{"text_format":"1","workbook":"xlsx","n_sheets":101,"sheets":["Information","Range_Names","Dashboard","Outputs>>","Incenta","User Output","Depn Summary","ACIL Output>>","Summary","Forecasts","ACIL Inputs>>","Control","Scenarios","DNSP data","Census","ACIL Calcs>>","Prices","Appliance costs","CustomersRes","CustomersCOM","RES S curve-connect","RES S curve-disconnect","COM S curve-connect ","COM S curve-disconnect","ATCO Inputs>>","Price to ACIL","Capex Scenarios","Capex_On_off","GR_ACIL","EH_ACIL","HF_ACIL","ED_ACIL","PTRM>>","Active_Scenario","WACC","PTRM expenditure","2019 Capex NGR 77(2)(a)","CoS","Price_path_AA6","Load_Demand","Revenue","Working_Capital","Tax_CoRE","Asset Base>>","RAB total","RAB close 2024 SL","RAB close 2024 AD","RAB Post 2024","Tax RAB total","Tax_Asset close 2024","Years>>","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072","2073","2074"],"not_rendered":{"charts":3,"images":8,"macros":1,"external_links":2,"defined_names":542,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":138,"n_cols":4,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
["Information"]
[null,"This is the information sheet containing the list of worksheets. The toggle buttons assist navigation by hiding particular sheets"]
[]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[null,"(File -> Option -> Trust Centre -> Trust Centre Setting -> Macro Setting)"]
[]
[null,"Sheets in Workbook","Status","Description"]
[null,"Information","Visible","Summary of workbook and protection"]
[null,"Range_Names","Hidden","Contains named ranges for workbook"]
[null,"Dashboard","Visible (Protected)","Main sheet to run different scenarios, uses macros to generate information"]
[null,"Outputs>>"]
[null,"Incenta","Visible","Sheet for generating macro outputs, contains output data for the user to view"]
[null,"User Output","Visible","Sheet for generating macro outputs, contains output data for the user to view"]
[null,"Depn Summary","Visible","Sheet for generating macro outputs, contains output data for the user to view"]
[null,"ACIL Output>>"]
[null,"Summary","Visible","Collated forecast information for pricing and demand"]
[null,"Forecasts","Visible","Provide forecast customer choice information post 2025"]
[null,"ACIL inputs>>"]
[null,"Control","Visible","Appliance and customer preference inputs"]
[null,"Scenarios","Visible","Gas and electricity pricing information and forecasts"]
[null,"DNSP data","Visible","Distribution network provider historical information"]
[null,"Census","Visible","Census data, including income distribution"]
[null,"ACIL Calcs>>"]
[null,"Prices","Visible","Calculation of electricity and gas forecast prices"]
[null,"Appliance costs","Visible","Calculation of forecast appliance costs and switching decision"]
[null,"CustomersRes","Visible","Residential forecast customers and appliance distribution"]
[null,"CustomersCOM","Visible","Commercial forecast customers and appliance distribution"]
[null,"RES S curve-connect","Visible","Residential forecast connection NPV analysis"]
[null,"RES S curve-disconnect","Visible","Residential forecast disconnection NPV analysis"]
[null,"COM S curve-connect ","Visible","Commercial forecast connection NPV analysis"]
[null,"COM S curve-disconnect","Visible","Commercial forecast disconnection NPV analysis"]
[null,"ATCO Inputs>>"]
[null,"Price to ACIL","Visible","Price outputs output from the PTRM model for input to the ACIL Allen consumer choice model with a one year lag"]
[null,"Capex_On_off","Visible","Calculates the capex to be deducted from the capex forecast to exclude capex programmes selected "]
[null,"GR_ACIL","Visible","Contain the outputs from the ACIL Allen consumer choice model for Gas Retained"]
[null,"EH_ACIL","Visible","Contain the outputs from the ACIL Allen consumer choice model for Energy Hybrid"]
[null,"HF_ACIL","Visible","Contain the outputs from the ACIL Allen consumer choice model for Hydrogen Future"]
[null,"ED_ACIL","Visible","Contain the outputs from the ACIL Allen consumer choice model for Electricity Dominates"]
[null,"Capex Scenarios","Very Hidden","Shows the rate at which capex is assumed to change relative to scenarios"]
[null,"PTRM>>"]
[null,"Active_Scenario","Visible (Protected)","Contains the relevant scenario information to feed into the PTRM, UAFG Unit Rates are hidden"]
[null,"WACC","Visible","Contains the relevant parameters related to computing the WACC"]
[null,"PTRM expenditure","Visible (Protected)","Contains the relevant scenario information to feed into the PTRM, UAFG Unit Rates are hidden"]
[null,"2019 Capex NGR 77(2)(a)","Visible","Calculation of the benefit or loss due to the difference between AA5 forecast capex and actual 2019 capex"]
[null,"CoS","Visible","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check"]
[null,"Price_path_AA6","Visible","Contains the macro to calculate the price path necessary to equate in NPV terms the cost of service and expected tariff revenue"]
[null,"Load_Demand","Visible","Uses the customer choice demadn to upload into the PTRM calculation"]
[null,"Revenue","Visible","Contains calculation of tariffs and revenue"]
[null,"Working_Capital","Visible","Contains calculation of working capital"]
[null,"Tax_CoRE","Visible","Contains calculation of tax, imputation credit and cost of raising equity"]
[null,"RAB total","Visible","Contains regulatory asset base. Includes initial capital base, capital expenditure account, Vines and Westnet. Computations in Real 31-Dec-2019 $m"]
[null,"RAB close 2024 SL","Visible","Updates the RAB for Straight-line depreciation"]
[null,"RAB close 2024 AD","Visible","Updates the RAB for Accelerated depreciation"]
[null,"RAB Post 2024","Visible","RAB outcomes"]
[null,"Tax RAB total","Visible","Tax imputations"]
[null,"Tax_Asset close 2024","Visible","Tax imputations"]
[null,"Years>>"]
[null,2025,"Hidden","2025 to 2074 handle year specific information and are hidden for navigation"]
[null,2026,"Hidden"]
[null,2027,"Hidden"]
[null,2028,"Hidden"]
[null,2029,"Hidden"]
[null,2030,"Hidden"]
[null,2031,"Hidden"]
[null,2032,"Hidden"]
[null,2033,"Hidden"]
[null,2034,"Hidden"]
[null,2035,"Hidden"]
[null,2036,"Hidden"]
[null,2037,"Hidden"]
[null,2038,"Hidden"]
[null,2039,"Hidden"]
[null,2040,"Hidden"]
[null,2041,"Hidden"]
[null,2042,"Hidden"]
[null,2043,"Hidden"]
[null,2044,"Hidden"]
[null,2045,"Hidden"]
[null,2046,"Hidden"]
[null,2047,"Hidden"]
[null,2048,"Hidden"]
[null,2049,"Hidden"]
[null,2050,"Hidden"]
[null,2051,"Hidden"]
[null,2052,"Hidden"]
[null,2053,"Hidden"]
[null,2054,"Hidden"]
[null,2055,"Hidden"]
[null,2056,"Hidden"]
[null,2057,"Hidden"]
[null,2058,"Hidden"]
[null,2059,"Hidden"]
[null,2060,"Hidden"]
[null,2061,"Hidden"]
[null,2062,"Hidden"]
[null,2063,"Hidden"]
[null,2064,"Hidden"]
[null,2065,"Hidden"]
[null,2066,"Hidden"]
[null,2067,"Hidden"]
[null,2068,"Hidden"]
[null,2069,"Hidden"]
[null,2070,"Hidden"]
[null,2071,"Hidden"]
[null,2072,"Hidden"]
[null,2073,"Hidden"]
[null,2074,"Hidden"]
[]
[]
[]
["Colour codes:"]
[null,null,null,"Contains hard coded customer choice information"]
[null,"Number",null,"Hard coded data"]
[null,"Number",null,"Number or texts that are linked to other sheet"]
[null,"Number",null,"Contains formula that is not consistent with the others in the same row"]
[null,"-Number",null,"Excel formatting for negative number"]
[]
["Tariff model method: Principles"]
[null,"End of year cashflow assumption"]
[null,"Unless otherwise stated all real dollars are in real $ December 2023"]
[]
["Depreciation"]
[null,"For AA1 period depreciation began in the year of acquisition but the ERA has modified the asset life in subsequent AA periods to"]
[null,"assume asset depreciation began in the year after acquisition effectively adding one year to asset life for capex 2000 to 2004"]
[null,"For all subsequent AA periods depreciation began in the year after acquisition"]
[null,"Regulatory depreciation is rolled forward on forecast basis"]
[null,"ICB tax assets as at 30 June 2000 (not 1 Jan 2000)"]
[]
["Tax Depreciation"]
[null," Tax Depreciation is in nominal straight line."]
[]
["Taxation"]
[null,"Revenue is based on cost of service or unsmoothed revenue"]
[]
["Other"]
[null,"AA4 Equity raising costs per last ERA tariff variation model (1 January 2019)"]
[null,"Input data from 2019 onwards are forecast."]

{"sheet":"Range_Names","index":1,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
["Range Names"]
[]
[]
[null,null,"Demand",null,"Customerbase",null,"OPEX scenarios",null,"CAPEX scenarios",null,"Depreciation Scenario"]
[null,null,null,null,{"$f":"Active_Scenario!B226","v":"Base no change"},null,{"$f":"Active_Scenario!B282","v":"Base no change"},null,{"$f":"Active_Scenario!B399","v":"Base no change"},null,"Straight line depreciation"]
[null,null,{"$f":"Active_Scenario!B63","v":"Natural Gas Retained"},null,{"$f":"Active_Scenario!B234","v":"Natural Gas Retained"},null,{"$f":"Active_Scenario!B292","v":"Natural Gas Retained"},null,{"$f":"Active_Scenario!B418","v":"Natural Gas Retained"},null,"Accelerated depreciation"]
[null,null,{"$f":"Active_Scenario!B71","v":"Energy Hybrid"},null,{"$f":"Active_Scenario!B242","v":"Energy Hybrid"},null,{"$f":"Active_Scenario!B302","v":"Energy Hybrid"},null,{"$f":"Active_Scenario!B437","v":"Energy Hybrid"}]
[null,null,{"$f":"Active_Scenario!B79","v":"Hydrogen Future"},null,{"$f":"Active_Scenario!B250","v":"Hydrogen Future"},null,{"$f":"Active_Scenario!B312","v":"Hydrogen Future"},null,{"$f":"Active_Scenario!B456","v":"Hydrogen Future"}]
[null,null,{"$f":"Active_Scenario!B87","v":"Electricity Dominates"},null,{"$f":"Active_Scenario!B258","v":"Electricity Dominates"},null,{"$f":"Active_Scenario!B322","v":"Electricity Dominates"},null,{"$f":"Active_Scenario!B475","v":"Electricity Dominates"}]
[]
[]
["Customer impact scenarios"]
[null,null,"Data used"]
[null,null,"AverageAA6"]
[null,null,"Average 2022"]
[null,null,"Spare scenario"]
[]
["Valid year end dates"]
[]
[null,null,"Valid year end dates",null,"Tilt Amount",null,"Customer base reduction"]
[null,null,2035,null,5.0000000000000001E-3,null,0]
[null,null,2036,null,0.01,null,-5000]
[null,null,2037,null,1.4999999999999999E-2,null,-10000]
[null,null,2038,null,0.02,null,-15000]
[null,null,2039,null,0.03,null,-20000]
[null,null,2040,null,0.04,null,-30000]
[null,null,2041,null,0.05,null,-40000]
[null,null,2042,null,0.06,null,-50000]
[null,null,2043,null,7.0000000000000007E-2,null,-60000]
[null,null,2044,null,0.08,null,-75000]
[null,null,2045,null,0.09,null,-100000]
[null,null,2046,null,0.1]
[null,null,2047]
[null,null,2048]
[null,null,2049]
[null,null,2050]
[null,null,2051]
[null,null,2052]
[null,null,2053]
[null,null,2054]
[null,null,2055]
[null,null,2056]
[null,null,2057]
[null,null,2058]
[null,null,2059]
[null,null,2060]
[null,null,2061]
[null,null,2062]
[null,null,2063]
[null,null,2064]
[null,null,2065]
[null,null,2066]
[null,null,2067]
[null,null,2068]
[null,null,2069]
[null,null,2070]
[null,null,2071]
[null,null,2072]
[null,null,2073]
[null,null,2074]

{"sheet":"Dashboard","index":2,"n_rows":76,"n_cols":15,"rows_kept":76,"cut":false,"hidden":false,"merged":[[4,2,5,3],[17,2,18,3],[0,0,0,13]]}
["AA6 ACCELERATED DEPRECIATION CONSUMER CHOICE AND TARIFF AND REVENUE MODEL"]
[]
[]
[null,"Scenario Levers",null,null,null,null,null,"Model Component","Function","Value","Start year","End year","No. Years","Switch"]
[null,"1. Choose the Scenario","Electricity Dominates"]
[null,null,null,null,null,null,null,"4. Depreciation Profiles"]
[null,null,null,null,null,null,null,"Tilt Depreciation",null,null,null,null,null,null,-1.7648614463129281E+160]
[null,"2. Price cap factor",2,"index multiple of 2029 tariff",null,null,null,"3. Existing RAB tilt",null,0.02,2030,2074,{"$f":"L8-K8+1","v":45}]
[null,null,null,null,null,null,null,"4. New (Post 2024) Capex tilt",null,0.02,2030,2074,45]
[]
[]
[null,null,null,null,null,null,null,"Capex Sensitivities"]
[null,null,null,null,null,null,null,"Cap asset life"]
[null,null,null,null,null,null,null,"Asset life cap year",null,null,null,2074]
[null,null,null,"go to outputs"]
[null,null,null,null,null,null,null,{"$f":"\"Capex to turn off \"&\"  (End year must be less than \"&$L$14&\")\"","v":"Capex to turn off   (End year must be less than 2074)"}]
[null,null,null,null,null,null,null,"EOL Replacement - PVC mains",null,null,2030,2074,{"$f":"L17-K17+1","v":45}]
[null,"Choose depreciation scenario","Accelerated depreciation",null,null,null,null,"Small Asset Replacement - SPY Transfers",null,null,2030,2074,45]
[null,null,null,null,null,null,null,"Network Reinforcement - Secret Harbour",null,null,2030,2074,45]
[null,null,null,null,null,null,null,"Network Reinforcement - Inglewood",null,null,2030,2074,45]
[null,"Cost reduction triggers",null,null,null,null,null,"Network Reinforcement - Pearsall",null,null,2030,2074,45]
[null,null,null,null,null,null,null,"Pressure Monitoring Device Installation",null,null,2030,2074,45]
[null,null,null,null,null,null,null,"Reconnection after Disconnection (SNB)",null,null,2030,2074,45]
[null,"Customer base reduction",-40000,"must be a negative number",null,null,null,"Re-lay Service / SNB (SNR)",null,null,2030,2074,45]
[]
[null,"Opex reduction factor",35000,"$/1,000 connections"]
[null,null,null,null,null,null,null,"Demand Sensitivities"]
[null,null,null,null,null,null,null,"Average consumption reduction","Linear",null,2035,2074,{"$f":"L28-K28+1","v":40}]
[null,null,null,null,null,null,null,"Reduce new connections","Log",null,2035,2074,40]
[null,null,null,null,null,null,null,"Reduce customer base","Scaled log",null,2035,2074,40]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenarios"]
[null,"selected scenario",{"$f":"Scenarios!A69","v":"Electricity Dominates"},"check (Scenarios TAB)"]
[null,"check box links"]
[null,"Existing RAB tilt",true,{"$f":"N(C48)","v":1}]
[null,"Capex tilt",true,{"$f":"N(C49)","v":1}]
[]
[null,"Straight line or accelerated depreciaiton combo box"]
[null,"Straight line depreciation"]
[null,"Accelerated depreciation"]
[null,"selected scenarion (1=SL, 2=AD)",{"$f":"IF(C18=Range_Names!K5,1,2)","v":2}]
[]
[null,"CAP asset life at 2063"]
[null,"Cap asset life ",false,{"$f":"-C57","v":0}]
[null,"Deduct CAPEX reduction",true,{"$f":"-C58","v":-1}]
[]
[null,"Average consumption reduction",false,{"$f":"-C60","v":0}]
[]
[null,"Reduce connections",false,0]
[null,"Reduce customer base",false,0]
[]
[null,"Capex to switch off"]
[null,"EOL Replacement - PVC mains",false]
[null,"Small Asset Replacement - SPY Transfers",false]
[null,"Network Reinforcement - Secret Harbour",false]
[null,"Network Reinforcement - Inglewood",false]
[null,"Network Reinforcement - Pearsall",false]
[null,"Pressure Monitoring Device Installation",false]
[null,"Reconnection after Disconnection (SNB)",false]
[null,"Re-lay Service / SNB (SNR)",false]
[]
[null,"Apply price cap switch"]
[null,"Apply price cap",false]

{"sheet":"Outputs>>","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Incenta","index":4,"n_rows":65,"n_cols":56,"rows_kept":65,"cut":false,"hidden":false,"merged":[[23,22,23,24],[23,19,23,21]]}
["Consolidated User Output",null,null,null,null,{"$f":"\"col \"&COLUMN()","v":"col 6"},{"$f":"\"col \"&COLUMN()","v":"col 7"},"col 8","col 9","col 10","col 11","col 12","col 13","col 14","col 15","col 16","col 17","col 18","col 19","col 20","col 21","col 22","col 23","col 24","col 25"]
[null,null,null,null,"Live values / checks"]
[null,null,null,null,"AA6 solved",{"$f":"IF(ABS(CoS!F38)<0.1,\"OK\",\"ERROR: Solve for AA6\")","v":"OK"}]
[null,null,null,null,"Scenario",{"$f":"ScenarioChoice","v":"Electricity Dominates"}]
[null,null,null,null,"Depreciation choice"]
[null,null,null,null,"Tilt factors","Rate","From","To","Applied",null,null,{"$f":"IF(OR(F3<>\"OK\",F9<>\"OK\"),\"ERROR TO FIX\",\"\")","v":""}]
[null,null,null,null,"Opening RAB",{"$f":"TIlt_Ex","v":0.02},{"$f":"StartYear1","v":2030},{"$f":"EndYear1","v":2074},{"$f":"Tilt1","v":true}]
[null,null,null,null,"Capex",{"$f":"Tilt_New","v":0.02},{"$f":"StartYear2","v":2030},{"$f":"EndYear2","v":2074},{"$f":"Tilt2","v":true}]
[null,null,null,null,"Box check check",{"$f":"IF(AND(F4=Dashboard!A79,Dashboard!B73=FALSE,Dashboard!B74=FALSE),\"ERROR: Inconsistent choices - no acceleration chosen\",\"OK\")","v":"OK"}]
[null,null,null,null,"Price cap index",{"$f":"Dashboard!R26","v":0}]
[null,null,null,null,"Year",null,2025,{"$f":"G11+1","v":2026},{"$f":"H11+1","v":2027},2028,2029,2030,{"$f":"L11+1","v":2031},{"$f":"M11+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,null,null,null,"WACC",null,{"$f":"CoS!O14","v":4.7050531655448369E-2},{"$f":"CoS!P14","v":4.7050531655448369E-2},{"$f":"CoS!Q14","v":4.7050531655448369E-2},{"$f":"CoS!R14","v":4.7050531655448369E-2},{"$f":"CoS!S14","v":4.7050531655448369E-2},{"$f":"CoS!T14","v":4.7050531655448369E-2},{"$f":"CoS!U14","v":4.7050531655448369E-2},{"$f":"CoS!V14","v":4.7050531655448369E-2},{"$f":"CoS!W14","v":4.7050531655448369E-2},{"$f":"CoS!X14","v":4.7050531655448369E-2},{"$f":"CoS!Y14","v":4.7050531655448369E-2},{"$f":"CoS!Z14","v":4.7050531655448369E-2},{"$f":"CoS!AA14","v":4.7050531655448369E-2},{"$f":"CoS!AB14","v":4.7050531655448369E-2},{"$f":"CoS!AC14","v":4.7050531655448369E-2},{"$f":"CoS!AD14","v":4.7050531655448369E-2},{"$f":"CoS!AE14","v":4.7050531655448369E-2},{"$f":"CoS!AF14","v":4.7050531655448369E-2},{"$f":"CoS!AG14","v":4.7050531655448369E-2},{"$f":"CoS!AH14","v":4.7050531655448369E-2},{"$f":"CoS!AI14","v":4.7050531655448369E-2},{"$f":"CoS!AJ14","v":4.7050531655448369E-2},{"$f":"CoS!AK14","v":4.7050531655448369E-2},{"$f":"CoS!AL14","v":4.7050531655448369E-2},{"$f":"CoS!AM14","v":4.7050531655448369E-2},{"$f":"CoS!AN14","v":4.7050531655448369E-2},{"$f":"CoS!AO14","v":4.7050531655448369E-2},{"$f":"CoS!AP14","v":4.7050531655448369E-2},{"$f":"CoS!AQ14","v":4.7050531655448369E-2},{"$f":"CoS!AR14","v":4.7050531655448369E-2},{"$f":"CoS!AS14","v":4.7050531655448369E-2},{"$f":"CoS!AT14","v":4.7050531655448369E-2},{"$f":"CoS!AU14","v":4.7050531655448369E-2},{"$f":"CoS!AV14","v":4.7050531655448369E-2},{"$f":"CoS!AW14","v":4.7050531655448369E-2},{"$f":"CoS!AX14","v":4.7050531655448369E-2},{"$f":"CoS!AY14","v":4.7050531655448369E-2},{"$f":"CoS!AZ14","v":4.7050531655448369E-2},{"$f":"CoS!BA14","v":4.7050531655448369E-2},{"$f":"CoS!BB14","v":4.7050531655448369E-2},{"$f":"CoS!BC14","v":4.7050531655448369E-2},{"$f":"CoS!BD14","v":4.7050531655448369E-2},{"$f":"CoS!BE14","v":4.7050531655448369E-2},{"$f":"CoS!BF14","v":4.7050531655448369E-2},{"$f":"CoS!BG14","v":4.7050531655448369E-2},{"$f":"CoS!BH14","v":4.7050531655448369E-2},{"$f":"CoS!BI14","v":4.7050531655448369E-2},{"$f":"CoS!BJ14","v":4.7050531655448369E-2},{"$f":"CoS!BK14","v":4.7050531655448369E-2},{"$f":"CoS!BL14","v":4.7050531655448369E-2}]
[null,null,null,null,"Discount factor (end of year)",1,{"$f":"F13/(1+G12)","v":0.95506374312130027},{"$f":"G13/(1+H12)","v":0.91214675342486906},0.87115829260189714,0.83201169978352885,0.79462420831597258,0.75891677076905262,0.7248138918082212,0.69224346857667685,0.66113663825011315,0.63142763244178612,0.60305363815007285,0.57595466495452674,0.55007341817964472,0.52535517775817975,0.50174768253788327,0.47920101978706864,0.45766751966538205,0.43710165443666105,0.41745994221079058,0.39870085501103936,0.38078473097250609,0.36367369048603898,0.34733155611033356,0.33172377608288112,0.3168173512680485,0.30258076538783824,0.28898391838781673,0.27599806279732858,0.26359574294944432,0.2517507369321364,0.24043800114795194,0.22963361736496646,0.21931474214706928,0.20945955855666279,0.20004723002766153,0.19105785631126621,0.18247243140136943,0.17427280335063658,0.16644163589230124,0.15896237178653377,0.15181919781388672,0.14499701134180379,0.13848138839350474,0.13225855315173521,0.12631534883290368,0.12063920987002576,0.11521813534566291,0.11004066361868541,0.10509584809121357,0.10037323406450199]
[null,null,null,null,"Under-recovery flag",null,{"$f":"(ROUND(G16-G15,0)<0)*(G11>$K$11)","v":0},{"$f":"(ROUND(H16-H15,0)<0)*(H11>$K$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Cost of service",null,{"$f":"Price_path_AA6!O24","v":216.37658787691208},{"$f":"Price_path_AA6!P24","v":235.71378964882052},{"$f":"Price_path_AA6!Q24","v":245.76571004109258},{"$f":"Price_path_AA6!R24","v":254.21615964934884},{"$f":"Price_path_AA6!S24","v":254.60374387048276},{"$f":"Price_path_AA6!T24","v":274.51314902649437},{"$f":"Price_path_AA6!U24","v":272.79854018127799},{"$f":"Price_path_AA6!V24","v":265.02526032476788},{"$f":"Price_path_AA6!W24","v":263.10315097687982},{"$f":"Price_path_AA6!X24","v":262.11441986810115},{"$f":"Price_path_AA6!Y24","v":261.54758541905665},{"$f":"Price_path_AA6!Z24","v":258.6541840845448},{"$f":"Price_path_AA6!AA24","v":255.267194356695},{"$f":"Price_path_AA6!AB24","v":251.86020038466364},{"$f":"Price_path_AA6!AC24","v":244.0408845984129},{"$f":"Price_path_AA6!AD24","v":228.01113186308544},{"$f":"Price_path_AA6!AE24","v":216.29723195052435},{"$f":"Price_path_AA6!AF24","v":203.91718206208418},{"$f":"Price_path_AA6!AG24","v":191.31795930584099},{"$f":"Price_path_AA6!AH24","v":178.8975578887848},{"$f":"Price_path_AA6!AI24","v":168.53048046324486},{"$f":"Price_path_AA6!AJ24","v":159.02193347710934},{"$f":"Price_path_AA6!AK24","v":149.43438053099777},{"$f":"Price_path_AA6!AL24","v":140.26168225976349},{"$f":"Price_path_AA6!AM24","v":130.97386779996125},{"$f":"Price_path_AA6!AN24","v":119.28504977649847},{"$f":"Price_path_AA6!AO24","v":113.84900112429267},{"$f":"Price_path_AA6!AP24","v":108.7319361203281},{"$f":"Price_path_AA6!AQ24","v":103.44984736968077},{"$f":"Price_path_AA6!AR24","v":92.594426978283394},{"$f":"Price_path_AA6!AS24","v":86.887009612398344},{"$f":"Price_path_AA6!AT24","v":82.874432985750389},{"$f":"Price_path_AA6!AU24","v":79.436942899240762},{"$f":"Price_path_AA6!AV24","v":76.088372357791897},{"$f":"Price_path_AA6!AW24","v":70.28623963414681},{"$f":"Price_path_AA6!AX24","v":67.231094744446011},{"$f":"Price_path_AA6!AY24","v":64.405943834345592},{"$f":"Price_path_AA6!AZ24","v":61.589324052186839},{"$f":"Price_path_AA6!BA24","v":59.065787595710887},{"$f":"Price_path_AA6!BB24","v":56.732856590915389},{"$f":"Price_path_AA6!BC24","v":54.3059787621171},{"$f":"Price_path_AA6!BD24","v":50.193933969631452},{"$f":"Price_path_AA6!BE24","v":47.621418516584349},{"$f":"Price_path_AA6!BF24","v":45.627446404270835},{"$f":"Price_path_AA6!BG24","v":43.702509775953608},{"$f":"Price_path_AA6!BH24","v":41.833042834267772},{"$f":"Price_path_AA6!BI24","v":40.127256975992729},{"$f":"Price_path_AA6!BJ24","v":38.459961626600148},{"$f":"Price_path_AA6!BK24","v":36.766264825685454},{"$f":"Price_path_AA6!BL24","v":35.097410963508189}]
[null,null,null,null,"Reference tariff revenue (total)",null,{"$f":"Price_path_AA6!O25","v":239.53842969744528},{"$f":"Price_path_AA6!P25","v":239.7402631779712},{"$f":"Price_path_AA6!Q25","v":240.25783798389631},{"$f":"Price_path_AA6!R25","v":241.01834999485783},{"$f":"Price_path_AA6!S25","v":241.93843399884429},{"$f":"Price_path_AA6!T25","v":274.51314902649432},{"$f":"Price_path_AA6!U25","v":272.79854018127799},{"$f":"Price_path_AA6!V25","v":265.02526032476777},{"$f":"Price_path_AA6!W25","v":263.10315097687953},{"$f":"Price_path_AA6!X25","v":262.11441986810104},{"$f":"Price_path_AA6!Y25","v":261.54758541905693},{"$f":"Price_path_AA6!Z25","v":258.65418408454457},{"$f":"Price_path_AA6!AA25","v":255.26719435669526},{"$f":"Price_path_AA6!AB25","v":251.86020038466361},{"$f":"Price_path_AA6!AC25","v":244.04088459841265},{"$f":"Price_path_AA6!AD25","v":228.01113186308541},{"$f":"Price_path_AA6!AE25","v":216.29723195052398},{"$f":"Price_path_AA6!AF25","v":203.91718206208429},{"$f":"Price_path_AA6!AG25","v":191.31795930584084},{"$f":"Price_path_AA6!AH25","v":178.8975578887848},{"$f":"Price_path_AA6!AI25","v":168.53048046324491},{"$f":"Price_path_AA6!AJ25","v":159.02193347710937},{"$f":"Price_path_AA6!AK25","v":140.17195041763887},{"$f":"Price_path_AA6!AL25","v":112.06109996730194},{"$f":"Price_path_AA6!AM25","v":82.800909667490799},{"$f":"Price_path_AA6!AN25","v":61.551370536534392},{"$f":"Price_path_AA6!AO25","v":48.630802439301775},{"$f":"Price_path_AA6!AP25","v":40.818125945437004},{"$f":"Price_path_AA6!AQ25","v":39.384987350776854},{"$f":"Price_path_AA6!AR25","v":36.468487565544699},{"$f":"Price_path_AA6!AS25","v":32.993905421755606},{"$f":"Price_path_AA6!AT25","v":29.725406178443013},{"$f":"Price_path_AA6!AU25","v":28.864682783802021},{"$f":"Price_path_AA6!AV25","v":30.031180312930509},{"$f":"Price_path_AA6!AW25","v":25.671760222058147},{"$f":"Price_path_AA6!AX25","v":24.165129963069596},{"$f":"Price_path_AA6!AY25","v":21.733335558089749},{"$f":"Price_path_AA6!AZ25","v":19.051493489309717},{"$f":"Price_path_AA6!BA25","v":18.492365932822963},{"$f":"Price_path_AA6!BB25","v":18.144753080510903},{"$f":"Price_path_AA6!BC25","v":16.594210227079337},{"$f":"Price_path_AA6!BD25","v":13.226912136621223},{"$f":"Price_path_AA6!BE25","v":0},{"$f":"Price_path_AA6!BF25","v":0},{"$f":"Price_path_AA6!BG25","v":0},{"$f":"Price_path_AA6!BH25","v":0},{"$f":"Price_path_AA6!BI25","v":0},{"$f":"Price_path_AA6!BJ25","v":0},{"$f":"Price_path_AA6!BK25","v":0},{"$f":"Price_path_AA6!BL25","v":0}]
[null,null,null,null,"Real distribution price (B3)",null,{"$f":"IFERROR(Price_path_AA6!O63,0)","v":20.222226478988262},{"$f":"IFERROR(Price_path_AA6!P63,0)","v":20.670546623643368},{"$f":"IFERROR(Price_path_AA6!Q63,0)","v":21.117170831851897},{"$f":"IFERROR(Price_path_AA6!R63,0)","v":21.558872055134255},{"$f":"IFERROR(Price_path_AA6!S63,0)","v":21.994711831092282},{"$f":"IFERROR(Price_path_AA6!T63,0)","v":26.029780374464323},{"$f":"IFERROR(Price_path_AA6!U63,0)","v":27.088642319800954},{"$f":"IFERROR(Price_path_AA6!V63,0)","v":27.00554552863909},{"$f":"IFERROR(Price_path_AA6!W63,0)","v":27.491407238933093},{"$f":"IFERROR(Price_path_AA6!X63,0)","v":28.203556044162191},{"$f":"IFERROR(Price_path_AA6!Y63,0)","v":28.763498626554519},{"$f":"IFERROR(Price_path_AA6!Z63,0)","v":29.429448645068156},{"$f":"IFERROR(Price_path_AA6!AA63,0)","v":30.341005575908426},{"$f":"IFERROR(Price_path_AA6!AB63,0)","v":31.692457025054896},{"$f":"IFERROR(Price_path_AA6!AC63,0)","v":33.424591483174865},{"$f":"IFERROR(Price_path_AA6!AD63,0)","v":34.583608225676443},{"$f":"IFERROR(Price_path_AA6!AE63,0)","v":36.76825998374278},{"$f":"IFERROR(Price_path_AA6!AF63,0)","v":39.738880384073973},{"$f":"IFERROR(Price_path_AA6!AG63,0)","v":43.507836453341454},{"$f":"IFERROR(Price_path_AA6!AH63,0)","v":48.225026039020925},{"$f":"IFERROR(Price_path_AA6!AI63,0)","v":53.047188266362788},{"$f":"IFERROR(Price_path_AA6!AJ63,0)","v":59.122083584920759},{"$f":"IFERROR(Price_path_AA6!AK63,0)","v":62.810572457949711},{"$f":"IFERROR(Price_path_AA6!AL63,0)","v":60.929247245280465},{"$f":"IFERROR(Price_path_AA6!AM63,0)","v":55.643742592479448},{"$f":"IFERROR(Price_path_AA6!AN63,0)","v":51.759115321735948},{"$f":"IFERROR(Price_path_AA6!AO63,0)","v":51.912386228346577},{"$f":"IFERROR(Price_path_AA6!AP63,0)","v":55.099825225432319},{"$f":"IFERROR(Price_path_AA6!AQ63,0)","v":58.751143894586392},{"$f":"IFERROR(Price_path_AA6!AR63,0)","v":59.220043143997401},{"$f":"IFERROR(Price_path_AA6!AS63,0)","v":55.426801301647465},{"$f":"IFERROR(Price_path_AA6!AT63,0)","v":50.793577216853684},{"$f":"IFERROR(Price_path_AA6!AU63,0)","v":49.923778706364814},{"$f":"IFERROR(Price_path_AA6!AV63,0)","v":53.782766735347685},{"$f":"IFERROR(Price_path_AA6!AW63,0)","v":57.659887294281027},{"$f":"IFERROR(Price_path_AA6!AX63,0)","v":58.146373049764506},{"$f":"IFERROR(Price_path_AA6!AY63,0)","v":54.205656691346348},{"$f":"IFERROR(Price_path_AA6!AZ63,0)","v":49.696632577537507},{"$f":"IFERROR(Price_path_AA6!BA63,0)","v":48.900990042887116},{"$f":"IFERROR(Price_path_AA6!BB63,0)","v":52.374366226143664},{"$f":"IFERROR(Price_path_AA6!BC63,0)","v":56.269553422068903},{"$f":"IFERROR(Price_path_AA6!BD63,0)","v":57.212087986137213},{"$f":"IFERROR(Price_path_AA6!BE63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BF63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BG63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BH63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BI63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BJ63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BK63,0)","v":0},{"$f":"IFERROR(Price_path_AA6!BL63,0)","v":0}]
[null,null,null,null,"Quantity sold (B3)",null,{"$f":"Price_path_AA6!O58","v":9806.466292819372},{"$f":"Price_path_AA6!P58","v":9598.9155434015556},{"$f":"Price_path_AA6!Q58","v":9419.8787088544905},{"$f":"Price_path_AA6!R58","v":9261.9735673265386},{"$f":"Price_path_AA6!S58","v":9120.1880627597693},{"$f":"Price_path_AA6!T58","v":8756.7124077462195},{"$f":"Price_path_AA6!U58","v":8380.0502688285105},{"$f":"Price_path_AA6!V58","v":8166.1169595526508},{"$f":"Price_path_AA6!W58","v":7965.7873523907483},{"$f":"Price_path_AA6!X58","v":7734.3855890744426},{"$f":"Price_path_AA6!Y58","v":7555.599960206845},{"$f":"Price_path_AA6!Z58","v":7294.6127009314159},{"$f":"Price_path_AA6!AA58","v":6972.6169492085774},{"$f":"Price_path_AA6!AB58","v":6572.527780490821},{"$f":"Price_path_AA6!AC58","v":6016.4662176842785},{"$f":"Price_path_AA6!AD58","v":5405.5723284862806},{"$f":"Price_path_AA6!AE58","v":4788.4004579549419},{"$f":"Price_path_AA6!AF58","v":4139.4444273995323},{"$f":"Price_path_AA6!AG58","v":3505.8968240776885},{"$f":"Price_path_AA6!AH58","v":2913.812481625896},{"$f":"Price_path_AA6!AI58","v":2459.0936062848559},{"$f":"Price_path_AA6!AJ58","v":2046.4592893716415},{"$f":"Price_path_AA6!AK58","v":1662.2543547208345},{"$f":"Price_path_AA6!AL58","v":1333.8732760939454},{"$f":"Price_path_AA6!AM58","v":1034.6297113163787},{"$f":"Price_path_AA6!AN58","v":776.05422666893139},{"$f":"Price_path_AA6!AO58","v":558.34671778382881},{"$f":"Price_path_AA6!AP58","v":394.73552953942203},{"$f":"Price_path_AA6!AQ58","v":346.0525702809411},{"$f":"Price_path_AA6!AR58","v":312.96951057793927},{"$f":"Price_path_AA6!AS58","v":306.72870676364965},{"$f":"Price_path_AA6!AT58","v":304.65698283225151},{"$f":"Price_path_AA6!AU58","v":303.43279282992916},{"$f":"Price_path_AA6!AV58","v":293.67784053950083},{"$f":"Price_path_AA6!AW58","v":205.2989261332869},{"$f":"Price_path_AA6!AX58","v":191.07863885157474},{"$f":"Price_path_AA6!AY58","v":186.72919874205519},{"$f":"Price_path_AA6!AZ58","v":175.62122035826329},{"$f":"Price_path_AA6!BA58","v":174.65271500803271},{"$f":"Price_path_AA6!BB58","v":152.56047232155726},{"$f":"Price_path_AA6!BC58","v":116.02782776988779},{"$f":"Price_path_AA6!BD58","v":68.982910348184319},{"$f":"Price_path_AA6!BE58","v":0},{"$f":"Price_path_AA6!BF58","v":0},{"$f":"Price_path_AA6!BG58","v":0},{"$f":"Price_path_AA6!BH58","v":0},{"$f":"Price_path_AA6!BI58","v":0},{"$f":"Price_path_AA6!BJ58","v":0},{"$f":"Price_path_AA6!BK58","v":0},{"$f":"Price_path_AA6!BL58","v":0}]
[null,null,null,null,"Real distribution price (B1 + B2)",null,{"$f":"(Revenue!O112+Revenue!O111)/(Load_Demand!O31+Load_Demand!O32)*1000","v":7.6847505273646259},{"$f":"(Revenue!P112+Revenue!P111)/(Load_Demand!P31+Load_Demand!P32)*1000","v":7.7386940066430885},{"$f":"(Revenue!Q112+Revenue!Q111)/(Load_Demand!Q31+Load_Demand!Q32)*1000","v":7.7939818007752528},{"$f":"(Revenue!R112+Revenue!R111)/(Load_Demand!R31+Load_Demand!R32)*1000","v":7.8524093583222303},{"$f":"(Revenue!S112+Revenue!S111)/(Load_Demand!S31+Load_Demand!S32)*1000","v":7.913690911661992},{"$f":"(Revenue!T112+Revenue!T111)/(Load_Demand!T31+Load_Demand!T32)*1000","v":9.2053908392072543},{"$f":"(Revenue!U112+Revenue!U111)/(Load_Demand!U31+Load_Demand!U32)*1000","v":9.4542979695304421},{"$f":"(Revenue!V112+Revenue!V111)/(Load_Demand!V31+Load_Demand!V32)*1000","v":9.4027908513782688},{"$f":"(Revenue!W112+Revenue!W111)/(Load_Demand!W31+Load_Demand!W32)*1000","v":9.5747787520768153},{"$f":"(Revenue!X112+Revenue!X111)/(Load_Demand!X31+Load_Demand!X32)*1000","v":9.8145465698010508},{"$f":"(Revenue!Y112+Revenue!Y111)/(Load_Demand!Y31+Load_Demand!Y32)*1000","v":10.010362253359446},{"$f":"(Revenue!Z112+Revenue!Z111)/(Load_Demand!Z31+Load_Demand!Z32)*1000","v":10.234836592855086},{"$f":"(Revenue!AA112+Revenue!AA111)/(Load_Demand!AA31+Load_Demand!AA32)*1000","v":10.549947157975206},{"$f":"(Revenue!AB112+Revenue!AB111)/(Load_Demand!AB31+Load_Demand!AB32)*1000","v":11.025700941844033},{"$f":"(Revenue!AC112+Revenue!AC111)/(Load_Demand!AC31+Load_Demand!AC32)*1000","v":11.649405997504811},{"$f":"(Revenue!AD112+Revenue!AD111)/(Load_Demand!AD31+Load_Demand!AD32)*1000","v":12.088043331105572},{"$f":"(Revenue!AE112+Revenue!AE111)/(Load_Demand!AE31+Load_Demand!AE32)*1000","v":12.954716961962898},{"$f":"(Revenue!AF112+Revenue!AF111)/(Load_Demand!AF31+Load_Demand!AF32)*1000","v":14.078569056492821},{"$f":"(Revenue!AG112+Revenue!AG111)/(Load_Demand!AG31+Load_Demand!AG32)*1000","v":15.502411432461692},{"$f":"(Revenue!AH112+Revenue!AH111)/(Load_Demand!AH31+Load_Demand!AH32)*1000","v":17.274798555283947},{"$f":"(Revenue!AI112+Revenue!AI111)/(Load_Demand!AI31+Load_Demand!AI32)*1000","v":19.021832399984113},{"$f":"(Revenue!AJ112+Revenue!AJ111)/(Load_Demand!AJ31+Load_Demand!AJ32)*1000","v":21.230080997320208},{"$f":"(Revenue!AK112+Revenue!AK111)/(Load_Demand!AK31+Load_Demand!AK32)*1000","v":22.548969933595902},{"$f":"(Revenue!AL112+Revenue!AL111)/(Load_Demand!AL31+Load_Demand!AL32)*1000","v":21.976396419287546},{"$f":"(Revenue!AM112+Revenue!AM111)/(Load_Demand!AM31+Load_Demand!AM32)*1000","v":20.405040650855554},{"$f":"(Revenue!AN112+Revenue!AN111)/(Load_Demand!AN31+Load_Demand!AN32)*1000","v":19.424948862492684},{"$f":"(Revenue!AO112+Revenue!AO111)/(Load_Demand!AO31+Load_Demand!AO32)*1000","v":19.885627082963691},{"$f":"(Revenue!AP112+Revenue!AP111)/(Load_Demand!AP31+Load_Demand!AP32)*1000","v":21.312022365105072},{"$f":"(Revenue!AQ112+Revenue!AQ111)/(Load_Demand!AQ31+Load_Demand!AQ32)*1000","v":22.594205327847419},{"$f":"(Revenue!AR112+Revenue!AR111)/(Load_Demand!AR31+Load_Demand!AR32)*1000","v":22.598591723318307},{"$f":"(Revenue!AS112+Revenue!AS111)/(Load_Demand!AS31+Load_Demand!AS32)*1000","v":21.068495312407205},{"$f":"(Revenue!AT112+Revenue!AT111)/(Load_Demand!AT31+Load_Demand!AT32)*1000","v":19.383068870129158},{"$f":"(Revenue!AU112+Revenue!AU111)/(Load_Demand!AU31+Load_Demand!AU32)*1000","v":19.169819274544519},{"$f":"(Revenue!AV112+Revenue!AV111)/(Load_Demand!AV31+Load_Demand!AV32)*1000","v":20.648620687827044},{"$f":"(Revenue!AW112+Revenue!AW111)/(Load_Demand!AW31+Load_Demand!AW32)*1000","v":22.092381765699049},{"$f":"(Revenue!AX112+Revenue!AX111)/(Load_Demand!AX31+Load_Demand!AX32)*1000","v":22.078054465620912},{"$f":"(Revenue!AY112+Revenue!AY111)/(Load_Demand!AY31+Load_Demand!AY32)*1000","v":20.520781736726846},{"$f":"(Revenue!AZ112+Revenue!AZ111)/(Load_Demand!AZ31+Load_Demand!AZ32)*1000","v":18.940368353853941},{"$f":"(Revenue!BA112+Revenue!BA111)/(Load_Demand!BA31+Load_Demand!BA32)*1000","v":18.775207733103866},{"$f":"(Revenue!BB112+Revenue!BB111)/(Load_Demand!BB31+Load_Demand!BB32)*1000","v":20.157001649091033},{"$f":"(Revenue!BC112+Revenue!BC111)/(Load_Demand!BC31+Load_Demand!BC32)*1000","v":21.541550656688504},{"$f":"(Revenue!BD112+Revenue!BD111)/(Load_Demand!BD31+Load_Demand!BD32)*1000","v":21.818792537311051},{"$f":"(Revenue!BE112+Revenue!BE111)/(Load_Demand!BE31+Load_Demand!BE32)*1000","v":0},{"$f":"(Revenue!BF112+Revenue!BF111)/(Load_Demand!BF31+Load_Demand!BF32)*1000","v":0},{"$f":"(Revenue!BG112+Revenue!BG111)/(Load_Demand!BG31+Load_Demand!BG32)*1000","v":0},{"$f":"(Revenue!BH112+Revenue!BH111)/(Load_Demand!BH31+Load_Demand!BH32)*1000","v":0},{"$f":"(Revenue!BI112+Revenue!BI111)/(Load_Demand!BI31+Load_Demand!BI32)*1000","v":0},{"$f":"(Revenue!BJ112+Revenue!BJ111)/(Load_Demand!BJ31+Load_Demand!BJ32)*1000","v":0},{"$f":"(Revenue!BK112+Revenue!BK111)/(Load_Demand!BK31+Load_Demand!BK32)*1000","v":0},{"$f":"(Revenue!BL112+Revenue!BL111)/(Load_Demand!BL31+Load_Demand!BL32)*1000","v":0}]
[null,null,null,null,"Quantity sold (B1 + B2)",null,{"$f":"Load_Demand!O31+Load_Demand!O32","v":3454.7847625620734},{"$f":"Load_Demand!P31+Load_Demand!P32","v":3434.70671161053},{"$f":"Load_Demand!Q31+Load_Demand!Q32","v":3414.7708905177901},{"$f":"Load_Demand!R31+Load_Demand!R32","v":3398.2319809249975},{"$f":"Load_Demand!S31+Load_Demand!S32","v":3384.9208152665924},{"$f":"Load_Demand!T31+Load_Demand!T32","v":3221.2430858025364},{"$f":"Load_Demand!U31+Load_Demand!U32","v":3120.4480197412672},{"$f":"Load_Demand!V31+Load_Demand!V32","v":3060.7632352175629},{"$f":"Load_Demand!W31+Load_Demand!W32","v":2992.4385299700466},{"$f":"Load_Demand!X31+Load_Demand!X32","v":2924.5707391816359},{"$f":"Load_Demand!Y31+Load_Demand!Y32","v":2886.7221974049762},{"$f":"Load_Demand!Z31+Load_Demand!Z32","v":2811.3611172112505},{"$f":"Load_Demand!AA31+Load_Demand!AA32","v":2717.5627745461852},{"$f":"Load_Demand!AB31+Load_Demand!AB32","v":2602.8396867813044},{"$f":"Load_Demand!AC31+Load_Demand!AC32","v":2450.0049175757931},{"$f":"Load_Demand!AD31+Load_Demand!AD32","v":2284.2350460292519},{"$f":"Load_Demand!AE31+Load_Demand!AE32","v":2122.5089304484654},{"$f":"Load_Demand!AF31+Load_Demand!AF32","v":1950.2242759338756},{"$f":"Load_Demand!AG31+Load_Demand!AG32","v":1782.3407140034594},{"$f":"Load_Demand!AH31+Load_Demand!AH32","v":1623.5411326904132},{"$f":"Load_Demand!AI31+Load_Demand!AI32","v":1494.6300546113821},{"$f":"Load_Demand!AJ31+Load_Demand!AJ32","v":1367.4502743406163},{"$f":"Load_Demand!AK31+Load_Demand!AK32","v":1239.6402650821731},{"$f":"Load_Demand!AL31+Load_Demand!AL32","v":1122.5726813651168},{"$f":"Load_Demand!AM31+Load_Demand!AM32","v":1022.6756558275666},{"$f":"Load_Demand!AN31+Load_Demand!AN32","v":943.1554419078833},{"$f":"Load_Demand!AO31+Load_Demand!AO32","v":876.12948111783464},{"$f":"Load_Demand!AP31+Load_Demand!AP32","v":815.96348528368253},{"$f":"Load_Demand!AQ31+Load_Demand!AQ32","v":773.42543988256125},{"$f":"Load_Demand!AR31+Load_Demand!AR32","v":729.47536272739137},{"$f":"Load_Demand!AS31+Load_Demand!AS32","v":695.54756015722182},{"$f":"Load_Demand!AT31+Load_Demand!AT32","v":671.90916468238902},{"$f":"Load_Demand!AU31+Load_Demand!AU32","v":652.41917747028742},{"$f":"Load_Demand!AV31+Load_Demand!AV32","v":627.97031522042357},{"$f":"Load_Demand!AW31+Load_Demand!AW32","v":582.80920464472194},{"$f":"Load_Demand!AX31+Load_Demand!AX32","v":550.22016928217079},{"$f":"Load_Demand!AY31+Load_Demand!AY32","v":525.26476894465281},{"$f":"Load_Demand!AZ31+Load_Demand!AZ32","v":506.85376110668761},{"$f":"Load_Demand!BA31+Load_Demand!BA32","v":492.03169151722619},{"$f":"Load_Demand!BB31+Load_Demand!BB32","v":470.38033909185526},{"$f":"Load_Demand!BC31+Load_Demand!BC32","v":441.50164419647888},{"$f":"Load_Demand!BD31+Load_Demand!BD32","v":409.82221492374816},{"$f":"Load_Demand!BE31+Load_Demand!BE32","v":378.5942974249885},{"$f":"Load_Demand!BF31+Load_Demand!BF32","v":400.14191361680878},{"$f":"Load_Demand!BG31+Load_Demand!BG32","v":388.47717280465992},{"$f":"Load_Demand!BH31+Load_Demand!BH32","v":376.92334278159711},{"$f":"Load_Demand!BI31+Load_Demand!BI32","v":365.47921497920714},{"$f":"Load_Demand!BJ31+Load_Demand!BJ32","v":354.14360394309261},{"$f":"Load_Demand!BK31+Load_Demand!BK32","v":342.91534651401798},{"$f":"Load_Demand!BL31+Load_Demand!BL32","v":331.79330105028134}]
[null,null,null,null,"Stranding year",null,{"$f":"IFERROR(INDEX($G$11:$BD$11,MATCH(0,$G$16:$BD$16,0)),\"n/a\")","v":2067}]
[null,null,null,null,"RAB at stranding (closing of the year before)",null,{"$f":"IFERROR(INDEX(CoS!$O$25:$BL$25,MATCH(G21,CoS!$O$5:$BL$5,0)-1),0)","v":441.15348727268696}]
[null,null,null,null,null,null,null,null,null,null,"Scenarios",null,{"$f":"COUNTA(L26:L65)","v":20}]
[null,null,null,null,"Stranding loss","Undiscounted","NPV",null,null,null,null,null,null,null,null,null,null,null,null,"Present value",null,null,"Sum (undiscounted)"]
[null,null,null,null,"Under-recovery of COS whilst operating",{"$f":"SUMPRODUCT($G$15:$BD$15-$G$16:$BD$16,--($G$14:$BD$14=1),--($G$11:$BD$11<$G$21))","v":927.09523980196843},{"$f":"SUMPRODUCT($G$13:$BD$13,$G$15:$BD$15-$G$16:$BD$16,--($G$14:$BD$14=1),--($G$11:$BD$11<$G$21))","v":216.13774099563943},null,null,null,"Scenario","SL / ACC","Check RAB","Check capex","Price cap","Tilt RAB","Tilt capex","Start - RAB","Start - capex","COS under-recovery","RAB at closure","Total","COS under-recovery","RAB at closure","Total"]
[null,null,null,null,"Unrecovered RAB",{"$f":"G22","v":441.15348727268696},{"$f":"IFERROR(G22*INDEX($G$13:$BD$13,MATCH(G21,$G$11:$BD$11,0)-1),0)","v":63.965937197554084},null,null,1,"Natural Gas Retained","Straight line depreciation",false,false,2,0.02,{"$f":"P26","v":0.02},2025,{"$f":"R26","v":2025},0,0,{"$f":"T26+U26","v":0},0,0,{"$f":"W26+X26","v":0}]
[null,null,null,null,"Total loss",null,{"$f":"G25+G26","v":280.1036781931935},null,null,{"$f":"J26+1","v":2},{"$f":"K26","v":"Natural Gas Retained"},"Accelerated depreciation",true,true,2,0.02,{"$f":"P27","v":0.02},2025,{"$f":"R27","v":2025},0,0,{"$f":"T27+U27","v":0},0,0,{"$f":"W27+X27","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J27+1","v":3},{"$f":"K27","v":"Natural Gas Retained"},"Accelerated depreciation",true,true,2,0.05,0.05,2025,2025,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,4,"Natural Gas Retained","Accelerated depreciation",{"$f":"M27","v":true},true,2,0.02,0.02,2030,2030,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,5,"Natural Gas Retained","Accelerated depreciation",true,true,2,0.05,0.05,2030,2030,60.002878855942797,22.289901708809136,82.292780564751936,334.70352317673053,193.45827496633046,528.16179814306099]
[null,null,null,null,null,null,null,null,null,6,"Energy Hybrid","Straight line depreciation",{"$f":"M26","v":false},false,2,0.02,{"$f":"P31","v":0.02},2025,2025,118.61581934224971,0,118.61581934224971,773.1579193728677,0,773.1579193728677]
[null,null,null,null,null,null,null,null,null,7,"Energy Hybrid","Accelerated depreciation",true,true,2,0.02,{"$f":"P32","v":0.02},2025,2025,71.356158408023106,0,71.356158408023106,463.55780556314306,0,463.55780556314306]
[null,null,null,null,null,null,null,null,null,8,"Energy Hybrid","Accelerated depreciation",true,true,2,0.05,0.05,2025,2025,20.915139854785551,0,20.915139854785551,147.7627879778542,0,147.7627879778542]
[null,null,null,null,null,null,null,null,null,9,"Energy Hybrid","Accelerated depreciation",true,true,2,0.02,0.02,2030,2030,99.757890496235177,0,99.757890496235177,596.74139635202812,0,596.74139635202812]
[null,null,null,null,null,null,null,null,null,10,"Energy Hybrid","Accelerated depreciation",true,true,2,0.05,0.05,2030,2030,149.37374391254397,52.885437712980142,{"$f":"T35+U35","v":202.25918162552412},497.75372079025624,289.82700184803502,787.58072263829126]
[null,null,null,null,null,null,null,null,null,11,"Hydrogen Future","Straight line depreciation",false,false,2,0.02,0.02,2025,2025,397.91571291785709,0,397.91571291785709,2256.8254913742153,0,2256.8254913742153]
[null,null,null,null,null,null,null,null,null,12,{"$f":"K36","v":"Hydrogen Future"},"Accelerated depreciation",true,true,2,0.02,0.02,2025,2025,305.24624459214607,0,305.24624459214607,1717.0684957673081,0,1717.0684957673081]
[null,null,null,null,null,null,null,null,null,13,{"$f":"K37","v":"Hydrogen Future"},"Accelerated depreciation",true,true,2,0.05,0.05,2025,2025,148.95997668373676,0,148.95997668373676,847.05270160588952,0,847.05270160588952]
[null,null,null,null,null,null,null,null,null,14,"Hydrogen Future","Accelerated depreciation",true,true,2,0.02,0.02,2030,2030,406.89105851487346,0,406.89105851487346,2095.644459902981,0,2095.644459902981]
[null,null,null,null,null,null,null,null,null,15,"Hydrogen Future","Accelerated depreciation",true,true,2,0.05,0.05,2030,2030,384.59437434514257,0,384.59437434514257,1612.2179445675861,0,1612.2179445675861]
[null,null,null,null,null,null,null,null,null,16,"Electricity Dominates","Straight line depreciation",false,false,2,0.02,0.02,2025,2025,244.62611971637983,81.963394884769883,326.58951460114974,1154.913002775017,619.7209400191789,1774.6339427941959]
[null,null,null,null,null,null,null,null,null,17,"Electricity Dominates","Accelerated depreciation",true,true,2,0.02,0.02,2025,2025,158.44146263618705,51.742731270584123,210.18419390677118,760.87215209179396,391.22408371745649,1152.0962358092504]
[null,null,null,null,null,null,null,null,null,18,{"$f":"K42","v":"Electricity Dominates"},"Accelerated depreciation",true,true,2,0.05,0.05,2025,2025,72.898857157228363,23.98370043195159,96.882557589179953,354.44994691772717,181.33950402766015,535.78945094538733]
[null,null,null,null,null,null,null,null,null,19,"Electricity Dominates","Accelerated depreciation",true,true,2,0.02,0.02,2030,2030,216.13774099563943,63.965937197554084,280.1036781931935,927.09523980196843,441.15348727268696,1368.2487270746553]
[null,null,null,null,null,null,null,null,null,20,"Electricity Dominates","Accelerated depreciation",true,true,2,0.05,0.05,2030,2030,196.27243064403083,53.026715457250624,249.29914610128145,652.01427728376666,277.54271130762066,929.55698859138738]
[null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46+U46","v":0},null,null,{"$f":"W46+X46","v":0}]
[null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T61+U61","v":0},null,null,{"$f":"W61+X61","v":0}]
[null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]

{"sheet":"User Output","index":5,"n_rows":133,"n_cols":67,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
["Back to Dashboard"]
[null,null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Scenario",null,"Electricity Dominates"]
["Price Cap",null,2]
["Tilt value for Existing RAB",null,0.06]
["Tilt value for New RAB",null,0.06]
["Total Accelerated Depn",null,-281.67424782116098]
[]
["Straight line depreciation"]
["Depreciation (SL)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,-60.185246816627988,-72.850885329619018,-78.393953978121445,-79.675884112862732,-79.946381546151315,-80.039996623270696,-79.951620112246559,-75.711587514909496,-76.734964829565541,-78.740243299441701,-81.10389971183335,-81.330842933029061,-81.239371572490683,-81.370559517828724,-81.083627889644276,-75.439491945839421,-75.040066374094067,-73.787766779081522,-72.162655347106224,-70.272904745097264,-68.021310156896902,-65.915752062529876,-63.949162941646257,-62.101855966018185,-60.201414569290009,-52.377705597874026,-50.474021111490472,-48.604140475481387,-46.671914228405619,-44.5620559867438,-41.606063943673902,-39.740957359775628,-38.219675827488011,-36.875171552034601,-35.493953979530545,-34.57063668272113,-33.544044907185565,-32.73157726458345,-32.046391029482521,-31.354567514514734,-30.69397642299176,-29.999985088285321,-29.316512768238006,-28.646848019859007,-28.027072759889109,-27.402773444699122,-26.945543158302989,-26.471435936060878,-25.875601299049933,-25.231696805869362]
["RAB (SL)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,1623.7290026595845,1664.4811839801268,1681.8745220523765,1693.7669648422586,1703.055403237086,1719.1591829250763,1717.9337068654249,1712.6585476763087,1703.4340504046506,1689.8972982740866,1674.4303552797317,1657.4732234518383,1640.1137934072515,1622.3865668278881,1604.6700270267302,1592.9799470105559,1568.1994971583888,1537.3928890930915,1502.9086853307215,1466.0747906806728,1427.9097741532428,1388.7067392935978,1348.6349545967225,1307.7977231432078,1266.4109014409121,1230.8642885252789,1194.6258347882035,1158.0657961432285,1121.2784847127884,1084.4518897449354,1048.4221120676389,1012.0680528677217,974.99476779487316,938.1195962428385,902.62564226330801,868.05500558058691,834.51096067340131,801.77938340881792,769.73299237933543,738.37842486482066,707.68444844182886,677.68446335354349,648.36795058530549,619.72110256544647,591.69402980555742,564.29125636085826,537.34571320255532,510.87427726649446,484.99867596744451,459.76697916157514]
["Capex (SL)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,99.796029785383396,113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,96.143776311261064,78.726144052595245,70.436428325793159,67.510467557907489,65.203491168877747,65.636956717478299,64.37371110513584,63.879941527903831,63.643332938465349,63.367088088486305,63.749411929664952,50.259616521926972,42.981158713784332,37.678451584736237,33.439010095048644,29.856293629466812,26.712717202885017,23.877378244771183,21.264624512503332,18.814592866994083,16.831092682240698,14.23556737441513,12.044101830506449,9.8846027979655577,7.7354610188909811,5.5762862663772248,3.386898159858545,1.146390754639425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opex (SL)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,77.610804876585306,80.604778721755778,82.862600812636444,88.964295194723235,88.268610567038266,85.741471567365011,85.654869470170865,85.491062846789134,85.259812863865406,84.93719143333378,84.674789113785295,84.27468704980727,83.736059669521893,83.00350075611702,81.789134641818336,80.117157118112871,73.463561340413477,66.215536350056638,58.749384108099242,51.54209090274562,45.271301256464078,39.410852708346724,33.77550658002756,28.433386456249075,23.038749900727968,18.001200067002546,13.453371102975757,12.001780726297939,11.010768099717181,10.18167048955061,9.5194799612803767,9.4140722481328236,9.322114782850548,9.2787084188908704,9.0384850860156494,8.9495815815003841,8.8182175162081293,8.5423566418147416,8.473785517031752,8.3979488302611536,8.2802123664169578,8.0954862490291131,4.9446432507013522,4.0978486845834849,3.5312289551422418,3.5383251394092841,3.5319018681068681,3.5255325329893337,3.5192165900471069,3.5129535050409353]
["Cost of service (SL)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,216.37658787691208,235.71378964882052,245.76571004109258,254.21615964934884,254.60374387048276,252.90147424111564,253.23932580462204,248.64184013067393,249.4686084638723,250.98628325174411,252.72665539364817,252.02468391657501,250.75522697323223,249.52637570056402,247.3440457558215,238.32954237470844,230.76682590113961,221.22669571494862,210.83418918920785,200.25379630909748,190.12050577310274,180.53900925400208,171.17162280381564,162.16049542152408,152.96625596602954,137.12394229437436,128.95423213863415,123.90239831159251,119.22581223180843,108.3570344443422,102.11672733665257,98.455255405331172,95.134534773930653,92.005306856702802,88.650412045675168,85.968778808311512,83.184508485419968,80.518261516100011,78.225135554994893,75.949877339738492,73.696517664240304,71.373941580328548,66.128567723046132,63.239784967283597,60.707441461841675,58.772822750740538,57.019857707052495,55.271612269180146,53.423999524409744,51.556403839934639]
["Tariff revenue (SL)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,239.55771981818839,239.75956955244121,240.27718603886206,241.03775929414476,241.95791739284559,252.90147424111524,253.23932580462207,248.64184013067421,249.46860846387247,250.98628325174414,252.72665539364812,252.02468391657473,250.75522697323251,249.52637570056379,247.34404575582133,238.32954237470818,230.76682590113975,221.22669571494851,210.83418918920759,200.25379630909742,190.12050577310254,180.539009254002,171.17162280381555,157.38098378514056,129.19645209433025,96.650992750027029,70.429590790487651,53.678531783168467,45.396989198820151,38.331508266960526,36.452070776628588,33.692229779753106,30.130838295609674,28.074774628222102,26.638003070997549,27.429460697566093,27.251172226613711,24.595104003838294,21.550359097987908,19.502920672852085,19.347533482897664,19.167247996163756,15.073949664756782,12.564419679409852,0,0,0,0,0,0]
["Consumption (SL)",null,"TJ",null,null,null,null,null,null,null,null,null,null,null,28226.885379114316,28189.666102059913,28488.220000653146,28289.935982806284,28099.92648282017,26582.338496712415,26246.992332236572,26067.480655039217,25779.720427364929,25470.038807422454,25419.950241214807,25036.935616277318,24516.482674538911,23835.221949372368,22790.242438797723,21490.527174580973,19788.308385995326,17828.59277303646,15839.399138845876,13933.159993504969,12278.288562698028,10703.645833861287,9218.9822399070781,7817.19170891061,6454.1993446165534,5263.7733924064578,4221.5738232368876,3290.4442250759989,2627.5209646822018,2052.3697237482975,1908.3250992447486,1863.1943502212093,1838.0510944934506,1814.133736003175,1651.2650391041075,1575.111381288991,1523.2704351365521,1460.1822637041928,1444.526598913309,1400.3353048406277,1320.3105059644604,1182.0693332980227,856.73517835998871,731.51254665056547,350.94351341770596,369.12830498970453,357.93792477123816,346.8536497234827,335.87434243878511,324.99888655372939]
["Customers (SL)",null,"number",null,null,null,null,null,null,null,null,null,null,null,807356.94815121952,816408.94114518305,826373.25630116055,836834.5154714036,847545.20854641707,855811.421961113,856699.14814340579,854451.06259389489,850605.67089778907,844510.07241841464,838949.09796740778,830982.95636047237,819717.10440542852,803704.72974894219,775858.61870014726,736407.67547495058,678546.97572288418,615949.29320929886,551487.19658882637,489011.31224465312,433995.54913373088,382270.18887656269,332276.17703788751,284591.90753633459,236379.32507404996,190736.24060230382,148709.54634400451,111675.78311435881,86590.159376465977,65770.601405071866,61709.534164236953,61133.518700158253,60608.769971780072,59701.617474407656,53725.604873325916,51788.511665597267,51119.872617565052,49607.318502366077,49253.693958443793,47411.789679021429,44521.743636454303,39990.916389249069,28177.722200846169,23866.856012284064,9115.97883742878,9079.5149220790645,9043.1968623907487,9007.024074941186,8970.995978641422,8935.1119947268562]
["Residential Prices (SL)",null,"$/GJ",null,null,null,null,null,null,null,null,null,null,null,32.931202112142138,33.158983424575709,34.697032618079248,35.42826572587564,34.084858926403236,39.441847650051514,41.535831682097353,42.050338413704758,42.694452969324594,43.282868280827529,42.887265525537387,43.567944087193709,44.477127363625925,45.673064201652657,47.076653712498739,48.38191458142262,49.323913328983508,51.261445134971346,53.691709986514425,56.566386540876934,59.729052212803978,63.649741920479876,68.140201133496035,73.697245083053787,78.975018249077337,79.083421124997997,74.223256226392095,69.029701229724722,67.619844705863116,70.211483660740384,73.847508197901547,75.567558307650557,73.111277254943985,68.390268624451352,65.949864704718266,67.984017254044275,72.504637553554744,74.791101365181817,71.921150711192368,66.023382839272614,62.944083870666233,65.477866751112259,70.571429037141755,72.654763812987085,70.222807457144825,0,0,0,0,0]
[]
["Accelerated depreciation"]
["Depreciation",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,-130.2560017784225,-131.69235101353044,-133.75194620289471,-129.7093588065645,-127.38416437117914,-124.38870090352943,-119.35737281066548,-111.60041947054562,-108.84214129288547,-107.15911502841013,-105.61997236707563,-102.77540760446733,-99.926461137131014,-97.428518998769945,-94.833023699097595,-89.397359990195483,-86.021647520910463,-82.044439844610565,-77.843604223886601,-73.527200711098615,-69.084658705402532,-65.20112296386516,-61.45265245766597,-57.863010134975553,-54.358494214549872,-48.11110547090194,-45.058885416763431,-42.069570993962593,-39.125953814914716,-36.18436613058401,-33.319209372990407,-30.914282009099736,-28.521740941655612,-26.121954858674179,-23.909590359279935,-21.992117394955187,-20.222636570162585,-18.669647789631423,-17.25286218950415,-16.012741747388333,-14.805546328411657,-13.717690479124766,-12.709481455352909,-11.780950828956373,-10.920798128692404,-10.128579843401996,-9.4066592473010822,-8.7314318290360831,-8.0824645956502952,-7.4704464895192189]
["RAB (AD)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,1553.6582476977899,1535.5689633344207,1497.6043091818972,1459.4632772780776,1421.3139328478771,1363.3349698366746,1307.8384378718595,1260.0763551969856,1215.030907510961,1171.5916050623869,1129.8571383459248,1090.8665702447483,1054.5915298524524,1020.6669595253284,989.08838829408808,951.10962075128646,908.22771183516659,864.07127127698652,819.92182762247444,776.54933006334727,734.51844992735255,693.57899103475324,653.81996814879801,615.2475812783008,577.8982744154207,544.91575709702943,512.53998508712482,481.05870536846305,450.44363062279729,420.69121294254529,391.70511833203074,362.98655184792233,334.46481090626673,308.34285604759259,284.4332656883127,262.44114829335751,242.21851172319492,223.5488639335635,206.29600174405934,190.28325999667101,175.47771366825936,161.76002318913459,149.05054173378167,137.26959090482529,126.34879277613288,116.22021293273089,106.81355368542981,98.082121856393726,89.999657260743433,82.529210771224214]
["Capex (AD)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,99.796029785383396,113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,66.409737892327058,63.860840845850412,63.838336795671786,63.796693606861119,63.719812579836223,63.885505650613588,63.784839503290776,63.651420744835065,63.503948671645844,63.254452467857305,51.41859244739392,43.139738604790594,37.887999286430535,33.694160569374546,30.154703151971471,27.053778569407829,24.261664071265923,21.693629571710723,19.290623264478402,17.009187351669809,15.128588152510675,12.683113406858883,10.588291275300911,8.5108790692489151,6.4319484503319888,4.3331147624758026,2.1957155249913525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opex (AD)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,77.610804876585306,80.604778721755778,82.862600812636444,88.964295194723235,88.268610567038266,85.019351349218837,84.467903661416827,83.919642233604549,83.357631576359637,82.728581510014919,82.232211089519822,81.623383186366482,80.873191296407114,79.934724911905562,78.513983130802771,73.345279879777664,66.306884357291992,58.79755707892587,51.06587341267214,45.900683044807622,40.977834644726713,36.113375438468374,31.294042381290112,29.684719282619398,24.216285981276567,22.601601311739827,21.117356955072712,15.030478084673032,11.600279412920942,8.7657269934539528,8.6093861017738398,8.5672694299000351,8.5234677164780219,4.8234731237064574,4.6516637348956449,4.5351006766090993,4.5022281562914879,4.4571682584928505,4.4281122487335871,4.1981647540117013,3.786521421029561,3.2319805035976019,2.7899295215904036,2.6872568054287971,2.3586334681008205,2.3632360572834621,2.3596294168907161,2.3560530562068962,2.3525066692570671,2.3489899555776019]
["Cost of service (AD)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,298.81277018490562,302.2196083282422,305.1459141670357,304.55210738965081,299.34689037733773,290.90713636086167,281.54963621254848,269.80392629578466,263.74375298892471,258.8152834016862,254.2023417336807,248.33659525461815,242.47443030984135,236.96568609976325,231.0165806404998,218.02573641539496,205.44403287629311,191.58802677366032,177.26254846424987,165.40033130123703,153.72737267424426,142.62756325178668,131.77106680871643,124.39696553264831,113.33094924767316,102.93759204898382,96.565983193624589,85.724291866200218,77.615479823149983,66.68856959779059,61.694335367111627,57.886496364841086,54.101705699084853,46.662786758448696,43.058005259914772,39.899426843240718,37.062622405506367,34.513187735146069,32.189055953895085,29.907321869683127,27.535613817942995,25.197549310297791,23.103118850632342,21.47492606828337,19.732092540955509,18.431387542198383,17.229307928078043,16.107936537410911,15.044624946524713,14.048826243571334]
["Tariff revenue (AD)",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,300.85409132962428,301.10758897699645,301.75764958784868,302.71283306422072,303.86843484935349,290.90713636086139,281.54963621254819,269.803926295785,263.74375298892483,258.8152834016866,254.20234173368047,248.33659525461775,242.47443030984113,236.96568609976293,231.01658064049957,218.02573641539487,205.44403287629336,191.58802677366018,177.26254846424979,165.40033130123712,153.72737267424424,142.6275632517868,131.77106680871628,124.3969655326483,113.33094924767317,102.93759204898379,94.101108894485421,76.249301271522569,58.214938879679309,41.775052588018767,35.122686888925998,35.259379491592775,39.193674603295335,29.789995062077782,26.737347862006178,22.175568390133336,19.043335490652542,19.033107719112827,21.298370871946503,21.553532431067858,18.445515132632011,13.996047501607375,8.8020259944814701,7.7839917781404973,0,0,0,0,0,0]
["Consumption (AD)",null,"TJ",null,null,null,null,null,null,null,null,null,null,null,28226.885379114316,28189.666102059913,28488.220000653146,28289.935982806284,28099.92648282017,26169.094753066151,25681.113414829859,25279.236909696421,24794.937077550247,24299.903007964134,24096.291727002183,23601.99892710337,22960.254056014583,22154.687632487352,20974.956964451292,19558.941596836034,17815.86157822944,15870.466739060332,13891.726333843577,12498.594525874652,11227.378559864368,9944.3538897836406,8695.9559663094824,7509.0556284905015,6249.6233195478953,5073.2808278757902,3997.762371096358,3044.9560279941393,2465.5182940579039,2006.6482516863748,1917.095734644822,1900.4518479668843,1852.2195464026584,1273.9097673653878,1200.1426360462833,1158.5591691733898,1143.887934613062,1119.811653639842,1088.591028765248,1005.3722037201838,898.05916734413199,786.29847571244068,498.35214185201562,428.32459917645997,201.85839273111284,213.40322124278089,207.1115162666739,200.87941094293197,194.70626536794995,188.59145150976741]
["Customers (AD)",null,"number",null,null,null,null,null,null,null,null,null,null,null,807356.94815121952,816408.94114518305,826373.25630116055,836834.5154714036,847545.20854641707,837590.80730315857,825865.7816997125,813769.02908141329,801490.54317070323,787554.58906477911,776001.48924860056,762528.38902339607,745736.39423883846,724378.35867930786,691228.96750855504,647951.20994782099,589520.9669972501,527546.47755258472,463796.4795648444,419934.70256722631,377862.49308078713,336239.06984985695,294906.27801588451,255343.49129484329,213485.96942849705,173558.28020588867,136856.28612247985,104549.50010256728,84083.893646506636,66531.565101661603,62809.650385478271,61945.900670646261,61301.437080383788,41238.207063592257,39960.661934632029,39098.149149293771,38493.062361619741,37493.605439063314,37050.771239834277,35290.21821151911,32079.833623123552,27760.591348072212,16199.816386845012,13584.675305692796,5091.0058378971153,5070.6418145455264,5050.3592472873443,5030.1578102981948,5010.0371790570016,4989.9970303407736]
["Residential Prices (AD)",null,"$/GJ",null,null,null,null,null,null,null,null,null,null,null,38.073842973868011,38.338178786985871,39.990989310338612,40.836550283843749,39.606212113721369,45.070155514424172,45.628981130662964,45.518971468123823,45.748822154961665,45.920150895362809,45.13068209852355,45.338008072078651,45.867113485616741,46.748193761217266,47.874283422831596,48.996342097603097,49.644085409433615,51.033523136303465,52.84364162961338,55.04100279722914,56.444224537551463,58.36850687651215,60.551048378409888,63.216718958869933,67.697549954480593,72.634445925219893,79.369870442904713,89.469446810608247,94.255383724244325,90.066628333350963,81.239559537770873,73.995591167198938,75.326447510880229,84.370610109213402,90.115067995105989,88.033257745196323,79.031975269862571,71.661552815681247,73.417341194694544,82.981588787582467,90.750715779174044,88.466020479546131,78.450078492324806,73.466210847864687,73.60214747713718,0,0,0,0,0]
[]
["Change (AD minus straight line)"]
["Depreciation",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O22-O11","v":-70.070754961794506},-58.841465683911423,-55.35799222477327,-50.033474693701763,-47.437782825027824,-44.34870428025873,-39.405752698418922,-35.888831955636121,-32.107176463319931,-28.418871728968426,-24.516072655242283,-21.444564671438272,-18.687089564640331,-16.057959480941221,-13.749395809453318,-13.957868044356061,-10.981581146816396,-8.2566730655290428,-5.6809488767803771,-3.2542959660013508,-1.0633485485056298,0.71462909866471591,2.4965104839802876,4.2388458310426316,5.8429203547401372,4.2666001269720866,5.4151356947270415,6.534569481518794,7.5459604134909029,8.3776898561597903,8.2868545706834951,8.8266753506758917,{"$f":"AU22-AU11","v":9.6979348858323995},10.753216693360422,11.58436362025061,12.578519287765943,13.32140833702298,14.061929474952027,14.793528839978372,15.341825767126402,15.888430094580103,16.282294609160555,16.607031312885098,16.865897190902636,17.106274631196705,17.274193601297128,17.538883911001907,17.740004107024795,17.793136703399639,17.761250316350143]
["RAB",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O23-O12","v":-70.070754961794592},-128.91222064570616,-184.27021287047933,-234.30368756418102,-281.74147038920887,-355.82421308840162,-410.09526899356547,-452.58219247932311,-488.40314289368962,-518.30569321169969,-544.57321693380686,-566.60665320708995,-585.52226355479911,-601.71960730255978,-615.58163873264209,-641.8703262592694,-659.97178532322221,-673.321617816105,-682.98685770824704,-689.52546061732551,-693.39132422589023,-695.12774825884458,-694.81498644792453,-692.550141864907,-688.51262702549138,-685.94853142824945,-682.0858497010787,-677.0070907747654,-670.83485408999115,-663.76067680239021,{"$f":"AS23-AS12","v":-656.71699373560818},-649.08150101979936,{"$f":"AU23-AU12","v":-640.52995688860642},-629.77674019524591,-618.19237657499525,-605.61385728722939,-592.29244895020634,-578.23051947525437,-563.43699063527606,-548.0951648681496,-532.20673477356945,-515.92444016440891,-499.31740885152385,-482.45151166062118,-465.34523702942454,-448.07104342812738,-430.53215951712548,-412.79215541010075,-394.99901870670107,-377.23776839035094]
["Capex",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O24-O13","v":0},0,0,0,0,-29.734038418934006,-14.865303206744834,-6.5980915301213727,-3.7137739510463703,-1.4836785890415243,-1.7514510668647105,-0.58887160184506371,-0.22852078306876678,-0.13938426681950489,-0.11263562062899979,-12.330819482271032,-7.1198779171363782,-5.0931594273537968,-3.9842910153616913,-3.2843069430771727,-2.8025150600589832,-2.4510531316190942,-2.1837486730604603,-1.9740012480249298,-1.8054055153242743,-1.7025045297300228,-1.5524539675562465,-1.455810555205538,-1.3737237287166426,-1.3035125685589923,-1.2431715039014222,-1.1911826348671926,{"$f":"AU24-AU13","v":-1.146390754639425},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opex",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O25-O14","v":0},{"$f":"P25-P14","v":0},0,0,0,-0.72212021814617344,-1.1869658087540387,-1.5714206131845856,-1.9021812875057691,-2.2086099233188605,-2.4425780242654724,-2.6513038634407877,-2.8628683731147788,-3.0687758442114585,-3.2751515110155651,-6.7718772383352075,-7.1566769831214856,-7.4179792711307684,-7.6835106954271026,-5.6414078579379989,-4.2934666117373652,-3.2974772698783497,-2.4814641987374486,1.2513328263703229,1.1775360805485988,4.6004012447372808,7.663985852096955,3.0286973583750925,0.58951131320376149,-1.4159434960966575,-0.91009385950653687,-0.84680281823278847,-0.79864706637252603,-4.455235295184413,-4.3868213511200045,-4.4144809048912848,-4.3159893599166415,-4.0851883833218912,-4.0456732682981649,-4.1997840762494523,-4.4936909453873968,-4.8635057454315112,-2.1547137291109486,-1.4105918791546879,-1.1725954870414212,-1.175089082125822,-1.172272451216152,-1.1694794767824375,-1.1667099207900398,-1.1639635494633334]
["Cost of service ",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O26-O15","v":82.436182307993533},66.505818679421679,59.380204125943123,{"$f":"R26-R15","v":50.335947740301975},44.74314650685497,38.005662119746034,28.310310407926437,21.162086165110736,14.275144525052411,7.8290001499420896,1.4756863400325244,-3.6880886619568685,-8.2807966633908734,-12.560689600800771,-16.327465115321701,-20.303805959313479,-25.322793024846504,-29.638668941288302,-33.571640724957973,-34.85346500786045,-36.39313309885847,-37.911446002215399,-39.400555995099211,-37.763529888875766,-39.635306718356375,-34.186350245390543,-32.388248945009565,-38.178106445392288,-41.610332408658451,-41.668464846551615,-40.422391969540946,-40.568759040490086,-41.0328290748458,-45.342520098254106,-45.592406785760396,-46.069351965070794,-46.121886079913601,-46.005073780953943,-46.036079601099807,-46.042555470055362,-46.160903846297309,-46.17639227003076,-43.02544887241379,-41.764858899000231,-40.975348920886162,-40.341435208542151,-39.790549778974452,-39.163675731769231,-38.379374577885031,-37.507577596363305]
["Tariff revenue",null,"$M real 2023 december",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27-O16","v":61.296371511435893},61.348019424555247,61.48046354898662,61.675073770075954,61.910517456507904,38.005662119746148,28.310310407926124,21.162086165110793,14.275144525052355,7.8290001499424591,1.4756863400323539,-3.6880886619569822,-8.280796663391385,-12.560689600800856,-16.327465115321758,-20.303805959313308,-25.322793024846391,-29.63866894128833,-33.571640724957803,-34.853465007860308,-36.3931330988583,-37.9114460022152,-39.400555995099268,-32.984018252492262,-15.86550284665708,6.2865992989567587,23.671518103997769,22.570769488354102,12.817949680859158,3.4435443210582406,-1.3293838877025905,1.5671497118396687,9.0628363076856608,1.7152204338556807,9.9344791008629585E-2,-5.253892307432757,-8.2078367359611697,-5.5619962847254669,-0.25198822604140503,2.0506117582157728,-0.90201835026565291,-5.1712004945563805,-6.2719236702753118,-4.7804279012693547,0,0,0,0,0,0]
["Consumption",null,"TJ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O28-O17","v":0},0,0,0,0,-413.24374364626419,-565.8789174067133,-788.24374534279559,-984.78334981468288,-1170.1357994583195,-1323.6585142126241,-1434.9366891739483,-1556.2286185243283,-1680.5343168850159,-1815.2854743464304,-1931.5855777449397,-1972.4468077658858,-1958.1260339761284,-1947.6728050022994,-1434.5654676303166,-1050.9100028336597,-759.29194407764589,-523.02627359759572,-308.13608042010856,-204.57602506865805,-190.49256453066755,-223.81145214052958,-245.48819708185965,-162.00267062429793,-45.721472061922668,8.7706354000733882,37.257497745674982,14.168451909207761,-540.22396863778727,-451.12240305782416,-416.55221211560115,-379.38250052349008,-340.37061006435079,-355.93557014806106,-394.96310112044387,-422.2513386203284,-395.77085758558201,-358.38303650797309,-303.1879474741055,-149.08512068659311,-155.72508374692364,-150.82640850456426,-145.97423878055073,-141.16807707083515,-136.40743504396198]
["Customers",null,"number",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O29-O18","v":0},0,0,0,0,-18220.614657954429,-30833.366443693289,-40682.033512481605,-49115.127727085841,-56955.483353635529,-62947.608718807227,-68454.567337076296,-73980.710166590055,-79326.371069634333,-84629.651191592216,-88456.465527129592,-89026.008725634078,-88402.815656714141,-87690.717023981968,-69076.609677426808,-56133.05605294375,-46031.119026705739,-37369.899022002995,-29248.416241491301,-22893.355645552918,-17177.960396415147,-11853.260221524659,-7126.2830117915291,-2506.2657299593411,760.96369658973708,1100.1162212413183,812.38197048800794,692.66710860371677,-18463.410410815399,-13764.942938693886,-12690.362516303496,-12626.810255945311,-12113.713063302763,-12202.922718609516,-12121.571467502319,-12441.910013330751,-12230.325041176857,-11977.905814001157,-10282.180706591269,-4024.9729995316648,-4008.8731075335381,-3992.8376151034045,-3976.8662646429912,-3960.9587995844204,-3945.1149643860826]
["Residential Prices",null,"$/GJ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30-O19","v":5.142640861725873},5.1791953624101623,5.2939566922593642,5.4082845579681091,5.5213531873181338,5.6283078643726583,4.0931494485656117,3.4686330544190653,3.0543691856370714,2.6372826145352803,2.2434165729861633,1.770063984884942,1.3899861219908161,1.0751295595646084,0.79762971033285623,0.61442751618047708,0.32017208045010648,-0.2279219986678811,-0.84806835690104521,-1.5253837436477937,-3.2848276752525152,-5.281235043967726,-7.5891527550861468,-10.480526124183854,-11.277468294596744,-6.4489751997781042,5.1466142165126172,20.439745580883525,26.635539018381209,19.855144672610578,7.3920513398693259,-1.5719671404516191,2.2151702559362434,15.98034148476205,24.165203290387723,20.049240491152048,6.5273377163078266,-3.1295485495005693,1.4961904835021755,16.958205948309853,27.806631908507811,22.988153728433872,7.8786494551830515,0.81144703487760239,3.3793400199923553,0,0,0,0,0]
[]
["Diff CoS and Revenue SL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O15:S15-O16:S16)","v":4.0858389901747785},{"$f":"T16-T15","v":-3.979039320256561E-13},{"$f":"U16-U15","v":0},2.8421709430404007E-13,0,0,0,-2.8421709430404007E-13,2.8421709430404007E-13,-2.2737367544323206E-13,0,-2.5579538487363607E-13,0,0,-2.5579538487363607E-13,0,0,0,0,-4.7795116363835177,-23.769803871699281,-40.47294954434733,-58.524641348146503,-70.22386652842404,-73.828823032988282,-70.025526177381678,-65.664656560023985,-64.763025625578067,-65.003696478320975,-63.9305322284807,-62.012408974677619,-58.53931811074542,-55.933336258806257,-55.923157512261717,-56.674776457006985,-56.446956666886408,-54.348984181342644,-52.206693584164796,-51.05461805828935,-50.675365287873746,-60.707441461841675,-58.772822750740538,-57.019857707052495,-55.271612269180146,-53.423999524409744,-51.556403839934639,{"$f":"SUM(T43:BL43)","v":-1491.5547856769895},{"$f":"BM43/50","v":-29.831095713539789},{"$f":"BN43*5","v":-149.15547856769894}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,{"$f":"BM44/50","v":17.2},{"$f":"BN44*5","v":86}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0695224713846798,-3.9015295600320687,-3.736896506906513,-3.5755561148434669,-3.417442530621682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.39964556763044,-8.2316526562778289,-8.0670196031522732,-7.9056792110892271,-7.7475656268674422]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.13390878051872435,-0.29897474333509483,-0.65446899964536054,-0.93126199862840542]

{"sheet":"Depn Summary","index":6,"n_rows":179,"n_cols":64,"rows_kept":179,"cut":false,"hidden":false,"merged":[]}
["Back to Dashboard"]
["Depreciation summary",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Capital base at 31 December 2024"]
["Straight line depreciation (Macro Dependent)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3277198138796891,-4.3277198138796891,-4.3277198138796891,-4.3277198138796891,-4.3277198138796891,-4.3277198138796891,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.3277198138796908,-4.3277198138796908,-4.3277198138796908,-4.3277198138796908,-4.3277198138796908,-4.3277198138796908,-4.3277198138796917,-4.3277198138796917,-4.3277198138796908,-4.3277198138796917,-4.3277198138796917,-4.3277198138796917,-4.3277198138796917,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796917,-4.3277198138796917,-4.3277198138796917]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0.14835369159222694,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-7.0084667634676112,-7.0084667634676103,-7.0084667634676103,-7.0084667634676094,-7.0084667634676086,-7.0084667634676094,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676112,-7.0084667634676112,-7.0084667634676112,-7.0084667634676112,-7.0084667634676121,-7.0084667634676121,-7.0084667634676121,-7.0084667634676121,-7.0084667634676112,-7.0084667634676112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-14.638905541529544,-14.638905541529544,-14.638905541529544,-14.638905541529546,-14.638905541529546,-14.588963668160016,-14.588963668160018,-14.588963668160018,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-9.8501103489254636,-9.8501103489254636,-9.8501103489254636,-9.8501103489254636,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8419865037988341,-9.6356778354086181,-9.4930983338771409,-9.3675745642367332,-9.1708773155614232,-8.9167337152644919,-8.716781401160091,-8.4932342973258024,-8.1672638983311963,-7.884079915304202,-7.6220470147429493,-7.458116622342275,-7.2288259460588975,-6.8638039975732834,-6.4378076932036237]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6796511425305201,-1.6800308557097965,-1.6800308557097963,-1.6800308557097963,-1.680030855709796,-1.6800308557097963,-1.6800308557097963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5762340442371017,-1.5762340442371017,-0.84116941909859944,-0.84116941909859932,-0.84116941909859932,-0.83480281758912522,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912522,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.82874502865453081,-0.82874502865453081,-0.82874502865453081,-0.82861650378098584,-0.82446033416692721,-0.79356764811803471,-0.76888184676210569,-0.7621199727176583,-0.73230792493224606,-0.72487353844390479,-0.71343964098387602,-0.68555781669719995,-0.65481772173113673,-0.59991935145732278,-0.52433722932947957,-0.3996983696382137,-0.25456090421226046,-0.2116594021434105,-0.1997593401391807,-0.15783779532574119,-0.12671070066143722,-8.4069380770756125E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,0,0,0,0,0]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2665121562761019,-0.16283328138846107,-0.16283328138846101,-0.16283328138846101,-0.16283328138846101,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16179190622182213,-7.2646966532828594E-2,-4.0655442027848508E-2,-3.3800653420405447E-2,-2.9586547780258463E-2,-2.9510484809429371E-2,-2.9253808873060286E-2,-2.8525181925009701E-2,-2.8525181925009701E-2,-2.8525181925009701E-2,-1.1704821182238359E-2,-1.1704821182238359E-2,-9.605523418830187E-3,-9.605523418830187E-3,-8.7390007217378034E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.95378557742003311,-0.95964118674723864,-0.95964118674723864,-0.95964118674723864,-0.95964118674723875,-0.9578836181050393,-0.95788361810503941,-0.95788361810503941,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95560183336824411,-0.95560183336824411,-0.95560183336824411,-0.95560183336824434,-0.95560183336824411,-0.95560183336824411,-0.95403984541291909,-0.94972886812696511,-0.94311389502768339,-0.92454749295274241,-0.90030121677910202,-0.82025640578722192,-0.59333230037501927,-0.43491114324279062,-0.43491114324279062,-0.41496624558965434,-0.37124291495588918,-8.6036184174658789E-2,-5.1469574998018575E-2,-4.6993208134097783E-2,-3.8775467471878072E-2,-2.9271124246203192E-2,-1.2302980495395339E-2,-1.2302980495395337E-2,-1.2302980495395337E-2,-1.2302980495395336E-2,-1.2302980495395337E-2,-1.2302980495395337E-2,0,0,0,0,0]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,-28.651760229456599,-27.794840260265854,-27.082205087070193,-25.735827625386452,-24.504127523574287,-23.216432775054788,-22.184514820042082,-20.915978439562547,-19.781065628753904,-18.763672742922658,-17.419591703267837,-16.652060855929602,-15.668038162819283,-14.677176845873701,-13.370101324443814,-11.750139529403397,-10.380498119738863,-8.9852558038303876,-7.6788691378325433,-6.4502660864554571,-5.1337098851516041,-4.198572056950459,-3.1327115913706853,-2.065928933632267,-0.88242966890151264,-0.88242966890151264,-0.88242966890151264,-0.88242966890151264,-0.88242966890151275,-0.88242966890151275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0002658038192818,-0.91908354107964407,-0.85041779173014009,-0.73539079907921634,-0.54080925539424374,-0.3966657112367557,-0.28189442180176799,-0.20704554324955421,-0.1238220694787301,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5351710465982498,-1.5437381431467543,-1.2610374213940365,-1.0728943482003639,-0.82347676309315143,-0.57746719001011138,-0.40078885296945488,-0.35020321751390421,-0.25060691830095683,-0.15949490634790889,-0.15949490634790889,-0.15949490634790889,-0.15949490634790889,-0.15949490634790892,-0.15949490634790892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,3.3713674176637329E-2,-5.3046787215997782,-4.2310764220979484,-2.7625525738918215,-1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.30377192279294496,-0.26141313030547064,-0.22848704633935357,-0.18033994143743476,-0.10907035952188425,-2.7144643966328666E-2,-2.7144643966328662E-2,-2.7144643966328662E-2,-2.7144643966328662E-2,-2.7144643966328659E-2,-2.7144643966328659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0.16781140368161071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O6:O21)","v":-60.185246816627988},{"$f":"SUM(P6:P21)","v":-66.443628940536058},{"$f":"SUM(Q6:Q21)","v":-63.570960371597842},{"$f":"SUM(R6:R21)","v":-60.45288899586339},{"$f":"SUM(S6:S21)","v":-57.135399417767367},-54.127030179898284,-52.770736514443819,-49.648587659344805,-48.259585493636841,-47.00889483835816,-45.664813798703335,-44.897282951365099,-43.91326025825478,-42.922398941309197,-41.61532341987931,-35.006306727750207,-33.636665318085676,-32.233083428505815,-30.926696762507966,-29.698093711130877,-28.381408984953477,-27.442114987138275,-26.34536183550961,-25.252331388459936,-24.057303170528542,-16.923264446487245,-16.86527213341898,-16.82273717117787,-16.710596430259166,-16.452856166910074,-15.356850294666147,-15.280539545590253,-15.135955788245852,-14.947094992186132,-14.602166398593281,-14.547575882285782,-14.292770004454798,-14.110845667596797,-13.932309712142942,-13.674499061865449,-13.420355461568517,-13.220403147464117,-12.996856043629828,-12.670885644635222,-12.387701661608228,-12.064702656910461,-11.900772264509785,-11.671481588226408,-11.306459639740792,-10.880463335371134]
[]
["Total accelerated depreciation ICB Account (Macro Dependent)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,-13.543620429230927,-12.731003203477071,-11.967143011268448,-11.249114430592339,-10.574167564756799,-9.9397175108713913,-9.3433344602191077,-8.7827343926059598,-8.2557703290496036,-7.7604241093066273,-7.2947986627482289,-6.8571107429833349,-6.4456840984043353,-6.0589430525000747,-5.695406469350071,-5.3536820811890653,-5.032461156317722,-4.7305134869386585,-4.4466826777223396,-4.1798817170589979,-3.9290888140354587,-3.6933434851933304,-3.4717428760817315,-3.2634383035168271,-3.0676320053058177,-2.883574084987468,-2.7105596398882201,-2.5479260614949264,-2.3950504978052312,-2.2513474679369172,-2.1162666198607023,-1.9892906226690603,-1.8699331853089165,-1.7577371941903814,-1.6522729625389587,-1.5531365847866208,-1.4599483896994239,-1.3723514863174582,-1.2900103971384109,-1.212609773310106,-1.1398531869114996,-1.0714619956968097,-1.0071742759550011,-0.94674381939770103,-0.88993919023383905,-0.83654283881980851,-0.78635026849062017,-0.7391692523811827,-0.69481909723831181,-0.6531299514040132]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-13.356416647270544,-12.55503164843431,-11.801729749528253,-11.093625964556557,-10.428008406683164,-9.8023279022821725,-9.2141882281452432,-8.6613369344565267,-8.141656718389136,-7.6531573152857879,-7.1939678763686397,-6.762329803786522,-6.3565900155593305,-5.97519461462577,-5.6166829377482248,-5.2796819614833304,-4.9629010437943313,-4.6651269811666705,-4.3852193622966711,-4.1221062005588696,-3.8747798285253379,-3.6422930388138175,-3.4237554564849888,-3.218330129095889,-3.0252303213501359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-7.0529355787852914,-6.6297594440581733,-6.2319738774146831,-5.8580554447698017,-5.5065721180836142,-5.1761777909985964,-4.8656071235386813,-4.57367069612636,-4.2992504543587788,-4.0412954270972516,-3.7988177014714166,-3.5708886393831314,-3.3566353210201432,-3.1552372017589345,-2.9659229696533989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0073057868885931,-1.8868674396752776,-1.7736553932947607,-1.6672360696970752,-1.5672019055152508,-1.4731697911843356,-1.3847796037132754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.75779858261701216,-0.71233066765999131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O25:O40)","v":-36.718077024792365},{"$f":"SUM(P25:P40)","v":-34.514992403304824},-31.774502031506145,-29.868031909615773,-28.075949995038826,{"$f":"SUM(T25:T40)","v":-26.391392995336496},{"$f":"SUM(U25:U40)","v":-24.807909415616308},{"$f":"SUM(V25:V40)","v":-22.017742023188848},{"$f":"SUM(W25:W40)","v":-20.696677501797517},{"$f":"SUM(X25:X40)","v":-19.454876851689669},{"$f":"SUM(Y25:Y40)","v":-18.287584240588284},{"$f":"SUM(Z25:Z40)","v":-17.190329186152987},{"$f":"SUM(AA25:AA40)","v":-16.158909434983808},{"$f":"SUM(AB25:AB40)","v":-15.189374868884778},{"$f":"SUM(AC25:AC40)","v":-14.278012376751693},{"$f":"SUM(AD25:AD40)","v":-10.633364042672396},{"$f":"SUM(AE25:AE40)","v":-9.9953622001120532},{"$f":"SUM(AF25:AF40)","v":-9.3956404681053289},{"$f":"SUM(AG25:AG40)","v":-8.8319020400190098},{"$f":"SUM(AH25:AH40)","v":-8.3019879176178684},{"$f":"SUM(AI25:AI40)","v":-7.803868642560797},{"$f":"SUM(AJ25:AJ40)","v":-7.3356365240071479},{"$f":"SUM(AK25:AK40)","v":-6.8954983325667207},{"$f":"SUM(AL25:AL40)","v":-6.4817684326127161},{"$f":"SUM(AM25:AM40)","v":-6.0928623266559541},{"$f":"SUM(AN25:AN40)","v":-2.883574084987468},{"$f":"SUM(AO25:AO40)","v":-2.7105596398882201},{"$f":"SUM(AP25:AP40)","v":-2.5479260614949264},{"$f":"SUM(AQ25:AQ40)","v":-2.3950504978052312},{"$f":"SUM(AR25:AR40)","v":-2.2513474679369172},{"$f":"SUM(AS25:AS40)","v":-2.1162666198607023},{"$f":"SUM(AT25:AT40)","v":-1.9892906226690603},{"$f":"SUM(AU25:AU40)","v":-1.8699331853089165},{"$f":"SUM(AV25:AV40)","v":-1.7577371941903814},{"$f":"SUM(AW25:AW40)","v":-1.6522729625389587},{"$f":"SUM(AX25:AX40)","v":-1.5531365847866208},{"$f":"SUM(AY25:AY40)","v":-1.4599483896994239},{"$f":"SUM(AZ25:AZ40)","v":-1.3723514863174582},{"$f":"SUM(BA25:BA40)","v":-1.2900103971384109},{"$f":"SUM(BB25:BB40)","v":-1.212609773310106},{"$f":"SUM(BC25:BC40)","v":-1.1398531869114996},{"$f":"SUM(BD25:BD40)","v":-1.0714619956968097},{"$f":"SUM(BE25:BE40)","v":-1.0071742759550011},{"$f":"SUM(BF25:BF40)","v":-0.94674381939770103},{"$f":"SUM(BG25:BG40)","v":-0.88993919023383905},{"$f":"SUM(BH25:BH40)","v":-0.83654283881980851},{"$f":"SUM(BI25:BI40)","v":-0.78635026849062017},{"$f":"SUM(BJ25:BJ40)","v":-0.7391692523811827},{"$f":"SUM(BK25:BK40)","v":-0.69481909723831181},{"$f":"SUM(BL25:BL40)","v":-0.6531299514040132}]
[]
["Total accelerated depreciation Capex Account (Macro Dependent)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,-6.4181625834515543,-6.0330728284444595,-5.6710884587377919,-5.3308231512135267,-5.010973762140714,-4.710315336412271,-4.4276964162275343,-4.1620346312538823,-3.9123125533786482,-3.6775738001759315,-3.4569193721653733,-3.2495042098354525,-3.0545339572453245,-2.8712619198106046,-2.6989862046219679,-2.5370470323446503,-2.3848242104039721,-2.2417347577797329,-2.1072306723129492,-1.980796831974172,-1.8619490220557218,-1.7502320807323781,-1.6452181558884362,-1.546505066535129,-1.4537147625430218,-1.3664918767904402,-1.284502364183014,-1.2074322223320333,-1.1349862889921112,-1.0668871116525842,-1.0028738849534293,-0.94270145185622367,-0.88613936474485022,-0.8329710028601589,-0.78299274268854968,-0.73601317812723654,-0.69185238743960242,-0.65034124419322603,-0.61132076954163261,-0.57464152336913454,-0.54016303196698656,-0.50775325004896743,-0.47728805504602934,-0.44865077174326762,-0.42173172543867149,-0.39642782191235121,-0.37264215259761013,-0.35028362344175346,-0.32926660603524832,-0.30951060967313343]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.31822982924143056,-0.29913603948694473,-0.28118787711772808,-0.2643166044906643,-0.24845760822122451,-0.23355015172795102,-0.21953714262427393,-0.20636491406681751,-0.19398301922280847,-0.18234403806943997,-0.1714033957852735,-0.16111919203815711,-0.15145204051586772,-0.14236491808491564,-0.13382302299982071,-0.12579364161983145,-0.11824602312264157,-0.11115126173528306,-0.10448218603116609,-9.8213254869296107E-2,-9.2320459577138331E-2,-8.6781232002510034E-2,-8.1574358082359452E-2,-7.6679896597417876E-2,-7.20791028015728E-2,-6.7754356633478424E-2,-6.3689095235469728E-2,-5.9867749521341523E-2,-5.6275684550061045E-2,-5.2899143477057375E-2,-4.9725194868433943E-2,-4.6741683176327896E-2,-4.3937182185748228E-2,-4.1300951254603334E-2,-3.8822894179327133E-2,-3.6493520528567497E-2,-3.4303909296853459E-2,-3.2245674739042239E-2,-3.0310934254699714E-2,-2.8492278199417728E-2,-2.6782741507452662E-2,-2.5175777017005498E-2,-2.3665230395985174E-2,-2.2245316572226066E-2,-2.0910597577892501E-2,-1.9655961723218943E-2,-1.8476604019825808E-2,-1.7368007778636257E-2,-1.6325927311918086E-2,-1.5346371673203003E-2]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-31.713492265984577,-29.810682730025498,-28.022041766223971,-26.34071926025053,-24.760276104635505,-23.274659538357366,-21.878179966055928,-20.565489168092572,-19.331559818007015,-18.171666228926593,-17.081366255190996,-16.056484279879541,-15.093095223086767,-14.187509509701561,-13.336258939119467,-12.536083402772295,-11.783918398605962,-11.076883294689601,-10.412270297008231,-9.7875340791877292,-9.2002820344364693,-8.6482651123702787,-8.1293692056280626,-7.6416070532903788,-7.1831106300929566,-6.7521239922873795,-6.3469965527501353,-5.9661767595851263,-5.6082061540100199,-5.2717137847694175,-4.9554109576832541,-4.6580863002222577,-4.3786011222089227,-4.1158850548763866,-3.8689319515838032,-3.6367960344887744,-3.3658398503278635,-3.1282000331921824,-2.8619231419554882,-2.6902077534381563,-2.4727439830941957,-2.2821225355237034,-2.0999367232172661,-1.9107331857451053,-1.7435097426428878,-1.5923863801925375,-1.4690188194564626,-1.343567072289608,-1.2062425307363256,-1.0703528387143613]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.882918880811951,-1.7699437479632336,-1.6637471230854397,-1.5639222957003134,-1.4700869579582947,-1.3818817404807964,-1.2989688360519487,-1.2210307058888317,-1.1477688635355019,-1.0789027317233721,-1.0141685678199697,-0.9533184537507714,-0.89611934652572511,-0.84235218573418169,-0.79181105459013079,-0.74430239131472264,-0.69964424783583945,-0.65434898946902864,-0.61508805010088707,-0.57818276709483363,-0.5434287732695775,-0.50885952806181411,-0.46427179554469117,-0.42560112553480012,-0.39721379145209268,-0.36129037501037936,-0.33671195023458605,-0.31222347088153685,-0.28344811882673127,-0.25576382860090557,-0.22210250325364081,-0.18457244462651826,-0.1351651048433215,-8.4196741362796965E-2,-6.6984381996630149E-2,-5.9728328310694009E-2,-4.520431924659174E-2,-3.4700560379038285E-2,-2.2383366622525915E-2,-1.1950232441232153E-2,-1.0425688090620611E-15,0,0,0,0,0,0,0,0,0]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32824853227060991,-0.30855362033437328,-0.29004040311431084,-0.27263797892745228,-0.25627970019180513,-0.24090291818029677,-0.22644874308947904,-0.21286181850411023,-0.20009010939386362,-0.18808470283023182,-0.17679962066041785,-0.16619164342079285,-0.15622014481554522,-0.14684693612661254,-0.13803611995901574,-0.12975395276147481,-0.12196871559578633,-0.11465059266003916,-0.1077715571004368,-0.10130526367441058,-9.5226947853945962E-2,-8.9513330982709208E-2,-8.4142531123746644E-2,-7.9093979256321834E-2,-7.4156016893945575E-2,-3.3583048883216358E-2,-1.9041363713172086E-2,-1.5328286964631808E-2,-1.2881605592362132E-2,-1.2082240221665439E-2,-1.1271729258441865E-2,-1.0362094929049055E-2,-9.740369233306111E-3,-9.1559470793077437E-3,-3.8388103372027998E-3,-3.6084817169706315E-3,-2.8441168824948756E-3,-2.6734698695451828E-3,-2.3050709635056353E-3,-1.0985691382157496E-3,-6.591949208711867E-17,0,0,0,0,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1106262710420229,-1.9839886947795011,-1.8649493730927316,-1.7530524107071674,-1.6478692660647376,-1.5489971101008531,-1.456057283494802,-1.3686938464851137,-1.2865722156960069,-1.2093778827542465,-1.1368152097889914,-1.0686062972016523,-1.0044899193695529,-0.94422052420737967,-0.88756729275493706,-0.83431325518964072,-0.78425445987826248,-0.73594992868157016,-0.69179293296067601,-0.65028535698303536,-0.61126823556405352,-0.57459214143021009,-0.5401166129443975,-0.50702534007809119,-0.47478601809131116,-0.44361671188758972,-0.40977890603595973,-0.37607549371845367,-0.32472770045394722,-0.22665712270303215,-0.16002353322173837,-0.1504221212284341,-0.13526269078559208,-0.11423562150578526,-2.6538811213006972E-2,-1.5543859706687937E-2,-1.3443025985206854E-2,-1.0579441525575396E-2,-7.6633555268003205E-3,-3.2989898573748577E-3,-3.4867941867133823E-16,0,0,0,0,0,0,0,0,0]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,-41.577529015883968,-38.282710093469944,-35.336588272361041,-30.578993796829838,-28.744254169020042,-26.136677247060778,-23.742113912717269,-21.334721375060155,-19.204122650671895,-17.314650422327748,-15.334629119764166,-13.895470607643267,-12.418371138487347,-11.047811007187097,-9.5886221023031482,-8.0592418425380004,-6.7982420636788916,-5.6264606508309596,-4.5992108324716288,-3.6980406521750906,-2.8305272306158926,-2.2189040224191681,-1.6008036597579305,-1.0374190160682071,-0.47612999406930706,-1.226796442210798E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1683925137767768,-0.9995412868204161,-0.87701926721405543,-0.72288984549488111,-0.51322013485657192,-0.41575275185640254,-0.29889842661832455,-0.22297139070103267,-0.14722457207701789,-9.4725369240538315E-2,-5.6898930012039273E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7799204651646252,-1.6731252372547472,-1.3152177665857501,-1.0702734359226349,-0.79289587512572912,-0.67373878360700412,-0.49182996469432527,-0.42312626830612987,-0.32310019167412229,-0.23769244752786955,-1.2212453270876722E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7312836267511393,-5.3874066091460708,-4.0861879942057442,-2.5450834252010441,-1.0801327643232255,-3.7747582837255322E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.49113362621356299,-0.46166560864074913,-0.43396567212230419,-0.40792773179496589,-0.29256519753219518,-0.26242290509168764,-0.22031023336812419,-0.16978710147444073,-0.10618971085302771,-4.0453184426813317E-2,-2.2898349882893854E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost"]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O44:O59)","v":-93.519937610592223},{"$f":"SUM(P44:P59)","v":-87.009826496365932},{"$f":"SUM(Q44:Q59)","v":-79.842033973860865},{"$f":"SUM(R44:R59)","v":-70.850639936533014},{"$f":"SUM(S44:S59)","v":-64.817011540070041},{"$f":"SUM(T44:T59)","v":-58.878898482875414},-54.260040924942004,-49.887081219833085,-45.852923704509905,-42.195470808002781,-38.372101541175184,-35.550694683769635,-32.77428177004613,-30.182367000852352,-27.575104736348486,-24.966535518540617,-22.691098119121357,-20.561179475846213,-18.637846527985971,-16.894358205958568,-15.2350027033728,-13.877147447999068,-12.545496318969624,-11.313931477360345,-10.131190315944208,-9.0248603614924949,-8.4607202321523367,-7.9371039830031238,-7.4205255524252332,-6.8860032314246613,-6.4014078032389392,-5.9928860960388111,-5.5888458340017406,-5.1977453189390399,-4.7881095919985208,-4.4881834028789314,-4.1534876091786135,-3.8587404238986096,-3.5359066388646521,-3.3096893464435313,-3.0396897565686363,-2.8150515625896761,-2.6008900086592806,-2.3816292740605989,-2.186152065659452,-2.0084701638281075,-1.8601375760738985,-1.7112187035099977,-1.5518350640834919,-1.3952098200606977]
[]
["Total accelerated depreciation Combined (Formula)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O25+O44","v":-19.961783012682481},{"$f":"P25+P44","v":-18.76407603192153},-17.638231470006239,-16.579937581805865,-15.585141326897514,-14.650032847283661,-13.771030876446641,-12.944769023859841,-12.168082882428251,-11.437997909482558,-10.751718034913601,-10.106614952818788,-9.5002180556496594,-8.9302049723106798,-8.3943926739720389,-7.8907291135337161,-7.4172853667216945,-6.9722482447183918,-6.5539133500352893,-6.1606785490331699,-5.7910378360911805,-5.443575565925709,-5.1169610319701677,-4.8099433700519558,-4.5213467678488399,-4.2500659617779082,-3.9950620040712339,-3.7553582838269595,-3.5300367867973423,-3.3182345795895012,-3.1191405048141316,-2.9319920745252839,-2.7560725500537666,-2.5907081970505406,-2.4352657052275086,-2.2891497629138575,-2.1518007771390262,-2.0226927305106841,-1.9013311666800434,-1.7872512966792407,-1.6800162188784862,-1.5792152457457771,-1.4844623310010303,-1.3953945911409686,-1.3116709156725106,-1.2329706607321598,-1.1589924210882303,-1.089452875822936,-1.0240857032735602,-0.96264056107714668]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O26+O45","v":-0.31822982924143056},-0.29913603948694473,-0.28118787711772808,-0.2643166044906643,-0.24845760822122451,-0.23355015172795102,-0.21953714262427393,-0.20636491406681751,-0.19398301922280847,-0.18234403806943997,-0.1714033957852735,-0.16111919203815711,-0.15145204051586772,-0.14236491808491564,-0.13382302299982071,-0.12579364161983145,-0.11824602312264157,-0.11115126173528306,-0.10448218603116609,-9.8213254869296107E-2,-9.2320459577138331E-2,-8.6781232002510034E-2,-8.1574358082359452E-2,-7.6679896597417876E-2,-7.20791028015728E-2,-6.7754356633478424E-2,-6.3689095235469728E-2,-5.9867749521341523E-2,-5.6275684550061045E-2,-5.2899143477057375E-2,-4.9725194868433943E-2,-4.6741683176327896E-2,-4.3937182185748228E-2,-4.1300951254603334E-2,-3.8822894179327133E-2,-3.6493520528567497E-2,-3.4303909296853459E-2,-3.2245674739042239E-2,-3.0310934254699714E-2,-2.8492278199417728E-2,-2.6782741507452662E-2,-2.5175777017005498E-2,-2.3665230395985174E-2,-2.2245316572226066E-2,-2.0910597577892501E-2,-1.9655961723218943E-2,-1.8476604019825808E-2,-1.7368007778636257E-2,-1.6325927311918086E-2,-1.5346371673203003E-2]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27+O46","v":-13.356416647270544},-12.55503164843431,-11.801729749528253,-11.093625964556557,-10.428008406683164,-9.8023279022821725,-9.2141882281452432,-8.6613369344565267,-8.141656718389136,-7.6531573152857879,-7.1939678763686397,-6.762329803786522,-6.3565900155593305,-5.97519461462577,-5.6166829377482248,-5.2796819614833304,-4.9629010437943313,-4.6651269811666705,-4.3852193622966711,-4.1221062005588696,-3.8747798285253379,-3.6422930388138175,-3.4237554564849888,-3.218330129095889,-3.0252303213501359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O28+O47","v":-38.766427844769865},-36.440442174083671,-34.254015643638652,-32.198774705020334,-30.266848222719119,-28.450837329355963,-26.743787089594608,-25.139159864218932,-23.630810272365792,-22.212961656023843,-20.880183956662414,-19.627372919262672,-18.449730544106909,-17.342746711460496,-16.302181908772866,-12.536083402772295,-11.783918398605962,-11.076883294689601,-10.412270297008231,-9.7875340791877292,-9.2002820344364693,-8.6482651123702787,-8.1293692056280626,-7.6416070532903788,-7.1831106300929566,-6.7521239922873795,-6.3469965527501353,-5.9661767595851263,-5.6082061540100199,-5.2717137847694175,-4.9554109576832541,-4.6580863002222577,-4.3786011222089227,-4.1158850548763866,-3.8689319515838032,-3.6367960344887744,-3.3658398503278635,-3.1282000331921824,-2.8619231419554882,-2.6902077534381563,-2.4727439830941957,-2.2821225355237034,-2.0999367232172661,-1.9107331857451053,-1.7435097426428878,-1.5923863801925375,-1.4690188194564626,-1.343567072289608,-1.2062425307363256,-1.0703528387143613]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O29+O48","v":-2.0073057868885931},-1.8868674396752776,-1.7736553932947607,-1.6672360696970752,-1.5672019055152508,-1.4731697911843356,-1.3847796037132754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O49","v":-2.6407174634289632},-2.482274415623225,-1.6637471230854397,-1.5639222957003134,-1.4700869579582947,-1.3818817404807964,-1.2989688360519487,-1.2210307058888317,-1.1477688635355019,-1.0789027317233721,-1.0141685678199697,-0.9533184537507714,-0.89611934652572511,-0.84235218573418169,-0.79181105459013079,-0.74430239131472264,-0.69964424783583945,-0.65434898946902864,-0.61508805010088707,-0.57818276709483363,-0.5434287732695775,-0.50885952806181411,-0.46427179554469117,-0.42560112553480012,-0.39721379145209268,-0.36129037501037936,-0.33671195023458605,-0.31222347088153685,-0.28344811882673127,-0.25576382860090557,-0.22210250325364081,-0.18457244462651826,-0.1351651048433215,-8.4196741362796965E-2,-6.6984381996630149E-2,-5.9728328310694009E-2,-4.520431924659174E-2,-3.4700560379038285E-2,-2.2383366622525915E-2,-1.1950232441232153E-2,-1.0425688090620611E-15,0,0,0,0,0,0,0,0,0]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O31+O50","v":-0.32824853227060991},-0.30855362033437328,-0.29004040311431084,-0.27263797892745228,-0.25627970019180513,-0.24090291818029677,-0.22644874308947904,-0.21286181850411023,-0.20009010939386362,-0.18808470283023182,-0.17679962066041785,-0.16619164342079285,-0.15622014481554522,-0.14684693612661254,-0.13803611995901574,-0.12975395276147481,-0.12196871559578633,-0.11465059266003916,-0.1077715571004368,-0.10130526367441058,-9.5226947853945962E-2,-8.9513330982709208E-2,-8.4142531123746644E-2,-7.9093979256321834E-2,-7.4156016893945575E-2,-3.3583048883216358E-2,-1.9041363713172086E-2,-1.5328286964631808E-2,-1.2881605592362132E-2,-1.2082240221665439E-2,-1.1271729258441865E-2,-1.0362094929049055E-2,-9.740369233306111E-3,-9.1559470793077437E-3,-3.8388103372027998E-3,-3.6084817169706315E-3,-2.8441168824948756E-3,-2.6734698695451828E-3,-2.3050709635056353E-3,-1.0985691382157496E-3,-6.591949208711867E-17,0,0,0,0,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O32+O51","v":-2.1106262710420229},-1.9839886947795011,-1.8649493730927316,-1.7530524107071674,-1.6478692660647376,-1.5489971101008531,-1.456057283494802,-1.3686938464851137,-1.2865722156960069,-1.2093778827542465,-1.1368152097889914,-1.0686062972016523,-1.0044899193695529,-0.94422052420737967,-0.88756729275493706,-0.83431325518964072,-0.78425445987826248,-0.73594992868157016,-0.69179293296067601,-0.65028535698303536,-0.61126823556405352,-0.57459214143021009,-0.5401166129443975,-0.50702534007809119,-0.47478601809131116,-0.44361671188758972,-0.40977890603595973,-0.37607549371845367,-0.32472770045394722,-0.22665712270303215,-0.16002353322173837,-0.1504221212284341,-0.13526269078559208,-0.11423562150578526,-2.6538811213006972E-2,-1.5543859706687937E-2,-1.3443025985206854E-2,-1.0579441525575396E-2,-7.6633555268003205E-3,-3.2989898573748577E-3,-3.4867941867133823E-16,0,0,0,0,0,0,0,0,0]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O33+O52","v":-41.577529015883968},-38.282710093469944,-35.336588272361041,-30.578993796829838,-28.744254169020042,-26.136677247060778,-23.742113912717269,-21.334721375060155,-19.204122650671895,-17.314650422327748,-15.334629119764166,-13.895470607643267,-12.418371138487347,-11.047811007187097,-9.5886221023031482,-8.0592418425380004,-6.7982420636788916,-5.6264606508309596,-4.5992108324716288,-3.6980406521750906,-2.8305272306158926,-2.2189040224191681,-1.6008036597579305,-1.0374190160682071,-0.47612999406930706,-1.226796442210798E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O34+O53","v":-1.1683925137767768},-0.9995412868204161,-0.87701926721405543,-0.72288984549488111,-0.51322013485657192,-0.41575275185640254,-0.29889842661832455,-0.22297139070103267,-0.14722457207701789,-9.4725369240538315E-2,-5.6898930012039273E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35+O54","v":-1.7799204651646252},-1.6731252372547472,-1.3152177665857501,-1.0702734359226349,-0.79289587512572912,-0.67373878360700412,-0.49182996469432527,-0.42312626830612987,-0.32310019167412229,-0.23769244752786955,-1.2212453270876722E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O36+O55","v":-5.7312836267511393},-5.3874066091460708,-4.0861879942057442,-2.5450834252010441,-1.0801327643232255,-3.7747582837255322E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O37+O56","v":-0.49113362621356299},-0.46166560864074913,-0.43396567212230419,-0.40792773179496589,-0.29256519753219518,-0.26242290509168764,-0.22031023336812419,-0.16978710147444073,-0.10618971085302771,-4.0453184426813317E-2,-2.2898349882893854E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O38+O57","v":0},{"$f":"P38+P57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O39+O58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O40+O59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O41+O60","v":-130.23801463538459},-121.52481889967075,-111.61653600536701,-100.71867184614879,-92.892961535108867,{"$f":"T41+T60","v":-85.270291478211902},-79.067950340558312,-71.904823243021937,-66.549601206307415,-61.65034765969245,-56.659685781763471,-52.741023869922621,-48.933191205029942,-45.371741869737129,-41.853117113100183,-35.599899561213014,-32.686460319233412,-29.956819943951544,-27.469748568004981,-25.196346123576436,-23.038871345933597,-21.212783972006214,-19.440994651536343,-17.79569990997306,-16.224052642600164,-11.908434446479962,-11.171279872040557,-10.48503004449805,-9.8155760502304652,-9.1373506993615781,-8.517674423099642,-7.9821767187078709,-7.4587790193106569,-6.9554825131294216,-6.4403825545374795,-6.0413199876655526,-5.6134359988780371,-5.231091910216068,-4.8259170360030632,-4.5222991197536375,-4.1795429434801363,-3.8865135582864858,-3.6080642846142816,-3.3283730934582998,-3.0760912558932909,-2.8450130026479159,-2.6464878445645188,-2.4503879558911805,-2.2466541613218038,-2.0483397714647111]
["check total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'User Output'!O22","v":-130.2560017784225},{"$f":"'User Output'!P22","v":-131.69235101353044},{"$f":"'User Output'!Q22","v":-133.75194620289471},{"$f":"'User Output'!R22","v":-129.7093588065645},{"$f":"'User Output'!S22","v":-127.38416437117914},{"$f":"'User Output'!T22","v":-124.38870090352943},{"$f":"'User Output'!U22","v":-119.35737281066548},{"$f":"'User Output'!V22","v":-111.60041947054562},{"$f":"'User Output'!W22","v":-108.84214129288547},{"$f":"'User Output'!X22","v":-107.15911502841013},{"$f":"'User Output'!Y22","v":-105.61997236707563},{"$f":"'User Output'!Z22","v":-102.77540760446733},{"$f":"'User Output'!AA22","v":-99.926461137131014},{"$f":"'User Output'!AB22","v":-97.428518998769945},{"$f":"'User Output'!AC22","v":-94.833023699097595},{"$f":"'User Output'!AD22","v":-89.397359990195483},{"$f":"'User Output'!AE22","v":-86.021647520910463},{"$f":"'User Output'!AF22","v":-82.044439844610565},{"$f":"'User Output'!AG22","v":-77.843604223886601},{"$f":"'User Output'!AH22","v":-73.527200711098615},{"$f":"'User Output'!AI22","v":-69.084658705402532},{"$f":"'User Output'!AJ22","v":-65.20112296386516},{"$f":"'User Output'!AK22","v":-61.45265245766597},{"$f":"'User Output'!AL22","v":-57.863010134975553},{"$f":"'User Output'!AM22","v":-54.358494214549872},{"$f":"'User Output'!AN22","v":-48.11110547090194},{"$f":"'User Output'!AO22","v":-45.058885416763431},{"$f":"'User Output'!AP22","v":-42.069570993962593},{"$f":"'User Output'!AQ22","v":-39.125953814914716},{"$f":"'User Output'!AR22","v":-36.18436613058401},{"$f":"'User Output'!AS22","v":-33.319209372990407},{"$f":"'User Output'!AT22","v":-30.914282009099736},{"$f":"'User Output'!AU22","v":-28.521740941655612},{"$f":"'User Output'!AV22","v":-26.121954858674179},{"$f":"'User Output'!AW22","v":-23.909590359279935},{"$f":"'User Output'!AX22","v":-21.992117394955187},{"$f":"'User Output'!AY22","v":-20.222636570162585},{"$f":"'User Output'!AZ22","v":-18.669647789631423},{"$f":"'User Output'!BA22","v":-17.25286218950415},{"$f":"'User Output'!BB22","v":-16.012741747388333},{"$f":"'User Output'!BC22","v":-14.805546328411657},{"$f":"'User Output'!BD22","v":-13.717690479124766},{"$f":"'User Output'!BE22","v":-12.709481455352909},{"$f":"'User Output'!BF22","v":-11.780950828956373},{"$f":"'User Output'!BG22","v":-10.920798128692404},{"$f":"'User Output'!BH22","v":-10.128579843401996},{"$f":"'User Output'!BI22","v":-9.4066592473010822},{"$f":"'User Output'!BJ22","v":-8.7314318290360831},{"$f":"'User Output'!BK22","v":-8.0824645956502952},{"$f":"'User Output'!BL22","v":-7.4704464895192189}]
["Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O79-O80","v":1.7987143037913711E-2},{"$f":"P79-P80","v":10.167532113859693},{"$f":"Q79-Q80","v":22.135410197527705},{"$f":"R79-R80","v":28.990686960415701},{"$f":"S79-S80","v":34.491202836070272},{"$f":"T79-T80","v":39.118409425317523},40.289422470107169,39.69559622752368,42.292540086578057,45.508767368717677,48.960286585312161,50.034383734544711,50.993269932101072,52.056777129032817,52.979906585997412,53.797460428982468,53.335187201677051,52.087619900659021,50.37385565588162,48.330854587522182,46.045787359468932,43.988338991858946,42.011657806129627,40.067310225002494,38.134441571949708,36.202671024421974,33.887605544722874,31.584540949464543,29.310377764684251,27.047015431222434,24.801534949890765,22.932105290391867,21.062961922344954,19.166472345544758,17.469207804742457,15.950797407289635,14.609200571284548,13.438555879415354,12.426945153501087,11.490442627634696,10.62600338493152,9.8311769208382795,9.1014171707386282,8.4525777354980729,7.8447068727991134,7.2835668407540801,6.7601714027365638,6.2810438731449025,5.8358104343284918,5.4221067180545077]
[]
["Accelerated depreciation (Formula)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63-O6","v":-15.631659916436721},-14.433952935675769,-13.308108373760479,-12.249814485560105,-11.255018230651753,{"$f":"T63-T6","v":-10.322313033403972},-9.4433110625669521,-8.6170492099801521,-7.8403630685485624,-7.1102780956028688,-6.4239982210339122,-5.7788951389390979,-5.1724982417699694,-4.6024851584309898,-4.066672860092349,-3.5630092996540261,-3.0895655528420045,-2.6445284308387018,-2.2261935361555985,-1.8329587351534791,-1.4633180222114897,-1.1158557520460182,-0.78924121809047687,-0.48222355617226498,-0.1936269539691482,7.7653852101783549E-2,0.33265780980845694,0.57236153005273227,0.79768302708234939,1.0094852342901905,1.2085793090655601,1.3957277393544087,1.571647263825926,1.7370116168291521,1.892454108652184,2.0385700509658351,2.1759190367406664,2.3050270833690085,2.4263886471996492,2.540468517200452,2.6477035950012064,2.7485045681339155,2.8432574828786623,2.932325222738724,3.016048898207182,3.0947491531475331,3.1687273927914621,3.2382669380567557,3.3036341106061315,3.3650792528025448]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.46658352083365751,-0.20135703141828912,-0.18340886904907247,-0.16653759642200869,-0.1506786001525689,{"$f":"T64-T7","v":-0.13577114365929538},-0.12175813455561831,-0.10858590599816188,-9.6204011154152849E-2,-8.4565030000784344E-2,-7.3624387716617876E-2,-6.3340183969501487E-2,-5.3673032447212096E-2,-4.458591001626E-2,-3.6044014931165075E-2,-2.801463355117581E-2,-2.0467015053985946E-2,-1.3372253666627434E-2,-6.7031779625104648E-3,-4.3424680064048371E-4,5.4585484915172927E-3,1.0997776066145604E-2,1.6204649986296185E-2,2.1099111471237747E-2,2.5699905267082823E-2,3.0024651435177199E-2,3.4089912833185881E-2,3.7911258547314086E-2,4.1503323518594565E-2,4.4879864591598234E-2,4.8053813200221666E-2,5.1037324892327714E-2,5.3841825882907382E-2,5.6478056814052276E-2,5.8956113889328476E-2,6.1285487540088113E-2,6.3475098771802158E-2,6.5533333329613364E-2,6.7468073813955906E-2,6.9286729869237895E-2,7.0996266561202948E-2,7.2603231051650119E-2,7.4113777672670453E-2,7.553369149642955E-2,7.6868410490763123E-2,7.8123046345436667E-2,7.9302404048829794E-2,8.0411000290019352E-2,8.1453080756737517E-2,8.2432636395452605E-2]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3479498838029329,-5.5465648849667,-4.7932629860606424,-4.0851592010889473,-3.4195416432155552,{"$f":"T65-T8","v":-2.7938611388145631},-2.2057214646776329,-1.6528701709889164,-1.1331899549215256,-0.64469055181817758,-0.18550111290102933,0.24613695968108829,0.65187674790827987,1.0332721488418404,1.3917838257193855,1.7287848019842809,2.0455657196732799,2.3433397823009408,2.6232474011709401,2.8863605629087425,3.1336869349422742,3.3661737246537946,3.5847113069826233,3.7901366343717222,3.9832364421174753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-24.127522303240319,-21.801536632554125,-19.615110102109107,-17.559869163490788,-15.627942681189573,{"$f":"T66-T9","v":-13.861873661195947},-12.154823421434591,-10.550196196058915,-9.041846604205773,-7.6239979878638238,-6.2912202885023945,-5.038409251102653,-3.8607668759468901,-2.7537830433004764,-1.7132182406128464,-2.6859730538468316,-1.9338080496804988,-1.2267729457641376,-0.56215994808276726,6.2576269737732559E-2,0.64982831448899248,1.201845236555183,1.7207411432973991,2.208503295635083,2.6669997188325052,3.0979863566380823,3.5031137961753265,3.8839335893403355,4.2419041949154419,4.5783965641560442,4.8946993912422077,5.1920240487032041,5.4715092267165391,5.7342252940490752,5.9811783973416581,6.2051904693100592,6.2698379850807546,6.364898300684958,6.5056514222812449,6.4806695621232668,6.4439897321702961,6.4346588656363881,6.3932975741085363,6.2565307125860912,6.140570172661314,6.029660634550412,5.9890978028858122,5.8852588737692892,5.6575614668369578,5.367454854489262]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32765464435807301,-0.2068365839654811,-9.3624537584964473E-2,1.2794786012721104E-2,0.1128289501945452,{"$f":"T67-T10","v":0.20686106452546071},0.29525125199652091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0644834191918615,-0.90604037138612337,-0.82257770398684027,-0.72275287660171406,-0.62891753885969537,{"$f":"T68-T11","v":-0.54707892289167115},-0.46416601846282357,-0.38622788829970656,-0.31296604594637678,-0.24409991413424692,-0.17936575023084456,-0.11851563616164629,-6.1316528936600001E-2,-7.5493681450565786E-3,4.2991762998994321E-2,9.0500426274402468E-2,0.13515856975328566,0.17439603918550217,0.21365697855364374,0.25056226155969719,0.28518773051140833,0.3156008061051131,0.32929585257334354,0.34328072122730557,0.36490618126556562,0.3710175499218667,0.38816158820931873,0.40121617010233918,0.40210969787046869,0.39905389313023115,0.377816848203682,0.33976478470296134,0.2645332647948922,0.17036416284946349,0.14467502014678035,0.14003101182848671,0.11263347607914945,9.2010140282398928E-2,6.168601414823021E-2,3.261597812508725E-2,4.4566210566318362E-2,4.4566210566319403E-2,4.4566210566319403E-2,4.4566210566319403E-2,4.4566210566319403E-2,0,0,0,0,0]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5947606885467118,-0.14572033894591221,-0.12720712172584983,-0.10980469753899127,-9.3446418803344117E-2,{"$f":"T69-T12","v":-7.8654910088235747E-2},-6.4200734997418019E-2,-5.0613810412049209E-2,-3.78421013018026E-2,-2.5836694738170796E-2,-1.4551612568356825E-2,-3.9436353287318204E-3,6.0278632765158047E-3,1.5401071965448515E-2,2.4211888133045312E-2,3.2494055330586247E-2,4.0279292496274724E-2,4.7597415432021895E-2,5.4476450991624251E-2,6.0942744417650449E-2,6.7021060238115063E-2,7.2734677109351817E-2,7.810547696831438E-2,8.3154028835739191E-2,8.7635889327876554E-2,3.9063917649612236E-2,2.1614078314676422E-2,1.8472366455773638E-2,1.6704942187896331E-2,1.742824458776393E-2,1.7982079614618424E-2,1.8163086995960646E-2,1.8784812691703588E-2,1.9369234845701959E-2,7.8660108450355586E-3,8.0963394652677281E-3,6.7614065363353114E-3,6.9320535492850043E-3,6.4339297582321677E-3,2.9983439365842508E-3,4.0969130747999342E-3,4.0969130748000002E-3,4.0969130748000002E-3,4.0969130748000002E-3,4.0969130748000002E-3,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1568406936219899,-1.0243475080322626,-0.90530818634549293,-0.7934112239599288,-0.68822807931749885,{"$f":"T70-T13","v":-0.59111349199581376},-0.4981736653897626,-0.4108102283800743,-0.32868859759096769,-0.25149426464920732,-0.17893159168395223,-0.11072267909661315,-4.6606301264513705E-2,1.3663093897659517E-2,7.0316325350102127E-2,0.12357036291539847,0.17362915822677671,0.21965190468667395,0.2638089004075681,0.30531647638520876,0.34433359780419082,0.38100969193803402,0.41548522042384661,0.44701450533482789,0.47494285003565395,0.49949718314009367,0.51476858691678262,0.52422572306064841,0.4955287053332747,0.3666751776719871,0.27488761002105222,0.28448902201435655,0.27970355480406228,0.25700729345010392,5.949737296165182E-2,3.5925715291330637E-2,3.3550182148890925E-2,2.8196025946302675E-2,2.160776871940287E-2,9.0039906380204818E-3,1.2302980495394989E-2,1.2302980495395337E-2,1.2302980495395336E-2,1.2302980495395337E-2,1.2302980495395337E-2,0,0,0,0,0]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,-12.925768786427369,-10.48786983320409,-8.2543831852908482,-4.8431661714433858,-4.2401266454457556,{"$f":"T71-T14","v":-2.9202444720059901},-1.5575990926751864,-0.41874293549760822,0.57694297808200901,1.44902232059491,2.0849625835036711,2.7565902482863347,3.2496670243319361,3.6293658386866046,3.7814792221406659,3.6908976868653962,3.5822560560599719,3.358795152999428,3.0796583053609146,2.7522254342803665,2.3031826545357115,1.9796680345312909,1.5319079316127548,1.02850991756406,0.40629967483220558,0.88242966890150032,0.88242966890151264,0.88242966890151264,0.88242966890151275,0.88242966890151275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16812670995749501,-8.0457745740772024E-2,-2.6601475483915338E-2,1.2500953584335228E-2,2.7589120537671818E-2,{"$f":"T72-T15","v":-1.9087040619646833E-2},-1.7004004816556562E-2,-1.5925847451478459E-2,-2.3402502598287786E-2,-3.1163341700646441E-2,6.3562027539891305E-2,6.3562027539891874E-2,6.3562027539891874E-2,6.3562027539891874E-2,6.3562027539891874E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O73-O16","v":-0.24474941856637544},-0.12938709410799287,-5.4180345191713553E-2,2.6209122777289817E-3,3.058088796742231E-2,{"$f":"T73-T16","v":-9.6271593596892746E-2},-9.1041111724870394E-2,-7.2923050792225663E-2,-7.2493273373165468E-2,-7.8197541179960667E-2,0.15949490634790767,0.15949490634790889,0.15949490634790889,0.15949490634790892,0.15949490634790892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7649973009277771,-8.2727887546292678E-2,0.14488842789220424,0.21746914869077738,0.14697521611468289,{"$f":"T74-T17","v":-3.7747582837255322E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,-8.1015949382859997E-2,-5.1547931810046133E-2,-2.3847995291601198E-2,2.1899450357371064E-3,1.1206725260749784E-2,{"$f":"T75-T18","v":-1.0097747862169992E-3},8.1768129712293802E-3,1.0552839962994026E-2,2.8806486688565391E-3,-1.3308540460484651E-2,2.7144643966328433E-2,2.7144643966328662E-2,2.7144643966328662E-2,2.7144643966328659E-2,2.7144643966328659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16781140368161071,0,0,0,0,{"$f":"T76-T19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T77-T20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162445E-2,{"$f":"T78-T21","v":1.7156820219162445E-2},1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162445E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162445E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162445E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162445E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162445E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162441E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162448E-2]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O99)","v":-70.052767818756593},{"$f":"SUM(P84:P99)","v":-55.081189959134697},{"$f":"SUM(Q84:Q99)","v":-48.045575633769161},{"$f":"SUM(R84:R99)","v":-40.265782850285412},{"$f":"SUM(S84:S99)","v":-35.757562117341507},{"$f":"SUM(T84:T99)","v":-31.143261298313618},-26.297213826114493,-22.256235583677132,-18.290015712670581,-14.641452821334298,-10.994871983060145,-7.8437409185575282,-5.0199309467751601,-2.4493429284279387,-0.23779369322087485,-0.59359283346280678,0.95020499885226173,2.2762634845542618,3.456948194502977,4.5017475875544415,5.3425376390198833,6.2293310151320576,6.9043671839732648,7.456631478486873,7.8332505279283797,5.0148300000072794,5.6939922613784226,6.3377071266798177,6.8950203800287007,7.3155054675484914,6.8391758715665052,7.2983628268823812,7.6771767689351931,7.9916124790567125,8.1617838440557993,8.5062558946202298,8.6793340055767629,8.8797537573807279,9.1063926761398779,9.1521999421118103,9.2408125180883811,9.3338895891776303,9.388791759015545,9.342512551176922,9.3116104057149354,9.2196896542625435,9.2542844199452663,9.2210936323352257,9.0598054784189888,8.8321235639064213]
[]
["Capex from 2025"]
["Straight line depreciation (Macro Dependent)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1461938418603543E-2,-6.9294671603703617E-2,-0.14877809110492984,-0.20914971005875743,-0.27789152050289534,-0.33346982460347446,-0.38904812870405353,-0.44462643280463254,-0.50020473690521161,-0.55578304100579068,-0.61136134510636975,-0.66693964920694881,-0.72251795330752788,-0.77809625740810695,-0.83367456150868602,-0.88925286560926509,-0.93399567790387983,-0.97225896062703587,-1.0058015939273137,-1.0355701328764271,-1.0621492163259265,-1.0859297816067295,-1.1071862321494277,-1.1261167208582563,-1.1428661084442171,-1.1575398687052636,-1.1702128527632083,-1.1809349199963413,-1.189734528075389,-1.1966208973780588,-1.201585096211703,-1.2046002276256367,-1.2056207834893833,-1.2056207834893835,-1.2056207834893833,-1.2056207834893833,-1.2056207834893833,-1.2056207834893835,-1.2056207834893833,-1.2056207834893833,-1.2056207834893835,-1.2056207834893833,-1.2056207834893833,-1.2056207834893833,-1.2056207834893835,-1.2056207834893833,-1.2056207834893835,-1.2056207834893833,-1.2056207834893835]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.62589753534248649,-1.2554333352186107,-1.9197755369335507,-2.564024139967974,-3.2015289650008869,-3.8229173802903684,-4.3570016375772127,-4.8577692300553625,-5.344140183722689,-5.8164277527328263,-6.2911299891772376,-6.7582097078831884,-7.2225876095140338,-7.6860126964275723,-8.1486807524698257,-8.6091299249238276,-8.9798103770843944,-9.2968099176491297,-9.5747003282145737,-9.8213235267108594,-10.041523066386636,-10.238537742908946,-10.414640904386893,-10.571474186747505,-10.710237716471447,-10.83180531156683,-10.936797090579079,-11.025626123137499,-11.098528172300149,-11.155579626063275,-11.196706488097641,-11.221685925431199,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.2301409171858,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.2301409171858,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.230140917185803,-11.230140917185803]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7.4927233876292326E-2,-0.13720297062997674,-0.19888051275679069,-0.26120586320345951,-0.32369945596201066,-0.38843934715441281,-0.45317923834681495,-0.51791912953921704,-0.58265902073161913,-0.64739891192402133,-0.71213880311642352,-0.77687869430882572,-0.84161858550122792,-0.90635847669363012,-0.97109836788603232,-1.0358382590784345,-1.087956524406456,-1.1325271675782658,-1.1715990044273503,-1.2062746211758346,-1.2372350291688601,-1.2649356082651009,-1.2896959948501356,-1.3117470055648688,-1.3312573801148395,-1.348349978711666,-1.3631119910161369,-1.3756014952797873,-1.3858516401662233,-1.3938731659500747,-1.3996556686289254,-1.4031678175299718,-1.4043566029138359,-1.4043566029138359,-1.4043566029138359,-1.4043566029138359,-1.4043566029138359,-1.4043566029138359,-1.4043566029138357,-1.4043566029138357,-1.3294293690375434,-1.267153632283859,-1.2054760901570449,-1.1431507397103762,-1.0806571469518247,-1.0159172557594229,-0.95117736456702073,-0.88643747337461853,-0.82169758218221656]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.9902019652585281E-2,-5.32361291643281E-2,-0.10170867210155002,-0.17884753493794608,-0.24070714887036351,-0.28884857864443619,-0.3369900084185089,-0.38513143819258161,-0.43327286796665432,-0.48141429774072703,-0.52955572751479973,-0.57769715728887239,-0.62583858706294504,-0.67398001683701769,-0.72212144661109023,-0.77026287638516289,-0.80901870009791399,-0.84216201326574258,-0.87121634213732069,-0.89700158424730003,-0.92002414853835335,-0.94062266142895457,-0.95903480871569935,-0.97543222867143808,-0.98994039834802694,-1.0026506782056197,-1.0136279036162659,-1.022915262327367,-1.0305374041187074,-1.036502315598965,-1.0408022602158777,-1.0434139400713984,-1.0442979364300524,-1.0442979364300524,-1.0442979364300524,-1.0442979364300524,-1.0442979364300524,-1.0442979364300524,-1.0442979364300524,-1.0442979364300524,-1.0243959167774672,-0.99106180726572457,-0.94258926432850243,-0.86545040149210639,-0.80359078755968893,-0.75544935778561639,-0.70730792801154363,-0.65916649823747098,-0.61102506846339832]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3293386301725044E-2,-0.13048373951005743,-0.14196340794043552,-0.15299502689368571,-0.16478546441868447,-0.19774255730242135,-0.19774255730242138,-0.19774255730242138,-0.19774255730242138,-0.19774255730242135,-0.19774255730242135,-0.19774255730242135,-0.19774255730242135,-0.19774255730242135,-0.19774255730242135,-0.23069965018615823,-0.23069965018615823,-0.23069965018615821,-0.23069965018615821,-0.23069965018615821,-0.23069965018615821,-0.23069965018615823,-0.23069965018615823,-0.23069965018615823,-0.23069965018615826,-0.23940096786223969,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.23940096786223972,-0.19610758156051467,-0.10891722835218233,-9.7437559921804237E-2,-8.6405940968554043E-2,-7.4615503443555262E-2,-4.1658410559818344E-2,-4.1658410559818351E-2,-4.1658410559818351E-2,-4.1658410559818351E-2]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.1611700271647574,-2.3829741441860737,-3.6344306019046861,-4.9309096961244006,-6.2331693182704715,-7.4510396582435625,-8.2344660356903283,-8.7662637796058789,-9.2155750259519795,-9.6064073399141421,-10.008783073978073,-10.378923026120608,-10.735796556154115,-11.08549249793162,-11.42595551980105,-11.734305467315446,-11.982539810661436,-12.194825547161459,-12.380920991868049,-12.5460776581443,-12.693539138289545,-12.825474363281808,-12.943405730840665,-13.048432598685096,-13.141358657992033,-12.061599053105441,-10.910104997399531,-9.7181348612246499,-8.470476232710606,-7.2064223753392245,-6.0160935459353517,-5.249395199836087,-4.7232595276968246,-4.2739482813507239,-3.8831159673885622,-3.4807402333246316,-3.1106002811820952,-2.753726751148589,-2.4040308093710832,-2.0635677875016545,-1.7552178399872596,-1.5069834966412701,-1.2946977601412473,-1.1086023154346578,-0.94344564915840534,-0.79598416901316105,-0.66404894402089831,-0.54611757646204118,-0.44109070861760846]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.8914622436431635E-2,-0.19158612560680821,-0.2842576287771848,-0.37692913194756139,-0.46960063511793798,-0.56352076214152558,-0.65744088916511323,-0.75136101618870077,-0.84528114321228842,-0.93920127023587607,-0.93420677482303205,-0.93545539867624306,-0.93670402252945406,-0.93795264638266507,-0.93920127023587607,-0.93920127023587607,-0.92089069413521718,-0.89163055326728524,-0.85439312700704984,-0.81077797068475832,-0.76177304814869873,-0.70803899279480187,-0.6500395108385405,-0.58810945499334377,-0.52249362107653963,-0.45337024612975407,-0.39917639494347246,-0.35263531206829302,-0.3108228079026335,-0.27215490835895378,-0.23562855618657502,-0.20053766563066924,-0.1663416276363531,-0.1343515564579621,-0.10604726335117855,-8.1250511274376616E-2,-5.9834811537729328E-2,-4.1715908257253145E-2,-2.6845711659560387E-2,-1.5208640501944155E-2,-6.8197881867949721E-3,-1.7246070730099774E-3,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.33959310085174854,-0.56830594678913626,-0.70997836213872434,-0.95134197035601209,-1.2348419055746063,-1.4818102866895275,-1.728778667804449,-1.97574704891937,-2.2227154300342913,-2.4696838111492125,-2.3770590914123852,-2.395314626589919,-2.500610592355252,-2.5062153652528858,-2.4696838111492125,-2.4696838111492125,-2.4215350971283556,-2.3445938721709743,-2.2466759160116205,-2.1319873514797036,-2.0031260863926867,-1.8618292942987134,-1.7093163173875496,-1.5464676701470741,-1.37392705727217,-1.1921631633251357,-1.0496573116188497,-0.92727485476663807,-0.81732646786166296,-0.71564699984924596,-0.61959885394139047,-0.52732533699548156,-0.43740488637812253,-0.35328515250367676,-0.27885738426365952,-0.21365289709577256,-0.15733908170799399,-0.10969438240266602,-7.0592344352073649E-2,-3.9991995781486295E-2,-1.7933025661436994E-2,-4.5349535863984537E-3,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.8669952328524517,-9.5650861489605852,-11.44796854412675,-12.390378158121802,-12.808457128184093,-11.503153320968462,-8.3667538304971458,-9.0455628609677987,-10.664844672609568,-12.808457128184095,-12.808457128184095,-12.808457128184095,-12.808457128184095,-12.808457128184095,-12.808457128184095,-12.808457128184095,-12.30903227344824,-11.510955712547913,-10.495296997141029,-9.3056843388173931,-7.969064661513368,-7.0028817362448184,-6.2190101000199647,-5.5455133801067227,-4.9454402228599443,-4.3967051575347487,-3.8847392737490991,-3.3991929830661523,-2.9322447653498553,-2.4776427443619071,-2.0301137911527816,-1.5849681770754882,-1.1378102636979965,-0.73222249109759863,-0.41481890201914445,-0.18601117222067198,-4.7039024451199188E-2,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.14510129218588314,-0.46939039485431383,-0.63525375921474136,-0.7952008967723444,-0.95828490147046108,-1.1499418817645533,-1.3415988620586454,-1.5332558423527376,-1.7249128226468295,-1.9165698029409219,-1.9631254910491311,-1.8304933686747924,-1.8562869846084569,-1.8879968273449461,-1.9165698029409217,-1.9165698029409217,-1.8792045455236688,-1.8194951901442922,-1.7435070830459249,-1.6545043376206996,-1.5545030304413736,-1.4448512751206313,-1.326495328183219,-1.2001185028010095,-1.066220338621408,-0.92516455292480138,-0.81457452075564174,-0.71960101841749224,-0.6342768334862704,-0.55536964824581858,-0.48083258595289274,-0.40922478118399247,-0.33944304655785962,-0.27416289164597707,-0.21640407553148619,-0.16580288093400064,-0.12210119022632106,-8.5127067649754987E-2,-5.47823793852521E-2,-3.1035329756836826E-2,-1.3916718934996585E-2,-3.5192987305470028E-3,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O104:O119)","v":0},{"$f":"SUM(P104:P119)","v":-6.4072563890829652},{"$f":"SUM(Q104:Q119)","v":-14.822993606523594},{"$f":"SUM(R104:R119)","v":-19.222995116999343},{"$f":"SUM(S104:S119)","v":-22.810982128383941},{"$f":"SUM(T104:T119)","v":-25.912966443372412},-27.180883597802744,-26.062999855564691,-28.4753793359287,-31.731348461083552,-35.439085913130036,-36.433559981663969,-37.326111314235916,-38.448160576519534,-39.468304469764959,-40.433185218089214,-41.403401056008398,-41.554683350575722,-41.235958584598258,-40.574811033966391,-39.639901171943436,-38.473637075391601,-37.603801106136665,-36.849524577558249,-36.144111398761474,-35.454441151386781,-33.608748978071496,-31.781403304303524,-29.96131779814646,-28.109199819833737,-26.249213649007761,-24.460417814185384,-23.083720039242166,-21.928076559848471,-20.891787580937255,-20.023060800435349,-19.251274902730771,-18.620731596986655,-18.114081317339576,-17.680068452649287,-17.273620961423234,-16.779581940821203,-16.31965672460818,-15.975962375223785,-15.639371098280877,-15.338070787788661,-15.044770893793206,-14.799954347834468,-14.569141659309137,-14.351233470498229]
[]
["Total accelerated depreciation (Macro Dependent)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.15209461798938362,-0.32586152129469326,-0.69055189942430117,-0.94096978967902711,-1.21682613614206,-1.4124955291425976,-1.5964247585631024,-1.7693182342183769,-1.9318381013343351,-2.0846067764233358,-2.2282093310069966,-2.3631957323156376,-2.4900829495457599,-2.6093569337420752,-2.7214744788866114,-2.7748953661359206,-2.7940580704564422,-2.7894695970900965,-2.7671078037885808,-2.7308552888593791,-2.6834327680213508,-2.6268394384781,-2.5625899007180339,-2.4918537435084023,-2.415543355062328,-2.3343718650493992,-2.2488926726897218,-2.159526943341056,-2.0665827946779252,-1.9702683972088877,-1.8707003109007498,-1.7679077861634618,-1.6618333189936538,-1.562123319854035,-1.4683959206627923,-1.3802921654230249,-1.2974746354976432,-1.2196261573677847,-1.1464485879257178,-1.0776616726501749,-1.0130019722911641,-0.9522218539536943,-0.89508854271647253,-0.84138323015348437,-0.79090023634427531,-0.74344622216361866,-0.69883944883380167,-0.6569090819037734,-0.61749453698954704]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.3096224402021419,-4.4940930820024754,-6.6759344744428031,-8.6527180608176266,-10.486009438947958,-11.572808283096084,-12.591605679462697,-13.548841755250873,-14.448162025606822,-15.292318977529076,-16.0880420604067,-16.834432343391374,-17.534401630388192,-18.190879673421904,-18.805705321714395,-19.047813796647755,-19.079019783057262,-18.965424058740197,-18.744506149100157,-18.440514779278352,-18.070369300704098,-17.646443418395293,-17.178062433090183,-16.672384995851651,-16.134957507683083,-15.570079683867709,-14.981053721677354,-14.370357430163651,-13.739764851035666,-13.090428436999865,-12.422931143752043,-11.737313038628351,-11.033074256310652,-10.371089800932014,-9.7488244128760932,-9.1638949481035255,-8.6140612512173149,-8.097217576144276,-7.6113845215756193,-7.1547014502810811,-6.7254193632642156,-6.3218942014683632,-5.9425805493802608,-5.5860257164174456,-5.2508641734323982,-4.9358123230264548,-4.6396635836448681,-4.3612837686261754,-4.0996067425086054]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.19635054330341481,-0.34776617650492508,-0.48852927294003085,-0.62254419751362799,-0.74895911395958181,-0.87367567219706732,-0.99090923694030342,-1.1011087877989454,-1.2046963656060692,-1.3020686887447654,-1.3935986724951399,-1.4796368572204919,-1.5605127508623227,-1.6365360908856437,-1.707998030507565,-1.742356670348596,-1.7550457920724938,-1.7527021740060991,-1.7391025832979858,-1.7167006334326793,-1.6872161614770353,-1.651913297864865,-1.611750074569428,-1.5674665707133588,-1.5196403658365212,-1.4687231322859207,-1.4150656000228705,-1.3589349239635371,-1.3005268035150412,-1.239973759114231,-1.1773504004008934,-1.112676145888245,-1.0459155771349504,-0.98316064250685331,-0.92417100395644225,-0.86872074371905572,-0.81659749909591228,-0.76760164915015749,-0.72154555020114808,-0.67825281718907926,-0.62103246615742114,-0.57003562059710344,-0.52223051744022952,-0.47715084651582174,-0.43473885004862373,-0.39437615283241112,-0.35643521744917106,-0.3207707381889256,-0.28724612768429492]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.2154232439332246E-2,-0.13637867052933589,-0.2552206601211835,-0.44205364751517889,-0.57763662391262649,-0.6691354377876545,-0.75514432283018085,-0.8359926747701556,-0.91199012559373183,-0.98342772936789358,-1.0505790769156056,-1.1137013436104548,-1.1730362743036131,-1.2288111091551819,-1.2812394539156569,-1.306120001001748,-1.3149269502279253,-1.3125930884027031,-1.3019246051197024,-1.2847439114345356,-1.2623279003433616,-1.2356147154505195,-1.2053149943609878,-1.1719774081395615,-1.1360298907230644,-1.0978068435188324,-1.0575676939394691,-1.0155098046994078,-0.97177748109255235,-0.92646812086491981,-0.87963612730749841,-0.83129492751253342,-0.78141723186178147,-0.73453219795007452,-0.69046026607307021,-0.64903265010868594,-0.61009069110216474,-0.57348524963603498,-0.53907613465787274,-0.50673156657840024,-0.47193828731056875,-0.43627016086375375,-0.39940334443765346,-0.35842618757747829,-0.32327749451227317,-0.29326326498952554,-0.26504988923814277,-0.2385293160318431,-0.21359997721792132]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.11345247224558257,-0.33513198139960865,-0.34510710464380279,-0.35330958455225181,-0.36300843747760292,-0.4275936324385623,-0.40193801449224853,-0.3778217336227136,-0.35515242960535076,-0.33384328382902972,-0.31381268679928792,-0.29498392559133063,-0.27728489005585083,-0.26064779665249982,-0.24500892885334977,-0.29996868735090454,-0.28197056610985027,-0.26505233214325935,-0.24914919221466375,-0.23420024068178397,-0.22014822624087688,-0.20693933266642425,-0.19452297270643878,-0.18285159434405246,-0.17188049868340932,-0.1820634048727964,-0.17113960058042862,-0.16087122454560293,-0.1512189510728667,-0.14214581400849474,-0.13361706516798502,-0.12560004125790594,-0.11806403878243155,-0.11098019645548568,-0.10432138466815653,-9.8062101588067135E-2,-9.2178375492783113E-2,-8.6647672963216127E-2,-8.1448812585423164E-2,-7.6561883830297744E-2,-6.2419825679037422E-2,-3.9444826349531795E-2,-3.4546298873296646E-2,-3.0040500241622161E-2,-2.5637692288635671E-2,-1.6830752462670545E-2,-1.5820907314910312E-2,-1.4871652876015691E-2,-1.3979353703454751E-2]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2129049340688409,-4.4085892580115171,-6.5290426024375883,-8.6080708355797366,-10.573373641490598,-10.708513132586674,-10.745196897326714,-10.778501435385662,-10.807230218977271,-10.829867084946125,-10.861030417892703,-10.884620204706465,-10.898653819342153,-10.902454249804649,-10.889813346342351,-10.710398874086467,-10.473832075573084,-10.202026759768939,-9.9070548336553337,-9.5964657237321855,-9.2753241954976957,-8.9471701000683534,-8.6145333670281552,-8.2792362991128687,-7.9425828099950557,-7.1343326097011213,-6.3299012908377064,-5.5419865579632841,-4.7635247228396036,-4.009856979149899,-3.6462081658416312,-3.3034956639251485,-2.960929369522241,-2.6394658248691227,-2.3382201249570915,-2.0529446186904847,-1.7860000281770172,-1.5368053687398071,-1.3045618635869294,-1.0897049463960873,-0.92340871025433247,-0.78155050750617994,-0.65872848265015982,-0.55168039189326123,-0.45814839412787339,-0.37644268726188124,-0.30523482666400709,-0.24344587670175682,-0.19017997995068459]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.12863181104303897,-0.24142695688407251,-0.34745439397464406,-0.44712018483978122,-0.54080602825301027,-0.63049447236933021,-0.7148016098386708,-0.79405031905985113,-0.86854410572776042,-0.93856826519559544,-0.9351079375141802,-0.9362281144734399,-0.93728108081514405,-0.93827086917634595,-0.93920127023587574,-0.91557678713845614,-0.87925364861062416,-0.83483568609611547,-0.78487820725191804,-0.73099377843483737,-0.67427593802353758,-0.61549882968076164,-0.5552243871964716,-0.49386530264595468,-0.43172448814807285,-0.38174549062159407,-0.33819623470172033,-0.29869558602490293,-0.26191996031926823,-0.22701335308854875,-0.1933625965390009,-0.16049149374305705,-0.12800306185395141,-9.9996024031386063E-2,-7.6073395862522084E-2,-5.5897395851646055E-2,-3.9179142233429248E-2,-2.5671333137383061E-2,-1.5162996760918569E-2,-7.4757647180292005E-3,-2.4613429471177532E-3,0,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.44161797825548732,-0.71254656683842732,-0.85402921661168052,-1.1166645960361736,-1.4183373108324711,-1.6544028346419184,-1.8763044270227986,-2.0848919238608263,-2.2809641708885722,-2.4652720830946531,-2.4006594028239308,-2.4175876413980535,-2.4944661507997599,-2.4969049767203484,-2.4696838111492112,-2.4075618727516916,-2.312048088821451,-2.1952484991884815,-2.0638824324492853,-1.9221902246766698,-1.773047397993788,-1.6184896077303008,-1.4599944911381884,-1.2986472457886484,-1.1352443965372816,-1.0038217451841678,-0.88930646955438242,-0.785437239753907,-0.68873361473934658,-0.59694468140645085,-0.50845807974068669,-0.42202162250572589,-0.33659142045116835,-0.26294530209438416,-0.20003937406689384,-0.1469854204791898,-0.10302381009803337,-6.7504248417477805E-2,-3.9871972936688732E-2,-1.965795371575715E-2,-6.4722429822271854E-3,0,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3596997606616013,-10.522218170113481,-12.013670714039645,-12.355335093281665,-12.085362552386499,-11.048723203771903,-8.5592102866209068,-9.3758203491749867,-10.921592985673058,-12.808457128184084,-12.808457128184084,-12.808457128184084,-12.808457128184084,-12.808457128184084,-12.808457128184084,-12.249825504992502,-11.390917661314354,-10.340597178278978,-9.1592876282579052,-7.8851202396759756,-6.9539351447913464,-6.1944299079217098,-5.5399967641637362,-4.9560492514749654,-4.4217654588809099,-3.9233475583699988,-3.4509727207693079,-2.9972196343044315,-2.556173571343288,-2.1228744766751224,-1.6929494819555444,-1.2623473054457295,-0.82712730207566754,-0.48854995317625977,-0.24086825055343791,-7.93041771705984E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.18869446739839005,-0.5990889576966979,-0.77883776552756567,-0.94010799000274514,-1.0957812856626508,-1.2792714158229268,-1.4517521381735861,-1.6138840171832058,-1.7662879834522482,-1.9095477117451483,-1.942578164253614,-1.8481177849572792,-1.8702915984834643,-1.8952789020022196,-1.9165698029409211,-1.8683607849705439,-1.7942384081630687,-1.7035974259143025,-1.6016522961341835,-1.4916936830100767,-1.3759531025133966,-1.2560103016208257,-1.1330119837783921,-1.0078003041177745,-0.88099339661978626,-0.77900435499886556,-0.69013608843911745,-0.60952956367201028,-0.53448382433439634,-0.46325207512188277,-0.39458306253336434,-0.32750504102232997,-0.26120791230579321,-0.20405568662037421,-0.15523826248729802,-0.11406635015026595,-7.9950446501056621E-2,-5.2385897944951063E-2,-3.0942187404377139E-2,-1.5255329572613923E-2,-5.0227099521945526E-3,0,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O123:O138)","v":0},{"$f":"SUM(P123:P138)","v":-10.155223257607213},{"$f":"SUM(Q123:Q138)","v":-22.123101341275234},{"$f":"SUM(R123:R138)","v":-28.978378104163248},{"$f":"SUM(S123:S138)","v":-34.478893979817812},{"$f":"SUM(T123:T138)","v":-39.106100569065063},-40.277113613854716,-39.683287371271213,-42.280231230325597,-45.496458512465217,-48.947977729059701,-50.022074878292251,-50.980961075848612,-52.044468272780335,-52.967597729744952,-53.785151572730022,-53.322878345424577,-52.075311044406554,-50.361546799629167,-48.318545731269715,-46.033478503216479,-43.976030135606486,-41.999348949877152,-40.05500136875002,-38.122132715697227,-36.190362168169521,-33.875296688470407,-31.572232093212079,-29.298068908431791,-27.034706574969956,-24.789226093638302,-22.9197964341394,-21.050653066092487,-19.154163489292291,-17.456898948489989,-15.946612396163799,-14.609200571284543,-13.438555879415356,-12.426945153501089,-11.490442627634696,-10.626003384931522,-9.8311769208382795,-9.1014171707386264,-8.4525777354980729,-7.8447068727991134,-7.2835668407540792,-6.760171402736562,-6.2810438731449008,-5.83581043432849,-5.4221067180545077]
["check total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O208","v":0},{"$f":"'RAB Post 2024'!P208","v":0},{"$f":"'RAB Post 2024'!Q208","v":0},{"$f":"'RAB Post 2024'!R208","v":0},{"$f":"'RAB Post 2024'!S208","v":0},{"$f":"'RAB Post 2024'!T208","v":-30.485105409313611},{"$f":"'RAB Post 2024'!U208","v":-32.253156587149363},{"$f":"'RAB Post 2024'!V208","v":-30.992157653474596},{"$f":"'RAB Post 2024'!W208","v":-33.344027907614496},{"$f":"'RAB Post 2024'!X208","v":-36.552854912975356},{"$f":"'RAB Post 2024'!Y208","v":-40.190846909762023},{"$f":"'RAB Post 2024'!Z208","v":-41.201259263764541},{"$f":"'RAB Post 2024'!AA208","v":-42.132761683992968},{"$f":"'RAB Post 2024'!AB208","v":-43.268477289057131},{"$f":"'RAB Post 2024'!AC208","v":-44.2917029855262},{"$f":"'RAB Post 2024'!AD208","v":-44.33605026657829},{"$f":"'RAB Post 2024'!AE208","v":-43.854065023944749},{"$f":"'RAB Post 2024'!AF208","v":-42.957203837262007},{"$f":"'RAB Post 2024'!AG208","v":-41.76595424165474},{"$f":"'RAB Post 2024'!AH208","v":-40.335264116489995},{"$f":"'RAB Post 2024'!AI208","v":-39.165496189317516},{"$f":"'RAB Post 2024'!AJ208","v":-38.088292502738049},{"$f":"'RAB Post 2024'!AK208","v":-37.043390136918937},{"$f":"'RAB Post 2024'!AL208","v":-36.002071882727229},{"$f":"'RAB Post 2024'!AM208","v":-34.948443101576686},{"$f":"'RAB Post 2024'!AN208","v":-33.964045230315115},{"$f":"'RAB Post 2024'!AO208","v":-32.0909046993063},{"$f":"'RAB Post 2024'!AP208","v":-30.191338449494161},{"$f":"'RAB Post 2024'!AQ208","v":-28.288337711496265},{"$f":"'RAB Post 2024'!AR208","v":-26.361231077925993},{"$f":"'RAB Post 2024'!AS208","v":-24.433323741040649},{"$f":"'RAB Post 2024'!AT208","v":-22.55527651009449},{"$f":"'RAB Post 2024'!AU208","v":-21.230694398244729},{"$f":"'RAB Post 2024'!AV208","v":-20.021061505253584},{"$f":"'RAB Post 2024'!AW208","v":-18.934037370114808},{"$f":"'RAB Post 2024'!AX208","v":-17.967362899156587},{"$f":"'RAB Post 2024'!AY208","v":-17.112025672298572},{"$f":"'RAB Post 2024'!AZ208","v":-16.37362039719509},{"$f":"'RAB Post 2024'!BA208","v":-15.71043645092811},{"$f":"'RAB Post 2024'!BB208","v":-15.080696637587865},{"$f":"'RAB Post 2024'!BC208","v":-14.535462963562482},{"$f":"'RAB Post 2024'!BD208","v":-13.964979695617076},{"$f":"'RAB Post 2024'!BE208","v":-13.412711910199324},{"$f":"'RAB Post 2024'!BF208","v":-12.936866596366096},{"$f":"'RAB Post 2024'!BG208","v":-12.465812246264198},{"$f":"'RAB Post 2024'!BH208","v":-12.026027695656417},{"$f":"'RAB Post 2024'!BI208","v":-11.599144177484263},{"$f":"'RAB Post 2024'!BJ208","v":-11.211493360720519},{"$f":"'RAB Post 2024'!BK208","v":-10.840463025023292},{"$f":"'RAB Post 2024'!BL208","v":-10.485253973162333}]
["Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O139-O140","v":0},{"$f":"P139-P140","v":-10.155223257607213},{"$f":"Q139-Q140","v":-22.123101341275234},{"$f":"R139-R140","v":-28.978378104163248},{"$f":"S139-S140","v":-34.478893979817812},{"$f":"T139-T140","v":-8.6209951597514518},-8.0239570267053537,-8.6911297177966169,-8.9362033227111013,-8.9436035994898617,-8.7571308192976787,-8.8208156145277101,-8.8481993918556441,-8.7759909837232044,-8.675894744218752,-9.4491013061517322,-9.4688133214798285,-9.118107207144547,-8.5955925579744275,-7.9832816147797203,-6.8679823138989633,-5.8877376328684363,-4.9559588129582153,-4.0529294860227907,-3.1736896141205406,-2.2263169378544063,-1.7843919891641065,-1.3808936437179185,-1.009731196935526,-0.67347549704396314,-0.35590235259765279,-0.36451992404490952,0.18004133215224272,0.86689801596129357,1.4771384216248187,2.0207505029927884,2.5028251010140288,2.9350645177797343,3.2834912974270214,3.5902540099531688,3.9094595786309601,4.1338027747787969,4.3112947394606973,4.4842888608680234,4.6211053734650847,4.7424608549023377,4.8389727747477007,4.9304494875756184,5.0046525906948016,5.0631472551078254]
[]
["Accelerated depreciation (Formula)"]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O123-O104","v":0},-0.12063267957078008,-0.25656684969098964,-0.54177380831937128,-0.73182007962026963,{"$f":"T123-T104","v":-0.93893461563916469},-1.0790257045391232,-1.2073766298590489,-1.3246918014137443,-1.4316333644291235,-1.5288237354175451,-1.6168479859006268,-1.6962560831086888,-1.767564996238232,-1.8312606763339683,-1.8877999173779254,-1.8856425005266555,-1.8600623925525623,-1.8172106364630607,-1.7613062098612671,-1.695285155982952,-1.6212835516954243,-1.5409096568713705,-1.4554036685686063,-1.365737022650146,-1.2726772466181109,-1.1768319963441356,-1.0786798199265135,-0.97859202334471473,-0.87684826660253612,-0.77364749983082892,-0.66911521468904689,-0.5633075585378251,-0.45621253550427054,-0.35650253636465146,-0.26277513717340906,-0.17467138193364162,-9.1853852008259906E-2,-1.4005373878401173E-2,5.9172195563665486E-2,0.12795911083920841,0.19261881119821944,0.25339892953568899,0.31053224077291075,0.36423755333589891,0.4147205471451082,0.46217456132576462,0.50678133465558184,0.54871170158560989,0.58812624649983647]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T124-T105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T125-T106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6837249048596554,-3.2386597467838647,-4.7561589375092526,-6.0886939208496527,{"$f":"T126-T107","v":-7.2844804739470712},-7.7498909028057152,-8.2346040418854844,-8.6910725251955103,-9.1040218418841334,-9.4758912247962499,-9.7969120712294622,-10.076222635508184,-10.311814020874159,-10.504866976994332,-10.65702456924457,-10.438683871723928,-10.099209405972868,-9.6686141410910675,-9.1698058208855837,-8.619191252567493,-8.0288462343174611,-7.4079056754863473,-6.7634215287032902,-6.1009108091041462,-5.4247197912116363,-4.7382743723008787,-4.0442566310982748,-3.3447313070261515,-2.6412366787355168,-1.9348488109365896,-1.2262246556544021,-0.51562711319715149,0.19706666087515146,0.85905111625378971,1.4813165043097101,2.0662459690822779,2.6160796659684884,3.1329233410415274,3.618756395610184,4.0754394669047187,4.5047215539215877,4.9082467157174401,5.2875603678055425,5.6441152007683542,5.9792767437534051,6.2943285941593485,6.5904773335409352,6.8688571485596279,7.130534174677198]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T127-T108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.12142330942712248,-0.21056320587494834,-0.28964876018324015,-0.36133833431016849,{"$f":"T128-T109","v":-0.42525965799757115},-0.48523632504265451,-0.53772999859348847,-0.58318965825972835,-0.62203734487445006,-0.65466977682074412,-0.68145986937871639,-0.70275816291166615,-0.71889416536109474,-0.73017761419201355,-0.73689966262153273,-0.70651841127016146,-0.66708926766603782,-0.6201750064278333,-0.56750357887063552,-0.5104260122568447,-0.44998113230817527,-0.38697768959976409,-0.32205407971929234,-0.25571956514849004,-0.18838298572168166,-0.12037315357425471,-5.1953609006733625E-2,1.6666571316250156E-2,8.5324836651182068E-2,0.15389940683584369,0.22230526822803198,0.29049167164172673,0.35844102577888548,0.42119596040698259,0.48018559895739366,0.53563585919478018,0.58775910381792362,0.63675495376367841,0.68281105271268761,0.72610378572475642,0.70839690288012225,0.69711801168675558,0.68324557271681541,0.66599989319455444,0.64591829690320091,0.62154110292701181,0.59474214711784967,0.56566673518569299,0.53445145449792164]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.2252212786746962E-2,-8.3142541365007788E-2,-0.15351198801963348,-0.26320611257723281,{"$f":"T129-T110","v":-0.336929475042263},-0.3802868591432183,-0.41815431441167195,-0.45086123657757399,-0.47871725762707751,-0.5020134316271665,-0.52102334940080586,-0.53600418632158242,-0.54719768724066808,-0.55483109231816419,-0.55911800730456662,-0.53585712461658508,-0.50590825013001128,-0.47043107513696047,-0.43070826298238174,-0.38774232718723556,-0.34230375180500827,-0.29499205402156492,-0.24628018564528842,-0.19654517946812344,-0.14608949237503743,-9.5156165313212693E-2,-4.3939790323203276E-2,7.4054576279591888E-3,5.875992302615507E-2,0.11003419473404519,0.16116613290837933,0.21211901255886501,0.26288070456827095,0.3097657384799779,0.35383767035698221,0.39526528632136648,0.43420724532788768,0.47081268679401744,0.50522180177217968,0.53756636985165218,0.55245762946689847,0.55479164640197087,0.54318591989084897,0.50702421391462815,0.48031329304741577,0.46218609279609085,0.44225803877340086,0.42063718220562785,0.39742509124547698]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7.015908594385753E-2,-0.20464824188955122,-0.20314369670336727,-0.20031455765856609,{"$f":"T130-T111","v":-0.19822297305891845},-0.22985107513614095,-0.20419545718982715,-0.18007917632029222,-0.15740987230292938,-0.13610072652660837,-0.11607012949686657,-9.724136828890928E-2,-7.9542332753429479E-2,-6.2905239350078468E-2,-4.7266371550928415E-2,-6.9269037164746305E-2,-5.127091592369204E-2,-3.4352681957101144E-2,-1.8449542028505544E-2,-3.5005904956257605E-3,1.055142394528133E-2,2.3760317519733981E-2,3.6176677479719449E-2,4.7848055842105774E-2,5.881915150274894E-2,5.7337562989443286E-2,6.8261367281811092E-2,7.8529743316636785E-2,8.8182016789373013E-2,9.7255153853744974E-2,0.10578390269425469,0.11380092660433377,0.12133692907980817,0.12842077140675404,0.1350795831940832,0.14133886627417258,0.14722259236945662,0.15275329489902359,0.15795215527681655,0.16283908403194197,0.13368775588147724,6.9472402002650535E-2,6.2891261048507591E-2,5.6365440726931879E-2,4.8977811154919587E-2,2.4827658097147799E-2,2.583750324490804E-2,2.6786757683802662E-2,2.7679056856363599E-2]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.0517349069040836,-2.0256151138254435,-2.8946120005329021,-3.6771611394553361,{"$f":"T131-T112","v":-4.3402043232201262},-3.2574734743431115,-2.5107308616363859,-2.0122376557797832,-1.5916551930252911,-1.2234597450319828,-0.85224734391463031,-0.50569717858585683,-0.16285726318803739,0.18303824812697123,0.53614217345869974,1.023906593228979,1.5087077350883522,1.9927987873925197,2.473866158212715,2.9496119344121148,3.4182149427918489,3.8783042632134546,4.3288723638125095,4.7691962995722275,5.198775847996977,4.9272664434043199,4.5802037065618242,4.1761483032613658,3.7069515098710024,3.1965653961893254,2.3698853800937205,1.9458995359109386,1.7623301581745836,1.6344824564816012,1.5448958424314707,1.4277956146341468,1.324600253005078,1.2169213824087819,1.0994689457841538,0.9738628411055672,0.83180912973292709,0.72543298913509013,0.63596927749108745,0.55692192354139658,0.48529725503053195,0.41954148175127981,0.35881411735689123,0.30267169976028435,0.25091072866692388]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9717188606607339E-2,-4.9840831277264297E-2,-6.3196765197459259E-2,-7.019105289221983E-2,{"$f":"T132-T113","v":-7.1205393135072292E-2},-6.6973710227804628E-2,-5.7360720673557575E-2,-4.2689302871150359E-2,-2.3262962515471997E-2,6.3300504028063198E-4,-9.0116269114814962E-4,-7.7271579719684347E-4,-5.7705828568999085E-4,-3.1822279368087791E-4,0,2.3624483097419935E-2,4.1637045524593019E-2,5.6794867171169772E-2,6.9514919755131799E-2,7.9784192249920949E-2,8.7497110125161148E-2,9.254016311404023E-2,9.4815123642068899E-2,9.4244152347389087E-2,9.0769132928466778E-2,7.1624755508159998E-2,6.0980160241752124E-2,5.393972604339009E-2,4.8902847583365272E-2,4.5141555270405032E-2,4.2265959647574125E-2,4.0046171887612197E-2,3.833856578240169E-2,3.4355532426576033E-2,2.9973867488656464E-2,2.5353115422730561E-2,2.065566930430008E-2,1.6044575119870085E-2,1.1682714898641818E-2,7.7328757839149548E-3,4.3584452396772189E-3,1.7246070730099774E-3,0,0,0,0,0,0,0]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O133-O114","v":0},-0.10202487740373878,-0.14424062004929106,-0.14405085447295618,-0.16532262568016154,{"$f":"T133-T114","v":-0.18349540525786479},-0.17259254795239087,-0.14752575921834965,-0.1091448749414563,-5.8248740854280889E-2,4.4117280545594717E-3,-2.3600311411545505E-2,-2.2273014808134484E-2,6.1444415554920973E-3,9.3103885325374058E-3,0,6.2121938397520893E-2,0.10948700830690461,0.14934537298249273,0.18279348356233527,0.20979712680303386,0.23007868839889878,0.24333968656841254,0.24932182624936128,0.24782042435842566,0.23868266073488842,0.18834141814096794,0.16035084206446726,0.14183761501273107,0.12859285312231639,0.11870231844279511,0.11114077420070378,0.10530371448975567,0.10081346592695417,9.0339850409292599E-2,7.8818010196765681E-2,6.666747661658276E-2,5.4315271609960622E-2,4.2190133985188213E-2,3.0720371415384917E-2,2.0334042065729144E-2,1.1460782679209809E-2,4.5349535863984537E-3,0,0,0,0,0,0,0]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.49270452780914953,-0.95713202115289597,-0.56570216991289435,3.5043064840136751E-2,{"$f":"T134-T115","v":0.72309457579759417},0.45443011719655857,-0.19245645612376094,-0.33025748820718803,-0.25674831306348977,0,0,0,0,0,0,0.55863162319159265,0.9181146121338859,1.1703585342689351,1.3360093688831238,1.4205640991414175,1.0151295167220216,0.80845182832310858,0.67901333585622847,0.58946412863175723,0.52367476397903445,0.47335759916474984,0.43376655297979116,0.40197334876172075,0.3760711940065673,0.35476826768678471,0.33716430919723717,0.32262087162975872,0.310682961622329,0.24367253792133886,0.17395065146570654,0.10670699505007358,4.7039024451199188E-2,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3593175212506913E-2,-0.12969856284238407,-0.14358400631282431,-0.14490709323040074,{"$f":"T135-T116","v":-0.13749638419218968},-0.12932953405837355,-0.11015327611494063,-8.0628174830468247E-2,-4.1375160805418698E-2,7.0220911957736831E-3,2.0547326795517185E-2,-1.7624416282486788E-2,-1.4004613875007399E-2,-7.2820746572734851E-3,0,4.8209017970377799E-2,8.4966137360600102E-2,0.11589776422998965,0.14185478691174147,0.16281065461062294,0.17854992792797697,0.18884097349980555,0.19348334440482695,0.19231819868323496,0.18522694200162171,0.14616019792593582,0.12443843231652429,0.11007145474548197,9.9793009151874057E-2,9.2117573123935814E-2,8.6249523419528407E-2,8.1719740161662502E-2,7.8235134252066407E-2,7.0107205025602859E-2,6.1165813044188166E-2,5.1736530783734691E-2,4.2150743725264436E-2,3.2741169704803924E-2,2.3840191980874961E-2,1.5780000184222903E-2,8.8940089828020326E-3,3.5192987305470028E-3,0,0,0,0,0,0,0]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T136-T117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T137-T118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T138-T119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O144:O159)","v":0},{"$f":"SUM(P144:P159)","v":-3.7479668685242484},{"$f":"SUM(Q144:Q159)","v":-7.3001077347516397},{"$f":"SUM(R144:R159)","v":-9.7553829871639},{"$f":"SUM(S144:S159)","v":-11.667911851433873},{"$f":"SUM(T144:T159)","v":-13.193134125692648},-13.096230016051974,-13.620287515706517,-13.804851894396894,-13.765110051381665,-13.508891815929683,-13.588514896628286,-13.654849761612706,-13.596307696260828,-13.499293259980004,-13.351966354640824,-11.919477289416188,-10.520627693830832,-9.1255882150309162,-7.7437346973033261,-6.3935773312730406,-5.5023930602148798,-4.3955478437404913,-3.2054767911917628,-1.9780213169357648,-0.73592101678272925,-0.2665477103989059,0.20917121109144421,0.66324888971467,1.0744932448637829,1.4599875553694617,1.5406213800459809,2.0330669731496767,2.7739130705561807,3.4348886324472638,4.0764484042715479,4.6420743314462234,5.1821757175712992,5.6871361638384901,6.1896258250145895,6.6476175764917116,6.9484050199829213,7.2182395538695516,7.5233846397257125,7.7946642254817631,8.0545039470345809,8.2845994910566425,8.5189104746895659,8.7333312249806454,8.9291267524437199]
[]
["Total Accelerated depreciation (Formula)",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029]
["High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O84+O144","v":-15.631659916436721},-14.55458561524655,-13.564675223451468,-12.791588293879476,-11.986838310272024]
["High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.46658352083365751,-0.20135703141828912,-0.18340886904907247,-0.16653759642200869,-0.1506786001525689]
["Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3479498838029329,-5.5465648849667,-4.7932629860606424,-4.0851592010889473,-3.4195416432155552]
["Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-24.127522303240319,-23.485261537413781,-22.85376984889297,-22.31602810100004,-21.716636602039227]
["Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32765464435807301,-0.2068365839654811,-9.3624537584964473E-2,1.2794786012721104E-2,0.1128289501945452]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0644834191918615,-1.0274636808132458,-1.0331409098617885,-1.0124016367849542,-0.99025587316986385]
["Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5947606885467118,-0.17797255173265919,-0.21034966309085762,-0.26331668555862475,-0.35665253138057695]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1568406936219899,-1.09450659397612,-1.1099564282350443,-0.9965549206632961,-0.88854263697606495]
["Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,-12.925768786427369,-11.539604740108174,-10.279998299116292,-7.7377781719762879,-7.9172877849010916]
["Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16812670995749501,-0.11017493434737936,-7.6442306761179635E-2,-5.0695811613124031E-2,-4.2601932354548011E-2]
["Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O94+O154","v":-0.24474941856637544},-0.23141197151173165,-0.19842096524100461,-0.1414299421952272,-0.13474173771273923]
["Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7649973009277771,-0.57543241535544221,-0.81224359326069173,-0.34823302122211697,0.18201828095481964]
["Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,-8.1015949382859997E-2,-9.5141107022553045E-2,-0.15354655813398527,-0.1413940612770872,-0.13370036796965096]
["FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16781140368161071,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,"short life asset ",{"$f":"SUM(O174:S178)","v":-8.0057133961831486}]
["Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7156820219162448E-2,1.7156820219162448E-2,1.7156820219162445E-2,1.7156820219162445E-2,1.7156820219162445E-2]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O163:O178)","v":-70.052767818756593},{"$f":"SUM(P163:P178)","v":-58.829156827658956},{"$f":"SUM(Q163:Q178)","v":-55.345683368520795},{"$f":"SUM(R163:R178)","v":-50.021165837449317},{"$f":"SUM(S163:S178)","v":-47.425473968775378}]

{"sheet":"ACIL Output>>","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary","index":8,"n_rows":21,"n_cols":91,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
["Customers",null,null,null,null,null,null,null,null,null,2020,{"$f":"K2+1","v":2021},{"$f":"L2+1","v":2022},2023,2024,{"$f":"O2+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BM2+1","v":2075},2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BX2+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Residential B3",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J5,0)","v":746639},{"$f":"IFERROR(Forecasts!K5,0)","v":756154},{"$f":"IFERROR(Forecasts!L5,0)","v":767161},{"$f":"IFERROR(Forecasts!M5,0)","v":778476},{"$f":"IFERROR(Forecasts!N5,0)","v":784780},{"$f":"IFERROR(Forecasts!O5,0)","v":791959},{"$f":"IFERROR(Forecasts!P5,0)","v":800769},{"$f":"IFERROR(Forecasts!Q5,0)","v":810484},{"$f":"IFERROR(Forecasts!R5,0)","v":820622},{"$f":"IFERROR(Forecasts!S5,0)","v":831004},{"$f":"IFERROR(Forecasts!T5,0)","v":839045.18480000005},{"$f":"IFERROR(Forecasts!U5,0)","v":832789.81309776008},{"$f":"IFERROR(Forecasts!V5,0)","v":824047.21180798858},{"$f":"IFERROR(Forecasts!W5,0)","v":814207.83240311826},{"$f":"IFERROR(Forecasts!X5,0)","v":801801.84263998643},{"$f":"IFERROR(Forecasts!Y5,0)","v":790208.99563795445},{"$f":"IFERROR(Forecasts!Z5,0)","v":774736.20145453024},{"$f":"IFERROR(Forecasts!AA5,0)","v":753153.20388900302},{"$f":"IFERROR(Forecasts!AB5,0)","v":723194.22171422478},{"$f":"IFERROR(Forecasts!AC5,0)","v":676424.08367171069},{"$f":"IFERROR(Forecasts!AD5,0)","v":620397.67215375823},{"$f":"IFERROR(Forecasts!AE5,0)","v":557561.160999574},{"$f":"IFERROR(Forecasts!AF5,0)","v":493463.42858777562},{"$f":"IFERROR(Forecasts!AG5,0)","v":428999.26755914208},{"$f":"IFERROR(Forecasts!AH5,0)","v":367027.07034241734},{"$f":"IFERROR(Forecasts!AI5,0)","v":319571.36747511616},{"$f":"IFERROR(Forecasts!AJ5,0)","v":274781.99627871072},{"$f":"IFERROR(Forecasts!AK5,0)","v":231258.82469285163},{"$f":"IFERROR(Forecasts!AL5,0)","v":190468.04115901879},{"$f":"IFERROR(Forecasts!AM5,0)","v":149019.26260261453},{"$f":"IFERROR(Forecasts!AN5,0)","v":111607.98940472459},{"$f":"IFERROR(Forecasts!AO5,0)","v":80448.879044986636},{"$f":"IFERROR(Forecasts!AP5,0)","v":57784.173304615688},{"$f":"IFERROR(Forecasts!AQ5,0)","v":52016.593446058148},{"$f":"IFERROR(Forecasts!AR5,0)","v":48347.930390963127},{"$f":"IFERROR(Forecasts!AS5,0)","v":48164.208255477468},{"$f":"IFERROR(Forecasts!AT5,0)","v":47981.184264106654},{"$f":"IFERROR(Forecasts!AU5,0)","v":47798.855763903048},{"$f":"IFERROR(Forecasts!AV5,0)","v":46889.220112000214},{"$f":"IFERROR(Forecasts!AW5,0)","v":33807.041075574612},{"$f":"IFERROR(Forecasts!AX5,0)","v":32405.57431948743},{"$f":"IFERROR(Forecasts!AY5,0)","v":32230.433137073378},{"$f":"IFERROR(Forecasts!AZ5,0)","v":30419.957491152498},{"$f":"IFERROR(Forecasts!BA5,0)","v":30304.361652686119},{"$f":"IFERROR(Forecasts!BB5,0)","v":26875.20507840591},{"$f":"IFERROR(Forecasts!BC5,0)","v":21087.079299107969},{"$f":"IFERROR(Forecasts!BD5,0)","v":12936.948397771359},{"$f":"IFERROR(Forecasts!BE5,0)","v":0},{"$f":"IFERROR(Forecasts!BF5,0)","v":0},{"$f":"IFERROR(Forecasts!BG5,0)","v":0},{"$f":"IFERROR(Forecasts!BH5,0)","v":0},{"$f":"IFERROR(Forecasts!BI5,0)","v":0},{"$f":"IFERROR(Forecasts!BJ5,0)","v":0},{"$f":"IFERROR(Forecasts!BK5,0)","v":0},{"$f":"IFERROR(Forecasts!BL5,0)","v":0},{"$f":"IFERROR(Forecasts!BM5,0)","v":0},{"$f":"IFERROR(Forecasts!BN5,0)","v":0},{"$f":"IFERROR(Forecasts!BO5,0)","v":0},{"$f":"IFERROR(Forecasts!BP5,0)","v":0},{"$f":"IFERROR(Forecasts!BQ5,0)","v":0},{"$f":"IFERROR(Forecasts!BR5,0)","v":0},{"$f":"IFERROR(Forecasts!BS5,0)","v":0},{"$f":"IFERROR(Forecasts!BT5,0)","v":0},{"$f":"IFERROR(Forecasts!BU5,0)","v":0},{"$f":"IFERROR(Forecasts!BV5,0)","v":0},{"$f":"IFERROR(Forecasts!BW5,0)","v":0},{"$f":"IFERROR(Forecasts!BX5,0)","v":0},{"$f":"IFERROR(Forecasts!BY5,0)","v":0},{"$f":"IFERROR(Forecasts!BZ5,0)","v":0},{"$f":"IFERROR(Forecasts!CA5,0)","v":0},{"$f":"IFERROR(Forecasts!CB5,0)","v":0},{"$f":"IFERROR(Forecasts!CC5,0)","v":0},{"$f":"IFERROR(Forecasts!CD5,0)","v":0},{"$f":"IFERROR(Forecasts!CE5,0)","v":0},{"$f":"IFERROR(Forecasts!CF5,0)","v":0},{"$f":"IFERROR(Forecasts!CG5,0)","v":0},{"$f":"IFERROR(Forecasts!CH5,0)","v":0},{"$f":"IFERROR(Forecasts!CI5,0)","v":0},{"$f":"IFERROR(Forecasts!CJ5,0)","v":0},{"$f":"IFERROR(Forecasts!CK5,0)","v":0},{"$f":"IFERROR(Forecasts!CL5,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,{"$f":"IF(K3=0,0,IFERROR(CustomersRes!J5,0))","v":10082},{"$f":"IF(L3=0,0,IFERROR(CustomersRes!K5,0))","v":10992},{"$f":"IF(M3=0,0,IFERROR(CustomersRes!L5,0))","v":12127},{"$f":"IF(N3=0,0,IFERROR(CustomersRes!M5,0))","v":14010},{"$f":"IF(O3=0,0,IFERROR(CustomersRes!N5,0))","v":9884.8775753640548},{"$f":"IF(P3=0,0,IFERROR(CustomersRes!O5,0))","v":10789.092333603916},{"$f":"IF(Q3=0,0,IFERROR(CustomersRes!P5,0))","v":12453.253763800882},{"$f":"IF(R3=0,0,IFERROR(CustomersRes!Q5,0))","v":13398.154276630738},{"$f":"IF(S3=0,0,IFERROR(CustomersRes!R5,0))","v":13866.566079992754},{"$f":"IF(T3=0,0,IFERROR(CustomersRes!S5,0))","v":14156.956722579185},{"$f":"IF(U3=0,0,IFERROR(CustomersRes!T5,0))","v":11762},{"$f":"IF(V3=0,0,IFERROR(CustomersRes!U5,0))","v":672},{"$f":"IF(W3=0,0,IFERROR(CustomersRes!V5,0))","v":197},{"$f":"IF(X3=0,0,IFERROR(CustomersRes!W5,0))","v":119},{"$f":"IF(Y3=0,0,IFERROR(CustomersRes!X5,0))","v":44},{"$f":"IF(Z3=0,0,IFERROR(CustomersRes!Y5,0))","v":57},{"$f":"IF(AA3=0,0,IFERROR(CustomersRes!Z5,0))","v":16},{"$f":"IF(AB3=0,0,IFERROR(CustomersRes!AA5,0))","v":3},{"$f":"IF(AC3=0,0,IFERROR(CustomersRes!AB5,0))","v":0},{"$f":"IF(AD3=0,0,IFERROR(CustomersRes!AC5,0))","v":0},{"$f":"IF(AE3=0,0,IFERROR(CustomersRes!AD5,0))","v":0},{"$f":"IF(AF3=0,0,IFERROR(CustomersRes!AE5,0))","v":0},{"$f":"IF(AG3=0,0,IFERROR(CustomersRes!AF5,0))","v":0},{"$f":"IF(AH3=0,0,IFERROR(CustomersRes!AG5,0))","v":0},{"$f":"IF(AI3=0,0,IFERROR(CustomersRes!AH5,0))","v":0},{"$f":"IF(AJ3=0,0,IFERROR(CustomersRes!AI5,0))","v":0},{"$f":"IF(AK3=0,0,IFERROR(CustomersRes!AJ5,0))","v":0},{"$f":"IF(AL3=0,0,IFERROR(CustomersRes!AK5,0))","v":0},{"$f":"IF(AM3=0,0,IFERROR(CustomersRes!AL5,0))","v":0},{"$f":"IF(AN3=0,0,IFERROR(CustomersRes!AM5,0))","v":0},{"$f":"IF(AO3=0,0,IFERROR(CustomersRes!AN5,0))","v":0},{"$f":"IF(AP3=0,0,IFERROR(CustomersRes!AO5,0))","v":0},{"$f":"IF(AQ3=0,0,IFERROR(CustomersRes!AP5,0))","v":0},{"$f":"IF(AR3=0,0,IFERROR(CustomersRes!AQ5,0))","v":0},{"$f":"IF(AS3=0,0,IFERROR(CustomersRes!AR5,0))","v":0},{"$f":"IF(AT3=0,0,IFERROR(CustomersRes!AS5,0))","v":0},{"$f":"IF(AU3=0,0,IFERROR(CustomersRes!AT5,0))","v":0},{"$f":"IF(AV3=0,0,IFERROR(CustomersRes!AU5,0))","v":0},{"$f":"IF(AW3=0,0,IFERROR(CustomersRes!AV5,0))","v":0},{"$f":"IF(AX3=0,0,IFERROR(CustomersRes!AW5,0))","v":0},{"$f":"IF(AY3=0,0,IFERROR(CustomersRes!AX5,0))","v":0},{"$f":"IF(AZ3=0,0,IFERROR(CustomersRes!AY5,0))","v":0},{"$f":"IF(BA3=0,0,IFERROR(CustomersRes!AZ5,0))","v":0},{"$f":"IF(BB3=0,0,IFERROR(CustomersRes!BA5,0))","v":0},{"$f":"IF(BC3=0,0,IFERROR(CustomersRes!BB5,0))","v":0},{"$f":"IF(BD3=0,0,IFERROR(CustomersRes!BC5,0))","v":0},{"$f":"IF(BE3=0,0,IFERROR(CustomersRes!BD5,0))","v":0},{"$f":"IF(BF3=0,0,IFERROR(CustomersRes!BE5,0))","v":0},{"$f":"IF(BG3=0,0,IFERROR(CustomersRes!BF5,0))","v":0},{"$f":"IF(BH3=0,0,IFERROR(CustomersRes!BG5,0))","v":0},{"$f":"IF(BI3=0,0,IFERROR(CustomersRes!BH5,0))","v":0},{"$f":"IF(BJ3=0,0,IFERROR(CustomersRes!BI5,0))","v":0},{"$f":"IF(BK3=0,0,IFERROR(CustomersRes!BJ5,0))","v":0},{"$f":"IF(BL3=0,0,IFERROR(CustomersRes!BK5,0))","v":0},{"$f":"IF(BM3=0,0,IFERROR(CustomersRes!BL5,0))","v":0},{"$f":"IF(BN3=0,0,IFERROR(CustomersRes!BM5,0))","v":0},{"$f":"IF(BO3=0,0,IFERROR(CustomersRes!BN5,0))","v":0},{"$f":"IF(BP3=0,0,IFERROR(CustomersRes!BO5,0))","v":0},{"$f":"IF(BQ3=0,0,IFERROR(CustomersRes!BP5,0))","v":0},{"$f":"IF(BR3=0,0,IFERROR(CustomersRes!BQ5,0))","v":0},{"$f":"IF(BS3=0,0,IFERROR(CustomersRes!BR5,0))","v":0},{"$f":"IF(BT3=0,0,IFERROR(CustomersRes!BS5,0))","v":0},{"$f":"IF(BU3=0,0,IFERROR(CustomersRes!BT5,0))","v":0},{"$f":"IF(BV3=0,0,IFERROR(CustomersRes!BU5,0))","v":0},{"$f":"IF(BW3=0,0,IFERROR(CustomersRes!BV5,0))","v":0},{"$f":"IF(BX3=0,0,IFERROR(CustomersRes!BW5,0))","v":0},{"$f":"IF(BY3=0,0,IFERROR(CustomersRes!BX5,0))","v":0},{"$f":"IF(BZ3=0,0,IFERROR(CustomersRes!BY5,0))","v":0},{"$f":"IF(CA3=0,0,IFERROR(CustomersRes!BZ5,0))","v":0},{"$f":"IF(CB3=0,0,IFERROR(CustomersRes!CA5,0))","v":0},{"$f":"IF(CC3=0,0,IFERROR(CustomersRes!CB5,0))","v":0},{"$f":"IF(CD3=0,0,IFERROR(CustomersRes!CC5,0))","v":0},{"$f":"IF(CE3=0,0,IFERROR(CustomersRes!CD5,0))","v":0},{"$f":"IF(CF3=0,0,IFERROR(CustomersRes!CE5,0))","v":0},{"$f":"IF(CG3=0,0,IFERROR(CustomersRes!CF5,0))","v":0},{"$f":"IF(CH3=0,0,IFERROR(CustomersRes!CG5,0))","v":0},{"$f":"IF(CI3=0,0,IFERROR(CustomersRes!CH5,0))","v":0},{"$f":"IF(CJ3=0,0,IFERROR(CustomersRes!CI5,0))","v":0},{"$f":"IF(CK3=0,0,IFERROR(CustomersRes!CJ5,0))","v":0},{"$f":"IF(CL3=0,0,IFERROR(CustomersRes!CK5,0))","v":0},{"$f":"IF(CM3=0,0,IFERROR(CustomersRes!CL5,0))","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,{"$f":"IF(K3=0,0,IFERROR(CustomersRes!J8,0))","v":4880},{"$f":"IF(L3=0,0,IFERROR(CustomersRes!K8,0))","v":1477},{"$f":"IF(M3=0,0,IFERROR(CustomersRes!L8,0))","v":1120},{"$f":"IF(N3=0,0,IFERROR(CustomersRes!M8,0))","v":2695},{"$f":"IF(O3=0,0,IFERROR(CustomersRes!N8,0))","v":3580.9895999999999},{"$f":"IF(P3=0,0,IFERROR(CustomersRes!O8,0))","v":3609.9874846866746},{"$f":"IF(Q3=0,0,IFERROR(CustomersRes!P8,0))","v":3643.0113669916941},{"$f":"IF(R3=0,0,IFERROR(CustomersRes!Q8,0))","v":3683.5384820170161},{"$f":"IF(S3=0,0,IFERROR(CustomersRes!R8,0))","v":3728.2257146722395},{"$f":"IF(T3=0,0,IFERROR(CustomersRes!S8,0))","v":3774.8620803527137},{"$f":"IF(U3=0,0,IFERROR(CustomersRes!T8,0))","v":3720.8152},{"$f":"IF(V3=0,0,IFERROR(CustomersRes!U8,0))","v":6927.3717022399996},{"$f":"IF(W3=0,0,IFERROR(CustomersRes!V8,0))","v":8939.6012897714882},{"$f":"IF(X3=0,0,IFERROR(CustomersRes!W8,0))","v":9958.3794048703567},{"$f":"IF(Y3=0,0,IFERROR(CustomersRes!X8,0))","v":12449.989763131849},{"$f":"IF(Z3=0,0,IFERROR(CustomersRes!Y8,0))","v":11649.847002031947},{"$f":"IF(AA3=0,0,IFERROR(CustomersRes!Z8,0))","v":15488.794183424227},{"$f":"IF(AB3=0,0,IFERROR(CustomersRes!AA8,0))","v":21585.997565527214},{"$f":"IF(AC3=0,0,IFERROR(CustomersRes!AB8,0))","v":29958.982174778212},{"$f":"IF(AD3=0,0,IFERROR(CustomersRes!AC8,0))","v":46770.138042514052},{"$f":"IF(AE3=0,0,IFERROR(CustomersRes!AD8,0))","v":56026.411517952503},{"$f":"IF(AF3=0,0,IFERROR(CustomersRes!AE8,0))","v":62836.511154184278},{"$f":"IF(AG3=0,0,IFERROR(CustomersRes!AF8,0))","v":64097.732411798381},{"$f":"IF(AH3=0,0,IFERROR(CustomersRes!AG8,0))","v":64464.161028633549},{"$f":"IF(AI3=0,0,IFERROR(CustomersRes!AH8,0))","v":61972.197216724737},{"$f":"IF(AJ3=0,0,IFERROR(CustomersRes!AI8,0))","v":47455.702867301188},{"$f":"IF(AK3=0,0,IFERROR(CustomersRes!AJ8,0))","v":44789.371196405438},{"$f":"IF(AL3=0,0,IFERROR(CustomersRes!AK8,0))","v":43523.171585859098},{"$f":"IF(AM3=0,0,IFERROR(CustomersRes!AL8,0))","v":40790.783533832837},{"$f":"IF(AN3=0,0,IFERROR(CustomersRes!AM8,0))","v":41448.778556404272},{"$f":"IF(AO3=0,0,IFERROR(CustomersRes!AN8,0))","v":37411.273197889932},{"$f":"IF(AP3=0,0,IFERROR(CustomersRes!AO8,0))","v":31159.110359737955},{"$f":"IF(AQ3=0,0,IFERROR(CustomersRes!AP8,0))","v":22664.705740370948},{"$f":"IF(AR3=0,0,IFERROR(CustomersRes!AQ8,0))","v":5767.5798585575394},{"$f":"IF(AS3=0,0,IFERROR(CustomersRes!AR8,0))","v":3668.6630550950208},{"$f":"IF(AT3=0,0,IFERROR(CustomersRes!AS8,0))","v":183.72213548565989},{"$f":"IF(AU3=0,0,IFERROR(CustomersRes!AT8,0))","v":183.02399137081437},{"$f":"IF(AV3=0,0,IFERROR(CustomersRes!AU8,0))","v":182.32850020360527},{"$f":"IF(AW3=0,0,IFERROR(CustomersRes!AV8,0))","v":909.63565190283157},{"$f":"IF(AX3=0,0,IFERROR(CustomersRes!AW8,0))","v":13082.179036425601},{"$f":"IF(AY3=0,0,IFERROR(CustomersRes!AX8,0))","v":1401.4667560871835},{"$f":"IF(AZ3=0,0,IFERROR(CustomersRes!AY8,0))","v":175.14118241405225},{"$f":"IF(BA3=0,0,IFERROR(CustomersRes!AZ8,0))","v":1810.4756459208788},{"$f":"IF(BB3=0,0,IFERROR(CustomersRes!BA8,0))","v":115.59583846637949},{"$f":"IF(BC3=0,0,IFERROR(CustomersRes!BB8,0))","v":3429.1565742802072},{"$f":"IF(BD3=0,0,IFERROR(CustomersRes!BC8,0))","v":5788.1257792979422},{"$f":"IF(BE3=0,0,IFERROR(CustomersRes!BD8,0))","v":8150.1309013366099},{"$f":"IF(BF3=0,0,IFERROR(CustomersRes!BE8,0))","v":0},{"$f":"IF(BG3=0,0,IFERROR(CustomersRes!BF8,0))","v":0},{"$f":"IF(BH3=0,0,IFERROR(CustomersRes!BG8,0))","v":0},{"$f":"IF(BI3=0,0,IFERROR(CustomersRes!BH8,0))","v":0},{"$f":"IF(BJ3=0,0,IFERROR(CustomersRes!BI8,0))","v":0},{"$f":"IF(BK3=0,0,IFERROR(CustomersRes!BJ8,0))","v":0},{"$f":"IF(BL3=0,0,IFERROR(CustomersRes!BK8,0))","v":0},{"$f":"IF(BM3=0,0,IFERROR(CustomersRes!BL8,0))","v":0},{"$f":"IF(BN3=0,0,IFERROR(CustomersRes!BM8,0))","v":0},{"$f":"IF(BO3=0,0,IFERROR(CustomersRes!BN8,0))","v":0},{"$f":"IF(BP3=0,0,IFERROR(CustomersRes!BO8,0))","v":0},{"$f":"IF(BQ3=0,0,IFERROR(CustomersRes!BP8,0))","v":0},{"$f":"IF(BR3=0,0,IFERROR(CustomersRes!BQ8,0))","v":0},{"$f":"IF(BS3=0,0,IFERROR(CustomersRes!BR8,0))","v":0},{"$f":"IF(BT3=0,0,IFERROR(CustomersRes!BS8,0))","v":0},{"$f":"IF(BU3=0,0,IFERROR(CustomersRes!BT8,0))","v":0},{"$f":"IF(BV3=0,0,IFERROR(CustomersRes!BU8,0))","v":0},{"$f":"IF(BW3=0,0,IFERROR(CustomersRes!BV8,0))","v":0},{"$f":"IF(BX3=0,0,IFERROR(CustomersRes!BW8,0))","v":0},{"$f":"IF(BY3=0,0,IFERROR(CustomersRes!BX8,0))","v":0},{"$f":"IF(BZ3=0,0,IFERROR(CustomersRes!BY8,0))","v":0},{"$f":"IF(CA3=0,0,IFERROR(CustomersRes!BZ8,0))","v":0},{"$f":"IF(CB3=0,0,IFERROR(CustomersRes!CA8,0))","v":0},{"$f":"IF(CC3=0,0,IFERROR(CustomersRes!CB8,0))","v":0},{"$f":"IF(CD3=0,0,IFERROR(CustomersRes!CC8,0))","v":0},{"$f":"IF(CE3=0,0,IFERROR(CustomersRes!CD8,0))","v":0},{"$f":"IF(CF3=0,0,IFERROR(CustomersRes!CE8,0))","v":0},{"$f":"IF(CG3=0,0,IFERROR(CustomersRes!CF8,0))","v":0},{"$f":"IF(CH3=0,0,IFERROR(CustomersRes!CG8,0))","v":0},{"$f":"IF(CI3=0,0,IFERROR(CustomersRes!CH8,0))","v":0},{"$f":"IF(CJ3=0,0,IFERROR(CustomersRes!CI8,0))","v":0},{"$f":"IF(CK3=0,0,IFERROR(CustomersRes!CJ8,0))","v":0},{"$f":"IF(CL3=0,0,IFERROR(CustomersRes!CK8,0))","v":0},{"$f":"IF(CM3=0,0,IFERROR(CustomersRes!CL8,0))","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J9,0)","v":12139},{"$f":"IFERROR(Forecasts!K9,0)","v":12318},{"$f":"IFERROR(Forecasts!L9,0)","v":12540},{"$f":"IFERROR(Forecasts!M9,0)","v":12725},{"$f":"IFERROR(Forecasts!N9,0)","v":12913.2},{"$f":"IFERROR(Forecasts!O9,0)","v":13104.4112},{"$f":"IFERROR(Forecasts!P9,0)","v":13298.6817792},{"$f":"IFERROR(Forecasts!Q9,0)","v":13496.060687667201},{"$f":"IFERROR(Forecasts!R9,0)","v":13766.140729549948},{"$f":"IFERROR(Forecasts!S9,0)","v":14040.382052102819},{"$f":"IFERROR(Forecasts!T9,0)","v":14244.220523894408},{"$f":"IFERROR(Forecasts!U9,0)","v":14437.24364179883},{"$f":"IFERROR(Forecasts!V9,0)","v":14625.494667231635},{"$f":"IFERROR(Forecasts!W9,0)","v":14807.992688562708},{"$f":"IFERROR(Forecasts!X9,0)","v":14980.760717808458},{"$f":"IFERROR(Forecasts!Y9,0)","v":15168.837674937224},{"$f":"IFERROR(Forecasts!Z9,0)","v":15343.162324237475},{"$f":"IFERROR(Forecasts!AA9,0)","v":15493.789674940526},{"$f":"IFERROR(Forecasts!AB9,0)","v":15610.814516240764},{"$f":"IFERROR(Forecasts!AC9,0)","v":15670.371258175801},{"$f":"IFERROR(Forecasts!AD9,0)","v":15606.689773143098},{"$f":"IFERROR(Forecasts!AE9,0)","v":15540.263014050526},{"$f":"IFERROR(Forecasts!AF9,0)","v":15471.101961994324},{"$f":"IFERROR(Forecasts!AG9,0)","v":15395.217554146346},{"$f":"IFERROR(Forecasts!AH9,0)","v":15307.636683929761},{"$f":"IFERROR(Forecasts!AI9,0)","v":15194.406137194042},{"$f":"IFERROR(Forecasts!AJ9,0)","v":15012.628512645266},{"$f":"IFERROR(Forecasts!AK9,0)","v":14688.577998594685},{"$f":"IFERROR(Forecasts!AL9,0)","v":14252.823686600306},{"$f":"IFERROR(Forecasts!AM9,0)","v":13868.812391853906},{"$f":"IFERROR(Forecasts!AN9,0)","v":13606.337142286491},{"$f":"IFERROR(Forecasts!AO9,0)","v":13410.911793717345},{"$f":"IFERROR(Forecasts!AP9,0)","v":13205.268146542476},{"$f":"IFERROR(Forecasts!AQ9,0)","v":12940.447073956306},{"$f":"IFERROR(Forecasts!AR9,0)","v":12568.68528566048},{"$f":"IFERROR(Forecasts!AS9,0)","v":12197.410544517837},{"$f":"IFERROR(Forecasts!AT9,0)","v":11925.620902339766},{"$f":"IFERROR(Forecasts!AU9,0)","v":11722.918418730407},{"$f":"IFERROR(Forecasts!AV9,0)","v":11522.026745055486},{"$f":"IFERROR(Forecasts!AW9,0)","v":11255.938638075264},{"$f":"IFERROR(Forecasts!AX9,0)","v":10932.914883522963},{"$f":"IFERROR(Forecasts!AY9,0)","v":10658.18322398887},{"$f":"IFERROR(Forecasts!AZ9,0)","v":10479.550491092914},{"$f":"IFERROR(Forecasts!BA9,0)","v":10338.632289128542},{"$f":"IFERROR(Forecasts!BB9,0)","v":10177.277759972028},{"$f":"IFERROR(Forecasts!BC9,0)","v":9948.5686489321397},{"$f":"IFERROR(Forecasts!BD9,0)","v":9663.7743743364117},{"$f":"IFERROR(Forecasts!BE9,0)","v":9401.1192768390665},{"$f":"IFERROR(Forecasts!BF9,0)","v":9363.5147997317108},{"$f":"IFERROR(Forecasts!BG9,0)","v":9326.0607405327846},{"$f":"IFERROR(Forecasts!BH9,0)","v":9288.7564975706537},{"$f":"IFERROR(Forecasts!BI9,0)","v":9251.6014715803703},{"$f":"IFERROR(Forecasts!BJ9,0)","v":9214.5950656940495},{"$f":"IFERROR(Forecasts!BK9,0)","v":9177.7366854312731},{"$f":"IFERROR(Forecasts!BL9,0)","v":9141.0257386895482},{"$f":"IFERROR(Forecasts!BM9,0)","v":9104.4616357347895},{"$f":"IFERROR(Forecasts!BN9,0)","v":9068.04378919185},{"$f":"IFERROR(Forecasts!BO9,0)","v":9031.7716140350822},{"$f":"IFERROR(Forecasts!BP9,0)","v":8995.6445275789411},{"$f":"IFERROR(Forecasts!BQ9,0)","v":8959.6619494686256},{"$f":"IFERROR(Forecasts!BR9,0)","v":8923.8233016707509},{"$f":"IFERROR(Forecasts!BS9,0)","v":8888.1280084640675},{"$f":"IFERROR(Forecasts!BT9,0)","v":8852.5754964302105},{"$f":"IFERROR(Forecasts!BU9,0)","v":8817.1651944444893},{"$f":"IFERROR(Forecasts!BV9,0)","v":8781.8965336667115},{"$f":"IFERROR(Forecasts!BW9,0)","v":8746.768947532044},{"$f":"IFERROR(Forecasts!BX9,0)","v":8711.7818717419159},{"$f":"IFERROR(Forecasts!BY9,0)","v":8676.9347442549479},{"$f":"IFERROR(Forecasts!BZ9,0)","v":8642.2270052779277},{"$f":"IFERROR(Forecasts!CA9,0)","v":8607.6580972568154},{"$f":"IFERROR(Forecasts!CB9,0)","v":8573.2274648677885},{"$f":"IFERROR(Forecasts!CC9,0)","v":8538.9345550083181},{"$f":"IFERROR(Forecasts!CD9,0)","v":8504.7788167882845},{"$f":"IFERROR(Forecasts!CE9,0)","v":8470.7597015211322},{"$f":"IFERROR(Forecasts!CF9,0)","v":8436.8766627150471},{"$f":"IFERROR(Forecasts!CG9,0)","v":8403.1291560641876},{"$f":"IFERROR(Forecasts!CH9,0)","v":8369.5166394399312},{"$f":"IFERROR(Forecasts!CI9,0)","v":8336.0385728821711},{"$f":"IFERROR(Forecasts!CJ9,0)","v":8302.6944185906432},{"$f":"IFERROR(Forecasts!CK9,0)","v":8269.4836409162799},{"$f":"IFERROR(Forecasts!CL9,0)","v":8236.4057063526143}]
["Gross new connections",null,null,null,null,null,null,null,null,null,{"$f":"IF(K6=0,0,IFERROR(CustomersCOM!J5,0))","v":220},{"$f":"IF(L6=0,0,IFERROR(CustomersCOM!K5,0))","v":197},{"$f":"IF(M6=0,0,IFERROR(CustomersCOM!L5,0))","v":212},{"$f":"IF(N6=0,0,IFERROR(CustomersCOM!M5,0))","v":240},{"$f":"IF(O6=0,0,IFERROR(CustomersCOM!N5,0))","v":244.07999999999998},{"$f":"IF(P6=0,0,IFERROR(CustomersCOM!O5,0))","v":247.98527999999999},{"$f":"IF(Q6=0,0,IFERROR(CustomersCOM!P5,0))","v":251.95304447999999},{"$f":"IF(R6=0,0,IFERROR(CustomersCOM!Q5,0))","v":255.98429319168},{"$f":"IF(S6=0,0,IFERROR(CustomersCOM!R5,0))","v":260.08004188274685},{"$f":"IF(T6=0,0,IFERROR(CustomersCOM!S5,0))","v":264.24132255287083},{"$f":"IF(U6=0,0,IFERROR(CustomersCOM!T5,0))","v":260},{"$f":"IF(V6=0,0,IFERROR(CustomersCOM!U5,0))","v":250},{"$f":"IF(W6=0,0,IFERROR(CustomersCOM!V5,0))","v":246},{"$f":"IF(X6=0,0,IFERROR(CustomersCOM!W5,0))","v":241},{"$f":"IF(Y6=0,0,IFERROR(CustomersCOM!X5,0))","v":232},{"$f":"IF(Z6=0,0,IFERROR(CustomersCOM!Y5,0))","v":248},{"$f":"IF(AA6=0,0,IFERROR(CustomersCOM!Z5,0))","v":235},{"$f":"IF(AB6=0,0,IFERROR(CustomersCOM!AA5,0))","v":212},{"$f":"IF(AC6=0,0,IFERROR(CustomersCOM!AB5,0))","v":179},{"$f":"IF(AD6=0,0,IFERROR(CustomersCOM!AC5,0))","v":123},{"$f":"IF(AE6=0,0,IFERROR(CustomersCOM!AD5,0))","v":0},{"$f":"IF(AF6=0,0,IFERROR(CustomersCOM!AE5,0))","v":0},{"$f":"IF(AG6=0,0,IFERROR(CustomersCOM!AF5,0))","v":0},{"$f":"IF(AH6=0,0,IFERROR(CustomersCOM!AG5,0))","v":0},{"$f":"IF(AI6=0,0,IFERROR(CustomersCOM!AH5,0))","v":0},{"$f":"IF(AJ6=0,0,IFERROR(CustomersCOM!AI5,0))","v":0},{"$f":"IF(AK6=0,0,IFERROR(CustomersCOM!AJ5,0))","v":0},{"$f":"IF(AL6=0,0,IFERROR(CustomersCOM!AK5,0))","v":0},{"$f":"IF(AM6=0,0,IFERROR(CustomersCOM!AL5,0))","v":0},{"$f":"IF(AN6=0,0,IFERROR(CustomersCOM!AM5,0))","v":0},{"$f":"IF(AO6=0,0,IFERROR(CustomersCOM!AN5,0))","v":0},{"$f":"IF(AP6=0,0,IFERROR(CustomersCOM!AO5,0))","v":0},{"$f":"IF(AQ6=0,0,IFERROR(CustomersCOM!AP5,0))","v":0},{"$f":"IF(AR6=0,0,IFERROR(CustomersCOM!AQ5,0))","v":0},{"$f":"IF(AS6=0,0,IFERROR(CustomersCOM!AR5,0))","v":0},{"$f":"IF(AT6=0,0,IFERROR(CustomersCOM!AS5,0))","v":0},{"$f":"IF(AU6=0,0,IFERROR(CustomersCOM!AT5,0))","v":0},{"$f":"IF(AV6=0,0,IFERROR(CustomersCOM!AU5,0))","v":0},{"$f":"IF(AW6=0,0,IFERROR(CustomersCOM!AV5,0))","v":0},{"$f":"IF(AX6=0,0,IFERROR(CustomersCOM!AW5,0))","v":0},{"$f":"IF(AY6=0,0,IFERROR(CustomersCOM!AX5,0))","v":0},{"$f":"IF(AZ6=0,0,IFERROR(CustomersCOM!AY5,0))","v":0},{"$f":"IF(BA6=0,0,IFERROR(CustomersCOM!AZ5,0))","v":0},{"$f":"IF(BB6=0,0,IFERROR(CustomersCOM!BA5,0))","v":0},{"$f":"IF(BC6=0,0,IFERROR(CustomersCOM!BB5,0))","v":0},{"$f":"IF(BD6=0,0,IFERROR(CustomersCOM!BC5,0))","v":0},{"$f":"IF(BE6=0,0,IFERROR(CustomersCOM!BD5,0))","v":0},{"$f":"IF(BF6=0,0,IFERROR(CustomersCOM!BE5,0))","v":0},{"$f":"IF(BG6=0,0,IFERROR(CustomersCOM!BF5,0))","v":0},{"$f":"IF(BH6=0,0,IFERROR(CustomersCOM!BG5,0))","v":0},{"$f":"IF(BI6=0,0,IFERROR(CustomersCOM!BH5,0))","v":0},{"$f":"IF(BJ6=0,0,IFERROR(CustomersCOM!BI5,0))","v":0},{"$f":"IF(BK6=0,0,IFERROR(CustomersCOM!BJ5,0))","v":0},{"$f":"IF(BL6=0,0,IFERROR(CustomersCOM!BK5,0))","v":0},{"$f":"IF(BM6=0,0,IFERROR(CustomersCOM!BL5,0))","v":0},{"$f":"IF(BN6=0,0,IFERROR(CustomersCOM!BM5,0))","v":0},{"$f":"IF(BO6=0,0,IFERROR(CustomersCOM!BN5,0))","v":0},{"$f":"IF(BP6=0,0,IFERROR(CustomersCOM!BO5,0))","v":0},{"$f":"IF(BQ6=0,0,IFERROR(CustomersCOM!BP5,0))","v":0},{"$f":"IF(BR6=0,0,IFERROR(CustomersCOM!BQ5,0))","v":0},{"$f":"IF(BS6=0,0,IFERROR(CustomersCOM!BR5,0))","v":0},{"$f":"IF(BT6=0,0,IFERROR(CustomersCOM!BS5,0))","v":0},{"$f":"IF(BU6=0,0,IFERROR(CustomersCOM!BT5,0))","v":0},{"$f":"IF(BV6=0,0,IFERROR(CustomersCOM!BU5,0))","v":0},{"$f":"IF(BW6=0,0,IFERROR(CustomersCOM!BV5,0))","v":0},{"$f":"IF(BX6=0,0,IFERROR(CustomersCOM!BW5,0))","v":0},{"$f":"IF(BY6=0,0,IFERROR(CustomersCOM!BX5,0))","v":0},{"$f":"IF(BZ6=0,0,IFERROR(CustomersCOM!BY5,0))","v":0},{"$f":"IF(CA6=0,0,IFERROR(CustomersCOM!BZ5,0))","v":0},{"$f":"IF(CB6=0,0,IFERROR(CustomersCOM!CA5,0))","v":0},{"$f":"IF(CC6=0,0,IFERROR(CustomersCOM!CB5,0))","v":0},{"$f":"IF(CD6=0,0,IFERROR(CustomersCOM!CC5,0))","v":0},{"$f":"IF(CE6=0,0,IFERROR(CustomersCOM!CD5,0))","v":0},{"$f":"IF(CF6=0,0,IFERROR(CustomersCOM!CE5,0))","v":0},{"$f":"IF(CG6=0,0,IFERROR(CustomersCOM!CF5,0))","v":0},{"$f":"IF(CH6=0,0,IFERROR(CustomersCOM!CG5,0))","v":0},{"$f":"IF(CI6=0,0,IFERROR(CustomersCOM!CH5,0))","v":0},{"$f":"IF(CJ6=0,0,IFERROR(CustomersCOM!CI5,0))","v":0},{"$f":"IF(CK6=0,0,IFERROR(CustomersCOM!CJ5,0))","v":0},{"$f":"IF(CL6=0,0,IFERROR(CustomersCOM!CK5,0))","v":0},{"$f":"IF(CM6=0,0,IFERROR(CustomersCOM!CL5,0))","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,{"$f":"IF(K6=0,0,IFERROR(CustomersCOM!J8,0))","v":201},{"$f":"IF(L6=0,0,IFERROR(CustomersCOM!K8,0))","v":18},{"$f":"IF(M6=0,0,IFERROR(CustomersCOM!L8,0))","v":-10},{"$f":"IF(N6=0,0,IFERROR(CustomersCOM!M8,0))","v":55},{"$f":"IF(O6=0,0,IFERROR(CustomersCOM!N8,0))","v":55.88},{"$f":"IF(P6=0,0,IFERROR(CustomersCOM!O8,0))","v":56.774080000000005},{"$f":"IF(Q6=0,0,IFERROR(CustomersCOM!P8,0))","v":57.682465280000002},{"$f":"IF(R6=0,0,IFERROR(CustomersCOM!Q8,0))","v":58.605384724480004},{"$f":"IF(S6=0,0,IFERROR(CustomersCOM!R8,0))","v":-10},{"$f":"IF(T6=0,0,IFERROR(CustomersCOM!S8,0))","v":-10},{"$f":"IF(U6=0,0,IFERROR(CustomersCOM!T8,0))","v":56.161528208411276},{"$f":"IF(V6=0,0,IFERROR(CustomersCOM!U8,0))","v":56.976882095577636},{"$f":"IF(W6=0,0,IFERROR(CustomersCOM!V8,0))","v":57.748974567195319},{"$f":"IF(X6=0,0,IFERROR(CustomersCOM!W8,0))","v":58.50197866892654},{"$f":"IF(Y6=0,0,IFERROR(CustomersCOM!X8,0))","v":59.231970754250831},{"$f":"IF(Z6=0,0,IFERROR(CustomersCOM!Y8,0))","v":59.923042871233832},{"$f":"IF(AA6=0,0,IFERROR(CustomersCOM!Z8,0))","v":60.675350699748897},{"$f":"IF(AB6=0,0,IFERROR(CustomersCOM!AA8,0))","v":61.372649296949902},{"$f":"IF(AC6=0,0,IFERROR(CustomersCOM!AB8,0))","v":61.975158699762105},{"$f":"IF(AD6=0,0,IFERROR(CustomersCOM!AC8,0))","v":63.443258064963054},{"$f":"IF(AE6=0,0,IFERROR(CustomersCOM!AD8,0))","v":63.681485032703208},{"$f":"IF(AF6=0,0,IFERROR(CustomersCOM!AE8,0))","v":66.426759092572397},{"$f":"IF(AG6=0,0,IFERROR(CustomersCOM!AF8,0))","v":69.161052056202109},{"$f":"IF(AH6=0,0,IFERROR(CustomersCOM!AG8,0))","v":75.884407847977286},{"$f":"IF(AI6=0,0,IFERROR(CustomersCOM!AH8,0))","v":87.580870216585382},{"$f":"IF(AJ6=0,0,IFERROR(CustomersCOM!AI8,0))","v":113.23054673571905},{"$f":"IF(AK6=0,0,IFERROR(CustomersCOM!AJ8,0))","v":181.77762454877617},{"$f":"IF(AL6=0,0,IFERROR(CustomersCOM!AK8,0))","v":324.05051405058106},{"$f":"IF(AM6=0,0,IFERROR(CustomersCOM!AL8,0))","v":435.75431199437872},{"$f":"IF(AN6=0,0,IFERROR(CustomersCOM!AM8,0))","v":384.01129474640123},{"$f":"IF(AO6=0,0,IFERROR(CustomersCOM!AN8,0))","v":262.47524956741563},{"$f":"IF(AP6=0,0,IFERROR(CustomersCOM!AO8,0))","v":195.42534856914597},{"$f":"IF(AQ6=0,0,IFERROR(CustomersCOM!AP8,0))","v":205.64364717486939},{"$f":"IF(AR6=0,0,IFERROR(CustomersCOM!AQ8,0))","v":264.82107258616992},{"$f":"IF(AS6=0,0,IFERROR(CustomersCOM!AR8,0))","v":371.76178829582523},{"$f":"IF(AT6=0,0,IFERROR(CustomersCOM!AS8,0))","v":371.27474114264191},{"$f":"IF(AU6=0,0,IFERROR(CustomersCOM!AT8,0))","v":271.78964217807135},{"$f":"IF(AV6=0,0,IFERROR(CustomersCOM!AU8,0))","v":202.70248360935906},{"$f":"IF(AW6=0,0,IFERROR(CustomersCOM!AV8,0))","v":200.89167367492163},{"$f":"IF(AX6=0,0,IFERROR(CustomersCOM!AW8,0))","v":266.08810698022194},{"$f":"IF(AY6=0,0,IFERROR(CustomersCOM!AX8,0))","v":323.02375455230106},{"$f":"IF(AZ6=0,0,IFERROR(CustomersCOM!AY8,0))","v":274.73165953409188},{"$f":"IF(BA6=0,0,IFERROR(CustomersCOM!AZ8,0))","v":178.63273289595548},{"$f":"IF(BB6=0,0,IFERROR(CustomersCOM!BA8,0))","v":140.91820196437166},{"$f":"IF(BC6=0,0,IFERROR(CustomersCOM!BB8,0))","v":161.35452915651416},{"$f":"IF(BD6=0,0,IFERROR(CustomersCOM!BC8,0))","v":228.70911103988811},{"$f":"IF(BE6=0,0,IFERROR(CustomersCOM!BD8,0))","v":284.79427459572855},{"$f":"IF(BF6=0,0,IFERROR(CustomersCOM!BE8,0))","v":262.65509749734565},{"$f":"IF(BG6=0,0,IFERROR(CustomersCOM!BF8,0))","v":37.604477107356267},{"$f":"IF(BH6=0,0,IFERROR(CustomersCOM!BG8,0))","v":37.454059198926842},{"$f":"IF(BI6=0,0,IFERROR(CustomersCOM!BH8,0))","v":37.304242962131141},{"$f":"IF(BJ6=0,0,IFERROR(CustomersCOM!BI8,0))","v":37.155025990282617},{"$f":"IF(BK6=0,0,IFERROR(CustomersCOM!BJ8,0))","v":37.006405886321481},{"$f":"IF(BL6=0,0,IFERROR(CustomersCOM!BK8,0))","v":36.858380262776201},{"$f":"IF(BM6=0,0,IFERROR(CustomersCOM!BL8,0))","v":36.710946741725095},{"$f":"IF(BN6=0,0,IFERROR(CustomersCOM!BM8,0))","v":36.564102954758191},{"$f":"IF(BO6=0,0,IFERROR(CustomersCOM!BN8,0))","v":36.417846542939159},{"$f":"IF(BP6=0,0,IFERROR(CustomersCOM!BO8,0))","v":36.272175156767403},{"$f":"IF(BQ6=0,0,IFERROR(CustomersCOM!BP8,0))","v":36.127086456140333},{"$f":"IF(BR6=0,0,IFERROR(CustomersCOM!BQ8,0))","v":35.982578110315764},{"$f":"IF(BS6=0,0,IFERROR(CustomersCOM!BR8,0))","v":35.838647797874501},{"$f":"IF(BT6=0,0,IFERROR(CustomersCOM!BS8,0))","v":35.695293206683004},{"$f":"IF(BU6=0,0,IFERROR(CustomersCOM!BT8,0))","v":35.552512033856274},{"$f":"IF(BV6=0,0,IFERROR(CustomersCOM!BU8,0))","v":35.410301985720842},{"$f":"IF(BW6=0,0,IFERROR(CustomersCOM!BV8,0))","v":35.26866077777796},{"$f":"IF(BX6=0,0,IFERROR(CustomersCOM!BW8,0))","v":35.127586134666849},{"$f":"IF(BY6=0,0,IFERROR(CustomersCOM!BX8,0))","v":34.987075790128173},{"$f":"IF(BZ6=0,0,IFERROR(CustomersCOM!BY8,0))","v":34.847127486967665},{"$f":"IF(CA6=0,0,IFERROR(CustomersCOM!BZ8,0))","v":34.707738977019794},{"$f":"IF(CB6=0,0,IFERROR(CustomersCOM!CA8,0))","v":34.56890802111171},{"$f":"IF(CC6=0,0,IFERROR(CustomersCOM!CB8,0))","v":34.430632389027259},{"$f":"IF(CD6=0,0,IFERROR(CustomersCOM!CC8,0))","v":34.292909859471152},{"$f":"IF(CE6=0,0,IFERROR(CustomersCOM!CD8,0))","v":34.155738220033271},{"$f":"IF(CF6=0,0,IFERROR(CustomersCOM!CE8,0))","v":34.01911526715314},{"$f":"IF(CG6=0,0,IFERROR(CustomersCOM!CF8,0))","v":33.883038806084528},{"$f":"IF(CH6=0,0,IFERROR(CustomersCOM!CG8,0))","v":33.747506650860188},{"$f":"IF(CI6=0,0,IFERROR(CustomersCOM!CH8,0))","v":33.612516624256749},{"$f":"IF(CJ6=0,0,IFERROR(CustomersCOM!CI8,0))","v":33.478066557759725},{"$f":"IF(CK6=0,0,IFERROR(CustomersCOM!CJ8,0))","v":33.344154291528682},{"$f":"IF(CL6=0,0,IFERROR(CustomersCOM!CK8,0))","v":33.210777674362575},{"$f":"IF(CM6=0,0,IFERROR(CustomersCOM!CL8,0))","v":33.077934563665117}]
["Commercial B1",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J19,0)","v":1841},{"$f":"IFERROR(Forecasts!K19,0)","v":1912},{"$f":"IFERROR(Forecasts!L19,0)","v":1968},{"$f":"IFERROR(Forecasts!M19,0)","v":2021},{"$f":"IFERROR(Forecasts!N19,0)","v":2070},{"$f":"IFERROR(Forecasts!O19,0)","v":2119.536951219512},{"$f":"IFERROR(Forecasts!P19,0)","v":2170.2593659830459},{"$f":"IFERROR(Forecasts!Q19,0)","v":2222.1956134933798},{"$f":"IFERROR(Forecasts!R19,0)","v":2275.3747418536868},{"$f":"IFERROR(Forecasts!S19,0)","v":2329.8264943142262},{"$f":"IFERROR(Forecasts!T19,0)","v":2352.3709891574726},{"$f":"IFERROR(Forecasts!U19,0)","v":2334.8332508028293},{"$f":"IFERROR(Forecasts!V19,0)","v":2310.3222447016128},{"$f":"IFERROR(Forecasts!W19,0)","v":2282.7362802236116},{"$f":"IFERROR(Forecasts!X19,0)","v":2247.9544938082204},{"$f":"IFERROR(Forecasts!Y19,0)","v":2215.4524576087974},{"$f":"IFERROR(Forecasts!Z19,0)","v":2172.0724909304026},{"$f":"IFERROR(Forecasts!AA19,0)","v":2111.5617839363513},{"$f":"IFERROR(Forecasts!AB19,0)","v":2027.5679278135335},{"$f":"IFERROR(Forecasts!AC19,0)","v":1896.4418360568354},{"$f":"IFERROR(Forecasts!AD19,0)","v":1739.364592221815},{"$f":"IFERROR(Forecasts!AE19,0)","v":1563.1943589891353},{"$f":"IFERROR(Forecasts!AF19,0)","v":1383.4881298994178},{"$f":"IFERROR(Forecasts!AG19,0)","v":1202.7545710979571},{"$f":"IFERROR(Forecasts!AH19,0)","v":1029.007553049438},{"$f":"IFERROR(Forecasts!AI19,0)","v":895.95939221442165},{"$f":"IFERROR(Forecasts!AJ19,0)","v":770.38663483051027},{"$f":"IFERROR(Forecasts!AK19,0)","v":648.36383075577828},{"$f":"IFERROR(Forecasts!AL19,0)","v":534.00162768460143},{"$f":"IFERROR(Forecasts!AM19,0)","v":417.79465101821478},{"$f":"IFERROR(Forecasts!AN19,0)","v":312.90733942588582},{"$f":"IFERROR(Forecasts!AO19,0)","v":225.54876972540501},{"$f":"IFERROR(Forecasts!AP19,0)","v":162.00535486849461},{"$f":"IFERROR(Forecasts!AQ19,0)","v":145.83520362669498},{"$f":"IFERROR(Forecasts!AR19,0)","v":135.54963534486703},{"$f":"IFERROR(Forecasts!AS19,0)","v":135.03454673055654},{"$f":"IFERROR(Forecasts!AT19,0)","v":134.52141545298042},{"$f":"IFERROR(Forecasts!AU19,0)","v":134.0102340742591},{"$f":"IFERROR(Forecasts!AV19,0)","v":131.45995364001809},{"$f":"IFERROR(Forecasts!AW19,0)","v":94.782383709636846},{"$f":"IFERROR(Forecasts!AX19,0)","v":90.853191576707843},{"$f":"IFERROR(Forecasts!AY19,0)","v":90.362160766947866},{"$f":"IFERROR(Forecasts!AZ19,0)","v":85.286259655548733},{"$f":"IFERROR(Forecasts!BA19,0)","v":84.962171868857652},{"$f":"IFERROR(Forecasts!BB19,0)","v":75.348090781510493},{"$f":"IFERROR(Forecasts!BC19,0)","v":59.120336410855806},{"$f":"IFERROR(Forecasts!BD19,0)","v":36.270397173423589},{"$f":"IFERROR(Forecasts!BE19,0)","v":0},{"$f":"IFERROR(Forecasts!BF19,0)","v":0},{"$f":"IFERROR(Forecasts!BG19,0)","v":0},{"$f":"IFERROR(Forecasts!BH19,0)","v":0},{"$f":"IFERROR(Forecasts!BI19,0)","v":0},{"$f":"IFERROR(Forecasts!BJ19,0)","v":0},{"$f":"IFERROR(Forecasts!BK19,0)","v":0},{"$f":"IFERROR(Forecasts!BL19,0)","v":0},{"$f":"IFERROR(Forecasts!BM19,0)","v":0},{"$f":"IFERROR(Forecasts!BN19,0)","v":0},{"$f":"IFERROR(Forecasts!BO19,0)","v":0},{"$f":"IFERROR(Forecasts!BP19,0)","v":0},{"$f":"IFERROR(Forecasts!BQ19,0)","v":0},{"$f":"IFERROR(Forecasts!BR19,0)","v":0},{"$f":"IFERROR(Forecasts!BS19,0)","v":0},{"$f":"IFERROR(Forecasts!BT19,0)","v":0},{"$f":"IFERROR(Forecasts!BU19,0)","v":0},{"$f":"IFERROR(Forecasts!BV19,0)","v":0},{"$f":"IFERROR(Forecasts!BW19,0)","v":0},{"$f":"IFERROR(Forecasts!BX19,0)","v":0},{"$f":"IFERROR(Forecasts!BY19,0)","v":0},{"$f":"IFERROR(Forecasts!BZ19,0)","v":0},{"$f":"IFERROR(Forecasts!CA19,0)","v":0},{"$f":"IFERROR(Forecasts!CB19,0)","v":0},{"$f":"IFERROR(Forecasts!CC19,0)","v":0},{"$f":"IFERROR(Forecasts!CD19,0)","v":0},{"$f":"IFERROR(Forecasts!CE19,0)","v":0},{"$f":"IFERROR(Forecasts!CF19,0)","v":0},{"$f":"IFERROR(Forecasts!CG19,0)","v":0},{"$f":"IFERROR(Forecasts!CH19,0)","v":0},{"$f":"IFERROR(Forecasts!CI19,0)","v":0},{"$f":"IFERROR(Forecasts!CJ19,0)","v":0},{"$f":"IFERROR(Forecasts!CK19,0)","v":0},{"$f":"IFERROR(Forecasts!CL19,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J20,0)","v":74},{"$f":"IFERROR(Forecasts!K20,0)","v":73},{"$f":"IFERROR(Forecasts!L20,0)","v":73},{"$f":"IFERROR(Forecasts!M20,0)","v":69},{"$f":"IFERROR(Forecasts!N20,0)","v":69},{"$f":"IFERROR(Forecasts!O20,0)","v":70},{"$f":"IFERROR(Forecasts!P20,0)","v":68},{"$f":"IFERROR(Forecasts!Q20,0)","v":68},{"$f":"IFERROR(Forecasts!R20,0)","v":68},{"$f":"IFERROR(Forecasts!S20,0)","v":68},{"$f":"IFERROR(Forecasts!T20,0)","v":68.657999921059357},{"$f":"IFERROR(Forecasts!U20,0)","v":68.146130813627479},{"$f":"IFERROR(Forecasts!V20,0)","v":67.430734873650707},{"$f":"IFERROR(Forecasts!W20,0)","v":66.625590975990548},{"$f":"IFERROR(Forecasts!X20,0)","v":65.610424618316017},{"$f":"IFERROR(Forecasts!Y20,0)","v":64.661796698187857},{"$f":"IFERROR(Forecasts!Z20,0)","v":63.39567763682011},{"$f":"IFERROR(Forecasts!AA20,0)","v":61.629568406953766},{"$f":"IFERROR(Forecasts!AB20,0)","v":59.178063013616402},{"$f":"IFERROR(Forecasts!AC20,0)","v":55.350922125135767},{"$f":"IFERROR(Forecasts!AD20,0)","v":50.766352155291138},{"$f":"IFERROR(Forecasts!AE20,0)","v":45.624520396978873},{"$f":"IFERROR(Forecasts!AF20,0)","v":40.379484507858855},{"$f":"IFERROR(Forecasts!AG20,0)","v":35.104464231245167},{"$f":"IFERROR(Forecasts!AH20,0)","v":30.033358182733629},{"$f":"IFERROR(Forecasts!AI20,0)","v":26.150118396912525},{"$f":"IFERROR(Forecasts!AJ20,0)","v":22.485061139239193},{"$f":"IFERROR(Forecasts!AK20,0)","v":18.923615384659893},{"$f":"IFERROR(Forecasts!AL20,0)","v":15.585757467850065},{"$f":"IFERROR(Forecasts!AM20,0)","v":12.194056655536901},{"$f":"IFERROR(Forecasts!AN20,0)","v":9.1327397696295929},{"$f":"IFERROR(Forecasts!AO20,0)","v":6.5830294138886094},{"$f":"IFERROR(Forecasts!AP20,0)","v":4.7284053803758654},{"$f":"IFERROR(Forecasts!AQ20,0)","v":4.2564516588752319},{"$f":"IFERROR(Forecasts!AR20,0)","v":3.9562496288651943},{"$f":"IFERROR(Forecasts!AS20,0)","v":3.9412158802755064},{"$f":"IFERROR(Forecasts!AT20,0)","v":3.9262392599304592},{"$f":"IFERROR(Forecasts!AU20,0)","v":3.9113195507427232},{"$f":"IFERROR(Forecasts!AV20,0)","v":3.8368852227137453},{"$f":"IFERROR(Forecasts!AW20,0)","v":2.7663871571485488},{"$f":"IFERROR(Forecasts!AX20,0)","v":2.6517069156407724},{"$f":"IFERROR(Forecasts!AY20,0)","v":2.6373753355230405},{"$f":"IFERROR(Forecasts!AZ20,0)","v":2.4892264169587257},{"$f":"IFERROR(Forecasts!BA20,0)","v":2.4797673565742824},{"$f":"IFERROR(Forecasts!BB20,0)","v":2.1991638371555382},{"$f":"IFERROR(Forecasts!BC20,0)","v":1.7255288691021236},{"$f":"IFERROR(Forecasts!BD20,0)","v":1.0586140271869353},{"$f":"IFERROR(Forecasts!BE20,0)","v":0},{"$f":"IFERROR(Forecasts!BF20,0)","v":0},{"$f":"IFERROR(Forecasts!BG20,0)","v":0},{"$f":"IFERROR(Forecasts!BH20,0)","v":0},{"$f":"IFERROR(Forecasts!BI20,0)","v":0},{"$f":"IFERROR(Forecasts!BJ20,0)","v":0},{"$f":"IFERROR(Forecasts!BK20,0)","v":0},{"$f":"IFERROR(Forecasts!BL20,0)","v":0},{"$f":"IFERROR(Forecasts!BM20,0)","v":0},{"$f":"IFERROR(Forecasts!BN20,0)","v":0},{"$f":"IFERROR(Forecasts!BO20,0)","v":0},{"$f":"IFERROR(Forecasts!BP20,0)","v":0},{"$f":"IFERROR(Forecasts!BQ20,0)","v":0},{"$f":"IFERROR(Forecasts!BR20,0)","v":0},{"$f":"IFERROR(Forecasts!BS20,0)","v":0},{"$f":"IFERROR(Forecasts!BT20,0)","v":0},{"$f":"IFERROR(Forecasts!BU20,0)","v":0},{"$f":"IFERROR(Forecasts!BV20,0)","v":0},{"$f":"IFERROR(Forecasts!BW20,0)","v":0},{"$f":"IFERROR(Forecasts!BX20,0)","v":0},{"$f":"IFERROR(Forecasts!BY20,0)","v":0},{"$f":"IFERROR(Forecasts!BZ20,0)","v":0},{"$f":"IFERROR(Forecasts!CA20,0)","v":0},{"$f":"IFERROR(Forecasts!CB20,0)","v":0},{"$f":"IFERROR(Forecasts!CC20,0)","v":0},{"$f":"IFERROR(Forecasts!CD20,0)","v":0},{"$f":"IFERROR(Forecasts!CE20,0)","v":0},{"$f":"IFERROR(Forecasts!CF20,0)","v":0},{"$f":"IFERROR(Forecasts!CG20,0)","v":0},{"$f":"IFERROR(Forecasts!CH20,0)","v":0},{"$f":"IFERROR(Forecasts!CI20,0)","v":0},{"$f":"IFERROR(Forecasts!CJ20,0)","v":0},{"$f":"IFERROR(Forecasts!CK20,0)","v":0},{"$f":"IFERROR(Forecasts!CL20,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J21,0)","v":103},{"$f":"IFERROR(Forecasts!K21,0)","v":105},{"$f":"IFERROR(Forecasts!L21,0)","v":103},{"$f":"IFERROR(Forecasts!M21,0)","v":105},{"$f":"IFERROR(Forecasts!N21,0)","v":104},{"$f":"IFERROR(Forecasts!O21,0)","v":104},{"$f":"IFERROR(Forecasts!P21,0)","v":103},{"$f":"IFERROR(Forecasts!Q21,0)","v":103},{"$f":"IFERROR(Forecasts!R21,0)","v":103},{"$f":"IFERROR(Forecasts!S21,0)","v":103},{"$f":"IFERROR(Forecasts!T21,0)","v":103.99667635101638},{"$f":"IFERROR(Forecasts!U21,0)","v":103.22134520299457},{"$f":"IFERROR(Forecasts!V21,0)","v":102.13773076450033},{"$f":"IFERROR(Forecasts!W21,0)","v":100.91817456657391},{"$f":"IFERROR(Forecasts!X21,0)","v":99.380496113037481},{"$f":"IFERROR(Forecasts!Y21,0)","v":97.943603822255128},{"$f":"IFERROR(Forecasts!Z21,0)","v":96.025805832242213},{"$f":"IFERROR(Forecasts!AA21,0)","v":93.350669792885839},{"$f":"IFERROR(Forecasts!AB21,0)","v":89.637360152977777},{"$f":"IFERROR(Forecasts!AC21,0)","v":83.840367336602696},{"$f":"IFERROR(Forecasts!AD21,0)","v":76.896092235220394},{"$f":"IFERROR(Forecasts!AE21,0)","v":69.10772942483564},{"$f":"IFERROR(Forecasts!AF21,0)","v":61.163042710433267},{"$f":"IFERROR(Forecasts!AG21,0)","v":53.172938467915479},{"$f":"IFERROR(Forecasts!AH21,0)","v":45.491704306199473},{"$f":"IFERROR(Forecasts!AI21,0)","v":39.609738160029274},{"$f":"IFERROR(Forecasts!AJ21,0)","v":34.058254372671136},{"$f":"IFERROR(Forecasts!AK21,0)","v":28.663711538528958},{"$f":"IFERROR(Forecasts!AL21,0)","v":23.607838517478779},{"$f":"IFERROR(Forecasts!AM21,0)","v":18.470409345886779},{"$f":"IFERROR(Forecasts!AN21,0)","v":13.833414651056591},{"$f":"IFERROR(Forecasts!AO21,0)","v":9.9713533769195131},{"$f":"IFERROR(Forecasts!AP21,0)","v":7.162143443804621},{"$f":"IFERROR(Forecasts!AQ21,0)","v":6.4472723656492485},{"$f":"IFERROR(Forecasts!AR21,0)","v":5.99255458489875},{"$f":"IFERROR(Forecasts!AS21,0)","v":5.9697828774761348},{"$f":"IFERROR(Forecasts!AT21,0)","v":5.9470977025417255},{"$f":"IFERROR(Forecasts!AU21,0)","v":5.9244987312720667},{"$f":"IFERROR(Forecasts!AV21,0)","v":5.8117526167575857},{"$f":"IFERROR(Forecasts!AW21,0)","v":4.1902628997985376},{"$f":"IFERROR(Forecasts!AX21,0)","v":4.0165560633970525},{"$f":"IFERROR(Forecasts!AY21,0)","v":3.9948479346893118},{"$f":"IFERROR(Forecasts!AZ21,0)","v":3.7704458962757172},{"$f":"IFERROR(Forecasts!BA21,0)","v":3.7561182018698696},{"$f":"IFERROR(Forecasts!BB21,0)","v":3.3310864003973597},{"$f":"IFERROR(Forecasts!BC21,0)","v":2.6136687281988049},{"$f":"IFERROR(Forecasts!BD21,0)","v":1.6034888941213874},{"$f":"IFERROR(Forecasts!BE21,0)","v":0},{"$f":"IFERROR(Forecasts!BF21,0)","v":0},{"$f":"IFERROR(Forecasts!BG21,0)","v":0},{"$f":"IFERROR(Forecasts!BH21,0)","v":0},{"$f":"IFERROR(Forecasts!BI21,0)","v":0},{"$f":"IFERROR(Forecasts!BJ21,0)","v":0},{"$f":"IFERROR(Forecasts!BK21,0)","v":0},{"$f":"IFERROR(Forecasts!BL21,0)","v":0},{"$f":"IFERROR(Forecasts!BM21,0)","v":0},{"$f":"IFERROR(Forecasts!BN21,0)","v":0},{"$f":"IFERROR(Forecasts!BO21,0)","v":0},{"$f":"IFERROR(Forecasts!BP21,0)","v":0},{"$f":"IFERROR(Forecasts!BQ21,0)","v":0},{"$f":"IFERROR(Forecasts!BR21,0)","v":0},{"$f":"IFERROR(Forecasts!BS21,0)","v":0},{"$f":"IFERROR(Forecasts!BT21,0)","v":0},{"$f":"IFERROR(Forecasts!BU21,0)","v":0},{"$f":"IFERROR(Forecasts!BV21,0)","v":0},{"$f":"IFERROR(Forecasts!BW21,0)","v":0},{"$f":"IFERROR(Forecasts!BX21,0)","v":0},{"$f":"IFERROR(Forecasts!BY21,0)","v":0},{"$f":"IFERROR(Forecasts!BZ21,0)","v":0},{"$f":"IFERROR(Forecasts!CA21,0)","v":0},{"$f":"IFERROR(Forecasts!CB21,0)","v":0},{"$f":"IFERROR(Forecasts!CC21,0)","v":0},{"$f":"IFERROR(Forecasts!CD21,0)","v":0},{"$f":"IFERROR(Forecasts!CE21,0)","v":0},{"$f":"IFERROR(Forecasts!CF21,0)","v":0},{"$f":"IFERROR(Forecasts!CG21,0)","v":0},{"$f":"IFERROR(Forecasts!CH21,0)","v":0},{"$f":"IFERROR(Forecasts!CI21,0)","v":0},{"$f":"IFERROR(Forecasts!CJ21,0)","v":0},{"$f":"IFERROR(Forecasts!CK21,0)","v":0},{"$f":"IFERROR(Forecasts!CL21,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K3,K6,K9,K10,K11)","v":760796},770562,781845,793396,799936.2,807356.94815121952,816408.94114518305,826373.25630116055,836834.5154714036,847545.20854641707,855814.430989324,849733.25746637839,841152.59718555992,831466.10513744713,819195.54877233459,807755.89117102092,792410.85775316728,770913.5355860797,740981.41958144563,694130.08805540518,637871.38896351366,574779.35062243545,510419.56120688765,445685.51708708558,383439.23964188551,335727.49286108156,290621.55474169838,246643.3538491253,205294.06006928903,163336.53411148809,125550.20004085766,94101.893991220189,71163.337354850839,65113.579447665674,61062.114116182238,60506.56434548361,60051.199918861879,59665.620234989728,58552.355448535185,45164.71874741646,43436.010657566141,42985.610745099402,40991.053914214201,40734.191999241964,37133.361179396998,31099.107482048265,22639.655272202504,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482,9104.4616357347895,9068.04378919185,9031.7716140350822,8995.6445275789411,8959.6619494686256,8923.8233016707509,8888.1280084640675,8852.5754964302105,8817.1651944444893,{"$f":"SUM(BW3,BW6,BW9,BW10,BW11)","v":8781.8965336667115},8746.768947532044,8711.7818717419159,8676.9347442549479,8642.2270052779277,8607.6580972568154,8573.2274648677885,8538.9345550083181,8504.7788167882845,8470.7597015211322,8436.8766627150471,8403.1291560641876,8369.5166394399312,8336.0385728821711,8302.6944185906432,8269.4836409162799,8236.4057063526143]
[]
[]
["Volumes (TJ)",null,null,null,null,null,null,null,null,null,2020,{"$f":"K15+1","v":2021},{"$f":"L15+1","v":2022},2023,2024,{"$f":"O15+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BM15+1","v":2075},2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BX15+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Residential B3",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J6,0)","v":10329.927},{"$f":"IFERROR(Forecasts!K6,0)","v":10453.621999999999},{"$f":"IFERROR(Forecasts!L6,0)","v":10204.752},{"$f":"IFERROR(Forecasts!M6,0)","v":10325.306},{"$f":"IFERROR(Forecasts!N6,0)","v":9952.5990000000002},{"$f":"IFERROR(Forecasts!O6,0)","v":9693.8209999999999},{"$f":"IFERROR(Forecasts!P6,0)","v":9489.8819999999996},{"$f":"IFERROR(Forecasts!Q6,0)","v":9314.348},{"$f":"IFERROR(Forecasts!R6,0)","v":9159.8420000000006},{"$f":"IFERROR(Forecasts!S6,0)","v":9021.3539999999994},{"$f":"IFERROR(Forecasts!T6,0)","v":8756.7124077462195},{"$f":"IFERROR(Forecasts!U6,0)","v":8380.0502688285105},{"$f":"IFERROR(Forecasts!V6,0)","v":8166.1169595526508},{"$f":"IFERROR(Forecasts!W6,0)","v":7965.7873523907483},{"$f":"IFERROR(Forecasts!X6,0)","v":7734.3855890744426},{"$f":"IFERROR(Forecasts!Y6,0)","v":7555.599960206845},{"$f":"IFERROR(Forecasts!Z6,0)","v":7294.6127009314159},{"$f":"IFERROR(Forecasts!AA6,0)","v":6972.6169492085774},{"$f":"IFERROR(Forecasts!AB6,0)","v":6572.527780490821},{"$f":"IFERROR(Forecasts!AC6,0)","v":6016.4662176842785},{"$f":"IFERROR(Forecasts!AD6,0)","v":5405.5723284862806},{"$f":"IFERROR(Forecasts!AE6,0)","v":4788.4004579549419},{"$f":"IFERROR(Forecasts!AF6,0)","v":4139.4444273995323},{"$f":"IFERROR(Forecasts!AG6,0)","v":3505.8968240776885},{"$f":"IFERROR(Forecasts!AH6,0)","v":2913.812481625896},{"$f":"IFERROR(Forecasts!AI6,0)","v":2459.0936062848559},{"$f":"IFERROR(Forecasts!AJ6,0)","v":2046.4592893716415},{"$f":"IFERROR(Forecasts!AK6,0)","v":1662.2543547208345},{"$f":"IFERROR(Forecasts!AL6,0)","v":1333.8732760939454},{"$f":"IFERROR(Forecasts!AM6,0)","v":1034.6297113163787},{"$f":"IFERROR(Forecasts!AN6,0)","v":776.05422666893139},{"$f":"IFERROR(Forecasts!AO6,0)","v":558.34671778382881},{"$f":"IFERROR(Forecasts!AP6,0)","v":394.73552953942203},{"$f":"IFERROR(Forecasts!AQ6,0)","v":346.0525702809411},{"$f":"IFERROR(Forecasts!AR6,0)","v":312.96951057793927},{"$f":"IFERROR(Forecasts!AS6,0)","v":306.72870676364965},{"$f":"IFERROR(Forecasts!AT6,0)","v":304.65698283225151},{"$f":"IFERROR(Forecasts!AU6,0)","v":303.43279282992916},{"$f":"IFERROR(Forecasts!AV6,0)","v":293.67784053950083},{"$f":"IFERROR(Forecasts!AW6,0)","v":205.2989261332869},{"$f":"IFERROR(Forecasts!AX6,0)","v":191.07863885157474},{"$f":"IFERROR(Forecasts!AY6,0)","v":186.72919874205519},{"$f":"IFERROR(Forecasts!AZ6,0)","v":175.62122035826329},{"$f":"IFERROR(Forecasts!BA6,0)","v":174.65271500803271},{"$f":"IFERROR(Forecasts!BB6,0)","v":152.56047232155726},{"$f":"IFERROR(Forecasts!BC6,0)","v":116.02782776988779},{"$f":"IFERROR(Forecasts!BD6,0)","v":68.982910348184319},{"$f":"IFERROR(Forecasts!BE6,0)","v":0},{"$f":"IFERROR(Forecasts!BF6,0)","v":0},{"$f":"IFERROR(Forecasts!BG6,0)","v":0},{"$f":"IFERROR(Forecasts!BH6,0)","v":0},{"$f":"IFERROR(Forecasts!BI6,0)","v":0},{"$f":"IFERROR(Forecasts!BJ6,0)","v":0},{"$f":"IFERROR(Forecasts!BK6,0)","v":0},{"$f":"IFERROR(Forecasts!BL6,0)","v":0},{"$f":"IFERROR(Forecasts!BM6,0)","v":0},{"$f":"IFERROR(Forecasts!BN6,0)","v":0},{"$f":"IFERROR(Forecasts!BO6,0)","v":0},{"$f":"IFERROR(Forecasts!BP6,0)","v":0},{"$f":"IFERROR(Forecasts!BQ6,0)","v":0},{"$f":"IFERROR(Forecasts!BR6,0)","v":0},{"$f":"IFERROR(Forecasts!BS6,0)","v":0},{"$f":"IFERROR(Forecasts!BT6,0)","v":0},{"$f":"IFERROR(Forecasts!BU6,0)","v":0},{"$f":"IFERROR(Forecasts!BV6,0)","v":0},{"$f":"IFERROR(Forecasts!BW6,0)","v":0},{"$f":"IFERROR(Forecasts!BX6,0)","v":0},{"$f":"IFERROR(Forecasts!BY6,0)","v":0},{"$f":"IFERROR(Forecasts!BZ6,0)","v":0},{"$f":"IFERROR(Forecasts!CA6,0)","v":0},{"$f":"IFERROR(Forecasts!CB6,0)","v":0},{"$f":"IFERROR(Forecasts!CC6,0)","v":0},{"$f":"IFERROR(Forecasts!CD6,0)","v":0},{"$f":"IFERROR(Forecasts!CE6,0)","v":0},{"$f":"IFERROR(Forecasts!CF6,0)","v":0},{"$f":"IFERROR(Forecasts!CG6,0)","v":0},{"$f":"IFERROR(Forecasts!CH6,0)","v":0},{"$f":"IFERROR(Forecasts!CI6,0)","v":0},{"$f":"IFERROR(Forecasts!CJ6,0)","v":0},{"$f":"IFERROR(Forecasts!CK6,0)","v":0},{"$f":"IFERROR(Forecasts!CL6,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J10,0)","v":1251.3558114801972},{"$f":"IFERROR(Forecasts!K10,0)","v":1318.2885298652629},{"$f":"IFERROR(Forecasts!L10,0)","v":1296.9051209452714},{"$f":"IFERROR(Forecasts!M10,0)","v":1329.3388226668174},{"$f":"IFERROR(Forecasts!N10,0)","v":1310.1978843747318},{"$f":"IFERROR(Forecasts!O10,0)","v":1300.8231083193743},{"$f":"IFERROR(Forecasts!P10,0)","v":1291.5377069374824},{"$f":"IFERROR(Forecasts!Q10,0)","v":1282.3404250601234},{"$f":"IFERROR(Forecasts!R10,0)","v":1276.4862156177521},{"$f":"IFERROR(Forecasts!S10,0)","v":1273.8061809739711},{"$f":"IFERROR(Forecasts!T10,0)","v":1218.7000272042624},{"$f":"IFERROR(Forecasts!U10,0)","v":1198.9017217295038},{"$f":"IFERROR(Forecasts!V10,0)","v":1196.0200231877398},{"$f":"IFERROR(Forecasts!W10,0)","v":1189.7917327392727},{"$f":"IFERROR(Forecasts!X10,0)","v":1184.8199319922844},{"$f":"IFERROR(Forecasts!Y10,0)","v":1191.4780347119627},{"$f":"IFERROR(Forecasts!Z10,0)","v":1184.8669924306544},{"$f":"IFERROR(Forecasts!AA10,0)","v":1173.8073566079481},{"$f":"IFERROR(Forecasts!AB10,0)","v":1158.2906466676634},{"$f":"IFERROR(Forecasts!AC10,0)","v":1136.3590775851685},{"$f":"IFERROR(Forecasts!AD10,0)","v":1109.4769233045811},{"$f":"IFERROR(Forecasts!AE10,0)","v":1088.2870025731497},{"$f":"IFERROR(Forecasts!AF10,0)","v":1059.9580420341888},{"$f":"IFERROR(Forecasts!AG10,0)","v":1030.6614833146964},{"$f":"IFERROR(Forecasts!AH10,0)","v":1000.0041711775807},{"$f":"IFERROR(Forecasts!AI10,0)","v":968.45758149665187},{"$f":"IFERROR(Forecasts!AJ10,0)","v":930.55326081712371},{"$f":"IFERROR(Forecasts!AK10,0)","v":884.90626207460139},{"$f":"IFERROR(Forecasts!AL10,0)","v":839.2284521473598},{"$f":"IFERROR(Forecasts!AM10,0)","v":805.71061310760967},{"$f":"IFERROR(Forecasts!AN10,0)","v":783.44212135461623},{"$f":"IFERROR(Forecasts!AO10,0)","v":763.31147125110567},{"$f":"IFERROR(Forecasts!AP10,0)","v":737.20065687566034},{"$f":"IFERROR(Forecasts!AQ10,0)","v":704.90109017599434},{"$f":"IFERROR(Forecasts!AR10,0)","v":667.95938693362223},{"$f":"IFERROR(Forecasts!AS10,0)","v":636.04878976363216},{"$f":"IFERROR(Forecasts!AT10,0)","v":614.02636815953724},{"$f":"IFERROR(Forecasts!AU10,0)","v":596.12147869729586},{"$f":"IFERROR(Forecasts!AV10,0)","v":574.4734508811423},{"$f":"IFERROR(Forecasts!AW10,0)","v":545.77788092839103},{"$f":"IFERROR(Forecasts!AX10,0)","v":516.12946272748536},{"$f":"IFERROR(Forecasts!AY10,0)","v":492.54965621541186},{"$f":"IFERROR(Forecasts!AZ10,0)","v":476.90670822653749},{"$f":"IFERROR(Forecasts!BA10,0)","v":463.13282614390261},{"$f":"IFERROR(Forecasts!BB10,0)","v":445.7466131682869},{"$f":"IFERROR(Forecasts!BC10,0)","v":423.07490473598335},{"$f":"IFERROR(Forecasts!BD10,0)","v":399.05853869102515},{"$f":"IFERROR(Forecasts!BE10,0)","v":378.5942974249885},{"$f":"IFERROR(Forecasts!BF10,0)","v":400.14191361680878},{"$f":"IFERROR(Forecasts!BG10,0)","v":388.47717280465992},{"$f":"IFERROR(Forecasts!BH10,0)","v":376.92334278159711},{"$f":"IFERROR(Forecasts!BI10,0)","v":365.47921497920714},{"$f":"IFERROR(Forecasts!BJ10,0)","v":354.14360394309261},{"$f":"IFERROR(Forecasts!BK10,0)","v":342.91534651401798},{"$f":"IFERROR(Forecasts!BL10,0)","v":331.79330105028134},{"$f":"IFERROR(Forecasts!BM10,0)","v":321.31377482008725},{"$f":"IFERROR(Forecasts!BN10,0)","v":311.45864506685007},{"$f":"IFERROR(Forecasts!BO10,0)","v":301.66348153090394},{"$f":"IFERROR(Forecasts!BP10,0)","v":291.92799189695944},{"$f":"IFERROR(Forecasts!BQ10,0)","v":282.25188888876897},{"$f":"IFERROR(Forecasts!BR10,0)","v":272.63489000854031},{"$f":"IFERROR(Forecasts!BS10,0)","v":263.07671729098115},{"$f":"IFERROR(Forecasts!BT10,0)","v":253.57709707098567},{"$f":"IFERROR(Forecasts!BU10,0)","v":244.13575976404513},{"$f":"IFERROR(Forecasts!BV10,0)","v":234.75243965852826},{"$f":"IFERROR(Forecasts!BW10,0)","v":225.42687471903628},{"$f":"IFERROR(Forecasts!BX10,0)","v":216.15880640009206},{"$f":"IFERROR(Forecasts!BY10,0)","v":206.9479794694733},{"$f":"IFERROR(Forecasts!BZ10,0)","v":197.79414184054559},{"$f":"IFERROR(Forecasts!CA10,0)","v":188.69704441299476},{"$f":"IFERROR(Forecasts!CB10,0)","v":179.65644092139613},{"$f":"IFERROR(Forecasts!CC10,0)","v":170.67208779109626},{"$f":"IFERROR(Forecasts!CD10,0)","v":161.74374400091483},{"$f":"IFERROR(Forecasts!CE10,0)","v":152.87117095220671},{"$f":"IFERROR(Forecasts!CF10,0)","v":144.05413234385102},{"$f":"IFERROR(Forecasts!CG10,0)","v":135.29239405276252},{"$f":"IFERROR(Forecasts!CH10,0)","v":126.58572401954252},{"$f":"IFERROR(Forecasts!CI10,0)","v":117.93389213891143},{"$f":"IFERROR(Forecasts!CJ10,0)","v":109.33667015458265},{"$f":"IFERROR(Forecasts!CK10,0)","v":100.7938315582592},{"$f":"IFERROR(Forecasts!CL10,0)","v":92.305151492449895}]
["Commercial B1",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J14,0)","v":1847.301623304827},{"$f":"IFERROR(Forecasts!K14,0)","v":2077.2140466825608},{"$f":"IFERROR(Forecasts!L14,0)","v":2140.8401097899755},{"$f":"IFERROR(Forecasts!M14,0)","v":2199.4449148919562},{"$f":"IFERROR(Forecasts!N14,0)","v":2164.4804258297622},{"$f":"IFERROR(Forecasts!O14,0)","v":2153.9616542426993},{"$f":"IFERROR(Forecasts!P14,0)","v":2143.1690046730478},{"$f":"IFERROR(Forecasts!Q14,0)","v":2132.4304654576667},{"$f":"IFERROR(Forecasts!R14,0)","v":2121.7457653072452},{"$f":"IFERROR(Forecasts!S14,0)","v":2111.1146342926213},{"$f":"IFERROR(Forecasts!T14,0)","v":2002.5430585982742},{"$f":"IFERROR(Forecasts!U14,0)","v":1921.5462980117634},{"$f":"IFERROR(Forecasts!V14,0)","v":1864.7432120298231},{"$f":"IFERROR(Forecasts!W14,0)","v":1802.6467972307739},{"$f":"IFERROR(Forecasts!X14,0)","v":1739.7508071893515},{"$f":"IFERROR(Forecasts!Y14,0)","v":1695.2441626930138},{"$f":"IFERROR(Forecasts!Z14,0)","v":1626.4941247805962},{"$f":"IFERROR(Forecasts!AA14,0)","v":1543.7554179382369},{"$f":"IFERROR(Forecasts!AB14,0)","v":1444.5490401136408},{"$f":"IFERROR(Forecasts!AC14,0)","v":1313.6458399906244},{"$f":"IFERROR(Forecasts!AD14,0)","v":1174.7581227246708},{"$f":"IFERROR(Forecasts!AE14,0)","v":1034.2219278753155},{"$f":"IFERROR(Forecasts!AF14,0)","v":890.26623389968665},{"$f":"IFERROR(Forecasts!AG14,0)","v":751.67923068876303},{"$f":"IFERROR(Forecasts!AH14,0)","v":623.53696151283236},{"$f":"IFERROR(Forecasts!AI14,0)","v":526.17247311473034},{"$f":"IFERROR(Forecasts!AJ14,0)","v":436.89701352349255},{"$f":"IFERROR(Forecasts!AK14,0)","v":354.73400300757169},{"$f":"IFERROR(Forecasts!AL14,0)","v":283.34422921775695},{"$f":"IFERROR(Forecasts!AM14,0)","v":216.96504271995693},{"$f":"IFERROR(Forecasts!AN14,0)","v":159.71332055326704},{"$f":"IFERROR(Forecasts!AO14,0)","v":112.81800986672893},{"$f":"IFERROR(Forecasts!AP14,0)","v":78.762828408022244},{"$f":"IFERROR(Forecasts!AQ14,0)","v":68.524349706566966},{"$f":"IFERROR(Forecasts!AR14,0)","v":61.515975793769137},{"$f":"IFERROR(Forecasts!AS14,0)","v":59.498770393589709},{"$f":"IFERROR(Forecasts!AT14,0)","v":57.882796522851727},{"$f":"IFERROR(Forecasts!AU14,0)","v":56.297698772991509},{"$f":"IFERROR(Forecasts!AV14,0)","v":53.496864339281224},{"$f":"IFERROR(Forecasts!AW14,0)","v":37.031323716330952},{"$f":"IFERROR(Forecasts!AX14,0)","v":34.090706554685433},{"$f":"IFERROR(Forecasts!AY14,0)","v":32.71511272924095},{"$f":"IFERROR(Forecasts!AZ14,0)","v":29.947052880150121},{"$f":"IFERROR(Forecasts!BA14,0)","v":28.898865373323606},{"$f":"IFERROR(Forecasts!BB14,0)","v":24.63372592356837},{"$f":"IFERROR(Forecasts!BC14,0)","v":18.426739460495515},{"$f":"IFERROR(Forecasts!BD14,0)","v":10.763676232723011},{"$f":"IFERROR(Forecasts!BE14,0)","v":0},{"$f":"IFERROR(Forecasts!BF14,0)","v":0},{"$f":"IFERROR(Forecasts!BG14,0)","v":0},{"$f":"IFERROR(Forecasts!BH14,0)","v":0},{"$f":"IFERROR(Forecasts!BI14,0)","v":0},{"$f":"IFERROR(Forecasts!BJ14,0)","v":0},{"$f":"IFERROR(Forecasts!BK14,0)","v":0},{"$f":"IFERROR(Forecasts!BL14,0)","v":0},{"$f":"IFERROR(Forecasts!BM14,0)","v":0},{"$f":"IFERROR(Forecasts!BN14,0)","v":0},{"$f":"IFERROR(Forecasts!BO14,0)","v":0},{"$f":"IFERROR(Forecasts!BP14,0)","v":0},{"$f":"IFERROR(Forecasts!BQ14,0)","v":0},{"$f":"IFERROR(Forecasts!BR14,0)","v":0},{"$f":"IFERROR(Forecasts!BS14,0)","v":0},{"$f":"IFERROR(Forecasts!BT14,0)","v":0},{"$f":"IFERROR(Forecasts!BU14,0)","v":0},{"$f":"IFERROR(Forecasts!BV14,0)","v":0},{"$f":"IFERROR(Forecasts!BW14,0)","v":0},{"$f":"IFERROR(Forecasts!BX14,0)","v":0},{"$f":"IFERROR(Forecasts!BY14,0)","v":0},{"$f":"IFERROR(Forecasts!BZ14,0)","v":0},{"$f":"IFERROR(Forecasts!CA14,0)","v":0},{"$f":"IFERROR(Forecasts!CB14,0)","v":0},{"$f":"IFERROR(Forecasts!CC14,0)","v":0},{"$f":"IFERROR(Forecasts!CD14,0)","v":0},{"$f":"IFERROR(Forecasts!CE14,0)","v":0},{"$f":"IFERROR(Forecasts!CF14,0)","v":0},{"$f":"IFERROR(Forecasts!CG14,0)","v":0},{"$f":"IFERROR(Forecasts!CH14,0)","v":0},{"$f":"IFERROR(Forecasts!CI14,0)","v":0},{"$f":"IFERROR(Forecasts!CJ14,0)","v":0},{"$f":"IFERROR(Forecasts!CK14,0)","v":0},{"$f":"IFERROR(Forecasts!CL14,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J15,0)","v":11717.846996999999},{"$f":"IFERROR(Forecasts!K15,0)","v":12321.871742000001},{"$f":"IFERROR(Forecasts!L15,0)","v":11853.735873},{"$f":"IFERROR(Forecasts!M15,0)","v":12497.535},{"$f":"IFERROR(Forecasts!N15,0)","v":12150.331165525407},{"$f":"IFERROR(Forecasts!O15,0)","v":13178.431318346289},{"$f":"IFERROR(Forecasts!P15,0)","v":13378.659201057199},{"$f":"IFERROR(Forecasts!Q15,0)","v":13876.85064817642},{"$f":"IFERROR(Forecasts!R15,0)","v":13854.511342004718},{"$f":"IFERROR(Forecasts!S15,0)","v":13821.128324177955},{"$f":"IFERROR(Forecasts!T15,0)","v":12862.024577992112},{"$f":"IFERROR(Forecasts!U15,0)","v":12591.411435557884},{"$f":"IFERROR(Forecasts!V15,0)","v":12515.320131752866},{"$f":"IFERROR(Forecasts!W15,0)","v":12386.214903203305},{"$f":"IFERROR(Forecasts!X15,0)","v":12251.877910676105},{"$f":"IFERROR(Forecasts!Y15,0)","v":12261.719612208241},{"$f":"IFERROR(Forecasts!Z15,0)","v":12060.450419819204},{"$f":"IFERROR(Forecasts!AA15,0)","v":11733.753960551378},{"$f":"IFERROR(Forecasts!AB15,0)","v":11254.304179613035},{"$f":"IFERROR(Forecasts!AC15,0)","v":10493.73132178874},{"$f":"IFERROR(Forecasts!AD15,0)","v":9633.9958302353007},{"$f":"IFERROR(Forecasts!AE15,0)","v":8714.2276159992325},{"$f":"IFERROR(Forecasts!AF15,0)","v":7706.0435239955541},{"$f":"IFERROR(Forecasts!AG15,0)","v":6686.0651834737246},{"$f":"IFERROR(Forecasts!AH15,0)","v":5701.8982580822794},{"$f":"IFERROR(Forecasts!AI15,0)","v":4950.3666182241641},{"$f":"IFERROR(Forecasts!AJ15,0)","v":4229.766932368294},{"$f":"IFERROR(Forecasts!AK15,0)","v":3537.0649170525821},{"$f":"IFERROR(Forecasts!AL15,0)","v":2916.0005242489619},{"$f":"IFERROR(Forecasts!AM15,0)","v":2310.8060933302327},{"$f":"IFERROR(Forecasts!AN15,0)","v":1762.838660460751},{"$f":"IFERROR(Forecasts!AO15,0)","v":1290.0087834455016},{"$f":"IFERROR(Forecasts!AP15,0)","v":932.02379255571145},{"$f":"IFERROR(Forecasts!AQ15,0)","v":838.98842769314058},{"$f":"IFERROR(Forecasts!AR15,0)","v":780.10759736895329},{"$f":"IFERROR(Forecasts!AS15,0)","v":783.22825634546894},{"$f":"IFERROR(Forecasts!AT15,0)","v":792.59368168778917},{"$f":"IFERROR(Forecasts!AU15,0)","v":802.45716357491392},{"$f":"IFERROR(Forecasts!AV15,0)","v":793.23015380168283},{"$f":"IFERROR(Forecasts!AW15,0)","v":570.92302953122112},{"$f":"IFERROR(Forecasts!AX15,0)","v":547.44204647553602},{"$f":"IFERROR(Forecasts!AY15,0)","v":548.59818265495483},{"$f":"IFERROR(Forecasts!AZ15,0)","v":525.68138337680978},{"$f":"IFERROR(Forecasts!BA15,0)","v":531.5792209228498},{"$f":"IFERROR(Forecasts!BB15,0)","v":474.82820084291012},{"$f":"IFERROR(Forecasts!BC15,0)","v":372.35956571973804},{"$f":"IFERROR(Forecasts!BD15,0)","v":228.53135553938029},{"$f":"IFERROR(Forecasts!BE15,0)","v":0},{"$f":"IFERROR(Forecasts!BF15,0)","v":0},{"$f":"IFERROR(Forecasts!BG15,0)","v":0},{"$f":"IFERROR(Forecasts!BH15,0)","v":0},{"$f":"IFERROR(Forecasts!BI15,0)","v":0},{"$f":"IFERROR(Forecasts!BJ15,0)","v":0},{"$f":"IFERROR(Forecasts!BK15,0)","v":0},{"$f":"IFERROR(Forecasts!BL15,0)","v":0},{"$f":"IFERROR(Forecasts!BM15,0)","v":0},{"$f":"IFERROR(Forecasts!BN15,0)","v":0},{"$f":"IFERROR(Forecasts!BO15,0)","v":0},{"$f":"IFERROR(Forecasts!BP15,0)","v":0},{"$f":"IFERROR(Forecasts!BQ15,0)","v":0},{"$f":"IFERROR(Forecasts!BR15,0)","v":0},{"$f":"IFERROR(Forecasts!BS15,0)","v":0},{"$f":"IFERROR(Forecasts!BT15,0)","v":0},{"$f":"IFERROR(Forecasts!BU15,0)","v":0},{"$f":"IFERROR(Forecasts!BV15,0)","v":0},{"$f":"IFERROR(Forecasts!BW15,0)","v":0},{"$f":"IFERROR(Forecasts!BX15,0)","v":0},{"$f":"IFERROR(Forecasts!BY15,0)","v":0},{"$f":"IFERROR(Forecasts!BZ15,0)","v":0},{"$f":"IFERROR(Forecasts!CA15,0)","v":0},{"$f":"IFERROR(Forecasts!CB15,0)","v":0},{"$f":"IFERROR(Forecasts!CC15,0)","v":0},{"$f":"IFERROR(Forecasts!CD15,0)","v":0},{"$f":"IFERROR(Forecasts!CE15,0)","v":0},{"$f":"IFERROR(Forecasts!CF15,0)","v":0},{"$f":"IFERROR(Forecasts!CG15,0)","v":0},{"$f":"IFERROR(Forecasts!CH15,0)","v":0},{"$f":"IFERROR(Forecasts!CI15,0)","v":0},{"$f":"IFERROR(Forecasts!CJ15,0)","v":0},{"$f":"IFERROR(Forecasts!CK15,0)","v":0},{"$f":"IFERROR(Forecasts!CL15,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Forecasts!J16,0)","v":1735.9957870000001},{"$f":"IFERROR(Forecasts!K16,0)","v":1841.5677209999999},{"$f":"IFERROR(Forecasts!L16,0)","v":1879.0690549999999},{"$f":"IFERROR(Forecasts!M16,0)","v":1879.40309},{"$f":"IFERROR(Forecasts!N16,0)","v":1897.9932608736719},{"$f":"IFERROR(Forecasts!O16,0)","v":1899.848298205955},{"$f":"IFERROR(Forecasts!P16,0)","v":1886.4181893921855},{"$f":"IFERROR(Forecasts!Q16,0)","v":1882.2504619589345},{"$f":"IFERROR(Forecasts!R16,0)","v":1877.3506598765707},{"$f":"IFERROR(Forecasts!S16,0)","v":1872.5233433756232},{"$f":"IFERROR(Forecasts!T16,0)","v":1742.4003943968914},{"$f":"IFERROR(Forecasts!U16,0)","v":1679.3896263700185},{"$f":"IFERROR(Forecasts!V16,0)","v":1646.0105038315851},{"$f":"IFERROR(Forecasts!W16,0)","v":1605.7242647700289},{"$f":"IFERROR(Forecasts!X16,0)","v":1566.1050826047365},{"$f":"IFERROR(Forecasts!Y16,0)","v":1547.0194859383889},{"$f":"IFERROR(Forecasts!Z16,0)","v":1500.4005576559605},{"$f":"IFERROR(Forecasts!AA16,0)","v":1438.974195249006},{"$f":"IFERROR(Forecasts!AB16,0)","v":1360.0869548167373},{"$f":"IFERROR(Forecasts!AC16,0)","v":1249.4256410607177},{"$f":"IFERROR(Forecasts!AD16,0)","v":1130.3994278005428},{"$f":"IFERROR(Forecasts!AE16,0)","v":1007.8290730064577},{"$f":"IFERROR(Forecasts!AF16,0)","v":878.10702028870492},{"$f":"IFERROR(Forecasts!AG16,0)","v":750.46983088860611},{"$f":"IFERROR(Forecasts!AH16,0)","v":630.26527917228884},{"$f":"IFERROR(Forecasts!AI16,0)","v":538.80685073031646},{"$f":"IFERROR(Forecasts!AJ16,0)","v":453.10130769556184},{"$f":"IFERROR(Forecasts!AK16,0)","v":372.83132591733136},{"$f":"IFERROR(Forecasts!AL16,0)","v":302.60190310740489},{"$f":"IFERROR(Forecasts!AM16,0)","v":236.33277572550654},{"$f":"IFERROR(Forecasts!AN16,0)","v":177.79923766547583},{"$f":"IFERROR(Forecasts!AO16,0)","v":128.28680081813411},{"$f":"IFERROR(Forecasts!AP16,0)","v":91.318449817826377},{"$f":"IFERROR(Forecasts!AQ16,0)","v":80.942173690499999},{"$f":"IFERROR(Forecasts!AR16,0)","v":74.10182919917122},{"$f":"IFERROR(Forecasts!AS16,0)","v":73.297124275604006},{"$f":"IFERROR(Forecasts!AT16,0)","v":73.13266159769114},{"$f":"IFERROR(Forecasts!AU16,0)","v":73.017301902864943},{"$f":"IFERROR(Forecasts!AV16,0)","v":71.12994180197957},{"$f":"IFERROR(Forecasts!AW16,0)","v":50.406571528413011},{"$f":"IFERROR(Forecasts!AX16,0)","v":47.59162411452381},{"$f":"IFERROR(Forecasts!AY16,0)","v":46.987876912783904},{"$f":"IFERROR(Forecasts!AZ16,0)","v":44.393084128912058},{"$f":"IFERROR(Forecasts!BA16,0)","v":44.265921025122694},{"$f":"IFERROR(Forecasts!BB16,0)","v":38.964924460933993},{"$f":"IFERROR(Forecasts!BC16,0)","v":30.088980843724936},{"$f":"IFERROR(Forecasts!BD16,0)","v":18.183701568790525},{"$f":"IFERROR(Forecasts!BE16,0)","v":0},{"$f":"IFERROR(Forecasts!BF16,0)","v":0},{"$f":"IFERROR(Forecasts!BG16,0)","v":0},{"$f":"IFERROR(Forecasts!BH16,0)","v":0},{"$f":"IFERROR(Forecasts!BI16,0)","v":0},{"$f":"IFERROR(Forecasts!BJ16,0)","v":0},{"$f":"IFERROR(Forecasts!BK16,0)","v":0},{"$f":"IFERROR(Forecasts!BL16,0)","v":0},{"$f":"IFERROR(Forecasts!BM16,0)","v":0},{"$f":"IFERROR(Forecasts!BN16,0)","v":0},{"$f":"IFERROR(Forecasts!BO16,0)","v":0},{"$f":"IFERROR(Forecasts!BP16,0)","v":0},{"$f":"IFERROR(Forecasts!BQ16,0)","v":0},{"$f":"IFERROR(Forecasts!BR16,0)","v":0},{"$f":"IFERROR(Forecasts!BS16,0)","v":0},{"$f":"IFERROR(Forecasts!BT16,0)","v":0},{"$f":"IFERROR(Forecasts!BU16,0)","v":0},{"$f":"IFERROR(Forecasts!BV16,0)","v":0},{"$f":"IFERROR(Forecasts!BW16,0)","v":0},{"$f":"IFERROR(Forecasts!BX16,0)","v":0},{"$f":"IFERROR(Forecasts!BY16,0)","v":0},{"$f":"IFERROR(Forecasts!BZ16,0)","v":0},{"$f":"IFERROR(Forecasts!CA16,0)","v":0},{"$f":"IFERROR(Forecasts!CB16,0)","v":0},{"$f":"IFERROR(Forecasts!CC16,0)","v":0},{"$f":"IFERROR(Forecasts!CD16,0)","v":0},{"$f":"IFERROR(Forecasts!CE16,0)","v":0},{"$f":"IFERROR(Forecasts!CF16,0)","v":0},{"$f":"IFERROR(Forecasts!CG16,0)","v":0},{"$f":"IFERROR(Forecasts!CH16,0)","v":0},{"$f":"IFERROR(Forecasts!CI16,0)","v":0},{"$f":"IFERROR(Forecasts!CJ16,0)","v":0},{"$f":"IFERROR(Forecasts!CK16,0)","v":0},{"$f":"IFERROR(Forecasts!CL16,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:K20)","v":26882.427218785022},{"$f":"SUM(L16:L20)","v":28012.564039547826},27375.302158735249,28231.027827558773,27475.601736603574,28226.885379114316,28189.666102059913,28488.220000653146,28289.935982806284,28099.92648282017,26582.38046593776,25771.29935049768,25388.210830354667,24950.16505033413,24476.93932153692,24251.06125575845,23666.824795617835,22862.907879555147,21789.758601701895,20209.628098109533,18454.202632551373,16632.966077409099,14673.819247617666,12724.772552443477,10869.517151570877,9442.8971298507186,8096.7778037761136,6811.7908627729203,5675.048384815429,4604.4442361996844,3659.8475667030416,2852.771783165299,2234.0412571966426,2039.4086115471432,1896.6542998734549,1858.8016475419445,1842.2924908001207,1831.3264357779954,1786.0082513635869,1409.437731837643,1336.3324787238053,1307.5800272544466,1252.5494489706725,1242.5295484732314,1136.7339367172567,959.97801852982957,725.52018238010328,378.5942974249885,400.14191361680878,388.47717280465992,376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134,321.31377482008725,311.45864506685007,301.66348153090394,291.92799189695944,282.25188888876897,272.63489000854031,263.07671729098115,253.57709707098567,244.13575976404513,234.75243965852826,{"$f":"SUM(BX16:BX20)","v":225.42687471903628},216.15880640009206,206.9479794694733,197.79414184054559,188.69704441299476,179.65644092139613,170.67208779109626,161.74374400091483,152.87117095220671,144.05413234385102,135.29239405276252,126.58572401954252,117.93389213891143,109.33667015458265,100.7938315582592,92.305151492449895]

{"sheet":"Forecasts","index":9,"n_rows":26,"n_cols":90,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Forecasts",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T2+1","v":1},{"$f":"U2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"CG2+1","v":66},67,68,69,70]
["Residential Forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasts -->"]
["Residential GJ per customer B3",{"$f":"'DNSP data'!B27","v":15.438187972336312},{"$f":"'DNSP data'!C27","v":15.193463781829911},{"$f":"'DNSP data'!D27","v":14.571453719729583},{"$f":"'DNSP data'!E27","v":14.365574186300121},{"$f":"'DNSP data'!F27","v":14.621707417617086},{"$f":"'DNSP data'!G27","v":13.839790678514602},{"$f":"'DNSP data'!H27","v":13.822574106605408},{"$f":"'DNSP data'!I27","v":13.466452308152952},{"$f":"'DNSP data'!J27","v":13.835236305630968},{"$f":"'DNSP data'!K27","v":13.824726180116748},{"$f":"'DNSP data'!L27","v":13.301969208549444},{"$f":"'DNSP data'!M27","v":13.263486607165795},{"$f":"'DNSP data'!N27","v":12.682024261576492},{"$f":"'DNSP data'!O27","v":12.240306632035244},{"$f":"'DNSP data'!P27","v":11.850960763965638},{"$f":"'DNSP data'!Q27","v":11.492328041022402},{"$f":"'DNSP data'!R27","v":11.162072184269981},{"$f":"'DNSP data'!S27","v":10.855969405682764},{"$f":"IFERROR(MAX(S4+S4*Control!$H$8*Prices!AJ$15+ S4*Control!$H$9*Prices!AJ$17+Control!$H$10*(1+Control!$H$11)^T2,0),0)","v":10.43652066227342},{"$f":"IFERROR(MAX(T4+T4*Control!$H$8*Prices!AK$15+ T4*Control!$H$9*Prices!AK$17+Control!$H$10*(1+Control!$H$11)^U2,0),0)","v":10.062623409929712},{"$f":"IFERROR(MAX(U4+U4*Control!$H$8*Prices!AL$15+ U4*Control!$H$9*Prices!AL$17+Control!$H$10*(1+Control!$H$11)^V2,0),0)","v":9.9097683270305623},{"$f":"IFERROR(MAX(V4+V4*Control!$H$8*Prices!AM$15+ V4*Control!$H$9*Prices!AM$17+Control!$H$10*(1+Control!$H$11)^W2,0),0)","v":9.7834816067537513},{"$f":"IFERROR(MAX(W4+W4*Control!$H$8*Prices!AN$15+ W4*Control!$H$9*Prices!AN$17+Control!$H$10*(1+Control!$H$11)^X2,0),0)","v":9.6462556928136483},{"$f":"IFERROR(MAX(X4+X4*Control!$H$8*Prices!AO$15+ X4*Control!$H$9*Prices!AO$17+Control!$H$10*(1+Control!$H$11)^Y2,0),0)","v":9.5615210683687923},{"$f":"IFERROR(MAX(Y4+Y4*Control!$H$8*Prices!AP$15+ Y4*Control!$H$9*Prices!AP$17+Control!$H$10*(1+Control!$H$11)^Z2,0),0)","v":9.4156084190155678},{"$f":"IFERROR(MAX(Z4+Z4*Control!$H$8*Prices!AQ$15+ Z4*Control!$H$9*Prices!AQ$17+Control!$H$10*(1+Control!$H$11)^AA2,0),0)","v":9.2578998711079983},{"$f":"IFERROR(MAX(AA4+AA4*Control!$H$8*Prices!AR$15+ AA4*Control!$H$9*Prices!AR$17+Control!$H$10*(1+Control!$H$11)^AB2,0),0)","v":9.0881917791207147},{"$f":"IFERROR(MAX(AB4+AB4*Control!$H$8*Prices!AS$15+ AB4*Control!$H$9*Prices!AS$17+Control!$H$10*(1+Control!$H$11)^AC2,0),0)","v":8.8945180441036058},{"$f":"IFERROR(MAX(AC4+AC4*Control!$H$8*Prices!AT$15+ AC4*Control!$H$9*Prices!AT$17+Control!$H$10*(1+Control!$H$11)^AD2,0),0)","v":8.7130764203553834},{"$f":"IFERROR(MAX(AD4+AD4*Control!$H$8*Prices!AU$15+ AD4*Control!$H$9*Prices!AU$17+Control!$H$10*(1+Control!$H$11)^AE2,0),0)","v":8.5881169509197584},{"$f":"IFERROR(MAX(AE4+AE4*Control!$H$8*Prices!AV$15+ AE4*Control!$H$9*Prices!AV$17+Control!$H$10*(1+Control!$H$11)^AF2,0),0)","v":8.3885536142892132},{"$f":"IFERROR(MAX(AF4+AF4*Control!$H$8*Prices!AW$15+ AF4*Control!$H$9*Prices!AW$17+Control!$H$10*(1+Control!$H$11)^AG2,0),0)","v":8.1722676218657266},{"$f":"IFERROR(MAX(AG4+AG4*Control!$H$8*Prices!AX$15+ AG4*Control!$H$9*Prices!AX$17+Control!$H$10*(1+Control!$H$11)^AH2,0),0)","v":7.9389579599876896},{"$f":"IFERROR(MAX(AH4+AH4*Control!$H$8*Prices!AY$15+ AH4*Control!$H$9*Prices!AY$17+Control!$H$10*(1+Control!$H$11)^AI2,0),0)","v":7.6949747585766941},{"$f":"IFERROR(MAX(AI4+AI4*Control!$H$8*Prices!AZ$15+ AI4*Control!$H$9*Prices!AZ$17+Control!$H$10*(1+Control!$H$11)^AJ2,0),0)","v":7.4475741390856003},{"$f":"IFERROR(MAX(AJ4+AJ4*Control!$H$8*Prices!BA$15+ AJ4*Control!$H$9*Prices!BA$17+Control!$H$10*(1+Control!$H$11)^AK2,0),0)","v":7.1878526448820779},{"$f":"IFERROR(MAX(AK4+AK4*Control!$H$8*Prices!BB$15+ AK4*Control!$H$9*Prices!BB$17+Control!$H$10*(1+Control!$H$11)^AL2,0),0)","v":7.0031343209977965},{"$f":"IFERROR(MAX(AL4+AL4*Control!$H$8*Prices!BC$15+ AL4*Control!$H$9*Prices!BC$17+Control!$H$10*(1+Control!$H$11)^AM2,0),0)","v":6.942925989879555},{"$f":"IFERROR(MAX(AM4+AM4*Control!$H$8*Prices!BD$15+ AM4*Control!$H$9*Prices!BD$17+Control!$H$10*(1+Control!$H$11)^AN2,0),0)","v":6.9533931290055078},{"$f":"IFERROR(MAX(AN4+AN4*Control!$H$8*Prices!BE$15+ AN4*Control!$H$9*Prices!BE$17+Control!$H$10*(1+Control!$H$11)^AO2,0),0)","v":6.9403915183405349},{"$f":"IFERROR(MAX(AO4+AO4*Control!$H$8*Prices!BF$15+ AO4*Control!$H$9*Prices!BF$17+Control!$H$10*(1+Control!$H$11)^AP2,0),0)","v":6.831204929739668},{"$f":"IFERROR(MAX(AP4+AP4*Control!$H$8*Prices!BG$15+ AP4*Control!$H$9*Prices!BG$17+Control!$H$10*(1+Control!$H$11)^AQ2,0),0)","v":6.6527342018235371},{"$f":"IFERROR(MAX(AQ4+AQ4*Control!$H$8*Prices!BH$15+ AQ4*Control!$H$9*Prices!BH$17+Control!$H$10*(1+Control!$H$11)^AR2,0),0)","v":6.4732762715410344},{"$f":"IFERROR(MAX(AR4+AR4*Control!$H$8*Prices!BI$15+ AR4*Control!$H$9*Prices!BI$17+Control!$H$10*(1+Control!$H$11)^AS2,0),0)","v":6.3683950774539513},{"$f":"IFERROR(MAX(AS4+AS4*Control!$H$8*Prices!BJ$15+ AS4*Control!$H$9*Prices!BJ$17+Control!$H$10*(1+Control!$H$11)^AT2,0),0)","v":6.3495094484392842},{"$f":"IFERROR(MAX(AT4+AT4*Control!$H$8*Prices!BK$15+ AT4*Control!$H$9*Prices!BK$17+Control!$H$10*(1+Control!$H$11)^AU2,0),0)","v":6.3481183384117088},{"$f":"IFERROR(MAX(AU4+AU4*Control!$H$8*Prices!BL$15+ AU4*Control!$H$9*Prices!BL$17+Control!$H$10*(1+Control!$H$11)^AV2,0),0)","v":6.2632272372630222},{"$f":"IFERROR(MAX(AV4+AV4*Control!$H$8*Prices!BM$15+ AV4*Control!$H$9*Prices!BM$17+Control!$H$10*(1+Control!$H$11)^AW2,0),0)","v":6.0726676929325878},{"$f":"IFERROR(MAX(AW4+AW4*Control!$H$8*Prices!BN$15+ AW4*Control!$H$9*Prices!BN$17+Control!$H$10*(1+Control!$H$11)^AX2,0),0)","v":5.8964743833182922},{"$f":"IFERROR(MAX(AX4+AX4*Control!$H$8*Prices!BO$15+ AX4*Control!$H$9*Prices!BO$17+Control!$H$10*(1+Control!$H$11)^AY2,0),0)","v":5.7935677732877897},{"$f":"IFERROR(MAX(AY4+AY4*Control!$H$8*Prices!BP$15+ AY4*Control!$H$9*Prices!BP$17+Control!$H$10*(1+Control!$H$11)^AZ2,0),0)","v":5.7732237268688458},{"$f":"IFERROR(MAX(AZ4+AZ4*Control!$H$8*Prices!BQ$15+ AZ4*Control!$H$9*Prices!BQ$17+Control!$H$10*(1+Control!$H$11)^BA2,0),0)","v":5.7632863879365646},{"$f":"IFERROR(MAX(BA4+BA4*Control!$H$8*Prices!BR$15+ BA4*Control!$H$9*Prices!BR$17+Control!$H$10*(1+Control!$H$11)^BB2,0),0)","v":5.6766254202145161},{"$f":"IFERROR(MAX(BB4+BB4*Control!$H$8*Prices!BS$15+ BB4*Control!$H$9*Prices!BS$17+Control!$H$10*(1+Control!$H$11)^BC2,0),0)","v":5.5023185583977972},{"$f":"IFERROR(MAX(BC4+BC4*Control!$H$8*Prices!BT$15+ BC4*Control!$H$9*Prices!BT$17+Control!$H$10*(1+Control!$H$11)^BD2,0),0)","v":5.3322397390151117},{"$f":"IFERROR(MAX(BD4+BD4*Control!$H$8*Prices!BU$15+ BD4*Control!$H$9*Prices!BU$17+Control!$H$10*(1+Control!$H$11)^BE2,0),0)","v":5.2231087831145837},{"$f":"IFERROR(MAX(BE4+BE4*Control!$H$8*Prices!BV$15+ BE4*Control!$H$9*Prices!BV$17+Control!$H$10*(1+Control!$H$11)^BF2,0),0)","v":6.4283294259639163},{"$f":"IFERROR(MAX(BF4+BF4*Control!$H$8*Prices!BW$15+ BF4*Control!$H$9*Prices!BW$17+Control!$H$10*(1+Control!$H$11)^BG2,0),0)","v":0},{"$f":"IFERROR(MAX(BG4+BG4*Control!$H$8*Prices!BX$15+ BG4*Control!$H$9*Prices!BX$17+Control!$H$10*(1+Control!$H$11)^BH2,0),0)","v":0},{"$f":"IFERROR(MAX(BH4+BH4*Control!$H$8*Prices!BY$15+ BH4*Control!$H$9*Prices!BY$17+Control!$H$10*(1+Control!$H$11)^BI2,0),0)","v":0},{"$f":"IFERROR(MAX(BI4+BI4*Control!$H$8*Prices!BZ$15+ BI4*Control!$H$9*Prices!BZ$17+Control!$H$10*(1+Control!$H$11)^BJ2,0),0)","v":0},{"$f":"IFERROR(MAX(BJ4+BJ4*Control!$H$8*Prices!CA$15+ BJ4*Control!$H$9*Prices!CA$17+Control!$H$10*(1+Control!$H$11)^BK2,0),0)","v":0},{"$f":"IFERROR(MAX(BK4+BK4*Control!$H$8*Prices!CB$15+ BK4*Control!$H$9*Prices!CB$17+Control!$H$10*(1+Control!$H$11)^BL2,0),0)","v":0},{"$f":"IFERROR(MAX(BL4+BL4*Control!$H$8*Prices!CC$15+ BL4*Control!$H$9*Prices!CC$17+Control!$H$10*(1+Control!$H$11)^BM2,0),0)","v":0},{"$f":"IFERROR(MAX(BM4+BM4*Control!$H$8*Prices!CD$15+ BM4*Control!$H$9*Prices!CD$17+Control!$H$10*(1+Control!$H$11)^BN2,0),0)","v":0},{"$f":"IFERROR(MAX(BN4+BN4*Control!$H$8*Prices!CE$15+ BN4*Control!$H$9*Prices!CE$17+Control!$H$10*(1+Control!$H$11)^BO2,0),0)","v":0},{"$f":"IFERROR(MAX(BO4+BO4*Control!$H$8*Prices!CF$15+ BO4*Control!$H$9*Prices!CF$17+Control!$H$10*(1+Control!$H$11)^BP2,0),0)","v":0},{"$f":"IFERROR(MAX(BP4+BP4*Control!$H$8*Prices!CG$15+ BP4*Control!$H$9*Prices!CG$17+Control!$H$10*(1+Control!$H$11)^BQ2,0),0)","v":0},{"$f":"IFERROR(MAX(BQ4+BQ4*Control!$H$8*Prices!CH$15+ BQ4*Control!$H$9*Prices!CH$17+Control!$H$10*(1+Control!$H$11)^BR2,0),0)","v":0},{"$f":"IFERROR(MAX(BR4+BR4*Control!$H$8*Prices!CI$15+ BR4*Control!$H$9*Prices!CI$17+Control!$H$10*(1+Control!$H$11)^BS2,0),0)","v":0},{"$f":"IFERROR(MAX(BS4+BS4*Control!$H$8*Prices!CJ$15+ BS4*Control!$H$9*Prices!CJ$17+Control!$H$10*(1+Control!$H$11)^BT2,0),0)","v":0},{"$f":"IFERROR(MAX(BT4+BT4*Control!$H$8*Prices!CK$15+ BT4*Control!$H$9*Prices!CK$17+Control!$H$10*(1+Control!$H$11)^BU2,0),0)","v":0},{"$f":"IFERROR(MAX(BU4+BU4*Control!$H$8*Prices!CL$15+ BU4*Control!$H$9*Prices!CL$17+Control!$H$10*(1+Control!$H$11)^BV2,0),0)","v":0},{"$f":"IFERROR(MAX(BV4+BV4*Control!$H$8*Prices!CM$15+ BV4*Control!$H$9*Prices!CM$17+Control!$H$10*(1+Control!$H$11)^BW2,0),0)","v":0},{"$f":"IFERROR(MAX(BW4+BW4*Control!$H$8*Prices!CN$15+ BW4*Control!$H$9*Prices!CN$17+Control!$H$10*(1+Control!$H$11)^BX2,0),0)","v":0},{"$f":"IFERROR(MAX(BX4+BX4*Control!$H$8*Prices!CO$15+ BX4*Control!$H$9*Prices!CO$17+Control!$H$10*(1+Control!$H$11)^BY2,0),0)","v":0},{"$f":"IFERROR(MAX(BY4+BY4*Control!$H$8*Prices!CP$15+ BY4*Control!$H$9*Prices!CP$17+Control!$H$10*(1+Control!$H$11)^BZ2,0),0)","v":0},{"$f":"IFERROR(MAX(BZ4+BZ4*Control!$H$8*Prices!CQ$15+ BZ4*Control!$H$9*Prices!CQ$17+Control!$H$10*(1+Control!$H$11)^CA2,0),0)","v":0},{"$f":"IFERROR(MAX(CA4+CA4*Control!$H$8*Prices!CR$15+ CA4*Control!$H$9*Prices!CR$17+Control!$H$10*(1+Control!$H$11)^CB2,0),0)","v":0},{"$f":"IFERROR(MAX(CB4+CB4*Control!$H$8*Prices!CS$15+ CB4*Control!$H$9*Prices!CS$17+Control!$H$10*(1+Control!$H$11)^CC2,0),0)","v":0},{"$f":"IFERROR(MAX(CC4+CC4*Control!$H$8*Prices!CT$15+ CC4*Control!$H$9*Prices!CT$17+Control!$H$10*(1+Control!$H$11)^CD2,0),0)","v":0},{"$f":"IFERROR(MAX(CD4+CD4*Control!$H$8*Prices!CU$15+ CD4*Control!$H$9*Prices!CU$17+Control!$H$10*(1+Control!$H$11)^CE2,0),0)","v":0},{"$f":"IFERROR(MAX(CE4+CE4*Control!$H$8*Prices!CV$15+ CE4*Control!$H$9*Prices!CV$17+Control!$H$10*(1+Control!$H$11)^CF2,0),0)","v":0},{"$f":"IFERROR(MAX(CF4+CF4*Control!$H$8*Prices!CW$15+ CF4*Control!$H$9*Prices!CW$17+Control!$H$10*(1+Control!$H$11)^CG2,0),0)","v":0},{"$f":"IFERROR(MAX(CG4+CG4*Control!$H$8*Prices!CX$15+ CG4*Control!$H$9*Prices!CX$17+Control!$H$10*(1+Control!$H$11)^CH2,0),0)","v":0},{"$f":"IFERROR(MAX(CH4+CH4*Control!$H$8*Prices!CY$15+ CH4*Control!$H$9*Prices!CY$17+Control!$H$10*(1+Control!$H$11)^CI2,0),0)","v":0},{"$f":"IFERROR(MAX(CI4+CI4*Control!$H$8*Prices!CZ$15+ CI4*Control!$H$9*Prices!CZ$17+Control!$H$10*(1+Control!$H$11)^CJ2,0),0)","v":0},{"$f":"IFERROR(MAX(CJ4+CJ4*Control!$H$8*Prices!DA$15+ CJ4*Control!$H$9*Prices!DA$17+Control!$H$10*(1+Control!$H$11)^CK2,0),0)","v":0},{"$f":"IFERROR(MAX(CK4+CK4*Control!$H$8*Prices!DB$15+ CK4*Control!$H$9*Prices!DB$17+Control!$H$10*(1+Control!$H$11)^CL2,0),0)","v":0}]
["Residential customers",{"$f":"CustomersRes!B2","v":642286},{"$f":"CustomersRes!C2","v":657322},{"$f":"CustomersRes!D2","v":675990},{"$f":"CustomersRes!E2","v":697831},{"$f":"CustomersRes!F2","v":713194},{"$f":"CustomersRes!G2","v":724627},{"$f":"CustomersRes!H2","v":732627},{"$f":"CustomersRes!I2","v":741437},{"$f":"CustomersRes!J2","v":746639},{"$f":"CustomersRes!K2","v":756154},{"$f":"CustomersRes!L2","v":767161},{"$f":"CustomersRes!M2","v":778476},{"$f":"CustomersRes!N2","v":784780},{"$f":"CustomersRes!O2","v":791959},{"$f":"CustomersRes!P2","v":800769},{"$f":"CustomersRes!Q2","v":810484},{"$f":"CustomersRes!R2","v":820622},{"$f":"CustomersRes!S2","v":831004},{"$f":"IFERROR(MAX(CustomersRes!T2*Scenarios!K8,0),0)","v":839045.18480000005},{"$f":"IFERROR(MAX(CustomersRes!U2*Scenarios!L8,0),0)","v":832789.81309776008},{"$f":"IFERROR(MAX(CustomersRes!V2*Scenarios!M8,0),0)","v":824047.21180798858},{"$f":"IFERROR(MAX(CustomersRes!W2*Scenarios!N8,0),0)","v":814207.83240311826},{"$f":"IFERROR(MAX(CustomersRes!X2*Scenarios!O8,0),0)","v":801801.84263998643},{"$f":"IFERROR(MAX(CustomersRes!Y2*Scenarios!P8,0),0)","v":790208.99563795445},{"$f":"IFERROR(MAX(CustomersRes!Z2*Scenarios!Q8,0),0)","v":774736.20145453024},{"$f":"IFERROR(MAX(CustomersRes!AA2*Scenarios!R8,0),0)","v":753153.20388900302},{"$f":"IFERROR(MAX(CustomersRes!AB2*Scenarios!S8,0),0)","v":723194.22171422478},{"$f":"IFERROR(MAX(CustomersRes!AC2*Scenarios!T8,0),0)","v":676424.08367171069},{"$f":"IFERROR(MAX(CustomersRes!AD2*Scenarios!U8,0),0)","v":620397.67215375823},{"$f":"IFERROR(MAX(CustomersRes!AE2*Scenarios!V8,0),0)","v":557561.160999574},{"$f":"IFERROR(MAX(CustomersRes!AF2*Scenarios!W8,0),0)","v":493463.42858777562},{"$f":"IFERROR(MAX(CustomersRes!AG2*Scenarios!X8,0),0)","v":428999.26755914208},{"$f":"IFERROR(MAX(CustomersRes!AH2*Scenarios!Y8,0),0)","v":367027.07034241734},{"$f":"IFERROR(MAX(CustomersRes!AI2*Scenarios!Z8,0),0)","v":319571.36747511616},{"$f":"IFERROR(MAX(CustomersRes!AJ2*Scenarios!AA8,0),0)","v":274781.99627871072},{"$f":"IFERROR(MAX(CustomersRes!AK2*Scenarios!AB8,0),0)","v":231258.82469285163},{"$f":"IFERROR(MAX(CustomersRes!AL2*Scenarios!AC8,0),0)","v":190468.04115901879},{"$f":"IFERROR(MAX(CustomersRes!AM2*Scenarios!AD8,0),0)","v":149019.26260261453},{"$f":"IFERROR(MAX(CustomersRes!AN2*Scenarios!AE8,0),0)","v":111607.98940472459},{"$f":"IFERROR(MAX(CustomersRes!AO2*Scenarios!AF8,0),0)","v":80448.879044986636},{"$f":"IFERROR(MAX(CustomersRes!AP2*Scenarios!AG8,0),0)","v":57784.173304615688},{"$f":"IFERROR(MAX(CustomersRes!AQ2*Scenarios!AH8,0),0)","v":52016.593446058148},{"$f":"IFERROR(MAX(CustomersRes!AR2*Scenarios!AI8,0),0)","v":48347.930390963127},{"$f":"IFERROR(MAX(CustomersRes!AS2*Scenarios!AJ8,0),0)","v":48164.208255477468},{"$f":"IFERROR(MAX(CustomersRes!AT2*Scenarios!AK8,0),0)","v":47981.184264106654},{"$f":"IFERROR(MAX(CustomersRes!AU2*Scenarios!AL8,0),0)","v":47798.855763903048},{"$f":"IFERROR(MAX(CustomersRes!AV2*Scenarios!AM8,0),0)","v":46889.220112000214},{"$f":"IFERROR(MAX(CustomersRes!AW2*Scenarios!AN8,0),0)","v":33807.041075574612},{"$f":"IFERROR(MAX(CustomersRes!AX2*Scenarios!AO8,0),0)","v":32405.57431948743},{"$f":"IFERROR(MAX(CustomersRes!AY2*Scenarios!AP8,0),0)","v":32230.433137073378},{"$f":"IFERROR(MAX(CustomersRes!AZ2*Scenarios!AQ8,0),0)","v":30419.957491152498},{"$f":"IFERROR(MAX(CustomersRes!BA2*Scenarios!AR8,0),0)","v":30304.361652686119},{"$f":"IFERROR(MAX(CustomersRes!BB2*Scenarios!AS8,0),0)","v":26875.20507840591},{"$f":"IFERROR(MAX(CustomersRes!BC2*Scenarios!AT8,0),0)","v":21087.079299107969},{"$f":"IFERROR(MAX(CustomersRes!BD2*Scenarios!AU8,0),0)","v":12936.948397771359},{"$f":"IFERROR(MAX(CustomersRes!BE2*Scenarios!AV8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BF2*Scenarios!AW8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BG2*Scenarios!AX8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BH2*Scenarios!AY8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BI2*Scenarios!AZ8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BJ2*Scenarios!BA8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BK2*Scenarios!BB8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BL2*Scenarios!BC8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BM2*Scenarios!BD8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BN2*Scenarios!BE8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BO2*Scenarios!BF8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BP2*Scenarios!BG8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BQ2*Scenarios!BH8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BR2*Scenarios!BI8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BS2*Scenarios!BJ8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BT2*Scenarios!BK8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BU2*Scenarios!BL8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BV2*Scenarios!BM8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BW2*Scenarios!BN8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BX2*Scenarios!BO8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BY2*Scenarios!BP8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!BZ2*Scenarios!BQ8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CA2*Scenarios!BR8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CB2*Scenarios!BS8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CC2*Scenarios!BT8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CD2*Scenarios!BU8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CE2*Scenarios!BV8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CF2*Scenarios!BW8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CG2*Scenarios!BX8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CH2*Scenarios!BY8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CI2*Scenarios!BZ8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CJ2*Scenarios!CA8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CK2*Scenarios!CB8,0),0)","v":0},{"$f":"IFERROR(MAX(CustomersRes!CL2*Scenarios!CC8,0),0)","v":0}]
["Total residential volume B3 (TJ)",{"$f":"B4*B5/1000","v":9915.732},9986.9979999999996,9850.1569999999992,10024.743,10428.114,10028.686,10126.790999999999,9984.5259999999998,10329.927,10453.621999999999,10204.752,10325.306,9952.5990000000002,9693.8209999999999,9489.8819999999996,9314.348,9159.8420000000006,9021.3539999999994,8756.7124077462195,8380.0502688285105,8166.1169595526508,7965.7873523907483,7734.3855890744426,7555.599960206845,7294.6127009314159,6972.6169492085774,6572.527780490821,6016.4662176842785,5405.5723284862806,4788.4004579549419,4139.4444273995323,3505.8968240776885,{"$f":"AH4*AH5/1000","v":2913.812481625896},2459.0936062848559,2046.4592893716415,1662.2543547208345,1333.8732760939454,1034.6297113163787,776.05422666893139,558.34671778382881,394.73552953942203,346.0525702809411,312.96951057793927,306.72870676364965,304.65698283225151,303.43279282992916,293.67784053950083,205.2989261332869,191.07863885157474,186.72919874205519,175.62122035826329,174.65271500803271,152.56047232155726,116.02782776988779,68.982910348184319,0,0,0,0,0,0,0,0,0,{"$f":"BN4*BN5/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Commercial GJ per customer B2",{"$f":"'DNSP data'!B29","v":131.28001294810352},{"$f":"'DNSP data'!C29","v":125.34351061747951},{"$f":"'DNSP data'!D29","v":123.0948686086551},{"$f":"'DNSP data'!E29","v":119.68113787272235},{"$f":"'DNSP data'!F29","v":116.21205910080596},{"$f":"'DNSP data'!G29","v":115.01724799163661},{"$f":"'DNSP data'!H29","v":113.60298646575131},{"$f":"'DNSP data'!I29","v":109.63010588747717},{"$f":"'DNSP data'!J29","v":103.08557636380239},{"$f":"'DNSP data'!K29","v":107.02131270216456},{"$f":"'DNSP data'!L29","v":103.42146100042036},{"$f":"'DNSP data'!M29","v":104.46670512116442},{"$f":"'DNSP data'!N29","v":101.46190598571474},{"$f":"'DNSP data'!O29","v":99.26604778087048},{"$f":"'DNSP data'!P29","v":97.117724025664785},{"$f":"'DNSP data'!Q29","v":95.015905362068764},{"$f":"'DNSP data'!R29","v":92.726512150038431},{"$f":"'DNSP data'!S29","v":90.724467200890302},{"$f":"IFERROR(MAX(S8+S8*Control!$I$8*Prices!AJ$16 + S8*Control!$I$9*Prices!AJ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!T2,0),0)","v":85.557509107635354},{"$f":"IFERROR(MAX(T8+T8*Control!$I$8*Prices!AK$16 + T8*Control!$I$9*Prices!AK$18+Control!$I$10*(1+Control!$I$11)^Forecasts!U2,0),0)","v":83.042286427752288},{"$f":"IFERROR(MAX(U8+U8*Control!$I$8*Prices!AL$16 + U8*Control!$I$9*Prices!AL$18+Control!$I$10*(1+Control!$I$11)^Forecasts!V2,0),0)","v":81.776380929351959},{"$f":"IFERROR(MAX(V8+V8*Control!$I$8*Prices!AM$16 + V8*Control!$I$9*Prices!AM$18+Control!$I$10*(1+Control!$I$11)^Forecasts!W2,0),0)","v":80.347941666545765},{"$f":"IFERROR(MAX(W8+W8*Control!$I$8*Prices!AN$16 + W8*Control!$I$9*Prices!AN$18+Control!$I$10*(1+Control!$I$11)^Forecasts!X2,0),0)","v":79.08943706602453},{"$f":"IFERROR(MAX(X8+X8*Control!$I$8*Prices!AO$16 + X8*Control!$I$9*Prices!AO$18+Control!$I$10*(1+Control!$I$11)^Forecasts!Y2,0),0)","v":78.547747707827824},{"$f":"IFERROR(MAX(Y8+Y8*Control!$I$8*Prices!AP$16 + Y8*Control!$I$9*Prices!AP$18+Control!$I$10*(1+Control!$I$11)^Forecasts!Z2,0),0)","v":77.224431795193169},{"$f":"IFERROR(MAX(Z8+Z8*Control!$I$8*Prices!AQ$16 + Z8*Control!$I$9*Prices!AQ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AA2,0),0)","v":75.759861288581348},{"$f":"IFERROR(MAX(AA8+AA8*Control!$I$8*Prices!AR$16 + AA8*Control!$I$9*Prices!AR$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AB2,0),0)","v":74.197963563184473},{"$f":"IFERROR(MAX(AB8+AB8*Control!$I$8*Prices!AS$16 + AB8*Control!$I$9*Prices!AS$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AC2,0),0)","v":72.516410674845289},{"$f":"IFERROR(MAX(AC8+AC8*Control!$I$8*Prices!AT$16 + AC8*Control!$I$9*Prices!AT$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AD2,0),0)","v":71.089830030057598},{"$f":"IFERROR(MAX(AD8+AD8*Control!$I$8*Prices!AU$16 + AD8*Control!$I$9*Prices!AU$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AE2,0),0)","v":70.030153388600255},{"$f":"IFERROR(MAX(AE8+AE8*Control!$I$8*Prices!AV$16 + AE8*Control!$I$9*Prices!AV$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AF2,0),0)","v":68.512123094918408},{"$f":"IFERROR(MAX(AF8+AF8*Control!$I$8*Prices!AW$16 + AF8*Control!$I$9*Prices!AW$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AG2,0),0)","v":66.946860587696705},{"$f":"IFERROR(MAX(AG8+AG8*Control!$I$8*Prices!AX$16 + AG8*Control!$I$9*Prices!AX$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AH2,0),0)","v":65.3271430349143},{"$f":"IFERROR(MAX(AH8+AH8*Control!$I$8*Prices!AY$16 + AH8*Control!$I$9*Prices!AY$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AI2,0),0)","v":63.737771173957668},{"$f":"IFERROR(MAX(AI8+AI8*Control!$I$8*Prices!AZ$16 + AI8*Control!$I$9*Prices!AZ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AJ2,0),0)","v":61.984699084061845},{"$f":"IFERROR(MAX(AJ8+AJ8*Control!$I$8*Prices!BA$16 + AJ8*Control!$I$9*Prices!BA$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AK2,0),0)","v":60.24451530701365},{"$f":"IFERROR(MAX(AK8+AK8*Control!$I$8*Prices!BB$16 + AK8*Control!$I$9*Prices!BB$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AL2,0),0)","v":58.881557128665996},{"$f":"IFERROR(MAX(AL8+AL8*Control!$I$8*Prices!BC$16 + AL8*Control!$I$9*Prices!BC$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AM2,0),0)","v":58.095141122599522},{"$f":"IFERROR(MAX(AM8+AM8*Control!$I$8*Prices!BD$16 + AM8*Control!$I$9*Prices!BD$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AN2,0),0)","v":57.579208361653308},{"$f":"IFERROR(MAX(AN8+AN8*Control!$I$8*Prices!BE$16 + AN8*Control!$I$9*Prices!BE$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AO2,0),0)","v":56.91719422155149},{"$f":"IFERROR(MAX(AO8+AO8*Control!$I$8*Prices!BF$16 + AO8*Control!$I$9*Prices!BF$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AP2,0),0)","v":55.826254241469599},{"$f":"IFERROR(MAX(AP8+AP8*Control!$I$8*Prices!BG$16 + AP8*Control!$I$9*Prices!BG$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AQ2,0),0)","v":54.472699911169578},{"$f":"IFERROR(MAX(AQ8+AQ8*Control!$I$8*Prices!BH$16 + AQ8*Control!$I$9*Prices!BH$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AR2,0),0)","v":53.144730077352811},{"$f":"IFERROR(MAX(AR8+AR8*Control!$I$8*Prices!BI$16 + AR8*Control!$I$9*Prices!BI$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AS2,0),0)","v":52.14621475945205},{"$f":"IFERROR(MAX(AS8+AS8*Control!$I$8*Prices!BJ$16 + AS8*Control!$I$9*Prices!BJ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AT2,0),0)","v":51.487999927875229},{"$f":"IFERROR(MAX(AT8+AT8*Control!$I$8*Prices!BK$16 + AT8*Control!$I$9*Prices!BK$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AU2,0),0)","v":50.850944910171599},{"$f":"IFERROR(MAX(AU8+AU8*Control!$I$8*Prices!BL$16 + AU8*Control!$I$9*Prices!BL$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AV2,0),0)","v":49.858715275736486},{"$f":"IFERROR(MAX(AV8+AV8*Control!$I$8*Prices!BM$16 + AV8*Control!$I$9*Prices!BM$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AW2,0),0)","v":48.487993625178255},{"$f":"IFERROR(MAX(AW8+AW8*Control!$I$8*Prices!BN$16 + AW8*Control!$I$9*Prices!BN$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AX2,0),0)","v":47.208769868440669},{"$f":"IFERROR(MAX(AX8+AX8*Control!$I$8*Prices!BO$16 + AX8*Control!$I$9*Prices!BO$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AY2,0),0)","v":46.213284746954564},{"$f":"IFERROR(MAX(AY8+AY8*Control!$I$8*Prices!BP$16 + AY8*Control!$I$9*Prices!BP$18+Control!$I$10*(1+Control!$I$11)^Forecasts!AZ2,0),0)","v":45.508317234778723},{"$f":"IFERROR(MAX(AZ8+AZ8*Control!$I$8*Prices!BQ$16 + AZ8*Control!$I$9*Prices!BQ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BA2,0),0)","v":44.796334098360774},{"$f":"IFERROR(MAX(BA8+BA8*Control!$I$8*Prices!BR$16 + BA8*Control!$I$9*Prices!BR$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BB2,0),0)","v":43.798216348328495},{"$f":"IFERROR(MAX(BB8+BB8*Control!$I$8*Prices!BS$16 + BB8*Control!$I$9*Prices!BS$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BC2,0),0)","v":42.526208509542265},{"$f":"IFERROR(MAX(BC8+BC8*Control!$I$8*Prices!BT$16 + BC8*Control!$I$9*Prices!BT$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BD2,0),0)","v":41.294273151780573},{"$f":"IFERROR(MAX(BD8+BD8*Control!$I$8*Prices!BU$16 + BD8*Control!$I$9*Prices!BU$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BE2,0),0)","v":40.271193915995397},{"$f":"IFERROR(MAX(BE8+BE8*Control!$I$8*Prices!BV$16 + BE8*Control!$I$9*Prices!BV$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BF2,0),0)","v":42.7341572235539},{"$f":"IFERROR(MAX(BF8+BF8*Control!$I$8*Prices!BW$16 + BF8*Control!$I$9*Prices!BW$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BG2,0),0)","v":41.65501207988774},{"$f":"IFERROR(MAX(BG8+BG8*Control!$I$8*Prices!BX$16 + BG8*Control!$I$9*Prices!BX$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BH2,0),0)","v":40.578450181160008},{"$f":"IFERROR(MAX(BH8+BH8*Control!$I$8*Prices!BY$16 + BH8*Control!$I$9*Prices!BY$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BI2,0),0)","v":39.504427001304407},{"$f":"IFERROR(MAX(BI8+BI8*Control!$I$8*Prices!BZ$16 + BI8*Control!$I$9*Prices!BZ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BJ2,0),0)","v":38.432899266682895},{"$f":"IFERROR(MAX(BJ8+BJ8*Control!$I$8*Prices!CA$16 + BJ8*Control!$I$9*Prices!CA$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BK2,0),0)","v":37.363824902316203},{"$f":"IFERROR(MAX(BK8+BK8*Control!$I$8*Prices!CB$16 + BK8*Control!$I$9*Prices!CB$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BL2,0),0)","v":36.297162980950866},{"$f":"IFERROR(MAX(BL8+BL8*Control!$I$8*Prices!CC$16 + BL8*Control!$I$9*Prices!CC$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BM2,0),0)","v":35.291902769839631},{"$f":"IFERROR(MAX(BM8+BM8*Control!$I$8*Prices!CD$16 + BM8*Control!$I$9*Prices!CD$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BN2,0),0)","v":34.346839550783365},{"$f":"IFERROR(MAX(BN8+BN8*Control!$I$8*Prices!CE$16 + BN8*Control!$I$9*Prices!CE$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BO2,0),0)","v":33.400255721937057},{"$f":"IFERROR(MAX(BO8+BO8*Control!$I$8*Prices!CF$16 + BO8*Control!$I$9*Prices!CF$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BP2,0),0)","v":32.452148481630587},{"$f":"IFERROR(MAX(BP8+BP8*Control!$I$8*Prices!CG$16 + BP8*Control!$I$9*Prices!CG$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BQ2,0),0)","v":31.502515438711235},{"$f":"IFERROR(MAX(BQ8+BQ8*Control!$I$8*Prices!CH$16 + BQ8*Control!$I$9*Prices!CH$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BR2,0),0)","v":30.551354592318813},{"$f":"IFERROR(MAX(BR8+BR8*Control!$I$8*Prices!CI$16 + BR8*Control!$I$9*Prices!CI$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BS2,0),0)","v":29.598664312716476},{"$f":"IFERROR(MAX(BS8+BS8*Control!$I$8*Prices!CJ$16 + BS8*Control!$I$9*Prices!CJ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BT2,0),0)","v":28.644443323103012},{"$f":"IFERROR(MAX(BT8+BT8*Control!$I$8*Prices!CK$16 + BT8*Control!$I$9*Prices!CK$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BU2,0),0)","v":27.688690682337441},{"$f":"IFERROR(MAX(BU8+BU8*Control!$I$8*Prices!CL$16 + BU8*Control!$I$9*Prices!CL$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BV2,0),0)","v":26.731405768511362},{"$f":"IFERROR(MAX(BV8+BV8*Control!$I$8*Prices!CM$16 + BV8*Control!$I$9*Prices!CM$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BW2,0),0)","v":25.772588263308577},{"$f":"IFERROR(MAX(BW8+BW8*Control!$I$8*Prices!CN$16 + BW8*Control!$I$9*Prices!CN$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BX2,0),0)","v":24.812238137095509},{"$f":"IFERROR(MAX(BX8+BX8*Control!$I$8*Prices!CO$16 + BX8*Control!$I$9*Prices!CO$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BY2,0),0)","v":23.850355634689407},{"$f":"IFERROR(MAX(BY8+BY8*Control!$I$8*Prices!CP$16 + BY8*Control!$I$9*Prices!CP$18+Control!$I$10*(1+Control!$I$11)^Forecasts!BZ2,0),0)","v":22.886941261754636},{"$f":"IFERROR(MAX(BZ8+BZ8*Control!$I$8*Prices!CQ$16 + BZ8*Control!$I$9*Prices!CQ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CA2,0),0)","v":21.921995771780345},{"$f":"IFERROR(MAX(CA8+CA8*Control!$I$8*Prices!CR$16 + CA8*Control!$I$9*Prices!CR$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CB2,0),0)","v":20.955520153595586},{"$f":"IFERROR(MAX(CB8+CB8*Control!$I$8*Prices!CS$16 + CB8*Control!$I$9*Prices!CS$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CC2,0),0)","v":19.987515619380456},{"$f":"IFERROR(MAX(CC8+CC8*Control!$I$8*Prices!CT$16 + CC8*Control!$I$9*Prices!CT$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CD2,0),0)","v":19.017983593134193},{"$f":"IFERROR(MAX(CD8+CD8*Control!$I$8*Prices!CU$16 + CD8*Control!$I$9*Prices!CU$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CE2,0),0)","v":18.046925699563282},{"$f":"IFERROR(MAX(CE8+CE8*Control!$I$8*Prices!CV$16 + CE8*Control!$I$9*Prices!CV$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CF2,0),0)","v":17.074343753354501},{"$f":"IFERROR(MAX(CF8+CF8*Control!$I$8*Prices!CW$16 + CF8*Control!$I$9*Prices!CW$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CG2,0),0)","v":16.100239748799723},{"$f":"IFERROR(MAX(CG8+CG8*Control!$I$8*Prices!CX$16 + CG8*Control!$I$9*Prices!CX$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CH2,0),0)","v":15.124615849740799},{"$f":"IFERROR(MAX(CH8+CH8*Control!$I$8*Prices!CY$16 + CH8*Control!$I$9*Prices!CY$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CI2,0),0)","v":14.147474379804361},{"$f":"IFERROR(MAX(CI8+CI8*Control!$I$8*Prices!CZ$16 + CI8*Control!$I$9*Prices!CZ$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CJ2,0),0)","v":13.168817812897686},{"$f":"IFERROR(MAX(CJ8+CJ8*Control!$I$8*Prices!DA$16 + CJ8*Control!$I$9*Prices!DA$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CK2,0),0)","v":12.188648763937938},{"$f":"IFERROR(MAX(CK8+CK8*Control!$I$8*Prices!DB$16 + CK8*Control!$I$9*Prices!DB$18+Control!$I$10*(1+Control!$I$11)^Forecasts!CL2,0),0)","v":11.206969979788191}]
["Commercial customers B2",{"$f":"'DNSP data'!B12","v":9247},{"$f":"'DNSP data'!C12","v":9839},{"$f":"'DNSP data'!D12","v":10364},{"$f":"'DNSP data'!E12","v":10885},{"$f":"'DNSP data'!F12","v":11344},{"$f":"'DNSP data'!G12","v":11649},{"$f":"'DNSP data'!H12","v":11828},{"$f":"'DNSP data'!I12","v":12120},{"$f":"'DNSP data'!J12","v":12139},{"$f":"'DNSP data'!K12","v":12318},{"$f":"'DNSP data'!L12","v":12540},{"$f":"'DNSP data'!M12","v":12725},{"$f":"'DNSP data'!N12","v":12913.2},{"$f":"'DNSP data'!O12","v":13104.4112},{"$f":"'DNSP data'!P12","v":13298.6817792},{"$f":"'DNSP data'!Q12","v":13496.060687667201},{"$f":"'DNSP data'!R12","v":13766.140729549948},{"$f":"'DNSP data'!S12","v":14040.382052102819},{"$f":"IFERROR(MAX(CustomersCOM!T2*Scenarios!K16,0),0)","v":14244.220523894408},{"$f":"IFERROR(MAX(CustomersCOM!U2*Scenarios!L16,0),0)","v":14437.24364179883},{"$f":"IFERROR(MAX(CustomersCOM!V2*Scenarios!M16,0),0)","v":14625.494667231635},{"$f":"IFERROR(MAX(CustomersCOM!W2*Scenarios!N16,0),0)","v":14807.992688562708},{"$f":"IFERROR(MAX(CustomersCOM!X2*Scenarios!O16,0),0)","v":14980.760717808458},{"$f":"IFERROR(MAX(CustomersCOM!Y2*Scenarios!P16,0),0)","v":15168.837674937224},{"$f":"IFERROR(MAX(CustomersCOM!Z2*Scenarios!Q16,0),0)","v":15343.162324237475},{"$f":"IFERROR(MAX(CustomersCOM!AA2*Scenarios!R16,0),0)","v":15493.789674940526},{"$f":"IFERROR(MAX(CustomersCOM!AB2*Scenarios!S16,0),0)","v":15610.814516240764},{"$f":"IFERROR(MAX(CustomersCOM!AC2*Scenarios!T16,0),0)","v":15670.371258175801},{"$f":"IFERROR(MAX(CustomersCOM!AD2*Scenarios!U16,0),0)","v":15606.689773143098},{"$f":"IFERROR(MAX(CustomersCOM!AE2*Scenarios!V16,0),0)","v":15540.263014050526},{"$f":"IFERROR(MAX(CustomersCOM!AF2*Scenarios!W16,0),0)","v":15471.101961994324},{"$f":"IFERROR(MAX(CustomersCOM!AG2*Scenarios!X16,0),0)","v":15395.217554146346},{"$f":"IFERROR(MAX(CustomersCOM!AH2*Scenarios!Y16,0),0)","v":15307.636683929761},{"$f":"IFERROR(MAX(CustomersCOM!AI2*Scenarios!Z16,0),0)","v":15194.406137194042},{"$f":"IFERROR(MAX(CustomersCOM!AJ2*Scenarios!AA16,0),0)","v":15012.628512645266},{"$f":"IFERROR(MAX(CustomersCOM!AK2*Scenarios!AB16,0),0)","v":14688.577998594685},{"$f":"IFERROR(MAX(CustomersCOM!AL2*Scenarios!AC16,0),0)","v":14252.823686600306},{"$f":"IFERROR(MAX(CustomersCOM!AM2*Scenarios!AD16,0),0)","v":13868.812391853906},{"$f":"IFERROR(MAX(CustomersCOM!AN2*Scenarios!AE16,0),0)","v":13606.337142286491},{"$f":"IFERROR(MAX(CustomersCOM!AO2*Scenarios!AF16,0),0)","v":13410.911793717345},{"$f":"IFERROR(MAX(CustomersCOM!AP2*Scenarios!AG16,0),0)","v":13205.268146542476},{"$f":"IFERROR(MAX(CustomersCOM!AQ2*Scenarios!AH16,0),0)","v":12940.447073956306},{"$f":"IFERROR(MAX(CustomersCOM!AR2*Scenarios!AI16,0),0)","v":12568.68528566048},{"$f":"IFERROR(MAX(CustomersCOM!AS2*Scenarios!AJ16,0),0)","v":12197.410544517837},{"$f":"IFERROR(MAX(CustomersCOM!AT2*Scenarios!AK16,0),0)","v":11925.620902339766},{"$f":"IFERROR(MAX(CustomersCOM!AU2*Scenarios!AL16,0),0)","v":11722.918418730407},{"$f":"IFERROR(MAX(CustomersCOM!AV2*Scenarios!AM16,0),0)","v":11522.026745055486},{"$f":"IFERROR(MAX(CustomersCOM!AW2*Scenarios!AN16,0),0)","v":11255.938638075264},{"$f":"IFERROR(MAX(CustomersCOM!AX2*Scenarios!AO16,0),0)","v":10932.914883522963},{"$f":"IFERROR(MAX(CustomersCOM!AY2*Scenarios!AP16,0),0)","v":10658.18322398887},{"$f":"IFERROR(MAX(CustomersCOM!AZ2*Scenarios!AQ16,0),0)","v":10479.550491092914},{"$f":"IFERROR(MAX(CustomersCOM!BA2*Scenarios!AR16,0),0)","v":10338.632289128542},{"$f":"IFERROR(MAX(CustomersCOM!BB2*Scenarios!AS16,0),0)","v":10177.277759972028},{"$f":"IFERROR(MAX(CustomersCOM!BC2*Scenarios!AT16,0),0)","v":9948.5686489321397},{"$f":"IFERROR(MAX(CustomersCOM!BD2*Scenarios!AU16,0),0)","v":9663.7743743364117},{"$f":"IFERROR(MAX(CustomersCOM!BE2*Scenarios!AV16,0),0)","v":9401.1192768390665},{"$f":"IFERROR(MAX(CustomersCOM!BF2*Scenarios!AW16,0),0)","v":9363.5147997317108},{"$f":"IFERROR(MAX(CustomersCOM!BG2*Scenarios!AX16,0),0)","v":9326.0607405327846},{"$f":"IFERROR(MAX(CustomersCOM!BH2*Scenarios!AY16,0),0)","v":9288.7564975706537},{"$f":"IFERROR(MAX(CustomersCOM!BI2*Scenarios!AZ16,0),0)","v":9251.6014715803703},{"$f":"IFERROR(MAX(CustomersCOM!BJ2*Scenarios!BA16,0),0)","v":9214.5950656940495},{"$f":"IFERROR(MAX(CustomersCOM!BK2*Scenarios!BB16,0),0)","v":9177.7366854312731},{"$f":"IFERROR(MAX(CustomersCOM!BL2*Scenarios!BC16,0),0)","v":9141.0257386895482},{"$f":"IFERROR(MAX(CustomersCOM!BM2*Scenarios!BD16,0),0)","v":9104.4616357347895},{"$f":"IFERROR(MAX(CustomersCOM!BN2*Scenarios!BE16,0),0)","v":9068.04378919185},{"$f":"IFERROR(MAX(CustomersCOM!BO2*Scenarios!BF16,0),0)","v":9031.7716140350822},{"$f":"IFERROR(MAX(CustomersCOM!BP2*Scenarios!BG16,0),0)","v":8995.6445275789411},{"$f":"IFERROR(MAX(CustomersCOM!BQ2*Scenarios!BH16,0),0)","v":8959.6619494686256},{"$f":"IFERROR(MAX(CustomersCOM!BR2*Scenarios!BI16,0),0)","v":8923.8233016707509},{"$f":"IFERROR(MAX(CustomersCOM!BS2*Scenarios!BJ16,0),0)","v":8888.1280084640675},{"$f":"IFERROR(MAX(CustomersCOM!BT2*Scenarios!BK16,0),0)","v":8852.5754964302105},{"$f":"IFERROR(MAX(CustomersCOM!BU2*Scenarios!BL16,0),0)","v":8817.1651944444893},{"$f":"IFERROR(MAX(CustomersCOM!BV2*Scenarios!BM16,0),0)","v":8781.8965336667115},{"$f":"IFERROR(MAX(CustomersCOM!BW2*Scenarios!BN16,0),0)","v":8746.768947532044},{"$f":"IFERROR(MAX(CustomersCOM!BX2*Scenarios!BO16,0),0)","v":8711.7818717419159},{"$f":"IFERROR(MAX(CustomersCOM!BY2*Scenarios!BP16,0),0)","v":8676.9347442549479},{"$f":"IFERROR(MAX(CustomersCOM!BZ2*Scenarios!BQ16,0),0)","v":8642.2270052779277},{"$f":"IFERROR(MAX(CustomersCOM!CA2*Scenarios!BR16,0),0)","v":8607.6580972568154},{"$f":"IFERROR(MAX(CustomersCOM!CB2*Scenarios!BS16,0),0)","v":8573.2274648677885},{"$f":"IFERROR(MAX(CustomersCOM!CC2*Scenarios!BT16,0),0)","v":8538.9345550083181},{"$f":"IFERROR(MAX(CustomersCOM!CD2*Scenarios!BU16,0),0)","v":8504.7788167882845},{"$f":"IFERROR(MAX(CustomersCOM!CE2*Scenarios!BV16,0),0)","v":8470.7597015211322},{"$f":"IFERROR(MAX(CustomersCOM!CF2*Scenarios!BW16,0),0)","v":8436.8766627150471},{"$f":"IFERROR(MAX(CustomersCOM!CG2*Scenarios!BX16,0),0)","v":8403.1291560641876},{"$f":"IFERROR(MAX(CustomersCOM!CH2*Scenarios!BY16,0),0)","v":8369.5166394399312},{"$f":"IFERROR(MAX(CustomersCOM!CI2*Scenarios!BZ16,0),0)","v":8336.0385728821711},{"$f":"IFERROR(MAX(CustomersCOM!CJ2*Scenarios!CA16,0),0)","v":8302.6944185906432},{"$f":"IFERROR(MAX(CustomersCOM!CK2*Scenarios!CB16,0),0)","v":8269.4836409162799},{"$f":"IFERROR(MAX(CustomersCOM!CL2*Scenarios!CC16,0),0)","v":8236.4057063526143}]
["Total commercial volume B2 (TJ)",{"$f":"B8*B9/1000","v":1213.9462797311132},1233.2548009653808,1275.7552182601014,1302.7291857445828,1318.3095984395427,1339.835921854575,1343.6961239169066,1328.7168833562234,1251.3558114801972,1318.2885298652629,1296.9051209452714,1329.3388226668174,1310.1978843747318,1300.8231083193743,1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,1218.7000272042624,1198.9017217295038,1196.0200231877398,1189.7917327392727,1184.8199319922844,1191.4780347119627,1184.8669924306544,1173.8073566079481,1158.2906466676634,1136.3590775851685,1109.4769233045811,1088.2870025731497,1059.9580420341888,1030.6614833146964,{"$f":"AH8*AH9/1000","v":1000.0041711775807},968.45758149665187,930.55326081712371,884.90626207460139,839.2284521473598,805.71061310760967,783.44212135461623,763.31147125110567,737.20065687566034,704.90109017599434,667.95938693362223,636.04878976363216,614.02636815953724,596.12147869729586,574.4734508811423,545.77788092839103,516.12946272748536,492.54965621541186,476.90670822653749,463.13282614390261,445.7466131682869,423.07490473598335,399.05853869102515,378.5942974249885,400.14191361680878,388.47717280465992,376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134,321.31377482008725,{"$f":"BN8*BN9/1000","v":311.45864506685007},301.66348153090394,291.92799189695944,282.25188888876897,272.63489000854031,263.07671729098115,253.57709707098567,244.13575976404513,234.75243965852826,225.42687471903628,216.15880640009206,206.9479794694733,197.79414184054559,188.69704441299476,179.65644092139613,170.67208779109626,161.74374400091483,152.87117095220671,144.05413234385102,135.29239405276252,126.58572401954252,117.93389213891143,109.33667015458265,100.7938315582592,92.305151492449895]
[]
["Industrial Forecasts"]
["Volume TJ"]
["B1",{"$f":"'DNSP data'!B4/1000","v":1601.262871108838},{"$f":"'DNSP data'!C4/1000","v":1618.0053189424702},{"$f":"'DNSP data'!D4/1000","v":1642.6925978304309},{"$f":"'DNSP data'!E4/1000","v":1714.5436273742414},{"$f":"'DNSP data'!F4/1000","v":1919.5971644059189},{"$f":"'DNSP data'!G4/1000","v":1865.588699733313},{"$f":"'DNSP data'!H4/1000","v":1997.9916738907834},{"$f":"'DNSP data'!I4/1000","v":1935.2068141721609},{"$f":"'DNSP data'!J4/1000","v":1847.301623304827},{"$f":"'DNSP data'!K4/1000","v":2077.2140466825608},{"$f":"'DNSP data'!L4/1000","v":2140.8401097899755},{"$f":"'DNSP data'!M4/1000","v":2199.4449148919562},{"$f":"'DNSP data'!N4/1000","v":2164.4804258297622},{"$f":"'DNSP data'!O4/1000","v":2153.9616542426993},{"$f":"'DNSP data'!P4/1000","v":2143.1690046730478},{"$f":"'DNSP data'!Q4/1000","v":2132.4304654576667},{"$f":"'DNSP data'!R4/1000","v":2121.7457653072452},{"$f":"'DNSP data'!S4/1000","v":2111.1146342926213},{"$f":"T19*T24/1000","v":2002.5430585982742},1921.5462980117634,1864.7432120298231,1802.6467972307739,1739.7508071893515,1695.2441626930138,1626.4941247805962,1543.7554179382369,1444.5490401136408,1313.6458399906244,1174.7581227246708,1034.2219278753155,890.26623389968665,751.67923068876303,623.53696151283236,526.17247311473034,436.89701352349255,354.73400300757169,283.34422921775695,216.96504271995693,159.71332055326704,112.81800986672893,78.762828408022244,68.524349706566966,61.515975793769137,59.498770393589709,57.882796522851727,56.297698772991509,53.496864339281224,37.031323716330952,34.090706554685433,32.71511272924095,29.947052880150121,28.898865373323606,24.63372592356837,18.426739460495515,10.763676232723011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF19*CF24/1000","v":0},0,0,0,0,0,0]
["A1",{"$f":"'DNSP data'!B6/1000","v":12180.680538000001},{"$f":"'DNSP data'!C6/1000","v":11141.985857000001},{"$f":"'DNSP data'!D6/1000","v":11561.703585000001},{"$f":"'DNSP data'!E6/1000","v":11398.215806},{"$f":"'DNSP data'!F6/1000","v":10777.961416999999},{"$f":"'DNSP data'!G6/1000","v":10338.179146},{"$f":"'DNSP data'!H6/1000","v":11178.043496999999},{"$f":"'DNSP data'!I6/1000","v":10889.197192},{"$f":"'DNSP data'!J6/1000","v":11717.846996999999},{"$f":"'DNSP data'!K6/1000","v":12321.871742000001},{"$f":"'DNSP data'!L6/1000","v":11853.735873},{"$f":"'DNSP data'!M6/1000","v":12497.535},{"$f":"'DNSP data'!N6/1000","v":12150.331165525407},{"$f":"'DNSP data'!O6/1000","v":13178.431318346289},{"$f":"'DNSP data'!P6/1000","v":13378.659201057199},{"$f":"'DNSP data'!Q6/1000","v":13876.85064817642},{"$f":"'DNSP data'!R6/1000","v":13854.511342004718},{"$f":"'DNSP data'!S6/1000","v":13821.128324177955},12862.024577992112,12591.411435557884,12515.320131752866,12386.214903203305,12251.877910676105,12261.719612208241,12060.450419819204,11733.753960551378,11254.304179613035,10493.73132178874,9633.9958302353007,8714.2276159992325,7706.0435239955541,6686.0651834737246,5701.8982580822794,4950.3666182241641,4229.766932368294,3537.0649170525821,2916.0005242489619,2310.8060933302327,1762.838660460751,1290.0087834455016,932.02379255571145,838.98842769314058,780.10759736895329,783.22825634546894,792.59368168778917,802.45716357491392,793.23015380168283,570.92302953122112,547.44204647553602,548.59818265495483,525.68138337680978,531.5792209228498,474.82820084291012,372.35956571973804,228.53135553938029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2",{"$f":"'DNSP data'!B7/1000","v":2110.1366860000003},{"$f":"'DNSP data'!C7/1000","v":1965.1682720000001},{"$f":"'DNSP data'!D7/1000","v":1880.703203},{"$f":"'DNSP data'!E7/1000","v":1854.028603},{"$f":"'DNSP data'!F7/1000","v":1819.9236270000001},{"$f":"'DNSP data'!G7/1000","v":1814.4534699999999},{"$f":"'DNSP data'!H7/1000","v":1834.5693690000001},{"$f":"'DNSP data'!I7/1000","v":1848.741121},{"$f":"'DNSP data'!J7/1000","v":1735.9957870000001},{"$f":"'DNSP data'!K7/1000","v":1841.5677209999999},{"$f":"'DNSP data'!L7/1000","v":1879.0690549999999},{"$f":"'DNSP data'!M7/1000","v":1879.40309},{"$f":"'DNSP data'!N7/1000","v":1897.9932608736719},{"$f":"'DNSP data'!O7/1000","v":1899.848298205955},{"$f":"'DNSP data'!P7/1000","v":1886.4181893921855},{"$f":"'DNSP data'!Q7/1000","v":1882.2504619589345},{"$f":"'DNSP data'!R7/1000","v":1877.3506598765707},{"$f":"'DNSP data'!S7/1000","v":1872.5233433756232},1742.4003943968914,1679.3896263700185,1646.0105038315851,1605.7242647700289,1566.1050826047365,1547.0194859383889,1500.4005576559605,1438.974195249006,1360.0869548167373,1249.4256410607177,1130.3994278005428,1007.8290730064577,878.10702028870492,750.46983088860611,630.26527917228884,538.80685073031646,453.10130769556184,372.83132591733136,302.60190310740489,236.33277572550654,177.79923766547583,128.28680081813411,91.318449817826377,80.942173690499999,74.10182919917122,73.297124275604006,73.13266159769114,73.017301902864943,71.12994180197957,50.406571528413011,47.59162411452381,46.987876912783904,44.393084128912058,44.265921025122694,38.964924460933993,30.088980843724936,18.183701568790525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Customers"]
["B1",{"$f":"'DNSP data'!B11","v":1338},{"$f":"'DNSP data'!C11","v":1363},{"$f":"'DNSP data'!D11","v":1414},{"$f":"'DNSP data'!E11","v":1476},{"$f":"'DNSP data'!F11","v":1563},{"$f":"'DNSP data'!G11","v":1637},{"$f":"'DNSP data'!H11","v":1704},{"$f":"'DNSP data'!I11","v":1774},{"$f":"'DNSP data'!J11","v":1841},{"$f":"'DNSP data'!K11","v":1912},{"$f":"'DNSP data'!L11","v":1968},{"$f":"'DNSP data'!M11","v":2021},{"$f":"'DNSP data'!N11","v":2070},{"$f":"'DNSP data'!O11","v":2119.536951219512},{"$f":"'DNSP data'!P11","v":2170.2593659830459},{"$f":"'DNSP data'!Q11","v":2222.1956134933798},{"$f":"'DNSP data'!R11","v":2275.3747418536868},{"$f":"'DNSP data'!S11","v":2329.8264943142262},{"$f":"IFERROR(MAX(S19*(1+((T5/S5)-1)*Control!$K$45),0),0)","v":2352.3709891574726},{"$f":"IFERROR(MAX(T19*(1+((U5/T5)-1)*Control!$K$45),0),0)","v":2334.8332508028293},{"$f":"IFERROR(MAX(U19*(1+((V5/U5)-1)*Control!$K$45),0),0)","v":2310.3222447016128},{"$f":"IFERROR(MAX(V19*(1+((W5/V5)-1)*Control!$K$45),0),0)","v":2282.7362802236116},{"$f":"IFERROR(MAX(W19*(1+((X5/W5)-1)*Control!$K$45),0),0)","v":2247.9544938082204},{"$f":"IFERROR(MAX(X19*(1+((Y5/X5)-1)*Control!$K$45),0),0)","v":2215.4524576087974},{"$f":"IFERROR(MAX(Y19*(1+((Z5/Y5)-1)*Control!$K$45),0),0)","v":2172.0724909304026},{"$f":"IFERROR(MAX(Z19*(1+((AA5/Z5)-1)*Control!$K$45),0),0)","v":2111.5617839363513},{"$f":"IFERROR(MAX(AA19*(1+((AB5/AA5)-1)*Control!$K$45),0),0)","v":2027.5679278135335},{"$f":"IFERROR(MAX(AB19*(1+((AC5/AB5)-1)*Control!$K$45),0),0)","v":1896.4418360568354},{"$f":"IFERROR(MAX(AC19*(1+((AD5/AC5)-1)*Control!$K$45),0),0)","v":1739.364592221815},{"$f":"IFERROR(MAX(AD19*(1+((AE5/AD5)-1)*Control!$K$45),0),0)","v":1563.1943589891353},{"$f":"IFERROR(MAX(AE19*(1+((AF5/AE5)-1)*Control!$K$45),0),0)","v":1383.4881298994178},{"$f":"IFERROR(MAX(AF19*(1+((AG5/AF5)-1)*Control!$K$45),0),0)","v":1202.7545710979571},{"$f":"IFERROR(MAX(AG19*(1+((AH5/AG5)-1)*Control!$K$45),0),0)","v":1029.007553049438},{"$f":"IFERROR(MAX(AH19*(1+((AI5/AH5)-1)*Control!$K$45),0),0)","v":895.95939221442165},{"$f":"IFERROR(MAX(AI19*(1+((AJ5/AI5)-1)*Control!$K$45),0),0)","v":770.38663483051027},{"$f":"IFERROR(MAX(AJ19*(1+((AK5/AJ5)-1)*Control!$K$45),0),0)","v":648.36383075577828},{"$f":"IFERROR(MAX(AK19*(1+((AL5/AK5)-1)*Control!$K$45),0),0)","v":534.00162768460143},{"$f":"IFERROR(MAX(AL19*(1+((AM5/AL5)-1)*Control!$K$45),0),0)","v":417.79465101821478},{"$f":"IFERROR(MAX(AM19*(1+((AN5/AM5)-1)*Control!$K$45),0),0)","v":312.90733942588582},{"$f":"IFERROR(MAX(AN19*(1+((AO5/AN5)-1)*Control!$K$45),0),0)","v":225.54876972540501},{"$f":"IFERROR(MAX(AO19*(1+((AP5/AO5)-1)*Control!$K$45),0),0)","v":162.00535486849461},{"$f":"IFERROR(MAX(AP19*(1+((AQ5/AP5)-1)*Control!$K$45),0),0)","v":145.83520362669498},{"$f":"IFERROR(MAX(AQ19*(1+((AR5/AQ5)-1)*Control!$K$45),0),0)","v":135.54963534486703},{"$f":"IFERROR(MAX(AR19*(1+((AS5/AR5)-1)*Control!$K$45),0),0)","v":135.03454673055654},{"$f":"IFERROR(MAX(AS19*(1+((AT5/AS5)-1)*Control!$K$45),0),0)","v":134.52141545298042},{"$f":"IFERROR(MAX(AT19*(1+((AU5/AT5)-1)*Control!$K$45),0),0)","v":134.0102340742591},{"$f":"IFERROR(MAX(AU19*(1+((AV5/AU5)-1)*Control!$K$45),0),0)","v":131.45995364001809},{"$f":"IFERROR(MAX(AV19*(1+((AW5/AV5)-1)*Control!$K$45),0),0)","v":94.782383709636846},{"$f":"IFERROR(MAX(AW19*(1+((AX5/AW5)-1)*Control!$K$45),0),0)","v":90.853191576707843},{"$f":"IFERROR(MAX(AX19*(1+((AY5/AX5)-1)*Control!$K$45),0),0)","v":90.362160766947866},{"$f":"IFERROR(MAX(AY19*(1+((AZ5/AY5)-1)*Control!$K$45),0),0)","v":85.286259655548733},{"$f":"IFERROR(MAX(AZ19*(1+((BA5/AZ5)-1)*Control!$K$45),0),0)","v":84.962171868857652},{"$f":"IFERROR(MAX(BA19*(1+((BB5/BA5)-1)*Control!$K$45),0),0)","v":75.348090781510493},{"$f":"IFERROR(MAX(BB19*(1+((BC5/BB5)-1)*Control!$K$45),0),0)","v":59.120336410855806},{"$f":"IFERROR(MAX(BC19*(1+((BD5/BC5)-1)*Control!$K$45),0),0)","v":36.270397173423589},{"$f":"IFERROR(MAX(BD19*(1+((BE5/BD5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BE19*(1+((BF5/BE5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BF19*(1+((BG5/BF5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BG19*(1+((BH5/BG5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BH19*(1+((BI5/BH5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BI19*(1+((BJ5/BI5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BJ19*(1+((BK5/BJ5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BK19*(1+((BL5/BK5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BL19*(1+((BM5/BL5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BM19*(1+((BN5/BM5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BN19*(1+((BO5/BN5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BO19*(1+((BP5/BO5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BP19*(1+((BQ5/BP5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BQ19*(1+((BR5/BQ5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BR19*(1+((BS5/BR5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BS19*(1+((BT5/BS5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BT19*(1+((BU5/BT5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BU19*(1+((BV5/BU5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BV19*(1+((BW5/BV5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BW19*(1+((BX5/BW5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BX19*(1+((BY5/BX5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BY19*(1+((BZ5/BY5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(BZ19*(1+((CA5/BZ5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CA19*(1+((CB5/CA5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CB19*(1+((CC5/CB5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CC19*(1+((CD5/CC5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CD19*(1+((CE5/CD5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CE19*(1+((CF5/CE5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CF19*(1+((CG5/CF5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CG19*(1+((CH5/CG5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CH19*(1+((CI5/CH5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CI19*(1+((CJ5/CI5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CJ19*(1+((CK5/CJ5)-1)*Control!$K$45),0),0)","v":0},{"$f":"IFERROR(MAX(CK19*(1+((CL5/CK5)-1)*Control!$K$45),0),0)","v":0}]
["A1",{"$f":"'DNSP data'!B13","v":76},{"$f":"'DNSP data'!C13","v":73},{"$f":"'DNSP data'!D13","v":72},{"$f":"'DNSP data'!E13","v":75},{"$f":"'DNSP data'!F13","v":77},{"$f":"'DNSP data'!G13","v":74},{"$f":"'DNSP data'!H13","v":75},{"$f":"'DNSP data'!I13","v":74},{"$f":"'DNSP data'!J13","v":74},{"$f":"'DNSP data'!K13","v":73},{"$f":"'DNSP data'!L13","v":73},{"$f":"'DNSP data'!M13","v":69},{"$f":"'DNSP data'!N13","v":69},{"$f":"'DNSP data'!O13","v":70},68,68,68,68,{"$f":"IFERROR(MAX(S20*(1+((T5/S5)-1)*Control!$K$46),0),0)","v":68.657999921059357},{"$f":"IFERROR(MAX(T20*(1+((U5/T5)-1)*Control!$K$46),0),0)","v":68.146130813627479},{"$f":"IFERROR(MAX(U20*(1+((V5/U5)-1)*Control!$K$46),0),0)","v":67.430734873650707},{"$f":"IFERROR(MAX(V20*(1+((W5/V5)-1)*Control!$K$46),0),0)","v":66.625590975990548},{"$f":"IFERROR(MAX(W20*(1+((X5/W5)-1)*Control!$K$46),0),0)","v":65.610424618316017},{"$f":"IFERROR(MAX(X20*(1+((Y5/X5)-1)*Control!$K$46),0),0)","v":64.661796698187857},{"$f":"IFERROR(MAX(Y20*(1+((Z5/Y5)-1)*Control!$K$46),0),0)","v":63.39567763682011},{"$f":"IFERROR(MAX(Z20*(1+((AA5/Z5)-1)*Control!$K$46),0),0)","v":61.629568406953766},{"$f":"IFERROR(MAX(AA20*(1+((AB5/AA5)-1)*Control!$K$46),0),0)","v":59.178063013616402},{"$f":"IFERROR(MAX(AB20*(1+((AC5/AB5)-1)*Control!$K$46),0),0)","v":55.350922125135767},{"$f":"IFERROR(MAX(AC20*(1+((AD5/AC5)-1)*Control!$K$46),0),0)","v":50.766352155291138},{"$f":"IFERROR(MAX(AD20*(1+((AE5/AD5)-1)*Control!$K$46),0),0)","v":45.624520396978873},{"$f":"IFERROR(MAX(AE20*(1+((AF5/AE5)-1)*Control!$K$46),0),0)","v":40.379484507858855},{"$f":"IFERROR(MAX(AF20*(1+((AG5/AF5)-1)*Control!$K$46),0),0)","v":35.104464231245167},{"$f":"IFERROR(MAX(AG20*(1+((AH5/AG5)-1)*Control!$K$46),0),0)","v":30.033358182733629},{"$f":"IFERROR(MAX(AH20*(1+((AI5/AH5)-1)*Control!$K$46),0),0)","v":26.150118396912525},{"$f":"IFERROR(MAX(AI20*(1+((AJ5/AI5)-1)*Control!$K$46),0),0)","v":22.485061139239193},{"$f":"IFERROR(MAX(AJ20*(1+((AK5/AJ5)-1)*Control!$K$46),0),0)","v":18.923615384659893},{"$f":"IFERROR(MAX(AK20*(1+((AL5/AK5)-1)*Control!$K$46),0),0)","v":15.585757467850065},{"$f":"IFERROR(MAX(AL20*(1+((AM5/AL5)-1)*Control!$K$46),0),0)","v":12.194056655536901},{"$f":"IFERROR(MAX(AM20*(1+((AN5/AM5)-1)*Control!$K$46),0),0)","v":9.1327397696295929},{"$f":"IFERROR(MAX(AN20*(1+((AO5/AN5)-1)*Control!$K$46),0),0)","v":6.5830294138886094},{"$f":"IFERROR(MAX(AO20*(1+((AP5/AO5)-1)*Control!$K$46),0),0)","v":4.7284053803758654},{"$f":"IFERROR(MAX(AP20*(1+((AQ5/AP5)-1)*Control!$K$46),0),0)","v":4.2564516588752319},{"$f":"IFERROR(MAX(AQ20*(1+((AR5/AQ5)-1)*Control!$K$46),0),0)","v":3.9562496288651943},{"$f":"IFERROR(MAX(AR20*(1+((AS5/AR5)-1)*Control!$K$46),0),0)","v":3.9412158802755064},{"$f":"IFERROR(MAX(AS20*(1+((AT5/AS5)-1)*Control!$K$46),0),0)","v":3.9262392599304592},{"$f":"IFERROR(MAX(AT20*(1+((AU5/AT5)-1)*Control!$K$46),0),0)","v":3.9113195507427232},{"$f":"IFERROR(MAX(AU20*(1+((AV5/AU5)-1)*Control!$K$46),0),0)","v":3.8368852227137453},{"$f":"IFERROR(MAX(AV20*(1+((AW5/AV5)-1)*Control!$K$46),0),0)","v":2.7663871571485488},{"$f":"IFERROR(MAX(AW20*(1+((AX5/AW5)-1)*Control!$K$46),0),0)","v":2.6517069156407724},{"$f":"IFERROR(MAX(AX20*(1+((AY5/AX5)-1)*Control!$K$46),0),0)","v":2.6373753355230405},{"$f":"IFERROR(MAX(AY20*(1+((AZ5/AY5)-1)*Control!$K$46),0),0)","v":2.4892264169587257},{"$f":"IFERROR(MAX(AZ20*(1+((BA5/AZ5)-1)*Control!$K$46),0),0)","v":2.4797673565742824},{"$f":"IFERROR(MAX(BA20*(1+((BB5/BA5)-1)*Control!$K$46),0),0)","v":2.1991638371555382},{"$f":"IFERROR(MAX(BB20*(1+((BC5/BB5)-1)*Control!$K$46),0),0)","v":1.7255288691021236},{"$f":"IFERROR(MAX(BC20*(1+((BD5/BC5)-1)*Control!$K$46),0),0)","v":1.0586140271869353},{"$f":"IFERROR(MAX(BD20*(1+((BE5/BD5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BE20*(1+((BF5/BE5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BF20*(1+((BG5/BF5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BG20*(1+((BH5/BG5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BH20*(1+((BI5/BH5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BI20*(1+((BJ5/BI5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BJ20*(1+((BK5/BJ5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BK20*(1+((BL5/BK5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BL20*(1+((BM5/BL5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BM20*(1+((BN5/BM5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BN20*(1+((BO5/BN5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BO20*(1+((BP5/BO5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BP20*(1+((BQ5/BP5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BQ20*(1+((BR5/BQ5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BR20*(1+((BS5/BR5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BS20*(1+((BT5/BS5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BT20*(1+((BU5/BT5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BU20*(1+((BV5/BU5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BV20*(1+((BW5/BV5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BW20*(1+((BX5/BW5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BX20*(1+((BY5/BX5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BY20*(1+((BZ5/BY5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(BZ20*(1+((CA5/BZ5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CA20*(1+((CB5/CA5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CB20*(1+((CC5/CB5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CC20*(1+((CD5/CC5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CD20*(1+((CE5/CD5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CE20*(1+((CF5/CE5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CF20*(1+((CG5/CF5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CG20*(1+((CH5/CG5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CH20*(1+((CI5/CH5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CI20*(1+((CJ5/CI5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CJ20*(1+((CK5/CJ5)-1)*Control!$K$46),0),0)","v":0},{"$f":"IFERROR(MAX(CK20*(1+((CL5/CK5)-1)*Control!$K$46),0),0)","v":0}]
["A2",{"$f":"'DNSP data'!B14","v":108},{"$f":"'DNSP data'!C14","v":108},{"$f":"'DNSP data'!D14","v":108},{"$f":"'DNSP data'!E14","v":105},{"$f":"'DNSP data'!F14","v":99},{"$f":"'DNSP data'!G14","v":99},{"$f":"'DNSP data'!H14","v":105},{"$f":"'DNSP data'!I14","v":108},{"$f":"'DNSP data'!J14","v":103},{"$f":"'DNSP data'!K14","v":105},{"$f":"'DNSP data'!L14","v":103},{"$f":"'DNSP data'!M14","v":105},{"$f":"'DNSP data'!N14","v":104},{"$f":"'DNSP data'!O14","v":104},103,103,103,103,{"$f":"IFERROR(MAX(S21*(1+((T5/S5)-1)*Control!$K$47),0),0)","v":103.99667635101638},{"$f":"IFERROR(MAX(T21*(1+((U5/T5)-1)*Control!$K$47),0),0)","v":103.22134520299457},{"$f":"IFERROR(MAX(U21*(1+((V5/U5)-1)*Control!$K$47),0),0)","v":102.13773076450033},{"$f":"IFERROR(MAX(V21*(1+((W5/V5)-1)*Control!$K$47),0),0)","v":100.91817456657391},{"$f":"IFERROR(MAX(W21*(1+((X5/W5)-1)*Control!$K$47),0),0)","v":99.380496113037481},{"$f":"IFERROR(MAX(X21*(1+((Y5/X5)-1)*Control!$K$47),0),0)","v":97.943603822255128},{"$f":"IFERROR(MAX(Y21*(1+((Z5/Y5)-1)*Control!$K$47),0),0)","v":96.025805832242213},{"$f":"IFERROR(MAX(Z21*(1+((AA5/Z5)-1)*Control!$K$47),0),0)","v":93.350669792885839},{"$f":"IFERROR(MAX(AA21*(1+((AB5/AA5)-1)*Control!$K$47),0),0)","v":89.637360152977777},{"$f":"IFERROR(MAX(AB21*(1+((AC5/AB5)-1)*Control!$K$47),0),0)","v":83.840367336602696},{"$f":"IFERROR(MAX(AC21*(1+((AD5/AC5)-1)*Control!$K$47),0),0)","v":76.896092235220394},{"$f":"IFERROR(MAX(AD21*(1+((AE5/AD5)-1)*Control!$K$47),0),0)","v":69.10772942483564},{"$f":"IFERROR(MAX(AE21*(1+((AF5/AE5)-1)*Control!$K$47),0),0)","v":61.163042710433267},{"$f":"IFERROR(MAX(AF21*(1+((AG5/AF5)-1)*Control!$K$47),0),0)","v":53.172938467915479},{"$f":"IFERROR(MAX(AG21*(1+((AH5/AG5)-1)*Control!$K$47),0),0)","v":45.491704306199473},{"$f":"IFERROR(MAX(AH21*(1+((AI5/AH5)-1)*Control!$K$47),0),0)","v":39.609738160029274},{"$f":"IFERROR(MAX(AI21*(1+((AJ5/AI5)-1)*Control!$K$47),0),0)","v":34.058254372671136},{"$f":"IFERROR(MAX(AJ21*(1+((AK5/AJ5)-1)*Control!$K$47),0),0)","v":28.663711538528958},{"$f":"IFERROR(MAX(AK21*(1+((AL5/AK5)-1)*Control!$K$47),0),0)","v":23.607838517478779},{"$f":"IFERROR(MAX(AL21*(1+((AM5/AL5)-1)*Control!$K$47),0),0)","v":18.470409345886779},{"$f":"IFERROR(MAX(AM21*(1+((AN5/AM5)-1)*Control!$K$47),0),0)","v":13.833414651056591},{"$f":"IFERROR(MAX(AN21*(1+((AO5/AN5)-1)*Control!$K$47),0),0)","v":9.9713533769195131},{"$f":"IFERROR(MAX(AO21*(1+((AP5/AO5)-1)*Control!$K$47),0),0)","v":7.162143443804621},{"$f":"IFERROR(MAX(AP21*(1+((AQ5/AP5)-1)*Control!$K$47),0),0)","v":6.4472723656492485},{"$f":"IFERROR(MAX(AQ21*(1+((AR5/AQ5)-1)*Control!$K$47),0),0)","v":5.99255458489875},{"$f":"IFERROR(MAX(AR21*(1+((AS5/AR5)-1)*Control!$K$47),0),0)","v":5.9697828774761348},{"$f":"IFERROR(MAX(AS21*(1+((AT5/AS5)-1)*Control!$K$47),0),0)","v":5.9470977025417255},{"$f":"IFERROR(MAX(AT21*(1+((AU5/AT5)-1)*Control!$K$47),0),0)","v":5.9244987312720667},{"$f":"IFERROR(MAX(AU21*(1+((AV5/AU5)-1)*Control!$K$47),0),0)","v":5.8117526167575857},{"$f":"IFERROR(MAX(AV21*(1+((AW5/AV5)-1)*Control!$K$47),0),0)","v":4.1902628997985376},{"$f":"IFERROR(MAX(AW21*(1+((AX5/AW5)-1)*Control!$K$47),0),0)","v":4.0165560633970525},{"$f":"IFERROR(MAX(AX21*(1+((AY5/AX5)-1)*Control!$K$47),0),0)","v":3.9948479346893118},{"$f":"IFERROR(MAX(AY21*(1+((AZ5/AY5)-1)*Control!$K$47),0),0)","v":3.7704458962757172},{"$f":"IFERROR(MAX(AZ21*(1+((BA5/AZ5)-1)*Control!$K$47),0),0)","v":3.7561182018698696},{"$f":"IFERROR(MAX(BA21*(1+((BB5/BA5)-1)*Control!$K$47),0),0)","v":3.3310864003973597},{"$f":"IFERROR(MAX(BB21*(1+((BC5/BB5)-1)*Control!$K$47),0),0)","v":2.6136687281988049},{"$f":"IFERROR(MAX(BC21*(1+((BD5/BC5)-1)*Control!$K$47),0),0)","v":1.6034888941213874},{"$f":"IFERROR(MAX(BD21*(1+((BE5/BD5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BE21*(1+((BF5/BE5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BF21*(1+((BG5/BF5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BG21*(1+((BH5/BG5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BH21*(1+((BI5/BH5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BI21*(1+((BJ5/BI5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BJ21*(1+((BK5/BJ5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BK21*(1+((BL5/BK5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BL21*(1+((BM5/BL5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BM21*(1+((BN5/BM5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BN21*(1+((BO5/BN5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BO21*(1+((BP5/BO5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BP21*(1+((BQ5/BP5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BQ21*(1+((BR5/BQ5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BR21*(1+((BS5/BR5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BS21*(1+((BT5/BS5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BT21*(1+((BU5/BT5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BU21*(1+((BV5/BU5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BV21*(1+((BW5/BV5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BW21*(1+((BX5/BW5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BX21*(1+((BY5/BX5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BY21*(1+((BZ5/BY5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(BZ21*(1+((CA5/BZ5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CA21*(1+((CB5/CA5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CB21*(1+((CC5/CB5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CC21*(1+((CD5/CC5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CD21*(1+((CE5/CD5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CE21*(1+((CF5/CE5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CF21*(1+((CG5/CF5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CG21*(1+((CH5/CG5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CH21*(1+((CI5/CH5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CI21*(1+((CJ5/CI5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CJ21*(1+((CK5/CJ5)-1)*Control!$K$47),0),0)","v":0},{"$f":"IFERROR(MAX(CK21*(1+((CL5/CK5)-1)*Control!$K$47),0),0)","v":0}]
[]
["Volume per customer GJ"]
["B1",{"$f":"'DNSP data'!B28","v":1196.7584985865753},{"$f":"'DNSP data'!C28","v":1187.0912097890464},{"$f":"'DNSP data'!D28","v":1161.734510488282},{"$f":"'DNSP data'!E28","v":1161.6149236952854},{"$f":"'DNSP data'!F28","v":1228.1491774829935},{"$f":"'DNSP data'!G28","v":1139.6387903074606},{"$f":"'DNSP data'!H28","v":1172.5303250532768},{"$f":"'DNSP data'!I28","v":1090.8719358354908},{"$f":"'DNSP data'!J28","v":1003.4229349836105},{"$f":"'DNSP data'!K28","v":1086.4090202314649},{"$f":"'DNSP data'!L28","v":1087.8252590396216},{"$f":"'DNSP data'!M28","v":1088.2953562058171},{"$f":"'DNSP data'!N28","v":1045.6427177921555},{"$f":"'DNSP data'!O28","v":1016.2416149448966},{"$f":"'DNSP data'!P28","v":987.51745448741462},{"$f":"'DNSP data'!Q28","v":959.60519969949951},{"$f":"'DNSP data'!R28","v":932.48190123562495},{"$f":"'DNSP data'!S28","v":906.12525844505774},{"$f":"MAX(S24+Control!$J$10*(1+Control!$J$11)^T2+S24*Control!$J$8*Prices!AJ$16+S24*Control!$J$9*Prices!AJ$18,0)","v":851.28709197162254},{"$f":"MAX(T24+Control!$J$10*(1+Control!$J$11)^U2+T24*Control!$J$8*Prices!AK$16+T24*Control!$J$9*Prices!AK$18,0)","v":822.99080559652054},{"$f":"MAX(U24+Control!$J$10*(1+Control!$J$11)^V2+U24*Control!$J$8*Prices!AL$16+U24*Control!$J$9*Prices!AL$18,0)","v":807.13554843110728},{"$f":"MAX(V24+Control!$J$10*(1+Control!$J$11)^W2+V24*Control!$J$8*Prices!AM$16+V24*Control!$J$9*Prices!AM$18,0)","v":789.68683892569084},{"$f":"MAX(W24+Control!$J$10*(1+Control!$J$11)^X2+W24*Control!$J$8*Prices!AN$16+W24*Control!$J$9*Prices!AN$18,0)","v":773.92616798130553},{"$f":"MAX(X24+Control!$J$10*(1+Control!$J$11)^Y2+X24*Control!$J$8*Prices!AO$16+X24*Control!$J$9*Prices!AO$18,0)","v":765.19094637794228},{"$f":"MAX(Y24+Control!$J$10*(1+Control!$J$11)^Z2+Y24*Control!$J$8*Prices!AP$16+Y24*Control!$J$9*Prices!AP$18,0)","v":748.82129006840421},{"$f":"MAX(Z24+Control!$J$10*(1+Control!$J$11)^AA2+Z24*Control!$J$8*Prices!AQ$16+Z24*Control!$J$9*Prices!AQ$18,0)","v":731.09649439685552},{"$f":"MAX(AA24+Control!$J$10*(1+Control!$J$11)^AB2+AA24*Control!$J$8*Prices!AR$16+AA24*Control!$J$9*Prices!AR$18,0)","v":712.45407875010017},{"$f":"MAX(AB24+Control!$J$10*(1+Control!$J$11)^AC2+AB24*Control!$J$8*Prices!AS$16+AB24*Control!$J$9*Prices!AS$18,0)","v":692.68975985154077},{"$f":"MAX(AC24+Control!$J$10*(1+Control!$J$11)^AD2+AC24*Control!$J$8*Prices!AT$16+AC24*Control!$J$9*Prices!AT$18,0)","v":675.394985029601},{"$f":"MAX(AD24+Control!$J$10*(1+Control!$J$11)^AE2+AD24*Control!$J$8*Prices!AU$16+AD24*Control!$J$9*Prices!AU$18,0)","v":661.60802201468516},{"$f":"MAX(AE24+Control!$J$10*(1+Control!$J$11)^AF2+AE24*Control!$J$8*Prices!AV$16+AE24*Control!$J$9*Prices!AV$18,0)","v":643.49394451574415},{"$f":"MAX(AF24+Control!$J$10*(1+Control!$J$11)^AG2+AF24*Control!$J$8*Prices!AW$16+AF24*Control!$J$9*Prices!AW$18,0)","v":624.96476733618113},{"$f":"MAX(AG24+Control!$J$10*(1+Control!$J$11)^AH2+AG24*Control!$J$8*Prices!AX$16+AG24*Control!$J$9*Prices!AX$18,0)","v":605.95955750275709},{"$f":"MAX(AH24+Control!$J$10*(1+Control!$J$11)^AI2+AH24*Control!$J$8*Prices!AY$16+AH24*Control!$J$9*Prices!AY$18,0)","v":587.27267964038083},{"$f":"MAX(AI24+Control!$J$10*(1+Control!$J$11)^AJ2+AI24*Control!$J$8*Prices!AZ$16+AI24*Control!$J$9*Prices!AZ$18,0)","v":567.11395781108342},{"$f":"MAX(AJ24+Control!$J$10*(1+Control!$J$11)^AK2+AJ24*Control!$J$8*Prices!BA$16+AJ24*Control!$J$9*Prices!BA$18,0)","v":547.12182601868597},{"$f":"MAX(AK24+Control!$J$10*(1+Control!$J$11)^AL2+AK24*Control!$J$8*Prices!BB$16+AK24*Control!$J$9*Prices!BB$18,0)","v":530.60555348177547},{"$f":"MAX(AL24+Control!$J$10*(1+Control!$J$11)^AM2+AL24*Control!$J$8*Prices!BC$16+AL24*Control!$J$9*Prices!BC$18,0)","v":519.31024533508878},{"$f":"MAX(AM24+Control!$J$10*(1+Control!$J$11)^AN2+AM24*Control!$J$8*Prices!BD$16+AM24*Control!$J$9*Prices!BD$18,0)","v":510.41730387757872},{"$f":"MAX(AN24+Control!$J$10*(1+Control!$J$11)^AO2+AN24*Control!$J$8*Prices!BE$16+AN24*Control!$J$9*Prices!BE$18,0)","v":500.19341716684835},{"$f":"MAX(AO24+Control!$J$10*(1+Control!$J$11)^AP2+AO24*Control!$J$8*Prices!BF$16+AO24*Control!$J$9*Prices!BF$18,0)","v":486.17422845039152},{"$f":"MAX(AP24+Control!$J$10*(1+Control!$J$11)^AQ2+AP24*Control!$J$8*Prices!BG$16+AP24*Control!$J$9*Prices!BG$18,0)","v":469.87522904259629},{"$f":"MAX(AQ24+Control!$J$10*(1+Control!$J$11)^AR2+AQ24*Control!$J$8*Prices!BH$16+AQ24*Control!$J$9*Prices!BH$18,0)","v":453.82619906914135},{"$f":"MAX(AR24+Control!$J$10*(1+Control!$J$11)^AS2+AR24*Control!$J$8*Prices!BI$16+AR24*Control!$J$9*Prices!BI$18,0)","v":440.61887742187622},{"$f":"MAX(AS24+Control!$J$10*(1+Control!$J$11)^AT2+AS24*Control!$J$8*Prices!BJ$16+AS24*Control!$J$9*Prices!BJ$18,0)","v":430.28685304819464},{"$f":"MAX(AT24+Control!$J$10*(1+Control!$J$11)^AU2+AT24*Control!$J$8*Prices!BK$16+AT24*Control!$J$9*Prices!BK$18,0)","v":420.09999580923994},{"$f":"MAX(AU24+Control!$J$10*(1+Control!$J$11)^AV2+AU24*Control!$J$8*Prices!BL$16+AU24*Control!$J$9*Prices!BL$18,0)","v":406.94418990724563},{"$f":"MAX(AV24+Control!$J$10*(1+Control!$J$11)^AW2+AV24*Control!$J$8*Prices!BM$16+AV24*Control!$J$9*Prices!BM$18,0)","v":390.69837945599011},{"$f":"MAX(AW24+Control!$J$10*(1+Control!$J$11)^AX2+AW24*Control!$J$8*Prices!BN$16+AW24*Control!$J$9*Prices!BN$18,0)","v":375.22849734896181},{"$f":"MAX(AX24+Control!$J$10*(1+Control!$J$11)^AY2+AX24*Control!$J$8*Prices!BO$16+AX24*Control!$J$9*Prices!BO$18,0)","v":362.04438286525891},{"$f":"MAX(AY24+Control!$J$10*(1+Control!$J$11)^AZ2+AY24*Control!$J$8*Prices!BP$16+AY24*Control!$J$9*Prices!BP$18,0)","v":351.13572808913494},{"$f":"MAX(AZ24+Control!$J$10*(1+Control!$J$11)^BA2+AZ24*Control!$J$8*Prices!BQ$16+AZ24*Control!$J$9*Prices!BQ$18,0)","v":340.1380254018236},{"$f":"MAX(BA24+Control!$J$10*(1+Control!$J$11)^BB2+BA24*Control!$J$8*Prices!BR$16+BA24*Control!$J$9*Prices!BR$18,0)","v":326.9323173031637},{"$f":"MAX(BB24+Control!$J$10*(1+Control!$J$11)^BC2+BB24*Control!$J$8*Prices!BS$16+BB24*Control!$J$9*Prices!BS$18,0)","v":311.68191149047584},{"$f":"MAX(BC24+Control!$J$10*(1+Control!$J$11)^BD2+BC24*Control!$J$8*Prices!BT$16+BC24*Control!$J$9*Prices!BT$18,0)","v":296.76201727975234},{"$f":"MAX(BD24+Control!$J$10*(1+Control!$J$11)^BE2+BD24*Control!$J$8*Prices!BU$16+BD24*Control!$J$9*Prices!BU$18,0)","v":283.37615794754635},{"$f":"MAX(BE24+Control!$J$10*(1+Control!$J$11)^BF2+BE24*Control!$J$8*Prices!BV$16+BE24*Control!$J$9*Prices!BV$18,0)","v":294.5239787590242},{"$f":"MAX(BF24+Control!$J$10*(1+Control!$J$11)^BG2+BF24*Control!$J$8*Prices!BW$16+BF24*Control!$J$9*Prices!BW$18,0)","v":280.75851011926443},{"$f":"MAX(BG24+Control!$J$10*(1+Control!$J$11)^BH2+BG24*Control!$J$8*Prices!BX$16+BG24*Control!$J$9*Prices!BX$18,0)","v":267.02247606848857},{"$f":"MAX(BH24+Control!$J$10*(1+Control!$J$11)^BI2+BH24*Control!$J$8*Prices!BY$16+BH24*Control!$J$9*Prices!BY$18,0)","v":253.31537385824493},{"$f":"MAX(BI24+Control!$J$10*(1+Control!$J$11)^BJ2+BI24*Control!$J$8*Prices!BZ$16+BI24*Control!$J$9*Prices!BZ$18,0)","v":239.63671450757815},{"$f":"MAX(BJ24+Control!$J$10*(1+Control!$J$11)^BK2+BJ24*Control!$J$8*Prices!CA$16+BJ24*Control!$J$9*Prices!CA$18,0)","v":225.98602220880892},{"$f":"MAX(BK24+Control!$J$10*(1+Control!$J$11)^BL2+BK24*Control!$J$8*Prices!CB$16+BK24*Control!$J$9*Prices!CB$18,0)","v":212.36283376432996},{"$f":"MAX(BL24+Control!$J$10*(1+Control!$J$11)^BM2+BL24*Control!$J$8*Prices!CC$16+BL24*Control!$J$9*Prices!CC$18,0)","v":199.11205798886874},{"$f":"MAX(BM24+Control!$J$10*(1+Control!$J$11)^BN2+BM24*Control!$J$8*Prices!CD$16+BM24*Control!$J$9*Prices!CD$18,0)","v":186.20200374567102},{"$f":"MAX(BN24+Control!$J$10*(1+Control!$J$11)^BO2+BN24*Control!$J$8*Prices!CE$16+BN24*Control!$J$9*Prices!CE$18,0)","v":173.2715849191159},{"$f":"MAX(BO24+Control!$J$10*(1+Control!$J$11)^BP2+BO24*Control!$J$8*Prices!CF$16+BO24*Control!$J$9*Prices!CF$18,0)","v":160.32079066390963},{"$f":"MAX(BP24+Control!$J$10*(1+Control!$J$11)^BQ2+BP24*Control!$J$8*Prices!CG$16+BP24*Control!$J$9*Prices!CG$18,0)","v":147.34961457111797},{"$f":"MAX(BQ24+Control!$J$10*(1+Control!$J$11)^BR2+BQ24*Control!$J$8*Prices!CH$16+BQ24*Control!$J$9*Prices!CH$18,0)","v":134.35805443885033},{"$f":"MAX(BR24+Control!$J$10*(1+Control!$J$11)^BS2+BR24*Control!$J$8*Prices!CI$16+BR24*Control!$J$9*Prices!CI$18,0)","v":121.34611205441264},{"$f":"MAX(BS24+Control!$J$10*(1+Control!$J$11)^BT2+BS24*Control!$J$8*Prices!CJ$16+BS24*Control!$J$9*Prices!CJ$18,0)","v":108.31379298708629},{"$f":"MAX(BT24+Control!$J$10*(1+Control!$J$11)^BU2+BT24*Control!$J$8*Prices!CK$16+BT24*Control!$J$9*Prices!CK$18,0)","v":95.261106390746605},{"$f":"MAX(BU24+Control!$J$10*(1+Control!$J$11)^BV2+BU24*Control!$J$8*Prices!CL$16+BU24*Control!$J$9*Prices!CL$18,0)","v":82.188064815584639},{"$f":"MAX(BV24+Control!$J$10*(1+Control!$J$11)^BW2+BV24*Control!$J$8*Prices!CM$16+BV24*Control!$J$9*Prices!CM$18,0)","v":69.094684028243023},{"$f":"MAX(BW24+Control!$J$10*(1+Control!$J$11)^BX2+BW24*Control!$J$8*Prices!CN$16+BW24*Control!$J$9*Prices!CN$18,0)","v":55.980982839719715},{"$f":"MAX(BX24+Control!$J$10*(1+Control!$J$11)^BY2+BX24*Control!$J$8*Prices!CO$16+BX24*Control!$J$9*Prices!CO$18,0)","v":42.84698294043239},{"$f":"MAX(BY24+Control!$J$10*(1+Control!$J$11)^BZ2+BY24*Control!$J$8*Prices!CP$16+BY24*Control!$J$9*Prices!CP$18,0)","v":29.692708741872806},{"$f":"MAX(BZ24+Control!$J$10*(1+Control!$J$11)^CA2+BZ24*Control!$J$8*Prices!CQ$16+BZ24*Control!$J$9*Prices!CQ$18,0)","v":16.518187224312999},{"$f":"MAX(CA24+Control!$J$10*(1+Control!$J$11)^CB2+CA24*Control!$J$8*Prices!CR$16+CA24*Control!$J$9*Prices!CR$18,0)","v":3.3234477900556638},{"$f":"MAX(CB24+Control!$J$10*(1+Control!$J$11)^CC2+CB24*Control!$J$8*Prices!CS$16+CB24*Control!$J$9*Prices!CS$18,0)","v":0},{"$f":"MAX(CC24+Control!$J$10*(1+Control!$J$11)^CD2+CC24*Control!$J$8*Prices!CT$16+CC24*Control!$J$9*Prices!CT$18,0)","v":0},{"$f":"MAX(CD24+Control!$J$10*(1+Control!$J$11)^CE2+CD24*Control!$J$8*Prices!CU$16+CD24*Control!$J$9*Prices!CU$18,0)","v":0},{"$f":"MAX(CE24+Control!$J$10*(1+Control!$J$11)^CF2+CE24*Control!$J$8*Prices!CV$16+CE24*Control!$J$9*Prices!CV$18,0)","v":0},{"$f":"MAX(CF24+Control!$J$10*(1+Control!$J$11)^CG2+CF24*Control!$J$8*Prices!CW$16+CF24*Control!$J$9*Prices!CW$18,0)","v":0},{"$f":"MAX(CG24+Control!$J$10*(1+Control!$J$11)^CH2+CG24*Control!$J$8*Prices!CX$16+CG24*Control!$J$9*Prices!CX$18,0)","v":0},{"$f":"MAX(CH24+Control!$J$10*(1+Control!$J$11)^CI2+CH24*Control!$J$8*Prices!CY$16+CH24*Control!$J$9*Prices!CY$18,0)","v":0},{"$f":"MAX(CI24+Control!$J$10*(1+Control!$J$11)^CJ2+CI24*Control!$J$8*Prices!CZ$16+CI24*Control!$J$9*Prices!CZ$18,0)","v":0},{"$f":"MAX(CJ24+Control!$J$10*(1+Control!$J$11)^CK2+CJ24*Control!$J$8*Prices!DA$16+CJ24*Control!$J$9*Prices!DA$18,0)","v":0},{"$f":"MAX(CK24+Control!$J$10*(1+Control!$J$11)^CL2+CK24*Control!$J$8*Prices!DB$16+CK24*Control!$J$9*Prices!DB$18,0)","v":0}]
["A1",{"$f":"'DNSP data'!B30","v":160272.11234210528},{"$f":"'DNSP data'!C30","v":152629.94324657536},{"$f":"'DNSP data'!D30","v":160579.21645833334},{"$f":"'DNSP data'!E30","v":151976.21074666668},{"$f":"'DNSP data'!F30","v":139973.52489610389},{"$f":"'DNSP data'!G30","v":139705.1235945946},{"$f":"'DNSP data'!H30","v":149040.57996},{"$f":"'DNSP data'!I30","v":147151.31340540541},{"$f":"'DNSP data'!J30","v":158349.28374324323},{"$f":"'DNSP data'!K30","v":168792.7635890411},{"$f":"'DNSP data'!L30","v":162379.94346575343},{"$f":"'DNSP data'!M30","v":181123.69565217392},{"$f":"'DNSP data'!N30","v":176091.75602210735},{"$f":"'DNSP data'!O30","v":188263.30454780415},{"$f":"'DNSP data'!P30","v":191123.70287224572},{"$f":"'DNSP data'!Q30","v":198240.72354537743},{"$f":"'DNSP data'!R30","v":197921.5906000674},{"$f":"'DNSP data'!S30","v":197444.69034539934},{"$f":"MAX(S25+Control!$K$10*(1+Control!$K$11)^T2+S25*Control!$K$8*Prices!AJ$16+S25*Control!$K$9*Prices!AJ$18,0)","v":187334.68194209607},{"$f":"MAX(T25+Control!$K$10*(1+Control!$K$11)^U2+T25*Control!$K$8*Prices!AK$16+T25*Control!$K$9*Prices!AK$18,0)","v":184770.74611901405},{"$f":"MAX(U25+Control!$K$10*(1+Control!$K$11)^V2+U25*Control!$K$8*Prices!AL$16+U25*Control!$K$9*Prices!AL$18,0)","v":185602.60621812328},{"$f":"MAX(V25+Control!$K$10*(1+Control!$K$11)^W2+V25*Control!$K$8*Prices!AM$16+V25*Control!$K$9*Prices!AM$18,0)","v":185907.7678975763},{"$f":"MAX(W25+Control!$K$10*(1+Control!$K$11)^X2+W25*Control!$K$8*Prices!AN$16+W25*Control!$K$9*Prices!AN$18,0)","v":186736.75687896449},{"$f":"MAX(X25+Control!$K$10*(1+Control!$K$11)^Y2+X25*Control!$K$8*Prices!AO$16+X25*Control!$K$9*Prices!AO$18,0)","v":189628.50150051387},{"$f":"MAX(Y25+Control!$K$10*(1+Control!$K$11)^Z2+Y25*Control!$K$8*Prices!AP$16+Y25*Control!$K$9*Prices!AP$18,0)","v":190240.89448039141},{"$f":"MAX(Z25+Control!$K$10*(1+Control!$K$11)^AA2+Z25*Control!$K$8*Prices!AQ$16+Z25*Control!$K$9*Prices!AQ$18,0)","v":190391.62960010991},{"$f":"MAX(AA25+Control!$K$10*(1+Control!$K$11)^AB2+AA25*Control!$K$8*Prices!AR$16+AA25*Control!$K$9*Prices!AR$18,0)","v":190176.96096311076},{"$f":"MAX(AB25+Control!$K$10*(1+Control!$K$11)^AC2+AB25*Control!$K$8*Prices!AS$16+AB25*Control!$K$9*Prices!AS$18,0)","v":189585.48329266885},{"$f":"MAX(AC25+Control!$K$10*(1+Control!$K$11)^AD2+AC25*Control!$K$8*Prices!AT$16+AC25*Control!$K$9*Prices!AT$18,0)","v":189771.28395527616},{"$f":"MAX(AD25+Control!$K$10*(1+Control!$K$11)^AE2+AD25*Control!$K$8*Prices!AU$16+AD25*Control!$K$9*Prices!AU$18,0)","v":190998.77741566932},{"$f":"MAX(AE25+Control!$K$10*(1+Control!$K$11)^AF2+AE25*Control!$K$8*Prices!AV$16+AE25*Control!$K$9*Prices!AV$18,0)","v":190840.56217943461},{"$f":"MAX(AF25+Control!$K$10*(1+Control!$K$11)^AG2+AF25*Control!$K$8*Prices!AW$16+AF25*Control!$K$9*Prices!AW$18,0)","v":190461.96345371677},{"$f":"MAX(AG25+Control!$K$10*(1+Control!$K$11)^AH2+AG25*Control!$K$8*Prices!AX$16+AG25*Control!$K$9*Prices!AX$18,0)","v":189852.17115548329},{"$f":"MAX(AH25+Control!$K$10*(1+Control!$K$11)^AI2+AH25*Control!$K$8*Prices!AY$16+AH25*Control!$K$9*Prices!AY$18,0)","v":189305.70573663793},{"$f":"MAX(AI25+Control!$K$10*(1+Control!$K$11)^AJ2+AI25*Control!$K$8*Prices!AZ$16+AI25*Control!$K$9*Prices!AZ$18,0)","v":188114.53996835399},{"$f":"MAX(AJ25+Control!$K$10*(1+Control!$K$11)^AK2+AJ25*Control!$K$8*Prices!BA$16+AJ25*Control!$K$9*Prices!BA$18,0)","v":186912.7460664754},{"$f":"MAX(AK25+Control!$K$10*(1+Control!$K$11)^AL2+AK25*Control!$K$8*Prices!BB$16+AK25*Control!$K$9*Prices!BB$18,0)","v":187093.9240690752},{"$f":"MAX(AL25+Control!$K$10*(1+Control!$K$11)^AM2+AL25*Control!$K$8*Prices!BC$16+AL25*Control!$K$9*Prices!BC$18,0)","v":189502.65351448694},{"$f":"MAX(AM25+Control!$K$10*(1+Control!$K$11)^AN2+AM25*Control!$K$8*Prices!BD$16+AM25*Control!$K$9*Prices!BD$18,0)","v":193024.07655619082},{"$f":"MAX(AN25+Control!$K$10*(1+Control!$K$11)^AO2+AN25*Control!$K$8*Prices!BE$16+AN25*Control!$K$9*Prices!BE$18,0)","v":195959.74776049051},{"$f":"MAX(AO25+Control!$K$10*(1+Control!$K$11)^AP2+AO25*Control!$K$8*Prices!BF$16+AO25*Control!$K$9*Prices!BF$18,0)","v":197111.65130296507},{"$f":"MAX(AP25+Control!$K$10*(1+Control!$K$11)^AQ2+AP25*Control!$K$8*Prices!BG$16+AP25*Control!$K$9*Prices!BG$18,0)","v":197109.82173232138},{"$f":"MAX(AQ25+Control!$K$10*(1+Control!$K$11)^AR2+AQ25*Control!$K$8*Prices!BH$16+AQ25*Control!$K$9*Prices!BH$18,0)","v":197183.61340932836},{"$f":"MAX(AR25+Control!$K$10*(1+Control!$K$11)^AS2+AR25*Control!$K$8*Prices!BI$16+AR25*Control!$K$9*Prices!BI$18,0)","v":198727.57040924087},{"$f":"MAX(AS25+Control!$K$10*(1+Control!$K$11)^AT2+AS25*Control!$K$8*Prices!BJ$16+AS25*Control!$K$9*Prices!BJ$18,0)","v":201870.95824155846},{"$f":"MAX(AT25+Control!$K$10*(1+Control!$K$11)^AU2+AT25*Control!$K$8*Prices!BK$16+AT25*Control!$K$9*Prices!BK$18,0)","v":205162.77260510068},{"$f":"MAX(AU25+Control!$K$10*(1+Control!$K$11)^AV2+AU25*Control!$K$8*Prices!BL$16+AU25*Control!$K$9*Prices!BL$18,0)","v":206738.0460342904},{"$f":"MAX(AV25+Control!$K$10*(1+Control!$K$11)^AW2+AV25*Control!$K$8*Prices!BM$16+AV25*Control!$K$9*Prices!BM$18,0)","v":206378.5714360023},{"$f":"MAX(AW25+Control!$K$10*(1+Control!$K$11)^AX2+AW25*Control!$K$8*Prices!BN$16+AW25*Control!$K$9*Prices!BN$18,0)","v":206448.92663156526},{"$f":"MAX(AX25+Control!$K$10*(1+Control!$K$11)^AY2+AX25*Control!$K$8*Prices!BO$16+AX25*Control!$K$9*Prices!BO$18,0)","v":208009.1427510668},{"$f":"MAX(AY25+Control!$K$10*(1+Control!$K$11)^AZ2+AY25*Control!$K$8*Prices!BP$16+AY25*Control!$K$9*Prices!BP$18,0)","v":211182.63079462017},{"$f":"MAX(AZ25+Control!$K$10*(1+Control!$K$11)^BA2+AZ25*Control!$K$8*Prices!BQ$16+AZ25*Control!$K$9*Prices!BQ$18,0)","v":214366.56931286052},{"$f":"MAX(BA25+Control!$K$10*(1+Control!$K$11)^BB2+BA25*Control!$K$8*Prices!BR$16+BA25*Control!$K$9*Prices!BR$18,0)","v":215913.06332913629},{"$f":"MAX(BB25+Control!$K$10*(1+Control!$K$11)^BC2+BB25*Control!$K$8*Prices!BS$16+BB25*Control!$K$9*Prices!BS$18,0)","v":215794.45721675744},{"$f":"MAX(BC25+Control!$K$10*(1+Control!$K$11)^BD2+BC25*Control!$K$8*Prices!BT$16+BC25*Control!$K$9*Prices!BT$18,0)","v":215877.88341201065},{"$f":"MAX(BD25+Control!$K$10*(1+Control!$K$11)^BE2+BD25*Control!$K$8*Prices!BU$16+BD25*Control!$K$9*Prices!BU$18,0)","v":217263.83703331833},{"$f":"MAX(BE25+Control!$K$10*(1+Control!$K$11)^BF2+BE25*Control!$K$8*Prices!BV$16+BE25*Control!$K$9*Prices!BV$18,0)","v":241840.48200229256},{"$f":"MAX(BF25+Control!$K$10*(1+Control!$K$11)^BG2+BF25*Control!$K$8*Prices!BW$16+BF25*Control!$K$9*Prices!BW$18,0)","v":242823.04536790488},{"$f":"MAX(BG25+Control!$K$10*(1+Control!$K$11)^BH2+BG25*Control!$K$8*Prices!BX$16+BG25*Control!$K$9*Prices!BX$18,0)","v":243807.37063625516},{"$f":"MAX(BH25+Control!$K$10*(1+Control!$K$11)^BI2+BH25*Control!$K$8*Prices!BY$16+BH25*Control!$K$9*Prices!BY$18,0)","v":244793.42224742679},{"$f":"MAX(BI25+Control!$K$10*(1+Control!$K$11)^BJ2+BI25*Control!$K$8*Prices!BZ$16+BI25*Control!$K$9*Prices!BZ$18,0)","v":245781.16604877959},{"$f":"MAX(BJ25+Control!$K$10*(1+Control!$K$11)^BK2+BJ25*Control!$K$8*Prices!CA$16+BJ25*Control!$K$9*Prices!CA$18,0)","v":246770.56923874523},{"$f":"MAX(BK25+Control!$K$10*(1+Control!$K$11)^BL2+BK25*Control!$K$8*Prices!CB$16+BK25*Control!$K$9*Prices!CB$18,0)","v":247761.60031393301},{"$f":"MAX(BL25+Control!$K$10*(1+Control!$K$11)^BM2+BL25*Control!$K$8*Prices!CC$16+BL25*Control!$K$9*Prices!CC$18,0)","v":249251.1735449367},{"$f":"MAX(BM25+Control!$K$10*(1+Control!$K$11)^BN2+BM25*Control!$K$8*Prices!CD$16+BM25*Control!$K$9*Prices!CD$18,0)","v":251263.39500627483},{"$f":"MAX(BN25+Control!$K$10*(1+Control!$K$11)^BO2+BN25*Control!$K$8*Prices!CE$16+BN25*Control!$K$9*Prices!CE$18,0)","v":253278.883159519},{"$f":"MAX(BO25+Control!$K$10*(1+Control!$K$11)^BP2+BO25*Control!$K$8*Prices!CF$16+BO25*Control!$K$9*Prices!CF$18,0)","v":255297.60948650126},{"$f":"MAX(BP25+Control!$K$10*(1+Control!$K$11)^BQ2+BP25*Control!$K$8*Prices!CG$16+BP25*Control!$K$9*Prices!CG$18,0)","v":257319.54589899257},{"$f":"MAX(BQ25+Control!$K$10*(1+Control!$K$11)^BR2+BQ25*Control!$K$8*Prices!CH$16+BQ25*Control!$K$9*Prices!CH$18,0)","v":259344.66472815917},{"$f":"MAX(BR25+Control!$K$10*(1+Control!$K$11)^BS2+BR25*Control!$K$8*Prices!CI$16+BR25*Control!$K$9*Prices!CI$18,0)","v":261372.93871517634},{"$f":"MAX(BS25+Control!$K$10*(1+Control!$K$11)^BT2+BS25*Control!$K$8*Prices!CJ$16+BS25*Control!$K$9*Prices!CJ$18,0)","v":263404.34100296057},{"$f":"MAX(BT25+Control!$K$10*(1+Control!$K$11)^BU2+BT25*Control!$K$8*Prices!CK$16+BT25*Control!$K$9*Prices!CK$18,0)","v":265438.84512898617},{"$f":"MAX(BU25+Control!$K$10*(1+Control!$K$11)^BV2+BU25*Control!$K$8*Prices!CL$16+BU25*Control!$K$9*Prices!CL$18,0)","v":267476.42501915467},{"$f":"MAX(BV25+Control!$K$10*(1+Control!$K$11)^BW2+BV25*Control!$K$8*Prices!CM$16+BV25*Control!$K$9*Prices!CM$18,0)","v":269517.05498268927},{"$f":"MAX(BW25+Control!$K$10*(1+Control!$K$11)^BX2+BW25*Control!$K$8*Prices!CN$16+BW25*Control!$K$9*Prices!CN$18,0)","v":271560.70970803028},{"$f":"MAX(BX25+Control!$K$10*(1+Control!$K$11)^BY2+BX25*Control!$K$8*Prices!CO$16+BX25*Control!$K$9*Prices!CO$18,0)","v":273607.36425970914},{"$f":"MAX(BY25+Control!$K$10*(1+Control!$K$11)^BZ2+BY25*Control!$K$8*Prices!CP$16+BY25*Control!$K$9*Prices!CP$18,0)","v":275656.99407618324},{"$f":"MAX(BZ25+Control!$K$10*(1+Control!$K$11)^CA2+BZ25*Control!$K$8*Prices!CQ$16+BZ25*Control!$K$9*Prices!CQ$18,0)","v":277709.57496861566},{"$f":"MAX(CA25+Control!$K$10*(1+Control!$K$11)^CB2+CA25*Control!$K$8*Prices!CR$16+CA25*Control!$K$9*Prices!CR$18,0)","v":279765.08312058682},{"$f":"MAX(CB25+Control!$K$10*(1+Control!$K$11)^CC2+CB25*Control!$K$8*Prices!CS$16+CB25*Control!$K$9*Prices!CS$18,0)","v":281823.49508872855},{"$f":"MAX(CC25+Control!$K$10*(1+Control!$K$11)^CD2+CC25*Control!$K$8*Prices!CT$16+CC25*Control!$K$9*Prices!CT$18,0)","v":283884.78780427255},{"$f":"MAX(CD25+Control!$K$10*(1+Control!$K$11)^CE2+CD25*Control!$K$8*Prices!CU$16+CD25*Control!$K$9*Prices!CU$18,0)","v":285948.93857550906},{"$f":"MAX(CE25+Control!$K$10*(1+Control!$K$11)^CF2+CE25*Control!$K$8*Prices!CV$16+CE25*Control!$K$9*Prices!CV$18,0)","v":288015.92509115319},{"$f":"MAX(CF25+Control!$K$10*(1+Control!$K$11)^CG2+CF25*Control!$K$8*Prices!CW$16+CF25*Control!$K$9*Prices!CW$18,0)","v":290085.72542462003},{"$f":"MAX(CG25+Control!$K$10*(1+Control!$K$11)^CH2+CG25*Control!$K$8*Prices!CX$16+CG25*Control!$K$9*Prices!CX$18,0)","v":292158.31803921098},{"$f":"MAX(CH25+Control!$K$10*(1+Control!$K$11)^CI2+CH25*Control!$K$8*Prices!CY$16+CH25*Control!$K$9*Prices!CY$18,0)","v":294233.6817942175},{"$f":"MAX(CI25+Control!$K$10*(1+Control!$K$11)^CJ2+CI25*Control!$K$8*Prices!CZ$16+CI25*Control!$K$9*Prices!CZ$18,0)","v":296311.79595195048},{"$f":"MAX(CJ25+Control!$K$10*(1+Control!$K$11)^CK2+CJ25*Control!$K$8*Prices!DA$16+CJ25*Control!$K$9*Prices!DA$18,0)","v":298392.64018570597},{"$f":"MAX(CK25+Control!$K$10*(1+Control!$K$11)^CL2+CK25*Control!$K$8*Prices!DB$16+CK25*Control!$K$9*Prices!DB$18,0)","v":300476.19458868098}]
["A2",{"$f":"'DNSP data'!B31","v":19538.30264814815},{"$f":"'DNSP data'!C31","v":18196.002518518519},{"$f":"'DNSP data'!D31","v":17413.918546296296},{"$f":"'DNSP data'!E31","v":17657.415266666667},{"$f":"'DNSP data'!F31","v":18383.066939393939},{"$f":"'DNSP data'!G31","v":18327.812828282829},{"$f":"'DNSP data'!H31","v":17472.089228571429},{"$f":"'DNSP data'!I31","v":17117.973342592592},{"$f":"'DNSP data'!J31","v":16854.328029126213},{"$f":"'DNSP data'!K31","v":17538.7402},{"$f":"'DNSP data'!L31","v":18243.388883495147},{"$f":"'DNSP data'!M31","v":17899.077047619048},{"$f":"'DNSP data'!N31","v":18249.935200708383},{"$f":"'DNSP data'!O31","v":18267.772098134181},{"$f":"'DNSP data'!P31","v":18138.636436463323},{"$f":"'DNSP data'!Q31","v":18098.562134220523},{"$f":"'DNSP data'!R31","v":18051.448652659335},{"$f":"'DNSP data'!S31","v":18005.032147842532},{"$f":"MAX(S26+Control!$L$10*(1+Control!$L$11)^T2+S26*Control!$L$8*Prices!AJ$16+S26*Control!$L$9*Prices!AJ$18,0)","v":16754.385385508165},{"$f":"MAX(T26+Control!$L$10*(1+Control!$L$11)^U2+T26*Control!$L$8*Prices!AK$16+T26*Control!$L$9*Prices!AK$18,0)","v":16269.790158879827},{"$f":"MAX(U26+Control!$L$10*(1+Control!$L$11)^V2+U26*Control!$L$8*Prices!AL$16+U26*Control!$L$9*Prices!AL$18,0)","v":16115.596964130747},{"$f":"MAX(V26+Control!$L$10*(1+Control!$L$11)^W2+V26*Control!$L$8*Prices!AM$16+V26*Control!$L$9*Prices!AM$18,0)","v":15911.150510463915},{"$f":"MAX(W26+Control!$L$10*(1+Control!$L$11)^X2+W26*Control!$L$8*Prices!AN$16+W26*Control!$L$9*Prices!AN$18,0)","v":15758.676439121571},{"$f":"MAX(X26+Control!$L$10*(1+Control!$L$11)^Y2+X26*Control!$L$8*Prices!AO$16+X26*Control!$L$9*Prices!AO$18,0)","v":15795.002690996234},{"$f":"MAX(Y26+Control!$L$10*(1+Control!$L$11)^Z2+Y26*Control!$L$8*Prices!AP$16+Y26*Control!$L$9*Prices!AP$18,0)","v":15624.97231501677},{"$f":"MAX(Z26+Control!$L$10*(1+Control!$L$11)^AA2+Z26*Control!$L$8*Prices!AQ$16+Z26*Control!$L$9*Prices!AQ$18,0)","v":15414.717413829083},{"$f":"MAX(AA26+Control!$L$10*(1+Control!$L$11)^AB2+AA26*Control!$L$8*Prices!AR$16+AA26*Control!$L$9*Prices!AR$18,0)","v":15173.215191696549},{"$f":"MAX(AB26+Control!$L$10*(1+Control!$L$11)^AC2+AB26*Control!$L$8*Prices!AS$16+AB26*Control!$L$9*Prices!AS$18,0)","v":14902.435196216613},{"$f":"MAX(AC26+Control!$L$10*(1+Control!$L$11)^AD2+AC26*Control!$L$8*Prices!AT$16+AC26*Control!$L$9*Prices!AT$18,0)","v":14700.349457846578},{"$f":"MAX(AD26+Control!$L$10*(1+Control!$L$11)^AE2+AD26*Control!$L$8*Prices!AU$16+AD26*Control!$L$9*Prices!AU$18,0)","v":14583.449368027832},{"$f":"MAX(AE26+Control!$L$10*(1+Control!$L$11)^AF2+AE26*Control!$L$8*Prices!AV$16+AE26*Control!$L$9*Prices!AV$18,0)","v":14356.823685930136},{"$f":"MAX(AF26+Control!$L$10*(1+Control!$L$11)^AG2+AF26*Control!$L$8*Prices!AW$16+AF26*Control!$L$9*Prices!AW$18,0)","v":14113.755088811562},{"$f":"MAX(AG26+Control!$L$10*(1+Control!$L$11)^AH2+AG26*Control!$L$8*Prices!AX$16+AG26*Control!$L$9*Prices!AX$18,0)","v":13854.510152665311},{"$f":"MAX(AH26+Control!$L$10*(1+Control!$L$11)^AI2+AH26*Control!$L$8*Prices!AY$16+AH26*Control!$L$9*Prices!AY$18,0)","v":13602.888475390979},{"$f":"MAX(AI26+Control!$L$10*(1+Control!$L$11)^AJ2+AI26*Control!$L$8*Prices!AZ$16+AI26*Control!$L$9*Prices!AZ$18,0)","v":13303.714944919117},{"$f":"MAX(AJ26+Control!$L$10*(1+Control!$L$11)^AK2+AJ26*Control!$L$8*Prices!BA$16+AJ26*Control!$L$9*Prices!BA$18,0)","v":13007.084773937315},{"$f":"MAX(AK26+Control!$L$10*(1+Control!$L$11)^AL2+AK26*Control!$L$8*Prices!BB$16+AK26*Control!$L$9*Prices!BB$18,0)","v":12817.857208035559},{"$f":"MAX(AL26+Control!$L$10*(1+Control!$L$11)^AM2+AL26*Control!$L$8*Prices!BC$16+AL26*Control!$L$9*Prices!BC$18,0)","v":12795.210506698168},{"$f":"MAX(AM26+Control!$L$10*(1+Control!$L$11)^AN2+AM26*Control!$L$8*Prices!BD$16+AM26*Control!$L$9*Prices!BD$18,0)","v":12852.881385428262},{"$f":"MAX(AN26+Control!$L$10*(1+Control!$L$11)^AO2+AN26*Control!$L$8*Prices!BE$16+AN26*Control!$L$9*Prices!BE$18,0)","v":12865.535496422875},{"$f":"MAX(AO26+Control!$L$10*(1+Control!$L$11)^AP2+AO26*Control!$L$8*Prices!BF$16+AO26*Control!$L$9*Prices!BF$18,0)","v":12750.156504728822},{"$f":"MAX(AP26+Control!$L$10*(1+Control!$L$11)^AQ2+AP26*Control!$L$8*Prices!BG$16+AP26*Control!$L$9*Prices!BG$18,0)","v":12554.483369084255},{"$f":"MAX(AQ26+Control!$L$10*(1+Control!$L$11)^AR2+AQ26*Control!$L$8*Prices!BH$16+AQ26*Control!$L$9*Prices!BH$18,0)","v":12365.649432031538},{"$f":"MAX(AR26+Control!$L$10*(1+Control!$L$11)^AS2+AR26*Control!$L$8*Prices!BI$16+AR26*Control!$L$9*Prices!BI$18,0)","v":12278.021794084423},{"$f":"MAX(AS26+Control!$L$10*(1+Control!$L$11)^AT2+AS26*Control!$L$8*Prices!BJ$16+AS26*Control!$L$9*Prices!BJ$18,0)","v":12297.20197238983},{"$f":"MAX(AT26+Control!$L$10*(1+Control!$L$11)^AU2+AT26*Control!$L$8*Prices!BK$16+AT26*Control!$L$9*Prices!BK$18,0)","v":12324.637950793718},{"$f":"MAX(AU26+Control!$L$10*(1+Control!$L$11)^AV2+AU26*Control!$L$8*Prices!BL$16+AU26*Control!$L$9*Prices!BL$18,0)","v":12238.983055968996},{"$f":"MAX(AV26+Control!$L$10*(1+Control!$L$11)^AW2+AV26*Control!$L$8*Prices!BM$16+AV26*Control!$L$9*Prices!BM$18,0)","v":12029.453218994086},{"$f":"MAX(AW26+Control!$L$10*(1+Control!$L$11)^AX2+AW26*Control!$L$8*Prices!BN$16+AW26*Control!$L$9*Prices!BN$18,0)","v":11848.863395242292},{"$f":"MAX(AX26+Control!$L$10*(1+Control!$L$11)^AY2+AX26*Control!$L$8*Prices!BO$16+AX26*Control!$L$9*Prices!BO$18,0)","v":11762.119029554064},{"$f":"MAX(AY26+Control!$L$10*(1+Control!$L$11)^AZ2+AY26*Control!$L$8*Prices!BP$16+AY26*Control!$L$9*Prices!BP$18,0)","v":11773.961316554527},{"$f":"MAX(AZ26+Control!$L$10*(1+Control!$L$11)^BA2+AZ26*Control!$L$8*Prices!BQ$16+AZ26*Control!$L$9*Prices!BQ$18,0)","v":11785.018108079305},{"$f":"MAX(BA26+Control!$L$10*(1+Control!$L$11)^BB2+BA26*Control!$L$8*Prices!BR$16+BA26*Control!$L$9*Prices!BR$18,0)","v":11697.362294861501},{"$f":"MAX(BB26+Control!$L$10*(1+Control!$L$11)^BC2+BB26*Control!$L$8*Prices!BS$16+BB26*Control!$L$9*Prices!BS$18,0)","v":11512.163159430151},{"$f":"MAX(BC26+Control!$L$10*(1+Control!$L$11)^BD2+BC26*Control!$L$8*Prices!BT$16+BC26*Control!$L$9*Prices!BT$18,0)","v":11340.085756411845},{"$f":"MAX(BD26+Control!$L$10*(1+Control!$L$11)^BE2+BD26*Control!$L$8*Prices!BU$16+BD26*Control!$L$9*Prices!BU$18,0)","v":11243.250504966418},{"$f":"MAX(BE26+Control!$L$10*(1+Control!$L$11)^BF2+BE26*Control!$L$8*Prices!BV$16+BE26*Control!$L$9*Prices!BV$18,0)","v":12443.93900853693},{"$f":"MAX(BF26+Control!$L$10*(1+Control!$L$11)^BG2+BF26*Control!$L$8*Prices!BW$16+BF26*Control!$L$9*Prices!BW$18,0)","v":12324.83241042991},{"$f":"MAX(BG26+Control!$L$10*(1+Control!$L$11)^BH2+BG26*Control!$L$8*Prices!BX$16+BG26*Control!$L$9*Prices!BX$18,0)","v":12206.230511857708},{"$f":"MAX(BH26+Control!$L$10*(1+Control!$L$11)^BI2+BH26*Control!$L$8*Prices!BY$16+BH26*Control!$L$9*Prices!BY$18,0)","v":12088.124612350781},{"$f":"MAX(BI26+Control!$L$10*(1+Control!$L$11)^BJ2+BI26*Control!$L$8*Prices!BZ$16+BI26*Control!$L$9*Prices!BZ$18,0)","v":11970.50625752678},{"$f":"MAX(BJ26+Control!$L$10*(1+Control!$L$11)^BK2+BJ26*Control!$L$8*Prices!CA$16+BJ26*Control!$L$9*Prices!CA$18,0)","v":11853.367229146876},{"$f":"MAX(BK26+Control!$L$10*(1+Control!$L$11)^BL2+BK26*Control!$L$8*Prices!CB$16+BK26*Control!$L$9*Prices!CB$18,0)","v":11736.699535691145},{"$f":"MAX(BL26+Control!$L$10*(1+Control!$L$11)^BM2+BL26*Control!$L$8*Prices!CC$16+BL26*Control!$L$9*Prices!CC$18,0)","v":11645.944839710812},{"$f":"MAX(BM26+Control!$L$10*(1+Control!$L$11)^BN2+BM26*Control!$L$8*Prices!CD$16+BM26*Control!$L$9*Prices!CD$18,0)","v":11581.614260406557},{"$f":"MAX(BN26+Control!$L$10*(1+Control!$L$11)^BO2+BN26*Control!$L$8*Prices!CE$16+BN26*Control!$L$9*Prices!CE$18,0)","v":11517.113974022834},{"$f":"MAX(BO26+Control!$L$10*(1+Control!$L$11)^BP2+BO26*Control!$L$8*Prices!CF$16+BO26*Control!$L$9*Prices!CF$18,0)","v":11452.442871603884},{"$f":"MAX(BP26+Control!$L$10*(1+Control!$L$11)^BQ2+BP26*Control!$L$8*Prices!CG$16+BP26*Control!$L$9*Prices!CG$18,0)","v":11387.599912023927},{"$f":"MAX(BQ26+Control!$L$10*(1+Control!$L$11)^BR2+BQ26*Control!$L$8*Prices!CH$16+BQ26*Control!$L$9*Prices!CH$18,0)","v":11322.584119149573},{"$f":"MAX(BR26+Control!$L$10*(1+Control!$L$11)^BS2+BR26*Control!$L$8*Prices!CI$16+BR26*Control!$L$9*Prices!CI$18,0)","v":11257.394579166283},{"$f":"MAX(BS26+Control!$L$10*(1+Control!$L$11)^BT2+BS26*Control!$L$8*Prices!CJ$16+BS26*Control!$L$9*Prices!CJ$18,0)","v":11192.030438058493},{"$f":"MAX(BT26+Control!$L$10*(1+Control!$L$11)^BU2+BT26*Control!$L$8*Prices!CK$16+BT26*Control!$L$9*Prices!CK$18,0)","v":11126.490899233726},{"$f":"MAX(BU26+Control!$L$10*(1+Control!$L$11)^BV2+BU26*Control!$L$8*Prices!CL$16+BU26*Control!$L$9*Prices!CL$18,0)","v":11060.775221281694},{"$f":"MAX(BV26+Control!$L$10*(1+Control!$L$11)^BW2+BV26*Control!$L$8*Prices!CM$16+BV26*Control!$L$9*Prices!CM$18,0)","v":10994.882715860016},{"$f":"MAX(BW26+Control!$L$10*(1+Control!$L$11)^BX2+BW26*Control!$L$8*Prices!CN$16+BW26*Control!$L$9*Prices!CN$18,0)","v":10928.81274569874},{"$f":"MAX(BX26+Control!$L$10*(1+Control!$L$11)^BY2+BX26*Control!$L$8*Prices!CO$16+BX26*Control!$L$9*Prices!CO$18,0)","v":10862.56472271639},{"$f":"MAX(BY26+Control!$L$10*(1+Control!$L$11)^BZ2+BY26*Control!$L$8*Prices!CP$16+BY26*Control!$L$9*Prices!CP$18,0)","v":10796.138106240764},{"$f":"MAX(BZ26+Control!$L$10*(1+Control!$L$11)^CA2+BZ26*Control!$L$8*Prices!CQ$16+BZ26*Control!$L$9*Prices!CQ$18,0)","v":10729.532401328164},{"$f":"MAX(CA26+Control!$L$10*(1+Control!$L$11)^CB2+CA26*Control!$L$8*Prices!CR$16+CA26*Control!$L$9*Prices!CR$18,0)","v":10662.747157175148},{"$f":"MAX(CB26+Control!$L$10*(1+Control!$L$11)^CC2+CB26*Control!$L$8*Prices!CS$16+CB26*Control!$L$9*Prices!CS$18,0)","v":10595.781965617285},{"$f":"MAX(CC26+Control!$L$10*(1+Control!$L$11)^CD2+CC26*Control!$L$8*Prices!CT$16+CC26*Control!$L$9*Prices!CT$18,0)","v":10528.636459709813},{"$f":"MAX(CD26+Control!$L$10*(1+Control!$L$11)^CE2+CD26*Control!$L$8*Prices!CU$16+CD26*Control!$L$9*Prices!CU$18,0)","v":10461.31031238536},{"$f":"MAX(CE26+Control!$L$10*(1+Control!$L$11)^CF2+CE26*Control!$L$8*Prices!CV$16+CE26*Control!$L$9*Prices!CV$18,0)","v":10393.803235184254},{"$f":"MAX(CF26+Control!$L$10*(1+Control!$L$11)^CG2+CF26*Control!$L$8*Prices!CW$16+CF26*Control!$L$9*Prices!CW$18,0)","v":10326.114977053239},{"$f":"MAX(CG26+Control!$L$10*(1+Control!$L$11)^CH2+CG26*Control!$L$8*Prices!CX$16+CG26*Control!$L$9*Prices!CX$18,0)","v":10258.245323208665},{"$f":"MAX(CH26+Control!$L$10*(1+Control!$L$11)^CI2+CH26*Control!$L$8*Prices!CY$16+CH26*Control!$L$9*Prices!CY$18,0)","v":10190.1940940605},{"$f":"MAX(CI26+Control!$L$10*(1+Control!$L$11)^CJ2+CI26*Control!$L$8*Prices!CZ$16+CI26*Control!$L$9*Prices!CZ$18,0)","v":10121.961144193729},{"$f":"MAX(CJ26+Control!$L$10*(1+Control!$L$11)^CK2+CJ26*Control!$L$8*Prices!DA$16+CJ26*Control!$L$9*Prices!DA$18,0)","v":10053.546361403929},{"$f":"MAX(CK26+Control!$L$10*(1+Control!$L$11)^CL2+CK26*Control!$L$8*Prices!DB$16+CK26*Control!$L$9*Prices!DB$18,0)","v":9984.94966578403}]

{"sheet":"ACIL Inputs>>","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control","index":11,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["Customer discount rates","%",null,null,null,null,null,null,null,null,"Cumulative DF assuming 15 years"]
["High income",0.05,null,null,null,null,"Decision point",15,null,"High income",{"$f":"((1+$B2)^-1+(1+$B2)^-2+(1+$B2)^-3+(1+$B2)^-4+(1+$B2)^-5+(1+$B2)^-6+(1+$B2)^-7+(1+$B2)^-8+(1+$B2)^-9+(1+$B2)^-10+(1+$B2)^-11+(1+$B2)^-12+(1+$B2)^-13+(1+$B2)^-14+(1+$B2)^-15)","v":10.379658038180594}]
["Medium income",0.1,null,null,null,null,null,null,null,"Medium income",{"$f":"((1+$B3)^-1+(1+$B3)^-2+(1+$B3)^-3+(1+$B3)^-4+(1+$B3)^-5+(1+$B3)^-6+(1+$B3)^-7+(1+$B3)^-8+(1+$B3)^-9+(1+$B3)^-10+(1+$B3)^-11+(1+$B3)^-12+(1+$B3)^-13+(1+$B3)^-14+(1+$B3)^-15)","v":7.6060795063083617}]
["Low income",0.15,null,null,null,null,null,null,null,"Low income",{"$f":"((1+$B4)^-1+(1+$B4)^-2+(1+$B4)^-3+(1+$B4)^-4+(1+$B4)^-5+(1+$B4)^-6+(1+$B4)^-7+(1+$B4)^-8+(1+$B4)^-9+(1+$B4)^-10+(1+$B4)^-11+(1+$B4)^-12+(1+$B4)^-13+(1+$B4)^-14+(1+$B4)^-15)","v":5.847370098631095}]
["Commercial",0.03,null,null,null,null,null,null,null,"Commercial",{"$f":"((1+$B5)^-1+(1+$B5)^-2+(1+$B5)^-3+(1+$B5)^-4+(1+$B5)^-5+(1+$B5)^-6+(1+$B5)^-7+(1+$B5)^-8+(1+$B5)^-9+(1+$B5)^-10+(1+$B5)^-11+(1+$B5)^-12+(1+$B5)^-13+(1+$B5)^-14+(1+$B5)^-15)","v":11.937935086776081}]
[]
["Appliance capital costs - Rate of change",null,null,"Appliance capital costs",null,null,"Elasticities","Residential B3","Commercial B2","Commercial B1","Industrial A1","Industrial A2"]
["Cooking","real % change (p.a.)",null,"Cooking","$ real 2024",null,"Gas price",-0.25,-0.3,-0.3,-0.37,-0.4]
["Electric cooktop (induction)",0,null,"Electric cooktop (induction)",3254.6063652999997,null,"Electricity price",0.1,0.1,0.1,0.1,0.1]
["Gas stove",0,null,"Gas stove",2356.7839196999998,null,"Trend in per capita usage (GJ pa)",-0.1,-1,-13.22,1529.1833397709954,-88.803123506721178]
[null,null,null,null,null,null,"Decay rate",{"$f":"TRANSPOSE(Scenarios!F173:F177)","v":0},0,0,0,0]
["Hot water",null,null,"Hot water"]
["Heat pump hot water",0,null,"Heat pump hot water",3479.0619766999998]
["Gas instant hot water",0,null,"Gas instant hot water",1571.1892797999999]
[]
["Room heating",null,null,"Room heating",null,null,null,null,null,null,"Residential","Commercial"]
["RCAC split system",0,null,"RCAC split system",2469.0117253999997,null,null,null,null,"Non-Appliance Cost Related Growth",1.5699999999999999E-2,1.9E-2]
["Gas wall furnace",0,null,"Gas wall furnace",1960.8442211904,null,null,null,null,"Non-Appliance Cost Related Disconnections",3.8E-3,4.0000000000000001E-3,"  "]
[]
["Ducted heating",null,null,"Ducted heating"]
["Ducted RCAC",0,null,"Ducted RCAC",12064.48911275]
["Ducted gas heating",0,null,"Ducted gas heating",5097.3869348939998]
[]
["Gas disconnection charge",0,null,"Gas disconnection charge",897.82244559999992]
["Electricity connection upgrade",0,null,"Electricity connection upgrade",3366.834171]
[]
["Appliance consumption",null,null,"Appliance usage efficiency",null,null,null,"Appliance maintenance costs (p/a)",null,"Appliance maintenance costs"]
["Cooking","Average consumption",null,"Cooking"," % change (p.a.)",null,"Cooking","$ real 2024",null,"Cooking","real % change (p.a.)"]
["Electric cooktop (induction) kWh",133.59788359788362,null,"Electric cooktop (induction)",0,null,"Electric cooktop (induction)",0,null,"Electric cooktop (induction)",0]
["Gas stove (GJ)",1.01,null,"Gas stove",0,null,"Gas stove",3.0920333757345793,null,"Gas stove",0]
[]
["Hot water",null,null,"Hot water",null,null,"Hot water",null,null,"Hot water"]
["Heat pump hot water (kWh)",1285.4833333333333,null,"Heat pump hot water",0,null,"Heat pump hot water",61.714175240229707,null,"Heat pump hot water",0]
["Gas instant hot water (GJ)",13.611000000000001,null,"Gas instant hot water",0,null,"Gas instant hot water",45.548367007988141,null,"Gas instant hot water",0]
[]
["Room heating",null,null,"Room heating",null,null,"Room heating",null,null,"Room heating"]
["RCAC split system (kWh)",361.25,null,"RCAC split system",0,null,"RCAC split system",41.658122389442241,null,"RCAC split system",0]
["Gas wall furnace (GJ)",3.8250000000000002,null,"Gas wall furnace",0,null,"Gas wall furnace",37.034127023002803,null,"Gas wall furnace",0]
[]
["Ducted heating",null,null,"Ducted heating",null,null,"Ducted heating",null,null,"Ducted heating"]
["Ducted RCAC (kWh)",952,null,"Ducted RCAC ",0,null,"Ducted RCAC",40.993530307189324,null,"Ducted RCAC",0]
["Ducted gas heating (GJ)",10.08,null,"Ducted gas heating",0,null,"Ducted gas heating",97.202285575365224,null,"Ducted gas heating",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Commercial customer scaling factor (B1)",1]
[{"$f":"B30/3.6*1000","v":280.55555555555554},null,null,null,null,null,null,null,null,"Industrial customer scaling factor (A1)",1]
[{"$f":"A46*0.4","v":112.22222222222223},null,null,null,null,null,null,null,null,"Industrial customer scaling factor (A2)",1]
[{"$f":"A47/0.84","v":133.59788359788362}]
[]
[{"$f":"B34/3.6*1000","v":3780.8333333333335}]
[{"$f":"A50*0.85","v":3213.7083333333335}]
[{"$f":"A51/2.5","v":1285.4833333333333}]
[]
[{"$f":"B38/3.6*1000","v":1062.5}]
[{"$f":"A54*0.85","v":903.125}]
[{"$f":"A55/2.5","v":361.25}]
[]
[{"$f":"B42/3.6*1000","v":2800}]
[{"$f":"A58*0.85","v":2380}]
[{"$f":"A59/2.5","v":952}]
[]
[{"$f":"24.7-B34-B30","v":10.078999999999999}]

{"sheet":"Scenarios","index":12,"n_rows":185,"n_cols":81,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
[]
["Residential Network ON/OFF"]
[null,2021,{"$f":"B3+1","v":2022},{"$f":"C3+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO3+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Natural Gas Retained",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Energy Hybrid",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Hydrogen Future",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Electricity Dominates",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B4,$Q$67=2,B5,$Q$67=3,B6,$Q$67=4,B7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,C4,$Q$67=2,C5,$Q$67=3,C6,$Q$67=4,C7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,D4,$Q$67=2,D5,$Q$67=3,D6,$Q$67=4,D7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,E4,$Q$67=2,E5,$Q$67=3,E6,$Q$67=4,E7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,F4,$Q$67=2,F5,$Q$67=3,F6,$Q$67=4,F7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,G4,$Q$67=2,G5,$Q$67=3,G6,$Q$67=4,G7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,H4,$Q$67=2,H5,$Q$67=3,H6,$Q$67=4,H7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,I4,$Q$67=2,I5,$Q$67=3,I6,$Q$67=4,I7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,J4,$Q$67=2,J5,$Q$67=3,J6,$Q$67=4,J7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,K4,$Q$67=2,K5,$Q$67=3,K6,$Q$67=4,K7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,L4,$Q$67=2,L5,$Q$67=3,L6,$Q$67=4,L7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,M4,$Q$67=2,M5,$Q$67=3,M6,$Q$67=4,M7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,N4,$Q$67=2,N5,$Q$67=3,N6,$Q$67=4,N7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,O4,$Q$67=2,O5,$Q$67=3,O6,$Q$67=4,O7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,P4,$Q$67=2,P5,$Q$67=3,P6,$Q$67=4,P7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Q4,$Q$67=2,Q5,$Q$67=3,Q6,$Q$67=4,Q7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,R4,$Q$67=2,R5,$Q$67=3,R6,$Q$67=4,R7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,S4,$Q$67=2,S5,$Q$67=3,S6,$Q$67=4,S7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,T4,$Q$67=2,T5,$Q$67=3,T6,$Q$67=4,T7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,U4,$Q$67=2,U5,$Q$67=3,U6,$Q$67=4,U7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,V4,$Q$67=2,V5,$Q$67=3,V6,$Q$67=4,V7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,W4,$Q$67=2,W5,$Q$67=3,W6,$Q$67=4,W7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,X4,$Q$67=2,X5,$Q$67=3,X6,$Q$67=4,X7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Y4,$Q$67=2,Y5,$Q$67=3,Y6,$Q$67=4,Y7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Z4,$Q$67=2,Z5,$Q$67=3,Z6,$Q$67=4,Z7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AA4,$Q$67=2,AA5,$Q$67=3,AA6,$Q$67=4,AA7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AB4,$Q$67=2,AB5,$Q$67=3,AB6,$Q$67=4,AB7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AC4,$Q$67=2,AC5,$Q$67=3,AC6,$Q$67=4,AC7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AD4,$Q$67=2,AD5,$Q$67=3,AD6,$Q$67=4,AD7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AE4,$Q$67=2,AE5,$Q$67=3,AE6,$Q$67=4,AE7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AF4,$Q$67=2,AF5,$Q$67=3,AF6,$Q$67=4,AF7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AG4,$Q$67=2,AG5,$Q$67=3,AG6,$Q$67=4,AG7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AH4,$Q$67=2,AH5,$Q$67=3,AH6,$Q$67=4,AH7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AI4,$Q$67=2,AI5,$Q$67=3,AI6,$Q$67=4,AI7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AJ4,$Q$67=2,AJ5,$Q$67=3,AJ6,$Q$67=4,AJ7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AK4,$Q$67=2,AK5,$Q$67=3,AK6,$Q$67=4,AK7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AL4,$Q$67=2,AL5,$Q$67=3,AL6,$Q$67=4,AL7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AM4,$Q$67=2,AM5,$Q$67=3,AM6,$Q$67=4,AM7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AN4,$Q$67=2,AN5,$Q$67=3,AN6,$Q$67=4,AN7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AO4,$Q$67=2,AO5,$Q$67=3,AO6,$Q$67=4,AO7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AP4,$Q$67=2,AP5,$Q$67=3,AP6,$Q$67=4,AP7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AQ4,$Q$67=2,AQ5,$Q$67=3,AQ6,$Q$67=4,AQ7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AR4,$Q$67=2,AR5,$Q$67=3,AR6,$Q$67=4,AR7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AS4,$Q$67=2,AS5,$Q$67=3,AS6,$Q$67=4,AS7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AT4,$Q$67=2,AT5,$Q$67=3,AT6,$Q$67=4,AT7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AU4,$Q$67=2,AU5,$Q$67=3,AU6,$Q$67=4,AU7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AV4,$Q$67=2,AV5,$Q$67=3,AV6,$Q$67=4,AV7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AW4,$Q$67=2,AW5,$Q$67=3,AW6,$Q$67=4,AW7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AX4,$Q$67=2,AX5,$Q$67=3,AX6,$Q$67=4,AX7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AY4,$Q$67=2,AY5,$Q$67=3,AY6,$Q$67=4,AY7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AZ4,$Q$67=2,AZ5,$Q$67=3,AZ6,$Q$67=4,AZ7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BA4,$Q$67=2,BA5,$Q$67=3,BA6,$Q$67=4,BA7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BB4,$Q$67=2,BB5,$Q$67=3,BB6,$Q$67=4,BB7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BC4,$Q$67=2,BC5,$Q$67=3,BC6,$Q$67=4,BC7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BD4,$Q$67=2,BD5,$Q$67=3,BD6,$Q$67=4,BD7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BE4,$Q$67=2,BE5,$Q$67=3,BE6,$Q$67=4,BE7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BF4,$Q$67=2,BF5,$Q$67=3,BF6,$Q$67=4,BF7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BG4,$Q$67=2,BG5,$Q$67=3,BG6,$Q$67=4,BG7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BH4,$Q$67=2,BH5,$Q$67=3,BH6,$Q$67=4,BH7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BI4,$Q$67=2,BI5,$Q$67=3,BI6,$Q$67=4,BI7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BJ4,$Q$67=2,BJ5,$Q$67=3,BJ6,$Q$67=4,BJ7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BK4,$Q$67=2,BK5,$Q$67=3,BK6,$Q$67=4,BK7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BL4,$Q$67=2,BL5,$Q$67=3,BL6,$Q$67=4,BL7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BM4,$Q$67=2,BM5,$Q$67=3,BM6,$Q$67=4,BM7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BN4,$Q$67=2,BN5,$Q$67=3,BN6,$Q$67=4,BN7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BO4,$Q$67=2,BO5,$Q$67=3,BO6,$Q$67=4,BO7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BP4,$Q$67=2,BP5,$Q$67=3,BP6,$Q$67=4,BP7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BQ4,$Q$67=2,BQ5,$Q$67=3,BQ6,$Q$67=4,BQ7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BR4,$Q$67=2,BR5,$Q$67=3,BR6,$Q$67=4,BR7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BS4,$Q$67=2,BS5,$Q$67=3,BS6,$Q$67=4,BS7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BT4,$Q$67=2,BT5,$Q$67=3,BT6,$Q$67=4,BT7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BU4,$Q$67=2,BU5,$Q$67=3,BU6,$Q$67=4,BU7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BV4,$Q$67=2,BV5,$Q$67=3,BV6,$Q$67=4,BV7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BW4,$Q$67=2,BW5,$Q$67=3,BW6,$Q$67=4,BW7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BX4,$Q$67=2,BX5,$Q$67=3,BX6,$Q$67=4,BX7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BY4,$Q$67=2,BY5,$Q$67=3,BY6,$Q$67=4,BY7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BZ4,$Q$67=2,BZ5,$Q$67=3,BZ6,$Q$67=4,BZ7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CA4,$Q$67=2,CA5,$Q$67=3,CA6,$Q$67=4,CA7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CB4,$Q$67=2,CB5,$Q$67=3,CB6,$Q$67=4,CB7)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CC4,$Q$67=2,CC5,$Q$67=3,CC6,$Q$67=4,CC7)","v":1}]
[]
["Commercial Network ON/OFF"]
[null,2021,{"$f":"B11+1","v":2022},{"$f":"C11+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO11+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Natural Gas Retained",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Energy Hybrid",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Hydrogen Future",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Electricity Dominates",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B12,$Q$67=2,B13,$Q$67=3,B14,$Q$67=4,B15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,C12,$Q$67=2,C13,$Q$67=3,C14,$Q$67=4,C15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,D12,$Q$67=2,D13,$Q$67=3,D14,$Q$67=4,D15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,E12,$Q$67=2,E13,$Q$67=3,E14,$Q$67=4,E15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,F12,$Q$67=2,F13,$Q$67=3,F14,$Q$67=4,F15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,G12,$Q$67=2,G13,$Q$67=3,G14,$Q$67=4,G15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,H12,$Q$67=2,H13,$Q$67=3,H14,$Q$67=4,H15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,I12,$Q$67=2,I13,$Q$67=3,I14,$Q$67=4,I15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,J12,$Q$67=2,J13,$Q$67=3,J14,$Q$67=4,J15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,K12,$Q$67=2,K13,$Q$67=3,K14,$Q$67=4,K15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,L12,$Q$67=2,L13,$Q$67=3,L14,$Q$67=4,L15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,M12,$Q$67=2,M13,$Q$67=3,M14,$Q$67=4,M15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,N12,$Q$67=2,N13,$Q$67=3,N14,$Q$67=4,N15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,O12,$Q$67=2,O13,$Q$67=3,O14,$Q$67=4,O15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,P12,$Q$67=2,P13,$Q$67=3,P14,$Q$67=4,P15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Q12,$Q$67=2,Q13,$Q$67=3,Q14,$Q$67=4,Q15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,R12,$Q$67=2,R13,$Q$67=3,R14,$Q$67=4,R15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,S12,$Q$67=2,S13,$Q$67=3,S14,$Q$67=4,S15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,T12,$Q$67=2,T13,$Q$67=3,T14,$Q$67=4,T15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,U12,$Q$67=2,U13,$Q$67=3,U14,$Q$67=4,U15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,V12,$Q$67=2,V13,$Q$67=3,V14,$Q$67=4,V15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,W12,$Q$67=2,W13,$Q$67=3,W14,$Q$67=4,W15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,X12,$Q$67=2,X13,$Q$67=3,X14,$Q$67=4,X15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Y12,$Q$67=2,Y13,$Q$67=3,Y14,$Q$67=4,Y15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Z12,$Q$67=2,Z13,$Q$67=3,Z14,$Q$67=4,Z15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AA12,$Q$67=2,AA13,$Q$67=3,AA14,$Q$67=4,AA15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AB12,$Q$67=2,AB13,$Q$67=3,AB14,$Q$67=4,AB15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AC12,$Q$67=2,AC13,$Q$67=3,AC14,$Q$67=4,AC15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AD12,$Q$67=2,AD13,$Q$67=3,AD14,$Q$67=4,AD15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AE12,$Q$67=2,AE13,$Q$67=3,AE14,$Q$67=4,AE15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AF12,$Q$67=2,AF13,$Q$67=3,AF14,$Q$67=4,AF15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AG12,$Q$67=2,AG13,$Q$67=3,AG14,$Q$67=4,AG15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AH12,$Q$67=2,AH13,$Q$67=3,AH14,$Q$67=4,AH15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AI12,$Q$67=2,AI13,$Q$67=3,AI14,$Q$67=4,AI15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AJ12,$Q$67=2,AJ13,$Q$67=3,AJ14,$Q$67=4,AJ15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AK12,$Q$67=2,AK13,$Q$67=3,AK14,$Q$67=4,AK15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AL12,$Q$67=2,AL13,$Q$67=3,AL14,$Q$67=4,AL15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AM12,$Q$67=2,AM13,$Q$67=3,AM14,$Q$67=4,AM15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AN12,$Q$67=2,AN13,$Q$67=3,AN14,$Q$67=4,AN15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AO12,$Q$67=2,AO13,$Q$67=3,AO14,$Q$67=4,AO15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AP12,$Q$67=2,AP13,$Q$67=3,AP14,$Q$67=4,AP15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AQ12,$Q$67=2,AQ13,$Q$67=3,AQ14,$Q$67=4,AQ15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AR12,$Q$67=2,AR13,$Q$67=3,AR14,$Q$67=4,AR15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AS12,$Q$67=2,AS13,$Q$67=3,AS14,$Q$67=4,AS15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AT12,$Q$67=2,AT13,$Q$67=3,AT14,$Q$67=4,AT15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AU12,$Q$67=2,AU13,$Q$67=3,AU14,$Q$67=4,AU15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AV12,$Q$67=2,AV13,$Q$67=3,AV14,$Q$67=4,AV15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AW12,$Q$67=2,AW13,$Q$67=3,AW14,$Q$67=4,AW15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AX12,$Q$67=2,AX13,$Q$67=3,AX14,$Q$67=4,AX15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AY12,$Q$67=2,AY13,$Q$67=3,AY14,$Q$67=4,AY15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AZ12,$Q$67=2,AZ13,$Q$67=3,AZ14,$Q$67=4,AZ15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BA12,$Q$67=2,BA13,$Q$67=3,BA14,$Q$67=4,BA15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BB12,$Q$67=2,BB13,$Q$67=3,BB14,$Q$67=4,BB15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BC12,$Q$67=2,BC13,$Q$67=3,BC14,$Q$67=4,BC15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BD12,$Q$67=2,BD13,$Q$67=3,BD14,$Q$67=4,BD15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BE12,$Q$67=2,BE13,$Q$67=3,BE14,$Q$67=4,BE15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BF12,$Q$67=2,BF13,$Q$67=3,BF14,$Q$67=4,BF15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BG12,$Q$67=2,BG13,$Q$67=3,BG14,$Q$67=4,BG15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BH12,$Q$67=2,BH13,$Q$67=3,BH14,$Q$67=4,BH15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BI12,$Q$67=2,BI13,$Q$67=3,BI14,$Q$67=4,BI15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BJ12,$Q$67=2,BJ13,$Q$67=3,BJ14,$Q$67=4,BJ15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BK12,$Q$67=2,BK13,$Q$67=3,BK14,$Q$67=4,BK15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BL12,$Q$67=2,BL13,$Q$67=3,BL14,$Q$67=4,BL15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BM12,$Q$67=2,BM13,$Q$67=3,BM14,$Q$67=4,BM15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BN12,$Q$67=2,BN13,$Q$67=3,BN14,$Q$67=4,BN15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BO12,$Q$67=2,BO13,$Q$67=3,BO14,$Q$67=4,BO15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BP12,$Q$67=2,BP13,$Q$67=3,BP14,$Q$67=4,BP15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BQ12,$Q$67=2,BQ13,$Q$67=3,BQ14,$Q$67=4,BQ15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BR12,$Q$67=2,BR13,$Q$67=3,BR14,$Q$67=4,BR15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BS12,$Q$67=2,BS13,$Q$67=3,BS14,$Q$67=4,BS15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BT12,$Q$67=2,BT13,$Q$67=3,BT14,$Q$67=4,BT15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BU12,$Q$67=2,BU13,$Q$67=3,BU14,$Q$67=4,BU15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BV12,$Q$67=2,BV13,$Q$67=3,BV14,$Q$67=4,BV15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BW12,$Q$67=2,BW13,$Q$67=3,BW14,$Q$67=4,BW15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BX12,$Q$67=2,BX13,$Q$67=3,BX14,$Q$67=4,BX15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BY12,$Q$67=2,BY13,$Q$67=3,BY14,$Q$67=4,BY15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BZ12,$Q$67=2,BZ13,$Q$67=3,BZ14,$Q$67=4,BZ15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CA12,$Q$67=2,CA13,$Q$67=3,CA14,$Q$67=4,CA15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CB12,$Q$67=2,CB13,$Q$67=3,CB14,$Q$67=4,CB15)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CC12,$Q$67=2,CC13,$Q$67=3,CC14,$Q$67=4,CC15)","v":1}]
[]
["Residential Network No new connections"]
[null,2021,{"$f":"B19+1","v":2022},{"$f":"C19+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO19+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Natural Gas Retained",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Hybrid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydrogen Future",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Dominates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B20,$Q$67=2,B21,$Q$67=3,B22,$Q$67=4,B23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,C20,$Q$67=2,C21,$Q$67=3,C22,$Q$67=4,C23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,D20,$Q$67=2,D21,$Q$67=3,D22,$Q$67=4,D23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,E20,$Q$67=2,E21,$Q$67=3,E22,$Q$67=4,E23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,F20,$Q$67=2,F21,$Q$67=3,F22,$Q$67=4,F23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,G20,$Q$67=2,G21,$Q$67=3,G22,$Q$67=4,G23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,H20,$Q$67=2,H21,$Q$67=3,H22,$Q$67=4,H23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,I20,$Q$67=2,I21,$Q$67=3,I22,$Q$67=4,I23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,J20,$Q$67=2,J21,$Q$67=3,J22,$Q$67=4,J23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,K20,$Q$67=2,K21,$Q$67=3,K22,$Q$67=4,K23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,L20,$Q$67=2,L21,$Q$67=3,L22,$Q$67=4,L23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,M20,$Q$67=2,M21,$Q$67=3,M22,$Q$67=4,M23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,N20,$Q$67=2,N21,$Q$67=3,N22,$Q$67=4,N23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,O20,$Q$67=2,O21,$Q$67=3,O22,$Q$67=4,O23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,P20,$Q$67=2,P21,$Q$67=3,P22,$Q$67=4,P23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Q20,$Q$67=2,Q21,$Q$67=3,Q22,$Q$67=4,Q23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,R20,$Q$67=2,R21,$Q$67=3,R22,$Q$67=4,R23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,S20,$Q$67=2,S21,$Q$67=3,S22,$Q$67=4,S23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,T20,$Q$67=2,T21,$Q$67=3,T22,$Q$67=4,T23)","v":0},{"$f":"_xlfn.IFS($Q$67=1,U20,$Q$67=2,U21,$Q$67=3,U22,$Q$67=4,U23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,V20,$Q$67=2,V21,$Q$67=3,V22,$Q$67=4,V23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,W20,$Q$67=2,W21,$Q$67=3,W22,$Q$67=4,W23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,X20,$Q$67=2,X21,$Q$67=3,X22,$Q$67=4,X23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Y20,$Q$67=2,Y21,$Q$67=3,Y22,$Q$67=4,Y23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Z20,$Q$67=2,Z21,$Q$67=3,Z22,$Q$67=4,Z23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AA20,$Q$67=2,AA21,$Q$67=3,AA22,$Q$67=4,AA23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AB20,$Q$67=2,AB21,$Q$67=3,AB22,$Q$67=4,AB23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AC20,$Q$67=2,AC21,$Q$67=3,AC22,$Q$67=4,AC23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AD20,$Q$67=2,AD21,$Q$67=3,AD22,$Q$67=4,AD23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AE20,$Q$67=2,AE21,$Q$67=3,AE22,$Q$67=4,AE23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AF20,$Q$67=2,AF21,$Q$67=3,AF22,$Q$67=4,AF23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AG20,$Q$67=2,AG21,$Q$67=3,AG22,$Q$67=4,AG23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AH20,$Q$67=2,AH21,$Q$67=3,AH22,$Q$67=4,AH23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AI20,$Q$67=2,AI21,$Q$67=3,AI22,$Q$67=4,AI23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AJ20,$Q$67=2,AJ21,$Q$67=3,AJ22,$Q$67=4,AJ23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AK20,$Q$67=2,AK21,$Q$67=3,AK22,$Q$67=4,AK23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AL20,$Q$67=2,AL21,$Q$67=3,AL22,$Q$67=4,AL23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AM20,$Q$67=2,AM21,$Q$67=3,AM22,$Q$67=4,AM23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AN20,$Q$67=2,AN21,$Q$67=3,AN22,$Q$67=4,AN23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AO20,$Q$67=2,AO21,$Q$67=3,AO22,$Q$67=4,AO23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AP20,$Q$67=2,AP21,$Q$67=3,AP22,$Q$67=4,AP23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AQ20,$Q$67=2,AQ21,$Q$67=3,AQ22,$Q$67=4,AQ23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AR20,$Q$67=2,AR21,$Q$67=3,AR22,$Q$67=4,AR23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AS20,$Q$67=2,AS21,$Q$67=3,AS22,$Q$67=4,AS23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AT20,$Q$67=2,AT21,$Q$67=3,AT22,$Q$67=4,AT23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AU20,$Q$67=2,AU21,$Q$67=3,AU22,$Q$67=4,AU23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AV20,$Q$67=2,AV21,$Q$67=3,AV22,$Q$67=4,AV23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AW20,$Q$67=2,AW21,$Q$67=3,AW22,$Q$67=4,AW23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AX20,$Q$67=2,AX21,$Q$67=3,AX22,$Q$67=4,AX23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AY20,$Q$67=2,AY21,$Q$67=3,AY22,$Q$67=4,AY23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AZ20,$Q$67=2,AZ21,$Q$67=3,AZ22,$Q$67=4,AZ23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BA20,$Q$67=2,BA21,$Q$67=3,BA22,$Q$67=4,BA23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BB20,$Q$67=2,BB21,$Q$67=3,BB22,$Q$67=4,BB23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BC20,$Q$67=2,BC21,$Q$67=3,BC22,$Q$67=4,BC23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BD20,$Q$67=2,BD21,$Q$67=3,BD22,$Q$67=4,BD23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BE20,$Q$67=2,BE21,$Q$67=3,BE22,$Q$67=4,BE23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BF20,$Q$67=2,BF21,$Q$67=3,BF22,$Q$67=4,BF23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BG20,$Q$67=2,BG21,$Q$67=3,BG22,$Q$67=4,BG23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BH20,$Q$67=2,BH21,$Q$67=3,BH22,$Q$67=4,BH23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BI20,$Q$67=2,BI21,$Q$67=3,BI22,$Q$67=4,BI23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BJ20,$Q$67=2,BJ21,$Q$67=3,BJ22,$Q$67=4,BJ23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BK20,$Q$67=2,BK21,$Q$67=3,BK22,$Q$67=4,BK23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BL20,$Q$67=2,BL21,$Q$67=3,BL22,$Q$67=4,BL23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BM20,$Q$67=2,BM21,$Q$67=3,BM22,$Q$67=4,BM23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BN20,$Q$67=2,BN21,$Q$67=3,BN22,$Q$67=4,BN23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BO20,$Q$67=2,BO21,$Q$67=3,BO22,$Q$67=4,BO23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BP20,$Q$67=2,BP21,$Q$67=3,BP22,$Q$67=4,BP23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BQ20,$Q$67=2,BQ21,$Q$67=3,BQ22,$Q$67=4,BQ23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BR20,$Q$67=2,BR21,$Q$67=3,BR22,$Q$67=4,BR23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BS20,$Q$67=2,BS21,$Q$67=3,BS22,$Q$67=4,BS23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BT20,$Q$67=2,BT21,$Q$67=3,BT22,$Q$67=4,BT23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BU20,$Q$67=2,BU21,$Q$67=3,BU22,$Q$67=4,BU23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BV20,$Q$67=2,BV21,$Q$67=3,BV22,$Q$67=4,BV23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BW20,$Q$67=2,BW21,$Q$67=3,BW22,$Q$67=4,BW23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BX20,$Q$67=2,BX21,$Q$67=3,BX22,$Q$67=4,BX23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BY20,$Q$67=2,BY21,$Q$67=3,BY22,$Q$67=4,BY23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BZ20,$Q$67=2,BZ21,$Q$67=3,BZ22,$Q$67=4,BZ23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CA20,$Q$67=2,CA21,$Q$67=3,CA22,$Q$67=4,CA23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CB20,$Q$67=2,CB21,$Q$67=3,CB22,$Q$67=4,CB23)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CC20,$Q$67=2,CC21,$Q$67=3,CC22,$Q$67=4,CC23)","v":1}]
[]
["Commercial Network No new connections"]
[null,2021,{"$f":"B27+1","v":2022},{"$f":"C27+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO27+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Natural Gas Retained",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Hybrid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydrogen Future",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Dominates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B28,$Q$67=2,B29,$Q$67=3,B30,$Q$67=4,B31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,C28,$Q$67=2,C29,$Q$67=3,C30,$Q$67=4,C31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,D28,$Q$67=2,D29,$Q$67=3,D30,$Q$67=4,D31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,E28,$Q$67=2,E29,$Q$67=3,E30,$Q$67=4,E31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,F28,$Q$67=2,F29,$Q$67=3,F30,$Q$67=4,F31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,G28,$Q$67=2,G29,$Q$67=3,G30,$Q$67=4,G31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,H28,$Q$67=2,H29,$Q$67=3,H30,$Q$67=4,H31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,I28,$Q$67=2,I29,$Q$67=3,I30,$Q$67=4,I31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,J28,$Q$67=2,J29,$Q$67=3,J30,$Q$67=4,J31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,K28,$Q$67=2,K29,$Q$67=3,K30,$Q$67=4,K31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,L28,$Q$67=2,L29,$Q$67=3,L30,$Q$67=4,L31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,M28,$Q$67=2,M29,$Q$67=3,M30,$Q$67=4,M31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,N28,$Q$67=2,N29,$Q$67=3,N30,$Q$67=4,N31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,O28,$Q$67=2,O29,$Q$67=3,O30,$Q$67=4,O31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,P28,$Q$67=2,P29,$Q$67=3,P30,$Q$67=4,P31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Q28,$Q$67=2,Q29,$Q$67=3,Q30,$Q$67=4,Q31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,R28,$Q$67=2,R29,$Q$67=3,R30,$Q$67=4,R31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,S28,$Q$67=2,S29,$Q$67=3,S30,$Q$67=4,S31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,T28,$Q$67=2,T29,$Q$67=3,T30,$Q$67=4,T31)","v":0},{"$f":"_xlfn.IFS($Q$67=1,U28,$Q$67=2,U29,$Q$67=3,U30,$Q$67=4,U31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,V28,$Q$67=2,V29,$Q$67=3,V30,$Q$67=4,V31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,W28,$Q$67=2,W29,$Q$67=3,W30,$Q$67=4,W31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,X28,$Q$67=2,X29,$Q$67=3,X30,$Q$67=4,X31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Y28,$Q$67=2,Y29,$Q$67=3,Y30,$Q$67=4,Y31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,Z28,$Q$67=2,Z29,$Q$67=3,Z30,$Q$67=4,Z31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AA28,$Q$67=2,AA29,$Q$67=3,AA30,$Q$67=4,AA31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AB28,$Q$67=2,AB29,$Q$67=3,AB30,$Q$67=4,AB31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AC28,$Q$67=2,AC29,$Q$67=3,AC30,$Q$67=4,AC31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AD28,$Q$67=2,AD29,$Q$67=3,AD30,$Q$67=4,AD31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AE28,$Q$67=2,AE29,$Q$67=3,AE30,$Q$67=4,AE31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AF28,$Q$67=2,AF29,$Q$67=3,AF30,$Q$67=4,AF31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AG28,$Q$67=2,AG29,$Q$67=3,AG30,$Q$67=4,AG31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AH28,$Q$67=2,AH29,$Q$67=3,AH30,$Q$67=4,AH31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AI28,$Q$67=2,AI29,$Q$67=3,AI30,$Q$67=4,AI31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AJ28,$Q$67=2,AJ29,$Q$67=3,AJ30,$Q$67=4,AJ31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AK28,$Q$67=2,AK29,$Q$67=3,AK30,$Q$67=4,AK31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AL28,$Q$67=2,AL29,$Q$67=3,AL30,$Q$67=4,AL31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AM28,$Q$67=2,AM29,$Q$67=3,AM30,$Q$67=4,AM31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AN28,$Q$67=2,AN29,$Q$67=3,AN30,$Q$67=4,AN31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AO28,$Q$67=2,AO29,$Q$67=3,AO30,$Q$67=4,AO31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AP28,$Q$67=2,AP29,$Q$67=3,AP30,$Q$67=4,AP31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AQ28,$Q$67=2,AQ29,$Q$67=3,AQ30,$Q$67=4,AQ31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AR28,$Q$67=2,AR29,$Q$67=3,AR30,$Q$67=4,AR31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AS28,$Q$67=2,AS29,$Q$67=3,AS30,$Q$67=4,AS31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AT28,$Q$67=2,AT29,$Q$67=3,AT30,$Q$67=4,AT31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AU28,$Q$67=2,AU29,$Q$67=3,AU30,$Q$67=4,AU31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AV28,$Q$67=2,AV29,$Q$67=3,AV30,$Q$67=4,AV31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AW28,$Q$67=2,AW29,$Q$67=3,AW30,$Q$67=4,AW31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AX28,$Q$67=2,AX29,$Q$67=3,AX30,$Q$67=4,AX31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AY28,$Q$67=2,AY29,$Q$67=3,AY30,$Q$67=4,AY31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,AZ28,$Q$67=2,AZ29,$Q$67=3,AZ30,$Q$67=4,AZ31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BA28,$Q$67=2,BA29,$Q$67=3,BA30,$Q$67=4,BA31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BB28,$Q$67=2,BB29,$Q$67=3,BB30,$Q$67=4,BB31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BC28,$Q$67=2,BC29,$Q$67=3,BC30,$Q$67=4,BC31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BD28,$Q$67=2,BD29,$Q$67=3,BD30,$Q$67=4,BD31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BE28,$Q$67=2,BE29,$Q$67=3,BE30,$Q$67=4,BE31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BF28,$Q$67=2,BF29,$Q$67=3,BF30,$Q$67=4,BF31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BG28,$Q$67=2,BG29,$Q$67=3,BG30,$Q$67=4,BG31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BH28,$Q$67=2,BH29,$Q$67=3,BH30,$Q$67=4,BH31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BI28,$Q$67=2,BI29,$Q$67=3,BI30,$Q$67=4,BI31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BJ28,$Q$67=2,BJ29,$Q$67=3,BJ30,$Q$67=4,BJ31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BK28,$Q$67=2,BK29,$Q$67=3,BK30,$Q$67=4,BK31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BL28,$Q$67=2,BL29,$Q$67=3,BL30,$Q$67=4,BL31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BM28,$Q$67=2,BM29,$Q$67=3,BM30,$Q$67=4,BM31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BN28,$Q$67=2,BN29,$Q$67=3,BN30,$Q$67=4,BN31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BO28,$Q$67=2,BO29,$Q$67=3,BO30,$Q$67=4,BO31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BP28,$Q$67=2,BP29,$Q$67=3,BP30,$Q$67=4,BP31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BQ28,$Q$67=2,BQ29,$Q$67=3,BQ30,$Q$67=4,BQ31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BR28,$Q$67=2,BR29,$Q$67=3,BR30,$Q$67=4,BR31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BS28,$Q$67=2,BS29,$Q$67=3,BS30,$Q$67=4,BS31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BT28,$Q$67=2,BT29,$Q$67=3,BT30,$Q$67=4,BT31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BU28,$Q$67=2,BU29,$Q$67=3,BU30,$Q$67=4,BU31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BV28,$Q$67=2,BV29,$Q$67=3,BV30,$Q$67=4,BV31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BW28,$Q$67=2,BW29,$Q$67=3,BW30,$Q$67=4,BW31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BX28,$Q$67=2,BX29,$Q$67=3,BX30,$Q$67=4,BX31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BY28,$Q$67=2,BY29,$Q$67=3,BY30,$Q$67=4,BY31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,BZ28,$Q$67=2,BZ29,$Q$67=3,BZ30,$Q$67=4,BZ31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CA28,$Q$67=2,CA29,$Q$67=3,CA30,$Q$67=4,CA31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CB28,$Q$67=2,CB29,$Q$67=3,CB30,$Q$67=4,CB31)","v":1},{"$f":"_xlfn.IFS($Q$67=1,CC28,$Q$67=2,CC29,$Q$67=3,CC30,$Q$67=4,CC31)","v":1}]
[]
["Electricity appliance rebates-Cooktops"]
["$/appliance",2021,{"$f":"B35+1","v":2022},{"$f":"C35+1","v":2023},{"$f":"D35+1","v":2024},{"$f":"E35+1","v":2025},{"$f":"F35+1","v":2026},{"$f":"G35+1","v":2027},{"$f":"H35+1","v":2028},{"$f":"I35+1","v":2029},{"$f":"J35+1","v":2030},{"$f":"K35+1","v":2031},{"$f":"L35+1","v":2032},{"$f":"M35+1","v":2033},{"$f":"N35+1","v":2034},{"$f":"O35+1","v":2035},{"$f":"P35+1","v":2036},{"$f":"Q35+1","v":2037},{"$f":"R35+1","v":2038},{"$f":"S35+1","v":2039},{"$f":"T35+1","v":2040},{"$f":"U35+1","v":2041},{"$f":"V35+1","v":2042},{"$f":"W35+1","v":2043},{"$f":"X35+1","v":2044},{"$f":"Y35+1","v":2045},{"$f":"Z35+1","v":2046},{"$f":"AA35+1","v":2047},{"$f":"AB35+1","v":2048},{"$f":"AC35+1","v":2049},{"$f":"AD35+1","v":2050},{"$f":"AE35+1","v":2051},{"$f":"AF35+1","v":2052},{"$f":"AG35+1","v":2053},{"$f":"AH35+1","v":2054},{"$f":"AI35+1","v":2055},{"$f":"AJ35+1","v":2056},{"$f":"AK35+1","v":2057},{"$f":"AL35+1","v":2058},{"$f":"AM35+1","v":2059},{"$f":"AN35+1","v":2060},{"$f":"AO35+1","v":2061},{"$f":"AP35+1","v":2062},{"$f":"AQ35+1","v":2063},{"$f":"AR35+1","v":2064},{"$f":"AS35+1","v":2065},{"$f":"AT35+1","v":2066},{"$f":"AU35+1","v":2067},{"$f":"AV35+1","v":2068},{"$f":"AW35+1","v":2069},{"$f":"AX35+1","v":2070},{"$f":"AY35+1","v":2071},{"$f":"AZ35+1","v":2072},{"$f":"BA35+1","v":2073},{"$f":"BB35+1","v":2074},{"$f":"BC35+1","v":2075},{"$f":"BD35+1","v":2076},{"$f":"BE35+1","v":2077},{"$f":"BF35+1","v":2078},{"$f":"BG35+1","v":2079},{"$f":"BH35+1","v":2080},{"$f":"BI35+1","v":2081},{"$f":"BJ35+1","v":2082},{"$f":"BK35+1","v":2083},{"$f":"BL35+1","v":2084},{"$f":"BM35+1","v":2085},{"$f":"BN35+1","v":2086},{"$f":"BO35+1","v":2087},{"$f":"BP35+1","v":2088},{"$f":"BQ35+1","v":2089},{"$f":"BR35+1","v":2090},{"$f":"BS35+1","v":2091},{"$f":"BT35+1","v":2092},{"$f":"BU35+1","v":2093},{"$f":"BV35+1","v":2094},{"$f":"BW35+1","v":2095},{"$f":"BX35+1","v":2096},{"$f":"BY35+1","v":2097},{"$f":"BZ35+1","v":2098},{"$f":"CA35+1","v":2099},{"$f":"CB35+1","v":2100}]
["Natural Gas Retained",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Hybrid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.25*V39","v":40.625},{"$f":"0.25*W39","v":40.625},40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625,40.625]
["Hydrogen Future",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Dominates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5,162.5]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B36,$Q$67=2,B37,$Q$67=3,B38,$Q$67=4,B39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,C36,$Q$67=2,C37,$Q$67=3,C38,$Q$67=4,C39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,D36,$Q$67=2,D37,$Q$67=3,D38,$Q$67=4,D39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,E36,$Q$67=2,E37,$Q$67=3,E38,$Q$67=4,E39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,F36,$Q$67=2,F37,$Q$67=3,F38,$Q$67=4,F39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,G36,$Q$67=2,G37,$Q$67=3,G38,$Q$67=4,G39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,H36,$Q$67=2,H37,$Q$67=3,H38,$Q$67=4,H39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,I36,$Q$67=2,I37,$Q$67=3,I38,$Q$67=4,I39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,J36,$Q$67=2,J37,$Q$67=3,J38,$Q$67=4,J39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,K36,$Q$67=2,K37,$Q$67=3,K38,$Q$67=4,K39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,L36,$Q$67=2,L37,$Q$67=3,L38,$Q$67=4,L39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,M36,$Q$67=2,M37,$Q$67=3,M38,$Q$67=4,M39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,N36,$Q$67=2,N37,$Q$67=3,N38,$Q$67=4,N39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,O36,$Q$67=2,O37,$Q$67=3,O38,$Q$67=4,O39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,P36,$Q$67=2,P37,$Q$67=3,P38,$Q$67=4,P39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Q36,$Q$67=2,Q37,$Q$67=3,Q38,$Q$67=4,Q39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,R36,$Q$67=2,R37,$Q$67=3,R38,$Q$67=4,R39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,S36,$Q$67=2,S37,$Q$67=3,S38,$Q$67=4,S39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,T36,$Q$67=2,T37,$Q$67=3,T38,$Q$67=4,T39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,U36,$Q$67=2,U37,$Q$67=3,U38,$Q$67=4,U39)","v":0},{"$f":"_xlfn.IFS($Q$67=1,V36,$Q$67=2,V37,$Q$67=3,V38,$Q$67=4,V39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,W36,$Q$67=2,W37,$Q$67=3,W38,$Q$67=4,W39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,X36,$Q$67=2,X37,$Q$67=3,X38,$Q$67=4,X39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,Y36,$Q$67=2,Y37,$Q$67=3,Y38,$Q$67=4,Y39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,Z36,$Q$67=2,Z37,$Q$67=3,Z38,$Q$67=4,Z39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AA36,$Q$67=2,AA37,$Q$67=3,AA38,$Q$67=4,AA39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AB36,$Q$67=2,AB37,$Q$67=3,AB38,$Q$67=4,AB39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AC36,$Q$67=2,AC37,$Q$67=3,AC38,$Q$67=4,AC39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AD36,$Q$67=2,AD37,$Q$67=3,AD38,$Q$67=4,AD39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AE36,$Q$67=2,AE37,$Q$67=3,AE38,$Q$67=4,AE39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AF36,$Q$67=2,AF37,$Q$67=3,AF38,$Q$67=4,AF39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AG36,$Q$67=2,AG37,$Q$67=3,AG38,$Q$67=4,AG39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AH36,$Q$67=2,AH37,$Q$67=3,AH38,$Q$67=4,AH39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AI36,$Q$67=2,AI37,$Q$67=3,AI38,$Q$67=4,AI39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AJ36,$Q$67=2,AJ37,$Q$67=3,AJ38,$Q$67=4,AJ39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AK36,$Q$67=2,AK37,$Q$67=3,AK38,$Q$67=4,AK39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AL36,$Q$67=2,AL37,$Q$67=3,AL38,$Q$67=4,AL39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AM36,$Q$67=2,AM37,$Q$67=3,AM38,$Q$67=4,AM39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AN36,$Q$67=2,AN37,$Q$67=3,AN38,$Q$67=4,AN39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AO36,$Q$67=2,AO37,$Q$67=3,AO38,$Q$67=4,AO39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AP36,$Q$67=2,AP37,$Q$67=3,AP38,$Q$67=4,AP39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AQ36,$Q$67=2,AQ37,$Q$67=3,AQ38,$Q$67=4,AQ39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AR36,$Q$67=2,AR37,$Q$67=3,AR38,$Q$67=4,AR39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AS36,$Q$67=2,AS37,$Q$67=3,AS38,$Q$67=4,AS39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AT36,$Q$67=2,AT37,$Q$67=3,AT38,$Q$67=4,AT39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AU36,$Q$67=2,AU37,$Q$67=3,AU38,$Q$67=4,AU39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AV36,$Q$67=2,AV37,$Q$67=3,AV38,$Q$67=4,AV39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AW36,$Q$67=2,AW37,$Q$67=3,AW38,$Q$67=4,AW39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AX36,$Q$67=2,AX37,$Q$67=3,AX38,$Q$67=4,AX39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AY36,$Q$67=2,AY37,$Q$67=3,AY38,$Q$67=4,AY39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,AZ36,$Q$67=2,AZ37,$Q$67=3,AZ38,$Q$67=4,AZ39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BA36,$Q$67=2,BA37,$Q$67=3,BA38,$Q$67=4,BA39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BB36,$Q$67=2,BB37,$Q$67=3,BB38,$Q$67=4,BB39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BC36,$Q$67=2,BC37,$Q$67=3,BC38,$Q$67=4,BC39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BD36,$Q$67=2,BD37,$Q$67=3,BD38,$Q$67=4,BD39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BE36,$Q$67=2,BE37,$Q$67=3,BE38,$Q$67=4,BE39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BF36,$Q$67=2,BF37,$Q$67=3,BF38,$Q$67=4,BF39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BG36,$Q$67=2,BG37,$Q$67=3,BG38,$Q$67=4,BG39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BH36,$Q$67=2,BH37,$Q$67=3,BH38,$Q$67=4,BH39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BI36,$Q$67=2,BI37,$Q$67=3,BI38,$Q$67=4,BI39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BJ36,$Q$67=2,BJ37,$Q$67=3,BJ38,$Q$67=4,BJ39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BK36,$Q$67=2,BK37,$Q$67=3,BK38,$Q$67=4,BK39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BL36,$Q$67=2,BL37,$Q$67=3,BL38,$Q$67=4,BL39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BM36,$Q$67=2,BM37,$Q$67=3,BM38,$Q$67=4,BM39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BN36,$Q$67=2,BN37,$Q$67=3,BN38,$Q$67=4,BN39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BO36,$Q$67=2,BO37,$Q$67=3,BO38,$Q$67=4,BO39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BP36,$Q$67=2,BP37,$Q$67=3,BP38,$Q$67=4,BP39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BQ36,$Q$67=2,BQ37,$Q$67=3,BQ38,$Q$67=4,BQ39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BR36,$Q$67=2,BR37,$Q$67=3,BR38,$Q$67=4,BR39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BS36,$Q$67=2,BS37,$Q$67=3,BS38,$Q$67=4,BS39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BT36,$Q$67=2,BT37,$Q$67=3,BT38,$Q$67=4,BT39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BU36,$Q$67=2,BU37,$Q$67=3,BU38,$Q$67=4,BU39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BV36,$Q$67=2,BV37,$Q$67=3,BV38,$Q$67=4,BV39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BW36,$Q$67=2,BW37,$Q$67=3,BW38,$Q$67=4,BW39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BX36,$Q$67=2,BX37,$Q$67=3,BX38,$Q$67=4,BX39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BY36,$Q$67=2,BY37,$Q$67=3,BY38,$Q$67=4,BY39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,BZ36,$Q$67=2,BZ37,$Q$67=3,BZ38,$Q$67=4,BZ39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,CA36,$Q$67=2,CA37,$Q$67=3,CA38,$Q$67=4,CA39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,CB36,$Q$67=2,CB37,$Q$67=3,CB38,$Q$67=4,CB39)","v":162.5},{"$f":"_xlfn.IFS($Q$67=1,CC36,$Q$67=2,CC37,$Q$67=3,CC38,$Q$67=4,CC39)","v":162.5}]
[]
["Electricity appliance rebates- Hot water"]
[null,2021,{"$f":"B43+1","v":2022},{"$f":"C43+1","v":2023},{"$f":"D43+1","v":2024},{"$f":"E43+1","v":2025},{"$f":"F43+1","v":2026},{"$f":"G43+1","v":2027},{"$f":"H43+1","v":2028},{"$f":"I43+1","v":2029},{"$f":"J43+1","v":2030},{"$f":"K43+1","v":2031},{"$f":"L43+1","v":2032},{"$f":"M43+1","v":2033},{"$f":"N43+1","v":2034},{"$f":"O43+1","v":2035},{"$f":"P43+1","v":2036},{"$f":"Q43+1","v":2037},{"$f":"R43+1","v":2038},{"$f":"S43+1","v":2039},{"$f":"T43+1","v":2040},{"$f":"U43+1","v":2041},{"$f":"V43+1","v":2042},{"$f":"W43+1","v":2043},{"$f":"X43+1","v":2044},{"$f":"Y43+1","v":2045},{"$f":"Z43+1","v":2046},{"$f":"AA43+1","v":2047},{"$f":"AB43+1","v":2048},{"$f":"AC43+1","v":2049},{"$f":"AD43+1","v":2050},{"$f":"AE43+1","v":2051},{"$f":"AF43+1","v":2052},{"$f":"AG43+1","v":2053},{"$f":"AH43+1","v":2054},{"$f":"AI43+1","v":2055},{"$f":"AJ43+1","v":2056},{"$f":"AK43+1","v":2057},{"$f":"AL43+1","v":2058},{"$f":"AM43+1","v":2059},{"$f":"AN43+1","v":2060},{"$f":"AO43+1","v":2061},{"$f":"AP43+1","v":2062},{"$f":"AQ43+1","v":2063},{"$f":"AR43+1","v":2064},{"$f":"AS43+1","v":2065},{"$f":"AT43+1","v":2066},{"$f":"AU43+1","v":2067},{"$f":"AV43+1","v":2068},{"$f":"AW43+1","v":2069},{"$f":"AX43+1","v":2070},{"$f":"AY43+1","v":2071},{"$f":"AZ43+1","v":2072},{"$f":"BA43+1","v":2073},{"$f":"BB43+1","v":2074},{"$f":"BC43+1","v":2075},{"$f":"BD43+1","v":2076},{"$f":"BE43+1","v":2077},{"$f":"BF43+1","v":2078},{"$f":"BG43+1","v":2079},{"$f":"BH43+1","v":2080},{"$f":"BI43+1","v":2081},{"$f":"BJ43+1","v":2082},{"$f":"BK43+1","v":2083},{"$f":"BL43+1","v":2084},{"$f":"BM43+1","v":2085},{"$f":"BN43+1","v":2086},{"$f":"BO43+1","v":2087},{"$f":"BP43+1","v":2088},{"$f":"BQ43+1","v":2089},{"$f":"BR43+1","v":2090},{"$f":"BS43+1","v":2091},{"$f":"BT43+1","v":2092},{"$f":"BU43+1","v":2093},{"$f":"BV43+1","v":2094},{"$f":"BW43+1","v":2095},{"$f":"BX43+1","v":2096},{"$f":"BY43+1","v":2097},{"$f":"BZ43+1","v":2098},{"$f":"CA43+1","v":2099},{"$f":"CB43+1","v":2100}]
["Natural Gas Retained",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Hybrid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.25*V47","v":43.75},{"$f":"0.25*W47","v":43.75},43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75,43.75]
["Hydrogen Future",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Dominates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B44,$Q$67=2,B45,$Q$67=3,B46,$Q$67=4,B47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,C44,$Q$67=2,C45,$Q$67=3,C46,$Q$67=4,C47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,D44,$Q$67=2,D45,$Q$67=3,D46,$Q$67=4,D47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,E44,$Q$67=2,E45,$Q$67=3,E46,$Q$67=4,E47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,F44,$Q$67=2,F45,$Q$67=3,F46,$Q$67=4,F47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,G44,$Q$67=2,G45,$Q$67=3,G46,$Q$67=4,G47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,H44,$Q$67=2,H45,$Q$67=3,H46,$Q$67=4,H47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,I44,$Q$67=2,I45,$Q$67=3,I46,$Q$67=4,I47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,J44,$Q$67=2,J45,$Q$67=3,J46,$Q$67=4,J47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,K44,$Q$67=2,K45,$Q$67=3,K46,$Q$67=4,K47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,L44,$Q$67=2,L45,$Q$67=3,L46,$Q$67=4,L47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,M44,$Q$67=2,M45,$Q$67=3,M46,$Q$67=4,M47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,N44,$Q$67=2,N45,$Q$67=3,N46,$Q$67=4,N47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,O44,$Q$67=2,O45,$Q$67=3,O46,$Q$67=4,O47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,P44,$Q$67=2,P45,$Q$67=3,P46,$Q$67=4,P47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Q44,$Q$67=2,Q45,$Q$67=3,Q46,$Q$67=4,Q47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,R44,$Q$67=2,R45,$Q$67=3,R46,$Q$67=4,R47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,S44,$Q$67=2,S45,$Q$67=3,S46,$Q$67=4,S47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,T44,$Q$67=2,T45,$Q$67=3,T46,$Q$67=4,T47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,U44,$Q$67=2,U45,$Q$67=3,U46,$Q$67=4,U47)","v":0},{"$f":"_xlfn.IFS($Q$67=1,V44,$Q$67=2,V45,$Q$67=3,V46,$Q$67=4,V47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,W44,$Q$67=2,W45,$Q$67=3,W46,$Q$67=4,W47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,X44,$Q$67=2,X45,$Q$67=3,X46,$Q$67=4,X47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,Y44,$Q$67=2,Y45,$Q$67=3,Y46,$Q$67=4,Y47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,Z44,$Q$67=2,Z45,$Q$67=3,Z46,$Q$67=4,Z47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AA44,$Q$67=2,AA45,$Q$67=3,AA46,$Q$67=4,AA47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AB44,$Q$67=2,AB45,$Q$67=3,AB46,$Q$67=4,AB47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AC44,$Q$67=2,AC45,$Q$67=3,AC46,$Q$67=4,AC47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AD44,$Q$67=2,AD45,$Q$67=3,AD46,$Q$67=4,AD47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AE44,$Q$67=2,AE45,$Q$67=3,AE46,$Q$67=4,AE47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AF44,$Q$67=2,AF45,$Q$67=3,AF46,$Q$67=4,AF47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AG44,$Q$67=2,AG45,$Q$67=3,AG46,$Q$67=4,AG47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AH44,$Q$67=2,AH45,$Q$67=3,AH46,$Q$67=4,AH47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AI44,$Q$67=2,AI45,$Q$67=3,AI46,$Q$67=4,AI47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AJ44,$Q$67=2,AJ45,$Q$67=3,AJ46,$Q$67=4,AJ47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AK44,$Q$67=2,AK45,$Q$67=3,AK46,$Q$67=4,AK47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AL44,$Q$67=2,AL45,$Q$67=3,AL46,$Q$67=4,AL47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AM44,$Q$67=2,AM45,$Q$67=3,AM46,$Q$67=4,AM47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AN44,$Q$67=2,AN45,$Q$67=3,AN46,$Q$67=4,AN47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AO44,$Q$67=2,AO45,$Q$67=3,AO46,$Q$67=4,AO47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AP44,$Q$67=2,AP45,$Q$67=3,AP46,$Q$67=4,AP47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AQ44,$Q$67=2,AQ45,$Q$67=3,AQ46,$Q$67=4,AQ47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AR44,$Q$67=2,AR45,$Q$67=3,AR46,$Q$67=4,AR47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AS44,$Q$67=2,AS45,$Q$67=3,AS46,$Q$67=4,AS47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AT44,$Q$67=2,AT45,$Q$67=3,AT46,$Q$67=4,AT47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AU44,$Q$67=2,AU45,$Q$67=3,AU46,$Q$67=4,AU47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AV44,$Q$67=2,AV45,$Q$67=3,AV46,$Q$67=4,AV47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AW44,$Q$67=2,AW45,$Q$67=3,AW46,$Q$67=4,AW47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AX44,$Q$67=2,AX45,$Q$67=3,AX46,$Q$67=4,AX47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AY44,$Q$67=2,AY45,$Q$67=3,AY46,$Q$67=4,AY47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,AZ44,$Q$67=2,AZ45,$Q$67=3,AZ46,$Q$67=4,AZ47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BA44,$Q$67=2,BA45,$Q$67=3,BA46,$Q$67=4,BA47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BB44,$Q$67=2,BB45,$Q$67=3,BB46,$Q$67=4,BB47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BC44,$Q$67=2,BC45,$Q$67=3,BC46,$Q$67=4,BC47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BD44,$Q$67=2,BD45,$Q$67=3,BD46,$Q$67=4,BD47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BE44,$Q$67=2,BE45,$Q$67=3,BE46,$Q$67=4,BE47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BF44,$Q$67=2,BF45,$Q$67=3,BF46,$Q$67=4,BF47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BG44,$Q$67=2,BG45,$Q$67=3,BG46,$Q$67=4,BG47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BH44,$Q$67=2,BH45,$Q$67=3,BH46,$Q$67=4,BH47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BI44,$Q$67=2,BI45,$Q$67=3,BI46,$Q$67=4,BI47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BJ44,$Q$67=2,BJ45,$Q$67=3,BJ46,$Q$67=4,BJ47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BK44,$Q$67=2,BK45,$Q$67=3,BK46,$Q$67=4,BK47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BL44,$Q$67=2,BL45,$Q$67=3,BL46,$Q$67=4,BL47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BM44,$Q$67=2,BM45,$Q$67=3,BM46,$Q$67=4,BM47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BN44,$Q$67=2,BN45,$Q$67=3,BN46,$Q$67=4,BN47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BO44,$Q$67=2,BO45,$Q$67=3,BO46,$Q$67=4,BO47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BP44,$Q$67=2,BP45,$Q$67=3,BP46,$Q$67=4,BP47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BQ44,$Q$67=2,BQ45,$Q$67=3,BQ46,$Q$67=4,BQ47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BR44,$Q$67=2,BR45,$Q$67=3,BR46,$Q$67=4,BR47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BS44,$Q$67=2,BS45,$Q$67=3,BS46,$Q$67=4,BS47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BT44,$Q$67=2,BT45,$Q$67=3,BT46,$Q$67=4,BT47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BU44,$Q$67=2,BU45,$Q$67=3,BU46,$Q$67=4,BU47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BV44,$Q$67=2,BV45,$Q$67=3,BV46,$Q$67=4,BV47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BW44,$Q$67=2,BW45,$Q$67=3,BW46,$Q$67=4,BW47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BX44,$Q$67=2,BX45,$Q$67=3,BX46,$Q$67=4,BX47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BY44,$Q$67=2,BY45,$Q$67=3,BY46,$Q$67=4,BY47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,BZ44,$Q$67=2,BZ45,$Q$67=3,BZ46,$Q$67=4,BZ47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,CA44,$Q$67=2,CA45,$Q$67=3,CA46,$Q$67=4,CA47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,CB44,$Q$67=2,CB45,$Q$67=3,CB46,$Q$67=4,CB47)","v":175},{"$f":"_xlfn.IFS($Q$67=1,CC44,$Q$67=2,CC45,$Q$67=3,CC46,$Q$67=4,CC47)","v":175}]
[]
["Electricity appliance rebates- Room heater"]
[null,2021,{"$f":"B51+1","v":2022},{"$f":"C51+1","v":2023},{"$f":"D51+1","v":2024},{"$f":"E51+1","v":2025},{"$f":"F51+1","v":2026},{"$f":"G51+1","v":2027},{"$f":"H51+1","v":2028},{"$f":"I51+1","v":2029},{"$f":"J51+1","v":2030},{"$f":"K51+1","v":2031},{"$f":"L51+1","v":2032},{"$f":"M51+1","v":2033},{"$f":"N51+1","v":2034},{"$f":"O51+1","v":2035},{"$f":"P51+1","v":2036},{"$f":"Q51+1","v":2037},{"$f":"R51+1","v":2038},{"$f":"S51+1","v":2039},{"$f":"T51+1","v":2040},{"$f":"U51+1","v":2041},{"$f":"V51+1","v":2042},{"$f":"W51+1","v":2043},{"$f":"X51+1","v":2044},{"$f":"Y51+1","v":2045},{"$f":"Z51+1","v":2046},{"$f":"AA51+1","v":2047},{"$f":"AB51+1","v":2048},{"$f":"AC51+1","v":2049},{"$f":"AD51+1","v":2050},{"$f":"AE51+1","v":2051},{"$f":"AF51+1","v":2052},{"$f":"AG51+1","v":2053},{"$f":"AH51+1","v":2054},{"$f":"AI51+1","v":2055},{"$f":"AJ51+1","v":2056},{"$f":"AK51+1","v":2057},{"$f":"AL51+1","v":2058},{"$f":"AM51+1","v":2059},{"$f":"AN51+1","v":2060},{"$f":"AO51+1","v":2061},{"$f":"AP51+1","v":2062},{"$f":"AQ51+1","v":2063},{"$f":"AR51+1","v":2064},{"$f":"AS51+1","v":2065},{"$f":"AT51+1","v":2066},{"$f":"AU51+1","v":2067},{"$f":"AV51+1","v":2068},{"$f":"AW51+1","v":2069},{"$f":"AX51+1","v":2070},{"$f":"AY51+1","v":2071},{"$f":"AZ51+1","v":2072},{"$f":"BA51+1","v":2073},{"$f":"BB51+1","v":2074},{"$f":"BC51+1","v":2075},{"$f":"BD51+1","v":2076},{"$f":"BE51+1","v":2077},{"$f":"BF51+1","v":2078},{"$f":"BG51+1","v":2079},{"$f":"BH51+1","v":2080},{"$f":"BI51+1","v":2081},{"$f":"BJ51+1","v":2082},{"$f":"BK51+1","v":2083},{"$f":"BL51+1","v":2084},{"$f":"BM51+1","v":2085},{"$f":"BN51+1","v":2086},{"$f":"BO51+1","v":2087},{"$f":"BP51+1","v":2088},{"$f":"BQ51+1","v":2089},{"$f":"BR51+1","v":2090},{"$f":"BS51+1","v":2091},{"$f":"BT51+1","v":2092},{"$f":"BU51+1","v":2093},{"$f":"BV51+1","v":2094},{"$f":"BW51+1","v":2095},{"$f":"BX51+1","v":2096},{"$f":"BY51+1","v":2097},{"$f":"BZ51+1","v":2098},{"$f":"CA51+1","v":2099},{"$f":"CB51+1","v":2100}]
["Natural Gas Retained",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Hybrid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.25*V55","v":31.25},{"$f":"0.25*W55","v":31.25},31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25,31.25]
["Hydrogen Future",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Dominates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B52,$Q$67=2,B53,$Q$67=3,B54,$Q$67=4,B55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,C52,$Q$67=2,C53,$Q$67=3,C54,$Q$67=4,C55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,D52,$Q$67=2,D53,$Q$67=3,D54,$Q$67=4,D55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,E52,$Q$67=2,E53,$Q$67=3,E54,$Q$67=4,E55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,F52,$Q$67=2,F53,$Q$67=3,F54,$Q$67=4,F55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,G52,$Q$67=2,G53,$Q$67=3,G54,$Q$67=4,G55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,H52,$Q$67=2,H53,$Q$67=3,H54,$Q$67=4,H55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,I52,$Q$67=2,I53,$Q$67=3,I54,$Q$67=4,I55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,J52,$Q$67=2,J53,$Q$67=3,J54,$Q$67=4,J55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,K52,$Q$67=2,K53,$Q$67=3,K54,$Q$67=4,K55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,L52,$Q$67=2,L53,$Q$67=3,L54,$Q$67=4,L55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,M52,$Q$67=2,M53,$Q$67=3,M54,$Q$67=4,M55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,N52,$Q$67=2,N53,$Q$67=3,N54,$Q$67=4,N55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,O52,$Q$67=2,O53,$Q$67=3,O54,$Q$67=4,O55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,P52,$Q$67=2,P53,$Q$67=3,P54,$Q$67=4,P55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Q52,$Q$67=2,Q53,$Q$67=3,Q54,$Q$67=4,Q55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,R52,$Q$67=2,R53,$Q$67=3,R54,$Q$67=4,R55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,S52,$Q$67=2,S53,$Q$67=3,S54,$Q$67=4,S55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,T52,$Q$67=2,T53,$Q$67=3,T54,$Q$67=4,T55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,U52,$Q$67=2,U53,$Q$67=3,U54,$Q$67=4,U55)","v":0},{"$f":"_xlfn.IFS($Q$67=1,V52,$Q$67=2,V53,$Q$67=3,V54,$Q$67=4,V55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,W52,$Q$67=2,W53,$Q$67=3,W54,$Q$67=4,W55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,X52,$Q$67=2,X53,$Q$67=3,X54,$Q$67=4,X55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,Y52,$Q$67=2,Y53,$Q$67=3,Y54,$Q$67=4,Y55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,Z52,$Q$67=2,Z53,$Q$67=3,Z54,$Q$67=4,Z55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AA52,$Q$67=2,AA53,$Q$67=3,AA54,$Q$67=4,AA55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AB52,$Q$67=2,AB53,$Q$67=3,AB54,$Q$67=4,AB55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AC52,$Q$67=2,AC53,$Q$67=3,AC54,$Q$67=4,AC55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AD52,$Q$67=2,AD53,$Q$67=3,AD54,$Q$67=4,AD55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AE52,$Q$67=2,AE53,$Q$67=3,AE54,$Q$67=4,AE55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AF52,$Q$67=2,AF53,$Q$67=3,AF54,$Q$67=4,AF55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AG52,$Q$67=2,AG53,$Q$67=3,AG54,$Q$67=4,AG55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AH52,$Q$67=2,AH53,$Q$67=3,AH54,$Q$67=4,AH55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AI52,$Q$67=2,AI53,$Q$67=3,AI54,$Q$67=4,AI55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AJ52,$Q$67=2,AJ53,$Q$67=3,AJ54,$Q$67=4,AJ55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AK52,$Q$67=2,AK53,$Q$67=3,AK54,$Q$67=4,AK55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AL52,$Q$67=2,AL53,$Q$67=3,AL54,$Q$67=4,AL55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AM52,$Q$67=2,AM53,$Q$67=3,AM54,$Q$67=4,AM55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AN52,$Q$67=2,AN53,$Q$67=3,AN54,$Q$67=4,AN55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AO52,$Q$67=2,AO53,$Q$67=3,AO54,$Q$67=4,AO55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AP52,$Q$67=2,AP53,$Q$67=3,AP54,$Q$67=4,AP55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AQ52,$Q$67=2,AQ53,$Q$67=3,AQ54,$Q$67=4,AQ55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AR52,$Q$67=2,AR53,$Q$67=3,AR54,$Q$67=4,AR55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AS52,$Q$67=2,AS53,$Q$67=3,AS54,$Q$67=4,AS55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AT52,$Q$67=2,AT53,$Q$67=3,AT54,$Q$67=4,AT55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AU52,$Q$67=2,AU53,$Q$67=3,AU54,$Q$67=4,AU55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AV52,$Q$67=2,AV53,$Q$67=3,AV54,$Q$67=4,AV55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AW52,$Q$67=2,AW53,$Q$67=3,AW54,$Q$67=4,AW55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AX52,$Q$67=2,AX53,$Q$67=3,AX54,$Q$67=4,AX55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AY52,$Q$67=2,AY53,$Q$67=3,AY54,$Q$67=4,AY55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,AZ52,$Q$67=2,AZ53,$Q$67=3,AZ54,$Q$67=4,AZ55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BA52,$Q$67=2,BA53,$Q$67=3,BA54,$Q$67=4,BA55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BB52,$Q$67=2,BB53,$Q$67=3,BB54,$Q$67=4,BB55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BC52,$Q$67=2,BC53,$Q$67=3,BC54,$Q$67=4,BC55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BD52,$Q$67=2,BD53,$Q$67=3,BD54,$Q$67=4,BD55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BE52,$Q$67=2,BE53,$Q$67=3,BE54,$Q$67=4,BE55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BF52,$Q$67=2,BF53,$Q$67=3,BF54,$Q$67=4,BF55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BG52,$Q$67=2,BG53,$Q$67=3,BG54,$Q$67=4,BG55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BH52,$Q$67=2,BH53,$Q$67=3,BH54,$Q$67=4,BH55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BI52,$Q$67=2,BI53,$Q$67=3,BI54,$Q$67=4,BI55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BJ52,$Q$67=2,BJ53,$Q$67=3,BJ54,$Q$67=4,BJ55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BK52,$Q$67=2,BK53,$Q$67=3,BK54,$Q$67=4,BK55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BL52,$Q$67=2,BL53,$Q$67=3,BL54,$Q$67=4,BL55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BM52,$Q$67=2,BM53,$Q$67=3,BM54,$Q$67=4,BM55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BN52,$Q$67=2,BN53,$Q$67=3,BN54,$Q$67=4,BN55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BO52,$Q$67=2,BO53,$Q$67=3,BO54,$Q$67=4,BO55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BP52,$Q$67=2,BP53,$Q$67=3,BP54,$Q$67=4,BP55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BQ52,$Q$67=2,BQ53,$Q$67=3,BQ54,$Q$67=4,BQ55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BR52,$Q$67=2,BR53,$Q$67=3,BR54,$Q$67=4,BR55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BS52,$Q$67=2,BS53,$Q$67=3,BS54,$Q$67=4,BS55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BT52,$Q$67=2,BT53,$Q$67=3,BT54,$Q$67=4,BT55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BU52,$Q$67=2,BU53,$Q$67=3,BU54,$Q$67=4,BU55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BV52,$Q$67=2,BV53,$Q$67=3,BV54,$Q$67=4,BV55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BW52,$Q$67=2,BW53,$Q$67=3,BW54,$Q$67=4,BW55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BX52,$Q$67=2,BX53,$Q$67=3,BX54,$Q$67=4,BX55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BY52,$Q$67=2,BY53,$Q$67=3,BY54,$Q$67=4,BY55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,BZ52,$Q$67=2,BZ53,$Q$67=3,BZ54,$Q$67=4,BZ55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,CA52,$Q$67=2,CA53,$Q$67=3,CA54,$Q$67=4,CA55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,CB52,$Q$67=2,CB53,$Q$67=3,CB54,$Q$67=4,CB55)","v":125},{"$f":"_xlfn.IFS($Q$67=1,CC52,$Q$67=2,CC53,$Q$67=3,CC54,$Q$67=4,CC55)","v":125}]
[]
["Electricity appliance rebates- Ducted heating"]
[null,2021,{"$f":"B59+1","v":2022},{"$f":"C59+1","v":2023},{"$f":"D59+1","v":2024},{"$f":"E59+1","v":2025},{"$f":"F59+1","v":2026},{"$f":"G59+1","v":2027},{"$f":"H59+1","v":2028},{"$f":"I59+1","v":2029},{"$f":"J59+1","v":2030},{"$f":"K59+1","v":2031},{"$f":"L59+1","v":2032},{"$f":"M59+1","v":2033},{"$f":"N59+1","v":2034},{"$f":"O59+1","v":2035},{"$f":"P59+1","v":2036},{"$f":"Q59+1","v":2037},{"$f":"R59+1","v":2038},{"$f":"S59+1","v":2039},{"$f":"T59+1","v":2040},{"$f":"U59+1","v":2041},{"$f":"V59+1","v":2042},{"$f":"W59+1","v":2043},{"$f":"X59+1","v":2044},{"$f":"Y59+1","v":2045},{"$f":"Z59+1","v":2046},{"$f":"AA59+1","v":2047},{"$f":"AB59+1","v":2048},{"$f":"AC59+1","v":2049},{"$f":"AD59+1","v":2050},{"$f":"AE59+1","v":2051},{"$f":"AF59+1","v":2052},{"$f":"AG59+1","v":2053},{"$f":"AH59+1","v":2054},{"$f":"AI59+1","v":2055},{"$f":"AJ59+1","v":2056},{"$f":"AK59+1","v":2057},{"$f":"AL59+1","v":2058},{"$f":"AM59+1","v":2059},{"$f":"AN59+1","v":2060},{"$f":"AO59+1","v":2061},{"$f":"AP59+1","v":2062},{"$f":"AQ59+1","v":2063},{"$f":"AR59+1","v":2064},{"$f":"AS59+1","v":2065},{"$f":"AT59+1","v":2066},{"$f":"AU59+1","v":2067},{"$f":"AV59+1","v":2068},{"$f":"AW59+1","v":2069},{"$f":"AX59+1","v":2070},{"$f":"AY59+1","v":2071},{"$f":"AZ59+1","v":2072},{"$f":"BA59+1","v":2073},{"$f":"BB59+1","v":2074},{"$f":"BC59+1","v":2075},{"$f":"BD59+1","v":2076},{"$f":"BE59+1","v":2077},{"$f":"BF59+1","v":2078},{"$f":"BG59+1","v":2079},{"$f":"BH59+1","v":2080},{"$f":"BI59+1","v":2081},{"$f":"BJ59+1","v":2082},{"$f":"BK59+1","v":2083},{"$f":"BL59+1","v":2084},{"$f":"BM59+1","v":2085},{"$f":"BN59+1","v":2086},{"$f":"BO59+1","v":2087},{"$f":"BP59+1","v":2088},{"$f":"BQ59+1","v":2089},{"$f":"BR59+1","v":2090},{"$f":"BS59+1","v":2091},{"$f":"BT59+1","v":2092},{"$f":"BU59+1","v":2093},{"$f":"BV59+1","v":2094},{"$f":"BW59+1","v":2095},{"$f":"BX59+1","v":2096},{"$f":"BY59+1","v":2097},{"$f":"BZ59+1","v":2098},{"$f":"CA59+1","v":2099},{"$f":"CB59+1","v":2100}]
["Natural Gas Retained",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy Hybrid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydrogen Future",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Dominates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INPUT",{"$f":"_xlfn.IFS($Q$67=1,B60,$Q$67=2,B61,$Q$67=3,B62,$Q$67=4,B63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,C60,$Q$67=2,C61,$Q$67=3,C62,$Q$67=4,C63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,D60,$Q$67=2,D61,$Q$67=3,D62,$Q$67=4,D63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,E60,$Q$67=2,E61,$Q$67=3,E62,$Q$67=4,E63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,F60,$Q$67=2,F61,$Q$67=3,F62,$Q$67=4,F63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,G60,$Q$67=2,G61,$Q$67=3,G62,$Q$67=4,G63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,H60,$Q$67=2,H61,$Q$67=3,H62,$Q$67=4,H63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,I60,$Q$67=2,I61,$Q$67=3,I62,$Q$67=4,I63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,J60,$Q$67=2,J61,$Q$67=3,J62,$Q$67=4,J63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,K60,$Q$67=2,K61,$Q$67=3,K62,$Q$67=4,K63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,L60,$Q$67=2,L61,$Q$67=3,L62,$Q$67=4,L63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,M60,$Q$67=2,M61,$Q$67=3,M62,$Q$67=4,M63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,N60,$Q$67=2,N61,$Q$67=3,N62,$Q$67=4,N63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,O60,$Q$67=2,O61,$Q$67=3,O62,$Q$67=4,O63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,P60,$Q$67=2,P61,$Q$67=3,P62,$Q$67=4,P63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Q60,$Q$67=2,Q61,$Q$67=3,Q62,$Q$67=4,Q63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,R60,$Q$67=2,R61,$Q$67=3,R62,$Q$67=4,R63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,S60,$Q$67=2,S61,$Q$67=3,S62,$Q$67=4,S63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,T60,$Q$67=2,T61,$Q$67=3,T62,$Q$67=4,T63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,U60,$Q$67=2,U61,$Q$67=3,U62,$Q$67=4,U63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,V60,$Q$67=2,V61,$Q$67=3,V62,$Q$67=4,V63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,W60,$Q$67=2,W61,$Q$67=3,W62,$Q$67=4,W63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,X60,$Q$67=2,X61,$Q$67=3,X62,$Q$67=4,X63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Y60,$Q$67=2,Y61,$Q$67=3,Y62,$Q$67=4,Y63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,Z60,$Q$67=2,Z61,$Q$67=3,Z62,$Q$67=4,Z63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AA60,$Q$67=2,AA61,$Q$67=3,AA62,$Q$67=4,AA63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AB60,$Q$67=2,AB61,$Q$67=3,AB62,$Q$67=4,AB63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AC60,$Q$67=2,AC61,$Q$67=3,AC62,$Q$67=4,AC63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AD60,$Q$67=2,AD61,$Q$67=3,AD62,$Q$67=4,AD63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AE60,$Q$67=2,AE61,$Q$67=3,AE62,$Q$67=4,AE63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AF60,$Q$67=2,AF61,$Q$67=3,AF62,$Q$67=4,AF63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AG60,$Q$67=2,AG61,$Q$67=3,AG62,$Q$67=4,AG63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AH60,$Q$67=2,AH61,$Q$67=3,AH62,$Q$67=4,AH63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AI60,$Q$67=2,AI61,$Q$67=3,AI62,$Q$67=4,AI63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AJ60,$Q$67=2,AJ61,$Q$67=3,AJ62,$Q$67=4,AJ63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AK60,$Q$67=2,AK61,$Q$67=3,AK62,$Q$67=4,AK63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AL60,$Q$67=2,AL61,$Q$67=3,AL62,$Q$67=4,AL63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AM60,$Q$67=2,AM61,$Q$67=3,AM62,$Q$67=4,AM63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AN60,$Q$67=2,AN61,$Q$67=3,AN62,$Q$67=4,AN63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AO60,$Q$67=2,AO61,$Q$67=3,AO62,$Q$67=4,AO63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AP60,$Q$67=2,AP61,$Q$67=3,AP62,$Q$67=4,AP63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AQ60,$Q$67=2,AQ61,$Q$67=3,AQ62,$Q$67=4,AQ63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AR60,$Q$67=2,AR61,$Q$67=3,AR62,$Q$67=4,AR63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AS60,$Q$67=2,AS61,$Q$67=3,AS62,$Q$67=4,AS63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AT60,$Q$67=2,AT61,$Q$67=3,AT62,$Q$67=4,AT63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AU60,$Q$67=2,AU61,$Q$67=3,AU62,$Q$67=4,AU63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AV60,$Q$67=2,AV61,$Q$67=3,AV62,$Q$67=4,AV63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AW60,$Q$67=2,AW61,$Q$67=3,AW62,$Q$67=4,AW63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AX60,$Q$67=2,AX61,$Q$67=3,AX62,$Q$67=4,AX63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AY60,$Q$67=2,AY61,$Q$67=3,AY62,$Q$67=4,AY63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,AZ60,$Q$67=2,AZ61,$Q$67=3,AZ62,$Q$67=4,AZ63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BA60,$Q$67=2,BA61,$Q$67=3,BA62,$Q$67=4,BA63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BB60,$Q$67=2,BB61,$Q$67=3,BB62,$Q$67=4,BB63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BC60,$Q$67=2,BC61,$Q$67=3,BC62,$Q$67=4,BC63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BD60,$Q$67=2,BD61,$Q$67=3,BD62,$Q$67=4,BD63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BE60,$Q$67=2,BE61,$Q$67=3,BE62,$Q$67=4,BE63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BF60,$Q$67=2,BF61,$Q$67=3,BF62,$Q$67=4,BF63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BG60,$Q$67=2,BG61,$Q$67=3,BG62,$Q$67=4,BG63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BH60,$Q$67=2,BH61,$Q$67=3,BH62,$Q$67=4,BH63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BI60,$Q$67=2,BI61,$Q$67=3,BI62,$Q$67=4,BI63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BJ60,$Q$67=2,BJ61,$Q$67=3,BJ62,$Q$67=4,BJ63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BK60,$Q$67=2,BK61,$Q$67=3,BK62,$Q$67=4,BK63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BL60,$Q$67=2,BL61,$Q$67=3,BL62,$Q$67=4,BL63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BM60,$Q$67=2,BM61,$Q$67=3,BM62,$Q$67=4,BM63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BN60,$Q$67=2,BN61,$Q$67=3,BN62,$Q$67=4,BN63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BO60,$Q$67=2,BO61,$Q$67=3,BO62,$Q$67=4,BO63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BP60,$Q$67=2,BP61,$Q$67=3,BP62,$Q$67=4,BP63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BQ60,$Q$67=2,BQ61,$Q$67=3,BQ62,$Q$67=4,BQ63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BR60,$Q$67=2,BR61,$Q$67=3,BR62,$Q$67=4,BR63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BS60,$Q$67=2,BS61,$Q$67=3,BS62,$Q$67=4,BS63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BT60,$Q$67=2,BT61,$Q$67=3,BT62,$Q$67=4,BT63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BU60,$Q$67=2,BU61,$Q$67=3,BU62,$Q$67=4,BU63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BV60,$Q$67=2,BV61,$Q$67=3,BV62,$Q$67=4,BV63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BW60,$Q$67=2,BW61,$Q$67=3,BW62,$Q$67=4,BW63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BX60,$Q$67=2,BX61,$Q$67=3,BX62,$Q$67=4,BX63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BY60,$Q$67=2,BY61,$Q$67=3,BY62,$Q$67=4,BY63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,BZ60,$Q$67=2,BZ61,$Q$67=3,BZ62,$Q$67=4,BZ63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,CA60,$Q$67=2,CA61,$Q$67=3,CA62,$Q$67=4,CA63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,CB60,$Q$67=2,CB61,$Q$67=3,CB62,$Q$67=4,CB63)","v":0},{"$f":"_xlfn.IFS($Q$67=1,CC60,$Q$67=2,CC61,$Q$67=3,CC62,$Q$67=4,CC63)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario number"]
["Scenarios",null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected scenario",{"$f":"A69","v":"Electricity Dominates"},{"$f":"_xlfn.IFS($A$69=$B$68,1,$A$69=$F$68,2,$A$69=$J$68,3,$A$69=$N$68,4)","v":4}]
[null,"Natural Gas Retained",null,null,null,"Energy Hybrid",null,null,null,"Hydrogen Future",null,null,null,"Electricity Dominates"]
[{"$f":"Dashboard!$C$5","v":"Electricity Dominates"},"Wholesale gas price","Retail electricity price- residential","Retail electricity price- commercial",null,"Wholesale gas price","Retail electricity price- residential","Retail electricity price- commercial",null,"Wholesale gas price","Retail electricity price- residential","Retail electricity price- commercial",null,"Wholesale gas price","Retail electricity price- residential","Retail electricity price- commercial",null,"wholesale gas price $/GJ","Retail electricity price- residential $/Kwh","Retail electricity price- commercial"]
[2021,3.7999999999999994,0.33763831996587029,0.336274997440273,null,3.7999999999999994,0.33763831996587029,0.336274997440273,null,3.7999999999999994,0.33763831996587029,0.336274997440273,null,3.7999999999999994,0.33763831996587029,0.336274997440273,null,{"$f":"_xlfn.IFS($Q$67=1,B70,$Q$67=2,F70,$Q$67=3,J70,$Q$67=4,N70)","v":3.7999999999999994},{"$f":"_xlfn.IFS($Q$67=1,C70,$Q$67=2,G70,$Q$67=3,K70,$Q$67=4,O70)","v":0.33763831996587029},{"$f":"_xlfn.IFS($Q$67=1,D70,$Q$67=2,H70,$Q$67=3,L70,$Q$67=4,P70)","v":0.336274997440273}]
[{"$f":"A70+1","v":2022},5.36430272763522,0.33316898516075849,0.33182369332234135,null,5.36430272763522,0.33316898516075849,0.33182369332234135,null,5.36430272763522,0.33316898516075849,0.33182369332234135,null,5.36430272763522,0.33316898516075849,0.33182369332234135,null,{"$f":"_xlfn.IFS($Q$67=1,B71,$Q$67=2,F71,$Q$67=3,J71,$Q$67=4,N71)","v":5.36430272763522},{"$f":"_xlfn.IFS($Q$67=1,C71,$Q$67=2,G71,$Q$67=3,K71,$Q$67=4,O71)","v":0.33316898516075849},{"$f":"_xlfn.IFS($Q$67=1,D71,$Q$67=2,H71,$Q$67=3,L71,$Q$67=4,P71)","v":0.33182369332234135}]
[{"$f":"A71+1","v":2023},5.46460083063283,0.31669523126911314,0.31541643233944949,null,5.46460083063283,0.31669523126911314,0.31541643233944949,null,5.46460083063283,0.31669523126911314,0.31541643233944949,null,5.46460083063283,0.31669523126911314,0.31541643233944949,null,{"$f":"_xlfn.IFS($Q$67=1,B72,$Q$67=2,F72,$Q$67=3,J72,$Q$67=4,N72)","v":5.46460083063283},{"$f":"_xlfn.IFS($Q$67=1,C72,$Q$67=2,G72,$Q$67=3,K72,$Q$67=4,O72)","v":0.31669523126911314},{"$f":"_xlfn.IFS($Q$67=1,D72,$Q$67=2,H72,$Q$67=3,L72,$Q$67=4,P72)","v":0.31541643233944949}]
[2024,6.6034240545629803,0.30812,0.30687599999999998,null,6.6034240545629803,0.30812,0.30687599999999998,null,6.6034240545629803,0.30812,0.30687599999999998,null,6.6034240545629803,0.30812,0.30687599999999998,null,{"$f":"_xlfn.IFS($Q$67=1,B73,$Q$67=2,F73,$Q$67=3,J73,$Q$67=4,N73)","v":6.6034240545629803},{"$f":"_xlfn.IFS($Q$67=1,C73,$Q$67=2,G73,$Q$67=3,K73,$Q$67=4,O73)","v":0.30812},{"$f":"_xlfn.IFS($Q$67=1,D73,$Q$67=2,H73,$Q$67=3,L73,$Q$67=4,P73)","v":0.30687599999999998}]
[2025,6.5921315945815699,0.30074915427962212,0.29953491324390918,null,6.5921315945815699,0.30074915427962212,0.29953491324390918,null,6.5921315945815699,0.30074915427962212,0.29953491324390918,null,6.5921315945815699,0.299443093106737,0.29823412514677078,null,{"$f":"_xlfn.IFS($Q$67=1,B74,$Q$67=2,F74,$Q$67=3,J74,$Q$67=4,N74)","v":6.5921315945815699},{"$f":"_xlfn.IFS($Q$67=1,C74,$Q$67=2,G74,$Q$67=3,K74,$Q$67=4,O74)","v":0.299443093106737},{"$f":"_xlfn.IFS($Q$67=1,D74,$Q$67=2,H74,$Q$67=3,L74,$Q$67=4,P74)","v":0.29823412514677078}]
[2026,6.7702263245975498,0.29012332840224264,0.28895198794874272,null,6.7702263245975498,0.29012332840224264,0.28895198794874272,null,6.7702263245975498,0.29012332840224264,0.28895198794874272,null,6.7702263245975498,0.2876746010628829,0.28651314707183317,null,{"$f":"_xlfn.IFS($Q$67=1,B75,$Q$67=2,F75,$Q$67=3,J75,$Q$67=4,N75)","v":6.7702263245975498},{"$f":"_xlfn.IFS($Q$67=1,C75,$Q$67=2,G75,$Q$67=3,K75,$Q$67=4,O75)","v":0.2876746010628829},{"$f":"_xlfn.IFS($Q$67=1,D75,$Q$67=2,H75,$Q$67=3,L75,$Q$67=4,P75)","v":0.28651314707183317}]
[2027,8.16601900561405,0.28699301096087776,0.28583430881354766,null,8.16601900561405,0.28699301096087776,0.28583430881354766,null,8.16601900561405,0.28699301096087776,0.28583430881354766,null,8.16601900561405,0.28346049347957381,0.28231605347604072,null,{"$f":"_xlfn.IFS($Q$67=1,B76,$Q$67=2,F76,$Q$67=3,J76,$Q$67=4,N76)","v":8.16601900561405},{"$f":"_xlfn.IFS($Q$67=1,C76,$Q$67=2,G76,$Q$67=3,K76,$Q$67=4,O76)","v":0.28346049347957381},{"$f":"_xlfn.IFS($Q$67=1,D76,$Q$67=2,H76,$Q$67=3,L76,$Q$67=4,P76)","v":0.28231605347604072}]
[2028,8.7553888817460006,0.28763912343075293,0.28647781267667055,null,8.7553888817460006,0.28763912343075293,0.28647781267667055,null,8.7553888817460006,0.28763912343075293,0.28647781267667055,null,8.7553888817460006,0.28304763508805519,0.2819048619540504,null,{"$f":"_xlfn.IFS($Q$67=1,B77,$Q$67=2,F77,$Q$67=3,J77,$Q$67=4,N77)","v":8.7553888817460006},{"$f":"_xlfn.IFS($Q$67=1,C77,$Q$67=2,G77,$Q$67=3,K77,$Q$67=4,O77)","v":0.28304763508805519},{"$f":"_xlfn.IFS($Q$67=1,D77,$Q$67=2,H77,$Q$67=3,L77,$Q$67=4,P77)","v":0.2819048619540504}]
[2029,7.2714869108640601,0.28528489170040289,0.28413308589332992,null,7.2714869108640601,0.28528489170040289,0.28413308589332992,null,7.2714869108640601,0.28528489170040289,0.28413308589332992,null,7.2714869108640601,0.27974587444965499,0.27861643180453172,null,{"$f":"_xlfn.IFS($Q$67=1,B78,$Q$67=2,F78,$Q$67=3,J78,$Q$67=4,N78)","v":7.2714869108640601},{"$f":"_xlfn.IFS($Q$67=1,C78,$Q$67=2,G78,$Q$67=3,K78,$Q$67=4,O78)","v":0.27974587444965499},{"$f":"_xlfn.IFS($Q$67=1,D78,$Q$67=2,H78,$Q$67=3,L78,$Q$67=4,P78)","v":0.27861643180453172}]
[2030,10.704115608356389,0.3028110316922985,0.30158846605739903,null,10.704115608356389,0.3028110316922985,0.30158846605739903,null,12.50766560835639,0.31448163188357114,0.31321194750714909,null,12.50766560835639,0.30734902189604896,0.3061081346338177,null,{"$f":"_xlfn.IFS($Q$67=1,B79,$Q$67=2,F79,$Q$67=3,J79,$Q$67=4,N79)","v":12.50766560835639},{"$f":"_xlfn.IFS($Q$67=1,C79,$Q$67=2,G79,$Q$67=3,K79,$Q$67=4,O79)","v":0.30734902189604896},{"$f":"_xlfn.IFS($Q$67=1,D79,$Q$67=2,H79,$Q$67=3,L79,$Q$67=4,P79)","v":0.3061081346338177}]
[2031,11.293967093487769,0.30419837389155197,0.30297020701786287,null,11.37126209348777,0.30445784172766055,0.30322862728163558,null,13.432462093487771,0.31744510881844412,0.31616345973571608,null,13.239224593487769,0.30744006150632436,0.30619880668186028,null,{"$f":"_xlfn.IFS($Q$67=1,B80,$Q$67=2,F80,$Q$67=3,J80,$Q$67=4,N80)","v":13.239224593487769},{"$f":"_xlfn.IFS($Q$67=1,C80,$Q$67=2,G80,$Q$67=3,K80,$Q$67=4,O80)","v":0.30744006150632436},{"$f":"_xlfn.IFS($Q$67=1,D80,$Q$67=2,H80,$Q$67=3,L80,$Q$67=4,P80)","v":0.30619880668186028}]
[2032,11.30006821712357,0.30318633063128275,0.30196224976893915,null,11.454658217123569,0.30366856806544035,0.30244254022345207,null,13.77350821712357,0.31788625793456787,0.3166028277616787,null,13.38703321712357,0.30513159155841696,0.30389965692288962,null,{"$f":"_xlfn.IFS($Q$67=1,B81,$Q$67=2,F81,$Q$67=3,J81,$Q$67=4,N81)","v":13.38703321712357},{"$f":"_xlfn.IFS($Q$67=1,C81,$Q$67=2,G81,$Q$67=3,K81,$Q$67=4,O81)","v":0.30513159155841696},{"$f":"_xlfn.IFS($Q$67=1,D81,$Q$67=2,H81,$Q$67=3,L81,$Q$67=4,P81)","v":0.30389965692288962}]
[2033,11.998375085803969,0.30641532236727415,0.30517820481234459,null,12.23026008580397,0.30708378954257809,0.30584397312627609,null,14.806760085803969,0.32244607866447111,0.32114423872594522,null,14.22704758580397,0.30687378734009457,0.30563481878417131,null,{"$f":"_xlfn.IFS($Q$67=1,B82,$Q$67=2,F82,$Q$67=3,J82,$Q$67=4,N82)","v":14.22704758580397},{"$f":"_xlfn.IFS($Q$67=1,C82,$Q$67=2,G82,$Q$67=3,K82,$Q$67=4,O82)","v":0.30687378734009457},{"$f":"_xlfn.IFS($Q$67=1,D82,$Q$67=2,H82,$Q$67=3,L82,$Q$67=4,P82)","v":0.30563481878417131}]
[2034,12.057311020620229,0.30517911711217377,0.30394699059754454,null,12.366491020620229,0.3059974259984084,0.30476199565327655,null,15.200641020620228,0.32241889486406289,0.32111716467708734,null,14.42769102062023,0.30422150568585499,0.30299324542013645,null,{"$f":"_xlfn.IFS($Q$67=1,B83,$Q$67=2,F83,$Q$67=3,J83,$Q$67=4,N83)","v":14.42769102062023},{"$f":"_xlfn.IFS($Q$67=1,C83,$Q$67=2,G83,$Q$67=3,K83,$Q$67=4,O83)","v":0.30422150568585499},{"$f":"_xlfn.IFS($Q$67=1,D83,$Q$67=2,H83,$Q$67=3,L83,$Q$67=4,P83)","v":0.30299324542013645}]
[2035,10.974475752530338,0.30473153855419594,0.30350121908787947,null,11.360950752530341,0.30566344661317352,0.30442936467241405,null,14.452750752530342,0.3230590637140886,0.32175474891706035,null,13.486563252530342,0.30226936598662923,0.30104898726636642,null,{"$f":"_xlfn.IFS($Q$67=1,B84,$Q$67=2,F84,$Q$67=3,J84,$Q$67=4,N84)","v":13.486563252530342},{"$f":"_xlfn.IFS($Q$67=1,C84,$Q$67=2,G84,$Q$67=3,K84,$Q$67=4,O84)","v":0.30226936598662923},{"$f":"_xlfn.IFS($Q$67=1,D84,$Q$67=2,H84,$Q$67=3,L84,$Q$67=4,P84)","v":0.30104898726636642}]
[2036,11.06446866524422,0.30312212586336174,0.30189830422057962,null,11.528238665244221,0.30413152992433662,0.30290363292568062,null,14.87768866524422,0.32241663627478356,0.32111491520660934,null,13.718263665244219,0.29913511707779977,0.29792739253656658,null,{"$f":"_xlfn.IFS($Q$67=1,B85,$Q$67=2,F85,$Q$67=3,J85,$Q$67=4,N85)","v":13.718263665244219},{"$f":"_xlfn.IFS($Q$67=1,C85,$Q$67=2,G85,$Q$67=3,K85,$Q$67=4,O85)","v":0.29913511707779977},{"$f":"_xlfn.IFS($Q$67=1,D85,$Q$67=2,H85,$Q$67=3,L85,$Q$67=4,P85)","v":0.29792739253656658}]
[2037,11.437076504001231,0.30252314938317193,0.30130174604086157,null,11.978141504001233,0.30357407971902023,0.30234843336315087,null,15.585241504001232,0.32266437389314495,0.32136165261207561,null,14.232579004001231,0.29690771920419379,0.29570898753247488,null,{"$f":"_xlfn.IFS($Q$67=1,B86,$Q$67=2,F86,$Q$67=3,J86,$Q$67=4,N86)","v":14.232579004001231},{"$f":"_xlfn.IFS($Q$67=1,C86,$Q$67=2,G86,$Q$67=3,K86,$Q$67=4,O86)","v":0.29690771920419379},{"$f":"_xlfn.IFS($Q$67=1,D86,$Q$67=2,H86,$Q$67=3,L86,$Q$67=4,P86)","v":0.29570898753247488}]
[2038,12.017803289989249,0.30448154986775267,0.30325223970276666,null,12.636163289989248,0.30553816446302157,0.30430458833491564,null,16.500913289989249,0.32534968812431442,0.32403612518770969,null,14.95501328998925,0.29705876159961148,0.2958594201111332,null,{"$f":"_xlfn.IFS($Q$67=1,B87,$Q$67=2,F87,$Q$67=3,J87,$Q$67=4,N87)","v":14.95501328998925},{"$f":"_xlfn.IFS($Q$67=1,C87,$Q$67=2,G87,$Q$67=3,K87,$Q$67=4,O87)","v":0.29705876159961148},{"$f":"_xlfn.IFS($Q$67=1,D87,$Q$67=2,H87,$Q$67=3,L87,$Q$67=4,P87)","v":0.2958594201111332}]
[2039,12.6041681723871,0.30399316627548578,0.30276582790456952,null,13.2998231723871,0.30501974527780673,0.30378826220911398,null,17.422223172387099,0.32546886917946077,0.3241548250626905,null,15.683085672387101,0.29479364741372954,0.2936034510701534,null,{"$f":"_xlfn.IFS($Q$67=1,B88,$Q$67=2,F88,$Q$67=3,J88,$Q$67=4,N88)","v":15.683085672387101},{"$f":"_xlfn.IFS($Q$67=1,C88,$Q$67=2,G88,$Q$67=3,K88,$Q$67=4,O88)","v":0.29479364741372954},{"$f":"_xlfn.IFS($Q$67=1,D88,$Q$67=2,H88,$Q$67=3,L88,$Q$67=4,P88)","v":0.2936034510701534}]
[2040,12.701659993008999,0.30371307854102941,0.30248687099297977,null,13.474609993009,0.30467401888775686,0.30344393165065325,null,17.854659993009001,0.32567742932337296,0.32436254316837398,null,15.922284993009001,0.29265549534663499,0.29147393155262219,null,{"$f":"_xlfn.IFS($Q$67=1,B89,$Q$67=2,F89,$Q$67=3,J89,$Q$67=4,N89)","v":15.922284993009001},{"$f":"_xlfn.IFS($Q$67=1,C89,$Q$67=2,G89,$Q$67=3,K89,$Q$67=4,O89)","v":0.29265549534663499},{"$f":"_xlfn.IFS($Q$67=1,D89,$Q$67=2,H89,$Q$67=3,L89,$Q$67=4,P89)","v":0.29147393155262219}]
[2041,12.763320710240901,0.31307073447940381,0.31180674644327383,null,13.6135657102409,0.31393054469169546,0.31266308526810566,null,18.251265710240901,0.3354052303766798,0.33405106931414374,null,16.125653210240898,0.29960934838170766,0.29839970918468428,null,{"$f":"_xlfn.IFS($Q$67=1,B90,$Q$67=2,F90,$Q$67=3,J90,$Q$67=4,N90)","v":16.125653210240898},{"$f":"_xlfn.IFS($Q$67=1,C90,$Q$67=2,G90,$Q$67=3,K90,$Q$67=4,O90)","v":0.29960934838170766},{"$f":"_xlfn.IFS($Q$67=1,D90,$Q$67=2,H90,$Q$67=3,L90,$Q$67=4,P90)","v":0.29839970918468428}]
[2042,12.8229694221102,0.31131235326177098,0.31005546449292232,null,13.750509422110198,0.31203564839865322,0.31077583940667625,null,18.645859422110199,0.33389888776350207,0.33255080839060253,null,16.327009422110201,0.2959027564151242,0.29470808216814109,null,{"$f":"_xlfn.IFS($Q$67=1,B91,$Q$67=2,F91,$Q$67=3,J91,$Q$67=4,N91)","v":16.327009422110201},{"$f":"_xlfn.IFS($Q$67=1,C91,$Q$67=2,G91,$Q$67=3,K91,$Q$67=4,O91)","v":0.2959027564151242},{"$f":"_xlfn.IFS($Q$67=1,D91,$Q$67=2,H91,$Q$67=3,L91,$Q$67=4,P91)","v":0.29470808216814109}]
[2043,12.9178185323007,0.31114499441273913,0.30988878133650433,null,13.9226535323007,0.31169649117802412,0.31043805149535025,null,19.075653532300699,0.33386584005548642,0.33251789410900773,null,16.563566032300699,0.2936334908546136,0.29244797851324283,null,{"$f":"_xlfn.IFS($Q$67=1,B92,$Q$67=2,F92,$Q$67=3,J92,$Q$67=4,N92)","v":16.563566032300699},{"$f":"_xlfn.IFS($Q$67=1,C92,$Q$67=2,G92,$Q$67=3,K92,$Q$67=4,O92)","v":0.2936334908546136},{"$f":"_xlfn.IFS($Q$67=1,D92,$Q$67=2,H92,$Q$67=3,L92,$Q$67=4,P92)","v":0.29244797851324283}]
[2044,12.9693485323007,0.31097904619007993,0.30972350311121305,null,14.051478532300699,0.31132355818529345,0.31006662417782066,null,19.462128532300699,0.33371683787416734,0.33236949350731199,null,16.756803532300701,0.29128865874194299,0.2901126133976778,null,{"$f":"_xlfn.IFS($Q$67=1,B93,$Q$67=2,F93,$Q$67=3,J93,$Q$67=4,N93)","v":16.756803532300701},{"$f":"_xlfn.IFS($Q$67=1,C93,$Q$67=2,G93,$Q$67=3,K93,$Q$67=4,O93)","v":0.29128865874194299},{"$f":"_xlfn.IFS($Q$67=1,D93,$Q$67=2,H93,$Q$67=3,L93,$Q$67=4,P93)","v":0.2901126133976778}]
[2045,12.786766776368552,0.31081440715469882,0.30955952878750276,null,13.946191776368551,0.31091684027146727,0.30966154834203158,null,19.614491776368553,0.33345212596050849,0.33210585033836487,null,16.715929276368549,0.28886707456626459,0.28770080609696552,null,{"$f":"_xlfn.IFS($Q$67=1,B94,$Q$67=2,F94,$Q$67=3,J94,$Q$67=4,N94)","v":16.715929276368549},{"$f":"_xlfn.IFS($Q$67=1,C94,$Q$67=2,G94,$Q$67=3,K94,$Q$67=4,O94)","v":0.28886707456626459},{"$f":"_xlfn.IFS($Q$67=1,D94,$Q$67=2,H94,$Q$67=3,L94,$Q$67=4,P94)","v":0.28770080609696552}]
[2046,13.098660573954302,0.31065097869469449,0.30939676015160672,null,14.3353805739543,0.31047632664030916,0.30922281323533529,null,20.261330573954304,0.3330719361764154,0.33172719552795549,null,17.169530573954301,0.28636760928077526,0.28521143212270278,null,{"$f":"_xlfn.IFS($Q$67=1,B95,$Q$67=2,F95,$Q$67=3,J95,$Q$67=4,N95)","v":17.169530573954301},{"$f":"_xlfn.IFS($Q$67=1,C95,$Q$67=2,G95,$Q$67=3,K95,$Q$67=4,O95)","v":0.28636760928077526},{"$f":"_xlfn.IFS($Q$67=1,D95,$Q$67=2,H95,$Q$67=3,L95,$Q$67=4,P95)","v":0.28521143212270278}]
[2047,13.1827014187021,0.3104886649443247,0.30923510172482988,null,14.4967164187021,0.31000200489445645,0.30875040651042196,null,19.864235175942859,0.32959721817791915,0.3282665063143162,null,17.3952789187021,0.28378918669397335,0.28264341962839074,null,{"$f":"_xlfn.IFS($Q$67=1,B96,$Q$67=2,F96,$Q$67=3,J96,$Q$67=4,N96)","v":17.3952789187021},{"$f":"_xlfn.IFS($Q$67=1,C96,$Q$67=2,G96,$Q$67=3,K96,$Q$67=4,O96)","v":0.28378918669397335},{"$f":"_xlfn.IFS($Q$67=1,D96,$Q$67=2,H96,$Q$67=3,L96,$Q$67=4,P96)","v":0.28264341962839074}]
[2048,13.2342314187021,0.3103273727059131,0.3090744606857711,null,14.625541418702099,0.30949386107869487,0.30824431426841992,null,19.293519825542859,0.32577942747434463,0.32446412951323184,null,17.588516418702099,0.28113078011336962,0.27999574606669608,null,{"$f":"_xlfn.IFS($Q$67=1,B97,$Q$67=2,F97,$Q$67=3,J97,$Q$67=4,N97)","v":17.588516418702099},{"$f":"_xlfn.IFS($Q$67=1,C97,$Q$67=2,G97,$Q$67=3,K97,$Q$67=4,O97)","v":0.28113078011336962},{"$f":"_xlfn.IFS($Q$67=1,D97,$Q$67=2,H97,$Q$67=3,L97,$Q$67=4,P97)","v":0.27999574606669608}]
[2049,13.289987627146399,0.31016701137458252,0.30891474679536013,null,14.758592627146399,0.30895187972050958,0.30770452109928309,null,18.765730454342854,0.32228453217952951,0.32098334446684823,null,17.785980127146399,0.27839140922116662,0.27726743507774482,null,{"$f":"_xlfn.IFS($Q$67=1,B98,$Q$67=2,F98,$Q$67=3,J98,$Q$67=4,N98)","v":17.785980127146399},{"$f":"_xlfn.IFS($Q$67=1,C98,$Q$67=2,G98,$Q$67=3,K98,$Q$67=4,O98)","v":0.27839140922116662},{"$f":"_xlfn.IFS($Q$67=1,D98,$Q$67=2,H98,$Q$67=3,L98,$Q$67=4,P98)","v":0.27726743507774482}]
[2050,13.341517627146398,0.3100074928657065,0.30875587232460255,null,14.887417627146398,0.30837604386802203,0.30713101011957394,null,18.280867062342853,0.31911976535015707,0.31783135502919252,null,17.979217627146397,0.27557013716321638,0.27445755358983248,null,{"$f":"_xlfn.IFS($Q$67=1,B99,$Q$67=2,F99,$Q$67=3,J99,$Q$67=4,N99)","v":17.979217627146397},{"$f":"_xlfn.IFS($Q$67=1,C99,$Q$67=2,G99,$Q$67=3,K99,$Q$67=4,O99)","v":0.27557013716321638},{"$f":"_xlfn.IFS($Q$67=1,D99,$Q$67=2,H99,$Q$67=3,L99,$Q$67=4,P99)","v":0.27445755358983248}]
[2051,13.393047627146398,0.3098487315449735,0.30859775198492562,null,15.016242627146401,0.30776633512541673,0.3065237630077482,null,17.838929649542855,0.31776937664268323,0.31648641836492292,null,18.172455127146399,0.27501489598787171,0.27390455413856329,null,{"$f":"_xlfn.IFS($Q$67=1,B100,$Q$67=2,F100,$Q$67=3,J100,$Q$67=4,N100)","v":18.172455127146399},{"$f":"_xlfn.IFS($Q$67=1,C100,$Q$67=2,G100,$Q$67=3,K100,$Q$67=4,O100)","v":0.27501489598787171},{"$f":"_xlfn.IFS($Q$67=1,D100,$Q$67=2,H100,$Q$67=3,L100,$Q$67=4,P100)","v":0.27390455413856329}]
[2052,13.444577627146399,0.30969064416096453,0.30844030286102864,null,15.1450676271464,0.30712273368595677,0.30588276003703646,null,17.439918215942857,0.31652929546324321,0.3152513438743938,null,18.365692627146402,0.27448123865382462,0.27337305138624912,null,{"$f":"_xlfn.IFS($Q$67=1,B101,$Q$67=2,F101,$Q$67=3,J101,$Q$67=4,N101)","v":18.365692627146402},{"$f":"_xlfn.IFS($Q$67=1,C101,$Q$67=2,G101,$Q$67=3,K101,$Q$67=4,O101)","v":0.27448123865382462},{"$f":"_xlfn.IFS($Q$67=1,D101,$Q$67=2,H101,$Q$67=3,L101,$Q$67=4,P101)","v":0.27337305138624912}]
[2053,13.496107627146399,0.30953314978014917,0.30828344434614124,null,15.273892627146399,0.30644521836268063,0.30520798010601707,null,17.083832761542858,0.31540452685100928,0.31413111638949215,null,18.558930127146397,0.27396823101824119,0.27286211496155321,null,{"$f":"_xlfn.IFS($Q$67=1,B102,$Q$67=2,F102,$Q$67=3,J102,$Q$67=4,N102)","v":18.558930127146397},{"$f":"_xlfn.IFS($Q$67=1,C102,$Q$67=2,G102,$Q$67=3,K102,$Q$67=4,O102)","v":0.27396823101824119},{"$f":"_xlfn.IFS($Q$67=1,D102,$Q$67=2,H102,$Q$67=3,L102,$Q$67=4,P102)","v":0.27286211496155321}]
[2054,13.547637627146399,0.30937616972420778,0.30812709807959882,null,15.402717627146398,0.30573376661686585,0.30449940076696519,null,16.76832468308606,0.31439226860326747,0.31312294502108368,null,18.752167627146399,0.27347499188178082,0.27237086722287862,null,{"$f":"_xlfn.IFS($Q$67=1,B103,$Q$67=2,F103,$Q$67=3,J103,$Q$67=4,N103)","v":18.752167627146399},{"$f":"_xlfn.IFS($Q$67=1,C103,$Q$67=2,G103,$Q$67=3,K103,$Q$67=4,O103)","v":0.27347499188178082},{"$f":"_xlfn.IFS($Q$67=1,D103,$Q$67=2,H103,$Q$67=3,L103,$Q$67=4,P103)","v":0.27237086722287862}]
[2055,13.5991676271464,0.30921962750959436,0.30797118788664896,null,15.531542627146401,0.3049883545843442,0.30375699825206159,null,16.491335240255946,0.31349032258251758,0.31222464050640225,null,18.945405127146401,0.27300068956494133,0.27189847984853605,null,{"$f":"_xlfn.IFS($Q$67=1,B104,$Q$67=2,F104,$Q$67=3,J104,$Q$67=4,N104)","v":18.945405127146401},{"$f":"_xlfn.IFS($Q$67=1,C104,$Q$67=2,G104,$Q$67=3,K104,$Q$67=4,O104)","v":0.27300068956494133},{"$f":"_xlfn.IFS($Q$67=1,D104,$Q$67=2,H104,$Q$67=3,L104,$Q$67=4,P104)","v":0.27189847984853605}]
[2056,13.6506976271464,0.30906344878925418,0.30781563972040493,null,15.6603676271464,0.30420895709974372,0.30298074749753651,null,16.218921278452672,0.31258766993048615,0.311325632213384,null,19.1386426271464,0.27254453874213846,0.27144417068360532,null,{"$f":"_xlfn.IFS($Q$67=1,B105,$Q$67=2,F105,$Q$67=3,J105,$Q$67=4,N105)","v":19.1386426271464},{"$f":"_xlfn.IFS($Q$67=1,C105,$Q$67=2,G105,$Q$67=3,K105,$Q$67=4,O105)","v":0.27254453874213846},{"$f":"_xlfn.IFS($Q$67=1,D105,$Q$67=2,H105,$Q$67=3,L105,$Q$67=4,P105)","v":0.27144417068360532}]
[2057,13.702227627146399,0.30890756129641955,0.30766038160586801,null,15.789192627146399,0.30339554771873112,0.3021706221658228,null,15.951007217082216,0.31168451624303123,0.31042612490781657,null,19.331880127146398,0.27210579751191794,0.27100720082197627,null,{"$f":"_xlfn.IFS($Q$67=1,B106,$Q$67=2,F106,$Q$67=3,J106,$Q$67=4,N106)","v":19.331880127146398},{"$f":"_xlfn.IFS($Q$67=1,C106,$Q$67=2,G106,$Q$67=3,K106,$Q$67=4,O106)","v":0.27210579751191794},{"$f":"_xlfn.IFS($Q$67=1,D106,$Q$67=2,H106,$Q$67=3,L106,$Q$67=4,P106)","v":0.27100720082197627}]
[2058,13.753757627146399,0.30875189479040466,0.30750534358594123,null,15.9180176271464,0.30254809873832272,0.30132659466578449,null,15.687518724037034,0.31078106051081428,0.30952631677695913,null,19.5251176271464,0.27168376468370486,0.27058687190405234,null,{"$f":"_xlfn.IFS($Q$67=1,B107,$Q$67=2,F107,$Q$67=3,J107,$Q$67=4,N107)","v":19.5251176271464},{"$f":"_xlfn.IFS($Q$67=1,C107,$Q$67=2,G107,$Q$67=3,K107,$Q$67=4,O107)","v":0.27168376468370486},{"$f":"_xlfn.IFS($Q$67=1,D107,$Q$67=2,H107,$Q$67=3,L107,$Q$67=4,P107)","v":0.27058687190405234}]
[2059,13.805287627146399,0.30859638100432885,0.30735045766936392,null,16.0468426271464,0.30166658121532847,0.30044863617108636,null,15.428382695072791,0.3098774953165046,0.30862639962594979,null,19.718355127146403,0.2712777772632976,0.27018252361239681,null,{"$f":"_xlfn.IFS($Q$67=1,B108,$Q$67=2,F108,$Q$67=3,J108,$Q$67=4,N108)","v":19.718355127146403},{"$f":"_xlfn.IFS($Q$67=1,C108,$Q$67=2,G108,$Q$67=3,K108,$Q$67=4,O108)","v":0.2712777772632976},{"$f":"_xlfn.IFS($Q$67=1,D108,$Q$67=2,H108,$Q$67=3,L108,$Q$67=4,P108)","v":0.27018252361239681}]
[2060,13.856817627146398,0.30844095359469648,0.30719565778049485,null,16.175667627146399,0.30075096498298848,0.29953671663676346,null,15.173527233525784,0.30897400702590833,0.30772655906816382,null,19.911592627146398,0.27088720812093597,0.26979353134921574,null,{"$f":"_xlfn.IFS($Q$67=1,B109,$Q$67=2,F109,$Q$67=3,J109,$Q$67=4,N109)","v":19.911592627146398},{"$f":"_xlfn.IFS($Q$67=1,C109,$Q$67=2,G109,$Q$67=3,K109,$Q$67=4,O109)","v":0.27088720812093597},{"$f":"_xlfn.IFS($Q$67=1,D109,$Q$67=2,H109,$Q$67=3,L109,$Q$67=4,P109)","v":0.26979353134921574}]
[2061,13.9083476271464,0.30828554809276826,0.30704087971088007,null,16.304492627146399,0.29980121866585918,0.29859080481404715,null,14.922881630365364,0.30807077597325527,0.30682697470975168,null,20.1048301271464,0.27051146382723512,0.26941930408102882,null,{"$f":"_xlfn.IFS($Q$67=1,B110,$Q$67=2,F110,$Q$67=3,J110,$Q$67=4,N110)","v":20.1048301271464},{"$f":"_xlfn.IFS($Q$67=1,C110,$Q$67=2,G110,$Q$67=3,K110,$Q$67=4,O110)","v":0.27051146382723512},{"$f":"_xlfn.IFS($Q$67=1,D110,$Q$67=2,H110,$Q$67=3,L110,$Q$67=4,P110)","v":0.26941930408102882}]
[2062,13.959877627146399,0.30813010185765954,0.30688606107254035,null,16.433317627146401,0.2988173096930018,0.29761086826349997,null,14.676376344575901,0.30716797664086493,0.30592782032857996,null,20.298067627146402,0.27014998264359441,0.26905928233719228,null,{"$f":"_xlfn.IFS($Q$67=1,B111,$Q$67=2,F111,$Q$67=3,J111,$Q$67=4,N111)","v":20.298067627146402},{"$f":"_xlfn.IFS($Q$67=1,C111,$Q$67=2,G111,$Q$67=3,K111,$Q$67=4,O111)","v":0.27014998264359441},{"$f":"_xlfn.IFS($Q$67=1,D111,$Q$67=2,H111,$Q$67=3,L111,$Q$67=4,P111)","v":0.26905928233719228}]
[2063,14.011407627146399,0.30797455403110402,0.30673114125291789,null,16.5621426271464,0.29779920430952223,0.29659687336650958,null,14.433942983862792,0.3062657778334032,0.30502926404778474,null,20.491305127146397,0.26980223265488068,0.26871293635012061,null,{"$f":"_xlfn.IFS($Q$67=1,B112,$Q$67=2,F112,$Q$67=3,J112,$Q$67=4,N112)","v":20.491305127146397},{"$f":"_xlfn.IFS($Q$67=1,C112,$Q$67=2,G112,$Q$67=3,K112,$Q$67=4,O112)","v":0.26980223265488068},{"$f":"_xlfn.IFS($Q$67=1,D112,$Q$67=2,H112,$Q$67=3,L112,$Q$67=4,P112)","v":0.26871293635012061}]
[2064,14.0629376271464,0.30781884549382499,0.30657606137142357,null,16.690967627146399,0.29674686758650853,0.29554878533518558,null,14.195514285677186,0.3053643428469332,0.30413146850413952,null,20.684542627146399,0.26946771003325837,0.26837976432612681,null,{"$f":"_xlfn.IFS($Q$67=1,B113,$Q$67=2,F113,$Q$67=3,J113,$Q$67=4,N113)","v":20.684542627146399},{"$f":"_xlfn.IFS($Q$67=1,C113,$Q$67=2,G113,$Q$67=3,K113,$Q$67=4,O113)","v":0.26946771003325837},{"$f":"_xlfn.IFS($Q$67=1,D113,$Q$67=2,H113,$Q$67=3,L113,$Q$67=4,P113)","v":0.26837976432612681}]
[2065,14.1144676271464,0.30766291882345836,0.30642076423752956,null,16.819792627146398,0.2956602634294091,0.29446656822070405,null,13.961024098554153,0.30446382963295215,0.30323459101142997,null,20.877780127146401,0.26914593742301296,0.26805929083676661,null,{"$f":"_xlfn.IFS($Q$67=1,B114,$Q$67=2,F114,$Q$67=3,J114,$Q$67=4,N114)","v":20.877780127146401},{"$f":"_xlfn.IFS($Q$67=1,C114,$Q$67=2,G114,$Q$67=3,K114,$Q$67=4,O114)","v":0.26914593742301296},{"$f":"_xlfn.IFS($Q$67=1,D114,$Q$67=2,H114,$Q$67=3,L114,$Q$67=4,P114)","v":0.26805929083676661}]
[2066,14.1659976271464,0.30750671825397263,0.30626519431035337,null,16.948617627146401,0.29453935458489111,0.29335018492013837,null,13.730407363759118,0.30356439095759913,0.30233878371901912,null,21.0710176271464,0.26883646243709219,0.26775106532144977,null,{"$f":"_xlfn.IFS($Q$67=1,B115,$Q$67=2,F115,$Q$67=3,J115,$Q$67=4,N115)","v":21.0710176271464},{"$f":"_xlfn.IFS($Q$67=1,C115,$Q$67=2,G115,$Q$67=3,K115,$Q$67=4,O115)","v":0.26883646243709219},{"$f":"_xlfn.IFS($Q$67=1,D115,$Q$67=2,H115,$Q$67=3,L115,$Q$67=4,P115)","v":0.26775106532144977}]
[2067,14.217527627146399,0.30735018963653582,0.30610929765968309,null,17.0774426271464,0.29338410264621617,0.29219959718181299,null,13.503600097237477,0.30266617455621286,0.3014441937657808,null,21.264255127146399,0.2685388562568865,0.26745466069287388,null,{"$f":"_xlfn.IFS($Q$67=1,B116,$Q$67=2,F116,$Q$67=3,J116,$Q$67=4,N116)","v":21.264255127146399},{"$f":"_xlfn.IFS($Q$67=1,C116,$Q$67=2,G116,$Q$67=3,K116,$Q$67=4,O116)","v":0.2685388562568865},{"$f":"_xlfn.IFS($Q$67=1,D116,$Q$67=2,H116,$Q$67=3,L116,$Q$67=4,P116)","v":0.26745466069287388}]
[2068,14.269057627146399,0.30719328040177984,0.30595302192839346,null,17.206267627146399,0.29219446805716748,0.29101476560921496,null,13.280539371862371,0.30176932328340478,0.30055096342956683,null,21.457492627146401,0.26825271232749442,0.26716967203755737,null,{"$f":"_xlfn.IFS($Q$67=1,B117,$Q$67=2,F117,$Q$67=3,J117,$Q$67=4,N117)","v":21.457492627146401},{"$f":"_xlfn.IFS($Q$67=1,C117,$Q$67=2,G117,$Q$67=3,K117,$Q$67=4,O117)","v":0.26825271232749442},{"$f":"_xlfn.IFS($Q$67=1,D117,$Q$67=2,H117,$Q$67=3,L117,$Q$67=4,P117)","v":0.26716967203755737}]
[2069,14.320587627146399,0.30703593952341518,0.30579631629620779,null,17.335092627146398,0.29097041011456004,0.2897956496634938,null,13.061163299975714,0.30087397525881288,0.29965923027237262,null,21.650730127146399,0.26797764514137229,0.2668957154044001,null,{"$f":"_xlfn.IFS($Q$67=1,B118,$Q$67=2,F118,$Q$67=3,J118,$Q$67=4,N118)","v":21.650730127146399},{"$f":"_xlfn.IFS($Q$67=1,C118,$Q$67=2,G118,$Q$67=3,K118,$Q$67=4,O118)","v":0.26797764514137229},{"$f":"_xlfn.IFS($Q$67=1,D118,$Q$67=2,H118,$Q$67=3,L118,$Q$67=4,P118)","v":0.2668957154044001}]
[2070,14.372117627146398,0.30687811748315025,0.30563913144475918,null,17.463917627146401,0.28971188696936245,0.28854220766457894,null,12.845411016217597,0.29998026400868794,0.2987691272813518,null,21.843967627146398,0.2677132891038651,0.26663242667479459,null,{"$f":"_xlfn.IFS($Q$67=1,B119,$Q$67=2,F119,$Q$67=3,J119,$Q$67=4,N119)","v":21.843967627146398},{"$f":"_xlfn.IFS($Q$67=1,C119,$Q$67=2,G119,$Q$67=3,K119,$Q$67=4,O119)","v":0.2677132891038651},{"$f":"_xlfn.IFS($Q$67=1,D119,$Q$67=2,H119,$Q$67=3,L119,$Q$67=4,P119)","v":0.26663242667479459}]
[2071,14.423647627146398,0.30671976623687447,0.30548141952390978,null,17.5927426271464,0.28956492451768318,0.28839583855734302,null,12.633222660639365,0.2990883186034643,0.29788078300583121,null,22.0372051271464,0.26745929747465758,0.26637946050835065,null,{"$f":"_xlfn.IFS($Q$67=1,B120,$Q$67=2,F120,$Q$67=3,J120,$Q$67=4,N120)","v":22.0372051271464},{"$f":"_xlfn.IFS($Q$67=1,C120,$Q$67=2,G120,$Q$67=3,K120,$Q$67=4,O120)","v":0.26745929747465758},{"$f":"_xlfn.IFS($Q$67=1,D120,$Q$67=2,H120,$Q$67=3,L120,$Q$67=4,P120)","v":0.26637946050835065}]
[2072,14.475177627146397,0.3065608391820614,0.30532313411928558,null,17.721567627146399,0.28942247528712156,0.28825396444959989,null,12.424539362095599,0.29819826379145392,0.29699432169046541,null,22.230442627146402,0.2672153413796749,0.26613648935878592,null,{"$f":"_xlfn.IFS($Q$67=1,B121,$Q$67=2,F121,$Q$67=3,J121,$Q$67=4,N121)","v":22.230442627146402},{"$f":"_xlfn.IFS($Q$67=1,C121,$Q$67=2,G121,$Q$67=3,K121,$Q$67=4,O121)","v":0.2672153413796749},{"$f":"_xlfn.IFS($Q$67=1,D121,$Q$67=2,H121,$Q$67=3,L121,$Q$67=4,P121)","v":0.26613648935878592}]
[2073,14.526707627146397,0.30640129112635406,0.3051642302209886,null,17.850392627146398,0.28928448949407032,0.28811653575873786,null,12.219303221910467,0.29731022012880209,0.29610986340466788,null,22.423680127146397,0.26698110888841581,0.2659032025549834,null,{"$f":"_xlfn.IFS($Q$67=1,B122,$Q$67=2,F122,$Q$67=3,J122,$Q$67=4,N122)","v":22.423680127146397},{"$f":"_xlfn.IFS($Q$67=1,C122,$Q$67=2,G122,$Q$67=3,K122,$Q$67=4,O122)","v":0.26698110888841581},{"$f":"_xlfn.IFS($Q$67=1,D122,$Q$67=2,H122,$Q$67=3,L122,$Q$67=4,P122)","v":0.2659032025549834}]
[2074,14.5782376271464,0.30624107825729346,0.30500466419344796,null,17.979217627146397,0.28915091911906027,0.28798350465916117,null,12.017457297813877,0.29642430410583542,0.2952275241684485,null,22.6169176271464,0.26675630415210649,0.26567930544262569,null,{"$f":"_xlfn.IFS($Q$67=1,B123,$Q$67=2,F123,$Q$67=3,J123,$Q$67=4,N123)","v":22.6169176271464},{"$f":"_xlfn.IFS($Q$67=1,C123,$Q$67=2,G123,$Q$67=3,K123,$Q$67=4,O123)","v":0.26675630415210649},{"$f":"_xlfn.IFS($Q$67=1,D123,$Q$67=2,H123,$Q$67=3,L123,$Q$67=4,P123)","v":0.26567930544262569}]
[2075,14.6297676271464,0.30608015811315631,0.30484439374637468,null,18.1080426271464,0.28902171787121267,0.28785482504688514,null,11.818945588142977,0.29554062826992739,0.29434741607478332,null,22.624242709103584,0.26654064659844001,0.26546451858218512,null,{"$f":"_xlfn.IFS($Q$67=1,B124,$Q$67=2,F124,$Q$67=3,J124,$Q$67=4,N124)","v":22.624242709103584},{"$f":"_xlfn.IFS($Q$67=1,C124,$Q$67=2,G124,$Q$67=3,K124,$Q$67=4,O124)","v":0.26654064659844001},{"$f":"_xlfn.IFS($Q$67=1,D124,$Q$67=2,H124,$Q$67=3,L124,$Q$67=4,P124)","v":0.26546451858218512}]
[2076,14.6812976271464,0.30591848955486439,0.30468337790678485,null,18.236867627146399,0.28889684115414588,0.28773045250558116,null,11.623713016304642,0.29465930134500085,0.29346964740863452,null,22.437382169935674,0.26633387017900589,0.26525857699939187,null,{"$f":"_xlfn.IFS($Q$67=1,B125,$Q$67=2,F125,$Q$67=3,J125,$Q$67=4,N125)","v":22.437382169935674},{"$f":"_xlfn.IFS($Q$67=1,C125,$Q$67=2,G125,$Q$67=3,K125,$Q$67=4,O125)","v":0.26633387017900589},{"$f":"_xlfn.IFS($Q$67=1,D125,$Q$67=2,H125,$Q$67=3,L125,$Q$67=4,P125)","v":0.26525857699939187}]
[2077,14.732827627146399,0.30575603273893526,0.30452157699205989,null,18.365692627146402,0.28877624603329605,0.28761034427402882,null,11.431705415494589,0.29378042834778562,0.29259432276273867,null,22.252064969103877,0.2661357226658273,0.26506122948461125,null,{"$f":"_xlfn.IFS($Q$67=1,B126,$Q$67=2,F126,$Q$67=3,J126,$Q$67=4,N126)","v":22.252064969103877},{"$f":"_xlfn.IFS($Q$67=1,C126,$Q$67=2,G126,$Q$67=3,K126,$Q$67=4,O126)","v":0.2661357226658273},{"$f":"_xlfn.IFS($Q$67=1,D126,$Q$67=2,H126,$Q$67=3,L126,$Q$67=4,P126)","v":0.26506122948461125}]
[2078,14.784357627146399,0.3055927490914408,0.30435895258400941,null,18.494517627146401,0.28865989120460867,0.28749445921493411,null,11.242869513668941,0.29290411070094047,0.29172154315027199,null,22.068278359704884,0.26594596499370815,0.2648722379378462,null,{"$f":"_xlfn.IFS($Q$67=1,B127,$Q$67=2,F127,$Q$67=3,J127,$Q$67=4,N127)","v":22.068278359704884},{"$f":"_xlfn.IFS($Q$67=1,C127,$Q$67=2,G127,$Q$67=3,K127,$Q$67=4,O127)","v":0.26594596499370815},{"$f":"_xlfn.IFS($Q$67=1,D127,$Q$67=2,H127,$Q$67=3,L127,$Q$67=4,P127)","v":0.2648722379378462}]
[2079,14.835887627146398,0.30542860128294436,0.30419546750391024,null,18.6233426271464,0.28854773696456198,0.28738275778507377,null,11.057152918764023,0.2920304463431459,0.29085140611449839,null,21.886009700115999,0.26576437064535474,0.2646913767563413,null,{"$f":"_xlfn.IFS($Q$67=1,B128,$Q$67=2,F128,$Q$67=3,J128,$Q$67=4,N128)","v":21.886009700115999},{"$f":"_xlfn.IFS($Q$67=1,C128,$Q$67=2,G128,$Q$67=3,K128,$Q$67=4,O128)","v":0.26576437064535474},{"$f":"_xlfn.IFS($Q$67=1,D128,$Q$67=2,H128,$Q$67=3,L128,$Q$67=4,P128)","v":0.2646913767563413}]
[2080,14.887417627146398,0.30526355320438686,0.30403108578848964,null,18.752167627146399,0.28843974518148635,0.28727520200673051,null,10.874504104160314,0.29115952983627297,0.28998400583550599,null,21.705246453125547,0.26559072507647519,0.26451843226200311,null,{"$f":"_xlfn.IFS($Q$67=1,B129,$Q$67=2,F129,$Q$67=3,J129,$Q$67=4,N129)","v":21.705246453125547},{"$f":"_xlfn.IFS($Q$67=1,C129,$Q$67=2,G129,$Q$67=3,K129,$Q$67=4,O129)","v":0.26559072507647519},{"$f":"_xlfn.IFS($Q$67=1,D129,$Q$67=2,H129,$Q$67=3,L129,$Q$67=4,P129)","v":0.26451843226200311}]
[2081,14.938947627146399,0.30509756994389503,0.30386577266682696,null,18.880992627146398,0.28833587926814225,0.2871717554403817,null,10.694872394386504,0.29029145246972365,0.28911943323412603,null,21.525976185070512,0.26542482517828114,0.26435320216607233,null,{"$f":"_xlfn.IFS($Q$67=1,B130,$Q$67=2,F130,$Q$67=3,J130,$Q$67=4,N130)","v":21.525976185070512},{"$f":"_xlfn.IFS($Q$67=1,C130,$Q$67=2,G130,$Q$67=3,K130,$Q$67=4,O130)","v":0.26542482517828114},{"$f":"_xlfn.IFS($Q$67=1,D130,$Q$67=2,H130,$Q$67=3,L130,$Q$67=4,P130)","v":0.26435320216607233}]
[2082,14.990477627146399,0.30493061776448444,0.30369949453814721,null,19.009817627146397,0.28823610415552453,0.28707238315860945,null,10.518207951059715,0.28942630236204098,0.28825777607313285,null,21.348186564981297,0.26526647877501686,0.26419549506868129,null,{"$f":"_xlfn.IFS($Q$67=1,B131,$Q$67=2,F131,$Q$67=3,J131,$Q$67=4,N131)","v":21.348186564981297},{"$f":"_xlfn.IFS($Q$67=1,C131,$Q$67=2,G131,$Q$67=3,K131,$Q$67=4,O131)","v":0.26526647877501686},{"$f":"_xlfn.IFS($Q$67=1,D131,$Q$67=2,H131,$Q$67=3,L131,$Q$67=4,P131)","v":0.26419549506868129}]
[2083,15.0420076271464,0.30476266408263203,0.30353221895047966,null,19.1386426271464,0.28814038626785998,0.28697705172119892,null,10.344461759057957,0.28856416455987827,0.28739911905581333,null,21.171865363733563,0.26511550415432805,0.26404512999111895,null,{"$f":"_xlfn.IFS($Q$67=1,B132,$Q$67=2,F132,$Q$67=3,J132,$Q$67=4,N132)","v":21.171865363733563},{"$f":"_xlfn.IFS($Q$67=1,C132,$Q$67=2,G132,$Q$67=3,K132,$Q$67=4,O132)","v":0.26511550415432805},{"$f":"_xlfn.IFS($Q$67=1,D132,$Q$67=2,H132,$Q$67=3,L132,$Q$67=4,P132)","v":0.26404512999111895}]
[2084,15.0935376271464,0.30459367744769572,0.30336391458016054,null,19.267467627146399,0.28804869349876838,0.28688572915139571,null,10.173585612921006,0.28770512113441715,0.28654354392199594,null,20.99700045320705,0.264971729628452,0.2639019359387928,null,{"$f":"_xlfn.IFS($Q$67=1,B133,$Q$67=2,F133,$Q$67=3,J133,$Q$67=4,N133)","v":20.99700045320705},{"$f":"_xlfn.IFS($Q$67=1,C133,$Q$67=2,G133,$Q$67=3,K133,$Q$67=4,O133)","v":0.264971729628452},{"$f":"_xlfn.IFS($Q$67=1,D133,$Q$67=2,H133,$Q$67=3,L133,$Q$67=4,P133)","v":0.2639019359387928}]
[2085,15.1450676271464,0.3044236275221554,0.30319455121215422,null,19.396292627146401,0.2879609951885575,0.28679838491329274,null,10.005532103475909,0.28684925127531818,0.2856911295416219,null,20.823579805451345,0.26483499312437075,0.26376575149303649,null,{"$f":"_xlfn.IFS($Q$67=1,B134,$Q$67=2,F134,$Q$67=3,J134,$Q$67=4,N134)","v":20.823579805451345},{"$f":"_xlfn.IFS($Q$67=1,C134,$Q$67=2,G134,$Q$67=3,K134,$Q$67=4,O134)","v":0.26483499312437075},{"$f":"_xlfn.IFS($Q$67=1,D134,$Q$67=2,H134,$Q$67=3,L134,$Q$67=4,P134)","v":0.26376575149303649}]
[2086,15.196597627146399,0.30425248506265534,0.30302409972117167,null,19.5251176271464,0.28787726210262471,0.28671498989031891,null,10,0.28673032913125063,0.28557268753239534,null,20.651591491858564,0.26470514180121052,0.26363642443005414,null,{"$f":"_xlfn.IFS($Q$67=1,B135,$Q$67=2,F135,$Q$67=3,J135,$Q$67=4,N135)","v":20.651591491858564},{"$f":"_xlfn.IFS($Q$67=1,C135,$Q$67=2,G135,$Q$67=3,K135,$Q$67=4,O135)","v":0.26470514180121052},{"$f":"_xlfn.IFS($Q$67=1,D135,$Q$67=2,H135,$Q$67=3,L135,$Q$67=4,P135)","v":0.26363642443005414}]
[{"$f":"A135+1","v":2087},15.248127627146399,0.3040802219018261,0.30285253205356605,null,19.6539426271464,0.28779746641094017,0.28663551636480483,null,10,0.28664052148852731,0.28548324247797385,null,20.481023682342837,0.26458203169330885,0.26351381136542856,null,{"$f":"_xlfn.IFS($Q$67=1,B136,$Q$67=2,F136,$Q$67=3,J136,$Q$67=4,N136)","v":20.481023682342837},{"$f":"_xlfn.IFS($Q$67=1,C136,$Q$67=2,G136,$Q$67=3,K136,$Q$67=4,O136)","v":0.26458203169330885},{"$f":"_xlfn.IFS($Q$67=1,D136,$Q$67=2,H136,$Q$67=3,L136,$Q$67=4,P136)","v":0.26351381136542856}]
[2088,15.299657627146399,0.30390681093086613,0.30267982120998466,null,19.782767627146399,0.28772158166858525,0.28655993799860041,null,10,0.28655461466094073,0.28539768248958475,null,20.31186464452659,0.26446552737749263,0.26339777742274251,null,{"$f":"_xlfn.IFS($Q$67=1,B137,$Q$67=2,F137,$Q$67=3,J137,$Q$67=4,N137)","v":20.31186464452659},{"$f":"_xlfn.IFS($Q$67=1,C137,$Q$67=2,G137,$Q$67=3,K137,$Q$67=4,O137)","v":0.26446552737749263},{"$f":"_xlfn.IFS($Q$67=1,D137,$Q$67=2,H137,$Q$67=3,L137,$Q$67=4,P137)","v":0.26339777742274251}]
[2089,15.351187627146398,0.30373222608286465,0.30250594122875879,null,19.911592627146398,0.28764958279732483,0.28648822981472105,null,10,0.28647258325174535,0.28531598227301896,null,20.144102742933548,0.26435550166322486,0.2632881959249766,null,{"$f":"_xlfn.IFS($Q$67=1,B138,$Q$67=2,F138,$Q$67=3,J138,$Q$67=4,N138)","v":20.144102742933548},{"$f":"_xlfn.IFS($Q$67=1,C138,$Q$67=2,G138,$Q$67=3,K138,$Q$67=4,O138)","v":0.26435550166322486},{"$f":"_xlfn.IFS($Q$67=1,D138,$Q$67=2,H138,$Q$67=3,L138,$Q$67=4,P138)","v":0.2632881959249766}]
[2090,15.402717627146398,0.30355644231684592,0.30233086717001295,null,19.977726438188391,0.28758144606819014,0.28642036818000099,null,10,0.28639440321149306,0.28523811787592546,null,19.977726438188391,0.26425183530438701,0.26318494810745513,null,{"$f":"_xlfn.IFS($Q$67=1,B139,$Q$67=2,F139,$Q$67=3,J139,$Q$67=4,N139)","v":19.977726438188391},{"$f":"_xlfn.IFS($Q$67=1,C139,$Q$67=2,G139,$Q$67=3,K139,$Q$67=4,O139)","v":0.26425183530438701},{"$f":"_xlfn.IFS($Q$67=1,D139,$Q$67=2,H139,$Q$67=3,L139,$Q$67=4,P139)","v":0.26318494810745513}]
[2091,15.454247627146401,0.3033794356025199,0.30215457510047672,null,19.812724286223027,0.2875171490850526,0.28635633078873363,null,10,0.28632005182143361,0.28516406667127825,null,19.812724286223027,0.26415441673155937,0.26308792285120736,null,{"$f":"_xlfn.IFS($Q$67=1,B140,$Q$67=2,F140,$Q$67=3,J140,$Q$67=4,N140)","v":19.812724286223027},{"$f":"_xlfn.IFS($Q$67=1,C140,$Q$67=2,G140,$Q$67=3,K140,$Q$67=4,O140)","v":0.26415441673155937},{"$f":"_xlfn.IFS($Q$67=1,D140,$Q$67=2,H140,$Q$67=3,L140,$Q$67=4,P140)","v":0.26308792285120736}]
[2092,15.505777627146401,0.3032011829057209,0.30197704207898218,null,19.649084937489423,0.28745667076916848,0.28629609664727818,null,10,0.28624950767788448,0.28509380734180995,null,19.649084937489423,0.26406314180375717,0.26299701643570617,null,{"$f":"_xlfn.IFS($Q$67=1,B141,$Q$67=2,F141,$Q$67=3,J141,$Q$67=4,N141)","v":19.649084937489423},{"$f":"_xlfn.IFS($Q$67=1,C141,$Q$67=2,G141,$Q$67=3,K141,$Q$67=4,O141)","v":0.26406314180375717},{"$f":"_xlfn.IFS($Q$67=1,D141,$Q$67=2,H141,$Q$67=3,L141,$Q$67=4,P141)","v":0.26299701643570617}]
[2093,15.5573076271464,0.3030216621745202,0.3017982461426329,null,19.486797136178936,0.28739999134467686,0.28623964605961655,null,10,0.28618275067755417,0.2850273198653937,null,19.486797136178936,0.2639779135786634,0.26291213231002825,null,{"$f":"_xlfn.IFS($Q$67=1,B142,$Q$67=2,F142,$Q$67=3,J142,$Q$67=4,N142)","v":19.486797136178936},{"$f":"_xlfn.IFS($Q$67=1,C142,$Q$67=2,G142,$Q$67=3,K142,$Q$67=4,O142)","v":0.2639779135786634},{"$f":"_xlfn.IFS($Q$67=1,D142,$Q$67=2,H142,$Q$67=3,L142,$Q$67=4,P142)","v":0.26291213231002825}]
[2094,15.6088376271464,0.30284085232599667,0.30161816629362759,null,19.325849719448087,0.28734709232503319,0.28618696061384163,null,10,0.28611976200379996,0.28496458550135695,null,19.325849719448087,0.26389864210048164,0.26283318088156365,null,{"$f":"_xlfn.IFS($Q$67=1,B143,$Q$67=2,F143,$Q$67=3,J143,$Q$67=4,N143)","v":19.325849719448087},{"$f":"_xlfn.IFS($Q$67=1,C143,$Q$67=2,G143,$Q$67=3,K143,$Q$67=4,O143)","v":0.26389864210048164},{"$f":"_xlfn.IFS($Q$67=1,D143,$Q$67=2,H143,$Q$67=3,L143,$Q$67=4,P143)","v":0.26283318088156365}]
[2095,15.6603676271464,0.30265873323365172,0.30143678248672628,null,19.166231616650734,0.28729795650036383,0.28613802316956266,null,10,0.28606052411380511,0.28490558677771011,null,19.166231616650734,0.26382524420460479,0.26276007932147311,null,{"$f":"_xlfn.IFS($Q$67=1,B144,$Q$67=2,F144,$Q$67=3,J144,$Q$67=4,N144)","v":19.166231616650734},{"$f":"_xlfn.IFS($Q$67=1,C144,$Q$67=2,G144,$Q$67=3,K144,$Q$67=4,O144)","v":0.26382524420460479},{"$f":"_xlfn.IFS($Q$67=1,D144,$Q$67=2,H144,$Q$67=3,L144,$Q$67=4,P144)","v":0.26276007932147311}]
[2096,15.711897627146399,0.30247528571545612,0.30125407561734491,null,19.007931848576586,0.28725256792572518,0.28609281784621199,null,10,0.2860050207266604,0.28485030747927631,null,19.007931848576586,0.26375764333836837,0.26269275138616494,null,{"$f":"_xlfn.IFS($Q$67=1,B145,$Q$67=2,F145,$Q$67=3,J145,$Q$67=4,N145)","v":19.007931848576586},{"$f":"_xlfn.IFS($Q$67=1,C145,$Q$67=2,G145,$Q$67=3,K145,$Q$67=4,O145)","v":0.26375764333836837},{"$f":"_xlfn.IFS($Q$67=1,D145,$Q$67=2,H145,$Q$67=3,L145,$Q$67=4,P145)","v":0.26269275138616494}]
[2097,15.763427627146399,0.30229049152251491,0.30107002751026635,null,18.850939526696013,0.28721091191025516,0.2860513300122402,null,10,0.2859532368123357,0.28479873263670746,null,18.850939526696013,0.26369576939722095,0.26263112725412691,null,{"$f":"_xlfn.IFS($Q$67=1,B146,$Q$67=2,F146,$Q$67=3,J146,$Q$67=4,N146)","v":18.850939526696013},{"$f":"_xlfn.IFS($Q$67=1,C146,$Q$67=2,G146,$Q$67=3,K146,$Q$67=4,O146)","v":0.26369576939722095},{"$f":"_xlfn.IFS($Q$67=1,D146,$Q$67=2,H146,$Q$67=3,L146,$Q$67=4,P146)","v":0.26263112725412691}]
[2098,15.814957627146399,0.30210433332833914,0.30088462090895557,null,18.695243852411075,0.28717297500720429,0.28601354627518766,null,10,0.28590515858153004,0.2847508485163755,null,18.695243852411075,0.2636395585757077,0.26257514337751164,null,{"$f":"_xlfn.IFS($Q$67=1,B147,$Q$67=2,F147,$Q$67=3,J147,$Q$67=4,N147)","v":18.695243852411075},{"$f":"_xlfn.IFS($Q$67=1,C147,$Q$67=2,G147,$Q$67=3,K147,$Q$67=4,O147)","v":0.2636395585757077},{"$f":"_xlfn.IFS($Q$67=1,D147,$Q$67=2,H147,$Q$67=3,L147,$Q$67=4,P147)","v":0.26257514337751164}]
[2099,15.8664876271464,0.30191679471871363,0.30069783946546791,null,18.540834116312755,0.28713874500483372,0.28597945447261891,null,10,0.28586077347638728,0.28470664261112494,null,18.540834116312755,0.26358895323272252,0.26252474234793249,null,{"$f":"_xlfn.IFS($Q$67=1,B148,$Q$67=2,F148,$Q$67=3,J148,$Q$67=4,N148)","v":18.540834116312755},{"$f":"_xlfn.IFS($Q$67=1,C148,$Q$67=2,G148,$Q$67=3,K148,$Q$67=4,O148)","v":0.26358895323272252},{"$f":"_xlfn.IFS($Q$67=1,D148,$Q$67=2,H148,$Q$67=3,L148,$Q$67=4,P148)","v":0.26252474234793249}]
[2100,15.9180176271464,0.30172786018215042,0.30050966773094112,null,18.387699697444326,0.28710821091817174,0.28594904366391299,null,10,0.28582007016206734,0.28466610363187905,null,18.387699697444326,0.26354390177053738,0.2624798727759815,null,{"$f":"_xlfn.IFS($Q$67=1,B149,$Q$67=2,F149,$Q$67=3,J149,$Q$67=4,N149)","v":18.387699697444326},{"$f":"_xlfn.IFS($Q$67=1,C149,$Q$67=2,G149,$Q$67=3,K149,$Q$67=4,O149)","v":0.26354390177053738},{"$f":"_xlfn.IFS($Q$67=1,D149,$Q$67=2,H149,$Q$67=3,L149,$Q$67=4,P149)","v":0.2624798727759815}]
[]
["RESIDENTIAL CONNECTIONS"]
["S curves","Natural Gas Retained","Energy Hybrid","Hydrogen Future","Electricity Dominates","INPUT"]
["Against Gas",0,0,1200,0,{"$f":"_xlfn.IFS(Q$67=1,B153,Q$67=2,C153,Q$67=3,D153,Q$67=4,E153)","v":0}]
["For Gas (status quo)",-1500,-1500,-1500,-1500,{"$f":"_xlfn.IFS(Q$67=1,B154,Q$67=2,C154,Q$67=3,D154,Q$67=4,E154)","v":-1500}]
[]
["RESIDENTIAL DISCONNECTIONS"]
["S curves","Natural Gas Retained","Energy Hybrid","Hydrogen Future","Electricity Dominates","INPUT"]
["Against Gas",-2000,-2000,500,-2000,{"$f":"_xlfn.IFS(Q$67=1,B158,Q$67=2,C158,Q$67=3,D158,Q$67=4,E158)","v":-2000}]
["For Gas (status quo)",-6500,-6500,-6500,-6500,{"$f":"_xlfn.IFS(Q$67=1,B159,Q$67=2,C159,Q$67=3,D159,Q$67=4,E159)","v":-6500}]
[]
[]
["COMMERCIAL CONNECTIONS"]
["S curves","Natural Gas Retained","Energy Hybrid","Hydrogen Future","Electricity Dominates","INPUT"]
["Against Gas",0,0,0,0,{"$f":"_xlfn.IFS(Q$67=1,B164,Q$67=2,C164,Q$67=3,D164,Q$67=4,E164)","v":0}]
["For Gas (status quo)",-3000,-3000,-3000,-3000,{"$f":"_xlfn.IFS(Q$67=1,B165,Q$67=2,C165,Q$67=3,D165,Q$67=4,E165)","v":-3000}]
[]
["COMMERCIAL DISCONNECTIONS"]
["S curves","Natural Gas Retained","Energy Hybrid","Hydrogen Future","Electricity Dominates","INPUT"]
["Against Gas",0,0,0,0,{"$f":"_xlfn.IFS(Q$67=1,B169,Q$67=2,C169,Q$67=3,D169,Q$67=4,E169)","v":0}]
["For Gas (status quo)",-7000,-7000,-7000,-7000,{"$f":"_xlfn.IFS(Q$67=1,B170,Q$67=2,C170,Q$67=3,D170,Q$67=4,E170)","v":-7000}]
[]
["Trend decay rate:","Natural Gas Retained","Energy Hybrid","Hydrogen Future","Electricity Dominates","INPUT"]
["Residential B3",-0.05,-0.05,-0.05,0,{"$f":"_xlfn.IFS(Q$67=1,B173,Q$67=2,C173,Q$67=3,D173,Q$67=4,E173)","v":0}]
["Commercial B2",-0.05,-0.05,-0.05,0,{"$f":"_xlfn.IFS(Q$67=1,B174,Q$67=2,C174,Q$67=3,D174,Q$67=4,E174)","v":0}]
["Commercial B1",-0.05,-0.05,-0.05,0,{"$f":"_xlfn.IFS(Q$67=1,B175,Q$67=2,C175,Q$67=3,D175,Q$67=4,E175)","v":0}]
["Industrial A1",-0.05,-0.05,-0.05,0,{"$f":"_xlfn.IFS(Q$67=1,B176,Q$67=2,C176,Q$67=3,D176,Q$67=4,E176)","v":0}]
["Industrial A2",-0.05,-0.05,-0.05,0,{"$f":"_xlfn.IFS(Q$67=1,B177,Q$67=2,C177,Q$67=3,D177,Q$67=4,E177)","v":0}]
[]
[]
["Hydrogen Prices $ per GJ "]
[null,2025,{"$f":"B181+1","v":2026},{"$f":"C181+1","v":2027},{"$f":"D181+1","v":2028},{"$f":"E181+1","v":2029},{"$f":"F181+1","v":2030},{"$f":"G181+1","v":2031},{"$f":"H181+1","v":2032},{"$f":"I181+1","v":2033},{"$f":"J181+1","v":2034},{"$f":"K181+1","v":2035},{"$f":"L181+1","v":2036},{"$f":"M181+1","v":2037},{"$f":"N181+1","v":2038},{"$f":"O181+1","v":2039},{"$f":"P181+1","v":2040},{"$f":"Q181+1","v":2041},{"$f":"R181+1","v":2042},{"$f":"S181+1","v":2043},{"$f":"T181+1","v":2044},{"$f":"U181+1","v":2045},{"$f":"V181+1","v":2046},{"$f":"W181+1","v":2047},{"$f":"X181+1","v":2048},{"$f":"Y181+1","v":2049},{"$f":"Z181+1","v":2050},{"$f":"AA181+1","v":2051},{"$f":"AB181+1","v":2052},{"$f":"AC181+1","v":2053},{"$f":"AD181+1","v":2054},{"$f":"AE181+1","v":2055},{"$f":"AF181+1","v":2056},{"$f":"AG181+1","v":2057},{"$f":"AH181+1","v":2058},{"$f":"AI181+1","v":2059},{"$f":"AJ181+1","v":2060},{"$f":"AK181+1","v":2061},{"$f":"AL181+1","v":2062},{"$f":"AM181+1","v":2063},{"$f":"AN181+1","v":2064},{"$f":"AO181+1","v":2065},{"$f":"AP181+1","v":2066},{"$f":"AQ181+1","v":2067},{"$f":"AR181+1","v":2068},{"$f":"AS181+1","v":2069},{"$f":"AT181+1","v":2070},{"$f":"AU181+1","v":2071},{"$f":"AV181+1","v":2072},{"$f":"AW181+1","v":2073},{"$f":"AX181+1","v":2074},{"$f":"AY181+1","v":2075},{"$f":"AZ181+1","v":2076},{"$f":"BA181+1","v":2077},{"$f":"BB181+1","v":2078},{"$f":"BC181+1","v":2079},{"$f":"BD181+1","v":2080},{"$f":"BE181+1","v":2081},{"$f":"BF181+1","v":2082},{"$f":"BG181+1","v":2083},{"$f":"BH181+1","v":2084},{"$f":"BI181+1","v":2085},{"$f":"BJ181+1","v":2086},{"$f":"BK181+1","v":2087},{"$f":"BL181+1","v":2088},{"$f":"BM181+1","v":2089},{"$f":"BN181+1","v":2090},{"$f":"BO181+1","v":2091},{"$f":"BP181+1","v":2092},{"$f":"BQ181+1","v":2093},{"$f":"BR181+1","v":2094},{"$f":"BS181+1","v":2095},{"$f":"BT181+1","v":2096},{"$f":"BU181+1","v":2097},{"$f":"BV181+1","v":2098},{"$f":"BW181+1","v":2099},{"$f":"BX181+1","v":2100}]
["Natural Gas Retained",42.908179356038808,42.622424199414823,42.246829631729916,41.872194781692635,41.498789105711964,41.126907074192466,40.756870065804478,40.389028328536007,40.023762989235472,39.66148808700958,39.302652598300362,38.947742412643244,38.597282207959346,38.251837162784597,37.912014430207471,37.578464284733926,37.251880839258341,36.933002215450536,36.622610038095281,36.321528113465995,36.030620145217036,35.750786340375129,35.482958764866808,35.228095324802865,34.987172278513562,34.761175226750481,34.55108858543845,34.35788361659003,34.182505176617596,34.02468262187169,33.884172492505428,33.744242621202815,33.60489061169946,33.466114077626699,33.327910642470755,33.190277939532017,33.05321361188453,32.916715312335626,32.780780703385723,32.645407457188298,32.510593255510038,32.376335789691112,32.242632760605666,32.109481878622439,31.976880863565544,31.844827444675431,31.713319360570001,31.582354359205876,31.45193019783984,31.32204464299042,31.192695470399656,31.063880464994995,30.935597420851366,30.807844141153399,30.680618438157818,30.553918133155964,30.427741056436481,30.30208504724818,30.176947953763012,30.052327633039241,29.928221950984728,29.804628782320403,29.681546010543855,29.558971527893096,29.43690323531046,29.315339042406663,29.194276867425003,29.073714637205711,28.953650287150449,28.834081761186951,28.715007011733817,28.596423999665447,28.478330694277123,28.360725073250229,28.24360512261763,28.126968836729173]
["Energy Hybrid",42.908179356038808,42.336669042790831,41.590516133610954,40.852886497943047,40.124255014541774,39.405126105502809,38.696035341496305,37.997551044618916,37.310275863745296,36.634848291170734,35.971944082356849,35.322277532711858,34.686602556593222,34.06571350422103,33.460445642134843,32.871675212534505,32.300318976786194,31.747333139195085,31.213711539693765,30.70048299943306,30.208707702659922,29.739472503170052,29.293885055577324,28.873066692172159,28.478143996576136,28.11023906663911,27.770458511265723,27.459881288304555,27.17954556123167,26.928566570947446,26.706155304715701,26.485581001146507,26.266828488203476,26.049882719160713,25.834728771567836,25.621351846223536,25.409737266157638,25.199870475621552,24.991737039087067,24.785322640253412,24.580613081062527,24.377594280722448,24.176252274738783,23.976573213954168,23.778543363595666,23.582149102330028,23.387376921326766,23.194213423328947,23.002645321731684,22.812659439668224,22.624242709103584,22.437382169935677,22.252064969103873,22.068278359704884,21.886009700116002,21.70524645312555,21.525976185070512,21.348186564981297,21.171865363733563,20.99700045320705,20.823579805451345,20.651591491858564,20.481023682342837,20.31186464452659,20.144102742933548,19.977726438188391,19.812724286223027,19.649084937489423,19.486797136178936,19.325849719448087,19.166231616650734,19.007931848576586,18.850939526696013,18.695243852411075,18.540834116312755,18.387699697444326]
["Hydrogen Future",42.908179356038808,41.765158729542854,40.292997815942861,38.863762881542854,37.477453926342854,36.13407095034286,34.833613953542852,33.576082935942857,32.361477897542855,31.189798838342856,30.061045758342853,28.975218657542854,27.932317535942857,26.932342393542854,25.975293230342853,25.061170046342855,24.189972841542854,23.361701615942856,22.576356369542857,21.833937102342851,21.134443814342855,20.477876505542856,19.864235175942859,19.293519825542859,18.765730454342854,18.280867062342853,17.838929649542855,17.439918215942857,17.083832761542858,16.76832468308606,16.491335240255946,16.218921278452672,15.951007217082216,15.687518724037032,15.428382695072791,15.173527233525784,14.922881630365364,14.676376344575901,14.433942983862792,14.195514285677186,13.961024098554153,13.730407363759118,13.503600097237477,13.280539371862371,13.061163299975712,12.845411016217597,12.633222660639365,12.424539362095599,12.219303221910467,12.017457297813875,11.818945588142977,11.623713016304642,11.431705415494589,11.242869513668941,11.057152918764023,10.874504104160314,10.694872394386504,10.518207951059715,10.344461759057957,10.173585612921006,10.005532103475909,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["Electricity Dominates",42.908179356038808,42.336669042790831,41.590516133610954,40.852886497943047,40.124255014541774,39.405126105502809,38.696035341496305,37.997551044618916,37.310275863745296,36.634848291170734,35.971944082356849,35.322277532711858,34.686602556593222,34.06571350422103,33.460445642134843,32.871675212534505,32.300318976786194,31.747333139195085,31.213711539693765,30.70048299943306,30.208707702659922,29.739472503170052,29.293885055577324,28.873066692172159,28.478143996576136,28.11023906663911,27.770458511265723,27.459881288304555,27.17954556123167,26.928566570947446,26.706155304715701,26.485581001146507,26.266828488203476,26.049882719160713,25.834728771567836,25.621351846223536,25.409737266157638,25.199870475621552,24.991737039087067,24.785322640253412,24.580613081062527,24.377594280722448,24.176252274738783,23.976573213954168,23.778543363595666,23.582149102330028,23.387376921326766,23.194213423328947,23.002645321731684,22.812659439668224,22.624242709103584,22.437382169935677,22.252064969103873,22.068278359704884,21.886009700116002,21.70524645312555,21.525976185070512,21.348186564981297,21.171865363733563,20.99700045320705,20.823579805451345,20.651591491858564,20.481023682342837,20.31186464452659,20.144102742933548,19.977726438188391,19.812724286223027,19.649084937489423,19.486797136178936,19.325849719448087,19.166231616650734,19.007931848576586,18.850939526696013,18.695243852411075,18.540834116312755,18.387699697444326]

{"sheet":"DNSP data","index":13,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[" Distribution Network Service Provider",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
["Volumes"]
["Residential volume GJ (CY) B3",9915732,9986998,9850157,10024743,10428114,10028686,10126791,9984526,10329927,10453622,10204752,10325306,9952599,9693821,9489882,9314348,9159842,9021354]
["Commercial volume GJ (CY) B1",1601262.8711088379,1618005.3189424702,1642692.5978304308,1714543.6273742414,1919597.1644059189,1865588.6997333129,1997991.6738907835,1935206.8141721608,1847301.6233048269,2077214.0466825608,2140840.1097899755,2199444.9148919564,2164480.4258297621,2153961.6542426995,2143169.0046730479,2132430.4654576667,2121745.7653072453,2111114.6342926212]
["Commercial volume GJ (CY) B2",1213946.2797311132,1233254.8009653809,1275755.2182601015,1302729.1857445827,1318309.5984395428,1339835.9218545749,1343696.1239169065,1328716.8833562233,1251355.8114801971,1318288.529865263,1296905.1209452713,1329338.8226668173,1310197.8843747317,1300823.1083193743,1291537.7069374823,1282340.4250601234,1276486.2156177522,1273806.180973971]
["Industrial volume GJ (CY) A1",12180680.538000001,11141985.857000001,11561703.585000001,11398215.806,10777961.416999999,10338179.146,11178043.497,10889197.192,11717846.997,12321871.742000001,11853735.873,12497535,12150331.165525407,13178431.31834629,13378659.201057199,13876850.64817642,13854511.342004718,13821128.324177954]
["Industrial volume GJ (CY) A2",2110136.6860000002,1965168.2720000001,1880703.203,1854028.6029999999,1819923.6270000001,1814453.47,1834569.3689999999,1848741.121,1735995.787,1841567.7209999999,1879069.0549999999,1879403.09,1897993.2608736719,1899848.298205955,1886418.1893921855,1882250.4619589346,1877350.6598765708,1872523.3433756232]
[]
["Customers"]
["Residential customers B3",642286,657322,675990,697831,713194,724627,732627,741437,746639,756154,767161,778476,784780,791959,800769,810484,820622,831004]
["Commercial customers B1",1338,1363,1414,1476,1563,1637,1704,1774,1841,1912,1968,2021,2070,2119.536951219512,2170.2593659830459,2222.1956134933798,2275.3747418536868,2329.8264943142262]
["Commercial customers B2",9247,9839,10364,10885,11344,11649,11828,12120,12139,12318,12540,12725,12913.2,13104.4112,13298.6817792,13496.060687667201,13766.140729549948,14040.382052102819]
["Industrial customers A1",76,73,72,75,77,74,75,74,74,73,73,69,69,70,70,70,70,70]
["Industrial customers A2",108,108,108,105,99,99,105,108,103,105,103,105,104,104,104,104,104,104]
[]
["Customers-Connections"]
["Residential customers B3",14237,17008,21577,24378,19456,14342,12490,11218,10082,10992,12127,14010,9884.8775753640548,10789.092333603916,12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185]
["Commercial customers B1",50,44,65,65,68,72,51,64,57,59,49,45,43,41.536951219512197,41.722414763533614,42.936247510334113,43.179128360307026,44.451752460539247]
["Commercial customers B2",528,552,520,534,517,373,335,277,220,197,212,240,244.07999999999998,247.98527999999999,251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083]
[]
["Customers-Disconnections"]
["Residential customers B3",1618,1972,2909,2537,4093,2909,4490,2408,4880,1477,1120,2695,3580.9895999999999,3609.9874846866746,3643.0113669916941,3683.5384820170161,3728.2257146722395,3774.8620803527137]
["Commercial customers B1",11,19,14,3,-19,-2,-16,-6,-10,-12,-7,-8,-6,-8,-9,-9,-10,-10]
["Commercial customers B2",-21,-40,-5,13,58,68,156,-15,201,18,-10,55,55.88,56.774080000000005,57.682465280000002,58.605384724480004,-10,-10]
[]
["Volume per connection"]
["Residential customers B3",{"$f":"IFERROR('DNSP data'!B3/'DNSP data'!B10,0)","v":15.438187972336312},{"$f":"IFERROR('DNSP data'!C3/'DNSP data'!C10,0)","v":15.193463781829911},{"$f":"IFERROR('DNSP data'!D3/'DNSP data'!D10,0)","v":14.571453719729583},{"$f":"IFERROR('DNSP data'!E3/'DNSP data'!E10,0)","v":14.365574186300121},{"$f":"IFERROR('DNSP data'!F3/'DNSP data'!F10,0)","v":14.621707417617086},{"$f":"IFERROR('DNSP data'!G3/'DNSP data'!G10,0)","v":13.839790678514602},{"$f":"IFERROR('DNSP data'!H3/'DNSP data'!H10,0)","v":13.822574106605408},{"$f":"IFERROR('DNSP data'!I3/'DNSP data'!I10,0)","v":13.466452308152952},{"$f":"IFERROR('DNSP data'!J3/'DNSP data'!J10,0)","v":13.835236305630968},{"$f":"IFERROR('DNSP data'!K3/'DNSP data'!K10,0)","v":13.824726180116748},{"$f":"IFERROR('DNSP data'!L3/'DNSP data'!L10,0)","v":13.301969208549444},{"$f":"IFERROR('DNSP data'!M3/'DNSP data'!M10,0)","v":13.263486607165795},{"$f":"IFERROR('DNSP data'!N3/'DNSP data'!N10,0)","v":12.682024261576492},{"$f":"IFERROR('DNSP data'!O3/'DNSP data'!O10,0)","v":12.240306632035244},{"$f":"IFERROR('DNSP data'!P3/'DNSP data'!P10,0)","v":11.850960763965638},{"$f":"IFERROR('DNSP data'!Q3/'DNSP data'!Q10,0)","v":11.492328041022402},{"$f":"IFERROR('DNSP data'!R3/'DNSP data'!R10,0)","v":11.162072184269981},{"$f":"IFERROR('DNSP data'!S3/'DNSP data'!S10,0)","v":10.855969405682764}]
["Commercial customers B1",{"$f":"IFERROR('DNSP data'!B4/'DNSP data'!B11,0)","v":1196.7584985865753},{"$f":"IFERROR('DNSP data'!C4/'DNSP data'!C11,0)","v":1187.0912097890464},{"$f":"IFERROR('DNSP data'!D4/'DNSP data'!D11,0)","v":1161.734510488282},{"$f":"IFERROR('DNSP data'!E4/'DNSP data'!E11,0)","v":1161.6149236952854},{"$f":"IFERROR('DNSP data'!F4/'DNSP data'!F11,0)","v":1228.1491774829935},{"$f":"IFERROR('DNSP data'!G4/'DNSP data'!G11,0)","v":1139.6387903074606},{"$f":"IFERROR('DNSP data'!H4/'DNSP data'!H11,0)","v":1172.5303250532768},{"$f":"IFERROR('DNSP data'!I4/'DNSP data'!I11,0)","v":1090.8719358354908},{"$f":"IFERROR('DNSP data'!J4/'DNSP data'!J11,0)","v":1003.4229349836105},{"$f":"IFERROR('DNSP data'!K4/'DNSP data'!K11,0)","v":1086.4090202314649},{"$f":"IFERROR('DNSP data'!L4/'DNSP data'!L11,0)","v":1087.8252590396216},{"$f":"IFERROR('DNSP data'!M4/'DNSP data'!M11,0)","v":1088.2953562058171},{"$f":"IFERROR('DNSP data'!N4/'DNSP data'!N11,0)","v":1045.6427177921555},{"$f":"IFERROR('DNSP data'!O4/'DNSP data'!O11,0)","v":1016.2416149448966},{"$f":"IFERROR('DNSP data'!P4/'DNSP data'!P11,0)","v":987.51745448741462},{"$f":"IFERROR('DNSP data'!Q4/'DNSP data'!Q11,0)","v":959.60519969949951},{"$f":"IFERROR('DNSP data'!R4/'DNSP data'!R11,0)","v":932.48190123562495},{"$f":"IFERROR('DNSP data'!S4/'DNSP data'!S11,0)","v":906.12525844505774}]
["Commercial customers B2",{"$f":"IFERROR('DNSP data'!B5/'DNSP data'!B12,0)","v":131.28001294810352},{"$f":"IFERROR('DNSP data'!C5/'DNSP data'!C12,0)","v":125.34351061747951},{"$f":"IFERROR('DNSP data'!D5/'DNSP data'!D12,0)","v":123.0948686086551},{"$f":"IFERROR('DNSP data'!E5/'DNSP data'!E12,0)","v":119.68113787272235},{"$f":"IFERROR('DNSP data'!F5/'DNSP data'!F12,0)","v":116.21205910080596},{"$f":"IFERROR('DNSP data'!G5/'DNSP data'!G12,0)","v":115.01724799163661},{"$f":"IFERROR('DNSP data'!H5/'DNSP data'!H12,0)","v":113.60298646575131},{"$f":"IFERROR('DNSP data'!I5/'DNSP data'!I12,0)","v":109.63010588747717},{"$f":"IFERROR('DNSP data'!J5/'DNSP data'!J12,0)","v":103.08557636380239},{"$f":"IFERROR('DNSP data'!K5/'DNSP data'!K12,0)","v":107.02131270216456},{"$f":"IFERROR('DNSP data'!L5/'DNSP data'!L12,0)","v":103.42146100042036},{"$f":"IFERROR('DNSP data'!M5/'DNSP data'!M12,0)","v":104.46670512116442},{"$f":"IFERROR('DNSP data'!N5/'DNSP data'!N12,0)","v":101.46190598571474},{"$f":"IFERROR('DNSP data'!O5/'DNSP data'!O12,0)","v":99.26604778087048},{"$f":"IFERROR('DNSP data'!P5/'DNSP data'!P12,0)","v":97.117724025664785},{"$f":"IFERROR('DNSP data'!Q5/'DNSP data'!Q12,0)","v":95.015905362068764},{"$f":"IFERROR('DNSP data'!R5/'DNSP data'!R12,0)","v":92.726512150038431},{"$f":"IFERROR('DNSP data'!S5/'DNSP data'!S12,0)","v":90.724467200890302}]
["Industrial customers A1",{"$f":"IFERROR('DNSP data'!B6/'DNSP data'!B13,0)","v":160272.11234210528},{"$f":"IFERROR('DNSP data'!C6/'DNSP data'!C13,0)","v":152629.94324657536},{"$f":"IFERROR('DNSP data'!D6/'DNSP data'!D13,0)","v":160579.21645833334},{"$f":"IFERROR('DNSP data'!E6/'DNSP data'!E13,0)","v":151976.21074666668},{"$f":"IFERROR('DNSP data'!F6/'DNSP data'!F13,0)","v":139973.52489610389},{"$f":"IFERROR('DNSP data'!G6/'DNSP data'!G13,0)","v":139705.1235945946},{"$f":"IFERROR('DNSP data'!H6/'DNSP data'!H13,0)","v":149040.57996},{"$f":"IFERROR('DNSP data'!I6/'DNSP data'!I13,0)","v":147151.31340540541},{"$f":"IFERROR('DNSP data'!J6/'DNSP data'!J13,0)","v":158349.28374324323},{"$f":"IFERROR('DNSP data'!K6/'DNSP data'!K13,0)","v":168792.7635890411},{"$f":"IFERROR('DNSP data'!L6/'DNSP data'!L13,0)","v":162379.94346575343},{"$f":"IFERROR('DNSP data'!M6/'DNSP data'!M13,0)","v":181123.69565217392},{"$f":"IFERROR('DNSP data'!N6/'DNSP data'!N13,0)","v":176091.75602210735},{"$f":"IFERROR('DNSP data'!O6/'DNSP data'!O13,0)","v":188263.30454780415},{"$f":"IFERROR('DNSP data'!P6/'DNSP data'!P13,0)","v":191123.70287224572},{"$f":"IFERROR('DNSP data'!Q6/'DNSP data'!Q13,0)","v":198240.72354537743},{"$f":"IFERROR('DNSP data'!R6/'DNSP data'!R13,0)","v":197921.5906000674},{"$f":"IFERROR('DNSP data'!S6/'DNSP data'!S13,0)","v":197444.69034539934}]
["Industrial customers A2",{"$f":"IFERROR('DNSP data'!B7/'DNSP data'!B14,0)","v":19538.30264814815},{"$f":"IFERROR('DNSP data'!C7/'DNSP data'!C14,0)","v":18196.002518518519},{"$f":"IFERROR('DNSP data'!D7/'DNSP data'!D14,0)","v":17413.918546296296},{"$f":"IFERROR('DNSP data'!E7/'DNSP data'!E14,0)","v":17657.415266666667},{"$f":"IFERROR('DNSP data'!F7/'DNSP data'!F14,0)","v":18383.066939393939},{"$f":"IFERROR('DNSP data'!G7/'DNSP data'!G14,0)","v":18327.812828282829},{"$f":"IFERROR('DNSP data'!H7/'DNSP data'!H14,0)","v":17472.089228571429},{"$f":"IFERROR('DNSP data'!I7/'DNSP data'!I14,0)","v":17117.973342592592},{"$f":"IFERROR('DNSP data'!J7/'DNSP data'!J14,0)","v":16854.328029126213},{"$f":"IFERROR('DNSP data'!K7/'DNSP data'!K14,0)","v":17538.7402},{"$f":"IFERROR('DNSP data'!L7/'DNSP data'!L14,0)","v":18243.388883495147},{"$f":"IFERROR('DNSP data'!M7/'DNSP data'!M14,0)","v":17899.077047619048},{"$f":"IFERROR('DNSP data'!N7/'DNSP data'!N14,0)","v":18249.935200708383},{"$f":"IFERROR('DNSP data'!O7/'DNSP data'!O14,0)","v":18267.772098134181},{"$f":"IFERROR('DNSP data'!P7/'DNSP data'!P14,0)","v":18138.636436463323},{"$f":"IFERROR('DNSP data'!Q7/'DNSP data'!Q14,0)","v":18098.562134220523},{"$f":"IFERROR('DNSP data'!R7/'DNSP data'!R14,0)","v":18051.448652659335},{"$f":"IFERROR('DNSP data'!S7/'DNSP data'!S14,0)","v":18005.032147842532}]

{"sheet":"Census","index":14,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["2021 census data"]
["ATCO","Count (Persons)","Median_tot_fam_inc_weekly","Median_tot_hhd_inc_weekly","Socioeconomic class"]
["ARMADALE",94184,2061,1774,"M"]
["BASSENDEAN",15932,2278,1738,"M",null,null,"Count","Proportion"]
["BAYSWATER",69283,2228,1739,"M",null,"Low",{"$f":"SUMIF($E$3:$E$40,\"L\",$B$3:$B$40)","v":390123},{"$f":"H5/SUM(H$5:H$7)","v":0.17061934099595411}]
["BELMONT",42257,2086,1641,"L",null,"Medium",{"$f":"SUMIF($E$3:$E$40,\"M\",$B$3:$B$40)","v":1419987},{"$f":"H6/SUM(H$5:H$7)","v":0.62102784548160928}]
["BUNBURY",32987,1760,1326,"L",null,"High",{"$f":"SUMIF($E$3:$E$40,\"H\",$B$3:$B$40)","v":476401},0.20835281352243659]
["BUSSELTON",40640,1866,1459,"L"]
["CAMBRIDGE",28876,3898,2964,"H"]
["CANNING",95860,2130,1838,"M"]
["CAPEL",18175,2206,1949,"M"]
["CHITTERING",5930,2258,2044,"H"]
["COCKBURN",118091,2344,1995,"M"]
["COTTESLOE",7970,4597,3303,"H"]
["DARDANUP",14686,2089,1746,"M"]
["EAST FREMANTLE",7819,3178,2288,"H"]
["FREMANTLE",31930,2591,1887,"M"]
["GOSNELLS",126376,1930,1656,"L"]
["GREATER GERALDTON",39489,2003,1536,"L"]
["HARVEY",28567,2067,1788,"M"]
["JOONDALUP",160003,2528,2165,"H"]
["KALAMUNDA",58762,2215,1866,"M"]
["KWINANA",45867,1996,1716,"M"]
["MANDURAH",90306,1651,1273,"L"]
["MELVILLE",103523,2654,2096,"H"]
["MOSMAN PARK",9169,3456,2132,"H"]
["MUNDARING",39166,2270,1907,"M"]
["MURRAY",18068,1742,1368,"L"]
["NEDLANDS",22132,4244,3226,"H"]
["PEPPERMINT GROVE",1597,5012,4565,"H"]
["PERTH",28463,2480,1931,"M"]
["ROCKINGHAM",135678,2077,1724,"M"]
["SERPENTINE-JARRAHDALE",32173,2242,2097,"H"]
["SOUTH PERTH",43405,2761,2004,"H"]
["STIRLING",226369,2332,1786,"M"]
["SUBIACO",17267,3242,2140,"H"]
["SWAN",152974,2109,1843,"M"]
["VICTORIA PARK",36889,2473,1844,"M"]
["VINCENT",36537,3050,2209,"H"]
["WANNEROO",209111,2148,1894,"M"]

{"sheet":"ACIL Calcs>>","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Prices","index":16,"n_rows":357,"n_cols":126,"rows_kept":357,"cut":false,"hidden":false,"merged":[]}
["Quarter","Year","Gas price-residential","Gas price-commercial","Electricity price-residential","Electricity price-commercial",null,"Year","Gas retail price ($/GJ)-residential","Gas retail price ($/GJ)-commercial","Electricity tariff ($/kWh)-residential","Electricity tariff ($/kWh)-commercial","$ real 2023"]
[1,2012,{"$f":"SUMIF($H$2:$H$91,B2,$I$2:$I$91)","v":28.635230378036162},{"$f":"SUMIF($H$2:$H$91,B2,$J$2:$J$91)","v":29.157771697766474},null,null,null,2011,26.156714164728964,26.634027032794087,null,null,null,null,null,"Year",2011,{"$f":"Q2+1","v":2012},{"$f":"R2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,{"$f":"CD2+1","v":2077},2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
[{"$f":"A2+1","v":2},2012,{"$f":"SUMIF($H$2:$H$91,B3,$I$2:$I$91)","v":28.635230378036162},{"$f":"SUMIF($H$2:$H$91,B3,$J$2:$J$91)","v":29.157771697766474},null,null,null,2012,28.635230378036162,29.157771697766474,null,null,null,null,null,"Gas retail price ($/GJ)-residential",{"$f":"TRANSPOSE(I2:I91)","v":26.156714164728964},28.635230378036162,30.38842676822301,31.424522266658144,28.082469716040425,30.703158273666372,29.707793456908671,27.838590396699175,27.740299822895963,27.946996746715055,29.842934651104951,29.739391008967367,29.253532645629789,28.173217247097838,32.929583710257738,33.157353518898923,34.695366596726203,35.426563725258582,34.083121342806976,39.44007640755207,43.585029075158822,44.369864054069282,44.941981918960799,45.470622840987758,45.066079458197294,45.744758115770793,46.729993623801334,48.146931371283713,49.985119172845856,51.670833218179432,52.75400298841619,54.939286786422095,57.817130725246855,61.405004464046414,65.655446540177962,70.458844738746023,76.249355788944854,79.55844514057469,77.44015649352994,72.197716158355831,68.526279320432167,68.835906970447695,71.947344562289203,75.332788025734203,75.507746242651109,71.610306068901806,67.115717165397342,66.435121316963361,70.237732933565582,73.722353769800534,73.826812909700351,69.727162259381487,65.340266958232604,64.702945374303084,68.059879242563625,71.495882356364945,71.95394325929378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB3","v":0},{"$f":"DC3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A3+1","v":3},2012,28.635230378036162,29.157771697766474,null,null,null,2013,30.38842676822301,30.94296076073368,null,null,null,null,null,"Gas retail price ($/GJ)-commercial",{"$f":"TRANSPOSE(J2:J91)","v":26.634027032794087},29.157771697766474,30.94296076073368,31.99796313374155,28.594924150420034,31.263435548631698,30.249907118796848,28.346594473260776,28.24651027372192,28.45697904368755,27.190328261830068,27.151547228230594,26.732204055033552,25.768240986547283,27.437251409525423,27.617349893632479,29.014338100926757,29.605808796403558,28.122741488525591,33.353293781270132,35.32554202717359,35.614173023846512,36.303915318867354,36.588661910321392,35.803649270304334,36.171145621219388,36.806701126445816,37.722905560383502,38.782049964654959,39.448743752280059,39.871578593816793,40.690288920444104,41.705328727752423,42.881182683655474,44.051912987167164,45.659792702703044,47.340226182848014,48.143115877471466,47.404638800769796,45.927867676211491,44.998376877869887,45.208926182711778,46.135139316399069,47.033356015530408,47.001785355899877,45.948718221428109,44.844402418888073,44.798376290225299,45.886380938777066,46.745166361644728,46.708651343985828,45.693862669801248,44.710285696966679,44.685545106649798,45.592820616561511,46.404214034109934,46.47354118729492,33.136001674980562,33.329239174980557,33.52247667498056,33.715714174980562,33.908951674980564,34.102189174980559,34.295426674980561,34.302751756937745,34.115891217769835,33.930574016938039,33.746787407539045,33.56451874795016,33.383755500959708,33.204485232904673,33.026695612815459,32.850374411567728,32.675509501041212,32.502088853285507,32.330100539692722,32.159532730176998,31.990373692360752,31.822611790767713,31.656235486022556,31.491233334057188,31.327593985323592,31.165306184013101,31.004358767282252,30.844740664484899,30.686440896410751,30.529448574530178,30.37375290024524,30.21934316414692,30.066208745278491,{"$f":"DB4","v":30.066208745278491},30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491,30.066208745278491]
[4,2012,28.635230378036162,29.157771697766474,null,null,null,2014,31.424522266658144,31.99796313374155,0.35066009160305339,0.39694707824427478]
[{"$f":"A2","v":1},{"$f":"B2+1","v":2013},30.38842676822301,30.94296076073368,null,null,null,2015,28.082469716040425,28.594924150420034,0.33644852016885551,0.38297786726078792,null,null,null,"Electricity tariff ($/kWh)-residential",{"$f":"TRANSPOSE(K2:K91)","v":0},0,0,0.35066009160305339,0.33644852016885551,0.32754963514760144,0.32755558181818178,0.33266919357716324,0.34084700306748467,0.33759007659208262,0.33763831996587029,0.33316898516075849,0.31669523126911314,0.30812,0.299443093106737,0.2876746010628829,0.28346049347957381,0.28304763508805519,0.27974587444965499,0.30734902189604896,0.30744006150632436,0.30513159155841696,0.30687378734009457,0.30422150568585499,0.30226936598662923,0.29913511707779977,0.29690771920419379,0.29705876159961148,0.29479364741372954,0.29265549534663499,0.29960934838170766,0.2959027564151242,0.2936334908546136,0.29128865874194299,0.28886707456626459,0.28636760928077526,0.28378918669397335,0.28113078011336962,0.27839140922116662,0.27557013716321638,0.27501489598787171,0.27448123865382462,0.27396823101824119,0.27347499188178082,0.27300068956494133,0.27254453874213846,0.27210579751191794,0.27168376468370486,0.2712777772632976,0.27088720812093597,0.27051146382723512,0.27014998264359441,0.26980223265488068,0.26946771003325837,0.26914593742301296,0.26883646243709219,0.2685388562568865,0.26825271232749442,0.26797764514137229,0.2677132891038651,0.26745929747465758,0.2672153413796749,0.26698110888841581,0.26675630415210649,0.26654064659844001,0.26633387017900589,0.2661357226658273,0.26594596499370815,0.26576437064535474,0.26559072507647519,0.26542482517828114,0.26526647877501686,0.26511550415432805,0.264971729628452,0.26483499312437075,0.26470514180121052,0.26458203169330885,0.26446552737749263,0.26435550166322486,0.26425183530438701,0.26415441673155937,0.26406314180375717,0.2639779135786634,0.26389864210048164,0.26382524420460479,0.26375764333836837,0.26369576939722095,0.2636395585757077,0.26358895323272252,0.26354390177053738,{"$f":"DB6","v":0.26354390177053738},{"$f":"DC6","v":0.26354390177053738},0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738,0.26354390177053738]
[{"$f":"A3","v":2},{"$f":"B3+1","v":2013},30.38842676822301,30.94296076073368,null,null,null,2016,30.703158273666372,31.263435548631698,0.32754963514760144,0.37501513791512908,null,null,null,"Electricity tariff ($/kWh)-commercial",{"$f":"TRANSPOSE(L2:L91)","v":0},0,0,0.39694707824427478,0.38297786726078792,0.37501513791512908,0.3938548409090909,0.36452703479036574,0.32430745354951801,0.3302287297762479,0.336274997440273,0.33182369332234135,0.31541643233944949,0.30687599999999998,0.29823412514677078,0.28651314707183317,0.28231605347604072,0.2819048619540504,0.27861643180453172,0.3061081346338177,0.30619880668186028,0.30389965692288962,0.30563481878417131,0.30299324542013645,0.30104898726636642,0.29792739253656658,0.29570898753247488,0.2958594201111332,0.2936034510701534,0.29147393155262219,0.29839970918468428,0.29470808216814109,0.29244797851324283,0.2901126133976778,0.28770080609696552,0.28521143212270278,0.28264341962839074,0.27999574606669608,0.27726743507774482,0.27445755358983248,0.27390455413856329,0.27337305138624912,0.27286211496155321,0.27237086722287862,0.27189847984853605,0.27144417068360532,0.27100720082197627,0.27058687190405234,0.27018252361239681,0.26979353134921574,0.26941930408102882,0.26905928233719228,0.26871293635012061,0.26837976432612681,0.26805929083676661,0.26775106532144977,0.26745466069287388,0.26716967203755737,0.2668957154044001,0.26663242667479459,0.26637946050835065,0.26613648935878592,0.2659032025549834,0.26567930544262569,0.26546451858218512,0.26525857699939187,0.26506122948461125,0.2648722379378462,0.2646913767563413,0.26451843226200311,0.26435320216607233,0.26419549506868129,0.26404512999111895,0.2639019359387928,0.26376575149303649,0.26363642443005414,0.26351381136542856,0.26339777742274251,0.2632881959249766,0.26318494810745513,0.26308792285120736,0.26299701643570617,0.26291213231002825,0.26283318088156365,0.26276007932147311,0.26269275138616494,0.26263112725412691,0.26257514337751164,0.26252474234793249,0.2624798727759815,{"$f":"DB7","v":0.2624798727759815},0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815,0.2624798727759815]
[3,2013,30.38842676822301,30.94296076073368,null,null,null,2017,29.707793456908671,30.249907118796848,0.32755558181818178,0.3938548409090909]
[4,2013,30.38842676822301,30.94296076073368,null,null,null,2018,27.838590396699175,28.346594473260776,0.33266919357716324,0.36452703479036574,null,null,null,"Gas service charge ($/day)-residential",null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(R22:R101)","v":0.32030000000000003},0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,{"$f":"DB9","v":0.32030000000000003},{"$f":"DC9","v":0.32030000000000003},0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003]
[1,2014,31.424522266658144,31.99796313374155,{"$f":"SUMIF($H$2:$H$91,B10,$K$2:$K$91)","v":0.35066009160305339},{"$f":"SUMIF($H$2:$H$91,B10,$L$2:$L$91)","v":0.39694707824427478},null,2019,27.740299822895963,28.24651027372192,0.34084700306748467,0.32430745354951801,null,null,null,"Gas service charge ($/day)-commercial",null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(AC22:AC101)","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"DB10","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[2,2014,31.424522266658144,31.99796313374155,0.35066009160305339,0.39694707824427478,null,2020,27.946996746715055,28.45697904368755,0.33759007659208262,0.3302287297762479,null,null,null,"Electricity service charge ($/day)-residential"]
[3,2014,31.424522266658144,31.99796313374155,0.35066009160305339,0.39694707824427478,null,{"$f":"H11+1","v":2021},{"$f":"X22","v":29.842934651104951},{"$f":"AI22","v":27.190328261830068},0.33763831996587029,0.336274997440273,null,null,null,"Electricity service charge ($/day)-commercial"]
[4,2014,31.424522266658144,31.99796313374155,0.35066009160305339,0.39694707824427478,null,{"$f":"H12+1","v":2022},29.739391008967367,27.151547228230594,0.33316898516075849,0.33182369332234135]
[1,2015,28.082469716040425,28.594924150420034,0.33644852016885551,0.38297786726078792,null,{"$f":"H13+1","v":2023},29.253532645629789,26.732204055033552,0.31669523126911314,0.31541643233944949,null,null,null,"Year",2011,{"$f":"Q14+1","v":2012},{"$f":"R14+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,{"$f":"CD14+1","v":2077},2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
[2,2015,28.082469716040425,28.594924150420034,0.33644852016885551,0.38297786726078792,null,2024,28.173217247097838,25.768240986547283,0.30812,0.30687599999999998,null,null,null,"Gas price % change-residential",null,{"$f":"R3/Q3-1","v":9.4756405475782346E-2},{"$f":"S3/R3-1","v":6.1225154016277372E-2},3.4095068702884479E-2,-0.10635173773711382,9.3321156726077881E-2,-3.2418971621281378E-2,-6.2919619490447443E-2,-3.5307309889823779E-3,7.4511423863015125E-3,6.7840488248983366E-2,-3.4696199736425903E-3,-1.6337199480348286E-2,-3.6929399659816453E-2,0.16882581855822165,6.9168748273678027E-3,4.6385278515990391E-2,2.1074777420030832E-2,-3.792189366347587E-2,0.15717325331987664,0.10509494517138074,1.8006985324182656E-2,1.2894289335534825E-2,1.1762741638323915E-2,-8.8968075982852612E-3,1.5059633891673085E-2,2.1537670076582582E-2,3.0321804853846057E-2,3.8178711481880567E-2,3.372431782155938E-2,2.0962885689554955E-2,4.142403749883683E-2,5.2382258801656034E-2,6.2055548135889316E-2,6.9219799155299189E-2,7.3160696510206735E-2,8.2182883804998941E-2,4.3398259793686167E-2,-2.6625566189759864E-2,-6.7696665044990056E-2,-5.0852534308299613E-2,4.5183782497177916E-3,4.5200793143864493E-2,4.7054460231176654E-2,2.3224710182920827E-3,-5.1616428349278487E-2,-6.2764553738673734E-2,-1.0140632882708389E-2,5.7237972042827767E-2,4.9611806798076641E-2,1.4169262721317466E-3,-5.5530646505535408E-2,-6.291515614574783E-2,-9.753887053092658E-3,5.1882241972770471E-2,5.048500161975733E-2,6.406815159587298E-3,-1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CE3/CD3-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DB15","v":{"$error":"#DIV/0!"}},{"$f":"DC15","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,2015,28.082469716040425,28.594924150420034,0.33644852016885551,0.38297786726078792,null,2025,32.929583710257738,27.437251409525423,{"$f":"Scenarios!S74","v":0.299443093106737},{"$f":"Scenarios!T74","v":0.29823412514677078},null,null,null,"Gas price % change-commercial",null,{"$f":"R4/Q4-1","v":9.4756405475782346E-2},6.1225154016277372E-2,3.4095068702884257E-2,-0.10635173773711371,9.3321156726078103E-2,-3.2418971621281378E-2,-6.2919619490447332E-2,-3.5307309889822669E-3,7.4511423863015125E-3,-4.4511076875479394E-2,-1.4262804489166836E-3,-1.5444540588133937E-2,-3.6059992154098497E-2,6.4770056436893597E-2,6.564013334241281E-3,5.0583716854612826E-2,2.0385462298652568E-2,-5.0093794703495065E-2,0.18599012812739701,5.9132038317936564E-2,8.170603481495009E-3,1.9367073175025062E-2,7.8434127270579079E-3,-2.1455079224846241E-2,1.0264214916769765E-2,1.7570787275634103E-2,2.4892326829023759E-2,2.8076957183907014E-2,1.7190782545861039E-2,1.0718588257003558E-2,2.0533682274477938E-2,2.4945505039123184E-2,2.8194333716415221E-2,2.7301726077576749E-2,3.6499657029747556E-2,3.6803353249684978E-2,1.6959988562841977E-2,-1.5339204022048802E-2,-3.1152460221557932E-2,-2.0238056878548183E-2,4.6790422110856156E-3,2.04873951206892E-2,1.9469252991115571E-2,-6.7123978182859201E-4,-2.2404832635566696E-2,-2.4033658506387723E-2,-1.0263517001040112E-3,2.4286698283508157E-2,1.8715475164918338E-2,-7.8115066221817742E-4,-2.172592539037721E-2,-2.1525362824811212E-2,-5.5335343827966899E-4,2.0303556949934132E-2,1.779651722740061E-2,1.4939839975314229E-3,-0.28699210715538537,5.8316480634987844E-3,5.7978371178979415E-3,5.7644159730065869E-3,5.7313779265395493E-3,5.6987164289887815E-3,5.6664250792959336E-3,2.1358771904500529E-4,-5.4473921069646547E-3,-5.4319906124941086E-3,-5.4165487830311054E-3,-5.4010669930663058E-3,-5.3855456217882791E-3,-5.3699850530561921E-3,-5.3543856753734964E-3,-5.3387478818592848E-3,-5.3230720702208689E-3,-5.3073586427222486E-3,-5.291608006154358E-3,-5.2758205718015372E-3,-5.2599967554104454E-3,-5.2441369771526469E-3,-5.2282416615918592E-3,-5.2123112376460945E-3,-5.1963461385496901E-3,-5.180346801816893E-3,-5.1643136691983393E-3,-5.1482471866437507E-3,-5.1321478042580804E-3,-5.1160159762592139E-3,-5.0998521609338932E-3,-5.0836568205924193E-3,-5.0674304215225785E-3,{"$f":"DB16","v":-5.0674304215225785E-3},-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3,-5.0674304215225785E-3]
[4,2015,28.082469716040425,28.594924150420034,0.33644852016885551,0.38297786726078792,null,2026,33.157353518898923,27.617349893632479,{"$f":"Scenarios!S75","v":0.2876746010628829},{"$f":"Scenarios!T75","v":0.28651314707183317},null,null,null,"Electricity price % change-residential",null,null,null,null,{"$f":"U6/T6-1","v":-4.0528054872823516E-2},-2.6449469942052217E-2,1.8155021231036628E-5,1.561143220517569E-2,2.4582406932202483E-2,-9.5553912637958982E-3,1.4290518925985651E-4,-1.3237048465244095E-2,-4.9445640576947891E-2,-2.7077235216801498E-2,-2.8160803885703634E-2,-3.9301263962228772E-2,-1.4648869131091424E-2,-1.4564935891088204E-3,-1.1665035241764321E-2,9.8672223498193601E-2,2.9620920773965054E-4,-7.5086829497654772E-3,5.7096538997472024E-3,-8.6429071613737252E-3,-6.4168366231202034E-3,-1.0369059062928954E-2,-7.446126337038117E-3,5.0871831767307363E-4,-7.6251384530274802E-3,-7.2530466170248609E-3,2.3761224872391962E-2,-1.2371416267896951E-2,-7.6689571533663514E-3,-7.9855744855467092E-3,-8.3133486423297986E-3,-8.6526485901596839E-3,-9.0038904653977347E-3,-9.3675400799201336E-3,-9.7441158563225105E-3,-1.0134192236186723E-2,-2.0148815145953902E-3,-1.9404670140872327E-3,-1.8690080170850054E-3,-1.8003515759005273E-3,-1.7343535274498834E-3,-1.6708779143738139E-3,-1.609796447382239E-3,-1.5509880056656655E-3,-1.4943381724701332E-3,-1.4397388031625047E-3,-1.3870876233221807E-3,-1.3362878545937207E-3,-1.2872478662065978E-3,-1.2398808502456227E-3,-1.1941045188891275E-3,-1.1498408219863254E-3,-1.1070156834671607E-3,-1.0655587551856582E-3,-1.0254031869258995E-3,-9.8648541137724699E-4,-9.4874494298635703E-4,-9.1212418968455999E-4,-8.7656827654325475E-4,-8.4202488050666435E-4,-8.0844407539670815E-4,-7.7577818645291341E-4,-7.4398165372435709E-4,-7.1301090367870135E-4,{"$f":"CG6/CF6-1","v":-6.8282422843946033E-4},-6.5338167211015374E-4,-6.2464492367442226E-4,-5.9657721600803182E-4,-5.6914323055812233E-4,-5.4230900729346221E-4,-5.1604185953335602E-4,-4.9031029332013976E-4,-4.6508393098809719E-4,-4.4033343863381091E-4,-4.160304571972917E-4,-3.9214753687977222E-4,-3.6865807465602529E-4,-3.4553625463307203E-4,-3.227569910423389E-4,-3.0029587364754917E-4,-2.7812911537794527E-4,-2.562335019918871E-4,-2.34586343600518E-4,-2.131654278783035E-4,-1.9194897479946071E-4,-1.7091559275383972E-4,{"$f":"DB17","v":-1.7091559275383972E-4},-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4,-1.7091559275383972E-4]
[1,2016,30.703158273666372,31.263435548631698,0.32754963514760144,0.37501513791512908,null,2027,34.695366596726203,29.014338100926757,{"$f":"Scenarios!S76","v":0.28346049347957381},{"$f":"Scenarios!T76","v":0.28231605347604072},null,null,null,"Electricity price % change-commercial",null,null,null,null,-3.5191620619236419E-2,-2.0791617548584385E-2,5.0237180020784811E-2,-7.4463490282437705E-2,-0.11033360327849873,1.8258218125800196E-2,1.8309332649893539E-2,-1.3237095091264584E-2,-4.9445718654434589E-2,-2.7076688034624485E-2,-2.8160803885703634E-2,-3.9301263962228772E-2,-1.4648869131091535E-2,-1.4564935891087094E-3,-1.166503524176421E-2,9.8672223498193601E-2,2.9620920773987258E-4,-7.5086829497655883E-3,5.7096538997474244E-3,-8.6429071613737252E-3,-6.4168366231203144E-3,-1.0369059062928732E-2,-7.4461263370384501E-3,5.0871831767307363E-4,-7.6251384530274802E-3,-7.2530466170248609E-3,2.3761224872392184E-2,-1.2371416267897173E-2,-7.6689571533663514E-3,-7.9855744855465982E-3,-8.3133486423295766E-3,-8.6526485901597949E-3,-9.0038904653977347E-3,-9.3675400799202446E-3,-9.7441158563221775E-3,-1.0134192236186945E-2,-2.0148815145952792E-3,-1.9404670140873437E-3,-1.8690080170851164E-3,-1.8003515759005273E-3,-1.7343535274498834E-3,-1.6708779143738139E-3,-1.609796447382128E-3,-1.5509880056657765E-3,-1.4943381724702443E-3,-1.4397388031622826E-3,-1.3870876233222917E-3,-1.3362878545936097E-3,-1.2872478662067088E-3,-1.2398808502456227E-3,-1.1941045188890165E-3,-1.1498408219864364E-3,-1.1070156834671607E-3,-1.0655587551856582E-3,-1.0254031869258995E-3,-9.8648541137713597E-4,-9.4874494298646805E-4,-9.1212418968433795E-4,-8.7656827654336578E-4,-8.4202488050666435E-4,-8.0844407539659713E-4,-7.7577818645280239E-4,-7.4398165372446812E-4,-7.1301090367881237E-4,-6.8282422843923829E-4,-6.5338167211015374E-4,-6.2464492367442226E-4,-5.9657721600803182E-4,-5.6914323055823335E-4,-5.4230900729346221E-4,-5.1604185953335602E-4,-4.9031029332013976E-4,-4.6508393098809719E-4,-4.4033343863392194E-4,-4.1603045719718068E-4,-3.921475368796612E-4,-3.6865807465613631E-4,-3.4553625463307203E-4,-3.2275699104244993E-4,-3.0029587364754917E-4,-2.7812911537794527E-4,-2.5623350199177608E-4,-2.34586343600518E-4,-2.1316542787819248E-4,-1.9194897479957174E-4,-1.7091559275395074E-4,{"$f":"DB18","v":-1.7091559275395074E-4},-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4,-1.7091559275395074E-4]
[2,2016,30.703158273666372,31.263435548631698,0.32754963514760144,0.37501513791512908,null,2028,35.426563725258582,29.605808796403558,{"$f":"Scenarios!S77","v":0.28304763508805519},{"$f":"Scenarios!T77","v":0.2819048619540504}]
[3,2016,30.703158273666372,31.263435548631698,0.32754963514760144,0.37501513791512908,null,2029,34.083121342806976,28.122741488525591,{"$f":"Scenarios!S78","v":0.27974587444965499},{"$f":"Scenarios!T78","v":0.27861643180453172},null,null,null,"Real $2023",null,null,null,null,null,null,null,null,null,"Commercial B2","Real $2023"]
[4,2016,30.703158273666372,31.263435548631698,0.32754963514760144,0.37501513791512908,null,2030,39.44007640755207,33.353293781270132,{"$f":"Scenarios!S79","v":0.30734902189604896},{"$f":"Scenarios!T79","v":0.3061081346338177},null,"Forecast average B3 consumption per GJ lagged 1 year","Year","Distribution fixed charge $/day","Distribution $/GJ","Retail fixed charge $/day","Wholesale $/GJ","Transmission $/GJ","AEMO costs $/GJ","Environmental $/GJ","Retail margin $/GJ","Retail gas price $/GJ",null,"Year","Distribution fixed charge $/day","Distribution $/GJ","Retail fixed charge $/day","Wholesale $/GJ","Transmission $/GJ","AEMO costs $/GJ","Environmental $/GJ","Retail margin $/GJ","Retail gas price $/GJ"]
[1,2017,29.707793456908671,30.249907118796848,0.32755558181818178,0.3938548409090909,null,2031,43.585029075158822,35.32554202717359,{"$f":"Scenarios!S80","v":0.30744006150632436},{"$f":"Scenarios!T80","v":0.30619880668186028},null,null,{"$f":"H12","v":2021},{"$f":"TRANSPOSE('Price to ACIL'!K14:BL14)","v":0.37},{"$f":"TRANSPOSE('Price to ACIL'!K15:BL15)","v":4.6399999999999997},0.32030000000000003,{"$f":"Scenarios!R70","v":3.7999999999999994},3.1450131996587034,null,null,16.904152794729828,{"$f":"IFERROR(SUM(Q22,S22:W22)+(P22-R22)*365/13.4,0)","v":29.842934651104951},null,{"$f":"O22","v":2021},{"$f":"TRANSPOSE('Price to ACIL'!K17:BL17)","v":0.74},{"$f":"TRANSPOSE('Price to ACIL'!K18:BL18)","v":5.2},0.3,{"$f":"Scenarios!R70","v":3.7999999999999994},3.1450131996587034,null,null,13.846807599484798,{"$f":"IFERROR(SUM(AB22,AD22:AH22)+(AA22-AC22)*365/134,0)","v":27.190328261830068}]
[2,2017,29.707793456908671,30.249907118796848,0.32755558181818178,0.3938548409090909,null,2032,44.369864054069282,35.614173023846512,{"$f":"Scenarios!S81","v":0.30513159155841696},{"$f":"Scenarios!T81","v":0.30389965692288962},null,null,2022,0.37,4.6500000000000004,0.32030000000000003,{"$f":"Scenarios!R71","v":5.36430272763522},3.0141336570486401,null,null,15.357185967567089,{"$f":"IFERROR(SUM(Q23,S23:W23)+(P23-R23)*365/13.4,0)","v":29.739391008967367},null,2022,0.75,5.24,0.3,{"$f":"Scenarios!R71","v":5.36430272763522},3.0141336570486401,null,null,12.307364574890018,{"$f":"IFERROR(SUM(AB23,AD23:AH23)+(AA23-AC23)*365/134,0)","v":27.151547228230594}]
[3,2017,29.707793456908671,30.249907118796848,0.32755558181818178,0.3938548409090909,null,2033,44.941981918960799,36.303915318867354,{"$f":"Scenarios!S82","v":0.30687378734009457},{"$f":"Scenarios!T82","v":0.30563481878417131},null,null,2023,0.37,4.6500000000000004,0.32030000000000003,{"$f":"Scenarios!R72","v":5.46460083063283},2.8510244648318044,null,null,14.934138693448736,29.253532645629789,null,2023,0.75,5.26,0.3,{"$f":"Scenarios!R72","v":5.46460083063283},2.8510244648318044,null,null,11.930832490912199,26.732204055033552]
[4,2017,29.707793456908671,30.249907118796848,0.32755558181818178,0.3938548409090909,null,2034,45.470622840987758,36.588661910321392,{"$f":"Scenarios!S83","v":0.30422150568585499},{"$f":"Scenarios!T83","v":0.30299324542013645},null,null,2024,0.37,4.66,0.32030000000000003,{"$f":"Scenarios!R73","v":6.6034240545629803},2.84,null,null,12.716024535818441,28.173217247097838,null,2024,0.75,5.29,0.3,{"$f":"Scenarios!R73","v":6.6034240545629803},2.84,null,null,9.809070663327585,25.768240986547283]
[1,2018,27.838590396699175,28.346594473260776,0.33266919357716324,0.36452703479036574,null,2035,45.066079458197294,35.803649270304334,{"$f":"Scenarios!S84","v":0.30226936598662923},{"$f":"Scenarios!T84","v":0.30104898726636642},null,{"$f":"Load_Demand!$N$85","v":12.555819586728576},2025,0.45916149989002186,6.7488770962373472,0.32030000000000003,{"$f":"Scenarios!R74","v":6.5921315945815699},2.8358209726746262,null,null,12.716024535818441,{"$f":"IF(N26>0,SUM(Q26,S26:W26)+(P26-R26)*365/N26,0)","v":32.929583710257738},null,2025,0.9281141374500137,6.4893202672307826,0.3,{"$f":"Scenarios!R74","v":6.5921315945815699},2.8358209726746262,null,null,9.809070663327585,27.437251409525423]
[2,2018,27.838590396699175,28.346594473260776,0.33266919357716324,0.36452703479036574,null,2036,45.744758115770793,36.171145621219388,{"$f":"Scenarios!S85","v":0.29913511707779977},{"$f":"Scenarios!T85","v":0.29792739253656658},null,{"$f":"Load_Demand!$O$85","v":12.438922401464479},2026,0.45916149989002186,6.766287868477959,0.32030000000000003,{"$f":"Scenarios!R75","v":6.7702263245975498},2.8301493307292769,null,null,12.716024535818441,33.157353518898923,null,2026,0.9281141374500137,6.4969956632672092,0.3,{"$f":"Scenarios!R75","v":6.7702263245975498},2.8301493307292769,null,null,9.809070663327585,27.617349893632479]
[3,2018,27.838590396699175,28.346594473260776,0.33266919357716324,0.36452703479036574,null,2037,46.729993623801334,36.806701126445816,{"$f":"Scenarios!S86","v":0.29690771920419379},{"$f":"Scenarios!T86","v":0.29570898753247488},null,{"$f":"Load_Demand!$P$85","v":12.053425530332364},2027,0.45916149989002186,6.7838511880716164,0.32030000000000003,{"$f":"Scenarios!R76","v":8.16601900561405},2.824489032067818,null,null,12.716024535818441,34.695366596726203,null,2027,0.9281141374500137,6.5038514882064478,0.3,{"$f":"Scenarios!R76","v":8.16601900561405},2.824489032067818,null,null,9.809070663327585,29.014338100926757]
[4,2018,27.838590396699175,28.346594473260776,0.33266919357716324,0.36452703479036574,null,2038,48.146931371283713,37.722905560383502,{"$f":"Scenarios!S87","v":0.29705876159961148},{"$f":"Scenarios!T87","v":0.2958594201111332},null,{"$f":"Load_Demand!$Q$85","v":11.692612153011096},2028,0.45916149989002186,6.8015690686930856,0.32030000000000003,{"$f":"Scenarios!R77","v":8.7553888817460006},2.8188400540036822,null,null,12.716024535818441,35.426563725258582,null,2028,0.9281141374500137,6.5116012856154297,0.3,{"$f":"Scenarios!R77","v":8.7553888817460006},2.8188400540036822,null,null,9.809070663327585,29.605808796403558]
[1,2019,27.740299822895963,28.24651027372192,0.34084700306748467,0.32430745354951801,null,2039,49.985119172845856,38.782049964654959,{"$f":"Scenarios!S88","v":0.29479364741372954},{"$f":"Scenarios!T88","v":0.2936034510701534},null,{"$f":"Load_Demand!$R$85","v":11.356678629817468},2029,0.45916149989002186,6.8194435596153218,0.32030000000000003,{"$f":"Scenarios!R78","v":7.2714869108640601},2.8132023738956748,null,null,12.716024535818441,34.083121342806976,null,2029,0.9281141374500137,6.5180736287274126,0.3,{"$f":"Scenarios!R78","v":7.2714869108640601},2.8132023738956748,null,null,9.809070663327585,28.122741488525591]
[2,2019,27.740299822895963,28.24651027372192,0.34084700306748467,0.32430745354951801,null,2040,51.670833218179432,39.448743752280059,{"$f":"Scenarios!S89","v":0.29265549534663499},{"$f":"Scenarios!T89","v":0.29147393155262219},null,{"$f":"Load_Demand!$S$85","v":11.04388696540299},2030,0.45916149989002186,6.8194435596153218,0.32030000000000003,{"$f":"Scenarios!R79","v":12.50766560835639},2.8075759691478837,null,null,12.716024535818441,39.44007640755207,null,2030,0.9281141374500137,6.5180736287274126,0.3,{"$f":"Scenarios!R79","v":12.50766560835639},2.8075759691478837,null,null,9.809070663327585,33.353293781270132]
[3,2019,27.740299822895963,28.24651027372192,0.34084700306748467,0.32430745354951801,null,2041,52.75400298841619,39.871578593816793,{"$f":"Scenarios!S90","v":0.29960934838170766},{"$f":"Scenarios!T90","v":0.29839970918468428},null,{"$f":"Load_Demand!$T$85","v":10.43652066227342},2031,0.52242103839418086,7.7589710516627877,0.32030000000000003,{"$f":"Scenarios!R80","v":13.239224593487769},2.8019608172095878,null,null,12.716024535818441,43.585029075158822,null,2031,1.0559821578052411,7.4160808218134759,0.3,{"$f":"Scenarios!R80","v":13.239224593487769},2.8019608172095878,null,null,9.809070663327585,35.32554202717359]
[4,2019,27.740299822895963,28.24651027372192,0.34084700306748467,0.32430745354951801,null,2042,54.939286786422095,40.690288920444104,{"$f":"Scenarios!S91","v":0.2959027564151242},{"$f":"Scenarios!T91","v":0.29470808216814109},null,{"$f":"Load_Demand!$U$85","v":10.062623409929714},2032,0.52985329951058913,7.8693546208771279,0.32030000000000003,{"$f":"Scenarios!R81","v":13.38703321712357},2.7963568955751685,null,null,12.716024535818441,44.369864054069282,null,2032,1.0710051652155124,7.5215862380913663,0.3,{"$f":"Scenarios!R81","v":13.38703321712357},2.7963568955751685,null,null,9.809070663327585,35.614173023846512]
[1,2020,27.946996746715055,28.45697904368755,0.33759007659208262,0.3302287297762479,null,2043,57.817130725246855,41.705328727752423,{"$f":"Scenarios!S92","v":0.2936334908546136},{"$f":"Scenarios!T92","v":0.29244797851324283},null,{"$f":"Load_Demand!$V$85","v":9.9097683270305641},2033,0.52250970877704661,7.7602879797404034,0.32030000000000003,{"$f":"Scenarios!R82","v":14.22704758580397},2.7907641817840183,null,null,12.716024535818441,44.941981918960799,null,2033,1.0561613893739397,7.4173395512242575,0.3,{"$f":"Scenarios!R82","v":14.22704758580397},2.7907641817840183,null,null,9.809070663327585,36.303915318867354]
[2,2020,27.946996746715055,28.45697904368755,0.33759007659208262,0.3302287297762479,null,2044,61.405004464046414,42.881182683655474,{"$f":"Scenarios!S93","v":0.29128865874194299},{"$f":"Scenarios!T93","v":0.2901126133976778},null,{"$f":"Load_Demand!$W$85","v":9.7834816067537513},2034,0.52706189661030411,7.8278968450505575,0.32030000000000003,{"$f":"Scenarios!R83","v":14.42769102062023},2.7851826534204505,null,null,12.716024535818441,45.470622840987758,null,2034,1.065362835674178,7.4819605951839154,0.3,{"$f":"Scenarios!R83","v":14.42769102062023},2.7851826534204505,null,null,9.809070663327585,36.588661910321392]
[3,2020,27.946996746715055,28.45697904368755,0.33759007659208262,0.3302287297762479,null,2045,65.655446540177962,44.051912987167164,{"$f":"Scenarios!S94","v":0.28886707456626459},{"$f":"Scenarios!T94","v":0.28770080609696552},null,{"$f":"Load_Demand!$X$85","v":9.6462556928136483},2035,0.53526867947146028,7.9497835723590953,0.32030000000000003,{"$f":"Scenarios!R84","v":13.486563252530342},2.7796122881136092,null,null,12.716024535818441,45.066079458197294,null,2035,1.0819514024382604,7.598460813422613,0.3,{"$f":"Scenarios!R84","v":13.486563252530342},2.7796122881136092,null,null,9.809070663327585,35.803649270304334]
[4,2020,27.946996746715055,28.45697904368755,0.33759007659208262,0.3302287297762479,null,2046,70.458844738746023,45.659792702703044,{"$f":"Scenarios!S95","v":0.28636760928077526},{"$f":"Scenarios!T95","v":0.28521143212270278},null,{"$f":"Load_Demand!$Y$85","v":9.5615210683687923},2036,0.5424435416249479,8.0563442650901784,0.32030000000000003,{"$f":"Scenarios!R85","v":13.718263665244219},2.7740530635373823,null,null,12.716024535818441,45.744758115770793,null,2036,1.0964541231596219,7.7003122966231698,0.3,{"$f":"Scenarios!R85","v":13.718263665244219},2.7740530635373823,null,null,9.809070663327585,36.171145621219388]
[1,2021,29.842934651104951,27.190328261830068,0.33763831996587029,0.336274997440273,null,2047,76.249355788944854,47.340226182848014,{"$f":"Scenarios!S96","v":0.28378918669397335},{"$f":"Scenarios!T96","v":0.28264341962839074},null,{"$f":"Load_Demand!$Z$85","v":9.4156084190155678},2037,0.54887902201833694,8.1519236970160751,0.32030000000000003,{"$f":"Scenarios!R86","v":14.232579004001231},2.7685049574103076,null,null,12.716024535818441,46.729993623801334,null,2037,1.109462313819811,7.7916678110780975,0.3,{"$f":"Scenarios!R86","v":14.232579004001231},2.7685049574103076,null,null,9.809070663327585,36.806701126445816]
[2,2021,29.842934651104951,27.190328261830068,0.33763831996587029,0.336274997440273,null,2048,79.55844514057469,48.143115877471466,{"$f":"Scenarios!S97","v":0.28113078011336962},{"$f":"Scenarios!T97","v":0.27999574606669608},null,{"$f":"Load_Demand!$AA$85","v":9.2578998711079983},2038,0.55899539382806573,8.3021715435821459,0.32030000000000003,{"$f":"Scenarios!R87","v":14.95501328998925},2.7629679474954871,null,null,12.716024535818441,48.146931371283713,null,2038,1.1299107784636411,7.9352757928605211,0.3,{"$f":"Scenarios!R87","v":14.95501328998925},2.7629679474954871,null,null,9.809070663327585,37.722905560383502]
[3,2021,29.842934651104951,27.190328261830068,0.33763831996587029,0.336274997440273,null,2049,77.44015649352994,47.404638800769796,{"$f":"Scenarios!S98","v":0.27839140922116662},{"$f":"Scenarios!T98","v":0.27726743507774482},null,{"$f":"Load_Demand!$AB$85","v":9.0881917791207147},2039,0.57608033010264381,8.5559161599579028,0.32030000000000003,{"$f":"Scenarios!R88","v":15.683085672387101},2.7574420116004958,null,null,12.716024535818441,49.985119172845856,null,2039,1.1644449693696,8.1778067380867601,0.3,{"$f":"Scenarios!R88","v":15.683085672387101},2.7574420116004958,null,null,9.809070663327585,38.782049964654959]
[4,2021,29.842934651104951,27.190328261830068,0.33763831996587029,0.336274997440273,null,2050,72.197716158355831,45.927867676211491,{"$f":"Scenarios!S99","v":0.27557013716321638},{"$f":"Scenarios!T99","v":0.27445755358983248},null,{"$f":"Load_Demand!$AC$85","v":8.8945180441036058},2040,0.59805888641244931,8.8823405755773699,0.32030000000000003,{"$f":"Scenarios!R89","v":15.922284993009001},2.7519271275772952,null,null,12.716024535818441,51.670833218179432,null,2040,1.2088707516635397,8.4898055627154925,0.3,{"$f":"Scenarios!R89","v":15.922284993009001},2.7519271275772952,null,null,9.809070663327585,{"$f":"IFERROR(SUM(AB41,AD41:AH41)+(AA41-AC41)*365/134,0)","v":39.448743752280059}]
[1,2022,29.739391008967367,27.151547228230594,0.33316898516075849,0.33182369332234135,null,2051,68.526279320432167,44.998376877869887,{"$f":"Scenarios!S100","v":0.27501489598787171},{"$f":"Scenarios!T100","v":0.27390455413856329},null,{"$f":"Load_Demand!$AD$85","v":8.7130764203553834},2041,0.60947786921121372,9.0519347351988451,0.32030000000000003,{"$f":"Scenarios!R90","v":16.125653210240898},2.7464232733221401,null,null,12.716024535818441,52.75400298841619,null,2041,1.2319522150993261,8.6519048908720322,0.3,{"$f":"Scenarios!R90","v":16.125653210240898},2.7464232733221401,null,null,9.809070663327585,39.871578593816793]
[2,2022,29.739391008967367,27.151547228230594,0.33316898516075849,0.33182369332234135,null,2052,68.835906970447695,45.208926182711778,{"$f":"Scenarios!S101","v":0.27448123865382462},{"$f":"Scenarios!T101","v":0.27337305138624912},null,{"$f":"Load_Demand!$AE$85","v":8.5881169509197584},2042,0.64109214492830136,9.5214683720182158,0.32030000000000003,{"$f":"Scenarios!R91","v":16.327009422110201},2.7409304267754964,null,null,12.716024535818441,54.939286786422095,null,2042,1.295854907823567,9.1006885473681205,0.3,{"$f":"Scenarios!R91","v":16.327009422110201},2.7409304267754964,null,null,9.809070663327585,40.690288920444104]
[3,2022,29.739391008967367,27.151547228230594,0.33316898516075849,0.33182369332234135,null,2053,{"$f":"X54","v":71.947344562289203},{"$f":"AI54","v":46.135139316399069},{"$f":"Scenarios!S102","v":0.27396823101824119},{"$f":"Scenarios!T102","v":0.27286211496155321},null,{"$f":"Load_Demand!$AF$85","v":8.3885536142892132},2043,0.68088440375758907,10.112461003719559,0.32030000000000003,{"$f":"Scenarios!R92","v":16.563566032300699},2.7354485659219452,null,null,12.716024535818441,57.817130725246855,null,2043,1.3762879536895178,9.6655635923464125,0.3,{"$f":"Scenarios!R92","v":16.563566032300699},2.7354485659219452,null,null,9.809070663327585,41.705328727752423]
[4,2022,29.739391008967367,27.151547228230594,0.33316898516075849,0.33182369332234135,null,2054,75.332788025734203,47.033356015530408,{"$f":"Scenarios!S103","v":0.27347499188178082},{"$f":"Scenarios!T103","v":0.27237086722287862},null,{"$f":"Load_Demand!$AG$85","v":8.1722676218657266},2044,0.73103743965902468,10.857331376682311,0.32030000000000003,{"$f":"Scenarios!R93","v":16.756803532300701},2.729977668790101,null,null,12.716024535818441,61.405004464046414,null,2044,1.4776634864101643,10.377516098791489,0.3,{"$f":"Scenarios!R93","v":16.756803532300701},2.729977668790101,null,null,9.809070663327585,42.881182683655474]
[1,2023,29.253532645629789,26.732204055033552,0.31669523126911314,0.31541643233944949,null,2055,75.507746242651109,47.001785355899877,{"$f":"Scenarios!S104","v":0.27300068956494133},{"$f":"Scenarios!T104","v":0.27189847984853605},null,{"$f":"Load_Demand!$AH85","v":7.9389579599876896},2045,0.79281282835994804,11.7748163503139,0.32030000000000003,{"$f":"Scenarios!R94","v":16.715929276368549},2.7245177134525207,null,null,12.716024535818441,65.655446540177962,null,2045,1.6025315592201232,11.254454892859224,0.3,{"$f":"Scenarios!R94","v":16.715929276368549},2.7245177134525207,null,null,9.809070663327585,44.051912987167164]
[2,2023,29.253532645629789,26.732204055033552,0.31669523126911314,0.31541643233944949,null,2056,71.610306068901806,45.948718221428109,{"$f":"Scenarios!S105","v":0.27254453874213846},{"$f":"Scenarios!T105","v":0.27144417068360532},null,{"$f":"Load_Demand!$AI$85","v":7.6949747585766941},2046,0.85167792002056986,12.649077738316446,0.32030000000000003,{"$f":"Scenarios!R95","v":17.169530573954301},2.7190686780256152,null,null,12.716024535818441,70.458844738746023,null,2046,1.7215169789158054,12.090080270199504,0.3,{"$f":"Scenarios!R95","v":17.169530573954301},2.7190686780256152,null,null,9.809070663327585,45.659792702703044]
[3,2023,29.253532645629789,26.732204055033552,0.31669523126911314,0.31541643233944949,null,2057,67.115717165397342,44.844402418888073,{"$f":"Scenarios!S106","v":0.27210579751191794},{"$f":"Scenarios!T106","v":0.27100720082197627},null,{"$f":"Load_Demand!$AJ$85","v":7.4475741390856012},2047,0.92579041087878355,13.749792734219076,0.32030000000000003,{"$f":"Scenarios!R96","v":17.3952789187021},2.7136305406695644,null,null,12.716024535818441,76.249355788944854,null,2047,1.8713223318115042,13.142151648871163,0.3,{"$f":"Scenarios!R96","v":17.3952789187021},2.7136305406695644,null,null,9.809070663327585,47.340226182848014]
[4,2023,29.253532645629789,26.732204055033552,0.31669523126911314,0.31541643233944949,null,2058,66.435121316963361,44.798376290225299,{"$f":"Scenarios!S107","v":0.27168376468370486},{"$f":"Scenarios!T107","v":0.27058687190405234},null,{"$f":"Load_Demand!$AK$85","v":7.1878526448820779},2048,0.95701042592041918,14.213470831267204,0.32030000000000003,{"$f":"Scenarios!R97","v":17.588516418702099},2.7082032795882252,null,null,12.716024535818441,79.55844514057469,null,2048,1.9344280959892137,13.585338537972486,0.3,{"$f":"Scenarios!R97","v":17.588516418702099},2.7082032795882252,null,null,9.809070663327585,48.143115877471466]
[1,2024,28.173217247097838,25.768240986547283,0.30812,0.30687599999999998,null,2059,70.237732933565582,45.886380938777066,{"$f":"Scenarios!S108","v":0.2712777772632976},{"$f":"Scenarios!T108","v":0.27018252361239681},null,{"$f":"Load_Demand!$AL$85","v":7.0031343209977965},2049,0.9097791538845178,13.511994348646562,0.32030000000000003,{"$f":"Scenarios!R98","v":17.785980127146399},2.7027868730290483,null,null,12.716024535818441,77.44015649352994,null,2049,1.838958394551337,12.91486222673514,0.3,{"$f":"Scenarios!R98","v":17.785980127146399},2.7027868730290483,null,null,9.809070663327585,47.404638800769796]
[2,2024,28.173217247097838,25.768240986547283,0.30812,0.30687599999999998,null,2060,73.722353769800534,46.745166361644728,{"$f":"Scenarios!S109","v":0.27088720812093597},{"$f":"Scenarios!T109","v":0.26979353134921574},null,{"$f":"Load_Demand!$AM$85","v":6.9429259898795532},2050,0.82528774094151769,12.257132122665171,0.32030000000000003,{"$f":"Scenarios!R99","v":17.979217627146397},2.6973812992829904,null,null,12.716024535818441,72.197716158355831,null,2050,1.6681738778522903,11.715455807229997,0.3,{"$f":"Scenarios!R99","v":17.979217627146397},2.6973812992829904,null,null,9.809070663327585,45.927867676211491]
[3,2024,28.173217247097838,25.768240986547283,0.30812,0.30687599999999998,null,2061,73.826812909700351,46.708651343985828,{"$f":"Scenarios!S110","v":0.27051146382723512},{"$f":"Scenarios!T110","v":0.26941930408102882},null,{"$f":"Load_Demand!$AN$85","v":6.9533931290055069},2051,0.76857446679639174,11.414829420443164,0.32030000000000003,{"$f":"Scenarios!R100","v":18.172455127146399},2.6919865366844244,null,null,12.716024535818441,68.526279320432167,null,2051,1.5535379784404768,10.910376773616147,0.3,{"$f":"Scenarios!R100","v":18.172455127146399},2.6919865366844244,null,null,9.809070663327585,44.998376877869887]
[4,2024,28.173217247097838,25.768240986547283,0.30812,0.30687599999999998,null,2062,69.727162259381487,45.693862669801248,{"$f":"Scenarios!S111","v":0.27014998264359441},{"$f":"Scenarios!T111","v":0.26905928233719228},null,{"$f":"Load_Demand!$AO$85","v":6.9403915183405349},2052,0.76972645215588498,11.431938649205694,0.32030000000000003,{"$f":"Scenarios!R101","v":18.365692627146402},2.6866025636110562,null,null,12.716024535818441,68.835906970447695,null,2052,1.555866514039685,10.926729898593265,0.3,{"$f":"Scenarios!R101","v":18.365692627146402},2.6866025636110562,null,null,9.809070663327585,45.208926182711778]
[1,2025,32.929583710257738,27.437251409525423,0.299443093106737,0.29823412514677078,null,2063,65.340266958232604,44.710285696966679,{"$f":"Scenarios!S112","v":0.26980223265488068},{"$f":"Scenarios!T112","v":0.26871293635012061},null,{"$f":"Load_Demand!$AP$85","v":6.831204929739668},{"$f":"H44","v":2053},0.80693060536995886,11.984492866158586,0.32030000000000003,{"$f":"Scenarios!R102","v":18.558930127146397},2.6866025636110562,null,null,12.716024535818441,71.947344562289203,null,{"$f":"O54","v":2053},1.6310681600359371,11.454865227887796,0.3,{"$f":"Scenarios!R102","v":18.558930127146397},2.6866025636110562,null,null,9.809070663327585,46.135139316399069]
[2,2025,32.929583710257738,27.437251409525423,0.299443093106737,0.29823412514677078,null,2064,64.702945374303084,44.685545106649798,{"$f":"Scenarios!S113","v":0.26946771003325837},{"$f":"Scenarios!T113","v":0.26837976432612681},null,{"$f":"Load_Demand!$AQ$85","v":6.6527342018235371},2054,0.84271372411467393,12.515941950467779,0.32030000000000003,{"$f":"Scenarios!R103","v":18.752167627146399},2.6866025636110562,null,null,12.716024535818441,75.332788025734203,null,2054,1.703397435023011,11.96282811828568,0.3,{"$f":"Scenarios!R103","v":18.752167627146399},2.6866025636110562,null,null,9.809070663327585,47.033356015530408]
[3,2025,32.929583710257738,27.437251409525423,0.299443093106737,0.29823412514677078,null,2065,68.059879242563625,45.592820616561511,{"$f":"Scenarios!S114","v":0.26914593742301296},{"$f":"Scenarios!T114","v":0.26805929083676661},null,{"$f":"Load_Demand!$AR$85","v":6.4732762715410344},2055,0.83130298025052607,12.346470155089845,0.32030000000000003,{"$f":"Scenarios!R104","v":18.945405127146401},2.6866025636110562,null,null,12.716024535818441,75.507746242651109,null,2055,1.6803326251431014,11.800845746760871,0.3,{"$f":"Scenarios!R104","v":18.945405127146401},2.6866025636110562,null,null,9.809070663327585,47.001785355899877]
[4,2025,32.929583710257738,27.437251409525423,0.299443093106737,0.29823412514677078,null,2066,71.495882356364945,46.404214034109934,{"$f":"Scenarios!S115","v":0.26883646243709219},{"$f":"Scenarios!T115","v":0.26775106532144977},null,{"$f":"Load_Demand!$AS$85","v":6.3683950774539513},2056,0.76804343049026846,11.406942495867357,0.32030000000000003,{"$f":"Scenarios!R105","v":19.1386426271464},2.6866025636110562,null,null,12.716024535818441,71.610306068901806,null,2056,1.5524645820356548,10.902838393887734,0.3,{"$f":"Scenarios!R105","v":19.1386426271464},2.6866025636110562,null,null,9.809070663327585,45.948718221428109]
[1,2026,33.157353518898923,27.617349893632479,0.2876746010628829,0.28651314707183317,null,2067,71.95394325929378,46.47354118729492,{"$f":"Scenarios!S116","v":0.2685388562568865},{"$f":"Scenarios!T116","v":0.26745466069287388},null,{"$f":"Load_Demand!$AT$85","v":6.3495094484392842},2057,0.7021826164980246,10.42878099078035,0.32030000000000003,{"$f":"Scenarios!R106","v":19.331880127146398},2.6866025636110562,null,null,12.716024535818441,{"$f":"IF(N58>0,SUM(Q58,S58:W58)+(P58-R58)*365/N58,0)","v":67.115717165397342},null,2057,1.4193385412312574,9.9679045308522216,0.3,{"$f":"Scenarios!R106","v":19.331880127146398},2.6866025636110562,null,null,9.809070663327585,44.844402418888073]
[2,2026,33.157353518898923,27.617349893632479,0.2876746010628829,0.28651314707183317,null,2068,0,33.136001674980562,{"$f":"Scenarios!S117","v":0.26825271232749442},{"$f":"Scenarios!T117","v":0.26716967203755737},null,{"$f":"Load_Demand!$AU$85","v":6.3481183384117088},2058,0.69003814635439176,10.248411929511528,0.32030000000000003,{"$f":"Scenarios!R107","v":19.5251176271464},2.6866025636110562,null,null,12.716024535818441,66.435121316963361,null,2058,1.3947906328485973,9.7955064735302706,0.3,{"$f":"Scenarios!R107","v":19.5251176271464},2.6866025636110562,null,null,9.809070663327585,44.798376290225299]
[3,2026,33.157353518898923,27.617349893632479,0.2876746010628829,0.28651314707183317,null,2069,0,33.329239174980557,{"$f":"Scenarios!S118","v":0.26797764514137229},{"$f":"Scenarios!T118","v":0.2668957154044001},null,{"$f":"Load_Demand!$AV$85","v":6.2632272372630222},2059,0.7354544638357452,10.922932798146746,0.32030000000000003,{"$f":"Scenarios!R108","v":19.718355127146403},2.6866025636110562,null,null,12.716024535818441,70.237732933565582,null,2059,1.4865917231740247,10.440218413359789,0.3,{"$f":"Scenarios!R108","v":19.718355127146403},2.6866025636110562,null,null,9.809070663327585,45.886380938777066]
[4,2026,33.157353518898923,27.617349893632479,0.2876746010628829,0.28651314707183317,null,2070,0,33.52247667498056,{"$f":"Scenarios!S119","v":0.2677132891038651},{"$f":"Scenarios!T119","v":0.26663242667479459},null,{"$f":"Load_Demand!$AW$85","v":6.0726676929325878},2060,0.76923614191024381,11.424656586036868,0.32030000000000003,{"$f":"Scenarios!R109","v":19.911592627146398},2.6866025636110562,null,null,12.716024535818441,73.722353769800534,null,2060,1.5548754381963807,10.919769649785971,0.3,{"$f":"Scenarios!R109","v":19.911592627146398},2.6866025636110562,null,null,9.809070663327585,46.745166361644728]
[1,2027,34.695366596726203,29.014338100926757,0.28346049347957381,0.28231605347604072,null,2071,0,33.715714174980562,{"$f":"Scenarios!S120","v":0.26745929747465758},{"$f":"Scenarios!T120","v":0.26637946050835065},null,{"$f":"Load_Demand!$AX$85","v":5.8964743833182922},2061,0.7575744338323096,11.251457482746991,0.32030000000000003,{"$f":"Scenarios!R110","v":20.1048301271464},2.6866025636110562,null,null,12.716024535818441,73.826812909700351,null,2061,1.5313033483401151,10.754224690317644,0.3,{"$f":"Scenarios!R110","v":20.1048301271464},2.6866025636110562,null,null,9.809070663327585,46.708651343985828]
[2,2027,34.695366596726203,29.014338100926757,0.28346049347957381,0.28231605347604072,null,2072,0,33.908951674980564,{"$f":"Scenarios!S121","v":0.2672153413796749},{"$f":"Scenarios!T121","v":0.26613648935878592},null,{"$f":"Load_Demand!$AY$85","v":5.7935677732877897},2062,0.69625781046124113,10.340786068777522,0.32030000000000003,{"$f":"Scenarios!R111","v":20.298067627146402},2.6866025636110562,null,null,12.716024535818441,69.727162259381487,null,2062,1.4073625888796273,9.8837983460067775,0.3,{"$f":"Scenarios!R111","v":20.298067627146402},2.6866025636110562,null,null,9.809070663327585,45.693862669801248]
[3,2027,34.695366596726203,29.014338100926757,0.28346049347957381,0.28231605347604072,null,2073,0,34.102189174980559,{"$f":"Scenarios!S122","v":0.26698110888841581},{"$f":"Scenarios!T122","v":0.2659032025549834},null,{"$f":"Load_Demand!$AZ$85","v":5.7732237268688458},2063,0.63652542108886301,9.4536436186734392,0.32030000000000003,{"$f":"Scenarios!R112","v":20.491305127146397},2.6866025636110562,null,null,12.716024535818441,65.340266958232604,null,2063,1.2866240795458712,9.0358611560589299,0.3,{"$f":"Scenarios!R112","v":20.491305127146397},2.6866025636110562,null,null,9.809070663327585,44.710285696966679]
[4,2027,34.695366596726203,29.014338100926757,0.28346049347957381,0.28231605347604072,null,2074,0,34.295426674980561,{"$f":"Scenarios!S123","v":0.26675630415210649},{"$f":"Scenarios!T123","v":0.26567930544262569},null,{"$f":"Load_Demand!$BA$85","v":5.7632863879365646},2064,0.62546135579563833,9.2893206760375318,0.32030000000000003,{"$f":"Scenarios!R113","v":20.684542627146399},2.6866025636110562,null,null,12.716024535818441,64.702945374303084,null,2064,1.2642600193649289,8.8788000953393951,0.3,{"$f":"Scenarios!R113","v":20.684542627146399},2.6866025636110562,null,null,9.809070663327585,44.685545106649798]
[1,2028,35.426563725258582,29.605808796403558,0.28304763508805519,0.2819048619540504,null,2075,0,34.302751756937745,{"$f":"Scenarios!S124","v":0.26654064659844001},{"$f":"Scenarios!T124","v":0.26546451858218512},null,{"$f":"Load_Demand!$BB$85","v":5.676625420214517},2065,0.66170427888953143,9.8275987514717151,0.32030000000000003,{"$f":"Scenarios!R114","v":20.877780127146401},2.6866025636110562,null,null,12.716024535818441,68.059879242563625,null,2065,1.3375187078961177,9.3932901849982446,0.3,{"$f":"Scenarios!R114","v":20.877780127146401},2.6866025636110562,null,null,9.809070663327585,45.592820616561511]
[2,2028,{"$f":"SUMIF($H$2:$H$91,B67,$I$2:$I$91)","v":35.426563725258582},{"$f":"SUMIF($H$2:$H$91,B67,$J$2:$J$91)","v":29.605808796403558},0.28304763508805519,0.2819048619540504,null,2076,0,34.115891217769835,{"$f":"Scenarios!S125","v":0.26633387017900589},{"$f":"Scenarios!T125","v":0.26525857699939187},null,{"$f":"Load_Demand!$BC$85","v":5.502318558397798},2066,0.69308044804124658,10.293596041528259,0.32030000000000003,{"$f":"Scenarios!R115","v":21.0710176271464},2.6866025636110562,null,null,12.716024535818441,71.495882356364945,null,2066,1.4009401101166958,9.8386937756025468,0.3,{"$f":"Scenarios!R115","v":21.0710176271464},2.6866025636110562,null,null,9.809070663327585,46.404214034109934]
[3,2028,35.426563725258582,29.605808796403558,0.28304763508805519,0.2819048619540504,null,2077,0,33.930574016938039,{"$f":"Scenarios!S126","v":0.2661357226658273},{"$f":"Scenarios!T126","v":0.26506122948461125},null,{"$f":"Load_Demand!$BD$85","v":5.3322397390151117},2067,0.68679104452516437,10.200186136055269,0.32030000000000003,{"$f":"Scenarios!R116","v":21.264255127146399},2.6866025636110562,null,null,12.716024535818441,71.95394325929378,null,2067,1.3882271881474082,9.7494119102710464,0.3,{"$f":"Scenarios!R116","v":21.264255127146399},2.6866025636110562,null,null,9.809070663327585,46.47354118729492]
[4,2028,35.426563725258582,29.605808796403558,0.28304763508805519,0.2819048619540504,null,2078,0,33.746787407539045,{"$f":"Scenarios!S127","v":0.26594596499370815},{"$f":"Scenarios!T127","v":0.2648722379378462},null,{"$f":"Load_Demand!$BE$85","v":0},2068,0,0,0.32030000000000003,{"$f":"Scenarios!R117","v":21.457492627146401},2.6866025636110562,null,null,12.716024535818441,0,null,2068,0,0,0.3,{"$f":"Scenarios!R117","v":21.457492627146401},2.6866025636110562,null,null,9.809070663327585,33.136001674980562]
[1,2029,34.083121342806976,28.122741488525591,0.27974587444965499,0.27861643180453172,null,2079,0,33.56451874795016,{"$f":"Scenarios!S128","v":0.26576437064535474},{"$f":"Scenarios!T128","v":0.2646913767563413},null,{"$f":"Load_Demand!$BF$85","v":0},2069,0,0,0.32030000000000003,{"$f":"Scenarios!R118","v":21.650730127146399},2.6866025636110562,null,null,12.716024535818441,0,null,2069,0,0,0.3,{"$f":"Scenarios!R118","v":21.650730127146399},2.6866025636110562,null,null,9.809070663327585,33.329239174980557]
[{"$f":"A67","v":2},{"$f":"B67+1","v":2029},34.083121342806976,28.122741488525591,0.27974587444965499,0.27861643180453172,null,2080,0,33.383755500959708,{"$f":"Scenarios!S129","v":0.26559072507647519},{"$f":"Scenarios!T129","v":0.26451843226200311},null,{"$f":"Load_Demand!$BG$85","v":0},2070,0,0,0.32030000000000003,{"$f":"Scenarios!R119","v":21.843967627146398},2.6866025636110562,null,null,12.716024535818441,0,null,2070,0,0,0.3,{"$f":"Scenarios!R119","v":21.843967627146398},2.6866025636110562,null,null,9.809070663327585,33.52247667498056]
[3,2029,34.083121342806976,28.122741488525591,0.27974587444965499,0.27861643180453172,null,2081,0,33.204485232904673,{"$f":"Scenarios!S130","v":0.26542482517828114},{"$f":"Scenarios!T130","v":0.26435320216607233},null,{"$f":"Load_Demand!$BH$85","v":0},2071,0,0,0.32030000000000003,{"$f":"Scenarios!R120","v":22.0372051271464},2.6866025636110562,null,null,12.716024535818441,0,null,2071,0,0,0.3,{"$f":"Scenarios!R120","v":22.0372051271464},2.6866025636110562,null,null,9.809070663327585,33.715714174980562]
[4,2029,34.083121342806976,28.122741488525591,0.27974587444965499,0.27861643180453172,null,2082,0,33.026695612815459,{"$f":"Scenarios!S131","v":0.26526647877501686},{"$f":"Scenarios!T131","v":0.26419549506868129},null,{"$f":"Load_Demand!$BI$85","v":0},2072,0,0,0.32030000000000003,{"$f":"Scenarios!R121","v":22.230442627146402},2.6866025636110562,null,null,12.716024535818441,0,null,2072,0,0,0.3,{"$f":"Scenarios!R121","v":22.230442627146402},2.6866025636110562,null,null,9.809070663327585,33.908951674980564]
[1,2030,39.44007640755207,33.353293781270132,{"$f":"SUMIF($H$2:$H$91,B74,$K$2:$K$91)","v":0.30734902189604896},{"$f":"SUMIF($H$2:$H$91,B74,$L$2:$L$91)","v":0.3061081346338177},null,2083,0,32.850374411567728,{"$f":"Scenarios!S132","v":0.26511550415432805},{"$f":"Scenarios!T132","v":0.26404512999111895},null,{"$f":"Load_Demand!$BJ$85","v":0},2073,0,0,0.32030000000000003,{"$f":"Scenarios!R122","v":22.423680127146397},2.6866025636110562,null,null,12.716024535818441,0,null,2073,0,0,0.3,{"$f":"Scenarios!R122","v":22.423680127146397},2.6866025636110562,null,null,9.809070663327585,34.102189174980559]
[2,2030,39.44007640755207,33.353293781270132,0.30734902189604896,0.3061081346338177,null,2084,0,32.675509501041212,{"$f":"Scenarios!S133","v":0.264971729628452},{"$f":"Scenarios!T133","v":0.2639019359387928},null,0,2074,0,0,0.32030000000000003,{"$f":"Scenarios!R123","v":22.6169176271464},2.6866025636110562,null,null,12.716024535818441,0,null,2074,0,0,0.3,{"$f":"Scenarios!R123","v":22.6169176271464},2.6866025636110562,null,null,9.809070663327585,34.295426674980561]
[3,2030,39.44007640755207,33.353293781270132,0.30734902189604896,0.3061081346338177,null,2085,{"$f":"X86","v":0},{"$f":"AI86","v":32.502088853285507},{"$f":"Scenarios!S134","v":0.26483499312437075},{"$f":"Scenarios!T134","v":0.26376575149303649},null,null,2075,{"$f":"P75","v":0},{"$f":"Q75","v":0},0.32030000000000003,{"$f":"Scenarios!R124","v":22.624242709103584},2.6866025636110562,null,null,12.716024535818441,0,null,2075,{"$f":"AA75","v":0},{"$f":"AB75","v":0},0.3,{"$f":"Scenarios!R124","v":22.624242709103584},2.6866025636110562,null,null,9.809070663327585,34.302751756937745]
[4,2030,39.44007640755207,33.353293781270132,0.30734902189604896,0.3061081346338177,null,2086,0,32.330100539692722,{"$f":"Scenarios!S135","v":0.26470514180121052},{"$f":"Scenarios!T135","v":0.26363642443005414},null,null,2076,{"$f":"P76","v":0},{"$f":"Q76","v":0},0.32030000000000003,{"$f":"Scenarios!R125","v":22.437382169935674},2.6866025636110562,null,null,12.716024535818441,0,null,2076,{"$f":"AA76","v":0},{"$f":"AB76","v":0},0.3,{"$f":"Scenarios!R125","v":22.437382169935674},2.6866025636110562,null,null,9.809070663327585,34.115891217769835]
[1,2031,43.585029075158822,35.32554202717359,0.30744006150632436,0.30619880668186028,null,{"$f":"H77+1","v":2087},0,32.159532730176998,{"$f":"Scenarios!S136","v":0.26458203169330885},{"$f":"Scenarios!T136","v":0.26351381136542856},null,null,2077,0,0,0.32030000000000003,{"$f":"Scenarios!R126","v":22.252064969103877},2.6866025636110562,null,null,12.716024535818441,0,null,2077,0,0,0.3,{"$f":"Scenarios!R126","v":22.252064969103877},2.6866025636110562,null,null,9.809070663327585,33.930574016938039]
[2,2031,43.585029075158822,35.32554202717359,0.30744006150632436,0.30619880668186028,null,2088,0,31.990373692360752,{"$f":"Scenarios!S137","v":0.26446552737749263},{"$f":"Scenarios!T137","v":0.26339777742274251},null,null,2078,0,0,0.32030000000000003,{"$f":"Scenarios!R127","v":22.068278359704884},2.6866025636110562,null,null,12.716024535818441,0,null,2078,0,0,0.3,{"$f":"Scenarios!R127","v":22.068278359704884},2.6866025636110562,null,null,9.809070663327585,33.746787407539045]
[3,2031,43.585029075158822,35.32554202717359,0.30744006150632436,0.30619880668186028,null,2089,0,31.822611790767713,{"$f":"Scenarios!S138","v":0.26435550166322486},{"$f":"Scenarios!T138","v":0.2632881959249766},null,null,2079,0,0,0.32030000000000003,{"$f":"Scenarios!R128","v":21.886009700115999},2.6866025636110562,null,null,12.716024535818441,0,null,2079,0,0,0.3,{"$f":"Scenarios!R128","v":21.886009700115999},2.6866025636110562,null,null,9.809070663327585,33.56451874795016]
[4,2031,43.585029075158822,35.32554202717359,0.30744006150632436,0.30619880668186028,null,2090,0,31.656235486022556,{"$f":"Scenarios!S139","v":0.26425183530438701},{"$f":"Scenarios!T139","v":0.26318494810745513},null,null,2080,0,0,0.32030000000000003,{"$f":"Scenarios!R129","v":21.705246453125547},2.6866025636110562,null,null,12.716024535818441,0,null,2080,0,0,0.3,{"$f":"Scenarios!R129","v":21.705246453125547},2.6866025636110562,null,null,9.809070663327585,33.383755500959708]
[1,2032,44.369864054069282,35.614173023846512,0.30513159155841696,0.30389965692288962,null,2091,0,31.491233334057188,{"$f":"Scenarios!S140","v":0.26415441673155937},{"$f":"Scenarios!T140","v":0.26308792285120736},null,null,2081,0,0,0.32030000000000003,{"$f":"Scenarios!R130","v":21.525976185070512},2.6866025636110562,null,null,12.716024535818441,0,null,2081,0,0,0.3,{"$f":"Scenarios!R130","v":21.525976185070512},2.6866025636110562,null,null,9.809070663327585,33.204485232904673]
[2,2032,44.369864054069282,35.614173023846512,0.30513159155841696,0.30389965692288962,null,2092,0,31.327593985323592,{"$f":"Scenarios!S141","v":0.26406314180375717},{"$f":"Scenarios!T141","v":0.26299701643570617},null,null,2082,0,0,0.32030000000000003,{"$f":"Scenarios!R131","v":21.348186564981297},2.6866025636110562,null,null,12.716024535818441,0,null,2082,0,0,0.3,{"$f":"Scenarios!R131","v":21.348186564981297},2.6866025636110562,null,null,9.809070663327585,33.026695612815459]
[3,2032,44.369864054069282,35.614173023846512,0.30513159155841696,0.30389965692288962,null,2093,0,31.165306184013101,{"$f":"Scenarios!S142","v":0.2639779135786634},{"$f":"Scenarios!T142","v":0.26291213231002825},null,null,2083,0,0,0.32030000000000003,{"$f":"Scenarios!R132","v":21.171865363733563},2.6866025636110562,null,null,12.716024535818441,0,null,2083,0,0,0.3,{"$f":"Scenarios!R132","v":21.171865363733563},2.6866025636110562,null,null,9.809070663327585,32.850374411567728]
[4,2032,44.369864054069282,35.614173023846512,0.30513159155841696,0.30389965692288962,null,2094,0,31.004358767282252,{"$f":"Scenarios!S143","v":0.26389864210048164},{"$f":"Scenarios!T143","v":0.26283318088156365},null,null,2084,0,0,0.32030000000000003,{"$f":"Scenarios!R133","v":20.99700045320705},2.6866025636110562,null,null,12.716024535818441,0,null,2084,0,0,0.3,{"$f":"Scenarios!R133","v":20.99700045320705},2.6866025636110562,null,null,9.809070663327585,32.675509501041212]
[1,2033,44.941981918960799,36.303915318867354,0.30687378734009457,0.30563481878417131,null,2095,0,30.844740664484899,{"$f":"Scenarios!S144","v":0.26382524420460479},{"$f":"Scenarios!T144","v":0.26276007932147311},null,null,{"$f":"H76","v":2085},0,0,0.32030000000000003,{"$f":"Scenarios!R134","v":20.823579805451345},2.6866025636110562,null,null,12.716024535818441,0,null,{"$f":"O86","v":2085},0,0,0.3,{"$f":"Scenarios!R134","v":20.823579805451345},2.6866025636110562,null,null,9.809070663327585,32.502088853285507]
[2,2033,44.941981918960799,36.303915318867354,0.30687378734009457,0.30563481878417131,null,2096,0,30.686440896410751,{"$f":"Scenarios!S145","v":0.26375764333836837},{"$f":"Scenarios!T145","v":0.26269275138616494},null,null,2086,0,0,0.32030000000000003,{"$f":"Scenarios!R135","v":20.651591491858564},2.6866025636110562,null,null,12.716024535818441,0,null,2086,0,0,0.3,{"$f":"Scenarios!R135","v":20.651591491858564},2.6866025636110562,null,null,9.809070663327585,{"$f":"IFERROR(SUM(AB87,AD87:AH87)+(AA87-AC87)*365/134,0)","v":32.330100539692722}]
[3,2033,44.941981918960799,36.303915318867354,0.30687378734009457,0.30563481878417131,null,2097,0,30.529448574530178,{"$f":"Scenarios!S146","v":0.26369576939722095},{"$f":"Scenarios!T146","v":0.26263112725412691},null,null,2087,0,0,0.32030000000000003,{"$f":"Scenarios!R136","v":20.481023682342837},2.6866025636110562,null,null,12.716024535818441,0,null,2087,0,0,0.3,{"$f":"Scenarios!R136","v":20.481023682342837},2.6866025636110562,null,null,9.809070663327585,32.159532730176998]
[4,2033,44.941981918960799,36.303915318867354,0.30687378734009457,0.30563481878417131,null,2098,0,30.37375290024524,{"$f":"Scenarios!S147","v":0.2636395585757077},{"$f":"Scenarios!T147","v":0.26257514337751164},null,null,2088,0,0,0.32030000000000003,{"$f":"Scenarios!R137","v":20.31186464452659},2.6866025636110562,null,null,12.716024535818441,0,null,2088,0,0,0.3,{"$f":"Scenarios!R137","v":20.31186464452659},2.6866025636110562,null,null,9.809070663327585,31.990373692360752]
[1,2034,45.470622840987758,36.588661910321392,0.30422150568585499,0.30299324542013645,null,2099,0,30.21934316414692,{"$f":"Scenarios!S148","v":0.26358895323272252},{"$f":"Scenarios!T148","v":0.26252474234793249},null,null,2089,0,0,0.32030000000000003,{"$f":"Scenarios!R138","v":20.144102742933548},2.6866025636110562,null,null,12.716024535818441,{"$f":"IF(N90>0,SUM(Q90,S90:W90)+(P90-R90)*365/N90,0)","v":0},null,2089,0,0,0.3,{"$f":"Scenarios!R138","v":20.144102742933548},2.6866025636110562,null,null,9.809070663327585,31.822611790767713]
[2,2034,45.470622840987758,36.588661910321392,0.30422150568585499,0.30299324542013645,null,2100,0,30.066208745278491,{"$f":"Scenarios!S149","v":0.26354390177053738},{"$f":"Scenarios!T149","v":0.2624798727759815},null,null,2090,0,0,0.32030000000000003,{"$f":"Scenarios!R139","v":19.977726438188391},2.6866025636110562,null,null,12.716024535818441,0,null,2090,0,0,0.3,{"$f":"Scenarios!R139","v":19.977726438188391},2.6866025636110562,null,null,9.809070663327585,31.656235486022556]
[3,2034,45.470622840987758,36.588661910321392,0.30422150568585499,0.30299324542013645,null,null,null,null,null,null,null,null,2091,0,0,0.32030000000000003,{"$f":"Scenarios!R140","v":19.812724286223027},2.6866025636110562,null,null,12.716024535818441,0,null,2091,0,0,0.3,{"$f":"Scenarios!R140","v":19.812724286223027},2.6866025636110562,null,null,9.809070663327585,31.491233334057188]
[4,2034,45.470622840987758,36.588661910321392,0.30422150568585499,0.30299324542013645,null,null,null,null,null,null,null,null,2092,0,0,0.32030000000000003,{"$f":"Scenarios!R141","v":19.649084937489423},2.6866025636110562,null,null,12.716024535818441,0,null,2092,0,0,0.3,{"$f":"Scenarios!R141","v":19.649084937489423},2.6866025636110562,null,null,9.809070663327585,31.327593985323592]
[1,2035,45.066079458197294,35.803649270304334,0.30226936598662923,0.30104898726636642,null,null,null,null,null,null,null,null,2093,0,0,0.32030000000000003,{"$f":"Scenarios!R142","v":19.486797136178936},2.6866025636110562,null,null,12.716024535818441,0,null,2093,0,0,0.3,{"$f":"Scenarios!R142","v":19.486797136178936},2.6866025636110562,null,null,9.809070663327585,31.165306184013101]
[2,2035,45.066079458197294,35.803649270304334,0.30226936598662923,0.30104898726636642,null,null,null,null,null,null,null,null,2094,0,0,0.32030000000000003,{"$f":"Scenarios!R143","v":19.325849719448087},2.6866025636110562,null,null,12.716024535818441,0,null,2094,0,0,0.3,{"$f":"Scenarios!R143","v":19.325849719448087},2.6866025636110562,null,null,9.809070663327585,31.004358767282252]
[3,2035,45.066079458197294,35.803649270304334,0.30226936598662923,0.30104898726636642,null,null,null,null,null,null,null,null,2095,0,0,0.32030000000000003,{"$f":"Scenarios!R144","v":19.166231616650734},2.6866025636110562,null,null,12.716024535818441,0,null,2095,0,0,0.3,{"$f":"Scenarios!R144","v":19.166231616650734},2.6866025636110562,null,null,9.809070663327585,30.844740664484899]
[4,2035,45.066079458197294,35.803649270304334,0.30226936598662923,0.30104898726636642,null,null,null,null,null,null,null,null,2096,0,0,0.32030000000000003,{"$f":"Scenarios!R145","v":19.007931848576586},2.6866025636110562,null,null,12.716024535818441,0,null,2096,0,0,0.3,{"$f":"Scenarios!R145","v":19.007931848576586},2.6866025636110562,null,null,9.809070663327585,30.686440896410751]
[1,2036,45.744758115770793,36.171145621219388,0.29913511707779977,0.29792739253656658,null,null,null,null,null,null,null,null,2097,0,0,0.32030000000000003,{"$f":"Scenarios!R146","v":18.850939526696013},2.6866025636110562,null,null,12.716024535818441,0,null,2097,0,0,0.3,{"$f":"Scenarios!R146","v":18.850939526696013},2.6866025636110562,null,null,9.809070663327585,30.529448574530178]
[2,2036,45.744758115770793,36.171145621219388,0.29913511707779977,0.29792739253656658,null,null,null,null,null,null,null,null,2098,0,0,0.32030000000000003,{"$f":"Scenarios!R147","v":18.695243852411075},2.6866025636110562,null,null,12.716024535818441,0,null,2098,0,0,0.3,{"$f":"Scenarios!R147","v":18.695243852411075},2.6866025636110562,null,null,9.809070663327585,30.37375290024524]
[3,2036,45.744758115770793,36.171145621219388,0.29913511707779977,0.29792739253656658,null,null,null,null,null,null,null,null,2099,0,0,0.32030000000000003,{"$f":"Scenarios!R148","v":18.540834116312755},2.6866025636110562,null,null,12.716024535818441,0,null,2099,0,0,0.3,{"$f":"Scenarios!R148","v":18.540834116312755},2.6866025636110562,null,null,9.809070663327585,30.21934316414692]
[4,2036,45.744758115770793,36.171145621219388,0.29913511707779977,0.29792739253656658,null,null,null,null,null,null,null,null,2100,0,0,0.32030000000000003,{"$f":"Scenarios!R149","v":18.387699697444326},2.6866025636110562,null,null,12.716024535818441,0,null,2100,0,0,0.3,{"$f":"Scenarios!R149","v":18.387699697444326},2.6866025636110562,null,null,9.809070663327585,30.066208745278491]
[1,2037,46.729993623801334,36.806701126445816,0.29690771920419379,0.29570898753247488]
[2,2037,46.729993623801334,36.806701126445816,0.29690771920419379,0.29570898753247488]
[3,2037,46.729993623801334,36.806701126445816,0.29690771920419379,0.29570898753247488]
[4,2037,46.729993623801334,36.806701126445816,0.29690771920419379,0.29570898753247488]
[1,2038,48.146931371283713,37.722905560383502,0.29705876159961148,0.2958594201111332]
[2,2038,48.146931371283713,37.722905560383502,0.29705876159961148,0.2958594201111332]
[3,2038,48.146931371283713,37.722905560383502,0.29705876159961148,0.2958594201111332]
[4,2038,48.146931371283713,37.722905560383502,0.29705876159961148,0.2958594201111332]
[1,2039,49.985119172845856,38.782049964654959,0.29479364741372954,0.2936034510701534]
[2,2039,49.985119172845856,38.782049964654959,0.29479364741372954,0.2936034510701534]
[3,2039,49.985119172845856,38.782049964654959,0.29479364741372954,0.2936034510701534]
[4,2039,49.985119172845856,38.782049964654959,0.29479364741372954,0.2936034510701534]
[1,2040,51.670833218179432,39.448743752280059,0.29265549534663499,0.29147393155262219]
[2,2040,51.670833218179432,39.448743752280059,0.29265549534663499,0.29147393155262219]
[3,2040,51.670833218179432,39.448743752280059,0.29265549534663499,0.29147393155262219]
[4,2040,51.670833218179432,39.448743752280059,0.29265549534663499,0.29147393155262219]
[1,2041,52.75400298841619,39.871578593816793,0.29960934838170766,0.29839970918468428]
[2,2041,52.75400298841619,39.871578593816793,0.29960934838170766,0.29839970918468428]
[3,2041,52.75400298841619,39.871578593816793,0.29960934838170766,0.29839970918468428]
[4,2041,52.75400298841619,39.871578593816793,0.29960934838170766,0.29839970918468428]
[1,2042,54.939286786422095,40.690288920444104,0.2959027564151242,0.29470808216814109]
[2,2042,54.939286786422095,40.690288920444104,0.2959027564151242,0.29470808216814109]
[3,2042,54.939286786422095,40.690288920444104,0.2959027564151242,0.29470808216814109]
[4,2042,54.939286786422095,40.690288920444104,0.2959027564151242,0.29470808216814109]
[1,2043,57.817130725246855,41.705328727752423,0.2936334908546136,0.29244797851324283]
[2,2043,57.817130725246855,41.705328727752423,0.2936334908546136,0.29244797851324283]
[3,2043,57.817130725246855,41.705328727752423,0.2936334908546136,0.29244797851324283]
[4,2043,57.817130725246855,41.705328727752423,0.2936334908546136,0.29244797851324283]
[1,2044,61.405004464046414,42.881182683655474,0.29128865874194299,0.2901126133976778]
[2,2044,{"$f":"SUMIF($H$2:$H$91,B131,$I$2:$I$91)","v":61.405004464046414},{"$f":"SUMIF($H$2:$H$91,B131,$J$2:$J$91)","v":42.881182683655474},0.29128865874194299,0.2901126133976778]
[3,2044,61.405004464046414,42.881182683655474,0.29128865874194299,0.2901126133976778]
[4,2044,61.405004464046414,42.881182683655474,0.29128865874194299,0.2901126133976778]
[1,2045,65.655446540177962,44.051912987167164,0.28886707456626459,0.28770080609696552]
[{"$f":"A131","v":2},{"$f":"B131+1","v":2045},65.655446540177962,44.051912987167164,0.28886707456626459,0.28770080609696552]
[3,2045,65.655446540177962,44.051912987167164,0.28886707456626459,0.28770080609696552]
[4,2045,65.655446540177962,44.051912987167164,0.28886707456626459,0.28770080609696552]
[1,2046,70.458844738746023,45.659792702703044,{"$f":"SUMIF($H$2:$H$91,B138,$K$2:$K$91)","v":0.28636760928077526},{"$f":"SUMIF($H$2:$H$91,B138,$L$2:$L$91)","v":0.28521143212270278}]
[2,2046,70.458844738746023,45.659792702703044,0.28636760928077526,0.28521143212270278]
[3,2046,70.458844738746023,45.659792702703044,0.28636760928077526,0.28521143212270278]
[4,2046,70.458844738746023,45.659792702703044,0.28636760928077526,0.28521143212270278]
[1,2047,76.249355788944854,47.340226182848014,0.28378918669397335,0.28264341962839074]
[2,2047,76.249355788944854,47.340226182848014,0.28378918669397335,0.28264341962839074]
[3,2047,76.249355788944854,47.340226182848014,0.28378918669397335,0.28264341962839074]
[4,2047,76.249355788944854,47.340226182848014,0.28378918669397335,0.28264341962839074]
[1,2048,79.55844514057469,48.143115877471466,0.28113078011336962,0.27999574606669608]
[2,2048,79.55844514057469,48.143115877471466,0.28113078011336962,0.27999574606669608]
[3,2048,79.55844514057469,48.143115877471466,0.28113078011336962,0.27999574606669608]
[4,2048,79.55844514057469,48.143115877471466,0.28113078011336962,0.27999574606669608]
[1,2049,77.44015649352994,47.404638800769796,0.27839140922116662,0.27726743507774482]
[2,2049,77.44015649352994,47.404638800769796,0.27839140922116662,0.27726743507774482]
[3,2049,77.44015649352994,47.404638800769796,0.27839140922116662,0.27726743507774482]
[4,2049,77.44015649352994,47.404638800769796,0.27839140922116662,0.27726743507774482]
[1,2050,72.197716158355831,45.927867676211491,0.27557013716321638,0.27445755358983248]
[2,2050,72.197716158355831,45.927867676211491,0.27557013716321638,0.27445755358983248]
[3,2050,72.197716158355831,45.927867676211491,0.27557013716321638,0.27445755358983248]
[4,2050,72.197716158355831,45.927867676211491,0.27557013716321638,0.27445755358983248]
[1,2051,68.526279320432167,44.998376877869887,0.27501489598787171,0.27390455413856329]
[2,2051,68.526279320432167,44.998376877869887,0.27501489598787171,0.27390455413856329]
[3,2051,68.526279320432167,44.998376877869887,0.27501489598787171,0.27390455413856329]
[4,2051,68.526279320432167,44.998376877869887,0.27501489598787171,0.27390455413856329]
[1,2052,68.835906970447695,45.208926182711778,0.27448123865382462,0.27337305138624912]
[2,2052,68.835906970447695,45.208926182711778,0.27448123865382462,0.27337305138624912]
[3,2052,68.835906970447695,45.208926182711778,0.27448123865382462,0.27337305138624912]
[4,2052,68.835906970447695,45.208926182711778,0.27448123865382462,0.27337305138624912]
[1,2053,71.947344562289203,46.135139316399069,0.27396823101824119,0.27286211496155321]
[2,2053,71.947344562289203,46.135139316399069,0.27396823101824119,0.27286211496155321]
[3,2053,71.947344562289203,46.135139316399069,0.27396823101824119,0.27286211496155321]
[4,2053,71.947344562289203,46.135139316399069,0.27396823101824119,0.27286211496155321]
[1,2054,75.332788025734203,47.033356015530408,0.27347499188178082,0.27237086722287862]
[2,2054,75.332788025734203,47.033356015530408,0.27347499188178082,0.27237086722287862]
[3,2054,75.332788025734203,47.033356015530408,0.27347499188178082,0.27237086722287862]
[4,2054,75.332788025734203,47.033356015530408,0.27347499188178082,0.27237086722287862]
[1,2055,75.507746242651109,47.001785355899877,0.27300068956494133,0.27189847984853605]
[2,2055,75.507746242651109,47.001785355899877,0.27300068956494133,0.27189847984853605]
[3,2055,75.507746242651109,47.001785355899877,0.27300068956494133,0.27189847984853605]
[4,2055,75.507746242651109,47.001785355899877,0.27300068956494133,0.27189847984853605]
[1,2056,71.610306068901806,45.948718221428109,0.27254453874213846,0.27144417068360532]
[2,2056,71.610306068901806,45.948718221428109,0.27254453874213846,0.27144417068360532]
[3,2056,71.610306068901806,45.948718221428109,0.27254453874213846,0.27144417068360532]
[4,2056,71.610306068901806,45.948718221428109,0.27254453874213846,0.27144417068360532]
[1,2057,67.115717165397342,44.844402418888073,0.27210579751191794,0.27100720082197627]
[2,2057,67.115717165397342,44.844402418888073,0.27210579751191794,0.27100720082197627]
[3,2057,67.115717165397342,44.844402418888073,0.27210579751191794,0.27100720082197627]
[4,2057,67.115717165397342,44.844402418888073,0.27210579751191794,0.27100720082197627]
[1,2058,66.435121316963361,44.798376290225299,0.27168376468370486,0.27058687190405234]
[2,2058,66.435121316963361,44.798376290225299,0.27168376468370486,0.27058687190405234]
[3,2058,66.435121316963361,44.798376290225299,0.27168376468370486,0.27058687190405234]
[4,2058,66.435121316963361,44.798376290225299,0.27168376468370486,0.27058687190405234]
[1,2059,70.237732933565582,45.886380938777066,0.2712777772632976,0.27018252361239681]
[2,2059,70.237732933565582,45.886380938777066,0.2712777772632976,0.27018252361239681]
[3,2059,70.237732933565582,45.886380938777066,0.2712777772632976,0.27018252361239681]
[4,2059,70.237732933565582,45.886380938777066,0.2712777772632976,0.27018252361239681]
[1,2060,73.722353769800534,46.745166361644728,0.27088720812093597,0.26979353134921574]
[2,2060,{"$f":"SUMIF($H$2:$H$91,B195,$I$2:$I$91)","v":73.722353769800534},{"$f":"SUMIF($H$2:$H$91,B195,$J$2:$J$91)","v":46.745166361644728},0.27088720812093597,0.26979353134921574]
[3,2060,73.722353769800534,46.745166361644728,0.27088720812093597,0.26979353134921574]
[4,2060,73.722353769800534,46.745166361644728,0.27088720812093597,0.26979353134921574]
[1,2061,73.826812909700351,46.708651343985828,0.27051146382723512,0.26941930408102882]
[{"$f":"A195","v":2},{"$f":"B195+1","v":2061},73.826812909700351,46.708651343985828,0.27051146382723512,0.26941930408102882]
[3,2061,73.826812909700351,46.708651343985828,0.27051146382723512,0.26941930408102882]
[4,2061,73.826812909700351,46.708651343985828,0.27051146382723512,0.26941930408102882]
[1,2062,69.727162259381487,45.693862669801248,{"$f":"SUMIF($H$2:$H$91,B202,$K$2:$K$91)","v":0.27014998264359441},{"$f":"SUMIF($H$2:$H$91,B202,$L$2:$L$91)","v":0.26905928233719228}]
[2,2062,69.727162259381487,45.693862669801248,0.27014998264359441,0.26905928233719228]
[3,2062,69.727162259381487,45.693862669801248,0.27014998264359441,0.26905928233719228]
[4,2062,69.727162259381487,45.693862669801248,0.27014998264359441,0.26905928233719228]
[1,2063,65.340266958232604,44.710285696966679,0.26980223265488068,0.26871293635012061]
[2,2063,65.340266958232604,44.710285696966679,0.26980223265488068,0.26871293635012061]
[3,2063,65.340266958232604,44.710285696966679,0.26980223265488068,0.26871293635012061]
[4,2063,65.340266958232604,44.710285696966679,0.26980223265488068,0.26871293635012061]
[1,2064,64.702945374303084,44.685545106649798,0.26946771003325837,0.26837976432612681]
[2,2064,64.702945374303084,44.685545106649798,0.26946771003325837,0.26837976432612681]
[3,2064,64.702945374303084,44.685545106649798,0.26946771003325837,0.26837976432612681]
[4,2064,64.702945374303084,44.685545106649798,0.26946771003325837,0.26837976432612681]
[1,2065,68.059879242563625,45.592820616561511,0.26914593742301296,0.26805929083676661]
[2,2065,68.059879242563625,45.592820616561511,0.26914593742301296,0.26805929083676661]
[3,2065,68.059879242563625,45.592820616561511,0.26914593742301296,0.26805929083676661]
[4,2065,68.059879242563625,45.592820616561511,0.26914593742301296,0.26805929083676661]
[1,2066,71.495882356364945,46.404214034109934,0.26883646243709219,0.26775106532144977]
[2,2066,71.495882356364945,46.404214034109934,0.26883646243709219,0.26775106532144977]
[3,2066,71.495882356364945,46.404214034109934,0.26883646243709219,0.26775106532144977]
[4,2066,71.495882356364945,46.404214034109934,0.26883646243709219,0.26775106532144977]
[1,2067,71.95394325929378,46.47354118729492,0.2685388562568865,0.26745466069287388]
[2,2067,71.95394325929378,46.47354118729492,0.2685388562568865,0.26745466069287388]
[3,2067,71.95394325929378,46.47354118729492,0.2685388562568865,0.26745466069287388]
[4,2067,71.95394325929378,46.47354118729492,0.2685388562568865,0.26745466069287388]
[1,2068,0,33.136001674980562,0.26825271232749442,0.26716967203755737]
[2,2068,0,33.136001674980562,0.26825271232749442,0.26716967203755737]
[3,2068,0,33.136001674980562,0.26825271232749442,0.26716967203755737]
[4,2068,0,33.136001674980562,0.26825271232749442,0.26716967203755737]
[1,2069,0,33.329239174980557,0.26797764514137229,0.2668957154044001]
[2,2069,0,33.329239174980557,0.26797764514137229,0.2668957154044001]
[3,2069,0,33.329239174980557,0.26797764514137229,0.2668957154044001]
[4,2069,0,33.329239174980557,0.26797764514137229,0.2668957154044001]
[1,2070,0,33.52247667498056,0.2677132891038651,0.26663242667479459]
[2,2070,0,33.52247667498056,0.2677132891038651,0.26663242667479459]
[3,2070,0,33.52247667498056,0.2677132891038651,0.26663242667479459]
[4,2070,0,33.52247667498056,0.2677132891038651,0.26663242667479459]
[1,2071,0,33.715714174980562,0.26745929747465758,0.26637946050835065]
[2,2071,0,33.715714174980562,0.26745929747465758,0.26637946050835065]
[3,2071,0,33.715714174980562,0.26745929747465758,0.26637946050835065]
[4,2071,0,33.715714174980562,0.26745929747465758,0.26637946050835065]
[1,2072,0,33.908951674980564,0.2672153413796749,0.26613648935878592]
[2,2072,0,33.908951674980564,0.2672153413796749,0.26613648935878592]
[3,2072,0,33.908951674980564,0.2672153413796749,0.26613648935878592]
[4,2072,0,33.908951674980564,0.2672153413796749,0.26613648935878592]
[1,2073,0,34.102189174980559,0.26698110888841581,0.2659032025549834]
[2,2073,0,34.102189174980559,0.26698110888841581,0.2659032025549834]
[3,2073,0,34.102189174980559,0.26698110888841581,0.2659032025549834]
[4,2073,0,34.102189174980559,0.26698110888841581,0.2659032025549834]
[1,2074,0,34.295426674980561,0.26675630415210649,0.26567930544262569]
[2,2074,0,34.295426674980561,0.26675630415210649,0.26567930544262569]
[3,2074,0,34.295426674980561,0.26675630415210649,0.26567930544262569]
[4,2074,0,34.295426674980561,0.26675630415210649,0.26567930544262569]
[1,2075,0,34.302751756937745,0.26654064659844001,0.26546451858218512]
[2,2075,0,34.302751756937745,0.26654064659844001,0.26546451858218512]
[3,2075,0,34.302751756937745,0.26654064659844001,0.26546451858218512]
[4,2075,0,34.302751756937745,0.26654064659844001,0.26546451858218512]
[1,2076,0,34.115891217769835,0.26633387017900589,0.26525857699939187]
[2,2076,{"$f":"SUMIF($H$2:$H$91,B259,$I$2:$I$91)","v":0},{"$f":"SUMIF($H$2:$H$91,B259,$J$2:$J$91)","v":34.115891217769835},0.26633387017900589,0.26525857699939187]
[3,2076,0,34.115891217769835,0.26633387017900589,0.26525857699939187]
[4,2076,0,34.115891217769835,0.26633387017900589,0.26525857699939187]
[1,2077,0,33.930574016938039,0.2661357226658273,0.26506122948461125]
[{"$f":"A259","v":2},{"$f":"B259+1","v":2077},0,33.930574016938039,0.2661357226658273,0.26506122948461125]
[3,2077,0,33.930574016938039,0.2661357226658273,0.26506122948461125]
[4,2077,0,33.930574016938039,0.2661357226658273,0.26506122948461125]
[1,2078,0,33.746787407539045,{"$f":"SUMIF($H$2:$H$91,B266,$K$2:$K$91)","v":0.26594596499370815},{"$f":"SUMIF($H$2:$H$91,B266,$L$2:$L$91)","v":0.2648722379378462}]
[2,2078,0,33.746787407539045,0.26594596499370815,0.2648722379378462]
[3,2078,0,33.746787407539045,0.26594596499370815,0.2648722379378462]
[4,2078,0,33.746787407539045,0.26594596499370815,0.2648722379378462]
[1,2079,0,33.56451874795016,0.26576437064535474,0.2646913767563413]
[2,2079,0,33.56451874795016,0.26576437064535474,0.2646913767563413]
[3,2079,0,33.56451874795016,0.26576437064535474,0.2646913767563413]
[4,2079,0,33.56451874795016,0.26576437064535474,0.2646913767563413]
[1,2080,0,33.383755500959708,0.26559072507647519,0.26451843226200311]
[2,2080,0,33.383755500959708,0.26559072507647519,0.26451843226200311]
[3,2080,0,33.383755500959708,0.26559072507647519,0.26451843226200311]
[4,2080,0,33.383755500959708,0.26559072507647519,0.26451843226200311]
[1,2081,0,33.204485232904673,0.26542482517828114,0.26435320216607233]
[2,2081,0,33.204485232904673,0.26542482517828114,0.26435320216607233]
[3,2081,0,33.204485232904673,0.26542482517828114,0.26435320216607233]
[4,2081,0,33.204485232904673,0.26542482517828114,0.26435320216607233]
[1,2082,0,33.026695612815459,0.26526647877501686,0.26419549506868129]
[2,2082,0,33.026695612815459,0.26526647877501686,0.26419549506868129]
[3,2082,0,33.026695612815459,0.26526647877501686,0.26419549506868129]
[4,2082,0,33.026695612815459,0.26526647877501686,0.26419549506868129]
[1,2083,0,32.850374411567728,0.26511550415432805,0.26404512999111895]
[2,2083,0,32.850374411567728,0.26511550415432805,0.26404512999111895]
[3,2083,0,32.850374411567728,0.26511550415432805,0.26404512999111895]
[4,2083,0,32.850374411567728,0.26511550415432805,0.26404512999111895]
[1,2084,0,32.675509501041212,0.264971729628452,0.2639019359387928]
[2,2084,0,32.675509501041212,0.264971729628452,0.2639019359387928]
[3,2084,0,32.675509501041212,0.264971729628452,0.2639019359387928]
[4,2084,0,32.675509501041212,0.264971729628452,0.2639019359387928]
[1,2085,0,32.502088853285507,0.26483499312437075,0.26376575149303649]
[2,2085,0,32.502088853285507,0.26483499312437075,0.26376575149303649]
[3,2085,0,32.502088853285507,0.26483499312437075,0.26376575149303649]
[4,2085,0,32.502088853285507,0.26483499312437075,0.26376575149303649]
[1,2086,0,32.330100539692722,0.26470514180121052,0.26363642443005414]
[2,2086,0,32.330100539692722,0.26470514180121052,0.26363642443005414]
[3,2086,0,32.330100539692722,0.26470514180121052,0.26363642443005414]
[4,2086,0,32.330100539692722,0.26470514180121052,0.26363642443005414]
[1,2087,0,32.159532730176998,0.26458203169330885,0.26351381136542856]
[2,2087,0,32.159532730176998,0.26458203169330885,0.26351381136542856]
[3,2087,0,32.159532730176998,0.26458203169330885,0.26351381136542856]
[4,2087,0,32.159532730176998,0.26458203169330885,0.26351381136542856]
[1,2088,0,31.990373692360752,0.26446552737749263,0.26339777742274251]
[2,2088,0,31.990373692360752,0.26446552737749263,0.26339777742274251]
[3,2088,0,31.990373692360752,0.26446552737749263,0.26339777742274251]
[4,2088,0,31.990373692360752,0.26446552737749263,0.26339777742274251]
[1,2089,0,31.822611790767713,0.26435550166322486,0.2632881959249766]
[2,2089,0,31.822611790767713,0.26435550166322486,0.2632881959249766]
[3,2089,0,31.822611790767713,0.26435550166322486,0.2632881959249766]
[4,2089,0,31.822611790767713,0.26435550166322486,0.2632881959249766]
[1,2090,0,31.656235486022556,0.26425183530438701,0.26318494810745513]
[2,2090,0,31.656235486022556,0.26425183530438701,0.26318494810745513]
[3,2090,0,31.656235486022556,0.26425183530438701,0.26318494810745513]
[4,2090,0,31.656235486022556,0.26425183530438701,0.26318494810745513]
[1,2091,0,31.491233334057188,0.26415441673155937,0.26308792285120736]
[2,2091,0,31.491233334057188,0.26415441673155937,0.26308792285120736]
[3,2091,0,31.491233334057188,0.26415441673155937,0.26308792285120736]
[4,2091,0,31.491233334057188,0.26415441673155937,0.26308792285120736]
[1,2092,0,31.327593985323592,0.26406314180375717,0.26299701643570617]
[2,2092,{"$f":"SUMIF($H$2:$H$91,B323,$I$2:$I$91)","v":0},{"$f":"SUMIF($H$2:$H$91,B323,$J$2:$J$91)","v":31.327593985323592},0.26406314180375717,0.26299701643570617]
[3,2092,0,31.327593985323592,0.26406314180375717,0.26299701643570617]
[4,2092,0,31.327593985323592,0.26406314180375717,0.26299701643570617]
[1,2093,0,31.165306184013101,0.2639779135786634,0.26291213231002825]
[{"$f":"A323","v":2},{"$f":"B323+1","v":2093},0,31.165306184013101,0.2639779135786634,0.26291213231002825]
[3,2093,0,31.165306184013101,0.2639779135786634,0.26291213231002825]
[4,2093,0,31.165306184013101,0.2639779135786634,0.26291213231002825]
[1,2094,0,31.004358767282252,{"$f":"SUMIF($H$2:$H$91,B330,$K$2:$K$91)","v":0.26389864210048164},{"$f":"SUMIF($H$2:$H$91,B330,$L$2:$L$91)","v":0.26283318088156365}]
[2,2094,0,31.004358767282252,0.26389864210048164,0.26283318088156365]
[3,2094,0,31.004358767282252,0.26389864210048164,0.26283318088156365]
[4,2094,0,31.004358767282252,0.26389864210048164,0.26283318088156365]
[1,2095,0,30.844740664484899,0.26382524420460479,0.26276007932147311]
[2,2095,0,30.844740664484899,0.26382524420460479,0.26276007932147311]
[3,2095,0,30.844740664484899,0.26382524420460479,0.26276007932147311]
[4,2095,0,30.844740664484899,0.26382524420460479,0.26276007932147311]
[1,2096,0,30.686440896410751,0.26375764333836837,0.26269275138616494]
[2,2096,0,30.686440896410751,0.26375764333836837,0.26269275138616494]
[3,2096,0,30.686440896410751,0.26375764333836837,0.26269275138616494]
[4,2096,0,30.686440896410751,0.26375764333836837,0.26269275138616494]
[1,2097,0,30.529448574530178,0.26369576939722095,0.26263112725412691]
[2,2097,0,30.529448574530178,0.26369576939722095,0.26263112725412691]
[3,2097,0,30.529448574530178,0.26369576939722095,0.26263112725412691]
[4,2097,0,30.529448574530178,0.26369576939722095,0.26263112725412691]
[1,2098,0,30.37375290024524,0.2636395585757077,0.26257514337751164]
[2,2098,0,30.37375290024524,0.2636395585757077,0.26257514337751164]
[3,2098,0,30.37375290024524,0.2636395585757077,0.26257514337751164]
[4,2098,0,30.37375290024524,0.2636395585757077,0.26257514337751164]
[1,2099,0,30.21934316414692,0.26358895323272252,0.26252474234793249]
[2,2099,0,30.21934316414692,0.26358895323272252,0.26252474234793249]
[3,2099,0,30.21934316414692,0.26358895323272252,0.26252474234793249]
[4,2099,0,30.21934316414692,0.26358895323272252,0.26252474234793249]
[1,2100,0,30.066208745278491,0.26354390177053738,0.2624798727759815]
[2,2100,0,30.066208745278491,0.26354390177053738,0.2624798727759815]
[3,2100,0,30.066208745278491,0.26354390177053738,0.2624798727759815]
[4,2100,0,30.066208745278491,0.26354390177053738,0.2624798727759815]

{"sheet":"Appliance costs","index":17,"n_rows":139,"n_cols":101,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["Appliance and installation costs"]
["Cooking",2021,{"$f":"B2+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN2+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Electric cooktop (induction)",{"$f":"Control!E9","v":3254.6063652999997},{"$f":"B3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"C3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"D3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"E3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"F3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"G3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"H3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"I3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"J3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"K3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"L3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"M3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"N3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"O3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"P3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"Q3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"R3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"S3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"T3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"U3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"V3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"W3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"X3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"Y3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"Z3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AA3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AB3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AC3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AD3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AE3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AF3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AG3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AH3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AI3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AJ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AK3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AL3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AM3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AN3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AO3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AP3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AQ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AR3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AS3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AT3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AU3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AV3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AW3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AX3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AY3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"AZ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BA3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BB3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BC3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BD3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BE3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BF3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BG3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BH3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BI3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BJ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BK3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BL3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BM3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BN3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BO3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BP3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BQ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BR3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BS3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BT3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BU3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BV3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BW3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BX3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BY3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"BZ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CA3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CB3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CC3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CD3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CE3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CF3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CG3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CH3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CI3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CJ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CK3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CL3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CM3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CN3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CO3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CP3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CQ3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CR3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CS3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CT3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CU3*(1+Control!$B9)","v":3254.6063652999997},{"$f":"CV3*(1+Control!$B9)","v":3254.6063652999997}]
["Gas stove",{"$f":"Control!E10","v":2356.7839196999998},{"$f":"B4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"C4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"D4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"E4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"F4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"G4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"H4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"I4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"J4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"K4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"L4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"M4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"N4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"O4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"P4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"Q4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"R4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"S4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"T4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"U4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"V4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"W4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"X4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"Y4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"Z4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AA4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AB4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AC4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AD4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AE4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AF4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AG4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AH4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AI4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AJ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AK4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AL4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AM4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AN4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AO4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AP4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AQ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AR4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AS4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AT4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AU4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AV4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AW4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AX4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AY4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"AZ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BA4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BB4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BC4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BD4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BE4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BF4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BG4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BH4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BI4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BJ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BK4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BL4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BM4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BN4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BO4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BP4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BQ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BR4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BS4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BT4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BU4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BV4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BW4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BX4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BY4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"BZ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CA4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CB4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CC4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CD4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CE4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CF4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CG4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CH4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CI4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CJ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CK4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CL4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CM4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CN4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CO4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CP4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CQ4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CR4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CS4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CT4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CU4*(1+Control!$B10)","v":2356.7839196999998},{"$f":"CV4*(1+Control!$B10)","v":2356.7839196999998}]
["Difference",{"$f":"B4-B3+Scenarios!B40","v":-897.82244559999981},{"$f":"C4-C3+Scenarios!C40","v":-897.82244559999981},{"$f":"D4-D3+Scenarios!D40","v":-897.82244559999981},{"$f":"E4-E3+Scenarios!E40","v":-897.82244559999981},{"$f":"F4-F3+Scenarios!F40","v":-897.82244559999981},{"$f":"G4-G3+Scenarios!G40","v":-897.82244559999981},{"$f":"H4-H3+Scenarios!H40","v":-897.82244559999981},{"$f":"I4-I3+Scenarios!I40","v":-897.82244559999981},{"$f":"J4-J3+Scenarios!J40","v":-897.82244559999981},{"$f":"K4-K3+Scenarios!K40","v":-897.82244559999981},{"$f":"L4-L3+Scenarios!L40","v":-897.82244559999981},{"$f":"M4-M3+Scenarios!M40","v":-897.82244559999981},{"$f":"N4-N3+Scenarios!N40","v":-897.82244559999981},{"$f":"O4-O3+Scenarios!O40","v":-897.82244559999981},{"$f":"P4-P3+Scenarios!P40","v":-897.82244559999981},{"$f":"Q4-Q3+Scenarios!Q40","v":-897.82244559999981},{"$f":"R4-R3+Scenarios!R40","v":-897.82244559999981},{"$f":"S4-S3+Scenarios!S40","v":-897.82244559999981},{"$f":"T4-T3+Scenarios!T40","v":-897.82244559999981},{"$f":"U4-U3+Scenarios!U40","v":-897.82244559999981},{"$f":"V4-V3+Scenarios!V40","v":-735.32244559999981},{"$f":"W4-W3+Scenarios!W40","v":-735.32244559999981},{"$f":"X4-X3+Scenarios!X40","v":-735.32244559999981},{"$f":"Y4-Y3+Scenarios!Y40","v":-735.32244559999981},{"$f":"Z4-Z3+Scenarios!Z40","v":-735.32244559999981},{"$f":"AA4-AA3+Scenarios!AA40","v":-735.32244559999981},{"$f":"AB4-AB3+Scenarios!AB40","v":-735.32244559999981},{"$f":"AC4-AC3+Scenarios!AC40","v":-735.32244559999981},{"$f":"AD4-AD3+Scenarios!AD40","v":-735.32244559999981},{"$f":"AE4-AE3+Scenarios!AE40","v":-735.32244559999981},{"$f":"AF4-AF3+Scenarios!AF40","v":-735.32244559999981},{"$f":"AG4-AG3+Scenarios!AG40","v":-735.32244559999981},{"$f":"AH4-AH3+Scenarios!AH40","v":-735.32244559999981},{"$f":"AI4-AI3+Scenarios!AI40","v":-735.32244559999981},{"$f":"AJ4-AJ3+Scenarios!AJ40","v":-735.32244559999981},{"$f":"AK4-AK3+Scenarios!AK40","v":-735.32244559999981},{"$f":"AL4-AL3+Scenarios!AL40","v":-735.32244559999981},{"$f":"AM4-AM3+Scenarios!AM40","v":-735.32244559999981},{"$f":"AN4-AN3+Scenarios!AN40","v":-735.32244559999981},{"$f":"AO4-AO3+Scenarios!AO40","v":-735.32244559999981},{"$f":"AP4-AP3+Scenarios!AP40","v":-735.32244559999981},{"$f":"AQ4-AQ3+Scenarios!AQ40","v":-735.32244559999981},{"$f":"AR4-AR3+Scenarios!AR40","v":-735.32244559999981},{"$f":"AS4-AS3+Scenarios!AS40","v":-735.32244559999981},{"$f":"AT4-AT3+Scenarios!AT40","v":-735.32244559999981},{"$f":"AU4-AU3+Scenarios!AU40","v":-735.32244559999981},{"$f":"AV4-AV3+Scenarios!AV40","v":-735.32244559999981},{"$f":"AW4-AW3+Scenarios!AW40","v":-735.32244559999981},{"$f":"AX4-AX3+Scenarios!AX40","v":-735.32244559999981},{"$f":"AY4-AY3+Scenarios!AY40","v":-735.32244559999981},{"$f":"AZ4-AZ3+Scenarios!AZ40","v":-735.32244559999981},{"$f":"BA4-BA3+Scenarios!BA40","v":-735.32244559999981},{"$f":"BB4-BB3+Scenarios!BB40","v":-735.32244559999981},{"$f":"BC4-BC3+Scenarios!BC40","v":-735.32244559999981},{"$f":"BD4-BD3+Scenarios!BD40","v":-735.32244559999981},{"$f":"BE4-BE3+Scenarios!BE40","v":-735.32244559999981},{"$f":"BF4-BF3+Scenarios!BF40","v":-735.32244559999981},{"$f":"BG4-BG3+Scenarios!BG40","v":-735.32244559999981},{"$f":"BH4-BH3+Scenarios!BH40","v":-735.32244559999981},{"$f":"BI4-BI3+Scenarios!BI40","v":-735.32244559999981},{"$f":"BJ4-BJ3+Scenarios!BJ40","v":-735.32244559999981},{"$f":"BK4-BK3+Scenarios!BK40","v":-735.32244559999981},{"$f":"BL4-BL3+Scenarios!BL40","v":-735.32244559999981},{"$f":"BM4-BM3+Scenarios!BM40","v":-735.32244559999981},{"$f":"BN4-BN3+Scenarios!BN40","v":-735.32244559999981},{"$f":"BO4-BO3+Scenarios!BO40","v":-735.32244559999981},{"$f":"BP4-BP3+Scenarios!BP40","v":-735.32244559999981},{"$f":"BQ4-BQ3+Scenarios!BQ40","v":-735.32244559999981},{"$f":"BR4-BR3+Scenarios!BR40","v":-735.32244559999981},{"$f":"BS4-BS3+Scenarios!BS40","v":-735.32244559999981},{"$f":"BT4-BT3+Scenarios!BT40","v":-735.32244559999981},{"$f":"BU4-BU3+Scenarios!BU40","v":-735.32244559999981},{"$f":"BV4-BV3+Scenarios!BV40","v":-735.32244559999981},{"$f":"BW4-BW3+Scenarios!BW40","v":-735.32244559999981},{"$f":"BX4-BX3+Scenarios!BX40","v":-735.32244559999981},{"$f":"BY4-BY3+Scenarios!BY40","v":-735.32244559999981},{"$f":"BZ4-BZ3+Scenarios!BZ40","v":-735.32244559999981},{"$f":"CA4-CA3+Scenarios!CA40","v":-735.32244559999981},{"$f":"CB4-CB3+Scenarios!CB40","v":-735.32244559999981},{"$f":"CC4-CC3+Scenarios!CC40","v":-735.32244559999981},{"$f":"CD4-CD3+Scenarios!CD40","v":-897.82244559999981},{"$f":"CE4-CE3+Scenarios!CE40","v":-897.82244559999981},{"$f":"CF4-CF3+Scenarios!CF40","v":-897.82244559999981},{"$f":"CG4-CG3+Scenarios!CG40","v":-897.82244559999981},{"$f":"CH4-CH3+Scenarios!CH40","v":-897.82244559999981},{"$f":"CI4-CI3+Scenarios!CI40","v":-897.82244559999981},{"$f":"CJ4-CJ3+Scenarios!CJ40","v":-897.82244559999981},{"$f":"CK4-CK3+Scenarios!CK40","v":-897.82244559999981},{"$f":"CL4-CL3+Scenarios!CL40","v":-897.82244559999981},{"$f":"CM4-CM3+Scenarios!CM40","v":-897.82244559999981},{"$f":"CN4-CN3+Scenarios!CN40","v":-897.82244559999981},{"$f":"CO4-CO3+Scenarios!CO40","v":-897.82244559999981},{"$f":"CP4-CP3+Scenarios!CP40","v":-897.82244559999981},{"$f":"CQ4-CQ3+Scenarios!CQ40","v":-897.82244559999981},{"$f":"CR4-CR3+Scenarios!CR40","v":-897.82244559999981},{"$f":"CS4-CS3+Scenarios!CS40","v":-897.82244559999981},{"$f":"CT4-CT3+Scenarios!CT40","v":-897.82244559999981},{"$f":"CU4-CU3+Scenarios!CU40","v":-897.82244559999981},{"$f":"CV4-CV3+Scenarios!CV40","v":-897.82244559999981},{"$f":"CW4-CW3+Scenarios!CW40","v":-897.82244559999981}]
["Hot water"]
["Heat pump hot water",{"$f":"Control!E13","v":3479.0619766999998},{"$f":"B7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"C7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"D7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"E7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"F7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"G7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"H7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"I7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"J7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"K7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"L7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"M7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"N7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"O7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"P7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"Q7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"R7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"S7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"T7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"U7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"V7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"W7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"X7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"Y7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"Z7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AA7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AB7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AC7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AD7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AE7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AF7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AG7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AH7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AI7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AJ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AK7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AL7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AM7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AN7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AO7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AP7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AQ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AR7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AS7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AT7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AU7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AV7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AW7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AX7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AY7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"AZ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BA7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BB7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BC7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BD7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BE7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BF7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BG7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BH7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BI7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BJ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BK7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BL7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BM7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BN7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BO7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BP7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BQ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BR7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BS7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BT7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BU7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BV7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BW7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BX7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BY7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"BZ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CA7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CB7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CC7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CD7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CE7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CF7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CG7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CH7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CI7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CJ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CK7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CL7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CM7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CN7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CO7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CP7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CQ7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CR7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CS7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CT7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CU7*(1+Control!$B13)","v":3479.0619766999998},{"$f":"CV7*(1+Control!$B13)","v":3479.0619766999998}]
["Gas instant hot water",{"$f":"Control!E14","v":1571.1892797999999},{"$f":"B8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"C8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"D8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"E8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"F8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"G8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"H8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"I8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"J8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"K8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"L8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"M8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"N8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"O8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"P8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"Q8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"R8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"S8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"T8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"U8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"V8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"W8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"X8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"Y8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"Z8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AA8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AB8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AC8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AD8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AE8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AF8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AG8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AH8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AI8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AJ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AK8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AL8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AM8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AN8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AO8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AP8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AQ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AR8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AS8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AT8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AU8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AV8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AW8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AX8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AY8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"AZ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BA8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BB8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BC8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BD8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BE8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BF8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BG8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BH8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BI8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BJ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BK8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BL8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BM8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BN8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BO8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BP8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BQ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BR8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BS8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BT8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BU8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BV8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BW8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BX8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BY8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"BZ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CA8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CB8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CC8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CD8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CE8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CF8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CG8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CH8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CI8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CJ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CK8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CL8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CM8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CN8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CO8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CP8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CQ8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CR8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CS8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CT8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CU8*(1+Control!$B14)","v":1571.1892797999999},{"$f":"CV8*(1+Control!$B14)","v":1571.1892797999999}]
["Difference",{"$f":"B8-B7+Scenarios!B48","v":-1907.8726968999999},{"$f":"C8-C7+Scenarios!C48","v":-1907.8726968999999},{"$f":"D8-D7+Scenarios!D48","v":-1907.8726968999999},{"$f":"E8-E7+Scenarios!E48","v":-1907.8726968999999},{"$f":"F8-F7+Scenarios!F48","v":-1907.8726968999999},{"$f":"G8-G7+Scenarios!G48","v":-1907.8726968999999},{"$f":"H8-H7+Scenarios!H48","v":-1907.8726968999999},{"$f":"I8-I7+Scenarios!I48","v":-1907.8726968999999},{"$f":"J8-J7+Scenarios!J48","v":-1907.8726968999999},{"$f":"K8-K7+Scenarios!K48","v":-1907.8726968999999},{"$f":"L8-L7+Scenarios!L48","v":-1907.8726968999999},{"$f":"M8-M7+Scenarios!M48","v":-1907.8726968999999},{"$f":"N8-N7+Scenarios!N48","v":-1907.8726968999999},{"$f":"O8-O7+Scenarios!O48","v":-1907.8726968999999},{"$f":"P8-P7+Scenarios!P48","v":-1907.8726968999999},{"$f":"Q8-Q7+Scenarios!Q48","v":-1907.8726968999999},{"$f":"R8-R7+Scenarios!R48","v":-1907.8726968999999},{"$f":"S8-S7+Scenarios!S48","v":-1907.8726968999999},{"$f":"T8-T7+Scenarios!T48","v":-1907.8726968999999},{"$f":"U8-U7+Scenarios!U48","v":-1907.8726968999999},{"$f":"V8-V7+Scenarios!V48","v":-1732.8726968999999},{"$f":"W8-W7+Scenarios!W48","v":-1732.8726968999999},{"$f":"X8-X7+Scenarios!X48","v":-1732.8726968999999},{"$f":"Y8-Y7+Scenarios!Y48","v":-1732.8726968999999},{"$f":"Z8-Z7+Scenarios!Z48","v":-1732.8726968999999},{"$f":"AA8-AA7+Scenarios!AA48","v":-1732.8726968999999},{"$f":"AB8-AB7+Scenarios!AB48","v":-1732.8726968999999},{"$f":"AC8-AC7+Scenarios!AC48","v":-1732.8726968999999},{"$f":"AD8-AD7+Scenarios!AD48","v":-1732.8726968999999},{"$f":"AE8-AE7+Scenarios!AE48","v":-1732.8726968999999},{"$f":"AF8-AF7+Scenarios!AF48","v":-1732.8726968999999},{"$f":"AG8-AG7+Scenarios!AG48","v":-1732.8726968999999},{"$f":"AH8-AH7+Scenarios!AH48","v":-1732.8726968999999},{"$f":"AI8-AI7+Scenarios!AI48","v":-1732.8726968999999},{"$f":"AJ8-AJ7+Scenarios!AJ48","v":-1732.8726968999999},{"$f":"AK8-AK7+Scenarios!AK48","v":-1732.8726968999999},{"$f":"AL8-AL7+Scenarios!AL48","v":-1732.8726968999999},{"$f":"AM8-AM7+Scenarios!AM48","v":-1732.8726968999999},{"$f":"AN8-AN7+Scenarios!AN48","v":-1732.8726968999999},{"$f":"AO8-AO7+Scenarios!AO48","v":-1732.8726968999999},{"$f":"AP8-AP7+Scenarios!AP48","v":-1732.8726968999999},{"$f":"AQ8-AQ7+Scenarios!AQ48","v":-1732.8726968999999},{"$f":"AR8-AR7+Scenarios!AR48","v":-1732.8726968999999},{"$f":"AS8-AS7+Scenarios!AS48","v":-1732.8726968999999},{"$f":"AT8-AT7+Scenarios!AT48","v":-1732.8726968999999},{"$f":"AU8-AU7+Scenarios!AU48","v":-1732.8726968999999},{"$f":"AV8-AV7+Scenarios!AV48","v":-1732.8726968999999},{"$f":"AW8-AW7+Scenarios!AW48","v":-1732.8726968999999},{"$f":"AX8-AX7+Scenarios!AX48","v":-1732.8726968999999},{"$f":"AY8-AY7+Scenarios!AY48","v":-1732.8726968999999},{"$f":"AZ8-AZ7+Scenarios!AZ48","v":-1732.8726968999999},{"$f":"BA8-BA7+Scenarios!BA48","v":-1732.8726968999999},{"$f":"BB8-BB7+Scenarios!BB48","v":-1732.8726968999999},{"$f":"BC8-BC7+Scenarios!BC48","v":-1732.8726968999999},{"$f":"BD8-BD7+Scenarios!BD48","v":-1732.8726968999999},{"$f":"BE8-BE7+Scenarios!BE48","v":-1732.8726968999999},{"$f":"BF8-BF7+Scenarios!BF48","v":-1732.8726968999999},{"$f":"BG8-BG7+Scenarios!BG48","v":-1732.8726968999999},{"$f":"BH8-BH7+Scenarios!BH48","v":-1732.8726968999999},{"$f":"BI8-BI7+Scenarios!BI48","v":-1732.8726968999999},{"$f":"BJ8-BJ7+Scenarios!BJ48","v":-1732.8726968999999},{"$f":"BK8-BK7+Scenarios!BK48","v":-1732.8726968999999},{"$f":"BL8-BL7+Scenarios!BL48","v":-1732.8726968999999},{"$f":"BM8-BM7+Scenarios!BM48","v":-1732.8726968999999},{"$f":"BN8-BN7+Scenarios!BN48","v":-1732.8726968999999},{"$f":"BO8-BO7+Scenarios!BO48","v":-1732.8726968999999},{"$f":"BP8-BP7+Scenarios!BP48","v":-1732.8726968999999},{"$f":"BQ8-BQ7+Scenarios!BQ48","v":-1732.8726968999999},{"$f":"BR8-BR7+Scenarios!BR48","v":-1732.8726968999999},{"$f":"BS8-BS7+Scenarios!BS48","v":-1732.8726968999999},{"$f":"BT8-BT7+Scenarios!BT48","v":-1732.8726968999999},{"$f":"BU8-BU7+Scenarios!BU48","v":-1732.8726968999999},{"$f":"BV8-BV7+Scenarios!BV48","v":-1732.8726968999999},{"$f":"BW8-BW7+Scenarios!BW48","v":-1732.8726968999999},{"$f":"BX8-BX7+Scenarios!BX48","v":-1732.8726968999999},{"$f":"BY8-BY7+Scenarios!BY48","v":-1732.8726968999999},{"$f":"BZ8-BZ7+Scenarios!BZ48","v":-1732.8726968999999},{"$f":"CA8-CA7+Scenarios!CA48","v":-1732.8726968999999},{"$f":"CB8-CB7+Scenarios!CB48","v":-1732.8726968999999},{"$f":"CC8-CC7+Scenarios!CC48","v":-1732.8726968999999},{"$f":"CD8-CD7+Scenarios!CD48","v":-1907.8726968999999},{"$f":"CE8-CE7+Scenarios!CE48","v":-1907.8726968999999},{"$f":"CF8-CF7+Scenarios!CF48","v":-1907.8726968999999},{"$f":"CG8-CG7+Scenarios!CG48","v":-1907.8726968999999},{"$f":"CH8-CH7+Scenarios!CH48","v":-1907.8726968999999},{"$f":"CI8-CI7+Scenarios!CI48","v":-1907.8726968999999},{"$f":"CJ8-CJ7+Scenarios!CJ48","v":-1907.8726968999999},{"$f":"CK8-CK7+Scenarios!CK48","v":-1907.8726968999999},{"$f":"CL8-CL7+Scenarios!CL48","v":-1907.8726968999999},{"$f":"CM8-CM7+Scenarios!CM48","v":-1907.8726968999999},{"$f":"CN8-CN7+Scenarios!CN48","v":-1907.8726968999999},{"$f":"CO8-CO7+Scenarios!CO48","v":-1907.8726968999999},{"$f":"CP8-CP7+Scenarios!CP48","v":-1907.8726968999999},{"$f":"CQ8-CQ7+Scenarios!CQ48","v":-1907.8726968999999},{"$f":"CR8-CR7+Scenarios!CR48","v":-1907.8726968999999},{"$f":"CS8-CS7+Scenarios!CS48","v":-1907.8726968999999},{"$f":"CT8-CT7+Scenarios!CT48","v":-1907.8726968999999},{"$f":"CU8-CU7+Scenarios!CU48","v":-1907.8726968999999},{"$f":"CV8-CV7+Scenarios!CV48","v":-1907.8726968999999},{"$f":"CW8-CW7+Scenarios!CW48","v":-1907.8726968999999}]
["Room heating"]
["RCAC split system",{"$f":"Control!E17","v":2469.0117253999997},{"$f":"B11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"C11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"D11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"E11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"F11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"G11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"H11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"I11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"J11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"K11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"L11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"M11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"N11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"O11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"P11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"Q11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"R11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"S11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"T11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"U11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"V11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"W11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"X11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"Y11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"Z11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AA11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AB11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AC11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AD11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AE11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AF11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AG11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AH11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AI11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AJ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AK11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AL11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AM11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AN11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AO11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AP11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AQ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AR11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AS11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AT11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AU11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AV11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AW11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AX11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AY11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"AZ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BA11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BB11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BC11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BD11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BE11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BF11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BG11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BH11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BI11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BJ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BK11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BL11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BM11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BN11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BO11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BP11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BQ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BR11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BS11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BT11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BU11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BV11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BW11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BX11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BY11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"BZ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CA11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CB11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CC11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CD11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CE11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CF11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CG11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CH11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CI11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CJ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CK11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CL11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CM11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CN11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CO11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CP11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CQ11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CR11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CS11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CT11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CU11*(1+Control!$B17)","v":2469.0117253999997},{"$f":"CV11*(1+Control!$B17)","v":2469.0117253999997}]
["Gas wall furnace",{"$f":"Control!E18","v":1960.8442211904},{"$f":"B12*(1+Control!$B18)","v":1960.8442211904},{"$f":"C12*(1+Control!$B18)","v":1960.8442211904},{"$f":"D12*(1+Control!$B18)","v":1960.8442211904},{"$f":"E12*(1+Control!$B18)","v":1960.8442211904},{"$f":"F12*(1+Control!$B18)","v":1960.8442211904},{"$f":"G12*(1+Control!$B18)","v":1960.8442211904},{"$f":"H12*(1+Control!$B18)","v":1960.8442211904},{"$f":"I12*(1+Control!$B18)","v":1960.8442211904},{"$f":"J12*(1+Control!$B18)","v":1960.8442211904},{"$f":"K12*(1+Control!$B18)","v":1960.8442211904},{"$f":"L12*(1+Control!$B18)","v":1960.8442211904},{"$f":"M12*(1+Control!$B18)","v":1960.8442211904},{"$f":"N12*(1+Control!$B18)","v":1960.8442211904},{"$f":"O12*(1+Control!$B18)","v":1960.8442211904},{"$f":"P12*(1+Control!$B18)","v":1960.8442211904},{"$f":"Q12*(1+Control!$B18)","v":1960.8442211904},{"$f":"R12*(1+Control!$B18)","v":1960.8442211904},{"$f":"S12*(1+Control!$B18)","v":1960.8442211904},{"$f":"T12*(1+Control!$B18)","v":1960.8442211904},{"$f":"U12*(1+Control!$B18)","v":1960.8442211904},{"$f":"V12*(1+Control!$B18)","v":1960.8442211904},{"$f":"W12*(1+Control!$B18)","v":1960.8442211904},{"$f":"X12*(1+Control!$B18)","v":1960.8442211904},{"$f":"Y12*(1+Control!$B18)","v":1960.8442211904},{"$f":"Z12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AA12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AB12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AC12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AD12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AE12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AF12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AG12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AH12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AI12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AJ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AK12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AL12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AM12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AN12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AO12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AP12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AQ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AR12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AS12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AT12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AU12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AV12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AW12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AX12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AY12*(1+Control!$B18)","v":1960.8442211904},{"$f":"AZ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BA12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BB12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BC12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BD12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BE12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BF12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BG12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BH12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BI12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BJ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BK12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BL12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BM12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BN12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BO12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BP12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BQ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BR12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BS12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BT12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BU12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BV12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BW12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BX12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BY12*(1+Control!$B18)","v":1960.8442211904},{"$f":"BZ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CA12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CB12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CC12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CD12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CE12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CF12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CG12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CH12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CI12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CJ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CK12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CL12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CM12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CN12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CO12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CP12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CQ12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CR12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CS12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CT12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CU12*(1+Control!$B18)","v":1960.8442211904},{"$f":"CV12*(1+Control!$B18)","v":1960.8442211904}]
["Difference",{"$f":"B12-B11+Scenarios!B56","v":-508.16750420959966},{"$f":"C12-C11+Scenarios!C56","v":-508.16750420959966},{"$f":"D12-D11+Scenarios!D56","v":-508.16750420959966},{"$f":"E12-E11+Scenarios!E56","v":-508.16750420959966},{"$f":"F12-F11+Scenarios!F56","v":-508.16750420959966},{"$f":"G12-G11+Scenarios!G56","v":-508.16750420959966},{"$f":"H12-H11+Scenarios!H56","v":-508.16750420959966},{"$f":"I12-I11+Scenarios!I56","v":-508.16750420959966},{"$f":"J12-J11+Scenarios!J56","v":-508.16750420959966},{"$f":"K12-K11+Scenarios!K56","v":-508.16750420959966},{"$f":"L12-L11+Scenarios!L56","v":-508.16750420959966},{"$f":"M12-M11+Scenarios!M56","v":-508.16750420959966},{"$f":"N12-N11+Scenarios!N56","v":-508.16750420959966},{"$f":"O12-O11+Scenarios!O56","v":-508.16750420959966},{"$f":"P12-P11+Scenarios!P56","v":-508.16750420959966},{"$f":"Q12-Q11+Scenarios!Q56","v":-508.16750420959966},{"$f":"R12-R11+Scenarios!R56","v":-508.16750420959966},{"$f":"S12-S11+Scenarios!S56","v":-508.16750420959966},{"$f":"T12-T11+Scenarios!T56","v":-508.16750420959966},{"$f":"U12-U11+Scenarios!U56","v":-508.16750420959966},{"$f":"V12-V11+Scenarios!V56","v":-383.16750420959966},{"$f":"W12-W11+Scenarios!W56","v":-383.16750420959966},{"$f":"X12-X11+Scenarios!X56","v":-383.16750420959966},{"$f":"Y12-Y11+Scenarios!Y56","v":-383.16750420959966},{"$f":"Z12-Z11+Scenarios!Z56","v":-383.16750420959966},{"$f":"AA12-AA11+Scenarios!AA56","v":-383.16750420959966},{"$f":"AB12-AB11+Scenarios!AB56","v":-383.16750420959966},{"$f":"AC12-AC11+Scenarios!AC56","v":-383.16750420959966},{"$f":"AD12-AD11+Scenarios!AD56","v":-383.16750420959966},{"$f":"AE12-AE11+Scenarios!AE56","v":-383.16750420959966},{"$f":"AF12-AF11+Scenarios!AF56","v":-383.16750420959966},{"$f":"AG12-AG11+Scenarios!AG56","v":-383.16750420959966},{"$f":"AH12-AH11+Scenarios!AH56","v":-383.16750420959966},{"$f":"AI12-AI11+Scenarios!AI56","v":-383.16750420959966},{"$f":"AJ12-AJ11+Scenarios!AJ56","v":-383.16750420959966},{"$f":"AK12-AK11+Scenarios!AK56","v":-383.16750420959966},{"$f":"AL12-AL11+Scenarios!AL56","v":-383.16750420959966},{"$f":"AM12-AM11+Scenarios!AM56","v":-383.16750420959966},{"$f":"AN12-AN11+Scenarios!AN56","v":-383.16750420959966},{"$f":"AO12-AO11+Scenarios!AO56","v":-383.16750420959966},{"$f":"AP12-AP11+Scenarios!AP56","v":-383.16750420959966},{"$f":"AQ12-AQ11+Scenarios!AQ56","v":-383.16750420959966},{"$f":"AR12-AR11+Scenarios!AR56","v":-383.16750420959966},{"$f":"AS12-AS11+Scenarios!AS56","v":-383.16750420959966},{"$f":"AT12-AT11+Scenarios!AT56","v":-383.16750420959966},{"$f":"AU12-AU11+Scenarios!AU56","v":-383.16750420959966},{"$f":"AV12-AV11+Scenarios!AV56","v":-383.16750420959966},{"$f":"AW12-AW11+Scenarios!AW56","v":-383.16750420959966},{"$f":"AX12-AX11+Scenarios!AX56","v":-383.16750420959966},{"$f":"AY12-AY11+Scenarios!AY56","v":-383.16750420959966},{"$f":"AZ12-AZ11+Scenarios!AZ56","v":-383.16750420959966},{"$f":"BA12-BA11+Scenarios!BA56","v":-383.16750420959966},{"$f":"BB12-BB11+Scenarios!BB56","v":-383.16750420959966},{"$f":"BC12-BC11+Scenarios!BC56","v":-383.16750420959966},{"$f":"BD12-BD11+Scenarios!BD56","v":-383.16750420959966},{"$f":"BE12-BE11+Scenarios!BE56","v":-383.16750420959966},{"$f":"BF12-BF11+Scenarios!BF56","v":-383.16750420959966},{"$f":"BG12-BG11+Scenarios!BG56","v":-383.16750420959966},{"$f":"BH12-BH11+Scenarios!BH56","v":-383.16750420959966},{"$f":"BI12-BI11+Scenarios!BI56","v":-383.16750420959966},{"$f":"BJ12-BJ11+Scenarios!BJ56","v":-383.16750420959966},{"$f":"BK12-BK11+Scenarios!BK56","v":-383.16750420959966},{"$f":"BL12-BL11+Scenarios!BL56","v":-383.16750420959966},{"$f":"BM12-BM11+Scenarios!BM56","v":-383.16750420959966},{"$f":"BN12-BN11+Scenarios!BN56","v":-383.16750420959966},{"$f":"BO12-BO11+Scenarios!BO56","v":-383.16750420959966},{"$f":"BP12-BP11+Scenarios!BP56","v":-383.16750420959966},{"$f":"BQ12-BQ11+Scenarios!BQ56","v":-383.16750420959966},{"$f":"BR12-BR11+Scenarios!BR56","v":-383.16750420959966},{"$f":"BS12-BS11+Scenarios!BS56","v":-383.16750420959966},{"$f":"BT12-BT11+Scenarios!BT56","v":-383.16750420959966},{"$f":"BU12-BU11+Scenarios!BU56","v":-383.16750420959966},{"$f":"BV12-BV11+Scenarios!BV56","v":-383.16750420959966},{"$f":"BW12-BW11+Scenarios!BW56","v":-383.16750420959966},{"$f":"BX12-BX11+Scenarios!BX56","v":-383.16750420959966},{"$f":"BY12-BY11+Scenarios!BY56","v":-383.16750420959966},{"$f":"BZ12-BZ11+Scenarios!BZ56","v":-383.16750420959966},{"$f":"CA12-CA11+Scenarios!CA56","v":-383.16750420959966},{"$f":"CB12-CB11+Scenarios!CB56","v":-383.16750420959966},{"$f":"CC12-CC11+Scenarios!CC56","v":-383.16750420959966},{"$f":"CD12-CD11+Scenarios!CD56","v":-508.16750420959966},{"$f":"CE12-CE11+Scenarios!CE56","v":-508.16750420959966},{"$f":"CF12-CF11+Scenarios!CF56","v":-508.16750420959966},{"$f":"CG12-CG11+Scenarios!CG56","v":-508.16750420959966},{"$f":"CH12-CH11+Scenarios!CH56","v":-508.16750420959966},{"$f":"CI12-CI11+Scenarios!CI56","v":-508.16750420959966},{"$f":"CJ12-CJ11+Scenarios!CJ56","v":-508.16750420959966},{"$f":"CK12-CK11+Scenarios!CK56","v":-508.16750420959966},{"$f":"CL12-CL11+Scenarios!CL56","v":-508.16750420959966},{"$f":"CM12-CM11+Scenarios!CM56","v":-508.16750420959966},{"$f":"CN12-CN11+Scenarios!CN56","v":-508.16750420959966},{"$f":"CO12-CO11+Scenarios!CO56","v":-508.16750420959966},{"$f":"CP12-CP11+Scenarios!CP56","v":-508.16750420959966},{"$f":"CQ12-CQ11+Scenarios!CQ56","v":-508.16750420959966},{"$f":"CR12-CR11+Scenarios!CR56","v":-508.16750420959966},{"$f":"CS12-CS11+Scenarios!CS56","v":-508.16750420959966},{"$f":"CT12-CT11+Scenarios!CT56","v":-508.16750420959966},{"$f":"CU12-CU11+Scenarios!CU56","v":-508.16750420959966},{"$f":"CV12-CV11+Scenarios!CV56","v":-508.16750420959966},{"$f":"CW12-CW11+Scenarios!CW56","v":-508.16750420959966}]
["Ducted heating"]
["Ducted RCAC",{"$f":"Control!E21","v":12064.48911275},{"$f":"B15*(1+Control!$B21)","v":12064.48911275},{"$f":"C15*(1+Control!$B21)","v":12064.48911275},{"$f":"D15*(1+Control!$B21)","v":12064.48911275},{"$f":"E15*(1+Control!$B21)","v":12064.48911275},{"$f":"F15*(1+Control!$B21)","v":12064.48911275},{"$f":"G15*(1+Control!$B21)","v":12064.48911275},{"$f":"H15*(1+Control!$B21)","v":12064.48911275},{"$f":"I15*(1+Control!$B21)","v":12064.48911275},{"$f":"J15*(1+Control!$B21)","v":12064.48911275},{"$f":"K15*(1+Control!$B21)","v":12064.48911275},{"$f":"L15*(1+Control!$B21)","v":12064.48911275},{"$f":"M15*(1+Control!$B21)","v":12064.48911275},{"$f":"N15*(1+Control!$B21)","v":12064.48911275},{"$f":"O15*(1+Control!$B21)","v":12064.48911275},{"$f":"P15*(1+Control!$B21)","v":12064.48911275},{"$f":"Q15*(1+Control!$B21)","v":12064.48911275},{"$f":"R15*(1+Control!$B21)","v":12064.48911275},{"$f":"S15*(1+Control!$B21)","v":12064.48911275},{"$f":"T15*(1+Control!$B21)","v":12064.48911275},{"$f":"U15*(1+Control!$B21)","v":12064.48911275},{"$f":"V15*(1+Control!$B21)","v":12064.48911275},{"$f":"W15*(1+Control!$B21)","v":12064.48911275},{"$f":"X15*(1+Control!$B21)","v":12064.48911275},{"$f":"Y15*(1+Control!$B21)","v":12064.48911275},{"$f":"Z15*(1+Control!$B21)","v":12064.48911275},{"$f":"AA15*(1+Control!$B21)","v":12064.48911275},{"$f":"AB15*(1+Control!$B21)","v":12064.48911275},{"$f":"AC15*(1+Control!$B21)","v":12064.48911275},{"$f":"AD15*(1+Control!$B21)","v":12064.48911275},{"$f":"AE15*(1+Control!$B21)","v":12064.48911275},{"$f":"AF15*(1+Control!$B21)","v":12064.48911275},{"$f":"AG15*(1+Control!$B21)","v":12064.48911275},{"$f":"AH15*(1+Control!$B21)","v":12064.48911275},{"$f":"AI15*(1+Control!$B21)","v":12064.48911275},{"$f":"AJ15*(1+Control!$B21)","v":12064.48911275},{"$f":"AK15*(1+Control!$B21)","v":12064.48911275},{"$f":"AL15*(1+Control!$B21)","v":12064.48911275},{"$f":"AM15*(1+Control!$B21)","v":12064.48911275},{"$f":"AN15*(1+Control!$B21)","v":12064.48911275},{"$f":"AO15*(1+Control!$B21)","v":12064.48911275},{"$f":"AP15*(1+Control!$B21)","v":12064.48911275},{"$f":"AQ15*(1+Control!$B21)","v":12064.48911275},{"$f":"AR15*(1+Control!$B21)","v":12064.48911275},{"$f":"AS15*(1+Control!$B21)","v":12064.48911275},{"$f":"AT15*(1+Control!$B21)","v":12064.48911275},{"$f":"AU15*(1+Control!$B21)","v":12064.48911275},{"$f":"AV15*(1+Control!$B21)","v":12064.48911275},{"$f":"AW15*(1+Control!$B21)","v":12064.48911275},{"$f":"AX15*(1+Control!$B21)","v":12064.48911275},{"$f":"AY15*(1+Control!$B21)","v":12064.48911275},{"$f":"AZ15*(1+Control!$B21)","v":12064.48911275},{"$f":"BA15*(1+Control!$B21)","v":12064.48911275},{"$f":"BB15*(1+Control!$B21)","v":12064.48911275},{"$f":"BC15*(1+Control!$B21)","v":12064.48911275},{"$f":"BD15*(1+Control!$B21)","v":12064.48911275},{"$f":"BE15*(1+Control!$B21)","v":12064.48911275},{"$f":"BF15*(1+Control!$B21)","v":12064.48911275},{"$f":"BG15*(1+Control!$B21)","v":12064.48911275},{"$f":"BH15*(1+Control!$B21)","v":12064.48911275},{"$f":"BI15*(1+Control!$B21)","v":12064.48911275},{"$f":"BJ15*(1+Control!$B21)","v":12064.48911275},{"$f":"BK15*(1+Control!$B21)","v":12064.48911275},{"$f":"BL15*(1+Control!$B21)","v":12064.48911275},{"$f":"BM15*(1+Control!$B21)","v":12064.48911275},{"$f":"BN15*(1+Control!$B21)","v":12064.48911275},{"$f":"BO15*(1+Control!$B21)","v":12064.48911275},{"$f":"BP15*(1+Control!$B21)","v":12064.48911275},{"$f":"BQ15*(1+Control!$B21)","v":12064.48911275},{"$f":"BR15*(1+Control!$B21)","v":12064.48911275},{"$f":"BS15*(1+Control!$B21)","v":12064.48911275},{"$f":"BT15*(1+Control!$B21)","v":12064.48911275},{"$f":"BU15*(1+Control!$B21)","v":12064.48911275},{"$f":"BV15*(1+Control!$B21)","v":12064.48911275},{"$f":"BW15*(1+Control!$B21)","v":12064.48911275},{"$f":"BX15*(1+Control!$B21)","v":12064.48911275},{"$f":"BY15*(1+Control!$B21)","v":12064.48911275},{"$f":"BZ15*(1+Control!$B21)","v":12064.48911275},{"$f":"CA15*(1+Control!$B21)","v":12064.48911275},{"$f":"CB15*(1+Control!$B21)","v":12064.48911275},{"$f":"CC15*(1+Control!$B21)","v":12064.48911275},{"$f":"CD15*(1+Control!$B21)","v":12064.48911275},{"$f":"CE15*(1+Control!$B21)","v":12064.48911275},{"$f":"CF15*(1+Control!$B21)","v":12064.48911275},{"$f":"CG15*(1+Control!$B21)","v":12064.48911275},{"$f":"CH15*(1+Control!$B21)","v":12064.48911275},{"$f":"CI15*(1+Control!$B21)","v":12064.48911275},{"$f":"CJ15*(1+Control!$B21)","v":12064.48911275},{"$f":"CK15*(1+Control!$B21)","v":12064.48911275},{"$f":"CL15*(1+Control!$B21)","v":12064.48911275},{"$f":"CM15*(1+Control!$B21)","v":12064.48911275},{"$f":"CN15*(1+Control!$B21)","v":12064.48911275},{"$f":"CO15*(1+Control!$B21)","v":12064.48911275},{"$f":"CP15*(1+Control!$B21)","v":12064.48911275},{"$f":"CQ15*(1+Control!$B21)","v":12064.48911275},{"$f":"CR15*(1+Control!$B21)","v":12064.48911275},{"$f":"CS15*(1+Control!$B21)","v":12064.48911275},{"$f":"CT15*(1+Control!$B21)","v":12064.48911275},{"$f":"CU15*(1+Control!$B21)","v":12064.48911275},{"$f":"CV15*(1+Control!$B21)","v":12064.48911275}]
["Ducted gas heating",{"$f":"Control!E22","v":5097.3869348939998},{"$f":"B16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"C16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"D16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"E16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"F16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"G16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"H16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"I16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"J16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"K16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"L16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"M16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"N16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"O16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"P16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"Q16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"R16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"S16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"T16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"U16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"V16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"W16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"X16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"Y16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"Z16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AA16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AB16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AC16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AD16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AE16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AF16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AG16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AH16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AI16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AJ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AK16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AL16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AM16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AN16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AO16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AP16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AQ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AR16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AS16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AT16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AU16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AV16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AW16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AX16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AY16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"AZ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BA16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BB16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BC16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BD16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BE16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BF16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BG16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BH16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BI16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BJ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BK16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BL16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BM16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BN16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BO16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BP16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BQ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BR16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BS16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BT16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BU16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BV16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BW16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BX16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BY16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"BZ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CA16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CB16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CC16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CD16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CE16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CF16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CG16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CH16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CI16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CJ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CK16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CL16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CM16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CN16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CO16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CP16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CQ16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CR16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CS16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CT16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CU16*(1+Control!$B22)","v":5097.3869348939998},{"$f":"CV16*(1+Control!$B22)","v":5097.3869348939998}]
["Difference",{"$f":"B16-B15+Scenarios!B64","v":-6967.1021778559998},{"$f":"C16-C15+Scenarios!C64","v":-6967.1021778559998},{"$f":"D16-D15+Scenarios!D64","v":-6967.1021778559998},{"$f":"E16-E15+Scenarios!E64","v":-6967.1021778559998},{"$f":"F16-F15+Scenarios!F64","v":-6967.1021778559998},{"$f":"G16-G15+Scenarios!G64","v":-6967.1021778559998},{"$f":"H16-H15+Scenarios!H64","v":-6967.1021778559998},{"$f":"I16-I15+Scenarios!I64","v":-6967.1021778559998},{"$f":"J16-J15+Scenarios!J64","v":-6967.1021778559998},{"$f":"K16-K15+Scenarios!K64","v":-6967.1021778559998},{"$f":"L16-L15+Scenarios!L64","v":-6967.1021778559998},{"$f":"M16-M15+Scenarios!M64","v":-6967.1021778559998},{"$f":"N16-N15+Scenarios!N64","v":-6967.1021778559998},{"$f":"O16-O15+Scenarios!O64","v":-6967.1021778559998},{"$f":"P16-P15+Scenarios!P64","v":-6967.1021778559998},{"$f":"Q16-Q15+Scenarios!Q64","v":-6967.1021778559998},{"$f":"R16-R15+Scenarios!R64","v":-6967.1021778559998},{"$f":"S16-S15+Scenarios!S64","v":-6967.1021778559998},{"$f":"T16-T15+Scenarios!T64","v":-6967.1021778559998},{"$f":"U16-U15+Scenarios!U64","v":-6967.1021778559998},{"$f":"V16-V15+Scenarios!V64","v":-6967.1021778559998},{"$f":"W16-W15+Scenarios!W64","v":-6967.1021778559998},{"$f":"X16-X15+Scenarios!X64","v":-6967.1021778559998},{"$f":"Y16-Y15+Scenarios!Y64","v":-6967.1021778559998},{"$f":"Z16-Z15+Scenarios!Z64","v":-6967.1021778559998},{"$f":"AA16-AA15+Scenarios!AA64","v":-6967.1021778559998},{"$f":"AB16-AB15+Scenarios!AB64","v":-6967.1021778559998},{"$f":"AC16-AC15+Scenarios!AC64","v":-6967.1021778559998},{"$f":"AD16-AD15+Scenarios!AD64","v":-6967.1021778559998},{"$f":"AE16-AE15+Scenarios!AE64","v":-6967.1021778559998},{"$f":"AF16-AF15+Scenarios!AF64","v":-6967.1021778559998},{"$f":"AG16-AG15+Scenarios!AG64","v":-6967.1021778559998},{"$f":"AH16-AH15+Scenarios!AH64","v":-6967.1021778559998},{"$f":"AI16-AI15+Scenarios!AI64","v":-6967.1021778559998},{"$f":"AJ16-AJ15+Scenarios!AJ64","v":-6967.1021778559998},{"$f":"AK16-AK15+Scenarios!AK64","v":-6967.1021778559998},{"$f":"AL16-AL15+Scenarios!AL64","v":-6967.1021778559998},{"$f":"AM16-AM15+Scenarios!AM64","v":-6967.1021778559998},{"$f":"AN16-AN15+Scenarios!AN64","v":-6967.1021778559998},{"$f":"AO16-AO15+Scenarios!AO64","v":-6967.1021778559998},{"$f":"AP16-AP15+Scenarios!AP64","v":-6967.1021778559998},{"$f":"AQ16-AQ15+Scenarios!AQ64","v":-6967.1021778559998},{"$f":"AR16-AR15+Scenarios!AR64","v":-6967.1021778559998},{"$f":"AS16-AS15+Scenarios!AS64","v":-6967.1021778559998},{"$f":"AT16-AT15+Scenarios!AT64","v":-6967.1021778559998},{"$f":"AU16-AU15+Scenarios!AU64","v":-6967.1021778559998},{"$f":"AV16-AV15+Scenarios!AV64","v":-6967.1021778559998},{"$f":"AW16-AW15+Scenarios!AW64","v":-6967.1021778559998},{"$f":"AX16-AX15+Scenarios!AX64","v":-6967.1021778559998},{"$f":"AY16-AY15+Scenarios!AY64","v":-6967.1021778559998},{"$f":"AZ16-AZ15+Scenarios!AZ64","v":-6967.1021778559998},{"$f":"BA16-BA15+Scenarios!BA64","v":-6967.1021778559998},{"$f":"BB16-BB15+Scenarios!BB64","v":-6967.1021778559998},{"$f":"BC16-BC15+Scenarios!BC64","v":-6967.1021778559998},{"$f":"BD16-BD15+Scenarios!BD64","v":-6967.1021778559998},{"$f":"BE16-BE15+Scenarios!BE64","v":-6967.1021778559998},{"$f":"BF16-BF15+Scenarios!BF64","v":-6967.1021778559998},{"$f":"BG16-BG15+Scenarios!BG64","v":-6967.1021778559998},{"$f":"BH16-BH15+Scenarios!BH64","v":-6967.1021778559998},{"$f":"BI16-BI15+Scenarios!BI64","v":-6967.1021778559998},{"$f":"BJ16-BJ15+Scenarios!BJ64","v":-6967.1021778559998},{"$f":"BK16-BK15+Scenarios!BK64","v":-6967.1021778559998},{"$f":"BL16-BL15+Scenarios!BL64","v":-6967.1021778559998},{"$f":"BM16-BM15+Scenarios!BM64","v":-6967.1021778559998},{"$f":"BN16-BN15+Scenarios!BN64","v":-6967.1021778559998},{"$f":"BO16-BO15+Scenarios!BO64","v":-6967.1021778559998},{"$f":"BP16-BP15+Scenarios!BP64","v":-6967.1021778559998},{"$f":"BQ16-BQ15+Scenarios!BQ64","v":-6967.1021778559998},{"$f":"BR16-BR15+Scenarios!BR64","v":-6967.1021778559998},{"$f":"BS16-BS15+Scenarios!BS64","v":-6967.1021778559998},{"$f":"BT16-BT15+Scenarios!BT64","v":-6967.1021778559998},{"$f":"BU16-BU15+Scenarios!BU64","v":-6967.1021778559998},{"$f":"BV16-BV15+Scenarios!BV64","v":-6967.1021778559998},{"$f":"BW16-BW15+Scenarios!BW64","v":-6967.1021778559998},{"$f":"BX16-BX15+Scenarios!BX64","v":-6967.1021778559998},{"$f":"BY16-BY15+Scenarios!BY64","v":-6967.1021778559998},{"$f":"BZ16-BZ15+Scenarios!BZ64","v":-6967.1021778559998},{"$f":"CA16-CA15+Scenarios!CA64","v":-6967.1021778559998},{"$f":"CB16-CB15+Scenarios!CB64","v":-6967.1021778559998},{"$f":"CC16-CC15+Scenarios!CC64","v":-6967.1021778559998},{"$f":"CD16-CD15+Scenarios!CD64","v":-6967.1021778559998},{"$f":"CE16-CE15+Scenarios!CE64","v":-6967.1021778559998},{"$f":"CF16-CF15+Scenarios!CF64","v":-6967.1021778559998},{"$f":"CG16-CG15+Scenarios!CG64","v":-6967.1021778559998},{"$f":"CH16-CH15+Scenarios!CH64","v":-6967.1021778559998},{"$f":"CI16-CI15+Scenarios!CI64","v":-6967.1021778559998},{"$f":"CJ16-CJ15+Scenarios!CJ64","v":-6967.1021778559998},{"$f":"CK16-CK15+Scenarios!CK64","v":-6967.1021778559998},{"$f":"CL16-CL15+Scenarios!CL64","v":-6967.1021778559998},{"$f":"CM16-CM15+Scenarios!CM64","v":-6967.1021778559998},{"$f":"CN16-CN15+Scenarios!CN64","v":-6967.1021778559998},{"$f":"CO16-CO15+Scenarios!CO64","v":-6967.1021778559998},{"$f":"CP16-CP15+Scenarios!CP64","v":-6967.1021778559998},{"$f":"CQ16-CQ15+Scenarios!CQ64","v":-6967.1021778559998},{"$f":"CR16-CR15+Scenarios!CR64","v":-6967.1021778559998},{"$f":"CS16-CS15+Scenarios!CS64","v":-6967.1021778559998},{"$f":"CT16-CT15+Scenarios!CT64","v":-6967.1021778559998},{"$f":"CU16-CU15+Scenarios!CU64","v":-6967.1021778559998},{"$f":"CV16-CV15+Scenarios!CV64","v":-6967.1021778559998},{"$f":"CW16-CW15+Scenarios!CW64","v":-6967.1021778559998}]
["Gas disconnection charge",{"$f":"Control!E24","v":897.82244559999992},{"$f":"B18*(1+Control!$B24)","v":897.82244559999992},{"$f":"C18*(1+Control!$B24)","v":897.82244559999992},{"$f":"D18*(1+Control!$B24)","v":897.82244559999992},{"$f":"E18*(1+Control!$B24)","v":897.82244559999992},{"$f":"F18*(1+Control!$B24)","v":897.82244559999992},{"$f":"G18*(1+Control!$B24)","v":897.82244559999992},{"$f":"H18*(1+Control!$B24)","v":897.82244559999992},{"$f":"I18*(1+Control!$B24)","v":897.82244559999992},{"$f":"J18*(1+Control!$B24)","v":897.82244559999992},{"$f":"K18*(1+Control!$B24)","v":897.82244559999992},{"$f":"L18*(1+Control!$B24)","v":897.82244559999992},{"$f":"M18*(1+Control!$B24)","v":897.82244559999992},{"$f":"N18*(1+Control!$B24)","v":897.82244559999992},{"$f":"O18*(1+Control!$B24)","v":897.82244559999992},{"$f":"P18*(1+Control!$B24)","v":897.82244559999992},{"$f":"Q18*(1+Control!$B24)","v":897.82244559999992},{"$f":"R18*(1+Control!$B24)","v":897.82244559999992},{"$f":"S18*(1+Control!$B24)","v":897.82244559999992},{"$f":"T18*(1+Control!$B24)","v":897.82244559999992},{"$f":"U18*(1+Control!$B24)","v":897.82244559999992},{"$f":"V18*(1+Control!$B24)","v":897.82244559999992},{"$f":"W18*(1+Control!$B24)","v":897.82244559999992},{"$f":"X18*(1+Control!$B24)","v":897.82244559999992},{"$f":"Y18*(1+Control!$B24)","v":897.82244559999992},{"$f":"Z18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AA18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AB18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AC18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AD18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AE18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AF18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AG18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AH18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AI18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AJ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AK18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AL18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AM18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AN18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AO18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AP18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AQ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AR18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AS18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AT18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AU18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AV18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AW18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AX18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AY18*(1+Control!$B24)","v":897.82244559999992},{"$f":"AZ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BA18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BB18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BC18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BD18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BE18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BF18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BG18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BH18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BI18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BJ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BK18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BL18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BM18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BN18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BO18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BP18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BQ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BR18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BS18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BT18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BU18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BV18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BW18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BX18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BY18*(1+Control!$B24)","v":897.82244559999992},{"$f":"BZ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CA18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CB18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CC18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CD18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CE18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CF18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CG18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CH18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CI18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CJ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CK18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CL18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CM18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CN18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CO18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CP18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CQ18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CR18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CS18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CT18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CU18*(1+Control!$B24)","v":897.82244559999992},{"$f":"CV18*(1+Control!$B24)","v":897.82244559999992}]
["Electricity connection upgrade",{"$f":"Control!E25","v":3366.834171},{"$f":"B19*(1+Control!$B25)","v":3366.834171},{"$f":"C19*(1+Control!$B25)","v":3366.834171},{"$f":"D19*(1+Control!$B25)","v":3366.834171},{"$f":"E19*(1+Control!$B25)","v":3366.834171},{"$f":"F19*(1+Control!$B25)","v":3366.834171},{"$f":"G19*(1+Control!$B25)","v":3366.834171},{"$f":"H19*(1+Control!$B25)","v":3366.834171},{"$f":"I19*(1+Control!$B25)","v":3366.834171},{"$f":"J19*(1+Control!$B25)","v":3366.834171},{"$f":"K19*(1+Control!$B25)","v":3366.834171},{"$f":"L19*(1+Control!$B25)","v":3366.834171},{"$f":"M19*(1+Control!$B25)","v":3366.834171},{"$f":"N19*(1+Control!$B25)","v":3366.834171},{"$f":"O19*(1+Control!$B25)","v":3366.834171},{"$f":"P19*(1+Control!$B25)","v":3366.834171},{"$f":"Q19*(1+Control!$B25)","v":3366.834171},{"$f":"R19*(1+Control!$B25)","v":3366.834171},{"$f":"S19*(1+Control!$B25)","v":3366.834171},{"$f":"T19*(1+Control!$B25)","v":3366.834171},{"$f":"U19*(1+Control!$B25)","v":3366.834171},{"$f":"V19*(1+Control!$B25)","v":3366.834171},{"$f":"W19*(1+Control!$B25)","v":3366.834171},{"$f":"X19*(1+Control!$B25)","v":3366.834171},{"$f":"Y19*(1+Control!$B25)","v":3366.834171},{"$f":"Z19*(1+Control!$B25)","v":3366.834171},{"$f":"AA19*(1+Control!$B25)","v":3366.834171},{"$f":"AB19*(1+Control!$B25)","v":3366.834171},{"$f":"AC19*(1+Control!$B25)","v":3366.834171},{"$f":"AD19*(1+Control!$B25)","v":3366.834171},{"$f":"AE19*(1+Control!$B25)","v":3366.834171},{"$f":"AF19*(1+Control!$B25)","v":3366.834171},{"$f":"AG19*(1+Control!$B25)","v":3366.834171},{"$f":"AH19*(1+Control!$B25)","v":3366.834171},{"$f":"AI19*(1+Control!$B25)","v":3366.834171},{"$f":"AJ19*(1+Control!$B25)","v":3366.834171},{"$f":"AK19*(1+Control!$B25)","v":3366.834171},{"$f":"AL19*(1+Control!$B25)","v":3366.834171},{"$f":"AM19*(1+Control!$B25)","v":3366.834171},{"$f":"AN19*(1+Control!$B25)","v":3366.834171},{"$f":"AO19*(1+Control!$B25)","v":3366.834171},{"$f":"AP19*(1+Control!$B25)","v":3366.834171},{"$f":"AQ19*(1+Control!$B25)","v":3366.834171},{"$f":"AR19*(1+Control!$B25)","v":3366.834171},{"$f":"AS19*(1+Control!$B25)","v":3366.834171},{"$f":"AT19*(1+Control!$B25)","v":3366.834171},{"$f":"AU19*(1+Control!$B25)","v":3366.834171},{"$f":"AV19*(1+Control!$B25)","v":3366.834171},{"$f":"AW19*(1+Control!$B25)","v":3366.834171},{"$f":"AX19*(1+Control!$B25)","v":3366.834171},{"$f":"AY19*(1+Control!$B25)","v":3366.834171},{"$f":"AZ19*(1+Control!$B25)","v":3366.834171},{"$f":"BA19*(1+Control!$B25)","v":3366.834171},{"$f":"BB19*(1+Control!$B25)","v":3366.834171},{"$f":"BC19*(1+Control!$B25)","v":3366.834171},{"$f":"BD19*(1+Control!$B25)","v":3366.834171},{"$f":"BE19*(1+Control!$B25)","v":3366.834171},{"$f":"BF19*(1+Control!$B25)","v":3366.834171},{"$f":"BG19*(1+Control!$B25)","v":3366.834171},{"$f":"BH19*(1+Control!$B25)","v":3366.834171},{"$f":"BI19*(1+Control!$B25)","v":3366.834171},{"$f":"BJ19*(1+Control!$B25)","v":3366.834171},{"$f":"BK19*(1+Control!$B25)","v":3366.834171},{"$f":"BL19*(1+Control!$B25)","v":3366.834171},{"$f":"BM19*(1+Control!$B25)","v":3366.834171},{"$f":"BN19*(1+Control!$B25)","v":3366.834171},{"$f":"BO19*(1+Control!$B25)","v":3366.834171},{"$f":"BP19*(1+Control!$B25)","v":3366.834171},{"$f":"BQ19*(1+Control!$B25)","v":3366.834171},{"$f":"BR19*(1+Control!$B25)","v":3366.834171},{"$f":"BS19*(1+Control!$B25)","v":3366.834171},{"$f":"BT19*(1+Control!$B25)","v":3366.834171},{"$f":"BU19*(1+Control!$B25)","v":3366.834171},{"$f":"BV19*(1+Control!$B25)","v":3366.834171},{"$f":"BW19*(1+Control!$B25)","v":3366.834171},{"$f":"BX19*(1+Control!$B25)","v":3366.834171},{"$f":"BY19*(1+Control!$B25)","v":3366.834171},{"$f":"BZ19*(1+Control!$B25)","v":3366.834171},{"$f":"CA19*(1+Control!$B25)","v":3366.834171},{"$f":"CB19*(1+Control!$B25)","v":3366.834171},{"$f":"CC19*(1+Control!$B25)","v":3366.834171},{"$f":"CD19*(1+Control!$B25)","v":3366.834171},{"$f":"CE19*(1+Control!$B25)","v":3366.834171},{"$f":"CF19*(1+Control!$B25)","v":3366.834171},{"$f":"CG19*(1+Control!$B25)","v":3366.834171},{"$f":"CH19*(1+Control!$B25)","v":3366.834171},{"$f":"CI19*(1+Control!$B25)","v":3366.834171},{"$f":"CJ19*(1+Control!$B25)","v":3366.834171},{"$f":"CK19*(1+Control!$B25)","v":3366.834171},{"$f":"CL19*(1+Control!$B25)","v":3366.834171},{"$f":"CM19*(1+Control!$B25)","v":3366.834171},{"$f":"CN19*(1+Control!$B25)","v":3366.834171},{"$f":"CO19*(1+Control!$B25)","v":3366.834171},{"$f":"CP19*(1+Control!$B25)","v":3366.834171},{"$f":"CQ19*(1+Control!$B25)","v":3366.834171},{"$f":"CR19*(1+Control!$B25)","v":3366.834171},{"$f":"CS19*(1+Control!$B25)","v":3366.834171},{"$f":"CT19*(1+Control!$B25)","v":3366.834171},{"$f":"CU19*(1+Control!$B25)","v":3366.834171},{"$f":"CV19*(1+Control!$B25)","v":3366.834171}]
[]
["Residential","Running costs"]
["Cooking",2021,{"$f":"B22+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN22+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Electric cooktop (induction)",{"$f":"Control!$B29*(1-Control!$E29)*Prices!AA6","v":45.107764968985329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AB6","v":44.510671297932028},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AC6","v":42.30981264309581},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AD6","v":41.164179894179902},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AE6","v":40.004963497064075},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AF6","v":38.432717866866639},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AG6","v":37.869722012482754},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AH6","v":37.814565005150236},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AI6","v":37.373456771713172},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AJ6","v":41.061178851191734},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AK6","v":41.073341550448106},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AL6","v":40.764934851058356},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AM6","v":40.997688520303647},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AN6","v":40.643349304591744},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AO6","v":40.382547572287777},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AP6","v":39.963818551399186},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AQ6","v":39.666242909554995},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AR6","v":39.686421853916357},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AS6","v":39.383807392574987},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AT6","v":39.098154801600714},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AU6","v":40.02717484993714},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AV6","v":39.531982007840675},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AW6","v":39.228812931634891},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AX6","v":38.915548323989746},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AY6","v":38.592029803164984},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AZ6","v":38.25810653089723},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BA6","v":37.913634730279519},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BB6","v":37.558477237368173},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BC6","v":37.192503083780203},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BD6","v":36.815587107784204},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BE6","v":36.741408061871759},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BF6","v":36.670112571476579},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BG6","v":36.60157583709308},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BH6","v":36.535680132354322},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BI6","v":36.472314346638996},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BJ6","v":36.411373562111095},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BK6","v":36.352758662306506},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BL6","v":36.296375969648409},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BM6","v":36.242136909514635},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BN6","v":36.189957698696482},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BO6","v":36.139759056284063},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BP6","v":36.091465935189206},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BQ6","v":36.045007272675868},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BR6","v":36.00031575841151},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BS6","v":35.957327618682953},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BT6","v":35.915982415537457},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BU6","v":35.876222859716329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BV6","v":35.837994636345158},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BW6","v":35.801246242432022},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BX6","v":35.765928835304734},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BY6","v":35.731996091191029},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BZ6","v":35.699404073210545},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CA6","v":35.668111108108469},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CB6","v":35.638077671114765},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CC6","v":35.609266278363023},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CD6","v":35.581641386348679},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CE6","v":35.555169297947835},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CF6","v":35.529818074556253},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CG6","v":35.505557453942899},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CH6","v":35.482358773444446},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CI6","v":35.460194898156615},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CJ6","v":35.439040153805166},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CK6","v":35.418870264004148},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CL6","v":35.39966229163182},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CM6","v":35.381394584075991},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CN6","v":35.364046722119404},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CO6","v":35.347599472254231},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CP6","v":35.332034742231166},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CQ6","v":35.317335539663645},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CR6","v":35.303485933522609},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CS6","v":35.290471018369708},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CT6","v":35.27827688118979},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CU6","v":35.266890570694457},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CV6","v":35.256300068979698},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CW6","v":35.246494265430009},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CX6","v":35.237462932771443},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CY6","v":35.229196705184286},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CZ6","v":35.221687058394821},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DA6","v":35.214926291673251},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DB6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DC6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DD6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DE6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DF6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DG6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DH6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DI6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DJ6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DK6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DL6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DM6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DN6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DO6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DP6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DQ6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DR6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DS6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DT6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DU6","v":35.208907511672329},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DV6","v":35.208907511672329}]
["Gas stove",{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AA3","v":30.141363997616001},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AB3","v":30.036784919057041},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AC3","v":29.546067972086089},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AD3","v":28.454949419568816},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AE3","v":33.258879547360316},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AF3","v":33.48892705408791},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AG3","v":35.042320262693465},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AH3","v":35.78082936251117},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AI3","v":34.423952556235044},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AJ3","v":39.83447717162759},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AK3","v":44.02087936591041},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AL3","v":44.813562694609978},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AM3","v":45.391401738150407},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AN3","v":45.925329069397634},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AO3","v":45.516740252779265},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AP3","v":46.202205696928502},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AQ3","v":47.197293560039348},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AR3","v":48.628400684996549},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AS3","v":50.484970364574316},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AT3","v":52.187541550361225},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AU3","v":53.281543018300354},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AV3","v":55.488679654286315},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AW3","v":58.395302032499323},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AX3","v":62.019054508686878},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AY3","v":66.312001005579745},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AZ3","v":71.163433186133489},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BA3","v":77.011849346834296},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BB3","v":80.354029591980435},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BC3","v":78.214558058465244},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BD3","v":72.919693319939384},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BE3","v":69.211542113636483},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BF3","v":69.52426604015217},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BG3","v":72.666818007912099},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BH3","v":76.086115905991548},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BI3","v":76.262823705077622},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BJ3","v":72.326409129590829},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BK3","v":67.786874337051316},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BL3","v":67.099472530132999},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BM3","v":70.940110262901243},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BN3","v":74.459577307498535},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BO3","v":74.565081038797359},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BP3","v":70.424433881975304},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BQ3","v":65.993669627814924},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BR3","v":65.349974828046115},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BS3","v":68.740478034989266},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BT3","v":72.210841179928593},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BU3","v":72.673482691886718},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BV3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BW3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BX3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BY3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BZ3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CA3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CB3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CC3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CD3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CE3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CF3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CG3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CH3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CI3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CJ3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CK3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CL3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CM3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CN3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CO3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CP3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CQ3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CR3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CS3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CT3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CU3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CV3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CW3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CX3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CY3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CZ3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DA3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DB3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DC3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DD3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DE3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DF3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DG3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DH3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DI3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DJ3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DK3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DL3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DM3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DN3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DO3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DP3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DQ3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DR3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DS3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DT3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DU3","v":0},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DV3","v":0}]
["Difference",{"$f":"B24-B23","v":-14.966400971369328},{"$f":"C24-C23","v":-14.473886378874987},-12.763744671009722,-12.709230474611086,-6.7460839497037597,-4.9437908127787296,-2.8274017497892885,-2.0337356426390656,-2.9495042154781288,-1.2267016795641439,2.9475378154623044,4.0486278435516212,4.3937132178467593,5.2819797648058895,5.1341926804914877,6.2383871455293161,7.5310506504843531,8.941978831080192,11.101162971999329,13.089386748760511,13.254368168363214,15.95669764644564,19.166489100864432,23.103506184697132,27.719971202414762,32.905326655236259,39.098214616554777,42.795552354612262,41.022054974685041,36.10410621215518,32.470134051764724,32.854153468675591,36.065242170819019,39.550435773637226,39.790509358438626,35.915035567479734,31.43411567474481,30.80309656048459,34.697973353386608,38.269619608802053,38.425321982513296,34.332967946786098,29.948662355139057,29.349659069634605,32.783150416306313,36.294858764391137,36.79725983217039,-35.837994636345158,-35.801246242432022,-35.765928835304734,-35.731996091191029,-35.699404073210545,-35.668111108108469,-35.638077671114765,-35.609266278363023,-35.581641386348679,-35.555169297947835,-35.529818074556253,-35.505557453942899,-35.482358773444446,-35.460194898156615,-35.439040153805166,-35.418870264004148,-35.39966229163182,-35.381394584075991,{"$f":"BO24-BO23","v":-35.364046722119404},-35.347599472254231,-35.332034742231166,-35.317335539663645,-35.303485933522609,-35.290471018369708,-35.27827688118979,-35.266890570694457,-35.256300068979698,-35.246494265430009,-35.237462932771443,-35.229196705184286,-35.221687058394821,-35.214926291673251,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329,-35.208907511672329]
["Hot water"]
["Heat pump hot water",{"$f":"Control!$B33*(1-Control!$E33)*Prices!AA6","v":434.02843301079349},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AB6","v":428.28317760773569},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AC6","v":407.10644154259046},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AD6","v":396.08312466666666},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AE6","v":384.92910547049195},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AF6","v":369.80090508965156},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AG6","v":364.38374002643411},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AH6","v":363.85301744511014},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AI6","v":359.60865917379067},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AJ6","v":395.09204516367265},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AK6","v":395.20907506535485},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AL6","v":392.24157542181905},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AM6","v":394.48113906256924},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AN6","v":391.07167520073847},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AO6","v":388.56223215304544},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AP6","v":384.53320741822699},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AQ6","v":381.66992457500436},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AR6","v":381.86408705694055},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AS6","v":378.95232052289242},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AT6","v":376.20376167651017},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AU6","v":385.14282385554549},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AV6","v":380.37806165903527},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AW6","v":377.46095860209152},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AX6","v":374.44671600178867},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AY6","v":371.33380990369039},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AZ6","v":368.1207889369486},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BA6","v":364.80626967532453},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BB6","v":361.38893232273477},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BC6","v":357.86751669698936},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BD6","v":354.24081848769526},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BE6","v":353.52706521080927},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BF6","v":352.84105760218068},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BG6","v":352.18159483676544},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BH6","v":351.54754414749789},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BI6","v":350.93783642423932},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BJ6","v":350.35146214403994},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BK6","v":349.78746760494533},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BL6","v":349.2449514381579},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BM6","v":348.72306137568137},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BN6","v":348.22099125266118},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BO6","v":347.73797822551364},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BP6","v":347.27330018862989},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BQ6","v":346.82627337397156},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BR6","v":346.39625011925307},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BS6","v":345.98261679165944},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BT6","v":345.58479185517473},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BU6","v":345.20222407062334},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BV6","v":344.83439081845529},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BW6","v":344.48079653514839},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BX6","v":344.14097125486688},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BY6","v":343.81446924871443},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BZ6","v":343.50086775454906},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CA6","v":343.19976579091036},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CB6","v":342.91078304913037},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CC6","v":342.63355885818464},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CD6","v":342.36775121727578},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CE6","v":342.11303589154323},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CF6","v":341.86910556666191},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CG6","v":341.63566905842612},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CH6","v":341.41245057372424},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CI6","v":341.19918901959409},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CJ6","v":340.99563735730459},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CK6","v":340.8015619986528},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CL6","v":340.61674224188124},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CM6","v":340.44096974482653},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CN6","v":340.27404803309275},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CO6","v":340.11579204122029},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CP6","v":339.96602768497718},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CQ6","v":339.82459146304785},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CR6","v":339.69133008653444},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CS6","v":339.56610013480736},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CT6","v":339.44876773636645},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CU6","v":339.33920827347885},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CV6","v":339.23730610946745},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CW6","v":339.14295433761606},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CX6","v":339.05605455075022},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CY6","v":338.9765166306376},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CZ6","v":338.90425855642934},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DA6","v":338.83920623144428},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DB6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DC6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DD6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DE6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DF6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DG6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DH6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DI6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DJ6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DK6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DL6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DM6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DN6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DO6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DP6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DQ6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DR6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DS6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DT6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DU6","v":338.78129332766298},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DV6","v":338.78129332766298}]
["Gas instant hot water",{"$f":"Control!$B34*(1-Control!$E34)*Prices!AA3","v":406.19218353618953},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AB3","v":404.78285102305483},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AC3","v":398.16983283966709},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AD3","v":383.46565995024872},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AE3","v":448.20456388031812},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AF3","v":451.30473874573323},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AG3","v":472.23863474804034},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AH3","v":482.19095886449458},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AI3","v":463.90536459694579},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AJ3","v":536.81887998319121},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AK3","v":593.23583074198677},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AL3","v":603.91821963993698},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AM3","v":611.70531589897541},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AN3","v":618.9006474886844},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AO3","v":613.39440750552342},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AP3","v":622.63190271375629},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AQ3","v":636.04194321355999},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AR3","v":655.32788289454265},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AS3","v":680.34745706160493},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AT3","v":703.29171093264029},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AU3","v":718.03473467533274},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AV3","v":747.77863244999116},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AW3","v":786.94896630133496},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AX3","v":835.78351576013574},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AY3","v":893.63628285836228},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AZ3","v":959.01533573907216},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BA3","v":1037.8299816433284},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BB3","v":1082.8699968083622},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BC3","v":1054.0379700334361},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BD3","v":982.68311463138127},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BE3","v":932.71118783040231},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BF3","v":936.92552977476362},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BG3","v":979.27530683731834},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BH3","v":1025.3545778182684},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BI3","v":1027.7359341087242},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BJ3","v":974.68787590382249},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BK3","v":913.51202633822322},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BL3","v":904.24843624518837},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BM3","v":956.00578295876119},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BN3","v":1003.4349571607552},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BO3","v":1004.8567505139315},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BP3","v":949.05640551244142},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BQ3","v":889.34637356850396},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BR3","v":880.67178948963931},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BS3","v":926.3630163705335},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BT3","v":973.13045475248327},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BU3","v":979.36512170224773},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BV3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BW3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BX3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BY3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BZ3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CA3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CB3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CC3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CD3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CE3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CF3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CG3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CH3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CI3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CJ3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CK3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CL3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CM3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CN3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CO3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CP3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CQ3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CR3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CS3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CT3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CU3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CV3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CW3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CX3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CY3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CZ3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DA3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DB3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DC3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DD3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DE3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DF3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DG3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DH3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DI3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DJ3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DK3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DL3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DM3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DN3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DO3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DP3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DQ3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DR3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DS3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DT3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DU3","v":0},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DV3","v":0}]
["Difference",{"$f":"B28-B27","v":-27.83624947460396},{"$f":"C28-C27","v":-23.500326584680863},-8.9366087029233654,-12.617464716417942,63.275458409826172,81.503833656081667,107.85489472160623,118.33794141938444,104.29670542315512,141.72683481951856,198.02675567663192,211.67664421811793,217.22417683640617,227.82897228794593,224.83217535247798,238.0986952955293,254.37201863855563,273.46379583760211,301.39513653871251,327.08794925613012,332.89191081978726,367.4005707909559,409.48800769924344,461.33679975834707,522.30247295467188,590.89454680212361,673.02371196800391,721.48106448562748,696.17045333644671,628.44229614368601,579.18412261959304,584.08447217258299,627.09371200055284,673.80703367077047,676.7980976844849,624.33641375978254,563.72455873327795,555.00348480703042,607.28272158307982,655.213965908094,657.11877228841786,601.78310532381147,542.52010019453246,534.27553937038624,580.38039957887406,627.5456628973086,634.16289763162445,-344.83439081845529,-344.48079653514839,-344.14097125486688,-343.81446924871443,-343.50086775454906,-343.19976579091036,-342.91078304913037,-342.63355885818464,-342.36775121727578,-342.11303589154323,-341.86910556666191,-341.63566905842612,-341.41245057372424,-341.19918901959409,-340.99563735730459,-340.8015619986528,-340.61674224188124,-340.44096974482653,{"$f":"BO28-BO27","v":-340.27404803309275},-340.11579204122029,-339.96602768497718,-339.82459146304785,-339.69133008653444,-339.56610013480736,-339.44876773636645,-339.33920827347885,-339.23730610946745,-339.14295433761606,-339.05605455075022,-338.9765166306376,-338.90425855642934,-338.83920623144428,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298,-338.78129332766298]
["Room heating"]
["RCAC split system",{"$f":"Control!$B37*(1-Control!$E37)*Prices!AA6","v":121.97184308767065},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AB6","v":120.35729588932401},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AC6","v":114.40615229596712},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AD6","v":111.30835},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AE6","v":108.17381738480874},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AF6","v":103.92244963396645},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AG6","v":102.40010326949604},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AH6","v":102.25095817555994},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AI6","v":101.05819714493786},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AJ6","v":111.02983415994768},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AK6","v":111.06272221915967},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AL6","v":110.22878745047812},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AM6","v":110.85815567660916},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AN6","v":109.90001892901512},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AO6","v":109.19480846266981},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AP6","v":108.06256104435516},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AQ6","v":107.257913562515},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AR6","v":107.31247762785965},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AS6","v":106.4942051282098},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AT6","v":105.72179769397189},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AU6","v":108.2338771028919},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AV6","v":106.89487075496362},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AW6","v":106.07509857122916},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AX6","v":105.22802797052691},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AY6","v":104.35323068706309},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AZ6","v":103.45029885268006},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BA6","v":102.51884369319787},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BB6","v":101.55849431595477},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BC6","v":100.56889658114645},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BD6","v":99.549712050211923},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BE6","v":99.349131175618652},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BF6","v":99.156347463694146},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BG6","v":98.971023455339633},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BH6","v":98.792840817293325},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BI6","v":98.621499105335062},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BJ6","v":98.456714620597523},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BK6","v":98.29821935118035},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BL6","v":98.145759991988385},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BM6","v":97.999097036366265},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BN6","v":97.858003933688124},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BO6","v":97.722266307588683},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BP6","v":97.591681229998485},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BQ6","v":97.466056546575643},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BR6","v":97.345210249514579},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BS6","v":97.228969894063425},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BT6","v":97.11717205539955},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BU6","v":97.009661822800254},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BV6","v":96.906292328307359},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BW6","v":96.806924307320742},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BX6","v":96.711425688771271},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BY6","v":96.61967121272005},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BZ6","v":96.53154207340755},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CA6","v":96.446925585940207},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CB6","v":96.365714874948466},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CC6","v":96.287808583686456},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CD6","v":96.213110602165884},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CE6","v":96.141529813030118},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CF6","v":96.072979853977074},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CG6","v":96.007378895634403},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CH6","v":95.944649433876663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CI6","v":95.884718095654065},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CJ6","v":95.827515457474846},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CK6","v":95.772975875751015},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CL6","v":95.721037328278285},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CM6","v":95.671641266178938},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CN6","v":95.624732475687296},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CO6","v":95.580258949207817},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CP6","v":95.538171765119216},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CQ6","v":95.498424975839981},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CR6","v":95.460975503709804},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CS6","v":95.425783044275818},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CT6","v":95.392809976607282},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CU6","v":95.362021280292154},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CV6","v":95.333384458798989},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CW6","v":95.306869468913476},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CX6","v":95.282448655985576},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CY6","v":95.260096694746068},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CZ6","v":95.239790535474413},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DA6","v":95.221509355321018},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DB6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DC6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DD6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DE6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DF6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DG6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DH6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DI6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DJ6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DK6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DL6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DM6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DN6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DO6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DP6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DQ6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DR6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DS6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DT6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DU6","v":95.20523451460663},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DV6","v":95.20523451460663}]
["Gas wall furnace",{"$f":"Control!$B38*(1-Control!$E38)*Prices!AA3","v":114.14922504047644},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AB3","v":113.75317060930018},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AC3","v":111.89476236953395},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AD3","v":107.76255597014924},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AE3","v":125.95565769173585},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AF3","v":126.82687720978838},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AG3","v":132.70977723247773},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AH3","v":135.50660624911407},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AI3","v":130.36793913623669},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AJ3","v":150.85829225888668},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AK3","v":166.7127362124825},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AL3","v":169.71473000681502},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AM3","v":171.90308084002507},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AN3","v":173.92513236677817},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AO3","v":172.37775392760466},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AP3","v":174.97369979282328},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AQ3","v":178.74222561104011},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AR3","v":184.16201249516021},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AS3","v":191.19308083613541},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AT3","v":197.64093705953633},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AU3","v":201.78406143069193},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AV3","v":210.14277195806451},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AW3","v":221.15052502406922},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AX3","v":234.87414207497756},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AY3","v":251.13208301618073},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AZ3","v":269.50508112570355},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BA3","v":291.6537858927141},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BB3","v":304.31105266269822},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BC3","v":296.20859858775202},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BD3","v":276.15626430571109},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BE3","v":262.11301840065306},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BF3","v":263.29734416196243},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BG3","v":275.19859295075622},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BH3","v":288.14791419843334},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BI3","v":288.81712937814052},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BJ3","v":273.90942071354942},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BK3","v":256.71761815764484},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BL3","v":254.11433903738487},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BM3","v":268.65932847088834},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BN3","v":281.98800316948706},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BO3","v":282.38755937960383},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BP3","v":266.70639564213423},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BQ3","v":249.92652111523972},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BR3","v":247.4887660567093},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BS3","v":260.3290381028059},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BT3","v":273.47175001309591},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BU3","v":275.22383296679874},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BV3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BW3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BX3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BY3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BZ3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CA3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CB3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CC3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CD3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CE3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CF3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CG3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CH3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CI3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CJ3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CK3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CL3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CM3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CN3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CO3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CP3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CQ3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CR3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CS3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CT3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CU3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CV3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CW3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CX3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CY3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CZ3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DA3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DB3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DC3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DD3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DE3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DF3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DG3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DH3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DI3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DJ3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DK3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DL3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DM3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DN3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DO3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DP3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DQ3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DR3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DS3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DT3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DU3","v":0},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DV3","v":0}]
["Difference",{"$f":"B32-B31","v":-7.8226180471942115},{"$f":"C32-C31","v":-6.6041252800238226},-2.5113899264331678,-3.545794029850768,17.781840306927108,22.904427575821927,30.309673962981691,33.255648073554127,29.309741991298822,39.828458098938995,55.65001399332283,59.485942556336894,61.044925163415911,64.025113437763054,63.182945464934846,66.911138748468119,71.484312048525112,76.849534867300562,84.698875707925609,91.919139365564433,93.550184327800039,103.24790120310089,115.07542645284006,129.64611410445065,146.77885232911763,166.05478227302348,189.13494219951622,202.75255834674346,195.63970200660557,176.60655225549917,162.76388722503441,164.14099669826828,176.22756949541659,189.35507338114002,190.19563027280546,175.4527060929519,158.41939880646447,155.9685790453965,170.66023143452207,184.12999923579895,184.66529307201515,169.11471441213575,152.46046456866407,150.14355580719473,163.10006820874247,176.35457795769636,178.2141711439985,-96.906292328307359,-96.806924307320742,-96.711425688771271,-96.61967121272005,-96.53154207340755,-96.446925585940207,-96.365714874948466,-96.287808583686456,-96.213110602165884,-96.141529813030118,-96.072979853977074,-96.007378895634403,-95.944649433876663,-95.884718095654065,-95.827515457474846,-95.772975875751015,-95.721037328278285,-95.671641266178938,{"$f":"BO32-BO31","v":-95.624732475687296},-95.580258949207817,-95.538171765119216,-95.498424975839981,-95.460975503709804,-95.425783044275818,-95.392809976607282,-95.362021280292154,-95.333384458798989,-95.306869468913476,-95.282448655985576,-95.260096694746068,-95.239790535474413,-95.221509355321018,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663,-95.20523451460663]
["Ducted heating"]
["Ducted RCAC",{"$f":"Control!$B41*(1-Control!$E41)*Prices!AA6","v":321.4316806075085},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AB6","v":317.1768738730421},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AC6","v":301.49386016819574},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AD6","v":293.33024},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AE6","v":285.06982463761364},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AF6","v":273.86622021186452},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AG6","v":269.85438979255429},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AH6","v":269.46134860382853},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AI6","v":266.31807247607156},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AJ6","v":292.59626884503859},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AK6","v":292.68293855402078},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AL6","v":290.48527516361293},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AM6","v":292.14384554777001},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AN6","v":289.61887341293397},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AO6","v":287.76043641927106},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AP6","v":284.77663145806537},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AQ6","v":282.65614868239248},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AR6","v":282.79994104283014},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AS6","v":280.64355233787052},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AT6","v":278.60803156999651},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AU6","v":285.22809965938569},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AV6","v":281.69942410719824},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AW6","v":279.53908329359217},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AX6","v":277.30680312232971},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AY6","v":275.00145498708389},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AZ6","v":272.62196403529805},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BA6","v":270.16730573266261},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BB6","v":267.63650266792786},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BC6","v":265.0286215785506},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BD6","v":262.34277057938198},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BE6","v":261.81418098045384},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BF6","v":261.30613919844103},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BG6","v":260.8177559293656},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BH6","v":260.34819227145533},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BI6","v":259.89665646582415},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BJ6","v":259.46240088251579},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BK6","v":259.04471923134588},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BL6","v":258.64294397888705},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BM6","v":258.25644395465935},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BN6","v":257.88462213113104},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BO6","v":257.52691356352784},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BP6","v":257.1827834767019},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BQ6","v":256.8517254874464},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BR6","v":256.53325995166199},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BS6","v":256.22693242670834},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BT6","v":255.93231224011177},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BU6","v":255.64899115655595},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BV6","v":255.3765821357747},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BW6","v":255.11471817458641},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BX6","v":254.86305122687958},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BY6","v":254.62125119587401},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BZ6","v":254.3890049934505},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CA6","v":254.16601566177184},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CB6","v":253.95200155280537},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CC6","v":253.74669556171489},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CD6","v":253.54984441041361},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CE6","v":253.36120797786759},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CF6","v":253.18055867401017},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CG6","v":253.00768085437772},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CH6","v":252.84237027280437},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CI6","v":252.68443356972364},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CJ6","v":252.53368779381606},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CK6","v":252.3899599549203},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CL6","v":252.2530866062863},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CM6","v":252.12291345440096},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CN6","v":251.9992949947524},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CO6","v":251.88209417203004},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CP6","v":251.77118206337298},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CQ6","v":251.66643758339006},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CR6","v":251.56774720977643},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CS6","v":251.47500472844453},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CT6","v":251.38811099717682},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CU6","v":251.30697372688755},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CV6","v":251.23150727965853},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CW6","v":251.16163248278377},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CX6","v":251.09727645812669},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CY6","v":251.03837246615433},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CZ6","v":250.98485976407372},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DA6","v":250.93668347755184},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DB6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DC6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DD6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DE6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DF6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DG6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DH6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DI6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DJ6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DK6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DL6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DM6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DN6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DO6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DP6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DQ6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DR6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DS6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DT6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DU6","v":250.89379448555158},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DV6","v":250.89379448555158}]
["Ducted gas heating",{"$f":"Control!$B42*(1-Control!$E42)*Prices!AA3","v":300.81678128313791},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AB3","v":299.77306137039108},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AC3","v":294.87560906794829},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AD3","v":283.98602985074621},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AE3","v":331.93020379939799},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AF3","v":334.22612347050114},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AG3","v":349.7292952950001},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AH3","v":357.09976235060651},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AI3","v":343.5578631354943},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AJ3","v":397.55597018812489},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AK3","v":439.33709307760091},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AL3","v":447.24822966501836},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AM3","v":453.01517774312487},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AN3","v":458.34387823715662},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AO3","v":454.2660809386287},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AP3","v":461.1071618069696},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AQ3","v":471.03833572791746},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AR3","v":485.32106822253985},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AS3","v":503.85000126228624},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AT3","v":520.84199883924873},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AU3","v":531.76035012323518},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AV3","v":553.7880108071347},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AW3","v":582.79667771048832},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AX3","v":618.96244499758791},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AY3","v":661.80690112499383},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AZ3","v":710.2251549665599},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BA3","v":768.59350635256408},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BB3","v":801.94912701699286},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BC3","v":780.59677745478177},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BD3","v":727.75297887622673},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BE3","v":690.74489554995625},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BF3","v":693.86594226211275},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BG3","v":725.22923318787514},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BH3","v":759.35450329940079},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BI3","v":761.11808212592314},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BJ3","v":721.83188517453027},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BK3","v":676.52642902720527},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BL3","v":669.66602287499063},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BM3","v":707.99634797034105},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BN3","v":743.12132599958943},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BO3","v":744.17427412977952},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BP3","v":702.84979557456541},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BQ3","v":658.62989093898466},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BR3","v":652.20568937297514},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BS3","v":686.04358276504138},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BT3","v":720.67849415215869},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BU3","v":725.29574805368134},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BV3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BW3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BX3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BY3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BZ3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CA3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CB3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CC3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CD3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CE3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CF3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CG3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CH3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CI3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CJ3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CK3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CL3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CM3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CN3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CO3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CP3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CQ3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CR3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CS3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CT3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CU3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CV3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CW3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CX3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CY3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CZ3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DA3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DB3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DC3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DD3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DE3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DF3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DG3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DH3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DI3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DJ3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DK3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DL3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DM3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DN3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DO3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DP3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DQ3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DR3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DS3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DT3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DU3","v":0},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DV3","v":0}]
["Difference",{"$f":"B36-B35","v":-20.614899324370583},{"$f":"C36-C35","v":-17.403812502651022},-6.6182511002474484,-9.3442101492537972,46.860379161784351,60.359903258636621,79.874905502445813,87.638413746777985,77.239790659422738,104.95970134308629,146.65415452358013,156.76295450140543,160.87133219535485,168.72500482422265,166.50564451935765,176.33053034890423,188.38218704552497,202.52112717970971,223.20644892441572,242.23396726925222,246.53225046384949,272.08858669993646,303.25759441689615,341.6556418752582,386.80544613790994,437.60319093126185,498.42620061990146,534.312624349065,515.56815587623123,465.41020829684476,428.93071456950241,432.55980306367172,464.41147725850954,499.00631102794546,501.22142566009899,462.36948429201448,417.48170979585939,411.02307889610358,449.7399040156817,485.23670386845839,486.64736056625168,445.66701209786351,401.77816545153826,395.67242942131315,429.81665033833303,464.74618191204695,469.64675689712539,-255.3765821357747,-255.11471817458641,-254.86305122687958,-254.62125119587401,-254.3890049934505,-254.16601566177184,-253.95200155280537,-253.74669556171489,-253.54984441041361,-253.36120797786759,-253.18055867401017,-253.00768085437772,-252.84237027280437,-252.68443356972364,-252.53368779381606,-252.3899599549203,-252.2530866062863,-252.12291345440096,{"$f":"BO36-BO35","v":-251.9992949947524},-251.88209417203004,-251.77118206337298,-251.66643758339006,-251.56774720977643,-251.47500472844453,-251.38811099717682,-251.30697372688755,-251.23150727965853,-251.16163248278377,-251.09727645812669,-251.03837246615433,-250.98485976407372,-250.93668347755184,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158,-250.89379448555158]
["Gas service charge $",{"$f":"Prices!AA9*365.25","v":116.98957500000002},{"$f":"Prices!AB9*365.25","v":116.98957500000002},{"$f":"Prices!AC9*365.25","v":116.98957500000002},{"$f":"Prices!AD9*365.25","v":116.98957500000002},{"$f":"Prices!AE9*365.25","v":116.98957500000002},{"$f":"Prices!AF9*365.25","v":116.98957500000002},{"$f":"Prices!AG9*365.25","v":116.98957500000002},{"$f":"Prices!AH9*365.25","v":116.98957500000002},{"$f":"Prices!AI9*365.25","v":116.98957500000002},{"$f":"Prices!AJ9*365.25","v":116.98957500000002},{"$f":"Prices!AK9*365.25","v":116.98957500000002},{"$f":"Prices!AL9*365.25","v":116.98957500000002},{"$f":"Prices!AM9*365.25","v":116.98957500000002},{"$f":"Prices!AN9*365.25","v":116.98957500000002},{"$f":"Prices!AO9*365.25","v":116.98957500000002},{"$f":"Prices!AP9*365.25","v":116.98957500000002},{"$f":"Prices!AQ9*365.25","v":116.98957500000002},{"$f":"Prices!AR9*365.25","v":116.98957500000002},{"$f":"Prices!AS9*365.25","v":116.98957500000002},{"$f":"Prices!AT9*365.25","v":116.98957500000002},{"$f":"Prices!AU9*365.25","v":116.98957500000002},{"$f":"Prices!AV9*365.25","v":116.98957500000002},{"$f":"Prices!AW9*365.25","v":116.98957500000002},{"$f":"Prices!AX9*365.25","v":116.98957500000002},{"$f":"Prices!AY9*365.25","v":116.98957500000002},{"$f":"Prices!AZ9*365.25","v":116.98957500000002},{"$f":"Prices!BA9*365.25","v":116.98957500000002},{"$f":"Prices!BB9*365.25","v":116.98957500000002},{"$f":"Prices!BC9*365.25","v":116.98957500000002},{"$f":"Prices!BD9*365.25","v":116.98957500000002},{"$f":"Prices!BE9*365.25","v":116.98957500000002},{"$f":"Prices!BF9*365.25","v":116.98957500000002},{"$f":"Prices!BG9*365.25","v":116.98957500000002},{"$f":"Prices!BH9*365.25","v":116.98957500000002},{"$f":"Prices!BI9*365.25","v":116.98957500000002},{"$f":"Prices!BJ9*365.25","v":116.98957500000002},{"$f":"Prices!BK9*365.25","v":116.98957500000002},{"$f":"Prices!BL9*365.25","v":116.98957500000002},{"$f":"Prices!BM9*365.25","v":116.98957500000002},{"$f":"Prices!BN9*365.25","v":116.98957500000002},{"$f":"Prices!BO9*365.25","v":116.98957500000002},{"$f":"Prices!BP9*365.25","v":116.98957500000002},{"$f":"Prices!BQ9*365.25","v":116.98957500000002},{"$f":"Prices!BR9*365.25","v":116.98957500000002},{"$f":"Prices!BS9*365.25","v":116.98957500000002},{"$f":"Prices!BT9*365.25","v":116.98957500000002},{"$f":"Prices!BU9*365.25","v":116.98957500000002},{"$f":"Prices!BV9*365.25","v":116.98957500000002},{"$f":"Prices!BW9*365.25","v":116.98957500000002},{"$f":"Prices!BX9*365.25","v":116.98957500000002},{"$f":"Prices!BY9*365.25","v":116.98957500000002},{"$f":"Prices!BZ9*365.25","v":116.98957500000002},{"$f":"Prices!CA9*365.25","v":116.98957500000002},{"$f":"Prices!CB9*365.25","v":116.98957500000002},{"$f":"Prices!CC9*365.25","v":116.98957500000002},{"$f":"Prices!CD9*365.25","v":116.98957500000002},{"$f":"Prices!CE9*365.25","v":116.98957500000002},{"$f":"Prices!CF9*365.25","v":116.98957500000002},{"$f":"Prices!CG9*365.25","v":116.98957500000002},{"$f":"Prices!CH9*365.25","v":116.98957500000002},{"$f":"Prices!CI9*365.25","v":116.98957500000002},{"$f":"Prices!CJ9*365.25","v":116.98957500000002},{"$f":"Prices!CK9*365.25","v":116.98957500000002},{"$f":"Prices!CL9*365.25","v":116.98957500000002},{"$f":"Prices!CM9*365.25","v":116.98957500000002},{"$f":"Prices!CN9*365.25","v":116.98957500000002},{"$f":"Prices!CO9*365.25","v":116.98957500000002},{"$f":"Prices!CP9*365.25","v":116.98957500000002},{"$f":"Prices!CQ9*365.25","v":116.98957500000002},{"$f":"Prices!CR9*365.25","v":116.98957500000002},{"$f":"Prices!CS9*365.25","v":116.98957500000002},{"$f":"Prices!CT9*365.25","v":116.98957500000002},{"$f":"Prices!CU9*365.25","v":116.98957500000002},{"$f":"Prices!CV9*365.25","v":116.98957500000002},{"$f":"Prices!CW9*365.25","v":116.98957500000002},{"$f":"Prices!CX9*365.25","v":116.98957500000002},{"$f":"Prices!CY9*365.25","v":116.98957500000002},{"$f":"Prices!CZ9*365.25","v":116.98957500000002},{"$f":"Prices!DA9*365.25","v":116.98957500000002},{"$f":"Prices!DB9*365.25","v":116.98957500000002},{"$f":"Prices!DC9*365.25","v":116.98957500000002},{"$f":"Prices!DD9*365.25","v":116.98957500000002},{"$f":"Prices!DE9*365.25","v":116.98957500000002},{"$f":"Prices!DF9*365.25","v":116.98957500000002},{"$f":"Prices!DG9*365.25","v":116.98957500000002},{"$f":"Prices!DH9*365.25","v":116.98957500000002},{"$f":"Prices!DI9*365.25","v":116.98957500000002},{"$f":"Prices!DJ9*365.25","v":116.98957500000002},{"$f":"Prices!DK9*365.25","v":116.98957500000002},{"$f":"Prices!DL9*365.25","v":116.98957500000002},{"$f":"Prices!DM9*365.25","v":116.98957500000002},{"$f":"Prices!DN9*365.25","v":116.98957500000002},{"$f":"Prices!DO9*365.25","v":116.98957500000002},{"$f":"Prices!DP9*365.25","v":116.98957500000002},{"$f":"Prices!DQ9*365.25","v":116.98957500000002},{"$f":"Prices!DR9*365.25","v":116.98957500000002},{"$f":"Prices!DS9*365.25","v":116.98957500000002},{"$f":"Prices!DT9*365.25","v":116.98957500000002},{"$f":"Prices!DU9*365.25","v":116.98957500000002},{"$f":"Prices!DV9*365.25","v":116.98957500000002}]
["Electricity service charge $",{"$f":"Prices!AA11*365.25","v":0},{"$f":"Prices!AB11*365.25","v":0},{"$f":"Prices!AC11*365.25","v":0},{"$f":"Prices!AD11*365.25","v":0},{"$f":"Prices!AE11*365.25","v":0},{"$f":"Prices!AF11*365.25","v":0},{"$f":"Prices!AG11*365.25","v":0},{"$f":"Prices!AH11*365.25","v":0},{"$f":"Prices!AI11*365.25","v":0},{"$f":"Prices!AJ11*365.25","v":0},{"$f":"Prices!AK11*365.25","v":0},{"$f":"Prices!AL11*365.25","v":0},{"$f":"Prices!AM11*365.25","v":0},{"$f":"Prices!AN11*365.25","v":0},{"$f":"Prices!AO11*365.25","v":0},{"$f":"Prices!AP11*365.25","v":0},{"$f":"Prices!AQ11*365.25","v":0},{"$f":"Prices!AR11*365.25","v":0},{"$f":"Prices!AS11*365.25","v":0},{"$f":"Prices!AT11*365.25","v":0},{"$f":"Prices!AU11*365.25","v":0},{"$f":"Prices!AV11*365.25","v":0},{"$f":"Prices!AW11*365.25","v":0},{"$f":"Prices!AX11*365.25","v":0},{"$f":"Prices!AY11*365.25","v":0},{"$f":"Prices!AZ11*365.25","v":0},{"$f":"Prices!BA11*365.25","v":0},{"$f":"Prices!BB11*365.25","v":0},{"$f":"Prices!BC11*365.25","v":0},{"$f":"Prices!BD11*365.25","v":0},{"$f":"Prices!BE11*365.25","v":0},{"$f":"Prices!BF11*365.25","v":0},{"$f":"Prices!BG11*365.25","v":0},{"$f":"Prices!BH11*365.25","v":0},{"$f":"Prices!BI11*365.25","v":0},{"$f":"Prices!BJ11*365.25","v":0},{"$f":"Prices!BK11*365.25","v":0},{"$f":"Prices!BL11*365.25","v":0},{"$f":"Prices!BM11*365.25","v":0},{"$f":"Prices!BN11*365.25","v":0},{"$f":"Prices!BO11*365.25","v":0},{"$f":"Prices!BP11*365.25","v":0},{"$f":"Prices!BQ11*365.25","v":0},{"$f":"Prices!BR11*365.25","v":0},{"$f":"Prices!BS11*365.25","v":0},{"$f":"Prices!BT11*365.25","v":0},{"$f":"Prices!BU11*365.25","v":0},{"$f":"Prices!BV11*365.25","v":0},{"$f":"Prices!BW11*365.25","v":0},{"$f":"Prices!BX11*365.25","v":0},{"$f":"Prices!BY11*365.25","v":0},{"$f":"Prices!BZ11*365.25","v":0},{"$f":"Prices!CA11*365.25","v":0},{"$f":"Prices!CB11*365.25","v":0},{"$f":"Prices!CC11*365.25","v":0},{"$f":"Prices!CD11*365.25","v":0},{"$f":"Prices!CE11*365.25","v":0},{"$f":"Prices!CF11*365.25","v":0},{"$f":"Prices!CG11*365.25","v":0},{"$f":"Prices!CH11*365.25","v":0},{"$f":"Prices!CI11*365.25","v":0},{"$f":"Prices!CJ11*365.25","v":0},{"$f":"Prices!CK11*365.25","v":0},{"$f":"Prices!CL11*365.25","v":0},{"$f":"Prices!CM11*365.25","v":0},{"$f":"Prices!CN11*365.25","v":0},{"$f":"Prices!CO11*365.25","v":0},{"$f":"Prices!CP11*365.25","v":0},{"$f":"Prices!CQ11*365.25","v":0},{"$f":"Prices!CR11*365.25","v":0},{"$f":"Prices!CS11*365.25","v":0},{"$f":"Prices!CT11*365.25","v":0},{"$f":"Prices!CU11*365.25","v":0},{"$f":"Prices!CV11*365.25","v":0},{"$f":"Prices!CW11*365.25","v":0},{"$f":"Prices!CX11*365.25","v":0},{"$f":"Prices!CY11*365.25","v":0},{"$f":"Prices!CZ11*365.25","v":0},{"$f":"Prices!DA11*365.25","v":0},{"$f":"Prices!DB11*365.25","v":0},{"$f":"Prices!DC11*365.25","v":0},{"$f":"Prices!DD11*365.25","v":0},{"$f":"Prices!DE11*365.25","v":0},{"$f":"Prices!DF11*365.25","v":0},{"$f":"Prices!DG11*365.25","v":0},{"$f":"Prices!DH11*365.25","v":0},{"$f":"Prices!DI11*365.25","v":0},{"$f":"Prices!DJ11*365.25","v":0},{"$f":"Prices!DK11*365.25","v":0},{"$f":"Prices!DL11*365.25","v":0},{"$f":"Prices!DM11*365.25","v":0},{"$f":"Prices!DN11*365.25","v":0},{"$f":"Prices!DO11*365.25","v":0},{"$f":"Prices!DP11*365.25","v":0},{"$f":"Prices!DQ11*365.25","v":0},{"$f":"Prices!DR11*365.25","v":0},{"$f":"Prices!DS11*365.25","v":0},{"$f":"Prices!DT11*365.25","v":0},{"$f":"Prices!DU11*365.25","v":0},{"$f":"Prices!DV11*365.25","v":0}]
[]
["Commercial","Running costs"]
["Cooking",2021,{"$f":"B42+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN42+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Electric cooktop (induction)",{"$f":"Control!$B29*(1-Control!$E29)*Prices!AA7","v":44.925627964904209},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AB7","v":44.330943155497991},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AC7","v":42.138967812545509},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AD7","v":40.997984126984136},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AE7","v":39.843447936274941},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AF7","v":38.277550071766079},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AG7","v":37.716827250105979},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AH7","v":37.661892933014677},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AI7","v":37.222565624679511},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AJ7","v":40.895398939174065},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AK7","v":40.907512532894039},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AL7","v":40.600350991020974},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AM7","v":40.832164943387973},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AN7","v":40.479256332584377},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AO7","v":40.21950755807277},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AP7","v":39.802469108721205},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AQ7","v":39.506094895211596},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AR7","v":39.526192369344521},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AS7","v":39.224799680007273},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AT7","v":38.940300379384716},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AU7","v":39.865569613297772},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AV7","v":39.372376056854833},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AW7","v":39.070430991848589},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AX7","v":38.758431154980769},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AY7","v":38.43621880395969},{"$f":"Control!$B29*(1-Control!$E29)*Prices!AZ7","v":38.103643709514529},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BA7","v":37.760562675221522},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BB7","v":37.406839090921046},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BC7","v":37.042342517000307},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BD7","v":36.666948297054347},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BE7","v":36.59306874073399},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BF7","v":36.522061097898366},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BG7","v":36.453801072905925},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BH7","v":36.388171414696757},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BI7","v":36.325061461246221},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BJ7","v":36.26436671831236},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BK7","v":36.205988469602659},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BL7","v":36.149833415753029},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BM7","v":36.09581333975143},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BN7","v":36.04384479665449},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BO7","v":35.9938488256401},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BP7","v":35.945750682614317},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BQ7","v":35.899479591748921},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BR7","v":35.854968514469327},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BS7","v":35.812153934541577},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BT7","v":35.770975658024383},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BU7","v":35.731376626958024},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BV7","v":35.693302745758331},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BW7","v":35.656702719370919},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BX7","v":35.621527902320445},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BY7","v":35.587732157861666},{"$f":"Control!$B29*(1-Control!$E29)*Prices!BZ7","v":35.555271726504472},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CA7","v":35.524105103245141},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CB7","v":35.494192922890477},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CC7","v":35.465497852910978},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CD7","v":35.437984493305002},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CE7","v":35.411619282997009},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CF7","v":35.38637041233131},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CG7","v":35.362207741257244},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CH7","v":35.339102722833758},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CI7","v":35.317028331710731},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CJ7","v":35.295958997270922},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CK7","v":35.275870541141558},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CL7","v":35.256740118806981},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CM7","v":35.238546165074986},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CN7","v":35.221268343168617},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CO7","v":35.204887497233187},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CP7","v":35.189385608064811},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CQ7","v":35.174745751881801},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CR7","v":35.160952061974832},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CS7","v":35.14798969308459},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CT7","v":35.135844788368161},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CU7","v":35.124504448826535},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CV7","v":35.113956705076632},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CW7","v":35.104190491360832},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CX7","v":35.095195621696647},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CY7","v":35.086962768077811},{"$f":"Control!$B29*(1-Control!$E29)*Prices!CZ7","v":35.079483440646406},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DA7","v":35.072749969763471},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DB7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DC7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DD7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DE7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DF7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DG7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DH7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DI7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DJ7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DK7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DL7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DM7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DN7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DO7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DP7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DQ7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DR7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DS7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DT7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DU7","v":35.066755489912879},{"$f":"Control!$B29*(1-Control!$E29)*Prices!DV7","v":35.066755489912879}]
["Gas stove",{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AA4","v":27.462231544448368},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AB4","v":27.423062700512901},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AC4","v":26.999526095583889},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AD4","v":26.025923396412757},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AE4","v":27.711623923620678},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AF4","v":27.893523392568802},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AG4","v":29.304481481936026},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AH4","v":29.901866884367593},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AI4","v":28.403968903410846},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AJ4","v":33.686826719082831},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AK4","v":35.678797447445326},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AL4","v":35.970314754084974},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AM4","v":36.666954472056027},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AN4","v":36.954548529424606},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AO4","v":36.161685763007377},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AP4","v":36.532857077431579},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AQ4","v":37.174768137710274},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AR4","v":38.100134615987336},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AS4","v":39.169870464301511},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AT4","v":39.843231189802857},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AU4","v":40.270294379754958},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AV4","v":41.097191809648542},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AW4","v":42.122382015029949},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AX4","v":43.309994510492032},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AY4","v":44.492432117038838},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!AZ4","v":46.116390629730077},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BA4","v":47.813628444676496},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BB4","v":48.624547036246184},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BC4","v":47.878685188777496},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BD4","v":46.387146352973609},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BE4","v":45.448360646648588},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BF4","v":45.661015444538897},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BG4","v":46.596490709563064},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BH4","v":47.503689575685712},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BI4","v":47.471803209458876},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BJ4","v":46.408205403642391},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BK4","v":45.292846443076954},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BL4","v":45.246360053127553},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BM4","v":46.345244748164838},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BN4","v":47.212618025261179},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BO4","v":47.175737857425688},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BP4","v":46.15080129649926},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BQ4","v":45.157388553936343},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BR4","v":45.132400557716295},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BS4","v":46.048748822727127},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BT4","v":46.868256174451034},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BU4","v":46.938276599167871},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BV4","v":33.467361691730368},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BW4","v":33.662531566730365},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BX4","v":33.857701441730363},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BY4","v":34.052871316730368},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!BZ4","v":34.248041191730373},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CA4","v":34.443211066730363},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CB4","v":34.638380941730368},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CC4","v":34.64577927450712},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CD4","v":34.457050129947532},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CE4","v":34.269879757107418},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CF4","v":34.084255281614439},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CG4","v":33.90016393542966},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CH4","v":33.717593055969303},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CI4","v":33.536530085233721},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CJ4","v":33.356962568943615},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CK4","v":33.178878155683407},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CL4","v":33.002264596051624},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CM4","v":32.827109741818361},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CN4","v":32.65340154508965},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CO4","v":32.48112805747877},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CP4","v":32.310277429284362},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CQ4","v":32.140837908675387},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CR4","v":31.97279784088278},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CS4","v":31.806145667397761},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CT4","v":31.64086992517683},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CU4","v":31.476959245853234},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CV4","v":31.314402354955075},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CW4","v":31.153188071129748},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CX4","v":30.993305305374857},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CY4","v":30.834743060275482},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!CZ4","v":30.677490429247694},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DA4","v":30.52153659578839},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DB4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DC4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DD4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DE4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DF4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DG4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DH4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DI4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DJ4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DK4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DL4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DM4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DN4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DO4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DP4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DQ4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DR4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DS4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DT4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DU4","v":30.366870832731276},{"$f":"Control!$B$30*(1-Control!$E30)*Prices!DV4","v":30.366870832731276}]
["Difference",{"$f":"B44-B43","v":-17.46339642045584},{"$f":"C44-C43","v":-16.90788045498509},-15.13944171696162,-14.972060730571378,-12.131824012654263,-10.384026679197277,-8.4123457681699527,-7.7600260486470845,-8.8185967212686656,-7.2085722200912343,-5.2287150854487123,-4.6300362369360002,-4.165210471331946,-3.5247078031597709,-4.0578217950653936,-3.2696120312896255,-2.3313267575013228,-1.4260577533571848,-5.4929215705762147E-2,0.90293081041814105,0.40472476645718558,1.7248157527937096,3.0519510231813598,4.5515633555112629,6.056213313079148,8.0127469202155481,10.053065769454975,11.217707945325138,10.836342671777189,9.720198055919262,8.8552919059145978,9.1389543466405314,10.142689636657138,11.115518160988955,11.146741748212655,10.143838685330032,9.0868579734742951,9.0965266373745237,10.249431408413407,11.168773228606689,11.181889031785587,10.205050613884943,9.2579089621874218,9.2774320432469679,10.23659488818555,11.09728051642665,11.206899972209847,-2.2259410540279632,-1.9941711526405541,-1.7638264605900815,-1.5348608411312981,-1.3072305347740993,-1.0808940365147777,-0.85581198116010881,-0.81971857840385809,-0.98093436335746986,-1.1417395258895908,-1.3021151307168708,-1.4620438058275838,-1.6215096668644549,-1.7804982464770092,-1.9389964283273073,-2.0969923854581509,-2.2544755227553566,-2.4114364232566246,{"$f":"BO44-BO43","v":-2.5678667980789669},-2.7237594397544171,-2.8791081787804487,-3.0339078432064142,-3.1881542210920522,-3.3418440256868287,-3.4949748631913309,-3.6475452029733013,-3.7995543501215572,-3.9510024202310845,-4.1018903163217892,-4.2522197078023289,-4.4019930113987122,-4.5512133739750809,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024,-4.6998846571816024]
["Hot water"]
["Heat pump hot water",{"$f":"Control!$B33*(1-Control!$E33)*Prices!AA7","v":432.27590462618031},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AB7","v":426.55382737098108},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AC7","v":405.46256683182332},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AD7","v":394.4839834},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AE7","v":383.37499730742138},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AF7","v":368.30787534172367},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AG7","v":362.91258147589241},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AH7","v":362.38400162756591},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AI7","v":358.1567794775288},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AJ7","v":393.49690526952878},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AK7","v":393.61346267608667},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AL7","v":390.65794398009257},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AM7","v":392.88846563340581},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AN7","v":389.49276710016176},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AO7","v":386.99345564779293},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AP7","v":382.98069764921405},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AQ7","v":380.12897498987093},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AR7","v":380.32235356252653},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AS7","v":377.42234295983104},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AT7","v":374.68488111203663},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AU7","v":383.58785282842524},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AV7","v":378.8423278257759},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AW7","v":375.93700224579845},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AX7","v":372.93492931249153},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AY7","v":369.83459122421425},{"$f":"Control!$B33*(1-Control!$E33)*Prices!AZ7","v":366.63454246986572},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BA7","v":363.33340520863584},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BB7","v":359.92986497297005},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BC7","v":356.42266666852299},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BD7","v":352.81061084716981},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BE7","v":352.09973926922083},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BF7","v":351.41650133950014},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BG7","v":350.75970108116064},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BH7","v":350.12821030055676},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BI7","v":349.52096420396231},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BJ7","v":348.93695734426325},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BK7","v":348.37523986997013},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BL7","v":347.83491405146088},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BM7","v":347.31513106167591},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BN7","v":346.81508799056104},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BO7","v":346.33402507442787},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BP7","v":345.87122312308838},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BQ7","v":345.4260011291409},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BR7","v":344.99771404516395},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BS7","v":344.58575071581618},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BT7","v":344.18953195296831},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BU7","v":343.80850874301115},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BV7","v":343.44216057641273},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BW7","v":343.08999389043294},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BX7","v":342.75154061667052},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BY7","v":342.42635682580965},{"$f":"Control!$B33*(1-Control!$E33)*Prices!BZ7","v":342.1140214625633},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CA7","v":341.81413516438857},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CB7","v":341.52631915807126},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CC7","v":341.25021422875591},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CD7","v":340.98547975643493},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CE7","v":340.73179281530969},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CF7","v":340.48884733180233},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CG7","v":340.2563532973308},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CH7","v":340.0340360322673},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CI7","v":339.82163549778323},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CJ7","v":339.61890565253867},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CK7","v":339.42561385141693},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CL7","v":339.24154028371919},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CM7","v":339.0664774484402},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CN7","v":338.90022966442746},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CO7","v":338.74261261340234},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CP7","v":338.59345291397847},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CQ7","v":338.45258772495868},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CR7","v":338.31986437633179},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CS7","v":338.19514002651289},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CT7","v":338.07828134449301},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CU7","v":337.96916421566948},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CV7","v":337.86767347023539},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CW7","v":337.77370263309831},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CX7","v":337.68715369439195},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CY7","v":337.60793689972593},{"$f":"Control!$B33*(1-Control!$E33)*Prices!CZ7","v":337.53597055940162},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DA7","v":337.47118087589473},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DB7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DC7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DD7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DE7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DF7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DG7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DH7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DI7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DJ7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DK7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DL7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DM7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DN7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DO7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DP7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DQ7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DR7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DS7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DT7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DU7","v":337.41350178897795},{"$f":"Control!$B33*(1-Control!$E33)*Prices!DV7","v":337.41350178897795}]
["Gas instant hot water",{"$f":"Control!$B34*(1-Control!$E34)*Prices!AA4","v":370.08755797176906},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AB4","v":369.55970932344661},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AC4","v":363.85202939306168},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AD4","v":350.73152806789511},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AE4","v":373.44842893505057},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AF4","v":375.89974940223169},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AG4","v":394.91415589171413},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AH4","v":402.96466352784887},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AI4","v":382.77863440032183},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AJ4","v":453.97168165686782},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AK4","v":480.81595253185975},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AL4","v":484.74450902757491},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AM4","v":494.1325914051036},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AN4","v":498.00827726138448},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AO4","v":487.32347021811233},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AP4","v":492.32546305041711},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AQ4","v":500.97600903205404},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AR4","v":513.44646758237991},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AS4","v":527.86248206891867},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AT4","v":536.93685121228395},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AU4","v":542.69205624044037},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AV4","v":553.83552249616469},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AW4","v":567.65122931343831},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AX4","v":583.65577750723469},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AY4","v":599.59058766833232},{"$f":"Control!$B34*(1-Control!$E34)*Prices!AZ4","v":621.47543847649115},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BA4","v":644.34781857474434},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BB4","v":655.27595020826413},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BC4","v":645.22453871727771},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BD4","v":625.12420694091463},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BE4","v":612.47290768468702},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BF4","v":615.33869427289005},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BG4","v":627.94538123550774},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BH4","v":640.17100872738445},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BI4","v":639.74130047915321},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BJ4","v":625.40800371185799},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BK4","v":610.37716132348555},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BL4","v":609.75069968625655},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BM4","v":624.55953095769462},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BN4","v":636.24845934834639},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BO4","v":635.75145344299108},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BP4","v":621.93916479866482},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BQ4","v":608.55169862141349},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BR4","v":608.21495444661048},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BS4","v":620.56388141201876},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BT4","v":631.60775721827031},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BU4","v":632.55136910027113},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BV4","v":451.01411879816044},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BW4","v":453.64427441066039},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BX4","v":456.27443002316039},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BY4","v":458.90458563566045},{"$f":"Control!$B34*(1-Control!$E34)*Prices!BZ4","v":461.53474124816046},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CA4","v":464.16489686066041},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CB4","v":466.79505247316047},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CC4","v":466.89475416367969},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CD4","v":464.35139536506523},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CE4","v":461.82904294454369},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CF4","v":459.32752340401396},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CG4","v":456.84666467834967},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CH4","v":454.3862961235626},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CI4","v":451.94624850506551},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CJ4","v":449.52635398603121},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CK4","v":447.12644611584835},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CL4","v":444.74635981867198},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CM4","v":442.38593138206903},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CN4","v":440.04499844575764},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CO4","v":437.72339999043913},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CP4","v":435.42097632672221},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CQ4","v":433.13756908413939},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CR4","v":430.87302120025305},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CS4","v":428.62717690985244},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CT4","v":426.39988173423944},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CU4","v":424.19098247060236},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CV4","v":422.00032718147872},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CW4","v":419.82776518430398},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CX4","v":417.67314704104678},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CY4","v":415.53632454793029},{"$f":"Control!$B34*(1-Control!$E34)*Prices!CZ4","v":413.417150725238},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DA4","v":411.31547980720376},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DB4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DC4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DD4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DE4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DF4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DG4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DH4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DI4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DJ4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DK4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DL4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DM4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DN4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DO4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DP4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DQ4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DR4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DS4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DT4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DU4","v":409.23116723198558},{"$f":"Control!$B34*(1-Control!$E34)*Prices!DV4","v":409.23116723198558}]
["Difference",{"$f":"B48-B47","v":-62.188346654411248},{"$f":"C48-C47","v":-56.994118047534471},-41.610537438761639,-43.752455332104887,-9.9265683723708094,7.5918740605080188,32.001574415821722,40.580661900282962,24.621854922793034,60.474776387339034,87.202489855773081,94.086565047482338,101.24412577169778,108.51551016122272,100.33001457031941,109.34476540120306,120.84703404218311,133.12411401985338,150.44013910908762,162.25197010024732,159.10420341201512,174.99319467038879,191.71422706763985,210.72084819474316,229.75599644411807,254.84089600662543,281.0144133661085,295.34608523529408,288.80187204875472,272.31359609374482,260.37316841546618,263.92219293338991,277.1856801543471,290.04279842682769,290.2203362751909,276.47104636759474,262.00192145351542,261.91578563479567,277.24439989601871,289.43337135778535,289.41742836856321,276.06794167557644,263.12569749227259,263.21724040144653,275.97813069620258,287.418225265302,288.74286035725999,107.57195822174771,110.55428052022745,113.52288940648987,116.4782288098508,119.42071978559716,122.35076169627183,125.26873331508921,125.64453993492378,123.3659156086303,121.097250129234,118.83867607221163,116.59031138101886,114.35226009129531,112.12461300728228,109.90744833349254,107.70083226443143,105.50481953495279,103.31945393362884,{"$f":"BO48-BO47","v":101.14476878133019},98.980787377036791,96.827523412743744,94.684981359180711,92.553156823921256,90.432036883339549,88.321600389746436,86.221818254932884,84.132653711243336,82.054062551205675,79.985993346654823,77.928387648204364,75.881180165836383,73.844298931309027,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627,71.817665443007627]
["Room heating"]
["RCAC split system",{"$f":"Control!$B37*(1-Control!$E37)*Prices!AA7","v":121.47934282529862},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AB7","v":119.87130921269581},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AC7","v":113.94418618262613},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AD7","v":110.85895499999999},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AE7","v":107.73707770927095},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AF7","v":103.50287437969973},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AG7","v":101.98667431821971},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AH7","v":101.83813138090071},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AI7","v":100.65018598938708},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AJ7","v":110.58156363646664},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AK7","v":110.61431891382203},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AL7","v":109.78375106339388},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AM7","v":110.41057828578188},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AN7","v":109.45630990802429},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AO7","v":108.75394664997486},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AP7","v":107.62627055383467},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AQ7","v":106.82487174610655},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AR7","v":106.87921551514687},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AS7","v":106.06424669909292},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AT7","v":105.29495777338477},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AU7","v":107.7968949429672},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AV7","v":106.46329468324097},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AW7","v":105.64683223790897},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AX7","v":104.80318158991111},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AY7","v":103.9319162025288},{"$f":"Control!$B37*(1-Control!$E37)*Prices!AZ7","v":103.03262985432637},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BA7","v":102.10493534075616},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BB7","v":101.14846326659396},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BC7","v":100.16286092183532},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BD7","v":99.147791234326988},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BE7","v":98.948020182555993},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BF7","v":98.756014813282491},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BG7","v":98.571439029861097},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BH7","v":98.393975784264896},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BI7","v":98.22332584528364},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BJ7","v":98.059206659452428},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BK7","v":97.901351296938927},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BL7","v":97.749507475338902},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BM7","v":97.603436654978353},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BN7","v":97.462913199904193},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BO7","v":97.327723599271664},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BP7","v":97.197665744310711},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BQ7","v":97.07254825648107},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BR7","v":96.952189862813313},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BS7","v":96.836418814781936},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BT7","v":96.725072347373725},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BU7","v":96.617996175300689},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BV7","v":96.515044023567597},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BW7","v":96.416077189839541},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BX7","v":96.320964136269538},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BY7","v":96.22958010864167},{"$f":"Control!$B37*(1-Control!$E37)*Prices!BZ7","v":96.141806780861415},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CA7","v":96.057531922987749},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CB7","v":95.976649091148531},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CC7","v":95.899057337814369},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CD7","v":95.824660941030317},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CE7","v":95.753369151315809},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CF7","v":95.685095955046933},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CG7","v":95.619759853228288},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CH7","v":95.557283654648629},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CI7","v":95.497594282493637},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CJ7","v":95.440622593561116},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CK7","v":95.386303209291725},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CL7","v":95.334574357888897},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CM7","v":95.285377726859437},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CN7","v":95.238658325357065},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CO7","v":95.194364355761067},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CP7","v":95.152447093965733},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CQ7","v":95.112860777897794},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CR7","v":95.075562503818162},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CS7","v":95.04051212999866},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CT7","v":95.007672187398853},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CU7","v":94.977007796997711},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CV7","v":94.948486593464864},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CW7","v":94.922078654882156},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CX7","v":94.897756438252088},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CY7","v":94.875494720553348},{"$f":"Control!$B37*(1-Control!$E37)*Prices!CZ7","v":94.855270545126075},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DA7","v":94.837063173190614},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DB7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DC7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DD7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DE7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DF7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DG7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DH7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DI7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DJ7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DK7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DL7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DM7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DN7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DO7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DP7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DQ7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DR7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DS7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DT7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DU7","v":94.820854040323312},{"$f":"Control!$B37*(1-Control!$E37)*Prices!DV7","v":94.820854040323312}]
["Gas wall furnace",{"$f":"Control!$B38*(1-Control!$E38)*Prices!AA4","v":104.00300560150002},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AB4","v":103.85466814798203},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AC4","v":102.25068051050334},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AD4","v":98.563521773543357},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AE4","v":104.94748664143475},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AF4","v":105.63636334314424},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AG4","v":110.97984323604486},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AH4","v":113.24221864624361},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AI4","v":107.56948619361039},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AJ4","v":127.57634871335826},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AK4","v":135.12019825393898},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AL4","v":136.22421181621291},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AM4","v":138.86247609466764},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AN4","v":139.95163180697932},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AO4","v":136.94895845891409},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AP4","v":138.35463200116416},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AQ4","v":140.78563180865524},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AR4","v":144.29011376846691},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AS4","v":148.34134111480523},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AT4","v":150.89144485247124},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AU4","v":152.50878812134923},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AV4","v":155.6403551206987},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AW4","v":159.52288238365304},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AX4","v":164.02052376498219},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AY4","v":168.49856717591442},{"$f":"Control!$B38*(1-Control!$E38)*Prices!AZ4","v":174.64870708783914},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BA4","v":181.07636514939367},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BB4","v":184.14741823132837},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BC4","v":181.32274341294448},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BD4","v":175.67409386150896},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BE4","v":172.11879155785232},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BF4","v":172.92414264887256},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BG4","v":176.46690788522645},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BH4","v":179.90258675940382},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BI4","v":179.78182898631704},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BJ4","v":175.75384719696254},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BK4","v":171.52983925224689},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BL4","v":171.35378931011178},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BM4","v":175.51540709082229},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BN4","v":178.8002613332911},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BO4","v":178.66059139074579},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BP4","v":174.77902471198979},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BQ4","v":171.01684279089756},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BR4","v":170.92221003293548},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BS4","v":174.39253885834779},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BT4","v":177.49611868047052},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BU4","v":177.76129504140309},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BV4","v":126.74520640680066},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BW4","v":127.48433984430064},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BX4","v":128.22347328180064},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BY4","v":128.96260671930065},{"$f":"Control!$B38*(1-Control!$E38)*Prices!BZ4","v":129.70174015680067},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CA4","v":130.44087359430065},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CB4","v":131.18000703180064},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CC4","v":131.20802547028688},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CD4","v":130.49328390796964},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CE4","v":129.78444561478801},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CF4","v":129.08146183383687},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CG4","v":128.38428421090936},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CH4","v":127.69286479117089},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CI4","v":127.00715601586037},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CJ4","v":126.32711071901913},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CK4","v":125.65268212424657},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CL4","v":124.98382384148265},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CM4","v":124.32048986381707},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CN4","v":123.66263456432466},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CO4","v":123.01021269292703},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CP4","v":122.36317937327988},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CQ4","v":121.72149009968651},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CR4","v":121.08510073403629},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CS4","v":120.45396750276875},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CT4","v":119.82804699386274},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CU4","v":119.20729615385012},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CV4","v":118.59167228485462},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CW4","v":117.98113304165474},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CX4","v":117.37563642877113},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CY4","v":116.77514079757793},{"$f":"Control!$B38*(1-Control!$E38)*Prices!CZ4","v":116.17960484343804},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DA4","v":115.58898760286198},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DB4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DC4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DD4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DE4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DF4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DG4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DH4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DI4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DJ4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DK4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DL4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DM4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DN4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DO4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DP4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DQ4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DR4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DS4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DT4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DU4","v":115.00324845069024},{"$f":"Control!$B38*(1-Control!$E38)*Prices!DV4","v":115.00324845069024}]
["Difference",{"$f":"B52-B51","v":-17.476337223798595},{"$f":"C52-C51","v":-16.016641064713781},-11.693505672122782,-12.295433226456637,-2.7895910678361986,2.1334889634445062,8.9931689178251446,11.404087265342909,6.9193002042233047,16.994785076891617,24.505879340116948,26.440460752819035,28.451897808885761,30.495321898955027,28.195011808939228,30.72836144732949,33.960760062548687,37.410898253320042,42.277094415712313,45.596487079086472,44.711893178382027,49.177060437457726,53.876050145744074,59.217342175071082,64.56665097338562,71.616077233512769,78.971429808637509,82.998954964734409,81.159882491109158,76.526302627181977,73.170771375296326,74.16812783559007,77.895468855365351,81.508610975138922,81.558503141033398,77.694640537510111,73.628487955307961,73.604281834772877,77.911970435843941,81.337348133386911,81.332867791474129,77.58135896767908,73.944294534416485,73.970020170122169,77.556120043565855,80.771046333096791,81.143298866102398,30.230162383233065,31.068262654461094,31.902509145531099,32.733026610658982,33.559933375939252,34.383341671312905,35.203357940652111,35.308968132472515,34.668622966939324,34.031076463472203,33.396365878789936,32.764524357681069,32.135581136522262,31.509561733366738,30.886488125458015,30.266378914954842,29.649249483593749,29.035112136957636,{"$f":"BO52-BO51","v":28.423976238967597},27.81584833716596,27.210732279314144,26.608629321788712,26.009538230218126,25.413455372770088,24.820374806463889,24.230288356852412,23.64318569138976,23.059054386772587,22.477879990519043,21.899646077024585,21.324334298311967,20.751924429671362,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925,20.182394410366925]
["Ducted heating"]
["Ducted RCAC",{"$f":"Control!$B41*(1-Control!$E41)*Prices!AA7","v":320.13379756313992},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AB7","v":315.89615604286894},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AC7","v":300.27644358715594},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AD7","v":292.14595199999997},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AE7","v":283.91888713972577},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AF7","v":272.76051601238521},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AG7","v":268.76488290919076},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AH7","v":268.37342858025596},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AI7","v":265.24284307791419},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AJ7","v":291.41494417139444},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AK7","v":291.50126396113097},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AL7","v":289.31247339059092},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AM7","v":290.96434748253108},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AN7","v":288.44956963996992},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AO7","v":286.59863587758082},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AP7","v":283.62687769481141},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AQ7","v":281.51495613091606},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AR7","v":281.65816794579882},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AS7","v":279.51048541878606},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AT7","v":277.4831828380963},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AU7","v":284.07652314381943},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AV7","v":280.56209422407034},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AW7","v":278.41047554460715},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AX7","v":276.18720795458927},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AY7","v":273.8911674043112},{"$f":"Control!$B41*(1-Control!$E41)*Prices!AZ7","v":271.52128338081303},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BA7","v":269.07653548622795},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BB7","v":266.55595025549468},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BC7","v":263.95859819401306},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BD7","v":261.28359101752051},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BE7","v":260.75713553991227},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BF7","v":260.25114491970919},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BG7","v":259.76473344339865},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BH7","v":259.29706559618046},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BI7","v":258.84735281580629},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BJ7","v":258.41485049079228},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BK7","v":257.99885518252142},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BL7","v":257.59870205265781},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BM7","v":257.21376247900179},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BN7","v":256.84344184445337},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BO7","v":256.48717748513945},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BP7","v":256.14443678500703},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BQ7","v":255.81471540531481},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BR7","v":255.49753563847273},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BS7","v":255.1924448766018},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BT7","v":254.89901418602017},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BU7","v":254.61683697961593},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BV7","v":254.3455277797546},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BW7","v":254.08472106498888},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BX7","v":253.83407019440443},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BY7","v":253.59324640394982},{"$f":"Control!$B41*(1-Control!$E41)*Prices!BZ7","v":253.3619378695642},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CA7","v":253.1398488323442},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CB7","v":252.92669878137966},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CC7","v":252.72222169024022},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CD7","v":252.52616530342107},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CE7","v":252.33829046934991},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CF7","v":252.15837051682959},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CG7","v":251.98619067203691},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CH7","v":251.82154751342696},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CI7","v":251.66424846210086},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CJ7","v":251.51411130538457},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CK7","v":251.37096375154525},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CL7","v":251.23464301373073},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CM7","v":251.10499542137075},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CN7","v":250.98187605741154},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CO7","v":250.86514841988799},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CP7","v":250.75468410645087},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CQ7","v":250.65036252057772},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CR7","v":250.55207059829729},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CS7","v":250.45970255434941},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CT7","v":250.37315964679226},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CU7","v":250.29234995914689},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CV7","v":250.2171881992486},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CW7","v":250.14759551404239},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CX7","v":250.08349931962903},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CY7","v":250.02483314592882},{"$f":"Control!$B41*(1-Control!$E41)*Prices!CZ7","v":249.97153649539109},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DA7","v":249.92355471523175},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DB7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DC7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DD7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DE7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DF7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DG7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DH7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DI7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DJ7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DK7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DL7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DM7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DN7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DO7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DP7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DQ7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DR7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DS7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DT7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DU7","v":249.88083888273439},{"$f":"Control!$B41*(1-Control!$E41)*Prices!DV7","v":249.88083888273439}]
["Ducted gas heating",{"$f":"Control!$B42*(1-Control!$E42)*Prices!AA4","v":274.07850887924707},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AB4","v":273.68759606056437},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AC4","v":269.46061687473821},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AD4","v":259.74386914439663},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AE4","v":276.56749420801629},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AF4","v":278.38288692781538},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AG4","v":292.46452805734174},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AH4","v":298.42655266774784},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AI4","v":283.47723420433795},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AJ4","v":336.20120131520292},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AK4","v":356.08146363390978},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AL4","v":358.99086408037283},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AM4","v":365.94346641418292},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AN4","v":368.81371205603961},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AO4","v":360.90078464466768},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AP4","v":364.60514786189145},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AQ4","v":371.01154735457385},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AR4","v":380.24688804866571},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AS4","v":390.923063643722},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AT4","v":397.64333702298302},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AU4","v":401.90551222567325},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AV4","v":410.15811231807658},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AW4","v":420.38971357574445},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AX4","v":432.24232145124716},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AY4","v":444.04328291064502},{"$f":"Control!$B42*(1-Control!$E42)*Prices!AZ4","v":460.2507104432467},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BA4","v":477.18947992310797},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BB4","v":485.28260804491237},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BC4","v":477.83875911175954},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BD4","v":462.95290617621185},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BE4","v":453.58363892892845},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BF4","v":455.70597592173471},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BG4","v":465.04220430930263},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BH4","v":474.09622863654653},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BI4","v":473.77799638747075},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BJ4","v":463.16307967199532},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BK4","v":452.03157638239179},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BL4","v":451.56763300547101},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BM4","v":462.53471986287281},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BN4","v":471.19127692537887},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BO4","v":470.82320554737714},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BP4","v":460.59413571159661},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BQ4","v":450.6796798254241},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BR4","v":450.43029467502998},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BS4","v":459.57563181494004},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BT4","v":467.75447746382815},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BU4","v":468.45329516793282},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BV4","v":334.01089688380409},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BW4","v":335.95873088380404},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BX4","v":337.90656488380404},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BY4","v":339.85439888380404},{"$f":"Control!$B42*(1-Control!$E42)*Prices!BZ4","v":341.80223288380409},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CA4","v":343.75006688380404},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CB4","v":345.69790088380404},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CC4","v":345.77173770993249},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CD4","v":343.88818347511994},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CE4","v":342.02018609073542},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CF4","v":340.1676170679936},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CG4","v":338.3303489793376},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CH4","v":336.50825544967387},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CI4","v":334.70121114767909},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CJ4","v":332.90909177717981},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CK4","v":331.13177406860268},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CL4","v":329.3691357704954},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CM4","v":327.62105564111789},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CN4","v":325.88741344010265},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CO4","v":324.16808992018417},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CP4","v":322.46296681899639},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CQ4","v":320.77192685093854},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CR4","v":319.09485369910738},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CS4","v":317.43163200729646},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CT4","v":315.78214737206179},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CU4","v":314.14628633485205},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CV4","v":312.52393637420511},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CW4","v":310.91498589800779},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CX4","v":309.31932423582037},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CY4","v":307.73684163126421},{"$f":"Control!$B42*(1-Control!$E42)*Prices!CZ4","v":306.16742923447202},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DA4","v":304.61097909460096},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DB4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DC4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DD4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DE4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DF4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DG4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DH4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DI4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DJ4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DK4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DL4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DM4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DN4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DO4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DP4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DQ4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DR4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DS4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DT4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DU4","v":303.06738415240721},{"$f":"Control!$B42*(1-Control!$E42)*Prices!DV4","v":303.06738415240721}]
["Difference",{"$f":"B56-B55","v":-46.055288683892854},{"$f":"C56-C55","v":-42.208559982304564},-30.815826712417731,-32.402082855603339,-7.3513929317094835,5.6223709154301673,23.699645148150978,30.053124087491881,18.234391126423759,44.786257143808484,64.580199672778804,69.678390689781907,74.97911893165184,80.364142416069683,74.302148767086862,80.978270167080041,89.496591223657788,98.588720102866887,111.41257822493594,120.16015418488672,117.82898908185382,129.59601809400624,141.9792380311373,156.0551134966579,170.15211550633381,188.72942706243367,208.11294443688001,218.72665778941769,213.88016091774648,201.66931515869135,192.82650338901618,195.45483100202551,205.27747086590398,214.79916304036607,214.93064357166446,204.74822918120304,194.03272119987037,193.9689309528132,205.32095738387102,214.34783508092551,214.33602806223769,204.44969892658958,194.86496442010929,194.93275903655726,204.38318693833824,212.85546327780798,213.8364581883169,79.665369104049489,81.874009818815153,84.072494689399605,86.261152479854218,88.440295014239894,90.610218051459839,92.771202102424382,93.049516019692277,91.362018171698878,89.681895621385507,88.009246551164011,86.344158307300688,84.686707936246904,83.036962685578231,81.394980471795236,79.760810317057434,78.134492756764672,76.516060219747146,{"$f":"BO56-BO55","v":74.905537382691108},73.302941500296185,71.708282712545525,70.121564330360826,68.542783100810084,66.971929452947052,65.408987725269526,63.85393637570516,62.30674817495651,60.767390383965392,59.235824916191348,57.712008485335389,56.195892739080932,54.687424379369219,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282,53.18654526967282]
["Gas service charge $",{"$f":"Prices!AA10*365.25","v":109.575},{"$f":"Prices!AB10*365.25","v":109.575},{"$f":"Prices!AC10*365.25","v":109.575},{"$f":"Prices!AD10*365.25","v":109.575},{"$f":"Prices!AE10*365.25","v":109.575},{"$f":"Prices!AF10*365.25","v":109.575},{"$f":"Prices!AG10*365.25","v":109.575},{"$f":"Prices!AH10*365.25","v":109.575},{"$f":"Prices!AI10*365.25","v":109.575},{"$f":"Prices!AJ10*365.25","v":109.575},{"$f":"Prices!AK10*365.25","v":109.575},{"$f":"Prices!AL10*365.25","v":109.575},{"$f":"Prices!AM10*365.25","v":109.575},{"$f":"Prices!AN10*365.25","v":109.575},{"$f":"Prices!AO10*365.25","v":109.575},{"$f":"Prices!AP10*365.25","v":109.575},{"$f":"Prices!AQ10*365.25","v":109.575},{"$f":"Prices!AR10*365.25","v":109.575},{"$f":"Prices!AS10*365.25","v":109.575},{"$f":"Prices!AT10*365.25","v":109.575},{"$f":"Prices!AU10*365.25","v":109.575},{"$f":"Prices!AV10*365.25","v":109.575},{"$f":"Prices!AW10*365.25","v":109.575},{"$f":"Prices!AX10*365.25","v":109.575},{"$f":"Prices!AY10*365.25","v":109.575},{"$f":"Prices!AZ10*365.25","v":109.575},{"$f":"Prices!BA10*365.25","v":109.575},{"$f":"Prices!BB10*365.25","v":109.575},{"$f":"Prices!BC10*365.25","v":109.575},{"$f":"Prices!BD10*365.25","v":109.575},{"$f":"Prices!BE10*365.25","v":109.575},{"$f":"Prices!BF10*365.25","v":109.575},{"$f":"Prices!BG10*365.25","v":109.575},{"$f":"Prices!BH10*365.25","v":109.575},{"$f":"Prices!BI10*365.25","v":109.575},{"$f":"Prices!BJ10*365.25","v":109.575},{"$f":"Prices!BK10*365.25","v":109.575},{"$f":"Prices!BL10*365.25","v":109.575},{"$f":"Prices!BM10*365.25","v":109.575},{"$f":"Prices!BN10*365.25","v":109.575},{"$f":"Prices!BO10*365.25","v":109.575},{"$f":"Prices!BP10*365.25","v":109.575},{"$f":"Prices!BQ10*365.25","v":109.575},{"$f":"Prices!BR10*365.25","v":109.575},{"$f":"Prices!BS10*365.25","v":109.575},{"$f":"Prices!BT10*365.25","v":109.575},{"$f":"Prices!BU10*365.25","v":109.575},{"$f":"Prices!BV10*365.25","v":109.575},{"$f":"Prices!BW10*365.25","v":109.575},{"$f":"Prices!BX10*365.25","v":109.575},{"$f":"Prices!BY10*365.25","v":109.575},{"$f":"Prices!BZ10*365.25","v":109.575},{"$f":"Prices!CA10*365.25","v":109.575},{"$f":"Prices!CB10*365.25","v":109.575},{"$f":"Prices!CC10*365.25","v":109.575},{"$f":"Prices!CD10*365.25","v":109.575},{"$f":"Prices!CE10*365.25","v":109.575},{"$f":"Prices!CF10*365.25","v":109.575},{"$f":"Prices!CG10*365.25","v":109.575},{"$f":"Prices!CH10*365.25","v":109.575},{"$f":"Prices!CI10*365.25","v":109.575},{"$f":"Prices!CJ10*365.25","v":109.575},{"$f":"Prices!CK10*365.25","v":109.575},{"$f":"Prices!CL10*365.25","v":109.575},{"$f":"Prices!CM10*365.25","v":109.575},{"$f":"Prices!CN10*365.25","v":109.575},{"$f":"Prices!CO10*365.25","v":109.575},{"$f":"Prices!CP10*365.25","v":109.575},{"$f":"Prices!CQ10*365.25","v":109.575},{"$f":"Prices!CR10*365.25","v":109.575},{"$f":"Prices!CS10*365.25","v":109.575},{"$f":"Prices!CT10*365.25","v":109.575},{"$f":"Prices!CU10*365.25","v":109.575},{"$f":"Prices!CV10*365.25","v":109.575},{"$f":"Prices!CW10*365.25","v":109.575},{"$f":"Prices!CX10*365.25","v":109.575},{"$f":"Prices!CY10*365.25","v":109.575},{"$f":"Prices!CZ10*365.25","v":109.575},{"$f":"Prices!DA10*365.25","v":109.575},{"$f":"Prices!DB10*365.25","v":109.575},{"$f":"Prices!DC10*365.25","v":109.575},{"$f":"Prices!DD10*365.25","v":109.575},{"$f":"Prices!DE10*365.25","v":109.575},{"$f":"Prices!DF10*365.25","v":109.575},{"$f":"Prices!DG10*365.25","v":109.575},{"$f":"Prices!DH10*365.25","v":109.575},{"$f":"Prices!DI10*365.25","v":109.575},{"$f":"Prices!DJ10*365.25","v":109.575},{"$f":"Prices!DK10*365.25","v":109.575},{"$f":"Prices!DL10*365.25","v":109.575},{"$f":"Prices!DM10*365.25","v":109.575},{"$f":"Prices!DN10*365.25","v":109.575},{"$f":"Prices!DO10*365.25","v":109.575},{"$f":"Prices!DP10*365.25","v":109.575},{"$f":"Prices!DQ10*365.25","v":109.575},{"$f":"Prices!DR10*365.25","v":109.575},{"$f":"Prices!DS10*365.25","v":109.575},{"$f":"Prices!DT10*365.25","v":109.575},{"$f":"Prices!DU10*365.25","v":109.575},{"$f":"Prices!DV10*365.25","v":109.575}]
["Electricity service charge $",{"$f":"Prices!AA12*365.25","v":0},{"$f":"Prices!AB12*365.25","v":0},{"$f":"Prices!AC12*365.25","v":0},{"$f":"Prices!AD12*365.25","v":0},{"$f":"Prices!AE12*365.25","v":0},{"$f":"Prices!AF12*365.25","v":0},{"$f":"Prices!AG12*365.25","v":0},{"$f":"Prices!AH12*365.25","v":0},{"$f":"Prices!AI12*365.25","v":0},{"$f":"Prices!AJ12*365.25","v":0},{"$f":"Prices!AK12*365.25","v":0},{"$f":"Prices!AL12*365.25","v":0},{"$f":"Prices!AM12*365.25","v":0},{"$f":"Prices!AN12*365.25","v":0},{"$f":"Prices!AO12*365.25","v":0},{"$f":"Prices!AP12*365.25","v":0},{"$f":"Prices!AQ12*365.25","v":0},{"$f":"Prices!AR12*365.25","v":0},{"$f":"Prices!AS12*365.25","v":0},{"$f":"Prices!AT12*365.25","v":0},{"$f":"Prices!AU12*365.25","v":0},{"$f":"Prices!AV12*365.25","v":0},{"$f":"Prices!AW12*365.25","v":0},{"$f":"Prices!AX12*365.25","v":0},{"$f":"Prices!AY12*365.25","v":0},{"$f":"Prices!AZ12*365.25","v":0},{"$f":"Prices!BA12*365.25","v":0},{"$f":"Prices!BB12*365.25","v":0},{"$f":"Prices!BC12*365.25","v":0},{"$f":"Prices!BD12*365.25","v":0},{"$f":"Prices!BE12*365.25","v":0},{"$f":"Prices!BF12*365.25","v":0},{"$f":"Prices!BG12*365.25","v":0},{"$f":"Prices!BH12*365.25","v":0},{"$f":"Prices!BI12*365.25","v":0},{"$f":"Prices!BJ12*365.25","v":0},{"$f":"Prices!BK12*365.25","v":0},{"$f":"Prices!BL12*365.25","v":0},{"$f":"Prices!BM12*365.25","v":0},{"$f":"Prices!BN12*365.25","v":0},{"$f":"Prices!BO12*365.25","v":0},{"$f":"Prices!BP12*365.25","v":0},{"$f":"Prices!BQ12*365.25","v":0},{"$f":"Prices!BR12*365.25","v":0},{"$f":"Prices!BS12*365.25","v":0},{"$f":"Prices!BT12*365.25","v":0},{"$f":"Prices!BU12*365.25","v":0},{"$f":"Prices!BV12*365.25","v":0},{"$f":"Prices!BW12*365.25","v":0},{"$f":"Prices!BX12*365.25","v":0},{"$f":"Prices!BY12*365.25","v":0},{"$f":"Prices!BZ12*365.25","v":0},{"$f":"Prices!CA12*365.25","v":0},{"$f":"Prices!CB12*365.25","v":0},{"$f":"Prices!CC12*365.25","v":0},{"$f":"Prices!CD12*365.25","v":0},{"$f":"Prices!CE12*365.25","v":0},{"$f":"Prices!CF12*365.25","v":0},{"$f":"Prices!CG12*365.25","v":0},{"$f":"Prices!CH12*365.25","v":0},{"$f":"Prices!CI12*365.25","v":0},{"$f":"Prices!CJ12*365.25","v":0},{"$f":"Prices!CK12*365.25","v":0},{"$f":"Prices!CL12*365.25","v":0},{"$f":"Prices!CM12*365.25","v":0},{"$f":"Prices!CN12*365.25","v":0},{"$f":"Prices!CO12*365.25","v":0},{"$f":"Prices!CP12*365.25","v":0},{"$f":"Prices!CQ12*365.25","v":0},{"$f":"Prices!CR12*365.25","v":0},{"$f":"Prices!CS12*365.25","v":0},{"$f":"Prices!CT12*365.25","v":0},{"$f":"Prices!CU12*365.25","v":0},{"$f":"Prices!CV12*365.25","v":0},{"$f":"Prices!CW12*365.25","v":0},{"$f":"Prices!CX12*365.25","v":0},{"$f":"Prices!CY12*365.25","v":0},{"$f":"Prices!CZ12*365.25","v":0},{"$f":"Prices!DA12*365.25","v":0},{"$f":"Prices!DB12*365.25","v":0},{"$f":"Prices!DC12*365.25","v":0},{"$f":"Prices!DD12*365.25","v":0},{"$f":"Prices!DE12*365.25","v":0},{"$f":"Prices!DF12*365.25","v":0},{"$f":"Prices!DG12*365.25","v":0},{"$f":"Prices!DH12*365.25","v":0},{"$f":"Prices!DI12*365.25","v":0},{"$f":"Prices!DJ12*365.25","v":0},{"$f":"Prices!DK12*365.25","v":0},{"$f":"Prices!DL12*365.25","v":0},{"$f":"Prices!DM12*365.25","v":0},{"$f":"Prices!DN12*365.25","v":0},{"$f":"Prices!DO12*365.25","v":0},{"$f":"Prices!DP12*365.25","v":0},{"$f":"Prices!DQ12*365.25","v":0},{"$f":"Prices!DR12*365.25","v":0},{"$f":"Prices!DS12*365.25","v":0},{"$f":"Prices!DT12*365.25","v":0},{"$f":"Prices!DU12*365.25","v":0},{"$f":"Prices!DV12*365.25","v":0}]
[]
["Residential","Maintenance costs (p/a)"]
["Cooking",2021,{"$f":"B62+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN62+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Electric cooktop (induction)",{"$f":"Control!H29","v":0},{"$f":"B63*(1+Control!$K29)","v":0},{"$f":"C63*(1+Control!$K29)","v":0},{"$f":"D63*(1+Control!$K29)","v":0},{"$f":"E63*(1+Control!$K29)","v":0},{"$f":"F63*(1+Control!$K29)","v":0},{"$f":"G63*(1+Control!$K29)","v":0},{"$f":"H63*(1+Control!$K29)","v":0},{"$f":"I63*(1+Control!$K29)","v":0},{"$f":"J63*(1+Control!$K29)","v":0},{"$f":"K63*(1+Control!$K29)","v":0},{"$f":"L63*(1+Control!$K29)","v":0},{"$f":"M63*(1+Control!$K29)","v":0},{"$f":"N63*(1+Control!$K29)","v":0},{"$f":"O63*(1+Control!$K29)","v":0},{"$f":"P63*(1+Control!$K29)","v":0},{"$f":"Q63*(1+Control!$K29)","v":0},{"$f":"R63*(1+Control!$K29)","v":0},{"$f":"S63*(1+Control!$K29)","v":0},{"$f":"T63*(1+Control!$K29)","v":0},{"$f":"U63*(1+Control!$K29)","v":0},{"$f":"V63*(1+Control!$K29)","v":0},{"$f":"W63*(1+Control!$K29)","v":0},{"$f":"X63*(1+Control!$K29)","v":0},{"$f":"Y63*(1+Control!$K29)","v":0},{"$f":"Z63*(1+Control!$K29)","v":0},{"$f":"AA63*(1+Control!$K29)","v":0},{"$f":"AB63*(1+Control!$K29)","v":0},{"$f":"AC63*(1+Control!$K29)","v":0},{"$f":"AD63*(1+Control!$K29)","v":0},{"$f":"AE63*(1+Control!$K29)","v":0},{"$f":"AF63*(1+Control!$K29)","v":0},{"$f":"AG63*(1+Control!$K29)","v":0},{"$f":"AH63*(1+Control!$K29)","v":0},{"$f":"AI63*(1+Control!$K29)","v":0},{"$f":"AJ63*(1+Control!$K29)","v":0},{"$f":"AK63*(1+Control!$K29)","v":0},{"$f":"AL63*(1+Control!$K29)","v":0},{"$f":"AM63*(1+Control!$K29)","v":0},{"$f":"AN63*(1+Control!$K29)","v":0},{"$f":"AO63*(1+Control!$K29)","v":0},{"$f":"AP63*(1+Control!$K29)","v":0},{"$f":"AQ63*(1+Control!$K29)","v":0},{"$f":"AR63*(1+Control!$K29)","v":0},{"$f":"AS63*(1+Control!$K29)","v":0},{"$f":"AT63*(1+Control!$K29)","v":0},{"$f":"AU63*(1+Control!$K29)","v":0},{"$f":"AV63*(1+Control!$K29)","v":0},{"$f":"AW63*(1+Control!$K29)","v":0},{"$f":"AX63*(1+Control!$K29)","v":0},{"$f":"AY63*(1+Control!$K29)","v":0},{"$f":"AZ63*(1+Control!$K29)","v":0},{"$f":"BA63*(1+Control!$K29)","v":0},{"$f":"BB63*(1+Control!$K29)","v":0},{"$f":"BC63*(1+Control!$K29)","v":0},{"$f":"BD63*(1+Control!$K29)","v":0},{"$f":"BE63*(1+Control!$K29)","v":0},{"$f":"BF63*(1+Control!$K29)","v":0},{"$f":"BG63*(1+Control!$K29)","v":0},{"$f":"BH63*(1+Control!$K29)","v":0},{"$f":"BI63*(1+Control!$K29)","v":0},{"$f":"BJ63*(1+Control!$K29)","v":0},{"$f":"BK63*(1+Control!$K29)","v":0},{"$f":"BL63*(1+Control!$K29)","v":0},{"$f":"BM63*(1+Control!$K29)","v":0},{"$f":"BN63*(1+Control!$K29)","v":0},{"$f":"BO63*(1+Control!$K29)","v":0},{"$f":"BP63*(1+Control!$K29)","v":0},{"$f":"BQ63*(1+Control!$K29)","v":0},{"$f":"BR63*(1+Control!$K29)","v":0},{"$f":"BS63*(1+Control!$K29)","v":0},{"$f":"BT63*(1+Control!$K29)","v":0},{"$f":"BU63*(1+Control!$K29)","v":0},{"$f":"BV63*(1+Control!$K29)","v":0},{"$f":"BW63*(1+Control!$K29)","v":0},{"$f":"BX63*(1+Control!$K29)","v":0},{"$f":"BY63*(1+Control!$K29)","v":0},{"$f":"BZ63*(1+Control!$K29)","v":0},{"$f":"CA63*(1+Control!$K29)","v":0},{"$f":"CB63*(1+Control!$K29)","v":0},{"$f":"CC63*(1+Control!$K29)","v":0},{"$f":"CD63*(1+Control!$K29)","v":0},{"$f":"CE63*(1+Control!$K29)","v":0},{"$f":"CF63*(1+Control!$K29)","v":0},{"$f":"CG63*(1+Control!$K29)","v":0},{"$f":"CH63*(1+Control!$K29)","v":0},{"$f":"CI63*(1+Control!$K29)","v":0},{"$f":"CJ63*(1+Control!$K29)","v":0},{"$f":"CK63*(1+Control!$K29)","v":0},{"$f":"CL63*(1+Control!$K29)","v":0},{"$f":"CM63*(1+Control!$K29)","v":0},{"$f":"CN63*(1+Control!$K29)","v":0},{"$f":"CO63*(1+Control!$K29)","v":0},{"$f":"CP63*(1+Control!$K29)","v":0},{"$f":"CQ63*(1+Control!$K29)","v":0},{"$f":"CR63*(1+Control!$K29)","v":0},{"$f":"CS63*(1+Control!$K29)","v":0},{"$f":"CT63*(1+Control!$K29)","v":0},{"$f":"CU63*(1+Control!$K29)","v":0},{"$f":"CV63*(1+Control!$K29)","v":0}]
["Gas stove",{"$f":"Control!H30","v":3.0920333757345793},{"$f":"B64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"C64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"D64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"E64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"F64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"G64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"H64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"I64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"J64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"K64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"L64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"M64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"N64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"O64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"P64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"Q64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"R64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"S64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"T64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"U64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"V64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"W64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"X64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"Y64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"Z64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AA64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AB64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AC64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AD64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AE64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AF64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AG64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AH64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AI64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AJ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AK64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AL64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AM64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AN64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AO64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AP64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AQ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AR64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AS64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AT64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AU64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AV64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AW64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AX64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AY64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"AZ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BA64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BB64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BC64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BD64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BE64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BF64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BG64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BH64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BI64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BJ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BK64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BL64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BM64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BN64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BO64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BP64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BQ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BR64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BS64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BT64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BU64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BV64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BW64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BX64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BY64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"BZ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CA64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CB64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CC64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CD64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CE64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CF64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CG64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CH64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CI64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CJ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CK64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CL64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CM64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CN64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CO64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CP64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CQ64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CR64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CS64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CT64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CU64*(1+Control!$K30)","v":3.0920333757345793},{"$f":"CV64*(1+Control!$K30)","v":3.0920333757345793}]
["Difference",{"$f":"B64-B63","v":3.0920333757345793},{"$f":"C64-C63","v":3.0920333757345793},3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,{"$f":"BO64-BO63","v":3.0920333757345793},3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793,3.0920333757345793]
["Hot water"]
["Heat pump hot water",{"$f":"Control!H33","v":61.714175240229707},{"$f":"B67*(1+Control!$K33)","v":61.714175240229707},{"$f":"C67*(1+Control!$K33)","v":61.714175240229707},{"$f":"D67*(1+Control!$K33)","v":61.714175240229707},{"$f":"E67*(1+Control!$K33)","v":61.714175240229707},{"$f":"F67*(1+Control!$K33)","v":61.714175240229707},{"$f":"G67*(1+Control!$K33)","v":61.714175240229707},{"$f":"H67*(1+Control!$K33)","v":61.714175240229707},{"$f":"I67*(1+Control!$K33)","v":61.714175240229707},{"$f":"J67*(1+Control!$K33)","v":61.714175240229707},{"$f":"K67*(1+Control!$K33)","v":61.714175240229707},{"$f":"L67*(1+Control!$K33)","v":61.714175240229707},{"$f":"M67*(1+Control!$K33)","v":61.714175240229707},{"$f":"N67*(1+Control!$K33)","v":61.714175240229707},{"$f":"O67*(1+Control!$K33)","v":61.714175240229707},{"$f":"P67*(1+Control!$K33)","v":61.714175240229707},{"$f":"Q67*(1+Control!$K33)","v":61.714175240229707},{"$f":"R67*(1+Control!$K33)","v":61.714175240229707},{"$f":"S67*(1+Control!$K33)","v":61.714175240229707},{"$f":"T67*(1+Control!$K33)","v":61.714175240229707},{"$f":"U67*(1+Control!$K33)","v":61.714175240229707},{"$f":"V67*(1+Control!$K33)","v":61.714175240229707},{"$f":"W67*(1+Control!$K33)","v":61.714175240229707},{"$f":"X67*(1+Control!$K33)","v":61.714175240229707},{"$f":"Y67*(1+Control!$K33)","v":61.714175240229707},{"$f":"Z67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AA67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AB67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AC67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AD67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AE67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AF67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AG67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AH67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AI67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AJ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AK67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AL67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AM67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AN67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AO67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AP67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AQ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AR67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AS67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AT67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AU67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AV67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AW67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AX67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AY67*(1+Control!$K33)","v":61.714175240229707},{"$f":"AZ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BA67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BB67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BC67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BD67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BE67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BF67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BG67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BH67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BI67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BJ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BK67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BL67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BM67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BN67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BO67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BP67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BQ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BR67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BS67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BT67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BU67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BV67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BW67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BX67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BY67*(1+Control!$K33)","v":61.714175240229707},{"$f":"BZ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CA67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CB67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CC67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CD67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CE67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CF67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CG67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CH67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CI67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CJ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CK67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CL67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CM67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CN67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CO67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CP67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CQ67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CR67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CS67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CT67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CU67*(1+Control!$K33)","v":61.714175240229707},{"$f":"CV67*(1+Control!$K33)","v":61.714175240229707}]
["Gas instant hot water",{"$f":"Control!H34","v":45.548367007988141},{"$f":"B68*(1+Control!$K34)","v":45.548367007988141},{"$f":"C68*(1+Control!$K34)","v":45.548367007988141},{"$f":"D68*(1+Control!$K34)","v":45.548367007988141},{"$f":"E68*(1+Control!$K34)","v":45.548367007988141},{"$f":"F68*(1+Control!$K34)","v":45.548367007988141},{"$f":"G68*(1+Control!$K34)","v":45.548367007988141},{"$f":"H68*(1+Control!$K34)","v":45.548367007988141},{"$f":"I68*(1+Control!$K34)","v":45.548367007988141},{"$f":"J68*(1+Control!$K34)","v":45.548367007988141},{"$f":"K68*(1+Control!$K34)","v":45.548367007988141},{"$f":"L68*(1+Control!$K34)","v":45.548367007988141},{"$f":"M68*(1+Control!$K34)","v":45.548367007988141},{"$f":"N68*(1+Control!$K34)","v":45.548367007988141},{"$f":"O68*(1+Control!$K34)","v":45.548367007988141},{"$f":"P68*(1+Control!$K34)","v":45.548367007988141},{"$f":"Q68*(1+Control!$K34)","v":45.548367007988141},{"$f":"R68*(1+Control!$K34)","v":45.548367007988141},{"$f":"S68*(1+Control!$K34)","v":45.548367007988141},{"$f":"T68*(1+Control!$K34)","v":45.548367007988141},{"$f":"U68*(1+Control!$K34)","v":45.548367007988141},{"$f":"V68*(1+Control!$K34)","v":45.548367007988141},{"$f":"W68*(1+Control!$K34)","v":45.548367007988141},{"$f":"X68*(1+Control!$K34)","v":45.548367007988141},{"$f":"Y68*(1+Control!$K34)","v":45.548367007988141},{"$f":"Z68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AA68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AB68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AC68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AD68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AE68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AF68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AG68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AH68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AI68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AJ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AK68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AL68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AM68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AN68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AO68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AP68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AQ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AR68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AS68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AT68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AU68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AV68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AW68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AX68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AY68*(1+Control!$K34)","v":45.548367007988141},{"$f":"AZ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BA68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BB68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BC68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BD68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BE68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BF68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BG68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BH68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BI68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BJ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BK68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BL68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BM68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BN68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BO68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BP68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BQ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BR68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BS68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BT68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BU68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BV68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BW68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BX68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BY68*(1+Control!$K34)","v":45.548367007988141},{"$f":"BZ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CA68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CB68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CC68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CD68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CE68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CF68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CG68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CH68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CI68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CJ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CK68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CL68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CM68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CN68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CO68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CP68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CQ68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CR68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CS68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CT68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CU68*(1+Control!$K34)","v":45.548367007988141},{"$f":"CV68*(1+Control!$K34)","v":45.548367007988141}]
["Difference",{"$f":"B68-B67","v":-16.165808232241567},{"$f":"C68-C67","v":-16.165808232241567},-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,{"$f":"BO68-BO67","v":-16.165808232241567},-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567,-16.165808232241567]
["Room heating"]
["RCAC split system",{"$f":"Control!H37","v":41.658122389442241},{"$f":"B71*(1+Control!$K37)","v":41.658122389442241},{"$f":"C71*(1+Control!$K37)","v":41.658122389442241},{"$f":"D71*(1+Control!$K37)","v":41.658122389442241},{"$f":"E71*(1+Control!$K37)","v":41.658122389442241},{"$f":"F71*(1+Control!$K37)","v":41.658122389442241},{"$f":"G71*(1+Control!$K37)","v":41.658122389442241},{"$f":"H71*(1+Control!$K37)","v":41.658122389442241},{"$f":"I71*(1+Control!$K37)","v":41.658122389442241},{"$f":"J71*(1+Control!$K37)","v":41.658122389442241},{"$f":"K71*(1+Control!$K37)","v":41.658122389442241},{"$f":"L71*(1+Control!$K37)","v":41.658122389442241},{"$f":"M71*(1+Control!$K37)","v":41.658122389442241},{"$f":"N71*(1+Control!$K37)","v":41.658122389442241},{"$f":"O71*(1+Control!$K37)","v":41.658122389442241},{"$f":"P71*(1+Control!$K37)","v":41.658122389442241},{"$f":"Q71*(1+Control!$K37)","v":41.658122389442241},{"$f":"R71*(1+Control!$K37)","v":41.658122389442241},{"$f":"S71*(1+Control!$K37)","v":41.658122389442241},{"$f":"T71*(1+Control!$K37)","v":41.658122389442241},{"$f":"U71*(1+Control!$K37)","v":41.658122389442241},{"$f":"V71*(1+Control!$K37)","v":41.658122389442241},{"$f":"W71*(1+Control!$K37)","v":41.658122389442241},{"$f":"X71*(1+Control!$K37)","v":41.658122389442241},{"$f":"Y71*(1+Control!$K37)","v":41.658122389442241},{"$f":"Z71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AA71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AB71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AC71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AD71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AE71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AF71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AG71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AH71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AI71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AJ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AK71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AL71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AM71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AN71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AO71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AP71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AQ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AR71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AS71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AT71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AU71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AV71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AW71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AX71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AY71*(1+Control!$K37)","v":41.658122389442241},{"$f":"AZ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BA71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BB71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BC71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BD71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BE71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BF71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BG71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BH71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BI71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BJ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BK71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BL71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BM71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BN71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BO71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BP71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BQ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BR71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BS71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BT71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BU71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BV71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BW71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BX71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BY71*(1+Control!$K37)","v":41.658122389442241},{"$f":"BZ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CA71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CB71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CC71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CD71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CE71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CF71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CG71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CH71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CI71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CJ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CK71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CL71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CM71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CN71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CO71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CP71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CQ71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CR71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CS71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CT71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CU71*(1+Control!$K37)","v":41.658122389442241},{"$f":"CV71*(1+Control!$K37)","v":41.658122389442241}]
["Gas wall furnace",{"$f":"Control!H38","v":37.034127023002803},{"$f":"B72*(1+Control!$K38)","v":37.034127023002803},{"$f":"C72*(1+Control!$K38)","v":37.034127023002803},{"$f":"D72*(1+Control!$K38)","v":37.034127023002803},{"$f":"E72*(1+Control!$K38)","v":37.034127023002803},{"$f":"F72*(1+Control!$K38)","v":37.034127023002803},{"$f":"G72*(1+Control!$K38)","v":37.034127023002803},{"$f":"H72*(1+Control!$K38)","v":37.034127023002803},{"$f":"I72*(1+Control!$K38)","v":37.034127023002803},{"$f":"J72*(1+Control!$K38)","v":37.034127023002803},{"$f":"K72*(1+Control!$K38)","v":37.034127023002803},{"$f":"L72*(1+Control!$K38)","v":37.034127023002803},{"$f":"M72*(1+Control!$K38)","v":37.034127023002803},{"$f":"N72*(1+Control!$K38)","v":37.034127023002803},{"$f":"O72*(1+Control!$K38)","v":37.034127023002803},{"$f":"P72*(1+Control!$K38)","v":37.034127023002803},{"$f":"Q72*(1+Control!$K38)","v":37.034127023002803},{"$f":"R72*(1+Control!$K38)","v":37.034127023002803},{"$f":"S72*(1+Control!$K38)","v":37.034127023002803},{"$f":"T72*(1+Control!$K38)","v":37.034127023002803},{"$f":"U72*(1+Control!$K38)","v":37.034127023002803},{"$f":"V72*(1+Control!$K38)","v":37.034127023002803},{"$f":"W72*(1+Control!$K38)","v":37.034127023002803},{"$f":"X72*(1+Control!$K38)","v":37.034127023002803},{"$f":"Y72*(1+Control!$K38)","v":37.034127023002803},{"$f":"Z72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AA72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AB72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AC72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AD72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AE72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AF72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AG72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AH72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AI72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AJ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AK72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AL72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AM72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AN72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AO72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AP72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AQ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AR72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AS72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AT72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AU72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AV72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AW72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AX72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AY72*(1+Control!$K38)","v":37.034127023002803},{"$f":"AZ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BA72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BB72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BC72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BD72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BE72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BF72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BG72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BH72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BI72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BJ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BK72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BL72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BM72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BN72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BO72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BP72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BQ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BR72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BS72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BT72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BU72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BV72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BW72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BX72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BY72*(1+Control!$K38)","v":37.034127023002803},{"$f":"BZ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CA72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CB72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CC72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CD72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CE72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CF72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CG72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CH72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CI72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CJ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CK72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CL72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CM72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CN72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CO72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CP72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CQ72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CR72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CS72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CT72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CU72*(1+Control!$K38)","v":37.034127023002803},{"$f":"CV72*(1+Control!$K38)","v":37.034127023002803}]
["Difference",{"$f":"B72-B71","v":-4.6239953664394378},{"$f":"C72-C71","v":-4.6239953664394378},-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,{"$f":"BO72-BO71","v":-4.6239953664394378},-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378,-4.6239953664394378]
["Ducted heating"]
["Ducted RCAC",{"$f":"Control!H41","v":40.993530307189324},{"$f":"B75*(1+Control!$K41)","v":40.993530307189324},{"$f":"C75*(1+Control!$K41)","v":40.993530307189324},{"$f":"D75*(1+Control!$K41)","v":40.993530307189324},{"$f":"E75*(1+Control!$K41)","v":40.993530307189324},{"$f":"F75*(1+Control!$K41)","v":40.993530307189324},{"$f":"G75*(1+Control!$K41)","v":40.993530307189324},{"$f":"H75*(1+Control!$K41)","v":40.993530307189324},{"$f":"I75*(1+Control!$K41)","v":40.993530307189324},{"$f":"J75*(1+Control!$K41)","v":40.993530307189324},{"$f":"K75*(1+Control!$K41)","v":40.993530307189324},{"$f":"L75*(1+Control!$K41)","v":40.993530307189324},{"$f":"M75*(1+Control!$K41)","v":40.993530307189324},{"$f":"N75*(1+Control!$K41)","v":40.993530307189324},{"$f":"O75*(1+Control!$K41)","v":40.993530307189324},{"$f":"P75*(1+Control!$K41)","v":40.993530307189324},{"$f":"Q75*(1+Control!$K41)","v":40.993530307189324},{"$f":"R75*(1+Control!$K41)","v":40.993530307189324},{"$f":"S75*(1+Control!$K41)","v":40.993530307189324},{"$f":"T75*(1+Control!$K41)","v":40.993530307189324},{"$f":"U75*(1+Control!$K41)","v":40.993530307189324},{"$f":"V75*(1+Control!$K41)","v":40.993530307189324},{"$f":"W75*(1+Control!$K41)","v":40.993530307189324},{"$f":"X75*(1+Control!$K41)","v":40.993530307189324},{"$f":"Y75*(1+Control!$K41)","v":40.993530307189324},{"$f":"Z75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AA75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AB75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AC75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AD75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AE75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AF75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AG75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AH75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AI75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AJ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AK75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AL75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AM75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AN75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AO75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AP75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AQ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AR75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AS75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AT75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AU75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AV75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AW75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AX75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AY75*(1+Control!$K41)","v":40.993530307189324},{"$f":"AZ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BA75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BB75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BC75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BD75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BE75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BF75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BG75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BH75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BI75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BJ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BK75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BL75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BM75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BN75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BO75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BP75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BQ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BR75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BS75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BT75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BU75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BV75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BW75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BX75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BY75*(1+Control!$K41)","v":40.993530307189324},{"$f":"BZ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CA75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CB75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CC75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CD75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CE75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CF75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CG75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CH75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CI75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CJ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CK75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CL75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CM75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CN75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CO75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CP75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CQ75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CR75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CS75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CT75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CU75*(1+Control!$K41)","v":40.993530307189324},{"$f":"CV75*(1+Control!$K41)","v":40.993530307189324}]
["Ducted gas heating",{"$f":"Control!H42","v":97.202285575365224},{"$f":"B76*(1+Control!$K42)","v":97.202285575365224},{"$f":"C76*(1+Control!$K42)","v":97.202285575365224},{"$f":"D76*(1+Control!$K42)","v":97.202285575365224},{"$f":"E76*(1+Control!$K42)","v":97.202285575365224},{"$f":"F76*(1+Control!$K42)","v":97.202285575365224},{"$f":"G76*(1+Control!$K42)","v":97.202285575365224},{"$f":"H76*(1+Control!$K42)","v":97.202285575365224},{"$f":"I76*(1+Control!$K42)","v":97.202285575365224},{"$f":"J76*(1+Control!$K42)","v":97.202285575365224},{"$f":"K76*(1+Control!$K42)","v":97.202285575365224},{"$f":"L76*(1+Control!$K42)","v":97.202285575365224},{"$f":"M76*(1+Control!$K42)","v":97.202285575365224},{"$f":"N76*(1+Control!$K42)","v":97.202285575365224},{"$f":"O76*(1+Control!$K42)","v":97.202285575365224},{"$f":"P76*(1+Control!$K42)","v":97.202285575365224},{"$f":"Q76*(1+Control!$K42)","v":97.202285575365224},{"$f":"R76*(1+Control!$K42)","v":97.202285575365224},{"$f":"S76*(1+Control!$K42)","v":97.202285575365224},{"$f":"T76*(1+Control!$K42)","v":97.202285575365224},{"$f":"U76*(1+Control!$K42)","v":97.202285575365224},{"$f":"V76*(1+Control!$K42)","v":97.202285575365224},{"$f":"W76*(1+Control!$K42)","v":97.202285575365224},{"$f":"X76*(1+Control!$K42)","v":97.202285575365224},{"$f":"Y76*(1+Control!$K42)","v":97.202285575365224},{"$f":"Z76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AA76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AB76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AC76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AD76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AE76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AF76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AG76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AH76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AI76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AJ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AK76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AL76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AM76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AN76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AO76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AP76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AQ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AR76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AS76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AT76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AU76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AV76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AW76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AX76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AY76*(1+Control!$K42)","v":97.202285575365224},{"$f":"AZ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BA76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BB76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BC76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BD76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BE76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BF76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BG76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BH76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BI76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BJ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BK76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BL76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BM76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BN76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BO76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BP76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BQ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BR76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BS76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BT76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BU76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BV76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BW76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BX76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BY76*(1+Control!$K42)","v":97.202285575365224},{"$f":"BZ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CA76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CB76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CC76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CD76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CE76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CF76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CG76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CH76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CI76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CJ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CK76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CL76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CM76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CN76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CO76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CP76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CQ76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CR76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CS76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CT76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CU76*(1+Control!$K42)","v":97.202285575365224},{"$f":"CV76*(1+Control!$K42)","v":97.202285575365224}]
["Difference",{"$f":"B76-B75","v":56.208755268175899},{"$f":"C76-C75","v":56.208755268175899},56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,{"$f":"BO76-BO75","v":56.208755268175899},56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899,56.208755268175899]
[]
["Capital costs",2021,{"$f":"B79+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN79+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B5","v":-897.82244559999981},-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,{"$f":"BN5","v":-735.32244559999981},-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-735.32244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981,-897.82244559999981]
["Hot water",{"$f":"B9","v":-1907.8726968999999},-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,{"$f":"BN9","v":-1732.8726968999999},-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1732.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999,-1907.8726968999999]
["Room heating",{"$f":"B13","v":-508.16750420959966},-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,{"$f":"BN13","v":-383.16750420959966},-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-383.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966,-508.16750420959966]
["Space heating",{"$f":"B17","v":-6967.1021778559998},-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,{"$f":"BN17","v":-6967.1021778559998},-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998,-6967.1021778559998]
["Gas disconnection charge",{"$f":"-B18","v":-897.82244559999992},-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,{"$f":"-BN18","v":-897.82244559999992},-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992,-897.82244559999992]
["Electricity connection upgrade",-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171,-3366.834171]
[]
["Realtive running costs-Residential",2021,{"$f":"B87+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN87+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B25+B65","v":-11.874367595634748},-11.381853003140407,-9.6717112952751414,-9.6171970988765061,-3.6540505739691804,-1.8517574370441503,0.26463162594529077,1.0582977330955137,0.14252916025645046,1.8653316961704354,6.0395711911968837,7.1406612192862005,7.4857465935813385,8.3740131405404696,8.2262260562260678,9.3304205212638962,10.623084026218933,12.034012206814772,14.19319634773391,16.181420124495091,16.346401544097795,19.04873102218022,22.258522476599012,26.195539560431712,30.812004578149342,35.997360030970839,42.190247992289358,45.887585730346842,44.114088350419621,39.19613958788976,35.562167427499304,35.946186844410171,39.157275546553599,42.642469149371806,42.882542734173207,39.007068943214314,34.52614905047939,33.89512993621917,37.790006729121188,41.361652984536633,41.517355358247876,37.425001322520679,33.040695730873637,32.441692445369185,35.875183792040893,39.386892140125717,39.88929320790497,-32.745961260610578,-32.709212866697442,-32.673895459570154,-32.639962715456448,-32.607370697475965,-32.576077732373889,-32.546044295380185,-32.517232902628443,-32.489608010614099,-32.463135922213255,-32.437784698821673,-32.413524078208319,-32.390325397709866,-32.368161522422035,-32.347006778070586,-32.326836888269568,-32.30762891589724,{"$f":"BN25+BN65","v":-32.289361208341411},-32.272013346384824,-32.255566096519651,-32.240001366496585,-32.225302163929065,-32.211452557788029,-32.198437642635128,-32.186243505455209,-32.174857194959877,-32.164266693245118,-32.154460889695429,-32.145429557036863,-32.137163329449706,-32.129653682660241,-32.122892915938671,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749,-32.116874135937749]
["Hot water",{"$f":"B29+B69","v":-44.002057706845527},-39.66613481692243,-25.102416935164932,-28.783272948659508,47.109650177584605,65.338025423840094,91.689086489364655,102.17213318714286,88.130897190913544,125.56102658727698,181.86094744439035,195.51083598587635,201.0583686041646,211.66316405570436,208.6663671202364,221.93288706328772,238.20621040631406,257.29798760536056,285.22932830647096,310.92214102388857,316.72610258754571,351.23476255871435,393.32219946700189,445.17099152610552,506.13666472243034,574.72873856988201,656.85790373576231,705.31525625338588,680.00464510420511,612.27648791144441,563.01831438735144,567.91866394034139,610.92790376831124,657.64122543852886,660.6322894522433,608.17060552754094,547.55875050103634,538.83767657478882,591.11691335083822,639.04815767585239,640.95296405617626,585.61729709156987,526.35429196229086,518.10973113814464,564.21459134663246,611.379854665067,617.99708939938284,-361.00019905069684,-360.64660476738993,-360.30677948710843,-359.98027748095598,-359.66667598679061,-359.36557402315191,-359.07659128137192,-358.79936709042619,-358.53355944951733,-358.27884412378478,-358.03491379890346,-357.80147729066766,-357.57825880596579,-357.36499725183563,-357.16144558954613,-356.96737023089435,-356.78255047412279,{"$f":"BN29+BN69","v":-356.60677797706808},-356.4398562653343,-356.28160027346183,-356.13183591721872,-355.9903996952894,-355.85713831877598,-355.7319083670489,-355.61457596860799,-355.50501650572039,-355.403114341709,-355.30876256985761,-355.22186278299176,-355.14232486287915,-355.07006678867089,-355.00501446368582,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452,-354.94710155990452]
["Room heating",{"$f":"B33+B73","v":-12.446613413633649},-11.22812064646326,-7.1353852928726056,-8.1697893962902057,13.157844940487671,18.280432209382489,25.685678596542253,28.631652707114689,24.685746624859384,35.204462732499557,51.026018626883392,54.861947189897457,56.420929796976473,59.401118071323616,58.558950098495409,62.287143382028681,66.860316682085681,72.225539500861117,80.074880341486164,87.295143999125003,88.926188961360594,98.623905836661464,110.45143108640062,125.02211873801122,142.1548569626782,161.43078690658405,184.51094683307679,198.12856298030403,191.01570664016614,171.98255688905974,158.13989185859498,159.51700133182885,171.60357412897716,184.73107801470059,185.57163490636603,170.82871072651247,153.79540344002504,151.34458367895706,166.03623606808264,179.50600386935952,180.04129770557572,164.49071904569632,147.83646920222463,145.5195604407553,158.47607284230304,171.73058259125693,173.59017577755907,-101.53028769474679,-101.43091967376017,-101.3354210552107,-101.24366657915948,-101.155537439847,-101.07092095237965,-100.98971024138791,-100.91180395012589,-100.83710596860533,-100.76552517946956,-100.6969752204165,-100.63137426207385,-100.56864480031609,-100.50871346209351,-100.45151082391428,-100.39697124219046,-100.34503269471773,{"$f":"BN33+BN73","v":-100.29563663261837},-100.24872784212673,-100.20425431564726,-100.16216713155865,-100.12242034227941,-100.08497087014925,-100.04977841071525,-100.01680534304671,-99.986016646731599,-99.957379825238434,-99.930864835352907,-99.906444022425006,-99.884092061185498,-99.863785901913843,-99.845504721760449,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075,-99.829229881046075]
["Space heating",{"$f":"B37+B77","v":35.593855943805316},38.804942765524878,49.590504167928451,46.864545118922102,103.06913442996026,116.56865852681253,136.08366077062172,143.84716901495389,133.44854592759864,161.1684566112622,202.86290979175604,212.97170976958134,217.08008746353076,224.93376009239856,222.71439978753355,232.53928561708014,244.59094231370088,258.72988244788559,279.4152041925916,298.4427225374281,302.74100573202537,328.29734196811233,359.46634968507203,397.86439714343408,443.01420140608582,493.81194619943773,554.63495588807734,590.52137961724088,571.77691114440711,521.61896356502064,485.13946983767829,488.7685583318476,520.62023252668541,555.21506629612134,557.43018092827492,518.57823956019035,473.69046506403527,467.23183416427946,505.94865928385758,541.44545913663433,542.85611583442756,501.87576736603938,457.98692071971413,451.88118468948903,486.02540560650891,520.95493718022283,525.85551216530132,-199.16782686759879,-198.90596290641051,-198.65429595870367,-198.4124959276981,-198.18024972527459,-197.95726039359593,-197.74324628462946,-197.53794029353898,-197.34108914223771,-197.15245270969169,-196.97180340583427,-196.79892558620182,-196.63361500462847,-196.47567830154773,-196.32493252564015,-196.18120468674439,-196.0443313381104,{"$f":"BN37+BN77","v":-195.91415818622505},-195.7905397265765,-195.67333890385413,-195.56242679519707,-195.45768231521416,-195.35899194160052,-195.26624946026863,-195.17935572900092,-195.09821845871164,-195.02275201148262,-194.95287721460787,-194.88852118995078,-194.82961719797842,-194.77610449589781,-194.72792820937593,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567,-194.68503921737567]
["Service charge",{"$f":"B38-B39","v":116.98957500000002},{"$f":"C38-C39","v":116.98957500000002},116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,{"$f":"BO38-BO39","v":116.98957500000002},116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002,116.98957500000002]
[]
["Relative running costs-Commercial",2021,{"$f":"B94+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN94+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B45+B65","v":-14.37136304472126},{"$f":"C45+C65","v":-13.81584707925051},-12.04740834122704,-11.880027354836798,-9.0397906369196832,-7.2919933034626974,-5.3203123924353735,-4.6679926729125052,-5.7265633455340863,-4.1165388443566551,-2.1366817097141331,-1.5380028612014209,-1.0731770955973667,-0.43267442742519169,-0.96578841933081438,-0.17757865555504626,0.76070661823325647,1.6659756223773945,3.0371041600288171,3.9949641861527203,3.4967581421917648,4.8168491285282888,6.1439843989159391,7.6435967312458422,9.1482466888137282,11.104780295950128,13.145099145189555,14.309741321059718,13.928376047511769,12.812231431653842,11.947325281649178,12.230987722375112,13.234723012391719,14.207551536723535,14.238775123947235,13.235872061064612,12.178891349208875,12.188560013109104,13.341464784147988,14.260806604341269,14.273922407520168,13.297083989619523,12.349942337922002,12.369465418981548,13.32862826392013,14.189313892161231,14.298933347944427,0.8660923217066161,1.0978622230940251,1.3282069151444977,1.5571725346032812,1.7848028409604799,2.0111393392198016,2.2362213945744704,2.2723147973307212,2.1110990123771094,1.9502938498449884,1.7899182450177085,1.6299895699069955,1.4705237088701244,1.3115351292575701,1.1530369474072719,0.99504099027642834,0.83755785297922269,0.68059695247795471,{"$f":"BO45+BO65","v":0.52416657765561236},0.36827393598016211,0.21292519695413059,5.8125532528165103E-2,-9.6120845357472895E-2,-0.24981064995224944,-0.40294148745675162,-0.55551182723872206,-0.70752097438697792,-0.85896904449650524,-1.00985694058721,-1.1601863320677497,-1.309959635664133,-1.4591799982405016,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232,-1.6078512814470232]
["Hot water",{"$f":"B49+B69","v":-78.354154886652822},{"$f":"C49+C69","v":-73.159926279776045},-57.776345671003206,-59.918263564346454,-26.092376604612376,-8.5739341717335478,15.835766183580155,24.414853668041395,8.4560466905514673,44.308968155097467,71.036681623531507,77.920756815240765,85.078317539456208,92.349701928981148,84.164206338077832,93.178957168961489,104.68122580994154,116.95830578761181,134.27433087684605,146.08616186800575,142.93839517977355,158.82738643814722,175.54841883539828,194.55503996250158,213.59018821187649,238.67508777438385,264.84860513386695,279.18027700305254,272.63606381651317,256.14778786150328,244.20736018322461,247.75638470114833,261.01987192210555,273.87699019458614,274.05452804294936,260.30523813535319,245.83611322127385,245.74997740255409,261.07859166377716,273.2675631255438,273.25162013632166,259.90213344333489,246.95988926003102,247.05143216920496,259.81232246396104,271.25241703306045,272.57705212501844,91.406149989506133,94.388472287985877,97.357081174248293,100.31242057760923,103.25491155335558,106.18495346403026,109.10292508284763,109.47873170268221,107.20010737638873,104.93144189699242,102.67286783997005,100.42450314877729,98.186451859053733,95.958804775040704,93.741640101250965,91.535024032189853,89.339011302711214,87.153645701387262,{"$f":"BO49+BO69","v":84.978960549088612},82.814979144795217,80.661715180502171,78.519173126939137,76.387348591679682,74.266228651097975,72.155792157504862,70.056010022691311,67.966845479001762,65.888254318964101,63.820185114413256,61.762579415962797,59.715371933594817,57.67849069906746,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606,55.65185721076606]
["Room heating",{"$f":"B53+B73","v":-22.100332590238033},{"$f":"C53+C73","v":-20.640636431153219},-16.31750103856222,-16.919428592896075,-7.4135864342756363,-2.4905064029949315,4.3691735513857068,6.7800918989034713,2.295304837783867,12.370789710452179,19.88188397367751,21.816465386379598,23.827902442446323,25.871326532515589,23.57101644249979,26.104366080890053,29.336764696109249,32.786902886880604,37.653099049272875,40.972491712647034,40.087897811942589,44.553065071018288,49.252054779304636,54.593346808631644,59.942655606946182,66.992081867073324,74.347434442198079,78.374959598294964,76.535887124669728,71.902307260742532,68.546776008856881,69.54413246915064,73.27147348892592,76.884615608699477,76.934507774593953,73.07064517107068,69.004492588868516,68.980286468333446,73.287975069404496,76.71335276694748,76.708872425034684,72.957363601239649,69.320299167977055,69.346024803682724,72.93212467712641,76.147050966657361,76.519303499662954,25.606167016793627,26.444267288021656,27.278513779091661,28.109031244219544,28.935938009499814,29.759346304873468,30.579362574212674,30.684972766033077,30.044627600499886,29.407081097032766,28.772370512350498,28.140528991241631,27.511585770082824,26.8855663669273,26.262492759018578,25.642383548515404,25.025254117154311,24.411116770518198,{"$f":"BO53+BO73","v":23.79998087252816},23.191852970726522,22.586736912874706,21.984633955349274,21.385542863778689,20.78946000633065,20.196379440024451,19.606292990412975,19.019190324950323,18.435059020333149,17.853884624079605,17.275650710585147,16.70033893187253,16.127929063231925,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487,15.558399043927487]
["Space heating",{"$f":"B57+B77","v":10.153466584283045},{"$f":"C57+C77","v":14.000195285871335},25.392928555758168,23.80667241257256,48.857362336466416,61.831126183606067,79.908400416326884,86.261879355667787,74.443146394599665,100.99501241198439,120.78895494095471,125.88714595795781,131.18787419982775,136.57289768424559,130.51090403526277,137.18702543525595,145.70534649183369,154.79747537104279,167.62133349311185,176.36890945306263,174.03774435002973,185.80477336218215,198.18799329931321,212.2638687648338,226.36087077450972,244.93818233060958,264.32169970505589,274.93541305759356,270.08891618592236,257.87807042686723,249.03525865719209,251.66358627020142,261.48622613407986,271.00791830854195,271.13939883984034,260.95698444937892,250.24147646804627,250.1776862209891,261.5297126520469,270.55659034910138,270.54478333041357,260.65845419476545,251.07371968828519,251.14151430473316,260.59194220651415,269.06421854598386,270.04521345649277,135.8741243722254,138.08276508699106,140.28124995757551,142.46990774803012,144.6490502824158,146.81897331963575,148.97995737060029,149.25827128786818,147.57077343987478,145.89065088956141,144.21800181933992,142.55291357547659,140.89546320442281,139.24571795375414,137.60373573997114,135.96956558523334,134.34324802494058,132.72481548792305,{"$f":"BO57+BO77","v":131.11429265086701},129.51169676847209,127.91703798072143,126.33031959853673,124.75153836898599,123.18068472112296,121.61774299344543,120.06269164388107,118.51550344313242,116.9761456521413,115.44458018436725,113.9207637535113,112.40464800725684,110.89617964754513,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873,109.39530053784873]
["Service charge",{"$f":"B58-B59","v":109.575},{"$f":"C58-C59","v":109.575},109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,{"$f":"BO58-BO59","v":109.575},109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575,109.575]
[]
["Residential"]
["NPV (High income)",2021,{"$f":"B102+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN102+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B80+B88*Control!$K$2","v":-1021.0743206623412},{"$f":"C80+C88*Control!$K$2","v":-1015.9621876134361},{"$f":"D80+D88*Control!$K$2","v":-998.21150148896447},{"$f":"E80+E88*Control!$K$2","v":-997.64566277212043},{"$f":"F80+F88*Control!$K$2","v":-935.75024101201745},{"$f":"G80+G88*Control!$K$2","v":-917.04305456617578},{"$f":"H80+H88*Control!$K$2","v":-895.07565981660002},{"$f":"I80+I88*Control!$K$2","v":-886.83767702788668},{"$f":"J80+J88*Control!$K$2","v":-896.34304165606886},{"$f":"K80+K88*Control!$K$2","v":-878.46094046597136},{"$f":"L80+L88*Control!$K$2","v":-835.13376193812917},{"$f":"M80+M88*Control!$K$2","v":-823.70482397731132},{"$f":"N80+N88*Control!$K$2","v":-820.12295579815031},{"$f":"O80+O88*Control!$K$2","v":-810.90305279395898},{"$f":"P80+P88*Control!$K$2","v":-812.43703219160227},{"$f":"Q80+Q88*Control!$K$2","v":-800.97587123685787},{"$f":"R80+R88*Control!$K$2","v":-787.55846609698858},{"$f":"S80+S88*Control!$K$2","v":-772.91351406597141},{"$f":"T80+T88*Control!$K$2","v":-750.50192104176813},{"$f":"U80+U88*Control!$K$2","v":-729.8648381356071},{"$f":"V80+V88*Control!$K$2","v":-565.65238741747748},{"$f":"W80+W88*Control!$K$2","v":-537.60313152848687},{"$f":"X80+X88*Control!$K$2","v":-504.28659385774546},{"$f":"Y80+Y88*Control!$K$2","v":-463.42170283708703},{"$f":"Z80+Z88*Control!$K$2","v":-415.50437460795473},{"$f":"AA80+AA88*Control!$K$2","v":-361.68215820125249},{"$f":"AB80+AB88*Control!$K$2","v":-297.40209889400091},{"$f":"AC80+AC88*Control!$K$2","v":-259.0249975213041},{"$f":"AD80+AD88*Control!$K$2","v":-277.4332938565579},{"$f":"AE80+AE88*Control!$K$2","v":-328.47992026091129},{"$f":"AF80+AF88*Control!$K$2","v":-366.19930860603256},{"$f":"AG80+AG88*Control!$K$2","v":-362.21331837847629},{"$f":"AH80+AH88*Control!$K$2","v":-328.88331571996235},{"$f":"AI80+AI88*Control!$K$2","v":-292.70819792585473},{"$f":"AJ80+AJ88*Control!$K$2","v":-290.21631621161606},{"$f":"AK80+AK88*Control!$K$2","v":-330.44240889770077},{"$f":"AL80+AL88*Control!$K$2","v":-376.95282508077014},{"$f":"AM80+AM88*Control!$K$2","v":-383.50258770234683},{"$f":"AN80+AN88*Control!$K$2","v":-343.07509849117832},{"$f":"AO80+AO88*Control!$K$2","v":-306.00263172661778},{"$f":"AP80+AP88*Control!$K$2","v":-304.38649433176209},{"$f":"AQ80+AQ88*Control!$K$2","v":-346.8637297937787},{"$f":"AR80+AR88*Control!$K$2","v":-392.37132256995801},{"$f":"AS80+AS88*Control!$K$2","v":-398.58877183724093},{"$f":"AT80+AT88*Control!$K$2","v":-362.9503057817364},{"$f":"AU80+AU88*Control!$K$2","v":-326.49997399879186},{"$f":"AV80+AV88*Control!$K$2","v":-321.28522271722642},{"$f":"AW80+AW88*Control!$K$2","v":-1075.2143256166466},{"$f":"AX80+AX88*Control!$K$2","v":-1074.8328898543759},{"$f":"AY80+AY88*Control!$K$2","v":-1074.4663072455996},{"$f":"AZ80+AZ88*Control!$K$2","v":-1074.1140969654023},{"$f":"BA80+BA88*Control!$K$2","v":-1073.7758029639906},{"$f":"BB80+BB88*Control!$K$2","v":-1073.4509926872304},{"$f":"BC80+BC88*Control!$K$2","v":-1073.1392558815244},{"$f":"BD80+BD88*Control!$K$2","v":-1072.8402034771575},{"$f":"BE80+BE88*Control!$K$2","v":-1072.5534665447071},{"$f":"BF80+BF88*Control!$K$2","v":-1072.2786953195498},{"$f":"BG80+BG88*Control!$K$2","v":-1072.0155582898956},{"$f":"BH80+BH88*Control!$K$2","v":-1071.763741344135},{"$f":"BI80+BI88*Control!$K$2","v":-1071.5229469736241},{"$f":"BJ80+BJ88*Control!$K$2","v":-1071.2928935273355},{"$f":"BK80+BK88*Control!$K$2","v":-1071.0733145150823},{"$f":"BL80+BL88*Control!$K$2","v":-1070.86395795628},{"$f":"BM80+BM88*Control!$K$2","v":-1070.6645857714484},{"$f":"BN80+BN88*Control!$K$2","v":-1070.4749732138773},{"$f":"BO80+BO88*Control!$K$2","v":-1070.2949083390745},{"$f":"BP80+BP88*Control!$K$2","v":-1070.1241915098053},{"$f":"BQ80+BQ88*Control!$K$2","v":-1069.9626349347095},{"$f":"BR80+BR88*Control!$K$2","v":-1069.8100622386246},{"$f":"BS80+BS88*Control!$K$2","v":-1069.6663080629171},{"$f":"BT80+BT88*Control!$K$2","v":-1069.5312176942341},{"$f":"BU80+BU88*Control!$K$2","v":-1069.4046467202359},{"$f":"BV80+BV88*Control!$K$2","v":-1069.2864607109777},{"$f":"BW80+BW88*Control!$K$2","v":-1069.1765349247257},{"$f":"BX80+BX88*Control!$K$2","v":-1069.0747540370905},{"$f":"BY80+BY88*Control!$K$2","v":-1068.9810118924656},{"$f":"BZ80+BZ88*Control!$K$2","v":-1068.8952112768452},{"$f":"CA80+CA88*Control!$K$2","v":-1068.8172637111829},{"$f":"CB80+CB88*Control!$K$2","v":-1068.747089264537},{"$f":"CC80+CC88*Control!$K$2","v":-1068.6846163863206},{"$f":"CD80+CD88*Control!$K$2","v":-1231.1846163863206},{"$f":"CE80+CE88*Control!$K$2","v":-1231.1846163863206},{"$f":"CF80+CF88*Control!$K$2","v":-1231.1846163863206},{"$f":"CG80+CG88*Control!$K$2","v":-1231.1846163863206},{"$f":"CH80+CH88*Control!$K$2","v":-1231.1846163863206},{"$f":"CI80+CI88*Control!$K$2","v":-1231.1846163863206},{"$f":"CJ80+CJ88*Control!$K$2","v":-1231.1846163863206},{"$f":"CK80+CK88*Control!$K$2","v":-1231.1846163863206},{"$f":"CL80+CL88*Control!$K$2","v":-1231.1846163863206},{"$f":"CM80+CM88*Control!$K$2","v":-1231.1846163863206},{"$f":"CN80+CN88*Control!$K$2","v":-1231.1846163863206},{"$f":"CO80+CO88*Control!$K$2","v":-1231.1846163863206},{"$f":"CP80+CP88*Control!$K$2","v":-1231.1846163863206},{"$f":"CQ80+CQ88*Control!$K$2","v":-1231.1846163863206},{"$f":"CR80+CR88*Control!$K$2","v":-1231.1846163863206},{"$f":"CS80+CS88*Control!$K$2","v":-1231.1846163863206},{"$f":"CT80+CT88*Control!$K$2","v":-1231.1846163863206},{"$f":"CU80+CU88*Control!$K$2","v":-1231.1846163863206},{"$f":"CV80+CV88*Control!$K$2","v":-1231.1846163863206},{"$f":"CW80+CW88*Control!$K$2","v":-1231.1846163863206}]
["Hot water",{"$f":"B81+B89*Control!$K$2","v":-2364.5990088733456},{"$f":"C81+C89*Control!$K$2","v":-2319.5936119960238},{"$f":"D81+D89*Control!$K$2","v":-2168.4272006188453},{"$f":"E81+E89*Control!$K$2","v":-2206.6332273266999},{"$f":"F81+F89*Control!$K$2","v":-1418.890637758358},{"$f":"G81+G89*Control!$K$2","v":-1229.6863361105902},{"$f":"H81+H89*Control!$K$2","v":-956.17133330723038},{"$f":"I81+I89*Control!$K$2","v":-847.36089338601437},{"$f":"J81+J89*Control!$K$2","v":-993.1041214602667},{"$f":"K81+K89*Control!$K$2","v":-604.59217800116312},{"$f":"L81+L89*Control!$K$2","v":-20.218251927695064},{"$f":"M81+M89*Control!$K$2","v":121.46292339220918},{"$f":"N81+N89*Control!$K$2","v":179.04441492569367},{"$f":"O81+O89*Control!$K$2","v":289.11856527752934},{"$f":"P81+P89*Control!$K$2","v":258.01283787750481},{"$f":"Q81+Q89*Control!$K$2","v":395.71477824308022},{"$f":"R81+R89*Control!$K$2","v":564.62630968843541},{"$f":"S81+S89*Control!$K$2","v":762.79242835567175},{"$f":"T81+T89*Control!$K$2","v":1052.7101933811132},{"$f":"U81+U89*Control!$K$2","v":1319.3928034269252},{"$f":"V81+V89*Control!$K$2","v":1554.6359397244305},{"$f":"W81+W89*Control!$K$2","v":1912.8240295810119},{"$f":"X81+X89*Control!$K$2","v":2349.677232392537},{"$f":"Y81+Y89*Control!$K$2","v":2887.8499636587667},{"$f":"Z81+Z89*Control!$K$2","v":3520.6528035040901},{"$f":"AA81+AA89*Control!$K$2","v":4232.6150741702686},{"$f":"AB81+AB89*Control!$K$2","v":5085.0877235533599},{"$f":"AC81+AC89*Control!$K$2","v":5588.058472121862},{"$f":"AD81+AD89*Control!$K$2","v":5325.3429836560044},{"$f":"AE81+AE89*Control!$K$2","v":4622.347872439007},{"$f":"AF81+AF89*Control!$K$2","v":4111.0648756735609},{"$f":"AG81+AG89*Control!$K$2","v":4161.9288283011483},{"$f":"AH81+AH89*Control!$K$2","v":4608.3500301975719},{"$f":"AI81+AI89*Control!$K$2","v":5093.2183349619618},{"$f":"AJ81+AJ89*Control!$K$2","v":5124.2645565946259},{"$f":"AK81+AK89*Control!$K$2","v":4579.7302173490998},{"$f":"AL81+AL89*Control!$K$2","v":3950.5998891142044},{"$f":"AM81+AM89*Control!$K$2","v":3860.0781240340621},{"$f":"AN81+AN89*Control!$K$2","v":4402.7187242665295},{"$f":"AO81+AO89*Control!$K$2","v":4900.2286497046607},{"$f":"AP81+AP89*Control!$K$2","v":4919.9998885613668},{"$f":"AQ81+AQ89*Control!$K$2","v":4345.6345881541065},{"$f":"AR81+AR89*Control!$K$2","v":3730.5048605972479},{"$f":"AS81+AS89*Control!$K$2","v":3644.9291385676297},{"$f":"AT81+AT89*Control!$K$2","v":4123.481821429853},{"$f":"AU81+AU89*Control!$K$2","v":4613.041125955946},{"$f":"AV81+AV89*Control!$K$2","v":4681.725759656515},{"$f":"AW81+AW89*Control!$K$2","v":-5479.9313147613593},{"$f":"AX81+AX89*Control!$K$2","v":-5476.2611270163779},{"$f":"AY81+AY89*Control!$K$2","v":-5472.7338568143277},{"$f":"AZ81+AZ89*Control!$K$2","v":-5469.3448776416853},{"$f":"BA81+BA89*Control!$K$2","v":-5466.0898013719861},{"$f":"BB81+BB89*Control!$K$2","v":-5462.9644659547921},{"$f":"BC81+BC89*Control!$K$2","v":-5459.964923916179},{"$f":"BD81+BD89*Control!$K$2","v":-5457.0874316142517},{"$f":"BE81+BE89*Control!$K$2","v":-5454.3284391976822},{"$f":"BF81+BF89*Control!$K$2","v":-5451.6845812194952},{"$f":"BG81+BG89*Control!$K$2","v":-5449.1526678620849},{"$f":"BH81+BH89*Control!$K$2","v":-5446.7296767329699},{"$f":"BI81+BI89*Control!$K$2","v":-5444.4127451939639},{"$f":"BJ81+BJ89*Control!$K$2","v":-5442.1991631894016},{"$f":"BK81+BK89*Control!$K$2","v":-5440.0863665417328},{"$f":"BL81+BL89*Control!$K$2","v":-5438.0719306852907},{"$f":"BM81+BM89*Control!$K$2","v":-5436.1535648113022},{"$f":"BN81+BN89*Control!$K$2","v":-5434.3291063993565},{"$f":"BO81+BO89*Control!$K$2","v":-5432.5965161124132},{"$f":"BP81+BP89*Control!$K$2","v":-5430.9538730342829},{"$f":"BQ81+BQ89*Control!$K$2","v":-5429.3993702301714},{"$f":"BR81+BR89*Control!$K$2","v":-5427.9313106123336},{"$f":"BS81+BS89*Control!$K$2","v":-5426.5481030944266},{"$f":"BT81+BT89*Control!$K$2","v":-5425.2482590193613},{"$f":"BU81+BU89*Control!$K$2","v":-5424.0303888467452},{"$f":"BV81+BV89*Control!$K$2","v":-5422.8931990871251},{"$f":"BW81+BW89*Control!$K$2","v":-5421.8354894713366},{"$f":"BX81+BX89*Control!$K$2","v":-5420.8561503442224},{"$f":"BY81+BY89*Control!$K$2","v":-5419.9541602729641},{"$f":"BZ81+BZ89*Control!$K$2","v":-5419.1285838611275},{"$f":"CA81+CA89*Control!$K$2","v":-5418.378569760348},{"$f":"CB81+CB89*Control!$K$2","v":-5417.7033488724146},{"$f":"CC81+CC89*Control!$K$2","v":-5417.1022327351666},{"$f":"CD81+CD89*Control!$K$2","v":-5592.1022327351666},{"$f":"CE81+CE89*Control!$K$2","v":-5592.1022327351666},{"$f":"CF81+CF89*Control!$K$2","v":-5592.1022327351666},{"$f":"CG81+CG89*Control!$K$2","v":-5592.1022327351666},{"$f":"CH81+CH89*Control!$K$2","v":-5592.1022327351666},{"$f":"CI81+CI89*Control!$K$2","v":-5592.1022327351666},{"$f":"CJ81+CJ89*Control!$K$2","v":-5592.1022327351666},{"$f":"CK81+CK89*Control!$K$2","v":-5592.1022327351666},{"$f":"CL81+CL89*Control!$K$2","v":-5592.1022327351666},{"$f":"CM81+CM89*Control!$K$2","v":-5592.1022327351666},{"$f":"CN81+CN89*Control!$K$2","v":-5592.1022327351666},{"$f":"CO81+CO89*Control!$K$2","v":-5592.1022327351666},{"$f":"CP81+CP89*Control!$K$2","v":-5592.1022327351666},{"$f":"CQ81+CQ89*Control!$K$2","v":-5592.1022327351666},{"$f":"CR81+CR89*Control!$K$2","v":-5592.1022327351666},{"$f":"CS81+CS89*Control!$K$2","v":-5592.1022327351666},{"$f":"CT81+CT89*Control!$K$2","v":-5592.1022327351666},{"$f":"CU81+CU89*Control!$K$2","v":-5592.1022327351666},{"$f":"CV81+CV89*Control!$K$2","v":-5592.1022327351666},{"$f":"CW81+CW89*Control!$K$2","v":-5592.1022327351666}]
["Room heating",{"$f":"B82+B90*Control!$K$2","v":-637.35909517654852},{"$f":"C82+C90*Control!$K$2","v":-624.71155693132357},{"$f":"D82+D90*Control!$K$2","v":-582.23036352028043},{"$f":"E82+E90*Control!$K$2","v":-592.96712438704583},{"$f":"F82+F90*Control!$K$2","v":-371.59357320793293},{"$f":"G82+G90*Control!$K$2","v":-318.42286908606729},{"$f":"H82+H90*Control!$K$2","v":-241.55894389887663},{"$f":"I82+I90*Control!$K$2","v":-210.98074004180148},{"$f":"J82+J90*Control!$K$2","v":-251.93789582638851},{"$f":"K82+K90*Control!$K$2","v":-142.75721962838145},{"$f":"L82+L90*Control!$K$2","v":21.465120187283219},{"$f":"M82+M90*Control!$K$2","v":61.280746930258715},{"$f":"N82+N90*Control!$K$2","v":77.462453279210195},{"$f":"O82+O90*Control!$K$2","v":108.395788456329},{"$f":"P82+P90*Control!$K$2","v":99.654372887664522},{"$f":"Q82+Q90*Control!$K$2","v":138.3517442709815},{"$f":"R82+R90*Control!$K$2","v":185.81971927491099},{"$f":"S82+S90*Control!$K$2","v":241.5088974324434},{"$f":"T82+T90*Control!$K$2","v":322.98237118325642},{"$f":"U82+U90*Control!$K$2","v":397.92623889505057},{"$f":"V82+V90*Control!$K$2","v":539.85592784795324},{"$f":"W82+W90*Control!$K$2","v":640.51491276466948},{"$f":"X82+X90*Control!$K$2","v":763.28058029490853},{"$f":"Y82+Y90*Control!$K$2","v":914.51933549976707},{"$f":"Z82+Z90*Control!$K$2","v":1092.3512995294757},{"$f":"AA82+AA90*Control!$K$2","v":1292.4288607151441},{"$f":"AB82+AB90*Control!$K$2","v":1531.9930282186581},{"$f":"AC82+AC90*Control!$K$2","v":1673.339227122083},{"$f":"AD82+AD90*Control!$K$2","v":1599.5102106367472},{"$f":"AE82+AE90*Control!$K$2","v":1401.9526248307805},{"$f":"AF82+AF90*Control!$K$2","v":1258.2704954774756},{"$f":"AG82+AG90*Control!$K$2","v":1272.5644208907822},{"$f":"AH82+AH90*Control!$K$2","v":1398.0189133787576},{"$f":"AI82+AI90*Control!$K$2","v":1534.2779146074536},{"$f":"AJ82+AJ90*Control!$K$2","v":1543.002607704577},{"$f":"AK82+AK90*Control!$K$2","v":1389.976096234873},{"$f":"AL82+AL90*Control!$K$2","v":1213.1761913418836},{"$f":"AM82+AM90*Control!$K$2","v":1187.7375203087825},{"$f":"AN82+AN90*Control!$K$2","v":1340.2318481237251},{"$f":"AO82+AO90*Control!$K$2","v":1480.0434317546747},{"$f":"AP82+AP90*Control!$K$2","v":1485.5995987245446},{"$f":"AQ82+AQ90*Control!$K$2","v":1324.1899099391678},{"$f":"AR82+AR90*Control!$K$2","v":1151.324491681509},{"$f":"AS82+AS90*Control!$K$2","v":1127.2757710317928},{"$f":"AT82+AT90*Control!$K$2","v":1261.7599391273045},{"$f":"AU82+AU90*Control!$K$2","v":1399.3372177851768},{"$f":"AV82+AV90*Control!$K$2","v":1418.6391591491235},{"$f":"AW82+AW90*Control!$K$2","v":-1437.0171709991664},{"$f":"AX82+AX90*Control!$K$2","v":-1435.9857649213945},{"$f":"AY82+AY90*Control!$K$2","v":-1434.9945219177325},{"$f":"AZ82+AZ90*Control!$K$2","v":-1434.0421418328483},{"$f":"BA82+BA90*Control!$K$2","v":-1433.1273915035856},{"$f":"BB82+BB90*Control!$K$2","v":-1432.2491012992825},{"$f":"BC82+BC90*Control!$K$2","v":-1431.4061618901508},{"$f":"BD82+BD90*Control!$K$2","v":-1430.5975212278281},{"$f":"BE82+BE90*Control!$K$2","v":-1429.8221817235024},{"$f":"BF82+BF90*Control!$K$2","v":-1429.07919761017},{"$f":"BG82+BG90*Control!$K$2","v":-1428.3676724766678},{"$f":"BH82+BH90*Control!$K$2","v":-1427.6867569620943},{"$f":"BI82+BI90*Control!$K$2","v":-1427.0356466001297},{"$f":"BJ82+BJ90*Control!$K$2","v":-1426.4135798036086},{"$f":"BK82+BK90*Control!$K$2","v":-1425.8198359804264},{"$f":"BL82+BL90*Control!$K$2","v":-1425.2537337725878},{"$f":"BM82+BM90*Control!$K$2","v":-1424.7146294108211},{"$f":"BN82+BN90*Control!$K$2","v":-1424.201915177797},{"$f":"BO82+BO90*Control!$K$2","v":-1423.715017973509},{"$f":"BP82+BP90*Control!$K$2","v":-1423.2533979769003},{"$f":"BQ82+BQ90*Control!$K$2","v":-1422.8165473982704},{"$f":"BR82+BR90*Control!$K$2","v":-1422.4039893174363},{"$f":"BS82+BS90*Control!$K$2","v":-1422.0152766030149},{"$f":"BT82+BT90*Control!$K$2","v":-1421.6499909085674},{"$f":"BU82+BU90*Control!$K$2","v":-1421.3077417416982},{"$f":"BV82+BV90*Control!$K$2","v":-1420.9881656025059},{"$f":"BW82+BW90*Control!$K$2","v":-1420.6909251881066},{"$f":"BX82+BX90*Control!$K$2","v":-1420.4157086602088},{"$f":"BY82+BY90*Control!$K$2","v":-1420.1622289730028},{"$f":"BZ82+BZ90*Control!$K$2","v":-1419.9302232588541},{"$f":"CA82+CA90*Control!$K$2","v":-1419.7194522695456},{"$f":"CB82+CB90*Control!$K$2","v":-1419.5296998710189},{"$f":"CC82+CC90*Control!$K$2","v":-1419.360772589778},{"$f":"CD82+CD90*Control!$K$2","v":-1544.360772589778},{"$f":"CE82+CE90*Control!$K$2","v":-1544.360772589778},{"$f":"CF82+CF90*Control!$K$2","v":-1544.360772589778},{"$f":"CG82+CG90*Control!$K$2","v":-1544.360772589778},{"$f":"CH82+CH90*Control!$K$2","v":-1544.360772589778},{"$f":"CI82+CI90*Control!$K$2","v":-1544.360772589778},{"$f":"CJ82+CJ90*Control!$K$2","v":-1544.360772589778},{"$f":"CK82+CK90*Control!$K$2","v":-1544.360772589778},{"$f":"CL82+CL90*Control!$K$2","v":-1544.360772589778},{"$f":"CM82+CM90*Control!$K$2","v":-1544.360772589778},{"$f":"CN82+CN90*Control!$K$2","v":-1544.360772589778},{"$f":"CO82+CO90*Control!$K$2","v":-1544.360772589778},{"$f":"CP82+CP90*Control!$K$2","v":-1544.360772589778},{"$f":"CQ82+CQ90*Control!$K$2","v":-1544.360772589778},{"$f":"CR82+CR90*Control!$K$2","v":-1544.360772589778},{"$f":"CS82+CS90*Control!$K$2","v":-1544.360772589778},{"$f":"CT82+CT90*Control!$K$2","v":-1544.360772589778},{"$f":"CU82+CU90*Control!$K$2","v":-1544.360772589778},{"$f":"CV82+CV90*Control!$K$2","v":-1544.360772589778},{"$f":"CW82+CW90*Control!$K$2","v":-1544.360772589778}]
["Ducted heating",{"$f":"B83+B91*Control!$K$2","v":-6597.6501248990389},{"$f":"C83+C91*Control!$K$2","v":-6564.3201417586815},{"$f":"D83+D91*Control!$K$2","v":-6452.369702651933},{"$f":"E83+E91*Control!$K$2","v":-6480.6642254067028},{"$f":"F83+F91*Control!$K$2","v":-5897.2798081817464},{"$f":"G83+G91*Control!$K$2","v":-5757.1593643782417},{"$f":"H83+H91*Control!$K$2","v":-5554.6003144731749},{"$f":"I83+I91*Control!$K$2","v":-5474.0177537204108},{"$f":"J83+J91*Control!$K$2","v":-5581.9519054350885},{"$f":"K83+K91*Control!$K$2","v":-5294.2287116897514},{"$f":"L83+L91*Control!$K$2","v":-4861.454545587294},{"$f":"M83+M91*Control!$K$2","v":-4756.5286586411003},{"$f":"N83+N91*Control!$K$2","v":-4713.885103086217},{"$f":"O83+O91*Control!$K$2","v":-4632.3666668547503},{"$f":"P83+P91*Control!$K$2","v":-4655.4028678827608},{"$f":"Q83+Q91*Control!$K$2","v":-4553.4239127079009},{"$f":"R83+R91*Control!$K$2","v":-4428.3318374034279},{"$f":"S83+S91*Control!$K$2","v":-4281.5744737882842},{"$f":"T83+T91*Control!$K$2","v":-4066.8679076684944},{"$f":"U83+U91*Control!$K$2","v":-3869.3687739338834},{"$f":"V83+V91*Control!$K$2","v":-3824.7540642227054},{"$f":"W83+W91*Control!$K$2","v":-3559.4880333833594},{"$f":"X83+X91*Control!$K$2","v":-3235.9643918919055},{"$f":"Y83+Y91*Control!$K$2","v":-2837.4057899402778},{"$f":"Z83+Z91*Control!$K$2","v":-2368.7662612031645},{"$f":"AA83+AA91*Control!$K$2","v":-1841.5030411374028},{"$f":"AB83+AB91*Control!$K$2","v":-1210.1809997163791},{"$f":"AC83+AC91*Control!$K$2","v":-837.69219319441163},{"$f":"AD83+AD91*Control!$K$2","v":-1032.253366049883},{"$f":"AE83+AE91*Control!$K$2","v":-1552.8757098209035},{"$f":"AF83+AF91*Control!$K$2","v":-1931.5203801166708},{"$f":"AG83+AG91*Control!$K$2","v":-1893.8516825568977},{"$f":"AH83+AH91*Control!$K$2","v":-1563.2421964709392},{"$f":"AI83+AI91*Control!$K$2","v":-1204.1596520564926},{"$f":"AJ83+AJ91*Control!$K$2","v":-1181.1675196593678},{"$f":"AK83+AK91*Control!$K$2","v":-1584.4373851795281},{"$f":"AL83+AL91*Control!$K$2","v":-2050.3571345445826},{"$f":"AM83+AM91*Control!$K$2","v":-2117.395514678874},{"$f":"AN83+AN91*Control!$K$2","v":-1715.5281096136132},{"$f":"AO83+AO91*Control!$K$2","v":-1347.0834656920515},{"$f":"AP83+AP91*Control!$K$2","v":-1332.4413315596885},{"$f":"AQ83+AQ91*Control!$K$2","v":-1757.8033349470352},{"$f":"AR83+AR91*Control!$K$2","v":-2213.3545548260408},{"$f":"AS83+AS91*Control!$K$2","v":-2276.7300068911754},{"$f":"AT83+AT91*Control!$K$2","v":-1922.324669792416},{"$f":"AU83+AU91*Control!$K$2","v":-1559.7680766234334},{"$f":"AV83+AV91*Control!$K$2","v":-1508.9017840878569},{"$f":"AW83+AW91*Control!$K$2","v":-9034.3961129492327},{"$f":"AX83+AX91*Control!$K$2","v":-9031.6780545795737},{"$f":"AY83+AY91*Control!$K$2","v":-9029.0658377228647},{"$f":"AZ83+AZ91*Control!$K$2","v":-9026.556036087406},{"$f":"BA83+BA91*Control!$K$2","v":-9024.1453999255828},{"$f":"BB83+BB91*Control!$K$2","v":-9021.8308469165968},{"$f":"BC83+BC91*Control!$K$2","v":-9019.6094536501787},{"$f":"BD83+BD91*Control!$K$2","v":-9017.4784476694695},{"$f":"BE83+BE91*Control!$K$2","v":-9015.4352000345407},{"$f":"BF83+BF91*Control!$K$2","v":-9013.4772183711702},{"$f":"BG83+BG91*Control!$K$2","v":-9011.6021403722953},{"$f":"BH83+BH91*Control!$K$2","v":-9009.8077277221237},{"$f":"BI83+BI91*Control!$K$2","v":-9008.0918604152994},{"$f":"BJ83+BJ91*Control!$K$2","v":-9006.4525314456441},{"$f":"BK83+BK91*Control!$K$2","v":-9004.8878418410241},{"$f":"BL83+BL91*Control!$K$2","v":-9003.3959960227185},{"$f":"BM83+BM91*Control!$K$2","v":-9001.9752974693565},{"$f":"BN83+BN91*Control!$K$2","v":-9000.6241446670356},{"$f":"BO83+BO91*Control!$K$2","v":-8999.3410273286754},{"$f":"BP83+BP91*Control!$K$2","v":-8998.124522867025},{"$f":"BQ83+BQ91*Control!$K$2","v":-8996.973293106872},{"$f":"BR83+BR91*Control!$K$2","v":-8995.8860812232615},{"$f":"BS83+BS91*Control!$K$2","v":-8994.8617088934916},{"$f":"BT83+BT91*Control!$K$2","v":-8993.8990736516535},{"$f":"BU83+BU91*Control!$K$2","v":-8992.997146435433},{"$f":"BV83+BV91*Control!$K$2","v":-8992.1549693156794},{"$f":"BW83+BW91*Control!$K$2","v":-8991.3716534000851},{"$f":"BX83+BX91*Control!$K$2","v":-8990.6463769030379},{"$f":"BY83+BY91*Control!$K$2","v":-8989.9783833744004},{"$f":"BZ83+BZ91*Control!$K$2","v":-8989.3669800806456},{"$f":"CA83+CA91*Control!$K$2","v":-8988.8115365323483},{"$f":"CB83+CB91*Control!$K$2","v":-8988.3114831527018},{"$f":"CC83+CC91*Control!$K$2","v":-8987.8663100821377},{"$f":"CD83+CD91*Control!$K$2","v":-8987.8663100821377},{"$f":"CE83+CE91*Control!$K$2","v":-8987.8663100821377},{"$f":"CF83+CF91*Control!$K$2","v":-8987.8663100821377},{"$f":"CG83+CG91*Control!$K$2","v":-8987.8663100821377},{"$f":"CH83+CH91*Control!$K$2","v":-8987.8663100821377},{"$f":"CI83+CI91*Control!$K$2","v":-8987.8663100821377},{"$f":"CJ83+CJ91*Control!$K$2","v":-8987.8663100821377},{"$f":"CK83+CK91*Control!$K$2","v":-8987.8663100821377},{"$f":"CL83+CL91*Control!$K$2","v":-8987.8663100821377},{"$f":"CM83+CM91*Control!$K$2","v":-8987.8663100821377},{"$f":"CN83+CN91*Control!$K$2","v":-8987.8663100821377},{"$f":"CO83+CO91*Control!$K$2","v":-8987.8663100821377},{"$f":"CP83+CP91*Control!$K$2","v":-8987.8663100821377},{"$f":"CQ83+CQ91*Control!$K$2","v":-8987.8663100821377},{"$f":"CR83+CR91*Control!$K$2","v":-8987.8663100821377},{"$f":"CS83+CS91*Control!$K$2","v":-8987.8663100821377},{"$f":"CT83+CT91*Control!$K$2","v":-8987.8663100821377},{"$f":"CU83+CU91*Control!$K$2","v":-8987.8663100821377},{"$f":"CV83+CV91*Control!$K$2","v":-8987.8663100821377},{"$f":"CW83+CW91*Control!$K$2","v":-8987.8663100821377}]
["Service charge",{"$f":"B92*Control!$K$2","v":1214.3117825320817},{"$f":"C92*Control!$K$2","v":1214.3117825320817},{"$f":"D92*Control!$K$2","v":1214.3117825320817},{"$f":"E92*Control!$K$2","v":1214.3117825320817},{"$f":"F92*Control!$K$2","v":1214.3117825320817},{"$f":"G92*Control!$K$2","v":1214.3117825320817},{"$f":"H92*Control!$K$2","v":1214.3117825320817},{"$f":"I92*Control!$K$2","v":1214.3117825320817},{"$f":"J92*Control!$K$2","v":1214.3117825320817},{"$f":"K92*Control!$K$2","v":1214.3117825320817},{"$f":"L92*Control!$K$2","v":1214.3117825320817},{"$f":"M92*Control!$K$2","v":1214.3117825320817},{"$f":"N92*Control!$K$2","v":1214.3117825320817},{"$f":"O92*Control!$K$2","v":1214.3117825320817},{"$f":"P92*Control!$K$2","v":1214.3117825320817},{"$f":"Q92*Control!$K$2","v":1214.3117825320817},{"$f":"R92*Control!$K$2","v":1214.3117825320817},{"$f":"S92*Control!$K$2","v":1214.3117825320817},{"$f":"T92*Control!$K$2","v":1214.3117825320817},{"$f":"U92*Control!$K$2","v":1214.3117825320817},{"$f":"V92*Control!$K$2","v":1214.3117825320817},{"$f":"W92*Control!$K$2","v":1214.3117825320817},{"$f":"X92*Control!$K$2","v":1214.3117825320817},{"$f":"Y92*Control!$K$2","v":1214.3117825320817},{"$f":"Z92*Control!$K$2","v":1214.3117825320817},{"$f":"AA92*Control!$K$2","v":1214.3117825320817},{"$f":"AB92*Control!$K$2","v":1214.3117825320817},{"$f":"AC92*Control!$K$2","v":1214.3117825320817},{"$f":"AD92*Control!$K$2","v":1214.3117825320817},{"$f":"AE92*Control!$K$2","v":1214.3117825320817},{"$f":"AF92*Control!$K$2","v":1214.3117825320817},{"$f":"AG92*Control!$K$2","v":1214.3117825320817},{"$f":"AH92*Control!$K$2","v":1214.3117825320817},{"$f":"AI92*Control!$K$2","v":1214.3117825320817},{"$f":"AJ92*Control!$K$2","v":1214.3117825320817},{"$f":"AK92*Control!$K$2","v":1214.3117825320817},{"$f":"AL92*Control!$K$2","v":1214.3117825320817},{"$f":"AM92*Control!$K$2","v":1214.3117825320817},{"$f":"AN92*Control!$K$2","v":1214.3117825320817},{"$f":"AO92*Control!$K$2","v":1214.3117825320817},{"$f":"AP92*Control!$K$2","v":1214.3117825320817},{"$f":"AQ92*Control!$K$2","v":1214.3117825320817},{"$f":"AR92*Control!$K$2","v":1214.3117825320817},{"$f":"AS92*Control!$K$2","v":1214.3117825320817},{"$f":"AT92*Control!$K$2","v":1214.3117825320817},{"$f":"AU92*Control!$K$2","v":1214.3117825320817},{"$f":"AV92*Control!$K$2","v":1214.3117825320817},{"$f":"AW92*Control!$K$2","v":1214.3117825320817},{"$f":"AX92*Control!$K$2","v":1214.3117825320817},{"$f":"AY92*Control!$K$2","v":1214.3117825320817},{"$f":"AZ92*Control!$K$2","v":1214.3117825320817},{"$f":"BA92*Control!$K$2","v":1214.3117825320817},{"$f":"BB92*Control!$K$2","v":1214.3117825320817},{"$f":"BC92*Control!$K$2","v":1214.3117825320817},{"$f":"BD92*Control!$K$2","v":1214.3117825320817},{"$f":"BE92*Control!$K$2","v":1214.3117825320817},{"$f":"BF92*Control!$K$2","v":1214.3117825320817},{"$f":"BG92*Control!$K$2","v":1214.3117825320817},{"$f":"BH92*Control!$K$2","v":1214.3117825320817},{"$f":"BI92*Control!$K$2","v":1214.3117825320817},{"$f":"BJ92*Control!$K$2","v":1214.3117825320817},{"$f":"BK92*Control!$K$2","v":1214.3117825320817},{"$f":"BL92*Control!$K$2","v":1214.3117825320817},{"$f":"BM92*Control!$K$2","v":1214.3117825320817},{"$f":"BN92*Control!$K$2","v":1214.3117825320817},{"$f":"BO92*Control!$K$2","v":1214.3117825320817},{"$f":"BP92*Control!$K$2","v":1214.3117825320817},{"$f":"BQ92*Control!$K$2","v":1214.3117825320817},{"$f":"BR92*Control!$K$2","v":1214.3117825320817},{"$f":"BS92*Control!$K$2","v":1214.3117825320817},{"$f":"BT92*Control!$K$2","v":1214.3117825320817},{"$f":"BU92*Control!$K$2","v":1214.3117825320817},{"$f":"BV92*Control!$K$2","v":1214.3117825320817},{"$f":"BW92*Control!$K$2","v":1214.3117825320817},{"$f":"BX92*Control!$K$2","v":1214.3117825320817},{"$f":"BY92*Control!$K$2","v":1214.3117825320817},{"$f":"BZ92*Control!$K$2","v":1214.3117825320817},{"$f":"CA92*Control!$K$2","v":1214.3117825320817},{"$f":"CB92*Control!$K$2","v":1214.3117825320817},{"$f":"CC92*Control!$K$2","v":1214.3117825320817},{"$f":"CD92*Control!$K$2","v":1214.3117825320817},{"$f":"CE92*Control!$K$2","v":1214.3117825320817},{"$f":"CF92*Control!$K$2","v":1214.3117825320817},{"$f":"CG92*Control!$K$2","v":1214.3117825320817},{"$f":"CH92*Control!$K$2","v":1214.3117825320817},{"$f":"CI92*Control!$K$2","v":1214.3117825320817},{"$f":"CJ92*Control!$K$2","v":1214.3117825320817},{"$f":"CK92*Control!$K$2","v":1214.3117825320817},{"$f":"CL92*Control!$K$2","v":1214.3117825320817},{"$f":"CM92*Control!$K$2","v":1214.3117825320817},{"$f":"CN92*Control!$K$2","v":1214.3117825320817},{"$f":"CO92*Control!$K$2","v":1214.3117825320817},{"$f":"CP92*Control!$K$2","v":1214.3117825320817},{"$f":"CQ92*Control!$K$2","v":1214.3117825320817},{"$f":"CR92*Control!$K$2","v":1214.3117825320817},{"$f":"CS92*Control!$K$2","v":1214.3117825320817},{"$f":"CT92*Control!$K$2","v":1214.3117825320817},{"$f":"CU92*Control!$K$2","v":1214.3117825320817},{"$f":"CV92*Control!$K$2","v":1214.3117825320817},{"$f":"CW92*Control!$K$2","v":1214.3117825320817}]
[]
["NPV (Mid income)",2021,{"$f":"B109+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN109+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B80+B88*Control!$K$3","v":-988.13982961952934},{"$f":"C80+C88*Control!$K$3","v":-984.39372447100038},{"$f":"D80+D88*Control!$K$3","v":-971.3862506739232},{"$f":"E80+E88*Control!$K$3","v":-970.97161136189266},{"$f":"F80+F88*Control!$K$3","v":-925.61544478568112},{"$f":"G80+G88*Control!$K$3","v":-911.90705989255537},{"$f":"H80+H88*Control!$K$3","v":-895.80963641317624},{"$f":"I80+I88*Control!$K$3","v":-889.77294890072938},{"$f":"J80+J88*Control!$K$3","v":-896.73835747512192},{"$f":"K80+K88*Control!$K$3","v":-883.63458441329044},{"$f":"L80+L88*Control!$K$3","v":-851.88498693574684},{"$f":"M80+M88*Control!$K$3","v":-843.51000863849617},{"$f":"N80+N88*Control!$K$3","v":-840.88526184514319},{"$f":"O80+O88*Control!$K$3","v":-834.12903586617801},{"$f":"P80+P88*Control!$K$3","v":-835.25311617947887},{"$f":"Q80+Q88*Control!$K$3","v":-826.85452528797555},{"$f":"R80+R88*Control!$K$3","v":-817.02242389438425},{"$f":"S80+S88*Control!$K$3","v":-806.29079197508133},{"$f":"T80+T88*Control!$K$3","v":-789.86786573049028},{"$f":"U80+U88*Control!$K$3","v":-774.74527760811202},{"$f":"V80+V88*Control!$K$3","v":-610.99041581355027},{"$f":"W80+W88*Control!$K$3","v":-590.4362829510145},{"$f":"X80+X88*Control!$K$3","v":-566.02235395003606},{"$f":"Y80+Y88*Control!$K$3","v":-536.07708899271029},{"$f":"Z80+Z88*Control!$K$3","v":-500.96388902985871},{"$f":"AA80+AA88*Control!$K$3","v":-461.52366318722881},{"$f":"AB80+AB88*Control!$K$3","v":-414.42006497978025},{"$f":"AC80+AC88*Control!$K$3","v":-386.29782018244066},{"$f":"AD80+AD88*Control!$K$3","v":-399.78718225839668},{"$f":"AE80+AE88*Control!$K$3","v":-437.1934915541496},{"$f":"AF80+AF88*Control!$K$3","v":-464.83377272979061},{"$f":"AG80+AG88*Control!$K$3","v":-461.91289051280035},{"$f":"AH80+AH88*Control!$K$3","v":-437.48909454248894},{"$f":"AI80+AI88*Control!$K$3","v":-410.98043490457638},{"$f":"AJ80+AJ88*Control!$K$3","v":-409.15441613121243},{"$f":"AK80+AK88*Control!$K$3","v":-438.63157790986003},{"$f":"AL80+AL88*Control!$K$3","v":-472.71381087540061},{"$f":"AM80+AM88*Control!$K$3","v":-477.51339242846416},{"$f":"AN80+AN88*Control!$K$3","v":-447.88864987437603},{"$f":"AO80+AO88*Control!$K$3","v":-420.72242448727764},{"$f":"AP80+AP88*Control!$K$3","v":-419.53813985350899},{"$f":"AQ80+AQ88*Control!$K$3","v":-450.66491001721192},{"$f":"AR80+AR88*Control!$K$3","v":-484.01228692723168},{"$f":"AS80+AS88*Control!$K$3","v":-488.56835354131846},{"$f":"AT80+AT88*Control!$K$3","v":-462.4529453743117},{"$f":"AU80+AU88*Control!$K$3","v":-435.74261247581171},{"$f":"AV80+AV88*Control!$K$3","v":-431.92131001022847},{"$f":"AW80+AW88*Control!$K$3","v":-984.39083045869745},{"$f":"AX80+AX88*Control!$K$3","v":-984.11131925286497},{"$f":"AY80+AY88*Control!$K$3","v":-983.84269224629816},{"$f":"AZ80+AZ88*Control!$K$3","v":-983.58459709670217},{"$f":"BA80+BA88*Control!$K$3","v":-983.33669961667147},{"$f":"BB80+BB88*Control!$K$3","v":-983.09868283611695},{"$f":"BC80+BC88*Control!$K$3","v":-982.8702461264952},{"$f":"BD80+BD88*Control!$K$3","v":-982.65110438253794},{"$f":"BE80+BE88*Control!$K$3","v":-982.44098725752372},{"$f":"BF80+BF88*Control!$K$3","v":-982.23963844844889},{"$f":"BG80+BG88*Control!$K$3","v":-982.04681502775031},{"$f":"BH80+BH88*Control!$K$3","v":-981.86228681849275},{"$f":"BI80+BI88*Control!$K$3","v":-981.68583581018004},{"$f":"BJ80+BJ88*Control!$K$3","v":-981.51725561257285},{"$f":"BK80+BK88*Control!$K$3","v":-981.35635094510019},{"$f":"BL80+BL88*Control!$K$3","v":-981.20293715964021},{"$f":"BM80+BM88*Control!$K$3","v":-981.05683979462128},{"$f":"BN80+BN88*Control!$K$3","v":-980.91789415855362},{"$f":"BO80+BO88*Control!$K$3","v":-980.78594494124741},{"$f":"BP80+BP88*Control!$K$3","v":-980.66084585111275},{"$f":"BQ80+BQ88*Control!$K$3","v":-980.54245927706302},{"$f":"BR80+BR88*Control!$K$3","v":-980.43065597365512},{"$f":"BS80+BS88*Control!$K$3","v":-980.32531476821543},{"$f":"BT80+BT88*Control!$K$3","v":-980.22632228879456},{"$f":"BU80+BU88*Control!$K$3","v":-980.13357271189329},{"$f":"BV80+BV88*Control!$K$3","v":-980.04696752898224},{"$f":"BW80+BW88*Control!$K$3","v":-979.96641533092816},{"$f":"BX80+BX88*Control!$K$3","v":-979.89183160950597},{"$f":"BY80+BY88*Control!$K$3","v":-979.82313857525696},{"$f":"BZ80+BZ88*Control!$K$3","v":-979.76026499101181},{"$f":"CA80+CA88*Control!$K$3","v":-979.70314602046687},{"$f":"CB80+CB88*Control!$K$3","v":-979.65172309125899},{"$f":"CC80+CC88*Control!$K$3","v":-979.60594377204097},{"$f":"CD80+CD88*Control!$K$3","v":-1142.105943772041},{"$f":"CE80+CE88*Control!$K$3","v":-1142.105943772041},{"$f":"CF80+CF88*Control!$K$3","v":-1142.105943772041},{"$f":"CG80+CG88*Control!$K$3","v":-1142.105943772041},{"$f":"CH80+CH88*Control!$K$3","v":-1142.105943772041},{"$f":"CI80+CI88*Control!$K$3","v":-1142.105943772041},{"$f":"CJ80+CJ88*Control!$K$3","v":-1142.105943772041},{"$f":"CK80+CK88*Control!$K$3","v":-1142.105943772041},{"$f":"CL80+CL88*Control!$K$3","v":-1142.105943772041},{"$f":"CM80+CM88*Control!$K$3","v":-1142.105943772041},{"$f":"CN80+CN88*Control!$K$3","v":-1142.105943772041},{"$f":"CO80+CO88*Control!$K$3","v":-1142.105943772041},{"$f":"CP80+CP88*Control!$K$3","v":-1142.105943772041},{"$f":"CQ80+CQ88*Control!$K$3","v":-1142.105943772041},{"$f":"CR80+CR88*Control!$K$3","v":-1142.105943772041},{"$f":"CS80+CS88*Control!$K$3","v":-1142.105943772041},{"$f":"CT80+CT88*Control!$K$3","v":-1142.105943772041},{"$f":"CU80+CU88*Control!$K$3","v":-1142.105943772041},{"$f":"CV80+CV88*Control!$K$3","v":-1142.105943772041},{"$f":"CW80+CW88*Control!$K$3","v":-1142.105943772041}]
["Hot water",{"$f":"B81+B89*Control!$K$3","v":-2242.5558462594354},{"$f":"C81+C89*Control!$K$3","v":-2209.5764720254583},{"$f":"D81+D89*Control!$K$3","v":-2098.8036759093657},{"$f":"E81+E89*Control!$K$3","v":-2126.8005593992789},{"$f":"F81+F89*Control!$K$3","v":-1549.5529521349176},{"$f":"G81+G89*Control!$K$3","v":-1410.906480741075},{"$f":"H81+H89*Control!$K$3","v":-1210.4782152011085},{"$f":"I81+I89*Control!$K$3","v":-1130.7433285494642},{"$f":"J81+J89*Control!$K$3","v":-1237.5420859036233},{"$f":"K81+K89*Control!$K$3","v":-952.84554578347309},{"$f":"L81+L89*Control!$K$3","v":-524.62387154540056},{"$f":"M81+M89*Control!$K$3","v":-420.80173404661036},{"$f":"N81+N89*Control!$K$3","v":-378.60675988807111},{"$f":"O81+O89*Control!$K$3","v":-297.94584253552239},{"$f":"P81+P89*Control!$K$3","v":-320.73971829095285},{"$f":"Q81+Q89*Control!$K$3","v":-219.83351283207912},{"$f":"R81+R89*Control!$K$3","v":-96.057321653157032},{"$f":"S81+S89*Control!$K$3","v":49.156253639515853},{"$f":"T81+T89*Control!$K$3","v":261.60425172994837},{"$f":"U81+U89*Control!$K$3","v":457.02582799931724},{"$f":"V81+V89*Control!$K$3","v":676.17122110405126},{"$f":"W81+W89*Control!$K$3","v":938.64683250092094},{"$f":"X81+X89*Control!$K$3","v":1258.7672238420928},{"$f":"Y81+Y89*Control!$K$3","v":1653.1332585496848},{"$f":"Z81+Z89*Control!$K$3","v":2116.8430160365438},{"$f":"AA81+AA89*Control!$K$3","v":2638.5597832228359},{"$f":"AB81+AB89*Control!$K$3","v":3263.2407432612526},{"$f":"AC81+AC89*Control!$K$3","v":3631.811219175509},{"$f":"AD81+AD89*Control!$K$3","v":3439.2966984215855},{"$f":"AE81+AE89*Control!$K$3","v":2924.1509499976964},{"$f":"AF81+AF89*Control!$K$3","v":2549.4893658379124},{"$f":"AG81+AG89*Control!$K$3","v":2586.7618141466564},{"$f":"AH81+AH89*Control!$K$3","v":2913.8935117840792},{"$f":"AI81+AI89*Control!$K$3","v":3269.1987504115114},{"$f":"AJ81+AJ89*Control!$K$3","v":3291.9490211082812},{"$f":"AK81+AK89*Control!$K$3","v":2892.9212821421761},{"$f":"AL81+AL89*Control!$K$3","v":2431.9026937857461},{"$f":"AM81+AM89*Control!$K$3","v":2365.5695121223143},{"$f":"AN81+AN89*Control!$K$3","v":2763.2095435700667},{"$f":"AO81+AO89*Control!$K$3","v":3127.7783987424154},{"$f":"AP81+AP89*Control!$K$3","v":3142.2665075152827},{"$f":"AQ81+AQ89*Control!$K$3","v":2721.3790250478851},{"$f":"AR81+AR89*Control!$K$3","v":2270.6198962518288},{"$f":"AS81+AS89*Control!$K$3","v":2207.9111111287771},{"$f":"AT81+AT89*Control!$K$3","v":2558.5883435017686},{"$f":"AU81+AU89*Control!$K$3","v":2917.3310862377512},{"$f":"AV81+AV89*Control!$K$3","v":2967.6622997388622},{"$f":"AW81+AW89*Control!$K$3","v":-4478.6689126727442},{"$f":"AX81+AX89*Control!$K$3","v":-4475.979446440936},{"$f":"AY81+AY89*Control!$K$3","v":-4473.3947083408611},{"$f":"AZ81+AZ89*Control!$K$3","v":-4470.9113081230971},{"$f":"BA81+BA89*Control!$K$3","v":-4468.5260302251772},{"$f":"BB81+BB89*Control!$K$3","v":-4466.2358247502361},{"$f":"BC81+BC89*Control!$K$3","v":-4464.0377990403067},{"$f":"BD81+BD89*Control!$K$3","v":-4461.9292098029018},{"$f":"BE81+BE89*Control!$K$3","v":-4459.9074557527638},{"$f":"BF81+BF89*Control!$K$3","v":-4457.970070733767},{"$f":"BG81+BG89*Control!$K$3","v":-4456.1147172887204},{"$f":"BH81+BH89*Control!$K$3","v":-4454.3391806474037},{"$f":"BI81+BI89*Control!$K$3","v":-4452.6413631054838},{"$f":"BJ81+BJ89*Control!$K$3","v":-4451.0192787691303},{"$f":"BK81+BK89*Control!$K$3","v":-4449.4710486421154},{"$f":"BL81+BL89*Control!$K$3","v":-4447.9948960339952},{"$f":"BM81+BM89*Control!$K$3","v":-4446.5891422696541},{"$f":"BN81+BN89*Control!$K$3","v":-4445.2522026820334},{"$f":"BO81+BO89*Control!$K$3","v":-4443.9825828712574},{"$f":"BP81+BP89*Control!$K$3","v":-4442.7788752147262},{"$f":"BQ81+BQ89*Control!$K$3","v":-4441.6397556139291},{"$f":"BR81+BR89*Control!$K$3","v":-4440.5639804648636},{"$f":"BS81+BS89*Control!$K$3","v":-4439.5503838399818},{"$f":"BT81+BT89*Control!$K$3","v":-4438.5978748705747},{"$f":"BU81+BU89*Control!$K$3","v":-4437.7054353193671},{"$f":"BV81+BV89*Control!$K$3","v":-4436.8721173339763},{"$f":"BW81+BW89*Control!$K$3","v":-4436.09704137264},{"$f":"BX81+BX89*Control!$K$3","v":-4435.3793942943776},{"$f":"BY81+BY89*Control!$K$3","v":-4434.7184276063945},{"$f":"BZ81+BZ89*Control!$K$3","v":-4434.1134558622516},{"$f":"CA81+CA89*Control!$K$3","v":-4433.5638552048513},{"$f":"CB81+CB89*Control!$K$3","v":-4433.069062048944},{"$f":"CC81+CC89*Control!$K$3","v":-4432.6285718983427},{"$f":"CD81+CD89*Control!$K$3","v":-4607.6285718983427},{"$f":"CE81+CE89*Control!$K$3","v":-4607.6285718983427},{"$f":"CF81+CF89*Control!$K$3","v":-4607.6285718983427},{"$f":"CG81+CG89*Control!$K$3","v":-4607.6285718983427},{"$f":"CH81+CH89*Control!$K$3","v":-4607.6285718983427},{"$f":"CI81+CI89*Control!$K$3","v":-4607.6285718983427},{"$f":"CJ81+CJ89*Control!$K$3","v":-4607.6285718983427},{"$f":"CK81+CK89*Control!$K$3","v":-4607.6285718983427},{"$f":"CL81+CL89*Control!$K$3","v":-4607.6285718983427},{"$f":"CM81+CM89*Control!$K$3","v":-4607.6285718983427},{"$f":"CN81+CN89*Control!$K$3","v":-4607.6285718983427},{"$f":"CO81+CO89*Control!$K$3","v":-4607.6285718983427},{"$f":"CP81+CP89*Control!$K$3","v":-4607.6285718983427},{"$f":"CQ81+CQ89*Control!$K$3","v":-4607.6285718983427},{"$f":"CR81+CR89*Control!$K$3","v":-4607.6285718983427},{"$f":"CS81+CS89*Control!$K$3","v":-4607.6285718983427},{"$f":"CT81+CT89*Control!$K$3","v":-4607.6285718983427},{"$f":"CU81+CU89*Control!$K$3","v":-4607.6285718983427},{"$f":"CV81+CV89*Control!$K$3","v":-4607.6285718983427},{"$f":"CW81+CW89*Control!$K$3","v":-4607.6285718983427}]
["Room heating",{"$f":"B82+B90*Control!$K$3","v":-602.83743541798128},{"$f":"C82+C90*Control!$K$3","v":-593.56948255302166},{"$f":"D82+D90*Control!$K$3","v":-562.43981205533203},{"$f":"E82+E90*Control!$K$3","v":-570.30757190757799},{"$f":"F82+F90*Control!$K$3","v":-408.08788946057325},{"$f":"G82+G90*Control!$K$3","v":-369.12508341535624},{"$f":"H82+H90*Control!$K$3","v":-312.8001906308163},{"$f":"I82+I90*Control!$K$3","v":-290.39287732227626},{"$f":"J82+J90*Control!$K$3","v":-320.40575270833585},{"$f":"K82+K90*Control!$K$3","v":-240.39956168933833},{"$f":"L82+L90*Control!$K$3","v":-120.05954964315316},{"$f":"M82+M90*Control!$K$3","v":-90.883172012349007},{"$f":"N82+N90*Control!$K$3","v":-79.025426353954117},{"$f":"O82+O90*Control!$K$3","v":-56.357877395501816},{"$f":"P82+P90*Control!$K$3","v":-62.763473954499716},{"$f":"Q82+Q90*Control!$K$3","v":-34.406539425060828},{"$f":"R82+R90*Control!$K$3","v":0.37738029129934603},{"$f":"S82+S90*Control!$K$3","v":41.185691619965155},{"$f":"T82+T90*Control!$K$3","v":100.88840212587252},{"$f":"U82+U90*Control!$K$3","v":155.80630156238237},{"$f":"V82+V90*Control!$K$3","v":293.21215922351007},{"$f":"W82+W90*Control!$K$3","v":366.97376480671676},{"$f":"X82+X90*Control!$K$3","v":456.93486221910234},{"$f":"Y82+Y90*Control!$K$3","v":567.76067095883809},{"$f":"Z82+Z90*Control!$K$3","v":698.07364005642353},{"$f":"AA82+AA90*Control!$K$3","v":844.68789576780136},{"$f":"AB82+AB90*Control!$K$3","v":1020.2374271870174},{"$f":"AC82+AC90*Control!$K$3","v":1123.8140982892164},{"$f":"AD82+AD90*Control!$K$3","v":1069.713147449178},{"$f":"AE82+AE90*Control!$K$3","v":924.94549718678945},{"$f":"AF82+AF90*Control!$K$3","v":819.65708638588012},{"$f":"AG82+AG90*Control!$K$3","v":830.13149052818744},{"$f":"AH82+AH90*Control!$K$3","v":922.06292418208136},{"$f":"AI82+AI90*Control!$K$3","v":1021.9117624562657},{"$f":"AJ82+AJ90*Control!$K$3","v":1028.3051050038484},{"$f":"AK82+AK90*Control!$K$3","v":916.16925153640614},{"$f":"AL82+AL90*Control!$K$3","v":786.61256206000121},{"$f":"AM82+AM90*Control!$K$3","v":767.97143210168656},{"$f":"AN82+AN90*Control!$K$3","v":879.71730825242093},{"$f":"AO82+AO90*Control!$K$3","v":982.16943308044529},{"$f":"AP82+AP90*Control!$K$3","v":986.24092055794245},{"$f":"AQ82+AQ90*Control!$K$3","v":867.96198290179768},{"$f":"AR82+AR90*Control!$K$3","v":741.28843447442841},{"$f":"AS82+AS90*Control!$K$3","v":723.66584222583015},{"$f":"AT82+AT90*Control!$K$3","v":822.21410567647263},{"$f":"AU82+AU90*Control!$K$3","v":923.02896064415518},{"$f":"AV82+AV90*Control!$K$3","v":937.17317426855857},{"$f":"AW82+AW90*Control!$K$3","v":-1155.4149447142054},{"$f":"AX82+AX90*Control!$K$3","v":-1154.6591436461965},{"$f":"AY82+AY90*Control!$K$3","v":-1153.9327735607667},{"$f":"AZ82+AZ90*Control!$K$3","v":-1153.2348817208613},{"$f":"BA82+BA90*Control!$K$3","v":-1152.5645644804281},{"$f":"BB82+BB90*Control!$K$3","v":-1151.9209647492071},{"$f":"BC82+BC90*Control!$K$3","v":-1151.3032696246401},{"$f":"BD82+BD90*Control!$K$3","v":-1150.7107081792592},{"$f":"BE82+BE90*Control!$K$3","v":-1150.1425493928532},{"$f":"BF82+BF90*Control!$K$3","v":-1149.5981002195622},{"$f":"BG82+BG90*Control!$K$3","v":-1149.0767037808505},{"$f":"BH82+BH90*Control!$K$3","v":-1148.5777376760063},{"$f":"BI82+BI90*Control!$K$3","v":-1148.1006124024889},{"$f":"BJ82+BJ90*Control!$K$3","v":-1147.6447698790485},{"$f":"BK82+BK90*Control!$K$3","v":-1147.2096820650866},{"$f":"BL82+BL90*Control!$K$3","v":-1146.7948496702545},{"$f":"BM82+BM90*Control!$K$3","v":-1146.3998009487345},{"$f":"BN82+BN90*Control!$K$3","v":-1146.0240905731084},{"$f":"BO82+BO90*Control!$K$3","v":-1145.6672985830842},{"$f":"BP82+BP90*Control!$K$3","v":-1145.3290294047556},{"$f":"BQ82+BQ90*Control!$K$3","v":-1145.0089109363807},{"$f":"BR82+BR90*Control!$K$3","v":-1144.7065936970025},{"$f":"BS82+BS90*Control!$K$3","v":-1144.4217500345112},{"$f":"BT82+BT90*Control!$K$3","v":-1144.1540733900338},{"$f":"BU82+BU90*Control!$K$3","v":-1143.9032776157799},{"$f":"BV82+BV90*Control!$K$3","v":-1143.6690963437115},{"$f":"BW82+BW90*Control!$K$3","v":-1143.4512824026265},{"$f":"BX82+BX90*Control!$K$3","v":-1143.2496072814483},{"$f":"BY82+BY90*Control!$K$3","v":-1143.0638606367102},{"$f":"BZ82+BZ90*Control!$K$3","v":-1142.8938498424004},{"$f":"CA82+CA90*Control!$K$3","v":-1142.7393995805123},{"$f":"CB82+CB90*Control!$K$3","v":-1142.6003514707966},{"$f":"CC82+CC90*Control!$K$3","v":-1142.4765637383705},{"$f":"CD82+CD90*Control!$K$3","v":-1267.4765637383705},{"$f":"CE82+CE90*Control!$K$3","v":-1267.4765637383705},{"$f":"CF82+CF90*Control!$K$3","v":-1267.4765637383705},{"$f":"CG82+CG90*Control!$K$3","v":-1267.4765637383705},{"$f":"CH82+CH90*Control!$K$3","v":-1267.4765637383705},{"$f":"CI82+CI90*Control!$K$3","v":-1267.4765637383705},{"$f":"CJ82+CJ90*Control!$K$3","v":-1267.4765637383705},{"$f":"CK82+CK90*Control!$K$3","v":-1267.4765637383705},{"$f":"CL82+CL90*Control!$K$3","v":-1267.4765637383705},{"$f":"CM82+CM90*Control!$K$3","v":-1267.4765637383705},{"$f":"CN82+CN90*Control!$K$3","v":-1267.4765637383705},{"$f":"CO82+CO90*Control!$K$3","v":-1267.4765637383705},{"$f":"CP82+CP90*Control!$K$3","v":-1267.4765637383705},{"$f":"CQ82+CQ90*Control!$K$3","v":-1267.4765637383705},{"$f":"CR82+CR90*Control!$K$3","v":-1267.4765637383705},{"$f":"CS82+CS90*Control!$K$3","v":-1267.4765637383705},{"$f":"CT82+CT90*Control!$K$3","v":-1267.4765637383705},{"$f":"CU82+CU90*Control!$K$3","v":-1267.4765637383705},{"$f":"CV82+CV90*Control!$K$3","v":-1267.4765637383705},{"$f":"CW82+CW90*Control!$K$3","v":-1267.4765637383705}]
["Ducted heating",{"$f":"B83+B91*Control!$K$3","v":-6696.3724796113302},{"$f":"C83+C91*Control!$K$3","v":-6671.9486979436724},{"$f":"D83+D91*Control!$K$3","v":-6589.9128603968202},{"$f":"E83+E91*Control!$K$3","v":-6610.6467216545025},{"$f":"F83+F91*Control!$K$3","v":-6183.1501467353373},{"$f":"G83+G91*Control!$K$3","v":-6080.4716931573539},{"$f":"H83+H91*Control!$K$3","v":-5932.0390345251544},{"$f":"I83+I91*Control!$K$3","v":-5872.9891735708843},{"$f":"J83+J91*Control!$K$3","v":-5952.0819275294416},{"$f":"K83+K91*Control!$K$3","v":-5741.2420829617295},{"$f":"L83+L91*Control!$K$3","v":-5424.1107570988424},{"$f":"M83+M91*Control!$K$3","v":-5347.2224207541349},{"$f":"N83+N91*Control!$K$3","v":-5315.9737733720121},{"$f":"O83+O91*Control!$K$3","v":-5256.2381149403254},{"$f":"P83+P91*Control!$K$3","v":-5273.1187458722734},{"$f":"Q83+Q91*Control!$K$3","v":-5198.3898831123397},{"$f":"R83+R91*Control!$K$3","v":-5106.7240240951087},{"$f":"S83+S91*Control!$K$3","v":-4999.1821212995656},{"$f":"T83+T91*Control!$K$3","v":-4841.8479194957627},{"$f":"U83+U91*Control!$K$3","v":-4697.1231021571948},{"$f":"V83+V91*Control!$K$3","v":-4664.4300184384592},{"$f":"W83+W91*Control!$K$3","v":-4470.0464931368324},{"$f":"X83+X91*Control!$K$3","v":-4232.9725423088985},{"$f":"Y83+Y91*Control!$K$3","v":-3940.9139404535949},{"$f":"Z83+Z91*Control!$K$3","v":-3597.5009395376055},{"$f":"AA83+AA91*Control!$K$3","v":-3211.1292538982093},{"$f":"AB83+AB91*Control!$K$3","v":-2748.5046063934524},{"$f":"AC83+AC91*Control!$K$3","v":-2475.5496143123637},{"$f":"AD83+AD91*Control!$K$3","v":-2618.1215318202276},{"$f":"AE83+AE91*Control!$K$3","v":-2999.6268689822882},{"$f":"AF83+AF91*Control!$K$3","v":-3277.0927986223314},{"$f":"AG83+AG91*Control!$K$3","v":-3249.4896630002509},{"$f":"AH83+AH91*Control!$K$3","v":-3007.2232966652841},{"$f":"AI83+AI91*Control!$K$3","v":-2744.0922405074325},{"$f":"AJ83+AJ91*Control!$K$3","v":-2727.2439024996856},{"$f":"AK83+AK91*Control!$K$3","v":-3022.7548575197679},{"$f":"AL83+AL91*Control!$K$3","v":-3364.1748391987644},{"$f":"AM83+AM91*Control!$K$3","v":-3413.2996993242068},{"$f":"AN83+AN91*Control!$K$3","v":-3118.8164492328588},{"$f":"AO83+AO91*Control!$K$3","v":-2848.8249673331238},{"$f":"AP83+AP91*Control!$K$3","v":-2838.0954003336019},{"$f":"AQ83+AQ91*Control!$K$3","v":-3149.7951889803849},{"$f":"AR83+AR91*Control!$K$3","v":-3483.6172460125099},{"$f":"AS83+AS91*Control!$K$3","v":-3530.0579597029337},{"$f":"AT83+AT91*Control!$K$3","v":-3270.3543007271232},{"$f":"AU83+AU91*Control!$K$3","v":-3004.6775064593471},{"$f":"AV83+AV91*Control!$K$3","v":-2967.4033434962139},{"$f":"AW83+AW91*Control!$K$3","v":-8481.988504109615},{"$f":"AX83+AX91*Control!$K$3","v":-8479.9967460009793},{"$f":"AY83+AY91*Control!$K$3","v":-8478.0825471876124},{"$f":"AZ83+AZ91*Control!$K$3","v":-8476.2433969271551},{"$f":"BA83+BA91*Control!$K$3","v":-8474.4769138464835},{"$f":"BB83+BB91*Control!$K$3","v":-8472.7808392606785},{"$f":"BC83+BC91*Control!$K$3","v":-8471.153030932408},{"$f":"BD83+BD91*Control!$K$3","v":-8469.5914572410511},{"$f":"BE83+BE91*Control!$K$3","v":-8468.0941917333457},{"$f":"BF83+BF91*Control!$K$3","v":-8466.6594080296145},{"$f":"BG83+BG91*Control!$K$3","v":-8465.285375061716},{"$f":"BH83+BH91*Control!$K$3","v":-8463.9704526207133},{"$f":"BI83+BI91*Control!$K$3","v":-8462.7130871940335},{"$f":"BJ83+BJ91*Control!$K$3","v":-8461.5118080734355},{"$f":"BK83+BK91*Control!$K$3","v":-8460.3652237166425},{"$f":"BL83+BL91*Control!$K$3","v":-8459.2720183467318},{"$f":"BM83+BM91*Control!$K$3","v":-8458.2309487747279},{"$f":"BN83+BN91*Control!$K$3","v":-8457.2408414318998},{"$f":"BO83+BO91*Control!$K$3","v":-8456.3005895993665},{"$f":"BP83+BP91*Control!$K$3","v":-8455.409150823536},{"$f":"BQ83+BQ91*Control!$K$3","v":-8454.5655445068769},{"$f":"BR83+BR91*Control!$K$3","v":-8453.7688496642804},{"$f":"BS83+BS91*Control!$K$3","v":-8453.0182028360687},{"$f":"BT83+BT91*Control!$K$3","v":-8452.3127961494447},{"$f":"BU83+BU91*Control!$K$3","v":-8451.6518755208235},{"$f":"BV83+BV91*Control!$K$3","v":-8451.0347389920789},{"$f":"BW83+BW91*Control!$K$3","v":-8450.460735194396},{"$f":"BX83+BX91*Control!$K$3","v":-8449.9292619338794},{"$f":"BY83+BY91*Control!$K$3","v":-8449.4397648936283},{"$f":"BZ83+BZ91*Control!$K$3","v":-8448.9917364474459},{"$f":"CA83+CA91*Control!$K$3","v":-8448.5847145808239},{"$f":"CB83+CB91*Control!$K$3","v":-8448.2182819152204},{"$f":"CC83+CC91*Control!$K$3","v":-8447.89206483212},{"$f":"CD83+CD91*Control!$K$3","v":-8447.89206483212},{"$f":"CE83+CE91*Control!$K$3","v":-8447.89206483212},{"$f":"CF83+CF91*Control!$K$3","v":-8447.89206483212},{"$f":"CG83+CG91*Control!$K$3","v":-8447.89206483212},{"$f":"CH83+CH91*Control!$K$3","v":-8447.89206483212},{"$f":"CI83+CI91*Control!$K$3","v":-8447.89206483212},{"$f":"CJ83+CJ91*Control!$K$3","v":-8447.89206483212},{"$f":"CK83+CK91*Control!$K$3","v":-8447.89206483212},{"$f":"CL83+CL91*Control!$K$3","v":-8447.89206483212},{"$f":"CM83+CM91*Control!$K$3","v":-8447.89206483212},{"$f":"CN83+CN91*Control!$K$3","v":-8447.89206483212},{"$f":"CO83+CO91*Control!$K$3","v":-8447.89206483212},{"$f":"CP83+CP91*Control!$K$3","v":-8447.89206483212},{"$f":"CQ83+CQ91*Control!$K$3","v":-8447.89206483212},{"$f":"CR83+CR91*Control!$K$3","v":-8447.89206483212},{"$f":"CS83+CS91*Control!$K$3","v":-8447.89206483212},{"$f":"CT83+CT91*Control!$K$3","v":-8447.89206483212},{"$f":"CU83+CU91*Control!$K$3","v":-8447.89206483212},{"$f":"CV83+CV91*Control!$K$3","v":-8447.89206483212},{"$f":"CW83+CW91*Control!$K$3","v":-8447.89206483212}]
["Service charge",{"$f":"B92*Control!$K$3","v":889.8320088592252},{"$f":"C92*Control!$K$3","v":889.8320088592252},{"$f":"D92*Control!$K$3","v":889.8320088592252},{"$f":"E92*Control!$K$3","v":889.8320088592252},{"$f":"F92*Control!$K$3","v":889.8320088592252},{"$f":"G92*Control!$K$3","v":889.8320088592252},{"$f":"H92*Control!$K$3","v":889.8320088592252},{"$f":"I92*Control!$K$3","v":889.8320088592252},{"$f":"J92*Control!$K$3","v":889.8320088592252},{"$f":"K92*Control!$K$3","v":889.8320088592252},{"$f":"L92*Control!$K$3","v":889.8320088592252},{"$f":"M92*Control!$K$3","v":889.8320088592252},{"$f":"N92*Control!$K$3","v":889.8320088592252},{"$f":"O92*Control!$K$3","v":889.8320088592252},{"$f":"P92*Control!$K$3","v":889.8320088592252},{"$f":"Q92*Control!$K$3","v":889.8320088592252},{"$f":"R92*Control!$K$3","v":889.8320088592252},{"$f":"S92*Control!$K$3","v":889.8320088592252},{"$f":"T92*Control!$K$3","v":889.8320088592252},{"$f":"U92*Control!$K$3","v":889.8320088592252},{"$f":"V92*Control!$K$3","v":889.8320088592252},{"$f":"W92*Control!$K$3","v":889.8320088592252},{"$f":"X92*Control!$K$3","v":889.8320088592252},{"$f":"Y92*Control!$K$3","v":889.8320088592252},{"$f":"Z92*Control!$K$3","v":889.8320088592252},{"$f":"AA92*Control!$K$3","v":889.8320088592252},{"$f":"AB92*Control!$K$3","v":889.8320088592252},{"$f":"AC92*Control!$K$3","v":889.8320088592252},{"$f":"AD92*Control!$K$3","v":889.8320088592252},{"$f":"AE92*Control!$K$3","v":889.8320088592252},{"$f":"AF92*Control!$K$3","v":889.8320088592252},{"$f":"AG92*Control!$K$3","v":889.8320088592252},{"$f":"AH92*Control!$K$3","v":889.8320088592252},{"$f":"AI92*Control!$K$3","v":889.8320088592252},{"$f":"AJ92*Control!$K$3","v":889.8320088592252},{"$f":"AK92*Control!$K$3","v":889.8320088592252},{"$f":"AL92*Control!$K$3","v":889.8320088592252},{"$f":"AM92*Control!$K$3","v":889.8320088592252},{"$f":"AN92*Control!$K$3","v":889.8320088592252},{"$f":"AO92*Control!$K$3","v":889.8320088592252},{"$f":"AP92*Control!$K$3","v":889.8320088592252},{"$f":"AQ92*Control!$K$3","v":889.8320088592252},{"$f":"AR92*Control!$K$3","v":889.8320088592252},{"$f":"AS92*Control!$K$3","v":889.8320088592252},{"$f":"AT92*Control!$K$3","v":889.8320088592252},{"$f":"AU92*Control!$K$3","v":889.8320088592252},{"$f":"AV92*Control!$K$3","v":889.8320088592252},{"$f":"AW92*Control!$K$3","v":889.8320088592252},{"$f":"AX92*Control!$K$3","v":889.8320088592252},{"$f":"AY92*Control!$K$3","v":889.8320088592252},{"$f":"AZ92*Control!$K$3","v":889.8320088592252},{"$f":"BA92*Control!$K$3","v":889.8320088592252},{"$f":"BB92*Control!$K$3","v":889.8320088592252},{"$f":"BC92*Control!$K$3","v":889.8320088592252},{"$f":"BD92*Control!$K$3","v":889.8320088592252},{"$f":"BE92*Control!$K$3","v":889.8320088592252},{"$f":"BF92*Control!$K$3","v":889.8320088592252},{"$f":"BG92*Control!$K$3","v":889.8320088592252},{"$f":"BH92*Control!$K$3","v":889.8320088592252},{"$f":"BI92*Control!$K$3","v":889.8320088592252},{"$f":"BJ92*Control!$K$3","v":889.8320088592252},{"$f":"BK92*Control!$K$3","v":889.8320088592252},{"$f":"BL92*Control!$K$3","v":889.8320088592252},{"$f":"BM92*Control!$K$3","v":889.8320088592252},{"$f":"BN92*Control!$K$3","v":889.8320088592252},{"$f":"BO92*Control!$K$3","v":889.8320088592252},{"$f":"BP92*Control!$K$3","v":889.8320088592252},{"$f":"BQ92*Control!$K$3","v":889.8320088592252},{"$f":"BR92*Control!$K$3","v":889.8320088592252},{"$f":"BS92*Control!$K$3","v":889.8320088592252},{"$f":"BT92*Control!$K$3","v":889.8320088592252},{"$f":"BU92*Control!$K$3","v":889.8320088592252},{"$f":"BV92*Control!$K$3","v":889.8320088592252},{"$f":"BW92*Control!$K$3","v":889.8320088592252},{"$f":"BX92*Control!$K$3","v":889.8320088592252},{"$f":"BY92*Control!$K$3","v":889.8320088592252},{"$f":"BZ92*Control!$K$3","v":889.8320088592252},{"$f":"CA92*Control!$K$3","v":889.8320088592252},{"$f":"CB92*Control!$K$3","v":889.8320088592252},{"$f":"CC92*Control!$K$3","v":889.8320088592252},{"$f":"CD92*Control!$K$3","v":889.8320088592252},{"$f":"CE92*Control!$K$3","v":889.8320088592252},{"$f":"CF92*Control!$K$3","v":889.8320088592252},{"$f":"CG92*Control!$K$3","v":889.8320088592252},{"$f":"CH92*Control!$K$3","v":889.8320088592252},{"$f":"CI92*Control!$K$3","v":889.8320088592252},{"$f":"CJ92*Control!$K$3","v":889.8320088592252},{"$f":"CK92*Control!$K$3","v":889.8320088592252},{"$f":"CL92*Control!$K$3","v":889.8320088592252},{"$f":"CM92*Control!$K$3","v":889.8320088592252},{"$f":"CN92*Control!$K$3","v":889.8320088592252},{"$f":"CO92*Control!$K$3","v":889.8320088592252},{"$f":"CP92*Control!$K$3","v":889.8320088592252},{"$f":"CQ92*Control!$K$3","v":889.8320088592252},{"$f":"CR92*Control!$K$3","v":889.8320088592252},{"$f":"CS92*Control!$K$3","v":889.8320088592252},{"$f":"CT92*Control!$K$3","v":889.8320088592252},{"$f":"CU92*Control!$K$3","v":889.8320088592252},{"$f":"CV92*Control!$K$3","v":889.8320088592252},{"$f":"CW92*Control!$K$3","v":889.8320088592252}]
[]
["NPV (Low income)",2021,{"$f":"B116+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN116+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B80+B88*Control!$K$4","v":-967.25626761886849},{"$f":"C80+C88*Control!$K$4","v":-964.37635251757752},{"$f":"D80+D88*Control!$K$4","v":-954.37652103058429},{"$f":"E80+E88*Control!$K$4","v":-954.05775634861197},{"$f":"F80+F88*Control!$K$4","v":-919.18903166511302},{"$f":"G80+G88*Control!$K$4","v":-908.65035666728954},{"$f":"H80+H88*Control!$K$4","v":-896.27504654329516},{"$f":"I80+I88*Control!$K$4","v":-891.63418708004804},{"$f":"J80+J88*Control!$K$4","v":-896.98902485013321},{"$f":"K80+K88*Control!$K$4","v":-886.91516081578402},{"$f":"L80+L88*Control!$K$4","v":-862.50683760804134},{"$f":"M80+M88*Control!$K$4","v":-856.06835670189105},{"$f":"N80+N88*Control!$K$4","v":-854.05051480276268},{"$f":"O80+O88*Control!$K$4","v":-848.85649155645956},{"$f":"P80+P88*Control!$K$4","v":-849.72065733424347},{"$f":"Q80+Q88*Control!$K$4","v":-843.26402363630734},{"$f":"R80+R88*Control!$K$4","v":-835.7053417098416},{"$f":"S80+S88*Control!$K$4","v":-827.45512245530949},{"$f":"T80+T88*Control!$K$4","v":-814.82957367226049},{"$f":"U80+U88*Control!$K$4","v":-803.20369341063974},{"$f":"V80+V88*Control!$K$4","v":-639.7389859908252},{"$f":"W80+W88*Control!$K$4","v":-623.93746540403663},{"$f":"X80+X88*Control!$K$4","v":-605.16862683062664},{"$f":"Y80+Y88*Control!$K$4","v":-582.14743085682346},{"$f":"Z80+Z88*Control!$K$4","v":-555.15325135084493},{"$f":"AA80+AA88*Control!$K$4","v":-524.83255892524278},{"$f":"AB80+AB88*Control!$K$4","v":-488.62045103605647},{"$f":"AC80+AC88*Control!$K$4","v":-467.00074890199875},{"$f":"AD80+AD88*Control!$K$4","v":-477.37104445138579},{"$f":"AE80+AE88*Control!$K$4","v":-506.12811099200269},{"$f":"AF80+AF88*Control!$K$4","v":-527.37729114192769},{"$f":"AG80+AG88*Control!$K$4","v":-525.1317874861893},{"$f":"AH80+AH88*Control!$K$4","v":-506.35536342522369},{"$f":"AI80+AI88*Control!$K$4","v":-485.9761465641642},{"$f":"AJ80+AJ88*Control!$K$4","v":-484.57234746292528},{"$f":"AK80+AK88*Control!$K$4","v":-507.23367702620681},{"$f":"AL80+AL88*Control!$K$4","v":-533.43527402134623},{"$f":"AM80+AM88*Control!$K$4","v":-537.12507632173617},{"$f":"AN80+AN88*Control!$K$4","v":-514.35029022506865},{"$f":"AO80+AO88*Control!$K$4","v":-493.46555270826468},{"$f":"AP80+AP88*Control!$K$4","v":-492.55510330393975},{"$f":"AQ80+AQ88*Control!$K$4","v":-516.48461192546324},{"$f":"AR80+AR88*Control!$K$4","v":-542.12126934532125},{"$f":"AS80+AS88*Control!$K$4","v":-545.62386324596173},{"$f":"AT80+AT88*Control!$K$4","v":-525.54696861152502},{"$f":"AU80+AU88*Control!$K$4","v":-505.01271022182061},{"$f":"AV80+AV88*Control!$K$4","v":-502.07498524056786},{"$f":"AW80+AW88*Control!$K$4","v":-926.80020032622633},{"$f":"AX80+AX88*Control!$K$4","v":-926.58531886648598},{"$f":"AY80+AY88*Control!$K$4","v":-926.3788049160886},{"$f":"AZ80+AZ88*Control!$K$4","v":-926.18038760279364},{"$f":"BA80+BA88*Control!$K$4","v":-925.98981001140055},{"$f":"BB80+BB88*Control!$K$4","v":-925.80682846296509},{"$f":"BC80+BC88*Control!$K$4","v":-925.63121184152897},{"$f":"BD80+BD88*Control!$K$4","v":-925.4627409650526},{"$f":"BE80+BE88*Control!$K$4","v":-925.30120799751001},{"$f":"BF80+BF88*Control!$K$4","v":-925.14641589934661},{"$f":"BG80+BG88*Control!$K$4","v":-924.99817791372288},{"$f":"BH80+BH88*Control!$K$4","v":-924.85631708617416},{"$f":"BI80+BI88*Control!$K$4","v":-924.72066581549984},{"$f":"BJ80+BJ88*Control!$K$4","v":-924.59106543387202},{"$f":"BK80+BK88*Control!$K$4","v":-924.46736581430707},{"$f":"BL80+BL88*Control!$K$4","v":-924.34942500379202},{"$f":"BM80+BM88*Control!$K$4","v":-924.23710888048663},{"$f":"BN80+BN88*Control!$K$4","v":-924.13029083355423},{"$f":"BO80+BO88*Control!$K$4","v":-924.02885146427411},{"$f":"BP80+BP88*Control!$K$4","v":-923.93267830720777},{"$f":"BQ80+BQ88*Control!$K$4","v":-923.84166557027766},{"$f":"BR80+BR88*Control!$K$4","v":-923.75571389271056},{"$f":"BS80+BS88*Control!$K$4","v":-923.67473011988363},{"$f":"BT80+BT88*Control!$K$4","v":-923.59862709418235},{"$f":"BU80+BU88*Control!$K$4","v":-923.5273234610579},{"$f":"BV80+BV88*Control!$K$4","v":-923.4607434895338},{"$f":"BW80+BW88*Control!$K$4","v":-923.39881690647735},{"$f":"BX80+BX88*Control!$K$4","v":-923.34147874400787},{"$f":"BY80+BY88*Control!$K$4","v":-923.28866919946938},{"$f":"BZ80+BZ88*Control!$K$4","v":-923.24033350744776},{"$f":"CA80+CA88*Control!$K$4","v":-923.19642182335974},{"$f":"CB80+CB88*Control!$K$4","v":-923.15688911818825},{"$f":"CC80+CC88*Control!$K$4","v":-923.12169508398063},{"$f":"CD80+CD88*Control!$K$4","v":-1085.6216950839805},{"$f":"CE80+CE88*Control!$K$4","v":-1085.6216950839805},{"$f":"CF80+CF88*Control!$K$4","v":-1085.6216950839805},{"$f":"CG80+CG88*Control!$K$4","v":-1085.6216950839805},{"$f":"CH80+CH88*Control!$K$4","v":-1085.6216950839805},{"$f":"CI80+CI88*Control!$K$4","v":-1085.6216950839805},{"$f":"CJ80+CJ88*Control!$K$4","v":-1085.6216950839805},{"$f":"CK80+CK88*Control!$K$4","v":-1085.6216950839805},{"$f":"CL80+CL88*Control!$K$4","v":-1085.6216950839805},{"$f":"CM80+CM88*Control!$K$4","v":-1085.6216950839805},{"$f":"CN80+CN88*Control!$K$4","v":-1085.6216950839805},{"$f":"CO80+CO88*Control!$K$4","v":-1085.6216950839805},{"$f":"CP80+CP88*Control!$K$4","v":-1085.6216950839805},{"$f":"CQ80+CQ88*Control!$K$4","v":-1085.6216950839805},{"$f":"CR80+CR88*Control!$K$4","v":-1085.6216950839805},{"$f":"CS80+CS88*Control!$K$4","v":-1085.6216950839805},{"$f":"CT80+CT88*Control!$K$4","v":-1085.6216950839805},{"$f":"CU80+CU88*Control!$K$4","v":-1085.6216950839805},{"$f":"CV80+CV88*Control!$K$4","v":-1085.6216950839805},{"$f":"CW80+CW88*Control!$K$4","v":-1085.6216950839805}]
["Hot water",{"$f":"B81+B89*Control!$K$4","v":-2165.1690134132486},{"$f":"C81+C89*Control!$K$4","v":-2139.8152675567421},{"$f":"D81+D89*Control!$K$4","v":-2054.6558190900541},{"$f":"E81+E89*Control!$K$4","v":-2076.1791464807288},{"$f":"F81+F89*Control!$K$4","v":-1632.4051370946206},{"$f":"G81+G89*Control!$K$4","v":-1525.8170807330391},{"$f":"H81+H89*Control!$K$4","v":-1371.7326741912889},{"$f":"I81+I89*Control!$K$4","v":-1310.4344203881469},{"$f":"J81+J89*Control!$K$4","v":-1392.5387239003207},{"$f":"K81+K89*Control!$K$4","v":-1173.6709044801325},{"$f":"L81+L89*Control!$K$4","v":-844.4644307049507},{"$f":"M81+M89*Control!$K$4","v":-764.64848059781821},{"$f":"N81+N89*Control!$K$4","v":-732.21000424445901},{"$f":"O81+O89*Control!$K$4","v":-670.19984041902626},{"$f":"P81+P89*Control!$K$4","v":-687.72322121115099},{"$f":"Q81+Q89*Control!$K$4","v":-610.14896918325962},{"$f":"R81+R89*Control!$K$4","v":-514.9928248618919},{"$f":"S81+S89*Control!$K$4","v":-403.35613773846057},{"$f":"T81+T89*Control!$K$4","v":-240.03125130810986},{"$f":"U81+U89*Control!$K$4","v":-89.79586647455335},{"$f":"V81+V89*Control!$K$4","v":119.14204482637956},{"$f":"W81+W89*Control!$K$4","v":320.926951285619},{"$f":"X81+X89*Control!$K$4","v":567.02777139116233},{"$f":"Y81+Y89*Control!$K$4","v":870.20684772770619},{"$f":"Z81+Z89*Control!$K$4","v":1226.6957022188112},{"$f":"AA81+AA89*Control!$K$4","v":1627.7789438374957},{"$f":"AB81+AB89*Control!$K$4","v":2108.0185684539988},{"$f":"AC81+AC89*Control!$K$4","v":2391.3666426243772},{"$f":"AD81+AD89*Control!$K$4","v":2243.3661318125787},{"$f":"AE81+AE89*Control!$K$4","v":1847.3345306082433},{"$f":"AF81+AF89*Control!$K$4","v":1559.3037596302802},{"$f":"AG81+AG89*Control!$K$4","v":1587.957917079274},{"$f":"AH81+AH89*Control!$K$4","v":1839.4488600141981},{"$f":"AI81+AI89*Control!$K$4","v":2112.5989403563649},{"$f":"AJ81+AJ89*Control!$K$4","v":2130.08879863325},{"$f":"AK81+AK89*Control!$K$4","v":1823.3259167281099},{"$f":"AL81+AL89*Control!$K$4","v":1468.9059680235641},{"$f":"AM81+AM89*Control!$K$4","v":1417.9106211192729},{"$f":"AN81+AN89*Control!$K$4","v":1723.6066670227992},{"$f":"AO81+AO89*Control!$K$4","v":2003.8783918790687},{"$f":"AP81+AP89*Control!$K$4","v":2015.016499751056},{"$f":"AQ81+AQ89*Control!$K$4","v":1691.4483753544082},{"$f":"AR81+AR89*Control!$K$4","v":1344.915651206441},{"$f":"AS81+AS89*Control!$K$4","v":1296.7066527669831},{"$f":"AT81+AT89*Control!$K$4","v":1566.2988337516613},{"$f":"AU81+AU89*Control!$K$4","v":1842.0915841739375},{"$f":"AV81+AV89*Control!$K$4","v":1880.7850046949989},{"$f":"AW81+AW89*Control!$K$4","v":-3843.774466428918},{"$f":"AX81+AX89*Control!$K$4","v":-3841.7068697896625},{"$f":"AY81+AY89*Control!$K$4","v":-3839.7197856069852},{"$f":"AZ81+AZ89*Control!$K$4","v":-3837.8106075390665},{"$f":"BA81+BA89*Control!$K$4","v":-3835.9768635391979},{"$f":"BB81+BB89*Control!$K$4","v":-3834.216208920378},{"$f":"BC81+BC89*Control!$K$4","v":-3832.5264198770728},{"$f":"BD81+BD89*Control!$K$4","v":-3830.9053874323199},{"$f":"BE81+BE89*Control!$K$4","v":-3829.3511117808816},{"$f":"BF81+BF89*Control!$K$4","v":-3827.86169700153},{"$f":"BG81+BG89*Control!$K$4","v":-3826.4353461136698},{"$f":"BH81+BH89*Control!$K$4","v":-3825.0703564554829},{"$f":"BI81+BI89*Control!$K$4","v":-3823.7651153625752},{"$f":"BJ81+BJ89*Control!$K$4","v":-3822.518096127767},{"$f":"BK81+BK89*Control!$K$4","v":-3821.3278542241687},{"$f":"BL81+BL89*Control!$K$4","v":-3820.1930237751071},{"$f":"BM81+BM89*Control!$K$4","v":-3819.1123142557249},{"$f":"BN81+BN89*Control!$K$4","v":-3818.0845074122853},{"$f":"BO81+BO89*Control!$K$4","v":-3817.1084543862812},{"$f":"BP81+BP89*Control!$K$4","v":-3816.1830730314769},{"$f":"BQ81+BQ89*Control!$K$4","v":-3815.3073454129403},{"$f":"BR81+BR89*Control!$K$4","v":-3814.4803154779675},{"$f":"BS81+BS89*Control!$K$4","v":-3813.7010868896405},{"$f":"BT81+BT89*Control!$K$4","v":-3812.9688210144582},{"$f":"BU81+BU89*Control!$K$4","v":-3812.2827350562143},{"$f":"BV81+BV89*Control!$K$4","v":-3811.6421003289033},{"$f":"BW81+BW89*Control!$K$4","v":-3811.0462406620773},{"$f":"BX81+BX89*Control!$K$4","v":-3810.4945309326004},{"$f":"BY81+BY89*Control!$K$4","v":-3809.9863957173038},{"$f":"BZ81+BZ89*Control!$K$4","v":-3809.5213080615299},{"$f":"CA81+CA89*Control!$K$4","v":-3809.0987883590201},{"$f":"CB81+CB89*Control!$K$4","v":-3808.7184033390558},{"$f":"CC81+CC89*Control!$K$4","v":-3808.3797651571604},{"$f":"CD81+CD89*Control!$K$4","v":-3983.3797651571604},{"$f":"CE81+CE89*Control!$K$4","v":-3983.3797651571604},{"$f":"CF81+CF89*Control!$K$4","v":-3983.3797651571604},{"$f":"CG81+CG89*Control!$K$4","v":-3983.3797651571604},{"$f":"CH81+CH89*Control!$K$4","v":-3983.3797651571604},{"$f":"CI81+CI89*Control!$K$4","v":-3983.3797651571604},{"$f":"CJ81+CJ89*Control!$K$4","v":-3983.3797651571604},{"$f":"CK81+CK89*Control!$K$4","v":-3983.3797651571604},{"$f":"CL81+CL89*Control!$K$4","v":-3983.3797651571604},{"$f":"CM81+CM89*Control!$K$4","v":-3983.3797651571604},{"$f":"CN81+CN89*Control!$K$4","v":-3983.3797651571604},{"$f":"CO81+CO89*Control!$K$4","v":-3983.3797651571604},{"$f":"CP81+CP89*Control!$K$4","v":-3983.3797651571604},{"$f":"CQ81+CQ89*Control!$K$4","v":-3983.3797651571604},{"$f":"CR81+CR89*Control!$K$4","v":-3983.3797651571604},{"$f":"CS81+CS89*Control!$K$4","v":-3983.3797651571604},{"$f":"CT81+CT89*Control!$K$4","v":-3983.3797651571604},{"$f":"CU81+CU89*Control!$K$4","v":-3983.3797651571604},{"$f":"CV81+CV89*Control!$K$4","v":-3983.3797651571604},{"$f":"CW81+CW89*Control!$K$4","v":-3983.3797651571604}]
["Room heating",{"$f":"B82+B90*Control!$K$4","v":-580.94745931370176},{"$f":"C82+C90*Control!$K$4","v":-573.82248114155141},{"$f":"D82+D90*Control!$K$4","v":-549.89074281335502},{"$f":"E82+E90*Control!$K$4","v":-555.93928643758045},{"$f":"F82+F90*Control!$K$4","v":-431.22871514216763},{"$f":"G82+G90*Control!$K$4","v":-401.27505151840376},{"$f":"H82+H90*Control!$K$4","v":-357.97383522112978},{"$f":"I82+I90*Control!$K$4","v":-340.74763429562717},{"$f":"J82+J90*Control!$K$4","v":-363.82080753301341},{"$f":"K82+K90*Control!$K$4","v":-302.31398148920903},{"$f":"L82+L90*Control!$K$4","v":-209.79948863856845},{"$f":"M82+M90*Control!$K$4","v":-187.36939465871507},{"$f":"N82+N90*Control!$K$4","v":-178.25344637779523},{"$f":"O82+O90*Control!$K$4","v":-160.82718257408675},{"$f":"P82+P90*Control!$K$4","v":-165.75165039642718},{"$f":"Q82+Q90*Control!$K$4","v":-143.95152446837744},{"$f":"R82+R90*Control!$K$4","v":-117.21048765776607},{"$f":"S82+S90*Control!$K$4","v":-85.838044174765344},{"$f":"T82+T90*Control!$K$4","v":-39.940043249330586},{"$f":"U82+U90*Control!$K$4","v":2.2795105665795745},{"$f":"V82+V90*Control!$K$4","v":136.81683410827884},{"$f":"W82+W90*Control!$K$4","v":193.52297378990329},{"$f":"X82+X90*Control!$K$4","v":262.68289127603236},{"$f":"Y82+Y90*Control!$K$4","v":347.8830945665535},{"$f":"Z82+Z90*Control!$K$4","v":448.06455576914516},{"$f":"AA82+AA90*Control!$K$4","v":560.77805214644798},{"$f":"AB82+AB90*Control!$K$4","v":695.73628917224528},{"$f":"AC82+AC90*Control!$K$4","v":775.36353064617788},{"$f":"AD82+AD90*Control!$K$4","v":733.77202716699685},{"$f":"AE82+AE90*Control!$K$4","v":622.4781564296095},{"$f":"AF82+AF90*Control!$K$4","v":541.53497084510354},{"$f":"AG82+AG90*Control!$K$4","v":549.58743960143295},{"$f":"AH82+AH90*Control!$K$4","v":620.26210397040597},{"$f":"AI82+AI90*Control!$K$4","v":697.02347766144862},{"$f":"AJ82+AJ90*Control!$K$4","v":701.93852489597134},{"$f":"AK82+AK90*Control!$K$4","v":615.73119088031035},{"$f":"AL82+AL90*Control!$K$4","v":516.1311391725086},{"$f":"AM82+AM90*Control!$K$4","v":501.80028898450553},{"$f":"AN82+AN90*Control!$K$4","v":587.70781786416057},{"$f":"AO82+AO90*Control!$K$4","v":666.4705353408508},{"$f":"AP82+AP90*Control!$K$4","v":669.60059651272286},{"$f":"AQ82+AQ90*Control!$K$4","v":578.67060784053342},{"$f":"AR82+AR90*Control!$K$4","v":481.28704529068546},{"$f":"AS82+AS90*Control!$K$4","v":467.73922227761329},{"$f":"AT82+AT90*Control!$K$4","v":543.50074547696647},{"$f":"AU82+AU90*Control!$K$4","v":621.00476945501384},{"$f":"AV82+AV90*Control!$K$4","v":631.87849904821508},{"$f":"AW82+AW90*Control!$K$4","v":-976.85267258127465},{"$f":"AX82+AX90*Control!$K$4","v":-976.2716309865973},{"$f":"AY82+AY90*Control!$K$4","v":-975.71321522003063},{"$f":"AZ82+AZ90*Control!$K$4","v":-975.1766928403531},{"$f":"BA82+BA90*Control!$K$4","v":-974.6613691463192},{"$f":"BB82+BB90*Control!$K$4","v":-974.16658522765147},{"$f":"BC82+BC90*Control!$K$4","v":-973.69171614450977},{"$f":"BD82+BD90*Control!$K$4","v":-973.23616922648898},{"$f":"BE82+BE90*Control!$K$4","v":-972.79938248291762},{"$f":"BF82+BF90*Control!$K$4","v":-972.38082311688868},{"$f":"BG82+BG90*Control!$K$4","v":-971.97998613605944},{"$f":"BH82+BH90*Control!$K$4","v":-971.59639305380506},{"$f":"BI82+BI90*Control!$K$4","v":-971.22959067481952},{"$f":"BJ82+BJ90*Control!$K$4","v":-970.87914995972585},{"$f":"BK82+BK90*Control!$K$4","v":-970.54466496367377},{"$f":"BL82+BL90*Control!$K$4","v":-970.22575184431014},{"$f":"BM82+BM90*Control!$K$4","v":-969.92204793485178},{"$f":"BN82+BN90*Control!$K$4","v":-969.63321087834174},{"$f":"BO82+BO90*Control!$K$4","v":-969.35891781945804},{"$f":"BP82+BP90*Control!$K$4","v":-969.09886465054126},{"$f":"BQ82+BQ90*Control!$K$4","v":-968.85276530876592},{"$f":"BR82+BR90*Control!$K$4","v":-968.620351121618},{"$f":"BS82+BS90*Control!$K$4","v":-968.40137019807457},{"$f":"BT82+BT90*Control!$K$4","v":-968.19558686308289},{"$f":"BU82+BU90*Control!$K$4","v":-968.00278113313777},{"$f":"BV82+BV90*Control!$K$4","v":-967.82274823092894},{"$f":"BW82+BW90*Control!$K$4","v":-967.65529813720991},{"$f":"BX82+BX90*Control!$K$4","v":-967.50025517818779},{"$f":"BY82+BY90*Control!$K$4","v":-967.35745764688897},{"$f":"BZ82+BZ90*Control!$K$4","v":-967.22675745709125},{"$f":"CA82+CA90*Control!$K$4","v":-967.10801982854821},{"$f":"CB82+CB90*Control!$K$4","v":-967.00112300235151},{"$f":"CC82+CC90*Control!$K$4","v":-966.90595798539835},{"$f":"CD82+CD90*Control!$K$4","v":-1091.9059579853983},{"$f":"CE82+CE90*Control!$K$4","v":-1091.9059579853983},{"$f":"CF82+CF90*Control!$K$4","v":-1091.9059579853983},{"$f":"CG82+CG90*Control!$K$4","v":-1091.9059579853983},{"$f":"CH82+CH90*Control!$K$4","v":-1091.9059579853983},{"$f":"CI82+CI90*Control!$K$4","v":-1091.9059579853983},{"$f":"CJ82+CJ90*Control!$K$4","v":-1091.9059579853983},{"$f":"CK82+CK90*Control!$K$4","v":-1091.9059579853983},{"$f":"CL82+CL90*Control!$K$4","v":-1091.9059579853983},{"$f":"CM82+CM90*Control!$K$4","v":-1091.9059579853983},{"$f":"CN82+CN90*Control!$K$4","v":-1091.9059579853983},{"$f":"CO82+CO90*Control!$K$4","v":-1091.9059579853983},{"$f":"CP82+CP90*Control!$K$4","v":-1091.9059579853983},{"$f":"CQ82+CQ90*Control!$K$4","v":-1091.9059579853983},{"$f":"CR82+CR90*Control!$K$4","v":-1091.9059579853983},{"$f":"CS82+CS90*Control!$K$4","v":-1091.9059579853983},{"$f":"CT82+CT90*Control!$K$4","v":-1091.9059579853983},{"$f":"CU82+CU90*Control!$K$4","v":-1091.9059579853983},{"$f":"CV82+CV90*Control!$K$4","v":-1091.9059579853983},{"$f":"CW82+CW90*Control!$K$4","v":-1091.9059579853983}]
["Ducted heating",{"$f":"B83+B91*Control!$K$4","v":-6758.9717289152095},{"$f":"C83+C91*Control!$K$4","v":-6740.195315849779},{"$f":"D83+D91*Control!$K$4","v":-6677.1281466084147},{"$f":"E83+E91*Control!$K$4","v":-6693.0678380416666},{"$f":"F83+F91*Control!$K$4","v":-6364.4188030984615},{"$f":"G83+G91*Control!$K$4","v":-6285.4820895487774},{"$f":"H83+H91*Control!$K$4","v":-6171.3706489536089},{"$f":"I83+I91*Control!$K$4","v":-6125.9745429852246},{"$f":"J83+J91*Control!$K$4","v":-6186.779140693161},{"$f":"K83+K91*Control!$K$4","v":-6024.6905638247827},{"$f":"L83+L91*Control!$K$4","v":-5780.8876650183884},{"$f":"M83+M91*Control!$K$4","v":-5721.7777702950098},{"$f":"N83+N91*Control!$K$4","v":-5697.7545654135274},{"$f":"O83+O91*Control!$K$4","v":-5651.8312349190483},{"$f":"P83+P91*Control!$K$4","v":-5664.8086560038046},{"$f":"Q83+Q91*Control!$K$4","v":-5607.3589123816491},{"$f":"R83+R91*Control!$K$4","v":-5536.8884153748622},{"$f":"S83+S91*Control!$K$4","v":-5454.2127996078952},{"$f":"T83+T91*Control!$K$4","v":-5333.2580677573378},{"$f":"U83+U91*Control!$K$4","v":-5221.9971259365866},{"$f":"V83+V91*Control!$K$4","v":-5196.8634733090494},{"$f":"W83+W91*Control!$K$4","v":-5047.4261169715919},{"$f":"X83+X91*Control!$K$4","v":-4865.1693932434409},{"$f":"Y83+Y91*Control!$K$4","v":-4640.6417986895967},{"$f":"Z83+Z91*Control!$K$4","v":-4376.6341832851194},{"$f":"AA83+AA91*Control!$K$4","v":-4079.6009693025808},{"$f":"AB83+AB91*Control!$K$4","v":-3723.94632114048},{"$f":"AC83+AC91*Control!$K$4","v":-3514.1051200797638},{"$f":"AD83+AD91*Control!$K$4","v":-3623.7109645425453},{"$f":"AE83+AE91*Control!$K$4","v":-3917.0030474269556},{"$f":"AF83+AF91*Control!$K$4","v":-4130.3121482614179},{"$f":"AG83+AG91*Control!$K$4","v":-4109.0915247153262},{"$f":"AH83+AH91*Control!$K$4","v":-3922.8429974370915},{"$f":"AI83+AI91*Control!$K$4","v":-3720.5542008865787},{"$f":"AJ83+AJ91*Control!$K$4","v":-3707.6016058214836},{"$f":"AK83+AK91*Control!$K$4","v":-3934.7832860509898},{"$f":"AL83+AL91*Control!$K$4","v":-4197.258716433902},{"$f":"AM83+AM91*Control!$K$4","v":-4235.0247216352291},{"$f":"AN83+AN91*Control!$K$4","v":-4008.6331161170792},{"$f":"AO83+AO91*Control!$K$4","v":-3801.0701900608597},{"$f":"AP83+AP91*Control!$K$4","v":-3792.8215582667499},{"$f":"AQ83+AQ91*Control!$K$4","v":-4032.4488225322857},{"$f":"AR83+AR91*Control!$K$4","v":-4289.0831520754136},{"$f":"AS83+AS91*Control!$K$4","v":-4324.7856503686862},{"$f":"AT83+AT91*Control!$K$4","v":-4125.1317539374504},{"$f":"AU83+AU91*Control!$K$4","v":-3920.8858554541243},{"$f":"AV83+AV91*Control!$K$4","v":-3892.230379820277},{"$f":"AW83+AW91*Control!$K$4","v":-8131.7101732909323},{"$f":"AX83+AX91*Control!$K$4","v":-8130.17895779437},{"$f":"AY83+AY91*Control!$K$4","v":-8128.7073680095355},{"$f":"AZ83+AZ91*Control!$K$4","v":-8127.2934737383857},{"$f":"BA83+BA91*Control!$K$4","v":-8125.9354442388139},{"$f":"BB83+BB91*Control!$K$4","v":-8124.6315430884424},{"$f":"BC83+BC91*Control!$K$4","v":-8123.3801233869863},{"$f":"BD83+BD91*Control!$K$4","v":-8122.1796232736142},{"$f":"BE83+BE91*Control!$K$4","v":-8121.0285617376139},{"$f":"BF83+BF91*Control!$K$4","v":-8119.9255347024318},{"$f":"BG83+BG91*Control!$K$4","v":-8118.8692113647176},{"$f":"BH83+BH91*Control!$K$4","v":-8117.8583307714825},{"$f":"BI83+BI91*Control!$K$4","v":-8116.8916986198028},{"$f":"BJ83+BJ91*Control!$K$4","v":-8115.9681842647324},{"$f":"BK83+BK91*Control!$K$4","v":-8115.086717922195},{"$f":"BL83+BL91*Control!$K$4","v":-8114.2462880546955},{"$f":"BM83+BM91*Control!$K$4","v":-8113.445938928593},{"$f":"BN83+BN91*Control!$K$4","v":-8112.6847683326141},{"$f":"BO83+BO91*Control!$K$4","v":-8111.9619254480267},{"$f":"BP83+BP91*Control!$K$4","v":-8111.2766088617045},{"$f":"BQ83+BQ91*Control!$K$4","v":-8110.6280647139674},{"$f":"BR83+BR91*Control!$K$4","v":-8110.0155849737184},{"$f":"BS83+BS91*Control!$K$4","v":-8109.4385058340276},{"$f":"BT83+BT91*Control!$K$4","v":-8108.8962062218143},{"$f":"BU83+BU91*Control!$K$4","v":-8108.3881064158413},{"$f":"BV83+BV91*Control!$K$4","v":-8107.9136667676676},{"$f":"BW83+BW91*Control!$K$4","v":-8107.4723865206906},{"$f":"BX83+BX91*Control!$K$4","v":-8107.0638027227969},{"$f":"BY83+BY91*Control!$K$4","v":-8106.6874892285505},{"$f":"BZ83+BZ91*Control!$K$4","v":-8106.3430557872016},{"$f":"CA83+CA91*Control!$K$4","v":-8106.0301472131578},{"$f":"CB83+CB91*Control!$K$4","v":-8105.7484426358869},{"$f":"CC83+CC91*Control!$K$4","v":-8105.497654826504},{"$f":"CD83+CD91*Control!$K$4","v":-8105.497654826504},{"$f":"CE83+CE91*Control!$K$4","v":-8105.497654826504},{"$f":"CF83+CF91*Control!$K$4","v":-8105.497654826504},{"$f":"CG83+CG91*Control!$K$4","v":-8105.497654826504},{"$f":"CH83+CH91*Control!$K$4","v":-8105.497654826504},{"$f":"CI83+CI91*Control!$K$4","v":-8105.497654826504},{"$f":"CJ83+CJ91*Control!$K$4","v":-8105.497654826504},{"$f":"CK83+CK91*Control!$K$4","v":-8105.497654826504},{"$f":"CL83+CL91*Control!$K$4","v":-8105.497654826504},{"$f":"CM83+CM91*Control!$K$4","v":-8105.497654826504},{"$f":"CN83+CN91*Control!$K$4","v":-8105.497654826504},{"$f":"CO83+CO91*Control!$K$4","v":-8105.497654826504},{"$f":"CP83+CP91*Control!$K$4","v":-8105.497654826504},{"$f":"CQ83+CQ91*Control!$K$4","v":-8105.497654826504},{"$f":"CR83+CR91*Control!$K$4","v":-8105.497654826504},{"$f":"CS83+CS91*Control!$K$4","v":-8105.497654826504},{"$f":"CT83+CT91*Control!$K$4","v":-8105.497654826504},{"$f":"CU83+CU91*Control!$K$4","v":-8105.497654826504},{"$f":"CV83+CV91*Control!$K$4","v":-8105.497654826504},{"$f":"CW83+CW91*Control!$K$4","v":-8105.497654826504}]
["Service charge",{"$f":"B92*Control!$K$4","v":684.08134270656001},{"$f":"C92*Control!$K$4","v":684.08134270656001},{"$f":"D92*Control!$K$4","v":684.08134270656001},{"$f":"E92*Control!$K$4","v":684.08134270656001},{"$f":"F92*Control!$K$4","v":684.08134270656001},{"$f":"G92*Control!$K$4","v":684.08134270656001},{"$f":"H92*Control!$K$4","v":684.08134270656001},{"$f":"I92*Control!$K$4","v":684.08134270656001},{"$f":"J92*Control!$K$4","v":684.08134270656001},{"$f":"K92*Control!$K$4","v":684.08134270656001},{"$f":"L92*Control!$K$4","v":684.08134270656001},{"$f":"M92*Control!$K$4","v":684.08134270656001},{"$f":"N92*Control!$K$4","v":684.08134270656001},{"$f":"O92*Control!$K$4","v":684.08134270656001},{"$f":"P92*Control!$K$4","v":684.08134270656001},{"$f":"Q92*Control!$K$4","v":684.08134270656001},{"$f":"R92*Control!$K$4","v":684.08134270656001},{"$f":"S92*Control!$K$4","v":684.08134270656001},{"$f":"T92*Control!$K$4","v":684.08134270656001},{"$f":"U92*Control!$K$4","v":684.08134270656001},{"$f":"V92*Control!$K$4","v":684.08134270656001},{"$f":"W92*Control!$K$4","v":684.08134270656001},{"$f":"X92*Control!$K$4","v":684.08134270656001},{"$f":"Y92*Control!$K$4","v":684.08134270656001},{"$f":"Z92*Control!$K$4","v":684.08134270656001},{"$f":"AA92*Control!$K$4","v":684.08134270656001},{"$f":"AB92*Control!$K$4","v":684.08134270656001},{"$f":"AC92*Control!$K$4","v":684.08134270656001},{"$f":"AD92*Control!$K$4","v":684.08134270656001},{"$f":"AE92*Control!$K$4","v":684.08134270656001},{"$f":"AF92*Control!$K$4","v":684.08134270656001},{"$f":"AG92*Control!$K$4","v":684.08134270656001},{"$f":"AH92*Control!$K$4","v":684.08134270656001},{"$f":"AI92*Control!$K$4","v":684.08134270656001},{"$f":"AJ92*Control!$K$4","v":684.08134270656001},{"$f":"AK92*Control!$K$4","v":684.08134270656001},{"$f":"AL92*Control!$K$4","v":684.08134270656001},{"$f":"AM92*Control!$K$4","v":684.08134270656001},{"$f":"AN92*Control!$K$4","v":684.08134270656001},{"$f":"AO92*Control!$K$4","v":684.08134270656001},{"$f":"AP92*Control!$K$4","v":684.08134270656001},{"$f":"AQ92*Control!$K$4","v":684.08134270656001},{"$f":"AR92*Control!$K$4","v":684.08134270656001},{"$f":"AS92*Control!$K$4","v":684.08134270656001},{"$f":"AT92*Control!$K$4","v":684.08134270656001},{"$f":"AU92*Control!$K$4","v":684.08134270656001},{"$f":"AV92*Control!$K$4","v":684.08134270656001},{"$f":"AW92*Control!$K$4","v":684.08134270656001},{"$f":"AX92*Control!$K$4","v":684.08134270656001},{"$f":"AY92*Control!$K$4","v":684.08134270656001},{"$f":"AZ92*Control!$K$4","v":684.08134270656001},{"$f":"BA92*Control!$K$4","v":684.08134270656001},{"$f":"BB92*Control!$K$4","v":684.08134270656001},{"$f":"BC92*Control!$K$4","v":684.08134270656001},{"$f":"BD92*Control!$K$4","v":684.08134270656001},{"$f":"BE92*Control!$K$4","v":684.08134270656001},{"$f":"BF92*Control!$K$4","v":684.08134270656001},{"$f":"BG92*Control!$K$4","v":684.08134270656001},{"$f":"BH92*Control!$K$4","v":684.08134270656001},{"$f":"BI92*Control!$K$4","v":684.08134270656001},{"$f":"BJ92*Control!$K$4","v":684.08134270656001},{"$f":"BK92*Control!$K$4","v":684.08134270656001},{"$f":"BL92*Control!$K$4","v":684.08134270656001},{"$f":"BM92*Control!$K$4","v":684.08134270656001},{"$f":"BN92*Control!$K$4","v":684.08134270656001},{"$f":"BO92*Control!$K$4","v":684.08134270656001},{"$f":"BP92*Control!$K$4","v":684.08134270656001},{"$f":"BQ92*Control!$K$4","v":684.08134270656001},{"$f":"BR92*Control!$K$4","v":684.08134270656001},{"$f":"BS92*Control!$K$4","v":684.08134270656001},{"$f":"BT92*Control!$K$4","v":684.08134270656001},{"$f":"BU92*Control!$K$4","v":684.08134270656001},{"$f":"BV92*Control!$K$4","v":684.08134270656001},{"$f":"BW92*Control!$K$4","v":684.08134270656001},{"$f":"BX92*Control!$K$4","v":684.08134270656001},{"$f":"BY92*Control!$K$4","v":684.08134270656001},{"$f":"BZ92*Control!$K$4","v":684.08134270656001},{"$f":"CA92*Control!$K$4","v":684.08134270656001},{"$f":"CB92*Control!$K$4","v":684.08134270656001},{"$f":"CC92*Control!$K$4","v":684.08134270656001},{"$f":"CD92*Control!$K$4","v":684.08134270656001},{"$f":"CE92*Control!$K$4","v":684.08134270656001},{"$f":"CF92*Control!$K$4","v":684.08134270656001},{"$f":"CG92*Control!$K$4","v":684.08134270656001},{"$f":"CH92*Control!$K$4","v":684.08134270656001},{"$f":"CI92*Control!$K$4","v":684.08134270656001},{"$f":"CJ92*Control!$K$4","v":684.08134270656001},{"$f":"CK92*Control!$K$4","v":684.08134270656001},{"$f":"CL92*Control!$K$4","v":684.08134270656001},{"$f":"CM92*Control!$K$4","v":684.08134270656001},{"$f":"CN92*Control!$K$4","v":684.08134270656001},{"$f":"CO92*Control!$K$4","v":684.08134270656001},{"$f":"CP92*Control!$K$4","v":684.08134270656001},{"$f":"CQ92*Control!$K$4","v":684.08134270656001},{"$f":"CR92*Control!$K$4","v":684.08134270656001},{"$f":"CS92*Control!$K$4","v":684.08134270656001},{"$f":"CT92*Control!$K$4","v":684.08134270656001},{"$f":"CU92*Control!$K$4","v":684.08134270656001},{"$f":"CV92*Control!$K$4","v":684.08134270656001},{"$f":"CW92*Control!$K$4","v":684.08134270656001}]
[]
["NPV Commercial ",2021,{"$f":"B123+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN123+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120]
["Cooking",{"$f":"B80+B95*Control!$K$5","v":-1069.3868447363748},{"$f":"C80+C95*Control!$K$5","v":-1062.7551312009173},{"$f":"D80+D95*Control!$K$5","v":-1041.643624341453},{"$f":"E80+E95*Control!$K$5","v":-1039.6454409911657},{"$f":"F80+F95*Control!$K$5","v":-1005.7388794215932},{"$f":"G80+G95*Control!$K$5","v":-984.87378830994339},{"$f":"H80+H95*Control!$K$5","v":-961.33598958226366},{"$f":"I80+I95*Control!$K$5","v":-953.54863911477571},{"$f":"J80+J95*Control!$K$5","v":-966.18578708929704},{"$f":"K80+K95*Control!$K$5","v":-946.96541910612177},{"$f":"L80+L95*Control!$K$5","v":-923.33001315166882},{"$f":"M80+M95*Control!$K$5","v":-916.1830239202983},{"$f":"N80+N95*Control!$K$5","v":-910.6339641038561},{"$f":"O80+O95*Control!$K$5","v":-902.98768482830974},{"$f":"P80+P95*Control!$K$5","v":-909.35196505753117},{"$f":"Q80+Q95*Control!$K$5","v":-899.94236806281287},{"$f":"R80+R95*Control!$K$5","v":-888.74117937145024},{"$f":"S80+S95*Control!$K$5","v":-877.93413676390708},{"$f":"T80+T95*Control!$K$5","v":-861.56569328579815},{"$f":"U80+U95*Control!$K$5","v":-850.13082247171337},{"$f":"V80+V95*Control!$K$5","v":-693.57837388435883},{"$f":"W80+W95*Control!$K$5","v":-677.81921338083521},{"$f":"X80+X95*Control!$K$5","v":-661.97595867157634},{"$f":"Y80+Y95*Control!$K$5","v":-644.07368399289317},{"$f":"Z80+Z95*Control!$K$5","v":-626.11127047112734},{"$f":"AA80+AA95*Control!$K$5","v":-602.75429927403707},{"$f":"AB80+AB95*Control!$K$5","v":-578.3971052954912},{"$f":"AC80+AC95*Control!$K$5","v":-564.49368260063147},{"$f":"AD80+AD95*Control!$K$5","v":-569.04639648059754},{"$f":"AE80+AE95*Control!$K$5","v":-582.37085845216404},{"$f":"AF80+AF95*Control!$K$5","v":-592.6960519270732},{"$f":"AG80+AG95*Control!$K$5","v":-589.30970812313046},{"$f":"AH80+AH95*Control!$K$5","v":-577.32718138660584},{"$f":"AI80+AI95*Control!$K$5","v":-565.71361761256844},{"$f":"AJ80+AJ95*Control!$K$5","v":-565.34087245511569},{"$f":"AK80+AK95*Control!$K$5","v":-577.31346411813729},{"$f":"AL80+AL95*Control!$K$5","v":-589.93163124424552},{"$f":"AM80+AM95*Control!$K$5","v":-589.81620736222874},{"$f":"AN80+AN95*Control!$K$5","v":-576.05290504433208},{"$f":"AO80+AO95*Control!$K$5","v":-565.07786207230606},{"$f":"AP80+AP95*Control!$K$5","v":-564.92128646534547},{"$f":"AQ80+AQ95*Control!$K$5","v":-576.58272008851247},{"$f":"AR80+AR95*Control!$K$5","v":-587.8896356444593},{"$f":"AS80+AS95*Control!$K$5","v":-587.65657037007657},{"$f":"AT80+AT95*Control!$K$5","v":-576.2061465895523},{"$f":"AU80+AU95*Control!$K$5","v":-565.93133742948896},{"$f":"AV80+AV95*Control!$K$5","v":-564.62270748210142},{"$f":"AW80+AW95*Control!$K$5","v":-724.98309168431103},{"$f":"AX80+AX95*Control!$K$5","v":-722.21623764647961},{"$f":"AY80+AY95*Control!$K$5","v":-719.46639766519775},{"$f":"AZ80+AZ95*Control!$K$5","v":-716.73302096299528},{"$f":"BA80+BA95*Control!$K$5","v":-714.01558514192004},{"$f":"BB80+BB95*Control!$K$5","v":-711.31359471793212},{"$f":"BC80+BC95*Control!$K$5","v":-708.62657975190996},{"$f":"BD80+BD95*Control!$K$5","v":-708.19569905274489},{"$f":"BE80+BE95*Control!$K$5","v":-710.1202826284848},{"$f":"BF80+BF95*Control!$K$5","v":-712.03996422041178},{"$f":"BG80+BG95*Control!$K$5","v":-713.95451778034226},{"$f":"BH80+BH95*Control!$K$5","v":-715.86373592232803},{"$f":"BI80+BI95*Control!$K$5","v":-717.76742901994305},{"$f":"BJ80+BJ95*Control!$K$5","v":-719.66542436289649},{"$f":"BK80+BK95*Control!$K$5","v":-721.55756536919739},{"$f":"BL80+BL95*Control!$K$5","v":-723.44371084939837},{"$f":"BM80+BM95*Control!$K$5","v":-725.32373431971428},{"$f":"BN80+BN95*Control!$K$5","v":-727.19752336106035},{"$f":"BO80+BO95*Control!$K$5","v":-729.06497902128956},{"$f":"BP80+BP95*Control!$K$5","v":-730.9260152581171},{"$f":"BQ80+BQ95*Control!$K$5","v":-732.78055842042238},{"$f":"BR80+BR95*Control!$K$5","v":-734.62854676579434},{"$f":"BS80+BS95*Control!$K$5","v":-736.46993001236342},{"$f":"BT80+BT95*Control!$K$5","v":-738.30466892311506},{"$f":"BU80+BU95*Control!$K$5","v":-740.13273492102746},{"$f":"BV80+BV95*Control!$K$5","v":-741.95410973351204},{"$f":"BW80+BW95*Control!$K$5","v":-743.76878506476407},{"$f":"BX80+BX95*Control!$K$5","v":-745.57676229474919},{"$f":"BY80+BY95*Control!$K$5","v":-747.37805220366022},{"$f":"BZ80+BZ95*Control!$K$5","v":-749.17267472078947},{"$f":"CA80+CA95*Control!$K$5","v":-750.96065869685503},{"$f":"CB80+CB95*Control!$K$5","v":-752.74204169891698},{"$f":"CC80+CC95*Control!$K$5","v":-754.51686982710407},{"$f":"CD80+CD95*Control!$K$5","v":-917.01686982710407},{"$f":"CE80+CE95*Control!$K$5","v":-917.01686982710407},{"$f":"CF80+CF95*Control!$K$5","v":-917.01686982710407},{"$f":"CG80+CG95*Control!$K$5","v":-917.01686982710407},{"$f":"CH80+CH95*Control!$K$5","v":-917.01686982710407},{"$f":"CI80+CI95*Control!$K$5","v":-917.01686982710407},{"$f":"CJ80+CJ95*Control!$K$5","v":-917.01686982710407},{"$f":"CK80+CK95*Control!$K$5","v":-917.01686982710407},{"$f":"CL80+CL95*Control!$K$5","v":-917.01686982710407},{"$f":"CM80+CM95*Control!$K$5","v":-917.01686982710407},{"$f":"CN80+CN95*Control!$K$5","v":-917.01686982710407},{"$f":"CO80+CO95*Control!$K$5","v":-917.01686982710407},{"$f":"CP80+CP95*Control!$K$5","v":-917.01686982710407},{"$f":"CQ80+CQ95*Control!$K$5","v":-917.01686982710407},{"$f":"CR80+CR95*Control!$K$5","v":-917.01686982710407},{"$f":"CS80+CS95*Control!$K$5","v":-917.01686982710407},{"$f":"CT80+CT95*Control!$K$5","v":-917.01686982710407},{"$f":"CU80+CU95*Control!$K$5","v":-917.01686982710407},{"$f":"CV80+CV95*Control!$K$5","v":-917.01686982710407},{"$f":"CW80+CW95*Control!$K$5","v":-917.01686982710407}]
["Hot water",{"$f":"B81+B96*Control!$K$5","v":-2843.2595117160599},{"$f":"C81+C96*Control!$K$5","v":-2781.25114778129},{"$f":"D81+D96*Control!$K$5","v":-2597.6029610715723},{"$f":"E81+E96*Control!$K$5","v":-2623.1730378435082},{"$f":"F81+F96*Control!$K$5","v":-2219.3617950655776},{"$f":"G81+G96*Control!$K$5","v":-2010.2277664804462},{"$f":"H81+H96*Control!$K$5","v":-1718.8263481510562},{"$f":"I81+I96*Control!$K$5","v":-1616.4097586577848},{"$f":"J81+J96*Control!$K$5","v":-1806.9249604174488},{"$f":"K81+K96*Control!$K$5","v":-1378.9151113024177},{"$f":"L81+L96*Control!$K$5","v":-1059.8414028983016},{"$f":"M81+M96*Control!$K$5","v":-977.65976012719079},{"$f":"N81+N96*Control!$K$5","v":-892.21326482184884},{"$f":"O81+O96*Control!$K$5","v":-805.40794998870319},{"$f":"P81+P96*Control!$K$5","v":-903.12586500599878},{"$f":"Q81+Q96*Control!$K$5","v":-795.50835476344901},{"$f":"R81+R96*Control!$K$5","v":-658.19501837676899},{"$f":"S81+S96*Control!$K$5","v":-511.6320345481829},{"$f":"T81+T96*Control!$K$5","v":-304.91445107191862},{"$f":"U81+U96*Control!$K$5","v":-163.90557944348416},{"$f":"V81+V96*Control!$K$5","v":-26.483413835916281},{"$f":"W81+W96*Control!$K$5","v":163.19833240090111},{"$f":"X81+X96*Control!$K$5","v":362.81293174316443},{"$f":"Y81+Y96*Control!$K$5","v":589.71274097747028},{"$f":"Z81+Z96*Control!$K$5","v":816.95310514566745},{"$f":"AA81+AA96*Control!$K$5","v":1116.4150077811778},{"$f":"AB81+AB96*Control!$K$5","v":1428.872759011294},{"$f":"AC81+AC96*Control!$K$5","v":1599.9633274706066},{"$f":"AD81+AD96*Control!$K$5","v":1521.8389352556756},{"$f":"AE81+AE96*Control!$K$5","v":1325.0029672119163},{"$f":"AF81+AF96*Control!$K$5","v":1182.4589166802812},{"$f":"AG81+AG96*Control!$K$5","v":1224.8269409966315},{"$f":"AH81+AH96*Control!$K$5","v":1383.1655904647027},{"$f":"AI81+AI96*Control!$K$5","v":1536.6530338045786},{"$f":"AJ81+AJ96*Control!$K$5","v":1538.7724691137846},{"$f":"AK81+AK96*Control!$K$5","v":1374.6343387076363},{"$f":"AL81+AL96*Control!$K$5","v":1201.9028647209025},{"$f":"AM81+AM96*Control!$K$5","v":1200.8745809083798},{"$f":"AN81+AN96*Control!$K$5","v":1383.8665829290908},{"$f":"AO81+AO96*Control!$K$5","v":1529.377733014227},{"$f":"AP81+AP96*Control!$K$5","v":1529.187406643804},{"$f":"AQ81+AQ96*Control!$K$5","v":1369.8221010611469},{"$f":"AR81+AR96*Control!$K$5","v":1215.3184301236597},{"$f":"AS81+AS96*Control!$K$5","v":1216.4112634310331},{"$f":"AT81+AT96*Control!$K$5","v":1368.7499434193019},{"$f":"AU81+AU96*Control!$K$5","v":1505.3210497717905},{"$f":"AV81+AV96*Control!$K$5","v":1521.1344575132503},{"$f":"AW81+AW96*Control!$K$5","v":-641.67201179315748},{"$f":"AX81+AX96*Control!$K$5","v":-606.06924178606164},{"$f":"AY81+AY96*Control!$K$5","v":-570.63018160383422},{"$f":"AZ81+AZ96*Control!$K$5","v":-535.34953164711965},{"$f":"BA81+BA96*Control!$K$5","v":-500.22226538523546},{"$f":"BB81+BB96*Control!$K$5","v":-465.24361525406766},{"$f":"BC81+BC96*Control!$K$5","v":-430.40905948357113},{"$f":"BD81+BD96*Control!$K$5","v":-425.92270445080499},{"$f":"BE81+BE96*Control!$K$5","v":-453.12477374524565},{"$f":"BF81+BF96*Control!$K$5","v":-480.20795497188828},{"$f":"BG81+BG96*Control!$K$5","v":-507.17066545329794},{"$f":"BH81+BH96*Control!$K$5","v":-534.01149718815645},{"$f":"BI81+BI96*Control!$K$5","v":-560.72920820575177},{"$f":"BJ81+BJ96*Control!$K$5","v":-587.32271449094537},{"$f":"BK81+BK96*Control!$K$5","v":-613.79108244334043},{"$f":"BL81+BL96*Control!$K$5","v":-640.13352183722895},{"$f":"BM81+BM96*Control!$K$5","v":-666.34937925147892},{"$f":"BN81+BN96*Control!$K$5","v":-692.43813194095765},{"$f":"BO81+BO96*Control!$K$5","v":-718.39938212327468},{"$f":"BP81+BP96*Control!$K$5","v":-744.23285165671973},{"$f":"BQ81+BQ96*Control!$K$5","v":-769.9383770871442},{"$f":"BR81+BR96*Control!$K$5","v":-795.51590504326759},{"$f":"BS81+BS96*Control!$K$5","v":-820.96548796159163},{"$f":"BT81+BT96*Control!$K$5","v":-846.28728012352235},{"$f":"BU81+BU96*Control!$K$5","v":-871.48153398880027},{"$f":"BV81+BV96*Control!$K$5","v":-896.54859681057656},{"$f":"BW81+BW96*Control!$K$5","v":-921.4889075187366},{"$f":"BX81+BX96*Control!$K$5","v":-946.30299385921273},{"$f":"BY81+BY96*Control!$K$5","v":-970.99146977810142},{"$f":"BZ81+BZ96*Control!$K$5","v":-995.55503304038348},{"$f":"CA81+CA96*Control!$K$5","v":-1019.9944630740547},{"$f":"CB81+CB96*Control!$K$5","v":-1044.3106190313147},{"$f":"CC81+CC96*Control!$K$5","v":-1068.5044380593433},{"$f":"CD81+CD96*Control!$K$5","v":-1243.5044380593433},{"$f":"CE81+CE96*Control!$K$5","v":-1243.5044380593433},{"$f":"CF81+CF96*Control!$K$5","v":-1243.5044380593433},{"$f":"CG81+CG96*Control!$K$5","v":-1243.5044380593433},{"$f":"CH81+CH96*Control!$K$5","v":-1243.5044380593433},{"$f":"CI81+CI96*Control!$K$5","v":-1243.5044380593433},{"$f":"CJ81+CJ96*Control!$K$5","v":-1243.5044380593433},{"$f":"CK81+CK96*Control!$K$5","v":-1243.5044380593433},{"$f":"CL81+CL96*Control!$K$5","v":-1243.5044380593433},{"$f":"CM81+CM96*Control!$K$5","v":-1243.5044380593433},{"$f":"CN81+CN96*Control!$K$5","v":-1243.5044380593433},{"$f":"CO81+CO96*Control!$K$5","v":-1243.5044380593433},{"$f":"CP81+CP96*Control!$K$5","v":-1243.5044380593433},{"$f":"CQ81+CQ96*Control!$K$5","v":-1243.5044380593433},{"$f":"CR81+CR96*Control!$K$5","v":-1243.5044380593433},{"$f":"CS81+CS96*Control!$K$5","v":-1243.5044380593433},{"$f":"CT81+CT96*Control!$K$5","v":-1243.5044380593433},{"$f":"CU81+CU96*Control!$K$5","v":-1243.5044380593433},{"$f":"CV81+CV96*Control!$K$5","v":-1243.5044380593433},{"$f":"CW81+CW96*Control!$K$5","v":-1243.5044380593433}]
["Space heating",{"$f":"B83+B98*Control!$K$5","v":-6845.8907528670788},{"$f":"C83+C98*Control!$K$5","v":-6799.9687553310796},{"$f":"D83+D98*Control!$K$5","v":-6663.9630450942159},{"$f":"E83+E98*Control!$K$5","v":-6682.8996679625652},{"$f":"F83+F98*Control!$K$5","v":-6383.8461577721655},{"$f":"G83+G98*Control!$K$5","v":-6228.9662071338498},{"$f":"H83+H98*Control!$K$5","v":-6013.1608807977791},{"$f":"I83+I98*Control!$K$5","v":-5937.3134616447278},{"$f":"J83+J98*Control!$K$5","v":-6078.4047285419001},{"$f":"K83+K98*Control!$K$5","v":-5761.430275593586},{"$f":"L83+L98*Control!$K$5","v":-5525.1314745713617},{"$f":"M83+M98*Control!$K$5","v":-5464.269601150394},{"$f":"N83+N98*Control!$K$5","v":-5400.9898514863098},{"$f":"O83+O98*Control!$K$5","v":-5336.7037906885644},{"$f":"P83+P98*Control!$K$5","v":-5409.0714773665704},{"$f":"Q83+Q98*Control!$K$5","v":-5329.3723734620153},{"$f":"R83+R98*Control!$K$5","v":-5227.6812096402718},{"$f":"S83+S98*Control!$K$5","v":-5119.1399652796717},{"$f":"T83+T98*Control!$K$5","v":-4966.0495794563849},{"$f":"U83+U98*Control!$K$5","v":-4861.6215854798502},{"$f":"V83+V98*Control!$K$5","v":-4889.4508831564144},{"$f":"W83+W98*Control!$K$5","v":-4748.9768546451278},{"$f":"X83+X98*Control!$K$5","v":-4601.1467788703858},{"$f":"Y83+Y98*Control!$K$5","v":-4433.1098912734569},{"$f":"Z83+Z98*Control!$K$5","v":-4264.8207963637942},{"$f":"AA83+AA98*Control!$K$5","v":-4043.0460569202587},{"$f":"AB83+AB98*Control!$K$5","v":-3811.6468847507222},{"$f":"AC83+AC98*Control!$K$5","v":-3684.9410637184787},{"$f":"AD83+AD98*Control!$K$5","v":-3742.7982287707532},{"$f":"AE83+AE98*Control!$K$5","v":-3888.5705127969882},{"$f":"AF83+AF98*Control!$K$5","v":-3994.1354256879495},{"$f":"AG83+AG98*Control!$K$5","v":-3962.7586212570632},{"$f":"AH83+AH98*Control!$K$5","v":-3845.4965841813032},{"$f":"AI83+AI98*Control!$K$5","v":-3731.827241086311},{"$f":"AJ83+AJ98*Control!$K$5","v":-3730.2576350384961},{"$f":"AK83+AK98*Control!$K$5","v":-3851.8146370584791},{"$f":"AL83+AL98*Control!$K$5","v":-3979.7356757614593},{"$f":"AM83+AM98*Control!$K$5","v":-3980.4971995899973},{"$f":"AN83+AN98*Control!$K$5","v":-3844.9774449526626},{"$f":"AO83+AO98*Control!$K$5","v":-3737.2151649689595},{"$f":"AP83+AP98*Control!$K$5","v":-3737.3561163916229},{"$f":"AQ83+AQ98*Control!$K$5","v":-3855.3784718594934},{"$f":"AR83+AR98*Control!$K$5","v":-3969.8004102218374},{"$f":"AS83+AS98*Control!$K$5","v":-3968.9910824914487},{"$f":"AT83+AT98*Control!$K$5","v":-3856.17248765773},{"$f":"AU83+AU98*Control!$K$5","v":-3755.0310026799116},{"$f":"AV83+AV98*Control!$K$5","v":-3743.3199491177984},{"$f":"AW83+AW98*Control!$K$5","v":-5345.0457011278331},{"$f":"AX83+AX98*Control!$K$5","v":-5318.6790916449499},{"$f":"AY83+AY98*Control!$K$5","v":-5292.433721970654},{"$f":"AZ83+AZ98*Control!$K$5","v":-5266.3056673410392},{"$f":"BA83+BA98*Control!$K$5","v":-5240.2912052207103},{"$f":"BB83+BB98*Control!$K$5","v":-5214.3868048590793},{"$f":"BC83+BC98*Control!$K$5","v":-5188.5891175351062},{"$f":"BD83+BD98*Control!$K$5","v":-5185.2666240570152},{"$f":"BE83+BE98*Control!$K$5","v":-5205.4118638254349},{"$f":"BF83+BF98*Control!$K$5","v":-5225.4690577689043},{"$f":"BG83+BG98*Control!$K$5","v":-5245.4370337921646},{"$f":"BH83+BH98*Control!$K$5","v":-5265.3147491611599},{"$f":"BI83+BI98*Control!$K$5","v":-5285.1012841003521},{"$f":"BJ83+BJ98*Control!$K$5","v":-5304.7958358125525},{"$f":"BK83+BK98*Control!$K$5","v":-5324.3977128943343},{"$f":"BL83+BL98*Control!$K$5","v":-5343.9063301223414},{"$f":"BM83+BM98*Control!$K$5","v":-5363.3212035876004},{"$f":"BN83+BN98*Control!$K$5","v":-5382.6419461568421},{"$f":"BO83+BO98*Control!$K$5","v":-5401.8682632413875},{"$f":"BP83+BP98*Control!$K$5","v":-5420.9999488557523},{"$f":"BQ83+BQ98*Control!$K$5","v":-5440.036881949477},{"$f":"BR83+BR98*Control!$K$5","v":-5458.9790229969922},{"$f":"BS83+BS98*Control!$K$5","v":-5477.8264108315889},{"$f":"BT83+BT98*Control!$K$5","v":-5496.5791597106036},{"$f":"BU83+BU98*Control!$K$5","v":-5515.2374566000317},{"$f":"BV83+BV98*Control!$K$5","v":-5533.8015586677348},{"$f":"BW83+BW98*Control!$K$5","v":-5552.2717909752973},{"$f":"BX83+BX98*Control!$K$5","v":-5570.6485443594729},{"$f":"BY83+BY98*Control!$K$5","v":-5588.9322734949073},{"$f":"BZ83+BZ98*Control!$K$5","v":-5607.1234951306287},{"$f":"CA83+CA98*Control!$K$5","v":-5625.222786493453},{"$f":"CB83+CB98*Control!$K$5","v":-5643.2307838521474},{"$f":"CC83+CC98*Control!$K$5","v":-5661.1481812368011},{"$f":"CD83+CD98*Control!$K$5","v":-5661.1481812368011},{"$f":"CE83+CE98*Control!$K$5","v":-5661.1481812368011},{"$f":"CF83+CF98*Control!$K$5","v":-5661.1481812368011},{"$f":"CG83+CG98*Control!$K$5","v":-5661.1481812368011},{"$f":"CH83+CH98*Control!$K$5","v":-5661.1481812368011},{"$f":"CI83+CI98*Control!$K$5","v":-5661.1481812368011},{"$f":"CJ83+CJ98*Control!$K$5","v":-5661.1481812368011},{"$f":"CK83+CK98*Control!$K$5","v":-5661.1481812368011},{"$f":"CL83+CL98*Control!$K$5","v":-5661.1481812368011},{"$f":"CM83+CM98*Control!$K$5","v":-5661.1481812368011},{"$f":"CN83+CN98*Control!$K$5","v":-5661.1481812368011},{"$f":"CO83+CO98*Control!$K$5","v":-5661.1481812368011},{"$f":"CP83+CP98*Control!$K$5","v":-5661.1481812368011},{"$f":"CQ83+CQ98*Control!$K$5","v":-5661.1481812368011},{"$f":"CR83+CR98*Control!$K$5","v":-5661.1481812368011},{"$f":"CS83+CS98*Control!$K$5","v":-5661.1481812368011},{"$f":"CT83+CT98*Control!$K$5","v":-5661.1481812368011},{"$f":"CU83+CU98*Control!$K$5","v":-5661.1481812368011},{"$f":"CV83+CV98*Control!$K$5","v":-5661.1481812368011},{"$f":"CW83+CW98*Control!$K$5","v":-5661.1481812368011}]
["Service charge",{"$f":"B99*Control!$K$5","v":1308.0992371334892},{"$f":"C99*Control!$K$5","v":1308.0992371334892},{"$f":"D99*Control!$K$5","v":1308.0992371334892},{"$f":"E99*Control!$K$5","v":1308.0992371334892},{"$f":"F99*Control!$K$5","v":1308.0992371334892},{"$f":"G99*Control!$K$5","v":1308.0992371334892},{"$f":"H99*Control!$K$5","v":1308.0992371334892},{"$f":"I99*Control!$K$5","v":1308.0992371334892},{"$f":"J99*Control!$K$5","v":1308.0992371334892},{"$f":"K99*Control!$K$5","v":1308.0992371334892},{"$f":"L99*Control!$K$5","v":1308.0992371334892},{"$f":"M99*Control!$K$5","v":1308.0992371334892},{"$f":"N99*Control!$K$5","v":1308.0992371334892},{"$f":"O99*Control!$K$5","v":1308.0992371334892},{"$f":"P99*Control!$K$5","v":1308.0992371334892},{"$f":"Q99*Control!$K$5","v":1308.0992371334892},{"$f":"R99*Control!$K$5","v":1308.0992371334892},{"$f":"S99*Control!$K$5","v":1308.0992371334892},{"$f":"T99*Control!$K$5","v":1308.0992371334892},{"$f":"U99*Control!$K$5","v":1308.0992371334892},{"$f":"V99*Control!$K$5","v":1308.0992371334892},{"$f":"W99*Control!$K$5","v":1308.0992371334892},{"$f":"X99*Control!$K$5","v":1308.0992371334892},{"$f":"Y99*Control!$K$5","v":1308.0992371334892},{"$f":"Z99*Control!$K$5","v":1308.0992371334892},{"$f":"AA99*Control!$K$5","v":1308.0992371334892},{"$f":"AB99*Control!$K$5","v":1308.0992371334892},{"$f":"AC99*Control!$K$5","v":1308.0992371334892},{"$f":"AD99*Control!$K$5","v":1308.0992371334892},{"$f":"AE99*Control!$K$5","v":1308.0992371334892},{"$f":"AF99*Control!$K$5","v":1308.0992371334892},{"$f":"AG99*Control!$K$5","v":1308.0992371334892},{"$f":"AH99*Control!$K$5","v":1308.0992371334892},{"$f":"AI99*Control!$K$5","v":1308.0992371334892},{"$f":"AJ99*Control!$K$5","v":1308.0992371334892},{"$f":"AK99*Control!$K$5","v":1308.0992371334892},{"$f":"AL99*Control!$K$5","v":1308.0992371334892},{"$f":"AM99*Control!$K$5","v":1308.0992371334892},{"$f":"AN99*Control!$K$5","v":1308.0992371334892},{"$f":"AO99*Control!$K$5","v":1308.0992371334892},{"$f":"AP99*Control!$K$5","v":1308.0992371334892},{"$f":"AQ99*Control!$K$5","v":1308.0992371334892},{"$f":"AR99*Control!$K$5","v":1308.0992371334892},{"$f":"AS99*Control!$K$5","v":1308.0992371334892},{"$f":"AT99*Control!$K$5","v":1308.0992371334892},{"$f":"AU99*Control!$K$5","v":1308.0992371334892},{"$f":"AV99*Control!$K$5","v":1308.0992371334892},{"$f":"AW99*Control!$K$5","v":1308.0992371334892},{"$f":"AX99*Control!$K$5","v":1308.0992371334892},{"$f":"AY99*Control!$K$5","v":1308.0992371334892},{"$f":"AZ99*Control!$K$5","v":1308.0992371334892},{"$f":"BA99*Control!$K$5","v":1308.0992371334892},{"$f":"BB99*Control!$K$5","v":1308.0992371334892},{"$f":"BC99*Control!$K$5","v":1308.0992371334892},{"$f":"BD99*Control!$K$5","v":1308.0992371334892},{"$f":"BE99*Control!$K$5","v":1308.0992371334892},{"$f":"BF99*Control!$K$5","v":1308.0992371334892},{"$f":"BG99*Control!$K$5","v":1308.0992371334892},{"$f":"BH99*Control!$K$5","v":1308.0992371334892},{"$f":"BI99*Control!$K$5","v":1308.0992371334892},{"$f":"BJ99*Control!$K$5","v":1308.0992371334892},{"$f":"BK99*Control!$K$5","v":1308.0992371334892},{"$f":"BL99*Control!$K$5","v":1308.0992371334892},{"$f":"BM99*Control!$K$5","v":1308.0992371334892},{"$f":"BN99*Control!$K$5","v":1308.0992371334892},{"$f":"BO99*Control!$K$5","v":1308.0992371334892},{"$f":"BP99*Control!$K$5","v":1308.0992371334892},{"$f":"BQ99*Control!$K$5","v":1308.0992371334892},{"$f":"BR99*Control!$K$5","v":1308.0992371334892},{"$f":"BS99*Control!$K$5","v":1308.0992371334892},{"$f":"BT99*Control!$K$5","v":1308.0992371334892},{"$f":"BU99*Control!$K$5","v":1308.0992371334892},{"$f":"BV99*Control!$K$5","v":1308.0992371334892},{"$f":"BW99*Control!$K$5","v":1308.0992371334892},{"$f":"BX99*Control!$K$5","v":1308.0992371334892},{"$f":"BY99*Control!$K$5","v":1308.0992371334892},{"$f":"BZ99*Control!$K$5","v":1308.0992371334892},{"$f":"CA99*Control!$K$5","v":1308.0992371334892},{"$f":"CB99*Control!$K$5","v":1308.0992371334892},{"$f":"CC99*Control!$K$5","v":1308.0992371334892},{"$f":"CD99*Control!$K$5","v":1308.0992371334892},{"$f":"CE99*Control!$K$5","v":1308.0992371334892},{"$f":"CF99*Control!$K$5","v":1308.0992371334892},{"$f":"CG99*Control!$K$5","v":1308.0992371334892},{"$f":"CH99*Control!$K$5","v":1308.0992371334892},{"$f":"CI99*Control!$K$5","v":1308.0992371334892},{"$f":"CJ99*Control!$K$5","v":1308.0992371334892},{"$f":"CK99*Control!$K$5","v":1308.0992371334892},{"$f":"CL99*Control!$K$5","v":1308.0992371334892},{"$f":"CM99*Control!$K$5","v":1308.0992371334892},{"$f":"CN99*Control!$K$5","v":1308.0992371334892},{"$f":"CO99*Control!$K$5","v":1308.0992371334892},{"$f":"CP99*Control!$K$5","v":1308.0992371334892},{"$f":"CQ99*Control!$K$5","v":1308.0992371334892},{"$f":"CR99*Control!$K$5","v":1308.0992371334892},{"$f":"CS99*Control!$K$5","v":1308.0992371334892},{"$f":"CT99*Control!$K$5","v":1308.0992371334892},{"$f":"CU99*Control!$K$5","v":1308.0992371334892},{"$f":"CV99*Control!$K$5","v":1308.0992371334892},{"$f":"CW99*Control!$K$5","v":1308.0992371334892}]
[]
[]
["Appliance breakdown","Cooktops","Cooktops plus hot water","C+HW+Room heating","C+HW+Space heating","TOTAL"]
["Number",178413,418884,131167,29642,758106]
[]
["Residential Weights"]
[null,"Cooktops","Cooktops plus hot water","C+HW+Room heating","C+HW+Space heating"]
[null,{"$f":"'Appliance costs'!B131/'Appliance costs'!$F131","v":0.23534044051887204},{"$f":"'Appliance costs'!C131/'Appliance costs'!F131","v":0.55254014610094104},{"$f":"'Appliance costs'!D131/'Appliance costs'!F131","v":0.17301934030333488},{"$f":"'Appliance costs'!E131/'Appliance costs'!F131","v":3.9100073076852052E-2}]
[]
["Commercial weights"]
[null,"Cooktops","Cooktops plus hot water","C+HW+Space heating"]
[null,0.33300000000000002,0.33300000000000002,0.33300000000000002]

{"sheet":"CustomersRes","index":18,"n_rows":56,"n_cols":90,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Residential Customers",2012,{"$f":"B1+1","v":2013},{"$f":"C1+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J1+1","v":2021},{"$f":"K1+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW1+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B10","v":642286},{"$f":"'DNSP data'!C10","v":657322},{"$f":"'DNSP data'!D10","v":675990},{"$f":"'DNSP data'!E10","v":697831},{"$f":"'DNSP data'!F10","v":713194},{"$f":"'DNSP data'!G10","v":724627},{"$f":"'DNSP data'!H10","v":732627},{"$f":"'DNSP data'!I10","v":741437},{"$f":"'DNSP data'!J10","v":746639},{"$f":"'DNSP data'!K10","v":756154},{"$f":"'DNSP data'!L10","v":767161},{"$f":"'DNSP data'!M10","v":778476},{"$f":"'DNSP data'!N10","v":784780},{"$f":"'DNSP data'!O10","v":791959},{"$f":"'DNSP data'!P10","v":800769},{"$f":"'DNSP data'!Q10","v":810484},{"$f":"'DNSP data'!R10","v":820622},{"$f":"'DNSP data'!S10","v":831004},{"$f":"MAX(S2+T5-T8,0)","v":839045.18480000005},832789.81309776008,824047.21180798858,814207.83240311826,801801.84263998643,790208.99563795445,774736.20145453024,753153.20388900302,723194.22171422478,676424.08367171069,620397.67215375823,557561.160999574,493463.42858777562,428999.26755914208,367027.07034241734,319571.36747511616,274781.99627871072,231258.82469285163,190468.04115901879,149019.26260261453,111607.98940472459,80448.879044986636,57784.173304615688,52016.593446058148,48347.930390963127,48164.208255477468,47981.184264106654,47798.855763903048,46889.220112000214,33807.041075574612,32405.57431948743,32230.433137073378,30419.957491152498,30304.361652686119,26875.20507840591,21087.079299107969,12936.948397771359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(CE2+CF5-CF8,0)","v":0},0,0,0,0,0,0]
[]
["New Residential Customers",2012,{"$f":"B4+1","v":2013},{"$f":"C4+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J4+1","v":2021},{"$f":"K4+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW4+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B17","v":14237},{"$f":"'DNSP data'!C17","v":17008},{"$f":"'DNSP data'!D17","v":21577},{"$f":"'DNSP data'!E17","v":24378},{"$f":"'DNSP data'!F17","v":19456},{"$f":"'DNSP data'!G17","v":14342},{"$f":"'DNSP data'!H17","v":12490},{"$f":"'DNSP data'!I17","v":11218},{"$f":"'DNSP data'!J17","v":10082},{"$f":"'DNSP data'!K17","v":10992},{"$f":"'DNSP data'!L17","v":12127},{"$f":"'DNSP data'!M17","v":14010},{"$f":"'DNSP data'!N17","v":9884.8775753640548},{"$f":"'DNSP data'!O17","v":10789.092333603916},{"$f":"'DNSP data'!P17","v":12453.253763800882},{"$f":"'DNSP data'!Q17","v":13398.154276630738},{"$f":"'DNSP data'!R17","v":13866.566079992754},{"$f":"'DNSP data'!S17","v":14156.956722579185},{"$f":"IFERROR('RES S curve-connect'!L51,0)","v":11762},{"$f":"IFERROR('RES S curve-connect'!M51,0)","v":672},{"$f":"IFERROR('RES S curve-connect'!N51,0)","v":197},{"$f":"IFERROR('RES S curve-connect'!O51,0)","v":119},{"$f":"IFERROR('RES S curve-connect'!P51,0)","v":44},{"$f":"IFERROR('RES S curve-connect'!Q51,0)","v":57},{"$f":"IFERROR('RES S curve-connect'!R51,0)","v":16},{"$f":"IFERROR('RES S curve-connect'!S51,0)","v":3},{"$f":"IFERROR('RES S curve-connect'!T51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!U51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!V51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!W51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!X51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!Y51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!Z51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AA51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AB51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AC51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AD51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AE51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AF51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AG51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AH51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AI51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AJ51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AK51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AL51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AM51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AN51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AO51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AP51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AQ51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AR51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AS51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AT51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AU51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AV51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AW51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AX51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AY51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!AZ51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BA51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BB51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BC51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BD51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BE51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BF51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BG51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BH51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BI51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BJ51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BK51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BL51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BM51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BN51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BO51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BP51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BQ51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BR51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BS51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BT51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BU51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BV51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BW51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BX51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BY51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!BZ51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!CA51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!CB51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!CC51,0)","v":0},{"$f":"IFERROR('RES S curve-connect'!CD51,0)","v":0}]
[]
["New Residential Disconnections",2012,{"$f":"B7+1","v":2013},{"$f":"C7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"K7+1","v":2022},{"$f":"L7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BX7+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B22","v":1618},{"$f":"'DNSP data'!C22","v":1972},{"$f":"'DNSP data'!D22","v":2909},{"$f":"'DNSP data'!E22","v":2537},{"$f":"'DNSP data'!F22","v":4093},{"$f":"'DNSP data'!G22","v":2909},{"$f":"'DNSP data'!H22","v":4490},{"$f":"'DNSP data'!I22","v":2408},{"$f":"'DNSP data'!J22","v":4880},{"$f":"'DNSP data'!K22","v":1477},{"$f":"'DNSP data'!L22","v":1120},{"$f":"'DNSP data'!M22","v":2695},{"$f":"'DNSP data'!N22","v":3580.9895999999999},{"$f":"'DNSP data'!O22","v":3609.9874846866746},{"$f":"'DNSP data'!P22","v":3643.0113669916941},{"$f":"'DNSP data'!Q22","v":3683.5384820170161},{"$f":"'DNSP data'!R22","v":3728.2257146722395},{"$f":"'DNSP data'!S22","v":3774.8620803527137},{"$f":"IFERROR('RES S curve-disconnect'!L54,0)","v":3720.8152},{"$f":"IFERROR('RES S curve-disconnect'!M54,0)","v":6927.3717022399996},{"$f":"IFERROR('RES S curve-disconnect'!N54,0)","v":8939.6012897714882},{"$f":"IFERROR('RES S curve-disconnect'!O54,0)","v":9958.3794048703567},{"$f":"IFERROR('RES S curve-disconnect'!P54,0)","v":12449.989763131849},{"$f":"IFERROR('RES S curve-disconnect'!Q54,0)","v":11649.847002031947},{"$f":"IFERROR('RES S curve-disconnect'!R54,0)","v":15488.794183424227},{"$f":"IFERROR('RES S curve-disconnect'!S54,0)","v":21585.997565527214},{"$f":"IFERROR('RES S curve-disconnect'!T54,0)","v":29958.982174778212},{"$f":"IFERROR('RES S curve-disconnect'!U54,0)","v":46770.138042514052},{"$f":"IFERROR('RES S curve-disconnect'!V54,0)","v":56026.411517952503},{"$f":"IFERROR('RES S curve-disconnect'!W54,0)","v":62836.511154184278},{"$f":"IFERROR('RES S curve-disconnect'!X54,0)","v":64097.732411798381},{"$f":"IFERROR('RES S curve-disconnect'!Y54,0)","v":64464.161028633549},{"$f":"IFERROR('RES S curve-disconnect'!Z54,0)","v":61972.197216724737},{"$f":"IFERROR('RES S curve-disconnect'!AA54,0)","v":47455.702867301188},{"$f":"IFERROR('RES S curve-disconnect'!AB54,0)","v":44789.371196405438},{"$f":"IFERROR('RES S curve-disconnect'!AC54,0)","v":43523.171585859098},{"$f":"IFERROR('RES S curve-disconnect'!AD54,0)","v":40790.783533832837},{"$f":"IFERROR('RES S curve-disconnect'!AE54,0)","v":41448.778556404272},{"$f":"IFERROR('RES S curve-disconnect'!AF54,0)","v":37411.273197889932},{"$f":"IFERROR('RES S curve-disconnect'!AG54,0)","v":31159.110359737955},{"$f":"IFERROR('RES S curve-disconnect'!AH54,0)","v":22664.705740370948},{"$f":"IFERROR('RES S curve-disconnect'!AI54,0)","v":5767.5798585575394},{"$f":"IFERROR('RES S curve-disconnect'!AJ54,0)","v":3668.6630550950208},{"$f":"IFERROR('RES S curve-disconnect'!AK54,0)","v":183.72213548565989},{"$f":"IFERROR('RES S curve-disconnect'!AL54,0)","v":183.02399137081437},{"$f":"IFERROR('RES S curve-disconnect'!AM54,0)","v":182.32850020360527},{"$f":"IFERROR('RES S curve-disconnect'!AN54,0)","v":909.63565190283157},{"$f":"IFERROR('RES S curve-disconnect'!AO54,0)","v":13082.179036425601},{"$f":"IFERROR('RES S curve-disconnect'!AP54,0)","v":1401.4667560871835},{"$f":"IFERROR('RES S curve-disconnect'!AQ54,0)","v":175.14118241405225},{"$f":"IFERROR('RES S curve-disconnect'!AR54,0)","v":1810.4756459208788},{"$f":"IFERROR('RES S curve-disconnect'!AS54,0)","v":115.59583846637949},{"$f":"IFERROR('RES S curve-disconnect'!AT54,0)","v":3429.1565742802072},{"$f":"IFERROR('RES S curve-disconnect'!AU54,0)","v":5788.1257792979422},{"$f":"IFERROR('RES S curve-disconnect'!AV54,0)","v":8150.1309013366099},{"$f":"IFERROR('RES S curve-disconnect'!AW54,0)","v":16641.16040391153},{"$f":"IFERROR('RES S curve-disconnect'!AX54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!AY54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!AZ54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BA54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BB54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BC54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BD54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BE54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BF54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BG54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BH54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BI54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BJ54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BK54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BL54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BM54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BN54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BO54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BP54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BQ54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BR54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BS54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BT54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BU54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BV54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BW54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BX54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BY54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!BZ54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!CA54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!CB54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!CC54,0)","v":0},{"$f":"IFERROR('RES S curve-disconnect'!CD54,0)","v":0}]
[]
["Residential Customers decision points",2012,{"$f":"B10+1","v":2013},{"$f":"C10+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J10+1","v":2021},{"$f":"K10+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW10+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"INT((B2/Control!$H$2))","v":42819},{"$f":"INT((C2/Control!$H$2))","v":43821},{"$f":"INT((D2/Control!$H$2))","v":45066},{"$f":"INT((E2/Control!$H$2))","v":46522},{"$f":"INT((F2/Control!$H$2))","v":47546},{"$f":"INT((G2/Control!$H$2))","v":48308},{"$f":"INT((H2/Control!$H$2))","v":48841},{"$f":"INT((I2/Control!$H$2))","v":49429},{"$f":"INT((J2/Control!$H$2))","v":49775},{"$f":"INT((K2/Control!$H$2))","v":50410},{"$f":"INT((L2/Control!$H$2))","v":51144},{"$f":"MAX(N21,0)","v":52318.666666666664},{"$f":"MAX(O21,0)","v":52318.666666666664},52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,0,0,0,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,0,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,{"$f":"MAX(CA21,0)","v":11502.681843278295},1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0]
[]
[null,{"$f":"B5/B2","v":2.2166137826451146E-2},2.5874685466179437E-2,3.1919111229456058E-2,3.4933959654988099E-2,2.7280094897040637E-2,1.9792251737790614E-2,1.7048238735400144E-2,1.5130078482730158E-2,1.3503178912432917E-2,{"$f":"K5/K2","v":1.4536721355702675E-2},{"$f":"L5/L2","v":1.5807633599726784E-2},1.7996701247051931E-2]
[null,{"$f":"B8/B2","v":2.5191269932709104E-3},3.0000517250297421E-3,4.3033180964215448E-3,3.6355507278983019E-3,5.7389714439549403E-3,4.014479173423016E-3,6.1286302579621008E-3,3.2477472799442163E-3,6.5359564662440615E-3,{"$f":"K8/K2","v":1.9533058080761327E-3},{"$f":"L8/L2","v":1.4599282288854621E-3},3.461892209907563E-3]
[]
[null,{"$f":"B13-B14","v":1.9647010833180236E-2},2.2874633741149696E-2,2.7615793133034514E-2,3.1298408927089794E-2,2.1541123453085696E-2,1.5777772564367597E-2,1.0919608477438043E-2,1.1882331202785942E-2,6.9672224461888553E-3,1.2583415547626542E-2,1.4347705370841322E-2,{"$f":"M13-M14","v":1.4534809037144368E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Appliance age",2024,{"$f":"N20+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BZ20+1","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,null,null,null,null,null,null,null,14,52318.666666666664,{"$f":"MAX(N22,0)","v":52318.666666666664},{"$f":"MAX(O22,0)","v":52318.666666666664},52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,0,0,0,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,0,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,{"$f":"MAX(CA22,0)","v":1098.7825856071722},0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0]
[null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"N21","v":52318.666666666664},{"$f":"N23","v":52318.666666666664},52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,{"$f":"AD23","v":62457.007031987174},62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,{"$f":"AT23","v":728.56409216840257},12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,{"$f":"BJ23","v":11502.681843278295},1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,{"$f":"BV23","v":0},0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"N22","v":52318.666666666664},52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,11,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,10,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295]
[null,null,null,null,null,null,null,null,null,null,null,null,9,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722]
[null,null,null,null,null,null,null,null,null,null,null,null,8,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0]
[null,null,null,null,null,null,null,null,null,null,null,null,7,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912]
[null,null,null,null,null,null,null,null,null,null,null,null,6,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0]
[null,null,null,null,null,null,null,null,null,null,null,null,5,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,4,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,3,52318.666666666664,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,2,52318.666666666664,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913]
[null,null,null,null,null,null,null,null,null,null,null,null,1,52318.666666666664,52318.666666666664,59497.771515583911,61128.909063475847,62033.282461280382,62457.007031987174,62700.761308893139,60359.851466666667,46063.294964426663,43576.065376895174,42479.287261796308,39912.676903534812,40725.819664634721,36845.872483242434,30735.669101139451,22359.684491888453,5548.5286241526119,3471.3599976314072,-1707.6020907084312,-2064.4499505179992,-2007.1539966463752,728.56409216840257,12904.148599365479,1273.9237680212245,52.893791036076436,1688.5037279634707,-1536.1016528694599,3314.5464667447886,5686.762123504479,8070.9633607685028,16592.104633330913,1879.8655690575911,3287.6378621457475,-183.02399137081437,-182.32850020360527,-909.63565190283157,-12353.614944257199,11502.681843278295,1098.7825856071722,-1757.5818548848024,1572.9078894970912,-3429.1565742802072,-2473.5793125531536,-2463.3687778321309,-8570.1970431430273,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911,3287.6378621457475,0,0,0,0,11502.681843278295,1098.7825856071722,0,1572.9078894970912,0,0,0,0,16592.104633330913,1879.8655690575911]
[null,null,null,null,null,null,null,null,null,null,null,null,0,52318.666666666664,{"$f":"CustomersRes!O5+N21-CustomersRes!O8","v":59497.771515583911},{"$f":"CustomersRes!P5+O21-CustomersRes!P8","v":61128.909063475847},{"$f":"CustomersRes!Q5+P21-CustomersRes!Q8","v":62033.282461280382},{"$f":"CustomersRes!R5+Q21-CustomersRes!R8","v":62457.007031987174},{"$f":"CustomersRes!S5+R21-CustomersRes!S8","v":62700.761308893139},{"$f":"CustomersRes!T5+S21-CustomersRes!T8","v":60359.851466666667},{"$f":"CustomersRes!U5+T21-CustomersRes!U8","v":46063.294964426663},{"$f":"CustomersRes!V5+U21-CustomersRes!V8","v":43576.065376895174},{"$f":"CustomersRes!W5+V21-CustomersRes!W8","v":42479.287261796308},{"$f":"CustomersRes!X5+W21-CustomersRes!X8","v":39912.676903534812},{"$f":"CustomersRes!Y5+X21-CustomersRes!Y8","v":40725.819664634721},{"$f":"CustomersRes!Z5+Y21-CustomersRes!Z8","v":36845.872483242434},{"$f":"CustomersRes!AA5+Z21-CustomersRes!AA8","v":30735.669101139451},{"$f":"CustomersRes!AB5+AA21-CustomersRes!AB8","v":22359.684491888453},{"$f":"CustomersRes!AC5+AB21-CustomersRes!AC8","v":5548.5286241526119},{"$f":"CustomersRes!AD5+AC21-CustomersRes!AD8","v":3471.3599976314072},{"$f":"CustomersRes!AE5+AD21-CustomersRes!AE8","v":-1707.6020907084312},{"$f":"CustomersRes!AF5+AE21-CustomersRes!AF8","v":-2064.4499505179992},{"$f":"CustomersRes!AG5+AF21-CustomersRes!AG8","v":-2007.1539966463752},{"$f":"CustomersRes!AH5+AG21-CustomersRes!AH8","v":728.56409216840257},{"$f":"CustomersRes!AI5+AH21-CustomersRes!AI8","v":12904.148599365479},{"$f":"CustomersRes!AJ5+AI21-CustomersRes!AJ8","v":1273.9237680212245},{"$f":"CustomersRes!AK5+AJ21-CustomersRes!AK8","v":52.893791036076436},{"$f":"CustomersRes!AL5+AK21-CustomersRes!AL8","v":1688.5037279634707},{"$f":"CustomersRes!AM5+AL21-CustomersRes!AM8","v":-1536.1016528694599},{"$f":"CustomersRes!AN5+AM21-CustomersRes!AN8","v":3314.5464667447886},{"$f":"CustomersRes!AO5+AN21-CustomersRes!AO8","v":5686.762123504479},{"$f":"CustomersRes!AP5+AO21-CustomersRes!AP8","v":8070.9633607685028},{"$f":"CustomersRes!AQ5+AP21-CustomersRes!AQ8","v":16592.104633330913},{"$f":"CustomersRes!AR5+AQ21-CustomersRes!AR8","v":1879.8655690575911},{"$f":"CustomersRes!AS5+AR21-CustomersRes!AS8","v":3287.6378621457475},{"$f":"CustomersRes!AT5+AS21-CustomersRes!AT8","v":-183.02399137081437},{"$f":"CustomersRes!AU5+AT21-CustomersRes!AU8","v":-182.32850020360527},{"$f":"CustomersRes!AV5+AU21-CustomersRes!AV8","v":-909.63565190283157},{"$f":"CustomersRes!AW5+AV21-CustomersRes!AW8","v":-12353.614944257199},{"$f":"CustomersRes!AX5+AW21-CustomersRes!AX8","v":11502.681843278295},{"$f":"CustomersRes!AY5+AX21-CustomersRes!AY8","v":1098.7825856071722},{"$f":"CustomersRes!AZ5+AY21-CustomersRes!AZ8","v":-1757.5818548848024},{"$f":"CustomersRes!BA5+AZ21-CustomersRes!BA8","v":1572.9078894970912},{"$f":"CustomersRes!BB5+BA21-CustomersRes!BB8","v":-3429.1565742802072},{"$f":"CustomersRes!BC5+BB21-CustomersRes!BC8","v":-2473.5793125531536},{"$f":"CustomersRes!BD5+BC21-CustomersRes!BD8","v":-2463.3687778321309},{"$f":"CustomersRes!BE5+BD21-CustomersRes!BE8","v":-8570.1970431430273},{"$f":"CustomersRes!BF5+BE21-CustomersRes!BF8","v":16592.104633330913},{"$f":"CustomersRes!BG5+BF21-CustomersRes!BG8","v":1879.8655690575911},{"$f":"CustomersRes!BH5+BG21-CustomersRes!BH8","v":3287.6378621457475},{"$f":"CustomersRes!BI5+BH21-CustomersRes!BI8","v":0},{"$f":"CustomersRes!BJ5+BI21-CustomersRes!BJ8","v":0},{"$f":"CustomersRes!BK5+BJ21-CustomersRes!BK8","v":0},{"$f":"CustomersRes!BL5+BK21-CustomersRes!BL8","v":0},{"$f":"CustomersRes!BM5+BL21-CustomersRes!BM8","v":11502.681843278295},{"$f":"CustomersRes!BN5+BM21-CustomersRes!BN8","v":1098.7825856071722},{"$f":"CustomersRes!BO5+BN21-CustomersRes!BO8","v":0},{"$f":"CustomersRes!BP5+BO21-CustomersRes!BP8","v":1572.9078894970912},{"$f":"CustomersRes!BQ5+BP21-CustomersRes!BQ8","v":0},{"$f":"CustomersRes!BR5+BQ21-CustomersRes!BR8","v":0},{"$f":"CustomersRes!BS5+BR21-CustomersRes!BS8","v":0},{"$f":"CustomersRes!BT5+BS21-CustomersRes!BT8","v":0},{"$f":"CustomersRes!BU5+BT21-CustomersRes!BU8","v":16592.104633330913},{"$f":"CustomersRes!BV5+BU21-CustomersRes!BV8","v":1879.8655690575911},{"$f":"CustomersRes!BW5+BV21-CustomersRes!BW8","v":3287.6378621457475},{"$f":"CustomersRes!BX5+BW21-CustomersRes!BX8","v":0},{"$f":"CustomersRes!BY5+BX21-CustomersRes!BY8","v":0},{"$f":"CustomersRes!BZ5+BY21-CustomersRes!BZ8","v":0},{"$f":"CustomersRes!CA5+BZ21-CustomersRes!CA8","v":0},{"$f":"CustomersRes!CB5+CA21-CustomersRes!CB8","v":11502.681843278295},{"$f":"CustomersRes!CC5+CB21-CustomersRes!CC8","v":1098.7825856071722},{"$f":"CustomersRes!CD5+CC21-CustomersRes!CD8","v":0},{"$f":"CustomersRes!CE5+CD21-CustomersRes!CE8","v":1572.9078894970912},{"$f":"CustomersRes!CF5+CE21-CustomersRes!CF8","v":0},{"$f":"CustomersRes!CG5+CF21-CustomersRes!CG8","v":0},{"$f":"CustomersRes!CH5+CG21-CustomersRes!CH8","v":0},{"$f":"CustomersRes!CI5+CH21-CustomersRes!CI8","v":0},{"$f":"CustomersRes!CJ5+CI21-CustomersRes!CJ8","v":16592.104633330913},{"$f":"CustomersRes!CK5+CJ21-CustomersRes!CK8","v":1879.8655690575911},{"$f":"CustomersRes!CL5+CK21-CustomersRes!CL8","v":3287.6378621457475}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustomersRes!N2","v":784780},{"$f":"CustomersRes!O2","v":791959},{"$f":"CustomersRes!P2","v":800769},{"$f":"CustomersRes!Q2","v":810484},{"$f":"CustomersRes!R2","v":820622},{"$f":"CustomersRes!S2","v":831004},{"$f":"CustomersRes!T2","v":839045.18480000005},{"$f":"CustomersRes!U2","v":832789.81309776008},{"$f":"CustomersRes!V2","v":824047.21180798858},{"$f":"CustomersRes!W2","v":814207.83240311826},{"$f":"CustomersRes!X2","v":801801.84263998643},{"$f":"CustomersRes!Y2","v":790208.99563795445},{"$f":"CustomersRes!Z2","v":774736.20145453024},{"$f":"CustomersRes!AA2","v":753153.20388900302},{"$f":"CustomersRes!AB2","v":723194.22171422478},{"$f":"CustomersRes!AC2","v":676424.08367171069},{"$f":"CustomersRes!AD2","v":620397.67215375823},{"$f":"CustomersRes!AE2","v":557561.160999574},{"$f":"CustomersRes!AF2","v":493463.42858777562},{"$f":"CustomersRes!AG2","v":428999.26755914208},{"$f":"CustomersRes!AH2","v":367027.07034241734},{"$f":"CustomersRes!AI2","v":319571.36747511616},{"$f":"CustomersRes!AJ2","v":274781.99627871072},{"$f":"CustomersRes!AK2","v":231258.82469285163},{"$f":"CustomersRes!AL2","v":190468.04115901879},{"$f":"CustomersRes!AM2","v":149019.26260261453},{"$f":"CustomersRes!AN2","v":111607.98940472459},{"$f":"CustomersRes!AO2","v":80448.879044986636},{"$f":"CustomersRes!AP2","v":57784.173304615688},{"$f":"CustomersRes!AQ2","v":52016.593446058148},{"$f":"CustomersRes!AR2","v":48347.930390963127},{"$f":"CustomersRes!AS2","v":48164.208255477468},{"$f":"CustomersRes!AT2","v":47981.184264106654},{"$f":"CustomersRes!AU2","v":47798.855763903048},{"$f":"CustomersRes!AV2","v":46889.220112000214},{"$f":"CustomersRes!AW2","v":33807.041075574612},{"$f":"CustomersRes!AX2","v":32405.57431948743},{"$f":"CustomersRes!AY2","v":32230.433137073378},{"$f":"CustomersRes!AZ2","v":30419.957491152498},{"$f":"CustomersRes!BA2","v":30304.361652686119},{"$f":"CustomersRes!BB2","v":26875.20507840591},{"$f":"CustomersRes!BC2","v":21087.079299107969},{"$f":"CustomersRes!BD2","v":12936.948397771359},{"$f":"CustomersRes!BE2","v":0},{"$f":"CustomersRes!BF2","v":0},{"$f":"CustomersRes!BG2","v":0},{"$f":"CustomersRes!BH2","v":0},{"$f":"CustomersRes!BI2","v":0},{"$f":"CustomersRes!BJ2","v":0},{"$f":"CustomersRes!BK2","v":0},{"$f":"CustomersRes!BL2","v":0},{"$f":"CustomersRes!BM2","v":0},{"$f":"CustomersRes!BN2","v":0},{"$f":"CustomersRes!BO2","v":0},{"$f":"CustomersRes!BP2","v":0},{"$f":"CustomersRes!BQ2","v":0},{"$f":"CustomersRes!BR2","v":0},{"$f":"CustomersRes!BS2","v":0},{"$f":"CustomersRes!BT2","v":0},{"$f":"CustomersRes!BU2","v":0},{"$f":"CustomersRes!BV2","v":0},{"$f":"CustomersRes!BW2","v":0},{"$f":"CustomersRes!BX2","v":0},{"$f":"CustomersRes!BY2","v":0},{"$f":"CustomersRes!BZ2","v":0},{"$f":"CustomersRes!CA2","v":0},{"$f":"CustomersRes!CB2","v":0},{"$f":"CustomersRes!CC2","v":0},{"$f":"CustomersRes!CD2","v":0},{"$f":"CustomersRes!CE2","v":0},{"$f":"CustomersRes!CF2","v":0},{"$f":"CustomersRes!CG2","v":0},{"$f":"CustomersRes!CH2","v":0},{"$f":"CustomersRes!CI2","v":0},{"$f":"CustomersRes!CJ2","v":0},{"$f":"CustomersRes!CK2","v":0},{"$f":"CustomersRes!CL2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N21:N35)","v":784779.99999999988},{"$f":"SUM(O21:O35)","v":791959.10484891711},800769.3472457265,810483.96304034011,820622.30340566079,831004.39804788714,839045.58284788707,832790.2111456471,824047.60985587561,814208.23045100516,801802.24068787333,790209.39368584147,774736.59950241714,753153.60193689005,723194.61976211192,676424.48171959782,620398.07020164526,557561.55904746102,493463.82663566247,428999.66560702887,367027.46839030419,319571.76552300301,274782.39432659768,231259.22274073857,190468.43920690572,149019.66065050146,111608.38745261153,80449.277092873555,57784.571352502629,52016.99149394509,48348.328438850069,49872.208394072841,51753.634353220026,53578.459849662795,52668.824197759961,39586.64516133436,38185.178405247178,38010.037222833125,36199.561576912245,37620.067391315322,34190.910817035117,28402.785037737172,20252.654136400568,3611.4937324890361,3611.4937324890398,3611.4937324890384,3794.5177238598517,3976.8462240634581,4886.4818759662885,17240.096820223491,17240.096820223491,17240.096820223487,18997.678675108291,18997.678675108291,22426.8352493885,24900.414561941652,27363.783339773781,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,{"$f":"SUM(CA21:CA35)","v":35933.980382916809},35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809,35933.980382916809]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N36/15","v":52318.666666666664},{"$f":"O36/13","v":60919.923076923078},61597.615384615383,62344.923076923078,63124.769230769234,63923.384615384617,64541.937292307695,64060.754853673854,63388.247062152965,62631.371723316792,61677.064818460494,60785.307356765727,59595.092419579247,57934.861837615616,55630.324747248058,52032.621820900822,47722.897857981399,42889.320076890304,37958.725275982739,32999.943658395547,28232.851564801334,24582.412882701243,21137.076636823902,17789.140360988586,14651.387781462983,11463.020200201117,8585.2299542095843,6188.3753111528185,4444.9364080473606,4001.2764189275499,3719.0715685356254,3704.93909657519,3690.8603280082043,3676.8350587617729,3606.8630855384781,2600.5416211980473,2492.7364861144179,2479.2640874671829,2339.9967300886537,2331.104742514317,2067.3234675696854,1622.0830230083052,995.14987675164298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA36/13","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Commercial B2 Customers",2012,{"$f":"B42+1","v":2013},{"$f":"C42+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J42+1","v":2021},{"$f":"K42+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW42+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B12","v":9247},{"$f":"'DNSP data'!C12","v":9839},{"$f":"'DNSP data'!D12","v":10364},{"$f":"'DNSP data'!E12","v":10885},{"$f":"'DNSP data'!F12","v":11344},{"$f":"'DNSP data'!G12","v":11649},{"$f":"'DNSP data'!H12","v":11828},{"$f":"'DNSP data'!I12","v":12120},{"$f":"'DNSP data'!J12","v":12139},{"$f":"'DNSP data'!K12","v":12318},{"$f":"'DNSP data'!L12","v":12540},{"$f":"'DNSP data'!M12","v":12725},{"$f":"'DNSP data'!N12","v":12913.2},{"$f":"'DNSP data'!O12","v":13104.4112},{"$f":"'DNSP data'!P12","v":13298.6817792},{"$f":"'DNSP data'!Q12","v":13496.060687667201},{"$f":"'DNSP data'!R12","v":13766.140729549948},{"$f":"'DNSP data'!S12","v":14040.382052102819},{"$f":"MAX(S43+T46-T49,0)","v":14040.382052102819},14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,{"$f":"MAX(CE43+CF46-CF49,0)","v":14040.382052102819},14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819,14040.382052102819]
[]
["New Commercial B2 Customers",2012,{"$f":"B45+1","v":2013},{"$f":"C45+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J45+1","v":2021},{"$f":"K45+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW45+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B19","v":528},{"$f":"'DNSP data'!C19","v":552},{"$f":"'DNSP data'!D19","v":520},{"$f":"'DNSP data'!E19","v":534},{"$f":"'DNSP data'!F19","v":517},{"$f":"'DNSP data'!G19","v":373},{"$f":"'DNSP data'!H19","v":335},{"$f":"'DNSP data'!I19","v":277},{"$f":"'DNSP data'!J19","v":220},{"$f":"'DNSP data'!K19","v":197},{"$f":"'DNSP data'!L19","v":212},{"$f":"'DNSP data'!M19","v":240},{"$f":"'DNSP data'!N19","v":244.07999999999998},{"$f":"'DNSP data'!O19","v":247.98527999999999},{"$f":"'DNSP data'!P19","v":251.95304447999999},{"$f":"'DNSP data'!Q19","v":255.98429319168},{"$f":"'DNSP data'!R19","v":260.08004188274685},{"$f":"'DNSP data'!S19","v":264.24132255287083},{"$f":"'RES S curve-connect'!L90","v":0},{"$f":"'RES S curve-connect'!M90","v":0},{"$f":"'RES S curve-connect'!N90","v":0},{"$f":"'RES S curve-connect'!O90","v":0},{"$f":"'RES S curve-connect'!P90","v":0},{"$f":"'RES S curve-connect'!Q90","v":0},{"$f":"'RES S curve-connect'!R90","v":0},{"$f":"'RES S curve-connect'!S90","v":0},{"$f":"'RES S curve-connect'!T90","v":0},{"$f":"'RES S curve-connect'!U90","v":0},{"$f":"'RES S curve-connect'!V90","v":0},{"$f":"'RES S curve-connect'!W90","v":0},{"$f":"'RES S curve-connect'!X90","v":0},{"$f":"'RES S curve-connect'!Y90","v":0},{"$f":"'RES S curve-connect'!Z90","v":0},{"$f":"'RES S curve-connect'!AA90","v":0},{"$f":"'RES S curve-connect'!AB90","v":0},{"$f":"'RES S curve-connect'!AC90","v":0},{"$f":"'RES S curve-connect'!AD90","v":0},{"$f":"'RES S curve-connect'!AE90","v":0},{"$f":"'RES S curve-connect'!AF90","v":0},{"$f":"'RES S curve-connect'!AG90","v":0},{"$f":"'RES S curve-connect'!AH90","v":0},{"$f":"'RES S curve-connect'!AI90","v":0},{"$f":"'RES S curve-connect'!AJ90","v":0},{"$f":"'RES S curve-connect'!AK90","v":0},{"$f":"'RES S curve-connect'!AL90","v":0},{"$f":"'RES S curve-connect'!AM90","v":0},{"$f":"'RES S curve-connect'!AN90","v":0},{"$f":"'RES S curve-connect'!AO90","v":0},{"$f":"'RES S curve-connect'!AP90","v":0},{"$f":"'RES S curve-connect'!AQ90","v":0},{"$f":"'RES S curve-connect'!AR90","v":0},{"$f":"'RES S curve-connect'!AS90","v":0},{"$f":"'RES S curve-connect'!AT90","v":0},{"$f":"'RES S curve-connect'!AU90","v":0},{"$f":"'RES S curve-connect'!AV90","v":0},{"$f":"'RES S curve-connect'!AW90","v":0},{"$f":"'RES S curve-connect'!AX90","v":0},{"$f":"'RES S curve-connect'!AY90","v":0},{"$f":"'RES S curve-connect'!AZ90","v":0},{"$f":"'RES S curve-connect'!BA90","v":0},{"$f":"'RES S curve-connect'!BB90","v":0},{"$f":"'RES S curve-connect'!BC90","v":0},{"$f":"'RES S curve-connect'!BD90","v":0},{"$f":"'RES S curve-connect'!BE90","v":0},{"$f":"'RES S curve-connect'!BF90","v":0},{"$f":"'RES S curve-connect'!BG90","v":0},{"$f":"'RES S curve-connect'!BH90","v":0},{"$f":"'RES S curve-connect'!BI90","v":0},{"$f":"'RES S curve-connect'!BJ90","v":0},{"$f":"'RES S curve-connect'!BK90","v":0},{"$f":"'RES S curve-connect'!BL90","v":0},{"$f":"'RES S curve-connect'!BM90","v":0},{"$f":"'RES S curve-connect'!BN90","v":0},{"$f":"'RES S curve-connect'!BO90","v":0},{"$f":"'RES S curve-connect'!BP90","v":0},{"$f":"'RES S curve-connect'!BQ90","v":0},{"$f":"'RES S curve-connect'!BR90","v":0},{"$f":"'RES S curve-connect'!BS90","v":0},{"$f":"'RES S curve-connect'!BT90","v":0},{"$f":"'RES S curve-connect'!BU90","v":0},{"$f":"'RES S curve-connect'!BV90","v":0},{"$f":"'RES S curve-connect'!BW90","v":0},{"$f":"'RES S curve-connect'!BX90","v":0},{"$f":"'RES S curve-connect'!BY90","v":0},{"$f":"'RES S curve-connect'!BZ90","v":0},{"$f":"'RES S curve-connect'!CA90","v":0},{"$f":"'RES S curve-connect'!CB90","v":0},{"$f":"'RES S curve-connect'!CC90","v":0},{"$f":"'RES S curve-connect'!CD90","v":0}]
[]
["New Commercial Disconnections",2012,{"$f":"B48+1","v":2013},{"$f":"C48+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"K48+1","v":2022},{"$f":"L48+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BX48+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B24","v":-21},{"$f":"'DNSP data'!C24","v":-40},{"$f":"'DNSP data'!D24","v":-5},{"$f":"'DNSP data'!E24","v":13},{"$f":"'DNSP data'!F24","v":58},{"$f":"'DNSP data'!G24","v":68},{"$f":"'DNSP data'!H24","v":156},{"$f":"'DNSP data'!I24","v":-15},{"$f":"'DNSP data'!J24","v":201},{"$f":"'DNSP data'!K24","v":18},{"$f":"'DNSP data'!L24","v":-10},{"$f":"'DNSP data'!M24","v":55},{"$f":"'DNSP data'!N24","v":55.88},{"$f":"'DNSP data'!O24","v":56.774080000000005},{"$f":"'DNSP data'!P24","v":57.682465280000002},{"$f":"'DNSP data'!Q24","v":58.605384724480004},{"$f":"'DNSP data'!R24","v":-10},{"$f":"'DNSP data'!S24","v":-10},{"$f":"'RES S curve-disconnect'!L93","v":0},{"$f":"'RES S curve-disconnect'!M93","v":0},{"$f":"'RES S curve-disconnect'!N93","v":0},{"$f":"'RES S curve-disconnect'!O93","v":0},{"$f":"'RES S curve-disconnect'!P93","v":0},{"$f":"'RES S curve-disconnect'!Q93","v":0},{"$f":"'RES S curve-disconnect'!R93","v":0},{"$f":"'RES S curve-disconnect'!S93","v":0},{"$f":"'RES S curve-disconnect'!T93","v":0},{"$f":"'RES S curve-disconnect'!U93","v":0},{"$f":"'RES S curve-disconnect'!V93","v":0},{"$f":"'RES S curve-disconnect'!W93","v":0},{"$f":"'RES S curve-disconnect'!X93","v":0},{"$f":"'RES S curve-disconnect'!Y93","v":0},{"$f":"'RES S curve-disconnect'!Z93","v":0},{"$f":"'RES S curve-disconnect'!AA93","v":0},{"$f":"'RES S curve-disconnect'!AB93","v":0},{"$f":"'RES S curve-disconnect'!AC93","v":0},{"$f":"'RES S curve-disconnect'!AD93","v":0},{"$f":"'RES S curve-disconnect'!AE93","v":0},{"$f":"'RES S curve-disconnect'!AF93","v":0},{"$f":"'RES S curve-disconnect'!AG93","v":0},{"$f":"'RES S curve-disconnect'!AH93","v":0},{"$f":"'RES S curve-disconnect'!AI93","v":0},{"$f":"'RES S curve-disconnect'!AJ93","v":0},{"$f":"'RES S curve-disconnect'!AK93","v":0},{"$f":"'RES S curve-disconnect'!AL93","v":0},{"$f":"'RES S curve-disconnect'!AM93","v":0},{"$f":"'RES S curve-disconnect'!AN93","v":0},{"$f":"'RES S curve-disconnect'!AO93","v":0},{"$f":"'RES S curve-disconnect'!AP93","v":0},{"$f":"'RES S curve-disconnect'!AQ93","v":0},{"$f":"'RES S curve-disconnect'!AR93","v":0},{"$f":"'RES S curve-disconnect'!AS93","v":0},{"$f":"'RES S curve-disconnect'!AT93","v":0},{"$f":"'RES S curve-disconnect'!AU93","v":0},{"$f":"'RES S curve-disconnect'!AV93","v":0},{"$f":"'RES S curve-disconnect'!AW93","v":0},{"$f":"'RES S curve-disconnect'!AX93","v":0},{"$f":"'RES S curve-disconnect'!AY93","v":0},{"$f":"'RES S curve-disconnect'!AZ93","v":0},{"$f":"'RES S curve-disconnect'!BA93","v":0},{"$f":"'RES S curve-disconnect'!BB93","v":0},{"$f":"'RES S curve-disconnect'!BC93","v":0},{"$f":"'RES S curve-disconnect'!BD93","v":0},{"$f":"'RES S curve-disconnect'!BE93","v":0},{"$f":"'RES S curve-disconnect'!BF93","v":0},{"$f":"'RES S curve-disconnect'!BG93","v":0},{"$f":"'RES S curve-disconnect'!BH93","v":0},{"$f":"'RES S curve-disconnect'!BI93","v":0},{"$f":"'RES S curve-disconnect'!BJ93","v":0},{"$f":"'RES S curve-disconnect'!BK93","v":0},{"$f":"'RES S curve-disconnect'!BL93","v":0},{"$f":"'RES S curve-disconnect'!BM93","v":0},{"$f":"'RES S curve-disconnect'!BN93","v":0},{"$f":"'RES S curve-disconnect'!BO93","v":0},{"$f":"'RES S curve-disconnect'!BP93","v":0},{"$f":"'RES S curve-disconnect'!BQ93","v":0},{"$f":"'RES S curve-disconnect'!BR93","v":0},{"$f":"'RES S curve-disconnect'!BS93","v":0},{"$f":"'RES S curve-disconnect'!BT93","v":0},{"$f":"'RES S curve-disconnect'!BU93","v":0},{"$f":"'RES S curve-disconnect'!BV93","v":0},{"$f":"'RES S curve-disconnect'!BW93","v":0},{"$f":"'RES S curve-disconnect'!BX93","v":0},{"$f":"'RES S curve-disconnect'!BY93","v":0},{"$f":"'RES S curve-disconnect'!BZ93","v":0},{"$f":"'RES S curve-disconnect'!CA93","v":0},{"$f":"'RES S curve-disconnect'!CB93","v":0},{"$f":"'RES S curve-disconnect'!CC93","v":0},{"$f":"'RES S curve-disconnect'!CD93","v":0}]
[]
["Commercial customers decision points",2012,{"$f":"B51+1","v":2013},{"$f":"C51+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J51+1","v":2021},{"$f":"K51+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW51+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,null,null,null,null,null,null,null,null,{"$f":"INT((J43/Control!$H$2))","v":809},{"$f":"INT((K43/Control!$H$2))","v":821},{"$f":"INT((L43/Control!$H$2))","v":836},{"$f":"MAX(N60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BZ60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"B46/B43","v":5.7099599870228182E-2},{"$f":"C46/C43","v":5.6103262526679541E-2},5.0173678116557312E-2,4.905833716123105E-2,4.5574753173483779E-2,3.2019915872607094E-2,2.8322624281366251E-2,2.2854785478547853E-2,1.8123403904769752E-2,1.5992855983114142E-2,1.6905901116427431E-2,1.8860510805500982E-2]
[null,{"$f":"B49/B43","v":-2.2710068130204391E-3},{"$f":"C49/C43","v":-4.0654538062811262E-3},-4.8243921265920495E-4,1.1943040881947635E-3,5.1128349788434413E-3,5.8374109365610782E-3,1.3189042948934731E-2,-1.2376237623762376E-3,1.6558200840266907E-2,1.4612761811982464E-3,-7.9744816586921851E-4,4.3222003929273087E-3]

{"sheet":"CustomersCOM","index":19,"n_rows":39,"n_cols":90,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Commercial Customers",2012,{"$f":"B1+1","v":2013},{"$f":"C1+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J1+1","v":2021},{"$f":"K1+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW1+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B12","v":9247},{"$f":"'DNSP data'!C12","v":9839},{"$f":"'DNSP data'!D12","v":10364},{"$f":"'DNSP data'!E12","v":10885},{"$f":"'DNSP data'!F12","v":11344},{"$f":"'DNSP data'!G12","v":11649},{"$f":"'DNSP data'!H12","v":11828},{"$f":"'DNSP data'!I12","v":12120},{"$f":"'DNSP data'!J12","v":12139},{"$f":"'DNSP data'!K12","v":12318},{"$f":"'DNSP data'!L12","v":12540},{"$f":"'DNSP data'!M12","v":12725},{"$f":"'DNSP data'!N12","v":12913.2},{"$f":"'DNSP data'!O12","v":13104.4112},{"$f":"'DNSP data'!P12","v":13298.6817792},{"$f":"'DNSP data'!Q12","v":13496.060687667201},{"$f":"'DNSP data'!R12","v":13766.140729549948},{"$f":"'DNSP data'!S12","v":14040.382052102819},{"$f":"MAX(S2+T5-T8,0)","v":14244.220523894408},14437.24364179883,14625.494667231635,14807.992688562708,14980.760717808458,15168.837674937224,15343.162324237475,15493.789674940526,15610.814516240764,15670.371258175801,15606.689773143098,15540.263014050526,15471.101961994324,15395.217554146346,15307.636683929761,15194.406137194042,15012.628512645266,14688.577998594685,14252.823686600306,13868.812391853906,13606.337142286491,13410.911793717345,13205.268146542476,12940.447073956306,12568.68528566048,12197.410544517837,11925.620902339766,11722.918418730407,11522.026745055486,11255.938638075264,10932.914883522963,10658.18322398887,10479.550491092914,10338.632289128542,10177.277759972028,9948.5686489321397,9663.7743743364117,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482,9104.4616357347895,9068.04378919185,9031.7716140350822,8995.6445275789411,8959.6619494686256,8923.8233016707509,8888.1280084640675,8852.5754964302105,8817.1651944444893,8781.8965336667115,8746.768947532044,8711.7818717419159,8676.9347442549479,8642.2270052779277,8607.6580972568154,8573.2274648677885,8538.9345550083181,8504.7788167882845,8470.7597015211322,{"$f":"MAX(CE2+CF5-CF8,0)","v":8436.8766627150471},8403.1291560641876,8369.5166394399312,8336.0385728821711,8302.6944185906432,8269.4836409162799,8236.4057063526143]
[]
["New Commercial Customers",2012,{"$f":"B4+1","v":2013},{"$f":"C4+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J4+1","v":2021},{"$f":"K4+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW4+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B19","v":528},{"$f":"'DNSP data'!C19","v":552},{"$f":"'DNSP data'!D19","v":520},{"$f":"'DNSP data'!E19","v":534},{"$f":"'DNSP data'!F19","v":517},{"$f":"'DNSP data'!G19","v":373},{"$f":"'DNSP data'!H19","v":335},{"$f":"'DNSP data'!I19","v":277},{"$f":"'DNSP data'!J19","v":220},{"$f":"'DNSP data'!K19","v":197},{"$f":"'DNSP data'!L19","v":212},{"$f":"'DNSP data'!M19","v":240},{"$f":"'DNSP data'!N19","v":244.07999999999998},{"$f":"'DNSP data'!O19","v":247.98527999999999},{"$f":"'DNSP data'!P19","v":251.95304447999999},{"$f":"'DNSP data'!Q19","v":255.98429319168},{"$f":"'DNSP data'!R19","v":260.08004188274685},{"$f":"'DNSP data'!S19","v":264.24132255287083},{"$f":"'COM S curve-connect '!L40","v":260},{"$f":"'COM S curve-connect '!M40","v":250},{"$f":"'COM S curve-connect '!N40","v":246},{"$f":"'COM S curve-connect '!O40","v":241},{"$f":"'COM S curve-connect '!P40","v":232},{"$f":"'COM S curve-connect '!Q40","v":248},{"$f":"'COM S curve-connect '!R40","v":235},{"$f":"'COM S curve-connect '!S40","v":212},{"$f":"'COM S curve-connect '!T40","v":179},{"$f":"'COM S curve-connect '!U40","v":123},{"$f":"'COM S curve-connect '!V40","v":0},{"$f":"'COM S curve-connect '!W40","v":0},{"$f":"'COM S curve-connect '!X40","v":0},{"$f":"'COM S curve-connect '!Y40","v":0},{"$f":"'COM S curve-connect '!Z40","v":0},{"$f":"'COM S curve-connect '!AA40","v":0},{"$f":"'COM S curve-connect '!AB40","v":0},{"$f":"'COM S curve-connect '!AC40","v":0},{"$f":"'COM S curve-connect '!AD40","v":0},{"$f":"'COM S curve-connect '!AE40","v":0},{"$f":"'COM S curve-connect '!AF40","v":0},{"$f":"'COM S curve-connect '!AG40","v":0},{"$f":"'COM S curve-connect '!AH40","v":0},{"$f":"'COM S curve-connect '!AI40","v":0},{"$f":"'COM S curve-connect '!AJ40","v":0},{"$f":"'COM S curve-connect '!AK40","v":0},{"$f":"'COM S curve-connect '!AL40","v":0},{"$f":"'COM S curve-connect '!AM40","v":0},{"$f":"'COM S curve-connect '!AN40","v":0},{"$f":"'COM S curve-connect '!AO40","v":0},{"$f":"'COM S curve-connect '!AP40","v":0},{"$f":"'COM S curve-connect '!AQ40","v":0},{"$f":"'COM S curve-connect '!AR40","v":0},{"$f":"'COM S curve-connect '!AS40","v":0},{"$f":"'COM S curve-connect '!AT40","v":0},{"$f":"'COM S curve-connect '!AU40","v":0},{"$f":"'COM S curve-connect '!AV40","v":0},{"$f":"'COM S curve-connect '!AW40","v":0},{"$f":"'COM S curve-connect '!AX40","v":0},{"$f":"'COM S curve-connect '!AY40","v":0},{"$f":"'COM S curve-connect '!AZ40","v":0},{"$f":"'COM S curve-connect '!BA40","v":0},{"$f":"'COM S curve-connect '!BB40","v":0},{"$f":"'COM S curve-connect '!BC40","v":0},{"$f":"'COM S curve-connect '!BD40","v":0},{"$f":"'COM S curve-connect '!BE40","v":0},{"$f":"'COM S curve-connect '!BF40","v":0},{"$f":"'COM S curve-connect '!BG40","v":0},{"$f":"'COM S curve-connect '!BH40","v":0},{"$f":"'COM S curve-connect '!BI40","v":0},{"$f":"'COM S curve-connect '!BJ40","v":0},{"$f":"'COM S curve-connect '!BK40","v":0},{"$f":"'COM S curve-connect '!BL40","v":0},{"$f":"'COM S curve-connect '!BM40","v":0},{"$f":"'COM S curve-connect '!BN40","v":0},{"$f":"'COM S curve-connect '!BO40","v":0},{"$f":"'COM S curve-connect '!BP40","v":0},{"$f":"'COM S curve-connect '!BQ40","v":0},{"$f":"'COM S curve-connect '!BR40","v":0},{"$f":"'COM S curve-connect '!BS40","v":0},{"$f":"'COM S curve-connect '!BT40","v":0},{"$f":"'COM S curve-connect '!BU40","v":0},{"$f":"'COM S curve-connect '!BV40","v":0},{"$f":"'COM S curve-connect '!BW40","v":0},{"$f":"'COM S curve-connect '!BX40","v":0},{"$f":"'COM S curve-connect '!BY40","v":0},{"$f":"'COM S curve-connect '!BZ40","v":0},{"$f":"'COM S curve-connect '!CA40","v":0},{"$f":"'COM S curve-connect '!CB40","v":0},{"$f":"'COM S curve-connect '!CC40","v":0},{"$f":"'COM S curve-connect '!CD40","v":0}]
[]
["New Commercial Disconnections",2012,{"$f":"B7+1","v":2013},{"$f":"C7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"K7+1","v":2022},{"$f":"L7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BX7+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"'DNSP data'!B24","v":-21},{"$f":"'DNSP data'!C24","v":-40},{"$f":"'DNSP data'!D24","v":-5},{"$f":"'DNSP data'!E24","v":13},{"$f":"'DNSP data'!F24","v":58},{"$f":"'DNSP data'!G24","v":68},{"$f":"'DNSP data'!H24","v":156},{"$f":"'DNSP data'!I24","v":-15},{"$f":"'DNSP data'!J24","v":201},{"$f":"'DNSP data'!K24","v":18},{"$f":"'DNSP data'!L24","v":-10},{"$f":"'DNSP data'!M24","v":55},{"$f":"'DNSP data'!N24","v":55.88},{"$f":"'DNSP data'!O24","v":56.774080000000005},{"$f":"'DNSP data'!P24","v":57.682465280000002},{"$f":"'DNSP data'!Q24","v":58.605384724480004},{"$f":"'DNSP data'!R24","v":-10},{"$f":"'DNSP data'!S24","v":-10},{"$f":"'COM S curve-disconnect'!L43","v":56.161528208411276},{"$f":"'COM S curve-disconnect'!M43","v":56.976882095577636},{"$f":"'COM S curve-disconnect'!N43","v":57.748974567195319},{"$f":"'COM S curve-disconnect'!O43","v":58.50197866892654},{"$f":"'COM S curve-disconnect'!P43","v":59.231970754250831},{"$f":"'COM S curve-disconnect'!Q43","v":59.923042871233832},{"$f":"'COM S curve-disconnect'!R43","v":60.675350699748897},{"$f":"'COM S curve-disconnect'!S43","v":61.372649296949902},{"$f":"'COM S curve-disconnect'!T43","v":61.975158699762105},{"$f":"'COM S curve-disconnect'!U43","v":63.443258064963054},{"$f":"'COM S curve-disconnect'!V43","v":63.681485032703208},{"$f":"'COM S curve-disconnect'!W43","v":66.426759092572397},{"$f":"'COM S curve-disconnect'!X43","v":69.161052056202109},{"$f":"'COM S curve-disconnect'!Y43","v":75.884407847977286},{"$f":"'COM S curve-disconnect'!Z43","v":87.580870216585382},{"$f":"'COM S curve-disconnect'!AA43","v":113.23054673571905},{"$f":"'COM S curve-disconnect'!AB43","v":181.77762454877617},{"$f":"'COM S curve-disconnect'!AC43","v":324.05051405058106},{"$f":"'COM S curve-disconnect'!AD43","v":435.75431199437872},{"$f":"'COM S curve-disconnect'!AE43","v":384.01129474640123},{"$f":"'COM S curve-disconnect'!AF43","v":262.47524956741563},{"$f":"'COM S curve-disconnect'!AG43","v":195.42534856914597},{"$f":"'COM S curve-disconnect'!AH43","v":205.64364717486939},{"$f":"'COM S curve-disconnect'!AI43","v":264.82107258616992},{"$f":"'COM S curve-disconnect'!AJ43","v":371.76178829582523},{"$f":"'COM S curve-disconnect'!AK43","v":371.27474114264191},{"$f":"'COM S curve-disconnect'!AL43","v":271.78964217807135},{"$f":"'COM S curve-disconnect'!AM43","v":202.70248360935906},{"$f":"'COM S curve-disconnect'!AN43","v":200.89167367492163},{"$f":"'COM S curve-disconnect'!AO43","v":266.08810698022194},{"$f":"'COM S curve-disconnect'!AP43","v":323.02375455230106},{"$f":"'COM S curve-disconnect'!AQ43","v":274.73165953409188},{"$f":"'COM S curve-disconnect'!AR43","v":178.63273289595548},{"$f":"'COM S curve-disconnect'!AS43","v":140.91820196437166},{"$f":"'COM S curve-disconnect'!AT43","v":161.35452915651416},{"$f":"'COM S curve-disconnect'!AU43","v":228.70911103988811},{"$f":"'COM S curve-disconnect'!AV43","v":284.79427459572855},{"$f":"'COM S curve-disconnect'!AW43","v":262.65509749734565},{"$f":"'COM S curve-disconnect'!AX43","v":37.604477107356267},{"$f":"'COM S curve-disconnect'!AY43","v":37.454059198926842},{"$f":"'COM S curve-disconnect'!AZ43","v":37.304242962131141},{"$f":"'COM S curve-disconnect'!BA43","v":37.155025990282617},{"$f":"'COM S curve-disconnect'!BB43","v":37.006405886321481},{"$f":"'COM S curve-disconnect'!BC43","v":36.858380262776201},{"$f":"'COM S curve-disconnect'!BD43","v":36.710946741725095},{"$f":"'COM S curve-disconnect'!BE43","v":36.564102954758191},{"$f":"'COM S curve-disconnect'!BF43","v":36.417846542939159},{"$f":"'COM S curve-disconnect'!BG43","v":36.272175156767403},{"$f":"'COM S curve-disconnect'!BH43","v":36.127086456140333},{"$f":"'COM S curve-disconnect'!BI43","v":35.982578110315764},{"$f":"'COM S curve-disconnect'!BJ43","v":35.838647797874501},{"$f":"'COM S curve-disconnect'!BK43","v":35.695293206683004},{"$f":"'COM S curve-disconnect'!BL43","v":35.552512033856274},{"$f":"'COM S curve-disconnect'!BM43","v":35.410301985720842},{"$f":"'COM S curve-disconnect'!BN43","v":35.26866077777796},{"$f":"'COM S curve-disconnect'!BO43","v":35.127586134666849},{"$f":"'COM S curve-disconnect'!BP43","v":34.987075790128173},{"$f":"'COM S curve-disconnect'!BQ43","v":34.847127486967665},{"$f":"'COM S curve-disconnect'!BR43","v":34.707738977019794},{"$f":"'COM S curve-disconnect'!BS43","v":34.56890802111171},{"$f":"'COM S curve-disconnect'!BT43","v":34.430632389027259},{"$f":"'COM S curve-disconnect'!BU43","v":34.292909859471152},{"$f":"'COM S curve-disconnect'!BV43","v":34.155738220033271},{"$f":"'COM S curve-disconnect'!BW43","v":34.01911526715314},{"$f":"'COM S curve-disconnect'!BX43","v":33.883038806084528},{"$f":"'COM S curve-disconnect'!BY43","v":33.747506650860188},{"$f":"'COM S curve-disconnect'!BZ43","v":33.612516624256749},{"$f":"'COM S curve-disconnect'!CA43","v":33.478066557759725},{"$f":"'COM S curve-disconnect'!CB43","v":33.344154291528682},{"$f":"'COM S curve-disconnect'!CC43","v":33.210777674362575},{"$f":"'COM S curve-disconnect'!CD43","v":33.077934563665117}]
[]
["Commercial Customers decision points",2012,{"$f":"B10+1","v":2013},{"$f":"C10+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"J10+1","v":2021},{"$f":"K10+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BW10+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"INT((B2/Control!$H$2))","v":616},{"$f":"INT((C2/Control!$H$2))","v":655},{"$f":"INT((D2/Control!$H$2))","v":690},{"$f":"INT((E2/Control!$H$2))","v":725},{"$f":"INT((F2/Control!$H$2))","v":756},{"$f":"INT((G2/Control!$H$2))","v":776},{"$f":"INT((H2/Control!$H$2))","v":788},{"$f":"INT((I2/Control!$H$2))","v":808},{"$f":"INT((J2/Control!$H$2))","v":809},{"$f":"INT((K2/Control!$H$2))","v":821},{"$f":"INT((L2/Control!$H$2))","v":836},{"$f":"MAX(N21,0)","v":861},{"$f":"MAX(O21,0)","v":861},861,861,861,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,{"$f":"MAX(CA21,0)","v":592.02006754881052},561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454]
[]
[null,{"$f":"B5/B2","v":5.7099599870228182E-2},5.6103262526679541E-2,5.0173678116557312E-2,4.905833716123105E-2,4.5574753173483779E-2,3.2019915872607094E-2,2.8322624281366251E-2,2.2854785478547853E-2,1.8123403904769752E-2,{"$f":"K5/K2","v":1.5992855983114142E-2},{"$f":"L5/L2","v":1.6905901116427431E-2},1.8860510805500982E-2,1.8901589071647615E-2,1.8923801780579046E-2,1.8945715723047894E-2,1.8967334181121481E-2,1.8892734499253487E-2,1.8820094892880466E-2,1.825301704392002E-2,1.7316324791818147E-2,1.6819943912814248E-2,1.6274994529551723E-2,1.5486529981365285E-2,1.6349308056065433E-2,1.5316268904277465E-2,1.3682901630121281E-2,1.1466410020680006E-2,7.8492077803087434E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX5/BX2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B8/B2","v":-2.2710068130204391E-3},-4.0654538062811262E-3,-4.8243921265920495E-4,1.1943040881947635E-3,5.1128349788434413E-3,5.8374109365610782E-3,1.3189042948934731E-2,-1.2376237623762376E-3,1.6558200840266907E-2,{"$f":"K8/K2","v":1.4612761811982464E-3},{"$f":"L8/L2","v":-7.9744816586921851E-4},4.3222003929273087E-3,4.3273549546200786E-3,4.3324403617615416E-3,4.3374573689114902E-3,4.3424067274707824E-3,-7.2642000372219982E-4,-7.1223133123377556E-4,3.9427589676951005E-3,3.9465207839686021E-3,3.9485142814746415E-3,3.9507028332146522E-3,3.9538693575045568E-3,3.9504043853170068E-3,3.9545531369306122E-3,3.9611128448589503E-3,3.9700144175876303E-3,4.0486123155418167E-3,4.0803966733733649E-3,4.2744938764880305E-3,4.4703378095561856E-3,4.9290896722365305E-3,5.721384170851755E-3,7.4521205839394112E-3,1.210831430323233E-2,2.2061394512224688E-2,3.0573191781222281E-2,2.7688837652166749E-2,1.9290661904274094E-2,1.4572114974367181E-2,1.5572849024554861E-2,2.0464599953362021E-2,2.9578414913448862E-2,3.0438816483840701E-2,2.2790397615670237E-2,1.7291128059501736E-2,1.7435445874236618E-2,2.3639797224918269E-2,2.9545986408357698E-2,2.577659379280894E-2,1.7045839232110598E-2,1.3630255726625698E-2,1.5854389843925967E-2,2.2989147395031276E-2,2.9470294272602438E-2,2.7938704931064127E-2,4.0160642570281121E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281121E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281129E-3,{"$f":"BX8/BX2","v":4.0160642570281121E-3},4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281129E-3,4.0160642570281121E-3,4.0160642570281121E-3,4.0160642570281121E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281121E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281121E-3,4.0160642570281129E-3,4.0160642570281121E-3]
[]
[null,{"$f":"B13-B14","v":5.9370606683248624E-2},6.016871633296067E-2,5.0656117329216516E-2,4.7864033073036286E-2,4.0461918194640338E-2,2.6182504936046014E-2,1.513358133243152E-2,2.4092409240924092E-2,1.5652030645028452E-3,1.4531579801915896E-2,1.7703349282296648E-2,{"$f":"M13-M14","v":1.4538310412573674E-2},{"$f":"N13-N14","v":1.4574234117027535E-2},1.4591361418817506E-2,1.4608258354136403E-2,1.46249274536507E-2,1.9619154502975689E-2,1.9532326224114244E-2,1.431025807622492E-2,1.3369804007849545E-2,1.2871429631339606E-2,1.2324291696337071E-2,1.1532660623860727E-2,1.2398903670748427E-2,1.1361715767346852E-2,9.7217887852623294E-3,7.4963956030923758E-3,3.8005954647669267E-3,-4.0803966733733649E-3,-4.2744938764880305E-3,-4.4703378095561856E-3,-4.9290896722365305E-3,-5.721384170851755E-3,-7.4521205839394112E-3,-1.210831430323233E-2,-2.2061394512224688E-2,-3.0573191781222281E-2,-2.7688837652166749E-2,-1.9290661904274094E-2,-1.4572114974367181E-2,-1.5572849024554861E-2,-2.0464599953362021E-2,-2.9578414913448862E-2,-3.0438816483840701E-2,-2.2790397615670237E-2,-1.7291128059501736E-2,-1.7435445874236618E-2,-2.3639797224918269E-2,-2.9545986408357698E-2,-2.577659379280894E-2,-1.7045839232110598E-2,-1.3630255726625698E-2,-1.5854389843925967E-2,-2.2989147395031276E-2,-2.9470294272602438E-2,-2.7938704931064127E-2,-4.0160642570281121E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,{"$f":"BZ13-BZ14","v":-4.0160642570281129E-3},-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281121E-3,-4.0160642570281121E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281121E-3,-4.0160642570281129E-3,-4.0160642570281121E-3]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Appliance age",2024,{"$f":"N20+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BZ20+1","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,null,null,null,null,null,null,null,14,861,{"$f":"N22","v":861},861,861,861,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,{"$f":"AD22","v":1058.3789084672001},1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,{"$f":"AT22","v":1055.1956340347697},1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,{"$f":"BJ22","v":781.57234535606335},628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,{"$f":"BZ22","v":592.02006754881052},561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454]
[null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"N21","v":861},861,861,861,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971]
[null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"N22","v":861},861,861,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205]
[null,null,null,null,null,null,null,null,null,null,null,null,11,861,861,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649]
[null,null,null,null,null,null,null,null,null,null,null,null,10,861,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331]
[null,null,null,null,null,null,null,null,null,null,null,null,9,861,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396]
[null,null,null,null,null,null,null,null,null,null,null,null,8,861,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734]
[null,null,null,null,null,null,null,null,null,null,null,null,7,861,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969]
[null,null,null,null,null,null,null,null,null,null,null,null,6,861,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969,418.53658842643341]
[null,null,null,null,null,null,null,null,null,null,null,null,5,861,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969,418.53658842643341,488.30644207272786]
[null,null,null,null,null,null,null,null,null,null,null,null,4,861,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969,418.53658842643341,488.30644207272786,485.79721630443692]
[null,null,null,null,null,null,null,null,null,null,null,null,3,861,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969,418.53658842643341,488.30644207272786,485.79721630443692,474.29802743921908]
[null,null,null,null,null,null,null,null,null,null,null,null,2,861,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969,418.53658842643341,488.30644207272786,485.79721630443692,474.29802743921908,606.84483532946228]
[null,null,null,null,null,null,null,null,null,null,null,null,1,861,861,1052.2112,1055.2705791999999,1058.3789084672001,1131.0800418827469,1135.2413225528708,1064.8384717915887,1054.0231179044224,1049.2510254328047,1043.4980213310735,1033.7680292457492,1049.0769571287663,1035.3246493002512,1011.6273507030501,978.02484130023788,920.55674193503694,988.52971496729674,988.84382010742752,989.21785641099791,1055.1956340347697,1047.6604523362853,951.60792505586971,872.2454933556462,725.20051138222357,607.74370933669479,649.75673449934789,786.60170756135062,839.8993007311052,805.98370352818074,713.20376871406802,548.79495363921171,617.25497382465483,717.05417792935623,786.51537280163882,854.30396035984802,781.57234535606335,628.58417050356866,597.51383382155427,546.56777848626803,466.82550737232316,488.40220534283372,557.89259652146256,555.10502613537665,543.32860603083509,675.59929160671174,511.34089444028484,579.95073086252364,679.89915193907359,749.50896691531739,817.4455800970718,744.86139861433821,592.02006754881052,561.0959872786151,510.29560332950064,430.69842091618284,452.41962723251794,522.05394872358806,519.40973292869364,507.77609399697883,640.18898962099092,476.0722336625069,544.82314472785674,644.9120761489454,714.66183942834971,782.73784112005205,710.29249059322649,557.58943515978331,526.80307741914396,476.13986510946734,396.67930564902969,418.53658842643341,488.30644207272786,485.79721630443692,474.29802743921908,606.84483532946228,442.86145598814431]
[null,null,null,null,null,null,null,null,null,null,null,null,0,861,{"$f":"CustomersCOM!O5+N21-CustomersCOM!O8","v":1052.2112},{"$f":"CustomersCOM!P5+O21-CustomersCOM!P8","v":1055.2705791999999},{"$f":"CustomersCOM!Q5+P21-CustomersCOM!Q8","v":1058.3789084672001},{"$f":"CustomersCOM!R5+Q21-CustomersCOM!R8","v":1131.0800418827469},{"$f":"CustomersCOM!S5+R21-CustomersCOM!S8","v":1135.2413225528708},{"$f":"CustomersCOM!T5+S21-CustomersCOM!T8","v":1064.8384717915887},{"$f":"CustomersCOM!U5+T21-CustomersCOM!U8","v":1054.0231179044224},{"$f":"CustomersCOM!V5+U21-CustomersCOM!V8","v":1049.2510254328047},{"$f":"CustomersCOM!W5+V21-CustomersCOM!W8","v":1043.4980213310735},{"$f":"CustomersCOM!X5+W21-CustomersCOM!X8","v":1033.7680292457492},{"$f":"CustomersCOM!Y5+X21-CustomersCOM!Y8","v":1049.0769571287663},{"$f":"CustomersCOM!Z5+Y21-CustomersCOM!Z8","v":1035.3246493002512},{"$f":"CustomersCOM!AA5+Z21-CustomersCOM!AA8","v":1011.6273507030501},{"$f":"CustomersCOM!AB5+AA21-CustomersCOM!AB8","v":978.02484130023788},{"$f":"CustomersCOM!AC5+AB21-CustomersCOM!AC8","v":920.55674193503694},{"$f":"CustomersCOM!AD5+AC21-CustomersCOM!AD8","v":988.52971496729674},{"$f":"CustomersCOM!AE5+AD21-CustomersCOM!AE8","v":988.84382010742752},{"$f":"CustomersCOM!AF5+AE21-CustomersCOM!AF8","v":989.21785641099791},{"$f":"CustomersCOM!AG5+AF21-CustomersCOM!AG8","v":1055.1956340347697},{"$f":"CustomersCOM!AH5+AG21-CustomersCOM!AH8","v":1047.6604523362853},{"$f":"CustomersCOM!AI5+AH21-CustomersCOM!AI8","v":951.60792505586971},{"$f":"CustomersCOM!AJ5+AI21-CustomersCOM!AJ8","v":872.2454933556462},{"$f":"CustomersCOM!AK5+AJ21-CustomersCOM!AK8","v":725.20051138222357},{"$f":"CustomersCOM!AL5+AK21-CustomersCOM!AL8","v":607.74370933669479},{"$f":"CustomersCOM!AM5+AL21-CustomersCOM!AM8","v":649.75673449934789},{"$f":"CustomersCOM!AN5+AM21-CustomersCOM!AN8","v":786.60170756135062},{"$f":"CustomersCOM!AO5+AN21-CustomersCOM!AO8","v":839.8993007311052},{"$f":"CustomersCOM!AP5+AO21-CustomersCOM!AP8","v":805.98370352818074},{"$f":"CustomersCOM!AQ5+AP21-CustomersCOM!AQ8","v":713.20376871406802},{"$f":"CustomersCOM!AR5+AQ21-CustomersCOM!AR8","v":548.79495363921171},{"$f":"CustomersCOM!AS5+AR21-CustomersCOM!AS8","v":617.25497382465483},{"$f":"CustomersCOM!AT5+AS21-CustomersCOM!AT8","v":717.05417792935623},{"$f":"CustomersCOM!AU5+AT21-CustomersCOM!AU8","v":786.51537280163882},{"$f":"CustomersCOM!AV5+AU21-CustomersCOM!AV8","v":854.30396035984802},{"$f":"CustomersCOM!AW5+AV21-CustomersCOM!AW8","v":781.57234535606335},{"$f":"CustomersCOM!AX5+AW21-CustomersCOM!AX8","v":628.58417050356866},{"$f":"CustomersCOM!AY5+AX21-CustomersCOM!AY8","v":597.51383382155427},{"$f":"CustomersCOM!AZ5+AY21-CustomersCOM!AZ8","v":546.56777848626803},{"$f":"CustomersCOM!BA5+AZ21-CustomersCOM!BA8","v":466.82550737232316},{"$f":"CustomersCOM!BB5+BA21-CustomersCOM!BB8","v":488.40220534283372},{"$f":"CustomersCOM!BC5+BB21-CustomersCOM!BC8","v":557.89259652146256},{"$f":"CustomersCOM!BD5+BC21-CustomersCOM!BD8","v":555.10502613537665},{"$f":"CustomersCOM!BE5+BD21-CustomersCOM!BE8","v":543.32860603083509},{"$f":"CustomersCOM!BF5+BE21-CustomersCOM!BF8","v":675.59929160671174},{"$f":"CustomersCOM!BG5+BF21-CustomersCOM!BG8","v":511.34089444028484},{"$f":"CustomersCOM!BH5+BG21-CustomersCOM!BH8","v":579.95073086252364},{"$f":"CustomersCOM!BI5+BH21-CustomersCOM!BI8","v":679.89915193907359},{"$f":"CustomersCOM!BJ5+BI21-CustomersCOM!BJ8","v":749.50896691531739},{"$f":"CustomersCOM!BK5+BJ21-CustomersCOM!BK8","v":817.4455800970718},{"$f":"CustomersCOM!BL5+BK21-CustomersCOM!BL8","v":744.86139861433821},{"$f":"CustomersCOM!BM5+BL21-CustomersCOM!BM8","v":592.02006754881052},{"$f":"CustomersCOM!BN5+BM21-CustomersCOM!BN8","v":561.0959872786151},{"$f":"CustomersCOM!BO5+BN21-CustomersCOM!BO8","v":510.29560332950064},{"$f":"CustomersCOM!BP5+BO21-CustomersCOM!BP8","v":430.69842091618284},{"$f":"CustomersCOM!BQ5+BP21-CustomersCOM!BQ8","v":452.41962723251794},{"$f":"CustomersCOM!BR5+BQ21-CustomersCOM!BR8","v":522.05394872358806},{"$f":"CustomersCOM!BS5+BR21-CustomersCOM!BS8","v":519.40973292869364},{"$f":"CustomersCOM!BT5+BS21-CustomersCOM!BT8","v":507.77609399697883},{"$f":"CustomersCOM!BU5+BT21-CustomersCOM!BU8","v":640.18898962099092},{"$f":"CustomersCOM!BV5+BU21-CustomersCOM!BV8","v":476.0722336625069},{"$f":"CustomersCOM!BW5+BV21-CustomersCOM!BW8","v":544.82314472785674},{"$f":"CustomersCOM!BX5+BW21-CustomersCOM!BX8","v":644.9120761489454},{"$f":"CustomersCOM!BY5+BX21-CustomersCOM!BY8","v":714.66183942834971},{"$f":"CustomersCOM!BZ5+BY21-CustomersCOM!BZ8","v":782.73784112005205},{"$f":"CustomersCOM!CA5+BZ21-CustomersCOM!CA8","v":710.29249059322649},{"$f":"CustomersCOM!CB5+CA21-CustomersCOM!CB8","v":557.58943515978331},{"$f":"CustomersCOM!CC5+CB21-CustomersCOM!CC8","v":526.80307741914396},{"$f":"CustomersCOM!CD5+CC21-CustomersCOM!CD8","v":476.13986510946734},{"$f":"CustomersCOM!CE5+CD21-CustomersCOM!CE8","v":396.67930564902969},{"$f":"CustomersCOM!CF5+CE21-CustomersCOM!CF8","v":418.53658842643341},{"$f":"CustomersCOM!CG5+CF21-CustomersCOM!CG8","v":488.30644207272786},{"$f":"CustomersCOM!CH5+CG21-CustomersCOM!CH8","v":485.79721630443692},{"$f":"CustomersCOM!CI5+CH21-CustomersCOM!CI8","v":474.29802743921908},{"$f":"CustomersCOM!CJ5+CI21-CustomersCOM!CJ8","v":606.84483532946228},{"$f":"CustomersCOM!CK5+CJ21-CustomersCOM!CK8","v":442.86145598814431},{"$f":"CustomersCOM!CL5+CK21-CustomersCOM!CL8","v":511.74521016419163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CustomersCOM!N2","v":12913.2},{"$f":"CustomersCOM!O2","v":13104.4112},{"$f":"CustomersCOM!P2","v":13298.6817792},{"$f":"CustomersCOM!Q2","v":13496.060687667201},{"$f":"CustomersCOM!R2","v":13766.140729549948},{"$f":"CustomersCOM!S2","v":14040.382052102819},{"$f":"CustomersCOM!T2","v":14244.220523894408},{"$f":"CustomersCOM!U2","v":14437.24364179883},{"$f":"CustomersCOM!V2","v":14625.494667231635},{"$f":"CustomersCOM!W2","v":14807.992688562708},{"$f":"CustomersCOM!X2","v":14980.760717808458},{"$f":"CustomersCOM!Y2","v":15168.837674937224},{"$f":"CustomersCOM!Z2","v":15343.162324237475},{"$f":"CustomersCOM!AA2","v":15493.789674940526},{"$f":"CustomersCOM!AB2","v":15610.814516240764},{"$f":"CustomersCOM!AC2","v":15670.371258175801},{"$f":"CustomersCOM!AD2","v":15606.689773143098},{"$f":"CustomersCOM!AE2","v":15540.263014050526},{"$f":"CustomersCOM!AF2","v":15471.101961994324},{"$f":"CustomersCOM!AG2","v":15395.217554146346},{"$f":"CustomersCOM!AH2","v":15307.636683929761},{"$f":"CustomersCOM!AI2","v":15194.406137194042},{"$f":"CustomersCOM!AJ2","v":15012.628512645266},{"$f":"CustomersCOM!AK2","v":14688.577998594685},{"$f":"CustomersCOM!AL2","v":14252.823686600306},{"$f":"CustomersCOM!AM2","v":13868.812391853906},{"$f":"CustomersCOM!AN2","v":13606.337142286491},{"$f":"CustomersCOM!AO2","v":13410.911793717345},{"$f":"CustomersCOM!AP2","v":13205.268146542476},{"$f":"CustomersCOM!AQ2","v":12940.447073956306},{"$f":"CustomersCOM!AR2","v":12568.68528566048},{"$f":"CustomersCOM!AS2","v":12197.410544517837},{"$f":"CustomersCOM!AT2","v":11925.620902339766},{"$f":"CustomersCOM!AU2","v":11722.918418730407},{"$f":"CustomersCOM!AV2","v":11522.026745055486},{"$f":"CustomersCOM!AW2","v":11255.938638075264},{"$f":"CustomersCOM!AX2","v":10932.914883522963},{"$f":"CustomersCOM!AY2","v":10658.18322398887},{"$f":"CustomersCOM!AZ2","v":10479.550491092914},{"$f":"CustomersCOM!BA2","v":10338.632289128542},{"$f":"CustomersCOM!BB2","v":10177.277759972028},{"$f":"CustomersCOM!BC2","v":9948.5686489321397},{"$f":"CustomersCOM!BD2","v":9663.7743743364117},{"$f":"CustomersCOM!BE2","v":9401.1192768390665},{"$f":"CustomersCOM!BF2","v":9363.5147997317108},{"$f":"CustomersCOM!BG2","v":9326.0607405327846},{"$f":"CustomersCOM!BH2","v":9288.7564975706537},{"$f":"CustomersCOM!BI2","v":9251.6014715803703},{"$f":"CustomersCOM!BJ2","v":9214.5950656940495},{"$f":"CustomersCOM!BK2","v":9177.7366854312731},{"$f":"CustomersCOM!BL2","v":9141.0257386895482},{"$f":"CustomersCOM!BM2","v":9104.4616357347895},{"$f":"CustomersCOM!BN2","v":9068.04378919185},{"$f":"CustomersCOM!BO2","v":9031.7716140350822},{"$f":"CustomersCOM!BP2","v":8995.6445275789411},{"$f":"CustomersCOM!BQ2","v":8959.6619494686256},{"$f":"CustomersCOM!BR2","v":8923.8233016707509},{"$f":"CustomersCOM!BS2","v":8888.1280084640675},{"$f":"CustomersCOM!BT2","v":8852.5754964302105},{"$f":"CustomersCOM!BU2","v":8817.1651944444893},{"$f":"CustomersCOM!BV2","v":8781.8965336667115},{"$f":"CustomersCOM!BW2","v":8746.768947532044},{"$f":"CustomersCOM!BX2","v":8711.7818717419159},{"$f":"CustomersCOM!BY2","v":8676.9347442549479},{"$f":"CustomersCOM!BZ2","v":8642.2270052779277},{"$f":"CustomersCOM!CA2","v":8607.6580972568154},{"$f":"CustomersCOM!CB2","v":8573.2274648677885},{"$f":"CustomersCOM!CC2","v":8538.9345550083181},{"$f":"CustomersCOM!CD2","v":8504.7788167882845},{"$f":"CustomersCOM!CE2","v":8470.7597015211322},{"$f":"CustomersCOM!CF2","v":8436.8766627150471},{"$f":"CustomersCOM!CG2","v":8403.1291560641876},{"$f":"CustomersCOM!CH2","v":8369.5166394399312},{"$f":"CustomersCOM!CI2","v":8336.0385728821711},{"$f":"CustomersCOM!CJ2","v":8302.6944185906432},{"$f":"CustomersCOM!CK2","v":8269.4836409162799},{"$f":"CustomersCOM!CL2","v":8236.4057063526143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N21:N35)","v":12915},{"$f":"SUM(O21:O35)","v":13106.2112},13300.481779199999,13497.8606876672,13767.940729549948,14042.182052102818,14246.020523894407,14439.043641798829,14627.294667231634,14809.792688562708,14982.560717808456,15170.637674937221,15344.962324237473,15495.589674940522,15612.614516240763,15672.1712581758,15608.489773143096,15542.063014050522,15472.901961994321,15397.017554146345,15309.436683929758,15196.206137194042,15014.428512645265,14690.377998594684,14254.623686600304,13870.612391853901,13608.137142286487,13412.711793717341,13207.068146542471,12942.247073956301,12570.485285660476,12199.210544517831,11927.42090233976,11724.718418730403,11523.826745055481,11257.738638075261,10934.714883522962,10659.983223988867,10481.350491092911,10340.432289128539,10179.077759972026,9950.3686489321371,9665.5743743364073,9402.919276839064,9365.3147997317064,9327.8607405327803,9290.5564975706493,9253.401471580366,9216.3950656940433,9179.536685431267,9142.8257386895457,9106.2616357347852,9069.8437891918475,9033.5716140350796,8997.4445275789403,8961.4619494686231,8925.6233016707465,8889.928008464065,8854.3754964302098,8818.9651944444868,8783.6965336667108,8748.5689475320432,8713.5818717419133,8678.7347442549471,8644.0270052779269,{"$f":"SUM(CA21:CA35)","v":8609.4580972568165},8575.0274648677896,8540.7345550083191,8506.5788167882838,8472.5597015211315,8438.6766627150464,8404.9291560641868,8371.3166394399304,8337.8385728821704,8304.4944185906406,8271.2836409162774,8238.2057063526136]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N36/15","v":860.88},{"$f":"O36/13","v":1008.0316307692308},1022.9755214769231,1038.1585144359385,1058.933902273073,1080.0293886232937,1095.7092710688007,1110.5572032152945,1125.0380513255104,1139.07636065867,1152.366209062189,1166.8336673028634,1180.2432557105751,1191.8299749954251,1200.8318858646742,1205.4131737058308,1200.5145979340846,1195.4048472346558,1190.0847663072557,1184.2475041651035,1177.5105141484432,1168.8004720918493,1154.8175778957898,1129.8906152765142,1096.3710528154081,1066.8317224503005,1046.6413186374225,1031.6085995167189,1015.7898574263443,995.41900568894664,966.82194505080611,938.26234957829524,917.35545402613582,901.76295528695437,886.30974961965273,865.84143369809726,840.99345257868947,819.86024799914389,806.11926854560875,795.27940685604165,782.86751999784838,765.27451145631846,743.36725956433941,723.16302129531277,720.27036921013155,717.3892877332911,714.51973058235797,711.6616516600285,708.8150050533884,705.97974503317482,703.15582605304212,700.34320274882998,697.54182993783456,694.75166261808329,691.97265596761088,689.20476534374041,686.44794628236548,683.70215449723594,680.96734587924698,678.24347649572996,675.53050258974702,672.82838057938795,670.13706705707045,667.45651878884212,664.78669271368676,{"$f":"CA36/13","v":662.12754594283194},659.47903575906071,656.84111961602446,654.21375513756038,651.59690011701014,648.99051251654214,646.39455046647595,643.80897226461013,641.23373637555164,638.66880143004948,636.1141262243292,633.56966971943189]

{"sheet":"RES S curve-connect","index":20,"n_rows":66,"n_cols":82,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["By customer class",2020,{"$f":"B1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN1+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Cooking"]
["High income",null,{"$f":"'Appliance costs'!B103+'Appliance costs'!B107","v":193.23746186974051},{"$f":"'Appliance costs'!C103+'Appliance costs'!C107","v":198.34959491864561},{"$f":"'Appliance costs'!D103+'Appliance costs'!D107","v":216.10028104311721},{"$f":"'Appliance costs'!E103+'Appliance costs'!E107","v":216.66611975996125},{"$f":"'Appliance costs'!F103+'Appliance costs'!F107","v":278.56154152006422},{"$f":"'Appliance costs'!G103+'Appliance costs'!G107","v":297.2687279659059},{"$f":"'Appliance costs'!H103+'Appliance costs'!H107","v":319.23612271548166},{"$f":"'Appliance costs'!I103+'Appliance costs'!I107","v":327.47410550419499},{"$f":"'Appliance costs'!J103+'Appliance costs'!J107","v":317.96874087601282},{"$f":"'Appliance costs'!K103+'Appliance costs'!K107","v":335.85084206611032},{"$f":"'Appliance costs'!L103+'Appliance costs'!L107","v":379.17802059395251},{"$f":"'Appliance costs'!M103+'Appliance costs'!M107","v":390.60695855477036},{"$f":"'Appliance costs'!N103+'Appliance costs'!N107","v":394.18882673393136},{"$f":"'Appliance costs'!O103+'Appliance costs'!O107","v":403.4087297381227},{"$f":"'Appliance costs'!P103+'Appliance costs'!P107","v":401.87475034047941},{"$f":"'Appliance costs'!Q103+'Appliance costs'!Q107","v":413.33591129522381},{"$f":"'Appliance costs'!R103+'Appliance costs'!R107","v":426.7533164350931},{"$f":"'Appliance costs'!S103+'Appliance costs'!S107","v":441.39826846611027},{"$f":"'Appliance costs'!T103+'Appliance costs'!T107","v":463.80986149031355},{"$f":"'Appliance costs'!U103+'Appliance costs'!U107","v":484.44694439647458},{"$f":"'Appliance costs'!V103+'Appliance costs'!V107","v":648.65939511460419},{"$f":"'Appliance costs'!W103+'Appliance costs'!W107","v":676.70865100359481},{"$f":"'Appliance costs'!X103+'Appliance costs'!X107","v":710.02518867433628},{"$f":"'Appliance costs'!Y103+'Appliance costs'!Y107","v":750.89007969499471},{"$f":"'Appliance costs'!Z103+'Appliance costs'!Z107","v":798.80740792412689},{"$f":"'Appliance costs'!AA103+'Appliance costs'!AA107","v":852.62962433082919},{"$f":"'Appliance costs'!AB103+'Appliance costs'!AB107","v":916.90968363808076},{"$f":"'Appliance costs'!AC103+'Appliance costs'!AC107","v":955.28678501077752},{"$f":"'Appliance costs'!AD103+'Appliance costs'!AD107","v":936.87848867552384},{"$f":"'Appliance costs'!AE103+'Appliance costs'!AE107","v":885.83186227117039},{"$f":"'Appliance costs'!AF103+'Appliance costs'!AF107","v":848.11247392604912},{"$f":"'Appliance costs'!AG103+'Appliance costs'!AG107","v":852.09846415360539},{"$f":"'Appliance costs'!AH103+'Appliance costs'!AH107","v":885.42846681211927},{"$f":"'Appliance costs'!AI103+'Appliance costs'!AI107","v":921.60358460622695},{"$f":"'Appliance costs'!AJ103+'Appliance costs'!AJ107","v":924.09546632046568},{"$f":"'Appliance costs'!AK103+'Appliance costs'!AK107","v":883.86937363438096},{"$f":"'Appliance costs'!AL103+'Appliance costs'!AL107","v":837.35895745131154},{"$f":"'Appliance costs'!AM103+'Appliance costs'!AM107","v":830.80919482973491},{"$f":"'Appliance costs'!AN103+'Appliance costs'!AN107","v":871.23668404090336},{"$f":"'Appliance costs'!AO103+'Appliance costs'!AO107","v":908.3091508054639},{"$f":"'Appliance costs'!AP103+'Appliance costs'!AP107","v":909.92528820031953},{"$f":"'Appliance costs'!AQ103+'Appliance costs'!AQ107","v":867.44805273830298},{"$f":"'Appliance costs'!AR103+'Appliance costs'!AR107","v":821.94045996212367},{"$f":"'Appliance costs'!AS103+'Appliance costs'!AS107","v":815.7230106948407},{"$f":"'Appliance costs'!AT103+'Appliance costs'!AT107","v":851.36147675034522},{"$f":"'Appliance costs'!AU103+'Appliance costs'!AU107","v":887.81180853328988},{"$f":"'Appliance costs'!AV103+'Appliance costs'!AV107","v":893.02655981485532},{"$f":"'Appliance costs'!AW103+'Appliance costs'!AW107","v":139.09745691543503},{"$f":"'Appliance costs'!AX103+'Appliance costs'!AX107","v":139.47889267770574},{"$f":"'Appliance costs'!AY103+'Appliance costs'!AY107","v":139.84547528648204},{"$f":"'Appliance costs'!AZ103+'Appliance costs'!AZ107","v":140.19768556667941},{"$f":"'Appliance costs'!BA103+'Appliance costs'!BA107","v":140.53597956809108},{"$f":"'Appliance costs'!BB103+'Appliance costs'!BB107","v":140.8607898448513},{"$f":"'Appliance costs'!BC103+'Appliance costs'!BC107","v":141.1725266505573},{"$f":"'Appliance costs'!BD103+'Appliance costs'!BD107","v":141.47157905492418},{"$f":"'Appliance costs'!BE103+'Appliance costs'!BE107","v":141.75831598737454},{"$f":"'Appliance costs'!BF103+'Appliance costs'!BF107","v":142.03308721253188},{"$f":"'Appliance costs'!BG103+'Appliance costs'!BG107","v":142.2962242421861},{"$f":"'Appliance costs'!BH103+'Appliance costs'!BH107","v":142.54804118794664},{"$f":"'Appliance costs'!BI103+'Appliance costs'!BI107","v":142.78883555845755},{"$f":"'Appliance costs'!BJ103+'Appliance costs'!BJ107","v":143.01888900474614},{"$f":"'Appliance costs'!BK103+'Appliance costs'!BK107","v":143.23846801699938},{"$f":"'Appliance costs'!BL103+'Appliance costs'!BL107","v":143.44782457580163},{"$f":"'Appliance costs'!BM103+'Appliance costs'!BM107","v":143.64719676063328},{"$f":"'Appliance costs'!BN103+'Appliance costs'!BN107","v":143.83680931820436},{"$f":"'Appliance costs'!BO103+'Appliance costs'!BO107","v":144.0168741930072},{"$f":"'Appliance costs'!BP103+'Appliance costs'!BP107","v":144.18759102227637},{"$f":"'Appliance costs'!BQ103+'Appliance costs'!BQ107","v":144.34914759737217},{"$f":"'Appliance costs'!BR103+'Appliance costs'!BR107","v":144.50172029345708},{"$f":"'Appliance costs'!BS103+'Appliance costs'!BS107","v":144.64547446916458},{"$f":"'Appliance costs'!BT103+'Appliance costs'!BT107","v":144.78056483784758},{"$f":"'Appliance costs'!BU103+'Appliance costs'!BU107","v":144.90713581184582},{"$f":"'Appliance costs'!BV103+'Appliance costs'!BV107","v":145.02532182110394},{"$f":"'Appliance costs'!BW103+'Appliance costs'!BW107","v":145.13524760735595},{"$f":"'Appliance costs'!BX103+'Appliance costs'!BX107","v":145.23702849499114},{"$f":"'Appliance costs'!BY103+'Appliance costs'!BY107","v":145.33077063961605},{"$f":"'Appliance costs'!BZ103+'Appliance costs'!BZ107","v":145.41657125523648},{"$f":"'Appliance costs'!CA103+'Appliance costs'!CA107","v":145.49451882089875},{"$f":"'Appliance costs'!CB103+'Appliance costs'!CB107","v":145.56469326754473},{"$f":"'Appliance costs'!CC103+'Appliance costs'!CC107","v":145.62716614576107}]
["Medium income",null,{"$f":"'Appliance costs'!B110+'Appliance costs'!B114","v":-98.307820760304139},{"$f":"'Appliance costs'!C110+'Appliance costs'!C114","v":-94.561715611775185},{"$f":"'Appliance costs'!D110+'Appliance costs'!D114","v":-81.554241814698003},{"$f":"'Appliance costs'!E110+'Appliance costs'!E114","v":-81.139602502667458},{"$f":"'Appliance costs'!F110+'Appliance costs'!F114","v":-35.783435926455923},{"$f":"'Appliance costs'!G110+'Appliance costs'!G114","v":-22.075051033330169},{"$f":"'Appliance costs'!H110+'Appliance costs'!H114","v":-5.977627553951038},{"$f":"'Appliance costs'!I110+'Appliance costs'!I114","v":5.9059958495822684E-2},{"$f":"'Appliance costs'!J110+'Appliance costs'!J114","v":-6.906348615896718},{"$f":"'Appliance costs'!K110+'Appliance costs'!K114","v":6.1974244459347574},{"$f":"'Appliance costs'!L110+'Appliance costs'!L114","v":37.94702192347836},{"$f":"'Appliance costs'!M110+'Appliance costs'!M114","v":46.322000220729024},{"$f":"'Appliance costs'!N110+'Appliance costs'!N114","v":48.946747014082007},{"$f":"'Appliance costs'!O110+'Appliance costs'!O114","v":55.702972993047183},{"$f":"'Appliance costs'!P110+'Appliance costs'!P114","v":54.578892679746332},{"$f":"'Appliance costs'!Q110+'Appliance costs'!Q114","v":62.97748357124965},{"$f":"'Appliance costs'!R110+'Appliance costs'!R114","v":72.809584964840951},{"$f":"'Appliance costs'!S110+'Appliance costs'!S114","v":83.541216884143864},{"$f":"'Appliance costs'!T110+'Appliance costs'!T114","v":99.964143128734918},{"$f":"'Appliance costs'!U110+'Appliance costs'!U114","v":115.08673125111318},{"$f":"'Appliance costs'!V110+'Appliance costs'!V114","v":278.84159304567493},{"$f":"'Appliance costs'!W110+'Appliance costs'!W114","v":299.39572590821069},{"$f":"'Appliance costs'!X110+'Appliance costs'!X114","v":323.80965490918913},{"$f":"'Appliance costs'!Y110+'Appliance costs'!Y114","v":353.75491986651491},{"$f":"'Appliance costs'!Z110+'Appliance costs'!Z114","v":388.86811982936649},{"$f":"'Appliance costs'!AA110+'Appliance costs'!AA114","v":428.30834567199639},{"$f":"'Appliance costs'!AB110+'Appliance costs'!AB114","v":475.41194387944495},{"$f":"'Appliance costs'!AC110+'Appliance costs'!AC114","v":503.53418867678454},{"$f":"'Appliance costs'!AD110+'Appliance costs'!AD114","v":490.04482660082851},{"$f":"'Appliance costs'!AE110+'Appliance costs'!AE114","v":452.6385173050756},{"$f":"'Appliance costs'!AF110+'Appliance costs'!AF114","v":424.99823612943459},{"$f":"'Appliance costs'!AG110+'Appliance costs'!AG114","v":427.91911834642485},{"$f":"'Appliance costs'!AH110+'Appliance costs'!AH114","v":452.34291431673626},{"$f":"'Appliance costs'!AI110+'Appliance costs'!AI114","v":478.85157395464881},{"$f":"'Appliance costs'!AJ110+'Appliance costs'!AJ114","v":480.67759272801277},{"$f":"'Appliance costs'!AK110+'Appliance costs'!AK114","v":451.20043094936517},{"$f":"'Appliance costs'!AL110+'Appliance costs'!AL114","v":417.11819798382459},{"$f":"'Appliance costs'!AM110+'Appliance costs'!AM114","v":412.31861643076104},{"$f":"'Appliance costs'!AN110+'Appliance costs'!AN114","v":441.94335898484917},{"$f":"'Appliance costs'!AO110+'Appliance costs'!AO114","v":469.10958437194756},{"$f":"'Appliance costs'!AP110+'Appliance costs'!AP114","v":470.2938690057162},{"$f":"'Appliance costs'!AQ110+'Appliance costs'!AQ114","v":439.16709884201327},{"$f":"'Appliance costs'!AR110+'Appliance costs'!AR114","v":405.81972193199351},{"$f":"'Appliance costs'!AS110+'Appliance costs'!AS114","v":401.26365531790674},{"$f":"'Appliance costs'!AT110+'Appliance costs'!AT114","v":427.3790634849135},{"$f":"'Appliance costs'!AU110+'Appliance costs'!AU114","v":454.08939638341349},{"$f":"'Appliance costs'!AV110+'Appliance costs'!AV114","v":457.91069884899673},{"$f":"'Appliance costs'!AW110+'Appliance costs'!AW114","v":-94.558821599472253},{"$f":"'Appliance costs'!AX110+'Appliance costs'!AX114","v":-94.279310393639776},{"$f":"'Appliance costs'!AY110+'Appliance costs'!AY114","v":-94.010683387072959},{"$f":"'Appliance costs'!AZ110+'Appliance costs'!AZ114","v":-93.752588237476971},{"$f":"'Appliance costs'!BA110+'Appliance costs'!BA114","v":-93.504690757446269},{"$f":"'Appliance costs'!BB110+'Appliance costs'!BB114","v":-93.266673976891752},{"$f":"'Appliance costs'!BC110+'Appliance costs'!BC114","v":-93.038237267270006},{"$f":"'Appliance costs'!BD110+'Appliance costs'!BD114","v":-92.81909552331274},{"$f":"'Appliance costs'!BE110+'Appliance costs'!BE114","v":-92.608978398298518},{"$f":"'Appliance costs'!BF110+'Appliance costs'!BF114","v":-92.407629589223689},{"$f":"'Appliance costs'!BG110+'Appliance costs'!BG114","v":-92.214806168525115},{"$f":"'Appliance costs'!BH110+'Appliance costs'!BH114","v":-92.030277959267551},{"$f":"'Appliance costs'!BI110+'Appliance costs'!BI114","v":-91.85382695095484},{"$f":"'Appliance costs'!BJ110+'Appliance costs'!BJ114","v":-91.685246753347656},{"$f":"'Appliance costs'!BK110+'Appliance costs'!BK114","v":-91.524342085874991},{"$f":"'Appliance costs'!BL110+'Appliance costs'!BL114","v":-91.370928300415017},{"$f":"'Appliance costs'!BM110+'Appliance costs'!BM114","v":-91.224830935396085},{"$f":"'Appliance costs'!BN110+'Appliance costs'!BN114","v":-91.085885299328424},{"$f":"'Appliance costs'!BO110+'Appliance costs'!BO114","v":-90.95393608202221},{"$f":"'Appliance costs'!BP110+'Appliance costs'!BP114","v":-90.828836991887556},{"$f":"'Appliance costs'!BQ110+'Appliance costs'!BQ114","v":-90.710450417837819},{"$f":"'Appliance costs'!BR110+'Appliance costs'!BR114","v":-90.598647114429923},{"$f":"'Appliance costs'!BS110+'Appliance costs'!BS114","v":-90.493305908990237},{"$f":"'Appliance costs'!BT110+'Appliance costs'!BT114","v":-90.394313429569365},{"$f":"'Appliance costs'!BU110+'Appliance costs'!BU114","v":-90.301563852668096},{"$f":"'Appliance costs'!BV110+'Appliance costs'!BV114","v":-90.214958669757038},{"$f":"'Appliance costs'!BW110+'Appliance costs'!BW114","v":-90.13440647170296},{"$f":"'Appliance costs'!BX110+'Appliance costs'!BX114","v":-90.059822750280773},{"$f":"'Appliance costs'!BY110+'Appliance costs'!BY114","v":-89.991129716031764},{"$f":"'Appliance costs'!BZ110+'Appliance costs'!BZ114","v":-89.928256131786611},{"$f":"'Appliance costs'!CA110+'Appliance costs'!CA114","v":-89.871137161241677},{"$f":"'Appliance costs'!CB110+'Appliance costs'!CB114","v":-89.819714232033789},{"$f":"'Appliance costs'!CC110+'Appliance costs'!CC114","v":-89.773934912815776}]
["Low income",null,{"$f":"'Appliance costs'!B117+'Appliance costs'!B121","v":-283.17492491230848},{"$f":"'Appliance costs'!C117+'Appliance costs'!C121","v":-280.29500981101751},{"$f":"'Appliance costs'!D117+'Appliance costs'!D121","v":-270.29517832402428},{"$f":"'Appliance costs'!E117+'Appliance costs'!E121","v":-269.97641364205197},{"$f":"'Appliance costs'!F117+'Appliance costs'!F121","v":-235.10768895855301},{"$f":"'Appliance costs'!G117+'Appliance costs'!G121","v":-224.56901396072954},{"$f":"'Appliance costs'!H117+'Appliance costs'!H121","v":-212.19370383673515},{"$f":"'Appliance costs'!I117+'Appliance costs'!I121","v":-207.55284437348803},{"$f":"'Appliance costs'!J117+'Appliance costs'!J121","v":-212.9076821435732},{"$f":"'Appliance costs'!K117+'Appliance costs'!K121","v":-202.83381810922401},{"$f":"'Appliance costs'!L117+'Appliance costs'!L121","v":-178.42549490148133},{"$f":"'Appliance costs'!M117+'Appliance costs'!M121","v":-171.98701399533104},{"$f":"'Appliance costs'!N117+'Appliance costs'!N121","v":-169.96917209620267},{"$f":"'Appliance costs'!O117+'Appliance costs'!O121","v":-164.77514884989955},{"$f":"'Appliance costs'!P117+'Appliance costs'!P121","v":-165.63931462768346},{"$f":"'Appliance costs'!Q117+'Appliance costs'!Q121","v":-159.18268092974733},{"$f":"'Appliance costs'!R117+'Appliance costs'!R121","v":-151.6239990032816},{"$f":"'Appliance costs'!S117+'Appliance costs'!S121","v":-143.37377974874948},{"$f":"'Appliance costs'!T117+'Appliance costs'!T121","v":-130.74823096570049},{"$f":"'Appliance costs'!U117+'Appliance costs'!U121","v":-119.12235070407974},{"$f":"'Appliance costs'!V117+'Appliance costs'!V121","v":44.342356715734809},{"$f":"'Appliance costs'!W117+'Appliance costs'!W121","v":60.143877302523379},{"$f":"'Appliance costs'!X117+'Appliance costs'!X121","v":78.912715875933372},{"$f":"'Appliance costs'!Y117+'Appliance costs'!Y121","v":101.93391184973655},{"$f":"'Appliance costs'!Z117+'Appliance costs'!Z121","v":128.92809135571508},{"$f":"'Appliance costs'!AA117+'Appliance costs'!AA121","v":159.24878378131723},{"$f":"'Appliance costs'!AB117+'Appliance costs'!AB121","v":195.46089167050354},{"$f":"'Appliance costs'!AC117+'Appliance costs'!AC121","v":217.08059380456126},{"$f":"'Appliance costs'!AD117+'Appliance costs'!AD121","v":206.71029825517422},{"$f":"'Appliance costs'!AE117+'Appliance costs'!AE121","v":177.95323171455732},{"$f":"'Appliance costs'!AF117+'Appliance costs'!AF121","v":156.70405156463232},{"$f":"'Appliance costs'!AG117+'Appliance costs'!AG121","v":158.94955522037071},{"$f":"'Appliance costs'!AH117+'Appliance costs'!AH121","v":177.72597928133632},{"$f":"'Appliance costs'!AI117+'Appliance costs'!AI121","v":198.10519614239581},{"$f":"'Appliance costs'!AJ117+'Appliance costs'!AJ121","v":199.50899524363473},{"$f":"'Appliance costs'!AK117+'Appliance costs'!AK121","v":176.8476656803532},{"$f":"'Appliance costs'!AL117+'Appliance costs'!AL121","v":150.64606868521378},{"$f":"'Appliance costs'!AM117+'Appliance costs'!AM121","v":146.95626638482383},{"$f":"'Appliance costs'!AN117+'Appliance costs'!AN121","v":169.73105248149136},{"$f":"'Appliance costs'!AO117+'Appliance costs'!AO121","v":190.61578999829533},{"$f":"'Appliance costs'!AP117+'Appliance costs'!AP121","v":191.52623940262026},{"$f":"'Appliance costs'!AQ117+'Appliance costs'!AQ121","v":167.59673078109677},{"$f":"'Appliance costs'!AR117+'Appliance costs'!AR121","v":141.96007336123876},{"$f":"'Appliance costs'!AS117+'Appliance costs'!AS121","v":138.45747946059828},{"$f":"'Appliance costs'!AT117+'Appliance costs'!AT121","v":158.53437409503499},{"$f":"'Appliance costs'!AU117+'Appliance costs'!AU121","v":179.0686324847394},{"$f":"'Appliance costs'!AV117+'Appliance costs'!AV121","v":182.00635746599215},{"$f":"'Appliance costs'!AW117+'Appliance costs'!AW121","v":-242.71885761966632},{"$f":"'Appliance costs'!AX117+'Appliance costs'!AX121","v":-242.50397615992597},{"$f":"'Appliance costs'!AY117+'Appliance costs'!AY121","v":-242.29746220952859},{"$f":"'Appliance costs'!AZ117+'Appliance costs'!AZ121","v":-242.09904489623364},{"$f":"'Appliance costs'!BA117+'Appliance costs'!BA121","v":-241.90846730484054},{"$f":"'Appliance costs'!BB117+'Appliance costs'!BB121","v":-241.72548575640508},{"$f":"'Appliance costs'!BC117+'Appliance costs'!BC121","v":-241.54986913496896},{"$f":"'Appliance costs'!BD117+'Appliance costs'!BD121","v":-241.3813982584926},{"$f":"'Appliance costs'!BE117+'Appliance costs'!BE121","v":-241.21986529095},{"$f":"'Appliance costs'!BF117+'Appliance costs'!BF121","v":-241.0650731927866},{"$f":"'Appliance costs'!BG117+'Appliance costs'!BG121","v":-240.91683520716288},{"$f":"'Appliance costs'!BH117+'Appliance costs'!BH121","v":-240.77497437961415},{"$f":"'Appliance costs'!BI117+'Appliance costs'!BI121","v":-240.63932310893983},{"$f":"'Appliance costs'!BJ117+'Appliance costs'!BJ121","v":-240.50972272731201},{"$f":"'Appliance costs'!BK117+'Appliance costs'!BK121","v":-240.38602310774706},{"$f":"'Appliance costs'!BL117+'Appliance costs'!BL121","v":-240.26808229723201},{"$f":"'Appliance costs'!BM117+'Appliance costs'!BM121","v":-240.15576617392662},{"$f":"'Appliance costs'!BN117+'Appliance costs'!BN121","v":-240.04894812699422},{"$f":"'Appliance costs'!BO117+'Appliance costs'!BO121","v":-239.9475087577141},{"$f":"'Appliance costs'!BP117+'Appliance costs'!BP121","v":-239.85133560064776},{"$f":"'Appliance costs'!BQ117+'Appliance costs'!BQ121","v":-239.76032286371765},{"$f":"'Appliance costs'!BR117+'Appliance costs'!BR121","v":-239.67437118615055},{"$f":"'Appliance costs'!BS117+'Appliance costs'!BS121","v":-239.59338741332363},{"$f":"'Appliance costs'!BT117+'Appliance costs'!BT121","v":-239.51728438762234},{"$f":"'Appliance costs'!BU117+'Appliance costs'!BU121","v":-239.4459807544979},{"$f":"'Appliance costs'!BV117+'Appliance costs'!BV121","v":-239.37940078297379},{"$f":"'Appliance costs'!BW117+'Appliance costs'!BW121","v":-239.31747419991734},{"$f":"'Appliance costs'!BX117+'Appliance costs'!BX121","v":-239.26013603744786},{"$f":"'Appliance costs'!BY117+'Appliance costs'!BY121","v":-239.20732649290937},{"$f":"'Appliance costs'!BZ117+'Appliance costs'!BZ121","v":-239.15899080088775},{"$f":"'Appliance costs'!CA117+'Appliance costs'!CA121","v":-239.11507911679973},{"$f":"'Appliance costs'!CB117+'Appliance costs'!CB121","v":-239.07554641162824},{"$f":"'Appliance costs'!CC117+'Appliance costs'!CC121","v":-239.04035237742062}]
[]
["Cooking plus hot water"]
["High income",null,{"$f":"'Appliance costs'!B104+'Appliance costs'!B103+'Appliance costs'!B107","v":-2171.3615470036048},{"$f":"'Appliance costs'!C104+'Appliance costs'!C103+'Appliance costs'!C107","v":-2121.244017077378},{"$f":"'Appliance costs'!D104+'Appliance costs'!D103+'Appliance costs'!D107","v":-1952.3269195757282},{"$f":"'Appliance costs'!E104+'Appliance costs'!E103+'Appliance costs'!E107","v":-1989.9671075667386},{"$f":"'Appliance costs'!F104+'Appliance costs'!F103+'Appliance costs'!F107","v":-1140.3290962382937},{"$f":"'Appliance costs'!G104+'Appliance costs'!G103+'Appliance costs'!G107","v":-932.41760814468421},{"$f":"'Appliance costs'!H104+'Appliance costs'!H103+'Appliance costs'!H107","v":-636.93521059174873},{"$f":"'Appliance costs'!I104+'Appliance costs'!I103+'Appliance costs'!I107","v":-519.88678788181937},{"$f":"'Appliance costs'!J104+'Appliance costs'!J103+'Appliance costs'!J107","v":-675.13538058425388},{"$f":"'Appliance costs'!K104+'Appliance costs'!K103+'Appliance costs'!K107","v":-268.7413359350528},{"$f":"'Appliance costs'!L104+'Appliance costs'!L103+'Appliance costs'!L107","v":358.95976866625745},{"$f":"'Appliance costs'!M104+'Appliance costs'!M103+'Appliance costs'!M107","v":512.06988194697954},{"$f":"'Appliance costs'!N104+'Appliance costs'!N103+'Appliance costs'!N107","v":573.23324165962504},{"$f":"'Appliance costs'!O104+'Appliance costs'!O103+'Appliance costs'!O107","v":692.52729501565204},{"$f":"'Appliance costs'!P104+'Appliance costs'!P103+'Appliance costs'!P107","v":659.88758821798422},{"$f":"'Appliance costs'!Q104+'Appliance costs'!Q103+'Appliance costs'!Q107","v":809.05068953830403},{"$f":"'Appliance costs'!R104+'Appliance costs'!R103+'Appliance costs'!R107","v":991.37962612352851},{"$f":"'Appliance costs'!S104+'Appliance costs'!S103+'Appliance costs'!S107","v":1204.190696821782},{"$f":"'Appliance costs'!T104+'Appliance costs'!T103+'Appliance costs'!T107","v":1516.5200548714267},{"$f":"'Appliance costs'!U104+'Appliance costs'!U103+'Appliance costs'!U107","v":1803.8397478233996},{"$f":"'Appliance costs'!V104+'Appliance costs'!V103+'Appliance costs'!V107","v":2203.2953348390347},{"$f":"'Appliance costs'!W104+'Appliance costs'!W103+'Appliance costs'!W107","v":2589.5326805846071},{"$f":"'Appliance costs'!X104+'Appliance costs'!X103+'Appliance costs'!X107","v":3059.7024210668733},{"$f":"'Appliance costs'!Y104+'Appliance costs'!Y103+'Appliance costs'!Y107","v":3638.7400433537614},{"$f":"'Appliance costs'!Z104+'Appliance costs'!Z103+'Appliance costs'!Z107","v":4319.460211428217},{"$f":"'Appliance costs'!AA104+'Appliance costs'!AA103+'Appliance costs'!AA107","v":5085.2446985010974},{"$f":"'Appliance costs'!AB104+'Appliance costs'!AB103+'Appliance costs'!AB107","v":6001.9974071914403},{"$f":"'Appliance costs'!AC104+'Appliance costs'!AC103+'Appliance costs'!AC107","v":6543.3452571326397},{"$f":"'Appliance costs'!AD104+'Appliance costs'!AD103+'Appliance costs'!AD107","v":6262.2214723315283},{"$f":"'Appliance costs'!AE104+'Appliance costs'!AE103+'Appliance costs'!AE107","v":5508.1797347101774},{"$f":"'Appliance costs'!AF104+'Appliance costs'!AF103+'Appliance costs'!AF107","v":4959.1773495996104},{"$f":"'Appliance costs'!AG104+'Appliance costs'!AG103+'Appliance costs'!AG107","v":5014.0272924547535},{"$f":"'Appliance costs'!AH104+'Appliance costs'!AH103+'Appliance costs'!AH107","v":5493.7784970096909},{"$f":"'Appliance costs'!AI104+'Appliance costs'!AI103+'Appliance costs'!AI107","v":6014.8219195681886},{"$f":"'Appliance costs'!AJ104+'Appliance costs'!AJ103+'Appliance costs'!AJ107","v":6048.3600229150916},{"$f":"'Appliance costs'!AK104+'Appliance costs'!AK103+'Appliance costs'!AK107","v":5463.5995909834801},{"$f":"'Appliance costs'!AL104+'Appliance costs'!AL103+'Appliance costs'!AL107","v":4787.9588465655161},{"$f":"'Appliance costs'!AM104+'Appliance costs'!AM103+'Appliance costs'!AM107","v":4690.8873188637972},{"$f":"'Appliance costs'!AN104+'Appliance costs'!AN103+'Appliance costs'!AN107","v":5273.9554083074327},{"$f":"'Appliance costs'!AO104+'Appliance costs'!AO103+'Appliance costs'!AO107","v":5808.5378005101247},{"$f":"'Appliance costs'!AP104+'Appliance costs'!AP103+'Appliance costs'!AP107","v":5829.9251767616861},{"$f":"'Appliance costs'!AQ104+'Appliance costs'!AQ103+'Appliance costs'!AQ107","v":5213.0826408924095},{"$f":"'Appliance costs'!AR104+'Appliance costs'!AR103+'Appliance costs'!AR107","v":4552.4453205593718},{"$f":"'Appliance costs'!AS104+'Appliance costs'!AS103+'Appliance costs'!AS107","v":4460.6521492624706},{"$f":"'Appliance costs'!AT104+'Appliance costs'!AT103+'Appliance costs'!AT107","v":4974.843298180198},{"$f":"'Appliance costs'!AU104+'Appliance costs'!AU103+'Appliance costs'!AU107","v":5500.8529344892358},{"$f":"'Appliance costs'!AV104+'Appliance costs'!AV103+'Appliance costs'!AV107","v":5574.7523194713704},{"$f":"'Appliance costs'!AW104+'Appliance costs'!AW103+'Appliance costs'!AW107","v":-5340.8338578459243},{"$f":"'Appliance costs'!AX104+'Appliance costs'!AX103+'Appliance costs'!AX107","v":-5336.7822343386724},{"$f":"'Appliance costs'!AY104+'Appliance costs'!AY103+'Appliance costs'!AY107","v":-5332.8883815278459},{"$f":"'Appliance costs'!AZ104+'Appliance costs'!AZ103+'Appliance costs'!AZ107","v":-5329.1471920750064},{"$f":"'Appliance costs'!BA104+'Appliance costs'!BA103+'Appliance costs'!BA107","v":-5325.5538218038955},{"$f":"'Appliance costs'!BB104+'Appliance costs'!BB103+'Appliance costs'!BB107","v":-5322.1036761099413},{"$f":"'Appliance costs'!BC104+'Appliance costs'!BC103+'Appliance costs'!BC107","v":-5318.7923972656217},{"$f":"'Appliance costs'!BD104+'Appliance costs'!BD103+'Appliance costs'!BD107","v":-5315.6158525593282},{"$f":"'Appliance costs'!BE104+'Appliance costs'!BE103+'Appliance costs'!BE107","v":-5312.5701232103083},{"$f":"'Appliance costs'!BF104+'Appliance costs'!BF103+'Appliance costs'!BF107","v":-5309.6514940069637},{"$f":"'Appliance costs'!BG104+'Appliance costs'!BG103+'Appliance costs'!BG107","v":-5306.8564436198985},{"$f":"'Appliance costs'!BH104+'Appliance costs'!BH103+'Appliance costs'!BH107","v":-5304.1816355450237},{"$f":"'Appliance costs'!BI104+'Appliance costs'!BI103+'Appliance costs'!BI107","v":-5301.6239096355066},{"$f":"'Appliance costs'!BJ104+'Appliance costs'!BJ103+'Appliance costs'!BJ107","v":-5299.1802741846559},{"$f":"'Appliance costs'!BK104+'Appliance costs'!BK103+'Appliance costs'!BK107","v":-5296.8478985247339},{"$f":"'Appliance costs'!BL104+'Appliance costs'!BL103+'Appliance costs'!BL107","v":-5294.6241061094888},{"$f":"'Appliance costs'!BM104+'Appliance costs'!BM103+'Appliance costs'!BM107","v":-5292.5063680506692},{"$f":"'Appliance costs'!BN104+'Appliance costs'!BN103+'Appliance costs'!BN107","v":-5290.4922970811522},{"$f":"'Appliance costs'!BO104+'Appliance costs'!BO103+'Appliance costs'!BO107","v":-5288.5796419194057},{"$f":"'Appliance costs'!BP104+'Appliance costs'!BP103+'Appliance costs'!BP107","v":-5286.7662820120067},{"$f":"'Appliance costs'!BQ104+'Appliance costs'!BQ103+'Appliance costs'!BQ107","v":-5285.0502226327999},{"$f":"'Appliance costs'!BR104+'Appliance costs'!BR103+'Appliance costs'!BR107","v":-5283.4295903188768},{"$f":"'Appliance costs'!BS104+'Appliance costs'!BS103+'Appliance costs'!BS107","v":-5281.902628625262},{"$f":"'Appliance costs'!BT104+'Appliance costs'!BT103+'Appliance costs'!BT107","v":-5280.4676941815142},{"$f":"'Appliance costs'!BU104+'Appliance costs'!BU103+'Appliance costs'!BU107","v":-5279.1232530348998},{"$f":"'Appliance costs'!BV104+'Appliance costs'!BV103+'Appliance costs'!BV107","v":-5277.8678772660214},{"$f":"'Appliance costs'!BW104+'Appliance costs'!BW103+'Appliance costs'!BW107","v":-5276.7002418639813},{"$f":"'Appliance costs'!BX104+'Appliance costs'!BX103+'Appliance costs'!BX107","v":-5275.6191218492313},{"$f":"'Appliance costs'!BY104+'Appliance costs'!BY103+'Appliance costs'!BY107","v":-5274.6233896333479},{"$f":"'Appliance costs'!BZ104+'Appliance costs'!BZ103+'Appliance costs'!BZ107","v":-5273.7120126058917},{"$f":"'Appliance costs'!CA104+'Appliance costs'!CA103+'Appliance costs'!CA107","v":-5272.8840509394495},{"$f":"'Appliance costs'!CB104+'Appliance costs'!CB103+'Appliance costs'!CB107","v":-5272.1386556048701},{"$f":"'Appliance costs'!CC104+'Appliance costs'!CC103+'Appliance costs'!CC107","v":-5271.4750665894053}]
["Medium income",null,{"$f":"'Appliance costs'!B111+'Appliance costs'!B110+'Appliance costs'!B114","v":-2340.8636670197393},{"$f":"'Appliance costs'!C111+'Appliance costs'!C110+'Appliance costs'!C114","v":-2304.1381876372334},{"$f":"'Appliance costs'!D111+'Appliance costs'!D110+'Appliance costs'!D114","v":-2180.3579177240636},{"$f":"'Appliance costs'!E111+'Appliance costs'!E110+'Appliance costs'!E114","v":-2207.9401619019463},{"$f":"'Appliance costs'!F111+'Appliance costs'!F110+'Appliance costs'!F114","v":-1585.3363880613736},{"$f":"'Appliance costs'!G111+'Appliance costs'!G110+'Appliance costs'!G114","v":-1432.9815317744053},{"$f":"'Appliance costs'!H111+'Appliance costs'!H110+'Appliance costs'!H114","v":-1216.4558427550594},{"$f":"'Appliance costs'!I111+'Appliance costs'!I110+'Appliance costs'!I114","v":-1130.6842685909685},{"$f":"'Appliance costs'!J111+'Appliance costs'!J110+'Appliance costs'!J114","v":-1244.4484345195199},{"$f":"'Appliance costs'!K111+'Appliance costs'!K110+'Appliance costs'!K114","v":-946.64812133753844},{"$f":"'Appliance costs'!L111+'Appliance costs'!L110+'Appliance costs'!L114","v":-486.6768496219222},{"$f":"'Appliance costs'!M111+'Appliance costs'!M110+'Appliance costs'!M114","v":-374.47973382588134},{"$f":"'Appliance costs'!N111+'Appliance costs'!N110+'Appliance costs'!N114","v":-329.66001287398899},{"$f":"'Appliance costs'!O111+'Appliance costs'!O110+'Appliance costs'!O114","v":-242.24286954247532},{"$f":"'Appliance costs'!P111+'Appliance costs'!P110+'Appliance costs'!P114","v":-266.16082561120652},{"$f":"'Appliance costs'!Q111+'Appliance costs'!Q110+'Appliance costs'!Q114","v":-156.85602926082947},{"$f":"'Appliance costs'!R111+'Appliance costs'!R110+'Appliance costs'!R114","v":-23.247736688316081},{"$f":"'Appliance costs'!S111+'Appliance costs'!S110+'Appliance costs'!S114","v":132.69747052365972},{"$f":"'Appliance costs'!T111+'Appliance costs'!T110+'Appliance costs'!T114","v":361.56839485868329},{"$f":"'Appliance costs'!U111+'Appliance costs'!U110+'Appliance costs'!U114","v":572.11255925043042},{"$f":"'Appliance costs'!V111+'Appliance costs'!V110+'Appliance costs'!V114","v":955.01281414972618},{"$f":"'Appliance costs'!W111+'Appliance costs'!W110+'Appliance costs'!W114","v":1238.0425584091317},{"$f":"'Appliance costs'!X111+'Appliance costs'!X110+'Appliance costs'!X114","v":1582.576878751282},{"$f":"'Appliance costs'!Y111+'Appliance costs'!Y110+'Appliance costs'!Y114","v":2006.8881784161997},{"$f":"'Appliance costs'!Z111+'Appliance costs'!Z110+'Appliance costs'!Z114","v":2505.7111358659104},{"$f":"'Appliance costs'!AA111+'Appliance costs'!AA110+'Appliance costs'!AA114","v":3066.8681288948319},{"$f":"'Appliance costs'!AB111+'Appliance costs'!AB110+'Appliance costs'!AB114","v":3738.6526871406977},{"$f":"'Appliance costs'!AC111+'Appliance costs'!AC110+'Appliance costs'!AC114","v":4135.3454078522936},{"$f":"'Appliance costs'!AD111+'Appliance costs'!AD110+'Appliance costs'!AD114","v":3929.3415250224143},{"$f":"'Appliance costs'!AE111+'Appliance costs'!AE110+'Appliance costs'!AE114","v":3376.7894673027722},{"$f":"'Appliance costs'!AF111+'Appliance costs'!AF110+'Appliance costs'!AF114","v":2974.4876019673466},{"$f":"'Appliance costs'!AG111+'Appliance costs'!AG110+'Appliance costs'!AG114","v":3014.6809324930809},{"$f":"'Appliance costs'!AH111+'Appliance costs'!AH110+'Appliance costs'!AH114","v":3366.2364261008152},{"$f":"'Appliance costs'!AI111+'Appliance costs'!AI110+'Appliance costs'!AI114","v":3748.0503243661606},{"$f":"'Appliance costs'!AJ111+'Appliance costs'!AJ110+'Appliance costs'!AJ114","v":3772.6266138362944},{"$f":"'Appliance costs'!AK111+'Appliance costs'!AK110+'Appliance costs'!AK114","v":3344.1217130915411},{"$f":"'Appliance costs'!AL111+'Appliance costs'!AL110+'Appliance costs'!AL114","v":2849.0208917695709},{"$f":"'Appliance costs'!AM111+'Appliance costs'!AM110+'Appliance costs'!AM114","v":2777.8881285530751},{"$f":"'Appliance costs'!AN111+'Appliance costs'!AN110+'Appliance costs'!AN114","v":3205.1529025549162},{"$f":"'Appliance costs'!AO111+'Appliance costs'!AO110+'Appliance costs'!AO114","v":3596.8879831143631},{"$f":"'Appliance costs'!AP111+'Appliance costs'!AP110+'Appliance costs'!AP114","v":3612.5603765209989},{"$f":"'Appliance costs'!AQ111+'Appliance costs'!AQ110+'Appliance costs'!AQ114","v":3160.5461238898988},{"$f":"'Appliance costs'!AR111+'Appliance costs'!AR110+'Appliance costs'!AR114","v":2676.4396181838219},{"$f":"'Appliance costs'!AS111+'Appliance costs'!AS110+'Appliance costs'!AS114","v":2609.1747664466839},{"$f":"'Appliance costs'!AT111+'Appliance costs'!AT110+'Appliance costs'!AT114","v":2985.9674069866824},{"$f":"'Appliance costs'!AU111+'Appliance costs'!AU110+'Appliance costs'!AU114","v":3371.4204826211644},{"$f":"'Appliance costs'!AV111+'Appliance costs'!AV110+'Appliance costs'!AV114","v":3425.5729985878588},{"$f":"'Appliance costs'!AW111+'Appliance costs'!AW110+'Appliance costs'!AW114","v":-4573.2277342722164},{"$f":"'Appliance costs'!AX111+'Appliance costs'!AX110+'Appliance costs'!AX114","v":-4570.2587568345753},{"$f":"'Appliance costs'!AY111+'Appliance costs'!AY110+'Appliance costs'!AY114","v":-4567.4053917279334},{"$f":"'Appliance costs'!AZ111+'Appliance costs'!AZ110+'Appliance costs'!AZ114","v":-4564.6638963605737},{"$f":"'Appliance costs'!BA111+'Appliance costs'!BA110+'Appliance costs'!BA114","v":-4562.0307209826233},{"$f":"'Appliance costs'!BB111+'Appliance costs'!BB110+'Appliance costs'!BB114","v":-4559.5024987271272},{"$f":"'Appliance costs'!BC111+'Appliance costs'!BC110+'Appliance costs'!BC114","v":-4557.076036307576},{"$f":"'Appliance costs'!BD111+'Appliance costs'!BD110+'Appliance costs'!BD114","v":-4554.748305326214},{"$f":"'Appliance costs'!BE111+'Appliance costs'!BE110+'Appliance costs'!BE114","v":-4552.5164341510617},{"$f":"'Appliance costs'!BF111+'Appliance costs'!BF110+'Appliance costs'!BF114","v":-4550.3777003229907},{"$f":"'Appliance costs'!BG111+'Appliance costs'!BG110+'Appliance costs'!BG114","v":-4548.3295234572452},{"$f":"'Appliance costs'!BH111+'Appliance costs'!BH110+'Appliance costs'!BH114","v":-4546.3694586066713},{"$f":"'Appliance costs'!BI111+'Appliance costs'!BI110+'Appliance costs'!BI114","v":-4544.4951900564383},{"$f":"'Appliance costs'!BJ111+'Appliance costs'!BJ110+'Appliance costs'!BJ114","v":-4542.7045255224775},{"$f":"'Appliance costs'!BK111+'Appliance costs'!BK110+'Appliance costs'!BK114","v":-4540.9953907279905},{"$f":"'Appliance costs'!BL111+'Appliance costs'!BL110+'Appliance costs'!BL114","v":-4539.3658243344098},{"$f":"'Appliance costs'!BM111+'Appliance costs'!BM110+'Appliance costs'!BM114","v":-4537.8139732050504},{"$f":"'Appliance costs'!BN111+'Appliance costs'!BN110+'Appliance costs'!BN114","v":-4536.3380879813612},{"$f":"'Appliance costs'!BO111+'Appliance costs'!BO110+'Appliance costs'!BO114","v":-4534.9365189532791},{"$f":"'Appliance costs'!BP111+'Appliance costs'!BP110+'Appliance costs'!BP114","v":-4533.6077122066135},{"$f":"'Appliance costs'!BQ111+'Appliance costs'!BQ110+'Appliance costs'!BQ114","v":-4532.3502060317669},{"$f":"'Appliance costs'!BR111+'Appliance costs'!BR110+'Appliance costs'!BR114","v":-4531.1626275792933},{"$f":"'Appliance costs'!BS111+'Appliance costs'!BS110+'Appliance costs'!BS114","v":-4530.0436897489717},{"$f":"'Appliance costs'!BT111+'Appliance costs'!BT110+'Appliance costs'!BT114","v":-4528.9921883001434},{"$f":"'Appliance costs'!BU111+'Appliance costs'!BU110+'Appliance costs'!BU114","v":-4528.0069991720347},{"$f":"'Appliance costs'!BV111+'Appliance costs'!BV110+'Appliance costs'!BV114","v":-4527.0870760037333},{"$f":"'Appliance costs'!BW111+'Appliance costs'!BW110+'Appliance costs'!BW114","v":-4526.2314478443432},{"$f":"'Appliance costs'!BX111+'Appliance costs'!BX110+'Appliance costs'!BX114","v":-4525.4392170446581},{"$f":"'Appliance costs'!BY111+'Appliance costs'!BY110+'Appliance costs'!BY114","v":-4524.709557322426},{"$f":"'Appliance costs'!BZ111+'Appliance costs'!BZ110+'Appliance costs'!BZ114","v":-4524.0417119940385},{"$f":"'Appliance costs'!CA111+'Appliance costs'!CA110+'Appliance costs'!CA114","v":-4523.434992366093},{"$f":"'Appliance costs'!CB111+'Appliance costs'!CB110+'Appliance costs'!CB114","v":-4522.8887762809773},{"$f":"'Appliance costs'!CC111+'Appliance costs'!CC110+'Appliance costs'!CC114","v":-4522.4025068111578}]
["Low income",null,{"$f":"'Appliance costs'!B118+'Appliance costs'!B117+'Appliance costs'!B121","v":-2448.3439383255572},{"$f":"'Appliance costs'!C118+'Appliance costs'!C117+'Appliance costs'!C121","v":-2420.1102773677599},{"$f":"'Appliance costs'!D118+'Appliance costs'!D117+'Appliance costs'!D121","v":-2324.9509974140783},{"$f":"'Appliance costs'!E118+'Appliance costs'!E117+'Appliance costs'!E121","v":-2346.1555601227806},{"$f":"'Appliance costs'!F118+'Appliance costs'!F117+'Appliance costs'!F121","v":-1867.5128260531737},{"$f":"'Appliance costs'!G118+'Appliance costs'!G117+'Appliance costs'!G121","v":-1750.3860946937689},{"$f":"'Appliance costs'!H118+'Appliance costs'!H117+'Appliance costs'!H121","v":-1583.9263780280239},{"$f":"'Appliance costs'!I118+'Appliance costs'!I117+'Appliance costs'!I121","v":-1517.9872647616348},{"$f":"'Appliance costs'!J118+'Appliance costs'!J117+'Appliance costs'!J121","v":-1605.4464060438941},{"$f":"'Appliance costs'!K118+'Appliance costs'!K117+'Appliance costs'!K121","v":-1376.5047225893563},{"$f":"'Appliance costs'!L118+'Appliance costs'!L117+'Appliance costs'!L121","v":-1022.8899256064319},{"$f":"'Appliance costs'!M118+'Appliance costs'!M117+'Appliance costs'!M121","v":-936.63549459314936},{"$f":"'Appliance costs'!N118+'Appliance costs'!N117+'Appliance costs'!N121","v":-902.1791763406618},{"$f":"'Appliance costs'!O118+'Appliance costs'!O117+'Appliance costs'!O121","v":-834.97498926892581},{"$f":"'Appliance costs'!P118+'Appliance costs'!P117+'Appliance costs'!P121","v":-853.36253583883445},{"$f":"'Appliance costs'!Q118+'Appliance costs'!Q117+'Appliance costs'!Q121","v":-769.33165011300707},{"$f":"'Appliance costs'!R118+'Appliance costs'!R117+'Appliance costs'!R121","v":-666.6168238651735},{"$f":"'Appliance costs'!S118+'Appliance costs'!S117+'Appliance costs'!S121","v":-546.72991748721006},{"$f":"'Appliance costs'!T118+'Appliance costs'!T117+'Appliance costs'!T121","v":-370.77948227381034},{"$f":"'Appliance costs'!U118+'Appliance costs'!U117+'Appliance costs'!U121","v":-208.91821717863309},{"$f":"'Appliance costs'!V118+'Appliance costs'!V117+'Appliance costs'!V121","v":163.48440154211437},{"$f":"'Appliance costs'!W118+'Appliance costs'!W117+'Appliance costs'!W121","v":381.07082858814238},{"$f":"'Appliance costs'!X118+'Appliance costs'!X117+'Appliance costs'!X121","v":645.9404872670957},{"$f":"'Appliance costs'!Y118+'Appliance costs'!Y117+'Appliance costs'!Y121","v":972.14075957744274},{"$f":"'Appliance costs'!Z118+'Appliance costs'!Z117+'Appliance costs'!Z121","v":1355.6237935745262},{"$f":"'Appliance costs'!AA118+'Appliance costs'!AA117+'Appliance costs'!AA121","v":1787.0277276188131},{"$f":"'Appliance costs'!AB118+'Appliance costs'!AB117+'Appliance costs'!AB121","v":2303.4794601245021},{"$f":"'Appliance costs'!AC118+'Appliance costs'!AC117+'Appliance costs'!AC121","v":2608.4472364289386},{"$f":"'Appliance costs'!AD118+'Appliance costs'!AD117+'Appliance costs'!AD121","v":2450.0764300677529},{"$f":"'Appliance costs'!AE118+'Appliance costs'!AE117+'Appliance costs'!AE121","v":2025.2877623228005},{"$f":"'Appliance costs'!AF118+'Appliance costs'!AF117+'Appliance costs'!AF121","v":1716.0078111949124},{"$f":"'Appliance costs'!AG118+'Appliance costs'!AG117+'Appliance costs'!AG121","v":1746.9074722996447},{"$f":"'Appliance costs'!AH118+'Appliance costs'!AH117+'Appliance costs'!AH121","v":2017.1748392955344},{"$f":"'Appliance costs'!AI118+'Appliance costs'!AI117+'Appliance costs'!AI121","v":2310.7041364987608},{"$f":"'Appliance costs'!AJ118+'Appliance costs'!AJ117+'Appliance costs'!AJ121","v":2329.5977938768847},{"$f":"'Appliance costs'!AK118+'Appliance costs'!AK117+'Appliance costs'!AK121","v":2000.1735824084631},{"$f":"'Appliance costs'!AL118+'Appliance costs'!AL117+'Appliance costs'!AL121","v":1619.5520367087779},{"$f":"'Appliance costs'!AM118+'Appliance costs'!AM117+'Appliance costs'!AM121","v":1564.8668875040967},{"$f":"'Appliance costs'!AN118+'Appliance costs'!AN117+'Appliance costs'!AN121","v":1893.3377195042906},{"$f":"'Appliance costs'!AO118+'Appliance costs'!AO117+'Appliance costs'!AO121","v":2194.4941818773641},{"$f":"'Appliance costs'!AP118+'Appliance costs'!AP117+'Appliance costs'!AP121","v":2206.5427391536764},{"$f":"'Appliance costs'!AQ118+'Appliance costs'!AQ117+'Appliance costs'!AQ121","v":1859.045106135505},{"$f":"'Appliance costs'!AR118+'Appliance costs'!AR117+'Appliance costs'!AR121","v":1486.8757245676798},{"$f":"'Appliance costs'!AS118+'Appliance costs'!AS117+'Appliance costs'!AS121","v":1435.1641322275814},{"$f":"'Appliance costs'!AT118+'Appliance costs'!AT117+'Appliance costs'!AT121","v":1724.8332078466963},{"$f":"'Appliance costs'!AU118+'Appliance costs'!AU117+'Appliance costs'!AU121","v":2021.1602166586767},{"$f":"'Appliance costs'!AV118+'Appliance costs'!AV117+'Appliance costs'!AV121","v":2062.791362160991},{"$f":"'Appliance costs'!AW118+'Appliance costs'!AW117+'Appliance costs'!AW121","v":-4086.4933240485848},{"$f":"'Appliance costs'!AX118+'Appliance costs'!AX117+'Appliance costs'!AX121","v":-4084.2108459495889},{"$f":"'Appliance costs'!AY118+'Appliance costs'!AY117+'Appliance costs'!AY121","v":-4082.0172478165136},{"$f":"'Appliance costs'!AZ118+'Appliance costs'!AZ117+'Appliance costs'!AZ121","v":-4079.9096524353004},{"$f":"'Appliance costs'!BA118+'Appliance costs'!BA117+'Appliance costs'!BA121","v":-4077.885330844038},{"$f":"'Appliance costs'!BB118+'Appliance costs'!BB117+'Appliance costs'!BB121","v":-4075.9416946767828},{"$f":"'Appliance costs'!BC118+'Appliance costs'!BC117+'Appliance costs'!BC121","v":-4074.0762890120418},{"$f":"'Appliance costs'!BD118+'Appliance costs'!BD117+'Appliance costs'!BD121","v":-4072.2867856908128},{"$f":"'Appliance costs'!BE118+'Appliance costs'!BE117+'Appliance costs'!BE121","v":-4070.5709770718317},{"$f":"'Appliance costs'!BF118+'Appliance costs'!BF117+'Appliance costs'!BF121","v":-4068.9267701943168},{"$f":"'Appliance costs'!BG118+'Appliance costs'!BG117+'Appliance costs'!BG121","v":-4067.3521813208322},{"$f":"'Appliance costs'!BH118+'Appliance costs'!BH117+'Appliance costs'!BH121","v":-4065.8453308350968},{"$f":"'Appliance costs'!BI118+'Appliance costs'!BI117+'Appliance costs'!BI121","v":-4064.4044384715148},{"$f":"'Appliance costs'!BJ118+'Appliance costs'!BJ117+'Appliance costs'!BJ121","v":-4063.0278188550787},{"$f":"'Appliance costs'!BK118+'Appliance costs'!BK117+'Appliance costs'!BK121","v":-4061.7138773319161},{"$f":"'Appliance costs'!BL118+'Appliance costs'!BL117+'Appliance costs'!BL121","v":-4060.4611060723387},{"$f":"'Appliance costs'!BM118+'Appliance costs'!BM117+'Appliance costs'!BM121","v":-4059.268080429651},{"$f":"'Appliance costs'!BN118+'Appliance costs'!BN117+'Appliance costs'!BN121","v":-4058.1334555392791},{"$f":"'Appliance costs'!BO118+'Appliance costs'!BO117+'Appliance costs'!BO121","v":-4057.0559631439951},{"$f":"'Appliance costs'!BP118+'Appliance costs'!BP117+'Appliance costs'!BP121","v":-4056.0344086321243},{"$f":"'Appliance costs'!BQ118+'Appliance costs'!BQ117+'Appliance costs'!BQ121","v":-4055.0676682766575},{"$f":"'Appliance costs'!BR118+'Appliance costs'!BR117+'Appliance costs'!BR121","v":-4054.1546866641179},{"$f":"'Appliance costs'!BS118+'Appliance costs'!BS117+'Appliance costs'!BS121","v":-4053.2944743029643},{"$f":"'Appliance costs'!BT118+'Appliance costs'!BT117+'Appliance costs'!BT121","v":-4052.4861054020807},{"$f":"'Appliance costs'!BU118+'Appliance costs'!BU117+'Appliance costs'!BU121","v":-4051.7287158107124},{"$f":"'Appliance costs'!BV118+'Appliance costs'!BV117+'Appliance costs'!BV121","v":-4051.0215011118767},{"$f":"'Appliance costs'!BW118+'Appliance costs'!BW117+'Appliance costs'!BW121","v":-4050.363714861995},{"$f":"'Appliance costs'!BX118+'Appliance costs'!BX117+'Appliance costs'!BX121","v":-4049.7546669700482},{"$f":"'Appliance costs'!BY118+'Appliance costs'!BY117+'Appliance costs'!BY121","v":-4049.1937222102129},{"$f":"'Appliance costs'!BZ118+'Appliance costs'!BZ117+'Appliance costs'!BZ121","v":-4048.6802988624172},{"$f":"'Appliance costs'!CA118+'Appliance costs'!CA117+'Appliance costs'!CA121","v":-4048.2138674758194},{"$f":"'Appliance costs'!CB118+'Appliance costs'!CB117+'Appliance costs'!CB121","v":-4047.7939497506836},{"$f":"'Appliance costs'!CC118+'Appliance costs'!CC117+'Appliance costs'!CC121","v":-4047.4201175345811}]
[]
["Cooking plus hot water and room heating"]
["High income",null,{"$f":"'Appliance costs'!B103+'Appliance costs'!B104+'Appliance costs'!B105+'Appliance costs'!B107","v":-2808.7206421801538},{"$f":"'Appliance costs'!C103+'Appliance costs'!C104+'Appliance costs'!C105+'Appliance costs'!C107","v":-2745.9555740087017},{"$f":"'Appliance costs'!D103+'Appliance costs'!D104+'Appliance costs'!D105+'Appliance costs'!D107","v":-2534.5572830960091},{"$f":"'Appliance costs'!E103+'Appliance costs'!E104+'Appliance costs'!E105+'Appliance costs'!E107","v":-2582.9342319537845},{"$f":"'Appliance costs'!F103+'Appliance costs'!F104+'Appliance costs'!F105+'Appliance costs'!F107","v":-1511.9226694462266},{"$f":"'Appliance costs'!G103+'Appliance costs'!G104+'Appliance costs'!G105+'Appliance costs'!G107","v":-1250.8404772307515},{"$f":"'Appliance costs'!H103+'Appliance costs'!H104+'Appliance costs'!H105+'Appliance costs'!H107","v":-878.49415449062531},{"$f":"'Appliance costs'!I103+'Appliance costs'!I104+'Appliance costs'!I105+'Appliance costs'!I107","v":-730.86752792362086},{"$f":"'Appliance costs'!J103+'Appliance costs'!J104+'Appliance costs'!J105+'Appliance costs'!J107","v":-927.07327641064217},{"$f":"'Appliance costs'!K103+'Appliance costs'!K104+'Appliance costs'!K105+'Appliance costs'!K107","v":-411.49855556343414},{"$f":"'Appliance costs'!L103+'Appliance costs'!L104+'Appliance costs'!L105+'Appliance costs'!L107","v":380.42488885354066},{"$f":"'Appliance costs'!M103+'Appliance costs'!M104+'Appliance costs'!M105+'Appliance costs'!M107","v":573.35062887723825},{"$f":"'Appliance costs'!N103+'Appliance costs'!N104+'Appliance costs'!N105+'Appliance costs'!N107","v":650.69569493883523},{"$f":"'Appliance costs'!O103+'Appliance costs'!O104+'Appliance costs'!O105+'Appliance costs'!O107","v":800.92308347198104},{"$f":"'Appliance costs'!P103+'Appliance costs'!P104+'Appliance costs'!P105+'Appliance costs'!P107","v":759.54196110564874},{"$f":"'Appliance costs'!Q103+'Appliance costs'!Q104+'Appliance costs'!Q105+'Appliance costs'!Q107","v":947.40243380928553},{"$f":"'Appliance costs'!R103+'Appliance costs'!R104+'Appliance costs'!R105+'Appliance costs'!R107","v":1177.1993453984396},{"$f":"'Appliance costs'!S103+'Appliance costs'!S104+'Appliance costs'!S105+'Appliance costs'!S107","v":1445.6995942542253},{"$f":"'Appliance costs'!T103+'Appliance costs'!T104+'Appliance costs'!T105+'Appliance costs'!T107","v":1839.5024260546832},{"$f":"'Appliance costs'!U103+'Appliance costs'!U104+'Appliance costs'!U105+'Appliance costs'!U107","v":2201.7659867184502},{"$f":"'Appliance costs'!V103+'Appliance costs'!V104+'Appliance costs'!V105+'Appliance costs'!V107","v":2743.151262686988},{"$f":"'Appliance costs'!W103+'Appliance costs'!W104+'Appliance costs'!W105+'Appliance costs'!W107","v":3230.0475933492762},{"$f":"'Appliance costs'!X103+'Appliance costs'!X104+'Appliance costs'!X105+'Appliance costs'!X107","v":3822.983001361782},{"$f":"'Appliance costs'!Y103+'Appliance costs'!Y104+'Appliance costs'!Y105+'Appliance costs'!Y107","v":4553.2593788535278},{"$f":"'Appliance costs'!Z103+'Appliance costs'!Z104+'Appliance costs'!Z105+'Appliance costs'!Z107","v":5411.8115109576929},{"$f":"'Appliance costs'!AA103+'Appliance costs'!AA104+'Appliance costs'!AA105+'Appliance costs'!AA107","v":6377.6735592162413},{"$f":"'Appliance costs'!AB103+'Appliance costs'!AB104+'Appliance costs'!AB105+'Appliance costs'!AB107","v":7533.9904354100981},{"$f":"'Appliance costs'!AC103+'Appliance costs'!AC104+'Appliance costs'!AC105+'Appliance costs'!AC107","v":8216.6844842547234},{"$f":"'Appliance costs'!AD103+'Appliance costs'!AD104+'Appliance costs'!AD105+'Appliance costs'!AD107","v":7861.7316829682759},{"$f":"'Appliance costs'!AE103+'Appliance costs'!AE104+'Appliance costs'!AE105+'Appliance costs'!AE107","v":6910.1323595409576},{"$f":"'Appliance costs'!AF103+'Appliance costs'!AF104+'Appliance costs'!AF105+'Appliance costs'!AF107","v":6217.4478450770857},{"$f":"'Appliance costs'!AG103+'Appliance costs'!AG104+'Appliance costs'!AG105+'Appliance costs'!AG107","v":6286.5917133455359},{"$f":"'Appliance costs'!AH103+'Appliance costs'!AH104+'Appliance costs'!AH105+'Appliance costs'!AH107","v":6891.797410388449},{"$f":"'Appliance costs'!AI103+'Appliance costs'!AI104+'Appliance costs'!AI105+'Appliance costs'!AI107","v":7549.0998341756422},{"$f":"'Appliance costs'!AJ103+'Appliance costs'!AJ104+'Appliance costs'!AJ105+'Appliance costs'!AJ107","v":7591.3626306196684},{"$f":"'Appliance costs'!AK103+'Appliance costs'!AK104+'Appliance costs'!AK105+'Appliance costs'!AK107","v":6853.5756872183529},{"$f":"'Appliance costs'!AL103+'Appliance costs'!AL104+'Appliance costs'!AL105+'Appliance costs'!AL107","v":6001.1350379073992},{"$f":"'Appliance costs'!AM103+'Appliance costs'!AM104+'Appliance costs'!AM105+'Appliance costs'!AM107","v":5878.6248391725794},{"$f":"'Appliance costs'!AN103+'Appliance costs'!AN104+'Appliance costs'!AN105+'Appliance costs'!AN107","v":6614.1872564311579},{"$f":"'Appliance costs'!AO103+'Appliance costs'!AO104+'Appliance costs'!AO105+'Appliance costs'!AO107","v":7288.5812322647989},{"$f":"'Appliance costs'!AP103+'Appliance costs'!AP104+'Appliance costs'!AP105+'Appliance costs'!AP107","v":7315.5247754862312},{"$f":"'Appliance costs'!AQ103+'Appliance costs'!AQ104+'Appliance costs'!AQ105+'Appliance costs'!AQ107","v":6537.2725508315771},{"$f":"'Appliance costs'!AR103+'Appliance costs'!AR104+'Appliance costs'!AR105+'Appliance costs'!AR107","v":5703.7698122408801},{"$f":"'Appliance costs'!AS103+'Appliance costs'!AS104+'Appliance costs'!AS105+'Appliance costs'!AS107","v":5587.9279202942625},{"$f":"'Appliance costs'!AT103+'Appliance costs'!AT104+'Appliance costs'!AT105+'Appliance costs'!AT107","v":6236.6032373075022},{"$f":"'Appliance costs'!AU103+'Appliance costs'!AU104+'Appliance costs'!AU105+'Appliance costs'!AU107","v":6900.1901522744129},{"$f":"'Appliance costs'!AV103+'Appliance costs'!AV104+'Appliance costs'!AV105+'Appliance costs'!AV107","v":6993.3914786204941},{"$f":"'Appliance costs'!AW103+'Appliance costs'!AW104+'Appliance costs'!AW105+'Appliance costs'!AW107","v":-6777.8510288450907},{"$f":"'Appliance costs'!AX103+'Appliance costs'!AX104+'Appliance costs'!AX105+'Appliance costs'!AX107","v":-6772.767999260067},{"$f":"'Appliance costs'!AY103+'Appliance costs'!AY104+'Appliance costs'!AY105+'Appliance costs'!AY107","v":-6767.8829034455784},{"$f":"'Appliance costs'!AZ103+'Appliance costs'!AZ104+'Appliance costs'!AZ105+'Appliance costs'!AZ107","v":-6763.1893339078551},{"$f":"'Appliance costs'!BA103+'Appliance costs'!BA104+'Appliance costs'!BA105+'Appliance costs'!BA107","v":-6758.6812133074809},{"$f":"'Appliance costs'!BB103+'Appliance costs'!BB104+'Appliance costs'!BB105+'Appliance costs'!BB107","v":-6754.3527774092236},{"$f":"'Appliance costs'!BC103+'Appliance costs'!BC104+'Appliance costs'!BC105+'Appliance costs'!BC107","v":-6750.1985591557723},{"$f":"'Appliance costs'!BD103+'Appliance costs'!BD104+'Appliance costs'!BD105+'Appliance costs'!BD107","v":-6746.2133737871563},{"$f":"'Appliance costs'!BE103+'Appliance costs'!BE104+'Appliance costs'!BE105+'Appliance costs'!BE107","v":-6742.3923049338109},{"$f":"'Appliance costs'!BF103+'Appliance costs'!BF104+'Appliance costs'!BF105+'Appliance costs'!BF107","v":-6738.7306916171337},{"$f":"'Appliance costs'!BG103+'Appliance costs'!BG104+'Appliance costs'!BG105+'Appliance costs'!BG107","v":-6735.2241160965668},{"$f":"'Appliance costs'!BH103+'Appliance costs'!BH104+'Appliance costs'!BH105+'Appliance costs'!BH107","v":-6731.8683925071182},{"$f":"'Appliance costs'!BI103+'Appliance costs'!BI104+'Appliance costs'!BI105+'Appliance costs'!BI107","v":-6728.659556235636},{"$f":"'Appliance costs'!BJ103+'Appliance costs'!BJ104+'Appliance costs'!BJ105+'Appliance costs'!BJ107","v":-6725.5938539882645},{"$f":"'Appliance costs'!BK103+'Appliance costs'!BK104+'Appliance costs'!BK105+'Appliance costs'!BK107","v":-6722.6677345051603},{"$f":"'Appliance costs'!BL103+'Appliance costs'!BL104+'Appliance costs'!BL105+'Appliance costs'!BL107","v":-6719.8778398820768},{"$f":"'Appliance costs'!BM103+'Appliance costs'!BM104+'Appliance costs'!BM105+'Appliance costs'!BM107","v":-6717.2209974614898},{"$f":"'Appliance costs'!BN103+'Appliance costs'!BN104+'Appliance costs'!BN105+'Appliance costs'!BN107","v":-6714.6942122589489},{"$f":"'Appliance costs'!BO103+'Appliance costs'!BO104+'Appliance costs'!BO105+'Appliance costs'!BO107","v":-6712.2946598929148},{"$f":"'Appliance costs'!BP103+'Appliance costs'!BP104+'Appliance costs'!BP105+'Appliance costs'!BP107","v":-6710.0196799889072},{"$f":"'Appliance costs'!BQ103+'Appliance costs'!BQ104+'Appliance costs'!BQ105+'Appliance costs'!BQ107","v":-6707.8667700310698},{"$f":"'Appliance costs'!BR103+'Appliance costs'!BR104+'Appliance costs'!BR105+'Appliance costs'!BR107","v":-6705.8335796363126},{"$f":"'Appliance costs'!BS103+'Appliance costs'!BS104+'Appliance costs'!BS105+'Appliance costs'!BS107","v":-6703.917905228277},{"$f":"'Appliance costs'!BT103+'Appliance costs'!BT104+'Appliance costs'!BT105+'Appliance costs'!BT107","v":-6702.117685090082},{"$f":"'Appliance costs'!BU103+'Appliance costs'!BU104+'Appliance costs'!BU105+'Appliance costs'!BU107","v":-6700.4309947765978},{"$f":"'Appliance costs'!BV103+'Appliance costs'!BV104+'Appliance costs'!BV105+'Appliance costs'!BV107","v":-6698.8560428685278},{"$f":"'Appliance costs'!BW103+'Appliance costs'!BW104+'Appliance costs'!BW105+'Appliance costs'!BW107","v":-6697.3911670520874},{"$f":"'Appliance costs'!BX103+'Appliance costs'!BX104+'Appliance costs'!BX105+'Appliance costs'!BX107","v":-6696.0348305094403},{"$f":"'Appliance costs'!BY103+'Appliance costs'!BY104+'Appliance costs'!BY105+'Appliance costs'!BY107","v":-6694.7856186063509},{"$f":"'Appliance costs'!BZ103+'Appliance costs'!BZ104+'Appliance costs'!BZ105+'Appliance costs'!BZ107","v":-6693.642235864746},{"$f":"'Appliance costs'!CA103+'Appliance costs'!CA104+'Appliance costs'!CA105+'Appliance costs'!CA107","v":-6692.6035032089949},{"$f":"'Appliance costs'!CB103+'Appliance costs'!CB104+'Appliance costs'!CB105+'Appliance costs'!CB107","v":-6691.6683554758893},{"$f":"'Appliance costs'!CC103+'Appliance costs'!CC104+'Appliance costs'!CC105+'Appliance costs'!CC107","v":-6690.8358391791835}]
["Medium income",null,{"$f":"'Appliance costs'!B110+'Appliance costs'!B111+'Appliance costs'!B112+'Appliance costs'!B114","v":-2943.7011024377207},{"$f":"'Appliance costs'!C110+'Appliance costs'!C111+'Appliance costs'!C112+'Appliance costs'!C114","v":-2897.7076701902552},{"$f":"'Appliance costs'!D110+'Appliance costs'!D111+'Appliance costs'!D112+'Appliance costs'!D114","v":-2742.7977297793959},{"$f":"'Appliance costs'!E110+'Appliance costs'!E111+'Appliance costs'!E112+'Appliance costs'!E114","v":-2778.2477338095241},{"$f":"'Appliance costs'!F110+'Appliance costs'!F111+'Appliance costs'!F112+'Appliance costs'!F114","v":-1993.4242775219466},{"$f":"'Appliance costs'!G110+'Appliance costs'!G111+'Appliance costs'!G112+'Appliance costs'!G114","v":-1802.1066151897614},{"$f":"'Appliance costs'!H110+'Appliance costs'!H111+'Appliance costs'!H112+'Appliance costs'!H114","v":-1529.2560333858758},{"$f":"'Appliance costs'!I110+'Appliance costs'!I111+'Appliance costs'!I112+'Appliance costs'!I114","v":-1421.077145913245},{"$f":"'Appliance costs'!J110+'Appliance costs'!J111+'Appliance costs'!J112+'Appliance costs'!J114","v":-1564.8541872278558},{"$f":"'Appliance costs'!K110+'Appliance costs'!K111+'Appliance costs'!K112+'Appliance costs'!K114","v":-1187.0476830268769},{"$f":"'Appliance costs'!L110+'Appliance costs'!L111+'Appliance costs'!L112+'Appliance costs'!L114","v":-606.73639926507531},{"$f":"'Appliance costs'!M110+'Appliance costs'!M111+'Appliance costs'!M112+'Appliance costs'!M114","v":-465.36290583823029},{"$f":"'Appliance costs'!N110+'Appliance costs'!N111+'Appliance costs'!N112+'Appliance costs'!N114","v":-408.68543922794311},{"$f":"'Appliance costs'!O110+'Appliance costs'!O111+'Appliance costs'!O112+'Appliance costs'!O114","v":-298.60074693797719},{"$f":"'Appliance costs'!P110+'Appliance costs'!P111+'Appliance costs'!P112+'Appliance costs'!P114","v":-328.92429956570618},{"$f":"'Appliance costs'!Q110+'Appliance costs'!Q111+'Appliance costs'!Q112+'Appliance costs'!Q114","v":-191.2625686858903},{"$f":"'Appliance costs'!R110+'Appliance costs'!R111+'Appliance costs'!R112+'Appliance costs'!R114","v":-22.870356397016735},{"$f":"'Appliance costs'!S110+'Appliance costs'!S111+'Appliance costs'!S112+'Appliance costs'!S114","v":173.88316214362487},{"$f":"'Appliance costs'!T110+'Appliance costs'!T111+'Appliance costs'!T112+'Appliance costs'!T114","v":462.45679698455581},{"$f":"'Appliance costs'!U110+'Appliance costs'!U111+'Appliance costs'!U112+'Appliance costs'!U114","v":727.9188608128128},{"$f":"'Appliance costs'!V110+'Appliance costs'!V111+'Appliance costs'!V112+'Appliance costs'!V114","v":1248.2249733732363},{"$f":"'Appliance costs'!W110+'Appliance costs'!W111+'Appliance costs'!W112+'Appliance costs'!W114","v":1605.0163232158484},{"$f":"'Appliance costs'!X110+'Appliance costs'!X111+'Appliance costs'!X112+'Appliance costs'!X114","v":2039.5117409703842},{"$f":"'Appliance costs'!Y110+'Appliance costs'!Y111+'Appliance costs'!Y112+'Appliance costs'!Y114","v":2574.6488493750376},{"$f":"'Appliance costs'!Z110+'Appliance costs'!Z111+'Appliance costs'!Z112+'Appliance costs'!Z114","v":3203.7847759223341},{"$f":"'Appliance costs'!AA110+'Appliance costs'!AA111+'Appliance costs'!AA112+'Appliance costs'!AA114","v":3911.5560246626337},{"$f":"'Appliance costs'!AB110+'Appliance costs'!AB111+'Appliance costs'!AB112+'Appliance costs'!AB114","v":4758.8901143277153},{"$f":"'Appliance costs'!AC110+'Appliance costs'!AC111+'Appliance costs'!AC112+'Appliance costs'!AC114","v":5259.1595061415101},{"$f":"'Appliance costs'!AD110+'Appliance costs'!AD111+'Appliance costs'!AD112+'Appliance costs'!AD114","v":4999.0546724715923},{"$f":"'Appliance costs'!AE110+'Appliance costs'!AE111+'Appliance costs'!AE112+'Appliance costs'!AE114","v":4301.7349644895612},{"$f":"'Appliance costs'!AF110+'Appliance costs'!AF111+'Appliance costs'!AF112+'Appliance costs'!AF114","v":3794.1446883532271},{"$f":"'Appliance costs'!AG110+'Appliance costs'!AG111+'Appliance costs'!AG112+'Appliance costs'!AG114","v":3844.8124230212688},{"$f":"'Appliance costs'!AH110+'Appliance costs'!AH111+'Appliance costs'!AH112+'Appliance costs'!AH114","v":4288.2993502828967},{"$f":"'Appliance costs'!AI110+'Appliance costs'!AI111+'Appliance costs'!AI112+'Appliance costs'!AI114","v":4769.9620868224265},{"$f":"'Appliance costs'!AJ110+'Appliance costs'!AJ111+'Appliance costs'!AJ112+'Appliance costs'!AJ114","v":4800.9317188401428},{"$f":"'Appliance costs'!AK110+'Appliance costs'!AK111+'Appliance costs'!AK112+'Appliance costs'!AK114","v":4260.2909646279477},{"$f":"'Appliance costs'!AL110+'Appliance costs'!AL111+'Appliance costs'!AL112+'Appliance costs'!AL114","v":3635.6334538295723},{"$f":"'Appliance costs'!AM110+'Appliance costs'!AM111+'Appliance costs'!AM112+'Appliance costs'!AM114","v":3545.8595606547624},{"$f":"'Appliance costs'!AN110+'Appliance costs'!AN111+'Appliance costs'!AN112+'Appliance costs'!AN114","v":4084.8702108073367},{"$f":"'Appliance costs'!AO110+'Appliance costs'!AO111+'Appliance costs'!AO112+'Appliance costs'!AO114","v":4579.057416194808},{"$f":"'Appliance costs'!AP110+'Appliance costs'!AP111+'Appliance costs'!AP112+'Appliance costs'!AP114","v":4598.8012970789414},{"$f":"'Appliance costs'!AQ110+'Appliance costs'!AQ111+'Appliance costs'!AQ112+'Appliance costs'!AQ114","v":4028.5081067916963},{"$f":"'Appliance costs'!AR110+'Appliance costs'!AR111+'Appliance costs'!AR112+'Appliance costs'!AR114","v":3417.7280526582508},{"$f":"'Appliance costs'!AS110+'Appliance costs'!AS111+'Appliance costs'!AS112+'Appliance costs'!AS114","v":3332.8406086725145},{"$f":"'Appliance costs'!AT110+'Appliance costs'!AT111+'Appliance costs'!AT112+'Appliance costs'!AT114","v":3808.1815126631545},{"$f":"'Appliance costs'!AU110+'Appliance costs'!AU111+'Appliance costs'!AU112+'Appliance costs'!AU114","v":4294.44944326532},{"$f":"'Appliance costs'!AV110+'Appliance costs'!AV111+'Appliance costs'!AV112+'Appliance costs'!AV114","v":4362.7461728564176},{"$f":"'Appliance costs'!AW110+'Appliance costs'!AW111+'Appliance costs'!AW112+'Appliance costs'!AW114","v":-5728.6426789864217},{"$f":"'Appliance costs'!AX110+'Appliance costs'!AX111+'Appliance costs'!AX112+'Appliance costs'!AX114","v":-5724.917900480772},{"$f":"'Appliance costs'!AY110+'Appliance costs'!AY111+'Appliance costs'!AY112+'Appliance costs'!AY114","v":-5721.3381652887001},{"$f":"'Appliance costs'!AZ110+'Appliance costs'!AZ111+'Appliance costs'!AZ112+'Appliance costs'!AZ114","v":-5717.898778081435},{"$f":"'Appliance costs'!BA110+'Appliance costs'!BA111+'Appliance costs'!BA112+'Appliance costs'!BA114","v":-5714.5952854630514},{"$f":"'Appliance costs'!BB110+'Appliance costs'!BB111+'Appliance costs'!BB112+'Appliance costs'!BB114","v":-5711.4234634763343},{"$f":"'Appliance costs'!BC110+'Appliance costs'!BC111+'Appliance costs'!BC112+'Appliance costs'!BC114","v":-5708.3793059322161},{"$f":"'Appliance costs'!BD110+'Appliance costs'!BD111+'Appliance costs'!BD112+'Appliance costs'!BD114","v":-5705.4590135054732},{"$f":"'Appliance costs'!BE110+'Appliance costs'!BE111+'Appliance costs'!BE112+'Appliance costs'!BE114","v":-5702.6589835439145},{"$f":"'Appliance costs'!BF110+'Appliance costs'!BF111+'Appliance costs'!BF112+'Appliance costs'!BF114","v":-5699.9758005425529},{"$f":"'Appliance costs'!BG110+'Appliance costs'!BG111+'Appliance costs'!BG112+'Appliance costs'!BG114","v":-5697.4062272380952},{"$f":"'Appliance costs'!BH110+'Appliance costs'!BH111+'Appliance costs'!BH112+'Appliance costs'!BH114","v":-5694.9471962826774},{"$f":"'Appliance costs'!BI110+'Appliance costs'!BI111+'Appliance costs'!BI112+'Appliance costs'!BI114","v":-5692.5958024589272},{"$f":"'Appliance costs'!BJ110+'Appliance costs'!BJ111+'Appliance costs'!BJ112+'Appliance costs'!BJ114","v":-5690.3492954015264},{"$f":"'Appliance costs'!BK110+'Appliance costs'!BK111+'Appliance costs'!BK112+'Appliance costs'!BK114","v":-5688.2050727930773},{"$f":"'Appliance costs'!BL110+'Appliance costs'!BL111+'Appliance costs'!BL112+'Appliance costs'!BL114","v":-5686.1606740046645},{"$f":"'Appliance costs'!BM110+'Appliance costs'!BM111+'Appliance costs'!BM112+'Appliance costs'!BM114","v":-5684.2137741537854},{"$f":"'Appliance costs'!BN110+'Appliance costs'!BN111+'Appliance costs'!BN112+'Appliance costs'!BN114","v":-5682.3621785544701},{"$f":"'Appliance costs'!BO110+'Appliance costs'!BO111+'Appliance costs'!BO112+'Appliance costs'!BO114","v":-5680.6038175363637},{"$f":"'Appliance costs'!BP110+'Appliance costs'!BP111+'Appliance costs'!BP112+'Appliance costs'!BP114","v":-5678.9367416113691},{"$f":"'Appliance costs'!BQ110+'Appliance costs'!BQ111+'Appliance costs'!BQ112+'Appliance costs'!BQ114","v":-5677.3591169681476},{"$f":"'Appliance costs'!BR110+'Appliance costs'!BR111+'Appliance costs'!BR112+'Appliance costs'!BR114","v":-5675.8692212762953},{"$f":"'Appliance costs'!BS110+'Appliance costs'!BS111+'Appliance costs'!BS112+'Appliance costs'!BS114","v":-5674.4654397834829},{"$f":"'Appliance costs'!BT110+'Appliance costs'!BT111+'Appliance costs'!BT112+'Appliance costs'!BT114","v":-5673.1462616901772},{"$f":"'Appliance costs'!BU110+'Appliance costs'!BU111+'Appliance costs'!BU112+'Appliance costs'!BU114","v":-5671.9102767878148},{"$f":"'Appliance costs'!BV110+'Appliance costs'!BV111+'Appliance costs'!BV112+'Appliance costs'!BV114","v":-5670.7561723474446},{"$f":"'Appliance costs'!BW110+'Appliance costs'!BW111+'Appliance costs'!BW112+'Appliance costs'!BW114","v":-5669.6827302469692},{"$f":"'Appliance costs'!BX110+'Appliance costs'!BX111+'Appliance costs'!BX112+'Appliance costs'!BX114","v":-5668.6888243261064},{"$f":"'Appliance costs'!BY110+'Appliance costs'!BY111+'Appliance costs'!BY112+'Appliance costs'!BY114","v":-5667.7734179591362},{"$f":"'Appliance costs'!BZ110+'Appliance costs'!BZ111+'Appliance costs'!BZ112+'Appliance costs'!BZ114","v":-5666.9355618364389},{"$f":"'Appliance costs'!CA110+'Appliance costs'!CA111+'Appliance costs'!CA112+'Appliance costs'!CA114","v":-5666.1743919466053},{"$f":"'Appliance costs'!CB110+'Appliance costs'!CB111+'Appliance costs'!CB112+'Appliance costs'!CB114","v":-5665.4891277517736},{"$f":"'Appliance costs'!CC110+'Appliance costs'!CC111+'Appliance costs'!CC112+'Appliance costs'!CC114","v":-5664.8790705495285}]
["Low income",null,{"$f":"'Appliance costs'!B117+'Appliance costs'!B118+'Appliance costs'!B119+'Appliance costs'!B121","v":-3029.2913976392588},{"$f":"'Appliance costs'!C117+'Appliance costs'!C118+'Appliance costs'!C119+'Appliance costs'!C121","v":-2993.932758509311},{"$f":"'Appliance costs'!D117+'Appliance costs'!D118+'Appliance costs'!D119+'Appliance costs'!D121","v":-2874.8417402274331},{"$f":"'Appliance costs'!E117+'Appliance costs'!E118+'Appliance costs'!E119+'Appliance costs'!E121","v":-2902.094846560361},{"$f":"'Appliance costs'!F117+'Appliance costs'!F118+'Appliance costs'!F119+'Appliance costs'!F121","v":-2298.7415411953411},{"$f":"'Appliance costs'!G117+'Appliance costs'!G118+'Appliance costs'!G119+'Appliance costs'!G121","v":-2151.6611462121728},{"$f":"'Appliance costs'!H117+'Appliance costs'!H118+'Appliance costs'!H119+'Appliance costs'!H121","v":-1941.9002132491537},{"$f":"'Appliance costs'!I117+'Appliance costs'!I118+'Appliance costs'!I119+'Appliance costs'!I121","v":-1858.7348990572618},{"$f":"'Appliance costs'!J117+'Appliance costs'!J118+'Appliance costs'!J119+'Appliance costs'!J121","v":-1969.2672135769076},{"$f":"'Appliance costs'!K117+'Appliance costs'!K118+'Appliance costs'!K119+'Appliance costs'!K121","v":-1678.8187040785656},{"$f":"'Appliance costs'!L117+'Appliance costs'!L118+'Appliance costs'!L119+'Appliance costs'!L121","v":-1232.6894142450003},{"$f":"'Appliance costs'!M117+'Appliance costs'!M118+'Appliance costs'!M119+'Appliance costs'!M121","v":-1124.0048892518644},{"$f":"'Appliance costs'!N117+'Appliance costs'!N118+'Appliance costs'!N119+'Appliance costs'!N121","v":-1080.432622718457},{"$f":"'Appliance costs'!O117+'Appliance costs'!O118+'Appliance costs'!O119+'Appliance costs'!O121","v":-995.8021718430125},{"$f":"'Appliance costs'!P117+'Appliance costs'!P118+'Appliance costs'!P119+'Appliance costs'!P121","v":-1019.1141862352615},{"$f":"'Appliance costs'!Q117+'Appliance costs'!Q118+'Appliance costs'!Q119+'Appliance costs'!Q121","v":-913.28317458138463},{"$f":"'Appliance costs'!R117+'Appliance costs'!R118+'Appliance costs'!R119+'Appliance costs'!R121","v":-783.82731152293945},{"$f":"'Appliance costs'!S117+'Appliance costs'!S118+'Appliance costs'!S119+'Appliance costs'!S121","v":-632.56796166197546},{"$f":"'Appliance costs'!T117+'Appliance costs'!T118+'Appliance costs'!T119+'Appliance costs'!T121","v":-410.71952552314087},{"$f":"'Appliance costs'!U117+'Appliance costs'!U118+'Appliance costs'!U119+'Appliance costs'!U121","v":-206.63870661205351},{"$f":"'Appliance costs'!V117+'Appliance costs'!V118+'Appliance costs'!V119+'Appliance costs'!V121","v":300.30123565039321},{"$f":"'Appliance costs'!W117+'Appliance costs'!W118+'Appliance costs'!W119+'Appliance costs'!W121","v":574.59380237804567},{"$f":"'Appliance costs'!X117+'Appliance costs'!X118+'Appliance costs'!X119+'Appliance costs'!X121","v":908.62337854312807},{"$f":"'Appliance costs'!Y117+'Appliance costs'!Y118+'Appliance costs'!Y119+'Appliance costs'!Y121","v":1320.0238541439962},{"$f":"'Appliance costs'!Z117+'Appliance costs'!Z118+'Appliance costs'!Z119+'Appliance costs'!Z121","v":1803.6883493436715},{"$f":"'Appliance costs'!AA117+'Appliance costs'!AA118+'Appliance costs'!AA119+'Appliance costs'!AA121","v":2347.8057797652609},{"$f":"'Appliance costs'!AB117+'Appliance costs'!AB118+'Appliance costs'!AB119+'Appliance costs'!AB121","v":2999.2157492967476},{"$f":"'Appliance costs'!AC117+'Appliance costs'!AC118+'Appliance costs'!AC119+'Appliance costs'!AC121","v":3383.8107670751165},{"$f":"'Appliance costs'!AD117+'Appliance costs'!AD118+'Appliance costs'!AD119+'Appliance costs'!AD121","v":3183.8484572347497},{"$f":"'Appliance costs'!AE117+'Appliance costs'!AE118+'Appliance costs'!AE119+'Appliance costs'!AE121","v":2647.76591875241},{"$f":"'Appliance costs'!AF117+'Appliance costs'!AF118+'Appliance costs'!AF119+'Appliance costs'!AF121","v":2257.5427820400159},{"$f":"'Appliance costs'!AG117+'Appliance costs'!AG118+'Appliance costs'!AG119+'Appliance costs'!AG121","v":2296.4949119010776},{"$f":"'Appliance costs'!AH117+'Appliance costs'!AH118+'Appliance costs'!AH119+'Appliance costs'!AH121","v":2637.4369432659405},{"$f":"'Appliance costs'!AI117+'Appliance costs'!AI118+'Appliance costs'!AI119+'Appliance costs'!AI121","v":3007.7276141602092},{"$f":"'Appliance costs'!AJ117+'Appliance costs'!AJ118+'Appliance costs'!AJ119+'Appliance costs'!AJ121","v":3031.5363187728558},{"$f":"'Appliance costs'!AK117+'Appliance costs'!AK118+'Appliance costs'!AK119+'Appliance costs'!AK121","v":2615.9047732887734},{"$f":"'Appliance costs'!AL117+'Appliance costs'!AL118+'Appliance costs'!AL119+'Appliance costs'!AL121","v":2135.6831758812864},{"$f":"'Appliance costs'!AM117+'Appliance costs'!AM118+'Appliance costs'!AM119+'Appliance costs'!AM121","v":2066.6671764886023},{"$f":"'Appliance costs'!AN117+'Appliance costs'!AN118+'Appliance costs'!AN119+'Appliance costs'!AN121","v":2481.0455373684513},{"$f":"'Appliance costs'!AO117+'Appliance costs'!AO118+'Appliance costs'!AO119+'Appliance costs'!AO121","v":2860.9647172182149},{"$f":"'Appliance costs'!AP117+'Appliance costs'!AP118+'Appliance costs'!AP119+'Appliance costs'!AP121","v":2876.1433356663993},{"$f":"'Appliance costs'!AQ117+'Appliance costs'!AQ118+'Appliance costs'!AQ119+'Appliance costs'!AQ121","v":2437.7157139760384},{"$f":"'Appliance costs'!AR117+'Appliance costs'!AR118+'Appliance costs'!AR119+'Appliance costs'!AR121","v":1968.1627698583652},{"$f":"'Appliance costs'!AS117+'Appliance costs'!AS118+'Appliance costs'!AS119+'Appliance costs'!AS121","v":1902.9033545051948},{"$f":"'Appliance costs'!AT117+'Appliance costs'!AT118+'Appliance costs'!AT119+'Appliance costs'!AT121","v":2268.3339533236626},{"$f":"'Appliance costs'!AU117+'Appliance costs'!AU118+'Appliance costs'!AU119+'Appliance costs'!AU121","v":2642.1649861136907},{"$f":"'Appliance costs'!AV117+'Appliance costs'!AV118+'Appliance costs'!AV119+'Appliance costs'!AV121","v":2694.6698612092059},{"$f":"'Appliance costs'!AW117+'Appliance costs'!AW118+'Appliance costs'!AW119+'Appliance costs'!AW121","v":-5063.3459966298597},{"$f":"'Appliance costs'!AX117+'Appliance costs'!AX118+'Appliance costs'!AX119+'Appliance costs'!AX121","v":-5060.4824769361858},{"$f":"'Appliance costs'!AY117+'Appliance costs'!AY118+'Appliance costs'!AY119+'Appliance costs'!AY121","v":-5057.7304630365434},{"$f":"'Appliance costs'!AZ117+'Appliance costs'!AZ118+'Appliance costs'!AZ119+'Appliance costs'!AZ121","v":-5055.086345275653},{"$f":"'Appliance costs'!BA117+'Appliance costs'!BA118+'Appliance costs'!BA119+'Appliance costs'!BA121","v":-5052.5466999903565},{"$f":"'Appliance costs'!BB117+'Appliance costs'!BB118+'Appliance costs'!BB119+'Appliance costs'!BB121","v":-5050.1082799044343},{"$f":"'Appliance costs'!BC117+'Appliance costs'!BC118+'Appliance costs'!BC119+'Appliance costs'!BC121","v":-5047.7680051565512},{"$f":"'Appliance costs'!BD117+'Appliance costs'!BD118+'Appliance costs'!BD119+'Appliance costs'!BD121","v":-5045.5229549173018},{"$f":"'Appliance costs'!BE117+'Appliance costs'!BE118+'Appliance costs'!BE119+'Appliance costs'!BE121","v":-5043.3703595547486},{"$f":"'Appliance costs'!BF117+'Appliance costs'!BF118+'Appliance costs'!BF119+'Appliance costs'!BF121","v":-5041.307593311205},{"$f":"'Appliance costs'!BG117+'Appliance costs'!BG118+'Appliance costs'!BG119+'Appliance costs'!BG121","v":-5039.3321674568924},{"$f":"'Appliance costs'!BH117+'Appliance costs'!BH118+'Appliance costs'!BH119+'Appliance costs'!BH121","v":-5037.4417238889018},{"$f":"'Appliance costs'!BI117+'Appliance costs'!BI118+'Appliance costs'!BI119+'Appliance costs'!BI121","v":-5035.6340291463348},{"$f":"'Appliance costs'!BJ117+'Appliance costs'!BJ118+'Appliance costs'!BJ119+'Appliance costs'!BJ121","v":-5033.9069688148047},{"$f":"'Appliance costs'!BK117+'Appliance costs'!BK118+'Appliance costs'!BK119+'Appliance costs'!BK121","v":-5032.258542295589},{"$f":"'Appliance costs'!BL117+'Appliance costs'!BL118+'Appliance costs'!BL119+'Appliance costs'!BL121","v":-5030.6868579166494},{"$f":"'Appliance costs'!BM117+'Appliance costs'!BM118+'Appliance costs'!BM119+'Appliance costs'!BM121","v":-5029.190128364502},{"$f":"'Appliance costs'!BN117+'Appliance costs'!BN118+'Appliance costs'!BN119+'Appliance costs'!BN121","v":-5027.7666664176213},{"$f":"'Appliance costs'!BO117+'Appliance costs'!BO118+'Appliance costs'!BO119+'Appliance costs'!BO121","v":-5026.4148809634535},{"$f":"'Appliance costs'!BP117+'Appliance costs'!BP118+'Appliance costs'!BP119+'Appliance costs'!BP121","v":-5025.133273282665},{"$f":"'Appliance costs'!BQ117+'Appliance costs'!BQ118+'Appliance costs'!BQ119+'Appliance costs'!BQ121","v":-5023.9204335854229},{"$f":"'Appliance costs'!BR117+'Appliance costs'!BR118+'Appliance costs'!BR119+'Appliance costs'!BR121","v":-5022.7750377857355},{"$f":"'Appliance costs'!BS117+'Appliance costs'!BS118+'Appliance costs'!BS119+'Appliance costs'!BS121","v":-5021.6958445010387},{"$f":"'Appliance costs'!BT117+'Appliance costs'!BT118+'Appliance costs'!BT119+'Appliance costs'!BT121","v":-5020.6816922651633},{"$f":"'Appliance costs'!BU117+'Appliance costs'!BU118+'Appliance costs'!BU119+'Appliance costs'!BU121","v":-5019.7314969438503},{"$f":"'Appliance costs'!BV117+'Appliance costs'!BV118+'Appliance costs'!BV119+'Appliance costs'!BV121","v":-5018.8442493428047},{"$f":"'Appliance costs'!BW117+'Appliance costs'!BW118+'Appliance costs'!BW119+'Appliance costs'!BW121","v":-5018.0190129992043},{"$f":"'Appliance costs'!BX117+'Appliance costs'!BX118+'Appliance costs'!BX119+'Appliance costs'!BX121","v":-5017.2549221482368},{"$f":"'Appliance costs'!BY117+'Appliance costs'!BY118+'Appliance costs'!BY119+'Appliance costs'!BY121","v":-5016.5511798571024},{"$f":"'Appliance costs'!BZ117+'Appliance costs'!BZ118+'Appliance costs'!BZ119+'Appliance costs'!BZ121","v":-5015.9070563195091},{"$f":"'Appliance costs'!CA117+'Appliance costs'!CA118+'Appliance costs'!CA119+'Appliance costs'!CA121","v":-5015.3218873043679},{"$f":"'Appliance costs'!CB117+'Appliance costs'!CB118+'Appliance costs'!CB119+'Appliance costs'!CB121","v":-5014.7950727530351},{"$f":"'Appliance costs'!CC117+'Appliance costs'!CC118+'Appliance costs'!CC119+'Appliance costs'!CC121","v":-5014.326075519979}]
[]
["Cooking plus hot water and space heating"]
["High income",null,{"$f":"'Appliance costs'!B103+'Appliance costs'!B104+'Appliance costs'!B106+'Appliance costs'!B107","v":-8769.0116719026428},{"$f":"'Appliance costs'!C103+'Appliance costs'!C104+'Appliance costs'!C106+'Appliance costs'!C107","v":-8685.5641588360595},{"$f":"'Appliance costs'!D103+'Appliance costs'!D104+'Appliance costs'!D106+'Appliance costs'!D107","v":-8404.6966222276606},{"$f":"'Appliance costs'!E103+'Appliance costs'!E104+'Appliance costs'!E106+'Appliance costs'!E107","v":-8470.6313329734403},{"$f":"'Appliance costs'!F103+'Appliance costs'!F104+'Appliance costs'!F106+'Appliance costs'!F107","v":-7037.6089044200407},{"$f":"'Appliance costs'!G103+'Appliance costs'!G104+'Appliance costs'!G106+'Appliance costs'!G107","v":-6689.5769725229266},{"$f":"'Appliance costs'!H103+'Appliance costs'!H104+'Appliance costs'!H106+'Appliance costs'!H107","v":-6191.5355250649236},{"$f":"'Appliance costs'!I103+'Appliance costs'!I104+'Appliance costs'!I106+'Appliance costs'!I107","v":-5993.90454160223},{"$f":"'Appliance costs'!J103+'Appliance costs'!J104+'Appliance costs'!J106+'Appliance costs'!J107","v":-6257.0872860193422},{"$f":"'Appliance costs'!K103+'Appliance costs'!K104+'Appliance costs'!K106+'Appliance costs'!K107","v":-5562.9700476248045},{"$f":"'Appliance costs'!L103+'Appliance costs'!L104+'Appliance costs'!L106+'Appliance costs'!L107","v":-4502.4947769210366},{"$f":"'Appliance costs'!M103+'Appliance costs'!M104+'Appliance costs'!M106+'Appliance costs'!M107","v":-4244.4587766941213},{"$f":"'Appliance costs'!N103+'Appliance costs'!N104+'Appliance costs'!N106+'Appliance costs'!N107","v":-4140.6518614265924},{"$f":"'Appliance costs'!O103+'Appliance costs'!O104+'Appliance costs'!O106+'Appliance costs'!O107","v":-3939.8393718390989},{"$f":"'Appliance costs'!P103+'Appliance costs'!P104+'Appliance costs'!P106+'Appliance costs'!P107","v":-3995.5152796647772},{"$f":"'Appliance costs'!Q103+'Appliance costs'!Q104+'Appliance costs'!Q106+'Appliance costs'!Q107","v":-3744.3732231695967},{"$f":"'Appliance costs'!R103+'Appliance costs'!R104+'Appliance costs'!R106+'Appliance costs'!R107","v":-3436.9522112798995},{"$f":"'Appliance costs'!S103+'Appliance costs'!S104+'Appliance costs'!S106+'Appliance costs'!S107","v":-3077.3837769665024},{"$f":"'Appliance costs'!T103+'Appliance costs'!T104+'Appliance costs'!T106+'Appliance costs'!T107","v":-2550.3478527970674},{"$f":"'Appliance costs'!U103+'Appliance costs'!U104+'Appliance costs'!U106+'Appliance costs'!U107","v":-2065.5290261104838},{"$f":"'Appliance costs'!V103+'Appliance costs'!V104+'Appliance costs'!V106+'Appliance costs'!V107","v":-1621.458729383671},{"$f":"'Appliance costs'!W103+'Appliance costs'!W104+'Appliance costs'!W106+'Appliance costs'!W107","v":-969.95535279875253},{"$f":"'Appliance costs'!X103+'Appliance costs'!X104+'Appliance costs'!X106+'Appliance costs'!X107","v":-176.26197082503222},{"$f":"'Appliance costs'!Y103+'Appliance costs'!Y104+'Appliance costs'!Y106+'Appliance costs'!Y107","v":801.33425341348334},{"$f":"'Appliance costs'!Z103+'Appliance costs'!Z104+'Appliance costs'!Z106+'Appliance costs'!Z107","v":1950.6939502250527},{"$f":"'Appliance costs'!AA103+'Appliance costs'!AA104+'Appliance costs'!AA106+'Appliance costs'!AA107","v":3243.7416573636947},{"$f":"'Appliance costs'!AB103+'Appliance costs'!AB104+'Appliance costs'!AB106+'Appliance costs'!AB107","v":4791.8164074750612},{"$f":"'Appliance costs'!AC103+'Appliance costs'!AC104+'Appliance costs'!AC106+'Appliance costs'!AC107","v":5705.6530639382281},{"$f":"'Appliance costs'!AD103+'Appliance costs'!AD104+'Appliance costs'!AD106+'Appliance costs'!AD107","v":5229.9681062816453},{"$f":"'Appliance costs'!AE103+'Appliance costs'!AE104+'Appliance costs'!AE106+'Appliance costs'!AE107","v":3955.3040248892739},{"$f":"'Appliance costs'!AF103+'Appliance costs'!AF104+'Appliance costs'!AF106+'Appliance costs'!AF107","v":3027.6569694829395},{"$f":"'Appliance costs'!AG103+'Appliance costs'!AG104+'Appliance costs'!AG106+'Appliance costs'!AG107","v":3120.1756098978558},{"$f":"'Appliance costs'!AH103+'Appliance costs'!AH104+'Appliance costs'!AH106+'Appliance costs'!AH107","v":3930.5363005387517},{"$f":"'Appliance costs'!AI103+'Appliance costs'!AI104+'Appliance costs'!AI106+'Appliance costs'!AI107","v":4810.662267511696},{"$f":"'Appliance costs'!AJ103+'Appliance costs'!AJ104+'Appliance costs'!AJ106+'Appliance costs'!AJ107","v":4867.1925032557238},{"$f":"'Appliance costs'!AK103+'Appliance costs'!AK104+'Appliance costs'!AK106+'Appliance costs'!AK107","v":3879.162205803952},{"$f":"'Appliance costs'!AL103+'Appliance costs'!AL104+'Appliance costs'!AL106+'Appliance costs'!AL107","v":2737.6017120209335},{"$f":"'Appliance costs'!AM103+'Appliance costs'!AM104+'Appliance costs'!AM106+'Appliance costs'!AM107","v":2573.4918041849232},{"$f":"'Appliance costs'!AN103+'Appliance costs'!AN104+'Appliance costs'!AN106+'Appliance costs'!AN107","v":3558.4272986938195},{"$f":"'Appliance costs'!AO103+'Appliance costs'!AO104+'Appliance costs'!AO106+'Appliance costs'!AO107","v":4461.4543348180732},{"$f":"'Appliance costs'!AP103+'Appliance costs'!AP104+'Appliance costs'!AP106+'Appliance costs'!AP107","v":4497.4838452019976},{"$f":"'Appliance costs'!AQ103+'Appliance costs'!AQ104+'Appliance costs'!AQ106+'Appliance costs'!AQ107","v":3455.2793059453743},{"$f":"'Appliance costs'!AR103+'Appliance costs'!AR104+'Appliance costs'!AR106+'Appliance costs'!AR107","v":2339.090765733331},{"$f":"'Appliance costs'!AS103+'Appliance costs'!AS104+'Appliance costs'!AS106+'Appliance costs'!AS107","v":2183.9221423712952},{"$f":"'Appliance costs'!AT103+'Appliance costs'!AT104+'Appliance costs'!AT106+'Appliance costs'!AT107","v":3052.518628387782},{"$f":"'Appliance costs'!AU103+'Appliance costs'!AU104+'Appliance costs'!AU106+'Appliance costs'!AU107","v":3941.0848578658024},{"$f":"'Appliance costs'!AV103+'Appliance costs'!AV104+'Appliance costs'!AV106+'Appliance costs'!AV107","v":4065.8505353835135},{"$f":"'Appliance costs'!AW103+'Appliance costs'!AW104+'Appliance costs'!AW106+'Appliance costs'!AW107","v":-14375.229970795155},{"$f":"'Appliance costs'!AX103+'Appliance costs'!AX104+'Appliance costs'!AX106+'Appliance costs'!AX107","v":-14368.460288918244},{"$f":"'Appliance costs'!AY103+'Appliance costs'!AY104+'Appliance costs'!AY106+'Appliance costs'!AY107","v":-14361.954219250709},{"$f":"'Appliance costs'!AZ103+'Appliance costs'!AZ104+'Appliance costs'!AZ106+'Appliance costs'!AZ107","v":-14355.703228162411},{"$f":"'Appliance costs'!BA103+'Appliance costs'!BA104+'Appliance costs'!BA106+'Appliance costs'!BA107","v":-14349.699221729477},{"$f":"'Appliance costs'!BB103+'Appliance costs'!BB104+'Appliance costs'!BB106+'Appliance costs'!BB107","v":-14343.934523026537},{"$f":"'Appliance costs'!BC103+'Appliance costs'!BC104+'Appliance costs'!BC106+'Appliance costs'!BC107","v":-14338.4018509158},{"$f":"'Appliance costs'!BD103+'Appliance costs'!BD104+'Appliance costs'!BD106+'Appliance costs'!BD107","v":-14333.094300228797},{"$f":"'Appliance costs'!BE103+'Appliance costs'!BE104+'Appliance costs'!BE106+'Appliance costs'!BE107","v":-14328.005323244848},{"$f":"'Appliance costs'!BF103+'Appliance costs'!BF104+'Appliance costs'!BF106+'Appliance costs'!BF107","v":-14323.128712378133},{"$f":"'Appliance costs'!BG103+'Appliance costs'!BG104+'Appliance costs'!BG106+'Appliance costs'!BG107","v":-14318.458583992193},{"$f":"'Appliance costs'!BH103+'Appliance costs'!BH104+'Appliance costs'!BH106+'Appliance costs'!BH107","v":-14313.989363267146},{"$f":"'Appliance costs'!BI103+'Appliance costs'!BI104+'Appliance costs'!BI106+'Appliance costs'!BI107","v":-14309.715770050805},{"$f":"'Appliance costs'!BJ103+'Appliance costs'!BJ104+'Appliance costs'!BJ106+'Appliance costs'!BJ107","v":-14305.632805630299},{"$f":"'Appliance costs'!BK103+'Appliance costs'!BK104+'Appliance costs'!BK106+'Appliance costs'!BK107","v":-14301.735740365757},{"$f":"'Appliance costs'!BL103+'Appliance costs'!BL104+'Appliance costs'!BL106+'Appliance costs'!BL107","v":-14298.020102132206},{"$f":"'Appliance costs'!BM103+'Appliance costs'!BM104+'Appliance costs'!BM106+'Appliance costs'!BM107","v":-14294.481665520025},{"$f":"'Appliance costs'!BN103+'Appliance costs'!BN104+'Appliance costs'!BN106+'Appliance costs'!BN107","v":-14291.116441748187},{"$f":"'Appliance costs'!BO103+'Appliance costs'!BO104+'Appliance costs'!BO106+'Appliance costs'!BO107","v":-14287.92066924808},{"$f":"'Appliance costs'!BP103+'Appliance costs'!BP104+'Appliance costs'!BP106+'Appliance costs'!BP107","v":-14284.890804879031},{"$f":"'Appliance costs'!BQ103+'Appliance costs'!BQ104+'Appliance costs'!BQ106+'Appliance costs'!BQ107","v":-14282.023515739671},{"$f":"'Appliance costs'!BR103+'Appliance costs'!BR104+'Appliance costs'!BR106+'Appliance costs'!BR107","v":-14279.315671542137},{"$f":"'Appliance costs'!BS103+'Appliance costs'!BS104+'Appliance costs'!BS106+'Appliance costs'!BS107","v":-14276.764337518753},{"$f":"'Appliance costs'!BT103+'Appliance costs'!BT104+'Appliance costs'!BT106+'Appliance costs'!BT107","v":-14274.366767833168},{"$f":"'Appliance costs'!BU103+'Appliance costs'!BU104+'Appliance costs'!BU106+'Appliance costs'!BU107","v":-14272.120399470332},{"$f":"'Appliance costs'!BV103+'Appliance costs'!BV104+'Appliance costs'!BV106+'Appliance costs'!BV107","v":-14270.0228465817},{"$f":"'Appliance costs'!BW103+'Appliance costs'!BW104+'Appliance costs'!BW106+'Appliance costs'!BW107","v":-14268.071895264065},{"$f":"'Appliance costs'!BX103+'Appliance costs'!BX104+'Appliance costs'!BX106+'Appliance costs'!BX107","v":-14266.265498752267},{"$f":"'Appliance costs'!BY103+'Appliance costs'!BY104+'Appliance costs'!BY106+'Appliance costs'!BY107","v":-14264.601773007747},{"$f":"'Appliance costs'!BZ103+'Appliance costs'!BZ104+'Appliance costs'!BZ106+'Appliance costs'!BZ107","v":-14263.078992686536},{"$f":"'Appliance costs'!CA103+'Appliance costs'!CA104+'Appliance costs'!CA106+'Appliance costs'!CA107","v":-14261.695587471797},{"$f":"'Appliance costs'!CB103+'Appliance costs'!CB104+'Appliance costs'!CB106+'Appliance costs'!CB107","v":-14260.450138757571},{"$f":"'Appliance costs'!CC103+'Appliance costs'!CC104+'Appliance costs'!CC106+'Appliance costs'!CC107","v":-14259.341376671542}]
["Medium income",null,{"$f":"'Appliance costs'!B110+'Appliance costs'!B111+'Appliance costs'!B113+'Appliance costs'!B114","v":-9037.2361466310704},{"$f":"'Appliance costs'!C110+'Appliance costs'!C111+'Appliance costs'!C113+'Appliance costs'!C114","v":-8976.0868855809076},{"$f":"'Appliance costs'!D110+'Appliance costs'!D111+'Appliance costs'!D113+'Appliance costs'!D114","v":-8770.2707781208846},{"$f":"'Appliance costs'!E110+'Appliance costs'!E111+'Appliance costs'!E113+'Appliance costs'!E114","v":-8818.5868835564488},{"$f":"'Appliance costs'!F110+'Appliance costs'!F111+'Appliance costs'!F113+'Appliance costs'!F114","v":-7768.4865347967107},{"$f":"'Appliance costs'!G110+'Appliance costs'!G111+'Appliance costs'!G113+'Appliance costs'!G114","v":-7513.453224931759},{"$f":"'Appliance costs'!H110+'Appliance costs'!H111+'Appliance costs'!H113+'Appliance costs'!H114","v":-7148.4948772802136},{"$f":"'Appliance costs'!I110+'Appliance costs'!I111+'Appliance costs'!I113+'Appliance costs'!I114","v":-7003.6734421618521},{"$f":"'Appliance costs'!J110+'Appliance costs'!J111+'Appliance costs'!J113+'Appliance costs'!J114","v":-7196.5303620489613},{"$f":"'Appliance costs'!K110+'Appliance costs'!K111+'Appliance costs'!K113+'Appliance costs'!K114","v":-6687.8902042992677},{"$f":"'Appliance costs'!L110+'Appliance costs'!L111+'Appliance costs'!L113+'Appliance costs'!L114","v":-5910.7876067207644},{"$f":"'Appliance costs'!M110+'Appliance costs'!M111+'Appliance costs'!M113+'Appliance costs'!M114","v":-5721.7021545800162},{"$f":"'Appliance costs'!N110+'Appliance costs'!N111+'Appliance costs'!N113+'Appliance costs'!N114","v":-5645.6337862460014},{"$f":"'Appliance costs'!O110+'Appliance costs'!O111+'Appliance costs'!O113+'Appliance costs'!O114","v":-5498.4809844828005},{"$f":"'Appliance costs'!P110+'Appliance costs'!P111+'Appliance costs'!P113+'Appliance costs'!P114","v":-5539.2795714834801},{"$f":"'Appliance costs'!Q110+'Appliance costs'!Q111+'Appliance costs'!Q113+'Appliance costs'!Q114","v":-5355.2459123731687},{"$f":"'Appliance costs'!R110+'Appliance costs'!R111+'Appliance costs'!R113+'Appliance costs'!R114","v":-5129.9717607834245},{"$f":"'Appliance costs'!S110+'Appliance costs'!S111+'Appliance costs'!S113+'Appliance costs'!S114","v":-4866.4846507759057},{"$f":"'Appliance costs'!T110+'Appliance costs'!T111+'Appliance costs'!T113+'Appliance costs'!T114","v":-4480.2795246370788},{"$f":"'Appliance costs'!U110+'Appliance costs'!U111+'Appliance costs'!U113+'Appliance costs'!U114","v":-4125.0105429067644},{"$f":"'Appliance costs'!V110+'Appliance costs'!V111+'Appliance costs'!V113+'Appliance costs'!V114","v":-3709.417204288733},{"$f":"'Appliance costs'!W110+'Appliance costs'!W111+'Appliance costs'!W113+'Appliance costs'!W114","v":-3232.0039347277007},{"$f":"'Appliance costs'!X110+'Appliance costs'!X111+'Appliance costs'!X113+'Appliance costs'!X114","v":-2650.3956635576169},{"$f":"'Appliance costs'!Y110+'Appliance costs'!Y111+'Appliance costs'!Y113+'Appliance costs'!Y114","v":-1934.0257620373952},{"$f":"'Appliance costs'!Z110+'Appliance costs'!Z111+'Appliance costs'!Z113+'Appliance costs'!Z114","v":-1091.7898036716954},{"$f":"'Appliance costs'!AA110+'Appliance costs'!AA111+'Appliance costs'!AA113+'Appliance costs'!AA114","v":-144.26112500337717},{"$f":"'Appliance costs'!AB110+'Appliance costs'!AB111+'Appliance costs'!AB113+'Appliance costs'!AB114","v":990.1480807472451},{"$f":"'Appliance costs'!AC110+'Appliance costs'!AC111+'Appliance costs'!AC113+'Appliance costs'!AC114","v":1659.7957935399297},{"$f":"'Appliance costs'!AD110+'Appliance costs'!AD111+'Appliance costs'!AD113+'Appliance costs'!AD114","v":1311.2199932021865},{"$f":"'Appliance costs'!AE110+'Appliance costs'!AE111+'Appliance costs'!AE113+'Appliance costs'!AE114","v":377.16259832048377},{"$f":"'Appliance costs'!AF110+'Appliance costs'!AF111+'Appliance costs'!AF113+'Appliance costs'!AF114","v":-302.60519665498464},{"$f":"'Appliance costs'!AG110+'Appliance costs'!AG111+'Appliance costs'!AG113+'Appliance costs'!AG114","v":-234.80873050716968},{"$f":"'Appliance costs'!AH110+'Appliance costs'!AH111+'Appliance costs'!AH113+'Appliance costs'!AH114","v":359.01312943553125},{"$f":"'Appliance costs'!AI110+'Appliance costs'!AI111+'Appliance costs'!AI113+'Appliance costs'!AI114","v":1003.9580838587278},{"$f":"'Appliance costs'!AJ110+'Appliance costs'!AJ111+'Appliance costs'!AJ113+'Appliance costs'!AJ114","v":1045.3827113366085},{"$f":"'Appliance costs'!AK110+'Appliance costs'!AK111+'Appliance costs'!AK113+'Appliance costs'!AK114","v":321.36685557177339},{"$f":"'Appliance costs'!AL110+'Appliance costs'!AL111+'Appliance costs'!AL113+'Appliance costs'!AL114","v":-515.15394742919375},{"$f":"'Appliance costs'!AM110+'Appliance costs'!AM111+'Appliance costs'!AM113+'Appliance costs'!AM114","v":-635.41157077113144},{"$f":"'Appliance costs'!AN110+'Appliance costs'!AN111+'Appliance costs'!AN113+'Appliance costs'!AN114","v":86.336453322057196},{"$f":"'Appliance costs'!AO110+'Appliance costs'!AO111+'Appliance costs'!AO113+'Appliance costs'!AO114","v":748.06301578123907},{"$f":"'Appliance costs'!AP110+'Appliance costs'!AP111+'Appliance costs'!AP113+'Appliance costs'!AP114","v":774.46497618739681},{"$f":"'Appliance costs'!AQ110+'Appliance costs'!AQ111+'Appliance costs'!AQ113+'Appliance costs'!AQ114","v":10.750934909513717},{"$f":"'Appliance costs'!AR110+'Appliance costs'!AR111+'Appliance costs'!AR113+'Appliance costs'!AR114","v":-807.17762782868772},{"$f":"'Appliance costs'!AS110+'Appliance costs'!AS111+'Appliance costs'!AS113+'Appliance costs'!AS114","v":-920.8831932562498},{"$f":"'Appliance costs'!AT110+'Appliance costs'!AT111+'Appliance costs'!AT113+'Appliance costs'!AT114","v":-284.38689374044111},{"$f":"'Appliance costs'!AU110+'Appliance costs'!AU111+'Appliance costs'!AU113+'Appliance costs'!AU114","v":366.74297616181752},{"$f":"'Appliance costs'!AV110+'Appliance costs'!AV111+'Appliance costs'!AV113+'Appliance costs'!AV114","v":458.16965509164515},{"$f":"'Appliance costs'!AW110+'Appliance costs'!AW111+'Appliance costs'!AW113+'Appliance costs'!AW114","v":-13055.216238381832},{"$f":"'Appliance costs'!AX110+'Appliance costs'!AX111+'Appliance costs'!AX113+'Appliance costs'!AX114","v":-13050.255502835555},{"$f":"'Appliance costs'!AY110+'Appliance costs'!AY111+'Appliance costs'!AY113+'Appliance costs'!AY114","v":-13045.487938915547},{"$f":"'Appliance costs'!AZ110+'Appliance costs'!AZ111+'Appliance costs'!AZ113+'Appliance costs'!AZ114","v":-13040.90729328773},{"$f":"'Appliance costs'!BA110+'Appliance costs'!BA111+'Appliance costs'!BA113+'Appliance costs'!BA114","v":-13036.507634829108},{"$f":"'Appliance costs'!BB110+'Appliance costs'!BB111+'Appliance costs'!BB113+'Appliance costs'!BB114","v":-13032.283337987807},{"$f":"'Appliance costs'!BC110+'Appliance costs'!BC111+'Appliance costs'!BC113+'Appliance costs'!BC114","v":-13028.229067239985},{"$f":"'Appliance costs'!BD110+'Appliance costs'!BD111+'Appliance costs'!BD113+'Appliance costs'!BD114","v":-13024.339762567266},{"$f":"'Appliance costs'!BE110+'Appliance costs'!BE111+'Appliance costs'!BE113+'Appliance costs'!BE114","v":-13020.610625884408},{"$f":"'Appliance costs'!BF110+'Appliance costs'!BF111+'Appliance costs'!BF113+'Appliance costs'!BF114","v":-13017.037108352606},{"$f":"'Appliance costs'!BG110+'Appliance costs'!BG111+'Appliance costs'!BG113+'Appliance costs'!BG114","v":-13013.614898518963},{"$f":"'Appliance costs'!BH110+'Appliance costs'!BH111+'Appliance costs'!BH113+'Appliance costs'!BH114","v":-13010.339911227386},{"$f":"'Appliance costs'!BI110+'Appliance costs'!BI111+'Appliance costs'!BI113+'Appliance costs'!BI114","v":-13007.208277250473},{"$f":"'Appliance costs'!BJ110+'Appliance costs'!BJ111+'Appliance costs'!BJ113+'Appliance costs'!BJ114","v":-13004.216333595914},{"$f":"'Appliance costs'!BK110+'Appliance costs'!BK111+'Appliance costs'!BK113+'Appliance costs'!BK114","v":-13001.360614444633},{"$f":"'Appliance costs'!BL110+'Appliance costs'!BL111+'Appliance costs'!BL113+'Appliance costs'!BL114","v":-12998.637842681143},{"$f":"'Appliance costs'!BM110+'Appliance costs'!BM111+'Appliance costs'!BM113+'Appliance costs'!BM114","v":-12996.044921979779},{"$f":"'Appliance costs'!BN110+'Appliance costs'!BN111+'Appliance costs'!BN113+'Appliance costs'!BN114","v":-12993.578929413261},{"$f":"'Appliance costs'!BO110+'Appliance costs'!BO111+'Appliance costs'!BO113+'Appliance costs'!BO114","v":-12991.237108552647},{"$f":"'Appliance costs'!BP110+'Appliance costs'!BP111+'Appliance costs'!BP113+'Appliance costs'!BP114","v":-12989.01686303015},{"$f":"'Appliance costs'!BQ110+'Appliance costs'!BQ111+'Appliance costs'!BQ113+'Appliance costs'!BQ114","v":-12986.915750538645},{"$f":"'Appliance costs'!BR110+'Appliance costs'!BR111+'Appliance costs'!BR113+'Appliance costs'!BR114","v":-12984.931477243574},{"$f":"'Appliance costs'!BS110+'Appliance costs'!BS111+'Appliance costs'!BS113+'Appliance costs'!BS114","v":-12983.061892585041},{"$f":"'Appliance costs'!BT110+'Appliance costs'!BT111+'Appliance costs'!BT113+'Appliance costs'!BT114","v":-12981.304984449589},{"$f":"'Appliance costs'!BU110+'Appliance costs'!BU111+'Appliance costs'!BU113+'Appliance costs'!BU114","v":-12979.658874692859},{"$f":"'Appliance costs'!BV110+'Appliance costs'!BV111+'Appliance costs'!BV113+'Appliance costs'!BV114","v":-12978.121814995813},{"$f":"'Appliance costs'!BW110+'Appliance costs'!BW111+'Appliance costs'!BW113+'Appliance costs'!BW114","v":-12976.69218303874},{"$f":"'Appliance costs'!BX110+'Appliance costs'!BX111+'Appliance costs'!BX113+'Appliance costs'!BX114","v":-12975.368478978538},{"$f":"'Appliance costs'!BY110+'Appliance costs'!BY111+'Appliance costs'!BY113+'Appliance costs'!BY114","v":-12974.149322216055},{"$f":"'Appliance costs'!BZ110+'Appliance costs'!BZ111+'Appliance costs'!BZ113+'Appliance costs'!BZ114","v":-12973.033448441485},{"$f":"'Appliance costs'!CA110+'Appliance costs'!CA111+'Appliance costs'!CA113+'Appliance costs'!CA114","v":-12972.019706946918},{"$f":"'Appliance costs'!CB110+'Appliance costs'!CB111+'Appliance costs'!CB113+'Appliance costs'!CB114","v":-12971.107058196199},{"$f":"'Appliance costs'!CC110+'Appliance costs'!CC111+'Appliance costs'!CC113+'Appliance costs'!CC114","v":-12970.294571643279}]
["Low income",null,{"$f":"'Appliance costs'!B117+'Appliance costs'!B118+'Appliance costs'!B120+'Appliance costs'!B121","v":-9207.3156672407658},{"$f":"'Appliance costs'!C117+'Appliance costs'!C118+'Appliance costs'!C120+'Appliance costs'!C121","v":-9160.3055932175394},{"$f":"'Appliance costs'!D117+'Appliance costs'!D118+'Appliance costs'!D120+'Appliance costs'!D121","v":-9002.079144022493},{"$f":"'Appliance costs'!E117+'Appliance costs'!E118+'Appliance costs'!E120+'Appliance costs'!E121","v":-9039.2233981644476},{"$f":"'Appliance costs'!F117+'Appliance costs'!F118+'Appliance costs'!F120+'Appliance costs'!F121","v":-8231.9316291516352},{"$f":"'Appliance costs'!G117+'Appliance costs'!G118+'Appliance costs'!G120+'Appliance costs'!G121","v":-8035.8681842425449},{"$f":"'Appliance costs'!H117+'Appliance costs'!H118+'Appliance costs'!H120+'Appliance costs'!H121","v":-7755.2970269816324},{"$f":"'Appliance costs'!I117+'Appliance costs'!I118+'Appliance costs'!I120+'Appliance costs'!I121","v":-7643.9618077468585},{"$f":"'Appliance costs'!J117+'Appliance costs'!J118+'Appliance costs'!J120+'Appliance costs'!J121","v":-7792.2255467370542},{"$f":"'Appliance costs'!K117+'Appliance costs'!K118+'Appliance costs'!K120+'Appliance costs'!K121","v":-7401.1952864141385},{"$f":"'Appliance costs'!L117+'Appliance costs'!L118+'Appliance costs'!L120+'Appliance costs'!L121","v":-6803.7775906248207},{"$f":"'Appliance costs'!M117+'Appliance costs'!M118+'Appliance costs'!M120+'Appliance costs'!M121","v":-6658.4132648881587},{"$f":"'Appliance costs'!N117+'Appliance costs'!N118+'Appliance costs'!N120+'Appliance costs'!N121","v":-6599.9337417541883},{"$f":"'Appliance costs'!O117+'Appliance costs'!O118+'Appliance costs'!O120+'Appliance costs'!O121","v":-6486.8062241879743},{"$f":"'Appliance costs'!P117+'Appliance costs'!P118+'Appliance costs'!P120+'Appliance costs'!P121","v":-6518.171191842639},{"$f":"'Appliance costs'!Q117+'Appliance costs'!Q118+'Appliance costs'!Q120+'Appliance costs'!Q121","v":-6376.6905624946558},{"$f":"'Appliance costs'!R117+'Appliance costs'!R118+'Appliance costs'!R120+'Appliance costs'!R121","v":-6203.5052392400357},{"$f":"'Appliance costs'!S117+'Appliance costs'!S118+'Appliance costs'!S120+'Appliance costs'!S121","v":-6000.9427170951058},{"$f":"'Appliance costs'!T117+'Appliance costs'!T118+'Appliance costs'!T120+'Appliance costs'!T121","v":-5704.0375500311475},{"$f":"'Appliance costs'!U117+'Appliance costs'!U118+'Appliance costs'!U120+'Appliance costs'!U121","v":-5430.915343115219},{"$f":"'Appliance costs'!V117+'Appliance costs'!V118+'Appliance costs'!V120+'Appliance costs'!V121","v":-5033.3790717669344},{"$f":"'Appliance costs'!W117+'Appliance costs'!W118+'Appliance costs'!W120+'Appliance costs'!W121","v":-4666.3552883834491},{"$f":"'Appliance costs'!X117+'Appliance costs'!X118+'Appliance costs'!X120+'Appliance costs'!X121","v":-4219.2289059763443},{"$f":"'Appliance costs'!Y117+'Appliance costs'!Y118+'Appliance costs'!Y120+'Appliance costs'!Y121","v":-3668.5010391121536},{"$f":"'Appliance costs'!Z117+'Appliance costs'!Z118+'Appliance costs'!Z120+'Appliance costs'!Z121","v":-3021.0103897105932},{"$f":"'Appliance costs'!AA117+'Appliance costs'!AA118+'Appliance costs'!AA120+'Appliance costs'!AA121","v":-2292.5732416837677},{"$f":"'Appliance costs'!AB117+'Appliance costs'!AB118+'Appliance costs'!AB120+'Appliance costs'!AB121","v":-1420.4668610159774},{"$f":"'Appliance costs'!AC117+'Appliance costs'!AC118+'Appliance costs'!AC120+'Appliance costs'!AC121","v":-905.6578836508254},{"$f":"'Appliance costs'!AD117+'Appliance costs'!AD118+'Appliance costs'!AD120+'Appliance costs'!AD121","v":-1173.6345344747924},{"$f":"'Appliance costs'!AE117+'Appliance costs'!AE118+'Appliance costs'!AE120+'Appliance costs'!AE121","v":-1891.7152851041551},{"$f":"'Appliance costs'!AF117+'Appliance costs'!AF118+'Appliance costs'!AF120+'Appliance costs'!AF121","v":-2414.3043370665055},{"$f":"'Appliance costs'!AG117+'Appliance costs'!AG118+'Appliance costs'!AG120+'Appliance costs'!AG121","v":-2362.1840524156814},{"$f":"'Appliance costs'!AH117+'Appliance costs'!AH118+'Appliance costs'!AH120+'Appliance costs'!AH121","v":-1905.6681581415573},{"$f":"'Appliance costs'!AI117+'Appliance costs'!AI118+'Appliance costs'!AI120+'Appliance costs'!AI121","v":-1409.8500643878178},{"$f":"'Appliance costs'!AJ117+'Appliance costs'!AJ118+'Appliance costs'!AJ120+'Appliance costs'!AJ121","v":-1378.003811944599},{"$f":"'Appliance costs'!AK117+'Appliance costs'!AK118+'Appliance costs'!AK120+'Appliance costs'!AK121","v":-1934.6097036425267},{"$f":"'Appliance costs'!AL117+'Appliance costs'!AL118+'Appliance costs'!AL120+'Appliance costs'!AL121","v":-2577.7066797251241},{"$f":"'Appliance costs'!AM117+'Appliance costs'!AM118+'Appliance costs'!AM120+'Appliance costs'!AM121","v":-2670.1578341311324},{"$f":"'Appliance costs'!AN117+'Appliance costs'!AN118+'Appliance costs'!AN120+'Appliance costs'!AN121","v":-2115.2953966127884},{"$f":"'Appliance costs'!AO117+'Appliance costs'!AO118+'Appliance costs'!AO120+'Appliance costs'!AO121","v":-1606.5760081834956},{"$f":"'Appliance costs'!AP117+'Appliance costs'!AP118+'Appliance costs'!AP120+'Appliance costs'!AP121","v":-1586.2788191130735},{"$f":"'Appliance costs'!AQ117+'Appliance costs'!AQ118+'Appliance costs'!AQ120+'Appliance costs'!AQ121","v":-2173.403716396781},{"$f":"'Appliance costs'!AR117+'Appliance costs'!AR118+'Appliance costs'!AR120+'Appliance costs'!AR121","v":-2802.2074275077339},{"$f":"'Appliance costs'!AS117+'Appliance costs'!AS118+'Appliance costs'!AS120+'Appliance costs'!AS121","v":-2889.6215181411048},{"$f":"'Appliance costs'!AT117+'Appliance costs'!AT118+'Appliance costs'!AT120+'Appliance costs'!AT121","v":-2400.2985460907544},{"$f":"'Appliance costs'!AU117+'Appliance costs'!AU118+'Appliance costs'!AU120+'Appliance costs'!AU121","v":-1899.7256387954476},{"$f":"'Appliance costs'!AV117+'Appliance costs'!AV118+'Appliance costs'!AV120+'Appliance costs'!AV121","v":-1829.439017659286},{"$f":"'Appliance costs'!AW117+'Appliance costs'!AW118+'Appliance costs'!AW120+'Appliance costs'!AW121","v":-12218.203497339517},{"$f":"'Appliance costs'!AX117+'Appliance costs'!AX118+'Appliance costs'!AX120+'Appliance costs'!AX121","v":-12214.389803743959},{"$f":"'Appliance costs'!AY117+'Appliance costs'!AY118+'Appliance costs'!AY120+'Appliance costs'!AY121","v":-12210.724615826048},{"$f":"'Appliance costs'!AZ117+'Appliance costs'!AZ118+'Appliance costs'!AZ120+'Appliance costs'!AZ121","v":-12207.203126173687},{"$f":"'Appliance costs'!BA117+'Appliance costs'!BA118+'Appliance costs'!BA120+'Appliance costs'!BA121","v":-12203.820775082851},{"$f":"'Appliance costs'!BB117+'Appliance costs'!BB118+'Appliance costs'!BB120+'Appliance costs'!BB121","v":-12200.573237765226},{"$f":"'Appliance costs'!BC117+'Appliance costs'!BC118+'Appliance costs'!BC120+'Appliance costs'!BC121","v":-12197.456412399028},{"$f":"'Appliance costs'!BD117+'Appliance costs'!BD118+'Appliance costs'!BD120+'Appliance costs'!BD121","v":-12194.466408964427},{"$f":"'Appliance costs'!BE117+'Appliance costs'!BE118+'Appliance costs'!BE120+'Appliance costs'!BE121","v":-12191.599538809445},{"$f":"'Appliance costs'!BF117+'Appliance costs'!BF118+'Appliance costs'!BF120+'Appliance costs'!BF121","v":-12188.852304896749},{"$f":"'Appliance costs'!BG117+'Appliance costs'!BG118+'Appliance costs'!BG120+'Appliance costs'!BG121","v":-12186.221392685549},{"$f":"'Appliance costs'!BH117+'Appliance costs'!BH118+'Appliance costs'!BH120+'Appliance costs'!BH121","v":-12183.70366160658},{"$f":"'Appliance costs'!BI117+'Appliance costs'!BI118+'Appliance costs'!BI120+'Appliance costs'!BI121","v":-12181.296137091316},{"$f":"'Appliance costs'!BJ117+'Appliance costs'!BJ118+'Appliance costs'!BJ120+'Appliance costs'!BJ121","v":-12178.996003119812},{"$f":"'Appliance costs'!BK117+'Appliance costs'!BK118+'Appliance costs'!BK120+'Appliance costs'!BK121","v":-12176.800595254112},{"$f":"'Appliance costs'!BL117+'Appliance costs'!BL118+'Appliance costs'!BL120+'Appliance costs'!BL121","v":-12174.707394127034},{"$f":"'Appliance costs'!BM117+'Appliance costs'!BM118+'Appliance costs'!BM120+'Appliance costs'!BM121","v":-12172.714019358244},{"$f":"'Appliance costs'!BN117+'Appliance costs'!BN118+'Appliance costs'!BN120+'Appliance costs'!BN121","v":-12170.818223871893},{"$f":"'Appliance costs'!BO117+'Appliance costs'!BO118+'Appliance costs'!BO120+'Appliance costs'!BO121","v":-12169.017888592021},{"$f":"'Appliance costs'!BP117+'Appliance costs'!BP118+'Appliance costs'!BP120+'Appliance costs'!BP121","v":-12167.311017493828},{"$f":"'Appliance costs'!BQ117+'Appliance costs'!BQ118+'Appliance costs'!BQ120+'Appliance costs'!BQ121","v":-12165.695732990624},{"$f":"'Appliance costs'!BR117+'Appliance costs'!BR118+'Appliance costs'!BR120+'Appliance costs'!BR121","v":-12164.170271637837},{"$f":"'Appliance costs'!BS117+'Appliance costs'!BS118+'Appliance costs'!BS120+'Appliance costs'!BS121","v":-12162.732980136991},{"$f":"'Appliance costs'!BT117+'Appliance costs'!BT118+'Appliance costs'!BT120+'Appliance costs'!BT121","v":-12161.382311623895},{"$f":"'Appliance costs'!BU117+'Appliance costs'!BU118+'Appliance costs'!BU120+'Appliance costs'!BU121","v":-12160.116822226553},{"$f":"'Appliance costs'!BV117+'Appliance costs'!BV118+'Appliance costs'!BV120+'Appliance costs'!BV121","v":-12158.935167879545},{"$f":"'Appliance costs'!BW117+'Appliance costs'!BW118+'Appliance costs'!BW120+'Appliance costs'!BW121","v":-12157.836101382685},{"$f":"'Appliance costs'!BX117+'Appliance costs'!BX118+'Appliance costs'!BX120+'Appliance costs'!BX121","v":-12156.818469692846},{"$f":"'Appliance costs'!BY117+'Appliance costs'!BY118+'Appliance costs'!BY120+'Appliance costs'!BY121","v":-12155.881211438764},{"$f":"'Appliance costs'!BZ117+'Appliance costs'!BZ118+'Appliance costs'!BZ120+'Appliance costs'!BZ121","v":-12155.023354649618},{"$f":"'Appliance costs'!CA117+'Appliance costs'!CA118+'Appliance costs'!CA120+'Appliance costs'!CA121","v":-12154.244014688977},{"$f":"'Appliance costs'!CB117+'Appliance costs'!CB118+'Appliance costs'!CB120+'Appliance costs'!CB121","v":-12153.542392386569},{"$f":"'Appliance costs'!CC117+'Appliance costs'!CC118+'Appliance costs'!CC120+'Appliance costs'!CC121","v":-12152.917772361085}]
[]
[]
["Weighted NPV",2020,{"$f":"B23+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN23+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"C57*Census!$I$7+'RES S curve-connect'!C60*Census!$I$6+'RES S curve-connect'!C63*Census!$I$5","v":-2159.5874945868845},{"$f":"D57*Census!$I$7+'RES S curve-connect'!D60*Census!$I$6+'RES S curve-connect'!D63*Census!$I$5","v":-2126.9135216241757},{"$f":"E57*Census!$I$7+'RES S curve-connect'!E60*Census!$I$6+'RES S curve-connect'!E63*Census!$I$5","v":-2016.7261388420141},{"$f":"F57*Census!$I$7+'RES S curve-connect'!F60*Census!$I$6+'RES S curve-connect'!F63*Census!$I$5","v":-2040.7376740682084},{"$f":"G57*Census!$I$7+'RES S curve-connect'!G60*Census!$I$6+'RES S curve-connect'!G63*Census!$I$5","v":-1489.7868815535953},{"$f":"H57*Census!$I$7+'RES S curve-connect'!H60*Census!$I$6+'RES S curve-connect'!H63*Census!$I$5","v":-1354.5392284576274},{"$f":"I57*Census!$I$7+'RES S curve-connect'!I60*Census!$I$6+'RES S curve-connect'!I63*Census!$I$5","v":-1162.8796822540926},{"$f":"J57*Census!$I$7+'RES S curve-connect'!J60*Census!$I$6+'RES S curve-connect'!J63*Census!$I$5","v":-1087.0138339536329},{"$f":"K57*Census!$I$7+'RES S curve-connect'!K60*Census!$I$6+'RES S curve-connect'!K63*Census!$I$5","v":-1187.4691227712801},{"$f":"L57*Census!$I$7+'RES S curve-connect'!L60*Census!$I$6+'RES S curve-connect'!L63*Census!$I$5","v":-925.34624633361477},{"$f":"M57*Census!$I$7+'RES S curve-connect'!M60*Census!$I$6+'RES S curve-connect'!M63*Census!$I$5","v":-518.59885712235223},{"$f":"N57*Census!$I$7+'RES S curve-connect'!N60*Census!$I$6+'RES S curve-connect'!N63*Census!$I$5","v":-419.28110725028046},{"$f":"O57*Census!$I$7+'RES S curve-connect'!O60*Census!$I$6+'RES S curve-connect'!O63*Census!$I$5","v":-379.7242185006225},{"$f":"P57*Census!$I$7+'RES S curve-connect'!P60*Census!$I$6+'RES S curve-connect'!P63*Census!$I$5","v":-302.30412437172237},{"$f":"Q57*Census!$I$7+'RES S curve-connect'!Q60*Census!$I$6+'RES S curve-connect'!Q63*Census!$I$5","v":-323.36834797201374},{"$f":"R57*Census!$I$7+'RES S curve-connect'!R60*Census!$I$6+'RES S curve-connect'!R63*Census!$I$5","v":-226.57173589021932},{"$f":"S57*Census!$I$7+'RES S curve-connect'!S60*Census!$I$6+'RES S curve-connect'!S63*Census!$I$5","v":-108.32372393328959},{"$f":"T57*Census!$I$7+'RES S curve-connect'!T60*Census!$I$6+'RES S curve-connect'!T63*Census!$I$5","v":29.57154098435737},{"$f":"U57*Census!$I$7+'RES S curve-connect'!U60*Census!$I$6+'RES S curve-connect'!U63*Census!$I$5","v":232.06172267665312},{"$f":"V57*Census!$I$7+'RES S curve-connect'!V60*Census!$I$6+'RES S curve-connect'!V63*Census!$I$5","v":418.33998064640718},{"$f":"W57*Census!$I$7+'RES S curve-connect'!W60*Census!$I$6+'RES S curve-connect'!W63*Census!$I$5","v":776.12250814244771},{"$f":"X57*Census!$I$7+'RES S curve-connect'!X60*Census!$I$6+'RES S curve-connect'!X63*Census!$I$5","v":1026.5689672201863},{"$f":"Y57*Census!$I$7+'RES S curve-connect'!Y60*Census!$I$6+'RES S curve-connect'!Y63*Census!$I$5","v":1331.3401772601071},{"$f":"Z57*Census!$I$7+'RES S curve-connect'!Z60*Census!$I$6+'RES S curve-connect'!Z63*Census!$I$5","v":1706.6613087806231},{"$f":"AA57*Census!$I$7+'RES S curve-connect'!AA60*Census!$I$6+'RES S curve-connect'!AA63*Census!$I$5","v":2147.8763038862853},{"$f":"AB57*Census!$I$7+'RES S curve-connect'!AB60*Census!$I$6+'RES S curve-connect'!AB63*Census!$I$5","v":2644.2165724168281},{"$f":"AC57*Census!$I$7+'RES S curve-connect'!AC60*Census!$I$6+'RES S curve-connect'!AC63*Census!$I$5","v":3238.3880064845789},{"$f":"AD57*Census!$I$7+'RES S curve-connect'!AD60*Census!$I$6+'RES S curve-connect'!AD63*Census!$I$5","v":3589.2999721072356},{"$f":"AE57*Census!$I$7+'RES S curve-connect'!AE60*Census!$I$6+'RES S curve-connect'!AE63*Census!$I$5","v":3407.252457598312},{"$f":"AF57*Census!$I$7+'RES S curve-connect'!AF60*Census!$I$6+'RES S curve-connect'!AF63*Census!$I$5","v":2918.7569034523717},{"$f":"AG57*Census!$I$7+'RES S curve-connect'!AG60*Census!$I$6+'RES S curve-connect'!AG63*Census!$I$5","v":2563.0269590334806},{"$f":"AH57*Census!$I$7+'RES S curve-connect'!AH60*Census!$I$6+'RES S curve-connect'!AH63*Census!$I$5","v":2598.5934274909064},{"$f":"AI57*Census!$I$7+'RES S curve-connect'!AI60*Census!$I$6+'RES S curve-connect'!AI63*Census!$I$5","v":2909.495745308087},{"$f":"AJ57*Census!$I$7+'RES S curve-connect'!AJ60*Census!$I$6+'RES S curve-connect'!AJ63*Census!$I$5","v":3247.1546182549264},{"$f":"AK57*Census!$I$7+'RES S curve-connect'!AK60*Census!$I$6+'RES S curve-connect'!AK63*Census!$I$5","v":3268.90835143098},{"$f":"AL57*Census!$I$7+'RES S curve-connect'!AL60*Census!$I$6+'RES S curve-connect'!AL63*Census!$I$5","v":2890.0027461399527},{"$f":"AM57*Census!$I$7+'RES S curve-connect'!AM60*Census!$I$6+'RES S curve-connect'!AM63*Census!$I$5","v":2452.2057687327192},{"$f":"AN57*Census!$I$7+'RES S curve-connect'!AN60*Census!$I$6+'RES S curve-connect'!AN63*Census!$I$5","v":2389.3219194542467},{"$f":"AO57*Census!$I$7+'RES S curve-connect'!AO60*Census!$I$6+'RES S curve-connect'!AO63*Census!$I$5","v":2767.1690252813582},{"$f":"AP57*Census!$I$7+'RES S curve-connect'!AP60*Census!$I$6+'RES S curve-connect'!AP63*Census!$I$5","v":3113.5966321336746},{"$f":"AQ57*Census!$I$7+'RES S curve-connect'!AQ60*Census!$I$6+'RES S curve-connect'!AQ63*Census!$I$5","v":3127.4723125806509},{"$f":"AR57*Census!$I$7+'RES S curve-connect'!AR60*Census!$I$6+'RES S curve-connect'!AR63*Census!$I$5","v":2727.7732594286131},{"$f":"AS57*Census!$I$7+'RES S curve-connect'!AS60*Census!$I$6+'RES S curve-connect'!AS63*Census!$I$5","v":2299.6945016472819},{"$f":"AT57*Census!$I$7+'RES S curve-connect'!AT60*Census!$I$6+'RES S curve-connect'!AT63*Census!$I$5","v":2240.2271650817456},{"$f":"AU57*Census!$I$7+'RES S curve-connect'!AU60*Census!$I$6+'RES S curve-connect'!AU63*Census!$I$5","v":2573.4381669227687},{"$f":"AV57*Census!$I$7+'RES S curve-connect'!AV60*Census!$I$6+'RES S curve-connect'!AV63*Census!$I$5","v":2914.3070252713183},{"$f":"AW57*Census!$I$7+'RES S curve-connect'!AW60*Census!$I$6+'RES S curve-connect'!AW63*Census!$I$5","v":2962.2071226184189},{"$f":"AX57*Census!$I$7+'RES S curve-connect'!AX60*Census!$I$6+'RES S curve-connect'!AX63*Census!$I$5","v":-4111.0992084726895},{"$f":"AY57*Census!$I$7+'RES S curve-connect'!AY60*Census!$I$6+'RES S curve-connect'!AY63*Census!$I$5","v":-4108.461580219906},{"$f":"AZ57*Census!$I$7+'RES S curve-connect'!AZ60*Census!$I$6+'RES S curve-connect'!AZ63*Census!$I$5","v":-4105.9266615218494},{"$f":"BA57*Census!$I$7+'RES S curve-connect'!BA60*Census!$I$6+'RES S curve-connect'!BA63*Census!$I$5","v":-4103.4911274742844},{"$f":"BB57*Census!$I$7+'RES S curve-connect'!BB60*Census!$I$6+'RES S curve-connect'!BB63*Census!$I$5","v":-4101.1518244929412},{"$f":"BC57*Census!$I$7+'RES S curve-connect'!BC60*Census!$I$6+'RES S curve-connect'!BC63*Census!$I$5","v":-4098.9057614660314},{"$f":"BD57*Census!$I$7+'RES S curve-connect'!BD60*Census!$I$6+'RES S curve-connect'!BD63*Census!$I$5","v":-4096.750101489979},{"$f":"BE57*Census!$I$7+'RES S curve-connect'!BE60*Census!$I$6+'RES S curve-connect'!BE63*Census!$I$5","v":-4094.6821541477452},{"$f":"BF57*Census!$I$7+'RES S curve-connect'!BF60*Census!$I$6+'RES S curve-connect'!BF63*Census!$I$5","v":-4092.6993682924131},{"$f":"BG57*Census!$I$7+'RES S curve-connect'!BG60*Census!$I$6+'RES S curve-connect'!BG63*Census!$I$5","v":-4090.7993253016562},{"$f":"BH57*Census!$I$7+'RES S curve-connect'!BH60*Census!$I$6+'RES S curve-connect'!BH63*Census!$I$5","v":-4088.9797327714814},{"$f":"BI57*Census!$I$7+'RES S curve-connect'!BI60*Census!$I$6+'RES S curve-connect'!BI63*Census!$I$5","v":-4087.2384186201448},{"$f":"BJ57*Census!$I$7+'RES S curve-connect'!BJ60*Census!$I$6+'RES S curve-connect'!BJ63*Census!$I$5","v":-4085.5733255754076},{"$f":"BK57*Census!$I$7+'RES S curve-connect'!BK60*Census!$I$6+'RES S curve-connect'!BK63*Census!$I$5","v":-4083.9825060204485},{"$f":"BL57*Census!$I$7+'RES S curve-connect'!BL60*Census!$I$6+'RES S curve-connect'!BL63*Census!$I$5","v":-4082.4641171756552},{"$f":"BM57*Census!$I$7+'RES S curve-connect'!BM60*Census!$I$6+'RES S curve-connect'!BM63*Census!$I$5","v":-4081.0164165953129},{"$f":"BN57*Census!$I$7+'RES S curve-connect'!BN60*Census!$I$6+'RES S curve-connect'!BN63*Census!$I$5","v":-4079.6377579598447},{"$f":"BO57*Census!$I$7+'RES S curve-connect'!BO60*Census!$I$6+'RES S curve-connect'!BO63*Census!$I$5","v":-4078.3265871457752},{"$f":"BP57*Census!$I$7+'RES S curve-connect'!BP60*Census!$I$6+'RES S curve-connect'!BP63*Census!$I$5","v":-4077.081438556962},{"$f":"BQ57*Census!$I$7+'RES S curve-connect'!BQ60*Census!$I$6+'RES S curve-connect'!BQ63*Census!$I$5","v":-4075.900931701955},{"$f":"BR57*Census!$I$7+'RES S curve-connect'!BR60*Census!$I$6+'RES S curve-connect'!BR63*Census!$I$5","v":-4074.7837680035132},{"$f":"BS57*Census!$I$7+'RES S curve-connect'!BS60*Census!$I$6+'RES S curve-connect'!BS63*Census!$I$5","v":-4073.7287278274143},{"$f":"BT57*Census!$I$7+'RES S curve-connect'!BT60*Census!$I$6+'RES S curve-connect'!BT63*Census!$I$5","v":-4072.7346677187229},{"$f":"BU57*Census!$I$7+'RES S curve-connect'!BU60*Census!$I$6+'RES S curve-connect'!BU63*Census!$I$5","v":-4071.8005178346211},{"$f":"BV57*Census!$I$7+'RES S curve-connect'!BV60*Census!$I$6+'RES S curve-connect'!BV63*Census!$I$5","v":-4070.9252795637976},{"$f":"BW57*Census!$I$7+'RES S curve-connect'!BW60*Census!$I$6+'RES S curve-connect'!BW63*Census!$I$5","v":-4070.1080233232005},{"$f":"BX57*Census!$I$7+'RES S curve-connect'!BX60*Census!$I$6+'RES S curve-connect'!BX63*Census!$I$5","v":-4069.3478865237516},{"$f":"BY57*Census!$I$7+'RES S curve-connect'!BY60*Census!$I$6+'RES S curve-connect'!BY63*Census!$I$5","v":-4068.6440716973125},{"$f":"BZ57*Census!$I$7+'RES S curve-connect'!BZ60*Census!$I$6+'RES S curve-connect'!BZ63*Census!$I$5","v":-4067.9958447778763},{"$f":"CA57*Census!$I$7+'RES S curve-connect'!CA60*Census!$I$6+'RES S curve-connect'!CA63*Census!$I$5","v":-4067.4025335306055},{"$f":"CB57*Census!$I$7+'RES S curve-connect'!CB60*Census!$I$6+'RES S curve-connect'!CB63*Census!$I$5","v":-4066.8635261229042},{"$f":"CC57*Census!$I$7+'RES S curve-connect'!CC60*Census!$I$6+'RES S curve-connect'!CC63*Census!$I$5","v":-4066.3782698323171},{"$f":"CD57*Census!$I$7+'RES S curve-connect'!CD60*Census!$I$6+'RES S curve-connect'!CD63*Census!$I$5","v":-4065.9462698865436}]
[]
[]
["S curve","Constant","NPV coefficient",null,null,null,null,null,null,null,null,null,"Relative U","P(connect)","Average Decision Points","Economic Connect Estimate","Economic Stay Estimate"]
["ATCO",{"$f":"L38","v":-9.4726277169549888},{"$f":"L37","v":-1.2630170289273318E-2},null,null,null,null,null,null,null,"Against Gas",{"$f":"Scenarios!F153","v":0},{"$f":"$B28+$C28*L28","v":-9.4726277169549888},{"$f":"EXP(M28)/(1+EXP(M28))","v":7.6923076419502611E-5},13000,{"$f":"N28*O28","v":0.99999999345353396},{"$f":"O28-P28","v":12999.000000006547}]
[null,null,null,null,null,null,null,null,null,null,"For Gas (status quo)",{"$f":"Scenarios!F154","v":-1500},{"$f":"$B28+$C28*L29","v":9.4726277169549888},{"$f":"EXP(M29)/(1+EXP(M29))","v":0.99992307692358051},13000,{"$f":"N29*O29","v":12999.000000006547},{"$f":"O29-P29","v":0.99999999345345714}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"P(Connect)","Decision points",null,"Less than one person doesn't connect","Solve for 0"]
[null,null,null,null,null,null,null,null,null,null,"Relative U where less than 1 person doesn't connect on economics (Constant)",null,9.4726277169549888,{"$f":"EXP(M32)/(1+EXP(M32))","v":0.99992307692358051},13000,{"$f":"O32-N32*O32","v":0.99999999345345714},0.99999998999999995,{"$f":"(P32-Q32)*100000","v":3.4534571868860553E-4}]
[]
[null,null,null,null,null,null,null,null,null,null,"Current Economics (where households don't switch)",{"$f":"L29","v":-1500},{"$f":"M32/L34","v":-6.3150851446366592E-3}]
[null,null,null,null,null,null,null,null,null,null,"Difference in NPV to reach almost 100% disconnections",{"$f":"-L28+L29","v":-1500}]
[null,null,null,null,null,null,null,null,null,null,"Difference in RU to reach almost 100% disconnections",{"$f":"2*M32","v":18.945255433909978}]
[null,null,null,null,null,null,null,null,null,null,"Implied NPV Coefficient",{"$f":"L36/L35","v":-1.2630170289273318E-2}]
[null,null,null,null,null,null,null,null,null,null,"Intercept",{"$f":"M32-L37*L34","v":-9.4726277169549888}]
[]
[null,null,null,null,null,null,null,null,null,null,"NPV per year of appliance life",{"$f":"L28/15","v":0}]
[]
[]
[]
["S curves (Relative utility)",2020,{"$f":"B44+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN44+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"$B28+$C28*C24","v":17.803330094262485},17.390652251716357,15.998966843448315,16.302236622262033,9.3436342917923803,7.6354334019657415,5.2147406958502476,4.2565421126752661,5.5253095169002844,2.2146529507784223,-2.9226358396771568,-4.1770359333088765,-4.6766461743308971,-5.6544751469904746,-5.3884304159074654,-6.610988109925259,-8.1044806373093099,-9.8461213153036482,-12.403606791983238,-14.756332911330416,-19.27518716013202,-22.43836858662938,-26.287680868701468,-31.02805067296833,-36.600671195333739,-42.869533308298138,-50.374019701595564,-54.806097583953346,-52.506806474966687,-46.337024440550529,-41.844094665546201,-42.293305218751556,-46.220054436112321,-50.484743501115005,-50.759496855555973,-45.973854537170119,-40.44440416038762,-39.650170435555509,-44.422443725461008,-48.797883392911189,-48.973135599836041,-43.924868494064498,-38.518160886065701,-37.767078298593447,-41.975589994104929,-46.280821721357299,-46.885808107723946,42.451255362151834,42.417941668159372,42.385925213333458,42.355164003567388,42.325618208554822,42.297250050044511,42.270023697461198,42.243905170379534,42.218862247379526,42.194864380849324,42.171882617336131,42.149889523077626,42.128859114375111,42.108766792496468,42.0895892828214,42.071304577963794,42.053891884627056,{"$f":"$B28+$C28*BO24","v":42.03733157396703},42.021605135254873,42.006695132648481,41.992585164896163,41.979259827810012,41.966704679359466,41.954906207247554,41.943851798843369,41.933529713354652,41.923929056134469,41.915039755024431,41.906852538645857,41.899358916558285,41.892551161211841,41.886422291627781,41.88096605874771]
[]
["S curves",2020,{"$f":"B47+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN47+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"EXP(B45)/(1+EXP(B45))","v":0.5},0.99999998145990421,0.99999997198854429,0.99999988734851142,0.99999991681815359,0.9999124868778787,0.99951720398106902,0.99459354580492332,0.98602679706845231,0.99603117911405159,0.9015576552233131,5.104586914814993E-2,1.5112042650809489E-2,9.2243063157371047E-3,3.4895906550320051E-3,4.5483572806111284E-3,1.3436940454682347E-3,3.0209084523339166E-4,5.2949376243942466E-5,4.103743731096669E-6,3.9030658095169757E-7,4.2549315398734328E-9,1.799452304154334E-10,3.8318213835862237E-12,3.3472550736078194E-14,1.2721269871130017E-16,2.4098956759757145E-19,1.3269092216064714E-22,1.5776630153944916E-24,1.5724747683453206E-23,7.5177170818011537E-21,6.7195561371931281E-19,4.2879619414537844E-19,8.4505583555221274E-21,1.1878305127816757E-22,9.0246550628623478E-23,1.0809576083932937E-20,2.7240711660232681E-18,6.0276742410529119E-18,5.1000897337065064E-20,6.4172434283107232E-22,5.3856415824783764E-22,8.3882621523877886E-20,1.8697144054283521E-17,3.962472829634554E-17,5.8915950813920619E-19,7.952332099657811E-21,4.3426243102619338E-21,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EXP(BN45)/(1+EXP(BN45))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["S curves (number of new connections)",2020,{"$f":"B50+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN50+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"INT(C48*C54)*Scenarios!B8*(1-Scenarios!B24)","v":11722},{"$f":"INT(D48*D54)*Scenarios!C8*(1-Scenarios!C24)","v":11871},{"$f":"INT(E48*E54)*Scenarios!D8*(1-Scenarios!D24)","v":12044},{"$f":"INT(F48*F54)*Scenarios!E8*(1-Scenarios!E24)","v":12222},{"$f":"INT(G48*G54)*Scenarios!F8*(1-Scenarios!F24)","v":12319},{"$f":"INT(H48*H54)*Scenarios!G8*(1-Scenarios!G24)","v":12427},{"$f":"INT(I48*I54)*Scenarios!H8*(1-Scenarios!H24)","v":12504},{"$f":"INT(J48*J54)*Scenarios!I8*(1-Scenarios!I24)","v":12546},{"$f":"INT(K48*K54)*Scenarios!J8*(1-Scenarios!J24)","v":12832},{"$f":"INT(L48*L54)*Scenarios!K8*(1-Scenarios!K24)","v":11762},{"$f":"INT(M48*M54)*Scenarios!L8*(1-Scenarios!L24)","v":672},{"$f":"INT(N48*N54)*Scenarios!M8*(1-Scenarios!M24)","v":197},{"$f":"INT(O48*O54)*Scenarios!N8*(1-Scenarios!N24)","v":119},{"$f":"INT(P48*P54)*Scenarios!O8*(1-Scenarios!O24)","v":44},{"$f":"INT(Q48*Q54)*Scenarios!P8*(1-Scenarios!P24)","v":57},{"$f":"INT(R48*R54)*Scenarios!Q8*(1-Scenarios!Q24)","v":16},{"$f":"INT(S48*S54)*Scenarios!R8*(1-Scenarios!R24)","v":3},{"$f":"INT(T48*T54)*Scenarios!S8*(1-Scenarios!S24)","v":0},{"$f":"INT(U48*U54)*Scenarios!T8*(1-Scenarios!T24)","v":0},{"$f":"INT(V48*V54)*Scenarios!U8*(1-Scenarios!U24)","v":0},{"$f":"INT(W48*W54)*Scenarios!V8*(1-Scenarios!V24)","v":0},{"$f":"INT(X48*X54)*Scenarios!W8*(1-Scenarios!W24)","v":0},{"$f":"INT(Y48*Y54)*Scenarios!X8*(1-Scenarios!X24)","v":0},{"$f":"INT(Z48*Z54)*Scenarios!Y8*(1-Scenarios!Y24)","v":0},{"$f":"INT(AA48*AA54)*Scenarios!Z8*(1-Scenarios!Z24)","v":0},{"$f":"INT(AB48*AB54)*Scenarios!AA8*(1-Scenarios!AA24)","v":0},{"$f":"INT(AC48*AC54)*Scenarios!AB8*(1-Scenarios!AB24)","v":0},{"$f":"INT(AD48*AD54)*Scenarios!AC8*(1-Scenarios!AC24)","v":0},{"$f":"INT(AE48*AE54)*Scenarios!AD8*(1-Scenarios!AD24)","v":0},{"$f":"INT(AF48*AF54)*Scenarios!AE8*(1-Scenarios!AE24)","v":0},{"$f":"INT(AG48*AG54)*Scenarios!AF8*(1-Scenarios!AF24)","v":0},{"$f":"INT(AH48*AH54)*Scenarios!AG8*(1-Scenarios!AG24)","v":0},{"$f":"INT(AI48*AI54)*Scenarios!AH8*(1-Scenarios!AH24)","v":0},{"$f":"INT(AJ48*AJ54)*Scenarios!AI8*(1-Scenarios!AI24)","v":0},{"$f":"INT(AK48*AK54)*Scenarios!AJ8*(1-Scenarios!AJ24)","v":0},{"$f":"INT(AL48*AL54)*Scenarios!AK8*(1-Scenarios!AK24)","v":0},{"$f":"INT(AM48*AM54)*Scenarios!AL8*(1-Scenarios!AL24)","v":0},{"$f":"INT(AN48*AN54)*Scenarios!AM8*(1-Scenarios!AM24)","v":0},{"$f":"INT(AO48*AO54)*Scenarios!AN8*(1-Scenarios!AN24)","v":0},{"$f":"INT(AP48*AP54)*Scenarios!AO8*(1-Scenarios!AO24)","v":0},{"$f":"INT(AQ48*AQ54)*Scenarios!AP8*(1-Scenarios!AP24)","v":0},{"$f":"INT(AR48*AR54)*Scenarios!AQ8*(1-Scenarios!AQ24)","v":0},{"$f":"INT(AS48*AS54)*Scenarios!AR8*(1-Scenarios!AR24)","v":0},{"$f":"INT(AT48*AT54)*Scenarios!AS8*(1-Scenarios!AS24)","v":0},{"$f":"INT(AU48*AU54)*Scenarios!AT8*(1-Scenarios!AT24)","v":0},{"$f":"INT(AV48*AV54)*Scenarios!AU8*(1-Scenarios!AU24)","v":0},{"$f":"INT(AW48*AW54)*Scenarios!AV8*(1-Scenarios!AV24)","v":0},{"$f":"INT(AX48*AX54)*Scenarios!AW8*(1-Scenarios!AW24)","v":0},{"$f":"INT(AY48*AY54)*Scenarios!AX8*(1-Scenarios!AX24)","v":0},{"$f":"INT(AZ48*AZ54)*Scenarios!AY8*(1-Scenarios!AY24)","v":0},{"$f":"INT(BA48*BA54)*Scenarios!AZ8*(1-Scenarios!AZ24)","v":0},{"$f":"INT(BB48*BB54)*Scenarios!BA8*(1-Scenarios!BA24)","v":0},{"$f":"INT(BC48*BC54)*Scenarios!BB8*(1-Scenarios!BB24)","v":0},{"$f":"INT(BD48*BD54)*Scenarios!BC8*(1-Scenarios!BC24)","v":0},{"$f":"INT(BE48*BE54)*Scenarios!BD8*(1-Scenarios!BD24)","v":0},{"$f":"INT(BF48*BF54)*Scenarios!BE8*(1-Scenarios!BE24)","v":0},{"$f":"INT(BG48*BG54)*Scenarios!BF8*(1-Scenarios!BF24)","v":0},{"$f":"INT(BH48*BH54)*Scenarios!BG8*(1-Scenarios!BG24)","v":0},{"$f":"INT(BI48*BI54)*Scenarios!BH8*(1-Scenarios!BH24)","v":0},{"$f":"INT(BJ48*BJ54)*Scenarios!BI8*(1-Scenarios!BI24)","v":0},{"$f":"INT(BK48*BK54)*Scenarios!BJ8*(1-Scenarios!BJ24)","v":0},{"$f":"INT(BL48*BL54)*Scenarios!BK8*(1-Scenarios!BK24)","v":0},{"$f":"INT(BM48*BM54)*Scenarios!BL8*(1-Scenarios!BL24)","v":0},{"$f":"INT(BN48*BN54)*Scenarios!BM8*(1-Scenarios!BM24)","v":0},{"$f":"INT(BO48*BO54)*Scenarios!BN8*(1-Scenarios!BN24)","v":0},{"$f":"INT(BP48*BP54)*Scenarios!BO8*(1-Scenarios!BO24)","v":0},{"$f":"INT(BQ48*BQ54)*Scenarios!BP8*(1-Scenarios!BP24)","v":0},{"$f":"INT(BR48*BR54)*Scenarios!BQ8*(1-Scenarios!BQ24)","v":0},{"$f":"INT(BS48*BS54)*Scenarios!BR8*(1-Scenarios!BR24)","v":0},{"$f":"INT(BT48*BT54)*Scenarios!BS8*(1-Scenarios!BS24)","v":0},{"$f":"INT(BU48*BU54)*Scenarios!BT8*(1-Scenarios!BT24)","v":0},{"$f":"INT(BV48*BV54)*Scenarios!BU8*(1-Scenarios!BU24)","v":0},{"$f":"INT(BW48*BW54)*Scenarios!BV8*(1-Scenarios!BV24)","v":0},{"$f":"INT(BX48*BX54)*Scenarios!BW8*(1-Scenarios!BW24)","v":0},{"$f":"INT(BY48*BY54)*Scenarios!BX8*(1-Scenarios!BX24)","v":0},{"$f":"INT(BZ48*BZ54)*Scenarios!BY8*(1-Scenarios!BY24)","v":0},{"$f":"INT(CA48*CA54)*Scenarios!BZ8*(1-Scenarios!BZ24)","v":0},{"$f":"INT(CB48*CB54)*Scenarios!CA8*(1-Scenarios!CA24)","v":0},{"$f":"INT(CC48*CC54)*Scenarios!CB8*(1-Scenarios!CB24)","v":0},{"$f":"INT(CD48*CD54)*Scenarios!CC8*(1-Scenarios!CC24)","v":0}]
[]
["New Connections absent Appliance Economics",2020,{"$f":"B53+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN53+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"Control!$K$17*CustomersRes!J2","v":11722.2323},{"$f":"Control!$K$17*CustomersRes!K2","v":11871.617799999998},{"$f":"Control!$K$17*CustomersRes!L2","v":12044.427699999998},{"$f":"Control!$K$17*CustomersRes!M2","v":12222.073199999999},{"$f":"Control!$K$17*CustomersRes!N2","v":12321.045999999998},{"$f":"Control!$K$17*CustomersRes!O2","v":12433.756299999999},{"$f":"Control!$K$17*CustomersRes!P2","v":12572.073299999998},{"$f":"Control!$K$17*CustomersRes!Q2","v":12724.5988},{"$f":"Control!$K$17*CustomersRes!R2","v":12883.765399999998},{"$f":"Control!$K$17*CustomersRes!S2","v":13046.762799999999},{"$f":"Control!$K$17*CustomersRes!T2","v":13173.009401359999},{"$f":"Control!$K$17*CustomersRes!U2","v":13074.800065634832},{"$f":"Control!$K$17*CustomersRes!V2","v":12937.541225385419},{"$f":"Control!$K$17*CustomersRes!W2","v":12783.062968728955},{"$f":"Control!$K$17*CustomersRes!X2","v":12588.288929447786},{"$f":"Control!$K$17*CustomersRes!Y2","v":12406.281231515884},{"$f":"Control!$K$17*CustomersRes!Z2","v":12163.358362836123},{"$f":"Control!$K$17*CustomersRes!AA2","v":11824.505301057347},{"$f":"Control!$K$17*CustomersRes!AB2","v":11354.149280913329},{"$f":"Control!$K$17*CustomersRes!AC2","v":10619.858113645856},{"$f":"Control!$K$17*CustomersRes!AD2","v":9740.2434528140038},{"$f":"Control!$K$17*CustomersRes!AE2","v":8753.710227693311},{"$f":"Control!$K$17*CustomersRes!AF2","v":7747.3758288280769},{"$f":"Control!$K$17*CustomersRes!AG2","v":6735.28850067853},{"$f":"Control!$K$17*CustomersRes!AH2","v":5762.3250043759517},{"$f":"Control!$K$17*CustomersRes!AI2","v":5017.2704693593232},{"$f":"Control!$K$17*CustomersRes!AJ2","v":4314.0773415757576},{"$f":"Control!$K$17*CustomersRes!AK2","v":3630.7635476777705},{"$f":"Control!$K$17*CustomersRes!AL2","v":2990.3482461965946},{"$f":"Control!$K$17*CustomersRes!AM2","v":2339.6024228610481},{"$f":"Control!$K$17*CustomersRes!AN2","v":1752.2454336541759},{"$f":"Control!$K$17*CustomersRes!AO2","v":1263.0474010062901},{"$f":"Control!$K$17*CustomersRes!AP2","v":907.21152088246617},{"$f":"Control!$K$17*CustomersRes!AQ2","v":816.66051710311285},{"$f":"Control!$K$17*CustomersRes!AR2","v":759.06250713812108},{"$f":"Control!$K$17*CustomersRes!AS2","v":756.1780696109962},{"$f":"Control!$K$17*CustomersRes!AT2","v":753.30459294647437},{"$f":"Control!$K$17*CustomersRes!AU2","v":750.44203549327779},{"$f":"Control!$K$17*CustomersRes!AV2","v":736.1607557584033},{"$f":"Control!$K$17*CustomersRes!AW2","v":530.77054488652141},{"$f":"Control!$K$17*CustomersRes!AX2","v":508.7675168159526},{"$f":"Control!$K$17*CustomersRes!AY2","v":506.01780025205198},{"$f":"Control!$K$17*CustomersRes!AZ2","v":477.59333261109418},{"$f":"Control!$K$17*CustomersRes!BA2","v":475.77847794717201},{"$f":"Control!$K$17*CustomersRes!BB2","v":421.94071973097277},{"$f":"Control!$K$17*CustomersRes!BC2","v":331.06714499599508},{"$f":"Control!$K$17*CustomersRes!BD2","v":203.11008984501032},{"$f":"Control!$K$17*CustomersRes!BE2","v":0},{"$f":"Control!$K$17*CustomersRes!BF2","v":0},{"$f":"Control!$K$17*CustomersRes!BG2","v":0},{"$f":"Control!$K$17*CustomersRes!BH2","v":0},{"$f":"Control!$K$17*CustomersRes!BI2","v":0},{"$f":"Control!$K$17*CustomersRes!BJ2","v":0},{"$f":"Control!$K$17*CustomersRes!BK2","v":0},{"$f":"Control!$K$17*CustomersRes!BL2","v":0},{"$f":"Control!$K$17*CustomersRes!BM2","v":0},{"$f":"Control!$K$17*CustomersRes!BN2","v":0},{"$f":"Control!$K$17*CustomersRes!BO2","v":0},{"$f":"Control!$K$17*CustomersRes!BP2","v":0},{"$f":"Control!$K$17*CustomersRes!BQ2","v":0},{"$f":"Control!$K$17*CustomersRes!BR2","v":0},{"$f":"Control!$K$17*CustomersRes!BS2","v":0},{"$f":"Control!$K$17*CustomersRes!BT2","v":0},{"$f":"Control!$K$17*CustomersRes!BU2","v":0},{"$f":"Control!$K$17*CustomersRes!BV2","v":0},{"$f":"Control!$K$17*CustomersRes!BW2","v":0},{"$f":"Control!$K$17*CustomersRes!BX2","v":0},{"$f":"Control!$K$17*CustomersRes!BY2","v":0},{"$f":"Control!$K$17*CustomersRes!BZ2","v":0},{"$f":"Control!$K$17*CustomersRes!CA2","v":0},{"$f":"Control!$K$17*CustomersRes!CB2","v":0},{"$f":"Control!$K$17*CustomersRes!CC2","v":0},{"$f":"Control!$K$17*CustomersRes!CD2","v":0},{"$f":"Control!$K$17*CustomersRes!CE2","v":0},{"$f":"Control!$K$17*CustomersRes!CF2","v":0},{"$f":"Control!$K$17*CustomersRes!CG2","v":0},{"$f":"Control!$K$17*CustomersRes!CH2","v":0},{"$f":"Control!$K$17*CustomersRes!CI2","v":0},{"$f":"Control!$K$17*CustomersRes!CJ2","v":0},{"$f":"Control!$K$17*CustomersRes!CK2","v":0}]
[]
["High",2020,{"$f":"B56+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN56+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!C$3+'Appliance costs'!$C$135*'RES S curve-connect'!C$8+'Appliance costs'!$D$135*'RES S curve-connect'!C$13+'Appliance costs'!$E$135*'RES S curve-connect'!C$18","v":-1983.1198268076946},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!D$3+'Appliance costs'!$C$135*'RES S curve-connect'!D$8+'Appliance costs'!$D$135*'RES S curve-connect'!D$13+'Appliance costs'!$E$135*'RES S curve-connect'!D$18","v":-1940.1024133082155},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!E$3+'Appliance costs'!$C$135*'RES S curve-connect'!E$8+'Appliance costs'!$D$135*'RES S curve-connect'!E$13+'Appliance costs'!$E$135*'RES S curve-connect'!E$18","v":-1795.033547242391},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!F$3+'Appliance costs'!$C$135*'RES S curve-connect'!F$8+'Appliance costs'!$D$135*'RES S curve-connect'!F$13+'Appliance costs'!$E$135*'RES S curve-connect'!F$18","v":-1826.6462972670479},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!G$3+'Appliance costs'!$C$135*'RES S curve-connect'!G$8+'Appliance costs'!$D$135*'RES S curve-connect'!G$13+'Appliance costs'!$E$135*'RES S curve-connect'!G$18","v":-1101.2836948520842},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!H$3+'Appliance costs'!$C$135*'RES S curve-connect'!H$8+'Appliance costs'!$D$135*'RES S curve-connect'!H$13+'Appliance costs'!$E$135*'RES S curve-connect'!H$18","v":-923.22135071341904},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!I$3+'Appliance costs'!$C$135*'RES S curve-connect'!I$8+'Appliance costs'!$D$135*'RES S curve-connect'!I$13+'Appliance costs'!$E$135*'RES S curve-connect'!I$18","v":-670.88907512606829},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!J$3+'Appliance costs'!$C$135*'RES S curve-connect'!J$8+'Appliance costs'!$D$135*'RES S curve-connect'!J$13+'Appliance costs'!$E$135*'RES S curve-connect'!J$18","v":-571.00674460708524},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!K$3+'Appliance costs'!$C$135*'RES S curve-connect'!K$8+'Appliance costs'!$D$135*'RES S curve-connect'!K$13+'Appliance costs'!$E$135*'RES S curve-connect'!K$18","v":-703.26267510596483},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!L$3+'Appliance costs'!$C$135*'RES S curve-connect'!L$8+'Appliance costs'!$D$135*'RES S curve-connect'!L$13+'Appliance costs'!$E$135*'RES S curve-connect'!L$18","v":-358.16083590627318},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!M$3+'Appliance costs'!$C$135*'RES S curve-connect'!M$8+'Appliance costs'!$D$135*'RES S curve-connect'!M$13+'Appliance costs'!$E$135*'RES S curve-connect'!M$18","v":177.34859392352053},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!N$3+'Appliance costs'!$C$135*'RES S curve-connect'!N$8+'Appliance costs'!$D$135*'RES S curve-connect'!N$13+'Appliance costs'!$E$135*'RES S curve-connect'!N$18","v":308.10688031130792},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!O$3+'Appliance costs'!$C$135*'RES S curve-connect'!O$8+'Appliance costs'!$D$135*'RES S curve-connect'!O$13+'Appliance costs'!$E$135*'RES S curve-connect'!O$18","v":360.18610073666014},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!P$3+'Appliance costs'!$C$135*'RES S curve-connect'!P$8+'Appliance costs'!$D$135*'RES S curve-connect'!P$13+'Appliance costs'!$E$135*'RES S curve-connect'!P$18","v":462.11469711863356},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Q$3+'Appliance costs'!$C$135*'RES S curve-connect'!Q$8+'Appliance costs'!$D$135*'RES S curve-connect'!Q$13+'Appliance costs'!$E$135*'RES S curve-connect'!Q$18","v":434.38227481133163},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!R$3+'Appliance costs'!$C$135*'RES S curve-connect'!R$8+'Appliance costs'!$D$135*'RES S curve-connect'!R$13+'Appliance costs'!$E$135*'RES S curve-connect'!R$18","v":561.8213190935661},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!S$3+'Appliance costs'!$C$135*'RES S curve-connect'!S$8+'Appliance costs'!$D$135*'RES S curve-connect'!S$13+'Appliance costs'!$E$135*'RES S curve-connect'!S$18","v":717.50252846617855},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!T$3+'Appliance costs'!$C$135*'RES S curve-connect'!T$8+'Appliance costs'!$D$135*'RES S curve-connect'!T$13+'Appliance costs'!$E$135*'RES S curve-connect'!T$18","v":899.05062601013901},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!U$3+'Appliance costs'!$C$135*'RES S curve-connect'!U$8+'Appliance costs'!$D$135*'RES S curve-connect'!U$13+'Appliance costs'!$E$135*'RES S curve-connect'!U$18","v":1165.6421386304},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!V$3+'Appliance costs'!$C$135*'RES S curve-connect'!V$8+'Appliance costs'!$D$135*'RES S curve-connect'!V$13+'Appliance costs'!$E$135*'RES S curve-connect'!V$18","v":1410.8895977683824},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!W$3+'Appliance costs'!$C$135*'RES S curve-connect'!W$8+'Appliance costs'!$D$135*'RES S curve-connect'!W$13+'Appliance costs'!$E$135*'RES S curve-connect'!W$18","v":1781.2839810208197},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!X$3+'Appliance costs'!$C$135*'RES S curve-connect'!X$8+'Appliance costs'!$D$135*'RES S curve-connect'!X$13+'Appliance costs'!$E$135*'RES S curve-connect'!X$18","v":2111.0130562674494},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Y$3+'Appliance costs'!$C$135*'RES S curve-connect'!Y$8+'Appliance costs'!$D$135*'RES S curve-connect'!Y$13+'Appliance costs'!$E$135*'RES S curve-connect'!Y$18","v":2512.264204390357},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Z$3+'Appliance costs'!$C$135*'RES S curve-connect'!Z$8+'Appliance costs'!$D$135*'RES S curve-connect'!Z$13+'Appliance costs'!$E$135*'RES S curve-connect'!Z$18","v":3006.3989191413643},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AA$3+'Appliance costs'!$C$135*'RES S curve-connect'!AA$8+'Appliance costs'!$D$135*'RES S curve-connect'!AA$13+'Appliance costs'!$E$135*'RES S curve-connect'!AA$18","v":3587.2871970466176},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AB$3+'Appliance costs'!$C$135*'RES S curve-connect'!AB$8+'Appliance costs'!$D$135*'RES S curve-connect'!AB$13+'Appliance costs'!$E$135*'RES S curve-connect'!AB$18","v":4240.7514877892563},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AC$3+'Appliance costs'!$C$135*'RES S curve-connect'!AC$8+'Appliance costs'!$D$135*'RES S curve-connect'!AC$13+'Appliance costs'!$E$135*'RES S curve-connect'!AC$18","v":5023.0168798198565},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AD$3+'Appliance costs'!$C$135*'RES S curve-connect'!AD$8+'Appliance costs'!$D$135*'RES S curve-connect'!AD$13+'Appliance costs'!$E$135*'RES S curve-connect'!AD$18","v":5485.0153378688101},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AE$3+'Appliance costs'!$C$135*'RES S curve-connect'!AE$8+'Appliance costs'!$D$135*'RES S curve-connect'!AE$13+'Appliance costs'!$E$135*'RES S curve-connect'!AE$18","v":5245.3379280502813},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AF$3+'Appliance costs'!$C$135*'RES S curve-connect'!AF$8+'Appliance costs'!$D$135*'RES S curve-connect'!AF$13+'Appliance costs'!$E$135*'RES S curve-connect'!AF$18","v":4602.201714730395},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AG$3+'Appliance costs'!$C$135*'RES S curve-connect'!AG$8+'Appliance costs'!$D$135*'RES S curve-connect'!AG$13+'Appliance costs'!$E$135*'RES S curve-connect'!AG$18","v":4133.8600737956049},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AH$3+'Appliance costs'!$C$135*'RES S curve-connect'!AH$8+'Appliance costs'!$D$135*'RES S curve-connect'!AH$13+'Appliance costs'!$E$135*'RES S curve-connect'!AH$18","v":4180.6856460054933},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AI$3+'Appliance costs'!$C$135*'RES S curve-connect'!AI$8+'Appliance costs'!$D$135*'RES S curve-connect'!AI$13+'Appliance costs'!$E$135*'RES S curve-connect'!AI$18","v":4590.0087968433827},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AJ$3+'Appliance costs'!$C$135*'RES S curve-connect'!AJ$8+'Appliance costs'!$D$135*'RES S curve-connect'!AJ$13+'Appliance costs'!$E$135*'RES S curve-connect'!AJ$18","v":5034.5586951951973},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AK$3+'Appliance costs'!$C$135*'RES S curve-connect'!AK$8+'Appliance costs'!$D$135*'RES S curve-connect'!AK$13+'Appliance costs'!$E$135*'RES S curve-connect'!AK$18","v":5063.198901767556},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AL$3+'Appliance costs'!$C$135*'RES S curve-connect'!AL$8+'Appliance costs'!$D$135*'RES S curve-connect'!AL$13+'Appliance costs'!$E$135*'RES S curve-connect'!AL$18","v":4564.3449938367003},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AM$3+'Appliance costs'!$C$135*'RES S curve-connect'!AM$8+'Appliance costs'!$D$135*'RES S curve-connect'!AM$13+'Appliance costs'!$E$135*'RES S curve-connect'!AM$18","v":3987.9567588509185},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AN$3+'Appliance costs'!$C$135*'RES S curve-connect'!AN$8+'Appliance costs'!$D$135*'RES S curve-connect'!AN$13+'Appliance costs'!$E$135*'RES S curve-connect'!AN$18","v":3905.1660755771618},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AO$3+'Appliance costs'!$C$135*'RES S curve-connect'!AO$8+'Appliance costs'!$D$135*'RES S curve-connect'!AO$13+'Appliance costs'!$E$135*'RES S curve-connect'!AO$18","v":4402.6264000224619},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AP$3+'Appliance costs'!$C$135*'RES S curve-connect'!AP$8+'Appliance costs'!$D$135*'RES S curve-connect'!AP$13+'Appliance costs'!$E$135*'RES S curve-connect'!AP$18","v":4858.7209076787321},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AQ$3+'Appliance costs'!$C$135*'RES S curve-connect'!AQ$8+'Appliance costs'!$D$135*'RES S curve-connect'!AQ$13+'Appliance costs'!$E$135*'RES S curve-connect'!AQ$18","v":4876.9891447264708},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AR$3+'Appliance costs'!$C$135*'RES S curve-connect'!AR$8+'Appliance costs'!$D$135*'RES S curve-connect'!AR$13+'Appliance costs'!$E$135*'RES S curve-connect'!AR$18","v":4350.7593083850188},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AS$3+'Appliance costs'!$C$135*'RES S curve-connect'!AS$8+'Appliance costs'!$D$135*'RES S curve-connect'!AS$13+'Appliance costs'!$E$135*'RES S curve-connect'!AS$18","v":3787.1657424957475},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AT$3+'Appliance costs'!$C$135*'RES S curve-connect'!AT$8+'Appliance costs'!$D$135*'RES S curve-connect'!AT$13+'Appliance costs'!$E$135*'RES S curve-connect'!AT$18","v":3708.8731207300389},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AU$3+'Appliance costs'!$C$135*'RES S curve-connect'!AU$8+'Appliance costs'!$D$135*'RES S curve-connect'!AU$13+'Appliance costs'!$E$135*'RES S curve-connect'!AU$18","v":4147.567107075999},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AV$3+'Appliance costs'!$C$135*'RES S curve-connect'!AV$8+'Appliance costs'!$D$135*'RES S curve-connect'!AV$13+'Appliance costs'!$E$135*'RES S curve-connect'!AV$18","v":4596.343160279268},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AW$3+'Appliance costs'!$C$135*'RES S curve-connect'!AW$8+'Appliance costs'!$D$135*'RES S curve-connect'!AW$13+'Appliance costs'!$E$135*'RES S curve-connect'!AW$18","v":4659.4067582260868},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AX$3+'Appliance costs'!$C$135*'RES S curve-connect'!AX$8+'Appliance costs'!$D$135*'RES S curve-connect'!AX$13+'Appliance costs'!$E$135*'RES S curve-connect'!AX$18","v":-4653.0617193692078},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AY$3+'Appliance costs'!$C$135*'RES S curve-connect'!AY$8+'Appliance costs'!$D$135*'RES S curve-connect'!AY$13+'Appliance costs'!$E$135*'RES S curve-connect'!AY$18","v":-4649.5891099826049},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AZ$3+'Appliance costs'!$C$135*'RES S curve-connect'!AZ$8+'Appliance costs'!$D$135*'RES S curve-connect'!AZ$13+'Appliance costs'!$E$135*'RES S curve-connect'!AZ$18","v":-4646.2517244143946},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BA$3+'Appliance costs'!$C$135*'RES S curve-connect'!BA$8+'Appliance costs'!$D$135*'RES S curve-connect'!BA$13+'Appliance costs'!$E$135*'RES S curve-connect'!BA$18","v":-4643.0451852115939},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BB$3+'Appliance costs'!$C$135*'RES S curve-connect'!BB$8+'Appliance costs'!$D$135*'RES S curve-connect'!BB$13+'Appliance costs'!$E$135*'RES S curve-connect'!BB$18","v":-4639.9653404751161},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BC$3+'Appliance costs'!$C$135*'RES S curve-connect'!BC$8+'Appliance costs'!$D$135*'RES S curve-connect'!BC$13+'Appliance costs'!$E$135*'RES S curve-connect'!BC$18","v":-4637.008252211479},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BD$3+'Appliance costs'!$C$135*'RES S curve-connect'!BD$8+'Appliance costs'!$D$135*'RES S curve-connect'!BD$13+'Appliance costs'!$E$135*'RES S curve-connect'!BD$18","v":-4634.170185452349},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BE$3+'Appliance costs'!$C$135*'RES S curve-connect'!BE$8+'Appliance costs'!$D$135*'RES S curve-connect'!BE$13+'Appliance costs'!$E$135*'RES S curve-connect'!BE$18","v":-4631.4475980884699},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BF$3+'Appliance costs'!$C$135*'RES S curve-connect'!BF$8+'Appliance costs'!$D$135*'RES S curve-connect'!BF$13+'Appliance costs'!$E$135*'RES S curve-connect'!BF$18","v":-4628.8371313687639},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BG$3+'Appliance costs'!$C$135*'RES S curve-connect'!BG$8+'Appliance costs'!$D$135*'RES S curve-connect'!BG$13+'Appliance costs'!$E$135*'RES S curve-connect'!BG$18","v":-4626.3356010194102},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BH$3+'Appliance costs'!$C$135*'RES S curve-connect'!BH$8+'Appliance costs'!$D$135*'RES S curve-connect'!BH$13+'Appliance costs'!$E$135*'RES S curve-connect'!BH$18","v":-4623.9399889412452},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BI$3+'Appliance costs'!$C$135*'RES S curve-connect'!BI$8+'Appliance costs'!$D$135*'RES S curve-connect'!BI$13+'Appliance costs'!$E$135*'RES S curve-connect'!BI$18","v":-4621.6474354471839},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BJ$3+'Appliance costs'!$C$135*'RES S curve-connect'!BJ$8+'Appliance costs'!$D$135*'RES S curve-connect'!BJ$13+'Appliance costs'!$E$135*'RES S curve-connect'!BJ$18","v":-4619.4552320043294},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BK$3+'Appliance costs'!$C$135*'RES S curve-connect'!BK$8+'Appliance costs'!$D$135*'RES S curve-connect'!BK$13+'Appliance costs'!$E$135*'RES S curve-connect'!BK$18","v":-4617.3608144482878},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BL$3+'Appliance costs'!$C$135*'RES S curve-connect'!BL$8+'Appliance costs'!$D$135*'RES S curve-connect'!BL$13+'Appliance costs'!$E$135*'RES S curve-connect'!BL$18","v":-4615.3617566396751},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BM$3+'Appliance costs'!$C$135*'RES S curve-connect'!BM$8+'Appliance costs'!$D$135*'RES S curve-connect'!BM$13+'Appliance costs'!$E$135*'RES S curve-connect'!BM$18","v":-4613.4557645352234},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BN$3+'Appliance costs'!$C$135*'RES S curve-connect'!BN$8+'Appliance costs'!$D$135*'RES S curve-connect'!BN$13+'Appliance costs'!$E$135*'RES S curve-connect'!BN$18","v":-4611.6406706479802},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BO$3+'Appliance costs'!$C$135*'RES S curve-connect'!BO$8+'Appliance costs'!$D$135*'RES S curve-connect'!BO$13+'Appliance costs'!$E$135*'RES S curve-connect'!BO$18","v":-4609.9144288731686},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BP$3+'Appliance costs'!$C$135*'RES S curve-connect'!BP$8+'Appliance costs'!$D$135*'RES S curve-connect'!BP$13+'Appliance costs'!$E$135*'RES S curve-connect'!BP$18","v":-4608.2751096580123},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BQ$3+'Appliance costs'!$C$135*'RES S curve-connect'!BQ$8+'Appliance costs'!$D$135*'RES S curve-connect'!BQ$13+'Appliance costs'!$E$135*'RES S curve-connect'!BQ$18","v":-4606.7208954956031},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BR$3+'Appliance costs'!$C$135*'RES S curve-connect'!BR$8+'Appliance costs'!$D$135*'RES S curve-connect'!BR$13+'Appliance costs'!$E$135*'RES S curve-connect'!BR$18","v":-4605.2500767244273},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BS$3+'Appliance costs'!$C$135*'RES S curve-connect'!BS$8+'Appliance costs'!$D$135*'RES S curve-connect'!BS$13+'Appliance costs'!$E$135*'RES S curve-connect'!BS$18","v":-4603.8610476165923},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BT$3+'Appliance costs'!$C$135*'RES S curve-connect'!BT$8+'Appliance costs'!$D$135*'RES S curve-connect'!BT$13+'Appliance costs'!$E$135*'RES S curve-connect'!BT$18","v":-4602.5523027392019},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BU$3+'Appliance costs'!$C$135*'RES S curve-connect'!BU$8+'Appliance costs'!$D$135*'RES S curve-connect'!BU$13+'Appliance costs'!$E$135*'RES S curve-connect'!BU$18","v":-4601.3224335745081},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BV$3+'Appliance costs'!$C$135*'RES S curve-connect'!BV$8+'Appliance costs'!$D$135*'RES S curve-connect'!BV$13+'Appliance costs'!$E$135*'RES S curve-connect'!BV$18","v":-4600.1701253856772},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BW$3+'Appliance costs'!$C$135*'RES S curve-connect'!BW$8+'Appliance costs'!$D$135*'RES S curve-connect'!BW$13+'Appliance costs'!$E$135*'RES S curve-connect'!BW$18","v":-4599.0941543160752},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BX$3+'Appliance costs'!$C$135*'RES S curve-connect'!BX$8+'Appliance costs'!$D$135*'RES S curve-connect'!BX$13+'Appliance costs'!$E$135*'RES S curve-connect'!BX$18","v":-4598.0933847110018},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BY$3+'Appliance costs'!$C$135*'RES S curve-connect'!BY$8+'Appliance costs'!$D$135*'RES S curve-connect'!BY$13+'Appliance costs'!$E$135*'RES S curve-connect'!BY$18","v":-4597.1667666517124},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BZ$3+'Appliance costs'!$C$135*'RES S curve-connect'!BZ$8+'Appliance costs'!$D$135*'RES S curve-connect'!BZ$13+'Appliance costs'!$E$135*'RES S curve-connect'!BZ$18","v":-4596.3133336924966},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CA$3+'Appliance costs'!$C$135*'RES S curve-connect'!CA$8+'Appliance costs'!$D$135*'RES S curve-connect'!CA$13+'Appliance costs'!$E$135*'RES S curve-connect'!CA$18","v":-4595.5322007924105},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CB$3+'Appliance costs'!$C$135*'RES S curve-connect'!CB$8+'Appliance costs'!$D$135*'RES S curve-connect'!CB$13+'Appliance costs'!$E$135*'RES S curve-connect'!CB$18","v":-4594.8225624339875},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CC$3+'Appliance costs'!$C$135*'RES S curve-connect'!CC$8+'Appliance costs'!$D$135*'RES S curve-connect'!CC$13+'Appliance costs'!$E$135*'RES S curve-connect'!CC$18","v":-4594.183690922122},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CD$3+'Appliance costs'!$C$135*'RES S curve-connect'!CD$8+'Appliance costs'!$D$135*'RES S curve-connect'!CD$13+'Appliance costs'!$E$135*'RES S curve-connect'!CD$18","v":-4593.6149348568488}]
[]
["Medium",2020,{"$f":"B59+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN59+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!C$4+'Appliance costs'!$C$135*'RES S curve-connect'!C$9+'Appliance costs'!$D$135*'RES S curve-connect'!C$14+'Appliance costs'!$E$135*'RES S curve-connect'!C$19","v":-2179.2307749616693},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!D$4+'Appliance costs'!$C$135*'RES S curve-connect'!D$9+'Appliance costs'!$D$135*'RES S curve-connect'!D$14+'Appliance costs'!$E$135*'RES S curve-connect'!D$19","v":-2147.7081693007481},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!E$4+'Appliance costs'!$C$135*'RES S curve-connect'!E$9+'Appliance costs'!$D$135*'RES S curve-connect'!E$14+'Appliance costs'!$E$135*'RES S curve-connect'!E$19","v":-2041.4035757266736},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!F$4+'Appliance costs'!$C$135*'RES S curve-connect'!F$9+'Appliance costs'!$D$135*'RES S curve-connect'!F$14+'Appliance costs'!$E$135*'RES S curve-connect'!F$19","v":-2064.5689911205259},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!G$4+'Appliance costs'!$C$135*'RES S curve-connect'!G$9+'Appliance costs'!$D$135*'RES S curve-connect'!G$14+'Appliance costs'!$E$135*'RES S curve-connect'!G$19","v":-1533.0326337013721},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!H$4+'Appliance costs'!$C$135*'RES S curve-connect'!H$9+'Appliance costs'!$D$135*'RES S curve-connect'!H$14+'Appliance costs'!$E$135*'RES S curve-connect'!H$19","v":-1402.5508450319905},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!I$4+'Appliance costs'!$C$135*'RES S curve-connect'!I$9+'Appliance costs'!$D$135*'RES S curve-connect'!I$14+'Appliance costs'!$E$135*'RES S curve-connect'!I$19","v":-1217.6450087255062},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!J$4+'Appliance costs'!$C$135*'RES S curve-connect'!J$9+'Appliance costs'!$D$135*'RES S curve-connect'!J$14+'Appliance costs'!$E$135*'RES S curve-connect'!J$19","v":-1144.4525254656319},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!K$4+'Appliance costs'!$C$135*'RES S curve-connect'!K$9+'Appliance costs'!$D$135*'RES S curve-connect'!K$14+'Appliance costs'!$E$135*'RES S curve-connect'!K$19","v":-1241.3679651511188},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!L$4+'Appliance costs'!$C$135*'RES S curve-connect'!L$9+'Appliance costs'!$D$135*'RES S curve-connect'!L$14+'Appliance costs'!$E$135*'RES S curve-connect'!L$19","v":-988.48178941481285},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!M$4+'Appliance costs'!$C$135*'RES S curve-connect'!M$9+'Appliance costs'!$D$135*'RES S curve-connect'!M$14+'Appliance costs'!$E$135*'RES S curve-connect'!M$19","v":-596.06738764158945},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!N$4+'Appliance costs'!$C$135*'RES S curve-connect'!N$9+'Appliance costs'!$D$135*'RES S curve-connect'!N$14+'Appliance costs'!$E$135*'RES S curve-connect'!N$19","v":-500.24940224016638},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!O$4+'Appliance costs'!$C$135*'RES S curve-connect'!O$9+'Appliance costs'!$D$135*'RES S curve-connect'!O$14+'Appliance costs'!$E$135*'RES S curve-connect'!O$19","v":-462.08642136693311},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!P$4+'Appliance costs'!$C$135*'RES S curve-connect'!P$9+'Appliance costs'!$D$135*'RES S curve-connect'!P$14+'Appliance costs'!$E$135*'RES S curve-connect'!P$19","v":-387.3944608807667},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Q$4+'Appliance costs'!$C$135*'RES S curve-connect'!Q$9+'Appliance costs'!$D$135*'RES S curve-connect'!Q$14+'Appliance costs'!$E$135*'RES S curve-connect'!Q$19","v":-407.71642218199219},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!R$4+'Appliance costs'!$C$135*'RES S curve-connect'!R$9+'Appliance costs'!$D$135*'RES S curve-connect'!R$14+'Appliance costs'!$E$135*'RES S curve-connect'!R$19","v":-314.33073457522244},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!S$4+'Appliance costs'!$C$135*'RES S curve-connect'!S$9+'Appliance costs'!$D$135*'RES S curve-connect'!S$14+'Appliance costs'!$E$135*'RES S curve-connect'!S$19","v":-200.24955273178975},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!T$4+'Appliance costs'!$C$135*'RES S curve-connect'!T$9+'Appliance costs'!$D$135*'RES S curve-connect'!T$14+'Appliance costs'!$E$135*'RES S curve-connect'!T$19","v":-67.213448935403662},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!U$4+'Appliance costs'!$C$135*'RES S curve-connect'!U$9+'Appliance costs'!$D$135*'RES S curve-connect'!U$14+'Appliance costs'!$E$135*'RES S curve-connect'!U$19","v":128.141372315735},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!V$4+'Appliance costs'!$C$135*'RES S curve-connect'!V$9+'Appliance costs'!$D$135*'RES S curve-connect'!V$14+'Appliance costs'!$E$135*'RES S curve-connect'!V$19","v":307.85554652667838},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!W$4+'Appliance costs'!$C$135*'RES S curve-connect'!W$9+'Appliance costs'!$D$135*'RES S curve-connect'!W$14+'Appliance costs'!$E$135*'RES S curve-connect'!W$19","v":664.23420088387707},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!X$4+'Appliance costs'!$C$135*'RES S curve-connect'!X$9+'Appliance costs'!$D$135*'RES S curve-connect'!X$14+'Appliance costs'!$E$135*'RES S curve-connect'!X$19","v":905.85541351363395},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Y$4+'Appliance costs'!$C$135*'RES S curve-connect'!Y$9+'Appliance costs'!$D$135*'RES S curve-connect'!Y$14+'Appliance costs'!$E$135*'RES S curve-connect'!Y$19","v":1199.8870784677242},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Z$4+'Appliance costs'!$C$135*'RES S curve-connect'!Z$9+'Appliance costs'!$D$135*'RES S curve-connect'!Z$14+'Appliance costs'!$E$135*'RES S curve-connect'!Z$19","v":1561.982622790875},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AA$4+'Appliance costs'!$C$135*'RES S curve-connect'!AA$9+'Appliance costs'!$D$135*'RES S curve-connect'!AA$14+'Appliance costs'!$E$135*'RES S curve-connect'!AA$19","v":1987.6500590183182},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AB$4+'Appliance costs'!$C$135*'RES S curve-connect'!AB$9+'Appliance costs'!$D$135*'RES S curve-connect'!AB$14+'Appliance costs'!$E$135*'RES S curve-connect'!AB$19","v":2466.5002611771106},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AC$4+'Appliance costs'!$C$135*'RES S curve-connect'!AC$9+'Appliance costs'!$D$135*'RES S curve-connect'!AC$14+'Appliance costs'!$E$135*'RES S curve-connect'!AC$19","v":3039.7342487450842},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AD$4+'Appliance costs'!$C$135*'RES S curve-connect'!AD$9+'Appliance costs'!$D$135*'RES S curve-connect'!AD$14+'Appliance costs'!$E$135*'RES S curve-connect'!AD$19","v":3378.2807587347488},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AE$4+'Appliance costs'!$C$135*'RES S curve-connect'!AE$9+'Appliance costs'!$D$135*'RES S curve-connect'!AE$14+'Appliance costs'!$E$135*'RES S curve-connect'!AE$19","v":3202.648244807986},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AF$4+'Appliance costs'!$C$135*'RES S curve-connect'!AF$9+'Appliance costs'!$D$135*'RES S curve-connect'!AF$14+'Appliance costs'!$E$135*'RES S curve-connect'!AF$19","v":2731.3663245459379},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AG$4+'Appliance costs'!$C$135*'RES S curve-connect'!AG$9+'Appliance costs'!$D$135*'RES S curve-connect'!AG$14+'Appliance costs'!$E$135*'RES S curve-connect'!AG$19","v":2388.1716119685525},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AH$4+'Appliance costs'!$C$135*'RES S curve-connect'!AH$9+'Appliance costs'!$D$135*'RES S curve-connect'!AH$14+'Appliance costs'!$E$135*'RES S curve-connect'!AH$19","v":2422.4847872048363},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AI$4+'Appliance costs'!$C$135*'RES S curve-connect'!AI$9+'Appliance costs'!$D$135*'RES S curve-connect'!AI$14+'Appliance costs'!$E$135*'RES S curve-connect'!AI$19","v":2722.4315116145899},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AJ$4+'Appliance costs'!$C$135*'RES S curve-connect'!AJ$9+'Appliance costs'!$D$135*'RES S curve-connect'!AJ$14+'Appliance costs'!$E$135*'RES S curve-connect'!AJ$19","v":3048.1919421555071},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AK$4+'Appliance costs'!$C$135*'RES S curve-connect'!AK$9+'Appliance costs'!$D$135*'RES S curve-connect'!AK$14+'Appliance costs'!$E$135*'RES S curve-connect'!AK$19","v":3069.179116055182},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AL$4+'Appliance costs'!$C$135*'RES S curve-connect'!AL$9+'Appliance costs'!$D$135*'RES S curve-connect'!AL$14+'Appliance costs'!$E$135*'RES S curve-connect'!AL$19","v":2703.625407850378},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AM$4+'Appliance costs'!$C$135*'RES S curve-connect'!AM$9+'Appliance costs'!$D$135*'RES S curve-connect'!AM$14+'Appliance costs'!$E$135*'RES S curve-connect'!AM$19","v":2281.2555450209602},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AN$4+'Appliance costs'!$C$135*'RES S curve-connect'!AN$9+'Appliance costs'!$D$135*'RES S curve-connect'!AN$14+'Appliance costs'!$E$135*'RES S curve-connect'!AN$19","v":2220.5876003694643},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AO$4+'Appliance costs'!$C$135*'RES S curve-connect'!AO$9+'Appliance costs'!$D$135*'RES S curve-connect'!AO$14+'Appliance costs'!$E$135*'RES S curve-connect'!AO$19","v":2585.1201085741518},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AP$4+'Appliance costs'!$C$135*'RES S curve-connect'!AP$9+'Appliance costs'!$D$135*'RES S curve-connect'!AP$14+'Appliance costs'!$E$135*'RES S curve-connect'!AP$19","v":2919.3402798807042},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AQ$4+'Appliance costs'!$C$135*'RES S curve-connect'!AQ$9+'Appliance costs'!$D$135*'RES S curve-connect'!AQ$14+'Appliance costs'!$E$135*'RES S curve-connect'!AQ$19","v":2932.7270083176222},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AR$4+'Appliance costs'!$C$135*'RES S curve-connect'!AR$9+'Appliance costs'!$D$135*'RES S curve-connect'!AR$14+'Appliance costs'!$E$135*'RES S curve-connect'!AR$19","v":2547.1125729401042},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AS$4+'Appliance costs'!$C$135*'RES S curve-connect'!AS$9+'Appliance costs'!$D$135*'RES S curve-connect'!AS$14+'Appliance costs'!$E$135*'RES S curve-connect'!AS$19","v":2134.1184785653877},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AT$4+'Appliance costs'!$C$135*'RES S curve-connect'!AT$9+'Appliance costs'!$D$135*'RES S curve-connect'!AT$14+'Appliance costs'!$E$135*'RES S curve-connect'!AT$19","v":2076.7466553591876},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AU$4+'Appliance costs'!$C$135*'RES S curve-connect'!AU$9+'Appliance costs'!$D$135*'RES S curve-connect'!AU$14+'Appliance costs'!$E$135*'RES S curve-connect'!AU$19","v":2398.2159491271368},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AV$4+'Appliance costs'!$C$135*'RES S curve-connect'!AV$9+'Appliance costs'!$D$135*'RES S curve-connect'!AV$14+'Appliance costs'!$E$135*'RES S curve-connect'!AV$19","v":2727.0732514231631},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AW$4+'Appliance costs'!$C$135*'RES S curve-connect'!AW$9+'Appliance costs'!$D$135*'RES S curve-connect'!AW$14+'Appliance costs'!$E$135*'RES S curve-connect'!AW$19","v":2773.2854424387979},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AX$4+'Appliance costs'!$C$135*'RES S curve-connect'!AX$9+'Appliance costs'!$D$135*'RES S curve-connect'!AX$14+'Appliance costs'!$E$135*'RES S curve-connect'!AX$19","v":-4050.771321284406},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AY$4+'Appliance costs'!$C$135*'RES S curve-connect'!AY$9+'Appliance costs'!$D$135*'RES S curve-connect'!AY$14+'Appliance costs'!$E$135*'RES S curve-connect'!AY$19","v":-4048.226637924733},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AZ$4+'Appliance costs'!$C$135*'RES S curve-connect'!AZ$9+'Appliance costs'!$D$135*'RES S curve-connect'!AZ$14+'Appliance costs'!$E$135*'RES S curve-connect'!AZ$19","v":-4045.7810448347054},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BA$4+'Appliance costs'!$C$135*'RES S curve-connect'!BA$9+'Appliance costs'!$D$135*'RES S curve-connect'!BA$14+'Appliance costs'!$E$135*'RES S curve-connect'!BA$19","v":-4043.4313342732521},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BB$4+'Appliance costs'!$C$135*'RES S curve-connect'!BB$9+'Appliance costs'!$D$135*'RES S curve-connect'!BB$14+'Appliance costs'!$E$135*'RES S curve-connect'!BB$19","v":-4041.1744637822808},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BC$4+'Appliance costs'!$C$135*'RES S curve-connect'!BC$9+'Appliance costs'!$D$135*'RES S curve-connect'!BC$14+'Appliance costs'!$E$135*'RES S curve-connect'!BC$19","v":-4039.0075476509728},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BD$4+'Appliance costs'!$C$135*'RES S curve-connect'!BD$9+'Appliance costs'!$D$135*'RES S curve-connect'!BD$14+'Appliance costs'!$E$135*'RES S curve-connect'!BD$19","v":-4036.9278489427161},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BE$4+'Appliance costs'!$C$135*'RES S curve-connect'!BE$9+'Appliance costs'!$D$135*'RES S curve-connect'!BE$14+'Appliance costs'!$E$135*'RES S curve-connect'!BE$19","v":-4034.9327720455422},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BF$4+'Appliance costs'!$C$135*'RES S curve-connect'!BF$9+'Appliance costs'!$D$135*'RES S curve-connect'!BF$14+'Appliance costs'!$E$135*'RES S curve-connect'!BF$19","v":-4033.019855709992},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BG$4+'Appliance costs'!$C$135*'RES S curve-connect'!BG$9+'Appliance costs'!$D$135*'RES S curve-connect'!BG$14+'Appliance costs'!$E$135*'RES S curve-connect'!BG$19","v":-4031.1867665412892},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BH$4+'Appliance costs'!$C$135*'RES S curve-connect'!BH$9+'Appliance costs'!$D$135*'RES S curve-connect'!BH$14+'Appliance costs'!$E$135*'RES S curve-connect'!BH$19","v":-4029.431292915302},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BI$4+'Appliance costs'!$C$135*'RES S curve-connect'!BI$9+'Appliance costs'!$D$135*'RES S curve-connect'!BI$14+'Appliance costs'!$E$135*'RES S curve-connect'!BI$19","v":-4027.7513392902256},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BJ$4+'Appliance costs'!$C$135*'RES S curve-connect'!BJ$9+'Appliance costs'!$D$135*'RES S curve-connect'!BJ$14+'Appliance costs'!$E$135*'RES S curve-connect'!BJ$19","v":-4026.1449208880958},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BK$4+'Appliance costs'!$C$135*'RES S curve-connect'!BK$9+'Appliance costs'!$D$135*'RES S curve-connect'!BK$14+'Appliance costs'!$E$135*'RES S curve-connect'!BK$19","v":-4024.610158722322},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BL$4+'Appliance costs'!$C$135*'RES S curve-connect'!BL$9+'Appliance costs'!$D$135*'RES S curve-connect'!BL$14+'Appliance costs'!$E$135*'RES S curve-connect'!BL$19","v":-4023.145274949266},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BM$4+'Appliance costs'!$C$135*'RES S curve-connect'!BM$9+'Appliance costs'!$D$135*'RES S curve-connect'!BM$14+'Appliance costs'!$E$135*'RES S curve-connect'!BM$19","v":-4021.7485885236115},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BN$4+'Appliance costs'!$C$135*'RES S curve-connect'!BN$9+'Appliance costs'!$D$135*'RES S curve-connect'!BN$14+'Appliance costs'!$E$135*'RES S curve-connect'!BN$19","v":-4020.4185111388847},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BO$4+'Appliance costs'!$C$135*'RES S curve-connect'!BO$9+'Appliance costs'!$D$135*'RES S curve-connect'!BO$14+'Appliance costs'!$E$135*'RES S curve-connect'!BO$19","v":-4019.1535434358993},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BP$4+'Appliance costs'!$C$135*'RES S curve-connect'!BP$9+'Appliance costs'!$D$135*'RES S curve-connect'!BP$14+'Appliance costs'!$E$135*'RES S curve-connect'!BP$19","v":-4017.9522714632744},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BQ$4+'Appliance costs'!$C$135*'RES S curve-connect'!BQ$9+'Appliance costs'!$D$135*'RES S curve-connect'!BQ$14+'Appliance costs'!$E$135*'RES S curve-connect'!BQ$19","v":-4016.8133633753946},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BR$4+'Appliance costs'!$C$135*'RES S curve-connect'!BR$9+'Appliance costs'!$D$135*'RES S curve-connect'!BR$14+'Appliance costs'!$E$135*'RES S curve-connect'!BR$19","v":-4015.7355663543563},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BS$4+'Appliance costs'!$C$135*'RES S curve-connect'!BS$9+'Appliance costs'!$D$135*'RES S curve-connect'!BS$14+'Appliance costs'!$E$135*'RES S curve-connect'!BS$19","v":-4014.7177037434781},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BT$4+'Appliance costs'!$C$135*'RES S curve-connect'!BT$9+'Appliance costs'!$D$135*'RES S curve-connect'!BT$14+'Appliance costs'!$E$135*'RES S curve-connect'!BT$19","v":-4013.7586723809532},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BU$4+'Appliance costs'!$C$135*'RES S curve-connect'!BU$9+'Appliance costs'!$D$135*'RES S curve-connect'!BU$14+'Appliance costs'!$E$135*'RES S curve-connect'!BU$19","v":-4012.8574401231454},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BV$4+'Appliance costs'!$C$135*'RES S curve-connect'!BV$9+'Appliance costs'!$D$135*'RES S curve-connect'!BV$14+'Appliance costs'!$E$135*'RES S curve-connect'!BV$19","v":-4012.0130435478645},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BW$4+'Appliance costs'!$C$135*'RES S curve-connect'!BW$9+'Appliance costs'!$D$135*'RES S curve-connect'!BW$14+'Appliance costs'!$E$135*'RES S curve-connect'!BW$19","v":-4011.2245858287602},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BX$4+'Appliance costs'!$C$135*'RES S curve-connect'!BX$9+'Appliance costs'!$D$135*'RES S curve-connect'!BX$14+'Appliance costs'!$E$135*'RES S curve-connect'!BX$19","v":-4010.4912347727154},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BY$4+'Appliance costs'!$C$135*'RES S curve-connect'!BY$9+'Appliance costs'!$D$135*'RES S curve-connect'!BY$14+'Appliance costs'!$E$135*'RES S curve-connect'!BY$19","v":-4009.8122210128195},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BZ$4+'Appliance costs'!$C$135*'RES S curve-connect'!BZ$9+'Appliance costs'!$D$135*'RES S curve-connect'!BZ$14+'Appliance costs'!$E$135*'RES S curve-connect'!BZ$19","v":-4009.1868363501248},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CA$4+'Appliance costs'!$C$135*'RES S curve-connect'!CA$9+'Appliance costs'!$D$135*'RES S curve-connect'!CA$14+'Appliance costs'!$E$135*'RES S curve-connect'!CA$19","v":-4008.6144322380433},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CB$4+'Appliance costs'!$C$135*'RES S curve-connect'!CB$9+'Appliance costs'!$D$135*'RES S curve-connect'!CB$14+'Appliance costs'!$E$135*'RES S curve-connect'!CB$19","v":-4008.0944184037694},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CC$4+'Appliance costs'!$C$135*'RES S curve-connect'!CC$9+'Appliance costs'!$D$135*'RES S curve-connect'!CC$14+'Appliance costs'!$E$135*'RES S curve-connect'!CC$19","v":-4007.6262616017143},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CD$4+'Appliance costs'!$C$135*'RES S curve-connect'!CD$9+'Appliance costs'!$D$135*'RES S curve-connect'!CD$14+'Appliance costs'!$E$135*'RES S curve-connect'!CD$19","v":-4007.2094844943913}]
[]
["Low",2020,{"$f":"B62+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN62+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!C$5+'Appliance costs'!$C$135*'RES S curve-connect'!C$10+'Appliance costs'!$D$135*'RES S curve-connect'!C$15+'Appliance costs'!$E$135*'RES S curve-connect'!C$20","v":-2303.5835435973886},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!D$5+'Appliance costs'!$C$135*'RES S curve-connect'!D$10+'Appliance costs'!$D$135*'RES S curve-connect'!D$15+'Appliance costs'!$E$135*'RES S curve-connect'!D$20","v":-2279.3497262122646},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!E$5+'Appliance costs'!$C$135*'RES S curve-connect'!E$10+'Appliance costs'!$D$135*'RES S curve-connect'!E$15+'Appliance costs'!$E$135*'RES S curve-connect'!E$20","v":-2197.6253238711333},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!F$5+'Appliance costs'!$C$135*'RES S curve-connect'!F$10+'Appliance costs'!$D$135*'RES S curve-connect'!F$15+'Appliance costs'!$E$135*'RES S curve-connect'!F$20","v":-2215.4343353578042},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!G$5+'Appliance costs'!$C$135*'RES S curve-connect'!G$10+'Appliance costs'!$D$135*'RES S curve-connect'!G$15+'Appliance costs'!$E$135*'RES S curve-connect'!G$20","v":-1806.8020300906494},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!H$5+'Appliance costs'!$C$135*'RES S curve-connect'!H$10+'Appliance costs'!$D$135*'RES S curve-connect'!H$15+'Appliance costs'!$E$135*'RES S curve-connect'!H$20","v":-1706.4907844813388},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!I$5+'Appliance costs'!$C$135*'RES S curve-connect'!I$10+'Appliance costs'!$D$135*'RES S curve-connect'!I$15+'Appliance costs'!$E$135*'RES S curve-connect'!I$20","v":-1564.3396463839561},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!J$5+'Appliance costs'!$C$135*'RES S curve-connect'!J$10+'Appliance costs'!$D$135*'RES S curve-connect'!J$15+'Appliance costs'!$E$135*'RES S curve-connect'!J$20","v":-1508.0710341898048},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!K$5+'Appliance costs'!$C$135*'RES S curve-connect'!K$10+'Appliance costs'!$D$135*'RES S curve-connect'!K$15+'Appliance costs'!$E$135*'RES S curve-connect'!K$20","v":-1582.5772819410397},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!L$5+'Appliance costs'!$C$135*'RES S curve-connect'!L$10+'Appliance costs'!$D$135*'RES S curve-connect'!L$15+'Appliance costs'!$E$135*'RES S curve-connect'!L$20","v":-1388.1645018575266},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!M$5+'Appliance costs'!$C$135*'RES S curve-connect'!M$10+'Appliance costs'!$D$135*'RES S curve-connect'!M$15+'Appliance costs'!$E$135*'RES S curve-connect'!M$20","v":-1086.4857937533241},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!N$5+'Appliance costs'!$C$135*'RES S curve-connect'!N$10+'Appliance costs'!$D$135*'RES S curve-connect'!N$15+'Appliance costs'!$E$135*'RES S curve-connect'!N$20","v":-1012.8232423321012},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!O$5+'Appliance costs'!$C$135*'RES S curve-connect'!O$10+'Appliance costs'!$D$135*'RES S curve-connect'!O$15+'Appliance costs'!$E$135*'RES S curve-connect'!O$20","v":-983.48446497016391},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!P$5+'Appliance costs'!$C$135*'RES S curve-connect'!P$10+'Appliance costs'!$D$135*'RES S curve-connect'!P$15+'Appliance costs'!$E$135*'RES S curve-connect'!P$20","v":-926.06309092421668},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Q$5+'Appliance costs'!$C$135*'RES S curve-connect'!Q$10+'Appliance costs'!$D$135*'RES S curve-connect'!Q$15+'Appliance costs'!$E$135*'RES S curve-connect'!Q$20","v":-941.68612362585611},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!R$5+'Appliance costs'!$C$135*'RES S curve-connect'!R$10+'Appliance costs'!$D$135*'RES S curve-connect'!R$15+'Appliance costs'!$E$135*'RES S curve-connect'!R$20","v":-869.89346396472115},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!S$5+'Appliance costs'!$C$135*'RES S curve-connect'!S$10+'Appliance costs'!$D$135*'RES S curve-connect'!S$15+'Appliance costs'!$E$135*'RES S curve-connect'!S$20","v":-782.19060850882897},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!T$5+'Appliance costs'!$C$135*'RES S curve-connect'!T$10+'Appliance costs'!$D$135*'RES S curve-connect'!T$15+'Appliance costs'!$E$135*'RES S curve-connect'!T$20","v":-679.9156671632669},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!U$5+'Appliance costs'!$C$135*'RES S curve-connect'!U$10+'Appliance costs'!$D$135*'RES S curve-connect'!U$15+'Appliance costs'!$E$135*'RES S curve-connect'!U$20","v":-529.73160197437221},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!V$5+'Appliance costs'!$C$135*'RES S curve-connect'!V$10+'Appliance costs'!$D$135*'RES S curve-connect'!V$15+'Appliance costs'!$E$135*'RES S curve-connect'!V$20","v":-391.57168822252572},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!W$5+'Appliance costs'!$C$135*'RES S curve-connect'!W$10+'Appliance costs'!$D$135*'RES S curve-connect'!W$15+'Appliance costs'!$E$135*'RES S curve-connect'!W$20","v":-44.080322968646755},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!X$5+'Appliance costs'!$C$135*'RES S curve-connect'!X$10+'Appliance costs'!$D$135*'RES S curve-connect'!X$15+'Appliance costs'!$E$135*'RES S curve-connect'!X$20","v":141.67222573327408},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Y$5+'Appliance costs'!$C$135*'RES S curve-connect'!Y$10+'Appliance costs'!$D$135*'RES S curve-connect'!Y$15+'Appliance costs'!$E$135*'RES S curve-connect'!Y$20","v":367.71666351193454},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Z$5+'Appliance costs'!$C$135*'RES S curve-connect'!Z$10+'Appliance costs'!$D$135*'RES S curve-connect'!Z$15+'Appliance costs'!$E$135*'RES S curve-connect'!Z$20","v":646.08696676299576},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AA$5+'Appliance costs'!$C$135*'RES S curve-connect'!AA$10+'Appliance costs'!$D$135*'RES S curve-connect'!AA$15+'Appliance costs'!$E$135*'RES S curve-connect'!AA$20","v":973.32980408713149},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AB$5+'Appliance costs'!$C$135*'RES S curve-connect'!AB$10+'Appliance costs'!$D$135*'RES S curve-connect'!AB$15+'Appliance costs'!$E$135*'RES S curve-connect'!AB$20","v":1341.4582665235928},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AC$5+'Appliance costs'!$C$135*'RES S curve-connect'!AC$10+'Appliance costs'!$D$135*'RES S curve-connect'!AC$15+'Appliance costs'!$E$135*'RES S curve-connect'!AC$20","v":1782.1467020893811},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AD$5+'Appliance costs'!$C$135*'RES S curve-connect'!AD$10+'Appliance costs'!$D$135*'RES S curve-connect'!AD$15+'Appliance costs'!$E$135*'RES S curve-connect'!AD$20","v":2042.4130768843893},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AE$5+'Appliance costs'!$C$135*'RES S curve-connect'!AE$10+'Appliance costs'!$D$135*'RES S curve-connect'!AE$15+'Appliance costs'!$E$135*'RES S curve-connect'!AE$20","v":1907.3910449123334},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AF$5+'Appliance costs'!$C$135*'RES S curve-connect'!AF$10+'Appliance costs'!$D$135*'RES S curve-connect'!AF$15+'Appliance costs'!$E$135*'RES S curve-connect'!AF$20","v":1545.080894685774},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AG$5+'Appliance costs'!$C$135*'RES S curve-connect'!AG$10+'Appliance costs'!$D$135*'RES S curve-connect'!AG$15+'Appliance costs'!$E$135*'RES S curve-connect'!AG$20","v":1281.2410940803632},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AH$5+'Appliance costs'!$C$135*'RES S curve-connect'!AH$10+'Appliance costs'!$D$135*'RES S curve-connect'!AH$15+'Appliance costs'!$E$135*'RES S curve-connect'!AH$20","v":1307.620233911774},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AI$5+'Appliance costs'!$C$135*'RES S curve-connect'!AI$10+'Appliance costs'!$D$135*'RES S curve-connect'!AI$15+'Appliance costs'!$E$135*'RES S curve-connect'!AI$20","v":1538.2120264431667},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AJ$5+'Appliance costs'!$C$135*'RES S curve-connect'!AJ$10+'Appliance costs'!$D$135*'RES S curve-connect'!AJ$15+'Appliance costs'!$E$135*'RES S curve-connect'!AJ$20","v":1788.6487723754576},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AK$5+'Appliance costs'!$C$135*'RES S curve-connect'!AK$10+'Appliance costs'!$D$135*'RES S curve-connect'!AK$15+'Appliance costs'!$E$135*'RES S curve-connect'!AK$20","v":1804.7832044457436},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AL$5+'Appliance costs'!$C$135*'RES S curve-connect'!AL$10+'Appliance costs'!$D$135*'RES S curve-connect'!AL$15+'Appliance costs'!$E$135*'RES S curve-connect'!AL$20","v":1523.7543483803217},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AM$5+'Appliance costs'!$C$135*'RES S curve-connect'!AM$10+'Appliance costs'!$D$135*'RES S curve-connect'!AM$15+'Appliance costs'!$E$135*'RES S curve-connect'!AM$20","v":1199.0466057879285},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AN$5+'Appliance costs'!$C$135*'RES S curve-connect'!AN$10+'Appliance costs'!$D$135*'RES S curve-connect'!AN$15+'Appliance costs'!$E$135*'RES S curve-connect'!AN$20","v":1152.4065561794089},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AO$5+'Appliance costs'!$C$135*'RES S curve-connect'!AO$10+'Appliance costs'!$D$135*'RES S curve-connect'!AO$15+'Appliance costs'!$E$135*'RES S curve-connect'!AO$20","v":1432.650338365383},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AP$5+'Appliance costs'!$C$135*'RES S curve-connect'!AP$10+'Appliance costs'!$D$135*'RES S curve-connect'!AP$15+'Appliance costs'!$E$135*'RES S curve-connect'!AP$20","v":1689.5907285409562},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AQ$5+'Appliance costs'!$C$135*'RES S curve-connect'!AQ$10+'Appliance costs'!$D$135*'RES S curve-connect'!AQ$15+'Appliance costs'!$E$135*'RES S curve-connect'!AQ$20","v":1699.8821218291282},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AR$5+'Appliance costs'!$C$135*'RES S curve-connect'!AR$10+'Appliance costs'!$D$135*'RES S curve-connect'!AR$15+'Appliance costs'!$E$135*'RES S curve-connect'!AR$20","v":1403.4310635464885},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AS$5+'Appliance costs'!$C$135*'RES S curve-connect'!AS$10+'Appliance costs'!$D$135*'RES S curve-connect'!AS$15+'Appliance costs'!$E$135*'RES S curve-connect'!AS$20","v":1085.9311851459222},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AT$5+'Appliance costs'!$C$135*'RES S curve-connect'!AT$10+'Appliance costs'!$D$135*'RES S curve-connect'!AT$15+'Appliance costs'!$E$135*'RES S curve-connect'!AT$20","v":1041.8251140429784},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AU$5+'Appliance costs'!$C$135*'RES S curve-connect'!AU$10+'Appliance costs'!$D$135*'RES S curve-connect'!AU$15+'Appliance costs'!$E$135*'RES S curve-connect'!AU$20","v":1288.962937733583},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AV$5+'Appliance costs'!$C$135*'RES S curve-connect'!AV$10+'Appliance costs'!$D$135*'RES S curve-connect'!AV$15+'Appliance costs'!$E$135*'RES S curve-connect'!AV$20","v":1541.7804838251548},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AW$5+'Appliance costs'!$C$135*'RES S curve-connect'!AW$10+'Appliance costs'!$D$135*'RES S curve-connect'!AW$15+'Appliance costs'!$E$135*'RES S curve-connect'!AW$20","v":1577.307299409048},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AX$5+'Appliance costs'!$C$135*'RES S curve-connect'!AX$10+'Appliance costs'!$D$135*'RES S curve-connect'!AX$15+'Appliance costs'!$E$135*'RES S curve-connect'!AX$20","v":-3668.8626148630292},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AY$5+'Appliance costs'!$C$135*'RES S curve-connect'!AY$10+'Appliance costs'!$D$135*'RES S curve-connect'!AY$15+'Appliance costs'!$E$135*'RES S curve-connect'!AY$20","v":-3666.9063237967193},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AZ$5+'Appliance costs'!$C$135*'RES S curve-connect'!AZ$10+'Appliance costs'!$D$135*'RES S curve-connect'!AZ$15+'Appliance costs'!$E$135*'RES S curve-connect'!AZ$20","v":-3665.026210934871},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BA$5+'Appliance costs'!$C$135*'RES S curve-connect'!BA$10+'Appliance costs'!$D$135*'RES S curve-connect'!BA$15+'Appliance costs'!$E$135*'RES S curve-connect'!BA$20","v":-3663.2198102436755},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BB$5+'Appliance costs'!$C$135*'RES S curve-connect'!BB$10+'Appliance costs'!$D$135*'RES S curve-connect'!BB$15+'Appliance costs'!$E$135*'RES S curve-connect'!BB$20","v":-3661.4847827548833},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BC$5+'Appliance costs'!$C$135*'RES S curve-connect'!BC$10+'Appliance costs'!$D$135*'RES S curve-connect'!BC$15+'Appliance costs'!$E$135*'RES S curve-connect'!BC$20","v":-3659.8189100037571},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BD$5+'Appliance costs'!$C$135*'RES S curve-connect'!BD$10+'Appliance costs'!$D$135*'RES S curve-connect'!BD$15+'Appliance costs'!$E$135*'RES S curve-connect'!BD$20","v":-3658.22008789958},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BE$5+'Appliance costs'!$C$135*'RES S curve-connect'!BE$10+'Appliance costs'!$D$135*'RES S curve-connect'!BE$15+'Appliance costs'!$E$135*'RES S curve-connect'!BE$20","v":-3656.6863209985991},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BF$5+'Appliance costs'!$C$135*'RES S curve-connect'!BF$10+'Appliance costs'!$D$135*'RES S curve-connect'!BF$15+'Appliance costs'!$E$135*'RES S curve-connect'!BF$20","v":-3655.215717151716},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BG$5+'Appliance costs'!$C$135*'RES S curve-connect'!BG$10+'Appliance costs'!$D$135*'RES S curve-connect'!BG$15+'Appliance costs'!$E$135*'RES S curve-connect'!BG$20","v":-3653.8064825014194},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BH$5+'Appliance costs'!$C$135*'RES S curve-connect'!BH$10+'Appliance costs'!$D$135*'RES S curve-connect'!BH$15+'Appliance costs'!$E$135*'RES S curve-connect'!BH$20","v":-3652.4569168045291},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BI$5+'Appliance costs'!$C$135*'RES S curve-connect'!BI$10+'Appliance costs'!$D$135*'RES S curve-connect'!BI$15+'Appliance costs'!$E$135*'RES S curve-connect'!BI$20","v":-3651.1654090591505},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BJ$5+'Appliance costs'!$C$135*'RES S curve-connect'!BJ$10+'Appliance costs'!$D$135*'RES S curve-connect'!BJ$15+'Appliance costs'!$E$135*'RES S curve-connect'!BJ$20","v":-3649.9304334159542},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BK$5+'Appliance costs'!$C$135*'RES S curve-connect'!BK$10+'Appliance costs'!$D$135*'RES S curve-connect'!BK$15+'Appliance costs'!$E$135*'RES S curve-connect'!BK$20","v":-3648.7505453554613},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BL$5+'Appliance costs'!$C$135*'RES S curve-connect'!BL$10+'Appliance costs'!$D$135*'RES S curve-connect'!BL$15+'Appliance costs'!$E$135*'RES S curve-connect'!BL$20","v":-3647.6243781144494},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BM$5+'Appliance costs'!$C$135*'RES S curve-connect'!BM$10+'Appliance costs'!$D$135*'RES S curve-connect'!BM$15+'Appliance costs'!$E$135*'RES S curve-connect'!BM$20","v":-3646.5506393459068},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BN$5+'Appliance costs'!$C$135*'RES S curve-connect'!BN$10+'Appliance costs'!$D$135*'RES S curve-connect'!BN$15+'Appliance costs'!$E$135*'RES S curve-connect'!BN$20","v":-3645.5281079982042},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BO$5+'Appliance costs'!$C$135*'RES S curve-connect'!BO$10+'Appliance costs'!$D$135*'RES S curve-connect'!BO$15+'Appliance costs'!$E$135*'RES S curve-connect'!BO$20","v":-3644.5556314002365},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BP$5+'Appliance costs'!$C$135*'RES S curve-connect'!BP$10+'Appliance costs'!$D$135*'RES S curve-connect'!BP$15+'Appliance costs'!$E$135*'RES S curve-connect'!BP$20","v":-3643.632122540354},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BQ$5+'Appliance costs'!$C$135*'RES S curve-connect'!BQ$10+'Appliance costs'!$D$135*'RES S curve-connect'!BQ$15+'Appliance costs'!$E$135*'RES S curve-connect'!BQ$20","v":-3642.756557527835},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BR$5+'Appliance costs'!$C$135*'RES S curve-connect'!BR$10+'Appliance costs'!$D$135*'RES S curve-connect'!BR$15+'Appliance costs'!$E$135*'RES S curve-connect'!BR$20","v":-3641.9279732265554},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BS$5+'Appliance costs'!$C$135*'RES S curve-connect'!BS$10+'Appliance costs'!$D$135*'RES S curve-connect'!BS$15+'Appliance costs'!$E$135*'RES S curve-connect'!BS$20","v":-3641.1454650512951},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BT$5+'Appliance costs'!$C$135*'RES S curve-connect'!BT$10+'Appliance costs'!$D$135*'RES S curve-connect'!BT$15+'Appliance costs'!$E$135*'RES S curve-connect'!BT$20","v":-3640.4081849179202},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BU$5+'Appliance costs'!$C$135*'RES S curve-connect'!BU$10+'Appliance costs'!$D$135*'RES S curve-connect'!BU$15+'Appliance costs'!$E$135*'RES S curve-connect'!BU$20","v":-3639.715339339346},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BV$5+'Appliance costs'!$C$135*'RES S curve-connect'!BV$10+'Appliance costs'!$D$135*'RES S curve-connect'!BV$15+'Appliance costs'!$E$135*'RES S curve-connect'!BV$20","v":-3639.0661876598792},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BW$5+'Appliance costs'!$C$135*'RES S curve-connect'!BW$10+'Appliance costs'!$D$135*'RES S curve-connect'!BW$15+'Appliance costs'!$E$135*'RES S curve-connect'!BW$20","v":-3638.4600404210928},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BX$5+'Appliance costs'!$C$135*'RES S curve-connect'!BX$10+'Appliance costs'!$D$135*'RES S curve-connect'!BX$15+'Appliance costs'!$E$135*'RES S curve-connect'!BX$20","v":-3637.8962578530368},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BY$5+'Appliance costs'!$C$135*'RES S curve-connect'!BY$10+'Appliance costs'!$D$135*'RES S curve-connect'!BY$15+'Appliance costs'!$E$135*'RES S curve-connect'!BY$20","v":-3637.3742484850191},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BZ$5+'Appliance costs'!$C$135*'RES S curve-connect'!BZ$10+'Appliance costs'!$D$135*'RES S curve-connect'!BZ$15+'Appliance costs'!$E$135*'RES S curve-connect'!BZ$20","v":-3636.8934678708079},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CA$5+'Appliance costs'!$C$135*'RES S curve-connect'!CA$10+'Appliance costs'!$D$135*'RES S curve-connect'!CA$15+'Appliance costs'!$E$135*'RES S curve-connect'!CA$20","v":-3636.4534174234586},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CB$5+'Appliance costs'!$C$135*'RES S curve-connect'!CB$10+'Appliance costs'!$D$135*'RES S curve-connect'!CB$15+'Appliance costs'!$E$135*'RES S curve-connect'!CB$20","v":-3636.0536433555062},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CC$5+'Appliance costs'!$C$135*'RES S curve-connect'!CC$10+'Appliance costs'!$D$135*'RES S curve-connect'!CC$15+'Appliance costs'!$E$135*'RES S curve-connect'!CC$20","v":-3635.6937357206293},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CD$5+'Appliance costs'!$C$135*'RES S curve-connect'!CD$10+'Appliance costs'!$D$135*'RES S curve-connect'!CD$15+'Appliance costs'!$E$135*'RES S curve-connect'!CD$20","v":-3635.3733275533032}]
[]
["Commercial",2020,{"$f":"B65+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN65+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!C$5+'Appliance costs'!$C$135*'RES S curve-connect'!C$10+'Appliance costs'!$D$135*'RES S curve-connect'!C$15+'Appliance costs'!$E$135*'RES S curve-connect'!C$20","v":-2303.5835435973886},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!D$5+'Appliance costs'!$C$135*'RES S curve-connect'!D$10+'Appliance costs'!$D$135*'RES S curve-connect'!D$15+'Appliance costs'!$E$135*'RES S curve-connect'!D$20","v":-2279.3497262122646},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!E$5+'Appliance costs'!$C$135*'RES S curve-connect'!E$10+'Appliance costs'!$D$135*'RES S curve-connect'!E$15+'Appliance costs'!$E$135*'RES S curve-connect'!E$20","v":-2197.6253238711333},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!F$5+'Appliance costs'!$C$135*'RES S curve-connect'!F$10+'Appliance costs'!$D$135*'RES S curve-connect'!F$15+'Appliance costs'!$E$135*'RES S curve-connect'!F$20","v":-2215.4343353578042},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!G$5+'Appliance costs'!$C$135*'RES S curve-connect'!G$10+'Appliance costs'!$D$135*'RES S curve-connect'!G$15+'Appliance costs'!$E$135*'RES S curve-connect'!G$20","v":-1806.8020300906494},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!H$5+'Appliance costs'!$C$135*'RES S curve-connect'!H$10+'Appliance costs'!$D$135*'RES S curve-connect'!H$15+'Appliance costs'!$E$135*'RES S curve-connect'!H$20","v":-1706.4907844813388},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!I$5+'Appliance costs'!$C$135*'RES S curve-connect'!I$10+'Appliance costs'!$D$135*'RES S curve-connect'!I$15+'Appliance costs'!$E$135*'RES S curve-connect'!I$20","v":-1564.3396463839561},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!J$5+'Appliance costs'!$C$135*'RES S curve-connect'!J$10+'Appliance costs'!$D$135*'RES S curve-connect'!J$15+'Appliance costs'!$E$135*'RES S curve-connect'!J$20","v":-1508.0710341898048},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!K$5+'Appliance costs'!$C$135*'RES S curve-connect'!K$10+'Appliance costs'!$D$135*'RES S curve-connect'!K$15+'Appliance costs'!$E$135*'RES S curve-connect'!K$20","v":-1582.5772819410397},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!L$5+'Appliance costs'!$C$135*'RES S curve-connect'!L$10+'Appliance costs'!$D$135*'RES S curve-connect'!L$15+'Appliance costs'!$E$135*'RES S curve-connect'!L$20","v":-1388.1645018575266},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!M$5+'Appliance costs'!$C$135*'RES S curve-connect'!M$10+'Appliance costs'!$D$135*'RES S curve-connect'!M$15+'Appliance costs'!$E$135*'RES S curve-connect'!M$20","v":-1086.4857937533241},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!N$5+'Appliance costs'!$C$135*'RES S curve-connect'!N$10+'Appliance costs'!$D$135*'RES S curve-connect'!N$15+'Appliance costs'!$E$135*'RES S curve-connect'!N$20","v":-1012.8232423321012},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!O$5+'Appliance costs'!$C$135*'RES S curve-connect'!O$10+'Appliance costs'!$D$135*'RES S curve-connect'!O$15+'Appliance costs'!$E$135*'RES S curve-connect'!O$20","v":-983.48446497016391},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!P$5+'Appliance costs'!$C$135*'RES S curve-connect'!P$10+'Appliance costs'!$D$135*'RES S curve-connect'!P$15+'Appliance costs'!$E$135*'RES S curve-connect'!P$20","v":-926.06309092421668},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Q$5+'Appliance costs'!$C$135*'RES S curve-connect'!Q$10+'Appliance costs'!$D$135*'RES S curve-connect'!Q$15+'Appliance costs'!$E$135*'RES S curve-connect'!Q$20","v":-941.68612362585611},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!R$5+'Appliance costs'!$C$135*'RES S curve-connect'!R$10+'Appliance costs'!$D$135*'RES S curve-connect'!R$15+'Appliance costs'!$E$135*'RES S curve-connect'!R$20","v":-869.89346396472115},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!S$5+'Appliance costs'!$C$135*'RES S curve-connect'!S$10+'Appliance costs'!$D$135*'RES S curve-connect'!S$15+'Appliance costs'!$E$135*'RES S curve-connect'!S$20","v":-782.19060850882897},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!T$5+'Appliance costs'!$C$135*'RES S curve-connect'!T$10+'Appliance costs'!$D$135*'RES S curve-connect'!T$15+'Appliance costs'!$E$135*'RES S curve-connect'!T$20","v":-679.9156671632669},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!U$5+'Appliance costs'!$C$135*'RES S curve-connect'!U$10+'Appliance costs'!$D$135*'RES S curve-connect'!U$15+'Appliance costs'!$E$135*'RES S curve-connect'!U$20","v":-529.73160197437221},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!V$5+'Appliance costs'!$C$135*'RES S curve-connect'!V$10+'Appliance costs'!$D$135*'RES S curve-connect'!V$15+'Appliance costs'!$E$135*'RES S curve-connect'!V$20","v":-391.57168822252572},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!W$5+'Appliance costs'!$C$135*'RES S curve-connect'!W$10+'Appliance costs'!$D$135*'RES S curve-connect'!W$15+'Appliance costs'!$E$135*'RES S curve-connect'!W$20","v":-44.080322968646755},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!X$5+'Appliance costs'!$C$135*'RES S curve-connect'!X$10+'Appliance costs'!$D$135*'RES S curve-connect'!X$15+'Appliance costs'!$E$135*'RES S curve-connect'!X$20","v":141.67222573327408},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Y$5+'Appliance costs'!$C$135*'RES S curve-connect'!Y$10+'Appliance costs'!$D$135*'RES S curve-connect'!Y$15+'Appliance costs'!$E$135*'RES S curve-connect'!Y$20","v":367.71666351193454},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!Z$5+'Appliance costs'!$C$135*'RES S curve-connect'!Z$10+'Appliance costs'!$D$135*'RES S curve-connect'!Z$15+'Appliance costs'!$E$135*'RES S curve-connect'!Z$20","v":646.08696676299576},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AA$5+'Appliance costs'!$C$135*'RES S curve-connect'!AA$10+'Appliance costs'!$D$135*'RES S curve-connect'!AA$15+'Appliance costs'!$E$135*'RES S curve-connect'!AA$20","v":973.32980408713149},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AB$5+'Appliance costs'!$C$135*'RES S curve-connect'!AB$10+'Appliance costs'!$D$135*'RES S curve-connect'!AB$15+'Appliance costs'!$E$135*'RES S curve-connect'!AB$20","v":1341.4582665235928},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AC$5+'Appliance costs'!$C$135*'RES S curve-connect'!AC$10+'Appliance costs'!$D$135*'RES S curve-connect'!AC$15+'Appliance costs'!$E$135*'RES S curve-connect'!AC$20","v":1782.1467020893811},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AD$5+'Appliance costs'!$C$135*'RES S curve-connect'!AD$10+'Appliance costs'!$D$135*'RES S curve-connect'!AD$15+'Appliance costs'!$E$135*'RES S curve-connect'!AD$20","v":2042.4130768843893},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AE$5+'Appliance costs'!$C$135*'RES S curve-connect'!AE$10+'Appliance costs'!$D$135*'RES S curve-connect'!AE$15+'Appliance costs'!$E$135*'RES S curve-connect'!AE$20","v":1907.3910449123334},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AF$5+'Appliance costs'!$C$135*'RES S curve-connect'!AF$10+'Appliance costs'!$D$135*'RES S curve-connect'!AF$15+'Appliance costs'!$E$135*'RES S curve-connect'!AF$20","v":1545.080894685774},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AG$5+'Appliance costs'!$C$135*'RES S curve-connect'!AG$10+'Appliance costs'!$D$135*'RES S curve-connect'!AG$15+'Appliance costs'!$E$135*'RES S curve-connect'!AG$20","v":1281.2410940803632},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AH$5+'Appliance costs'!$C$135*'RES S curve-connect'!AH$10+'Appliance costs'!$D$135*'RES S curve-connect'!AH$15+'Appliance costs'!$E$135*'RES S curve-connect'!AH$20","v":1307.620233911774},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AI$5+'Appliance costs'!$C$135*'RES S curve-connect'!AI$10+'Appliance costs'!$D$135*'RES S curve-connect'!AI$15+'Appliance costs'!$E$135*'RES S curve-connect'!AI$20","v":1538.2120264431667},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AJ$5+'Appliance costs'!$C$135*'RES S curve-connect'!AJ$10+'Appliance costs'!$D$135*'RES S curve-connect'!AJ$15+'Appliance costs'!$E$135*'RES S curve-connect'!AJ$20","v":1788.6487723754576},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AK$5+'Appliance costs'!$C$135*'RES S curve-connect'!AK$10+'Appliance costs'!$D$135*'RES S curve-connect'!AK$15+'Appliance costs'!$E$135*'RES S curve-connect'!AK$20","v":1804.7832044457436},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AL$5+'Appliance costs'!$C$135*'RES S curve-connect'!AL$10+'Appliance costs'!$D$135*'RES S curve-connect'!AL$15+'Appliance costs'!$E$135*'RES S curve-connect'!AL$20","v":1523.7543483803217},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AM$5+'Appliance costs'!$C$135*'RES S curve-connect'!AM$10+'Appliance costs'!$D$135*'RES S curve-connect'!AM$15+'Appliance costs'!$E$135*'RES S curve-connect'!AM$20","v":1199.0466057879285},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AN$5+'Appliance costs'!$C$135*'RES S curve-connect'!AN$10+'Appliance costs'!$D$135*'RES S curve-connect'!AN$15+'Appliance costs'!$E$135*'RES S curve-connect'!AN$20","v":1152.4065561794089},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AO$5+'Appliance costs'!$C$135*'RES S curve-connect'!AO$10+'Appliance costs'!$D$135*'RES S curve-connect'!AO$15+'Appliance costs'!$E$135*'RES S curve-connect'!AO$20","v":1432.650338365383},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AP$5+'Appliance costs'!$C$135*'RES S curve-connect'!AP$10+'Appliance costs'!$D$135*'RES S curve-connect'!AP$15+'Appliance costs'!$E$135*'RES S curve-connect'!AP$20","v":1689.5907285409562},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AQ$5+'Appliance costs'!$C$135*'RES S curve-connect'!AQ$10+'Appliance costs'!$D$135*'RES S curve-connect'!AQ$15+'Appliance costs'!$E$135*'RES S curve-connect'!AQ$20","v":1699.8821218291282},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AR$5+'Appliance costs'!$C$135*'RES S curve-connect'!AR$10+'Appliance costs'!$D$135*'RES S curve-connect'!AR$15+'Appliance costs'!$E$135*'RES S curve-connect'!AR$20","v":1403.4310635464885},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AS$5+'Appliance costs'!$C$135*'RES S curve-connect'!AS$10+'Appliance costs'!$D$135*'RES S curve-connect'!AS$15+'Appliance costs'!$E$135*'RES S curve-connect'!AS$20","v":1085.9311851459222},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AT$5+'Appliance costs'!$C$135*'RES S curve-connect'!AT$10+'Appliance costs'!$D$135*'RES S curve-connect'!AT$15+'Appliance costs'!$E$135*'RES S curve-connect'!AT$20","v":1041.8251140429784},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AU$5+'Appliance costs'!$C$135*'RES S curve-connect'!AU$10+'Appliance costs'!$D$135*'RES S curve-connect'!AU$15+'Appliance costs'!$E$135*'RES S curve-connect'!AU$20","v":1288.962937733583},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AV$5+'Appliance costs'!$C$135*'RES S curve-connect'!AV$10+'Appliance costs'!$D$135*'RES S curve-connect'!AV$15+'Appliance costs'!$E$135*'RES S curve-connect'!AV$20","v":1541.7804838251548},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AW$5+'Appliance costs'!$C$135*'RES S curve-connect'!AW$10+'Appliance costs'!$D$135*'RES S curve-connect'!AW$15+'Appliance costs'!$E$135*'RES S curve-connect'!AW$20","v":1577.307299409048},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AX$5+'Appliance costs'!$C$135*'RES S curve-connect'!AX$10+'Appliance costs'!$D$135*'RES S curve-connect'!AX$15+'Appliance costs'!$E$135*'RES S curve-connect'!AX$20","v":-3668.8626148630292},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AY$5+'Appliance costs'!$C$135*'RES S curve-connect'!AY$10+'Appliance costs'!$D$135*'RES S curve-connect'!AY$15+'Appliance costs'!$E$135*'RES S curve-connect'!AY$20","v":-3666.9063237967193},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!AZ$5+'Appliance costs'!$C$135*'RES S curve-connect'!AZ$10+'Appliance costs'!$D$135*'RES S curve-connect'!AZ$15+'Appliance costs'!$E$135*'RES S curve-connect'!AZ$20","v":-3665.026210934871},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BA$5+'Appliance costs'!$C$135*'RES S curve-connect'!BA$10+'Appliance costs'!$D$135*'RES S curve-connect'!BA$15+'Appliance costs'!$E$135*'RES S curve-connect'!BA$20","v":-3663.2198102436755},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BB$5+'Appliance costs'!$C$135*'RES S curve-connect'!BB$10+'Appliance costs'!$D$135*'RES S curve-connect'!BB$15+'Appliance costs'!$E$135*'RES S curve-connect'!BB$20","v":-3661.4847827548833},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BC$5+'Appliance costs'!$C$135*'RES S curve-connect'!BC$10+'Appliance costs'!$D$135*'RES S curve-connect'!BC$15+'Appliance costs'!$E$135*'RES S curve-connect'!BC$20","v":-3659.8189100037571},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BD$5+'Appliance costs'!$C$135*'RES S curve-connect'!BD$10+'Appliance costs'!$D$135*'RES S curve-connect'!BD$15+'Appliance costs'!$E$135*'RES S curve-connect'!BD$20","v":-3658.22008789958},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BE$5+'Appliance costs'!$C$135*'RES S curve-connect'!BE$10+'Appliance costs'!$D$135*'RES S curve-connect'!BE$15+'Appliance costs'!$E$135*'RES S curve-connect'!BE$20","v":-3656.6863209985991},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BF$5+'Appliance costs'!$C$135*'RES S curve-connect'!BF$10+'Appliance costs'!$D$135*'RES S curve-connect'!BF$15+'Appliance costs'!$E$135*'RES S curve-connect'!BF$20","v":-3655.215717151716},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BG$5+'Appliance costs'!$C$135*'RES S curve-connect'!BG$10+'Appliance costs'!$D$135*'RES S curve-connect'!BG$15+'Appliance costs'!$E$135*'RES S curve-connect'!BG$20","v":-3653.8064825014194},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BH$5+'Appliance costs'!$C$135*'RES S curve-connect'!BH$10+'Appliance costs'!$D$135*'RES S curve-connect'!BH$15+'Appliance costs'!$E$135*'RES S curve-connect'!BH$20","v":-3652.4569168045291},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BI$5+'Appliance costs'!$C$135*'RES S curve-connect'!BI$10+'Appliance costs'!$D$135*'RES S curve-connect'!BI$15+'Appliance costs'!$E$135*'RES S curve-connect'!BI$20","v":-3651.1654090591505},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BJ$5+'Appliance costs'!$C$135*'RES S curve-connect'!BJ$10+'Appliance costs'!$D$135*'RES S curve-connect'!BJ$15+'Appliance costs'!$E$135*'RES S curve-connect'!BJ$20","v":-3649.9304334159542},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BK$5+'Appliance costs'!$C$135*'RES S curve-connect'!BK$10+'Appliance costs'!$D$135*'RES S curve-connect'!BK$15+'Appliance costs'!$E$135*'RES S curve-connect'!BK$20","v":-3648.7505453554613},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BL$5+'Appliance costs'!$C$135*'RES S curve-connect'!BL$10+'Appliance costs'!$D$135*'RES S curve-connect'!BL$15+'Appliance costs'!$E$135*'RES S curve-connect'!BL$20","v":-3647.6243781144494},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BM$5+'Appliance costs'!$C$135*'RES S curve-connect'!BM$10+'Appliance costs'!$D$135*'RES S curve-connect'!BM$15+'Appliance costs'!$E$135*'RES S curve-connect'!BM$20","v":-3646.5506393459068},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BN$5+'Appliance costs'!$C$135*'RES S curve-connect'!BN$10+'Appliance costs'!$D$135*'RES S curve-connect'!BN$15+'Appliance costs'!$E$135*'RES S curve-connect'!BN$20","v":-3645.5281079982042},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BO$5+'Appliance costs'!$C$135*'RES S curve-connect'!BO$10+'Appliance costs'!$D$135*'RES S curve-connect'!BO$15+'Appliance costs'!$E$135*'RES S curve-connect'!BO$20","v":-3644.5556314002365},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BP$5+'Appliance costs'!$C$135*'RES S curve-connect'!BP$10+'Appliance costs'!$D$135*'RES S curve-connect'!BP$15+'Appliance costs'!$E$135*'RES S curve-connect'!BP$20","v":-3643.632122540354},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BQ$5+'Appliance costs'!$C$135*'RES S curve-connect'!BQ$10+'Appliance costs'!$D$135*'RES S curve-connect'!BQ$15+'Appliance costs'!$E$135*'RES S curve-connect'!BQ$20","v":-3642.756557527835},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BR$5+'Appliance costs'!$C$135*'RES S curve-connect'!BR$10+'Appliance costs'!$D$135*'RES S curve-connect'!BR$15+'Appliance costs'!$E$135*'RES S curve-connect'!BR$20","v":-3641.9279732265554},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BS$5+'Appliance costs'!$C$135*'RES S curve-connect'!BS$10+'Appliance costs'!$D$135*'RES S curve-connect'!BS$15+'Appliance costs'!$E$135*'RES S curve-connect'!BS$20","v":-3641.1454650512951},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BT$5+'Appliance costs'!$C$135*'RES S curve-connect'!BT$10+'Appliance costs'!$D$135*'RES S curve-connect'!BT$15+'Appliance costs'!$E$135*'RES S curve-connect'!BT$20","v":-3640.4081849179202},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BU$5+'Appliance costs'!$C$135*'RES S curve-connect'!BU$10+'Appliance costs'!$D$135*'RES S curve-connect'!BU$15+'Appliance costs'!$E$135*'RES S curve-connect'!BU$20","v":-3639.715339339346},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BV$5+'Appliance costs'!$C$135*'RES S curve-connect'!BV$10+'Appliance costs'!$D$135*'RES S curve-connect'!BV$15+'Appliance costs'!$E$135*'RES S curve-connect'!BV$20","v":-3639.0661876598792},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BW$5+'Appliance costs'!$C$135*'RES S curve-connect'!BW$10+'Appliance costs'!$D$135*'RES S curve-connect'!BW$15+'Appliance costs'!$E$135*'RES S curve-connect'!BW$20","v":-3638.4600404210928},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BX$5+'Appliance costs'!$C$135*'RES S curve-connect'!BX$10+'Appliance costs'!$D$135*'RES S curve-connect'!BX$15+'Appliance costs'!$E$135*'RES S curve-connect'!BX$20","v":-3637.8962578530368},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BY$5+'Appliance costs'!$C$135*'RES S curve-connect'!BY$10+'Appliance costs'!$D$135*'RES S curve-connect'!BY$15+'Appliance costs'!$E$135*'RES S curve-connect'!BY$20","v":-3637.3742484850191},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!BZ$5+'Appliance costs'!$C$135*'RES S curve-connect'!BZ$10+'Appliance costs'!$D$135*'RES S curve-connect'!BZ$15+'Appliance costs'!$E$135*'RES S curve-connect'!BZ$20","v":-3636.8934678708079},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CA$5+'Appliance costs'!$C$135*'RES S curve-connect'!CA$10+'Appliance costs'!$D$135*'RES S curve-connect'!CA$15+'Appliance costs'!$E$135*'RES S curve-connect'!CA$20","v":-3636.4534174234586},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CB$5+'Appliance costs'!$C$135*'RES S curve-connect'!CB$10+'Appliance costs'!$D$135*'RES S curve-connect'!CB$15+'Appliance costs'!$E$135*'RES S curve-connect'!CB$20","v":-3636.0536433555062},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CC$5+'Appliance costs'!$C$135*'RES S curve-connect'!CC$10+'Appliance costs'!$D$135*'RES S curve-connect'!CC$15+'Appliance costs'!$E$135*'RES S curve-connect'!CC$20","v":-3635.6937357206293},{"$f":"'Appliance costs'!$B$135*'RES S curve-connect'!CD$5+'Appliance costs'!$C$135*'RES S curve-connect'!CD$10+'Appliance costs'!$D$135*'RES S curve-connect'!CD$15+'Appliance costs'!$E$135*'RES S curve-connect'!CD$20","v":-3635.3733275533032}]

{"sheet":"RES S curve-disconnect","index":21,"n_rows":66,"n_cols":82,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["By customer class",2020,{"$f":"B1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN1+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Cooking"]
["High income",null,{"$f":"'Appliance costs'!B103+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B107","v":-4071.4191547302598},{"$f":"'Appliance costs'!C103+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C107","v":-4066.3070216813549},{"$f":"'Appliance costs'!D103+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D107","v":-4048.5563355568829},{"$f":"'Appliance costs'!E103+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E107","v":-4047.9904968400388},{"$f":"'Appliance costs'!F103+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F107","v":-3986.0950750799357},{"$f":"'Appliance costs'!G103+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G107","v":-3967.3878886340945},{"$f":"'Appliance costs'!H103+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H107","v":-3945.4204938845187},{"$f":"'Appliance costs'!I103+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I107","v":-3937.1825110958052},{"$f":"'Appliance costs'!J103+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J107","v":-3946.6878757239874},{"$f":"'Appliance costs'!K103+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K107","v":-3928.8057745338892},{"$f":"'Appliance costs'!L103+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L107","v":-3885.4785960060481},{"$f":"'Appliance costs'!M103+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M107","v":-3874.04965804523},{"$f":"'Appliance costs'!N103+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N107","v":-3870.4677898660693},{"$f":"'Appliance costs'!O103+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O107","v":-3861.2478868618773},{"$f":"'Appliance costs'!P103+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P107","v":-3862.7818662595209},{"$f":"'Appliance costs'!Q103+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q107","v":-3851.3207053047763},{"$f":"'Appliance costs'!R103+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R107","v":-3837.9033001649068},{"$f":"'Appliance costs'!S103+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S107","v":-3823.2583481338897},{"$f":"'Appliance costs'!T103+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T107","v":-3800.8467551096865},{"$f":"'Appliance costs'!U103+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U107","v":-3780.2096722035258},{"$f":"'Appliance costs'!V103+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V107","v":-3615.997221485396},{"$f":"'Appliance costs'!W103+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W107","v":-3587.9479655964051},{"$f":"'Appliance costs'!X103+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X107","v":-3554.631427925664},{"$f":"'Appliance costs'!Y103+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y107","v":-3513.7665369050055},{"$f":"'Appliance costs'!Z103+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z107","v":-3465.8492086758733},{"$f":"'Appliance costs'!AA103+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA107","v":-3412.0269922691705},{"$f":"'Appliance costs'!AB103+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB107","v":-3347.7469329619189},{"$f":"'Appliance costs'!AC103+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC107","v":-3309.3698315892225},{"$f":"'Appliance costs'!AD103+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD107","v":-3327.7781279244764},{"$f":"'Appliance costs'!AE103+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE107","v":-3378.8247543288298},{"$f":"'Appliance costs'!AF103+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF107","v":-3416.5441426739508},{"$f":"'Appliance costs'!AG103+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG107","v":-3412.5581524463951},{"$f":"'Appliance costs'!AH103+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH107","v":-3379.2281497878803},{"$f":"'Appliance costs'!AI103+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI107","v":-3343.0530319937734},{"$f":"'Appliance costs'!AJ103+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ107","v":-3340.5611502795346},{"$f":"'Appliance costs'!AK103+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK107","v":-3380.787242965619},{"$f":"'Appliance costs'!AL103+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL107","v":-3427.2976591486886},{"$f":"'Appliance costs'!AM103+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM107","v":-3433.8474217702651},{"$f":"'Appliance costs'!AN103+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN107","v":-3393.4199325590971},{"$f":"'Appliance costs'!AO103+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO107","v":-3356.3474657945362},{"$f":"'Appliance costs'!AP103+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP107","v":-3354.73132839968},{"$f":"'Appliance costs'!AQ103+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ107","v":-3397.2085638616973},{"$f":"'Appliance costs'!AR103+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR107","v":-3442.7161566378763},{"$f":"'Appliance costs'!AS103+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS107","v":-3448.9336059051593},{"$f":"'Appliance costs'!AT103+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT107","v":-3413.2951398496543},{"$f":"'Appliance costs'!AU103+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU107","v":-3376.8448080667104},{"$f":"'Appliance costs'!AV103+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV107","v":-3371.6300567851449},{"$f":"'Appliance costs'!AW103+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW107","v":-4125.5591596845652},{"$f":"'Appliance costs'!AX103+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX107","v":-4125.1777239222947},{"$f":"'Appliance costs'!AY103+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY107","v":-4124.8111413135184},{"$f":"'Appliance costs'!AZ103+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ107","v":-4124.4589310333204},{"$f":"'Appliance costs'!BA103+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA107","v":-4124.1206370319096},{"$f":"'Appliance costs'!BB103+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB107","v":-4123.7958267551485},{"$f":"'Appliance costs'!BC103+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC107","v":-4123.4840899494429},{"$f":"'Appliance costs'!BD103+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD107","v":-4123.1850375450758},{"$f":"'Appliance costs'!BE103+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE107","v":-4122.8983006126255},{"$f":"'Appliance costs'!BF103+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF107","v":-4122.6235293874679},{"$f":"'Appliance costs'!BG103+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG107","v":-4122.3603923578139},{"$f":"'Appliance costs'!BH103+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH107","v":-4122.1085754120531},{"$f":"'Appliance costs'!BI103+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI107","v":-4121.867781041542},{"$f":"'Appliance costs'!BJ103+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ107","v":-4121.6377275952536},{"$f":"'Appliance costs'!BK103+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK107","v":-4121.4181485830004},{"$f":"'Appliance costs'!BL103+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL107","v":-4121.2087920241984},{"$f":"'Appliance costs'!BM103+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM107","v":-4121.0094198393663},{"$f":"'Appliance costs'!BN103+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN107","v":-4120.8198072817959},{"$f":"'Appliance costs'!BO103+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO107","v":-4120.6397424069928},{"$f":"'Appliance costs'!BP103+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP107","v":-4120.4690255777232},{"$f":"'Appliance costs'!BQ103+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ107","v":-4120.3074690026278},{"$f":"'Appliance costs'!BR103+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR107","v":-4120.1548963065425},{"$f":"'Appliance costs'!BS103+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS107","v":-4120.0111421308357},{"$f":"'Appliance costs'!BT103+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT107","v":-4119.8760517621531},{"$f":"'Appliance costs'!BU103+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU107","v":-4119.7494807881549},{"$f":"'Appliance costs'!BV103+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV107","v":-4119.6312947788965},{"$f":"'Appliance costs'!BW103+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW107","v":-4119.5213689926441},{"$f":"'Appliance costs'!BX103+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX107","v":-4119.4195881050091},{"$f":"'Appliance costs'!BY103+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY107","v":-4119.325845960384},{"$f":"'Appliance costs'!BZ103+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ107","v":-4119.2400453447635},{"$f":"'Appliance costs'!CA103+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA107","v":-4119.1620977791017},{"$f":"'Appliance costs'!CB103+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB107","v":-4119.0919233324557},{"$f":"'Appliance costs'!CC103+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC107","v":-4119.0294504542389}]
["Medium income",null,{"$f":"'Appliance costs'!B110+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B114","v":-4362.9644373603032},{"$f":"'Appliance costs'!C110+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C114","v":-4359.2183322117753},{"$f":"'Appliance costs'!D110+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D114","v":-4346.2108584146981},{"$f":"'Appliance costs'!E110+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E114","v":-4345.7962191026672},{"$f":"'Appliance costs'!F110+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F114","v":-4300.4400525264555},{"$f":"'Appliance costs'!G110+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G114","v":-4286.7316676333294},{"$f":"'Appliance costs'!H110+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H114","v":-4270.6342441539509},{"$f":"'Appliance costs'!I110+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I114","v":-4264.5975566415036},{"$f":"'Appliance costs'!J110+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J114","v":-4271.5629652158959},{"$f":"'Appliance costs'!K110+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K114","v":-4258.459192154065},{"$f":"'Appliance costs'!L110+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L114","v":-4226.7095946765212},{"$f":"'Appliance costs'!M110+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M114","v":-4218.3346163792712},{"$f":"'Appliance costs'!N110+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N114","v":-4215.7098695859177},{"$f":"'Appliance costs'!O110+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O114","v":-4208.9536436069529},{"$f":"'Appliance costs'!P110+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P114","v":-4210.0777239202534},{"$f":"'Appliance costs'!Q110+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q114","v":-4201.6791330287497},{"$f":"'Appliance costs'!R110+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R114","v":-4191.8470316351586},{"$f":"'Appliance costs'!S110+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S114","v":-4181.1153997158553},{"$f":"'Appliance costs'!T110+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T114","v":-4164.6924734712647},{"$f":"'Appliance costs'!U110+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U114","v":-4149.5698853488866},{"$f":"'Appliance costs'!V110+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V114","v":-3985.8150235543244},{"$f":"'Appliance costs'!W110+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W114","v":-3965.2608906917894},{"$f":"'Appliance costs'!X110+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X114","v":-3940.8469616908105},{"$f":"'Appliance costs'!Y110+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y114","v":-3910.9016967334846},{"$f":"'Appliance costs'!Z110+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z114","v":-3875.7884967706332},{"$f":"'Appliance costs'!AA110+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA114","v":-3836.3482709280033},{"$f":"'Appliance costs'!AB110+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB114","v":-3789.2446727205543},{"$f":"'Appliance costs'!AC110+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC114","v":-3761.1224279232147},{"$f":"'Appliance costs'!AD110+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD114","v":-3774.6117899991714},{"$f":"'Appliance costs'!AE110+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE114","v":-3812.0180992949236},{"$f":"'Appliance costs'!AF110+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF114","v":-3839.6583804705651},{"$f":"'Appliance costs'!AG110+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG114","v":-3836.7374982535748},{"$f":"'Appliance costs'!AH110+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH114","v":-3812.3137022832634},{"$f":"'Appliance costs'!AI110+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI114","v":-3785.805042645351},{"$f":"'Appliance costs'!AJ110+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ114","v":-3783.979023871987},{"$f":"'Appliance costs'!AK110+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK114","v":-3813.4561856506343},{"$f":"'Appliance costs'!AL110+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL114","v":-3847.5384186161746},{"$f":"'Appliance costs'!AM110+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM114","v":-3852.3380001692385},{"$f":"'Appliance costs'!AN110+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN114","v":-3822.7132576151507},{"$f":"'Appliance costs'!AO110+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO114","v":-3795.5470322280516},{"$f":"'Appliance costs'!AP110+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP114","v":-3794.362747594284},{"$f":"'Appliance costs'!AQ110+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ114","v":-3825.4895177579865},{"$f":"'Appliance costs'!AR110+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR114","v":-3858.8368946680066},{"$f":"'Appliance costs'!AS110+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS114","v":-3863.392961282093},{"$f":"'Appliance costs'!AT110+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT114","v":-3837.2775531150864},{"$f":"'Appliance costs'!AU110+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU114","v":-3810.5672202165861},{"$f":"'Appliance costs'!AV110+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV114","v":-3806.7459177510027},{"$f":"'Appliance costs'!AW110+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW114","v":-4359.2154381994724},{"$f":"'Appliance costs'!AX110+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX114","v":-4358.9359269936394},{"$f":"'Appliance costs'!AY110+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY114","v":-4358.6672999870725},{"$f":"'Appliance costs'!AZ110+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ114","v":-4358.4092048374769},{"$f":"'Appliance costs'!BA110+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA114","v":-4358.1613073574454},{"$f":"'Appliance costs'!BB110+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB114","v":-4357.9232905768913},{"$f":"'Appliance costs'!BC110+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC114","v":-4357.6948538672696},{"$f":"'Appliance costs'!BD110+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD114","v":-4357.4757121233124},{"$f":"'Appliance costs'!BE110+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE114","v":-4357.2655949982982},{"$f":"'Appliance costs'!BF110+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF114","v":-4357.064246189223},{"$f":"'Appliance costs'!BG110+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG114","v":-4356.871422768525},{"$f":"'Appliance costs'!BH110+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH114","v":-4356.6868945592678},{"$f":"'Appliance costs'!BI110+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI114","v":-4356.5104435509547},{"$f":"'Appliance costs'!BJ110+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ114","v":-4356.3418633533474},{"$f":"'Appliance costs'!BK110+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK114","v":-4356.1809586858744},{"$f":"'Appliance costs'!BL110+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL114","v":-4356.0275449004148},{"$f":"'Appliance costs'!BM110+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM114","v":-4355.8814475353956},{"$f":"'Appliance costs'!BN110+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN114","v":-4355.7425018993281},{"$f":"'Appliance costs'!BO110+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO114","v":-4355.610552682022},{"$f":"'Appliance costs'!BP110+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP114","v":-4355.4854535918867},{"$f":"'Appliance costs'!BQ110+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ114","v":-4355.3670670178371},{"$f":"'Appliance costs'!BR110+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR114","v":-4355.2552637144299},{"$f":"'Appliance costs'!BS110+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS114","v":-4355.1499225089901},{"$f":"'Appliance costs'!BT110+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT114","v":-4355.0509300295689},{"$f":"'Appliance costs'!BU110+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU114","v":-4354.9581804526679},{"$f":"'Appliance costs'!BV110+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV114","v":-4354.8715752697562},{"$f":"'Appliance costs'!BW110+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW114","v":-4354.7910230717025},{"$f":"'Appliance costs'!BX110+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX114","v":-4354.7164393502799},{"$f":"'Appliance costs'!BY110+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY114","v":-4354.6477463160309},{"$f":"'Appliance costs'!BZ110+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ114","v":-4354.5848727317862},{"$f":"'Appliance costs'!CA110+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA114","v":-4354.527753761241},{"$f":"'Appliance costs'!CB110+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB114","v":-4354.4763308320335},{"$f":"'Appliance costs'!CC110+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC114","v":-4354.4305515128153}]
["Low income",null,{"$f":"'Appliance costs'!B117+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B121","v":-4547.8315415123088},{"$f":"'Appliance costs'!C117+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C121","v":-4544.9516264110171},{"$f":"'Appliance costs'!D117+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D121","v":-4534.9517949240235},{"$f":"'Appliance costs'!E117+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E121","v":-4534.633030242052},{"$f":"'Appliance costs'!F117+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F121","v":-4499.7643055585522},{"$f":"'Appliance costs'!G117+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G121","v":-4489.2256305607298},{"$f":"'Appliance costs'!H117+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H121","v":-4476.8503204367353},{"$f":"'Appliance costs'!I117+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I121","v":-4472.2094609734886},{"$f":"'Appliance costs'!J117+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J121","v":-4477.5642987435731},{"$f":"'Appliance costs'!K117+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K121","v":-4467.4904347092233},{"$f":"'Appliance costs'!L117+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L121","v":-4443.0821115014805},{"$f":"'Appliance costs'!M117+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M121","v":-4436.6436305953303},{"$f":"'Appliance costs'!N117+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N121","v":-4434.625788696203},{"$f":"'Appliance costs'!O117+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O121","v":-4429.4317654498991},{"$f":"'Appliance costs'!P117+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P121","v":-4430.2959312276835},{"$f":"'Appliance costs'!Q117+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q121","v":-4423.8392975297465},{"$f":"'Appliance costs'!R117+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R121","v":-4416.2806156032821},{"$f":"'Appliance costs'!S117+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S121","v":-4408.0303963487495},{"$f":"'Appliance costs'!T117+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T121","v":-4395.4048475657},{"$f":"'Appliance costs'!U117+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U121","v":-4383.7789673040788},{"$f":"'Appliance costs'!V117+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V121","v":-4220.3142598842642},{"$f":"'Appliance costs'!W117+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W121","v":-4204.5127392974755},{"$f":"'Appliance costs'!X117+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X121","v":-4185.7439007240664},{"$f":"'Appliance costs'!Y117+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y121","v":-4162.7227047502638},{"$f":"'Appliance costs'!Z117+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z121","v":-4135.7285252442853},{"$f":"'Appliance costs'!AA117+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA121","v":-4105.4078328186824},{"$f":"'Appliance costs'!AB117+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB121","v":-4069.195724929496},{"$f":"'Appliance costs'!AC117+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC121","v":-4047.5760227954383},{"$f":"'Appliance costs'!AD117+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD121","v":-4057.9463183448256},{"$f":"'Appliance costs'!AE117+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE121","v":-4086.703384885443},{"$f":"'Appliance costs'!AF117+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF121","v":-4107.952565035368},{"$f":"'Appliance costs'!AG117+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG121","v":-4105.7070613796295},{"$f":"'Appliance costs'!AH117+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH121","v":-4086.9306373186632},{"$f":"'Appliance costs'!AI117+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI121","v":-4066.5514204576043},{"$f":"'Appliance costs'!AJ117+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ121","v":-4065.1476213563651},{"$f":"'Appliance costs'!AK117+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK121","v":-4087.8089509196466},{"$f":"'Appliance costs'!AL117+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL121","v":-4114.010547914786},{"$f":"'Appliance costs'!AM117+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM121","v":-4117.7003502151765},{"$f":"'Appliance costs'!AN117+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN121","v":-4094.9255641185086},{"$f":"'Appliance costs'!AO117+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO121","v":-4074.0408266017043},{"$f":"'Appliance costs'!AP117+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP121","v":-4073.1303771973794},{"$f":"'Appliance costs'!AQ117+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ121","v":-4097.0598858189023},{"$f":"'Appliance costs'!AR117+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR121","v":-4122.6965432387606},{"$f":"'Appliance costs'!AS117+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS121","v":-4126.1991371394015},{"$f":"'Appliance costs'!AT117+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT121","v":-4106.1222425049655},{"$f":"'Appliance costs'!AU117+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU121","v":-4085.5879841152605},{"$f":"'Appliance costs'!AV117+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV121","v":-4082.6502591340072},{"$f":"'Appliance costs'!AW117+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW121","v":-4507.3754742196652},{"$f":"'Appliance costs'!AX117+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX121","v":-4507.1605927599248},{"$f":"'Appliance costs'!AY117+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY121","v":-4506.9540788095292},{"$f":"'Appliance costs'!AZ117+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ121","v":-4506.7556614962341},{"$f":"'Appliance costs'!BA117+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA121","v":-4506.5650839048394},{"$f":"'Appliance costs'!BB117+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB121","v":-4506.3821023564051},{"$f":"'Appliance costs'!BC117+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC121","v":-4506.2064857349687},{"$f":"'Appliance costs'!BD117+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD121","v":-4506.0380148584918},{"$f":"'Appliance costs'!BE117+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE121","v":-4505.8764818909494},{"$f":"'Appliance costs'!BF117+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF121","v":-4505.7216897927865},{"$f":"'Appliance costs'!BG117+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG121","v":-4505.5734518071622},{"$f":"'Appliance costs'!BH117+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH121","v":-4505.4315909796132},{"$f":"'Appliance costs'!BI117+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI121","v":-4505.2959397089398},{"$f":"'Appliance costs'!BJ117+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ121","v":-4505.166339327312},{"$f":"'Appliance costs'!BK117+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK121","v":-4505.0426397077463},{"$f":"'Appliance costs'!BL117+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL121","v":-4504.9246988972318},{"$f":"'Appliance costs'!BM117+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM121","v":-4504.8123827739255},{"$f":"'Appliance costs'!BN117+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN121","v":-4504.7055647269935},{"$f":"'Appliance costs'!BO117+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO121","v":-4504.6041253577132},{"$f":"'Appliance costs'!BP117+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP121","v":-4504.5079522006472},{"$f":"'Appliance costs'!BQ117+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ121","v":-4504.4169394637174},{"$f":"'Appliance costs'!BR117+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR121","v":-4504.3309877861502},{"$f":"'Appliance costs'!BS117+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS121","v":-4504.2500040133236},{"$f":"'Appliance costs'!BT117+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT121","v":-4504.1739009876219},{"$f":"'Appliance costs'!BU117+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU121","v":-4504.1025973544984},{"$f":"'Appliance costs'!BV117+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV121","v":-4504.036017382974},{"$f":"'Appliance costs'!BW117+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW121","v":-4503.9740907999167},{"$f":"'Appliance costs'!BX117+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX121","v":-4503.9167526374476},{"$f":"'Appliance costs'!BY117+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY121","v":-4503.8639430929088},{"$f":"'Appliance costs'!BZ117+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ121","v":-4503.8156074008875},{"$f":"'Appliance costs'!CA117+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA121","v":-4503.7716957167995},{"$f":"'Appliance costs'!CB117+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB121","v":-4503.7321630116276},{"$f":"'Appliance costs'!CC117+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC121","v":-4503.6969689774196}]
[]
["Cooking plus hot water"]
["High income",null,{"$f":"'Appliance costs'!B104+'Appliance costs'!B103+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B107","v":-6436.0181636036059},{"$f":"'Appliance costs'!C104+'Appliance costs'!C103+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C107","v":-6385.9006336773791},{"$f":"'Appliance costs'!D104+'Appliance costs'!D103+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D107","v":-6216.9835361757277},{"$f":"'Appliance costs'!E104+'Appliance costs'!E103+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E107","v":-6254.6237241667395},{"$f":"'Appliance costs'!F104+'Appliance costs'!F103+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F107","v":-5404.9857128382937},{"$f":"'Appliance costs'!G104+'Appliance costs'!G103+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G107","v":-5197.0742247446842},{"$f":"'Appliance costs'!H104+'Appliance costs'!H103+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H107","v":-4901.591827191749},{"$f":"'Appliance costs'!I104+'Appliance costs'!I103+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I107","v":-4784.5434044818194},{"$f":"'Appliance costs'!J104+'Appliance costs'!J103+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J107","v":-4939.7919971842539},{"$f":"'Appliance costs'!K104+'Appliance costs'!K103+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K107","v":-4533.3979525350524},{"$f":"'Appliance costs'!L104+'Appliance costs'!L103+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L107","v":-3905.6968479337429},{"$f":"'Appliance costs'!M104+'Appliance costs'!M103+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M107","v":-3752.5867346530204},{"$f":"'Appliance costs'!N104+'Appliance costs'!N103+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N107","v":-3691.4233749403747},{"$f":"'Appliance costs'!O104+'Appliance costs'!O103+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O107","v":-3572.129321584348},{"$f":"'Appliance costs'!P104+'Appliance costs'!P103+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P107","v":-3604.7690283820157},{"$f":"'Appliance costs'!Q104+'Appliance costs'!Q103+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q107","v":-3455.6059270616961},{"$f":"'Appliance costs'!R104+'Appliance costs'!R103+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R107","v":-3273.2769904764718},{"$f":"'Appliance costs'!S104+'Appliance costs'!S103+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S107","v":-3060.4659197782184},{"$f":"'Appliance costs'!T104+'Appliance costs'!T103+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T107","v":-2748.1365617285728},{"$f":"'Appliance costs'!U104+'Appliance costs'!U103+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U107","v":-2460.8168687766001},{"$f":"'Appliance costs'!V104+'Appliance costs'!V103+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V107","v":-2061.3612817609655},{"$f":"'Appliance costs'!W104+'Appliance costs'!W103+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W107","v":-1675.1239360153929},{"$f":"'Appliance costs'!X104+'Appliance costs'!X103+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X107","v":-1204.9541955331267},{"$f":"'Appliance costs'!Y104+'Appliance costs'!Y103+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y107","v":-625.91657324623861},{"$f":"'Appliance costs'!Z104+'Appliance costs'!Z103+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z107","v":54.803594828217456},{"$f":"'Appliance costs'!AA104+'Appliance costs'!AA103+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA107","v":820.58808190109789},{"$f":"'Appliance costs'!AB104+'Appliance costs'!AB103+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB107","v":1737.3407905914407},{"$f":"'Appliance costs'!AC104+'Appliance costs'!AC103+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC107","v":2278.6886405326404},{"$f":"'Appliance costs'!AD104+'Appliance costs'!AD103+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD107","v":1997.5648557315287},{"$f":"'Appliance costs'!AE104+'Appliance costs'!AE103+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE107","v":1243.5231181101778},{"$f":"'Appliance costs'!AF104+'Appliance costs'!AF103+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF107","v":694.52073299961035},{"$f":"'Appliance costs'!AG104+'Appliance costs'!AG103+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG107","v":749.37067585475393},{"$f":"'Appliance costs'!AH104+'Appliance costs'!AH103+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH107","v":1229.1218804096914},{"$f":"'Appliance costs'!AI104+'Appliance costs'!AI103+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI107","v":1750.1653029681891},{"$f":"'Appliance costs'!AJ104+'Appliance costs'!AJ103+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ107","v":1783.703406315092},{"$f":"'Appliance costs'!AK104+'Appliance costs'!AK103+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK107","v":1198.9429743834805},{"$f":"'Appliance costs'!AL104+'Appliance costs'!AL103+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL107","v":523.30222996551606},{"$f":"'Appliance costs'!AM104+'Appliance costs'!AM103+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM107","v":426.23070226379718},{"$f":"'Appliance costs'!AN104+'Appliance costs'!AN103+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN107","v":1009.2987917074331},{"$f":"'Appliance costs'!AO104+'Appliance costs'!AO103+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO107","v":1543.8811839101252},{"$f":"'Appliance costs'!AP104+'Appliance costs'!AP103+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP107","v":1565.2685601616865},{"$f":"'Appliance costs'!AQ104+'Appliance costs'!AQ103+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ107","v":948.42602429240992},{"$f":"'Appliance costs'!AR104+'Appliance costs'!AR103+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR107","v":287.78870395937179},{"$f":"'Appliance costs'!AS104+'Appliance costs'!AS103+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS107","v":195.99553266247062},{"$f":"'Appliance costs'!AT104+'Appliance costs'!AT103+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT107","v":710.18668158019841},{"$f":"'Appliance costs'!AU104+'Appliance costs'!AU103+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU107","v":1236.1963178892363},{"$f":"'Appliance costs'!AV104+'Appliance costs'!AV103+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV107","v":1310.0957028713708},{"$f":"'Appliance costs'!AW104+'Appliance costs'!AW103+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW107","v":-9605.4904744459236},{"$f":"'Appliance costs'!AX104+'Appliance costs'!AX103+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX107","v":-9601.4388509386717},{"$f":"'Appliance costs'!AY104+'Appliance costs'!AY103+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY107","v":-9597.5449981278452},{"$f":"'Appliance costs'!AZ104+'Appliance costs'!AZ103+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ107","v":-9593.8038086750057},{"$f":"'Appliance costs'!BA104+'Appliance costs'!BA103+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA107","v":-9590.2104384038939},{"$f":"'Appliance costs'!BB104+'Appliance costs'!BB103+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB107","v":-9586.7602927099397},{"$f":"'Appliance costs'!BC104+'Appliance costs'!BC103+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC107","v":-9583.4490138656201},{"$f":"'Appliance costs'!BD104+'Appliance costs'!BD103+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD107","v":-9580.2724691593266},{"$f":"'Appliance costs'!BE104+'Appliance costs'!BE103+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE107","v":-9577.2267398103068},{"$f":"'Appliance costs'!BF104+'Appliance costs'!BF103+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF107","v":-9574.3081106069621},{"$f":"'Appliance costs'!BG104+'Appliance costs'!BG103+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG107","v":-9571.5130602198969},{"$f":"'Appliance costs'!BH104+'Appliance costs'!BH103+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH107","v":-9568.8382521450221},{"$f":"'Appliance costs'!BI104+'Appliance costs'!BI103+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI107","v":-9566.280526235505},{"$f":"'Appliance costs'!BJ104+'Appliance costs'!BJ103+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ107","v":-9563.8368907846543},{"$f":"'Appliance costs'!BK104+'Appliance costs'!BK103+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK107","v":-9561.5045151247323},{"$f":"'Appliance costs'!BL104+'Appliance costs'!BL103+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL107","v":-9559.2807227094872},{"$f":"'Appliance costs'!BM104+'Appliance costs'!BM103+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM107","v":-9557.1629846506676},{"$f":"'Appliance costs'!BN104+'Appliance costs'!BN103+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN107","v":-9555.1489136811506},{"$f":"'Appliance costs'!BO104+'Appliance costs'!BO103+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO107","v":-9553.2362585194041},{"$f":"'Appliance costs'!BP104+'Appliance costs'!BP103+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP107","v":-9551.4228986120052},{"$f":"'Appliance costs'!BQ104+'Appliance costs'!BQ103+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ107","v":-9549.7068392327983},{"$f":"'Appliance costs'!BR104+'Appliance costs'!BR103+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR107","v":-9548.0862069188752},{"$f":"'Appliance costs'!BS104+'Appliance costs'!BS103+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS107","v":-9546.5592452252604},{"$f":"'Appliance costs'!BT104+'Appliance costs'!BT103+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT107","v":-9545.1243107815135},{"$f":"'Appliance costs'!BU104+'Appliance costs'!BU103+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU107","v":-9543.7798696348982},{"$f":"'Appliance costs'!BV104+'Appliance costs'!BV103+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV107","v":-9542.5244938660198},{"$f":"'Appliance costs'!BW104+'Appliance costs'!BW103+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW107","v":-9541.3568584639797},{"$f":"'Appliance costs'!BX104+'Appliance costs'!BX103+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX107","v":-9540.2757384492306},{"$f":"'Appliance costs'!BY104+'Appliance costs'!BY103+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY107","v":-9539.2800062333463},{"$f":"'Appliance costs'!BZ104+'Appliance costs'!BZ103+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ107","v":-9538.3686292058901},{"$f":"'Appliance costs'!CA104+'Appliance costs'!CA103+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA107","v":-9537.5406675394479},{"$f":"'Appliance costs'!CB104+'Appliance costs'!CB103+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB107","v":-9536.7952722048685},{"$f":"'Appliance costs'!CC104+'Appliance costs'!CC103+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC107","v":-9536.1316831894037}]
["Medium income",null,{"$f":"'Appliance costs'!B111+'Appliance costs'!B110+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B114","v":-6605.5202836197395},{"$f":"'Appliance costs'!C111+'Appliance costs'!C110+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C114","v":-6568.7948042372327},{"$f":"'Appliance costs'!D111+'Appliance costs'!D110+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D114","v":-6445.0145343240629},{"$f":"'Appliance costs'!E111+'Appliance costs'!E110+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E114","v":-6472.5967785019466},{"$f":"'Appliance costs'!F111+'Appliance costs'!F110+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F114","v":-5849.9930046613727},{"$f":"'Appliance costs'!G111+'Appliance costs'!G110+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G114","v":-5697.6381483744053},{"$f":"'Appliance costs'!H111+'Appliance costs'!H110+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H114","v":-5481.1124593550585},{"$f":"'Appliance costs'!I111+'Appliance costs'!I110+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I114","v":-5395.340885190968},{"$f":"'Appliance costs'!J111+'Appliance costs'!J110+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J114","v":-5509.1050511195199},{"$f":"'Appliance costs'!K111+'Appliance costs'!K110+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K114","v":-5211.3047379375375},{"$f":"'Appliance costs'!L111+'Appliance costs'!L110+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L114","v":-4751.3334662219213},{"$f":"'Appliance costs'!M111+'Appliance costs'!M110+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M114","v":-4639.1363504258816},{"$f":"'Appliance costs'!N111+'Appliance costs'!N110+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N114","v":-4594.3166294739885},{"$f":"'Appliance costs'!O111+'Appliance costs'!O110+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O114","v":-4506.8994861424753},{"$f":"'Appliance costs'!P111+'Appliance costs'!P110+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P114","v":-4530.8174422112061},{"$f":"'Appliance costs'!Q111+'Appliance costs'!Q110+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q114","v":-4421.5126458608293},{"$f":"'Appliance costs'!R111+'Appliance costs'!R110+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R114","v":-4287.9043532883161},{"$f":"'Appliance costs'!S111+'Appliance costs'!S110+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S114","v":-4131.9591460763395},{"$f":"'Appliance costs'!T111+'Appliance costs'!T110+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T114","v":-3903.0882217413164},{"$f":"'Appliance costs'!U111+'Appliance costs'!U110+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U114","v":-3692.5440573495698},{"$f":"'Appliance costs'!V111+'Appliance costs'!V110+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V114","v":-3309.6438024502731},{"$f":"'Appliance costs'!W111+'Appliance costs'!W110+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W114","v":-3026.6140581908685},{"$f":"'Appliance costs'!X111+'Appliance costs'!X110+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X114","v":-2682.0797378487177},{"$f":"'Appliance costs'!Y111+'Appliance costs'!Y110+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y114","v":-2257.7684381837998},{"$f":"'Appliance costs'!Z111+'Appliance costs'!Z110+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z114","v":-1758.9454807340896},{"$f":"'Appliance costs'!AA111+'Appliance costs'!AA110+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA114","v":-1197.7884877051677},{"$f":"'Appliance costs'!AB111+'Appliance costs'!AB110+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB114","v":-526.0039294593023},{"$f":"'Appliance costs'!AC111+'Appliance costs'!AC110+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC114","v":-129.31120874770636},{"$f":"'Appliance costs'!AD111+'Appliance costs'!AD110+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD114","v":-335.31509157758569},{"$f":"'Appliance costs'!AE111+'Appliance costs'!AE110+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE114","v":-887.8671492972278},{"$f":"'Appliance costs'!AF111+'Appliance costs'!AF110+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF114","v":-1290.169014632653},{"$f":"'Appliance costs'!AG111+'Appliance costs'!AG110+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG114","v":-1249.9756841069186},{"$f":"'Appliance costs'!AH111+'Appliance costs'!AH110+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH114","v":-898.4201904991844},{"$f":"'Appliance costs'!AI111+'Appliance costs'!AI110+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI114","v":-516.60629223383944},{"$f":"'Appliance costs'!AJ111+'Appliance costs'!AJ110+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ114","v":-492.03000276370562},{"$f":"'Appliance costs'!AK111+'Appliance costs'!AK110+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK114","v":-920.53490350845846},{"$f":"'Appliance costs'!AL111+'Appliance costs'!AL110+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL114","v":-1415.6357248304291},{"$f":"'Appliance costs'!AM111+'Appliance costs'!AM110+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM114","v":-1486.7684880469244},{"$f":"'Appliance costs'!AN111+'Appliance costs'!AN110+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN114","v":-1059.5037140450838},{"$f":"'Appliance costs'!AO111+'Appliance costs'!AO110+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO114","v":-667.76863348563688},{"$f":"'Appliance costs'!AP111+'Appliance costs'!AP110+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP114","v":-652.09624007900106},{"$f":"'Appliance costs'!AQ111+'Appliance costs'!AQ110+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ114","v":-1104.1104927101012},{"$f":"'Appliance costs'!AR111+'Appliance costs'!AR110+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR114","v":-1588.2169984161776},{"$f":"'Appliance costs'!AS111+'Appliance costs'!AS110+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS114","v":-1655.4818501533161},{"$f":"'Appliance costs'!AT111+'Appliance costs'!AT110+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT114","v":-1278.6892096133176},{"$f":"'Appliance costs'!AU111+'Appliance costs'!AU110+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU114","v":-893.23613397883514},{"$f":"'Appliance costs'!AV111+'Appliance costs'!AV110+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV114","v":-839.08361801214073},{"$f":"'Appliance costs'!AW111+'Appliance costs'!AW110+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW114","v":-8837.8843508722166},{"$f":"'Appliance costs'!AX111+'Appliance costs'!AX110+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX114","v":-8834.9153734345764},{"$f":"'Appliance costs'!AY111+'Appliance costs'!AY110+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY114","v":-8832.0620083279337},{"$f":"'Appliance costs'!AZ111+'Appliance costs'!AZ110+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ114","v":-8829.320512960574},{"$f":"'Appliance costs'!BA111+'Appliance costs'!BA110+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA114","v":-8826.6873375826235},{"$f":"'Appliance costs'!BB111+'Appliance costs'!BB110+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB114","v":-8824.1591153271274},{"$f":"'Appliance costs'!BC111+'Appliance costs'!BC110+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC114","v":-8821.7326529075763},{"$f":"'Appliance costs'!BD111+'Appliance costs'!BD110+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD114","v":-8819.4049219262142},{"$f":"'Appliance costs'!BE111+'Appliance costs'!BE110+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE114","v":-8817.173050751062},{"$f":"'Appliance costs'!BF111+'Appliance costs'!BF110+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF114","v":-8815.0343169229909},{"$f":"'Appliance costs'!BG111+'Appliance costs'!BG110+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG114","v":-8812.9861400572463},{"$f":"'Appliance costs'!BH111+'Appliance costs'!BH110+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH114","v":-8811.0260752066715},{"$f":"'Appliance costs'!BI111+'Appliance costs'!BI110+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI114","v":-8809.1518066564386},{"$f":"'Appliance costs'!BJ111+'Appliance costs'!BJ110+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ114","v":-8807.3611421224778},{"$f":"'Appliance costs'!BK111+'Appliance costs'!BK110+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK114","v":-8805.6520073279917},{"$f":"'Appliance costs'!BL111+'Appliance costs'!BL110+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL114","v":-8804.02244093441},{"$f":"'Appliance costs'!BM111+'Appliance costs'!BM110+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM114","v":-8802.4705898050506},{"$f":"'Appliance costs'!BN111+'Appliance costs'!BN110+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN114","v":-8800.9947045813624},{"$f":"'Appliance costs'!BO111+'Appliance costs'!BO110+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO114","v":-8799.5931355532794},{"$f":"'Appliance costs'!BP111+'Appliance costs'!BP110+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP114","v":-8798.2643288066138},{"$f":"'Appliance costs'!BQ111+'Appliance costs'!BQ110+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ114","v":-8797.0068226317671},{"$f":"'Appliance costs'!BR111+'Appliance costs'!BR110+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR114","v":-8795.8192441792944},{"$f":"'Appliance costs'!BS111+'Appliance costs'!BS110+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS114","v":-8794.7003063489719},{"$f":"'Appliance costs'!BT111+'Appliance costs'!BT110+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT114","v":-8793.6488049001437},{"$f":"'Appliance costs'!BU111+'Appliance costs'!BU110+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU114","v":-8792.663615772035},{"$f":"'Appliance costs'!BV111+'Appliance costs'!BV110+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV114","v":-8791.7436926037335},{"$f":"'Appliance costs'!BW111+'Appliance costs'!BW110+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW114","v":-8790.8880644443434},{"$f":"'Appliance costs'!BX111+'Appliance costs'!BX110+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX114","v":-8790.0958336446583},{"$f":"'Appliance costs'!BY111+'Appliance costs'!BY110+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY114","v":-8789.3661739224262},{"$f":"'Appliance costs'!BZ111+'Appliance costs'!BZ110+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ114","v":-8788.6983285940387},{"$f":"'Appliance costs'!CA111+'Appliance costs'!CA110+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA114","v":-8788.0916089660932},{"$f":"'Appliance costs'!CB111+'Appliance costs'!CB110+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB114","v":-8787.5453928809784},{"$f":"'Appliance costs'!CC111+'Appliance costs'!CC110+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC114","v":-8787.059123411158}]
["Low income",null,{"$f":"'Appliance costs'!B118+'Appliance costs'!B117+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B121","v":-6713.0005549255566},{"$f":"'Appliance costs'!C118+'Appliance costs'!C117+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C121","v":-6684.7668939677587},{"$f":"'Appliance costs'!D118+'Appliance costs'!D117+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D121","v":-6589.6076140140776},{"$f":"'Appliance costs'!E118+'Appliance costs'!E117+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E121","v":-6610.8121767227804},{"$f":"'Appliance costs'!F118+'Appliance costs'!F117+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F121","v":-6132.169442653174},{"$f":"'Appliance costs'!G118+'Appliance costs'!G117+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G121","v":-6015.0427112937687},{"$f":"'Appliance costs'!H118+'Appliance costs'!H117+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H121","v":-5848.5829946280228},{"$f":"'Appliance costs'!I118+'Appliance costs'!I117+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I121","v":-5782.6438813616351},{"$f":"'Appliance costs'!J118+'Appliance costs'!J117+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J121","v":-5870.1030226438943},{"$f":"'Appliance costs'!K118+'Appliance costs'!K117+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K121","v":-5641.1613391893552},{"$f":"'Appliance costs'!L118+'Appliance costs'!L117+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L121","v":-5287.5465422064317},{"$f":"'Appliance costs'!M118+'Appliance costs'!M117+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M121","v":-5201.2921111931482},{"$f":"'Appliance costs'!N118+'Appliance costs'!N117+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N121","v":-5166.8357929406611},{"$f":"'Appliance costs'!O118+'Appliance costs'!O117+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O121","v":-5099.6316058689263},{"$f":"'Appliance costs'!P118+'Appliance costs'!P117+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P121","v":-5118.0191524388338},{"$f":"'Appliance costs'!Q118+'Appliance costs'!Q117+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q121","v":-5033.9882667130059},{"$f":"'Appliance costs'!R118+'Appliance costs'!R117+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R121","v":-4931.2734404651728},{"$f":"'Appliance costs'!S118+'Appliance costs'!S117+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S121","v":-4811.3865340872089},{"$f":"'Appliance costs'!T118+'Appliance costs'!T117+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T121","v":-4635.4360988738099},{"$f":"'Appliance costs'!U118+'Appliance costs'!U117+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U121","v":-4473.5748337786335},{"$f":"'Appliance costs'!V118+'Appliance costs'!V117+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V121","v":-4101.1722150578862},{"$f":"'Appliance costs'!W118+'Appliance costs'!W117+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W121","v":-3883.5857880118569},{"$f":"'Appliance costs'!X118+'Appliance costs'!X117+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X121","v":-3618.7161293329041},{"$f":"'Appliance costs'!Y118+'Appliance costs'!Y117+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y121","v":-3292.5158570225572},{"$f":"'Appliance costs'!Z118+'Appliance costs'!Z117+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z121","v":-2909.0328230254736},{"$f":"'Appliance costs'!AA118+'Appliance costs'!AA117+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA121","v":-2477.6288889811867},{"$f":"'Appliance costs'!AB118+'Appliance costs'!AB117+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB121","v":-1961.1771564754977},{"$f":"'Appliance costs'!AC118+'Appliance costs'!AC117+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC121","v":-1656.2093801710616},{"$f":"'Appliance costs'!AD118+'Appliance costs'!AD117+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD121","v":-1814.5801865322469},{"$f":"'Appliance costs'!AE118+'Appliance costs'!AE117+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE121","v":-2239.3688542771993},{"$f":"'Appliance costs'!AF118+'Appliance costs'!AF117+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF121","v":-2548.6488054050874},{"$f":"'Appliance costs'!AG118+'Appliance costs'!AG117+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG121","v":-2517.7491443003551},{"$f":"'Appliance costs'!AH118+'Appliance costs'!AH117+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH121","v":-2247.4817773044656},{"$f":"'Appliance costs'!AI118+'Appliance costs'!AI117+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI121","v":-1953.952480101239},{"$f":"'Appliance costs'!AJ118+'Appliance costs'!AJ117+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ121","v":-1935.0588227231151},{"$f":"'Appliance costs'!AK118+'Appliance costs'!AK117+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK121","v":-2264.4830341915367},{"$f":"'Appliance costs'!AL118+'Appliance costs'!AL117+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL121","v":-2645.1045798912219},{"$f":"'Appliance costs'!AM118+'Appliance costs'!AM117+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM121","v":-2699.7897290959031},{"$f":"'Appliance costs'!AN118+'Appliance costs'!AN117+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN121","v":-2371.3188970957094},{"$f":"'Appliance costs'!AO118+'Appliance costs'!AO117+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO121","v":-2070.1624347226357},{"$f":"'Appliance costs'!AP118+'Appliance costs'!AP117+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP121","v":-2058.1138774463234},{"$f":"'Appliance costs'!AQ118+'Appliance costs'!AQ117+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ121","v":-2405.611510464495},{"$f":"'Appliance costs'!AR118+'Appliance costs'!AR117+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR121","v":-2777.78089203232},{"$f":"'Appliance costs'!AS118+'Appliance costs'!AS117+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS121","v":-2829.4924843724184},{"$f":"'Appliance costs'!AT118+'Appliance costs'!AT117+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT121","v":-2539.8234087533037},{"$f":"'Appliance costs'!AU118+'Appliance costs'!AU117+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU121","v":-2243.496399941323},{"$f":"'Appliance costs'!AV118+'Appliance costs'!AV117+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV121","v":-2201.8652544390088},{"$f":"'Appliance costs'!AW118+'Appliance costs'!AW117+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW121","v":-8351.1499406485837},{"$f":"'Appliance costs'!AX118+'Appliance costs'!AX117+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX121","v":-8348.8674625495878},{"$f":"'Appliance costs'!AY118+'Appliance costs'!AY117+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY121","v":-8346.6738644165125},{"$f":"'Appliance costs'!AZ118+'Appliance costs'!AZ117+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ121","v":-8344.5662690353001},{"$f":"'Appliance costs'!BA118+'Appliance costs'!BA117+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA121","v":-8342.5419474440369},{"$f":"'Appliance costs'!BB118+'Appliance costs'!BB117+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB121","v":-8340.5983112767826},{"$f":"'Appliance costs'!BC118+'Appliance costs'!BC117+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC121","v":-8338.7329056120416},{"$f":"'Appliance costs'!BD118+'Appliance costs'!BD117+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD121","v":-8336.9434022908117},{"$f":"'Appliance costs'!BE118+'Appliance costs'!BE117+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE121","v":-8335.2275936718306},{"$f":"'Appliance costs'!BF118+'Appliance costs'!BF117+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF121","v":-8333.5833867943165},{"$f":"'Appliance costs'!BG118+'Appliance costs'!BG117+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG121","v":-8332.0087979208311},{"$f":"'Appliance costs'!BH118+'Appliance costs'!BH117+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH121","v":-8330.5019474350956},{"$f":"'Appliance costs'!BI118+'Appliance costs'!BI117+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI121","v":-8329.0610550715137},{"$f":"'Appliance costs'!BJ118+'Appliance costs'!BJ117+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ121","v":-8327.6844354550776},{"$f":"'Appliance costs'!BK118+'Appliance costs'!BK117+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK121","v":-8326.3704939319159},{"$f":"'Appliance costs'!BL118+'Appliance costs'!BL117+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL121","v":-8325.1177226723375},{"$f":"'Appliance costs'!BM118+'Appliance costs'!BM117+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM121","v":-8323.9246970296499},{"$f":"'Appliance costs'!BN118+'Appliance costs'!BN117+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN121","v":-8322.790072139278},{"$f":"'Appliance costs'!BO118+'Appliance costs'!BO117+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO121","v":-8321.7125797439949},{"$f":"'Appliance costs'!BP118+'Appliance costs'!BP117+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP121","v":-8320.6910252321231},{"$f":"'Appliance costs'!BQ118+'Appliance costs'!BQ117+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ121","v":-8319.7242848766564},{"$f":"'Appliance costs'!BR118+'Appliance costs'!BR117+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR121","v":-8318.8113032641177},{"$f":"'Appliance costs'!BS118+'Appliance costs'!BS117+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS121","v":-8317.9510909029632},{"$f":"'Appliance costs'!BT118+'Appliance costs'!BT117+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT121","v":-8317.1427220020796},{"$f":"'Appliance costs'!BU118+'Appliance costs'!BU117+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU121","v":-8316.3853324107113},{"$f":"'Appliance costs'!BV118+'Appliance costs'!BV117+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV121","v":-8315.6781177118755},{"$f":"'Appliance costs'!BW118+'Appliance costs'!BW117+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW121","v":-8315.0203314619939},{"$f":"'Appliance costs'!BX118+'Appliance costs'!BX117+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX121","v":-8314.4112835700471},{"$f":"'Appliance costs'!BY118+'Appliance costs'!BY117+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY121","v":-8313.8503388102126},{"$f":"'Appliance costs'!BZ118+'Appliance costs'!BZ117+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ121","v":-8313.3369154624161},{"$f":"'Appliance costs'!CA118+'Appliance costs'!CA117+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA121","v":-8312.8704840758182},{"$f":"'Appliance costs'!CB118+'Appliance costs'!CB117+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB121","v":-8312.4505663506825},{"$f":"'Appliance costs'!CC118+'Appliance costs'!CC117+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC121","v":-8312.07673413458}]
[]
["Cooking plus hot water and room heating"]
["High income",null,{"$f":"'Appliance costs'!B103+'Appliance costs'!B104+'Appliance costs'!B105+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B107","v":-7073.3772587801532},{"$f":"'Appliance costs'!C103+'Appliance costs'!C104+'Appliance costs'!C105+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C107","v":-7010.6121906087019},{"$f":"'Appliance costs'!D103+'Appliance costs'!D104+'Appliance costs'!D105+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D107","v":-6799.2138996960084},{"$f":"'Appliance costs'!E103+'Appliance costs'!E104+'Appliance costs'!E105+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E107","v":-6847.5908485537848},{"$f":"'Appliance costs'!F103+'Appliance costs'!F104+'Appliance costs'!F105+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F107","v":-5776.579286046227},{"$f":"'Appliance costs'!G103+'Appliance costs'!G104+'Appliance costs'!G105+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G107","v":-5515.4970938307515},{"$f":"'Appliance costs'!H103+'Appliance costs'!H104+'Appliance costs'!H105+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H107","v":-5143.1507710906253},{"$f":"'Appliance costs'!I103+'Appliance costs'!I104+'Appliance costs'!I105+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I107","v":-4995.5241445236215},{"$f":"'Appliance costs'!J103+'Appliance costs'!J104+'Appliance costs'!J105+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J107","v":-5191.7298930106417},{"$f":"'Appliance costs'!K103+'Appliance costs'!K104+'Appliance costs'!K105+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K107","v":-4676.1551721634341},{"$f":"'Appliance costs'!L103+'Appliance costs'!L104+'Appliance costs'!L105+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L107","v":-3884.2317277464599},{"$f":"'Appliance costs'!M103+'Appliance costs'!M104+'Appliance costs'!M105+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M107","v":-3691.3059877227615},{"$f":"'Appliance costs'!N103+'Appliance costs'!N104+'Appliance costs'!N105+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N107","v":-3613.9609216611652},{"$f":"'Appliance costs'!O103+'Appliance costs'!O104+'Appliance costs'!O105+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O107","v":-3463.7335331280192},{"$f":"'Appliance costs'!P103+'Appliance costs'!P104+'Appliance costs'!P105+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P107","v":-3505.1146554943516},{"$f":"'Appliance costs'!Q103+'Appliance costs'!Q104+'Appliance costs'!Q105+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q107","v":-3317.2541827907144},{"$f":"'Appliance costs'!R103+'Appliance costs'!R104+'Appliance costs'!R105+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R107","v":-3087.4572712015606},{"$f":"'Appliance costs'!S103+'Appliance costs'!S104+'Appliance costs'!S105+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S107","v":-2818.9570223457749},{"$f":"'Appliance costs'!T103+'Appliance costs'!T104+'Appliance costs'!T105+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T107","v":-2425.1541905453169},{"$f":"'Appliance costs'!U103+'Appliance costs'!U104+'Appliance costs'!U105+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U107","v":-2062.89062988155},{"$f":"'Appliance costs'!V103+'Appliance costs'!V104+'Appliance costs'!V105+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V107","v":-1521.505353913012},{"$f":"'Appliance costs'!W103+'Appliance costs'!W104+'Appliance costs'!W105+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W107","v":-1034.6090232507233},{"$f":"'Appliance costs'!X103+'Appliance costs'!X104+'Appliance costs'!X105+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X107","v":-441.67361523821796},{"$f":"'Appliance costs'!Y103+'Appliance costs'!Y104+'Appliance costs'!Y105+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y107","v":288.60276225352823},{"$f":"'Appliance costs'!Z103+'Appliance costs'!Z104+'Appliance costs'!Z105+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z107","v":1147.1548943576934},{"$f":"'Appliance costs'!AA103+'Appliance costs'!AA104+'Appliance costs'!AA105+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA107","v":2113.016942616242},{"$f":"'Appliance costs'!AB103+'Appliance costs'!AB104+'Appliance costs'!AB105+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB107","v":3269.3338188100988},{"$f":"'Appliance costs'!AC103+'Appliance costs'!AC104+'Appliance costs'!AC105+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC107","v":3952.0278676547232},{"$f":"'Appliance costs'!AD103+'Appliance costs'!AD104+'Appliance costs'!AD105+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD107","v":3597.0750663682766},{"$f":"'Appliance costs'!AE103+'Appliance costs'!AE104+'Appliance costs'!AE105+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE107","v":2645.4757429409583},{"$f":"'Appliance costs'!AF103+'Appliance costs'!AF104+'Appliance costs'!AF105+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF107","v":1952.7912284770862},{"$f":"'Appliance costs'!AG103+'Appliance costs'!AG104+'Appliance costs'!AG105+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG107","v":2021.9350967455364},{"$f":"'Appliance costs'!AH103+'Appliance costs'!AH104+'Appliance costs'!AH105+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH107","v":2627.1407937884496},{"$f":"'Appliance costs'!AI103+'Appliance costs'!AI104+'Appliance costs'!AI105+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI107","v":3284.4432175756428},{"$f":"'Appliance costs'!AJ103+'Appliance costs'!AJ104+'Appliance costs'!AJ105+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ107","v":3326.7060140196691},{"$f":"'Appliance costs'!AK103+'Appliance costs'!AK104+'Appliance costs'!AK105+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK107","v":2588.9190706183535},{"$f":"'Appliance costs'!AL103+'Appliance costs'!AL104+'Appliance costs'!AL105+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL107","v":1736.4784213073997},{"$f":"'Appliance costs'!AM103+'Appliance costs'!AM104+'Appliance costs'!AM105+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM107","v":1613.9682225725799},{"$f":"'Appliance costs'!AN103+'Appliance costs'!AN104+'Appliance costs'!AN105+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN107","v":2349.5306398311586},{"$f":"'Appliance costs'!AO103+'Appliance costs'!AO104+'Appliance costs'!AO105+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO107","v":3023.9246156647996},{"$f":"'Appliance costs'!AP103+'Appliance costs'!AP104+'Appliance costs'!AP105+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP107","v":3050.8681588862319},{"$f":"'Appliance costs'!AQ103+'Appliance costs'!AQ104+'Appliance costs'!AQ105+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ107","v":2272.6159342315777},{"$f":"'Appliance costs'!AR103+'Appliance costs'!AR104+'Appliance costs'!AR105+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR107","v":1439.1131956408806},{"$f":"'Appliance costs'!AS103+'Appliance costs'!AS104+'Appliance costs'!AS105+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS107","v":1323.271303694263},{"$f":"'Appliance costs'!AT103+'Appliance costs'!AT104+'Appliance costs'!AT105+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT107","v":1971.9466207075027},{"$f":"'Appliance costs'!AU103+'Appliance costs'!AU104+'Appliance costs'!AU105+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU107","v":2635.5335356744135},{"$f":"'Appliance costs'!AV103+'Appliance costs'!AV104+'Appliance costs'!AV105+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV107","v":2728.7348620204948},{"$f":"'Appliance costs'!AW103+'Appliance costs'!AW104+'Appliance costs'!AW105+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW107","v":-11042.50764544509},{"$f":"'Appliance costs'!AX103+'Appliance costs'!AX104+'Appliance costs'!AX105+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX107","v":-11037.424615860067},{"$f":"'Appliance costs'!AY103+'Appliance costs'!AY104+'Appliance costs'!AY105+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY107","v":-11032.539520045579},{"$f":"'Appliance costs'!AZ103+'Appliance costs'!AZ104+'Appliance costs'!AZ105+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ107","v":-11027.845950507855},{"$f":"'Appliance costs'!BA103+'Appliance costs'!BA104+'Appliance costs'!BA105+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA107","v":-11023.337829907481},{"$f":"'Appliance costs'!BB103+'Appliance costs'!BB104+'Appliance costs'!BB105+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB107","v":-11019.009394009223},{"$f":"'Appliance costs'!BC103+'Appliance costs'!BC104+'Appliance costs'!BC105+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC107","v":-11014.855175755773},{"$f":"'Appliance costs'!BD103+'Appliance costs'!BD104+'Appliance costs'!BD105+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD107","v":-11010.869990387157},{"$f":"'Appliance costs'!BE103+'Appliance costs'!BE104+'Appliance costs'!BE105+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE107","v":-11007.048921533811},{"$f":"'Appliance costs'!BF103+'Appliance costs'!BF104+'Appliance costs'!BF105+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF107","v":-11003.387308217134},{"$f":"'Appliance costs'!BG103+'Appliance costs'!BG104+'Appliance costs'!BG105+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG107","v":-10999.880732696567},{"$f":"'Appliance costs'!BH103+'Appliance costs'!BH104+'Appliance costs'!BH105+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH107","v":-10996.525009107118},{"$f":"'Appliance costs'!BI103+'Appliance costs'!BI104+'Appliance costs'!BI105+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI107","v":-10993.316172835635},{"$f":"'Appliance costs'!BJ103+'Appliance costs'!BJ104+'Appliance costs'!BJ105+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ107","v":-10990.250470588264},{"$f":"'Appliance costs'!BK103+'Appliance costs'!BK104+'Appliance costs'!BK105+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK107","v":-10987.324351105161},{"$f":"'Appliance costs'!BL103+'Appliance costs'!BL104+'Appliance costs'!BL105+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL107","v":-10984.534456482077},{"$f":"'Appliance costs'!BM103+'Appliance costs'!BM104+'Appliance costs'!BM105+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM107","v":-10981.87761406149},{"$f":"'Appliance costs'!BN103+'Appliance costs'!BN104+'Appliance costs'!BN105+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN107","v":-10979.350828858949},{"$f":"'Appliance costs'!BO103+'Appliance costs'!BO104+'Appliance costs'!BO105+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO107","v":-10976.951276492915},{"$f":"'Appliance costs'!BP103+'Appliance costs'!BP104+'Appliance costs'!BP105+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP107","v":-10974.676296588907},{"$f":"'Appliance costs'!BQ103+'Appliance costs'!BQ104+'Appliance costs'!BQ105+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ107","v":-10972.52338663107},{"$f":"'Appliance costs'!BR103+'Appliance costs'!BR104+'Appliance costs'!BR105+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR107","v":-10970.490196236313},{"$f":"'Appliance costs'!BS103+'Appliance costs'!BS104+'Appliance costs'!BS105+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS107","v":-10968.574521828277},{"$f":"'Appliance costs'!BT103+'Appliance costs'!BT104+'Appliance costs'!BT105+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT107","v":-10966.774301690082},{"$f":"'Appliance costs'!BU103+'Appliance costs'!BU104+'Appliance costs'!BU105+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU107","v":-10965.087611376597},{"$f":"'Appliance costs'!BV103+'Appliance costs'!BV104+'Appliance costs'!BV105+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV107","v":-10963.512659468528},{"$f":"'Appliance costs'!BW103+'Appliance costs'!BW104+'Appliance costs'!BW105+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW107","v":-10962.047783652088},{"$f":"'Appliance costs'!BX103+'Appliance costs'!BX104+'Appliance costs'!BX105+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX107","v":-10960.691447109441},{"$f":"'Appliance costs'!BY103+'Appliance costs'!BY104+'Appliance costs'!BY105+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY107","v":-10959.44223520635},{"$f":"'Appliance costs'!BZ103+'Appliance costs'!BZ104+'Appliance costs'!BZ105+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ107","v":-10958.298852464746},{"$f":"'Appliance costs'!CA103+'Appliance costs'!CA104+'Appliance costs'!CA105+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA107","v":-10957.260119808994},{"$f":"'Appliance costs'!CB103+'Appliance costs'!CB104+'Appliance costs'!CB105+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB107","v":-10956.324972075889},{"$f":"'Appliance costs'!CC103+'Appliance costs'!CC104+'Appliance costs'!CC105+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC107","v":-10955.492455779184}]
["Medium income",null,{"$f":"'Appliance costs'!B110+'Appliance costs'!B111+'Appliance costs'!B112+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B114","v":-7208.3577190377209},{"$f":"'Appliance costs'!C110+'Appliance costs'!C111+'Appliance costs'!C112+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C114","v":-7162.3642867902554},{"$f":"'Appliance costs'!D110+'Appliance costs'!D111+'Appliance costs'!D112+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D114","v":-7007.4543463793952},{"$f":"'Appliance costs'!E110+'Appliance costs'!E111+'Appliance costs'!E112+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E114","v":-7042.9043504095234},{"$f":"'Appliance costs'!F110+'Appliance costs'!F111+'Appliance costs'!F112+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F114","v":-6258.0808941219466},{"$f":"'Appliance costs'!G110+'Appliance costs'!G111+'Appliance costs'!G112+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G114","v":-6066.7632317897614},{"$f":"'Appliance costs'!H110+'Appliance costs'!H111+'Appliance costs'!H112+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H114","v":-5793.9126499858749},{"$f":"'Appliance costs'!I110+'Appliance costs'!I111+'Appliance costs'!I112+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I114","v":-5685.733762513245},{"$f":"'Appliance costs'!J110+'Appliance costs'!J111+'Appliance costs'!J112+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J114","v":-5829.5108038278549},{"$f":"'Appliance costs'!K110+'Appliance costs'!K111+'Appliance costs'!K112+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K114","v":-5451.7042996268765},{"$f":"'Appliance costs'!L110+'Appliance costs'!L111+'Appliance costs'!L112+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L114","v":-4871.3930158650755},{"$f":"'Appliance costs'!M110+'Appliance costs'!M111+'Appliance costs'!M112+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M114","v":-4730.0195224382305},{"$f":"'Appliance costs'!N110+'Appliance costs'!N111+'Appliance costs'!N112+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N114","v":-4673.3420558279422},{"$f":"'Appliance costs'!O110+'Appliance costs'!O111+'Appliance costs'!O112+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O114","v":-4563.2573635379767},{"$f":"'Appliance costs'!P110+'Appliance costs'!P111+'Appliance costs'!P112+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P114","v":-4593.5809161657062},{"$f":"'Appliance costs'!Q110+'Appliance costs'!Q111+'Appliance costs'!Q112+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q114","v":-4455.9191852858903},{"$f":"'Appliance costs'!R110+'Appliance costs'!R111+'Appliance costs'!R112+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R114","v":-4287.5269729970159},{"$f":"'Appliance costs'!S110+'Appliance costs'!S111+'Appliance costs'!S112+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S114","v":-4090.7734544563746},{"$f":"'Appliance costs'!T110+'Appliance costs'!T111+'Appliance costs'!T112+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T114","v":-3802.1998196154436},{"$f":"'Appliance costs'!U110+'Appliance costs'!U111+'Appliance costs'!U112+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U114","v":-3536.7377557871869},{"$f":"'Appliance costs'!V110+'Appliance costs'!V111+'Appliance costs'!V112+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V114","v":-3016.4316432267633},{"$f":"'Appliance costs'!W110+'Appliance costs'!W111+'Appliance costs'!W112+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W114","v":-2659.6402933841518},{"$f":"'Appliance costs'!X110+'Appliance costs'!X111+'Appliance costs'!X112+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X114","v":-2225.1448756296159},{"$f":"'Appliance costs'!Y110+'Appliance costs'!Y111+'Appliance costs'!Y112+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y114","v":-1690.007767224962},{"$f":"'Appliance costs'!Z110+'Appliance costs'!Z111+'Appliance costs'!Z112+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z114","v":-1060.8718406776659},{"$f":"'Appliance costs'!AA110+'Appliance costs'!AA111+'Appliance costs'!AA112+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA114","v":-353.10059193736629},{"$f":"'Appliance costs'!AB110+'Appliance costs'!AB111+'Appliance costs'!AB112+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB114","v":494.2334977277153},{"$f":"'Appliance costs'!AC110+'Appliance costs'!AC111+'Appliance costs'!AC112+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC114","v":994.50288954151006},{"$f":"'Appliance costs'!AD110+'Appliance costs'!AD111+'Appliance costs'!AD112+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD114","v":734.39805587159231},{"$f":"'Appliance costs'!AE110+'Appliance costs'!AE111+'Appliance costs'!AE112+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE114","v":37.078347889561655},{"$f":"'Appliance costs'!AF110+'Appliance costs'!AF111+'Appliance costs'!AF112+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF114","v":-470.51192824677287},{"$f":"'Appliance costs'!AG110+'Appliance costs'!AG111+'Appliance costs'!AG112+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG114","v":-419.84419357873116},{"$f":"'Appliance costs'!AH110+'Appliance costs'!AH111+'Appliance costs'!AH112+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH114","v":23.642733682896733},{"$f":"'Appliance costs'!AI110+'Appliance costs'!AI111+'Appliance costs'!AI112+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI114","v":505.30547022242649},{"$f":"'Appliance costs'!AJ110+'Appliance costs'!AJ111+'Appliance costs'!AJ112+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ114","v":536.27510224014281},{"$f":"'Appliance costs'!AK110+'Appliance costs'!AK111+'Appliance costs'!AK112+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK114","v":-4.3656519720523193},{"$f":"'Appliance costs'!AL110+'Appliance costs'!AL111+'Appliance costs'!AL112+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL114","v":-629.02316277042769},{"$f":"'Appliance costs'!AM110+'Appliance costs'!AM111+'Appliance costs'!AM112+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM114","v":-718.79705594523762},{"$f":"'Appliance costs'!AN110+'Appliance costs'!AN111+'Appliance costs'!AN112+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN114","v":-179.78640579266289},{"$f":"'Appliance costs'!AO110+'Appliance costs'!AO111+'Appliance costs'!AO112+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO114","v":314.4007995948084},{"$f":"'Appliance costs'!AP110+'Appliance costs'!AP111+'Appliance costs'!AP112+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP114","v":334.14468047894138},{"$f":"'Appliance costs'!AQ110+'Appliance costs'!AQ111+'Appliance costs'!AQ112+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ114","v":-236.14850980830374},{"$f":"'Appliance costs'!AR110+'Appliance costs'!AR111+'Appliance costs'!AR112+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR114","v":-846.92856394174919},{"$f":"'Appliance costs'!AS110+'Appliance costs'!AS111+'Appliance costs'!AS112+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS114","v":-931.81600792748554},{"$f":"'Appliance costs'!AT110+'Appliance costs'!AT111+'Appliance costs'!AT112+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT114","v":-456.47510393684502},{"$f":"'Appliance costs'!AU110+'Appliance costs'!AU111+'Appliance costs'!AU112+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU114","v":29.792826665320035},{"$f":"'Appliance costs'!AV110+'Appliance costs'!AV111+'Appliance costs'!AV112+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV114","v":98.089556256417609},{"$f":"'Appliance costs'!AW110+'Appliance costs'!AW111+'Appliance costs'!AW112+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW114","v":-9993.2992955864229},{"$f":"'Appliance costs'!AX110+'Appliance costs'!AX111+'Appliance costs'!AX112+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX114","v":-9989.5745170807731},{"$f":"'Appliance costs'!AY110+'Appliance costs'!AY111+'Appliance costs'!AY112+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY114","v":-9985.9947818887013},{"$f":"'Appliance costs'!AZ110+'Appliance costs'!AZ111+'Appliance costs'!AZ112+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ114","v":-9982.5553946814362},{"$f":"'Appliance costs'!BA110+'Appliance costs'!BA111+'Appliance costs'!BA112+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA114","v":-9979.2519020630516},{"$f":"'Appliance costs'!BB110+'Appliance costs'!BB111+'Appliance costs'!BB112+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB114","v":-9976.0800800763354},{"$f":"'Appliance costs'!BC110+'Appliance costs'!BC111+'Appliance costs'!BC112+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC114","v":-9973.0359225322172},{"$f":"'Appliance costs'!BD110+'Appliance costs'!BD111+'Appliance costs'!BD112+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD114","v":-9970.1156301054743},{"$f":"'Appliance costs'!BE110+'Appliance costs'!BE111+'Appliance costs'!BE112+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE114","v":-9967.3156001439147},{"$f":"'Appliance costs'!BF110+'Appliance costs'!BF111+'Appliance costs'!BF112+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF114","v":-9964.6324171425531},{"$f":"'Appliance costs'!BG110+'Appliance costs'!BG111+'Appliance costs'!BG112+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG114","v":-9962.0628438380954},{"$f":"'Appliance costs'!BH110+'Appliance costs'!BH111+'Appliance costs'!BH112+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH114","v":-9959.6038128826785},{"$f":"'Appliance costs'!BI110+'Appliance costs'!BI111+'Appliance costs'!BI112+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI114","v":-9957.2524190589284},{"$f":"'Appliance costs'!BJ110+'Appliance costs'!BJ111+'Appliance costs'!BJ112+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ114","v":-9955.0059120015267},{"$f":"'Appliance costs'!BK110+'Appliance costs'!BK111+'Appliance costs'!BK112+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK114","v":-9952.8616893930775},{"$f":"'Appliance costs'!BL110+'Appliance costs'!BL111+'Appliance costs'!BL112+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL114","v":-9950.8172906046657},{"$f":"'Appliance costs'!BM110+'Appliance costs'!BM111+'Appliance costs'!BM112+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM114","v":-9948.8703907537856},{"$f":"'Appliance costs'!BN110+'Appliance costs'!BN111+'Appliance costs'!BN112+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN114","v":-9947.0187951544704},{"$f":"'Appliance costs'!BO110+'Appliance costs'!BO111+'Appliance costs'!BO112+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO114","v":-9945.260434136364},{"$f":"'Appliance costs'!BP110+'Appliance costs'!BP111+'Appliance costs'!BP112+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP114","v":-9943.5933582113703},{"$f":"'Appliance costs'!BQ110+'Appliance costs'!BQ111+'Appliance costs'!BQ112+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ114","v":-9942.0157335681488},{"$f":"'Appliance costs'!BR110+'Appliance costs'!BR111+'Appliance costs'!BR112+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR114","v":-9940.5258378762956},{"$f":"'Appliance costs'!BS110+'Appliance costs'!BS111+'Appliance costs'!BS112+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS114","v":-9939.1220563834831},{"$f":"'Appliance costs'!BT110+'Appliance costs'!BT111+'Appliance costs'!BT112+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT114","v":-9937.8028782901783},{"$f":"'Appliance costs'!BU110+'Appliance costs'!BU111+'Appliance costs'!BU112+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU114","v":-9936.5668933878151},{"$f":"'Appliance costs'!BV110+'Appliance costs'!BV111+'Appliance costs'!BV112+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV114","v":-9935.4127889474457},{"$f":"'Appliance costs'!BW110+'Appliance costs'!BW111+'Appliance costs'!BW112+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW114","v":-9934.3393468469694},{"$f":"'Appliance costs'!BX110+'Appliance costs'!BX111+'Appliance costs'!BX112+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX114","v":-9933.3454409261067},{"$f":"'Appliance costs'!BY110+'Appliance costs'!BY111+'Appliance costs'!BY112+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY114","v":-9932.4300345591364},{"$f":"'Appliance costs'!BZ110+'Appliance costs'!BZ111+'Appliance costs'!BZ112+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ114","v":-9931.59217843644},{"$f":"'Appliance costs'!CA110+'Appliance costs'!CA111+'Appliance costs'!CA112+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA114","v":-9930.8310085466055},{"$f":"'Appliance costs'!CB110+'Appliance costs'!CB111+'Appliance costs'!CB112+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB114","v":-9930.1457443517738},{"$f":"'Appliance costs'!CC110+'Appliance costs'!CC111+'Appliance costs'!CC112+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC114","v":-9929.5356871495296}]
["Low income",null,{"$f":"'Appliance costs'!B117+'Appliance costs'!B118+'Appliance costs'!B119+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B121","v":-7293.9480142392586},{"$f":"'Appliance costs'!C117+'Appliance costs'!C118+'Appliance costs'!C119+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C121","v":-7258.5893751093099},{"$f":"'Appliance costs'!D117+'Appliance costs'!D118+'Appliance costs'!D119+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D121","v":-7139.4983568274329},{"$f":"'Appliance costs'!E117+'Appliance costs'!E118+'Appliance costs'!E119+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E121","v":-7166.7514631603608},{"$f":"'Appliance costs'!F117+'Appliance costs'!F118+'Appliance costs'!F119+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F121","v":-6563.39815779534},{"$f":"'Appliance costs'!G117+'Appliance costs'!G118+'Appliance costs'!G119+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G121","v":-6416.3177628121721},{"$f":"'Appliance costs'!H117+'Appliance costs'!H118+'Appliance costs'!H119+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H121","v":-6206.5568298491526},{"$f":"'Appliance costs'!I117+'Appliance costs'!I118+'Appliance costs'!I119+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I121","v":-6123.3915156572621},{"$f":"'Appliance costs'!J117+'Appliance costs'!J118+'Appliance costs'!J119+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J121","v":-6233.9238301769074},{"$f":"'Appliance costs'!K117+'Appliance costs'!K118+'Appliance costs'!K119+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K121","v":-5943.4753206785645},{"$f":"'Appliance costs'!L117+'Appliance costs'!L118+'Appliance costs'!L119+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L121","v":-5497.3460308449994},{"$f":"'Appliance costs'!M117+'Appliance costs'!M118+'Appliance costs'!M119+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M121","v":-5388.6615058518637},{"$f":"'Appliance costs'!N117+'Appliance costs'!N118+'Appliance costs'!N119+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N121","v":-5345.0892393184567},{"$f":"'Appliance costs'!O117+'Appliance costs'!O118+'Appliance costs'!O119+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O121","v":-5260.458788443013},{"$f":"'Appliance costs'!P117+'Appliance costs'!P118+'Appliance costs'!P119+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P121","v":-5283.7708028352608},{"$f":"'Appliance costs'!Q117+'Appliance costs'!Q118+'Appliance costs'!Q119+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q121","v":-5177.9397911813849},{"$f":"'Appliance costs'!R117+'Appliance costs'!R118+'Appliance costs'!R119+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R121","v":-5048.4839281229397},{"$f":"'Appliance costs'!S117+'Appliance costs'!S118+'Appliance costs'!S119+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S121","v":-4897.2245782619757},{"$f":"'Appliance costs'!T117+'Appliance costs'!T118+'Appliance costs'!T119+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T121","v":-4675.3761421231411},{"$f":"'Appliance costs'!U117+'Appliance costs'!U118+'Appliance costs'!U119+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U121","v":-4471.2953232120526},{"$f":"'Appliance costs'!V117+'Appliance costs'!V118+'Appliance costs'!V119+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V121","v":-3964.3553809496066},{"$f":"'Appliance costs'!W117+'Appliance costs'!W118+'Appliance costs'!W119+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W121","v":-3690.0628142219543},{"$f":"'Appliance costs'!X117+'Appliance costs'!X118+'Appliance costs'!X119+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X121","v":-3356.0332380568721},{"$f":"'Appliance costs'!Y117+'Appliance costs'!Y118+'Appliance costs'!Y119+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y121","v":-2944.6327624560035},{"$f":"'Appliance costs'!Z117+'Appliance costs'!Z118+'Appliance costs'!Z119+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z121","v":-2460.9682672563285},{"$f":"'Appliance costs'!AA117+'Appliance costs'!AA118+'Appliance costs'!AA119+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA121","v":-1916.8508368347389},{"$f":"'Appliance costs'!AB117+'Appliance costs'!AB118+'Appliance costs'!AB119+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB121","v":-1265.4408673032522},{"$f":"'Appliance costs'!AC117+'Appliance costs'!AC118+'Appliance costs'!AC119+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC121","v":-880.84584952488331},{"$f":"'Appliance costs'!AD117+'Appliance costs'!AD118+'Appliance costs'!AD119+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD121","v":-1080.80815936525},{"$f":"'Appliance costs'!AE117+'Appliance costs'!AE118+'Appliance costs'!AE119+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE121","v":-1616.8906978475898},{"$f":"'Appliance costs'!AF117+'Appliance costs'!AF118+'Appliance costs'!AF119+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF121","v":-2007.1138345599838},{"$f":"'Appliance costs'!AG117+'Appliance costs'!AG118+'Appliance costs'!AG119+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG121","v":-1968.1617046989222},{"$f":"'Appliance costs'!AH117+'Appliance costs'!AH118+'Appliance costs'!AH119+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH121","v":-1627.2196733340593},{"$f":"'Appliance costs'!AI117+'Appliance costs'!AI118+'Appliance costs'!AI119+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI121","v":-1256.9290024397906},{"$f":"'Appliance costs'!AJ117+'Appliance costs'!AJ118+'Appliance costs'!AJ119+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ121","v":-1233.120297827144},{"$f":"'Appliance costs'!AK117+'Appliance costs'!AK118+'Appliance costs'!AK119+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK121","v":-1648.7518433112264},{"$f":"'Appliance costs'!AL117+'Appliance costs'!AL118+'Appliance costs'!AL119+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL121","v":-2128.9734407187134},{"$f":"'Appliance costs'!AM117+'Appliance costs'!AM118+'Appliance costs'!AM119+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM121","v":-2197.9894401113975},{"$f":"'Appliance costs'!AN117+'Appliance costs'!AN118+'Appliance costs'!AN119+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN121","v":-1783.6110792315485},{"$f":"'Appliance costs'!AO117+'Appliance costs'!AO118+'Appliance costs'!AO119+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO121","v":-1403.6918993817849},{"$f":"'Appliance costs'!AP117+'Appliance costs'!AP118+'Appliance costs'!AP119+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP121","v":-1388.5132809336005},{"$f":"'Appliance costs'!AQ117+'Appliance costs'!AQ118+'Appliance costs'!AQ119+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ121","v":-1826.9409026239614},{"$f":"'Appliance costs'!AR117+'Appliance costs'!AR118+'Appliance costs'!AR119+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR121","v":-2296.4938467416346},{"$f":"'Appliance costs'!AS117+'Appliance costs'!AS118+'Appliance costs'!AS119+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS121","v":-2361.753262094805},{"$f":"'Appliance costs'!AT117+'Appliance costs'!AT118+'Appliance costs'!AT119+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT121","v":-1996.3226632763372},{"$f":"'Appliance costs'!AU117+'Appliance costs'!AU118+'Appliance costs'!AU119+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU121","v":-1622.4916304863091},{"$f":"'Appliance costs'!AV117+'Appliance costs'!AV118+'Appliance costs'!AV119+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV121","v":-1569.9867553907939},{"$f":"'Appliance costs'!AW117+'Appliance costs'!AW118+'Appliance costs'!AW119+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW121","v":-9328.002613229859},{"$f":"'Appliance costs'!AX117+'Appliance costs'!AX118+'Appliance costs'!AX119+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX121","v":-9325.1390935361851},{"$f":"'Appliance costs'!AY117+'Appliance costs'!AY118+'Appliance costs'!AY119+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY121","v":-9322.3870796365427},{"$f":"'Appliance costs'!AZ117+'Appliance costs'!AZ118+'Appliance costs'!AZ119+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ121","v":-9319.7429618756523},{"$f":"'Appliance costs'!BA117+'Appliance costs'!BA118+'Appliance costs'!BA119+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA121","v":-9317.2033165903558},{"$f":"'Appliance costs'!BB117+'Appliance costs'!BB118+'Appliance costs'!BB119+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB121","v":-9314.7648965044336},{"$f":"'Appliance costs'!BC117+'Appliance costs'!BC118+'Appliance costs'!BC119+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC121","v":-9312.4246217565506},{"$f":"'Appliance costs'!BD117+'Appliance costs'!BD118+'Appliance costs'!BD119+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD121","v":-9310.1795715173012},{"$f":"'Appliance costs'!BE117+'Appliance costs'!BE118+'Appliance costs'!BE119+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE121","v":-9308.0269761547479},{"$f":"'Appliance costs'!BF117+'Appliance costs'!BF118+'Appliance costs'!BF119+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF121","v":-9305.9642099112043},{"$f":"'Appliance costs'!BG117+'Appliance costs'!BG118+'Appliance costs'!BG119+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG121","v":-9303.9887840568917},{"$f":"'Appliance costs'!BH117+'Appliance costs'!BH118+'Appliance costs'!BH119+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH121","v":-9302.0983404889012},{"$f":"'Appliance costs'!BI117+'Appliance costs'!BI118+'Appliance costs'!BI119+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI121","v":-9300.2906457463341},{"$f":"'Appliance costs'!BJ117+'Appliance costs'!BJ118+'Appliance costs'!BJ119+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ121","v":-9298.563585414804},{"$f":"'Appliance costs'!BK117+'Appliance costs'!BK118+'Appliance costs'!BK119+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK121","v":-9296.9151588955883},{"$f":"'Appliance costs'!BL117+'Appliance costs'!BL118+'Appliance costs'!BL119+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL121","v":-9295.3434745166487},{"$f":"'Appliance costs'!BM117+'Appliance costs'!BM118+'Appliance costs'!BM119+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM121","v":-9293.8467449645013},{"$f":"'Appliance costs'!BN117+'Appliance costs'!BN118+'Appliance costs'!BN119+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN121","v":-9292.4232830176206},{"$f":"'Appliance costs'!BO117+'Appliance costs'!BO118+'Appliance costs'!BO119+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO121","v":-9291.0714975634528},{"$f":"'Appliance costs'!BP117+'Appliance costs'!BP118+'Appliance costs'!BP119+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP121","v":-9289.7898898826643},{"$f":"'Appliance costs'!BQ117+'Appliance costs'!BQ118+'Appliance costs'!BQ119+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ121","v":-9288.5770501854222},{"$f":"'Appliance costs'!BR117+'Appliance costs'!BR118+'Appliance costs'!BR119+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR121","v":-9287.4316543857349},{"$f":"'Appliance costs'!BS117+'Appliance costs'!BS118+'Appliance costs'!BS119+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS121","v":-9286.352461101038},{"$f":"'Appliance costs'!BT117+'Appliance costs'!BT118+'Appliance costs'!BT119+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT121","v":-9285.3383088651626},{"$f":"'Appliance costs'!BU117+'Appliance costs'!BU118+'Appliance costs'!BU119+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU121","v":-9284.3881135438496},{"$f":"'Appliance costs'!BV117+'Appliance costs'!BV118+'Appliance costs'!BV119+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV121","v":-9283.500865942804},{"$f":"'Appliance costs'!BW117+'Appliance costs'!BW118+'Appliance costs'!BW119+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW121","v":-9282.6756295992036},{"$f":"'Appliance costs'!BX117+'Appliance costs'!BX118+'Appliance costs'!BX119+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX121","v":-9281.9115387482361},{"$f":"'Appliance costs'!BY117+'Appliance costs'!BY118+'Appliance costs'!BY119+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY121","v":-9281.2077964571017},{"$f":"'Appliance costs'!BZ117+'Appliance costs'!BZ118+'Appliance costs'!BZ119+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ121","v":-9280.5636729195085},{"$f":"'Appliance costs'!CA117+'Appliance costs'!CA118+'Appliance costs'!CA119+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA121","v":-9279.9785039043672},{"$f":"'Appliance costs'!CB117+'Appliance costs'!CB118+'Appliance costs'!CB119+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB121","v":-9279.4516893530345},{"$f":"'Appliance costs'!CC117+'Appliance costs'!CC118+'Appliance costs'!CC119+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC121","v":-9278.9826921199783}]
[]
["Cooking plus hot water and space heating"]
["High income",null,{"$f":"'Appliance costs'!B103+'Appliance costs'!B104+'Appliance costs'!B106+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B107","v":-13033.668288502644},{"$f":"'Appliance costs'!C103+'Appliance costs'!C104+'Appliance costs'!C106+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C107","v":-12950.220775436061},{"$f":"'Appliance costs'!D103+'Appliance costs'!D104+'Appliance costs'!D106+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D107","v":-12669.353238827662},{"$f":"'Appliance costs'!E103+'Appliance costs'!E104+'Appliance costs'!E106+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E107","v":-12735.287949573441},{"$f":"'Appliance costs'!F103+'Appliance costs'!F104+'Appliance costs'!F106+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F107","v":-11302.265521020041},{"$f":"'Appliance costs'!G103+'Appliance costs'!G104+'Appliance costs'!G106+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G107","v":-10954.233589122927},{"$f":"'Appliance costs'!H103+'Appliance costs'!H104+'Appliance costs'!H106+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H107","v":-10456.192141664924},{"$f":"'Appliance costs'!I103+'Appliance costs'!I104+'Appliance costs'!I106+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I107","v":-10258.561158202228},{"$f":"'Appliance costs'!J103+'Appliance costs'!J104+'Appliance costs'!J106+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J107","v":-10521.743902619342},{"$f":"'Appliance costs'!K103+'Appliance costs'!K104+'Appliance costs'!K106+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K107","v":-9827.6266642248029},{"$f":"'Appliance costs'!L103+'Appliance costs'!L104+'Appliance costs'!L106+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L107","v":-8767.1513935210351},{"$f":"'Appliance costs'!M103+'Appliance costs'!M104+'Appliance costs'!M106+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M107","v":-8509.1153932941197},{"$f":"'Appliance costs'!N103+'Appliance costs'!N104+'Appliance costs'!N106+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N107","v":-8405.3084780265908},{"$f":"'Appliance costs'!O103+'Appliance costs'!O104+'Appliance costs'!O106+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O107","v":-8204.4959884390973},{"$f":"'Appliance costs'!P103+'Appliance costs'!P104+'Appliance costs'!P106+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P107","v":-8260.1718962647756},{"$f":"'Appliance costs'!Q103+'Appliance costs'!Q104+'Appliance costs'!Q106+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q107","v":-8009.029839769596},{"$f":"'Appliance costs'!R103+'Appliance costs'!R104+'Appliance costs'!R106+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R107","v":-7701.6088278798989},{"$f":"'Appliance costs'!S103+'Appliance costs'!S104+'Appliance costs'!S106+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S107","v":-7342.0403935665026},{"$f":"'Appliance costs'!T103+'Appliance costs'!T104+'Appliance costs'!T106+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T107","v":-6815.0044693970676},{"$f":"'Appliance costs'!U103+'Appliance costs'!U104+'Appliance costs'!U106+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U107","v":-6330.185642710484},{"$f":"'Appliance costs'!V103+'Appliance costs'!V104+'Appliance costs'!V106+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V107","v":-5886.1153459836705},{"$f":"'Appliance costs'!W103+'Appliance costs'!W104+'Appliance costs'!W106+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W107","v":-5234.6119693987521},{"$f":"'Appliance costs'!X103+'Appliance costs'!X104+'Appliance costs'!X106+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X107","v":-4440.9185874250325},{"$f":"'Appliance costs'!Y103+'Appliance costs'!Y104+'Appliance costs'!Y106+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y107","v":-3463.3223631865167},{"$f":"'Appliance costs'!Z103+'Appliance costs'!Z104+'Appliance costs'!Z106+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z107","v":-2313.9626663749468},{"$f":"'Appliance costs'!AA103+'Appliance costs'!AA104+'Appliance costs'!AA106+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA107","v":-1020.9149592363049},{"$f":"'Appliance costs'!AB103+'Appliance costs'!AB104+'Appliance costs'!AB106+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB107","v":527.15979087506162},{"$f":"'Appliance costs'!AC103+'Appliance costs'!AC104+'Appliance costs'!AC106+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC107","v":1440.9964473382286},{"$f":"'Appliance costs'!AD103+'Appliance costs'!AD104+'Appliance costs'!AD106+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD107","v":965.31148968164575},{"$f":"'Appliance costs'!AE103+'Appliance costs'!AE104+'Appliance costs'!AE106+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE107","v":-309.35259171072562},{"$f":"'Appliance costs'!AF103+'Appliance costs'!AF104+'Appliance costs'!AF106+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF107","v":-1236.9996471170605},{"$f":"'Appliance costs'!AG103+'Appliance costs'!AG104+'Appliance costs'!AG106+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG107","v":-1144.4810067021438},{"$f":"'Appliance costs'!AH103+'Appliance costs'!AH104+'Appliance costs'!AH106+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH107","v":-334.12031606124788},{"$f":"'Appliance costs'!AI103+'Appliance costs'!AI104+'Appliance costs'!AI106+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI107","v":546.00565091169642},{"$f":"'Appliance costs'!AJ103+'Appliance costs'!AJ104+'Appliance costs'!AJ106+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ107","v":602.5358866557242},{"$f":"'Appliance costs'!AK103+'Appliance costs'!AK104+'Appliance costs'!AK106+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK107","v":-385.49441079604753},{"$f":"'Appliance costs'!AL103+'Appliance costs'!AL104+'Appliance costs'!AL106+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL107","v":-1527.0549045790665},{"$f":"'Appliance costs'!AM103+'Appliance costs'!AM104+'Appliance costs'!AM106+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM107","v":-1691.1648124150768},{"$f":"'Appliance costs'!AN103+'Appliance costs'!AN104+'Appliance costs'!AN106+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN107","v":-706.22931790618009},{"$f":"'Appliance costs'!AO103+'Appliance costs'!AO104+'Appliance costs'!AO106+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO107","v":196.79771821807367},{"$f":"'Appliance costs'!AP103+'Appliance costs'!AP104+'Appliance costs'!AP106+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP107","v":232.82722860199806},{"$f":"'Appliance costs'!AQ103+'Appliance costs'!AQ104+'Appliance costs'!AQ106+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ107","v":-809.37731065462526},{"$f":"'Appliance costs'!AR103+'Appliance costs'!AR104+'Appliance costs'!AR106+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR107","v":-1925.5658508666691},{"$f":"'Appliance costs'!AS103+'Appliance costs'!AS104+'Appliance costs'!AS106+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS107","v":-2080.734474228705},{"$f":"'Appliance costs'!AT103+'Appliance costs'!AT104+'Appliance costs'!AT106+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT107","v":-1212.1379882122176},{"$f":"'Appliance costs'!AU103+'Appliance costs'!AU104+'Appliance costs'!AU106+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU107","v":-323.57175873419715},{"$f":"'Appliance costs'!AV103+'Appliance costs'!AV104+'Appliance costs'!AV106+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV107","v":-198.80608121648606},{"$f":"'Appliance costs'!AW103+'Appliance costs'!AW104+'Appliance costs'!AW106+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW107","v":-18639.886587395154},{"$f":"'Appliance costs'!AX103+'Appliance costs'!AX104+'Appliance costs'!AX106+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX107","v":-18633.116905518244},{"$f":"'Appliance costs'!AY103+'Appliance costs'!AY104+'Appliance costs'!AY106+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY107","v":-18626.610835850708},{"$f":"'Appliance costs'!AZ103+'Appliance costs'!AZ104+'Appliance costs'!AZ106+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ107","v":-18620.35984476241},{"$f":"'Appliance costs'!BA103+'Appliance costs'!BA104+'Appliance costs'!BA106+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA107","v":-18614.355838329477},{"$f":"'Appliance costs'!BB103+'Appliance costs'!BB104+'Appliance costs'!BB106+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB107","v":-18608.591139626536},{"$f":"'Appliance costs'!BC103+'Appliance costs'!BC104+'Appliance costs'!BC106+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC107","v":-18603.058467515799},{"$f":"'Appliance costs'!BD103+'Appliance costs'!BD104+'Appliance costs'!BD106+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD107","v":-18597.750916828798},{"$f":"'Appliance costs'!BE103+'Appliance costs'!BE104+'Appliance costs'!BE106+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE107","v":-18592.661939844849},{"$f":"'Appliance costs'!BF103+'Appliance costs'!BF104+'Appliance costs'!BF106+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF107","v":-18587.785328978134},{"$f":"'Appliance costs'!BG103+'Appliance costs'!BG104+'Appliance costs'!BG106+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG107","v":-18583.115200592194},{"$f":"'Appliance costs'!BH103+'Appliance costs'!BH104+'Appliance costs'!BH106+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH107","v":-18578.645979867146},{"$f":"'Appliance costs'!BI103+'Appliance costs'!BI104+'Appliance costs'!BI106+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI107","v":-18574.372386650804},{"$f":"'Appliance costs'!BJ103+'Appliance costs'!BJ104+'Appliance costs'!BJ106+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ107","v":-18570.2894222303},{"$f":"'Appliance costs'!BK103+'Appliance costs'!BK104+'Appliance costs'!BK106+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK107","v":-18566.392356965756},{"$f":"'Appliance costs'!BL103+'Appliance costs'!BL104+'Appliance costs'!BL106+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL107","v":-18562.676718732208},{"$f":"'Appliance costs'!BM103+'Appliance costs'!BM104+'Appliance costs'!BM106+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM107","v":-18559.138282120024},{"$f":"'Appliance costs'!BN103+'Appliance costs'!BN104+'Appliance costs'!BN106+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN107","v":-18555.773058348186},{"$f":"'Appliance costs'!BO103+'Appliance costs'!BO104+'Appliance costs'!BO106+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO107","v":-18552.577285848081},{"$f":"'Appliance costs'!BP103+'Appliance costs'!BP104+'Appliance costs'!BP106+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP107","v":-18549.54742147903},{"$f":"'Appliance costs'!BQ103+'Appliance costs'!BQ104+'Appliance costs'!BQ106+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ107","v":-18546.680132339672},{"$f":"'Appliance costs'!BR103+'Appliance costs'!BR104+'Appliance costs'!BR106+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR107","v":-18543.972288142137},{"$f":"'Appliance costs'!BS103+'Appliance costs'!BS104+'Appliance costs'!BS106+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS107","v":-18541.420954118752},{"$f":"'Appliance costs'!BT103+'Appliance costs'!BT104+'Appliance costs'!BT106+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT107","v":-18539.023384433167},{"$f":"'Appliance costs'!BU103+'Appliance costs'!BU104+'Appliance costs'!BU106+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU107","v":-18536.777016070333},{"$f":"'Appliance costs'!BV103+'Appliance costs'!BV104+'Appliance costs'!BV106+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV107","v":-18534.679463181703},{"$f":"'Appliance costs'!BW103+'Appliance costs'!BW104+'Appliance costs'!BW106+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW107","v":-18532.728511864068},{"$f":"'Appliance costs'!BX103+'Appliance costs'!BX104+'Appliance costs'!BX106+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX107","v":-18530.92211535227},{"$f":"'Appliance costs'!BY103+'Appliance costs'!BY104+'Appliance costs'!BY106+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY107","v":-18529.258389607749},{"$f":"'Appliance costs'!BZ103+'Appliance costs'!BZ104+'Appliance costs'!BZ106+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ107","v":-18527.735609286538},{"$f":"'Appliance costs'!CA103+'Appliance costs'!CA104+'Appliance costs'!CA106+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA107","v":-18526.352204071798},{"$f":"'Appliance costs'!CB103+'Appliance costs'!CB104+'Appliance costs'!CB106+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB107","v":-18525.106755357574},{"$f":"'Appliance costs'!CC103+'Appliance costs'!CC104+'Appliance costs'!CC106+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC107","v":-18523.997993271543}]
["Medium income",null,{"$f":"'Appliance costs'!B110+'Appliance costs'!B111+'Appliance costs'!B113+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B114","v":-13301.892763231072},{"$f":"'Appliance costs'!C110+'Appliance costs'!C111+'Appliance costs'!C113+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C114","v":-13240.743502180909},{"$f":"'Appliance costs'!D110+'Appliance costs'!D111+'Appliance costs'!D113+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D114","v":-13034.927394720886},{"$f":"'Appliance costs'!E110+'Appliance costs'!E111+'Appliance costs'!E113+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E114","v":-13083.24350015645},{"$f":"'Appliance costs'!F110+'Appliance costs'!F111+'Appliance costs'!F113+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F114","v":-12033.143151396713},{"$f":"'Appliance costs'!G110+'Appliance costs'!G111+'Appliance costs'!G113+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G114","v":-11778.109841531761},{"$f":"'Appliance costs'!H110+'Appliance costs'!H111+'Appliance costs'!H113+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H114","v":-11413.151493880216},{"$f":"'Appliance costs'!I110+'Appliance costs'!I111+'Appliance costs'!I113+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I114","v":-11268.330058761854},{"$f":"'Appliance costs'!J110+'Appliance costs'!J111+'Appliance costs'!J113+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J114","v":-11461.186978648962},{"$f":"'Appliance costs'!K110+'Appliance costs'!K111+'Appliance costs'!K113+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K114","v":-10952.54682089927},{"$f":"'Appliance costs'!L110+'Appliance costs'!L111+'Appliance costs'!L113+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L114","v":-10175.444223320765},{"$f":"'Appliance costs'!M110+'Appliance costs'!M111+'Appliance costs'!M113+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M114","v":-9986.3587711800174},{"$f":"'Appliance costs'!N110+'Appliance costs'!N111+'Appliance costs'!N113+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N114","v":-9910.2904028460016},{"$f":"'Appliance costs'!O110+'Appliance costs'!O111+'Appliance costs'!O113+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O114","v":-9763.1376010828008},{"$f":"'Appliance costs'!P110+'Appliance costs'!P111+'Appliance costs'!P113+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P114","v":-9803.9361880834804},{"$f":"'Appliance costs'!Q110+'Appliance costs'!Q111+'Appliance costs'!Q113+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q114","v":-9619.902528973169},{"$f":"'Appliance costs'!R110+'Appliance costs'!R111+'Appliance costs'!R113+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R114","v":-9394.6283773834257},{"$f":"'Appliance costs'!S110+'Appliance costs'!S111+'Appliance costs'!S113+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S114","v":-9131.141267375906},{"$f":"'Appliance costs'!T110+'Appliance costs'!T111+'Appliance costs'!T113+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T114","v":-8744.9361412370799},{"$f":"'Appliance costs'!U110+'Appliance costs'!U111+'Appliance costs'!U113+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U114","v":-8389.6671595067655},{"$f":"'Appliance costs'!V110+'Appliance costs'!V111+'Appliance costs'!V113+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V114","v":-7974.0738208887333},{"$f":"'Appliance costs'!W110+'Appliance costs'!W111+'Appliance costs'!W113+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W114","v":-7496.6605513277},{"$f":"'Appliance costs'!X110+'Appliance costs'!X111+'Appliance costs'!X113+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X114","v":-6915.0522801576162},{"$f":"'Appliance costs'!Y110+'Appliance costs'!Y111+'Appliance costs'!Y113+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y114","v":-6198.6823786373943},{"$f":"'Appliance costs'!Z110+'Appliance costs'!Z111+'Appliance costs'!Z113+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z114","v":-5356.4464202716945},{"$f":"'Appliance costs'!AA110+'Appliance costs'!AA111+'Appliance costs'!AA113+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA114","v":-4408.9177416033772},{"$f":"'Appliance costs'!AB110+'Appliance costs'!AB111+'Appliance costs'!AB113+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB114","v":-3274.5085358527549},{"$f":"'Appliance costs'!AC110+'Appliance costs'!AC111+'Appliance costs'!AC113+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC114","v":-2604.8608230600703},{"$f":"'Appliance costs'!AD110+'Appliance costs'!AD111+'Appliance costs'!AD113+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD114","v":-2953.4366233978135},{"$f":"'Appliance costs'!AE110+'Appliance costs'!AE111+'Appliance costs'!AE113+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE114","v":-3887.4940182795153},{"$f":"'Appliance costs'!AF110+'Appliance costs'!AF111+'Appliance costs'!AF113+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF114","v":-4567.2618132549842},{"$f":"'Appliance costs'!AG110+'Appliance costs'!AG111+'Appliance costs'!AG113+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG114","v":-4499.4653471071697},{"$f":"'Appliance costs'!AH110+'Appliance costs'!AH111+'Appliance costs'!AH113+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH114","v":-3905.6434871644678},{"$f":"'Appliance costs'!AI110+'Appliance costs'!AI111+'Appliance costs'!AI113+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI114","v":-3260.6985327412722},{"$f":"'Appliance costs'!AJ110+'Appliance costs'!AJ111+'Appliance costs'!AJ113+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ114","v":-3219.2739052633915},{"$f":"'Appliance costs'!AK110+'Appliance costs'!AK111+'Appliance costs'!AK113+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK114","v":-3943.2897610282262},{"$f":"'Appliance costs'!AL110+'Appliance costs'!AL111+'Appliance costs'!AL113+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL114","v":-4779.8105640291933},{"$f":"'Appliance costs'!AM110+'Appliance costs'!AM111+'Appliance costs'!AM113+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM114","v":-4900.068187371131},{"$f":"'Appliance costs'!AN110+'Appliance costs'!AN111+'Appliance costs'!AN113+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN114","v":-4178.3201632779428},{"$f":"'Appliance costs'!AO110+'Appliance costs'!AO111+'Appliance costs'!AO113+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO114","v":-3516.5936008187609},{"$f":"'Appliance costs'!AP110+'Appliance costs'!AP111+'Appliance costs'!AP113+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP114","v":-3490.1916404126032},{"$f":"'Appliance costs'!AQ110+'Appliance costs'!AQ111+'Appliance costs'!AQ113+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ114","v":-4253.9056816904858},{"$f":"'Appliance costs'!AR110+'Appliance costs'!AR111+'Appliance costs'!AR113+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR114","v":-5071.8342444286873},{"$f":"'Appliance costs'!AS110+'Appliance costs'!AS111+'Appliance costs'!AS113+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS114","v":-5185.53980985625},{"$f":"'Appliance costs'!AT110+'Appliance costs'!AT111+'Appliance costs'!AT113+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT114","v":-4549.0435103404407},{"$f":"'Appliance costs'!AU110+'Appliance costs'!AU111+'Appliance costs'!AU113+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU114","v":-3897.9136404381816},{"$f":"'Appliance costs'!AV110+'Appliance costs'!AV111+'Appliance costs'!AV113+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV114","v":-3806.4869615083544},{"$f":"'Appliance costs'!AW110+'Appliance costs'!AW111+'Appliance costs'!AW113+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW114","v":-17319.87285498183},{"$f":"'Appliance costs'!AX110+'Appliance costs'!AX111+'Appliance costs'!AX113+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX114","v":-17314.912119435554},{"$f":"'Appliance costs'!AY110+'Appliance costs'!AY111+'Appliance costs'!AY113+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY114","v":-17310.144555515544},{"$f":"'Appliance costs'!AZ110+'Appliance costs'!AZ111+'Appliance costs'!AZ113+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ114","v":-17305.563909887729},{"$f":"'Appliance costs'!BA110+'Appliance costs'!BA111+'Appliance costs'!BA113+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA114","v":-17301.164251429105},{"$f":"'Appliance costs'!BB110+'Appliance costs'!BB111+'Appliance costs'!BB113+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB114","v":-17296.939954587804},{"$f":"'Appliance costs'!BC110+'Appliance costs'!BC111+'Appliance costs'!BC113+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC114","v":-17292.885683839984},{"$f":"'Appliance costs'!BD110+'Appliance costs'!BD111+'Appliance costs'!BD113+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD114","v":-17288.996379167264},{"$f":"'Appliance costs'!BE110+'Appliance costs'!BE111+'Appliance costs'!BE113+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE114","v":-17285.267242484406},{"$f":"'Appliance costs'!BF110+'Appliance costs'!BF111+'Appliance costs'!BF113+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF114","v":-17281.693724952605},{"$f":"'Appliance costs'!BG110+'Appliance costs'!BG111+'Appliance costs'!BG113+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG114","v":-17278.271515118962},{"$f":"'Appliance costs'!BH110+'Appliance costs'!BH111+'Appliance costs'!BH113+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH114","v":-17274.996527827385},{"$f":"'Appliance costs'!BI110+'Appliance costs'!BI111+'Appliance costs'!BI113+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI114","v":-17271.86489385047},{"$f":"'Appliance costs'!BJ110+'Appliance costs'!BJ111+'Appliance costs'!BJ113+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ114","v":-17268.872950195913},{"$f":"'Appliance costs'!BK110+'Appliance costs'!BK111+'Appliance costs'!BK113+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK114","v":-17266.017231044632},{"$f":"'Appliance costs'!BL110+'Appliance costs'!BL111+'Appliance costs'!BL113+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL114","v":-17263.29445928114},{"$f":"'Appliance costs'!BM110+'Appliance costs'!BM111+'Appliance costs'!BM113+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM114","v":-17260.701538579779},{"$f":"'Appliance costs'!BN110+'Appliance costs'!BN111+'Appliance costs'!BN113+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN114","v":-17258.23554601326},{"$f":"'Appliance costs'!BO110+'Appliance costs'!BO111+'Appliance costs'!BO113+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO114","v":-17255.893725152644},{"$f":"'Appliance costs'!BP110+'Appliance costs'!BP111+'Appliance costs'!BP113+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP114","v":-17253.67347963015},{"$f":"'Appliance costs'!BQ110+'Appliance costs'!BQ111+'Appliance costs'!BQ113+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ114","v":-17251.572367138644},{"$f":"'Appliance costs'!BR110+'Appliance costs'!BR111+'Appliance costs'!BR113+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR114","v":-17249.588093843573},{"$f":"'Appliance costs'!BS110+'Appliance costs'!BS111+'Appliance costs'!BS113+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS114","v":-17247.718509185041},{"$f":"'Appliance costs'!BT110+'Appliance costs'!BT111+'Appliance costs'!BT113+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT114","v":-17245.961601049588},{"$f":"'Appliance costs'!BU110+'Appliance costs'!BU111+'Appliance costs'!BU113+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU114","v":-17244.315491292858},{"$f":"'Appliance costs'!BV110+'Appliance costs'!BV111+'Appliance costs'!BV113+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV114","v":-17242.778431595812},{"$f":"'Appliance costs'!BW110+'Appliance costs'!BW111+'Appliance costs'!BW113+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW114","v":-17241.348799638738},{"$f":"'Appliance costs'!BX110+'Appliance costs'!BX111+'Appliance costs'!BX113+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX114","v":-17240.025095578538},{"$f":"'Appliance costs'!BY110+'Appliance costs'!BY111+'Appliance costs'!BY113+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY114","v":-17238.805938816055},{"$f":"'Appliance costs'!BZ110+'Appliance costs'!BZ111+'Appliance costs'!BZ113+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ114","v":-17237.690065041483},{"$f":"'Appliance costs'!CA110+'Appliance costs'!CA111+'Appliance costs'!CA113+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA114","v":-17236.676323546915},{"$f":"'Appliance costs'!CB110+'Appliance costs'!CB111+'Appliance costs'!CB113+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB114","v":-17235.763674796199},{"$f":"'Appliance costs'!CC110+'Appliance costs'!CC111+'Appliance costs'!CC113+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC114","v":-17234.951188243278}]
["Low income",null,{"$f":"'Appliance costs'!B117+'Appliance costs'!B118+'Appliance costs'!B120+'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B121","v":-13471.972283840767},{"$f":"'Appliance costs'!C117+'Appliance costs'!C118+'Appliance costs'!C120+'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C121","v":-13424.96220981754},{"$f":"'Appliance costs'!D117+'Appliance costs'!D118+'Appliance costs'!D120+'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D121","v":-13266.735760622494},{"$f":"'Appliance costs'!E117+'Appliance costs'!E118+'Appliance costs'!E120+'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E121","v":-13303.880014764449},{"$f":"'Appliance costs'!F117+'Appliance costs'!F118+'Appliance costs'!F120+'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F121","v":-12496.588245751636},{"$f":"'Appliance costs'!G117+'Appliance costs'!G118+'Appliance costs'!G120+'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G121","v":-12300.524800842546},{"$f":"'Appliance costs'!H117+'Appliance costs'!H118+'Appliance costs'!H120+'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H121","v":-12019.953643581634},{"$f":"'Appliance costs'!I117+'Appliance costs'!I118+'Appliance costs'!I120+'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I121","v":-11908.61842434686},{"$f":"'Appliance costs'!J117+'Appliance costs'!J118+'Appliance costs'!J120+'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J121","v":-12056.882163337055},{"$f":"'Appliance costs'!K117+'Appliance costs'!K118+'Appliance costs'!K120+'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K121","v":-11665.85190301414},{"$f":"'Appliance costs'!L117+'Appliance costs'!L118+'Appliance costs'!L120+'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L121","v":-11068.43420722482},{"$f":"'Appliance costs'!M117+'Appliance costs'!M118+'Appliance costs'!M120+'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M121","v":-10923.06988148816},{"$f":"'Appliance costs'!N117+'Appliance costs'!N118+'Appliance costs'!N120+'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N121","v":-10864.590358354188},{"$f":"'Appliance costs'!O117+'Appliance costs'!O118+'Appliance costs'!O120+'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O121","v":-10751.462840787974},{"$f":"'Appliance costs'!P117+'Appliance costs'!P118+'Appliance costs'!P120+'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P121","v":-10782.827808442638},{"$f":"'Appliance costs'!Q117+'Appliance costs'!Q118+'Appliance costs'!Q120+'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q121","v":-10641.347179094655},{"$f":"'Appliance costs'!R117+'Appliance costs'!R118+'Appliance costs'!R120+'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R121","v":-10468.161855840035},{"$f":"'Appliance costs'!S117+'Appliance costs'!S118+'Appliance costs'!S120+'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S121","v":-10265.599333695105},{"$f":"'Appliance costs'!T117+'Appliance costs'!T118+'Appliance costs'!T120+'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T121","v":-9968.6941666311468},{"$f":"'Appliance costs'!U117+'Appliance costs'!U118+'Appliance costs'!U120+'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U121","v":-9695.5719597152183},{"$f":"'Appliance costs'!V117+'Appliance costs'!V118+'Appliance costs'!V120+'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V121","v":-9298.0356883669338},{"$f":"'Appliance costs'!W117+'Appliance costs'!W118+'Appliance costs'!W120+'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W121","v":-8931.0119049834484},{"$f":"'Appliance costs'!X117+'Appliance costs'!X118+'Appliance costs'!X120+'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X121","v":-8483.8855225763436},{"$f":"'Appliance costs'!Y117+'Appliance costs'!Y118+'Appliance costs'!Y120+'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y121","v":-7933.1576557121534},{"$f":"'Appliance costs'!Z117+'Appliance costs'!Z118+'Appliance costs'!Z120+'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z121","v":-7285.6670063105921},{"$f":"'Appliance costs'!AA117+'Appliance costs'!AA118+'Appliance costs'!AA120+'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA121","v":-6557.2298582837666},{"$f":"'Appliance costs'!AB117+'Appliance costs'!AB118+'Appliance costs'!AB120+'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB121","v":-5685.1234776159763},{"$f":"'Appliance costs'!AC117+'Appliance costs'!AC118+'Appliance costs'!AC120+'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC121","v":-5170.3145002508245},{"$f":"'Appliance costs'!AD117+'Appliance costs'!AD118+'Appliance costs'!AD120+'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD121","v":-5438.2911510747927},{"$f":"'Appliance costs'!AE117+'Appliance costs'!AE118+'Appliance costs'!AE120+'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE121","v":-6156.3719017041549},{"$f":"'Appliance costs'!AF117+'Appliance costs'!AF118+'Appliance costs'!AF120+'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF121","v":-6678.9609536665048},{"$f":"'Appliance costs'!AG117+'Appliance costs'!AG118+'Appliance costs'!AG120+'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG121","v":-6626.8406690156808},{"$f":"'Appliance costs'!AH117+'Appliance costs'!AH118+'Appliance costs'!AH120+'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH121","v":-6170.3247747415571},{"$f":"'Appliance costs'!AI117+'Appliance costs'!AI118+'Appliance costs'!AI120+'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI121","v":-5674.5066809878172},{"$f":"'Appliance costs'!AJ117+'Appliance costs'!AJ118+'Appliance costs'!AJ120+'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ121","v":-5642.6604285445992},{"$f":"'Appliance costs'!AK117+'Appliance costs'!AK118+'Appliance costs'!AK120+'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK121","v":-6199.2663202425265},{"$f":"'Appliance costs'!AL117+'Appliance costs'!AL118+'Appliance costs'!AL120+'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL121","v":-6842.3632963251239},{"$f":"'Appliance costs'!AM117+'Appliance costs'!AM118+'Appliance costs'!AM120+'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM121","v":-6934.8144507311317},{"$f":"'Appliance costs'!AN117+'Appliance costs'!AN118+'Appliance costs'!AN120+'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN121","v":-6379.9520132127873},{"$f":"'Appliance costs'!AO117+'Appliance costs'!AO118+'Appliance costs'!AO120+'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO121","v":-5871.2326247834953},{"$f":"'Appliance costs'!AP117+'Appliance costs'!AP118+'Appliance costs'!AP120+'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP121","v":-5850.9354357130724},{"$f":"'Appliance costs'!AQ117+'Appliance costs'!AQ118+'Appliance costs'!AQ120+'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ121","v":-6438.0603329967798},{"$f":"'Appliance costs'!AR117+'Appliance costs'!AR118+'Appliance costs'!AR120+'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR121","v":-7066.8640441077332},{"$f":"'Appliance costs'!AS117+'Appliance costs'!AS118+'Appliance costs'!AS120+'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS121","v":-7154.2781347411037},{"$f":"'Appliance costs'!AT117+'Appliance costs'!AT118+'Appliance costs'!AT120+'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT121","v":-6664.9551626907542},{"$f":"'Appliance costs'!AU117+'Appliance costs'!AU118+'Appliance costs'!AU120+'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU121","v":-6164.3822553954469},{"$f":"'Appliance costs'!AV117+'Appliance costs'!AV118+'Appliance costs'!AV120+'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV121","v":-6094.0956342592854},{"$f":"'Appliance costs'!AW117+'Appliance costs'!AW118+'Appliance costs'!AW120+'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW121","v":-16482.860113939518},{"$f":"'Appliance costs'!AX117+'Appliance costs'!AX118+'Appliance costs'!AX120+'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX121","v":-16479.046420343962},{"$f":"'Appliance costs'!AY117+'Appliance costs'!AY118+'Appliance costs'!AY120+'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY121","v":-16475.381232426051},{"$f":"'Appliance costs'!AZ117+'Appliance costs'!AZ118+'Appliance costs'!AZ120+'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ121","v":-16471.85974277369},{"$f":"'Appliance costs'!BA117+'Appliance costs'!BA118+'Appliance costs'!BA120+'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA121","v":-16468.477391682853},{"$f":"'Appliance costs'!BB117+'Appliance costs'!BB118+'Appliance costs'!BB120+'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB121","v":-16465.229854365229},{"$f":"'Appliance costs'!BC117+'Appliance costs'!BC118+'Appliance costs'!BC120+'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC121","v":-16462.113028999029},{"$f":"'Appliance costs'!BD117+'Appliance costs'!BD118+'Appliance costs'!BD120+'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD121","v":-16459.12302556443},{"$f":"'Appliance costs'!BE117+'Appliance costs'!BE118+'Appliance costs'!BE120+'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE121","v":-16456.256155409446},{"$f":"'Appliance costs'!BF117+'Appliance costs'!BF118+'Appliance costs'!BF120+'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF121","v":-16453.508921496752},{"$f":"'Appliance costs'!BG117+'Appliance costs'!BG118+'Appliance costs'!BG120+'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG121","v":-16450.878009285552},{"$f":"'Appliance costs'!BH117+'Appliance costs'!BH118+'Appliance costs'!BH120+'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH121","v":-16448.360278206583},{"$f":"'Appliance costs'!BI117+'Appliance costs'!BI118+'Appliance costs'!BI120+'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI121","v":-16445.952753691319},{"$f":"'Appliance costs'!BJ117+'Appliance costs'!BJ118+'Appliance costs'!BJ120+'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ121","v":-16443.652619719815},{"$f":"'Appliance costs'!BK117+'Appliance costs'!BK118+'Appliance costs'!BK120+'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK121","v":-16441.457211854115},{"$f":"'Appliance costs'!BL117+'Appliance costs'!BL118+'Appliance costs'!BL120+'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL121","v":-16439.364010727037},{"$f":"'Appliance costs'!BM117+'Appliance costs'!BM118+'Appliance costs'!BM120+'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM121","v":-16437.370635958247},{"$f":"'Appliance costs'!BN117+'Appliance costs'!BN118+'Appliance costs'!BN120+'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN121","v":-16435.474840471896},{"$f":"'Appliance costs'!BO117+'Appliance costs'!BO118+'Appliance costs'!BO120+'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO121","v":-16433.674505192022},{"$f":"'Appliance costs'!BP117+'Appliance costs'!BP118+'Appliance costs'!BP120+'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP121","v":-16431.967634093831},{"$f":"'Appliance costs'!BQ117+'Appliance costs'!BQ118+'Appliance costs'!BQ120+'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ121","v":-16430.352349590627},{"$f":"'Appliance costs'!BR117+'Appliance costs'!BR118+'Appliance costs'!BR120+'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR121","v":-16428.82688823784},{"$f":"'Appliance costs'!BS117+'Appliance costs'!BS118+'Appliance costs'!BS120+'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS121","v":-16427.389596736994},{"$f":"'Appliance costs'!BT117+'Appliance costs'!BT118+'Appliance costs'!BT120+'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT121","v":-16426.038928223898},{"$f":"'Appliance costs'!BU117+'Appliance costs'!BU118+'Appliance costs'!BU120+'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU121","v":-16424.773438826556},{"$f":"'Appliance costs'!BV117+'Appliance costs'!BV118+'Appliance costs'!BV120+'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV121","v":-16423.591784479548},{"$f":"'Appliance costs'!BW117+'Appliance costs'!BW118+'Appliance costs'!BW120+'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW121","v":-16422.492717982688},{"$f":"'Appliance costs'!BX117+'Appliance costs'!BX118+'Appliance costs'!BX120+'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX121","v":-16421.475086292849},{"$f":"'Appliance costs'!BY117+'Appliance costs'!BY118+'Appliance costs'!BY120+'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY121","v":-16420.537828038767},{"$f":"'Appliance costs'!BZ117+'Appliance costs'!BZ118+'Appliance costs'!BZ120+'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ121","v":-16419.679971249621},{"$f":"'Appliance costs'!CA117+'Appliance costs'!CA118+'Appliance costs'!CA120+'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA121","v":-16418.90063128898},{"$f":"'Appliance costs'!CB117+'Appliance costs'!CB118+'Appliance costs'!CB120+'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB121","v":-16418.199008986572},{"$f":"'Appliance costs'!CC117+'Appliance costs'!CC118+'Appliance costs'!CC120+'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC121","v":-16417.574388961086}]
[]
[]
["Weighted average NPV",2020,{"$f":"B23+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN23+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"C58*Census!$I$7+C62*Census!$I$6+C66*Census!$I$5","v":-6424.2441111868857},{"$f":"D58*Census!$I$7+D62*Census!$I$6+D66*Census!$I$5","v":-6391.570138224175},{"$f":"E58*Census!$I$7+E62*Census!$I$6+E66*Census!$I$5","v":-6281.3827554420131},{"$f":"F58*Census!$I$7+F62*Census!$I$6+F66*Census!$I$5","v":-6305.3942906682087},{"$f":"G58*Census!$I$7+G62*Census!$I$6+G66*Census!$I$5","v":-5754.4434981535933},{"$f":"H58*Census!$I$7+H62*Census!$I$6+H66*Census!$I$5","v":-5619.1958450576267},{"$f":"I58*Census!$I$7+I62*Census!$I$6+I66*Census!$I$5","v":-5427.5362988540928},{"$f":"J58*Census!$I$7+J62*Census!$I$6+J66*Census!$I$5","v":-5351.6704505536336},{"$f":"K58*Census!$I$7+K62*Census!$I$6+K66*Census!$I$5","v":-5452.1257393712795},{"$f":"L58*Census!$I$7+L62*Census!$I$6+L66*Census!$I$5","v":-5190.0028629336139},{"$f":"M58*Census!$I$7+M62*Census!$I$6+M66*Census!$I$5","v":-4783.2554737223518},{"$f":"N58*Census!$I$7+N62*Census!$I$6+N66*Census!$I$5","v":-4683.9377238502802},{"$f":"O58*Census!$I$7+O62*Census!$I$6+O66*Census!$I$5","v":-4644.3808351006219},{"$f":"P58*Census!$I$7+P62*Census!$I$6+P66*Census!$I$5","v":-4566.9607409717219},{"$f":"Q58*Census!$I$7+Q62*Census!$I$6+Q66*Census!$I$5","v":-4588.0249645720123},{"$f":"R58*Census!$I$7+R62*Census!$I$6+R66*Census!$I$5","v":-4491.2283524902195},{"$f":"S58*Census!$I$7+S62*Census!$I$6+S66*Census!$I$5","v":-4372.9803405332887},{"$f":"T58*Census!$I$7+T62*Census!$I$6+T66*Census!$I$5","v":-4235.0850756156424},{"$f":"U58*Census!$I$7+U62*Census!$I$6+U66*Census!$I$5","v":-4032.5948939233463},{"$f":"V58*Census!$I$7+V62*Census!$I$6+V66*Census!$I$5","v":-3846.3166359535926},{"$f":"W58*Census!$I$7+W62*Census!$I$6+W66*Census!$I$5","v":-3488.5341084575521},{"$f":"X58*Census!$I$7+X62*Census!$I$6+X66*Census!$I$5","v":-3238.0876493798137},{"$f":"Y58*Census!$I$7+Y62*Census!$I$6+Y66*Census!$I$5","v":-2933.3164393398929},{"$f":"Z58*Census!$I$7+Z62*Census!$I$6+Z66*Census!$I$5","v":-2557.9953078193762},{"$f":"AA58*Census!$I$7+AA62*Census!$I$6+AA66*Census!$I$5","v":-2116.7803127137145},{"$f":"AB58*Census!$I$7+AB62*Census!$I$6+AB66*Census!$I$5","v":-1620.4400441831715},{"$f":"AC58*Census!$I$7+AC62*Census!$I$6+AC66*Census!$I$5","v":-1026.2686101154206},{"$f":"AD58*Census!$I$7+AD62*Census!$I$6+AD66*Census!$I$5","v":-675.35664449276419},{"$f":"AE58*Census!$I$7+AE62*Census!$I$6+AE66*Census!$I$5","v":-857.40415900168773},{"$f":"AF58*Census!$I$7+AF62*Census!$I$6+AF66*Census!$I$5","v":-1345.8997131476281},{"$f":"AG58*Census!$I$7+AG62*Census!$I$6+AG66*Census!$I$5","v":-1701.6296575665192},{"$f":"AH58*Census!$I$7+AH62*Census!$I$6+AH66*Census!$I$5","v":-1666.0631891090934},{"$f":"AI58*Census!$I$7+AI62*Census!$I$6+AI66*Census!$I$5","v":-1355.1608712919131},{"$f":"AJ58*Census!$I$7+AJ62*Census!$I$6+AJ66*Census!$I$5","v":-1017.5019983450733},{"$f":"AK58*Census!$I$7+AK62*Census!$I$6+AK66*Census!$I$5","v":-995.74826516901976},{"$f":"AL58*Census!$I$7+AL62*Census!$I$6+AL66*Census!$I$5","v":-1374.6538704600471},{"$f":"AM58*Census!$I$7+AM62*Census!$I$6+AM66*Census!$I$5","v":-1812.4508478672801},{"$f":"AN58*Census!$I$7+AN62*Census!$I$6+AN66*Census!$I$5","v":-1875.3346971457527},{"$f":"AO58*Census!$I$7+AO62*Census!$I$6+AO66*Census!$I$5","v":-1497.487591318642},{"$f":"AP58*Census!$I$7+AP62*Census!$I$6+AP66*Census!$I$5","v":-1151.0599844663252},{"$f":"AQ58*Census!$I$7+AQ62*Census!$I$6+AQ66*Census!$I$5","v":-1137.1843040193494},{"$f":"AR58*Census!$I$7+AR62*Census!$I$6+AR66*Census!$I$5","v":-1536.8833571713867},{"$f":"AS58*Census!$I$7+AS62*Census!$I$6+AS66*Census!$I$5","v":-1964.9621149527179},{"$f":"AT58*Census!$I$7+AT62*Census!$I$6+AT66*Census!$I$5","v":-2024.4294515182542},{"$f":"AU58*Census!$I$7+AU62*Census!$I$6+AU66*Census!$I$5","v":-1691.2184496772311},{"$f":"AV58*Census!$I$7+AV62*Census!$I$6+AV66*Census!$I$5","v":-1350.3495913286813},{"$f":"AW58*Census!$I$7+AW62*Census!$I$6+AW66*Census!$I$5","v":-1302.4494939815813},{"$f":"AX58*Census!$I$7+AX62*Census!$I$6+AX66*Census!$I$5","v":-8375.7558250726906},{"$f":"AY58*Census!$I$7+AY62*Census!$I$6+AY66*Census!$I$5","v":-8373.1181968199071},{"$f":"AZ58*Census!$I$7+AZ62*Census!$I$6+AZ66*Census!$I$5","v":-8370.5832781218487},{"$f":"BA58*Census!$I$7+BA62*Census!$I$6+BA66*Census!$I$5","v":-8368.1477440742856},{"$f":"BB58*Census!$I$7+BB62*Census!$I$6+BB66*Census!$I$5","v":-8365.8084410929405},{"$f":"BC58*Census!$I$7+BC62*Census!$I$6+BC66*Census!$I$5","v":-8363.5623780660317},{"$f":"BD58*Census!$I$7+BD62*Census!$I$6+BD66*Census!$I$5","v":-8361.4067180899783},{"$f":"BE58*Census!$I$7+BE62*Census!$I$6+BE66*Census!$I$5","v":-8359.338770747745},{"$f":"BF58*Census!$I$7+BF62*Census!$I$6+BF66*Census!$I$5","v":-8357.3559848924142},{"$f":"BG58*Census!$I$7+BG62*Census!$I$6+BG66*Census!$I$5","v":-8355.455941901655},{"$f":"BH58*Census!$I$7+BH62*Census!$I$6+BH66*Census!$I$5","v":-8353.6363493714816},{"$f":"BI58*Census!$I$7+BI62*Census!$I$6+BI66*Census!$I$5","v":-8351.8950352201427},{"$f":"BJ58*Census!$I$7+BJ62*Census!$I$6+BJ66*Census!$I$5","v":-8350.2299421754069},{"$f":"BK58*Census!$I$7+BK62*Census!$I$6+BK66*Census!$I$5","v":-8348.6391226204469},{"$f":"BL58*Census!$I$7+BL62*Census!$I$6+BL66*Census!$I$5","v":-8347.120733775655},{"$f":"BM58*Census!$I$7+BM62*Census!$I$6+BM66*Census!$I$5","v":-8345.6730331953131},{"$f":"BN58*Census!$I$7+BN62*Census!$I$6+BN66*Census!$I$5","v":-8344.2943745598441},{"$f":"BO58*Census!$I$7+BO62*Census!$I$6+BO66*Census!$I$5","v":-8342.9832037457727},{"$f":"BP58*Census!$I$7+BP62*Census!$I$6+BP66*Census!$I$5","v":-8341.7380551569622},{"$f":"BQ58*Census!$I$7+BQ62*Census!$I$6+BQ66*Census!$I$5","v":-8340.5575483019547},{"$f":"BR58*Census!$I$7+BR62*Census!$I$6+BR66*Census!$I$5","v":-8339.4403846035148},{"$f":"BS58*Census!$I$7+BS62*Census!$I$6+BS66*Census!$I$5","v":-8338.3853444274155},{"$f":"BT58*Census!$I$7+BT62*Census!$I$6+BT66*Census!$I$5","v":-8337.3912843187227},{"$f":"BU58*Census!$I$7+BU62*Census!$I$6+BU66*Census!$I$5","v":-8336.4571344346205},{"$f":"BV58*Census!$I$7+BV62*Census!$I$6+BV66*Census!$I$5","v":-8335.5818961637979},{"$f":"BW58*Census!$I$7+BW62*Census!$I$6+BW66*Census!$I$5","v":-8334.7646399231999},{"$f":"BX58*Census!$I$7+BX62*Census!$I$6+BX66*Census!$I$5","v":-8334.0045031237514},{"$f":"BY58*Census!$I$7+BY62*Census!$I$6+BY66*Census!$I$5","v":-8333.3006882973132},{"$f":"BZ58*Census!$I$7+BZ62*Census!$I$6+BZ66*Census!$I$5","v":-8332.6524613778765},{"$f":"CA58*Census!$I$7+CA62*Census!$I$6+CA66*Census!$I$5","v":-8332.0591501306044},{"$f":"CB58*Census!$I$7+CB62*Census!$I$6+CB66*Census!$I$5","v":-8331.520142722904},{"$f":"CC58*Census!$I$7+CC62*Census!$I$6+CC66*Census!$I$5","v":-8331.0348864323169},{"$f":"CD58*Census!$I$7+CD62*Census!$I$6+CD66*Census!$I$5","v":-8330.6028864865439}]
[]
["Number of decision points",2021,{"$f":"B26+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN26+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101]
["ATCO",null,{"$f":"CustomersRes!K11","v":49775},{"$f":"CustomersRes!L11","v":50410},{"$f":"CustomersRes!M11","v":51144},{"$f":"CustomersRes!N11","v":52318.666666666664},{"$f":"CustomersRes!O11","v":52318.666666666664},{"$f":"CustomersRes!P11","v":52318.666666666664},{"$f":"CustomersRes!Q11","v":52318.666666666664},{"$f":"CustomersRes!R11","v":52318.666666666664},{"$f":"CustomersRes!S11","v":52318.666666666664},{"$f":"CustomersRes!T11","v":52318.666666666664},{"$f":"CustomersRes!U11","v":52318.666666666664},{"$f":"CustomersRes!V11","v":52318.666666666664},{"$f":"CustomersRes!W11","v":52318.666666666664},{"$f":"CustomersRes!X11","v":52318.666666666664},{"$f":"CustomersRes!Y11","v":52318.666666666664},{"$f":"CustomersRes!Z11","v":52318.666666666664},{"$f":"CustomersRes!AA11","v":52318.666666666664},{"$f":"CustomersRes!AB11","v":52318.666666666664},{"$f":"CustomersRes!AC11","v":59497.771515583911},{"$f":"CustomersRes!AD11","v":61128.909063475847},{"$f":"CustomersRes!AE11","v":62033.282461280382},{"$f":"CustomersRes!AF11","v":62457.007031987174},{"$f":"CustomersRes!AG11","v":62700.761308893139},{"$f":"CustomersRes!AH11","v":60359.851466666667},{"$f":"CustomersRes!AI11","v":46063.294964426663},{"$f":"CustomersRes!AJ11","v":43576.065376895174},{"$f":"CustomersRes!AK11","v":42479.287261796308},{"$f":"CustomersRes!AL11","v":39912.676903534812},{"$f":"CustomersRes!AM11","v":40725.819664634721},{"$f":"CustomersRes!AN11","v":36845.872483242434},{"$f":"CustomersRes!AO11","v":30735.669101139451},{"$f":"CustomersRes!AP11","v":22359.684491888453},{"$f":"CustomersRes!AQ11","v":5548.5286241526119},{"$f":"CustomersRes!AR11","v":3471.3599976314072},{"$f":"CustomersRes!AS11","v":0},{"$f":"CustomersRes!AT11","v":0},{"$f":"CustomersRes!AU11","v":0},{"$f":"CustomersRes!AV11","v":728.56409216840257},{"$f":"CustomersRes!AW11","v":12904.148599365479},{"$f":"CustomersRes!AX11","v":1273.9237680212245},{"$f":"CustomersRes!AY11","v":52.893791036076436},{"$f":"CustomersRes!AZ11","v":1688.5037279634707},{"$f":"CustomersRes!BA11","v":0},{"$f":"CustomersRes!BB11","v":3314.5464667447886},{"$f":"CustomersRes!BC11","v":5686.762123504479},{"$f":"CustomersRes!BD11","v":8070.9633607685028},{"$f":"CustomersRes!BE11","v":16592.104633330913},{"$f":"CustomersRes!BF11","v":1879.8655690575911},{"$f":"CustomersRes!BG11","v":3287.6378621457475},{"$f":"CustomersRes!BH11","v":0},{"$f":"CustomersRes!BI11","v":0},{"$f":"CustomersRes!BJ11","v":0},{"$f":"CustomersRes!BK11","v":0},{"$f":"CustomersRes!BL11","v":11502.681843278295},{"$f":"CustomersRes!BM11","v":1098.7825856071722},{"$f":"CustomersRes!BN11","v":0},{"$f":"CustomersRes!BO11","v":1572.9078894970912},{"$f":"CustomersRes!BP11","v":0},{"$f":"CustomersRes!BQ11","v":0},{"$f":"CustomersRes!BR11","v":0},{"$f":"CustomersRes!BS11","v":0},{"$f":"CustomersRes!BT11","v":16592.104633330913},{"$f":"CustomersRes!BU11","v":1879.8655690575911},{"$f":"CustomersRes!BV11","v":3287.6378621457475},{"$f":"CustomersRes!BW11","v":0},{"$f":"CustomersRes!BX11","v":0},{"$f":"CustomersRes!BY11","v":0},{"$f":"CustomersRes!BZ11","v":0},{"$f":"CustomersRes!CA11","v":11502.681843278295},{"$f":"CustomersRes!CB11","v":1098.7825856071722},{"$f":"CustomersRes!CC11","v":0},{"$f":"CustomersRes!CD11","v":1572.9078894970912},{"$f":"CustomersRes!CE11","v":0},{"$f":"CustomersRes!CF11","v":0},{"$f":"CustomersRes!CG11","v":0},{"$f":"CustomersRes!CH11","v":0},{"$f":"CustomersRes!CI11","v":16592.104633330913},{"$f":"CustomersRes!CJ11","v":1879.8655690575911},{"$f":"CustomersRes!CK11","v":3287.6378621457475},{"$f":"CustomersRes!CL11","v":0}]
[]
[]
[]
["S curves","Constant","NPV coefficient",null,null,null,null,null,null,null,null,null,"Relative U","P(Disconnect)","Average Decision Points","Economic Disconnection Estimate","Economic Stay Estimate","Natural Attrition"]
["ATCO",{"$f":"L42","v":-20.437321773980777},{"$f":"L41","v":-4.8087815938778295E-3},null,null,null,null,null,null,null,"Against Gas",{"$f":"Scenarios!F158","v":-2000},{"$f":"$B32+$C32*L32","v":-10.819758586225118},{"$f":"1-EXP(M32)/(1+EXP(M32))","v":0.99998000000604015},50000,{"$f":"N32*O32","v":49999.00000030201},{"$f":"O32-P32","v":0.99999969798955135},3800,{"$f":"Q32/R32","v":2.6315781526040826E-4}]
[null,null,null,null,null,null,null,null,null,null,"For Gas (status quo)",{"$f":"Scenarios!F159","v":-6500},{"$f":"$B32+$C32*L33","v":10.819758586225117},{"$f":"1-EXP(M33)/(1+EXP(M33))","v":1.9999993959851636E-5},50000,{"$f":"N33*O33","v":0.99999969799258182},{"$f":"O33-P33","v":49999.00000030201},3800,{"$f":"Q33/R33","v":13.157631579026845}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of number of people disconnecting","Less than one person disconnects","Solve for 0"]
[null,null,null,null,null,null,null,null,null,null,"Relative U where less than 1 person disconnects ",null,10.819758586225117,{"$f":"1-EXP(M36)/(1+EXP(M36))","v":1.9999993959851636E-5},50000,{"$f":"N36*O36","v":0.99999969799258182},0.99999998999999995,{"$f":"(P36-Q36)","v":-2.9200741813451003E-7}]
[]
[null,null,null,null,null,null,null,null,null,null,"Current Economics (where households don't switch)",{"$f":"L33","v":-6500}]
[null,null,null,null,null,null,null,null,null,null,"Difference in NPV to reach almost 100% disconnections",{"$f":"L32-L38","v":4500}]
[null,null,null,null,null,null,null,null,null,null,"Difference in RU to reach almost 100% disconnections",{"$f":"-2*M36","v":-21.639517172450233}]
[null,null,null,null,null,null,null,null,null,null,"Implied NPV Coefficient",{"$f":"L40/L39","v":-4.8087815938778295E-3}]
[null,null,null,null,null,null,null,null,null,null,"Intercept",{"$f":"M36-L41*L38","v":-20.437321773980777}]
[]
[null,null,null,null,null,null,null,null,null,null,"NPV per year of appliance life",{"$f":"L32/15","v":-133.33333333333334}]
[]
[]
["S curves (Relative utility)",2020,{"$f":"B47+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN47+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"$B32+$C32*C24","v":10.455465062472754},10.298343062690812,9.7684760044903811,9.8839422331268594,7.2345402029501713,6.5841637781271132,5.6625148800525835,5.2976925851414087,5.7807601290153841,4.5202684654676268,2.5643091068706454,2.0867117393404655,1.8964913008100375,1.5241949771666938,1.6254882279050982,1.1600144613764378,0.59138559796530288,-7.1722613853580697E-2,-1.0454536725164694,-1.9412251307810493,-3.6617231636150969,-4.8660654862800019,-6.3316436714638478,-8.1364810205131075,-10.25818756792011,-12.644979515530165,-15.50222017128316,-17.189679172640879,-16.31425243565916,-13.965184006191013,-12.254556397078266,-12.425587775955572,-13.920649119368782,-15.544376892605079,-15.648985844300213,-13.826911543759586,-11.721641496948335,-11.419246799985828,-13.236231007787246,-14.902125707229812,-14.968850823965759,-13.046785374077846,-10.988248122928896,-10.702282689415606,-12.30462162194631,-13.943785513898966,-14.174126620366657,19.839858672443789,19.827174894250312,19.814985023873113,19.80327307257393,19.792023875454731,19.781223048912246,19.770856950896743,19.760912643780301,19.751377859654582,19.742240967893046,19.73349094482559,19.72511734538547,19.717110276599854,19.709460372804777,19.702158772475599,19.695197096571398,19.688567428300914,{"$f":"$B32+$C32*BO24","v":19.682262294223783},19.676274646608263,19.670597846972456,19.665225650742052,19.660152192962421,19.655371975008535,19.650879852239939,19.646671022552951,19.642741015785681,19.639085683935662,19.635701192152787,19.632584010473948,19.629730906268627,19.627138937367512,19.62480544584902,19.622728052461234]
[]
["S curves",2020,{"$f":"B50+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN50+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"1-EXP(C48)/(1+EXP(C48))","v":2.8789671818407747E-5},3.3687734408593961E-5,5.7224225280205765E-5,5.0984279456600667E-5,7.2071903696813155E-4,1.3801750962209036E-3,3.4617444860916002E-3,4.9782182355878613E-3,3.0768721170193469E-3,1.0768869733384312E-2,7.147104868300258E-2,0.11039509444478335,0.13050610549989239,0.17884461812071362,0.16444936657341791,0.23866465745954668,0.35631699698420016,0.51792297094267425,0.73990092433424604,0.874486675214182,0.97495514783287696,0.99235527629347675,0.99822405250384394,0.99970742035652371,0.99996493203900461,0.99999677630628447,0.99999981487236977,0.99999996575342254,0.99999991781167019,0.99999913901165327,0.99999523665859635,0.99999598547607016,0.99999909980102941,0.99999982251452635,0.99999984014297327,0.99999901133721825,0.99999188380908643,0.99998901805263529,0.99999821525104227,0.99999966264364926,0.99999968441921683,0.99999784298994954,0.99998310115061229,0.99997750697243315,0.9999954692639702,0.99999912038928218,0.99999930135795312,2.4191280090235523E-9,2.4500071971189641E-9,2.480055161235839E-9,2.5092722344410845E-9,2.5376588608239103E-9,2.5652162616296437E-9,2.5919458801482165E-9,2.6178494927364682E-9,2.6429295418850529E-9,2.6671883590623224E-9,2.6906287198258383E-9,2.7132535107554645E-9,2.7350659514979725E-9,2.7560691506778312E-9,2.776266549986417E-9,2.7956614800928037E-9,2.8142573826883677E-9,{"$f":"1-EXP(BO48)/(1+EXP(BO48))","v":2.8320576994644853E-9},2.8490658721125328E-9,2.8652854533461891E-9,2.880719773834528E-9,2.8953721642466235E-9,2.9092457332069444E-9,2.9223438113845646E-9,2.9346693963816506E-9,2.9462253747780665E-9,2.9570145221313737E-9,2.9670395029768315E-9,2.9763026487827915E-9,2.9848065130622103E-9,2.9925530942165324E-9,2.9995442796248994E-9,3.0057820676887559E-9]
[]
["S curves (number of disconnections)",2020,{"$f":"B53+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN53+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"(INT(C51*C27)+Control!$K$18*CustomersRes!J2)*Scenarios!B8","v":2838.2282},{"$f":"IF((INT(D51*D27)+Control!$K$18*CustomersRes!K2)*Scenarios!C8>CustomersRes!K11,CustomersRes!K11,(INT(D51*D27)+Control!$K$18*CustomersRes!K2)*Scenarios!C8)","v":2874.3852000000002},{"$f":"(INT(E51*E27)+Control!$K$18*CustomersRes!L2)*Scenarios!D8","v":2917.2118},{"$f":"(INT(F51*F27)+Control!$K$18*CustomersRes!M2)*Scenarios!E8","v":2960.2087999999999},{"$f":"(INT(G51*G27)+Control!$K$18*CustomersRes!N2)*Scenarios!F8","v":3019.1640000000002},{"$f":"(INT(H51*H27)+Control!$K$18*CustomersRes!O2)*Scenarios!G8","v":3081.4441999999999},{"$f":"(INT(I51*I27)+Control!$K$18*CustomersRes!P2)*Scenarios!H8","v":3223.9222},{"$f":"(INT(J51*J27)+Control!$K$18*CustomersRes!Q2)*Scenarios!I8","v":3339.8391999999999},{"$f":"(INT(K51*K27)+Control!$K$18*CustomersRes!R2)*Scenarios!J8","v":3278.3636000000001},{"$f":"(INT(L51*L27)+Control!$K$18*CustomersRes!S2)*Scenarios!K8","v":3720.8152},{"$f":"(INT(M51*M27)+Control!$K$18*CustomersRes!T2)*Scenarios!L8","v":6927.3717022399996},{"$f":"(INT(N51*N27)+Control!$K$18*CustomersRes!U2)*Scenarios!M8","v":8939.6012897714882},{"$f":"(INT(O51*O27)+Control!$K$18*CustomersRes!V2)*Scenarios!N8","v":9958.3794048703567},{"$f":"(INT(P51*P27)+Control!$K$18*CustomersRes!W2)*Scenarios!O8","v":12449.989763131849},{"$f":"(INT(Q51*Q27)+Control!$K$18*CustomersRes!X2)*Scenarios!P8","v":11649.847002031947},{"$f":"(INT(R51*R27)+Control!$K$18*CustomersRes!Y2)*Scenarios!Q8","v":15488.794183424227},{"$f":"(INT(S51*S27)+Control!$K$18*CustomersRes!Z2)*Scenarios!R8","v":21585.997565527214},{"$f":"(INT(T51*T27)+Control!$K$18*CustomersRes!AA2)*Scenarios!S8","v":29958.982174778212},{"$f":"(INT(U51*U27)+Control!$K$18*CustomersRes!AB2)*Scenarios!T8","v":46770.138042514052},{"$f":"(INT(V51*V27)+Control!$K$18*CustomersRes!AC2)*Scenarios!U8","v":56026.411517952503},{"$f":"(INT(W51*W27)+Control!$K$18*CustomersRes!AD2)*Scenarios!V8","v":62836.511154184278},{"$f":"(INT(X51*X27)+Control!$K$18*CustomersRes!AE2)*Scenarios!W8","v":64097.732411798381},{"$f":"(INT(Y51*Y27)+Control!$K$18*CustomersRes!AF2)*Scenarios!X8","v":64464.161028633549},{"$f":"(INT(Z51*Z27)+Control!$K$18*CustomersRes!AG2)*Scenarios!Y8","v":61972.197216724737},{"$f":"(INT(AA51*AA27)+Control!$K$18*CustomersRes!AH2)*Scenarios!Z8","v":47455.702867301188},{"$f":"(INT(AB51*AB27)+Control!$K$18*CustomersRes!AI2)*Scenarios!AA8","v":44789.371196405438},{"$f":"(INT(AC51*AC27)+Control!$K$18*CustomersRes!AJ2)*Scenarios!AB8","v":43523.171585859098},{"$f":"(INT(AD51*AD27)+Control!$K$18*CustomersRes!AK2)*Scenarios!AC8","v":40790.783533832837},{"$f":"(INT(AE51*AE27)+Control!$K$18*CustomersRes!AL2)*Scenarios!AD8","v":41448.778556404272},{"$f":"(INT(AF51*AF27)+Control!$K$18*CustomersRes!AM2)*Scenarios!AE8","v":37411.273197889932},{"$f":"(INT(AG51*AG27)+Control!$K$18*CustomersRes!AN2)*Scenarios!AF8","v":31159.110359737955},{"$f":"(INT(AH51*AH27)+Control!$K$18*CustomersRes!AO2)*Scenarios!AG8","v":22664.705740370948},{"$f":"(INT(AI51*AI27)+Control!$K$18*CustomersRes!AP2)*Scenarios!AH8","v":5767.5798585575394},{"$f":"(INT(AJ51*AJ27)+Control!$K$18*CustomersRes!AQ2)*Scenarios!AI8","v":3668.6630550950208},{"$f":"(INT(AK51*AK27)+Control!$K$18*CustomersRes!AR2)*Scenarios!AJ8","v":183.72213548565989},{"$f":"(INT(AL51*AL27)+Control!$K$18*CustomersRes!AS2)*Scenarios!AK8","v":183.02399137081437},{"$f":"(INT(AM51*AM27)+Control!$K$18*CustomersRes!AT2)*Scenarios!AL8","v":182.32850020360527},{"$f":"(INT(AN51*AN27)+Control!$K$18*CustomersRes!AU2)*Scenarios!AM8","v":909.63565190283157},{"$f":"(INT(AO51*AO27)+Control!$K$18*CustomersRes!AV2)*Scenarios!AN8","v":13082.179036425601},{"$f":"(INT(AP51*AP27)+Control!$K$18*CustomersRes!AW2)*Scenarios!AO8","v":1401.4667560871835},{"$f":"(INT(AQ51*AQ27)+Control!$K$18*CustomersRes!AX2)*Scenarios!AP8","v":175.14118241405225},{"$f":"(INT(AR51*AR27)+Control!$K$18*CustomersRes!AY2)*Scenarios!AQ8","v":1810.4756459208788},{"$f":"(INT(AS51*AS27)+Control!$K$18*CustomersRes!AZ2)*Scenarios!AR8","v":115.59583846637949},{"$f":"(INT(AT51*AT27)+Control!$K$18*CustomersRes!BA2)*Scenarios!AS8","v":3429.1565742802072},{"$f":"(INT(AU51*AU27)+Control!$K$18*CustomersRes!BB2)*Scenarios!AT8","v":5788.1257792979422},{"$f":"(INT(AV51*AV27)+Control!$K$18*CustomersRes!BC2)*Scenarios!AU8","v":8150.1309013366099},{"$f":"(INT(AW51*AW27)+Control!$K$18*CustomersRes!BD2)*Scenarios!AV8","v":16641.16040391153},{"$f":"(INT(AX51*AX27)+Control!$K$18*CustomersRes!BE2)*Scenarios!AW8","v":0},{"$f":"(INT(AY51*AY27)+Control!$K$18*CustomersRes!BF2)*Scenarios!AX8","v":0},{"$f":"(INT(AZ51*AZ27)+Control!$K$18*CustomersRes!BG2)*Scenarios!AY8","v":0},{"$f":"(INT(BA51*BA27)+Control!$K$18*CustomersRes!BH2)*Scenarios!AZ8","v":0},{"$f":"(INT(BB51*BB27)+Control!$K$18*CustomersRes!BI2)*Scenarios!BA8","v":0},{"$f":"(INT(BC51*BC27)+Control!$K$18*CustomersRes!BJ2)*Scenarios!BB8","v":0},{"$f":"(INT(BD51*BD27)+Control!$K$18*CustomersRes!BK2)*Scenarios!BC8","v":0},{"$f":"(INT(BE51*BE27)+Control!$K$18*CustomersRes!BL2)*Scenarios!BD8","v":0},{"$f":"(INT(BF51*BF27)+Control!$K$18*CustomersRes!BM2)*Scenarios!BE8","v":0},{"$f":"(INT(BG51*BG27)+Control!$K$18*CustomersRes!BN2)*Scenarios!BF8","v":0},{"$f":"(INT(BH51*BH27)+Control!$K$18*CustomersRes!BO2)*Scenarios!BG8","v":0},{"$f":"(INT(BI51*BI27)+Control!$K$18*CustomersRes!BP2)*Scenarios!BH8","v":0},{"$f":"(INT(BJ51*BJ27)+Control!$K$18*CustomersRes!BQ2)*Scenarios!BI8","v":0},{"$f":"(INT(BK51*BK27)+Control!$K$18*CustomersRes!BR2)*Scenarios!BJ8","v":0},{"$f":"(INT(BL51*BL27)+Control!$K$18*CustomersRes!BS2)*Scenarios!BK8","v":0},{"$f":"(INT(BM51*BM27)+Control!$K$18*CustomersRes!BT2)*Scenarios!BL8","v":0},{"$f":"(INT(BN51*BN27)+Control!$K$18*CustomersRes!BU2)*Scenarios!BM8","v":0},{"$f":"(INT(BO51*BO27)+Control!$K$18*CustomersRes!BV2)*Scenarios!BN8","v":0},{"$f":"(INT(BP51*BP27)+Control!$K$18*CustomersRes!BW2)*Scenarios!BO8","v":0},{"$f":"(INT(BQ51*BQ27)+Control!$K$18*CustomersRes!BX2)*Scenarios!BP8","v":0},{"$f":"(INT(BR51*BR27)+Control!$K$18*CustomersRes!BY2)*Scenarios!BQ8","v":0},{"$f":"(INT(BS51*BS27)+Control!$K$18*CustomersRes!BZ2)*Scenarios!BR8","v":0},{"$f":"(INT(BT51*BT27)+Control!$K$18*CustomersRes!CA2)*Scenarios!BS8","v":0},{"$f":"(INT(BU51*BU27)+Control!$K$18*CustomersRes!CB2)*Scenarios!BT8","v":0},{"$f":"(INT(BV51*BV27)+Control!$K$18*CustomersRes!CC2)*Scenarios!BU8","v":0},{"$f":"(INT(BW51*BW27)+Control!$K$18*CustomersRes!CD2)*Scenarios!BV8","v":0},{"$f":"(INT(BX51*BX27)+Control!$K$18*CustomersRes!CE2)*Scenarios!BW8","v":0},{"$f":"(INT(BY51*BY27)+Control!$K$18*CustomersRes!CF2)*Scenarios!BX8","v":0},{"$f":"(INT(BZ51*BZ27)+Control!$K$18*CustomersRes!CG2)*Scenarios!BY8","v":0},{"$f":"(INT(CA51*CA27)+Control!$K$18*CustomersRes!CH2)*Scenarios!BZ8","v":0},{"$f":"(INT(CB51*CB27)+Control!$K$18*CustomersRes!CI2)*Scenarios!CA8","v":0},{"$f":"(INT(CC51*CC27)+Control!$K$18*CustomersRes!CJ2)*Scenarios!CB8","v":0},{"$f":"(INT(CD51*CD27)+Control!$K$18*CustomersRes!CK2)*Scenarios!CC8","v":0}]
[]
[]
["High",2020,{"$f":"B57+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN57+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!C$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!C$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!C$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!C$18","v":-6247.7764434076953},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!D$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!D$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!D$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!D$18","v":-6204.7590299082167},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!E$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!E$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!E$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!E$18","v":-6059.6901638423906},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!F$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!F$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!F$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!F$18","v":-6091.302913867049},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!G$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!G$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!G$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!G$18","v":-5365.9403114520846},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!H$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!H$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!H$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!H$18","v":-5187.8779673134195},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!I$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!I$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!I$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!I$18","v":-4935.545691726069},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!J$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!J$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!J$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!J$18","v":-4835.6633612070855},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!K$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!K$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!K$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!K$18","v":-4967.9192917059645},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!L$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!L$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!L$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!L$18","v":-4622.8174525062732},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!M$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!M$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!M$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!M$18","v":-4087.3080226764796},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!N$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!N$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!N$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!N$18","v":-3956.5497362886922},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!O$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!O$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!O$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!O$18","v":-3904.4705158633401},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!P$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!P$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!P$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!P$18","v":-3802.5419194813662},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Q$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!Q$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!Q$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!Q$18","v":-3830.2743417886686},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!R$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!R$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!R$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!R$18","v":-3702.8352975064336},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!S$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!S$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!S$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!S$18","v":-3547.1540881338215},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!T$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!T$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!T$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!T$18","v":-3365.6059905898614},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!U$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!U$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!U$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!U$18","v":-3099.0144779695997},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!V$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!V$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!V$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!V$18","v":-2853.7670188316179},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!W$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!W$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!W$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!W$18","v":-2483.3726355791805},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!X$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!X$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!X$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!X$18","v":-2153.6435603325508},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Y$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!Y$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!Y$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!Y$18","v":-1752.3924122096435},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Z$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!Z$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!Z$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!Z$18","v":-1258.2576974586357},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AA$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AA$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AA$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AA$18","v":-677.36941955338204},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AB$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AB$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AB$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AB$18","v":-23.905128810744145},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AC$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AC$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AC$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AC$18","v":758.3602632198573},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AD$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AD$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AD$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AD$18","v":1220.3587212688115},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AE$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AE$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AE$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AE$18","v":980.68131145028156},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AF$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AF$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AF$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AF$18","v":337.54509813039533},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AG$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AG$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AG$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AG$18","v":-130.79654280439522},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AH$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AH$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AH$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AH$18","v":-83.970970594506767},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AI$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AI$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AI$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AI$18","v":325.35218024338297},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AJ$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AJ$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AJ$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AJ$18","v":769.90207859519728},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AK$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AK$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AK$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AK$18","v":798.54228516755609},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AL$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AL$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AL$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AL$18","v":299.68837723670043},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AM$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AM$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AM$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AM$18","v":-276.69985774908099},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AN$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AN$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AN$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AN$18","v":-359.49054102283844},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AO$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AO$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AO$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AO$18","v":137.9697834224618},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AP$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AP$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AP$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AP$18","v":594.06429107873214},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AQ$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AQ$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AQ$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AQ$18","v":612.33252812647117},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AR$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AR$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AR$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AR$18","v":86.102691785019289},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AS$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AS$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AS$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AS$18","v":-477.4908741042525},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AT$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AT$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AT$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AT$18","v":-555.78349586996103},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AU$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AU$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AU$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AU$18","v":-117.08950952400082},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AV$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AV$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AV$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AV$18","v":331.6865436792686},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AW$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AW$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AW$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AW$18","v":394.75014162608704},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AX$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AX$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AX$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AX$18","v":-8917.7183359692081},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AY$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AY$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AY$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AY$18","v":-8914.2457265826051},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AZ$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!AZ$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!AZ$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!AZ$18","v":-8910.908341014394},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BA$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BA$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BA$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BA$18","v":-8907.7018018115941},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BB$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BB$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BB$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BB$18","v":-8904.6219570751164},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BC$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BC$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BC$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BC$18","v":-8901.6648688114783},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BD$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BD$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BD$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BD$18","v":-8898.8268020523465},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BE$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BE$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BE$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BE$18","v":-8896.1042146884683},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BF$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BF$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BF$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BF$18","v":-8893.4937479687651},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BG$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BG$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BG$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BG$18","v":-8890.9922176194086},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BH$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BH$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BH$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BH$18","v":-8888.5966055412446},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BI$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BI$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BI$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BI$18","v":-8886.3040520471823},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BJ$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BJ$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BJ$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BJ$18","v":-8884.1118486043288},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BK$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BK$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BK$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BK$18","v":-8882.0174310482871},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BL$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BL$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BL$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BL$18","v":-8880.0183732396745},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BM$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BM$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BM$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BM$18","v":-8878.1123811352227},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BN$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BN$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BN$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BN$18","v":-8876.2972872479804},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BO$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BO$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BO$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BO$18","v":-8874.571045473167},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BP$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BP$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BP$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BP$18","v":-8872.9317262580098},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BQ$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BQ$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BQ$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BQ$18","v":-8871.3775120956016},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BR$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BR$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BR$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BR$18","v":-8869.9066933244267},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BS$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BS$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BS$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BS$18","v":-8868.5176642165916},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BT$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BT$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BT$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BT$18","v":-8867.2089193392021},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BU$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BU$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BU$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BU$18","v":-8865.9790501745083},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BV$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BV$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BV$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BV$18","v":-8864.8267419856766},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BW$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BW$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BW$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BW$18","v":-8863.7507709160745},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BX$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BX$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BX$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BX$18","v":-8862.7500013110021},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BY$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BY$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BY$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BY$18","v":-8861.8233832517126},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BZ$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!BZ$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!BZ$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!BZ$18","v":-8860.9699502924959},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CA$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!CA$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!CA$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!CA$18","v":-8860.1888173924108},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CB$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!CB$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!CB$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!CB$18","v":-8859.4791790339859},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CC$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!CC$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!CC$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!CC$18","v":-8858.8403075221213},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CD$3+'Appliance costs'!$C$135*'RES S curve-disconnect'!CD$8+'Appliance costs'!$D$135*'RES S curve-disconnect'!CD$13+'Appliance costs'!$E$135*'RES S curve-disconnect'!CD$18","v":-8858.2715514568481}]
[]
[]
["Medium",2020,{"$f":"B61+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN61+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!C$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!C$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!C$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!C$19","v":-6443.8873915616705},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!D$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!D$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!D$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!D$19","v":-6412.3647859007478},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!E$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!E$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!E$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!E$19","v":-6306.0601923266731},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!F$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!F$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!F$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!F$19","v":-6329.2256077205257},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!G$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!G$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!G$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!G$19","v":-5797.6892503013705},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!H$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!H$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!H$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!H$19","v":-5667.2074616319906},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!I$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!I$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!I$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!I$19","v":-5482.3016253255064},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!J$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!J$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!J$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!J$19","v":-5409.1091420656321},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!K$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!K$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!K$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!K$19","v":-5506.0245817511186},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!L$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!L$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!L$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!L$19","v":-5253.1384060148121},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!M$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!M$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!M$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!M$19","v":-4860.7240042415897},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!N$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!N$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!N$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!N$19","v":-4764.9060188401672},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!O$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!O$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!O$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!O$19","v":-4726.7430379669322},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!P$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!P$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!P$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!P$19","v":-4652.0510774807663},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Q$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!Q$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!Q$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!Q$19","v":-4672.3730387819915},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!R$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!R$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!R$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!R$19","v":-4578.9873511752221},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!S$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!S$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!S$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!S$19","v":-4464.906169331789},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!T$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!T$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!T$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!T$19","v":-4331.8700655354032},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!U$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!U$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!U$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!U$19","v":-4136.5152442842646},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!V$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!V$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!V$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!V$19","v":-3956.8010700733212},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!W$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!W$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!W$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!W$19","v":-3600.4224157161225},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!X$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!X$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!X$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!X$19","v":-3358.8012030863661},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Y$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!Y$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!Y$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!Y$19","v":-3064.7695381322756},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Z$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!Z$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!Z$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!Z$19","v":-2702.6739938091246},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AA$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AA$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AA$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AA$19","v":-2277.0065575816816},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AB$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AB$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AB$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AB$19","v":-1798.1563554228894},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AC$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AC$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AC$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AC$19","v":-1224.9223678549156},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AD$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AD$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AD$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AD$19","v":-886.37585786525119},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AE$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AE$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AE$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AE$19","v":-1062.0083717920138},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AF$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AF$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AF$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AF$19","v":-1533.2902920540619},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AG$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AG$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AG$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AG$19","v":-1876.4850046314471},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AH$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AH$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AH$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AH$19","v":-1842.1718293951633},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AI$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AI$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AI$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AI$19","v":-1542.2251049854096},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AJ$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AJ$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AJ$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AJ$19","v":-1216.4646744444924},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AK$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AK$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AK$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AK$19","v":-1195.4775005448178},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AL$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AL$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AL$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AL$19","v":-1561.0312087496218},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AM$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AM$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AM$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AM$19","v":-1983.4010715790391},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AN$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AN$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AN$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AN$19","v":-2044.0690162305355},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AO$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AO$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AO$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AO$19","v":-1679.5365080258482},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AP$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AP$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AP$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AP$19","v":-1345.3163367192956},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AQ$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AQ$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AQ$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AQ$19","v":-1331.929608282378},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AR$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AR$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AR$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AR$19","v":-1717.544043659896},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AS$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AS$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AS$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AS$19","v":-2130.5381380346121},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AT$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AT$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AT$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AT$19","v":-2187.9099612408122},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AU$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AU$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AU$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AU$19","v":-1866.4406674728632},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AV$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AV$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AV$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AV$19","v":-1537.5833651768364},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AW$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AW$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AW$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AW$19","v":-1491.3711741612024},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AX$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AX$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AX$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AX$19","v":-8315.4279378844076},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AY$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AY$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AY$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AY$19","v":-8312.8832545247333},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AZ$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!AZ$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!AZ$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!AZ$19","v":-8310.4376614347057},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BA$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BA$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BA$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BA$19","v":-8308.0879508732523},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BB$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BB$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BB$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BB$19","v":-8305.8310803822806},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BC$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BC$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BC$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BC$19","v":-8303.664164250973},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BD$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BD$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BD$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BD$19","v":-8301.5844655427154},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BE$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BE$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BE$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BE$19","v":-8299.5893886455433},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BF$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BF$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BF$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BF$19","v":-8297.6764723099932},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BG$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BG$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BG$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BG$19","v":-8295.8433831412895},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BH$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BH$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BH$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BH$19","v":-8294.0879095153032},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BI$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BI$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BI$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BI$19","v":-8292.4079558902249},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BJ$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BJ$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BJ$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BJ$19","v":-8290.8015374880961},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BK$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BK$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BK$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BK$19","v":-8289.2667753223213},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BL$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BL$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BL$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BL$19","v":-8287.8018915492667},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BM$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BM$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BM$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BM$19","v":-8286.4052051236122},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BN$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BN$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BN$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BN$19","v":-8285.0751277388845},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BO$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BO$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BO$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BO$19","v":-8283.8101600358987},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BP$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BP$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BP$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BP$19","v":-8282.6088880632742},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BQ$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BQ$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BQ$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BQ$19","v":-8281.4699799753944},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BR$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BR$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BR$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BR$19","v":-8280.3921829543578},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BS$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BS$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BS$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BS$19","v":-8279.3743203434788},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BT$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BT$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BT$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BT$19","v":-8278.4152889809538},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BU$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BU$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BU$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BU$19","v":-8277.5140567231447},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BV$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BV$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BV$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BV$19","v":-8276.6696601478652},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BW$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BW$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BW$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BW$19","v":-8275.8812024287618},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BX$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BX$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BX$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BX$19","v":-8275.1478513727161},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BY$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BY$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BY$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BY$19","v":-8274.4688376128197},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BZ$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!BZ$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!BZ$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!BZ$19","v":-8273.8434529501264},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CA$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!CA$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!CA$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!CA$19","v":-8273.2710488380435},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CB$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!CB$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!CB$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!CB$19","v":-8272.7510350037701},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CC$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!CC$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!CC$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!CC$19","v":-8272.282878201715},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CD$4+'Appliance costs'!$C$135*'RES S curve-disconnect'!CD$9+'Appliance costs'!$D$135*'RES S curve-disconnect'!CD$14+'Appliance costs'!$E$135*'RES S curve-disconnect'!CD$19","v":-8271.8661010943906}]
[]
[]
["Low",2020,{"$f":"B65+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN65+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!C$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!C$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!C$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!C$20","v":-6568.2401601973888},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!D$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!D$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!D$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!D$20","v":-6544.006342812263},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!E$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!E$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!E$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!E$20","v":-6462.2819404711317},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!F$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!F$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!F$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!F$20","v":-6480.0909519578045},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!G$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!G$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!G$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!G$20","v":-6071.4586466906485},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!H$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!H$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!H$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!H$20","v":-5971.147401081339},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!I$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!I$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!I$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!I$20","v":-5828.9962629839547},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!J$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!J$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!J$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!J$20","v":-5772.727650789805},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!K$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!K$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!K$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!K$20","v":-5847.2338985410397},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!L$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!L$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!L$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!L$20","v":-5652.8211184575257},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!M$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!M$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!M$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!M$20","v":-5351.1424103533236},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!N$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!N$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!N$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!N$20","v":-5277.4798589320999},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!O$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!O$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!O$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!O$20","v":-5248.1410815701638},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!P$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!P$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!P$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!P$20","v":-5190.7197075242175},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Q$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!Q$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!Q$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!Q$20","v":-5206.3427402258558},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!R$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!R$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!R$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!R$20","v":-5134.5500805647207},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!S$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!S$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!S$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!S$20","v":-5046.8472251088288},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!T$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!T$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!T$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!T$20","v":-4944.5722837632666},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!U$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!U$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!U$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!U$20","v":-4794.3882185743723},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!V$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!V$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!V$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!V$20","v":-4656.2283048225263},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!W$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!W$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!W$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!W$20","v":-4308.7369395686474},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!X$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!X$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!X$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!X$20","v":-4122.9843908667253},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Y$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!Y$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!Y$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!Y$20","v":-3896.9399530880655},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!Z$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!Z$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!Z$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!Z$20","v":-3618.5696498370039},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AA$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AA$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AA$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AA$20","v":-3291.3268125128684},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AB$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AB$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AB$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AB$20","v":-2923.1983500764072},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AC$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AC$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AC$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AC$20","v":-2482.5099145106183},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AD$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AD$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AD$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AD$20","v":-2222.243539715611},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AE$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AE$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AE$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AE$20","v":-2357.2655716876661},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AF$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AF$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AF$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AF$20","v":-2719.5757219142256},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AG$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AG$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AG$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AG$20","v":-2983.4155225196364},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AH$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AH$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AH$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AH$20","v":-2957.0363826882258},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AI$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AI$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AI$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AI$20","v":-2726.4445901568333},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AJ$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AJ$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AJ$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AJ$20","v":-2476.0078442245422},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AK$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AK$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AK$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AK$20","v":-2459.8734121542566},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AL$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AL$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AL$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AL$20","v":-2740.9022682196778},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AM$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AM$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AM$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AM$20","v":-3065.6100108120713},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AN$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AN$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AN$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AN$20","v":-3112.2500604205907},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AO$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AO$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AO$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AO$20","v":-2832.0062782346167},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AP$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AP$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AP$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AP$20","v":-2575.065888059044},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AQ$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AQ$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AQ$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AQ$20","v":-2564.7744947708716},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AR$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AR$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AR$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AR$20","v":-2861.2255530535108},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AS$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AS$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AS$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AS$20","v":-3178.7254314540774},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AT$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AT$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AT$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AT$20","v":-3222.8315025570214},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AU$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AU$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AU$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AU$20","v":-2975.6936788664175},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AV$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AV$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AV$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AV$20","v":-2722.8761327748457},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AW$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AW$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AW$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AW$20","v":-2687.3493171909513},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AX$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AX$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AX$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AX$20","v":-7933.5192314630285},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AY$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AY$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AY$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AY$20","v":-7931.5629403967177},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!AZ$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!AZ$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!AZ$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!AZ$20","v":-7929.6828275348698},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BA$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BA$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BA$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BA$20","v":-7927.8764268436762},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BB$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BB$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BB$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BB$20","v":-7926.1413993548822},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BC$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BC$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BC$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BC$20","v":-7924.4755266037573},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BD$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BD$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BD$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BD$20","v":-7922.8767044995793},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BE$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BE$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BE$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BE$20","v":-7921.3429375985988},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BF$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BF$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BF$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BF$20","v":-7919.8723337517149},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BG$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BG$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BG$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BG$20","v":-7918.4630991014183},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BH$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BH$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BH$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BH$20","v":-7917.1135334045284},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BI$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BI$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BI$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BI$20","v":-7915.8220256591503},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BJ$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BJ$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BJ$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BJ$20","v":-7914.5870500159544},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BK$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BK$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BK$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BK$20","v":-7913.4071619554625},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BL$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BL$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BL$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BL$20","v":-7912.2809947144497},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BM$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BM$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BM$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BM$20","v":-7911.2072559459066},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BN$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BN$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BN$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BN$20","v":-7910.1847245982026},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BO$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BO$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BO$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BO$20","v":-7909.2122480002354},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BP$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BP$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BP$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BP$20","v":-7908.2887391403528},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BQ$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BQ$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BQ$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BQ$20","v":-7907.4131741278325},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BR$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BR$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BR$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BR$20","v":-7906.5845898265552},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BS$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BS$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BS$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BS$20","v":-7905.8020816512962},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BT$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BT$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BT$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BT$20","v":-7905.0648015179195},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BU$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BU$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BU$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BU$20","v":-7904.3719559393458},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BV$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BV$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BV$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BV$20","v":-7903.722804259879},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BW$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BW$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BW$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BW$20","v":-7903.1166570210926},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BX$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BX$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BX$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BX$20","v":-7902.5528744530347},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BY$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BY$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BY$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BY$20","v":-7902.0308650850184},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!BZ$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!BZ$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!BZ$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!BZ$20","v":-7901.5500844708076},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CA$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!CA$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!CA$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!CA$20","v":-7901.110034023458},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CB$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!CB$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!CB$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!CB$20","v":-7900.7102599555055},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CC$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!CC$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!CC$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!CC$20","v":-7900.3503523206291},{"$f":"'Appliance costs'!$B$135*'RES S curve-disconnect'!CD$5+'Appliance costs'!$C$135*'RES S curve-disconnect'!CD$10+'Appliance costs'!$D$135*'RES S curve-disconnect'!CD$15+'Appliance costs'!$E$135*'RES S curve-disconnect'!CD$20","v":-7900.0299441533034}]

{"sheet":"COM S curve-connect ","index":22,"n_rows":46,"n_cols":82,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["By customer class",2020,{"$f":"B1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN1+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Cooking"]
["Commercial",null,{"$f":"'Appliance costs'!B124+'Appliance costs'!B127","v":238.7123923971144},{"$f":"'Appliance costs'!C124+'Appliance costs'!C127","v":245.34410593257189},{"$f":"'Appliance costs'!D124+'Appliance costs'!D127","v":266.45561279203616},{"$f":"'Appliance costs'!E124+'Appliance costs'!E127","v":268.45379614232343},{"$f":"'Appliance costs'!F124+'Appliance costs'!F127","v":302.36035771189597},{"$f":"'Appliance costs'!G124+'Appliance costs'!G127","v":323.22544882354578},{"$f":"'Appliance costs'!H124+'Appliance costs'!H127","v":346.7632475512255},{"$f":"'Appliance costs'!I124+'Appliance costs'!I127","v":354.55059801871346},{"$f":"'Appliance costs'!J124+'Appliance costs'!J127","v":341.91345004419213},{"$f":"'Appliance costs'!K124+'Appliance costs'!K127","v":361.1338180273674},{"$f":"'Appliance costs'!L124+'Appliance costs'!L127","v":384.76922398182035},{"$f":"'Appliance costs'!M124+'Appliance costs'!M127","v":391.91621321319087},{"$f":"'Appliance costs'!N124+'Appliance costs'!N127","v":397.46527302963307},{"$f":"'Appliance costs'!O124+'Appliance costs'!O127","v":405.11155230517943},{"$f":"'Appliance costs'!P124+'Appliance costs'!P127","v":398.74727207595799},{"$f":"'Appliance costs'!Q124+'Appliance costs'!Q127","v":408.15686907067629},{"$f":"'Appliance costs'!R124+'Appliance costs'!R127","v":419.35805776203892},{"$f":"'Appliance costs'!S124+'Appliance costs'!S127","v":430.16510036958209},{"$f":"'Appliance costs'!T124+'Appliance costs'!T127","v":446.53354384769102},{"$f":"'Appliance costs'!U124+'Appliance costs'!U127","v":457.9684146617758},{"$f":"'Appliance costs'!V124+'Appliance costs'!V127","v":614.52086324913034},{"$f":"'Appliance costs'!W124+'Appliance costs'!W127","v":630.28002375265396},{"$f":"'Appliance costs'!X124+'Appliance costs'!X127","v":646.12327846191283},{"$f":"'Appliance costs'!Y124+'Appliance costs'!Y127","v":664.025553140596},{"$f":"'Appliance costs'!Z124+'Appliance costs'!Z127","v":681.98796666236183},{"$f":"'Appliance costs'!AA124+'Appliance costs'!AA127","v":705.3449378594521},{"$f":"'Appliance costs'!AB124+'Appliance costs'!AB127","v":729.70213183799797},{"$f":"'Appliance costs'!AC124+'Appliance costs'!AC127","v":743.6055545328577},{"$f":"'Appliance costs'!AD124+'Appliance costs'!AD127","v":739.05284065289163},{"$f":"'Appliance costs'!AE124+'Appliance costs'!AE127","v":725.72837868132513},{"$f":"'Appliance costs'!AF124+'Appliance costs'!AF127","v":715.40318520641597},{"$f":"'Appliance costs'!AG124+'Appliance costs'!AG127","v":718.78952901035871},{"$f":"'Appliance costs'!AH124+'Appliance costs'!AH127","v":730.77205574688332},{"$f":"'Appliance costs'!AI124+'Appliance costs'!AI127","v":742.38561952092073},{"$f":"'Appliance costs'!AJ124+'Appliance costs'!AJ127","v":742.75836467837348},{"$f":"'Appliance costs'!AK124+'Appliance costs'!AK127","v":730.78577301535188},{"$f":"'Appliance costs'!AL124+'Appliance costs'!AL127","v":718.16760588924365},{"$f":"'Appliance costs'!AM124+'Appliance costs'!AM127","v":718.28302977126043},{"$f":"'Appliance costs'!AN124+'Appliance costs'!AN127","v":732.04633208915709},{"$f":"'Appliance costs'!AO124+'Appliance costs'!AO127","v":743.02137506118311},{"$f":"'Appliance costs'!AP124+'Appliance costs'!AP127","v":743.17795066814369},{"$f":"'Appliance costs'!AQ124+'Appliance costs'!AQ127","v":731.51651704497669},{"$f":"'Appliance costs'!AR124+'Appliance costs'!AR127","v":720.20960148902986},{"$f":"'Appliance costs'!AS124+'Appliance costs'!AS127","v":720.4426667634126},{"$f":"'Appliance costs'!AT124+'Appliance costs'!AT127","v":731.89309054393686},{"$f":"'Appliance costs'!AU124+'Appliance costs'!AU127","v":742.16789970400021},{"$f":"'Appliance costs'!AV124+'Appliance costs'!AV127","v":743.47652965138775},{"$f":"'Appliance costs'!AW124+'Appliance costs'!AW127","v":583.11614544917813},{"$f":"'Appliance costs'!AX124+'Appliance costs'!AX127","v":585.88299948700956},{"$f":"'Appliance costs'!AY124+'Appliance costs'!AY127","v":588.63283946829142},{"$f":"'Appliance costs'!AZ124+'Appliance costs'!AZ127","v":591.36621617049389},{"$f":"'Appliance costs'!BA124+'Appliance costs'!BA127","v":594.08365199156913},{"$f":"'Appliance costs'!BB124+'Appliance costs'!BB127","v":596.78564241555705},{"$f":"'Appliance costs'!BC124+'Appliance costs'!BC127","v":599.47265738157921},{"$f":"'Appliance costs'!BD124+'Appliance costs'!BD127","v":599.90353808074428},{"$f":"'Appliance costs'!BE124+'Appliance costs'!BE127","v":597.97895450500437},{"$f":"'Appliance costs'!BF124+'Appliance costs'!BF127","v":596.05927291307739},{"$f":"'Appliance costs'!BG124+'Appliance costs'!BG127","v":594.14471935314691},{"$f":"'Appliance costs'!BH124+'Appliance costs'!BH127","v":592.23550121116114},{"$f":"'Appliance costs'!BI124+'Appliance costs'!BI127","v":590.33180811354612},{"$f":"'Appliance costs'!BJ124+'Appliance costs'!BJ127","v":588.43381277059268},{"$f":"'Appliance costs'!BK124+'Appliance costs'!BK127","v":586.54167176429178},{"$f":"'Appliance costs'!BL124+'Appliance costs'!BL127","v":584.6555262840908},{"$f":"'Appliance costs'!BM124+'Appliance costs'!BM127","v":582.77550281377489},{"$f":"'Appliance costs'!BN124+'Appliance costs'!BN127","v":580.90171377242882},{"$f":"'Appliance costs'!BO124+'Appliance costs'!BO127","v":579.03425811219961},{"$f":"'Appliance costs'!BP124+'Appliance costs'!BP127","v":577.17322187537206},{"$f":"'Appliance costs'!BQ124+'Appliance costs'!BQ127","v":575.31867871306679},{"$f":"'Appliance costs'!BR124+'Appliance costs'!BR127","v":573.47069036769483},{"$f":"'Appliance costs'!BS124+'Appliance costs'!BS127","v":571.62930712112575},{"$f":"'Appliance costs'!BT124+'Appliance costs'!BT127","v":569.79456821037411},{"$f":"'Appliance costs'!BU124+'Appliance costs'!BU127","v":567.96650221246171},{"$f":"'Appliance costs'!BV124+'Appliance costs'!BV127","v":566.14512739997713},{"$f":"'Appliance costs'!BW124+'Appliance costs'!BW127","v":564.33045206872509},{"$f":"'Appliance costs'!BX124+'Appliance costs'!BX127","v":562.52247483873998},{"$f":"'Appliance costs'!BY124+'Appliance costs'!BY127","v":560.72118492982895},{"$f":"'Appliance costs'!BZ124+'Appliance costs'!BZ127","v":558.9265624126997},{"$f":"'Appliance costs'!CA124+'Appliance costs'!CA127","v":557.13857843663413},{"$f":"'Appliance costs'!CB124+'Appliance costs'!CB127","v":555.35719543457219},{"$f":"'Appliance costs'!CC124+'Appliance costs'!CC127","v":553.58236730638509}]
[]
["Cooking plus hot water"]
["Commercial",null,{"$f":"'Appliance costs'!B125+'Appliance costs'!B124+'Appliance costs'!B127","v":-2604.5471193189455},{"$f":"'Appliance costs'!C125+'Appliance costs'!C124+'Appliance costs'!C127","v":-2535.9070418487181},{"$f":"'Appliance costs'!D125+'Appliance costs'!D124+'Appliance costs'!D127","v":-2331.1473482795359},{"$f":"'Appliance costs'!E125+'Appliance costs'!E124+'Appliance costs'!E127","v":-2354.7192417011847},{"$f":"'Appliance costs'!F125+'Appliance costs'!F124+'Appliance costs'!F127","v":-1917.0014373536815},{"$f":"'Appliance costs'!G125+'Appliance costs'!G124+'Appliance costs'!G127","v":-1687.0023176569007},{"$f":"'Appliance costs'!H125+'Appliance costs'!H124+'Appliance costs'!H127","v":-1372.0631005998307},{"$f":"'Appliance costs'!I125+'Appliance costs'!I124+'Appliance costs'!I127","v":-1261.8591606390714},{"$f":"'Appliance costs'!J125+'Appliance costs'!J124+'Appliance costs'!J127","v":-1465.0115103732564},{"$f":"'Appliance costs'!K125+'Appliance costs'!K124+'Appliance costs'!K127","v":-1017.7812932750503},{"$f":"'Appliance costs'!L125+'Appliance costs'!L124+'Appliance costs'!L127","v":-675.07217891648133},{"$f":"'Appliance costs'!M125+'Appliance costs'!M124+'Appliance costs'!M127","v":-585.74354691400004},{"$f":"'Appliance costs'!N125+'Appliance costs'!N124+'Appliance costs'!N127","v":-494.74799179221577},{"$f":"'Appliance costs'!O125+'Appliance costs'!O124+'Appliance costs'!O127","v":-400.29639768352376},{"$f":"'Appliance costs'!P125+'Appliance costs'!P124+'Appliance costs'!P127","v":-504.37859293004067},{"$f":"'Appliance costs'!Q125+'Appliance costs'!Q124+'Appliance costs'!Q127","v":-387.35148569277271},{"$f":"'Appliance costs'!R125+'Appliance costs'!R124+'Appliance costs'!R127","v":-238.83696061473006},{"$f":"'Appliance costs'!S125+'Appliance costs'!S124+'Appliance costs'!S127","v":-81.466934178600695},{"$f":"'Appliance costs'!T125+'Appliance costs'!T124+'Appliance costs'!T127","v":141.61909277577251},{"$f":"'Appliance costs'!U125+'Appliance costs'!U124+'Appliance costs'!U127","v":294.06283521829164},{"$f":"'Appliance costs'!V125+'Appliance costs'!V124+'Appliance costs'!V127","v":588.03744941321406},{"$f":"'Appliance costs'!W125+'Appliance costs'!W124+'Appliance costs'!W127","v":793.47835615355507},{"$f":"'Appliance costs'!X125+'Appliance costs'!X124+'Appliance costs'!X127","v":1008.9362102050773},{"$f":"'Appliance costs'!Y125+'Appliance costs'!Y124+'Appliance costs'!Y127","v":1253.7382941180663},{"$f":"'Appliance costs'!Z125+'Appliance costs'!Z124+'Appliance costs'!Z127","v":1498.9410718080294},{"$f":"'Appliance costs'!AA125+'Appliance costs'!AA124+'Appliance costs'!AA127","v":1821.7599456406299},{"$f":"'Appliance costs'!AB125+'Appliance costs'!AB124+'Appliance costs'!AB127","v":2158.5748908492919},{"$f":"'Appliance costs'!AC125+'Appliance costs'!AC124+'Appliance costs'!AC127","v":2343.5688820034643},{"$f":"'Appliance costs'!AD125+'Appliance costs'!AD124+'Appliance costs'!AD127","v":2260.8917759085671},{"$f":"'Appliance costs'!AE125+'Appliance costs'!AE124+'Appliance costs'!AE127","v":2050.7313458932413},{"$f":"'Appliance costs'!AF125+'Appliance costs'!AF124+'Appliance costs'!AF127","v":1897.862101886697},{"$f":"'Appliance costs'!AG125+'Appliance costs'!AG124+'Appliance costs'!AG127","v":1943.6164700069903},{"$f":"'Appliance costs'!AH125+'Appliance costs'!AH124+'Appliance costs'!AH127","v":2113.9376462115861},{"$f":"'Appliance costs'!AI125+'Appliance costs'!AI124+'Appliance costs'!AI127","v":2279.0386533254996},{"$f":"'Appliance costs'!AJ125+'Appliance costs'!AJ124+'Appliance costs'!AJ127","v":2281.5308337921579},{"$f":"'Appliance costs'!AK125+'Appliance costs'!AK124+'Appliance costs'!AK127","v":2105.4201117229882},{"$f":"'Appliance costs'!AL125+'Appliance costs'!AL124+'Appliance costs'!AL127","v":1920.070470610146},{"$f":"'Appliance costs'!AM125+'Appliance costs'!AM124+'Appliance costs'!AM127","v":1919.1576106796401},{"$f":"'Appliance costs'!AN125+'Appliance costs'!AN124+'Appliance costs'!AN127","v":2115.912915018248},{"$f":"'Appliance costs'!AO125+'Appliance costs'!AO124+'Appliance costs'!AO127","v":2272.3991080754104},{"$f":"'Appliance costs'!AP125+'Appliance costs'!AP124+'Appliance costs'!AP127","v":2272.3653573119477},{"$f":"'Appliance costs'!AQ125+'Appliance costs'!AQ124+'Appliance costs'!AQ127","v":2101.3386181061237},{"$f":"'Appliance costs'!AR125+'Appliance costs'!AR124+'Appliance costs'!AR127","v":1935.5280316126896},{"$f":"'Appliance costs'!AS125+'Appliance costs'!AS124+'Appliance costs'!AS127","v":1936.8539301944456},{"$f":"'Appliance costs'!AT125+'Appliance costs'!AT124+'Appliance costs'!AT127","v":2100.6430339632388},{"$f":"'Appliance costs'!AU125+'Appliance costs'!AU124+'Appliance costs'!AU127","v":2247.4889494757908},{"$f":"'Appliance costs'!AV125+'Appliance costs'!AV124+'Appliance costs'!AV127","v":2264.6109871646381},{"$f":"'Appliance costs'!AW125+'Appliance costs'!AW124+'Appliance costs'!AW127","v":-58.555866343979233},{"$f":"'Appliance costs'!AX125+'Appliance costs'!AX124+'Appliance costs'!AX127","v":-20.186242299052083},{"$f":"'Appliance costs'!AY125+'Appliance costs'!AY124+'Appliance costs'!AY127","v":18.002657864457206},{"$f":"'Appliance costs'!AZ125+'Appliance costs'!AZ124+'Appliance costs'!AZ127","v":56.016684523374352},{"$f":"'Appliance costs'!BA125+'Appliance costs'!BA124+'Appliance costs'!BA127","v":93.861386606333781},{"$f":"'Appliance costs'!BB125+'Appliance costs'!BB124+'Appliance costs'!BB127","v":131.54202716148939},{"$f":"'Appliance costs'!BC125+'Appliance costs'!BC124+'Appliance costs'!BC127","v":169.06359789800808},{"$f":"'Appliance costs'!BD125+'Appliance costs'!BD124+'Appliance costs'!BD127","v":173.9808336299393},{"$f":"'Appliance costs'!BE125+'Appliance costs'!BE124+'Appliance costs'!BE127","v":144.85418075975872},{"$f":"'Appliance costs'!BF125+'Appliance costs'!BF124+'Appliance costs'!BF127","v":115.85131794118911},{"$f":"'Appliance costs'!BG125+'Appliance costs'!BG124+'Appliance costs'!BG127","v":86.974053899848968},{"$f":"'Appliance costs'!BH125+'Appliance costs'!BH124+'Appliance costs'!BH127","v":58.224004023004682},{"$f":"'Appliance costs'!BI125+'Appliance costs'!BI124+'Appliance costs'!BI127","v":29.602599907794229},{"$f":"'Appliance costs'!BJ125+'Appliance costs'!BJ124+'Appliance costs'!BJ127","v":1.1110982796471944},{"$f":"'Appliance costs'!BK125+'Appliance costs'!BK124+'Appliance costs'!BK127","v":-27.249410679048651},{"$f":"'Appliance costs'!BL125+'Appliance costs'!BL124+'Appliance costs'!BL127","v":-55.477995553138044},{"$f":"'Appliance costs'!BM125+'Appliance costs'!BM124+'Appliance costs'!BM127","v":-83.57387643770403},{"$f":"'Appliance costs'!BN125+'Appliance costs'!BN124+'Appliance costs'!BN127","v":-111.53641816852883},{"$f":"'Appliance costs'!BO125+'Appliance costs'!BO124+'Appliance costs'!BO127","v":-139.36512401107507},{"$f":"'Appliance costs'!BP125+'Appliance costs'!BP124+'Appliance costs'!BP127","v":-167.05962978134767},{"$f":"'Appliance costs'!BQ125+'Appliance costs'!BQ124+'Appliance costs'!BQ127","v":-194.61969837407742},{"$f":"'Appliance costs'!BR125+'Appliance costs'!BR124+'Appliance costs'!BR127","v":-222.04521467557288},{"$f":"'Appliance costs'!BS125+'Appliance costs'!BS124+'Appliance costs'!BS127","v":-249.33618084046589},{"$f":"'Appliance costs'!BT125+'Appliance costs'!BT124+'Appliance costs'!BT127","v":-276.49271191314824},{"$f":"'Appliance costs'!BU125+'Appliance costs'!BU124+'Appliance costs'!BU127","v":-303.51503177633867},{"$f":"'Appliance costs'!BV125+'Appliance costs'!BV124+'Appliance costs'!BV127","v":-330.40346941059943},{"$f":"'Appliance costs'!BW125+'Appliance costs'!BW124+'Appliance costs'!BW127","v":-357.15845545001139},{"$f":"'Appliance costs'!BX125+'Appliance costs'!BX124+'Appliance costs'!BX127","v":-383.78051902047264},{"$f":"'Appliance costs'!BY125+'Appliance costs'!BY124+'Appliance costs'!BY127","v":-410.27028484827247},{"$f":"'Appliance costs'!BZ125+'Appliance costs'!BZ124+'Appliance costs'!BZ127","v":-436.62847062768378},{"$f":"'Appliance costs'!CA125+'Appliance costs'!CA124+'Appliance costs'!CA127","v":-462.85588463742056},{"$f":"'Appliance costs'!CB125+'Appliance costs'!CB124+'Appliance costs'!CB127","v":-488.9534235967426},{"$f":"'Appliance costs'!CC125+'Appliance costs'!CC124+'Appliance costs'!CC127","v":-514.92207075295823}]
[]
["Cooking plus hot water and space heating"]
["Commercial",null,{"$f":"'Appliance costs'!B124+'Appliance costs'!B127+'Appliance costs'!B125+'Appliance costs'!B126","v":-9450.4378721860248},{"$f":"'Appliance costs'!C124+'Appliance costs'!C127+'Appliance costs'!C125+'Appliance costs'!C126","v":-9335.8757971797968},{"$f":"'Appliance costs'!D124+'Appliance costs'!D127+'Appliance costs'!D125+'Appliance costs'!D126","v":-8995.1103933737522},{"$f":"'Appliance costs'!E124+'Appliance costs'!E127+'Appliance costs'!E125+'Appliance costs'!E126","v":-9037.6189096637499},{"$f":"'Appliance costs'!F124+'Appliance costs'!F127+'Appliance costs'!F125+'Appliance costs'!F126","v":-8300.8475951258479},{"$f":"'Appliance costs'!G124+'Appliance costs'!G127+'Appliance costs'!G125+'Appliance costs'!G126","v":-7915.9685247907501},{"$f":"'Appliance costs'!H124+'Appliance costs'!H127+'Appliance costs'!H125+'Appliance costs'!H126","v":-7385.2239813976103},{"$f":"'Appliance costs'!I124+'Appliance costs'!I127+'Appliance costs'!I125+'Appliance costs'!I126","v":-7199.1726222837988},{"$f":"'Appliance costs'!J124+'Appliance costs'!J127+'Appliance costs'!J125+'Appliance costs'!J126","v":-7543.416238915157},{"$f":"'Appliance costs'!K124+'Appliance costs'!K127+'Appliance costs'!K125+'Appliance costs'!K126","v":-6779.2115688686363},{"$f":"'Appliance costs'!L124+'Appliance costs'!L127+'Appliance costs'!L125+'Appliance costs'!L126","v":-6200.2036534878425},{"$f":"'Appliance costs'!M124+'Appliance costs'!M127+'Appliance costs'!M125+'Appliance costs'!M126","v":-6050.013148064394},{"$f":"'Appliance costs'!N124+'Appliance costs'!N127+'Appliance costs'!N125+'Appliance costs'!N126","v":-5895.7378432785254},{"$f":"'Appliance costs'!O124+'Appliance costs'!O127+'Appliance costs'!O125+'Appliance costs'!O126","v":-5737.0001883720879},{"$f":"'Appliance costs'!P124+'Appliance costs'!P127+'Appliance costs'!P125+'Appliance costs'!P126","v":-5913.4500702966116},{"$f":"'Appliance costs'!Q124+'Appliance costs'!Q127+'Appliance costs'!Q125+'Appliance costs'!Q126","v":-5716.7238591547884},{"$f":"'Appliance costs'!R124+'Appliance costs'!R127+'Appliance costs'!R125+'Appliance costs'!R126","v":-5466.5181702550017},{"$f":"'Appliance costs'!S124+'Appliance costs'!S127+'Appliance costs'!S125+'Appliance costs'!S126","v":-5200.6068994582729},{"$f":"'Appliance costs'!T124+'Appliance costs'!T127+'Appliance costs'!T125+'Appliance costs'!T126","v":-4824.4304866806124},{"$f":"'Appliance costs'!U124+'Appliance costs'!U127+'Appliance costs'!U125+'Appliance costs'!U126","v":-4567.5587502615581},{"$f":"'Appliance costs'!V124+'Appliance costs'!V127+'Appliance costs'!V125+'Appliance costs'!V126","v":-4301.4134337432006},{"$f":"'Appliance costs'!W124+'Appliance costs'!W127+'Appliance costs'!W125+'Appliance costs'!W126","v":-3955.4984984915727},{"$f":"'Appliance costs'!X124+'Appliance costs'!X127+'Appliance costs'!X125+'Appliance costs'!X126","v":-3592.2105686653085},{"$f":"'Appliance costs'!Y124+'Appliance costs'!Y127+'Appliance costs'!Y125+'Appliance costs'!Y126","v":-3179.3715971553906},{"$f":"'Appliance costs'!Z124+'Appliance costs'!Z127+'Appliance costs'!Z125+'Appliance costs'!Z126","v":-2765.8797245557648},{"$f":"'Appliance costs'!AA124+'Appliance costs'!AA127+'Appliance costs'!AA125+'Appliance costs'!AA126","v":-2221.286111279629},{"$f":"'Appliance costs'!AB124+'Appliance costs'!AB127+'Appliance costs'!AB125+'Appliance costs'!AB126","v":-1653.0719939014302},{"$f":"'Appliance costs'!AC124+'Appliance costs'!AC127+'Appliance costs'!AC125+'Appliance costs'!AC126","v":-1341.3721817150144},{"$f":"'Appliance costs'!AD124+'Appliance costs'!AD127+'Appliance costs'!AD125+'Appliance costs'!AD126","v":-1481.9064528621861},{"$f":"'Appliance costs'!AE124+'Appliance costs'!AE127+'Appliance costs'!AE125+'Appliance costs'!AE126","v":-1837.8391669037469},{"$f":"'Appliance costs'!AF124+'Appliance costs'!AF127+'Appliance costs'!AF125+'Appliance costs'!AF126","v":-2096.2733238012524},{"$f":"'Appliance costs'!AG124+'Appliance costs'!AG127+'Appliance costs'!AG125+'Appliance costs'!AG126","v":-2019.1421512500729},{"$f":"'Appliance costs'!AH124+'Appliance costs'!AH127+'Appliance costs'!AH125+'Appliance costs'!AH126","v":-1731.5589379697171},{"$f":"'Appliance costs'!AI124+'Appliance costs'!AI127+'Appliance costs'!AI125+'Appliance costs'!AI126","v":-1452.7885877608114},{"$f":"'Appliance costs'!AJ124+'Appliance costs'!AJ127+'Appliance costs'!AJ125+'Appliance costs'!AJ126","v":-1448.7268012463383},{"$f":"'Appliance costs'!AK124+'Appliance costs'!AK127+'Appliance costs'!AK125+'Appliance costs'!AK126","v":-1746.3945253354909},{"$f":"'Appliance costs'!AL124+'Appliance costs'!AL127+'Appliance costs'!AL125+'Appliance costs'!AL126","v":-2059.6652051513133},{"$f":"'Appliance costs'!AM124+'Appliance costs'!AM127+'Appliance costs'!AM125+'Appliance costs'!AM126","v":-2061.3395889103572},{"$f":"'Appliance costs'!AN124+'Appliance costs'!AN127+'Appliance costs'!AN125+'Appliance costs'!AN126","v":-1729.0645299344146},{"$f":"'Appliance costs'!AO124+'Appliance costs'!AO127+'Appliance costs'!AO125+'Appliance costs'!AO126","v":-1464.8160568935491},{"$f":"'Appliance costs'!AP124+'Appliance costs'!AP127+'Appliance costs'!AP125+'Appliance costs'!AP126","v":-1464.9907590796752},{"$f":"'Appliance costs'!AQ124+'Appliance costs'!AQ127+'Appliance costs'!AQ125+'Appliance costs'!AQ126","v":-1754.0398537533697},{"$f":"'Appliance costs'!AR124+'Appliance costs'!AR127+'Appliance costs'!AR125+'Appliance costs'!AR126","v":-2034.2723786091478},{"$f":"'Appliance costs'!AS124+'Appliance costs'!AS127+'Appliance costs'!AS125+'Appliance costs'!AS126","v":-2032.137152297003},{"$f":"'Appliance costs'!AT124+'Appliance costs'!AT127+'Appliance costs'!AT125+'Appliance costs'!AT126","v":-1755.5294536944912},{"$f":"'Appliance costs'!AU124+'Appliance costs'!AU127+'Appliance costs'!AU125+'Appliance costs'!AU126","v":-1507.5420532041207},{"$f":"'Appliance costs'!AV124+'Appliance costs'!AV127+'Appliance costs'!AV125+'Appliance costs'!AV126","v":-1478.7089619531603},{"$f":"'Appliance costs'!AW124+'Appliance costs'!AW127+'Appliance costs'!AW125+'Appliance costs'!AW126","v":-5403.6015674718128},{"$f":"'Appliance costs'!AX124+'Appliance costs'!AX127+'Appliance costs'!AX125+'Appliance costs'!AX126","v":-5338.8653339440025},{"$f":"'Appliance costs'!AY124+'Appliance costs'!AY127+'Appliance costs'!AY125+'Appliance costs'!AY126","v":-5274.4310641061966},{"$f":"'Appliance costs'!AZ124+'Appliance costs'!AZ127+'Appliance costs'!AZ125+'Appliance costs'!AZ126","v":-5210.2889828176649},{"$f":"'Appliance costs'!BA124+'Appliance costs'!BA127+'Appliance costs'!BA125+'Appliance costs'!BA126","v":-5146.4298186143769},{"$f":"'Appliance costs'!BB124+'Appliance costs'!BB127+'Appliance costs'!BB125+'Appliance costs'!BB126","v":-5082.84477769759},{"$f":"'Appliance costs'!BC124+'Appliance costs'!BC127+'Appliance costs'!BC125+'Appliance costs'!BC126","v":-5019.5255196370981},{"$f":"'Appliance costs'!BD124+'Appliance costs'!BD127+'Appliance costs'!BD125+'Appliance costs'!BD126","v":-5011.2857904270759},{"$f":"'Appliance costs'!BE124+'Appliance costs'!BE127+'Appliance costs'!BE125+'Appliance costs'!BE126","v":-5060.5576830656764},{"$f":"'Appliance costs'!BF124+'Appliance costs'!BF127+'Appliance costs'!BF125+'Appliance costs'!BF126","v":-5109.617739827715},{"$f":"'Appliance costs'!BG124+'Appliance costs'!BG127+'Appliance costs'!BG125+'Appliance costs'!BG126","v":-5158.4629798923161},{"$f":"'Appliance costs'!BH124+'Appliance costs'!BH127+'Appliance costs'!BH125+'Appliance costs'!BH126","v":-5207.0907451381554},{"$f":"'Appliance costs'!BI124+'Appliance costs'!BI127+'Appliance costs'!BI125+'Appliance costs'!BI126","v":-5255.4986841925574},{"$f":"'Appliance costs'!BJ124+'Appliance costs'!BJ127+'Appliance costs'!BJ125+'Appliance costs'!BJ126","v":-5303.6847375329053},{"$f":"'Appliance costs'!BK124+'Appliance costs'!BK127+'Appliance costs'!BK125+'Appliance costs'!BK126","v":-5351.6471235733825},{"$f":"'Appliance costs'!BL124+'Appliance costs'!BL127+'Appliance costs'!BL125+'Appliance costs'!BL126","v":-5399.3843256754799},{"$f":"'Appliance costs'!BM124+'Appliance costs'!BM127+'Appliance costs'!BM125+'Appliance costs'!BM126","v":-5446.8950800253042},{"$f":"'Appliance costs'!BN124+'Appliance costs'!BN127+'Appliance costs'!BN125+'Appliance costs'!BN126","v":-5494.1783643253711},{"$f":"'Appliance costs'!BO124+'Appliance costs'!BO127+'Appliance costs'!BO125+'Appliance costs'!BO126","v":-5541.2333872524623},{"$f":"'Appliance costs'!BP124+'Appliance costs'!BP127+'Appliance costs'!BP125+'Appliance costs'!BP126","v":-5588.0595786370995},{"$f":"'Appliance costs'!BQ124+'Appliance costs'!BQ127+'Appliance costs'!BQ125+'Appliance costs'!BQ126","v":-5634.6565803235544},{"$f":"'Appliance costs'!BR124+'Appliance costs'!BR127+'Appliance costs'!BR125+'Appliance costs'!BR126","v":-5681.0242376725646},{"$f":"'Appliance costs'!BS124+'Appliance costs'!BS127+'Appliance costs'!BS125+'Appliance costs'!BS126","v":-5727.162591672055},{"$f":"'Appliance costs'!BT124+'Appliance costs'!BT127+'Appliance costs'!BT125+'Appliance costs'!BT126","v":-5773.0718716237516},{"$f":"'Appliance costs'!BU124+'Appliance costs'!BU127+'Appliance costs'!BU125+'Appliance costs'!BU126","v":-5818.7524883763699},{"$f":"'Appliance costs'!BV124+'Appliance costs'!BV127+'Appliance costs'!BV125+'Appliance costs'!BV126","v":-5864.2050280783342},{"$f":"'Appliance costs'!BW124+'Appliance costs'!BW127+'Appliance costs'!BW125+'Appliance costs'!BW126","v":-5909.4302464253087},{"$f":"'Appliance costs'!BX124+'Appliance costs'!BX127+'Appliance costs'!BX125+'Appliance costs'!BX126","v":-5954.4290633799455},{"$f":"'Appliance costs'!BY124+'Appliance costs'!BY127+'Appliance costs'!BY125+'Appliance costs'!BY126","v":-5999.2025583431796},{"$f":"'Appliance costs'!BZ124+'Appliance costs'!BZ127+'Appliance costs'!BZ125+'Appliance costs'!BZ126","v":-6043.7519657583125},{"$f":"'Appliance costs'!CA124+'Appliance costs'!CA127+'Appliance costs'!CA125+'Appliance costs'!CA126","v":-6088.0786711308738},{"$f":"'Appliance costs'!CB124+'Appliance costs'!CB127+'Appliance costs'!CB125+'Appliance costs'!CB126","v":-6132.1842074488895},{"$f":"'Appliance costs'!CC124+'Appliance costs'!CC127+'Appliance costs'!CC125+'Appliance costs'!CC126","v":-6176.0702519897595}]
[]
[]
["Weighted NPV",2020,{"$f":"B12+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN12+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"C46","v":-3934.8187755029162},{"$f":"D46","v":-3871.6040981209494},-3682.914108910797,-3704.2534902891293,-3301.8577286976224,-3090.1552160768269,-2800.7044368705897,-2699.4582345730842,-2885.9492616483258,-2476.1410616907347,-2161.3387006046937,-2079.1988804278126,-1995.6758471596891,-1908.8176162388941,-2004.3541032531814,-1896.7408524337029,-1760.2370253448619,-1615.6856081780081,-1410.6805240690308,-1270.5706576270366,-1031.9187553199254,-843.06945948892621,-645.07130963943996,-420.11538071561051,-194.7885784664295,101.83765114941082,411.32327458569125,581.35215085549555,505.50670851185782,312.56064570438286,172.1583237761896,214.20686130650301,370.67920440825458,522.3556831335078,524.66227827565626,362.9071826811487,192.6647661589094,191.84165016300096,372.59194081860596,516.3512739389339,516.33399878383875,359.24548870544436,206.94792974602638,208.17809507206471,358.64322138062403,493.54422705989816,509.28305876933422,-1624.7207490260826,-1589.4651360597632,-1554.3759237355582,-1519.4477253472244,-1484.6754317454859,-1450.0541970041409,-1415.5794250310512,-1411.0546724325586,-1437.8022744177042,-1464.4364806081585,-1490.9556208108938,-1517.3582028880287,-1543.6429039650154,-1569.8085622187277,-1595.8541692085505,-1621.7788627165278,-1647.5819200651947,-1673.2627518842501,{"$f":"BP46","v":-1698.8208962993956},-1724.2560135188442,-1749.5678807948602,-1774.7563877394873,-1799.8215319753347,-1824.763415103733,-1849.5822389741024,-1874.2783022396227,-1898.8519971855962,-1923.303806818039,-1947.6343022011206,-1971.8441400331078,-1995.934060451443,-2019.9048850584829,-2043.7575151602987]
[]
[]
["S curve","Constant","NPV coefficient",null,null,null,null,null,null,null,null,null,"Relative U","P(connect)","Average Decision Points","Economic Connect Estimate","Economic Stay Estimate"]
["ATCO",{"$f":"L27","v":-5.7004431280944532},{"$f":"L26","v":-3.8002954187296356E-3},null,null,null,null,null,null,null,"Against Gas",{"$f":"Scenarios!F164","v":0},{"$f":"$B17+$C17*L17","v":-5.7004431280944532},{"$f":"EXP(M17)/(1+EXP(M17))","v":3.3333348127067021E-3},300,{"$f":"N17*O17","v":1.0000004438120107},{"$f":"O17-P17","v":298.99999955618802}]
[null,null,null,null,null,null,null,null,null,null,"For Gas (status quo)",{"$f":"Scenarios!F165","v":-3000},{"$f":"$B17+$C17*L18","v":5.7004431280944532},{"$f":"EXP(M18)/(1+EXP(M18))","v":0.9966666651872933},300,{"$f":"N18*O18","v":298.99999955618802},{"$f":"O18-P18","v":1.0000004438119845}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"P(Connect)","Decision points",null,"Less than one person doesn't connect","Solve for 0"]
[null,null,null,null,null,null,null,null,null,null,"Relative U where less than 1 person doesn't connect on economics (Constant)",null,5.7004431280944532,{"$f":"EXP(M21)/(1+EXP(M21))","v":0.9966666651872933},300,{"$f":"O21-N21*O21","v":1.0000004438119845},0.99999998999999995,{"$f":"(P21-Q21)*100000","v":4.5381198454652605E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,"Current Economics (where households don't switch)",{"$f":"L18","v":-3000},{"$f":"M21/L23","v":-1.9001477093648178E-3}]
[null,null,null,null,null,null,null,null,null,null,"Difference in NPV to reach almost 100% disconnections",{"$f":"-L17+L18","v":-3000}]
[null,null,null,null,null,null,null,null,null,null,"Difference in RU to reach almost 100% disconnections",{"$f":"2*M21","v":11.400886256188906}]
[null,null,null,null,null,null,null,null,null,null,"Implied NPV Coefficient",{"$f":"L25/L24","v":-3.8002954187296356E-3}]
[null,null,null,null,null,null,null,null,null,null,"Intercept",{"$f":"M21-L26*L23","v":-5.7004431280944532}]
[]
[null,null,null,null,null,null,null,null,null,null,"NPV per year of appliance life",{"$f":"L17/15","v":0}]
[]
[]
[]
["S curves (Relative utility)",2020,{"$f":"B33+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN33+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"$B17+$C17*C13","v":9.2530306379806326},9.0127961891294746,8.2957184875739856,8.3768144408645888,6.8475916715721619,6.0430595827257987,4.9430611125606125,4.5582956338056286,5.2670166296338534,3.7096244047771814,2.5132824341366282,2.2011268518231502,1.8837146511358975,1.5536277140886394,1.916694588010559,1.5077324439266917,0.98897757520190677,0.43963948677183584,-0.33944039518379387,-0.87189927874212625,-1.7788470097509532,-2.4965301235278168,-3.2489815853177633,-4.103880571423062,-4.9601889857276227,-6.0874562872117455,-7.2635930841193277,-7.9097530436592134,-7.6215179565891642,-6.8882659180399965,-6.3546956172372795,-6.514492481778011,-7.1091336104254896,-7.6855490376541118,-7.6943147806056826,-7.0795976318617013,-6.432626156278773,-6.4294980723304391,-7.1164025738429846,-7.662730508899795,-7.6626648582070285,-7.0656821130210421,-6.4869063974238594,-6.4915813890766829,-7.0633933192656775,-7.576056993130643,-7.6358692031721702,0.47397569114435001,0.33999394670394167,0.20664457386143376,7.3907101541768938E-2,-5.8237886531639305E-2,-0.18980880630993635,-0.32082312430101734,-0.33801852087195439,-0.23636973158580155,-0.1351518798187179,-3.437131279761374E-2,6.5966298912755406E-2,0.1658559279983054,0.26529315918793372,0.36427416010938973,0.46279565407972623,0.56085489471108296,{"$f":"$B17+$C17*BO13","v":0.65844964222220526},0.755578141354313,0.85223910079823462,0.94843167404677153,1.0441554415930776,1.1394103944023657,1.2341969185897073,1.3285157812425306,1.4223681173311444,1.515755417655587,1.6086795177814084,1.7011425879211561,1.7931471237222443,1.8846959379256054,1.975792152862911,2.0664391937634941]
[]
["S curves",2020,{"$f":"B36+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN36+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",{"$f":"EXP(B34)/(1+EXP(B34))","v":0.5},0.99990418836737427,0.99987817415369862,0.99975047914012882,0.99976991104347024,0.99893911638422661,0.99763134039666213,0.99291778470739378,0.9896287840343666,0.99486749967873445,0.97609854945533647,0.92506773807842113,0.90035065691503435,0.86803721660237565,0.82543706902365444,0.87176938369781853,0.81872491199800868,0.72888592701317512,0.6081731243090065,0.41594541816610209,0.29485925534249463,0.14444556342284137,7.6101789538404532E-2,3.7363499889025216E-2,1.6240384372699146E-2,6.9627823516028127E-3,2.2660322354227645E-3,7.0009576504858608E-4,3.6701049209041418E-4,4.8955799035933355E-4,1.0186418291345586E-3,1.735546947075609E-3,1.4796152477540086E-3,8.1693511944777629E-4,4.5920751364024036E-4,4.5520163384178312E-4,8.4140336342264528E-4,1.6056396173285154E-3,1.6106619542214477E-3,8.1102317690405859E-4,4.6980143994317699E-4,4.6983226925420568E-4,8.5318371296393743E-4,1.5209372953093475E-3,1.5138542596784712E-3,8.5513703916730184E-4,5.123157416164789E-4,4.8258576319919791E-4,0.61632431646393238,0.58418905251667308,0.551478089011883,0.5184683695648229,0.48544464202628179,0.45268975190969291,0.42047515925997442,0.41629088218639942,0.44118116630833371,0.46626336728241563,0.4914080176553986,0.51648559699985208,0.54136919281829277,0.56593701951860476,0.59007469250910716,0.61367717309028891,{"$f":"EXP(BN34)/(1+EXP(BN34))","v":0.63665032333793237},0.65891203614003102,0.68039293149661206,0.70103663392563631,0.72079966565573661,0.73965100517682403,0.75757137026024046,0.77455228892414929,0.79059502162273121,0.80570939407645203,0.81991259365752478,0.83322797411310845,0.84568390455641107,0.85731268982491415,0.86814958104795348,0.87823188794844831,0.88759819822551922]
[]
["S curves (number of new connections)",2020,{"$f":"B39+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN39+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"INT(C37*C43)*Scenarios!B16*(1-Scenarios!B32)","v":230},{"$f":"INT(D37*D43)*Scenarios!C16*(1-Scenarios!C32)","v":234},{"$f":"INT(E37*E43)*Scenarios!D16*(1-Scenarios!D32)","v":238},{"$f":"INT(F37*F43)*Scenarios!E16*(1-Scenarios!E32)","v":241},{"$f":"INT(G37*G43)*Scenarios!F16*(1-Scenarios!F32)","v":245},{"$f":"INT(H37*H43)*Scenarios!G16*(1-Scenarios!G32)","v":248},{"$f":"INT(I37*I43)*Scenarios!H16*(1-Scenarios!H32)","v":250},{"$f":"INT(J37*J43)*Scenarios!I16*(1-Scenarios!I32)","v":253},{"$f":"INT(K37*K43)*Scenarios!J16*(1-Scenarios!J32)","v":260},{"$f":"INT(L37*L43)*Scenarios!K16*(1-Scenarios!K32)","v":260},{"$f":"INT(M37*M43)*Scenarios!L16*(1-Scenarios!L32)","v":250},{"$f":"INT(N37*N43)*Scenarios!M16*(1-Scenarios!M32)","v":246},{"$f":"INT(O37*O43)*Scenarios!N16*(1-Scenarios!N32)","v":241},{"$f":"INT(P37*P43)*Scenarios!O16*(1-Scenarios!O32)","v":232},{"$f":"INT(Q37*Q43)*Scenarios!P16*(1-Scenarios!P32)","v":248},{"$f":"INT(R37*R43)*Scenarios!Q16*(1-Scenarios!Q32)","v":235},{"$f":"INT(S37*S43)*Scenarios!R16*(1-Scenarios!R32)","v":212},{"$f":"INT(T37*T43)*Scenarios!S16*(1-Scenarios!S32)","v":179},{"$f":"INT(U37*U43)*Scenarios!T16*(1-Scenarios!T32)","v":123},{"$f":"INT(V37*V43)*Scenarios!U16*(1-Scenarios!U32)","v":0},{"$f":"INT(W37*W43)*Scenarios!V16*(1-Scenarios!V32)","v":0},{"$f":"INT(X37*X43)*Scenarios!W16*(1-Scenarios!W32)","v":0},{"$f":"INT(Y37*Y43)*Scenarios!X16*(1-Scenarios!X32)","v":0},{"$f":"INT(Z37*Z43)*Scenarios!Y16*(1-Scenarios!Y32)","v":0},{"$f":"INT(AA37*AA43)*Scenarios!Z16*(1-Scenarios!Z32)","v":0},{"$f":"INT(AB37*AB43)*Scenarios!AA16*(1-Scenarios!AA32)","v":0},{"$f":"INT(AC37*AC43)*Scenarios!AB16*(1-Scenarios!AB32)","v":0},{"$f":"INT(AD37*AD43)*Scenarios!AC16*(1-Scenarios!AC32)","v":0},{"$f":"INT(AE37*AE43)*Scenarios!AD16*(1-Scenarios!AD32)","v":0},{"$f":"INT(AF37*AF43)*Scenarios!AE16*(1-Scenarios!AE32)","v":0},{"$f":"INT(AG37*AG43)*Scenarios!AF16*(1-Scenarios!AF32)","v":0},{"$f":"INT(AH37*AH43)*Scenarios!AG16*(1-Scenarios!AG32)","v":0},{"$f":"INT(AI37*AI43)*Scenarios!AH16*(1-Scenarios!AH32)","v":0},{"$f":"INT(AJ37*AJ43)*Scenarios!AI16*(1-Scenarios!AI32)","v":0},{"$f":"INT(AK37*AK43)*Scenarios!AJ16*(1-Scenarios!AJ32)","v":0},{"$f":"INT(AL37*AL43)*Scenarios!AK16*(1-Scenarios!AK32)","v":0},{"$f":"INT(AM37*AM43)*Scenarios!AL16*(1-Scenarios!AL32)","v":0},{"$f":"INT(AN37*AN43)*Scenarios!AM16*(1-Scenarios!AM32)","v":0},{"$f":"INT(AO37*AO43)*Scenarios!AN16*(1-Scenarios!AN32)","v":0},{"$f":"INT(AP37*AP43)*Scenarios!AO16*(1-Scenarios!AO32)","v":0},{"$f":"INT(AQ37*AQ43)*Scenarios!AP16*(1-Scenarios!AP32)","v":0},{"$f":"INT(AR37*AR43)*Scenarios!AQ16*(1-Scenarios!AQ32)","v":0},{"$f":"INT(AS37*AS43)*Scenarios!AR16*(1-Scenarios!AR32)","v":0},{"$f":"INT(AT37*AT43)*Scenarios!AS16*(1-Scenarios!AS32)","v":0},{"$f":"INT(AU37*AU43)*Scenarios!AT16*(1-Scenarios!AT32)","v":0},{"$f":"INT(AV37*AV43)*Scenarios!AU16*(1-Scenarios!AU32)","v":0},{"$f":"INT(AW37*AW43)*Scenarios!AV16*(1-Scenarios!AV32)","v":0},{"$f":"INT(AX37*AX43)*Scenarios!AW16*(1-Scenarios!AW32)","v":0},{"$f":"INT(AY37*AY43)*Scenarios!AX16*(1-Scenarios!AX32)","v":0},{"$f":"INT(AZ37*AZ43)*Scenarios!AY16*(1-Scenarios!AY32)","v":0},{"$f":"INT(BA37*BA43)*Scenarios!AZ16*(1-Scenarios!AZ32)","v":0},{"$f":"INT(BB37*BB43)*Scenarios!BA16*(1-Scenarios!BA32)","v":0},{"$f":"INT(BC37*BC43)*Scenarios!BB16*(1-Scenarios!BB32)","v":0},{"$f":"INT(BD37*BD43)*Scenarios!BC16*(1-Scenarios!BC32)","v":0},{"$f":"INT(BE37*BE43)*Scenarios!BD16*(1-Scenarios!BD32)","v":0},{"$f":"INT(BF37*BF43)*Scenarios!BE16*(1-Scenarios!BE32)","v":0},{"$f":"INT(BG37*BG43)*Scenarios!BF16*(1-Scenarios!BF32)","v":0},{"$f":"INT(BH37*BH43)*Scenarios!BG16*(1-Scenarios!BG32)","v":0},{"$f":"INT(BI37*BI43)*Scenarios!BH16*(1-Scenarios!BH32)","v":0},{"$f":"INT(BJ37*BJ43)*Scenarios!BI16*(1-Scenarios!BI32)","v":0},{"$f":"INT(BK37*BK43)*Scenarios!BJ16*(1-Scenarios!BJ32)","v":0},{"$f":"INT(BL37*BL43)*Scenarios!BK16*(1-Scenarios!BK32)","v":0},{"$f":"INT(BM37*BM43)*Scenarios!BL16*(1-Scenarios!BL32)","v":0},{"$f":"INT(BN37*BN43)*Scenarios!BM16*(1-Scenarios!BM32)","v":0},{"$f":"INT(BO37*BO43)*Scenarios!BN16*(1-Scenarios!BN32)","v":0},{"$f":"INT(BP37*BP43)*Scenarios!BO16*(1-Scenarios!BO32)","v":0},{"$f":"INT(BQ37*BQ43)*Scenarios!BP16*(1-Scenarios!BP32)","v":0},{"$f":"INT(BR37*BR43)*Scenarios!BQ16*(1-Scenarios!BQ32)","v":0},{"$f":"INT(BS37*BS43)*Scenarios!BR16*(1-Scenarios!BR32)","v":0},{"$f":"INT(BT37*BT43)*Scenarios!BS16*(1-Scenarios!BS32)","v":0},{"$f":"INT(BU37*BU43)*Scenarios!BT16*(1-Scenarios!BT32)","v":0},{"$f":"INT(BV37*BV43)*Scenarios!BU16*(1-Scenarios!BU32)","v":0},{"$f":"INT(BW37*BW43)*Scenarios!BV16*(1-Scenarios!BV32)","v":0},{"$f":"INT(BX37*BX43)*Scenarios!BW16*(1-Scenarios!BW32)","v":0},{"$f":"INT(BY37*BY43)*Scenarios!BX16*(1-Scenarios!BX32)","v":0},{"$f":"INT(BZ37*BZ43)*Scenarios!BY16*(1-Scenarios!BY32)","v":0},{"$f":"INT(CA37*CA43)*Scenarios!BZ16*(1-Scenarios!BZ32)","v":0},{"$f":"INT(CB37*CB43)*Scenarios!CA16*(1-Scenarios!CA32)","v":0},{"$f":"INT(CC37*CC43)*Scenarios!CB16*(1-Scenarios!CB32)","v":0},{"$f":"INT(CD37*CD43)*Scenarios!CC16*(1-Scenarios!CC32)","v":0}]
[]
["New Connections absent Appliance Economics",2020,{"$f":"B42+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN42+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"Control!$L$17*CustomersCOM!J2","v":230.64099999999999},{"$f":"Control!$L$17*CustomersCOM!K2","v":234.042},{"$f":"Control!$L$17*CustomersCOM!L2","v":238.26},{"$f":"Control!$L$17*CustomersCOM!M2","v":241.77500000000001},{"$f":"Control!$L$17*CustomersCOM!N2","v":245.35080000000002},{"$f":"Control!$L$17*CustomersCOM!O2","v":248.98381280000001},{"$f":"Control!$L$17*CustomersCOM!P2","v":252.6749538048},{"$f":"Control!$L$17*CustomersCOM!Q2","v":256.4251530656768},{"$f":"Control!$L$17*CustomersCOM!R2","v":261.55667386144904},{"$f":"Control!$L$17*CustomersCOM!S2","v":266.76725898995358},{"$f":"Control!$L$17*CustomersCOM!T2","v":270.64018995399374},{"$f":"Control!$L$17*CustomersCOM!U2","v":274.30762919417776},{"$f":"Control!$L$17*CustomersCOM!V2","v":277.88439867740107},{"$f":"Control!$L$17*CustomersCOM!W2","v":281.35186108269147},{"$f":"Control!$L$17*CustomersCOM!X2","v":284.6344536383607},{"$f":"Control!$L$17*CustomersCOM!Y2","v":288.20791582380724},{"$f":"Control!$L$17*CustomersCOM!Z2","v":291.520084160512},{"$f":"Control!$L$17*CustomersCOM!AA2","v":294.38200382386998},{"$f":"Control!$L$17*CustomersCOM!AB2","v":296.60547580857451},{"$f":"Control!$L$17*CustomersCOM!AC2","v":297.73705390534019},{"$f":"Control!$L$17*CustomersCOM!AD2","v":296.52710568971884},{"$f":"Control!$L$17*CustomersCOM!AE2","v":295.26499726695999},{"$f":"Control!$L$17*CustomersCOM!AF2","v":293.95093727789214},{"$f":"Control!$L$17*CustomersCOM!AG2","v":292.50913352878058},{"$f":"Control!$L$17*CustomersCOM!AH2","v":290.84509699466543},{"$f":"Control!$L$17*CustomersCOM!AI2","v":288.69371660668679},{"$f":"Control!$L$17*CustomersCOM!AJ2","v":285.23994174026006},{"$f":"Control!$L$17*CustomersCOM!AK2","v":279.08298197329901},{"$f":"Control!$L$17*CustomersCOM!AL2","v":270.80365004540579},{"$f":"Control!$L$17*CustomersCOM!AM2","v":263.50743544522419},{"$f":"Control!$L$17*CustomersCOM!AN2","v":258.52040570344332},{"$f":"Control!$L$17*CustomersCOM!AO2","v":254.80732408062954},{"$f":"Control!$L$17*CustomersCOM!AP2","v":250.90009478430704},{"$f":"Control!$L$17*CustomersCOM!AQ2","v":245.8684944051698},{"$f":"Control!$L$17*CustomersCOM!AR2","v":238.80502042754912},{"$f":"Control!$L$17*CustomersCOM!AS2","v":231.75080034583891},{"$f":"Control!$L$17*CustomersCOM!AT2","v":226.58679714445555},{"$f":"Control!$L$17*CustomersCOM!AU2","v":222.73544995587773},{"$f":"Control!$L$17*CustomersCOM!AV2","v":218.91850815605423},{"$f":"Control!$L$17*CustomersCOM!AW2","v":213.86283412343002},{"$f":"Control!$L$17*CustomersCOM!AX2","v":207.72538278693628},{"$f":"Control!$L$17*CustomersCOM!AY2","v":202.50548125578851},{"$f":"Control!$L$17*CustomersCOM!AZ2","v":199.11145933076537},{"$f":"Control!$L$17*CustomersCOM!BA2","v":196.43401349344228},{"$f":"Control!$L$17*CustomersCOM!BB2","v":193.36827743946853},{"$f":"Control!$L$17*CustomersCOM!BC2","v":189.02280432971065},{"$f":"Control!$L$17*CustomersCOM!BD2","v":183.61171311239181},{"$f":"Control!$L$17*CustomersCOM!BE2","v":178.62126625994225},{"$f":"Control!$L$17*CustomersCOM!BF2","v":177.90678119490249},{"$f":"Control!$L$17*CustomersCOM!BG2","v":177.1951540701229},{"$f":"Control!$L$17*CustomersCOM!BH2","v":176.48637345384242},{"$f":"Control!$L$17*CustomersCOM!BI2","v":175.78042796002703},{"$f":"Control!$L$17*CustomersCOM!BJ2","v":175.07730624818694},{"$f":"Control!$L$17*CustomersCOM!BK2","v":174.37699702319418},{"$f":"Control!$L$17*CustomersCOM!BL2","v":173.67948903510143},{"$f":"Control!$L$17*CustomersCOM!BM2","v":172.98477107896099},{"$f":"Control!$L$17*CustomersCOM!BN2","v":172.29283199464516},{"$f":"Control!$L$17*CustomersCOM!BO2","v":171.60366066666657},{"$f":"Control!$L$17*CustomersCOM!BP2","v":170.91724602399987},{"$f":"Control!$L$17*CustomersCOM!BQ2","v":170.23357703990388},{"$f":"Control!$L$17*CustomersCOM!BR2","v":169.55264273174427},{"$f":"Control!$L$17*CustomersCOM!BS2","v":168.87443216081729},{"$f":"Control!$L$17*CustomersCOM!BT2","v":168.19893443217398},{"$f":"Control!$L$17*CustomersCOM!BU2","v":167.52613869444528},{"$f":"Control!$L$17*CustomersCOM!BV2","v":166.85603413966751},{"$f":"Control!$L$17*CustomersCOM!BW2","v":166.18861000310883},{"$f":"Control!$L$17*CustomersCOM!BX2","v":165.52385556309639},{"$f":"Control!$L$17*CustomersCOM!BY2","v":164.86176014084401},{"$f":"Control!$L$17*CustomersCOM!BZ2","v":164.20231310028063},{"$f":"Control!$L$17*CustomersCOM!CA2","v":163.5455038478795},{"$f":"Control!$L$17*CustomersCOM!CB2","v":162.89132183248799},{"$f":"Control!$L$17*CustomersCOM!CC2","v":162.23975654515803},{"$f":"Control!$L$17*CustomersCOM!CD2","v":161.59079751897741},{"$f":"Control!$L$17*CustomersCOM!CE2","v":160.94443432890151},{"$f":"Control!$L$17*CustomersCOM!CF2","v":160.30065659158589},{"$f":"Control!$L$17*CustomersCOM!CG2","v":159.65945396521957},{"$f":"Control!$L$17*CustomersCOM!CH2","v":159.02081614935869},{"$f":"Control!$L$17*CustomersCOM!CI2","v":158.38473288476123},{"$f":"Control!$L$17*CustomersCOM!CJ2","v":157.75119395322221},{"$f":"Control!$L$17*CustomersCOM!CK2","v":157.12018917740932}]
[]
["Commercial",2020,{"$f":"B45+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN45+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$139*C3+'Appliance costs'!$C$139*C6+'Appliance costs'!$D$139*C9","v":-3934.8187755029162},{"$f":"'Appliance costs'!$B$139*D3+'Appliance costs'!$C$139*D6+'Appliance costs'!$D$139*D9","v":-3871.6040981209494},{"$f":"'Appliance costs'!$B$139*E3+'Appliance costs'!$C$139*E6+'Appliance costs'!$D$139*E9","v":-3682.914108910797},{"$f":"'Appliance costs'!$B$139*F3+'Appliance costs'!$C$139*F6+'Appliance costs'!$D$139*F9","v":-3704.2534902891293},{"$f":"'Appliance costs'!$B$139*G3+'Appliance costs'!$C$139*G6+'Appliance costs'!$D$139*G9","v":-3301.8577286976224},{"$f":"'Appliance costs'!$B$139*H3+'Appliance costs'!$C$139*H6+'Appliance costs'!$D$139*H9","v":-3090.1552160768269},{"$f":"'Appliance costs'!$B$139*I3+'Appliance costs'!$C$139*I6+'Appliance costs'!$D$139*I9","v":-2800.7044368705897},{"$f":"'Appliance costs'!$B$139*J3+'Appliance costs'!$C$139*J6+'Appliance costs'!$D$139*J9","v":-2699.4582345730842},{"$f":"'Appliance costs'!$B$139*K3+'Appliance costs'!$C$139*K6+'Appliance costs'!$D$139*K9","v":-2885.9492616483258},{"$f":"'Appliance costs'!$B$139*L3+'Appliance costs'!$C$139*L6+'Appliance costs'!$D$139*L9","v":-2476.1410616907347},{"$f":"'Appliance costs'!$B$139*M3+'Appliance costs'!$C$139*M6+'Appliance costs'!$D$139*M9","v":-2161.3387006046937},{"$f":"'Appliance costs'!$B$139*N3+'Appliance costs'!$C$139*N6+'Appliance costs'!$D$139*N9","v":-2079.1988804278126},{"$f":"'Appliance costs'!$B$139*O3+'Appliance costs'!$C$139*O6+'Appliance costs'!$D$139*O9","v":-1995.6758471596891},{"$f":"'Appliance costs'!$B$139*P3+'Appliance costs'!$C$139*P6+'Appliance costs'!$D$139*P9","v":-1908.8176162388941},{"$f":"'Appliance costs'!$B$139*Q3+'Appliance costs'!$C$139*Q6+'Appliance costs'!$D$139*Q9","v":-2004.3541032531814},{"$f":"'Appliance costs'!$B$139*R3+'Appliance costs'!$C$139*R6+'Appliance costs'!$D$139*R9","v":-1896.7408524337029},{"$f":"'Appliance costs'!$B$139*S3+'Appliance costs'!$C$139*S6+'Appliance costs'!$D$139*S9","v":-1760.2370253448619},{"$f":"'Appliance costs'!$B$139*T3+'Appliance costs'!$C$139*T6+'Appliance costs'!$D$139*T9","v":-1615.6856081780081},{"$f":"'Appliance costs'!$B$139*U3+'Appliance costs'!$C$139*U6+'Appliance costs'!$D$139*U9","v":-1410.6805240690308},{"$f":"'Appliance costs'!$B$139*V3+'Appliance costs'!$C$139*V6+'Appliance costs'!$D$139*V9","v":-1270.5706576270366},{"$f":"'Appliance costs'!$B$139*W3+'Appliance costs'!$C$139*W6+'Appliance costs'!$D$139*W9","v":-1031.9187553199254},{"$f":"'Appliance costs'!$B$139*X3+'Appliance costs'!$C$139*X6+'Appliance costs'!$D$139*X9","v":-843.06945948892621},{"$f":"'Appliance costs'!$B$139*Y3+'Appliance costs'!$C$139*Y6+'Appliance costs'!$D$139*Y9","v":-645.07130963943996},{"$f":"'Appliance costs'!$B$139*Z3+'Appliance costs'!$C$139*Z6+'Appliance costs'!$D$139*Z9","v":-420.11538071561051},{"$f":"'Appliance costs'!$B$139*AA3+'Appliance costs'!$C$139*AA6+'Appliance costs'!$D$139*AA9","v":-194.7885784664295},{"$f":"'Appliance costs'!$B$139*AB3+'Appliance costs'!$C$139*AB6+'Appliance costs'!$D$139*AB9","v":101.83765114941082},{"$f":"'Appliance costs'!$B$139*AC3+'Appliance costs'!$C$139*AC6+'Appliance costs'!$D$139*AC9","v":411.32327458569125},{"$f":"'Appliance costs'!$B$139*AD3+'Appliance costs'!$C$139*AD6+'Appliance costs'!$D$139*AD9","v":581.35215085549555},{"$f":"'Appliance costs'!$B$139*AE3+'Appliance costs'!$C$139*AE6+'Appliance costs'!$D$139*AE9","v":505.50670851185782},{"$f":"'Appliance costs'!$B$139*AF3+'Appliance costs'!$C$139*AF6+'Appliance costs'!$D$139*AF9","v":312.56064570438286},{"$f":"'Appliance costs'!$B$139*AG3+'Appliance costs'!$C$139*AG6+'Appliance costs'!$D$139*AG9","v":172.1583237761896},{"$f":"'Appliance costs'!$B$139*AH3+'Appliance costs'!$C$139*AH6+'Appliance costs'!$D$139*AH9","v":214.20686130650301},{"$f":"'Appliance costs'!$B$139*AI3+'Appliance costs'!$C$139*AI6+'Appliance costs'!$D$139*AI9","v":370.67920440825458},{"$f":"'Appliance costs'!$B$139*AJ3+'Appliance costs'!$C$139*AJ6+'Appliance costs'!$D$139*AJ9","v":522.3556831335078},{"$f":"'Appliance costs'!$B$139*AK3+'Appliance costs'!$C$139*AK6+'Appliance costs'!$D$139*AK9","v":524.66227827565626},{"$f":"'Appliance costs'!$B$139*AL3+'Appliance costs'!$C$139*AL6+'Appliance costs'!$D$139*AL9","v":362.9071826811487},{"$f":"'Appliance costs'!$B$139*AM3+'Appliance costs'!$C$139*AM6+'Appliance costs'!$D$139*AM9","v":192.6647661589094},{"$f":"'Appliance costs'!$B$139*AN3+'Appliance costs'!$C$139*AN6+'Appliance costs'!$D$139*AN9","v":191.84165016300096},{"$f":"'Appliance costs'!$B$139*AO3+'Appliance costs'!$C$139*AO6+'Appliance costs'!$D$139*AO9","v":372.59194081860596},{"$f":"'Appliance costs'!$B$139*AP3+'Appliance costs'!$C$139*AP6+'Appliance costs'!$D$139*AP9","v":516.3512739389339},{"$f":"'Appliance costs'!$B$139*AQ3+'Appliance costs'!$C$139*AQ6+'Appliance costs'!$D$139*AQ9","v":516.33399878383875},{"$f":"'Appliance costs'!$B$139*AR3+'Appliance costs'!$C$139*AR6+'Appliance costs'!$D$139*AR9","v":359.24548870544436},{"$f":"'Appliance costs'!$B$139*AS3+'Appliance costs'!$C$139*AS6+'Appliance costs'!$D$139*AS9","v":206.94792974602638},{"$f":"'Appliance costs'!$B$139*AT3+'Appliance costs'!$C$139*AT6+'Appliance costs'!$D$139*AT9","v":208.17809507206471},{"$f":"'Appliance costs'!$B$139*AU3+'Appliance costs'!$C$139*AU6+'Appliance costs'!$D$139*AU9","v":358.64322138062403},{"$f":"'Appliance costs'!$B$139*AV3+'Appliance costs'!$C$139*AV6+'Appliance costs'!$D$139*AV9","v":493.54422705989816},{"$f":"'Appliance costs'!$B$139*AW3+'Appliance costs'!$C$139*AW6+'Appliance costs'!$D$139*AW9","v":509.28305876933422},{"$f":"'Appliance costs'!$B$139*AX3+'Appliance costs'!$C$139*AX6+'Appliance costs'!$D$139*AX9","v":-1624.7207490260826},{"$f":"'Appliance costs'!$B$139*AY3+'Appliance costs'!$C$139*AY6+'Appliance costs'!$D$139*AY9","v":-1589.4651360597632},{"$f":"'Appliance costs'!$B$139*AZ3+'Appliance costs'!$C$139*AZ6+'Appliance costs'!$D$139*AZ9","v":-1554.3759237355582},{"$f":"'Appliance costs'!$B$139*BA3+'Appliance costs'!$C$139*BA6+'Appliance costs'!$D$139*BA9","v":-1519.4477253472244},{"$f":"'Appliance costs'!$B$139*BB3+'Appliance costs'!$C$139*BB6+'Appliance costs'!$D$139*BB9","v":-1484.6754317454859},{"$f":"'Appliance costs'!$B$139*BC3+'Appliance costs'!$C$139*BC6+'Appliance costs'!$D$139*BC9","v":-1450.0541970041409},{"$f":"'Appliance costs'!$B$139*BD3+'Appliance costs'!$C$139*BD6+'Appliance costs'!$D$139*BD9","v":-1415.5794250310512},{"$f":"'Appliance costs'!$B$139*BE3+'Appliance costs'!$C$139*BE6+'Appliance costs'!$D$139*BE9","v":-1411.0546724325586},{"$f":"'Appliance costs'!$B$139*BF3+'Appliance costs'!$C$139*BF6+'Appliance costs'!$D$139*BF9","v":-1437.8022744177042},{"$f":"'Appliance costs'!$B$139*BG3+'Appliance costs'!$C$139*BG6+'Appliance costs'!$D$139*BG9","v":-1464.4364806081585},{"$f":"'Appliance costs'!$B$139*BH3+'Appliance costs'!$C$139*BH6+'Appliance costs'!$D$139*BH9","v":-1490.9556208108938},{"$f":"'Appliance costs'!$B$139*BI3+'Appliance costs'!$C$139*BI6+'Appliance costs'!$D$139*BI9","v":-1517.3582028880287},{"$f":"'Appliance costs'!$B$139*BJ3+'Appliance costs'!$C$139*BJ6+'Appliance costs'!$D$139*BJ9","v":-1543.6429039650154},{"$f":"'Appliance costs'!$B$139*BK3+'Appliance costs'!$C$139*BK6+'Appliance costs'!$D$139*BK9","v":-1569.8085622187277},{"$f":"'Appliance costs'!$B$139*BL3+'Appliance costs'!$C$139*BL6+'Appliance costs'!$D$139*BL9","v":-1595.8541692085505},{"$f":"'Appliance costs'!$B$139*BM3+'Appliance costs'!$C$139*BM6+'Appliance costs'!$D$139*BM9","v":-1621.7788627165278},{"$f":"'Appliance costs'!$B$139*BN3+'Appliance costs'!$C$139*BN6+'Appliance costs'!$D$139*BN9","v":-1647.5819200651947},{"$f":"'Appliance costs'!$B$139*BO3+'Appliance costs'!$C$139*BO6+'Appliance costs'!$D$139*BO9","v":-1673.2627518842501},{"$f":"'Appliance costs'!$B$139*BP3+'Appliance costs'!$C$139*BP6+'Appliance costs'!$D$139*BP9","v":-1698.8208962993956},{"$f":"'Appliance costs'!$B$139*BQ3+'Appliance costs'!$C$139*BQ6+'Appliance costs'!$D$139*BQ9","v":-1724.2560135188442},{"$f":"'Appliance costs'!$B$139*BR3+'Appliance costs'!$C$139*BR6+'Appliance costs'!$D$139*BR9","v":-1749.5678807948602},{"$f":"'Appliance costs'!$B$139*BS3+'Appliance costs'!$C$139*BS6+'Appliance costs'!$D$139*BS9","v":-1774.7563877394873},{"$f":"'Appliance costs'!$B$139*BT3+'Appliance costs'!$C$139*BT6+'Appliance costs'!$D$139*BT9","v":-1799.8215319753347},{"$f":"'Appliance costs'!$B$139*BU3+'Appliance costs'!$C$139*BU6+'Appliance costs'!$D$139*BU9","v":-1824.763415103733},{"$f":"'Appliance costs'!$B$139*BV3+'Appliance costs'!$C$139*BV6+'Appliance costs'!$D$139*BV9","v":-1849.5822389741024},{"$f":"'Appliance costs'!$B$139*BW3+'Appliance costs'!$C$139*BW6+'Appliance costs'!$D$139*BW9","v":-1874.2783022396227},{"$f":"'Appliance costs'!$B$139*BX3+'Appliance costs'!$C$139*BX6+'Appliance costs'!$D$139*BX9","v":-1898.8519971855962},{"$f":"'Appliance costs'!$B$139*BY3+'Appliance costs'!$C$139*BY6+'Appliance costs'!$D$139*BY9","v":-1923.303806818039},{"$f":"'Appliance costs'!$B$139*BZ3+'Appliance costs'!$C$139*BZ6+'Appliance costs'!$D$139*BZ9","v":-1947.6343022011206},{"$f":"'Appliance costs'!$B$139*CA3+'Appliance costs'!$C$139*CA6+'Appliance costs'!$D$139*CA9","v":-1971.8441400331078},{"$f":"'Appliance costs'!$B$139*CB3+'Appliance costs'!$C$139*CB6+'Appliance costs'!$D$139*CB9","v":-1995.934060451443},{"$f":"'Appliance costs'!$B$139*CC3+'Appliance costs'!$C$139*CC6+'Appliance costs'!$D$139*CC9","v":-2019.9048850584829},{"$f":"'Appliance costs'!$B$139*CD3+'Appliance costs'!$C$139*CD6+'Appliance costs'!$D$139*CD9","v":-2043.7575151602987}]

{"sheet":"COM S curve-disconnect","index":23,"n_rows":47,"n_cols":82,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["By customer class",2020,{"$f":"B1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN1+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Cooking"]
["Commercial",null,{"$f":"'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B124+'Appliance costs'!B127","v":-4025.9442242028858},{"$f":"'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C124+'Appliance costs'!C127","v":-4019.3125106674283},{"$f":"'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D124+'Appliance costs'!D127","v":-3998.2010038079638},{"$f":"'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E124+'Appliance costs'!E127","v":-3996.2028204576768},{"$f":"'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F124+'Appliance costs'!F127","v":-3962.2962588881041},{"$f":"'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G124+'Appliance costs'!G127","v":-3941.431167776454},{"$f":"'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H124+'Appliance costs'!H127","v":-3917.8933690487752},{"$f":"'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I124+'Appliance costs'!I127","v":-3910.1060185812871},{"$f":"'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J124+'Appliance costs'!J127","v":-3922.7431665558083},{"$f":"'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K124+'Appliance costs'!K127","v":-3903.5227985726328},{"$f":"'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L124+'Appliance costs'!L127","v":-3879.88739261818},{"$f":"'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M124+'Appliance costs'!M127","v":-3872.7404033868092},{"$f":"'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N124+'Appliance costs'!N127","v":-3867.1913435703668},{"$f":"'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O124+'Appliance costs'!O127","v":-3859.5450642948213},{"$f":"'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P124+'Appliance costs'!P127","v":-3865.9093445240419},{"$f":"'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q124+'Appliance costs'!Q127","v":-3856.4997475293235},{"$f":"'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R124+'Appliance costs'!R127","v":-3845.2985588379611},{"$f":"'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S124+'Appliance costs'!S127","v":-3834.4915162304183},{"$f":"'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T124+'Appliance costs'!T127","v":-3818.1230727523093},{"$f":"'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U124+'Appliance costs'!U127","v":-3806.6882019382242},{"$f":"'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V124+'Appliance costs'!V127","v":-3650.1357533508703},{"$f":"'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W124+'Appliance costs'!W127","v":-3634.3765928473463},{"$f":"'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X124+'Appliance costs'!X127","v":-3618.5333381380874},{"$f":"'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y124+'Appliance costs'!Y127","v":-3600.6310634594042},{"$f":"'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z124+'Appliance costs'!Z127","v":-3582.6686499376387},{"$f":"'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA124+'Appliance costs'!AA127","v":-3559.3116787405484},{"$f":"'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB124+'Appliance costs'!AB127","v":-3534.9544847620023},{"$f":"'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC124+'Appliance costs'!AC127","v":-3521.0510620671425},{"$f":"'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD124+'Appliance costs'!AD127","v":-3525.6037759471087},{"$f":"'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE124+'Appliance costs'!AE127","v":-3538.9282379186748},{"$f":"'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF124+'Appliance costs'!AF127","v":-3549.2534313935844},{"$f":"'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG124+'Appliance costs'!AG127","v":-3545.8670875896419},{"$f":"'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH124+'Appliance costs'!AH127","v":-3533.8845608531169},{"$f":"'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI124+'Appliance costs'!AI127","v":-3522.2709970790797},{"$f":"'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ124+'Appliance costs'!AJ127","v":-3521.8982519216265},{"$f":"'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK124+'Appliance costs'!AK127","v":-3533.8708435846488},{"$f":"'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL124+'Appliance costs'!AL127","v":-3546.4890107107562},{"$f":"'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM124+'Appliance costs'!AM127","v":-3546.3735868287399},{"$f":"'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN124+'Appliance costs'!AN127","v":-3532.610284510843},{"$f":"'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO124+'Appliance costs'!AO127","v":-3521.6352415388169},{"$f":"'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP124+'Appliance costs'!AP127","v":-3521.4786659318565},{"$f":"'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ124+'Appliance costs'!AQ127","v":-3533.1400995550234},{"$f":"'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR124+'Appliance costs'!AR127","v":-3544.4470151109704},{"$f":"'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS124+'Appliance costs'!AS127","v":-3544.2139498365873},{"$f":"'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT124+'Appliance costs'!AT127","v":-3532.7635260560633},{"$f":"'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU124+'Appliance costs'!AU127","v":-3522.4887168959999},{"$f":"'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV124+'Appliance costs'!AV127","v":-3521.1800869486128},{"$f":"'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW124+'Appliance costs'!AW127","v":-3681.5404711508222},{"$f":"'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX124+'Appliance costs'!AX127","v":-3678.7736171129905},{"$f":"'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY124+'Appliance costs'!AY127","v":-3676.0237771317093},{"$f":"'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ124+'Appliance costs'!AZ127","v":-3673.2904004295065},{"$f":"'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA124+'Appliance costs'!BA127","v":-3670.5729646084314},{"$f":"'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB124+'Appliance costs'!BB127","v":-3667.8709741844427},{"$f":"'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC124+'Appliance costs'!BC127","v":-3665.183959218421},{"$f":"'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD124+'Appliance costs'!BD127","v":-3664.7530785192562},{"$f":"'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE124+'Appliance costs'!BE127","v":-3666.6776620949963},{"$f":"'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF124+'Appliance costs'!BF127","v":-3668.5973436869231},{"$f":"'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG124+'Appliance costs'!BG127","v":-3670.5118972468531},{"$f":"'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH124+'Appliance costs'!BH127","v":-3672.4211153888386},{"$f":"'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI124+'Appliance costs'!BI127","v":-3674.324808486454},{"$f":"'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ124+'Appliance costs'!BJ127","v":-3676.2228038294074},{"$f":"'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK124+'Appliance costs'!BK127","v":-3678.1149448357087},{"$f":"'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL124+'Appliance costs'!BL127","v":-3680.0010903159096},{"$f":"'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM124+'Appliance costs'!BM127","v":-3681.8811137862253},{"$f":"'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN124+'Appliance costs'!BN127","v":-3683.7549028275712},{"$f":"'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO124+'Appliance costs'!BO127","v":-3685.6223584878003},{"$f":"'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP124+'Appliance costs'!BP127","v":-3687.4833947246284},{"$f":"'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ124+'Appliance costs'!BQ127","v":-3689.3379378869336},{"$f":"'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR124+'Appliance costs'!BR127","v":-3691.1859262323055},{"$f":"'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS124+'Appliance costs'!BS127","v":-3693.0273094788749},{"$f":"'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT124+'Appliance costs'!BT127","v":-3694.8620483896261},{"$f":"'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU124+'Appliance costs'!BU127","v":-3696.6901143875389},{"$f":"'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV124+'Appliance costs'!BV127","v":-3698.5114892000233},{"$f":"'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW124+'Appliance costs'!BW127","v":-3700.3261645312755},{"$f":"'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX124+'Appliance costs'!BX127","v":-3702.1341417612598},{"$f":"'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY124+'Appliance costs'!BY127","v":-3703.9354316701715},{"$f":"'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ124+'Appliance costs'!BZ127","v":-3705.7300541873005},{"$f":"'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA124+'Appliance costs'!CA127","v":-3707.5180381633659},{"$f":"'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB124+'Appliance costs'!CB127","v":-3709.2994211654282},{"$f":"'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC124+'Appliance costs'!CC127","v":-3711.0742492936147}]
[]
["Cooking plus hot water"]
["Commercial",null,{"$f":"'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B125+'Appliance costs'!B124+'Appliance costs'!B127","v":-6869.2037359189453},{"$f":"'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C125+'Appliance costs'!C124+'Appliance costs'!C127","v":-6800.5636584487183},{"$f":"'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D125+'Appliance costs'!D124+'Appliance costs'!D127","v":-6595.8039648795366},{"$f":"'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E125+'Appliance costs'!E124+'Appliance costs'!E127","v":-6619.3758583011859},{"$f":"'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F125+'Appliance costs'!F124+'Appliance costs'!F127","v":-6181.6580539536826},{"$f":"'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G125+'Appliance costs'!G124+'Appliance costs'!G127","v":-5951.6589342569005},{"$f":"'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H125+'Appliance costs'!H124+'Appliance costs'!H127","v":-5636.7197171998305},{"$f":"'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I125+'Appliance costs'!I124+'Appliance costs'!I127","v":-5526.5157772390721},{"$f":"'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J125+'Appliance costs'!J124+'Appliance costs'!J127","v":-5729.6681269732562},{"$f":"'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K125+'Appliance costs'!K124+'Appliance costs'!K127","v":-5282.4379098750505},{"$f":"'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L125+'Appliance costs'!L124+'Appliance costs'!L127","v":-4939.7287955164811},{"$f":"'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M125+'Appliance costs'!M124+'Appliance costs'!M127","v":-4850.4001635139994},{"$f":"'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N125+'Appliance costs'!N124+'Appliance costs'!N127","v":-4759.4046083922149},{"$f":"'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O125+'Appliance costs'!O124+'Appliance costs'!O127","v":-4664.9530142835247},{"$f":"'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P125+'Appliance costs'!P124+'Appliance costs'!P127","v":-4769.0352095300404},{"$f":"'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q125+'Appliance costs'!Q124+'Appliance costs'!Q127","v":-4652.0081022927734},{"$f":"'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R125+'Appliance costs'!R124+'Appliance costs'!R127","v":-4503.4935772147292},{"$f":"'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S125+'Appliance costs'!S124+'Appliance costs'!S127","v":-4346.1235507786005},{"$f":"'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T125+'Appliance costs'!T124+'Appliance costs'!T127","v":-4123.0375238242286},{"$f":"'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U125+'Appliance costs'!U124+'Appliance costs'!U127","v":-3970.5937813817086},{"$f":"'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V125+'Appliance costs'!V124+'Appliance costs'!V127","v":-3676.6191671867869},{"$f":"'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W125+'Appliance costs'!W124+'Appliance costs'!W127","v":-3471.1782604464456},{"$f":"'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X125+'Appliance costs'!X124+'Appliance costs'!X127","v":-3255.7204063949225},{"$f":"'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y125+'Appliance costs'!Y124+'Appliance costs'!Y127","v":-3010.918322481934},{"$f":"'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z125+'Appliance costs'!Z124+'Appliance costs'!Z127","v":-2765.7155447919708},{"$f":"'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA125+'Appliance costs'!AA124+'Appliance costs'!AA127","v":-2442.8966709593701},{"$f":"'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB125+'Appliance costs'!AB124+'Appliance costs'!AB127","v":-2106.0817257507083},{"$f":"'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC125+'Appliance costs'!AC124+'Appliance costs'!AC127","v":-1921.0877345965359},{"$f":"'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD125+'Appliance costs'!AD124+'Appliance costs'!AD127","v":-2003.7648406914332},{"$f":"'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE125+'Appliance costs'!AE124+'Appliance costs'!AE127","v":-2213.925270706759},{"$f":"'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF125+'Appliance costs'!AF124+'Appliance costs'!AF127","v":-2366.7945147133032},{"$f":"'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG125+'Appliance costs'!AG124+'Appliance costs'!AG127","v":-2321.0401465930099},{"$f":"'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH125+'Appliance costs'!AH124+'Appliance costs'!AH127","v":-2150.7189703884142},{"$f":"'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI125+'Appliance costs'!AI124+'Appliance costs'!AI127","v":-1985.6179632745011},{"$f":"'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ125+'Appliance costs'!AJ124+'Appliance costs'!AJ127","v":-1983.1257828078419},{"$f":"'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK125+'Appliance costs'!AK124+'Appliance costs'!AK127","v":-2159.2365048770121},{"$f":"'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL125+'Appliance costs'!AL124+'Appliance costs'!AL127","v":-2344.5861459898542},{"$f":"'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM125+'Appliance costs'!AM124+'Appliance costs'!AM127","v":-2345.4990059203601},{"$f":"'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN125+'Appliance costs'!AN124+'Appliance costs'!AN127","v":-2148.7437015817522},{"$f":"'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO125+'Appliance costs'!AO124+'Appliance costs'!AO127","v":-1992.2575085245903},{"$f":"'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP125+'Appliance costs'!AP124+'Appliance costs'!AP127","v":-1992.2912592880525},{"$f":"'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ125+'Appliance costs'!AQ124+'Appliance costs'!AQ127","v":-2163.3179984938765},{"$f":"'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR125+'Appliance costs'!AR124+'Appliance costs'!AR127","v":-2329.1285849873107},{"$f":"'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS125+'Appliance costs'!AS124+'Appliance costs'!AS127","v":-2327.8026864055546},{"$f":"'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT125+'Appliance costs'!AT124+'Appliance costs'!AT127","v":-2164.0135826367614},{"$f":"'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU125+'Appliance costs'!AU124+'Appliance costs'!AU127","v":-2017.1676671242094},{"$f":"'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV125+'Appliance costs'!AV124+'Appliance costs'!AV127","v":-2000.0456294353621},{"$f":"'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW125+'Appliance costs'!AW124+'Appliance costs'!AW127","v":-4323.2124829439799},{"$f":"'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX125+'Appliance costs'!AX124+'Appliance costs'!AX127","v":-4284.8428588990519},{"$f":"'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY125+'Appliance costs'!AY124+'Appliance costs'!AY127","v":-4246.6539587355437},{"$f":"'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ125+'Appliance costs'!AZ124+'Appliance costs'!AZ127","v":-4208.6399320766268},{"$f":"'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA125+'Appliance costs'!BA124+'Appliance costs'!BA127","v":-4170.7952299936678},{"$f":"'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB125+'Appliance costs'!BB124+'Appliance costs'!BB127","v":-4133.1145894385118},{"$f":"'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC125+'Appliance costs'!BC124+'Appliance costs'!BC127","v":-4095.5930187019926},{"$f":"'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD125+'Appliance costs'!BD124+'Appliance costs'!BD127","v":-4090.6757829700614},{"$f":"'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE125+'Appliance costs'!BE124+'Appliance costs'!BE127","v":-4119.8024358402417},{"$f":"'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF125+'Appliance costs'!BF124+'Appliance costs'!BF127","v":-4148.8052986588118},{"$f":"'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG125+'Appliance costs'!BG124+'Appliance costs'!BG127","v":-4177.6825627001508},{"$f":"'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH125+'Appliance costs'!BH124+'Appliance costs'!BH127","v":-4206.4326125769967},{"$f":"'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI125+'Appliance costs'!BI124+'Appliance costs'!BI127","v":-4235.0540166922056},{"$f":"'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ125+'Appliance costs'!BJ124+'Appliance costs'!BJ127","v":-4263.5455183203521},{"$f":"'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK125+'Appliance costs'!BK124+'Appliance costs'!BK127","v":-4291.9060272790484},{"$f":"'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL125+'Appliance costs'!BL124+'Appliance costs'!BL127","v":-4320.1346121531387},{"$f":"'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM125+'Appliance costs'!BM124+'Appliance costs'!BM127","v":-4348.2304930377049},{"$f":"'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN125+'Appliance costs'!BN124+'Appliance costs'!BN127","v":-4376.1930347685284},{"$f":"'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO125+'Appliance costs'!BO124+'Appliance costs'!BO127","v":-4404.0217406110751},{"$f":"'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP125+'Appliance costs'!BP124+'Appliance costs'!BP127","v":-4431.7162463813474},{"$f":"'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ125+'Appliance costs'!BQ124+'Appliance costs'!BQ127","v":-4459.2763149740786},{"$f":"'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR125+'Appliance costs'!BR124+'Appliance costs'!BR127","v":-4486.7018312755736},{"$f":"'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS125+'Appliance costs'!BS124+'Appliance costs'!BS127","v":-4513.9927974404673},{"$f":"'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT125+'Appliance costs'!BT124+'Appliance costs'!BT127","v":-4541.1493285131492},{"$f":"'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU125+'Appliance costs'!BU124+'Appliance costs'!BU127","v":-4568.1716483763394},{"$f":"'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV125+'Appliance costs'!BV124+'Appliance costs'!BV127","v":-4595.0600860106006},{"$f":"'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW125+'Appliance costs'!BW124+'Appliance costs'!BW127","v":-4621.8150720500125},{"$f":"'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX125+'Appliance costs'!BX124+'Appliance costs'!BX127","v":-4648.4371356204738},{"$f":"'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY125+'Appliance costs'!BY124+'Appliance costs'!BY127","v":-4674.9269014482725},{"$f":"'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ125+'Appliance costs'!BZ124+'Appliance costs'!BZ127","v":-4701.2850872276831},{"$f":"'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA125+'Appliance costs'!CA124+'Appliance costs'!CA127","v":-4727.512501237421},{"$f":"'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB125+'Appliance costs'!CB124+'Appliance costs'!CB127","v":-4753.6100401967433},{"$f":"'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC125+'Appliance costs'!CC124+'Appliance costs'!CC127","v":-4779.5786873529596}]
[]
["Cooking plus hot water and space heating"]
["Commercial",null,{"$f":"'Appliance costs'!B84+'Appliance costs'!B85+'Appliance costs'!B124+'Appliance costs'!B127+'Appliance costs'!B125+'Appliance costs'!B126","v":-13715.094488786024},{"$f":"'Appliance costs'!C84+'Appliance costs'!C85+'Appliance costs'!C124+'Appliance costs'!C127+'Appliance costs'!C125+'Appliance costs'!C126","v":-13600.532413779798},{"$f":"'Appliance costs'!D84+'Appliance costs'!D85+'Appliance costs'!D124+'Appliance costs'!D127+'Appliance costs'!D125+'Appliance costs'!D126","v":-13259.767009973752},{"$f":"'Appliance costs'!E84+'Appliance costs'!E85+'Appliance costs'!E124+'Appliance costs'!E127+'Appliance costs'!E125+'Appliance costs'!E126","v":-13302.275526263751},{"$f":"'Appliance costs'!F84+'Appliance costs'!F85+'Appliance costs'!F124+'Appliance costs'!F127+'Appliance costs'!F125+'Appliance costs'!F126","v":-12565.504211725847},{"$f":"'Appliance costs'!G84+'Appliance costs'!G85+'Appliance costs'!G124+'Appliance costs'!G127+'Appliance costs'!G125+'Appliance costs'!G126","v":-12180.62514139075},{"$f":"'Appliance costs'!H84+'Appliance costs'!H85+'Appliance costs'!H124+'Appliance costs'!H127+'Appliance costs'!H125+'Appliance costs'!H126","v":-11649.88059799761},{"$f":"'Appliance costs'!I84+'Appliance costs'!I85+'Appliance costs'!I124+'Appliance costs'!I127+'Appliance costs'!I125+'Appliance costs'!I126","v":-11463.8292388838},{"$f":"'Appliance costs'!J84+'Appliance costs'!J85+'Appliance costs'!J124+'Appliance costs'!J127+'Appliance costs'!J125+'Appliance costs'!J126","v":-11808.072855515158},{"$f":"'Appliance costs'!K84+'Appliance costs'!K85+'Appliance costs'!K124+'Appliance costs'!K127+'Appliance costs'!K125+'Appliance costs'!K126","v":-11043.868185468637},{"$f":"'Appliance costs'!L84+'Appliance costs'!L85+'Appliance costs'!L124+'Appliance costs'!L127+'Appliance costs'!L125+'Appliance costs'!L126","v":-10464.860270087844},{"$f":"'Appliance costs'!M84+'Appliance costs'!M85+'Appliance costs'!M124+'Appliance costs'!M127+'Appliance costs'!M125+'Appliance costs'!M126","v":-10314.669764664395},{"$f":"'Appliance costs'!N84+'Appliance costs'!N85+'Appliance costs'!N124+'Appliance costs'!N127+'Appliance costs'!N125+'Appliance costs'!N126","v":-10160.394459878526},{"$f":"'Appliance costs'!O84+'Appliance costs'!O85+'Appliance costs'!O124+'Appliance costs'!O127+'Appliance costs'!O125+'Appliance costs'!O126","v":-10001.656804972088},{"$f":"'Appliance costs'!P84+'Appliance costs'!P85+'Appliance costs'!P124+'Appliance costs'!P127+'Appliance costs'!P125+'Appliance costs'!P126","v":-10178.106686896612},{"$f":"'Appliance costs'!Q84+'Appliance costs'!Q85+'Appliance costs'!Q124+'Appliance costs'!Q127+'Appliance costs'!Q125+'Appliance costs'!Q126","v":-9981.3804757547878},{"$f":"'Appliance costs'!R84+'Appliance costs'!R85+'Appliance costs'!R124+'Appliance costs'!R127+'Appliance costs'!R125+'Appliance costs'!R126","v":-9731.174786855001},{"$f":"'Appliance costs'!S84+'Appliance costs'!S85+'Appliance costs'!S124+'Appliance costs'!S127+'Appliance costs'!S125+'Appliance costs'!S126","v":-9465.2635160582722},{"$f":"'Appliance costs'!T84+'Appliance costs'!T85+'Appliance costs'!T124+'Appliance costs'!T127+'Appliance costs'!T125+'Appliance costs'!T126","v":-9089.0871032806135},{"$f":"'Appliance costs'!U84+'Appliance costs'!U85+'Appliance costs'!U124+'Appliance costs'!U127+'Appliance costs'!U125+'Appliance costs'!U126","v":-8832.2153668615574},{"$f":"'Appliance costs'!V84+'Appliance costs'!V85+'Appliance costs'!V124+'Appliance costs'!V127+'Appliance costs'!V125+'Appliance costs'!V126","v":-8566.0700503432017},{"$f":"'Appliance costs'!W84+'Appliance costs'!W85+'Appliance costs'!W124+'Appliance costs'!W127+'Appliance costs'!W125+'Appliance costs'!W126","v":-8220.155115091573},{"$f":"'Appliance costs'!X84+'Appliance costs'!X85+'Appliance costs'!X124+'Appliance costs'!X127+'Appliance costs'!X125+'Appliance costs'!X126","v":-7856.8671852653088},{"$f":"'Appliance costs'!Y84+'Appliance costs'!Y85+'Appliance costs'!Y124+'Appliance costs'!Y127+'Appliance costs'!Y125+'Appliance costs'!Y126","v":-7444.0282137553913},{"$f":"'Appliance costs'!Z84+'Appliance costs'!Z85+'Appliance costs'!Z124+'Appliance costs'!Z127+'Appliance costs'!Z125+'Appliance costs'!Z126","v":-7030.5363411557655},{"$f":"'Appliance costs'!AA84+'Appliance costs'!AA85+'Appliance costs'!AA124+'Appliance costs'!AA127+'Appliance costs'!AA125+'Appliance costs'!AA126","v":-6485.9427278796293},{"$f":"'Appliance costs'!AB84+'Appliance costs'!AB85+'Appliance costs'!AB124+'Appliance costs'!AB127+'Appliance costs'!AB125+'Appliance costs'!AB126","v":-5917.72861050143},{"$f":"'Appliance costs'!AC84+'Appliance costs'!AC85+'Appliance costs'!AC124+'Appliance costs'!AC127+'Appliance costs'!AC125+'Appliance costs'!AC126","v":-5606.0287983150147},{"$f":"'Appliance costs'!AD84+'Appliance costs'!AD85+'Appliance costs'!AD124+'Appliance costs'!AD127+'Appliance costs'!AD125+'Appliance costs'!AD126","v":-5746.5630694621868},{"$f":"'Appliance costs'!AE84+'Appliance costs'!AE85+'Appliance costs'!AE124+'Appliance costs'!AE127+'Appliance costs'!AE125+'Appliance costs'!AE126","v":-6102.4957835037467},{"$f":"'Appliance costs'!AF84+'Appliance costs'!AF85+'Appliance costs'!AF124+'Appliance costs'!AF127+'Appliance costs'!AF125+'Appliance costs'!AF126","v":-6360.9299404012527},{"$f":"'Appliance costs'!AG84+'Appliance costs'!AG85+'Appliance costs'!AG124+'Appliance costs'!AG127+'Appliance costs'!AG125+'Appliance costs'!AG126","v":-6283.798767850074},{"$f":"'Appliance costs'!AH84+'Appliance costs'!AH85+'Appliance costs'!AH124+'Appliance costs'!AH127+'Appliance costs'!AH125+'Appliance costs'!AH126","v":-5996.2155545697169},{"$f":"'Appliance costs'!AI84+'Appliance costs'!AI85+'Appliance costs'!AI124+'Appliance costs'!AI127+'Appliance costs'!AI125+'Appliance costs'!AI126","v":-5717.4452043608126},{"$f":"'Appliance costs'!AJ84+'Appliance costs'!AJ85+'Appliance costs'!AJ124+'Appliance costs'!AJ127+'Appliance costs'!AJ125+'Appliance costs'!AJ126","v":-5713.3834178463385},{"$f":"'Appliance costs'!AK84+'Appliance costs'!AK85+'Appliance costs'!AK124+'Appliance costs'!AK127+'Appliance costs'!AK125+'Appliance costs'!AK126","v":-6011.0511419354916},{"$f":"'Appliance costs'!AL84+'Appliance costs'!AL85+'Appliance costs'!AL124+'Appliance costs'!AL127+'Appliance costs'!AL125+'Appliance costs'!AL126","v":-6324.3218217513131},{"$f":"'Appliance costs'!AM84+'Appliance costs'!AM85+'Appliance costs'!AM124+'Appliance costs'!AM127+'Appliance costs'!AM125+'Appliance costs'!AM126","v":-6325.996205510357},{"$f":"'Appliance costs'!AN84+'Appliance costs'!AN85+'Appliance costs'!AN124+'Appliance costs'!AN127+'Appliance costs'!AN125+'Appliance costs'!AN126","v":-5993.7211465344153},{"$f":"'Appliance costs'!AO84+'Appliance costs'!AO85+'Appliance costs'!AO124+'Appliance costs'!AO127+'Appliance costs'!AO125+'Appliance costs'!AO126","v":-5729.4726734935493},{"$f":"'Appliance costs'!AP84+'Appliance costs'!AP85+'Appliance costs'!AP124+'Appliance costs'!AP127+'Appliance costs'!AP125+'Appliance costs'!AP126","v":-5729.647375679675},{"$f":"'Appliance costs'!AQ84+'Appliance costs'!AQ85+'Appliance costs'!AQ124+'Appliance costs'!AQ127+'Appliance costs'!AQ125+'Appliance costs'!AQ126","v":-6018.6964703533704},{"$f":"'Appliance costs'!AR84+'Appliance costs'!AR85+'Appliance costs'!AR124+'Appliance costs'!AR127+'Appliance costs'!AR125+'Appliance costs'!AR126","v":-6298.9289952091476},{"$f":"'Appliance costs'!AS84+'Appliance costs'!AS85+'Appliance costs'!AS124+'Appliance costs'!AS127+'Appliance costs'!AS125+'Appliance costs'!AS126","v":-6296.7937688970032},{"$f":"'Appliance costs'!AT84+'Appliance costs'!AT85+'Appliance costs'!AT124+'Appliance costs'!AT127+'Appliance costs'!AT125+'Appliance costs'!AT126","v":-6020.1860702944914},{"$f":"'Appliance costs'!AU84+'Appliance costs'!AU85+'Appliance costs'!AU124+'Appliance costs'!AU127+'Appliance costs'!AU125+'Appliance costs'!AU126","v":-5772.198669804121},{"$f":"'Appliance costs'!AV84+'Appliance costs'!AV85+'Appliance costs'!AV124+'Appliance costs'!AV127+'Appliance costs'!AV125+'Appliance costs'!AV126","v":-5743.365578553161},{"$f":"'Appliance costs'!AW84+'Appliance costs'!AW85+'Appliance costs'!AW124+'Appliance costs'!AW127+'Appliance costs'!AW125+'Appliance costs'!AW126","v":-9668.2581840718121},{"$f":"'Appliance costs'!AX84+'Appliance costs'!AX85+'Appliance costs'!AX124+'Appliance costs'!AX127+'Appliance costs'!AX125+'Appliance costs'!AX126","v":-9603.5219505440018},{"$f":"'Appliance costs'!AY84+'Appliance costs'!AY85+'Appliance costs'!AY124+'Appliance costs'!AY127+'Appliance costs'!AY125+'Appliance costs'!AY126","v":-9539.0876807061977},{"$f":"'Appliance costs'!AZ84+'Appliance costs'!AZ85+'Appliance costs'!AZ124+'Appliance costs'!AZ127+'Appliance costs'!AZ125+'Appliance costs'!AZ126","v":-9474.9455994176642},{"$f":"'Appliance costs'!BA84+'Appliance costs'!BA85+'Appliance costs'!BA124+'Appliance costs'!BA127+'Appliance costs'!BA125+'Appliance costs'!BA126","v":-9411.0864352143763},{"$f":"'Appliance costs'!BB84+'Appliance costs'!BB85+'Appliance costs'!BB124+'Appliance costs'!BB127+'Appliance costs'!BB125+'Appliance costs'!BB126","v":-9347.5013942975893},{"$f":"'Appliance costs'!BC84+'Appliance costs'!BC85+'Appliance costs'!BC124+'Appliance costs'!BC127+'Appliance costs'!BC125+'Appliance costs'!BC126","v":-9284.1821362370974},{"$f":"'Appliance costs'!BD84+'Appliance costs'!BD85+'Appliance costs'!BD124+'Appliance costs'!BD127+'Appliance costs'!BD125+'Appliance costs'!BD126","v":-9275.9424070270761},{"$f":"'Appliance costs'!BE84+'Appliance costs'!BE85+'Appliance costs'!BE124+'Appliance costs'!BE127+'Appliance costs'!BE125+'Appliance costs'!BE126","v":-9325.2142996656767},{"$f":"'Appliance costs'!BF84+'Appliance costs'!BF85+'Appliance costs'!BF124+'Appliance costs'!BF127+'Appliance costs'!BF125+'Appliance costs'!BF126","v":-9374.2743564277152},{"$f":"'Appliance costs'!BG84+'Appliance costs'!BG85+'Appliance costs'!BG124+'Appliance costs'!BG127+'Appliance costs'!BG125+'Appliance costs'!BG126","v":-9423.1195964923154},{"$f":"'Appliance costs'!BH84+'Appliance costs'!BH85+'Appliance costs'!BH124+'Appliance costs'!BH127+'Appliance costs'!BH125+'Appliance costs'!BH126","v":-9471.7473617381547},{"$f":"'Appliance costs'!BI84+'Appliance costs'!BI85+'Appliance costs'!BI124+'Appliance costs'!BI127+'Appliance costs'!BI125+'Appliance costs'!BI126","v":-9520.1553007925577},{"$f":"'Appliance costs'!BJ84+'Appliance costs'!BJ85+'Appliance costs'!BJ124+'Appliance costs'!BJ127+'Appliance costs'!BJ125+'Appliance costs'!BJ126","v":-9568.3413541329064},{"$f":"'Appliance costs'!BK84+'Appliance costs'!BK85+'Appliance costs'!BK124+'Appliance costs'!BK127+'Appliance costs'!BK125+'Appliance costs'!BK126","v":-9616.3037401733836},{"$f":"'Appliance costs'!BL84+'Appliance costs'!BL85+'Appliance costs'!BL124+'Appliance costs'!BL127+'Appliance costs'!BL125+'Appliance costs'!BL126","v":-9664.0409422754801},{"$f":"'Appliance costs'!BM84+'Appliance costs'!BM85+'Appliance costs'!BM124+'Appliance costs'!BM127+'Appliance costs'!BM125+'Appliance costs'!BM126","v":-9711.5516966253053},{"$f":"'Appliance costs'!BN84+'Appliance costs'!BN85+'Appliance costs'!BN124+'Appliance costs'!BN127+'Appliance costs'!BN125+'Appliance costs'!BN126","v":-9758.8349809253705},{"$f":"'Appliance costs'!BO84+'Appliance costs'!BO85+'Appliance costs'!BO124+'Appliance costs'!BO127+'Appliance costs'!BO125+'Appliance costs'!BO126","v":-9805.8900038524625},{"$f":"'Appliance costs'!BP84+'Appliance costs'!BP85+'Appliance costs'!BP124+'Appliance costs'!BP127+'Appliance costs'!BP125+'Appliance costs'!BP126","v":-9852.7161952371007},{"$f":"'Appliance costs'!BQ84+'Appliance costs'!BQ85+'Appliance costs'!BQ124+'Appliance costs'!BQ127+'Appliance costs'!BQ125+'Appliance costs'!BQ126","v":-9899.3131969235546},{"$f":"'Appliance costs'!BR84+'Appliance costs'!BR85+'Appliance costs'!BR124+'Appliance costs'!BR127+'Appliance costs'!BR125+'Appliance costs'!BR126","v":-9945.6808542725666},{"$f":"'Appliance costs'!BS84+'Appliance costs'!BS85+'Appliance costs'!BS124+'Appliance costs'!BS127+'Appliance costs'!BS125+'Appliance costs'!BS126","v":-9991.8192082720561},{"$f":"'Appliance costs'!BT84+'Appliance costs'!BT85+'Appliance costs'!BT124+'Appliance costs'!BT127+'Appliance costs'!BT125+'Appliance costs'!BT126","v":-10037.728488223751},{"$f":"'Appliance costs'!BU84+'Appliance costs'!BU85+'Appliance costs'!BU124+'Appliance costs'!BU127+'Appliance costs'!BU125+'Appliance costs'!BU126","v":-10083.40910497637},{"$f":"'Appliance costs'!BV84+'Appliance costs'!BV85+'Appliance costs'!BV124+'Appliance costs'!BV127+'Appliance costs'!BV125+'Appliance costs'!BV126","v":-10128.861644678334},{"$f":"'Appliance costs'!BW84+'Appliance costs'!BW85+'Appliance costs'!BW124+'Appliance costs'!BW127+'Appliance costs'!BW125+'Appliance costs'!BW126","v":-10174.08686302531},{"$f":"'Appliance costs'!BX84+'Appliance costs'!BX85+'Appliance costs'!BX124+'Appliance costs'!BX127+'Appliance costs'!BX125+'Appliance costs'!BX126","v":-10219.085679979946},{"$f":"'Appliance costs'!BY84+'Appliance costs'!BY85+'Appliance costs'!BY124+'Appliance costs'!BY127+'Appliance costs'!BY125+'Appliance costs'!BY126","v":-10263.85917494318},{"$f":"'Appliance costs'!BZ84+'Appliance costs'!BZ85+'Appliance costs'!BZ124+'Appliance costs'!BZ127+'Appliance costs'!BZ125+'Appliance costs'!BZ126","v":-10308.408582358312},{"$f":"'Appliance costs'!CA84+'Appliance costs'!CA85+'Appliance costs'!CA124+'Appliance costs'!CA127+'Appliance costs'!CA125+'Appliance costs'!CA126","v":-10352.735287730873},{"$f":"'Appliance costs'!CB84+'Appliance costs'!CB85+'Appliance costs'!CB124+'Appliance costs'!CB127+'Appliance costs'!CB125+'Appliance costs'!CB126","v":-10396.84082404889},{"$f":"'Appliance costs'!CC84+'Appliance costs'!CC85+'Appliance costs'!CC124+'Appliance costs'!CC127+'Appliance costs'!CC125+'Appliance costs'!CC126","v":-10440.726868589758}]
[]
[]
["Weighted average NPV",2020,{"$f":"B12+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN12+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"C47","v":-8195.2107354863165},{"$f":"D47","v":-8131.9960581043497},-7943.3060688941969,-7964.645450272531,-7562.2496886810222,-7350.5471760602268,-7061.09639685399,-6959.8501945564858,-7146.3412216317265,-6736.5330216741349,-6421.7306605880949,-6339.5908404112133,-6256.0678071430893,-6169.2095762222943,-6264.7460632365819,-6157.1328124171032,-6020.6289853282615,-5876.0775681614086,-5671.0724840524317,-5530.9626176104366,-5292.3107153033261,-5103.4614194723272,-4905.46326962284,-4680.5073406990114,-4455.1805384498302,-4158.5543088339891,-3849.068685397709,-3679.0398091279048,-3754.8852514715427,-3947.8313142790175,-4088.2336362072106,-4046.1850986768977,-3889.7127555751458,-3738.0362768498931,-3735.729681707744,-3897.484777302252,-4067.7271938244908,-4068.5503098203994,-3887.8000191647948,-3744.0406860444668,-3744.0579611995618,-3901.1464712779562,-4053.4440302373741,-4052.2138649113353,-3901.7487386027765,-3766.847732923502,-3751.1089012140665,-5885.1127090094833,-5849.8570960431634,-5814.7678837189596,-5779.8396853306249,-5745.0673917288859,-5710.4461569875421,-5675.9713850144517,-5671.4466324159594,-5698.194234401104,-5724.8284405915601,-5751.3475807942941,-5777.750162871429,-5804.0348639484164,-5830.2005222021289,-5856.2461291919517,-5882.1708226999281,-5907.9738800485957,-5933.6547118676499,{"$f":"BP47","v":-5959.2128562827957},-5984.6479735022449,-6009.9598407782614,-6035.1483477228885,-6060.213491958737,-6085.1553750871335,-6109.9741989575032,-6134.6702622230232,-6159.2439571689974,-6183.6957668014393,-6208.0262621845213,-6232.2361000165074,-6256.3260204348426,-6280.2968450418839,-6304.1494751436985]
[]
["Number of decision points",2021,{"$f":"B15+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN15+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101]
["ATCO",null,{"$f":"CustomersCOM!K11","v":809},{"$f":"CustomersCOM!L11","v":821},{"$f":"CustomersCOM!M11","v":836},{"$f":"CustomersCOM!N11","v":861},{"$f":"CustomersCOM!O11","v":861},{"$f":"CustomersCOM!P11","v":861},{"$f":"CustomersCOM!Q11","v":861},{"$f":"CustomersCOM!R11","v":861},{"$f":"CustomersCOM!S11","v":861},{"$f":"CustomersCOM!T11","v":861},{"$f":"CustomersCOM!U11","v":861},{"$f":"CustomersCOM!V11","v":861},{"$f":"CustomersCOM!W11","v":861},{"$f":"CustomersCOM!X11","v":861},{"$f":"CustomersCOM!Y11","v":861},{"$f":"CustomersCOM!Z11","v":861},{"$f":"CustomersCOM!AA11","v":861},{"$f":"CustomersCOM!AB11","v":861},{"$f":"CustomersCOM!AC11","v":1052.2112},{"$f":"CustomersCOM!AD11","v":1055.2705791999999},{"$f":"CustomersCOM!AE11","v":1058.3789084672001},{"$f":"CustomersCOM!AF11","v":1131.0800418827469},{"$f":"CustomersCOM!AG11","v":1135.2413225528708},{"$f":"CustomersCOM!AH11","v":1064.8384717915887},{"$f":"CustomersCOM!AI11","v":1054.0231179044224},{"$f":"CustomersCOM!AJ11","v":1049.2510254328047},{"$f":"CustomersCOM!AK11","v":1043.4980213310735},{"$f":"CustomersCOM!AL11","v":1033.7680292457492},{"$f":"CustomersCOM!AM11","v":1049.0769571287663},{"$f":"CustomersCOM!AN11","v":1035.3246493002512},{"$f":"CustomersCOM!AO11","v":1011.6273507030501},{"$f":"CustomersCOM!AP11","v":978.02484130023788},{"$f":"CustomersCOM!AQ11","v":920.55674193503694},{"$f":"CustomersCOM!AR11","v":988.52971496729674},{"$f":"CustomersCOM!AS11","v":988.84382010742752},{"$f":"CustomersCOM!AT11","v":989.21785641099791},{"$f":"CustomersCOM!AU11","v":1055.1956340347697},{"$f":"CustomersCOM!AV11","v":1047.6604523362853},{"$f":"CustomersCOM!AW11","v":951.60792505586971},{"$f":"CustomersCOM!AX11","v":872.2454933556462},{"$f":"CustomersCOM!AY11","v":725.20051138222357},{"$f":"CustomersCOM!AZ11","v":607.74370933669479},{"$f":"CustomersCOM!BA11","v":649.75673449934789},{"$f":"CustomersCOM!BB11","v":786.60170756135062},{"$f":"CustomersCOM!BC11","v":839.8993007311052},{"$f":"CustomersCOM!BD11","v":805.98370352818074},{"$f":"CustomersCOM!BE11","v":713.20376871406802},{"$f":"CustomersCOM!BF11","v":548.79495363921171},{"$f":"CustomersCOM!BG11","v":617.25497382465483},{"$f":"CustomersCOM!BH11","v":717.05417792935623},{"$f":"CustomersCOM!BI11","v":786.51537280163882},{"$f":"CustomersCOM!BJ11","v":854.30396035984802},{"$f":"CustomersCOM!BK11","v":781.57234535606335},{"$f":"CustomersCOM!BL11","v":628.58417050356866},{"$f":"CustomersCOM!BM11","v":597.51383382155427},{"$f":"CustomersCOM!BN11","v":546.56777848626803},{"$f":"CustomersCOM!BO11","v":466.82550737232316},{"$f":"CustomersCOM!BP11","v":488.40220534283372},{"$f":"CustomersCOM!BQ11","v":557.89259652146256},{"$f":"CustomersCOM!BR11","v":555.10502613537665},{"$f":"CustomersCOM!BS11","v":543.32860603083509},{"$f":"CustomersCOM!BT11","v":675.59929160671174},{"$f":"CustomersCOM!BU11","v":511.34089444028484},{"$f":"CustomersCOM!BV11","v":579.95073086252364},{"$f":"CustomersCOM!BW11","v":679.89915193907359},{"$f":"CustomersCOM!BX11","v":749.50896691531739},{"$f":"CustomersCOM!BY11","v":817.4455800970718},{"$f":"CustomersCOM!BZ11","v":744.86139861433821},{"$f":"CustomersCOM!CA11","v":592.02006754881052},{"$f":"CustomersCOM!CB11","v":561.0959872786151},{"$f":"CustomersCOM!CC11","v":510.29560332950064},{"$f":"CustomersCOM!CD11","v":430.69842091618284},{"$f":"CustomersCOM!CE11","v":452.41962723251794},{"$f":"CustomersCOM!CF11","v":522.05394872358806},{"$f":"CustomersCOM!CG11","v":519.40973292869364},{"$f":"CustomersCOM!CH11","v":507.77609399697883},{"$f":"CustomersCOM!CI11","v":640.18898962099092},{"$f":"CustomersCOM!CJ11","v":476.0722336625069},{"$f":"CustomersCOM!CK11","v":544.82314472785674},{"$f":"CustomersCOM!CL11","v":644.9120761489454}]
[]
[]
[]
["S curves","Constant","NPV coefficient",null,null,null,null,null,null,null,null,null,"Relative U","P(Disconnect)","Average Decision Points","Economic Disconnection Estimate","Economic Stay Estimate","Natural Attrition"]
["ATCO",{"$f":"L31","v":-10.819758586225117},{"$f":"L30","v":-3.0913595960643191E-3},null,null,null,null,null,null,null,"Against Gas",{"$f":"Scenarios!F169","v":0},{"$f":"$B21+$C21*L21","v":-10.819758586225117},{"$f":"1-EXP(M21)/(1+EXP(M21))","v":0.99998000000604015},50000,{"$f":"N21*O21","v":49999.00000030201},{"$f":"O21-P21","v":0.99999969798955135},3800,{"$f":"Q21/R21","v":2.6315781526040826E-4}]
[null,null,null,null,null,null,null,null,null,null,"For Gas (status quo)",{"$f":"Scenarios!F170","v":-7000},{"$f":"$B21+$C21*L22","v":10.819758586225117},{"$f":"1-EXP(M22)/(1+EXP(M22))","v":1.9999993959851636E-5},50000,{"$f":"N22*O22","v":0.99999969799258182},{"$f":"O22-P22","v":49999.00000030201},3800,{"$f":"Q22/R22","v":13.157631579026845}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of number of people disconnecting","Less than one person disconnects","Solve for 0"]
[null,null,null,null,null,null,null,null,null,null,"Relative U where less than 1 person disconnects ",null,10.819758586225117,{"$f":"1-EXP(M25)/(1+EXP(M25))","v":1.9999993959851636E-5},50000,{"$f":"N25*O25","v":0.99999969799258182},0.99999998999999995,{"$f":"(P25-Q25)","v":-2.9200741813451003E-7}]
[]
[null,null,null,null,null,null,null,null,null,null,"Current Economics (where households don't switch)",{"$f":"L22","v":-7000}]
[null,null,null,null,null,null,null,null,null,null,"Difference in NPV to reach almost 100% disconnections",{"$f":"L21-L27","v":7000}]
[null,null,null,null,null,null,null,null,null,null,"Difference in RU to reach almost 100% disconnections",{"$f":"-2*M25","v":-21.639517172450233}]
[null,null,null,null,null,null,null,null,null,null,"Implied NPV Coefficient",{"$f":"L29/L28","v":-3.0913595960643191E-3}]
[null,null,null,null,null,null,null,null,null,null,"Intercept",{"$f":"M25-L30*L27","v":-10.819758586225117}]
[]
[null,null,null,null,null,null,null,null,null,null,"NPV per year of appliance life",{"$f":"L21/15","v":0}]
[]
[]
["S curves (Relative utility)",2020,{"$f":"B36+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN36+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"$B21+$C21*C13","v":14.514584762689836},14.319165463152981,13.735856854326901,13.801824555724892,12.557874556713372,11.903425962812147,11.008629518924653,10.695641099887194,11.272151926016129,10.005287414531384,9.0321201147243499,8.7781963934015508,8.5199966630157355,8.2514866373615661,8.5468242732674575,8.2141530176829853,7.7921706019123889,7.3453101913289416,6.7115657573266851,6.2784357771979309,5.5406769288818403,4.956875846004694,4.3447923654644995,3.6493726958942592,2.9528065235107661,2.0358281821434581,1.0790968302897657,0.55347643202507335,0.78794196803182004,1.3844076308145379,1.8184416960169685,1.6884545460221645,1.2047422666558951,0.73585572865134097,0.728725213624422,1.2287683806028067,1.7550489085760077,1.7575934561086335,1.1988293105990149,0.75441751663368173,0.75447092035015828,1.24008799341245,1.7108945137588183,1.7070916303734229,1.2419498182864288,0.82492229986107724,0.77626791142527196,7.3732410606914307,7.2642532832328683,7.1557799099961024,7.0478042887350867,6.9403106252321827,6.8332839389869342,6.7267100218257916,6.7127223844606263,6.7954088405291131,6.8777447494195343,6.9597249479646308,7.0413448234296574,7.1226002863336859,7.2034877450636401,7.2840040821669483,7.3641466322178566,7.4439131611604594,{"$f":"$B21+$C21*BO13","v":7.5233018470392068},7.602311262034565,7.6809403557279303,7.7591884395259498,7.8370551721797561,7.9145405463399818,7.9916448760928631,8.0683687854275625,8.1447131975884375,8.2206793252704351,8.2962686616188215,8.3714829719983115,8.4463242864993795,8.5207948931530275,8.5948973318275783,8.668634388784195]
[]
["S curves",2020,{"$f":"B39+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN39+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"1-EXP(C37)/(1+EXP(C37))","v":4.9704500593161782E-7},6.0431752868517208E-7,1.0829108215704153E-6,1.0137790564801463E-6,3.5170848685650569E-6,6.7671351433595817E-6,1.6557919069071225E-5,2.2642910821213391E-5,1.2722167059275868E-5,4.5158475634354822E-5,1.1949457125703944E-4,1.5403196113805695E-4,1.9940032247300898E-4,2.6080241348613864E-4,1.9412303184485058E-4,2.7072046205178779E-4,4.1278508645714584E-4,6.4519652601346955E-4,1.2152787858171754E-3,1.8728192700890878E-3,3.9085331831553161E-3,6.9857278607875495E-3,1.2808027920812037E-2,2.5348196578611093E-2,4.9604034918878215E-2,0.11549221580779867,0.25367697119241839,0.36505822693355028,0.31261073952040475,0.20030204772403359,0.13962096216145214,0.15597919049401843,0.23063266812054128,0.32391104573237928,0.32547453282681293,0.22639706062415521,0.14741151405147856,0.1470919986926712,0.231683541102087,0.31985950891157044,0.31984789107667622,0.22442066957526274,0.15304772921555665,0.15354132529988951,0.2240967740022719,0.30471979239234848,0.31512479344297695,6.2743611950166756E-4,6.9963403825035186E-4,7.7973226561856013E-4,8.6856057612660909E-4,9.6703281723320433E-4,1.0761551097732136E-3,1.1970348077749993E-3,1.2138756792434702E-3,1.1176498847101923E-3,1.029404618420493E-3,9.4845723624636946E-4,8.7418425189356164E-4,8.0601627156862143E-4,7.4343333868054362E-4,6.859606604222579E-4,6.3316468901442047E-4,5.8464953152703725E-4,{"$f":"1-EXP(BO37)/(1+EXP(BO37))","v":5.4005366345000194E-4},4.9904692252245031E-4,4.6132776070106907E-4,4.2662073353638696E-4,3.9467420759398131E-4,3.6525826789346461E-4,3.3816280863818715E-4,3.1319579173916257E-4,2.9018165882410685E-4,2.6895988353325961E-4,2.4938365195337209E-4,2.3131866002668033E-4,2.1464201768794933E-4,1.9924125033543572E-4,1.8501338903664788E-4,1.7186414159797714E-4]
[]
["S curves (number of disconnections)",2020,{"$f":"B42+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN42+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"(INT(C40*C16)+Control!$L$18*CustomersCOM!J2)*Scenarios!B16","v":48.556000000000004},{"$f":"(INT(D40*D16)+Control!$L$18*CustomersCOM!K2)*Scenarios!C16","v":49.271999999999998},{"$f":"(INT(E40*E16)+Control!$L$18*CustomersCOM!L2)*Scenarios!D16","v":50.160000000000004},{"$f":"(INT(F40*F16)+Control!$L$18*CustomersCOM!M2)*Scenarios!E16","v":50.9},{"$f":"(INT(G40*G16)+Control!$L$18*CustomersCOM!N2)*Scenarios!F16","v":51.652800000000006},{"$f":"(INT(H40*H16)+Control!$L$18*CustomersCOM!O2)*Scenarios!G16","v":52.417644800000005},{"$f":"(INT(I40*I16)+Control!$L$18*CustomersCOM!P2)*Scenarios!H16","v":53.194727116800003},{"$f":"(INT(J40*J16)+Control!$L$18*CustomersCOM!Q2)*Scenarios!I16","v":53.984242750668805},{"$f":"(INT(K40*K16)+Control!$L$18*CustomersCOM!R2)*Scenarios!J16","v":55.064562918199798},{"$f":"(INT(L40*L16)+Control!$L$18*CustomersCOM!S2)*Scenarios!K16","v":56.161528208411276},{"$f":"(INT(M40*M16)+Control!$L$18*CustomersCOM!T2)*Scenarios!L16","v":56.976882095577636},{"$f":"(INT(N40*N16)+Control!$L$18*CustomersCOM!U2)*Scenarios!M16","v":57.748974567195319},{"$f":"(INT(O40*O16)+Control!$L$18*CustomersCOM!V2)*Scenarios!N16","v":58.50197866892654},{"$f":"(INT(P40*P16)+Control!$L$18*CustomersCOM!W2)*Scenarios!O16","v":59.231970754250831},{"$f":"(INT(Q40*Q16)+Control!$L$18*CustomersCOM!X2)*Scenarios!P16","v":59.923042871233832},{"$f":"(INT(R40*R16)+Control!$L$18*CustomersCOM!Y2)*Scenarios!Q16","v":60.675350699748897},{"$f":"(INT(S40*S16)+Control!$L$18*CustomersCOM!Z2)*Scenarios!R16","v":61.372649296949902},{"$f":"(INT(T40*T16)+Control!$L$18*CustomersCOM!AA2)*Scenarios!S16","v":61.975158699762105},{"$f":"(INT(U40*U16)+Control!$L$18*CustomersCOM!AB2)*Scenarios!T16","v":63.443258064963054},{"$f":"(INT(V40*V16)+Control!$L$18*CustomersCOM!AC2)*Scenarios!U16","v":63.681485032703208},{"$f":"(INT(W40*W16)+Control!$L$18*CustomersCOM!AD2)*Scenarios!V16","v":66.426759092572397},{"$f":"(INT(X40*X16)+Control!$L$18*CustomersCOM!AE2)*Scenarios!W16","v":69.161052056202109},{"$f":"(INT(Y40*Y16)+Control!$L$18*CustomersCOM!AF2)*Scenarios!X16","v":75.884407847977286},{"$f":"(INT(Z40*Z16)+Control!$L$18*CustomersCOM!AG2)*Scenarios!Y16","v":87.580870216585382},{"$f":"(INT(AA40*AA16)+Control!$L$18*CustomersCOM!AH2)*Scenarios!Z16","v":113.23054673571905},{"$f":"(INT(AB40*AB16)+Control!$L$18*CustomersCOM!AI2)*Scenarios!AA16","v":181.77762454877617},{"$f":"(INT(AC40*AC16)+Control!$L$18*CustomersCOM!AJ2)*Scenarios!AB16","v":324.05051405058106},{"$f":"(INT(AD40*AD16)+Control!$L$18*CustomersCOM!AK2)*Scenarios!AC16","v":435.75431199437872},{"$f":"(INT(AE40*AE16)+Control!$L$18*CustomersCOM!AL2)*Scenarios!AD16","v":384.01129474640123},{"$f":"(INT(AF40*AF16)+Control!$L$18*CustomersCOM!AM2)*Scenarios!AE16","v":262.47524956741563},{"$f":"(INT(AG40*AG16)+Control!$L$18*CustomersCOM!AN2)*Scenarios!AF16","v":195.42534856914597},{"$f":"(INT(AH40*AH16)+Control!$L$18*CustomersCOM!AO2)*Scenarios!AG16","v":205.64364717486939},{"$f":"(INT(AI40*AI16)+Control!$L$18*CustomersCOM!AP2)*Scenarios!AH16","v":264.82107258616992},{"$f":"(INT(AJ40*AJ16)+Control!$L$18*CustomersCOM!AQ2)*Scenarios!AI16","v":371.76178829582523},{"$f":"(INT(AK40*AK16)+Control!$L$18*CustomersCOM!AR2)*Scenarios!AJ16","v":371.27474114264191},{"$f":"(INT(AL40*AL16)+Control!$L$18*CustomersCOM!AS2)*Scenarios!AK16","v":271.78964217807135},{"$f":"(INT(AM40*AM16)+Control!$L$18*CustomersCOM!AT2)*Scenarios!AL16","v":202.70248360935906},{"$f":"(INT(AN40*AN16)+Control!$L$18*CustomersCOM!AU2)*Scenarios!AM16","v":200.89167367492163},{"$f":"(INT(AO40*AO16)+Control!$L$18*CustomersCOM!AV2)*Scenarios!AN16","v":266.08810698022194},{"$f":"(INT(AP40*AP16)+Control!$L$18*CustomersCOM!AW2)*Scenarios!AO16","v":323.02375455230106},{"$f":"(INT(AQ40*AQ16)+Control!$L$18*CustomersCOM!AX2)*Scenarios!AP16","v":274.73165953409188},{"$f":"(INT(AR40*AR16)+Control!$L$18*CustomersCOM!AY2)*Scenarios!AQ16","v":178.63273289595548},{"$f":"(INT(AS40*AS16)+Control!$L$18*CustomersCOM!AZ2)*Scenarios!AR16","v":140.91820196437166},{"$f":"(INT(AT40*AT16)+Control!$L$18*CustomersCOM!BA2)*Scenarios!AS16","v":161.35452915651416},{"$f":"(INT(AU40*AU16)+Control!$L$18*CustomersCOM!BB2)*Scenarios!AT16","v":228.70911103988811},{"$f":"(INT(AV40*AV16)+Control!$L$18*CustomersCOM!BC2)*Scenarios!AU16","v":284.79427459572855},{"$f":"(INT(AW40*AW16)+Control!$L$18*CustomersCOM!BD2)*Scenarios!AV16","v":262.65509749734565},{"$f":"(INT(AX40*AX16)+Control!$L$18*CustomersCOM!BE2)*Scenarios!AW16","v":37.604477107356267},{"$f":"(INT(AY40*AY16)+Control!$L$18*CustomersCOM!BF2)*Scenarios!AX16","v":37.454059198926842},{"$f":"(INT(AZ40*AZ16)+Control!$L$18*CustomersCOM!BG2)*Scenarios!AY16","v":37.304242962131141},{"$f":"(INT(BA40*BA16)+Control!$L$18*CustomersCOM!BH2)*Scenarios!AZ16","v":37.155025990282617},{"$f":"(INT(BB40*BB16)+Control!$L$18*CustomersCOM!BI2)*Scenarios!BA16","v":37.006405886321481},{"$f":"(INT(BC40*BC16)+Control!$L$18*CustomersCOM!BJ2)*Scenarios!BB16","v":36.858380262776201},{"$f":"(INT(BD40*BD16)+Control!$L$18*CustomersCOM!BK2)*Scenarios!BC16","v":36.710946741725095},{"$f":"(INT(BE40*BE16)+Control!$L$18*CustomersCOM!BL2)*Scenarios!BD16","v":36.564102954758191},{"$f":"(INT(BF40*BF16)+Control!$L$18*CustomersCOM!BM2)*Scenarios!BE16","v":36.417846542939159},{"$f":"(INT(BG40*BG16)+Control!$L$18*CustomersCOM!BN2)*Scenarios!BF16","v":36.272175156767403},{"$f":"(INT(BH40*BH16)+Control!$L$18*CustomersCOM!BO2)*Scenarios!BG16","v":36.127086456140333},{"$f":"(INT(BI40*BI16)+Control!$L$18*CustomersCOM!BP2)*Scenarios!BH16","v":35.982578110315764},{"$f":"(INT(BJ40*BJ16)+Control!$L$18*CustomersCOM!BQ2)*Scenarios!BI16","v":35.838647797874501},{"$f":"(INT(BK40*BK16)+Control!$L$18*CustomersCOM!BR2)*Scenarios!BJ16","v":35.695293206683004},{"$f":"(INT(BL40*BL16)+Control!$L$18*CustomersCOM!BS2)*Scenarios!BK16","v":35.552512033856274},{"$f":"(INT(BM40*BM16)+Control!$L$18*CustomersCOM!BT2)*Scenarios!BL16","v":35.410301985720842},{"$f":"(INT(BN40*BN16)+Control!$L$18*CustomersCOM!BU2)*Scenarios!BM16","v":35.26866077777796},{"$f":"(INT(BO40*BO16)+Control!$L$18*CustomersCOM!BV2)*Scenarios!BN16","v":35.127586134666849},{"$f":"(INT(BP40*BP16)+Control!$L$18*CustomersCOM!BW2)*Scenarios!BO16","v":34.987075790128173},{"$f":"(INT(BQ40*BQ16)+Control!$L$18*CustomersCOM!BX2)*Scenarios!BP16","v":34.847127486967665},{"$f":"(INT(BR40*BR16)+Control!$L$18*CustomersCOM!BY2)*Scenarios!BQ16","v":34.707738977019794},{"$f":"(INT(BS40*BS16)+Control!$L$18*CustomersCOM!BZ2)*Scenarios!BR16","v":34.56890802111171},{"$f":"(INT(BT40*BT16)+Control!$L$18*CustomersCOM!CA2)*Scenarios!BS16","v":34.430632389027259},{"$f":"(INT(BU40*BU16)+Control!$L$18*CustomersCOM!CB2)*Scenarios!BT16","v":34.292909859471152},{"$f":"(INT(BV40*BV16)+Control!$L$18*CustomersCOM!CC2)*Scenarios!BU16","v":34.155738220033271},{"$f":"(INT(BW40*BW16)+Control!$L$18*CustomersCOM!CD2)*Scenarios!BV16","v":34.01911526715314},{"$f":"(INT(BX40*BX16)+Control!$L$18*CustomersCOM!CE2)*Scenarios!BW16","v":33.883038806084528},{"$f":"(INT(BY40*BY16)+Control!$L$18*CustomersCOM!CF2)*Scenarios!BX16","v":33.747506650860188},{"$f":"(INT(BZ40*BZ16)+Control!$L$18*CustomersCOM!CG2)*Scenarios!BY16","v":33.612516624256749},{"$f":"(INT(CA40*CA16)+Control!$L$18*CustomersCOM!CH2)*Scenarios!BZ16","v":33.478066557759725},{"$f":"(INT(CB40*CB16)+Control!$L$18*CustomersCOM!CI2)*Scenarios!CA16","v":33.344154291528682},{"$f":"(INT(CC40*CC16)+Control!$L$18*CustomersCOM!CJ2)*Scenarios!CB16","v":33.210777674362575},{"$f":"(INT(CD40*CD16)+Control!$L$18*CustomersCOM!CK2)*Scenarios!CC16","v":33.077934563665117}]
[]
[]
["Commercial",2020,{"$f":"B46+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BN46+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["ATCO",null,{"$f":"'Appliance costs'!$B$139*C3+'Appliance costs'!$C$139*C6+'Appliance costs'!$D$139*C9","v":-8195.2107354863165},{"$f":"'Appliance costs'!$B$139*D3+'Appliance costs'!$C$139*D6+'Appliance costs'!$D$139*D9","v":-8131.9960581043497},{"$f":"'Appliance costs'!$B$139*E3+'Appliance costs'!$C$139*E6+'Appliance costs'!$D$139*E9","v":-7943.3060688941969},{"$f":"'Appliance costs'!$B$139*F3+'Appliance costs'!$C$139*F6+'Appliance costs'!$D$139*F9","v":-7964.645450272531},{"$f":"'Appliance costs'!$B$139*G3+'Appliance costs'!$C$139*G6+'Appliance costs'!$D$139*G9","v":-7562.2496886810222},{"$f":"'Appliance costs'!$B$139*H3+'Appliance costs'!$C$139*H6+'Appliance costs'!$D$139*H9","v":-7350.5471760602268},{"$f":"'Appliance costs'!$B$139*I3+'Appliance costs'!$C$139*I6+'Appliance costs'!$D$139*I9","v":-7061.09639685399},{"$f":"'Appliance costs'!$B$139*J3+'Appliance costs'!$C$139*J6+'Appliance costs'!$D$139*J9","v":-6959.8501945564858},{"$f":"'Appliance costs'!$B$139*K3+'Appliance costs'!$C$139*K6+'Appliance costs'!$D$139*K9","v":-7146.3412216317265},{"$f":"'Appliance costs'!$B$139*L3+'Appliance costs'!$C$139*L6+'Appliance costs'!$D$139*L9","v":-6736.5330216741349},{"$f":"'Appliance costs'!$B$139*M3+'Appliance costs'!$C$139*M6+'Appliance costs'!$D$139*M9","v":-6421.7306605880949},{"$f":"'Appliance costs'!$B$139*N3+'Appliance costs'!$C$139*N6+'Appliance costs'!$D$139*N9","v":-6339.5908404112133},{"$f":"'Appliance costs'!$B$139*O3+'Appliance costs'!$C$139*O6+'Appliance costs'!$D$139*O9","v":-6256.0678071430893},{"$f":"'Appliance costs'!$B$139*P3+'Appliance costs'!$C$139*P6+'Appliance costs'!$D$139*P9","v":-6169.2095762222943},{"$f":"'Appliance costs'!$B$139*Q3+'Appliance costs'!$C$139*Q6+'Appliance costs'!$D$139*Q9","v":-6264.7460632365819},{"$f":"'Appliance costs'!$B$139*R3+'Appliance costs'!$C$139*R6+'Appliance costs'!$D$139*R9","v":-6157.1328124171032},{"$f":"'Appliance costs'!$B$139*S3+'Appliance costs'!$C$139*S6+'Appliance costs'!$D$139*S9","v":-6020.6289853282615},{"$f":"'Appliance costs'!$B$139*T3+'Appliance costs'!$C$139*T6+'Appliance costs'!$D$139*T9","v":-5876.0775681614086},{"$f":"'Appliance costs'!$B$139*U3+'Appliance costs'!$C$139*U6+'Appliance costs'!$D$139*U9","v":-5671.0724840524317},{"$f":"'Appliance costs'!$B$139*V3+'Appliance costs'!$C$139*V6+'Appliance costs'!$D$139*V9","v":-5530.9626176104366},{"$f":"'Appliance costs'!$B$139*W3+'Appliance costs'!$C$139*W6+'Appliance costs'!$D$139*W9","v":-5292.3107153033261},{"$f":"'Appliance costs'!$B$139*X3+'Appliance costs'!$C$139*X6+'Appliance costs'!$D$139*X9","v":-5103.4614194723272},{"$f":"'Appliance costs'!$B$139*Y3+'Appliance costs'!$C$139*Y6+'Appliance costs'!$D$139*Y9","v":-4905.46326962284},{"$f":"'Appliance costs'!$B$139*Z3+'Appliance costs'!$C$139*Z6+'Appliance costs'!$D$139*Z9","v":-4680.5073406990114},{"$f":"'Appliance costs'!$B$139*AA3+'Appliance costs'!$C$139*AA6+'Appliance costs'!$D$139*AA9","v":-4455.1805384498302},{"$f":"'Appliance costs'!$B$139*AB3+'Appliance costs'!$C$139*AB6+'Appliance costs'!$D$139*AB9","v":-4158.5543088339891},{"$f":"'Appliance costs'!$B$139*AC3+'Appliance costs'!$C$139*AC6+'Appliance costs'!$D$139*AC9","v":-3849.068685397709},{"$f":"'Appliance costs'!$B$139*AD3+'Appliance costs'!$C$139*AD6+'Appliance costs'!$D$139*AD9","v":-3679.0398091279048},{"$f":"'Appliance costs'!$B$139*AE3+'Appliance costs'!$C$139*AE6+'Appliance costs'!$D$139*AE9","v":-3754.8852514715427},{"$f":"'Appliance costs'!$B$139*AF3+'Appliance costs'!$C$139*AF6+'Appliance costs'!$D$139*AF9","v":-3947.8313142790175},{"$f":"'Appliance costs'!$B$139*AG3+'Appliance costs'!$C$139*AG6+'Appliance costs'!$D$139*AG9","v":-4088.2336362072106},{"$f":"'Appliance costs'!$B$139*AH3+'Appliance costs'!$C$139*AH6+'Appliance costs'!$D$139*AH9","v":-4046.1850986768977},{"$f":"'Appliance costs'!$B$139*AI3+'Appliance costs'!$C$139*AI6+'Appliance costs'!$D$139*AI9","v":-3889.7127555751458},{"$f":"'Appliance costs'!$B$139*AJ3+'Appliance costs'!$C$139*AJ6+'Appliance costs'!$D$139*AJ9","v":-3738.0362768498931},{"$f":"'Appliance costs'!$B$139*AK3+'Appliance costs'!$C$139*AK6+'Appliance costs'!$D$139*AK9","v":-3735.729681707744},{"$f":"'Appliance costs'!$B$139*AL3+'Appliance costs'!$C$139*AL6+'Appliance costs'!$D$139*AL9","v":-3897.484777302252},{"$f":"'Appliance costs'!$B$139*AM3+'Appliance costs'!$C$139*AM6+'Appliance costs'!$D$139*AM9","v":-4067.7271938244908},{"$f":"'Appliance costs'!$B$139*AN3+'Appliance costs'!$C$139*AN6+'Appliance costs'!$D$139*AN9","v":-4068.5503098203994},{"$f":"'Appliance costs'!$B$139*AO3+'Appliance costs'!$C$139*AO6+'Appliance costs'!$D$139*AO9","v":-3887.8000191647948},{"$f":"'Appliance costs'!$B$139*AP3+'Appliance costs'!$C$139*AP6+'Appliance costs'!$D$139*AP9","v":-3744.0406860444668},{"$f":"'Appliance costs'!$B$139*AQ3+'Appliance costs'!$C$139*AQ6+'Appliance costs'!$D$139*AQ9","v":-3744.0579611995618},{"$f":"'Appliance costs'!$B$139*AR3+'Appliance costs'!$C$139*AR6+'Appliance costs'!$D$139*AR9","v":-3901.1464712779562},{"$f":"'Appliance costs'!$B$139*AS3+'Appliance costs'!$C$139*AS6+'Appliance costs'!$D$139*AS9","v":-4053.4440302373741},{"$f":"'Appliance costs'!$B$139*AT3+'Appliance costs'!$C$139*AT6+'Appliance costs'!$D$139*AT9","v":-4052.2138649113353},{"$f":"'Appliance costs'!$B$139*AU3+'Appliance costs'!$C$139*AU6+'Appliance costs'!$D$139*AU9","v":-3901.7487386027765},{"$f":"'Appliance costs'!$B$139*AV3+'Appliance costs'!$C$139*AV6+'Appliance costs'!$D$139*AV9","v":-3766.847732923502},{"$f":"'Appliance costs'!$B$139*AW3+'Appliance costs'!$C$139*AW6+'Appliance costs'!$D$139*AW9","v":-3751.1089012140665},{"$f":"'Appliance costs'!$B$139*AX3+'Appliance costs'!$C$139*AX6+'Appliance costs'!$D$139*AX9","v":-5885.1127090094833},{"$f":"'Appliance costs'!$B$139*AY3+'Appliance costs'!$C$139*AY6+'Appliance costs'!$D$139*AY9","v":-5849.8570960431634},{"$f":"'Appliance costs'!$B$139*AZ3+'Appliance costs'!$C$139*AZ6+'Appliance costs'!$D$139*AZ9","v":-5814.7678837189596},{"$f":"'Appliance costs'!$B$139*BA3+'Appliance costs'!$C$139*BA6+'Appliance costs'!$D$139*BA9","v":-5779.8396853306249},{"$f":"'Appliance costs'!$B$139*BB3+'Appliance costs'!$C$139*BB6+'Appliance costs'!$D$139*BB9","v":-5745.0673917288859},{"$f":"'Appliance costs'!$B$139*BC3+'Appliance costs'!$C$139*BC6+'Appliance costs'!$D$139*BC9","v":-5710.4461569875421},{"$f":"'Appliance costs'!$B$139*BD3+'Appliance costs'!$C$139*BD6+'Appliance costs'!$D$139*BD9","v":-5675.9713850144517},{"$f":"'Appliance costs'!$B$139*BE3+'Appliance costs'!$C$139*BE6+'Appliance costs'!$D$139*BE9","v":-5671.4466324159594},{"$f":"'Appliance costs'!$B$139*BF3+'Appliance costs'!$C$139*BF6+'Appliance costs'!$D$139*BF9","v":-5698.194234401104},{"$f":"'Appliance costs'!$B$139*BG3+'Appliance costs'!$C$139*BG6+'Appliance costs'!$D$139*BG9","v":-5724.8284405915601},{"$f":"'Appliance costs'!$B$139*BH3+'Appliance costs'!$C$139*BH6+'Appliance costs'!$D$139*BH9","v":-5751.3475807942941},{"$f":"'Appliance costs'!$B$139*BI3+'Appliance costs'!$C$139*BI6+'Appliance costs'!$D$139*BI9","v":-5777.750162871429},{"$f":"'Appliance costs'!$B$139*BJ3+'Appliance costs'!$C$139*BJ6+'Appliance costs'!$D$139*BJ9","v":-5804.0348639484164},{"$f":"'Appliance costs'!$B$139*BK3+'Appliance costs'!$C$139*BK6+'Appliance costs'!$D$139*BK9","v":-5830.2005222021289},{"$f":"'Appliance costs'!$B$139*BL3+'Appliance costs'!$C$139*BL6+'Appliance costs'!$D$139*BL9","v":-5856.2461291919517},{"$f":"'Appliance costs'!$B$139*BM3+'Appliance costs'!$C$139*BM6+'Appliance costs'!$D$139*BM9","v":-5882.1708226999281},{"$f":"'Appliance costs'!$B$139*BN3+'Appliance costs'!$C$139*BN6+'Appliance costs'!$D$139*BN9","v":-5907.9738800485957},{"$f":"'Appliance costs'!$B$139*BO3+'Appliance costs'!$C$139*BO6+'Appliance costs'!$D$139*BO9","v":-5933.6547118676499},{"$f":"'Appliance costs'!$B$139*BP3+'Appliance costs'!$C$139*BP6+'Appliance costs'!$D$139*BP9","v":-5959.2128562827957},{"$f":"'Appliance costs'!$B$139*BQ3+'Appliance costs'!$C$139*BQ6+'Appliance costs'!$D$139*BQ9","v":-5984.6479735022449},{"$f":"'Appliance costs'!$B$139*BR3+'Appliance costs'!$C$139*BR6+'Appliance costs'!$D$139*BR9","v":-6009.9598407782614},{"$f":"'Appliance costs'!$B$139*BS3+'Appliance costs'!$C$139*BS6+'Appliance costs'!$D$139*BS9","v":-6035.1483477228885},{"$f":"'Appliance costs'!$B$139*BT3+'Appliance costs'!$C$139*BT6+'Appliance costs'!$D$139*BT9","v":-6060.213491958737},{"$f":"'Appliance costs'!$B$139*BU3+'Appliance costs'!$C$139*BU6+'Appliance costs'!$D$139*BU9","v":-6085.1553750871335},{"$f":"'Appliance costs'!$B$139*BV3+'Appliance costs'!$C$139*BV6+'Appliance costs'!$D$139*BV9","v":-6109.9741989575032},{"$f":"'Appliance costs'!$B$139*BW3+'Appliance costs'!$C$139*BW6+'Appliance costs'!$D$139*BW9","v":-6134.6702622230232},{"$f":"'Appliance costs'!$B$139*BX3+'Appliance costs'!$C$139*BX6+'Appliance costs'!$D$139*BX9","v":-6159.2439571689974},{"$f":"'Appliance costs'!$B$139*BY3+'Appliance costs'!$C$139*BY6+'Appliance costs'!$D$139*BY9","v":-6183.6957668014393},{"$f":"'Appliance costs'!$B$139*BZ3+'Appliance costs'!$C$139*BZ6+'Appliance costs'!$D$139*BZ9","v":-6208.0262621845213},{"$f":"'Appliance costs'!$B$139*CA3+'Appliance costs'!$C$139*CA6+'Appliance costs'!$D$139*CA9","v":-6232.2361000165074},{"$f":"'Appliance costs'!$B$139*CB3+'Appliance costs'!$C$139*CB6+'Appliance costs'!$D$139*CB9","v":-6256.3260204348426},{"$f":"'Appliance costs'!$B$139*CC3+'Appliance costs'!$C$139*CC6+'Appliance costs'!$D$139*CC9","v":-6280.2968450418839},{"$f":"'Appliance costs'!$B$139*CD3+'Appliance costs'!$C$139*CD6+'Appliance costs'!$D$139*CD9","v":-6304.1494751436985}]

{"sheet":"ATCO Inputs>>","index":24,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["INPUT"]

{"sheet":"Price to ACIL","index":25,"n_rows":27,"n_cols":64,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Price output"]
[]
[]
[]
["Regulatory Period",null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,7,7,7,7,7,8,8,8,8,8,{"$f":"Y5+1","v":9},9,9,9,9,{"$f":"AD5+1","v":10},{"$f":"AE5+1","v":10},{"$f":"AF5+1","v":10},{"$f":"AG5+1","v":10},{"$f":"AH5+1","v":10},{"$f":"AI5+1","v":11},{"$f":"AJ5+1","v":11},{"$f":"AK5+1","v":11},{"$f":"AL5+1","v":11},{"$f":"AM5+1","v":11},{"$f":"AN5+1","v":12},{"$f":"AO5+1","v":12},{"$f":"AP5+1","v":12},{"$f":"AQ5+1","v":12},{"$f":"AR5+1","v":12},{"$f":"AS5+1","v":13},{"$f":"AT5+1","v":13},{"$f":"AU5+1","v":13},{"$f":"AV5+1","v":13},{"$f":"AW5+1","v":13},{"$f":"AX5+1","v":14},{"$f":"AY5+1","v":14},{"$f":"AZ5+1","v":14},{"$f":"BA5+1","v":14},{"$f":"BB5+1","v":14},{"$f":"BC5+1","v":15},{"$f":"BD5+1","v":15},{"$f":"BE5+1","v":15},{"$f":"BF5+1","v":15},{"$f":"BG5+1","v":15}]
["Year ending",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O6","v":2025},{"$f":"Load_Demand!P6","v":2026},{"$f":"Load_Demand!Q6","v":2027},{"$f":"Load_Demand!R6","v":2028},{"$f":"Load_Demand!S6","v":2029},{"$f":"Load_Demand!T6","v":2030},{"$f":"Load_Demand!U6","v":2031},{"$f":"Load_Demand!V6","v":2032},{"$f":"Load_Demand!W6","v":2033},{"$f":"Load_Demand!X6","v":2034},{"$f":"Load_Demand!Y6","v":2035},{"$f":"Load_Demand!Z6","v":2036},{"$f":"Load_Demand!AA6","v":2037},{"$f":"Load_Demand!AB6","v":2038},{"$f":"Load_Demand!AC6","v":2039},{"$f":"Load_Demand!AD6","v":2040},{"$f":"Load_Demand!AE6","v":2041},{"$f":"Load_Demand!AF6","v":2042},{"$f":"Load_Demand!AG6","v":2043},{"$f":"Load_Demand!AH6","v":2044},{"$f":"Load_Demand!AI6","v":2045},{"$f":"Load_Demand!AJ6","v":2046},{"$f":"Load_Demand!AK6","v":2047},{"$f":"Load_Demand!AL6","v":2048},{"$f":"Load_Demand!AM6","v":2049},{"$f":"Load_Demand!AN6","v":2050},{"$f":"Load_Demand!AO6","v":2051},{"$f":"Load_Demand!AP6","v":2052},{"$f":"Load_Demand!AQ6","v":2053},{"$f":"Load_Demand!AR6","v":2054},{"$f":"Load_Demand!AS6","v":2055},{"$f":"Load_Demand!AT6","v":2056},{"$f":"Load_Demand!AU6","v":2057},{"$f":"Load_Demand!AV6","v":2058},{"$f":"Load_Demand!AW6","v":2059},{"$f":"Load_Demand!AX6","v":2060},{"$f":"Load_Demand!AY6","v":2061},{"$f":"Load_Demand!AZ6","v":2062},{"$f":"Load_Demand!BA6","v":2063},{"$f":"Load_Demand!BB6","v":2064},{"$f":"Load_Demand!BC6","v":2065},{"$f":"Load_Demand!BD6","v":2066},{"$f":"Load_Demand!BE6","v":2067},{"$f":"Load_Demand!BF6","v":2068},{"$f":"Load_Demand!BG6","v":2069},{"$f":"Load_Demand!BH6","v":2070},{"$f":"Load_Demand!BI6","v":2071},{"$f":"Load_Demand!BJ6","v":2072},{"$f":"Load_Demand!BK6","v":2073},{"$f":"Load_Demand!BL6","v":2074}]
[]
[null,"Tariff model price output yearyear",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O6","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU6","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"ACIL Allen Model price year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O8","v":2025},2026,2027,2028,2029,{"$f":"S8","v":2029},{"$f":"T8","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,"days per year",null,null,null,null,null,null,null,null,null,null,null,null,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365]
[null,null,null,null,null,null,null,null,"Tariffs from 2030 lagged one year",null,null,null,null,null,"Per AA6","Per AA6","Per AA6","Per AA6","Per AA6"]
[null,"AD no reset",2031,"AD",null,"SL",null,null,"ACIL Allen model input year",null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,0.45950684931506847,0.52868493150684936,0.49553424657534245,null,0.45950684931506847,null,null,"Residential B3"]
[null,6.8230768816315441,7.8492862932865277,7.3611815874590363,null,6.8230768816315441,null,null,"Daily supply charge",null,0.37,0.37,0.37,0.37,{"$f":"Price_path_AA6!O53/'Price to ACIL'!O$10","v":0.45916149989002186},{"$f":"Price_path_AA6!P53/'Price to ACIL'!P$10","v":0.45916149989002186},{"$f":"Price_path_AA6!Q53/'Price to ACIL'!Q$10","v":0.45916149989002186},{"$f":"Price_path_AA6!R53/'Price to ACIL'!R$10","v":0.45916149989002186},{"$f":"Price_path_AA6!S53/'Price to ACIL'!S$10","v":0.45916149989002186},{"$f":"S14","v":0.45916149989002186},{"$f":"Price_path_AA6!T53/'Price to ACIL'!T$10","v":0.52242103839418086},{"$f":"Price_path_AA6!U53/'Price to ACIL'!U$10","v":0.52985329951058913},{"$f":"Price_path_AA6!V53/'Price to ACIL'!V$10","v":0.52250970877704661},{"$f":"Price_path_AA6!W53/'Price to ACIL'!W$10","v":0.52706189661030411},{"$f":"Price_path_AA6!X53/'Price to ACIL'!X$10","v":0.53526867947146028},{"$f":"Price_path_AA6!Y53/'Price to ACIL'!Y$10","v":0.5424435416249479},{"$f":"Price_path_AA6!Z53/'Price to ACIL'!Z$10","v":0.54887902201833694},{"$f":"Price_path_AA6!AA53/'Price to ACIL'!AA$10","v":0.55899539382806573},{"$f":"Price_path_AA6!AB53/'Price to ACIL'!AB$10","v":0.57608033010264381},{"$f":"Price_path_AA6!AC53/'Price to ACIL'!AC$10","v":0.59805888641244931},{"$f":"Price_path_AA6!AD53/'Price to ACIL'!AD$10","v":0.60947786921121372},{"$f":"Price_path_AA6!AE53/'Price to ACIL'!AE$10","v":0.64109214492830136},{"$f":"Price_path_AA6!AF53/'Price to ACIL'!AF$10","v":0.68088440375758907},{"$f":"Price_path_AA6!AG53/'Price to ACIL'!AG$10","v":0.73103743965902468},{"$f":"Price_path_AA6!AH53/'Price to ACIL'!AH$10","v":0.79281282835994804},{"$f":"Price_path_AA6!AI53/'Price to ACIL'!AI$10","v":0.85167792002056986},{"$f":"Price_path_AA6!AJ53/'Price to ACIL'!AJ$10","v":0.92579041087878355},{"$f":"Price_path_AA6!AK53/'Price to ACIL'!AK$10","v":0.95701042592041918},{"$f":"Price_path_AA6!AL53/'Price to ACIL'!AL$10","v":0.9097791538845178},{"$f":"Price_path_AA6!AM53/'Price to ACIL'!AM$10","v":0.82528774094151769},{"$f":"Price_path_AA6!AN53/'Price to ACIL'!AN$10","v":0.76857446679639174},{"$f":"Price_path_AA6!AO53/'Price to ACIL'!AO$10","v":0.76972645215588498},{"$f":"Price_path_AA6!AP53/'Price to ACIL'!AP$10","v":0.80693060536995886},{"$f":"Price_path_AA6!AQ53/'Price to ACIL'!AQ$10","v":0.84271372411467393},{"$f":"Price_path_AA6!AR53/'Price to ACIL'!AR$10","v":0.83130298025052607},{"$f":"Price_path_AA6!AS53/'Price to ACIL'!AS$10","v":0.76804343049026846},{"$f":"Price_path_AA6!AT53/'Price to ACIL'!AT$10","v":0.7021826164980246},{"$f":"Price_path_AA6!AU53/'Price to ACIL'!AU$10","v":0.69003814635439176},{"$f":"Price_path_AA6!AV53/'Price to ACIL'!AV$10","v":0.7354544638357452},{"$f":"Price_path_AA6!AW53/'Price to ACIL'!AW$10","v":0.76923614191024381},{"$f":"Price_path_AA6!AX53/'Price to ACIL'!AX$10","v":0.7575744338323096},{"$f":"Price_path_AA6!AY53/'Price to ACIL'!AY$10","v":0.69625781046124113},{"$f":"Price_path_AA6!AZ53/'Price to ACIL'!AZ$10","v":0.63652542108886301},{"$f":"Price_path_AA6!BA53/'Price to ACIL'!BA$10","v":0.62546135579563833},{"$f":"Price_path_AA6!BB53/'Price to ACIL'!BB$10","v":0.66170427888953143},{"$f":"Price_path_AA6!BC53/'Price to ACIL'!BC$10","v":0.69308044804124658},{"$f":"Price_path_AA6!BD53/'Price to ACIL'!BD$10","v":0.68679104452516437},{"$f":"Price_path_AA6!BE53/'Price to ACIL'!BE$10","v":0},{"$f":"Price_path_AA6!BF53/'Price to ACIL'!BF$10","v":0},{"$f":"Price_path_AA6!BG53/'Price to ACIL'!BG$10","v":0},{"$f":"Price_path_AA6!BH53/'Price to ACIL'!BH$10","v":0},{"$f":"Price_path_AA6!BI53/'Price to ACIL'!BI$10","v":0},{"$f":"Price_path_AA6!BJ53/'Price to ACIL'!BJ$10","v":0},{"$f":"Price_path_AA6!BK53/'Price to ACIL'!BK$10","v":0}]
[null,null,null,null,null,null,null,null,"Average volumetric charge $/GJ",null,4.6399999999999997,4.6500000000000004,4.6500000000000004,4.66,{"$f":"(Revenue!O105+Revenue!O106)/Revenue!O49*1000000","v":6.7488770962373472},{"$f":"(Revenue!P105+Revenue!P106)/Revenue!P49*1000000","v":6.766287868477959},{"$f":"(Revenue!Q105+Revenue!Q106)/Revenue!Q49*1000000","v":6.7838511880716164},{"$f":"(Revenue!R105+Revenue!R106)/Revenue!R49*1000000","v":6.8015690686930856},{"$f":"(Revenue!S105+Revenue!S106)/Revenue!S49*1000000","v":6.8194435596153218},6.8194435596153218,{"$f":"IFERROR((Revenue!T105+Revenue!T106)/Revenue!T49*1000000,0)","v":7.7589710516627877},{"$f":"IFERROR((Revenue!U105+Revenue!U106)/Revenue!U49*1000000,0)","v":7.8693546208771279},{"$f":"IFERROR((Revenue!V105+Revenue!V106)/Revenue!V49*1000000,0)","v":7.7602879797404034},{"$f":"IFERROR((Revenue!W105+Revenue!W106)/Revenue!W49*1000000,0)","v":7.8278968450505575},{"$f":"IFERROR((Revenue!X105+Revenue!X106)/Revenue!X49*1000000,0)","v":7.9497835723590953},{"$f":"IFERROR((Revenue!Y105+Revenue!Y106)/Revenue!Y49*1000000,0)","v":8.0563442650901784},{"$f":"IFERROR((Revenue!Z105+Revenue!Z106)/Revenue!Z49*1000000,0)","v":8.1519236970160751},{"$f":"IFERROR((Revenue!AA105+Revenue!AA106)/Revenue!AA49*1000000,0)","v":8.3021715435821459},{"$f":"IFERROR((Revenue!AB105+Revenue!AB106)/Revenue!AB49*1000000,0)","v":8.5559161599579028},{"$f":"IFERROR((Revenue!AC105+Revenue!AC106)/Revenue!AC49*1000000,0)","v":8.8823405755773699},{"$f":"IFERROR((Revenue!AD105+Revenue!AD106)/Revenue!AD49*1000000,0)","v":9.0519347351988451},{"$f":"IFERROR((Revenue!AE105+Revenue!AE106)/Revenue!AE49*1000000,0)","v":9.5214683720182158},{"$f":"IFERROR((Revenue!AF105+Revenue!AF106)/Revenue!AF49*1000000,0)","v":10.112461003719559},{"$f":"IFERROR((Revenue!AG105+Revenue!AG106)/Revenue!AG49*1000000,0)","v":10.857331376682311},{"$f":"IFERROR((Revenue!AH105+Revenue!AH106)/Revenue!AH49*1000000,0)","v":11.7748163503139},{"$f":"IFERROR((Revenue!AI105+Revenue!AI106)/Revenue!AI49*1000000,0)","v":12.649077738316446},{"$f":"IFERROR((Revenue!AJ105+Revenue!AJ106)/Revenue!AJ49*1000000,0)","v":13.749792734219076},{"$f":"IFERROR((Revenue!AK105+Revenue!AK106)/Revenue!AK49*1000000,0)","v":14.213470831267204},{"$f":"IFERROR((Revenue!AL105+Revenue!AL106)/Revenue!AL49*1000000,0)","v":13.511994348646562},{"$f":"IFERROR((Revenue!AM105+Revenue!AM106)/Revenue!AM49*1000000,0)","v":12.257132122665171},{"$f":"IFERROR((Revenue!AN105+Revenue!AN106)/Revenue!AN49*1000000,0)","v":11.414829420443164},{"$f":"IFERROR((Revenue!AO105+Revenue!AO106)/Revenue!AO49*1000000,0)","v":11.431938649205694},{"$f":"IFERROR((Revenue!AP105+Revenue!AP106)/Revenue!AP49*1000000,0)","v":11.984492866158586},{"$f":"IFERROR((Revenue!AQ105+Revenue!AQ106)/Revenue!AQ49*1000000,0)","v":12.515941950467779},{"$f":"IFERROR((Revenue!AR105+Revenue!AR106)/Revenue!AR49*1000000,0)","v":12.346470155089845},{"$f":"IFERROR((Revenue!AS105+Revenue!AS106)/Revenue!AS49*1000000,0)","v":11.406942495867357},{"$f":"IFERROR((Revenue!AT105+Revenue!AT106)/Revenue!AT49*1000000,0)","v":10.42878099078035},{"$f":"IFERROR((Revenue!AU105+Revenue!AU106)/Revenue!AU49*1000000,0)","v":10.248411929511528},{"$f":"IFERROR((Revenue!AV105+Revenue!AV106)/Revenue!AV49*1000000,0)","v":10.922932798146746},{"$f":"IFERROR((Revenue!AW105+Revenue!AW106)/Revenue!AW49*1000000,0)","v":11.424656586036868},{"$f":"IFERROR((Revenue!AX105+Revenue!AX106)/Revenue!AX49*1000000,0)","v":11.251457482746991},{"$f":"IFERROR((Revenue!AY105+Revenue!AY106)/Revenue!AY49*1000000,0)","v":10.340786068777522},{"$f":"IFERROR((Revenue!AZ105+Revenue!AZ106)/Revenue!AZ49*1000000,0)","v":9.4536436186734392},{"$f":"IFERROR((Revenue!BA105+Revenue!BA106)/Revenue!BA49*1000000,0)","v":9.2893206760375318},{"$f":"IFERROR((Revenue!BB105+Revenue!BB106)/Revenue!BB49*1000000,0)","v":9.8275987514717151},{"$f":"IFERROR((Revenue!BC105+Revenue!BC106)/Revenue!BC49*1000000,0)","v":10.293596041528259},{"$f":"IFERROR((Revenue!BD105+Revenue!BD106)/Revenue!BD49*1000000,0)","v":10.200186136055269},{"$f":"IFERROR((Revenue!BE105+Revenue!BE106)/Revenue!BE49*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BF105+Revenue!BF106)/Revenue!BF49*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BG105+Revenue!BG106)/Revenue!BG49*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BH105+Revenue!BH106)/Revenue!BH49*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BI105+Revenue!BI106)/Revenue!BI49*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BJ105+Revenue!BJ106)/Revenue!BJ49*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BK105+Revenue!BK106)/Revenue!BK49*1000000,0)","v":0}]
[null,0.92884931506849311,1.0686575342465754,1.0016164383561643,null,0.92884931506849311,null,null,"Commercial B2"]
[null,6.525935471406866,7.5066232077560215,7.035331026818926,null,6.525935471406866,null,null,"Daily supply charge",null,0.74,0.75,0.75,0.75,{"$f":"Price_path_AA6!O49/'Price to ACIL'!O$10","v":0.9281141374500137},{"$f":"Price_path_AA6!P49/'Price to ACIL'!P$10","v":0.9281141374500137},{"$f":"Price_path_AA6!Q49/'Price to ACIL'!Q$10","v":0.9281141374500137},{"$f":"Price_path_AA6!R49/'Price to ACIL'!R$10","v":0.9281141374500137},{"$f":"Price_path_AA6!S49/'Price to ACIL'!S$10","v":0.9281141374500137},0.9281141374500137,{"$f":"Price_path_AA6!T49/'Price to ACIL'!T$10","v":1.0559821578052411},{"$f":"Price_path_AA6!U49/'Price to ACIL'!U$10","v":1.0710051652155124},{"$f":"Price_path_AA6!V49/'Price to ACIL'!V$10","v":1.0561613893739397},{"$f":"Price_path_AA6!W49/'Price to ACIL'!W$10","v":1.065362835674178},{"$f":"Price_path_AA6!X49/'Price to ACIL'!X$10","v":1.0819514024382604},{"$f":"Price_path_AA6!Y49/'Price to ACIL'!Y$10","v":1.0964541231596219},{"$f":"Price_path_AA6!Z49/'Price to ACIL'!Z$10","v":1.109462313819811},{"$f":"Price_path_AA6!AA49/'Price to ACIL'!AA$10","v":1.1299107784636411},{"$f":"Price_path_AA6!AB49/'Price to ACIL'!AB$10","v":1.1644449693696},{"$f":"Price_path_AA6!AC49/'Price to ACIL'!AC$10","v":1.2088707516635397},{"$f":"Price_path_AA6!AD49/'Price to ACIL'!AD$10","v":1.2319522150993261},{"$f":"Price_path_AA6!AE49/'Price to ACIL'!AE$10","v":1.295854907823567},{"$f":"Price_path_AA6!AF49/'Price to ACIL'!AF$10","v":1.3762879536895178},{"$f":"Price_path_AA6!AG49/'Price to ACIL'!AG$10","v":1.4776634864101643},{"$f":"Price_path_AA6!AH49/'Price to ACIL'!AH$10","v":1.6025315592201232},{"$f":"Price_path_AA6!AI49/'Price to ACIL'!AI$10","v":1.7215169789158054},{"$f":"Price_path_AA6!AJ49/'Price to ACIL'!AJ$10","v":1.8713223318115042},{"$f":"Price_path_AA6!AK49/'Price to ACIL'!AK$10","v":1.9344280959892137},{"$f":"Price_path_AA6!AL49/'Price to ACIL'!AL$10","v":1.838958394551337},{"$f":"Price_path_AA6!AM49/'Price to ACIL'!AM$10","v":1.6681738778522903},{"$f":"Price_path_AA6!AN49/'Price to ACIL'!AN$10","v":1.5535379784404768},{"$f":"Price_path_AA6!AO49/'Price to ACIL'!AO$10","v":1.555866514039685},{"$f":"Price_path_AA6!AP49/'Price to ACIL'!AP$10","v":1.6310681600359371},{"$f":"Price_path_AA6!AQ49/'Price to ACIL'!AQ$10","v":1.703397435023011},{"$f":"Price_path_AA6!AR49/'Price to ACIL'!AR$10","v":1.6803326251431014},{"$f":"Price_path_AA6!AS49/'Price to ACIL'!AS$10","v":1.5524645820356548},{"$f":"Price_path_AA6!AT49/'Price to ACIL'!AT$10","v":1.4193385412312574},{"$f":"Price_path_AA6!AU49/'Price to ACIL'!AU$10","v":1.3947906328485973},{"$f":"Price_path_AA6!AV49/'Price to ACIL'!AV$10","v":1.4865917231740247},{"$f":"Price_path_AA6!AW49/'Price to ACIL'!AW$10","v":1.5548754381963807},{"$f":"Price_path_AA6!AX49/'Price to ACIL'!AX$10","v":1.5313033483401151},{"$f":"Price_path_AA6!AY49/'Price to ACIL'!AY$10","v":1.4073625888796273},{"$f":"Price_path_AA6!AZ49/'Price to ACIL'!AZ$10","v":1.2866240795458712},{"$f":"Price_path_AA6!BA49/'Price to ACIL'!BA$10","v":1.2642600193649289},{"$f":"Price_path_AA6!BB49/'Price to ACIL'!BB$10","v":1.3375187078961177},{"$f":"Price_path_AA6!BC49/'Price to ACIL'!BC$10","v":1.4009401101166958},{"$f":"Price_path_AA6!BD49/'Price to ACIL'!BD$10","v":1.3882271881474082},{"$f":"Price_path_AA6!BE49/'Price to ACIL'!BE$10","v":0},{"$f":"Price_path_AA6!BF49/'Price to ACIL'!BF$10","v":0},{"$f":"Price_path_AA6!BG49/'Price to ACIL'!BG$10","v":0},{"$f":"Price_path_AA6!BH49/'Price to ACIL'!BH$10","v":0},{"$f":"Price_path_AA6!BI49/'Price to ACIL'!BI$10","v":0},{"$f":"Price_path_AA6!BJ49/'Price to ACIL'!BJ$10","v":0},{"$f":"Price_path_AA6!BK49/'Price to ACIL'!BK$10","v":0}]
[null,null,null,null,null,null,null,null,"Average volumetric charge $/GJ",null,5.2,5.24,5.26,5.29,{"$f":"(Revenue!O100+Revenue!O101)/Revenue!O44*1000000","v":6.4893202672307826},{"$f":"(Revenue!P100+Revenue!P101)/Revenue!P44*1000000","v":6.4969956632672092},{"$f":"(Revenue!Q100+Revenue!Q101)/Revenue!Q44*1000000","v":6.5038514882064478},{"$f":"(Revenue!R100+Revenue!R101)/Revenue!R44*1000000","v":6.5116012856154297},{"$f":"(Revenue!S100+Revenue!S101)/Revenue!S44*1000000","v":6.5180736287274126},6.5180736287274126,{"$f":"IFERROR((Revenue!T100+Revenue!T101)/Revenue!T44*1000000,0)","v":7.4160808218134759},{"$f":"IFERROR((Revenue!U100+Revenue!U101)/Revenue!U44*1000000,0)","v":7.5215862380913663},{"$f":"IFERROR((Revenue!V100+Revenue!V101)/Revenue!V44*1000000,0)","v":7.4173395512242575},{"$f":"IFERROR((Revenue!W100+Revenue!W101)/Revenue!W44*1000000,0)","v":7.4819605951839154},{"$f":"IFERROR((Revenue!X100+Revenue!X101)/Revenue!X44*1000000,0)","v":7.598460813422613},{"$f":"IFERROR((Revenue!Y100+Revenue!Y101)/Revenue!Y44*1000000,0)","v":7.7003122966231698},{"$f":"IFERROR((Revenue!Z100+Revenue!Z101)/Revenue!Z44*1000000,0)","v":7.7916678110780975},{"$f":"IFERROR((Revenue!AA100+Revenue!AA101)/Revenue!AA44*1000000,0)","v":7.9352757928605211},{"$f":"IFERROR((Revenue!AB100+Revenue!AB101)/Revenue!AB44*1000000,0)","v":8.1778067380867601},{"$f":"IFERROR((Revenue!AC100+Revenue!AC101)/Revenue!AC44*1000000,0)","v":8.4898055627154925},{"$f":"IFERROR((Revenue!AD100+Revenue!AD101)/Revenue!AD44*1000000,0)","v":8.6519048908720322},{"$f":"IFERROR((Revenue!AE100+Revenue!AE101)/Revenue!AE44*1000000,0)","v":9.1006885473681205},{"$f":"IFERROR((Revenue!AF100+Revenue!AF101)/Revenue!AF44*1000000,0)","v":9.6655635923464125},{"$f":"IFERROR((Revenue!AG100+Revenue!AG101)/Revenue!AG44*1000000,0)","v":10.377516098791489},{"$f":"IFERROR((Revenue!AH100+Revenue!AH101)/Revenue!AH44*1000000,0)","v":11.254454892859224},{"$f":"IFERROR((Revenue!AI100+Revenue!AI101)/Revenue!AI44*1000000,0)","v":12.090080270199504},{"$f":"IFERROR((Revenue!AJ100+Revenue!AJ101)/Revenue!AJ44*1000000,0)","v":13.142151648871163},{"$f":"IFERROR((Revenue!AK100+Revenue!AK101)/Revenue!AK44*1000000,0)","v":13.585338537972486},{"$f":"IFERROR((Revenue!AL100+Revenue!AL101)/Revenue!AL44*1000000,0)","v":12.91486222673514},{"$f":"IFERROR((Revenue!AM100+Revenue!AM101)/Revenue!AM44*1000000,0)","v":11.715455807229997},{"$f":"IFERROR((Revenue!AN100+Revenue!AN101)/Revenue!AN44*1000000,0)","v":10.910376773616147},{"$f":"IFERROR((Revenue!AO100+Revenue!AO101)/Revenue!AO44*1000000,0)","v":10.926729898593265},{"$f":"IFERROR((Revenue!AP100+Revenue!AP101)/Revenue!AP44*1000000,0)","v":11.454865227887796},{"$f":"IFERROR((Revenue!AQ100+Revenue!AQ101)/Revenue!AQ44*1000000,0)","v":11.96282811828568},{"$f":"IFERROR((Revenue!AR100+Revenue!AR101)/Revenue!AR44*1000000,0)","v":11.800845746760871},{"$f":"IFERROR((Revenue!AS100+Revenue!AS101)/Revenue!AS44*1000000,0)","v":10.902838393887734},{"$f":"IFERROR((Revenue!AT100+Revenue!AT101)/Revenue!AT44*1000000,0)","v":9.9679045308522216},{"$f":"IFERROR((Revenue!AU100+Revenue!AU101)/Revenue!AU44*1000000,0)","v":9.7955064735302706},{"$f":"IFERROR((Revenue!AV100+Revenue!AV101)/Revenue!AV44*1000000,0)","v":10.440218413359789},{"$f":"IFERROR((Revenue!AW100+Revenue!AW101)/Revenue!AW44*1000000,0)","v":10.919769649785971},{"$f":"IFERROR((Revenue!AX100+Revenue!AX101)/Revenue!AX44*1000000,0)","v":10.754224690317644},{"$f":"IFERROR((Revenue!AY100+Revenue!AY101)/Revenue!AY44*1000000,0)","v":9.8837983460067775},{"$f":"IFERROR((Revenue!AZ100+Revenue!AZ101)/Revenue!AZ44*1000000,0)","v":9.0358611560589299},{"$f":"IFERROR((Revenue!BA100+Revenue!BA101)/Revenue!BA44*1000000,0)","v":8.8788000953393951},{"$f":"IFERROR((Revenue!BB100+Revenue!BB101)/Revenue!BB44*1000000,0)","v":9.3932901849982446},{"$f":"IFERROR((Revenue!BC100+Revenue!BC101)/Revenue!BC44*1000000,0)","v":9.8386937756025468},{"$f":"IFERROR((Revenue!BD100+Revenue!BD101)/Revenue!BD44*1000000,0)","v":9.7494119102710464},{"$f":"IFERROR((Revenue!BE100+Revenue!BE101)/Revenue!BE44*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BF100+Revenue!BF101)/Revenue!BF44*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BG100+Revenue!BG101)/Revenue!BG44*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BH100+Revenue!BH101)/Revenue!BH44*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BI100+Revenue!BI101)/Revenue!BI44*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BJ100+Revenue!BJ101)/Revenue!BJ44*1000000,0)","v":0},{"$f":"IFERROR((Revenue!BK100+Revenue!BK101)/Revenue!BK44*1000000,0)","v":0}]
[null,3.701232876712329,4.2583835616438357,3.9912602739726024,null,3.701232876712329,null,null,"Commercial B1"]
[null,5.0566390270238539,5.8154311005969417,5.4505256126091748,null,5.0566390270238539,null,null,"Daily supply charge",null,null,null,null,null,{"$f":"Price_path_AA6!O45/'Price to ACIL'!O$10","v":3.6983467621813699},{"$f":"Price_path_AA6!P45/'Price to ACIL'!P$10","v":3.6983467621813699},{"$f":"Price_path_AA6!Q45/'Price to ACIL'!Q$10","v":3.6983467621813699},{"$f":"Price_path_AA6!R45/'Price to ACIL'!R$10","v":3.6983467621813699},{"$f":"Price_path_AA6!S45/'Price to ACIL'!S$10","v":3.6983467621813699},3.6983467621813699,{"$f":"Price_path_AA6!T45/'Price to ACIL'!T$10","v":4.2078749117757539},{"$f":"Price_path_AA6!U45/'Price to ACIL'!U$10","v":4.2677385520028492},{"$f":"Price_path_AA6!V45/'Price to ACIL'!V$10","v":4.208589113257041},{"$f":"Price_path_AA6!W45/'Price to ACIL'!W$10","v":4.2452550121575348},{"$f":"Price_path_AA6!X45/'Price to ACIL'!X$10","v":4.3113570891604116},{"$f":"Price_path_AA6!Y45/'Price to ACIL'!Y$10","v":4.3691474923645206},{"$f":"Price_path_AA6!Z45/'Price to ACIL'!Z$10","v":4.420982496130466},{"$f":"Price_path_AA6!AA45/'Price to ACIL'!AA$10","v":4.5024654840040004},{"$f":"Price_path_AA6!AB45/'Price to ACIL'!AB$10","v":4.6400772366624654},{"$f":"Price_path_AA6!AC45/'Price to ACIL'!AC$10","v":4.8171049765432334},{"$f":"Price_path_AA6!AD45/'Price to ACIL'!AD$10","v":4.9090799310447126},{"$f":"Price_path_AA6!AE45/'Price to ACIL'!AE$10","v":5.1637192121364661},{"$f":"Price_path_AA6!AF45/'Price to ACIL'!AF$10","v":5.484228600742493},{"$f":"Price_path_AA6!AG45/'Price to ACIL'!AG$10","v":5.8881895556223567},{"$f":"Price_path_AA6!AH45/'Price to ACIL'!AH$10","v":6.3857635221663287},{"$f":"Price_path_AA6!AI45/'Price to ACIL'!AI$10","v":6.85989630812663},{"$f":"Price_path_AA6!AJ45/'Price to ACIL'!AJ$10","v":7.4568402824544382},{"$f":"Price_path_AA6!AK45/'Price to ACIL'!AK$10","v":7.7083039647800273},{"$f":"Price_path_AA6!AL45/'Price to ACIL'!AL$10","v":7.3278765507883836},{"$f":"Price_path_AA6!AM45/'Price to ACIL'!AM$10","v":6.6473348599786846},{"$f":"Price_path_AA6!AN45/'Price to ACIL'!AN$10","v":6.1905340309510404},{"$f":"Price_path_AA6!AO45/'Price to ACIL'!AO$10","v":6.199812773453151},{"$f":"Price_path_AA6!AP45/'Price to ACIL'!AP$10","v":6.4994760936834526},{"$f":"Price_path_AA6!AQ45/'Price to ACIL'!AQ$10","v":6.7876935975072055},{"$f":"Price_path_AA6!AR45/'Price to ACIL'!AR$10","v":6.6957850040511779},{"$f":"Price_path_AA6!AS45/'Price to ACIL'!AS$10","v":6.1862567637938088},{"$f":"Price_path_AA6!AT45/'Price to ACIL'!AT$10","v":5.6557764682089591},{"$f":"Price_path_AA6!AU45/'Price to ACIL'!AU$10","v":5.5579580277585476},{"$f":"Price_path_AA6!AV45/'Price to ACIL'!AV$10","v":5.9237667698843559},{"$f":"Price_path_AA6!AW45/'Price to ACIL'!AW$10","v":6.1958635370518902},{"$f":"Price_path_AA6!AX45/'Price to ACIL'!AX$10","v":6.1019335356866575},{"$f":"Price_path_AA6!AY45/'Price to ACIL'!AY$10","v":5.6080547249270412},{"$f":"Price_path_AA6!AZ45/'Price to ACIL'!AZ$10","v":5.1269362320098359},{"$f":"Price_path_AA6!BA45/'Price to ACIL'!BA$10","v":5.0378199841023834},{"$f":"Price_path_AA6!BB45/'Price to ACIL'!BB$10","v":5.3297410125605484},{"$f":"Price_path_AA6!BC45/'Price to ACIL'!BC$10","v":5.582462448525205},{"$f":"Price_path_AA6!BD45/'Price to ACIL'!BD$10","v":5.5318040306584653},{"$f":"Price_path_AA6!BE45/'Price to ACIL'!BE$10","v":0},{"$f":"Price_path_AA6!BF45/'Price to ACIL'!BF$10","v":0},{"$f":"Price_path_AA6!BG45/'Price to ACIL'!BG$10","v":0},{"$f":"Price_path_AA6!BH45/'Price to ACIL'!BH$10","v":0},{"$f":"Price_path_AA6!BI45/'Price to ACIL'!BI$10","v":0},{"$f":"Price_path_AA6!BJ45/'Price to ACIL'!BJ$10","v":0},{"$f":"Price_path_AA6!BK45/'Price to ACIL'!BK$10","v":0}]
[null,null,null,null,null,null,null,null,"Average volumetric charge $/GJ",null,null,null,null,null,{"$f":"(Revenue!O95+Revenue!O96)*1000000/Revenue!O39","v":5.0479524022388551},{"$f":"(Revenue!P95+Revenue!P96)*1000000/Revenue!P39","v":5.0492802341570178},{"$f":"(Revenue!Q95+Revenue!Q96)*1000000/Revenue!Q39","v":5.0511915838572801},{"$f":"(Revenue!R95+Revenue!R96)*1000000/Revenue!R39","v":5.051980214317374},{"$f":"(Revenue!S95+Revenue!S96)*1000000/Revenue!S39","v":5.0524447417924678},5.0524447417924678,{"$f":"IFERROR((Revenue!T95+Revenue!T96)*1000000/Revenue!T39,0)","v":5.7485295022963685},{"$f":"IFERROR((Revenue!U95+Revenue!U96)*1000000/Revenue!U39,0)","v":5.8303113777502489},{"$f":"IFERROR((Revenue!V95+Revenue!V96)*1000000/Revenue!V39,0)","v":5.7495051986684986},{"$f":"IFERROR((Revenue!W95+Revenue!W96)*1000000/Revenue!W39,0)","v":5.7995958040160849},{"$f":"IFERROR((Revenue!X95+Revenue!X96)*1000000/Revenue!X39,0)","v":5.8899002326840231},{"$f":"IFERROR((Revenue!Y95+Revenue!Y96)*1000000/Revenue!Y39,0)","v":5.9688497843540871},{"$f":"IFERROR((Revenue!Z95+Revenue!Z96)*1000000/Revenue!Z39,0)","v":6.0396634503131859},{"$f":"IFERROR((Revenue!AA95+Revenue!AA96)*1000000/Revenue!AA39,0)","v":6.1509802954065167},{"$f":"IFERROR((Revenue!AB95+Revenue!AB96)*1000000/Revenue!AB39,0)","v":6.3389766680663007},{"$f":"IFERROR((Revenue!AC95+Revenue!AC96)*1000000/Revenue!AC39,0)","v":6.5808206407997902},{"$f":"IFERROR((Revenue!AD95+Revenue!AD96)*1000000/Revenue!AD39,0)","v":6.7064709394682414},{"$f":"IFERROR((Revenue!AE95+Revenue!AE96)*1000000/Revenue!AE39,0)","v":7.0543428345436014},{"$f":"IFERROR((Revenue!AF95+Revenue!AF96)*1000000/Revenue!AF39,0)","v":7.4922022564120185},{"$f":"IFERROR((Revenue!AG95+Revenue!AG96)*1000000/Revenue!AG39,0)","v":8.044067869242884},{"$f":"IFERROR((Revenue!AH95+Revenue!AH96)*1000000/Revenue!AH39,0)","v":8.7238215896417497},{"$f":"IFERROR((Revenue!AI95+Revenue!AI96)*1000000/Revenue!AI39,0)","v":9.3715514687955412},{"$f":"IFERROR((Revenue!AJ95+Revenue!AJ96)*1000000/Revenue!AJ39,0)","v":10.187058136552738},{"$f":"IFERROR((Revenue!AK95+Revenue!AK96)*1000000/Revenue!AK39,0)","v":10.530591731755251},{"$f":"IFERROR((Revenue!AL95+Revenue!AL96)*1000000/Revenue!AL39,0)","v":10.010876136908729},{"$f":"IFERROR((Revenue!AM95+Revenue!AM96)*1000000/Revenue!AM39,0)","v":9.0811636171248864},{"$f":"IFERROR((Revenue!AN95+Revenue!AN96)*1000000/Revenue!AN39,0)","v":8.4571115487066688},{"$f":"IFERROR((Revenue!AO95+Revenue!AO96)*1000000/Revenue!AO39,0)","v":8.4697875730980439},{"$f":"IFERROR((Revenue!AP95+Revenue!AP96)*1000000/Revenue!AP39,0)","v":8.879168429995465},{"$f":"IFERROR((Revenue!AQ95+Revenue!AQ96)*1000000/Revenue!AQ39,0)","v":9.2729127447735493},{"$f":"IFERROR((Revenue!AR95+Revenue!AR96)*1000000/Revenue!AR39,0)","v":9.1473531043198779},{"$f":"IFERROR((Revenue!AS95+Revenue!AS96)*1000000/Revenue!AS39,0)","v":8.451268219958008},{"$f":"IFERROR((Revenue!AT95+Revenue!AT96)*1000000/Revenue!AT39,0)","v":7.7265599780322747},{"$f":"IFERROR((Revenue!AU95+Revenue!AU96)*1000000/Revenue!AU39,0)","v":7.5929266827020916},{"$f":"IFERROR((Revenue!AV95+Revenue!AV96)*1000000/Revenue!AV39,0)","v":8.0926711832867557},{"$f":"IFERROR((Revenue!AW95+Revenue!AW96)*1000000/Revenue!AW39,0)","v":8.4643923789821933},{"$f":"IFERROR((Revenue!AX95+Revenue!AX96)*1000000/Revenue!AX39,0)","v":8.3360712203641665},{"$f":"IFERROR((Revenue!AY95+Revenue!AY96)*1000000/Revenue!AY39,0)","v":7.6613655853973377},{"$f":"IFERROR((Revenue!AZ95+Revenue!AZ96)*1000000/Revenue!AZ39,0)","v":7.004092280315243},{"$f":"IFERROR((Revenue!BA95+Revenue!BA96)*1000000/Revenue!BA39,0)","v":6.8823473637074803},{"$f":"IFERROR((Revenue!BB95+Revenue!BB96)*1000000/Revenue!BB39,0)","v":7.2811511969051566},{"$f":"IFERROR((Revenue!BC95+Revenue!BC96)*1000000/Revenue!BC39,0)","v":7.6264030546635659},{"$f":"IFERROR((Revenue!BD95+Revenue!BD96)*1000000/Revenue!BD39,0)","v":7.5571967650869176},{"$f":"IFERROR((Revenue!BE95+Revenue!BE96)*1000000/Revenue!BE39,0)","v":0},{"$f":"IFERROR((Revenue!BF95+Revenue!BF96)*1000000/Revenue!BF39,0)","v":0},{"$f":"IFERROR((Revenue!BG95+Revenue!BG96)*1000000/Revenue!BG39,0)","v":0},{"$f":"IFERROR((Revenue!BH95+Revenue!BH96)*1000000/Revenue!BH39,0)","v":0},{"$f":"IFERROR((Revenue!BI95+Revenue!BI96)*1000000/Revenue!BI39,0)","v":0},{"$f":"IFERROR((Revenue!BJ95+Revenue!BJ96)*1000000/Revenue!BJ39,0)","v":0},{"$f":"IFERROR((Revenue!BK95+Revenue!BK96)*1000000/Revenue!BK39,0)","v":0}]
[null,145.75920831018854,167.0469057085464,157.18145526868409,null,145.75920831018854,null,null,"Industrial A1"]
[null,0.14229593787222675,0.18838090612160932,0.16741822684013313,null,0.14229593787222675,null,null,"Daily supply charge",null,null,null,null,null,{"$f":"(Revenue!O84+Revenue!O83)/Revenue!O24*100000/'Price to ACIL'!O10+Price_path_AA6!O33/'Price to ACIL'!O$10","v":144.86843413111336},{"$f":"(Revenue!P84+Revenue!P83)/Revenue!P24*100000/'Price to ACIL'!P10+Price_path_AA6!P33/'Price to ACIL'!P$10","v":145.24986201071192},{"$f":"(Revenue!Q84+Revenue!Q83)/Revenue!Q24*100000/'Price to ACIL'!Q10+Price_path_AA6!Q33/'Price to ACIL'!Q$10","v":145.39946444297459},{"$f":"(Revenue!R84+Revenue!R83)/Revenue!R24*100000/'Price to ACIL'!R10+Price_path_AA6!R33/'Price to ACIL'!R$10","v":145.58817628405743},{"$f":"(Revenue!S84+Revenue!S83)/Revenue!S24*100000/'Price to ACIL'!S10+Price_path_AA6!S33/'Price to ACIL'!S$10","v":145.64545334967349},145.64545334967349,{"$f":"IFERROR((Revenue!T84+Revenue!T83)/Revenue!T24*100000/'Price to ACIL'!T10+Price_path_AA6!T33/'Price to ACIL'!T$10,0)","v":165.06553110485999},{"$f":"IFERROR((Revenue!U84+Revenue!U83)/Revenue!U24*100000/'Price to ACIL'!U10+Price_path_AA6!U33/'Price to ACIL'!U$10,0)","v":166.81150873761848},{"$f":"IFERROR((Revenue!V84+Revenue!V83)/Revenue!V24*100000/'Price to ACIL'!V10+Price_path_AA6!V33/'Price to ACIL'!V$10,0)","v":163.88975223275978},{"$f":"IFERROR((Revenue!W84+Revenue!W83)/Revenue!W24*100000/'Price to ACIL'!W10+Price_path_AA6!W33/'Price to ACIL'!W$10,0)","v":164.68587199909317},{"$f":"IFERROR((Revenue!X84+Revenue!X83)/Revenue!X24*100000/'Price to ACIL'!X10+Price_path_AA6!X33/'Price to ACIL'!X$10,0)","v":166.5910682746524},{"$f":"IFERROR((Revenue!Y84+Revenue!Y83)/Revenue!Y24*100000/'Price to ACIL'!Y10+Price_path_AA6!Y33/'Price to ACIL'!Y$10,0)","v":168.95507027438632},{"$f":"IFERROR((Revenue!Z84+Revenue!Z83)/Revenue!Z24*100000/'Price to ACIL'!Z10+Price_path_AA6!Z33/'Price to ACIL'!Z$10,0)","v":171.09578985193778},{"$f":"IFERROR((Revenue!AA84+Revenue!AA83)/Revenue!AA24*100000/'Price to ACIL'!AA10+Price_path_AA6!AA33/'Price to ACIL'!AA$10,0)","v":174.39197843188521},{"$f":"IFERROR((Revenue!AB84+Revenue!AB83)/Revenue!AB24*100000/'Price to ACIL'!AB10+Price_path_AA6!AB33/'Price to ACIL'!AB$10,0)","v":179.87337834637219},{"$f":"IFERROR((Revenue!AC84+Revenue!AC83)/Revenue!AC24*100000/'Price to ACIL'!AC10+Price_path_AA6!AC33/'Price to ACIL'!AC$10,0)","v":186.89762096178259},{"$f":"IFERROR((Revenue!AD84+Revenue!AD83)/Revenue!AD24*100000/'Price to ACIL'!AD10+Price_path_AA6!AD33/'Price to ACIL'!AD$10,0)","v":190.63586486965914},{"$f":"IFERROR((Revenue!AE84+Revenue!AE83)/Revenue!AE24*100000/'Price to ACIL'!AE10+Price_path_AA6!AE33/'Price to ACIL'!AE$10,0)","v":200.70828850072041},{"$f":"IFERROR((Revenue!AF84+Revenue!AF83)/Revenue!AF24*100000/'Price to ACIL'!AF10+Price_path_AA6!AF33/'Price to ACIL'!AF$10,0)","v":213.36749983671717},{"$f":"IFERROR((Revenue!AG84+Revenue!AG83)/Revenue!AG24*100000/'Price to ACIL'!AG10+Price_path_AA6!AG33/'Price to ACIL'!AG$10,0)","v":229.30679011986612},{"$f":"IFERROR((Revenue!AH84+Revenue!AH83)/Revenue!AH24*100000/'Price to ACIL'!AH10+Price_path_AA6!AH33/'Price to ACIL'!AH$10,0)","v":248.93349167723048},{"$f":"IFERROR((Revenue!AI84+Revenue!AI83)/Revenue!AI24*100000/'Price to ACIL'!AI10+Price_path_AA6!AI33/'Price to ACIL'!AI$10,0)","v":267.69297573256199},{"$f":"IFERROR((Revenue!AJ84+Revenue!AJ83)/Revenue!AJ24*100000/'Price to ACIL'!AJ10+Price_path_AA6!AJ33/'Price to ACIL'!AJ$10,0)","v":291.29792620073653},{"$f":"IFERROR((Revenue!AK84+Revenue!AK83)/Revenue!AK24*100000/'Price to ACIL'!AK10+Price_path_AA6!AK33/'Price to ACIL'!AK$10,0)","v":301.45285301262697},{"$f":"IFERROR((Revenue!AL84+Revenue!AL83)/Revenue!AL24*100000/'Price to ACIL'!AL10+Price_path_AA6!AL33/'Price to ACIL'!AL$10,0)","v":286.90118537857046},{"$f":"IFERROR((Revenue!AM84+Revenue!AM83)/Revenue!AM24*100000/'Price to ACIL'!AM10+Price_path_AA6!AM33/'Price to ACIL'!AM$10,0)","v":260.56242200738228},{"$f":"IFERROR((Revenue!AN84+Revenue!AN83)/Revenue!AN24*100000/'Price to ACIL'!AN10+Price_path_AA6!AN33/'Price to ACIL'!AN$10,0)","v":242.95150555532774},{"$f":"IFERROR((Revenue!AO84+Revenue!AO83)/Revenue!AO24*100000/'Price to ACIL'!AO10+Price_path_AA6!AO33/'Price to ACIL'!AO$10,0)","v":243.62139313022786},{"$f":"IFERROR((Revenue!AP84+Revenue!AP83)/Revenue!AP24*100000/'Price to ACIL'!AP10+Price_path_AA6!AP33/'Price to ACIL'!AP$10,0)","v":255.72879480325057},{"$f":"IFERROR((Revenue!AQ84+Revenue!AQ83)/Revenue!AQ24*100000/'Price to ACIL'!AQ10+Price_path_AA6!AQ33/'Price to ACIL'!AQ$10,0)","v":267.42870867121371},{"$f":"IFERROR((Revenue!AR84+Revenue!AR83)/Revenue!AR24*100000/'Price to ACIL'!AR10+Price_path_AA6!AR33/'Price to ACIL'!AR$10,0)","v":264.17577439599467},{"$f":"IFERROR((Revenue!AS84+Revenue!AS83)/Revenue!AS24*100000/'Price to ACIL'!AS10+Price_path_AA6!AS33/'Price to ACIL'!AS$10,0)","v":244.42603839914693},{"$f":"IFERROR((Revenue!AT84+Revenue!AT83)/Revenue!AT24*100000/'Price to ACIL'!AT10+Price_path_AA6!AT33/'Price to ACIL'!AT$10,0)","v":223.80171500996633},{"$f":"IFERROR((Revenue!AU84+Revenue!AU83)/Revenue!AU24*100000/'Price to ACIL'!AU10+Price_path_AA6!AU33/'Price to ACIL'!AU$10,0)","v":220.27390355800262},{"$f":"IFERROR((Revenue!AV84+Revenue!AV83)/Revenue!AV24*100000/'Price to ACIL'!AV10+Price_path_AA6!AV33/'Price to ACIL'!AV$10,0)","v":235.15205438540846},{"$f":"IFERROR((Revenue!AW84+Revenue!AW83)/Revenue!AW24*100000/'Price to ACIL'!AW10+Price_path_AA6!AW33/'Price to ACIL'!AW$10,0)","v":246.36767214074004},{"$f":"IFERROR((Revenue!AX84+Revenue!AX83)/Revenue!AX24*100000/'Price to ACIL'!AX10+Price_path_AA6!AX33/'Price to ACIL'!AX$10,0)","v":243.05811033426139},{"$f":"IFERROR((Revenue!AY84+Revenue!AY83)/Revenue!AY24*100000/'Price to ACIL'!AY10+Price_path_AA6!AY33/'Price to ACIL'!AY$10,0)","v":223.7933743644509},{"$f":"IFERROR((Revenue!AZ84+Revenue!AZ83)/Revenue!AZ24*100000/'Price to ACIL'!AZ10+Price_path_AA6!AZ33/'Price to ACIL'!AZ$10,0)","v":204.98345653844373},{"$f":"IFERROR((Revenue!BA84+Revenue!BA83)/Revenue!BA24*100000/'Price to ACIL'!BA10+Price_path_AA6!BA33/'Price to ACIL'!BA$10,0)","v":201.82047096821771},{"$f":"IFERROR((Revenue!BB84+Revenue!BB83)/Revenue!BB24*100000/'Price to ACIL'!BB10+Price_path_AA6!BB33/'Price to ACIL'!BB$10,0)","v":213.95797827796062},{"$f":"IFERROR((Revenue!BC84+Revenue!BC83)/Revenue!BC24*100000/'Price to ACIL'!BC10+Price_path_AA6!BC33/'Price to ACIL'!BC$10,0)","v":224.58912603277676},{"$f":"IFERROR((Revenue!BD84+Revenue!BD83)/Revenue!BD24*100000/'Price to ACIL'!BD10+Price_path_AA6!BD33/'Price to ACIL'!BD$10,0)","v":223.05594029522427},{"$f":"IFERROR((Revenue!BE84+Revenue!BE83)/Revenue!BE24*100000/'Price to ACIL'!BE10+Price_path_AA6!BE33/'Price to ACIL'!BE$10,0)","v":0},{"$f":"IFERROR((Revenue!BF84+Revenue!BF83)/Revenue!BF24*100000/'Price to ACIL'!BF10+Price_path_AA6!BF33/'Price to ACIL'!BF$10,0)","v":0},{"$f":"IFERROR((Revenue!BG84+Revenue!BG83)/Revenue!BG24*100000/'Price to ACIL'!BG10+Price_path_AA6!BG33/'Price to ACIL'!BG$10,0)","v":0},{"$f":"IFERROR((Revenue!BH84+Revenue!BH83)/Revenue!BH24*100000/'Price to ACIL'!BH10+Price_path_AA6!BH33/'Price to ACIL'!BH$10,0)","v":0},{"$f":"IFERROR((Revenue!BI84+Revenue!BI83)/Revenue!BI24*100000/'Price to ACIL'!BI10+Price_path_AA6!BI33/'Price to ACIL'!BI$10,0)","v":0},{"$f":"IFERROR((Revenue!BJ84+Revenue!BJ83)/Revenue!BJ24*100000/'Price to ACIL'!BJ10+Price_path_AA6!BJ33/'Price to ACIL'!BJ$10,0)","v":0},{"$f":"IFERROR((Revenue!BK84+Revenue!BK83)/Revenue!BK24*100000/'Price to ACIL'!BK10+Price_path_AA6!BK33/'Price to ACIL'!BK$10,0)","v":0}]
[null,null,null,null,null,null,null,null,"Average volumetric charge $/GJ",null,null,null,null,null,{"$f":"(Revenue!O85+Revenue!O86)*1000000/Revenue!O29","v":0.15475845627742735},{"$f":"(Revenue!P85+Revenue!P86)*1000000/Revenue!P29","v":0.15590391549795682},{"$f":"(Revenue!Q85+Revenue!Q86)*1000000/Revenue!Q29","v":0.1535728727737147},{"$f":"(Revenue!R85+Revenue!R86)*1000000/Revenue!R29","v":0.15356056331375961},{"$f":"(Revenue!S85+Revenue!S86)*1000000/Revenue!S29","v":0.15337010937921708},0.15337010937921708,{"$f":"IFERROR((Revenue!T85+Revenue!T86)*1000000/Revenue!T29,0)","v":0.19741134693682483},{"$f":"IFERROR((Revenue!U85+Revenue!U86)*1000000/Revenue!U29,0)","v":0.16447628300694836},{"$f":"IFERROR((Revenue!V85+Revenue!V86)*1000000/Revenue!V29,0)","v":0.1615654179415083},{"$f":"IFERROR((Revenue!W85+Revenue!W86)*1000000/Revenue!W29,0)","v":0.16243461755038366},{"$f":"IFERROR((Revenue!X85+Revenue!X86)*1000000/Revenue!X29,0)","v":0.16451634603541621},{"$f":"IFERROR((Revenue!Y85+Revenue!Y86)*1000000/Revenue!Y29,0)","v":0.16672156025786053},{"$f":"IFERROR((Revenue!Z85+Revenue!Z86)*1000000/Revenue!Z29,0)","v":0.16869952340031172},{"$f":"IFERROR((Revenue!AA85+Revenue!AA86)*1000000/Revenue!AA29,0)","v":0.17180881895430442},{"$f":"IFERROR((Revenue!AB85+Revenue!AB86)*1000000/Revenue!AB29,0)","v":0.17705992255131833},{"$f":"IFERROR((Revenue!AC85+Revenue!AC86)*1000000/Revenue!AC29,0)","v":0.18381509413877864},{"$f":"IFERROR((Revenue!AD85+Revenue!AD86)*1000000/Revenue!AD29,0)","v":0.18732475087294265},{"$f":"IFERROR((Revenue!AE85+Revenue!AE86)*1000000/Revenue!AE29,0)","v":0.19704148813593247},{"$f":"IFERROR((Revenue!AF85+Revenue!AF86)*1000000/Revenue!AF29,0)","v":0.20927175169171186},{"$f":"IFERROR((Revenue!AG85+Revenue!AG86)*1000000/Revenue!AG29,0)","v":0.22468642945173822},{"$f":"IFERROR((Revenue!AH85+Revenue!AH86)*1000000/Revenue!AH29,0)","v":0.2436732702921714},{"$f":"IFERROR((Revenue!AI85+Revenue!AI86)*1000000/Revenue!AI29,0)","v":0.26176562308704771},{"$f":"IFERROR((Revenue!AJ85+Revenue!AJ86)*1000000/Revenue!AJ29,0)","v":0.28454430724920687},{"$f":"IFERROR((Revenue!AK85+Revenue!AK86)*1000000/Revenue!AK29,0)","v":0.29413986737593056},{"$f":"IFERROR((Revenue!AL85+Revenue!AL86)*1000000/Revenue!AL29,0)","v":0.27962320202270297},{"$f":"IFERROR((Revenue!AM85+Revenue!AM86)*1000000/Revenue!AM29,0)","v":0.25365452673522387},{"$f":"IFERROR((Revenue!AN85+Revenue!AN86)*1000000/Revenue!AN29,0)","v":0.23622354115378827},{"$f":"IFERROR((Revenue!AO85+Revenue!AO86)*1000000/Revenue!AO29,0)","v":0.2365776071197197},{"$f":"IFERROR((Revenue!AP85+Revenue!AP86)*1000000/Revenue!AP29,0)","v":0.24801240907780342},{"$f":"IFERROR((Revenue!AQ85+Revenue!AQ86)*1000000/Revenue!AQ29,0)","v":0.25901045206332768},{"$f":"IFERROR((Revenue!AR85+Revenue!AR86)*1000000/Revenue!AR29,0)","v":0.25550332758907385},{"$f":"IFERROR((Revenue!AS85+Revenue!AS86)*1000000/Revenue!AS29,0)","v":0.23606032563969881},{"$f":"IFERROR((Revenue!AT85+Revenue!AT86)*1000000/Revenue!AT29,0)","v":0.2158178177544606},{"$f":"IFERROR((Revenue!AU85+Revenue!AU86)*1000000/Revenue!AU29,0)","v":0.21208518042821262},{"$f":"IFERROR((Revenue!AV85+Revenue!AV86)*1000000/Revenue!AV29,0)","v":0.22604401435399837},{"$f":"IFERROR((Revenue!AW85+Revenue!AW86)*1000000/Revenue!AW29,0)","v":0.236426908875772},{"$f":"IFERROR((Revenue!AX85+Revenue!AX86)*1000000/Revenue!AX29,0)","v":0.23284264983896852},{"$f":"IFERROR((Revenue!AY85+Revenue!AY86)*1000000/Revenue!AY29,0)","v":0.21399681182319188},{"$f":"IFERROR((Revenue!AZ85+Revenue!AZ86)*1000000/Revenue!AZ29,0)","v":0.19563789261795891},{"$f":"IFERROR((Revenue!BA85+Revenue!BA86)*1000000/Revenue!BA29,0)","v":0.19223732078525607},{"$f":"IFERROR((Revenue!BB85+Revenue!BB86)*1000000/Revenue!BB29,0)","v":0.20337668594097111},{"$f":"IFERROR((Revenue!BC85+Revenue!BC86)*1000000/Revenue!BC29,0)","v":0.2130202404760993},{"$f":"IFERROR((Revenue!BD85+Revenue!BD86)*1000000/Revenue!BD29,0)","v":0.21108717447599301},{"$f":"IFERROR((Revenue!BE85+Revenue!BE86)*1000000/Revenue!BE29,0)","v":0},{"$f":"IFERROR((Revenue!BF85+Revenue!BF86)*1000000/Revenue!BF29,0)","v":0},{"$f":"IFERROR((Revenue!BG85+Revenue!BG86)*1000000/Revenue!BG29,0)","v":0},{"$f":"IFERROR((Revenue!BH85+Revenue!BH86)*1000000/Revenue!BH29,0)","v":0},{"$f":"IFERROR((Revenue!BI85+Revenue!BI86)*1000000/Revenue!BI29,0)","v":0},{"$f":"IFERROR((Revenue!BJ85+Revenue!BJ86)*1000000/Revenue!BJ29,0)","v":0},{"$f":"IFERROR((Revenue!BK85+Revenue!BK86)*1000000/Revenue!BK29,0)","v":0}]
[null,73.16942465753425,84.183616438356168,78.903205479452055,null,73.16942465753425,null,null,"Industrial A2"]
[null,1.909925200172585,2.1989386441002803,2.0594319221364326,null,1.909925200172585,null,null,"Daily supply charge",null,null,null,null,null,{"$f":"Price_path_AA6!O41/'Price to ACIL'!O$10","v":73.112370022479453},{"$f":"Price_path_AA6!P41/'Price to ACIL'!P$10","v":73.112370022479453},{"$f":"Price_path_AA6!Q41/'Price to ACIL'!Q$10","v":73.112370022479453},{"$f":"Price_path_AA6!R41/'Price to ACIL'!R$10","v":73.112370022479453},{"$f":"Price_path_AA6!S41/'Price to ACIL'!S$10","v":73.112370022479453},73.112370022479453,{"$f":"Price_path_AA6!T41/'Price to ACIL'!T$10","v":83.185197965752607},{"$f":"Price_path_AA6!U41/'Price to ACIL'!U$10","v":84.368638269385755},{"$f":"Price_path_AA6!V41/'Price to ACIL'!V$10","v":83.199316967114243},{"$f":"Price_path_AA6!W41/'Price to ACIL'!W$10","v":83.924162672507123},{"$f":"Price_path_AA6!X41/'Price to ACIL'!X$10","v":85.23093021591562},{"$f":"Price_path_AA6!Y41/'Price to ACIL'!Y$10","v":86.37338483537232},{"$f":"Price_path_AA6!Z41/'Price to ACIL'!Z$10","v":87.398107561268489},{"$f":"Price_path_AA6!AA41/'Price to ACIL'!AA$10","v":89.008939303944928},{"$f":"Price_path_AA6!AB41/'Price to ACIL'!AB$10","v":91.729376847198637},{"$f":"Price_path_AA6!AC41/'Price to ACIL'!AC$10","v":95.229026408120831},{"$f":"Price_path_AA6!AD41/'Price to ACIL'!AD$10","v":97.04727313800467},{"$f":"Price_path_AA6!AE41/'Price to ACIL'!AE$10","v":102.08122007121699},{"$f":"Price_path_AA6!AF41/'Price to ACIL'!AF$10","v":108.41734875851753},{"$f":"Price_path_AA6!AG41/'Price to ACIL'!AG$10","v":116.40322588335233},{"$f":"Price_path_AA6!AH41/'Price to ACIL'!AH$10","v":126.23973238066603},{"$f":"Price_path_AA6!AI41/'Price to ACIL'!AI$10","v":135.61283174533258},{"$f":"Price_path_AA6!AJ41/'Price to ACIL'!AJ$10","v":147.41377728674055},{"$f":"Price_path_AA6!AK41/'Price to ACIL'!AK$10","v":152.38494602013427},{"$f":"Price_path_AA6!AL41/'Price to ACIL'!AL$10","v":144.86430189263589},{"$f":"Price_path_AA6!AM41/'Price to ACIL'!AM$10","v":131.41071867999617},{"$f":"Price_path_AA6!AN41/'Price to ACIL'!AN$10","v":122.38025361383096},{"$f":"Price_path_AA6!AO41/'Price to ACIL'!AO$10","v":122.56368445436054},{"$f":"Price_path_AA6!AP41/'Price to ACIL'!AP$10","v":128.4877086088504},{"$f":"Price_path_AA6!AQ41/'Price to ACIL'!AQ$10","v":134.18546118359507},{"$f":"Price_path_AA6!AR41/'Price to ACIL'!AR$10","v":132.36852634078437},{"$f":"Price_path_AA6!AS41/'Price to ACIL'!AS$10","v":122.29569660520083},{"$f":"Price_path_AA6!AT41/'Price to ACIL'!AT$10","v":111.80866708783945},{"$f":"Price_path_AA6!AU41/'Price to ACIL'!AU$10","v":109.87490087468576},{"$f":"Price_path_AA6!AV41/'Price to ACIL'!AV$10","v":117.10654945487042},{"$f":"Price_path_AA6!AW41/'Price to ACIL'!AW$10","v":122.48561226382685},{"$f":"Price_path_AA6!AX41/'Price to ACIL'!AX$10","v":120.62871634312739},{"$f":"Price_path_AA6!AY41/'Price to ACIL'!AY$10","v":110.86525913360903},{"$f":"Price_path_AA6!AZ41/'Price to ACIL'!AZ$10","v":101.35405979488822},{"$f":"Price_path_AA6!BA41/'Price to ACIL'!BA$10","v":99.592326644646036},{"$f":"Price_path_AA6!BB41/'Price to ACIL'!BB$10","v":105.36329395042357},{"$f":"Price_path_AA6!BC41/'Price to ACIL'!BC$10","v":110.35932713146659},{"$f":"Price_path_AA6!BD41/'Price to ACIL'!BD$10","v":109.35786425359342},{"$f":"Price_path_AA6!BE41/'Price to ACIL'!BE$10","v":0},{"$f":"Price_path_AA6!BF41/'Price to ACIL'!BF$10","v":0},{"$f":"Price_path_AA6!BG41/'Price to ACIL'!BG$10","v":0},{"$f":"Price_path_AA6!BH41/'Price to ACIL'!BH$10","v":0},{"$f":"Price_path_AA6!BI41/'Price to ACIL'!BI$10","v":0},{"$f":"Price_path_AA6!BJ41/'Price to ACIL'!BJ$10","v":0},{"$f":"Price_path_AA6!BK41/'Price to ACIL'!BK$10","v":0}]
[null,null,null,null,null,null,null,null,"Average volumetric charge $/GJ",null,null,null,null,null,{"$f":"(Revenue!O90+Revenue!O91)*1000000/Revenue!O34","v":1.9105118581438001},{"$f":"(Revenue!P90+Revenue!P91)*1000000/Revenue!P34","v":1.9105118581438003},{"$f":"(Revenue!Q90+Revenue!Q91)*1000000/Revenue!Q34","v":1.9105118581437999},{"$f":"(Revenue!R90+Revenue!R91)*1000000/Revenue!R34","v":1.9105118581438001},{"$f":"(Revenue!S90+Revenue!S91)*1000000/Revenue!S34","v":1.9105118581437999},1.9105118581437999,{"$f":"IFERROR((Revenue!T90+Revenue!T91)*1000000/Revenue!T34,0)","v":2.173726649631865},{"$f":"IFERROR((Revenue!U90+Revenue!U91)*1000000/Revenue!U34,0)","v":2.2046513308151079},{"$f":"IFERROR((Revenue!V90+Revenue!V91)*1000000/Revenue!V34,0)","v":2.1740955956736632},{"$f":"IFERROR((Revenue!W90+Revenue!W91)*1000000/Revenue!W34,0)","v":2.1930366628973279},{"$f":"IFERROR((Revenue!X90+Revenue!X91)*1000000/Revenue!X34,0)","v":2.2271840292971774},{"$f":"IFERROR((Revenue!Y90+Revenue!Y91)*1000000/Revenue!Y34,0)","v":2.2570377065503169},{"$f":"IFERROR((Revenue!Z90+Revenue!Z91)*1000000/Revenue!Z34,0)","v":2.2838149115367306},{"$f":"IFERROR((Revenue!AA90+Revenue!AA91)*1000000/Revenue!AA34,0)","v":2.325907831584479},{"$f":"IFERROR((Revenue!AB90+Revenue!AB91)*1000000/Revenue!AB34,0)","v":2.3969960507753942},{"$f":"IFERROR((Revenue!AC90+Revenue!AC91)*1000000/Revenue!AC34,0)","v":2.4884459926037557},{"$f":"IFERROR((Revenue!AD90+Revenue!AD91)*1000000/Revenue!AD34,0)","v":2.5359589091923742},{"$f":"IFERROR((Revenue!AE90+Revenue!AE91)*1000000/Revenue!AE34,0)","v":2.6675018383329778},{"$f":"IFERROR((Revenue!AF90+Revenue!AF91)*1000000/Revenue!AF34,0)","v":2.8330723018276105},{"$f":"IFERROR((Revenue!AG90+Revenue!AG91)*1000000/Revenue!AG34,0)","v":3.0417526241859898},{"$f":"IFERROR((Revenue!AH90+Revenue!AH91)*1000000/Revenue!AH34,0)","v":3.2987920595106508},{"$f":"IFERROR((Revenue!AI90+Revenue!AI91)*1000000/Revenue!AI34,0)","v":3.5437221237152357},{"$f":"IFERROR((Revenue!AJ90+Revenue!AJ91)*1000000/Revenue!AJ34,0)","v":3.8520946520197783},{"$f":"IFERROR((Revenue!AK90+Revenue!AK91)*1000000/Revenue!AK34,0)","v":3.9819971132730796},{"$f":"IFERROR((Revenue!AL90+Revenue!AL91)*1000000/Revenue!AL34,0)","v":3.7854738740175682},{"$f":"IFERROR((Revenue!AM90+Revenue!AM91)*1000000/Revenue!AM34,0)","v":3.4339159877888839},{"$f":"IFERROR((Revenue!AN90+Revenue!AN91)*1000000/Revenue!AN34,0)","v":3.1979393590985974},{"$f":"IFERROR((Revenue!AO90+Revenue!AO91)*1000000/Revenue!AO34,0)","v":3.2027326217964602},{"$f":"IFERROR((Revenue!AP90+Revenue!AP91)*1000000/Revenue!AP34,0)","v":3.3575343111905167},{"$f":"IFERROR((Revenue!AQ90+Revenue!AQ91)*1000000/Revenue!AQ34,0)","v":3.5064232591957887},{"$f":"IFERROR((Revenue!AR90+Revenue!AR91)*1000000/Revenue!AR34,0)","v":3.4589446237528816},{"$f":"IFERROR((Revenue!AS90+Revenue!AS91)*1000000/Revenue!AS34,0)","v":3.1957297854296449},{"$f":"IFERROR((Revenue!AT90+Revenue!AT91)*1000000/Revenue!AT34,0)","v":2.9216914216963619},{"$f":"IFERROR((Revenue!AU90+Revenue!AU91)*1000000/Revenue!AU34,0)","v":2.8711598457130925},{"$f":"IFERROR((Revenue!AV90+Revenue!AV91)*1000000/Revenue!AV34,0)","v":3.0601312928447295},{"$f":"IFERROR((Revenue!AW90+Revenue!AW91)*1000000/Revenue!AW34,0)","v":3.2006925040194147},{"$f":"IFERROR((Revenue!AX90+Revenue!AX91)*1000000/Revenue!AX34,0)","v":3.1521696388087173},{"$f":"IFERROR((Revenue!AY90+Revenue!AY91)*1000000/Revenue!AY34,0)","v":2.8970390669297164},{"$f":"IFERROR((Revenue!AZ90+Revenue!AZ91)*1000000/Revenue!AZ34,0)","v":2.6485002886599323},{"$f":"IFERROR((Revenue!BA90+Revenue!BA91)*1000000/Revenue!BA34,0)","v":2.6024641380962521},{"$f":"IFERROR((Revenue!BB90+Revenue!BB91)*1000000/Revenue!BB34,0)","v":2.7532662727727537},{"$f":"IFERROR((Revenue!BC90+Revenue!BC91)*1000000/Revenue!BC34,0)","v":2.883818471164457},{"$f":"IFERROR((Revenue!BD90+Revenue!BD91)*1000000/Revenue!BD34,0)","v":2.8576490732488997},{"$f":"IFERROR((Revenue!BE90+Revenue!BE91)*1000000/Revenue!BE34,0)","v":0},{"$f":"IFERROR((Revenue!BF90+Revenue!BF91)*1000000/Revenue!BF34,0)","v":0},{"$f":"IFERROR((Revenue!BG90+Revenue!BG91)*1000000/Revenue!BG34,0)","v":0},{"$f":"IFERROR((Revenue!BH90+Revenue!BH91)*1000000/Revenue!BH34,0)","v":0},{"$f":"IFERROR((Revenue!BI90+Revenue!BI91)*1000000/Revenue!BI34,0)","v":0},{"$f":"IFERROR((Revenue!BJ90+Revenue!BJ91)*1000000/Revenue!BJ34,0)","v":0},{"$f":"IFERROR((Revenue!BK90+Revenue!BK91)*1000000/Revenue!BK34,0)","v":0}]

{"sheet":"Capex Scenarios","index":26,"n_rows":161,"n_cols":19,"rows_kept":161,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"ACTIONS:"]
["Scenario:","Potential reduction in capex forecasts which take account of declining demand.",null,null,"Project/ VV activity that will vary based on demand forecast. Provide unit rat e.",null,null,null,null,null,"change to 2023$."]
[null,null,null,null,"on/off",null,null,null,null,null,"provide unit rate "]
[null,null,null,null,"Project/ VV activity that will vary based on size of customer base. Provide rate of change. ",null,null,null,null,null,"10 year forecast"]
["Geo Type:","Coastal"]
[null,null,null,null,"2023 $","2023 $","2023 $","2023 $","2023 $","2023 $"]
["Project Driver","Project Name","Asset Category",null,2025,2026,2027,2028,2029,"Total","Commentary - Sin Wei "]
["Mains Replacement","2025-29 - EOL Replacement - PVC mains","M&LP",0,25803467.977691114,27743740.500320226,29500569.413595241,27814424.99514854,27203951.596399214,{"$f":"SUM(E8:I8)","v":138066154.48315433},"Declining demand may impact mains replacement strategy."]
["Service Replacement","2025-29 - SARA - SPY Transfers","M&LP",0,239827.88533199322,244474.97278797301,242849.34096959553,244912.98172452371,245373.77899025619,1217438.9598043417,"Declining demand may impact mains replacement strategy."]
["Network Augmentation","2023 - Reinforcement - Secret Harbour","R",0,1313282.9960402856,0,0,0,0,1313282.9960402856,"Declining demand will defer/ remove the requirement to reinforce the network"]
["Network Augmentation","2025-29 – Network Reinforcement – Inglewood","R",0,487063.17482014745,0,0,0,0,487063.17482014745,"Declining demand may impact on new commercial connections "]
["Network Augmentation","2025-29 – Network Reinforcement – Pearsall","M&SP",0,0,0,0,146419.31522277941,100917.28284944559,247336.598072225,"Declining demand may impact on network extensions"]
["Increase Network Monitoring","2025-29 - Asset Performance - New PMD installation","T&M",0,160006.32741946529,162879.05135371877,162891.59591464594,164618.90675386152,165613.61370795799,816009.49514964945,"Declining demand will defer/ remove the requirement to reinforce the network"]
["Service Replacement","SNB Recon after Disc","M&SP",0,221356.39332538063,224725.47085907072,223717.8336833402,225289.81267691593,225743.13227890493,1120832.6428236123,"Declining demand will defer/ remove the requirement to reinforce the network"]
["Service Replacement","SNR Re-lay Service / SNB","M&SP",0,2724955.4422962768,2787470.4747220222,2784365.8294159081,2820455.660136119,2839745.6143177748,13956993.020888101,"Declining demand may impact the requirement for additional monitiriung of the network. "]
["New Connections","2025-29 - CIC - Metersets","M&SP",1,1481091.966105398,1553926.5120960446,1675397.9644778462,1773470.8093436384,1917337.7670591036,8401225.0190820321,"Declining demand will impact network expansion for new domestic connections."]
["Network Extension","2025-29 - Growth Development Project","M&LP",1,299892.12960963661,312736.94211148866,310010.53490095737,316498.823473103,319005.21406559611,1558143.6441607815,"Declining demand will impact network expansion for new domestic connections."]
["Network Expansion","SN8 Mains Extension","M&LP",1,379346.32922129013,430341.52008051029,460410.28322019783,480490.53115818184,489597.37234516873,2240186.0360253486,"Declining demand will impact network expansion for new domestic connections."]
["Network Expansion","SNC Open Trench","M&LP",1,6699050.254122437,7590595.8176836828,8120032.7895025406,8481865.5142405666,8642902.1979599018,39534446.573509127,"Declining demand will impact new domestic connections."]
["Network Expansion","SNF Gas Feeder","M&SP",1,1882300.4074536273,2130160.5600671615,2278137.1415320514,2377813.093683362,2421727.1552272914,11090138.357963495,"Declining demand will impact new domestic connections."]
["New Connections","SN1 New Service App.Inst. E.C.O Dom","M&SP",1,83970.297036392236,87775.287362673189,97128.34967836547,100334.24836712387,100597.81270145564,469805.99514601042,"Declining demand will impact new domestic connections."]
["New Connections","SN2 New Service App.Inst. Estd. Dom","M&SP",1,1131455.6686212376,1287167.641399049,1379265.515787184,1419868.9255714919,1428786.6541964654,6646544.4055754282,"Declining demand will impact new domestic connections."]
["New Connections","SN3 New Service App.Inst. New Dom","M&SP",1,12465227.130212544,14157583.922348537,15168730.775330301,15650331.425465098,15734240.814670101,73176114.068026572,"Declining demand will impact new domestic connections."]
["New Connections","SN5 New Service App.Inst. Estd. Com","M&SP",1,442164.99574454332,455334.63741219818,453693.02683038585,468216.2497134197,469883.66832800308,2289292.5780285504,"Declining demand will impact new domestic connections."]
["New Connections","SN6 New Service App.Inst. New Com","M&SP",1,666488.43996745767,708712.58673608163,714752.50026848551,738374.20035260171,758375.29026014742,3586703.0175847737,"Declining demand will impact new domestic connections."]
["New Connections","SNG New Service App.Inst. Cluster New unit","M&SP",1,944490.47301390453,1068498.004905246,1139394.8588625779,1330473.0369204527,1505012.9167688882,5987869.2904710695,"Declining demand may impact mains replacement strategy."]
["New Connections","SNH New Service App.Inst. Cluster Estd unit","M&SP",1,28250.262036197535,28722.903957219492,28602.931586275314,37704.940725196175,46703.761105739424,169984.79941062795,"Declining demand may impact mains replacement strategy."]
["New Connections","SN9 AL18 New Com","M&SP",1,192070.56550717761,196167.62005426976,195476.92330641332,197625.88613829543,198550.17396898707,979891.16897514323,"Declining demand may impact on new commercial connections "]
["New Connections","SN7 Commission Meter App.Inst. Meter Only","M&SP",1,155538.52233436721,158797.71246325751,158685.32778024836,160588.81285754958,161629.00148127918,795239.37691670179,"Declining demand will impact new domestic connections."]
["Routine Meter Change","SPF - Routine Meter Change - Dom","M&SP",2,6100573.5221439302,5756583.5465725064,5473252.6408877587,5458486.031920393,4601301.2912622439,27390197.032786831,"Declining demand may result in customers coming off gas and reduce number of domestic meter changes. "]
[null,null,null,null,{"$f":"SUM(E8:E30)","v":63901871.16005481},67086395.685292937,70567365.57753031,70408264.20159322,69576996.109943926,341540892.73441523]
[]
[null,null,null,null,2025,2026,2027,2028,2029,"Total"]
["2025-29 - CIC - Metersets","no. of new commercial customers",null,"B1",26,27,29,30,32,{"$f":"SUM(E34:I34)","v":144}]
[null,"$/ new connection","M&SP",null,28482.537809719193,29319.36815275556,30461.781172324474,31669.121595422115,33057.547707915583,30661.405179131503]
[null,"Expenditure (2023 $)",null,null,{"$f":"E34*E35","v":740545.98305269901},791622.94012440008,883391.65399740974,950073.64786266349,1057841.5266532986,4415242.3457949366]
[]
[]
["2025-29 - Growth Development Project","no. of new commercial customers",null,null,{"$f":"E34","v":26},{"$f":"F34","v":27},{"$f":"G34","v":29},{"$f":"H34","v":30},{"$f":"I34","v":32},{"$f":"SUM(E39:I39)","v":144}]
[null,"$/ new connection",{"$f":"VLOOKUP(A39,$B$8:$C$30,2)","v":"M&LP"},"Mains",{"$f":"E17/E39","v":11534.312677293716},{"$f":"F17/F39","v":11582.849707832913},10690.0184448606,10549.960782436767,9968.9129395498785,{"$f":"J17/J39","v":10820.44197333876}]
[]
[]
["SN8 Mains Extension","Additional length of mains (m)",null,"Mains",2948,3288,3533,3657,3716,{"$f":"SUM(E43:I43)","v":17142}]
[null,"$/ m",{"$f":"VLOOKUP(A43,$B$8:$C$30,2)","v":"M&LP"},null,{"$f":"E18/E43","v":128.67921615376193},{"$f":"F18/F43","v":130.88245744541067},130.31709120299968,131.38926200661248,131.75386769245659,{"$f":"J16/J43","v":490.09596424466412}]
[]
[]
["SNC Open Trench","Additional length of mains (m)",null,"Mains",87330,97356,104578,108385,110151,{"$f":"SUM(E47:I47)","v":507800}]
[null,"$/ m",{"$f":"VLOOKUP(A47,$B$8:$C$30,2)","v":"M&LP"},"B3, B2",{"$f":"E19/E47","v":76.709610146827401},{"$f":"F19/F47","v":77.967416673689172},77.645707409804558,78.256820724644243,78.464128314403879,{"$f":"J19/J47","v":77.854365052203875}]
[]
[]
["SNF Gas Feeder","Additional length of mains (m)","service pipes for meter",null,34742,38726,41598,43112,43816,{"$f":"SUM(E51:I51)","v":201994}]
[null,"$/ m",{"$f":"VLOOKUP(A51,$B$8:$C$30,2)","v":"M&SP"},"B2, B3",{"$f":"E20/E51","v":54.179391153463456},{"$f":"F20/F51","v":55.005953624623288},54.765545014953879,55.154321156136618,55.270384225563525,54.903305830685539]
[]
[]
["SN1 New Service App.Inst. E.C.O Dom","Number of new connections","B3",null,34,35,39,40,40,{"$f":"SUM(E55:I55)","v":188}]
[null,null,"M&SP",null,{"$f":"E19/E55","v":197030.88982713051},216874.1662195338,208205.96896160362,212046.63785601416,216072.55494899754,210289.60943355918]
[null,null,"B3"]
[]
["SN2 New Service App.Inst. Estd. Dom","Number of new connections","B3",null,470,526,566,578,580,{"$f":"SUM(E59:I59)","v":2720}]
[null,null,"M&SP",null,{"$f":"E20/E59","v":4004.8944839438877},4049.7349050706493,4024.977281858748,4113.8634838812495,4175.3916469436062,4077.2567492512849]
[null,null,"B3"]
[]
["SN3 New Service App.Inst. New Dom","Number of new connections","B3",null,9765,10910,11738,12015,12047,{"$f":"SUM(E63:I63)","v":56475}]
[null,null,"M&SP",null,{"$f":"E21/E63","v":8.5991087594871729},8.0453975584485047,8.2746932763984891,8.3507489277672811,8.3504451482904987,8.3188312553521104]
[null,null,"B3"]
[]
["SN5 New Service App.Inst. Estd. Com","Number of new connections","B2",null,86,87,87,89,89,{"$f":"SUM(E67:I67)","v":438}]
[null,null,"M&SP",null,{"$f":"E22/E67","v":13156.461263037647},14795.03036090861,15853.626618243494,15953.58343338755,16053.78263142096,15174.758916838877]
[]
[]
["SN6 New Service App.Inst. New Com","Number of new connections","B2",null,151,158,160,164,168,{"$f":"SUM(E71:I71)","v":801}]
[null,null,"M&SP",null,{"$f":"E23/E71","v":82551.173047765187},89604.9615338515,94804.567345814386,95428.85015527498,93656.195325417269,91355.947650470131]
[]
[]
["SNG New Service App.Inst. Cluster New unit","Number of new connections","B3",null,1091,1214,1300,1506,1699,{"$f":"SUM(E75:I75)","v":6810}]
[null,null,"M&SP",null,{"$f":"E24/E75","v":405.28413908757409},{"$f":"F24/F75","v":375.06971780246965},348.99463602337374,310.90056421873817,276.56484304179111,336.1663110174083]
[]
[]
["SNH New Service App.Inst. Cluster Estd unit","Number of new connections","B3",null,12,12,12,16,20,{"$f":"SUM(E79:I79)","v":72}]
[null,null,"M&SP",null,{"$f":"E25/E79","v":55540.703330621473},59059.382228006805,59562.708355707124,46148.387522037607,37918.764513007372,49815.319688677409]
[]
[]
["SN9 AL18 New Com","Number of new commercial connections","B1",null,26,26,26,26,26,{"$f":"SUM(E83:I83)","v":130}]
[null,null,"M&SP",null,{"$f":"E28/E83","v":7387.3294425837539},7544.9084636257603,7518.3432040928201,7600.9956207036703,7636.5451526533489,7537.6243767318711]
[]
[]
["SN7 Commission Meter App.Inst. Meter Only","Number of new connections","B3",null,535,535,535,535,535,{"$f":"SUM(E87:I87)","v":2675}]
[null,null,"M&SP",null,{"$f":"E29/E87","v":290.72620997077985},296.81815413692993,296.60808930887544,300.16600534121415,302.11028314257788,297.28574838007546]
[]
[]
["SPF - Routine Meter Change - Dom",null,null,null,2025,2026,2027,2028,2029,"Total"]
["Volume","no. of meters to be replaced",null,null,24947,23230,22123,21906,18404,{"$f":"SUM(E92:I92)","v":110610}]
["Unit Rate","$/ replacement",{"$f":"VLOOKUP(A92,$B$8:$C$30,2)","v":"M&SP"},null,244.541368587162,247.80815955972906,247.4010143691072,249.17766967590583,250.01637096621624,247.6285781826854]
["Expenditure","Expenditure (2023 $)",null,null,{"$f":"E92*E93","v":6100573.5221439302},5756583.5465725064,5473252.6408877587,5458486.031920393,4601301.2912622439,27390197.032786831]
[null,"Check line",null,null,{"$f":"E94-E30","v":0},0,0,0,0,0]
[]
[null,"Average expenditure (2023$)",null,null,{"$f":"AVERAGE(E94:I94)","v":5478039.4065573663}]
[null,"Customer base",null,null,750000]
[null,"$/ customer",null,null,{"$f":"E97/E98","v":7.3040525420764881}]
[null,"Rate of change (Reduction of expenditure per 10,000 customers)",null,null,{"$f":"E99*10000","v":73040.525420764883}]
[]
[]
[]
[null,"Unit rate for new mains","$/metre mains ",null,{"$f":"SUM(E16:E18)/SUM(E43,E47,E51)","v":17.279878618911575},{"$f":"SUM(F16:F18)/SUM(F43,F47,F51)","v":16.481344437741576},16.337152626755916,16.567153692298767,17.287471404462551,16.782157850578542]
[null,"Unit rate for new connection","$/connection meter and service pipe",null,{"$f":"SUM(E19:E25,E29)/SUM(E55,E59,E63,E67,E71,E75,E79,E87)","v":1937.2690806565058},1971.9617248254535,1965.1191678818011,1967.3019119488197,1957.9748711835978,1960.533555233769]
[]
[]
[null,null,null,"Length of mains (m)",{"$f":"SUM(E43,E47,E51)","v":125020},{"$f":"SUM(F43,F47,F51)","v":139370},{"$f":"SUM(G43,G47,G51)","v":149709},{"$f":"SUM(H43,H47,H51)","v":155154},{"$f":"SUM(I43,I47,I51)","v":157683},{"$f":"SUM(E108:I108)","v":726936}]
[null,null,null,"no. of connections",{"$f":"SUM(E55,E59,E63,E67,E71,E75,E79)","v":11609},{"$f":"SUM(F55,F59,F63,F67,F71,F75,F79)","v":12942},{"$f":"SUM(G55,G59,G63,G67,G71,G75,G79)","v":13902},{"$f":"SUM(H55,H59,H63,H67,H71,H75,H79)","v":14408},{"$f":"SUM(I55,I59,I63,I67,I71,I75,I79)","v":14643},67504]
[null,null,null,"length of mains/ connection (for B3 & B2)",{"$f":"E108/E109","v":10.76923076923077},{"$f":"F108/F109","v":10.768814711791068},{"$f":"G108/G109","v":10.768882175226587},{"$f":"H108/H109","v":10.768600777345918},{"$f":"I108/I109","v":10.768490063511576},53.844018497105921]
[null,"Ttotal B2/B3 mains","$real 2023",null,{"$f":"E18+E19+E20","v":8960696.9907973558},{"$f":"F18+F19+F20","v":10151097.897831354},{"$f":"G18+G19+G20","v":10858580.214254789},{"$f":"H18+H19+H20","v":11340169.139082111},{"$f":"I18+I19+I20","v":11554226.72553236},{"$f":"SUM(E111:I111)","v":52864770.967497967}]
[null,"Ttotal B2/B3 mains","metres",null,{"$f":"E108","v":125020},139370,149709,155154,157683,{"$f":"SUM(E112:I112)","v":726936}]
[null,"Dollars per metre","$real 2023",null,{"$f":"E111/E112","v":71.674108069087794},72.835602337887309,72.531245377731395,73.0897633259994,73.275031078381062,72.722730704625945]
[null,"Dollars per conneciotn","$real 2023",null,{"$f":"E110*E113","v":771.87500997479174},{"$f":"F110*F113","v":784.35310599840477},{"$f":"G110*G113","v":781.08043549523734},{"$f":"H110*H113","v":787.07448216838634},{"$f":"I110*I113","v":789.06144407104841},{"$f":"J111/J109","v":783.13538408832017}]
[]
[null,"Total B2connecions","$real 2023",null,{"$f":"E24+E25","v":1108653.4357120011},1164047.2241482798,1168445.5270988713,1206590.4500660214,1228258.9585881506,5875995.5956133241]
[null,"Total B2 connections","Number",null,{"$f":"E67+E71","v":237},245,247,253,257,1239]
[null,"Total B2 $/connecionconnecions","$real 2023",null,{"$f":"E116/E117","v":4677.8625979409326},4751.2131597888965,4730.548692707981,4769.1322136996896,4779.217737697084,4742.5307470648295]
[]
[null,"Total B3connecions","$real 2023",null,{"$f":"E21+E22+E23+E26+E27","v":14653393.830920273},{"$f":"F21+F22+F23+F24+F26+F27","v":17085082.397384919},{"$f":"G21+G22+G23+G24+G26+G27","v":18266815.458075091},{"$f":"H21+H22+H23+H24+H26+H27","v":19006928.826762784},{"$f":"I21+I22+I23+I24+I26+I27","v":19285225.627770651},{"$f":"J21+J22+J23+J24+J26+J27","v":88739611.136658236}]
[null,"Total B3 connections","Number",null,{"$f":"E75+E79+E63+E59+E55","v":11372},12697,13655,14155,14386,66265]
[null,"Total B3 $/connecionconnecions","$real 2023",null,{"$f":"E120/E121","v":1288.5502841118778},1345.5999367870299,1337.7382246851037,1342.7713759634605,1340.5550971618693,1339.1626218464987]
[]
[]
["Capex that varies with coustomer base $/customer"]
["Activity",null,"Asset type","$/customer"]
["SPF - Routine Meter Change - Dom",null,"M&SP",{"$f":"J93","v":247.6285781826854}]
[]
["Capex that varies with new connecitons"]
["Mains"]
["Tariff class A1","$real 2023 /metre","M&LP"]
["Tariff class A2","$real 2023 /metre","M&LP"]
["Tariff class B1","$real 2023 /metre","M&LP",{"$f":"J40","v":10820.44197333876}]
["Tariff class B2","$real 2023 /metre","M&LP",{"$f":"$J$114","v":783.13538408832017}]
["Tariff class B3","$real 2023 /metre","M&LP",783.13538408832017]
[]
["Meters"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP",{"$f":"J84","v":7537.6243767318711}]
["Tariff class B2","$real 2023 /connection","M&SP",{"$f":"J118","v":4742.5307470648295}]
["Tariff class B3","$real 2023 /connection","M&SP",{"$f":"$J$122","v":1339.1626218464987}]
[]
["Gas injection points removed",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029]
["High pressure mains - steel"]
["High pressure mains - PE"]
["Medium pressure mains"]
["Medium/low pressure mains"]
["Low pressure mains"]
["Regulators"]
["Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,-812760.05809008295,-1365987.6550514535,-1924644.6486529708,-2860922.5865505543,-2292140.7400551327]
["Buildings"]
["Meter and services pipes"]
["Equipment and vehicles"]
["Vehicles"]
["Information technology"]
["Telemetry and monitoring"]
["Full retail contestability"]
["Land"]
["Equity raising costs"]
["Total"]

{"sheet":"Capex_On_off","index":27,"n_rows":51,"n_cols":65,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Switch off?","Start year","End year"]
["2025-29 - EOL Replacement - PVC mains",null,null,{"$f":"Dashboard!C66","v":false},{"$f":"Dashboard!K17","v":2030},{"$f":"Dashboard!L17","v":2074},"M&LP"]
["2025-29 - SARA - SPY Transfers",null,null,{"$f":"Dashboard!C67","v":false},{"$f":"Dashboard!K18","v":2030},{"$f":"Dashboard!L18","v":2074},"M&LP"]
["2023 - Reinforcement - Secret Harbour",null,null,{"$f":"Dashboard!C68","v":false},{"$f":"Dashboard!K19","v":2030},{"$f":"Dashboard!L19","v":2074},"R"]
["2025-29 – Network Reinforcement – Inglewood",null,null,{"$f":"Dashboard!C69","v":false},{"$f":"Dashboard!K20","v":2030},{"$f":"Dashboard!L20","v":2074},"R"]
["2025-29 – Network Reinforcement – Pearsall",null,null,{"$f":"Dashboard!C70","v":false},{"$f":"Dashboard!K21","v":2030},{"$f":"Dashboard!L21","v":2074},"M&SP"]
["2025-29 - Asset Performance - New PMD installation",null,null,{"$f":"Dashboard!C71","v":false},{"$f":"Dashboard!K22","v":2030},{"$f":"Dashboard!L22","v":2074},"T&M"]
["SNB Recon after Disc",null,null,{"$f":"Dashboard!C72","v":false},{"$f":"Dashboard!K23","v":2030},{"$f":"Dashboard!L23","v":2074},"M&SP"]
["SNR Re-lay Service / SNB",null,null,{"$f":"Dashboard!C73","v":false},{"$f":"Dashboard!K24","v":2030},{"$f":"Dashboard!L24","v":2074},"M&SP"]
[]
["Project Driver","Project Name","Asset Category","Commentary - Asset services",null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Mains Replacement","2025-29 - EOL Replacement - PVC mains","M&LP","Declining demand may impact mains replacement strategy.",null,null,null,null,null,null,null,null,null,null,25803467.977691114,27743740.500320226,29500569.413595241,27814424.99514854,27203951.596399214,{"$f":"S14","v":27203951.596399214},27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214,27203951.596399214]
["Service Replacement","2025-29 - SARA - SPY Transfers","M&LP","Declining demand may impact mains replacement strategy.",null,null,null,null,null,null,null,null,null,null,239827.88533199322,244474.97278797301,242849.34096959553,244912.98172452371,245373.77899025619,{"$f":"S15","v":245373.77899025619},245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619,245373.77899025619]
["Network Augmentation","2023 - Reinforcement - Secret Harbour","R","Declining demand will defer/ remove the requirement to reinforce the network",null,null,null,null,null,null,null,null,null,null,1313282.9960402856,0,0,0,0,{"$f":"S16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Network Augmentation","2025-29 – Network Reinforcement – Inglewood","R","Declining demand may impact on new commercial connections ",null,null,null,null,null,null,null,null,null,null,487063.17482014745,0,0,0,0,{"$f":"S17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Network Augmentation","2025-29 – Network Reinforcement – Pearsall","M&SP","Declining demand may impact on network extensions",null,null,null,null,null,null,null,null,null,null,0,0,0,146419.31522277941,100917.28284944559,{"$f":"S18","v":100917.28284944559},100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559,100917.28284944559]
["Increase Network Monitoring","2025-29 - Asset Performance - New PMD installation","T&M","Declining demand will defer/ remove the requirement to reinforce the network",null,null,null,null,null,null,null,null,null,null,160006.32741946529,162879.05135371877,162891.59591464594,164618.90675386152,165613.61370795799,{"$f":"S19","v":165613.61370795799},165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799,165613.61370795799]
["Service Replacement","SNB Recon after Disc","M&SP","Declining demand will defer/ remove the requirement to reinforce the network",null,null,null,null,null,null,null,null,null,null,221356.39332538063,224725.47085907072,223717.8336833402,225289.81267691593,225743.13227890493,{"$f":"S20","v":225743.13227890493},225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493,225743.13227890493]
["Service Replacement","SNR Re-lay Service / SNB","M&SP","Declining demand may impact the requirement for additional monitiriung of the network. ",null,null,null,null,null,null,null,null,null,null,2724955.4422962768,2787470.4747220222,2784365.8294159081,2820455.660136119,2839745.6143177748,{"$f":"S21","v":2839745.6143177748},2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748,2839745.6143177748]
[]
[]
["Project Driver","Project Name","Asset Category"]
["Mains Replacement","2025-29 - EOL Replacement - PVC mains","M&LP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E4,O$13<=$F4,Dashboard!$C$46<>Scenarios!$N$68),-O14*$D4,0)","v":0},{"$f":"IF(AND(P$13>=$E4,P$13<=$F4,Dashboard!$C$46<>Scenarios!$N$68),-P14*$D4,0)","v":0},{"$f":"IF(AND(Q$13>=$E4,Q$13<=$F4,Dashboard!$C$46<>Scenarios!$N$68),-Q14*$D4,0)","v":0},{"$f":"IF(AND(R$13>=$E4,R$13<=$F4,Dashboard!$C$46<>Scenarios!$N$68),-R14*$D4,0)","v":0},{"$f":"IF(AND(S$13>=$E4,S$13<=$F4,Dashboard!$C$46<>Scenarios!$N$68),-S14*$D4,0)","v":0},{"$f":"IF(AND(T$13>=$E4,T$13<=$F4),-T14*$D4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E4,AU$13<=$F4),-AU14*$D4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service Replacement","2025-29 - SARA - SPY Transfers","M&LP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E5,AU$13<=$F5),-AU15*$D5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Network Augmentation","2023 - Reinforcement - Secret Harbour","R",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E6,O$13<=$F6),-O16*$D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E6,AU$13<=$F6),-AU16*$D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Network Augmentation","2025-29 – Network Reinforcement – Inglewood","R",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E7,O$13<=$F7),-O17*$D7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E7,AU$13<=$F7),-AU17*$D7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Network Augmentation","2025-29 – Network Reinforcement – Pearsall","M&SP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E8,O$13<=$F8),-O18*$D8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E8,AU$13<=$F8),-AU18*$D8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Increase Network Monitoring","2025-29 - Asset Performance - New PMD installation","T&M",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E9,O$13<=$F9),-O19*$D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E9,AU$13<=$F9),-AU19*$D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service Replacement","SNB Recon after Disc","M&SP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E10,O$13<=$F10),-O20*$D10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E10,AU$13<=$F10),-AU20*$D10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service Replacement","SNR Re-lay Service / SNB","M&SP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$13>=$E11,O$13<=$F11),-O21*$D11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU$13>=$E11,AU$13<=$F11),-AU21*$D11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total capex adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O13","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU13","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,0]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$25:$C$32,$C35,O$25:O$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C35,Y$25:Y$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C35,AI$25:AI$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C35,AS$25:AS$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C35,BC$25:BC$32)","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","M&LP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","R",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","M&SP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$25:$C$32,$C45,O$25:O$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C45,Y$25:Y$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C45,AI$25:AI$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C45,AS$25:AS$32)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$25:$C$32,$C45,BC$25:BC$32)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","T&M",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O35:O50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU35:AU50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"GR_ACIL","index":28,"n_rows":137,"n_cols":64,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[]
["ACIL Allen data",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Customers",null,null,null,null,null,null,null,null,2020,{"$f":"J3+1","v":2021},{"$f":"K3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM3,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM4,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM5,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM6,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM7,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM8,0)","v":0}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM9,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM10,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM11,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM12,0)","v":0}]
[]
[]
["Volumes (TJ)",null,null,null,null,null,null,null,null,2020,{"$f":"J16+1","v":2021},{"$f":"K16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM16,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM17,0)","v":0}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM18,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM19,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM20,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=1,Summary!P21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Q21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!R21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!S21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!T21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!U21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!V21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!W21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!X21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Y21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!Z21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AA21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AB21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AC21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AD21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AE21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AF21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AG21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AH21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AI21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AJ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AK21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AL21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AM21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AN21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AO21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AP21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AQ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AR21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AS21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AT21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AU21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AV21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AW21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AX21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AY21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!AZ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BA21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BB21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BC21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BD21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BE21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BF21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BG21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BH21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BI21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BJ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BK21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BL21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=1,Summary!BM21,0)","v":0}]
[]
["ACIL Allen data in ATCO format",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:O31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Disconnections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S11-T11<0,0,S11-T11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AU11-AV11<0,0,AU11-AV11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S12-T12<0,0,S12-T12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AU12-AV12<0,0,AU12-AV12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S10-T10<0,0,S10-T10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O35:O39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T11>S11,T11-S11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T12>S12,T12-S12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T10>S10,T10-S10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O43:O47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O51:O55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change from base case Volume and customers: Negative is a decrease compared to base case",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T27-Active_Scenario!T56","v":-15035.824003649936},{"$f":"U27-Active_Scenario!U56","v":-15185.260144107047},{"$f":"V27-Active_Scenario!V56","v":-15326.697023694294},{"$f":"W27-Active_Scenario!W56","v":-15459.873064464469},{"$f":"X27-Active_Scenario!X56","v":-15584.526688470367},{"$f":"Y27-Active_Scenario!Y56","v":-15530.635417967147},{"$f":"Z27-Active_Scenario!Z56","v":-15476.744147463927},{"$f":"AA27-Active_Scenario!AA56","v":-15422.852876960706},{"$f":"AB27-Active_Scenario!AB56","v":-15368.961606457488},{"$f":"AC27-Active_Scenario!AC56","v":-15315.070335954264},{"$f":"AD27-Active_Scenario!AD56","v":-15261.179065451046},{"$f":"AE27-Active_Scenario!AE56","v":-15207.287794947824},{"$f":"AF27-Active_Scenario!AF56","v":-15153.396524444606},{"$f":"AG27-Active_Scenario!AG56","v":-15099.505253941383},{"$f":"AH27-Active_Scenario!AH56","v":-15045.613983438165},{"$f":"AI27-Active_Scenario!AI56","v":-14991.722712934943},{"$f":"AJ27-Active_Scenario!AJ56","v":-14937.831442431723},{"$f":"AK27-Active_Scenario!AK56","v":-14883.940171928503},{"$f":"AL27-Active_Scenario!AL56","v":-14830.048901425283},{"$f":"AM27-Active_Scenario!AM56","v":-14776.157630922062},{"$f":"AN27-Active_Scenario!AN56","v":-14722.266360418844},{"$f":"AO27-Active_Scenario!AO56","v":-14668.37508991562},{"$f":"AP27-Active_Scenario!AP56","v":-14614.483819412402},{"$f":"AQ27-Active_Scenario!AQ56","v":-14560.592548909181},{"$f":"AR27-Active_Scenario!AR56","v":-14506.701278405963},{"$f":"AS27-Active_Scenario!AS56","v":-14452.810007902739},{"$f":"AT27-Active_Scenario!AT56","v":-14398.918737399521},{"$f":"AU27-Active_Scenario!AU56","v":-14345.027466896299},{"$f":"AV27-Active_Scenario!AV56","v":-14291.136196393079},{"$f":"AW27-Active_Scenario!AW56","v":-14237.24492588986},{"$f":"AX27-Active_Scenario!AX56","v":-14183.35365538664},{"$f":"AY27-Active_Scenario!AY56","v":-14129.462384883418},{"$f":"AZ27-Active_Scenario!AZ56","v":-14075.5711143802},{"$f":"BA27-Active_Scenario!BA56","v":-14021.679843876977},{"$f":"BB27-Active_Scenario!BB56","v":-13967.788573373758},{"$f":"BC27-Active_Scenario!BC56","v":-13913.897302870537},{"$f":"BD27-Active_Scenario!BD56","v":-13860.006032367319},{"$f":"BE27-Active_Scenario!BE56","v":-13806.114761864095},{"$f":"BF27-Active_Scenario!BF56","v":-13752.223491360877},{"$f":"BG27-Active_Scenario!BG56","v":-13698.332220857656},{"$f":"BH27-Active_Scenario!BH56","v":-13644.440950354436},{"$f":"BI27-Active_Scenario!BI56","v":-13590.549679851216},{"$f":"BJ27-Active_Scenario!BJ56","v":-13536.658409347996},{"$f":"BK27-Active_Scenario!BK56","v":-13482.767138844774},{"$f":"BL27-Active_Scenario!BL56","v":-13428.875868341556}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T28-Active_Scenario!T57","v":-1906.3922795938108},{"$f":"U28-Active_Scenario!U57","v":-1906.1832262483633},{"$f":"V28-Active_Scenario!V57","v":-1905.9741729029149},{"$f":"W28-Active_Scenario!W57","v":-1905.765119557467},{"$f":"X28-Active_Scenario!X57","v":-1905.5560662120197},{"$f":"Y28-Active_Scenario!Y57","v":-1905.5560662120197},{"$f":"Z28-Active_Scenario!Z57","v":-1905.5560662120197},{"$f":"AA28-Active_Scenario!AA57","v":-1905.5560662120197},{"$f":"AB28-Active_Scenario!AB57","v":-1905.5560662120197},{"$f":"AC28-Active_Scenario!AC57","v":-1905.5560662120197},{"$f":"AD28-Active_Scenario!AD57","v":-1905.5560662120197},{"$f":"AE28-Active_Scenario!AE57","v":-1905.5560662120197},{"$f":"AF28-Active_Scenario!AF57","v":-1905.5560662120197},{"$f":"AG28-Active_Scenario!AG57","v":-1905.5560662120197},{"$f":"AH28-Active_Scenario!AH57","v":-1905.5560662120197},{"$f":"AI28-Active_Scenario!AI57","v":-1905.5560662120197},{"$f":"AJ28-Active_Scenario!AJ57","v":-1905.5560662120197},{"$f":"AK28-Active_Scenario!AK57","v":-1905.5560662120197},{"$f":"AL28-Active_Scenario!AL57","v":-1905.5560662120197},{"$f":"AM28-Active_Scenario!AM57","v":-1905.5560662120197},{"$f":"AN28-Active_Scenario!AN57","v":-1905.5560662120197},{"$f":"AO28-Active_Scenario!AO57","v":-1905.5560662120197},{"$f":"AP28-Active_Scenario!AP57","v":-1905.5560662120197},{"$f":"AQ28-Active_Scenario!AQ57","v":-1905.5560662120197},{"$f":"AR28-Active_Scenario!AR57","v":-1905.5560662120197},{"$f":"AS28-Active_Scenario!AS57","v":-1905.5560662120197},{"$f":"AT28-Active_Scenario!AT57","v":-1905.5560662120197},{"$f":"AU28-Active_Scenario!AU57","v":-1905.5560662120197},{"$f":"AV28-Active_Scenario!AV57","v":-1905.5560662120197},{"$f":"AW28-Active_Scenario!AW57","v":-1905.5560662120197},{"$f":"AX28-Active_Scenario!AX57","v":-1905.5560662120197},{"$f":"AY28-Active_Scenario!AY57","v":-1905.5560662120197},{"$f":"AZ28-Active_Scenario!AZ57","v":-1905.5560662120197},{"$f":"BA28-Active_Scenario!BA57","v":-1905.5560662120197},{"$f":"BB28-Active_Scenario!BB57","v":-1905.5560662120197},{"$f":"BC28-Active_Scenario!BC57","v":-1905.5560662120197},{"$f":"BD28-Active_Scenario!BD57","v":-1905.5560662120197},{"$f":"BE28-Active_Scenario!BE57","v":-1905.5560662120197},{"$f":"BF28-Active_Scenario!BF57","v":-1905.5560662120197},{"$f":"BG28-Active_Scenario!BG57","v":-1905.5560662120197},{"$f":"BH28-Active_Scenario!BH57","v":-1905.5560662120197},{"$f":"BI28-Active_Scenario!BI57","v":-1905.5560662120197},{"$f":"BJ28-Active_Scenario!BJ57","v":-1905.5560662120197},{"$f":"BK28-Active_Scenario!BK57","v":-1905.5560662120197},{"$f":"BL28-Active_Scenario!BL57","v":-1905.5560662120197}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T29-Active_Scenario!T58","v":-1949.0758695585021},{"$f":"U29-Active_Scenario!U58","v":-1938.8829110147449},{"$f":"V29-Active_Scenario!V58","v":-1929.3943942855642},{"$f":"W29-Active_Scenario!W58","v":-1920.5613426137531},{"$f":"X29-Active_Scenario!X58","v":-1912.3347792421062},{"$f":"Y29-Active_Scenario!Y58","v":-1971.4282895587517},{"$f":"Z29-Active_Scenario!Z58","v":-2030.5217998753969},{"$f":"AA29-Active_Scenario!AA58","v":-2089.6153101920422},{"$f":"AB29-Active_Scenario!AB58","v":-2148.7088205086879},{"$f":"AC29-Active_Scenario!AC58","v":-2207.8023308253332},{"$f":"AD29-Active_Scenario!AD58","v":-2266.8958411419785},{"$f":"AE29-Active_Scenario!AE58","v":-2325.9893514586242},{"$f":"AF29-Active_Scenario!AF58","v":-2385.0828617752695},{"$f":"AG29-Active_Scenario!AG58","v":-2444.1763720919153},{"$f":"AH29-Active_Scenario!AH58","v":-2503.2698824085605},{"$f":"AI29-Active_Scenario!AI58","v":-2562.3633927252063},{"$f":"AJ29-Active_Scenario!AJ58","v":-2621.4569030418515},{"$f":"AK29-Active_Scenario!AK58","v":-2680.5504133584973},{"$f":"AL29-Active_Scenario!AL58","v":-2739.6439236751426},{"$f":"AM29-Active_Scenario!AM58","v":-2798.7374339917878},{"$f":"AN29-Active_Scenario!AN58","v":-2857.8309443084331},{"$f":"AO29-Active_Scenario!AO58","v":-2916.9244546250793},{"$f":"AP29-Active_Scenario!AP58","v":-2976.0179649417241},{"$f":"AQ29-Active_Scenario!AQ58","v":-3035.1114752583699},{"$f":"AR29-Active_Scenario!AR58","v":-3094.2049855750156},{"$f":"AS29-Active_Scenario!AS58","v":-3153.2984958916613},{"$f":"AT29-Active_Scenario!AT58","v":-3212.3920062083062},{"$f":"AU29-Active_Scenario!AU58","v":-3271.4855165249519},{"$f":"AV29-Active_Scenario!AV58","v":-3330.5790268415972},{"$f":"AW29-Active_Scenario!AW58","v":-3389.6725371582424},{"$f":"AX29-Active_Scenario!AX58","v":-3448.7660474748877},{"$f":"AY29-Active_Scenario!AY58","v":-3507.8595577915335},{"$f":"AZ29-Active_Scenario!AZ58","v":-3566.9530681081778},{"$f":"BA29-Active_Scenario!BA58","v":-3626.046578424824},{"$f":"BB29-Active_Scenario!BB58","v":-3685.1400887414693},{"$f":"BC29-Active_Scenario!BC58","v":-3744.233599058115},{"$f":"BD29-Active_Scenario!BD58","v":-3803.3271093747599},{"$f":"BE29-Active_Scenario!BE58","v":-3862.4206196914051},{"$f":"BF29-Active_Scenario!BF58","v":-3921.5141300080504},{"$f":"BG29-Active_Scenario!BG58","v":-3980.6076403246961},{"$f":"BH29-Active_Scenario!BH58","v":-4039.701150641341},{"$f":"BI29-Active_Scenario!BI58","v":-4098.7946609579867},{"$f":"BJ29-Active_Scenario!BJ58","v":-4157.8881712746315},{"$f":"BK29-Active_Scenario!BK58","v":-4216.9816815912773},{"$f":"BL29-Active_Scenario!BL58","v":-4276.075191907923}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30-Active_Scenario!T59","v":-1253.2417114553409},{"$f":"U30-Active_Scenario!U59","v":-1252.1986336728044},{"$f":"V30-Active_Scenario!V59","v":-1251.5234163023024},{"$f":"W30-Active_Scenario!W59","v":-1251.2149327957834},{"$f":"X30-Active_Scenario!X59","v":-1251.2720566051958},{"$f":"Y30-Active_Scenario!Y59","v":-1276.311190627921},{"$f":"Z30-Active_Scenario!Z59","v":-1301.3503246506457},{"$f":"AA30-Active_Scenario!AA59","v":-1326.3894586733709},{"$f":"AB30-Active_Scenario!AB59","v":-1351.4285926960961},{"$f":"AC30-Active_Scenario!AC59","v":-1376.4677267188208},{"$f":"AD30-Active_Scenario!AD59","v":-1401.506860741546},{"$f":"AE30-Active_Scenario!AE59","v":-1426.545994764271},{"$f":"AF30-Active_Scenario!AF59","v":-1451.5851287869959},{"$f":"AG30-Active_Scenario!AG59","v":-1476.6242628097214},{"$f":"AH30-Active_Scenario!AH59","v":-1501.6633968324466},{"$f":"AI30-Active_Scenario!AI59","v":-1526.7025308551715},{"$f":"AJ30-Active_Scenario!AJ59","v":-1551.7416648778967},{"$f":"AK30-Active_Scenario!AK59","v":-1576.7807989006219},{"$f":"AL30-Active_Scenario!AL59","v":-1601.8199329233466},{"$f":"AM30-Active_Scenario!AM59","v":-1626.8590669460718},{"$f":"AN30-Active_Scenario!AN59","v":-1651.898200968797},{"$f":"AO30-Active_Scenario!AO59","v":-1676.9373349915222},{"$f":"AP30-Active_Scenario!AP59","v":-1701.9764690142472},{"$f":"AQ30-Active_Scenario!AQ59","v":-1727.0156030369722},{"$f":"AR30-Active_Scenario!AR59","v":-1752.0547370596973},{"$f":"AS30-Active_Scenario!AS59","v":-1777.0938710824225},{"$f":"AT30-Active_Scenario!AT59","v":-1802.1330051051477},{"$f":"AU30-Active_Scenario!AU59","v":-1827.1721391278725},{"$f":"AV30-Active_Scenario!AV59","v":-1852.2112731505977},{"$f":"AW30-Active_Scenario!AW59","v":-1877.2504071733224},{"$f":"AX30-Active_Scenario!AX59","v":-1902.2895411960476},{"$f":"AY30-Active_Scenario!AY59","v":-1927.3286752187723},{"$f":"AZ30-Active_Scenario!AZ59","v":-1952.3678092414978},{"$f":"BA30-Active_Scenario!BA59","v":-1977.4069432642227},{"$f":"BB30-Active_Scenario!BB59","v":-2002.4460772869477},{"$f":"BC30-Active_Scenario!BC59","v":-2027.4852113096729},{"$f":"BD30-Active_Scenario!BD59","v":-2052.5243453323983},{"$f":"BE30-Active_Scenario!BE59","v":-2077.563479355123},{"$f":"BF30-Active_Scenario!BF59","v":-2102.6026133778482},{"$f":"BG30-Active_Scenario!BG59","v":-2127.641747400573},{"$f":"BH30-Active_Scenario!BH59","v":-2152.6808814232982},{"$f":"BI30-Active_Scenario!BI59","v":-2177.7200154460234},{"$f":"BJ30-Active_Scenario!BJ59","v":-2202.7591494687485},{"$f":"BK30-Active_Scenario!BK59","v":-2227.7982834914733},{"$f":"BL30-Active_Scenario!BL59","v":-2252.8374175141985}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31-Active_Scenario!T60","v":-8614.374465113533},{"$f":"U31-Active_Scenario!U60","v":-8479.4335681693046},{"$f":"V31-Active_Scenario!V60","v":-8350.641748315169},{"$f":"W31-Active_Scenario!W60","v":-8228.0386993504726},{"$f":"X31-Active_Scenario!X60","v":-8111.6641150745691},{"$f":"Y31-Active_Scenario!Y60","v":-8218.2435388905051},{"$f":"Z31-Active_Scenario!Z60","v":-8324.8229627064411},{"$f":"AA31-Active_Scenario!AA60","v":-8431.4023865223771},{"$f":"AB31-Active_Scenario!AB60","v":-8537.9818103383132},{"$f":"AC31-Active_Scenario!AC60","v":-8644.5612341542492},{"$f":"AD31-Active_Scenario!AD60","v":-8751.1406579701852},{"$f":"AE31-Active_Scenario!AE60","v":-8857.7200817861212},{"$f":"AF31-Active_Scenario!AF60","v":-8964.2995056020573},{"$f":"AG31-Active_Scenario!AG60","v":-9070.8789294179933},{"$f":"AH31-Active_Scenario!AH60","v":-9177.4583532339275},{"$f":"AI31-Active_Scenario!AI60","v":-9284.0377770498635},{"$f":"AJ31-Active_Scenario!AJ60","v":-9390.6172008657995},{"$f":"AK31-Active_Scenario!AK60","v":-9497.1966246817374},{"$f":"AL31-Active_Scenario!AL60","v":-9603.7760484976716},{"$f":"AM31-Active_Scenario!AM60","v":-9710.3554723136076},{"$f":"AN31-Active_Scenario!AN60","v":-9816.9348961295436},{"$f":"AO31-Active_Scenario!AO60","v":-9923.5143199454797},{"$f":"AP31-Active_Scenario!AP60","v":-10030.093743761416},{"$f":"AQ31-Active_Scenario!AQ60","v":-10136.673167577352},{"$f":"AR31-Active_Scenario!AR60","v":-10243.252591393288},{"$f":"AS31-Active_Scenario!AS60","v":-10349.832015209224},{"$f":"AT31-Active_Scenario!AT60","v":-10456.41143902516},{"$f":"AU31-Active_Scenario!AU60","v":-10562.990862841096},{"$f":"AV31-Active_Scenario!AV60","v":-10669.57028665703},{"$f":"AW31-Active_Scenario!AW60","v":-10776.149710472968},{"$f":"AX31-Active_Scenario!AX60","v":-10882.729134288904},{"$f":"AY31-Active_Scenario!AY60","v":-10989.30855810484},{"$f":"AZ31-Active_Scenario!AZ60","v":-11095.887981920776},{"$f":"BA31-Active_Scenario!BA60","v":-11202.467405736712},{"$f":"BB31-Active_Scenario!BB60","v":-11309.046829552648},{"$f":"BC31-Active_Scenario!BC60","v":-11415.626253368584},{"$f":"BD31-Active_Scenario!BD60","v":-11522.205677184518},{"$f":"BE31-Active_Scenario!BE60","v":-11628.785101000456},{"$f":"BF31-Active_Scenario!BF60","v":-11735.36452481639},{"$f":"BG31-Active_Scenario!BG60","v":-11841.943948632326},{"$f":"BH31-Active_Scenario!BH60","v":-11948.523372448264},{"$f":"BI31-Active_Scenario!BI60","v":-12055.1027962642},{"$f":"BJ31-Active_Scenario!BJ60","v":-12161.682220080133},{"$f":"BK31-Active_Scenario!BK60","v":-12268.261643896072},{"$f":"BL31-Active_Scenario!BL60","v":-12374.841067712006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T61:T65)","v":-28758.908329371123},-28761.958483212264,-28764.230755500248,-28765.453158781947,-28765.353705604255,-28902.174503256349,-29038.995300908427,-29175.816098560514,-29312.6368962126,-29449.457693864686,-29586.278491516772,-29723.099289168858,-29859.920086820952,-29996.740884473031,-30133.561682125117,-30270.382479777203,-30407.203277429293,-30544.024075081383,-30680.844872733465,-30817.665670385548,-30954.486468037638,-31091.30726568972,-31228.12806334181,-31364.948860993896,-31501.769658645982,-31638.590456298065,-31775.411253950155,-31912.232051602237,-32049.052849254324,-32185.873646906413,-32322.6944445585,-32459.515242210586,-32596.336039862672,-32733.156837514751,-32869.977635166841,-33006.798432818927,-33143.619230471013,-33280.440028123099,-33417.260825775185,-33554.081623427272,-33690.902421079358,-33827.723218731451,-33964.54401638353,-34101.364814035616,-34238.185611687702]
[]
["Disconnections","Negative is an increase in disconnections. (because disconnections are represented as a negative number)"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35-Active_Scenario!T113","v":1},{"$f":"U35-Active_Scenario!U113","v":1},{"$f":"V35-Active_Scenario!V113","v":1},{"$f":"W35-Active_Scenario!W113","v":1},{"$f":"X35-Active_Scenario!X113","v":1},{"$f":"Y35-Active_Scenario!Y113","v":1},{"$f":"Z35-Active_Scenario!Z113","v":1},{"$f":"AA35-Active_Scenario!AA113","v":1},{"$f":"AB35-Active_Scenario!AB113","v":1},{"$f":"AC35-Active_Scenario!AC113","v":1},{"$f":"AD35-Active_Scenario!AD113","v":1},{"$f":"AE35-Active_Scenario!AE113","v":1},{"$f":"AF35-Active_Scenario!AF113","v":1},{"$f":"AG35-Active_Scenario!AG113","v":1},{"$f":"AH35-Active_Scenario!AH113","v":1},{"$f":"AI35-Active_Scenario!AI113","v":1},{"$f":"AJ35-Active_Scenario!AJ113","v":1},{"$f":"AK35-Active_Scenario!AK113","v":1},{"$f":"AL35-Active_Scenario!AL113","v":1},{"$f":"AM35-Active_Scenario!AM113","v":1},{"$f":"AN35-Active_Scenario!AN113","v":1},{"$f":"AO35-Active_Scenario!AO113","v":1},{"$f":"AP35-Active_Scenario!AP113","v":1},{"$f":"AQ35-Active_Scenario!AQ113","v":1},{"$f":"AR35-Active_Scenario!AR113","v":1},{"$f":"AS35-Active_Scenario!AS113","v":1},{"$f":"AT35-Active_Scenario!AT113","v":1},{"$f":"AU35-Active_Scenario!AU113","v":1},{"$f":"AV35-Active_Scenario!AV113","v":1},{"$f":"AW35-Active_Scenario!AW113","v":1},{"$f":"AX35-Active_Scenario!AX113","v":1},{"$f":"AY35-Active_Scenario!AY113","v":1},{"$f":"AZ35-Active_Scenario!AZ113","v":1},{"$f":"BA35-Active_Scenario!BA113","v":1},{"$f":"BB35-Active_Scenario!BB113","v":1},{"$f":"BC35-Active_Scenario!BC113","v":1},{"$f":"BD35-Active_Scenario!BD113","v":1},{"$f":"BE35-Active_Scenario!BE113","v":1},{"$f":"BF35-Active_Scenario!BF113","v":1},{"$f":"BG35-Active_Scenario!BG113","v":1},{"$f":"BH35-Active_Scenario!BH113","v":1},{"$f":"BI35-Active_Scenario!BI113","v":1},{"$f":"BJ35-Active_Scenario!BJ113","v":1},{"$f":"BK35-Active_Scenario!BK113","v":1},{"$f":"BL35-Active_Scenario!BL113","v":1}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36-Active_Scenario!T114","v":0},{"$f":"U36-Active_Scenario!U114","v":0},{"$f":"V36-Active_Scenario!V114","v":0},{"$f":"W36-Active_Scenario!W114","v":0},{"$f":"X36-Active_Scenario!X114","v":0},{"$f":"Y36-Active_Scenario!Y114","v":0},{"$f":"Z36-Active_Scenario!Z114","v":0},{"$f":"AA36-Active_Scenario!AA114","v":0},{"$f":"AB36-Active_Scenario!AB114","v":0},{"$f":"AC36-Active_Scenario!AC114","v":0},{"$f":"AD36-Active_Scenario!AD114","v":0},{"$f":"AE36-Active_Scenario!AE114","v":0},{"$f":"AF36-Active_Scenario!AF114","v":0},{"$f":"AG36-Active_Scenario!AG114","v":0},{"$f":"AH36-Active_Scenario!AH114","v":0},{"$f":"AI36-Active_Scenario!AI114","v":0},{"$f":"AJ36-Active_Scenario!AJ114","v":0},{"$f":"AK36-Active_Scenario!AK114","v":0},{"$f":"AL36-Active_Scenario!AL114","v":0},{"$f":"AM36-Active_Scenario!AM114","v":0},{"$f":"AN36-Active_Scenario!AN114","v":0},{"$f":"AO36-Active_Scenario!AO114","v":0},{"$f":"AP36-Active_Scenario!AP114","v":0},{"$f":"AQ36-Active_Scenario!AQ114","v":0},{"$f":"AR36-Active_Scenario!AR114","v":0},{"$f":"AS36-Active_Scenario!AS114","v":0},{"$f":"AT36-Active_Scenario!AT114","v":0},{"$f":"AU36-Active_Scenario!AU114","v":0},{"$f":"AV36-Active_Scenario!AV114","v":0},{"$f":"AW36-Active_Scenario!AW114","v":0},{"$f":"AX36-Active_Scenario!AX114","v":0},{"$f":"AY36-Active_Scenario!AY114","v":0},{"$f":"AZ36-Active_Scenario!AZ114","v":0},{"$f":"BA36-Active_Scenario!BA114","v":0},{"$f":"BB36-Active_Scenario!BB114","v":0},{"$f":"BC36-Active_Scenario!BC114","v":0},{"$f":"BD36-Active_Scenario!BD114","v":0},{"$f":"BE36-Active_Scenario!BE114","v":0},{"$f":"BF36-Active_Scenario!BF114","v":0},{"$f":"BG36-Active_Scenario!BG114","v":0},{"$f":"BH36-Active_Scenario!BH114","v":0},{"$f":"BI36-Active_Scenario!BI114","v":0},{"$f":"BJ36-Active_Scenario!BJ114","v":0},{"$f":"BK36-Active_Scenario!BK114","v":0},{"$f":"BL36-Active_Scenario!BL114","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37-Active_Scenario!T115","v":-9.1999999999999993},{"$f":"U37-Active_Scenario!U115","v":-9.1999999999999993},{"$f":"V37-Active_Scenario!V115","v":-9.1999999999999993},{"$f":"W37-Active_Scenario!W115","v":-9.1999999999999993},{"$f":"X37-Active_Scenario!X115","v":-9.1999999999999993},{"$f":"Y37-Active_Scenario!Y115","v":-9.1999999999999993},{"$f":"Z37-Active_Scenario!Z115","v":-9.1999999999999993},{"$f":"AA37-Active_Scenario!AA115","v":-9.1999999999999993},{"$f":"AB37-Active_Scenario!AB115","v":-9.1999999999999993},{"$f":"AC37-Active_Scenario!AC115","v":-9.1999999999999993},{"$f":"AD37-Active_Scenario!AD115","v":-9.1999999999999993},{"$f":"AE37-Active_Scenario!AE115","v":-9.1999999999999993},{"$f":"AF37-Active_Scenario!AF115","v":-9.1999999999999993},{"$f":"AG37-Active_Scenario!AG115","v":-9.1999999999999993},{"$f":"AH37-Active_Scenario!AH115","v":-9.1999999999999993},{"$f":"AI37-Active_Scenario!AI115","v":-9.1999999999999993},{"$f":"AJ37-Active_Scenario!AJ115","v":-9.1999999999999993},{"$f":"AK37-Active_Scenario!AK115","v":-9.1999999999999993},{"$f":"AL37-Active_Scenario!AL115","v":-9.1999999999999993},{"$f":"AM37-Active_Scenario!AM115","v":-9.1999999999999993},{"$f":"AN37-Active_Scenario!AN115","v":-9.1999999999999993},{"$f":"AO37-Active_Scenario!AO115","v":-9.1999999999999993},{"$f":"AP37-Active_Scenario!AP115","v":-9.1999999999999993},{"$f":"AQ37-Active_Scenario!AQ115","v":-9.1999999999999993},{"$f":"AR37-Active_Scenario!AR115","v":-9.1999999999999993},{"$f":"AS37-Active_Scenario!AS115","v":-9.1999999999999993},{"$f":"AT37-Active_Scenario!AT115","v":-9.1999999999999993},{"$f":"AU37-Active_Scenario!AU115","v":-9.1999999999999993},{"$f":"AV37-Active_Scenario!AV115","v":-9.1999999999999993},{"$f":"AW37-Active_Scenario!AW115","v":-9.1999999999999993},{"$f":"AX37-Active_Scenario!AX115","v":-9.1999999999999993},{"$f":"AY37-Active_Scenario!AY115","v":-9.1999999999999993},{"$f":"AZ37-Active_Scenario!AZ115","v":-9.1999999999999993},{"$f":"BA37-Active_Scenario!BA115","v":-9.1999999999999993},{"$f":"BB37-Active_Scenario!BB115","v":-9.1999999999999993},{"$f":"BC37-Active_Scenario!BC115","v":-9.1999999999999993},{"$f":"BD37-Active_Scenario!BD115","v":-9.1999999999999993},{"$f":"BE37-Active_Scenario!BE115","v":-9.1999999999999993},{"$f":"BF37-Active_Scenario!BF115","v":-9.1999999999999993},{"$f":"BG37-Active_Scenario!BG115","v":-9.1999999999999993},{"$f":"BH37-Active_Scenario!BH115","v":-9.1999999999999993},{"$f":"BI37-Active_Scenario!BI115","v":-9.1999999999999993},{"$f":"BJ37-Active_Scenario!BJ115","v":-9.1999999999999993},{"$f":"BK37-Active_Scenario!BK115","v":-9.1999999999999993},{"$f":"BL37-Active_Scenario!BL115","v":-9.1999999999999993}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38-Active_Scenario!T116","v":30.612386000896002},{"$f":"U38-Active_Scenario!U116","v":30.612386000896002},{"$f":"V38-Active_Scenario!V116","v":30.612386000896002},{"$f":"W38-Active_Scenario!W116","v":30.612386000896002},{"$f":"X38-Active_Scenario!X116","v":30.612386000896002},{"$f":"Y38-Active_Scenario!Y116","v":30.612386000896002},{"$f":"Z38-Active_Scenario!Z116","v":30.612386000896002},{"$f":"AA38-Active_Scenario!AA116","v":30.612386000896002},{"$f":"AB38-Active_Scenario!AB116","v":30.612386000896002},{"$f":"AC38-Active_Scenario!AC116","v":30.612386000896002},{"$f":"AD38-Active_Scenario!AD116","v":30.612386000896002},{"$f":"AE38-Active_Scenario!AE116","v":30.612386000896002},{"$f":"AF38-Active_Scenario!AF116","v":30.612386000896002},{"$f":"AG38-Active_Scenario!AG116","v":30.612386000896002},{"$f":"AH38-Active_Scenario!AH116","v":30.612386000896002},{"$f":"AI38-Active_Scenario!AI116","v":30.612386000896002},{"$f":"AJ38-Active_Scenario!AJ116","v":30.612386000896002},{"$f":"AK38-Active_Scenario!AK116","v":30.612386000896002},{"$f":"AL38-Active_Scenario!AL116","v":30.612386000896002},{"$f":"AM38-Active_Scenario!AM116","v":30.612386000896002},{"$f":"AN38-Active_Scenario!AN116","v":30.612386000896002},{"$f":"AO38-Active_Scenario!AO116","v":30.612386000896002},{"$f":"AP38-Active_Scenario!AP116","v":30.612386000896002},{"$f":"AQ38-Active_Scenario!AQ116","v":30.612386000896002},{"$f":"AR38-Active_Scenario!AR116","v":30.612386000896002},{"$f":"AS38-Active_Scenario!AS116","v":30.612386000896002},{"$f":"AT38-Active_Scenario!AT116","v":30.612386000896002},{"$f":"AU38-Active_Scenario!AU116","v":30.612386000896002},{"$f":"AV38-Active_Scenario!AV116","v":30.612386000896002},{"$f":"AW38-Active_Scenario!AW116","v":30.612386000896002},{"$f":"AX38-Active_Scenario!AX116","v":30.612386000896002},{"$f":"AY38-Active_Scenario!AY116","v":30.612386000896002},{"$f":"AZ38-Active_Scenario!AZ116","v":30.612386000896002},{"$f":"BA38-Active_Scenario!BA116","v":30.612386000896002},{"$f":"BB38-Active_Scenario!BB116","v":30.612386000896002},{"$f":"BC38-Active_Scenario!BC116","v":30.612386000896002},{"$f":"BD38-Active_Scenario!BD116","v":30.612386000896002},{"$f":"BE38-Active_Scenario!BE116","v":30.612386000896002},{"$f":"BF38-Active_Scenario!BF116","v":30.612386000896002},{"$f":"BG38-Active_Scenario!BG116","v":30.612386000896002},{"$f":"BH38-Active_Scenario!BH116","v":30.612386000896002},{"$f":"BI38-Active_Scenario!BI116","v":30.612386000896002},{"$f":"BJ38-Active_Scenario!BJ116","v":30.612386000896002},{"$f":"BK38-Active_Scenario!BK116","v":30.612386000896002},{"$f":"BL38-Active_Scenario!BL116","v":30.612386000896002}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39-Active_Scenario!T117","v":3687.9250257440681},{"$f":"U39-Active_Scenario!U117","v":3687.9250257440681},{"$f":"V39-Active_Scenario!V117","v":3687.9250257440681},{"$f":"W39-Active_Scenario!W117","v":3687.9250257440681},{"$f":"X39-Active_Scenario!X117","v":3687.9250257440681},{"$f":"Y39-Active_Scenario!Y117","v":3687.9250257440681},{"$f":"Z39-Active_Scenario!Z117","v":3687.9250257440681},{"$f":"AA39-Active_Scenario!AA117","v":3687.9250257440681},{"$f":"AB39-Active_Scenario!AB117","v":3687.9250257440681},{"$f":"AC39-Active_Scenario!AC117","v":3687.9250257440681},{"$f":"AD39-Active_Scenario!AD117","v":3687.9250257440681},{"$f":"AE39-Active_Scenario!AE117","v":3687.9250257440681},{"$f":"AF39-Active_Scenario!AF117","v":3687.9250257440681},{"$f":"AG39-Active_Scenario!AG117","v":3687.9250257440681},{"$f":"AH39-Active_Scenario!AH117","v":3687.9250257440681},{"$f":"AI39-Active_Scenario!AI117","v":3687.9250257440681},{"$f":"AJ39-Active_Scenario!AJ117","v":3687.9250257440681},{"$f":"AK39-Active_Scenario!AK117","v":3687.9250257440681},{"$f":"AL39-Active_Scenario!AL117","v":3687.9250257440681},{"$f":"AM39-Active_Scenario!AM117","v":3687.9250257440681},{"$f":"AN39-Active_Scenario!AN117","v":3687.9250257440681},{"$f":"AO39-Active_Scenario!AO117","v":3687.9250257440681},{"$f":"AP39-Active_Scenario!AP117","v":3687.9250257440681},{"$f":"AQ39-Active_Scenario!AQ117","v":3687.9250257440681},{"$f":"AR39-Active_Scenario!AR117","v":3687.9250257440681},{"$f":"AS39-Active_Scenario!AS117","v":3687.9250257440681},{"$f":"AT39-Active_Scenario!AT117","v":3687.9250257440681},{"$f":"AU39-Active_Scenario!AU117","v":3687.9250257440681},{"$f":"AV39-Active_Scenario!AV117","v":3687.9250257440681},{"$f":"AW39-Active_Scenario!AW117","v":3687.9250257440681},{"$f":"AX39-Active_Scenario!AX117","v":3687.9250257440681},{"$f":"AY39-Active_Scenario!AY117","v":3687.9250257440681},{"$f":"AZ39-Active_Scenario!AZ117","v":3687.9250257440681},{"$f":"BA39-Active_Scenario!BA117","v":3687.9250257440681},{"$f":"BB39-Active_Scenario!BB117","v":3687.9250257440681},{"$f":"BC39-Active_Scenario!BC117","v":3687.9250257440681},{"$f":"BD39-Active_Scenario!BD117","v":3687.9250257440681},{"$f":"BE39-Active_Scenario!BE117","v":3687.9250257440681},{"$f":"BF39-Active_Scenario!BF117","v":3687.9250257440681},{"$f":"BG39-Active_Scenario!BG117","v":3687.9250257440681},{"$f":"BH39-Active_Scenario!BH117","v":3687.9250257440681},{"$f":"BI39-Active_Scenario!BI117","v":3687.9250257440681},{"$f":"BJ39-Active_Scenario!BJ117","v":3687.9250257440681},{"$f":"BK39-Active_Scenario!BK117","v":3687.9250257440681},{"$f":"BL39-Active_Scenario!BL117","v":3687.9250257440681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T69:T73)","v":3710.3374117449639},3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T43-Active_Scenario!T170","v":-0.2},{"$f":"U43-Active_Scenario!U170","v":-0.2},{"$f":"V43-Active_Scenario!V170","v":-0.2},{"$f":"W43-Active_Scenario!W170","v":-0.2},{"$f":"X43-Active_Scenario!X170","v":-0.2},{"$f":"Y43-Active_Scenario!Y170","v":-0.2},{"$f":"Z43-Active_Scenario!Z170","v":-0.2},{"$f":"AA43-Active_Scenario!AA170","v":-0.2},{"$f":"AB43-Active_Scenario!AB170","v":-0.2},{"$f":"AC43-Active_Scenario!AC170","v":-0.2},{"$f":"AD43-Active_Scenario!AD170","v":-0.2},{"$f":"AE43-Active_Scenario!AE170","v":-0.2},{"$f":"AF43-Active_Scenario!AF170","v":-0.2},{"$f":"AG43-Active_Scenario!AG170","v":-0.2},{"$f":"AH43-Active_Scenario!AH170","v":-0.2},{"$f":"AI43-Active_Scenario!AI170","v":-0.2},{"$f":"AJ43-Active_Scenario!AJ170","v":-0.2},{"$f":"AK43-Active_Scenario!AK170","v":-0.2},{"$f":"AL43-Active_Scenario!AL170","v":-0.2},{"$f":"AM43-Active_Scenario!AM170","v":-0.2},{"$f":"AN43-Active_Scenario!AN170","v":-0.2},{"$f":"AO43-Active_Scenario!AO170","v":-0.2},{"$f":"AP43-Active_Scenario!AP170","v":-0.2},{"$f":"AQ43-Active_Scenario!AQ170","v":-0.2},{"$f":"AR43-Active_Scenario!AR170","v":-0.2},{"$f":"AS43-Active_Scenario!AS170","v":-0.2},{"$f":"AT43-Active_Scenario!AT170","v":-0.2},{"$f":"AU43-Active_Scenario!AU170","v":-0.2},{"$f":"AV43-Active_Scenario!AV170","v":-0.2},{"$f":"AW43-Active_Scenario!AW170","v":-0.2},{"$f":"AX43-Active_Scenario!AX170","v":-0.2},{"$f":"AY43-Active_Scenario!AY170","v":-0.2},{"$f":"AZ43-Active_Scenario!AZ170","v":-0.2},{"$f":"BA43-Active_Scenario!BA170","v":-0.2},{"$f":"BB43-Active_Scenario!BB170","v":-0.2},{"$f":"BC43-Active_Scenario!BC170","v":-0.2},{"$f":"BD43-Active_Scenario!BD170","v":-0.2},{"$f":"BE43-Active_Scenario!BE170","v":-0.2},{"$f":"BF43-Active_Scenario!BF170","v":-0.2},{"$f":"BG43-Active_Scenario!BG170","v":-0.2},{"$f":"BH43-Active_Scenario!BH170","v":-0.2},{"$f":"BI43-Active_Scenario!BI170","v":-0.2},{"$f":"BJ43-Active_Scenario!BJ170","v":-0.2},{"$f":"BK43-Active_Scenario!BK170","v":-0.2},{"$f":"BL43-Active_Scenario!BL170","v":-0.2}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44-Active_Scenario!T171","v":0},{"$f":"U44-Active_Scenario!U171","v":0},{"$f":"V44-Active_Scenario!V171","v":0},{"$f":"W44-Active_Scenario!W171","v":0},{"$f":"X44-Active_Scenario!X171","v":0},{"$f":"Y44-Active_Scenario!Y171","v":0},{"$f":"Z44-Active_Scenario!Z171","v":0},{"$f":"AA44-Active_Scenario!AA171","v":0},{"$f":"AB44-Active_Scenario!AB171","v":0},{"$f":"AC44-Active_Scenario!AC171","v":0},{"$f":"AD44-Active_Scenario!AD171","v":0},{"$f":"AE44-Active_Scenario!AE171","v":0},{"$f":"AF44-Active_Scenario!AF171","v":0},{"$f":"AG44-Active_Scenario!AG171","v":0},{"$f":"AH44-Active_Scenario!AH171","v":0},{"$f":"AI44-Active_Scenario!AI171","v":0},{"$f":"AJ44-Active_Scenario!AJ171","v":0},{"$f":"AK44-Active_Scenario!AK171","v":0},{"$f":"AL44-Active_Scenario!AL171","v":0},{"$f":"AM44-Active_Scenario!AM171","v":0},{"$f":"AN44-Active_Scenario!AN171","v":0},{"$f":"AO44-Active_Scenario!AO171","v":0},{"$f":"AP44-Active_Scenario!AP171","v":0},{"$f":"AQ44-Active_Scenario!AQ171","v":0},{"$f":"AR44-Active_Scenario!AR171","v":0},{"$f":"AS44-Active_Scenario!AS171","v":0},{"$f":"AT44-Active_Scenario!AT171","v":0},{"$f":"AU44-Active_Scenario!AU171","v":0},{"$f":"AV44-Active_Scenario!AV171","v":0},{"$f":"AW44-Active_Scenario!AW171","v":0},{"$f":"AX44-Active_Scenario!AX171","v":0},{"$f":"AY44-Active_Scenario!AY171","v":0},{"$f":"AZ44-Active_Scenario!AZ171","v":0},{"$f":"BA44-Active_Scenario!BA171","v":0},{"$f":"BB44-Active_Scenario!BB171","v":0},{"$f":"BC44-Active_Scenario!BC171","v":0},{"$f":"BD44-Active_Scenario!BD171","v":0},{"$f":"BE44-Active_Scenario!BE171","v":0},{"$f":"BF44-Active_Scenario!BF171","v":0},{"$f":"BG44-Active_Scenario!BG171","v":0},{"$f":"BH44-Active_Scenario!BH171","v":0},{"$f":"BI44-Active_Scenario!BI171","v":0},{"$f":"BJ44-Active_Scenario!BJ171","v":0},{"$f":"BK44-Active_Scenario!BK171","v":0},{"$f":"BL44-Active_Scenario!BL171","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45-Active_Scenario!T172","v":-42.765298862845235},{"$f":"U45-Active_Scenario!U172","v":-42.765298862845235},{"$f":"V45-Active_Scenario!V172","v":-42.765298862845235},{"$f":"W45-Active_Scenario!W172","v":-42.765298862845235},{"$f":"X45-Active_Scenario!X172","v":-42.765298862845235},{"$f":"Y45-Active_Scenario!Y172","v":-42.765298862845235},{"$f":"Z45-Active_Scenario!Z172","v":-42.765298862845235},{"$f":"AA45-Active_Scenario!AA172","v":-42.765298862845235},{"$f":"AB45-Active_Scenario!AB172","v":-42.765298862845235},{"$f":"AC45-Active_Scenario!AC172","v":-42.765298862845235},{"$f":"AD45-Active_Scenario!AD172","v":-42.765298862845235},{"$f":"AE45-Active_Scenario!AE172","v":-42.765298862845235},{"$f":"AF45-Active_Scenario!AF172","v":-42.765298862845235},{"$f":"AG45-Active_Scenario!AG172","v":-42.765298862845235},{"$f":"AH45-Active_Scenario!AH172","v":-42.765298862845235},{"$f":"AI45-Active_Scenario!AI172","v":-42.765298862845235},{"$f":"AJ45-Active_Scenario!AJ172","v":-42.765298862845235},{"$f":"AK45-Active_Scenario!AK172","v":-42.765298862845235},{"$f":"AL45-Active_Scenario!AL172","v":-42.765298862845235},{"$f":"AM45-Active_Scenario!AM172","v":-42.765298862845235},{"$f":"AN45-Active_Scenario!AN172","v":-42.765298862845235},{"$f":"AO45-Active_Scenario!AO172","v":-42.765298862845235},{"$f":"AP45-Active_Scenario!AP172","v":-42.765298862845235},{"$f":"AQ45-Active_Scenario!AQ172","v":-42.765298862845235},{"$f":"AR45-Active_Scenario!AR172","v":-42.765298862845235},{"$f":"AS45-Active_Scenario!AS172","v":-42.765298862845235},{"$f":"AT45-Active_Scenario!AT172","v":-42.765298862845235},{"$f":"AU45-Active_Scenario!AU172","v":-42.765298862845235},{"$f":"AV45-Active_Scenario!AV172","v":-42.765298862845235},{"$f":"AW45-Active_Scenario!AW172","v":-42.765298862845235},{"$f":"AX45-Active_Scenario!AX172","v":-42.765298862845235},{"$f":"AY45-Active_Scenario!AY172","v":-42.765298862845235},{"$f":"AZ45-Active_Scenario!AZ172","v":-42.765298862845235},{"$f":"BA45-Active_Scenario!BA172","v":-42.765298862845235},{"$f":"BB45-Active_Scenario!BB172","v":-42.765298862845235},{"$f":"BC45-Active_Scenario!BC172","v":-42.765298862845235},{"$f":"BD45-Active_Scenario!BD172","v":-42.765298862845235},{"$f":"BE45-Active_Scenario!BE172","v":-42.765298862845235},{"$f":"BF45-Active_Scenario!BF172","v":-42.765298862845235},{"$f":"BG45-Active_Scenario!BG172","v":-42.765298862845235},{"$f":"BH45-Active_Scenario!BH172","v":-42.765298862845235},{"$f":"BI45-Active_Scenario!BI172","v":-42.765298862845235},{"$f":"BJ45-Active_Scenario!BJ172","v":-42.765298862845235},{"$f":"BK45-Active_Scenario!BK172","v":-42.765298862845235},{"$f":"BL45-Active_Scenario!BL172","v":-42.765298862845235}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46-Active_Scenario!T173","v":-256.04879642145954},{"$f":"U46-Active_Scenario!U173","v":-256.04879642145954},{"$f":"V46-Active_Scenario!V173","v":-256.04879642145954},{"$f":"W46-Active_Scenario!W173","v":-256.04879642145954},{"$f":"X46-Active_Scenario!X173","v":-256.04879642145954},{"$f":"Y46-Active_Scenario!Y173","v":-256.04879642145954},{"$f":"Z46-Active_Scenario!Z173","v":-256.04879642145954},{"$f":"AA46-Active_Scenario!AA173","v":-256.04879642145954},{"$f":"AB46-Active_Scenario!AB173","v":-256.04879642145954},{"$f":"AC46-Active_Scenario!AC173","v":-256.04879642145954},{"$f":"AD46-Active_Scenario!AD173","v":-256.04879642145954},{"$f":"AE46-Active_Scenario!AE173","v":-256.04879642145954},{"$f":"AF46-Active_Scenario!AF173","v":-256.04879642145954},{"$f":"AG46-Active_Scenario!AG173","v":-256.04879642145954},{"$f":"AH46-Active_Scenario!AH173","v":-256.04879642145954},{"$f":"AI46-Active_Scenario!AI173","v":-256.04879642145954},{"$f":"AJ46-Active_Scenario!AJ173","v":-256.04879642145954},{"$f":"AK46-Active_Scenario!AK173","v":-256.04879642145954},{"$f":"AL46-Active_Scenario!AL173","v":-256.04879642145954},{"$f":"AM46-Active_Scenario!AM173","v":-256.04879642145954},{"$f":"AN46-Active_Scenario!AN173","v":-256.04879642145954},{"$f":"AO46-Active_Scenario!AO173","v":-256.04879642145954},{"$f":"AP46-Active_Scenario!AP173","v":-256.04879642145954},{"$f":"AQ46-Active_Scenario!AQ173","v":-256.04879642145954},{"$f":"AR46-Active_Scenario!AR173","v":-256.04879642145954},{"$f":"AS46-Active_Scenario!AS173","v":-256.04879642145954},{"$f":"AT46-Active_Scenario!AT173","v":-256.04879642145954},{"$f":"AU46-Active_Scenario!AU173","v":-256.04879642145954},{"$f":"AV46-Active_Scenario!AV173","v":-256.04879642145954},{"$f":"AW46-Active_Scenario!AW173","v":-256.04879642145954},{"$f":"AX46-Active_Scenario!AX173","v":-256.04879642145954},{"$f":"AY46-Active_Scenario!AY173","v":-256.04879642145954},{"$f":"AZ46-Active_Scenario!AZ173","v":-256.04879642145954},{"$f":"BA46-Active_Scenario!BA173","v":-256.04879642145954},{"$f":"BB46-Active_Scenario!BB173","v":-256.04879642145954},{"$f":"BC46-Active_Scenario!BC173","v":-256.04879642145954},{"$f":"BD46-Active_Scenario!BD173","v":-256.04879642145954},{"$f":"BE46-Active_Scenario!BE173","v":-256.04879642145954},{"$f":"BF46-Active_Scenario!BF173","v":-256.04879642145954},{"$f":"BG46-Active_Scenario!BG173","v":-256.04879642145954},{"$f":"BH46-Active_Scenario!BH173","v":-256.04879642145954},{"$f":"BI46-Active_Scenario!BI173","v":-256.04879642145954},{"$f":"BJ46-Active_Scenario!BJ173","v":-256.04879642145954},{"$f":"BK46-Active_Scenario!BK173","v":-256.04879642145954},{"$f":"BL46-Active_Scenario!BL173","v":-256.04879642145954}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T47-Active_Scenario!T174","v":-12932.804635321494},{"$f":"U47-Active_Scenario!U174","v":-12932.804635321494},{"$f":"V47-Active_Scenario!V174","v":-12932.804635321494},{"$f":"W47-Active_Scenario!W174","v":-12932.804635321494},{"$f":"X47-Active_Scenario!X174","v":-12932.804635321494},{"$f":"Y47-Active_Scenario!Y174","v":-12932.804635321494},{"$f":"Z47-Active_Scenario!Z174","v":-12932.804635321494},{"$f":"AA47-Active_Scenario!AA174","v":-12932.804635321494},{"$f":"AB47-Active_Scenario!AB174","v":-12932.804635321494},{"$f":"AC47-Active_Scenario!AC174","v":-12932.804635321494},{"$f":"AD47-Active_Scenario!AD174","v":-12932.804635321494},{"$f":"AE47-Active_Scenario!AE174","v":-12932.804635321494},{"$f":"AF47-Active_Scenario!AF174","v":-12932.804635321494},{"$f":"AG47-Active_Scenario!AG174","v":-12932.804635321494},{"$f":"AH47-Active_Scenario!AH174","v":-12932.804635321494},{"$f":"AI47-Active_Scenario!AI174","v":-12932.804635321494},{"$f":"AJ47-Active_Scenario!AJ174","v":-12932.804635321494},{"$f":"AK47-Active_Scenario!AK174","v":-12932.804635321494},{"$f":"AL47-Active_Scenario!AL174","v":-12932.804635321494},{"$f":"AM47-Active_Scenario!AM174","v":-12932.804635321494},{"$f":"AN47-Active_Scenario!AN174","v":-12932.804635321494},{"$f":"AO47-Active_Scenario!AO174","v":-12932.804635321494},{"$f":"AP47-Active_Scenario!AP174","v":-12932.804635321494},{"$f":"AQ47-Active_Scenario!AQ174","v":-12932.804635321494},{"$f":"AR47-Active_Scenario!AR174","v":-12932.804635321494},{"$f":"AS47-Active_Scenario!AS174","v":-12932.804635321494},{"$f":"AT47-Active_Scenario!AT174","v":-12932.804635321494},{"$f":"AU47-Active_Scenario!AU174","v":-12932.804635321494},{"$f":"AV47-Active_Scenario!AV174","v":-12932.804635321494},{"$f":"AW47-Active_Scenario!AW174","v":-12932.804635321494},{"$f":"AX47-Active_Scenario!AX174","v":-12932.804635321494},{"$f":"AY47-Active_Scenario!AY174","v":-12932.804635321494},{"$f":"AZ47-Active_Scenario!AZ174","v":-12932.804635321494},{"$f":"BA47-Active_Scenario!BA174","v":-12932.804635321494},{"$f":"BB47-Active_Scenario!BB174","v":-12932.804635321494},{"$f":"BC47-Active_Scenario!BC174","v":-12932.804635321494},{"$f":"BD47-Active_Scenario!BD174","v":-12932.804635321494},{"$f":"BE47-Active_Scenario!BE174","v":-12932.804635321494},{"$f":"BF47-Active_Scenario!BF174","v":-12932.804635321494},{"$f":"BG47-Active_Scenario!BG174","v":-12932.804635321494},{"$f":"BH47-Active_Scenario!BH174","v":-12932.804635321494},{"$f":"BI47-Active_Scenario!BI174","v":-12932.804635321494},{"$f":"BJ47-Active_Scenario!BJ174","v":-12932.804635321494},{"$f":"BK47-Active_Scenario!BK174","v":-12932.804635321494},{"$f":"BL47-Active_Scenario!BL174","v":-12932.804635321494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T77:T81)","v":-13231.818730605799},-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T51-Active_Scenario!T227","v":-61.7},{"$f":"U51-Active_Scenario!U227","v":-60.900000000000006},{"$f":"V51-Active_Scenario!V227","v":-60.100000000000009},{"$f":"W51-Active_Scenario!W227","v":-59.300000000000011},{"$f":"X51-Active_Scenario!X227","v":-58.500000000000014},{"$f":"Y51-Active_Scenario!Y227","v":-57.700000000000017},{"$f":"Z51-Active_Scenario!Z227","v":-56.90000000000002},{"$f":"AA51-Active_Scenario!AA227","v":-56.100000000000023},{"$f":"AB51-Active_Scenario!AB227","v":-55.300000000000026},{"$f":"AC51-Active_Scenario!AC227","v":-54.500000000000028},{"$f":"AD51-Active_Scenario!AD227","v":-53.700000000000031},{"$f":"AE51-Active_Scenario!AE227","v":-52.900000000000034},{"$f":"AF51-Active_Scenario!AF227","v":-52.100000000000037},{"$f":"AG51-Active_Scenario!AG227","v":-51.30000000000004},{"$f":"AH51-Active_Scenario!AH227","v":-50.500000000000043},{"$f":"AI51-Active_Scenario!AI227","v":-49.700000000000045},{"$f":"AJ51-Active_Scenario!AJ227","v":-48.900000000000048},{"$f":"AK51-Active_Scenario!AK227","v":-48.100000000000051},{"$f":"AL51-Active_Scenario!AL227","v":-47.300000000000054},{"$f":"AM51-Active_Scenario!AM227","v":-46.500000000000057},{"$f":"AN51-Active_Scenario!AN227","v":-45.70000000000006},{"$f":"AO51-Active_Scenario!AO227","v":-44.900000000000063},{"$f":"AP51-Active_Scenario!AP227","v":-44.100000000000065},{"$f":"AQ51-Active_Scenario!AQ227","v":-43.300000000000068},{"$f":"AR51-Active_Scenario!AR227","v":-42.500000000000071},{"$f":"AS51-Active_Scenario!AS227","v":-41.700000000000074},{"$f":"AT51-Active_Scenario!AT227","v":-40.900000000000077},{"$f":"AU51-Active_Scenario!AU227","v":-40.10000000000008},{"$f":"AV51-Active_Scenario!AV227","v":-39.300000000000082},{"$f":"AW51-Active_Scenario!AW227","v":-38.500000000000085},{"$f":"AX51-Active_Scenario!AX227","v":-37.700000000000088},{"$f":"AY51-Active_Scenario!AY227","v":-36.900000000000091},{"$f":"AZ51-Active_Scenario!AZ227","v":-36.100000000000094},{"$f":"BA51-Active_Scenario!BA227","v":-35.300000000000097},{"$f":"BB51-Active_Scenario!BB227","v":-34.500000000000099},{"$f":"BC51-Active_Scenario!BC227","v":-33.700000000000102},{"$f":"BD51-Active_Scenario!BD227","v":-32.900000000000105},{"$f":"BE51-Active_Scenario!BE227","v":-32.100000000000108},{"$f":"BF51-Active_Scenario!BF227","v":-31.300000000000111},{"$f":"BG51-Active_Scenario!BG227","v":-30.50000000000011},{"$f":"BH51-Active_Scenario!BH227","v":-29.700000000000109},{"$f":"BI51-Active_Scenario!BI227","v":-28.900000000000109},{"$f":"BJ51-Active_Scenario!BJ227","v":-28.100000000000108},{"$f":"BK51-Active_Scenario!BK227","v":-27.300000000000107},{"$f":"BL51-Active_Scenario!BL227","v":-26.500000000000107}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T52-Active_Scenario!T228","v":-104},{"$f":"U52-Active_Scenario!U228","v":-104},{"$f":"V52-Active_Scenario!V228","v":-104},{"$f":"W52-Active_Scenario!W228","v":-104},{"$f":"X52-Active_Scenario!X228","v":-104},{"$f":"Y52-Active_Scenario!Y228","v":-104},{"$f":"Z52-Active_Scenario!Z228","v":-104},{"$f":"AA52-Active_Scenario!AA228","v":-104},{"$f":"AB52-Active_Scenario!AB228","v":-104},{"$f":"AC52-Active_Scenario!AC228","v":-104},{"$f":"AD52-Active_Scenario!AD228","v":-104},{"$f":"AE52-Active_Scenario!AE228","v":-104},{"$f":"AF52-Active_Scenario!AF228","v":-104},{"$f":"AG52-Active_Scenario!AG228","v":-104},{"$f":"AH52-Active_Scenario!AH228","v":-104},{"$f":"AI52-Active_Scenario!AI228","v":-104},{"$f":"AJ52-Active_Scenario!AJ228","v":-104},{"$f":"AK52-Active_Scenario!AK228","v":-104},{"$f":"AL52-Active_Scenario!AL228","v":-104},{"$f":"AM52-Active_Scenario!AM228","v":-104},{"$f":"AN52-Active_Scenario!AN228","v":-104},{"$f":"AO52-Active_Scenario!AO228","v":-104},{"$f":"AP52-Active_Scenario!AP228","v":-104},{"$f":"AQ52-Active_Scenario!AQ228","v":-104},{"$f":"AR52-Active_Scenario!AR228","v":-104},{"$f":"AS52-Active_Scenario!AS228","v":-104},{"$f":"AT52-Active_Scenario!AT228","v":-104},{"$f":"AU52-Active_Scenario!AU228","v":-104},{"$f":"AV52-Active_Scenario!AV228","v":-104},{"$f":"AW52-Active_Scenario!AW228","v":-104},{"$f":"AX52-Active_Scenario!AX228","v":-104},{"$f":"AY52-Active_Scenario!AY228","v":-104},{"$f":"AZ52-Active_Scenario!AZ228","v":-104},{"$f":"BA52-Active_Scenario!BA228","v":-104},{"$f":"BB52-Active_Scenario!BB228","v":-104},{"$f":"BC52-Active_Scenario!BC228","v":-104},{"$f":"BD52-Active_Scenario!BD228","v":-104},{"$f":"BE52-Active_Scenario!BE228","v":-104},{"$f":"BF52-Active_Scenario!BF228","v":-104},{"$f":"BG52-Active_Scenario!BG228","v":-104},{"$f":"BH52-Active_Scenario!BH228","v":-104},{"$f":"BI52-Active_Scenario!BI228","v":-104},{"$f":"BJ52-Active_Scenario!BJ228","v":-104},{"$f":"BK52-Active_Scenario!BK228","v":-104},{"$f":"BL52-Active_Scenario!BL228","v":-104}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T53-Active_Scenario!T229","v":-2354.5659169468017},{"$f":"U53-Active_Scenario!U229","v":-2406.5312158096467},{"$f":"V53-Active_Scenario!V229","v":-2458.4965146724917},{"$f":"W53-Active_Scenario!W229","v":-2510.4618135353367},{"$f":"X53-Active_Scenario!X229","v":-2562.4271123981816},{"$f":"Y53-Active_Scenario!Y229","v":-2614.3924112610266},{"$f":"Z53-Active_Scenario!Z229","v":-2666.3577101238716},{"$f":"AA53-Active_Scenario!AA229","v":-2718.3230089867166},{"$f":"AB53-Active_Scenario!AB229","v":-2770.2883078495615},{"$f":"AC53-Active_Scenario!AC229","v":-2822.2536067124065},{"$f":"AD53-Active_Scenario!AD229","v":-2874.2189055752515},{"$f":"AE53-Active_Scenario!AE229","v":-2926.1842044380965},{"$f":"AF53-Active_Scenario!AF229","v":-2978.1495033009414},{"$f":"AG53-Active_Scenario!AG229","v":-3030.1148021637864},{"$f":"AH53-Active_Scenario!AH229","v":-3082.0801010266314},{"$f":"AI53-Active_Scenario!AI229","v":-3134.0453998894764},{"$f":"AJ53-Active_Scenario!AJ229","v":-3186.0106987523213},{"$f":"AK53-Active_Scenario!AK229","v":-3237.9759976151663},{"$f":"AL53-Active_Scenario!AL229","v":-3289.9412964780113},{"$f":"AM53-Active_Scenario!AM229","v":-3341.9065953408563},{"$f":"AN53-Active_Scenario!AN229","v":-3393.8718942037012},{"$f":"AO53-Active_Scenario!AO229","v":-3445.8371930665462},{"$f":"AP53-Active_Scenario!AP229","v":-3497.8024919293912},{"$f":"AQ53-Active_Scenario!AQ229","v":-3549.7677907922362},{"$f":"AR53-Active_Scenario!AR229","v":-3601.7330896550811},{"$f":"AS53-Active_Scenario!AS229","v":-3653.6983885179261},{"$f":"AT53-Active_Scenario!AT229","v":-3705.6636873807711},{"$f":"AU53-Active_Scenario!AU229","v":-3757.6289862436161},{"$f":"AV53-Active_Scenario!AV229","v":-3809.594285106461},{"$f":"AW53-Active_Scenario!AW229","v":-3861.559583969306},{"$f":"AX53-Active_Scenario!AX229","v":-3913.524882832151},{"$f":"AY53-Active_Scenario!AY229","v":-3965.490181694996},{"$f":"AZ53-Active_Scenario!AZ229","v":-4017.4554805578409},{"$f":"BA53-Active_Scenario!BA229","v":-4069.4207794206859},{"$f":"BB53-Active_Scenario!BB229","v":-4121.3860782835309},{"$f":"BC53-Active_Scenario!BC229","v":-4173.3513771463759},{"$f":"BD53-Active_Scenario!BD229","v":-4225.3166760092208},{"$f":"BE53-Active_Scenario!BE229","v":-4277.2819748720658},{"$f":"BF53-Active_Scenario!BF229","v":-4329.2472737349108},{"$f":"BG53-Active_Scenario!BG229","v":-4381.2125725977558},{"$f":"BH53-Active_Scenario!BH229","v":-4433.1778714606007},{"$f":"BI53-Active_Scenario!BI229","v":-4485.1431703234457},{"$f":"BJ53-Active_Scenario!BJ229","v":-4537.1084691862907},{"$f":"BK53-Active_Scenario!BK229","v":-4589.0737680491357},{"$f":"BL53-Active_Scenario!BL229","v":-4641.0390669119806}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54-Active_Scenario!T230","v":-14128.697801246948},{"$f":"U54-Active_Scenario!U230","v":-14354.134211667511},{"$f":"V54-Active_Scenario!V230","v":-14579.570622088075},{"$f":"W54-Active_Scenario!W230","v":-14805.007032508638},{"$f":"X54-Active_Scenario!X230","v":-15030.443442929201},{"$f":"Y54-Active_Scenario!Y230","v":-15255.879853349765},{"$f":"Z54-Active_Scenario!Z230","v":-15481.316263770328},{"$f":"AA54-Active_Scenario!AA230","v":-15706.752674190891},{"$f":"AB54-Active_Scenario!AB230","v":-15932.189084611455},{"$f":"AC54-Active_Scenario!AC230","v":-16157.625495032018},{"$f":"AD54-Active_Scenario!AD230","v":-16383.061905452581},{"$f":"AE54-Active_Scenario!AE230","v":-16608.498315873145},{"$f":"AF54-Active_Scenario!AF230","v":-16833.934726293708},{"$f":"AG54-Active_Scenario!AG230","v":-17059.371136714271},{"$f":"AH54-Active_Scenario!AH230","v":-17284.807547134835},{"$f":"AI54-Active_Scenario!AI230","v":-17510.243957555398},{"$f":"AJ54-Active_Scenario!AJ230","v":-17735.680367975961},{"$f":"AK54-Active_Scenario!AK230","v":-17961.116778396525},{"$f":"AL54-Active_Scenario!AL230","v":-18186.553188817088},{"$f":"AM54-Active_Scenario!AM230","v":-18411.989599237651},{"$f":"AN54-Active_Scenario!AN230","v":-18637.426009658215},{"$f":"AO54-Active_Scenario!AO230","v":-18862.862420078778},{"$f":"AP54-Active_Scenario!AP230","v":-19088.298830499341},{"$f":"AQ54-Active_Scenario!AQ230","v":-19313.735240919905},{"$f":"AR54-Active_Scenario!AR230","v":-19539.171651340468},{"$f":"AS54-Active_Scenario!AS230","v":-19764.608061761031},{"$f":"AT54-Active_Scenario!AT230","v":-19990.044472181595},{"$f":"AU54-Active_Scenario!AU230","v":-20215.480882602158},{"$f":"AV54-Active_Scenario!AV230","v":-20440.917293022721},{"$f":"AW54-Active_Scenario!AW230","v":-20666.353703443285},{"$f":"AX54-Active_Scenario!AX230","v":-20891.790113863848},{"$f":"AY54-Active_Scenario!AY230","v":-21117.226524284411},{"$f":"AZ54-Active_Scenario!AZ230","v":-21342.662934704975},{"$f":"BA54-Active_Scenario!BA230","v":-21568.099345125538},{"$f":"BB54-Active_Scenario!BB230","v":-21793.535755546101},{"$f":"BC54-Active_Scenario!BC230","v":-22018.972165966665},{"$f":"BD54-Active_Scenario!BD230","v":-22244.408576387228},{"$f":"BE54-Active_Scenario!BE230","v":-22469.844986807791},{"$f":"BF54-Active_Scenario!BF230","v":-22695.281397228355},{"$f":"BG54-Active_Scenario!BG230","v":-22920.717807648918},{"$f":"BH54-Active_Scenario!BH230","v":-23146.154218069481},{"$f":"BI54-Active_Scenario!BI230","v":-23371.590628490045},{"$f":"BJ54-Active_Scenario!BJ230","v":-23597.027038910608},{"$f":"BK54-Active_Scenario!BK230","v":-23822.463449331171},{"$f":"BL54-Active_Scenario!BL230","v":-24047.899859751735}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-Active_Scenario!T231","v":-835058.11831171543},{"$f":"U55-Active_Scenario!U231","v":-844302.9979212929},{"$f":"V55-Active_Scenario!V231","v":-853547.87753087038},{"$f":"W55-Active_Scenario!W231","v":-862792.75714044785},{"$f":"X55-Active_Scenario!X231","v":-872037.63675002533},{"$f":"Y55-Active_Scenario!Y231","v":-881282.5163596028},{"$f":"Z55-Active_Scenario!Z231","v":-890527.39596918027},{"$f":"AA55-Active_Scenario!AA231","v":-899772.27557875775},{"$f":"AB55-Active_Scenario!AB231","v":-909017.15518833522},{"$f":"AC55-Active_Scenario!AC231","v":-918262.0347979127},{"$f":"AD55-Active_Scenario!AD231","v":-927506.91440749017},{"$f":"AE55-Active_Scenario!AE231","v":-936751.79401706764},{"$f":"AF55-Active_Scenario!AF231","v":-945996.67362664512},{"$f":"AG55-Active_Scenario!AG231","v":-955241.55323622259},{"$f":"AH55-Active_Scenario!AH231","v":-964486.43284580007},{"$f":"AI55-Active_Scenario!AI231","v":-973731.31245537754},{"$f":"AJ55-Active_Scenario!AJ231","v":-982976.19206495502},{"$f":"AK55-Active_Scenario!AK231","v":-992221.07167453249},{"$f":"AL55-Active_Scenario!AL231","v":-1001465.95128411},{"$f":"AM55-Active_Scenario!AM231","v":-1010710.8308936874},{"$f":"AN55-Active_Scenario!AN231","v":-1019955.7105032649},{"$f":"AO55-Active_Scenario!AO231","v":-1029200.5901128424},{"$f":"AP55-Active_Scenario!AP231","v":-1038445.4697224199},{"$f":"AQ55-Active_Scenario!AQ231","v":-1047690.3493319975},{"$f":"AR55-Active_Scenario!AR231","v":-1056935.2289415749},{"$f":"AS55-Active_Scenario!AS231","v":-1066180.1085511523},{"$f":"AT55-Active_Scenario!AT231","v":-1075424.9881607296},{"$f":"AU55-Active_Scenario!AU231","v":-1084669.867770307},{"$f":"AV55-Active_Scenario!AV231","v":-1093914.7473798844},{"$f":"AW55-Active_Scenario!AW231","v":-1103159.6269894617},{"$f":"AX55-Active_Scenario!AX231","v":-1112404.5065990391},{"$f":"AY55-Active_Scenario!AY231","v":-1121649.3862086164},{"$f":"AZ55-Active_Scenario!AZ231","v":-1130894.2658181938},{"$f":"BA55-Active_Scenario!BA231","v":-1140139.1454277711},{"$f":"BB55-Active_Scenario!BB231","v":-1149384.0250373485},{"$f":"BC55-Active_Scenario!BC231","v":-1158628.9046469259},{"$f":"BD55-Active_Scenario!BD231","v":-1167873.7842565032},{"$f":"BE55-Active_Scenario!BE231","v":-1177118.6638660806},{"$f":"BF55-Active_Scenario!BF231","v":-1186363.5434756579},{"$f":"BG55-Active_Scenario!BG231","v":-1195608.4230852353},{"$f":"BH55-Active_Scenario!BH231","v":-1204853.3026948126},{"$f":"BI55-Active_Scenario!BI231","v":-1214098.18230439},{"$f":"BJ55-Active_Scenario!BJ231","v":-1223343.0619139674},{"$f":"BK55-Active_Scenario!BK231","v":-1232587.9415235447},{"$f":"BL55-Active_Scenario!BL231","v":-1241832.8211331221}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T85:T89)","v":-851707.08202990913},-861228.56334877003,-870750.04466763092,-880271.52598649182,-889793.00730535272,-899314.48862421361,-908835.96994307451,-918357.45126193541,-927878.93258079619,-937400.41389965708,-946921.89521851798,-956443.37653737888,-965964.85785623977,-975486.33917510067,-985007.82049396157,-994529.30181282246,-1004050.7831316832,-1013572.2644505441,-1023093.745769405,-1032615.2270882659,-1042136.7084071268,-1051658.1897259876,-1061179.6710448486,-1070701.1523637096,-1080222.6336825704,-1089744.1150014312,-1099265.596320292,-1108787.0776391528,-1118308.5589580135,-1127830.0402768743,-1137351.5215957351,-1146873.0029145959,-1156394.4842334567,-1165915.9655523174,-1175437.4468711782,-1184958.928190039,-1194480.4095088998,-1204001.8908277603,-1213523.3721466211,-1223044.8534654819,-1232566.3347843427,-1242087.8161032035,-1251609.2974220642,-1261130.778740925,-1270652.2600597858]
[]
["Capex that varies with customer base $/customer"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP"]
["Tariff class B2","$real 2023 /connection","M&SP"]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(U89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(V89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(W89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(X89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Y89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Z89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AM89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AN89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AO89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AP89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AQ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AR89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AS89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AT89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AU89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AV89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AW89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AX89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AY89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AZ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439}]
[]
["Capex that varies with new connecitons"]
["Mains"]
["Tariff class A1","$real 2023 /metre","M&LP"]
["Tariff class A2","$real 2023 /metre","M&LP"]
["Tariff class B1","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"U79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"V79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"W79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"X79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Y79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Z79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AL79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AM79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AN79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AO79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AP79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AQ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AR79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AS79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AT79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AU79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AV79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AW79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AX79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AY79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AZ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BL79*'Capex Scenarios'!$D133","v":-462739.43481790693}]
["Tariff class B2","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"U80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"V80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"W80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"X80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"Y80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"Z80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AL80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AM80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AN80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AO80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AP80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AQ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AR80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AS80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AT80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AU80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AV80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AW80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AX80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AY80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AZ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BL80*'Capex Scenarios'!$D134","v":-200520.87253087183}]
["Tariff class B3","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"U81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"V81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"W81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"X81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"Y81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"Z81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AL81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AM81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AN81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AO81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AP81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AQ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AR81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AS81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AT81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AU81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AV81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AW81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AX81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AY81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AZ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BL81*'Capex Scenarios'!$D135","v":-10128136.925421705}]
[]
["Meters"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"U79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"V79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"W79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"X79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Y79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Z79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AL79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AM79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AN79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AO79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AP79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AQ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AR79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AS79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AT79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AU79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AV79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AW79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AX79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AY79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AZ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BL79*'Capex Scenarios'!$D140","v":-322348.75918680598}]
["Tariff class B2","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"U80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"V80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"W80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"X80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"Y80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"Z80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AL80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AM80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AN80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AO80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AP80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AQ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AR80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AS80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AT80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AU80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AV80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AW80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AX80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AY80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AZ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BL80*'Capex Scenarios'!$D141","v":-1214319.289777715}]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"U81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"V81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"W81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"X81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"Y81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"Z81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AL81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AM81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AN81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AO81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AP81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AQ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AR81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AS81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AT81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AU81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AV81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AW81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AX81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AY81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AZ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BL81*'Capex Scenarios'!$D142","v":-17319128.563265685}]
[]
["Gas injection points removed",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["New injection points removed ",null,"GS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ED_ACIL!O121","v":812760.05809008295},{"$f":"ED_ACIL!P121","v":1365987.6550514535},{"$f":"ED_ACIL!Q121","v":1924644.6486529708},{"$f":"ED_ACIL!R121","v":2860922.5865505543},{"$f":"ED_ACIL!S121","v":2292140.7400551327}]
[]
["Capex change",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel"]
["High pressure mains - PE"]
["Medium pressure mains"]
["Medium/low pressure mains",null,"M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$93:$C$115,$C121,T$93:T$115)","v":-10791397.232770484},-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,{"$f":"SUMIF($C$93:$C$115,$C121,AD$93:AD$115)","v":-10791397.232770484},-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,{"$f":"SUMIF($C$93:$C$115,$C121,AN$93:AN$115)","v":-10791397.232770484},-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,{"$f":"SUMIF($C$93:$C$115,$C121,AX$93:AX$115)","v":-10791397.232770484},-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484]
["Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary gate stations",null,"GS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capex Scenarios'!O151","v":-812760.05809008295},{"$f":"'Capex Scenarios'!P151","v":-1365987.6550514535},{"$f":"'Capex Scenarios'!Q151","v":-1924644.6486529708},{"$f":"'Capex Scenarios'!R151","v":-2860922.5865505543},{"$f":"'Capex Scenarios'!S151","v":-2292140.7400551327},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and services pipes",null,"M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451]
["Equipment and vehicles"]
["Vehicles"]
["Information technology"]
["Telemetry and monitoring"]
["Full retail contestability"]
["Land"]
["Equity raising costs"]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O118:O133)","v":-812760.05809008295},-1365987.6550514535,-1924644.6486529708,-2860922.5865505543,-2292140.7400551327,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,{"$f":"SUM(AU118:AU133)","v":-34248495.136262938},-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938]
[]
["Opexc hange",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Opex change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T90*Dashboard!$C$26/1000","v":-29809747.871046819},{"$f":"U90*Dashboard!$C$26/1000","v":-30142999.717206951},{"$f":"V90*Dashboard!$C$26/1000","v":-30476251.56336708},{"$f":"W90*Dashboard!$C$26/1000","v":-30809503.409527212},{"$f":"X90*Dashboard!$C$26/1000","v":-31142755.255687345},{"$f":"Y90*Dashboard!$C$26/1000","v":-31476007.101847477},{"$f":"Z90*Dashboard!$C$26/1000","v":-31809258.948007606},{"$f":"AA90*Dashboard!$C$26/1000","v":-32142510.794167738},{"$f":"AB90*Dashboard!$C$26/1000","v":-32475762.640327867},{"$f":"AC90*Dashboard!$C$26/1000","v":-32809014.486488},{"$f":"AD90*Dashboard!$C$26/1000","v":-33142266.332648128},{"$f":"AE90*Dashboard!$C$26/1000","v":-33475518.178808261},{"$f":"AF90*Dashboard!$C$26/1000","v":-33808770.024968393},{"$f":"AG90*Dashboard!$C$26/1000","v":-34142021.871128522},{"$f":"AH90*Dashboard!$C$26/1000","v":-34475273.717288658},{"$f":"AI90*Dashboard!$C$26/1000","v":-34808525.563448787},{"$f":"AJ90*Dashboard!$C$26/1000","v":-35141777.409608915},{"$f":"AK90*Dashboard!$C$26/1000","v":-35475029.255769044},{"$f":"AL90*Dashboard!$C$26/1000","v":-35808281.101929173},{"$f":"AM90*Dashboard!$C$26/1000","v":-36141532.948089309},{"$f":"AN90*Dashboard!$C$26/1000","v":-36474784.794249438},{"$f":"AO90*Dashboard!$C$26/1000","v":-36808036.640409566},{"$f":"AP90*Dashboard!$C$26/1000","v":-37141288.486569703},{"$f":"AQ90*Dashboard!$C$26/1000","v":-37474540.332729839},{"$f":"AR90*Dashboard!$C$26/1000","v":-37807792.17888996},{"$f":"AS90*Dashboard!$C$26/1000","v":-38141044.025050096},{"$f":"AT90*Dashboard!$C$26/1000","v":-38474295.871210217},{"$f":"AU90*Dashboard!$C$26/1000","v":-38807547.717370346},{"$f":"AV90*Dashboard!$C$26/1000","v":-39140799.563530475},{"$f":"AW90*Dashboard!$C$26/1000","v":-39474051.409690596},{"$f":"AX90*Dashboard!$C$26/1000","v":-39807303.255850732},{"$f":"AY90*Dashboard!$C$26/1000","v":-40140555.102010854},{"$f":"AZ90*Dashboard!$C$26/1000","v":-40473806.948170982},{"$f":"BA90*Dashboard!$C$26/1000","v":-40807058.794331111},{"$f":"BB90*Dashboard!$C$26/1000","v":-41140310.64049124},{"$f":"BC90*Dashboard!$C$26/1000","v":-41473562.486651368},{"$f":"BD90*Dashboard!$C$26/1000","v":-41806814.33281149},{"$f":"BE90*Dashboard!$C$26/1000","v":-42140066.178971611},{"$f":"BF90*Dashboard!$C$26/1000","v":-42473318.02513174},{"$f":"BG90*Dashboard!$C$26/1000","v":-42806569.871291861},{"$f":"BH90*Dashboard!$C$26/1000","v":-43139821.717451997},{"$f":"BI90*Dashboard!$C$26/1000","v":-43473073.563612118},{"$f":"BJ90*Dashboard!$C$26/1000","v":-43806325.409772247},{"$f":"BK90*Dashboard!$C$26/1000","v":-44139577.255932376},{"$f":"BL90*Dashboard!$C$26/1000","v":-44472829.102092505}]

{"sheet":"EH_ACIL","index":29,"n_rows":156,"n_cols":70,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
[]
["ACIL Allen data",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Customers",null,null,null,null,null,null,null,null,2020,{"$f":"J3+1","v":2021},{"$f":"K3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM3,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM4,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM5,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM6,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM7,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM8,0)","v":0}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM9,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM10,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM11,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM12,0)","v":0}]
[]
[]
["Volumes (TJ)",null,null,null,null,null,null,null,null,2020,{"$f":"J16+1","v":2021},{"$f":"K16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM16,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM17,0)","v":0}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM18,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM19,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM20,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=2,Summary!P21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Q21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!R21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!S21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!T21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!U21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!V21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!W21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!X21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Y21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!Z21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AA21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AB21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AC21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AD21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AE21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AF21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AG21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AH21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AI21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AJ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AK21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AL21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AM21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AN21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AO21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AP21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AQ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AR21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AS21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AT21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AU21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AV21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AW21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AX21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AY21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!AZ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BA21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BB21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BC21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BD21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BE21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BF21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BG21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BH21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BI21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BJ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BK21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BL21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=2,Summary!BM21,0)","v":0}]
[]
["ACIL Allen data in ATCO format",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:O31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Disconnections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S11-T11<0,0,S11-T11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S10-T10<0,0,S10-T10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O35:O39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T11>S11,T11-S11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T10>S10,T10-S10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O43:O47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O51:O55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change from base case Volume and customers: Negative is a decrease compared to base case",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T27-Active_Scenario!T56","v":-15035.824003649936},{"$f":"U27-Active_Scenario!U56","v":-15185.260144107047},{"$f":"V27-Active_Scenario!V56","v":-15326.697023694294},{"$f":"W27-Active_Scenario!W56","v":-15459.873064464469},{"$f":"X27-Active_Scenario!X56","v":-15584.526688470367},{"$f":"Y27-Active_Scenario!Y56","v":-15530.635417967147},{"$f":"Z27-Active_Scenario!Z56","v":-15476.744147463927},{"$f":"AA27-Active_Scenario!AA56","v":-15422.852876960706},{"$f":"AB27-Active_Scenario!AB56","v":-15368.961606457488},{"$f":"AC27-Active_Scenario!AC56","v":-15315.070335954264},{"$f":"AD27-Active_Scenario!AD56","v":-15261.179065451046},{"$f":"AE27-Active_Scenario!AE56","v":-15207.287794947824},{"$f":"AF27-Active_Scenario!AF56","v":-15153.396524444606},{"$f":"AG27-Active_Scenario!AG56","v":-15099.505253941383},{"$f":"AH27-Active_Scenario!AH56","v":-15045.613983438165},{"$f":"AI27-Active_Scenario!AI56","v":-14991.722712934943},{"$f":"AJ27-Active_Scenario!AJ56","v":-14937.831442431723},{"$f":"AK27-Active_Scenario!AK56","v":-14883.940171928503},{"$f":"AL27-Active_Scenario!AL56","v":-14830.048901425283},{"$f":"AM27-Active_Scenario!AM56","v":-14776.157630922062},{"$f":"AN27-Active_Scenario!AN56","v":-14722.266360418844},{"$f":"AO27-Active_Scenario!AO56","v":-14668.37508991562},{"$f":"AP27-Active_Scenario!AP56","v":-14614.483819412402},{"$f":"AQ27-Active_Scenario!AQ56","v":-14560.592548909181},{"$f":"AR27-Active_Scenario!AR56","v":-14506.701278405963},{"$f":"AS27-Active_Scenario!AS56","v":-14452.810007902739},{"$f":"AT27-Active_Scenario!AT56","v":-14398.918737399521},{"$f":"AU27-Active_Scenario!AU56","v":-14345.027466896299},{"$f":"AV27-Active_Scenario!AV56","v":-14291.136196393079},{"$f":"AW27-Active_Scenario!AW56","v":-14237.24492588986},{"$f":"AX27-Active_Scenario!AX56","v":-14183.35365538664},{"$f":"AY27-Active_Scenario!AY56","v":-14129.462384883418},{"$f":"AZ27-Active_Scenario!AZ56","v":-14075.5711143802},{"$f":"BA27-Active_Scenario!BA56","v":-14021.679843876977},{"$f":"BB27-Active_Scenario!BB56","v":-13967.788573373758},{"$f":"BC27-Active_Scenario!BC56","v":-13913.897302870537},{"$f":"BD27-Active_Scenario!BD56","v":-13860.006032367319},{"$f":"BE27-Active_Scenario!BE56","v":-13806.114761864095},{"$f":"BF27-Active_Scenario!BF56","v":-13752.223491360877},{"$f":"BG27-Active_Scenario!BG56","v":-13698.332220857656},{"$f":"BH27-Active_Scenario!BH56","v":-13644.440950354436},{"$f":"BI27-Active_Scenario!BI56","v":-13590.549679851216},{"$f":"BJ27-Active_Scenario!BJ56","v":-13536.658409347996},{"$f":"BK27-Active_Scenario!BK56","v":-13482.767138844774},{"$f":"BL27-Active_Scenario!BL56","v":-13428.875868341556}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T28-Active_Scenario!T57","v":-1906.3922795938108},{"$f":"U28-Active_Scenario!U57","v":-1906.1832262483633},{"$f":"V28-Active_Scenario!V57","v":-1905.9741729029149},{"$f":"W28-Active_Scenario!W57","v":-1905.765119557467},{"$f":"X28-Active_Scenario!X57","v":-1905.5560662120197},{"$f":"Y28-Active_Scenario!Y57","v":-1905.5560662120197},{"$f":"Z28-Active_Scenario!Z57","v":-1905.5560662120197},{"$f":"AA28-Active_Scenario!AA57","v":-1905.5560662120197},{"$f":"AB28-Active_Scenario!AB57","v":-1905.5560662120197},{"$f":"AC28-Active_Scenario!AC57","v":-1905.5560662120197},{"$f":"AD28-Active_Scenario!AD57","v":-1905.5560662120197},{"$f":"AE28-Active_Scenario!AE57","v":-1905.5560662120197},{"$f":"AF28-Active_Scenario!AF57","v":-1905.5560662120197},{"$f":"AG28-Active_Scenario!AG57","v":-1905.5560662120197},{"$f":"AH28-Active_Scenario!AH57","v":-1905.5560662120197},{"$f":"AI28-Active_Scenario!AI57","v":-1905.5560662120197},{"$f":"AJ28-Active_Scenario!AJ57","v":-1905.5560662120197},{"$f":"AK28-Active_Scenario!AK57","v":-1905.5560662120197},{"$f":"AL28-Active_Scenario!AL57","v":-1905.5560662120197},{"$f":"AM28-Active_Scenario!AM57","v":-1905.5560662120197},{"$f":"AN28-Active_Scenario!AN57","v":-1905.5560662120197},{"$f":"AO28-Active_Scenario!AO57","v":-1905.5560662120197},{"$f":"AP28-Active_Scenario!AP57","v":-1905.5560662120197},{"$f":"AQ28-Active_Scenario!AQ57","v":-1905.5560662120197},{"$f":"AR28-Active_Scenario!AR57","v":-1905.5560662120197},{"$f":"AS28-Active_Scenario!AS57","v":-1905.5560662120197},{"$f":"AT28-Active_Scenario!AT57","v":-1905.5560662120197},{"$f":"AU28-Active_Scenario!AU57","v":-1905.5560662120197},{"$f":"AV28-Active_Scenario!AV57","v":-1905.5560662120197},{"$f":"AW28-Active_Scenario!AW57","v":-1905.5560662120197},{"$f":"AX28-Active_Scenario!AX57","v":-1905.5560662120197},{"$f":"AY28-Active_Scenario!AY57","v":-1905.5560662120197},{"$f":"AZ28-Active_Scenario!AZ57","v":-1905.5560662120197},{"$f":"BA28-Active_Scenario!BA57","v":-1905.5560662120197},{"$f":"BB28-Active_Scenario!BB57","v":-1905.5560662120197},{"$f":"BC28-Active_Scenario!BC57","v":-1905.5560662120197},{"$f":"BD28-Active_Scenario!BD57","v":-1905.5560662120197},{"$f":"BE28-Active_Scenario!BE57","v":-1905.5560662120197},{"$f":"BF28-Active_Scenario!BF57","v":-1905.5560662120197},{"$f":"BG28-Active_Scenario!BG57","v":-1905.5560662120197},{"$f":"BH28-Active_Scenario!BH57","v":-1905.5560662120197},{"$f":"BI28-Active_Scenario!BI57","v":-1905.5560662120197},{"$f":"BJ28-Active_Scenario!BJ57","v":-1905.5560662120197},{"$f":"BK28-Active_Scenario!BK57","v":-1905.5560662120197},{"$f":"BL28-Active_Scenario!BL57","v":-1905.5560662120197}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T29-Active_Scenario!T58","v":-1949.0758695585021},{"$f":"U29-Active_Scenario!U58","v":-1938.8829110147449},{"$f":"V29-Active_Scenario!V58","v":-1929.3943942855642},{"$f":"W29-Active_Scenario!W58","v":-1920.5613426137531},{"$f":"X29-Active_Scenario!X58","v":-1912.3347792421062},{"$f":"Y29-Active_Scenario!Y58","v":-1971.4282895587517},{"$f":"Z29-Active_Scenario!Z58","v":-2030.5217998753969},{"$f":"AA29-Active_Scenario!AA58","v":-2089.6153101920422},{"$f":"AB29-Active_Scenario!AB58","v":-2148.7088205086879},{"$f":"AC29-Active_Scenario!AC58","v":-2207.8023308253332},{"$f":"AD29-Active_Scenario!AD58","v":-2266.8958411419785},{"$f":"AE29-Active_Scenario!AE58","v":-2325.9893514586242},{"$f":"AF29-Active_Scenario!AF58","v":-2385.0828617752695},{"$f":"AG29-Active_Scenario!AG58","v":-2444.1763720919153},{"$f":"AH29-Active_Scenario!AH58","v":-2503.2698824085605},{"$f":"AI29-Active_Scenario!AI58","v":-2562.3633927252063},{"$f":"AJ29-Active_Scenario!AJ58","v":-2621.4569030418515},{"$f":"AK29-Active_Scenario!AK58","v":-2680.5504133584973},{"$f":"AL29-Active_Scenario!AL58","v":-2739.6439236751426},{"$f":"AM29-Active_Scenario!AM58","v":-2798.7374339917878},{"$f":"AN29-Active_Scenario!AN58","v":-2857.8309443084331},{"$f":"AO29-Active_Scenario!AO58","v":-2916.9244546250793},{"$f":"AP29-Active_Scenario!AP58","v":-2976.0179649417241},{"$f":"AQ29-Active_Scenario!AQ58","v":-3035.1114752583699},{"$f":"AR29-Active_Scenario!AR58","v":-3094.2049855750156},{"$f":"AS29-Active_Scenario!AS58","v":-3153.2984958916613},{"$f":"AT29-Active_Scenario!AT58","v":-3212.3920062083062},{"$f":"AU29-Active_Scenario!AU58","v":-3271.4855165249519},{"$f":"AV29-Active_Scenario!AV58","v":-3330.5790268415972},{"$f":"AW29-Active_Scenario!AW58","v":-3389.6725371582424},{"$f":"AX29-Active_Scenario!AX58","v":-3448.7660474748877},{"$f":"AY29-Active_Scenario!AY58","v":-3507.8595577915335},{"$f":"AZ29-Active_Scenario!AZ58","v":-3566.9530681081778},{"$f":"BA29-Active_Scenario!BA58","v":-3626.046578424824},{"$f":"BB29-Active_Scenario!BB58","v":-3685.1400887414693},{"$f":"BC29-Active_Scenario!BC58","v":-3744.233599058115},{"$f":"BD29-Active_Scenario!BD58","v":-3803.3271093747599},{"$f":"BE29-Active_Scenario!BE58","v":-3862.4206196914051},{"$f":"BF29-Active_Scenario!BF58","v":-3921.5141300080504},{"$f":"BG29-Active_Scenario!BG58","v":-3980.6076403246961},{"$f":"BH29-Active_Scenario!BH58","v":-4039.701150641341},{"$f":"BI29-Active_Scenario!BI58","v":-4098.7946609579867},{"$f":"BJ29-Active_Scenario!BJ58","v":-4157.8881712746315},{"$f":"BK29-Active_Scenario!BK58","v":-4216.9816815912773},{"$f":"BL29-Active_Scenario!BL58","v":-4276.075191907923}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30-Active_Scenario!T59","v":-1253.2417114553409},{"$f":"U30-Active_Scenario!U59","v":-1252.1986336728044},{"$f":"V30-Active_Scenario!V59","v":-1251.5234163023024},{"$f":"W30-Active_Scenario!W59","v":-1251.2149327957834},{"$f":"X30-Active_Scenario!X59","v":-1251.2720566051958},{"$f":"Y30-Active_Scenario!Y59","v":-1276.311190627921},{"$f":"Z30-Active_Scenario!Z59","v":-1301.3503246506457},{"$f":"AA30-Active_Scenario!AA59","v":-1326.3894586733709},{"$f":"AB30-Active_Scenario!AB59","v":-1351.4285926960961},{"$f":"AC30-Active_Scenario!AC59","v":-1376.4677267188208},{"$f":"AD30-Active_Scenario!AD59","v":-1401.506860741546},{"$f":"AE30-Active_Scenario!AE59","v":-1426.545994764271},{"$f":"AF30-Active_Scenario!AF59","v":-1451.5851287869959},{"$f":"AG30-Active_Scenario!AG59","v":-1476.6242628097214},{"$f":"AH30-Active_Scenario!AH59","v":-1501.6633968324466},{"$f":"AI30-Active_Scenario!AI59","v":-1526.7025308551715},{"$f":"AJ30-Active_Scenario!AJ59","v":-1551.7416648778967},{"$f":"AK30-Active_Scenario!AK59","v":-1576.7807989006219},{"$f":"AL30-Active_Scenario!AL59","v":-1601.8199329233466},{"$f":"AM30-Active_Scenario!AM59","v":-1626.8590669460718},{"$f":"AN30-Active_Scenario!AN59","v":-1651.898200968797},{"$f":"AO30-Active_Scenario!AO59","v":-1676.9373349915222},{"$f":"AP30-Active_Scenario!AP59","v":-1701.9764690142472},{"$f":"AQ30-Active_Scenario!AQ59","v":-1727.0156030369722},{"$f":"AR30-Active_Scenario!AR59","v":-1752.0547370596973},{"$f":"AS30-Active_Scenario!AS59","v":-1777.0938710824225},{"$f":"AT30-Active_Scenario!AT59","v":-1802.1330051051477},{"$f":"AU30-Active_Scenario!AU59","v":-1827.1721391278725},{"$f":"AV30-Active_Scenario!AV59","v":-1852.2112731505977},{"$f":"AW30-Active_Scenario!AW59","v":-1877.2504071733224},{"$f":"AX30-Active_Scenario!AX59","v":-1902.2895411960476},{"$f":"AY30-Active_Scenario!AY59","v":-1927.3286752187723},{"$f":"AZ30-Active_Scenario!AZ59","v":-1952.3678092414978},{"$f":"BA30-Active_Scenario!BA59","v":-1977.4069432642227},{"$f":"BB30-Active_Scenario!BB59","v":-2002.4460772869477},{"$f":"BC30-Active_Scenario!BC59","v":-2027.4852113096729},{"$f":"BD30-Active_Scenario!BD59","v":-2052.5243453323983},{"$f":"BE30-Active_Scenario!BE59","v":-2077.563479355123},{"$f":"BF30-Active_Scenario!BF59","v":-2102.6026133778482},{"$f":"BG30-Active_Scenario!BG59","v":-2127.641747400573},{"$f":"BH30-Active_Scenario!BH59","v":-2152.6808814232982},{"$f":"BI30-Active_Scenario!BI59","v":-2177.7200154460234},{"$f":"BJ30-Active_Scenario!BJ59","v":-2202.7591494687485},{"$f":"BK30-Active_Scenario!BK59","v":-2227.7982834914733},{"$f":"BL30-Active_Scenario!BL59","v":-2252.8374175141985}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31-Active_Scenario!T60","v":-8614.374465113533},{"$f":"U31-Active_Scenario!U60","v":-8479.4335681693046},{"$f":"V31-Active_Scenario!V60","v":-8350.641748315169},{"$f":"W31-Active_Scenario!W60","v":-8228.0386993504726},{"$f":"X31-Active_Scenario!X60","v":-8111.6641150745691},{"$f":"Y31-Active_Scenario!Y60","v":-8218.2435388905051},{"$f":"Z31-Active_Scenario!Z60","v":-8324.8229627064411},{"$f":"AA31-Active_Scenario!AA60","v":-8431.4023865223771},{"$f":"AB31-Active_Scenario!AB60","v":-8537.9818103383132},{"$f":"AC31-Active_Scenario!AC60","v":-8644.5612341542492},{"$f":"AD31-Active_Scenario!AD60","v":-8751.1406579701852},{"$f":"AE31-Active_Scenario!AE60","v":-8857.7200817861212},{"$f":"AF31-Active_Scenario!AF60","v":-8964.2995056020573},{"$f":"AG31-Active_Scenario!AG60","v":-9070.8789294179933},{"$f":"AH31-Active_Scenario!AH60","v":-9177.4583532339275},{"$f":"AI31-Active_Scenario!AI60","v":-9284.0377770498635},{"$f":"AJ31-Active_Scenario!AJ60","v":-9390.6172008657995},{"$f":"AK31-Active_Scenario!AK60","v":-9497.1966246817374},{"$f":"AL31-Active_Scenario!AL60","v":-9603.7760484976716},{"$f":"AM31-Active_Scenario!AM60","v":-9710.3554723136076},{"$f":"AN31-Active_Scenario!AN60","v":-9816.9348961295436},{"$f":"AO31-Active_Scenario!AO60","v":-9923.5143199454797},{"$f":"AP31-Active_Scenario!AP60","v":-10030.093743761416},{"$f":"AQ31-Active_Scenario!AQ60","v":-10136.673167577352},{"$f":"AR31-Active_Scenario!AR60","v":-10243.252591393288},{"$f":"AS31-Active_Scenario!AS60","v":-10349.832015209224},{"$f":"AT31-Active_Scenario!AT60","v":-10456.41143902516},{"$f":"AU31-Active_Scenario!AU60","v":-10562.990862841096},{"$f":"AV31-Active_Scenario!AV60","v":-10669.57028665703},{"$f":"AW31-Active_Scenario!AW60","v":-10776.149710472968},{"$f":"AX31-Active_Scenario!AX60","v":-10882.729134288904},{"$f":"AY31-Active_Scenario!AY60","v":-10989.30855810484},{"$f":"AZ31-Active_Scenario!AZ60","v":-11095.887981920776},{"$f":"BA31-Active_Scenario!BA60","v":-11202.467405736712},{"$f":"BB31-Active_Scenario!BB60","v":-11309.046829552648},{"$f":"BC31-Active_Scenario!BC60","v":-11415.626253368584},{"$f":"BD31-Active_Scenario!BD60","v":-11522.205677184518},{"$f":"BE31-Active_Scenario!BE60","v":-11628.785101000456},{"$f":"BF31-Active_Scenario!BF60","v":-11735.36452481639},{"$f":"BG31-Active_Scenario!BG60","v":-11841.943948632326},{"$f":"BH31-Active_Scenario!BH60","v":-11948.523372448264},{"$f":"BI31-Active_Scenario!BI60","v":-12055.1027962642},{"$f":"BJ31-Active_Scenario!BJ60","v":-12161.682220080133},{"$f":"BK31-Active_Scenario!BK60","v":-12268.261643896072},{"$f":"BL31-Active_Scenario!BL60","v":-12374.841067712006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T61:T65)","v":-28758.908329371123},-28761.958483212264,-28764.230755500248,-28765.453158781947,-28765.353705604255,-28902.174503256349,-29038.995300908427,-29175.816098560514,-29312.6368962126,-29449.457693864686,-29586.278491516772,-29723.099289168858,-29859.920086820952,-29996.740884473031,-30133.561682125117,-30270.382479777203,-30407.203277429293,-30544.024075081383,-30680.844872733465,-30817.665670385548,-30954.486468037638,-31091.30726568972,-31228.12806334181,-31364.948860993896,-31501.769658645982,-31638.590456298065,-31775.411253950155,-31912.232051602237,-32049.052849254324,-32185.873646906413,-32322.6944445585,-32459.515242210586,-32596.336039862672,-32733.156837514751,-32869.977635166841,-33006.798432818927,-33143.619230471013,-33280.440028123099,-33417.260825775185,-33554.081623427272,-33690.902421079358,-33827.723218731451,-33964.54401638353,-34101.364814035616,-34238.185611687702]
[]
["Disconnections","Negative is an increase in disconnections. (because disconnections are represented as a negative number)"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35-Active_Scenario!T113","v":1},{"$f":"U35-Active_Scenario!U113","v":1},{"$f":"V35-Active_Scenario!V113","v":1},{"$f":"W35-Active_Scenario!W113","v":1},{"$f":"X35-Active_Scenario!X113","v":1},{"$f":"Y35-Active_Scenario!Y113","v":1},{"$f":"Z35-Active_Scenario!Z113","v":1},{"$f":"AA35-Active_Scenario!AA113","v":1},{"$f":"AB35-Active_Scenario!AB113","v":1},{"$f":"AC35-Active_Scenario!AC113","v":1},{"$f":"AD35-Active_Scenario!AD113","v":1},{"$f":"AE35-Active_Scenario!AE113","v":1},{"$f":"AF35-Active_Scenario!AF113","v":1},{"$f":"AG35-Active_Scenario!AG113","v":1},{"$f":"AH35-Active_Scenario!AH113","v":1},{"$f":"AI35-Active_Scenario!AI113","v":1},{"$f":"AJ35-Active_Scenario!AJ113","v":1},{"$f":"AK35-Active_Scenario!AK113","v":1},{"$f":"AL35-Active_Scenario!AL113","v":1},{"$f":"AM35-Active_Scenario!AM113","v":1},{"$f":"AN35-Active_Scenario!AN113","v":1},{"$f":"AO35-Active_Scenario!AO113","v":1},{"$f":"AP35-Active_Scenario!AP113","v":1},{"$f":"AQ35-Active_Scenario!AQ113","v":1},{"$f":"AR35-Active_Scenario!AR113","v":1},{"$f":"AS35-Active_Scenario!AS113","v":1},{"$f":"AT35-Active_Scenario!AT113","v":1},{"$f":"AU35-Active_Scenario!AU113","v":1},{"$f":"AV35-Active_Scenario!AV113","v":1},{"$f":"AW35-Active_Scenario!AW113","v":1},{"$f":"AX35-Active_Scenario!AX113","v":1},{"$f":"AY35-Active_Scenario!AY113","v":1},{"$f":"AZ35-Active_Scenario!AZ113","v":1},{"$f":"BA35-Active_Scenario!BA113","v":1},{"$f":"BB35-Active_Scenario!BB113","v":1},{"$f":"BC35-Active_Scenario!BC113","v":1},{"$f":"BD35-Active_Scenario!BD113","v":1},{"$f":"BE35-Active_Scenario!BE113","v":1},{"$f":"BF35-Active_Scenario!BF113","v":1},{"$f":"BG35-Active_Scenario!BG113","v":1},{"$f":"BH35-Active_Scenario!BH113","v":1},{"$f":"BI35-Active_Scenario!BI113","v":1},{"$f":"BJ35-Active_Scenario!BJ113","v":1},{"$f":"BK35-Active_Scenario!BK113","v":1},{"$f":"BL35-Active_Scenario!BL113","v":1}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36-Active_Scenario!T114","v":0},{"$f":"U36-Active_Scenario!U114","v":0},{"$f":"V36-Active_Scenario!V114","v":0},{"$f":"W36-Active_Scenario!W114","v":0},{"$f":"X36-Active_Scenario!X114","v":0},{"$f":"Y36-Active_Scenario!Y114","v":0},{"$f":"Z36-Active_Scenario!Z114","v":0},{"$f":"AA36-Active_Scenario!AA114","v":0},{"$f":"AB36-Active_Scenario!AB114","v":0},{"$f":"AC36-Active_Scenario!AC114","v":0},{"$f":"AD36-Active_Scenario!AD114","v":0},{"$f":"AE36-Active_Scenario!AE114","v":0},{"$f":"AF36-Active_Scenario!AF114","v":0},{"$f":"AG36-Active_Scenario!AG114","v":0},{"$f":"AH36-Active_Scenario!AH114","v":0},{"$f":"AI36-Active_Scenario!AI114","v":0},{"$f":"AJ36-Active_Scenario!AJ114","v":0},{"$f":"AK36-Active_Scenario!AK114","v":0},{"$f":"AL36-Active_Scenario!AL114","v":0},{"$f":"AM36-Active_Scenario!AM114","v":0},{"$f":"AN36-Active_Scenario!AN114","v":0},{"$f":"AO36-Active_Scenario!AO114","v":0},{"$f":"AP36-Active_Scenario!AP114","v":0},{"$f":"AQ36-Active_Scenario!AQ114","v":0},{"$f":"AR36-Active_Scenario!AR114","v":0},{"$f":"AS36-Active_Scenario!AS114","v":0},{"$f":"AT36-Active_Scenario!AT114","v":0},{"$f":"AU36-Active_Scenario!AU114","v":0},{"$f":"AV36-Active_Scenario!AV114","v":0},{"$f":"AW36-Active_Scenario!AW114","v":0},{"$f":"AX36-Active_Scenario!AX114","v":0},{"$f":"AY36-Active_Scenario!AY114","v":0},{"$f":"AZ36-Active_Scenario!AZ114","v":0},{"$f":"BA36-Active_Scenario!BA114","v":0},{"$f":"BB36-Active_Scenario!BB114","v":0},{"$f":"BC36-Active_Scenario!BC114","v":0},{"$f":"BD36-Active_Scenario!BD114","v":0},{"$f":"BE36-Active_Scenario!BE114","v":0},{"$f":"BF36-Active_Scenario!BF114","v":0},{"$f":"BG36-Active_Scenario!BG114","v":0},{"$f":"BH36-Active_Scenario!BH114","v":0},{"$f":"BI36-Active_Scenario!BI114","v":0},{"$f":"BJ36-Active_Scenario!BJ114","v":0},{"$f":"BK36-Active_Scenario!BK114","v":0},{"$f":"BL36-Active_Scenario!BL114","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37-Active_Scenario!T115","v":-9.1999999999999993},{"$f":"U37-Active_Scenario!U115","v":-9.1999999999999993},{"$f":"V37-Active_Scenario!V115","v":-9.1999999999999993},{"$f":"W37-Active_Scenario!W115","v":-9.1999999999999993},{"$f":"X37-Active_Scenario!X115","v":-9.1999999999999993},{"$f":"Y37-Active_Scenario!Y115","v":-9.1999999999999993},{"$f":"Z37-Active_Scenario!Z115","v":-9.1999999999999993},{"$f":"AA37-Active_Scenario!AA115","v":-9.1999999999999993},{"$f":"AB37-Active_Scenario!AB115","v":-9.1999999999999993},{"$f":"AC37-Active_Scenario!AC115","v":-9.1999999999999993},{"$f":"AD37-Active_Scenario!AD115","v":-9.1999999999999993},{"$f":"AE37-Active_Scenario!AE115","v":-9.1999999999999993},{"$f":"AF37-Active_Scenario!AF115","v":-9.1999999999999993},{"$f":"AG37-Active_Scenario!AG115","v":-9.1999999999999993},{"$f":"AH37-Active_Scenario!AH115","v":-9.1999999999999993},{"$f":"AI37-Active_Scenario!AI115","v":-9.1999999999999993},{"$f":"AJ37-Active_Scenario!AJ115","v":-9.1999999999999993},{"$f":"AK37-Active_Scenario!AK115","v":-9.1999999999999993},{"$f":"AL37-Active_Scenario!AL115","v":-9.1999999999999993},{"$f":"AM37-Active_Scenario!AM115","v":-9.1999999999999993},{"$f":"AN37-Active_Scenario!AN115","v":-9.1999999999999993},{"$f":"AO37-Active_Scenario!AO115","v":-9.1999999999999993},{"$f":"AP37-Active_Scenario!AP115","v":-9.1999999999999993},{"$f":"AQ37-Active_Scenario!AQ115","v":-9.1999999999999993},{"$f":"AR37-Active_Scenario!AR115","v":-9.1999999999999993},{"$f":"AS37-Active_Scenario!AS115","v":-9.1999999999999993},{"$f":"AT37-Active_Scenario!AT115","v":-9.1999999999999993},{"$f":"AU37-Active_Scenario!AU115","v":-9.1999999999999993},{"$f":"AV37-Active_Scenario!AV115","v":-9.1999999999999993},{"$f":"AW37-Active_Scenario!AW115","v":-9.1999999999999993},{"$f":"AX37-Active_Scenario!AX115","v":-9.1999999999999993},{"$f":"AY37-Active_Scenario!AY115","v":-9.1999999999999993},{"$f":"AZ37-Active_Scenario!AZ115","v":-9.1999999999999993},{"$f":"BA37-Active_Scenario!BA115","v":-9.1999999999999993},{"$f":"BB37-Active_Scenario!BB115","v":-9.1999999999999993},{"$f":"BC37-Active_Scenario!BC115","v":-9.1999999999999993},{"$f":"BD37-Active_Scenario!BD115","v":-9.1999999999999993},{"$f":"BE37-Active_Scenario!BE115","v":-9.1999999999999993},{"$f":"BF37-Active_Scenario!BF115","v":-9.1999999999999993},{"$f":"BG37-Active_Scenario!BG115","v":-9.1999999999999993},{"$f":"BH37-Active_Scenario!BH115","v":-9.1999999999999993},{"$f":"BI37-Active_Scenario!BI115","v":-9.1999999999999993},{"$f":"BJ37-Active_Scenario!BJ115","v":-9.1999999999999993},{"$f":"BK37-Active_Scenario!BK115","v":-9.1999999999999993},{"$f":"BL37-Active_Scenario!BL115","v":-9.1999999999999993}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38-Active_Scenario!T116","v":30.612386000896002},{"$f":"U38-Active_Scenario!U116","v":30.612386000896002},{"$f":"V38-Active_Scenario!V116","v":30.612386000896002},{"$f":"W38-Active_Scenario!W116","v":30.612386000896002},{"$f":"X38-Active_Scenario!X116","v":30.612386000896002},{"$f":"Y38-Active_Scenario!Y116","v":30.612386000896002},{"$f":"Z38-Active_Scenario!Z116","v":30.612386000896002},{"$f":"AA38-Active_Scenario!AA116","v":30.612386000896002},{"$f":"AB38-Active_Scenario!AB116","v":30.612386000896002},{"$f":"AC38-Active_Scenario!AC116","v":30.612386000896002},{"$f":"AD38-Active_Scenario!AD116","v":30.612386000896002},{"$f":"AE38-Active_Scenario!AE116","v":30.612386000896002},{"$f":"AF38-Active_Scenario!AF116","v":30.612386000896002},{"$f":"AG38-Active_Scenario!AG116","v":30.612386000896002},{"$f":"AH38-Active_Scenario!AH116","v":30.612386000896002},{"$f":"AI38-Active_Scenario!AI116","v":30.612386000896002},{"$f":"AJ38-Active_Scenario!AJ116","v":30.612386000896002},{"$f":"AK38-Active_Scenario!AK116","v":30.612386000896002},{"$f":"AL38-Active_Scenario!AL116","v":30.612386000896002},{"$f":"AM38-Active_Scenario!AM116","v":30.612386000896002},{"$f":"AN38-Active_Scenario!AN116","v":30.612386000896002},{"$f":"AO38-Active_Scenario!AO116","v":30.612386000896002},{"$f":"AP38-Active_Scenario!AP116","v":30.612386000896002},{"$f":"AQ38-Active_Scenario!AQ116","v":30.612386000896002},{"$f":"AR38-Active_Scenario!AR116","v":30.612386000896002},{"$f":"AS38-Active_Scenario!AS116","v":30.612386000896002},{"$f":"AT38-Active_Scenario!AT116","v":30.612386000896002},{"$f":"AU38-Active_Scenario!AU116","v":30.612386000896002},{"$f":"AV38-Active_Scenario!AV116","v":30.612386000896002},{"$f":"AW38-Active_Scenario!AW116","v":30.612386000896002},{"$f":"AX38-Active_Scenario!AX116","v":30.612386000896002},{"$f":"AY38-Active_Scenario!AY116","v":30.612386000896002},{"$f":"AZ38-Active_Scenario!AZ116","v":30.612386000896002},{"$f":"BA38-Active_Scenario!BA116","v":30.612386000896002},{"$f":"BB38-Active_Scenario!BB116","v":30.612386000896002},{"$f":"BC38-Active_Scenario!BC116","v":30.612386000896002},{"$f":"BD38-Active_Scenario!BD116","v":30.612386000896002},{"$f":"BE38-Active_Scenario!BE116","v":30.612386000896002},{"$f":"BF38-Active_Scenario!BF116","v":30.612386000896002},{"$f":"BG38-Active_Scenario!BG116","v":30.612386000896002},{"$f":"BH38-Active_Scenario!BH116","v":30.612386000896002},{"$f":"BI38-Active_Scenario!BI116","v":30.612386000896002},{"$f":"BJ38-Active_Scenario!BJ116","v":30.612386000896002},{"$f":"BK38-Active_Scenario!BK116","v":30.612386000896002},{"$f":"BL38-Active_Scenario!BL116","v":30.612386000896002}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39-Active_Scenario!T117","v":3687.9250257440681},{"$f":"U39-Active_Scenario!U117","v":3687.9250257440681},{"$f":"V39-Active_Scenario!V117","v":3687.9250257440681},{"$f":"W39-Active_Scenario!W117","v":3687.9250257440681},{"$f":"X39-Active_Scenario!X117","v":3687.9250257440681},{"$f":"Y39-Active_Scenario!Y117","v":3687.9250257440681},{"$f":"Z39-Active_Scenario!Z117","v":3687.9250257440681},{"$f":"AA39-Active_Scenario!AA117","v":3687.9250257440681},{"$f":"AB39-Active_Scenario!AB117","v":3687.9250257440681},{"$f":"AC39-Active_Scenario!AC117","v":3687.9250257440681},{"$f":"AD39-Active_Scenario!AD117","v":3687.9250257440681},{"$f":"AE39-Active_Scenario!AE117","v":3687.9250257440681},{"$f":"AF39-Active_Scenario!AF117","v":3687.9250257440681},{"$f":"AG39-Active_Scenario!AG117","v":3687.9250257440681},{"$f":"AH39-Active_Scenario!AH117","v":3687.9250257440681},{"$f":"AI39-Active_Scenario!AI117","v":3687.9250257440681},{"$f":"AJ39-Active_Scenario!AJ117","v":3687.9250257440681},{"$f":"AK39-Active_Scenario!AK117","v":3687.9250257440681},{"$f":"AL39-Active_Scenario!AL117","v":3687.9250257440681},{"$f":"AM39-Active_Scenario!AM117","v":3687.9250257440681},{"$f":"AN39-Active_Scenario!AN117","v":3687.9250257440681},{"$f":"AO39-Active_Scenario!AO117","v":3687.9250257440681},{"$f":"AP39-Active_Scenario!AP117","v":3687.9250257440681},{"$f":"AQ39-Active_Scenario!AQ117","v":3687.9250257440681},{"$f":"AR39-Active_Scenario!AR117","v":3687.9250257440681},{"$f":"AS39-Active_Scenario!AS117","v":3687.9250257440681},{"$f":"AT39-Active_Scenario!AT117","v":3687.9250257440681},{"$f":"AU39-Active_Scenario!AU117","v":3687.9250257440681},{"$f":"AV39-Active_Scenario!AV117","v":3687.9250257440681},{"$f":"AW39-Active_Scenario!AW117","v":3687.9250257440681},{"$f":"AX39-Active_Scenario!AX117","v":3687.9250257440681},{"$f":"AY39-Active_Scenario!AY117","v":3687.9250257440681},{"$f":"AZ39-Active_Scenario!AZ117","v":3687.9250257440681},{"$f":"BA39-Active_Scenario!BA117","v":3687.9250257440681},{"$f":"BB39-Active_Scenario!BB117","v":3687.9250257440681},{"$f":"BC39-Active_Scenario!BC117","v":3687.9250257440681},{"$f":"BD39-Active_Scenario!BD117","v":3687.9250257440681},{"$f":"BE39-Active_Scenario!BE117","v":3687.9250257440681},{"$f":"BF39-Active_Scenario!BF117","v":3687.9250257440681},{"$f":"BG39-Active_Scenario!BG117","v":3687.9250257440681},{"$f":"BH39-Active_Scenario!BH117","v":3687.9250257440681},{"$f":"BI39-Active_Scenario!BI117","v":3687.9250257440681},{"$f":"BJ39-Active_Scenario!BJ117","v":3687.9250257440681},{"$f":"BK39-Active_Scenario!BK117","v":3687.9250257440681},{"$f":"BL39-Active_Scenario!BL117","v":3687.9250257440681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T69:T73)","v":3710.3374117449639},3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T43-Active_Scenario!T170","v":-0.2},{"$f":"U43-Active_Scenario!U170","v":-0.2},{"$f":"V43-Active_Scenario!V170","v":-0.2},{"$f":"W43-Active_Scenario!W170","v":-0.2},{"$f":"X43-Active_Scenario!X170","v":-0.2},{"$f":"Y43-Active_Scenario!Y170","v":-0.2},{"$f":"Z43-Active_Scenario!Z170","v":-0.2},{"$f":"AA43-Active_Scenario!AA170","v":-0.2},{"$f":"AB43-Active_Scenario!AB170","v":-0.2},{"$f":"AC43-Active_Scenario!AC170","v":-0.2},{"$f":"AD43-Active_Scenario!AD170","v":-0.2},{"$f":"AE43-Active_Scenario!AE170","v":-0.2},{"$f":"AF43-Active_Scenario!AF170","v":-0.2},{"$f":"AG43-Active_Scenario!AG170","v":-0.2},{"$f":"AH43-Active_Scenario!AH170","v":-0.2},{"$f":"AI43-Active_Scenario!AI170","v":-0.2},{"$f":"AJ43-Active_Scenario!AJ170","v":-0.2},{"$f":"AK43-Active_Scenario!AK170","v":-0.2},{"$f":"AL43-Active_Scenario!AL170","v":-0.2},{"$f":"AM43-Active_Scenario!AM170","v":-0.2},{"$f":"AN43-Active_Scenario!AN170","v":-0.2},{"$f":"AO43-Active_Scenario!AO170","v":-0.2},{"$f":"AP43-Active_Scenario!AP170","v":-0.2},{"$f":"AQ43-Active_Scenario!AQ170","v":-0.2},{"$f":"AR43-Active_Scenario!AR170","v":-0.2},{"$f":"AS43-Active_Scenario!AS170","v":-0.2},{"$f":"AT43-Active_Scenario!AT170","v":-0.2},{"$f":"AU43-Active_Scenario!AU170","v":-0.2},{"$f":"AV43-Active_Scenario!AV170","v":-0.2},{"$f":"AW43-Active_Scenario!AW170","v":-0.2},{"$f":"AX43-Active_Scenario!AX170","v":-0.2},{"$f":"AY43-Active_Scenario!AY170","v":-0.2},{"$f":"AZ43-Active_Scenario!AZ170","v":-0.2},{"$f":"BA43-Active_Scenario!BA170","v":-0.2},{"$f":"BB43-Active_Scenario!BB170","v":-0.2},{"$f":"BC43-Active_Scenario!BC170","v":-0.2},{"$f":"BD43-Active_Scenario!BD170","v":-0.2},{"$f":"BE43-Active_Scenario!BE170","v":-0.2},{"$f":"BF43-Active_Scenario!BF170","v":-0.2},{"$f":"BG43-Active_Scenario!BG170","v":-0.2},{"$f":"BH43-Active_Scenario!BH170","v":-0.2},{"$f":"BI43-Active_Scenario!BI170","v":-0.2},{"$f":"BJ43-Active_Scenario!BJ170","v":-0.2},{"$f":"BK43-Active_Scenario!BK170","v":-0.2},{"$f":"BL43-Active_Scenario!BL170","v":-0.2}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44-Active_Scenario!T171","v":0},{"$f":"U44-Active_Scenario!U171","v":0},{"$f":"V44-Active_Scenario!V171","v":0},{"$f":"W44-Active_Scenario!W171","v":0},{"$f":"X44-Active_Scenario!X171","v":0},{"$f":"Y44-Active_Scenario!Y171","v":0},{"$f":"Z44-Active_Scenario!Z171","v":0},{"$f":"AA44-Active_Scenario!AA171","v":0},{"$f":"AB44-Active_Scenario!AB171","v":0},{"$f":"AC44-Active_Scenario!AC171","v":0},{"$f":"AD44-Active_Scenario!AD171","v":0},{"$f":"AE44-Active_Scenario!AE171","v":0},{"$f":"AF44-Active_Scenario!AF171","v":0},{"$f":"AG44-Active_Scenario!AG171","v":0},{"$f":"AH44-Active_Scenario!AH171","v":0},{"$f":"AI44-Active_Scenario!AI171","v":0},{"$f":"AJ44-Active_Scenario!AJ171","v":0},{"$f":"AK44-Active_Scenario!AK171","v":0},{"$f":"AL44-Active_Scenario!AL171","v":0},{"$f":"AM44-Active_Scenario!AM171","v":0},{"$f":"AN44-Active_Scenario!AN171","v":0},{"$f":"AO44-Active_Scenario!AO171","v":0},{"$f":"AP44-Active_Scenario!AP171","v":0},{"$f":"AQ44-Active_Scenario!AQ171","v":0},{"$f":"AR44-Active_Scenario!AR171","v":0},{"$f":"AS44-Active_Scenario!AS171","v":0},{"$f":"AT44-Active_Scenario!AT171","v":0},{"$f":"AU44-Active_Scenario!AU171","v":0},{"$f":"AV44-Active_Scenario!AV171","v":0},{"$f":"AW44-Active_Scenario!AW171","v":0},{"$f":"AX44-Active_Scenario!AX171","v":0},{"$f":"AY44-Active_Scenario!AY171","v":0},{"$f":"AZ44-Active_Scenario!AZ171","v":0},{"$f":"BA44-Active_Scenario!BA171","v":0},{"$f":"BB44-Active_Scenario!BB171","v":0},{"$f":"BC44-Active_Scenario!BC171","v":0},{"$f":"BD44-Active_Scenario!BD171","v":0},{"$f":"BE44-Active_Scenario!BE171","v":0},{"$f":"BF44-Active_Scenario!BF171","v":0},{"$f":"BG44-Active_Scenario!BG171","v":0},{"$f":"BH44-Active_Scenario!BH171","v":0},{"$f":"BI44-Active_Scenario!BI171","v":0},{"$f":"BJ44-Active_Scenario!BJ171","v":0},{"$f":"BK44-Active_Scenario!BK171","v":0},{"$f":"BL44-Active_Scenario!BL171","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45-Active_Scenario!T172","v":-42.765298862845235},{"$f":"U45-Active_Scenario!U172","v":-42.765298862845235},{"$f":"V45-Active_Scenario!V172","v":-42.765298862845235},{"$f":"W45-Active_Scenario!W172","v":-42.765298862845235},{"$f":"X45-Active_Scenario!X172","v":-42.765298862845235},{"$f":"Y45-Active_Scenario!Y172","v":-42.765298862845235},{"$f":"Z45-Active_Scenario!Z172","v":-42.765298862845235},{"$f":"AA45-Active_Scenario!AA172","v":-42.765298862845235},{"$f":"AB45-Active_Scenario!AB172","v":-42.765298862845235},{"$f":"AC45-Active_Scenario!AC172","v":-42.765298862845235},{"$f":"AD45-Active_Scenario!AD172","v":-42.765298862845235},{"$f":"AE45-Active_Scenario!AE172","v":-42.765298862845235},{"$f":"AF45-Active_Scenario!AF172","v":-42.765298862845235},{"$f":"AG45-Active_Scenario!AG172","v":-42.765298862845235},{"$f":"AH45-Active_Scenario!AH172","v":-42.765298862845235},{"$f":"AI45-Active_Scenario!AI172","v":-42.765298862845235},{"$f":"AJ45-Active_Scenario!AJ172","v":-42.765298862845235},{"$f":"AK45-Active_Scenario!AK172","v":-42.765298862845235},{"$f":"AL45-Active_Scenario!AL172","v":-42.765298862845235},{"$f":"AM45-Active_Scenario!AM172","v":-42.765298862845235},{"$f":"AN45-Active_Scenario!AN172","v":-42.765298862845235},{"$f":"AO45-Active_Scenario!AO172","v":-42.765298862845235},{"$f":"AP45-Active_Scenario!AP172","v":-42.765298862845235},{"$f":"AQ45-Active_Scenario!AQ172","v":-42.765298862845235},{"$f":"AR45-Active_Scenario!AR172","v":-42.765298862845235},{"$f":"AS45-Active_Scenario!AS172","v":-42.765298862845235},{"$f":"AT45-Active_Scenario!AT172","v":-42.765298862845235},{"$f":"AU45-Active_Scenario!AU172","v":-42.765298862845235},{"$f":"AV45-Active_Scenario!AV172","v":-42.765298862845235},{"$f":"AW45-Active_Scenario!AW172","v":-42.765298862845235},{"$f":"AX45-Active_Scenario!AX172","v":-42.765298862845235},{"$f":"AY45-Active_Scenario!AY172","v":-42.765298862845235},{"$f":"AZ45-Active_Scenario!AZ172","v":-42.765298862845235},{"$f":"BA45-Active_Scenario!BA172","v":-42.765298862845235},{"$f":"BB45-Active_Scenario!BB172","v":-42.765298862845235},{"$f":"BC45-Active_Scenario!BC172","v":-42.765298862845235},{"$f":"BD45-Active_Scenario!BD172","v":-42.765298862845235},{"$f":"BE45-Active_Scenario!BE172","v":-42.765298862845235},{"$f":"BF45-Active_Scenario!BF172","v":-42.765298862845235},{"$f":"BG45-Active_Scenario!BG172","v":-42.765298862845235},{"$f":"BH45-Active_Scenario!BH172","v":-42.765298862845235},{"$f":"BI45-Active_Scenario!BI172","v":-42.765298862845235},{"$f":"BJ45-Active_Scenario!BJ172","v":-42.765298862845235},{"$f":"BK45-Active_Scenario!BK172","v":-42.765298862845235},{"$f":"BL45-Active_Scenario!BL172","v":-42.765298862845235}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46-Active_Scenario!T173","v":-256.04879642145954},{"$f":"U46-Active_Scenario!U173","v":-256.04879642145954},{"$f":"V46-Active_Scenario!V173","v":-256.04879642145954},{"$f":"W46-Active_Scenario!W173","v":-256.04879642145954},{"$f":"X46-Active_Scenario!X173","v":-256.04879642145954},{"$f":"Y46-Active_Scenario!Y173","v":-256.04879642145954},{"$f":"Z46-Active_Scenario!Z173","v":-256.04879642145954},{"$f":"AA46-Active_Scenario!AA173","v":-256.04879642145954},{"$f":"AB46-Active_Scenario!AB173","v":-256.04879642145954},{"$f":"AC46-Active_Scenario!AC173","v":-256.04879642145954},{"$f":"AD46-Active_Scenario!AD173","v":-256.04879642145954},{"$f":"AE46-Active_Scenario!AE173","v":-256.04879642145954},{"$f":"AF46-Active_Scenario!AF173","v":-256.04879642145954},{"$f":"AG46-Active_Scenario!AG173","v":-256.04879642145954},{"$f":"AH46-Active_Scenario!AH173","v":-256.04879642145954},{"$f":"AI46-Active_Scenario!AI173","v":-256.04879642145954},{"$f":"AJ46-Active_Scenario!AJ173","v":-256.04879642145954},{"$f":"AK46-Active_Scenario!AK173","v":-256.04879642145954},{"$f":"AL46-Active_Scenario!AL173","v":-256.04879642145954},{"$f":"AM46-Active_Scenario!AM173","v":-256.04879642145954},{"$f":"AN46-Active_Scenario!AN173","v":-256.04879642145954},{"$f":"AO46-Active_Scenario!AO173","v":-256.04879642145954},{"$f":"AP46-Active_Scenario!AP173","v":-256.04879642145954},{"$f":"AQ46-Active_Scenario!AQ173","v":-256.04879642145954},{"$f":"AR46-Active_Scenario!AR173","v":-256.04879642145954},{"$f":"AS46-Active_Scenario!AS173","v":-256.04879642145954},{"$f":"AT46-Active_Scenario!AT173","v":-256.04879642145954},{"$f":"AU46-Active_Scenario!AU173","v":-256.04879642145954},{"$f":"AV46-Active_Scenario!AV173","v":-256.04879642145954},{"$f":"AW46-Active_Scenario!AW173","v":-256.04879642145954},{"$f":"AX46-Active_Scenario!AX173","v":-256.04879642145954},{"$f":"AY46-Active_Scenario!AY173","v":-256.04879642145954},{"$f":"AZ46-Active_Scenario!AZ173","v":-256.04879642145954},{"$f":"BA46-Active_Scenario!BA173","v":-256.04879642145954},{"$f":"BB46-Active_Scenario!BB173","v":-256.04879642145954},{"$f":"BC46-Active_Scenario!BC173","v":-256.04879642145954},{"$f":"BD46-Active_Scenario!BD173","v":-256.04879642145954},{"$f":"BE46-Active_Scenario!BE173","v":-256.04879642145954},{"$f":"BF46-Active_Scenario!BF173","v":-256.04879642145954},{"$f":"BG46-Active_Scenario!BG173","v":-256.04879642145954},{"$f":"BH46-Active_Scenario!BH173","v":-256.04879642145954},{"$f":"BI46-Active_Scenario!BI173","v":-256.04879642145954},{"$f":"BJ46-Active_Scenario!BJ173","v":-256.04879642145954},{"$f":"BK46-Active_Scenario!BK173","v":-256.04879642145954},{"$f":"BL46-Active_Scenario!BL173","v":-256.04879642145954}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T47-Active_Scenario!T174","v":-12932.804635321494},{"$f":"U47-Active_Scenario!U174","v":-12932.804635321494},{"$f":"V47-Active_Scenario!V174","v":-12932.804635321494},{"$f":"W47-Active_Scenario!W174","v":-12932.804635321494},{"$f":"X47-Active_Scenario!X174","v":-12932.804635321494},{"$f":"Y47-Active_Scenario!Y174","v":-12932.804635321494},{"$f":"Z47-Active_Scenario!Z174","v":-12932.804635321494},{"$f":"AA47-Active_Scenario!AA174","v":-12932.804635321494},{"$f":"AB47-Active_Scenario!AB174","v":-12932.804635321494},{"$f":"AC47-Active_Scenario!AC174","v":-12932.804635321494},{"$f":"AD47-Active_Scenario!AD174","v":-12932.804635321494},{"$f":"AE47-Active_Scenario!AE174","v":-12932.804635321494},{"$f":"AF47-Active_Scenario!AF174","v":-12932.804635321494},{"$f":"AG47-Active_Scenario!AG174","v":-12932.804635321494},{"$f":"AH47-Active_Scenario!AH174","v":-12932.804635321494},{"$f":"AI47-Active_Scenario!AI174","v":-12932.804635321494},{"$f":"AJ47-Active_Scenario!AJ174","v":-12932.804635321494},{"$f":"AK47-Active_Scenario!AK174","v":-12932.804635321494},{"$f":"AL47-Active_Scenario!AL174","v":-12932.804635321494},{"$f":"AM47-Active_Scenario!AM174","v":-12932.804635321494},{"$f":"AN47-Active_Scenario!AN174","v":-12932.804635321494},{"$f":"AO47-Active_Scenario!AO174","v":-12932.804635321494},{"$f":"AP47-Active_Scenario!AP174","v":-12932.804635321494},{"$f":"AQ47-Active_Scenario!AQ174","v":-12932.804635321494},{"$f":"AR47-Active_Scenario!AR174","v":-12932.804635321494},{"$f":"AS47-Active_Scenario!AS174","v":-12932.804635321494},{"$f":"AT47-Active_Scenario!AT174","v":-12932.804635321494},{"$f":"AU47-Active_Scenario!AU174","v":-12932.804635321494},{"$f":"AV47-Active_Scenario!AV174","v":-12932.804635321494},{"$f":"AW47-Active_Scenario!AW174","v":-12932.804635321494},{"$f":"AX47-Active_Scenario!AX174","v":-12932.804635321494},{"$f":"AY47-Active_Scenario!AY174","v":-12932.804635321494},{"$f":"AZ47-Active_Scenario!AZ174","v":-12932.804635321494},{"$f":"BA47-Active_Scenario!BA174","v":-12932.804635321494},{"$f":"BB47-Active_Scenario!BB174","v":-12932.804635321494},{"$f":"BC47-Active_Scenario!BC174","v":-12932.804635321494},{"$f":"BD47-Active_Scenario!BD174","v":-12932.804635321494},{"$f":"BE47-Active_Scenario!BE174","v":-12932.804635321494},{"$f":"BF47-Active_Scenario!BF174","v":-12932.804635321494},{"$f":"BG47-Active_Scenario!BG174","v":-12932.804635321494},{"$f":"BH47-Active_Scenario!BH174","v":-12932.804635321494},{"$f":"BI47-Active_Scenario!BI174","v":-12932.804635321494},{"$f":"BJ47-Active_Scenario!BJ174","v":-12932.804635321494},{"$f":"BK47-Active_Scenario!BK174","v":-12932.804635321494},{"$f":"BL47-Active_Scenario!BL174","v":-12932.804635321494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T77:T81)","v":-13231.818730605799},-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T51-Active_Scenario!T227","v":-61.7},{"$f":"U51-Active_Scenario!U227","v":-60.900000000000006},{"$f":"V51-Active_Scenario!V227","v":-60.100000000000009},{"$f":"W51-Active_Scenario!W227","v":-59.300000000000011},{"$f":"X51-Active_Scenario!X227","v":-58.500000000000014},{"$f":"Y51-Active_Scenario!Y227","v":-57.700000000000017},{"$f":"Z51-Active_Scenario!Z227","v":-56.90000000000002},{"$f":"AA51-Active_Scenario!AA227","v":-56.100000000000023},{"$f":"AB51-Active_Scenario!AB227","v":-55.300000000000026},{"$f":"AC51-Active_Scenario!AC227","v":-54.500000000000028},{"$f":"AD51-Active_Scenario!AD227","v":-53.700000000000031},{"$f":"AE51-Active_Scenario!AE227","v":-52.900000000000034},{"$f":"AF51-Active_Scenario!AF227","v":-52.100000000000037},{"$f":"AG51-Active_Scenario!AG227","v":-51.30000000000004},{"$f":"AH51-Active_Scenario!AH227","v":-50.500000000000043},{"$f":"AI51-Active_Scenario!AI227","v":-49.700000000000045},{"$f":"AJ51-Active_Scenario!AJ227","v":-48.900000000000048},{"$f":"AK51-Active_Scenario!AK227","v":-48.100000000000051},{"$f":"AL51-Active_Scenario!AL227","v":-47.300000000000054},{"$f":"AM51-Active_Scenario!AM227","v":-46.500000000000057},{"$f":"AN51-Active_Scenario!AN227","v":-45.70000000000006},{"$f":"AO51-Active_Scenario!AO227","v":-44.900000000000063},{"$f":"AP51-Active_Scenario!AP227","v":-44.100000000000065},{"$f":"AQ51-Active_Scenario!AQ227","v":-43.300000000000068},{"$f":"AR51-Active_Scenario!AR227","v":-42.500000000000071},{"$f":"AS51-Active_Scenario!AS227","v":-41.700000000000074},{"$f":"AT51-Active_Scenario!AT227","v":-40.900000000000077},{"$f":"AU51-Active_Scenario!AU227","v":-40.10000000000008},{"$f":"AV51-Active_Scenario!AV227","v":-39.300000000000082},{"$f":"AW51-Active_Scenario!AW227","v":-38.500000000000085},{"$f":"AX51-Active_Scenario!AX227","v":-37.700000000000088},{"$f":"AY51-Active_Scenario!AY227","v":-36.900000000000091},{"$f":"AZ51-Active_Scenario!AZ227","v":-36.100000000000094},{"$f":"BA51-Active_Scenario!BA227","v":-35.300000000000097},{"$f":"BB51-Active_Scenario!BB227","v":-34.500000000000099},{"$f":"BC51-Active_Scenario!BC227","v":-33.700000000000102},{"$f":"BD51-Active_Scenario!BD227","v":-32.900000000000105},{"$f":"BE51-Active_Scenario!BE227","v":-32.100000000000108},{"$f":"BF51-Active_Scenario!BF227","v":-31.300000000000111},{"$f":"BG51-Active_Scenario!BG227","v":-30.50000000000011},{"$f":"BH51-Active_Scenario!BH227","v":-29.700000000000109},{"$f":"BI51-Active_Scenario!BI227","v":-28.900000000000109},{"$f":"BJ51-Active_Scenario!BJ227","v":-28.100000000000108},{"$f":"BK51-Active_Scenario!BK227","v":-27.300000000000107},{"$f":"BL51-Active_Scenario!BL227","v":-26.500000000000107}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T52-Active_Scenario!T228","v":-104},{"$f":"U52-Active_Scenario!U228","v":-104},{"$f":"V52-Active_Scenario!V228","v":-104},{"$f":"W52-Active_Scenario!W228","v":-104},{"$f":"X52-Active_Scenario!X228","v":-104},{"$f":"Y52-Active_Scenario!Y228","v":-104},{"$f":"Z52-Active_Scenario!Z228","v":-104},{"$f":"AA52-Active_Scenario!AA228","v":-104},{"$f":"AB52-Active_Scenario!AB228","v":-104},{"$f":"AC52-Active_Scenario!AC228","v":-104},{"$f":"AD52-Active_Scenario!AD228","v":-104},{"$f":"AE52-Active_Scenario!AE228","v":-104},{"$f":"AF52-Active_Scenario!AF228","v":-104},{"$f":"AG52-Active_Scenario!AG228","v":-104},{"$f":"AH52-Active_Scenario!AH228","v":-104},{"$f":"AI52-Active_Scenario!AI228","v":-104},{"$f":"AJ52-Active_Scenario!AJ228","v":-104},{"$f":"AK52-Active_Scenario!AK228","v":-104},{"$f":"AL52-Active_Scenario!AL228","v":-104},{"$f":"AM52-Active_Scenario!AM228","v":-104},{"$f":"AN52-Active_Scenario!AN228","v":-104},{"$f":"AO52-Active_Scenario!AO228","v":-104},{"$f":"AP52-Active_Scenario!AP228","v":-104},{"$f":"AQ52-Active_Scenario!AQ228","v":-104},{"$f":"AR52-Active_Scenario!AR228","v":-104},{"$f":"AS52-Active_Scenario!AS228","v":-104},{"$f":"AT52-Active_Scenario!AT228","v":-104},{"$f":"AU52-Active_Scenario!AU228","v":-104},{"$f":"AV52-Active_Scenario!AV228","v":-104},{"$f":"AW52-Active_Scenario!AW228","v":-104},{"$f":"AX52-Active_Scenario!AX228","v":-104},{"$f":"AY52-Active_Scenario!AY228","v":-104},{"$f":"AZ52-Active_Scenario!AZ228","v":-104},{"$f":"BA52-Active_Scenario!BA228","v":-104},{"$f":"BB52-Active_Scenario!BB228","v":-104},{"$f":"BC52-Active_Scenario!BC228","v":-104},{"$f":"BD52-Active_Scenario!BD228","v":-104},{"$f":"BE52-Active_Scenario!BE228","v":-104},{"$f":"BF52-Active_Scenario!BF228","v":-104},{"$f":"BG52-Active_Scenario!BG228","v":-104},{"$f":"BH52-Active_Scenario!BH228","v":-104},{"$f":"BI52-Active_Scenario!BI228","v":-104},{"$f":"BJ52-Active_Scenario!BJ228","v":-104},{"$f":"BK52-Active_Scenario!BK228","v":-104},{"$f":"BL52-Active_Scenario!BL228","v":-104}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T53-Active_Scenario!T229","v":-2354.5659169468017},{"$f":"U53-Active_Scenario!U229","v":-2406.5312158096467},{"$f":"V53-Active_Scenario!V229","v":-2458.4965146724917},{"$f":"W53-Active_Scenario!W229","v":-2510.4618135353367},{"$f":"X53-Active_Scenario!X229","v":-2562.4271123981816},{"$f":"Y53-Active_Scenario!Y229","v":-2614.3924112610266},{"$f":"Z53-Active_Scenario!Z229","v":-2666.3577101238716},{"$f":"AA53-Active_Scenario!AA229","v":-2718.3230089867166},{"$f":"AB53-Active_Scenario!AB229","v":-2770.2883078495615},{"$f":"AC53-Active_Scenario!AC229","v":-2822.2536067124065},{"$f":"AD53-Active_Scenario!AD229","v":-2874.2189055752515},{"$f":"AE53-Active_Scenario!AE229","v":-2926.1842044380965},{"$f":"AF53-Active_Scenario!AF229","v":-2978.1495033009414},{"$f":"AG53-Active_Scenario!AG229","v":-3030.1148021637864},{"$f":"AH53-Active_Scenario!AH229","v":-3082.0801010266314},{"$f":"AI53-Active_Scenario!AI229","v":-3134.0453998894764},{"$f":"AJ53-Active_Scenario!AJ229","v":-3186.0106987523213},{"$f":"AK53-Active_Scenario!AK229","v":-3237.9759976151663},{"$f":"AL53-Active_Scenario!AL229","v":-3289.9412964780113},{"$f":"AM53-Active_Scenario!AM229","v":-3341.9065953408563},{"$f":"AN53-Active_Scenario!AN229","v":-3393.8718942037012},{"$f":"AO53-Active_Scenario!AO229","v":-3445.8371930665462},{"$f":"AP53-Active_Scenario!AP229","v":-3497.8024919293912},{"$f":"AQ53-Active_Scenario!AQ229","v":-3549.7677907922362},{"$f":"AR53-Active_Scenario!AR229","v":-3601.7330896550811},{"$f":"AS53-Active_Scenario!AS229","v":-3653.6983885179261},{"$f":"AT53-Active_Scenario!AT229","v":-3705.6636873807711},{"$f":"AU53-Active_Scenario!AU229","v":-3757.6289862436161},{"$f":"AV53-Active_Scenario!AV229","v":-3809.594285106461},{"$f":"AW53-Active_Scenario!AW229","v":-3861.559583969306},{"$f":"AX53-Active_Scenario!AX229","v":-3913.524882832151},{"$f":"AY53-Active_Scenario!AY229","v":-3965.490181694996},{"$f":"AZ53-Active_Scenario!AZ229","v":-4017.4554805578409},{"$f":"BA53-Active_Scenario!BA229","v":-4069.4207794206859},{"$f":"BB53-Active_Scenario!BB229","v":-4121.3860782835309},{"$f":"BC53-Active_Scenario!BC229","v":-4173.3513771463759},{"$f":"BD53-Active_Scenario!BD229","v":-4225.3166760092208},{"$f":"BE53-Active_Scenario!BE229","v":-4277.2819748720658},{"$f":"BF53-Active_Scenario!BF229","v":-4329.2472737349108},{"$f":"BG53-Active_Scenario!BG229","v":-4381.2125725977558},{"$f":"BH53-Active_Scenario!BH229","v":-4433.1778714606007},{"$f":"BI53-Active_Scenario!BI229","v":-4485.1431703234457},{"$f":"BJ53-Active_Scenario!BJ229","v":-4537.1084691862907},{"$f":"BK53-Active_Scenario!BK229","v":-4589.0737680491357},{"$f":"BL53-Active_Scenario!BL229","v":-4641.0390669119806}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54-Active_Scenario!T230","v":-14128.697801246948},{"$f":"U54-Active_Scenario!U230","v":-14354.134211667511},{"$f":"V54-Active_Scenario!V230","v":-14579.570622088075},{"$f":"W54-Active_Scenario!W230","v":-14805.007032508638},{"$f":"X54-Active_Scenario!X230","v":-15030.443442929201},{"$f":"Y54-Active_Scenario!Y230","v":-15255.879853349765},{"$f":"Z54-Active_Scenario!Z230","v":-15481.316263770328},{"$f":"AA54-Active_Scenario!AA230","v":-15706.752674190891},{"$f":"AB54-Active_Scenario!AB230","v":-15932.189084611455},{"$f":"AC54-Active_Scenario!AC230","v":-16157.625495032018},{"$f":"AD54-Active_Scenario!AD230","v":-16383.061905452581},{"$f":"AE54-Active_Scenario!AE230","v":-16608.498315873145},{"$f":"AF54-Active_Scenario!AF230","v":-16833.934726293708},{"$f":"AG54-Active_Scenario!AG230","v":-17059.371136714271},{"$f":"AH54-Active_Scenario!AH230","v":-17284.807547134835},{"$f":"AI54-Active_Scenario!AI230","v":-17510.243957555398},{"$f":"AJ54-Active_Scenario!AJ230","v":-17735.680367975961},{"$f":"AK54-Active_Scenario!AK230","v":-17961.116778396525},{"$f":"AL54-Active_Scenario!AL230","v":-18186.553188817088},{"$f":"AM54-Active_Scenario!AM230","v":-18411.989599237651},{"$f":"AN54-Active_Scenario!AN230","v":-18637.426009658215},{"$f":"AO54-Active_Scenario!AO230","v":-18862.862420078778},{"$f":"AP54-Active_Scenario!AP230","v":-19088.298830499341},{"$f":"AQ54-Active_Scenario!AQ230","v":-19313.735240919905},{"$f":"AR54-Active_Scenario!AR230","v":-19539.171651340468},{"$f":"AS54-Active_Scenario!AS230","v":-19764.608061761031},{"$f":"AT54-Active_Scenario!AT230","v":-19990.044472181595},{"$f":"AU54-Active_Scenario!AU230","v":-20215.480882602158},{"$f":"AV54-Active_Scenario!AV230","v":-20440.917293022721},{"$f":"AW54-Active_Scenario!AW230","v":-20666.353703443285},{"$f":"AX54-Active_Scenario!AX230","v":-20891.790113863848},{"$f":"AY54-Active_Scenario!AY230","v":-21117.226524284411},{"$f":"AZ54-Active_Scenario!AZ230","v":-21342.662934704975},{"$f":"BA54-Active_Scenario!BA230","v":-21568.099345125538},{"$f":"BB54-Active_Scenario!BB230","v":-21793.535755546101},{"$f":"BC54-Active_Scenario!BC230","v":-22018.972165966665},{"$f":"BD54-Active_Scenario!BD230","v":-22244.408576387228},{"$f":"BE54-Active_Scenario!BE230","v":-22469.844986807791},{"$f":"BF54-Active_Scenario!BF230","v":-22695.281397228355},{"$f":"BG54-Active_Scenario!BG230","v":-22920.717807648918},{"$f":"BH54-Active_Scenario!BH230","v":-23146.154218069481},{"$f":"BI54-Active_Scenario!BI230","v":-23371.590628490045},{"$f":"BJ54-Active_Scenario!BJ230","v":-23597.027038910608},{"$f":"BK54-Active_Scenario!BK230","v":-23822.463449331171},{"$f":"BL54-Active_Scenario!BL230","v":-24047.899859751735}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-Active_Scenario!T231","v":-835058.11831171543},{"$f":"U55-Active_Scenario!U231","v":-844302.9979212929},{"$f":"V55-Active_Scenario!V231","v":-853547.87753087038},{"$f":"W55-Active_Scenario!W231","v":-862792.75714044785},{"$f":"X55-Active_Scenario!X231","v":-872037.63675002533},{"$f":"Y55-Active_Scenario!Y231","v":-881282.5163596028},{"$f":"Z55-Active_Scenario!Z231","v":-890527.39596918027},{"$f":"AA55-Active_Scenario!AA231","v":-899772.27557875775},{"$f":"AB55-Active_Scenario!AB231","v":-909017.15518833522},{"$f":"AC55-Active_Scenario!AC231","v":-918262.0347979127},{"$f":"AD55-Active_Scenario!AD231","v":-927506.91440749017},{"$f":"AE55-Active_Scenario!AE231","v":-936751.79401706764},{"$f":"AF55-Active_Scenario!AF231","v":-945996.67362664512},{"$f":"AG55-Active_Scenario!AG231","v":-955241.55323622259},{"$f":"AH55-Active_Scenario!AH231","v":-964486.43284580007},{"$f":"AI55-Active_Scenario!AI231","v":-973731.31245537754},{"$f":"AJ55-Active_Scenario!AJ231","v":-982976.19206495502},{"$f":"AK55-Active_Scenario!AK231","v":-992221.07167453249},{"$f":"AL55-Active_Scenario!AL231","v":-1001465.95128411},{"$f":"AM55-Active_Scenario!AM231","v":-1010710.8308936874},{"$f":"AN55-Active_Scenario!AN231","v":-1019955.7105032649},{"$f":"AO55-Active_Scenario!AO231","v":-1029200.5901128424},{"$f":"AP55-Active_Scenario!AP231","v":-1038445.4697224199},{"$f":"AQ55-Active_Scenario!AQ231","v":-1047690.3493319975},{"$f":"AR55-Active_Scenario!AR231","v":-1056935.2289415749},{"$f":"AS55-Active_Scenario!AS231","v":-1066180.1085511523},{"$f":"AT55-Active_Scenario!AT231","v":-1075424.9881607296},{"$f":"AU55-Active_Scenario!AU231","v":-1084669.867770307},{"$f":"AV55-Active_Scenario!AV231","v":-1093914.7473798844},{"$f":"AW55-Active_Scenario!AW231","v":-1103159.6269894617},{"$f":"AX55-Active_Scenario!AX231","v":-1112404.5065990391},{"$f":"AY55-Active_Scenario!AY231","v":-1121649.3862086164},{"$f":"AZ55-Active_Scenario!AZ231","v":-1130894.2658181938},{"$f":"BA55-Active_Scenario!BA231","v":-1140139.1454277711},{"$f":"BB55-Active_Scenario!BB231","v":-1149384.0250373485},{"$f":"BC55-Active_Scenario!BC231","v":-1158628.9046469259},{"$f":"BD55-Active_Scenario!BD231","v":-1167873.7842565032},{"$f":"BE55-Active_Scenario!BE231","v":-1177118.6638660806},{"$f":"BF55-Active_Scenario!BF231","v":-1186363.5434756579},{"$f":"BG55-Active_Scenario!BG231","v":-1195608.4230852353},{"$f":"BH55-Active_Scenario!BH231","v":-1204853.3026948126},{"$f":"BI55-Active_Scenario!BI231","v":-1214098.18230439},{"$f":"BJ55-Active_Scenario!BJ231","v":-1223343.0619139674},{"$f":"BK55-Active_Scenario!BK231","v":-1232587.9415235447},{"$f":"BL55-Active_Scenario!BL231","v":-1241832.8211331221}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T85:T89)","v":-851707.08202990913},-861228.56334877003,-870750.04466763092,-880271.52598649182,-889793.00730535272,-899314.48862421361,-908835.96994307451,-918357.45126193541,-927878.93258079619,-937400.41389965708,-946921.89521851798,-956443.37653737888,-965964.85785623977,-975486.33917510067,-985007.82049396157,-994529.30181282246,-1004050.7831316832,-1013572.2644505441,-1023093.745769405,-1032615.2270882659,-1042136.7084071268,-1051658.1897259876,-1061179.6710448486,-1070701.1523637096,-1080222.6336825704,-1089744.1150014312,-1099265.596320292,-1108787.0776391528,-1118308.5589580135,-1127830.0402768743,-1137351.5215957351,-1146873.0029145959,-1156394.4842334567,-1165915.9655523174,-1175437.4468711782,-1184958.928190039,-1194480.4095088998,-1204001.8908277603,-1213523.3721466211,-1223044.8534654819,-1232566.3347843427,-1242087.8161032035,-1251609.2974220642,-1261130.778740925,-1270652.2600597858]
[]
["Capex that varies with coustomer base $/customer"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP"]
["Tariff class B2","$real 2023 /connection","M&SP"]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(P89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(Q89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(R89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(S89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(T89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(U89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(V89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(W89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(X89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Y89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Z89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AM89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AN89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AO89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AP89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AQ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AR89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AS89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AT89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AU89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AV89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AW89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AX89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AY89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AZ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439}]
[]
["Capex that varies with new connecitons"]
["Mains"]
["Tariff class A1","$real 2023 /metre","M&LP"]
["Tariff class A2","$real 2023 /metre","M&LP"]
["Tariff class B1","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"U79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"V79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"W79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"X79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Y79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Z79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AL79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AM79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AN79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AO79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AP79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AQ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AR79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AS79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AT79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AU79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AV79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AW79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AX79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AY79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AZ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BL79*'Capex Scenarios'!$D133","v":-462739.43481790693}]
["Tariff class B2","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"U80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"V80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"W80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"X80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"Y80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"Z80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AL80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AM80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AN80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AO80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AP80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AQ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AR80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AS80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AT80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AU80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AV80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AW80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AX80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AY80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AZ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BL80*'Capex Scenarios'!$D134","v":-200520.87253087183}]
["Tariff class B3","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"U81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"V81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"W81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"X81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"Y81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"Z81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AL81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AM81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AN81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AO81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AP81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AQ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AR81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AS81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AT81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AU81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AV81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AW81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AX81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AY81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AZ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BL81*'Capex Scenarios'!$D135","v":-10128136.925421705}]
[]
["Meters"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"U79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"V79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"W79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"X79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Y79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Z79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AL79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AM79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AN79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AO79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AP79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AQ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AR79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AS79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AT79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AU79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AV79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AW79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AX79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AY79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AZ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BL79*'Capex Scenarios'!$D140","v":-322348.75918680598}]
["Tariff class B2","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"U80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"V80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"W80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"X80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"Y80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"Z80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AL80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AM80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AN80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AO80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AP80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AQ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AR80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AS80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AT80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AU80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AV80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AW80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AX80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AY80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AZ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BL80*'Capex Scenarios'!$D141","v":-1214319.289777715}]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"U81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"V81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"W81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"X81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"Y81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"Z81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AL81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AM81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AN81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AO81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AP81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AQ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AR81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AS81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AT81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AU81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AV81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AW81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AX81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AY81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AZ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BL81*'Capex Scenarios'!$D142","v":-17319128.563265685}]
[]
["10% hydrogen blend capex",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel",null,"HPST",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,23132.657426844617,21427.901349020885,21518.052216412798,21610.363933652934,21427.901349020885,21699.657292632764,21699.215853143414,21788.100900852442,21427.901349020885,21875.010253668734,21427.901349020885,21967.72857022961,21966.95293973562,22058.465659471494,22149.542492667024,22240.177562598092,22330.365037750198,22420.099133536041,22509.374114003549,22598.18429353254,22686.52403852002,22774.387769059558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["High pressure mains - PE",null,"HPPE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium pressure mains",null,"MP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium/low pressure mains",null,"M&LP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,414198.24225415505,414198.24225414777,414198.24225415505,414198.24225415505,414198.24225414777,414198.24225416232,414198.24225416232,414198.24225415505,414198.24225416232,414198.24225415505,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,680448.24225414777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Low pressure mains",null,"LP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,"R",null,null,null,null,null,null,null,null,null,null,null,0,6002294.1984034674,12052556.261684651,16666875.729726791,12416029.078369265,8136280.2232602425,4555124.2104520872,3874576.4373605461,3949.0610964237476,3939.7155394324272,3937.654087416945,3942.1435744243354,3939.8377337579404,3939.8784651997403,3940.6199244607478,3940.1120411395141,3940.2034769333341,3940.3118141779032,3940.2091107501747,3940.241467287251,3940.2541307383672,3940.2349029252264,3940.2435003169103,3940.2441779934634,3940.2408604119046,3940.2428462407215,3940.2426282154011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary gate stations",null,"GS",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,600.79068433947214,735.53623421905456,1001.4731961873622,814.36129279728675,829.5328374500599,923.43979874681281,883.38817236183331,920.04417391814286,839.62813612123455,935.50085437703956,836.42720540909465,960.50258942875644,959.18178116681929,981.09028764628192,1001.8846502406973,1022.5935032705138,1043.5264106740192,1064.1314401819386,1084.6707023297313,1105.1508005093638,1125.4773520438448,1145.7084915620612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and services pipes",null,"M&SP",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1786546.1799983606,3395718.0046224929,3531274.6921749786,3669796.4525442948,3807939.0909544234,3947488.5281243622,4088391.6249123723,4230111.3992083734,4373046.6085958472,4517133.6250898344,5548345.1939513981,6556073.80304085,6679883.3032810511,6804494.1890259031,6929927.9164157193,7056184.9010276711,7183271.880243781,7311198.4741903581,7439970.3585868916,7569594.9634428183,7700079.9505700162,7831432.3299340941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment and vehicles",null,"P&E",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6097.1674888736516,6044.2897051292448,6085.6202318766464,6204.3529325212603,6034.7111099957829,6260.9239096623241,6267.8845387674755,6339.0932337688355,6035.1322410390367,6413.7686346857663,6035.4987019062492,6491.3568292718082,6490.876642137664,6567.9592803055584,6644.8970964952423,6721.4276911074649,6797.5289333630826,6873.293225071393,6948.6566035625401,7023.6212546858496,7098.1974726939825,7172.3681854946335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicles",null,"V",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information technology",null,"IT",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and monitoring",null,"T&M",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,7559.8303269871394,7382.9515404588619,168852.42690517407,171323.71496479551,7338.4449412988033,173872.28931106141,174160.62011535928,176496.05870168147,7337.8529730332502,179112.81032322973,7339.4849220321703,276014.81232497346,276214.13134230918,277895.76099504827,279580.13976496411,281266.41020328022,282954.53849468095,284644.97679554712,286337.58060355467,288032.44311756315,289729.69992771366,291429.38115514995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Full retail contestability",null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity raising costs",null,"EQ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O130)","v":0},6002294.1984034674,12052556.261684651,16666875.729726791,12416029.078369265,10374415.091439802,8400631.1361575555,8017506.9443393303,4287896.549018641,4261707.6389857698,4568380.7347780447,4709543.1194205917,4853792.7762065073,4826825.2440144233,5143609.5773344114,6268372.8604250532,7545896.6490858346,7669903.0000547264,7796385.9166132724,7923692.864141522,8051824.0063728131,8180786.3162773224,8310589.4605391584,8441239.1270424835,8572742.8460236695,8705108.3344613761,8838342.6604177225,0,0,0,0,0,{"$f":"SUM(AU115:AU130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capex change",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel",null,"HPST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$93:$E$130,$C135,T$93:T$129)","v":23132.657426844617},21427.901349020885,21518.052216412798,21610.363933652934,21427.901349020885,21699.657292632764,21699.215853143414,21788.100900852442,21427.901349020885,21875.010253668734,21427.901349020885,21967.72857022961,21966.95293973562,22058.465659471494,22149.542492667024,22240.177562598092,{"$f":"SUMIF($C$93:$E$130,$C135,AJ$93:AJ$129)","v":22330.365037750198},22420.099133536041,22509.374114003549,22598.18429353254,22686.52403852002,22774.387769059558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["High pressure mains - PE",null,"HPPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium pressure mains",null,"MP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium/low pressure mains",null,"M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10377198.990516329,-10377198.990516337,-10377198.990516329,-10377198.990516329,-10377198.990516337,-10377198.990516322,-10377198.990516322,-10377198.990516329,-10377198.990516322,-10377198.990516329,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10110948.990516337,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484]
["Low pressure mains",null,"LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,"R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8136280.2232602425,4555124.2104520872,3874576.4373605461,3949.0610964237476,3939.7155394324272,3937.654087416945,3942.1435744243354,3939.8377337579404,3939.8784651997403,3940.6199244607478,3940.1120411395141,3940.2034769333341,3940.3118141779032,3940.2091107501747,3940.241467287251,3940.2541307383672,3940.2349029252264,3940.2435003169103,3940.2441779934634,3940.2408604119046,3940.2428462407215,3940.2426282154011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary gate stations",null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600.79068433947214,735.53623421905456,1001.4731961873622,814.36129279728675,829.5328374500599,923.43979874681281,883.38817236183331,{"$f":"SUMIF($C$93:$E$130,$C141,AA$93:AA$129)","v":920.04417391814286},839.62813612123455,935.50085437703956,836.42720540909465,960.50258942875644,959.18178116681929,981.09028764628192,1001.8846502406973,1022.5935032705138,1043.5264106740192,1064.1314401819386,1084.6707023297313,1105.1508005093638,1125.4773520438448,1145.7084915620612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and services pipes",null,"M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21670551.72349409,-20061379.898869958,-19925823.211317472,-19787301.450948156,-19649158.812538028,-19509609.375368088,-19368706.278580077,-19226986.504284076,-19084051.294896603,-18939964.278402615,-17908752.709541053,-16901024.1004516,-16777214.600211401,-16652603.714466548,-16527169.987076731,-16400913.002464779,-16273826.023248669,-16145899.429302093,-16017127.544905558,-15887502.940049633,-15757017.952922434,-15625665.573558357,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451]
["Equipment and vehicles",null,"P&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6097.1674888736516,6044.2897051292448,6085.6202318766464,6204.3529325212603,6034.7111099957829,6260.9239096623241,6267.8845387674755,6339.0932337688355,6035.1322410390367,6413.7686346857663,6035.4987019062492,6491.3568292718082,6490.876642137664,6567.9592803055584,6644.8970964952423,6721.4276911074649,6797.5289333630826,6873.293225071393,6948.6566035625401,7023.6212546858496,7098.1974726939825,7172.3681854946335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicles",null,"V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information technology",null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$93:$E$130,$C146,BJ$93:BJ$129)","v":0},0,0]
["Telemetry and monitoring",null,"T&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7559.8303269871394,7382.9515404588619,168852.42690517407,171323.71496479551,7338.4449412988033,173872.28931106141,174160.62011535928,176496.05870168147,7337.8529730332502,179112.81032322973,7339.4849220321703,276014.81232497346,276214.13134230918,277895.76099504827,279580.13976496411,281266.41020328022,282954.53849468095,284644.97679554712,286337.58060355467,288032.44311756315,289729.69992771366,291429.38115514995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Full retail contestability",null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity raising costs",null,"EQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O135:O150)","v":0},0,0,0,0,-23874080.044823132,-25847864.000105381,-26230988.191923603,-29960598.587244295,-29986787.497277167,-29680114.401484888,-29538952.016842343,-29394702.360056423,-29421669.892248508,-29104885.558928523,-27980122.27583788,-26702598.4871771,-26578592.13620821,-26452109.219649661,-26324802.272121411,-26196671.129890122,-26067708.81998561,-25937905.675723776,-25807256.009220451,-25675752.290239267,-25543386.801801555,-25410152.475845214,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938]
[]
["Opexc hange",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Opex change due to customer base change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T90*Dashboard!$C$26/1000","v":-29809747.871046819},{"$f":"U90*Dashboard!$C$26/1000","v":-30142999.717206951},{"$f":"V90*Dashboard!$C$26/1000","v":-30476251.56336708},{"$f":"W90*Dashboard!$C$26/1000","v":-30809503.409527212},{"$f":"X90*Dashboard!$C$26/1000","v":-31142755.255687345},{"$f":"Y90*Dashboard!$C$26/1000","v":-31476007.101847477},{"$f":"Z90*Dashboard!$C$26/1000","v":-31809258.948007606},{"$f":"AA90*Dashboard!$C$26/1000","v":-32142510.794167738},{"$f":"AB90*Dashboard!$C$26/1000","v":-32475762.640327867},{"$f":"AC90*Dashboard!$C$26/1000","v":-32809014.486488},{"$f":"AD90*Dashboard!$C$26/1000","v":-33142266.332648128},{"$f":"AE90*Dashboard!$C$26/1000","v":-33475518.178808261},{"$f":"AF90*Dashboard!$C$26/1000","v":-33808770.024968393},{"$f":"AG90*Dashboard!$C$26/1000","v":-34142021.871128522},{"$f":"AH90*Dashboard!$C$26/1000","v":-34475273.717288658},{"$f":"AI90*Dashboard!$C$26/1000","v":-34808525.563448787},{"$f":"AJ90*Dashboard!$C$26/1000","v":-35141777.409608915},{"$f":"AK90*Dashboard!$C$26/1000","v":-35475029.255769044},{"$f":"AL90*Dashboard!$C$26/1000","v":-35808281.101929173},{"$f":"AM90*Dashboard!$C$26/1000","v":-36141532.948089309},{"$f":"AN90*Dashboard!$C$26/1000","v":-36474784.794249438},{"$f":"AO90*Dashboard!$C$26/1000","v":-36808036.640409566},{"$f":"AP90*Dashboard!$C$26/1000","v":-37141288.486569703},{"$f":"AQ90*Dashboard!$C$26/1000","v":-37474540.332729839},{"$f":"AR90*Dashboard!$C$26/1000","v":-37807792.17888996},{"$f":"AS90*Dashboard!$C$26/1000","v":-38141044.025050096},{"$f":"AT90*Dashboard!$C$26/1000","v":-38474295.871210217},{"$f":"AU90*Dashboard!$C$26/1000","v":-38807547.717370346},{"$f":"AV90*Dashboard!$C$26/1000","v":-39140799.563530475},{"$f":"AW90*Dashboard!$C$26/1000","v":-39474051.409690596},{"$f":"AX90*Dashboard!$C$26/1000","v":-39807303.255850732},{"$f":"AY90*Dashboard!$C$26/1000","v":-40140555.102010854},{"$f":"AZ90*Dashboard!$C$26/1000","v":-40473806.948170982},{"$f":"BA90*Dashboard!$C$26/1000","v":-40807058.794331111},{"$f":"BB90*Dashboard!$C$26/1000","v":-41140310.64049124},{"$f":"BC90*Dashboard!$C$26/1000","v":-41473562.486651368},{"$f":"BD90*Dashboard!$C$26/1000","v":-41806814.33281149},{"$f":"BE90*Dashboard!$C$26/1000","v":-42140066.178971611},{"$f":"BF90*Dashboard!$C$26/1000","v":-42473318.02513174},{"$f":"BG90*Dashboard!$C$26/1000","v":-42806569.871291861},{"$f":"BH90*Dashboard!$C$26/1000","v":-43139821.717451997},{"$f":"BI90*Dashboard!$C$26/1000","v":-43473073.563612118},{"$f":"BJ90*Dashboard!$C$26/1000","v":-43806325.409772247},{"$f":"BK90*Dashboard!$C$26/1000","v":-44139577.255932376},{"$f":"BL90*Dashboard!$C$26/1000","v":-44472829.102092505},{"$f":"BM90*Dashboard!$C$26/1000","v":0},{"$f":"BN90*Dashboard!$C$26/1000","v":0},{"$f":"BO90*Dashboard!$C$26/1000","v":0},{"$f":"BP90*Dashboard!$C$26/1000","v":0},{"$f":"BQ90*Dashboard!$C$26/1000","v":0},{"$f":"BR90*Dashboard!$C$26/1000","v":0}]
["Incremetnal opex for hydrogen blend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12083178.48015826,12083178.48015826,12091076.847341983,12098792.367308177,12098792.367308177,5088440.0670293421,5096362.0570042524,5104307.9020369956,5104307.9020369956,5112336.7967421431,5112336.7967421431,5117845.4280189183,5123308.8221541215,5128792.0589638995,5134295.3147569615,5139818.7705967128,5145362.6123792874,5150927.0309112929,5156512.2219886957,5162118.3864757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Opex change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T154+T155","v":-17726569.390888557},{"$f":"U154+U155","v":-18059821.237048693},-18385174.716025099,-18710711.042219035,-19043962.888379168,-26387567.034818135,-26712896.891003355,-27038202.892130744,-27371454.738290872,-27696677.689745858,-28029929.535905987,-28357672.750789344,-28685461.202814274,-29013229.812164623,-29340978.402531698,-29668706.792852074,-29996414.797229629,-30324102.224857751,-30651768.879940476,-30979414.561613608,-36474784.794249438,-36808036.640409566,-37141288.486569703,-37474540.332729839,-37807792.17888996,-38141044.025050096,-38474295.871210217,-38807547.717370346,-39140799.563530475,-39474051.409690596,-39807303.255850732,-40140555.102010854,-40473806.948170982,-40807058.794331111,-41140310.64049124,-41473562.486651368,-41806814.33281149,-42140066.178971611,-42473318.02513174,-42806569.871291861,-43139821.717451997,-43473073.563612118,-43806325.409772247,-44139577.255932376,-44472829.102092505,0,0,0,0,0,0]

{"sheet":"HF_ACIL","index":30,"n_rows":156,"n_cols":70,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
[]
["ACIL Allen data",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Customers",null,null,null,null,null,null,null,null,2020,{"$f":"J3+1","v":2021},{"$f":"K3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM3,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM4,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM5,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL6,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM6,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM7,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL8,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM8,0)","v":0}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM9,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM10,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM11,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL12,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM12,0)","v":0}]
[]
[]
["Volumes (TJ)",null,null,null,null,null,null,null,null,2020,{"$f":"J16+1","v":2021},{"$f":"K16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM16,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL17,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM17,0)","v":0}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM18,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM19,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM20,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=3,Summary!P21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Q21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!R21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!S21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!T21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!U21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!V21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!W21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!X21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Y21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!Z21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AA21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AB21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AC21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AD21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AE21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AF21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AG21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AH21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AI21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AJ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AK21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AL21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AM21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AN21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AO21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AP21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AQ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AR21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AS21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AT21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AU21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AV21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AW21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AX21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AY21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!AZ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BA21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BB21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BC21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BD21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BE21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BF21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BG21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BH21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BI21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BJ21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BK21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BL21,0)","v":0},{"$f":"IF(Scenarios!$Q$67=3,Summary!BM21,0)","v":0}]
[]
["ACIL Allen data in ATCO format",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:O31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Disconnections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S11-T11<0,0,S11-T11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S10-T10<0,0,S10-T10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O35:O39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T11>S11,T11-S11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T10>S10,T10-S10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O43:O47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O51:O55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change from base case Volume and customers: Negative is a decrease compared to base case",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T27-Active_Scenario!T56","v":-15035.824003649936},{"$f":"U27-Active_Scenario!U56","v":-15185.260144107047},{"$f":"V27-Active_Scenario!V56","v":-15326.697023694294},{"$f":"W27-Active_Scenario!W56","v":-15459.873064464469},{"$f":"X27-Active_Scenario!X56","v":-15584.526688470367},{"$f":"Y27-Active_Scenario!Y56","v":-15530.635417967147},{"$f":"Z27-Active_Scenario!Z56","v":-15476.744147463927},{"$f":"AA27-Active_Scenario!AA56","v":-15422.852876960706},{"$f":"AB27-Active_Scenario!AB56","v":-15368.961606457488},{"$f":"AC27-Active_Scenario!AC56","v":-15315.070335954264},{"$f":"AD27-Active_Scenario!AD56","v":-15261.179065451046},{"$f":"AE27-Active_Scenario!AE56","v":-15207.287794947824},{"$f":"AF27-Active_Scenario!AF56","v":-15153.396524444606},{"$f":"AG27-Active_Scenario!AG56","v":-15099.505253941383},{"$f":"AH27-Active_Scenario!AH56","v":-15045.613983438165},{"$f":"AI27-Active_Scenario!AI56","v":-14991.722712934943},{"$f":"AJ27-Active_Scenario!AJ56","v":-14937.831442431723},{"$f":"AK27-Active_Scenario!AK56","v":-14883.940171928503},{"$f":"AL27-Active_Scenario!AL56","v":-14830.048901425283},{"$f":"AM27-Active_Scenario!AM56","v":-14776.157630922062},{"$f":"AN27-Active_Scenario!AN56","v":-14722.266360418844},{"$f":"AO27-Active_Scenario!AO56","v":-14668.37508991562},{"$f":"AP27-Active_Scenario!AP56","v":-14614.483819412402},{"$f":"AQ27-Active_Scenario!AQ56","v":-14560.592548909181},{"$f":"AR27-Active_Scenario!AR56","v":-14506.701278405963},{"$f":"AS27-Active_Scenario!AS56","v":-14452.810007902739},{"$f":"AT27-Active_Scenario!AT56","v":-14398.918737399521},{"$f":"AU27-Active_Scenario!AU56","v":-14345.027466896299},{"$f":"AV27-Active_Scenario!AV56","v":-14291.136196393079},{"$f":"AW27-Active_Scenario!AW56","v":-14237.24492588986},{"$f":"AX27-Active_Scenario!AX56","v":-14183.35365538664},{"$f":"AY27-Active_Scenario!AY56","v":-14129.462384883418},{"$f":"AZ27-Active_Scenario!AZ56","v":-14075.5711143802},{"$f":"BA27-Active_Scenario!BA56","v":-14021.679843876977},{"$f":"BB27-Active_Scenario!BB56","v":-13967.788573373758},{"$f":"BC27-Active_Scenario!BC56","v":-13913.897302870537},{"$f":"BD27-Active_Scenario!BD56","v":-13860.006032367319},{"$f":"BE27-Active_Scenario!BE56","v":-13806.114761864095},{"$f":"BF27-Active_Scenario!BF56","v":-13752.223491360877},{"$f":"BG27-Active_Scenario!BG56","v":-13698.332220857656},{"$f":"BH27-Active_Scenario!BH56","v":-13644.440950354436},{"$f":"BI27-Active_Scenario!BI56","v":-13590.549679851216},{"$f":"BJ27-Active_Scenario!BJ56","v":-13536.658409347996},{"$f":"BK27-Active_Scenario!BK56","v":-13482.767138844774},{"$f":"BL27-Active_Scenario!BL56","v":-13428.875868341556}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T28-Active_Scenario!T57","v":-1906.3922795938108},{"$f":"U28-Active_Scenario!U57","v":-1906.1832262483633},{"$f":"V28-Active_Scenario!V57","v":-1905.9741729029149},{"$f":"W28-Active_Scenario!W57","v":-1905.765119557467},{"$f":"X28-Active_Scenario!X57","v":-1905.5560662120197},{"$f":"Y28-Active_Scenario!Y57","v":-1905.5560662120197},{"$f":"Z28-Active_Scenario!Z57","v":-1905.5560662120197},{"$f":"AA28-Active_Scenario!AA57","v":-1905.5560662120197},{"$f":"AB28-Active_Scenario!AB57","v":-1905.5560662120197},{"$f":"AC28-Active_Scenario!AC57","v":-1905.5560662120197},{"$f":"AD28-Active_Scenario!AD57","v":-1905.5560662120197},{"$f":"AE28-Active_Scenario!AE57","v":-1905.5560662120197},{"$f":"AF28-Active_Scenario!AF57","v":-1905.5560662120197},{"$f":"AG28-Active_Scenario!AG57","v":-1905.5560662120197},{"$f":"AH28-Active_Scenario!AH57","v":-1905.5560662120197},{"$f":"AI28-Active_Scenario!AI57","v":-1905.5560662120197},{"$f":"AJ28-Active_Scenario!AJ57","v":-1905.5560662120197},{"$f":"AK28-Active_Scenario!AK57","v":-1905.5560662120197},{"$f":"AL28-Active_Scenario!AL57","v":-1905.5560662120197},{"$f":"AM28-Active_Scenario!AM57","v":-1905.5560662120197},{"$f":"AN28-Active_Scenario!AN57","v":-1905.5560662120197},{"$f":"AO28-Active_Scenario!AO57","v":-1905.5560662120197},{"$f":"AP28-Active_Scenario!AP57","v":-1905.5560662120197},{"$f":"AQ28-Active_Scenario!AQ57","v":-1905.5560662120197},{"$f":"AR28-Active_Scenario!AR57","v":-1905.5560662120197},{"$f":"AS28-Active_Scenario!AS57","v":-1905.5560662120197},{"$f":"AT28-Active_Scenario!AT57","v":-1905.5560662120197},{"$f":"AU28-Active_Scenario!AU57","v":-1905.5560662120197},{"$f":"AV28-Active_Scenario!AV57","v":-1905.5560662120197},{"$f":"AW28-Active_Scenario!AW57","v":-1905.5560662120197},{"$f":"AX28-Active_Scenario!AX57","v":-1905.5560662120197},{"$f":"AY28-Active_Scenario!AY57","v":-1905.5560662120197},{"$f":"AZ28-Active_Scenario!AZ57","v":-1905.5560662120197},{"$f":"BA28-Active_Scenario!BA57","v":-1905.5560662120197},{"$f":"BB28-Active_Scenario!BB57","v":-1905.5560662120197},{"$f":"BC28-Active_Scenario!BC57","v":-1905.5560662120197},{"$f":"BD28-Active_Scenario!BD57","v":-1905.5560662120197},{"$f":"BE28-Active_Scenario!BE57","v":-1905.5560662120197},{"$f":"BF28-Active_Scenario!BF57","v":-1905.5560662120197},{"$f":"BG28-Active_Scenario!BG57","v":-1905.5560662120197},{"$f":"BH28-Active_Scenario!BH57","v":-1905.5560662120197},{"$f":"BI28-Active_Scenario!BI57","v":-1905.5560662120197},{"$f":"BJ28-Active_Scenario!BJ57","v":-1905.5560662120197},{"$f":"BK28-Active_Scenario!BK57","v":-1905.5560662120197},{"$f":"BL28-Active_Scenario!BL57","v":-1905.5560662120197}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T29-Active_Scenario!T58","v":-1949.0758695585021},{"$f":"U29-Active_Scenario!U58","v":-1938.8829110147449},{"$f":"V29-Active_Scenario!V58","v":-1929.3943942855642},{"$f":"W29-Active_Scenario!W58","v":-1920.5613426137531},{"$f":"X29-Active_Scenario!X58","v":-1912.3347792421062},{"$f":"Y29-Active_Scenario!Y58","v":-1971.4282895587517},{"$f":"Z29-Active_Scenario!Z58","v":-2030.5217998753969},{"$f":"AA29-Active_Scenario!AA58","v":-2089.6153101920422},{"$f":"AB29-Active_Scenario!AB58","v":-2148.7088205086879},{"$f":"AC29-Active_Scenario!AC58","v":-2207.8023308253332},{"$f":"AD29-Active_Scenario!AD58","v":-2266.8958411419785},{"$f":"AE29-Active_Scenario!AE58","v":-2325.9893514586242},{"$f":"AF29-Active_Scenario!AF58","v":-2385.0828617752695},{"$f":"AG29-Active_Scenario!AG58","v":-2444.1763720919153},{"$f":"AH29-Active_Scenario!AH58","v":-2503.2698824085605},{"$f":"AI29-Active_Scenario!AI58","v":-2562.3633927252063},{"$f":"AJ29-Active_Scenario!AJ58","v":-2621.4569030418515},{"$f":"AK29-Active_Scenario!AK58","v":-2680.5504133584973},{"$f":"AL29-Active_Scenario!AL58","v":-2739.6439236751426},{"$f":"AM29-Active_Scenario!AM58","v":-2798.7374339917878},{"$f":"AN29-Active_Scenario!AN58","v":-2857.8309443084331},{"$f":"AO29-Active_Scenario!AO58","v":-2916.9244546250793},{"$f":"AP29-Active_Scenario!AP58","v":-2976.0179649417241},{"$f":"AQ29-Active_Scenario!AQ58","v":-3035.1114752583699},{"$f":"AR29-Active_Scenario!AR58","v":-3094.2049855750156},{"$f":"AS29-Active_Scenario!AS58","v":-3153.2984958916613},{"$f":"AT29-Active_Scenario!AT58","v":-3212.3920062083062},{"$f":"AU29-Active_Scenario!AU58","v":-3271.4855165249519},{"$f":"AV29-Active_Scenario!AV58","v":-3330.5790268415972},{"$f":"AW29-Active_Scenario!AW58","v":-3389.6725371582424},{"$f":"AX29-Active_Scenario!AX58","v":-3448.7660474748877},{"$f":"AY29-Active_Scenario!AY58","v":-3507.8595577915335},{"$f":"AZ29-Active_Scenario!AZ58","v":-3566.9530681081778},{"$f":"BA29-Active_Scenario!BA58","v":-3626.046578424824},{"$f":"BB29-Active_Scenario!BB58","v":-3685.1400887414693},{"$f":"BC29-Active_Scenario!BC58","v":-3744.233599058115},{"$f":"BD29-Active_Scenario!BD58","v":-3803.3271093747599},{"$f":"BE29-Active_Scenario!BE58","v":-3862.4206196914051},{"$f":"BF29-Active_Scenario!BF58","v":-3921.5141300080504},{"$f":"BG29-Active_Scenario!BG58","v":-3980.6076403246961},{"$f":"BH29-Active_Scenario!BH58","v":-4039.701150641341},{"$f":"BI29-Active_Scenario!BI58","v":-4098.7946609579867},{"$f":"BJ29-Active_Scenario!BJ58","v":-4157.8881712746315},{"$f":"BK29-Active_Scenario!BK58","v":-4216.9816815912773},{"$f":"BL29-Active_Scenario!BL58","v":-4276.075191907923}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30-Active_Scenario!T59","v":-1253.2417114553409},{"$f":"U30-Active_Scenario!U59","v":-1252.1986336728044},{"$f":"V30-Active_Scenario!V59","v":-1251.5234163023024},{"$f":"W30-Active_Scenario!W59","v":-1251.2149327957834},{"$f":"X30-Active_Scenario!X59","v":-1251.2720566051958},{"$f":"Y30-Active_Scenario!Y59","v":-1276.311190627921},{"$f":"Z30-Active_Scenario!Z59","v":-1301.3503246506457},{"$f":"AA30-Active_Scenario!AA59","v":-1326.3894586733709},{"$f":"AB30-Active_Scenario!AB59","v":-1351.4285926960961},{"$f":"AC30-Active_Scenario!AC59","v":-1376.4677267188208},{"$f":"AD30-Active_Scenario!AD59","v":-1401.506860741546},{"$f":"AE30-Active_Scenario!AE59","v":-1426.545994764271},{"$f":"AF30-Active_Scenario!AF59","v":-1451.5851287869959},{"$f":"AG30-Active_Scenario!AG59","v":-1476.6242628097214},{"$f":"AH30-Active_Scenario!AH59","v":-1501.6633968324466},{"$f":"AI30-Active_Scenario!AI59","v":-1526.7025308551715},{"$f":"AJ30-Active_Scenario!AJ59","v":-1551.7416648778967},{"$f":"AK30-Active_Scenario!AK59","v":-1576.7807989006219},{"$f":"AL30-Active_Scenario!AL59","v":-1601.8199329233466},{"$f":"AM30-Active_Scenario!AM59","v":-1626.8590669460718},{"$f":"AN30-Active_Scenario!AN59","v":-1651.898200968797},{"$f":"AO30-Active_Scenario!AO59","v":-1676.9373349915222},{"$f":"AP30-Active_Scenario!AP59","v":-1701.9764690142472},{"$f":"AQ30-Active_Scenario!AQ59","v":-1727.0156030369722},{"$f":"AR30-Active_Scenario!AR59","v":-1752.0547370596973},{"$f":"AS30-Active_Scenario!AS59","v":-1777.0938710824225},{"$f":"AT30-Active_Scenario!AT59","v":-1802.1330051051477},{"$f":"AU30-Active_Scenario!AU59","v":-1827.1721391278725},{"$f":"AV30-Active_Scenario!AV59","v":-1852.2112731505977},{"$f":"AW30-Active_Scenario!AW59","v":-1877.2504071733224},{"$f":"AX30-Active_Scenario!AX59","v":-1902.2895411960476},{"$f":"AY30-Active_Scenario!AY59","v":-1927.3286752187723},{"$f":"AZ30-Active_Scenario!AZ59","v":-1952.3678092414978},{"$f":"BA30-Active_Scenario!BA59","v":-1977.4069432642227},{"$f":"BB30-Active_Scenario!BB59","v":-2002.4460772869477},{"$f":"BC30-Active_Scenario!BC59","v":-2027.4852113096729},{"$f":"BD30-Active_Scenario!BD59","v":-2052.5243453323983},{"$f":"BE30-Active_Scenario!BE59","v":-2077.563479355123},{"$f":"BF30-Active_Scenario!BF59","v":-2102.6026133778482},{"$f":"BG30-Active_Scenario!BG59","v":-2127.641747400573},{"$f":"BH30-Active_Scenario!BH59","v":-2152.6808814232982},{"$f":"BI30-Active_Scenario!BI59","v":-2177.7200154460234},{"$f":"BJ30-Active_Scenario!BJ59","v":-2202.7591494687485},{"$f":"BK30-Active_Scenario!BK59","v":-2227.7982834914733},{"$f":"BL30-Active_Scenario!BL59","v":-2252.8374175141985}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31-Active_Scenario!T60","v":-8614.374465113533},{"$f":"U31-Active_Scenario!U60","v":-8479.4335681693046},{"$f":"V31-Active_Scenario!V60","v":-8350.641748315169},{"$f":"W31-Active_Scenario!W60","v":-8228.0386993504726},{"$f":"X31-Active_Scenario!X60","v":-8111.6641150745691},{"$f":"Y31-Active_Scenario!Y60","v":-8218.2435388905051},{"$f":"Z31-Active_Scenario!Z60","v":-8324.8229627064411},{"$f":"AA31-Active_Scenario!AA60","v":-8431.4023865223771},{"$f":"AB31-Active_Scenario!AB60","v":-8537.9818103383132},{"$f":"AC31-Active_Scenario!AC60","v":-8644.5612341542492},{"$f":"AD31-Active_Scenario!AD60","v":-8751.1406579701852},{"$f":"AE31-Active_Scenario!AE60","v":-8857.7200817861212},{"$f":"AF31-Active_Scenario!AF60","v":-8964.2995056020573},{"$f":"AG31-Active_Scenario!AG60","v":-9070.8789294179933},{"$f":"AH31-Active_Scenario!AH60","v":-9177.4583532339275},{"$f":"AI31-Active_Scenario!AI60","v":-9284.0377770498635},{"$f":"AJ31-Active_Scenario!AJ60","v":-9390.6172008657995},{"$f":"AK31-Active_Scenario!AK60","v":-9497.1966246817374},{"$f":"AL31-Active_Scenario!AL60","v":-9603.7760484976716},{"$f":"AM31-Active_Scenario!AM60","v":-9710.3554723136076},{"$f":"AN31-Active_Scenario!AN60","v":-9816.9348961295436},{"$f":"AO31-Active_Scenario!AO60","v":-9923.5143199454797},{"$f":"AP31-Active_Scenario!AP60","v":-10030.093743761416},{"$f":"AQ31-Active_Scenario!AQ60","v":-10136.673167577352},{"$f":"AR31-Active_Scenario!AR60","v":-10243.252591393288},{"$f":"AS31-Active_Scenario!AS60","v":-10349.832015209224},{"$f":"AT31-Active_Scenario!AT60","v":-10456.41143902516},{"$f":"AU31-Active_Scenario!AU60","v":-10562.990862841096},{"$f":"AV31-Active_Scenario!AV60","v":-10669.57028665703},{"$f":"AW31-Active_Scenario!AW60","v":-10776.149710472968},{"$f":"AX31-Active_Scenario!AX60","v":-10882.729134288904},{"$f":"AY31-Active_Scenario!AY60","v":-10989.30855810484},{"$f":"AZ31-Active_Scenario!AZ60","v":-11095.887981920776},{"$f":"BA31-Active_Scenario!BA60","v":-11202.467405736712},{"$f":"BB31-Active_Scenario!BB60","v":-11309.046829552648},{"$f":"BC31-Active_Scenario!BC60","v":-11415.626253368584},{"$f":"BD31-Active_Scenario!BD60","v":-11522.205677184518},{"$f":"BE31-Active_Scenario!BE60","v":-11628.785101000456},{"$f":"BF31-Active_Scenario!BF60","v":-11735.36452481639},{"$f":"BG31-Active_Scenario!BG60","v":-11841.943948632326},{"$f":"BH31-Active_Scenario!BH60","v":-11948.523372448264},{"$f":"BI31-Active_Scenario!BI60","v":-12055.1027962642},{"$f":"BJ31-Active_Scenario!BJ60","v":-12161.682220080133},{"$f":"BK31-Active_Scenario!BK60","v":-12268.261643896072},{"$f":"BL31-Active_Scenario!BL60","v":-12374.841067712006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T61:T65)","v":-28758.908329371123},-28761.958483212264,-28764.230755500248,-28765.453158781947,-28765.353705604255,-28902.174503256349,-29038.995300908427,-29175.816098560514,-29312.6368962126,-29449.457693864686,-29586.278491516772,-29723.099289168858,-29859.920086820952,-29996.740884473031,-30133.561682125117,-30270.382479777203,-30407.203277429293,-30544.024075081383,-30680.844872733465,-30817.665670385548,-30954.486468037638,-31091.30726568972,-31228.12806334181,-31364.948860993896,-31501.769658645982,-31638.590456298065,-31775.411253950155,-31912.232051602237,-32049.052849254324,-32185.873646906413,-32322.6944445585,-32459.515242210586,-32596.336039862672,-32733.156837514751,-32869.977635166841,-33006.798432818927,-33143.619230471013,-33280.440028123099,-33417.260825775185,-33554.081623427272,-33690.902421079358,-33827.723218731451,-33964.54401638353,-34101.364814035616,-34238.185611687702]
[]
["Disconnections","Negative is an increase in disconnections. (because disconnections are represented as a negative number)"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35-Active_Scenario!T113","v":1},{"$f":"U35-Active_Scenario!U113","v":1},{"$f":"V35-Active_Scenario!V113","v":1},{"$f":"W35-Active_Scenario!W113","v":1},{"$f":"X35-Active_Scenario!X113","v":1},{"$f":"Y35-Active_Scenario!Y113","v":1},{"$f":"Z35-Active_Scenario!Z113","v":1},{"$f":"AA35-Active_Scenario!AA113","v":1},{"$f":"AB35-Active_Scenario!AB113","v":1},{"$f":"AC35-Active_Scenario!AC113","v":1},{"$f":"AD35-Active_Scenario!AD113","v":1},{"$f":"AE35-Active_Scenario!AE113","v":1},{"$f":"AF35-Active_Scenario!AF113","v":1},{"$f":"AG35-Active_Scenario!AG113","v":1},{"$f":"AH35-Active_Scenario!AH113","v":1},{"$f":"AI35-Active_Scenario!AI113","v":1},{"$f":"AJ35-Active_Scenario!AJ113","v":1},{"$f":"AK35-Active_Scenario!AK113","v":1},{"$f":"AL35-Active_Scenario!AL113","v":1},{"$f":"AM35-Active_Scenario!AM113","v":1},{"$f":"AN35-Active_Scenario!AN113","v":1},{"$f":"AO35-Active_Scenario!AO113","v":1},{"$f":"AP35-Active_Scenario!AP113","v":1},{"$f":"AQ35-Active_Scenario!AQ113","v":1},{"$f":"AR35-Active_Scenario!AR113","v":1},{"$f":"AS35-Active_Scenario!AS113","v":1},{"$f":"AT35-Active_Scenario!AT113","v":1},{"$f":"AU35-Active_Scenario!AU113","v":1},{"$f":"AV35-Active_Scenario!AV113","v":1},{"$f":"AW35-Active_Scenario!AW113","v":1},{"$f":"AX35-Active_Scenario!AX113","v":1},{"$f":"AY35-Active_Scenario!AY113","v":1},{"$f":"AZ35-Active_Scenario!AZ113","v":1},{"$f":"BA35-Active_Scenario!BA113","v":1},{"$f":"BB35-Active_Scenario!BB113","v":1},{"$f":"BC35-Active_Scenario!BC113","v":1},{"$f":"BD35-Active_Scenario!BD113","v":1},{"$f":"BE35-Active_Scenario!BE113","v":1},{"$f":"BF35-Active_Scenario!BF113","v":1},{"$f":"BG35-Active_Scenario!BG113","v":1},{"$f":"BH35-Active_Scenario!BH113","v":1},{"$f":"BI35-Active_Scenario!BI113","v":1},{"$f":"BJ35-Active_Scenario!BJ113","v":1},{"$f":"BK35-Active_Scenario!BK113","v":1},{"$f":"BL35-Active_Scenario!BL113","v":1}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36-Active_Scenario!T114","v":0},{"$f":"U36-Active_Scenario!U114","v":0},{"$f":"V36-Active_Scenario!V114","v":0},{"$f":"W36-Active_Scenario!W114","v":0},{"$f":"X36-Active_Scenario!X114","v":0},{"$f":"Y36-Active_Scenario!Y114","v":0},{"$f":"Z36-Active_Scenario!Z114","v":0},{"$f":"AA36-Active_Scenario!AA114","v":0},{"$f":"AB36-Active_Scenario!AB114","v":0},{"$f":"AC36-Active_Scenario!AC114","v":0},{"$f":"AD36-Active_Scenario!AD114","v":0},{"$f":"AE36-Active_Scenario!AE114","v":0},{"$f":"AF36-Active_Scenario!AF114","v":0},{"$f":"AG36-Active_Scenario!AG114","v":0},{"$f":"AH36-Active_Scenario!AH114","v":0},{"$f":"AI36-Active_Scenario!AI114","v":0},{"$f":"AJ36-Active_Scenario!AJ114","v":0},{"$f":"AK36-Active_Scenario!AK114","v":0},{"$f":"AL36-Active_Scenario!AL114","v":0},{"$f":"AM36-Active_Scenario!AM114","v":0},{"$f":"AN36-Active_Scenario!AN114","v":0},{"$f":"AO36-Active_Scenario!AO114","v":0},{"$f":"AP36-Active_Scenario!AP114","v":0},{"$f":"AQ36-Active_Scenario!AQ114","v":0},{"$f":"AR36-Active_Scenario!AR114","v":0},{"$f":"AS36-Active_Scenario!AS114","v":0},{"$f":"AT36-Active_Scenario!AT114","v":0},{"$f":"AU36-Active_Scenario!AU114","v":0},{"$f":"AV36-Active_Scenario!AV114","v":0},{"$f":"AW36-Active_Scenario!AW114","v":0},{"$f":"AX36-Active_Scenario!AX114","v":0},{"$f":"AY36-Active_Scenario!AY114","v":0},{"$f":"AZ36-Active_Scenario!AZ114","v":0},{"$f":"BA36-Active_Scenario!BA114","v":0},{"$f":"BB36-Active_Scenario!BB114","v":0},{"$f":"BC36-Active_Scenario!BC114","v":0},{"$f":"BD36-Active_Scenario!BD114","v":0},{"$f":"BE36-Active_Scenario!BE114","v":0},{"$f":"BF36-Active_Scenario!BF114","v":0},{"$f":"BG36-Active_Scenario!BG114","v":0},{"$f":"BH36-Active_Scenario!BH114","v":0},{"$f":"BI36-Active_Scenario!BI114","v":0},{"$f":"BJ36-Active_Scenario!BJ114","v":0},{"$f":"BK36-Active_Scenario!BK114","v":0},{"$f":"BL36-Active_Scenario!BL114","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37-Active_Scenario!T115","v":-9.1999999999999993},{"$f":"U37-Active_Scenario!U115","v":-9.1999999999999993},{"$f":"V37-Active_Scenario!V115","v":-9.1999999999999993},{"$f":"W37-Active_Scenario!W115","v":-9.1999999999999993},{"$f":"X37-Active_Scenario!X115","v":-9.1999999999999993},{"$f":"Y37-Active_Scenario!Y115","v":-9.1999999999999993},{"$f":"Z37-Active_Scenario!Z115","v":-9.1999999999999993},{"$f":"AA37-Active_Scenario!AA115","v":-9.1999999999999993},{"$f":"AB37-Active_Scenario!AB115","v":-9.1999999999999993},{"$f":"AC37-Active_Scenario!AC115","v":-9.1999999999999993},{"$f":"AD37-Active_Scenario!AD115","v":-9.1999999999999993},{"$f":"AE37-Active_Scenario!AE115","v":-9.1999999999999993},{"$f":"AF37-Active_Scenario!AF115","v":-9.1999999999999993},{"$f":"AG37-Active_Scenario!AG115","v":-9.1999999999999993},{"$f":"AH37-Active_Scenario!AH115","v":-9.1999999999999993},{"$f":"AI37-Active_Scenario!AI115","v":-9.1999999999999993},{"$f":"AJ37-Active_Scenario!AJ115","v":-9.1999999999999993},{"$f":"AK37-Active_Scenario!AK115","v":-9.1999999999999993},{"$f":"AL37-Active_Scenario!AL115","v":-9.1999999999999993},{"$f":"AM37-Active_Scenario!AM115","v":-9.1999999999999993},{"$f":"AN37-Active_Scenario!AN115","v":-9.1999999999999993},{"$f":"AO37-Active_Scenario!AO115","v":-9.1999999999999993},{"$f":"AP37-Active_Scenario!AP115","v":-9.1999999999999993},{"$f":"AQ37-Active_Scenario!AQ115","v":-9.1999999999999993},{"$f":"AR37-Active_Scenario!AR115","v":-9.1999999999999993},{"$f":"AS37-Active_Scenario!AS115","v":-9.1999999999999993},{"$f":"AT37-Active_Scenario!AT115","v":-9.1999999999999993},{"$f":"AU37-Active_Scenario!AU115","v":-9.1999999999999993},{"$f":"AV37-Active_Scenario!AV115","v":-9.1999999999999993},{"$f":"AW37-Active_Scenario!AW115","v":-9.1999999999999993},{"$f":"AX37-Active_Scenario!AX115","v":-9.1999999999999993},{"$f":"AY37-Active_Scenario!AY115","v":-9.1999999999999993},{"$f":"AZ37-Active_Scenario!AZ115","v":-9.1999999999999993},{"$f":"BA37-Active_Scenario!BA115","v":-9.1999999999999993},{"$f":"BB37-Active_Scenario!BB115","v":-9.1999999999999993},{"$f":"BC37-Active_Scenario!BC115","v":-9.1999999999999993},{"$f":"BD37-Active_Scenario!BD115","v":-9.1999999999999993},{"$f":"BE37-Active_Scenario!BE115","v":-9.1999999999999993},{"$f":"BF37-Active_Scenario!BF115","v":-9.1999999999999993},{"$f":"BG37-Active_Scenario!BG115","v":-9.1999999999999993},{"$f":"BH37-Active_Scenario!BH115","v":-9.1999999999999993},{"$f":"BI37-Active_Scenario!BI115","v":-9.1999999999999993},{"$f":"BJ37-Active_Scenario!BJ115","v":-9.1999999999999993},{"$f":"BK37-Active_Scenario!BK115","v":-9.1999999999999993},{"$f":"BL37-Active_Scenario!BL115","v":-9.1999999999999993}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38-Active_Scenario!T116","v":30.612386000896002},{"$f":"U38-Active_Scenario!U116","v":30.612386000896002},{"$f":"V38-Active_Scenario!V116","v":30.612386000896002},{"$f":"W38-Active_Scenario!W116","v":30.612386000896002},{"$f":"X38-Active_Scenario!X116","v":30.612386000896002},{"$f":"Y38-Active_Scenario!Y116","v":30.612386000896002},{"$f":"Z38-Active_Scenario!Z116","v":30.612386000896002},{"$f":"AA38-Active_Scenario!AA116","v":30.612386000896002},{"$f":"AB38-Active_Scenario!AB116","v":30.612386000896002},{"$f":"AC38-Active_Scenario!AC116","v":30.612386000896002},{"$f":"AD38-Active_Scenario!AD116","v":30.612386000896002},{"$f":"AE38-Active_Scenario!AE116","v":30.612386000896002},{"$f":"AF38-Active_Scenario!AF116","v":30.612386000896002},{"$f":"AG38-Active_Scenario!AG116","v":30.612386000896002},{"$f":"AH38-Active_Scenario!AH116","v":30.612386000896002},{"$f":"AI38-Active_Scenario!AI116","v":30.612386000896002},{"$f":"AJ38-Active_Scenario!AJ116","v":30.612386000896002},{"$f":"AK38-Active_Scenario!AK116","v":30.612386000896002},{"$f":"AL38-Active_Scenario!AL116","v":30.612386000896002},{"$f":"AM38-Active_Scenario!AM116","v":30.612386000896002},{"$f":"AN38-Active_Scenario!AN116","v":30.612386000896002},{"$f":"AO38-Active_Scenario!AO116","v":30.612386000896002},{"$f":"AP38-Active_Scenario!AP116","v":30.612386000896002},{"$f":"AQ38-Active_Scenario!AQ116","v":30.612386000896002},{"$f":"AR38-Active_Scenario!AR116","v":30.612386000896002},{"$f":"AS38-Active_Scenario!AS116","v":30.612386000896002},{"$f":"AT38-Active_Scenario!AT116","v":30.612386000896002},{"$f":"AU38-Active_Scenario!AU116","v":30.612386000896002},{"$f":"AV38-Active_Scenario!AV116","v":30.612386000896002},{"$f":"AW38-Active_Scenario!AW116","v":30.612386000896002},{"$f":"AX38-Active_Scenario!AX116","v":30.612386000896002},{"$f":"AY38-Active_Scenario!AY116","v":30.612386000896002},{"$f":"AZ38-Active_Scenario!AZ116","v":30.612386000896002},{"$f":"BA38-Active_Scenario!BA116","v":30.612386000896002},{"$f":"BB38-Active_Scenario!BB116","v":30.612386000896002},{"$f":"BC38-Active_Scenario!BC116","v":30.612386000896002},{"$f":"BD38-Active_Scenario!BD116","v":30.612386000896002},{"$f":"BE38-Active_Scenario!BE116","v":30.612386000896002},{"$f":"BF38-Active_Scenario!BF116","v":30.612386000896002},{"$f":"BG38-Active_Scenario!BG116","v":30.612386000896002},{"$f":"BH38-Active_Scenario!BH116","v":30.612386000896002},{"$f":"BI38-Active_Scenario!BI116","v":30.612386000896002},{"$f":"BJ38-Active_Scenario!BJ116","v":30.612386000896002},{"$f":"BK38-Active_Scenario!BK116","v":30.612386000896002},{"$f":"BL38-Active_Scenario!BL116","v":30.612386000896002}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39-Active_Scenario!T117","v":3687.9250257440681},{"$f":"U39-Active_Scenario!U117","v":3687.9250257440681},{"$f":"V39-Active_Scenario!V117","v":3687.9250257440681},{"$f":"W39-Active_Scenario!W117","v":3687.9250257440681},{"$f":"X39-Active_Scenario!X117","v":3687.9250257440681},{"$f":"Y39-Active_Scenario!Y117","v":3687.9250257440681},{"$f":"Z39-Active_Scenario!Z117","v":3687.9250257440681},{"$f":"AA39-Active_Scenario!AA117","v":3687.9250257440681},{"$f":"AB39-Active_Scenario!AB117","v":3687.9250257440681},{"$f":"AC39-Active_Scenario!AC117","v":3687.9250257440681},{"$f":"AD39-Active_Scenario!AD117","v":3687.9250257440681},{"$f":"AE39-Active_Scenario!AE117","v":3687.9250257440681},{"$f":"AF39-Active_Scenario!AF117","v":3687.9250257440681},{"$f":"AG39-Active_Scenario!AG117","v":3687.9250257440681},{"$f":"AH39-Active_Scenario!AH117","v":3687.9250257440681},{"$f":"AI39-Active_Scenario!AI117","v":3687.9250257440681},{"$f":"AJ39-Active_Scenario!AJ117","v":3687.9250257440681},{"$f":"AK39-Active_Scenario!AK117","v":3687.9250257440681},{"$f":"AL39-Active_Scenario!AL117","v":3687.9250257440681},{"$f":"AM39-Active_Scenario!AM117","v":3687.9250257440681},{"$f":"AN39-Active_Scenario!AN117","v":3687.9250257440681},{"$f":"AO39-Active_Scenario!AO117","v":3687.9250257440681},{"$f":"AP39-Active_Scenario!AP117","v":3687.9250257440681},{"$f":"AQ39-Active_Scenario!AQ117","v":3687.9250257440681},{"$f":"AR39-Active_Scenario!AR117","v":3687.9250257440681},{"$f":"AS39-Active_Scenario!AS117","v":3687.9250257440681},{"$f":"AT39-Active_Scenario!AT117","v":3687.9250257440681},{"$f":"AU39-Active_Scenario!AU117","v":3687.9250257440681},{"$f":"AV39-Active_Scenario!AV117","v":3687.9250257440681},{"$f":"AW39-Active_Scenario!AW117","v":3687.9250257440681},{"$f":"AX39-Active_Scenario!AX117","v":3687.9250257440681},{"$f":"AY39-Active_Scenario!AY117","v":3687.9250257440681},{"$f":"AZ39-Active_Scenario!AZ117","v":3687.9250257440681},{"$f":"BA39-Active_Scenario!BA117","v":3687.9250257440681},{"$f":"BB39-Active_Scenario!BB117","v":3687.9250257440681},{"$f":"BC39-Active_Scenario!BC117","v":3687.9250257440681},{"$f":"BD39-Active_Scenario!BD117","v":3687.9250257440681},{"$f":"BE39-Active_Scenario!BE117","v":3687.9250257440681},{"$f":"BF39-Active_Scenario!BF117","v":3687.9250257440681},{"$f":"BG39-Active_Scenario!BG117","v":3687.9250257440681},{"$f":"BH39-Active_Scenario!BH117","v":3687.9250257440681},{"$f":"BI39-Active_Scenario!BI117","v":3687.9250257440681},{"$f":"BJ39-Active_Scenario!BJ117","v":3687.9250257440681},{"$f":"BK39-Active_Scenario!BK117","v":3687.9250257440681},{"$f":"BL39-Active_Scenario!BL117","v":3687.9250257440681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T69:T73)","v":3710.3374117449639},3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639,3710.3374117449639]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T43-Active_Scenario!T170","v":-0.2},{"$f":"U43-Active_Scenario!U170","v":-0.2},{"$f":"V43-Active_Scenario!V170","v":-0.2},{"$f":"W43-Active_Scenario!W170","v":-0.2},{"$f":"X43-Active_Scenario!X170","v":-0.2},{"$f":"Y43-Active_Scenario!Y170","v":-0.2},{"$f":"Z43-Active_Scenario!Z170","v":-0.2},{"$f":"AA43-Active_Scenario!AA170","v":-0.2},{"$f":"AB43-Active_Scenario!AB170","v":-0.2},{"$f":"AC43-Active_Scenario!AC170","v":-0.2},{"$f":"AD43-Active_Scenario!AD170","v":-0.2},{"$f":"AE43-Active_Scenario!AE170","v":-0.2},{"$f":"AF43-Active_Scenario!AF170","v":-0.2},{"$f":"AG43-Active_Scenario!AG170","v":-0.2},{"$f":"AH43-Active_Scenario!AH170","v":-0.2},{"$f":"AI43-Active_Scenario!AI170","v":-0.2},{"$f":"AJ43-Active_Scenario!AJ170","v":-0.2},{"$f":"AK43-Active_Scenario!AK170","v":-0.2},{"$f":"AL43-Active_Scenario!AL170","v":-0.2},{"$f":"AM43-Active_Scenario!AM170","v":-0.2},{"$f":"AN43-Active_Scenario!AN170","v":-0.2},{"$f":"AO43-Active_Scenario!AO170","v":-0.2},{"$f":"AP43-Active_Scenario!AP170","v":-0.2},{"$f":"AQ43-Active_Scenario!AQ170","v":-0.2},{"$f":"AR43-Active_Scenario!AR170","v":-0.2},{"$f":"AS43-Active_Scenario!AS170","v":-0.2},{"$f":"AT43-Active_Scenario!AT170","v":-0.2},{"$f":"AU43-Active_Scenario!AU170","v":-0.2},{"$f":"AV43-Active_Scenario!AV170","v":-0.2},{"$f":"AW43-Active_Scenario!AW170","v":-0.2},{"$f":"AX43-Active_Scenario!AX170","v":-0.2},{"$f":"AY43-Active_Scenario!AY170","v":-0.2},{"$f":"AZ43-Active_Scenario!AZ170","v":-0.2},{"$f":"BA43-Active_Scenario!BA170","v":-0.2},{"$f":"BB43-Active_Scenario!BB170","v":-0.2},{"$f":"BC43-Active_Scenario!BC170","v":-0.2},{"$f":"BD43-Active_Scenario!BD170","v":-0.2},{"$f":"BE43-Active_Scenario!BE170","v":-0.2},{"$f":"BF43-Active_Scenario!BF170","v":-0.2},{"$f":"BG43-Active_Scenario!BG170","v":-0.2},{"$f":"BH43-Active_Scenario!BH170","v":-0.2},{"$f":"BI43-Active_Scenario!BI170","v":-0.2},{"$f":"BJ43-Active_Scenario!BJ170","v":-0.2},{"$f":"BK43-Active_Scenario!BK170","v":-0.2},{"$f":"BL43-Active_Scenario!BL170","v":-0.2}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44-Active_Scenario!T171","v":0},{"$f":"U44-Active_Scenario!U171","v":0},{"$f":"V44-Active_Scenario!V171","v":0},{"$f":"W44-Active_Scenario!W171","v":0},{"$f":"X44-Active_Scenario!X171","v":0},{"$f":"Y44-Active_Scenario!Y171","v":0},{"$f":"Z44-Active_Scenario!Z171","v":0},{"$f":"AA44-Active_Scenario!AA171","v":0},{"$f":"AB44-Active_Scenario!AB171","v":0},{"$f":"AC44-Active_Scenario!AC171","v":0},{"$f":"AD44-Active_Scenario!AD171","v":0},{"$f":"AE44-Active_Scenario!AE171","v":0},{"$f":"AF44-Active_Scenario!AF171","v":0},{"$f":"AG44-Active_Scenario!AG171","v":0},{"$f":"AH44-Active_Scenario!AH171","v":0},{"$f":"AI44-Active_Scenario!AI171","v":0},{"$f":"AJ44-Active_Scenario!AJ171","v":0},{"$f":"AK44-Active_Scenario!AK171","v":0},{"$f":"AL44-Active_Scenario!AL171","v":0},{"$f":"AM44-Active_Scenario!AM171","v":0},{"$f":"AN44-Active_Scenario!AN171","v":0},{"$f":"AO44-Active_Scenario!AO171","v":0},{"$f":"AP44-Active_Scenario!AP171","v":0},{"$f":"AQ44-Active_Scenario!AQ171","v":0},{"$f":"AR44-Active_Scenario!AR171","v":0},{"$f":"AS44-Active_Scenario!AS171","v":0},{"$f":"AT44-Active_Scenario!AT171","v":0},{"$f":"AU44-Active_Scenario!AU171","v":0},{"$f":"AV44-Active_Scenario!AV171","v":0},{"$f":"AW44-Active_Scenario!AW171","v":0},{"$f":"AX44-Active_Scenario!AX171","v":0},{"$f":"AY44-Active_Scenario!AY171","v":0},{"$f":"AZ44-Active_Scenario!AZ171","v":0},{"$f":"BA44-Active_Scenario!BA171","v":0},{"$f":"BB44-Active_Scenario!BB171","v":0},{"$f":"BC44-Active_Scenario!BC171","v":0},{"$f":"BD44-Active_Scenario!BD171","v":0},{"$f":"BE44-Active_Scenario!BE171","v":0},{"$f":"BF44-Active_Scenario!BF171","v":0},{"$f":"BG44-Active_Scenario!BG171","v":0},{"$f":"BH44-Active_Scenario!BH171","v":0},{"$f":"BI44-Active_Scenario!BI171","v":0},{"$f":"BJ44-Active_Scenario!BJ171","v":0},{"$f":"BK44-Active_Scenario!BK171","v":0},{"$f":"BL44-Active_Scenario!BL171","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45-Active_Scenario!T172","v":-42.765298862845235},{"$f":"U45-Active_Scenario!U172","v":-42.765298862845235},{"$f":"V45-Active_Scenario!V172","v":-42.765298862845235},{"$f":"W45-Active_Scenario!W172","v":-42.765298862845235},{"$f":"X45-Active_Scenario!X172","v":-42.765298862845235},{"$f":"Y45-Active_Scenario!Y172","v":-42.765298862845235},{"$f":"Z45-Active_Scenario!Z172","v":-42.765298862845235},{"$f":"AA45-Active_Scenario!AA172","v":-42.765298862845235},{"$f":"AB45-Active_Scenario!AB172","v":-42.765298862845235},{"$f":"AC45-Active_Scenario!AC172","v":-42.765298862845235},{"$f":"AD45-Active_Scenario!AD172","v":-42.765298862845235},{"$f":"AE45-Active_Scenario!AE172","v":-42.765298862845235},{"$f":"AF45-Active_Scenario!AF172","v":-42.765298862845235},{"$f":"AG45-Active_Scenario!AG172","v":-42.765298862845235},{"$f":"AH45-Active_Scenario!AH172","v":-42.765298862845235},{"$f":"AI45-Active_Scenario!AI172","v":-42.765298862845235},{"$f":"AJ45-Active_Scenario!AJ172","v":-42.765298862845235},{"$f":"AK45-Active_Scenario!AK172","v":-42.765298862845235},{"$f":"AL45-Active_Scenario!AL172","v":-42.765298862845235},{"$f":"AM45-Active_Scenario!AM172","v":-42.765298862845235},{"$f":"AN45-Active_Scenario!AN172","v":-42.765298862845235},{"$f":"AO45-Active_Scenario!AO172","v":-42.765298862845235},{"$f":"AP45-Active_Scenario!AP172","v":-42.765298862845235},{"$f":"AQ45-Active_Scenario!AQ172","v":-42.765298862845235},{"$f":"AR45-Active_Scenario!AR172","v":-42.765298862845235},{"$f":"AS45-Active_Scenario!AS172","v":-42.765298862845235},{"$f":"AT45-Active_Scenario!AT172","v":-42.765298862845235},{"$f":"AU45-Active_Scenario!AU172","v":-42.765298862845235},{"$f":"AV45-Active_Scenario!AV172","v":-42.765298862845235},{"$f":"AW45-Active_Scenario!AW172","v":-42.765298862845235},{"$f":"AX45-Active_Scenario!AX172","v":-42.765298862845235},{"$f":"AY45-Active_Scenario!AY172","v":-42.765298862845235},{"$f":"AZ45-Active_Scenario!AZ172","v":-42.765298862845235},{"$f":"BA45-Active_Scenario!BA172","v":-42.765298862845235},{"$f":"BB45-Active_Scenario!BB172","v":-42.765298862845235},{"$f":"BC45-Active_Scenario!BC172","v":-42.765298862845235},{"$f":"BD45-Active_Scenario!BD172","v":-42.765298862845235},{"$f":"BE45-Active_Scenario!BE172","v":-42.765298862845235},{"$f":"BF45-Active_Scenario!BF172","v":-42.765298862845235},{"$f":"BG45-Active_Scenario!BG172","v":-42.765298862845235},{"$f":"BH45-Active_Scenario!BH172","v":-42.765298862845235},{"$f":"BI45-Active_Scenario!BI172","v":-42.765298862845235},{"$f":"BJ45-Active_Scenario!BJ172","v":-42.765298862845235},{"$f":"BK45-Active_Scenario!BK172","v":-42.765298862845235},{"$f":"BL45-Active_Scenario!BL172","v":-42.765298862845235}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46-Active_Scenario!T173","v":-256.04879642145954},{"$f":"U46-Active_Scenario!U173","v":-256.04879642145954},{"$f":"V46-Active_Scenario!V173","v":-256.04879642145954},{"$f":"W46-Active_Scenario!W173","v":-256.04879642145954},{"$f":"X46-Active_Scenario!X173","v":-256.04879642145954},{"$f":"Y46-Active_Scenario!Y173","v":-256.04879642145954},{"$f":"Z46-Active_Scenario!Z173","v":-256.04879642145954},{"$f":"AA46-Active_Scenario!AA173","v":-256.04879642145954},{"$f":"AB46-Active_Scenario!AB173","v":-256.04879642145954},{"$f":"AC46-Active_Scenario!AC173","v":-256.04879642145954},{"$f":"AD46-Active_Scenario!AD173","v":-256.04879642145954},{"$f":"AE46-Active_Scenario!AE173","v":-256.04879642145954},{"$f":"AF46-Active_Scenario!AF173","v":-256.04879642145954},{"$f":"AG46-Active_Scenario!AG173","v":-256.04879642145954},{"$f":"AH46-Active_Scenario!AH173","v":-256.04879642145954},{"$f":"AI46-Active_Scenario!AI173","v":-256.04879642145954},{"$f":"AJ46-Active_Scenario!AJ173","v":-256.04879642145954},{"$f":"AK46-Active_Scenario!AK173","v":-256.04879642145954},{"$f":"AL46-Active_Scenario!AL173","v":-256.04879642145954},{"$f":"AM46-Active_Scenario!AM173","v":-256.04879642145954},{"$f":"AN46-Active_Scenario!AN173","v":-256.04879642145954},{"$f":"AO46-Active_Scenario!AO173","v":-256.04879642145954},{"$f":"AP46-Active_Scenario!AP173","v":-256.04879642145954},{"$f":"AQ46-Active_Scenario!AQ173","v":-256.04879642145954},{"$f":"AR46-Active_Scenario!AR173","v":-256.04879642145954},{"$f":"AS46-Active_Scenario!AS173","v":-256.04879642145954},{"$f":"AT46-Active_Scenario!AT173","v":-256.04879642145954},{"$f":"AU46-Active_Scenario!AU173","v":-256.04879642145954},{"$f":"AV46-Active_Scenario!AV173","v":-256.04879642145954},{"$f":"AW46-Active_Scenario!AW173","v":-256.04879642145954},{"$f":"AX46-Active_Scenario!AX173","v":-256.04879642145954},{"$f":"AY46-Active_Scenario!AY173","v":-256.04879642145954},{"$f":"AZ46-Active_Scenario!AZ173","v":-256.04879642145954},{"$f":"BA46-Active_Scenario!BA173","v":-256.04879642145954},{"$f":"BB46-Active_Scenario!BB173","v":-256.04879642145954},{"$f":"BC46-Active_Scenario!BC173","v":-256.04879642145954},{"$f":"BD46-Active_Scenario!BD173","v":-256.04879642145954},{"$f":"BE46-Active_Scenario!BE173","v":-256.04879642145954},{"$f":"BF46-Active_Scenario!BF173","v":-256.04879642145954},{"$f":"BG46-Active_Scenario!BG173","v":-256.04879642145954},{"$f":"BH46-Active_Scenario!BH173","v":-256.04879642145954},{"$f":"BI46-Active_Scenario!BI173","v":-256.04879642145954},{"$f":"BJ46-Active_Scenario!BJ173","v":-256.04879642145954},{"$f":"BK46-Active_Scenario!BK173","v":-256.04879642145954},{"$f":"BL46-Active_Scenario!BL173","v":-256.04879642145954}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T47-Active_Scenario!T174","v":-12932.804635321494},{"$f":"U47-Active_Scenario!U174","v":-12932.804635321494},{"$f":"V47-Active_Scenario!V174","v":-12932.804635321494},{"$f":"W47-Active_Scenario!W174","v":-12932.804635321494},{"$f":"X47-Active_Scenario!X174","v":-12932.804635321494},{"$f":"Y47-Active_Scenario!Y174","v":-12932.804635321494},{"$f":"Z47-Active_Scenario!Z174","v":-12932.804635321494},{"$f":"AA47-Active_Scenario!AA174","v":-12932.804635321494},{"$f":"AB47-Active_Scenario!AB174","v":-12932.804635321494},{"$f":"AC47-Active_Scenario!AC174","v":-12932.804635321494},{"$f":"AD47-Active_Scenario!AD174","v":-12932.804635321494},{"$f":"AE47-Active_Scenario!AE174","v":-12932.804635321494},{"$f":"AF47-Active_Scenario!AF174","v":-12932.804635321494},{"$f":"AG47-Active_Scenario!AG174","v":-12932.804635321494},{"$f":"AH47-Active_Scenario!AH174","v":-12932.804635321494},{"$f":"AI47-Active_Scenario!AI174","v":-12932.804635321494},{"$f":"AJ47-Active_Scenario!AJ174","v":-12932.804635321494},{"$f":"AK47-Active_Scenario!AK174","v":-12932.804635321494},{"$f":"AL47-Active_Scenario!AL174","v":-12932.804635321494},{"$f":"AM47-Active_Scenario!AM174","v":-12932.804635321494},{"$f":"AN47-Active_Scenario!AN174","v":-12932.804635321494},{"$f":"AO47-Active_Scenario!AO174","v":-12932.804635321494},{"$f":"AP47-Active_Scenario!AP174","v":-12932.804635321494},{"$f":"AQ47-Active_Scenario!AQ174","v":-12932.804635321494},{"$f":"AR47-Active_Scenario!AR174","v":-12932.804635321494},{"$f":"AS47-Active_Scenario!AS174","v":-12932.804635321494},{"$f":"AT47-Active_Scenario!AT174","v":-12932.804635321494},{"$f":"AU47-Active_Scenario!AU174","v":-12932.804635321494},{"$f":"AV47-Active_Scenario!AV174","v":-12932.804635321494},{"$f":"AW47-Active_Scenario!AW174","v":-12932.804635321494},{"$f":"AX47-Active_Scenario!AX174","v":-12932.804635321494},{"$f":"AY47-Active_Scenario!AY174","v":-12932.804635321494},{"$f":"AZ47-Active_Scenario!AZ174","v":-12932.804635321494},{"$f":"BA47-Active_Scenario!BA174","v":-12932.804635321494},{"$f":"BB47-Active_Scenario!BB174","v":-12932.804635321494},{"$f":"BC47-Active_Scenario!BC174","v":-12932.804635321494},{"$f":"BD47-Active_Scenario!BD174","v":-12932.804635321494},{"$f":"BE47-Active_Scenario!BE174","v":-12932.804635321494},{"$f":"BF47-Active_Scenario!BF174","v":-12932.804635321494},{"$f":"BG47-Active_Scenario!BG174","v":-12932.804635321494},{"$f":"BH47-Active_Scenario!BH174","v":-12932.804635321494},{"$f":"BI47-Active_Scenario!BI174","v":-12932.804635321494},{"$f":"BJ47-Active_Scenario!BJ174","v":-12932.804635321494},{"$f":"BK47-Active_Scenario!BK174","v":-12932.804635321494},{"$f":"BL47-Active_Scenario!BL174","v":-12932.804635321494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T77:T81)","v":-13231.818730605799},-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T51-Active_Scenario!T227","v":-61.7},{"$f":"U51-Active_Scenario!U227","v":-60.900000000000006},{"$f":"V51-Active_Scenario!V227","v":-60.100000000000009},{"$f":"W51-Active_Scenario!W227","v":-59.300000000000011},{"$f":"X51-Active_Scenario!X227","v":-58.500000000000014},{"$f":"Y51-Active_Scenario!Y227","v":-57.700000000000017},{"$f":"Z51-Active_Scenario!Z227","v":-56.90000000000002},{"$f":"AA51-Active_Scenario!AA227","v":-56.100000000000023},{"$f":"AB51-Active_Scenario!AB227","v":-55.300000000000026},{"$f":"AC51-Active_Scenario!AC227","v":-54.500000000000028},{"$f":"AD51-Active_Scenario!AD227","v":-53.700000000000031},{"$f":"AE51-Active_Scenario!AE227","v":-52.900000000000034},{"$f":"AF51-Active_Scenario!AF227","v":-52.100000000000037},{"$f":"AG51-Active_Scenario!AG227","v":-51.30000000000004},{"$f":"AH51-Active_Scenario!AH227","v":-50.500000000000043},{"$f":"AI51-Active_Scenario!AI227","v":-49.700000000000045},{"$f":"AJ51-Active_Scenario!AJ227","v":-48.900000000000048},{"$f":"AK51-Active_Scenario!AK227","v":-48.100000000000051},{"$f":"AL51-Active_Scenario!AL227","v":-47.300000000000054},{"$f":"AM51-Active_Scenario!AM227","v":-46.500000000000057},{"$f":"AN51-Active_Scenario!AN227","v":-45.70000000000006},{"$f":"AO51-Active_Scenario!AO227","v":-44.900000000000063},{"$f":"AP51-Active_Scenario!AP227","v":-44.100000000000065},{"$f":"AQ51-Active_Scenario!AQ227","v":-43.300000000000068},{"$f":"AR51-Active_Scenario!AR227","v":-42.500000000000071},{"$f":"AS51-Active_Scenario!AS227","v":-41.700000000000074},{"$f":"AT51-Active_Scenario!AT227","v":-40.900000000000077},{"$f":"AU51-Active_Scenario!AU227","v":-40.10000000000008},{"$f":"AV51-Active_Scenario!AV227","v":-39.300000000000082},{"$f":"AW51-Active_Scenario!AW227","v":-38.500000000000085},{"$f":"AX51-Active_Scenario!AX227","v":-37.700000000000088},{"$f":"AY51-Active_Scenario!AY227","v":-36.900000000000091},{"$f":"AZ51-Active_Scenario!AZ227","v":-36.100000000000094},{"$f":"BA51-Active_Scenario!BA227","v":-35.300000000000097},{"$f":"BB51-Active_Scenario!BB227","v":-34.500000000000099},{"$f":"BC51-Active_Scenario!BC227","v":-33.700000000000102},{"$f":"BD51-Active_Scenario!BD227","v":-32.900000000000105},{"$f":"BE51-Active_Scenario!BE227","v":-32.100000000000108},{"$f":"BF51-Active_Scenario!BF227","v":-31.300000000000111},{"$f":"BG51-Active_Scenario!BG227","v":-30.50000000000011},{"$f":"BH51-Active_Scenario!BH227","v":-29.700000000000109},{"$f":"BI51-Active_Scenario!BI227","v":-28.900000000000109},{"$f":"BJ51-Active_Scenario!BJ227","v":-28.100000000000108},{"$f":"BK51-Active_Scenario!BK227","v":-27.300000000000107},{"$f":"BL51-Active_Scenario!BL227","v":-26.500000000000107}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T52-Active_Scenario!T228","v":-104},{"$f":"U52-Active_Scenario!U228","v":-104},{"$f":"V52-Active_Scenario!V228","v":-104},{"$f":"W52-Active_Scenario!W228","v":-104},{"$f":"X52-Active_Scenario!X228","v":-104},{"$f":"Y52-Active_Scenario!Y228","v":-104},{"$f":"Z52-Active_Scenario!Z228","v":-104},{"$f":"AA52-Active_Scenario!AA228","v":-104},{"$f":"AB52-Active_Scenario!AB228","v":-104},{"$f":"AC52-Active_Scenario!AC228","v":-104},{"$f":"AD52-Active_Scenario!AD228","v":-104},{"$f":"AE52-Active_Scenario!AE228","v":-104},{"$f":"AF52-Active_Scenario!AF228","v":-104},{"$f":"AG52-Active_Scenario!AG228","v":-104},{"$f":"AH52-Active_Scenario!AH228","v":-104},{"$f":"AI52-Active_Scenario!AI228","v":-104},{"$f":"AJ52-Active_Scenario!AJ228","v":-104},{"$f":"AK52-Active_Scenario!AK228","v":-104},{"$f":"AL52-Active_Scenario!AL228","v":-104},{"$f":"AM52-Active_Scenario!AM228","v":-104},{"$f":"AN52-Active_Scenario!AN228","v":-104},{"$f":"AO52-Active_Scenario!AO228","v":-104},{"$f":"AP52-Active_Scenario!AP228","v":-104},{"$f":"AQ52-Active_Scenario!AQ228","v":-104},{"$f":"AR52-Active_Scenario!AR228","v":-104},{"$f":"AS52-Active_Scenario!AS228","v":-104},{"$f":"AT52-Active_Scenario!AT228","v":-104},{"$f":"AU52-Active_Scenario!AU228","v":-104},{"$f":"AV52-Active_Scenario!AV228","v":-104},{"$f":"AW52-Active_Scenario!AW228","v":-104},{"$f":"AX52-Active_Scenario!AX228","v":-104},{"$f":"AY52-Active_Scenario!AY228","v":-104},{"$f":"AZ52-Active_Scenario!AZ228","v":-104},{"$f":"BA52-Active_Scenario!BA228","v":-104},{"$f":"BB52-Active_Scenario!BB228","v":-104},{"$f":"BC52-Active_Scenario!BC228","v":-104},{"$f":"BD52-Active_Scenario!BD228","v":-104},{"$f":"BE52-Active_Scenario!BE228","v":-104},{"$f":"BF52-Active_Scenario!BF228","v":-104},{"$f":"BG52-Active_Scenario!BG228","v":-104},{"$f":"BH52-Active_Scenario!BH228","v":-104},{"$f":"BI52-Active_Scenario!BI228","v":-104},{"$f":"BJ52-Active_Scenario!BJ228","v":-104},{"$f":"BK52-Active_Scenario!BK228","v":-104},{"$f":"BL52-Active_Scenario!BL228","v":-104}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T53-Active_Scenario!T229","v":-2354.5659169468017},{"$f":"U53-Active_Scenario!U229","v":-2406.5312158096467},{"$f":"V53-Active_Scenario!V229","v":-2458.4965146724917},{"$f":"W53-Active_Scenario!W229","v":-2510.4618135353367},{"$f":"X53-Active_Scenario!X229","v":-2562.4271123981816},{"$f":"Y53-Active_Scenario!Y229","v":-2614.3924112610266},{"$f":"Z53-Active_Scenario!Z229","v":-2666.3577101238716},{"$f":"AA53-Active_Scenario!AA229","v":-2718.3230089867166},{"$f":"AB53-Active_Scenario!AB229","v":-2770.2883078495615},{"$f":"AC53-Active_Scenario!AC229","v":-2822.2536067124065},{"$f":"AD53-Active_Scenario!AD229","v":-2874.2189055752515},{"$f":"AE53-Active_Scenario!AE229","v":-2926.1842044380965},{"$f":"AF53-Active_Scenario!AF229","v":-2978.1495033009414},{"$f":"AG53-Active_Scenario!AG229","v":-3030.1148021637864},{"$f":"AH53-Active_Scenario!AH229","v":-3082.0801010266314},{"$f":"AI53-Active_Scenario!AI229","v":-3134.0453998894764},{"$f":"AJ53-Active_Scenario!AJ229","v":-3186.0106987523213},{"$f":"AK53-Active_Scenario!AK229","v":-3237.9759976151663},{"$f":"AL53-Active_Scenario!AL229","v":-3289.9412964780113},{"$f":"AM53-Active_Scenario!AM229","v":-3341.9065953408563},{"$f":"AN53-Active_Scenario!AN229","v":-3393.8718942037012},{"$f":"AO53-Active_Scenario!AO229","v":-3445.8371930665462},{"$f":"AP53-Active_Scenario!AP229","v":-3497.8024919293912},{"$f":"AQ53-Active_Scenario!AQ229","v":-3549.7677907922362},{"$f":"AR53-Active_Scenario!AR229","v":-3601.7330896550811},{"$f":"AS53-Active_Scenario!AS229","v":-3653.6983885179261},{"$f":"AT53-Active_Scenario!AT229","v":-3705.6636873807711},{"$f":"AU53-Active_Scenario!AU229","v":-3757.6289862436161},{"$f":"AV53-Active_Scenario!AV229","v":-3809.594285106461},{"$f":"AW53-Active_Scenario!AW229","v":-3861.559583969306},{"$f":"AX53-Active_Scenario!AX229","v":-3913.524882832151},{"$f":"AY53-Active_Scenario!AY229","v":-3965.490181694996},{"$f":"AZ53-Active_Scenario!AZ229","v":-4017.4554805578409},{"$f":"BA53-Active_Scenario!BA229","v":-4069.4207794206859},{"$f":"BB53-Active_Scenario!BB229","v":-4121.3860782835309},{"$f":"BC53-Active_Scenario!BC229","v":-4173.3513771463759},{"$f":"BD53-Active_Scenario!BD229","v":-4225.3166760092208},{"$f":"BE53-Active_Scenario!BE229","v":-4277.2819748720658},{"$f":"BF53-Active_Scenario!BF229","v":-4329.2472737349108},{"$f":"BG53-Active_Scenario!BG229","v":-4381.2125725977558},{"$f":"BH53-Active_Scenario!BH229","v":-4433.1778714606007},{"$f":"BI53-Active_Scenario!BI229","v":-4485.1431703234457},{"$f":"BJ53-Active_Scenario!BJ229","v":-4537.1084691862907},{"$f":"BK53-Active_Scenario!BK229","v":-4589.0737680491357},{"$f":"BL53-Active_Scenario!BL229","v":-4641.0390669119806}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54-Active_Scenario!T230","v":-14128.697801246948},{"$f":"U54-Active_Scenario!U230","v":-14354.134211667511},{"$f":"V54-Active_Scenario!V230","v":-14579.570622088075},{"$f":"W54-Active_Scenario!W230","v":-14805.007032508638},{"$f":"X54-Active_Scenario!X230","v":-15030.443442929201},{"$f":"Y54-Active_Scenario!Y230","v":-15255.879853349765},{"$f":"Z54-Active_Scenario!Z230","v":-15481.316263770328},{"$f":"AA54-Active_Scenario!AA230","v":-15706.752674190891},{"$f":"AB54-Active_Scenario!AB230","v":-15932.189084611455},{"$f":"AC54-Active_Scenario!AC230","v":-16157.625495032018},{"$f":"AD54-Active_Scenario!AD230","v":-16383.061905452581},{"$f":"AE54-Active_Scenario!AE230","v":-16608.498315873145},{"$f":"AF54-Active_Scenario!AF230","v":-16833.934726293708},{"$f":"AG54-Active_Scenario!AG230","v":-17059.371136714271},{"$f":"AH54-Active_Scenario!AH230","v":-17284.807547134835},{"$f":"AI54-Active_Scenario!AI230","v":-17510.243957555398},{"$f":"AJ54-Active_Scenario!AJ230","v":-17735.680367975961},{"$f":"AK54-Active_Scenario!AK230","v":-17961.116778396525},{"$f":"AL54-Active_Scenario!AL230","v":-18186.553188817088},{"$f":"AM54-Active_Scenario!AM230","v":-18411.989599237651},{"$f":"AN54-Active_Scenario!AN230","v":-18637.426009658215},{"$f":"AO54-Active_Scenario!AO230","v":-18862.862420078778},{"$f":"AP54-Active_Scenario!AP230","v":-19088.298830499341},{"$f":"AQ54-Active_Scenario!AQ230","v":-19313.735240919905},{"$f":"AR54-Active_Scenario!AR230","v":-19539.171651340468},{"$f":"AS54-Active_Scenario!AS230","v":-19764.608061761031},{"$f":"AT54-Active_Scenario!AT230","v":-19990.044472181595},{"$f":"AU54-Active_Scenario!AU230","v":-20215.480882602158},{"$f":"AV54-Active_Scenario!AV230","v":-20440.917293022721},{"$f":"AW54-Active_Scenario!AW230","v":-20666.353703443285},{"$f":"AX54-Active_Scenario!AX230","v":-20891.790113863848},{"$f":"AY54-Active_Scenario!AY230","v":-21117.226524284411},{"$f":"AZ54-Active_Scenario!AZ230","v":-21342.662934704975},{"$f":"BA54-Active_Scenario!BA230","v":-21568.099345125538},{"$f":"BB54-Active_Scenario!BB230","v":-21793.535755546101},{"$f":"BC54-Active_Scenario!BC230","v":-22018.972165966665},{"$f":"BD54-Active_Scenario!BD230","v":-22244.408576387228},{"$f":"BE54-Active_Scenario!BE230","v":-22469.844986807791},{"$f":"BF54-Active_Scenario!BF230","v":-22695.281397228355},{"$f":"BG54-Active_Scenario!BG230","v":-22920.717807648918},{"$f":"BH54-Active_Scenario!BH230","v":-23146.154218069481},{"$f":"BI54-Active_Scenario!BI230","v":-23371.590628490045},{"$f":"BJ54-Active_Scenario!BJ230","v":-23597.027038910608},{"$f":"BK54-Active_Scenario!BK230","v":-23822.463449331171},{"$f":"BL54-Active_Scenario!BL230","v":-24047.899859751735}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-Active_Scenario!T231","v":-835058.11831171543},{"$f":"U55-Active_Scenario!U231","v":-844302.9979212929},{"$f":"V55-Active_Scenario!V231","v":-853547.87753087038},{"$f":"W55-Active_Scenario!W231","v":-862792.75714044785},{"$f":"X55-Active_Scenario!X231","v":-872037.63675002533},{"$f":"Y55-Active_Scenario!Y231","v":-881282.5163596028},{"$f":"Z55-Active_Scenario!Z231","v":-890527.39596918027},{"$f":"AA55-Active_Scenario!AA231","v":-899772.27557875775},{"$f":"AB55-Active_Scenario!AB231","v":-909017.15518833522},{"$f":"AC55-Active_Scenario!AC231","v":-918262.0347979127},{"$f":"AD55-Active_Scenario!AD231","v":-927506.91440749017},{"$f":"AE55-Active_Scenario!AE231","v":-936751.79401706764},{"$f":"AF55-Active_Scenario!AF231","v":-945996.67362664512},{"$f":"AG55-Active_Scenario!AG231","v":-955241.55323622259},{"$f":"AH55-Active_Scenario!AH231","v":-964486.43284580007},{"$f":"AI55-Active_Scenario!AI231","v":-973731.31245537754},{"$f":"AJ55-Active_Scenario!AJ231","v":-982976.19206495502},{"$f":"AK55-Active_Scenario!AK231","v":-992221.07167453249},{"$f":"AL55-Active_Scenario!AL231","v":-1001465.95128411},{"$f":"AM55-Active_Scenario!AM231","v":-1010710.8308936874},{"$f":"AN55-Active_Scenario!AN231","v":-1019955.7105032649},{"$f":"AO55-Active_Scenario!AO231","v":-1029200.5901128424},{"$f":"AP55-Active_Scenario!AP231","v":-1038445.4697224199},{"$f":"AQ55-Active_Scenario!AQ231","v":-1047690.3493319975},{"$f":"AR55-Active_Scenario!AR231","v":-1056935.2289415749},{"$f":"AS55-Active_Scenario!AS231","v":-1066180.1085511523},{"$f":"AT55-Active_Scenario!AT231","v":-1075424.9881607296},{"$f":"AU55-Active_Scenario!AU231","v":-1084669.867770307},{"$f":"AV55-Active_Scenario!AV231","v":-1093914.7473798844},{"$f":"AW55-Active_Scenario!AW231","v":-1103159.6269894617},{"$f":"AX55-Active_Scenario!AX231","v":-1112404.5065990391},{"$f":"AY55-Active_Scenario!AY231","v":-1121649.3862086164},{"$f":"AZ55-Active_Scenario!AZ231","v":-1130894.2658181938},{"$f":"BA55-Active_Scenario!BA231","v":-1140139.1454277711},{"$f":"BB55-Active_Scenario!BB231","v":-1149384.0250373485},{"$f":"BC55-Active_Scenario!BC231","v":-1158628.9046469259},{"$f":"BD55-Active_Scenario!BD231","v":-1167873.7842565032},{"$f":"BE55-Active_Scenario!BE231","v":-1177118.6638660806},{"$f":"BF55-Active_Scenario!BF231","v":-1186363.5434756579},{"$f":"BG55-Active_Scenario!BG231","v":-1195608.4230852353},{"$f":"BH55-Active_Scenario!BH231","v":-1204853.3026948126},{"$f":"BI55-Active_Scenario!BI231","v":-1214098.18230439},{"$f":"BJ55-Active_Scenario!BJ231","v":-1223343.0619139674},{"$f":"BK55-Active_Scenario!BK231","v":-1232587.9415235447},{"$f":"BL55-Active_Scenario!BL231","v":-1241832.8211331221}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T85:T89)","v":-851707.08202990913},-861228.56334877003,-870750.04466763092,-880271.52598649182,-889793.00730535272,-899314.48862421361,-908835.96994307451,-918357.45126193541,-927878.93258079619,-937400.41389965708,-946921.89521851798,-956443.37653737888,-965964.85785623977,-975486.33917510067,-985007.82049396157,-994529.30181282246,-1004050.7831316832,-1013572.2644505441,-1023093.745769405,-1032615.2270882659,-1042136.7084071268,-1051658.1897259876,-1061179.6710448486,-1070701.1523637096,-1080222.6336825704,-1089744.1150014312,-1099265.596320292,-1108787.0776391528,-1118308.5589580135,-1127830.0402768743,-1137351.5215957351,-1146873.0029145959,-1156394.4842334567,-1165915.9655523174,-1175437.4468711782,-1184958.928190039,-1194480.4095088998,-1204001.8908277603,-1213523.3721466211,-1223044.8534654819,-1232566.3347843427,-1242087.8161032035,-1251609.2974220642,-1261130.778740925,-1270652.2600597858]
[]
["Capex that varies with coustomer base $/customer"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP"]
["Tariff class B2","$real 2023 /connection","M&SP"]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(P89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(Q89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(R89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(S89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(T89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(U89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(V89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(W89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(X89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Y89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Z89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AM89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AN89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AO89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AP89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AQ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AR89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AS89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AT89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AU89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AV89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AW89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AX89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AY89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AZ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439}]
[]
["Capex that varies with new connecitons"]
["Mains"]
["Tariff class A1","$real 2023 /metre","M&LP"]
["Tariff class A2","$real 2023 /metre","M&LP"]
["Tariff class B1","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"U79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"V79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"W79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"X79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Y79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Z79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AL79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AM79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AN79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AO79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AP79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AQ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AR79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AS79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AT79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AU79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AV79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AW79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AX79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AY79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AZ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BL79*'Capex Scenarios'!$D133","v":-462739.43481790693}]
["Tariff class B2","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"U80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"V80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"W80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"X80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"Y80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"Z80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AL80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AM80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AN80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AO80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AP80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AQ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AR80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AS80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AT80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AU80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AV80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AW80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AX80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AY80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AZ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BL80*'Capex Scenarios'!$D134","v":-200520.87253087183}]
["Tariff class B3","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"U81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"V81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"W81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"X81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"Y81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"Z81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AL81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AM81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AN81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AO81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AP81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AQ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AR81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AS81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AT81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AU81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AV81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AW81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AX81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AY81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AZ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BL81*'Capex Scenarios'!$D135","v":-10128136.925421705}]
[]
["Meters"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"U79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"V79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"W79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"X79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Y79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Z79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AL79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AM79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AN79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AO79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AP79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AQ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AR79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AS79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AT79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AU79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AV79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AW79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AX79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AY79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AZ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BL79*'Capex Scenarios'!$D140","v":-322348.75918680598}]
["Tariff class B2","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"U80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"V80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"W80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"X80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"Y80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"Z80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AL80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AM80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AN80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AO80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AP80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AQ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AR80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AS80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AT80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AU80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AV80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AW80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AX80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AY80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AZ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BL80*'Capex Scenarios'!$D141","v":-1214319.289777715}]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"U81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"V81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"W81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"X81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"Y81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"Z81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AL81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AM81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AN81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AO81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AP81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AQ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AR81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AS81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AT81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AU81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AV81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AW81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AX81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AY81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AZ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BL81*'Capex Scenarios'!$D142","v":-17319128.563265685}]
[]
["100% hydrogen  incremental capex",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel",null,"HPST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216704.00240723029,1687045.2517381159,1455495.920746862,1788254.1432857802,2263141.0990124703,2915818.2761758491,2931328.3115894538,2860165.6463122908,1485610.3587064259,1656085.9664887888,1718910.4501919884,1719172.7421204287,1656085.9664887888,1719435.6094931408,1719435.2037996724,1719698.2024566077,1656085.9664887888,1719960.8106642663,1656085.9664887888,1720176.748417011,1720174.7505844701,1720388.6419322067,1720602.4820064921,1720816.2682530596,1721029.9982678399,1721243.6698004657,1721457.2807577578,1721670.8292072213,1721884.3133805371,1722097.7316770491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["High pressure mains - PE",null,"HPPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium pressure mains",null,"MP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium/low pressure mains","EXCludes PVC repalcement to avoid double counting","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61124425.763519377,62151111.102352291,65859896.224282593,65272823.318702452,61212972.998214617,63781942.838363744,64279630.408083931,65754495.849023603,42875037.059074074,42961427.66455283,43048565.674077548,43136457.794244707,43225110.791830376,43314531.494330175,43404726.790504068,43495703.630926199,43587469.028539501,43680030.059215367,17140836.291012499,17219811.739573836,17299354.857782017,17379469.892577194,17460161.122672405,17541432.858791303,17623289.443907559,17705735.253486317,17788774.695726983,17872412.211808376,17956652.27613534,18041499.396587316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Low pressure mains",null,"LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,"R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-421910.49491247034,1972174.3887249085,7001800.8876529485,7473666.371833914,7425861.9064302118,7468621.7837517643,7476352.4661592571,7496660.0191476448,7484973.1811847724,7489044.4555017613,7492175.601279079,7490656.0787537787,7492567.0390670346,7493758.0442157611,7494302.4866665313,7495535.0696411207,7496541.6804003241,7497486.9813051522,7498482.820599217,7499343.4952378077,7500208.731919948,7501101.3716327865,7501986.8514374578,7502880.694116341,7503784.1673198724,7504691.347591538,7505605.8579742676,7506527.3549365411,7507454.9578915937,7508389.4672146989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary gate stations",null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-71014.728290201791,-43793.587302301057,-168576.73525987912,0,0,-19655.403470073907,0,-160581.80183176752,-60079.068433947134,-73553.623421904878,-98050.739678644532,-77192.715923616866,-82953.2837450066,-86023.929092487408,-82029.03272433985,-83627.491282879389,-83962.813612123238,-83151.96517953751,-83642.720540909751,-83495.849253397217,-83381.806759852931,-83444.405755741886,-83405.727492170598,-83368.772072335894,-83364.631509794606,-83338.247105980176,-83315.963311749307,-83298.572693060545,-83276.767999226533,-83256.49246141105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and services pipes",null,"M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21502440.856084388,22292563.612808391,25057672.530878719,24156761.025481209,22231035.102662608,24016181.204299156,24375100.556821093,25222937.416738611,26401428.47052253,28206677.315197002,28486098.727522664,28576169.81086389,28812452.594451346,29017505.313762732,29197800.052359141,29408201.161281046,29610007.101689011,29810763.079499431,30899533.595174383,31957817.047773428,32132527.747944251,32309287.355573159,32486662.844236389,32665329.433541365,32845334.397964317,33026441.018889673,33208811.348214615,33392436.383156739,33577288.363090962,33763409.181300268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment and vehicles",null,"P&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3383049.1216496839,3452459.2027991745,3611559.982072047,3554558.6557325698,3452284.6297131353,3544105.7109913225,3561863.9873072235,3606142.8053859598,3108171.7606077828,3113459.5389822186,3595300.8394738007,3592594.0201722095,3114417.3984955656,3595873.4265624601,3595139.9989515422,3596924.9347351226,3114375.2853912469,3598206.8376925308,3114338.6393045215,3599292.6304660318,3599265.2006532587,3600292.349273494,3601299.7486077864,3602313.1628956855,3603334.3341498314,3604353.5559391198,3605376.7632545698,3606403.2813678505,3607431.6300005894,3608463.0709557347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicles",null,"V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information technology",null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and monitoring",null,"T&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529567.44707582425,551171.85261689487,666016.51917586348,466493.36427519482,194000.83533273163,443880.64324039308,470617.32460781536,551251.12734875071,96398.574610243944,114086.45326307487,667349.35281086655,655167.58053809579,118537.11317909119,665848.20192295359,663274.49477479677,668065.56073403859,118596.31000563082,671274.17980195628,118433.11510577495,769181.83032509498,769302.20482840994,771784.0643997438,774187.54477519903,776605.5502976462,779048.71328332997,781479.16285283049,783918.79075745947,786365.81795855972,788814.3283740246,791269.05759567418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Full retail contestability",null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity raising costs",null,"EQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O130)","v":0},0,0,0,0,86263261.967533842,92062731.823737472,103483865.32954915,102712556.87931113,96779296.571365774,102150895.05335216,103094893.05456877,105331071.0621251,81391540.336271882,83467227.770563766,84910349.905677304,85093025.310769498,84336217.619767204,85720928.161194742,85992649.994331419,86300501.06849125,85499112.558902383,86894569.982999161,60344067.707144275,62682127.642539814,62937451.686952502,63198879.269632846,63461494.866243549,63726009.195823066,63992456.423382953,64260605.761453964,64530628.773373902,{"$f":"SUM(AU115:AU130)","v":64802517.305742227},65076249.100873828,65351871.412869342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capex change",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel",null,"HPST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$93:$E$130,$C135,T$93:T$130)","v":216704.00240723029},{"$f":"SUMIF($C$93:$E$130,$C135,U$93:U$130)","v":1687045.2517381159},{"$f":"SUMIF($C$93:$E$130,$C135,V$93:V$130)","v":1455495.920746862},1788254.1432857802,2263141.0990124703,2915818.2761758491,2931328.3115894538,2860165.6463122908,1485610.3587064259,1656085.9664887888,1718910.4501919884,1719172.7421204287,1656085.9664887888,1719435.6094931408,1719435.2037996724,1719698.2024566077,1656085.9664887888,1719960.8106642663,1656085.9664887888,1720176.748417011,1720174.7505844701,1720388.6419322067,1720602.4820064921,1720816.2682530596,1721029.9982678399,1721243.6698004657,1721457.2807577578,1721670.8292072213,1721884.3133805371,1722097.7316770491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["High pressure mains - PE",null,"HPPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$93:$E$130,$C136,T$93:T$130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium pressure mains",null,"MP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medium/low pressure mains",null,"M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50333028.530748889,51359713.869581804,55068498.991512105,54481426.085931972,50421575.76544413,52990545.605593264,53488233.175313443,54963098.616253123,32083639.82630359,32170030.431782346,32257168.441307064,32345060.561474223,32433713.559059892,32523134.261559691,32613329.557733584,32704306.398155715,32796071.795769017,32888632.826444883,6349439.0582420155,6428414.5068033524,6507957.6250115335,6588072.6598067097,6668763.8899019212,6750035.6260208189,6831892.211137075,6914338.0207158327,6997377.4629564993,7081014.9790378921,7165255.0433648564,7250102.163816832,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484]
["Low pressure mains",null,"LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,"R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-421910.49491247034,1972174.3887249085,7001800.8876529485,7473666.371833914,7425861.9064302118,7468621.7837517643,7476352.4661592571,7496660.0191476448,7484973.1811847724,7489044.4555017613,7492175.601279079,7490656.0787537787,7492567.0390670346,7493758.0442157611,7494302.4866665313,7495535.0696411207,7496541.6804003241,7497486.9813051522,7498482.820599217,7499343.4952378077,7500208.731919948,7501101.3716327865,7501986.8514374578,7502880.694116341,7503784.1673198724,7504691.347591538,7505605.8579742676,7506527.3549365411,7507454.9578915937,7508389.4672146989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary gate stations",null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-71014.728290201791,-43793.587302301057,-168576.73525987912,0,0,-19655.403470073907,0,-160581.80183176752,-60079.068433947134,-73553.623421904878,-98050.739678644532,-77192.715923616866,-82953.2837450066,{"$f":"SUMIF($C$93:$E$130,$C141,AG$93:AG$130)","v":-86023.929092487408},-82029.03272433985,-83627.491282879389,-83962.813612123238,-83151.96517953751,-83642.720540909751,-83495.849253397217,-83381.806759852931,-83444.405755741886,-83405.727492170598,-83368.772072335894,-83364.631509794606,-83338.247105980176,-83315.963311749307,-83298.572693060545,-83276.767999226533,-83256.49246141105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and services pipes",null,"M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1954657.047408063,-1164534.2906840593,1600574.6273862682,699663.12198875844,-1226062.8008298427,559083.30080670491,918002.65332864225,1765839.51324616,2944330.5670300797,4749579.4117045514,5029000.8240302131,5119071.907371439,5355354.6909588948,5560407.4102702811,5740702.1488666907,5951103.2577885948,6152909.1981965601,6353665.1760069802,7442435.6916819327,8500719.1442809775,8675429.8444518,8852189.452080708,9029564.9407439381,9208231.5300489143,9388236.4944718666,9569343.1153972223,9751713.4447221644,9935338.4796642885,10120190.459598511,10306311.277807817,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451]
["Equipment and vehicles",null,"P&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3383049.1216496839,3452459.2027991745,3611559.982072047,3554558.6557325698,3452284.6297131353,3544105.7109913225,3561863.9873072235,3606142.8053859598,3108171.7606077828,3113459.5389822186,3595300.8394738007,3592594.0201722095,3114417.3984955656,3595873.4265624601,3595139.9989515422,3596924.9347351226,3114375.2853912469,3598206.8376925308,3114338.6393045215,3599292.6304660318,3599265.2006532587,3600292.349273494,3601299.7486077864,3602313.1628956855,3603334.3341498314,3604353.5559391198,3605376.7632545698,3606403.2813678505,3607431.6300005894,3608463.0709557347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vehicles",null,"V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Information technology",null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Telemetry and monitoring",null,"T&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529567.44707582425,551171.85261689487,666016.51917586348,466493.36427519482,194000.83533273163,443880.64324039308,470617.32460781536,551251.12734875071,96398.574610243944,114086.45326307487,{"$f":"SUMIF($C$93:$E$130,$C147,AD$93:AD$130)","v":667349.35281086655},655167.58053809579,118537.11317909119,665848.20192295359,663274.49477479677,668065.56073403859,118596.31000563082,671274.17980195628,118433.11510577495,769181.83032509498,769302.20482840994,771784.0643997438,774187.54477519903,776605.5502976462,779048.71328332997,781479.16285283049,783918.79075745947,786365.81795855972,788814.3283740246,791269.05759567418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Full retail contestability",null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity raising costs",null,"EQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O135:O150)","v":0},0,0,0,0,52014766.831270896,57814236.687474534,69235370.19328621,68464061.743048191,62530801.435102835,67902399.917089224,68846397.918305844,71082575.925862163,47143045.200008936,49218732.634300835,50661854.769414365,50844530.174506553,50087722.483504258,51472433.024931796,51744154.858068474,52052005.932228319,51250617.422639444,52646074.846736223,26095572.570881344,28433632.506276876,28688956.550689567,28950384.133369911,29212999.729980621,29477514.059560135,29743961.287120022,30012110.625191029,30282133.637110967,30554022.169479292,30827753.964610886,31103376.276606396,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938]
[]
["Opexc hange",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Opex change due to customer base change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T90*Dashboard!$C$26/1000","v":-29809747.871046819},{"$f":"U90*Dashboard!$C$26/1000","v":-30142999.717206951},{"$f":"V90*Dashboard!$C$26/1000","v":-30476251.56336708},{"$f":"W90*Dashboard!$C$26/1000","v":-30809503.409527212},{"$f":"X90*Dashboard!$C$26/1000","v":-31142755.255687345},{"$f":"Y90*Dashboard!$C$26/1000","v":-31476007.101847477},{"$f":"Z90*Dashboard!$C$26/1000","v":-31809258.948007606},{"$f":"AA90*Dashboard!$C$26/1000","v":-32142510.794167738},{"$f":"AB90*Dashboard!$C$26/1000","v":-32475762.640327867},{"$f":"AC90*Dashboard!$C$26/1000","v":-32809014.486488},{"$f":"AD90*Dashboard!$C$26/1000","v":-33142266.332648128},{"$f":"AE90*Dashboard!$C$26/1000","v":-33475518.178808261},{"$f":"AF90*Dashboard!$C$26/1000","v":-33808770.024968393},{"$f":"AG90*Dashboard!$C$26/1000","v":-34142021.871128522},{"$f":"AH90*Dashboard!$C$26/1000","v":-34475273.717288658},{"$f":"AI90*Dashboard!$C$26/1000","v":-34808525.563448787},{"$f":"AJ90*Dashboard!$C$26/1000","v":-35141777.409608915},{"$f":"AK90*Dashboard!$C$26/1000","v":-35475029.255769044},{"$f":"AL90*Dashboard!$C$26/1000","v":-35808281.101929173},{"$f":"AM90*Dashboard!$C$26/1000","v":-36141532.948089309},{"$f":"AN90*Dashboard!$C$26/1000","v":-36474784.794249438},{"$f":"AO90*Dashboard!$C$26/1000","v":-36808036.640409566},{"$f":"AP90*Dashboard!$C$26/1000","v":-37141288.486569703},{"$f":"AQ90*Dashboard!$C$26/1000","v":-37474540.332729839},{"$f":"AR90*Dashboard!$C$26/1000","v":-37807792.17888996},{"$f":"AS90*Dashboard!$C$26/1000","v":-38141044.025050096},{"$f":"AT90*Dashboard!$C$26/1000","v":-38474295.871210217},{"$f":"AU90*Dashboard!$C$26/1000","v":-38807547.717370346},{"$f":"AV90*Dashboard!$C$26/1000","v":-39140799.563530475},{"$f":"AW90*Dashboard!$C$26/1000","v":-39474051.409690596},{"$f":"AX90*Dashboard!$C$26/1000","v":-39807303.255850732},{"$f":"AY90*Dashboard!$C$26/1000","v":-40140555.102010854},{"$f":"AZ90*Dashboard!$C$26/1000","v":-40473806.948170982},{"$f":"BA90*Dashboard!$C$26/1000","v":-40807058.794331111},{"$f":"BB90*Dashboard!$C$26/1000","v":-41140310.64049124},{"$f":"BC90*Dashboard!$C$26/1000","v":-41473562.486651368},{"$f":"BD90*Dashboard!$C$26/1000","v":-41806814.33281149},{"$f":"BE90*Dashboard!$C$26/1000","v":-42140066.178971611},{"$f":"BF90*Dashboard!$C$26/1000","v":-42473318.02513174},{"$f":"BG90*Dashboard!$C$26/1000","v":-42806569.871291861},{"$f":"BH90*Dashboard!$C$26/1000","v":-43139821.717451997},{"$f":"BI90*Dashboard!$C$26/1000","v":-43473073.563612118},{"$f":"BJ90*Dashboard!$C$26/1000","v":-43806325.409772247},{"$f":"BK90*Dashboard!$C$26/1000","v":-44139577.255932376},{"$f":"BL90*Dashboard!$C$26/1000","v":-44472829.102092505},{"$f":"BM90*Dashboard!$C$26/1000","v":0},{"$f":"BN90*Dashboard!$C$26/1000","v":0},{"$f":"BO90*Dashboard!$C$26/1000","v":0},{"$f":"BP90*Dashboard!$C$26/1000","v":0},{"$f":"BQ90*Dashboard!$C$26/1000","v":0},{"$f":"BR90*Dashboard!$C$26/1000","v":0}]
["Incremetnal opex for hydrogen blend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12083178.48015826,12083178.48015826,12091076.847341983,12098792.367308177,12098792.367308177,5088440.0670293421,5096362.0570042524,5104307.9020369956,5104307.9020369956,5112336.7967421431,5112336.7967421431,5117845.4280189183,5123308.8221541215,5128792.0589638995,5134295.3147569615,5139818.7705967128,5145362.6123792874,5150927.0309112929,5156512.2219886957,5162118.3864757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Opex change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T154+T155","v":-17726569.390888557},{"$f":"U154+U155","v":-18059821.237048693},-18385174.716025099,-18710711.042219035,-19043962.888379168,-26387567.034818135,-26712896.891003355,-27038202.892130744,-27371454.738290872,-27696677.689745858,-28029929.535905987,-28357672.750789344,-28685461.202814274,-29013229.812164623,-29340978.402531698,-29668706.792852074,-29996414.797229629,-30324102.224857751,-30651768.879940476,-30979414.561613608,-36474784.794249438,-36808036.640409566,-37141288.486569703,-37474540.332729839,-37807792.17888996,-38141044.025050096,-38474295.871210217,-38807547.717370346,-39140799.563530475,-39474051.409690596,-39807303.255850732,-40140555.102010854,-40473806.948170982,-40807058.794331111,-41140310.64049124,-41473562.486651368,-41806814.33281149,-42140066.178971611,-42473318.02513174,-42806569.871291861,-43139821.717451997,-43473073.563612118,-43806325.409772247,-44139577.255932376,-44472829.102092505,0,0,0,0,0,0]

{"sheet":"ED_ACIL","index":31,"n_rows":156,"n_cols":70,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
[]
["ACIL Allen data",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Customers",null,null,null,null,null,null,null,null,2020,{"$f":"J3+1","v":2021},{"$f":"K3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P3,0)","v":791959},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q3,0)","v":800769},{"$f":"IF(Scenarios!$Q$67=4,Summary!R3,0)","v":810484},{"$f":"IF(Scenarios!$Q$67=4,Summary!S3,0)","v":820622},{"$f":"IF(Scenarios!$Q$67=4,Summary!T3,0)","v":831004},{"$f":"IF(Scenarios!$Q$67=4,Summary!U3,0)","v":839045.18480000005},{"$f":"IF(Scenarios!$Q$67=4,Summary!V3,0)","v":832789.81309776008},{"$f":"IF(Scenarios!$Q$67=4,Summary!W3,0)","v":824047.21180798858},{"$f":"IF(Scenarios!$Q$67=4,Summary!X3,0)","v":814207.83240311826},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y3,0)","v":801801.84263998643},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z3,0)","v":790208.99563795445},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA3,0)","v":774736.20145453024},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB3,0)","v":753153.20388900302},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC3,0)","v":723194.22171422478},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD3,0)","v":676424.08367171069},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE3,0)","v":620397.67215375823},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF3,0)","v":557561.160999574},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG3,0)","v":493463.42858777562},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH3,0)","v":428999.26755914208},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI3,0)","v":367027.07034241734},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ3,0)","v":319571.36747511616},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK3,0)","v":274781.99627871072},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL3,0)","v":231258.82469285163},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM3,0)","v":190468.04115901879},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN3,0)","v":149019.26260261453},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO3,0)","v":111607.98940472459},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP3,0)","v":80448.879044986636},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ3,0)","v":57784.173304615688},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR3,0)","v":52016.593446058148},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS3,0)","v":48347.930390963127},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT3,0)","v":48164.208255477468},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU3,0)","v":47981.184264106654},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV3,0)","v":47798.855763903048},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW3,0)","v":46889.220112000214},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX3,0)","v":33807.041075574612},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY3,0)","v":32405.57431948743},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ3,0)","v":32230.433137073378},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA3,0)","v":30419.957491152498},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB3,0)","v":30304.361652686119},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC3,0)","v":26875.20507840591},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD3,0)","v":21087.079299107969},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE3,0)","v":12936.948397771359},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL3,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM3,0)","v":0}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P4,0)","v":10789.092333603916},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q4,0)","v":12453.253763800882},{"$f":"IF(Scenarios!$Q$67=4,Summary!R4,0)","v":13398.154276630738},{"$f":"IF(Scenarios!$Q$67=4,Summary!S4,0)","v":13866.566079992754},{"$f":"IF(Scenarios!$Q$67=4,Summary!T4,0)","v":14156.956722579185},{"$f":"IF(Scenarios!$Q$67=4,Summary!U4,0)","v":11762},{"$f":"IF(Scenarios!$Q$67=4,Summary!V4,0)","v":672},{"$f":"IF(Scenarios!$Q$67=4,Summary!W4,0)","v":197},{"$f":"IF(Scenarios!$Q$67=4,Summary!X4,0)","v":119},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y4,0)","v":44},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z4,0)","v":57},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA4,0)","v":16},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB4,0)","v":3},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL4,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM4,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P5,0)","v":3609.9874846866746},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q5,0)","v":3643.0113669916941},{"$f":"IF(Scenarios!$Q$67=4,Summary!R5,0)","v":3683.5384820170161},{"$f":"IF(Scenarios!$Q$67=4,Summary!S5,0)","v":3728.2257146722395},{"$f":"IF(Scenarios!$Q$67=4,Summary!T5,0)","v":3774.8620803527137},{"$f":"IF(Scenarios!$Q$67=4,Summary!U5,0)","v":3720.8152},{"$f":"IF(Scenarios!$Q$67=4,Summary!V5,0)","v":6927.3717022399996},{"$f":"IF(Scenarios!$Q$67=4,Summary!W5,0)","v":8939.6012897714882},{"$f":"IF(Scenarios!$Q$67=4,Summary!X5,0)","v":9958.3794048703567},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y5,0)","v":12449.989763131849},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z5,0)","v":11649.847002031947},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA5,0)","v":15488.794183424227},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB5,0)","v":21585.997565527214},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC5,0)","v":29958.982174778212},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD5,0)","v":46770.138042514052},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE5,0)","v":56026.411517952503},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF5,0)","v":62836.511154184278},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG5,0)","v":64097.732411798381},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH5,0)","v":64464.161028633549},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI5,0)","v":61972.197216724737},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ5,0)","v":47455.702867301188},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK5,0)","v":44789.371196405438},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL5,0)","v":43523.171585859098},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM5,0)","v":40790.783533832837},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN5,0)","v":41448.778556404272},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO5,0)","v":37411.273197889932},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP5,0)","v":31159.110359737955},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ5,0)","v":22664.705740370948},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR5,0)","v":5767.5798585575394},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS5,0)","v":3668.6630550950208},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT5,0)","v":183.72213548565989},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU5,0)","v":183.02399137081437},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV5,0)","v":182.32850020360527},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW5,0)","v":909.63565190283157},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX5,0)","v":13082.179036425601},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY5,0)","v":1401.4667560871835},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ5,0)","v":175.14118241405225},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA5,0)","v":1810.4756459208788},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB5,0)","v":115.59583846637949},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC5,0)","v":3429.1565742802072},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD5,0)","v":5788.1257792979422},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE5,0)","v":8150.1309013366099},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL5,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM5,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P6,0)","v":13104.4112},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q6,0)","v":13298.6817792},{"$f":"IF(Scenarios!$Q$67=4,Summary!R6,0)","v":13496.060687667201},{"$f":"IF(Scenarios!$Q$67=4,Summary!S6,0)","v":13766.140729549948},{"$f":"IF(Scenarios!$Q$67=4,Summary!T6,0)","v":14040.382052102819},{"$f":"IF(Scenarios!$Q$67=4,Summary!U6,0)","v":14244.220523894408},{"$f":"IF(Scenarios!$Q$67=4,Summary!V6,0)","v":14437.24364179883},{"$f":"IF(Scenarios!$Q$67=4,Summary!W6,0)","v":14625.494667231635},{"$f":"IF(Scenarios!$Q$67=4,Summary!X6,0)","v":14807.992688562708},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y6,0)","v":14980.760717808458},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z6,0)","v":15168.837674937224},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA6,0)","v":15343.162324237475},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB6,0)","v":15493.789674940526},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC6,0)","v":15610.814516240764},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD6,0)","v":15670.371258175801},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE6,0)","v":15606.689773143098},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF6,0)","v":15540.263014050526},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG6,0)","v":15471.101961994324},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH6,0)","v":15395.217554146346},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI6,0)","v":15307.636683929761},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ6,0)","v":15194.406137194042},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK6,0)","v":15012.628512645266},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL6,0)","v":14688.577998594685},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM6,0)","v":14252.823686600306},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN6,0)","v":13868.812391853906},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO6,0)","v":13606.337142286491},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP6,0)","v":13410.911793717345},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ6,0)","v":13205.268146542476},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR6,0)","v":12940.447073956306},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS6,0)","v":12568.68528566048},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT6,0)","v":12197.410544517837},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU6,0)","v":11925.620902339766},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV6,0)","v":11722.918418730407},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW6,0)","v":11522.026745055486},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX6,0)","v":11255.938638075264},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY6,0)","v":10932.914883522963},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ6,0)","v":10658.18322398887},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA6,0)","v":10479.550491092914},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB6,0)","v":10338.632289128542},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC6,0)","v":10177.277759972028},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD6,0)","v":9948.5686489321397},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE6,0)","v":9663.7743743364117},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF6,0)","v":9401.1192768390665},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG6,0)","v":9363.5147997317108},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH6,0)","v":9326.0607405327846},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI6,0)","v":9288.7564975706537},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ6,0)","v":9251.6014715803703},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK6,0)","v":9214.5950656940495},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL6,0)","v":9177.7366854312731},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM6,0)","v":9141.0257386895482}]
["Gross new connections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P7,0)","v":247.98527999999999},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q7,0)","v":251.95304447999999},{"$f":"IF(Scenarios!$Q$67=4,Summary!R7,0)","v":255.98429319168},{"$f":"IF(Scenarios!$Q$67=4,Summary!S7,0)","v":260.08004188274685},{"$f":"IF(Scenarios!$Q$67=4,Summary!T7,0)","v":264.24132255287083},{"$f":"IF(Scenarios!$Q$67=4,Summary!U7,0)","v":260},{"$f":"IF(Scenarios!$Q$67=4,Summary!V7,0)","v":250},{"$f":"IF(Scenarios!$Q$67=4,Summary!W7,0)","v":246},{"$f":"IF(Scenarios!$Q$67=4,Summary!X7,0)","v":241},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y7,0)","v":232},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z7,0)","v":248},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA7,0)","v":235},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB7,0)","v":212},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC7,0)","v":179},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD7,0)","v":123},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL7,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM7,0)","v":0}]
["Disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P8,0)","v":56.774080000000005},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q8,0)","v":57.682465280000002},{"$f":"IF(Scenarios!$Q$67=4,Summary!R8,0)","v":58.605384724480004},{"$f":"IF(Scenarios!$Q$67=4,Summary!S8,0)","v":-10},{"$f":"IF(Scenarios!$Q$67=4,Summary!T8,0)","v":-10},{"$f":"IF(Scenarios!$Q$67=4,Summary!U8,0)","v":56.161528208411276},{"$f":"IF(Scenarios!$Q$67=4,Summary!V8,0)","v":56.976882095577636},{"$f":"IF(Scenarios!$Q$67=4,Summary!W8,0)","v":57.748974567195319},{"$f":"IF(Scenarios!$Q$67=4,Summary!X8,0)","v":58.50197866892654},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y8,0)","v":59.231970754250831},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z8,0)","v":59.923042871233832},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA8,0)","v":60.675350699748897},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB8,0)","v":61.372649296949902},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC8,0)","v":61.975158699762105},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD8,0)","v":63.443258064963054},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE8,0)","v":63.681485032703208},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF8,0)","v":66.426759092572397},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG8,0)","v":69.161052056202109},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH8,0)","v":75.884407847977286},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI8,0)","v":87.580870216585382},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ8,0)","v":113.23054673571905},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK8,0)","v":181.77762454877617},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL8,0)","v":324.05051405058106},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM8,0)","v":435.75431199437872},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN8,0)","v":384.01129474640123},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO8,0)","v":262.47524956741563},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP8,0)","v":195.42534856914597},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ8,0)","v":205.64364717486939},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR8,0)","v":264.82107258616992},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS8,0)","v":371.76178829582523},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT8,0)","v":371.27474114264191},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU8,0)","v":271.78964217807135},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV8,0)","v":202.70248360935906},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW8,0)","v":200.89167367492163},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX8,0)","v":266.08810698022194},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY8,0)","v":323.02375455230106},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ8,0)","v":274.73165953409188},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA8,0)","v":178.63273289595548},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB8,0)","v":140.91820196437166},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC8,0)","v":161.35452915651416},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD8,0)","v":228.70911103988811},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE8,0)","v":284.79427459572855},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF8,0)","v":262.65509749734565},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG8,0)","v":37.604477107356267},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH8,0)","v":37.454059198926842},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI8,0)","v":37.304242962131141},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ8,0)","v":37.155025990282617},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK8,0)","v":37.006405886321481},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL8,0)","v":36.858380262776201},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM8,0)","v":36.710946741725095}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P9,0)","v":2119.536951219512},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q9,0)","v":2170.2593659830459},{"$f":"IF(Scenarios!$Q$67=4,Summary!R9,0)","v":2222.1956134933798},{"$f":"IF(Scenarios!$Q$67=4,Summary!S9,0)","v":2275.3747418536868},{"$f":"IF(Scenarios!$Q$67=4,Summary!T9,0)","v":2329.8264943142262},{"$f":"IF(Scenarios!$Q$67=4,Summary!U9,0)","v":2352.3709891574726},{"$f":"IF(Scenarios!$Q$67=4,Summary!V9,0)","v":2334.8332508028293},{"$f":"IF(Scenarios!$Q$67=4,Summary!W9,0)","v":2310.3222447016128},{"$f":"IF(Scenarios!$Q$67=4,Summary!X9,0)","v":2282.7362802236116},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y9,0)","v":2247.9544938082204},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z9,0)","v":2215.4524576087974},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA9,0)","v":2172.0724909304026},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB9,0)","v":2111.5617839363513},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC9,0)","v":2027.5679278135335},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD9,0)","v":1896.4418360568354},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE9,0)","v":1739.364592221815},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF9,0)","v":1563.1943589891353},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG9,0)","v":1383.4881298994178},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH9,0)","v":1202.7545710979571},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI9,0)","v":1029.007553049438},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ9,0)","v":895.95939221442165},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK9,0)","v":770.38663483051027},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL9,0)","v":648.36383075577828},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM9,0)","v":534.00162768460143},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN9,0)","v":417.79465101821478},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO9,0)","v":312.90733942588582},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP9,0)","v":225.54876972540501},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ9,0)","v":162.00535486849461},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR9,0)","v":145.83520362669498},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS9,0)","v":135.54963534486703},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT9,0)","v":135.03454673055654},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU9,0)","v":134.52141545298042},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV9,0)","v":134.0102340742591},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW9,0)","v":131.45995364001809},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX9,0)","v":94.782383709636846},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY9,0)","v":90.853191576707843},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ9,0)","v":90.362160766947866},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA9,0)","v":85.286259655548733},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB9,0)","v":84.962171868857652},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC9,0)","v":75.348090781510493},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD9,0)","v":59.120336410855806},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE9,0)","v":36.270397173423589},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL9,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM9,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P10,0)","v":70},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q10,0)","v":68},{"$f":"IF(Scenarios!$Q$67=4,Summary!R10,0)","v":68},{"$f":"IF(Scenarios!$Q$67=4,Summary!S10,0)","v":68},{"$f":"IF(Scenarios!$Q$67=4,Summary!T10,0)","v":68},{"$f":"IF(Scenarios!$Q$67=4,Summary!U10,0)","v":68.657999921059357},{"$f":"IF(Scenarios!$Q$67=4,Summary!V10,0)","v":68.146130813627479},{"$f":"IF(Scenarios!$Q$67=4,Summary!W10,0)","v":67.430734873650707},{"$f":"IF(Scenarios!$Q$67=4,Summary!X10,0)","v":66.625590975990548},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y10,0)","v":65.610424618316017},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z10,0)","v":64.661796698187857},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA10,0)","v":63.39567763682011},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB10,0)","v":61.629568406953766},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC10,0)","v":59.178063013616402},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD10,0)","v":55.350922125135767},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE10,0)","v":50.766352155291138},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF10,0)","v":45.624520396978873},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG10,0)","v":40.379484507858855},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH10,0)","v":35.104464231245167},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI10,0)","v":30.033358182733629},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ10,0)","v":26.150118396912525},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK10,0)","v":22.485061139239193},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL10,0)","v":18.923615384659893},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM10,0)","v":15.585757467850065},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN10,0)","v":12.194056655536901},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO10,0)","v":9.1327397696295929},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP10,0)","v":6.5830294138886094},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ10,0)","v":4.7284053803758654},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR10,0)","v":4.2564516588752319},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS10,0)","v":3.9562496288651943},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT10,0)","v":3.9412158802755064},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU10,0)","v":3.9262392599304592},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV10,0)","v":3.9113195507427232},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW10,0)","v":3.8368852227137453},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX10,0)","v":2.7663871571485488},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY10,0)","v":2.6517069156407724},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ10,0)","v":2.6373753355230405},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA10,0)","v":2.4892264169587257},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB10,0)","v":2.4797673565742824},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC10,0)","v":2.1991638371555382},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD10,0)","v":1.7255288691021236},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE10,0)","v":1.0586140271869353},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL10,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM10,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P11,0)","v":104},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q11,0)","v":103},{"$f":"IF(Scenarios!$Q$67=4,Summary!R11,0)","v":103},{"$f":"IF(Scenarios!$Q$67=4,Summary!S11,0)","v":103},{"$f":"IF(Scenarios!$Q$67=4,Summary!T11,0)","v":103},{"$f":"IF(Scenarios!$Q$67=4,Summary!U11,0)","v":103.99667635101638},{"$f":"IF(Scenarios!$Q$67=4,Summary!V11,0)","v":103.22134520299457},{"$f":"IF(Scenarios!$Q$67=4,Summary!W11,0)","v":102.13773076450033},{"$f":"IF(Scenarios!$Q$67=4,Summary!X11,0)","v":100.91817456657391},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y11,0)","v":99.380496113037481},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z11,0)","v":97.943603822255128},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA11,0)","v":96.025805832242213},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB11,0)","v":93.350669792885839},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC11,0)","v":89.637360152977777},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD11,0)","v":83.840367336602696},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE11,0)","v":76.896092235220394},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF11,0)","v":69.10772942483564},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG11,0)","v":61.163042710433267},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH11,0)","v":53.172938467915479},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI11,0)","v":45.491704306199473},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ11,0)","v":39.609738160029274},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK11,0)","v":34.058254372671136},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL11,0)","v":28.663711538528958},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM11,0)","v":23.607838517478779},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN11,0)","v":18.470409345886779},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO11,0)","v":13.833414651056591},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP11,0)","v":9.9713533769195131},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ11,0)","v":7.162143443804621},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR11,0)","v":6.4472723656492485},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS11,0)","v":5.99255458489875},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT11,0)","v":5.9697828774761348},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU11,0)","v":5.9470977025417255},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV11,0)","v":5.9244987312720667},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW11,0)","v":5.8117526167575857},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX11,0)","v":4.1902628997985376},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY11,0)","v":4.0165560633970525},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ11,0)","v":3.9948479346893118},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA11,0)","v":3.7704458962757172},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB11,0)","v":3.7561182018698696},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC11,0)","v":3.3310864003973597},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD11,0)","v":2.6136687281988049},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE11,0)","v":1.6034888941213874},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL11,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM11,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P12,0)","v":807356.94815121952},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q12,0)","v":816408.94114518305},{"$f":"IF(Scenarios!$Q$67=4,Summary!R12,0)","v":826373.25630116055},{"$f":"IF(Scenarios!$Q$67=4,Summary!S12,0)","v":836834.5154714036},{"$f":"IF(Scenarios!$Q$67=4,Summary!T12,0)","v":847545.20854641707},{"$f":"IF(Scenarios!$Q$67=4,Summary!U12,0)","v":855814.430989324},{"$f":"IF(Scenarios!$Q$67=4,Summary!V12,0)","v":849733.25746637839},{"$f":"IF(Scenarios!$Q$67=4,Summary!W12,0)","v":841152.59718555992},{"$f":"IF(Scenarios!$Q$67=4,Summary!X12,0)","v":831466.10513744713},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y12,0)","v":819195.54877233459},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z12,0)","v":807755.89117102092},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA12,0)","v":792410.85775316728},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB12,0)","v":770913.5355860797},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC12,0)","v":740981.41958144563},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD12,0)","v":694130.08805540518},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE12,0)","v":637871.38896351366},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF12,0)","v":574779.35062243545},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG12,0)","v":510419.56120688765},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH12,0)","v":445685.51708708558},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI12,0)","v":383439.23964188551},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ12,0)","v":335727.49286108156},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK12,0)","v":290621.55474169838},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL12,0)","v":246643.3538491253},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM12,0)","v":205294.06006928903},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN12,0)","v":163336.53411148809},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO12,0)","v":125550.20004085766},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP12,0)","v":94101.893991220189},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ12,0)","v":71163.337354850839},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR12,0)","v":65113.579447665674},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS12,0)","v":61062.114116182238},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT12,0)","v":60506.56434548361},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU12,0)","v":60051.199918861879},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV12,0)","v":59665.620234989728},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW12,0)","v":58552.355448535185},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX12,0)","v":45164.71874741646},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY12,0)","v":43436.010657566141},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ12,0)","v":42985.610745099402},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA12,0)","v":40991.053914214201},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB12,0)","v":40734.191999241964},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC12,0)","v":37133.361179396998},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD12,0)","v":31099.107482048265},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE12,0)","v":22639.655272202504},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF12,0)","v":9401.1192768390665},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG12,0)","v":9363.5147997317108},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH12,0)","v":9326.0607405327846},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI12,0)","v":9288.7564975706537},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ12,0)","v":9251.6014715803703},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK12,0)","v":9214.5950656940495},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL12,0)","v":9177.7366854312731},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM12,0)","v":9141.0257386895482}]
[]
[]
["Volumes (TJ)",null,null,null,null,null,null,null,null,2020,{"$f":"J16+1","v":2021},{"$f":"K16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Residential B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P16,0)","v":9693.8209999999999},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q16,0)","v":9489.8819999999996},{"$f":"IF(Scenarios!$Q$67=4,Summary!R16,0)","v":9314.348},{"$f":"IF(Scenarios!$Q$67=4,Summary!S16,0)","v":9159.8420000000006},{"$f":"IF(Scenarios!$Q$67=4,Summary!T16,0)","v":9021.3539999999994},{"$f":"IF(Scenarios!$Q$67=4,Summary!U16,0)","v":8756.7124077462195},{"$f":"IF(Scenarios!$Q$67=4,Summary!V16,0)","v":8380.0502688285105},{"$f":"IF(Scenarios!$Q$67=4,Summary!W16,0)","v":8166.1169595526508},{"$f":"IF(Scenarios!$Q$67=4,Summary!X16,0)","v":7965.7873523907483},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y16,0)","v":7734.3855890744426},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z16,0)","v":7555.599960206845},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA16,0)","v":7294.6127009314159},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB16,0)","v":6972.6169492085774},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC16,0)","v":6572.527780490821},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD16,0)","v":6016.4662176842785},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE16,0)","v":5405.5723284862806},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF16,0)","v":4788.4004579549419},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG16,0)","v":4139.4444273995323},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH16,0)","v":3505.8968240776885},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI16,0)","v":2913.812481625896},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ16,0)","v":2459.0936062848559},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK16,0)","v":2046.4592893716415},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL16,0)","v":1662.2543547208345},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM16,0)","v":1333.8732760939454},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN16,0)","v":1034.6297113163787},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO16,0)","v":776.05422666893139},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP16,0)","v":558.34671778382881},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ16,0)","v":394.73552953942203},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR16,0)","v":346.0525702809411},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS16,0)","v":312.96951057793927},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT16,0)","v":306.72870676364965},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU16,0)","v":304.65698283225151},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV16,0)","v":303.43279282992916},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW16,0)","v":293.67784053950083},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX16,0)","v":205.2989261332869},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY16,0)","v":191.07863885157474},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ16,0)","v":186.72919874205519},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA16,0)","v":175.62122035826329},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB16,0)","v":174.65271500803271},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC16,0)","v":152.56047232155726},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD16,0)","v":116.02782776988779},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE16,0)","v":68.982910348184319},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL16,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM16,0)","v":0}]
["Commercial B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P17,0)","v":1300.8231083193743},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q17,0)","v":1291.5377069374824},{"$f":"IF(Scenarios!$Q$67=4,Summary!R17,0)","v":1282.3404250601234},{"$f":"IF(Scenarios!$Q$67=4,Summary!S17,0)","v":1276.4862156177521},{"$f":"IF(Scenarios!$Q$67=4,Summary!T17,0)","v":1273.8061809739711},{"$f":"IF(Scenarios!$Q$67=4,Summary!U17,0)","v":1218.7000272042624},{"$f":"IF(Scenarios!$Q$67=4,Summary!V17,0)","v":1198.9017217295038},{"$f":"IF(Scenarios!$Q$67=4,Summary!W17,0)","v":1196.0200231877398},{"$f":"IF(Scenarios!$Q$67=4,Summary!X17,0)","v":1189.7917327392727},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y17,0)","v":1184.8199319922844},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z17,0)","v":1191.4780347119627},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA17,0)","v":1184.8669924306544},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB17,0)","v":1173.8073566079481},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC17,0)","v":1158.2906466676634},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD17,0)","v":1136.3590775851685},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE17,0)","v":1109.4769233045811},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF17,0)","v":1088.2870025731497},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG17,0)","v":1059.9580420341888},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH17,0)","v":1030.6614833146964},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI17,0)","v":1000.0041711775807},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ17,0)","v":968.45758149665187},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK17,0)","v":930.55326081712371},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL17,0)","v":884.90626207460139},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM17,0)","v":839.2284521473598},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN17,0)","v":805.71061310760967},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO17,0)","v":783.44212135461623},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP17,0)","v":763.31147125110567},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ17,0)","v":737.20065687566034},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR17,0)","v":704.90109017599434},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS17,0)","v":667.95938693362223},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT17,0)","v":636.04878976363216},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU17,0)","v":614.02636815953724},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV17,0)","v":596.12147869729586},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW17,0)","v":574.4734508811423},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX17,0)","v":545.77788092839103},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY17,0)","v":516.12946272748536},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ17,0)","v":492.54965621541186},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA17,0)","v":476.90670822653749},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB17,0)","v":463.13282614390261},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC17,0)","v":445.7466131682869},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD17,0)","v":423.07490473598335},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE17,0)","v":399.05853869102515},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF17,0)","v":378.5942974249885},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG17,0)","v":400.14191361680878},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH17,0)","v":388.47717280465992},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI17,0)","v":376.92334278159711},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ17,0)","v":365.47921497920714},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK17,0)","v":354.14360394309261},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL17,0)","v":342.91534651401798},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM17,0)","v":331.79330105028134}]
["Commercial B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P18,0)","v":2153.9616542426993},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q18,0)","v":2143.1690046730478},{"$f":"IF(Scenarios!$Q$67=4,Summary!R18,0)","v":2132.4304654576667},{"$f":"IF(Scenarios!$Q$67=4,Summary!S18,0)","v":2121.7457653072452},{"$f":"IF(Scenarios!$Q$67=4,Summary!T18,0)","v":2111.1146342926213},{"$f":"IF(Scenarios!$Q$67=4,Summary!U18,0)","v":2002.5430585982742},{"$f":"IF(Scenarios!$Q$67=4,Summary!V18,0)","v":1921.5462980117634},{"$f":"IF(Scenarios!$Q$67=4,Summary!W18,0)","v":1864.7432120298231},{"$f":"IF(Scenarios!$Q$67=4,Summary!X18,0)","v":1802.6467972307739},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y18,0)","v":1739.7508071893515},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z18,0)","v":1695.2441626930138},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA18,0)","v":1626.4941247805962},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB18,0)","v":1543.7554179382369},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC18,0)","v":1444.5490401136408},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD18,0)","v":1313.6458399906244},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE18,0)","v":1174.7581227246708},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF18,0)","v":1034.2219278753155},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG18,0)","v":890.26623389968665},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH18,0)","v":751.67923068876303},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI18,0)","v":623.53696151283236},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ18,0)","v":526.17247311473034},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK18,0)","v":436.89701352349255},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL18,0)","v":354.73400300757169},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM18,0)","v":283.34422921775695},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN18,0)","v":216.96504271995693},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO18,0)","v":159.71332055326704},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP18,0)","v":112.81800986672893},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ18,0)","v":78.762828408022244},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR18,0)","v":68.524349706566966},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS18,0)","v":61.515975793769137},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT18,0)","v":59.498770393589709},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU18,0)","v":57.882796522851727},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV18,0)","v":56.297698772991509},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW18,0)","v":53.496864339281224},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX18,0)","v":37.031323716330952},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY18,0)","v":34.090706554685433},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ18,0)","v":32.71511272924095},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA18,0)","v":29.947052880150121},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB18,0)","v":28.898865373323606},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC18,0)","v":24.63372592356837},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD18,0)","v":18.426739460495515},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE18,0)","v":10.763676232723011},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL18,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM18,0)","v":0}]
["Industrial A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P19,0)","v":13178.431318346289},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q19,0)","v":13378.659201057199},{"$f":"IF(Scenarios!$Q$67=4,Summary!R19,0)","v":13876.85064817642},{"$f":"IF(Scenarios!$Q$67=4,Summary!S19,0)","v":13854.511342004718},{"$f":"IF(Scenarios!$Q$67=4,Summary!T19,0)","v":13821.128324177955},{"$f":"IF(Scenarios!$Q$67=4,Summary!U19,0)","v":12862.024577992112},{"$f":"IF(Scenarios!$Q$67=4,Summary!V19,0)","v":12591.411435557884},{"$f":"IF(Scenarios!$Q$67=4,Summary!W19,0)","v":12515.320131752866},{"$f":"IF(Scenarios!$Q$67=4,Summary!X19,0)","v":12386.214903203305},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y19,0)","v":12251.877910676105},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z19,0)","v":12261.719612208241},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA19,0)","v":12060.450419819204},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB19,0)","v":11733.753960551378},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC19,0)","v":11254.304179613035},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD19,0)","v":10493.73132178874},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE19,0)","v":9633.9958302353007},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF19,0)","v":8714.2276159992325},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG19,0)","v":7706.0435239955541},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH19,0)","v":6686.0651834737246},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI19,0)","v":5701.8982580822794},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ19,0)","v":4950.3666182241641},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK19,0)","v":4229.766932368294},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL19,0)","v":3537.0649170525821},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM19,0)","v":2916.0005242489619},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN19,0)","v":2310.8060933302327},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO19,0)","v":1762.838660460751},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP19,0)","v":1290.0087834455016},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ19,0)","v":932.02379255571145},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR19,0)","v":838.98842769314058},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS19,0)","v":780.10759736895329},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT19,0)","v":783.22825634546894},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU19,0)","v":792.59368168778917},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV19,0)","v":802.45716357491392},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW19,0)","v":793.23015380168283},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX19,0)","v":570.92302953122112},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY19,0)","v":547.44204647553602},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ19,0)","v":548.59818265495483},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA19,0)","v":525.68138337680978},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB19,0)","v":531.5792209228498},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC19,0)","v":474.82820084291012},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD19,0)","v":372.35956571973804},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE19,0)","v":228.53135553938029},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL19,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM19,0)","v":0}]
["Industrial A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P20,0)","v":1899.848298205955},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q20,0)","v":1886.4181893921855},{"$f":"IF(Scenarios!$Q$67=4,Summary!R20,0)","v":1882.2504619589345},{"$f":"IF(Scenarios!$Q$67=4,Summary!S20,0)","v":1877.3506598765707},{"$f":"IF(Scenarios!$Q$67=4,Summary!T20,0)","v":1872.5233433756232},{"$f":"IF(Scenarios!$Q$67=4,Summary!U20,0)","v":1742.4003943968914},{"$f":"IF(Scenarios!$Q$67=4,Summary!V20,0)","v":1679.3896263700185},{"$f":"IF(Scenarios!$Q$67=4,Summary!W20,0)","v":1646.0105038315851},{"$f":"IF(Scenarios!$Q$67=4,Summary!X20,0)","v":1605.7242647700289},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y20,0)","v":1566.1050826047365},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z20,0)","v":1547.0194859383889},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA20,0)","v":1500.4005576559605},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB20,0)","v":1438.974195249006},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC20,0)","v":1360.0869548167373},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD20,0)","v":1249.4256410607177},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE20,0)","v":1130.3994278005428},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF20,0)","v":1007.8290730064577},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG20,0)","v":878.10702028870492},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH20,0)","v":750.46983088860611},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI20,0)","v":630.26527917228884},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ20,0)","v":538.80685073031646},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK20,0)","v":453.10130769556184},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL20,0)","v":372.83132591733136},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM20,0)","v":302.60190310740489},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN20,0)","v":236.33277572550654},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO20,0)","v":177.79923766547583},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP20,0)","v":128.28680081813411},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ20,0)","v":91.318449817826377},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR20,0)","v":80.942173690499999},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS20,0)","v":74.10182919917122},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT20,0)","v":73.297124275604006},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU20,0)","v":73.13266159769114},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV20,0)","v":73.017301902864943},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW20,0)","v":71.12994180197957},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX20,0)","v":50.406571528413011},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY20,0)","v":47.59162411452381},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ20,0)","v":46.987876912783904},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA20,0)","v":44.393084128912058},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB20,0)","v":44.265921025122694},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC20,0)","v":38.964924460933993},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD20,0)","v":30.088980843724936},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE20,0)","v":18.183701568790525},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL20,0)","v":0},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM20,0)","v":0}]
["ATCO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!$Q$67=4,Summary!P21,0)","v":28226.885379114316},{"$f":"IF(Scenarios!$Q$67=4,Summary!Q21,0)","v":28189.666102059913},{"$f":"IF(Scenarios!$Q$67=4,Summary!R21,0)","v":28488.220000653146},{"$f":"IF(Scenarios!$Q$67=4,Summary!S21,0)","v":28289.935982806284},{"$f":"IF(Scenarios!$Q$67=4,Summary!T21,0)","v":28099.92648282017},{"$f":"IF(Scenarios!$Q$67=4,Summary!U21,0)","v":26582.38046593776},{"$f":"IF(Scenarios!$Q$67=4,Summary!V21,0)","v":25771.29935049768},{"$f":"IF(Scenarios!$Q$67=4,Summary!W21,0)","v":25388.210830354667},{"$f":"IF(Scenarios!$Q$67=4,Summary!X21,0)","v":24950.16505033413},{"$f":"IF(Scenarios!$Q$67=4,Summary!Y21,0)","v":24476.93932153692},{"$f":"IF(Scenarios!$Q$67=4,Summary!Z21,0)","v":24251.06125575845},{"$f":"IF(Scenarios!$Q$67=4,Summary!AA21,0)","v":23666.824795617835},{"$f":"IF(Scenarios!$Q$67=4,Summary!AB21,0)","v":22862.907879555147},{"$f":"IF(Scenarios!$Q$67=4,Summary!AC21,0)","v":21789.758601701895},{"$f":"IF(Scenarios!$Q$67=4,Summary!AD21,0)","v":20209.628098109533},{"$f":"IF(Scenarios!$Q$67=4,Summary!AE21,0)","v":18454.202632551373},{"$f":"IF(Scenarios!$Q$67=4,Summary!AF21,0)","v":16632.966077409099},{"$f":"IF(Scenarios!$Q$67=4,Summary!AG21,0)","v":14673.819247617666},{"$f":"IF(Scenarios!$Q$67=4,Summary!AH21,0)","v":12724.772552443477},{"$f":"IF(Scenarios!$Q$67=4,Summary!AI21,0)","v":10869.517151570877},{"$f":"IF(Scenarios!$Q$67=4,Summary!AJ21,0)","v":9442.8971298507186},{"$f":"IF(Scenarios!$Q$67=4,Summary!AK21,0)","v":8096.7778037761136},{"$f":"IF(Scenarios!$Q$67=4,Summary!AL21,0)","v":6811.7908627729203},{"$f":"IF(Scenarios!$Q$67=4,Summary!AM21,0)","v":5675.048384815429},{"$f":"IF(Scenarios!$Q$67=4,Summary!AN21,0)","v":4604.4442361996844},{"$f":"IF(Scenarios!$Q$67=4,Summary!AO21,0)","v":3659.8475667030416},{"$f":"IF(Scenarios!$Q$67=4,Summary!AP21,0)","v":2852.771783165299},{"$f":"IF(Scenarios!$Q$67=4,Summary!AQ21,0)","v":2234.0412571966426},{"$f":"IF(Scenarios!$Q$67=4,Summary!AR21,0)","v":2039.4086115471432},{"$f":"IF(Scenarios!$Q$67=4,Summary!AS21,0)","v":1896.6542998734549},{"$f":"IF(Scenarios!$Q$67=4,Summary!AT21,0)","v":1858.8016475419445},{"$f":"IF(Scenarios!$Q$67=4,Summary!AU21,0)","v":1842.2924908001207},{"$f":"IF(Scenarios!$Q$67=4,Summary!AV21,0)","v":1831.3264357779954},{"$f":"IF(Scenarios!$Q$67=4,Summary!AW21,0)","v":1786.0082513635869},{"$f":"IF(Scenarios!$Q$67=4,Summary!AX21,0)","v":1409.437731837643},{"$f":"IF(Scenarios!$Q$67=4,Summary!AY21,0)","v":1336.3324787238053},{"$f":"IF(Scenarios!$Q$67=4,Summary!AZ21,0)","v":1307.5800272544466},{"$f":"IF(Scenarios!$Q$67=4,Summary!BA21,0)","v":1252.5494489706725},{"$f":"IF(Scenarios!$Q$67=4,Summary!BB21,0)","v":1242.5295484732314},{"$f":"IF(Scenarios!$Q$67=4,Summary!BC21,0)","v":1136.7339367172567},{"$f":"IF(Scenarios!$Q$67=4,Summary!BD21,0)","v":959.97801852982957},{"$f":"IF(Scenarios!$Q$67=4,Summary!BE21,0)","v":725.52018238010328},{"$f":"IF(Scenarios!$Q$67=4,Summary!BF21,0)","v":378.5942974249885},{"$f":"IF(Scenarios!$Q$67=4,Summary!BG21,0)","v":400.14191361680878},{"$f":"IF(Scenarios!$Q$67=4,Summary!BH21,0)","v":388.47717280465992},{"$f":"IF(Scenarios!$Q$67=4,Summary!BI21,0)","v":376.92334278159711},{"$f":"IF(Scenarios!$Q$67=4,Summary!BJ21,0)","v":365.47921497920714},{"$f":"IF(Scenarios!$Q$67=4,Summary!BK21,0)","v":354.14360394309261},{"$f":"IF(Scenarios!$Q$67=4,Summary!BL21,0)","v":342.91534651401798},{"$f":"IF(Scenarios!$Q$67=4,Summary!BM21,0)","v":331.79330105028134}]
[]
["ACIL Allen data in ATCO format",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T20","v":12862.024577992112},12591.411435557884,12515.320131752866,12386.214903203305,12251.877910676105,12261.719612208241,12060.450419819204,11733.753960551378,11254.304179613035,10493.73132178874,9633.9958302353007,8714.2276159992325,7706.0435239955541,6686.0651834737246,5701.8982580822794,4950.3666182241641,4229.766932368294,3537.0649170525821,2916.0005242489619,2310.8060933302327,1762.838660460751,1290.0087834455016,932.02379255571145,838.98842769314058,780.10759736895329,783.22825634546894,792.59368168778917,802.45716357491392,793.23015380168283,570.92302953122112,547.44204647553602,548.59818265495483,525.68138337680978,531.5792209228498,474.82820084291012,372.35956571973804,228.53135553938029,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1742.4003943968914,1679.3896263700185,1646.0105038315851,1605.7242647700289,1566.1050826047365,1547.0194859383889,1500.4005576559605,1438.974195249006,1360.0869548167373,1249.4256410607177,1130.3994278005428,1007.8290730064577,878.10702028870492,750.46983088860611,630.26527917228884,538.80685073031646,453.10130769556184,372.83132591733136,302.60190310740489,236.33277572550654,177.79923766547583,128.28680081813411,91.318449817826377,80.942173690499999,74.10182919917122,73.297124275604006,73.13266159769114,73.017301902864943,71.12994180197957,50.406571528413011,47.59162411452381,46.987876912783904,44.393084128912058,44.265921025122694,38.964924460933993,30.088980843724936,18.183701568790525,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T19","v":2002.5430585982742},1921.5462980117634,1864.7432120298231,1802.6467972307739,1739.7508071893515,1695.2441626930138,1626.4941247805962,1543.7554179382369,1444.5490401136408,1313.6458399906244,1174.7581227246708,1034.2219278753155,890.26623389968665,751.67923068876303,623.53696151283236,526.17247311473034,436.89701352349255,354.73400300757169,283.34422921775695,216.96504271995693,159.71332055326704,112.81800986672893,78.762828408022244,68.524349706566966,61.515975793769137,59.498770393589709,57.882796522851727,56.297698772991509,53.496864339281224,37.031323716330952,34.090706554685433,32.71511272924095,29.947052880150121,28.898865373323606,24.63372592356837,18.426739460495515,10.763676232723011,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T18","v":1218.7000272042624},1198.9017217295038,1196.0200231877398,1189.7917327392727,1184.8199319922844,1191.4780347119627,1184.8669924306544,1173.8073566079481,1158.2906466676634,1136.3590775851685,1109.4769233045811,1088.2870025731497,1059.9580420341888,1030.6614833146964,1000.0041711775807,968.45758149665187,930.55326081712371,884.90626207460139,839.2284521473598,805.71061310760967,783.44212135461623,763.31147125110567,737.20065687566034,704.90109017599434,667.95938693362223,636.04878976363216,614.02636815953724,596.12147869729586,574.4734508811423,545.77788092839103,516.12946272748536,492.54965621541186,476.90670822653749,463.13282614390261,445.7466131682869,423.07490473598335,399.05853869102515,378.5942974249885,400.14191361680878,388.47717280465992,376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T17","v":8756.7124077462195},8380.0502688285105,8166.1169595526508,7965.7873523907483,7734.3855890744426,7555.599960206845,7294.6127009314159,6972.6169492085774,6572.527780490821,6016.4662176842785,5405.5723284862806,4788.4004579549419,4139.4444273995323,3505.8968240776885,2913.812481625896,2459.0936062848559,2046.4592893716415,1662.2543547208345,1333.8732760939454,1034.6297113163787,776.05422666893139,558.34671778382881,394.73552953942203,346.0525702809411,312.96951057793927,306.72870676364965,304.65698283225151,303.43279282992916,293.67784053950083,205.2989261332869,191.07863885157474,186.72919874205519,175.62122035826329,174.65271500803271,152.56047232155726,116.02782776988779,68.982910348184319,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:O31)","v":0},0,0,0,0,26582.380465937764,25771.299350497677,25388.210830354667,24950.16505033413,24476.93932153692,24251.06125575845,23666.824795617831,22862.907879555147,21789.758601701898,20209.62809810953,18454.202632551376,16632.966077409095,14673.819247617666,12724.772552443479,10869.517151570875,9442.8971298507204,8096.7778037761127,6811.7908627729212,5675.048384815429,4604.4442361996844,3659.8475667030411,2852.771783165299,2234.0412571966426,2039.408611547143,1896.6542998734551,1858.8016475419442,1842.2924908001207,1831.3264357779956,1786.0082513635866,1409.4377318376428,1336.3324787238053,1307.5800272544466,1252.5494489706728,1242.5295484732314,1136.7339367172567,959.97801852982968,725.52018238010328,378.5942974249885,400.14191361680878,388.47717280465992,376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134]
[]
["Disconnections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S11-T11<0,0,S11-T11)","v":0},-0.51186910743187752,-0.71539593997677287,-0.80514389766015881,-1.0151663576745307,-0.94862792012816044,-1.2661190613677462,-1.7661092298663448,-2.4515053933373636,-3.8271408884806348,-4.5845699698446296,-5.1418317583122644,-5.2450358891200182,-5.275020276613688,-5.0711060485115382,-3.8832397858211039,-3.6650572576733325,-3.5614457545792995,-3.3378579168098277,-3.3917008123131644,-3.0613168859073081,-2.5497103557409835,-1.854624033512744,-0.47195372150063353,-0.30020203001003765,-1.5033748589687868E-2,-1.4976620345047209E-2,-1.4919709187735997E-2,-7.443432802897787E-2,-1.0704980655651966,-0.11468024150777634,-1.4331580117731946E-2,-0.14814891856431478,-9.4590603844433296E-3,-0.28060351941874417,-0.47363496805341465,-0.66691484191518824,-1.0586140271869353,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.77533114802180592,-1.0836144384942372,-1.2195561979264227,-1.5376784535364294,-1.4368922907823531,-1.9177979900129145,-2.6751360393563743,-3.7133096399080614,-5.7969928163750808,-6.9442751013823028,-7.7883628103847542,-7.9446867144023727,-7.9901042425177877,-7.6812341617160058,-5.8819661461701997,-5.5514837873581371,-5.3945428341421788,-5.0558730210501786,-5.1374291715920002,-4.6369946948301877,-3.8620612741370781,-2.8092099331148921,-0.71487107815537243,-0.45471778075049851,-2.277170742261525E-2,-2.2685174934409247E-2,-2.2598971269658819E-2,-0.11274611451448102,-1.6214897169590481,-0.1737068364014851,-2.1708128707740748E-2,-0.22440203841359452,-1.4327694405847691E-2,-0.42503180147250985,-0.71741767219855479,-1.0101798340774175,-1.6034888941213874,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S10-T10<0,0,S10-T10)","v":0},-17.537738354643352,-24.511006101216481,-27.585964478001188,-34.781786415391252,-32.502036199422946,-43.379966678394794,-60.510706994051361,-83.99385612281776,-131.12609175669809,-157.07724383502045,-176.17023323267972,-179.70622908971745,-180.73355880146073,-173.74701804851907,-133.04816083501635,-125.57275738391138,-122.02280407473199,-114.36220307117685,-116.20697666638665,-104.88731159232896,-87.358569700480814,-63.543414856910402,-16.17015124179963,-10.285568281827949,-0.51508861431048558,-0.51313127757612165,-0.51118137872131797,-2.5502804342410172,-36.677569930381239,-3.9291921329290034,-0.49103080975997671,-5.0759011113991335,-0.32408778669108074,-9.6140810873471594,-16.227754370654687,-22.849939237432217,-36.270397173423589,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S9","v":10},-56.161528208411276,-56.976882095577636,-57.748974567195319,-58.50197866892654,-59.231970754250831,-59.923042871233832,-60.675350699748897,-61.372649296949902,-61.975158699762105,-63.443258064963054,-63.681485032703208,-66.426759092572397,-69.161052056202109,-75.884407847977286,-87.580870216585382,-113.23054673571905,-181.77762454877617,-324.05051405058106,-435.75431199437872,-384.01129474640123,-262.47524956741563,-195.42534856914597,-205.64364717486939,-264.82107258616992,-371.76178829582523,-371.27474114264191,-271.78964217807135,-202.70248360935906,-200.89167367492163,-266.08810698022194,-323.02375455230106,-274.73165953409188,-178.63273289595548,-140.91820196437166,-161.35452915651416,-228.70911103988811,-284.79427459572855,-262.65509749734565,-37.604477107356267,-37.454059198926842,-37.304242962131141,-37.155025990282617,-37.006405886321481,-36.858380262776201]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T6","v":-3720.8152},-6927.3717022399996,-8939.6012897714882,-9958.3794048703567,-12449.989763131849,-11649.847002031947,-15488.794183424227,-21585.997565527214,-29958.982174778212,-46770.138042514052,-56026.411517952503,-62836.511154184278,-64097.732411798381,-64464.161028633549,-61972.197216724737,-47455.702867301188,-44789.371196405438,-43523.171585859098,-40790.783533832837,-41448.778556404272,-37411.273197889932,-31159.110359737955,-22664.705740370948,-5767.5798585575394,-3668.6630550950208,-183.72213548565989,-183.02399137081437,-182.32850020360527,-909.63565190283157,-13082.179036425601,-1401.4667560871835,-175.14118241405225,-1810.4756459208788,-115.59583846637949,-3429.1565742802072,-5788.1257792979422,-8150.1309013366099,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O35:O39)","v":0},0,0,0,0,-3710.8152,-7002.3581690585079,-9022.8881883467529,-10045.739044011139,-12545.826373027377,-11743.966529196532,-15595.281110025237,-21711.624868490238,-30110.513495231226,-46972.863426675365,-56258.460864923713,-63089.293067018356,-64357.055122584192,-64727.320764010343,-62234.58098283146,-47686.097104284781,-45037.391041570103,-43835.928003071327,-41237.589981892452,-42009.268975048944,-37907.870115809397,-31515.355950635731,-22928.338337763631,-5990.5804817738644,-3944.5246157737793,-556.03681785180788,-554.84952558631187,-454.66684244085536,-1115.0755963889751,-13322.440267813428,-1671.7724422782437,-498.69200748493876,-2090.6557575233478,-294.57644590381631,-3580.3944926528175,-5966.8991154653631,-8403.3670462899227,-323.72677469046045,-262.65509749734565,-37.604477107356267,-37.454059198926842,-37.304242962131141,-37.155025990282617,-37.006405886321481,-36.858380262776201]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T11>S11,T11-S11,0)","v":0.65799992105935701},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99667635101637586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T10>S10,T10-S10,0)","v":22.544494843246412},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T8","v":260},250,246,241,232,248,235,212,179,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":11762},672,197,119,44,57,16,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O43:O47)","v":0},0,0,0,0,12046.199171115322,922,443,360,276,305,251,215,179,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":68.657999921059357},68.146130813627479,67.430734873650707,66.625590975990548,65.610424618316017,64.661796698187857,63.39567763682011,61.629568406953766,59.178063013616402,55.350922125135767,50.766352155291138,45.624520396978873,40.379484507858855,35.104464231245167,30.033358182733629,26.150118396912525,22.485061139239193,18.923615384659893,15.585757467850065,12.194056655536901,9.1327397696295929,6.5830294138886094,4.7284053803758654,4.2564516588752319,3.9562496288651943,3.9412158802755064,3.9262392599304592,3.9113195507427232,3.8368852227137453,2.7663871571485488,2.6517069156407724,2.6373753355230405,2.4892264169587257,2.4797673565742824,2.1991638371555382,1.7255288691021236,1.0586140271869353,0,0,0,0,0,0,0,0]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103.99667635101638,103.22134520299457,102.13773076450033,100.91817456657391,99.380496113037481,97.943603822255128,96.025805832242213,93.350669792885839,89.637360152977777,83.840367336602696,76.896092235220394,69.10772942483564,61.163042710433267,53.172938467915479,45.491704306199473,39.609738160029274,34.058254372671136,28.663711538528958,23.607838517478779,18.470409345886779,13.833414651056591,9.9713533769195131,7.162143443804621,6.4472723656492485,5.99255458489875,5.9697828774761348,5.9470977025417255,5.9244987312720667,5.8117526167575857,4.1902628997985376,4.0165560633970525,3.9948479346893118,3.7704458962757172,3.7561182018698696,3.3310864003973597,2.6136687281988049,1.6034888941213874,0,0,0,0,0,0,0,0]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":2352.3709891574726},2334.8332508028293,2310.3222447016128,2282.7362802236116,2247.9544938082204,2215.4524576087974,2172.0724909304026,2111.5617839363513,2027.5679278135335,1896.4418360568354,1739.364592221815,1563.1943589891353,1383.4881298994178,1202.7545710979571,1029.007553049438,895.95939221442165,770.38663483051027,648.36383075577828,534.00162768460143,417.79465101821478,312.90733942588582,225.54876972540501,162.00535486849461,145.83520362669498,135.54963534486703,135.03454673055654,134.52141545298042,134.0102340742591,131.45995364001809,94.782383709636846,90.853191576707843,90.362160766947866,85.286259655548733,84.962171868857652,75.348090781510493,59.120336410855806,36.270397173423589,0,0,0,0,0,0,0,0]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7","v":14244.220523894408},14437.24364179883,14625.494667231635,14807.992688562708,14980.760717808458,15168.837674937224,15343.162324237475,15493.789674940526,15610.814516240764,15670.371258175801,15606.689773143098,15540.263014050526,15471.101961994324,15395.217554146346,15307.636683929761,15194.406137194042,15012.628512645266,14688.577998594685,14252.823686600306,13868.812391853906,13606.337142286491,13410.911793717345,13205.268146542476,12940.447073956306,12568.68528566048,12197.410544517837,11925.620902339766,11722.918418730407,11522.026745055486,11255.938638075264,10932.914883522963,10658.18322398887,10479.550491092914,10338.632289128542,10177.277759972028,9948.5686489321397,9663.7743743364117,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4","v":839045.18480000005},832789.81309776008,824047.21180798858,814207.83240311826,801801.84263998643,790208.99563795445,774736.20145453024,753153.20388900302,723194.22171422478,676424.08367171069,620397.67215375823,557561.160999574,493463.42858777562,428999.26755914208,367027.07034241734,319571.36747511616,274781.99627871072,231258.82469285163,190468.04115901879,149019.26260261453,111607.98940472459,80448.879044986636,57784.173304615688,52016.593446058148,48347.930390963127,48164.208255477468,47981.184264106654,47798.855763903048,46889.220112000214,33807.041075574612,32405.57431948743,32230.433137073378,30419.957491152498,30304.361652686119,26875.20507840591,21087.079299107969,12936.948397771359,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O51:O55)","v":0},0,0,0,0,855814.430989324,849733.25746637839,841152.59718556004,831466.10513744713,819195.54877233447,807755.89117102092,792410.85775316716,770913.5355860797,740981.41958144563,694130.08805540507,637871.38896351366,574779.35062243545,510419.56120688765,445685.51708708552,383439.23964188545,335727.49286108156,290621.55474169843,246643.35384912527,205294.06006928903,163336.53411148809,125550.20004085766,94101.893991220189,71163.337354850839,65113.579447665674,61062.114116182238,60506.56434548361,60051.199918861872,59665.620234989728,58552.355448535192,45164.71874741646,43436.010657566141,42985.61074509941,40991.053914214193,40734.191999241964,37133.361179397005,31099.107482048265,22639.655272202501,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482]
[]
["Change from base case Volume and customers: Negative is a decrease compared to base case",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
["Volume"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T27-Active_Scenario!T56","v":-2173.799425657824},{"$f":"U27-Active_Scenario!U56","v":-2593.8487085491633},{"$f":"V27-Active_Scenario!V56","v":-2811.3768919414288},{"$f":"W27-Active_Scenario!W56","v":-3073.6581612611644},{"$f":"X27-Active_Scenario!X56","v":-3332.6487777942621},{"$f":"Y27-Active_Scenario!Y56","v":-3268.9158057589066},{"$f":"Z27-Active_Scenario!Z56","v":-3416.2937276447228},{"$f":"AA27-Active_Scenario!AA56","v":-3689.098916409328},{"$f":"AB27-Active_Scenario!AB56","v":-4114.6574268444529},{"$f":"AC27-Active_Scenario!AC56","v":-4821.3390141655236},{"$f":"AD27-Active_Scenario!AD56","v":-5627.1832352157453},{"$f":"AE27-Active_Scenario!AE56","v":-6493.0601789485918},{"$f":"AF27-Active_Scenario!AF56","v":-7447.3530004490522},{"$f":"AG27-Active_Scenario!AG56","v":-8413.4400704676591},{"$f":"AH27-Active_Scenario!AH56","v":-9343.7157253558853},{"$f":"AI27-Active_Scenario!AI56","v":-10041.35609471078},{"$f":"AJ27-Active_Scenario!AJ56","v":-10708.064510063428},{"$f":"AK27-Active_Scenario!AK56","v":-11346.875254875922},{"$f":"AL27-Active_Scenario!AL56","v":-11914.048377176321},{"$f":"AM27-Active_Scenario!AM56","v":-12465.351537591829},{"$f":"AN27-Active_Scenario!AN56","v":-12959.427699958092},{"$f":"AO27-Active_Scenario!AO56","v":-13378.366306470118},{"$f":"AP27-Active_Scenario!AP56","v":-13682.46002685669},{"$f":"AQ27-Active_Scenario!AQ56","v":-13721.60412121604},{"$f":"AR27-Active_Scenario!AR56","v":-13726.593681037009},{"$f":"AS27-Active_Scenario!AS56","v":-13669.581751557271},{"$f":"AT27-Active_Scenario!AT56","v":-13606.325055711732},{"$f":"AU27-Active_Scenario!AU56","v":-13542.570303321385},{"$f":"AV27-Active_Scenario!AV56","v":-13497.906042591396},{"$f":"AW27-Active_Scenario!AW56","v":-13666.321896358639},{"$f":"AX27-Active_Scenario!AX56","v":-13635.911608911103},{"$f":"AY27-Active_Scenario!AY56","v":-13580.864202228464},{"$f":"AZ27-Active_Scenario!AZ56","v":-13549.88973100339},{"$f":"BA27-Active_Scenario!BA56","v":-13490.100622954127},{"$f":"BB27-Active_Scenario!BB56","v":-13492.960372530848},{"$f":"BC27-Active_Scenario!BC56","v":-13541.537737150798},{"$f":"BD27-Active_Scenario!BD56","v":-13631.474676827938},{"$f":"BE27-Active_Scenario!BE56","v":-13806.114761864095},{"$f":"BF27-Active_Scenario!BF56","v":-13752.223491360877},{"$f":"BG27-Active_Scenario!BG56","v":-13698.332220857656},{"$f":"BH27-Active_Scenario!BH56","v":-13644.440950354436},{"$f":"BI27-Active_Scenario!BI56","v":-13590.549679851216},{"$f":"BJ27-Active_Scenario!BJ56","v":-13536.658409347996},{"$f":"BK27-Active_Scenario!BK56","v":-13482.767138844774},{"$f":"BL27-Active_Scenario!BL56","v":-13428.875868341556}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T28-Active_Scenario!T57","v":-163.99188519691938},{"$f":"U28-Active_Scenario!U57","v":-226.79359987834482},{"$f":"V28-Active_Scenario!V57","v":-259.96366907132983},{"$f":"W28-Active_Scenario!W57","v":-300.04085478743809},{"$f":"X28-Active_Scenario!X57","v":-339.45098360728321},{"$f":"Y28-Active_Scenario!Y57","v":-358.53658027363076},{"$f":"Z28-Active_Scenario!Z57","v":-405.1555085560592},{"$f":"AA28-Active_Scenario!AA57","v":-466.58187096301367},{"$f":"AB28-Active_Scenario!AB57","v":-545.46911139528243},{"$f":"AC28-Active_Scenario!AC57","v":-656.13042515130201},{"$f":"AD28-Active_Scenario!AD57","v":-775.15663841147693},{"$f":"AE28-Active_Scenario!AE57","v":-897.72699320556194},{"$f":"AF28-Active_Scenario!AF57","v":-1027.4490459233148},{"$f":"AG28-Active_Scenario!AG57","v":-1155.0862353234136},{"$f":"AH28-Active_Scenario!AH57","v":-1275.2907870397307},{"$f":"AI28-Active_Scenario!AI57","v":-1366.7492154817032},{"$f":"AJ28-Active_Scenario!AJ57","v":-1452.4547585164578},{"$f":"AK28-Active_Scenario!AK57","v":-1532.7247402946882},{"$f":"AL28-Active_Scenario!AL57","v":-1602.9541631046147},{"$f":"AM28-Active_Scenario!AM57","v":-1669.2232904865132},{"$f":"AN28-Active_Scenario!AN57","v":-1727.7568285465438},{"$f":"AO28-Active_Scenario!AO57","v":-1777.2692653938857},{"$f":"AP28-Active_Scenario!AP57","v":-1814.2376163941933},{"$f":"AQ28-Active_Scenario!AQ57","v":-1824.6138925215196},{"$f":"AR28-Active_Scenario!AR57","v":-1831.4542370128484},{"$f":"AS28-Active_Scenario!AS57","v":-1832.2589419364158},{"$f":"AT28-Active_Scenario!AT57","v":-1832.4234046143285},{"$f":"AU28-Active_Scenario!AU57","v":-1832.5387643091547},{"$f":"AV28-Active_Scenario!AV57","v":-1834.4261244100401},{"$f":"AW28-Active_Scenario!AW57","v":-1855.1494946836067},{"$f":"AX28-Active_Scenario!AX57","v":-1857.964442097496},{"$f":"AY28-Active_Scenario!AY57","v":-1858.5681892992359},{"$f":"AZ28-Active_Scenario!AZ57","v":-1861.1629820831076},{"$f":"BA28-Active_Scenario!BA57","v":-1861.290145186897},{"$f":"BB28-Active_Scenario!BB57","v":-1866.5911417510856},{"$f":"BC28-Active_Scenario!BC57","v":-1875.4670853682946},{"$f":"BD28-Active_Scenario!BD57","v":-1887.372364643229},{"$f":"BE28-Active_Scenario!BE57","v":-1905.5560662120197},{"$f":"BF28-Active_Scenario!BF57","v":-1905.5560662120197},{"$f":"BG28-Active_Scenario!BG57","v":-1905.5560662120197},{"$f":"BH28-Active_Scenario!BH57","v":-1905.5560662120197},{"$f":"BI28-Active_Scenario!BI57","v":-1905.5560662120197},{"$f":"BJ28-Active_Scenario!BJ57","v":-1905.5560662120197},{"$f":"BK28-Active_Scenario!BK57","v":-1905.5560662120197},{"$f":"BL28-Active_Scenario!BL57","v":-1905.5560662120197}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T29-Active_Scenario!T58","v":53.467189039772165},{"$f":"U29-Active_Scenario!U58","v":-17.336613002981494},{"$f":"V29-Active_Scenario!V58","v":-64.651182255741105},{"$f":"W29-Active_Scenario!W58","v":-117.91454538297921},{"$f":"X29-Active_Scenario!X58","v":-172.58397205275469},{"$f":"Y29-Active_Scenario!Y58","v":-276.18412686573788},{"$f":"Z29-Active_Scenario!Z58","v":-404.02767509480077},{"$f":"AA29-Active_Scenario!AA58","v":-545.85989225380536},{"$f":"AB29-Active_Scenario!AB58","v":-704.15978039504716},{"$f":"AC29-Active_Scenario!AC58","v":-894.15649083470885},{"$f":"AD29-Active_Scenario!AD58","v":-1092.1377184173077},{"$f":"AE29-Active_Scenario!AE58","v":-1291.7674235833088},{"$f":"AF29-Active_Scenario!AF58","v":-1494.816627875583},{"$f":"AG29-Active_Scenario!AG58","v":-1692.4971414031522},{"$f":"AH29-Active_Scenario!AH58","v":-1879.7329208957281},{"$f":"AI29-Active_Scenario!AI58","v":-2036.1909196104759},{"$f":"AJ29-Active_Scenario!AJ58","v":-2184.5598895183589},{"$f":"AK29-Active_Scenario!AK58","v":-2325.8164103509257},{"$f":"AL29-Active_Scenario!AL58","v":-2456.2996944573856},{"$f":"AM29-Active_Scenario!AM58","v":-2581.7723912718311},{"$f":"AN29-Active_Scenario!AN58","v":-2698.1176237551663},{"$f":"AO29-Active_Scenario!AO58","v":-2804.1064447583503},{"$f":"AP29-Active_Scenario!AP58","v":-2897.2551365337017},{"$f":"AQ29-Active_Scenario!AQ58","v":-2966.5871255518027},{"$f":"AR29-Active_Scenario!AR58","v":-3032.6890097812466},{"$f":"AS29-Active_Scenario!AS58","v":-3093.7997254980714},{"$f":"AT29-Active_Scenario!AT58","v":-3154.5092096854546},{"$f":"AU29-Active_Scenario!AU58","v":-3215.1878177519602},{"$f":"AV29-Active_Scenario!AV58","v":-3277.0821625023159},{"$f":"AW29-Active_Scenario!AW58","v":-3352.6412134419115},{"$f":"AX29-Active_Scenario!AX58","v":-3414.6753409202024},{"$f":"AY29-Active_Scenario!AY58","v":-3475.1444450622926},{"$f":"AZ29-Active_Scenario!AZ58","v":-3537.0060152280275},{"$f":"BA29-Active_Scenario!BA58","v":-3597.1477130515004},{"$f":"BB29-Active_Scenario!BB58","v":-3660.5063628179009},{"$f":"BC29-Active_Scenario!BC58","v":-3725.8068595976197},{"$f":"BD29-Active_Scenario!BD58","v":-3792.563433142037},{"$f":"BE29-Active_Scenario!BE58","v":-3862.4206196914051},{"$f":"BF29-Active_Scenario!BF58","v":-3921.5141300080504},{"$f":"BG29-Active_Scenario!BG58","v":-3980.6076403246961},{"$f":"BH29-Active_Scenario!BH58","v":-4039.701150641341},{"$f":"BI29-Active_Scenario!BI58","v":-4098.7946609579867},{"$f":"BJ29-Active_Scenario!BJ58","v":-4157.8881712746315},{"$f":"BK29-Active_Scenario!BK58","v":-4216.9816815912773},{"$f":"BL29-Active_Scenario!BL58","v":-4276.075191907923}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30-Active_Scenario!T59","v":-34.54168425107855},{"$f":"U30-Active_Scenario!U59","v":-53.296911943300529},{"$f":"V30-Active_Scenario!V59","v":-55.503393114562641},{"$f":"W30-Active_Scenario!W59","v":-61.423200056510723},{"$f":"X30-Active_Scenario!X59","v":-66.452124612911348},{"$f":"Y30-Active_Scenario!Y59","v":-84.833155915958287},{"$f":"Z30-Active_Scenario!Z59","v":-116.48333221999133},{"$f":"AA30-Active_Scenario!AA59","v":-152.58210206542276},{"$f":"AB30-Active_Scenario!AB59","v":-193.13794602843268},{"$f":"AC30-Active_Scenario!AC59","v":-240.10864913365231},{"$f":"AD30-Active_Scenario!AD59","v":-292.02993743696493},{"$f":"AE30-Active_Scenario!AE59","v":-338.25899219112125},{"$f":"AF30-Active_Scenario!AF59","v":-391.62708675280714},{"$f":"AG30-Active_Scenario!AG59","v":-445.96277949502496},{"$f":"AH30-Active_Scenario!AH59","v":-501.65922565486585},{"$f":"AI30-Active_Scenario!AI59","v":-558.24494935851965},{"$f":"AJ30-Active_Scenario!AJ59","v":-621.188404060773},{"$f":"AK30-Active_Scenario!AK59","v":-691.87453682602052},{"$f":"AL30-Active_Scenario!AL59","v":-762.59148077598684},{"$f":"AM30-Active_Scenario!AM59","v":-821.14845383846216},{"$f":"AN30-Active_Scenario!AN59","v":-868.45607961418079},{"$f":"AO30-Active_Scenario!AO59","v":-913.62586374041655},{"$f":"AP30-Active_Scenario!AP59","v":-964.77581213858684},{"$f":"AQ30-Active_Scenario!AQ59","v":-1022.1145128609778},{"$f":"AR30-Active_Scenario!AR59","v":-1084.0953501260751},{"$f":"AS30-Active_Scenario!AS59","v":-1141.0450813187904},{"$f":"AT30-Active_Scenario!AT59","v":-1188.1066369456105},{"$f":"AU30-Active_Scenario!AU59","v":-1231.0506604305765},{"$f":"AV30-Active_Scenario!AV59","v":-1277.7378222694554},{"$f":"AW30-Active_Scenario!AW59","v":-1331.4725262449315},{"$f":"AX30-Active_Scenario!AX59","v":-1386.1600784685622},{"$f":"AY30-Active_Scenario!AY59","v":-1434.7790190033604},{"$f":"AZ30-Active_Scenario!AZ59","v":-1475.4611010149601},{"$f":"BA30-Active_Scenario!BA59","v":-1514.2741171203202},{"$f":"BB30-Active_Scenario!BB59","v":-1556.6994641186607},{"$f":"BC30-Active_Scenario!BC59","v":-1604.4103065736895},{"$f":"BD30-Active_Scenario!BD59","v":-1653.4658066413731},{"$f":"BE30-Active_Scenario!BE59","v":-1698.9691819301345},{"$f":"BF30-Active_Scenario!BF59","v":-1702.4606997610395},{"$f":"BG30-Active_Scenario!BG59","v":-1739.1645745959131},{"$f":"BH30-Active_Scenario!BH59","v":-1775.7575386417011},{"$f":"BI30-Active_Scenario!BI59","v":-1812.2408004668162},{"$f":"BJ30-Active_Scenario!BJ59","v":-1848.615545525656},{"$f":"BK30-Active_Scenario!BK59","v":-1884.8829369774553},{"$f":"BL30-Active_Scenario!BL59","v":-1921.0441164639171}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31-Active_Scenario!T60","v":142.33794263268646},{"$f":"U31-Active_Scenario!U60","v":-99.38329934079411},{"$f":"V31-Active_Scenario!V60","v":-184.52478876251826},{"$f":"W31-Active_Scenario!W60","v":-262.25134695972429},{"$f":"X31-Active_Scenario!X60","v":-377.27852600012648},{"$f":"Y31-Active_Scenario!Y60","v":-662.64357868366005},{"$f":"Z31-Active_Scenario!Z60","v":-1030.2102617750252},{"$f":"AA31-Active_Scenario!AA60","v":-1458.7854373137998},{"$f":"AB31-Active_Scenario!AB60","v":-1965.4540298474922},{"$f":"AC31-Active_Scenario!AC60","v":-2628.0950164699707},{"$f":"AD31-Active_Scenario!AD60","v":-3345.5683294839046},{"$f":"AE31-Active_Scenario!AE60","v":-4069.3196238311793},{"$f":"AF31-Active_Scenario!AF60","v":-4824.855078202525},{"$f":"AG31-Active_Scenario!AG60","v":-5564.9821053403048},{"$f":"AH31-Active_Scenario!AH60","v":-6263.6458716080315},{"$f":"AI31-Active_Scenario!AI60","v":-6824.9441707650076},{"$f":"AJ31-Active_Scenario!AJ60","v":-7344.1579114941578},{"$f":"AK31-Active_Scenario!AK60","v":-7834.9422699609031},{"$f":"AL31-Active_Scenario!AL60","v":-8269.902772403726},{"$f":"AM31-Active_Scenario!AM60","v":-8675.7257609972294},{"$f":"AN31-Active_Scenario!AN60","v":-9040.8806694606119},{"$f":"AO31-Active_Scenario!AO60","v":-9365.1676021616513},{"$f":"AP31-Active_Scenario!AP60","v":-9635.358214221993},{"$f":"AQ31-Active_Scenario!AQ60","v":-9790.6205972964108},{"$f":"AR31-Active_Scenario!AR60","v":-9930.2830808153485},{"$f":"AS31-Active_Scenario!AS60","v":-10043.103308445574},{"$f":"AT31-Active_Scenario!AT60","v":-10151.754456192908},{"$f":"AU31-Active_Scenario!AU60","v":-10259.558070011166},{"$f":"AV31-Active_Scenario!AV60","v":-10375.892446117528},{"$f":"AW31-Active_Scenario!AW60","v":-10570.85078433968},{"$f":"AX31-Active_Scenario!AX60","v":-10691.650495437329},{"$f":"AY31-Active_Scenario!AY60","v":-10802.579359362784},{"$f":"AZ31-Active_Scenario!AZ60","v":-10920.266761562512},{"$f":"BA31-Active_Scenario!BA60","v":-11027.814690728679},{"$f":"BB31-Active_Scenario!BB60","v":-11156.486357231091},{"$f":"BC31-Active_Scenario!BC60","v":-11299.598425598697},{"$f":"BD31-Active_Scenario!BD60","v":-11453.222766836334},{"$f":"BE31-Active_Scenario!BE60","v":-11628.785101000456},{"$f":"BF31-Active_Scenario!BF60","v":-11735.36452481639},{"$f":"BG31-Active_Scenario!BG60","v":-11841.943948632326},{"$f":"BH31-Active_Scenario!BH60","v":-11948.523372448264},{"$f":"BI31-Active_Scenario!BI60","v":-12055.1027962642},{"$f":"BJ31-Active_Scenario!BJ60","v":-12161.682220080133},{"$f":"BK31-Active_Scenario!BK60","v":-12268.261643896072},{"$f":"BL31-Active_Scenario!BL60","v":-12374.841067712006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T61:T65)","v":-2176.5278634333636},-2990.6591327145848,-3376.0199251455806,-3815.2881084478167,-4288.4143840673378,-4651.1132474978931,-5372.1705052905991,-6312.9082190053696,-7522.8782945107068,-9239.8295957551563,-11132.0758589654,-13090.133211759763,-15186.100839203282,-17271.968332029552,-19264.044530554242,-20827.485349926486,-22310.425473653177,-23732.23321230846,-25005.796487918033,-26213.221434185863,-27294.638901334598,-28238.535482524421,-28994.086806145166,-29325.540249446749,-29605.115358772528,-29779.788808756122,-29933.118763150029,-30080.905615824246,-30263.044597890737,-30776.435915068771,-30986.361965834694,-31151.935214956138,-31343.786590891999,-31490.627289041524,-31733.243698449587,-32046.820414289097,-32418.099048090909,-32901.845730698114,-33017.118912158374,-33165.60445062261,-33313.979078297765,-33462.244003752246,-33610.400412440431,-33758.449467521597,-33906.39231063742]
[]
["Disconnections","Negative is an increase in disconnections. (because disconnections are represented as a negative number)"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35-Active_Scenario!T113","v":1},{"$f":"U35-Active_Scenario!U113","v":0.48813089256812248},{"$f":"V35-Active_Scenario!V113","v":0.28460406002322713},{"$f":"W35-Active_Scenario!W113","v":0.19485610233984119},{"$f":"X35-Active_Scenario!X113","v":-1.5166357674530673E-2},{"$f":"Y35-Active_Scenario!Y113","v":5.137207987183956E-2},{"$f":"Z35-Active_Scenario!Z113","v":-0.26611906136774621},{"$f":"AA35-Active_Scenario!AA113","v":-0.76610922986634478},{"$f":"AB35-Active_Scenario!AB113","v":-1.4515053933373636},{"$f":"AC35-Active_Scenario!AC113","v":-2.8271408884806348},{"$f":"AD35-Active_Scenario!AD113","v":-3.5845699698446296},{"$f":"AE35-Active_Scenario!AE113","v":-4.1418317583122644},{"$f":"AF35-Active_Scenario!AF113","v":-4.2450358891200182},{"$f":"AG35-Active_Scenario!AG113","v":-4.275020276613688},{"$f":"AH35-Active_Scenario!AH113","v":-4.0711060485115382},{"$f":"AI35-Active_Scenario!AI113","v":-2.8832397858211039},{"$f":"AJ35-Active_Scenario!AJ113","v":-2.6650572576733325},{"$f":"AK35-Active_Scenario!AK113","v":-2.5614457545792995},{"$f":"AL35-Active_Scenario!AL113","v":-2.3378579168098277},{"$f":"AM35-Active_Scenario!AM113","v":-2.3917008123131644},{"$f":"AN35-Active_Scenario!AN113","v":-2.0613168859073081},{"$f":"AO35-Active_Scenario!AO113","v":-1.5497103557409835},{"$f":"AP35-Active_Scenario!AP113","v":-0.85462403351274396},{"$f":"AQ35-Active_Scenario!AQ113","v":0.52804627849936647},{"$f":"AR35-Active_Scenario!AR113","v":0.69979796998996235},{"$f":"AS35-Active_Scenario!AS113","v":0.98496625141031213},{"$f":"AT35-Active_Scenario!AT113","v":0.98502337965495279},{"$f":"AU35-Active_Scenario!AU113","v":0.985080290812264},{"$f":"AV35-Active_Scenario!AV113","v":0.92556567197102213},{"$f":"AW35-Active_Scenario!AW113","v":-7.0498065565196555E-2},{"$f":"AX35-Active_Scenario!AX113","v":0.88531975849222366},{"$f":"AY35-Active_Scenario!AY113","v":0.98566841988226805},{"$f":"AZ35-Active_Scenario!AZ113","v":0.85185108143568522},{"$f":"BA35-Active_Scenario!BA113","v":0.99054093961555667},{"$f":"BB35-Active_Scenario!BB113","v":0.71939648058125583},{"$f":"BC35-Active_Scenario!BC113","v":0.52636503194658535},{"$f":"BD35-Active_Scenario!BD113","v":0.33308515808481176},{"$f":"BE35-Active_Scenario!BE113","v":-5.8614027186935314E-2},{"$f":"BF35-Active_Scenario!BF113","v":1},{"$f":"BG35-Active_Scenario!BG113","v":1},{"$f":"BH35-Active_Scenario!BH113","v":1},{"$f":"BI35-Active_Scenario!BI113","v":1},{"$f":"BJ35-Active_Scenario!BJ113","v":1},{"$f":"BK35-Active_Scenario!BK113","v":1},{"$f":"BL35-Active_Scenario!BL113","v":1}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36-Active_Scenario!T114","v":0},{"$f":"U36-Active_Scenario!U114","v":-0.77533114802180592},{"$f":"V36-Active_Scenario!V114","v":-1.0836144384942372},{"$f":"W36-Active_Scenario!W114","v":-1.2195561979264227},{"$f":"X36-Active_Scenario!X114","v":-1.5376784535364294},{"$f":"Y36-Active_Scenario!Y114","v":-1.4368922907823531},{"$f":"Z36-Active_Scenario!Z114","v":-1.9177979900129145},{"$f":"AA36-Active_Scenario!AA114","v":-2.6751360393563743},{"$f":"AB36-Active_Scenario!AB114","v":-3.7133096399080614},{"$f":"AC36-Active_Scenario!AC114","v":-5.7969928163750808},{"$f":"AD36-Active_Scenario!AD114","v":-6.9442751013823028},{"$f":"AE36-Active_Scenario!AE114","v":-7.7883628103847542},{"$f":"AF36-Active_Scenario!AF114","v":-7.9446867144023727},{"$f":"AG36-Active_Scenario!AG114","v":-7.9901042425177877},{"$f":"AH36-Active_Scenario!AH114","v":-7.6812341617160058},{"$f":"AI36-Active_Scenario!AI114","v":-5.8819661461701997},{"$f":"AJ36-Active_Scenario!AJ114","v":-5.5514837873581371},{"$f":"AK36-Active_Scenario!AK114","v":-5.3945428341421788},{"$f":"AL36-Active_Scenario!AL114","v":-5.0558730210501786},{"$f":"AM36-Active_Scenario!AM114","v":-5.1374291715920002},{"$f":"AN36-Active_Scenario!AN114","v":-4.6369946948301877},{"$f":"AO36-Active_Scenario!AO114","v":-3.8620612741370781},{"$f":"AP36-Active_Scenario!AP114","v":-2.8092099331148921},{"$f":"AQ36-Active_Scenario!AQ114","v":-0.71487107815537243},{"$f":"AR36-Active_Scenario!AR114","v":-0.45471778075049851},{"$f":"AS36-Active_Scenario!AS114","v":-2.277170742261525E-2},{"$f":"AT36-Active_Scenario!AT114","v":-2.2685174934409247E-2},{"$f":"AU36-Active_Scenario!AU114","v":-2.2598971269658819E-2},{"$f":"AV36-Active_Scenario!AV114","v":-0.11274611451448102},{"$f":"AW36-Active_Scenario!AW114","v":-1.6214897169590481},{"$f":"AX36-Active_Scenario!AX114","v":-0.1737068364014851},{"$f":"AY36-Active_Scenario!AY114","v":-2.1708128707740748E-2},{"$f":"AZ36-Active_Scenario!AZ114","v":-0.22440203841359452},{"$f":"BA36-Active_Scenario!BA114","v":-1.4327694405847691E-2},{"$f":"BB36-Active_Scenario!BB114","v":-0.42503180147250985},{"$f":"BC36-Active_Scenario!BC114","v":-0.71741767219855479},{"$f":"BD36-Active_Scenario!BD114","v":-1.0101798340774175},{"$f":"BE36-Active_Scenario!BE114","v":-1.6034888941213874},{"$f":"BF36-Active_Scenario!BF114","v":0},{"$f":"BG36-Active_Scenario!BG114","v":0},{"$f":"BH36-Active_Scenario!BH114","v":0},{"$f":"BI36-Active_Scenario!BI114","v":0},{"$f":"BJ36-Active_Scenario!BJ114","v":0},{"$f":"BK36-Active_Scenario!BK114","v":0},{"$f":"BL36-Active_Scenario!BL114","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37-Active_Scenario!T115","v":-9.1999999999999993},{"$f":"U37-Active_Scenario!U115","v":-26.737738354643351},{"$f":"V37-Active_Scenario!V115","v":-33.711006101216483},{"$f":"W37-Active_Scenario!W115","v":-36.785964478001191},{"$f":"X37-Active_Scenario!X115","v":-43.981786415391255},{"$f":"Y37-Active_Scenario!Y115","v":-41.702036199422949},{"$f":"Z37-Active_Scenario!Z115","v":-52.579966678394797},{"$f":"AA37-Active_Scenario!AA115","v":-69.710706994051364},{"$f":"AB37-Active_Scenario!AB115","v":-93.193856122817763},{"$f":"AC37-Active_Scenario!AC115","v":-140.32609175669808},{"$f":"AD37-Active_Scenario!AD115","v":-166.27724383502044},{"$f":"AE37-Active_Scenario!AE115","v":-185.37023323267971},{"$f":"AF37-Active_Scenario!AF115","v":-188.90622908971744},{"$f":"AG37-Active_Scenario!AG115","v":-189.93355880146072},{"$f":"AH37-Active_Scenario!AH115","v":-182.94701804851906},{"$f":"AI37-Active_Scenario!AI115","v":-142.24816083501634},{"$f":"AJ37-Active_Scenario!AJ115","v":-134.77275738391137},{"$f":"AK37-Active_Scenario!AK115","v":-131.22280407473198},{"$f":"AL37-Active_Scenario!AL115","v":-123.56220307117685},{"$f":"AM37-Active_Scenario!AM115","v":-125.40697666638665},{"$f":"AN37-Active_Scenario!AN115","v":-114.08731159232896},{"$f":"AO37-Active_Scenario!AO115","v":-96.558569700480817},{"$f":"AP37-Active_Scenario!AP115","v":-72.743414856910405},{"$f":"AQ37-Active_Scenario!AQ115","v":-25.370151241799629},{"$f":"AR37-Active_Scenario!AR115","v":-19.485568281827948},{"$f":"AS37-Active_Scenario!AS115","v":-9.7150886143104849},{"$f":"AT37-Active_Scenario!AT115","v":-9.7131312775761209},{"$f":"AU37-Active_Scenario!AU115","v":-9.7111813787213173},{"$f":"AV37-Active_Scenario!AV115","v":-11.750280434241017},{"$f":"AW37-Active_Scenario!AW115","v":-45.877569930381242},{"$f":"AX37-Active_Scenario!AX115","v":-13.129192132929003},{"$f":"AY37-Active_Scenario!AY115","v":-9.691030809759976},{"$f":"AZ37-Active_Scenario!AZ115","v":-14.275901111399133},{"$f":"BA37-Active_Scenario!BA115","v":-9.52408778669108},{"$f":"BB37-Active_Scenario!BB115","v":-18.814081087347159},{"$f":"BC37-Active_Scenario!BC115","v":-25.427754370654686},{"$f":"BD37-Active_Scenario!BD115","v":-32.049939237432213},{"$f":"BE37-Active_Scenario!BE115","v":-45.470397173423592},{"$f":"BF37-Active_Scenario!BF115","v":-9.1999999999999993},{"$f":"BG37-Active_Scenario!BG115","v":-9.1999999999999993},{"$f":"BH37-Active_Scenario!BH115","v":-9.1999999999999993},{"$f":"BI37-Active_Scenario!BI115","v":-9.1999999999999993},{"$f":"BJ37-Active_Scenario!BJ115","v":-9.1999999999999993},{"$f":"BK37-Active_Scenario!BK115","v":-9.1999999999999993},{"$f":"BL37-Active_Scenario!BL115","v":-9.1999999999999993}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38-Active_Scenario!T116","v":40.612386000896002},{"$f":"U38-Active_Scenario!U116","v":-25.549142207515274},{"$f":"V38-Active_Scenario!V116","v":-26.364496094681634},{"$f":"W38-Active_Scenario!W116","v":-27.136588566299316},{"$f":"X38-Active_Scenario!X116","v":-27.889592668030538},{"$f":"Y38-Active_Scenario!Y116","v":-28.619584753354829},{"$f":"Z38-Active_Scenario!Z116","v":-29.31065687033783},{"$f":"AA38-Active_Scenario!AA116","v":-30.062964698852895},{"$f":"AB38-Active_Scenario!AB116","v":-30.7602632960539},{"$f":"AC38-Active_Scenario!AC116","v":-31.362772698866102},{"$f":"AD38-Active_Scenario!AD116","v":-32.830872064067051},{"$f":"AE38-Active_Scenario!AE116","v":-33.069099031807205},{"$f":"AF38-Active_Scenario!AF116","v":-35.814373091676394},{"$f":"AG38-Active_Scenario!AG116","v":-38.548666055306107},{"$f":"AH38-Active_Scenario!AH116","v":-45.272021847081284},{"$f":"AI38-Active_Scenario!AI116","v":-56.968484215689379},{"$f":"AJ38-Active_Scenario!AJ116","v":-82.61816073482305},{"$f":"AK38-Active_Scenario!AK116","v":-151.16523854788016},{"$f":"AL38-Active_Scenario!AL116","v":-293.43812804968508},{"$f":"AM38-Active_Scenario!AM116","v":-405.14192599348274},{"$f":"AN38-Active_Scenario!AN116","v":-353.39890874550525},{"$f":"AO38-Active_Scenario!AO116","v":-231.86286356651962},{"$f":"AP38-Active_Scenario!AP116","v":-164.81296256824996},{"$f":"AQ38-Active_Scenario!AQ116","v":-175.03126117397338},{"$f":"AR38-Active_Scenario!AR116","v":-234.20868658527391},{"$f":"AS38-Active_Scenario!AS116","v":-341.14940229492925},{"$f":"AT38-Active_Scenario!AT116","v":-340.66235514174593},{"$f":"AU38-Active_Scenario!AU116","v":-241.17725617717534},{"$f":"AV38-Active_Scenario!AV116","v":-172.09009760846305},{"$f":"AW38-Active_Scenario!AW116","v":-170.27928767402562},{"$f":"AX38-Active_Scenario!AX116","v":-235.47572097932593},{"$f":"AY38-Active_Scenario!AY116","v":-292.41136855140508},{"$f":"AZ38-Active_Scenario!AZ116","v":-244.11927353319587},{"$f":"BA38-Active_Scenario!BA116","v":-148.02034689505948},{"$f":"BB38-Active_Scenario!BB116","v":-110.30581596347565},{"$f":"BC38-Active_Scenario!BC116","v":-130.74214315561815},{"$f":"BD38-Active_Scenario!BD116","v":-198.0967250389921},{"$f":"BE38-Active_Scenario!BE116","v":-254.18188859483254},{"$f":"BF38-Active_Scenario!BF116","v":-232.04271149644964},{"$f":"BG38-Active_Scenario!BG116","v":-6.9920911064602649},{"$f":"BH38-Active_Scenario!BH116","v":-6.8416731980308398},{"$f":"BI38-Active_Scenario!BI116","v":-6.6918569612351391},{"$f":"BJ38-Active_Scenario!BJ116","v":-6.5426399893866147},{"$f":"BK38-Active_Scenario!BK116","v":-6.3940198854254788},{"$f":"BL38-Active_Scenario!BL116","v":-6.2459942618801989}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39-Active_Scenario!T117","v":-32.890174255931925},{"$f":"U39-Active_Scenario!U117","v":-3239.4466764959316},{"$f":"V39-Active_Scenario!V117","v":-5251.6762640274201},{"$f":"W39-Active_Scenario!W117","v":-6270.4543791262886},{"$f":"X39-Active_Scenario!X117","v":-8762.06473738778},{"$f":"Y39-Active_Scenario!Y117","v":-7961.9219762878793},{"$f":"Z39-Active_Scenario!Z117","v":-11800.869157680158},{"$f":"AA39-Active_Scenario!AA117","v":-17898.072539783145},{"$f":"AB39-Active_Scenario!AB117","v":-26271.057149034143},{"$f":"AC39-Active_Scenario!AC117","v":-43082.213016769987},{"$f":"AD39-Active_Scenario!AD117","v":-52338.486492208438},{"$f":"AE39-Active_Scenario!AE117","v":-59148.586128440213},{"$f":"AF39-Active_Scenario!AF117","v":-60409.807386054315},{"$f":"AG39-Active_Scenario!AG117","v":-60776.236002889484},{"$f":"AH39-Active_Scenario!AH117","v":-58284.272190980671},{"$f":"AI39-Active_Scenario!AI117","v":-43767.777841557123},{"$f":"AJ39-Active_Scenario!AJ117","v":-41101.446170661373},{"$f":"AK39-Active_Scenario!AK117","v":-39835.246560115032},{"$f":"AL39-Active_Scenario!AL117","v":-37102.858508088771},{"$f":"AM39-Active_Scenario!AM117","v":-37760.853530660206},{"$f":"AN39-Active_Scenario!AN117","v":-33723.348172145867},{"$f":"AO39-Active_Scenario!AO117","v":-27471.185333993886},{"$f":"AP39-Active_Scenario!AP117","v":-18976.780714626879},{"$f":"AQ39-Active_Scenario!AQ117","v":-2079.6548328134713},{"$f":"AR39-Active_Scenario!AR117","v":19.261970649047271},{"$f":"AS39-Active_Scenario!AS117","v":3504.2028902584084},{"$f":"AT39-Active_Scenario!AT117","v":3504.9010343732539},{"$f":"AU39-Active_Scenario!AU117","v":3505.5965255404626},{"$f":"AV39-Active_Scenario!AV117","v":2778.2893738412367},{"$f":"AW39-Active_Scenario!AW117","v":-9394.2540106815322},{"$f":"AX39-Active_Scenario!AX117","v":2286.4582696568846},{"$f":"AY39-Active_Scenario!AY117","v":3512.7838433300158},{"$f":"AZ39-Active_Scenario!AZ117","v":1877.4493798231892},{"$f":"BA39-Active_Scenario!BA117","v":3572.3291872776886},{"$f":"BB39-Active_Scenario!BB117","v":258.76845146386086},{"$f":"BC39-Active_Scenario!BC117","v":-2100.2007535538742},{"$f":"BD39-Active_Scenario!BD117","v":-4462.2058755925418},{"$f":"BE39-Active_Scenario!BE117","v":3687.9250257440681},{"$f":"BF39-Active_Scenario!BF117","v":3687.9250257440681},{"$f":"BG39-Active_Scenario!BG117","v":3687.9250257440681},{"$f":"BH39-Active_Scenario!BH117","v":3687.9250257440681},{"$f":"BI39-Active_Scenario!BI117","v":3687.9250257440681},{"$f":"BJ39-Active_Scenario!BJ117","v":3687.9250257440681},{"$f":"BK39-Active_Scenario!BK117","v":3687.9250257440681},{"$f":"BL39-Active_Scenario!BL117","v":3687.9250257440681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T69:T73)","v":-0.47778825503591804},-3292.020757313544,-5312.550776601789,-6335.4016322661755,-8835.4889612824136,-8033.6291174515673,-11884.943698280271,-18001.287456745271,-26400.176083486258,-43262.526014930409,-52548.123453178756,-59378.955655273399,-60646.717710839235,-61016.983352265379,-58524.243571086503,-43975.759692539817,-41327.053629825139,-40125.590591326363,-37527.252570147495,-38298.931563303981,-34197.532704064441,-27805.018538890763,-19218.000926018667,-2280.2430700289005,-234.18720402881513,3154.3005938931565,3155.4878861586521,3255.6705693041085,2595.2618153559893,-9612.1028560684626,2038.5649694667204,3211.6454042600253,1619.6816542216163,3415.7609658411475,129.94291909214678,-2256.5617037203988,-4693.0296345449588,3386.6106370545035,3447.6823142476183,3672.7329346376077,3672.8833525460373,3673.0331687828329,3673.1823857546815,3673.3310058586426,3673.479031482188]
[]
["Connections"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T43-Active_Scenario!T170","v":0.457999921059357},{"$f":"U43-Active_Scenario!U170","v":-0.2},{"$f":"V43-Active_Scenario!V170","v":-0.2},{"$f":"W43-Active_Scenario!W170","v":-0.2},{"$f":"X43-Active_Scenario!X170","v":-0.2},{"$f":"Y43-Active_Scenario!Y170","v":-0.2},{"$f":"Z43-Active_Scenario!Z170","v":-0.2},{"$f":"AA43-Active_Scenario!AA170","v":-0.2},{"$f":"AB43-Active_Scenario!AB170","v":-0.2},{"$f":"AC43-Active_Scenario!AC170","v":-0.2},{"$f":"AD43-Active_Scenario!AD170","v":-0.2},{"$f":"AE43-Active_Scenario!AE170","v":-0.2},{"$f":"AF43-Active_Scenario!AF170","v":-0.2},{"$f":"AG43-Active_Scenario!AG170","v":-0.2},{"$f":"AH43-Active_Scenario!AH170","v":-0.2},{"$f":"AI43-Active_Scenario!AI170","v":-0.2},{"$f":"AJ43-Active_Scenario!AJ170","v":-0.2},{"$f":"AK43-Active_Scenario!AK170","v":-0.2},{"$f":"AL43-Active_Scenario!AL170","v":-0.2},{"$f":"AM43-Active_Scenario!AM170","v":-0.2},{"$f":"AN43-Active_Scenario!AN170","v":-0.2},{"$f":"AO43-Active_Scenario!AO170","v":-0.2},{"$f":"AP43-Active_Scenario!AP170","v":-0.2},{"$f":"AQ43-Active_Scenario!AQ170","v":-0.2},{"$f":"AR43-Active_Scenario!AR170","v":-0.2},{"$f":"AS43-Active_Scenario!AS170","v":-0.2},{"$f":"AT43-Active_Scenario!AT170","v":-0.2},{"$f":"AU43-Active_Scenario!AU170","v":-0.2},{"$f":"AV43-Active_Scenario!AV170","v":-0.2},{"$f":"AW43-Active_Scenario!AW170","v":-0.2},{"$f":"AX43-Active_Scenario!AX170","v":-0.2},{"$f":"AY43-Active_Scenario!AY170","v":-0.2},{"$f":"AZ43-Active_Scenario!AZ170","v":-0.2},{"$f":"BA43-Active_Scenario!BA170","v":-0.2},{"$f":"BB43-Active_Scenario!BB170","v":-0.2},{"$f":"BC43-Active_Scenario!BC170","v":-0.2},{"$f":"BD43-Active_Scenario!BD170","v":-0.2},{"$f":"BE43-Active_Scenario!BE170","v":-0.2},{"$f":"BF43-Active_Scenario!BF170","v":-0.2},{"$f":"BG43-Active_Scenario!BG170","v":-0.2},{"$f":"BH43-Active_Scenario!BH170","v":-0.2},{"$f":"BI43-Active_Scenario!BI170","v":-0.2},{"$f":"BJ43-Active_Scenario!BJ170","v":-0.2},{"$f":"BK43-Active_Scenario!BK170","v":-0.2},{"$f":"BL43-Active_Scenario!BL170","v":-0.2}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44-Active_Scenario!T171","v":0.99667635101637586},{"$f":"U44-Active_Scenario!U171","v":0},{"$f":"V44-Active_Scenario!V171","v":0},{"$f":"W44-Active_Scenario!W171","v":0},{"$f":"X44-Active_Scenario!X171","v":0},{"$f":"Y44-Active_Scenario!Y171","v":0},{"$f":"Z44-Active_Scenario!Z171","v":0},{"$f":"AA44-Active_Scenario!AA171","v":0},{"$f":"AB44-Active_Scenario!AB171","v":0},{"$f":"AC44-Active_Scenario!AC171","v":0},{"$f":"AD44-Active_Scenario!AD171","v":0},{"$f":"AE44-Active_Scenario!AE171","v":0},{"$f":"AF44-Active_Scenario!AF171","v":0},{"$f":"AG44-Active_Scenario!AG171","v":0},{"$f":"AH44-Active_Scenario!AH171","v":0},{"$f":"AI44-Active_Scenario!AI171","v":0},{"$f":"AJ44-Active_Scenario!AJ171","v":0},{"$f":"AK44-Active_Scenario!AK171","v":0},{"$f":"AL44-Active_Scenario!AL171","v":0},{"$f":"AM44-Active_Scenario!AM171","v":0},{"$f":"AN44-Active_Scenario!AN171","v":0},{"$f":"AO44-Active_Scenario!AO171","v":0},{"$f":"AP44-Active_Scenario!AP171","v":0},{"$f":"AQ44-Active_Scenario!AQ171","v":0},{"$f":"AR44-Active_Scenario!AR171","v":0},{"$f":"AS44-Active_Scenario!AS171","v":0},{"$f":"AT44-Active_Scenario!AT171","v":0},{"$f":"AU44-Active_Scenario!AU171","v":0},{"$f":"AV44-Active_Scenario!AV171","v":0},{"$f":"AW44-Active_Scenario!AW171","v":0},{"$f":"AX44-Active_Scenario!AX171","v":0},{"$f":"AY44-Active_Scenario!AY171","v":0},{"$f":"AZ44-Active_Scenario!AZ171","v":0},{"$f":"BA44-Active_Scenario!BA171","v":0},{"$f":"BB44-Active_Scenario!BB171","v":0},{"$f":"BC44-Active_Scenario!BC171","v":0},{"$f":"BD44-Active_Scenario!BD171","v":0},{"$f":"BE44-Active_Scenario!BE171","v":0},{"$f":"BF44-Active_Scenario!BF171","v":0},{"$f":"BG44-Active_Scenario!BG171","v":0},{"$f":"BH44-Active_Scenario!BH171","v":0},{"$f":"BI44-Active_Scenario!BI171","v":0},{"$f":"BJ44-Active_Scenario!BJ171","v":0},{"$f":"BK44-Active_Scenario!BK171","v":0},{"$f":"BL44-Active_Scenario!BL171","v":0}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45-Active_Scenario!T172","v":-20.220804019598823},{"$f":"U45-Active_Scenario!U172","v":-42.765298862845235},{"$f":"V45-Active_Scenario!V172","v":-42.765298862845235},{"$f":"W45-Active_Scenario!W172","v":-42.765298862845235},{"$f":"X45-Active_Scenario!X172","v":-42.765298862845235},{"$f":"Y45-Active_Scenario!Y172","v":-42.765298862845235},{"$f":"Z45-Active_Scenario!Z172","v":-42.765298862845235},{"$f":"AA45-Active_Scenario!AA172","v":-42.765298862845235},{"$f":"AB45-Active_Scenario!AB172","v":-42.765298862845235},{"$f":"AC45-Active_Scenario!AC172","v":-42.765298862845235},{"$f":"AD45-Active_Scenario!AD172","v":-42.765298862845235},{"$f":"AE45-Active_Scenario!AE172","v":-42.765298862845235},{"$f":"AF45-Active_Scenario!AF172","v":-42.765298862845235},{"$f":"AG45-Active_Scenario!AG172","v":-42.765298862845235},{"$f":"AH45-Active_Scenario!AH172","v":-42.765298862845235},{"$f":"AI45-Active_Scenario!AI172","v":-42.765298862845235},{"$f":"AJ45-Active_Scenario!AJ172","v":-42.765298862845235},{"$f":"AK45-Active_Scenario!AK172","v":-42.765298862845235},{"$f":"AL45-Active_Scenario!AL172","v":-42.765298862845235},{"$f":"AM45-Active_Scenario!AM172","v":-42.765298862845235},{"$f":"AN45-Active_Scenario!AN172","v":-42.765298862845235},{"$f":"AO45-Active_Scenario!AO172","v":-42.765298862845235},{"$f":"AP45-Active_Scenario!AP172","v":-42.765298862845235},{"$f":"AQ45-Active_Scenario!AQ172","v":-42.765298862845235},{"$f":"AR45-Active_Scenario!AR172","v":-42.765298862845235},{"$f":"AS45-Active_Scenario!AS172","v":-42.765298862845235},{"$f":"AT45-Active_Scenario!AT172","v":-42.765298862845235},{"$f":"AU45-Active_Scenario!AU172","v":-42.765298862845235},{"$f":"AV45-Active_Scenario!AV172","v":-42.765298862845235},{"$f":"AW45-Active_Scenario!AW172","v":-42.765298862845235},{"$f":"AX45-Active_Scenario!AX172","v":-42.765298862845235},{"$f":"AY45-Active_Scenario!AY172","v":-42.765298862845235},{"$f":"AZ45-Active_Scenario!AZ172","v":-42.765298862845235},{"$f":"BA45-Active_Scenario!BA172","v":-42.765298862845235},{"$f":"BB45-Active_Scenario!BB172","v":-42.765298862845235},{"$f":"BC45-Active_Scenario!BC172","v":-42.765298862845235},{"$f":"BD45-Active_Scenario!BD172","v":-42.765298862845235},{"$f":"BE45-Active_Scenario!BE172","v":-42.765298862845235},{"$f":"BF45-Active_Scenario!BF172","v":-42.765298862845235},{"$f":"BG45-Active_Scenario!BG172","v":-42.765298862845235},{"$f":"BH45-Active_Scenario!BH172","v":-42.765298862845235},{"$f":"BI45-Active_Scenario!BI172","v":-42.765298862845235},{"$f":"BJ45-Active_Scenario!BJ172","v":-42.765298862845235},{"$f":"BK45-Active_Scenario!BK172","v":-42.765298862845235},{"$f":"BL45-Active_Scenario!BL172","v":-42.765298862845235}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46-Active_Scenario!T173","v":3.9512035785404578},{"$f":"U46-Active_Scenario!U173","v":-6.0487964214595422},{"$f":"V46-Active_Scenario!V173","v":-10.048796421459542},{"$f":"W46-Active_Scenario!W173","v":-15.048796421459542},{"$f":"X46-Active_Scenario!X173","v":-24.048796421459542},{"$f":"Y46-Active_Scenario!Y173","v":-8.0487964214595422},{"$f":"Z46-Active_Scenario!Z173","v":-21.048796421459542},{"$f":"AA46-Active_Scenario!AA173","v":-44.048796421459542},{"$f":"AB46-Active_Scenario!AB173","v":-77.048796421459542},{"$f":"AC46-Active_Scenario!AC173","v":-133.04879642145954},{"$f":"AD46-Active_Scenario!AD173","v":-256.04879642145954},{"$f":"AE46-Active_Scenario!AE173","v":-256.04879642145954},{"$f":"AF46-Active_Scenario!AF173","v":-256.04879642145954},{"$f":"AG46-Active_Scenario!AG173","v":-256.04879642145954},{"$f":"AH46-Active_Scenario!AH173","v":-256.04879642145954},{"$f":"AI46-Active_Scenario!AI173","v":-256.04879642145954},{"$f":"AJ46-Active_Scenario!AJ173","v":-256.04879642145954},{"$f":"AK46-Active_Scenario!AK173","v":-256.04879642145954},{"$f":"AL46-Active_Scenario!AL173","v":-256.04879642145954},{"$f":"AM46-Active_Scenario!AM173","v":-256.04879642145954},{"$f":"AN46-Active_Scenario!AN173","v":-256.04879642145954},{"$f":"AO46-Active_Scenario!AO173","v":-256.04879642145954},{"$f":"AP46-Active_Scenario!AP173","v":-256.04879642145954},{"$f":"AQ46-Active_Scenario!AQ173","v":-256.04879642145954},{"$f":"AR46-Active_Scenario!AR173","v":-256.04879642145954},{"$f":"AS46-Active_Scenario!AS173","v":-256.04879642145954},{"$f":"AT46-Active_Scenario!AT173","v":-256.04879642145954},{"$f":"AU46-Active_Scenario!AU173","v":-256.04879642145954},{"$f":"AV46-Active_Scenario!AV173","v":-256.04879642145954},{"$f":"AW46-Active_Scenario!AW173","v":-256.04879642145954},{"$f":"AX46-Active_Scenario!AX173","v":-256.04879642145954},{"$f":"AY46-Active_Scenario!AY173","v":-256.04879642145954},{"$f":"AZ46-Active_Scenario!AZ173","v":-256.04879642145954},{"$f":"BA46-Active_Scenario!BA173","v":-256.04879642145954},{"$f":"BB46-Active_Scenario!BB173","v":-256.04879642145954},{"$f":"BC46-Active_Scenario!BC173","v":-256.04879642145954},{"$f":"BD46-Active_Scenario!BD173","v":-256.04879642145954},{"$f":"BE46-Active_Scenario!BE173","v":-256.04879642145954},{"$f":"BF46-Active_Scenario!BF173","v":-256.04879642145954},{"$f":"BG46-Active_Scenario!BG173","v":-256.04879642145954},{"$f":"BH46-Active_Scenario!BH173","v":-256.04879642145954},{"$f":"BI46-Active_Scenario!BI173","v":-256.04879642145954},{"$f":"BJ46-Active_Scenario!BJ173","v":-256.04879642145954},{"$f":"BK46-Active_Scenario!BK173","v":-256.04879642145954},{"$f":"BL46-Active_Scenario!BL173","v":-256.04879642145954}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T47-Active_Scenario!T174","v":-1170.8046353214941},{"$f":"U47-Active_Scenario!U174","v":-12260.804635321494},{"$f":"V47-Active_Scenario!V174","v":-12735.804635321494},{"$f":"W47-Active_Scenario!W174","v":-12813.804635321494},{"$f":"X47-Active_Scenario!X174","v":-12888.804635321494},{"$f":"Y47-Active_Scenario!Y174","v":-12875.804635321494},{"$f":"Z47-Active_Scenario!Z174","v":-12916.804635321494},{"$f":"AA47-Active_Scenario!AA174","v":-12929.804635321494},{"$f":"AB47-Active_Scenario!AB174","v":-12932.804635321494},{"$f":"AC47-Active_Scenario!AC174","v":-12932.804635321494},{"$f":"AD47-Active_Scenario!AD174","v":-12932.804635321494},{"$f":"AE47-Active_Scenario!AE174","v":-12932.804635321494},{"$f":"AF47-Active_Scenario!AF174","v":-12932.804635321494},{"$f":"AG47-Active_Scenario!AG174","v":-12932.804635321494},{"$f":"AH47-Active_Scenario!AH174","v":-12932.804635321494},{"$f":"AI47-Active_Scenario!AI174","v":-12932.804635321494},{"$f":"AJ47-Active_Scenario!AJ174","v":-12932.804635321494},{"$f":"AK47-Active_Scenario!AK174","v":-12932.804635321494},{"$f":"AL47-Active_Scenario!AL174","v":-12932.804635321494},{"$f":"AM47-Active_Scenario!AM174","v":-12932.804635321494},{"$f":"AN47-Active_Scenario!AN174","v":-12932.804635321494},{"$f":"AO47-Active_Scenario!AO174","v":-12932.804635321494},{"$f":"AP47-Active_Scenario!AP174","v":-12932.804635321494},{"$f":"AQ47-Active_Scenario!AQ174","v":-12932.804635321494},{"$f":"AR47-Active_Scenario!AR174","v":-12932.804635321494},{"$f":"AS47-Active_Scenario!AS174","v":-12932.804635321494},{"$f":"AT47-Active_Scenario!AT174","v":-12932.804635321494},{"$f":"AU47-Active_Scenario!AU174","v":-12932.804635321494},{"$f":"AV47-Active_Scenario!AV174","v":-12932.804635321494},{"$f":"AW47-Active_Scenario!AW174","v":-12932.804635321494},{"$f":"AX47-Active_Scenario!AX174","v":-12932.804635321494},{"$f":"AY47-Active_Scenario!AY174","v":-12932.804635321494},{"$f":"AZ47-Active_Scenario!AZ174","v":-12932.804635321494},{"$f":"BA47-Active_Scenario!BA174","v":-12932.804635321494},{"$f":"BB47-Active_Scenario!BB174","v":-12932.804635321494},{"$f":"BC47-Active_Scenario!BC174","v":-12932.804635321494},{"$f":"BD47-Active_Scenario!BD174","v":-12932.804635321494},{"$f":"BE47-Active_Scenario!BE174","v":-12932.804635321494},{"$f":"BF47-Active_Scenario!BF174","v":-12932.804635321494},{"$f":"BG47-Active_Scenario!BG174","v":-12932.804635321494},{"$f":"BH47-Active_Scenario!BH174","v":-12932.804635321494},{"$f":"BI47-Active_Scenario!BI174","v":-12932.804635321494},{"$f":"BJ47-Active_Scenario!BJ174","v":-12932.804635321494},{"$f":"BK47-Active_Scenario!BK174","v":-12932.804635321494},{"$f":"BL47-Active_Scenario!BL174","v":-12932.804635321494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T77:T81)","v":-1185.6195594904766},-12309.818730605799,-12788.818730605799,-12871.818730605799,-12955.818730605799,-12926.818730605799,-12980.818730605799,-13016.818730605799,-13052.818730605799,-13108.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799,-13231.818730605799]
[]
["Customer base"]
["Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T51-Active_Scenario!T227","v":6.9579999210593542},{"$f":"U51-Active_Scenario!U227","v":7.2461308136274738},{"$f":"V51-Active_Scenario!V227","v":7.3307348736506981},{"$f":"W51-Active_Scenario!W227","v":7.3255909759905364},{"$f":"X51-Active_Scenario!X227","v":7.1104246183160029},{"$f":"Y51-Active_Scenario!Y227","v":6.9617966981878396},{"$f":"Z51-Active_Scenario!Z227","v":6.4956776368200906},{"$f":"AA51-Active_Scenario!AA227","v":5.529568406953743},{"$f":"AB51-Active_Scenario!AB227","v":3.8780630136163765},{"$f":"AC51-Active_Scenario!AC227","v":0.85092212513573884},{"$f":"AD51-Active_Scenario!AD227","v":-2.9336478447088936},{"$f":"AE51-Active_Scenario!AE227","v":-7.2754796030211608},{"$f":"AF51-Active_Scenario!AF227","v":-11.720515492141182},{"$f":"AG51-Active_Scenario!AG227","v":-16.195535768754873},{"$f":"AH51-Active_Scenario!AH227","v":-20.466641817266414},{"$f":"AI51-Active_Scenario!AI227","v":-23.54988160308752},{"$f":"AJ51-Active_Scenario!AJ227","v":-26.414938860760856},{"$f":"AK51-Active_Scenario!AK227","v":-29.176384615340158},{"$f":"AL51-Active_Scenario!AL227","v":-31.714242532149989},{"$f":"AM51-Active_Scenario!AM227","v":-34.305943344463159},{"$f":"AN51-Active_Scenario!AN227","v":-36.567260230370465},{"$f":"AO51-Active_Scenario!AO227","v":-38.316970586111452},{"$f":"AP51-Active_Scenario!AP227","v":-39.371594619624197},{"$f":"AQ51-Active_Scenario!AQ227","v":-39.043548341124833},{"$f":"AR51-Active_Scenario!AR227","v":-38.543750371134877},{"$f":"AS51-Active_Scenario!AS227","v":-37.758784119724567},{"$f":"AT51-Active_Scenario!AT227","v":-36.973760740069615},{"$f":"AU51-Active_Scenario!AU227","v":-36.188680449257355},{"$f":"AV51-Active_Scenario!AV227","v":-35.463114777286336},{"$f":"AW51-Active_Scenario!AW227","v":-35.733612842851535},{"$f":"AX51-Active_Scenario!AX227","v":-35.048293084359315},{"$f":"AY51-Active_Scenario!AY227","v":-34.262624664477052},{"$f":"AZ51-Active_Scenario!AZ227","v":-33.610773583041365},{"$f":"BA51-Active_Scenario!BA227","v":-32.820232643425811},{"$f":"BB51-Active_Scenario!BB227","v":-32.300836162844561},{"$f":"BC51-Active_Scenario!BC227","v":-31.974471130897978},{"$f":"BD51-Active_Scenario!BD227","v":-31.841385972813171},{"$f":"BE51-Active_Scenario!BE227","v":-32.100000000000108},{"$f":"BF51-Active_Scenario!BF227","v":-31.300000000000111},{"$f":"BG51-Active_Scenario!BG227","v":-30.50000000000011},{"$f":"BH51-Active_Scenario!BH227","v":-29.700000000000109},{"$f":"BI51-Active_Scenario!BI227","v":-28.900000000000109},{"$f":"BJ51-Active_Scenario!BJ227","v":-28.100000000000108},{"$f":"BK51-Active_Scenario!BK227","v":-27.300000000000107},{"$f":"BL51-Active_Scenario!BL227","v":-26.500000000000107}]
["Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T52-Active_Scenario!T228","v":-3.323648983624139E-3},{"$f":"U52-Active_Scenario!U228","v":-0.77865479700543005},{"$f":"V52-Active_Scenario!V228","v":-1.8622692354996673},{"$f":"W52-Active_Scenario!W228","v":-3.0818254334260899},{"$f":"X52-Active_Scenario!X228","v":-4.6195038869625193},{"$f":"Y52-Active_Scenario!Y228","v":-6.0563961777448725},{"$f":"Z52-Active_Scenario!Z228","v":-7.974194167757787},{"$f":"AA52-Active_Scenario!AA228","v":-10.649330207114161},{"$f":"AB52-Active_Scenario!AB228","v":-14.362639847022223},{"$f":"AC52-Active_Scenario!AC228","v":-20.159632663397304},{"$f":"AD52-Active_Scenario!AD228","v":-27.103907764779606},{"$f":"AE52-Active_Scenario!AE228","v":-34.89227057516436},{"$f":"AF52-Active_Scenario!AF228","v":-42.836957289566733},{"$f":"AG52-Active_Scenario!AG228","v":-50.827061532084521},{"$f":"AH52-Active_Scenario!AH228","v":-58.508295693800527},{"$f":"AI52-Active_Scenario!AI228","v":-64.390261839970719},{"$f":"AJ52-Active_Scenario!AJ228","v":-69.941745627328856},{"$f":"AK52-Active_Scenario!AK228","v":-75.336288461471042},{"$f":"AL52-Active_Scenario!AL228","v":-80.392161482521217},{"$f":"AM52-Active_Scenario!AM228","v":-85.529590654113221},{"$f":"AN52-Active_Scenario!AN228","v":-90.166585348943414},{"$f":"AO52-Active_Scenario!AO228","v":-94.02864662308049},{"$f":"AP52-Active_Scenario!AP228","v":-96.837856556195376},{"$f":"AQ52-Active_Scenario!AQ228","v":-97.552727634350745},{"$f":"AR52-Active_Scenario!AR228","v":-98.007445415101245},{"$f":"AS52-Active_Scenario!AS228","v":-98.030217122523865},{"$f":"AT52-Active_Scenario!AT228","v":-98.052902297458274},{"$f":"AU52-Active_Scenario!AU228","v":-98.075501268727933},{"$f":"AV52-Active_Scenario!AV228","v":-98.188247383242413},{"$f":"AW52-Active_Scenario!AW228","v":-99.80973710020146},{"$f":"AX52-Active_Scenario!AX228","v":-99.983443936602953},{"$f":"AY52-Active_Scenario!AY228","v":-100.00515206531068},{"$f":"AZ52-Active_Scenario!AZ228","v":-100.22955410372428},{"$f":"BA52-Active_Scenario!BA228","v":-100.24388179813013},{"$f":"BB52-Active_Scenario!BB228","v":-100.66891359960265},{"$f":"BC52-Active_Scenario!BC228","v":-101.3863312718012},{"$f":"BD52-Active_Scenario!BD228","v":-102.39651110587862},{"$f":"BE52-Active_Scenario!BE228","v":-104},{"$f":"BF52-Active_Scenario!BF228","v":-104},{"$f":"BG52-Active_Scenario!BG228","v":-104},{"$f":"BH52-Active_Scenario!BH228","v":-104},{"$f":"BI52-Active_Scenario!BI228","v":-104},{"$f":"BJ52-Active_Scenario!BJ228","v":-104},{"$f":"BK52-Active_Scenario!BK228","v":-104},{"$f":"BL52-Active_Scenario!BL228","v":-104}]
["Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T53-Active_Scenario!T229","v":-2.1949277893290855},{"$f":"U53-Active_Scenario!U229","v":-71.697965006817412},{"$f":"V53-Active_Scenario!V229","v":-148.17426997087887},{"$f":"W53-Active_Scenario!W229","v":-227.72553331172503},{"$f":"X53-Active_Scenario!X229","v":-314.47261858996126},{"$f":"Y53-Active_Scenario!Y229","v":-398.93995365222918},{"$f":"Z53-Active_Scenario!Z229","v":-494.28521919346895},{"$f":"AA53-Active_Scenario!AA229","v":-606.76122505036528},{"$f":"AB53-Active_Scenario!AB229","v":-742.72038003602802},{"$f":"AC53-Active_Scenario!AC229","v":-925.81177065557108},{"$f":"AD53-Active_Scenario!AD229","v":-1134.8543133534365},{"$f":"AE53-Active_Scenario!AE229","v":-1362.9898454489612},{"$f":"AF53-Active_Scenario!AF229","v":-1594.6613734015236},{"$f":"AG53-Active_Scenario!AG229","v":-1827.3602310658293},{"$f":"AH53-Active_Scenario!AH229","v":-2053.0725479771936},{"$f":"AI53-Active_Scenario!AI229","v":-2238.0860076750546},{"$f":"AJ53-Active_Scenario!AJ229","v":-2415.6240639218113},{"$f":"AK53-Active_Scenario!AK229","v":-2589.6121668593878},{"$f":"AL53-Active_Scenario!AL229","v":-2755.93966879341},{"$f":"AM53-Active_Scenario!AM229","v":-2924.1119443226416},{"$f":"AN53-Active_Scenario!AN229","v":-3080.9645547778155},{"$f":"AO53-Active_Scenario!AO229","v":-3220.2884233411414},{"$f":"AP53-Active_Scenario!AP229","v":-3335.7971370608966},{"$f":"AQ53-Active_Scenario!AQ229","v":-3403.932587165541},{"$f":"AR53-Active_Scenario!AR229","v":-3466.1834543102141},{"$f":"AS53-Active_Scenario!AS229","v":-3518.6638417873696},{"$f":"AT53-Active_Scenario!AT229","v":-3571.1422719277907},{"$f":"AU53-Active_Scenario!AU229","v":-3623.6187521693569},{"$f":"AV53-Active_Scenario!AV229","v":-3678.1343314664427},{"$f":"AW53-Active_Scenario!AW229","v":-3766.7772002596694},{"$f":"AX53-Active_Scenario!AX229","v":-3822.671691255443},{"$f":"AY53-Active_Scenario!AY229","v":-3875.128020928048},{"$f":"AZ53-Active_Scenario!AZ229","v":-3932.1692209022922},{"$f":"BA53-Active_Scenario!BA229","v":-3984.4586075518282},{"$f":"BB53-Active_Scenario!BB229","v":-4046.0379875020203},{"$f":"BC53-Active_Scenario!BC229","v":-4114.2310407355199},{"$f":"BD53-Active_Scenario!BD229","v":-4189.0462788357972},{"$f":"BE53-Active_Scenario!BE229","v":-4277.2819748720658},{"$f":"BF53-Active_Scenario!BF229","v":-4329.2472737349108},{"$f":"BG53-Active_Scenario!BG229","v":-4381.2125725977558},{"$f":"BH53-Active_Scenario!BH229","v":-4433.1778714606007},{"$f":"BI53-Active_Scenario!BI229","v":-4485.1431703234457},{"$f":"BJ53-Active_Scenario!BJ229","v":-4537.1084691862907},{"$f":"BK53-Active_Scenario!BK229","v":-4589.0737680491357},{"$f":"BL53-Active_Scenario!BL229","v":-4641.0390669119806}]
["Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54-Active_Scenario!T230","v":115.52272264745989},{"$f":"U54-Active_Scenario!U230","v":83.109430131318732},{"$f":"V54-Active_Scenario!V230","v":45.924045143559852},{"$f":"W54-Active_Scenario!W230","v":2.9856560540702048},{"$f":"X54-Active_Scenario!X230","v":-49.682725120743271},{"$f":"Y54-Active_Scenario!Y230","v":-87.042178412541034},{"$f":"Z54-Active_Scenario!Z230","v":-138.15393953285275},{"$f":"AA54-Active_Scenario!AA230","v":-212.9629992503651},{"$f":"AB54-Active_Scenario!AB230","v":-321.37456837069112},{"$f":"AC54-Active_Scenario!AC230","v":-487.25423685621718},{"$f":"AD54-Active_Scenario!AD230","v":-776.37213230948328},{"$f":"AE54-Active_Scenario!AE230","v":-1068.2353018226186},{"$f":"AF54-Active_Scenario!AF230","v":-1362.8327642993845},{"$f":"AG54-Active_Scenario!AG230","v":-1664.1535825679257},{"$f":"AH54-Active_Scenario!AH230","v":-1977.1708632050741},{"$f":"AI54-Active_Scenario!AI230","v":-2315.8378203613556},{"$f":"AJ54-Active_Scenario!AJ230","v":-2723.0518553306956},{"$f":"AK54-Active_Scenario!AK230","v":-3272.5387798018401},{"$f":"AL54-Active_Scenario!AL230","v":-3933.7295022167818},{"$f":"AM54-Active_Scenario!AM230","v":-4543.1772073837456},{"$f":"AN54-Active_Scenario!AN230","v":-5031.0888673717236},{"$f":"AO54-Active_Scenario!AO230","v":-5451.950626361433},{"$f":"AP54-Active_Scenario!AP230","v":-5883.0306839568657},{"$f":"AQ54-Active_Scenario!AQ230","v":-6373.288166963599},{"$f":"AR54-Active_Scenario!AR230","v":-6970.486365679988},{"$f":"AS54-Active_Scenario!AS230","v":-7567.1975172431939},{"$f":"AT54-Active_Scenario!AT230","v":-8064.4235698418288},{"$f":"AU54-Active_Scenario!AU230","v":-8492.5624638717509},{"$f":"AV54-Active_Scenario!AV230","v":-8918.8905479672358},{"$f":"AW54-Active_Scenario!AW230","v":-9410.4150653680208},{"$f":"AX54-Active_Scenario!AX230","v":-9958.8752303408855},{"$f":"AY54-Active_Scenario!AY230","v":-10459.043300295541},{"$f":"AZ54-Active_Scenario!AZ230","v":-10863.112443612061},{"$f":"BA54-Active_Scenario!BA230","v":-11229.467055996996},{"$f":"BB54-Active_Scenario!BB230","v":-11616.257995574073},{"$f":"BC54-Active_Scenario!BC230","v":-12070.403517034525},{"$f":"BD54-Active_Scenario!BD230","v":-12580.634202050816},{"$f":"BE54-Active_Scenario!BE230","v":-13068.725709968725},{"$f":"BF54-Active_Scenario!BF230","v":-13331.766597496644},{"$f":"BG54-Active_Scenario!BG230","v":-13594.657067116133},{"$f":"BH54-Active_Scenario!BH230","v":-13857.397720498828},{"$f":"BI54-Active_Scenario!BI230","v":-14119.989156909674},{"$f":"BJ54-Active_Scenario!BJ230","v":-14382.431973216559},{"$f":"BK54-Active_Scenario!BK230","v":-14644.726763899898},{"$f":"BL54-Active_Scenario!BL230","v":-14906.874121062187}]
["Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-Active_Scenario!T231","v":3987.0664882846177},{"$f":"U55-Active_Scenario!U231","v":-11513.184823532822},{"$f":"V55-Active_Scenario!V231","v":-29500.665722881793},{"$f":"W55-Active_Scenario!W231","v":-48584.924737329595},{"$f":"X55-Active_Scenario!X231","v":-70235.7941100389},{"$f":"Y55-Active_Scenario!Y231","v":-91073.520721648354},{"$f":"Z55-Active_Scenario!Z231","v":-115791.19451465004},{"$f":"AA55-Active_Scenario!AA231","v":-146619.07168975472},{"$f":"AB55-Active_Scenario!AB231","v":-185822.93347411044},{"$f":"AC55-Active_Scenario!AC231","v":-241837.95112620201},{"$f":"AD55-Active_Scenario!AD231","v":-307109.24225373194},{"$f":"AE55-Active_Scenario!AE231","v":-379190.63301749364},{"$f":"AF55-Active_Scenario!AF231","v":-452533.2450388695},{"$f":"AG55-Active_Scenario!AG231","v":-526242.28567708051},{"$f":"AH55-Active_Scenario!AH231","v":-597459.36250338273},{"$f":"AI55-Active_Scenario!AI231","v":-654159.94498026138},{"$f":"AJ55-Active_Scenario!AJ231","v":-708194.19578624424},{"$f":"AK55-Active_Scenario!AK231","v":-760962.24698168086},{"$f":"AL55-Active_Scenario!AL231","v":-810997.91012509121},{"$f":"AM55-Active_Scenario!AM231","v":-861691.56829107297},{"$f":"AN55-Active_Scenario!AN231","v":-908347.72109854035},{"$f":"AO55-Active_Scenario!AO231","v":-948751.71106785571},{"$f":"AP55-Active_Scenario!AP231","v":-980661.2964178042},{"$f":"AQ55-Active_Scenario!AQ231","v":-995673.75588593935},{"$f":"AR55-Active_Scenario!AR231","v":-1008587.2985506118},{"$f":"AS55-Active_Scenario!AS231","v":-1018015.9002956748},{"$f":"AT55-Active_Scenario!AT231","v":-1027443.803896623},{"$f":"AU55-Active_Scenario!AU231","v":-1036871.012006404},{"$f":"AV55-Active_Scenario!AV231","v":-1047025.5272678841},{"$f":"AW55-Active_Scenario!AW231","v":-1069352.585913887},{"$f":"AX55-Active_Scenario!AX231","v":-1079998.9322795516},{"$f":"AY55-Active_Scenario!AY231","v":-1089418.953071543},{"$f":"AZ55-Active_Scenario!AZ231","v":-1100474.3083270413},{"$f":"BA55-Active_Scenario!BA231","v":-1109834.7837750851},{"$f":"BB55-Active_Scenario!BB231","v":-1122508.8199589425},{"$f":"BC55-Active_Scenario!BC231","v":-1137541.825347818},{"$f":"BD55-Active_Scenario!BD231","v":-1154936.8358587318},{"$f":"BE55-Active_Scenario!BE231","v":-1177118.6638660806},{"$f":"BF55-Active_Scenario!BF231","v":-1186363.5434756579},{"$f":"BG55-Active_Scenario!BG231","v":-1195608.4230852353},{"$f":"BH55-Active_Scenario!BH231","v":-1204853.3026948126},{"$f":"BI55-Active_Scenario!BI231","v":-1214098.18230439},{"$f":"BJ55-Active_Scenario!BJ231","v":-1223343.0619139674},{"$f":"BK55-Active_Scenario!BK231","v":-1232587.9415235447},{"$f":"BL55-Active_Scenario!BL231","v":-1241832.8211331221}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T85:T89)","v":4107.3489594148241},-11495.305882391698,-29597.447482070962,-48805.420849044684,-70597.458533018245,-91558.597453192677,-116425.11218990729,-147443.91567585562,-186897.51299935055,-243270.32584425205,-309050.50625500432,-381664.02591494343,-455545.29664935212,-529800.82208801515,-601568.58085207606,-658801.80895174085,-713429.22838998481,-766928.91060141893,-817799.6857001161,-869278.69297677791,-916586.50836626918,-957556.29573476745,-990016.33368999779,-1005587.5729160439,-1019160.5195663882,-1029237.5506559476,-1039214.3964014301,-1049121.4574041632,-1059756.2035094784,-1082665.3215294578,-1093915.510938169,-1103887.3921694965,-1115403.4303192424,-1125181.7735530755,-1138304.085691781,-1153859.8207079908,-1171840.754236697,-1194600.7715509213,-1204159.8573468896,-1213718.7927249491,-1223277.5782867721,-1232836.2146316231,-1242394.7023563702,-1251953.0420554937,-1261511.2343210962]
[]
["Capex that varies with coustomer base $/customer"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP"]
["Tariff class B2","$real 2023 /connection","M&SP"]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(P89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(Q89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(R89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(S89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":0},{"$f":"MAX(T89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":987311.60561375238},{"$f":"MAX(U89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-2850993.5882059042},{"$f":"MAX(V89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(W89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(X89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Y89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(Z89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AM89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AN89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AO89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AP89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AQ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AR89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AS89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AT89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AU89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AV89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AW89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AX89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AY89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(AZ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BA89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BB89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BC89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BD89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BE89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BF89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BG89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BH89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BI89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BJ89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BK89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439},{"$f":"MAX(BL89*'Capex Scenarios'!$D$127,-'Capex Scenarios'!$I$30)","v":-4601301.2912622439}]
[]
["Capex that varies with new connecitons"]
["Mains"]
["Tariff class A1","$real 2023 /metre","M&LP"]
["Tariff class A2","$real 2023 /metre","M&LP"]
["Tariff class B1","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D133","v":-218798.03654832422},{"$f":"U79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"V79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"W79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"X79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Y79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"Z79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AL79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AM79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AN79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AO79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AP79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AQ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AR79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AS79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AT79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AU79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AV79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AW79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AX79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AY79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"AZ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BA79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BB79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BC79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BD79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BE79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BF79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BG79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BH79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BI79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BJ79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BK79*'Capex Scenarios'!$D133","v":-462739.43481790693},{"$f":"BL79*'Capex Scenarios'!$D133","v":-462739.43481790693}]
["Tariff class B2","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D134","v":3094.3273320914263},{"$f":"U80*'Capex Scenarios'!$D134","v":-4737.0265087917751},{"$f":"V80*'Capex Scenarios'!$D134","v":-7869.5680451450562},{"$f":"W80*'Capex Scenarios'!$D134","v":-11785.244965586657},{"$f":"X80*'Capex Scenarios'!$D134","v":-18833.463422381537},{"$f":"Y80*'Capex Scenarios'!$D134","v":-6303.2972769684156},{"$f":"Z80*'Capex Scenarios'!$D134","v":-16484.057270116577},{"$f":"AA80*'Capex Scenarios'!$D134","v":-34496.171104147943},{"$f":"AB80*'Capex Scenarios'!$D134","v":-60339.638779062509},{"$f":"AC80*'Capex Scenarios'!$D134","v":-104195.22028800844},{"$f":"AD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AL80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AM80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AN80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AO80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AP80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AQ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AR80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AS80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AT80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AU80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AV80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AW80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AX80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AY80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"AZ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BA80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BB80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BC80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BD80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BE80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BF80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BG80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BH80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BI80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BJ80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BK80*'Capex Scenarios'!$D134","v":-200520.87253087183},{"$f":"BL80*'Capex Scenarios'!$D134","v":-200520.87253087183}]
["Tariff class B3","$real 2023 /metre","M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D135","v":-916898.53777488391},{"$f":"U81*'Capex Scenarios'!$D135","v":-9601869.9473143537},{"$f":"V81*'Capex Scenarios'!$D135","v":-9973859.2547563072},{"$f":"W81*'Capex Scenarios'!$D135","v":-10034943.814715195},{"$f":"X81*'Capex Scenarios'!$D135","v":-10093678.96852182},{"$f":"Y81*'Capex Scenarios'!$D135","v":-10083498.208528671},{"$f":"Z81*'Capex Scenarios'!$D135","v":-10115606.759276293},{"$f":"AA81*'Capex Scenarios'!$D135","v":-10125787.51926944},{"$f":"AB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AL81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AM81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AN81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AO81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AP81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AQ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AR81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AS81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AT81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AU81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AV81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AW81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AX81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AY81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"AZ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BA81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BB81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BC81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BD81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BE81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BF81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BG81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BH81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BI81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BJ81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BK81*'Capex Scenarios'!$D135","v":-10128136.925421705},{"$f":"BL81*'Capex Scenarios'!$D135","v":-10128136.925421705}]
[]
["Meters"]
["Tariff class A1","$real 2023 /connection","M&SP"]
["Tariff class A2","$real 2023 /connection","M&SP"]
["Tariff class B1","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*'Capex Scenarios'!$D140","v":-152416.82529524589},{"$f":"U79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"V79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"W79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"X79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Y79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"Z79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AL79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AM79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AN79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AO79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AP79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AQ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AR79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AS79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AT79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AU79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AV79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AW79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AX79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AY79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"AZ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BA79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BB79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BC79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BD79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BE79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BF79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BG79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BH79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BI79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BJ79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BK79*'Capex Scenarios'!$D140","v":-322348.75918680598},{"$f":"BL79*'Capex Scenarios'!$D140","v":-322348.75918680598}]
["Tariff class B2","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80*'Capex Scenarios'!$D141","v":18738.704459140707},{"$f":"U80*'Capex Scenarios'!$D141","v":-28686.603011507588},{"$f":"V80*'Capex Scenarios'!$D141","v":-47656.72599976691},{"$f":"W80*'Capex Scenarios'!$D141","v":-71369.379735091061},{"$f":"X80*'Capex Scenarios'!$D141","v":-114052.15645867452},{"$f":"Y80*'Capex Scenarios'!$D141","v":-38171.664505637251},{"$f":"Z80*'Capex Scenarios'!$D141","v":-99824.56421748003},{"$f":"AA80*'Capex Scenarios'!$D141","v":-208902.7713999711},{"$f":"AB80*'Capex Scenarios'!$D141","v":-365406.2860531105},{"$f":"AC80*'Capex Scenarios'!$D141","v":-630988.00788874098},{"$f":"AD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AL80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AM80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AN80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AO80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AP80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AQ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AR80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AS80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AT80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AU80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AV80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AW80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AX80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AY80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"AZ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BA80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BB80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BC80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BD80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BE80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BF80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BG80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BH80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BI80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BJ80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BK80*'Capex Scenarios'!$D141","v":-1214319.289777715},{"$f":"BL80*'Capex Scenarios'!$D141","v":-1214319.289777715}]
["Tariff class B3","$real 2023 /connection","M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81*'Capex Scenarios'!$D142","v":-1567897.8051071658},{"$f":"U81*'Capex Scenarios'!$D142","v":-16419211.281384837},{"$f":"V81*'Capex Scenarios'!$D142","v":-17055313.526761923},{"$f":"W81*'Capex Scenarios'!$D142","v":-17159768.211265951},{"$f":"X81*'Capex Scenarios'!$D142","v":-17260205.407904439},{"$f":"Y81*'Capex Scenarios'!$D142","v":-17242796.293820433},{"$f":"Z81*'Capex Scenarios'!$D142","v":-17297701.961316139},{"$f":"AA81*'Capex Scenarios'!$D142","v":-17315111.075400144},{"$f":"AB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AL81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AM81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AN81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AO81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AP81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AQ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AR81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AS81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AT81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AU81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AV81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AW81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AX81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AY81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"AZ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BA81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BB81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BC81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BD81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BE81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BF81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BG81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BH81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BI81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BJ81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BK81*'Capex Scenarios'!$D142","v":-17319128.563265685},{"$f":"BL81*'Capex Scenarios'!$D142","v":-17319128.563265685}]
[]
["Other caepex changes",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel",null,"HPST"]
["High pressure mains - PE",null,"HPPE"]
["Medium pressure mains",null,"MP"]
["Medium/low pressure mains",null,"M&LP"]
["Low pressure mains",null,"LP"]
["Regulators",null,"R"]
["Secondary gate stations","Remove injecton points","GS",null,null,null,null,null,null,null,null,null,null,null,812760.05809008295,1365987.6550514535,1924644.6486529708,2860922.5865505543,2292140.7400551327]
["Buildings",null,"STEQ"]
["Meter and services pipes",null,"M&SP"]
["Equipment and vehicles",null,"P&E"]
["Vehicles",null,"V"]
["Information technology",null,"IT"]
["Telemetry and monitoring",null,"T&M"]
["Full retail contestability",null,"FRC"]
["Land",null,"STEQ"]
["Equity raising costs",null,"EQ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O129)","v":812760.05809008295},1365987.6550514535,1924644.6486529708,2860922.5865505543,2292140.7400551327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total"]
[]
[]
["Capex change",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["High pressure mains - steel",null,"HPST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$93:$E$130,$C135,T$93:T$129)","v":0}]
["High pressure mains - PE",null,"HPPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Medium pressure mains",null,"MP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Medium/low pressure mains",null,"M&LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1132602.2469911168,{"$f":"SUMIF($C$93:$C$112,$C138,U$93:U$112)","v":-10069346.408641052},-10444468.257619359,-10509468.494498689,-10575251.866762109,-10552540.940623546,-10594830.251364317,-10623023.125191495,-10651215.999018675,-10695071.58052762,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484,-10791397.232770484]
["Low pressure mains",null,"LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulators",null,"R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Secondary gate stations",null,"GS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capex Scenarios'!O151","v":-812760.05809008295},{"$f":"'Capex Scenarios'!P151","v":-1365987.6550514535},{"$f":"'Capex Scenarios'!Q151","v":-1924644.6486529708},{"$f":"'Capex Scenarios'!R151","v":-2860922.5865505543},{"$f":"'Capex Scenarios'!S151","v":-2292140.7400551327},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$93:$E$130,$C141,AJ$93:AJ$129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meter and services pipes",null,"M&SP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-714264.32032951864,-19621240.231789056,-22026620.303210739,-22154787.641450092,-22297907.614812165,-22204618.008775122,-22321176.575982668,-22447663.897249166,-22608184.899767846,-22873766.621603474,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,{"$f":"SUMIF($C$93:$C$112,$C143,AT$93:AT$112)","v":-23457097.903492451},-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,{"$f":"SUMIF($C$93:$C$112,$C143,BD$93:BD$112)","v":-23457097.903492451},-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451,-23457097.903492451]
["Equipment and vehicles",null,"P&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Vehicles",null,"V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Information technology",null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Telemetry and monitoring",null,"T&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Full retail contestability",null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Land",null,"STEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Equity raising costs",null,"EQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O135:O150)","v":-812760.05809008295},-1365987.6550514535,-1924644.6486529708,-2860922.5865505543,-2292140.7400551327,-1846866.5673206355,-29690586.640430108,-32471088.560830098,-32664256.135948781,-32873159.481574275,-32757158.949398667,-32916006.827346984,-33070687.022440661,-33259400.898786522,-33568838.202131093,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938,-34248495.136262938]
[]
["Opexc hange",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Opex change due to customer base change ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T90*Dashboard!$C$26/1000","v":143757.21357951887},{"$f":"U90*Dashboard!$C$26/1000","v":-402335.70588370942},{"$f":"V90*Dashboard!$C$26/1000","v":-1035910.6618724836},{"$f":"W90*Dashboard!$C$26/1000","v":-1708189.7297165638},{"$f":"X90*Dashboard!$C$26/1000","v":-2470911.0486556385},{"$f":"Y90*Dashboard!$C$26/1000","v":-3204550.9108617436},{"$f":"Z90*Dashboard!$C$26/1000","v":-4074878.9266467551},{"$f":"AA90*Dashboard!$C$26/1000","v":-5160537.0486549465},{"$f":"AB90*Dashboard!$C$26/1000","v":-6541412.9549772693},{"$f":"AC90*Dashboard!$C$26/1000","v":-8514461.404548822},{"$f":"AD90*Dashboard!$C$26/1000","v":-10816767.718925152},{"$f":"AE90*Dashboard!$C$26/1000","v":-13358240.90702302},{"$f":"AF90*Dashboard!$C$26/1000","v":-15944085.382727323},{"$f":"AG90*Dashboard!$C$26/1000","v":-18543028.773080532},{"$f":"AH90*Dashboard!$C$26/1000","v":-21054900.329822663},{"$f":"AI90*Dashboard!$C$26/1000","v":-23058063.313310929},{"$f":"AJ90*Dashboard!$C$26/1000","v":-24970022.993649468},{"$f":"AK90*Dashboard!$C$26/1000","v":-26842511.871049665},{"$f":"AL90*Dashboard!$C$26/1000","v":-28622988.999504063},{"$f":"AM90*Dashboard!$C$26/1000","v":-30424754.254187226},{"$f":"AN90*Dashboard!$C$26/1000","v":-32080527.792819418},{"$f":"AO90*Dashboard!$C$26/1000","v":-33514470.350716863},{"$f":"AP90*Dashboard!$C$26/1000","v":-34650571.679149926},{"$f":"AQ90*Dashboard!$C$26/1000","v":-35195565.052061535},{"$f":"AR90*Dashboard!$C$26/1000","v":-35670618.184823588},{"$f":"AS90*Dashboard!$C$26/1000","v":-36023314.272958167},{"$f":"AT90*Dashboard!$C$26/1000","v":-36372503.874050058},{"$f":"AU90*Dashboard!$C$26/1000","v":-36719251.009145714},{"$f":"AV90*Dashboard!$C$26/1000","v":-37091467.122831739},{"$f":"AW90*Dashboard!$C$26/1000","v":-37893286.253531024},{"$f":"AX90*Dashboard!$C$26/1000","v":-38287042.882835917},{"$f":"AY90*Dashboard!$C$26/1000","v":-38636058.725932382},{"$f":"AZ90*Dashboard!$C$26/1000","v":-39039120.061173484},{"$f":"BA90*Dashboard!$C$26/1000","v":-39381362.074357644},{"$f":"BB90*Dashboard!$C$26/1000","v":-39840642.999212332},{"$f":"BC90*Dashboard!$C$26/1000","v":-40385093.72477968},{"$f":"BD90*Dashboard!$C$26/1000","v":-41014426.398284391},{"$f":"BE90*Dashboard!$C$26/1000","v":-41811027.004282244},{"$f":"BF90*Dashboard!$C$26/1000","v":-42145595.007141136},{"$f":"BG90*Dashboard!$C$26/1000","v":-42480157.745373212},{"$f":"BH90*Dashboard!$C$26/1000","v":-42814715.240037024},{"$f":"BI90*Dashboard!$C$26/1000","v":-43149267.512106813},{"$f":"BJ90*Dashboard!$C$26/1000","v":-43483814.58247295},{"$f":"BK90*Dashboard!$C$26/1000","v":-43818356.471942276},{"$f":"BL90*Dashboard!$C$26/1000","v":-44152893.201238364},{"$f":"BM90*Dashboard!$C$26/1000","v":0},{"$f":"BN90*Dashboard!$C$26/1000","v":0},{"$f":"BO90*Dashboard!$C$26/1000","v":0},{"$f":"BP90*Dashboard!$C$26/1000","v":0},{"$f":"BQ90*Dashboard!$C$26/1000","v":0},{"$f":"BR90*Dashboard!$C$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Total Opex change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T154+T155","v":143757.21357951887},{"$f":"U154+U155","v":-402335.70588370942},-1035910.6618724836,-1708189.7297165638,-2470911.0486556385,-3204550.9108617436,-4074878.9266467551,-5160537.0486549465,-6541412.9549772693,-8514461.404548822,-10816767.718925152,-13358240.90702302,-15944085.382727323,-18543028.773080532,-21054900.329822663,-23058063.313310929,-24970022.993649468,-26842511.871049665,-28622988.999504063,-30424754.254187226,-32080527.792819418,-33514470.350716863,-34650571.679149926,-35195565.052061535,-35670618.184823588,-36023314.272958167,-36372503.874050058,-36719251.009145714,-37091467.122831739,-37893286.253531024,-38287042.882835917,-38636058.725932382,-39039120.061173484,-39381362.074357644,-39840642.999212332,-40385093.72477968,-41014426.398284391,-41811027.004282244,-42145595.007141136,-42480157.745373212,-42814715.240037024,-43149267.512106813,-43483814.58247295,-43818356.471942276,-44152893.201238364,0,0,0,0,0,0]

{"sheet":"PTRM>>","index":32,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["PTRM calcs"]

{"sheet":"Active_Scenario","index":33,"n_rows":492,"n_cols":64,"rows_kept":492,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,2019,2020,{"$f":"J2+1","v":2021},2022,2023,2024,2025,2026,2027,2028,{"$f":"YEAR(S4)","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Period ending",null,null,null,null,null,null,"2019-12-31",{"$f":"EOMONTH(I4,12)","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"EOMONTH(N4,12)","v":"2025-12-31"},{"$f":"EOMONTH(O4,12)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31"]
[null,"Days in period",null,null,null,null,null,null,{"$f":"I4-H4","v":43830},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"BA4-AZ4","v":365},366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,null,null,"AA6",{"$f":"O7","v":"AA6"},{"$f":"P7","v":"AA6"},{"$f":"Q7","v":"AA6"},{"$f":"R7","v":"AA6"},"AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[]
[null,"Scenario selection"]
[]
[null,"Active scenario total volume (Demand)",{"$f":"Dashboard!C46","v":"Electricity Dominates"}]
[null,"Active scenario customer base",{"$f":"Dashboard!C46","v":"Electricity Dominates"}]
[null,"Active scenario disconenctions",{"$f":"$C$12","v":"Electricity Dominates"}]
[null,"Active scenario connections ","Electricity Dominates"]
[]
[null,"Active scenario average consumption existing delivery point base",{"$f":"C14","v":"Electricity Dominates"}]
[null,"Active scenario band split existing delivery point base",{"$f":"C16","v":"Electricity Dominates"}]
[]
[]
[]
[]
[null,"Active scenario OPEX",{"$f":"Dashboard!C46","v":"Electricity Dominates"}]
[null,"Active scenario UAFG",{"$f":"C22","v":"Electricity Dominates"}]
[null,"Active scenario CAPEX",{"$f":"Dashboard!C46","v":"Electricity Dominates"}]
[]
[null,"Volume scenarios"]
[null,"Volume reduction factor"]
[null,null,"Reduction flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Dashboard!$D$63,IF(AND(O$2>=Dashboard!$K$30,O$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(P$2>=Dashboard!$K$30,P$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(Q$2>=Dashboard!$K$30,Q$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(R$2>=Dashboard!$K$30,R$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(S$2>=Dashboard!$K$30,S$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(T$2>=Dashboard!$K$30,T$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(U$2>=Dashboard!$K$30,U$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(V$2>=Dashboard!$K$30,V$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(W$2>=Dashboard!$K$30,W$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(X$2>=Dashboard!$K$30,X$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(Y$2>=Dashboard!$K$30,Y$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(Z$2>=Dashboard!$K$30,Z$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AA$2>=Dashboard!$K$30,AA$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AB$2>=Dashboard!$K$30,AB$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AC$2>=Dashboard!$K$30,AC$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AD$2>=Dashboard!$K$30,AD$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AE$2>=Dashboard!$K$30,AE$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AF$2>=Dashboard!$K$30,AF$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AG$2>=Dashboard!$K$30,AG$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AH$2>=Dashboard!$K$30,AH$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AI$2>=Dashboard!$K$30,AI$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AJ$2>=Dashboard!$K$30,AJ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AK$2>=Dashboard!$K$30,AK$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AL$2>=Dashboard!$K$30,AL$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AM$2>=Dashboard!$K$30,AM$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AN$2>=Dashboard!$K$30,AN$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AO$2>=Dashboard!$K$30,AO$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AP$2>=Dashboard!$K$30,AP$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AQ$2>=Dashboard!$K$30,AQ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AR$2>=Dashboard!$K$30,AR$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AS$2>=Dashboard!$K$30,AS$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AT$2>=Dashboard!$K$30,AT$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AU$2>=Dashboard!$K$30,AU$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AV$2>=Dashboard!$K$30,AV$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AW$2>=Dashboard!$K$30,AW$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AX$2>=Dashboard!$K$30,AX$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AY$2>=Dashboard!$K$30,AY$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AZ$2>=Dashboard!$K$30,AZ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BA$2>=Dashboard!$K$30,BA$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BB$2>=Dashboard!$K$30,BB$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BC$2>=Dashboard!$K$30,BC$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BD$2>=Dashboard!$K$30,BD$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BE$2>=Dashboard!$K$30,BE$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BF$2>=Dashboard!$K$30,BF$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BG$2>=Dashboard!$K$30,BG$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BH$2>=Dashboard!$K$30,BH$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BI$2>=Dashboard!$K$30,BI$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BJ$2>=Dashboard!$K$30,BJ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BK$2>=Dashboard!$K$30,BK$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BL$2>=Dashboard!$K$30,BL$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "}]
[null,"Tariff class A1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:T$97)))","v":0},{"$f":"IF(U28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:U$97)))","v":0},{"$f":"IF(V28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:V$97)))","v":0},{"$f":"IF(W28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:W$97)))","v":0},{"$f":"IF(X28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:X$97)))","v":0},{"$f":"IF(Y28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:Y$97)))","v":0},{"$f":"IF(Z28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:Z$97)))","v":0},{"$f":"IF(AA28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AA$97)))","v":0},{"$f":"IF(AB28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AB$97)))","v":0},{"$f":"IF(AC28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AC$97)))","v":0},{"$f":"IF(AD28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AD$97)))","v":0},{"$f":"IF(AE28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AE$97)))","v":0},{"$f":"IF(AF28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AF$97)))","v":0},{"$f":"IF(AG28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AG$97)))","v":0},{"$f":"IF(AH28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AH$97)))","v":0},{"$f":"IF(AI28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AI$97)))","v":0},{"$f":"IF(AJ28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AJ$97)))","v":0},{"$f":"IF(AK28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AK$97)))","v":0},{"$f":"IF(AL28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AL$97)))","v":0},{"$f":"IF(AM28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AM$97)))","v":0},{"$f":"IF(AN28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AN$97)))","v":0},{"$f":"IF(AO28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AO$97)))","v":0},{"$f":"IF(AP28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AP$97)))","v":0},{"$f":"IF(AQ28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AQ$97)))","v":0},{"$f":"IF(AR28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AR$97)))","v":0},{"$f":"IF(AS28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AS$97)))","v":0},{"$f":"IF(AT28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AT$97)))","v":0},{"$f":"IF(AU28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AU$97)))","v":0},{"$f":"IF(AV28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AV$97)))","v":0},{"$f":"IF(AW28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AW$97)))","v":0},{"$f":"IF(AX28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AX$97)))","v":0},{"$f":"IF(AY28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AY$97)))","v":0},{"$f":"IF(AZ28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:AZ$97)))","v":0},{"$f":"IF(BA28=\" \",0,1/(Dashboard!$M$30+1-COUNT($T28:BA$97)))","v":0},{"$f":"BA29","v":0},{"$f":"BB29","v":0},{"$f":"BC29","v":0},{"$f":"BD29","v":0},{"$f":"BE29","v":0},{"$f":"BF29","v":0},{"$f":"BG29","v":0},{"$f":"BH29","v":0},{"$f":"BI29","v":0},{"$f":"BJ29","v":0},{"$f":"BK29","v":0}]
[null,"Tariff class A2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B3","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A1 charge units for scenario"]
[null,"A1 Demand charge <= 10Km","GJ*km*Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42*O$219/O$227","v":11950.685969},12285.393944000001,12224.393944000001,12202.593944000002,12026.593944000002,12499.318651098834,11751.55791806444,10963.244812555782,10157.607331261799,9320.2118947445506,9280.6066552591255,9194.7975596371034,9034.5425497135366,8769.9138484091854,8293.9715367869085,7693.163230748688,6993.7417550802384,6262.5069599479211,5509.635755107488,4771.3098362947649,4206.1426585060335,3662.5870457257456,3122.4258851504501,2605.7007798782715,2066.1980999408893,1568.8258636698256,1146.7708586113133,835.55449690088153,763.22756116567712,720.0764564237237,728.38609996630646,737.05266505828706,{"$f":"AU42*AU$219/AU$227","v":746.09734935995459},743.99189147085156,545.49826464199236,531.95915780107339,538.5008567362662,517.53343385919879,525.23234941307135,474.76788024506538,379.88864200874622,237.80465543305419,0,0,0,0,0,0,0,0]
[null,"A1 Demand charge > 10Km","GJ*km*Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O43*O$219/O$227","v":5799.96},5799.96,5799.96,5799.96,5799.96,6395.8790810021956,6378.9653306713872,6343.2564325598614,6299.2333370320775,6235.3409998686975,6208.8445879456667,6151.4372051376286,6044.2245532048728,5867.1845663870345,5548.7730707316541,5146.8246272832621,4678.902711700709,4189.6972783789506,3686.0168101474092,3192.0673243600081,2813.963251701181,2450.3175925301907,2088.9428653127775,1743.2471589327681,1382.3129636866845,1049.5645742679756,767.20437613502713,558.99664846552571,510.60900311178773,481.7403619665314,487.2996198096472,493.09766273574519,{"$f":"AU43*AU$219/AU$227","v":499.14867225076028},497.74009398583661,364.94531812065276,355.8874824254807,360.26396270726531,346.23648854643812,351.3871615514862,317.62578603841342,254.15036177849694,159.09435694455445,0,0,0,0,0,0,0,0]
[null,"A1 Usage charge <=10 Km","TJ*km",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44*O$48/O$56","v":32813.843920863008},33901.206759094508,34965.477092046873,34892.026800796048,34721.837962251389,39216.919147540662,29264.605369672339,28860.642538142569,28357.406855452002,27865.266774493299,27887.650415654865,27429.890406920185,26686.862761839941,25596.418003230516,23866.596196383671,21911.242168021934,19819.351696435198,17526.371070420086,15206.565994817814,12968.209219913248,11258.950460823708,9620.0423170776194,8044.5837145084824,6632.0553563429748,5255.6211157362277,4009.3420708449175,2933.9534032432093,2119.7641544492599,1908.1675910278411,1774.2509737672781,1781.3484975531669,1802.648911867037,{"$f":"AU44*AU$48/AU$56","v":1825.0820895491795},1804.0964830375526,1298.4884963411685,1245.0841234161107,1247.7136013869185,1195.5923894258872,1209.006236495798,1079.9335893651771,846.88230738681841,519.7641728777229,0,0,0,0,0,0,0,0]
[null,"A1 Usage charge > 10 km","TJ*km",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*O$48/O$56","v":28974.040230300347},28952.628746523002,28931.410230219135,28911.032887853831,28890.844942562195,25131.737162506266,24723.604921535705,24704.650548572339,24589.681528078097,24472.363103169966,24492.02128905815,24089.998611919473,23437.44278055949,22479.771702345904,20960.574785857483,19243.3066841533,17406.126957613145,15392.342021603105,13354.998808701182,11389.186667256105,9888.0490205854458,8448.6960256516322,7065.0668902084917,5824.5294442798249,4615.6912588655096,3521.1604380671288,2576.7122056650287,1861.6594809797818,1675.8271337304861,1558.2163421428531,1564.4496640998009,1583.1565179603972,{"$f":"AU45*AU$48/AU$56","v":1602.8582087512368},1584.4278313696402,1140.3831954997709,1093.4813941965292,1095.7907042129791,1050.0158248690925,1061.796388061322,948.43975979608535,743.76504268717804,456.47715019637508,0,0,0,0,0,0,0,0]
[]
[null,"A1 charge units base"]
[null,"A1 Demand charge <= 10Km","GJ*km*Year",null,null,null,null,null,null,null,null,null,null,null,11950.685969,12285.393944000001,12224.393944000001,12202.593944000002,12026.593944000002,11232.601614662632,10501.98842788898,9771.3752411153309,9040.7620543416797,8310.1488675680284,{"$f":"X42*Y$56/X$56","v":8281.4123849339121},8252.6759022997958,8223.9394196656795,8195.2029370315649,8166.4664543974477,8137.7299717633332,8108.9934891292169,8080.2570064951024,8051.520523860986,8022.7840412268715,7994.0475585927552,7965.3110759586398,7936.5745933245244,7907.8381106904089,7879.1016280562926,7850.3651454221781,7821.6286627880609,7792.8921801539473,7764.1556975198309,7735.4192148857164,7706.6827322515992,7677.9462496174847,7649.2097669833684,7620.4732843492529,7591.7368017151375,7563.0003190810221,7534.2638364469067,7505.5273538127931,7476.7908711786758,7448.0543885445613,7419.317905910445,7390.5814232763305,7361.8449406422133,7333.1084580080988,7304.3719753739824,7275.635492739867,7246.8990101057516,7218.1625274716362,7189.4260448375198,7160.6895622034053]
[null,"A1 Demand charge > 10Km","GJ*km*Year",null,null,null,null,null,null,null,null,null,null,null,5799.96,5799.96,5799.96,5799.96,5799.96,5747.7022306441031,5700.6756509821053,5653.6490713201083,5606.6224916581114,5559.5959119961135,{"$f":"X43*Y$56/X$56","v":5540.3708374608932},5521.1457629256729,5501.9206883904517,5482.6956138552314,5463.4705393200093,5444.2454647847899,5425.0203902495678,5405.7953157143475,5386.5702411791253,5367.3451666439059,5348.1200921086847,5328.8950175734635,5309.6699430382423,5290.4448685030211,5271.2197939677999,5251.9947194325805,5232.7696448973584,5213.544570362139,5194.3194958269178,5175.0944212916984,5155.8693467564763,5136.644272221256,5117.4191976860347,5098.1941231508144,5078.9690486155941,5059.7439740803738,5040.5188995451526,5021.2938250099323,5002.0687504747102,4982.8436759394899,4963.6186014042687,4944.3935268690484,4925.1684523338272,4905.9433777986069,4886.7183032633857,4867.4932287281654,4848.2681541929451,4829.0430796577248,4809.8180051225036,4790.5929305872833]
[null,"A1 Usage charge <=10 Km","TJ*km",null,null,null,null,null,null,null,null,null,null,null,32813.843920863008,33901.206759094508,34965.477092046873,34892.026800796048,34721.837962251389,35242.563345645511,35293.155801275505,35343.748256905499,35394.340712535486,35444.933168165473,{"$f":"X44*Y$56/X$56","v":35322.364641092572},35199.796114019671,35077.227586946763,34954.659059873862,34832.090532800954,34709.52200572806,34586.953478655152,34464.384951582251,34341.816424509336,34219.247897436435,34096.679370363527,33974.110843290626,33851.542316217725,33728.973789144824,33606.405262071916,33483.836734999015,33361.268207926107,33238.699680853206,33116.131153780298,32993.562626707397,32870.994099634489,32748.425572561588,32625.857045488683,32503.288518415782,32380.719991342881,32258.15146426998,32135.582937197072,32013.014410124171,31890.445883051259,31767.877355978362,31645.308828905458,31522.74030183256,31400.171774759649,31277.603247686751,31155.034720613843,31032.466193540942,30909.897666468041,30787.32913939514,30664.760612322232,30542.192085249335]
[null,"A1 Usage charge > 10 km","TJ*km",null,null,null,null,null,null,null,null,null,null,null,28974.040230300347,28952.628746523002,28931.410230219135,28911.032887853831,28890.844942562195,29379.229886405883,29816.702786267961,30254.175686130035,30691.648585992112,31129.121485854186,{"$f":"X45*Y$56/X$56","v":31021.477029268739},30913.832572683295,30806.188116097845,30698.543659512405,30590.899202926954,30483.25474634151,30375.61028975606,30267.96583317062,30160.321376585169,30052.676919999725,29945.032463414274,29837.388006828827,29729.743550243384,29622.099093657936,29514.454637072489,29406.810180487049,29299.165723901599,29191.521267316155,29083.876810730704,28976.232354145264,28868.587897559813,28760.94344097437,28653.298984388919,28545.654527803476,28438.010071218032,28330.365614632588,28222.721158047138,28115.076701461694,28007.43224487624,27899.787788290796,27792.143331705349,27684.498875119905,27576.854418534454,27469.209961949015,27361.565505363567,27253.92104877812,27146.276592192677,27038.632135607229,26930.987679021782,26823.343222436342]
[]
[null,"Active scenario volume",{"$f":"C11","v":"Electricity Dominates"}]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$47,Demand,0),O56,O64,O72,O80,O88),0)","v":13178.431318346289},13378.659201057199,13876.85064817642,13854.511342004718,13821.128324177955,{"$f":"IF(T$97=\" \",CHOOSE(MATCH($C$47,Demand,0),T64,T72,T80,T88),0)","v":12862.024577992112},12591.411435557884,12515.320131752866,12386.214903203305,12251.877910676105,12261.719612208241,12060.450419819204,11733.753960551378,11254.304179613035,10493.73132178874,9633.9958302353007,8714.2276159992325,7706.0435239955541,6686.0651834737246,5701.8982580822794,4950.3666182241641,4229.766932368294,3537.0649170525821,2916.0005242489619,2310.8060933302327,1762.838660460751,1290.0087834455016,932.02379255571145,838.98842769314058,780.10759736895329,783.22825634546894,792.59368168778917,802.45716357491392,793.23015380168283,570.92302953122112,547.44204647553602,548.59818265495483,525.68138337680978,531.5792209228498,474.82820084291012,372.35956571973804,228.53135553938029,0,0,0,0,0,0,0,0]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$47,Demand,0),O57,O65,O73,O81,O89),0)","v":1899.848298205955},1886.4181893921855,1882.2504619589345,1877.3506598765707,1872.5233433756232,{"$f":"IF(T$97=\" \",CHOOSE(MATCH($C$47,Demand,0),T65,T73,T81,T89),0)","v":1742.4003943968914},1679.3896263700185,1646.0105038315851,1605.7242647700289,1566.1050826047365,1547.0194859383889,1500.4005576559605,1438.974195249006,1360.0869548167373,1249.4256410607177,1130.3994278005428,1007.8290730064577,878.10702028870492,750.46983088860611,630.26527917228884,538.80685073031646,453.10130769556184,372.83132591733136,302.60190310740489,236.33277572550654,177.79923766547583,128.28680081813411,91.318449817826377,80.942173690499999,74.10182919917122,73.297124275604006,73.13266159769114,73.017301902864943,71.12994180197957,50.406571528413011,47.59162411452381,46.987876912783904,44.393084128912058,44.265921025122694,38.964924460933993,30.088980843724936,18.183701568790525,0,0,0,0,0,0,0,0]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$47,Demand,0),O58,O66,O74,O82,O90),0)","v":2153.9616542426993},2143.1690046730478,2132.4304654576667,2121.7457653072452,2111.1146342926213,{"$f":"IF(T$97=\" \",CHOOSE(MATCH($C$47,Demand,0),T66,T74,T82,T90),0)","v":2002.5430585982742},1921.5462980117634,1864.7432120298231,1802.6467972307739,1739.7508071893515,1695.2441626930138,1626.4941247805962,1543.7554179382369,1444.5490401136408,1313.6458399906244,1174.7581227246708,1034.2219278753155,890.26623389968665,751.67923068876303,623.53696151283236,526.17247311473034,436.89701352349255,354.73400300757169,283.34422921775695,216.96504271995693,159.71332055326704,112.81800986672893,78.762828408022244,68.524349706566966,61.515975793769137,59.498770393589709,57.882796522851727,56.297698772991509,53.496864339281224,37.031323716330952,34.090706554685433,32.71511272924095,29.947052880150121,28.898865373323606,24.63372592356837,18.426739460495515,10.763676232723011,0,0,0,0,0,0,0,0]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$47,Demand,0),O59,O67,O75,O83,O91),0)","v":1300.8231083193743},1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,{"$f":"IF(T$97=\" \",CHOOSE(MATCH($C$47,Demand,0),T67,T75,T83,T91),0)","v":1218.7000272042624},1198.9017217295038,1196.0200231877398,1189.7917327392727,1184.8199319922844,1191.4780347119627,1184.8669924306544,1173.8073566079481,1158.2906466676634,1136.3590775851685,1109.4769233045811,1088.2870025731497,1059.9580420341888,1030.6614833146964,1000.0041711775807,968.45758149665187,930.55326081712371,884.90626207460139,839.2284521473598,805.71061310760967,783.44212135461623,763.31147125110567,737.20065687566034,704.90109017599434,667.95938693362223,636.04878976363216,614.02636815953724,596.12147869729586,574.4734508811423,545.77788092839103,516.12946272748536,492.54965621541186,476.90670822653749,463.13282614390261,445.7466131682869,423.07490473598335,399.05853869102515,378.5942974249885,400.14191361680878,388.47717280465992,376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$47,Demand,0),O60,O68,O76,O84,O92),0)","v":9806.466292819372},9598.9155434015556,9419.8787088544905,9261.9735673265386,9120.1880627597693,{"$f":"IF(T$97=\" \",CHOOSE(MATCH($C$47,Demand,0),T68,T76,T84,T92),0)","v":8756.7124077462195},8380.0502688285105,8166.1169595526508,7965.7873523907483,7734.3855890744426,7555.599960206845,7294.6127009314159,6972.6169492085774,6572.527780490821,6016.4662176842785,5405.5723284862806,4788.4004579549419,4139.4444273995323,3505.8968240776885,2913.812481625896,2459.0936062848559,2046.4592893716415,1662.2543547208345,1333.8732760939454,1034.6297113163787,776.05422666893139,558.34671778382881,394.73552953942203,346.0525702809411,312.96951057793927,306.72870676364965,304.65698283225151,303.43279282992916,293.67784053950083,205.2989261332869,191.07863885157474,186.72919874205519,175.62122035826329,174.65271500803271,152.56047232155726,116.02782776988779,68.982910348184319,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O48:O52)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,26582.380465937764,25771.299350497677,25388.210830354667,24950.16505033413,24476.93932153692,24251.06125575845,23666.824795617831,22862.907879555147,21789.758601701898,20209.62809810953,{"$f":"SUM(AD48:AD52)","v":18454.202632551376},16632.966077409095,14673.819247617666,12724.772552443479,10869.517151570875,9442.8971298507204,8096.7778037761127,6811.7908627729212,5675.048384815429,4604.4442361996844,3659.8475667030411,2852.771783165299,2234.0412571966426,2039.408611547143,1896.6542998734551,1858.8016475419442,1842.2924908001207,1831.3264357779956,1786.0082513635866,1409.4377318376428,1336.3324787238053,1307.5800272544466,1252.5494489706728,1242.5295484732314,1136.7339367172567,959.97801852982968,725.52018238010328,378.5942974249885,400.14191361680878,{"$f":"SUM(BG48:BG52)","v":388.47717280465992},376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134]
[]
[null,"Base No change"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,13178.431318346289,13378.659201057199,13876.85064817642,13854.511342004718,13821.128324177955,15035.824003649936,15185.260144107047,15326.697023694294,15459.873064464469,15584.526688470367,15530.635417967147,15476.744147463927,15422.852876960706,15368.961606457488,15315.070335954264,15261.179065451046,15207.287794947824,15153.396524444606,15099.505253941383,15045.613983438165,14991.722712934943,14937.831442431723,14883.940171928503,14830.048901425283,14776.157630922062,14722.266360418844,14668.37508991562,14614.483819412402,14560.592548909181,14506.701278405963,14452.810007902739,14398.918737399521,14345.027466896299,14291.136196393079,14237.24492588986,14183.35365538664,14129.462384883418,14075.5711143802,14021.679843876977,13967.788573373758,13913.897302870537,13860.006032367319,13806.114761864095,13752.223491360877,13698.332220857656,13644.440950354436,13590.549679851216,13536.658409347996,13482.767138844774,13428.875868341556]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,1899.848298205955,1886.4181893921855,1882.2504619589345,1877.3506598765707,1872.5233433756232,1906.3922795938108,1906.1832262483633,1905.9741729029149,1905.765119557467,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197,1905.5560662120197]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2153.9616542426993,2143.1690046730478,2132.4304654576667,2121.7457653072452,2111.1146342926213,1949.0758695585021,1938.8829110147449,1929.3943942855642,1920.5613426137531,1912.3347792421062,1971.4282895587517,2030.5217998753969,2089.6153101920422,2148.7088205086879,2207.8023308253332,2266.8958411419785,2325.9893514586242,2385.0828617752695,2444.1763720919153,2503.2698824085605,2562.3633927252063,2621.4569030418515,2680.5504133584973,2739.6439236751426,2798.7374339917878,2857.8309443084331,2916.9244546250793,2976.0179649417241,3035.1114752583699,3094.2049855750156,3153.2984958916613,3212.3920062083062,3271.4855165249519,3330.5790268415972,3389.6725371582424,3448.7660474748877,3507.8595577915335,3566.9530681081778,3626.046578424824,3685.1400887414693,3744.233599058115,3803.3271093747599,3862.4206196914051,3921.5141300080504,3980.6076403246961,4039.701150641341,4098.7946609579867,4157.8881712746315,4216.9816815912773,4276.075191907923]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,1300.8231083193743,1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,1253.2417114553409,1252.1986336728044,1251.5234163023024,1251.2149327957834,1251.2720566051958,1276.311190627921,1301.3503246506457,1326.3894586733709,1351.4285926960961,1376.4677267188208,1401.506860741546,1426.545994764271,1451.5851287869959,1476.6242628097214,1501.6633968324466,1526.7025308551715,1551.7416648778967,1576.7807989006219,1601.8199329233466,1626.8590669460718,1651.898200968797,1676.9373349915222,1701.9764690142472,1727.0156030369722,1752.0547370596973,1777.0938710824225,1802.1330051051477,1827.1721391278725,1852.2112731505977,1877.2504071733224,1902.2895411960476,1927.3286752187723,1952.3678092414978,1977.4069432642227,2002.4460772869477,2027.4852113096729,2052.5243453323983,2077.563479355123,2102.6026133778482,2127.641747400573,2152.6808814232982,2177.7200154460234,2202.7591494687485,2227.7982834914733,2252.8374175141985]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,9806.466292819372,9598.9155434015556,9419.8787088544905,9261.9735673265386,9120.1880627597693,8614.374465113533,8479.4335681693046,8350.641748315169,8228.0386993504726,8111.6641150745691,8218.2435388905051,8324.8229627064411,8431.4023865223771,8537.9818103383132,8644.5612341542492,8751.1406579701852,8857.7200817861212,8964.2995056020573,9070.8789294179933,9177.4583532339275,9284.0377770498635,9390.6172008657995,9497.1966246817374,9603.7760484976716,9710.3554723136076,9816.9348961295436,9923.5143199454797,10030.093743761416,10136.673167577352,10243.252591393288,10349.832015209224,10456.41143902516,10562.990862841096,10669.57028665703,10776.149710472968,10882.729134288904,10989.30855810484,11095.887981920776,11202.467405736712,11309.046829552648,11415.626253368584,11522.205677184518,11628.785101000456,11735.36452481639,11841.943948632326,11948.523372448264,12055.1027962642,12161.682220080133,12268.261643896072,12374.841067712006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O56:O60)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,28758.908329371123,28761.958483212264,28764.230755500248,28765.453158781947,28765.353705604255,28902.174503256349,29038.995300908427,29175.816098560514,29312.6368962126,29449.457693864686,29586.278491516772,29723.099289168858,29859.920086820952,29996.740884473031,30133.561682125117,30270.382479777203,30407.203277429293,30544.024075081383,30680.844872733465,30817.665670385548,30954.486468037638,31091.30726568972,31228.12806334181,31364.948860993896,31501.769658645982,31638.590456298065,31775.411253950155,31912.232051602237,32049.052849254324,32185.873646906413,32322.6944445585,32459.515242210586,32596.336039862672,32733.156837514751,32869.977635166841,33006.798432818927,33143.619230471013,33280.440028123099,33417.260825775185,33554.081623427272,33690.902421079358,33827.723218731451,33964.54401638353,34101.364814035616,34238.185611687702]
[]
[null,"Natural Gas Retained"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O56","v":13178.431318346289},13378.659201057199,13876.85064817642,13854.511342004718,13821.128324177955,{"$f":"GR_ACIL!T27","v":0},{"$f":"GR_ACIL!U27","v":0},{"$f":"GR_ACIL!V27","v":0},{"$f":"GR_ACIL!W27","v":0},{"$f":"GR_ACIL!X27","v":0},{"$f":"GR_ACIL!Y27","v":0},{"$f":"GR_ACIL!Z27","v":0},{"$f":"GR_ACIL!AA27","v":0},{"$f":"GR_ACIL!AB27","v":0},{"$f":"GR_ACIL!AC27","v":0},{"$f":"GR_ACIL!AD27","v":0},{"$f":"GR_ACIL!AE27","v":0},{"$f":"GR_ACIL!AF27","v":0},{"$f":"GR_ACIL!AG27","v":0},{"$f":"GR_ACIL!AH27","v":0},{"$f":"GR_ACIL!AI27","v":0},{"$f":"GR_ACIL!AJ27","v":0},{"$f":"GR_ACIL!AK27","v":0},{"$f":"GR_ACIL!AL27","v":0},{"$f":"GR_ACIL!AM27","v":0},{"$f":"GR_ACIL!AN27","v":0},{"$f":"GR_ACIL!AO27","v":0},{"$f":"GR_ACIL!AP27","v":0},{"$f":"GR_ACIL!AQ27","v":0},{"$f":"GR_ACIL!AR27","v":0},{"$f":"GR_ACIL!AS27","v":0},{"$f":"GR_ACIL!AT27","v":0},{"$f":"GR_ACIL!AU27","v":0},{"$f":"GR_ACIL!AV27","v":0},{"$f":"GR_ACIL!AW27","v":0},{"$f":"GR_ACIL!AX27","v":0},{"$f":"GR_ACIL!AY27","v":0},{"$f":"GR_ACIL!AZ27","v":0},{"$f":"GR_ACIL!BA27","v":0},{"$f":"GR_ACIL!BB27","v":0},{"$f":"GR_ACIL!BC27","v":0},{"$f":"GR_ACIL!BD27","v":0},{"$f":"GR_ACIL!BE27","v":0},{"$f":"GR_ACIL!BF27","v":0},{"$f":"GR_ACIL!BG27","v":0},{"$f":"GR_ACIL!BH27","v":0},{"$f":"GR_ACIL!BI27","v":0},{"$f":"GR_ACIL!BJ27","v":0},{"$f":"GR_ACIL!BK27","v":0},{"$f":"GR_ACIL!BL27","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,1899.848298205955,1886.4181893921855,1882.2504619589345,1877.3506598765707,1872.5233433756232,{"$f":"GR_ACIL!T28","v":0},{"$f":"GR_ACIL!U28","v":0},{"$f":"GR_ACIL!V28","v":0},{"$f":"GR_ACIL!W28","v":0},{"$f":"GR_ACIL!X28","v":0},{"$f":"GR_ACIL!Y28","v":0},{"$f":"GR_ACIL!Z28","v":0},{"$f":"GR_ACIL!AA28","v":0},{"$f":"GR_ACIL!AB28","v":0},{"$f":"GR_ACIL!AC28","v":0},{"$f":"GR_ACIL!AD28","v":0},{"$f":"GR_ACIL!AE28","v":0},{"$f":"GR_ACIL!AF28","v":0},{"$f":"GR_ACIL!AG28","v":0},{"$f":"GR_ACIL!AH28","v":0},{"$f":"GR_ACIL!AI28","v":0},{"$f":"GR_ACIL!AJ28","v":0},{"$f":"GR_ACIL!AK28","v":0},{"$f":"GR_ACIL!AL28","v":0},{"$f":"GR_ACIL!AM28","v":0},{"$f":"GR_ACIL!AN28","v":0},{"$f":"GR_ACIL!AO28","v":0},{"$f":"GR_ACIL!AP28","v":0},{"$f":"GR_ACIL!AQ28","v":0},{"$f":"GR_ACIL!AR28","v":0},{"$f":"GR_ACIL!AS28","v":0},{"$f":"GR_ACIL!AT28","v":0},{"$f":"GR_ACIL!AU28","v":0},{"$f":"GR_ACIL!AV28","v":0},{"$f":"GR_ACIL!AW28","v":0},{"$f":"GR_ACIL!AX28","v":0},{"$f":"GR_ACIL!AY28","v":0},{"$f":"GR_ACIL!AZ28","v":0},{"$f":"GR_ACIL!BA28","v":0},{"$f":"GR_ACIL!BB28","v":0},{"$f":"GR_ACIL!BC28","v":0},{"$f":"GR_ACIL!BD28","v":0},{"$f":"GR_ACIL!BE28","v":0},{"$f":"GR_ACIL!BF28","v":0},{"$f":"GR_ACIL!BG28","v":0},{"$f":"GR_ACIL!BH28","v":0},{"$f":"GR_ACIL!BI28","v":0},{"$f":"GR_ACIL!BJ28","v":0},{"$f":"GR_ACIL!BK28","v":0},{"$f":"GR_ACIL!BL28","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2153.9616542426993,2143.1690046730478,2132.4304654576667,2121.7457653072452,2111.1146342926213,{"$f":"GR_ACIL!T29","v":0},{"$f":"GR_ACIL!U29","v":0},{"$f":"GR_ACIL!V29","v":0},{"$f":"GR_ACIL!W29","v":0},{"$f":"GR_ACIL!X29","v":0},{"$f":"GR_ACIL!Y29","v":0},{"$f":"GR_ACIL!Z29","v":0},{"$f":"GR_ACIL!AA29","v":0},{"$f":"GR_ACIL!AB29","v":0},{"$f":"GR_ACIL!AC29","v":0},{"$f":"GR_ACIL!AD29","v":0},{"$f":"GR_ACIL!AE29","v":0},{"$f":"GR_ACIL!AF29","v":0},{"$f":"GR_ACIL!AG29","v":0},{"$f":"GR_ACIL!AH29","v":0},{"$f":"GR_ACIL!AI29","v":0},{"$f":"GR_ACIL!AJ29","v":0},{"$f":"GR_ACIL!AK29","v":0},{"$f":"GR_ACIL!AL29","v":0},{"$f":"GR_ACIL!AM29","v":0},{"$f":"GR_ACIL!AN29","v":0},{"$f":"GR_ACIL!AO29","v":0},{"$f":"GR_ACIL!AP29","v":0},{"$f":"GR_ACIL!AQ29","v":0},{"$f":"GR_ACIL!AR29","v":0},{"$f":"GR_ACIL!AS29","v":0},{"$f":"GR_ACIL!AT29","v":0},{"$f":"GR_ACIL!AU29","v":0},{"$f":"GR_ACIL!AV29","v":0},{"$f":"GR_ACIL!AW29","v":0},{"$f":"GR_ACIL!AX29","v":0},{"$f":"GR_ACIL!AY29","v":0},{"$f":"GR_ACIL!AZ29","v":0},{"$f":"GR_ACIL!BA29","v":0},{"$f":"GR_ACIL!BB29","v":0},{"$f":"GR_ACIL!BC29","v":0},{"$f":"GR_ACIL!BD29","v":0},{"$f":"GR_ACIL!BE29","v":0},{"$f":"GR_ACIL!BF29","v":0},{"$f":"GR_ACIL!BG29","v":0},{"$f":"GR_ACIL!BH29","v":0},{"$f":"GR_ACIL!BI29","v":0},{"$f":"GR_ACIL!BJ29","v":0},{"$f":"GR_ACIL!BK29","v":0},{"$f":"GR_ACIL!BL29","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,1300.8231083193743,1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,{"$f":"GR_ACIL!T30","v":0},{"$f":"GR_ACIL!U30","v":0},{"$f":"GR_ACIL!V30","v":0},{"$f":"GR_ACIL!W30","v":0},{"$f":"GR_ACIL!X30","v":0},{"$f":"GR_ACIL!Y30","v":0},{"$f":"GR_ACIL!Z30","v":0},{"$f":"GR_ACIL!AA30","v":0},{"$f":"GR_ACIL!AB30","v":0},{"$f":"GR_ACIL!AC30","v":0},{"$f":"GR_ACIL!AD30","v":0},{"$f":"GR_ACIL!AE30","v":0},{"$f":"GR_ACIL!AF30","v":0},{"$f":"GR_ACIL!AG30","v":0},{"$f":"GR_ACIL!AH30","v":0},{"$f":"GR_ACIL!AI30","v":0},{"$f":"GR_ACIL!AJ30","v":0},{"$f":"GR_ACIL!AK30","v":0},{"$f":"GR_ACIL!AL30","v":0},{"$f":"GR_ACIL!AM30","v":0},{"$f":"GR_ACIL!AN30","v":0},{"$f":"GR_ACIL!AO30","v":0},{"$f":"GR_ACIL!AP30","v":0},{"$f":"GR_ACIL!AQ30","v":0},{"$f":"GR_ACIL!AR30","v":0},{"$f":"GR_ACIL!AS30","v":0},{"$f":"GR_ACIL!AT30","v":0},{"$f":"GR_ACIL!AU30","v":0},{"$f":"GR_ACIL!AV30","v":0},{"$f":"GR_ACIL!AW30","v":0},{"$f":"GR_ACIL!AX30","v":0},{"$f":"GR_ACIL!AY30","v":0},{"$f":"GR_ACIL!AZ30","v":0},{"$f":"GR_ACIL!BA30","v":0},{"$f":"GR_ACIL!BB30","v":0},{"$f":"GR_ACIL!BC30","v":0},{"$f":"GR_ACIL!BD30","v":0},{"$f":"GR_ACIL!BE30","v":0},{"$f":"GR_ACIL!BF30","v":0},{"$f":"GR_ACIL!BG30","v":0},{"$f":"GR_ACIL!BH30","v":0},{"$f":"GR_ACIL!BI30","v":0},{"$f":"GR_ACIL!BJ30","v":0},{"$f":"GR_ACIL!BK30","v":0},{"$f":"GR_ACIL!BL30","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,9806.466292819372,9598.9155434015556,9419.8787088544905,9261.9735673265386,9120.1880627597693,{"$f":"GR_ACIL!T31","v":0},{"$f":"GR_ACIL!U31","v":0},{"$f":"GR_ACIL!V31","v":0},{"$f":"GR_ACIL!W31","v":0},{"$f":"GR_ACIL!X31","v":0},{"$f":"GR_ACIL!Y31","v":0},{"$f":"GR_ACIL!Z31","v":0},{"$f":"GR_ACIL!AA31","v":0},{"$f":"GR_ACIL!AB31","v":0},{"$f":"GR_ACIL!AC31","v":0},{"$f":"GR_ACIL!AD31","v":0},{"$f":"GR_ACIL!AE31","v":0},{"$f":"GR_ACIL!AF31","v":0},{"$f":"GR_ACIL!AG31","v":0},{"$f":"GR_ACIL!AH31","v":0},{"$f":"GR_ACIL!AI31","v":0},{"$f":"GR_ACIL!AJ31","v":0},{"$f":"GR_ACIL!AK31","v":0},{"$f":"GR_ACIL!AL31","v":0},{"$f":"GR_ACIL!AM31","v":0},{"$f":"GR_ACIL!AN31","v":0},{"$f":"GR_ACIL!AO31","v":0},{"$f":"GR_ACIL!AP31","v":0},{"$f":"GR_ACIL!AQ31","v":0},{"$f":"GR_ACIL!AR31","v":0},{"$f":"GR_ACIL!AS31","v":0},{"$f":"GR_ACIL!AT31","v":0},{"$f":"GR_ACIL!AU31","v":0},{"$f":"GR_ACIL!AV31","v":0},{"$f":"GR_ACIL!AW31","v":0},{"$f":"GR_ACIL!AX31","v":0},{"$f":"GR_ACIL!AY31","v":0},{"$f":"GR_ACIL!AZ31","v":0},{"$f":"GR_ACIL!BA31","v":0},{"$f":"GR_ACIL!BB31","v":0},{"$f":"GR_ACIL!BC31","v":0},{"$f":"GR_ACIL!BD31","v":0},{"$f":"GR_ACIL!BE31","v":0},{"$f":"GR_ACIL!BF31","v":0},{"$f":"GR_ACIL!BG31","v":0},{"$f":"GR_ACIL!BH31","v":0},{"$f":"GR_ACIL!BI31","v":0},{"$f":"GR_ACIL!BJ31","v":0},{"$f":"GR_ACIL!BK31","v":0},{"$f":"GR_ACIL!BL31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O64:O68)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Hybrid"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O56","v":13178.431318346289},13378.659201057199,13876.85064817642,13854.511342004718,13821.128324177955,{"$f":"EH_ACIL!T27","v":0},{"$f":"EH_ACIL!U27","v":0},{"$f":"EH_ACIL!V27","v":0},{"$f":"EH_ACIL!W27","v":0},{"$f":"EH_ACIL!X27","v":0},{"$f":"EH_ACIL!Y27","v":0},{"$f":"EH_ACIL!Z27","v":0},{"$f":"EH_ACIL!AA27","v":0},{"$f":"EH_ACIL!AB27","v":0},{"$f":"EH_ACIL!AC27","v":0},{"$f":"EH_ACIL!AD27","v":0},{"$f":"EH_ACIL!AE27","v":0},{"$f":"EH_ACIL!AF27","v":0},{"$f":"EH_ACIL!AG27","v":0},{"$f":"EH_ACIL!AH27","v":0},{"$f":"EH_ACIL!AI27","v":0},{"$f":"EH_ACIL!AJ27","v":0},{"$f":"EH_ACIL!AK27","v":0},{"$f":"EH_ACIL!AL27","v":0},{"$f":"EH_ACIL!AM27","v":0},{"$f":"EH_ACIL!AN27","v":0},{"$f":"EH_ACIL!AO27","v":0},{"$f":"EH_ACIL!AP27","v":0},{"$f":"EH_ACIL!AQ27","v":0},{"$f":"EH_ACIL!AR27","v":0},{"$f":"EH_ACIL!AS27","v":0},{"$f":"EH_ACIL!AT27","v":0},{"$f":"EH_ACIL!AU27","v":0},{"$f":"EH_ACIL!AV27","v":0},{"$f":"EH_ACIL!AW27","v":0},{"$f":"EH_ACIL!AX27","v":0},{"$f":"EH_ACIL!AY27","v":0},{"$f":"EH_ACIL!AZ27","v":0},{"$f":"EH_ACIL!BA27","v":0},{"$f":"EH_ACIL!BB27","v":0},{"$f":"EH_ACIL!BC27","v":0},{"$f":"EH_ACIL!BD27","v":0},{"$f":"EH_ACIL!BE27","v":0},{"$f":"EH_ACIL!BF27","v":0},{"$f":"EH_ACIL!BG27","v":0},{"$f":"EH_ACIL!BH27","v":0},{"$f":"EH_ACIL!BI27","v":0},{"$f":"EH_ACIL!BJ27","v":0},{"$f":"EH_ACIL!BK27","v":0},{"$f":"EH_ACIL!BL27","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,1899.848298205955,1886.4181893921855,1882.2504619589345,1877.3506598765707,1872.5233433756232,{"$f":"EH_ACIL!T28","v":0},{"$f":"EH_ACIL!U28","v":0},{"$f":"EH_ACIL!V28","v":0},{"$f":"EH_ACIL!W28","v":0},{"$f":"EH_ACIL!X28","v":0},{"$f":"EH_ACIL!Y28","v":0},{"$f":"EH_ACIL!Z28","v":0},{"$f":"EH_ACIL!AA28","v":0},{"$f":"EH_ACIL!AB28","v":0},{"$f":"EH_ACIL!AC28","v":0},{"$f":"EH_ACIL!AD28","v":0},{"$f":"EH_ACIL!AE28","v":0},{"$f":"EH_ACIL!AF28","v":0},{"$f":"EH_ACIL!AG28","v":0},{"$f":"EH_ACIL!AH28","v":0},{"$f":"EH_ACIL!AI28","v":0},{"$f":"EH_ACIL!AJ28","v":0},{"$f":"EH_ACIL!AK28","v":0},{"$f":"EH_ACIL!AL28","v":0},{"$f":"EH_ACIL!AM28","v":0},{"$f":"EH_ACIL!AN28","v":0},{"$f":"EH_ACIL!AO28","v":0},{"$f":"EH_ACIL!AP28","v":0},{"$f":"EH_ACIL!AQ28","v":0},{"$f":"EH_ACIL!AR28","v":0},{"$f":"EH_ACIL!AS28","v":0},{"$f":"EH_ACIL!AT28","v":0},{"$f":"EH_ACIL!AU28","v":0},{"$f":"EH_ACIL!AV28","v":0},{"$f":"EH_ACIL!AW28","v":0},{"$f":"EH_ACIL!AX28","v":0},{"$f":"EH_ACIL!AY28","v":0},{"$f":"EH_ACIL!AZ28","v":0},{"$f":"EH_ACIL!BA28","v":0},{"$f":"EH_ACIL!BB28","v":0},{"$f":"EH_ACIL!BC28","v":0},{"$f":"EH_ACIL!BD28","v":0},{"$f":"EH_ACIL!BE28","v":0},{"$f":"EH_ACIL!BF28","v":0},{"$f":"EH_ACIL!BG28","v":0},{"$f":"EH_ACIL!BH28","v":0},{"$f":"EH_ACIL!BI28","v":0},{"$f":"EH_ACIL!BJ28","v":0},{"$f":"EH_ACIL!BK28","v":0},{"$f":"EH_ACIL!BL28","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2153.9616542426993,2143.1690046730478,2132.4304654576667,2121.7457653072452,2111.1146342926213,{"$f":"EH_ACIL!T29","v":0},{"$f":"EH_ACIL!U29","v":0},{"$f":"EH_ACIL!V29","v":0},{"$f":"EH_ACIL!W29","v":0},{"$f":"EH_ACIL!X29","v":0},{"$f":"EH_ACIL!Y29","v":0},{"$f":"EH_ACIL!Z29","v":0},{"$f":"EH_ACIL!AA29","v":0},{"$f":"EH_ACIL!AB29","v":0},{"$f":"EH_ACIL!AC29","v":0},{"$f":"EH_ACIL!AD29","v":0},{"$f":"EH_ACIL!AE29","v":0},{"$f":"EH_ACIL!AF29","v":0},{"$f":"EH_ACIL!AG29","v":0},{"$f":"EH_ACIL!AH29","v":0},{"$f":"EH_ACIL!AI29","v":0},{"$f":"EH_ACIL!AJ29","v":0},{"$f":"EH_ACIL!AK29","v":0},{"$f":"EH_ACIL!AL29","v":0},{"$f":"EH_ACIL!AM29","v":0},{"$f":"EH_ACIL!AN29","v":0},{"$f":"EH_ACIL!AO29","v":0},{"$f":"EH_ACIL!AP29","v":0},{"$f":"EH_ACIL!AQ29","v":0},{"$f":"EH_ACIL!AR29","v":0},{"$f":"EH_ACIL!AS29","v":0},{"$f":"EH_ACIL!AT29","v":0},{"$f":"EH_ACIL!AU29","v":0},{"$f":"EH_ACIL!AV29","v":0},{"$f":"EH_ACIL!AW29","v":0},{"$f":"EH_ACIL!AX29","v":0},{"$f":"EH_ACIL!AY29","v":0},{"$f":"EH_ACIL!AZ29","v":0},{"$f":"EH_ACIL!BA29","v":0},{"$f":"EH_ACIL!BB29","v":0},{"$f":"EH_ACIL!BC29","v":0},{"$f":"EH_ACIL!BD29","v":0},{"$f":"EH_ACIL!BE29","v":0},{"$f":"EH_ACIL!BF29","v":0},{"$f":"EH_ACIL!BG29","v":0},{"$f":"EH_ACIL!BH29","v":0},{"$f":"EH_ACIL!BI29","v":0},{"$f":"EH_ACIL!BJ29","v":0},{"$f":"EH_ACIL!BK29","v":0},{"$f":"EH_ACIL!BL29","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,1300.8231083193743,1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,{"$f":"EH_ACIL!T30","v":0},{"$f":"EH_ACIL!U30","v":0},{"$f":"EH_ACIL!V30","v":0},{"$f":"EH_ACIL!W30","v":0},{"$f":"EH_ACIL!X30","v":0},{"$f":"EH_ACIL!Y30","v":0},{"$f":"EH_ACIL!Z30","v":0},{"$f":"EH_ACIL!AA30","v":0},{"$f":"EH_ACIL!AB30","v":0},{"$f":"EH_ACIL!AC30","v":0},{"$f":"EH_ACIL!AD30","v":0},{"$f":"EH_ACIL!AE30","v":0},{"$f":"EH_ACIL!AF30","v":0},{"$f":"EH_ACIL!AG30","v":0},{"$f":"EH_ACIL!AH30","v":0},{"$f":"EH_ACIL!AI30","v":0},{"$f":"EH_ACIL!AJ30","v":0},{"$f":"EH_ACIL!AK30","v":0},{"$f":"EH_ACIL!AL30","v":0},{"$f":"EH_ACIL!AM30","v":0},{"$f":"EH_ACIL!AN30","v":0},{"$f":"EH_ACIL!AO30","v":0},{"$f":"EH_ACIL!AP30","v":0},{"$f":"EH_ACIL!AQ30","v":0},{"$f":"EH_ACIL!AR30","v":0},{"$f":"EH_ACIL!AS30","v":0},{"$f":"EH_ACIL!AT30","v":0},{"$f":"EH_ACIL!AU30","v":0},{"$f":"EH_ACIL!AV30","v":0},{"$f":"EH_ACIL!AW30","v":0},{"$f":"EH_ACIL!AX30","v":0},{"$f":"EH_ACIL!AY30","v":0},{"$f":"EH_ACIL!AZ30","v":0},{"$f":"EH_ACIL!BA30","v":0},{"$f":"EH_ACIL!BB30","v":0},{"$f":"EH_ACIL!BC30","v":0},{"$f":"EH_ACIL!BD30","v":0},{"$f":"EH_ACIL!BE30","v":0},{"$f":"EH_ACIL!BF30","v":0},{"$f":"EH_ACIL!BG30","v":0},{"$f":"EH_ACIL!BH30","v":0},{"$f":"EH_ACIL!BI30","v":0},{"$f":"EH_ACIL!BJ30","v":0},{"$f":"EH_ACIL!BK30","v":0},{"$f":"EH_ACIL!BL30","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,9806.466292819372,9598.9155434015556,9419.8787088544905,9261.9735673265386,9120.1880627597693,{"$f":"EH_ACIL!T31","v":0},{"$f":"EH_ACIL!U31","v":0},{"$f":"EH_ACIL!V31","v":0},{"$f":"EH_ACIL!W31","v":0},{"$f":"EH_ACIL!X31","v":0},{"$f":"EH_ACIL!Y31","v":0},{"$f":"EH_ACIL!Z31","v":0},{"$f":"EH_ACIL!AA31","v":0},{"$f":"EH_ACIL!AB31","v":0},{"$f":"EH_ACIL!AC31","v":0},{"$f":"EH_ACIL!AD31","v":0},{"$f":"EH_ACIL!AE31","v":0},{"$f":"EH_ACIL!AF31","v":0},{"$f":"EH_ACIL!AG31","v":0},{"$f":"EH_ACIL!AH31","v":0},{"$f":"EH_ACIL!AI31","v":0},{"$f":"EH_ACIL!AJ31","v":0},{"$f":"EH_ACIL!AK31","v":0},{"$f":"EH_ACIL!AL31","v":0},{"$f":"EH_ACIL!AM31","v":0},{"$f":"EH_ACIL!AN31","v":0},{"$f":"EH_ACIL!AO31","v":0},{"$f":"EH_ACIL!AP31","v":0},{"$f":"EH_ACIL!AQ31","v":0},{"$f":"EH_ACIL!AR31","v":0},{"$f":"EH_ACIL!AS31","v":0},{"$f":"EH_ACIL!AT31","v":0},{"$f":"EH_ACIL!AU31","v":0},{"$f":"EH_ACIL!AV31","v":0},{"$f":"EH_ACIL!AW31","v":0},{"$f":"EH_ACIL!AX31","v":0},{"$f":"EH_ACIL!AY31","v":0},{"$f":"EH_ACIL!AZ31","v":0},{"$f":"EH_ACIL!BA31","v":0},{"$f":"EH_ACIL!BB31","v":0},{"$f":"EH_ACIL!BC31","v":0},{"$f":"EH_ACIL!BD31","v":0},{"$f":"EH_ACIL!BE31","v":0},{"$f":"EH_ACIL!BF31","v":0},{"$f":"EH_ACIL!BG31","v":0},{"$f":"EH_ACIL!BH31","v":0},{"$f":"EH_ACIL!BI31","v":0},{"$f":"EH_ACIL!BJ31","v":0},{"$f":"EH_ACIL!BK31","v":0},{"$f":"EH_ACIL!BL31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O72:O76)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrogen Future"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O56","v":13178.431318346289},13378.659201057199,13876.85064817642,13854.511342004718,13821.128324177955,{"$f":"HF_ACIL!T27","v":0},{"$f":"HF_ACIL!U27","v":0},{"$f":"HF_ACIL!V27","v":0},{"$f":"HF_ACIL!W27","v":0},{"$f":"HF_ACIL!X27","v":0},{"$f":"HF_ACIL!Y27","v":0},{"$f":"HF_ACIL!Z27","v":0},{"$f":"HF_ACIL!AA27","v":0},{"$f":"HF_ACIL!AB27","v":0},{"$f":"HF_ACIL!AC27","v":0},{"$f":"HF_ACIL!AD27","v":0},{"$f":"HF_ACIL!AE27","v":0},{"$f":"HF_ACIL!AF27","v":0},{"$f":"HF_ACIL!AG27","v":0},{"$f":"HF_ACIL!AH27","v":0},{"$f":"HF_ACIL!AI27","v":0},{"$f":"HF_ACIL!AJ27","v":0},{"$f":"HF_ACIL!AK27","v":0},{"$f":"HF_ACIL!AL27","v":0},{"$f":"HF_ACIL!AM27","v":0},{"$f":"HF_ACIL!AN27","v":0},{"$f":"HF_ACIL!AO27","v":0},{"$f":"HF_ACIL!AP27","v":0},{"$f":"HF_ACIL!AQ27","v":0},{"$f":"HF_ACIL!AR27","v":0},{"$f":"HF_ACIL!AS27","v":0},{"$f":"HF_ACIL!AT27","v":0},{"$f":"HF_ACIL!AU27","v":0},{"$f":"HF_ACIL!AV27","v":0},{"$f":"HF_ACIL!AW27","v":0},{"$f":"HF_ACIL!AX27","v":0},{"$f":"HF_ACIL!AY27","v":0},{"$f":"HF_ACIL!AZ27","v":0},{"$f":"HF_ACIL!BA27","v":0},{"$f":"HF_ACIL!BB27","v":0},{"$f":"HF_ACIL!BC27","v":0},{"$f":"HF_ACIL!BD27","v":0},{"$f":"HF_ACIL!BE27","v":0},{"$f":"HF_ACIL!BF27","v":0},{"$f":"HF_ACIL!BG27","v":0},{"$f":"HF_ACIL!BH27","v":0},{"$f":"HF_ACIL!BI27","v":0},{"$f":"HF_ACIL!BJ27","v":0},{"$f":"HF_ACIL!BK27","v":0},{"$f":"HF_ACIL!BL27","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,1899.848298205955,1886.4181893921855,1882.2504619589345,1877.3506598765707,1872.5233433756232,{"$f":"HF_ACIL!T28","v":0},{"$f":"HF_ACIL!U28","v":0},{"$f":"HF_ACIL!V28","v":0},{"$f":"HF_ACIL!W28","v":0},{"$f":"HF_ACIL!X28","v":0},{"$f":"HF_ACIL!Y28","v":0},{"$f":"HF_ACIL!Z28","v":0},{"$f":"HF_ACIL!AA28","v":0},{"$f":"HF_ACIL!AB28","v":0},{"$f":"HF_ACIL!AC28","v":0},{"$f":"HF_ACIL!AD28","v":0},{"$f":"HF_ACIL!AE28","v":0},{"$f":"HF_ACIL!AF28","v":0},{"$f":"HF_ACIL!AG28","v":0},{"$f":"HF_ACIL!AH28","v":0},{"$f":"HF_ACIL!AI28","v":0},{"$f":"HF_ACIL!AJ28","v":0},{"$f":"HF_ACIL!AK28","v":0},{"$f":"HF_ACIL!AL28","v":0},{"$f":"HF_ACIL!AM28","v":0},{"$f":"HF_ACIL!AN28","v":0},{"$f":"HF_ACIL!AO28","v":0},{"$f":"HF_ACIL!AP28","v":0},{"$f":"HF_ACIL!AQ28","v":0},{"$f":"HF_ACIL!AR28","v":0},{"$f":"HF_ACIL!AS28","v":0},{"$f":"HF_ACIL!AT28","v":0},{"$f":"HF_ACIL!AU28","v":0},{"$f":"HF_ACIL!AV28","v":0},{"$f":"HF_ACIL!AW28","v":0},{"$f":"HF_ACIL!AX28","v":0},{"$f":"HF_ACIL!AY28","v":0},{"$f":"HF_ACIL!AZ28","v":0},{"$f":"HF_ACIL!BA28","v":0},{"$f":"HF_ACIL!BB28","v":0},{"$f":"HF_ACIL!BC28","v":0},{"$f":"HF_ACIL!BD28","v":0},{"$f":"HF_ACIL!BE28","v":0},{"$f":"HF_ACIL!BF28","v":0},{"$f":"HF_ACIL!BG28","v":0},{"$f":"HF_ACIL!BH28","v":0},{"$f":"HF_ACIL!BI28","v":0},{"$f":"HF_ACIL!BJ28","v":0},{"$f":"HF_ACIL!BK28","v":0},{"$f":"HF_ACIL!BL28","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2153.9616542426993,2143.1690046730478,2132.4304654576667,2121.7457653072452,2111.1146342926213,{"$f":"HF_ACIL!T29","v":0},{"$f":"HF_ACIL!U29","v":0},{"$f":"HF_ACIL!V29","v":0},{"$f":"HF_ACIL!W29","v":0},{"$f":"HF_ACIL!X29","v":0},{"$f":"HF_ACIL!Y29","v":0},{"$f":"HF_ACIL!Z29","v":0},{"$f":"HF_ACIL!AA29","v":0},{"$f":"HF_ACIL!AB29","v":0},{"$f":"HF_ACIL!AC29","v":0},{"$f":"HF_ACIL!AD29","v":0},{"$f":"HF_ACIL!AE29","v":0},{"$f":"HF_ACIL!AF29","v":0},{"$f":"HF_ACIL!AG29","v":0},{"$f":"HF_ACIL!AH29","v":0},{"$f":"HF_ACIL!AI29","v":0},{"$f":"HF_ACIL!AJ29","v":0},{"$f":"HF_ACIL!AK29","v":0},{"$f":"HF_ACIL!AL29","v":0},{"$f":"HF_ACIL!AM29","v":0},{"$f":"HF_ACIL!AN29","v":0},{"$f":"HF_ACIL!AO29","v":0},{"$f":"HF_ACIL!AP29","v":0},{"$f":"HF_ACIL!AQ29","v":0},{"$f":"HF_ACIL!AR29","v":0},{"$f":"HF_ACIL!AS29","v":0},{"$f":"HF_ACIL!AT29","v":0},{"$f":"HF_ACIL!AU29","v":0},{"$f":"HF_ACIL!AV29","v":0},{"$f":"HF_ACIL!AW29","v":0},{"$f":"HF_ACIL!AX29","v":0},{"$f":"HF_ACIL!AY29","v":0},{"$f":"HF_ACIL!AZ29","v":0},{"$f":"HF_ACIL!BA29","v":0},{"$f":"HF_ACIL!BB29","v":0},{"$f":"HF_ACIL!BC29","v":0},{"$f":"HF_ACIL!BD29","v":0},{"$f":"HF_ACIL!BE29","v":0},{"$f":"HF_ACIL!BF29","v":0},{"$f":"HF_ACIL!BG29","v":0},{"$f":"HF_ACIL!BH29","v":0},{"$f":"HF_ACIL!BI29","v":0},{"$f":"HF_ACIL!BJ29","v":0},{"$f":"HF_ACIL!BK29","v":0},{"$f":"HF_ACIL!BL29","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,1300.8231083193743,1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,{"$f":"HF_ACIL!T30","v":0},{"$f":"HF_ACIL!U30","v":0},{"$f":"HF_ACIL!V30","v":0},{"$f":"HF_ACIL!W30","v":0},{"$f":"HF_ACIL!X30","v":0},{"$f":"HF_ACIL!Y30","v":0},{"$f":"HF_ACIL!Z30","v":0},{"$f":"HF_ACIL!AA30","v":0},{"$f":"HF_ACIL!AB30","v":0},{"$f":"HF_ACIL!AC30","v":0},{"$f":"HF_ACIL!AD30","v":0},{"$f":"HF_ACIL!AE30","v":0},{"$f":"HF_ACIL!AF30","v":0},{"$f":"HF_ACIL!AG30","v":0},{"$f":"HF_ACIL!AH30","v":0},{"$f":"HF_ACIL!AI30","v":0},{"$f":"HF_ACIL!AJ30","v":0},{"$f":"HF_ACIL!AK30","v":0},{"$f":"HF_ACIL!AL30","v":0},{"$f":"HF_ACIL!AM30","v":0},{"$f":"HF_ACIL!AN30","v":0},{"$f":"HF_ACIL!AO30","v":0},{"$f":"HF_ACIL!AP30","v":0},{"$f":"HF_ACIL!AQ30","v":0},{"$f":"HF_ACIL!AR30","v":0},{"$f":"HF_ACIL!AS30","v":0},{"$f":"HF_ACIL!AT30","v":0},{"$f":"HF_ACIL!AU30","v":0},{"$f":"HF_ACIL!AV30","v":0},{"$f":"HF_ACIL!AW30","v":0},{"$f":"HF_ACIL!AX30","v":0},{"$f":"HF_ACIL!AY30","v":0},{"$f":"HF_ACIL!AZ30","v":0},{"$f":"HF_ACIL!BA30","v":0},{"$f":"HF_ACIL!BB30","v":0},{"$f":"HF_ACIL!BC30","v":0},{"$f":"HF_ACIL!BD30","v":0},{"$f":"HF_ACIL!BE30","v":0},{"$f":"HF_ACIL!BF30","v":0},{"$f":"HF_ACIL!BG30","v":0},{"$f":"HF_ACIL!BH30","v":0},{"$f":"HF_ACIL!BI30","v":0},{"$f":"HF_ACIL!BJ30","v":0},{"$f":"HF_ACIL!BK30","v":0},{"$f":"HF_ACIL!BL30","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,9806.466292819372,9598.9155434015556,9419.8787088544905,9261.9735673265386,9120.1880627597693,{"$f":"HF_ACIL!T31","v":0},{"$f":"HF_ACIL!U31","v":0},{"$f":"HF_ACIL!V31","v":0},{"$f":"HF_ACIL!W31","v":0},{"$f":"HF_ACIL!X31","v":0},{"$f":"HF_ACIL!Y31","v":0},{"$f":"HF_ACIL!Z31","v":0},{"$f":"HF_ACIL!AA31","v":0},{"$f":"HF_ACIL!AB31","v":0},{"$f":"HF_ACIL!AC31","v":0},{"$f":"HF_ACIL!AD31","v":0},{"$f":"HF_ACIL!AE31","v":0},{"$f":"HF_ACIL!AF31","v":0},{"$f":"HF_ACIL!AG31","v":0},{"$f":"HF_ACIL!AH31","v":0},{"$f":"HF_ACIL!AI31","v":0},{"$f":"HF_ACIL!AJ31","v":0},{"$f":"HF_ACIL!AK31","v":0},{"$f":"HF_ACIL!AL31","v":0},{"$f":"HF_ACIL!AM31","v":0},{"$f":"HF_ACIL!AN31","v":0},{"$f":"HF_ACIL!AO31","v":0},{"$f":"HF_ACIL!AP31","v":0},{"$f":"HF_ACIL!AQ31","v":0},{"$f":"HF_ACIL!AR31","v":0},{"$f":"HF_ACIL!AS31","v":0},{"$f":"HF_ACIL!AT31","v":0},{"$f":"HF_ACIL!AU31","v":0},{"$f":"HF_ACIL!AV31","v":0},{"$f":"HF_ACIL!AW31","v":0},{"$f":"HF_ACIL!AX31","v":0},{"$f":"HF_ACIL!AY31","v":0},{"$f":"HF_ACIL!AZ31","v":0},{"$f":"HF_ACIL!BA31","v":0},{"$f":"HF_ACIL!BB31","v":0},{"$f":"HF_ACIL!BC31","v":0},{"$f":"HF_ACIL!BD31","v":0},{"$f":"HF_ACIL!BE31","v":0},{"$f":"HF_ACIL!BF31","v":0},{"$f":"HF_ACIL!BG31","v":0},{"$f":"HF_ACIL!BH31","v":0},{"$f":"HF_ACIL!BI31","v":0},{"$f":"HF_ACIL!BJ31","v":0},{"$f":"HF_ACIL!BK31","v":0},{"$f":"HF_ACIL!BL31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O80:O84)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity Dominates"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O56","v":13178.431318346289},13378.659201057199,13876.85064817642,13854.511342004718,13821.128324177955,{"$f":"ED_ACIL!T27","v":12862.024577992112},{"$f":"ED_ACIL!U27","v":12591.411435557884},{"$f":"ED_ACIL!V27","v":12515.320131752866},{"$f":"ED_ACIL!W27","v":12386.214903203305},{"$f":"ED_ACIL!X27","v":12251.877910676105},{"$f":"ED_ACIL!Y27","v":12261.719612208241},{"$f":"ED_ACIL!Z27","v":12060.450419819204},{"$f":"ED_ACIL!AA27","v":11733.753960551378},{"$f":"ED_ACIL!AB27","v":11254.304179613035},{"$f":"ED_ACIL!AC27","v":10493.73132178874},{"$f":"ED_ACIL!AD27","v":9633.9958302353007},{"$f":"ED_ACIL!AE27","v":8714.2276159992325},{"$f":"ED_ACIL!AF27","v":7706.0435239955541},{"$f":"ED_ACIL!AG27","v":6686.0651834737246},{"$f":"ED_ACIL!AH27","v":5701.8982580822794},{"$f":"ED_ACIL!AI27","v":4950.3666182241641},{"$f":"ED_ACIL!AJ27","v":4229.766932368294},{"$f":"ED_ACIL!AK27","v":3537.0649170525821},{"$f":"ED_ACIL!AL27","v":2916.0005242489619},{"$f":"ED_ACIL!AM27","v":2310.8060933302327},{"$f":"ED_ACIL!AN27","v":1762.838660460751},{"$f":"ED_ACIL!AO27","v":1290.0087834455016},{"$f":"ED_ACIL!AP27","v":932.02379255571145},{"$f":"ED_ACIL!AQ27","v":838.98842769314058},{"$f":"ED_ACIL!AR27","v":780.10759736895329},{"$f":"ED_ACIL!AS27","v":783.22825634546894},{"$f":"ED_ACIL!AT27","v":792.59368168778917},{"$f":"ED_ACIL!AU27","v":802.45716357491392},{"$f":"ED_ACIL!AV27","v":793.23015380168283},{"$f":"ED_ACIL!AW27","v":570.92302953122112},{"$f":"ED_ACIL!AX27","v":547.44204647553602},{"$f":"ED_ACIL!AY27","v":548.59818265495483},{"$f":"ED_ACIL!AZ27","v":525.68138337680978},{"$f":"ED_ACIL!BA27","v":531.5792209228498},{"$f":"ED_ACIL!BB27","v":474.82820084291012},{"$f":"ED_ACIL!BC27","v":372.35956571973804},{"$f":"ED_ACIL!BD27","v":228.53135553938029},{"$f":"ED_ACIL!BE27","v":0},{"$f":"ED_ACIL!BF27","v":0},{"$f":"ED_ACIL!BG27","v":0},{"$f":"ED_ACIL!BH27","v":0},{"$f":"ED_ACIL!BI27","v":0},{"$f":"ED_ACIL!BJ27","v":0},{"$f":"ED_ACIL!BK27","v":0},{"$f":"ED_ACIL!BL27","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,1899.848298205955,1886.4181893921855,1882.2504619589345,1877.3506598765707,1872.5233433756232,{"$f":"ED_ACIL!T28","v":1742.4003943968914},{"$f":"ED_ACIL!U28","v":1679.3896263700185},{"$f":"ED_ACIL!V28","v":1646.0105038315851},{"$f":"ED_ACIL!W28","v":1605.7242647700289},{"$f":"ED_ACIL!X28","v":1566.1050826047365},{"$f":"ED_ACIL!Y28","v":1547.0194859383889},{"$f":"ED_ACIL!Z28","v":1500.4005576559605},{"$f":"ED_ACIL!AA28","v":1438.974195249006},{"$f":"ED_ACIL!AB28","v":1360.0869548167373},{"$f":"ED_ACIL!AC28","v":1249.4256410607177},{"$f":"ED_ACIL!AD28","v":1130.3994278005428},{"$f":"ED_ACIL!AE28","v":1007.8290730064577},{"$f":"ED_ACIL!AF28","v":878.10702028870492},{"$f":"ED_ACIL!AG28","v":750.46983088860611},{"$f":"ED_ACIL!AH28","v":630.26527917228884},{"$f":"ED_ACIL!AI28","v":538.80685073031646},{"$f":"ED_ACIL!AJ28","v":453.10130769556184},{"$f":"ED_ACIL!AK28","v":372.83132591733136},{"$f":"ED_ACIL!AL28","v":302.60190310740489},{"$f":"ED_ACIL!AM28","v":236.33277572550654},{"$f":"ED_ACIL!AN28","v":177.79923766547583},{"$f":"ED_ACIL!AO28","v":128.28680081813411},{"$f":"ED_ACIL!AP28","v":91.318449817826377},{"$f":"ED_ACIL!AQ28","v":80.942173690499999},{"$f":"ED_ACIL!AR28","v":74.10182919917122},{"$f":"ED_ACIL!AS28","v":73.297124275604006},{"$f":"ED_ACIL!AT28","v":73.13266159769114},{"$f":"ED_ACIL!AU28","v":73.017301902864943},{"$f":"ED_ACIL!AV28","v":71.12994180197957},{"$f":"ED_ACIL!AW28","v":50.406571528413011},{"$f":"ED_ACIL!AX28","v":47.59162411452381},{"$f":"ED_ACIL!AY28","v":46.987876912783904},{"$f":"ED_ACIL!AZ28","v":44.393084128912058},{"$f":"ED_ACIL!BA28","v":44.265921025122694},{"$f":"ED_ACIL!BB28","v":38.964924460933993},{"$f":"ED_ACIL!BC28","v":30.088980843724936},{"$f":"ED_ACIL!BD28","v":18.183701568790525},{"$f":"ED_ACIL!BE28","v":0},{"$f":"ED_ACIL!BF28","v":0},{"$f":"ED_ACIL!BG28","v":0},{"$f":"ED_ACIL!BH28","v":0},{"$f":"ED_ACIL!BI28","v":0},{"$f":"ED_ACIL!BJ28","v":0},{"$f":"ED_ACIL!BK28","v":0},{"$f":"ED_ACIL!BL28","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2153.9616542426993,2143.1690046730478,2132.4304654576667,2121.7457653072452,2111.1146342926213,{"$f":"ED_ACIL!T29","v":2002.5430585982742},{"$f":"ED_ACIL!U29","v":1921.5462980117634},{"$f":"ED_ACIL!V29","v":1864.7432120298231},{"$f":"ED_ACIL!W29","v":1802.6467972307739},{"$f":"ED_ACIL!X29","v":1739.7508071893515},{"$f":"ED_ACIL!Y29","v":1695.2441626930138},{"$f":"ED_ACIL!Z29","v":1626.4941247805962},{"$f":"ED_ACIL!AA29","v":1543.7554179382369},{"$f":"ED_ACIL!AB29","v":1444.5490401136408},{"$f":"ED_ACIL!AC29","v":1313.6458399906244},{"$f":"ED_ACIL!AD29","v":1174.7581227246708},{"$f":"ED_ACIL!AE29","v":1034.2219278753155},{"$f":"ED_ACIL!AF29","v":890.26623389968665},{"$f":"ED_ACIL!AG29","v":751.67923068876303},{"$f":"ED_ACIL!AH29","v":623.53696151283236},{"$f":"ED_ACIL!AI29","v":526.17247311473034},{"$f":"ED_ACIL!AJ29","v":436.89701352349255},{"$f":"ED_ACIL!AK29","v":354.73400300757169},{"$f":"ED_ACIL!AL29","v":283.34422921775695},{"$f":"ED_ACIL!AM29","v":216.96504271995693},{"$f":"ED_ACIL!AN29","v":159.71332055326704},{"$f":"ED_ACIL!AO29","v":112.81800986672893},{"$f":"ED_ACIL!AP29","v":78.762828408022244},{"$f":"ED_ACIL!AQ29","v":68.524349706566966},{"$f":"ED_ACIL!AR29","v":61.515975793769137},{"$f":"ED_ACIL!AS29","v":59.498770393589709},{"$f":"ED_ACIL!AT29","v":57.882796522851727},{"$f":"ED_ACIL!AU29","v":56.297698772991509},{"$f":"ED_ACIL!AV29","v":53.496864339281224},{"$f":"ED_ACIL!AW29","v":37.031323716330952},{"$f":"ED_ACIL!AX29","v":34.090706554685433},{"$f":"ED_ACIL!AY29","v":32.71511272924095},{"$f":"ED_ACIL!AZ29","v":29.947052880150121},{"$f":"ED_ACIL!BA29","v":28.898865373323606},{"$f":"ED_ACIL!BB29","v":24.63372592356837},{"$f":"ED_ACIL!BC29","v":18.426739460495515},{"$f":"ED_ACIL!BD29","v":10.763676232723011},{"$f":"ED_ACIL!BE29","v":0},{"$f":"ED_ACIL!BF29","v":0},{"$f":"ED_ACIL!BG29","v":0},{"$f":"ED_ACIL!BH29","v":0},{"$f":"ED_ACIL!BI29","v":0},{"$f":"ED_ACIL!BJ29","v":0},{"$f":"ED_ACIL!BK29","v":0},{"$f":"ED_ACIL!BL29","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,1300.8231083193743,1291.5377069374824,1282.3404250601234,1276.4862156177521,1273.8061809739711,{"$f":"ED_ACIL!T30","v":1218.7000272042624},{"$f":"ED_ACIL!U30","v":1198.9017217295038},{"$f":"ED_ACIL!V30","v":1196.0200231877398},{"$f":"ED_ACIL!W30","v":1189.7917327392727},{"$f":"ED_ACIL!X30","v":1184.8199319922844},{"$f":"ED_ACIL!Y30","v":1191.4780347119627},{"$f":"ED_ACIL!Z30","v":1184.8669924306544},{"$f":"ED_ACIL!AA30","v":1173.8073566079481},{"$f":"ED_ACIL!AB30","v":1158.2906466676634},{"$f":"ED_ACIL!AC30","v":1136.3590775851685},{"$f":"ED_ACIL!AD30","v":1109.4769233045811},{"$f":"ED_ACIL!AE30","v":1088.2870025731497},{"$f":"ED_ACIL!AF30","v":1059.9580420341888},{"$f":"ED_ACIL!AG30","v":1030.6614833146964},{"$f":"ED_ACIL!AH30","v":1000.0041711775807},{"$f":"ED_ACIL!AI30","v":968.45758149665187},{"$f":"ED_ACIL!AJ30","v":930.55326081712371},{"$f":"ED_ACIL!AK30","v":884.90626207460139},{"$f":"ED_ACIL!AL30","v":839.2284521473598},{"$f":"ED_ACIL!AM30","v":805.71061310760967},{"$f":"ED_ACIL!AN30","v":783.44212135461623},{"$f":"ED_ACIL!AO30","v":763.31147125110567},{"$f":"ED_ACIL!AP30","v":737.20065687566034},{"$f":"ED_ACIL!AQ30","v":704.90109017599434},{"$f":"ED_ACIL!AR30","v":667.95938693362223},{"$f":"ED_ACIL!AS30","v":636.04878976363216},{"$f":"ED_ACIL!AT30","v":614.02636815953724},{"$f":"ED_ACIL!AU30","v":596.12147869729586},{"$f":"ED_ACIL!AV30","v":574.4734508811423},{"$f":"ED_ACIL!AW30","v":545.77788092839103},{"$f":"ED_ACIL!AX30","v":516.12946272748536},{"$f":"ED_ACIL!AY30","v":492.54965621541186},{"$f":"ED_ACIL!AZ30","v":476.90670822653749},{"$f":"ED_ACIL!BA30","v":463.13282614390261},{"$f":"ED_ACIL!BB30","v":445.7466131682869},{"$f":"ED_ACIL!BC30","v":423.07490473598335},{"$f":"ED_ACIL!BD30","v":399.05853869102515},{"$f":"ED_ACIL!BE30","v":378.5942974249885},{"$f":"ED_ACIL!BF30","v":400.14191361680878},{"$f":"ED_ACIL!BG30","v":388.47717280465992},{"$f":"ED_ACIL!BH30","v":376.92334278159711},{"$f":"ED_ACIL!BI30","v":365.47921497920714},{"$f":"ED_ACIL!BJ30","v":354.14360394309261},{"$f":"ED_ACIL!BK30","v":342.91534651401798},{"$f":"ED_ACIL!BL30","v":331.79330105028134}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,9806.466292819372,9598.9155434015556,9419.8787088544905,9261.9735673265386,9120.1880627597693,{"$f":"ED_ACIL!T31","v":8756.7124077462195},{"$f":"ED_ACIL!U31","v":8380.0502688285105},{"$f":"ED_ACIL!V31","v":8166.1169595526508},{"$f":"ED_ACIL!W31","v":7965.7873523907483},{"$f":"ED_ACIL!X31","v":7734.3855890744426},{"$f":"ED_ACIL!Y31","v":7555.599960206845},{"$f":"ED_ACIL!Z31","v":7294.6127009314159},{"$f":"ED_ACIL!AA31","v":6972.6169492085774},{"$f":"ED_ACIL!AB31","v":6572.527780490821},{"$f":"ED_ACIL!AC31","v":6016.4662176842785},{"$f":"ED_ACIL!AD31","v":5405.5723284862806},{"$f":"ED_ACIL!AE31","v":4788.4004579549419},{"$f":"ED_ACIL!AF31","v":4139.4444273995323},{"$f":"ED_ACIL!AG31","v":3505.8968240776885},{"$f":"ED_ACIL!AH31","v":2913.812481625896},{"$f":"ED_ACIL!AI31","v":2459.0936062848559},{"$f":"ED_ACIL!AJ31","v":2046.4592893716415},{"$f":"ED_ACIL!AK31","v":1662.2543547208345},{"$f":"ED_ACIL!AL31","v":1333.8732760939454},{"$f":"ED_ACIL!AM31","v":1034.6297113163787},{"$f":"ED_ACIL!AN31","v":776.05422666893139},{"$f":"ED_ACIL!AO31","v":558.34671778382881},{"$f":"ED_ACIL!AP31","v":394.73552953942203},{"$f":"ED_ACIL!AQ31","v":346.0525702809411},{"$f":"ED_ACIL!AR31","v":312.96951057793927},{"$f":"ED_ACIL!AS31","v":306.72870676364965},{"$f":"ED_ACIL!AT31","v":304.65698283225151},{"$f":"ED_ACIL!AU31","v":303.43279282992916},{"$f":"ED_ACIL!AV31","v":293.67784053950083},{"$f":"ED_ACIL!AW31","v":205.2989261332869},{"$f":"ED_ACIL!AX31","v":191.07863885157474},{"$f":"ED_ACIL!AY31","v":186.72919874205519},{"$f":"ED_ACIL!AZ31","v":175.62122035826329},{"$f":"ED_ACIL!BA31","v":174.65271500803271},{"$f":"ED_ACIL!BB31","v":152.56047232155726},{"$f":"ED_ACIL!BC31","v":116.02782776988779},{"$f":"ED_ACIL!BD31","v":68.982910348184319},{"$f":"ED_ACIL!BE31","v":0},{"$f":"ED_ACIL!BF31","v":0},{"$f":"ED_ACIL!BG31","v":0},{"$f":"ED_ACIL!BH31","v":0},{"$f":"ED_ACIL!BI31","v":0},{"$f":"ED_ACIL!BJ31","v":0},{"$f":"ED_ACIL!BK31","v":0},{"$f":"ED_ACIL!BL31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O88:O92)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,26582.380465937764,25771.299350497677,25388.210830354667,24950.16505033413,24476.93932153692,24251.06125575845,23666.824795617831,22862.907879555147,21789.758601701898,20209.62809810953,18454.202632551376,16632.966077409095,14673.819247617666,12724.772552443479,10869.517151570875,9442.8971298507204,8096.7778037761127,6811.7908627729212,5675.048384815429,4604.4442361996844,3659.8475667030411,2852.771783165299,2234.0412571966426,2039.408611547143,1896.6542998734551,1858.8016475419442,1842.2924908001207,1831.3264357779956,1786.0082513635866,1409.4377318376428,1336.3324787238053,1307.5800272544466,1252.5494489706728,1242.5295484732314,1136.7339367172567,959.97801852982968,725.52018238010328,378.5942974249885,400.14191361680878,388.47717280465992,376.92334278159711,365.47921497920714,354.14360394309261,342.91534651401798,331.79330105028134]
[]
[null,"Disconnections "]
[null,"Disconnections total delivery point base: Factor"]
[null,null,"Reduction flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Dashboard!$D$63,IF(AND(O$2>=Dashboard!$K$30,O$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(P$2>=Dashboard!$K$30,P$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(Q$2>=Dashboard!$K$30,Q$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(R$2>=Dashboard!$K$30,R$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(S$2>=Dashboard!$K$30,S$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(T$2>=Dashboard!$K$30,T$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(U$2>=Dashboard!$K$30,U$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(V$2>=Dashboard!$K$30,V$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(W$2>=Dashboard!$K$30,W$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(X$2>=Dashboard!$K$30,X$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(Y$2>=Dashboard!$K$30,Y$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(Z$2>=Dashboard!$K$30,Z$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AA$2>=Dashboard!$K$30,AA$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AB$2>=Dashboard!$K$30,AB$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AC$2>=Dashboard!$K$30,AC$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AD$2>=Dashboard!$K$30,AD$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AE$2>=Dashboard!$K$30,AE$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AF$2>=Dashboard!$K$30,AF$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AG$2>=Dashboard!$K$30,AG$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AH$2>=Dashboard!$K$30,AH$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AI$2>=Dashboard!$K$30,AI$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AJ$2>=Dashboard!$K$30,AJ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AK$2>=Dashboard!$K$30,AK$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AL$2>=Dashboard!$K$30,AL$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AM$2>=Dashboard!$K$30,AM$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AN$2>=Dashboard!$K$30,AN$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AO$2>=Dashboard!$K$30,AO$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AP$2>=Dashboard!$K$30,AP$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AQ$2>=Dashboard!$K$30,AQ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AR$2>=Dashboard!$K$30,AR$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AS$2>=Dashboard!$K$30,AS$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AT$2>=Dashboard!$K$30,AT$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AU$2>=Dashboard!$K$30,AU$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AV$2>=Dashboard!$K$30,AV$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AW$2>=Dashboard!$K$30,AW$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AX$2>=Dashboard!$K$30,AX$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AY$2>=Dashboard!$K$30,AY$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(AZ$2>=Dashboard!$K$30,AZ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BA$2>=Dashboard!$K$30,BA$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BB$2>=Dashboard!$K$30,BB$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BC$2>=Dashboard!$K$30,BC$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BD$2>=Dashboard!$K$30,BD$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BE$2>=Dashboard!$K$30,BE$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BF$2>=Dashboard!$K$30,BF$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BG$2>=Dashboard!$K$30,BG$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BH$2>=Dashboard!$K$30,BH$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BI$2>=Dashboard!$K$30,BI$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BJ$2>=Dashboard!$K$30,BJ$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BK$2>=Dashboard!$K$30,BK$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$63,IF(AND(BL$2>=Dashboard!$K$30,BL$2<=Dashboard!$L$30),Dashboard!$D$63,\" \"),\" \")","v":" "}]
[null,"Tariff class A1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:T97)))","v":0},{"$f":"IF(U97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:U97)))","v":0},{"$f":"IF(V97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:V97)))","v":0},{"$f":"IF(W97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:W97)))","v":0},{"$f":"IF(X97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:X97)))","v":0},{"$f":"IF(Y97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:Y97)))","v":0},{"$f":"IF(Z97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:Z97)))","v":0},{"$f":"IF(AA97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AA97)))","v":0},{"$f":"IF(AB97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AB97)))","v":0},{"$f":"IF(AC97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AC97)))","v":0},{"$f":"IF(AD97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AD97)))","v":0},{"$f":"IF(AE97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AE97)))","v":0},{"$f":"IF(AF97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AF97)))","v":0},{"$f":"IF(AG97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AG97)))","v":0},{"$f":"IF(AH97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AH97)))","v":0},{"$f":"IF(AI97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AI97)))","v":0},{"$f":"IF(AJ97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AJ97)))","v":0},{"$f":"IF(AK97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AK97)))","v":0},{"$f":"IF(AL97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AL97)))","v":0},{"$f":"IF(AM97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AM97)))","v":0},{"$f":"IF(AN97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AN97)))","v":0},{"$f":"IF(AO97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AO97)))","v":0},{"$f":"IF(AP97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AP97)))","v":0},{"$f":"IF(AQ97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AQ97)))","v":0},{"$f":"IF(AR97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AR97)))","v":0},{"$f":"IF(AS97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AS97)))","v":0},{"$f":"IF(AT97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AT97)))","v":0},{"$f":"IF(AU97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AU97)))","v":0},{"$f":"IF(AV97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AV97)))","v":0},{"$f":"IF(AW97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AW97)))","v":0},{"$f":"IF(AX97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AX97)))","v":0},{"$f":"IF(AY97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AY97)))","v":0},{"$f":"IF(AZ97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:AZ97)))","v":0},{"$f":"IF(BA97=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$97:BA97)))","v":0},{"$f":"BA98","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class A2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B3","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Active scenario disconnecitons ",{"$f":"C13","v":"Electricity Dominates"}]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),O113,O121,O129,O137,O145),0)","v":-1},-1,-1,-1,-1,0,-0.51186910743187752,-0.71539593997677287,-0.80514389766015881,-1.0151663576745307,-0.94862792012816044,-1.2661190613677462,-1.7661092298663448,-2.4515053933373636,-3.8271408884806348,-4.5845699698446296,-5.1418317583122644,-5.2450358891200182,-5.275020276613688,-5.0711060485115382,-3.8832397858211039,-3.6650572576733325,-3.5614457545792995,-3.3378579168098277,-3.3917008123131644,-3.0613168859073081,-2.5497103557409835,-1.854624033512744,-0.47195372150063353,-0.30020203001003765,-1.5033748589687868E-2,-1.4976620345047209E-2,{"$f":"IF(AU$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),AU113,AU121,AU129,AU137,AU145),0)","v":-1.4919709187735997E-2},-7.443432802897787E-2,-1.0704980655651966,-0.11468024150777634,-1.4331580117731946E-2,-0.14814891856431478,-9.4590603844433296E-3,-0.28060351941874417,-0.47363496805341465,-0.66691484191518824,-1.0586140271869353,0,0,0,0,0,0,0]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),O114,O122,O130,O138,O146),0)","v":0},0,0,0,0,0,-0.77533114802180592,-1.0836144384942372,-1.2195561979264227,-1.5376784535364294,-1.4368922907823531,-1.9177979900129145,-2.6751360393563743,-3.7133096399080614,-5.7969928163750808,-6.9442751013823028,-7.7883628103847542,-7.9446867144023727,-7.9901042425177877,-7.6812341617160058,-5.8819661461701997,-5.5514837873581371,-5.3945428341421788,-5.0558730210501786,-5.1374291715920002,-4.6369946948301877,-3.8620612741370781,-2.8092099331148921,-0.71487107815537243,-0.45471778075049851,-2.277170742261525E-2,-2.2685174934409247E-2,{"$f":"IF(AU$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),AU114,AU122,AU130,AU138,AU146),0)","v":-2.2598971269658819E-2},-0.11274611451448102,-1.6214897169590481,-0.1737068364014851,-2.1708128707740748E-2,-0.22440203841359452,-1.4327694405847691E-2,-0.42503180147250985,-0.71741767219855479,-1.0101798340774175,-1.6034888941213874,0,0,0,0,0,0,0]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),O115,O123,O131,O139,O147),0)","v":8},9,9,10,10,0,-17.537738354643352,-24.511006101216481,-27.585964478001188,-34.781786415391252,-32.502036199422946,-43.379966678394794,-60.510706994051361,-83.99385612281776,-131.12609175669809,-157.07724383502045,-176.17023323267972,-179.70622908971745,-180.73355880146073,-173.74701804851907,-133.04816083501635,-125.57275738391138,-122.02280407473199,-114.36220307117685,-116.20697666638665,-104.88731159232896,-87.358569700480814,-63.543414856910402,-16.17015124179963,-10.285568281827949,-0.51508861431048558,-0.51313127757612165,{"$f":"IF(AU$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),AU115,AU123,AU131,AU139,AU147),0)","v":-0.51118137872131797},-2.5502804342410172,-36.677569930381239,-3.9291921329290034,-0.49103080975997671,-5.0759011113991335,-0.32408778669108074,-9.6140810873471594,-16.227754370654687,-22.849939237432217,-36.270397173423589,0,0,0,0,0,0,0]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),O116,O124,O132,O140,O148),0)","v":-56.774080000000005},-57.682465280000002,-58.605384724480004,10,10,10,-56.161528208411276,-56.976882095577636,-57.748974567195319,-58.50197866892654,-59.231970754250831,-59.923042871233832,-60.675350699748897,-61.372649296949902,-61.975158699762105,-63.443258064963054,-63.681485032703208,-66.426759092572397,-69.161052056202109,-75.884407847977286,-87.580870216585382,-113.23054673571905,-181.77762454877617,-324.05051405058106,-435.75431199437872,-384.01129474640123,-262.47524956741563,-195.42534856914597,-205.64364717486939,-264.82107258616992,-371.76178829582523,-371.27474114264191,{"$f":"IF(AU$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),AU116,AU124,AU132,AU140,AU148),0)","v":-271.78964217807135},-202.70248360935906,-200.89167367492163,-266.08810698022194,-323.02375455230106,-274.73165953409188,-178.63273289595548,-140.91820196437166,-161.35452915651416,-228.70911103988811,-284.79427459572855,-262.65509749734565,-37.604477107356267,-37.454059198926842,-37.304242962131141,-37.155025990282617,-37.006405886321481,-36.858380262776201]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),O117,O125,O133,O141,O149),0)","v":-3609.9874846866746},-3643.0113669916941,-3683.5384820170161,-3728.2257146722395,-3774.8620803527137,-3720.8152,-6927.3717022399996,-8939.6012897714882,-9958.3794048703567,-12449.989763131849,-11649.847002031947,-15488.794183424227,-21585.997565527214,-29958.982174778212,-46770.138042514052,-56026.411517952503,-62836.511154184278,-64097.732411798381,-64464.161028633549,-61972.197216724737,-47455.702867301188,-44789.371196405438,-43523.171585859098,-40790.783533832837,-41448.778556404272,-37411.273197889932,-31159.110359737955,-22664.705740370948,-5767.5798585575394,-3668.6630550950208,-183.72213548565989,-183.02399137081437,{"$f":"IF(AU$97=\" \",CHOOSE(MATCH($C$104,Customerbase,0),AU117,AU125,AU133,AU141,AU149),0)","v":-182.32850020360527},-909.63565190283157,-13082.179036425601,-1401.4667560871835,-175.14118241405225,-1810.4756459208788,-115.59583846637949,-3429.1565742802072,-5788.1257792979422,-8150.1309013366099,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O105:O109)","v":-3659.7615646866748},-3692.6938322716942,-3734.1438667414959,-3709.2257146722395,-3755.8620803527137,-3710.8152,-7002.3581690585079,-9022.8881883467529,-10045.739044011139,-12545.826373027377,-11743.966529196532,-15595.281110025237,-21711.624868490238,-30110.513495231226,-46972.863426675365,{"$f":"SUM(AD105:AD109)","v":-56258.460864923713},-63089.293067018356,-64357.055122584192,-64727.320764010343,-62234.58098283146,-47686.097104284781,-45037.391041570103,-43835.928003071327,-41237.589981892452,-42009.268975048944,-37907.870115809397,-31515.355950635731,-22928.338337763631,-5990.5804817738644,-3944.5246157737793,-556.03681785180788,-554.84952558631187,-454.66684244085536,-1115.0755963889751,-13322.440267813428,-1671.7724422782437,-498.69200748493876,-2090.6557575233478,-294.57644590381631,-3580.3944926528175,-5966.8991154653631,-8403.3670462899227,-323.72677469046045,-262.65509749734565,-37.604477107356267,-37.454059198926842,-37.304242962131141,-37.155025990282617,-37.006405886321481,-36.858380262776201]
[]
[null,"Base No change",null,null,null,null,null,null,null,null,null,null,null,null,"Positive numbers are reconnecitons",null,null,null,null,null,"5 year average"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,-1,-1,-1,-1,-1,{"$f":"AVERAGE(O113:S113)","v":-1},{"$f":"T113","v":-1},{"$f":"U113","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T114","v":0},{"$f":"U114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,8,9,9,10,10,9.1999999999999993,{"$f":"T115","v":9.1999999999999993},{"$f":"U115","v":9.1999999999999993},9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,-56.774080000000005,-57.682465280000002,-58.605384724480004,10,10,-30.612386000896002,{"$f":"T116","v":-30.612386000896002},{"$f":"U116","v":-30.612386000896002},-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002,-30.612386000896002]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,-3609.9874846866746,-3643.0113669916941,-3683.5384820170161,-3728.2257146722395,-3774.8620803527137,-3687.9250257440681,{"$f":"T117","v":-3687.9250257440681},{"$f":"U117","v":-3687.9250257440681},-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681,-3687.9250257440681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O117)","v":-3659.7615646866748},-3692.6938322716942,-3734.1438667414959,-3709.2257146722395,-3755.8620803527137,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639,-3710.3374117449639]
[]
[null,"Natural Gas Retained"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O113","v":-1},-1,-1,-1,-1,{"$f":"GR_ACIL!T35","v":0},{"$f":"GR_ACIL!U35","v":0},{"$f":"GR_ACIL!V35","v":0},{"$f":"GR_ACIL!W35","v":0},{"$f":"GR_ACIL!X35","v":0},{"$f":"GR_ACIL!Y35","v":0},{"$f":"GR_ACIL!Z35","v":0},{"$f":"GR_ACIL!AA35","v":0},{"$f":"GR_ACIL!AB35","v":0},{"$f":"GR_ACIL!AC35","v":0},{"$f":"GR_ACIL!AD35","v":0},{"$f":"GR_ACIL!AE35","v":0},{"$f":"GR_ACIL!AF35","v":0},{"$f":"GR_ACIL!AG35","v":0},{"$f":"GR_ACIL!AH35","v":0},{"$f":"GR_ACIL!AI35","v":0},{"$f":"GR_ACIL!AJ35","v":0},{"$f":"GR_ACIL!AK35","v":0},{"$f":"GR_ACIL!AL35","v":0},{"$f":"GR_ACIL!AM35","v":0},{"$f":"GR_ACIL!AN35","v":0},{"$f":"GR_ACIL!AO35","v":0},{"$f":"GR_ACIL!AP35","v":0},{"$f":"GR_ACIL!AQ35","v":0},{"$f":"GR_ACIL!AR35","v":0},{"$f":"GR_ACIL!AS35","v":0},{"$f":"GR_ACIL!AT35","v":0},{"$f":"GR_ACIL!AU35","v":0},{"$f":"GR_ACIL!AV35","v":0},{"$f":"GR_ACIL!AW35","v":0},{"$f":"GR_ACIL!AX35","v":0},{"$f":"GR_ACIL!AY35","v":0},{"$f":"GR_ACIL!AZ35","v":0},{"$f":"GR_ACIL!BA35","v":0},{"$f":"GR_ACIL!BB35","v":0},{"$f":"GR_ACIL!BC35","v":0},{"$f":"GR_ACIL!BD35","v":0},{"$f":"GR_ACIL!BE35","v":0},{"$f":"GR_ACIL!BF35","v":0},{"$f":"GR_ACIL!BG35","v":0},{"$f":"GR_ACIL!BH35","v":0},{"$f":"GR_ACIL!BI35","v":0},{"$f":"GR_ACIL!BJ35","v":0},{"$f":"GR_ACIL!BK35","v":0},{"$f":"GR_ACIL!BL35","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"GR_ACIL!T36","v":0},{"$f":"GR_ACIL!U36","v":0},{"$f":"GR_ACIL!V36","v":0},{"$f":"GR_ACIL!W36","v":0},{"$f":"GR_ACIL!X36","v":0},{"$f":"GR_ACIL!Y36","v":0},{"$f":"GR_ACIL!Z36","v":0},{"$f":"GR_ACIL!AA36","v":0},{"$f":"GR_ACIL!AB36","v":0},{"$f":"GR_ACIL!AC36","v":0},{"$f":"GR_ACIL!AD36","v":0},{"$f":"GR_ACIL!AE36","v":0},{"$f":"GR_ACIL!AF36","v":0},{"$f":"GR_ACIL!AG36","v":0},{"$f":"GR_ACIL!AH36","v":0},{"$f":"GR_ACIL!AI36","v":0},{"$f":"GR_ACIL!AJ36","v":0},{"$f":"GR_ACIL!AK36","v":0},{"$f":"GR_ACIL!AL36","v":0},{"$f":"GR_ACIL!AM36","v":0},{"$f":"GR_ACIL!AN36","v":0},{"$f":"GR_ACIL!AO36","v":0},{"$f":"GR_ACIL!AP36","v":0},{"$f":"GR_ACIL!AQ36","v":0},{"$f":"GR_ACIL!AR36","v":0},{"$f":"GR_ACIL!AS36","v":0},{"$f":"GR_ACIL!AT36","v":0},{"$f":"GR_ACIL!AU36","v":0},{"$f":"GR_ACIL!AV36","v":0},{"$f":"GR_ACIL!AW36","v":0},{"$f":"GR_ACIL!AX36","v":0},{"$f":"GR_ACIL!AY36","v":0},{"$f":"GR_ACIL!AZ36","v":0},{"$f":"GR_ACIL!BA36","v":0},{"$f":"GR_ACIL!BB36","v":0},{"$f":"GR_ACIL!BC36","v":0},{"$f":"GR_ACIL!BD36","v":0},{"$f":"GR_ACIL!BE36","v":0},{"$f":"GR_ACIL!BF36","v":0},{"$f":"GR_ACIL!BG36","v":0},{"$f":"GR_ACIL!BH36","v":0},{"$f":"GR_ACIL!BI36","v":0},{"$f":"GR_ACIL!BJ36","v":0},{"$f":"GR_ACIL!BK36","v":0},{"$f":"GR_ACIL!BL36","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,8,9,9,10,10,{"$f":"GR_ACIL!T37","v":0},{"$f":"GR_ACIL!U37","v":0},{"$f":"GR_ACIL!V37","v":0},{"$f":"GR_ACIL!W37","v":0},{"$f":"GR_ACIL!X37","v":0},{"$f":"GR_ACIL!Y37","v":0},{"$f":"GR_ACIL!Z37","v":0},{"$f":"GR_ACIL!AA37","v":0},{"$f":"GR_ACIL!AB37","v":0},{"$f":"GR_ACIL!AC37","v":0},{"$f":"GR_ACIL!AD37","v":0},{"$f":"GR_ACIL!AE37","v":0},{"$f":"GR_ACIL!AF37","v":0},{"$f":"GR_ACIL!AG37","v":0},{"$f":"GR_ACIL!AH37","v":0},{"$f":"GR_ACIL!AI37","v":0},{"$f":"GR_ACIL!AJ37","v":0},{"$f":"GR_ACIL!AK37","v":0},{"$f":"GR_ACIL!AL37","v":0},{"$f":"GR_ACIL!AM37","v":0},{"$f":"GR_ACIL!AN37","v":0},{"$f":"GR_ACIL!AO37","v":0},{"$f":"GR_ACIL!AP37","v":0},{"$f":"GR_ACIL!AQ37","v":0},{"$f":"GR_ACIL!AR37","v":0},{"$f":"GR_ACIL!AS37","v":0},{"$f":"GR_ACIL!AT37","v":0},{"$f":"GR_ACIL!AU37","v":0},{"$f":"GR_ACIL!AV37","v":0},{"$f":"GR_ACIL!AW37","v":0},{"$f":"GR_ACIL!AX37","v":0},{"$f":"GR_ACIL!AY37","v":0},{"$f":"GR_ACIL!AZ37","v":0},{"$f":"GR_ACIL!BA37","v":0},{"$f":"GR_ACIL!BB37","v":0},{"$f":"GR_ACIL!BC37","v":0},{"$f":"GR_ACIL!BD37","v":0},{"$f":"GR_ACIL!BE37","v":0},{"$f":"GR_ACIL!BF37","v":0},{"$f":"GR_ACIL!BG37","v":0},{"$f":"GR_ACIL!BH37","v":0},{"$f":"GR_ACIL!BI37","v":0},{"$f":"GR_ACIL!BJ37","v":0},{"$f":"GR_ACIL!BK37","v":0},{"$f":"GR_ACIL!BL37","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,-56.774080000000005,-57.682465280000002,-58.605384724480004,10,10,{"$f":"GR_ACIL!T38","v":0},{"$f":"GR_ACIL!U38","v":0},{"$f":"GR_ACIL!V38","v":0},{"$f":"GR_ACIL!W38","v":0},{"$f":"GR_ACIL!X38","v":0},{"$f":"GR_ACIL!Y38","v":0},{"$f":"GR_ACIL!Z38","v":0},{"$f":"GR_ACIL!AA38","v":0},{"$f":"GR_ACIL!AB38","v":0},{"$f":"GR_ACIL!AC38","v":0},{"$f":"GR_ACIL!AD38","v":0},{"$f":"GR_ACIL!AE38","v":0},{"$f":"GR_ACIL!AF38","v":0},{"$f":"GR_ACIL!AG38","v":0},{"$f":"GR_ACIL!AH38","v":0},{"$f":"GR_ACIL!AI38","v":0},{"$f":"GR_ACIL!AJ38","v":0},{"$f":"GR_ACIL!AK38","v":0},{"$f":"GR_ACIL!AL38","v":0},{"$f":"GR_ACIL!AM38","v":0},{"$f":"GR_ACIL!AN38","v":0},{"$f":"GR_ACIL!AO38","v":0},{"$f":"GR_ACIL!AP38","v":0},{"$f":"GR_ACIL!AQ38","v":0},{"$f":"GR_ACIL!AR38","v":0},{"$f":"GR_ACIL!AS38","v":0},{"$f":"GR_ACIL!AT38","v":0},{"$f":"GR_ACIL!AU38","v":0},{"$f":"GR_ACIL!AV38","v":0},{"$f":"GR_ACIL!AW38","v":0},{"$f":"GR_ACIL!AX38","v":0},{"$f":"GR_ACIL!AY38","v":0},{"$f":"GR_ACIL!AZ38","v":0},{"$f":"GR_ACIL!BA38","v":0},{"$f":"GR_ACIL!BB38","v":0},{"$f":"GR_ACIL!BC38","v":0},{"$f":"GR_ACIL!BD38","v":0},{"$f":"GR_ACIL!BE38","v":0},{"$f":"GR_ACIL!BF38","v":0},{"$f":"GR_ACIL!BG38","v":0},{"$f":"GR_ACIL!BH38","v":0},{"$f":"GR_ACIL!BI38","v":0},{"$f":"GR_ACIL!BJ38","v":0},{"$f":"GR_ACIL!BK38","v":0},{"$f":"GR_ACIL!BL38","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,-3609.9874846866746,-3643.0113669916941,-3683.5384820170161,-3728.2257146722395,-3774.8620803527137,{"$f":"GR_ACIL!T39","v":0},{"$f":"GR_ACIL!U39","v":0},{"$f":"GR_ACIL!V39","v":0},{"$f":"GR_ACIL!W39","v":0},{"$f":"GR_ACIL!X39","v":0},{"$f":"GR_ACIL!Y39","v":0},{"$f":"GR_ACIL!Z39","v":0},{"$f":"GR_ACIL!AA39","v":0},{"$f":"GR_ACIL!AB39","v":0},{"$f":"GR_ACIL!AC39","v":0},{"$f":"GR_ACIL!AD39","v":0},{"$f":"GR_ACIL!AE39","v":0},{"$f":"GR_ACIL!AF39","v":0},{"$f":"GR_ACIL!AG39","v":0},{"$f":"GR_ACIL!AH39","v":0},{"$f":"GR_ACIL!AI39","v":0},{"$f":"GR_ACIL!AJ39","v":0},{"$f":"GR_ACIL!AK39","v":0},{"$f":"GR_ACIL!AL39","v":0},{"$f":"GR_ACIL!AM39","v":0},{"$f":"GR_ACIL!AN39","v":0},{"$f":"GR_ACIL!AO39","v":0},{"$f":"GR_ACIL!AP39","v":0},{"$f":"GR_ACIL!AQ39","v":0},{"$f":"GR_ACIL!AR39","v":0},{"$f":"GR_ACIL!AS39","v":0},{"$f":"GR_ACIL!AT39","v":0},{"$f":"GR_ACIL!AU39","v":0},{"$f":"GR_ACIL!AV39","v":0},{"$f":"GR_ACIL!AW39","v":0},{"$f":"GR_ACIL!AX39","v":0},{"$f":"GR_ACIL!AY39","v":0},{"$f":"GR_ACIL!AZ39","v":0},{"$f":"GR_ACIL!BA39","v":0},{"$f":"GR_ACIL!BB39","v":0},{"$f":"GR_ACIL!BC39","v":0},{"$f":"GR_ACIL!BD39","v":0},{"$f":"GR_ACIL!BE39","v":0},{"$f":"GR_ACIL!BF39","v":0},{"$f":"GR_ACIL!BG39","v":0},{"$f":"GR_ACIL!BH39","v":0},{"$f":"GR_ACIL!BI39","v":0},{"$f":"GR_ACIL!BJ39","v":0},{"$f":"GR_ACIL!BK39","v":0},{"$f":"GR_ACIL!BL39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O121:O125)","v":-3659.7615646866748},-3692.6938322716942,-3734.1438667414959,-3709.2257146722395,-3755.8620803527137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Hybrid"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O113","v":-1},-1,-1,-1,-1,{"$f":"EH_ACIL!T35","v":0},{"$f":"EH_ACIL!U35","v":0},{"$f":"EH_ACIL!V35","v":0},{"$f":"EH_ACIL!W35","v":0},{"$f":"EH_ACIL!X35","v":0},{"$f":"EH_ACIL!Y35","v":0},{"$f":"EH_ACIL!Z35","v":0},{"$f":"EH_ACIL!AA35","v":0},{"$f":"EH_ACIL!AB35","v":0},{"$f":"EH_ACIL!AC35","v":0},{"$f":"EH_ACIL!AD35","v":0},{"$f":"EH_ACIL!AE35","v":0},{"$f":"EH_ACIL!AF35","v":0},{"$f":"EH_ACIL!AG35","v":0},{"$f":"EH_ACIL!AH35","v":0},{"$f":"EH_ACIL!AI35","v":0},{"$f":"EH_ACIL!AJ35","v":0},{"$f":"EH_ACIL!AK35","v":0},{"$f":"EH_ACIL!AL35","v":0},{"$f":"EH_ACIL!AM35","v":0},{"$f":"EH_ACIL!AN35","v":0},{"$f":"EH_ACIL!AO35","v":0},{"$f":"EH_ACIL!AP35","v":0},{"$f":"EH_ACIL!AQ35","v":0},{"$f":"EH_ACIL!AR35","v":0},{"$f":"EH_ACIL!AS35","v":0},{"$f":"EH_ACIL!AT35","v":0},{"$f":"EH_ACIL!AU35","v":0},{"$f":"EH_ACIL!AV35","v":0},{"$f":"EH_ACIL!AW35","v":0},{"$f":"EH_ACIL!AX35","v":0},{"$f":"EH_ACIL!AY35","v":0},{"$f":"EH_ACIL!AZ35","v":0},{"$f":"EH_ACIL!BA35","v":0},{"$f":"EH_ACIL!BB35","v":0},{"$f":"EH_ACIL!BC35","v":0},{"$f":"EH_ACIL!BD35","v":0},{"$f":"EH_ACIL!BE35","v":0},{"$f":"EH_ACIL!BF35","v":0},{"$f":"EH_ACIL!BG35","v":0},{"$f":"EH_ACIL!BH35","v":0},{"$f":"EH_ACIL!BI35","v":0},{"$f":"EH_ACIL!BJ35","v":0},{"$f":"EH_ACIL!BK35","v":0},{"$f":"EH_ACIL!BL35","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"EH_ACIL!T36","v":0},{"$f":"EH_ACIL!U36","v":0},{"$f":"EH_ACIL!V36","v":0},{"$f":"EH_ACIL!W36","v":0},{"$f":"EH_ACIL!X36","v":0},{"$f":"EH_ACIL!Y36","v":0},{"$f":"EH_ACIL!Z36","v":0},{"$f":"EH_ACIL!AA36","v":0},{"$f":"EH_ACIL!AB36","v":0},{"$f":"EH_ACIL!AC36","v":0},{"$f":"EH_ACIL!AD36","v":0},{"$f":"EH_ACIL!AE36","v":0},{"$f":"EH_ACIL!AF36","v":0},{"$f":"EH_ACIL!AG36","v":0},{"$f":"EH_ACIL!AH36","v":0},{"$f":"EH_ACIL!AI36","v":0},{"$f":"EH_ACIL!AJ36","v":0},{"$f":"EH_ACIL!AK36","v":0},{"$f":"EH_ACIL!AL36","v":0},{"$f":"EH_ACIL!AM36","v":0},{"$f":"EH_ACIL!AN36","v":0},{"$f":"EH_ACIL!AO36","v":0},{"$f":"EH_ACIL!AP36","v":0},{"$f":"EH_ACIL!AQ36","v":0},{"$f":"EH_ACIL!AR36","v":0},{"$f":"EH_ACIL!AS36","v":0},{"$f":"EH_ACIL!AT36","v":0},{"$f":"EH_ACIL!AU36","v":0},{"$f":"EH_ACIL!AV36","v":0},{"$f":"EH_ACIL!AW36","v":0},{"$f":"EH_ACIL!AX36","v":0},{"$f":"EH_ACIL!AY36","v":0},{"$f":"EH_ACIL!AZ36","v":0},{"$f":"EH_ACIL!BA36","v":0},{"$f":"EH_ACIL!BB36","v":0},{"$f":"EH_ACIL!BC36","v":0},{"$f":"EH_ACIL!BD36","v":0},{"$f":"EH_ACIL!BE36","v":0},{"$f":"EH_ACIL!BF36","v":0},{"$f":"EH_ACIL!BG36","v":0},{"$f":"EH_ACIL!BH36","v":0},{"$f":"EH_ACIL!BI36","v":0},{"$f":"EH_ACIL!BJ36","v":0},{"$f":"EH_ACIL!BK36","v":0},{"$f":"EH_ACIL!BL36","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,8,9,9,10,10,{"$f":"EH_ACIL!T37","v":0},{"$f":"EH_ACIL!U37","v":0},{"$f":"EH_ACIL!V37","v":0},{"$f":"EH_ACIL!W37","v":0},{"$f":"EH_ACIL!X37","v":0},{"$f":"EH_ACIL!Y37","v":0},{"$f":"EH_ACIL!Z37","v":0},{"$f":"EH_ACIL!AA37","v":0},{"$f":"EH_ACIL!AB37","v":0},{"$f":"EH_ACIL!AC37","v":0},{"$f":"EH_ACIL!AD37","v":0},{"$f":"EH_ACIL!AE37","v":0},{"$f":"EH_ACIL!AF37","v":0},{"$f":"EH_ACIL!AG37","v":0},{"$f":"EH_ACIL!AH37","v":0},{"$f":"EH_ACIL!AI37","v":0},{"$f":"EH_ACIL!AJ37","v":0},{"$f":"EH_ACIL!AK37","v":0},{"$f":"EH_ACIL!AL37","v":0},{"$f":"EH_ACIL!AM37","v":0},{"$f":"EH_ACIL!AN37","v":0},{"$f":"EH_ACIL!AO37","v":0},{"$f":"EH_ACIL!AP37","v":0},{"$f":"EH_ACIL!AQ37","v":0},{"$f":"EH_ACIL!AR37","v":0},{"$f":"EH_ACIL!AS37","v":0},{"$f":"EH_ACIL!AT37","v":0},{"$f":"EH_ACIL!AU37","v":0},{"$f":"EH_ACIL!AV37","v":0},{"$f":"EH_ACIL!AW37","v":0},{"$f":"EH_ACIL!AX37","v":0},{"$f":"EH_ACIL!AY37","v":0},{"$f":"EH_ACIL!AZ37","v":0},{"$f":"EH_ACIL!BA37","v":0},{"$f":"EH_ACIL!BB37","v":0},{"$f":"EH_ACIL!BC37","v":0},{"$f":"EH_ACIL!BD37","v":0},{"$f":"EH_ACIL!BE37","v":0},{"$f":"EH_ACIL!BF37","v":0},{"$f":"EH_ACIL!BG37","v":0},{"$f":"EH_ACIL!BH37","v":0},{"$f":"EH_ACIL!BI37","v":0},{"$f":"EH_ACIL!BJ37","v":0},{"$f":"EH_ACIL!BK37","v":0},{"$f":"EH_ACIL!BL37","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,-56.774080000000005,-57.682465280000002,-58.605384724480004,10,10,{"$f":"EH_ACIL!T38","v":0},{"$f":"EH_ACIL!U38","v":0},{"$f":"EH_ACIL!V38","v":0},{"$f":"EH_ACIL!W38","v":0},{"$f":"EH_ACIL!X38","v":0},{"$f":"EH_ACIL!Y38","v":0},{"$f":"EH_ACIL!Z38","v":0},{"$f":"EH_ACIL!AA38","v":0},{"$f":"EH_ACIL!AB38","v":0},{"$f":"EH_ACIL!AC38","v":0},{"$f":"EH_ACIL!AD38","v":0},{"$f":"EH_ACIL!AE38","v":0},{"$f":"EH_ACIL!AF38","v":0},{"$f":"EH_ACIL!AG38","v":0},{"$f":"EH_ACIL!AH38","v":0},{"$f":"EH_ACIL!AI38","v":0},{"$f":"EH_ACIL!AJ38","v":0},{"$f":"EH_ACIL!AK38","v":0},{"$f":"EH_ACIL!AL38","v":0},{"$f":"EH_ACIL!AM38","v":0},{"$f":"EH_ACIL!AN38","v":0},{"$f":"EH_ACIL!AO38","v":0},{"$f":"EH_ACIL!AP38","v":0},{"$f":"EH_ACIL!AQ38","v":0},{"$f":"EH_ACIL!AR38","v":0},{"$f":"EH_ACIL!AS38","v":0},{"$f":"EH_ACIL!AT38","v":0},{"$f":"EH_ACIL!AU38","v":0},{"$f":"EH_ACIL!AV38","v":0},{"$f":"EH_ACIL!AW38","v":0},{"$f":"EH_ACIL!AX38","v":0},{"$f":"EH_ACIL!AY38","v":0},{"$f":"EH_ACIL!AZ38","v":0},{"$f":"EH_ACIL!BA38","v":0},{"$f":"EH_ACIL!BB38","v":0},{"$f":"EH_ACIL!BC38","v":0},{"$f":"EH_ACIL!BD38","v":0},{"$f":"EH_ACIL!BE38","v":0},{"$f":"EH_ACIL!BF38","v":0},{"$f":"EH_ACIL!BG38","v":0},{"$f":"EH_ACIL!BH38","v":0},{"$f":"EH_ACIL!BI38","v":0},{"$f":"EH_ACIL!BJ38","v":0},{"$f":"EH_ACIL!BK38","v":0},{"$f":"EH_ACIL!BL38","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,-3609.9874846866746,-3643.0113669916941,-3683.5384820170161,-3728.2257146722395,-3774.8620803527137,{"$f":"EH_ACIL!T39","v":0},{"$f":"EH_ACIL!U39","v":0},{"$f":"EH_ACIL!V39","v":0},{"$f":"EH_ACIL!W39","v":0},{"$f":"EH_ACIL!X39","v":0},{"$f":"EH_ACIL!Y39","v":0},{"$f":"EH_ACIL!Z39","v":0},{"$f":"EH_ACIL!AA39","v":0},{"$f":"EH_ACIL!AB39","v":0},{"$f":"EH_ACIL!AC39","v":0},{"$f":"EH_ACIL!AD39","v":0},{"$f":"EH_ACIL!AE39","v":0},{"$f":"EH_ACIL!AF39","v":0},{"$f":"EH_ACIL!AG39","v":0},{"$f":"EH_ACIL!AH39","v":0},{"$f":"EH_ACIL!AI39","v":0},{"$f":"EH_ACIL!AJ39","v":0},{"$f":"EH_ACIL!AK39","v":0},{"$f":"EH_ACIL!AL39","v":0},{"$f":"EH_ACIL!AM39","v":0},{"$f":"EH_ACIL!AN39","v":0},{"$f":"EH_ACIL!AO39","v":0},{"$f":"EH_ACIL!AP39","v":0},{"$f":"EH_ACIL!AQ39","v":0},{"$f":"EH_ACIL!AR39","v":0},{"$f":"EH_ACIL!AS39","v":0},{"$f":"EH_ACIL!AT39","v":0},{"$f":"EH_ACIL!AU39","v":0},{"$f":"EH_ACIL!AV39","v":0},{"$f":"EH_ACIL!AW39","v":0},{"$f":"EH_ACIL!AX39","v":0},{"$f":"EH_ACIL!AY39","v":0},{"$f":"EH_ACIL!AZ39","v":0},{"$f":"EH_ACIL!BA39","v":0},{"$f":"EH_ACIL!BB39","v":0},{"$f":"EH_ACIL!BC39","v":0},{"$f":"EH_ACIL!BD39","v":0},{"$f":"EH_ACIL!BE39","v":0},{"$f":"EH_ACIL!BF39","v":0},{"$f":"EH_ACIL!BG39","v":0},{"$f":"EH_ACIL!BH39","v":0},{"$f":"EH_ACIL!BI39","v":0},{"$f":"EH_ACIL!BJ39","v":0},{"$f":"EH_ACIL!BK39","v":0},{"$f":"EH_ACIL!BL39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O118","v":-3659.7615646866748},-3692.6938322716942,-3734.1438667414959,-3709.2257146722395,-3755.8620803527137,{"$f":"SUM(T129:T133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrogen Future"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O113","v":-1},-1,-1,-1,-1,{"$f":"HF_ACIL!T35","v":0},{"$f":"HF_ACIL!U35","v":0},{"$f":"HF_ACIL!V35","v":0},{"$f":"HF_ACIL!W35","v":0},{"$f":"HF_ACIL!X35","v":0},{"$f":"HF_ACIL!Y35","v":0},{"$f":"HF_ACIL!Z35","v":0},{"$f":"HF_ACIL!AA35","v":0},{"$f":"HF_ACIL!AB35","v":0},{"$f":"HF_ACIL!AC35","v":0},{"$f":"HF_ACIL!AD35","v":0},{"$f":"HF_ACIL!AE35","v":0},{"$f":"HF_ACIL!AF35","v":0},{"$f":"HF_ACIL!AG35","v":0},{"$f":"HF_ACIL!AH35","v":0},{"$f":"HF_ACIL!AI35","v":0},{"$f":"HF_ACIL!AJ35","v":0},{"$f":"HF_ACIL!AK35","v":0},{"$f":"HF_ACIL!AL35","v":0},{"$f":"HF_ACIL!AM35","v":0},{"$f":"HF_ACIL!AN35","v":0},{"$f":"HF_ACIL!AO35","v":0},{"$f":"HF_ACIL!AP35","v":0},{"$f":"HF_ACIL!AQ35","v":0},{"$f":"HF_ACIL!AR35","v":0},{"$f":"HF_ACIL!AS35","v":0},{"$f":"HF_ACIL!AT35","v":0},{"$f":"HF_ACIL!AU35","v":0},{"$f":"HF_ACIL!AV35","v":0},{"$f":"HF_ACIL!AW35","v":0},{"$f":"HF_ACIL!AX35","v":0},{"$f":"HF_ACIL!AY35","v":0},{"$f":"HF_ACIL!AZ35","v":0},{"$f":"HF_ACIL!BA35","v":0},{"$f":"HF_ACIL!BB35","v":0},{"$f":"HF_ACIL!BC35","v":0},{"$f":"HF_ACIL!BD35","v":0},{"$f":"HF_ACIL!BE35","v":0},{"$f":"HF_ACIL!BF35","v":0},{"$f":"HF_ACIL!BG35","v":0},{"$f":"HF_ACIL!BH35","v":0},{"$f":"HF_ACIL!BI35","v":0},{"$f":"HF_ACIL!BJ35","v":0},{"$f":"HF_ACIL!BK35","v":0},{"$f":"HF_ACIL!BL35","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"HF_ACIL!T36","v":0},{"$f":"HF_ACIL!U36","v":0},{"$f":"HF_ACIL!V36","v":0},{"$f":"HF_ACIL!W36","v":0},{"$f":"HF_ACIL!X36","v":0},{"$f":"HF_ACIL!Y36","v":0},{"$f":"HF_ACIL!Z36","v":0},{"$f":"HF_ACIL!AA36","v":0},{"$f":"HF_ACIL!AB36","v":0},{"$f":"HF_ACIL!AC36","v":0},{"$f":"HF_ACIL!AD36","v":0},{"$f":"HF_ACIL!AE36","v":0},{"$f":"HF_ACIL!AF36","v":0},{"$f":"HF_ACIL!AG36","v":0},{"$f":"HF_ACIL!AH36","v":0},{"$f":"HF_ACIL!AI36","v":0},{"$f":"HF_ACIL!AJ36","v":0},{"$f":"HF_ACIL!AK36","v":0},{"$f":"HF_ACIL!AL36","v":0},{"$f":"HF_ACIL!AM36","v":0},{"$f":"HF_ACIL!AN36","v":0},{"$f":"HF_ACIL!AO36","v":0},{"$f":"HF_ACIL!AP36","v":0},{"$f":"HF_ACIL!AQ36","v":0},{"$f":"HF_ACIL!AR36","v":0},{"$f":"HF_ACIL!AS36","v":0},{"$f":"HF_ACIL!AT36","v":0},{"$f":"HF_ACIL!AU36","v":0},{"$f":"HF_ACIL!AV36","v":0},{"$f":"HF_ACIL!AW36","v":0},{"$f":"HF_ACIL!AX36","v":0},{"$f":"HF_ACIL!AY36","v":0},{"$f":"HF_ACIL!AZ36","v":0},{"$f":"HF_ACIL!BA36","v":0},{"$f":"HF_ACIL!BB36","v":0},{"$f":"HF_ACIL!BC36","v":0},{"$f":"HF_ACIL!BD36","v":0},{"$f":"HF_ACIL!BE36","v":0},{"$f":"HF_ACIL!BF36","v":0},{"$f":"HF_ACIL!BG36","v":0},{"$f":"HF_ACIL!BH36","v":0},{"$f":"HF_ACIL!BI36","v":0},{"$f":"HF_ACIL!BJ36","v":0},{"$f":"HF_ACIL!BK36","v":0},{"$f":"HF_ACIL!BL36","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,8,9,9,10,10,{"$f":"HF_ACIL!T37","v":0},{"$f":"HF_ACIL!U37","v":0},{"$f":"HF_ACIL!V37","v":0},{"$f":"HF_ACIL!W37","v":0},{"$f":"HF_ACIL!X37","v":0},{"$f":"HF_ACIL!Y37","v":0},{"$f":"HF_ACIL!Z37","v":0},{"$f":"HF_ACIL!AA37","v":0},{"$f":"HF_ACIL!AB37","v":0},{"$f":"HF_ACIL!AC37","v":0},{"$f":"HF_ACIL!AD37","v":0},{"$f":"HF_ACIL!AE37","v":0},{"$f":"HF_ACIL!AF37","v":0},{"$f":"HF_ACIL!AG37","v":0},{"$f":"HF_ACIL!AH37","v":0},{"$f":"HF_ACIL!AI37","v":0},{"$f":"HF_ACIL!AJ37","v":0},{"$f":"HF_ACIL!AK37","v":0},{"$f":"HF_ACIL!AL37","v":0},{"$f":"HF_ACIL!AM37","v":0},{"$f":"HF_ACIL!AN37","v":0},{"$f":"HF_ACIL!AO37","v":0},{"$f":"HF_ACIL!AP37","v":0},{"$f":"HF_ACIL!AQ37","v":0},{"$f":"HF_ACIL!AR37","v":0},{"$f":"HF_ACIL!AS37","v":0},{"$f":"HF_ACIL!AT37","v":0},{"$f":"HF_ACIL!AU37","v":0},{"$f":"HF_ACIL!AV37","v":0},{"$f":"HF_ACIL!AW37","v":0},{"$f":"HF_ACIL!AX37","v":0},{"$f":"HF_ACIL!AY37","v":0},{"$f":"HF_ACIL!AZ37","v":0},{"$f":"HF_ACIL!BA37","v":0},{"$f":"HF_ACIL!BB37","v":0},{"$f":"HF_ACIL!BC37","v":0},{"$f":"HF_ACIL!BD37","v":0},{"$f":"HF_ACIL!BE37","v":0},{"$f":"HF_ACIL!BF37","v":0},{"$f":"HF_ACIL!BG37","v":0},{"$f":"HF_ACIL!BH37","v":0},{"$f":"HF_ACIL!BI37","v":0},{"$f":"HF_ACIL!BJ37","v":0},{"$f":"HF_ACIL!BK37","v":0},{"$f":"HF_ACIL!BL37","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,-56.774080000000005,-57.682465280000002,-58.605384724480004,10,10,{"$f":"HF_ACIL!T38","v":0},{"$f":"HF_ACIL!U38","v":0},{"$f":"HF_ACIL!V38","v":0},{"$f":"HF_ACIL!W38","v":0},{"$f":"HF_ACIL!X38","v":0},{"$f":"HF_ACIL!Y38","v":0},{"$f":"HF_ACIL!Z38","v":0},{"$f":"HF_ACIL!AA38","v":0},{"$f":"HF_ACIL!AB38","v":0},{"$f":"HF_ACIL!AC38","v":0},{"$f":"HF_ACIL!AD38","v":0},{"$f":"HF_ACIL!AE38","v":0},{"$f":"HF_ACIL!AF38","v":0},{"$f":"HF_ACIL!AG38","v":0},{"$f":"HF_ACIL!AH38","v":0},{"$f":"HF_ACIL!AI38","v":0},{"$f":"HF_ACIL!AJ38","v":0},{"$f":"HF_ACIL!AK38","v":0},{"$f":"HF_ACIL!AL38","v":0},{"$f":"HF_ACIL!AM38","v":0},{"$f":"HF_ACIL!AN38","v":0},{"$f":"HF_ACIL!AO38","v":0},{"$f":"HF_ACIL!AP38","v":0},{"$f":"HF_ACIL!AQ38","v":0},{"$f":"HF_ACIL!AR38","v":0},{"$f":"HF_ACIL!AS38","v":0},{"$f":"HF_ACIL!AT38","v":0},{"$f":"HF_ACIL!AU38","v":0},{"$f":"HF_ACIL!AV38","v":0},{"$f":"HF_ACIL!AW38","v":0},{"$f":"HF_ACIL!AX38","v":0},{"$f":"HF_ACIL!AY38","v":0},{"$f":"HF_ACIL!AZ38","v":0},{"$f":"HF_ACIL!BA38","v":0},{"$f":"HF_ACIL!BB38","v":0},{"$f":"HF_ACIL!BC38","v":0},{"$f":"HF_ACIL!BD38","v":0},{"$f":"HF_ACIL!BE38","v":0},{"$f":"HF_ACIL!BF38","v":0},{"$f":"HF_ACIL!BG38","v":0},{"$f":"HF_ACIL!BH38","v":0},{"$f":"HF_ACIL!BI38","v":0},{"$f":"HF_ACIL!BJ38","v":0},{"$f":"HF_ACIL!BK38","v":0},{"$f":"HF_ACIL!BL38","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,-3609.9874846866746,-3643.0113669916941,-3683.5384820170161,-3728.2257146722395,-3774.8620803527137,{"$f":"HF_ACIL!T39","v":0},{"$f":"HF_ACIL!U39","v":0},{"$f":"HF_ACIL!V39","v":0},{"$f":"HF_ACIL!W39","v":0},{"$f":"HF_ACIL!X39","v":0},{"$f":"HF_ACIL!Y39","v":0},{"$f":"HF_ACIL!Z39","v":0},{"$f":"HF_ACIL!AA39","v":0},{"$f":"HF_ACIL!AB39","v":0},{"$f":"HF_ACIL!AC39","v":0},{"$f":"HF_ACIL!AD39","v":0},{"$f":"HF_ACIL!AE39","v":0},{"$f":"HF_ACIL!AF39","v":0},{"$f":"HF_ACIL!AG39","v":0},{"$f":"HF_ACIL!AH39","v":0},{"$f":"HF_ACIL!AI39","v":0},{"$f":"HF_ACIL!AJ39","v":0},{"$f":"HF_ACIL!AK39","v":0},{"$f":"HF_ACIL!AL39","v":0},{"$f":"HF_ACIL!AM39","v":0},{"$f":"HF_ACIL!AN39","v":0},{"$f":"HF_ACIL!AO39","v":0},{"$f":"HF_ACIL!AP39","v":0},{"$f":"HF_ACIL!AQ39","v":0},{"$f":"HF_ACIL!AR39","v":0},{"$f":"HF_ACIL!AS39","v":0},{"$f":"HF_ACIL!AT39","v":0},{"$f":"HF_ACIL!AU39","v":0},{"$f":"HF_ACIL!AV39","v":0},{"$f":"HF_ACIL!AW39","v":0},{"$f":"HF_ACIL!AX39","v":0},{"$f":"HF_ACIL!AY39","v":0},{"$f":"HF_ACIL!AZ39","v":0},{"$f":"HF_ACIL!BA39","v":0},{"$f":"HF_ACIL!BB39","v":0},{"$f":"HF_ACIL!BC39","v":0},{"$f":"HF_ACIL!BD39","v":0},{"$f":"HF_ACIL!BE39","v":0},{"$f":"HF_ACIL!BF39","v":0},{"$f":"HF_ACIL!BG39","v":0},{"$f":"HF_ACIL!BH39","v":0},{"$f":"HF_ACIL!BI39","v":0},{"$f":"HF_ACIL!BJ39","v":0},{"$f":"HF_ACIL!BK39","v":0},{"$f":"HF_ACIL!BL39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O137:O141)","v":-3659.7615646866748},-3692.6938322716942,-3734.1438667414959,-3709.2257146722395,-3755.8620803527137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electric dominancce"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O113","v":-1},-1,-1,-1,-1,{"$f":"ED_ACIL!T35","v":0},{"$f":"ED_ACIL!U35","v":-0.51186910743187752},{"$f":"ED_ACIL!V35","v":-0.71539593997677287},{"$f":"ED_ACIL!W35","v":-0.80514389766015881},{"$f":"ED_ACIL!X35","v":-1.0151663576745307},{"$f":"ED_ACIL!Y35","v":-0.94862792012816044},{"$f":"ED_ACIL!Z35","v":-1.2661190613677462},{"$f":"ED_ACIL!AA35","v":-1.7661092298663448},{"$f":"ED_ACIL!AB35","v":-2.4515053933373636},{"$f":"ED_ACIL!AC35","v":-3.8271408884806348},{"$f":"ED_ACIL!AD35","v":-4.5845699698446296},{"$f":"ED_ACIL!AE35","v":-5.1418317583122644},{"$f":"ED_ACIL!AF35","v":-5.2450358891200182},{"$f":"ED_ACIL!AG35","v":-5.275020276613688},{"$f":"ED_ACIL!AH35","v":-5.0711060485115382},{"$f":"ED_ACIL!AI35","v":-3.8832397858211039},{"$f":"ED_ACIL!AJ35","v":-3.6650572576733325},{"$f":"ED_ACIL!AK35","v":-3.5614457545792995},{"$f":"ED_ACIL!AL35","v":-3.3378579168098277},{"$f":"ED_ACIL!AM35","v":-3.3917008123131644},{"$f":"ED_ACIL!AN35","v":-3.0613168859073081},{"$f":"ED_ACIL!AO35","v":-2.5497103557409835},{"$f":"ED_ACIL!AP35","v":-1.854624033512744},{"$f":"ED_ACIL!AQ35","v":-0.47195372150063353},{"$f":"ED_ACIL!AR35","v":-0.30020203001003765},{"$f":"ED_ACIL!AS35","v":-1.5033748589687868E-2},{"$f":"ED_ACIL!AT35","v":-1.4976620345047209E-2},{"$f":"ED_ACIL!AU35","v":-1.4919709187735997E-2},{"$f":"ED_ACIL!AV35","v":-7.443432802897787E-2},{"$f":"ED_ACIL!AW35","v":-1.0704980655651966},{"$f":"ED_ACIL!AX35","v":-0.11468024150777634},{"$f":"ED_ACIL!AY35","v":-1.4331580117731946E-2},{"$f":"ED_ACIL!AZ35","v":-0.14814891856431478},{"$f":"ED_ACIL!BA35","v":-9.4590603844433296E-3},{"$f":"ED_ACIL!BB35","v":-0.28060351941874417},{"$f":"ED_ACIL!BC35","v":-0.47363496805341465},{"$f":"ED_ACIL!BD35","v":-0.66691484191518824},{"$f":"ED_ACIL!BE35","v":-1.0586140271869353},{"$f":"ED_ACIL!BF35","v":0},{"$f":"ED_ACIL!BG35","v":0},{"$f":"ED_ACIL!BH35","v":0},{"$f":"ED_ACIL!BI35","v":0},{"$f":"ED_ACIL!BJ35","v":0},{"$f":"ED_ACIL!BK35","v":0},{"$f":"ED_ACIL!BL35","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"ED_ACIL!T36","v":0},{"$f":"ED_ACIL!U36","v":-0.77533114802180592},{"$f":"ED_ACIL!V36","v":-1.0836144384942372},{"$f":"ED_ACIL!W36","v":-1.2195561979264227},{"$f":"ED_ACIL!X36","v":-1.5376784535364294},{"$f":"ED_ACIL!Y36","v":-1.4368922907823531},{"$f":"ED_ACIL!Z36","v":-1.9177979900129145},{"$f":"ED_ACIL!AA36","v":-2.6751360393563743},{"$f":"ED_ACIL!AB36","v":-3.7133096399080614},{"$f":"ED_ACIL!AC36","v":-5.7969928163750808},{"$f":"ED_ACIL!AD36","v":-6.9442751013823028},{"$f":"ED_ACIL!AE36","v":-7.7883628103847542},{"$f":"ED_ACIL!AF36","v":-7.9446867144023727},{"$f":"ED_ACIL!AG36","v":-7.9901042425177877},{"$f":"ED_ACIL!AH36","v":-7.6812341617160058},{"$f":"ED_ACIL!AI36","v":-5.8819661461701997},{"$f":"ED_ACIL!AJ36","v":-5.5514837873581371},{"$f":"ED_ACIL!AK36","v":-5.3945428341421788},{"$f":"ED_ACIL!AL36","v":-5.0558730210501786},{"$f":"ED_ACIL!AM36","v":-5.1374291715920002},{"$f":"ED_ACIL!AN36","v":-4.6369946948301877},{"$f":"ED_ACIL!AO36","v":-3.8620612741370781},{"$f":"ED_ACIL!AP36","v":-2.8092099331148921},{"$f":"ED_ACIL!AQ36","v":-0.71487107815537243},{"$f":"ED_ACIL!AR36","v":-0.45471778075049851},{"$f":"ED_ACIL!AS36","v":-2.277170742261525E-2},{"$f":"ED_ACIL!AT36","v":-2.2685174934409247E-2},{"$f":"ED_ACIL!AU36","v":-2.2598971269658819E-2},{"$f":"ED_ACIL!AV36","v":-0.11274611451448102},{"$f":"ED_ACIL!AW36","v":-1.6214897169590481},{"$f":"ED_ACIL!AX36","v":-0.1737068364014851},{"$f":"ED_ACIL!AY36","v":-2.1708128707740748E-2},{"$f":"ED_ACIL!AZ36","v":-0.22440203841359452},{"$f":"ED_ACIL!BA36","v":-1.4327694405847691E-2},{"$f":"ED_ACIL!BB36","v":-0.42503180147250985},{"$f":"ED_ACIL!BC36","v":-0.71741767219855479},{"$f":"ED_ACIL!BD36","v":-1.0101798340774175},{"$f":"ED_ACIL!BE36","v":-1.6034888941213874},{"$f":"ED_ACIL!BF36","v":0},{"$f":"ED_ACIL!BG36","v":0},{"$f":"ED_ACIL!BH36","v":0},{"$f":"ED_ACIL!BI36","v":0},{"$f":"ED_ACIL!BJ36","v":0},{"$f":"ED_ACIL!BK36","v":0},{"$f":"ED_ACIL!BL36","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,8,9,9,10,10,{"$f":"ED_ACIL!T37","v":0},{"$f":"ED_ACIL!U37","v":-17.537738354643352},{"$f":"ED_ACIL!V37","v":-24.511006101216481},{"$f":"ED_ACIL!W37","v":-27.585964478001188},{"$f":"ED_ACIL!X37","v":-34.781786415391252},{"$f":"ED_ACIL!Y37","v":-32.502036199422946},{"$f":"ED_ACIL!Z37","v":-43.379966678394794},{"$f":"ED_ACIL!AA37","v":-60.510706994051361},{"$f":"ED_ACIL!AB37","v":-83.99385612281776},{"$f":"ED_ACIL!AC37","v":-131.12609175669809},{"$f":"ED_ACIL!AD37","v":-157.07724383502045},{"$f":"ED_ACIL!AE37","v":-176.17023323267972},{"$f":"ED_ACIL!AF37","v":-179.70622908971745},{"$f":"ED_ACIL!AG37","v":-180.73355880146073},{"$f":"ED_ACIL!AH37","v":-173.74701804851907},{"$f":"ED_ACIL!AI37","v":-133.04816083501635},{"$f":"ED_ACIL!AJ37","v":-125.57275738391138},{"$f":"ED_ACIL!AK37","v":-122.02280407473199},{"$f":"ED_ACIL!AL37","v":-114.36220307117685},{"$f":"ED_ACIL!AM37","v":-116.20697666638665},{"$f":"ED_ACIL!AN37","v":-104.88731159232896},{"$f":"ED_ACIL!AO37","v":-87.358569700480814},{"$f":"ED_ACIL!AP37","v":-63.543414856910402},{"$f":"ED_ACIL!AQ37","v":-16.17015124179963},{"$f":"ED_ACIL!AR37","v":-10.285568281827949},{"$f":"ED_ACIL!AS37","v":-0.51508861431048558},{"$f":"ED_ACIL!AT37","v":-0.51313127757612165},{"$f":"ED_ACIL!AU37","v":-0.51118137872131797},{"$f":"ED_ACIL!AV37","v":-2.5502804342410172},{"$f":"ED_ACIL!AW37","v":-36.677569930381239},{"$f":"ED_ACIL!AX37","v":-3.9291921329290034},{"$f":"ED_ACIL!AY37","v":-0.49103080975997671},{"$f":"ED_ACIL!AZ37","v":-5.0759011113991335},{"$f":"ED_ACIL!BA37","v":-0.32408778669108074},{"$f":"ED_ACIL!BB37","v":-9.6140810873471594},{"$f":"ED_ACIL!BC37","v":-16.227754370654687},{"$f":"ED_ACIL!BD37","v":-22.849939237432217},{"$f":"ED_ACIL!BE37","v":-36.270397173423589},{"$f":"ED_ACIL!BF37","v":0},{"$f":"ED_ACIL!BG37","v":0},{"$f":"ED_ACIL!BH37","v":0},{"$f":"ED_ACIL!BI37","v":0},{"$f":"ED_ACIL!BJ37","v":0},{"$f":"ED_ACIL!BK37","v":0},{"$f":"ED_ACIL!BL37","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,-56.774080000000005,-57.682465280000002,-58.605384724480004,10,10,{"$f":"ED_ACIL!T38","v":10},{"$f":"ED_ACIL!U38","v":-56.161528208411276},{"$f":"ED_ACIL!V38","v":-56.976882095577636},{"$f":"ED_ACIL!W38","v":-57.748974567195319},{"$f":"ED_ACIL!X38","v":-58.50197866892654},{"$f":"ED_ACIL!Y38","v":-59.231970754250831},{"$f":"ED_ACIL!Z38","v":-59.923042871233832},{"$f":"ED_ACIL!AA38","v":-60.675350699748897},{"$f":"ED_ACIL!AB38","v":-61.372649296949902},{"$f":"ED_ACIL!AC38","v":-61.975158699762105},{"$f":"ED_ACIL!AD38","v":-63.443258064963054},{"$f":"ED_ACIL!AE38","v":-63.681485032703208},{"$f":"ED_ACIL!AF38","v":-66.426759092572397},{"$f":"ED_ACIL!AG38","v":-69.161052056202109},{"$f":"ED_ACIL!AH38","v":-75.884407847977286},{"$f":"ED_ACIL!AI38","v":-87.580870216585382},{"$f":"ED_ACIL!AJ38","v":-113.23054673571905},{"$f":"ED_ACIL!AK38","v":-181.77762454877617},{"$f":"ED_ACIL!AL38","v":-324.05051405058106},{"$f":"ED_ACIL!AM38","v":-435.75431199437872},{"$f":"ED_ACIL!AN38","v":-384.01129474640123},{"$f":"ED_ACIL!AO38","v":-262.47524956741563},{"$f":"ED_ACIL!AP38","v":-195.42534856914597},{"$f":"ED_ACIL!AQ38","v":-205.64364717486939},{"$f":"ED_ACIL!AR38","v":-264.82107258616992},{"$f":"ED_ACIL!AS38","v":-371.76178829582523},{"$f":"ED_ACIL!AT38","v":-371.27474114264191},{"$f":"ED_ACIL!AU38","v":-271.78964217807135},{"$f":"ED_ACIL!AV38","v":-202.70248360935906},{"$f":"ED_ACIL!AW38","v":-200.89167367492163},{"$f":"ED_ACIL!AX38","v":-266.08810698022194},{"$f":"ED_ACIL!AY38","v":-323.02375455230106},{"$f":"ED_ACIL!AZ38","v":-274.73165953409188},{"$f":"ED_ACIL!BA38","v":-178.63273289595548},{"$f":"ED_ACIL!BB38","v":-140.91820196437166},{"$f":"ED_ACIL!BC38","v":-161.35452915651416},{"$f":"ED_ACIL!BD38","v":-228.70911103988811},{"$f":"ED_ACIL!BE38","v":-284.79427459572855},{"$f":"ED_ACIL!BF38","v":-262.65509749734565},{"$f":"ED_ACIL!BG38","v":-37.604477107356267},{"$f":"ED_ACIL!BH38","v":-37.454059198926842},{"$f":"ED_ACIL!BI38","v":-37.304242962131141},{"$f":"ED_ACIL!BJ38","v":-37.155025990282617},{"$f":"ED_ACIL!BK38","v":-37.006405886321481},{"$f":"ED_ACIL!BL38","v":-36.858380262776201}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,-3609.9874846866746,-3643.0113669916941,-3683.5384820170161,-3728.2257146722395,-3774.8620803527137,{"$f":"ED_ACIL!T39","v":-3720.8152},{"$f":"ED_ACIL!U39","v":-6927.3717022399996},{"$f":"ED_ACIL!V39","v":-8939.6012897714882},{"$f":"ED_ACIL!W39","v":-9958.3794048703567},{"$f":"ED_ACIL!X39","v":-12449.989763131849},{"$f":"ED_ACIL!Y39","v":-11649.847002031947},{"$f":"ED_ACIL!Z39","v":-15488.794183424227},{"$f":"ED_ACIL!AA39","v":-21585.997565527214},{"$f":"ED_ACIL!AB39","v":-29958.982174778212},{"$f":"ED_ACIL!AC39","v":-46770.138042514052},{"$f":"ED_ACIL!AD39","v":-56026.411517952503},{"$f":"ED_ACIL!AE39","v":-62836.511154184278},{"$f":"ED_ACIL!AF39","v":-64097.732411798381},{"$f":"ED_ACIL!AG39","v":-64464.161028633549},{"$f":"ED_ACIL!AH39","v":-61972.197216724737},{"$f":"ED_ACIL!AI39","v":-47455.702867301188},{"$f":"ED_ACIL!AJ39","v":-44789.371196405438},{"$f":"ED_ACIL!AK39","v":-43523.171585859098},{"$f":"ED_ACIL!AL39","v":-40790.783533832837},{"$f":"ED_ACIL!AM39","v":-41448.778556404272},{"$f":"ED_ACIL!AN39","v":-37411.273197889932},{"$f":"ED_ACIL!AO39","v":-31159.110359737955},{"$f":"ED_ACIL!AP39","v":-22664.705740370948},{"$f":"ED_ACIL!AQ39","v":-5767.5798585575394},{"$f":"ED_ACIL!AR39","v":-3668.6630550950208},{"$f":"ED_ACIL!AS39","v":-183.72213548565989},{"$f":"ED_ACIL!AT39","v":-183.02399137081437},{"$f":"ED_ACIL!AU39","v":-182.32850020360527},{"$f":"ED_ACIL!AV39","v":-909.63565190283157},{"$f":"ED_ACIL!AW39","v":-13082.179036425601},{"$f":"ED_ACIL!AX39","v":-1401.4667560871835},{"$f":"ED_ACIL!AY39","v":-175.14118241405225},{"$f":"ED_ACIL!AZ39","v":-1810.4756459208788},{"$f":"ED_ACIL!BA39","v":-115.59583846637949},{"$f":"ED_ACIL!BB39","v":-3429.1565742802072},{"$f":"ED_ACIL!BC39","v":-5788.1257792979422},{"$f":"ED_ACIL!BD39","v":-8150.1309013366099},{"$f":"ED_ACIL!BE39","v":0},{"$f":"ED_ACIL!BF39","v":0},{"$f":"ED_ACIL!BG39","v":0},{"$f":"ED_ACIL!BH39","v":0},{"$f":"ED_ACIL!BI39","v":0},{"$f":"ED_ACIL!BJ39","v":0},{"$f":"ED_ACIL!BK39","v":0},{"$f":"ED_ACIL!BL39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O145:O149)","v":-3659.7615646866748},-3692.6938322716942,-3734.1438667414959,-3709.2257146722395,-3755.8620803527137,-3710.8152,-7002.3581690585079,-9022.8881883467529,-10045.739044011139,-12545.826373027377,-11743.966529196532,-15595.281110025237,-21711.624868490238,-30110.513495231226,-46972.863426675365,-56258.460864923713,-63089.293067018356,-64357.055122584192,-64727.320764010343,-62234.58098283146,-47686.097104284781,-45037.391041570103,-43835.928003071327,-41237.589981892452,-42009.268975048944,-37907.870115809397,-31515.355950635731,-22928.338337763631,-5990.5804817738644,-3944.5246157737793,-556.03681785180788,-554.84952558631187,-454.66684244085536,-1115.0755963889751,-13322.440267813428,-1671.7724422782437,-498.69200748493876,-2090.6557575233478,-294.57644590381631,-3580.3944926528175,-5966.8991154653631,-8403.3670462899227,-323.72677469046045,-262.65509749734565,-37.604477107356267,-37.454059198926842,-37.304242962131141,-37.155025990282617,-37.006405886321481,-36.858380262776201]
[]
[null,"Conneciotns"]
[null,"Conneciton reduction factor"]
[null,null,"Reduction flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Dashboard!$D$62,IF(AND(T$2>=Dashboard!$K$30,T$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(U$2>=Dashboard!$K$30,U$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(V$2>=Dashboard!$K$30,V$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(W$2>=Dashboard!$K$30,W$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(X$2>=Dashboard!$K$30,X$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(Y$2>=Dashboard!$K$30,Y$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(Z$2>=Dashboard!$K$30,Z$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AA$2>=Dashboard!$K$30,AA$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AB$2>=Dashboard!$K$30,AB$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AC$2>=Dashboard!$K$30,AC$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AD$2>=Dashboard!$K$30,AD$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AE$2>=Dashboard!$K$30,AE$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AF$2>=Dashboard!$K$30,AF$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AG$2>=Dashboard!$K$30,AG$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AH$2>=Dashboard!$K$30,AH$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AI$2>=Dashboard!$K$30,AI$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AJ$2>=Dashboard!$K$30,AJ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AK$2>=Dashboard!$K$30,AK$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AL$2>=Dashboard!$K$30,AL$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AM$2>=Dashboard!$K$30,AM$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AN$2>=Dashboard!$K$30,AN$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AO$2>=Dashboard!$K$30,AO$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AP$2>=Dashboard!$K$30,AP$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AQ$2>=Dashboard!$K$30,AQ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AR$2>=Dashboard!$K$30,AR$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AS$2>=Dashboard!$K$30,AS$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AT$2>=Dashboard!$K$30,AT$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AU$2>=Dashboard!$K$30,AU$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AV$2>=Dashboard!$K$30,AV$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AW$2>=Dashboard!$K$30,AW$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AX$2>=Dashboard!$K$30,AX$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AY$2>=Dashboard!$K$30,AY$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AZ$2>=Dashboard!$K$30,AZ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BA$2>=Dashboard!$K$30,BA$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BB$2>=Dashboard!$K$30,BB$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BC$2>=Dashboard!$K$30,BC$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BD$2>=Dashboard!$K$30,BD$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BE$2>=Dashboard!$K$30,BE$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BF$2>=Dashboard!$K$30,BF$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BG$2>=Dashboard!$K$30,BG$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BH$2>=Dashboard!$K$30,BH$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BI$2>=Dashboard!$K$30,BI$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BJ$2>=Dashboard!$K$30,BJ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BK$2>=Dashboard!$K$30,BK$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BL$2>=Dashboard!$K$30,BL$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "}]
[null,"Tariff class A1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:T154)))","v":0},{"$f":"IF(U154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:U154)))","v":0},{"$f":"IF(V154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:V154)))","v":0},{"$f":"IF(W154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:W154)))","v":0},{"$f":"IF(X154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:X154)))","v":0},{"$f":"IF(Y154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:Y154)))","v":0},{"$f":"IF(Z154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:Z154)))","v":0},{"$f":"IF(AA154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AA154)))","v":0},{"$f":"IF(AB154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AB154)))","v":0},{"$f":"IF(AC154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AC154)))","v":0},{"$f":"IF(AD154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AD154)))","v":0},{"$f":"IF(AE154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AE154)))","v":0},{"$f":"IF(AF154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AF154)))","v":0},{"$f":"IF(AG154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AG154)))","v":0},{"$f":"IF(AH154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AH154)))","v":0},{"$f":"IF(AI154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AI154)))","v":0},{"$f":"IF(AJ154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AJ154)))","v":0},{"$f":"IF(AK154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AK154)))","v":0},{"$f":"IF(AL154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AL154)))","v":0},{"$f":"IF(AM154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AM154)))","v":0},{"$f":"IF(AN154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AN154)))","v":0},{"$f":"IF(AO154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AO154)))","v":0},{"$f":"IF(AP154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AP154)))","v":0},{"$f":"IF(AQ154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AQ154)))","v":0},{"$f":"IF(AR154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AR154)))","v":0},{"$f":"IF(AS154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AS154)))","v":0},{"$f":"IF(AT154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AT154)))","v":0},{"$f":"IF(AU154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AU154)))","v":0},{"$f":"IF(AV154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AV154)))","v":0},{"$f":"IF(AW154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AW154)))","v":0},{"$f":"IF(AX154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AX154)))","v":0},{"$f":"IF(AY154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AY154)))","v":0},{"$f":"IF(AZ154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AZ154)))","v":0},{"$f":"IF(BA154=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:BA154)))","v":0},{"$f":"BA155","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class A2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B3","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Active scenario connections",{"$f":"C14","v":"Electricity Dominates"}]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),O170,O178,O186,O194,O202)*(1-O155)","v":1},0,0,0,0,0.65799992105935701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),AU170,AU178,AU186,AU194,AU202)*(1-AU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),O171,O179,O187,O195,O203)*(1-O156)","v":0},0,0,0,0,0.99667635101637586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),AU171,AU179,AU187,AU195,AU203)*(1-AU156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),O172,O180,O188,O196,O204)*(1-O157)","v":41.536951219512197},41.722414763533614,42.936247510334113,43.179128360307026,44.451752460539247,22.544494843246412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),AU172,AU180,AU188,AU196,AU204)*(1-AU157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),O173,O181,O189,O197,O205)*(1-O158)","v":247.98527999999999},251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083,260,250,246,241,232,248,235,212,179,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),AU173,AU181,AU189,AU197,AU205)*(1-AU158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),O174,O182,O190,O198,O206)*(1-O159)","v":10789.092333603916},12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185,11762,672,197,119,44,57,16,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$161,Customerbase,0),AU174,AU182,AU190,AU198,AU206)*(1-AU159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O162:O166)","v":11079.614564823429},12746.929223044415,13697.074817332752,14169.825250235808,14465.649797592596,12046.199171115322,922,443,360,276,305,251,215,179,123,{"$f":"SUM(AD162:AD166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Base - no change"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,{"$f":"AVERAGE(O170:S170)","v":0.2},{"$f":"T170","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,41.536951219512197,41.722414763533614,42.936247510334113,43.179128360307026,44.451752460539247,42.765298862845235,{"$f":"T172","v":42.765298862845235},42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235,42.765298862845235]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,247.98527999999999,251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083,256.04879642145954,{"$f":"T173","v":256.04879642145954},256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954,256.04879642145954]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,10789.092333603916,12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185,12932.804635321494,{"$f":"T174","v":12932.804635321494},12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494,12932.804635321494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O170:O174)","v":11079.614564823429},12746.929223044415,13697.074817332752,14169.825250235808,14465.649797592596,{"$f":"SUM(T170:T174)","v":13231.818730605799},{"$f":"SUM(U170:U174)","v":13231.818730605799},{"$f":"SUM(V170:V174)","v":13231.818730605799},{"$f":"SUM(W170:W174)","v":13231.818730605799},{"$f":"SUM(X170:X174)","v":13231.818730605799},{"$f":"SUM(Y170:Y174)","v":13231.818730605799},{"$f":"SUM(Z170:Z174)","v":13231.818730605799},{"$f":"SUM(AA170:AA174)","v":13231.818730605799},{"$f":"SUM(AB170:AB174)","v":13231.818730605799},{"$f":"SUM(AC170:AC174)","v":13231.818730605799},{"$f":"SUM(AD170:AD174)","v":13231.818730605799},{"$f":"SUM(AE170:AE174)","v":13231.818730605799},{"$f":"SUM(AF170:AF174)","v":13231.818730605799},{"$f":"SUM(AG170:AG174)","v":13231.818730605799},{"$f":"SUM(AH170:AH174)","v":13231.818730605799},{"$f":"SUM(AI170:AI174)","v":13231.818730605799},{"$f":"SUM(AJ170:AJ174)","v":13231.818730605799},{"$f":"SUM(AK170:AK174)","v":13231.818730605799},{"$f":"SUM(AL170:AL174)","v":13231.818730605799},{"$f":"SUM(AM170:AM174)","v":13231.818730605799},{"$f":"SUM(AN170:AN174)","v":13231.818730605799},{"$f":"SUM(AO170:AO174)","v":13231.818730605799},{"$f":"SUM(AP170:AP174)","v":13231.818730605799},{"$f":"SUM(AQ170:AQ174)","v":13231.818730605799},{"$f":"SUM(AR170:AR174)","v":13231.818730605799},{"$f":"SUM(AS170:AS174)","v":13231.818730605799},{"$f":"SUM(AT170:AT174)","v":13231.818730605799},{"$f":"SUM(AU170:AU174)","v":13231.818730605799},{"$f":"SUM(AV170:AV174)","v":13231.818730605799},{"$f":"SUM(AW170:AW174)","v":13231.818730605799},{"$f":"SUM(AX170:AX174)","v":13231.818730605799},{"$f":"SUM(AY170:AY174)","v":13231.818730605799},{"$f":"SUM(AZ170:AZ174)","v":13231.818730605799},{"$f":"SUM(BA170:BA174)","v":13231.818730605799},{"$f":"SUM(BB170:BB174)","v":13231.818730605799},{"$f":"SUM(BC170:BC174)","v":13231.818730605799},{"$f":"SUM(BD170:BD174)","v":13231.818730605799},{"$f":"SUM(BE170:BE174)","v":13231.818730605799},{"$f":"SUM(BF170:BF174)","v":13231.818730605799},{"$f":"SUM(BG170:BG174)","v":13231.818730605799},{"$f":"SUM(BH170:BH174)","v":13231.818730605799},{"$f":"SUM(BI170:BI174)","v":13231.818730605799},{"$f":"SUM(BJ170:BJ174)","v":13231.818730605799},{"$f":"SUM(BK170:BK174)","v":13231.818730605799},{"$f":"SUM(BL170:BL174)","v":13231.818730605799}]
[]
[null,"Natural Gas Retained"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O170","v":1},0,0,0,0,{"$f":"GR_ACIL!T43","v":0},{"$f":"GR_ACIL!U43","v":0},{"$f":"GR_ACIL!V43","v":0},{"$f":"GR_ACIL!W43","v":0},{"$f":"GR_ACIL!X43","v":0},{"$f":"GR_ACIL!Y43","v":0},{"$f":"GR_ACIL!Z43","v":0},{"$f":"GR_ACIL!AA43","v":0},{"$f":"GR_ACIL!AB43","v":0},{"$f":"GR_ACIL!AC43","v":0},{"$f":"GR_ACIL!AD43","v":0},{"$f":"GR_ACIL!AE43","v":0},{"$f":"GR_ACIL!AF43","v":0},{"$f":"GR_ACIL!AG43","v":0},{"$f":"GR_ACIL!AH43","v":0},{"$f":"GR_ACIL!AI43","v":0},{"$f":"GR_ACIL!AJ43","v":0},{"$f":"GR_ACIL!AK43","v":0},{"$f":"GR_ACIL!AL43","v":0},{"$f":"GR_ACIL!AM43","v":0},{"$f":"GR_ACIL!AN43","v":0},{"$f":"GR_ACIL!AO43","v":0},{"$f":"GR_ACIL!AP43","v":0},{"$f":"GR_ACIL!AQ43","v":0},{"$f":"GR_ACIL!AR43","v":0},{"$f":"GR_ACIL!AS43","v":0},{"$f":"GR_ACIL!AT43","v":0},{"$f":"GR_ACIL!AU43","v":0},{"$f":"GR_ACIL!AV43","v":0},{"$f":"GR_ACIL!AW43","v":0},{"$f":"GR_ACIL!AX43","v":0},{"$f":"GR_ACIL!AY43","v":0},{"$f":"GR_ACIL!AZ43","v":0},{"$f":"GR_ACIL!BA43","v":0},{"$f":"GR_ACIL!BB43","v":0},{"$f":"GR_ACIL!BC43","v":0},{"$f":"GR_ACIL!BD43","v":0},{"$f":"GR_ACIL!BE43","v":0},{"$f":"GR_ACIL!BF43","v":0},{"$f":"GR_ACIL!BG43","v":0},{"$f":"GR_ACIL!BH43","v":0},{"$f":"GR_ACIL!BI43","v":0},{"$f":"GR_ACIL!BJ43","v":0},{"$f":"GR_ACIL!BK43","v":0},{"$f":"GR_ACIL!BL43","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"GR_ACIL!T44","v":0},{"$f":"GR_ACIL!U44","v":0},{"$f":"GR_ACIL!V44","v":0},{"$f":"GR_ACIL!W44","v":0},{"$f":"GR_ACIL!X44","v":0},{"$f":"GR_ACIL!Y44","v":0},{"$f":"GR_ACIL!Z44","v":0},{"$f":"GR_ACIL!AA44","v":0},{"$f":"GR_ACIL!AB44","v":0},{"$f":"GR_ACIL!AC44","v":0},{"$f":"GR_ACIL!AD44","v":0},{"$f":"GR_ACIL!AE44","v":0},{"$f":"GR_ACIL!AF44","v":0},{"$f":"GR_ACIL!AG44","v":0},{"$f":"GR_ACIL!AH44","v":0},{"$f":"GR_ACIL!AI44","v":0},{"$f":"GR_ACIL!AJ44","v":0},{"$f":"GR_ACIL!AK44","v":0},{"$f":"GR_ACIL!AL44","v":0},{"$f":"GR_ACIL!AM44","v":0},{"$f":"GR_ACIL!AN44","v":0},{"$f":"GR_ACIL!AO44","v":0},{"$f":"GR_ACIL!AP44","v":0},{"$f":"GR_ACIL!AQ44","v":0},{"$f":"GR_ACIL!AR44","v":0},{"$f":"GR_ACIL!AS44","v":0},{"$f":"GR_ACIL!AT44","v":0},{"$f":"GR_ACIL!AU44","v":0},{"$f":"GR_ACIL!AV44","v":0},{"$f":"GR_ACIL!AW44","v":0},{"$f":"GR_ACIL!AX44","v":0},{"$f":"GR_ACIL!AY44","v":0},{"$f":"GR_ACIL!AZ44","v":0},{"$f":"GR_ACIL!BA44","v":0},{"$f":"GR_ACIL!BB44","v":0},{"$f":"GR_ACIL!BC44","v":0},{"$f":"GR_ACIL!BD44","v":0},{"$f":"GR_ACIL!BE44","v":0},{"$f":"GR_ACIL!BF44","v":0},{"$f":"GR_ACIL!BG44","v":0},{"$f":"GR_ACIL!BH44","v":0},{"$f":"GR_ACIL!BI44","v":0},{"$f":"GR_ACIL!BJ44","v":0},{"$f":"GR_ACIL!BK44","v":0},{"$f":"GR_ACIL!BL44","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,41.536951219512197,41.722414763533614,42.936247510334113,43.179128360307026,44.451752460539247,{"$f":"GR_ACIL!T45","v":0},{"$f":"GR_ACIL!U45","v":0},{"$f":"GR_ACIL!V45","v":0},{"$f":"GR_ACIL!W45","v":0},{"$f":"GR_ACIL!X45","v":0},{"$f":"GR_ACIL!Y45","v":0},{"$f":"GR_ACIL!Z45","v":0},{"$f":"GR_ACIL!AA45","v":0},{"$f":"GR_ACIL!AB45","v":0},{"$f":"GR_ACIL!AC45","v":0},{"$f":"GR_ACIL!AD45","v":0},{"$f":"GR_ACIL!AE45","v":0},{"$f":"GR_ACIL!AF45","v":0},{"$f":"GR_ACIL!AG45","v":0},{"$f":"GR_ACIL!AH45","v":0},{"$f":"GR_ACIL!AI45","v":0},{"$f":"GR_ACIL!AJ45","v":0},{"$f":"GR_ACIL!AK45","v":0},{"$f":"GR_ACIL!AL45","v":0},{"$f":"GR_ACIL!AM45","v":0},{"$f":"GR_ACIL!AN45","v":0},{"$f":"GR_ACIL!AO45","v":0},{"$f":"GR_ACIL!AP45","v":0},{"$f":"GR_ACIL!AQ45","v":0},{"$f":"GR_ACIL!AR45","v":0},{"$f":"GR_ACIL!AS45","v":0},{"$f":"GR_ACIL!AT45","v":0},{"$f":"GR_ACIL!AU45","v":0},{"$f":"GR_ACIL!AV45","v":0},{"$f":"GR_ACIL!AW45","v":0},{"$f":"GR_ACIL!AX45","v":0},{"$f":"GR_ACIL!AY45","v":0},{"$f":"GR_ACIL!AZ45","v":0},{"$f":"GR_ACIL!BA45","v":0},{"$f":"GR_ACIL!BB45","v":0},{"$f":"GR_ACIL!BC45","v":0},{"$f":"GR_ACIL!BD45","v":0},{"$f":"GR_ACIL!BE45","v":0},{"$f":"GR_ACIL!BF45","v":0},{"$f":"GR_ACIL!BG45","v":0},{"$f":"GR_ACIL!BH45","v":0},{"$f":"GR_ACIL!BI45","v":0},{"$f":"GR_ACIL!BJ45","v":0},{"$f":"GR_ACIL!BK45","v":0},{"$f":"GR_ACIL!BL45","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,247.98527999999999,251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083,{"$f":"GR_ACIL!T46","v":0},{"$f":"GR_ACIL!U46","v":0},{"$f":"GR_ACIL!V46","v":0},{"$f":"GR_ACIL!W46","v":0},{"$f":"GR_ACIL!X46","v":0},{"$f":"GR_ACIL!Y46","v":0},{"$f":"GR_ACIL!Z46","v":0},{"$f":"GR_ACIL!AA46","v":0},{"$f":"GR_ACIL!AB46","v":0},{"$f":"GR_ACIL!AC46","v":0},{"$f":"GR_ACIL!AD46","v":0},{"$f":"GR_ACIL!AE46","v":0},{"$f":"GR_ACIL!AF46","v":0},{"$f":"GR_ACIL!AG46","v":0},{"$f":"GR_ACIL!AH46","v":0},{"$f":"GR_ACIL!AI46","v":0},{"$f":"GR_ACIL!AJ46","v":0},{"$f":"GR_ACIL!AK46","v":0},{"$f":"GR_ACIL!AL46","v":0},{"$f":"GR_ACIL!AM46","v":0},{"$f":"GR_ACIL!AN46","v":0},{"$f":"GR_ACIL!AO46","v":0},{"$f":"GR_ACIL!AP46","v":0},{"$f":"GR_ACIL!AQ46","v":0},{"$f":"GR_ACIL!AR46","v":0},{"$f":"GR_ACIL!AS46","v":0},{"$f":"GR_ACIL!AT46","v":0},{"$f":"GR_ACIL!AU46","v":0},{"$f":"GR_ACIL!AV46","v":0},{"$f":"GR_ACIL!AW46","v":0},{"$f":"GR_ACIL!AX46","v":0},{"$f":"GR_ACIL!AY46","v":0},{"$f":"GR_ACIL!AZ46","v":0},{"$f":"GR_ACIL!BA46","v":0},{"$f":"GR_ACIL!BB46","v":0},{"$f":"GR_ACIL!BC46","v":0},{"$f":"GR_ACIL!BD46","v":0},{"$f":"GR_ACIL!BE46","v":0},{"$f":"GR_ACIL!BF46","v":0},{"$f":"GR_ACIL!BG46","v":0},{"$f":"GR_ACIL!BH46","v":0},{"$f":"GR_ACIL!BI46","v":0},{"$f":"GR_ACIL!BJ46","v":0},{"$f":"GR_ACIL!BK46","v":0},{"$f":"GR_ACIL!BL46","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,10789.092333603916,12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185,{"$f":"GR_ACIL!T47","v":0},{"$f":"GR_ACIL!U47","v":0},{"$f":"GR_ACIL!V47","v":0},{"$f":"GR_ACIL!W47","v":0},{"$f":"GR_ACIL!X47","v":0},{"$f":"GR_ACIL!Y47","v":0},{"$f":"GR_ACIL!Z47","v":0},{"$f":"GR_ACIL!AA47","v":0},{"$f":"GR_ACIL!AB47","v":0},{"$f":"GR_ACIL!AC47","v":0},{"$f":"GR_ACIL!AD47","v":0},{"$f":"GR_ACIL!AE47","v":0},{"$f":"GR_ACIL!AF47","v":0},{"$f":"GR_ACIL!AG47","v":0},{"$f":"GR_ACIL!AH47","v":0},{"$f":"GR_ACIL!AI47","v":0},{"$f":"GR_ACIL!AJ47","v":0},{"$f":"GR_ACIL!AK47","v":0},{"$f":"GR_ACIL!AL47","v":0},{"$f":"GR_ACIL!AM47","v":0},{"$f":"GR_ACIL!AN47","v":0},{"$f":"GR_ACIL!AO47","v":0},{"$f":"GR_ACIL!AP47","v":0},{"$f":"GR_ACIL!AQ47","v":0},{"$f":"GR_ACIL!AR47","v":0},{"$f":"GR_ACIL!AS47","v":0},{"$f":"GR_ACIL!AT47","v":0},{"$f":"GR_ACIL!AU47","v":0},{"$f":"GR_ACIL!AV47","v":0},{"$f":"GR_ACIL!AW47","v":0},{"$f":"GR_ACIL!AX47","v":0},{"$f":"GR_ACIL!AY47","v":0},{"$f":"GR_ACIL!AZ47","v":0},{"$f":"GR_ACIL!BA47","v":0},{"$f":"GR_ACIL!BB47","v":0},{"$f":"GR_ACIL!BC47","v":0},{"$f":"GR_ACIL!BD47","v":0},{"$f":"GR_ACIL!BE47","v":0},{"$f":"GR_ACIL!BF47","v":0},{"$f":"GR_ACIL!BG47","v":0},{"$f":"GR_ACIL!BH47","v":0},{"$f":"GR_ACIL!BI47","v":0},{"$f":"GR_ACIL!BJ47","v":0},{"$f":"GR_ACIL!BK47","v":0},{"$f":"GR_ACIL!BL47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O178:O182)","v":11079.614564823429},12746.929223044415,13697.074817332752,14169.825250235808,14465.649797592596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Hybrid"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O170","v":1},0,0,0,0,{"$f":"EH_ACIL!T43","v":0},{"$f":"EH_ACIL!U43","v":0},{"$f":"EH_ACIL!V43","v":0},{"$f":"EH_ACIL!W43","v":0},{"$f":"EH_ACIL!X43","v":0},{"$f":"EH_ACIL!Y43","v":0},{"$f":"EH_ACIL!Z43","v":0},{"$f":"EH_ACIL!AA43","v":0},{"$f":"EH_ACIL!AB43","v":0},{"$f":"EH_ACIL!AC43","v":0},{"$f":"EH_ACIL!AD43","v":0},{"$f":"EH_ACIL!AE43","v":0},{"$f":"EH_ACIL!AF43","v":0},{"$f":"EH_ACIL!AG43","v":0},{"$f":"EH_ACIL!AH43","v":0},{"$f":"EH_ACIL!AI43","v":0},{"$f":"EH_ACIL!AJ43","v":0},{"$f":"EH_ACIL!AK43","v":0},{"$f":"EH_ACIL!AL43","v":0},{"$f":"EH_ACIL!AM43","v":0},{"$f":"EH_ACIL!AN43","v":0},{"$f":"EH_ACIL!AO43","v":0},{"$f":"EH_ACIL!AP43","v":0},{"$f":"EH_ACIL!AQ43","v":0},{"$f":"EH_ACIL!AR43","v":0},{"$f":"EH_ACIL!AS43","v":0},{"$f":"EH_ACIL!AT43","v":0},{"$f":"EH_ACIL!AU43","v":0},{"$f":"EH_ACIL!AV43","v":0},{"$f":"EH_ACIL!AW43","v":0},{"$f":"EH_ACIL!AX43","v":0},{"$f":"EH_ACIL!AY43","v":0},{"$f":"EH_ACIL!AZ43","v":0},{"$f":"EH_ACIL!BA43","v":0},{"$f":"EH_ACIL!BB43","v":0},{"$f":"EH_ACIL!BC43","v":0},{"$f":"EH_ACIL!BD43","v":0},{"$f":"EH_ACIL!BE43","v":0},{"$f":"EH_ACIL!BF43","v":0},{"$f":"EH_ACIL!BG43","v":0},{"$f":"EH_ACIL!BH43","v":0},{"$f":"EH_ACIL!BI43","v":0},{"$f":"EH_ACIL!BJ43","v":0},{"$f":"EH_ACIL!BK43","v":0},{"$f":"EH_ACIL!BL43","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"EH_ACIL!T44","v":0},{"$f":"EH_ACIL!U44","v":0},{"$f":"EH_ACIL!V44","v":0},{"$f":"EH_ACIL!W44","v":0},{"$f":"EH_ACIL!X44","v":0},{"$f":"EH_ACIL!Y44","v":0},{"$f":"EH_ACIL!Z44","v":0},{"$f":"EH_ACIL!AA44","v":0},{"$f":"EH_ACIL!AB44","v":0},{"$f":"EH_ACIL!AC44","v":0},{"$f":"EH_ACIL!AD44","v":0},{"$f":"EH_ACIL!AE44","v":0},{"$f":"EH_ACIL!AF44","v":0},{"$f":"EH_ACIL!AG44","v":0},{"$f":"EH_ACIL!AH44","v":0},{"$f":"EH_ACIL!AI44","v":0},{"$f":"EH_ACIL!AJ44","v":0},{"$f":"EH_ACIL!AK44","v":0},{"$f":"EH_ACIL!AL44","v":0},{"$f":"EH_ACIL!AM44","v":0},{"$f":"EH_ACIL!AN44","v":0},{"$f":"EH_ACIL!AO44","v":0},{"$f":"EH_ACIL!AP44","v":0},{"$f":"EH_ACIL!AQ44","v":0},{"$f":"EH_ACIL!AR44","v":0},{"$f":"EH_ACIL!AS44","v":0},{"$f":"EH_ACIL!AT44","v":0},{"$f":"EH_ACIL!AU44","v":0},{"$f":"EH_ACIL!AV44","v":0},{"$f":"EH_ACIL!AW44","v":0},{"$f":"EH_ACIL!AX44","v":0},{"$f":"EH_ACIL!AY44","v":0},{"$f":"EH_ACIL!AZ44","v":0},{"$f":"EH_ACIL!BA44","v":0},{"$f":"EH_ACIL!BB44","v":0},{"$f":"EH_ACIL!BC44","v":0},{"$f":"EH_ACIL!BD44","v":0},{"$f":"EH_ACIL!BE44","v":0},{"$f":"EH_ACIL!BF44","v":0},{"$f":"EH_ACIL!BG44","v":0},{"$f":"EH_ACIL!BH44","v":0},{"$f":"EH_ACIL!BI44","v":0},{"$f":"EH_ACIL!BJ44","v":0},{"$f":"EH_ACIL!BK44","v":0},{"$f":"EH_ACIL!BL44","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,41.536951219512197,{"$f":"P172","v":41.722414763533614},42.936247510334113,43.179128360307026,44.451752460539247,{"$f":"EH_ACIL!T45","v":0},{"$f":"EH_ACIL!U45","v":0},{"$f":"EH_ACIL!V45","v":0},{"$f":"EH_ACIL!W45","v":0},{"$f":"EH_ACIL!X45","v":0},{"$f":"EH_ACIL!Y45","v":0},{"$f":"EH_ACIL!Z45","v":0},{"$f":"EH_ACIL!AA45","v":0},{"$f":"EH_ACIL!AB45","v":0},{"$f":"EH_ACIL!AC45","v":0},{"$f":"EH_ACIL!AD45","v":0},{"$f":"EH_ACIL!AE45","v":0},{"$f":"EH_ACIL!AF45","v":0},{"$f":"EH_ACIL!AG45","v":0},{"$f":"EH_ACIL!AH45","v":0},{"$f":"EH_ACIL!AI45","v":0},{"$f":"EH_ACIL!AJ45","v":0},{"$f":"EH_ACIL!AK45","v":0},{"$f":"EH_ACIL!AL45","v":0},{"$f":"EH_ACIL!AM45","v":0},{"$f":"EH_ACIL!AN45","v":0},{"$f":"EH_ACIL!AO45","v":0},{"$f":"EH_ACIL!AP45","v":0},{"$f":"EH_ACIL!AQ45","v":0},{"$f":"EH_ACIL!AR45","v":0},{"$f":"EH_ACIL!AS45","v":0},{"$f":"EH_ACIL!AT45","v":0},{"$f":"EH_ACIL!AU45","v":0},{"$f":"EH_ACIL!AV45","v":0},{"$f":"EH_ACIL!AW45","v":0},{"$f":"EH_ACIL!AX45","v":0},{"$f":"EH_ACIL!AY45","v":0},{"$f":"EH_ACIL!AZ45","v":0},{"$f":"EH_ACIL!BA45","v":0},{"$f":"EH_ACIL!BB45","v":0},{"$f":"EH_ACIL!BC45","v":0},{"$f":"EH_ACIL!BD45","v":0},{"$f":"EH_ACIL!BE45","v":0},{"$f":"EH_ACIL!BF45","v":0},{"$f":"EH_ACIL!BG45","v":0},{"$f":"EH_ACIL!BH45","v":0},{"$f":"EH_ACIL!BI45","v":0},{"$f":"EH_ACIL!BJ45","v":0},{"$f":"EH_ACIL!BK45","v":0},{"$f":"EH_ACIL!BL45","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,247.98527999999999,251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083,{"$f":"EH_ACIL!T46","v":0},{"$f":"EH_ACIL!U46","v":0},{"$f":"EH_ACIL!V46","v":0},{"$f":"EH_ACIL!W46","v":0},{"$f":"EH_ACIL!X46","v":0},{"$f":"EH_ACIL!Y46","v":0},{"$f":"EH_ACIL!Z46","v":0},{"$f":"EH_ACIL!AA46","v":0},{"$f":"EH_ACIL!AB46","v":0},{"$f":"EH_ACIL!AC46","v":0},{"$f":"EH_ACIL!AD46","v":0},{"$f":"EH_ACIL!AE46","v":0},{"$f":"EH_ACIL!AF46","v":0},{"$f":"EH_ACIL!AG46","v":0},{"$f":"EH_ACIL!AH46","v":0},{"$f":"EH_ACIL!AI46","v":0},{"$f":"EH_ACIL!AJ46","v":0},{"$f":"EH_ACIL!AK46","v":0},{"$f":"EH_ACIL!AL46","v":0},{"$f":"EH_ACIL!AM46","v":0},{"$f":"EH_ACIL!AN46","v":0},{"$f":"EH_ACIL!AO46","v":0},{"$f":"EH_ACIL!AP46","v":0},{"$f":"EH_ACIL!AQ46","v":0},{"$f":"EH_ACIL!AR46","v":0},{"$f":"EH_ACIL!AS46","v":0},{"$f":"EH_ACIL!AT46","v":0},{"$f":"EH_ACIL!AU46","v":0},{"$f":"EH_ACIL!AV46","v":0},{"$f":"EH_ACIL!AW46","v":0},{"$f":"EH_ACIL!AX46","v":0},{"$f":"EH_ACIL!AY46","v":0},{"$f":"EH_ACIL!AZ46","v":0},{"$f":"EH_ACIL!BA46","v":0},{"$f":"EH_ACIL!BB46","v":0},{"$f":"EH_ACIL!BC46","v":0},{"$f":"EH_ACIL!BD46","v":0},{"$f":"EH_ACIL!BE46","v":0},{"$f":"EH_ACIL!BF46","v":0},{"$f":"EH_ACIL!BG46","v":0},{"$f":"EH_ACIL!BH46","v":0},{"$f":"EH_ACIL!BI46","v":0},{"$f":"EH_ACIL!BJ46","v":0},{"$f":"EH_ACIL!BK46","v":0},{"$f":"EH_ACIL!BL46","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,10789.092333603916,12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185,{"$f":"EH_ACIL!T47","v":0},{"$f":"EH_ACIL!U47","v":0},{"$f":"EH_ACIL!V47","v":0},{"$f":"EH_ACIL!W47","v":0},{"$f":"EH_ACIL!X47","v":0},{"$f":"EH_ACIL!Y47","v":0},{"$f":"EH_ACIL!Z47","v":0},{"$f":"EH_ACIL!AA47","v":0},{"$f":"EH_ACIL!AB47","v":0},{"$f":"EH_ACIL!AC47","v":0},{"$f":"EH_ACIL!AD47","v":0},{"$f":"EH_ACIL!AE47","v":0},{"$f":"EH_ACIL!AF47","v":0},{"$f":"EH_ACIL!AG47","v":0},{"$f":"EH_ACIL!AH47","v":0},{"$f":"EH_ACIL!AI47","v":0},{"$f":"EH_ACIL!AJ47","v":0},{"$f":"EH_ACIL!AK47","v":0},{"$f":"EH_ACIL!AL47","v":0},{"$f":"EH_ACIL!AM47","v":0},{"$f":"EH_ACIL!AN47","v":0},{"$f":"EH_ACIL!AO47","v":0},{"$f":"EH_ACIL!AP47","v":0},{"$f":"EH_ACIL!AQ47","v":0},{"$f":"EH_ACIL!AR47","v":0},{"$f":"EH_ACIL!AS47","v":0},{"$f":"EH_ACIL!AT47","v":0},{"$f":"EH_ACIL!AU47","v":0},{"$f":"EH_ACIL!AV47","v":0},{"$f":"EH_ACIL!AW47","v":0},{"$f":"EH_ACIL!AX47","v":0},{"$f":"EH_ACIL!AY47","v":0},{"$f":"EH_ACIL!AZ47","v":0},{"$f":"EH_ACIL!BA47","v":0},{"$f":"EH_ACIL!BB47","v":0},{"$f":"EH_ACIL!BC47","v":0},{"$f":"EH_ACIL!BD47","v":0},{"$f":"EH_ACIL!BE47","v":0},{"$f":"EH_ACIL!BF47","v":0},{"$f":"EH_ACIL!BG47","v":0},{"$f":"EH_ACIL!BH47","v":0},{"$f":"EH_ACIL!BI47","v":0},{"$f":"EH_ACIL!BJ47","v":0},{"$f":"EH_ACIL!BK47","v":0},{"$f":"EH_ACIL!BL47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O186:O190)","v":11079.614564823429},12746.929223044415,13697.074817332752,14169.825250235808,14465.649797592596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrogen Future"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O170","v":1},0,0,0,0,{"$f":"HF_ACIL!T43","v":0},{"$f":"HF_ACIL!U43","v":0},{"$f":"HF_ACIL!V43","v":0},{"$f":"HF_ACIL!W43","v":0},{"$f":"HF_ACIL!X43","v":0},{"$f":"HF_ACIL!Y43","v":0},{"$f":"HF_ACIL!Z43","v":0},{"$f":"HF_ACIL!AA43","v":0},{"$f":"HF_ACIL!AB43","v":0},{"$f":"HF_ACIL!AC43","v":0},{"$f":"HF_ACIL!AD43","v":0},{"$f":"HF_ACIL!AE43","v":0},{"$f":"HF_ACIL!AF43","v":0},{"$f":"HF_ACIL!AG43","v":0},{"$f":"HF_ACIL!AH43","v":0},{"$f":"HF_ACIL!AI43","v":0},{"$f":"HF_ACIL!AJ43","v":0},{"$f":"HF_ACIL!AK43","v":0},{"$f":"HF_ACIL!AL43","v":0},{"$f":"HF_ACIL!AM43","v":0},{"$f":"HF_ACIL!AN43","v":0},{"$f":"HF_ACIL!AO43","v":0},{"$f":"HF_ACIL!AP43","v":0},{"$f":"HF_ACIL!AQ43","v":0},{"$f":"HF_ACIL!AR43","v":0},{"$f":"HF_ACIL!AS43","v":0},{"$f":"HF_ACIL!AT43","v":0},{"$f":"HF_ACIL!AU43","v":0},{"$f":"HF_ACIL!AV43","v":0},{"$f":"HF_ACIL!AW43","v":0},{"$f":"HF_ACIL!AX43","v":0},{"$f":"HF_ACIL!AY43","v":0},{"$f":"HF_ACIL!AZ43","v":0},{"$f":"HF_ACIL!BA43","v":0},{"$f":"HF_ACIL!BB43","v":0},{"$f":"HF_ACIL!BC43","v":0},{"$f":"HF_ACIL!BD43","v":0},{"$f":"HF_ACIL!BE43","v":0},{"$f":"HF_ACIL!BF43","v":0},{"$f":"HF_ACIL!BG43","v":0},{"$f":"HF_ACIL!BH43","v":0},{"$f":"HF_ACIL!BI43","v":0},{"$f":"HF_ACIL!BJ43","v":0},{"$f":"HF_ACIL!BK43","v":0},{"$f":"HF_ACIL!BL43","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"HF_ACIL!T44","v":0},{"$f":"HF_ACIL!U44","v":0},{"$f":"HF_ACIL!V44","v":0},{"$f":"HF_ACIL!W44","v":0},{"$f":"HF_ACIL!X44","v":0},{"$f":"HF_ACIL!Y44","v":0},{"$f":"HF_ACIL!Z44","v":0},{"$f":"HF_ACIL!AA44","v":0},{"$f":"HF_ACIL!AB44","v":0},{"$f":"HF_ACIL!AC44","v":0},{"$f":"HF_ACIL!AD44","v":0},{"$f":"HF_ACIL!AE44","v":0},{"$f":"HF_ACIL!AF44","v":0},{"$f":"HF_ACIL!AG44","v":0},{"$f":"HF_ACIL!AH44","v":0},{"$f":"HF_ACIL!AI44","v":0},{"$f":"HF_ACIL!AJ44","v":0},{"$f":"HF_ACIL!AK44","v":0},{"$f":"HF_ACIL!AL44","v":0},{"$f":"HF_ACIL!AM44","v":0},{"$f":"HF_ACIL!AN44","v":0},{"$f":"HF_ACIL!AO44","v":0},{"$f":"HF_ACIL!AP44","v":0},{"$f":"HF_ACIL!AQ44","v":0},{"$f":"HF_ACIL!AR44","v":0},{"$f":"HF_ACIL!AS44","v":0},{"$f":"HF_ACIL!AT44","v":0},{"$f":"HF_ACIL!AU44","v":0},{"$f":"HF_ACIL!AV44","v":0},{"$f":"HF_ACIL!AW44","v":0},{"$f":"HF_ACIL!AX44","v":0},{"$f":"HF_ACIL!AY44","v":0},{"$f":"HF_ACIL!AZ44","v":0},{"$f":"HF_ACIL!BA44","v":0},{"$f":"HF_ACIL!BB44","v":0},{"$f":"HF_ACIL!BC44","v":0},{"$f":"HF_ACIL!BD44","v":0},{"$f":"HF_ACIL!BE44","v":0},{"$f":"HF_ACIL!BF44","v":0},{"$f":"HF_ACIL!BG44","v":0},{"$f":"HF_ACIL!BH44","v":0},{"$f":"HF_ACIL!BI44","v":0},{"$f":"HF_ACIL!BJ44","v":0},{"$f":"HF_ACIL!BK44","v":0},{"$f":"HF_ACIL!BL44","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,41.536951219512197,41.722414763533614,42.936247510334113,43.179128360307026,44.451752460539247,{"$f":"HF_ACIL!T45","v":0},{"$f":"HF_ACIL!U45","v":0},{"$f":"HF_ACIL!V45","v":0},{"$f":"HF_ACIL!W45","v":0},{"$f":"HF_ACIL!X45","v":0},{"$f":"HF_ACIL!Y45","v":0},{"$f":"HF_ACIL!Z45","v":0},{"$f":"HF_ACIL!AA45","v":0},{"$f":"HF_ACIL!AB45","v":0},{"$f":"HF_ACIL!AC45","v":0},{"$f":"HF_ACIL!AD45","v":0},{"$f":"HF_ACIL!AE45","v":0},{"$f":"HF_ACIL!AF45","v":0},{"$f":"HF_ACIL!AG45","v":0},{"$f":"HF_ACIL!AH45","v":0},{"$f":"HF_ACIL!AI45","v":0},{"$f":"HF_ACIL!AJ45","v":0},{"$f":"HF_ACIL!AK45","v":0},{"$f":"HF_ACIL!AL45","v":0},{"$f":"HF_ACIL!AM45","v":0},{"$f":"HF_ACIL!AN45","v":0},{"$f":"HF_ACIL!AO45","v":0},{"$f":"HF_ACIL!AP45","v":0},{"$f":"HF_ACIL!AQ45","v":0},{"$f":"HF_ACIL!AR45","v":0},{"$f":"HF_ACIL!AS45","v":0},{"$f":"HF_ACIL!AT45","v":0},{"$f":"HF_ACIL!AU45","v":0},{"$f":"HF_ACIL!AV45","v":0},{"$f":"HF_ACIL!AW45","v":0},{"$f":"HF_ACIL!AX45","v":0},{"$f":"HF_ACIL!AY45","v":0},{"$f":"HF_ACIL!AZ45","v":0},{"$f":"HF_ACIL!BA45","v":0},{"$f":"HF_ACIL!BB45","v":0},{"$f":"HF_ACIL!BC45","v":0},{"$f":"HF_ACIL!BD45","v":0},{"$f":"HF_ACIL!BE45","v":0},{"$f":"HF_ACIL!BF45","v":0},{"$f":"HF_ACIL!BG45","v":0},{"$f":"HF_ACIL!BH45","v":0},{"$f":"HF_ACIL!BI45","v":0},{"$f":"HF_ACIL!BJ45","v":0},{"$f":"HF_ACIL!BK45","v":0},{"$f":"HF_ACIL!BL45","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,247.98527999999999,251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083,{"$f":"HF_ACIL!T46","v":0},{"$f":"HF_ACIL!U46","v":0},{"$f":"HF_ACIL!V46","v":0},{"$f":"HF_ACIL!W46","v":0},{"$f":"HF_ACIL!X46","v":0},{"$f":"HF_ACIL!Y46","v":0},{"$f":"HF_ACIL!Z46","v":0},{"$f":"HF_ACIL!AA46","v":0},{"$f":"HF_ACIL!AB46","v":0},{"$f":"HF_ACIL!AC46","v":0},{"$f":"HF_ACIL!AD46","v":0},{"$f":"HF_ACIL!AE46","v":0},{"$f":"HF_ACIL!AF46","v":0},{"$f":"HF_ACIL!AG46","v":0},{"$f":"HF_ACIL!AH46","v":0},{"$f":"HF_ACIL!AI46","v":0},{"$f":"HF_ACIL!AJ46","v":0},{"$f":"HF_ACIL!AK46","v":0},{"$f":"HF_ACIL!AL46","v":0},{"$f":"HF_ACIL!AM46","v":0},{"$f":"HF_ACIL!AN46","v":0},{"$f":"HF_ACIL!AO46","v":0},{"$f":"HF_ACIL!AP46","v":0},{"$f":"HF_ACIL!AQ46","v":0},{"$f":"HF_ACIL!AR46","v":0},{"$f":"HF_ACIL!AS46","v":0},{"$f":"HF_ACIL!AT46","v":0},{"$f":"HF_ACIL!AU46","v":0},{"$f":"HF_ACIL!AV46","v":0},{"$f":"HF_ACIL!AW46","v":0},{"$f":"HF_ACIL!AX46","v":0},{"$f":"HF_ACIL!AY46","v":0},{"$f":"HF_ACIL!AZ46","v":0},{"$f":"HF_ACIL!BA46","v":0},{"$f":"HF_ACIL!BB46","v":0},{"$f":"HF_ACIL!BC46","v":0},{"$f":"HF_ACIL!BD46","v":0},{"$f":"HF_ACIL!BE46","v":0},{"$f":"HF_ACIL!BF46","v":0},{"$f":"HF_ACIL!BG46","v":0},{"$f":"HF_ACIL!BH46","v":0},{"$f":"HF_ACIL!BI46","v":0},{"$f":"HF_ACIL!BJ46","v":0},{"$f":"HF_ACIL!BK46","v":0},{"$f":"HF_ACIL!BL46","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,10789.092333603916,12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185,{"$f":"HF_ACIL!T47","v":0},{"$f":"HF_ACIL!U47","v":0},{"$f":"HF_ACIL!V47","v":0},{"$f":"HF_ACIL!W47","v":0},{"$f":"HF_ACIL!X47","v":0},{"$f":"HF_ACIL!Y47","v":0},{"$f":"HF_ACIL!Z47","v":0},{"$f":"HF_ACIL!AA47","v":0},{"$f":"HF_ACIL!AB47","v":0},{"$f":"HF_ACIL!AC47","v":0},{"$f":"HF_ACIL!AD47","v":0},{"$f":"HF_ACIL!AE47","v":0},{"$f":"HF_ACIL!AF47","v":0},{"$f":"HF_ACIL!AG47","v":0},{"$f":"HF_ACIL!AH47","v":0},{"$f":"HF_ACIL!AI47","v":0},{"$f":"HF_ACIL!AJ47","v":0},{"$f":"HF_ACIL!AK47","v":0},{"$f":"HF_ACIL!AL47","v":0},{"$f":"HF_ACIL!AM47","v":0},{"$f":"HF_ACIL!AN47","v":0},{"$f":"HF_ACIL!AO47","v":0},{"$f":"HF_ACIL!AP47","v":0},{"$f":"HF_ACIL!AQ47","v":0},{"$f":"HF_ACIL!AR47","v":0},{"$f":"HF_ACIL!AS47","v":0},{"$f":"HF_ACIL!AT47","v":0},{"$f":"HF_ACIL!AU47","v":0},{"$f":"HF_ACIL!AV47","v":0},{"$f":"HF_ACIL!AW47","v":0},{"$f":"HF_ACIL!AX47","v":0},{"$f":"HF_ACIL!AY47","v":0},{"$f":"HF_ACIL!AZ47","v":0},{"$f":"HF_ACIL!BA47","v":0},{"$f":"HF_ACIL!BB47","v":0},{"$f":"HF_ACIL!BC47","v":0},{"$f":"HF_ACIL!BD47","v":0},{"$f":"HF_ACIL!BE47","v":0},{"$f":"HF_ACIL!BF47","v":0},{"$f":"HF_ACIL!BG47","v":0},{"$f":"HF_ACIL!BH47","v":0},{"$f":"HF_ACIL!BI47","v":0},{"$f":"HF_ACIL!BJ47","v":0},{"$f":"HF_ACIL!BK47","v":0},{"$f":"HF_ACIL!BL47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O194:O198)","v":11079.614564823429},12746.929223044415,13697.074817332752,14169.825250235808,14465.649797592596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electric dominancce"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O170","v":1},0,0,0,0,{"$f":"ED_ACIL!T43","v":0.65799992105935701},{"$f":"ED_ACIL!U43","v":0},{"$f":"ED_ACIL!V43","v":0},{"$f":"ED_ACIL!W43","v":0},{"$f":"ED_ACIL!X43","v":0},{"$f":"ED_ACIL!Y43","v":0},{"$f":"ED_ACIL!Z43","v":0},{"$f":"ED_ACIL!AA43","v":0},{"$f":"ED_ACIL!AB43","v":0},{"$f":"ED_ACIL!AC43","v":0},{"$f":"ED_ACIL!AD43","v":0},{"$f":"ED_ACIL!AE43","v":0},{"$f":"ED_ACIL!AF43","v":0},{"$f":"ED_ACIL!AG43","v":0},{"$f":"ED_ACIL!AH43","v":0},{"$f":"ED_ACIL!AI43","v":0},{"$f":"ED_ACIL!AJ43","v":0},{"$f":"ED_ACIL!AK43","v":0},{"$f":"ED_ACIL!AL43","v":0},{"$f":"ED_ACIL!AM43","v":0},{"$f":"ED_ACIL!AN43","v":0},{"$f":"ED_ACIL!AO43","v":0},{"$f":"ED_ACIL!AP43","v":0},{"$f":"ED_ACIL!AQ43","v":0},{"$f":"ED_ACIL!AR43","v":0},{"$f":"ED_ACIL!AS43","v":0},{"$f":"ED_ACIL!AT43","v":0},{"$f":"ED_ACIL!AU43","v":0},{"$f":"ED_ACIL!AV43","v":0},{"$f":"ED_ACIL!AW43","v":0},{"$f":"ED_ACIL!AX43","v":0},{"$f":"ED_ACIL!AY43","v":0},{"$f":"ED_ACIL!AZ43","v":0},{"$f":"ED_ACIL!BA43","v":0},{"$f":"ED_ACIL!BB43","v":0},{"$f":"ED_ACIL!BC43","v":0},{"$f":"ED_ACIL!BD43","v":0},{"$f":"ED_ACIL!BE43","v":0},{"$f":"ED_ACIL!BF43","v":0},{"$f":"ED_ACIL!BG43","v":0},{"$f":"ED_ACIL!BH43","v":0},{"$f":"ED_ACIL!BI43","v":0},{"$f":"ED_ACIL!BJ43","v":0},{"$f":"ED_ACIL!BK43","v":0},{"$f":"ED_ACIL!BL43","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"ED_ACIL!T44","v":0.99667635101637586},{"$f":"ED_ACIL!U44","v":0},{"$f":"ED_ACIL!V44","v":0},{"$f":"ED_ACIL!W44","v":0},{"$f":"ED_ACIL!X44","v":0},{"$f":"ED_ACIL!Y44","v":0},{"$f":"ED_ACIL!Z44","v":0},{"$f":"ED_ACIL!AA44","v":0},{"$f":"ED_ACIL!AB44","v":0},{"$f":"ED_ACIL!AC44","v":0},{"$f":"ED_ACIL!AD44","v":0},{"$f":"ED_ACIL!AE44","v":0},{"$f":"ED_ACIL!AF44","v":0},{"$f":"ED_ACIL!AG44","v":0},{"$f":"ED_ACIL!AH44","v":0},{"$f":"ED_ACIL!AI44","v":0},{"$f":"ED_ACIL!AJ44","v":0},{"$f":"ED_ACIL!AK44","v":0},{"$f":"ED_ACIL!AL44","v":0},{"$f":"ED_ACIL!AM44","v":0},{"$f":"ED_ACIL!AN44","v":0},{"$f":"ED_ACIL!AO44","v":0},{"$f":"ED_ACIL!AP44","v":0},{"$f":"ED_ACIL!AQ44","v":0},{"$f":"ED_ACIL!AR44","v":0},{"$f":"ED_ACIL!AS44","v":0},{"$f":"ED_ACIL!AT44","v":0},{"$f":"ED_ACIL!AU44","v":0},{"$f":"ED_ACIL!AV44","v":0},{"$f":"ED_ACIL!AW44","v":0},{"$f":"ED_ACIL!AX44","v":0},{"$f":"ED_ACIL!AY44","v":0},{"$f":"ED_ACIL!AZ44","v":0},{"$f":"ED_ACIL!BA44","v":0},{"$f":"ED_ACIL!BB44","v":0},{"$f":"ED_ACIL!BC44","v":0},{"$f":"ED_ACIL!BD44","v":0},{"$f":"ED_ACIL!BE44","v":0},{"$f":"ED_ACIL!BF44","v":0},{"$f":"ED_ACIL!BG44","v":0},{"$f":"ED_ACIL!BH44","v":0},{"$f":"ED_ACIL!BI44","v":0},{"$f":"ED_ACIL!BJ44","v":0},{"$f":"ED_ACIL!BK44","v":0},{"$f":"ED_ACIL!BL44","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,41.536951219512197,41.722414763533614,42.936247510334113,43.179128360307026,44.451752460539247,{"$f":"ED_ACIL!T45","v":22.544494843246412},{"$f":"ED_ACIL!U45","v":0},{"$f":"ED_ACIL!V45","v":0},{"$f":"ED_ACIL!W45","v":0},{"$f":"ED_ACIL!X45","v":0},{"$f":"ED_ACIL!Y45","v":0},{"$f":"ED_ACIL!Z45","v":0},{"$f":"ED_ACIL!AA45","v":0},{"$f":"ED_ACIL!AB45","v":0},{"$f":"ED_ACIL!AC45","v":0},{"$f":"ED_ACIL!AD45","v":0},{"$f":"ED_ACIL!AE45","v":0},{"$f":"ED_ACIL!AF45","v":0},{"$f":"ED_ACIL!AG45","v":0},{"$f":"ED_ACIL!AH45","v":0},{"$f":"ED_ACIL!AI45","v":0},{"$f":"ED_ACIL!AJ45","v":0},{"$f":"ED_ACIL!AK45","v":0},{"$f":"ED_ACIL!AL45","v":0},{"$f":"ED_ACIL!AM45","v":0},{"$f":"ED_ACIL!AN45","v":0},{"$f":"ED_ACIL!AO45","v":0},{"$f":"ED_ACIL!AP45","v":0},{"$f":"ED_ACIL!AQ45","v":0},{"$f":"ED_ACIL!AR45","v":0},{"$f":"ED_ACIL!AS45","v":0},{"$f":"ED_ACIL!AT45","v":0},{"$f":"ED_ACIL!AU45","v":0},{"$f":"ED_ACIL!AV45","v":0},{"$f":"ED_ACIL!AW45","v":0},{"$f":"ED_ACIL!AX45","v":0},{"$f":"ED_ACIL!AY45","v":0},{"$f":"ED_ACIL!AZ45","v":0},{"$f":"ED_ACIL!BA45","v":0},{"$f":"ED_ACIL!BB45","v":0},{"$f":"ED_ACIL!BC45","v":0},{"$f":"ED_ACIL!BD45","v":0},{"$f":"ED_ACIL!BE45","v":0},{"$f":"ED_ACIL!BF45","v":0},{"$f":"ED_ACIL!BG45","v":0},{"$f":"ED_ACIL!BH45","v":0},{"$f":"ED_ACIL!BI45","v":0},{"$f":"ED_ACIL!BJ45","v":0},{"$f":"ED_ACIL!BK45","v":0},{"$f":"ED_ACIL!BL45","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,247.98527999999999,251.95304447999999,255.98429319168,260.08004188274685,264.24132255287083,{"$f":"ED_ACIL!T46","v":260},{"$f":"ED_ACIL!U46","v":250},{"$f":"ED_ACIL!V46","v":246},{"$f":"ED_ACIL!W46","v":241},{"$f":"ED_ACIL!X46","v":232},{"$f":"ED_ACIL!Y46","v":248},{"$f":"ED_ACIL!Z46","v":235},{"$f":"ED_ACIL!AA46","v":212},{"$f":"ED_ACIL!AB46","v":179},{"$f":"ED_ACIL!AC46","v":123},{"$f":"ED_ACIL!AD46","v":0},{"$f":"ED_ACIL!AE46","v":0},{"$f":"ED_ACIL!AF46","v":0},{"$f":"ED_ACIL!AG46","v":0},{"$f":"ED_ACIL!AH46","v":0},{"$f":"ED_ACIL!AI46","v":0},{"$f":"ED_ACIL!AJ46","v":0},{"$f":"ED_ACIL!AK46","v":0},{"$f":"ED_ACIL!AL46","v":0},{"$f":"ED_ACIL!AM46","v":0},{"$f":"ED_ACIL!AN46","v":0},{"$f":"ED_ACIL!AO46","v":0},{"$f":"ED_ACIL!AP46","v":0},{"$f":"ED_ACIL!AQ46","v":0},{"$f":"ED_ACIL!AR46","v":0},{"$f":"ED_ACIL!AS46","v":0},{"$f":"ED_ACIL!AT46","v":0},{"$f":"ED_ACIL!AU46","v":0},{"$f":"ED_ACIL!AV46","v":0},{"$f":"ED_ACIL!AW46","v":0},{"$f":"ED_ACIL!AX46","v":0},{"$f":"ED_ACIL!AY46","v":0},{"$f":"ED_ACIL!AZ46","v":0},{"$f":"ED_ACIL!BA46","v":0},{"$f":"ED_ACIL!BB46","v":0},{"$f":"ED_ACIL!BC46","v":0},{"$f":"ED_ACIL!BD46","v":0},{"$f":"ED_ACIL!BE46","v":0},{"$f":"ED_ACIL!BF46","v":0},{"$f":"ED_ACIL!BG46","v":0},{"$f":"ED_ACIL!BH46","v":0},{"$f":"ED_ACIL!BI46","v":0},{"$f":"ED_ACIL!BJ46","v":0},{"$f":"ED_ACIL!BK46","v":0},{"$f":"ED_ACIL!BL46","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,10789.092333603916,12453.253763800882,13398.154276630738,13866.566079992754,14156.956722579185,{"$f":"ED_ACIL!T47","v":11762},{"$f":"ED_ACIL!U47","v":672},{"$f":"ED_ACIL!V47","v":197},{"$f":"ED_ACIL!W47","v":119},{"$f":"ED_ACIL!X47","v":44},{"$f":"ED_ACIL!Y47","v":57},{"$f":"ED_ACIL!Z47","v":16},{"$f":"ED_ACIL!AA47","v":3},{"$f":"ED_ACIL!AB47","v":0},{"$f":"ED_ACIL!AC47","v":0},{"$f":"ED_ACIL!AD47","v":0},{"$f":"ED_ACIL!AE47","v":0},{"$f":"ED_ACIL!AF47","v":0},{"$f":"ED_ACIL!AG47","v":0},{"$f":"ED_ACIL!AH47","v":0},{"$f":"ED_ACIL!AI47","v":0},{"$f":"ED_ACIL!AJ47","v":0},{"$f":"ED_ACIL!AK47","v":0},{"$f":"ED_ACIL!AL47","v":0},{"$f":"ED_ACIL!AM47","v":0},{"$f":"ED_ACIL!AN47","v":0},{"$f":"ED_ACIL!AO47","v":0},{"$f":"ED_ACIL!AP47","v":0},{"$f":"ED_ACIL!AQ47","v":0},{"$f":"ED_ACIL!AR47","v":0},{"$f":"ED_ACIL!AS47","v":0},{"$f":"ED_ACIL!AT47","v":0},{"$f":"ED_ACIL!AU47","v":0},{"$f":"ED_ACIL!AV47","v":0},{"$f":"ED_ACIL!AW47","v":0},{"$f":"ED_ACIL!AX47","v":0},{"$f":"ED_ACIL!AY47","v":0},{"$f":"ED_ACIL!AZ47","v":0},{"$f":"ED_ACIL!BA47","v":0},{"$f":"ED_ACIL!BB47","v":0},{"$f":"ED_ACIL!BC47","v":0},{"$f":"ED_ACIL!BD47","v":0},{"$f":"ED_ACIL!BE47","v":0},{"$f":"ED_ACIL!BF47","v":0},{"$f":"ED_ACIL!BG47","v":0},{"$f":"ED_ACIL!BH47","v":0},{"$f":"ED_ACIL!BI47","v":0},{"$f":"ED_ACIL!BJ47","v":0},{"$f":"ED_ACIL!BK47","v":0},{"$f":"ED_ACIL!BL47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O202:O206)","v":11079.614564823429},12746.929223044415,13697.074817332752,14169.825250235808,14465.649797592596,12046.199171115322,922,443,360,276,305,251,215,179,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Customer base"]
[null,"Customer base reduction factor"]
[null,null,"Reduction flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Dashboard!$D$62,IF(AND(T$2>=Dashboard!$K$30,T$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(U$2>=Dashboard!$K$30,U$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(V$2>=Dashboard!$K$30,V$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(W$2>=Dashboard!$K$30,W$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(X$2>=Dashboard!$K$30,X$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(Y$2>=Dashboard!$K$30,Y$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(Z$2>=Dashboard!$K$30,Z$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AA$2>=Dashboard!$K$30,AA$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AB$2>=Dashboard!$K$30,AB$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AC$2>=Dashboard!$K$30,AC$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AD$2>=Dashboard!$K$30,AD$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AE$2>=Dashboard!$K$30,AE$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AF$2>=Dashboard!$K$30,AF$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AG$2>=Dashboard!$K$30,AG$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AH$2>=Dashboard!$K$30,AH$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AI$2>=Dashboard!$K$30,AI$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AJ$2>=Dashboard!$K$30,AJ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AK$2>=Dashboard!$K$30,AK$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AL$2>=Dashboard!$K$30,AL$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AM$2>=Dashboard!$K$30,AM$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AN$2>=Dashboard!$K$30,AN$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AO$2>=Dashboard!$K$30,AO$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AP$2>=Dashboard!$K$30,AP$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AQ$2>=Dashboard!$K$30,AQ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AR$2>=Dashboard!$K$30,AR$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AS$2>=Dashboard!$K$30,AS$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AT$2>=Dashboard!$K$30,AT$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AU$2>=Dashboard!$K$30,AU$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AV$2>=Dashboard!$K$30,AV$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AW$2>=Dashboard!$K$30,AW$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AX$2>=Dashboard!$K$30,AX$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AY$2>=Dashboard!$K$30,AY$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(AZ$2>=Dashboard!$K$30,AZ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BA$2>=Dashboard!$K$30,BA$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BB$2>=Dashboard!$K$30,BB$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BC$2>=Dashboard!$K$30,BC$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BD$2>=Dashboard!$K$30,BD$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BE$2>=Dashboard!$K$30,BE$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BF$2>=Dashboard!$K$30,BF$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BG$2>=Dashboard!$K$30,BG$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BH$2>=Dashboard!$K$30,BH$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BI$2>=Dashboard!$K$30,BI$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BJ$2>=Dashboard!$K$30,BJ$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BK$2>=Dashboard!$K$30,BK$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "},{"$f":"IF(Dashboard!$D$62,IF(AND(BL$2>=Dashboard!$K$30,BL$2<=Dashboard!$L$30),Dashboard!$D$62,\" \"),\" \")","v":" "}]
[null,"Tariff class A1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:T211)))","v":0},{"$f":"IF(U211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:U211)))","v":0},{"$f":"IF(V211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:V211)))","v":0},{"$f":"IF(W211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:W211)))","v":0},{"$f":"IF(X211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:X211)))","v":0},{"$f":"IF(Y211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:Y211)))","v":0},{"$f":"IF(Z211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:Z211)))","v":0},{"$f":"IF(AA211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AA211)))","v":0},{"$f":"IF(AB211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AB211)))","v":0},{"$f":"IF(AC211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AC211)))","v":0},{"$f":"IF(AD211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AD211)))","v":0},{"$f":"IF(AE211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AE211)))","v":0},{"$f":"IF(AF211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AF211)))","v":0},{"$f":"IF(AG211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AG211)))","v":0},{"$f":"IF(AH211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AH211)))","v":0},{"$f":"IF(AI211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AI211)))","v":0},{"$f":"IF(AJ211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AJ211)))","v":0},{"$f":"IF(AK211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AK211)))","v":0},{"$f":"IF(AL211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AL211)))","v":0},{"$f":"IF(AM211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AM211)))","v":0},{"$f":"IF(AN211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AN211)))","v":0},{"$f":"IF(AO211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AO211)))","v":0},{"$f":"IF(AP211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AP211)))","v":0},{"$f":"IF(AQ211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AQ211)))","v":0},{"$f":"IF(AR211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AR211)))","v":0},{"$f":"IF(AS211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AS211)))","v":0},{"$f":"IF(AT211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AT211)))","v":0},{"$f":"IF(AU211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AU211)))","v":0},{"$f":"IF(AV211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AV211)))","v":0},{"$f":"IF(AW211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AW211)))","v":0},{"$f":"IF(AX211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AX211)))","v":0},{"$f":"IF(AY211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AY211)))","v":0},{"$f":"IF(AZ211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:AZ211)))","v":0},{"$f":"IF(BA211=\" \",0,1/(Dashboard!$M$30+1-COUNT($T$154:BA211)))","v":0},{"$f":"BA212","v":0},{"$f":"BB212","v":0},{"$f":"BC212","v":0},{"$f":"BD212","v":0},{"$f":"BE212","v":0},{"$f":"BF212","v":0},{"$f":"BG212","v":0},{"$f":"BH212","v":0},{"$f":"BI212","v":0},{"$f":"BJ212","v":0},{"$f":"BK212","v":0}]
[null,"Tariff class A2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B1","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B2","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B3","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Active scenario customer base",{"$f":"C12","v":"Electricity Dominates"}]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),O227,O235,O243,O251,O259)*(1-O212)","v":66},65.5,64.5,63.5,62.5,68.657999921059357,68.146130813627479,67.430734873650707,66.625590975990548,65.610424618316017,64.661796698187857,63.39567763682011,61.629568406953766,59.178063013616402,55.350922125135767,50.766352155291138,45.624520396978873,40.379484507858855,35.104464231245167,30.033358182733629,26.150118396912525,22.485061139239193,18.923615384659893,15.585757467850065,12.194056655536901,9.1327397696295929,6.5830294138886094,4.7284053803758654,4.2564516588752319,3.9562496288651943,3.9412158802755064,3.9262392599304592,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),AU227,AU235,AU243,AU251,AU259)*(1-AU212)","v":3.9113195507427232},3.8368852227137453,2.7663871571485488,2.6517069156407724,2.6373753355230405,2.4892264169587257,2.4797673565742824,2.1991638371555382,1.7255288691021236,1.0586140271869353,0,0,0,0,0,0,0,0]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),O228,O236,O244,O252,O260)*(1-O213)","v":104},104,104,104,104,103.99667635101638,103.22134520299457,102.13773076450033,100.91817456657391,99.380496113037481,97.943603822255128,96.025805832242213,93.350669792885839,89.637360152977777,83.840367336602696,76.896092235220394,69.10772942483564,61.163042710433267,53.172938467915479,45.491704306199473,39.609738160029274,34.058254372671136,28.663711538528958,23.607838517478779,18.470409345886779,13.833414651056591,9.9713533769195131,7.162143443804621,6.4472723656492485,5.99255458489875,5.9697828774761348,5.9470977025417255,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),AU228,AU236,AU244,AU252,AU260)*(1-AU213)","v":5.9244987312720667},5.8117526167575857,4.1902628997985376,4.0165560633970525,3.9948479346893118,3.7704458962757172,3.7561182018698696,3.3310864003973597,2.6136687281988049,1.6034888941213874,0,0,0,0,0,0,0,0]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),O229,O237,O245,O253,O261)*(1-O214)","v":2094.768475609756},2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,2352.3709891574726,2334.8332508028293,2310.3222447016128,2282.7362802236116,2247.9544938082204,2215.4524576087974,2172.0724909304026,2111.5617839363513,2027.5679278135335,1896.4418360568354,1739.364592221815,1563.1943589891353,1383.4881298994178,1202.7545710979571,1029.007553049438,895.95939221442165,770.38663483051027,648.36383075577828,534.00162768460143,417.79465101821478,312.90733942588582,225.54876972540501,162.00535486849461,145.83520362669498,135.54963534486703,135.03454673055654,134.52141545298042,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),AU229,AU237,AU245,AU253,AU261)*(1-AU214)","v":134.0102340742591},131.45995364001809,94.782383709636846,90.853191576707843,90.362160766947866,85.286259655548733,84.962171868857652,75.348090781510493,59.120336410855806,36.270397173423589,0,0,0,0,0,0,0,0]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),O230,O238,O246,O254,O262)*(1-O215)","v":13008.8056},13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826385,14244.220523894408,14437.24364179883,14625.494667231635,14807.992688562708,14980.760717808458,15168.837674937224,15343.162324237475,15493.789674940526,15610.814516240764,15670.371258175801,15606.689773143098,15540.263014050526,15471.101961994324,15395.217554146346,15307.636683929761,15194.406137194042,15012.628512645266,14688.577998594685,14252.823686600306,13868.812391853906,13606.337142286491,13410.911793717345,13205.268146542476,12940.447073956306,12568.68528566048,12197.410544517837,11925.620902339766,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),AU230,AU238,AU246,AU254,AU262)*(1-AU215)","v":11722.918418730407},11522.026745055486,11255.938638075264,10932.914883522963,10658.18322398887,10479.550491092914,10338.632289128542,10177.277759972028,9948.5686489321397,9663.7743743364117,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),O231,O239,O247,O255,O263)*(1-O216)","v":788369.44039982278},796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,839045.18480000005,832789.81309776008,824047.21180798858,814207.83240311826,801801.84263998643,790208.99563795445,774736.20145453024,753153.20388900302,723194.22171422478,676424.08367171069,620397.67215375823,557561.160999574,493463.42858777562,428999.26755914208,367027.07034241734,319571.36747511616,274781.99627871072,231258.82469285163,190468.04115901879,149019.26260261453,111607.98940472459,80448.879044986636,57784.173304615688,52016.593446058148,48347.930390963127,48164.208255477468,47981.184264106654,{"$f":"CHOOSE(MATCH($C$218,Customerbase,0),AU231,AU239,AU247,AU255,AU263)*(1-AU216)","v":47798.855763903048},46889.220112000214,33807.041075574612,32405.57431948743,32230.433137073378,30419.957491152498,30304.361652686119,26875.20507840591,21087.079299107969,12936.948397771359,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O219:O223)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,855814.430989324,849733.25746637839,841152.59718556004,831466.10513744713,819195.54877233447,807755.89117102092,792410.85775316716,770913.5355860797,740981.41958144563,694130.08805540507,{"$f":"SUM(AD219:AD223)","v":637871.38896351366},574779.35062243545,510419.56120688765,445685.51708708552,383439.23964188545,335727.49286108156,290621.55474169843,246643.35384912527,205294.06006928903,163336.53411148809,125550.20004085766,94101.893991220189,71163.337354850839,65113.579447665674,61062.114116182238,60506.56434548361,60051.199918861872,59665.620234989728,58552.355448535192,45164.71874741646,43436.010657566141,42985.61074509941,40991.053914214193,40734.191999241964,37133.361179397005,31099.107482048265,22639.655272202501,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482]
[null,"AD with reset",null,null,null,null,null,null,null,null,null,null,null,null,803643.01447543257,811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,856631.87763451447,861362.01170133648,864941.72381071711,868085.5187965146,869576.39648328873,874743.58756217023,881003.42536389967,885797.10128134093,888719.95585942466,888064.97017134423,886414.43302198034,886572.49964008247,885651.68539968517,883846.65900573158,881378.43047526362,879270.57430087915,875672.19799250155,871234.89553830179,866247.71291765058,860402.81315729592,853844.88349462557,849323.8378523225,844311.407724038,838828.52715654206,832425.624787568,826730.04562110791,821025.97936813266,814812.97200621234,808035.78734612162,800694.57363608538,793216.75213328074,785205.66120346356,776543.97169540101,767388.62788447039,756858.86632426374,744481.48364745744,730807.13861922012,715705.36032032745,699606.8560621693,678520.43120066391,651902.35579375608,620591.10097688367,583843.22350511886,541342.37236160808,495789.43568666285]
[null,"Base no change"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,66,65.5,64.5,63.5,62.5,{"$f":"S227+T170+T113","v":61.7},60.900000000000006,60.100000000000009,59.300000000000011,58.500000000000014,57.700000000000017,56.90000000000002,56.100000000000023,55.300000000000026,54.500000000000028,53.700000000000031,52.900000000000034,52.100000000000037,51.30000000000004,50.500000000000043,49.700000000000045,48.900000000000048,48.100000000000051,47.300000000000054,46.500000000000057,45.70000000000006,44.900000000000063,44.100000000000065,43.300000000000068,42.500000000000071,41.700000000000074,40.900000000000077,40.10000000000008,39.300000000000082,38.500000000000085,37.700000000000088,36.900000000000091,36.100000000000094,35.300000000000097,34.500000000000099,33.700000000000102,32.900000000000105,32.100000000000108,31.300000000000111,30.50000000000011,29.700000000000109,28.900000000000109,28.100000000000108,27.300000000000107,26.500000000000107]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,104,104,104,104,104,{"$f":"S228+T171+T114","v":104},104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2094.768475609756,2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,{"$f":"S229+T172+T115","v":2354.5659169468017},2406.5312158096467,2458.4965146724917,2510.4618135353367,2562.4271123981816,2614.3924112610266,2666.3577101238716,2718.3230089867166,2770.2883078495615,2822.2536067124065,2874.2189055752515,2926.1842044380965,2978.1495033009414,3030.1148021637864,3082.0801010266314,3134.0453998894764,3186.0106987523213,3237.9759976151663,3289.9412964780113,3341.9065953408563,3393.8718942037012,3445.8371930665462,3497.8024919293912,3549.7677907922362,3601.7330896550811,3653.6983885179261,3705.6636873807711,3757.6289862436161,3809.594285106461,3861.559583969306,3913.524882832151,3965.490181694996,4017.4554805578409,4069.4207794206859,4121.3860782835309,4173.3513771463759,4225.3166760092208,4277.2819748720658,4329.2472737349108,4381.2125725977558,4433.1778714606007,4485.1431703234457,4537.1084691862907,4589.0737680491357,4641.0390669119806]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,13008.8056,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826385,{"$f":"S230+T173+T116","v":14128.697801246948},14354.134211667511,14579.570622088075,14805.007032508638,15030.443442929201,15255.879853349765,15481.316263770328,15706.752674190891,15932.189084611455,16157.625495032018,16383.061905452581,16608.498315873145,16833.934726293708,17059.371136714271,17284.807547134835,17510.243957555398,17735.680367975961,17961.116778396525,18186.553188817088,18411.989599237651,18637.426009658215,18862.862420078778,19088.298830499341,19313.735240919905,19539.171651340468,19764.608061761031,19990.044472181595,20215.480882602158,20440.917293022721,20666.353703443285,20891.790113863848,21117.226524284411,21342.662934704975,21568.099345125538,21793.535755546101,22018.972165966665,22244.408576387228,22469.844986807791,22695.281397228355,22920.717807648918,23146.154218069481,23371.590628490045,23597.027038910608,23822.463449331171,24047.899859751735]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,788369.44039982278,796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,{"$f":"S231+T174+T117","v":835058.11831171543},844302.9979212929,853547.87753087038,862792.75714044785,872037.63675002533,881282.5163596028,890527.39596918027,899772.27557875775,909017.15518833522,918262.0347979127,927506.91440749017,936751.79401706764,945996.67362664512,955241.55323622259,964486.43284580007,973731.31245537754,982976.19206495502,992221.07167453249,1001465.95128411,1010710.8308936874,1019955.7105032649,1029200.5901128424,1038445.4697224199,1047690.3493319975,1056935.2289415749,1066180.1085511523,1075424.9881607296,1084669.867770307,1093914.7473798844,1103159.6269894617,1112404.5065990391,1121649.3862086164,1130894.2658181938,1140139.1454277711,1149384.0250373485,1158628.9046469259,1167873.7842565032,1177118.6638660806,1186363.5434756579,1195608.4230852353,1204853.3026948126,1214098.18230439,1223343.0619139674,1232587.9415235447,1241832.8211331221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O227:O231)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,851707.08202990913,861228.56334877003,870750.04466763092,880271.52598649182,889793.00730535272,899314.48862421361,908835.96994307451,918357.45126193541,927878.93258079619,937400.41389965708,946921.89521851798,956443.37653737888,965964.85785623977,975486.33917510067,985007.82049396157,994529.30181282246,1004050.7831316832,1013572.2644505441,1023093.745769405,1032615.2270882659,1042136.7084071268,1051658.1897259876,1061179.6710448486,1070701.1523637096,1080222.6336825704,1089744.1150014312,1099265.596320292,1108787.0776391528,1118308.5589580135,1127830.0402768743,1137351.5215957351,1146873.0029145959,1156394.4842334567,1165915.9655523174,1175437.4468711782,1184958.928190039,1194480.4095088998,1204001.8908277603,1213523.3721466211,1223044.8534654819,1232566.3347843427,1242087.8161032035,1251609.2974220642,1261130.778740925,1270652.2600597858]
[]
[null,"Natural Gas Retained"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O227","v":66},65.5,64.5,63.5,62.5,{"$f":"GR_ACIL!T51","v":0},{"$f":"GR_ACIL!U51","v":0},{"$f":"GR_ACIL!V51","v":0},{"$f":"GR_ACIL!W51","v":0},{"$f":"GR_ACIL!X51","v":0},{"$f":"GR_ACIL!Y51","v":0},{"$f":"GR_ACIL!Z51","v":0},{"$f":"GR_ACIL!AA51","v":0},{"$f":"GR_ACIL!AB51","v":0},{"$f":"GR_ACIL!AC51","v":0},{"$f":"GR_ACIL!AD51","v":0},{"$f":"GR_ACIL!AE51","v":0},{"$f":"GR_ACIL!AF51","v":0},{"$f":"GR_ACIL!AG51","v":0},{"$f":"GR_ACIL!AH51","v":0},{"$f":"GR_ACIL!AI51","v":0},{"$f":"GR_ACIL!AJ51","v":0},{"$f":"GR_ACIL!AK51","v":0},{"$f":"GR_ACIL!AL51","v":0},{"$f":"GR_ACIL!AM51","v":0},{"$f":"GR_ACIL!AN51","v":0},{"$f":"GR_ACIL!AO51","v":0},{"$f":"GR_ACIL!AP51","v":0},{"$f":"GR_ACIL!AQ51","v":0},{"$f":"GR_ACIL!AR51","v":0},{"$f":"GR_ACIL!AS51","v":0},{"$f":"GR_ACIL!AT51","v":0},{"$f":"GR_ACIL!AU51","v":0},{"$f":"GR_ACIL!AV51","v":0},{"$f":"GR_ACIL!AW51","v":0},{"$f":"GR_ACIL!AX51","v":0},{"$f":"GR_ACIL!AY51","v":0},{"$f":"GR_ACIL!AZ51","v":0},{"$f":"GR_ACIL!BA51","v":0},{"$f":"GR_ACIL!BB51","v":0},{"$f":"GR_ACIL!BC51","v":0},{"$f":"GR_ACIL!BD51","v":0},{"$f":"GR_ACIL!BE51","v":0},{"$f":"GR_ACIL!BF51","v":0},{"$f":"GR_ACIL!BG51","v":0},{"$f":"GR_ACIL!BH51","v":0},{"$f":"GR_ACIL!BI51","v":0},{"$f":"GR_ACIL!BJ51","v":0},{"$f":"GR_ACIL!BK51","v":0},{"$f":"GR_ACIL!BL51","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,104,104,104,104,104,{"$f":"GR_ACIL!T52","v":0},{"$f":"GR_ACIL!U52","v":0},{"$f":"GR_ACIL!V52","v":0},{"$f":"GR_ACIL!W52","v":0},{"$f":"GR_ACIL!X52","v":0},{"$f":"GR_ACIL!Y52","v":0},{"$f":"GR_ACIL!Z52","v":0},{"$f":"GR_ACIL!AA52","v":0},{"$f":"GR_ACIL!AB52","v":0},{"$f":"GR_ACIL!AC52","v":0},{"$f":"GR_ACIL!AD52","v":0},{"$f":"GR_ACIL!AE52","v":0},{"$f":"GR_ACIL!AF52","v":0},{"$f":"GR_ACIL!AG52","v":0},{"$f":"GR_ACIL!AH52","v":0},{"$f":"GR_ACIL!AI52","v":0},{"$f":"GR_ACIL!AJ52","v":0},{"$f":"GR_ACIL!AK52","v":0},{"$f":"GR_ACIL!AL52","v":0},{"$f":"GR_ACIL!AM52","v":0},{"$f":"GR_ACIL!AN52","v":0},{"$f":"GR_ACIL!AO52","v":0},{"$f":"GR_ACIL!AP52","v":0},{"$f":"GR_ACIL!AQ52","v":0},{"$f":"GR_ACIL!AR52","v":0},{"$f":"GR_ACIL!AS52","v":0},{"$f":"GR_ACIL!AT52","v":0},{"$f":"GR_ACIL!AU52","v":0},{"$f":"GR_ACIL!AV52","v":0},{"$f":"GR_ACIL!AW52","v":0},{"$f":"GR_ACIL!AX52","v":0},{"$f":"GR_ACIL!AY52","v":0},{"$f":"GR_ACIL!AZ52","v":0},{"$f":"GR_ACIL!BA52","v":0},{"$f":"GR_ACIL!BB52","v":0},{"$f":"GR_ACIL!BC52","v":0},{"$f":"GR_ACIL!BD52","v":0},{"$f":"GR_ACIL!BE52","v":0},{"$f":"GR_ACIL!BF52","v":0},{"$f":"GR_ACIL!BG52","v":0},{"$f":"GR_ACIL!BH52","v":0},{"$f":"GR_ACIL!BI52","v":0},{"$f":"GR_ACIL!BJ52","v":0},{"$f":"GR_ACIL!BK52","v":0},{"$f":"GR_ACIL!BL52","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2094.768475609756,2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,{"$f":"GR_ACIL!T53","v":0},{"$f":"GR_ACIL!U53","v":0},{"$f":"GR_ACIL!V53","v":0},{"$f":"GR_ACIL!W53","v":0},{"$f":"GR_ACIL!X53","v":0},{"$f":"GR_ACIL!Y53","v":0},{"$f":"GR_ACIL!Z53","v":0},{"$f":"GR_ACIL!AA53","v":0},{"$f":"GR_ACIL!AB53","v":0},{"$f":"GR_ACIL!AC53","v":0},{"$f":"GR_ACIL!AD53","v":0},{"$f":"GR_ACIL!AE53","v":0},{"$f":"GR_ACIL!AF53","v":0},{"$f":"GR_ACIL!AG53","v":0},{"$f":"GR_ACIL!AH53","v":0},{"$f":"GR_ACIL!AI53","v":0},{"$f":"GR_ACIL!AJ53","v":0},{"$f":"GR_ACIL!AK53","v":0},{"$f":"GR_ACIL!AL53","v":0},{"$f":"GR_ACIL!AM53","v":0},{"$f":"GR_ACIL!AN53","v":0},{"$f":"GR_ACIL!AO53","v":0},{"$f":"GR_ACIL!AP53","v":0},{"$f":"GR_ACIL!AQ53","v":0},{"$f":"GR_ACIL!AR53","v":0},{"$f":"GR_ACIL!AS53","v":0},{"$f":"GR_ACIL!AT53","v":0},{"$f":"GR_ACIL!AU53","v":0},{"$f":"GR_ACIL!AV53","v":0},{"$f":"GR_ACIL!AW53","v":0},{"$f":"GR_ACIL!AX53","v":0},{"$f":"GR_ACIL!AY53","v":0},{"$f":"GR_ACIL!AZ53","v":0},{"$f":"GR_ACIL!BA53","v":0},{"$f":"GR_ACIL!BB53","v":0},{"$f":"GR_ACIL!BC53","v":0},{"$f":"GR_ACIL!BD53","v":0},{"$f":"GR_ACIL!BE53","v":0},{"$f":"GR_ACIL!BF53","v":0},{"$f":"GR_ACIL!BG53","v":0},{"$f":"GR_ACIL!BH53","v":0},{"$f":"GR_ACIL!BI53","v":0},{"$f":"GR_ACIL!BJ53","v":0},{"$f":"GR_ACIL!BK53","v":0},{"$f":"GR_ACIL!BL53","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,13008.8056,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826385,{"$f":"GR_ACIL!T54","v":0},{"$f":"GR_ACIL!U54","v":0},{"$f":"GR_ACIL!V54","v":0},{"$f":"GR_ACIL!W54","v":0},{"$f":"GR_ACIL!X54","v":0},{"$f":"GR_ACIL!Y54","v":0},{"$f":"GR_ACIL!Z54","v":0},{"$f":"GR_ACIL!AA54","v":0},{"$f":"GR_ACIL!AB54","v":0},{"$f":"GR_ACIL!AC54","v":0},{"$f":"GR_ACIL!AD54","v":0},{"$f":"GR_ACIL!AE54","v":0},{"$f":"GR_ACIL!AF54","v":0},{"$f":"GR_ACIL!AG54","v":0},{"$f":"GR_ACIL!AH54","v":0},{"$f":"GR_ACIL!AI54","v":0},{"$f":"GR_ACIL!AJ54","v":0},{"$f":"GR_ACIL!AK54","v":0},{"$f":"GR_ACIL!AL54","v":0},{"$f":"GR_ACIL!AM54","v":0},{"$f":"GR_ACIL!AN54","v":0},{"$f":"GR_ACIL!AO54","v":0},{"$f":"GR_ACIL!AP54","v":0},{"$f":"GR_ACIL!AQ54","v":0},{"$f":"GR_ACIL!AR54","v":0},{"$f":"GR_ACIL!AS54","v":0},{"$f":"GR_ACIL!AT54","v":0},{"$f":"GR_ACIL!AU54","v":0},{"$f":"GR_ACIL!AV54","v":0},{"$f":"GR_ACIL!AW54","v":0},{"$f":"GR_ACIL!AX54","v":0},{"$f":"GR_ACIL!AY54","v":0},{"$f":"GR_ACIL!AZ54","v":0},{"$f":"GR_ACIL!BA54","v":0},{"$f":"GR_ACIL!BB54","v":0},{"$f":"GR_ACIL!BC54","v":0},{"$f":"GR_ACIL!BD54","v":0},{"$f":"GR_ACIL!BE54","v":0},{"$f":"GR_ACIL!BF54","v":0},{"$f":"GR_ACIL!BG54","v":0},{"$f":"GR_ACIL!BH54","v":0},{"$f":"GR_ACIL!BI54","v":0},{"$f":"GR_ACIL!BJ54","v":0},{"$f":"GR_ACIL!BK54","v":0},{"$f":"GR_ACIL!BL54","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,788369.44039982278,796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,{"$f":"GR_ACIL!T55","v":0},{"$f":"GR_ACIL!U55","v":0},{"$f":"GR_ACIL!V55","v":0},{"$f":"GR_ACIL!W55","v":0},{"$f":"GR_ACIL!X55","v":0},{"$f":"GR_ACIL!Y55","v":0},{"$f":"GR_ACIL!Z55","v":0},{"$f":"GR_ACIL!AA55","v":0},{"$f":"GR_ACIL!AB55","v":0},{"$f":"GR_ACIL!AC55","v":0},{"$f":"GR_ACIL!AD55","v":0},{"$f":"GR_ACIL!AE55","v":0},{"$f":"GR_ACIL!AF55","v":0},{"$f":"GR_ACIL!AG55","v":0},{"$f":"GR_ACIL!AH55","v":0},{"$f":"GR_ACIL!AI55","v":0},{"$f":"GR_ACIL!AJ55","v":0},{"$f":"GR_ACIL!AK55","v":0},{"$f":"GR_ACIL!AL55","v":0},{"$f":"GR_ACIL!AM55","v":0},{"$f":"GR_ACIL!AN55","v":0},{"$f":"GR_ACIL!AO55","v":0},{"$f":"GR_ACIL!AP55","v":0},{"$f":"GR_ACIL!AQ55","v":0},{"$f":"GR_ACIL!AR55","v":0},{"$f":"GR_ACIL!AS55","v":0},{"$f":"GR_ACIL!AT55","v":0},{"$f":"GR_ACIL!AU55","v":0},{"$f":"GR_ACIL!AV55","v":0},{"$f":"GR_ACIL!AW55","v":0},{"$f":"GR_ACIL!AX55","v":0},{"$f":"GR_ACIL!AY55","v":0},{"$f":"GR_ACIL!AZ55","v":0},{"$f":"GR_ACIL!BA55","v":0},{"$f":"GR_ACIL!BB55","v":0},{"$f":"GR_ACIL!BC55","v":0},{"$f":"GR_ACIL!BD55","v":0},{"$f":"GR_ACIL!BE55","v":0},{"$f":"GR_ACIL!BF55","v":0},{"$f":"GR_ACIL!BG55","v":0},{"$f":"GR_ACIL!BH55","v":0},{"$f":"GR_ACIL!BI55","v":0},{"$f":"GR_ACIL!BJ55","v":0},{"$f":"GR_ACIL!BK55","v":0},{"$f":"GR_ACIL!BL55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O235:O239)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Hybrid"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O227","v":66},65.5,64.5,63.5,62.5,{"$f":"EH_ACIL!T51","v":0},{"$f":"EH_ACIL!U51","v":0},{"$f":"EH_ACIL!V51","v":0},{"$f":"EH_ACIL!W51","v":0},{"$f":"EH_ACIL!X51","v":0},{"$f":"EH_ACIL!Y51","v":0},{"$f":"EH_ACIL!Z51","v":0},{"$f":"EH_ACIL!AA51","v":0},{"$f":"EH_ACIL!AB51","v":0},{"$f":"EH_ACIL!AC51","v":0},{"$f":"EH_ACIL!AD51","v":0},{"$f":"EH_ACIL!AE51","v":0},{"$f":"EH_ACIL!AF51","v":0},{"$f":"EH_ACIL!AG51","v":0},{"$f":"EH_ACIL!AH51","v":0},{"$f":"EH_ACIL!AI51","v":0},{"$f":"EH_ACIL!AJ51","v":0},{"$f":"EH_ACIL!AK51","v":0},{"$f":"EH_ACIL!AL51","v":0},{"$f":"EH_ACIL!AM51","v":0},{"$f":"EH_ACIL!AN51","v":0},{"$f":"EH_ACIL!AO51","v":0},{"$f":"EH_ACIL!AP51","v":0},{"$f":"EH_ACIL!AQ51","v":0},{"$f":"EH_ACIL!AR51","v":0},{"$f":"EH_ACIL!AS51","v":0},{"$f":"EH_ACIL!AT51","v":0},{"$f":"EH_ACIL!AU51","v":0},{"$f":"EH_ACIL!AV51","v":0},{"$f":"EH_ACIL!AW51","v":0},{"$f":"EH_ACIL!AX51","v":0},{"$f":"EH_ACIL!AY51","v":0},{"$f":"EH_ACIL!AZ51","v":0},{"$f":"EH_ACIL!BA51","v":0},{"$f":"EH_ACIL!BB51","v":0},{"$f":"EH_ACIL!BC51","v":0},{"$f":"EH_ACIL!BD51","v":0},{"$f":"EH_ACIL!BE51","v":0},{"$f":"EH_ACIL!BF51","v":0},{"$f":"EH_ACIL!BG51","v":0},{"$f":"EH_ACIL!BH51","v":0},{"$f":"EH_ACIL!BI51","v":0},{"$f":"EH_ACIL!BJ51","v":0},{"$f":"EH_ACIL!BK51","v":0},{"$f":"EH_ACIL!BL51","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,104,104,104,104,104,{"$f":"EH_ACIL!T52","v":0},{"$f":"EH_ACIL!U52","v":0},{"$f":"EH_ACIL!V52","v":0},{"$f":"EH_ACIL!W52","v":0},{"$f":"EH_ACIL!X52","v":0},{"$f":"EH_ACIL!Y52","v":0},{"$f":"EH_ACIL!Z52","v":0},{"$f":"EH_ACIL!AA52","v":0},{"$f":"EH_ACIL!AB52","v":0},{"$f":"EH_ACIL!AC52","v":0},{"$f":"EH_ACIL!AD52","v":0},{"$f":"EH_ACIL!AE52","v":0},{"$f":"EH_ACIL!AF52","v":0},{"$f":"EH_ACIL!AG52","v":0},{"$f":"EH_ACIL!AH52","v":0},{"$f":"EH_ACIL!AI52","v":0},{"$f":"EH_ACIL!AJ52","v":0},{"$f":"EH_ACIL!AK52","v":0},{"$f":"EH_ACIL!AL52","v":0},{"$f":"EH_ACIL!AM52","v":0},{"$f":"EH_ACIL!AN52","v":0},{"$f":"EH_ACIL!AO52","v":0},{"$f":"EH_ACIL!AP52","v":0},{"$f":"EH_ACIL!AQ52","v":0},{"$f":"EH_ACIL!AR52","v":0},{"$f":"EH_ACIL!AS52","v":0},{"$f":"EH_ACIL!AT52","v":0},{"$f":"EH_ACIL!AU52","v":0},{"$f":"EH_ACIL!AV52","v":0},{"$f":"EH_ACIL!AW52","v":0},{"$f":"EH_ACIL!AX52","v":0},{"$f":"EH_ACIL!AY52","v":0},{"$f":"EH_ACIL!AZ52","v":0},{"$f":"EH_ACIL!BA52","v":0},{"$f":"EH_ACIL!BB52","v":0},{"$f":"EH_ACIL!BC52","v":0},{"$f":"EH_ACIL!BD52","v":0},{"$f":"EH_ACIL!BE52","v":0},{"$f":"EH_ACIL!BF52","v":0},{"$f":"EH_ACIL!BG52","v":0},{"$f":"EH_ACIL!BH52","v":0},{"$f":"EH_ACIL!BI52","v":0},{"$f":"EH_ACIL!BJ52","v":0},{"$f":"EH_ACIL!BK52","v":0},{"$f":"EH_ACIL!BL52","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2094.768475609756,2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,{"$f":"EH_ACIL!T53","v":0},{"$f":"EH_ACIL!U53","v":0},{"$f":"EH_ACIL!V53","v":0},{"$f":"EH_ACIL!W53","v":0},{"$f":"EH_ACIL!X53","v":0},{"$f":"EH_ACIL!Y53","v":0},{"$f":"EH_ACIL!Z53","v":0},{"$f":"EH_ACIL!AA53","v":0},{"$f":"EH_ACIL!AB53","v":0},{"$f":"EH_ACIL!AC53","v":0},{"$f":"EH_ACIL!AD53","v":0},{"$f":"EH_ACIL!AE53","v":0},{"$f":"EH_ACIL!AF53","v":0},{"$f":"EH_ACIL!AG53","v":0},{"$f":"EH_ACIL!AH53","v":0},{"$f":"EH_ACIL!AI53","v":0},{"$f":"EH_ACIL!AJ53","v":0},{"$f":"EH_ACIL!AK53","v":0},{"$f":"EH_ACIL!AL53","v":0},{"$f":"EH_ACIL!AM53","v":0},{"$f":"EH_ACIL!AN53","v":0},{"$f":"EH_ACIL!AO53","v":0},{"$f":"EH_ACIL!AP53","v":0},{"$f":"EH_ACIL!AQ53","v":0},{"$f":"EH_ACIL!AR53","v":0},{"$f":"EH_ACIL!AS53","v":0},{"$f":"EH_ACIL!AT53","v":0},{"$f":"EH_ACIL!AU53","v":0},{"$f":"EH_ACIL!AV53","v":0},{"$f":"EH_ACIL!AW53","v":0},{"$f":"EH_ACIL!AX53","v":0},{"$f":"EH_ACIL!AY53","v":0},{"$f":"EH_ACIL!AZ53","v":0},{"$f":"EH_ACIL!BA53","v":0},{"$f":"EH_ACIL!BB53","v":0},{"$f":"EH_ACIL!BC53","v":0},{"$f":"EH_ACIL!BD53","v":0},{"$f":"EH_ACIL!BE53","v":0},{"$f":"EH_ACIL!BF53","v":0},{"$f":"EH_ACIL!BG53","v":0},{"$f":"EH_ACIL!BH53","v":0},{"$f":"EH_ACIL!BI53","v":0},{"$f":"EH_ACIL!BJ53","v":0},{"$f":"EH_ACIL!BK53","v":0},{"$f":"EH_ACIL!BL53","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,13008.8056,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826385,{"$f":"EH_ACIL!T54","v":0},{"$f":"EH_ACIL!U54","v":0},{"$f":"EH_ACIL!V54","v":0},{"$f":"EH_ACIL!W54","v":0},{"$f":"EH_ACIL!X54","v":0},{"$f":"EH_ACIL!Y54","v":0},{"$f":"EH_ACIL!Z54","v":0},{"$f":"EH_ACIL!AA54","v":0},{"$f":"EH_ACIL!AB54","v":0},{"$f":"EH_ACIL!AC54","v":0},{"$f":"EH_ACIL!AD54","v":0},{"$f":"EH_ACIL!AE54","v":0},{"$f":"EH_ACIL!AF54","v":0},{"$f":"EH_ACIL!AG54","v":0},{"$f":"EH_ACIL!AH54","v":0},{"$f":"EH_ACIL!AI54","v":0},{"$f":"EH_ACIL!AJ54","v":0},{"$f":"EH_ACIL!AK54","v":0},{"$f":"EH_ACIL!AL54","v":0},{"$f":"EH_ACIL!AM54","v":0},{"$f":"EH_ACIL!AN54","v":0},{"$f":"EH_ACIL!AO54","v":0},{"$f":"EH_ACIL!AP54","v":0},{"$f":"EH_ACIL!AQ54","v":0},{"$f":"EH_ACIL!AR54","v":0},{"$f":"EH_ACIL!AS54","v":0},{"$f":"EH_ACIL!AT54","v":0},{"$f":"EH_ACIL!AU54","v":0},{"$f":"EH_ACIL!AV54","v":0},{"$f":"EH_ACIL!AW54","v":0},{"$f":"EH_ACIL!AX54","v":0},{"$f":"EH_ACIL!AY54","v":0},{"$f":"EH_ACIL!AZ54","v":0},{"$f":"EH_ACIL!BA54","v":0},{"$f":"EH_ACIL!BB54","v":0},{"$f":"EH_ACIL!BC54","v":0},{"$f":"EH_ACIL!BD54","v":0},{"$f":"EH_ACIL!BE54","v":0},{"$f":"EH_ACIL!BF54","v":0},{"$f":"EH_ACIL!BG54","v":0},{"$f":"EH_ACIL!BH54","v":0},{"$f":"EH_ACIL!BI54","v":0},{"$f":"EH_ACIL!BJ54","v":0},{"$f":"EH_ACIL!BK54","v":0},{"$f":"EH_ACIL!BL54","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,788369.44039982278,796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,{"$f":"EH_ACIL!T55","v":0},{"$f":"EH_ACIL!U55","v":0},{"$f":"EH_ACIL!V55","v":0},{"$f":"EH_ACIL!W55","v":0},{"$f":"EH_ACIL!X55","v":0},{"$f":"EH_ACIL!Y55","v":0},{"$f":"EH_ACIL!Z55","v":0},{"$f":"EH_ACIL!AA55","v":0},{"$f":"EH_ACIL!AB55","v":0},{"$f":"EH_ACIL!AC55","v":0},{"$f":"EH_ACIL!AD55","v":0},{"$f":"EH_ACIL!AE55","v":0},{"$f":"EH_ACIL!AF55","v":0},{"$f":"EH_ACIL!AG55","v":0},{"$f":"EH_ACIL!AH55","v":0},{"$f":"EH_ACIL!AI55","v":0},{"$f":"EH_ACIL!AJ55","v":0},{"$f":"EH_ACIL!AK55","v":0},{"$f":"EH_ACIL!AL55","v":0},{"$f":"EH_ACIL!AM55","v":0},{"$f":"EH_ACIL!AN55","v":0},{"$f":"EH_ACIL!AO55","v":0},{"$f":"EH_ACIL!AP55","v":0},{"$f":"EH_ACIL!AQ55","v":0},{"$f":"EH_ACIL!AR55","v":0},{"$f":"EH_ACIL!AS55","v":0},{"$f":"EH_ACIL!AT55","v":0},{"$f":"EH_ACIL!AU55","v":0},{"$f":"EH_ACIL!AV55","v":0},{"$f":"EH_ACIL!AW55","v":0},{"$f":"EH_ACIL!AX55","v":0},{"$f":"EH_ACIL!AY55","v":0},{"$f":"EH_ACIL!AZ55","v":0},{"$f":"EH_ACIL!BA55","v":0},{"$f":"EH_ACIL!BB55","v":0},{"$f":"EH_ACIL!BC55","v":0},{"$f":"EH_ACIL!BD55","v":0},{"$f":"EH_ACIL!BE55","v":0},{"$f":"EH_ACIL!BF55","v":0},{"$f":"EH_ACIL!BG55","v":0},{"$f":"EH_ACIL!BH55","v":0},{"$f":"EH_ACIL!BI55","v":0},{"$f":"EH_ACIL!BJ55","v":0},{"$f":"EH_ACIL!BK55","v":0},{"$f":"EH_ACIL!BL55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O243:O247)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrogen Future"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O227","v":66},65.5,64.5,63.5,62.5,{"$f":"HF_ACIL!T51","v":0},{"$f":"HF_ACIL!U51","v":0},{"$f":"HF_ACIL!V51","v":0},{"$f":"HF_ACIL!W51","v":0},{"$f":"HF_ACIL!X51","v":0},{"$f":"HF_ACIL!Y51","v":0},{"$f":"HF_ACIL!Z51","v":0},{"$f":"HF_ACIL!AA51","v":0},{"$f":"HF_ACIL!AB51","v":0},{"$f":"HF_ACIL!AC51","v":0},{"$f":"HF_ACIL!AD51","v":0},{"$f":"HF_ACIL!AE51","v":0},{"$f":"HF_ACIL!AF51","v":0},{"$f":"HF_ACIL!AG51","v":0},{"$f":"HF_ACIL!AH51","v":0},{"$f":"HF_ACIL!AI51","v":0},{"$f":"HF_ACIL!AJ51","v":0},{"$f":"HF_ACIL!AK51","v":0},{"$f":"HF_ACIL!AL51","v":0},{"$f":"HF_ACIL!AM51","v":0},{"$f":"HF_ACIL!AN51","v":0},{"$f":"HF_ACIL!AO51","v":0},{"$f":"HF_ACIL!AP51","v":0},{"$f":"HF_ACIL!AQ51","v":0},{"$f":"HF_ACIL!AR51","v":0},{"$f":"HF_ACIL!AS51","v":0},{"$f":"HF_ACIL!AT51","v":0},{"$f":"HF_ACIL!AU51","v":0},{"$f":"HF_ACIL!AV51","v":0},{"$f":"HF_ACIL!AW51","v":0},{"$f":"HF_ACIL!AX51","v":0},{"$f":"HF_ACIL!AY51","v":0},{"$f":"HF_ACIL!AZ51","v":0},{"$f":"HF_ACIL!BA51","v":0},{"$f":"HF_ACIL!BB51","v":0},{"$f":"HF_ACIL!BC51","v":0},{"$f":"HF_ACIL!BD51","v":0},{"$f":"HF_ACIL!BE51","v":0},{"$f":"HF_ACIL!BF51","v":0},{"$f":"HF_ACIL!BG51","v":0},{"$f":"HF_ACIL!BH51","v":0},{"$f":"HF_ACIL!BI51","v":0},{"$f":"HF_ACIL!BJ51","v":0},{"$f":"HF_ACIL!BK51","v":0},{"$f":"HF_ACIL!BL51","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,104,104,104,104,104,{"$f":"HF_ACIL!T52","v":0},{"$f":"HF_ACIL!U52","v":0},{"$f":"HF_ACIL!V52","v":0},{"$f":"HF_ACIL!W52","v":0},{"$f":"HF_ACIL!X52","v":0},{"$f":"HF_ACIL!Y52","v":0},{"$f":"HF_ACIL!Z52","v":0},{"$f":"HF_ACIL!AA52","v":0},{"$f":"HF_ACIL!AB52","v":0},{"$f":"HF_ACIL!AC52","v":0},{"$f":"HF_ACIL!AD52","v":0},{"$f":"HF_ACIL!AE52","v":0},{"$f":"HF_ACIL!AF52","v":0},{"$f":"HF_ACIL!AG52","v":0},{"$f":"HF_ACIL!AH52","v":0},{"$f":"HF_ACIL!AI52","v":0},{"$f":"HF_ACIL!AJ52","v":0},{"$f":"HF_ACIL!AK52","v":0},{"$f":"HF_ACIL!AL52","v":0},{"$f":"HF_ACIL!AM52","v":0},{"$f":"HF_ACIL!AN52","v":0},{"$f":"HF_ACIL!AO52","v":0},{"$f":"HF_ACIL!AP52","v":0},{"$f":"HF_ACIL!AQ52","v":0},{"$f":"HF_ACIL!AR52","v":0},{"$f":"HF_ACIL!AS52","v":0},{"$f":"HF_ACIL!AT52","v":0},{"$f":"HF_ACIL!AU52","v":0},{"$f":"HF_ACIL!AV52","v":0},{"$f":"HF_ACIL!AW52","v":0},{"$f":"HF_ACIL!AX52","v":0},{"$f":"HF_ACIL!AY52","v":0},{"$f":"HF_ACIL!AZ52","v":0},{"$f":"HF_ACIL!BA52","v":0},{"$f":"HF_ACIL!BB52","v":0},{"$f":"HF_ACIL!BC52","v":0},{"$f":"HF_ACIL!BD52","v":0},{"$f":"HF_ACIL!BE52","v":0},{"$f":"HF_ACIL!BF52","v":0},{"$f":"HF_ACIL!BG52","v":0},{"$f":"HF_ACIL!BH52","v":0},{"$f":"HF_ACIL!BI52","v":0},{"$f":"HF_ACIL!BJ52","v":0},{"$f":"HF_ACIL!BK52","v":0},{"$f":"HF_ACIL!BL52","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2094.768475609756,2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,{"$f":"HF_ACIL!T53","v":0},{"$f":"HF_ACIL!U53","v":0},{"$f":"HF_ACIL!V53","v":0},{"$f":"HF_ACIL!W53","v":0},{"$f":"HF_ACIL!X53","v":0},{"$f":"HF_ACIL!Y53","v":0},{"$f":"HF_ACIL!Z53","v":0},{"$f":"HF_ACIL!AA53","v":0},{"$f":"HF_ACIL!AB53","v":0},{"$f":"HF_ACIL!AC53","v":0},{"$f":"HF_ACIL!AD53","v":0},{"$f":"HF_ACIL!AE53","v":0},{"$f":"HF_ACIL!AF53","v":0},{"$f":"HF_ACIL!AG53","v":0},{"$f":"HF_ACIL!AH53","v":0},{"$f":"HF_ACIL!AI53","v":0},{"$f":"HF_ACIL!AJ53","v":0},{"$f":"HF_ACIL!AK53","v":0},{"$f":"HF_ACIL!AL53","v":0},{"$f":"HF_ACIL!AM53","v":0},{"$f":"HF_ACIL!AN53","v":0},{"$f":"HF_ACIL!AO53","v":0},{"$f":"HF_ACIL!AP53","v":0},{"$f":"HF_ACIL!AQ53","v":0},{"$f":"HF_ACIL!AR53","v":0},{"$f":"HF_ACIL!AS53","v":0},{"$f":"HF_ACIL!AT53","v":0},{"$f":"HF_ACIL!AU53","v":0},{"$f":"HF_ACIL!AV53","v":0},{"$f":"HF_ACIL!AW53","v":0},{"$f":"HF_ACIL!AX53","v":0},{"$f":"HF_ACIL!AY53","v":0},{"$f":"HF_ACIL!AZ53","v":0},{"$f":"HF_ACIL!BA53","v":0},{"$f":"HF_ACIL!BB53","v":0},{"$f":"HF_ACIL!BC53","v":0},{"$f":"HF_ACIL!BD53","v":0},{"$f":"HF_ACIL!BE53","v":0},{"$f":"HF_ACIL!BF53","v":0},{"$f":"HF_ACIL!BG53","v":0},{"$f":"HF_ACIL!BH53","v":0},{"$f":"HF_ACIL!BI53","v":0},{"$f":"HF_ACIL!BJ53","v":0},{"$f":"HF_ACIL!BK53","v":0},{"$f":"HF_ACIL!BL53","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,13008.8056,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826385,{"$f":"HF_ACIL!T54","v":0},{"$f":"HF_ACIL!U54","v":0},{"$f":"HF_ACIL!V54","v":0},{"$f":"HF_ACIL!W54","v":0},{"$f":"HF_ACIL!X54","v":0},{"$f":"HF_ACIL!Y54","v":0},{"$f":"HF_ACIL!Z54","v":0},{"$f":"HF_ACIL!AA54","v":0},{"$f":"HF_ACIL!AB54","v":0},{"$f":"HF_ACIL!AC54","v":0},{"$f":"HF_ACIL!AD54","v":0},{"$f":"HF_ACIL!AE54","v":0},{"$f":"HF_ACIL!AF54","v":0},{"$f":"HF_ACIL!AG54","v":0},{"$f":"HF_ACIL!AH54","v":0},{"$f":"HF_ACIL!AI54","v":0},{"$f":"HF_ACIL!AJ54","v":0},{"$f":"HF_ACIL!AK54","v":0},{"$f":"HF_ACIL!AL54","v":0},{"$f":"HF_ACIL!AM54","v":0},{"$f":"HF_ACIL!AN54","v":0},{"$f":"HF_ACIL!AO54","v":0},{"$f":"HF_ACIL!AP54","v":0},{"$f":"HF_ACIL!AQ54","v":0},{"$f":"HF_ACIL!AR54","v":0},{"$f":"HF_ACIL!AS54","v":0},{"$f":"HF_ACIL!AT54","v":0},{"$f":"HF_ACIL!AU54","v":0},{"$f":"HF_ACIL!AV54","v":0},{"$f":"HF_ACIL!AW54","v":0},{"$f":"HF_ACIL!AX54","v":0},{"$f":"HF_ACIL!AY54","v":0},{"$f":"HF_ACIL!AZ54","v":0},{"$f":"HF_ACIL!BA54","v":0},{"$f":"HF_ACIL!BB54","v":0},{"$f":"HF_ACIL!BC54","v":0},{"$f":"HF_ACIL!BD54","v":0},{"$f":"HF_ACIL!BE54","v":0},{"$f":"HF_ACIL!BF54","v":0},{"$f":"HF_ACIL!BG54","v":0},{"$f":"HF_ACIL!BH54","v":0},{"$f":"HF_ACIL!BI54","v":0},{"$f":"HF_ACIL!BJ54","v":0},{"$f":"HF_ACIL!BK54","v":0},{"$f":"HF_ACIL!BL54","v":0}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,788369.44039982278,796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,{"$f":"HF_ACIL!T55","v":0},{"$f":"HF_ACIL!U55","v":0},{"$f":"HF_ACIL!V55","v":0},{"$f":"HF_ACIL!W55","v":0},{"$f":"HF_ACIL!X55","v":0},{"$f":"HF_ACIL!Y55","v":0},{"$f":"HF_ACIL!Z55","v":0},{"$f":"HF_ACIL!AA55","v":0},{"$f":"HF_ACIL!AB55","v":0},{"$f":"HF_ACIL!AC55","v":0},{"$f":"HF_ACIL!AD55","v":0},{"$f":"HF_ACIL!AE55","v":0},{"$f":"HF_ACIL!AF55","v":0},{"$f":"HF_ACIL!AG55","v":0},{"$f":"HF_ACIL!AH55","v":0},{"$f":"HF_ACIL!AI55","v":0},{"$f":"HF_ACIL!AJ55","v":0},{"$f":"HF_ACIL!AK55","v":0},{"$f":"HF_ACIL!AL55","v":0},{"$f":"HF_ACIL!AM55","v":0},{"$f":"HF_ACIL!AN55","v":0},{"$f":"HF_ACIL!AO55","v":0},{"$f":"HF_ACIL!AP55","v":0},{"$f":"HF_ACIL!AQ55","v":0},{"$f":"HF_ACIL!AR55","v":0},{"$f":"HF_ACIL!AS55","v":0},{"$f":"HF_ACIL!AT55","v":0},{"$f":"HF_ACIL!AU55","v":0},{"$f":"HF_ACIL!AV55","v":0},{"$f":"HF_ACIL!AW55","v":0},{"$f":"HF_ACIL!AX55","v":0},{"$f":"HF_ACIL!AY55","v":0},{"$f":"HF_ACIL!AZ55","v":0},{"$f":"HF_ACIL!BA55","v":0},{"$f":"HF_ACIL!BB55","v":0},{"$f":"HF_ACIL!BC55","v":0},{"$f":"HF_ACIL!BD55","v":0},{"$f":"HF_ACIL!BE55","v":0},{"$f":"HF_ACIL!BF55","v":0},{"$f":"HF_ACIL!BG55","v":0},{"$f":"HF_ACIL!BH55","v":0},{"$f":"HF_ACIL!BI55","v":0},{"$f":"HF_ACIL!BJ55","v":0},{"$f":"HF_ACIL!BK55","v":0},{"$f":"HF_ACIL!BL55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O251:O255)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity Dominates"]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O227","v":66},65.5,64.5,63.5,62.5,{"$f":"ED_ACIL!T51","v":68.657999921059357},{"$f":"ED_ACIL!U51","v":68.146130813627479},{"$f":"ED_ACIL!V51","v":67.430734873650707},{"$f":"ED_ACIL!W51","v":66.625590975990548},{"$f":"ED_ACIL!X51","v":65.610424618316017},{"$f":"ED_ACIL!Y51","v":64.661796698187857},{"$f":"ED_ACIL!Z51","v":63.39567763682011},{"$f":"ED_ACIL!AA51","v":61.629568406953766},{"$f":"ED_ACIL!AB51","v":59.178063013616402},{"$f":"ED_ACIL!AC51","v":55.350922125135767},{"$f":"ED_ACIL!AD51","v":50.766352155291138},{"$f":"ED_ACIL!AE51","v":45.624520396978873},{"$f":"ED_ACIL!AF51","v":40.379484507858855},{"$f":"ED_ACIL!AG51","v":35.104464231245167},{"$f":"ED_ACIL!AH51","v":30.033358182733629},{"$f":"ED_ACIL!AI51","v":26.150118396912525},{"$f":"ED_ACIL!AJ51","v":22.485061139239193},{"$f":"ED_ACIL!AK51","v":18.923615384659893},{"$f":"ED_ACIL!AL51","v":15.585757467850065},{"$f":"ED_ACIL!AM51","v":12.194056655536901},{"$f":"ED_ACIL!AN51","v":9.1327397696295929},{"$f":"ED_ACIL!AO51","v":6.5830294138886094},{"$f":"ED_ACIL!AP51","v":4.7284053803758654},{"$f":"ED_ACIL!AQ51","v":4.2564516588752319},{"$f":"ED_ACIL!AR51","v":3.9562496288651943},{"$f":"ED_ACIL!AS51","v":3.9412158802755064},{"$f":"ED_ACIL!AT51","v":3.9262392599304592},{"$f":"ED_ACIL!AU51","v":3.9113195507427232},{"$f":"ED_ACIL!AV51","v":3.8368852227137453},{"$f":"ED_ACIL!AW51","v":2.7663871571485488},{"$f":"ED_ACIL!AX51","v":2.6517069156407724},{"$f":"ED_ACIL!AY51","v":2.6373753355230405},{"$f":"ED_ACIL!AZ51","v":2.4892264169587257},{"$f":"ED_ACIL!BA51","v":2.4797673565742824},{"$f":"ED_ACIL!BB51","v":2.1991638371555382},{"$f":"ED_ACIL!BC51","v":1.7255288691021236},{"$f":"ED_ACIL!BD51","v":1.0586140271869353},{"$f":"ED_ACIL!BE51","v":0},{"$f":"ED_ACIL!BF51","v":0},{"$f":"ED_ACIL!BG51","v":0},{"$f":"ED_ACIL!BH51","v":0},{"$f":"ED_ACIL!BI51","v":0},{"$f":"ED_ACIL!BJ51","v":0},{"$f":"ED_ACIL!BK51","v":0},{"$f":"ED_ACIL!BL51","v":0}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,104,104,104,104,104,{"$f":"ED_ACIL!T52","v":103.99667635101638},{"$f":"ED_ACIL!U52","v":103.22134520299457},{"$f":"ED_ACIL!V52","v":102.13773076450033},{"$f":"ED_ACIL!W52","v":100.91817456657391},{"$f":"ED_ACIL!X52","v":99.380496113037481},{"$f":"ED_ACIL!Y52","v":97.943603822255128},{"$f":"ED_ACIL!Z52","v":96.025805832242213},{"$f":"ED_ACIL!AA52","v":93.350669792885839},{"$f":"ED_ACIL!AB52","v":89.637360152977777},{"$f":"ED_ACIL!AC52","v":83.840367336602696},{"$f":"ED_ACIL!AD52","v":76.896092235220394},{"$f":"ED_ACIL!AE52","v":69.10772942483564},{"$f":"ED_ACIL!AF52","v":61.163042710433267},{"$f":"ED_ACIL!AG52","v":53.172938467915479},{"$f":"ED_ACIL!AH52","v":45.491704306199473},{"$f":"ED_ACIL!AI52","v":39.609738160029274},{"$f":"ED_ACIL!AJ52","v":34.058254372671136},{"$f":"ED_ACIL!AK52","v":28.663711538528958},{"$f":"ED_ACIL!AL52","v":23.607838517478779},{"$f":"ED_ACIL!AM52","v":18.470409345886779},{"$f":"ED_ACIL!AN52","v":13.833414651056591},{"$f":"ED_ACIL!AO52","v":9.9713533769195131},{"$f":"ED_ACIL!AP52","v":7.162143443804621},{"$f":"ED_ACIL!AQ52","v":6.4472723656492485},{"$f":"ED_ACIL!AR52","v":5.99255458489875},{"$f":"ED_ACIL!AS52","v":5.9697828774761348},{"$f":"ED_ACIL!AT52","v":5.9470977025417255},{"$f":"ED_ACIL!AU52","v":5.9244987312720667},{"$f":"ED_ACIL!AV52","v":5.8117526167575857},{"$f":"ED_ACIL!AW52","v":4.1902628997985376},{"$f":"ED_ACIL!AX52","v":4.0165560633970525},{"$f":"ED_ACIL!AY52","v":3.9948479346893118},{"$f":"ED_ACIL!AZ52","v":3.7704458962757172},{"$f":"ED_ACIL!BA52","v":3.7561182018698696},{"$f":"ED_ACIL!BB52","v":3.3310864003973597},{"$f":"ED_ACIL!BC52","v":2.6136687281988049},{"$f":"ED_ACIL!BD52","v":1.6034888941213874},{"$f":"ED_ACIL!BE52","v":0},{"$f":"ED_ACIL!BF52","v":0},{"$f":"ED_ACIL!BG52","v":0},{"$f":"ED_ACIL!BH52","v":0},{"$f":"ED_ACIL!BI52","v":0},{"$f":"ED_ACIL!BJ52","v":0},{"$f":"ED_ACIL!BK52","v":0},{"$f":"ED_ACIL!BL52","v":0}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,2094.768475609756,2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,{"$f":"ED_ACIL!T53","v":2352.3709891574726},{"$f":"ED_ACIL!U53","v":2334.8332508028293},{"$f":"ED_ACIL!V53","v":2310.3222447016128},{"$f":"ED_ACIL!W53","v":2282.7362802236116},{"$f":"ED_ACIL!X53","v":2247.9544938082204},{"$f":"ED_ACIL!Y53","v":2215.4524576087974},{"$f":"ED_ACIL!Z53","v":2172.0724909304026},{"$f":"ED_ACIL!AA53","v":2111.5617839363513},{"$f":"ED_ACIL!AB53","v":2027.5679278135335},{"$f":"ED_ACIL!AC53","v":1896.4418360568354},{"$f":"ED_ACIL!AD53","v":1739.364592221815},{"$f":"ED_ACIL!AE53","v":1563.1943589891353},{"$f":"ED_ACIL!AF53","v":1383.4881298994178},{"$f":"ED_ACIL!AG53","v":1202.7545710979571},{"$f":"ED_ACIL!AH53","v":1029.007553049438},{"$f":"ED_ACIL!AI53","v":895.95939221442165},{"$f":"ED_ACIL!AJ53","v":770.38663483051027},{"$f":"ED_ACIL!AK53","v":648.36383075577828},{"$f":"ED_ACIL!AL53","v":534.00162768460143},{"$f":"ED_ACIL!AM53","v":417.79465101821478},{"$f":"ED_ACIL!AN53","v":312.90733942588582},{"$f":"ED_ACIL!AO53","v":225.54876972540501},{"$f":"ED_ACIL!AP53","v":162.00535486849461},{"$f":"ED_ACIL!AQ53","v":145.83520362669498},{"$f":"ED_ACIL!AR53","v":135.54963534486703},{"$f":"ED_ACIL!AS53","v":135.03454673055654},{"$f":"ED_ACIL!AT53","v":134.52141545298042},{"$f":"ED_ACIL!AU53","v":134.0102340742591},{"$f":"ED_ACIL!AV53","v":131.45995364001809},{"$f":"ED_ACIL!AW53","v":94.782383709636846},{"$f":"ED_ACIL!AX53","v":90.853191576707843},{"$f":"ED_ACIL!AY53","v":90.362160766947866},{"$f":"ED_ACIL!AZ53","v":85.286259655548733},{"$f":"ED_ACIL!BA53","v":84.962171868857652},{"$f":"ED_ACIL!BB53","v":75.348090781510493},{"$f":"ED_ACIL!BC53","v":59.120336410855806},{"$f":"ED_ACIL!BD53","v":36.270397173423589},{"$f":"ED_ACIL!BE53","v":0},{"$f":"ED_ACIL!BF53","v":0},{"$f":"ED_ACIL!BG53","v":0},{"$f":"ED_ACIL!BH53","v":0},{"$f":"ED_ACIL!BI53","v":0},{"$f":"ED_ACIL!BJ53","v":0},{"$f":"ED_ACIL!BK53","v":0},{"$f":"ED_ACIL!BL53","v":0}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,13008.8056,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826385,{"$f":"ED_ACIL!T54","v":14244.220523894408},{"$f":"ED_ACIL!U54","v":14437.24364179883},{"$f":"ED_ACIL!V54","v":14625.494667231635},{"$f":"ED_ACIL!W54","v":14807.992688562708},{"$f":"ED_ACIL!X54","v":14980.760717808458},{"$f":"ED_ACIL!Y54","v":15168.837674937224},{"$f":"ED_ACIL!Z54","v":15343.162324237475},{"$f":"ED_ACIL!AA54","v":15493.789674940526},{"$f":"ED_ACIL!AB54","v":15610.814516240764},{"$f":"ED_ACIL!AC54","v":15670.371258175801},{"$f":"ED_ACIL!AD54","v":15606.689773143098},{"$f":"ED_ACIL!AE54","v":15540.263014050526},{"$f":"ED_ACIL!AF54","v":15471.101961994324},{"$f":"ED_ACIL!AG54","v":15395.217554146346},{"$f":"ED_ACIL!AH54","v":15307.636683929761},{"$f":"ED_ACIL!AI54","v":15194.406137194042},{"$f":"ED_ACIL!AJ54","v":15012.628512645266},{"$f":"ED_ACIL!AK54","v":14688.577998594685},{"$f":"ED_ACIL!AL54","v":14252.823686600306},{"$f":"ED_ACIL!AM54","v":13868.812391853906},{"$f":"ED_ACIL!AN54","v":13606.337142286491},{"$f":"ED_ACIL!AO54","v":13410.911793717345},{"$f":"ED_ACIL!AP54","v":13205.268146542476},{"$f":"ED_ACIL!AQ54","v":12940.447073956306},{"$f":"ED_ACIL!AR54","v":12568.68528566048},{"$f":"ED_ACIL!AS54","v":12197.410544517837},{"$f":"ED_ACIL!AT54","v":11925.620902339766},{"$f":"ED_ACIL!AU54","v":11722.918418730407},{"$f":"ED_ACIL!AV54","v":11522.026745055486},{"$f":"ED_ACIL!AW54","v":11255.938638075264},{"$f":"ED_ACIL!AX54","v":10932.914883522963},{"$f":"ED_ACIL!AY54","v":10658.18322398887},{"$f":"ED_ACIL!AZ54","v":10479.550491092914},{"$f":"ED_ACIL!BA54","v":10338.632289128542},{"$f":"ED_ACIL!BB54","v":10177.277759972028},{"$f":"ED_ACIL!BC54","v":9948.5686489321397},{"$f":"ED_ACIL!BD54","v":9663.7743743364117},{"$f":"ED_ACIL!BE54","v":9401.1192768390665},{"$f":"ED_ACIL!BF54","v":9363.5147997317108},{"$f":"ED_ACIL!BG54","v":9326.0607405327846},{"$f":"ED_ACIL!BH54","v":9288.7564975706537},{"$f":"ED_ACIL!BI54","v":9251.6014715803703},{"$f":"ED_ACIL!BJ54","v":9214.5950656940495},{"$f":"ED_ACIL!BK54","v":9177.7366854312731},{"$f":"ED_ACIL!BL54","v":9141.0257386895482}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,788369.44039982278,796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,{"$f":"ED_ACIL!T55","v":839045.18480000005},{"$f":"ED_ACIL!U55","v":832789.81309776008},{"$f":"ED_ACIL!V55","v":824047.21180798858},{"$f":"ED_ACIL!W55","v":814207.83240311826},{"$f":"ED_ACIL!X55","v":801801.84263998643},{"$f":"ED_ACIL!Y55","v":790208.99563795445},{"$f":"ED_ACIL!Z55","v":774736.20145453024},{"$f":"ED_ACIL!AA55","v":753153.20388900302},{"$f":"ED_ACIL!AB55","v":723194.22171422478},{"$f":"ED_ACIL!AC55","v":676424.08367171069},{"$f":"ED_ACIL!AD55","v":620397.67215375823},{"$f":"ED_ACIL!AE55","v":557561.160999574},{"$f":"ED_ACIL!AF55","v":493463.42858777562},{"$f":"ED_ACIL!AG55","v":428999.26755914208},{"$f":"ED_ACIL!AH55","v":367027.07034241734},{"$f":"ED_ACIL!AI55","v":319571.36747511616},{"$f":"ED_ACIL!AJ55","v":274781.99627871072},{"$f":"ED_ACIL!AK55","v":231258.82469285163},{"$f":"ED_ACIL!AL55","v":190468.04115901879},{"$f":"ED_ACIL!AM55","v":149019.26260261453},{"$f":"ED_ACIL!AN55","v":111607.98940472459},{"$f":"ED_ACIL!AO55","v":80448.879044986636},{"$f":"ED_ACIL!AP55","v":57784.173304615688},{"$f":"ED_ACIL!AQ55","v":52016.593446058148},{"$f":"ED_ACIL!AR55","v":48347.930390963127},{"$f":"ED_ACIL!AS55","v":48164.208255477468},{"$f":"ED_ACIL!AT55","v":47981.184264106654},{"$f":"ED_ACIL!AU55","v":47798.855763903048},{"$f":"ED_ACIL!AV55","v":46889.220112000214},{"$f":"ED_ACIL!AW55","v":33807.041075574612},{"$f":"ED_ACIL!AX55","v":32405.57431948743},{"$f":"ED_ACIL!AY55","v":32230.433137073378},{"$f":"ED_ACIL!AZ55","v":30419.957491152498},{"$f":"ED_ACIL!BA55","v":30304.361652686119},{"$f":"ED_ACIL!BB55","v":26875.20507840591},{"$f":"ED_ACIL!BC55","v":21087.079299107969},{"$f":"ED_ACIL!BD55","v":12936.948397771359},{"$f":"ED_ACIL!BE55","v":0},{"$f":"ED_ACIL!BF55","v":0},{"$f":"ED_ACIL!BG55","v":0},{"$f":"ED_ACIL!BH55","v":0},{"$f":"ED_ACIL!BI55","v":0},{"$f":"ED_ACIL!BJ55","v":0},{"$f":"ED_ACIL!BK55","v":0},{"$f":"ED_ACIL!BL55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O259:O263)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,855814.430989324,849733.25746637839,841152.59718556004,831466.10513744713,819195.54877233447,807755.89117102092,792410.85775316716,770913.5355860797,740981.41958144563,694130.08805540507,637871.38896351366,574779.35062243545,510419.56120688765,445685.51708708552,383439.23964188545,335727.49286108156,290621.55474169843,246643.35384912527,205294.06006928903,163336.53411148809,125550.20004085766,94101.893991220189,71163.337354850839,65113.579447665674,61062.114116182238,60506.56434548361,60051.199918861872,59665.620234989728,58552.355448535192,45164.71874741646,43436.010657566141,42985.61074509941,40991.053914214193,40734.191999241964,37133.361179397005,31099.107482048265,22639.655272202501,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482]
[]
[null,"Opex scenarios"]
[null,"Opex reduction based on customer base reduction"]
[null,"Average customer base reduction from \"Data_used\" tab",null,null,null,null,null,null,null,null,null,null,null,null,7272.1692860202165,8133.8900273019681,9240.1689012817806,9927.8694364661351,10248.926290435484,{"$f":"T224-S224","v":13628.830278275651},{"$f":"U224-T224","v":-6081.1735229456099},-8580.6602808183525,-9686.4920481129084,{"$f":"X224-W224","v":-12270.556365112658},-11439.657601313549,-15345.03341785376,-21497.322167087463,-29932.116004634066,-46851.331526040565,-56258.699091891409,-63092.038341078209,-64359.789415547799,-64734.044119802129,-62246.277445200074,-47711.746780803893,-45105.938119383121,-43978.200892573164,-41349.29377983624,-41957.525957800943,-37786.33407063043,-31448.306049637467,-22938.556636369351,-6049.7579071851651,-4051.4653314834359,-555.54977069862798,-455.36442662173795,-385.57968387214351,-1113.2647864545361,-13387.636701118732,-1728.7080898503191,-450.39991246673162,-1994.5568308852162,-256.86191497222899,-3600.8308198449595,-6034.2536973487404,-8459.4522098457637,-13238.535995363434,-37.604477107355706,-37.454059198926188,-37.304242962130957,-37.15502599028332,-37.006405886320863,-36.858380262776336,-36.710946741724911]
[null,"Network opex after reductions in prior periods",null,null,null,null,null,null,null,null,null,null,{"$f":"T269*T224/1000000","v":68.50868333881354},null,{"$f":"IF(O268<0,O268/1000*Dashboard!$O$19,0)/1000000","v":0},{"$f":"IF(P268<0,P268/1000*Dashboard!$O$19,0)/1000000","v":0},{"$f":"IF(Q268<0,Q268/1000*Dashboard!$O$19,0)/1000000","v":0},{"$f":"IF(R268<0,R268/1000*Dashboard!$O$19,0)/1000000","v":0},{"$f":"IF(S268<0,S268/1000*Dashboard!$O$19,0)/1000000","v":0},{"$f":"CHOOSE(MATCH($C$272,Opex,0),T290,T300,T310,T320,T330)+S270","v":80.050862497863363},79.838021424560267,79.537698314731614,79.198671093047665,78.769201620268731,78.368813604222751,77.831737434597869,77.07933115874981,76.031707098587617,74.391910495176191,69.041461183060406,62.713006003315677,55.784790724165852,48.737679682104634,41.745797890615819,35.47762958476514,30.526947087302517,25.828480996615163,21.315097512758591,17.000629989603091,12.779537648385748,11.678846936648434,10.875997454375501,10.664255927624033,9.7433711022549048,9.2192564220833475,9.1381149730433293,9.0712636948558369,9.0322994273299386,8.5637321427907764,6.4333500814160303,6.2220502192725675,6.1028105650455942,5.866677227002981,5.7406481483084093,5.5294492689011889,5.2333684415566069,3.1106188687480198,3.1093027120492422,3.1079918199772862,3.1066861714735978,3.105385745563936,3.104090521357918,3.1028004780487208,3.1015155949127546]
[null,"Cumulative network opex reduction",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($O$269:O269)","v":0},{"$f":"SUM($O$269:P269)","v":0},{"$f":"SUM($O$269:Q269)","v":0},{"$f":"SUM($O$269:R269)","v":0},{"$f":"SUM($O$269:S269)","v":0},{"$f":"IF(OR(T268<Dashboard!$C$24,Price_path_AA6!T8>Dashboard!$C$8),(Active_Scenario!T269),0)+S270","v":0},{"$f":"IF(OR(U268<Dashboard!$C$24,Price_path_AA6!U8>Dashboard!$C$8),(Active_Scenario!U269/Active_Scenario!U224*Active_Scenario!U268)-U268*Dashboard!$C$26/1000000000,0)+T270","v":0},{"$f":"IF(OR(V268<Dashboard!$C$24,Price_path_AA6!V8>Dashboard!$C$8),(Active_Scenario!V269/Active_Scenario!V224*Active_Scenario!V268)-V268*Dashboard!$C$26/1000000000,0)+U270","v":0},{"$f":"IF(OR(W268<Dashboard!$C$24,Price_path_AA6!W8>Dashboard!$C$8),(Active_Scenario!W269/Active_Scenario!W224*Active_Scenario!W268)-W268*Dashboard!$C$26/1000000000,0)+V270","v":0},{"$f":"IF(OR(X268<Dashboard!$C$24,Price_path_AA6!X8>Dashboard!$C$8),(Active_Scenario!X269/Active_Scenario!X224*Active_Scenario!X268)-X268*Dashboard!$C$26/1000000000,0)+W270","v":0},{"$f":"IF(OR(Y268<Dashboard!$C$24,Price_path_AA6!Y8>Dashboard!$C$8),(Active_Scenario!Y269/Active_Scenario!Y224*Active_Scenario!Y268)-Y268*Dashboard!$C$26/1000000000,0)+X270","v":0},{"$f":"IF(OR(Z268<Dashboard!$C$24,Price_path_AA6!Z8>Dashboard!$C$8),(Active_Scenario!Z269/Active_Scenario!Z224*Active_Scenario!Z268)-Z268*Dashboard!$C$26/1000000000,0)+Y270","v":0},{"$f":"IF(OR(AA268<Dashboard!$C$24,Price_path_AA6!AA8>Dashboard!$C$8),(Active_Scenario!AA269/Active_Scenario!AA224*Active_Scenario!AA268)-AA268*Dashboard!$C$26/1000000000,0)+Z270","v":0},{"$f":"IF(OR(AB268<Dashboard!$C$24,Price_path_AA6!AB8>Dashboard!$C$8),(Active_Scenario!AB269/Active_Scenario!AB224*Active_Scenario!AB268)-AB268*Dashboard!$C$26/1000000000,0)+AA270","v":0},{"$f":"IF(OR(AC268<Dashboard!$C$24,Price_path_AA6!AC8>Dashboard!$C$8),(Active_Scenario!AC269/Active_Scenario!AC224*Active_Scenario!AC268)-AC268*Dashboard!$C$26/1000000000,0)+AB270","v":-3.3813948438995878},{"$f":"IF(OR(AD268<Dashboard!$C$24,Price_path_AA6!AD8>Dashboard!$C$8),(Active_Scenario!AD269/Active_Scenario!AD224*Active_Scenario!AD268)-AD268*Dashboard!$C$26/1000000000,0)+AC270","v":-7.501628681706582},{"$f":"IF(OR(AE268<Dashboard!$C$24,Price_path_AA6!AE8>Dashboard!$C$8),(Active_Scenario!AE269/Active_Scenario!AE224*Active_Scenario!AE268)-AE268*Dashboard!$C$26/1000000000,0)+AD270","v":-12.177251331312229},{"$f":"IF(OR(AF268<Dashboard!$C$24,Price_path_AA6!AF8>Dashboard!$C$8),(Active_Scenario!AF269/Active_Scenario!AF224*Active_Scenario!AF268)-AF268*Dashboard!$C$26/1000000000,0)+AE270","v":-16.95867082918037},{"$f":"IF(OR(AG268<Dashboard!$C$24,Price_path_AA6!AG8>Dashboard!$C$8),(Active_Scenario!AG269/Active_Scenario!AG224*Active_Scenario!AG268)-AG268*Dashboard!$C$26/1000000000,0)+AF270","v":-21.771932910087191},{"$f":"IF(OR(AH268<Dashboard!$C$24,Price_path_AA6!AH8>Dashboard!$C$8),(Active_Scenario!AH269/Active_Scenario!AH224*Active_Scenario!AH268)-AH268*Dashboard!$C$26/1000000000,0)+AG270","v":-26.370190078609731},{"$f":"IF(OR(AI268<Dashboard!$C$24,Price_path_AA6!AI8>Dashboard!$C$8),(Active_Scenario!AI269/Active_Scenario!AI224*Active_Scenario!AI268)-AI268*Dashboard!$C$26/1000000000,0)+AH270","v":-29.742164741893944},{"$f":"IF(OR(AJ268<Dashboard!$C$24,Price_path_AA6!AJ8>Dashboard!$C$8),(Active_Scenario!AJ269/Active_Scenario!AJ224*Active_Scenario!AJ268)-AJ268*Dashboard!$C$26/1000000000,0)+AI270","v":-32.901393801341221},{"$f":"IF(OR(AK268<Dashboard!$C$24,Price_path_AA6!AK8>Dashboard!$C$8),(Active_Scenario!AK269/Active_Scenario!AK224*Active_Scenario!AK268)-AK268*Dashboard!$C$26/1000000000,0)+AJ270","v":-35.967552002903531},{"$f":"IF(OR(AL268<Dashboard!$C$24,Price_path_AA6!AL8>Dashboard!$C$8),(Active_Scenario!AL269/Active_Scenario!AL224*Active_Scenario!AL268)-AL268*Dashboard!$C$26/1000000000,0)+AK270","v":-38.813506117536001},{"$f":"IF(OR(AM268<Dashboard!$C$24,Price_path_AA6!AM8>Dashboard!$C$8),(Active_Scenario!AM269/Active_Scenario!AM224*Active_Scenario!AM268)-AM268*Dashboard!$C$26/1000000000,0)+AL270","v":-41.712076766281278},{"$f":"IF(OR(AN268<Dashboard!$C$24,Price_path_AA6!AN8>Dashboard!$C$8),(Active_Scenario!AN269/Active_Scenario!AN224*Active_Scenario!AN268)-AN268*Dashboard!$C$26/1000000000,0)+AM270","v":-41.712076766281278},{"$f":"IF(OR(AO268<Dashboard!$C$24,Price_path_AA6!AO8>Dashboard!$C$8),(Active_Scenario!AO269/Active_Scenario!AO224*Active_Scenario!AO268)-AO268*Dashboard!$C$26/1000000000,0)+AN270","v":-41.712076766281278},{"$f":"IF(OR(AP268<Dashboard!$C$24,Price_path_AA6!AP8>Dashboard!$C$8),(Active_Scenario!AP269/Active_Scenario!AP224*Active_Scenario!AP268)-AP268*Dashboard!$C$26/1000000000,0)+AO270","v":-41.712076766281278},{"$f":"IF(OR(AQ268<Dashboard!$C$24,Price_path_AA6!AQ8>Dashboard!$C$8),(Active_Scenario!AQ269/Active_Scenario!AQ224*Active_Scenario!AQ268)-AQ268*Dashboard!$C$26/1000000000,0)+AP270","v":-42.491160305048489},{"$f":"IF(OR(AR268<Dashboard!$C$24,Price_path_AA6!AR8>Dashboard!$C$8),(Active_Scenario!AR269/Active_Scenario!AR224*Active_Scenario!AR268)-AR268*Dashboard!$C$26/1000000000,0)+AQ270","v":-42.995830743245591},{"$f":"IF(OR(AS268<Dashboard!$C$24,Price_path_AA6!AS8>Dashboard!$C$8),(Active_Scenario!AS269/Active_Scenario!AS224*Active_Scenario!AS268)-AS268*Dashboard!$C$26/1000000000,0)+AR270","v":-43.06103443735384},{"$f":"IF(OR(AT268<Dashboard!$C$24,Price_path_AA6!AT8>Dashboard!$C$8),(Active_Scenario!AT269/Active_Scenario!AT224*Active_Scenario!AT268)-AT268*Dashboard!$C$26/1000000000,0)+AS270","v":-43.114390426605802},{"$f":"IF(OR(AU268<Dashboard!$C$24,Price_path_AA6!AU8>Dashboard!$C$8),(Active_Scenario!AU269/Active_Scenario!AU224*Active_Scenario!AU268)-AU268*Dashboard!$C$26/1000000000,0)+AT270","v":-43.114390426605802},{"$f":"IF(OR(AV268<Dashboard!$C$24,Price_path_AA6!AV8>Dashboard!$C$8),(Active_Scenario!AV269/Active_Scenario!AV224*Active_Scenario!AV268)-AV268*Dashboard!$C$26/1000000000,0)+AU270","v":-43.114390426605802},{"$f":"IF(OR(AW268<Dashboard!$C$24,Price_path_AA6!AW8>Dashboard!$C$8),(Active_Scenario!AW269/Active_Scenario!AW224*Active_Scenario!AW268)-AW268*Dashboard!$C$26/1000000000,0)+AV270","v":-45.184267704835769},{"$f":"IF(OR(AX268<Dashboard!$C$24,Price_path_AA6!AX8>Dashboard!$C$8),(Active_Scenario!AX269/Active_Scenario!AX224*Active_Scenario!AX268)-AX268*Dashboard!$C$26/1000000000,0)+AW270","v":-45.379803570042903},{"$f":"IF(OR(AY268<Dashboard!$C$24,Price_path_AA6!AY8>Dashboard!$C$8),(Active_Scenario!AY269/Active_Scenario!AY224*Active_Scenario!AY268)-AY268*Dashboard!$C$26/1000000000,0)+AX270","v":-45.429233735188895},{"$f":"IF(OR(AZ268<Dashboard!$C$24,Price_path_AA6!AZ8>Dashboard!$C$8),(Active_Scenario!AZ269/Active_Scenario!AZ224*Active_Scenario!AZ268)-AZ268*Dashboard!$C$26/1000000000,0)+AY270","v":-45.65637690620747},{"$f":"IF(OR(BA268<Dashboard!$C$24,Price_path_AA6!BA8>Dashboard!$C$8),(Active_Scenario!BA269/Active_Scenario!BA224*Active_Scenario!BA268)-BA268*Dashboard!$C$26/1000000000,0)+AZ270","v":-45.65637690620747},{"$f":"IF(OR(BB268<Dashboard!$C$24,Price_path_AA6!BB8>Dashboard!$C$8),(Active_Scenario!BB269/Active_Scenario!BB224*Active_Scenario!BB268)-BB268*Dashboard!$C$26/1000000000,0)+BA270","v":-45.65637690620747},{"$f":"IF(OR(BC268<Dashboard!$C$24,Price_path_AA6!BC8>Dashboard!$C$8),(Active_Scenario!BC269/Active_Scenario!BC224*Active_Scenario!BC268)-BC268*Dashboard!$C$26/1000000000,0)+BB270","v":-45.65637690620747},{"$f":"IF(OR(BD268<Dashboard!$C$24,Price_path_AA6!BD8>Dashboard!$C$8),(Active_Scenario!BD269/Active_Scenario!BD224*Active_Scenario!BD268)-BD268*Dashboard!$C$26/1000000000,0)+BC270","v":-47.315777719178328},{"$f":"IF(OR(BE268<Dashboard!$C$24,Price_path_AA6!BE8>Dashboard!$C$8),(Active_Scenario!BE269/Active_Scenario!BE224*Active_Scenario!BE268)-BE268*Dashboard!$C$26/1000000000,0)+BD270","v":-47.315777719178328},{"$f":"IF(OR(BF268<Dashboard!$C$24,Price_path_AA6!BF8>Dashboard!$C$8),(Active_Scenario!BF269/Active_Scenario!BF224*Active_Scenario!BF268)-BF268*Dashboard!$C$26/1000000000,0)+BE270","v":-47.315777719178328},{"$f":"IF(OR(BG268<Dashboard!$C$24,Price_path_AA6!BG8>Dashboard!$C$8),(Active_Scenario!BG269/Active_Scenario!BG224*Active_Scenario!BG268)-BG268*Dashboard!$C$26/1000000000,0)+BF270","v":-47.315777719178328},{"$f":"IF(OR(BH268<Dashboard!$C$24,Price_path_AA6!BH8>Dashboard!$C$8),(Active_Scenario!BH269/Active_Scenario!BH224*Active_Scenario!BH268)-BH268*Dashboard!$C$26/1000000000,0)+BG270","v":-47.315777719178328},{"$f":"IF(OR(BI268<Dashboard!$C$24,Price_path_AA6!BI8>Dashboard!$C$8),(Active_Scenario!BI269/Active_Scenario!BI224*Active_Scenario!BI268)-BI268*Dashboard!$C$26/1000000000,0)+BH270","v":-47.315777719178328},{"$f":"IF(OR(BJ268<Dashboard!$C$24,Price_path_AA6!BJ8>Dashboard!$C$8),(Active_Scenario!BJ269/Active_Scenario!BJ224*Active_Scenario!BJ268)-BJ268*Dashboard!$C$26/1000000000,0)+BI270","v":-47.315777719178328},{"$f":"IF(OR(BK268<Dashboard!$C$24,Price_path_AA6!BK8>Dashboard!$C$8),(Active_Scenario!BK269/Active_Scenario!BK224*Active_Scenario!BK268)-BK268*Dashboard!$C$26/1000000000,0)+BJ270","v":-47.315777719178328},{"$f":"IF(OR(BL268<Dashboard!$C$24,Price_path_AA6!BL8>Dashboard!$C$8),(Active_Scenario!BL269/Active_Scenario!BL224*Active_Scenario!BL268)-BL268*Dashboard!$C$26/1000000000,0)+BK270","v":-47.315777719178328}]
[null,"Cost reduction flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T268<=Dashboard!$C$24,S271=1),1,0)","v":0},{"$f":"IF(OR(U268<=Dashboard!$C$24,T271=1),1,0)","v":0},{"$f":"IF(OR(V268<=Dashboard!$C$24,U271=1),1,0)","v":0},{"$f":"IF(OR(W268<=Dashboard!$C$24,V271=1),1,0)","v":0},{"$f":"IF(OR(X268<=Dashboard!$C$24,W271=1),1,0)","v":0},{"$f":"IF(OR(Y268<=Dashboard!$C$24,X271=1),1,0)","v":0},{"$f":"IF(OR(Z268<=Dashboard!$C$24,Y271=1),1,0)","v":0},{"$f":"IF(OR(AA268<=Dashboard!$C$24,Z271=1),1,0)","v":0},{"$f":"IF(OR(AB268<=Dashboard!$C$24,AA271=1),1,0)","v":0},{"$f":"IF(OR(AC268<=Dashboard!$C$24,AB271=1),1,0)","v":1},{"$f":"IF(OR(AD268<=Dashboard!$C$24,AC271=1),1,0)","v":1},{"$f":"IF(OR(AE268<=Dashboard!$C$24,AD271=1),1,0)","v":1},{"$f":"IF(OR(AF268<=Dashboard!$C$24,AE271=1),1,0)","v":1},{"$f":"IF(OR(AG268<=Dashboard!$C$24,AF271=1),1,0)","v":1},{"$f":"IF(OR(AH268<=Dashboard!$C$24,AG271=1),1,0)","v":1},{"$f":"IF(OR(AI268<=Dashboard!$C$24,AH271=1),1,0)","v":1},{"$f":"IF(OR(AJ268<=Dashboard!$C$24,AI271=1),1,0)","v":1},{"$f":"IF(OR(AK268<=Dashboard!$C$24,AJ271=1),1,0)","v":1},{"$f":"IF(OR(AL268<=Dashboard!$C$24,AK271=1),1,0)","v":1},{"$f":"IF(OR(AM268<=Dashboard!$C$24,AL271=1),1,0)","v":1},{"$f":"IF(OR(AN268<=Dashboard!$C$24,AM271=1),1,0)","v":1},{"$f":"IF(OR(AO268<=Dashboard!$C$24,AN271=1),1,0)","v":1},{"$f":"IF(OR(AP268<=Dashboard!$C$24,AO271=1),1,0)","v":1},{"$f":"IF(OR(AQ268<=Dashboard!$C$24,AP271=1),1,0)","v":1},{"$f":"IF(OR(AR268<=Dashboard!$C$24,AQ271=1),1,0)","v":1},{"$f":"IF(OR(AS268<=Dashboard!$C$24,AR271=1),1,0)","v":1},{"$f":"IF(OR(AT268<=Dashboard!$C$24,AS271=1),1,0)","v":1},{"$f":"IF(OR(AU268<=Dashboard!$C$24,AT271=1),1,0)","v":1},{"$f":"IF(OR(AV268<=Dashboard!$C$24,AU271=1),1,0)","v":1},{"$f":"IF(OR(AW268<=Dashboard!$C$24,AV271=1),1,0)","v":1},{"$f":"IF(OR(AX268<=Dashboard!$C$24,AW271=1),1,0)","v":1},{"$f":"IF(OR(AY268<=Dashboard!$C$24,AX271=1),1,0)","v":1},{"$f":"IF(OR(AZ268<=Dashboard!$C$24,AY271=1),1,0)","v":1},{"$f":"IF(OR(BA268<=Dashboard!$C$24,AZ271=1),1,0)","v":1},{"$f":"IF(OR(BB268<=Dashboard!$C$24,BA271=1),1,0)","v":1},{"$f":"IF(OR(BC268<=Dashboard!$C$24,BB271=1),1,0)","v":1},{"$f":"IF(OR(BD268<=Dashboard!$C$24,BC271=1),1,0)","v":1},{"$f":"IF(OR(BE268<=Dashboard!$C$24,BD271=1),1,0)","v":1},{"$f":"IF(OR(BF268<=Dashboard!$C$24,BE271=1),1,0)","v":1},{"$f":"IF(OR(BG268<=Dashboard!$C$24,BF271=1),1,0)","v":1},{"$f":"IF(OR(BH268<=Dashboard!$C$24,BG271=1),1,0)","v":1},{"$f":"IF(OR(BI268<=Dashboard!$C$24,BH271=1),1,0)","v":1},{"$f":"IF(OR(BJ268<=Dashboard!$C$24,BI271=1),1,0)","v":1},{"$f":"IF(OR(BK268<=Dashboard!$C$24,BJ271=1),1,0)","v":1},{"$f":"IF(OR(BL268<=Dashboard!$C$24,BK271=1),1,0)","v":1}]
[null,"Active scenario OPEX (excluding UAFG)",{"$f":"C22","v":"Electricity Dominates"}]
[null,"Network","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$272,Opex,0),O283,O293,O303,O313,O323)","v":42.729286535839719},44.225590647253028,45.142087692136812,46.549157448787447,46.893538432801229,{"$f":"CHOOSE(MATCH($C$272,Opex,0),T283,T293,T303,T313,T323)+T270","v":47.407777423304815},47.194936350001711,46.894613240173065,46.555586018489116,46.126116545710175,45.725728529664202,45.18865236003932,44.436246084191261,43.388622024029068,38.36743057671805,32.27814227069485,25.394298279151478,18.36028615173916,11.281332526639257,4.5044556475347228,-0.53743015307762576,-5.2753670467033125,-9.8807622795056957,-14.173941676432431,-18.541025733700742,-19.863547426172801,-20.964238137910115,-21.767087620183055,-22.757912685701733,-23.404384410500754,-23.489032346583457,-23.558326090767189,-23.571821379702719,-23.610785647228617,-26.149230209997746,-26.405270858349652,-26.47046502043198,-26.767417680531537,-26.776407847555575,-26.902436926250139,-27.11363580565736,-29.069117445972807,-29.532466205810536,-29.533782362509307,-29.535093254581263,-29.536398903084951,-29.537699328994613,-29.538994553200631,-29.540284596509828,-29.541569479645794]
[null,"Marketing","$m real 2024"]
[null,"Corporate","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,21.534344322138885,21.930202763512167,22.879627228778936,25.085644008893706,23.950412064530767,{"$f":"CHOOSE(MATCH($C$272,Opex,0),T285,T295,T305,T315,T325)","v":23.07604607757089},23.07604607757089,{"$f":"CHOOSE(MATCH($C$272,Opex,0),V285,V295,V305,V315,V325)","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089]
[null,"Information technology","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,7.3904136584453584,8.589385252286025,8.9582385435275977,11.419050541101422,11.478106989577903,{"$f":"CHOOSE(MATCH($C$272,Opex,0),T286,T296,T306,T316,T326)","v":9.5670389969876606},9.5670389969876606,{"$f":"CHOOSE(MATCH($C$272,Opex,0),V286,V296,V306,V316,V326)","v":9.5670389969876606},9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606]
[null,"Licence Fees","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$272,Opex,0),T287,T297,T307,T317,T327)","v":0},0,{"$f":"CHOOSE(MATCH($C$272,Opex,0),V287,V297,V307,V317,V327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$272,Opex,0),T288,T298,T308,T318,T328)","v":0},0,{"$f":"CHOOSE(MATCH($C$272,Opex,0),V288,V298,V308,V318,V328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory Cost","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$272,Opex,0),T289,T299,T309,T319,T329)","v":0},0,{"$f":"CHOOSE(MATCH($C$272,Opex,0),V289,V299,V309,V319,V329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opex (excl UAFG)","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O273:O279)","v":71.654044516423951},74.74517866305122,76.979953464443341,83.053851998782577,82.322057486909898,{"$f":"SUM(T273:T279)","v":80.050862497863363},79.838021424560267,{"$f":"SUM(V273:V279)","v":79.537698314731614},79.198671093047665,78.769201620268731,78.368813604222751,77.831737434597869,77.07933115874981,76.031707098587617,71.010515651276606,64.921227345253399,58.037383353710027,51.003371226297716,43.92441760119781,37.147540722093275,32.105654921480927,27.36771802785524,22.762322795052853,18.469143398126121,14.102059340857808,12.77953764838575,11.678846936648435,10.875997454375495,9.8851723888568177,{"$f":"SUM(AR273:AR279)","v":9.2387006640577969},9.1540527279750936,9.084758983791362,9.0712636948558316,9.0322994273299333,6.4938548645608041,6.2378142162088981,6.1726200541265701,5.8756673940270137,5.8666772270029757,5.7406481483084111,5.5294492689011907,3.5739676285857431,3.1106188687480145,3.109302712049244,{"$f":"IF(SUM(BG273:BG279)>0,SUM(BG273:BG279),0)","v":3.107991819977288},3.1066861714735996,3.1053857455639378,3.1040905213579197,3.1028004780487226,3.1015155949127564]
[]
[null,"Base no change"]
[null,"Network","$m real",null,null,null,null,null,null,null,null,null,null,null,42.729286535839719,44.225590647253028,45.142087692136812,46.549157448787447,46.893538432801229,{"$f":"S283+(S232-R232)*Dashboard!$C$26/1000/1000000","v":47.264020209725295},{"$f":"T283+(T232-S232)*Dashboard!$C$26/1000/1000000","v":47.597272055885419},{"$f":"U283+(U232-T232)*Dashboard!$C$26/1000/1000000","v":47.93052390204555},{"$f":"V283+(V232-U232)*Dashboard!$C$26/1000/1000000","v":48.263775748205681},{"$f":"W283+(W232-V232)*Dashboard!$C$26/1000/1000000","v":48.597027594365812},{"$f":"X283+(X232-W232)*Dashboard!$C$26/1000/1000000","v":48.930279440525943},{"$f":"Y283+(Y232-X232)*Dashboard!$C$26/1000/1000000","v":49.263531286686074},{"$f":"Z283+(Z232-Y232)*Dashboard!$C$26/1000/1000000","v":49.596783132846205},{"$f":"AA283+(AA232-Z232)*Dashboard!$C$26/1000/1000000","v":49.930034979006336},{"$f":"AB283+(AB232-AA232)*Dashboard!$C$26/1000/1000000","v":50.26328682516646},{"$f":"AC283+(AC232-AB232)*Dashboard!$C$26/1000/1000000","v":50.596538671326591},{"$f":"AD283+(AD232-AC232)*Dashboard!$C$26/1000/1000000","v":50.929790517486722},{"$f":"AE283+(AE232-AD232)*Dashboard!$C$26/1000/1000000","v":51.263042363646854},{"$f":"AF283+(AF232-AE232)*Dashboard!$C$26/1000/1000000","v":51.596294209806985},{"$f":"AG283+(AG232-AF232)*Dashboard!$C$26/1000/1000000","v":51.929546055967116},{"$f":"AH283+(AH232-AG232)*Dashboard!$C$26/1000/1000000","v":52.262797902127247},{"$f":"AI283+(AI232-AH232)*Dashboard!$C$26/1000/1000000","v":52.596049748287378},{"$f":"AJ283+(AJ232-AI232)*Dashboard!$C$26/1000/1000000","v":52.929301594447502},{"$f":"AK283+(AK232-AJ232)*Dashboard!$C$26/1000/1000000","v":53.262553440607633},{"$f":"AL283+(AL232-AK232)*Dashboard!$C$26/1000/1000000","v":53.595805286767764},{"$f":"AM283+(AM232-AL232)*Dashboard!$C$26/1000/1000000","v":53.929057132927895},{"$f":"AN283+(AN232-AM232)*Dashboard!$C$26/1000/1000000","v":54.262308979088026},{"$f":"AO283+(AO232-AN232)*Dashboard!$C$26/1000/1000000","v":54.59556082524815},{"$f":"AP283+(AP232-AO232)*Dashboard!$C$26/1000/1000000","v":54.928812671408288},{"$f":"AQ283+(AQ232-AP232)*Dashboard!$C$26/1000/1000000","v":55.262064517568426},{"$f":"AR283+(AR232-AQ232)*Dashboard!$C$26/1000/1000000","v":55.59531636372855},{"$f":"AS283+(AS232-AR232)*Dashboard!$C$26/1000/1000000","v":55.928568209888674},{"$f":"AT283+(AT232-AS232)*Dashboard!$C$26/1000/1000000","v":56.261820056048798},{"$f":"AU283+(AU232-AT232)*Dashboard!$C$26/1000/1000000","v":56.595071902208922},{"$f":"AV283+(AV232-AU232)*Dashboard!$C$26/1000/1000000","v":56.928323748369046},{"$f":"AW283+(AW232-AV232)*Dashboard!$C$26/1000/1000000","v":57.26157559452917},{"$f":"AX283+(AX232-AW232)*Dashboard!$C$26/1000/1000000","v":57.594827440689293},{"$f":"AY283+(AY232-AX232)*Dashboard!$C$26/1000/1000000","v":57.928079286849417},{"$f":"AZ283+(AZ232-AY232)*Dashboard!$C$26/1000/1000000","v":58.261331133009541},{"$f":"BA283+(BA232-AZ232)*Dashboard!$C$26/1000/1000000","v":58.594582979169665},{"$f":"BB283+(BB232-BA232)*Dashboard!$C$26/1000/1000000","v":58.927834825329789},{"$f":"BC283+(BC232-BB232)*Dashboard!$C$26/1000/1000000","v":59.261086671489913},{"$f":"BD283+(BD232-BC232)*Dashboard!$C$26/1000/1000000","v":59.594338517650037},{"$f":"BE283+(BE232-BD232)*Dashboard!$C$26/1000/1000000","v":59.927590363810154},{"$f":"BF283+(BF232-BE232)*Dashboard!$C$26/1000/1000000","v":60.260842209970278},{"$f":"BG283+(BG232-BF232)*Dashboard!$C$26/1000/1000000","v":60.594094056130402},{"$f":"BH283+(BH232-BG232)*Dashboard!$C$26/1000/1000000","v":60.927345902290526},{"$f":"BI283+(BI232-BH232)*Dashboard!$C$26/1000/1000000","v":61.26059774845065},{"$f":"BJ283+(BJ232-BI232)*Dashboard!$C$26/1000/1000000","v":61.593849594610774},{"$f":"BK283+(BK232-BJ232)*Dashboard!$C$26/1000/1000000","v":61.927101440770898}]
[null,"Marketing","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AVERAGE(O284:S284)","v":0},0]
[null,"Corporate","$m real",null,null,null,null,null,null,null,null,null,null,null,21.534344322138885,21.930202763512167,22.879627228778936,25.085644008893706,23.950412064530767,23.07604607757089,{"$f":"T285","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,{"$f":"AJ285","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089]
[null,"Information technology","$m real",null,null,null,null,null,null,null,null,null,null,null,7.3904136584453584,8.589385252286025,8.9582385435275977,11.419050541101422,11.478106989577903,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606]
[null,"Licence Fees","$m real"]
[null,"Full retail contestability","$m real"]
[null,"Regulatory Cost","$m real"]
[null,"Total Opex (excl UAFG)","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O283:O289)","v":71.654044516423951},74.74517866305122,76.979953464443341,83.053851998782577,82.322057486909898,79.907105284283844,80.240357130443968,80.573608976604106,80.90686082276423,81.240112668924368,81.573364515084492,81.90661636124463,82.239868207404754,82.573120053564892,82.906371899725016,83.23962374588514,83.572875592045278,83.906127438205402,84.23937928436554,84.572631130525664,84.905882976685803,85.239134822845926,85.57238666900605,85.905638515166189,86.238890361326312,86.572142207486451,86.905394053646575,87.238645899806698,87.571897745966837,{"$f":"SUM(AR283:AR289)","v":87.905149592126975},88.238401438287099,88.571653284447223,88.904905130607347,89.23815697676747,89.571408822927594,89.904660669087718,90.237912515247842,90.571164361407966,90.90441620756809,91.237668053728214,91.570919899888338,91.904171746048462,92.237423592208586,92.57067543836871,92.903927284528834,93.237179130688958,93.570430976849082,93.903682823009206,94.236934669169329,94.570186515329453]
[]
[null,"Natural Gas Retained"]
[null,"Network","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O283","v":42.729286535839719},44.225590647253028,45.142087692136812,46.549157448787447,46.893538432801229,{"$f":"T283+GR_ACIL!T137/1000000","v":17.454272338678475},{"$f":"U283+GR_ACIL!U137/1000000","v":17.454272338678468},{"$f":"V283+GR_ACIL!V137/1000000","v":17.454272338678471},{"$f":"W283+GR_ACIL!W137/1000000","v":17.454272338678468},{"$f":"X283+GR_ACIL!X137/1000000","v":17.454272338678468},{"$f":"Y283+GR_ACIL!Y137/1000000","v":17.454272338678464},{"$f":"Z283+GR_ACIL!Z137/1000000","v":17.454272338678468},{"$f":"AA283+GR_ACIL!AA137/1000000","v":17.454272338678464},{"$f":"AB283+GR_ACIL!AB137/1000000","v":17.454272338678471},{"$f":"AC283+GR_ACIL!AC137/1000000","v":17.454272338678464},{"$f":"AD283+GR_ACIL!AD137/1000000","v":17.454272338678464},{"$f":"AE283+GR_ACIL!AE137/1000000","v":17.454272338678464},{"$f":"AF283+GR_ACIL!AF137/1000000","v":17.454272338678457},{"$f":"AG283+GR_ACIL!AG137/1000000","v":17.454272338678464},{"$f":"AH283+GR_ACIL!AH137/1000000","v":17.454272338678457},{"$f":"AI283+GR_ACIL!AI137/1000000","v":17.454272338678457},{"$f":"AJ283+GR_ACIL!AJ137/1000000","v":17.454272338678464},{"$f":"AK283+GR_ACIL!AK137/1000000","v":17.454272338678457},{"$f":"AL283+GR_ACIL!AL137/1000000","v":17.454272338678457},{"$f":"AM283+GR_ACIL!AM137/1000000","v":17.454272338678457},{"$f":"AN283+GR_ACIL!AN137/1000000","v":17.454272338678457},{"$f":"AO283+GR_ACIL!AO137/1000000","v":17.454272338678457},{"$f":"AP283+GR_ACIL!AP137/1000000","v":17.45427233867845},{"$f":"AQ283+GR_ACIL!AQ137/1000000","v":17.45427233867845},{"$f":"AR283+GR_ACIL!AR137/1000000","v":17.454272338678464},{"$f":"AS283+GR_ACIL!AS137/1000000","v":17.45427233867845},{"$f":"AT283+GR_ACIL!AT137/1000000","v":17.454272338678457},{"$f":"AU283+GR_ACIL!AU137/1000000","v":17.45427233867845},{"$f":"AV283+GR_ACIL!AV137/1000000","v":17.45427233867845},{"$f":"AW283+GR_ACIL!AW137/1000000","v":17.45427233867845},{"$f":"AX283+GR_ACIL!AX137/1000000","v":17.454272338678436},{"$f":"AY283+GR_ACIL!AY137/1000000","v":17.454272338678443},{"$f":"AZ283+GR_ACIL!AZ137/1000000","v":17.454272338678436},{"$f":"BA283+GR_ACIL!BA137/1000000","v":17.454272338678429},{"$f":"BB283+GR_ACIL!BB137/1000000","v":17.454272338678429},{"$f":"BC283+GR_ACIL!BC137/1000000","v":17.454272338678422},{"$f":"BD283+GR_ACIL!BD137/1000000","v":17.454272338678422},{"$f":"BE283+GR_ACIL!BE137/1000000","v":17.454272338678429},{"$f":"BF283+GR_ACIL!BF137/1000000","v":17.454272338678415},{"$f":"BG283+GR_ACIL!BG137/1000000","v":17.454272338678415},{"$f":"BH283+GR_ACIL!BH137/1000000","v":17.454272338678408},{"$f":"BI283+GR_ACIL!BI137/1000000","v":17.454272338678408},{"$f":"BJ283+GR_ACIL!BJ137/1000000","v":17.4542723386784},{"$f":"BK283+GR_ACIL!BK137/1000000","v":17.4542723386784},{"$f":"BL283+GR_ACIL!BL137/1000000","v":17.454272338678393}]
[null,"Marketing","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate","$m real",null,null,null,null,null,null,null,null,null,null,null,21.534344322138885,21.930202763512167,22.879627228778936,25.085644008893706,23.950412064530767,{"$f":"T285","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089]
[null,"Information technology","$m real",null,null,null,null,null,null,null,null,null,null,null,7.3904136584453584,8.589385252286025,8.9582385435275977,11.419050541101422,11.478106989577903,{"$f":"T286","v":9.5670389969876606},9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606]
[null,"Licence Fees","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory Cost","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opex (excl UAFG)","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O293:O299)","v":71.654044516423951},74.74517866305122,76.979953464443341,83.053851998782577,82.322057486909898,50.097357413237027,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.09735741323702,50.097357413237006,50.09735741323702,50.097357413237006,50.097357413237006,50.09735741323702,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,{"$f":"SUM(AR293:AR299)","v":50.09735741323702},50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413236992,50.097357413236992,50.097357413236992,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236963,50.097357413236963,50.097357413236963,50.097357413236963,50.097357413236949,50.097357413236949,50.097357413236949]
[]
[null,"Energy Hybrid"]
[null,"Network","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O283","v":42.729286535839719},44.225590647253028,45.142087692136812,46.549157448787447,46.893538432801229,{"$f":"T283+EH_ACIL!T156/1000000","v":29.537450818836739},{"$f":"U283+EH_ACIL!U156/1000000","v":29.537450818836728},{"$f":"V283+EH_ACIL!V156/1000000","v":29.545349186020452},{"$f":"W283+EH_ACIL!W156/1000000","v":29.553064705986646},{"$f":"X283+EH_ACIL!X156/1000000","v":29.553064705986646},{"$f":"Y283+EH_ACIL!Y156/1000000","v":22.542712405707807},{"$f":"Z283+EH_ACIL!Z156/1000000","v":22.550634395682717},{"$f":"AA283+EH_ACIL!AA156/1000000","v":22.558580240715461},{"$f":"AB283+EH_ACIL!AB156/1000000","v":22.558580240715465},{"$f":"AC283+EH_ACIL!AC156/1000000","v":22.566609135420602},{"$f":"AD283+EH_ACIL!AD156/1000000","v":22.566609135420606},{"$f":"AE283+EH_ACIL!AE156/1000000","v":22.572117766697378},{"$f":"AF283+EH_ACIL!AF156/1000000","v":22.57758116083258},{"$f":"AG283+EH_ACIL!AG156/1000000","v":22.58306439764236},{"$f":"AH283+EH_ACIL!AH156/1000000","v":22.588567653435419},{"$f":"AI283+EH_ACIL!AI156/1000000","v":22.594091109275173},{"$f":"AJ283+EH_ACIL!AJ156/1000000","v":22.599634951057748},{"$f":"AK283+EH_ACIL!AK156/1000000","v":22.605199369589752},{"$f":"AL283+EH_ACIL!AL156/1000000","v":22.610784560667156},{"$f":"AM283+EH_ACIL!AM156/1000000","v":22.616390725154154},{"$f":"AN283+EH_ACIL!AN156/1000000","v":17.454272338678457},{"$f":"AO283+EH_ACIL!AO156/1000000","v":17.454272338678457},{"$f":"AP283+EH_ACIL!AP156/1000000","v":17.45427233867845},{"$f":"AQ283+EH_ACIL!AQ156/1000000","v":17.45427233867845},{"$f":"AR283+EH_ACIL!AR156/1000000","v":17.454272338678464},{"$f":"AS283+EH_ACIL!AS156/1000000","v":17.45427233867845},{"$f":"AT283+EH_ACIL!AT156/1000000","v":17.454272338678457},{"$f":"AU283+EH_ACIL!AU156/1000000","v":17.45427233867845},{"$f":"AV283+EH_ACIL!AV156/1000000","v":17.45427233867845},{"$f":"AW283+EH_ACIL!AW156/1000000","v":17.45427233867845},{"$f":"AX283+EH_ACIL!AX156/1000000","v":17.454272338678436},{"$f":"AY283+EH_ACIL!AY156/1000000","v":17.454272338678443},{"$f":"AZ283+EH_ACIL!AZ156/1000000","v":17.454272338678436},{"$f":"BA283+EH_ACIL!BA156/1000000","v":17.454272338678429},{"$f":"BB283+EH_ACIL!BB156/1000000","v":17.454272338678429},{"$f":"BC283+EH_ACIL!BC156/1000000","v":17.454272338678422},{"$f":"BD283+EH_ACIL!BD156/1000000","v":17.454272338678422},{"$f":"BE283+EH_ACIL!BE156/1000000","v":17.454272338678429},{"$f":"BF283+EH_ACIL!BF156/1000000","v":17.454272338678415},{"$f":"BG283+EH_ACIL!BG156/1000000","v":17.454272338678415},{"$f":"BH283+EH_ACIL!BH156/1000000","v":17.454272338678408},{"$f":"BI283+EH_ACIL!BI156/1000000","v":17.454272338678408},{"$f":"BJ283+EH_ACIL!BJ156/1000000","v":17.4542723386784},{"$f":"BK283+EH_ACIL!BK156/1000000","v":17.4542723386784},{"$f":"BL283+EH_ACIL!BL156/1000000","v":17.454272338678393}]
[null,"Marketing","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T284","v":0},{"$f":"U284","v":0},0,{"$f":"W284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate","$m real",null,null,null,null,null,null,null,null,null,null,null,21.534344322138885,21.930202763512167,22.879627228778936,25.085644008893706,23.950412064530767,{"$f":"T285","v":23.07604607757089},{"$f":"U285","v":23.07604607757089},23.07604607757089,{"$f":"W285","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089]
[null,"Information technology","$m real",null,null,null,null,null,null,null,null,null,null,null,7.3904136584453584,8.589385252286025,8.9582385435275977,11.419050541101422,11.478106989577903,{"$f":"T286","v":9.5670389969876606},{"$f":"U286","v":9.5670389969876606},9.5670389969876606,{"$f":"W286","v":9.5670389969876606},9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606]
[null,"Licence Fees","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T287","v":0},{"$f":"U287","v":0},0,{"$f":"W287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T288","v":0},{"$f":"U288","v":0},0,{"$f":"W288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory Cost","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T289","v":0},{"$f":"U289","v":0},0,{"$f":"W289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opex (excl UAFG)","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O303:O309)","v":71.654044516423951},74.74517866305122,76.979953464443341,83.053851998782577,82.322057486909898,62.180535893395287,62.18053589339528,62.188434260579001,62.196149780545198,62.196149780545198,55.185797480266359,55.19371947024127,55.201665315274013,55.201665315274013,55.209694209979155,55.209694209979162,55.21520284125593,55.220666235391136,55.226149472200916,55.231652727993975,55.237176183833725,55.2427200256163,55.248284444148304,55.253869635225712,55.259475799712703,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.09735741323702,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413236992,50.097357413236992,50.097357413236992,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236963,50.097357413236963,50.097357413236963,50.097357413236963,50.097357413236949,50.097357413236949,50.097357413236949]
[]
[null,"Hydrogen Future"]
[null,"Network","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O283","v":42.729286535839719},44.225590647253028,45.142087692136812,46.549157448787447,46.893538432801229,{"$f":"T283+HF_ACIL!T156/1000000","v":29.537450818836739},{"$f":"U283+HF_ACIL!U156/1000000","v":29.537450818836728},{"$f":"V283+HF_ACIL!V156/1000000","v":29.545349186020452},{"$f":"W283+HF_ACIL!W156/1000000","v":29.553064705986646},{"$f":"X283+HF_ACIL!X156/1000000","v":29.553064705986646},{"$f":"Y283+HF_ACIL!Y156/1000000","v":22.542712405707807},{"$f":"Z283+HF_ACIL!Z156/1000000","v":22.550634395682717},{"$f":"AA283+HF_ACIL!AA156/1000000","v":22.558580240715461},{"$f":"AB283+HF_ACIL!AB156/1000000","v":22.558580240715465},{"$f":"AC283+HF_ACIL!AC156/1000000","v":22.566609135420602},{"$f":"AD283+HF_ACIL!AD156/1000000","v":22.566609135420606},{"$f":"AE283+HF_ACIL!AE156/1000000","v":22.572117766697378},{"$f":"AF283+HF_ACIL!AF156/1000000","v":22.57758116083258},{"$f":"AG283+HF_ACIL!AG156/1000000","v":22.58306439764236},{"$f":"AH283+HF_ACIL!AH156/1000000","v":22.588567653435419},{"$f":"AI283+HF_ACIL!AI156/1000000","v":22.594091109275173},{"$f":"AJ283+HF_ACIL!AJ156/1000000","v":22.599634951057748},{"$f":"AK283+HF_ACIL!AK156/1000000","v":22.605199369589752},{"$f":"AL283+HF_ACIL!AL156/1000000","v":22.610784560667156},{"$f":"AM283+HF_ACIL!AM156/1000000","v":22.616390725154154},{"$f":"AN283+HF_ACIL!AN156/1000000","v":17.454272338678457},{"$f":"AO283+HF_ACIL!AO156/1000000","v":17.454272338678457},{"$f":"AP283+HF_ACIL!AP156/1000000","v":17.45427233867845},{"$f":"AQ283+HF_ACIL!AQ156/1000000","v":17.45427233867845},{"$f":"AR283+HF_ACIL!AR156/1000000","v":17.454272338678464},{"$f":"AS283+HF_ACIL!AS156/1000000","v":17.45427233867845},{"$f":"AT283+HF_ACIL!AT156/1000000","v":17.454272338678457},{"$f":"AU283+HF_ACIL!AU156/1000000","v":17.45427233867845},{"$f":"AV283+HF_ACIL!AV156/1000000","v":17.45427233867845},{"$f":"AW283+HF_ACIL!AW156/1000000","v":17.45427233867845},{"$f":"AX283+HF_ACIL!AX156/1000000","v":17.454272338678436},{"$f":"AY283+HF_ACIL!AY156/1000000","v":17.454272338678443},{"$f":"AZ283+HF_ACIL!AZ156/1000000","v":17.454272338678436},{"$f":"BA283+HF_ACIL!BA156/1000000","v":17.454272338678429},{"$f":"BB283+HF_ACIL!BB156/1000000","v":17.454272338678429},{"$f":"BC283+HF_ACIL!BC156/1000000","v":17.454272338678422},{"$f":"BD283+HF_ACIL!BD156/1000000","v":17.454272338678422},{"$f":"BE283+HF_ACIL!BE156/1000000","v":17.454272338678429},{"$f":"BF283+HF_ACIL!BF156/1000000","v":17.454272338678415},{"$f":"BG283+HF_ACIL!BG156/1000000","v":17.454272338678415},{"$f":"BH283+HF_ACIL!BH156/1000000","v":17.454272338678408},{"$f":"BI283+HF_ACIL!BI156/1000000","v":17.454272338678408},{"$f":"BJ283+HF_ACIL!BJ156/1000000","v":17.4542723386784},{"$f":"BK283+HF_ACIL!BK156/1000000","v":17.4542723386784},{"$f":"BL283+HF_ACIL!BL156/1000000","v":17.454272338678393}]
[null,"Marketing","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,21.534344322138885,21.930202763512167,22.879627228778936,25.085644008893706,23.950412064530767,{"$f":"T285","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089]
[null,"Information technology","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,7.3904136584453584,8.589385252286025,8.9582385435275977,11.419050541101422,11.478106989577903,{"$f":"T286","v":9.5670389969876606},9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606]
[null,"Licence Fees","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory Cost","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opex (excl UAFG)","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O313:O319)","v":71.654044516423951},74.74517866305122,76.979953464443341,83.053851998782577,82.322057486909898,62.180535893395287,62.18053589339528,62.188434260579001,62.196149780545198,62.196149780545198,55.185797480266359,55.19371947024127,55.201665315274013,55.201665315274013,55.209694209979155,55.209694209979162,55.21520284125593,55.220666235391136,55.226149472200916,55.231652727993975,55.237176183833725,55.2427200256163,55.248284444148304,55.253869635225712,55.259475799712703,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.09735741323702,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413237006,50.097357413236992,50.097357413236992,50.097357413236992,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236978,50.097357413236963,50.097357413236963,50.097357413236963,50.097357413236963,50.097357413236949,50.097357413236949,50.097357413236949]
[]
[null,"Electricity Dominates"]
[null,"Network","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O283","v":42.729286535839719},44.225590647253028,45.142087692136812,46.549157448787447,46.893538432801229,{"$f":"T283+ED_ACIL!T156\n/1000000","v":47.407777423304815},{"$f":"U283+ED_ACIL!U156\n/1000000","v":47.194936350001711},{"$f":"V283+ED_ACIL!V156\n/1000000","v":46.894613240173065},{"$f":"W283+ED_ACIL!W156\n/1000000","v":46.555586018489116},{"$f":"X283+ED_ACIL!X156\n/1000000","v":46.126116545710175},{"$f":"Y283+ED_ACIL!Y156\n/1000000","v":45.725728529664202},{"$f":"Z283+ED_ACIL!Z156\n/1000000","v":45.18865236003932},{"$f":"AA283+ED_ACIL!AA156\n/1000000","v":44.436246084191261},{"$f":"AB283+ED_ACIL!AB156\n/1000000","v":43.388622024029068},{"$f":"AC283+ED_ACIL!AC156\n/1000000","v":41.748825420617635},{"$f":"AD283+ED_ACIL!AD156\n/1000000","v":39.779770952401435},{"$f":"AE283+ED_ACIL!AE156\n/1000000","v":37.571549610463705},{"$f":"AF283+ED_ACIL!AF156\n/1000000","v":35.318956980919531},{"$f":"AG283+ED_ACIL!AG156\n/1000000","v":33.053265436726448},{"$f":"AH283+ED_ACIL!AH156\n/1000000","v":30.874645726144454},{"$f":"AI283+ED_ACIL!AI156\n/1000000","v":29.204734588816319},{"$f":"AJ283+ED_ACIL!AJ156\n/1000000","v":27.626026754637909},{"$f":"AK283+ED_ACIL!AK156\n/1000000","v":26.086789723397835},{"$f":"AL283+ED_ACIL!AL156\n/1000000","v":24.63956444110357},{"$f":"AM283+ED_ACIL!AM156\n/1000000","v":23.171051032580536},{"$f":"AN283+ED_ACIL!AN156\n/1000000","v":21.848529340108477},{"$f":"AO283+ED_ACIL!AO156\n/1000000","v":20.747838628371163},{"$f":"AP283+ED_ACIL!AP156\n/1000000","v":19.944989146098223},{"$f":"AQ283+ED_ACIL!AQ156\n/1000000","v":19.733247619346756},{"$f":"AR283+ED_ACIL!AR156\n/1000000","v":19.591446332744837},{"$f":"AS283+ED_ACIL!AS156\n/1000000","v":19.572002090770383},{"$f":"AT283+ED_ACIL!AT156\n/1000000","v":19.556064335838613},{"$f":"AU283+ED_ACIL!AU156\n/1000000","v":19.542569046903083},{"$f":"AV283+ED_ACIL!AV156\n/1000000","v":19.503604779377184},{"$f":"AW283+ED_ACIL!AW156\n/1000000","v":19.035037494838022},{"$f":"AX283+ED_ACIL!AX156\n/1000000","v":18.97453271169325},{"$f":"AY283+ED_ACIL!AY156\n/1000000","v":18.958768714756914},{"$f":"AZ283+ED_ACIL!AZ156\n/1000000","v":18.888959225675933},{"$f":"BA283+ED_ACIL!BA156\n/1000000","v":18.879969058651895},{"$f":"BB283+ED_ACIL!BB156\n/1000000","v":18.75393997995733},{"$f":"BC283+ED_ACIL!BC156\n/1000000","v":18.54274110055011},{"$f":"BD283+ED_ACIL!BD156\n/1000000","v":18.246660273205521},{"$f":"BE283+ED_ACIL!BE156\n/1000000","v":17.783311513367792},{"$f":"BF283+ED_ACIL!BF156\n/1000000","v":17.781995356669022},{"$f":"BG283+ED_ACIL!BG156\n/1000000","v":17.780684464597066},{"$f":"BH283+ED_ACIL!BH156\n/1000000","v":17.779378816093377},{"$f":"BI283+ED_ACIL!BI156\n/1000000","v":17.778078390183715},{"$f":"BJ283+ED_ACIL!BJ156\n/1000000","v":17.776783165977697},{"$f":"BK283+ED_ACIL!BK156\n/1000000","v":17.7754931226685},{"$f":"BL283+ED_ACIL!BL156\n/1000000","v":17.774208239532534}]
[null,"Marketing","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Corporate","$m real",null,null,null,null,null,null,null,null,null,null,null,21.534344322138885,21.930202763512167,22.879627228778936,25.085644008893706,23.950412064530767,{"$f":"T285","v":23.07604607757089},{"$f":"U285","v":23.07604607757089},23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089,23.07604607757089]
[null,"Information technology","$m real",null,null,null,null,null,null,null,null,null,null,null,7.3904136584453584,8.589385252286025,8.9582385435275977,11.419050541101422,11.478106989577903,{"$f":"T286","v":9.5670389969876606},{"$f":"U286","v":9.5670389969876606},9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606,9.5670389969876606]
[null,"Licence Fees","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T287","v":0},{"$f":"U287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T288","v":0},{"$f":"U288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory Cost","$m real",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T289","v":0},{"$f":"U289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opex (excl UAFG)","$m real",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O323:O329)","v":71.654044516423951},74.74517866305122,76.979953464443341,83.053851998782577,82.322057486909898,80.050862497863363,79.838021424560267,79.537698314731614,79.198671093047665,78.769201620268731,78.368813604222751,77.831737434597869,77.07933115874981,76.031707098587617,74.391910495176191,72.422856026959991,70.214634685022261,67.962042055478079,65.696350511285004,63.517730800703006,61.847819663374871,60.269111829196461,58.729874797956384,57.282649515662122,55.814136107139092,54.491614414667026,53.390923702929712,52.588074220656779,52.376332693905312,52.234531407303393,52.215087165328939,52.199149410397169,52.185654121461639,52.14668985393574,51.678122569396578,51.617617786251799,51.60185378931547,51.532044300234489,51.523054133210451,51.397025054515879,51.185826175108659,50.889745347764077,50.426396587926348,50.42508043122757,50.423769539155614,50.422463890651926,50.421163464742264,50.419868240536246,50.418578197227049,50.417293314091083]
[]
[null,"UAFG scenarios"]
[]
[null,"Active scenario UAFG",{"$f":"C23","v":"Electricity Dominates"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$334,Opex,0),O336,O337,O338,O339,O340)","v":11.416184971098266},11.416184971098266,11.622048201217259,11.833428128881172,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"CHOOSE(MATCH($C$334,Opex,0),AU336,AU337,AU338,AU339,AU340)","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252]
[]
[null,"Base no change",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O338","v":11.416184971098266},11.416184971098266,11.622048201217259,11.833428128881172,12.049613319794252,{"$f":"S336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252]
[null,"Natural Gas Retained",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O336","v":11.416184971098266},11.416184971098266,11.622048201217259,11.833428128881172,12.049613319794252,{"$f":"T336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"AD336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"AN336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"AX336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"BH336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252]
[null,"Energy Hybrid",null,null,null,null,null,null,null,null,null,null,null,null,11.416184971098266,11.416184971098266,11.622048201217259,11.833428128881172,12.049613319794252,{"$f":"T337*0.9+Scenarios!G183*0.1","v":14.785164598365109},{"$f":"U337*0.9+Scenarios!H183*0.1","v":14.714255521964459},{"$f":"V337*0.9+Scenarios!I183*0.1","v":14.644407092276719},{"$f":"W337*0.9+Scenarios!J183*0.1","v":14.575679574189358},{"$f":"X337*0.9+Scenarios!K183*0.1","v":14.508136816931902},{"$f":"Y337*0.9+Scenarios!L183*0.1","v":14.441846396050513},{"$f":"Z337*0.9+Scenarios!M183*0.1","v":14.376879741086015},{"$f":"AA337*0.9+Scenarios!N183*0.1","v":14.313312243474151},{"$f":"AB337*0.9+Scenarios!O183*0.1","v":14.251223338236931},{"$f":"AC337*0.9+Scenarios!P183*0.1","v":14.190696552028312},{"$f":"AD337*0.9+Scenarios!Q183*0.1","v":14.131819509068279},{"$f":"AE337*0.9+Scenarios!R183*0.1","v":14.074683885493448},{"$f":"AF337*0.9+Scenarios!S183*0.1","v":14.019385301734337},{"$f":"AG337*0.9+Scenarios!T183*0.1","v":13.966023141784206},{"$f":"AH337*0.9+Scenarios!U183*0.1","v":13.914700287758134},{"$f":"AI337*0.9+Scenarios!V183*0.1","v":13.86552275808082},{"$f":"AJ337*0.9+Scenarios!W183*0.1","v":13.818599238131833},{"$f":"AK337*0.9+Scenarios!X183*0.1","v":13.77404049337256},{"$f":"AL337*0.9+Scenarios!Y183*0.1","v":13.731958657032044},{"$f":"AM337*0.9+Scenarios!Z183*0.1","v":13.692466387472441},{"$f":"AN337*0.9+Scenarios!AA183*0.1","v":13.655675894478739},{"$f":"AO337*0.9+Scenarios!AB183*0.1","v":13.621697838941401},{"$f":"AP337*0.9+Scenarios!AC183*0.1","v":13.590640116645284},{"$f":"AQ337*0.9+Scenarios!AD183*0.1","v":13.562606543937996},{"$f":"AR337*0.9+Scenarios!AE183*0.1","v":13.537508644909572},{"$f":"AS337*0.9+Scenarios!AF183*0.1","v":13.515267518286398},{"$f":"AT337*0.9+Scenarios!AG183*0.1","v":13.493210087929478},{"$f":"AU337*0.9+Scenarios!AH183*0.1","v":13.471334836635176},{"$f":"AV337*0.9+Scenarios!AI183*0.1","v":13.449640259730899},{"$f":"AW337*0.9+Scenarios!AJ183*0.1","v":13.428124864971611},{"$f":"AX337*0.9+Scenarios!AK183*0.1","v":13.406787172437182},{"$f":"AY337*0.9+Scenarios!AL183*0.1","v":13.385625714430592},{"$f":"AZ337*0.9+Scenarios!AM183*0.1","v":13.364639035376984},{"$f":"BA337*0.9+Scenarios!AN183*0.1","v":13.343825691723534},{"$f":"BB337*0.9+Scenarios!AO183*0.1","v":13.32318425184017},{"$f":"BC337*0.9+Scenarios!AP183*0.1","v":13.30271329592108},{"$f":"BD337*0.9+Scenarios!AQ183*0.1","v":13.282411415887072},{"$f":"BE337*0.9+Scenarios!AR183*0.1","v":13.262277215288707},{"$f":"BF337*0.9+Scenarios!AS183*0.1","v":13.242309309210246},{"$f":"BG337*0.9+Scenarios!AT183*0.1","v":13.222506324174395},{"$f":"BH337*0.9+Scenarios!AU183*0.1","v":13.20286689804783},{"$f":"BI337*0.9+Scenarios!AV183*0.1","v":13.183389679947505},{"$f":"BJ337*0.9+Scenarios!AW183*0.1","v":13.164073330147723},{"$f":"BK337*0.9+Scenarios!AX183*0.1","v":13.144916519987996},{"$f":"BL337*0.9+Scenarios!AY183*0.1","v":13.12591793178165}]
[null,"Hydrogen Future",null,null,null,null,null,null,null,null,null,null,null,null,11.416184971098266,11.416184971098266,11.622048201217259,11.833428128881172,12.049613319794252,{"$f":"T338","v":14.785164598365109},14.714255521964459,14.644407092276719,14.575679574189358,14.508136816931902,{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853},{"$f":"Scenarios!$L184","v":30.061045758342853}]
[null,"Electricity Dominates",null,null,null,null,null,null,null,null,null,null,null,null,11.416184971098266,11.416184971098266,11.622048201217259,11.833428128881172,12.049613319794252,{"$f":"T$336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"AD$336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"AN$336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,{"$f":"AX$336","v":12.049613319794252},12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252,12.049613319794252]
[]
[null,"Actual CAPEX from Janaury 2019 scenarios",null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"CAPEX reduction flag"]
[null,"High pressure mains - steel","Reduction flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O$2>=Dashboard!$E24,O$2<=Dashboard!$F22,Dashboard!$D$58),Dashboard!$D$58,\" \")","v":" "},{"$f":"IF(AND(P$2>=Dashboard!$E24,P$2<=Dashboard!$F22,Dashboard!$D$58),Dashboard!$D$58,\" \")","v":" "},{"$f":"IF(AND(Q$2>=Dashboard!$E24,Q$2<=Dashboard!$F22,Dashboard!$D$58),Dashboard!$D$58,\" \")","v":" "},{"$f":"IF(AND(R$2>=Dashboard!$E24,R$2<=Dashboard!$F22,Dashboard!$D$58),Dashboard!$D$58,\" \")","v":" "},{"$f":"IF(AND(S$2>=Dashboard!$E24,S$2<=Dashboard!$F22,Dashboard!$D$58),Dashboard!$D$58,\" \")","v":" "},{"$f":"IF(T$271=0,\" \",-T$271)","v":" "}," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,{"$f":"IF(AJ$271=0,\" \",-AJ$271)","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"High pressure mains - PE","Reduction flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$271=0,\" \",-O$271)","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Medium pressure mains","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Medium/low pressure mains","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Low pressure mains","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Regulators","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Secondary gate stations","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AA$271=0,\" \",-AA$271)","v":" "}," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Buildings","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Meter and services pipes","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Equipment and vehicles","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Vehicles","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Information technology","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"IF(BJ$271=0,\" \",-BJ$271)","v":-1},-1,-1]
[null,"Telemetry and monitoring","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Full retail contestability","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Land","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,"Equity raising costs","Reduction flag",null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[]
[null,"Capex Exclusion factor"]
[null,"High pressure mains - steel","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S362=1,1,IF(T344=\" \",IF(S362>0,S362,0),LOG(COUNT($O344:T344)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T362=1,1,IF(U344=\" \",IF(T362>0,T362,0),LOG(COUNT($O344:U344)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U362=1,1,IF(V344=\" \",IF(U362>0,U362,0),LOG(COUNT($O344:V344)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V362=1,1,IF(W344=\" \",IF(V362>0,V362,0),LOG(COUNT($O344:W344)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W362=1,1,IF(X344=\" \",IF(W362>0,W362,0),LOG(COUNT($O344:X344)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X362=1,1,IF(Y344=\" \",IF(X362>0,X362,0),LOG(COUNT($O344:Y344)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y362=1,1,IF(Z344=\" \",IF(Y362>0,Y362,0),LOG(COUNT($O344:Z344)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z362=1,1,IF(AA344=\" \",IF(Z362>0,Z362,0),LOG(COUNT($O344:AA344)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA362=1,1,IF(AB344=\" \",IF(AA362>0,AA362,0),LOG(COUNT($O344:AB344)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB362=1,1,IF(AC344=\" \",IF(AB362>0,AB362,0),LOG(COUNT($O344:AC344)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC362=1,1,IF(AD344=\" \",IF(AC362>0,AC362,0),LOG(COUNT($O344:AD344)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD362=1,1,IF(AE344=\" \",IF(AD362>0,AD362,0),LOG(COUNT($O344:AE344)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE362=1,1,IF(AF344=\" \",IF(AE362>0,AE362,0),LOG(COUNT($O344:AF344)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF362=1,1,IF(AG344=\" \",IF(AF362>0,AF362,0),LOG(COUNT($O344:AG344)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG362=1,1,IF(AH344=\" \",IF(AG362>0,AG362,0),LOG(COUNT($O344:AH344)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH362=1,1,IF(AI344=\" \",IF(AH362>0,AH362,0),LOG(COUNT($O344:AI344)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI362=1,1,IF(AJ344=\" \",IF(AI362>0,AI362,0),LOG(COUNT($O344:AJ344)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ362=1,1,IF(AK344=\" \",IF(AJ362>0,AJ362,0),LOG(COUNT($O344:AK344)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK362=1,1,IF(AL344=\" \",IF(AK362>0,AK362,0),LOG(COUNT($O344:AL344)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL362=1,1,IF(AM344=\" \",IF(AL362>0,AL362,0),LOG(COUNT($O344:AM344)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM362=1,1,IF(AN344=\" \",IF(AM362>0,AM362,0),LOG(COUNT($O344:AN344)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN362=1,1,IF(AO344=\" \",IF(AN362>0,AN362,0),LOG(COUNT($O344:AO344)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO362=1,1,IF(AP344=\" \",IF(AO362>0,AO362,0),LOG(COUNT($O344:AP344)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP362=1,1,IF(AQ344=\" \",IF(AP362>0,AP362,0),LOG(COUNT($O344:AQ344)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ362=1,1,IF(AR344=\" \",IF(AQ362>0,AQ362,0),LOG(COUNT($O344:AR344)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR362=1,1,IF(AS344=\" \",IF(AR362>0,AR362,0),LOG(COUNT($O344:AS344)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS362=1,1,IF(AT344=\" \",IF(AS362>0,AS362,0),LOG(COUNT($O344:AT344)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT362=1,1,IF(AU344=\" \",IF(AT362>0,AT362,0),LOG(COUNT($O344:AU344)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU362=1,1,IF(AV344=\" \",IF(AU362>0,AU362,0),LOG(COUNT($O344:AV344)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV362=1,1,IF(AW344=\" \",IF(AV362>0,AV362,0),LOG(COUNT($O344:AW344)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW362=1,1,IF(AX344=\" \",IF(AW362>0,AW362,0),LOG(COUNT($O344:AX344)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX362=1,1,IF(AY344=\" \",IF(AX362>0,AX362,0),LOG(COUNT($O344:AY344)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY362=1,1,IF(AZ344=\" \",IF(AY362>0,AY362,0),LOG(COUNT($O344:AZ344)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ362=1,1,IF(BA344=\" \",IF(AZ362>0,AZ362,0),LOG(COUNT($O344:BA344)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA362=1,1,IF(BB344=\" \",IF(BA362>0,BA362,0),LOG(COUNT($O344:BB344)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB362=1,1,IF(BC344=\" \",IF(BB362>0,BB362,0),LOG(COUNT($O344:BC344)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC362=1,1,IF(BD344=\" \",IF(BC362>0,BC362,0),LOG(COUNT($O344:BD344)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD362=1,1,IF(BE344=\" \",IF(BD362>0,BD362,0),LOG(COUNT($O344:BE344)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE362=1,1,IF(BF344=\" \",IF(BE362>0,BE362,0),LOG(COUNT($O344:BF344)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF362=1,1,IF(BG344=\" \",IF(BF362>0,BF362,0),LOG(COUNT($O344:BG344)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG362=1,1,IF(BH344=\" \",IF(BG362>0,BG362,0),LOG(COUNT($O344:BH344)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH362=1,1,IF(BI344=\" \",IF(BH362>0,BH362,0),LOG(COUNT($O344:BI344)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI362=1,1,IF(BJ344=\" \",IF(BI362>0,BI362,0),LOG(COUNT($O344:BJ344)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ362=1,1,IF(BK344=\" \",IF(BJ362>0,BJ362,0),LOG(COUNT($O344:BK344)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK362=1,1,IF(BL344=\" \",IF(BK362>0,BK362,0),LOG(COUNT($O344:BL344)+1,2074-BL$2+2))),1)","v":1}]
[null,"High pressure mains - PE","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S363=1,1,IF(T345=\" \",IF(S363>0,S363,0),LOG(COUNT($O345:T345)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T363=1,1,IF(U345=\" \",IF(T363>0,T363,0),LOG(COUNT($O345:U345)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U363=1,1,IF(V345=\" \",IF(U363>0,U363,0),LOG(COUNT($O345:V345)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V363=1,1,IF(W345=\" \",IF(V363>0,V363,0),LOG(COUNT($O345:W345)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W363=1,1,IF(X345=\" \",IF(W363>0,W363,0),LOG(COUNT($O345:X345)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X363=1,1,IF(Y345=\" \",IF(X363>0,X363,0),LOG(COUNT($O345:Y345)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y363=1,1,IF(Z345=\" \",IF(Y363>0,Y363,0),LOG(COUNT($O345:Z345)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z363=1,1,IF(AA345=\" \",IF(Z363>0,Z363,0),LOG(COUNT($O345:AA345)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA363=1,1,IF(AB345=\" \",IF(AA363>0,AA363,0),LOG(COUNT($O345:AB345)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB363=1,1,IF(AC345=\" \",IF(AB363>0,AB363,0),LOG(COUNT($O345:AC345)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC363=1,1,IF(AD345=\" \",IF(AC363>0,AC363,0),LOG(COUNT($O345:AD345)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD363=1,1,IF(AE345=\" \",IF(AD363>0,AD363,0),LOG(COUNT($O345:AE345)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE363=1,1,IF(AF345=\" \",IF(AE363>0,AE363,0),LOG(COUNT($O345:AF345)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF363=1,1,IF(AG345=\" \",IF(AF363>0,AF363,0),LOG(COUNT($O345:AG345)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG363=1,1,IF(AH345=\" \",IF(AG363>0,AG363,0),LOG(COUNT($O345:AH345)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH363=1,1,IF(AI345=\" \",IF(AH363>0,AH363,0),LOG(COUNT($O345:AI345)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI363=1,1,IF(AJ345=\" \",IF(AI363>0,AI363,0),LOG(COUNT($O345:AJ345)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ363=1,1,IF(AK345=\" \",IF(AJ363>0,AJ363,0),LOG(COUNT($O345:AK345)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK363=1,1,IF(AL345=\" \",IF(AK363>0,AK363,0),LOG(COUNT($O345:AL345)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL363=1,1,IF(AM345=\" \",IF(AL363>0,AL363,0),LOG(COUNT($O345:AM345)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM363=1,1,IF(AN345=\" \",IF(AM363>0,AM363,0),LOG(COUNT($O345:AN345)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN363=1,1,IF(AO345=\" \",IF(AN363>0,AN363,0),LOG(COUNT($O345:AO345)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO363=1,1,IF(AP345=\" \",IF(AO363>0,AO363,0),LOG(COUNT($O345:AP345)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP363=1,1,IF(AQ345=\" \",IF(AP363>0,AP363,0),LOG(COUNT($O345:AQ345)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ363=1,1,IF(AR345=\" \",IF(AQ363>0,AQ363,0),LOG(COUNT($O345:AR345)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR363=1,1,IF(AS345=\" \",IF(AR363>0,AR363,0),LOG(COUNT($O345:AS345)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS363=1,1,IF(AT345=\" \",IF(AS363>0,AS363,0),LOG(COUNT($O345:AT345)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT363=1,1,IF(AU345=\" \",IF(AT363>0,AT363,0),LOG(COUNT($O345:AU345)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU363=1,1,IF(AV345=\" \",IF(AU363>0,AU363,0),LOG(COUNT($O345:AV345)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV363=1,1,IF(AW345=\" \",IF(AV363>0,AV363,0),LOG(COUNT($O345:AW345)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW363=1,1,IF(AX345=\" \",IF(AW363>0,AW363,0),LOG(COUNT($O345:AX345)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX363=1,1,IF(AY345=\" \",IF(AX363>0,AX363,0),LOG(COUNT($O345:AY345)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY363=1,1,IF(AZ345=\" \",IF(AY363>0,AY363,0),LOG(COUNT($O345:AZ345)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ363=1,1,IF(BA345=\" \",IF(AZ363>0,AZ363,0),LOG(COUNT($O345:BA345)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA363=1,1,IF(BB345=\" \",IF(BA363>0,BA363,0),LOG(COUNT($O345:BB345)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB363=1,1,IF(BC345=\" \",IF(BB363>0,BB363,0),LOG(COUNT($O345:BC345)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC363=1,1,IF(BD345=\" \",IF(BC363>0,BC363,0),LOG(COUNT($O345:BD345)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD363=1,1,IF(BE345=\" \",IF(BD363>0,BD363,0),LOG(COUNT($O345:BE345)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE363=1,1,IF(BF345=\" \",IF(BE363>0,BE363,0),LOG(COUNT($O345:BF345)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF363=1,1,IF(BG345=\" \",IF(BF363>0,BF363,0),LOG(COUNT($O345:BG345)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG363=1,1,IF(BH345=\" \",IF(BG363>0,BG363,0),LOG(COUNT($O345:BH345)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH363=1,1,IF(BI345=\" \",IF(BH363>0,BH363,0),LOG(COUNT($O345:BI345)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI363=1,1,IF(BJ345=\" \",IF(BI363>0,BI363,0),LOG(COUNT($O345:BJ345)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ363=1,1,IF(BK345=\" \",IF(BJ363>0,BJ363,0),LOG(COUNT($O345:BK345)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK363=1,1,IF(BL345=\" \",IF(BK363>0,BK363,0),LOG(COUNT($O345:BL345)+1,2074-BL$2+2))),1)","v":1}]
[null,"Medium pressure mains","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S364=1,1,IF(T346=\" \",IF(S364>0,S364,0),LOG(COUNT($O346:T346)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T364=1,1,IF(U346=\" \",IF(T364>0,T364,0),LOG(COUNT($O346:U346)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U364=1,1,IF(V346=\" \",IF(U364>0,U364,0),LOG(COUNT($O346:V346)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V364=1,1,IF(W346=\" \",IF(V364>0,V364,0),LOG(COUNT($O346:W346)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W364=1,1,IF(X346=\" \",IF(W364>0,W364,0),LOG(COUNT($O346:X346)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X364=1,1,IF(Y346=\" \",IF(X364>0,X364,0),LOG(COUNT($O346:Y346)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y364=1,1,IF(Z346=\" \",IF(Y364>0,Y364,0),LOG(COUNT($O346:Z346)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z364=1,1,IF(AA346=\" \",IF(Z364>0,Z364,0),LOG(COUNT($O346:AA346)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA364=1,1,IF(AB346=\" \",IF(AA364>0,AA364,0),LOG(COUNT($O346:AB346)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB364=1,1,IF(AC346=\" \",IF(AB364>0,AB364,0),LOG(COUNT($O346:AC346)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC364=1,1,IF(AD346=\" \",IF(AC364>0,AC364,0),LOG(COUNT($O346:AD346)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD364=1,1,IF(AE346=\" \",IF(AD364>0,AD364,0),LOG(COUNT($O346:AE346)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE364=1,1,IF(AF346=\" \",IF(AE364>0,AE364,0),LOG(COUNT($O346:AF346)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF364=1,1,IF(AG346=\" \",IF(AF364>0,AF364,0),LOG(COUNT($O346:AG346)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG364=1,1,IF(AH346=\" \",IF(AG364>0,AG364,0),LOG(COUNT($O346:AH346)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH364=1,1,IF(AI346=\" \",IF(AH364>0,AH364,0),LOG(COUNT($O346:AI346)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI364=1,1,IF(AJ346=\" \",IF(AI364>0,AI364,0),LOG(COUNT($O346:AJ346)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ364=1,1,IF(AK346=\" \",IF(AJ364>0,AJ364,0),LOG(COUNT($O346:AK346)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK364=1,1,IF(AL346=\" \",IF(AK364>0,AK364,0),LOG(COUNT($O346:AL346)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL364=1,1,IF(AM346=\" \",IF(AL364>0,AL364,0),LOG(COUNT($O346:AM346)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM364=1,1,IF(AN346=\" \",IF(AM364>0,AM364,0),LOG(COUNT($O346:AN346)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN364=1,1,IF(AO346=\" \",IF(AN364>0,AN364,0),LOG(COUNT($O346:AO346)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO364=1,1,IF(AP346=\" \",IF(AO364>0,AO364,0),LOG(COUNT($O346:AP346)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP364=1,1,IF(AQ346=\" \",IF(AP364>0,AP364,0),LOG(COUNT($O346:AQ346)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ364=1,1,IF(AR346=\" \",IF(AQ364>0,AQ364,0),LOG(COUNT($O346:AR346)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR364=1,1,IF(AS346=\" \",IF(AR364>0,AR364,0),LOG(COUNT($O346:AS346)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS364=1,1,IF(AT346=\" \",IF(AS364>0,AS364,0),LOG(COUNT($O346:AT346)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT364=1,1,IF(AU346=\" \",IF(AT364>0,AT364,0),LOG(COUNT($O346:AU346)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU364=1,1,IF(AV346=\" \",IF(AU364>0,AU364,0),LOG(COUNT($O346:AV346)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV364=1,1,IF(AW346=\" \",IF(AV364>0,AV364,0),LOG(COUNT($O346:AW346)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW364=1,1,IF(AX346=\" \",IF(AW364>0,AW364,0),LOG(COUNT($O346:AX346)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX364=1,1,IF(AY346=\" \",IF(AX364>0,AX364,0),LOG(COUNT($O346:AY346)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY364=1,1,IF(AZ346=\" \",IF(AY364>0,AY364,0),LOG(COUNT($O346:AZ346)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ364=1,1,IF(BA346=\" \",IF(AZ364>0,AZ364,0),LOG(COUNT($O346:BA346)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA364=1,1,IF(BB346=\" \",IF(BA364>0,BA364,0),LOG(COUNT($O346:BB346)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB364=1,1,IF(BC346=\" \",IF(BB364>0,BB364,0),LOG(COUNT($O346:BC346)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC364=1,1,IF(BD346=\" \",IF(BC364>0,BC364,0),LOG(COUNT($O346:BD346)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD364=1,1,IF(BE346=\" \",IF(BD364>0,BD364,0),LOG(COUNT($O346:BE346)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE364=1,1,IF(BF346=\" \",IF(BE364>0,BE364,0),LOG(COUNT($O346:BF346)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF364=1,1,IF(BG346=\" \",IF(BF364>0,BF364,0),LOG(COUNT($O346:BG346)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG364=1,1,IF(BH346=\" \",IF(BG364>0,BG364,0),LOG(COUNT($O346:BH346)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH364=1,1,IF(BI346=\" \",IF(BH364>0,BH364,0),LOG(COUNT($O346:BI346)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI364=1,1,IF(BJ346=\" \",IF(BI364>0,BI364,0),LOG(COUNT($O346:BJ346)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ364=1,1,IF(BK346=\" \",IF(BJ364>0,BJ364,0),LOG(COUNT($O346:BK346)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK364=1,1,IF(BL346=\" \",IF(BK364>0,BK364,0),LOG(COUNT($O346:BL346)+1,2074-BL$2+2))),1)","v":1}]
[null,"Medium/low pressure mains","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S365=1,1,IF(T347=\" \",IF(S365>0,S365,0),LOG(COUNT($O347:T347)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T365=1,1,IF(U347=\" \",IF(T365>0,T365,0),LOG(COUNT($O347:U347)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U365=1,1,IF(V347=\" \",IF(U365>0,U365,0),LOG(COUNT($O347:V347)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V365=1,1,IF(W347=\" \",IF(V365>0,V365,0),LOG(COUNT($O347:W347)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W365=1,1,IF(X347=\" \",IF(W365>0,W365,0),LOG(COUNT($O347:X347)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X365=1,1,IF(Y347=\" \",IF(X365>0,X365,0),LOG(COUNT($O347:Y347)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y365=1,1,IF(Z347=\" \",IF(Y365>0,Y365,0),LOG(COUNT($O347:Z347)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z365=1,1,IF(AA347=\" \",IF(Z365>0,Z365,0),LOG(COUNT($O347:AA347)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA365=1,1,IF(AB347=\" \",IF(AA365>0,AA365,0),LOG(COUNT($O347:AB347)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB365=1,1,IF(AC347=\" \",IF(AB365>0,AB365,0),LOG(COUNT($O347:AC347)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC365=1,1,IF(AD347=\" \",IF(AC365>0,AC365,0),LOG(COUNT($O347:AD347)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD365=1,1,IF(AE347=\" \",IF(AD365>0,AD365,0),LOG(COUNT($O347:AE347)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE365=1,1,IF(AF347=\" \",IF(AE365>0,AE365,0),LOG(COUNT($O347:AF347)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF365=1,1,IF(AG347=\" \",IF(AF365>0,AF365,0),LOG(COUNT($O347:AG347)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG365=1,1,IF(AH347=\" \",IF(AG365>0,AG365,0),LOG(COUNT($O347:AH347)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH365=1,1,IF(AI347=\" \",IF(AH365>0,AH365,0),LOG(COUNT($O347:AI347)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI365=1,1,IF(AJ347=\" \",IF(AI365>0,AI365,0),LOG(COUNT($O347:AJ347)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ365=1,1,IF(AK347=\" \",IF(AJ365>0,AJ365,0),LOG(COUNT($O347:AK347)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK365=1,1,IF(AL347=\" \",IF(AK365>0,AK365,0),LOG(COUNT($O347:AL347)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL365=1,1,IF(AM347=\" \",IF(AL365>0,AL365,0),LOG(COUNT($O347:AM347)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM365=1,1,IF(AN347=\" \",IF(AM365>0,AM365,0),LOG(COUNT($O347:AN347)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN365=1,1,IF(AO347=\" \",IF(AN365>0,AN365,0),LOG(COUNT($O347:AO347)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO365=1,1,IF(AP347=\" \",IF(AO365>0,AO365,0),LOG(COUNT($O347:AP347)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP365=1,1,IF(AQ347=\" \",IF(AP365>0,AP365,0),LOG(COUNT($O347:AQ347)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ365=1,1,IF(AR347=\" \",IF(AQ365>0,AQ365,0),LOG(COUNT($O347:AR347)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR365=1,1,IF(AS347=\" \",IF(AR365>0,AR365,0),LOG(COUNT($O347:AS347)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS365=1,1,IF(AT347=\" \",IF(AS365>0,AS365,0),LOG(COUNT($O347:AT347)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT365=1,1,IF(AU347=\" \",IF(AT365>0,AT365,0),LOG(COUNT($O347:AU347)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU365=1,1,IF(AV347=\" \",IF(AU365>0,AU365,0),LOG(COUNT($O347:AV347)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV365=1,1,IF(AW347=\" \",IF(AV365>0,AV365,0),LOG(COUNT($O347:AW347)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW365=1,1,IF(AX347=\" \",IF(AW365>0,AW365,0),LOG(COUNT($O347:AX347)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX365=1,1,IF(AY347=\" \",IF(AX365>0,AX365,0),LOG(COUNT($O347:AY347)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY365=1,1,IF(AZ347=\" \",IF(AY365>0,AY365,0),LOG(COUNT($O347:AZ347)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ365=1,1,IF(BA347=\" \",IF(AZ365>0,AZ365,0),LOG(COUNT($O347:BA347)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA365=1,1,IF(BB347=\" \",IF(BA365>0,BA365,0),LOG(COUNT($O347:BB347)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB365=1,1,IF(BC347=\" \",IF(BB365>0,BB365,0),LOG(COUNT($O347:BC347)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC365=1,1,IF(BD347=\" \",IF(BC365>0,BC365,0),LOG(COUNT($O347:BD347)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD365=1,1,IF(BE347=\" \",IF(BD365>0,BD365,0),LOG(COUNT($O347:BE347)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE365=1,1,IF(BF347=\" \",IF(BE365>0,BE365,0),LOG(COUNT($O347:BF347)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF365=1,1,IF(BG347=\" \",IF(BF365>0,BF365,0),LOG(COUNT($O347:BG347)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG365=1,1,IF(BH347=\" \",IF(BG365>0,BG365,0),LOG(COUNT($O347:BH347)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH365=1,1,IF(BI347=\" \",IF(BH365>0,BH365,0),LOG(COUNT($O347:BI347)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI365=1,1,IF(BJ347=\" \",IF(BI365>0,BI365,0),LOG(COUNT($O347:BJ347)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ365=1,1,IF(BK347=\" \",IF(BJ365>0,BJ365,0),LOG(COUNT($O347:BK347)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK365=1,1,IF(BL347=\" \",IF(BK365>0,BK365,0),LOG(COUNT($O347:BL347)+1,2074-BL$2+2))),1)","v":1}]
[null,"Low pressure mains","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S366=1,1,IF(T348=\" \",IF(S366>0,S366,0),LOG(COUNT($O348:T348)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T366=1,1,IF(U348=\" \",IF(T366>0,T366,0),LOG(COUNT($O348:U348)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U366=1,1,IF(V348=\" \",IF(U366>0,U366,0),LOG(COUNT($O348:V348)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V366=1,1,IF(W348=\" \",IF(V366>0,V366,0),LOG(COUNT($O348:W348)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W366=1,1,IF(X348=\" \",IF(W366>0,W366,0),LOG(COUNT($O348:X348)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X366=1,1,IF(Y348=\" \",IF(X366>0,X366,0),LOG(COUNT($O348:Y348)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y366=1,1,IF(Z348=\" \",IF(Y366>0,Y366,0),LOG(COUNT($O348:Z348)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z366=1,1,IF(AA348=\" \",IF(Z366>0,Z366,0),LOG(COUNT($O348:AA348)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA366=1,1,IF(AB348=\" \",IF(AA366>0,AA366,0),LOG(COUNT($O348:AB348)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB366=1,1,IF(AC348=\" \",IF(AB366>0,AB366,0),LOG(COUNT($O348:AC348)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC366=1,1,IF(AD348=\" \",IF(AC366>0,AC366,0),LOG(COUNT($O348:AD348)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD366=1,1,IF(AE348=\" \",IF(AD366>0,AD366,0),LOG(COUNT($O348:AE348)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE366=1,1,IF(AF348=\" \",IF(AE366>0,AE366,0),LOG(COUNT($O348:AF348)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF366=1,1,IF(AG348=\" \",IF(AF366>0,AF366,0),LOG(COUNT($O348:AG348)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG366=1,1,IF(AH348=\" \",IF(AG366>0,AG366,0),LOG(COUNT($O348:AH348)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH366=1,1,IF(AI348=\" \",IF(AH366>0,AH366,0),LOG(COUNT($O348:AI348)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI366=1,1,IF(AJ348=\" \",IF(AI366>0,AI366,0),LOG(COUNT($O348:AJ348)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ366=1,1,IF(AK348=\" \",IF(AJ366>0,AJ366,0),LOG(COUNT($O348:AK348)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK366=1,1,IF(AL348=\" \",IF(AK366>0,AK366,0),LOG(COUNT($O348:AL348)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL366=1,1,IF(AM348=\" \",IF(AL366>0,AL366,0),LOG(COUNT($O348:AM348)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM366=1,1,IF(AN348=\" \",IF(AM366>0,AM366,0),LOG(COUNT($O348:AN348)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN366=1,1,IF(AO348=\" \",IF(AN366>0,AN366,0),LOG(COUNT($O348:AO348)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO366=1,1,IF(AP348=\" \",IF(AO366>0,AO366,0),LOG(COUNT($O348:AP348)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP366=1,1,IF(AQ348=\" \",IF(AP366>0,AP366,0),LOG(COUNT($O348:AQ348)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ366=1,1,IF(AR348=\" \",IF(AQ366>0,AQ366,0),LOG(COUNT($O348:AR348)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR366=1,1,IF(AS348=\" \",IF(AR366>0,AR366,0),LOG(COUNT($O348:AS348)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS366=1,1,IF(AT348=\" \",IF(AS366>0,AS366,0),LOG(COUNT($O348:AT348)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT366=1,1,IF(AU348=\" \",IF(AT366>0,AT366,0),LOG(COUNT($O348:AU348)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU366=1,1,IF(AV348=\" \",IF(AU366>0,AU366,0),LOG(COUNT($O348:AV348)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV366=1,1,IF(AW348=\" \",IF(AV366>0,AV366,0),LOG(COUNT($O348:AW348)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW366=1,1,IF(AX348=\" \",IF(AW366>0,AW366,0),LOG(COUNT($O348:AX348)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX366=1,1,IF(AY348=\" \",IF(AX366>0,AX366,0),LOG(COUNT($O348:AY348)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY366=1,1,IF(AZ348=\" \",IF(AY366>0,AY366,0),LOG(COUNT($O348:AZ348)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ366=1,1,IF(BA348=\" \",IF(AZ366>0,AZ366,0),LOG(COUNT($O348:BA348)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA366=1,1,IF(BB348=\" \",IF(BA366>0,BA366,0),LOG(COUNT($O348:BB348)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB366=1,1,IF(BC348=\" \",IF(BB366>0,BB366,0),LOG(COUNT($O348:BC348)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC366=1,1,IF(BD348=\" \",IF(BC366>0,BC366,0),LOG(COUNT($O348:BD348)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD366=1,1,IF(BE348=\" \",IF(BD366>0,BD366,0),LOG(COUNT($O348:BE348)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE366=1,1,IF(BF348=\" \",IF(BE366>0,BE366,0),LOG(COUNT($O348:BF348)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF366=1,1,IF(BG348=\" \",IF(BF366>0,BF366,0),LOG(COUNT($O348:BG348)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG366=1,1,IF(BH348=\" \",IF(BG366>0,BG366,0),LOG(COUNT($O348:BH348)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH366=1,1,IF(BI348=\" \",IF(BH366>0,BH366,0),LOG(COUNT($O348:BI348)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI366=1,1,IF(BJ348=\" \",IF(BI366>0,BI366,0),LOG(COUNT($O348:BJ348)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ366=1,1,IF(BK348=\" \",IF(BJ366>0,BJ366,0),LOG(COUNT($O348:BK348)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK366=1,1,IF(BL348=\" \",IF(BK366>0,BK366,0),LOG(COUNT($O348:BL348)+1,2074-BL$2+2))),1)","v":1}]
[null,"Regulators","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S367=1,1,IF(T349=\" \",IF(S367>0,S367,0),LOG(COUNT($O349:T349)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T367=1,1,IF(U349=\" \",IF(T367>0,T367,0),LOG(COUNT($O349:U349)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U367=1,1,IF(V349=\" \",IF(U367>0,U367,0),LOG(COUNT($O349:V349)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V367=1,1,IF(W349=\" \",IF(V367>0,V367,0),LOG(COUNT($O349:W349)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W367=1,1,IF(X349=\" \",IF(W367>0,W367,0),LOG(COUNT($O349:X349)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X367=1,1,IF(Y349=\" \",IF(X367>0,X367,0),LOG(COUNT($O349:Y349)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y367=1,1,IF(Z349=\" \",IF(Y367>0,Y367,0),LOG(COUNT($O349:Z349)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z367=1,1,IF(AA349=\" \",IF(Z367>0,Z367,0),LOG(COUNT($O349:AA349)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA367=1,1,IF(AB349=\" \",IF(AA367>0,AA367,0),LOG(COUNT($O349:AB349)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB367=1,1,IF(AC349=\" \",IF(AB367>0,AB367,0),LOG(COUNT($O349:AC349)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC367=1,1,IF(AD349=\" \",IF(AC367>0,AC367,0),LOG(COUNT($O349:AD349)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD367=1,1,IF(AE349=\" \",IF(AD367>0,AD367,0),LOG(COUNT($O349:AE349)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE367=1,1,IF(AF349=\" \",IF(AE367>0,AE367,0),LOG(COUNT($O349:AF349)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF367=1,1,IF(AG349=\" \",IF(AF367>0,AF367,0),LOG(COUNT($O349:AG349)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG367=1,1,IF(AH349=\" \",IF(AG367>0,AG367,0),LOG(COUNT($O349:AH349)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH367=1,1,IF(AI349=\" \",IF(AH367>0,AH367,0),LOG(COUNT($O349:AI349)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI367=1,1,IF(AJ349=\" \",IF(AI367>0,AI367,0),LOG(COUNT($O349:AJ349)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ367=1,1,IF(AK349=\" \",IF(AJ367>0,AJ367,0),LOG(COUNT($O349:AK349)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK367=1,1,IF(AL349=\" \",IF(AK367>0,AK367,0),LOG(COUNT($O349:AL349)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL367=1,1,IF(AM349=\" \",IF(AL367>0,AL367,0),LOG(COUNT($O349:AM349)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM367=1,1,IF(AN349=\" \",IF(AM367>0,AM367,0),LOG(COUNT($O349:AN349)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN367=1,1,IF(AO349=\" \",IF(AN367>0,AN367,0),LOG(COUNT($O349:AO349)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO367=1,1,IF(AP349=\" \",IF(AO367>0,AO367,0),LOG(COUNT($O349:AP349)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP367=1,1,IF(AQ349=\" \",IF(AP367>0,AP367,0),LOG(COUNT($O349:AQ349)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ367=1,1,IF(AR349=\" \",IF(AQ367>0,AQ367,0),LOG(COUNT($O349:AR349)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR367=1,1,IF(AS349=\" \",IF(AR367>0,AR367,0),LOG(COUNT($O349:AS349)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS367=1,1,IF(AT349=\" \",IF(AS367>0,AS367,0),LOG(COUNT($O349:AT349)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT367=1,1,IF(AU349=\" \",IF(AT367>0,AT367,0),LOG(COUNT($O349:AU349)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU367=1,1,IF(AV349=\" \",IF(AU367>0,AU367,0),LOG(COUNT($O349:AV349)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV367=1,1,IF(AW349=\" \",IF(AV367>0,AV367,0),LOG(COUNT($O349:AW349)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW367=1,1,IF(AX349=\" \",IF(AW367>0,AW367,0),LOG(COUNT($O349:AX349)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX367=1,1,IF(AY349=\" \",IF(AX367>0,AX367,0),LOG(COUNT($O349:AY349)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY367=1,1,IF(AZ349=\" \",IF(AY367>0,AY367,0),LOG(COUNT($O349:AZ349)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ367=1,1,IF(BA349=\" \",IF(AZ367>0,AZ367,0),LOG(COUNT($O349:BA349)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA367=1,1,IF(BB349=\" \",IF(BA367>0,BA367,0),LOG(COUNT($O349:BB349)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB367=1,1,IF(BC349=\" \",IF(BB367>0,BB367,0),LOG(COUNT($O349:BC349)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC367=1,1,IF(BD349=\" \",IF(BC367>0,BC367,0),LOG(COUNT($O349:BD349)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD367=1,1,IF(BE349=\" \",IF(BD367>0,BD367,0),LOG(COUNT($O349:BE349)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE367=1,1,IF(BF349=\" \",IF(BE367>0,BE367,0),LOG(COUNT($O349:BF349)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF367=1,1,IF(BG349=\" \",IF(BF367>0,BF367,0),LOG(COUNT($O349:BG349)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG367=1,1,IF(BH349=\" \",IF(BG367>0,BG367,0),LOG(COUNT($O349:BH349)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH367=1,1,IF(BI349=\" \",IF(BH367>0,BH367,0),LOG(COUNT($O349:BI349)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI367=1,1,IF(BJ349=\" \",IF(BI367>0,BI367,0),LOG(COUNT($O349:BJ349)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ367=1,1,IF(BK349=\" \",IF(BJ367>0,BJ367,0),LOG(COUNT($O349:BK349)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK367=1,1,IF(BL349=\" \",IF(BK367>0,BK367,0),LOG(COUNT($O349:BL349)+1,2074-BL$2+2))),1)","v":1}]
[null,"Secondary gate stations","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S368=1,1,IF(T350=\" \",IF(S368>0,S368,0),LOG(COUNT($O350:T350)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T368=1,1,IF(U350=\" \",IF(T368>0,T368,0),LOG(COUNT($O350:U350)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U368=1,1,IF(V350=\" \",IF(U368>0,U368,0),LOG(COUNT($O350:V350)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V368=1,1,IF(W350=\" \",IF(V368>0,V368,0),LOG(COUNT($O350:W350)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W368=1,1,IF(X350=\" \",IF(W368>0,W368,0),LOG(COUNT($O350:X350)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X368=1,1,IF(Y350=\" \",IF(X368>0,X368,0),LOG(COUNT($O350:Y350)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y368=1,1,IF(Z350=\" \",IF(Y368>0,Y368,0),LOG(COUNT($O350:Z350)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z368=1,1,IF(AA350=\" \",IF(Z368>0,Z368,0),LOG(COUNT($O350:AA350)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA368=1,1,IF(AB350=\" \",IF(AA368>0,AA368,0),LOG(COUNT($O350:AB350)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB368=1,1,IF(AC350=\" \",IF(AB368>0,AB368,0),LOG(COUNT($O350:AC350)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC368=1,1,IF(AD350=\" \",IF(AC368>0,AC368,0),LOG(COUNT($O350:AD350)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD368=1,1,IF(AE350=\" \",IF(AD368>0,AD368,0),LOG(COUNT($O350:AE350)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE368=1,1,IF(AF350=\" \",IF(AE368>0,AE368,0),LOG(COUNT($O350:AF350)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF368=1,1,IF(AG350=\" \",IF(AF368>0,AF368,0),LOG(COUNT($O350:AG350)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG368=1,1,IF(AH350=\" \",IF(AG368>0,AG368,0),LOG(COUNT($O350:AH350)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH368=1,1,IF(AI350=\" \",IF(AH368>0,AH368,0),LOG(COUNT($O350:AI350)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI368=1,1,IF(AJ350=\" \",IF(AI368>0,AI368,0),LOG(COUNT($O350:AJ350)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ368=1,1,IF(AK350=\" \",IF(AJ368>0,AJ368,0),LOG(COUNT($O350:AK350)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK368=1,1,IF(AL350=\" \",IF(AK368>0,AK368,0),LOG(COUNT($O350:AL350)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL368=1,1,IF(AM350=\" \",IF(AL368>0,AL368,0),LOG(COUNT($O350:AM350)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM368=1,1,IF(AN350=\" \",IF(AM368>0,AM368,0),LOG(COUNT($O350:AN350)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN368=1,1,IF(AO350=\" \",IF(AN368>0,AN368,0),LOG(COUNT($O350:AO350)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO368=1,1,IF(AP350=\" \",IF(AO368>0,AO368,0),LOG(COUNT($O350:AP350)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP368=1,1,IF(AQ350=\" \",IF(AP368>0,AP368,0),LOG(COUNT($O350:AQ350)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ368=1,1,IF(AR350=\" \",IF(AQ368>0,AQ368,0),LOG(COUNT($O350:AR350)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR368=1,1,IF(AS350=\" \",IF(AR368>0,AR368,0),LOG(COUNT($O350:AS350)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS368=1,1,IF(AT350=\" \",IF(AS368>0,AS368,0),LOG(COUNT($O350:AT350)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT368=1,1,IF(AU350=\" \",IF(AT368>0,AT368,0),LOG(COUNT($O350:AU350)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU368=1,1,IF(AV350=\" \",IF(AU368>0,AU368,0),LOG(COUNT($O350:AV350)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV368=1,1,IF(AW350=\" \",IF(AV368>0,AV368,0),LOG(COUNT($O350:AW350)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW368=1,1,IF(AX350=\" \",IF(AW368>0,AW368,0),LOG(COUNT($O350:AX350)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX368=1,1,IF(AY350=\" \",IF(AX368>0,AX368,0),LOG(COUNT($O350:AY350)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY368=1,1,IF(AZ350=\" \",IF(AY368>0,AY368,0),LOG(COUNT($O350:AZ350)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ368=1,1,IF(BA350=\" \",IF(AZ368>0,AZ368,0),LOG(COUNT($O350:BA350)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA368=1,1,IF(BB350=\" \",IF(BA368>0,BA368,0),LOG(COUNT($O350:BB350)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB368=1,1,IF(BC350=\" \",IF(BB368>0,BB368,0),LOG(COUNT($O350:BC350)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC368=1,1,IF(BD350=\" \",IF(BC368>0,BC368,0),LOG(COUNT($O350:BD350)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD368=1,1,IF(BE350=\" \",IF(BD368>0,BD368,0),LOG(COUNT($O350:BE350)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE368=1,1,IF(BF350=\" \",IF(BE368>0,BE368,0),LOG(COUNT($O350:BF350)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF368=1,1,IF(BG350=\" \",IF(BF368>0,BF368,0),LOG(COUNT($O350:BG350)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG368=1,1,IF(BH350=\" \",IF(BG368>0,BG368,0),LOG(COUNT($O350:BH350)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH368=1,1,IF(BI350=\" \",IF(BH368>0,BH368,0),LOG(COUNT($O350:BI350)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI368=1,1,IF(BJ350=\" \",IF(BI368>0,BI368,0),LOG(COUNT($O350:BJ350)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ368=1,1,IF(BK350=\" \",IF(BJ368>0,BJ368,0),LOG(COUNT($O350:BK350)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK368=1,1,IF(BL350=\" \",IF(BK368>0,BK368,0),LOG(COUNT($O350:BL350)+1,2074-BL$2+2))),1)","v":1}]
[null,"Buildings","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S369=1,1,IF(T351=\" \",IF(S369>0,S369,0),LOG(COUNT($O351:T351)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T369=1,1,IF(U351=\" \",IF(T369>0,T369,0),LOG(COUNT($O351:U351)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U369=1,1,IF(V351=\" \",IF(U369>0,U369,0),LOG(COUNT($O351:V351)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V369=1,1,IF(W351=\" \",IF(V369>0,V369,0),LOG(COUNT($O351:W351)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W369=1,1,IF(X351=\" \",IF(W369>0,W369,0),LOG(COUNT($O351:X351)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X369=1,1,IF(Y351=\" \",IF(X369>0,X369,0),LOG(COUNT($O351:Y351)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y369=1,1,IF(Z351=\" \",IF(Y369>0,Y369,0),LOG(COUNT($O351:Z351)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z369=1,1,IF(AA351=\" \",IF(Z369>0,Z369,0),LOG(COUNT($O351:AA351)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA369=1,1,IF(AB351=\" \",IF(AA369>0,AA369,0),LOG(COUNT($O351:AB351)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB369=1,1,IF(AC351=\" \",IF(AB369>0,AB369,0),LOG(COUNT($O351:AC351)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC369=1,1,IF(AD351=\" \",IF(AC369>0,AC369,0),LOG(COUNT($O351:AD351)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD369=1,1,IF(AE351=\" \",IF(AD369>0,AD369,0),LOG(COUNT($O351:AE351)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE369=1,1,IF(AF351=\" \",IF(AE369>0,AE369,0),LOG(COUNT($O351:AF351)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF369=1,1,IF(AG351=\" \",IF(AF369>0,AF369,0),LOG(COUNT($O351:AG351)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG369=1,1,IF(AH351=\" \",IF(AG369>0,AG369,0),LOG(COUNT($O351:AH351)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH369=1,1,IF(AI351=\" \",IF(AH369>0,AH369,0),LOG(COUNT($O351:AI351)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI369=1,1,IF(AJ351=\" \",IF(AI369>0,AI369,0),LOG(COUNT($O351:AJ351)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ369=1,1,IF(AK351=\" \",IF(AJ369>0,AJ369,0),LOG(COUNT($O351:AK351)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK369=1,1,IF(AL351=\" \",IF(AK369>0,AK369,0),LOG(COUNT($O351:AL351)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL369=1,1,IF(AM351=\" \",IF(AL369>0,AL369,0),LOG(COUNT($O351:AM351)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM369=1,1,IF(AN351=\" \",IF(AM369>0,AM369,0),LOG(COUNT($O351:AN351)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN369=1,1,IF(AO351=\" \",IF(AN369>0,AN369,0),LOG(COUNT($O351:AO351)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO369=1,1,IF(AP351=\" \",IF(AO369>0,AO369,0),LOG(COUNT($O351:AP351)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP369=1,1,IF(AQ351=\" \",IF(AP369>0,AP369,0),LOG(COUNT($O351:AQ351)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ369=1,1,IF(AR351=\" \",IF(AQ369>0,AQ369,0),LOG(COUNT($O351:AR351)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR369=1,1,IF(AS351=\" \",IF(AR369>0,AR369,0),LOG(COUNT($O351:AS351)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS369=1,1,IF(AT351=\" \",IF(AS369>0,AS369,0),LOG(COUNT($O351:AT351)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT369=1,1,IF(AU351=\" \",IF(AT369>0,AT369,0),LOG(COUNT($O351:AU351)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU369=1,1,IF(AV351=\" \",IF(AU369>0,AU369,0),LOG(COUNT($O351:AV351)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV369=1,1,IF(AW351=\" \",IF(AV369>0,AV369,0),LOG(COUNT($O351:AW351)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW369=1,1,IF(AX351=\" \",IF(AW369>0,AW369,0),LOG(COUNT($O351:AX351)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX369=1,1,IF(AY351=\" \",IF(AX369>0,AX369,0),LOG(COUNT($O351:AY351)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY369=1,1,IF(AZ351=\" \",IF(AY369>0,AY369,0),LOG(COUNT($O351:AZ351)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ369=1,1,IF(BA351=\" \",IF(AZ369>0,AZ369,0),LOG(COUNT($O351:BA351)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA369=1,1,IF(BB351=\" \",IF(BA369>0,BA369,0),LOG(COUNT($O351:BB351)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB369=1,1,IF(BC351=\" \",IF(BB369>0,BB369,0),LOG(COUNT($O351:BC351)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC369=1,1,IF(BD351=\" \",IF(BC369>0,BC369,0),LOG(COUNT($O351:BD351)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD369=1,1,IF(BE351=\" \",IF(BD369>0,BD369,0),LOG(COUNT($O351:BE351)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE369=1,1,IF(BF351=\" \",IF(BE369>0,BE369,0),LOG(COUNT($O351:BF351)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF369=1,1,IF(BG351=\" \",IF(BF369>0,BF369,0),LOG(COUNT($O351:BG351)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG369=1,1,IF(BH351=\" \",IF(BG369>0,BG369,0),LOG(COUNT($O351:BH351)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH369=1,1,IF(BI351=\" \",IF(BH369>0,BH369,0),LOG(COUNT($O351:BI351)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI369=1,1,IF(BJ351=\" \",IF(BI369>0,BI369,0),LOG(COUNT($O351:BJ351)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ369=1,1,IF(BK351=\" \",IF(BJ369>0,BJ369,0),LOG(COUNT($O351:BK351)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK369=1,1,IF(BL351=\" \",IF(BK369>0,BK369,0),LOG(COUNT($O351:BL351)+1,2074-BL$2+2))),1)","v":1}]
[null,"Meter and services pipes","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S370=1,1,IF(T352=\" \",IF(S370>0,S370,0),LOG(COUNT($O352:T352)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T370=1,1,IF(U352=\" \",IF(T370>0,T370,0),LOG(COUNT($O352:U352)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U370=1,1,IF(V352=\" \",IF(U370>0,U370,0),LOG(COUNT($O352:V352)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V370=1,1,IF(W352=\" \",IF(V370>0,V370,0),LOG(COUNT($O352:W352)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W370=1,1,IF(X352=\" \",IF(W370>0,W370,0),LOG(COUNT($O352:X352)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X370=1,1,IF(Y352=\" \",IF(X370>0,X370,0),LOG(COUNT($O352:Y352)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y370=1,1,IF(Z352=\" \",IF(Y370>0,Y370,0),LOG(COUNT($O352:Z352)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z370=1,1,IF(AA352=\" \",IF(Z370>0,Z370,0),LOG(COUNT($O352:AA352)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA370=1,1,IF(AB352=\" \",IF(AA370>0,AA370,0),LOG(COUNT($O352:AB352)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB370=1,1,IF(AC352=\" \",IF(AB370>0,AB370,0),LOG(COUNT($O352:AC352)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC370=1,1,IF(AD352=\" \",IF(AC370>0,AC370,0),LOG(COUNT($O352:AD352)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD370=1,1,IF(AE352=\" \",IF(AD370>0,AD370,0),LOG(COUNT($O352:AE352)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE370=1,1,IF(AF352=\" \",IF(AE370>0,AE370,0),LOG(COUNT($O352:AF352)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF370=1,1,IF(AG352=\" \",IF(AF370>0,AF370,0),LOG(COUNT($O352:AG352)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG370=1,1,IF(AH352=\" \",IF(AG370>0,AG370,0),LOG(COUNT($O352:AH352)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH370=1,1,IF(AI352=\" \",IF(AH370>0,AH370,0),LOG(COUNT($O352:AI352)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI370=1,1,IF(AJ352=\" \",IF(AI370>0,AI370,0),LOG(COUNT($O352:AJ352)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ370=1,1,IF(AK352=\" \",IF(AJ370>0,AJ370,0),LOG(COUNT($O352:AK352)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK370=1,1,IF(AL352=\" \",IF(AK370>0,AK370,0),LOG(COUNT($O352:AL352)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL370=1,1,IF(AM352=\" \",IF(AL370>0,AL370,0),LOG(COUNT($O352:AM352)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM370=1,1,IF(AN352=\" \",IF(AM370>0,AM370,0),LOG(COUNT($O352:AN352)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN370=1,1,IF(AO352=\" \",IF(AN370>0,AN370,0),LOG(COUNT($O352:AO352)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO370=1,1,IF(AP352=\" \",IF(AO370>0,AO370,0),LOG(COUNT($O352:AP352)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP370=1,1,IF(AQ352=\" \",IF(AP370>0,AP370,0),LOG(COUNT($O352:AQ352)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ370=1,1,IF(AR352=\" \",IF(AQ370>0,AQ370,0),LOG(COUNT($O352:AR352)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR370=1,1,IF(AS352=\" \",IF(AR370>0,AR370,0),LOG(COUNT($O352:AS352)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS370=1,1,IF(AT352=\" \",IF(AS370>0,AS370,0),LOG(COUNT($O352:AT352)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT370=1,1,IF(AU352=\" \",IF(AT370>0,AT370,0),LOG(COUNT($O352:AU352)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU370=1,1,IF(AV352=\" \",IF(AU370>0,AU370,0),LOG(COUNT($O352:AV352)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV370=1,1,IF(AW352=\" \",IF(AV370>0,AV370,0),LOG(COUNT($O352:AW352)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW370=1,1,IF(AX352=\" \",IF(AW370>0,AW370,0),LOG(COUNT($O352:AX352)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX370=1,1,IF(AY352=\" \",IF(AX370>0,AX370,0),LOG(COUNT($O352:AY352)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY370=1,1,IF(AZ352=\" \",IF(AY370>0,AY370,0),LOG(COUNT($O352:AZ352)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ370=1,1,IF(BA352=\" \",IF(AZ370>0,AZ370,0),LOG(COUNT($O352:BA352)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA370=1,1,IF(BB352=\" \",IF(BA370>0,BA370,0),LOG(COUNT($O352:BB352)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB370=1,1,IF(BC352=\" \",IF(BB370>0,BB370,0),LOG(COUNT($O352:BC352)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC370=1,1,IF(BD352=\" \",IF(BC370>0,BC370,0),LOG(COUNT($O352:BD352)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD370=1,1,IF(BE352=\" \",IF(BD370>0,BD370,0),LOG(COUNT($O352:BE352)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE370=1,1,IF(BF352=\" \",IF(BE370>0,BE370,0),LOG(COUNT($O352:BF352)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF370=1,1,IF(BG352=\" \",IF(BF370>0,BF370,0),LOG(COUNT($O352:BG352)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG370=1,1,IF(BH352=\" \",IF(BG370>0,BG370,0),LOG(COUNT($O352:BH352)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH370=1,1,IF(BI352=\" \",IF(BH370>0,BH370,0),LOG(COUNT($O352:BI352)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI370=1,1,IF(BJ352=\" \",IF(BI370>0,BI370,0),LOG(COUNT($O352:BJ352)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ370=1,1,IF(BK352=\" \",IF(BJ370>0,BJ370,0),LOG(COUNT($O352:BK352)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK370=1,1,IF(BL352=\" \",IF(BK370>0,BK370,0),LOG(COUNT($O352:BL352)+1,2074-BL$2+2))),1)","v":1}]
[null,"Equipment and vehicles","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S371=1,1,IF(T353=\" \",IF(S371>0,S371,0),LOG(COUNT($O353:T353)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T371=1,1,IF(U353=\" \",IF(T371>0,T371,0),LOG(COUNT($O353:U353)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U371=1,1,IF(V353=\" \",IF(U371>0,U371,0),LOG(COUNT($O353:V353)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V371=1,1,IF(W353=\" \",IF(V371>0,V371,0),LOG(COUNT($O353:W353)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W371=1,1,IF(X353=\" \",IF(W371>0,W371,0),LOG(COUNT($O353:X353)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X371=1,1,IF(Y353=\" \",IF(X371>0,X371,0),LOG(COUNT($O353:Y353)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y371=1,1,IF(Z353=\" \",IF(Y371>0,Y371,0),LOG(COUNT($O353:Z353)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z371=1,1,IF(AA353=\" \",IF(Z371>0,Z371,0),LOG(COUNT($O353:AA353)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA371=1,1,IF(AB353=\" \",IF(AA371>0,AA371,0),LOG(COUNT($O353:AB353)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB371=1,1,IF(AC353=\" \",IF(AB371>0,AB371,0),LOG(COUNT($O353:AC353)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC371=1,1,IF(AD353=\" \",IF(AC371>0,AC371,0),LOG(COUNT($O353:AD353)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD371=1,1,IF(AE353=\" \",IF(AD371>0,AD371,0),LOG(COUNT($O353:AE353)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE371=1,1,IF(AF353=\" \",IF(AE371>0,AE371,0),LOG(COUNT($O353:AF353)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF371=1,1,IF(AG353=\" \",IF(AF371>0,AF371,0),LOG(COUNT($O353:AG353)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG371=1,1,IF(AH353=\" \",IF(AG371>0,AG371,0),LOG(COUNT($O353:AH353)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH371=1,1,IF(AI353=\" \",IF(AH371>0,AH371,0),LOG(COUNT($O353:AI353)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI371=1,1,IF(AJ353=\" \",IF(AI371>0,AI371,0),LOG(COUNT($O353:AJ353)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ371=1,1,IF(AK353=\" \",IF(AJ371>0,AJ371,0),LOG(COUNT($O353:AK353)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK371=1,1,IF(AL353=\" \",IF(AK371>0,AK371,0),LOG(COUNT($O353:AL353)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL371=1,1,IF(AM353=\" \",IF(AL371>0,AL371,0),LOG(COUNT($O353:AM353)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM371=1,1,IF(AN353=\" \",IF(AM371>0,AM371,0),LOG(COUNT($O353:AN353)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN371=1,1,IF(AO353=\" \",IF(AN371>0,AN371,0),LOG(COUNT($O353:AO353)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO371=1,1,IF(AP353=\" \",IF(AO371>0,AO371,0),LOG(COUNT($O353:AP353)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP371=1,1,IF(AQ353=\" \",IF(AP371>0,AP371,0),LOG(COUNT($O353:AQ353)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ371=1,1,IF(AR353=\" \",IF(AQ371>0,AQ371,0),LOG(COUNT($O353:AR353)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR371=1,1,IF(AS353=\" \",IF(AR371>0,AR371,0),LOG(COUNT($O353:AS353)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS371=1,1,IF(AT353=\" \",IF(AS371>0,AS371,0),LOG(COUNT($O353:AT353)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT371=1,1,IF(AU353=\" \",IF(AT371>0,AT371,0),LOG(COUNT($O353:AU353)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU371=1,1,IF(AV353=\" \",IF(AU371>0,AU371,0),LOG(COUNT($O353:AV353)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV371=1,1,IF(AW353=\" \",IF(AV371>0,AV371,0),LOG(COUNT($O353:AW353)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW371=1,1,IF(AX353=\" \",IF(AW371>0,AW371,0),LOG(COUNT($O353:AX353)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX371=1,1,IF(AY353=\" \",IF(AX371>0,AX371,0),LOG(COUNT($O353:AY353)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY371=1,1,IF(AZ353=\" \",IF(AY371>0,AY371,0),LOG(COUNT($O353:AZ353)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ371=1,1,IF(BA353=\" \",IF(AZ371>0,AZ371,0),LOG(COUNT($O353:BA353)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA371=1,1,IF(BB353=\" \",IF(BA371>0,BA371,0),LOG(COUNT($O353:BB353)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB371=1,1,IF(BC353=\" \",IF(BB371>0,BB371,0),LOG(COUNT($O353:BC353)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC371=1,1,IF(BD353=\" \",IF(BC371>0,BC371,0),LOG(COUNT($O353:BD353)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD371=1,1,IF(BE353=\" \",IF(BD371>0,BD371,0),LOG(COUNT($O353:BE353)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE371=1,1,IF(BF353=\" \",IF(BE371>0,BE371,0),LOG(COUNT($O353:BF353)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF371=1,1,IF(BG353=\" \",IF(BF371>0,BF371,0),LOG(COUNT($O353:BG353)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG371=1,1,IF(BH353=\" \",IF(BG371>0,BG371,0),LOG(COUNT($O353:BH353)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH371=1,1,IF(BI353=\" \",IF(BH371>0,BH371,0),LOG(COUNT($O353:BI353)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI371=1,1,IF(BJ353=\" \",IF(BI371>0,BI371,0),LOG(COUNT($O353:BJ353)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ371=1,1,IF(BK353=\" \",IF(BJ371>0,BJ371,0),LOG(COUNT($O353:BK353)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK371=1,1,IF(BL353=\" \",IF(BK371>0,BK371,0),LOG(COUNT($O353:BL353)+1,2074-BL$2+2))),1)","v":1}]
[null,"Vehicles","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S372=1,1,IF(T354=\" \",IF(S372>0,S372,0),LOG(COUNT($O354:T354)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T372=1,1,IF(U354=\" \",IF(T372>0,T372,0),LOG(COUNT($O354:U354)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U372=1,1,IF(V354=\" \",IF(U372>0,U372,0),LOG(COUNT($O354:V354)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V372=1,1,IF(W354=\" \",IF(V372>0,V372,0),LOG(COUNT($O354:W354)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W372=1,1,IF(X354=\" \",IF(W372>0,W372,0),LOG(COUNT($O354:X354)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X372=1,1,IF(Y354=\" \",IF(X372>0,X372,0),LOG(COUNT($O354:Y354)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y372=1,1,IF(Z354=\" \",IF(Y372>0,Y372,0),LOG(COUNT($O354:Z354)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z372=1,1,IF(AA354=\" \",IF(Z372>0,Z372,0),LOG(COUNT($O354:AA354)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA372=1,1,IF(AB354=\" \",IF(AA372>0,AA372,0),LOG(COUNT($O354:AB354)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB372=1,1,IF(AC354=\" \",IF(AB372>0,AB372,0),LOG(COUNT($O354:AC354)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC372=1,1,IF(AD354=\" \",IF(AC372>0,AC372,0),LOG(COUNT($O354:AD354)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD372=1,1,IF(AE354=\" \",IF(AD372>0,AD372,0),LOG(COUNT($O354:AE354)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE372=1,1,IF(AF354=\" \",IF(AE372>0,AE372,0),LOG(COUNT($O354:AF354)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF372=1,1,IF(AG354=\" \",IF(AF372>0,AF372,0),LOG(COUNT($O354:AG354)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG372=1,1,IF(AH354=\" \",IF(AG372>0,AG372,0),LOG(COUNT($O354:AH354)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH372=1,1,IF(AI354=\" \",IF(AH372>0,AH372,0),LOG(COUNT($O354:AI354)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI372=1,1,IF(AJ354=\" \",IF(AI372>0,AI372,0),LOG(COUNT($O354:AJ354)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ372=1,1,IF(AK354=\" \",IF(AJ372>0,AJ372,0),LOG(COUNT($O354:AK354)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK372=1,1,IF(AL354=\" \",IF(AK372>0,AK372,0),LOG(COUNT($O354:AL354)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL372=1,1,IF(AM354=\" \",IF(AL372>0,AL372,0),LOG(COUNT($O354:AM354)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM372=1,1,IF(AN354=\" \",IF(AM372>0,AM372,0),LOG(COUNT($O354:AN354)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN372=1,1,IF(AO354=\" \",IF(AN372>0,AN372,0),LOG(COUNT($O354:AO354)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO372=1,1,IF(AP354=\" \",IF(AO372>0,AO372,0),LOG(COUNT($O354:AP354)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP372=1,1,IF(AQ354=\" \",IF(AP372>0,AP372,0),LOG(COUNT($O354:AQ354)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ372=1,1,IF(AR354=\" \",IF(AQ372>0,AQ372,0),LOG(COUNT($O354:AR354)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR372=1,1,IF(AS354=\" \",IF(AR372>0,AR372,0),LOG(COUNT($O354:AS354)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS372=1,1,IF(AT354=\" \",IF(AS372>0,AS372,0),LOG(COUNT($O354:AT354)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT372=1,1,IF(AU354=\" \",IF(AT372>0,AT372,0),LOG(COUNT($O354:AU354)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU372=1,1,IF(AV354=\" \",IF(AU372>0,AU372,0),LOG(COUNT($O354:AV354)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV372=1,1,IF(AW354=\" \",IF(AV372>0,AV372,0),LOG(COUNT($O354:AW354)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW372=1,1,IF(AX354=\" \",IF(AW372>0,AW372,0),LOG(COUNT($O354:AX354)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX372=1,1,IF(AY354=\" \",IF(AX372>0,AX372,0),LOG(COUNT($O354:AY354)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY372=1,1,IF(AZ354=\" \",IF(AY372>0,AY372,0),LOG(COUNT($O354:AZ354)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ372=1,1,IF(BA354=\" \",IF(AZ372>0,AZ372,0),LOG(COUNT($O354:BA354)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA372=1,1,IF(BB354=\" \",IF(BA372>0,BA372,0),LOG(COUNT($O354:BB354)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB372=1,1,IF(BC354=\" \",IF(BB372>0,BB372,0),LOG(COUNT($O354:BC354)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC372=1,1,IF(BD354=\" \",IF(BC372>0,BC372,0),LOG(COUNT($O354:BD354)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD372=1,1,IF(BE354=\" \",IF(BD372>0,BD372,0),LOG(COUNT($O354:BE354)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE372=1,1,IF(BF354=\" \",IF(BE372>0,BE372,0),LOG(COUNT($O354:BF354)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF372=1,1,IF(BG354=\" \",IF(BF372>0,BF372,0),LOG(COUNT($O354:BG354)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG372=1,1,IF(BH354=\" \",IF(BG372>0,BG372,0),LOG(COUNT($O354:BH354)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH372=1,1,IF(BI354=\" \",IF(BH372>0,BH372,0),LOG(COUNT($O354:BI354)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI372=1,1,IF(BJ354=\" \",IF(BI372>0,BI372,0),LOG(COUNT($O354:BJ354)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ372=1,1,IF(BK354=\" \",IF(BJ372>0,BJ372,0),LOG(COUNT($O354:BK354)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK372=1,1,IF(BL354=\" \",IF(BK372>0,BK372,0),LOG(COUNT($O354:BL354)+1,2074-BL$2+2))),1)","v":1}]
[null,"Information technology","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S373=1,1,IF(T355=\" \",IF(S373>0,S373,0),LOG(COUNT($O355:T355)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T373=1,1,IF(U355=\" \",IF(T373>0,T373,0),LOG(COUNT($O355:U355)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U373=1,1,IF(V355=\" \",IF(U373>0,U373,0),LOG(COUNT($O355:V355)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V373=1,1,IF(W355=\" \",IF(V373>0,V373,0),LOG(COUNT($O355:W355)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W373=1,1,IF(X355=\" \",IF(W373>0,W373,0),LOG(COUNT($O355:X355)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X373=1,1,IF(Y355=\" \",IF(X373>0,X373,0),LOG(COUNT($O355:Y355)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y373=1,1,IF(Z355=\" \",IF(Y373>0,Y373,0),LOG(COUNT($O355:Z355)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z373=1,1,IF(AA355=\" \",IF(Z373>0,Z373,0),LOG(COUNT($O355:AA355)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA373=1,1,IF(AB355=\" \",IF(AA373>0,AA373,0),LOG(COUNT($O355:AB355)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB373=1,1,IF(AC355=\" \",IF(AB373>0,AB373,0),LOG(COUNT($O355:AC355)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC373=1,1,IF(AD355=\" \",IF(AC373>0,AC373,0),LOG(COUNT($O355:AD355)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD373=1,1,IF(AE355=\" \",IF(AD373>0,AD373,0),LOG(COUNT($O355:AE355)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE373=1,1,IF(AF355=\" \",IF(AE373>0,AE373,0),LOG(COUNT($O355:AF355)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF373=1,1,IF(AG355=\" \",IF(AF373>0,AF373,0),LOG(COUNT($O355:AG355)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG373=1,1,IF(AH355=\" \",IF(AG373>0,AG373,0),LOG(COUNT($O355:AH355)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH373=1,1,IF(AI355=\" \",IF(AH373>0,AH373,0),LOG(COUNT($O355:AI355)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI373=1,1,IF(AJ355=\" \",IF(AI373>0,AI373,0),LOG(COUNT($O355:AJ355)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ373=1,1,IF(AK355=\" \",IF(AJ373>0,AJ373,0),LOG(COUNT($O355:AK355)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK373=1,1,IF(AL355=\" \",IF(AK373>0,AK373,0),LOG(COUNT($O355:AL355)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL373=1,1,IF(AM355=\" \",IF(AL373>0,AL373,0),LOG(COUNT($O355:AM355)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM373=1,1,IF(AN355=\" \",IF(AM373>0,AM373,0),LOG(COUNT($O355:AN355)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN373=1,1,IF(AO355=\" \",IF(AN373>0,AN373,0),LOG(COUNT($O355:AO355)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO373=1,1,IF(AP355=\" \",IF(AO373>0,AO373,0),LOG(COUNT($O355:AP355)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP373=1,1,IF(AQ355=\" \",IF(AP373>0,AP373,0),LOG(COUNT($O355:AQ355)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ373=1,1,IF(AR355=\" \",IF(AQ373>0,AQ373,0),LOG(COUNT($O355:AR355)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR373=1,1,IF(AS355=\" \",IF(AR373>0,AR373,0),LOG(COUNT($O355:AS355)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS373=1,1,IF(AT355=\" \",IF(AS373>0,AS373,0),LOG(COUNT($O355:AT355)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT373=1,1,IF(AU355=\" \",IF(AT373>0,AT373,0),LOG(COUNT($O355:AU355)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU373=1,1,IF(AV355=\" \",IF(AU373>0,AU373,0),LOG(COUNT($O355:AV355)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV373=1,1,IF(AW355=\" \",IF(AV373>0,AV373,0),LOG(COUNT($O355:AW355)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW373=1,1,IF(AX355=\" \",IF(AW373>0,AW373,0),LOG(COUNT($O355:AX355)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX373=1,1,IF(AY355=\" \",IF(AX373>0,AX373,0),LOG(COUNT($O355:AY355)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY373=1,1,IF(AZ355=\" \",IF(AY373>0,AY373,0),LOG(COUNT($O355:AZ355)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ373=1,1,IF(BA355=\" \",IF(AZ373>0,AZ373,0),LOG(COUNT($O355:BA355)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA373=1,1,IF(BB355=\" \",IF(BA373>0,BA373,0),LOG(COUNT($O355:BB355)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB373=1,1,IF(BC355=\" \",IF(BB373>0,BB373,0),LOG(COUNT($O355:BC355)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC373=1,1,IF(BD355=\" \",IF(BC373>0,BC373,0),LOG(COUNT($O355:BD355)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD373=1,1,IF(BE355=\" \",IF(BD373>0,BD373,0),LOG(COUNT($O355:BE355)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE373=1,1,IF(BF355=\" \",IF(BE373>0,BE373,0),LOG(COUNT($O355:BF355)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF373=1,1,IF(BG355=\" \",IF(BF373>0,BF373,0),LOG(COUNT($O355:BG355)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG373=1,1,IF(BH355=\" \",IF(BG373>0,BG373,0),LOG(COUNT($O355:BH355)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH373=1,1,IF(BI355=\" \",IF(BH373>0,BH373,0),LOG(COUNT($O355:BI355)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI373=1,1,IF(BJ355=\" \",IF(BI373>0,BI373,0),LOG(COUNT($O355:BJ355)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ373=1,1,IF(BK355=\" \",IF(BJ373>0,BJ373,0),LOG(COUNT($O355:BK355)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK373=1,1,IF(BL355=\" \",IF(BK373>0,BK373,0),LOG(COUNT($O355:BL355)+1,2074-BL$2+2))),1)","v":1}]
[null,"Telemetry and monitoring","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S374=1,1,IF(T356=\" \",IF(S374>0,S374,0),LOG(COUNT($O356:T356)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T374=1,1,IF(U356=\" \",IF(T374>0,T374,0),LOG(COUNT($O356:U356)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U374=1,1,IF(V356=\" \",IF(U374>0,U374,0),LOG(COUNT($O356:V356)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V374=1,1,IF(W356=\" \",IF(V374>0,V374,0),LOG(COUNT($O356:W356)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W374=1,1,IF(X356=\" \",IF(W374>0,W374,0),LOG(COUNT($O356:X356)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X374=1,1,IF(Y356=\" \",IF(X374>0,X374,0),LOG(COUNT($O356:Y356)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y374=1,1,IF(Z356=\" \",IF(Y374>0,Y374,0),LOG(COUNT($O356:Z356)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z374=1,1,IF(AA356=\" \",IF(Z374>0,Z374,0),LOG(COUNT($O356:AA356)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA374=1,1,IF(AB356=\" \",IF(AA374>0,AA374,0),LOG(COUNT($O356:AB356)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB374=1,1,IF(AC356=\" \",IF(AB374>0,AB374,0),LOG(COUNT($O356:AC356)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC374=1,1,IF(AD356=\" \",IF(AC374>0,AC374,0),LOG(COUNT($O356:AD356)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD374=1,1,IF(AE356=\" \",IF(AD374>0,AD374,0),LOG(COUNT($O356:AE356)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE374=1,1,IF(AF356=\" \",IF(AE374>0,AE374,0),LOG(COUNT($O356:AF356)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF374=1,1,IF(AG356=\" \",IF(AF374>0,AF374,0),LOG(COUNT($O356:AG356)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG374=1,1,IF(AH356=\" \",IF(AG374>0,AG374,0),LOG(COUNT($O356:AH356)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH374=1,1,IF(AI356=\" \",IF(AH374>0,AH374,0),LOG(COUNT($O356:AI356)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI374=1,1,IF(AJ356=\" \",IF(AI374>0,AI374,0),LOG(COUNT($O356:AJ356)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ374=1,1,IF(AK356=\" \",IF(AJ374>0,AJ374,0),LOG(COUNT($O356:AK356)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK374=1,1,IF(AL356=\" \",IF(AK374>0,AK374,0),LOG(COUNT($O356:AL356)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL374=1,1,IF(AM356=\" \",IF(AL374>0,AL374,0),LOG(COUNT($O356:AM356)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM374=1,1,IF(AN356=\" \",IF(AM374>0,AM374,0),LOG(COUNT($O356:AN356)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN374=1,1,IF(AO356=\" \",IF(AN374>0,AN374,0),LOG(COUNT($O356:AO356)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO374=1,1,IF(AP356=\" \",IF(AO374>0,AO374,0),LOG(COUNT($O356:AP356)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP374=1,1,IF(AQ356=\" \",IF(AP374>0,AP374,0),LOG(COUNT($O356:AQ356)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ374=1,1,IF(AR356=\" \",IF(AQ374>0,AQ374,0),LOG(COUNT($O356:AR356)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR374=1,1,IF(AS356=\" \",IF(AR374>0,AR374,0),LOG(COUNT($O356:AS356)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS374=1,1,IF(AT356=\" \",IF(AS374>0,AS374,0),LOG(COUNT($O356:AT356)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT374=1,1,IF(AU356=\" \",IF(AT374>0,AT374,0),LOG(COUNT($O356:AU356)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU374=1,1,IF(AV356=\" \",IF(AU374>0,AU374,0),LOG(COUNT($O356:AV356)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV374=1,1,IF(AW356=\" \",IF(AV374>0,AV374,0),LOG(COUNT($O356:AW356)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW374=1,1,IF(AX356=\" \",IF(AW374>0,AW374,0),LOG(COUNT($O356:AX356)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX374=1,1,IF(AY356=\" \",IF(AX374>0,AX374,0),LOG(COUNT($O356:AY356)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY374=1,1,IF(AZ356=\" \",IF(AY374>0,AY374,0),LOG(COUNT($O356:AZ356)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ374=1,1,IF(BA356=\" \",IF(AZ374>0,AZ374,0),LOG(COUNT($O356:BA356)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA374=1,1,IF(BB356=\" \",IF(BA374>0,BA374,0),LOG(COUNT($O356:BB356)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB374=1,1,IF(BC356=\" \",IF(BB374>0,BB374,0),LOG(COUNT($O356:BC356)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC374=1,1,IF(BD356=\" \",IF(BC374>0,BC374,0),LOG(COUNT($O356:BD356)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD374=1,1,IF(BE356=\" \",IF(BD374>0,BD374,0),LOG(COUNT($O356:BE356)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE374=1,1,IF(BF356=\" \",IF(BE374>0,BE374,0),LOG(COUNT($O356:BF356)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF374=1,1,IF(BG356=\" \",IF(BF374>0,BF374,0),LOG(COUNT($O356:BG356)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG374=1,1,IF(BH356=\" \",IF(BG374>0,BG374,0),LOG(COUNT($O356:BH356)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH374=1,1,IF(BI356=\" \",IF(BH374>0,BH374,0),LOG(COUNT($O356:BI356)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI374=1,1,IF(BJ356=\" \",IF(BI374>0,BI374,0),LOG(COUNT($O356:BJ356)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ374=1,1,IF(BK356=\" \",IF(BJ374>0,BJ374,0),LOG(COUNT($O356:BK356)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK374=1,1,IF(BL356=\" \",IF(BK374>0,BK374,0),LOG(COUNT($O356:BL356)+1,2074-BL$2+2))),1)","v":1}]
[null,"Full retail contestability","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S375=1,1,IF(T357=\" \",IF(S375>0,S375,0),LOG(COUNT($O357:T357)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T375=1,1,IF(U357=\" \",IF(T375>0,T375,0),LOG(COUNT($O357:U357)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U375=1,1,IF(V357=\" \",IF(U375>0,U375,0),LOG(COUNT($O357:V357)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V375=1,1,IF(W357=\" \",IF(V375>0,V375,0),LOG(COUNT($O357:W357)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W375=1,1,IF(X357=\" \",IF(W375>0,W375,0),LOG(COUNT($O357:X357)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X375=1,1,IF(Y357=\" \",IF(X375>0,X375,0),LOG(COUNT($O357:Y357)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y375=1,1,IF(Z357=\" \",IF(Y375>0,Y375,0),LOG(COUNT($O357:Z357)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z375=1,1,IF(AA357=\" \",IF(Z375>0,Z375,0),LOG(COUNT($O357:AA357)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA375=1,1,IF(AB357=\" \",IF(AA375>0,AA375,0),LOG(COUNT($O357:AB357)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB375=1,1,IF(AC357=\" \",IF(AB375>0,AB375,0),LOG(COUNT($O357:AC357)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC375=1,1,IF(AD357=\" \",IF(AC375>0,AC375,0),LOG(COUNT($O357:AD357)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD375=1,1,IF(AE357=\" \",IF(AD375>0,AD375,0),LOG(COUNT($O357:AE357)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE375=1,1,IF(AF357=\" \",IF(AE375>0,AE375,0),LOG(COUNT($O357:AF357)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF375=1,1,IF(AG357=\" \",IF(AF375>0,AF375,0),LOG(COUNT($O357:AG357)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG375=1,1,IF(AH357=\" \",IF(AG375>0,AG375,0),LOG(COUNT($O357:AH357)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH375=1,1,IF(AI357=\" \",IF(AH375>0,AH375,0),LOG(COUNT($O357:AI357)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI375=1,1,IF(AJ357=\" \",IF(AI375>0,AI375,0),LOG(COUNT($O357:AJ357)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ375=1,1,IF(AK357=\" \",IF(AJ375>0,AJ375,0),LOG(COUNT($O357:AK357)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK375=1,1,IF(AL357=\" \",IF(AK375>0,AK375,0),LOG(COUNT($O357:AL357)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL375=1,1,IF(AM357=\" \",IF(AL375>0,AL375,0),LOG(COUNT($O357:AM357)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM375=1,1,IF(AN357=\" \",IF(AM375>0,AM375,0),LOG(COUNT($O357:AN357)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN375=1,1,IF(AO357=\" \",IF(AN375>0,AN375,0),LOG(COUNT($O357:AO357)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO375=1,1,IF(AP357=\" \",IF(AO375>0,AO375,0),LOG(COUNT($O357:AP357)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP375=1,1,IF(AQ357=\" \",IF(AP375>0,AP375,0),LOG(COUNT($O357:AQ357)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ375=1,1,IF(AR357=\" \",IF(AQ375>0,AQ375,0),LOG(COUNT($O357:AR357)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR375=1,1,IF(AS357=\" \",IF(AR375>0,AR375,0),LOG(COUNT($O357:AS357)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS375=1,1,IF(AT357=\" \",IF(AS375>0,AS375,0),LOG(COUNT($O357:AT357)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT375=1,1,IF(AU357=\" \",IF(AT375>0,AT375,0),LOG(COUNT($O357:AU357)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU375=1,1,IF(AV357=\" \",IF(AU375>0,AU375,0),LOG(COUNT($O357:AV357)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV375=1,1,IF(AW357=\" \",IF(AV375>0,AV375,0),LOG(COUNT($O357:AW357)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW375=1,1,IF(AX357=\" \",IF(AW375>0,AW375,0),LOG(COUNT($O357:AX357)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX375=1,1,IF(AY357=\" \",IF(AX375>0,AX375,0),LOG(COUNT($O357:AY357)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY375=1,1,IF(AZ357=\" \",IF(AY375>0,AY375,0),LOG(COUNT($O357:AZ357)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ375=1,1,IF(BA357=\" \",IF(AZ375>0,AZ375,0),LOG(COUNT($O357:BA357)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA375=1,1,IF(BB357=\" \",IF(BA375>0,BA375,0),LOG(COUNT($O357:BB357)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB375=1,1,IF(BC357=\" \",IF(BB375>0,BB375,0),LOG(COUNT($O357:BC357)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC375=1,1,IF(BD357=\" \",IF(BC375>0,BC375,0),LOG(COUNT($O357:BD357)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD375=1,1,IF(BE357=\" \",IF(BD375>0,BD375,0),LOG(COUNT($O357:BE357)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE375=1,1,IF(BF357=\" \",IF(BE375>0,BE375,0),LOG(COUNT($O357:BF357)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF375=1,1,IF(BG357=\" \",IF(BF375>0,BF375,0),LOG(COUNT($O357:BG357)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG375=1,1,IF(BH357=\" \",IF(BG375>0,BG375,0),LOG(COUNT($O357:BH357)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH375=1,1,IF(BI357=\" \",IF(BH375>0,BH375,0),LOG(COUNT($O357:BI357)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI375=1,1,IF(BJ357=\" \",IF(BI375>0,BI375,0),LOG(COUNT($O357:BJ357)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ375=1,1,IF(BK357=\" \",IF(BJ375>0,BJ375,0),LOG(COUNT($O357:BK357)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK375=1,1,IF(BL357=\" \",IF(BK375>0,BK375,0),LOG(COUNT($O357:BL357)+1,2074-BL$2+2))),1)","v":1}]
[null,"Land","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S376=1,1,IF(T358=\" \",IF(S376>0,S376,0),LOG(COUNT($O358:T358)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T376=1,1,IF(U358=\" \",IF(T376>0,T376,0),LOG(COUNT($O358:U358)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U376=1,1,IF(V358=\" \",IF(U376>0,U376,0),LOG(COUNT($O358:V358)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V376=1,1,IF(W358=\" \",IF(V376>0,V376,0),LOG(COUNT($O358:W358)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W376=1,1,IF(X358=\" \",IF(W376>0,W376,0),LOG(COUNT($O358:X358)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X376=1,1,IF(Y358=\" \",IF(X376>0,X376,0),LOG(COUNT($O358:Y358)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y376=1,1,IF(Z358=\" \",IF(Y376>0,Y376,0),LOG(COUNT($O358:Z358)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z376=1,1,IF(AA358=\" \",IF(Z376>0,Z376,0),LOG(COUNT($O358:AA358)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA376=1,1,IF(AB358=\" \",IF(AA376>0,AA376,0),LOG(COUNT($O358:AB358)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB376=1,1,IF(AC358=\" \",IF(AB376>0,AB376,0),LOG(COUNT($O358:AC358)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC376=1,1,IF(AD358=\" \",IF(AC376>0,AC376,0),LOG(COUNT($O358:AD358)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD376=1,1,IF(AE358=\" \",IF(AD376>0,AD376,0),LOG(COUNT($O358:AE358)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE376=1,1,IF(AF358=\" \",IF(AE376>0,AE376,0),LOG(COUNT($O358:AF358)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF376=1,1,IF(AG358=\" \",IF(AF376>0,AF376,0),LOG(COUNT($O358:AG358)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG376=1,1,IF(AH358=\" \",IF(AG376>0,AG376,0),LOG(COUNT($O358:AH358)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH376=1,1,IF(AI358=\" \",IF(AH376>0,AH376,0),LOG(COUNT($O358:AI358)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI376=1,1,IF(AJ358=\" \",IF(AI376>0,AI376,0),LOG(COUNT($O358:AJ358)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ376=1,1,IF(AK358=\" \",IF(AJ376>0,AJ376,0),LOG(COUNT($O358:AK358)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK376=1,1,IF(AL358=\" \",IF(AK376>0,AK376,0),LOG(COUNT($O358:AL358)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL376=1,1,IF(AM358=\" \",IF(AL376>0,AL376,0),LOG(COUNT($O358:AM358)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM376=1,1,IF(AN358=\" \",IF(AM376>0,AM376,0),LOG(COUNT($O358:AN358)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN376=1,1,IF(AO358=\" \",IF(AN376>0,AN376,0),LOG(COUNT($O358:AO358)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO376=1,1,IF(AP358=\" \",IF(AO376>0,AO376,0),LOG(COUNT($O358:AP358)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP376=1,1,IF(AQ358=\" \",IF(AP376>0,AP376,0),LOG(COUNT($O358:AQ358)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ376=1,1,IF(AR358=\" \",IF(AQ376>0,AQ376,0),LOG(COUNT($O358:AR358)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR376=1,1,IF(AS358=\" \",IF(AR376>0,AR376,0),LOG(COUNT($O358:AS358)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS376=1,1,IF(AT358=\" \",IF(AS376>0,AS376,0),LOG(COUNT($O358:AT358)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT376=1,1,IF(AU358=\" \",IF(AT376>0,AT376,0),LOG(COUNT($O358:AU358)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU376=1,1,IF(AV358=\" \",IF(AU376>0,AU376,0),LOG(COUNT($O358:AV358)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV376=1,1,IF(AW358=\" \",IF(AV376>0,AV376,0),LOG(COUNT($O358:AW358)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW376=1,1,IF(AX358=\" \",IF(AW376>0,AW376,0),LOG(COUNT($O358:AX358)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX376=1,1,IF(AY358=\" \",IF(AX376>0,AX376,0),LOG(COUNT($O358:AY358)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY376=1,1,IF(AZ358=\" \",IF(AY376>0,AY376,0),LOG(COUNT($O358:AZ358)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ376=1,1,IF(BA358=\" \",IF(AZ376>0,AZ376,0),LOG(COUNT($O358:BA358)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA376=1,1,IF(BB358=\" \",IF(BA376>0,BA376,0),LOG(COUNT($O358:BB358)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB376=1,1,IF(BC358=\" \",IF(BB376>0,BB376,0),LOG(COUNT($O358:BC358)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC376=1,1,IF(BD358=\" \",IF(BC376>0,BC376,0),LOG(COUNT($O358:BD358)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD376=1,1,IF(BE358=\" \",IF(BD376>0,BD376,0),LOG(COUNT($O358:BE358)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE376=1,1,IF(BF358=\" \",IF(BE376>0,BE376,0),LOG(COUNT($O358:BF358)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF376=1,1,IF(BG358=\" \",IF(BF376>0,BF376,0),LOG(COUNT($O358:BG358)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG376=1,1,IF(BH358=\" \",IF(BG376>0,BG376,0),LOG(COUNT($O358:BH358)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH376=1,1,IF(BI358=\" \",IF(BH376>0,BH376,0),LOG(COUNT($O358:BI358)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI376=1,1,IF(BJ358=\" \",IF(BI376>0,BI376,0),LOG(COUNT($O358:BJ358)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ376=1,1,IF(BK358=\" \",IF(BJ376>0,BJ376,0),LOG(COUNT($O358:BK358)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK376=1,1,IF(BL358=\" \",IF(BK376>0,BK376,0),LOG(COUNT($O358:BL358)+1,2074-BL$2+2))),1)","v":1}]
[null,"Equity raising costs","Reduction factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(S377=1,1,IF(T359=\" \",IF(S377>0,S377,0),LOG(COUNT($O359:T359)+1,2074-T$2+2))),1)","v":0},{"$f":"MIN(IF(T377=1,1,IF(U359=\" \",IF(T377>0,T377,0),LOG(COUNT($O359:U359)+1,2074-U$2+2))),1)","v":0},{"$f":"MIN(IF(U377=1,1,IF(V359=\" \",IF(U377>0,U377,0),LOG(COUNT($O359:V359)+1,2074-V$2+2))),1)","v":0},{"$f":"MIN(IF(V377=1,1,IF(W359=\" \",IF(V377>0,V377,0),LOG(COUNT($O359:W359)+1,2074-W$2+2))),1)","v":0},{"$f":"MIN(IF(W377=1,1,IF(X359=\" \",IF(W377>0,W377,0),LOG(COUNT($O359:X359)+1,2074-X$2+2))),1)","v":0},{"$f":"MIN(IF(X377=1,1,IF(Y359=\" \",IF(X377>0,X377,0),LOG(COUNT($O359:Y359)+1,2074-Y$2+2))),1)","v":0},{"$f":"MIN(IF(Y377=1,1,IF(Z359=\" \",IF(Y377>0,Y377,0),LOG(COUNT($O359:Z359)+1,2074-Z$2+2))),1)","v":0},{"$f":"MIN(IF(Z377=1,1,IF(AA359=\" \",IF(Z377>0,Z377,0),LOG(COUNT($O359:AA359)+1,2074-AA$2+2))),1)","v":0},{"$f":"MIN(IF(AA377=1,1,IF(AB359=\" \",IF(AA377>0,AA377,0),LOG(COUNT($O359:AB359)+1,2074-AB$2+2))),1)","v":0},{"$f":"MIN(IF(AB377=1,1,IF(AC359=\" \",IF(AB377>0,AB377,0),LOG(COUNT($O359:AC359)+1,2074-AC$2+2))),1)","v":0.19195872000656014},{"$f":"MIN(IF(AC377=1,1,IF(AD359=\" \",IF(AC377>0,AC377,0),LOG(COUNT($O359:AD359)+1,2074-AD$2+2))),1)","v":0.30657359638272924},{"$f":"MIN(IF(AD377=1,1,IF(AE359=\" \",IF(AD377>0,AD377,0),LOG(COUNT($O359:AE359)+1,2074-AE$2+2))),1)","v":0.38991804378757261},{"$f":"MIN(IF(AE377=1,1,IF(AF359=\" \",IF(AE377>0,AE377,0),LOG(COUNT($O359:AF359)+1,2074-AF$2+2))),1)","v":0.45640197625830808},{"$f":"MIN(IF(AF377=1,1,IF(AG359=\" \",IF(AF377>0,AF377,0),LOG(COUNT($O359:AG359)+1,2074-AG$2+2))),1)","v":0.51244261244399192},{"$f":"MIN(IF(AG377=1,1,IF(AH359=\" \",IF(AG377>0,AG377,0),LOG(COUNT($O359:AH359)+1,2074-AH$2+2))),1)","v":0.56147098441152077},{"$f":"MIN(IF(AH377=1,1,IF(AI359=\" \",IF(AH377>0,AH377,0),LOG(COUNT($O359:AI359)+1,2074-AI$2+2))),1)","v":0.60554725974629953},{"$f":"MIN(IF(AI377=1,1,IF(AJ359=\" \",IF(AI377>0,AI377,0),LOG(COUNT($O359:AJ359)+1,2074-AJ$2+2))),1)","v":0.64601501494230895},{"$f":"MIN(IF(AJ377=1,1,IF(AK359=\" \",IF(AJ377>0,AJ377,0),LOG(COUNT($O359:AK359)+1,2074-AK$2+2))),1)","v":0.68380837599388911},{"$f":"MIN(IF(AK377=1,1,IF(AL359=\" \",IF(AK377>0,AK377,0),LOG(COUNT($O359:AL359)+1,2074-AL$2+2))),1)","v":0.71961227634023339},{"$f":"MIN(IF(AL377=1,1,IF(AM359=\" \",IF(AL377>0,AL377,0),LOG(COUNT($O359:AM359)+1,2074-AM$2+2))),1)","v":0.75395316904763832},{"$f":"MIN(IF(AM377=1,1,IF(AN359=\" \",IF(AM377>0,AM377,0),LOG(COUNT($O359:AN359)+1,2074-AN$2+2))),1)","v":0.78725394644663682},{"$f":"MIN(IF(AN377=1,1,IF(AO359=\" \",IF(AN377>0,AN377,0),LOG(COUNT($O359:AO359)+1,2074-AO$2+2))),1)","v":0.81986925659778032},{"$f":"MIN(IF(AO377=1,1,IF(AP359=\" \",IF(AO377>0,AO377,0),LOG(COUNT($O359:AP359)+1,2074-AP$2+2))),1)","v":0.85210960722012763},{"$f":"MIN(IF(AP377=1,1,IF(AQ359=\" \",IF(AP377>0,AP377,0),LOG(COUNT($O359:AQ359)+1,2074-AQ$2+2))),1)","v":0.88425891783001498},{"$f":"MIN(IF(AQ377=1,1,IF(AR359=\" \",IF(AQ377>0,AQ377,0),LOG(COUNT($O359:AR359)+1,2074-AR$2+2))),1)","v":0.91658829886921256},{"$f":"MIN(IF(AR377=1,1,IF(AS359=\" \",IF(AR377>0,AR377,0),LOG(COUNT($O359:AS359)+1,2074-AS$2+2))),1)","v":0.94936786212601332},{"$f":"MIN(IF(AS377=1,1,IF(AT359=\" \",IF(AS377>0,AS377,0),LOG(COUNT($O359:AT359)+1,2074-AT$2+2))),1)","v":0.9828778776927557},{"$f":"MIN(IF(AT377=1,1,IF(AU359=\" \",IF(AT377>0,AT377,0),LOG(COUNT($O359:AU359)+1,2074-AU$2+2))),1)","v":1},{"$f":"MIN(IF(AU377=1,1,IF(AV359=\" \",IF(AU377>0,AU377,0),LOG(COUNT($O359:AV359)+1,2074-AV$2+2))),1)","v":1},{"$f":"MIN(IF(AV377=1,1,IF(AW359=\" \",IF(AV377>0,AV377,0),LOG(COUNT($O359:AW359)+1,2074-AW$2+2))),1)","v":1},{"$f":"MIN(IF(AW377=1,1,IF(AX359=\" \",IF(AW377>0,AW377,0),LOG(COUNT($O359:AX359)+1,2074-AX$2+2))),1)","v":1},{"$f":"MIN(IF(AX377=1,1,IF(AY359=\" \",IF(AX377>0,AX377,0),LOG(COUNT($O359:AY359)+1,2074-AY$2+2))),1)","v":1},{"$f":"MIN(IF(AY377=1,1,IF(AZ359=\" \",IF(AY377>0,AY377,0),LOG(COUNT($O359:AZ359)+1,2074-AZ$2+2))),1)","v":1},{"$f":"MIN(IF(AZ377=1,1,IF(BA359=\" \",IF(AZ377>0,AZ377,0),LOG(COUNT($O359:BA359)+1,2074-BA$2+2))),1)","v":1},{"$f":"MIN(IF(BA377=1,1,IF(BB359=\" \",IF(BA377>0,BA377,0),LOG(COUNT($O359:BB359)+1,2074-BB$2+2))),1)","v":1},{"$f":"MIN(IF(BB377=1,1,IF(BC359=\" \",IF(BB377>0,BB377,0),LOG(COUNT($O359:BC359)+1,2074-BC$2+2))),1)","v":1},{"$f":"MIN(IF(BC377=1,1,IF(BD359=\" \",IF(BC377>0,BC377,0),LOG(COUNT($O359:BD359)+1,2074-BD$2+2))),1)","v":1},{"$f":"MIN(IF(BD377=1,1,IF(BE359=\" \",IF(BD377>0,BD377,0),LOG(COUNT($O359:BE359)+1,2074-BE$2+2))),1)","v":1},{"$f":"MIN(IF(BE377=1,1,IF(BF359=\" \",IF(BE377>0,BE377,0),LOG(COUNT($O359:BF359)+1,2074-BF$2+2))),1)","v":1},{"$f":"MIN(IF(BF377=1,1,IF(BG359=\" \",IF(BF377>0,BF377,0),LOG(COUNT($O359:BG359)+1,2074-BG$2+2))),1)","v":1},{"$f":"MIN(IF(BG377=1,1,IF(BH359=\" \",IF(BG377>0,BG377,0),LOG(COUNT($O359:BH359)+1,2074-BH$2+2))),1)","v":1},{"$f":"MIN(IF(BH377=1,1,IF(BI359=\" \",IF(BH377>0,BH377,0),LOG(COUNT($O359:BI359)+1,2074-BI$2+2))),1)","v":1},{"$f":"MIN(IF(BI377=1,1,IF(BJ359=\" \",IF(BI377>0,BI377,0),LOG(COUNT($O359:BJ359)+1,2074-BJ$2+2))),1)","v":1},{"$f":"MIN(IF(BJ377=1,1,IF(BK359=\" \",IF(BJ377>0,BJ377,0),LOG(COUNT($O359:BK359)+1,2074-BK$2+2))),1)","v":1},{"$f":"MIN(IF(BK377=1,1,IF(BL359=\" \",IF(BK377>0,BK377,0),LOG(COUNT($O359:BL359)+1,2074-BL$2+2))),1)","v":1}]
[]
[]
[null,"Active scenario CAPEX",{"$f":"C24","v":"Electricity Dominates"}]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),I400,I419,I438,I457,I476)","v":2.7703035531841658},4.3968687104436848,4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O400,O419,O438,O457,O476)*(1-O362)","v":2.5169550734882833},3.0266186548080052,6.358673560098099,4.8297295163062062,5.4993448355310353,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,3.5927651188237246,3.0831570825289245,2.712585639092036,2.4169805017591646,2.1678090201657363,1.9498159188243263,1.7538411480901512,1.5739108117260232,1.405871538645407,1.2466779337305309,1.0939892474923303,0.94592518884695187,0.80090889877375537,0.65755977787790632,0.51461544494188294,0.37087047127948153,0.2251238684818303,7.6129481635146587E-2,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU400,AU419,AU438,AU457,AU476)*(1-AU362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,-5.7497237022375199E-2,0.68822427885665527,-0.17982079541632315,1.0837326681957186E-3,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O401,O420,O439,O458,O477)*(1-O363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU401,AU420,AU439,AU458,AU477)*(1-AU363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O402,O421,O440,O459,O478)*(1-O364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU402,AU421,AU440,AU459,AU478)*(1-AU364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,32.544706388832338,31.415052093848129,37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.553852120549188,37.772147992567454,39.860532102896407,38.654916182065364,38.250289501974791,37.28574533301952,28.349001171369586,27.97387932239128,27.908879085511948,27.84309571324853,27.865806639387095,27.823517328646325,27.795324454819145,27.767131580991965,22.40155142423367,19.157256822199653,16.854703912027873,15.017955610769599,13.46972373743996,12.11521933948702,10.897526269321801,9.7795256058573781,8.7354102966300538,7.7462577195240652,6.7975235818166881,5.8775246580900591,4.9764631039845799,4.0857605381633775,3.1975731302460191,2.3044109255190999,1.3988115590192478,0.47303202282161139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O404,O423,O442,O461,O480)*(1-O366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU404,AU423,AU442,AU461,AU480)*(1-AU366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m real 2023",null,null,null,null,null,0.57037494267642053,1.6349429509470992,1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O405,O424,O443,O462,O481)*(1-O367)","v":2.9970893550516928},2.4910294701473767,2.4671016850725573,2.4930140178667544,2.4997437103420461,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.0925001818297857,1.7956939968048335,1.5798655785456155,1.4076990763776789,1.262576488817112,1.1356128301563746,1.0214730993827772,0.91667797665516049,0.81880845336418184,0.72609082885674425,0.63716180256365029,0.5509262543463076,0.4664657891306484,0.38297631747882205,0.29972260264702821,0.21600257821521379,0.13111676387202403,4.4339373406159899E-2,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU405,AU424,AU443,AU462,AU481)*(1-AU367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,0.18239409876075735,8.3258675656996586E-2,0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O406,O425,O444,O463,O482)*(1-O368)","v":0.79608078610341126},1.3333643804697126,1.938901717488877,3.0855545134558433,2.4743845572966969,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.5560105014142402,1.3353015405291455,1.1748087060571788,1.0467834434114147,0.93886838935431649,0.8444565523138402,0.75958075576456252,0.6816537319692404,0.60887667448960747,0.5399306363231503,0.47380184933705033,0.40967596787401378,0.34687006134597875,0.28478619833089019,0.22287764717046049,0.16062234209294976,9.7500140390867865E-2,3.2971337945491411E-2,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU406,AU425,AU444,AU463,AU482)*(1-AU368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m real 2023",null,null,null,null,null,1.8605126251141937,0.38357939753412978,0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O407,O426,O445,O464,O483)*(1-O369)","v":1.7317354520690018},3.4876141283332949,0.45918673721512432,0.44126475813000737,0.47161750099995148,1.318283715349476,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),U407,U426,U445,U464,U483)*(1-U369)","v":0},0,0,0,0,0,0,0,0,0.91413273568200104,0,0,0,0,0,0,0,0,0,0.28045965790426619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,34.087352441267676,24.895397192354512,27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.029250679118935,30.545102925532909,31.286411442965314,32.411977355492859,32.55649055365177,30.451582271022836,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),U408,U427,U446,U465,U484)*(1-U370)","v":11.5446063595633},9.139226288141618,9.0110589499022637,8.8679389765401915,8.9612285825772346,8.8446700153696867,8.7181826941031915,8.5576616915845101,6.7003429125638521,5.3454498790120502,4.7029684794395541,4.1904605522420058,3.758457371578781,3.3805099735061854,3.0407370438534578,2.728781289085584,2.4374417666694002,2.1614384968542519,1.8967131852561061,1.6400058611768618,1.3885826318450905,1.1400498712889273,0.8922189153093576,0.64299984164412027,0.3903104263996367,0.13199013786934635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,0.68052110026310131,1.0747880184042917,0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O409,O428,O447,O466,O485)*(1-O371)","v":0.98914622436431632},0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.75891339657286194,0.65126695909243604,0.57298974822269988,0.51054795439590905,0.45791451770548813,0.41186700847598801,0.37047051469429759,0.33246314761061102,0.29696757490448389,0.2633405062197986,0.23108749616796997,0.19981136373498842,0.16917902301189738,0.13889884475453876,0.10870417139252483,7.8340375654570832E-2,4.7553768206006299E-2,1.608111902009788E-2,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU409,AU428,AU447,AU466,AU485)*(1-AU371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m real 2023",null,null,null,null,null,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),I410,I429,I448,I467,I486)","v":3.760103745412354},3.2792216041935713,2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O410,O429,O448,O467,O486)*(1-O372)","v":3.3959310085174854},2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,1.9956064679400867,1.7125439632369934,1.5067095307320746,1.3425152390075619,1.2041125870532756,1.0830280105180679,0.97417354686800939,0.87423098698687551,0.78089333502887082,0.69246902196750459,0.6076578751876146,0.52541548434662444,0.44486598087073476,0.36524250887294918,0.28584387692010277,0.20600052794312221,0.12504537123125981,4.2286228274718056E-2,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU410,AU429,AU448,AU467,AU486)*(1-AU372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m real 2023",null,null,null,null,null,1.4089997238534306,2.8479244126089096,8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O411,O430,O449,O468,O487)*(1-O373)","v":19.334976164262258},28.490454580540671,9.4144119758308236,4.7120480699752569,2.0903948503114536,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,10.349762092598974,8.8817223622826926,7.8142085808255608,6.9626519820610602,6.2448578960405658,5.6168800956298099,5.0523310126342587,4.5340015051323226,4.0499268603731755,3.5913341377652492,3.1514802857788835,2.7249487061286093,2.3071969043352607,1.8942477555913015,1.4824646889438855,1.0683751979225955,0.64851956726726456,0.21930796951586318,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU411,AU430,AU449,AU468,AU487)*(1-AU373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,0.45824300769363202,0.75705607581058021,1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O412,O431,O450,O469,O488)*(1-O374)","v":1.4510129218588315},3.242891026684307,1.6586336436042757,1.5994713755760306,1.6308400469811652,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.5486675167651571,1.3290001057347847,1.1692646545958638,1.0418435572416891,0.93443776619060903,0.84047146899028802,0.7559962106575413,0.67843693305606401,0.60600331851296196,0.5373826442816525,0.47156592631260613,0.40774266193522807,0.34523314338599392,0.2834422609469755,0.22182586304669721,0.15986434759920035,9.7040026507624236E-2,3.2815742576325573E-2,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU412,AU431,AU450,AU469,AU488)*(1-AU374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O413,O432,O451,O470,O489)*(1-O375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU413,AU432,AU451,AU470,AU489)*(1-AU375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m real 2023",null,null,null,null,null,2.3950353042857144,-1.1332763651877204E-4,-5.2477601813685087E-4,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O414,O433,O452,O471,O490)*(1-O376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU414,AU433,AU452,AU471,AU490)*(1-AU376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs","$m real 2023",null,null,null,null,null,0.79548273120260693,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),O415,O434,O453,O472,O491)*(1-O377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE(MATCH($C$380,CAPEX,0),AU415,AU434,AU453,AU472,AU491)*(1-AU377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total","$m real 2023",null,null,null,null,null,81.456532425524031,71.45620008302204,83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O381:O396)","v":99.796029785383396},113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,96.151040498607244,66.989036710148312,64.208534789748327,64.015367214629634,63.806463869004141,63.922464401179752,63.763616523231434,63.608936328137759,63.420222451791894,50.996119612742348,44.205525447103518,38.088104829538452,33.937437917266081,30.438757774345842,27.377861197901897,24.626129601266857,22.099681988079261,19.740199818618141,17.504921925522947,15.360981249912898,13.562435804383911,11.245765536683939,9.2329640733056877,7.2258463406179585,5.2074866078703543,3.1610214913757613,1.0689534130647602,0,0,0,0,0,0,0,0,{"$f":"SUM(BC381:BC396)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total AD with reset","$m real 2023",null,null,null,null,null,81.456532425524031,71.45620008302204,83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,99.796029785383396,113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,108.19736848226336,95.611625027148065,91.611454115957415,85.520879096505581,80.795031999934821,88.18407731295423,90.500080931172675,87.875051239234423,84.291889795632287,78.405697014218319,79.279524558385958,82.372634471733562,80.673586835604439,79.358188178246593,78.344138640814549,78.77155225846127,76.575718567401893,75.570933506375241,74.959620098688006,74.475217553715481,75.43177270777386,75.984962298398585,66.471289029860969,65.789992913377276,65.395646869927418,66.079065284417041,66.031093658167194,65.57135776218739,65.160434720344057,64.792359024273466,65.821092069771922,64.243371242308555,64.041236176354872,63.868373440251666,63.719697210100385,63.567177769591261,63.428233345004394,63.296497042321981,63.173249931663307,63.056369715022434,64.254369845605837,62.834501841889669,62.735039851528903,23.118967515376202,0]
[null,"Base no change"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,2.7703035531841658,4.3968687104436848,4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,2.5169550734882833,3.0266186548080052,6.358673560098099,4.8297295163062062,5.4993448355310353,{"$f":"AVERAGE(O400:S400)","v":4.4462643280463254},{"$f":"T400","v":4.4462643280463254},4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254,4.4462643280463254]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,-5.7497237022375199E-2,0.68822427885665527,-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0,0,{"$f":"T401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,32.544706388832338,31.415052093848129,37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.553852120549188,37.772147992567454,39.860532102896407,38.654916182065364,38.250289501974791,38.418347580010639,{"$f":"T403","v":38.418347580010639},38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639,38.418347580010639]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m real 2023",null,null,null,null,null,0.57037494267642053,1.6349429509470992,1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,2.9970893550516928,2.4910294701473767,2.4671016850725573,2.4930140178667544,2.4997437103420461,2.5895956476960853,{"$f":"T405","v":2.5895956476960853},2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853,2.5895956476960853]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,0.18239409876075735,8.3258675656996586E-2,0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0.79608078610341126,1.3333643804697126,1.938901717488877,3.0855545134558433,2.4743845572966969,1.9256571909629081,{"$f":"T406","v":1.9256571909629081},1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081,1.9256571909629081]
[null,"Buildings","$m real 2023",null,null,null,null,null,1.8605126251141937,0.38357939753412978,0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,1.7317354520690018,3.4876141283332949,0.45918673721512432,0.44126475813000737,0.47161750099995148,1.318283715349476,null,null,null,null,null,null,null,null,null,{"$f":"T407","v":1.318283715349476},0,0,0,0,0,0,0,0,0,1.318283715349476,0,0,0,0,0,0,0,0,0,1.318283715349476,0,0,0,0,0,0,0,0,0,1.318283715349476,0,0,0,0]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,34.087352441267676,24.895397192354512,27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.029250679118935,30.545102925532909,31.286411442965314,32.411977355492859,32.55649055365177,31.165846591352356,{"$f":"T408","v":31.165846591352356},31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356,31.165846591352356]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,0.68052110026310131,1.0747880184042917,0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,0.98914622436431632,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.93920127023587607,{"$f":"T409","v":0.93920127023587607},0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607,0.93920127023587607]
[null,"Vehicles","$m real 2023",null,null,null,null,null,3.760103745412354,3.2792216041935713,2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,3.3959310085174854,2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429,2.4696838111492125,{"$f":"T410","v":2.4696838111492125},2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125,2.4696838111492125]
[null,"Information technology","$m real 2023",null,null,null,null,null,1.4089997238534306,2.8479244126089096,8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,19.334976164262258,28.490454580540671,9.4144119758308236,4.7120480699752569,2.0903948503114536,12.808457128184093,{"$f":"T411","v":12.808457128184093},12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093,12.808457128184093]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,0.45824300769363202,0.75705607581058021,1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,1.4510129218588315,3.242891026684307,1.6586336436042757,1.5994713755760306,1.6308400469811652,1.9165698029409217,{"$f":"T412","v":1.9165698029409217},1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217,1.9165698029409217]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m real 2023",null,null,null,null,null,2.3950353042857144,-1.1332763651877204E-4,-5.2477601813685087E-4,0,0,0,0,0,0,0,0,0,{"$f":"T414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs","$m real 2023",null,null,null,null,null,0.79548273120260693,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total","$m real 2023",null,null,null,null,null,{"$f":"SUM(I400:I415)","v":81.456532425524031},{"$f":"SUM(J400:J415)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O400:O415)","v":99.796029785383396},113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,97.99790706592789,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,97.99790706592789,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,97.99790706592789,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,97.99790706592789,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841,97.99790706592789,96.67962335057841,96.67962335057841,96.67962335057841,96.67962335057841]
[]
[null,"Natural Gas Retained"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,{"$f":"I400","v":2.7703035531841658},{"$f":"J400","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"O400","v":2.5169550734882833},3.0266186548080052,6.358673560098099,4.8297295163062062,5.4993448355310353,{"$f":"T400+(GR_ACIL!T118+Capex_On_off!T35)/1000000","v":4.4462643280463254},{"$f":"U400+(GR_ACIL!U118+Capex_On_off!U35)/1000000","v":4.4462643280463254},{"$f":"V400+(GR_ACIL!V118+Capex_On_off!V35)/1000000","v":4.4462643280463254},{"$f":"W400+(GR_ACIL!W118+Capex_On_off!W35)/1000000","v":4.4462643280463254},{"$f":"X400+(GR_ACIL!X118+Capex_On_off!X35)/1000000","v":4.4462643280463254},{"$f":"Y400+(GR_ACIL!Y118+Capex_On_off!Y35)/1000000","v":4.4462643280463254},{"$f":"Z400+(GR_ACIL!Z118+Capex_On_off!Z35)/1000000","v":4.4462643280463254},{"$f":"AA400+(GR_ACIL!AA118+Capex_On_off!AA35)/1000000","v":4.4462643280463254},{"$f":"AB400+(GR_ACIL!AB118+Capex_On_off!AB35)/1000000","v":4.4462643280463254},{"$f":"AC400+(GR_ACIL!AC118+Capex_On_off!AC35)/1000000","v":4.4462643280463254},{"$f":"AD400+(GR_ACIL!AD118+Capex_On_off!AD35)/1000000","v":4.4462643280463254},{"$f":"AE400+(GR_ACIL!AE118+Capex_On_off!AE35)/1000000","v":4.4462643280463254},{"$f":"AF400+(GR_ACIL!AF118+Capex_On_off!AF35)/1000000","v":4.4462643280463254},{"$f":"AG400+(GR_ACIL!AG118+Capex_On_off!AG35)/1000000","v":4.4462643280463254},{"$f":"AH400+(GR_ACIL!AH118+Capex_On_off!AH35)/1000000","v":4.4462643280463254},{"$f":"AI400+(GR_ACIL!AI118+Capex_On_off!AI35)/1000000","v":4.4462643280463254},{"$f":"AJ400+(GR_ACIL!AJ118+Capex_On_off!AJ35)/1000000","v":4.4462643280463254},{"$f":"AK400+(GR_ACIL!AK118+Capex_On_off!AK35)/1000000","v":4.4462643280463254},{"$f":"AL400+(GR_ACIL!AL118+Capex_On_off!AL35)/1000000","v":4.4462643280463254},{"$f":"AM400+(GR_ACIL!AM118+Capex_On_off!AM35)/1000000","v":4.4462643280463254},{"$f":"AN400+(GR_ACIL!AN118+Capex_On_off!AN35)/1000000","v":4.4462643280463254},{"$f":"AO400+(GR_ACIL!AO118+Capex_On_off!AO35)/1000000","v":4.4462643280463254},{"$f":"AP400+(GR_ACIL!AP118+Capex_On_off!AP35)/1000000","v":4.4462643280463254},{"$f":"AQ400+(GR_ACIL!AQ118+Capex_On_off!AQ35)/1000000","v":4.4462643280463254},{"$f":"AR400+(GR_ACIL!AR118+Capex_On_off!AR35)/1000000","v":4.4462643280463254},{"$f":"AS400+(GR_ACIL!AS118+Capex_On_off!AS35)/1000000","v":4.4462643280463254},{"$f":"AT400+(GR_ACIL!AT118+Capex_On_off!AT35)/1000000","v":4.4462643280463254},{"$f":"AU400+(GR_ACIL!AU118+Capex_On_off!AU35)/1000000","v":4.4462643280463254},{"$f":"AV400+(GR_ACIL!AV118+Capex_On_off!AV35)/1000000","v":4.4462643280463254},{"$f":"AW400+(GR_ACIL!AW118+Capex_On_off!AW35)/1000000","v":4.4462643280463254},{"$f":"AX400+(GR_ACIL!AX118+Capex_On_off!AX35)/1000000","v":4.4462643280463254},{"$f":"AY400+(GR_ACIL!AY118+Capex_On_off!AY35)/1000000","v":4.4462643280463254},{"$f":"AZ400+(GR_ACIL!AZ118+Capex_On_off!AZ35)/1000000","v":4.4462643280463254},{"$f":"BA400+(GR_ACIL!BA118+Capex_On_off!BA35)/1000000","v":4.4462643280463254},{"$f":"BB400+(GR_ACIL!BB118+Capex_On_off!BB35)/1000000","v":4.4462643280463254},{"$f":"BC400+(GR_ACIL!BC118+Capex_On_off!BC35)/1000000","v":4.4462643280463254},{"$f":"BD400+(GR_ACIL!BD118+Capex_On_off!BD35)/1000000","v":4.4462643280463254},{"$f":"BE400+(GR_ACIL!BE118+Capex_On_off!BE35)/1000000","v":4.4462643280463254},{"$f":"BF400+(GR_ACIL!BF118+Capex_On_off!BF35)/1000000","v":4.4462643280463254},{"$f":"BG400+(GR_ACIL!BG118+Capex_On_off!BG35)/1000000","v":4.4462643280463254},{"$f":"BH400+(GR_ACIL!BH118+Capex_On_off!BH35)/1000000","v":4.4462643280463254},{"$f":"BI400+(GR_ACIL!BI118+Capex_On_off!BI35)/1000000","v":4.4462643280463254},{"$f":"BJ400+(GR_ACIL!BJ118+Capex_On_off!BJ35)/1000000","v":4.4462643280463254},{"$f":"BK400+(GR_ACIL!BK118+Capex_On_off!BK35)/1000000","v":4.4462643280463254},{"$f":"BL400+(GR_ACIL!BL118+Capex_On_off!BL35)/1000000","v":4.4462643280463254}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,{"$f":"I401","v":-5.7497237022375199E-2},{"$f":"J401","v":0.68822427885665527},-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0,{"$f":"T401+(GR_ACIL!T119+Capex_On_off!T36)/1000000","v":0},{"$f":"U401+(GR_ACIL!U119+Capex_On_off!U36)/1000000","v":0},{"$f":"V401+(GR_ACIL!V119+Capex_On_off!V36)/1000000","v":0},{"$f":"W401+(GR_ACIL!W119+Capex_On_off!W36)/1000000","v":0},{"$f":"X401+(GR_ACIL!X119+Capex_On_off!X36)/1000000","v":0},{"$f":"Y401+(GR_ACIL!Y119+Capex_On_off!Y36)/1000000","v":0},{"$f":"Z401+(GR_ACIL!Z119+Capex_On_off!Z36)/1000000","v":0},{"$f":"AA401+(GR_ACIL!AA119+Capex_On_off!AA36)/1000000","v":0},{"$f":"AB401+(GR_ACIL!AB119+Capex_On_off!AB36)/1000000","v":0},{"$f":"AC401+(GR_ACIL!AC119+Capex_On_off!AC36)/1000000","v":0},{"$f":"AD401+(GR_ACIL!AD119+Capex_On_off!AD36)/1000000","v":0},{"$f":"AE401+(GR_ACIL!AE119+Capex_On_off!AE36)/1000000","v":0},{"$f":"AF401+(GR_ACIL!AF119+Capex_On_off!AF36)/1000000","v":0},{"$f":"AG401+(GR_ACIL!AG119+Capex_On_off!AG36)/1000000","v":0},{"$f":"AH401+(GR_ACIL!AH119+Capex_On_off!AH36)/1000000","v":0},{"$f":"AI401+(GR_ACIL!AI119+Capex_On_off!AI36)/1000000","v":0},{"$f":"AJ401+(GR_ACIL!AJ119+Capex_On_off!AJ36)/1000000","v":0},{"$f":"AK401+(GR_ACIL!AK119+Capex_On_off!AK36)/1000000","v":0},{"$f":"AL401+(GR_ACIL!AL119+Capex_On_off!AL36)/1000000","v":0},{"$f":"AM401+(GR_ACIL!AM119+Capex_On_off!AM36)/1000000","v":0},{"$f":"AN401+(GR_ACIL!AN119+Capex_On_off!AN36)/1000000","v":0},{"$f":"AO401+(GR_ACIL!AO119+Capex_On_off!AO36)/1000000","v":0},{"$f":"AP401+(GR_ACIL!AP119+Capex_On_off!AP36)/1000000","v":0},{"$f":"AQ401+(GR_ACIL!AQ119+Capex_On_off!AQ36)/1000000","v":0},{"$f":"AR401+(GR_ACIL!AR119+Capex_On_off!AR36)/1000000","v":0},{"$f":"AS401+(GR_ACIL!AS119+Capex_On_off!AS36)/1000000","v":0},{"$f":"AT401+(GR_ACIL!AT119+Capex_On_off!AT36)/1000000","v":0},{"$f":"AU401+(GR_ACIL!AU119+Capex_On_off!AU36)/1000000","v":0},{"$f":"AV401+(GR_ACIL!AV119+Capex_On_off!AV36)/1000000","v":0},{"$f":"AW401+(GR_ACIL!AW119+Capex_On_off!AW36)/1000000","v":0},{"$f":"AX401+(GR_ACIL!AX119+Capex_On_off!AX36)/1000000","v":0},{"$f":"AY401+(GR_ACIL!AY119+Capex_On_off!AY36)/1000000","v":0},{"$f":"AZ401+(GR_ACIL!AZ119+Capex_On_off!AZ36)/1000000","v":0},{"$f":"BA401+(GR_ACIL!BA119+Capex_On_off!BA36)/1000000","v":0},{"$f":"BB401+(GR_ACIL!BB119+Capex_On_off!BB36)/1000000","v":0},{"$f":"BC401+(GR_ACIL!BC119+Capex_On_off!BC36)/1000000","v":0},{"$f":"BD401+(GR_ACIL!BD119+Capex_On_off!BD36)/1000000","v":0},{"$f":"BE401+(GR_ACIL!BE119+Capex_On_off!BE36)/1000000","v":0},{"$f":"BF401+(GR_ACIL!BF119+Capex_On_off!BF36)/1000000","v":0},{"$f":"BG401+(GR_ACIL!BG119+Capex_On_off!BG36)/1000000","v":0},{"$f":"BH401+(GR_ACIL!BH119+Capex_On_off!BH36)/1000000","v":0},{"$f":"BI401+(GR_ACIL!BI119+Capex_On_off!BI36)/1000000","v":0},{"$f":"BJ401+(GR_ACIL!BJ119+Capex_On_off!BJ36)/1000000","v":0},{"$f":"BK401+(GR_ACIL!BK119+Capex_On_off!BK36)/1000000","v":0},{"$f":"BL401+(GR_ACIL!BL119+Capex_On_off!BL36)/1000000","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I402","v":0},{"$f":"J402","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T402+(GR_ACIL!T120+Capex_On_off!T37)/1000000","v":0},{"$f":"U402+(GR_ACIL!U120+Capex_On_off!U37)/1000000","v":0},{"$f":"V402+(GR_ACIL!V120+Capex_On_off!V37)/1000000","v":0},{"$f":"W402+(GR_ACIL!W120+Capex_On_off!W37)/1000000","v":0},{"$f":"X402+(GR_ACIL!X120+Capex_On_off!X37)/1000000","v":0},{"$f":"Y402+(GR_ACIL!Y120+Capex_On_off!Y37)/1000000","v":0},{"$f":"Z402+(GR_ACIL!Z120+Capex_On_off!Z37)/1000000","v":0},{"$f":"AA402+(GR_ACIL!AA120+Capex_On_off!AA37)/1000000","v":0},{"$f":"AB402+(GR_ACIL!AB120+Capex_On_off!AB37)/1000000","v":0},{"$f":"AC402+(GR_ACIL!AC120+Capex_On_off!AC37)/1000000","v":0},{"$f":"AD402+(GR_ACIL!AD120+Capex_On_off!AD37)/1000000","v":0},{"$f":"AE402+(GR_ACIL!AE120+Capex_On_off!AE37)/1000000","v":0},{"$f":"AF402+(GR_ACIL!AF120+Capex_On_off!AF37)/1000000","v":0},{"$f":"AG402+(GR_ACIL!AG120+Capex_On_off!AG37)/1000000","v":0},{"$f":"AH402+(GR_ACIL!AH120+Capex_On_off!AH37)/1000000","v":0},{"$f":"AI402+(GR_ACIL!AI120+Capex_On_off!AI37)/1000000","v":0},{"$f":"AJ402+(GR_ACIL!AJ120+Capex_On_off!AJ37)/1000000","v":0},{"$f":"AK402+(GR_ACIL!AK120+Capex_On_off!AK37)/1000000","v":0},{"$f":"AL402+(GR_ACIL!AL120+Capex_On_off!AL37)/1000000","v":0},{"$f":"AM402+(GR_ACIL!AM120+Capex_On_off!AM37)/1000000","v":0},{"$f":"AN402+(GR_ACIL!AN120+Capex_On_off!AN37)/1000000","v":0},{"$f":"AO402+(GR_ACIL!AO120+Capex_On_off!AO37)/1000000","v":0},{"$f":"AP402+(GR_ACIL!AP120+Capex_On_off!AP37)/1000000","v":0},{"$f":"AQ402+(GR_ACIL!AQ120+Capex_On_off!AQ37)/1000000","v":0},{"$f":"AR402+(GR_ACIL!AR120+Capex_On_off!AR37)/1000000","v":0},{"$f":"AS402+(GR_ACIL!AS120+Capex_On_off!AS37)/1000000","v":0},{"$f":"AT402+(GR_ACIL!AT120+Capex_On_off!AT37)/1000000","v":0},{"$f":"AU402+(GR_ACIL!AU120+Capex_On_off!AU37)/1000000","v":0},{"$f":"AV402+(GR_ACIL!AV120+Capex_On_off!AV37)/1000000","v":0},{"$f":"AW402+(GR_ACIL!AW120+Capex_On_off!AW37)/1000000","v":0},{"$f":"AX402+(GR_ACIL!AX120+Capex_On_off!AX37)/1000000","v":0},{"$f":"AY402+(GR_ACIL!AY120+Capex_On_off!AY37)/1000000","v":0},{"$f":"AZ402+(GR_ACIL!AZ120+Capex_On_off!AZ37)/1000000","v":0},{"$f":"BA402+(GR_ACIL!BA120+Capex_On_off!BA37)/1000000","v":0},{"$f":"BB402+(GR_ACIL!BB120+Capex_On_off!BB37)/1000000","v":0},{"$f":"BC402+(GR_ACIL!BC120+Capex_On_off!BC37)/1000000","v":0},{"$f":"BD402+(GR_ACIL!BD120+Capex_On_off!BD37)/1000000","v":0},{"$f":"BE402+(GR_ACIL!BE120+Capex_On_off!BE37)/1000000","v":0},{"$f":"BF402+(GR_ACIL!BF120+Capex_On_off!BF37)/1000000","v":0},{"$f":"BG402+(GR_ACIL!BG120+Capex_On_off!BG37)/1000000","v":0},{"$f":"BH402+(GR_ACIL!BH120+Capex_On_off!BH37)/1000000","v":0},{"$f":"BI402+(GR_ACIL!BI120+Capex_On_off!BI37)/1000000","v":0},{"$f":"BJ402+(GR_ACIL!BJ120+Capex_On_off!BJ37)/1000000","v":0},{"$f":"BK402+(GR_ACIL!BK120+Capex_On_off!BK37)/1000000","v":0},{"$f":"BL402+(GR_ACIL!BL120+Capex_On_off!BL37)/1000000","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I403","v":32.544706388832338},{"$f":"J403","v":31.415052093848129},37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.553852120549188,37.772147992567454,39.860532102896407,38.654916182065364,38.250289501974791,{"$f":"T403+(GR_ACIL!T121+Capex_On_off!T38)/1000000","v":27.626950347240154},{"$f":"U403+(GR_ACIL!U121+Capex_On_off!U38)/1000000","v":27.626950347240154},{"$f":"V403+(GR_ACIL!V121+Capex_On_off!V38)/1000000","v":27.626950347240154},{"$f":"W403+(GR_ACIL!W121+Capex_On_off!W38)/1000000","v":27.626950347240154},{"$f":"X403+(GR_ACIL!X121+Capex_On_off!X38)/1000000","v":27.626950347240154},{"$f":"Y403+(GR_ACIL!Y121+Capex_On_off!Y38)/1000000","v":27.626950347240154},{"$f":"Z403+(GR_ACIL!Z121+Capex_On_off!Z38)/1000000","v":27.626950347240154},{"$f":"AA403+(GR_ACIL!AA121+Capex_On_off!AA38)/1000000","v":27.626950347240154},{"$f":"AB403+(GR_ACIL!AB121+Capex_On_off!AB38)/1000000","v":27.626950347240154},{"$f":"AC403+(GR_ACIL!AC121+Capex_On_off!AC38)/1000000","v":27.626950347240154},{"$f":"AD403+(GR_ACIL!AD121+Capex_On_off!AD38)/1000000","v":27.626950347240154},{"$f":"AE403+(GR_ACIL!AE121+Capex_On_off!AE38)/1000000","v":27.626950347240154},{"$f":"AF403+(GR_ACIL!AF121+Capex_On_off!AF38)/1000000","v":27.626950347240154},{"$f":"AG403+(GR_ACIL!AG121+Capex_On_off!AG38)/1000000","v":27.626950347240154},{"$f":"AH403+(GR_ACIL!AH121+Capex_On_off!AH38)/1000000","v":27.626950347240154},{"$f":"AI403+(GR_ACIL!AI121+Capex_On_off!AI38)/1000000","v":27.626950347240154},{"$f":"AJ403+(GR_ACIL!AJ121+Capex_On_off!AJ38)/1000000","v":27.626950347240154},{"$f":"AK403+(GR_ACIL!AK121+Capex_On_off!AK38)/1000000","v":27.626950347240154},{"$f":"AL403+(GR_ACIL!AL121+Capex_On_off!AL38)/1000000","v":27.626950347240154},{"$f":"AM403+(GR_ACIL!AM121+Capex_On_off!AM38)/1000000","v":27.626950347240154},{"$f":"AN403+(GR_ACIL!AN121+Capex_On_off!AN38)/1000000","v":27.626950347240154},{"$f":"AO403+(GR_ACIL!AO121+Capex_On_off!AO38)/1000000","v":27.626950347240154},{"$f":"AP403+(GR_ACIL!AP121+Capex_On_off!AP38)/1000000","v":27.626950347240154},{"$f":"AQ403+(GR_ACIL!AQ121+Capex_On_off!AQ38)/1000000","v":27.626950347240154},{"$f":"AR403+(GR_ACIL!AR121+Capex_On_off!AR38)/1000000","v":27.626950347240154},{"$f":"AS403+(GR_ACIL!AS121+Capex_On_off!AS38)/1000000","v":27.626950347240154},{"$f":"AT403+(GR_ACIL!AT121+Capex_On_off!AT38)/1000000","v":27.626950347240154},{"$f":"AU403+(GR_ACIL!AU121+Capex_On_off!AU38)/1000000","v":27.626950347240154},{"$f":"AV403+(GR_ACIL!AV121+Capex_On_off!AV38)/1000000","v":27.626950347240154},{"$f":"AW403+(GR_ACIL!AW121+Capex_On_off!AW38)/1000000","v":27.626950347240154},{"$f":"AX403+(GR_ACIL!AX121+Capex_On_off!AX38)/1000000","v":27.626950347240154},{"$f":"AY403+(GR_ACIL!AY121+Capex_On_off!AY38)/1000000","v":27.626950347240154},{"$f":"AZ403+(GR_ACIL!AZ121+Capex_On_off!AZ38)/1000000","v":27.626950347240154},{"$f":"BA403+(GR_ACIL!BA121+Capex_On_off!BA38)/1000000","v":27.626950347240154},{"$f":"BB403+(GR_ACIL!BB121+Capex_On_off!BB38)/1000000","v":27.626950347240154},{"$f":"BC403+(GR_ACIL!BC121+Capex_On_off!BC38)/1000000","v":27.626950347240154},{"$f":"BD403+(GR_ACIL!BD121+Capex_On_off!BD38)/1000000","v":27.626950347240154},{"$f":"BE403+(GR_ACIL!BE121+Capex_On_off!BE38)/1000000","v":27.626950347240154},{"$f":"BF403+(GR_ACIL!BF121+Capex_On_off!BF38)/1000000","v":27.626950347240154},{"$f":"BG403+(GR_ACIL!BG121+Capex_On_off!BG38)/1000000","v":27.626950347240154},{"$f":"BH403+(GR_ACIL!BH121+Capex_On_off!BH38)/1000000","v":27.626950347240154},{"$f":"BI403+(GR_ACIL!BI121+Capex_On_off!BI38)/1000000","v":27.626950347240154},{"$f":"BJ403+(GR_ACIL!BJ121+Capex_On_off!BJ38)/1000000","v":27.626950347240154},{"$f":"BK403+(GR_ACIL!BK121+Capex_On_off!BK38)/1000000","v":27.626950347240154},{"$f":"BL403+(GR_ACIL!BL121+Capex_On_off!BL38)/1000000","v":27.626950347240154}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I404","v":0},{"$f":"J404","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T404+(GR_ACIL!T122+Capex_On_off!T39)/1000000","v":0},{"$f":"U404+(GR_ACIL!U122+Capex_On_off!U39)/1000000","v":0},{"$f":"V404+(GR_ACIL!V122+Capex_On_off!V39)/1000000","v":0},{"$f":"W404+(GR_ACIL!W122+Capex_On_off!W39)/1000000","v":0},{"$f":"X404+(GR_ACIL!X122+Capex_On_off!X39)/1000000","v":0},{"$f":"Y404+(GR_ACIL!Y122+Capex_On_off!Y39)/1000000","v":0},{"$f":"Z404+(GR_ACIL!Z122+Capex_On_off!Z39)/1000000","v":0},{"$f":"AA404+(GR_ACIL!AA122+Capex_On_off!AA39)/1000000","v":0},{"$f":"AB404+(GR_ACIL!AB122+Capex_On_off!AB39)/1000000","v":0},{"$f":"AC404+(GR_ACIL!AC122+Capex_On_off!AC39)/1000000","v":0},{"$f":"AD404+(GR_ACIL!AD122+Capex_On_off!AD39)/1000000","v":0},{"$f":"AE404+(GR_ACIL!AE122+Capex_On_off!AE39)/1000000","v":0},{"$f":"AF404+(GR_ACIL!AF122+Capex_On_off!AF39)/1000000","v":0},{"$f":"AG404+(GR_ACIL!AG122+Capex_On_off!AG39)/1000000","v":0},{"$f":"AH404+(GR_ACIL!AH122+Capex_On_off!AH39)/1000000","v":0},{"$f":"AI404+(GR_ACIL!AI122+Capex_On_off!AI39)/1000000","v":0},{"$f":"AJ404+(GR_ACIL!AJ122+Capex_On_off!AJ39)/1000000","v":0},{"$f":"AK404+(GR_ACIL!AK122+Capex_On_off!AK39)/1000000","v":0},{"$f":"AL404+(GR_ACIL!AL122+Capex_On_off!AL39)/1000000","v":0},{"$f":"AM404+(GR_ACIL!AM122+Capex_On_off!AM39)/1000000","v":0},{"$f":"AN404+(GR_ACIL!AN122+Capex_On_off!AN39)/1000000","v":0},{"$f":"AO404+(GR_ACIL!AO122+Capex_On_off!AO39)/1000000","v":0},{"$f":"AP404+(GR_ACIL!AP122+Capex_On_off!AP39)/1000000","v":0},{"$f":"AQ404+(GR_ACIL!AQ122+Capex_On_off!AQ39)/1000000","v":0},{"$f":"AR404+(GR_ACIL!AR122+Capex_On_off!AR39)/1000000","v":0},{"$f":"AS404+(GR_ACIL!AS122+Capex_On_off!AS39)/1000000","v":0},{"$f":"AT404+(GR_ACIL!AT122+Capex_On_off!AT39)/1000000","v":0},{"$f":"AU404+(GR_ACIL!AU122+Capex_On_off!AU39)/1000000","v":0},{"$f":"AV404+(GR_ACIL!AV122+Capex_On_off!AV39)/1000000","v":0},{"$f":"AW404+(GR_ACIL!AW122+Capex_On_off!AW39)/1000000","v":0},{"$f":"AX404+(GR_ACIL!AX122+Capex_On_off!AX39)/1000000","v":0},{"$f":"AY404+(GR_ACIL!AY122+Capex_On_off!AY39)/1000000","v":0},{"$f":"AZ404+(GR_ACIL!AZ122+Capex_On_off!AZ39)/1000000","v":0},{"$f":"BA404+(GR_ACIL!BA122+Capex_On_off!BA39)/1000000","v":0},{"$f":"BB404+(GR_ACIL!BB122+Capex_On_off!BB39)/1000000","v":0},{"$f":"BC404+(GR_ACIL!BC122+Capex_On_off!BC39)/1000000","v":0},{"$f":"BD404+(GR_ACIL!BD122+Capex_On_off!BD39)/1000000","v":0},{"$f":"BE404+(GR_ACIL!BE122+Capex_On_off!BE39)/1000000","v":0},{"$f":"BF404+(GR_ACIL!BF122+Capex_On_off!BF39)/1000000","v":0},{"$f":"BG404+(GR_ACIL!BG122+Capex_On_off!BG39)/1000000","v":0},{"$f":"BH404+(GR_ACIL!BH122+Capex_On_off!BH39)/1000000","v":0},{"$f":"BI404+(GR_ACIL!BI122+Capex_On_off!BI39)/1000000","v":0},{"$f":"BJ404+(GR_ACIL!BJ122+Capex_On_off!BJ39)/1000000","v":0},{"$f":"BK404+(GR_ACIL!BK122+Capex_On_off!BK39)/1000000","v":0},{"$f":"BL404+(GR_ACIL!BL122+Capex_On_off!BL39)/1000000","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,{"$f":"I405","v":0.57037494267642053},{"$f":"J405","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,2.9970893550516928,2.4910294701473767,2.4671016850725573,2.4930140178667544,2.4997437103420461,{"$f":"T405+(GR_ACIL!T123+Capex_On_off!T40)/1000000","v":2.5895956476960853},{"$f":"U405+(GR_ACIL!U123+Capex_On_off!U40)/1000000","v":2.5895956476960853},{"$f":"V405+(GR_ACIL!V123+Capex_On_off!V40)/1000000","v":2.5895956476960853},{"$f":"W405+(GR_ACIL!W123+Capex_On_off!W40)/1000000","v":2.5895956476960853},{"$f":"X405+(GR_ACIL!X123+Capex_On_off!X40)/1000000","v":2.5895956476960853},{"$f":"Y405+(GR_ACIL!Y123+Capex_On_off!Y40)/1000000","v":2.5895956476960853},{"$f":"Z405+(GR_ACIL!Z123+Capex_On_off!Z40)/1000000","v":2.5895956476960853},{"$f":"AA405+(GR_ACIL!AA123+Capex_On_off!AA40)/1000000","v":2.5895956476960853},{"$f":"AB405+(GR_ACIL!AB123+Capex_On_off!AB40)/1000000","v":2.5895956476960853},{"$f":"AC405+(GR_ACIL!AC123+Capex_On_off!AC40)/1000000","v":2.5895956476960853},{"$f":"AD405+(GR_ACIL!AD123+Capex_On_off!AD40)/1000000","v":2.5895956476960853},{"$f":"AE405+(GR_ACIL!AE123+Capex_On_off!AE40)/1000000","v":2.5895956476960853},{"$f":"AF405+(GR_ACIL!AF123+Capex_On_off!AF40)/1000000","v":2.5895956476960853},{"$f":"AG405+(GR_ACIL!AG123+Capex_On_off!AG40)/1000000","v":2.5895956476960853},{"$f":"AH405+(GR_ACIL!AH123+Capex_On_off!AH40)/1000000","v":2.5895956476960853},{"$f":"AI405+(GR_ACIL!AI123+Capex_On_off!AI40)/1000000","v":2.5895956476960853},{"$f":"AJ405+(GR_ACIL!AJ123+Capex_On_off!AJ40)/1000000","v":2.5895956476960853},{"$f":"AK405+(GR_ACIL!AK123+Capex_On_off!AK40)/1000000","v":2.5895956476960853},{"$f":"AL405+(GR_ACIL!AL123+Capex_On_off!AL40)/1000000","v":2.5895956476960853},{"$f":"AM405+(GR_ACIL!AM123+Capex_On_off!AM40)/1000000","v":2.5895956476960853},{"$f":"AN405+(GR_ACIL!AN123+Capex_On_off!AN40)/1000000","v":2.5895956476960853},{"$f":"AO405+(GR_ACIL!AO123+Capex_On_off!AO40)/1000000","v":2.5895956476960853},{"$f":"AP405+(GR_ACIL!AP123+Capex_On_off!AP40)/1000000","v":2.5895956476960853},{"$f":"AQ405+(GR_ACIL!AQ123+Capex_On_off!AQ40)/1000000","v":2.5895956476960853},{"$f":"AR405+(GR_ACIL!AR123+Capex_On_off!AR40)/1000000","v":2.5895956476960853},{"$f":"AS405+(GR_ACIL!AS123+Capex_On_off!AS40)/1000000","v":2.5895956476960853},{"$f":"AT405+(GR_ACIL!AT123+Capex_On_off!AT40)/1000000","v":2.5895956476960853},{"$f":"AU405+(GR_ACIL!AU123+Capex_On_off!AU40)/1000000","v":2.5895956476960853},{"$f":"AV405+(GR_ACIL!AV123+Capex_On_off!AV40)/1000000","v":2.5895956476960853},{"$f":"AW405+(GR_ACIL!AW123+Capex_On_off!AW40)/1000000","v":2.5895956476960853},{"$f":"AX405+(GR_ACIL!AX123+Capex_On_off!AX40)/1000000","v":2.5895956476960853},{"$f":"AY405+(GR_ACIL!AY123+Capex_On_off!AY40)/1000000","v":2.5895956476960853},{"$f":"AZ405+(GR_ACIL!AZ123+Capex_On_off!AZ40)/1000000","v":2.5895956476960853},{"$f":"BA405+(GR_ACIL!BA123+Capex_On_off!BA40)/1000000","v":2.5895956476960853},{"$f":"BB405+(GR_ACIL!BB123+Capex_On_off!BB40)/1000000","v":2.5895956476960853},{"$f":"BC405+(GR_ACIL!BC123+Capex_On_off!BC40)/1000000","v":2.5895956476960853},{"$f":"BD405+(GR_ACIL!BD123+Capex_On_off!BD40)/1000000","v":2.5895956476960853},{"$f":"BE405+(GR_ACIL!BE123+Capex_On_off!BE40)/1000000","v":2.5895956476960853},{"$f":"BF405+(GR_ACIL!BF123+Capex_On_off!BF40)/1000000","v":2.5895956476960853},{"$f":"BG405+(GR_ACIL!BG123+Capex_On_off!BG40)/1000000","v":2.5895956476960853},{"$f":"BH405+(GR_ACIL!BH123+Capex_On_off!BH40)/1000000","v":2.5895956476960853},{"$f":"BI405+(GR_ACIL!BI123+Capex_On_off!BI40)/1000000","v":2.5895956476960853},{"$f":"BJ405+(GR_ACIL!BJ123+Capex_On_off!BJ40)/1000000","v":2.5895956476960853},{"$f":"BK405+(GR_ACIL!BK123+Capex_On_off!BK40)/1000000","v":2.5895956476960853},{"$f":"BL405+(GR_ACIL!BL123+Capex_On_off!BL40)/1000000","v":2.5895956476960853}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,{"$f":"I406","v":0.18239409876075735},{"$f":"J406","v":8.3258675656996586E-2},0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0.79608078610341126,1.3333643804697126,1.938901717488877,3.0855545134558433,2.4743845572966969,{"$f":"T406+(GR_ACIL!T124+Capex_On_off!T41)/1000000","v":1.9256571909629081},{"$f":"U406+(GR_ACIL!U124+Capex_On_off!U41)/1000000","v":1.9256571909629081},{"$f":"V406+(GR_ACIL!V124+Capex_On_off!V41)/1000000","v":1.9256571909629081},{"$f":"W406+(GR_ACIL!W124+Capex_On_off!W41)/1000000","v":1.9256571909629081},{"$f":"X406+(GR_ACIL!X124+Capex_On_off!X41)/1000000","v":1.9256571909629081},{"$f":"Y406+(GR_ACIL!Y124+Capex_On_off!Y41)/1000000","v":1.9256571909629081},{"$f":"Z406+(GR_ACIL!Z124+Capex_On_off!Z41)/1000000","v":1.9256571909629081},{"$f":"AA406+(GR_ACIL!AA124+Capex_On_off!AA41)/1000000","v":1.9256571909629081},{"$f":"AB406+(GR_ACIL!AB124+Capex_On_off!AB41)/1000000","v":1.9256571909629081},{"$f":"AC406+(GR_ACIL!AC124+Capex_On_off!AC41)/1000000","v":1.9256571909629081},{"$f":"AD406+(GR_ACIL!AD124+Capex_On_off!AD41)/1000000","v":1.9256571909629081},{"$f":"AE406+(GR_ACIL!AE124+Capex_On_off!AE41)/1000000","v":1.9256571909629081},{"$f":"AF406+(GR_ACIL!AF124+Capex_On_off!AF41)/1000000","v":1.9256571909629081},{"$f":"AG406+(GR_ACIL!AG124+Capex_On_off!AG41)/1000000","v":1.9256571909629081},{"$f":"AH406+(GR_ACIL!AH124+Capex_On_off!AH41)/1000000","v":1.9256571909629081},{"$f":"AI406+(GR_ACIL!AI124+Capex_On_off!AI41)/1000000","v":1.9256571909629081},{"$f":"AJ406+(GR_ACIL!AJ124+Capex_On_off!AJ41)/1000000","v":1.9256571909629081},{"$f":"AK406+(GR_ACIL!AK124+Capex_On_off!AK41)/1000000","v":1.9256571909629081},{"$f":"AL406+(GR_ACIL!AL124+Capex_On_off!AL41)/1000000","v":1.9256571909629081},{"$f":"AM406+(GR_ACIL!AM124+Capex_On_off!AM41)/1000000","v":1.9256571909629081},{"$f":"AN406+(GR_ACIL!AN124+Capex_On_off!AN41)/1000000","v":1.9256571909629081},{"$f":"AO406+(GR_ACIL!AO124+Capex_On_off!AO41)/1000000","v":1.9256571909629081},{"$f":"AP406+(GR_ACIL!AP124+Capex_On_off!AP41)/1000000","v":1.9256571909629081},{"$f":"AQ406+(GR_ACIL!AQ124+Capex_On_off!AQ41)/1000000","v":1.9256571909629081},{"$f":"AR406+(GR_ACIL!AR124+Capex_On_off!AR41)/1000000","v":1.9256571909629081},{"$f":"AS406+(GR_ACIL!AS124+Capex_On_off!AS41)/1000000","v":1.9256571909629081},{"$f":"AT406+(GR_ACIL!AT124+Capex_On_off!AT41)/1000000","v":1.9256571909629081},{"$f":"AU406+(GR_ACIL!AU124+Capex_On_off!AU41)/1000000","v":1.9256571909629081},{"$f":"AV406+(GR_ACIL!AV124+Capex_On_off!AV41)/1000000","v":1.9256571909629081},{"$f":"AW406+(GR_ACIL!AW124+Capex_On_off!AW41)/1000000","v":1.9256571909629081},{"$f":"AX406+(GR_ACIL!AX124+Capex_On_off!AX41)/1000000","v":1.9256571909629081},{"$f":"AY406+(GR_ACIL!AY124+Capex_On_off!AY41)/1000000","v":1.9256571909629081},{"$f":"AZ406+(GR_ACIL!AZ124+Capex_On_off!AZ41)/1000000","v":1.9256571909629081},{"$f":"BA406+(GR_ACIL!BA124+Capex_On_off!BA41)/1000000","v":1.9256571909629081},{"$f":"BB406+(GR_ACIL!BB124+Capex_On_off!BB41)/1000000","v":1.9256571909629081},{"$f":"BC406+(GR_ACIL!BC124+Capex_On_off!BC41)/1000000","v":1.9256571909629081},{"$f":"BD406+(GR_ACIL!BD124+Capex_On_off!BD41)/1000000","v":1.9256571909629081},{"$f":"BE406+(GR_ACIL!BE124+Capex_On_off!BE41)/1000000","v":1.9256571909629081},{"$f":"BF406+(GR_ACIL!BF124+Capex_On_off!BF41)/1000000","v":1.9256571909629081},{"$f":"BG406+(GR_ACIL!BG124+Capex_On_off!BG41)/1000000","v":1.9256571909629081},{"$f":"BH406+(GR_ACIL!BH124+Capex_On_off!BH41)/1000000","v":1.9256571909629081},{"$f":"BI406+(GR_ACIL!BI124+Capex_On_off!BI41)/1000000","v":1.9256571909629081},{"$f":"BJ406+(GR_ACIL!BJ124+Capex_On_off!BJ41)/1000000","v":1.9256571909629081},{"$f":"BK406+(GR_ACIL!BK124+Capex_On_off!BK41)/1000000","v":1.9256571909629081},{"$f":"BL406+(GR_ACIL!BL124+Capex_On_off!BL41)/1000000","v":1.9256571909629081}]
[null,"Buildings","$m real 2023",null,null,null,null,null,{"$f":"I407","v":1.8605126251141937},{"$f":"J407","v":0.38357939753412978},0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,1.7317354520690018,3.4876141283332949,0.45918673721512432,0.44126475813000737,0.47161750099995148,{"$f":"T407+(GR_ACIL!T125+Capex_On_off!T42)/1000000","v":1.318283715349476},{"$f":"U407+(GR_ACIL!U125+Capex_On_off!U42)/1000000","v":0},{"$f":"V407+(GR_ACIL!V125+Capex_On_off!V42)/1000000","v":0},{"$f":"W407+(GR_ACIL!W125+Capex_On_off!W42)/1000000","v":0},{"$f":"X407+(GR_ACIL!X125+Capex_On_off!X42)/1000000","v":0},{"$f":"Y407+(GR_ACIL!Y125+Capex_On_off!Y42)/1000000","v":0},{"$f":"Z407+(GR_ACIL!Z125+Capex_On_off!Z42)/1000000","v":0},{"$f":"AA407+(GR_ACIL!AA125+Capex_On_off!AA42)/1000000","v":0},{"$f":"AB407+(GR_ACIL!AB125+Capex_On_off!AB42)/1000000","v":0},{"$f":"AC407+(GR_ACIL!AC125+Capex_On_off!AC42)/1000000","v":0},{"$f":"AD407+(GR_ACIL!AD125+Capex_On_off!AD42)/1000000","v":1.318283715349476},{"$f":"AE407+(GR_ACIL!AE125+Capex_On_off!AE42)/1000000","v":0},{"$f":"AF407+(GR_ACIL!AF125+Capex_On_off!AF42)/1000000","v":0},{"$f":"AG407+(GR_ACIL!AG125+Capex_On_off!AG42)/1000000","v":0},{"$f":"AH407+(GR_ACIL!AH125+Capex_On_off!AH42)/1000000","v":0},{"$f":"AI407+(GR_ACIL!AI125+Capex_On_off!AI42)/1000000","v":0},{"$f":"AJ407+(GR_ACIL!AJ125+Capex_On_off!AJ42)/1000000","v":0},{"$f":"AK407+(GR_ACIL!AK125+Capex_On_off!AK42)/1000000","v":0},{"$f":"AL407+(GR_ACIL!AL125+Capex_On_off!AL42)/1000000","v":0},{"$f":"AM407+(GR_ACIL!AM125+Capex_On_off!AM42)/1000000","v":0},{"$f":"AN407+(GR_ACIL!AN125+Capex_On_off!AN42)/1000000","v":1.318283715349476},{"$f":"AO407+(GR_ACIL!AO125+Capex_On_off!AO42)/1000000","v":0},{"$f":"AP407+(GR_ACIL!AP125+Capex_On_off!AP42)/1000000","v":0},{"$f":"AQ407+(GR_ACIL!AQ125+Capex_On_off!AQ42)/1000000","v":0},{"$f":"AR407+(GR_ACIL!AR125+Capex_On_off!AR42)/1000000","v":0},{"$f":"AS407+(GR_ACIL!AS125+Capex_On_off!AS42)/1000000","v":0},{"$f":"AT407+(GR_ACIL!AT125+Capex_On_off!AT42)/1000000","v":0},{"$f":"AU407+(GR_ACIL!AU125+Capex_On_off!AU42)/1000000","v":0},{"$f":"AV407+(GR_ACIL!AV125+Capex_On_off!AV42)/1000000","v":0},{"$f":"AW407+(GR_ACIL!AW125+Capex_On_off!AW42)/1000000","v":0},{"$f":"AX407+(GR_ACIL!AX125+Capex_On_off!AX42)/1000000","v":1.318283715349476},{"$f":"AY407+(GR_ACIL!AY125+Capex_On_off!AY42)/1000000","v":0},{"$f":"AZ407+(GR_ACIL!AZ125+Capex_On_off!AZ42)/1000000","v":0},{"$f":"BA407+(GR_ACIL!BA125+Capex_On_off!BA42)/1000000","v":0},{"$f":"BB407+(GR_ACIL!BB125+Capex_On_off!BB42)/1000000","v":0},{"$f":"BC407+(GR_ACIL!BC125+Capex_On_off!BC42)/1000000","v":0},{"$f":"BD407+(GR_ACIL!BD125+Capex_On_off!BD42)/1000000","v":0},{"$f":"BE407+(GR_ACIL!BE125+Capex_On_off!BE42)/1000000","v":0},{"$f":"BF407+(GR_ACIL!BF125+Capex_On_off!BF42)/1000000","v":0},{"$f":"BG407+(GR_ACIL!BG125+Capex_On_off!BG42)/1000000","v":0},{"$f":"BH407+(GR_ACIL!BH125+Capex_On_off!BH42)/1000000","v":1.318283715349476},{"$f":"BI407+(GR_ACIL!BI125+Capex_On_off!BI42)/1000000","v":0},{"$f":"BJ407+(GR_ACIL!BJ125+Capex_On_off!BJ42)/1000000","v":0},{"$f":"BK407+(GR_ACIL!BK125+Capex_On_off!BK42)/1000000","v":0},{"$f":"BL407+(GR_ACIL!BL125+Capex_On_off!BL42)/1000000","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,{"$f":"I408","v":34.087352441267676},{"$f":"J408","v":24.895397192354512},27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.029250679118935,30.545102925532909,31.286411442965314,32.411977355492859,32.55649055365177,{"$f":"T408+(GR_ACIL!T126+Capex_On_off!T43)/1000000","v":7.7087486878599059},{"$f":"U408+(GR_ACIL!U126+Capex_On_off!U43)/1000000","v":7.7087486878599059},{"$f":"V408+(GR_ACIL!V126+Capex_On_off!V43)/1000000","v":7.7087486878599059},{"$f":"W408+(GR_ACIL!W126+Capex_On_off!W43)/1000000","v":7.7087486878599059},{"$f":"X408+(GR_ACIL!X126+Capex_On_off!X43)/1000000","v":7.7087486878599059},{"$f":"Y408+(GR_ACIL!Y126+Capex_On_off!Y43)/1000000","v":7.7087486878599059},{"$f":"Z408+(GR_ACIL!Z126+Capex_On_off!Z43)/1000000","v":7.7087486878599059},{"$f":"AA408+(GR_ACIL!AA126+Capex_On_off!AA43)/1000000","v":7.7087486878599059},{"$f":"AB408+(GR_ACIL!AB126+Capex_On_off!AB43)/1000000","v":7.7087486878599059},{"$f":"AC408+(GR_ACIL!AC126+Capex_On_off!AC43)/1000000","v":7.7087486878599059},{"$f":"AD408+(GR_ACIL!AD126+Capex_On_off!AD43)/1000000","v":7.7087486878599059},{"$f":"AE408+(GR_ACIL!AE126+Capex_On_off!AE43)/1000000","v":7.7087486878599059},{"$f":"AF408+(GR_ACIL!AF126+Capex_On_off!AF43)/1000000","v":7.7087486878599059},{"$f":"AG408+(GR_ACIL!AG126+Capex_On_off!AG43)/1000000","v":7.7087486878599059},{"$f":"AH408+(GR_ACIL!AH126+Capex_On_off!AH43)/1000000","v":7.7087486878599059},{"$f":"AI408+(GR_ACIL!AI126+Capex_On_off!AI43)/1000000","v":7.7087486878599059},{"$f":"AJ408+(GR_ACIL!AJ126+Capex_On_off!AJ43)/1000000","v":7.7087486878599059},{"$f":"AK408+(GR_ACIL!AK126+Capex_On_off!AK43)/1000000","v":7.7087486878599059},{"$f":"AL408+(GR_ACIL!AL126+Capex_On_off!AL43)/1000000","v":7.7087486878599059},{"$f":"AM408+(GR_ACIL!AM126+Capex_On_off!AM43)/1000000","v":7.7087486878599059},{"$f":"AN408+(GR_ACIL!AN126+Capex_On_off!AN43)/1000000","v":7.7087486878599059},{"$f":"AO408+(GR_ACIL!AO126+Capex_On_off!AO43)/1000000","v":7.7087486878599059},{"$f":"AP408+(GR_ACIL!AP126+Capex_On_off!AP43)/1000000","v":7.7087486878599059},{"$f":"AQ408+(GR_ACIL!AQ126+Capex_On_off!AQ43)/1000000","v":7.7087486878599059},{"$f":"AR408+(GR_ACIL!AR126+Capex_On_off!AR43)/1000000","v":7.7087486878599059},{"$f":"AS408+(GR_ACIL!AS126+Capex_On_off!AS43)/1000000","v":7.7087486878599059},{"$f":"AT408+(GR_ACIL!AT126+Capex_On_off!AT43)/1000000","v":7.7087486878599059},{"$f":"AU408+(GR_ACIL!AU126+Capex_On_off!AU43)/1000000","v":7.7087486878599059},{"$f":"AV408+(GR_ACIL!AV126+Capex_On_off!AV43)/1000000","v":7.7087486878599059},{"$f":"AW408+(GR_ACIL!AW126+Capex_On_off!AW43)/1000000","v":7.7087486878599059},{"$f":"AX408+(GR_ACIL!AX126+Capex_On_off!AX43)/1000000","v":7.7087486878599059},{"$f":"AY408+(GR_ACIL!AY126+Capex_On_off!AY43)/1000000","v":7.7087486878599059},{"$f":"AZ408+(GR_ACIL!AZ126+Capex_On_off!AZ43)/1000000","v":7.7087486878599059},{"$f":"BA408+(GR_ACIL!BA126+Capex_On_off!BA43)/1000000","v":7.7087486878599059},{"$f":"BB408+(GR_ACIL!BB126+Capex_On_off!BB43)/1000000","v":7.7087486878599059},{"$f":"BC408+(GR_ACIL!BC126+Capex_On_off!BC43)/1000000","v":7.7087486878599059},{"$f":"BD408+(GR_ACIL!BD126+Capex_On_off!BD43)/1000000","v":7.7087486878599059},{"$f":"BE408+(GR_ACIL!BE126+Capex_On_off!BE43)/1000000","v":7.7087486878599059},{"$f":"BF408+(GR_ACIL!BF126+Capex_On_off!BF43)/1000000","v":7.7087486878599059},{"$f":"BG408+(GR_ACIL!BG126+Capex_On_off!BG43)/1000000","v":7.7087486878599059},{"$f":"BH408+(GR_ACIL!BH126+Capex_On_off!BH43)/1000000","v":7.7087486878599059},{"$f":"BI408+(GR_ACIL!BI126+Capex_On_off!BI43)/1000000","v":7.7087486878599059},{"$f":"BJ408+(GR_ACIL!BJ126+Capex_On_off!BJ43)/1000000","v":7.7087486878599059},{"$f":"BK408+(GR_ACIL!BK126+Capex_On_off!BK43)/1000000","v":7.7087486878599059},{"$f":"BL408+(GR_ACIL!BL126+Capex_On_off!BL43)/1000000","v":7.7087486878599059}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,{"$f":"I409","v":0.68052110026310131},{"$f":"J409","v":1.0747880184042917},0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,0.98914622436431632,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376601,{"$f":"T409+(GR_ACIL!T127+Capex_On_off!T44)/1000000","v":0.93920127023587607},{"$f":"U409+(GR_ACIL!U127+Capex_On_off!U44)/1000000","v":0.93920127023587607},{"$f":"V409+(GR_ACIL!V127+Capex_On_off!V44)/1000000","v":0.93920127023587607},{"$f":"W409+(GR_ACIL!W127+Capex_On_off!W44)/1000000","v":0.93920127023587607},{"$f":"X409+(GR_ACIL!X127+Capex_On_off!X44)/1000000","v":0.93920127023587607},{"$f":"Y409+(GR_ACIL!Y127+Capex_On_off!Y44)/1000000","v":0.93920127023587607},{"$f":"Z409+(GR_ACIL!Z127+Capex_On_off!Z44)/1000000","v":0.93920127023587607},{"$f":"AA409+(GR_ACIL!AA127+Capex_On_off!AA44)/1000000","v":0.93920127023587607},{"$f":"AB409+(GR_ACIL!AB127+Capex_On_off!AB44)/1000000","v":0.93920127023587607},{"$f":"AC409+(GR_ACIL!AC127+Capex_On_off!AC44)/1000000","v":0.93920127023587607},{"$f":"AD409+(GR_ACIL!AD127+Capex_On_off!AD44)/1000000","v":0.93920127023587607},{"$f":"AE409+(GR_ACIL!AE127+Capex_On_off!AE44)/1000000","v":0.93920127023587607},{"$f":"AF409+(GR_ACIL!AF127+Capex_On_off!AF44)/1000000","v":0.93920127023587607},{"$f":"AG409+(GR_ACIL!AG127+Capex_On_off!AG44)/1000000","v":0.93920127023587607},{"$f":"AH409+(GR_ACIL!AH127+Capex_On_off!AH44)/1000000","v":0.93920127023587607},{"$f":"AI409+(GR_ACIL!AI127+Capex_On_off!AI44)/1000000","v":0.93920127023587607},{"$f":"AJ409+(GR_ACIL!AJ127+Capex_On_off!AJ44)/1000000","v":0.93920127023587607},{"$f":"AK409+(GR_ACIL!AK127+Capex_On_off!AK44)/1000000","v":0.93920127023587607},{"$f":"AL409+(GR_ACIL!AL127+Capex_On_off!AL44)/1000000","v":0.93920127023587607},{"$f":"AM409+(GR_ACIL!AM127+Capex_On_off!AM44)/1000000","v":0.93920127023587607},{"$f":"AN409+(GR_ACIL!AN127+Capex_On_off!AN44)/1000000","v":0.93920127023587607},{"$f":"AO409+(GR_ACIL!AO127+Capex_On_off!AO44)/1000000","v":0.93920127023587607},{"$f":"AP409+(GR_ACIL!AP127+Capex_On_off!AP44)/1000000","v":0.93920127023587607},{"$f":"AQ409+(GR_ACIL!AQ127+Capex_On_off!AQ44)/1000000","v":0.93920127023587607},{"$f":"AR409+(GR_ACIL!AR127+Capex_On_off!AR44)/1000000","v":0.93920127023587607},{"$f":"AS409+(GR_ACIL!AS127+Capex_On_off!AS44)/1000000","v":0.93920127023587607},{"$f":"AT409+(GR_ACIL!AT127+Capex_On_off!AT44)/1000000","v":0.93920127023587607},{"$f":"AU409+(GR_ACIL!AU127+Capex_On_off!AU44)/1000000","v":0.93920127023587607},{"$f":"AV409+(GR_ACIL!AV127+Capex_On_off!AV44)/1000000","v":0.93920127023587607},{"$f":"AW409+(GR_ACIL!AW127+Capex_On_off!AW44)/1000000","v":0.93920127023587607},{"$f":"AX409+(GR_ACIL!AX127+Capex_On_off!AX44)/1000000","v":0.93920127023587607},{"$f":"AY409+(GR_ACIL!AY127+Capex_On_off!AY44)/1000000","v":0.93920127023587607},{"$f":"AZ409+(GR_ACIL!AZ127+Capex_On_off!AZ44)/1000000","v":0.93920127023587607},{"$f":"BA409+(GR_ACIL!BA127+Capex_On_off!BA44)/1000000","v":0.93920127023587607},{"$f":"BB409+(GR_ACIL!BB127+Capex_On_off!BB44)/1000000","v":0.93920127023587607},{"$f":"BC409+(GR_ACIL!BC127+Capex_On_off!BC44)/1000000","v":0.93920127023587607},{"$f":"BD409+(GR_ACIL!BD127+Capex_On_off!BD44)/1000000","v":0.93920127023587607},{"$f":"BE409+(GR_ACIL!BE127+Capex_On_off!BE44)/1000000","v":0.93920127023587607},{"$f":"BF409+(GR_ACIL!BF127+Capex_On_off!BF44)/1000000","v":0.93920127023587607},{"$f":"BG409+(GR_ACIL!BG127+Capex_On_off!BG44)/1000000","v":0.93920127023587607},{"$f":"BH409+(GR_ACIL!BH127+Capex_On_off!BH44)/1000000","v":0.93920127023587607},{"$f":"BI409+(GR_ACIL!BI127+Capex_On_off!BI44)/1000000","v":0.93920127023587607},{"$f":"BJ409+(GR_ACIL!BJ127+Capex_On_off!BJ44)/1000000","v":0.93920127023587607},{"$f":"BK409+(GR_ACIL!BK127+Capex_On_off!BK44)/1000000","v":0.93920127023587607},{"$f":"BL409+(GR_ACIL!BL127+Capex_On_off!BL44)/1000000","v":0.93920127023587607}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,{"$f":"I410","v":3.760103745412354},{"$f":"J410","v":3.2792216041935713},2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,{"$f":"O410","v":3.3959310085174854},2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429,{"$f":"T410+(GR_ACIL!T128+Capex_On_off!T45)/1000000","v":2.4696838111492125},{"$f":"U410+(GR_ACIL!U128+Capex_On_off!U45)/1000000","v":2.4696838111492125},{"$f":"V410+(GR_ACIL!V128+Capex_On_off!V45)/1000000","v":2.4696838111492125},{"$f":"W410+(GR_ACIL!W128+Capex_On_off!W45)/1000000","v":2.4696838111492125},{"$f":"X410+(GR_ACIL!X128+Capex_On_off!X45)/1000000","v":2.4696838111492125},{"$f":"Y410+(GR_ACIL!Y128+Capex_On_off!Y45)/1000000","v":2.4696838111492125},{"$f":"Z410+(GR_ACIL!Z128+Capex_On_off!Z45)/1000000","v":2.4696838111492125},{"$f":"AA410+(GR_ACIL!AA128+Capex_On_off!AA45)/1000000","v":2.4696838111492125},{"$f":"AB410+(GR_ACIL!AB128+Capex_On_off!AB45)/1000000","v":2.4696838111492125},{"$f":"AC410+(GR_ACIL!AC128+Capex_On_off!AC45)/1000000","v":2.4696838111492125},{"$f":"AD410+(GR_ACIL!AD128+Capex_On_off!AD45)/1000000","v":2.4696838111492125},{"$f":"AE410+(GR_ACIL!AE128+Capex_On_off!AE45)/1000000","v":2.4696838111492125},{"$f":"AF410+(GR_ACIL!AF128+Capex_On_off!AF45)/1000000","v":2.4696838111492125},{"$f":"AG410+(GR_ACIL!AG128+Capex_On_off!AG45)/1000000","v":2.4696838111492125},{"$f":"AH410+(GR_ACIL!AH128+Capex_On_off!AH45)/1000000","v":2.4696838111492125},{"$f":"AI410+(GR_ACIL!AI128+Capex_On_off!AI45)/1000000","v":2.4696838111492125},{"$f":"AJ410+(GR_ACIL!AJ128+Capex_On_off!AJ45)/1000000","v":2.4696838111492125},{"$f":"AK410+(GR_ACIL!AK128+Capex_On_off!AK45)/1000000","v":2.4696838111492125},{"$f":"AL410+(GR_ACIL!AL128+Capex_On_off!AL45)/1000000","v":2.4696838111492125},{"$f":"AM410+(GR_ACIL!AM128+Capex_On_off!AM45)/1000000","v":2.4696838111492125},{"$f":"AN410+(GR_ACIL!AN128+Capex_On_off!AN45)/1000000","v":2.4696838111492125},{"$f":"AO410+(GR_ACIL!AO128+Capex_On_off!AO45)/1000000","v":2.4696838111492125},{"$f":"AP410+(GR_ACIL!AP128+Capex_On_off!AP45)/1000000","v":2.4696838111492125},{"$f":"AQ410+(GR_ACIL!AQ128+Capex_On_off!AQ45)/1000000","v":2.4696838111492125},{"$f":"AR410+(GR_ACIL!AR128+Capex_On_off!AR45)/1000000","v":2.4696838111492125},{"$f":"AS410+(GR_ACIL!AS128+Capex_On_off!AS45)/1000000","v":2.4696838111492125},{"$f":"AT410+(GR_ACIL!AT128+Capex_On_off!AT45)/1000000","v":2.4696838111492125},{"$f":"AU410+(GR_ACIL!AU128+Capex_On_off!AU45)/1000000","v":2.4696838111492125},{"$f":"AV410+(GR_ACIL!AV128+Capex_On_off!AV45)/1000000","v":2.4696838111492125},{"$f":"AW410+(GR_ACIL!AW128+Capex_On_off!AW45)/1000000","v":2.4696838111492125},{"$f":"AX410+(GR_ACIL!AX128+Capex_On_off!AX45)/1000000","v":2.4696838111492125},{"$f":"AY410+(GR_ACIL!AY128+Capex_On_off!AY45)/1000000","v":2.4696838111492125},{"$f":"AZ410+(GR_ACIL!AZ128+Capex_On_off!AZ45)/1000000","v":2.4696838111492125},{"$f":"BA410+(GR_ACIL!BA128+Capex_On_off!BA45)/1000000","v":2.4696838111492125},{"$f":"BB410+(GR_ACIL!BB128+Capex_On_off!BB45)/1000000","v":2.4696838111492125},{"$f":"BC410+(GR_ACIL!BC128+Capex_On_off!BC45)/1000000","v":2.4696838111492125},{"$f":"BD410+(GR_ACIL!BD128+Capex_On_off!BD45)/1000000","v":2.4696838111492125},{"$f":"BE410+(GR_ACIL!BE128+Capex_On_off!BE45)/1000000","v":2.4696838111492125},{"$f":"BF410+(GR_ACIL!BF128+Capex_On_off!BF45)/1000000","v":2.4696838111492125},{"$f":"BG410+(GR_ACIL!BG128+Capex_On_off!BG45)/1000000","v":2.4696838111492125},{"$f":"BH410+(GR_ACIL!BH128+Capex_On_off!BH45)/1000000","v":2.4696838111492125},{"$f":"BI410+(GR_ACIL!BI128+Capex_On_off!BI45)/1000000","v":2.4696838111492125},{"$f":"BJ410+(GR_ACIL!BJ128+Capex_On_off!BJ45)/1000000","v":2.4696838111492125},{"$f":"BK410+(GR_ACIL!BK128+Capex_On_off!BK45)/1000000","v":2.4696838111492125},{"$f":"BL410+(GR_ACIL!BL128+Capex_On_off!BL45)/1000000","v":2.4696838111492125}]
[null,"Information technology","$m real 2023",null,null,null,null,null,{"$f":"I411","v":1.4089997238534306},{"$f":"J411","v":2.8479244126089096},8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,19.334976164262258,28.490454580540671,9.4144119758308236,4.7120480699752569,2.0903948503114536,{"$f":"T411+(GR_ACIL!T129+Capex_On_off!T46)/1000000","v":12.808457128184093},{"$f":"U411+(GR_ACIL!U129+Capex_On_off!U46)/1000000","v":12.808457128184093},{"$f":"V411+(GR_ACIL!V129+Capex_On_off!V46)/1000000","v":12.808457128184093},{"$f":"W411+(GR_ACIL!W129+Capex_On_off!W46)/1000000","v":12.808457128184093},{"$f":"X411+(GR_ACIL!X129+Capex_On_off!X46)/1000000","v":12.808457128184093},{"$f":"Y411+(GR_ACIL!Y129+Capex_On_off!Y46)/1000000","v":12.808457128184093},{"$f":"Z411+(GR_ACIL!Z129+Capex_On_off!Z46)/1000000","v":12.808457128184093},{"$f":"AA411+(GR_ACIL!AA129+Capex_On_off!AA46)/1000000","v":12.808457128184093},{"$f":"AB411+(GR_ACIL!AB129+Capex_On_off!AB46)/1000000","v":12.808457128184093},{"$f":"AC411+(GR_ACIL!AC129+Capex_On_off!AC46)/1000000","v":12.808457128184093},{"$f":"AD411+(GR_ACIL!AD129+Capex_On_off!AD46)/1000000","v":12.808457128184093},{"$f":"AE411+(GR_ACIL!AE129+Capex_On_off!AE46)/1000000","v":12.808457128184093},{"$f":"AF411+(GR_ACIL!AF129+Capex_On_off!AF46)/1000000","v":12.808457128184093},{"$f":"AG411+(GR_ACIL!AG129+Capex_On_off!AG46)/1000000","v":12.808457128184093},{"$f":"AH411+(GR_ACIL!AH129+Capex_On_off!AH46)/1000000","v":12.808457128184093},{"$f":"AI411+(GR_ACIL!AI129+Capex_On_off!AI46)/1000000","v":12.808457128184093},{"$f":"AJ411+(GR_ACIL!AJ129+Capex_On_off!AJ46)/1000000","v":12.808457128184093},{"$f":"AK411+(GR_ACIL!AK129+Capex_On_off!AK46)/1000000","v":12.808457128184093},{"$f":"AL411+(GR_ACIL!AL129+Capex_On_off!AL46)/1000000","v":12.808457128184093},{"$f":"AM411+(GR_ACIL!AM129+Capex_On_off!AM46)/1000000","v":12.808457128184093},{"$f":"AN411+(GR_ACIL!AN129+Capex_On_off!AN46)/1000000","v":12.808457128184093},{"$f":"AO411+(GR_ACIL!AO129+Capex_On_off!AO46)/1000000","v":12.808457128184093},{"$f":"AP411+(GR_ACIL!AP129+Capex_On_off!AP46)/1000000","v":12.808457128184093},{"$f":"AQ411+(GR_ACIL!AQ129+Capex_On_off!AQ46)/1000000","v":12.808457128184093},{"$f":"AR411+(GR_ACIL!AR129+Capex_On_off!AR46)/1000000","v":12.808457128184093},{"$f":"AS411+(GR_ACIL!AS129+Capex_On_off!AS46)/1000000","v":12.808457128184093},{"$f":"AT411+(GR_ACIL!AT129+Capex_On_off!AT46)/1000000","v":12.808457128184093},{"$f":"AU411+(GR_ACIL!AU129+Capex_On_off!AU46)/1000000","v":12.808457128184093},{"$f":"AV411+(GR_ACIL!AV129+Capex_On_off!AV46)/1000000","v":12.808457128184093},{"$f":"AW411+(GR_ACIL!AW129+Capex_On_off!AW46)/1000000","v":12.808457128184093},{"$f":"AX411+(GR_ACIL!AX129+Capex_On_off!AX46)/1000000","v":12.808457128184093},{"$f":"AY411+(GR_ACIL!AY129+Capex_On_off!AY46)/1000000","v":12.808457128184093},{"$f":"AZ411+(GR_ACIL!AZ129+Capex_On_off!AZ46)/1000000","v":12.808457128184093},{"$f":"BA411+(GR_ACIL!BA129+Capex_On_off!BA46)/1000000","v":12.808457128184093},{"$f":"BB411+(GR_ACIL!BB129+Capex_On_off!BB46)/1000000","v":12.808457128184093},{"$f":"BC411+(GR_ACIL!BC129+Capex_On_off!BC46)/1000000","v":12.808457128184093},{"$f":"BD411+(GR_ACIL!BD129+Capex_On_off!BD46)/1000000","v":12.808457128184093},{"$f":"BE411+(GR_ACIL!BE129+Capex_On_off!BE46)/1000000","v":12.808457128184093},{"$f":"BF411+(GR_ACIL!BF129+Capex_On_off!BF46)/1000000","v":12.808457128184093},{"$f":"BG411+(GR_ACIL!BG129+Capex_On_off!BG46)/1000000","v":12.808457128184093},{"$f":"BH411+(GR_ACIL!BH129+Capex_On_off!BH46)/1000000","v":12.808457128184093},{"$f":"BI411+(GR_ACIL!BI129+Capex_On_off!BI46)/1000000","v":12.808457128184093},{"$f":"BJ411+(GR_ACIL!BJ129+Capex_On_off!BJ46)/1000000","v":12.808457128184093},{"$f":"BK411+(GR_ACIL!BK129+Capex_On_off!BK46)/1000000","v":12.808457128184093},{"$f":"BL411+(GR_ACIL!BL129+Capex_On_off!BL46)/1000000","v":12.808457128184093}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,{"$f":"I412","v":0.45824300769363202},{"$f":"J412","v":0.75705607581058021},1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,1.4510129218588315,3.242891026684307,1.6586336436042757,1.5994713755760306,1.6308400469811652,{"$f":"T412+(GR_ACIL!T130+Capex_On_off!T47)/1000000","v":1.9165698029409217},{"$f":"U412+(GR_ACIL!U130+Capex_On_off!U47)/1000000","v":1.9165698029409217},{"$f":"V412+(GR_ACIL!V130+Capex_On_off!V47)/1000000","v":1.9165698029409217},{"$f":"W412+(GR_ACIL!W130+Capex_On_off!W47)/1000000","v":1.9165698029409217},{"$f":"X412+(GR_ACIL!X130+Capex_On_off!X47)/1000000","v":1.9165698029409217},{"$f":"Y412+(GR_ACIL!Y130+Capex_On_off!Y47)/1000000","v":1.9165698029409217},{"$f":"Z412+(GR_ACIL!Z130+Capex_On_off!Z47)/1000000","v":1.9165698029409217},{"$f":"AA412+(GR_ACIL!AA130+Capex_On_off!AA47)/1000000","v":1.9165698029409217},{"$f":"AB412+(GR_ACIL!AB130+Capex_On_off!AB47)/1000000","v":1.9165698029409217},{"$f":"AC412+(GR_ACIL!AC130+Capex_On_off!AC47)/1000000","v":1.9165698029409217},{"$f":"AD412+(GR_ACIL!AD130+Capex_On_off!AD47)/1000000","v":1.9165698029409217},{"$f":"AE412+(GR_ACIL!AE130+Capex_On_off!AE47)/1000000","v":1.9165698029409217},{"$f":"AF412+(GR_ACIL!AF130+Capex_On_off!AF47)/1000000","v":1.9165698029409217},{"$f":"AG412+(GR_ACIL!AG130+Capex_On_off!AG47)/1000000","v":1.9165698029409217},{"$f":"AH412+(GR_ACIL!AH130+Capex_On_off!AH47)/1000000","v":1.9165698029409217},{"$f":"AI412+(GR_ACIL!AI130+Capex_On_off!AI47)/1000000","v":1.9165698029409217},{"$f":"AJ412+(GR_ACIL!AJ130+Capex_On_off!AJ47)/1000000","v":1.9165698029409217},{"$f":"AK412+(GR_ACIL!AK130+Capex_On_off!AK47)/1000000","v":1.9165698029409217},{"$f":"AL412+(GR_ACIL!AL130+Capex_On_off!AL47)/1000000","v":1.9165698029409217},{"$f":"AM412+(GR_ACIL!AM130+Capex_On_off!AM47)/1000000","v":1.9165698029409217},{"$f":"AN412+(GR_ACIL!AN130+Capex_On_off!AN47)/1000000","v":1.9165698029409217},{"$f":"AO412+(GR_ACIL!AO130+Capex_On_off!AO47)/1000000","v":1.9165698029409217},{"$f":"AP412+(GR_ACIL!AP130+Capex_On_off!AP47)/1000000","v":1.9165698029409217},{"$f":"AQ412+(GR_ACIL!AQ130+Capex_On_off!AQ47)/1000000","v":1.9165698029409217},{"$f":"AR412+(GR_ACIL!AR130+Capex_On_off!AR47)/1000000","v":1.9165698029409217},{"$f":"AS412+(GR_ACIL!AS130+Capex_On_off!AS47)/1000000","v":1.9165698029409217},{"$f":"AT412+(GR_ACIL!AT130+Capex_On_off!AT47)/1000000","v":1.9165698029409217},{"$f":"AU412+(GR_ACIL!AU130+Capex_On_off!AU47)/1000000","v":1.9165698029409217},{"$f":"AV412+(GR_ACIL!AV130+Capex_On_off!AV47)/1000000","v":1.9165698029409217},{"$f":"AW412+(GR_ACIL!AW130+Capex_On_off!AW47)/1000000","v":1.9165698029409217},{"$f":"AX412+(GR_ACIL!AX130+Capex_On_off!AX47)/1000000","v":1.9165698029409217},{"$f":"AY412+(GR_ACIL!AY130+Capex_On_off!AY47)/1000000","v":1.9165698029409217},{"$f":"AZ412+(GR_ACIL!AZ130+Capex_On_off!AZ47)/1000000","v":1.9165698029409217},{"$f":"BA412+(GR_ACIL!BA130+Capex_On_off!BA47)/1000000","v":1.9165698029409217},{"$f":"BB412+(GR_ACIL!BB130+Capex_On_off!BB47)/1000000","v":1.9165698029409217},{"$f":"BC412+(GR_ACIL!BC130+Capex_On_off!BC47)/1000000","v":1.9165698029409217},{"$f":"BD412+(GR_ACIL!BD130+Capex_On_off!BD47)/1000000","v":1.9165698029409217},{"$f":"BE412+(GR_ACIL!BE130+Capex_On_off!BE47)/1000000","v":1.9165698029409217},{"$f":"BF412+(GR_ACIL!BF130+Capex_On_off!BF47)/1000000","v":1.9165698029409217},{"$f":"BG412+(GR_ACIL!BG130+Capex_On_off!BG47)/1000000","v":1.9165698029409217},{"$f":"BH412+(GR_ACIL!BH130+Capex_On_off!BH47)/1000000","v":1.9165698029409217},{"$f":"BI412+(GR_ACIL!BI130+Capex_On_off!BI47)/1000000","v":1.9165698029409217},{"$f":"BJ412+(GR_ACIL!BJ130+Capex_On_off!BJ47)/1000000","v":1.9165698029409217},{"$f":"BK412+(GR_ACIL!BK130+Capex_On_off!BK47)/1000000","v":1.9165698029409217},{"$f":"BL412+(GR_ACIL!BL130+Capex_On_off!BL47)/1000000","v":1.9165698029409217}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,{"$f":"I413","v":0},{"$f":"J413","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T413+(GR_ACIL!T131+Capex_On_off!T48)/1000000","v":0},{"$f":"U413+(GR_ACIL!U131+Capex_On_off!U48)/1000000","v":0},{"$f":"V413+(GR_ACIL!V131+Capex_On_off!V48)/1000000","v":0},{"$f":"W413+(GR_ACIL!W131+Capex_On_off!W48)/1000000","v":0},{"$f":"X413+(GR_ACIL!X131+Capex_On_off!X48)/1000000","v":0},{"$f":"Y413+(GR_ACIL!Y131+Capex_On_off!Y48)/1000000","v":0},{"$f":"Z413+(GR_ACIL!Z131+Capex_On_off!Z48)/1000000","v":0},{"$f":"AA413+(GR_ACIL!AA131+Capex_On_off!AA48)/1000000","v":0},{"$f":"AB413+(GR_ACIL!AB131+Capex_On_off!AB48)/1000000","v":0},{"$f":"AC413+(GR_ACIL!AC131+Capex_On_off!AC48)/1000000","v":0},{"$f":"AD413+(GR_ACIL!AD131+Capex_On_off!AD48)/1000000","v":0},{"$f":"AE413+(GR_ACIL!AE131+Capex_On_off!AE48)/1000000","v":0},{"$f":"AF413+(GR_ACIL!AF131+Capex_On_off!AF48)/1000000","v":0},{"$f":"AG413+(GR_ACIL!AG131+Capex_On_off!AG48)/1000000","v":0},{"$f":"AH413+(GR_ACIL!AH131+Capex_On_off!AH48)/1000000","v":0},{"$f":"AI413+(GR_ACIL!AI131+Capex_On_off!AI48)/1000000","v":0},{"$f":"AJ413+(GR_ACIL!AJ131+Capex_On_off!AJ48)/1000000","v":0},{"$f":"AK413+(GR_ACIL!AK131+Capex_On_off!AK48)/1000000","v":0},{"$f":"AL413+(GR_ACIL!AL131+Capex_On_off!AL48)/1000000","v":0},{"$f":"AM413+(GR_ACIL!AM131+Capex_On_off!AM48)/1000000","v":0},{"$f":"AN413+(GR_ACIL!AN131+Capex_On_off!AN48)/1000000","v":0},{"$f":"AO413+(GR_ACIL!AO131+Capex_On_off!AO48)/1000000","v":0},{"$f":"AP413+(GR_ACIL!AP131+Capex_On_off!AP48)/1000000","v":0},{"$f":"AQ413+(GR_ACIL!AQ131+Capex_On_off!AQ48)/1000000","v":0},{"$f":"AR413+(GR_ACIL!AR131+Capex_On_off!AR48)/1000000","v":0},{"$f":"AS413+(GR_ACIL!AS131+Capex_On_off!AS48)/1000000","v":0},{"$f":"AT413+(GR_ACIL!AT131+Capex_On_off!AT48)/1000000","v":0},{"$f":"AU413+(GR_ACIL!AU131+Capex_On_off!AU48)/1000000","v":0},{"$f":"AV413+(GR_ACIL!AV131+Capex_On_off!AV48)/1000000","v":0},{"$f":"AW413+(GR_ACIL!AW131+Capex_On_off!AW48)/1000000","v":0},{"$f":"AX413+(GR_ACIL!AX131+Capex_On_off!AX48)/1000000","v":0},{"$f":"AY413+(GR_ACIL!AY131+Capex_On_off!AY48)/1000000","v":0},{"$f":"AZ413+(GR_ACIL!AZ131+Capex_On_off!AZ48)/1000000","v":0},{"$f":"BA413+(GR_ACIL!BA131+Capex_On_off!BA48)/1000000","v":0},{"$f":"BB413+(GR_ACIL!BB131+Capex_On_off!BB48)/1000000","v":0},{"$f":"BC413+(GR_ACIL!BC131+Capex_On_off!BC48)/1000000","v":0},{"$f":"BD413+(GR_ACIL!BD131+Capex_On_off!BD48)/1000000","v":0},{"$f":"BE413+(GR_ACIL!BE131+Capex_On_off!BE48)/1000000","v":0},{"$f":"BF413+(GR_ACIL!BF131+Capex_On_off!BF48)/1000000","v":0},{"$f":"BG413+(GR_ACIL!BG131+Capex_On_off!BG48)/1000000","v":0},{"$f":"BH413+(GR_ACIL!BH131+Capex_On_off!BH48)/1000000","v":0},{"$f":"BI413+(GR_ACIL!BI131+Capex_On_off!BI48)/1000000","v":0},{"$f":"BJ413+(GR_ACIL!BJ131+Capex_On_off!BJ48)/1000000","v":0},{"$f":"BK413+(GR_ACIL!BK131+Capex_On_off!BK48)/1000000","v":0},{"$f":"BL413+(GR_ACIL!BL131+Capex_On_off!BL48)/1000000","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,{"$f":"I414","v":2.3950353042857144},{"$f":"J414","v":-1.1332763651877204E-4},-5.2477601813685087E-4,0,0,0,0,0,0,0,0,{"$f":"T414+(GR_ACIL!T132+Capex_On_off!T49)/1000000","v":0},{"$f":"U414+(GR_ACIL!U132+Capex_On_off!U49)/1000000","v":0},{"$f":"V414+(GR_ACIL!V132+Capex_On_off!V49)/1000000","v":0},{"$f":"W414+(GR_ACIL!W132+Capex_On_off!W49)/1000000","v":0},{"$f":"X414+(GR_ACIL!X132+Capex_On_off!X49)/1000000","v":0},{"$f":"Y414+(GR_ACIL!Y132+Capex_On_off!Y49)/1000000","v":0},{"$f":"Z414+(GR_ACIL!Z132+Capex_On_off!Z49)/1000000","v":0},{"$f":"AA414+(GR_ACIL!AA132+Capex_On_off!AA49)/1000000","v":0},{"$f":"AB414+(GR_ACIL!AB132+Capex_On_off!AB49)/1000000","v":0},{"$f":"AC414+(GR_ACIL!AC132+Capex_On_off!AC49)/1000000","v":0},{"$f":"AD414+(GR_ACIL!AD132+Capex_On_off!AD49)/1000000","v":0},{"$f":"AE414+(GR_ACIL!AE132+Capex_On_off!AE49)/1000000","v":0},{"$f":"AF414+(GR_ACIL!AF132+Capex_On_off!AF49)/1000000","v":0},{"$f":"AG414+(GR_ACIL!AG132+Capex_On_off!AG49)/1000000","v":0},{"$f":"AH414+(GR_ACIL!AH132+Capex_On_off!AH49)/1000000","v":0},{"$f":"AI414+(GR_ACIL!AI132+Capex_On_off!AI49)/1000000","v":0},{"$f":"AJ414+(GR_ACIL!AJ132+Capex_On_off!AJ49)/1000000","v":0},{"$f":"AK414+(GR_ACIL!AK132+Capex_On_off!AK49)/1000000","v":0},{"$f":"AL414+(GR_ACIL!AL132+Capex_On_off!AL49)/1000000","v":0},{"$f":"AM414+(GR_ACIL!AM132+Capex_On_off!AM49)/1000000","v":0},{"$f":"AN414+(GR_ACIL!AN132+Capex_On_off!AN49)/1000000","v":0},{"$f":"AO414+(GR_ACIL!AO132+Capex_On_off!AO49)/1000000","v":0},{"$f":"AP414+(GR_ACIL!AP132+Capex_On_off!AP49)/1000000","v":0},{"$f":"AQ414+(GR_ACIL!AQ132+Capex_On_off!AQ49)/1000000","v":0},{"$f":"AR414+(GR_ACIL!AR132+Capex_On_off!AR49)/1000000","v":0},{"$f":"AS414+(GR_ACIL!AS132+Capex_On_off!AS49)/1000000","v":0},{"$f":"AT414+(GR_ACIL!AT132+Capex_On_off!AT49)/1000000","v":0},{"$f":"AU414+(GR_ACIL!AU132+Capex_On_off!AU49)/1000000","v":0},{"$f":"AV414+(GR_ACIL!AV132+Capex_On_off!AV49)/1000000","v":0},{"$f":"AW414+(GR_ACIL!AW132+Capex_On_off!AW49)/1000000","v":0},{"$f":"AX414+(GR_ACIL!AX132+Capex_On_off!AX49)/1000000","v":0},{"$f":"AY414+(GR_ACIL!AY132+Capex_On_off!AY49)/1000000","v":0},{"$f":"AZ414+(GR_ACIL!AZ132+Capex_On_off!AZ49)/1000000","v":0},{"$f":"BA414+(GR_ACIL!BA132+Capex_On_off!BA49)/1000000","v":0},{"$f":"BB414+(GR_ACIL!BB132+Capex_On_off!BB49)/1000000","v":0},{"$f":"BC414+(GR_ACIL!BC132+Capex_On_off!BC49)/1000000","v":0},{"$f":"BD414+(GR_ACIL!BD132+Capex_On_off!BD49)/1000000","v":0},{"$f":"BE414+(GR_ACIL!BE132+Capex_On_off!BE49)/1000000","v":0},{"$f":"BF414+(GR_ACIL!BF132+Capex_On_off!BF49)/1000000","v":0},{"$f":"BG414+(GR_ACIL!BG132+Capex_On_off!BG49)/1000000","v":0},{"$f":"BH414+(GR_ACIL!BH132+Capex_On_off!BH49)/1000000","v":0},{"$f":"BI414+(GR_ACIL!BI132+Capex_On_off!BI49)/1000000","v":0},{"$f":"BJ414+(GR_ACIL!BJ132+Capex_On_off!BJ49)/1000000","v":0},{"$f":"BK414+(GR_ACIL!BK132+Capex_On_off!BK49)/1000000","v":0},{"$f":"BL414+(GR_ACIL!BL132+Capex_On_off!BL49)/1000000","v":0}]
[null,"Equity raising costs","$m real 2023",null,null,null,null,null,{"$f":"I415","v":0.79548273120260693},{"$f":"J415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T415+(GR_ACIL!T133+Capex_On_off!T50)/1000000","v":0},{"$f":"U415+(GR_ACIL!U133+Capex_On_off!U50)/1000000","v":0},{"$f":"V415+(GR_ACIL!V133+Capex_On_off!V50)/1000000","v":0},{"$f":"W415+(GR_ACIL!W133+Capex_On_off!W50)/1000000","v":0},{"$f":"X415+(GR_ACIL!X133+Capex_On_off!X50)/1000000","v":0},{"$f":"Y415+(GR_ACIL!Y133+Capex_On_off!Y50)/1000000","v":0},{"$f":"Z415+(GR_ACIL!Z133+Capex_On_off!Z50)/1000000","v":0},{"$f":"AA415+(GR_ACIL!AA133+Capex_On_off!AA50)/1000000","v":0},{"$f":"AB415+(GR_ACIL!AB133+Capex_On_off!AB50)/1000000","v":0},{"$f":"AC415+(GR_ACIL!AC133+Capex_On_off!AC50)/1000000","v":0},{"$f":"AD415+(GR_ACIL!AD133+Capex_On_off!AD50)/1000000","v":0},{"$f":"AE415+(GR_ACIL!AE133+Capex_On_off!AE50)/1000000","v":0},{"$f":"AF415+(GR_ACIL!AF133+Capex_On_off!AF50)/1000000","v":0},{"$f":"AG415+(GR_ACIL!AG133+Capex_On_off!AG50)/1000000","v":0},{"$f":"AH415+(GR_ACIL!AH133+Capex_On_off!AH50)/1000000","v":0},{"$f":"AI415+(GR_ACIL!AI133+Capex_On_off!AI50)/1000000","v":0},{"$f":"AJ415+(GR_ACIL!AJ133+Capex_On_off!AJ50)/1000000","v":0},{"$f":"AK415+(GR_ACIL!AK133+Capex_On_off!AK50)/1000000","v":0},{"$f":"AL415+(GR_ACIL!AL133+Capex_On_off!AL50)/1000000","v":0},{"$f":"AM415+(GR_ACIL!AM133+Capex_On_off!AM50)/1000000","v":0},{"$f":"AN415+(GR_ACIL!AN133+Capex_On_off!AN50)/1000000","v":0},{"$f":"AO415+(GR_ACIL!AO133+Capex_On_off!AO50)/1000000","v":0},{"$f":"AP415+(GR_ACIL!AP133+Capex_On_off!AP50)/1000000","v":0},{"$f":"AQ415+(GR_ACIL!AQ133+Capex_On_off!AQ50)/1000000","v":0},{"$f":"AR415+(GR_ACIL!AR133+Capex_On_off!AR50)/1000000","v":0},{"$f":"AS415+(GR_ACIL!AS133+Capex_On_off!AS50)/1000000","v":0},{"$f":"AT415+(GR_ACIL!AT133+Capex_On_off!AT50)/1000000","v":0},{"$f":"AU415+(GR_ACIL!AU133+Capex_On_off!AU50)/1000000","v":0},{"$f":"AV415+(GR_ACIL!AV133+Capex_On_off!AV50)/1000000","v":0},{"$f":"AW415+(GR_ACIL!AW133+Capex_On_off!AW50)/1000000","v":0},{"$f":"AX415+(GR_ACIL!AX133+Capex_On_off!AX50)/1000000","v":0},{"$f":"AY415+(GR_ACIL!AY133+Capex_On_off!AY50)/1000000","v":0},{"$f":"AZ415+(GR_ACIL!AZ133+Capex_On_off!AZ50)/1000000","v":0},{"$f":"BA415+(GR_ACIL!BA133+Capex_On_off!BA50)/1000000","v":0},{"$f":"BB415+(GR_ACIL!BB133+Capex_On_off!BB50)/1000000","v":0},{"$f":"BC415+(GR_ACIL!BC133+Capex_On_off!BC50)/1000000","v":0},{"$f":"BD415+(GR_ACIL!BD133+Capex_On_off!BD50)/1000000","v":0},{"$f":"BE415+(GR_ACIL!BE133+Capex_On_off!BE50)/1000000","v":0},{"$f":"BF415+(GR_ACIL!BF133+Capex_On_off!BF50)/1000000","v":0},{"$f":"BG415+(GR_ACIL!BG133+Capex_On_off!BG50)/1000000","v":0},{"$f":"BH415+(GR_ACIL!BH133+Capex_On_off!BH50)/1000000","v":0},{"$f":"BI415+(GR_ACIL!BI133+Capex_On_off!BI50)/1000000","v":0},{"$f":"BJ415+(GR_ACIL!BJ133+Capex_On_off!BJ50)/1000000","v":0},{"$f":"BK415+(GR_ACIL!BK133+Capex_On_off!BK50)/1000000","v":0},{"$f":"BL415+(GR_ACIL!BL133+Capex_On_off!BL50)/1000000","v":0}]
[null,"Total","$m real 2023",null,null,null,null,null,{"$f":"SUM(I419:I434)","v":81.456532425524031},{"$f":"SUM(J419:J434)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O419:O434)","v":99.796029785383396},113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486]
[]
[null,"Energy Hybrid"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,{"$f":"I400","v":2.7703035531841658},{"$f":"J400","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"O400","v":2.5169550734882833},3.0266186548080052,6.358673560098099,4.8297295163062062,5.4993448355310353,{"$f":"T400+(EH_ACIL!T135+Capex_On_off!T35)/1000000","v":4.4693969854731703},{"$f":"U400+(EH_ACIL!U135+Capex_On_off!U35)/1000000","v":4.4676922293953467},{"$f":"V400+(EH_ACIL!V135+Capex_On_off!V35)/1000000","v":4.4677823802627383},{"$f":"W400+(EH_ACIL!W135+Capex_On_off!W35)/1000000","v":4.4678746919799783},{"$f":"X400+(EH_ACIL!X135+Capex_On_off!X35)/1000000","v":4.4676922293953467},{"$f":"Y400+(EH_ACIL!Y135+Capex_On_off!Y35)/1000000","v":4.4679639853389581},{"$f":"Z400+(EH_ACIL!Z135+Capex_On_off!Z35)/1000000","v":4.4679635438994687},{"$f":"AA400+(EH_ACIL!AA135+Capex_On_off!AA35)/1000000","v":4.4680524289471775},{"$f":"AB400+(EH_ACIL!AB135+Capex_On_off!AB35)/1000000","v":4.4676922293953467},{"$f":"AC400+(EH_ACIL!AC135+Capex_On_off!AC35)/1000000","v":4.4681393382999941},{"$f":"AD400+(EH_ACIL!AD135+Capex_On_off!AD35)/1000000","v":4.4676922293953467},{"$f":"AE400+(EH_ACIL!AE135+Capex_On_off!AE35)/1000000","v":4.4682320566165554},{"$f":"AF400+(EH_ACIL!AF135+Capex_On_off!AF35)/1000000","v":4.4682312809860614},{"$f":"AG400+(EH_ACIL!AG135+Capex_On_off!AG35)/1000000","v":4.4683227937057968},{"$f":"AH400+(EH_ACIL!AH135+Capex_On_off!AH35)/1000000","v":4.4684138705389929},{"$f":"AI400+(EH_ACIL!AI135+Capex_On_off!AI35)/1000000","v":4.4685045056089239},{"$f":"AJ400+(EH_ACIL!AJ135+Capex_On_off!AJ35)/1000000","v":4.4685946930840759},{"$f":"AK400+(EH_ACIL!AK135+Capex_On_off!AK35)/1000000","v":4.4686844271798618},{"$f":"AL400+(EH_ACIL!AL135+Capex_On_off!AL35)/1000000","v":4.4687737021603287},{"$f":"AM400+(EH_ACIL!AM135+Capex_On_off!AM35)/1000000","v":4.4688625123398582},{"$f":"AN400+(EH_ACIL!AN135+Capex_On_off!AN35)/1000000","v":4.4689508520848458},{"$f":"AO400+(EH_ACIL!AO135+Capex_On_off!AO35)/1000000","v":4.469038715815385},{"$f":"AP400+(EH_ACIL!AP135+Capex_On_off!AP35)/1000000","v":4.4462643280463254},{"$f":"AQ400+(EH_ACIL!AQ135+Capex_On_off!AQ35)/1000000","v":4.4462643280463254},{"$f":"AR400+(EH_ACIL!AR135+Capex_On_off!AR35)/1000000","v":4.4462643280463254},{"$f":"AS400+(EH_ACIL!AS135+Capex_On_off!AS35)/1000000","v":4.4462643280463254},{"$f":"AT400+(EH_ACIL!AT135+Capex_On_off!AT35)/1000000","v":4.4462643280463254},{"$f":"AU400+(EH_ACIL!AU135+Capex_On_off!AU35)/1000000","v":4.4462643280463254},{"$f":"AV400+(EH_ACIL!AV135+Capex_On_off!AV35)/1000000","v":4.4462643280463254},{"$f":"AW400+(EH_ACIL!AW135+Capex_On_off!AW35)/1000000","v":4.4462643280463254},{"$f":"AX400+(EH_ACIL!AX135+Capex_On_off!AX35)/1000000","v":4.4462643280463254},{"$f":"AY400+(EH_ACIL!AY135+Capex_On_off!AY35)/1000000","v":4.4462643280463254},{"$f":"AZ400+(EH_ACIL!AZ135+Capex_On_off!AZ35)/1000000","v":4.4462643280463254},{"$f":"BA400+(EH_ACIL!BA135+Capex_On_off!BA35)/1000000","v":4.4462643280463254},{"$f":"BB400+(EH_ACIL!BB135+Capex_On_off!BB35)/1000000","v":4.4462643280463254},{"$f":"BC400+(EH_ACIL!BC135+Capex_On_off!BC35)/1000000","v":4.4462643280463254},{"$f":"BD400+(EH_ACIL!BD135+Capex_On_off!BD35)/1000000","v":4.4462643280463254},{"$f":"BE400+(EH_ACIL!BE135+Capex_On_off!BE35)/1000000","v":4.4462643280463254},{"$f":"BF400+(EH_ACIL!BF135+Capex_On_off!BF35)/1000000","v":4.4462643280463254},{"$f":"BG400+(EH_ACIL!BG135+Capex_On_off!BG35)/1000000","v":4.4462643280463254},{"$f":"BH400+(EH_ACIL!BH135+Capex_On_off!BH35)/1000000","v":4.4462643280463254},{"$f":"BI400+(EH_ACIL!BI135+Capex_On_off!BI35)/1000000","v":4.4462643280463254},{"$f":"BJ400+(EH_ACIL!BJ135+Capex_On_off!BJ35)/1000000","v":4.4462643280463254},{"$f":"BK400+(EH_ACIL!BK135+Capex_On_off!BK35)/1000000","v":4.4462643280463254},{"$f":"BL400+(EH_ACIL!BL135+Capex_On_off!BL35)/1000000","v":4.4462643280463254}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,{"$f":"I401","v":-5.7497237022375199E-2},{"$f":"J401","v":0.68822427885665527},-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0,{"$f":"T401+(EH_ACIL!T136+Capex_On_off!T36)/1000000","v":0},{"$f":"U401+(EH_ACIL!U136+Capex_On_off!U36)/1000000","v":0},{"$f":"V401+(EH_ACIL!V136+Capex_On_off!V36)/1000000","v":0},{"$f":"W401+(EH_ACIL!W136+Capex_On_off!W36)/1000000","v":0},{"$f":"X401+(EH_ACIL!X136+Capex_On_off!X36)/1000000","v":0},{"$f":"Y401+(EH_ACIL!Y136+Capex_On_off!Y36)/1000000","v":0},{"$f":"Z401+(EH_ACIL!Z136+Capex_On_off!Z36)/1000000","v":0},{"$f":"AA401+(EH_ACIL!AA136+Capex_On_off!AA36)/1000000","v":0},{"$f":"AB401+(EH_ACIL!AB136+Capex_On_off!AB36)/1000000","v":0},{"$f":"AC401+(EH_ACIL!AC136+Capex_On_off!AC36)/1000000","v":0},{"$f":"AD401+(EH_ACIL!AD136+Capex_On_off!AD36)/1000000","v":0},{"$f":"AE401+(EH_ACIL!AE136+Capex_On_off!AE36)/1000000","v":0},{"$f":"AF401+(EH_ACIL!AF136+Capex_On_off!AF36)/1000000","v":0},{"$f":"AG401+(EH_ACIL!AG136+Capex_On_off!AG36)/1000000","v":0},{"$f":"AH401+(EH_ACIL!AH136+Capex_On_off!AH36)/1000000","v":0},{"$f":"AI401+(EH_ACIL!AI136+Capex_On_off!AI36)/1000000","v":0},{"$f":"AJ401+(EH_ACIL!AJ136+Capex_On_off!AJ36)/1000000","v":0},{"$f":"AK401+(EH_ACIL!AK136+Capex_On_off!AK36)/1000000","v":0},{"$f":"AL401+(EH_ACIL!AL136+Capex_On_off!AL36)/1000000","v":0},{"$f":"AM401+(EH_ACIL!AM136+Capex_On_off!AM36)/1000000","v":0},{"$f":"AN401+(EH_ACIL!AN136+Capex_On_off!AN36)/1000000","v":0},{"$f":"AO401+(EH_ACIL!AO136+Capex_On_off!AO36)/1000000","v":0},{"$f":"AP401+(EH_ACIL!AP136+Capex_On_off!AP36)/1000000","v":0},{"$f":"AQ401+(EH_ACIL!AQ136+Capex_On_off!AQ36)/1000000","v":0},{"$f":"AR401+(EH_ACIL!AR136+Capex_On_off!AR36)/1000000","v":0},{"$f":"AS401+(EH_ACIL!AS136+Capex_On_off!AS36)/1000000","v":0},{"$f":"AT401+(EH_ACIL!AT136+Capex_On_off!AT36)/1000000","v":0},{"$f":"AU401+(EH_ACIL!AU136+Capex_On_off!AU36)/1000000","v":0},{"$f":"AV401+(EH_ACIL!AV136+Capex_On_off!AV36)/1000000","v":0},{"$f":"AW401+(EH_ACIL!AW136+Capex_On_off!AW36)/1000000","v":0},{"$f":"AX401+(EH_ACIL!AX136+Capex_On_off!AX36)/1000000","v":0},{"$f":"AY401+(EH_ACIL!AY136+Capex_On_off!AY36)/1000000","v":0},{"$f":"AZ401+(EH_ACIL!AZ136+Capex_On_off!AZ36)/1000000","v":0},{"$f":"BA401+(EH_ACIL!BA136+Capex_On_off!BA36)/1000000","v":0},{"$f":"BB401+(EH_ACIL!BB136+Capex_On_off!BB36)/1000000","v":0},{"$f":"BC401+(EH_ACIL!BC136+Capex_On_off!BC36)/1000000","v":0},{"$f":"BD401+(EH_ACIL!BD136+Capex_On_off!BD36)/1000000","v":0},{"$f":"BE401+(EH_ACIL!BE136+Capex_On_off!BE36)/1000000","v":0},{"$f":"BF401+(EH_ACIL!BF136+Capex_On_off!BF36)/1000000","v":0},{"$f":"BG401+(EH_ACIL!BG136+Capex_On_off!BG36)/1000000","v":0},{"$f":"BH401+(EH_ACIL!BH136+Capex_On_off!BH36)/1000000","v":0},{"$f":"BI401+(EH_ACIL!BI136+Capex_On_off!BI36)/1000000","v":0},{"$f":"BJ401+(EH_ACIL!BJ136+Capex_On_off!BJ36)/1000000","v":0},{"$f":"BK401+(EH_ACIL!BK136+Capex_On_off!BK36)/1000000","v":0},{"$f":"BL401+(EH_ACIL!BL136+Capex_On_off!BL36)/1000000","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I402","v":0},{"$f":"J402","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T402+(EH_ACIL!T137+Capex_On_off!T37)/1000000","v":0},{"$f":"U402+(EH_ACIL!U137+Capex_On_off!U37)/1000000","v":0},{"$f":"V402+(EH_ACIL!V137+Capex_On_off!V37)/1000000","v":0},{"$f":"W402+(EH_ACIL!W137+Capex_On_off!W37)/1000000","v":0},{"$f":"X402+(EH_ACIL!X137+Capex_On_off!X37)/1000000","v":0},{"$f":"Y402+(EH_ACIL!Y137+Capex_On_off!Y37)/1000000","v":0},{"$f":"Z402+(EH_ACIL!Z137+Capex_On_off!Z37)/1000000","v":0},{"$f":"AA402+(EH_ACIL!AA137+Capex_On_off!AA37)/1000000","v":0},{"$f":"AB402+(EH_ACIL!AB137+Capex_On_off!AB37)/1000000","v":0},{"$f":"AC402+(EH_ACIL!AC137+Capex_On_off!AC37)/1000000","v":0},{"$f":"AD402+(EH_ACIL!AD137+Capex_On_off!AD37)/1000000","v":0},{"$f":"AE402+(EH_ACIL!AE137+Capex_On_off!AE37)/1000000","v":0},{"$f":"AF402+(EH_ACIL!AF137+Capex_On_off!AF37)/1000000","v":0},{"$f":"AG402+(EH_ACIL!AG137+Capex_On_off!AG37)/1000000","v":0},{"$f":"AH402+(EH_ACIL!AH137+Capex_On_off!AH37)/1000000","v":0},{"$f":"AI402+(EH_ACIL!AI137+Capex_On_off!AI37)/1000000","v":0},{"$f":"AJ402+(EH_ACIL!AJ137+Capex_On_off!AJ37)/1000000","v":0},{"$f":"AK402+(EH_ACIL!AK137+Capex_On_off!AK37)/1000000","v":0},{"$f":"AL402+(EH_ACIL!AL137+Capex_On_off!AL37)/1000000","v":0},{"$f":"AM402+(EH_ACIL!AM137+Capex_On_off!AM37)/1000000","v":0},{"$f":"AN402+(EH_ACIL!AN137+Capex_On_off!AN37)/1000000","v":0},{"$f":"AO402+(EH_ACIL!AO137+Capex_On_off!AO37)/1000000","v":0},{"$f":"AP402+(EH_ACIL!AP137+Capex_On_off!AP37)/1000000","v":0},{"$f":"AQ402+(EH_ACIL!AQ137+Capex_On_off!AQ37)/1000000","v":0},{"$f":"AR402+(EH_ACIL!AR137+Capex_On_off!AR37)/1000000","v":0},{"$f":"AS402+(EH_ACIL!AS137+Capex_On_off!AS37)/1000000","v":0},{"$f":"AT402+(EH_ACIL!AT137+Capex_On_off!AT37)/1000000","v":0},{"$f":"AU402+(EH_ACIL!AU137+Capex_On_off!AU37)/1000000","v":0},{"$f":"AV402+(EH_ACIL!AV137+Capex_On_off!AV37)/1000000","v":0},{"$f":"AW402+(EH_ACIL!AW137+Capex_On_off!AW37)/1000000","v":0},{"$f":"AX402+(EH_ACIL!AX137+Capex_On_off!AX37)/1000000","v":0},{"$f":"AY402+(EH_ACIL!AY137+Capex_On_off!AY37)/1000000","v":0},{"$f":"AZ402+(EH_ACIL!AZ137+Capex_On_off!AZ37)/1000000","v":0},{"$f":"BA402+(EH_ACIL!BA137+Capex_On_off!BA37)/1000000","v":0},{"$f":"BB402+(EH_ACIL!BB137+Capex_On_off!BB37)/1000000","v":0},{"$f":"BC402+(EH_ACIL!BC137+Capex_On_off!BC37)/1000000","v":0},{"$f":"BD402+(EH_ACIL!BD137+Capex_On_off!BD37)/1000000","v":0},{"$f":"BE402+(EH_ACIL!BE137+Capex_On_off!BE37)/1000000","v":0},{"$f":"BF402+(EH_ACIL!BF137+Capex_On_off!BF37)/1000000","v":0},{"$f":"BG402+(EH_ACIL!BG137+Capex_On_off!BG37)/1000000","v":0},{"$f":"BH402+(EH_ACIL!BH137+Capex_On_off!BH37)/1000000","v":0},{"$f":"BI402+(EH_ACIL!BI137+Capex_On_off!BI37)/1000000","v":0},{"$f":"BJ402+(EH_ACIL!BJ137+Capex_On_off!BJ37)/1000000","v":0},{"$f":"BK402+(EH_ACIL!BK137+Capex_On_off!BK37)/1000000","v":0},{"$f":"BL402+(EH_ACIL!BL137+Capex_On_off!BL37)/1000000","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I403","v":32.544706388832338},{"$f":"J403","v":31.415052093848129},37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.553852120549188,37.772147992567454,39.860532102896407,38.654916182065364,38.250289501974791,{"$f":"T403+(EH_ACIL!T138+Capex_On_off!T38)/1000000","v":28.041148589494313},{"$f":"U403+(EH_ACIL!U138+Capex_On_off!U38)/1000000","v":28.041148589494302},{"$f":"V403+(EH_ACIL!V138+Capex_On_off!V38)/1000000","v":28.041148589494313},{"$f":"W403+(EH_ACIL!W138+Capex_On_off!W38)/1000000","v":28.041148589494313},{"$f":"X403+(EH_ACIL!X138+Capex_On_off!X38)/1000000","v":28.041148589494302},{"$f":"Y403+(EH_ACIL!Y138+Capex_On_off!Y38)/1000000","v":28.04114858949432},{"$f":"Z403+(EH_ACIL!Z138+Capex_On_off!Z38)/1000000","v":28.04114858949432},{"$f":"AA403+(EH_ACIL!AA138+Capex_On_off!AA38)/1000000","v":28.041148589494313},{"$f":"AB403+(EH_ACIL!AB138+Capex_On_off!AB38)/1000000","v":28.04114858949432},{"$f":"AC403+(EH_ACIL!AC138+Capex_On_off!AC38)/1000000","v":28.041148589494313},{"$f":"AD403+(EH_ACIL!AD138+Capex_On_off!AD38)/1000000","v":28.307398589494305},{"$f":"AE403+(EH_ACIL!AE138+Capex_On_off!AE38)/1000000","v":28.307398589494305},{"$f":"AF403+(EH_ACIL!AF138+Capex_On_off!AF38)/1000000","v":28.307398589494305},{"$f":"AG403+(EH_ACIL!AG138+Capex_On_off!AG38)/1000000","v":28.307398589494305},{"$f":"AH403+(EH_ACIL!AH138+Capex_On_off!AH38)/1000000","v":28.307398589494305},{"$f":"AI403+(EH_ACIL!AI138+Capex_On_off!AI38)/1000000","v":28.307398589494305},{"$f":"AJ403+(EH_ACIL!AJ138+Capex_On_off!AJ38)/1000000","v":28.307398589494305},{"$f":"AK403+(EH_ACIL!AK138+Capex_On_off!AK38)/1000000","v":28.307398589494305},{"$f":"AL403+(EH_ACIL!AL138+Capex_On_off!AL38)/1000000","v":28.307398589494305},{"$f":"AM403+(EH_ACIL!AM138+Capex_On_off!AM38)/1000000","v":28.307398589494305},{"$f":"AN403+(EH_ACIL!AN138+Capex_On_off!AN38)/1000000","v":28.307398589494305},{"$f":"AO403+(EH_ACIL!AO138+Capex_On_off!AO38)/1000000","v":28.307398589494305},{"$f":"AP403+(EH_ACIL!AP138+Capex_On_off!AP38)/1000000","v":27.626950347240154},{"$f":"AQ403+(EH_ACIL!AQ138+Capex_On_off!AQ38)/1000000","v":27.626950347240154},{"$f":"AR403+(EH_ACIL!AR138+Capex_On_off!AR38)/1000000","v":27.626950347240154},{"$f":"AS403+(EH_ACIL!AS138+Capex_On_off!AS38)/1000000","v":27.626950347240154},{"$f":"AT403+(EH_ACIL!AT138+Capex_On_off!AT38)/1000000","v":27.626950347240154},{"$f":"AU403+(EH_ACIL!AU138+Capex_On_off!AU38)/1000000","v":27.626950347240154},{"$f":"AV403+(EH_ACIL!AV138+Capex_On_off!AV38)/1000000","v":27.626950347240154},{"$f":"AW403+(EH_ACIL!AW138+Capex_On_off!AW38)/1000000","v":27.626950347240154},{"$f":"AX403+(EH_ACIL!AX138+Capex_On_off!AX38)/1000000","v":27.626950347240154},{"$f":"AY403+(EH_ACIL!AY138+Capex_On_off!AY38)/1000000","v":27.626950347240154},{"$f":"AZ403+(EH_ACIL!AZ138+Capex_On_off!AZ38)/1000000","v":27.626950347240154},{"$f":"BA403+(EH_ACIL!BA138+Capex_On_off!BA38)/1000000","v":27.626950347240154},{"$f":"BB403+(EH_ACIL!BB138+Capex_On_off!BB38)/1000000","v":27.626950347240154},{"$f":"BC403+(EH_ACIL!BC138+Capex_On_off!BC38)/1000000","v":27.626950347240154},{"$f":"BD403+(EH_ACIL!BD138+Capex_On_off!BD38)/1000000","v":27.626950347240154},{"$f":"BE403+(EH_ACIL!BE138+Capex_On_off!BE38)/1000000","v":27.626950347240154},{"$f":"BF403+(EH_ACIL!BF138+Capex_On_off!BF38)/1000000","v":27.626950347240154},{"$f":"BG403+(EH_ACIL!BG138+Capex_On_off!BG38)/1000000","v":27.626950347240154},{"$f":"BH403+(EH_ACIL!BH138+Capex_On_off!BH38)/1000000","v":27.626950347240154},{"$f":"BI403+(EH_ACIL!BI138+Capex_On_off!BI38)/1000000","v":27.626950347240154},{"$f":"BJ403+(EH_ACIL!BJ138+Capex_On_off!BJ38)/1000000","v":27.626950347240154},{"$f":"BK403+(EH_ACIL!BK138+Capex_On_off!BK38)/1000000","v":27.626950347240154},{"$f":"BL403+(EH_ACIL!BL138+Capex_On_off!BL38)/1000000","v":27.626950347240154}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I404","v":0},{"$f":"J404","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T404+(EH_ACIL!T139+Capex_On_off!T39)/1000000","v":0},{"$f":"U404+(EH_ACIL!U139+Capex_On_off!U39)/1000000","v":0},{"$f":"V404+(EH_ACIL!V139+Capex_On_off!V39)/1000000","v":0},{"$f":"W404+(EH_ACIL!W139+Capex_On_off!W39)/1000000","v":0},{"$f":"X404+(EH_ACIL!X139+Capex_On_off!X39)/1000000","v":0},{"$f":"Y404+(EH_ACIL!Y139+Capex_On_off!Y39)/1000000","v":0},{"$f":"Z404+(EH_ACIL!Z139+Capex_On_off!Z39)/1000000","v":0},{"$f":"AA404+(EH_ACIL!AA139+Capex_On_off!AA39)/1000000","v":0},{"$f":"AB404+(EH_ACIL!AB139+Capex_On_off!AB39)/1000000","v":0},{"$f":"AC404+(EH_ACIL!AC139+Capex_On_off!AC39)/1000000","v":0},{"$f":"AD404+(EH_ACIL!AD139+Capex_On_off!AD39)/1000000","v":0},{"$f":"AE404+(EH_ACIL!AE139+Capex_On_off!AE39)/1000000","v":0},{"$f":"AF404+(EH_ACIL!AF139+Capex_On_off!AF39)/1000000","v":0},{"$f":"AG404+(EH_ACIL!AG139+Capex_On_off!AG39)/1000000","v":0},{"$f":"AH404+(EH_ACIL!AH139+Capex_On_off!AH39)/1000000","v":0},{"$f":"AI404+(EH_ACIL!AI139+Capex_On_off!AI39)/1000000","v":0},{"$f":"AJ404+(EH_ACIL!AJ139+Capex_On_off!AJ39)/1000000","v":0},{"$f":"AK404+(EH_ACIL!AK139+Capex_On_off!AK39)/1000000","v":0},{"$f":"AL404+(EH_ACIL!AL139+Capex_On_off!AL39)/1000000","v":0},{"$f":"AM404+(EH_ACIL!AM139+Capex_On_off!AM39)/1000000","v":0},{"$f":"AN404+(EH_ACIL!AN139+Capex_On_off!AN39)/1000000","v":0},{"$f":"AO404+(EH_ACIL!AO139+Capex_On_off!AO39)/1000000","v":0},{"$f":"AP404+(EH_ACIL!AP139+Capex_On_off!AP39)/1000000","v":0},{"$f":"AQ404+(EH_ACIL!AQ139+Capex_On_off!AQ39)/1000000","v":0},{"$f":"AR404+(EH_ACIL!AR139+Capex_On_off!AR39)/1000000","v":0},{"$f":"AS404+(EH_ACIL!AS139+Capex_On_off!AS39)/1000000","v":0},{"$f":"AT404+(EH_ACIL!AT139+Capex_On_off!AT39)/1000000","v":0},{"$f":"AU404+(EH_ACIL!AU139+Capex_On_off!AU39)/1000000","v":0},{"$f":"AV404+(EH_ACIL!AV139+Capex_On_off!AV39)/1000000","v":0},{"$f":"AW404+(EH_ACIL!AW139+Capex_On_off!AW39)/1000000","v":0},{"$f":"AX404+(EH_ACIL!AX139+Capex_On_off!AX39)/1000000","v":0},{"$f":"AY404+(EH_ACIL!AY139+Capex_On_off!AY39)/1000000","v":0},{"$f":"AZ404+(EH_ACIL!AZ139+Capex_On_off!AZ39)/1000000","v":0},{"$f":"BA404+(EH_ACIL!BA139+Capex_On_off!BA39)/1000000","v":0},{"$f":"BB404+(EH_ACIL!BB139+Capex_On_off!BB39)/1000000","v":0},{"$f":"BC404+(EH_ACIL!BC139+Capex_On_off!BC39)/1000000","v":0},{"$f":"BD404+(EH_ACIL!BD139+Capex_On_off!BD39)/1000000","v":0},{"$f":"BE404+(EH_ACIL!BE139+Capex_On_off!BE39)/1000000","v":0},{"$f":"BF404+(EH_ACIL!BF139+Capex_On_off!BF39)/1000000","v":0},{"$f":"BG404+(EH_ACIL!BG139+Capex_On_off!BG39)/1000000","v":0},{"$f":"BH404+(EH_ACIL!BH139+Capex_On_off!BH39)/1000000","v":0},{"$f":"BI404+(EH_ACIL!BI139+Capex_On_off!BI39)/1000000","v":0},{"$f":"BJ404+(EH_ACIL!BJ139+Capex_On_off!BJ39)/1000000","v":0},{"$f":"BK404+(EH_ACIL!BK139+Capex_On_off!BK39)/1000000","v":0},{"$f":"BL404+(EH_ACIL!BL139+Capex_On_off!BL39)/1000000","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,{"$f":"I405","v":0.57037494267642053},{"$f":"J405","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,2.9970893550516928,2.4910294701473767,2.4671016850725573,2.4930140178667544,2.4997437103420461,{"$f":"T405+(EH_ACIL!T140+Capex_On_off!T40)/1000000","v":10.72587587095633},{"$f":"U405+(EH_ACIL!U140+Capex_On_off!U40)/1000000","v":7.1447198581481723},{"$f":"V405+(EH_ACIL!V140+Capex_On_off!V40)/1000000","v":6.4641720850566315},{"$f":"W405+(EH_ACIL!W140+Capex_On_off!W40)/1000000","v":2.5935447087925092},{"$f":"X405+(EH_ACIL!X140+Capex_On_off!X40)/1000000","v":2.5935353632355178},{"$f":"Y405+(EH_ACIL!Y140+Capex_On_off!Y40)/1000000","v":2.5935333017835021},{"$f":"Z405+(EH_ACIL!Z140+Capex_On_off!Z40)/1000000","v":2.5935377912705095},{"$f":"AA405+(EH_ACIL!AA140+Capex_On_off!AA40)/1000000","v":2.5935354854298431},{"$f":"AB405+(EH_ACIL!AB140+Capex_On_off!AB40)/1000000","v":2.5935355261612849},{"$f":"AC405+(EH_ACIL!AC140+Capex_On_off!AC40)/1000000","v":2.593536267620546},{"$f":"AD405+(EH_ACIL!AD140+Capex_On_off!AD40)/1000000","v":2.5935357597372248},{"$f":"AE405+(EH_ACIL!AE140+Capex_On_off!AE40)/1000000","v":2.5935358511730184},{"$f":"AF405+(EH_ACIL!AF140+Capex_On_off!AF40)/1000000","v":2.5935359595102634},{"$f":"AG405+(EH_ACIL!AG140+Capex_On_off!AG40)/1000000","v":2.5935358568068354},{"$f":"AH405+(EH_ACIL!AH140+Capex_On_off!AH40)/1000000","v":2.5935358891633724},{"$f":"AI405+(EH_ACIL!AI140+Capex_On_off!AI40)/1000000","v":2.5935359018268236},{"$f":"AJ405+(EH_ACIL!AJ140+Capex_On_off!AJ40)/1000000","v":2.5935358825990105},{"$f":"AK405+(EH_ACIL!AK140+Capex_On_off!AK40)/1000000","v":2.5935358911964022},{"$f":"AL405+(EH_ACIL!AL140+Capex_On_off!AL40)/1000000","v":2.5935358918740787},{"$f":"AM405+(EH_ACIL!AM140+Capex_On_off!AM40)/1000000","v":2.5935358885564974},{"$f":"AN405+(EH_ACIL!AN140+Capex_On_off!AN40)/1000000","v":2.5935358905423258},{"$f":"AO405+(EH_ACIL!AO140+Capex_On_off!AO40)/1000000","v":2.5935358903243007},{"$f":"AP405+(EH_ACIL!AP140+Capex_On_off!AP40)/1000000","v":2.5895956476960853},{"$f":"AQ405+(EH_ACIL!AQ140+Capex_On_off!AQ40)/1000000","v":2.5895956476960853},{"$f":"AR405+(EH_ACIL!AR140+Capex_On_off!AR40)/1000000","v":2.5895956476960853},{"$f":"AS405+(EH_ACIL!AS140+Capex_On_off!AS40)/1000000","v":2.5895956476960853},{"$f":"AT405+(EH_ACIL!AT140+Capex_On_off!AT40)/1000000","v":2.5895956476960853},{"$f":"AU405+(EH_ACIL!AU140+Capex_On_off!AU40)/1000000","v":2.5895956476960853},{"$f":"AV405+(EH_ACIL!AV140+Capex_On_off!AV40)/1000000","v":2.5895956476960853},{"$f":"AW405+(EH_ACIL!AW140+Capex_On_off!AW40)/1000000","v":2.5895956476960853},{"$f":"AX405+(EH_ACIL!AX140+Capex_On_off!AX40)/1000000","v":2.5895956476960853},{"$f":"AY405+(EH_ACIL!AY140+Capex_On_off!AY40)/1000000","v":2.5895956476960853},{"$f":"AZ405+(EH_ACIL!AZ140+Capex_On_off!AZ40)/1000000","v":2.5895956476960853},{"$f":"BA405+(EH_ACIL!BA140+Capex_On_off!BA40)/1000000","v":2.5895956476960853},{"$f":"BB405+(EH_ACIL!BB140+Capex_On_off!BB40)/1000000","v":2.5895956476960853},{"$f":"BC405+(EH_ACIL!BC140+Capex_On_off!BC40)/1000000","v":2.5895956476960853},{"$f":"BD405+(EH_ACIL!BD140+Capex_On_off!BD40)/1000000","v":2.5895956476960853},{"$f":"BE405+(EH_ACIL!BE140+Capex_On_off!BE40)/1000000","v":2.5895956476960853},{"$f":"BF405+(EH_ACIL!BF140+Capex_On_off!BF40)/1000000","v":2.5895956476960853},{"$f":"BG405+(EH_ACIL!BG140+Capex_On_off!BG40)/1000000","v":2.5895956476960853},{"$f":"BH405+(EH_ACIL!BH140+Capex_On_off!BH40)/1000000","v":2.5895956476960853},{"$f":"BI405+(EH_ACIL!BI140+Capex_On_off!BI40)/1000000","v":2.5895956476960853},{"$f":"BJ405+(EH_ACIL!BJ140+Capex_On_off!BJ40)/1000000","v":2.5895956476960853},{"$f":"BK405+(EH_ACIL!BK140+Capex_On_off!BK40)/1000000","v":2.5895956476960853},{"$f":"BL405+(EH_ACIL!BL140+Capex_On_off!BL40)/1000000","v":2.5895956476960853}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,{"$f":"I406","v":0.18239409876075735},{"$f":"J406","v":8.3258675656996586E-2},0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0.79608078610341126,1.3333643804697126,1.938901717488877,3.0855545134558433,2.4743845572966969,{"$f":"T406+(EH_ACIL!T141+Capex_On_off!T41)/1000000","v":1.9262579816472476},{"$f":"U406+(EH_ACIL!U141+Capex_On_off!U41)/1000000","v":1.9263927271971271},{"$f":"V406+(EH_ACIL!V141+Capex_On_off!V41)/1000000","v":1.9266586641590955},{"$f":"W406+(EH_ACIL!W141+Capex_On_off!W41)/1000000","v":1.9264715522557054},{"$f":"X406+(EH_ACIL!X141+Capex_On_off!X41)/1000000","v":1.9264867238003582},{"$f":"Y406+(EH_ACIL!Y141+Capex_On_off!Y41)/1000000","v":1.9265806307616549},{"$f":"Z406+(EH_ACIL!Z141+Capex_On_off!Z41)/1000000","v":1.9265405791352699},{"$f":"AA406+(EH_ACIL!AA141+Capex_On_off!AA41)/1000000","v":1.9265772351368262},{"$f":"AB406+(EH_ACIL!AB141+Capex_On_off!AB41)/1000000","v":1.9264968190990293},{"$f":"AC406+(EH_ACIL!AC141+Capex_On_off!AC41)/1000000","v":1.9265926918172851},{"$f":"AD406+(EH_ACIL!AD141+Capex_On_off!AD41)/1000000","v":1.9264936181683172},{"$f":"AE406+(EH_ACIL!AE141+Capex_On_off!AE41)/1000000","v":1.9266176935523369},{"$f":"AF406+(EH_ACIL!AF141+Capex_On_off!AF41)/1000000","v":1.9266163727440748},{"$f":"AG406+(EH_ACIL!AG141+Capex_On_off!AG41)/1000000","v":1.9266382812505545},{"$f":"AH406+(EH_ACIL!AH141+Capex_On_off!AH41)/1000000","v":1.9266590756131488},{"$f":"AI406+(EH_ACIL!AI141+Capex_On_off!AI41)/1000000","v":1.9266797844661787},{"$f":"AJ406+(EH_ACIL!AJ141+Capex_On_off!AJ41)/1000000","v":1.9267007173735822},{"$f":"AK406+(EH_ACIL!AK141+Capex_On_off!AK41)/1000000","v":1.9267213224030901},{"$f":"AL406+(EH_ACIL!AL141+Capex_On_off!AL41)/1000000","v":1.9267418616652379},{"$f":"AM406+(EH_ACIL!AM141+Capex_On_off!AM41)/1000000","v":1.9267623417634174},{"$f":"AN406+(EH_ACIL!AN141+Capex_On_off!AN41)/1000000","v":1.926782668314952},{"$f":"AO406+(EH_ACIL!AO141+Capex_On_off!AO41)/1000000","v":1.9268028994544701},{"$f":"AP406+(EH_ACIL!AP141+Capex_On_off!AP41)/1000000","v":1.9256571909629081},{"$f":"AQ406+(EH_ACIL!AQ141+Capex_On_off!AQ41)/1000000","v":1.9256571909629081},{"$f":"AR406+(EH_ACIL!AR141+Capex_On_off!AR41)/1000000","v":1.9256571909629081},{"$f":"AS406+(EH_ACIL!AS141+Capex_On_off!AS41)/1000000","v":1.9256571909629081},{"$f":"AT406+(EH_ACIL!AT141+Capex_On_off!AT41)/1000000","v":1.9256571909629081},{"$f":"AU406+(EH_ACIL!AU141+Capex_On_off!AU41)/1000000","v":1.9256571909629081},{"$f":"AV406+(EH_ACIL!AV141+Capex_On_off!AV41)/1000000","v":1.9256571909629081},{"$f":"AW406+(EH_ACIL!AW141+Capex_On_off!AW41)/1000000","v":1.9256571909629081},{"$f":"AX406+(EH_ACIL!AX141+Capex_On_off!AX41)/1000000","v":1.9256571909629081},{"$f":"AY406+(EH_ACIL!AY141+Capex_On_off!AY41)/1000000","v":1.9256571909629081},{"$f":"AZ406+(EH_ACIL!AZ141+Capex_On_off!AZ41)/1000000","v":1.9256571909629081},{"$f":"BA406+(EH_ACIL!BA141+Capex_On_off!BA41)/1000000","v":1.9256571909629081},{"$f":"BB406+(EH_ACIL!BB141+Capex_On_off!BB41)/1000000","v":1.9256571909629081},{"$f":"BC406+(EH_ACIL!BC141+Capex_On_off!BC41)/1000000","v":1.9256571909629081},{"$f":"BD406+(EH_ACIL!BD141+Capex_On_off!BD41)/1000000","v":1.9256571909629081},{"$f":"BE406+(EH_ACIL!BE141+Capex_On_off!BE41)/1000000","v":1.9256571909629081},{"$f":"BF406+(EH_ACIL!BF141+Capex_On_off!BF41)/1000000","v":1.9256571909629081},{"$f":"BG406+(EH_ACIL!BG141+Capex_On_off!BG41)/1000000","v":1.9256571909629081},{"$f":"BH406+(EH_ACIL!BH141+Capex_On_off!BH41)/1000000","v":1.9256571909629081},{"$f":"BI406+(EH_ACIL!BI141+Capex_On_off!BI41)/1000000","v":1.9256571909629081},{"$f":"BJ406+(EH_ACIL!BJ141+Capex_On_off!BJ41)/1000000","v":1.9256571909629081},{"$f":"BK406+(EH_ACIL!BK141+Capex_On_off!BK41)/1000000","v":1.9256571909629081},{"$f":"BL406+(EH_ACIL!BL141+Capex_On_off!BL41)/1000000","v":1.9256571909629081}]
[null,"Buildings","$m real 2023",null,null,null,null,null,{"$f":"I407","v":1.8605126251141937},{"$f":"J407","v":0.38357939753412978},0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,1.7317354520690018,3.4876141283332949,0.45918673721512432,0.44126475813000737,0.47161750099995148,{"$f":"T407+(EH_ACIL!T142+Capex_On_off!T42)/1000000","v":1.318283715349476},{"$f":"U407+(EH_ACIL!U142+Capex_On_off!U42)/1000000","v":0},{"$f":"V407+(EH_ACIL!V142+Capex_On_off!V42)/1000000","v":0},{"$f":"W407+(EH_ACIL!W142+Capex_On_off!W42)/1000000","v":0},{"$f":"X407+(EH_ACIL!X142+Capex_On_off!X42)/1000000","v":0},{"$f":"Y407+(EH_ACIL!Y142+Capex_On_off!Y42)/1000000","v":0},{"$f":"Z407+(EH_ACIL!Z142+Capex_On_off!Z42)/1000000","v":0},{"$f":"AA407+(EH_ACIL!AA142+Capex_On_off!AA42)/1000000","v":0},{"$f":"AB407+(EH_ACIL!AB142+Capex_On_off!AB42)/1000000","v":0},{"$f":"AC407+(EH_ACIL!AC142+Capex_On_off!AC42)/1000000","v":0},{"$f":"AD407+(EH_ACIL!AD142+Capex_On_off!AD42)/1000000","v":1.318283715349476},{"$f":"AE407+(EH_ACIL!AE142+Capex_On_off!AE42)/1000000","v":0},{"$f":"AF407+(EH_ACIL!AF142+Capex_On_off!AF42)/1000000","v":0},{"$f":"AG407+(EH_ACIL!AG142+Capex_On_off!AG42)/1000000","v":0},{"$f":"AH407+(EH_ACIL!AH142+Capex_On_off!AH42)/1000000","v":0},{"$f":"AI407+(EH_ACIL!AI142+Capex_On_off!AI42)/1000000","v":0},{"$f":"AJ407+(EH_ACIL!AJ142+Capex_On_off!AJ42)/1000000","v":0},{"$f":"AK407+(EH_ACIL!AK142+Capex_On_off!AK42)/1000000","v":0},{"$f":"AL407+(EH_ACIL!AL142+Capex_On_off!AL42)/1000000","v":0},{"$f":"AM407+(EH_ACIL!AM142+Capex_On_off!AM42)/1000000","v":0},{"$f":"AN407+(EH_ACIL!AN142+Capex_On_off!AN42)/1000000","v":1.318283715349476},{"$f":"AO407+(EH_ACIL!AO142+Capex_On_off!AO42)/1000000","v":0},{"$f":"AP407+(EH_ACIL!AP142+Capex_On_off!AP42)/1000000","v":0},{"$f":"AQ407+(EH_ACIL!AQ142+Capex_On_off!AQ42)/1000000","v":0},{"$f":"AR407+(EH_ACIL!AR142+Capex_On_off!AR42)/1000000","v":0},{"$f":"AS407+(EH_ACIL!AS142+Capex_On_off!AS42)/1000000","v":0},{"$f":"AT407+(EH_ACIL!AT142+Capex_On_off!AT42)/1000000","v":0},{"$f":"AU407+(EH_ACIL!AU142+Capex_On_off!AU42)/1000000","v":0},{"$f":"AV407+(EH_ACIL!AV142+Capex_On_off!AV42)/1000000","v":0},{"$f":"AW407+(EH_ACIL!AW142+Capex_On_off!AW42)/1000000","v":0},{"$f":"AX407+(EH_ACIL!AX142+Capex_On_off!AX42)/1000000","v":1.318283715349476},{"$f":"AY407+(EH_ACIL!AY142+Capex_On_off!AY42)/1000000","v":0},{"$f":"AZ407+(EH_ACIL!AZ142+Capex_On_off!AZ42)/1000000","v":0},{"$f":"BA407+(EH_ACIL!BA142+Capex_On_off!BA42)/1000000","v":0},{"$f":"BB407+(EH_ACIL!BB142+Capex_On_off!BB42)/1000000","v":0},{"$f":"BC407+(EH_ACIL!BC142+Capex_On_off!BC42)/1000000","v":0},{"$f":"BD407+(EH_ACIL!BD142+Capex_On_off!BD42)/1000000","v":0},{"$f":"BE407+(EH_ACIL!BE142+Capex_On_off!BE42)/1000000","v":0},{"$f":"BF407+(EH_ACIL!BF142+Capex_On_off!BF42)/1000000","v":0},{"$f":"BG407+(EH_ACIL!BG142+Capex_On_off!BG42)/1000000","v":0},{"$f":"BH407+(EH_ACIL!BH142+Capex_On_off!BH42)/1000000","v":1.318283715349476},{"$f":"BI407+(EH_ACIL!BI142+Capex_On_off!BI42)/1000000","v":0},{"$f":"BJ407+(EH_ACIL!BJ142+Capex_On_off!BJ42)/1000000","v":0},{"$f":"BK407+(EH_ACIL!BK142+Capex_On_off!BK42)/1000000","v":0},{"$f":"BL407+(EH_ACIL!BL142+Capex_On_off!BL42)/1000000","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,{"$f":"I408","v":34.087352441267676},{"$f":"J408","v":24.895397192354512},27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.029250679118935,30.545102925532909,31.286411442965314,32.411977355492859,32.55649055365177,{"$f":"T408+(EH_ACIL!T143+Capex_On_off!T43)/1000000","v":9.4952948678582665},{"$f":"U408+(EH_ACIL!U143+Capex_On_off!U43)/1000000","v":11.104466692482397},{"$f":"V408+(EH_ACIL!V143+Capex_On_off!V43)/1000000","v":11.240023380034884},{"$f":"W408+(EH_ACIL!W143+Capex_On_off!W43)/1000000","v":11.378545140404199},{"$f":"X408+(EH_ACIL!X143+Capex_On_off!X43)/1000000","v":11.51668777881433},{"$f":"Y408+(EH_ACIL!Y143+Capex_On_off!Y43)/1000000","v":11.656237215984266},{"$f":"Z408+(EH_ACIL!Z143+Capex_On_off!Z43)/1000000","v":11.797140312772278},{"$f":"AA408+(EH_ACIL!AA143+Capex_On_off!AA43)/1000000","v":11.938860087068278},{"$f":"AB408+(EH_ACIL!AB143+Capex_On_off!AB43)/1000000","v":12.081795296455752},{"$f":"AC408+(EH_ACIL!AC143+Capex_On_off!AC43)/1000000","v":12.225882312949739},{"$f":"AD408+(EH_ACIL!AD143+Capex_On_off!AD43)/1000000","v":13.257093881811304},{"$f":"AE408+(EH_ACIL!AE143+Capex_On_off!AE43)/1000000","v":14.264822490900755},{"$f":"AF408+(EH_ACIL!AF143+Capex_On_off!AF43)/1000000","v":14.388631991140954},{"$f":"AG408+(EH_ACIL!AG143+Capex_On_off!AG43)/1000000","v":14.513242876885808},{"$f":"AH408+(EH_ACIL!AH143+Capex_On_off!AH43)/1000000","v":14.638676604275624},{"$f":"AI408+(EH_ACIL!AI143+Capex_On_off!AI43)/1000000","v":14.764933588887576},{"$f":"AJ408+(EH_ACIL!AJ143+Capex_On_off!AJ43)/1000000","v":14.892020568103685},{"$f":"AK408+(EH_ACIL!AK143+Capex_On_off!AK43)/1000000","v":15.019947162050261},{"$f":"AL408+(EH_ACIL!AL143+Capex_On_off!AL43)/1000000","v":15.148719046446796},{"$f":"AM408+(EH_ACIL!AM143+Capex_On_off!AM43)/1000000","v":15.278343651302722},{"$f":"AN408+(EH_ACIL!AN143+Capex_On_off!AN43)/1000000","v":15.408828638429922},{"$f":"AO408+(EH_ACIL!AO143+Capex_On_off!AO43)/1000000","v":15.540181017794},{"$f":"AP408+(EH_ACIL!AP143+Capex_On_off!AP43)/1000000","v":7.7087486878599059},{"$f":"AQ408+(EH_ACIL!AQ143+Capex_On_off!AQ43)/1000000","v":7.7087486878599059},{"$f":"AR408+(EH_ACIL!AR143+Capex_On_off!AR43)/1000000","v":7.7087486878599059},{"$f":"AS408+(EH_ACIL!AS143+Capex_On_off!AS43)/1000000","v":7.7087486878599059},{"$f":"AT408+(EH_ACIL!AT143+Capex_On_off!AT43)/1000000","v":7.7087486878599059},{"$f":"AU408+(EH_ACIL!AU143+Capex_On_off!AU43)/1000000","v":7.7087486878599059},{"$f":"AV408+(EH_ACIL!AV143+Capex_On_off!AV43)/1000000","v":7.7087486878599059},{"$f":"AW408+(EH_ACIL!AW143+Capex_On_off!AW43)/1000000","v":7.7087486878599059},{"$f":"AX408+(EH_ACIL!AX143+Capex_On_off!AX43)/1000000","v":7.7087486878599059},{"$f":"AY408+(EH_ACIL!AY143+Capex_On_off!AY43)/1000000","v":7.7087486878599059},{"$f":"AZ408+(EH_ACIL!AZ143+Capex_On_off!AZ43)/1000000","v":7.7087486878599059},{"$f":"BA408+(EH_ACIL!BA143+Capex_On_off!BA43)/1000000","v":7.7087486878599059},{"$f":"BB408+(EH_ACIL!BB143+Capex_On_off!BB43)/1000000","v":7.7087486878599059},{"$f":"BC408+(EH_ACIL!BC143+Capex_On_off!BC43)/1000000","v":7.7087486878599059},{"$f":"BD408+(EH_ACIL!BD143+Capex_On_off!BD43)/1000000","v":7.7087486878599059},{"$f":"BE408+(EH_ACIL!BE143+Capex_On_off!BE43)/1000000","v":7.7087486878599059},{"$f":"BF408+(EH_ACIL!BF143+Capex_On_off!BF43)/1000000","v":7.7087486878599059},{"$f":"BG408+(EH_ACIL!BG143+Capex_On_off!BG43)/1000000","v":7.7087486878599059},{"$f":"BH408+(EH_ACIL!BH143+Capex_On_off!BH43)/1000000","v":7.7087486878599059},{"$f":"BI408+(EH_ACIL!BI143+Capex_On_off!BI43)/1000000","v":7.7087486878599059},{"$f":"BJ408+(EH_ACIL!BJ143+Capex_On_off!BJ43)/1000000","v":7.7087486878599059},{"$f":"BK408+(EH_ACIL!BK143+Capex_On_off!BK43)/1000000","v":7.7087486878599059},{"$f":"BL408+(EH_ACIL!BL143+Capex_On_off!BL43)/1000000","v":7.7087486878599059}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,{"$f":"I409","v":0.68052110026310131},{"$f":"J409","v":1.0747880184042917},0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,0.98914622436431632,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376601,{"$f":"T409+(EH_ACIL!T144+Capex_On_off!T44)/1000000","v":0.94529843772474975},{"$f":"U409+(EH_ACIL!U144+Capex_On_off!U44)/1000000","v":0.94524555994100534},{"$f":"V409+(EH_ACIL!V144+Capex_On_off!V44)/1000000","v":0.94528689046775272},{"$f":"W409+(EH_ACIL!W144+Capex_On_off!W44)/1000000","v":0.94540562316839738},{"$f":"X409+(EH_ACIL!X144+Capex_On_off!X44)/1000000","v":0.94523598134587183},{"$f":"Y409+(EH_ACIL!Y144+Capex_On_off!Y44)/1000000","v":0.94546219414553845},{"$f":"Z409+(EH_ACIL!Z144+Capex_On_off!Z44)/1000000","v":0.94546915477464355},{"$f":"AA409+(EH_ACIL!AA144+Capex_On_off!AA44)/1000000","v":0.94554036346964487},{"$f":"AB409+(EH_ACIL!AB144+Capex_On_off!AB44)/1000000","v":0.94523640247691509},{"$f":"AC409+(EH_ACIL!AC144+Capex_On_off!AC44)/1000000","v":0.94561503887056186},{"$f":"AD409+(EH_ACIL!AD144+Capex_On_off!AD44)/1000000","v":0.9452367689377823},{"$f":"AE409+(EH_ACIL!AE144+Capex_On_off!AE44)/1000000","v":0.94569262706514789},{"$f":"AF409+(EH_ACIL!AF144+Capex_On_off!AF44)/1000000","v":0.94569214687801373},{"$f":"AG409+(EH_ACIL!AG144+Capex_On_off!AG44)/1000000","v":0.94576922951618159},{"$f":"AH409+(EH_ACIL!AH144+Capex_On_off!AH44)/1000000","v":0.94584616733237137},{"$f":"AI409+(EH_ACIL!AI144+Capex_On_off!AI44)/1000000","v":0.94592269792698358},{"$f":"AJ409+(EH_ACIL!AJ144+Capex_On_off!AJ44)/1000000","v":0.94599879916923912},{"$f":"AK409+(EH_ACIL!AK144+Capex_On_off!AK44)/1000000","v":0.94607456346094743},{"$f":"AL409+(EH_ACIL!AL144+Capex_On_off!AL44)/1000000","v":0.94614992683943866},{"$f":"AM409+(EH_ACIL!AM144+Capex_On_off!AM44)/1000000","v":0.94622489149056188},{"$f":"AN409+(EH_ACIL!AN144+Capex_On_off!AN44)/1000000","v":0.9462994677085701},{"$f":"AO409+(EH_ACIL!AO144+Capex_On_off!AO44)/1000000","v":0.94637363842137068},{"$f":"AP409+(EH_ACIL!AP144+Capex_On_off!AP44)/1000000","v":0.93920127023587607},{"$f":"AQ409+(EH_ACIL!AQ144+Capex_On_off!AQ44)/1000000","v":0.93920127023587607},{"$f":"AR409+(EH_ACIL!AR144+Capex_On_off!AR44)/1000000","v":0.93920127023587607},{"$f":"AS409+(EH_ACIL!AS144+Capex_On_off!AS44)/1000000","v":0.93920127023587607},{"$f":"AT409+(EH_ACIL!AT144+Capex_On_off!AT44)/1000000","v":0.93920127023587607},{"$f":"AU409+(EH_ACIL!AU144+Capex_On_off!AU44)/1000000","v":0.93920127023587607},{"$f":"AV409+(EH_ACIL!AV144+Capex_On_off!AV44)/1000000","v":0.93920127023587607},{"$f":"AW409+(EH_ACIL!AW144+Capex_On_off!AW44)/1000000","v":0.93920127023587607},{"$f":"AX409+(EH_ACIL!AX144+Capex_On_off!AX44)/1000000","v":0.93920127023587607},{"$f":"AY409+(EH_ACIL!AY144+Capex_On_off!AY44)/1000000","v":0.93920127023587607},{"$f":"AZ409+(EH_ACIL!AZ144+Capex_On_off!AZ44)/1000000","v":0.93920127023587607},{"$f":"BA409+(EH_ACIL!BA144+Capex_On_off!BA44)/1000000","v":0.93920127023587607},{"$f":"BB409+(EH_ACIL!BB144+Capex_On_off!BB44)/1000000","v":0.93920127023587607},{"$f":"BC409+(EH_ACIL!BC144+Capex_On_off!BC44)/1000000","v":0.93920127023587607},{"$f":"BD409+(EH_ACIL!BD144+Capex_On_off!BD44)/1000000","v":0.93920127023587607},{"$f":"BE409+(EH_ACIL!BE144+Capex_On_off!BE44)/1000000","v":0.93920127023587607},{"$f":"BF409+(EH_ACIL!BF144+Capex_On_off!BF44)/1000000","v":0.93920127023587607},{"$f":"BG409+(EH_ACIL!BG144+Capex_On_off!BG44)/1000000","v":0.93920127023587607},{"$f":"BH409+(EH_ACIL!BH144+Capex_On_off!BH44)/1000000","v":0.93920127023587607},{"$f":"BI409+(EH_ACIL!BI144+Capex_On_off!BI44)/1000000","v":0.93920127023587607},{"$f":"BJ409+(EH_ACIL!BJ144+Capex_On_off!BJ44)/1000000","v":0.93920127023587607},{"$f":"BK409+(EH_ACIL!BK144+Capex_On_off!BK44)/1000000","v":0.93920127023587607},{"$f":"BL409+(EH_ACIL!BL144+Capex_On_off!BL44)/1000000","v":0.93920127023587607}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,{"$f":"I410","v":3.760103745412354},{"$f":"J410","v":3.2792216041935713},2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,{"$f":"O410","v":3.3959310085174854},2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429,{"$f":"T410+(EH_ACIL!T145+Capex_On_off!T45)/1000000","v":2.4696838111492125},{"$f":"U410+(EH_ACIL!U145+Capex_On_off!U45)/1000000","v":2.4696838111492125},{"$f":"V410+(EH_ACIL!V145+Capex_On_off!V45)/1000000","v":2.4696838111492125},{"$f":"W410+(EH_ACIL!W145+Capex_On_off!W45)/1000000","v":2.4696838111492125},{"$f":"X410+(EH_ACIL!X145+Capex_On_off!X45)/1000000","v":2.4696838111492125},{"$f":"Y410+(EH_ACIL!Y145+Capex_On_off!Y45)/1000000","v":2.4696838111492125},{"$f":"Z410+(EH_ACIL!Z145+Capex_On_off!Z45)/1000000","v":2.4696838111492125},{"$f":"AA410+(EH_ACIL!AA145+Capex_On_off!AA45)/1000000","v":2.4696838111492125},{"$f":"AB410+(EH_ACIL!AB145+Capex_On_off!AB45)/1000000","v":2.4696838111492125},{"$f":"AC410+(EH_ACIL!AC145+Capex_On_off!AC45)/1000000","v":2.4696838111492125},{"$f":"AD410+(EH_ACIL!AD145+Capex_On_off!AD45)/1000000","v":2.4696838111492125},{"$f":"AE410+(EH_ACIL!AE145+Capex_On_off!AE45)/1000000","v":2.4696838111492125},{"$f":"AF410+(EH_ACIL!AF145+Capex_On_off!AF45)/1000000","v":2.4696838111492125},{"$f":"AG410+(EH_ACIL!AG145+Capex_On_off!AG45)/1000000","v":2.4696838111492125},{"$f":"AH410+(EH_ACIL!AH145+Capex_On_off!AH45)/1000000","v":2.4696838111492125},{"$f":"AI410+(EH_ACIL!AI145+Capex_On_off!AI45)/1000000","v":2.4696838111492125},{"$f":"AJ410+(EH_ACIL!AJ145+Capex_On_off!AJ45)/1000000","v":2.4696838111492125},{"$f":"AK410+(EH_ACIL!AK145+Capex_On_off!AK45)/1000000","v":2.4696838111492125},{"$f":"AL410+(EH_ACIL!AL145+Capex_On_off!AL45)/1000000","v":2.4696838111492125},{"$f":"AM410+(EH_ACIL!AM145+Capex_On_off!AM45)/1000000","v":2.4696838111492125},{"$f":"AN410+(EH_ACIL!AN145+Capex_On_off!AN45)/1000000","v":2.4696838111492125},{"$f":"AO410+(EH_ACIL!AO145+Capex_On_off!AO45)/1000000","v":2.4696838111492125},{"$f":"AP410+(EH_ACIL!AP145+Capex_On_off!AP45)/1000000","v":2.4696838111492125},{"$f":"AQ410+(EH_ACIL!AQ145+Capex_On_off!AQ45)/1000000","v":2.4696838111492125},{"$f":"AR410+(EH_ACIL!AR145+Capex_On_off!AR45)/1000000","v":2.4696838111492125},{"$f":"AS410+(EH_ACIL!AS145+Capex_On_off!AS45)/1000000","v":2.4696838111492125},{"$f":"AT410+(EH_ACIL!AT145+Capex_On_off!AT45)/1000000","v":2.4696838111492125},{"$f":"AU410+(EH_ACIL!AU145+Capex_On_off!AU45)/1000000","v":2.4696838111492125},{"$f":"AV410+(EH_ACIL!AV145+Capex_On_off!AV45)/1000000","v":2.4696838111492125},{"$f":"AW410+(EH_ACIL!AW145+Capex_On_off!AW45)/1000000","v":2.4696838111492125},{"$f":"AX410+(EH_ACIL!AX145+Capex_On_off!AX45)/1000000","v":2.4696838111492125},{"$f":"AY410+(EH_ACIL!AY145+Capex_On_off!AY45)/1000000","v":2.4696838111492125},{"$f":"AZ410+(EH_ACIL!AZ145+Capex_On_off!AZ45)/1000000","v":2.4696838111492125},{"$f":"BA410+(EH_ACIL!BA145+Capex_On_off!BA45)/1000000","v":2.4696838111492125},{"$f":"BB410+(EH_ACIL!BB145+Capex_On_off!BB45)/1000000","v":2.4696838111492125},{"$f":"BC410+(EH_ACIL!BC145+Capex_On_off!BC45)/1000000","v":2.4696838111492125},{"$f":"BD410+(EH_ACIL!BD145+Capex_On_off!BD45)/1000000","v":2.4696838111492125},{"$f":"BE410+(EH_ACIL!BE145+Capex_On_off!BE45)/1000000","v":2.4696838111492125},{"$f":"BF410+(EH_ACIL!BF145+Capex_On_off!BF45)/1000000","v":2.4696838111492125},{"$f":"BG410+(EH_ACIL!BG145+Capex_On_off!BG45)/1000000","v":2.4696838111492125},{"$f":"BH410+(EH_ACIL!BH145+Capex_On_off!BH45)/1000000","v":2.4696838111492125},{"$f":"BI410+(EH_ACIL!BI145+Capex_On_off!BI45)/1000000","v":2.4696838111492125},{"$f":"BJ410+(EH_ACIL!BJ145+Capex_On_off!BJ45)/1000000","v":2.4696838111492125},{"$f":"BK410+(EH_ACIL!BK145+Capex_On_off!BK45)/1000000","v":2.4696838111492125},{"$f":"BL410+(EH_ACIL!BL145+Capex_On_off!BL45)/1000000","v":2.4696838111492125}]
[null,"Information technology","$m real 2023",null,null,null,null,null,{"$f":"I411","v":1.4089997238534306},{"$f":"J411","v":2.8479244126089096},8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,19.334976164262258,28.490454580540671,9.4144119758308236,4.7120480699752569,2.0903948503114536,{"$f":"T411+(EH_ACIL!T146+Capex_On_off!T46)/1000000","v":12.808457128184093},{"$f":"U411+(EH_ACIL!U146+Capex_On_off!U46)/1000000","v":12.808457128184093},{"$f":"V411+(EH_ACIL!V146+Capex_On_off!V46)/1000000","v":12.808457128184093},{"$f":"W411+(EH_ACIL!W146+Capex_On_off!W46)/1000000","v":12.808457128184093},{"$f":"X411+(EH_ACIL!X146+Capex_On_off!X46)/1000000","v":12.808457128184093},{"$f":"Y411+(EH_ACIL!Y146+Capex_On_off!Y46)/1000000","v":12.808457128184093},{"$f":"Z411+(EH_ACIL!Z146+Capex_On_off!Z46)/1000000","v":12.808457128184093},{"$f":"AA411+(EH_ACIL!AA146+Capex_On_off!AA46)/1000000","v":12.808457128184093},{"$f":"AB411+(EH_ACIL!AB146+Capex_On_off!AB46)/1000000","v":12.808457128184093},{"$f":"AC411+(EH_ACIL!AC146+Capex_On_off!AC46)/1000000","v":12.808457128184093},{"$f":"AD411+(EH_ACIL!AD146+Capex_On_off!AD46)/1000000","v":12.808457128184093},{"$f":"AE411+(EH_ACIL!AE146+Capex_On_off!AE46)/1000000","v":12.808457128184093},{"$f":"AF411+(EH_ACIL!AF146+Capex_On_off!AF46)/1000000","v":12.808457128184093},{"$f":"AG411+(EH_ACIL!AG146+Capex_On_off!AG46)/1000000","v":12.808457128184093},{"$f":"AH411+(EH_ACIL!AH146+Capex_On_off!AH46)/1000000","v":12.808457128184093},{"$f":"AI411+(EH_ACIL!AI146+Capex_On_off!AI46)/1000000","v":12.808457128184093},{"$f":"AJ411+(EH_ACIL!AJ146+Capex_On_off!AJ46)/1000000","v":12.808457128184093},{"$f":"AK411+(EH_ACIL!AK146+Capex_On_off!AK46)/1000000","v":12.808457128184093},{"$f":"AL411+(EH_ACIL!AL146+Capex_On_off!AL46)/1000000","v":12.808457128184093},{"$f":"AM411+(EH_ACIL!AM146+Capex_On_off!AM46)/1000000","v":12.808457128184093},{"$f":"AN411+(EH_ACIL!AN146+Capex_On_off!AN46)/1000000","v":12.808457128184093},{"$f":"AO411+(EH_ACIL!AO146+Capex_On_off!AO46)/1000000","v":12.808457128184093},{"$f":"AP411+(EH_ACIL!AP146+Capex_On_off!AP46)/1000000","v":12.808457128184093},{"$f":"AQ411+(EH_ACIL!AQ146+Capex_On_off!AQ46)/1000000","v":12.808457128184093},{"$f":"AR411+(EH_ACIL!AR146+Capex_On_off!AR46)/1000000","v":12.808457128184093},{"$f":"AS411+(EH_ACIL!AS146+Capex_On_off!AS46)/1000000","v":12.808457128184093},{"$f":"AT411+(EH_ACIL!AT146+Capex_On_off!AT46)/1000000","v":12.808457128184093},{"$f":"AU411+(EH_ACIL!AU146+Capex_On_off!AU46)/1000000","v":12.808457128184093},{"$f":"AV411+(EH_ACIL!AV146+Capex_On_off!AV46)/1000000","v":12.808457128184093},{"$f":"AW411+(EH_ACIL!AW146+Capex_On_off!AW46)/1000000","v":12.808457128184093},{"$f":"AX411+(EH_ACIL!AX146+Capex_On_off!AX46)/1000000","v":12.808457128184093},{"$f":"AY411+(EH_ACIL!AY146+Capex_On_off!AY46)/1000000","v":12.808457128184093},{"$f":"AZ411+(EH_ACIL!AZ146+Capex_On_off!AZ46)/1000000","v":12.808457128184093},{"$f":"BA411+(EH_ACIL!BA146+Capex_On_off!BA46)/1000000","v":12.808457128184093},{"$f":"BB411+(EH_ACIL!BB146+Capex_On_off!BB46)/1000000","v":12.808457128184093},{"$f":"BC411+(EH_ACIL!BC146+Capex_On_off!BC46)/1000000","v":12.808457128184093},{"$f":"BD411+(EH_ACIL!BD146+Capex_On_off!BD46)/1000000","v":12.808457128184093},{"$f":"BE411+(EH_ACIL!BE146+Capex_On_off!BE46)/1000000","v":12.808457128184093},{"$f":"BF411+(EH_ACIL!BF146+Capex_On_off!BF46)/1000000","v":12.808457128184093},{"$f":"BG411+(EH_ACIL!BG146+Capex_On_off!BG46)/1000000","v":12.808457128184093},{"$f":"BH411+(EH_ACIL!BH146+Capex_On_off!BH46)/1000000","v":12.808457128184093},{"$f":"BI411+(EH_ACIL!BI146+Capex_On_off!BI46)/1000000","v":12.808457128184093},{"$f":"BJ411+(EH_ACIL!BJ146+Capex_On_off!BJ46)/1000000","v":12.808457128184093},{"$f":"BK411+(EH_ACIL!BK146+Capex_On_off!BK46)/1000000","v":12.808457128184093},{"$f":"BL411+(EH_ACIL!BL146+Capex_On_off!BL46)/1000000","v":12.808457128184093}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,{"$f":"I412","v":0.45824300769363202},{"$f":"J412","v":0.75705607581058021},1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,1.4510129218588315,3.242891026684307,1.6586336436042757,1.5994713755760306,1.6308400469811652,{"$f":"T412+(EH_ACIL!T147+Capex_On_off!T47)/1000000","v":1.9241296332679088},{"$f":"U412+(EH_ACIL!U147+Capex_On_off!U47)/1000000","v":1.9239527544813806},{"$f":"V412+(EH_ACIL!V147+Capex_On_off!V47)/1000000","v":2.0854222298460958},{"$f":"W412+(EH_ACIL!W147+Capex_On_off!W47)/1000000","v":2.0878935179057172},{"$f":"X412+(EH_ACIL!X147+Capex_On_off!X47)/1000000","v":1.9239082478822205},{"$f":"Y412+(EH_ACIL!Y147+Capex_On_off!Y47)/1000000","v":2.0904420922519833},{"$f":"Z412+(EH_ACIL!Z147+Capex_On_off!Z47)/1000000","v":2.0907304230562809},{"$f":"AA412+(EH_ACIL!AA147+Capex_On_off!AA47)/1000000","v":2.0930658616426032},{"$f":"AB412+(EH_ACIL!AB147+Capex_On_off!AB47)/1000000","v":1.923907655913955},{"$f":"AC412+(EH_ACIL!AC147+Capex_On_off!AC47)/1000000","v":2.0956826132641515},{"$f":"AD412+(EH_ACIL!AD147+Capex_On_off!AD47)/1000000","v":1.9239092878629538},{"$f":"AE412+(EH_ACIL!AE147+Capex_On_off!AE47)/1000000","v":2.1925846152658952},{"$f":"AF412+(EH_ACIL!AF147+Capex_On_off!AF47)/1000000","v":2.1927839342832307},{"$f":"AG412+(EH_ACIL!AG147+Capex_On_off!AG47)/1000000","v":2.19446556393597},{"$f":"AH412+(EH_ACIL!AH147+Capex_On_off!AH47)/1000000","v":2.1961499427058859},{"$f":"AI412+(EH_ACIL!AI147+Capex_On_off!AI47)/1000000","v":2.197836213144202},{"$f":"AJ412+(EH_ACIL!AJ147+Capex_On_off!AJ47)/1000000","v":2.1995243414356027},{"$f":"AK412+(EH_ACIL!AK147+Capex_On_off!AK47)/1000000","v":2.201214779736469},{"$f":"AL412+(EH_ACIL!AL147+Capex_On_off!AL47)/1000000","v":2.2029073835444763},{"$f":"AM412+(EH_ACIL!AM147+Capex_On_off!AM47)/1000000","v":2.2046022460584851},{"$f":"AN412+(EH_ACIL!AN147+Capex_On_off!AN47)/1000000","v":2.2062995028686352},{"$f":"AO412+(EH_ACIL!AO147+Capex_On_off!AO47)/1000000","v":2.2079991840960718},{"$f":"AP412+(EH_ACIL!AP147+Capex_On_off!AP47)/1000000","v":1.9165698029409217},{"$f":"AQ412+(EH_ACIL!AQ147+Capex_On_off!AQ47)/1000000","v":1.9165698029409217},{"$f":"AR412+(EH_ACIL!AR147+Capex_On_off!AR47)/1000000","v":1.9165698029409217},{"$f":"AS412+(EH_ACIL!AS147+Capex_On_off!AS47)/1000000","v":1.9165698029409217},{"$f":"AT412+(EH_ACIL!AT147+Capex_On_off!AT47)/1000000","v":1.9165698029409217},{"$f":"AU412+(EH_ACIL!AU147+Capex_On_off!AU47)/1000000","v":1.9165698029409217},{"$f":"AV412+(EH_ACIL!AV147+Capex_On_off!AV47)/1000000","v":1.9165698029409217},{"$f":"AW412+(EH_ACIL!AW147+Capex_On_off!AW47)/1000000","v":1.9165698029409217},{"$f":"AX412+(EH_ACIL!AX147+Capex_On_off!AX47)/1000000","v":1.9165698029409217},{"$f":"AY412+(EH_ACIL!AY147+Capex_On_off!AY47)/1000000","v":1.9165698029409217},{"$f":"AZ412+(EH_ACIL!AZ147+Capex_On_off!AZ47)/1000000","v":1.9165698029409217},{"$f":"BA412+(EH_ACIL!BA147+Capex_On_off!BA47)/1000000","v":1.9165698029409217},{"$f":"BB412+(EH_ACIL!BB147+Capex_On_off!BB47)/1000000","v":1.9165698029409217},{"$f":"BC412+(EH_ACIL!BC147+Capex_On_off!BC47)/1000000","v":1.9165698029409217},{"$f":"BD412+(EH_ACIL!BD147+Capex_On_off!BD47)/1000000","v":1.9165698029409217},{"$f":"BE412+(EH_ACIL!BE147+Capex_On_off!BE47)/1000000","v":1.9165698029409217},{"$f":"BF412+(EH_ACIL!BF147+Capex_On_off!BF47)/1000000","v":1.9165698029409217},{"$f":"BG412+(EH_ACIL!BG147+Capex_On_off!BG47)/1000000","v":1.9165698029409217},{"$f":"BH412+(EH_ACIL!BH147+Capex_On_off!BH47)/1000000","v":1.9165698029409217},{"$f":"BI412+(EH_ACIL!BI147+Capex_On_off!BI47)/1000000","v":1.9165698029409217},{"$f":"BJ412+(EH_ACIL!BJ147+Capex_On_off!BJ47)/1000000","v":1.9165698029409217},{"$f":"BK412+(EH_ACIL!BK147+Capex_On_off!BK47)/1000000","v":1.9165698029409217},{"$f":"BL412+(EH_ACIL!BL147+Capex_On_off!BL47)/1000000","v":1.9165698029409217}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,{"$f":"I413","v":0},{"$f":"J413","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T413+(EH_ACIL!T148+Capex_On_off!T48)/1000000","v":0},{"$f":"U413+(EH_ACIL!U148+Capex_On_off!U48)/1000000","v":0},{"$f":"V413+(EH_ACIL!V148+Capex_On_off!V48)/1000000","v":0},{"$f":"W413+(EH_ACIL!W148+Capex_On_off!W48)/1000000","v":0},{"$f":"X413+(EH_ACIL!X148+Capex_On_off!X48)/1000000","v":0},{"$f":"Y413+(EH_ACIL!Y148+Capex_On_off!Y48)/1000000","v":0},{"$f":"Z413+(EH_ACIL!Z148+Capex_On_off!Z48)/1000000","v":0},{"$f":"AA413+(EH_ACIL!AA148+Capex_On_off!AA48)/1000000","v":0},{"$f":"AB413+(EH_ACIL!AB148+Capex_On_off!AB48)/1000000","v":0},{"$f":"AC413+(EH_ACIL!AC148+Capex_On_off!AC48)/1000000","v":0},{"$f":"AD413+(EH_ACIL!AD148+Capex_On_off!AD48)/1000000","v":0},{"$f":"AE413+(EH_ACIL!AE148+Capex_On_off!AE48)/1000000","v":0},{"$f":"AF413+(EH_ACIL!AF148+Capex_On_off!AF48)/1000000","v":0},{"$f":"AG413+(EH_ACIL!AG148+Capex_On_off!AG48)/1000000","v":0},{"$f":"AH413+(EH_ACIL!AH148+Capex_On_off!AH48)/1000000","v":0},{"$f":"AI413+(EH_ACIL!AI148+Capex_On_off!AI48)/1000000","v":0},{"$f":"AJ413+(EH_ACIL!AJ148+Capex_On_off!AJ48)/1000000","v":0},{"$f":"AK413+(EH_ACIL!AK148+Capex_On_off!AK48)/1000000","v":0},{"$f":"AL413+(EH_ACIL!AL148+Capex_On_off!AL48)/1000000","v":0},{"$f":"AM413+(EH_ACIL!AM148+Capex_On_off!AM48)/1000000","v":0},{"$f":"AN413+(EH_ACIL!AN148+Capex_On_off!AN48)/1000000","v":0},{"$f":"AO413+(EH_ACIL!AO148+Capex_On_off!AO48)/1000000","v":0},{"$f":"AP413+(EH_ACIL!AP148+Capex_On_off!AP48)/1000000","v":0},{"$f":"AQ413+(EH_ACIL!AQ148+Capex_On_off!AQ48)/1000000","v":0},{"$f":"AR413+(EH_ACIL!AR148+Capex_On_off!AR48)/1000000","v":0},{"$f":"AS413+(EH_ACIL!AS148+Capex_On_off!AS48)/1000000","v":0},{"$f":"AT413+(EH_ACIL!AT148+Capex_On_off!AT48)/1000000","v":0},{"$f":"AU413+(EH_ACIL!AU148+Capex_On_off!AU48)/1000000","v":0},{"$f":"AV413+(EH_ACIL!AV148+Capex_On_off!AV48)/1000000","v":0},{"$f":"AW413+(EH_ACIL!AW148+Capex_On_off!AW48)/1000000","v":0},{"$f":"AX413+(EH_ACIL!AX148+Capex_On_off!AX48)/1000000","v":0},{"$f":"AY413+(EH_ACIL!AY148+Capex_On_off!AY48)/1000000","v":0},{"$f":"AZ413+(EH_ACIL!AZ148+Capex_On_off!AZ48)/1000000","v":0},{"$f":"BA413+(EH_ACIL!BA148+Capex_On_off!BA48)/1000000","v":0},{"$f":"BB413+(EH_ACIL!BB148+Capex_On_off!BB48)/1000000","v":0},{"$f":"BC413+(EH_ACIL!BC148+Capex_On_off!BC48)/1000000","v":0},{"$f":"BD413+(EH_ACIL!BD148+Capex_On_off!BD48)/1000000","v":0},{"$f":"BE413+(EH_ACIL!BE148+Capex_On_off!BE48)/1000000","v":0},{"$f":"BF413+(EH_ACIL!BF148+Capex_On_off!BF48)/1000000","v":0},{"$f":"BG413+(EH_ACIL!BG148+Capex_On_off!BG48)/1000000","v":0},{"$f":"BH413+(EH_ACIL!BH148+Capex_On_off!BH48)/1000000","v":0},{"$f":"BI413+(EH_ACIL!BI148+Capex_On_off!BI48)/1000000","v":0},{"$f":"BJ413+(EH_ACIL!BJ148+Capex_On_off!BJ48)/1000000","v":0},{"$f":"BK413+(EH_ACIL!BK148+Capex_On_off!BK48)/1000000","v":0},{"$f":"BL413+(EH_ACIL!BL148+Capex_On_off!BL48)/1000000","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,{"$f":"I414","v":2.3950353042857144},{"$f":"J414","v":-1.1332763651877204E-4},-5.2477601813685087E-4,0,0,0,0,0,0,0,0,{"$f":"T414+(EH_ACIL!T149+Capex_On_off!T49)/1000000","v":0},{"$f":"U414+(EH_ACIL!U149+Capex_On_off!U49)/1000000","v":0},{"$f":"V414+(EH_ACIL!V149+Capex_On_off!V49)/1000000","v":0},{"$f":"W414+(EH_ACIL!W149+Capex_On_off!W49)/1000000","v":0},{"$f":"X414+(EH_ACIL!X149+Capex_On_off!X49)/1000000","v":0},{"$f":"Y414+(EH_ACIL!Y149+Capex_On_off!Y49)/1000000","v":0},{"$f":"Z414+(EH_ACIL!Z149+Capex_On_off!Z49)/1000000","v":0},{"$f":"AA414+(EH_ACIL!AA149+Capex_On_off!AA49)/1000000","v":0},{"$f":"AB414+(EH_ACIL!AB149+Capex_On_off!AB49)/1000000","v":0},{"$f":"AC414+(EH_ACIL!AC149+Capex_On_off!AC49)/1000000","v":0},{"$f":"AD414+(EH_ACIL!AD149+Capex_On_off!AD49)/1000000","v":0},{"$f":"AE414+(EH_ACIL!AE149+Capex_On_off!AE49)/1000000","v":0},{"$f":"AF414+(EH_ACIL!AF149+Capex_On_off!AF49)/1000000","v":0},{"$f":"AG414+(EH_ACIL!AG149+Capex_On_off!AG49)/1000000","v":0},{"$f":"AH414+(EH_ACIL!AH149+Capex_On_off!AH49)/1000000","v":0},{"$f":"AI414+(EH_ACIL!AI149+Capex_On_off!AI49)/1000000","v":0},{"$f":"AJ414+(EH_ACIL!AJ149+Capex_On_off!AJ49)/1000000","v":0},{"$f":"AK414+(EH_ACIL!AK149+Capex_On_off!AK49)/1000000","v":0},{"$f":"AL414+(EH_ACIL!AL149+Capex_On_off!AL49)/1000000","v":0},{"$f":"AM414+(EH_ACIL!AM149+Capex_On_off!AM49)/1000000","v":0},{"$f":"AN414+(EH_ACIL!AN149+Capex_On_off!AN49)/1000000","v":0},{"$f":"AO414+(EH_ACIL!AO149+Capex_On_off!AO49)/1000000","v":0},{"$f":"AP414+(EH_ACIL!AP149+Capex_On_off!AP49)/1000000","v":0},{"$f":"AQ414+(EH_ACIL!AQ149+Capex_On_off!AQ49)/1000000","v":0},{"$f":"AR414+(EH_ACIL!AR149+Capex_On_off!AR49)/1000000","v":0},{"$f":"AS414+(EH_ACIL!AS149+Capex_On_off!AS49)/1000000","v":0},{"$f":"AT414+(EH_ACIL!AT149+Capex_On_off!AT49)/1000000","v":0},{"$f":"AU414+(EH_ACIL!AU149+Capex_On_off!AU49)/1000000","v":0},{"$f":"AV414+(EH_ACIL!AV149+Capex_On_off!AV49)/1000000","v":0},{"$f":"AW414+(EH_ACIL!AW149+Capex_On_off!AW49)/1000000","v":0},{"$f":"AX414+(EH_ACIL!AX149+Capex_On_off!AX49)/1000000","v":0},{"$f":"AY414+(EH_ACIL!AY149+Capex_On_off!AY49)/1000000","v":0},{"$f":"AZ414+(EH_ACIL!AZ149+Capex_On_off!AZ49)/1000000","v":0},{"$f":"BA414+(EH_ACIL!BA149+Capex_On_off!BA49)/1000000","v":0},{"$f":"BB414+(EH_ACIL!BB149+Capex_On_off!BB49)/1000000","v":0},{"$f":"BC414+(EH_ACIL!BC149+Capex_On_off!BC49)/1000000","v":0},{"$f":"BD414+(EH_ACIL!BD149+Capex_On_off!BD49)/1000000","v":0},{"$f":"BE414+(EH_ACIL!BE149+Capex_On_off!BE49)/1000000","v":0},{"$f":"BF414+(EH_ACIL!BF149+Capex_On_off!BF49)/1000000","v":0},{"$f":"BG414+(EH_ACIL!BG149+Capex_On_off!BG49)/1000000","v":0},{"$f":"BH414+(EH_ACIL!BH149+Capex_On_off!BH49)/1000000","v":0},{"$f":"BI414+(EH_ACIL!BI149+Capex_On_off!BI49)/1000000","v":0},{"$f":"BJ414+(EH_ACIL!BJ149+Capex_On_off!BJ49)/1000000","v":0},{"$f":"BK414+(EH_ACIL!BK149+Capex_On_off!BK49)/1000000","v":0},{"$f":"BL414+(EH_ACIL!BL149+Capex_On_off!BL49)/1000000","v":0}]
[null,"Equity raising costs","$m real 2023",null,null,null,null,null,{"$f":"I415","v":0.79548273120260693},{"$f":"J415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T415+(EH_ACIL!T150+Capex_On_off!T50)/1000000","v":0},{"$f":"U415+(EH_ACIL!U150+Capex_On_off!U50)/1000000","v":0},{"$f":"V415+(EH_ACIL!V150+Capex_On_off!V50)/1000000","v":0},{"$f":"W415+(EH_ACIL!W150+Capex_On_off!W50)/1000000","v":0},{"$f":"X415+(EH_ACIL!X150+Capex_On_off!X50)/1000000","v":0},{"$f":"Y415+(EH_ACIL!Y150+Capex_On_off!Y50)/1000000","v":0},{"$f":"Z415+(EH_ACIL!Z150+Capex_On_off!Z50)/1000000","v":0},{"$f":"AA415+(EH_ACIL!AA150+Capex_On_off!AA50)/1000000","v":0},{"$f":"AB415+(EH_ACIL!AB150+Capex_On_off!AB50)/1000000","v":0},{"$f":"AC415+(EH_ACIL!AC150+Capex_On_off!AC50)/1000000","v":0},{"$f":"AD415+(EH_ACIL!AD150+Capex_On_off!AD50)/1000000","v":0},{"$f":"AE415+(EH_ACIL!AE150+Capex_On_off!AE50)/1000000","v":0},{"$f":"AF415+(EH_ACIL!AF150+Capex_On_off!AF50)/1000000","v":0},{"$f":"AG415+(EH_ACIL!AG150+Capex_On_off!AG50)/1000000","v":0},{"$f":"AH415+(EH_ACIL!AH150+Capex_On_off!AH50)/1000000","v":0},{"$f":"AI415+(EH_ACIL!AI150+Capex_On_off!AI50)/1000000","v":0},{"$f":"AJ415+(EH_ACIL!AJ150+Capex_On_off!AJ50)/1000000","v":0},{"$f":"AK415+(EH_ACIL!AK150+Capex_On_off!AK50)/1000000","v":0},{"$f":"AL415+(EH_ACIL!AL150+Capex_On_off!AL50)/1000000","v":0},{"$f":"AM415+(EH_ACIL!AM150+Capex_On_off!AM50)/1000000","v":0},{"$f":"AN415+(EH_ACIL!AN150+Capex_On_off!AN50)/1000000","v":0},{"$f":"AO415+(EH_ACIL!AO150+Capex_On_off!AO50)/1000000","v":0},{"$f":"AP415+(EH_ACIL!AP150+Capex_On_off!AP50)/1000000","v":0},{"$f":"AQ415+(EH_ACIL!AQ150+Capex_On_off!AQ50)/1000000","v":0},{"$f":"AR415+(EH_ACIL!AR150+Capex_On_off!AR50)/1000000","v":0},{"$f":"AS415+(EH_ACIL!AS150+Capex_On_off!AS50)/1000000","v":0},{"$f":"AT415+(EH_ACIL!AT150+Capex_On_off!AT50)/1000000","v":0},{"$f":"AU415+(EH_ACIL!AU150+Capex_On_off!AU50)/1000000","v":0},{"$f":"AV415+(EH_ACIL!AV150+Capex_On_off!AV50)/1000000","v":0},{"$f":"AW415+(EH_ACIL!AW150+Capex_On_off!AW50)/1000000","v":0},{"$f":"AX415+(EH_ACIL!AX150+Capex_On_off!AX50)/1000000","v":0},{"$f":"AY415+(EH_ACIL!AY150+Capex_On_off!AY50)/1000000","v":0},{"$f":"AZ415+(EH_ACIL!AZ150+Capex_On_off!AZ50)/1000000","v":0},{"$f":"BA415+(EH_ACIL!BA150+Capex_On_off!BA50)/1000000","v":0},{"$f":"BB415+(EH_ACIL!BB150+Capex_On_off!BB50)/1000000","v":0},{"$f":"BC415+(EH_ACIL!BC150+Capex_On_off!BC50)/1000000","v":0},{"$f":"BD415+(EH_ACIL!BD150+Capex_On_off!BD50)/1000000","v":0},{"$f":"BE415+(EH_ACIL!BE150+Capex_On_off!BE50)/1000000","v":0},{"$f":"BF415+(EH_ACIL!BF150+Capex_On_off!BF50)/1000000","v":0},{"$f":"BG415+(EH_ACIL!BG150+Capex_On_off!BG50)/1000000","v":0},{"$f":"BH415+(EH_ACIL!BH150+Capex_On_off!BH50)/1000000","v":0},{"$f":"BI415+(EH_ACIL!BI150+Capex_On_off!BI50)/1000000","v":0},{"$f":"BJ415+(EH_ACIL!BJ150+Capex_On_off!BJ50)/1000000","v":0},{"$f":"BK415+(EH_ACIL!BK150+Capex_On_off!BK50)/1000000","v":0},{"$f":"BL415+(EH_ACIL!BL150+Capex_On_off!BL50)/1000000","v":0}]
[null,"Total","$m real 2023",null,null,null,null,null,{"$f":"SUM(I438:I453)","v":81.456532425524031},{"$f":"SUM(J438:J453)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O438:O453)","v":99.796029785383396},113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,74.123827021104759,70.831759350473035,70.448635158654824,66.719024763334119,66.692835853301261,66.999508949093524,67.140671333736066,67.284920990521982,67.257953458329894,67.574737791649881,70.017784790090005,69.977024863401326,70.101031214370195,70.227514130928753,70.354821078457007,70.482952220688304,70.611914530592813,70.741717674854641,70.872367341357943,71.003871060339137,72.45452026412633,71.269470874733202,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,{"$f":"SUM(BC438:BC453)","v":62.431128214315486},62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486]
[]
[null,"Hydrogen Future"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,{"$f":"I400","v":2.7703035531841658},{"$f":"J400","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"O400","v":2.5169550734882833},3.0266186548080052,6.358673560098099,4.8297295163062062,5.4993448355310353,{"$f":"T400+(HF_ACIL!T135+Capex_On_off!T35)/1000000","v":4.6629683304535554},{"$f":"U400+(HF_ACIL!U135+Capex_On_off!U35)/1000000","v":6.1333095797844415},{"$f":"V400+(HF_ACIL!V135+Capex_On_off!V35)/1000000","v":5.9017602487931873},{"$f":"W400+(HF_ACIL!W135+Capex_On_off!W35)/1000000","v":6.2345184713321053},{"$f":"X400+(HF_ACIL!X135+Capex_On_off!X35)/1000000","v":6.7094054270587957},{"$f":"Y400+(HF_ACIL!Y135+Capex_On_off!Y35)/1000000","v":7.3620826042221745},{"$f":"Z400+(HF_ACIL!Z135+Capex_On_off!Z35)/1000000","v":7.3775926396357789},{"$f":"AA400+(HF_ACIL!AA135+Capex_On_off!AA35)/1000000","v":7.3064299743586165},{"$f":"AB400+(HF_ACIL!AB135+Capex_On_off!AB35)/1000000","v":5.9318746867527512},{"$f":"AC400+(HF_ACIL!AC135+Capex_On_off!AC35)/1000000","v":6.102350294535114},{"$f":"AD400+(HF_ACIL!AD135+Capex_On_off!AD35)/1000000","v":6.1651747782383133},{"$f":"AE400+(HF_ACIL!AE135+Capex_On_off!AE35)/1000000","v":6.165437070166754},{"$f":"AF400+(HF_ACIL!AF135+Capex_On_off!AF35)/1000000","v":6.102350294535114},{"$f":"AG400+(HF_ACIL!AG135+Capex_On_off!AG35)/1000000","v":6.1656999375394665},{"$f":"AH400+(HF_ACIL!AH135+Capex_On_off!AH35)/1000000","v":6.1656995318459984},{"$f":"AI400+(HF_ACIL!AI135+Capex_On_off!AI35)/1000000","v":6.1659625305029326},{"$f":"AJ400+(HF_ACIL!AJ135+Capex_On_off!AJ35)/1000000","v":6.102350294535114},{"$f":"AK400+(HF_ACIL!AK135+Capex_On_off!AK35)/1000000","v":6.1662251387105922},{"$f":"AL400+(HF_ACIL!AL135+Capex_On_off!AL35)/1000000","v":6.102350294535114},{"$f":"AM400+(HF_ACIL!AM135+Capex_On_off!AM35)/1000000","v":6.1664410764633359},{"$f":"AN400+(HF_ACIL!AN135+Capex_On_off!AN35)/1000000","v":6.1664390786307957},{"$f":"AO400+(HF_ACIL!AO135+Capex_On_off!AO35)/1000000","v":6.1666529699785322},{"$f":"AP400+(HF_ACIL!AP135+Capex_On_off!AP35)/1000000","v":6.1668668100528174},{"$f":"AQ400+(HF_ACIL!AQ135+Capex_On_off!AQ35)/1000000","v":6.1670805962993853},{"$f":"AR400+(HF_ACIL!AR135+Capex_On_off!AR35)/1000000","v":6.1672943263141651},{"$f":"AS400+(HF_ACIL!AS135+Capex_On_off!AS35)/1000000","v":6.1675079978467906},{"$f":"AT400+(HF_ACIL!AT135+Capex_On_off!AT35)/1000000","v":6.1677216088040829},{"$f":"AU400+(HF_ACIL!AU135+Capex_On_off!AU35)/1000000","v":6.167935157253547},{"$f":"AV400+(HF_ACIL!AV135+Capex_On_off!AV35)/1000000","v":6.1681486414268623},{"$f":"AW400+(HF_ACIL!AW135+Capex_On_off!AW35)/1000000","v":6.1683620597233748},{"$f":"AX400+(HF_ACIL!AX135+Capex_On_off!AX35)/1000000","v":4.4462643280463254},{"$f":"AY400+(HF_ACIL!AY135+Capex_On_off!AY35)/1000000","v":4.4462643280463254},{"$f":"AZ400+(HF_ACIL!AZ135+Capex_On_off!AZ35)/1000000","v":4.4462643280463254},{"$f":"BA400+(HF_ACIL!BA135+Capex_On_off!BA35)/1000000","v":4.4462643280463254},{"$f":"BB400+(HF_ACIL!BB135+Capex_On_off!BB35)/1000000","v":4.4462643280463254},{"$f":"BC400+(HF_ACIL!BC135+Capex_On_off!BC35)/1000000","v":4.4462643280463254},{"$f":"BD400+(HF_ACIL!BD135+Capex_On_off!BD35)/1000000","v":4.4462643280463254},{"$f":"BE400+(HF_ACIL!BE135+Capex_On_off!BE35)/1000000","v":4.4462643280463254},{"$f":"BF400+(HF_ACIL!BF135+Capex_On_off!BF35)/1000000","v":4.4462643280463254},{"$f":"BG400+(HF_ACIL!BG135+Capex_On_off!BG35)/1000000","v":4.4462643280463254},{"$f":"BH400+(HF_ACIL!BH135+Capex_On_off!BH35)/1000000","v":4.4462643280463254},{"$f":"BI400+(HF_ACIL!BI135+Capex_On_off!BI35)/1000000","v":4.4462643280463254},{"$f":"BJ400+(HF_ACIL!BJ135+Capex_On_off!BJ35)/1000000","v":4.4462643280463254},{"$f":"BK400+(HF_ACIL!BK135+Capex_On_off!BK35)/1000000","v":4.4462643280463254},{"$f":"BL400+(HF_ACIL!BL135+Capex_On_off!BL35)/1000000","v":4.4462643280463254}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,{"$f":"I401","v":-5.7497237022375199E-2},{"$f":"J401","v":0.68822427885665527},-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0,{"$f":"T401+(HF_ACIL!T136+Capex_On_off!T36)/1000000","v":0},{"$f":"U401+(HF_ACIL!U136+Capex_On_off!U36)/1000000","v":0},{"$f":"V401+(HF_ACIL!V136+Capex_On_off!V36)/1000000","v":0},{"$f":"W401+(HF_ACIL!W136+Capex_On_off!W36)/1000000","v":0},{"$f":"X401+(HF_ACIL!X136+Capex_On_off!X36)/1000000","v":0},{"$f":"Y401+(HF_ACIL!Y136+Capex_On_off!Y36)/1000000","v":0},{"$f":"Z401+(HF_ACIL!Z136+Capex_On_off!Z36)/1000000","v":0},{"$f":"AA401+(HF_ACIL!AA136+Capex_On_off!AA36)/1000000","v":0},{"$f":"AB401+(HF_ACIL!AB136+Capex_On_off!AB36)/1000000","v":0},{"$f":"AC401+(HF_ACIL!AC136+Capex_On_off!AC36)/1000000","v":0},{"$f":"AD401+(HF_ACIL!AD136+Capex_On_off!AD36)/1000000","v":0},{"$f":"AE401+(HF_ACIL!AE136+Capex_On_off!AE36)/1000000","v":0},{"$f":"AF401+(HF_ACIL!AF136+Capex_On_off!AF36)/1000000","v":0},{"$f":"AG401+(HF_ACIL!AG136+Capex_On_off!AG36)/1000000","v":0},{"$f":"AH401+(HF_ACIL!AH136+Capex_On_off!AH36)/1000000","v":0},{"$f":"AI401+(HF_ACIL!AI136+Capex_On_off!AI36)/1000000","v":0},{"$f":"AJ401+(HF_ACIL!AJ136+Capex_On_off!AJ36)/1000000","v":0},{"$f":"AK401+(HF_ACIL!AK136+Capex_On_off!AK36)/1000000","v":0},{"$f":"AL401+(HF_ACIL!AL136+Capex_On_off!AL36)/1000000","v":0},{"$f":"AM401+(HF_ACIL!AM136+Capex_On_off!AM36)/1000000","v":0},{"$f":"AN401+(HF_ACIL!AN136+Capex_On_off!AN36)/1000000","v":0},{"$f":"AO401+(HF_ACIL!AO136+Capex_On_off!AO36)/1000000","v":0},{"$f":"AP401+(HF_ACIL!AP136+Capex_On_off!AP36)/1000000","v":0},{"$f":"AQ401+(HF_ACIL!AQ136+Capex_On_off!AQ36)/1000000","v":0},{"$f":"AR401+(HF_ACIL!AR136+Capex_On_off!AR36)/1000000","v":0},{"$f":"AS401+(HF_ACIL!AS136+Capex_On_off!AS36)/1000000","v":0},{"$f":"AT401+(HF_ACIL!AT136+Capex_On_off!AT36)/1000000","v":0},{"$f":"AU401+(HF_ACIL!AU136+Capex_On_off!AU36)/1000000","v":0},{"$f":"AV401+(HF_ACIL!AV136+Capex_On_off!AV36)/1000000","v":0},{"$f":"AW401+(HF_ACIL!AW136+Capex_On_off!AW36)/1000000","v":0},{"$f":"AX401+(HF_ACIL!AX136+Capex_On_off!AX36)/1000000","v":0},{"$f":"AY401+(HF_ACIL!AY136+Capex_On_off!AY36)/1000000","v":0},{"$f":"AZ401+(HF_ACIL!AZ136+Capex_On_off!AZ36)/1000000","v":0},{"$f":"BA401+(HF_ACIL!BA136+Capex_On_off!BA36)/1000000","v":0},{"$f":"BB401+(HF_ACIL!BB136+Capex_On_off!BB36)/1000000","v":0},{"$f":"BC401+(HF_ACIL!BC136+Capex_On_off!BC36)/1000000","v":0},{"$f":"BD401+(HF_ACIL!BD136+Capex_On_off!BD36)/1000000","v":0},{"$f":"BE401+(HF_ACIL!BE136+Capex_On_off!BE36)/1000000","v":0},{"$f":"BF401+(HF_ACIL!BF136+Capex_On_off!BF36)/1000000","v":0},{"$f":"BG401+(HF_ACIL!BG136+Capex_On_off!BG36)/1000000","v":0},{"$f":"BH401+(HF_ACIL!BH136+Capex_On_off!BH36)/1000000","v":0},{"$f":"BI401+(HF_ACIL!BI136+Capex_On_off!BI36)/1000000","v":0},{"$f":"BJ401+(HF_ACIL!BJ136+Capex_On_off!BJ36)/1000000","v":0},{"$f":"BK401+(HF_ACIL!BK136+Capex_On_off!BK36)/1000000","v":0},{"$f":"BL401+(HF_ACIL!BL136+Capex_On_off!BL36)/1000000","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I402","v":0},{"$f":"J402","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T402+(HF_ACIL!T137+Capex_On_off!T37)/1000000","v":0},{"$f":"U402+(HF_ACIL!U137+Capex_On_off!U37)/1000000","v":0},{"$f":"V402+(HF_ACIL!V137+Capex_On_off!V37)/1000000","v":0},{"$f":"W402+(HF_ACIL!W137+Capex_On_off!W37)/1000000","v":0},{"$f":"X402+(HF_ACIL!X137+Capex_On_off!X37)/1000000","v":0},{"$f":"Y402+(HF_ACIL!Y137+Capex_On_off!Y37)/1000000","v":0},{"$f":"Z402+(HF_ACIL!Z137+Capex_On_off!Z37)/1000000","v":0},{"$f":"AA402+(HF_ACIL!AA137+Capex_On_off!AA37)/1000000","v":0},{"$f":"AB402+(HF_ACIL!AB137+Capex_On_off!AB37)/1000000","v":0},{"$f":"AC402+(HF_ACIL!AC137+Capex_On_off!AC37)/1000000","v":0},{"$f":"AD402+(HF_ACIL!AD137+Capex_On_off!AD37)/1000000","v":0},{"$f":"AE402+(HF_ACIL!AE137+Capex_On_off!AE37)/1000000","v":0},{"$f":"AF402+(HF_ACIL!AF137+Capex_On_off!AF37)/1000000","v":0},{"$f":"AG402+(HF_ACIL!AG137+Capex_On_off!AG37)/1000000","v":0},{"$f":"AH402+(HF_ACIL!AH137+Capex_On_off!AH37)/1000000","v":0},{"$f":"AI402+(HF_ACIL!AI137+Capex_On_off!AI37)/1000000","v":0},{"$f":"AJ402+(HF_ACIL!AJ137+Capex_On_off!AJ37)/1000000","v":0},{"$f":"AK402+(HF_ACIL!AK137+Capex_On_off!AK37)/1000000","v":0},{"$f":"AL402+(HF_ACIL!AL137+Capex_On_off!AL37)/1000000","v":0},{"$f":"AM402+(HF_ACIL!AM137+Capex_On_off!AM37)/1000000","v":0},{"$f":"AN402+(HF_ACIL!AN137+Capex_On_off!AN37)/1000000","v":0},{"$f":"AO402+(HF_ACIL!AO137+Capex_On_off!AO37)/1000000","v":0},{"$f":"AP402+(HF_ACIL!AP137+Capex_On_off!AP37)/1000000","v":0},{"$f":"AQ402+(HF_ACIL!AQ137+Capex_On_off!AQ37)/1000000","v":0},{"$f":"AR402+(HF_ACIL!AR137+Capex_On_off!AR37)/1000000","v":0},{"$f":"AS402+(HF_ACIL!AS137+Capex_On_off!AS37)/1000000","v":0},{"$f":"AT402+(HF_ACIL!AT137+Capex_On_off!AT37)/1000000","v":0},{"$f":"AU402+(HF_ACIL!AU137+Capex_On_off!AU37)/1000000","v":0},{"$f":"AV402+(HF_ACIL!AV137+Capex_On_off!AV37)/1000000","v":0},{"$f":"AW402+(HF_ACIL!AW137+Capex_On_off!AW37)/1000000","v":0},{"$f":"AX402+(HF_ACIL!AX137+Capex_On_off!AX37)/1000000","v":0},{"$f":"AY402+(HF_ACIL!AY137+Capex_On_off!AY37)/1000000","v":0},{"$f":"AZ402+(HF_ACIL!AZ137+Capex_On_off!AZ37)/1000000","v":0},{"$f":"BA402+(HF_ACIL!BA137+Capex_On_off!BA37)/1000000","v":0},{"$f":"BB402+(HF_ACIL!BB137+Capex_On_off!BB37)/1000000","v":0},{"$f":"BC402+(HF_ACIL!BC137+Capex_On_off!BC37)/1000000","v":0},{"$f":"BD402+(HF_ACIL!BD137+Capex_On_off!BD37)/1000000","v":0},{"$f":"BE402+(HF_ACIL!BE137+Capex_On_off!BE37)/1000000","v":0},{"$f":"BF402+(HF_ACIL!BF137+Capex_On_off!BF37)/1000000","v":0},{"$f":"BG402+(HF_ACIL!BG137+Capex_On_off!BG37)/1000000","v":0},{"$f":"BH402+(HF_ACIL!BH137+Capex_On_off!BH37)/1000000","v":0},{"$f":"BI402+(HF_ACIL!BI137+Capex_On_off!BI37)/1000000","v":0},{"$f":"BJ402+(HF_ACIL!BJ137+Capex_On_off!BJ37)/1000000","v":0},{"$f":"BK402+(HF_ACIL!BK137+Capex_On_off!BK37)/1000000","v":0},{"$f":"BL402+(HF_ACIL!BL137+Capex_On_off!BL37)/1000000","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I403","v":32.544706388832338},{"$f":"J403","v":31.415052093848129},37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.553852120549188,37.772147992567454,39.860532102896407,38.654916182065364,38.250289501974791,{"$f":"T403+(HF_ACIL!T138+Capex_On_off!T38)/1000000","v":88.751376110759537},{"$f":"U403+(HF_ACIL!U138+Capex_On_off!U38)/1000000","v":89.778061449592443},{"$f":"V403+(HF_ACIL!V138+Capex_On_off!V38)/1000000","v":93.486846571522747},{"$f":"W403+(HF_ACIL!W138+Capex_On_off!W38)/1000000","v":92.899773665942604},{"$f":"X403+(HF_ACIL!X138+Capex_On_off!X38)/1000000","v":88.839923345454764},{"$f":"Y403+(HF_ACIL!Y138+Capex_On_off!Y38)/1000000","v":91.408893185603901},{"$f":"Z403+(HF_ACIL!Z138+Capex_On_off!Z38)/1000000","v":91.906580755324086},{"$f":"AA403+(HF_ACIL!AA138+Capex_On_off!AA38)/1000000","v":93.381446196263767},{"$f":"AB403+(HF_ACIL!AB138+Capex_On_off!AB38)/1000000","v":70.501987406314228},{"$f":"AC403+(HF_ACIL!AC138+Capex_On_off!AC38)/1000000","v":70.588378011792983},{"$f":"AD403+(HF_ACIL!AD138+Capex_On_off!AD38)/1000000","v":70.675516021317705},{"$f":"AE403+(HF_ACIL!AE138+Capex_On_off!AE38)/1000000","v":70.763408141484859},{"$f":"AF403+(HF_ACIL!AF138+Capex_On_off!AF38)/1000000","v":70.852061139070528},{"$f":"AG403+(HF_ACIL!AG138+Capex_On_off!AG38)/1000000","v":70.941481841570322},{"$f":"AH403+(HF_ACIL!AH138+Capex_On_off!AH38)/1000000","v":71.031677137744225},{"$f":"AI403+(HF_ACIL!AI138+Capex_On_off!AI38)/1000000","v":71.122653978166355},{"$f":"AJ403+(HF_ACIL!AJ138+Capex_On_off!AJ38)/1000000","v":71.214419375779656},{"$f":"AK403+(HF_ACIL!AK138+Capex_On_off!AK38)/1000000","v":71.306980406455523},{"$f":"AL403+(HF_ACIL!AL138+Capex_On_off!AL38)/1000000","v":44.767786638252659},{"$f":"AM403+(HF_ACIL!AM138+Capex_On_off!AM38)/1000000","v":44.846762086813989},{"$f":"AN403+(HF_ACIL!AN138+Capex_On_off!AN38)/1000000","v":44.926305205022175},{"$f":"AO403+(HF_ACIL!AO138+Capex_On_off!AO38)/1000000","v":45.006420239817352},{"$f":"AP403+(HF_ACIL!AP138+Capex_On_off!AP38)/1000000","v":45.087111469912557},{"$f":"AQ403+(HF_ACIL!AQ138+Capex_On_off!AQ38)/1000000","v":45.168383206031457},{"$f":"AR403+(HF_ACIL!AR138+Capex_On_off!AR38)/1000000","v":45.250239791147713},{"$f":"AS403+(HF_ACIL!AS138+Capex_On_off!AS38)/1000000","v":45.332685600726471},{"$f":"AT403+(HF_ACIL!AT138+Capex_On_off!AT38)/1000000","v":45.415725042967139},{"$f":"AU403+(HF_ACIL!AU138+Capex_On_off!AU38)/1000000","v":45.499362559048535},{"$f":"AV403+(HF_ACIL!AV138+Capex_On_off!AV38)/1000000","v":45.583602623375498},{"$f":"AW403+(HF_ACIL!AW138+Capex_On_off!AW38)/1000000","v":45.668449743827473},{"$f":"AX403+(HF_ACIL!AX138+Capex_On_off!AX38)/1000000","v":27.626950347240154},{"$f":"AY403+(HF_ACIL!AY138+Capex_On_off!AY38)/1000000","v":27.626950347240154},{"$f":"AZ403+(HF_ACIL!AZ138+Capex_On_off!AZ38)/1000000","v":27.626950347240154},{"$f":"BA403+(HF_ACIL!BA138+Capex_On_off!BA38)/1000000","v":27.626950347240154},{"$f":"BB403+(HF_ACIL!BB138+Capex_On_off!BB38)/1000000","v":27.626950347240154},{"$f":"BC403+(HF_ACIL!BC138+Capex_On_off!BC38)/1000000","v":27.626950347240154},{"$f":"BD403+(HF_ACIL!BD138+Capex_On_off!BD38)/1000000","v":27.626950347240154},{"$f":"BE403+(HF_ACIL!BE138+Capex_On_off!BE38)/1000000","v":27.626950347240154},{"$f":"BF403+(HF_ACIL!BF138+Capex_On_off!BF38)/1000000","v":27.626950347240154},{"$f":"BG403+(HF_ACIL!BG138+Capex_On_off!BG38)/1000000","v":27.626950347240154},{"$f":"BH403+(HF_ACIL!BH138+Capex_On_off!BH38)/1000000","v":27.626950347240154},{"$f":"BI403+(HF_ACIL!BI138+Capex_On_off!BI38)/1000000","v":27.626950347240154},{"$f":"BJ403+(HF_ACIL!BJ138+Capex_On_off!BJ38)/1000000","v":27.626950347240154},{"$f":"BK403+(HF_ACIL!BK138+Capex_On_off!BK38)/1000000","v":27.626950347240154},{"$f":"BL403+(HF_ACIL!BL138+Capex_On_off!BL38)/1000000","v":27.626950347240154}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I404","v":0},{"$f":"J404","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T404+(HF_ACIL!T139+Capex_On_off!T39)/1000000","v":0},{"$f":"U404+(HF_ACIL!U139+Capex_On_off!U39)/1000000","v":0},{"$f":"V404+(HF_ACIL!V139+Capex_On_off!V39)/1000000","v":0},{"$f":"W404+(HF_ACIL!W139+Capex_On_off!W39)/1000000","v":0},{"$f":"X404+(HF_ACIL!X139+Capex_On_off!X39)/1000000","v":0},{"$f":"Y404+(HF_ACIL!Y139+Capex_On_off!Y39)/1000000","v":0},{"$f":"Z404+(HF_ACIL!Z139+Capex_On_off!Z39)/1000000","v":0},{"$f":"AA404+(HF_ACIL!AA139+Capex_On_off!AA39)/1000000","v":0},{"$f":"AB404+(HF_ACIL!AB139+Capex_On_off!AB39)/1000000","v":0},{"$f":"AC404+(HF_ACIL!AC139+Capex_On_off!AC39)/1000000","v":0},{"$f":"AD404+(HF_ACIL!AD139+Capex_On_off!AD39)/1000000","v":0},{"$f":"AE404+(HF_ACIL!AE139+Capex_On_off!AE39)/1000000","v":0},{"$f":"AF404+(HF_ACIL!AF139+Capex_On_off!AF39)/1000000","v":0},{"$f":"AG404+(HF_ACIL!AG139+Capex_On_off!AG39)/1000000","v":0},{"$f":"AH404+(HF_ACIL!AH139+Capex_On_off!AH39)/1000000","v":0},{"$f":"AI404+(HF_ACIL!AI139+Capex_On_off!AI39)/1000000","v":0},{"$f":"AJ404+(HF_ACIL!AJ139+Capex_On_off!AJ39)/1000000","v":0},{"$f":"AK404+(HF_ACIL!AK139+Capex_On_off!AK39)/1000000","v":0},{"$f":"AL404+(HF_ACIL!AL139+Capex_On_off!AL39)/1000000","v":0},{"$f":"AM404+(HF_ACIL!AM139+Capex_On_off!AM39)/1000000","v":0},{"$f":"AN404+(HF_ACIL!AN139+Capex_On_off!AN39)/1000000","v":0},{"$f":"AO404+(HF_ACIL!AO139+Capex_On_off!AO39)/1000000","v":0},{"$f":"AP404+(HF_ACIL!AP139+Capex_On_off!AP39)/1000000","v":0},{"$f":"AQ404+(HF_ACIL!AQ139+Capex_On_off!AQ39)/1000000","v":0},{"$f":"AR404+(HF_ACIL!AR139+Capex_On_off!AR39)/1000000","v":0},{"$f":"AS404+(HF_ACIL!AS139+Capex_On_off!AS39)/1000000","v":0},{"$f":"AT404+(HF_ACIL!AT139+Capex_On_off!AT39)/1000000","v":0},{"$f":"AU404+(HF_ACIL!AU139+Capex_On_off!AU39)/1000000","v":0},{"$f":"AV404+(HF_ACIL!AV139+Capex_On_off!AV39)/1000000","v":0},{"$f":"AW404+(HF_ACIL!AW139+Capex_On_off!AW39)/1000000","v":0},{"$f":"AX404+(HF_ACIL!AX139+Capex_On_off!AX39)/1000000","v":0},{"$f":"AY404+(HF_ACIL!AY139+Capex_On_off!AY39)/1000000","v":0},{"$f":"AZ404+(HF_ACIL!AZ139+Capex_On_off!AZ39)/1000000","v":0},{"$f":"BA404+(HF_ACIL!BA139+Capex_On_off!BA39)/1000000","v":0},{"$f":"BB404+(HF_ACIL!BB139+Capex_On_off!BB39)/1000000","v":0},{"$f":"BC404+(HF_ACIL!BC139+Capex_On_off!BC39)/1000000","v":0},{"$f":"BD404+(HF_ACIL!BD139+Capex_On_off!BD39)/1000000","v":0},{"$f":"BE404+(HF_ACIL!BE139+Capex_On_off!BE39)/1000000","v":0},{"$f":"BF404+(HF_ACIL!BF139+Capex_On_off!BF39)/1000000","v":0},{"$f":"BG404+(HF_ACIL!BG139+Capex_On_off!BG39)/1000000","v":0},{"$f":"BH404+(HF_ACIL!BH139+Capex_On_off!BH39)/1000000","v":0},{"$f":"BI404+(HF_ACIL!BI139+Capex_On_off!BI39)/1000000","v":0},{"$f":"BJ404+(HF_ACIL!BJ139+Capex_On_off!BJ39)/1000000","v":0},{"$f":"BK404+(HF_ACIL!BK139+Capex_On_off!BK39)/1000000","v":0},{"$f":"BL404+(HF_ACIL!BL139+Capex_On_off!BL39)/1000000","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,{"$f":"I405","v":0.57037494267642053},{"$f":"J405","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,2.9970893550516928,2.4910294701473767,2.4671016850725573,2.4930140178667544,2.4997437103420461,{"$f":"T405+(HF_ACIL!T140+Capex_On_off!T40)/1000000","v":2.1676851527836147},{"$f":"U405+(HF_ACIL!U140+Capex_On_off!U40)/1000000","v":4.5617700364209934},{"$f":"V405+(HF_ACIL!V140+Capex_On_off!V40)/1000000","v":9.591396535349034},{"$f":"W405+(HF_ACIL!W140+Capex_On_off!W40)/1000000","v":10.063262019529999},{"$f":"X405+(HF_ACIL!X140+Capex_On_off!X40)/1000000","v":10.015457554126296},{"$f":"Y405+(HF_ACIL!Y140+Capex_On_off!Y40)/1000000","v":10.058217431447851},{"$f":"Z405+(HF_ACIL!Z140+Capex_On_off!Z40)/1000000","v":10.065948113855342},{"$f":"AA405+(HF_ACIL!AA140+Capex_On_off!AA40)/1000000","v":10.08625566684373},{"$f":"AB405+(HF_ACIL!AB140+Capex_On_off!AB40)/1000000","v":10.074568828880857},{"$f":"AC405+(HF_ACIL!AC140+Capex_On_off!AC40)/1000000","v":10.078640103197847},{"$f":"AD405+(HF_ACIL!AD140+Capex_On_off!AD40)/1000000","v":10.081771248975164},{"$f":"AE405+(HF_ACIL!AE140+Capex_On_off!AE40)/1000000","v":10.080251726449864},{"$f":"AF405+(HF_ACIL!AF140+Capex_On_off!AF40)/1000000","v":10.08216268676312},{"$f":"AG405+(HF_ACIL!AG140+Capex_On_off!AG40)/1000000","v":10.083353691911846},{"$f":"AH405+(HF_ACIL!AH140+Capex_On_off!AH40)/1000000","v":10.083898134362617},{"$f":"AI405+(HF_ACIL!AI140+Capex_On_off!AI40)/1000000","v":10.085130717337206},{"$f":"AJ405+(HF_ACIL!AJ140+Capex_On_off!AJ40)/1000000","v":10.08613732809641},{"$f":"AK405+(HF_ACIL!AK140+Capex_On_off!AK40)/1000000","v":10.087082629001237},{"$f":"AL405+(HF_ACIL!AL140+Capex_On_off!AL40)/1000000","v":10.088078468295302},{"$f":"AM405+(HF_ACIL!AM140+Capex_On_off!AM40)/1000000","v":10.088939142933892},{"$f":"AN405+(HF_ACIL!AN140+Capex_On_off!AN40)/1000000","v":10.089804379616034},{"$f":"AO405+(HF_ACIL!AO140+Capex_On_off!AO40)/1000000","v":10.090697019328871},{"$f":"AP405+(HF_ACIL!AP140+Capex_On_off!AP40)/1000000","v":10.091582499133544},{"$f":"AQ405+(HF_ACIL!AQ140+Capex_On_off!AQ40)/1000000","v":10.092476341812425},{"$f":"AR405+(HF_ACIL!AR140+Capex_On_off!AR40)/1000000","v":10.093379815015957},{"$f":"AS405+(HF_ACIL!AS140+Capex_On_off!AS40)/1000000","v":10.094286995287623},{"$f":"AT405+(HF_ACIL!AT140+Capex_On_off!AT40)/1000000","v":10.095201505670353},{"$f":"AU405+(HF_ACIL!AU140+Capex_On_off!AU40)/1000000","v":10.096123002632627},{"$f":"AV405+(HF_ACIL!AV140+Capex_On_off!AV40)/1000000","v":10.097050605587679},{"$f":"AW405+(HF_ACIL!AW140+Capex_On_off!AW40)/1000000","v":10.097985114910784},{"$f":"AX405+(HF_ACIL!AX140+Capex_On_off!AX40)/1000000","v":2.5895956476960853},{"$f":"AY405+(HF_ACIL!AY140+Capex_On_off!AY40)/1000000","v":2.5895956476960853},{"$f":"AZ405+(HF_ACIL!AZ140+Capex_On_off!AZ40)/1000000","v":2.5895956476960853},{"$f":"BA405+(HF_ACIL!BA140+Capex_On_off!BA40)/1000000","v":2.5895956476960853},{"$f":"BB405+(HF_ACIL!BB140+Capex_On_off!BB40)/1000000","v":2.5895956476960853},{"$f":"BC405+(HF_ACIL!BC140+Capex_On_off!BC40)/1000000","v":2.5895956476960853},{"$f":"BD405+(HF_ACIL!BD140+Capex_On_off!BD40)/1000000","v":2.5895956476960853},{"$f":"BE405+(HF_ACIL!BE140+Capex_On_off!BE40)/1000000","v":2.5895956476960853},{"$f":"BF405+(HF_ACIL!BF140+Capex_On_off!BF40)/1000000","v":2.5895956476960853},{"$f":"BG405+(HF_ACIL!BG140+Capex_On_off!BG40)/1000000","v":2.5895956476960853},{"$f":"BH405+(HF_ACIL!BH140+Capex_On_off!BH40)/1000000","v":2.5895956476960853},{"$f":"BI405+(HF_ACIL!BI140+Capex_On_off!BI40)/1000000","v":2.5895956476960853},{"$f":"BJ405+(HF_ACIL!BJ140+Capex_On_off!BJ40)/1000000","v":2.5895956476960853},{"$f":"BK405+(HF_ACIL!BK140+Capex_On_off!BK40)/1000000","v":2.5895956476960853},{"$f":"BL405+(HF_ACIL!BL140+Capex_On_off!BL40)/1000000","v":2.5895956476960853}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,{"$f":"I406","v":0.18239409876075735},{"$f":"J406","v":8.3258675656996586E-2},0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0.79608078610341126,1.3333643804697126,1.938901717488877,3.0855545134558433,2.4743845572966969,{"$f":"T406+(HF_ACIL!T141+Capex_On_off!T41)/1000000","v":1.8546424626727063},{"$f":"U406+(HF_ACIL!U141+Capex_On_off!U41)/1000000","v":1.8818636036606071},{"$f":"V406+(HF_ACIL!V141+Capex_On_off!V41)/1000000","v":1.7570804557030291},{"$f":"W406+(HF_ACIL!W141+Capex_On_off!W41)/1000000","v":1.9256571909629081},{"$f":"X406+(HF_ACIL!X141+Capex_On_off!X41)/1000000","v":1.9256571909629081},{"$f":"Y406+(HF_ACIL!Y141+Capex_On_off!Y41)/1000000","v":1.9060017874928341},{"$f":"Z406+(HF_ACIL!Z141+Capex_On_off!Z41)/1000000","v":1.9256571909629081},{"$f":"AA406+(HF_ACIL!AA141+Capex_On_off!AA41)/1000000","v":1.7650753891311406},{"$f":"AB406+(HF_ACIL!AB141+Capex_On_off!AB41)/1000000","v":1.8655781225289609},{"$f":"AC406+(HF_ACIL!AC141+Capex_On_off!AC41)/1000000","v":1.8521035675410031},{"$f":"AD406+(HF_ACIL!AD141+Capex_On_off!AD41)/1000000","v":1.8276064512842636},{"$f":"AE406+(HF_ACIL!AE141+Capex_On_off!AE41)/1000000","v":1.8484644750392913},{"$f":"AF406+(HF_ACIL!AF141+Capex_On_off!AF41)/1000000","v":1.8427039072179014},{"$f":"AG406+(HF_ACIL!AG141+Capex_On_off!AG41)/1000000","v":1.8396332618704208},{"$f":"AH406+(HF_ACIL!AH141+Capex_On_off!AH41)/1000000","v":1.8436281582385683},{"$f":"AI406+(HF_ACIL!AI141+Capex_On_off!AI41)/1000000","v":1.8420296996800287},{"$f":"AJ406+(HF_ACIL!AJ141+Capex_On_off!AJ41)/1000000","v":1.8416943773507848},{"$f":"AK406+(HF_ACIL!AK141+Capex_On_off!AK41)/1000000","v":1.8425052257833705},{"$f":"AL406+(HF_ACIL!AL141+Capex_On_off!AL41)/1000000","v":1.8420144704219983},{"$f":"AM406+(HF_ACIL!AM141+Capex_On_off!AM41)/1000000","v":1.8421613417095108},{"$f":"AN406+(HF_ACIL!AN141+Capex_On_off!AN41)/1000000","v":1.8422753842030553},{"$f":"AO406+(HF_ACIL!AO141+Capex_On_off!AO41)/1000000","v":1.8422127852071661},{"$f":"AP406+(HF_ACIL!AP141+Capex_On_off!AP41)/1000000","v":1.8422514634707374},{"$f":"AQ406+(HF_ACIL!AQ141+Capex_On_off!AQ41)/1000000","v":1.8422884188905722},{"$f":"AR406+(HF_ACIL!AR141+Capex_On_off!AR41)/1000000","v":1.8422925594531134},{"$f":"AS406+(HF_ACIL!AS141+Capex_On_off!AS41)/1000000","v":1.8423189438569278},{"$f":"AT406+(HF_ACIL!AT141+Capex_On_off!AT41)/1000000","v":1.8423412276511588},{"$f":"AU406+(HF_ACIL!AU141+Capex_On_off!AU41)/1000000","v":1.8423586182698475},{"$f":"AV406+(HF_ACIL!AV141+Capex_On_off!AV41)/1000000","v":1.8423804229636815},{"$f":"AW406+(HF_ACIL!AW141+Capex_On_off!AW41)/1000000","v":1.8424006985014971},{"$f":"AX406+(HF_ACIL!AX141+Capex_On_off!AX41)/1000000","v":1.9256571909629081},{"$f":"AY406+(HF_ACIL!AY141+Capex_On_off!AY41)/1000000","v":1.9256571909629081},{"$f":"AZ406+(HF_ACIL!AZ141+Capex_On_off!AZ41)/1000000","v":1.9256571909629081},{"$f":"BA406+(HF_ACIL!BA141+Capex_On_off!BA41)/1000000","v":1.9256571909629081},{"$f":"BB406+(HF_ACIL!BB141+Capex_On_off!BB41)/1000000","v":1.9256571909629081},{"$f":"BC406+(HF_ACIL!BC141+Capex_On_off!BC41)/1000000","v":1.9256571909629081},{"$f":"BD406+(HF_ACIL!BD141+Capex_On_off!BD41)/1000000","v":1.9256571909629081},{"$f":"BE406+(HF_ACIL!BE141+Capex_On_off!BE41)/1000000","v":1.9256571909629081},{"$f":"BF406+(HF_ACIL!BF141+Capex_On_off!BF41)/1000000","v":1.9256571909629081},{"$f":"BG406+(HF_ACIL!BG141+Capex_On_off!BG41)/1000000","v":1.9256571909629081},{"$f":"BH406+(HF_ACIL!BH141+Capex_On_off!BH41)/1000000","v":1.9256571909629081},{"$f":"BI406+(HF_ACIL!BI141+Capex_On_off!BI41)/1000000","v":1.9256571909629081},{"$f":"BJ406+(HF_ACIL!BJ141+Capex_On_off!BJ41)/1000000","v":1.9256571909629081},{"$f":"BK406+(HF_ACIL!BK141+Capex_On_off!BK41)/1000000","v":1.9256571909629081},{"$f":"BL406+(HF_ACIL!BL141+Capex_On_off!BL41)/1000000","v":1.9256571909629081}]
[null,"Buildings","$m real 2023",null,null,null,null,null,{"$f":"I407","v":1.8605126251141937},{"$f":"J407","v":0.38357939753412978},0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,1.7317354520690018,3.4876141283332949,0.45918673721512432,0.44126475813000737,0.47161750099995148,{"$f":"T407+(HF_ACIL!T142+Capex_On_off!T42)/1000000","v":1.318283715349476},{"$f":"U407+(HF_ACIL!U142+Capex_On_off!U42)/1000000","v":0},{"$f":"V407+(HF_ACIL!V142+Capex_On_off!V42)/1000000","v":0},{"$f":"W407+(HF_ACIL!W142+Capex_On_off!W42)/1000000","v":0},{"$f":"X407+(HF_ACIL!X142+Capex_On_off!X42)/1000000","v":0},{"$f":"Y407+(HF_ACIL!Y142+Capex_On_off!Y42)/1000000","v":0},{"$f":"Z407+(HF_ACIL!Z142+Capex_On_off!Z42)/1000000","v":0},{"$f":"AA407+(HF_ACIL!AA142+Capex_On_off!AA42)/1000000","v":0},{"$f":"AB407+(HF_ACIL!AB142+Capex_On_off!AB42)/1000000","v":0},{"$f":"AC407+(HF_ACIL!AC142+Capex_On_off!AC42)/1000000","v":0},{"$f":"AD407+(HF_ACIL!AD142+Capex_On_off!AD42)/1000000","v":1.318283715349476},{"$f":"AE407+(HF_ACIL!AE142+Capex_On_off!AE42)/1000000","v":0},{"$f":"AF407+(HF_ACIL!AF142+Capex_On_off!AF42)/1000000","v":0},{"$f":"AG407+(HF_ACIL!AG142+Capex_On_off!AG42)/1000000","v":0},{"$f":"AH407+(HF_ACIL!AH142+Capex_On_off!AH42)/1000000","v":0},{"$f":"AI407+(HF_ACIL!AI142+Capex_On_off!AI42)/1000000","v":0},{"$f":"AJ407+(HF_ACIL!AJ142+Capex_On_off!AJ42)/1000000","v":0},{"$f":"AK407+(HF_ACIL!AK142+Capex_On_off!AK42)/1000000","v":0},{"$f":"AL407+(HF_ACIL!AL142+Capex_On_off!AL42)/1000000","v":0},{"$f":"AM407+(HF_ACIL!AM142+Capex_On_off!AM42)/1000000","v":0},{"$f":"AN407+(HF_ACIL!AN142+Capex_On_off!AN42)/1000000","v":1.318283715349476},{"$f":"AO407+(HF_ACIL!AO142+Capex_On_off!AO42)/1000000","v":0},{"$f":"AP407+(HF_ACIL!AP142+Capex_On_off!AP42)/1000000","v":0},{"$f":"AQ407+(HF_ACIL!AQ142+Capex_On_off!AQ42)/1000000","v":0},{"$f":"AR407+(HF_ACIL!AR142+Capex_On_off!AR42)/1000000","v":0},{"$f":"AS407+(HF_ACIL!AS142+Capex_On_off!AS42)/1000000","v":0},{"$f":"AT407+(HF_ACIL!AT142+Capex_On_off!AT42)/1000000","v":0},{"$f":"AU407+(HF_ACIL!AU142+Capex_On_off!AU42)/1000000","v":0},{"$f":"AV407+(HF_ACIL!AV142+Capex_On_off!AV42)/1000000","v":0},{"$f":"AW407+(HF_ACIL!AW142+Capex_On_off!AW42)/1000000","v":0},{"$f":"AX407+(HF_ACIL!AX142+Capex_On_off!AX42)/1000000","v":1.318283715349476},{"$f":"AY407+(HF_ACIL!AY142+Capex_On_off!AY42)/1000000","v":0},{"$f":"AZ407+(HF_ACIL!AZ142+Capex_On_off!AZ42)/1000000","v":0},{"$f":"BA407+(HF_ACIL!BA142+Capex_On_off!BA42)/1000000","v":0},{"$f":"BB407+(HF_ACIL!BB142+Capex_On_off!BB42)/1000000","v":0},{"$f":"BC407+(HF_ACIL!BC142+Capex_On_off!BC42)/1000000","v":0},{"$f":"BD407+(HF_ACIL!BD142+Capex_On_off!BD42)/1000000","v":0},{"$f":"BE407+(HF_ACIL!BE142+Capex_On_off!BE42)/1000000","v":0},{"$f":"BF407+(HF_ACIL!BF142+Capex_On_off!BF42)/1000000","v":0},{"$f":"BG407+(HF_ACIL!BG142+Capex_On_off!BG42)/1000000","v":0},{"$f":"BH407+(HF_ACIL!BH142+Capex_On_off!BH42)/1000000","v":1.318283715349476},{"$f":"BI407+(HF_ACIL!BI142+Capex_On_off!BI42)/1000000","v":0},{"$f":"BJ407+(HF_ACIL!BJ142+Capex_On_off!BJ42)/1000000","v":0},{"$f":"BK407+(HF_ACIL!BK142+Capex_On_off!BK42)/1000000","v":0},{"$f":"BL407+(HF_ACIL!BL142+Capex_On_off!BL42)/1000000","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,{"$f":"I408","v":34.087352441267676},{"$f":"J408","v":24.895397192354512},27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.029250679118935,30.545102925532909,31.286411442965314,32.411977355492859,32.55649055365177,{"$f":"T408+(HF_ACIL!T143+Capex_On_off!T43)/1000000","v":29.211189543944293},{"$f":"U408+(HF_ACIL!U143+Capex_On_off!U43)/1000000","v":30.001312300668296},{"$f":"V408+(HF_ACIL!V143+Capex_On_off!V43)/1000000","v":32.766421218738621},{"$f":"W408+(HF_ACIL!W143+Capex_On_off!W43)/1000000","v":31.865509713341115},{"$f":"X408+(HF_ACIL!X143+Capex_On_off!X43)/1000000","v":29.939783790522512},{"$f":"Y408+(HF_ACIL!Y143+Capex_On_off!Y43)/1000000","v":31.724929892159061},{"$f":"Z408+(HF_ACIL!Z143+Capex_On_off!Z43)/1000000","v":32.083849244680998},{"$f":"AA408+(HF_ACIL!AA143+Capex_On_off!AA43)/1000000","v":32.931686104598512},{"$f":"AB408+(HF_ACIL!AB143+Capex_On_off!AB43)/1000000","v":34.110177158382434},{"$f":"AC408+(HF_ACIL!AC143+Capex_On_off!AC43)/1000000","v":35.915426003056908},{"$f":"AD408+(HF_ACIL!AD143+Capex_On_off!AD43)/1000000","v":36.194847415382569},{"$f":"AE408+(HF_ACIL!AE143+Capex_On_off!AE43)/1000000","v":36.284918498723798},{"$f":"AF408+(HF_ACIL!AF143+Capex_On_off!AF43)/1000000","v":36.521201282311253},{"$f":"AG408+(HF_ACIL!AG143+Capex_On_off!AG43)/1000000","v":36.726254001622635},{"$f":"AH408+(HF_ACIL!AH143+Capex_On_off!AH43)/1000000","v":36.906548740219044},{"$f":"AI408+(HF_ACIL!AI143+Capex_On_off!AI43)/1000000","v":37.116949849140951},{"$f":"AJ408+(HF_ACIL!AJ143+Capex_On_off!AJ43)/1000000","v":37.318755789548916},{"$f":"AK408+(HF_ACIL!AK143+Capex_On_off!AK43)/1000000","v":37.519511767359333},{"$f":"AL408+(HF_ACIL!AL143+Capex_On_off!AL43)/1000000","v":38.608282283034285},{"$f":"AM408+(HF_ACIL!AM143+Capex_On_off!AM43)/1000000","v":39.666565735633334},{"$f":"AN408+(HF_ACIL!AN143+Capex_On_off!AN43)/1000000","v":39.841276435804154},{"$f":"AO408+(HF_ACIL!AO143+Capex_On_off!AO43)/1000000","v":40.018036043433064},{"$f":"AP408+(HF_ACIL!AP143+Capex_On_off!AP43)/1000000","v":40.195411532096294},{"$f":"AQ408+(HF_ACIL!AQ143+Capex_On_off!AQ43)/1000000","v":40.374078121401269},{"$f":"AR408+(HF_ACIL!AR143+Capex_On_off!AR43)/1000000","v":40.554083085824224},{"$f":"AS408+(HF_ACIL!AS143+Capex_On_off!AS43)/1000000","v":40.73518970674958},{"$f":"AT408+(HF_ACIL!AT143+Capex_On_off!AT43)/1000000","v":40.917560036074519},{"$f":"AU408+(HF_ACIL!AU143+Capex_On_off!AU43)/1000000","v":41.101185071016644},{"$f":"AV408+(HF_ACIL!AV143+Capex_On_off!AV43)/1000000","v":41.286037050950867},{"$f":"AW408+(HF_ACIL!AW143+Capex_On_off!AW43)/1000000","v":41.472157869160171},{"$f":"AX408+(HF_ACIL!AX143+Capex_On_off!AX43)/1000000","v":7.7087486878599059},{"$f":"AY408+(HF_ACIL!AY143+Capex_On_off!AY43)/1000000","v":7.7087486878599059},{"$f":"AZ408+(HF_ACIL!AZ143+Capex_On_off!AZ43)/1000000","v":7.7087486878599059},{"$f":"BA408+(HF_ACIL!BA143+Capex_On_off!BA43)/1000000","v":7.7087486878599059},{"$f":"BB408+(HF_ACIL!BB143+Capex_On_off!BB43)/1000000","v":7.7087486878599059},{"$f":"BC408+(HF_ACIL!BC143+Capex_On_off!BC43)/1000000","v":7.7087486878599059},{"$f":"BD408+(HF_ACIL!BD143+Capex_On_off!BD43)/1000000","v":7.7087486878599059},{"$f":"BE408+(HF_ACIL!BE143+Capex_On_off!BE43)/1000000","v":7.7087486878599059},{"$f":"BF408+(HF_ACIL!BF143+Capex_On_off!BF43)/1000000","v":7.7087486878599059},{"$f":"BG408+(HF_ACIL!BG143+Capex_On_off!BG43)/1000000","v":7.7087486878599059},{"$f":"BH408+(HF_ACIL!BH143+Capex_On_off!BH43)/1000000","v":7.7087486878599059},{"$f":"BI408+(HF_ACIL!BI143+Capex_On_off!BI43)/1000000","v":7.7087486878599059},{"$f":"BJ408+(HF_ACIL!BJ143+Capex_On_off!BJ43)/1000000","v":7.7087486878599059},{"$f":"BK408+(HF_ACIL!BK143+Capex_On_off!BK43)/1000000","v":7.7087486878599059},{"$f":"BL408+(HF_ACIL!BL143+Capex_On_off!BL43)/1000000","v":7.7087486878599059}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,{"$f":"I409","v":0.68052110026310131},{"$f":"J409","v":1.0747880184042917},0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,0.98914622436431632,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376601,{"$f":"T409+(HF_ACIL!T144+Capex_On_off!T44)/1000000","v":4.3222503918855599},{"$f":"U409+(HF_ACIL!U144+Capex_On_off!U44)/1000000","v":4.391660473035051},{"$f":"V409+(HF_ACIL!V144+Capex_On_off!V44)/1000000","v":4.5507612523079235},{"$f":"W409+(HF_ACIL!W144+Capex_On_off!W44)/1000000","v":4.4937599259684458},{"$f":"X409+(HF_ACIL!X144+Capex_On_off!X44)/1000000","v":4.3914858999490107},{"$f":"Y409+(HF_ACIL!Y144+Capex_On_off!Y44)/1000000","v":4.483306981227198},{"$f":"Z409+(HF_ACIL!Z144+Capex_On_off!Z44)/1000000","v":4.5010652575430994},{"$f":"AA409+(HF_ACIL!AA144+Capex_On_off!AA44)/1000000","v":4.545344075621836},{"$f":"AB409+(HF_ACIL!AB144+Capex_On_off!AB44)/1000000","v":4.0473730308436586},{"$f":"AC409+(HF_ACIL!AC144+Capex_On_off!AC44)/1000000","v":4.0526608092180947},{"$f":"AD409+(HF_ACIL!AD144+Capex_On_off!AD44)/1000000","v":4.5345021097096767},{"$f":"AE409+(HF_ACIL!AE144+Capex_On_off!AE44)/1000000","v":4.5317952904080858},{"$f":"AF409+(HF_ACIL!AF144+Capex_On_off!AF44)/1000000","v":4.0536186687314419},{"$f":"AG409+(HF_ACIL!AG144+Capex_On_off!AG44)/1000000","v":4.5350746967983362},{"$f":"AH409+(HF_ACIL!AH144+Capex_On_off!AH44)/1000000","v":4.5343412691874185},{"$f":"AI409+(HF_ACIL!AI144+Capex_On_off!AI44)/1000000","v":4.5361262049709987},{"$f":"AJ409+(HF_ACIL!AJ144+Capex_On_off!AJ44)/1000000","v":4.0535765556271226},{"$f":"AK409+(HF_ACIL!AK144+Capex_On_off!AK44)/1000000","v":4.5374081079284068},{"$f":"AL409+(HF_ACIL!AL144+Capex_On_off!AL44)/1000000","v":4.0535399095403974},{"$f":"AM409+(HF_ACIL!AM144+Capex_On_off!AM44)/1000000","v":4.5384939007019085},{"$f":"AN409+(HF_ACIL!AN144+Capex_On_off!AN44)/1000000","v":4.5384664708891354},{"$f":"AO409+(HF_ACIL!AO144+Capex_On_off!AO44)/1000000","v":4.5394936195093702},{"$f":"AP409+(HF_ACIL!AP144+Capex_On_off!AP44)/1000000","v":4.5405010188436625},{"$f":"AQ409+(HF_ACIL!AQ144+Capex_On_off!AQ44)/1000000","v":4.541514433131562},{"$f":"AR409+(HF_ACIL!AR144+Capex_On_off!AR44)/1000000","v":4.5425356043857077},{"$f":"AS409+(HF_ACIL!AS144+Capex_On_off!AS44)/1000000","v":4.5435548261749954},{"$f":"AT409+(HF_ACIL!AT144+Capex_On_off!AT44)/1000000","v":4.5445780334904455},{"$f":"AU409+(HF_ACIL!AU144+Capex_On_off!AU44)/1000000","v":4.5456045516037271},{"$f":"AV409+(HF_ACIL!AV144+Capex_On_off!AV44)/1000000","v":4.5466329002364656},{"$f":"AW409+(HF_ACIL!AW144+Capex_On_off!AW44)/1000000","v":4.5476643411916111},{"$f":"AX409+(HF_ACIL!AX144+Capex_On_off!AX44)/1000000","v":0.93920127023587607},{"$f":"AY409+(HF_ACIL!AY144+Capex_On_off!AY44)/1000000","v":0.93920127023587607},{"$f":"AZ409+(HF_ACIL!AZ144+Capex_On_off!AZ44)/1000000","v":0.93920127023587607},{"$f":"BA409+(HF_ACIL!BA144+Capex_On_off!BA44)/1000000","v":0.93920127023587607},{"$f":"BB409+(HF_ACIL!BB144+Capex_On_off!BB44)/1000000","v":0.93920127023587607},{"$f":"BC409+(HF_ACIL!BC144+Capex_On_off!BC44)/1000000","v":0.93920127023587607},{"$f":"BD409+(HF_ACIL!BD144+Capex_On_off!BD44)/1000000","v":0.93920127023587607},{"$f":"BE409+(HF_ACIL!BE144+Capex_On_off!BE44)/1000000","v":0.93920127023587607},{"$f":"BF409+(HF_ACIL!BF144+Capex_On_off!BF44)/1000000","v":0.93920127023587607},{"$f":"BG409+(HF_ACIL!BG144+Capex_On_off!BG44)/1000000","v":0.93920127023587607},{"$f":"BH409+(HF_ACIL!BH144+Capex_On_off!BH44)/1000000","v":0.93920127023587607},{"$f":"BI409+(HF_ACIL!BI144+Capex_On_off!BI44)/1000000","v":0.93920127023587607},{"$f":"BJ409+(HF_ACIL!BJ144+Capex_On_off!BJ44)/1000000","v":0.93920127023587607},{"$f":"BK409+(HF_ACIL!BK144+Capex_On_off!BK44)/1000000","v":0.93920127023587607},{"$f":"BL409+(HF_ACIL!BL144+Capex_On_off!BL44)/1000000","v":0.93920127023587607}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,{"$f":"I410","v":3.760103745412354},{"$f":"J410","v":3.2792216041935713},2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,{"$f":"O410","v":3.3959310085174854},2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429,{"$f":"T410+(HF_ACIL!T145+Capex_On_off!T45)/1000000","v":2.4696838111492125},{"$f":"U410+(HF_ACIL!U145+Capex_On_off!U45)/1000000","v":2.4696838111492125},{"$f":"V410+(HF_ACIL!V145+Capex_On_off!V45)/1000000","v":2.4696838111492125},{"$f":"W410+(HF_ACIL!W145+Capex_On_off!W45)/1000000","v":2.4696838111492125},{"$f":"X410+(HF_ACIL!X145+Capex_On_off!X45)/1000000","v":2.4696838111492125},{"$f":"Y410+(HF_ACIL!Y145+Capex_On_off!Y45)/1000000","v":2.4696838111492125},{"$f":"Z410+(HF_ACIL!Z145+Capex_On_off!Z45)/1000000","v":2.4696838111492125},{"$f":"AA410+(HF_ACIL!AA145+Capex_On_off!AA45)/1000000","v":2.4696838111492125},{"$f":"AB410+(HF_ACIL!AB145+Capex_On_off!AB45)/1000000","v":2.4696838111492125},{"$f":"AC410+(HF_ACIL!AC145+Capex_On_off!AC45)/1000000","v":2.4696838111492125},{"$f":"AD410+(HF_ACIL!AD145+Capex_On_off!AD45)/1000000","v":2.4696838111492125},{"$f":"AE410+(HF_ACIL!AE145+Capex_On_off!AE45)/1000000","v":2.4696838111492125},{"$f":"AF410+(HF_ACIL!AF145+Capex_On_off!AF45)/1000000","v":2.4696838111492125},{"$f":"AG410+(HF_ACIL!AG145+Capex_On_off!AG45)/1000000","v":2.4696838111492125},{"$f":"AH410+(HF_ACIL!AH145+Capex_On_off!AH45)/1000000","v":2.4696838111492125},{"$f":"AI410+(HF_ACIL!AI145+Capex_On_off!AI45)/1000000","v":2.4696838111492125},{"$f":"AJ410+(HF_ACIL!AJ145+Capex_On_off!AJ45)/1000000","v":2.4696838111492125},{"$f":"AK410+(HF_ACIL!AK145+Capex_On_off!AK45)/1000000","v":2.4696838111492125},{"$f":"AL410+(HF_ACIL!AL145+Capex_On_off!AL45)/1000000","v":2.4696838111492125},{"$f":"AM410+(HF_ACIL!AM145+Capex_On_off!AM45)/1000000","v":2.4696838111492125},{"$f":"AN410+(HF_ACIL!AN145+Capex_On_off!AN45)/1000000","v":2.4696838111492125},{"$f":"AO410+(HF_ACIL!AO145+Capex_On_off!AO45)/1000000","v":2.4696838111492125},{"$f":"AP410+(HF_ACIL!AP145+Capex_On_off!AP45)/1000000","v":2.4696838111492125},{"$f":"AQ410+(HF_ACIL!AQ145+Capex_On_off!AQ45)/1000000","v":2.4696838111492125},{"$f":"AR410+(HF_ACIL!AR145+Capex_On_off!AR45)/1000000","v":2.4696838111492125},{"$f":"AS410+(HF_ACIL!AS145+Capex_On_off!AS45)/1000000","v":2.4696838111492125},{"$f":"AT410+(HF_ACIL!AT145+Capex_On_off!AT45)/1000000","v":2.4696838111492125},{"$f":"AU410+(HF_ACIL!AU145+Capex_On_off!AU45)/1000000","v":2.4696838111492125},{"$f":"AV410+(HF_ACIL!AV145+Capex_On_off!AV45)/1000000","v":2.4696838111492125},{"$f":"AW410+(HF_ACIL!AW145+Capex_On_off!AW45)/1000000","v":2.4696838111492125},{"$f":"AX410+(HF_ACIL!AX145+Capex_On_off!AX45)/1000000","v":2.4696838111492125},{"$f":"AY410+(HF_ACIL!AY145+Capex_On_off!AY45)/1000000","v":2.4696838111492125},{"$f":"AZ410+(HF_ACIL!AZ145+Capex_On_off!AZ45)/1000000","v":2.4696838111492125},{"$f":"BA410+(HF_ACIL!BA145+Capex_On_off!BA45)/1000000","v":2.4696838111492125},{"$f":"BB410+(HF_ACIL!BB145+Capex_On_off!BB45)/1000000","v":2.4696838111492125},{"$f":"BC410+(HF_ACIL!BC145+Capex_On_off!BC45)/1000000","v":2.4696838111492125},{"$f":"BD410+(HF_ACIL!BD145+Capex_On_off!BD45)/1000000","v":2.4696838111492125},{"$f":"BE410+(HF_ACIL!BE145+Capex_On_off!BE45)/1000000","v":2.4696838111492125},{"$f":"BF410+(HF_ACIL!BF145+Capex_On_off!BF45)/1000000","v":2.4696838111492125},{"$f":"BG410+(HF_ACIL!BG145+Capex_On_off!BG45)/1000000","v":2.4696838111492125},{"$f":"BH410+(HF_ACIL!BH145+Capex_On_off!BH45)/1000000","v":2.4696838111492125},{"$f":"BI410+(HF_ACIL!BI145+Capex_On_off!BI45)/1000000","v":2.4696838111492125},{"$f":"BJ410+(HF_ACIL!BJ145+Capex_On_off!BJ45)/1000000","v":2.4696838111492125},{"$f":"BK410+(HF_ACIL!BK145+Capex_On_off!BK45)/1000000","v":2.4696838111492125},{"$f":"BL410+(HF_ACIL!BL145+Capex_On_off!BL45)/1000000","v":2.4696838111492125}]
[null,"Information technology","$m real 2023",null,null,null,null,null,{"$f":"I411","v":1.4089997238534306},{"$f":"J411","v":2.8479244126089096},8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,19.334976164262258,28.490454580540671,9.4144119758308236,4.7120480699752569,2.0903948503114536,{"$f":"T411+(HF_ACIL!T146+Capex_On_off!T46)/1000000","v":12.808457128184093},{"$f":"U411+(HF_ACIL!U146+Capex_On_off!U46)/1000000","v":12.808457128184093},{"$f":"V411+(HF_ACIL!V146+Capex_On_off!V46)/1000000","v":12.808457128184093},{"$f":"W411+(HF_ACIL!W146+Capex_On_off!W46)/1000000","v":12.808457128184093},{"$f":"X411+(HF_ACIL!X146+Capex_On_off!X46)/1000000","v":12.808457128184093},{"$f":"Y411+(HF_ACIL!Y146+Capex_On_off!Y46)/1000000","v":12.808457128184093},{"$f":"Z411+(HF_ACIL!Z146+Capex_On_off!Z46)/1000000","v":12.808457128184093},{"$f":"AA411+(HF_ACIL!AA146+Capex_On_off!AA46)/1000000","v":12.808457128184093},{"$f":"AB411+(HF_ACIL!AB146+Capex_On_off!AB46)/1000000","v":12.808457128184093},{"$f":"AC411+(HF_ACIL!AC146+Capex_On_off!AC46)/1000000","v":12.808457128184093},{"$f":"AD411+(HF_ACIL!AD146+Capex_On_off!AD46)/1000000","v":12.808457128184093},{"$f":"AE411+(HF_ACIL!AE146+Capex_On_off!AE46)/1000000","v":12.808457128184093},{"$f":"AF411+(HF_ACIL!AF146+Capex_On_off!AF46)/1000000","v":12.808457128184093},{"$f":"AG411+(HF_ACIL!AG146+Capex_On_off!AG46)/1000000","v":12.808457128184093},{"$f":"AH411+(HF_ACIL!AH146+Capex_On_off!AH46)/1000000","v":12.808457128184093},{"$f":"AI411+(HF_ACIL!AI146+Capex_On_off!AI46)/1000000","v":12.808457128184093},{"$f":"AJ411+(HF_ACIL!AJ146+Capex_On_off!AJ46)/1000000","v":12.808457128184093},{"$f":"AK411+(HF_ACIL!AK146+Capex_On_off!AK46)/1000000","v":12.808457128184093},{"$f":"AL411+(HF_ACIL!AL146+Capex_On_off!AL46)/1000000","v":12.808457128184093},{"$f":"AM411+(HF_ACIL!AM146+Capex_On_off!AM46)/1000000","v":12.808457128184093},{"$f":"AN411+(HF_ACIL!AN146+Capex_On_off!AN46)/1000000","v":12.808457128184093},{"$f":"AO411+(HF_ACIL!AO146+Capex_On_off!AO46)/1000000","v":12.808457128184093},{"$f":"AP411+(HF_ACIL!AP146+Capex_On_off!AP46)/1000000","v":12.808457128184093},{"$f":"AQ411+(HF_ACIL!AQ146+Capex_On_off!AQ46)/1000000","v":12.808457128184093},{"$f":"AR411+(HF_ACIL!AR146+Capex_On_off!AR46)/1000000","v":12.808457128184093},{"$f":"AS411+(HF_ACIL!AS146+Capex_On_off!AS46)/1000000","v":12.808457128184093},{"$f":"AT411+(HF_ACIL!AT146+Capex_On_off!AT46)/1000000","v":12.808457128184093},{"$f":"AU411+(HF_ACIL!AU146+Capex_On_off!AU46)/1000000","v":12.808457128184093},{"$f":"AV411+(HF_ACIL!AV146+Capex_On_off!AV46)/1000000","v":12.808457128184093},{"$f":"AW411+(HF_ACIL!AW146+Capex_On_off!AW46)/1000000","v":12.808457128184093},{"$f":"AX411+(HF_ACIL!AX146+Capex_On_off!AX46)/1000000","v":12.808457128184093},{"$f":"AY411+(HF_ACIL!AY146+Capex_On_off!AY46)/1000000","v":12.808457128184093},{"$f":"AZ411+(HF_ACIL!AZ146+Capex_On_off!AZ46)/1000000","v":12.808457128184093},{"$f":"BA411+(HF_ACIL!BA146+Capex_On_off!BA46)/1000000","v":12.808457128184093},{"$f":"BB411+(HF_ACIL!BB146+Capex_On_off!BB46)/1000000","v":12.808457128184093},{"$f":"BC411+(HF_ACIL!BC146+Capex_On_off!BC46)/1000000","v":12.808457128184093},{"$f":"BD411+(HF_ACIL!BD146+Capex_On_off!BD46)/1000000","v":12.808457128184093},{"$f":"BE411+(HF_ACIL!BE146+Capex_On_off!BE46)/1000000","v":12.808457128184093},{"$f":"BF411+(HF_ACIL!BF146+Capex_On_off!BF46)/1000000","v":12.808457128184093},{"$f":"BG411+(HF_ACIL!BG146+Capex_On_off!BG46)/1000000","v":12.808457128184093},{"$f":"BH411+(HF_ACIL!BH146+Capex_On_off!BH46)/1000000","v":12.808457128184093},{"$f":"BI411+(HF_ACIL!BI146+Capex_On_off!BI46)/1000000","v":12.808457128184093},{"$f":"BJ411+(HF_ACIL!BJ146+Capex_On_off!BJ46)/1000000","v":12.808457128184093},{"$f":"BK411+(HF_ACIL!BK146+Capex_On_off!BK46)/1000000","v":12.808457128184093},{"$f":"BL411+(HF_ACIL!BL146+Capex_On_off!BL46)/1000000","v":12.808457128184093}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,{"$f":"I412","v":0.45824300769363202},{"$f":"J412","v":0.75705607581058021},1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,1.4510129218588315,3.242891026684307,1.6586336436042757,1.5994713755760306,1.6308400469811652,{"$f":"T412+(HF_ACIL!T147+Capex_On_off!T47)/1000000","v":2.4461372500167462},{"$f":"U412+(HF_ACIL!U147+Capex_On_off!U47)/1000000","v":2.4677416555578167},{"$f":"V412+(HF_ACIL!V147+Capex_On_off!V47)/1000000","v":2.5825863221167853},{"$f":"W412+(HF_ACIL!W147+Capex_On_off!W47)/1000000","v":2.3830631672161164},{"$f":"X412+(HF_ACIL!X147+Capex_On_off!X47)/1000000","v":2.1105706382736535},{"$f":"Y412+(HF_ACIL!Y147+Capex_On_off!Y47)/1000000","v":2.3604504461813147},{"$f":"Z412+(HF_ACIL!Z147+Capex_On_off!Z47)/1000000","v":2.3871871275487369},{"$f":"AA412+(HF_ACIL!AA147+Capex_On_off!AA47)/1000000","v":2.4678209302896725},{"$f":"AB412+(HF_ACIL!AB147+Capex_On_off!AB47)/1000000","v":2.0129683775511658},{"$f":"AC412+(HF_ACIL!AC147+Capex_On_off!AC47)/1000000","v":2.0306562562039967},{"$f":"AD412+(HF_ACIL!AD147+Capex_On_off!AD47)/1000000","v":2.5839191557517882},{"$f":"AE412+(HF_ACIL!AE147+Capex_On_off!AE47)/1000000","v":2.5717373834790176},{"$f":"AF412+(HF_ACIL!AF147+Capex_On_off!AF47)/1000000","v":2.035106916120013},{"$f":"AG412+(HF_ACIL!AG147+Capex_On_off!AG47)/1000000","v":2.5824180048638752},{"$f":"AH412+(HF_ACIL!AH147+Capex_On_off!AH47)/1000000","v":2.5798442977157183},{"$f":"AI412+(HF_ACIL!AI147+Capex_On_off!AI47)/1000000","v":2.5846353636749604},{"$f":"AJ412+(HF_ACIL!AJ147+Capex_On_off!AJ47)/1000000","v":2.0351661129465524},{"$f":"AK412+(HF_ACIL!AK147+Capex_On_off!AK47)/1000000","v":2.5878439827428781},{"$f":"AL412+(HF_ACIL!AL147+Capex_On_off!AL47)/1000000","v":2.0350029180466969},{"$f":"AM412+(HF_ACIL!AM147+Capex_On_off!AM47)/1000000","v":2.6857516332660167},{"$f":"AN412+(HF_ACIL!AN147+Capex_On_off!AN47)/1000000","v":2.6858720077693317},{"$f":"AO412+(HF_ACIL!AO147+Capex_On_off!AO47)/1000000","v":2.6883538673406653},{"$f":"AP412+(HF_ACIL!AP147+Capex_On_off!AP47)/1000000","v":2.6907573477161209},{"$f":"AQ412+(HF_ACIL!AQ147+Capex_On_off!AQ47)/1000000","v":2.6931753532385678},{"$f":"AR412+(HF_ACIL!AR147+Capex_On_off!AR47)/1000000","v":2.6956185162242514},{"$f":"AS412+(HF_ACIL!AS147+Capex_On_off!AS47)/1000000","v":2.6980489657937521},{"$f":"AT412+(HF_ACIL!AT147+Capex_On_off!AT47)/1000000","v":2.7004885936983811},{"$f":"AU412+(HF_ACIL!AU147+Capex_On_off!AU47)/1000000","v":2.7029356208994813},{"$f":"AV412+(HF_ACIL!AV147+Capex_On_off!AV47)/1000000","v":2.705384131314946},{"$f":"AW412+(HF_ACIL!AW147+Capex_On_off!AW47)/1000000","v":2.7078388605365959},{"$f":"AX412+(HF_ACIL!AX147+Capex_On_off!AX47)/1000000","v":1.9165698029409217},{"$f":"AY412+(HF_ACIL!AY147+Capex_On_off!AY47)/1000000","v":1.9165698029409217},{"$f":"AZ412+(HF_ACIL!AZ147+Capex_On_off!AZ47)/1000000","v":1.9165698029409217},{"$f":"BA412+(HF_ACIL!BA147+Capex_On_off!BA47)/1000000","v":1.9165698029409217},{"$f":"BB412+(HF_ACIL!BB147+Capex_On_off!BB47)/1000000","v":1.9165698029409217},{"$f":"BC412+(HF_ACIL!BC147+Capex_On_off!BC47)/1000000","v":1.9165698029409217},{"$f":"BD412+(HF_ACIL!BD147+Capex_On_off!BD47)/1000000","v":1.9165698029409217},{"$f":"BE412+(HF_ACIL!BE147+Capex_On_off!BE47)/1000000","v":1.9165698029409217},{"$f":"BF412+(HF_ACIL!BF147+Capex_On_off!BF47)/1000000","v":1.9165698029409217},{"$f":"BG412+(HF_ACIL!BG147+Capex_On_off!BG47)/1000000","v":1.9165698029409217},{"$f":"BH412+(HF_ACIL!BH147+Capex_On_off!BH47)/1000000","v":1.9165698029409217},{"$f":"BI412+(HF_ACIL!BI147+Capex_On_off!BI47)/1000000","v":1.9165698029409217},{"$f":"BJ412+(HF_ACIL!BJ147+Capex_On_off!BJ47)/1000000","v":1.9165698029409217},{"$f":"BK412+(HF_ACIL!BK147+Capex_On_off!BK47)/1000000","v":1.9165698029409217},{"$f":"BL412+(HF_ACIL!BL147+Capex_On_off!BL47)/1000000","v":1.9165698029409217}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,{"$f":"I413","v":0},{"$f":"J413","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T413+(HF_ACIL!T148+Capex_On_off!T48)/1000000","v":0},{"$f":"U413+(HF_ACIL!U148+Capex_On_off!U48)/1000000","v":0},{"$f":"V413+(HF_ACIL!V148+Capex_On_off!V48)/1000000","v":0},{"$f":"W413+(HF_ACIL!W148+Capex_On_off!W48)/1000000","v":0},{"$f":"X413+(HF_ACIL!X148+Capex_On_off!X48)/1000000","v":0},{"$f":"Y413+(HF_ACIL!Y148+Capex_On_off!Y48)/1000000","v":0},{"$f":"Z413+(HF_ACIL!Z148+Capex_On_off!Z48)/1000000","v":0},{"$f":"AA413+(HF_ACIL!AA148+Capex_On_off!AA48)/1000000","v":0},{"$f":"AB413+(HF_ACIL!AB148+Capex_On_off!AB48)/1000000","v":0},{"$f":"AC413+(HF_ACIL!AC148+Capex_On_off!AC48)/1000000","v":0},{"$f":"AD413+(HF_ACIL!AD148+Capex_On_off!AD48)/1000000","v":0},{"$f":"AE413+(HF_ACIL!AE148+Capex_On_off!AE48)/1000000","v":0},{"$f":"AF413+(HF_ACIL!AF148+Capex_On_off!AF48)/1000000","v":0},{"$f":"AG413+(HF_ACIL!AG148+Capex_On_off!AG48)/1000000","v":0},{"$f":"AH413+(HF_ACIL!AH148+Capex_On_off!AH48)/1000000","v":0},{"$f":"AI413+(HF_ACIL!AI148+Capex_On_off!AI48)/1000000","v":0},{"$f":"AJ413+(HF_ACIL!AJ148+Capex_On_off!AJ48)/1000000","v":0},{"$f":"AK413+(HF_ACIL!AK148+Capex_On_off!AK48)/1000000","v":0},{"$f":"AL413+(HF_ACIL!AL148+Capex_On_off!AL48)/1000000","v":0},{"$f":"AM413+(HF_ACIL!AM148+Capex_On_off!AM48)/1000000","v":0},{"$f":"AN413+(HF_ACIL!AN148+Capex_On_off!AN48)/1000000","v":0},{"$f":"AO413+(HF_ACIL!AO148+Capex_On_off!AO48)/1000000","v":0},{"$f":"AP413+(HF_ACIL!AP148+Capex_On_off!AP48)/1000000","v":0},{"$f":"AQ413+(HF_ACIL!AQ148+Capex_On_off!AQ48)/1000000","v":0},{"$f":"AR413+(HF_ACIL!AR148+Capex_On_off!AR48)/1000000","v":0},{"$f":"AS413+(HF_ACIL!AS148+Capex_On_off!AS48)/1000000","v":0},{"$f":"AT413+(HF_ACIL!AT148+Capex_On_off!AT48)/1000000","v":0},{"$f":"AU413+(HF_ACIL!AU148+Capex_On_off!AU48)/1000000","v":0},{"$f":"AV413+(HF_ACIL!AV148+Capex_On_off!AV48)/1000000","v":0},{"$f":"AW413+(HF_ACIL!AW148+Capex_On_off!AW48)/1000000","v":0},{"$f":"AX413+(HF_ACIL!AX148+Capex_On_off!AX48)/1000000","v":0},{"$f":"AY413+(HF_ACIL!AY148+Capex_On_off!AY48)/1000000","v":0},{"$f":"AZ413+(HF_ACIL!AZ148+Capex_On_off!AZ48)/1000000","v":0},{"$f":"BA413+(HF_ACIL!BA148+Capex_On_off!BA48)/1000000","v":0},{"$f":"BB413+(HF_ACIL!BB148+Capex_On_off!BB48)/1000000","v":0},{"$f":"BC413+(HF_ACIL!BC148+Capex_On_off!BC48)/1000000","v":0},{"$f":"BD413+(HF_ACIL!BD148+Capex_On_off!BD48)/1000000","v":0},{"$f":"BE413+(HF_ACIL!BE148+Capex_On_off!BE48)/1000000","v":0},{"$f":"BF413+(HF_ACIL!BF148+Capex_On_off!BF48)/1000000","v":0},{"$f":"BG413+(HF_ACIL!BG148+Capex_On_off!BG48)/1000000","v":0},{"$f":"BH413+(HF_ACIL!BH148+Capex_On_off!BH48)/1000000","v":0},{"$f":"BI413+(HF_ACIL!BI148+Capex_On_off!BI48)/1000000","v":0},{"$f":"BJ413+(HF_ACIL!BJ148+Capex_On_off!BJ48)/1000000","v":0},{"$f":"BK413+(HF_ACIL!BK148+Capex_On_off!BK48)/1000000","v":0},{"$f":"BL413+(HF_ACIL!BL148+Capex_On_off!BL48)/1000000","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,{"$f":"I414","v":2.3950353042857144},{"$f":"J414","v":-1.1332763651877204E-4},-5.2477601813685087E-4,0,0,0,0,0,0,0,0,{"$f":"T414+(HF_ACIL!T149+Capex_On_off!T49)/1000000","v":0},{"$f":"U414+(HF_ACIL!U149+Capex_On_off!U49)/1000000","v":0},{"$f":"V414+(HF_ACIL!V149+Capex_On_off!V49)/1000000","v":0},{"$f":"W414+(HF_ACIL!W149+Capex_On_off!W49)/1000000","v":0},{"$f":"X414+(HF_ACIL!X149+Capex_On_off!X49)/1000000","v":0},{"$f":"Y414+(HF_ACIL!Y149+Capex_On_off!Y49)/1000000","v":0},{"$f":"Z414+(HF_ACIL!Z149+Capex_On_off!Z49)/1000000","v":0},{"$f":"AA414+(HF_ACIL!AA149+Capex_On_off!AA49)/1000000","v":0},{"$f":"AB414+(HF_ACIL!AB149+Capex_On_off!AB49)/1000000","v":0},{"$f":"AC414+(HF_ACIL!AC149+Capex_On_off!AC49)/1000000","v":0},{"$f":"AD414+(HF_ACIL!AD149+Capex_On_off!AD49)/1000000","v":0},{"$f":"AE414+(HF_ACIL!AE149+Capex_On_off!AE49)/1000000","v":0},{"$f":"AF414+(HF_ACIL!AF149+Capex_On_off!AF49)/1000000","v":0},{"$f":"AG414+(HF_ACIL!AG149+Capex_On_off!AG49)/1000000","v":0},{"$f":"AH414+(HF_ACIL!AH149+Capex_On_off!AH49)/1000000","v":0},{"$f":"AI414+(HF_ACIL!AI149+Capex_On_off!AI49)/1000000","v":0},{"$f":"AJ414+(HF_ACIL!AJ149+Capex_On_off!AJ49)/1000000","v":0},{"$f":"AK414+(HF_ACIL!AK149+Capex_On_off!AK49)/1000000","v":0},{"$f":"AL414+(HF_ACIL!AL149+Capex_On_off!AL49)/1000000","v":0},{"$f":"AM414+(HF_ACIL!AM149+Capex_On_off!AM49)/1000000","v":0},{"$f":"AN414+(HF_ACIL!AN149+Capex_On_off!AN49)/1000000","v":0},{"$f":"AO414+(HF_ACIL!AO149+Capex_On_off!AO49)/1000000","v":0},{"$f":"AP414+(HF_ACIL!AP149+Capex_On_off!AP49)/1000000","v":0},{"$f":"AQ414+(HF_ACIL!AQ149+Capex_On_off!AQ49)/1000000","v":0},{"$f":"AR414+(HF_ACIL!AR149+Capex_On_off!AR49)/1000000","v":0},{"$f":"AS414+(HF_ACIL!AS149+Capex_On_off!AS49)/1000000","v":0},{"$f":"AT414+(HF_ACIL!AT149+Capex_On_off!AT49)/1000000","v":0},{"$f":"AU414+(HF_ACIL!AU149+Capex_On_off!AU49)/1000000","v":0},{"$f":"AV414+(HF_ACIL!AV149+Capex_On_off!AV49)/1000000","v":0},{"$f":"AW414+(HF_ACIL!AW149+Capex_On_off!AW49)/1000000","v":0},{"$f":"AX414+(HF_ACIL!AX149+Capex_On_off!AX49)/1000000","v":0},{"$f":"AY414+(HF_ACIL!AY149+Capex_On_off!AY49)/1000000","v":0},{"$f":"AZ414+(HF_ACIL!AZ149+Capex_On_off!AZ49)/1000000","v":0},{"$f":"BA414+(HF_ACIL!BA149+Capex_On_off!BA49)/1000000","v":0},{"$f":"BB414+(HF_ACIL!BB149+Capex_On_off!BB49)/1000000","v":0},{"$f":"BC414+(HF_ACIL!BC149+Capex_On_off!BC49)/1000000","v":0},{"$f":"BD414+(HF_ACIL!BD149+Capex_On_off!BD49)/1000000","v":0},{"$f":"BE414+(HF_ACIL!BE149+Capex_On_off!BE49)/1000000","v":0},{"$f":"BF414+(HF_ACIL!BF149+Capex_On_off!BF49)/1000000","v":0},{"$f":"BG414+(HF_ACIL!BG149+Capex_On_off!BG49)/1000000","v":0},{"$f":"BH414+(HF_ACIL!BH149+Capex_On_off!BH49)/1000000","v":0},{"$f":"BI414+(HF_ACIL!BI149+Capex_On_off!BI49)/1000000","v":0},{"$f":"BJ414+(HF_ACIL!BJ149+Capex_On_off!BJ49)/1000000","v":0},{"$f":"BK414+(HF_ACIL!BK149+Capex_On_off!BK49)/1000000","v":0},{"$f":"BL414+(HF_ACIL!BL149+Capex_On_off!BL49)/1000000","v":0}]
[null,"Equity raising costs","$m real 2023",null,null,null,null,null,{"$f":"I415","v":0.79548273120260693},{"$f":"J415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T415+(HF_ACIL!T150+Capex_On_off!T50)/1000000","v":0},{"$f":"U415+(HF_ACIL!U150+Capex_On_off!U50)/1000000","v":0},{"$f":"V415+(HF_ACIL!V150+Capex_On_off!V50)/1000000","v":0},{"$f":"W415+(HF_ACIL!W150+Capex_On_off!W50)/1000000","v":0},{"$f":"X415+(HF_ACIL!X150+Capex_On_off!X50)/1000000","v":0},{"$f":"Y415+(HF_ACIL!Y150+Capex_On_off!Y50)/1000000","v":0},{"$f":"Z415+(HF_ACIL!Z150+Capex_On_off!Z50)/1000000","v":0},{"$f":"AA415+(HF_ACIL!AA150+Capex_On_off!AA50)/1000000","v":0},{"$f":"AB415+(HF_ACIL!AB150+Capex_On_off!AB50)/1000000","v":0},{"$f":"AC415+(HF_ACIL!AC150+Capex_On_off!AC50)/1000000","v":0},{"$f":"AD415+(HF_ACIL!AD150+Capex_On_off!AD50)/1000000","v":0},{"$f":"AE415+(HF_ACIL!AE150+Capex_On_off!AE50)/1000000","v":0},{"$f":"AF415+(HF_ACIL!AF150+Capex_On_off!AF50)/1000000","v":0},{"$f":"AG415+(HF_ACIL!AG150+Capex_On_off!AG50)/1000000","v":0},{"$f":"AH415+(HF_ACIL!AH150+Capex_On_off!AH50)/1000000","v":0},{"$f":"AI415+(HF_ACIL!AI150+Capex_On_off!AI50)/1000000","v":0},{"$f":"AJ415+(HF_ACIL!AJ150+Capex_On_off!AJ50)/1000000","v":0},{"$f":"AK415+(HF_ACIL!AK150+Capex_On_off!AK50)/1000000","v":0},{"$f":"AL415+(HF_ACIL!AL150+Capex_On_off!AL50)/1000000","v":0},{"$f":"AM415+(HF_ACIL!AM150+Capex_On_off!AM50)/1000000","v":0},{"$f":"AN415+(HF_ACIL!AN150+Capex_On_off!AN50)/1000000","v":0},{"$f":"AO415+(HF_ACIL!AO150+Capex_On_off!AO50)/1000000","v":0},{"$f":"AP415+(HF_ACIL!AP150+Capex_On_off!AP50)/1000000","v":0},{"$f":"AQ415+(HF_ACIL!AQ150+Capex_On_off!AQ50)/1000000","v":0},{"$f":"AR415+(HF_ACIL!AR150+Capex_On_off!AR50)/1000000","v":0},{"$f":"AS415+(HF_ACIL!AS150+Capex_On_off!AS50)/1000000","v":0},{"$f":"AT415+(HF_ACIL!AT150+Capex_On_off!AT50)/1000000","v":0},{"$f":"AU415+(HF_ACIL!AU150+Capex_On_off!AU50)/1000000","v":0},{"$f":"AV415+(HF_ACIL!AV150+Capex_On_off!AV50)/1000000","v":0},{"$f":"AW415+(HF_ACIL!AW150+Capex_On_off!AW50)/1000000","v":0},{"$f":"AX415+(HF_ACIL!AX150+Capex_On_off!AX50)/1000000","v":0},{"$f":"AY415+(HF_ACIL!AY150+Capex_On_off!AY50)/1000000","v":0},{"$f":"AZ415+(HF_ACIL!AZ150+Capex_On_off!AZ50)/1000000","v":0},{"$f":"BA415+(HF_ACIL!BA150+Capex_On_off!BA50)/1000000","v":0},{"$f":"BB415+(HF_ACIL!BB150+Capex_On_off!BB50)/1000000","v":0},{"$f":"BC415+(HF_ACIL!BC150+Capex_On_off!BC50)/1000000","v":0},{"$f":"BD415+(HF_ACIL!BD150+Capex_On_off!BD50)/1000000","v":0},{"$f":"BE415+(HF_ACIL!BE150+Capex_On_off!BE50)/1000000","v":0},{"$f":"BF415+(HF_ACIL!BF150+Capex_On_off!BF50)/1000000","v":0},{"$f":"BG415+(HF_ACIL!BG150+Capex_On_off!BG50)/1000000","v":0},{"$f":"BH415+(HF_ACIL!BH150+Capex_On_off!BH50)/1000000","v":0},{"$f":"BI415+(HF_ACIL!BI150+Capex_On_off!BI50)/1000000","v":0},{"$f":"BJ415+(HF_ACIL!BJ150+Capex_On_off!BJ50)/1000000","v":0},{"$f":"BK415+(HF_ACIL!BK150+Capex_On_off!BK50)/1000000","v":0},{"$f":"BL415+(HF_ACIL!BL150+Capex_On_off!BL50)/1000000","v":0}]
[null,"Total","$m real 2023",null,null,null,null,null,{"$f":"SUM(I457:I472)","v":81.456532425524031},{"$f":"SUM(J457:J472)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O457:O472)","v":99.796029785383396},113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,150.01267389719879,154.49386003805299,165.91499354386465,165.14368509362663,159.21042478568125,164.58202326766767,165.52602126888428,167.76219927644061,143.82266855058739,145.89835598487926,148.65976183534229,147.52415352508501,146.76734583408268,148.15205637551023,148.42377820864692,148.73162928280675,147.93024077321789,149.32569819731464,122.77519592145975,125.1132558568553,126.68686361661744,125.63000748394833,125.89262308055902,126.15713741013855,126.42358463769843,126.69173397576944,126.96175698768938,127.23364552005772,127.50737731518929,127.78299962718481,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486]
[]
[null,"Electricity Dominates"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,{"$f":"I400","v":2.7703035531841658},4.3968687104436848,4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"O400","v":2.5169550734882833},3.0266186548080052,6.358673560098099,4.8297295163062062,5.4993448355310353,{"$f":"T400+(ED_ACIL!T135+Capex_On_off!T35)/1000000","v":4.4462643280463254},{"$f":"U400+(ED_ACIL!U135+Capex_On_off!U35)/1000000","v":4.4462643280463254},{"$f":"V400+(ED_ACIL!V135+Capex_On_off!V35)/1000000","v":4.4462643280463254},{"$f":"W400+(ED_ACIL!W135+Capex_On_off!W35)/1000000","v":4.4462643280463254},{"$f":"X400+(ED_ACIL!X135+Capex_On_off!X35)/1000000","v":4.4462643280463254},{"$f":"Y400+(ED_ACIL!Y135+Capex_On_off!Y35)/1000000","v":4.4462643280463254},{"$f":"Z400+(ED_ACIL!Z135+Capex_On_off!Z35)/1000000","v":4.4462643280463254},{"$f":"AA400+(ED_ACIL!AA135+Capex_On_off!AA35)/1000000","v":4.4462643280463254},{"$f":"AB400+(ED_ACIL!AB135+Capex_On_off!AB35)/1000000","v":4.4462643280463254},{"$f":"AC400+(ED_ACIL!AC135+Capex_On_off!AC35)/1000000","v":4.4462643280463254},{"$f":"AD400+(ED_ACIL!AD135+Capex_On_off!AD35)/1000000","v":4.4462643280463254},{"$f":"AE400+(ED_ACIL!AE135+Capex_On_off!AE35)/1000000","v":4.4462643280463254},{"$f":"AF400+(ED_ACIL!AF135+Capex_On_off!AF35)/1000000","v":4.4462643280463254},{"$f":"AG400+(ED_ACIL!AG135+Capex_On_off!AG35)/1000000","v":4.4462643280463254},{"$f":"AH400+(ED_ACIL!AH135+Capex_On_off!AH35)/1000000","v":4.4462643280463254},{"$f":"AI400+(ED_ACIL!AI135+Capex_On_off!AI35)/1000000","v":4.4462643280463254},{"$f":"AJ400+(ED_ACIL!AJ135+Capex_On_off!AJ35)/1000000","v":4.4462643280463254},{"$f":"AK400+(ED_ACIL!AK135+Capex_On_off!AK35)/1000000","v":4.4462643280463254},{"$f":"AL400+(ED_ACIL!AL135+Capex_On_off!AL35)/1000000","v":4.4462643280463254},{"$f":"AM400+(ED_ACIL!AM135+Capex_On_off!AM35)/1000000","v":4.4462643280463254},{"$f":"AN400+(ED_ACIL!AN135+Capex_On_off!AN35)/1000000","v":4.4462643280463254},{"$f":"AO400+(ED_ACIL!AO135+Capex_On_off!AO35)/1000000","v":4.4462643280463254},{"$f":"AP400+(ED_ACIL!AP135+Capex_On_off!AP35)/1000000","v":4.4462643280463254},{"$f":"AQ400+(ED_ACIL!AQ135+Capex_On_off!AQ35)/1000000","v":4.4462643280463254},{"$f":"AR400+(ED_ACIL!AR135+Capex_On_off!AR35)/1000000","v":4.4462643280463254},{"$f":"AS400+(ED_ACIL!AS135+Capex_On_off!AS35)/1000000","v":4.4462643280463254},{"$f":"AT400+(ED_ACIL!AT135+Capex_On_off!AT35)/1000000","v":4.4462643280463254},{"$f":"AU400+(ED_ACIL!AU135+Capex_On_off!AU35)/1000000","v":4.4462643280463254},{"$f":"AV400+(ED_ACIL!AV135+Capex_On_off!AV35)/1000000","v":4.4462643280463254},{"$f":"AW400+(ED_ACIL!AW135+Capex_On_off!AW35)/1000000","v":4.4462643280463254},{"$f":"AX400+(ED_ACIL!AX135+Capex_On_off!AX35)/1000000","v":4.4462643280463254},{"$f":"AY400+(ED_ACIL!AY135+Capex_On_off!AY35)/1000000","v":4.4462643280463254},{"$f":"AZ400+(ED_ACIL!AZ135+Capex_On_off!AZ35)/1000000","v":4.4462643280463254},{"$f":"BA400+(ED_ACIL!BA135+Capex_On_off!BA35)/1000000","v":4.4462643280463254},{"$f":"BB400+(ED_ACIL!BB135+Capex_On_off!BB35)/1000000","v":4.4462643280463254},{"$f":"BC400+(ED_ACIL!BC135+Capex_On_off!BC35)/1000000","v":4.4462643280463254},{"$f":"BD400+(ED_ACIL!BD135+Capex_On_off!BD35)/1000000","v":4.4462643280463254},{"$f":"BE400+(ED_ACIL!BE135+Capex_On_off!BE35)/1000000","v":4.4462643280463254},{"$f":"BF400+(ED_ACIL!BF135+Capex_On_off!BF35)/1000000","v":4.4462643280463254},{"$f":"BG400+(ED_ACIL!BG135+Capex_On_off!BG35)/1000000","v":4.4462643280463254},{"$f":"BH400+(ED_ACIL!BH135+Capex_On_off!BH35)/1000000","v":4.4462643280463254},{"$f":"BI400+(ED_ACIL!BI135+Capex_On_off!BI35)/1000000","v":4.4462643280463254},{"$f":"BJ400+(ED_ACIL!BJ135+Capex_On_off!BJ35)/1000000","v":4.4462643280463254},{"$f":"BK400+(ED_ACIL!BK135+Capex_On_off!BK35)/1000000","v":4.4462643280463254},{"$f":"BL400+(ED_ACIL!BL135+Capex_On_off!BL35)/1000000","v":4.4462643280463254}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,{"$f":"I401","v":-5.7497237022375199E-2},0.68822427885665527,-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0,{"$f":"T401+(ED_ACIL!T136+Capex_On_off!T36)/1000000","v":0},{"$f":"U401+(ED_ACIL!U136+Capex_On_off!U36)/1000000","v":0},{"$f":"V401+(ED_ACIL!V136+Capex_On_off!V36)/1000000","v":0},{"$f":"W401+(ED_ACIL!W136+Capex_On_off!W36)/1000000","v":0},{"$f":"X401+(ED_ACIL!X136+Capex_On_off!X36)/1000000","v":0},{"$f":"Y401+(ED_ACIL!Y136+Capex_On_off!Y36)/1000000","v":0},{"$f":"Z401+(ED_ACIL!Z136+Capex_On_off!Z36)/1000000","v":0},{"$f":"AA401+(ED_ACIL!AA136+Capex_On_off!AA36)/1000000","v":0},{"$f":"AB401+(ED_ACIL!AB136+Capex_On_off!AB36)/1000000","v":0},{"$f":"AC401+(ED_ACIL!AC136+Capex_On_off!AC36)/1000000","v":0},{"$f":"AD401+(ED_ACIL!AD136+Capex_On_off!AD36)/1000000","v":0},{"$f":"AE401+(ED_ACIL!AE136+Capex_On_off!AE36)/1000000","v":0},{"$f":"AF401+(ED_ACIL!AF136+Capex_On_off!AF36)/1000000","v":0},{"$f":"AG401+(ED_ACIL!AG136+Capex_On_off!AG36)/1000000","v":0},{"$f":"AH401+(ED_ACIL!AH136+Capex_On_off!AH36)/1000000","v":0},{"$f":"AI401+(ED_ACIL!AI136+Capex_On_off!AI36)/1000000","v":0},{"$f":"AJ401+(ED_ACIL!AJ136+Capex_On_off!AJ36)/1000000","v":0},{"$f":"AK401+(ED_ACIL!AK136+Capex_On_off!AK36)/1000000","v":0},{"$f":"AL401+(ED_ACIL!AL136+Capex_On_off!AL36)/1000000","v":0},{"$f":"AM401+(ED_ACIL!AM136+Capex_On_off!AM36)/1000000","v":0},{"$f":"AN401+(ED_ACIL!AN136+Capex_On_off!AN36)/1000000","v":0},{"$f":"AO401+(ED_ACIL!AO136+Capex_On_off!AO36)/1000000","v":0},{"$f":"AP401+(ED_ACIL!AP136+Capex_On_off!AP36)/1000000","v":0},{"$f":"AQ401+(ED_ACIL!AQ136+Capex_On_off!AQ36)/1000000","v":0},{"$f":"AR401+(ED_ACIL!AR136+Capex_On_off!AR36)/1000000","v":0},{"$f":"AS401+(ED_ACIL!AS136+Capex_On_off!AS36)/1000000","v":0},{"$f":"AT401+(ED_ACIL!AT136+Capex_On_off!AT36)/1000000","v":0},{"$f":"AU401+(ED_ACIL!AU136+Capex_On_off!AU36)/1000000","v":0},{"$f":"AV401+(ED_ACIL!AV136+Capex_On_off!AV36)/1000000","v":0},{"$f":"AW401+(ED_ACIL!AW136+Capex_On_off!AW36)/1000000","v":0},{"$f":"AX401+(ED_ACIL!AX136+Capex_On_off!AX36)/1000000","v":0},{"$f":"AY401+(ED_ACIL!AY136+Capex_On_off!AY36)/1000000","v":0},{"$f":"AZ401+(ED_ACIL!AZ136+Capex_On_off!AZ36)/1000000","v":0},{"$f":"BA401+(ED_ACIL!BA136+Capex_On_off!BA36)/1000000","v":0},{"$f":"BB401+(ED_ACIL!BB136+Capex_On_off!BB36)/1000000","v":0},{"$f":"BC401+(ED_ACIL!BC136+Capex_On_off!BC36)/1000000","v":0},{"$f":"BD401+(ED_ACIL!BD136+Capex_On_off!BD36)/1000000","v":0},{"$f":"BE401+(ED_ACIL!BE136+Capex_On_off!BE36)/1000000","v":0},{"$f":"BF401+(ED_ACIL!BF136+Capex_On_off!BF36)/1000000","v":0},{"$f":"BG401+(ED_ACIL!BG136+Capex_On_off!BG36)/1000000","v":0},{"$f":"BH401+(ED_ACIL!BH136+Capex_On_off!BH36)/1000000","v":0},{"$f":"BI401+(ED_ACIL!BI136+Capex_On_off!BI36)/1000000","v":0},{"$f":"BJ401+(ED_ACIL!BJ136+Capex_On_off!BJ36)/1000000","v":0},{"$f":"BK401+(ED_ACIL!BK136+Capex_On_off!BK36)/1000000","v":0},{"$f":"BL401+(ED_ACIL!BL136+Capex_On_off!BL36)/1000000","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I402","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T402+(ED_ACIL!T137+Capex_On_off!T37)/1000000","v":0},{"$f":"U402+(ED_ACIL!U137+Capex_On_off!U37)/1000000","v":0},{"$f":"V402+(ED_ACIL!V137+Capex_On_off!V37)/1000000","v":0},{"$f":"W402+(ED_ACIL!W137+Capex_On_off!W37)/1000000","v":0},{"$f":"X402+(ED_ACIL!X137+Capex_On_off!X37)/1000000","v":0},{"$f":"Y402+(ED_ACIL!Y137+Capex_On_off!Y37)/1000000","v":0},{"$f":"Z402+(ED_ACIL!Z137+Capex_On_off!Z37)/1000000","v":0},{"$f":"AA402+(ED_ACIL!AA137+Capex_On_off!AA37)/1000000","v":0},{"$f":"AB402+(ED_ACIL!AB137+Capex_On_off!AB37)/1000000","v":0},{"$f":"AC402+(ED_ACIL!AC137+Capex_On_off!AC37)/1000000","v":0},{"$f":"AD402+(ED_ACIL!AD137+Capex_On_off!AD37)/1000000","v":0},{"$f":"AE402+(ED_ACIL!AE137+Capex_On_off!AE37)/1000000","v":0},{"$f":"AF402+(ED_ACIL!AF137+Capex_On_off!AF37)/1000000","v":0},{"$f":"AG402+(ED_ACIL!AG137+Capex_On_off!AG37)/1000000","v":0},{"$f":"AH402+(ED_ACIL!AH137+Capex_On_off!AH37)/1000000","v":0},{"$f":"AI402+(ED_ACIL!AI137+Capex_On_off!AI37)/1000000","v":0},{"$f":"AJ402+(ED_ACIL!AJ137+Capex_On_off!AJ37)/1000000","v":0},{"$f":"AK402+(ED_ACIL!AK137+Capex_On_off!AK37)/1000000","v":0},{"$f":"AL402+(ED_ACIL!AL137+Capex_On_off!AL37)/1000000","v":0},{"$f":"AM402+(ED_ACIL!AM137+Capex_On_off!AM37)/1000000","v":0},{"$f":"AN402+(ED_ACIL!AN137+Capex_On_off!AN37)/1000000","v":0},{"$f":"AO402+(ED_ACIL!AO137+Capex_On_off!AO37)/1000000","v":0},{"$f":"AP402+(ED_ACIL!AP137+Capex_On_off!AP37)/1000000","v":0},{"$f":"AQ402+(ED_ACIL!AQ137+Capex_On_off!AQ37)/1000000","v":0},{"$f":"AR402+(ED_ACIL!AR137+Capex_On_off!AR37)/1000000","v":0},{"$f":"AS402+(ED_ACIL!AS137+Capex_On_off!AS37)/1000000","v":0},{"$f":"AT402+(ED_ACIL!AT137+Capex_On_off!AT37)/1000000","v":0},{"$f":"AU402+(ED_ACIL!AU137+Capex_On_off!AU37)/1000000","v":0},{"$f":"AV402+(ED_ACIL!AV137+Capex_On_off!AV37)/1000000","v":0},{"$f":"AW402+(ED_ACIL!AW137+Capex_On_off!AW37)/1000000","v":0},{"$f":"AX402+(ED_ACIL!AX137+Capex_On_off!AX37)/1000000","v":0},{"$f":"AY402+(ED_ACIL!AY137+Capex_On_off!AY37)/1000000","v":0},{"$f":"AZ402+(ED_ACIL!AZ137+Capex_On_off!AZ37)/1000000","v":0},{"$f":"BA402+(ED_ACIL!BA137+Capex_On_off!BA37)/1000000","v":0},{"$f":"BB402+(ED_ACIL!BB137+Capex_On_off!BB37)/1000000","v":0},{"$f":"BC402+(ED_ACIL!BC137+Capex_On_off!BC37)/1000000","v":0},{"$f":"BD402+(ED_ACIL!BD137+Capex_On_off!BD37)/1000000","v":0},{"$f":"BE402+(ED_ACIL!BE137+Capex_On_off!BE37)/1000000","v":0},{"$f":"BF402+(ED_ACIL!BF137+Capex_On_off!BF37)/1000000","v":0},{"$f":"BG402+(ED_ACIL!BG137+Capex_On_off!BG37)/1000000","v":0},{"$f":"BH402+(ED_ACIL!BH137+Capex_On_off!BH37)/1000000","v":0},{"$f":"BI402+(ED_ACIL!BI137+Capex_On_off!BI37)/1000000","v":0},{"$f":"BJ402+(ED_ACIL!BJ137+Capex_On_off!BJ37)/1000000","v":0},{"$f":"BK402+(ED_ACIL!BK137+Capex_On_off!BK37)/1000000","v":0},{"$f":"BL402+(ED_ACIL!BL137+Capex_On_off!BL37)/1000000","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I403","v":32.544706388832338},31.415052093848129,37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.553852120549188,37.772147992567454,39.860532102896407,38.654916182065364,38.250289501974791,{"$f":"T403+(ED_ACIL!T138+Capex_On_off!T38)/1000000","v":37.28574533301952},{"$f":"U403+(ED_ACIL!U138+Capex_On_off!U38)/1000000","v":28.349001171369586},{"$f":"V403+(ED_ACIL!V138+Capex_On_off!V38)/1000000","v":27.97387932239128},{"$f":"W403+(ED_ACIL!W138+Capex_On_off!W38)/1000000","v":27.908879085511948},{"$f":"X403+(ED_ACIL!X138+Capex_On_off!X38)/1000000","v":27.84309571324853},{"$f":"Y403+(ED_ACIL!Y138+Capex_On_off!Y38)/1000000","v":27.865806639387095},{"$f":"Z403+(ED_ACIL!Z138+Capex_On_off!Z38)/1000000","v":27.823517328646325},{"$f":"AA403+(ED_ACIL!AA138+Capex_On_off!AA38)/1000000","v":27.795324454819145},{"$f":"AB403+(ED_ACIL!AB138+Capex_On_off!AB38)/1000000","v":27.767131580991965},{"$f":"AC403+(ED_ACIL!AC138+Capex_On_off!AC38)/1000000","v":27.723275999483018},{"$f":"AD403+(ED_ACIL!AD138+Capex_On_off!AD38)/1000000","v":27.626950347240154},{"$f":"AE403+(ED_ACIL!AE138+Capex_On_off!AE38)/1000000","v":27.626950347240154},{"$f":"AF403+(ED_ACIL!AF138+Capex_On_off!AF38)/1000000","v":27.626950347240154},{"$f":"AG403+(ED_ACIL!AG138+Capex_On_off!AG38)/1000000","v":27.626950347240154},{"$f":"AH403+(ED_ACIL!AH138+Capex_On_off!AH38)/1000000","v":27.626950347240154},{"$f":"AI403+(ED_ACIL!AI138+Capex_On_off!AI38)/1000000","v":27.626950347240154},{"$f":"AJ403+(ED_ACIL!AJ138+Capex_On_off!AJ38)/1000000","v":27.626950347240154},{"$f":"AK403+(ED_ACIL!AK138+Capex_On_off!AK38)/1000000","v":27.626950347240154},{"$f":"AL403+(ED_ACIL!AL138+Capex_On_off!AL38)/1000000","v":27.626950347240154},{"$f":"AM403+(ED_ACIL!AM138+Capex_On_off!AM38)/1000000","v":27.626950347240154},{"$f":"AN403+(ED_ACIL!AN138+Capex_On_off!AN38)/1000000","v":27.626950347240154},{"$f":"AO403+(ED_ACIL!AO138+Capex_On_off!AO38)/1000000","v":27.626950347240154},{"$f":"AP403+(ED_ACIL!AP138+Capex_On_off!AP38)/1000000","v":27.626950347240154},{"$f":"AQ403+(ED_ACIL!AQ138+Capex_On_off!AQ38)/1000000","v":27.626950347240154},{"$f":"AR403+(ED_ACIL!AR138+Capex_On_off!AR38)/1000000","v":27.626950347240154},{"$f":"AS403+(ED_ACIL!AS138+Capex_On_off!AS38)/1000000","v":27.626950347240154},{"$f":"AT403+(ED_ACIL!AT138+Capex_On_off!AT38)/1000000","v":27.626950347240154},{"$f":"AU403+(ED_ACIL!AU138+Capex_On_off!AU38)/1000000","v":27.626950347240154},{"$f":"AV403+(ED_ACIL!AV138+Capex_On_off!AV38)/1000000","v":27.626950347240154},{"$f":"AW403+(ED_ACIL!AW138+Capex_On_off!AW38)/1000000","v":27.626950347240154},{"$f":"AX403+(ED_ACIL!AX138+Capex_On_off!AX38)/1000000","v":27.626950347240154},{"$f":"AY403+(ED_ACIL!AY138+Capex_On_off!AY38)/1000000","v":27.626950347240154},{"$f":"AZ403+(ED_ACIL!AZ138+Capex_On_off!AZ38)/1000000","v":27.626950347240154},{"$f":"BA403+(ED_ACIL!BA138+Capex_On_off!BA38)/1000000","v":27.626950347240154},{"$f":"BB403+(ED_ACIL!BB138+Capex_On_off!BB38)/1000000","v":27.626950347240154},{"$f":"BC403+(ED_ACIL!BC138+Capex_On_off!BC38)/1000000","v":27.626950347240154},{"$f":"BD403+(ED_ACIL!BD138+Capex_On_off!BD38)/1000000","v":27.626950347240154},{"$f":"BE403+(ED_ACIL!BE138+Capex_On_off!BE38)/1000000","v":27.626950347240154},{"$f":"BF403+(ED_ACIL!BF138+Capex_On_off!BF38)/1000000","v":27.626950347240154},{"$f":"BG403+(ED_ACIL!BG138+Capex_On_off!BG38)/1000000","v":27.626950347240154},{"$f":"BH403+(ED_ACIL!BH138+Capex_On_off!BH38)/1000000","v":27.626950347240154},{"$f":"BI403+(ED_ACIL!BI138+Capex_On_off!BI38)/1000000","v":27.626950347240154},{"$f":"BJ403+(ED_ACIL!BJ138+Capex_On_off!BJ38)/1000000","v":27.626950347240154},{"$f":"BK403+(ED_ACIL!BK138+Capex_On_off!BK38)/1000000","v":27.626950347240154},{"$f":"BL403+(ED_ACIL!BL138+Capex_On_off!BL38)/1000000","v":27.626950347240154}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,{"$f":"I404","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T404+(ED_ACIL!T139+Capex_On_off!T39)/1000000","v":0},{"$f":"U404+(ED_ACIL!U139+Capex_On_off!U39)/1000000","v":0},{"$f":"V404+(ED_ACIL!V139+Capex_On_off!V39)/1000000","v":0},{"$f":"W404+(ED_ACIL!W139+Capex_On_off!W39)/1000000","v":0},{"$f":"X404+(ED_ACIL!X139+Capex_On_off!X39)/1000000","v":0},{"$f":"Y404+(ED_ACIL!Y139+Capex_On_off!Y39)/1000000","v":0},{"$f":"Z404+(ED_ACIL!Z139+Capex_On_off!Z39)/1000000","v":0},{"$f":"AA404+(ED_ACIL!AA139+Capex_On_off!AA39)/1000000","v":0},{"$f":"AB404+(ED_ACIL!AB139+Capex_On_off!AB39)/1000000","v":0},{"$f":"AC404+(ED_ACIL!AC139+Capex_On_off!AC39)/1000000","v":0},{"$f":"AD404+(ED_ACIL!AD139+Capex_On_off!AD39)/1000000","v":0},{"$f":"AE404+(ED_ACIL!AE139+Capex_On_off!AE39)/1000000","v":0},{"$f":"AF404+(ED_ACIL!AF139+Capex_On_off!AF39)/1000000","v":0},{"$f":"AG404+(ED_ACIL!AG139+Capex_On_off!AG39)/1000000","v":0},{"$f":"AH404+(ED_ACIL!AH139+Capex_On_off!AH39)/1000000","v":0},{"$f":"AI404+(ED_ACIL!AI139+Capex_On_off!AI39)/1000000","v":0},{"$f":"AJ404+(ED_ACIL!AJ139+Capex_On_off!AJ39)/1000000","v":0},{"$f":"AK404+(ED_ACIL!AK139+Capex_On_off!AK39)/1000000","v":0},{"$f":"AL404+(ED_ACIL!AL139+Capex_On_off!AL39)/1000000","v":0},{"$f":"AM404+(ED_ACIL!AM139+Capex_On_off!AM39)/1000000","v":0},{"$f":"AN404+(ED_ACIL!AN139+Capex_On_off!AN39)/1000000","v":0},{"$f":"AO404+(ED_ACIL!AO139+Capex_On_off!AO39)/1000000","v":0},{"$f":"AP404+(ED_ACIL!AP139+Capex_On_off!AP39)/1000000","v":0},{"$f":"AQ404+(ED_ACIL!AQ139+Capex_On_off!AQ39)/1000000","v":0},{"$f":"AR404+(ED_ACIL!AR139+Capex_On_off!AR39)/1000000","v":0},{"$f":"AS404+(ED_ACIL!AS139+Capex_On_off!AS39)/1000000","v":0},{"$f":"AT404+(ED_ACIL!AT139+Capex_On_off!AT39)/1000000","v":0},{"$f":"AU404+(ED_ACIL!AU139+Capex_On_off!AU39)/1000000","v":0},{"$f":"AV404+(ED_ACIL!AV139+Capex_On_off!AV39)/1000000","v":0},{"$f":"AW404+(ED_ACIL!AW139+Capex_On_off!AW39)/1000000","v":0},{"$f":"AX404+(ED_ACIL!AX139+Capex_On_off!AX39)/1000000","v":0},{"$f":"AY404+(ED_ACIL!AY139+Capex_On_off!AY39)/1000000","v":0},{"$f":"AZ404+(ED_ACIL!AZ139+Capex_On_off!AZ39)/1000000","v":0},{"$f":"BA404+(ED_ACIL!BA139+Capex_On_off!BA39)/1000000","v":0},{"$f":"BB404+(ED_ACIL!BB139+Capex_On_off!BB39)/1000000","v":0},{"$f":"BC404+(ED_ACIL!BC139+Capex_On_off!BC39)/1000000","v":0},{"$f":"BD404+(ED_ACIL!BD139+Capex_On_off!BD39)/1000000","v":0},{"$f":"BE404+(ED_ACIL!BE139+Capex_On_off!BE39)/1000000","v":0},{"$f":"BF404+(ED_ACIL!BF139+Capex_On_off!BF39)/1000000","v":0},{"$f":"BG404+(ED_ACIL!BG139+Capex_On_off!BG39)/1000000","v":0},{"$f":"BH404+(ED_ACIL!BH139+Capex_On_off!BH39)/1000000","v":0},{"$f":"BI404+(ED_ACIL!BI139+Capex_On_off!BI39)/1000000","v":0},{"$f":"BJ404+(ED_ACIL!BJ139+Capex_On_off!BJ39)/1000000","v":0},{"$f":"BK404+(ED_ACIL!BK139+Capex_On_off!BK39)/1000000","v":0},{"$f":"BL404+(ED_ACIL!BL139+Capex_On_off!BL39)/1000000","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,{"$f":"I405","v":0.57037494267642053},1.6349429509470992,1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,2.9970893550516928,2.4910294701473767,2.4671016850725573,2.4930140178667544,2.4997437103420461,{"$f":"T405+(ED_ACIL!T140+Capex_On_off!T40)/1000000","v":2.5895956476960853},{"$f":"U405+(ED_ACIL!U140+Capex_On_off!U40)/1000000","v":2.5895956476960853},{"$f":"V405+(ED_ACIL!V140+Capex_On_off!V40)/1000000","v":2.5895956476960853},{"$f":"W405+(ED_ACIL!W140+Capex_On_off!W40)/1000000","v":2.5895956476960853},{"$f":"X405+(ED_ACIL!X140+Capex_On_off!X40)/1000000","v":2.5895956476960853},{"$f":"Y405+(ED_ACIL!Y140+Capex_On_off!Y40)/1000000","v":2.5895956476960853},{"$f":"Z405+(ED_ACIL!Z140+Capex_On_off!Z40)/1000000","v":2.5895956476960853},{"$f":"AA405+(ED_ACIL!AA140+Capex_On_off!AA40)/1000000","v":2.5895956476960853},{"$f":"AB405+(ED_ACIL!AB140+Capex_On_off!AB40)/1000000","v":2.5895956476960853},{"$f":"AC405+(ED_ACIL!AC140+Capex_On_off!AC40)/1000000","v":2.5895956476960853},{"$f":"AD405+(ED_ACIL!AD140+Capex_On_off!AD40)/1000000","v":2.5895956476960853},{"$f":"AE405+(ED_ACIL!AE140+Capex_On_off!AE40)/1000000","v":2.5895956476960853},{"$f":"AF405+(ED_ACIL!AF140+Capex_On_off!AF40)/1000000","v":2.5895956476960853},{"$f":"AG405+(ED_ACIL!AG140+Capex_On_off!AG40)/1000000","v":2.5895956476960853},{"$f":"AH405+(ED_ACIL!AH140+Capex_On_off!AH40)/1000000","v":2.5895956476960853},{"$f":"AI405+(ED_ACIL!AI140+Capex_On_off!AI40)/1000000","v":2.5895956476960853},{"$f":"AJ405+(ED_ACIL!AJ140+Capex_On_off!AJ40)/1000000","v":2.5895956476960853},{"$f":"AK405+(ED_ACIL!AK140+Capex_On_off!AK40)/1000000","v":2.5895956476960853},{"$f":"AL405+(ED_ACIL!AL140+Capex_On_off!AL40)/1000000","v":2.5895956476960853},{"$f":"AM405+(ED_ACIL!AM140+Capex_On_off!AM40)/1000000","v":2.5895956476960853},{"$f":"AN405+(ED_ACIL!AN140+Capex_On_off!AN40)/1000000","v":2.5895956476960853},{"$f":"AO405+(ED_ACIL!AO140+Capex_On_off!AO40)/1000000","v":2.5895956476960853},{"$f":"AP405+(ED_ACIL!AP140+Capex_On_off!AP40)/1000000","v":2.5895956476960853},{"$f":"AQ405+(ED_ACIL!AQ140+Capex_On_off!AQ40)/1000000","v":2.5895956476960853},{"$f":"AR405+(ED_ACIL!AR140+Capex_On_off!AR40)/1000000","v":2.5895956476960853},{"$f":"AS405+(ED_ACIL!AS140+Capex_On_off!AS40)/1000000","v":2.5895956476960853},{"$f":"AT405+(ED_ACIL!AT140+Capex_On_off!AT40)/1000000","v":2.5895956476960853},{"$f":"AU405+(ED_ACIL!AU140+Capex_On_off!AU40)/1000000","v":2.5895956476960853},{"$f":"AV405+(ED_ACIL!AV140+Capex_On_off!AV40)/1000000","v":2.5895956476960853},{"$f":"AW405+(ED_ACIL!AW140+Capex_On_off!AW40)/1000000","v":2.5895956476960853},{"$f":"AX405+(ED_ACIL!AX140+Capex_On_off!AX40)/1000000","v":2.5895956476960853},{"$f":"AY405+(ED_ACIL!AY140+Capex_On_off!AY40)/1000000","v":2.5895956476960853},{"$f":"AZ405+(ED_ACIL!AZ140+Capex_On_off!AZ40)/1000000","v":2.5895956476960853},{"$f":"BA405+(ED_ACIL!BA140+Capex_On_off!BA40)/1000000","v":2.5895956476960853},{"$f":"BB405+(ED_ACIL!BB140+Capex_On_off!BB40)/1000000","v":2.5895956476960853},{"$f":"BC405+(ED_ACIL!BC140+Capex_On_off!BC40)/1000000","v":2.5895956476960853},{"$f":"BD405+(ED_ACIL!BD140+Capex_On_off!BD40)/1000000","v":2.5895956476960853},{"$f":"BE405+(ED_ACIL!BE140+Capex_On_off!BE40)/1000000","v":2.5895956476960853},{"$f":"BF405+(ED_ACIL!BF140+Capex_On_off!BF40)/1000000","v":2.5895956476960853},{"$f":"BG405+(ED_ACIL!BG140+Capex_On_off!BG40)/1000000","v":2.5895956476960853},{"$f":"BH405+(ED_ACIL!BH140+Capex_On_off!BH40)/1000000","v":2.5895956476960853},{"$f":"BI405+(ED_ACIL!BI140+Capex_On_off!BI40)/1000000","v":2.5895956476960853},{"$f":"BJ405+(ED_ACIL!BJ140+Capex_On_off!BJ40)/1000000","v":2.5895956476960853},{"$f":"BK405+(ED_ACIL!BK140+Capex_On_off!BK40)/1000000","v":2.5895956476960853},{"$f":"BL405+(ED_ACIL!BL140+Capex_On_off!BL40)/1000000","v":2.5895956476960853}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,{"$f":"I406","v":0.18239409876075735},8.3258675656996586E-2,0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0.79608078610341126,1.3333643804697126,1.938901717488877,3.0855545134558433,2.4743845572966969,{"$f":"T406+(ED_ACIL!T141+Capex_On_off!T41)/1000000","v":1.9256571909629081},{"$f":"U406+(ED_ACIL!U141+Capex_On_off!U41)/1000000","v":1.9256571909629081},{"$f":"V406+(ED_ACIL!V141+Capex_On_off!V41)/1000000","v":1.9256571909629081},{"$f":"W406+(ED_ACIL!W141+Capex_On_off!W41)/1000000","v":1.9256571909629081},{"$f":"X406+(ED_ACIL!X141+Capex_On_off!X41)/1000000","v":1.9256571909629081},{"$f":"Y406+(ED_ACIL!Y141+Capex_On_off!Y41)/1000000","v":1.9256571909629081},{"$f":"Z406+(ED_ACIL!Z141+Capex_On_off!Z41)/1000000","v":1.9256571909629081},{"$f":"AA406+(ED_ACIL!AA141+Capex_On_off!AA41)/1000000","v":1.9256571909629081},{"$f":"AB406+(ED_ACIL!AB141+Capex_On_off!AB41)/1000000","v":1.9256571909629081},{"$f":"AC406+(ED_ACIL!AC141+Capex_On_off!AC41)/1000000","v":1.9256571909629081},{"$f":"AD406+(ED_ACIL!AD141+Capex_On_off!AD41)/1000000","v":1.9256571909629081},{"$f":"AE406+(ED_ACIL!AE141+Capex_On_off!AE41)/1000000","v":1.9256571909629081},{"$f":"AF406+(ED_ACIL!AF141+Capex_On_off!AF41)/1000000","v":1.9256571909629081},{"$f":"AG406+(ED_ACIL!AG141+Capex_On_off!AG41)/1000000","v":1.9256571909629081},{"$f":"AH406+(ED_ACIL!AH141+Capex_On_off!AH41)/1000000","v":1.9256571909629081},{"$f":"AI406+(ED_ACIL!AI141+Capex_On_off!AI41)/1000000","v":1.9256571909629081},{"$f":"AJ406+(ED_ACIL!AJ141+Capex_On_off!AJ41)/1000000","v":1.9256571909629081},{"$f":"AK406+(ED_ACIL!AK141+Capex_On_off!AK41)/1000000","v":1.9256571909629081},{"$f":"AL406+(ED_ACIL!AL141+Capex_On_off!AL41)/1000000","v":1.9256571909629081},{"$f":"AM406+(ED_ACIL!AM141+Capex_On_off!AM41)/1000000","v":1.9256571909629081},{"$f":"AN406+(ED_ACIL!AN141+Capex_On_off!AN41)/1000000","v":1.9256571909629081},{"$f":"AO406+(ED_ACIL!AO141+Capex_On_off!AO41)/1000000","v":1.9256571909629081},{"$f":"AP406+(ED_ACIL!AP141+Capex_On_off!AP41)/1000000","v":1.9256571909629081},{"$f":"AQ406+(ED_ACIL!AQ141+Capex_On_off!AQ41)/1000000","v":1.9256571909629081},{"$f":"AR406+(ED_ACIL!AR141+Capex_On_off!AR41)/1000000","v":1.9256571909629081},{"$f":"AS406+(ED_ACIL!AS141+Capex_On_off!AS41)/1000000","v":1.9256571909629081},{"$f":"AT406+(ED_ACIL!AT141+Capex_On_off!AT41)/1000000","v":1.9256571909629081},{"$f":"AU406+(ED_ACIL!AU141+Capex_On_off!AU41)/1000000","v":1.9256571909629081},{"$f":"AV406+(ED_ACIL!AV141+Capex_On_off!AV41)/1000000","v":1.9256571909629081},{"$f":"AW406+(ED_ACIL!AW141+Capex_On_off!AW41)/1000000","v":1.9256571909629081},{"$f":"AX406+(ED_ACIL!AX141+Capex_On_off!AX41)/1000000","v":1.9256571909629081},{"$f":"AY406+(ED_ACIL!AY141+Capex_On_off!AY41)/1000000","v":1.9256571909629081},{"$f":"AZ406+(ED_ACIL!AZ141+Capex_On_off!AZ41)/1000000","v":1.9256571909629081},{"$f":"BA406+(ED_ACIL!BA141+Capex_On_off!BA41)/1000000","v":1.9256571909629081},{"$f":"BB406+(ED_ACIL!BB141+Capex_On_off!BB41)/1000000","v":1.9256571909629081},{"$f":"BC406+(ED_ACIL!BC141+Capex_On_off!BC41)/1000000","v":1.9256571909629081},{"$f":"BD406+(ED_ACIL!BD141+Capex_On_off!BD41)/1000000","v":1.9256571909629081},{"$f":"BE406+(ED_ACIL!BE141+Capex_On_off!BE41)/1000000","v":1.9256571909629081},{"$f":"BF406+(ED_ACIL!BF141+Capex_On_off!BF41)/1000000","v":1.9256571909629081},{"$f":"BG406+(ED_ACIL!BG141+Capex_On_off!BG41)/1000000","v":1.9256571909629081},{"$f":"BH406+(ED_ACIL!BH141+Capex_On_off!BH41)/1000000","v":1.9256571909629081},{"$f":"BI406+(ED_ACIL!BI141+Capex_On_off!BI41)/1000000","v":1.9256571909629081},{"$f":"BJ406+(ED_ACIL!BJ141+Capex_On_off!BJ41)/1000000","v":1.9256571909629081},{"$f":"BK406+(ED_ACIL!BK141+Capex_On_off!BK41)/1000000","v":1.9256571909629081},{"$f":"BL406+(ED_ACIL!BL141+Capex_On_off!BL41)/1000000","v":1.9256571909629081}]
[null,"Buildings","$m real 2023",null,null,null,null,null,{"$f":"I407","v":1.8605126251141937},0.38357939753412978,0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,1.7317354520690018,3.4876141283332949,0.45918673721512432,0.44126475813000737,0.47161750099995148,{"$f":"T407+(ED_ACIL!T142+Capex_On_off!T42)/1000000","v":1.318283715349476},{"$f":"U407+(ED_ACIL!U142+Capex_On_off!U42)/1000000","v":0},{"$f":"V407+(ED_ACIL!V142+Capex_On_off!V42)/1000000","v":0},{"$f":"W407+(ED_ACIL!W142+Capex_On_off!W42)/1000000","v":0},{"$f":"X407+(ED_ACIL!X142+Capex_On_off!X42)/1000000","v":0},{"$f":"Y407+(ED_ACIL!Y142+Capex_On_off!Y42)/1000000","v":0},{"$f":"Z407+(ED_ACIL!Z142+Capex_On_off!Z42)/1000000","v":0},{"$f":"AA407+(ED_ACIL!AA142+Capex_On_off!AA42)/1000000","v":0},{"$f":"AB407+(ED_ACIL!AB142+Capex_On_off!AB42)/1000000","v":0},{"$f":"AC407+(ED_ACIL!AC142+Capex_On_off!AC42)/1000000","v":0},{"$f":"AD407+(ED_ACIL!AD142+Capex_On_off!AD42)/1000000","v":1.318283715349476},{"$f":"AE407+(ED_ACIL!AE142+Capex_On_off!AE42)/1000000","v":0},{"$f":"AF407+(ED_ACIL!AF142+Capex_On_off!AF42)/1000000","v":0},{"$f":"AG407+(ED_ACIL!AG142+Capex_On_off!AG42)/1000000","v":0},{"$f":"AH407+(ED_ACIL!AH142+Capex_On_off!AH42)/1000000","v":0},{"$f":"AI407+(ED_ACIL!AI142+Capex_On_off!AI42)/1000000","v":0},{"$f":"AJ407+(ED_ACIL!AJ142+Capex_On_off!AJ42)/1000000","v":0},{"$f":"AK407+(ED_ACIL!AK142+Capex_On_off!AK42)/1000000","v":0},{"$f":"AL407+(ED_ACIL!AL142+Capex_On_off!AL42)/1000000","v":0},{"$f":"AM407+(ED_ACIL!AM142+Capex_On_off!AM42)/1000000","v":0},{"$f":"AN407+(ED_ACIL!AN142+Capex_On_off!AN42)/1000000","v":1.318283715349476},{"$f":"AO407+(ED_ACIL!AO142+Capex_On_off!AO42)/1000000","v":0},{"$f":"AP407+(ED_ACIL!AP142+Capex_On_off!AP42)/1000000","v":0},{"$f":"AQ407+(ED_ACIL!AQ142+Capex_On_off!AQ42)/1000000","v":0},{"$f":"AR407+(ED_ACIL!AR142+Capex_On_off!AR42)/1000000","v":0},{"$f":"AS407+(ED_ACIL!AS142+Capex_On_off!AS42)/1000000","v":0},{"$f":"AT407+(ED_ACIL!AT142+Capex_On_off!AT42)/1000000","v":0},{"$f":"AU407+(ED_ACIL!AU142+Capex_On_off!AU42)/1000000","v":0},{"$f":"AV407+(ED_ACIL!AV142+Capex_On_off!AV42)/1000000","v":0},{"$f":"AW407+(ED_ACIL!AW142+Capex_On_off!AW42)/1000000","v":0},{"$f":"AX407+(ED_ACIL!AX142+Capex_On_off!AX42)/1000000","v":1.318283715349476},{"$f":"AY407+(ED_ACIL!AY142+Capex_On_off!AY42)/1000000","v":0},{"$f":"AZ407+(ED_ACIL!AZ142+Capex_On_off!AZ42)/1000000","v":0},{"$f":"BA407+(ED_ACIL!BA142+Capex_On_off!BA42)/1000000","v":0},{"$f":"BB407+(ED_ACIL!BB142+Capex_On_off!BB42)/1000000","v":0},{"$f":"BC407+(ED_ACIL!BC142+Capex_On_off!BC42)/1000000","v":0},{"$f":"BD407+(ED_ACIL!BD142+Capex_On_off!BD42)/1000000","v":0},{"$f":"BE407+(ED_ACIL!BE142+Capex_On_off!BE42)/1000000","v":0},{"$f":"BF407+(ED_ACIL!BF142+Capex_On_off!BF42)/1000000","v":0},{"$f":"BG407+(ED_ACIL!BG142+Capex_On_off!BG42)/1000000","v":0},{"$f":"BH407+(ED_ACIL!BH142+Capex_On_off!BH42)/1000000","v":1.318283715349476},{"$f":"BI407+(ED_ACIL!BI142+Capex_On_off!BI42)/1000000","v":0},{"$f":"BJ407+(ED_ACIL!BJ142+Capex_On_off!BJ42)/1000000","v":0},{"$f":"BK407+(ED_ACIL!BK142+Capex_On_off!BK42)/1000000","v":0},{"$f":"BL407+(ED_ACIL!BL142+Capex_On_off!BL42)/1000000","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,{"$f":"I408","v":34.087352441267676},24.895397192354512,27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.029250679118935,30.545102925532909,31.286411442965314,32.411977355492859,32.55649055365177,{"$f":"T408+(ED_ACIL!T143+Capex_On_off!T43)/1000000","v":30.451582271022836},{"$f":"U408+(ED_ACIL!U143+Capex_On_off!U43)/1000000","v":11.5446063595633},{"$f":"V408+(ED_ACIL!V143+Capex_On_off!V43)/1000000","v":9.139226288141618},{"$f":"W408+(ED_ACIL!W143+Capex_On_off!W43)/1000000","v":9.0110589499022637},{"$f":"X408+(ED_ACIL!X143+Capex_On_off!X43)/1000000","v":8.8679389765401915},{"$f":"Y408+(ED_ACIL!Y143+Capex_On_off!Y43)/1000000","v":8.9612285825772346},{"$f":"Z408+(ED_ACIL!Z143+Capex_On_off!Z43)/1000000","v":8.8446700153696867},{"$f":"AA408+(ED_ACIL!AA143+Capex_On_off!AA43)/1000000","v":8.7181826941031915},{"$f":"AB408+(ED_ACIL!AB143+Capex_On_off!AB43)/1000000","v":8.5576616915845101},{"$f":"AC408+(ED_ACIL!AC143+Capex_On_off!AC43)/1000000","v":8.2920799697488832},{"$f":"AD408+(ED_ACIL!AD143+Capex_On_off!AD43)/1000000","v":7.7087486878599059},{"$f":"AE408+(ED_ACIL!AE143+Capex_On_off!AE43)/1000000","v":7.7087486878599059},{"$f":"AF408+(ED_ACIL!AF143+Capex_On_off!AF43)/1000000","v":7.7087486878599059},{"$f":"AG408+(ED_ACIL!AG143+Capex_On_off!AG43)/1000000","v":7.7087486878599059},{"$f":"AH408+(ED_ACIL!AH143+Capex_On_off!AH43)/1000000","v":7.7087486878599059},{"$f":"AI408+(ED_ACIL!AI143+Capex_On_off!AI43)/1000000","v":7.7087486878599059},{"$f":"AJ408+(ED_ACIL!AJ143+Capex_On_off!AJ43)/1000000","v":7.7087486878599059},{"$f":"AK408+(ED_ACIL!AK143+Capex_On_off!AK43)/1000000","v":7.7087486878599059},{"$f":"AL408+(ED_ACIL!AL143+Capex_On_off!AL43)/1000000","v":7.7087486878599059},{"$f":"AM408+(ED_ACIL!AM143+Capex_On_off!AM43)/1000000","v":7.7087486878599059},{"$f":"AN408+(ED_ACIL!AN143+Capex_On_off!AN43)/1000000","v":7.7087486878599059},{"$f":"AO408+(ED_ACIL!AO143+Capex_On_off!AO43)/1000000","v":7.7087486878599059},{"$f":"AP408+(ED_ACIL!AP143+Capex_On_off!AP43)/1000000","v":7.7087486878599059},{"$f":"AQ408+(ED_ACIL!AQ143+Capex_On_off!AQ43)/1000000","v":7.7087486878599059},{"$f":"AR408+(ED_ACIL!AR143+Capex_On_off!AR43)/1000000","v":7.7087486878599059},{"$f":"AS408+(ED_ACIL!AS143+Capex_On_off!AS43)/1000000","v":7.7087486878599059},{"$f":"AT408+(ED_ACIL!AT143+Capex_On_off!AT43)/1000000","v":7.7087486878599059},{"$f":"AU408+(ED_ACIL!AU143+Capex_On_off!AU43)/1000000","v":7.7087486878599059},{"$f":"AV408+(ED_ACIL!AV143+Capex_On_off!AV43)/1000000","v":7.7087486878599059},{"$f":"AW408+(ED_ACIL!AW143+Capex_On_off!AW43)/1000000","v":7.7087486878599059},{"$f":"AX408+(ED_ACIL!AX143+Capex_On_off!AX43)/1000000","v":7.7087486878599059},{"$f":"AY408+(ED_ACIL!AY143+Capex_On_off!AY43)/1000000","v":7.7087486878599059},{"$f":"AZ408+(ED_ACIL!AZ143+Capex_On_off!AZ43)/1000000","v":7.7087486878599059},{"$f":"BA408+(ED_ACIL!BA143+Capex_On_off!BA43)/1000000","v":7.7087486878599059},{"$f":"BB408+(ED_ACIL!BB143+Capex_On_off!BB43)/1000000","v":7.7087486878599059},{"$f":"BC408+(ED_ACIL!BC143+Capex_On_off!BC43)/1000000","v":7.7087486878599059},{"$f":"BD408+(ED_ACIL!BD143+Capex_On_off!BD43)/1000000","v":7.7087486878599059},{"$f":"BE408+(ED_ACIL!BE143+Capex_On_off!BE43)/1000000","v":7.7087486878599059},{"$f":"BF408+(ED_ACIL!BF143+Capex_On_off!BF43)/1000000","v":7.7087486878599059},{"$f":"BG408+(ED_ACIL!BG143+Capex_On_off!BG43)/1000000","v":7.7087486878599059},{"$f":"BH408+(ED_ACIL!BH143+Capex_On_off!BH43)/1000000","v":7.7087486878599059},{"$f":"BI408+(ED_ACIL!BI143+Capex_On_off!BI43)/1000000","v":7.7087486878599059},{"$f":"BJ408+(ED_ACIL!BJ143+Capex_On_off!BJ43)/1000000","v":7.7087486878599059},{"$f":"BK408+(ED_ACIL!BK143+Capex_On_off!BK43)/1000000","v":7.7087486878599059},{"$f":"BL408+(ED_ACIL!BL143+Capex_On_off!BL43)/1000000","v":7.7087486878599059}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,{"$f":"I409","v":0.68052110026310131},1.0747880184042917,0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,0.98914622436431632,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376601,{"$f":"T409+(ED_ACIL!T144+Capex_On_off!T44)/1000000","v":0.93920127023587607},{"$f":"U409+(ED_ACIL!U144+Capex_On_off!U44)/1000000","v":0.93920127023587607},{"$f":"V409+(ED_ACIL!V144+Capex_On_off!V44)/1000000","v":0.93920127023587607},{"$f":"W409+(ED_ACIL!W144+Capex_On_off!W44)/1000000","v":0.93920127023587607},{"$f":"X409+(ED_ACIL!X144+Capex_On_off!X44)/1000000","v":0.93920127023587607},{"$f":"Y409+(ED_ACIL!Y144+Capex_On_off!Y44)/1000000","v":0.93920127023587607},{"$f":"Z409+(ED_ACIL!Z144+Capex_On_off!Z44)/1000000","v":0.93920127023587607},{"$f":"AA409+(ED_ACIL!AA144+Capex_On_off!AA44)/1000000","v":0.93920127023587607},{"$f":"AB409+(ED_ACIL!AB144+Capex_On_off!AB44)/1000000","v":0.93920127023587607},{"$f":"AC409+(ED_ACIL!AC144+Capex_On_off!AC44)/1000000","v":0.93920127023587607},{"$f":"AD409+(ED_ACIL!AD144+Capex_On_off!AD44)/1000000","v":0.93920127023587607},{"$f":"AE409+(ED_ACIL!AE144+Capex_On_off!AE44)/1000000","v":0.93920127023587607},{"$f":"AF409+(ED_ACIL!AF144+Capex_On_off!AF44)/1000000","v":0.93920127023587607},{"$f":"AG409+(ED_ACIL!AG144+Capex_On_off!AG44)/1000000","v":0.93920127023587607},{"$f":"AH409+(ED_ACIL!AH144+Capex_On_off!AH44)/1000000","v":0.93920127023587607},{"$f":"AI409+(ED_ACIL!AI144+Capex_On_off!AI44)/1000000","v":0.93920127023587607},{"$f":"AJ409+(ED_ACIL!AJ144+Capex_On_off!AJ44)/1000000","v":0.93920127023587607},{"$f":"AK409+(ED_ACIL!AK144+Capex_On_off!AK44)/1000000","v":0.93920127023587607},{"$f":"AL409+(ED_ACIL!AL144+Capex_On_off!AL44)/1000000","v":0.93920127023587607},{"$f":"AM409+(ED_ACIL!AM144+Capex_On_off!AM44)/1000000","v":0.93920127023587607},{"$f":"AN409+(ED_ACIL!AN144+Capex_On_off!AN44)/1000000","v":0.93920127023587607},{"$f":"AO409+(ED_ACIL!AO144+Capex_On_off!AO44)/1000000","v":0.93920127023587607},{"$f":"AP409+(ED_ACIL!AP144+Capex_On_off!AP44)/1000000","v":0.93920127023587607},{"$f":"AQ409+(ED_ACIL!AQ144+Capex_On_off!AQ44)/1000000","v":0.93920127023587607},{"$f":"AR409+(ED_ACIL!AR144+Capex_On_off!AR44)/1000000","v":0.93920127023587607},{"$f":"AS409+(ED_ACIL!AS144+Capex_On_off!AS44)/1000000","v":0.93920127023587607},{"$f":"AT409+(ED_ACIL!AT144+Capex_On_off!AT44)/1000000","v":0.93920127023587607},{"$f":"AU409+(ED_ACIL!AU144+Capex_On_off!AU44)/1000000","v":0.93920127023587607},{"$f":"AV409+(ED_ACIL!AV144+Capex_On_off!AV44)/1000000","v":0.93920127023587607},{"$f":"AW409+(ED_ACIL!AW144+Capex_On_off!AW44)/1000000","v":0.93920127023587607},{"$f":"AX409+(ED_ACIL!AX144+Capex_On_off!AX44)/1000000","v":0.93920127023587607},{"$f":"AY409+(ED_ACIL!AY144+Capex_On_off!AY44)/1000000","v":0.93920127023587607},{"$f":"AZ409+(ED_ACIL!AZ144+Capex_On_off!AZ44)/1000000","v":0.93920127023587607},{"$f":"BA409+(ED_ACIL!BA144+Capex_On_off!BA44)/1000000","v":0.93920127023587607},{"$f":"BB409+(ED_ACIL!BB144+Capex_On_off!BB44)/1000000","v":0.93920127023587607},{"$f":"BC409+(ED_ACIL!BC144+Capex_On_off!BC44)/1000000","v":0.93920127023587607},{"$f":"BD409+(ED_ACIL!BD144+Capex_On_off!BD44)/1000000","v":0.93920127023587607},{"$f":"BE409+(ED_ACIL!BE144+Capex_On_off!BE44)/1000000","v":0.93920127023587607},{"$f":"BF409+(ED_ACIL!BF144+Capex_On_off!BF44)/1000000","v":0.93920127023587607},{"$f":"BG409+(ED_ACIL!BG144+Capex_On_off!BG44)/1000000","v":0.93920127023587607},{"$f":"BH409+(ED_ACIL!BH144+Capex_On_off!BH44)/1000000","v":0.93920127023587607},{"$f":"BI409+(ED_ACIL!BI144+Capex_On_off!BI44)/1000000","v":0.93920127023587607},{"$f":"BJ409+(ED_ACIL!BJ144+Capex_On_off!BJ44)/1000000","v":0.93920127023587607},{"$f":"BK409+(ED_ACIL!BK144+Capex_On_off!BK44)/1000000","v":0.93920127023587607},{"$f":"BL409+(ED_ACIL!BL144+Capex_On_off!BL44)/1000000","v":0.93920127023587607}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,{"$f":"I410","v":3.760103745412354},3.2792216041935713,2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,{"$f":"O410","v":3.3959310085174854},2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429,{"$f":"T410+(ED_ACIL!T145+Capex_On_off!T45)/1000000","v":2.4696838111492125},{"$f":"U410+(ED_ACIL!U145+Capex_On_off!U45)/1000000","v":2.4696838111492125},{"$f":"V410+(ED_ACIL!V145+Capex_On_off!V45)/1000000","v":2.4696838111492125},{"$f":"W410+(ED_ACIL!W145+Capex_On_off!W45)/1000000","v":2.4696838111492125},{"$f":"X410+(ED_ACIL!X145+Capex_On_off!X45)/1000000","v":2.4696838111492125},{"$f":"Y410+(ED_ACIL!Y145+Capex_On_off!Y45)/1000000","v":2.4696838111492125},{"$f":"Z410+(ED_ACIL!Z145+Capex_On_off!Z45)/1000000","v":2.4696838111492125},{"$f":"AA410+(ED_ACIL!AA145+Capex_On_off!AA45)/1000000","v":2.4696838111492125},{"$f":"AB410+(ED_ACIL!AB145+Capex_On_off!AB45)/1000000","v":2.4696838111492125},{"$f":"AC410+(ED_ACIL!AC145+Capex_On_off!AC45)/1000000","v":2.4696838111492125},{"$f":"AD410+(ED_ACIL!AD145+Capex_On_off!AD45)/1000000","v":2.4696838111492125},{"$f":"AE410+(ED_ACIL!AE145+Capex_On_off!AE45)/1000000","v":2.4696838111492125},{"$f":"AF410+(ED_ACIL!AF145+Capex_On_off!AF45)/1000000","v":2.4696838111492125},{"$f":"AG410+(ED_ACIL!AG145+Capex_On_off!AG45)/1000000","v":2.4696838111492125},{"$f":"AH410+(ED_ACIL!AH145+Capex_On_off!AH45)/1000000","v":2.4696838111492125},{"$f":"AI410+(ED_ACIL!AI145+Capex_On_off!AI45)/1000000","v":2.4696838111492125},{"$f":"AJ410+(ED_ACIL!AJ145+Capex_On_off!AJ45)/1000000","v":2.4696838111492125},{"$f":"AK410+(ED_ACIL!AK145+Capex_On_off!AK45)/1000000","v":2.4696838111492125},{"$f":"AL410+(ED_ACIL!AL145+Capex_On_off!AL45)/1000000","v":2.4696838111492125},{"$f":"AM410+(ED_ACIL!AM145+Capex_On_off!AM45)/1000000","v":2.4696838111492125},{"$f":"AN410+(ED_ACIL!AN145+Capex_On_off!AN45)/1000000","v":2.4696838111492125},{"$f":"AO410+(ED_ACIL!AO145+Capex_On_off!AO45)/1000000","v":2.4696838111492125},{"$f":"AP410+(ED_ACIL!AP145+Capex_On_off!AP45)/1000000","v":2.4696838111492125},{"$f":"AQ410+(ED_ACIL!AQ145+Capex_On_off!AQ45)/1000000","v":2.4696838111492125},{"$f":"AR410+(ED_ACIL!AR145+Capex_On_off!AR45)/1000000","v":2.4696838111492125},{"$f":"AS410+(ED_ACIL!AS145+Capex_On_off!AS45)/1000000","v":2.4696838111492125},{"$f":"AT410+(ED_ACIL!AT145+Capex_On_off!AT45)/1000000","v":2.4696838111492125},{"$f":"AU410+(ED_ACIL!AU145+Capex_On_off!AU45)/1000000","v":2.4696838111492125},{"$f":"AV410+(ED_ACIL!AV145+Capex_On_off!AV45)/1000000","v":2.4696838111492125},{"$f":"AW410+(ED_ACIL!AW145+Capex_On_off!AW45)/1000000","v":2.4696838111492125},{"$f":"AX410+(ED_ACIL!AX145+Capex_On_off!AX45)/1000000","v":2.4696838111492125},{"$f":"AY410+(ED_ACIL!AY145+Capex_On_off!AY45)/1000000","v":2.4696838111492125},{"$f":"AZ410+(ED_ACIL!AZ145+Capex_On_off!AZ45)/1000000","v":2.4696838111492125},{"$f":"BA410+(ED_ACIL!BA145+Capex_On_off!BA45)/1000000","v":2.4696838111492125},{"$f":"BB410+(ED_ACIL!BB145+Capex_On_off!BB45)/1000000","v":2.4696838111492125},{"$f":"BC410+(ED_ACIL!BC145+Capex_On_off!BC45)/1000000","v":2.4696838111492125},{"$f":"BD410+(ED_ACIL!BD145+Capex_On_off!BD45)/1000000","v":2.4696838111492125},{"$f":"BE410+(ED_ACIL!BE145+Capex_On_off!BE45)/1000000","v":2.4696838111492125},{"$f":"BF410+(ED_ACIL!BF145+Capex_On_off!BF45)/1000000","v":2.4696838111492125},{"$f":"BG410+(ED_ACIL!BG145+Capex_On_off!BG45)/1000000","v":2.4696838111492125},{"$f":"BH410+(ED_ACIL!BH145+Capex_On_off!BH45)/1000000","v":2.4696838111492125},{"$f":"BI410+(ED_ACIL!BI145+Capex_On_off!BI45)/1000000","v":2.4696838111492125},{"$f":"BJ410+(ED_ACIL!BJ145+Capex_On_off!BJ45)/1000000","v":2.4696838111492125},{"$f":"BK410+(ED_ACIL!BK145+Capex_On_off!BK45)/1000000","v":2.4696838111492125},{"$f":"BL410+(ED_ACIL!BL145+Capex_On_off!BL45)/1000000","v":2.4696838111492125}]
[null,"Information technology","$m real 2023",null,null,null,null,null,{"$f":"I411","v":1.4089997238534306},2.8479244126089096,8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,19.334976164262258,28.490454580540671,9.4144119758308236,4.7120480699752569,2.0903948503114536,{"$f":"T411+(ED_ACIL!T146+Capex_On_off!T46)/1000000","v":12.808457128184093},{"$f":"U411+(ED_ACIL!U146+Capex_On_off!U46)/1000000","v":12.808457128184093},{"$f":"V411+(ED_ACIL!V146+Capex_On_off!V46)/1000000","v":12.808457128184093},{"$f":"W411+(ED_ACIL!W146+Capex_On_off!W46)/1000000","v":12.808457128184093},{"$f":"X411+(ED_ACIL!X146+Capex_On_off!X46)/1000000","v":12.808457128184093},{"$f":"Y411+(ED_ACIL!Y146+Capex_On_off!Y46)/1000000","v":12.808457128184093},{"$f":"Z411+(ED_ACIL!Z146+Capex_On_off!Z46)/1000000","v":12.808457128184093},{"$f":"AA411+(ED_ACIL!AA146+Capex_On_off!AA46)/1000000","v":12.808457128184093},{"$f":"AB411+(ED_ACIL!AB146+Capex_On_off!AB46)/1000000","v":12.808457128184093},{"$f":"AC411+(ED_ACIL!AC146+Capex_On_off!AC46)/1000000","v":12.808457128184093},{"$f":"AD411+(ED_ACIL!AD146+Capex_On_off!AD46)/1000000","v":12.808457128184093},{"$f":"AE411+(ED_ACIL!AE146+Capex_On_off!AE46)/1000000","v":12.808457128184093},{"$f":"AF411+(ED_ACIL!AF146+Capex_On_off!AF46)/1000000","v":12.808457128184093},{"$f":"AG411+(ED_ACIL!AG146+Capex_On_off!AG46)/1000000","v":12.808457128184093},{"$f":"AH411+(ED_ACIL!AH146+Capex_On_off!AH46)/1000000","v":12.808457128184093},{"$f":"AI411+(ED_ACIL!AI146+Capex_On_off!AI46)/1000000","v":12.808457128184093},{"$f":"AJ411+(ED_ACIL!AJ146+Capex_On_off!AJ46)/1000000","v":12.808457128184093},{"$f":"AK411+(ED_ACIL!AK146+Capex_On_off!AK46)/1000000","v":12.808457128184093},{"$f":"AL411+(ED_ACIL!AL146+Capex_On_off!AL46)/1000000","v":12.808457128184093},{"$f":"AM411+(ED_ACIL!AM146+Capex_On_off!AM46)/1000000","v":12.808457128184093},{"$f":"AN411+(ED_ACIL!AN146+Capex_On_off!AN46)/1000000","v":12.808457128184093},{"$f":"AO411+(ED_ACIL!AO146+Capex_On_off!AO46)/1000000","v":12.808457128184093},{"$f":"AP411+(ED_ACIL!AP146+Capex_On_off!AP46)/1000000","v":12.808457128184093},{"$f":"AQ411+(ED_ACIL!AQ146+Capex_On_off!AQ46)/1000000","v":12.808457128184093},{"$f":"AR411+(ED_ACIL!AR146+Capex_On_off!AR46)/1000000","v":12.808457128184093},{"$f":"AS411+(ED_ACIL!AS146+Capex_On_off!AS46)/1000000","v":12.808457128184093},{"$f":"AT411+(ED_ACIL!AT146+Capex_On_off!AT46)/1000000","v":12.808457128184093},{"$f":"AU411+(ED_ACIL!AU146+Capex_On_off!AU46)/1000000","v":12.808457128184093},{"$f":"AV411+(ED_ACIL!AV146+Capex_On_off!AV46)/1000000","v":12.808457128184093},{"$f":"AW411+(ED_ACIL!AW146+Capex_On_off!AW46)/1000000","v":12.808457128184093},{"$f":"AX411+(ED_ACIL!AX146+Capex_On_off!AX46)/1000000","v":12.808457128184093},{"$f":"AY411+(ED_ACIL!AY146+Capex_On_off!AY46)/1000000","v":12.808457128184093},{"$f":"AZ411+(ED_ACIL!AZ146+Capex_On_off!AZ46)/1000000","v":12.808457128184093},{"$f":"BA411+(ED_ACIL!BA146+Capex_On_off!BA46)/1000000","v":12.808457128184093},{"$f":"BB411+(ED_ACIL!BB146+Capex_On_off!BB46)/1000000","v":12.808457128184093},{"$f":"BC411+(ED_ACIL!BC146+Capex_On_off!BC46)/1000000","v":12.808457128184093},{"$f":"BD411+(ED_ACIL!BD146+Capex_On_off!BD46)/1000000","v":12.808457128184093},{"$f":"BE411+(ED_ACIL!BE146+Capex_On_off!BE46)/1000000","v":12.808457128184093},{"$f":"BF411+(ED_ACIL!BF146+Capex_On_off!BF46)/1000000","v":12.808457128184093},{"$f":"BG411+(ED_ACIL!BG146+Capex_On_off!BG46)/1000000","v":12.808457128184093},{"$f":"BH411+(ED_ACIL!BH146+Capex_On_off!BH46)/1000000","v":12.808457128184093},{"$f":"BI411+(ED_ACIL!BI146+Capex_On_off!BI46)/1000000","v":12.808457128184093},{"$f":"BJ411+(ED_ACIL!BJ146+Capex_On_off!BJ46)/1000000","v":12.808457128184093},{"$f":"BK411+(ED_ACIL!BK146+Capex_On_off!BK46)/1000000","v":12.808457128184093},{"$f":"BL411+(ED_ACIL!BL146+Capex_On_off!BL46)/1000000","v":12.808457128184093}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,{"$f":"I412","v":0.45824300769363202},0.75705607581058021,1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,1.4510129218588315,3.242891026684307,1.6586336436042757,1.5994713755760306,1.6308400469811652,{"$f":"T412+(ED_ACIL!T147+Capex_On_off!T47)/1000000","v":1.9165698029409217},{"$f":"U412+(ED_ACIL!U147+Capex_On_off!U47)/1000000","v":1.9165698029409217},{"$f":"V412+(ED_ACIL!V147+Capex_On_off!V47)/1000000","v":1.9165698029409217},{"$f":"W412+(ED_ACIL!W147+Capex_On_off!W47)/1000000","v":1.9165698029409217},{"$f":"X412+(ED_ACIL!X147+Capex_On_off!X47)/1000000","v":1.9165698029409217},{"$f":"Y412+(ED_ACIL!Y147+Capex_On_off!Y47)/1000000","v":1.9165698029409217},{"$f":"Z412+(ED_ACIL!Z147+Capex_On_off!Z47)/1000000","v":1.9165698029409217},{"$f":"AA412+(ED_ACIL!AA147+Capex_On_off!AA47)/1000000","v":1.9165698029409217},{"$f":"AB412+(ED_ACIL!AB147+Capex_On_off!AB47)/1000000","v":1.9165698029409217},{"$f":"AC412+(ED_ACIL!AC147+Capex_On_off!AC47)/1000000","v":1.9165698029409217},{"$f":"AD412+(ED_ACIL!AD147+Capex_On_off!AD47)/1000000","v":1.9165698029409217},{"$f":"AE412+(ED_ACIL!AE147+Capex_On_off!AE47)/1000000","v":1.9165698029409217},{"$f":"AF412+(ED_ACIL!AF147+Capex_On_off!AF47)/1000000","v":1.9165698029409217},{"$f":"AG412+(ED_ACIL!AG147+Capex_On_off!AG47)/1000000","v":1.9165698029409217},{"$f":"AH412+(ED_ACIL!AH147+Capex_On_off!AH47)/1000000","v":1.9165698029409217},{"$f":"AI412+(ED_ACIL!AI147+Capex_On_off!AI47)/1000000","v":1.9165698029409217},{"$f":"AJ412+(ED_ACIL!AJ147+Capex_On_off!AJ47)/1000000","v":1.9165698029409217},{"$f":"AK412+(ED_ACIL!AK147+Capex_On_off!AK47)/1000000","v":1.9165698029409217},{"$f":"AL412+(ED_ACIL!AL147+Capex_On_off!AL47)/1000000","v":1.9165698029409217},{"$f":"AM412+(ED_ACIL!AM147+Capex_On_off!AM47)/1000000","v":1.9165698029409217},{"$f":"AN412+(ED_ACIL!AN147+Capex_On_off!AN47)/1000000","v":1.9165698029409217},{"$f":"AO412+(ED_ACIL!AO147+Capex_On_off!AO47)/1000000","v":1.9165698029409217},{"$f":"AP412+(ED_ACIL!AP147+Capex_On_off!AP47)/1000000","v":1.9165698029409217},{"$f":"AQ412+(ED_ACIL!AQ147+Capex_On_off!AQ47)/1000000","v":1.9165698029409217},{"$f":"AR412+(ED_ACIL!AR147+Capex_On_off!AR47)/1000000","v":1.9165698029409217},{"$f":"AS412+(ED_ACIL!AS147+Capex_On_off!AS47)/1000000","v":1.9165698029409217},{"$f":"AT412+(ED_ACIL!AT147+Capex_On_off!AT47)/1000000","v":1.9165698029409217},{"$f":"AU412+(ED_ACIL!AU147+Capex_On_off!AU47)/1000000","v":1.9165698029409217},{"$f":"AV412+(ED_ACIL!AV147+Capex_On_off!AV47)/1000000","v":1.9165698029409217},{"$f":"AW412+(ED_ACIL!AW147+Capex_On_off!AW47)/1000000","v":1.9165698029409217},{"$f":"AX412+(ED_ACIL!AX147+Capex_On_off!AX47)/1000000","v":1.9165698029409217},{"$f":"AY412+(ED_ACIL!AY147+Capex_On_off!AY47)/1000000","v":1.9165698029409217},{"$f":"AZ412+(ED_ACIL!AZ147+Capex_On_off!AZ47)/1000000","v":1.9165698029409217},{"$f":"BA412+(ED_ACIL!BA147+Capex_On_off!BA47)/1000000","v":1.9165698029409217},{"$f":"BB412+(ED_ACIL!BB147+Capex_On_off!BB47)/1000000","v":1.9165698029409217},{"$f":"BC412+(ED_ACIL!BC147+Capex_On_off!BC47)/1000000","v":1.9165698029409217},{"$f":"BD412+(ED_ACIL!BD147+Capex_On_off!BD47)/1000000","v":1.9165698029409217},{"$f":"BE412+(ED_ACIL!BE147+Capex_On_off!BE47)/1000000","v":1.9165698029409217},{"$f":"BF412+(ED_ACIL!BF147+Capex_On_off!BF47)/1000000","v":1.9165698029409217},{"$f":"BG412+(ED_ACIL!BG147+Capex_On_off!BG47)/1000000","v":1.9165698029409217},{"$f":"BH412+(ED_ACIL!BH147+Capex_On_off!BH47)/1000000","v":1.9165698029409217},{"$f":"BI412+(ED_ACIL!BI147+Capex_On_off!BI47)/1000000","v":1.9165698029409217},{"$f":"BJ412+(ED_ACIL!BJ147+Capex_On_off!BJ47)/1000000","v":1.9165698029409217},{"$f":"BK412+(ED_ACIL!BK147+Capex_On_off!BK47)/1000000","v":1.9165698029409217},{"$f":"BL412+(ED_ACIL!BL147+Capex_On_off!BL47)/1000000","v":1.9165698029409217}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,{"$f":"I413","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T413+(ED_ACIL!T148+Capex_On_off!T48)/1000000","v":0},{"$f":"U413+(ED_ACIL!U148+Capex_On_off!U48)/1000000","v":0},{"$f":"V413+(ED_ACIL!V148+Capex_On_off!V48)/1000000","v":0},{"$f":"W413+(ED_ACIL!W148+Capex_On_off!W48)/1000000","v":0},{"$f":"X413+(ED_ACIL!X148+Capex_On_off!X48)/1000000","v":0},{"$f":"Y413+(ED_ACIL!Y148+Capex_On_off!Y48)/1000000","v":0},{"$f":"Z413+(ED_ACIL!Z148+Capex_On_off!Z48)/1000000","v":0},{"$f":"AA413+(ED_ACIL!AA148+Capex_On_off!AA48)/1000000","v":0},{"$f":"AB413+(ED_ACIL!AB148+Capex_On_off!AB48)/1000000","v":0},{"$f":"AC413+(ED_ACIL!AC148+Capex_On_off!AC48)/1000000","v":0},{"$f":"AD413+(ED_ACIL!AD148+Capex_On_off!AD48)/1000000","v":0},{"$f":"AE413+(ED_ACIL!AE148+Capex_On_off!AE48)/1000000","v":0},{"$f":"AF413+(ED_ACIL!AF148+Capex_On_off!AF48)/1000000","v":0},{"$f":"AG413+(ED_ACIL!AG148+Capex_On_off!AG48)/1000000","v":0},{"$f":"AH413+(ED_ACIL!AH148+Capex_On_off!AH48)/1000000","v":0},{"$f":"AI413+(ED_ACIL!AI148+Capex_On_off!AI48)/1000000","v":0},{"$f":"AJ413+(ED_ACIL!AJ148+Capex_On_off!AJ48)/1000000","v":0},{"$f":"AK413+(ED_ACIL!AK148+Capex_On_off!AK48)/1000000","v":0},{"$f":"AL413+(ED_ACIL!AL148+Capex_On_off!AL48)/1000000","v":0},{"$f":"AM413+(ED_ACIL!AM148+Capex_On_off!AM48)/1000000","v":0},{"$f":"AN413+(ED_ACIL!AN148+Capex_On_off!AN48)/1000000","v":0},{"$f":"AO413+(ED_ACIL!AO148+Capex_On_off!AO48)/1000000","v":0},{"$f":"AP413+(ED_ACIL!AP148+Capex_On_off!AP48)/1000000","v":0},{"$f":"AQ413+(ED_ACIL!AQ148+Capex_On_off!AQ48)/1000000","v":0},{"$f":"AR413+(ED_ACIL!AR148+Capex_On_off!AR48)/1000000","v":0},{"$f":"AS413+(ED_ACIL!AS148+Capex_On_off!AS48)/1000000","v":0},{"$f":"AT413+(ED_ACIL!AT148+Capex_On_off!AT48)/1000000","v":0},{"$f":"AU413+(ED_ACIL!AU148+Capex_On_off!AU48)/1000000","v":0},{"$f":"AV413+(ED_ACIL!AV148+Capex_On_off!AV48)/1000000","v":0},{"$f":"AW413+(ED_ACIL!AW148+Capex_On_off!AW48)/1000000","v":0},{"$f":"AX413+(ED_ACIL!AX148+Capex_On_off!AX48)/1000000","v":0},{"$f":"AY413+(ED_ACIL!AY148+Capex_On_off!AY48)/1000000","v":0},{"$f":"AZ413+(ED_ACIL!AZ148+Capex_On_off!AZ48)/1000000","v":0},{"$f":"BA413+(ED_ACIL!BA148+Capex_On_off!BA48)/1000000","v":0},{"$f":"BB413+(ED_ACIL!BB148+Capex_On_off!BB48)/1000000","v":0},{"$f":"BC413+(ED_ACIL!BC148+Capex_On_off!BC48)/1000000","v":0},{"$f":"BD413+(ED_ACIL!BD148+Capex_On_off!BD48)/1000000","v":0},{"$f":"BE413+(ED_ACIL!BE148+Capex_On_off!BE48)/1000000","v":0},{"$f":"BF413+(ED_ACIL!BF148+Capex_On_off!BF48)/1000000","v":0},{"$f":"BG413+(ED_ACIL!BG148+Capex_On_off!BG48)/1000000","v":0},{"$f":"BH413+(ED_ACIL!BH148+Capex_On_off!BH48)/1000000","v":0},{"$f":"BI413+(ED_ACIL!BI148+Capex_On_off!BI48)/1000000","v":0},{"$f":"BJ413+(ED_ACIL!BJ148+Capex_On_off!BJ48)/1000000","v":0},{"$f":"BK413+(ED_ACIL!BK148+Capex_On_off!BK48)/1000000","v":0},{"$f":"BL413+(ED_ACIL!BL148+Capex_On_off!BL48)/1000000","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,{"$f":"I414","v":2.3950353042857144},-1.1332763651877204E-4,-5.2477601813685087E-4,0,0,0,0,0,0,0,0,{"$f":"T414+(ED_ACIL!T149+Capex_On_off!T49)/1000000","v":0},{"$f":"U414+(ED_ACIL!U149+Capex_On_off!U49)/1000000","v":0},{"$f":"V414+(ED_ACIL!V149+Capex_On_off!V49)/1000000","v":0},{"$f":"W414+(ED_ACIL!W149+Capex_On_off!W49)/1000000","v":0},{"$f":"X414+(ED_ACIL!X149+Capex_On_off!X49)/1000000","v":0},{"$f":"Y414+(ED_ACIL!Y149+Capex_On_off!Y49)/1000000","v":0},{"$f":"Z414+(ED_ACIL!Z149+Capex_On_off!Z49)/1000000","v":0},{"$f":"AA414+(ED_ACIL!AA149+Capex_On_off!AA49)/1000000","v":0},{"$f":"AB414+(ED_ACIL!AB149+Capex_On_off!AB49)/1000000","v":0},{"$f":"AC414+(ED_ACIL!AC149+Capex_On_off!AC49)/1000000","v":0},{"$f":"AD414+(ED_ACIL!AD149+Capex_On_off!AD49)/1000000","v":0},{"$f":"AE414+(ED_ACIL!AE149+Capex_On_off!AE49)/1000000","v":0},{"$f":"AF414+(ED_ACIL!AF149+Capex_On_off!AF49)/1000000","v":0},{"$f":"AG414+(ED_ACIL!AG149+Capex_On_off!AG49)/1000000","v":0},{"$f":"AH414+(ED_ACIL!AH149+Capex_On_off!AH49)/1000000","v":0},{"$f":"AI414+(ED_ACIL!AI149+Capex_On_off!AI49)/1000000","v":0},{"$f":"AJ414+(ED_ACIL!AJ149+Capex_On_off!AJ49)/1000000","v":0},{"$f":"AK414+(ED_ACIL!AK149+Capex_On_off!AK49)/1000000","v":0},{"$f":"AL414+(ED_ACIL!AL149+Capex_On_off!AL49)/1000000","v":0},{"$f":"AM414+(ED_ACIL!AM149+Capex_On_off!AM49)/1000000","v":0},{"$f":"AN414+(ED_ACIL!AN149+Capex_On_off!AN49)/1000000","v":0},{"$f":"AO414+(ED_ACIL!AO149+Capex_On_off!AO49)/1000000","v":0},{"$f":"AP414+(ED_ACIL!AP149+Capex_On_off!AP49)/1000000","v":0},{"$f":"AQ414+(ED_ACIL!AQ149+Capex_On_off!AQ49)/1000000","v":0},{"$f":"AR414+(ED_ACIL!AR149+Capex_On_off!AR49)/1000000","v":0},{"$f":"AS414+(ED_ACIL!AS149+Capex_On_off!AS49)/1000000","v":0},{"$f":"AT414+(ED_ACIL!AT149+Capex_On_off!AT49)/1000000","v":0},{"$f":"AU414+(ED_ACIL!AU149+Capex_On_off!AU49)/1000000","v":0},{"$f":"AV414+(ED_ACIL!AV149+Capex_On_off!AV49)/1000000","v":0},{"$f":"AW414+(ED_ACIL!AW149+Capex_On_off!AW49)/1000000","v":0},{"$f":"AX414+(ED_ACIL!AX149+Capex_On_off!AX49)/1000000","v":0},{"$f":"AY414+(ED_ACIL!AY149+Capex_On_off!AY49)/1000000","v":0},{"$f":"AZ414+(ED_ACIL!AZ149+Capex_On_off!AZ49)/1000000","v":0},{"$f":"BA414+(ED_ACIL!BA149+Capex_On_off!BA49)/1000000","v":0},{"$f":"BB414+(ED_ACIL!BB149+Capex_On_off!BB49)/1000000","v":0},{"$f":"BC414+(ED_ACIL!BC149+Capex_On_off!BC49)/1000000","v":0},{"$f":"BD414+(ED_ACIL!BD149+Capex_On_off!BD49)/1000000","v":0},{"$f":"BE414+(ED_ACIL!BE149+Capex_On_off!BE49)/1000000","v":0},{"$f":"BF414+(ED_ACIL!BF149+Capex_On_off!BF49)/1000000","v":0},{"$f":"BG414+(ED_ACIL!BG149+Capex_On_off!BG49)/1000000","v":0},{"$f":"BH414+(ED_ACIL!BH149+Capex_On_off!BH49)/1000000","v":0},{"$f":"BI414+(ED_ACIL!BI149+Capex_On_off!BI49)/1000000","v":0},{"$f":"BJ414+(ED_ACIL!BJ149+Capex_On_off!BJ49)/1000000","v":0},{"$f":"BK414+(ED_ACIL!BK149+Capex_On_off!BK49)/1000000","v":0},{"$f":"BL414+(ED_ACIL!BL149+Capex_On_off!BL49)/1000000","v":0}]
[null,"Equity raising costs","$m real 2023",null,null,null,null,null,{"$f":"I415","v":0.79548273120260693},0,0,0,0,0,0,0,0,0,0,null,{"$f":"U415+(ED_ACIL!U150+Capex_On_off!U50)/1000000","v":0},{"$f":"V415+(ED_ACIL!V150+Capex_On_off!V50)/1000000","v":0},{"$f":"W415+(ED_ACIL!W150+Capex_On_off!W50)/1000000","v":0},{"$f":"X415+(ED_ACIL!X150+Capex_On_off!X50)/1000000","v":0},{"$f":"Y415+(ED_ACIL!Y150+Capex_On_off!Y50)/1000000","v":0},{"$f":"Z415+(ED_ACIL!Z150+Capex_On_off!Z50)/1000000","v":0},{"$f":"AA415+(ED_ACIL!AA150+Capex_On_off!AA50)/1000000","v":0},{"$f":"AB415+(ED_ACIL!AB150+Capex_On_off!AB50)/1000000","v":0},{"$f":"AC415+(ED_ACIL!AC150+Capex_On_off!AC50)/1000000","v":0},{"$f":"AD415+(ED_ACIL!AD150+Capex_On_off!AD50)/1000000","v":0},{"$f":"AE415+(ED_ACIL!AE150+Capex_On_off!AE50)/1000000","v":0},{"$f":"AF415+(ED_ACIL!AF150+Capex_On_off!AF50)/1000000","v":0},{"$f":"AG415+(ED_ACIL!AG150+Capex_On_off!AG50)/1000000","v":0},{"$f":"AH415+(ED_ACIL!AH150+Capex_On_off!AH50)/1000000","v":0},{"$f":"AI415+(ED_ACIL!AI150+Capex_On_off!AI50)/1000000","v":0},{"$f":"AJ415+(ED_ACIL!AJ150+Capex_On_off!AJ50)/1000000","v":0},{"$f":"AK415+(ED_ACIL!AK150+Capex_On_off!AK50)/1000000","v":0},{"$f":"AL415+(ED_ACIL!AL150+Capex_On_off!AL50)/1000000","v":0},{"$f":"AM415+(ED_ACIL!AM150+Capex_On_off!AM50)/1000000","v":0},{"$f":"AN415+(ED_ACIL!AN150+Capex_On_off!AN50)/1000000","v":0},{"$f":"AO415+(ED_ACIL!AO150+Capex_On_off!AO50)/1000000","v":0},{"$f":"AP415+(ED_ACIL!AP150+Capex_On_off!AP50)/1000000","v":0},{"$f":"AQ415+(ED_ACIL!AQ150+Capex_On_off!AQ50)/1000000","v":0},{"$f":"AR415+(ED_ACIL!AR150+Capex_On_off!AR50)/1000000","v":0},{"$f":"AS415+(ED_ACIL!AS150+Capex_On_off!AS50)/1000000","v":0},{"$f":"AT415+(ED_ACIL!AT150+Capex_On_off!AT50)/1000000","v":0},{"$f":"AU415+(ED_ACIL!AU150+Capex_On_off!AU50)/1000000","v":0},{"$f":"AV415+(ED_ACIL!AV150+Capex_On_off!AV50)/1000000","v":0},{"$f":"AW415+(ED_ACIL!AW150+Capex_On_off!AW50)/1000000","v":0},{"$f":"AX415+(ED_ACIL!AX150+Capex_On_off!AX50)/1000000","v":0},{"$f":"AY415+(ED_ACIL!AY150+Capex_On_off!AY50)/1000000","v":0},{"$f":"AZ415+(ED_ACIL!AZ150+Capex_On_off!AZ50)/1000000","v":0},{"$f":"BA415+(ED_ACIL!BA150+Capex_On_off!BA50)/1000000","v":0},{"$f":"BB415+(ED_ACIL!BB150+Capex_On_off!BB50)/1000000","v":0},{"$f":"BC415+(ED_ACIL!BC150+Capex_On_off!BC50)/1000000","v":0},{"$f":"BD415+(ED_ACIL!BD150+Capex_On_off!BD50)/1000000","v":0},{"$f":"BE415+(ED_ACIL!BE150+Capex_On_off!BE50)/1000000","v":0},{"$f":"BF415+(ED_ACIL!BF150+Capex_On_off!BF50)/1000000","v":0},{"$f":"BG415+(ED_ACIL!BG150+Capex_On_off!BG50)/1000000","v":0},{"$f":"BH415+(ED_ACIL!BH150+Capex_On_off!BH50)/1000000","v":0},{"$f":"BI415+(ED_ACIL!BI150+Capex_On_off!BI50)/1000000","v":0},{"$f":"BJ415+(ED_ACIL!BJ150+Capex_On_off!BJ50)/1000000","v":0},{"$f":"BK415+(ED_ACIL!BK150+Capex_On_off!BK50)/1000000","v":0},{"$f":"BL415+(ED_ACIL!BL150+Capex_On_off!BL50)/1000000","v":0}]
[null,"Total","$m real 2023",null,null,null,null,null,{"$f":"SUM(I476:I491)","v":81.456532425524031},{"$f":"SUM(J476:J491)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O476:O491)","v":99.796029785383396},113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,96.151040498607244,66.989036710148312,64.208534789748327,64.015367214629634,63.806463869004141,63.922464401179752,63.763616523231434,63.608936328137759,63.420222451791894,63.110785148447327,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486,63.749411929664952,62.431128214315486,62.431128214315486,62.431128214315486,62.431128214315486]

{"sheet":"WACC","index":34,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,2019]
["Determination of the Weighted Average Cost of Capital (WACC)"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,null,null,null,null,null,"AA4\n2019","AA5\n2020","AA5\n2021","AA5\n2022","AA5\n2023","AA5\n2024","AA6\n2025","AA6\n2026","AA6\n2027","AA6\n2028","AA6\n2029","AA6\n2030","AA6\n2031","AA6\n2032","AA6\n2033","AA6\n2034","AA6\n2035","AA6\n2036","AA6\n2037","AA6\n2038","AA6\n2039","AA6\n2040","AA6\n2041","AA6\n2042","AA6\n2043","AA6\n2044","AA6\n2045","AA6\n2046","AA6\n2047","AA6\n2048","AA6\n2049","AA6\n2050","AA6\n2051","AA6\n2052","AA6\n2053","AA6\n2054","AA6\n2055","AA6\n2056","AA6\n2057","AA6\n2058","AA6\n2059","AA6\n2060","AA6\n2061","AA6\n2062","AA6\n2063","AA6\n2064","AA6\n2065","AA6\n2066","AA6\n2067","AA6\n2068","AA6\n2069","AA6\n2070","AA6\n2071","AA6\n2072","AA6\n2073","AA6\n2074"]
[{"$f":"ROW()","v":6},null,null,null,null,null,null,null,null,"2019-09-30","2018-11-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30","2018-11-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30","2024-10-01","2024-10-02","2024-10-03","2024-10-04","2024-10-05","2024-10-06","2024-10-07","2024-10-08","2024-10-09","2024-10-10","2024-10-11","2024-10-12","2024-10-13","2024-10-14","2024-10-15","2024-10-16","2024-10-17","2024-10-18","2024-10-19","2024-10-20","2024-10-21","2024-10-22","2024-10-23","2024-10-24","2024-10-25","2024-10-26","2024-10-27","2024-10-28","2024-10-29","2024-10-30","2024-10-31","2024-11-01","2024-11-02","2024-11-03","2024-11-04","2024-11-05","2024-11-06","2024-11-07","2024-09-30","2024-10-01","2024-10-02","2024-10-03","2024-10-04","2024-10-05","2024-10-06"]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":8},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,null,null,null,1.9599999999999999E-2]
[{"$f":"ROW()","v":9},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,null,null,null,1.1734939759036056E-3]
[{"$f":"ROW()","v":10},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,4.7099999999999989E-3,9.6100000000000005E-3,{"$f":"K10","v":9.6100000000000005E-3},{"$f":"L10","v":9.6100000000000005E-3},{"$f":"M10","v":9.6100000000000005E-3},{"$f":"N10","v":9.6100000000000005E-3},4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,{"$f":"T10","v":4.1790000000000001E-2},4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2,4.1790000000000001E-2]
[{"$f":"ROW()","v":11},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,null,null,null,2.5020000000000001E-2,2.273E-2,{"$f":"L42","v":2.2429999999999999E-2},{"$f":"M42","v":2.0820000000000002E-2},{"$f":"N42","v":1.9970000000000002E-2},{"$f":"O42","v":1.9640000000000001E-2},1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,{"$f":"T11","v":1.9359999999999999E-2},1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,null,null,null,1.25E-3,1E-3,{"$f":"K12","v":1E-3},1E-3,{"$f":"M12","v":1E-3},{"$f":"N12","v":1E-3},1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,{"$f":"T12","v":1.65E-3},1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3,1.65E-3]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Hedging Cost",null,null,null,null,null,null,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,{"$f":"T13","v":1.23E-3},1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (Rm) -- Nominal Return on Debt (DPn)",null,null,null,null,null,null,3.2119999999999996E-2,{"$f":"K11+K12+K13+K10","v":3.4479999999999997E-2},3.4180000000000002E-2,3.2570000000000002E-2,3.1719999999999998E-2,3.1390000000000001E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,{"$f":"T14","v":6.4030000000000004E-2},6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,5.1719999999999995E-2,{"$f":"K14","v":3.4479999999999997E-2},3.4180000000000002E-2,3.2570000000000002E-2,3.1719999999999998E-2,3.1390000000000001E-2,{"$f":"P14","v":6.4030000000000004E-2},6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,{"$f":"T15","v":6.4030000000000004E-2},6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,null,1.9599999999999999E-2,8.2000000000000007E-3,{"$f":"K18","v":8.2000000000000007E-3},8.2000000000000007E-3,{"$f":"M18","v":8.2000000000000007E-3},{"$f":"N18","v":8.2000000000000007E-3},4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,{"$f":"T18","v":4.2000000000000003E-2},4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,null,null,null,null,null,7.4999999999999997E-2,0.06,{"$f":"K19","v":0.06},0.06,0.06,0.06,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"T19","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"T20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,null,null,null,null,null,9.3032258064516121E-2,{"$f":"K22/(1-K29*(1-K30))","v":5.9058823529411761E-2},5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,{"$f":"T21","v":9.9647058823529408E-2},9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",null,null,null,null,null,null,7.2099999999999997E-2,{"$f":"K18+(K19*K20)","v":5.0199999999999995E-2},5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,{"$f":"P18+(P19*P20)","v":8.4699999999999998E-2},8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,{"$f":"T22","v":8.4699999999999998E-2},8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,null,null,null,null,null,0.6,0.55000000000000004,{"$f":"K25","v":0.55000000000000004},0.55000000000000004,{"$f":"M25","v":0.55000000000000004},{"$f":"N25","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"T25","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,null,null,null,null,null,0.4,{"$f":"1-K25","v":0.44999999999999996},{"$f":"1-L25","v":0.44999999999999996},{"$f":"1-M25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,{"$f":"T26","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Equity: Real Risk Free Rate (ERfr)",null,null,null,null,null,null,1.1734939759036056E-3,{"$f":"(1+K18)/(1+K28)-1","v":-3.1639311844968709E-3},-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,{"$f":"T27","v":1.648619646863736E-2},1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2]
[{"$f":"ROW()","v":28},null,"Inflation Rate for WACC (I)",null,null,null,null,null,null,1.8404907975460238E-2,1.14E-2,{"$f":"K28","v":1.14E-2},{"$f":"L28","v":1.14E-2},{"$f":"M28","v":1.14E-2},{"$f":"N28","v":1.14E-2},2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,{"$f":"T28","v":2.5100000000000001E-2},2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2]
[{"$f":"ROW()","v":29},null,"Corporate Tax Rate (T)",null,null,null,null,null,null,0.3,0.3,{"$f":"K29","v":0.3},0.3,{"$f":"M29","v":0.3},{"$f":"N29","v":0.3},0.3,0.3,0.3,0.3,0.3,{"$f":"T29","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[{"$f":"ROW()","v":30},null,"Franking Credit (g)",null,null,null,null,null,null,0.25,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"T30","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":31},null,"Imputation Adj (G)",null,null,null,null,null,null,0.90322580645161277,{"$f":"(1-K29)/(1-K29*(1-K30))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"T31","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":34},null,"Nominal Pre Tax WACC (WPn)",null,null,null,null,null,null,6.8244903225806453E-2,{"$f":"K21*K26+K15*K25","v":4.5540470588235286E-2},4.5375470588235295E-2,4.4489970588235291E-2,4.4022470588235288E-2,4.3840970588235287E-2,{"$f":"P21*P26+P15*P25","v":8.0057676470588229E-2},8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,{"$f":"T34","v":8.0057676470588229E-2},8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2]
[{"$f":"ROW()","v":35},null,"Real Pre Tax WACC (WPr)",null,null,null,null,null,null,4.8939272444617155E-2,{"$f":"(1+K34)/(1+K28)-1","v":3.3755656108596988E-2},3.3592515906896603E-2,3.2716996824436739E-2,3.2254766252951539E-2,3.2075312031080827E-2,{"$f":"(1+P34)/(1+P28)-1","v":5.3612014896681659E-2},5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,{"$f":"T35","v":5.3612014896681659E-2},5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2]
[{"$f":"ROW()","v":36},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":37},null,"Nominal After Tax WACC",null,null,null,null,null,null,5.9871999999999995E-2,{"$f":"K25*K15+K26*K22","v":4.1553999999999994E-2},4.1388999999999995E-2,4.0503499999999998E-2,4.0035999999999995E-2,3.9854500000000001E-2,{"$f":"P25*P15+P26*P22","v":7.3331499999999994E-2},7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,{"$f":"T37","v":7.3331499999999994E-2},7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2]
[{"$f":"ROW()","v":38},null,"Real After Tax WACC",null,null,null,null,null,null,4.0717686746987836E-2,{"$f":"(1+K37)/(1+K28)-1","v":2.9814119042910869E-2},2.9650978841210041E-2,2.8775459758750177E-2,2.8313229187264977E-2,2.8133774965394265E-2,{"$f":"(1+P37)/(1+P28)-1","v":4.7050531655448369E-2},4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,{"$f":"T38","v":4.7050531655448369E-2},4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":41},null,"Trailing Average DRP",null,null,null,null,null,null,"",{"$f":"IF('PTRM expenditure'!J13=\"\",\"\",'PTRM expenditure'!J13)","v":2.273E-2},{"$f":"IF('PTRM expenditure'!K13=\"\",\"\",'PTRM expenditure'!K13)","v":2.2429999999999999E-2},{"$f":"IF('PTRM expenditure'!L13=\"\",\"\",'PTRM expenditure'!L13)","v":2.0820000000000002E-2},{"$f":"IF('PTRM expenditure'!M13=\"\",\"\",'PTRM expenditure'!M13)","v":1.9970000000000002E-2},{"$f":"IF('PTRM expenditure'!N13=\"\",\"\",'PTRM expenditure'!N13)","v":1.9640000000000001E-2},{"$f":"IF('PTRM expenditure'!O13=\"\",\"\",'PTRM expenditure'!O13)","v":1.9359999999999999E-2},{"$f":"IF('PTRM expenditure'!P13=\"\",\"\",'PTRM expenditure'!P13)","v":""},{"$f":"IF('PTRM expenditure'!Q13=\"\",\"\",'PTRM expenditure'!Q13)","v":""},{"$f":"IF('PTRM expenditure'!R13=\"\",\"\",'PTRM expenditure'!R13)","v":""},{"$f":"IF('PTRM expenditure'!S13=\"\",\"\",'PTRM expenditure'!S13)","v":""}]
[{"$f":"ROW()","v":42},null,"Modelled DRP",null,null,null,null,null,null,2.5020000000000001E-2,{"$f":"IF(K41=\"\",J42,K41)","v":2.273E-2},2.2429999999999999E-2,2.0820000000000002E-2,1.9970000000000002E-2,1.9640000000000001E-2,{"$f":"IF(P41=\"\",O42,P41)","v":1.9359999999999999E-2},{"$f":"IF(Q41=\"\",P42,Q41)","v":1.9359999999999999E-2},{"$f":"IF(R41=\"\",Q42,R41)","v":1.9359999999999999E-2},{"$f":"IF(S41=\"\",R42,S41)","v":1.9359999999999999E-2},{"$f":"IF(T41=\"\",S42,T41)","v":1.9359999999999999E-2}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,2019,{"$f":"J45+1","v":2020},2021,2022,{"$f":"M45+1","v":2023},2024,{"$f":"O45+1","v":2025},{"$f":"P45+1","v":2026},{"$f":"Q45+1","v":2027},{"$f":"R45+1","v":2028},{"$f":"S45+1","v":2029}]
[{"$f":"ROW()","v":46},null,"Trailing Average DRP",null,null,null,null,null,null,2.3089999999999999E-2,{"$f":"IF(K58=\"\",\"\",ROUND(AVERAGE(K54:K72),5))","v":2.273E-2},{"$f":"IF(L57=\"\",\"\",ROUND(AVERAGE(L57:L66),5))","v":2.2429999999999999E-2},{"$f":"IF(M56=\"\",\"\",ROUND(AVERAGE(M56:M65),5))","v":2.0820000000000002E-2},{"$f":"IF(N55=\"\",\"\",ROUND(AVERAGE(N55:N64),5))","v":1.9970000000000002E-2},{"$f":"IF(O54=\"\",\"\",ROUND(AVERAGE(O54:O63),5))","v":1.9640000000000001E-2},{"$f":"IF(P53=\"\",\"\",ROUND(AVERAGE(P53:P62),5))","v":1.9359999999999999E-2},{"$f":"IF(Q52=\"\",\"\",ROUND(AVERAGE(Q52:Q61),5))","v":""},{"$f":"IF(R51=\"\",\"\",ROUND(AVERAGE(R51:R60),5))","v":""},{"$f":"IF(S50=\"\",\"\",ROUND(AVERAGE(S50:S59),5))","v":""},{"$f":"IF(T49=\"\",\"\",ROUND(AVERAGE(T49:T58),5))","v":""}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,2019,{"$f":"J48+1","v":2020},2021,2022,2023,2024,{"$f":"O48+1","v":2025},{"$f":"P48+1","v":2026},{"$f":"Q48+1","v":2027},{"$f":"R48+1","v":2028},{"$f":"S48+1","v":2029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('PTRM expenditure'!S$12=\"\",\"\",'PTRM expenditure'!S$12)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('PTRM expenditure'!R$12=\"\",\"\",'PTRM expenditure'!R$12)","v":""},{"$f":"S50","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('PTRM expenditure'!Q$12=\"\",\"\",'PTRM expenditure'!Q$12)","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('PTRM expenditure'!P$12=\"\",\"\",'PTRM expenditure'!P$12)","v":""},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.668E-2,1.668E-2,1.668E-2,1.668E-2,1.668E-2]
[{"$f":"ROW()","v":54},null,2024,null,null,null,null,null,null,null,null,null,null,null,1.924E-2,1.924E-2,1.924E-2,1.924E-2,1.924E-2,0]
[{"$f":"ROW()","v":55},null,{"$f":"C54-1","v":2023},null,null,null,null,null,null,null,null,null,null,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2]
[{"$f":"ROW()","v":56},null,2022,null,null,null,null,null,null,null,null,null,{"$f":"0.01562","v":1.562E-2},1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2]
[{"$f":"ROW()","v":57},null,2021,null,null,null,null,null,null,null,null,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2]
[{"$f":"ROW()","v":58},null,2020,null,null,null,null,null,null,null,{"$f":"IF('PTRM expenditure'!J$12=\"\",\"\",'PTRM expenditure'!J$12)","v":1.77E-2},1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2]
[{"$f":"ROW()","v":59},null,{"$f":"C58-1","v":2019},null,null,null,null,null,null,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2]
[{"$f":"ROW()","v":60},null,2018,null,null,null,null,null,null,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2]
[{"$f":"ROW()","v":61},null,2017,null,null,null,null,null,null,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2]
[{"$f":"ROW()","v":62},null,2016,null,null,null,null,null,null,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2]
[{"$f":"ROW()","v":63},null,2015,null,null,null,null,null,null,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2]
[{"$f":"ROW()","v":64},null,2014,null,null,null,null,null,null,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2]
[{"$f":"ROW()","v":65},null,2013,null,null,null,null,null,null,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2]
[{"$f":"ROW()","v":66},null,2012,null,null,null,null,null,null,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2]
[{"$f":"ROW()","v":67},null,2011,null,null,null,null,null,null,2.3709999999999998E-2,2.3709999999999998E-2]
[{"$f":"ROW()","v":68},null,2010,null,null,null,null,null,null,2.1269999999999997E-2]
[{"$f":"ROW()","v":69},null,2009]
[{"$f":"ROW()","v":70},null,2008]
[{"$f":"ROW()","v":71},null,2007]
[{"$f":"ROW()","v":72},null,2006]

{"sheet":"PTRM expenditure","index":35,"n_rows":1255,"n_cols":64,"rows_kept":1255,"cut":false,"hidden":false,"merged":[[1207,44,1207,48],[1207,49,1207,53],[1207,54,1207,58],[1207,59,1207,63],[1207,19,1207,23],[1207,24,1207,28],[1207,29,1207,33],[1207,34,1207,38],[1207,39,1207,43],[102,9,102,13],[120,9,120,13],[177,12,177,14],[157,9,157,11],[139,9,139,11],[177,9,177,11],[196,9,196,11],[287,9,287,13],[359,9,359,13],[395,9,395,13],[431,9,431,13],[377,9,377,13],[413,9,413,13],[1043,9,1043,13],[305,9,305,13],[323,9,323,13],[341,9,341,13],[467,9,467,13],[503,9,503,13],[539,9,539,13],[575,9,575,13],[611,9,611,13],[683,9,683,13],[719,9,719,13],[881,9,881,13],[917,9,917,13],[863,9,863,13],[899,9,899,13],[935,9,935,13],[971,9,971,13],[1007,9,1007,13],[701,9,701,13],[737,9,737,13],[773,9,773,13],[809,9,809,13],[845,9,845,13],[755,9,755,13],[791,9,791,13],[827,9,827,13],[557,9,557,13],[593,9,593,13],[629,9,629,13],[665,9,665,13],[647,9,647,13],[449,9,449,13],[485,9,485,13],[521,9,521,13],[1207,9,1207,11],[1207,14,1207,18],[953,9,953,13],[989,9,989,13],[1025,9,1025,13],[1061,9,1061,13],[1097,9,1097,13],[1133,9,1133,13],[1169,9,1169,13],[1197,9,1197,11],[1079,9,1079,13],[1115,9,1115,13],[1151,9,1151,13]]}
["$ real 2023"]
["Inputs"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,4,5,5,5,5,5,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
["Year ending",null,null,null,null,null,null,null,2019,{"$f":"I6+1","v":2020},2021,2022,2023,2024,{"$f":"N6+1","v":2025},{"$f":"O6+1","v":2026},{"$f":"P6+1","v":2027},{"$f":"Q6+1","v":2028},{"$f":"R6+1","v":2029},{"$f":"S6+1","v":2030},{"$f":"T6+1","v":2031},{"$f":"U6+1","v":2032},{"$f":"V6+1","v":2033},{"$f":"W6+1","v":2034},{"$f":"X6+1","v":2035},{"$f":"Y6+1","v":2036},{"$f":"Z6+1","v":2037},{"$f":"AA6+1","v":2038},{"$f":"AB6+1","v":2039},{"$f":"AC6+1","v":2040},{"$f":"AD6+1","v":2041},{"$f":"AE6+1","v":2042},{"$f":"AF6+1","v":2043},{"$f":"AG6+1","v":2044},{"$f":"AH6+1","v":2045},{"$f":"AI6+1","v":2046},{"$f":"AJ6+1","v":2047},{"$f":"AK6+1","v":2048},{"$f":"AL6+1","v":2049},{"$f":"AM6+1","v":2050},{"$f":"AN6+1","v":2051},{"$f":"AO6+1","v":2052},{"$f":"AP6+1","v":2053},{"$f":"AQ6+1","v":2054},{"$f":"AR6+1","v":2055},{"$f":"AS6+1","v":2056},{"$f":"AT6+1","v":2057},{"$f":"AU6+1","v":2058},{"$f":"AV6+1","v":2059},{"$f":"AW6+1","v":2060},{"$f":"AX6+1","v":2061},{"$f":"AY6+1","v":2062},{"$f":"AZ6+1","v":2063},{"$f":"BA6+1","v":2064},{"$f":"BB6+1","v":2065},{"$f":"BC6+1","v":2066},{"$f":"BD6+1","v":2067},{"$f":"BE6+1","v":2068},{"$f":"BF6+1","v":2069},{"$f":"BG6+1","v":2070},{"$f":"BH6+1","v":2071},{"$f":"BI6+1","v":2072},{"$f":"BJ6+1","v":2073},{"$f":"BK6+1","v":2074}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12","26 to 12","27 to 12","28 to 12","29 to 12","30 to 12","31 to 12","32 to 12","33 to 12","34 to 12","35 to 12","36 to 12","37 to 12","38 to 12","39 to 12","40 to 12","41 to 12","42 to 12","43 to 12","44 to 12","45 to 12","46 to 12"]
["Days",null,null,null,null,null,null,null,365,366,365,365,365,366,366,365,365,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411]
["Year portion",null,null,null,null,null,null,null,1,1,{"$f":"J9","v":1},{"$f":"K9","v":1},{"$f":"L9","v":1},{"$f":"M9","v":1},1,{"$f":"O9","v":1},{"$f":"P9","v":1},{"$f":"Q9","v":1},{"$f":"R9","v":1},{"$f":"S9","v":1},{"$f":"T9","v":1},{"$f":"U9","v":1},{"$f":"V9","v":1},{"$f":"W9","v":1},{"$f":"X9","v":1},{"$f":"Y9","v":1},{"$f":"Z9","v":1},{"$f":"AA9","v":1},{"$f":"AB9","v":1},{"$f":"AC9","v":1},{"$f":"AD9","v":1},{"$f":"AE9","v":1},{"$f":"AF9","v":1},{"$f":"AG9","v":1},{"$f":"AH9","v":1},{"$f":"AI9","v":1},{"$f":"AJ9","v":1},{"$f":"AK9","v":1},{"$f":"AL9","v":1},{"$f":"AM9","v":1},{"$f":"AN9","v":1},{"$f":"AO9","v":1},{"$f":"AP9","v":1},{"$f":"AQ9","v":1},{"$f":"AR9","v":1},{"$f":"AS9","v":1},{"$f":"AT9","v":1},{"$f":"AU9","v":1},{"$f":"AV9","v":1},{"$f":"AW9","v":1},{"$f":"AX9","v":1},{"$f":"AY9","v":1},{"$f":"AZ9","v":1},{"$f":"BA9","v":1},{"$f":"BB9","v":1},{"$f":"BC9","v":1},{"$f":"BD9","v":1},{"$f":"BE9","v":1},{"$f":"BF9","v":1},{"$f":"BG9","v":1},{"$f":"BH9","v":1},{"$f":"BI9","v":1},{"$f":"BJ9","v":1},{"$f":"BK9","v":1}]
["General Inputs"]
[{"$f":"ROW()","v":11},null,"Tariff Recalculation",null,null,2023,{"$f":"S6","v":2029}]
[{"$f":"ROW()","v":12},null,"Annual DRP",null,null,null,null,null,null,1.77E-2,2.0750000000000001E-2,1.562E-2,{"$f":"WACC!N55","v":2.215E-2},null,{"$f":"WACC!P11","v":1.9359999999999999E-2}]
[{"$f":"ROW()","v":13},null,"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,{"$f":"IF(WACC!K46=\"\",\"\",WACC!K46)","v":2.273E-2},{"$f":"IF(WACC!L46=\"\",\"\",WACC!L46)","v":2.2429999999999999E-2},{"$f":"IF(WACC!M46=\"\",\"\",WACC!M46)","v":2.0820000000000002E-2},{"$f":"IF(WACC!N46=\"\",\"\",WACC!N46)","v":1.9970000000000002E-2},{"$f":"IF(WACC!O46=\"\",\"\",WACC!O46)","v":1.9640000000000001E-2},{"$f":"IF(WACC!P46=\"\",\"\",WACC!P46)","v":1.9359999999999999E-2},{"$f":"IF(WACC!Q46=\"\",\"\",WACC!Q46)","v":""},{"$f":"IF(WACC!R46=\"\",\"\",WACC!R46)","v":""},{"$f":"IF(WACC!S46=\"\",\"\",WACC!S46)","v":""},{"$f":"IF(WACC!T46=\"\",\"\",WACC!T46)","v":""},{"$f":"IF(WACC!U46=\"\",\"\",WACC!U46)","v":""},{"$f":"IF(WACC!V46=\"\",\"\",WACC!V46)","v":""},{"$f":"IF(WACC!W46=\"\",\"\",WACC!W46)","v":""},{"$f":"IF(WACC!X46=\"\",\"\",WACC!X46)","v":""},{"$f":"IF(WACC!Y46=\"\",\"\",WACC!Y46)","v":""},{"$f":"IF(WACC!Z46=\"\",\"\",WACC!Z46)","v":""},{"$f":"IF(WACC!AA46=\"\",\"\",WACC!AA46)","v":""},{"$f":"IF(WACC!AB46=\"\",\"\",WACC!AB46)","v":""},{"$f":"IF(WACC!AC46=\"\",\"\",WACC!AC46)","v":""},{"$f":"IF(WACC!AD46=\"\",\"\",WACC!AD46)","v":""},{"$f":"IF(WACC!AE46=\"\",\"\",WACC!AE46)","v":""},{"$f":"IF(WACC!AF46=\"\",\"\",WACC!AF46)","v":""},{"$f":"IF(WACC!AG46=\"\",\"\",WACC!AG46)","v":""},{"$f":"IF(WACC!AH46=\"\",\"\",WACC!AH46)","v":""},{"$f":"IF(WACC!AI46=\"\",\"\",WACC!AI46)","v":""},{"$f":"IF(WACC!AJ46=\"\",\"\",WACC!AJ46)","v":""},{"$f":"IF(WACC!AK46=\"\",\"\",WACC!AK46)","v":""},{"$f":"IF(WACC!AL46=\"\",\"\",WACC!AL46)","v":""},{"$f":"IF(WACC!AM46=\"\",\"\",WACC!AM46)","v":""},{"$f":"IF(WACC!AN46=\"\",\"\",WACC!AN46)","v":""},{"$f":"IF(WACC!AO46=\"\",\"\",WACC!AO46)","v":""},{"$f":"IF(WACC!AP46=\"\",\"\",WACC!AP46)","v":""},{"$f":"IF(WACC!AQ46=\"\",\"\",WACC!AQ46)","v":""},{"$f":"IF(WACC!AR46=\"\",\"\",WACC!AR46)","v":""},{"$f":"IF(WACC!AS46=\"\",\"\",WACC!AS46)","v":""},{"$f":"IF(WACC!AT46=\"\",\"\",WACC!AT46)","v":""},{"$f":"IF(WACC!AU46=\"\",\"\",WACC!AU46)","v":""},{"$f":"IF(WACC!AV46=\"\",\"\",WACC!AV46)","v":""},{"$f":"IF(WACC!AW46=\"\",\"\",WACC!AW46)","v":""},{"$f":"IF(WACC!AX46=\"\",\"\",WACC!AX46)","v":""},{"$f":"IF(WACC!AY46=\"\",\"\",WACC!AY46)","v":""},{"$f":"IF(WACC!AZ46=\"\",\"\",WACC!AZ46)","v":""},{"$f":"IF(WACC!BA46=\"\",\"\",WACC!BA46)","v":""},{"$f":"IF(WACC!BB46=\"\",\"\",WACC!BB46)","v":""},{"$f":"IF(WACC!BC46=\"\",\"\",WACC!BC46)","v":""},{"$f":"IF(WACC!BD46=\"\",\"\",WACC!BD46)","v":""},{"$f":"IF(WACC!BE46=\"\",\"\",WACC!BE46)","v":""},{"$f":"IF(WACC!BF46=\"\",\"\",WACC!BF46)","v":""},{"$f":"IF(WACC!BG46=\"\",\"\",WACC!BG46)","v":""},{"$f":"IF(WACC!BH46=\"\",\"\",WACC!BH46)","v":""},{"$f":"IF(WACC!BI46=\"\",\"\",WACC!BI46)","v":""},{"$f":"IF(WACC!BJ46=\"\",\"\",WACC!BJ46)","v":""},{"$f":"IF(WACC!BK46=\"\",\"\",WACC!BK46)","v":""},{"$f":"IF(WACC!BL46=\"\",\"\",WACC!BL46)","v":""},{"$f":"IF(WACC!BM46=\"\",\"\",WACC!BM46)","v":""}]
[{"$f":"ROW()","v":14},null,"X-Factor (Real)"]
[]
[{"$f":"ROW()","v":16},null,null,"Defalator 2014",null,null,null,null,1.2851746931067043]
["8 Cities Inflation"]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"Actual","Actual","Actual","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":19},null,"Actual June and  Forecast Inflation",null,null,null,null,null,"2019-06-30","2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30"]
[{"$f":"ROW()","v":20},null,null,"June CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,114.8]
[{"$f":"ROW()","v":21},null,null,"June inflation All Groups, 8 Capital Cities - (Pre-2012 index)"]
[{"$f":"ROW()","v":22},null,null,"June CPI All Groups, 8 Capital Cities - published Mar-2014",null,null,null,null,114.8,114.4,118.8,126.1,{"$f":"L22*(1+M23)","v":129.63079999999999},{"$f":"M22*(1+N23)","v":132.80675459999998}]
[{"$f":"ROW()","v":23},null,null,"June inflation All Groups, 8 Capital Cities - (Sep-2012 base index)",null,null,null,null,null,{"$f":"J22/I22-1","v":-3.4843205574912606E-3},{"$f":"K22/J22-1","v":3.8461538461538325E-2},{"$f":"L22/K22-1","v":6.1447811447811418E-2},2.8000000000000001E-2,2.4500000000000001E-2]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Inflation to be used in tariff variation calculations",null,null,null,null,null,"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,null,"CPI: Actual September and  Forecast Inflation",null,null,null,null,null,"2019-09-30"]
[null,null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,115.4,116.2,119.7,126.1,{"$f":"L27*(1+M28)","v":129.63079999999999},{"$f":"M27*(1+N28)","v":132.80675459999998},{"$f":"N27*(1+O28)","v":136.12692346499998},139.53009655162495,143.01834896541556,146.59380768955094,150.25865288178971,{"$f":"S27*(1+T28)","v":304.27377208562416},{"$f":"T27*(1+U28)","v":920.42816055901301},{"$f":"U27*(1+V28)","v":3704.7233462500276},{"$f":"V27*(1+W28)","v":18616.234814906391},{"$f":"W27*(1+X28)","v":112162.81475981101},{"$f":"X27*(1+Y28)","v":787943.77368767234},{"$f":"Y27*(1+Z28)","v":6323248.7838435704},{"$f":"Z27*(1+AA28)","v":57067320.274188228},{"$f":"AA27*(1+AB28)","v":572099885.74873698},{"$f":"AB27*(1+AC28)","v":6307401240.3798256},{"$f":"AC27*(1+AD28)","v":75846499915.567398},{"$f":"AD27*(1+AE28)","v":987900661400.26538},{"$f":"AE27*(1+AF28)","v":13855306776138.723},{"$f":"AF27*(1+AG28)","v":208175984311484.31},{"$f":"AG27*(1+AH28)","v":3336020148591536},{"$f":"AH27*(1+AI28)","v":5.6795743029770896E+16},{"$f":"AI27*(1+AJ28)","v":1.0237432681116204E+18},{"$f":"AJ27*(1+AK28)","v":1.9476715675823575E+19},{"$f":"AK27*(1+AL28)","v":3.9002123140836708E+20},{"$f":"AL27*(1+AM28)","v":8.2001963903609167E+21},{"$f":"AM27*(1+AN28)","v":1.8060932549769918E+23},{"$f":"AN27*(1+AO28)","v":4.1585297195845231E+24},{"$f":"AO27*(1+AP28)","v":9.9908676513018154E+25},{"$f":"AP27*(1+AQ28)","v":2.5002146297382793E+27},{"$f":"AQ27*(1+AR28)","v":6.5068085738938716E+28},{"$f":"AR27*(1+AS28)","v":1.7584650170948187E+30},{"$f":"AS27*(1+AT28)","v":4.9280982104082289E+31},{"$f":"AT27*(1+AU28)","v":1.4303805055709883E+33},{"$f":"AU27*(1+AV28)","v":4.2947174679768919E+34},{"$f":"AV27*(1+AW28)","v":1.3324360944398306E+36},{"$f":"AW27*(1+AX28)","v":4.2671265924435578E+37},{"$f":"AX27*(1+AY28)","v":1.409218557154485E+39},{"$f":"AY27*(1+AZ28)","v":4.7948661407181346E+40},{"$f":"AZ27*(1+BA28)","v":1.6794018657865266E+42},{"$f":"BA27*(1+BB28)","v":6.0500452214959623E+43},{"$f":"BB27*(1+BC28)","v":2.2400292432588798E+45},{"$f":"BC27*(1+BD28)","v":8.51771119749189E+46},{"$f":"BD27*(1+BE28)","v":3.32403679482121E+48},{"$f":"BE27*(1+BF28)","v":1.3304457271271893E+50},{"$f":"BF27*(1+BG28)","v":5.458153595539294E+51},{"$f":"BG27*(1+BH28)","v":2.2937890485253884E+53},{"$f":"BH27*(1+BI28)","v":9.8690273812804831E+54},{"$f":"BI27*(1+BJ28)","v":4.3448393046087327E+56},{"$f":"BJ27*(1+BK28)","v":1.9562638969000817E+58},{"$f":"BK27*(1+BL28)","v":9.003704585482626E+59}]
[null,null,null,"September inflation All Groups, 8 Capital Cities",null,null,null,null,null,{"$f":"J27/I27-1","v":6.9324090121316573E-3},{"$f":"K27/J27-1","v":3.0120481927710774E-2},{"$f":"L23","v":6.1447811447811418E-2},{"$f":"M23","v":2.8000000000000001E-2},2.4500000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.0249999999999999,2.0249999999999999,3.0249999999999999,4.0250000000000004,5.0250000000000004,6.0250000000000004,7.0250000000000004,8.0250000000000004,9.0250000000000004,10.025,11.025,12.025,13.025,14.025,15.025,16.024999999999999,17.024999999999999,18.024999999999999,19.024999999999999,20.024999999999999,21.024999999999999,22.024999999999999,23.024999999999999,24.024999999999999,25.024999999999999,26.024999999999999,27.024999999999999,28.024999999999999,29.024999999999999,30.024999999999999,31.024999999999999,32.024999999999999,33.024999999999999,34.024999999999999,35.024999999999999,36.024999999999999,37.024999999999999,38.024999999999999,39.024999999999999,40.024999999999999,41.024999999999999,42.024999999999999,43.024999999999999,44.024999999999999,45.024999999999999]
[]
[null,null,"Estiamted tariff inflation nominal dolalrs 2023 to 2024"]
[null,null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,{"$f":"(L42/L35-1)+((1+M43)^0.75)-1","v":4.8930113655508478E-2}]
[]
[]
[{"$f":"ROW()","v":34},null,"Cumulative inflation index and inflation used in tariff variation calculations",null,null,null,null,null,"2019-09-30","2020-09-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30","2025-09-30","2026-09-30","2027-09-30","2028-09-30","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30"]
[{"$f":"ROW()","v":35},null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,115.4,116.2,{"$f":"K27","v":119.7},128.4,129.63079999999999,132.80675459999998,{"$f":"O27","v":136.12692346499998},139.53009655162495,143.01834896541556,146.59380768955094,150.25865288178971,{"$f":"T27","v":304.27377208562416},920.42816055901301,3704.7233462500276,18616.234814906391,112162.81475981101,787943.77368767234,6323248.7838435704,57067320.274188228,572099885.74873698,6307401240.3798256,75846499915.567398,987900661400.26538,13855306776138.723,208175984311484.31,3336020148591536,5.6795743029770896E+16,1.0237432681116204E+18,1.9476715675823575E+19,3.9002123140836708E+20,8.2001963903609167E+21,1.8060932549769918E+23,4.1585297195845231E+24,9.9908676513018154E+25,2.5002146297382793E+27,6.5068085738938716E+28,1.7584650170948187E+30,4.9280982104082289E+31,1.4303805055709883E+33,4.2947174679768919E+34,1.3324360944398306E+36,4.2671265924435578E+37,1.409218557154485E+39,4.7948661407181346E+40,1.6794018657865266E+42,6.0500452214959623E+43,2.2400292432588798E+45,8.51771119749189E+46,3.32403679482121E+48,1.3304457271271893E+50,5.458153595539294E+51,2.2937890485253884E+53,9.8690273812804831E+54,4.3448393046087327E+56,1.9562638969000817E+58,9.003704585482626E+59]
[{"$f":"ROW()","v":36},null,null,"September inflation All Groups, 8 Capital Cities",null,null,null,null,null,{"$f":"J28","v":6.9324090121316573E-3},{"$f":"K28","v":3.0120481927710774E-2},{"$f":"IF(L35=\"\",\"\",L35/K35-1)","v":7.268170426065157E-2},9.5856697819314274E-3,2.4499999999999966E-2,{"$f":"O28","v":2.5000000000000001E-2},{"$f":"P28","v":2.5000000000000001E-2},{"$f":"IF(Q35=\"\",\"\",Q35/P35-1)","v":2.4999999999999911E-2},{"$f":"IF(R35=\"\",\"\",R35/Q35-1)","v":2.4999999999999911E-2},{"$f":"IF(S35=\"\",\"\",S35/R35-1)","v":2.4999999999999911E-2},{"$f":"IF(T35=\"\",\"\",T35/S35-1)","v":1.0249999999999999},{"$f":"IF(U35=\"\",\"\",U35/T35-1)","v":2.0249999999999999},{"$f":"IF(V35=\"\",\"\",V35/U35-1)","v":3.0250000000000004},{"$f":"IF(W35=\"\",\"\",W35/V35-1)","v":4.0250000000000004},{"$f":"IF(X35=\"\",\"\",X35/W35-1)","v":5.0250000000000004},{"$f":"IF(Y35=\"\",\"\",Y35/X35-1)","v":6.0250000000000004},{"$f":"IF(Z35=\"\",\"\",Z35/Y35-1)","v":7.0250000000000004},{"$f":"IF(AA35=\"\",\"\",AA35/Z35-1)","v":8.0250000000000004},{"$f":"IF(AB35=\"\",\"\",AB35/AA35-1)","v":9.0250000000000004},{"$f":"IF(AC35=\"\",\"\",AC35/AB35-1)","v":10.025},{"$f":"IF(AD35=\"\",\"\",AD35/AC35-1)","v":11.024999999999999},{"$f":"IF(AE35=\"\",\"\",AE35/AD35-1)","v":12.025},{"$f":"IF(AF35=\"\",\"\",AF35/AE35-1)","v":13.025},{"$f":"IF(AG35=\"\",\"\",AG35/AF35-1)","v":14.025},{"$f":"IF(AH35=\"\",\"\",AH35/AG35-1)","v":15.024999999999999},{"$f":"IF(AI35=\"\",\"\",AI35/AH35-1)","v":16.024999999999999},{"$f":"IF(AJ35=\"\",\"\",AJ35/AI35-1)","v":17.024999999999999},{"$f":"IF(AK35=\"\",\"\",AK35/AJ35-1)","v":18.024999999999999},{"$f":"IF(AL35=\"\",\"\",AL35/AK35-1)","v":19.024999999999999},{"$f":"IF(AM35=\"\",\"\",AM35/AL35-1)","v":20.024999999999999},{"$f":"IF(AN35=\"\",\"\",AN35/AM35-1)","v":21.024999999999999},{"$f":"IF(AO35=\"\",\"\",AO35/AN35-1)","v":22.024999999999999},{"$f":"IF(AP35=\"\",\"\",AP35/AO35-1)","v":23.024999999999995},{"$f":"IF(AQ35=\"\",\"\",AQ35/AP35-1)","v":24.024999999999999},{"$f":"IF(AR35=\"\",\"\",AR35/AQ35-1)","v":25.024999999999999},{"$f":"IF(AS35=\"\",\"\",AS35/AR35-1)","v":26.024999999999999},{"$f":"IF(AT35=\"\",\"\",AT35/AS35-1)","v":27.024999999999999},{"$f":"IF(AU35=\"\",\"\",AU35/AT35-1)","v":28.024999999999999},{"$f":"IF(AV35=\"\",\"\",AV35/AU35-1)","v":29.024999999999995},{"$f":"IF(AW35=\"\",\"\",AW35/AV35-1)","v":30.024999999999999},{"$f":"IF(AX35=\"\",\"\",AX35/AW35-1)","v":31.024999999999999},{"$f":"IF(AY35=\"\",\"\",AY35/AX35-1)","v":32.024999999999999},{"$f":"IF(AZ35=\"\",\"\",AZ35/AY35-1)","v":33.024999999999999},{"$f":"IF(BA35=\"\",\"\",BA35/AZ35-1)","v":34.024999999999999},{"$f":"IF(BB35=\"\",\"\",BB35/BA35-1)","v":35.024999999999999},{"$f":"IF(BC35=\"\",\"\",BC35/BB35-1)","v":36.024999999999999},{"$f":"IF(BD35=\"\",\"\",BD35/BC35-1)","v":37.024999999999999},{"$f":"IF(BE35=\"\",\"\",BE35/BD35-1)","v":38.024999999999999},{"$f":"IF(BF35=\"\",\"\",BF35/BE35-1)","v":39.024999999999999},{"$f":"IF(BG35=\"\",\"\",BG35/BF35-1)","v":40.024999999999999},{"$f":"IF(BH35=\"\",\"\",BH35/BG35-1)","v":41.024999999999999},{"$f":"IF(BI35=\"\",\"\",BI35/BH35-1)","v":42.024999999999999},{"$f":"IF(BJ35=\"\",\"\",BJ35/BI35-1)","v":43.024999999999999},{"$f":"IF(BK35=\"\",\"\",BK35/BJ35-1)","v":44.024999999999999},{"$f":"IF(BL35=\"\",\"\",BL35/BK35-1)","v":45.024999999999999}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":39},null,"Actual December and Forecast Inflation",null,null,null,null,null,"2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-03","2030-01-03","2030-02-03","2030-03-03","2030-04-03","2030-05-03","2030-06-03","2030-07-03","2030-08-03","2030-09-03","2030-10-03","2030-11-03","2030-12-03","2031-01-03","2031-02-03","2031-03-03","2031-04-03","2031-05-03","2031-06-03","2031-07-03","2031-08-03","2031-09-03","2031-10-03","2031-11-03","2031-12-03","2032-01-03","2032-02-03","2032-03-03","2032-04-03","2032-05-03","2032-06-03","2032-07-03","2032-08-03","2032-09-03","2032-10-03","2032-11-03","2032-12-03","2033-01-03","2033-02-03","2033-03-03","2033-04-03","2033-05-03","2033-06-03","2033-07-03","2033-08-03","2033-09-03"]
[{"$f":"ROW()","v":40},null,null,"December CPI All Groups, 8 Capital Cities - (Pre-2012 index)"]
[{"$f":"ROW()","v":41},null,null,"December inflation All Groups, 8 Capital Cities - (Pre-2012 index)"]
[{"$f":"ROW()","v":42},null,null,"December CPI All Groups, 8 Capital Cities",null,null,null,null,116.2,117.2,121.3,130.80000000000001,136.1,{"$f":"M42*(1+N43)","v":141.27179999999998},{"$f":"N42*(1+O43)","v":144.81772217999998},{"$f":"O42*(1+P43)","v":148.45264700671797},{"$f":"P42*(1+Q43)","v":152.17880844658657},{"$f":"Q42*(1+R43)","v":155.99849653859587},{"$f":"R42*(1+S43)","v":159.91405880171462},{"$f":"S42*(1+T43)","v":163.92790167763764},{"$f":"T42*(1+U43)","v":168.04249200974633},{"$f":"U42*(1+V43)","v":172.26035855919093},{"$f":"V42*(1+W43)","v":176.5840935590266},{"$f":"W42*(1+X43)","v":181.01635430735814},{"$f":"X42*(1+Y43)","v":185.55986480047281},{"$f":"Y42*(1+Z43)","v":190.21741740696467},{"$f":"Z42*(1+AA43)","v":194.99187458387948},{"$f":"AA42*(1+AB43)","v":199.88617063593483},{"$f":"AB42*(1+AC43)","v":204.90331351889677},{"$f":"AC42*(1+AD43)","v":210.04638668822105},{"$f":"AD42*(1+AE43)","v":215.31855099409538},{"$f":"AE42*(1+AF43)","v":220.72304662404716},{"$f":"AF42*(1+AG43)","v":226.26319509431073},{"$f":"AG42*(1+AH43)","v":231.9424012911779},{"$f":"AH42*(1+AI43)","v":237.76415556358646},{"$f":"AI42*(1+AJ43)","v":243.73203586823246},{"$f":"AJ42*(1+AK43)","v":249.84970996852508},{"$f":"AK42*(1+AL43)","v":256.12093768873501},{"$f":"AL42*(1+AM43)","v":262.54957322472222},{"$f":"AM42*(1+AN43)","v":269.13956751266272},{"$f":"AN42*(1+AO43)","v":275.89497065723054},{"$f":"AO42*(1+AP43)","v":282.81993442072701},{"$f":"AP42*(1+AQ43)","v":289.9187147746872},{"$f":"AQ42*(1+AR43)","v":297.19567451553183},{"$f":"AR42*(1+AS43)","v":304.65528594587164},{"$f":"AS42*(1+AT43)","v":312.30213362311298},{"$f":"AT42*(1+AU43)","v":320.1409171770531},{"$f":"AU42*(1+AV43)","v":328.17645419819712},{"$f":"AV42*(1+AW43)","v":336.41368319857185},{"$f":"AW42*(1+AX43)","v":344.85766664685599},{"$f":"AX42*(1+AY43)","v":353.51359407969204},{"$f":"AY42*(1+AZ43)","v":362.38678529109228},{"$f":"AZ42*(1+BA43)","v":371.48269360189869},{"$f":"BA42*(1+BB43)","v":380.80690921130633},{"$f":"BB42*(1+BC43)","v":390.36516263251008},{"$f":"BC42*(1+BD43)","v":400.16332821458604},{"$f":"BD42*(1+BE43)","v":410.20742775277211},{"$f":"BE42*(1+BF43)","v":420.50363418936666},{"$f":"BF42*(1+BG43)","v":431.05827540751972},{"$f":"BG42*(1+BH43)","v":441.87783812024844},{"$f":"BH42*(1+BI43)","v":452.96897185706661},{"$f":"BI42*(1+BJ43)","v":464.33849305067895},{"$f":"BJ42*(1+BK43)","v":475.99338922625094},{"$f":"BK42*(1+BL43)","v":487.94082329582977}]
[{"$f":"ROW()","v":43},null,null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,null,null,null,{"$f":"J42/I42-1","v":8.6058519793459354E-3},3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,3.7999999999999999E-2,{"$f":"WACC!P28","v":2.5100000000000001E-2},{"$f":"WACC!Q28","v":2.5100000000000001E-2},{"$f":"WACC!R28","v":2.5100000000000001E-2},{"$f":"WACC!S28","v":2.5100000000000001E-2},{"$f":"WACC!T28","v":2.5100000000000001E-2},{"$f":"S43","v":2.5100000000000001E-2},2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,{"$f":"AT43","v":2.5100000000000001E-2},2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2,2.5100000000000001E-2]
[{"$f":"ROW()","v":44}]
[]
[{"$f":"ROW()","v":46},null,"Modelled Inflation AA6"]
[{"$f":"ROW()","v":47},null,null,"Selected CPI period",null,"Base period: ",{"$f":"M47","v":"2023-12-31"},null,{"$f":"I39","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-03",{"$f":"T39","v":"2030-01-03"},"2030-02-03","2030-03-03","2030-04-03","2030-05-03","2030-06-03","2030-07-03","2030-08-03","2030-09-03","2030-10-03","2030-11-03","2030-12-03","2031-01-03","2031-02-03","2031-03-03","2031-04-03","2031-05-03","2031-06-03","2031-07-03","2031-08-03","2031-09-03","2031-10-03","2031-11-03","2031-12-03","2032-01-03","2032-02-03","2032-03-03","2032-04-03","2032-05-03","2032-06-03","2032-07-03","2032-08-03","2032-09-03","2032-10-03","2032-11-03","2032-12-03","2033-01-03","2033-02-03","2033-03-03","2033-04-03","2033-05-03","2033-06-03","2033-07-03","2033-08-03","2033-09-03"]
[{"$f":"ROW()","v":48},null,null,"CPI",null,null,null,null,{"$f":"I42","v":116.2},117.2,121.3,130.80000000000001,136.1,141.27179999999998,144.81772217999998,148.45264700671797,152.17880844658657,155.99849653859587,159.91405880171462,{"$f":"T42","v":163.92790167763764},168.04249200974633,172.26035855919093,176.5840935590266,181.01635430735814,185.55986480047281,190.21741740696467,194.99187458387948,199.88617063593483,204.90331351889677,210.04638668822105,215.31855099409538,220.72304662404716,226.26319509431073,231.9424012911779,237.76415556358646,243.73203586823246,249.84970996852508,256.12093768873501,262.54957322472222,269.13956751266272,275.89497065723054,282.81993442072701,289.9187147746872,297.19567451553183,304.65528594587164,312.30213362311298,320.1409171770531,328.17645419819712,336.41368319857185,344.85766664685599,353.51359407969204,362.38678529109228,371.48269360189869,380.80690921130633,390.36516263251008,400.16332821458604,410.20742775277211,420.50363418936666,431.05827540751972,441.87783812024844,452.96897185706661,464.33849305067895,475.99338922625094,487.94082329582977]
[{"$f":"ROW()","v":49},null,null,"Inflation",null,null,null,null,null,{"$f":"J48/I48-1","v":8.6058519793459354E-3},{"$f":"K48/J48-1","v":3.4982935153583528E-2},{"$f":"L48/K48-1","v":7.8318219291014124E-2},{"$f":"M48/L48-1","v":4.0519877675840865E-2},{"$f":"N48/M48-1","v":3.8000000000000034E-2},{"$f":"O48/N48-1","v":2.50999999999999E-2},{"$f":"P48/O48-1","v":2.50999999999999E-2},{"$f":"Q48/P48-1","v":2.50999999999999E-2},{"$f":"R48/Q48-1","v":2.50999999999999E-2},{"$f":"S48/R48-1","v":2.50999999999999E-2},{"$f":"T48/S48-1","v":2.50999999999999E-2},{"$f":"U48/T48-1","v":2.50999999999999E-2},{"$f":"V48/U48-1","v":2.50999999999999E-2},{"$f":"W48/V48-1","v":2.50999999999999E-2},{"$f":"X48/W48-1","v":2.50999999999999E-2},{"$f":"Y48/X48-1","v":2.50999999999999E-2},{"$f":"Z48/Y48-1","v":2.50999999999999E-2},{"$f":"AA48/Z48-1","v":2.50999999999999E-2},{"$f":"AB48/AA48-1","v":2.50999999999999E-2},{"$f":"AC48/AB48-1","v":2.50999999999999E-2},{"$f":"AD48/AC48-1","v":2.50999999999999E-2},{"$f":"AE48/AD48-1","v":2.50999999999999E-2},{"$f":"AF48/AE48-1","v":2.50999999999999E-2},{"$f":"AG48/AF48-1","v":2.50999999999999E-2},{"$f":"AH48/AG48-1","v":2.50999999999999E-2},{"$f":"AI48/AH48-1","v":2.50999999999999E-2},{"$f":"AJ48/AI48-1","v":2.50999999999999E-2},{"$f":"AK48/AJ48-1","v":2.50999999999999E-2},{"$f":"AL48/AK48-1","v":2.50999999999999E-2},{"$f":"AM48/AL48-1","v":2.50999999999999E-2},{"$f":"AN48/AM48-1","v":2.50999999999999E-2},{"$f":"AO48/AN48-1","v":2.50999999999999E-2},{"$f":"AP48/AO48-1","v":2.50999999999999E-2},{"$f":"AQ48/AP48-1","v":2.50999999999999E-2},{"$f":"AR48/AQ48-1","v":2.50999999999999E-2},{"$f":"AS48/AR48-1","v":2.50999999999999E-2},{"$f":"AT48/AS48-1","v":2.50999999999999E-2},{"$f":"AU48/AT48-1","v":2.50999999999999E-2},{"$f":"AV48/AU48-1","v":2.50999999999999E-2},{"$f":"AW48/AV48-1","v":2.50999999999999E-2},{"$f":"AX48/AW48-1","v":2.50999999999999E-2},{"$f":"AY48/AX48-1","v":2.50999999999999E-2},{"$f":"AZ48/AY48-1","v":2.50999999999999E-2},{"$f":"BA48/AZ48-1","v":2.50999999999999E-2},{"$f":"BB48/BA48-1","v":2.50999999999999E-2},{"$f":"BC48/BB48-1","v":2.50999999999999E-2},{"$f":"BD48/BC48-1","v":2.50999999999999E-2},{"$f":"BE48/BD48-1","v":2.50999999999999E-2},{"$f":"BF48/BE48-1","v":2.50999999999999E-2},{"$f":"BG48/BF48-1","v":2.50999999999999E-2},{"$f":"BH48/BG48-1","v":2.50999999999999E-2},{"$f":"BI48/BH48-1","v":2.50999999999999E-2},{"$f":"BJ48/BI48-1","v":2.50999999999999E-2},{"$f":"BK48/BJ48-1","v":2.50999999999999E-2},{"$f":"BL48/BK48-1","v":2.50999999999999E-2}]
["Financial Parameters"]
[{"$f":"ROW()","v":51},null,"Inflation factor",null,null,null,null,null,"Forecast",null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":52},null,null,{"$f":"\"Inflation Factor (convert to real \"&$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,"Real $ at ",{"$f":"TEXT($G$47,\"dd/mm/yyyy\")","v":"31/12/2023"},null,{"$f":"HLOOKUP($G$47,$I$47:$N$48,2,FALSE)/I$48","v":1.1712564543889845},1.1612627986348123,1.1220115416323166,1.0405198776758409,1,0.96339113680154154,{"$f":"HLOOKUP($G$47,$I$47:$N$48,2,FALSE)/O$48","v":0.93980210399135844},0.91679065846391428,0.8943426577542819,0.87244430568167208,0.85108214387052195,0.83024304347919431,0.80991419713120127,0.79008311104399698,0.77073759735049963,0.75186576660862325,0.73345602049421843,0.71549704467292796,0.69797780184657887,0.68088752496983607,0.66421571063294915,0.64795211260652541,0.63208673554436201,0.61660982884046633,0.60151188063649053,0.58678361197589557,0.57241597110125408,0.55840012789118543,0.5447274684335045,0.53138958973125017,0.51837829453833795,0.50568558632166427,{"$f":"HLOOKUP($G$47,$I$47:$N$48,2,FALSE)/AO$48","v":0.49330366434656547},0.48122491888261199,0.46944192652678962,0.45794744564119566,0.44673441190244439,0.43579593396004723,0.42512528920109965,0.41471591961867105,0.40456142778135895,0.39465557290153053,0.38499226699983474,0.37556557116362771,0.36636969189701268,0.35739897756025041,0.34864791489635205,0.34011112564271978,0.33178336322575341,0.32365950953639006,0.31573457178459674,0.30800367943088158,0.30046208119293888,0.29310514212558669,0.28592834077220436,0.27892726638591786]
[{"$f":"ROW()","v":53},null,null,{"$f":"\"Inflation Factor (convert \" &$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"1/I52","v":0.85378398236590747},{"$f":"1/J52","v":0.86113152094048495},0.89125642909625269,0.96105804555473928,1,1.0379999999999998,{"$f":"1/O52","v":1.0640537999999999},1.0907615503799997,1.1181396652945377,1.1462049708934303,1.1749747156628556,{"$f":"1/T52","v":1.2044665810259929},1.2346986922097452,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148629,1.3976298119541859,1.4327103202342357,1.4686713492721151,1.5055350001388448,1.5433239286423297,1.582061359251252,1.6217710993684584,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.7908305354021488,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989511,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879949,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.4973797885837694,3.5851640212772211]
[{"$f":"ROW()","v":54},null,"Real Pre-tax WACC",null,null,null,null,null,"Forecast",null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":55},null,null,"WACC"]
[{"$f":"ROW()","v":56},null,null,"Discounting Factor"]
[{"$f":"ROW()","v":57},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":58},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!P$38","v":4.7050531655448369E-2},{"$f":"WACC!P$38","v":4.7050531655448369E-2},{"$f":"WACC!Q$38","v":4.7050531655448369E-2},{"$f":"WACC!R$38","v":4.7050531655448369E-2},{"$f":"WACC!S$38","v":4.7050531655448369E-2},{"$f":"WACC!T$38","v":4.7050531655448369E-2},{"$f":"WACC!U$38","v":4.7050531655448369E-2},{"$f":"WACC!V$38","v":4.7050531655448369E-2},{"$f":"WACC!W$38","v":4.7050531655448369E-2},{"$f":"WACC!X$38","v":4.7050531655448369E-2},{"$f":"WACC!Y$38","v":4.7050531655448369E-2},{"$f":"WACC!Z$38","v":4.7050531655448369E-2},{"$f":"WACC!AA$38","v":4.7050531655448369E-2},{"$f":"WACC!AB$38","v":4.7050531655448369E-2},{"$f":"WACC!AC$38","v":4.7050531655448369E-2},{"$f":"WACC!AD$38","v":4.7050531655448369E-2},{"$f":"WACC!AE$38","v":4.7050531655448369E-2},{"$f":"WACC!AF$38","v":4.7050531655448369E-2},{"$f":"WACC!AG$38","v":4.7050531655448369E-2},{"$f":"WACC!AH$38","v":4.7050531655448369E-2},{"$f":"WACC!AI$38","v":4.7050531655448369E-2},{"$f":"WACC!AJ$38","v":4.7050531655448369E-2},{"$f":"WACC!AK$38","v":4.7050531655448369E-2},{"$f":"WACC!AL$38","v":4.7050531655448369E-2},{"$f":"WACC!AM$38","v":4.7050531655448369E-2},{"$f":"WACC!AN$38","v":4.7050531655448369E-2},{"$f":"WACC!AO$38","v":4.7050531655448369E-2},{"$f":"WACC!AP$38","v":4.7050531655448369E-2},{"$f":"WACC!AQ$38","v":4.7050531655448369E-2},{"$f":"WACC!AR$38","v":4.7050531655448369E-2},{"$f":"WACC!AS$38","v":4.7050531655448369E-2},{"$f":"WACC!AT$38","v":4.7050531655448369E-2},{"$f":"WACC!AU$38","v":4.7050531655448369E-2},{"$f":"WACC!AV$38","v":4.7050531655448369E-2},{"$f":"WACC!AW$38","v":4.7050531655448369E-2},{"$f":"WACC!AX$38","v":4.7050531655448369E-2},{"$f":"WACC!AY$38","v":4.7050531655448369E-2},{"$f":"WACC!AZ$38","v":4.7050531655448369E-2},{"$f":"WACC!BA$38","v":4.7050531655448369E-2},{"$f":"WACC!BB$38","v":4.7050531655448369E-2},{"$f":"WACC!BC$38","v":4.7050531655448369E-2},{"$f":"WACC!BD$38","v":4.7050531655448369E-2},{"$f":"WACC!BE$38","v":4.7050531655448369E-2},{"$f":"WACC!BF$38","v":4.7050531655448369E-2},{"$f":"WACC!BG$38","v":4.7050531655448369E-2},{"$f":"WACC!BH$38","v":4.7050531655448369E-2},{"$f":"WACC!BI$38","v":4.7050531655448369E-2},{"$f":"WACC!BJ$38","v":4.7050531655448369E-2},{"$f":"WACC!BK$38","v":4.7050531655448369E-2},{"$f":"WACC!BL$38","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":59},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+O58)","v":0.95506374312130027},{"$f":"O59/(1+P58)","v":0.91214675342486906},{"$f":"P59/(1+Q58)","v":0.87115829260189714},{"$f":"Q59/(1+R58)","v":0.83201169978352885},{"$f":"R59/(1+S58)","v":0.79462420831597258},{"$f":"S59/(1+T58)","v":0.75891677076905262},0.7248138918082212,0.69224346857667685,0.66113663825011315,0.63142763244178612,0.60305363815007285,0.57595466495452674,0.55007341817964472,0.52535517775817975,0.50174768253788327,0.47920101978706864,0.45766751966538205,0.43710165443666105,0.41745994221079058,0.39870085501103936,0.38078473097250609,0.36367369048603898,0.34733155611033356,0.33172377608288112,0.3168173512680485,0.30258076538783824,0.28898391838781673,0.27599806279732858,0.26359574294944432,0.2517507369321364,0.24043800114795194,0.22963361736496646,0.21931474214706928,0.20945955855666279,0.20004723002766153,0.19105785631126621,0.18247243140136943,0.17427280335063658,0.16644163589230124,0.15896237178653377,0.15181919781388672,0.14499701134180379,0.13848138839350474,0.13225855315173521,0.12631534883290368,0.12063920987002576,0.11521813534566291,0.11004066361868541,0.10509584809121357,0.10037323406450199]
[{"$f":"ROW()","v":60},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":61},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!P$37","v":7.3331499999999994E-2},{"$f":"WACC!P$37","v":7.3331499999999994E-2},{"$f":"WACC!Q$37","v":7.3331499999999994E-2},{"$f":"WACC!R$37","v":7.3331499999999994E-2},{"$f":"WACC!S$37","v":7.3331499999999994E-2},{"$f":"WACC!T$37","v":7.3331499999999994E-2},{"$f":"WACC!U$37","v":7.3331499999999994E-2},{"$f":"WACC!V$37","v":7.3331499999999994E-2},{"$f":"WACC!W$37","v":7.3331499999999994E-2},{"$f":"WACC!X$37","v":7.3331499999999994E-2},{"$f":"WACC!Y$37","v":7.3331499999999994E-2},{"$f":"WACC!Z$37","v":7.3331499999999994E-2},{"$f":"WACC!AA$37","v":7.3331499999999994E-2},{"$f":"WACC!AB$37","v":7.3331499999999994E-2},{"$f":"WACC!AC$37","v":7.3331499999999994E-2},{"$f":"WACC!AD$37","v":7.3331499999999994E-2},{"$f":"WACC!AE$37","v":7.3331499999999994E-2},{"$f":"WACC!AF$37","v":7.3331499999999994E-2},{"$f":"WACC!AG$37","v":7.3331499999999994E-2},{"$f":"WACC!AH$37","v":7.3331499999999994E-2},{"$f":"WACC!AI$37","v":7.3331499999999994E-2},{"$f":"WACC!AJ$37","v":7.3331499999999994E-2},{"$f":"WACC!AK$37","v":7.3331499999999994E-2},{"$f":"WACC!AL$37","v":7.3331499999999994E-2},{"$f":"WACC!AM$37","v":7.3331499999999994E-2},{"$f":"WACC!AN$37","v":7.3331499999999994E-2},{"$f":"WACC!AO$37","v":7.3331499999999994E-2},{"$f":"WACC!AP$37","v":7.3331499999999994E-2},{"$f":"WACC!AQ$37","v":7.3331499999999994E-2},{"$f":"WACC!AR$37","v":7.3331499999999994E-2},{"$f":"WACC!AS$37","v":7.3331499999999994E-2},{"$f":"WACC!AT$37","v":7.3331499999999994E-2},{"$f":"WACC!AU$37","v":7.3331499999999994E-2},{"$f":"WACC!AV$37","v":7.3331499999999994E-2},{"$f":"WACC!AW$37","v":7.3331499999999994E-2},{"$f":"WACC!AX$37","v":7.3331499999999994E-2},{"$f":"WACC!AY$37","v":7.3331499999999994E-2},{"$f":"WACC!AZ$37","v":7.3331499999999994E-2},{"$f":"WACC!BA$37","v":7.3331499999999994E-2},{"$f":"WACC!BB$37","v":7.3331499999999994E-2},{"$f":"WACC!BC$37","v":7.3331499999999994E-2},{"$f":"WACC!BD$37","v":7.3331499999999994E-2},{"$f":"WACC!BE$37","v":7.3331499999999994E-2},{"$f":"WACC!BF$37","v":7.3331499999999994E-2},{"$f":"WACC!BG$37","v":7.3331499999999994E-2},{"$f":"WACC!BH$37","v":7.3331499999999994E-2},{"$f":"WACC!BI$37","v":7.3331499999999994E-2},{"$f":"WACC!BJ$37","v":7.3331499999999994E-2},{"$f":"WACC!BK$37","v":7.3331499999999994E-2},{"$f":"WACC!BL$37","v":7.3331499999999994E-2}]
[{"$f":"ROW()","v":62},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+O61)","v":0.93167861001004804},{"$f":"O62/(1+P61)","v":0.86802503235025519},{"$f":"P62/(1+Q61)","v":0.80872035559401279},{"$f":"Q62/(1+R61)","v":0.7534674567866616},{"$f":"R62/(1+S61)","v":0.70198951282680289},{"$f":"S62/(1+T61)","v":0.65402861355210651},0.60934446958102551,0.56771320843655981,0.52892625292051876,0.49278927611881201,0.45912122780223252,0.42775342734489064,0.39852871861572181,0.37130068260898125,0.34593290386891767,0.3222982870333328,0.30027842007183497,0.27976298102854052,0.26064918529693809,0.24284127065770272,0.22625001749944235,0.21079230181862949,0.19639067875919924,0.18297299460530062,0.17047202528324251,0.15882513956148916,0.14797398526130012,0.13786419690589544,0.12844512334343622,0.11966957397918183,0.11149358234541874,0.10387618582462056,9.6779220422227946E-2,9.0167129560837389E-2,8.4006785937836892E-2,7.8267325553975531E-2,7.2919993081331833E-2,6.7937997795957564E-2,6.3296379353403445E-2,5.8971882734647624E-2,5.4942841735892048E-2,5.1189070418497962E-2,4.7691761975212653E-2,4.443339450599619E-2,4.139764323137464E-2,3.8569298703498997E-2,3.5934190605138291E-2,3.3479116754831374E-2,3.1191776962505406E-2,2.9060711404170474E-2]
[{"$f":"ROW()","v":63}]
["Assets Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-2013/14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex from Jun-2014 onwards","Capex from 2020 onwards",null,"Capex up to Dec-2007 ","Capex from 2008 Onwards","Capex from 2020 Onwards"]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Life","Economic Life",null,"Tax Asset Life","Tax Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":66},null,"Asset Life for new Capex (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$f":"AJ66","v":80},null,20,20,20]
[{"$f":"ROW()","v":67},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"AJ67","v":60},null,20,20,20]
[{"$f":"ROW()","v":68},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":69},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":70},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":71},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,20]
[{"$f":"ROW()","v":72},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,20]
[{"$f":"ROW()","v":73},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,40]
[{"$f":"ROW()","v":74},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25,null,25,15,15]
[{"$f":"ROW()","v":75},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10,10]
[{"$f":"ROW()","v":76},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AJ76","v":10},null,10,10,10]
[{"$f":"ROW()","v":77},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,5]
[{"$f":"ROW()","v":78},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10,10]
[{"$f":"ROW()","v":79},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,4]
[{"$f":"ROW()","v":80},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"ROW()","v":81},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.842397093868115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U81","v":65.842397093868115},53.691380787764665,null,5,5,5]
[{"$f":"ROW()","v":82},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2004",null,null,null,null,"ICB as at 31/12/2009"]
["Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 31/12/98","BT E&Y Tax Asset Life 31/12/1998",null,"Initial Value at 1999\nm$ 31/12/99",null,null,null,{"$f":"\"Initial Value at 1999\nm$ 31/12/04\"","v":"Initial Value at 1999\nm$ 31/12/04"},"WDV in 2004\nm$ 31/12/04","Over depreciation correction",null,null,{"$f":"\"Initial Value at 1999\nm$ 31/12/09\"","v":"Initial Value at 1999\nm$ 31/12/09"},"WDV in 2004\nm$ 31/12/09","Over depreciation correction",null,null,{"$f":"\"Initial Value at 1999\nm$ \"&$G$52","v":"Initial Value at 1999\nm$ 31/12/2023"},{"$f":"\"WDV in 2004 m$ \"&$G$52","v":"WDV in 2004 m$ 31/12/2023"},"Over depreciation correction"]
[{"$f":"ROW()","v":84},null,"Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,null,106,106,null,149.05250012400941,null,null,null,175.95641634300875,167.76801272600417,0,null,null,203.58097317501691,194.10701813691267,0,null,null,294.98120024044385,281.2537944589543,0]
[{"$f":"ROW()","v":85},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,106,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,0,0,0]
[{"$f":"ROW()","v":86},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,51,51,null,176.99705064705881,null,null,null,208.94494697658439,188.69304913983942,0,null,null,241.74859052922216,218.31721385121349,0,null,null,350.28464732526754,316.33346068945696,0]
[{"$f":"ROW()","v":87},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,41,41,null,96.158732740059179,null,null,null,113.51534525720123,99.149654292268991,0,null,null,131.33686703819527,114.71581162143066,0,null,null,190.30219804205538,166.21891167380929,0]
[{"$f":"ROW()","v":88},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,33,33,null,27.791752300151519,null,null,null,32.808152393007241,27.64155259269678,-0.59112411707750434,null,null,37.958920345493006,31.98118200998023,-0.68392858597021822,null,null,55.001052940830654,46.339534128770744,-0.99098688851833461]
[{"$f":"ROW()","v":89},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,28,28,null,9.7160250855000001,null,null,null,11.469763698837633,9.535022565594149,0,null,null,13.270477453603949,11.031988565653297,0,null,null,19.228424473944049,15.984937970296603,0]
[{"$f":"ROW()","v":90},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,25,25,null,1.9721580780987502,null,null,null,2.3281318166113376,1.8370789870156039,-4.2088796634626252E-2,null,null,2.6936405659769398,2.1254941180828997,-4.8696594058492484E-2,null,null,3.9029842267486266,3.0797613169728151,-7.0559539720083109E-2]
[{"$f":"ROW()","v":91},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,24,24,null,1.7396427391387499,null,null,null,2.0536475526496933,1.6016563436333116,0,null,null,2.3760632093796787,1.8531109231798382,0,null,null,3.442826539331973,2.6850882760459629,0]
[{"$f":"ROW()","v":92},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,11,11,null,52.795150119999988,null,null,null,62.324653445447225,35.720456084040251,0,null,null,72.109411324254623,41.328445776415165,0,null,null,104.48383446312562,59.883369005798222,0]
[{"$f":"ROW()","v":93},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,11,6,null,15.063926049999997,null,null,null,17.782958632755843,2.4942168682841355,-5.3844028373098389,null,null,20.574822445406927,2.8858004039191871,-6.2297357059659904,null,null,29.812146611866964,4.181416630082718,-9.0266535573871121]
[{"$f":"ROW()","v":94},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,0,null,null,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":95},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":96},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":98},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,4.4702419018000006,null,null,null,5.2771187640104777,5.277118764010476,0,null,null,6.1056083993158747,6.1056083993158747,0,null,null,8.8467977421445614,8.8467977421445596,0]
[{"$f":"ROW()","v":99},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,null,null,0,null,0,null,null,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:T99)","v":535.75717978581633},null,null,null,{"$f":"SUM(X84:X99)","v":632.46113488011372},{"$f":"SUM(Y84:Y99)","v":539.71781836338732},{"$f":"SUM(Z84:Z99)","v":-6.0176157510219692},null,null,{"$f":"SUM(AC84:AC99)","v":731.75537448586522},{"$f":"SUM(AD84:AD99)","v":624.45167380610337},{"$f":"SUM(AE84:AE99)","v":-6.962360885994701},{"$f":"X100*#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(AH84:AH99)","v":1060.2861126057592},{"$f":"SUM(AI84:AI99)","v":904.80707189233226},{"$f":"SUM(AJ84:AJ99)","v":-10.088199985625529}]
[{"$f":"ROW()","v":101},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"checked to ATCO model"]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103},null,"ICB Depreciation",null,null,null,null,null,2014,"Actual / Approved 4 [m$31/12/2019]"]
[{"$f":"ROW()","v":104},null,null,"High Pressure Mains - Steel",null,null,null,null,2.1790656565561415,2.3756814227929026,2.3756814227929026,2.3756814227929026,2.3756814227929031,2.3756814227929031]
[{"$f":"ROW()","v":105},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Medium Pressure Mains",null,null,null,null,5.4463374265776201,5.9377571335004875,5.9377571335004875,5.9377571335004875,5.9377571335004866,5.9377571335004866]
[{"$f":"ROW()","v":107},null,null,"Medium / Low Pressure Mains",null,null,null,null,3.6794619464124039,4.0114575555195762,4.0114575555195771,4.0114575555195762,4.0114575555195771,4.0114575555195771]
[{"$f":"ROW()","v":108},null,null,"Low Pressure Mains",null,null,null,null,1.3012823532125621,1.4186962669225414,1.4186962669225414,1.4186962669225411,1.4186962669225411,1.4186962669225411]
[{"$f":"ROW()","v":109},null,null,"Regulators",null,null,null,null,0.56293752603991176,0.61373103595217871,0.61373103595217871,0.61373103595217882,0.61373103595217882,0.61373103595217882]
[{"$f":"ROW()","v":110},null,null,"Secondary Gate Stations",null,null,null,null,0.12270708362349687,0.13377886899936364,0.13377886899936364,0.13377886899936364,0.13377886899936364,0]
[{"$f":"ROW()","v":111},null,null,"Buildings",null,null,null,null,2.6811431137153445E-2,2.9230610229382604E-2,2.9230610229382607E-2,2.9230610229382607E-2,0,0]
[{"$f":"ROW()","v":112},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Total",null,null,null,null,{"$f":"SUM(I104:I119)","v":13.31860342355929},14.520332893916432,14.520332893916434,14.520332893916432,14.491102283687052,14.357323414687688,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,"ICB Depreciation",null,null,null,null,null,null,{"$f":"\"Actual / Approved 4 [m$ \"&$G$52&\"]\"","v":"Actual / Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":122},null,null,"High Pressure Mains - Steel",null,null,null,null,2.8004800364238984,{"$f":"J104*$I$52","v":2.7825322000181933},2.7825322000181933,2.7825322000181933,2.7825322000181938,2.7825322000181938]
[{"$f":"ROW()","v":123},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Medium Pressure Mains",null,null,null,null,6.9994950307574504,6.9546363672066809,6.9546363672066809,6.9546363672066809,6.95463636720668,6.95463636720668]
[{"$f":"ROW()","v":125},null,null,"Medium / Low Pressure Mains",null,null,null,null,4.7287513777783579,4.698445553409762,4.6984455534097629,4.698445553409762,4.6984455534097629,4.6984455534097629]
[{"$f":"ROW()","v":126},null,null,"Low Pressure Mains",null,null,null,null,1.6723751489351246,1.6616571594505842,1.6616571594505842,1.661657159450584,1.661657159450584,1.661657159450584]
[{"$f":"ROW()","v":127},null,null,"Regulators",null,null,null,null,0.72347306226659092,0.71883643711782719,0.71883643711782719,0.7188364371178273,0.7188364371178273,0.7188364371178273]
[{"$f":"ROW()","v":128},null,null,"Secondary Gate Stations",null,null,null,null,0.15770003853784628,0.15668936377636308,0.15668936377636308,0.15668936377636308,0.15668936377636308,0]
[{"$f":"ROW()","v":129},null,null,"Buildings",null,null,null,null,3.4457372783442713E-2,3.4236540896893049E-2,3.4236540896893056E-2,3.4236540896893056E-2,0,0]
[{"$f":"ROW()","v":130},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,"Vehicle",null,null,null,null,0,{"$f":"J114*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Total",null,null,null,null,{"$f":"SUM(I122:I137)","v":17.116732067482712},17.0070336218763,17.0070336218763,17.0070336218763,16.972797080979408,16.816107717203046]
["Actual & Forecast CAPEX -- by asset class"]
[{"$f":"ROW()","v":140},null,"CAPEX",null,null,null,null,null,null,"Actual [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":141},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I159/I$52","v":2.3652408000000005},3.7862822399999989,4.21170928,4.4693403700000003,1.72760398]
[{"$f":"ROW()","v":142},null,null,"High Pressure Mains - PE",null,null,null,null,-4.9090219999999983E-2,0.59265161999999993,-0.16026643999999998,1.0415300000000001E-3,0]
[{"$f":"ROW()","v":143},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,null,"Medium / Low Pressure Mains",null,null,null,null,27.786149025586464,27.052491590000006,33.350489699999997,37.360000094827583,37.218168420000012]
[{"$f":"ROW()","v":145},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,"Regulators",null,null,null,null,0.4869769900000005,1.4079009100000002,1.0853371699999999,1.61136659,1.5611166500000002]
[{"$f":"ROW()","v":147},null,null,"Secondary Gate Stations",null,null,null,null,0.15572516000000003,7.1696670000000004E-2,0,3.5421589999999996E-2,0.18305001999999998]
[{"$f":"ROW()","v":148},null,null,"Buildings",null,null,null,null,1.588475878312045,0.33031231000000005,0.29840089999999997,0.36410772000000019,0.66477575]
[{"$f":"ROW()","v":149},null,null,"Meter and Services Pipes",null,null,null,null,29.103235515615754,21.43821124866972,24.491809725370565,26.367506635172433,29.898298389999994]
[{"$f":"ROW()","v":150},null,null,"Equipment & Vehicles",null,null,null,null,0.58101801506665962,0.92553384097709768,0.71369012323873637,0.84836327870630224,0.64504057639557266]
[{"$f":"ROW()","v":151},null,null,"Vehicle",null,null,null,null,{"$f":"I169/I$52","v":3.2103163498671239},2.823841087520107,2.2861662761861719,1.5848116227118563,1.49582614649778]
[{"$f":"ROW()","v":152},null,null,"Information Technology",null,null,null,null,1.2029813953840458,2.4524374809534475,7.2904017115771715,7.2991429260784821,7.3258309018537142]
[{"$f":"ROW()","v":153},null,null,"Telemetry and Monitoring",null,null,null,null,0.3912405400000003,0.65192485,0.92091492000000041,0.87352395999999988,0.73733144000000006]
[{"$f":"ROW()","v":154},null,null,"FRC",null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,"Land",null,null,null,null,2.0448427800000002,-9.7590000000000602E-5,-4.6771000000000003E-4,0,0]
[{"$f":"ROW()","v":156},null,null,"Equity Raising Cost",null,null,null,null,0.67917041414947044,0,0,0,0]
[{"$f":"ROW()","v":157},null,null,"Total",null,null,null,null,{"$f":"SUM(I141:I156)","v":69.546282643981556},61.533186258120374,74.48818565637265,80.814626317496661,81.457042274747081,0,0,0,0,0,0,{"$f":"SUM(T141:T156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$52&\"]\"","v":"Actual [m$ 31/12/2023]"},null,null,{"$f":"\"Forecast [m$ \"&$G$52&\"]\"","v":"Forecast [m$ 31/12/2023]"},null,null,null,null,null,null,null,"Forecast input from scenarion sheet"]
[{"$f":"ROW()","v":159},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"Active_Scenario!I381","v":2.7703035531841658},{"$f":"Active_Scenario!J381","v":4.3968687104436848},{"$f":"Active_Scenario!K381","v":4.7255864221599344},{"$f":"Active_Scenario!L381","v":4.6504374950840974},{"$f":"Active_Scenario!M381","v":1.72760398},{"$f":"Active_Scenario!N381","v":3.0762014285714674},{"$f":"Active_Scenario!O381","v":2.5169550734882833},{"$f":"Active_Scenario!P381","v":3.0266186548080052},{"$f":"Active_Scenario!Q381","v":6.358673560098099},{"$f":"Active_Scenario!R381","v":4.8297295163062062},{"$f":"Active_Scenario!S381","v":5.4993448355310353},{"$f":"Active_Scenario!T381","v":4.4462643280463254},{"$f":"Active_Scenario!U381","v":4.4462643280463254},{"$f":"Active_Scenario!V381","v":4.4462643280463254},{"$f":"Active_Scenario!W381","v":4.4462643280463254},{"$f":"Active_Scenario!X381","v":4.4462643280463254},{"$f":"Active_Scenario!Y381","v":4.4462643280463254},{"$f":"Active_Scenario!Z381","v":4.4462643280463254},{"$f":"Active_Scenario!AA381","v":4.4462643280463254},{"$f":"Active_Scenario!AB381","v":4.4462643280463254},{"$f":"Active_Scenario!AC381","v":3.5927651188237246},{"$f":"Active_Scenario!AD381","v":3.0831570825289245},{"$f":"Active_Scenario!AE381","v":2.712585639092036},{"$f":"Active_Scenario!AF381","v":2.4169805017591646},{"$f":"Active_Scenario!AG381","v":2.1678090201657363},{"$f":"Active_Scenario!AH381","v":1.9498159188243263},{"$f":"Active_Scenario!AI381","v":1.7538411480901512},{"$f":"Active_Scenario!AJ381","v":1.5739108117260232},{"$f":"Active_Scenario!AK381","v":1.405871538645407},{"$f":"Active_Scenario!AL381","v":1.2466779337305309},{"$f":"Active_Scenario!AM381","v":1.0939892474923303},{"$f":"Active_Scenario!AN381","v":0.94592518884695187},{"$f":"Active_Scenario!AO381","v":0.80090889877375537},{"$f":"Active_Scenario!AP381","v":0.65755977787790632},{"$f":"Active_Scenario!AQ381","v":0.51461544494188294},{"$f":"Active_Scenario!AR381","v":0.37087047127948153},{"$f":"Active_Scenario!AS381","v":0.2251238684818303},{"$f":"Active_Scenario!AT381","v":7.6129481635146587E-2},{"$f":"Active_Scenario!AU381","v":0},{"$f":"Active_Scenario!AV381","v":0},{"$f":"Active_Scenario!AW381","v":0},{"$f":"Active_Scenario!AX381","v":0},{"$f":"Active_Scenario!AY381","v":0},{"$f":"Active_Scenario!AZ381","v":0},{"$f":"Active_Scenario!BA381","v":0},{"$f":"Active_Scenario!BB381","v":0},{"$f":"Active_Scenario!BC381","v":0},{"$f":"Active_Scenario!BD381","v":0},{"$f":"Active_Scenario!BE381","v":0},{"$f":"Active_Scenario!BF381","v":0},{"$f":"Active_Scenario!BG381","v":0},{"$f":"Active_Scenario!BH381","v":0},{"$f":"Active_Scenario!BI381","v":0},{"$f":"Active_Scenario!BJ381","v":0},{"$f":"Active_Scenario!BK381","v":0},{"$f":"Active_Scenario!BL381","v":0}]
[{"$f":"ROW()","v":160},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"Active_Scenario!I382","v":-5.7497237022375199E-2},{"$f":"Active_Scenario!J382","v":0.68822427885665527},{"$f":"Active_Scenario!K382","v":-0.17982079541632315},{"$f":"Active_Scenario!L382","v":1.0837326681957186E-3},{"$f":"Active_Scenario!M382","v":0},{"$f":"Active_Scenario!N382","v":0},{"$f":"Active_Scenario!O382","v":0},{"$f":"Active_Scenario!P382","v":0},{"$f":"Active_Scenario!Q382","v":0},{"$f":"Active_Scenario!R382","v":0},{"$f":"Active_Scenario!S382","v":0},{"$f":"Active_Scenario!T382","v":0},{"$f":"Active_Scenario!U382","v":0},{"$f":"Active_Scenario!V382","v":0},{"$f":"Active_Scenario!W382","v":0},{"$f":"Active_Scenario!X382","v":0},{"$f":"Active_Scenario!Y382","v":0},{"$f":"Active_Scenario!Z382","v":0},{"$f":"Active_Scenario!AA382","v":0},{"$f":"Active_Scenario!AB382","v":0},{"$f":"Active_Scenario!AC382","v":0},{"$f":"Active_Scenario!AD382","v":0},{"$f":"Active_Scenario!AE382","v":0},{"$f":"Active_Scenario!AF382","v":0},{"$f":"Active_Scenario!AG382","v":0},{"$f":"Active_Scenario!AH382","v":0},{"$f":"Active_Scenario!AI382","v":0},{"$f":"Active_Scenario!AJ382","v":0},{"$f":"Active_Scenario!AK382","v":0},{"$f":"Active_Scenario!AL382","v":0},{"$f":"Active_Scenario!AM382","v":0},{"$f":"Active_Scenario!AN382","v":0},{"$f":"Active_Scenario!AO382","v":0},{"$f":"Active_Scenario!AP382","v":0},{"$f":"Active_Scenario!AQ382","v":0},{"$f":"Active_Scenario!AR382","v":0},{"$f":"Active_Scenario!AS382","v":0},{"$f":"Active_Scenario!AT382","v":0},{"$f":"Active_Scenario!AU382","v":0},{"$f":"Active_Scenario!AV382","v":0},{"$f":"Active_Scenario!AW382","v":0},{"$f":"Active_Scenario!AX382","v":0},{"$f":"Active_Scenario!AY382","v":0},{"$f":"Active_Scenario!AZ382","v":0},{"$f":"Active_Scenario!BA382","v":0},{"$f":"Active_Scenario!BB382","v":0},{"$f":"Active_Scenario!BC382","v":0},{"$f":"Active_Scenario!BD382","v":0},{"$f":"Active_Scenario!BE382","v":0},{"$f":"Active_Scenario!BF382","v":0},{"$f":"Active_Scenario!BG382","v":0},{"$f":"Active_Scenario!BH382","v":0},{"$f":"Active_Scenario!BI382","v":0},{"$f":"Active_Scenario!BJ382","v":0},{"$f":"Active_Scenario!BK382","v":0},{"$f":"Active_Scenario!BL382","v":0}]
[{"$f":"ROW()","v":161},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"Active_Scenario!I383","v":0},{"$f":"Active_Scenario!J383","v":0},{"$f":"Active_Scenario!K383","v":0},{"$f":"Active_Scenario!L383","v":0},{"$f":"Active_Scenario!M383","v":0},{"$f":"Active_Scenario!N383","v":0},{"$f":"Active_Scenario!O383","v":0},{"$f":"Active_Scenario!P383","v":0},{"$f":"Active_Scenario!Q383","v":0},{"$f":"Active_Scenario!R383","v":0},{"$f":"Active_Scenario!S383","v":0},{"$f":"Active_Scenario!T383","v":0},{"$f":"Active_Scenario!U383","v":0},{"$f":"Active_Scenario!V383","v":0},{"$f":"Active_Scenario!W383","v":0},{"$f":"Active_Scenario!X383","v":0},{"$f":"Active_Scenario!Y383","v":0},{"$f":"Active_Scenario!Z383","v":0},{"$f":"Active_Scenario!AA383","v":0},{"$f":"Active_Scenario!AB383","v":0},{"$f":"Active_Scenario!AC383","v":0},{"$f":"Active_Scenario!AD383","v":0},{"$f":"Active_Scenario!AE383","v":0},{"$f":"Active_Scenario!AF383","v":0},{"$f":"Active_Scenario!AG383","v":0},{"$f":"Active_Scenario!AH383","v":0},{"$f":"Active_Scenario!AI383","v":0},{"$f":"Active_Scenario!AJ383","v":0},{"$f":"Active_Scenario!AK383","v":0},{"$f":"Active_Scenario!AL383","v":0},{"$f":"Active_Scenario!AM383","v":0},{"$f":"Active_Scenario!AN383","v":0},{"$f":"Active_Scenario!AO383","v":0},{"$f":"Active_Scenario!AP383","v":0},{"$f":"Active_Scenario!AQ383","v":0},{"$f":"Active_Scenario!AR383","v":0},{"$f":"Active_Scenario!AS383","v":0},{"$f":"Active_Scenario!AT383","v":0},{"$f":"Active_Scenario!AU383","v":0},{"$f":"Active_Scenario!AV383","v":0},{"$f":"Active_Scenario!AW383","v":0},{"$f":"Active_Scenario!AX383","v":0},{"$f":"Active_Scenario!AY383","v":0},{"$f":"Active_Scenario!AZ383","v":0},{"$f":"Active_Scenario!BA383","v":0},{"$f":"Active_Scenario!BB383","v":0},{"$f":"Active_Scenario!BC383","v":0},{"$f":"Active_Scenario!BD383","v":0},{"$f":"Active_Scenario!BE383","v":0},{"$f":"Active_Scenario!BF383","v":0},{"$f":"Active_Scenario!BG383","v":0},{"$f":"Active_Scenario!BH383","v":0},{"$f":"Active_Scenario!BI383","v":0},{"$f":"Active_Scenario!BJ383","v":0},{"$f":"Active_Scenario!BK383","v":0},{"$f":"Active_Scenario!BL383","v":0}]
[{"$f":"ROW()","v":162},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"Active_Scenario!I384","v":32.544706388832338},{"$f":"Active_Scenario!J384","v":31.415052093848129},{"$f":"Active_Scenario!K384","v":37.419634362489695},{"$f":"Active_Scenario!L384","v":38.873822728639404},{"$f":"Active_Scenario!M384","v":37.218168420000012},{"$f":"Active_Scenario!N384","v":35.958148826060906},{"$f":"Active_Scenario!O384","v":37.553852120549188},{"$f":"Active_Scenario!P384","v":37.772147992567454},{"$f":"Active_Scenario!Q384","v":39.860532102896407},{"$f":"Active_Scenario!R384","v":38.654916182065364},{"$f":"Active_Scenario!S384","v":38.250289501974791},{"$f":"Active_Scenario!T384","v":37.28574533301952},{"$f":"Active_Scenario!U384","v":28.349001171369586},{"$f":"Active_Scenario!V384","v":27.97387932239128},{"$f":"Active_Scenario!W384","v":27.908879085511948},{"$f":"Active_Scenario!X384","v":27.84309571324853},{"$f":"Active_Scenario!Y384","v":27.865806639387095},{"$f":"Active_Scenario!Z384","v":27.823517328646325},{"$f":"Active_Scenario!AA384","v":27.795324454819145},{"$f":"Active_Scenario!AB384","v":27.767131580991965},{"$f":"Active_Scenario!AC384","v":22.40155142423367},{"$f":"Active_Scenario!AD384","v":19.157256822199653},{"$f":"Active_Scenario!AE384","v":16.854703912027873},{"$f":"Active_Scenario!AF384","v":15.017955610769599},{"$f":"Active_Scenario!AG384","v":13.46972373743996},{"$f":"Active_Scenario!AH384","v":12.11521933948702},{"$f":"Active_Scenario!AI384","v":10.897526269321801},{"$f":"Active_Scenario!AJ384","v":9.7795256058573781},{"$f":"Active_Scenario!AK384","v":8.7354102966300538},{"$f":"Active_Scenario!AL384","v":7.7462577195240652},{"$f":"Active_Scenario!AM384","v":6.7975235818166881},{"$f":"Active_Scenario!AN384","v":5.8775246580900591},{"$f":"Active_Scenario!AO384","v":4.9764631039845799},{"$f":"Active_Scenario!AP384","v":4.0857605381633775},{"$f":"Active_Scenario!AQ384","v":3.1975731302460191},{"$f":"Active_Scenario!AR384","v":2.3044109255190999},{"$f":"Active_Scenario!AS384","v":1.3988115590192478},{"$f":"Active_Scenario!AT384","v":0.47303202282161139},{"$f":"Active_Scenario!AU384","v":0},{"$f":"Active_Scenario!AV384","v":0},{"$f":"Active_Scenario!AW384","v":0},{"$f":"Active_Scenario!AX384","v":0},{"$f":"Active_Scenario!AY384","v":0},{"$f":"Active_Scenario!AZ384","v":0},{"$f":"Active_Scenario!BA384","v":0},{"$f":"Active_Scenario!BB384","v":0},{"$f":"Active_Scenario!BC384","v":0},{"$f":"Active_Scenario!BD384","v":0},{"$f":"Active_Scenario!BE384","v":0},{"$f":"Active_Scenario!BF384","v":0},{"$f":"Active_Scenario!BG384","v":0},{"$f":"Active_Scenario!BH384","v":0},{"$f":"Active_Scenario!BI384","v":0},{"$f":"Active_Scenario!BJ384","v":0},{"$f":"Active_Scenario!BK384","v":0},{"$f":"Active_Scenario!BL384","v":0}]
[{"$f":"ROW()","v":163},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"Active_Scenario!I385","v":0},{"$f":"Active_Scenario!J385","v":0},{"$f":"Active_Scenario!K385","v":0},{"$f":"Active_Scenario!L385","v":0},{"$f":"Active_Scenario!M385","v":0},{"$f":"Active_Scenario!N385","v":0},{"$f":"Active_Scenario!O385","v":0},{"$f":"Active_Scenario!P385","v":0},{"$f":"Active_Scenario!Q385","v":0},{"$f":"Active_Scenario!R385","v":0},{"$f":"Active_Scenario!S385","v":0},{"$f":"Active_Scenario!T385","v":0},{"$f":"Active_Scenario!U385","v":0},{"$f":"Active_Scenario!V385","v":0},{"$f":"Active_Scenario!W385","v":0},{"$f":"Active_Scenario!X385","v":0},{"$f":"Active_Scenario!Y385","v":0},{"$f":"Active_Scenario!Z385","v":0},{"$f":"Active_Scenario!AA385","v":0},{"$f":"Active_Scenario!AB385","v":0},{"$f":"Active_Scenario!AC385","v":0},{"$f":"Active_Scenario!AD385","v":0},{"$f":"Active_Scenario!AE385","v":0},{"$f":"Active_Scenario!AF385","v":0},{"$f":"Active_Scenario!AG385","v":0},{"$f":"Active_Scenario!AH385","v":0},{"$f":"Active_Scenario!AI385","v":0},{"$f":"Active_Scenario!AJ385","v":0},{"$f":"Active_Scenario!AK385","v":0},{"$f":"Active_Scenario!AL385","v":0},{"$f":"Active_Scenario!AM385","v":0},{"$f":"Active_Scenario!AN385","v":0},{"$f":"Active_Scenario!AO385","v":0},{"$f":"Active_Scenario!AP385","v":0},{"$f":"Active_Scenario!AQ385","v":0},{"$f":"Active_Scenario!AR385","v":0},{"$f":"Active_Scenario!AS385","v":0},{"$f":"Active_Scenario!AT385","v":0},{"$f":"Active_Scenario!AU385","v":0},{"$f":"Active_Scenario!AV385","v":0},{"$f":"Active_Scenario!AW385","v":0},{"$f":"Active_Scenario!AX385","v":0},{"$f":"Active_Scenario!AY385","v":0},{"$f":"Active_Scenario!AZ385","v":0},{"$f":"Active_Scenario!BA385","v":0},{"$f":"Active_Scenario!BB385","v":0},{"$f":"Active_Scenario!BC385","v":0},{"$f":"Active_Scenario!BD385","v":0},{"$f":"Active_Scenario!BE385","v":0},{"$f":"Active_Scenario!BF385","v":0},{"$f":"Active_Scenario!BG385","v":0},{"$f":"Active_Scenario!BH385","v":0},{"$f":"Active_Scenario!BI385","v":0},{"$f":"Active_Scenario!BJ385","v":0},{"$f":"Active_Scenario!BK385","v":0},{"$f":"Active_Scenario!BL385","v":0}]
[{"$f":"ROW()","v":164},null,null,"Regulators",null,null,null,null,{"$f":"Active_Scenario!I386","v":0.57037494267642053},{"$f":"Active_Scenario!J386","v":1.6349429509470992},{"$f":"Active_Scenario!K386","v":1.2177608313025556},{"$f":"Active_Scenario!L386","v":1.6766589671177368},{"$f":"Active_Scenario!M386","v":1.5611166500000002},{"$f":"Active_Scenario!N386","v":2.0373124830317435},{"$f":"Active_Scenario!O386","v":2.9970893550516928},{"$f":"Active_Scenario!P386","v":2.4910294701473767},{"$f":"Active_Scenario!Q386","v":2.4671016850725573},{"$f":"Active_Scenario!R386","v":2.4930140178667544},{"$f":"Active_Scenario!S386","v":2.4997437103420461},{"$f":"Active_Scenario!T386","v":2.5895956476960853},{"$f":"Active_Scenario!U386","v":2.5895956476960853},{"$f":"Active_Scenario!V386","v":2.5895956476960853},{"$f":"Active_Scenario!W386","v":2.5895956476960853},{"$f":"Active_Scenario!X386","v":2.5895956476960853},{"$f":"Active_Scenario!Y386","v":2.5895956476960853},{"$f":"Active_Scenario!Z386","v":2.5895956476960853},{"$f":"Active_Scenario!AA386","v":2.5895956476960853},{"$f":"Active_Scenario!AB386","v":2.5895956476960853},{"$f":"Active_Scenario!AC386","v":2.0925001818297857},{"$f":"Active_Scenario!AD386","v":1.7956939968048335},{"$f":"Active_Scenario!AE386","v":1.5798655785456155},{"$f":"Active_Scenario!AF386","v":1.4076990763776789},{"$f":"Active_Scenario!AG386","v":1.262576488817112},{"$f":"Active_Scenario!AH386","v":1.1356128301563746},{"$f":"Active_Scenario!AI386","v":1.0214730993827772},{"$f":"Active_Scenario!AJ386","v":0.91667797665516049},{"$f":"Active_Scenario!AK386","v":0.81880845336418184},{"$f":"Active_Scenario!AL386","v":0.72609082885674425},{"$f":"Active_Scenario!AM386","v":0.63716180256365029},{"$f":"Active_Scenario!AN386","v":0.5509262543463076},{"$f":"Active_Scenario!AO386","v":0.4664657891306484},{"$f":"Active_Scenario!AP386","v":0.38297631747882205},{"$f":"Active_Scenario!AQ386","v":0.29972260264702821},{"$f":"Active_Scenario!AR386","v":0.21600257821521379},{"$f":"Active_Scenario!AS386","v":0.13111676387202403},{"$f":"Active_Scenario!AT386","v":4.4339373406159899E-2},{"$f":"Active_Scenario!AU386","v":0},{"$f":"Active_Scenario!AV386","v":0},{"$f":"Active_Scenario!AW386","v":0},{"$f":"Active_Scenario!AX386","v":0},{"$f":"Active_Scenario!AY386","v":0},{"$f":"Active_Scenario!AZ386","v":0},{"$f":"Active_Scenario!BA386","v":0},{"$f":"Active_Scenario!BB386","v":0},{"$f":"Active_Scenario!BC386","v":0},{"$f":"Active_Scenario!BD386","v":0},{"$f":"Active_Scenario!BE386","v":0},{"$f":"Active_Scenario!BF386","v":0},{"$f":"Active_Scenario!BG386","v":0},{"$f":"Active_Scenario!BH386","v":0},{"$f":"Active_Scenario!BI386","v":0},{"$f":"Active_Scenario!BJ386","v":0},{"$f":"Active_Scenario!BK386","v":0},{"$f":"Active_Scenario!BL386","v":0}]
[{"$f":"ROW()","v":165},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"Active_Scenario!I387","v":0.18239409876075735},{"$f":"Active_Scenario!J387","v":8.3258675656996586E-2},{"$f":"Active_Scenario!K387","v":0},{"$f":"Active_Scenario!L387","v":3.6856868493883782E-2},{"$f":"Active_Scenario!M387","v":0.18305001999999998},{"$f":"Active_Scenario!N387","v":0.187287454848},{"$f":"Active_Scenario!O387","v":0.79608078610341126},{"$f":"Active_Scenario!P387","v":1.3333643804697126},{"$f":"Active_Scenario!Q387","v":1.938901717488877},{"$f":"Active_Scenario!R387","v":3.0855545134558433},{"$f":"Active_Scenario!S387","v":2.4743845572966969},{"$f":"Active_Scenario!T387","v":1.9256571909629081},{"$f":"Active_Scenario!U387","v":1.9256571909629081},{"$f":"Active_Scenario!V387","v":1.9256571909629081},{"$f":"Active_Scenario!W387","v":1.9256571909629081},{"$f":"Active_Scenario!X387","v":1.9256571909629081},{"$f":"Active_Scenario!Y387","v":1.9256571909629081},{"$f":"Active_Scenario!Z387","v":1.9256571909629081},{"$f":"Active_Scenario!AA387","v":1.9256571909629081},{"$f":"Active_Scenario!AB387","v":1.9256571909629081},{"$f":"Active_Scenario!AC387","v":1.5560105014142402},{"$f":"Active_Scenario!AD387","v":1.3353015405291455},{"$f":"Active_Scenario!AE387","v":1.1748087060571788},{"$f":"Active_Scenario!AF387","v":1.0467834434114147},{"$f":"Active_Scenario!AG387","v":0.93886838935431649},{"$f":"Active_Scenario!AH387","v":0.8444565523138402},{"$f":"Active_Scenario!AI387","v":0.75958075576456252},{"$f":"Active_Scenario!AJ387","v":0.6816537319692404},{"$f":"Active_Scenario!AK387","v":0.60887667448960747},{"$f":"Active_Scenario!AL387","v":0.5399306363231503},{"$f":"Active_Scenario!AM387","v":0.47380184933705033},{"$f":"Active_Scenario!AN387","v":0.40967596787401378},{"$f":"Active_Scenario!AO387","v":0.34687006134597875},{"$f":"Active_Scenario!AP387","v":0.28478619833089019},{"$f":"Active_Scenario!AQ387","v":0.22287764717046049},{"$f":"Active_Scenario!AR387","v":0.16062234209294976},{"$f":"Active_Scenario!AS387","v":9.7500140390867865E-2},{"$f":"Active_Scenario!AT387","v":3.2971337945491411E-2},{"$f":"Active_Scenario!AU387","v":0},{"$f":"Active_Scenario!AV387","v":0},{"$f":"Active_Scenario!AW387","v":0},{"$f":"Active_Scenario!AX387","v":0},{"$f":"Active_Scenario!AY387","v":0},{"$f":"Active_Scenario!AZ387","v":0},{"$f":"Active_Scenario!BA387","v":0},{"$f":"Active_Scenario!BB387","v":0},{"$f":"Active_Scenario!BC387","v":0},{"$f":"Active_Scenario!BD387","v":0},{"$f":"Active_Scenario!BE387","v":0},{"$f":"Active_Scenario!BF387","v":0},{"$f":"Active_Scenario!BG387","v":0},{"$f":"Active_Scenario!BH387","v":0},{"$f":"Active_Scenario!BI387","v":0},{"$f":"Active_Scenario!BJ387","v":0},{"$f":"Active_Scenario!BK387","v":0},{"$f":"Active_Scenario!BL387","v":0}]
[{"$f":"ROW()","v":166},null,null,"Buildings",null,null,null,null,{"$f":"Active_Scenario!I388","v":1.8605126251141937},{"$f":"Active_Scenario!J388","v":0.38357939753412978},{"$f":"Active_Scenario!K388","v":0.33480925383347071},{"$f":"Active_Scenario!L388","v":0.37886132027522951},{"$f":"Active_Scenario!M388","v":0.66477575},{"$f":"Active_Scenario!N388","v":0.5624219655037872},{"$f":"Active_Scenario!O388","v":1.7317354520690018},{"$f":"Active_Scenario!P388","v":3.4876141283332949},{"$f":"Active_Scenario!Q388","v":0.45918673721512432},{"$f":"Active_Scenario!R388","v":0.44126475813000737},{"$f":"Active_Scenario!S388","v":0.47161750099995148},{"$f":"Active_Scenario!T388","v":1.318283715349476},{"$f":"Active_Scenario!U388","v":0},{"$f":"Active_Scenario!V388","v":0},{"$f":"Active_Scenario!W388","v":0},{"$f":"Active_Scenario!X388","v":0},{"$f":"Active_Scenario!Y388","v":0},{"$f":"Active_Scenario!Z388","v":0},{"$f":"Active_Scenario!AA388","v":0},{"$f":"Active_Scenario!AB388","v":0},{"$f":"Active_Scenario!AC388","v":0},{"$f":"Active_Scenario!AD388","v":0.91413273568200104},{"$f":"Active_Scenario!AE388","v":0},{"$f":"Active_Scenario!AF388","v":0},{"$f":"Active_Scenario!AG388","v":0},{"$f":"Active_Scenario!AH388","v":0},{"$f":"Active_Scenario!AI388","v":0},{"$f":"Active_Scenario!AJ388","v":0},{"$f":"Active_Scenario!AK388","v":0},{"$f":"Active_Scenario!AL388","v":0},{"$f":"Active_Scenario!AM388","v":0},{"$f":"Active_Scenario!AN388","v":0.28045965790426619},{"$f":"Active_Scenario!AO388","v":0},{"$f":"Active_Scenario!AP388","v":0},{"$f":"Active_Scenario!AQ388","v":0},{"$f":"Active_Scenario!AR388","v":0},{"$f":"Active_Scenario!AS388","v":0},{"$f":"Active_Scenario!AT388","v":0},{"$f":"Active_Scenario!AU388","v":0},{"$f":"Active_Scenario!AV388","v":0},{"$f":"Active_Scenario!AW388","v":0},{"$f":"Active_Scenario!AX388","v":0},{"$f":"Active_Scenario!AY388","v":0},{"$f":"Active_Scenario!AZ388","v":0},{"$f":"Active_Scenario!BA388","v":0},{"$f":"Active_Scenario!BB388","v":0},{"$f":"Active_Scenario!BC388","v":0},{"$f":"Active_Scenario!BD388","v":0},{"$f":"Active_Scenario!BE388","v":0},{"$f":"Active_Scenario!BF388","v":0},{"$f":"Active_Scenario!BG388","v":0},{"$f":"Active_Scenario!BH388","v":0},{"$f":"Active_Scenario!BI388","v":0},{"$f":"Active_Scenario!BJ388","v":0},{"$f":"Active_Scenario!BK388","v":0},{"$f":"Active_Scenario!BL388","v":0}]
[{"$f":"ROW()","v":167},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"Active_Scenario!I389","v":34.087352441267676},{"$f":"Active_Scenario!J389","v":24.895397192354512},{"$f":"Active_Scenario!K389","v":27.480093187328393},{"$f":"Active_Scenario!L389","v":27.435914778646541},{"$f":"Active_Scenario!M389","v":29.898298389999994},{"$f":"Active_Scenario!N389","v":27.575927153172255},{"$f":"Active_Scenario!O389","v":29.029250679118935},{"$f":"Active_Scenario!P389","v":30.545102925532909},{"$f":"Active_Scenario!Q389","v":31.286411442965314},{"$f":"Active_Scenario!R389","v":32.411977355492859},{"$f":"Active_Scenario!S389","v":32.55649055365177},{"$f":"Active_Scenario!T389","v":30.451582271022836},{"$f":"Active_Scenario!U389","v":11.5446063595633},{"$f":"Active_Scenario!V389","v":9.139226288141618},{"$f":"Active_Scenario!W389","v":9.0110589499022637},{"$f":"Active_Scenario!X389","v":8.8679389765401915},{"$f":"Active_Scenario!Y389","v":8.9612285825772346},{"$f":"Active_Scenario!Z389","v":8.8446700153696867},{"$f":"Active_Scenario!AA389","v":8.7181826941031915},{"$f":"Active_Scenario!AB389","v":8.5576616915845101},{"$f":"Active_Scenario!AC389","v":6.7003429125638521},{"$f":"Active_Scenario!AD389","v":5.3454498790120502},{"$f":"Active_Scenario!AE389","v":4.7029684794395541},{"$f":"Active_Scenario!AF389","v":4.1904605522420058},{"$f":"Active_Scenario!AG389","v":3.758457371578781},{"$f":"Active_Scenario!AH389","v":3.3805099735061854},{"$f":"Active_Scenario!AI389","v":3.0407370438534578},{"$f":"Active_Scenario!AJ389","v":2.728781289085584},{"$f":"Active_Scenario!AK389","v":2.4374417666694002},{"$f":"Active_Scenario!AL389","v":2.1614384968542519},{"$f":"Active_Scenario!AM389","v":1.8967131852561061},{"$f":"Active_Scenario!AN389","v":1.6400058611768618},{"$f":"Active_Scenario!AO389","v":1.3885826318450905},{"$f":"Active_Scenario!AP389","v":1.1400498712889273},{"$f":"Active_Scenario!AQ389","v":0.8922189153093576},{"$f":"Active_Scenario!AR389","v":0.64299984164412027},{"$f":"Active_Scenario!AS389","v":0.3903104263996367},{"$f":"Active_Scenario!AT389","v":0.13199013786934635},{"$f":"Active_Scenario!AU389","v":0},{"$f":"Active_Scenario!AV389","v":0},{"$f":"Active_Scenario!AW389","v":0},{"$f":"Active_Scenario!AX389","v":0},{"$f":"Active_Scenario!AY389","v":0},{"$f":"Active_Scenario!AZ389","v":0},{"$f":"Active_Scenario!BA389","v":0},{"$f":"Active_Scenario!BB389","v":0},{"$f":"Active_Scenario!BC389","v":0},{"$f":"Active_Scenario!BD389","v":0},{"$f":"Active_Scenario!BE389","v":0},{"$f":"Active_Scenario!BF389","v":0},{"$f":"Active_Scenario!BG389","v":0},{"$f":"Active_Scenario!BH389","v":0},{"$f":"Active_Scenario!BI389","v":0},{"$f":"Active_Scenario!BJ389","v":0},{"$f":"Active_Scenario!BK389","v":0},{"$f":"Active_Scenario!BL389","v":0}]
[{"$f":"ROW()","v":168},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"Active_Scenario!I390","v":0.68052110026310131},{"$f":"Active_Scenario!J390","v":1.0747880184042917},{"$f":"Active_Scenario!K390","v":0.80076855542285263},{"$f":"Active_Scenario!L390","v":0.88273885498415694},{"$f":"Active_Scenario!M390","v":0.64504057639557266},{"$f":"Active_Scenario!N390","v":1.2712405507978377},{"$f":"Active_Scenario!O390","v":0.98914622436431632},{"$f":"Active_Scenario!P390","v":0.92671503170376601},{"$f":"Active_Scenario!Q390","v":0.92671503170376601},{"$f":"Active_Scenario!R390","v":0.92671503170376601},{"$f":"Active_Scenario!S390","v":0.92671503170376601},{"$f":"Active_Scenario!T390","v":0.93920127023587607},{"$f":"Active_Scenario!U390","v":0.93920127023587607},{"$f":"Active_Scenario!V390","v":0.93920127023587607},{"$f":"Active_Scenario!W390","v":0.93920127023587607},{"$f":"Active_Scenario!X390","v":0.93920127023587607},{"$f":"Active_Scenario!Y390","v":0.93920127023587607},{"$f":"Active_Scenario!Z390","v":0.93920127023587607},{"$f":"Active_Scenario!AA390","v":0.93920127023587607},{"$f":"Active_Scenario!AB390","v":0.93920127023587607},{"$f":"Active_Scenario!AC390","v":0.75891339657286194},{"$f":"Active_Scenario!AD390","v":0.65126695909243604},{"$f":"Active_Scenario!AE390","v":0.57298974822269988},{"$f":"Active_Scenario!AF390","v":0.51054795439590905},{"$f":"Active_Scenario!AG390","v":0.45791451770548813},{"$f":"Active_Scenario!AH390","v":0.41186700847598801},{"$f":"Active_Scenario!AI390","v":0.37047051469429759},{"$f":"Active_Scenario!AJ390","v":0.33246314761061102},{"$f":"Active_Scenario!AK390","v":0.29696757490448389},{"$f":"Active_Scenario!AL390","v":0.2633405062197986},{"$f":"Active_Scenario!AM390","v":0.23108749616796997},{"$f":"Active_Scenario!AN390","v":0.19981136373498842},{"$f":"Active_Scenario!AO390","v":0.16917902301189738},{"$f":"Active_Scenario!AP390","v":0.13889884475453876},{"$f":"Active_Scenario!AQ390","v":0.10870417139252483},{"$f":"Active_Scenario!AR390","v":7.8340375654570832E-2},{"$f":"Active_Scenario!AS390","v":4.7553768206006299E-2},{"$f":"Active_Scenario!AT390","v":1.608111902009788E-2},{"$f":"Active_Scenario!AU390","v":0},{"$f":"Active_Scenario!AV390","v":0},{"$f":"Active_Scenario!AW390","v":0},{"$f":"Active_Scenario!AX390","v":0},{"$f":"Active_Scenario!AY390","v":0},{"$f":"Active_Scenario!AZ390","v":0},{"$f":"Active_Scenario!BA390","v":0},{"$f":"Active_Scenario!BB390","v":0},{"$f":"Active_Scenario!BC390","v":0},{"$f":"Active_Scenario!BD390","v":0},{"$f":"Active_Scenario!BE390","v":0},{"$f":"Active_Scenario!BF390","v":0},{"$f":"Active_Scenario!BG390","v":0},{"$f":"Active_Scenario!BH390","v":0},{"$f":"Active_Scenario!BI390","v":0},{"$f":"Active_Scenario!BJ390","v":0},{"$f":"Active_Scenario!BK390","v":0},{"$f":"Active_Scenario!BL390","v":0}]
[{"$f":"ROW()","v":169},null,null,"Vehicle",null,null,null,null,{"$f":"Active_Scenario!I391","v":3.760103745412354},{"$f":"Active_Scenario!J391","v":3.2792216041935713},{"$f":"Active_Scenario!K391","v":2.5651049479714594},{"$f":"Active_Scenario!L391","v":1.6490279958033915},{"$f":"Active_Scenario!M391","v":1.49582614649778},{"$f":"Active_Scenario!N391","v":3.1898981269581785},{"$f":"Active_Scenario!O391","v":3.3959310085174854},{"$f":"Active_Scenario!P391","v":2.2871284593738772},{"$f":"Active_Scenario!Q391","v":1.4167241534958812},{"$f":"Active_Scenario!R391","v":2.4136360821728773},{"$f":"Active_Scenario!S391","v":2.8349993521859429},{"$f":"Active_Scenario!T391","v":2.4696838111492125},{"$f":"Active_Scenario!U391","v":2.4696838111492125},{"$f":"Active_Scenario!V391","v":2.4696838111492125},{"$f":"Active_Scenario!W391","v":2.4696838111492125},{"$f":"Active_Scenario!X391","v":2.4696838111492125},{"$f":"Active_Scenario!Y391","v":2.4696838111492125},{"$f":"Active_Scenario!Z391","v":2.4696838111492125},{"$f":"Active_Scenario!AA391","v":2.4696838111492125},{"$f":"Active_Scenario!AB391","v":2.4696838111492125},{"$f":"Active_Scenario!AC391","v":1.9956064679400867},{"$f":"Active_Scenario!AD391","v":1.7125439632369934},{"$f":"Active_Scenario!AE391","v":1.5067095307320746},{"$f":"Active_Scenario!AF391","v":1.3425152390075619},{"$f":"Active_Scenario!AG391","v":1.2041125870532756},{"$f":"Active_Scenario!AH391","v":1.0830280105180679},{"$f":"Active_Scenario!AI391","v":0.97417354686800939},{"$f":"Active_Scenario!AJ391","v":0.87423098698687551},{"$f":"Active_Scenario!AK391","v":0.78089333502887082},{"$f":"Active_Scenario!AL391","v":0.69246902196750459},{"$f":"Active_Scenario!AM391","v":0.6076578751876146},{"$f":"Active_Scenario!AN391","v":0.52541548434662444},{"$f":"Active_Scenario!AO391","v":0.44486598087073476},{"$f":"Active_Scenario!AP391","v":0.36524250887294918},{"$f":"Active_Scenario!AQ391","v":0.28584387692010277},{"$f":"Active_Scenario!AR391","v":0.20600052794312221},{"$f":"Active_Scenario!AS391","v":0.12504537123125981},{"$f":"Active_Scenario!AT391","v":4.2286228274718056E-2},{"$f":"Active_Scenario!AU391","v":0},{"$f":"Active_Scenario!AV391","v":0},{"$f":"Active_Scenario!AW391","v":0},{"$f":"Active_Scenario!AX391","v":0},{"$f":"Active_Scenario!AY391","v":0},{"$f":"Active_Scenario!AZ391","v":0},{"$f":"Active_Scenario!BA391","v":0},{"$f":"Active_Scenario!BB391","v":0},{"$f":"Active_Scenario!BC391","v":0},{"$f":"Active_Scenario!BD391","v":0},{"$f":"Active_Scenario!BE391","v":0},{"$f":"Active_Scenario!BF391","v":0},{"$f":"Active_Scenario!BG391","v":0},{"$f":"Active_Scenario!BH391","v":0},{"$f":"Active_Scenario!BI391","v":0},{"$f":"Active_Scenario!BJ391","v":0},{"$f":"Active_Scenario!BK391","v":0},{"$f":"Active_Scenario!BL391","v":0}]
[{"$f":"ROW()","v":170},null,null,"Information Technology",null,null,null,null,{"$f":"Active_Scenario!I392","v":1.4089997238534306},{"$f":"Active_Scenario!J392","v":2.8479244126089096},{"$f":"Active_Scenario!K392","v":8.1799148635255818},{"$f":"Active_Scenario!L392","v":7.5949033045816616},{"$f":"Active_Scenario!M392","v":7.3258309018537142},{"$f":"Active_Scenario!N392","v":6.1355399021895431},{"$f":"Active_Scenario!O392","v":19.334976164262258},{"$f":"Active_Scenario!P392","v":28.490454580540671},{"$f":"Active_Scenario!Q392","v":9.4144119758308236},{"$f":"Active_Scenario!R392","v":4.7120480699752569},{"$f":"Active_Scenario!S392","v":2.0903948503114536},{"$f":"Active_Scenario!T392","v":12.808457128184093},{"$f":"Active_Scenario!U392","v":12.808457128184093},{"$f":"Active_Scenario!V392","v":12.808457128184093},{"$f":"Active_Scenario!W392","v":12.808457128184093},{"$f":"Active_Scenario!X392","v":12.808457128184093},{"$f":"Active_Scenario!Y392","v":12.808457128184093},{"$f":"Active_Scenario!Z392","v":12.808457128184093},{"$f":"Active_Scenario!AA392","v":12.808457128184093},{"$f":"Active_Scenario!AB392","v":12.808457128184093},{"$f":"Active_Scenario!AC392","v":10.349762092598974},{"$f":"Active_Scenario!AD392","v":8.8817223622826926},{"$f":"Active_Scenario!AE392","v":7.8142085808255608},{"$f":"Active_Scenario!AF392","v":6.9626519820610602},{"$f":"Active_Scenario!AG392","v":6.2448578960405658},{"$f":"Active_Scenario!AH392","v":5.6168800956298099},{"$f":"Active_Scenario!AI392","v":5.0523310126342587},{"$f":"Active_Scenario!AJ392","v":4.5340015051323226},{"$f":"Active_Scenario!AK392","v":4.0499268603731755},{"$f":"Active_Scenario!AL392","v":3.5913341377652492},{"$f":"Active_Scenario!AM392","v":3.1514802857788835},{"$f":"Active_Scenario!AN392","v":2.7249487061286093},{"$f":"Active_Scenario!AO392","v":2.3071969043352607},{"$f":"Active_Scenario!AP392","v":1.8942477555913015},{"$f":"Active_Scenario!AQ392","v":1.4824646889438855},{"$f":"Active_Scenario!AR392","v":1.0683751979225955},{"$f":"Active_Scenario!AS392","v":0.64851956726726456},{"$f":"Active_Scenario!AT392","v":0.21930796951586318},{"$f":"Active_Scenario!AU392","v":0},{"$f":"Active_Scenario!AV392","v":0},{"$f":"Active_Scenario!AW392","v":0},{"$f":"Active_Scenario!AX392","v":0},{"$f":"Active_Scenario!AY392","v":0},{"$f":"Active_Scenario!AZ392","v":0},{"$f":"Active_Scenario!BA392","v":0},{"$f":"Active_Scenario!BB392","v":0},{"$f":"Active_Scenario!BC392","v":0},{"$f":"Active_Scenario!BD392","v":0},{"$f":"Active_Scenario!BE392","v":0},{"$f":"Active_Scenario!BF392","v":0},{"$f":"Active_Scenario!BG392","v":0},{"$f":"Active_Scenario!BH392","v":0},{"$f":"Active_Scenario!BI392","v":0},{"$f":"Active_Scenario!BJ392","v":0},{"$f":"Active_Scenario!BK392","v":0},{"$f":"Active_Scenario!BL392","v":0}]
[{"$f":"ROW()","v":171},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"Active_Scenario!I393","v":0.45824300769363202},{"$f":"Active_Scenario!J393","v":0.75705607581058021},{"$f":"Active_Scenario!K393","v":1.033277169101402},{"$f":"Active_Scenario!L393","v":0.90891904400611601},{"$f":"Active_Scenario!M393","v":0.73733144000000006},{"$f":"Active_Scenario!N393","v":0.54289287932657337},{"$f":"Active_Scenario!O393","v":1.4510129218588315},{"$f":"Active_Scenario!P393","v":3.242891026684307},{"$f":"Active_Scenario!Q393","v":1.6586336436042757},{"$f":"Active_Scenario!R393","v":1.5994713755760306},{"$f":"Active_Scenario!S393","v":1.6308400469811652},{"$f":"Active_Scenario!T393","v":1.9165698029409217},{"$f":"Active_Scenario!U393","v":1.9165698029409217},{"$f":"Active_Scenario!V393","v":1.9165698029409217},{"$f":"Active_Scenario!W393","v":1.9165698029409217},{"$f":"Active_Scenario!X393","v":1.9165698029409217},{"$f":"Active_Scenario!Y393","v":1.9165698029409217},{"$f":"Active_Scenario!Z393","v":1.9165698029409217},{"$f":"Active_Scenario!AA393","v":1.9165698029409217},{"$f":"Active_Scenario!AB393","v":1.9165698029409217},{"$f":"Active_Scenario!AC393","v":1.5486675167651571},{"$f":"Active_Scenario!AD393","v":1.3290001057347847},{"$f":"Active_Scenario!AE393","v":1.1692646545958638},{"$f":"Active_Scenario!AF393","v":1.0418435572416891},{"$f":"Active_Scenario!AG393","v":0.93443776619060903},{"$f":"Active_Scenario!AH393","v":0.84047146899028802},{"$f":"Active_Scenario!AI393","v":0.7559962106575413},{"$f":"Active_Scenario!AJ393","v":0.67843693305606401},{"$f":"Active_Scenario!AK393","v":0.60600331851296196},{"$f":"Active_Scenario!AL393","v":0.5373826442816525},{"$f":"Active_Scenario!AM393","v":0.47156592631260613},{"$f":"Active_Scenario!AN393","v":0.40774266193522807},{"$f":"Active_Scenario!AO393","v":0.34523314338599392},{"$f":"Active_Scenario!AP393","v":0.2834422609469755},{"$f":"Active_Scenario!AQ393","v":0.22182586304669721},{"$f":"Active_Scenario!AR393","v":0.15986434759920035},{"$f":"Active_Scenario!AS393","v":9.7040026507624236E-2},{"$f":"Active_Scenario!AT393","v":3.2815742576325573E-2},{"$f":"Active_Scenario!AU393","v":0},{"$f":"Active_Scenario!AV393","v":0},{"$f":"Active_Scenario!AW393","v":0},{"$f":"Active_Scenario!AX393","v":0},{"$f":"Active_Scenario!AY393","v":0},{"$f":"Active_Scenario!AZ393","v":0},{"$f":"Active_Scenario!BA393","v":0},{"$f":"Active_Scenario!BB393","v":0},{"$f":"Active_Scenario!BC393","v":0},{"$f":"Active_Scenario!BD393","v":0},{"$f":"Active_Scenario!BE393","v":0},{"$f":"Active_Scenario!BF393","v":0},{"$f":"Active_Scenario!BG393","v":0},{"$f":"Active_Scenario!BH393","v":0},{"$f":"Active_Scenario!BI393","v":0},{"$f":"Active_Scenario!BJ393","v":0},{"$f":"Active_Scenario!BK393","v":0},{"$f":"Active_Scenario!BL393","v":0}]
[{"$f":"ROW()","v":172},null,null,"FRC",null,null,null,null,{"$f":"Active_Scenario!I394","v":0},{"$f":"Active_Scenario!J394","v":0},{"$f":"Active_Scenario!K394","v":0},{"$f":"Active_Scenario!L394","v":0},{"$f":"Active_Scenario!M394","v":0},{"$f":"Active_Scenario!N394","v":0},{"$f":"Active_Scenario!O394","v":0},{"$f":"Active_Scenario!P394","v":0},{"$f":"Active_Scenario!Q394","v":0},{"$f":"Active_Scenario!R394","v":0},{"$f":"Active_Scenario!S394","v":0},{"$f":"Active_Scenario!T394","v":0},{"$f":"Active_Scenario!U394","v":0},{"$f":"Active_Scenario!V394","v":0},{"$f":"Active_Scenario!W394","v":0},{"$f":"Active_Scenario!X394","v":0},{"$f":"Active_Scenario!Y394","v":0},{"$f":"Active_Scenario!Z394","v":0},{"$f":"Active_Scenario!AA394","v":0},{"$f":"Active_Scenario!AB394","v":0},{"$f":"Active_Scenario!AC394","v":0},{"$f":"Active_Scenario!AD394","v":0},{"$f":"Active_Scenario!AE394","v":0},{"$f":"Active_Scenario!AF394","v":0},{"$f":"Active_Scenario!AG394","v":0},{"$f":"Active_Scenario!AH394","v":0},{"$f":"Active_Scenario!AI394","v":0},{"$f":"Active_Scenario!AJ394","v":0},{"$f":"Active_Scenario!AK394","v":0},{"$f":"Active_Scenario!AL394","v":0},{"$f":"Active_Scenario!AM394","v":0},{"$f":"Active_Scenario!AN394","v":0},{"$f":"Active_Scenario!AO394","v":0},{"$f":"Active_Scenario!AP394","v":0},{"$f":"Active_Scenario!AQ394","v":0},{"$f":"Active_Scenario!AR394","v":0},{"$f":"Active_Scenario!AS394","v":0},{"$f":"Active_Scenario!AT394","v":0},{"$f":"Active_Scenario!AU394","v":0},{"$f":"Active_Scenario!AV394","v":0},{"$f":"Active_Scenario!AW394","v":0},{"$f":"Active_Scenario!AX394","v":0},{"$f":"Active_Scenario!AY394","v":0},{"$f":"Active_Scenario!AZ394","v":0},{"$f":"Active_Scenario!BA394","v":0},{"$f":"Active_Scenario!BB394","v":0},{"$f":"Active_Scenario!BC394","v":0},{"$f":"Active_Scenario!BD394","v":0},{"$f":"Active_Scenario!BE394","v":0},{"$f":"Active_Scenario!BF394","v":0},{"$f":"Active_Scenario!BG394","v":0},{"$f":"Active_Scenario!BH394","v":0},{"$f":"Active_Scenario!BI394","v":0},{"$f":"Active_Scenario!BJ394","v":0},{"$f":"Active_Scenario!BK394","v":0},{"$f":"Active_Scenario!BL394","v":0}]
[{"$f":"ROW()","v":173},null,null,"Land",null,null,null,null,{"$f":"Active_Scenario!I395","v":2.3950353042857144},{"$f":"Active_Scenario!J395","v":-1.1332763651877204E-4},{"$f":"Active_Scenario!K395","v":-5.2477601813685087E-4},{"$f":"Active_Scenario!L395","v":0},{"$f":"Active_Scenario!M395","v":0},{"$f":"Active_Scenario!N395","v":0},{"$f":"Active_Scenario!O395","v":0},{"$f":"Active_Scenario!P395","v":0},{"$f":"Active_Scenario!Q395","v":0},{"$f":"Active_Scenario!R395","v":0},{"$f":"Active_Scenario!S395","v":0},{"$f":"Active_Scenario!T395","v":0},{"$f":"Active_Scenario!U395","v":0},{"$f":"Active_Scenario!V395","v":0},{"$f":"Active_Scenario!W395","v":0},{"$f":"Active_Scenario!X395","v":0},{"$f":"Active_Scenario!Y395","v":0},{"$f":"Active_Scenario!Z395","v":0},{"$f":"Active_Scenario!AA395","v":0},{"$f":"Active_Scenario!AB395","v":0},{"$f":"Active_Scenario!AC395","v":0},{"$f":"Active_Scenario!AD395","v":0},{"$f":"Active_Scenario!AE395","v":0},{"$f":"Active_Scenario!AF395","v":0},{"$f":"Active_Scenario!AG395","v":0},{"$f":"Active_Scenario!AH395","v":0},{"$f":"Active_Scenario!AI395","v":0},{"$f":"Active_Scenario!AJ395","v":0},{"$f":"Active_Scenario!AK395","v":0},{"$f":"Active_Scenario!AL395","v":0},{"$f":"Active_Scenario!AM395","v":0},{"$f":"Active_Scenario!AN395","v":0},{"$f":"Active_Scenario!AO395","v":0},{"$f":"Active_Scenario!AP395","v":0},{"$f":"Active_Scenario!AQ395","v":0},{"$f":"Active_Scenario!AR395","v":0},{"$f":"Active_Scenario!AS395","v":0},{"$f":"Active_Scenario!AT395","v":0},{"$f":"Active_Scenario!AU395","v":0},{"$f":"Active_Scenario!AV395","v":0},{"$f":"Active_Scenario!AW395","v":0},{"$f":"Active_Scenario!AX395","v":0},{"$f":"Active_Scenario!AY395","v":0},{"$f":"Active_Scenario!AZ395","v":0},{"$f":"Active_Scenario!BA395","v":0},{"$f":"Active_Scenario!BB395","v":0},{"$f":"Active_Scenario!BC395","v":0},{"$f":"Active_Scenario!BD395","v":0},{"$f":"Active_Scenario!BE395","v":0},{"$f":"Active_Scenario!BF395","v":0},{"$f":"Active_Scenario!BG395","v":0},{"$f":"Active_Scenario!BH395","v":0},{"$f":"Active_Scenario!BI395","v":0},{"$f":"Active_Scenario!BJ395","v":0},{"$f":"Active_Scenario!BK395","v":0},{"$f":"Active_Scenario!BL395","v":0}]
[{"$f":"ROW()","v":174},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"Active_Scenario!I396","v":0.79548273120260693},{"$f":"Active_Scenario!J396","v":0},{"$f":"Active_Scenario!K396","v":0},{"$f":"Active_Scenario!L396","v":0},{"$f":"Active_Scenario!M396","v":0},{"$f":"Active_Scenario!N396","v":0},{"$f":"Active_Scenario!O396","v":0},{"$f":"Active_Scenario!P396","v":0},{"$f":"Active_Scenario!Q396","v":0},{"$f":"Active_Scenario!R396","v":0},{"$f":"Active_Scenario!S396","v":0},{"$f":"Active_Scenario!T396","v":0},{"$f":"Active_Scenario!U396","v":0},{"$f":"Active_Scenario!V396","v":0},{"$f":"Active_Scenario!W396","v":0},{"$f":"Active_Scenario!X396","v":0},{"$f":"Active_Scenario!Y396","v":0},{"$f":"Active_Scenario!Z396","v":0},{"$f":"Active_Scenario!AA396","v":0},{"$f":"Active_Scenario!AB396","v":0},{"$f":"Active_Scenario!AC396","v":0},{"$f":"Active_Scenario!AD396","v":0},{"$f":"Active_Scenario!AE396","v":0},{"$f":"Active_Scenario!AF396","v":0},{"$f":"Active_Scenario!AG396","v":0},{"$f":"Active_Scenario!AH396","v":0},{"$f":"Active_Scenario!AI396","v":0},{"$f":"Active_Scenario!AJ396","v":0},{"$f":"Active_Scenario!AK396","v":0},{"$f":"Active_Scenario!AL396","v":0},{"$f":"Active_Scenario!AM396","v":0},{"$f":"Active_Scenario!AN396","v":0},{"$f":"Active_Scenario!AO396","v":0},{"$f":"Active_Scenario!AP396","v":0},{"$f":"Active_Scenario!AQ396","v":0},{"$f":"Active_Scenario!AR396","v":0},{"$f":"Active_Scenario!AS396","v":0},{"$f":"Active_Scenario!AT396","v":0},{"$f":"Active_Scenario!AU396","v":0},{"$f":"Active_Scenario!AV396","v":0},{"$f":"Active_Scenario!AW396","v":0},{"$f":"Active_Scenario!AX396","v":0},{"$f":"Active_Scenario!AY396","v":0},{"$f":"Active_Scenario!AZ396","v":0},{"$f":"Active_Scenario!BA396","v":0},{"$f":"Active_Scenario!BB396","v":0},{"$f":"Active_Scenario!BC396","v":0},{"$f":"Active_Scenario!BD396","v":0},{"$f":"Active_Scenario!BE396","v":0},{"$f":"Active_Scenario!BF396","v":0},{"$f":"Active_Scenario!BG396","v":0},{"$f":"Active_Scenario!BH396","v":0},{"$f":"Active_Scenario!BI396","v":0},{"$f":"Active_Scenario!BJ396","v":0},{"$f":"Active_Scenario!BK396","v":0},{"$f":"Active_Scenario!BL396","v":0}]
[{"$f":"ROW()","v":175},null,null,"Total",null,null,null,null,{"$f":"SUM(I159:I174)","v":81.456532425524031},{"$f":"SUM(J159:J174)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,99.796029785383396,113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,{"$f":"SUM(T159:T174)","v":96.151040498607244},66.989036710148312,64.208534789748327,64.015367214629634,63.806463869004141,63.922464401179752,63.763616523231434,63.608936328137759,63.420222451791894,50.996119612742348,44.205525447103518,38.088104829538452,33.937437917266081,30.438757774345842,27.377861197901897,24.626129601266857,22.099681988079261,19.740199818618141,17.504921925522947,15.360981249912898,13.562435804383911,11.245765536683939,9.2329640733056877,7.2258463406179585,5.2074866078703543,3.1610214913757613,1.0689534130647602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176}]
["Asset Disposal  (New Facility Investment)"]
[{"$f":"ROW()","v":178},null,"Redundant Asset",null,null,null,null,null,null,"Actual 5 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":179},null,null,"High Pressure Mains - Steel",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,null,"Equipment & Vehicles",null,null,null,null,-7.5885500000000003E-3,-1.4749999999999999E-2,0,-1.1468000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,null,"Vehicle",null,null,null,null,-0.87425059999999999,-0.57602609999999987,-0.50422699000000004,-0.39820243,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,"Total",null,null,null,null,{"$f":"SUM(I179:I194)","v":-0.88183915000000002},-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,0,0,0,0,0,{"$f":"SUM(T179:T194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base  (New Facility Investment)"]
[{"$f":"ROW()","v":197},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$52&\"]\"","v":"Actual [m$ 31/12/2023]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":198},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I179*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T179*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I180*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T180*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I181*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T181*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I182*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T182*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I183*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T183*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Regulators",null,null,null,null,{"$f":"I184*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T184*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I185*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T185*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Buildings",null,null,null,null,{"$f":"I186*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T186*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I187*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T187*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I188*I$52","v":-8.8881381669535294E-3},-1.7128626279863481E-2,0,-1.1932681957186544E-2,0,0,0,0,0,0,0,{"$f":"T188*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Vehicle",null,null,null,null,{"$f":"I189*I$52","v":-1.0239716580034424},-0.6689176809726961,-0.56574850238252272,-0.41433754375382259,-0.32805066000000005,0,0,0,0,0,0,{"$f":"T189*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Information Technology",null,null,null,null,{"$f":"I190*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T190*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I191*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T191*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"FRC",null,null,null,null,{"$f":"I192*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T192*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"Land",null,null,null,null,{"$f":"I193*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T193*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I194*I$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T194*T$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Total",null,null,null,null,{"$f":"SUM(I198:I213)","v":-1.0328597961703958},-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0,{"$f":"SUM(T198:T213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex Depreciation of Vines and West Net Energy"]
[{"$f":"ROW()","v":216},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":217},null,null,"High Pressure Mains - Steel",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Medium / Low Pressure Mains",null,null,null,null,9.5221405591013313E-3,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818118E-2]
[{"$f":"ROW()","v":221},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Meter and Services Pipes",null,null,null,null,1.1184537109031768E-2,1.2193711076360155E-2,1.2193711076360154E-2,1.2193711076360154E-2,1.2193711076360154E-2,1.2193711076360154E-2]
[{"$f":"ROW()","v":226},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Total",null,null,null,null,{"$f":"SUM(I217:I232)","v":2.0706677668133097E-2},2.257502857517827E-2,2.257502857517827E-2,2.257502857517827E-2,2.257502857517827E-2,2.257502857517827E-2,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":235},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I217*$I$52","v":0},{"$f":"J217*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Medium / Low Pressure Mains",null,null,null,null,1.1152868589446568E-2,1.2159185125552028E-2,1.2159185125552028E-2,1.2159185125552028E-2,1.2159185125552028E-2,1.215918512555203E-2]
[{"$f":"ROW()","v":239},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Meter and Services Pipes",null,null,null,null,1.3099961278306571E-2,1.4281962801141284E-2,1.4281962801141282E-2,1.4281962801141282E-2,1.4281962801141282E-2,1.4281962801141282E-2]
[{"$f":"ROW()","v":244},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Vehicle",null,null,null,null,0,{"$f":"J227*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Total",null,null,null,null,{"$f":"SUM(I235:I250)","v":2.4252829867753137E-2},2.6441147926693311E-2,2.6441147926693311E-2,2.6441147926693311E-2,2.6441147926693311E-2,2.6441147926693311E-2,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":253},null,null,"High Pressure Mains - Steel",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,null,"Buildings",null,null,null,null,0,2.7106311382799628E-19,2.7106311382799628E-19,2.7106311382799633E-19,2.7106311382799633E-19,2.7106311382799633E-19]
[{"$f":"ROW()","v":261},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,"Equipment & Vehicles",null,null,null,null,0,5.0480453150925086E-16,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,"Total",null,null,null,null,{"$f":"SUM(I253:I268)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":271},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I253*$I$52","v":0},{"$f":"J253*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":272},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,null,"Buildings",null,null,null,null,0,3.1748442161781663E-19,3.1748442161781663E-19,3.1748442161781673E-19,3.1748442161781673E-19,3.1748442161781673E-19]
[{"$f":"ROW()","v":279},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Equipment & Vehicles",null,null,null,null,0,5.9125556573501758E-16,0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Vehicle",null,null,null,null,0,{"$f":"J263*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":282},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,"Total",null,null,null,null,{"$f":"SUM(I271:I286)","v":0},5.9157305015663534E-16,3.1748442161781663E-19,3.1748442161781673E-19,3.1748442161781673E-19,3.1748442161781673E-19,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,"2000 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":289},null,null,"High Pressure Mains - Steel",null,null,null,null,1.8219097853097437E-2,1.9862995949399255E-2,1.9862995949399258E-2,1.9862995949399258E-2,1.9862995949399258E-2,1.9862995949399258E-2]
[{"$f":"ROW()","v":290},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.15718582559423147,0.17172375017270677,0.17175334544990975,0.17178294072711273,0.17181253600431573,0.17184213128151871]
[{"$f":"ROW()","v":293},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},null,null,"Secondary Gate Stations",null,null,null,null,0,9.3596259264187176E-6,9.3596259264187176E-6,9.3596259264187176E-6,9.3596259264187159E-6,9.3596259264187176E-6]
[{"$f":"ROW()","v":296},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,null,"Meter and Services Pipes",null,null,null,null,0.64178921229084851,0.69969746180017189,0.69969746180017189,0.69969746180017189,0.69969746180017189,0.69969746180017189]
[{"$f":"ROW()","v":298},null,null,"Equipment & Vehicles",null,null,null,null,0,2.2187071266907221E-2,0,0,0,0]
[{"$f":"ROW()","v":299},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"FRC",null,null,null,null,0,1.3552527156068805E-20,0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,"Total",null,null,null,null,{"$f":"SUM(I289:I304)","v":0.81719413573817745},0.91348063881511155,0.89132316282540724,0.89135275810261028,0.89138235337981331,0.89141194865701623]
[{"$f":"ROW()","v":306},null,"2000 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":307},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I289*$I$16","v":2.3414723492035511E-2},{"$f":"J289*$I$52","v":2.3264662209236134E-2},2.3264662209236137E-2,2.3264662209236137E-2,2.3264662209236137E-2,2.3264662209236137E-2]
[{"$f":"ROW()","v":308},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.20201124516879038,0.20113255076166431,0.20116721442110772,0.20120187808055115,0.20123654173999458,0.20127120539943799]
[{"$f":"ROW()","v":311},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,null,"Secondary Gate Stations",null,null,null,null,0,1.0962522276984401E-5,1.0962522276984401E-5,1.0962522276984401E-5,1.0962522276984399E-5,1.0962522276984401E-5]
[{"$f":"ROW()","v":314},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Meter and Services Pipes",null,null,null,null,0.8248112539450847,0.81952516825304123,0.81952516825304123,0.81952516825304123,0.81952516825304123,0.81952516825304123]
[{"$f":"ROW()","v":316},null,null,"Equipment & Vehicles",null,null,null,null,0,2.5986750425353467E-2,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Vehicle",null,null,null,null,0,{"$f":"J299*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":318},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"FRC",null,null,null,null,0,1.5873484904827577E-20,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"Total",null,null,null,{"$f":"SUM(H307:H322)","v":0},1.0502372226059107,1.0699200941715721,1.0439680074056621,1.0440026710651056,1.0440373347245488,1.0440719983839923,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,"2001 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":325},null,null,"High Pressure Mains - Steel",null,null,null,null,3.0867329869324191E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2]
[{"$f":"ROW()","v":326},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.11085104056561777,0.12089622667013816,0.12089622667013816,0.12089622667013818,0.12089622667013818,0.12089622667013819]
[{"$f":"ROW()","v":329},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},null,null,"Regulators",null,null,null,null,4.7047236442237525E-3,5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150568E-3,5.1292279915150568E-3]
[{"$f":"ROW()","v":331},null,null,"Secondary Gate Stations",null,null,null,null,0,1.0023615285351181E-5,1.0023615285351179E-5,1.0023615285351179E-5,1.0023615285351179E-5,1.0023615285351179E-5]
[{"$f":"ROW()","v":332},null,null,"Buildings",null,null,null,null,1.7721262193410171E-3,1.9320240881526688E-3,1.9320240881526688E-3,1.9320240881526688E-3,1.9320240881526686E-3,1.9320240881526686E-3]
[{"$f":"ROW()","v":333},null,null,"Meter and Services Pipes",null,null,null,null,0.5457602878008152,0.59500390597482689,0.59500390597482689,0.59500390597482689,0.59500390597482689,0.59500390597482689]
[{"$f":"ROW()","v":334},null,null,"Equipment & Vehicles",null,null,null,null,0,1.9533057620841506E-2,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Total",null,null,null,null,{"$f":"SUM(I325:I340)","v":0.69395550809932194},0.77615693619319315,0.75662387857235169,0.75662387857235169,0.75662387857235169,0.7566238785723518,0,0,0,0,0]
[{"$f":"ROW()","v":342},null,"2001 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":343},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I325*$I$16","v":3.9669911191832122E-2},{"$f":"J325*$I$52","v":3.9415672965871035E-2},3.9415672965871035E-2,3.9415672965871035E-2,3.9415672965871035E-2,3.9415672965871035E-2]
[{"$f":"ROW()","v":344},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.14246295203947665,0.14160048579867301,0.14160048579867301,0.14160048579867301,0.14160048579867301,0.14160048579867304]
[{"$f":"ROW()","v":347},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,null,"Regulators",null,null,null,null,6.0463917656171165E-3,6.0076413910946569E-3,6.0076413910946569E-3,6.0076413910946569E-3,6.0076413910946577E-3,6.0076413910946577E-3]
[{"$f":"ROW()","v":349},null,null,"Secondary Gate Stations",null,null,null,null,0,1.1740224099279653E-5,1.1740224099279651E-5,1.1740224099279651E-5,1.1740224099279651E-5,1.1740224099279651E-5]
[{"$f":"ROW()","v":350},null,null,"Buildings",null,null,null,null,2.2774917700879357E-3,2.2628956832838058E-3,2.2628956832838058E-3,2.2628956832838058E-3,2.2628956832838054E-3,2.2628956832838054E-3]
[{"$f":"ROW()","v":351},null,null,"Meter and Services Pipes",null,null,null,null,0.70139731038423925,0.69690216525967241,0.69690216525967241,0.69690216525967241,0.69690216525967241,0.69690216525967241]
[{"$f":"ROW()","v":352},null,null,"Equipment & Vehicles",null,null,null,null,0,2.2878219812362557E-2,0,0,0,0]
[{"$f":"ROW()","v":353},null,null,"Vehicle",null,null,null,null,0,{"$f":"J335*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Total",null,null,null,null,{"$f":"SUM(I343:I358)","v":0.8918540571512531},0.90907882113505678,0.88620060132269418,0.88620060132269418,0.88620060132269418,0.88620060132269418]
[{"$f":"ROW()","v":360},null,"2002 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":361},null,null,"High Pressure Mains - Steel",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Medium / Low Pressure Mains",null,null,null,null,9.7592180634142794E-2,0.10643028442851553,0.10643028442851551,0.1064302844285155,0.1064302844285155,0.10643028442851549]
[{"$f":"ROW()","v":365},null,null,"Low Pressure Mains",null,null,null,null,0,3.242080984810659E-5,3.2420809848106596E-5,3.2420809848106596E-5,3.2420809848106596E-5,3.2420809848106596E-5]
[{"$f":"ROW()","v":366},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},null,null,"Secondary Gate Stations",null,null,null,null,0,3.676410837861865E-12,3.676410837861865E-12,3.676410837861865E-12,3.6764108378618642E-12,3.6764108378618642E-12]
[{"$f":"ROW()","v":368},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},null,null,"Meter and Services Pipes",null,null,null,null,1.036550326003197,1.1300776302296236,1.1300776302296236,1.1300776302296238,1.1300776302296236,1.1300776302296236]
[{"$f":"ROW()","v":370},null,null,"Equipment & Vehicles",null,null,null,null,0,6.8692362651960881E-3,0,0,0,0]
[{"$f":"ROW()","v":371},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Information Technology",null,null,null,null,0,5.5511151231257827E-17,0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Total",null,null,null,null,{"$f":"SUM(I361:I376)","v":1.1341425066373398},1.2434095717368596,1.2365403354716635,1.2365403354716638,1.2365403354716635,1.2365403354716635]
[{"$f":"ROW()","v":378},null,"2002 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":379},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I361*$I$16","v":0},{"$f":"J361*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.12542300079609853,0.12465715757935425,0.12465715757935424,0.12465715757935421,0.12465715757935421,0.12465715757935419]
[{"$f":"ROW()","v":383},null,null,"Low Pressure Mains",null,null,null,null,0,3.7973082791112796E-5,3.7973082791112803E-5,3.7973082791112803E-5,3.7973082791112803E-5,3.7973082791112803E-5]
[{"$f":"ROW()","v":384},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Secondary Gate Stations",null,null,null,null,0,4.3060199228313237E-12,4.3060199228313237E-12,4.3060199228313237E-12,4.3060199228313229E-12,4.3060199228313229E-12]
[{"$f":"ROW()","v":386},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},null,null,"Meter and Services Pipes",null,null,null,null,1.332148247110813,1.3236107183670549,1.3236107183670549,1.3236107183670551,1.3236107183670549,1.3236107183670549]
[{"$f":"ROW()","v":388},null,null,"Equipment & Vehicles",null,null,null,null,0,8.0456373123338008E-3,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Vehicle",null,null,null,null,0,{"$f":"J371*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Information Technology",null,null,null,null,0,6.5017794170173755E-17,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Total",null,null,null,null,{"$f":"SUM(I379:I394)","v":1.4575712479069116},1.4563514863458402,1.4483058490335063,1.4483058490335066,1.4483058490335063,1.4483058490335061]
[{"$f":"ROW()","v":396},null,"2003 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":397},null,null,"High Pressure Mains - Steel",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.15292784791665642,0.16674799077673805,0.16674799077673805,0.16674799077673805,0.16674799077673805,0.16674799077673805]
[{"$f":"ROW()","v":401},null,null,"Low Pressure Mains",null,null,null,null,0,2.1556339016144298E-5,2.1556339016144298E-5,2.1556339016144298E-5,2.1556339016144298E-5,2.1556339016144298E-5]
[{"$f":"ROW()","v":402},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Secondary Gate Stations",null,null,null,null,0,2.2915297839686766E-12,2.291529783968677E-12,2.291529783968677E-12,2.291529783968677E-12,2.291529783968677E-12]
[{"$f":"ROW()","v":404},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":405},null,null,"Meter and Services Pipes",null,null,null,null,0.95077448340856296,1.0365622856307202,1.0365622856307202,1.0365622856307202,1.0365622856307202,1.0365622856307204]
[{"$f":"ROW()","v":406},null,null,"Equipment & Vehicles",null,null,null,null,0,3.1586307908348932E-3,0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Information Technology",null,null,null,null,0,2.7755575615628914E-17,0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"FRC",null,null,null,null,0,5.5511151231257827E-16,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Total",null,null,null,null,{"$f":"SUM(I397:I412)","v":1.1037023313252194},1.2064904635396014,1.2033318327487659,1.2033318327487659,1.2033318327487659,1.2033318327487661]
[{"$f":"ROW()","v":414},null,"2003 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":415},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I397*$I$16","v":0},{"$f":"J397*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.19653900001375765,0.1953046604536493,0.1953046604536493,0.1953046604536493,0.1953046604536493,0.1953046604536493]
[{"$f":"ROW()","v":419},null,null,"Low Pressure Mains",null,null,null,null,0,2.5248001205656102E-5,2.5248001205656102E-5,2.5248001205656102E-5,2.5248001205656102E-5,2.5248001205656102E-5]
[{"$f":"ROW()","v":420},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"Secondary Gate Stations",null,null,null,null,0,2.683969049897908E-12,2.6839690498979084E-12,2.6839690498979084E-12,2.6839690498979084E-12,2.6839690498979084E-12]
[{"$f":"ROW()","v":422},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Meter and Services Pipes",null,null,null,null,1.2219113049282853,1.214080267421179,1.214080267421179,1.214080267421179,1.214080267421179,1.2140802674211795]
[{"$f":"ROW()","v":424},null,null,"Equipment & Vehicles",null,null,null,null,0,3.6995667007971513E-3,0,0,0,0]
[{"$f":"ROW()","v":425},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":426},null,null,"Information Technology",null,null,null,null,0,3.2508897085086877E-17,0,0,0,0]
[{"$f":"ROW()","v":427},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":428},null,null,"FRC",null,null,null,null,0,6.5017794170173757E-16,0,0,0,0]
[{"$f":"ROW()","v":429},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":430},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":431},null,null,"Total",null,null,null,null,{"$f":"SUM(I415:I430)","v":1.4184503049420429},1.4131097425795156,1.4094101758787179,1.4094101758787179,1.4094101758787179,1.4094101758787183]
[{"$f":"ROW()","v":432},null,"2004 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":433},null,null,"High Pressure Mains - Steel",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":436},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.19759318149692451,0.21543275530444156,0.21543275530444159,0.21543275530444159,0.21543275530444161,0.21543275530444161]
[{"$f":"ROW()","v":437},null,null,"Low Pressure Mains",null,null,null,null,0,1.0861457207629444E-5,1.0861457207629446E-5,1.0861457207629446E-5,1.0861457207629446E-5,1.0861457207629446E-5]
[{"$f":"ROW()","v":438},null,null,"Regulators",null,null,null,null,9.9845787277240514E-5,1.0885481181579122E-4,1.0885481181579122E-4,1.0885481181579124E-4,1.0885481181579125E-4,1.0885481181579125E-4]
[{"$f":"ROW()","v":439},null,null,"Secondary Gate Stations",null,null,null,null,0,1.0731066311451798E-12,1.0731066311451798E-12,1.0731066311451798E-12,1.07310663114518E-12,1.0731066311451798E-12]
[{"$f":"ROW()","v":440},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":441},null,null,"Meter and Services Pipes",null,null,null,null,0.82501786850223724,0.89945872799930604,0.89945872799930604,0.89945872799930604,0.89945872799930604,0.89945872799930593]
[{"$f":"ROW()","v":442},null,null,"Equipment & Vehicles",null,null,null,null,0,1.6078378297398345E-3,0,0,0,0]
[{"$f":"ROW()","v":443},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Total",null,null,null,null,{"$f":"SUM(I433:I448)","v":1.022710895786439},1.116619037403584,1.1150111995738441,1.1150111995738441,1.1150111995738441,1.1150111995738441]
[{"$f":"ROW()","v":450},null,"2004 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":451},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I433*$I$16","v":0},{"$f":"J433*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.25394175639028727,0.25232700513712991,0.25232700513712997,0.25232700513712997,0.25232700513712997,0.25232700513712997]
[{"$f":"ROW()","v":455},null,null,"Low Pressure Mains",null,null,null,null,0,1.2721551858505744E-5,1.2721551858505746E-5,1.2721551858505746E-5,1.2721551858505746E-5,1.2721551858505746E-5]
[{"$f":"ROW()","v":456},null,null,"Regulators",null,null,null,null,1.2831927902202486E-4,1.2749690093054376E-4,1.2749690093054376E-4,1.2749690093054379E-4,1.2749690093054379E-4,1.2749690093054379E-4]
[{"$f":"ROW()","v":457},null,null,"Secondary Gate Stations",null,null,null,null,0,1.2568830679764112E-12,1.2568830679764112E-12,1.2568830679764112E-12,1.2568830679764114E-12,1.2568830679764112E-12]
[{"$f":"ROW()","v":458},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,null,"Meter and Services Pipes",null,null,null,null,1.0602920859599101,1.0534968406256933,1.0534968406256933,1.0534968406256933,1.0534968406256933,1.053496840625693]
[{"$f":"ROW()","v":460},null,null,"Equipment & Vehicles",null,null,null,null,0,1.8831904356935584E-3,0,0,0,0]
[{"$f":"ROW()","v":461},null,null,"Vehicle",null,null,null,null,0,{"$f":"J443*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":462},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"Total",null,null,null,null,{"$f":"SUM(I451:I466)","v":1.3143621616292194},1.3078472546525626,1.3059640642168691,1.3059640642168691,1.3059640642168691,1.3059640642168691]
[{"$f":"ROW()","v":468},null,"2005 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":469},null,null,"High Pressure Mains - Steel",null,null,null,null,7.4592749943381362E-3,8.1323208312866178E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866213E-3]
[{"$f":"ROW()","v":470},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":472},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.15546225836111977,0.16948952319208252,0.16948952319208255,0.16948952319208255,0.16948952319208255,0.16948952319208258]
[{"$f":"ROW()","v":473},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Regulators",null,null,null,null,3.2290064047145045E-3,3.5203576848084331E-3,3.5203576848084326E-3,3.5203576848084326E-3,3.5203576848084326E-3,3.5203576848084326E-3]
[{"$f":"ROW()","v":475},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"Meter and Services Pipes",null,null,null,null,0.79867435221172223,0.87073825228802282,0.87073825228802293,0.87073825228802293,0.87073825228802293,0.87073825228802293]
[{"$f":"ROW()","v":478},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Total",null,null,null,null,{"$f":"SUM(I469:I484)","v":0.96482489197189469},1.0518804539962003,1.0518804539962006,1.0518804539962006,1.0518804539962006,1.0518804539962006]
[{"$f":"ROW()","v":486},null,"2005 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":487},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I469*$I$16","v":9.586471451647028E-3},{"$f":"J469*$I$52","v":9.5250332628064437E-3},9.5250332628064455E-3,9.5250332628064455E-3,9.5250332628064455E-3,9.5250332628064472E-3]
[{"$f":"ROW()","v":488},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.19979616017892726,0.19851569799003813,0.19851569799003815,0.19851569799003815,0.19851569799003815,0.19851569799003821]
[{"$f":"ROW()","v":491},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Regulators",null,null,null,null,4.1498373152185457E-3,4.1232416600897395E-3,4.1232416600897387E-3,4.1232416600897387E-3,4.1232416600897387E-3,4.1232416600897387E-3]
[{"$f":"ROW()","v":493},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},null,null,"Meter and Services Pipes",null,null,null,null,1.0264360654958959,1.0198577980757306,1.0198577980757308,1.0198577980757308,1.0198577980757308,1.0198577980757308]
[{"$f":"ROW()","v":496},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"Vehicle",null,null,null,null,0,{"$f":"J479*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Total",null,null,null,null,{"$f":"SUM(I487:I502)","v":1.2399685344416889},1.2320217709886649,1.2320217709886652,1.2320217709886652,1.2320217709886652,1.2320217709886652]
[{"$f":"ROW()","v":504},null,"2006 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":505},null,null,"High Pressure Mains - Steel",null,null,null,null,2.2681213618846063E-2,2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413135E-2]
[{"$f":"ROW()","v":506},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.17381036066607206,0.18949316358641044,0.18949316358641041,0.18949316358641041,0.18949316358641041,0.18949316358641041]
[{"$f":"ROW()","v":509},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Regulators",null,null,null,null,2.400277157442704E-2,2.6168527025949545E-2,2.6168527025949549E-2,2.6168527025949549E-2,2.6168527025949549E-2,2.6168527025949552E-2]
[{"$f":"ROW()","v":511},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Meter and Services Pipes",null,null,null,null,0.98255576718485049,1.0712111752741662,1.0712111752741662,1.0712111752741662,1.071211175274166,1.071211175274166]
[{"$f":"ROW()","v":514},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Total",null,null,null,null,{"$f":"SUM(I505:I520)","v":1.2030501130441957},1.3116005915879394,1.3116005915879394,1.3116005915879394,1.311600591587939,1.311600591587939]
[{"$f":"ROW()","v":522},null,"2006 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":523},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I505*$I$16","v":2.9149321751888092E-2},{"$f":"J505*$I$52","v":2.8962508330140514E-2},2.8962508330140514E-2,2.8962508330140514E-2,2.8962508330140514E-2,2.8962508330140514E-2]
[{"$f":"ROW()","v":524},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.22337667692778473,0.22194509091317091,0.22194509091317088,0.22194509091317088,0.22194509091317088,0.22194509091317088]
[{"$f":"ROW()","v":527},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Regulators",null,null,null,null,3.0847754591874596E-2,3.0650056180995981E-2,3.0650056180995987E-2,3.0650056180995987E-2,3.0650056180995987E-2,3.0650056180995991E-2]
[{"$f":"ROW()","v":529},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Meter and Services Pipes",null,null,null,null,1.2627558065520126,1.2546630030534769,1.2546630030534769,1.2546630030534769,1.2546630030534767,1.2546630030534767]
[{"$f":"ROW()","v":532},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Vehicle",null,null,null,null,0,{"$f":"J515*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":539},null,null,"Total",null,null,null,null,{"$f":"SUM(I523:I538)","v":1.54612955982356},1.5362206584777842,1.5362206584777842,1.5362206584777842,1.536220658477784,1.536220658477784]
[{"$f":"ROW()","v":540},null,"2007 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":541},null,null,"High Pressure Mains - Steel",null,null,null,null,2.3387991957888175E-2,2.5498276219266029E-2,2.5498276219266033E-2,2.5498276219266033E-2,2.5498276219266036E-2,2.5498276219266036E-2]
[{"$f":"ROW()","v":542},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.25345010591606776,0.27631875451669424,0.27631875451669424,0.27631875451669424,0.27631875451669424,0.27631875451669424]
[{"$f":"ROW()","v":545},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Regulators",null,null,null,null,1.9181405003534553E-2,2.0912131487576348E-2,2.0912131487576351E-2,2.0912131487576351E-2,2.0912131487576355E-2,2.0912131487576355E-2]
[{"$f":"ROW()","v":547},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,null,"Buildings",null,null,null,null,1.213698641973999E-3,1.3232099307937107E-3,1.3232099307937107E-3,1.3232099307937107E-3,1.3232099307937107E-3,1.3232099307937107E-3]
[{"$f":"ROW()","v":549},null,null,"Meter and Services Pipes",null,null,null,null,0.87955748693215408,0.95891942296291843,0.95891942296291843,0.95891942296291854,0.95891942296291854,0.95891942296291865]
[{"$f":"ROW()","v":550},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,null,"Total",null,null,null,null,{"$f":"SUM(I541:I556)","v":1.1767906884516186},1.2829717951172488,1.2829717951172488,1.2829717951172488,1.2829717951172488,1.282971795117249]
[{"$f":"ROW()","v":558},null,"2007 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":559},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I541*$I$16","v":3.0057655386861004E-2},{"$f":"J541*$I$52","v":2.986502059760849E-2},2.9865020597608493E-2,2.9865020597608493E-2,2.98650205976085E-2,2.98650205976085E-2]
[{"$f":"ROW()","v":560},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.32572766208854409,0.32364012469640352,0.32364012469640352,0.32364012469640352,0.32364012469640352,0.32364012469640352]
[{"$f":"ROW()","v":563},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Regulators",null,null,null,null,2.4651456288772921E-2,2.4493468979854913E-2,2.4493468979854917E-2,2.4493468979854917E-2,2.449346897985492E-2,2.449346897985492E-2]
[{"$f":"ROW()","v":565},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Buildings",null,null,null,null,1.5598147797229579E-3,1.5498181719537352E-3,1.5498181719537352E-3,1.5498181719537352E-3,1.5498181719537352E-3,1.5498181719537352E-3]
[{"$f":"ROW()","v":567},null,null,"Meter and Services Pipes",null,null,null,null,1.1303850233377353,1.1231405633842788,1.1231405633842788,1.123140563384279,1.123140563384279,1.123140563384279]
[{"$f":"ROW()","v":568},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"Vehicle",null,null,null,null,0,{"$f":"J551*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":575},null,null,"Total",null,null,null,null,{"$f":"SUM(I559:I574)","v":1.5123816118816362},1.5026889958300995,1.5026889958300995,1.5026889958300997,1.5026889958300997,1.5026889958300997]
[{"$f":"ROW()","v":576},null,"2008 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":577},null,null,"High Pressure Mains - Steel",null,null,null,null,4.7889191540899857E-2,5.2210204109265516E-2,5.2210204109265516E-2,5.2210204109265509E-2,5.2210204109265509E-2,5.2210204109265509E-2]
[{"$f":"ROW()","v":578},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.22018632804007518,0.24005360623438077,0.24005360623438077,0.24005360623438074,0.24005360623438074,0.24005360623438071]
[{"$f":"ROW()","v":581},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Regulators",null,null,null,null,5.2544279231299023E-3,5.7285317525091308E-3,5.7285317525091316E-3,5.7285317525091316E-3,5.7285317525091325E-3,5.7285317525091325E-3]
[{"$f":"ROW()","v":583},null,null,"Secondary Gate Stations",null,null,null,null,3.5442162735091351E-4,3.864008747970928E-4,3.864008747970928E-4,3.864008747970928E-4,3.864008747970928E-4,3.8640087479709285E-4]
[{"$f":"ROW()","v":584},null,null,"Buildings",null,null,null,null,3.3499173865706093E-3,3.652178390872503E-3,3.652178390872503E-3,3.652178390872503E-3,3.6521783908725026E-3,3.6521783908725026E-3]
[{"$f":"ROW()","v":585},null,null,"Meter and Services Pipes",null,null,null,null,0.78882921355070512,0.86000479276539132,0.86000479276539132,0.86000479276539143,0.86000479276539143,0.86000479276539143]
[{"$f":"ROW()","v":586},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},null,null,"Information Technology",null,null,null,null,0,-5.5511151231257827E-17,0,0,0,0]
[{"$f":"ROW()","v":589},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":591},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,null,"Total",null,null,null,null,{"$f":"SUM(I577:I592)","v":1.0658635000687315},1.1620357141272164,1.1620357141272164,1.1620357141272164,1.1620357141272164,1.1620357141272164]
[{"$f":"ROW()","v":594},null,"2008 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":595},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I577*$I$16","v":6.1545977041704156E-2},{"$f":"J577*$I$52","v":6.1151538547943515E-2},6.1151538547943515E-2,6.1151538547943508E-2,6.1151538547943508E-2,6.1151538547943508E-2]
[{"$f":"ROW()","v":596},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.28297789656519573,0.28116433570137023,0.28116433570137023,0.28116433570137023,0.28116433570137023,0.28116433570137017]
[{"$f":"ROW()","v":599},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Regulators",null,null,null,null,6.7528577935597701E-3,6.7095797892985599E-3,6.7095797892985616E-3,6.7095797892985616E-3,6.7095797892985625E-3,6.7095797892985625E-3]
[{"$f":"ROW()","v":601},null,null,"Secondary Gate Stations",null,null,null,null,4.5549370616108898E-4,4.5257451858764485E-4,4.5257451858764485E-4,4.5257451858764485E-4,4.5257451858764485E-4,4.5257451858764491E-4]
[{"$f":"ROW()","v":602},null,null,"Buildings",null,null,null,null,4.3052290492186958E-3,4.2776375128893949E-3,4.2776375128893949E-3,4.2776375128893949E-3,4.2776375128893941E-3,4.2776375128893941E-3]
[{"$f":"ROW()","v":603},null,null,"Meter and Services Pipes",null,null,null,null,1.0137833424386304,1.0072861643319257,1.0072861643319257,1.0072861643319257,1.0072861643319257,1.0072861643319257]
[{"$f":"ROW()","v":604},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"Vehicle",null,null,null,null,0,{"$f":"J587*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Information Technology",null,null,null,null,0,-6.5017794170173755E-17,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Total",null,null,null,null,{"$f":"SUM(I595:I610)","v":1.36982079659447},1.3610418304020151,1.3610418304020151,1.3610418304020151,1.3610418304020151,1.3610418304020151]
[{"$f":"ROW()","v":612},null,"2009 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":613},null,null,"High Pressure Mains - Steel",null,null,null,null,0.14837321418869667,0.16176083888414827,0.16176083888414827,0.16176083888414827,0.16176083888414824,0.16176083888414824]
[{"$f":"ROW()","v":614},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.16133871385610571,0.17589620768518355,0.17589620768518358,0.17589620768518355,0.17589620768518352,0.17589620768518355]
[{"$f":"ROW()","v":617},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Regulators",null,null,null,null,2.0388246675407892E-2,2.2227865748035938E-2,2.2227865748035938E-2,2.2227865748035942E-2,2.2227865748035942E-2,2.2227865748035942E-2]
[{"$f":"ROW()","v":619},null,null,"Secondary Gate Stations",null,null,null,null,4.6518017091978899E-2,5.0715309425432058E-2,5.0715309425432065E-2,5.0715309425432065E-2,5.0715309425432065E-2,5.0715309425432072E-2]
[{"$f":"ROW()","v":620},null,null,"Buildings",null,null,null,null,4.222732525719473E-3,4.6037471081205317E-3,4.6037471081205317E-3,4.6037471081205317E-3,4.6037471081205317E-3,4.6037471081205317E-3]
[{"$f":"ROW()","v":621},null,null,"Meter and Services Pipes",null,null,null,null,0.85434050206253076,0.93142712491610768,0.9314271249161078,0.9314271249161078,0.93142712491610791,0.9314271249161078]
[{"$f":"ROW()","v":622},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":623},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":624},null,null,"Information Technology",null,null,null,null,0,3.0531133177191805E-16,0,0,0,0]
[{"$f":"ROW()","v":625},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"Total",null,null,null,null,{"$f":"SUM(I613:I628)","v":1.2351814264004395},1.3466310937670283,1.3466310937670283,1.3466310937670283,1.3466310937670283,1.3466310937670283]
[{"$f":"ROW()","v":630},null,"2009 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":631},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I613*$I$16","v":0.19068550001021356},{"$f":"J613*$I$52","v":0.18946342661043528},0.18946342661043528,0.18946342661043528,0.18946342661043525,0.18946342661043525]
[{"$f":"ROW()","v":632},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.20734843206625103,0.20601956855381653,0.20601956855381656,0.20601956855381653,0.20601956855381651,0.20601956855381653]
[{"$f":"ROW()","v":635},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Regulators",null,null,null,null,2.6202458664051121E-2,2.6034531224678924E-2,2.6034531224678924E-2,2.6034531224678931E-2,2.6034531224678931E-2,2.6034531224678931E-2]
[{"$f":"ROW()","v":637},null,null,"Secondary Gate Stations",null,null,null,null,5.9783778340116403E-2,5.9400633500871797E-2,5.9400633500871811E-2,5.9400633500871811E-2,5.9400633500871811E-2,5.9400633500871818E-2]
[{"$f":"ROW()","v":638},null,null,"Buildings",null,null,null,null,5.4269489778132219E-3,5.3921685147607949E-3,5.3921685147607949E-3,5.3921685147607949E-3,5.3921685147607949E-3,5.3921685147607949E-3]
[{"$f":"ROW()","v":639},null,null,"Meter and Services Pipes",null,null,null,null,1.0979767925468407,1.0909400318509661,1.0909400318509661,1.0909400318509661,1.0909400318509663,1.0909400318509661]
[{"$f":"ROW()","v":640},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Vehicle",null,null,null,null,0,{"$f":"J623*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Information Technology",null,null,null,null,0,3.5759786793595567E-16,0,0,0,0]
[{"$f":"ROW()","v":643},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Total",null,null,null,null,{"$f":"SUM(I631:I646)","v":1.5874239106052861},1.5772503602555299,1.5772503602555294,1.5772503602555294,1.5772503602555297,1.5772503602555294]
[{"$f":"ROW()","v":648},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":649},null,null,"High Pressure Mains - Steel",null,null,null,null,0.11172922541889149,0.12181048533902324,0.12181048533902322,0.12181048533902321,0.12181048533902319,0.12181048533902318]
[{"$f":"ROW()","v":650},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,null,"Medium / Low Pressure Mains",null,null,null,null,8.4810937777785728E-2,9.2463377008456513E-2,9.2463377008456499E-2,9.2463377008456499E-2,9.2463377008456485E-2,9.2463377008456471E-2]
[{"$f":"ROW()","v":653},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,null,"Regulators",null,null,null,null,5.5580234472101019E-3,6.0595205157115556E-3,6.0595205157115565E-3,6.0595205157115556E-3,6.0595205157115556E-3,6.0595205157115547E-3]
[{"$f":"ROW()","v":655},null,null,"Secondary Gate Stations",null,null,null,null,4.5515646597831076E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2]
[{"$f":"ROW()","v":656},null,null,"Buildings",null,null,null,null,1.835681523271714E-3,2.0013139484255059E-3,2.0013139484255055E-3,2.0013139484255059E-3,2.0013139484255059E-3,2.0013139484255059E-3]
[{"$f":"ROW()","v":657},null,null,"Meter and Services Pipes",null,null,null,null,0.37636562521882527,0.41032486621963432,0.41032486621963438,0.41032486621963438,0.41032486621963443,0.41032486621963438]
[{"$f":"ROW()","v":658},null,null,"Equipment & Vehicles",null,null,null,null,6.650000594133445E-16,3.6250130475675221E-16,0,0,0,0]
[{"$f":"ROW()","v":659},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Information Technology",null,null,null,null,0,-1.1102230246251565E-16,0,0,0,0]
[{"$f":"ROW()","v":661},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":663},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":664},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":665},null,null,"Total",null,null,null,null,{"$f":"SUM(I649:I664)","v":0.6258151399838161},0.68228205868370773,0.68228205868370762,0.68228205868370762,0.68228205868370773,0.6822820586837075]
[{"$f":"ROW()","v":666},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":667},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I649*$I$16","v":0.14359157298877365},{"$f":"J649*$I$52","v":0.14267131716558573},0.14267131716558573,0.1426713171655857,0.14267131716558568,0.14267131716558568]
[{"$f":"ROW()","v":668},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":669},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":670},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.10899687093065756,0.10829832711575672,0.10829832711575671,0.10829832711575671,0.1082983271157567,0.10829832711575668]
[{"$f":"ROW()","v":671},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":672},null,null,"Regulators",null,null,null,null,7.143031078048109E-3,7.0972525145296273E-3,7.0972525145296282E-3,7.0972525145296273E-3,7.0972525145296273E-3,7.0972525145296264E-3]
[{"$f":"ROW()","v":673},null,null,"Secondary Gate Stations",null,null,null,null,5.8495557147920763E-2,5.8120668315828926E-2,5.8120668315828926E-2,5.8120668315828926E-2,5.8120668315828926E-2,5.8120668315828926E-2]
[{"$f":"ROW()","v":674},null,null,"Buildings",null,null,null,null,2.3591714383123723E-3,2.344051879352077E-3,2.3440518793520766E-3,2.344051879352077E-3,2.344051879352077E-3,2.344051879352077E-3]
[{"$f":"ROW()","v":675},null,null,"Meter and Services Pipes",null,null,null,null,0.48369557688651665,0.48059564795604331,0.48059564795604337,0.48059564795604337,0.48059564795604343,0.48059564795604337]
[{"$f":"ROW()","v":676},null,null,"Equipment & Vehicles",null,null,null,null,8.5464124727248511E-16,4.2458199292077434E-16,0,0,0,0]
[{"$f":"ROW()","v":677},null,null,"Vehicle",null,null,null,null,0,{"$f":"J659*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":678},null,null,"Information Technology",null,null,null,null,0,-1.3003558834034751E-16,0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,null,"Total",null,null,null,null,{"$f":"SUM(I667:I682)","v":0.80428178047023002},0.79912726494709674,0.79912726494709641,0.79912726494709641,0.79912726494709641,0.79912726494709641]
[{"$f":"ROW()","v":684},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":685},null,null,"High Pressure Mains - Steel",null,null,null,null,4.5156402271931087E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959221E-2]
[{"$f":"ROW()","v":686},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.17012199554082086,0.18547199952365115,0.18547199952365115,0.18547199952365115,0.18547199952365115,0.18547199952365115]
[{"$f":"ROW()","v":689},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,null,"Regulators",null,null,null,null,5.9971969469967672E-3,6.5383203727452516E-3,6.5383203727452507E-3,6.5383203727452516E-3,6.5383203727452516E-3,6.5383203727452516E-3]
[{"$f":"ROW()","v":691},null,null,"Secondary Gate Stations",null,null,null,null,4.2075567697701984E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602788E-3,4.5872020529602788E-3]
[{"$f":"ROW()","v":692},null,null,"Buildings",null,null,null,null,2.7022531507598591E-2,2.9460758057605556E-2,2.9460758057605556E-2,2.9460758057605559E-2,2.9460758057605559E-2,2.9460758057605563E-2]
[{"$f":"ROW()","v":693},null,null,"Meter and Services Pipes",null,null,null,null,0.81465393486827686,0.88815966294948645,0.88815966294948645,0.88815966294948634,0.88815966294948634,0.88815966294948623]
[{"$f":"ROW()","v":694},null,null,"Equipment & Vehicles",null,null,null,null,7.3498258823661081E-2,8.0129961926412155E-2,4.006498096320607E-2,0,0,0]
[{"$f":"ROW()","v":695},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":696},null,null,"Information Technology",null,null,null,null,0,-7.2164496600635175E-16,0,0,0,0]
[{"$f":"ROW()","v":697},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":698},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":699},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,null,"Total",null,null,null,null,{"$f":"SUM(I685:I700)","v":1.1406578767290554}]
[{"$f":"ROW()","v":702},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":703},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I685*$I$16","v":5.8033865431631922E-2},{"$f":"J685*$I$52","v":5.7661935509186316E-2},5.7661935509186316E-2,5.7661935509186316E-2,5.7661935509186316E-2,5.7661935509186316E-2]
[{"$f":"ROW()","v":704},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":706},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.21863648340987457,0.21723527655050706,0.21723527655050706,0.21723527655050706,0.21723527655050706,0.21723527655050706]
[{"$f":"ROW()","v":707},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,null,"Regulators",null,null,null,null,7.7074457458570344E-3,7.6580499374408672E-3,7.6580499374408664E-3,7.6580499374408672E-3,7.6580499374408672E-3,7.6580499374408672E-3]
[{"$f":"ROW()","v":709},null,null,"Secondary Gate Stations",null,null,null,null,5.4074454803184511E-3,5.3727900121161281E-3,5.3727900121161281E-3,5.3727900121161281E-3,5.3727900121161272E-3,5.3727900121161272E-3]
[{"$f":"ROW()","v":710},null,null,"Buildings",null,null,null,null,3.4728673637244266E-2,3.450610302616279E-2,3.450610302616279E-2,3.450610302616279E-2,3.450610302616279E-2,3.4506103026162797E-2]
[{"$f":"ROW()","v":711},null,null,"Meter and Services Pipes",null,null,null,null,1.0469726207325067,1.0402627377575311,1.0402627377575311,1.0402627377575309,1.0402627377575309,1.0402627377575309]
[{"$f":"ROW()","v":712},null,null,"Equipment & Vehicles",null,null,null,null,9.4458102227575752E-2,9.3852735096253817E-2,4.6926367548126902E-2,0,0,0]
[{"$f":"ROW()","v":713},null,null,"Vehicle",null,null,null,null,0,{"$f":"J695*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Information Technology",null,null,null,null,0,-8.4523132421225877E-16,0,0,0,0]
[{"$f":"ROW()","v":715},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,null,"Total",null,null,null,null,{"$f":"SUM(I703:I718)","v":1.4659446366650086},1.4565496278891972,1.409623260341071,1.3626968927929439,1.3626968927929439,1.3626968927929439]
[{"$f":"ROW()","v":720},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":721},null,null,"High Pressure Mains - Steel",null,null,null,null,3.5612416815381451E-2,3.8825703481908613E-2,3.8825703481908613E-2,3.882570348190862E-2,3.8825703481908613E-2,3.8825703481908613E-2]
[{"$f":"ROW()","v":722},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.18645911977745971,0.20328321252408077,0.20328321252408077,0.20328321252408077,0.20328321252408077,0.20328321252408077]
[{"$f":"ROW()","v":725},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,null,"Regulators",null,null,null,null,1.1775360339244288E-2,1.2837843926578468E-2,1.283784392657847E-2,1.2837843926578468E-2,1.2837843926578468E-2,1.2837843926578467E-2]
[{"$f":"ROW()","v":727},null,null,"Secondary Gate Stations",null,null,null,null,6.4473241426528678E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3]
[{"$f":"ROW()","v":728},null,null,"Buildings",null,null,null,null,1.0664630725352254E-2,1.1626893856519743E-2,1.1626893856519742E-2,1.1626893856519743E-2,1.1626893856519743E-2,1.1626893856519745E-2]
[{"$f":"ROW()","v":729},null,null,"Meter and Services Pipes",null,null,null,null,0.71259395542494197,0.77689087375781563,0.77689087375781563,0.77689087375781551,0.77689087375781551,0.7768908737578154]
[{"$f":"ROW()","v":730},null,null,"Equipment & Vehicles",null,null,null,null,0.15043044493397889,0.16400369230587106,0.16400369230587106,8.2001846152935542E-2,0,0]
[{"$f":"ROW()","v":731},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Information Technology",null,null,null,null,0,-1.6653345369377348E-16,0,0,0,0]
[{"$f":"ROW()","v":733},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,null,"Total",null,null,null,null,{"$f":"SUM(I721:I736)","v":1.1139832521590114},1.2144972821237252,1.2144972821237254,1.1324954359707899,1.0504935898178545,1.0504935898178545]
[{"$f":"ROW()","v":738},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":739},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I721*$I$16","v":4.5768176851495888E-2},{"$f":"J721*$I$52","v":4.5474855799378336E-2},4.5474855799378336E-2,4.5474855799378343E-2,4.5474855799378336E-2,4.5474855799378336E-2]
[{"$f":"ROW()","v":740},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.23963254203694301,0.23809677473775726,0.23809677473775726,0.23809677473775726,0.23809677473775726,0.23809677473775726]
[{"$f":"ROW()","v":743},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,null,"Regulators",null,null,null,null,1.5133395110209134E-2,1.5036407559443455E-2,1.5036407559443458E-2,1.5036407559443455E-2,1.5036407559443455E-2,1.5036407559443453E-2]
[{"$f":"ROW()","v":745},null,null,"Secondary Gate Stations",null,null,null,null,8.2859378263933445E-3,8.2328345531538574E-3,8.2328345531538574E-3,8.2328345531538574E-3,8.2328345531538574E-3,8.2328345531538574E-3]
[{"$f":"ROW()","v":746},null,null,"Buildings",null,null,null,null,1.3705913519550911E-2,1.3618074473944381E-2,1.3618074473944379E-2,1.3618074473944381E-2,1.3618074473944381E-2,1.3618074473944383E-2]
[{"$f":"ROW()","v":747},null,null,"Meter and Services Pipes",null,null,null,null,0.91580771797294236,0.90993845024473929,0.90993845024473929,0.90993845024473918,0.90993845024473918,0.90993845024473907]
[{"$f":"ROW()","v":748},null,null,"Equipment & Vehicles",null,null,null,null,0.19332940090193129,0.19209038315687652,0.19209038315687652,9.6045191578438271E-2,0,0]
[{"$f":"ROW()","v":749},null,null,"Vehicle",null,null,null,null,0,{"$f":"J731*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":750},null,null,"Information Technology",null,null,null,null,0,-1.9505338251052125E-16,0,0,0,0]
[{"$f":"ROW()","v":751},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":752},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Total",null,null,null,null,{"$f":"SUM(I739:I754)","v":1.431663084219466},1.4224877805252929,1.4224877805252931,1.3264425889468545,1.2303973973684164,1.2303973973684164]
[{"$f":"ROW()","v":756},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":757},null,null,"High Pressure Mains - Steel",null,null,null,null,0.26052292838724866,0.28402975344916909,0.28402975344916909,0.28402975344916909,0.28402975344916909,0.28402975344916914]
[{"$f":"ROW()","v":758},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.38121354324111179,0.41561020893068046,0.41561020893068046,0.41561020893068046,0.41561020893068046,0.41561020893068046]
[{"$f":"ROW()","v":761},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,null,"Regulators",null,null,null,null,3.156536440165348E-2,3.4413487995222605E-2,3.4413487995222598E-2,3.4413487995222598E-2,3.4413487995222591E-2,3.4413487995222598E-2]
[{"$f":"ROW()","v":763},null,null,"Secondary Gate Stations",null,null,null,null,1.0307499126312936E-4,1.123753849094029E-4,1.123753849094029E-4,1.1237538490940289E-4,1.1237538490940289E-4,1.1237538490940289E-4]
[{"$f":"ROW()","v":764},null,null,"Buildings",null,null,null,null,0.11376146258271171,0.12402609002366016,0.12402609002366016,0.12402609002366016,0.12402609002366016,0.12402609002366015]
[{"$f":"ROW()","v":765},null,null,"Meter and Services Pipes",null,null,null,null,0.8256065585162029,0.90010053515447774,0.90010053515447774,0.90010053515447774,0.90010053515447785,0.90010053515447785]
[{"$f":"ROW()","v":766},null,null,"Equipment & Vehicles",null,null,null,null,0.45581207420104125,0.49693971987769486,0.49693971987769486,0.49693971987769486,0.24846985993884746,0]
[{"$f":"ROW()","v":767},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Information Technology",null,null,null,null,0,-1.1102230246251565E-16,0,0,0,0]
[{"$f":"ROW()","v":769},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":770},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Total",null,null,null,null,{"$f":"SUM(I757:I772)","v":2.068585006321233},2.2552321708158143,2.2552321708158143,2.2552321708158143,2.006762310876967,1.7582924509381197]
[{"$f":"ROW()","v":774},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":775},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I757*$I$16","v":0.33481747453734217},{"$f":"J757*$I$52","v":0.33267168196585123},0.33267168196585123,0.33267168196585123,0.33267168196585123,0.33267168196585128]
[{"$f":"ROW()","v":776},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.48992599844301521,0.48678613972001383,0.48678613972001383,0.48678613972001383,0.48678613972001383,0.48678613972001383]
[{"$f":"ROW()","v":779},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Regulators",null,null,null,null,4.0567007507696297E-2,4.030701993244231E-2,4.0307019932442303E-2,4.0307019932442303E-2,4.0307019932442296E-2,4.0307019932442303E-2]
[{"$f":"ROW()","v":781},null,null,"Secondary Gate Stations",null,null,null,null,1.324693702635685E-4,1.3162039488958464E-4,1.3162039488958464E-4,1.3162039488958462E-4,1.3162039488958462E-4,1.3162039488958462E-4]
[{"$f":"ROW()","v":782},null,null,"Buildings",null,null,null,null,0.14620335276210633,0.14526635845284119,0.14526635845284119,0.14526635845284119,0.14526635845284119,0.14526635845284119]
[{"$f":"ROW()","v":783},null,null,"Meter and Services Pipes",null,null,null,null,1.0610486554679435,1.0542485613986612,1.0542485613986612,1.0542485613986612,1.0542485613986612,1.0542485613986612]
[{"$f":"ROW()","v":784},null,null,"Equipment & Vehicles",null,null,null,null,0.58579814257565355,0.58204385434900408,0.58204385434900408,0.58204385434900408,0.29102192717450204,0]
[{"$f":"ROW()","v":785},null,null,"Vehicle",null,null,null,null,0,{"$f":"J767*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Information Technology",null,null,null,null,0,-1.3003558834034751E-16,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Total",null,null,null,null,{"$f":"SUM(I775:I790)","v":2.6584931006640207},2.6414552362137034,2.6414552362137034,2.6414552362137034,2.3504333090392011,2.0594113818646993]
[{"$f":"ROW()","v":792},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":793},null,null,"High Pressure Mains - Steel",null,null,null,null,5.9349999999999986E-2,6.4705114331246941E-2,6.4705114331246941E-2,6.4705114331246955E-2,6.4705114331246955E-2,6.4705114331246955E-2]
[{"$f":"ROW()","v":794},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.28129163283333336,0.30667240544067353,0.30667240544067359,0.30667240544067359,0.30667240544067359,0.30667240544067359]
[{"$f":"ROW()","v":797},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Regulators",null,null,null,null,1.6219528747081713E-2,1.7683006941514201E-2,1.7683006941514201E-2,1.7683006941514205E-2,1.7683006941514201E-2,1.7683006941514201E-2]
[{"$f":"ROW()","v":799},null,null,"Secondary Gate Stations",null,null,null,null,1.5162499999999996E-5,1.6530603134751997E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134751997E-5]
[{"$f":"ROW()","v":800},null,null,"Buildings",null,null,null,null,0.23899228499183742,0.26055641322127704,0.26055641322127704,0.26055641322127704,0.26055641322127704,0.26055641322127704]
[{"$f":"ROW()","v":801},null,null,"Meter and Services Pipes",null,null,null,null,1.2038555476000004,1.3124787000128706,1.3124787000128706,1.3124787000128706,1.3124787000128706,1.3124787000128704]
[{"$f":"ROW()","v":802},null,null,"Equipment & Vehicles",null,null,null,null,0.51096908558681586,0.5570735147873227,0.5570735147873227,0.5570735147873227,0.55707351478732281,0.27853675739366135]
[{"$f":"ROW()","v":803},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Information Technology",null,null,null,null,0.32356692511648499,-6.106226635438361E-16,0,0,0,0]
[{"$f":"ROW()","v":805},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":806},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,null,"Total",null,null,null,null,{"$f":"SUM(I793:I808)","v":2.6342601673755537},2.5191856853380394,2.5191856853380399,2.5191856853380399,2.5191856853380399,2.2406489279443784]
[{"$f":"ROW()","v":810},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":811},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I793*$I$16","v":7.6275118035882883E-2},{"$f":"J793*$I$52","v":7.5786282792450158E-2},7.5786282792450158E-2,7.5786282792450171E-2,7.5786282792450171E-2,7.5786282792450171E-2]
[{"$f":"ROW()","v":812},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.36150888790006297,0.35919203425538443,0.35919203425538448,0.35919203425538448,0.35919203425538448,0.35919203425538448]
[{"$f":"ROW()","v":815},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,null,"Regulators",null,null,null,null,2.084492787986611E-2,2.0711336013253725E-2,2.0711336013253725E-2,2.0711336013253728E-2,2.0711336013253725E-2,2.0711336013253725E-2]
[{"$f":"ROW()","v":817},null,null,"Secondary Gate Stations",null,null,null,null,1.94864612842304E-5,1.9361575616521058E-5,1.9361575616521062E-5,1.9361575616521062E-5,1.9361575616521062E-5,1.9361575616521058E-5]
[{"$f":"ROW()","v":818},null,null,"Buildings",null,null,null,null,0.30714683651925467,0.30517838071786407,0.30517838071786407,0.30517838071786407,0.30517838071786407,0.30517838071786407]
[{"$f":"ROW()","v":819},null,null,"Meter and Services Pipes",null,null,null,null,1.547164683931634,1.5372491486381386,1.5372491486381386,1.5372491486381386,1.5372491486381386,1.5372491486381381]
[{"$f":"ROW()","v":820},null,null,"Equipment & Vehicles",null,null,null,null,0.6566845377560494,0.65247594976380907,0.65247594976380907,0.65247594976380907,0.65247594976380929,0.32623797488190454]
[{"$f":"ROW()","v":821},null,null,"Vehicle",null,null,null,null,0,{"$f":"J803*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Information Technology",null,null,null,null,0.41584002368605855,-7.1519573587191134E-16,0,0,0,0]
[{"$f":"ROW()","v":823},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Total",null,null,null,null,{"$f":"SUM(I811:I826)","v":3.3854845021700926},2.9506124937565152,2.9506124937565161,2.9506124937565161,2.9506124937565166,2.6243745188746117]
[{"$f":"ROW()","v":828},null,"Jul-Dec 2014 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":829},null,null,"High Pressure Mains - Steel",null,null,null,null,7.2569406908350245E-3,9.4216812735422491E-3,9.4216812735422491E-3,9.4216812735422491E-3,9.4216812735422491E-3,9.4216812735422491E-3]
[{"$f":"ROW()","v":830},null,null,"High Pressure Mains - PE",null,null,null,null,1.9778368910559702E-2,1.9307753622125695E-2,1.9307753622125692E-2,1.9307753622125692E-2,1.9307753622125688E-2,1.9307753622125688E-2]
[{"$f":"ROW()","v":831},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.2081449580233152,0.22698729644512777,0.22698729644512777,0.22698729644512777,0.2269872964451278,0.2269872964451278]
[{"$f":"ROW()","v":833},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":834},null,null,"Regulators",null,null,null,null,3.4956310212596139E-2,3.7679603472345349E-2,3.7679603472345349E-2,3.7679603472345342E-2,3.7679603472345342E-2,3.7679603472345342E-2]
[{"$f":"ROW()","v":835},null,null,"Secondary Gate Stations",null,null,null,null,1.9232115190224181E-4,2.0924355090994395E-4,2.0924355090994395E-4,2.0924355090994395E-4,2.0924355090994395E-4,2.0924355090994395E-4]
[{"$f":"ROW()","v":836},null,null,"Buildings",null,null,null,null,4.8009938855572481E-3,3.9666451749499222E-3,3.9666451749499222E-3,3.9666451749499213E-3,3.9666451749499213E-3,3.9666451749499213E-3]
[{"$f":"ROW()","v":837},null,null,"Meter and Services Pipes",null,null,null,null,0.65747273167141085,0.71501629948455014,0.71501629948455026,0.71501629948455026,0.71501629948455037,0.71501629948455037]
[{"$f":"ROW()","v":838},null,null,"Equipment & Vehicles",null,null,null,null,1.1665076237401407E-2,6.0182885303408762E-2,6.0182885303408762E-2,6.0182885303408762E-2,6.0182885303408762E-2,6.0182885303408762E-2]
[{"$f":"ROW()","v":839},null,null,"Vehicle",null,null,null,null,0.33000026833363838,-0.26411745083397442,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Information Technology",null,null,null,null,0.96303165690509496,2.6477052429396242E-2,0,0,0,0]
[{"$f":"ROW()","v":841},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"Total",null,null,null,null,{"$f":"SUM(I829:I844)","v":2.2372996260223115},0.83513100992238176,1.0727714083269599,1.0727714083269599,1.0727714083269602,1.0727714083269602]
[{"$f":"ROW()","v":846},null,"Jul-Dec 2014 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":847},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I829*$I$16","v":9.3264365252374564E-3},{"$f":"J829*$I$52","v":1.1035205002832187E-2},1.1035205002832187E-2,1.1035205002832187E-2,1.1035205002832187E-2,1.1035205002832187E-2]
[{"$f":"ROW()","v":848},null,null,"High Pressure Mains - PE",null,null,null,null,2.5418659194779744E-2,2.2614331049667015E-2,2.2614331049667011E-2,2.2614331049667011E-2,2.2614331049667008E-2,2.2614331049667008E-2]
[{"$f":"ROW()","v":849},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.26750263254932194,0.26586033602566173,0.26586033602566173,0.26586033602566173,0.26586033602566173,0.26586033602566173]
[{"$f":"ROW()","v":851},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Regulators",null,null,null,null,4.4924965249615999E-2,4.4132478765802084E-2,4.4132478765802084E-2,4.4132478765802077E-2,4.4132478765802077E-2,4.4132478765802077E-2]
[{"$f":"ROW()","v":853},null,null,"Secondary Gate Stations",null,null,null,null,2.4716627737389149E-4,2.4507785954254192E-4,2.4507785954254192E-4,2.4507785954254192E-4,2.4507785954254192E-4,2.4507785954254192E-4]
[{"$f":"ROW()","v":854},null,null,"Buildings",null,null,null,null,6.1701158434781999E-3,4.6459587634310193E-3,4.6459587634310193E-3,4.6459587634310176E-3,4.6459587634310176E-3,4.6459587634310176E-3]
[{"$f":"ROW()","v":855},null,null,"Meter and Services Pipes",null,null,null,null,0.84496731615183196,0.83746745576460646,0.83746745576460657,0.83746745576460657,0.83746745576460679,0.83746745576460679]
[{"$f":"ROW()","v":856},null,null,"Equipment & Vehicles",null,null,null,null,1.4991660773468663E-2,7.0489592855369473E-2,7.0489592855369473E-2,7.0489592855369473E-2,7.0489592855369473E-2,7.0489592855369473E-2]
[{"$f":"ROW()","v":857},null,null,"Vehicle",null,null,null,null,0.42410799358081375,{"$f":"J839*$I$52","v":-0.3093492690060578},0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Information Technology",null,null,null,null,1.2376639141150463,3.101141855112589E-2,0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":862},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,null,"Total",null,null,null,null,{"$f":"SUM(I847:I862)","v":2.8753208602609677},0.9781525856319806,1.2564904360869127,1.2564904360869127,1.2564904360869127,1.2564904360869127]
[{"$f":"ROW()","v":864},null,"2015 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":865},null,null,"High Pressure Mains - Steel",null,null,null,null,6.8565241639851365E-2,3.0383336257178025E-3,3.0383336257178021E-3,3.0383336257178021E-3,3.0383336257178016E-3,3.0383336257178016E-3]
[{"$f":"ROW()","v":866},null,null,"High Pressure Mains - PE",null,null,null,null,1.9156182439638573E-2,2.349291958972111E-2,2.349291958972111E-2,2.349291958972111E-2,2.349291958972111E-2,2.349291958972111E-2]
[{"$f":"ROW()","v":867},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.45870965553545912,0.53652631426634623,0.53652631426634623,0.53652631426634612,0.53652631426634612,0.53652631426634612]
[{"$f":"ROW()","v":869},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,null,"Regulators",null,null,null,null,6.6475185820884422E-2,6.4051028892768966E-2,6.4051028892768952E-2,6.4051028892768952E-2,6.4051028892768938E-2,6.4051028892768938E-2]
[{"$f":"ROW()","v":871},null,null,"Secondary Gate Stations",null,null,null,null,2.3367202014297912E-6,6.174648764518567E-4,6.1746487645185659E-4,6.1746487645185659E-4,6.1746487645185659E-4,6.1746487645185659E-4]
[{"$f":"ROW()","v":872},null,null,"Buildings",null,null,null,null,0.30058975461444276,-0.86277479797857215,0,0,0,0]
[{"$f":"ROW()","v":873},null,null,"Meter and Services Pipes",null,null,null,null,1.2382832230502478,1.1595612112669922,1.1595612112669922,1.1595612112669922,1.1595612112669922,1.159561211266992]
[{"$f":"ROW()","v":874},null,null,"Equipment & Vehicles",null,null,null,null,0.1595007758748451,8.6348828029288338E-2,8.6348828029288338E-2,8.6348828029288338E-2,8.6348828029288338E-2,8.6348828029288338E-2]
[{"$f":"ROW()","v":875},null,null,"Vehicle",null,null,null,null,0.50587380205171861,-0.86987394832348075,0,0,0,0]
[{"$f":"ROW()","v":876},null,null,"Information Technology",null,null,null,null,1.4747615953712834,-3.126992819748172,0,0,0,0]
[{"$f":"ROW()","v":877},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":880},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,null,"Total",null,null,null,null,{"$f":"SUM(I865:I880)","v":4.2919177531185726},-2.9860054655029384,1.8736361005472864,1.8736361005472864,1.8736361005472864,1.8736361005472861]
[{"$f":"ROW()","v":882},null,"2015 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":883},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I865*$I$16","v":8.8118313382283001E-2},{"$f":"J865*$I$52","v":3.5586678697090614E-3},3.5586678697090606E-3,3.5586678697090606E-3,3.5586678697090601E-3,3.5586678697090601E-3]
[{"$f":"ROW()","v":884},null,null,"High Pressure Mains - PE",null,null,null,null,2.4619040887958542E-2,2.7516233701902263E-2,2.7516233701902263E-2,2.7516233701902263E-2,2.7516233701902263E-2,2.7516233701902263E-2]
[{"$f":"ROW()","v":885},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.58952204077786574,0.6284099085339907,0.6284099085339907,0.62840990853399059,0.62840990853399059,0.62840990853399059]
[{"$f":"ROW()","v":887},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Regulators",null,null,null,null,8.5432226536566278E-2,7.5020181000910985E-2,7.5020181000910971E-2,7.5020181000910971E-2,7.5020181000910957E-2,7.5020181000910957E-2]
[{"$f":"ROW()","v":889},null,null,"Secondary Gate Stations",null,null,null,null,3.0030936677487683E-6,7.2320972190273404E-4,7.2320972190273393E-4,7.2320972190273393E-4,7.2320972190273393E-4,7.2320972190273393E-4]
[{"$f":"ROW()","v":890},null,null,"Buildings",null,null,null,null,0.386310345637636,-1.0105305508165547,0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Meter and Services Pipes",null,null,null,null,1.5914102611627829,1.3581435529555734,1.3581435529555734,1.3581435529555734,1.3581435529555734,1.3581435529555732]
[{"$f":"ROW()","v":892},null,null,"Equipment & Vehicles",null,null,null,null,0.20498636068523526,0.10113662215822843,0.10113662215822843,0.10113662215822843,0.10113662215822843,0.10113662215822843]
[{"$f":"ROW()","v":893},null,null,"Vehicle",null,null,null,null,0.65013620830253915,{"$f":"J875*$I$52","v":-1.0188454764787067},0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Information Technology",null,null,null,null,1.8953262807368427,-3.662510522958057,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Total",null,null,null,null,{"$f":"SUM(I883:I898)","v":5.5158640812033779},-3.497378174311101,2.1945083759422177,2.1945083759422177,2.1945083759422177,2.1945083759422173]
[{"$f":"ROW()","v":900},null,"2016 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":901},null,null,"High Pressure Mains - Steel",null,null,null,null,0.19118256677622195,2.2751486851873812E-2,2.2751486851873809E-2,2.2751486851873809E-2,2.2751486851873809E-2,2.2751486851873805E-2]
[{"$f":"ROW()","v":902},null,null,"High Pressure Mains - PE",null,null,null,null,0,1.2667049536265441E-2,1.2667049536265443E-2,1.2667049536265443E-2,1.2667049536265443E-2,1.2667049536265445E-2]
[{"$f":"ROW()","v":903},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.44988280754864823,0.51835091971111391,0.51835091971111391,0.51835091971111391,0.51835091971111391,0.51835091971111391]
[{"$f":"ROW()","v":905},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Regulators",null,null,null,null,3.6544039435907269E-2,0.1056268943029661,0.1056268943029661,0.10562689430296611,0.10562689430296611,0.10562689430296612]
[{"$f":"ROW()","v":907},null,null,"Secondary Gate Stations",null,null,null,null,1.3711641971895352E-2,-4.4846505212836368E-2,0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Buildings",null,null,null,null,1.5578566522678227E-2,1.6902574377763897E-2,1.6902574377763897E-2,1.6902574377763897E-2,1.69025743777639E-2,1.69025743777639E-2]
[{"$f":"ROW()","v":909},null,null,"Meter and Services Pipes",null,null,null,null,1.2257990958984106,1.1813742636088265,1.1813742636088265,1.1813742636088265,1.1813742636088265,1.1813742636088262]
[{"$f":"ROW()","v":910},null,null,"Equipment & Vehicles",null,null,null,null,0.13906749683864519,5.7331423716334054E-2,5.7331423716334061E-2,5.7331423716334061E-2,5.7331423716334061E-2,5.7331423716334061E-2]
[{"$f":"ROW()","v":911},null,null,"Vehicle",null,null,null,null,0.15257995766728877,0.23603667064379857,0.23603667064379855,0.23603667064379855,0.23603667064379855,0.23603667064379855]
[{"$f":"ROW()","v":912},null,null,"Information Technology",null,null,null,null,1.3552827569926074,2.633470309601516,2.633470309601516,0,0,0]
[{"$f":"ROW()","v":913},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"Total",null,null,null,null,{"$f":"SUM(I901:I916)","v":3.5796289296523032},4.739665087137622,4.7845115923504586,2.1510412827489422,2.1510412827489422,2.1510412827489422]
[{"$f":"ROW()","v":918},null,"2016 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":919},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I901*$I$16","v":0.24570299658398304},{"$f":"J901*$I$52","v":2.6647825822203319E-2},2.6647825822203316E-2,2.6647825822203316E-2,2.6647825822203316E-2,2.6647825822203312E-2]
[{"$f":"ROW()","v":920},null,null,"High Pressure Mains - PE",null,null,null,null,0,1.4836363527415892E-2,1.4836363527415894E-2,1.4836363527415894E-2,1.4836363527415894E-2,1.4836363527415896E-2]
[{"$f":"ROW()","v":921},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.57817799912531653,0.60712186035010851,0.60712186035010851,0.60712186035010851,0.60712186035010851,0.60712186035010851]
[{"$f":"ROW()","v":923},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Regulators",null,null,null,null,4.6965474666921421E-2,0.12371618170941209,0.12371618170941209,0.12371618170941211,0.12371618170941211,0.12371618170941213]
[{"$f":"ROW()","v":925},null,null,"Secondary Gate Stations",null,null,null,null,1.7621855263219615E-2,-5.2526758687323837E-2,0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Buildings",null,null,null,null,2.0021179449825368E-2,1.9797249335745837E-2,1.9797249335745837E-2,1.9797249335745837E-2,1.979724933574584E-2,1.979724933574584E-2]
[{"$f":"ROW()","v":927},null,null,"Meter and Services Pipes",null,null,null,null,1.5753659768817154,1.3836922313008717,1.3836922313008717,1.3836922313008717,1.3836922313008717,1.3836922313008713]
[{"$f":"ROW()","v":928},null,null,"Equipment & Vehicles",null,null,null,null,0.17872602757072339,6.7149800067065959E-2,6.7149800067065973E-2,6.7149800067065973E-2,6.7149800067065973E-2,6.7149800067065973E-2]
[{"$f":"ROW()","v":929},null,null,"Vehicle",null,null,null,null,0.19609190026929177,{"$f":"J911*$I$52","v":0.27645947396403603},0.27645947396403597,0.27645947396403597,0.27645947396403597,0.27645947396403597]
[{"$f":"ROW()","v":930},null,null,"Information Technology",null,null,null,null,1.7417751012907823,3.0844690975625331,3.0844690975625331,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":934},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"Total",null,null,null,null,{"$f":"SUM(I919:I934)","v":4.6004485111017788},5.5513633249520691,5.6038900836393921,2.5194209860768595,2.5194209860768595,2.519420986076859]
[{"$f":"ROW()","v":936},null,"2017 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":937},null,null,"High Pressure Mains - Steel",null,null,null,null,2.2114781325030825E-2,8.1758309746119071E-2,8.1758309746119071E-2,8.1758309746119071E-2,8.1758309746119071E-2,8.1758309746119057E-2]
[{"$f":"ROW()","v":938},null,null,"High Pressure Mains - PE",null,null,null,null,0,7.5887540019910207E-3,7.5887540019910207E-3,7.5887540019910216E-3,7.5887540019910224E-3,7.5887540019910216E-3]
[{"$f":"ROW()","v":939},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.42299296087436028,0.51407384298420977,0.51407384298420977,0.51407384298420977,0.51407384298420977,0.51407384298420977]
[{"$f":"ROW()","v":941},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Regulators",null,null,null,null,3.5810596921409324E-2,0.12300244487701747,0.12300244487701747,0.12300244487701747,0.12300244487701747,0.12300244487701747]
[{"$f":"ROW()","v":943},null,null,"Secondary Gate Stations",null,null,null,null,0.19942356771243872,-0.24401627535145257,0,0,0,0]
[{"$f":"ROW()","v":944},null,null,"Buildings",null,null,null,null,1.0511197557235546E-2,3.7055053637154209E-2,3.7055053637154216E-2,3.7055053637154216E-2,3.7055053637154223E-2,3.7055053637154216E-2]
[{"$f":"ROW()","v":945},null,null,"Meter and Services Pipes",null,null,null,null,1.2569196354333165,1.1062543745107971,1.1062543745107971,1.1062543745107969,1.1062543745107969,1.1062543745107969]
[{"$f":"ROW()","v":946},null,null,"Equipment & Vehicles",null,null,null,null,0.12295815454102242,9.6535255902589656E-2,9.653525590258967E-2,9.6535255902589656E-2,9.6535255902589656E-2,9.6535255902589656E-2]
[{"$f":"ROW()","v":947},null,null,"Vehicle",null,null,null,null,0.26565526289416141,0.15751684130823182,0.15751684130823182,0.15751684130823182,0.15751684130823182,0.15751684130823182]
[{"$f":"ROW()","v":948},null,null,"Information Technology",null,null,null,null,1.0385815474429798,2.0516849686324701,2.0516849686324701,2.0516849686324701,0,0]
[{"$f":"ROW()","v":949},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"Total",null,null,null,null,{"$f":"SUM(I937:I952)","v":3.3749677047019544},3.9314535702491273,4.1754698456005803,4.1754698456005794,2.1237848769681098,2.1237848769681098]
[{"$f":"ROW()","v":954},null,"2017 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":955},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I937*$I$16","v":2.8421357302518366E-2},{"$f":"J937*$I$52","v":9.5759947990075783E-2},9.5759947990075783E-2,9.5759947990075783E-2,9.5759947990075783E-2,9.5759947990075769E-2]
[{"$f":"ROW()","v":956},null,null,"High Pressure Mains - PE",null,null,null,null,0,8.8883771056022191E-3,8.8883771056022191E-3,8.8883771056022208E-3,8.8883771056022208E-3,8.8883771056022208E-3]
[{"$f":"ROW()","v":957},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.54361984867800217,0.60211230662780513,0.60211230662780513,0.60211230662780513,0.60211230662780513,0.60211230662780513]
[{"$f":"ROW()","v":959},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"Regulators",null,null,null,null,4.6022872908440114E-2,0.144067407467832,0.144067407467832,0.144067407467832,0.144067407467832,0.144067407467832]
[{"$f":"ROW()","v":961},null,null,"Secondary Gate Stations",null,null,null,null,0.25629412243307748,-0.28580563748134846,0,0,0,0]
[{"$f":"ROW()","v":962},null,null,"Buildings",null,null,null,null,1.3508725094804132E-2,4.3400970740246882E-2,4.3400970740246889E-2,4.3400970740246889E-2,4.3400970740246902E-2,4.3400970740246889E-2]
[{"$f":"ROW()","v":963},null,null,"Meter and Services Pipes",null,null,null,null,1.6153613067278032,1.29570757634182,1.29570757634182,1.2957075763418198,1.2957075763418198,1.2957075763418198]
[{"$f":"ROW()","v":964},null,null,"Equipment & Vehicles",null,null,null,null,0.15802270852722522,0.11306754155200045,0.11306754155200047,0.11306754155200045,0.11306754155200045,0.11306754155200045]
[{"$f":"ROW()","v":965},null,null,"Vehicle",null,null,null,null,0.34141342096218474,{"$f":"J947*$I$52","v":0.18449261705723194},0.18449261705723194,0.18449261705723194,0.18449261705723194,0.18449261705723194]
[{"$f":"ROW()","v":966},null,null,"Information Technology",null,null,null,null,1.3347587215013177,2.4030492618836417,2.4030492618836417,2.4030492618836417,0,0]
[{"$f":"ROW()","v":967},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":969},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"Total",null,null,null,null,{"$f":"SUM(I955:I970)","v":4.3374230841353736},4.604740369284908,4.8905460067662565,4.8905460067662556,2.4874967448826144,2.4874967448826144]
[{"$f":"ROW()","v":972},null,"2018 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":973},null,null,"High Pressure Mains - Steel",null,null,null,null,1.3318855050687492E-2,6.7878611033070954E-2,6.7878611033070968E-2,6.7878611033070968E-2,6.7878611033070968E-2,6.7878611033070968E-2]
[{"$f":"ROW()","v":974},null,null,"High Pressure Mains - PE",null,null,null,null,1.1626499183154436E-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151416E-3,9.4041707436151416E-3]
[{"$f":"ROW()","v":975},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":976},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.42435855561659397,0.54890056389533914,0.54890056389533914,0.54890056389533914,0.54890056389533914,0.54890056389533903]
[{"$f":"ROW()","v":977},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":978},null,null,"Regulators",null,null,null,null,3.5929010219990551E-2,3.6359600164551788E-2,3.6359600164551781E-2,3.6359600164551781E-2,3.6359600164551781E-2,3.6359600164551774E-2]
[{"$f":"ROW()","v":979},null,null,"Secondary Gate Stations",null,null,null,null,9.8382895067352344E-2,1.4255482016671607E-2,1.4255482016671607E-2,1.4255482016671607E-2,1.4255482016671607E-2,1.4255482016671607E-2]
[{"$f":"ROW()","v":980},null,null,"Buildings",null,null,null,null,4.8118721382467352E-4,0.24171654127173317,0.24171654127173314,0.24171654127173314,0.24171654127173314,0.24171654127173312]
[{"$f":"ROW()","v":981},null,null,"Meter and Services Pipes",null,null,null,null,1.2805862732484783,1.0404841602378776,1.0404841602378776,1.0404841602378776,1.0404841602378778,1.0404841602378778]
[{"$f":"ROW()","v":982},null,null,"Equipment & Vehicles",null,null,null,null,9.6908096932989241E-2,0.16375405779937793,0.16375405779937793,0.16375405779937793,0.16375405779937793,0.16375405779937796]
[{"$f":"ROW()","v":983},null,null,"Vehicle",null,null,null,null,0.87428049771029903,0.2099024443651899,0.2099024443651899,0.20990244436518987,0.2099024443651899,0.20990244436518993]
[{"$f":"ROW()","v":984},null,null,"Information Technology",null,null,null,null,0.83709913295419724,0.44227703271565072,0.44227703271565072,0.44227703271565078,0.44227703271565078,0]
[{"$f":"ROW()","v":985},null,null,"Telemetry and Monitoring",null,null,null,null,0,8.9497433433931461E-2,8.9497433433931461E-2,8.9497433433931461E-2,8.9497433433931461E-2,8.9497433433931461E-2]
[{"$f":"ROW()","v":986},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Equity Raising Cost",null,null,null,null,4.3006509200530273E-3,4.3018742637101282E-3,4.3018742637101273E-3,4.3018742637101273E-3,4.3018742637101273E-3,4.3018742637101265E-3]
[{"$f":"ROW()","v":989},null,null,"Total",null,null,null,null,{"$f":"SUM(I973:I988)","v":3.6668078048527812},2.8687319719407203,2.8687319719407203,2.8687319719407203,2.8687319719407203,2.4264549392250694]
[{"$f":"ROW()","v":990},null,"2018 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":991},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I973*$I$16","v":1.7117055452299974E-2},{"$f":"J973*$I$52","v":7.9503261287443686E-2},7.9503261287443713E-2,7.9503261287443713E-2,7.9503261287443713E-2,7.9503261287443713E-2]
[{"$f":"ROW()","v":992},null,null,"High Pressure Mains - PE",null,null,null,null,1.4942082519615852E-3,1.1014695681635288E-2,1.1014695681635288E-2,1.1014695681635288E-2,1.1014695681635291E-2,1.1014695681635291E-2]
[{"$f":"ROW()","v":993},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.54537487648176042,0.64290332828016916,0.64290332828016916,0.64290332828016916,0.64290332828016916,0.64290332828016905]
[{"$f":"ROW()","v":995},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Regulators",null,null,null,null,4.6175054683103997E-2,4.2586416371734062E-2,4.2586416371734055E-2,4.2586416371734055E-2,4.2586416371734055E-2,4.2586416371734048E-2]
[{"$f":"ROW()","v":997},null,null,"Secondary Gate Stations",null,null,null,null,0.12643920697513364,1.6696825322452716E-2,1.6696825322452716E-2,1.6696825322452716E-2,1.6696825322452716E-2,1.6696825322452716E-2]
[{"$f":"ROW()","v":998},null,null,"Buildings",null,null,null,null,6.1840962985399491E-4,0.28311205909709886,0.2831120590970988,0.2831120590970988,0.2831120590970988,0.28311205909709874]
[{"$f":"ROW()","v":999},null,null,"Meter and Services Pipes",null,null,null,null,1.6457770707187713,1.2186737883681165,1.2186737883681165,1.2186737883681165,1.2186737883681169,1.2186737883681169]
[{"$f":"ROW()","v":1000},null,null,"Equipment & Vehicles",null,null,null,null,0.1245438337354092,0.19179799712990822,0.19179799712990822,0.19179799712990822,0.19179799712990822,0.19179799712990828]
[{"$f":"ROW()","v":1001},null,null,"Vehicle",null,null,null,null,1.1236031703340101,{"$f":"J983*$I$52","v":0.2458495927547534},0.2458495927547534,0.24584959275475338,0.2458495927547534,0.24584959275475343]
[{"$f":"ROW()","v":1002},null,null,"Information Technology",null,null,null,null,1.0758186212942986,0.51801982919621392,0.51801982919621392,0.51801982919621403,0.51801982919621403,0]
[{"$f":"ROW()","v":1003},null,null,"Telemetry and Monitoring",null,null,null,null,0,0.10482444656074072,0.10482444656074072,0.10482444656074072,0.10482444656074072,0.10482444656074072]
[{"$f":"ROW()","v":1004},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"Equity Raising Cost",null,null,null,null,5.5270877263382152E-3,5.038597997340348E-3,5.0385979973403472E-3,5.0385979973403472E-3,5.0385979973403472E-3,5.0385979973403463E-3]
[{"$f":"ROW()","v":1007},null,null,"Total",null,null,null,null,{"$f":"SUM(I991:I1006)","v":4.7124885952829407},3.3600208380476073,3.3600208380476073,3.3600208380476073,3.3600208380476078,2.8420010088513932]
[{"$f":"ROW()","v":1008},null,"2019 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1009},null,null,"High Pressure Mains - Steel",null,null,null,null,null,3.1910990724606916E-2,3.1910990724606916E-2,3.1910990724606916E-2,3.1910990724606909E-2,3.1910990724606909E-2]
[{"$f":"ROW()","v":1010},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1011},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1012},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0.44550426911420316,0.44550426911420316,0.44550426911420316,0.44550426911420316,0.44550426911420316]
[{"$f":"ROW()","v":1013},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1014},null,null,"Regulators",null,null,null,null,null,1.8507561948567876E-2,1.8507561948567879E-2,1.8507561948567879E-2,1.8507561948567879E-2,1.8507561948567883E-2]
[{"$f":"ROW()","v":1015},null,null,"Secondary Gate Stations",null,null,null,null,null,0.12543452131087868,0.1254345213108787,0.1254345213108787,0.12543452131087873,0.12543452131087873]
[{"$f":"ROW()","v":1016},null,null,"Buildings",null,null,null,null,null,7.1779287146825438E-2,7.1779287146825438E-2,7.1779287146825438E-2,7.1779287146825452E-2,7.1779287146825452E-2]
[{"$f":"ROW()","v":1017},null,null,"Meter and Services Pipes",null,null,null,null,null,1.2548719097894938,1.2548719097894938,1.2548719097894938,1.254871909789494,1.254871909789494]
[{"$f":"ROW()","v":1018},null,null,"Equipment & Vehicles",null,null,null,null,null,4.8575031520316773E-2,4.8575031520316773E-2,4.8575031520316773E-2,4.8575031520316773E-2,4.8575031520316773E-2]
[{"$f":"ROW()","v":1019},null,null,"Vehicle",null,null,null,null,null,0.35586303377916223,0.35586303377916217,0.35586303377916217,0.35586303377916223,0.35586303377916217]
[{"$f":"ROW()","v":1020},null,null,"Information Technology",null,null,null,null,null,0.44392217594955874,0.44392217594955874,0.44392217594955879,0.44392217594955874,0.44392217594955874]
[{"$f":"ROW()","v":1021},null,null,"Telemetry and Monitoring",null,null,null,null,null,5.9125753515379575E-2,5.9125753515379569E-2,5.9125753515379569E-2,5.9125753515379569E-2,5.9125753515379569E-2]
[{"$f":"ROW()","v":1022},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1023},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1024},null,null,"Equity Raising Cost",null,null,null,null,null,1.0309757510827959E-2,1.0309757510827959E-2,1.0309757510827959E-2,1.0309757510827959E-2,1.0309757510827959E-2]
[{"$f":"ROW()","v":1025},null,null,"Total",null,null,null,null,{"$f":"SUM(I1009:I1024)","v":0},2.865804292309821,2.865804292309821,2.865804292309821,2.8658042923098215,2.8658042923098215]
[{"$f":"ROW()","v":1026},null,"2019 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1027},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1009*$I$16","v":0},{"$f":"J1009*$I$52","v":3.7375953852142867E-2},3.7375953852142867E-2,3.7375953852142867E-2,3.737595385214286E-2,3.737595385214286E-2]
[{"$f":"ROW()","v":1028},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1029},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1030},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0.52179975065785755,0.52179975065785755,0.52179975065785755,0.52179975065785755,0.52179975065785755]
[{"$f":"ROW()","v":1031},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1032},null,null,"Regulators",null,null,null,null,0,2.1677101387264096E-2,2.16771013872641E-2,2.16771013872641E-2,2.16771013872641E-2,2.1677101387264103E-2]
[{"$f":"ROW()","v":1033},null,null,"Secondary Gate Stations",null,null,null,null,0,0.14691599268855929,0.14691599268855932,0.14691599268855932,0.14691599268855934,0.14691599268855934]
[{"$f":"ROW()","v":1034},null,null,"Buildings",null,null,null,null,0,8.4071953362159571E-2,8.4071953362159571E-2,8.4071953362159571E-2,8.4071953362159585E-2,8.4071953362159585E-2]
[{"$f":"ROW()","v":1035},null,null,"Meter and Services Pipes",null,null,null,null,0,1.4697768237723761,1.4697768237723761,1.4697768237723761,1.4697768237723765,1.4697768237723765]
[{"$f":"ROW()","v":1036},null,null,"Equipment & Vehicles",null,null,null,null,0,5.689381919031939E-2,5.689381919031939E-2,5.689381919031939E-2,5.689381919031939E-2,5.689381919031939E-2]
[{"$f":"ROW()","v":1037},null,null,"Vehicle",null,null,null,null,0,{"$f":"J1019*$I$52","v":0.41680687519228898},0.41680687519228893,0.41680687519228893,0.41680687519228898,0.41680687519228893]
[{"$f":"ROW()","v":1038},null,null,"Information Technology",null,null,null,null,0,0.51994671382732305,0.51994671382732305,0.51994671382732316,0.51994671382732305,0.51994671382732305]
[{"$f":"ROW()","v":1039},null,null,"Telemetry and Monitoring",null,null,null,null,0,6.9251420425500518E-2,6.9251420425500504E-2,6.9251420425500504E-2,6.9251420425500504E-2,6.9251420425500504E-2]
[{"$f":"ROW()","v":1040},null,null,"FRC",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,"Land",null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,null,"Equity Raising Cost",null,null,null,null,0,1.2075370027742558E-2,1.2075370027742558E-2,1.2075370027742558E-2,1.2075370027742558E-2,1.2075370027742558E-2]
[{"$f":"ROW()","v":1043},null,null,"Total",null,null,null,null,{"$f":"SUM(I1027:I1042)","v":0},3.3565917743835336,3.3565917743835341,3.3565917743835341,3.3565917743835345,3.3565917743835345]
[{"$f":"ROW()","v":1044},null,"2020 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1045},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,3.3780357784939485E-2,3.3780357784939485E-2,3.3780357784939485E-2,3.3780357784939478E-2]
[{"$f":"ROW()","v":1046},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1047},null,null,"Medium Pressure Mains",null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1048},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,0.67823890866083514,0.67823890866083503,0.67823890866083503,0.67823890866083492]
[{"$f":"ROW()","v":1049},null,null,"Low Pressure Mains",null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"Regulators",null,null,null,null,null,null,2.6844534600427551E-2,2.6844534600427548E-2,2.6844534600427548E-2,2.6844534600427548E-2]
[{"$f":"ROW()","v":1051},null,null,"Secondary Gate Stations",null,null,null,null,null,null,1.6401096757052685E-3,1.6401096757052685E-3,1.6401096757052685E-3,1.6401096757052683E-3]
[{"$f":"ROW()","v":1052},null,null,"Buildings",null,null,null,null,null,null,4.7476833446569507E-2,4.74768334465695E-2,4.7476833446569507E-2,4.74768334465695E-2]
[{"$f":"ROW()","v":1053},null,null,"Meter and Services Pipes",null,null,null,null,null,null,1.1221929194988214,1.1221929194988214,1.1221929194988214,1.1221929194988212]
[{"$f":"ROW()","v":1054},null,null,"Equipment & Vehicles",null,null,null,null,null,null,7.8768329116063796E-2,7.8768329116063796E-2,7.8768329116063796E-2,7.8768329116063796E-2]
[{"$f":"ROW()","v":1055},null,null,"Vehicle",null,null,null,null,null,null,0.3308912183936813,0.33089121839368135,0.33089121839368135,0.33089121839368135]
[{"$f":"ROW()","v":1056},null,null,"Information Technology",null,null,null,null,null,null,1.4704924288846069,1.4704924288846069,1.4704924288846069,1.4704924288846066]
[{"$f":"ROW()","v":1057},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,0.11942294318150734,0.11942294318150735,0.11942294318150735,0.11942294318150735]
[{"$f":"ROW()","v":1058},null,null,"FRC",null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,"Land",null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1061},null,null,"Total",null,null,null,null,{"$f":"SUM(I1045:I1060)","v":0},{"$f":"SUM(J1045:J1060)","v":0},{"$f":"SUM(K1045:K1060)","v":3.9097485832431573},{"$f":"SUM(L1045:L1060)","v":3.9097485832431573},{"$f":"SUM(M1045:M1060)","v":3.9097485832431573},{"$f":"SUM(N1045:N1060)","v":3.9097485832431569}]
[{"$f":"ROW()","v":1062},null,"2020 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1063},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1045*$I$52","v":0},3.9565462087179551E-2,3.9565462087179551E-2,3.9565462087179551E-2,3.9565462087179544E-2]
[{"$f":"ROW()","v":1064},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1065},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0.79439169938674403,0.79439169938674392,0.79439169938674392,0.79439169938674381]
[{"$f":"ROW()","v":1067},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1068},null,null,"Regulators",null,null,null,null,null,0,3.1441834415819186E-2,3.1441834415819186E-2,3.1441834415819186E-2,3.1441834415819186E-2]
[{"$f":"ROW()","v":1069},null,null,"Secondary Gate Stations",null,null,null,null,null,0,1.92098904357562E-3,1.92098904357562E-3,1.92098904357562E-3,1.9209890435756198E-3]
[{"$f":"ROW()","v":1070},null,null,"Buildings",null,null,null,null,null,0,5.560754760824535E-2,5.5607547608245343E-2,5.560754760824535E-2,5.5607547608245343E-2]
[{"$f":"ROW()","v":1071},null,null,"Meter and Services Pipes",null,null,null,null,null,0,1.3143757000326126,1.3143757000326126,1.3143757000326126,1.3143757000326124]
[{"$f":"ROW()","v":1072},null,null,"Equipment & Vehicles",null,null,null,null,null,0,9.2257913878625503E-2,9.2257913878625503E-2,9.2257913878625503E-2,9.2257913878625503E-2]
[{"$f":"ROW()","v":1073},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1055*$I$52","v":0},0.38755847524423431,0.38755847524423437,0.38755847524423437,0.38755847524423437]
[{"$f":"ROW()","v":1074},null,null,"Information Technology",null,null,null,null,null,0,1.7223237484612306,1.7223237484612306,1.7223237484612306,1.7223237484612304]
[{"$f":"ROW()","v":1075},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0.13987489300346945,0.13987489300346945,0.13987489300346945,0.13987489300346945]
[{"$f":"ROW()","v":1076},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1063:J1078)","v":0},4.5793182631617366,4.5793182631617366,4.5793182631617366,4.5793182631617357]
[{"$f":"ROW()","v":1080},null,"2021 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1081},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,3.477485219051453E-2,3.477485219051453E-2,3.477485219051453E-2]
[{"$f":"ROW()","v":1082},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1083},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,0.55391214999899574,0.55391214999899585,0.55391214999899585]
[{"$f":"ROW()","v":1085},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1086},null,null,"Regulators",null,null,null,null,null,null,null,1.8799847655274496E-2,1.8799847655274496E-2,1.8799847655274492E-2]
[{"$f":"ROW()","v":1087},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,1.6918729619392835E-3,1.6918729619392835E-3,1.6918729619392833E-3]
[{"$f":"ROW()","v":1088},null,null,"Buildings",null,null,null,null,null,null,null,8.7520967237372117E-3,8.7520967237372117E-3,8.7520967237372099E-3]
[{"$f":"ROW()","v":1089},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,1.1472474507945798,1.1472474507945798,1.1472474507945798]
[{"$f":"ROW()","v":1090},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,7.8783316986933083E-2,7.8783316986933083E-2,7.8783316986933083E-2]
[{"$f":"ROW()","v":1091},null,null,"Vehicle",null,null,null,null,null,null,null,0.46823135708520569,0.46823135708520564,0.46823135708520564]
[{"$f":"ROW()","v":1092},null,null,"Information Technology",null,null,null,null,null,null,null,1.7168771313677382,1.7168771313677382,1.7168771313677382]
[{"$f":"ROW()","v":1093},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,0.19814830252844018,0.19814830252844018,0.19814830252844018]
[{"$f":"ROW()","v":1094},null,null,"FRC",null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1095},null,null,"Land",null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1097},null,null,"Total",null,null,null,null,{"$f":"SUM(I1081:I1096)","v":0},0,0,4.227218378293359,4.227218378293359,4.227218378293359]
[{"$f":"ROW()","v":1098},null,"2021 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1099},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1081*$I$52","v":0},0,{"$f":"L1081*$I$52","v":4.0730270078563058E-2},4.0730270078563058E-2,4.0730270078563058E-2]
[{"$f":"ROW()","v":1100},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1082*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1101},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1083*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1102},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1084*$I$52","v":0},0,0.64877318085080316,0.64877318085080327,0.64877318085080327]
[{"$f":"ROW()","v":1103},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1085*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1104},null,null,"Regulators",null,null,null,null,null,{"$f":"J1086*$I$52","v":0},0,2.201944290776987E-2,2.201944290776987E-2,2.2019442907769866E-2]
[{"$f":"ROW()","v":1105},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1087*$I$52","v":0},0,1.9816171266775944E-3,1.9816171266775944E-3,1.9816171266775944E-3]
[{"$f":"ROW()","v":1106},null,null,"Buildings",null,null,null,null,null,{"$f":"J1088*$I$52","v":0},0,1.0250949777113895E-2,1.0250949777113895E-2,1.0250949777113893E-2]
[{"$f":"ROW()","v":1107},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1089*$I$52","v":0},0,1.3437209815244604,1.3437209815244604,1.3437209815244604]
[{"$f":"ROW()","v":1108},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1090*$I$52","v":0},0,9.2275468519118692E-2,9.2275468519118692E-2,9.2275468519118692E-2]
[{"$f":"ROW()","v":1109},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1091*$I$52","v":0},0,0.54841899913336056,0.54841899913336045,0.54841899913336045]
[{"$f":"ROW()","v":1110},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1092*$I$52","v":0},0,2.0109034215073081,2.0109034215073081,2.0109034215073081]
[{"$f":"ROW()","v":1111},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1093*$I$52","v":0},0,0.23208247826265671,0.23208247826265671,0.23208247826265671]
[{"$f":"ROW()","v":1112},null,null,"FRC",null,null,null,null,null,{"$f":"J1094*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"Land",null,null,null,null,null,{"$f":"J1095*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1114},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1096*$I$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1099:J1114)","v":0},0,4.9511568096878324,4.9511568096878307,4.9511568096878307]
[{"$f":"ROW()","v":1116},null,"2022 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1117},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,5.2828503191747665E-2,5.2828503191747665E-2]
[{"$f":"ROW()","v":1118},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1119},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1120},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,0.55269165837362477,0.55269165837362477]
[{"$f":"ROW()","v":1121},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1122},null,null,"Regulators",null,null,null,null,null,null,null,null,2.4029242725163869E-2,2.4029242725163869E-2]
[{"$f":"ROW()","v":1123},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,1.6772611965766373E-3,1.6772611965766371E-3]
[{"$f":"ROW()","v":1124},null,null,"Buildings",null,null,null,null,null,null,null,null,7.5543992237017913E-3,7.5543992237017913E-3]
[{"$f":"ROW()","v":1125},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,1.2379499125901221,1.2379499125901221]
[{"$f":"ROW()","v":1126},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,8.7520705688375708E-2,8.7520705688375722E-2]
[{"$f":"ROW()","v":1127},null,null,"Vehicle",null,null,null,null,null,null,null,null,0.18694456568627482,0.18694456568627482]
[{"$f":"ROW()","v":1128},null,null,"Information Technology",null,null,null,null,null,null,null,null,1.3615001855537587,1.3615001855537587]
[{"$f":"ROW()","v":1129},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0.14461495064222965,0.14461495064222965]
[{"$f":"ROW()","v":1130},null,null,"FRC",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1131},null,null,"Land",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1132},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1133},null,null,"Total",null,null,null,null,{"$f":"SUM(I1117:I1132)","v":0},0,0,0,3.6573113848715755,3.6573113848715755]
[{"$f":"ROW()","v":1134},null,"2022Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1135},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M1117*$I$52","v":6.1875725339043522E-2},6.1875725339043522E-2]
[{"$f":"ROW()","v":1136},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1137},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1138},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,0.64734367215705968,0.64734367215705968]
[{"$f":"ROW()","v":1139},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1140},null,null,"Regulators",null,null,null,null,null,null,null,null,2.8144405635927735E-2,2.8144405635927735E-2]
[{"$f":"ROW()","v":1141},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,1.964503002186578E-3,1.9645030021865776E-3]
[{"$f":"ROW()","v":1142},null,null,"Buildings",null,null,null,null,null,null,null,null,8.8481388497918569E-3,8.8481388497918569E-3]
[{"$f":"ROW()","v":1143},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,1.4499568253314596,1.4499568253314596]
[{"$f":"ROW()","v":1144},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.10250919143018876,0.10250919143018877]
[{"$f":"ROW()","v":1145},null,null,"Vehicle",null,null,null,null,null,null,null,null,0.21896002917299487,0.21896002917299487]
[{"$f":"ROW()","v":1146},null,null,"Information Technology",null,null,null,null,null,null,null,null,1.59466587998164,1.59466587998164]
[{"$f":"ROW()","v":1147},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0.16938119434085591,0.16938119434085591]
[{"$f":"ROW()","v":1148},null,null,"FRC",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1149},null,null,"Land",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1150},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1151},null,null,"Total",null,null,null,null,{"$f":"SUM(I1135:I1150)","v":0},0,0,0,4.2836495652411486,4.2836495652411486]
[{"$f":"ROW()","v":1152},null,"2023 Capex Depreciation",null,null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1153},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,3.280511211898178E-2]
[{"$f":"ROW()","v":1154},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1155},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1156},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0.56859934473437346]
[{"$f":"ROW()","v":1157},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1158},null,null,"Regulators",null,null,null,null,null,null,null,null,null,1.7496605419057617E-2]
[{"$f":"ROW()","v":1159},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,1.7149120176875679E-3]
[{"$f":"ROW()","v":1160},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.5768427633284961E-3]
[{"$f":"ROW()","v":1161},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,1.2758230965236854]
[{"$f":"ROW()","v":1162},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,8.7683784845911328E-2]
[{"$f":"ROW()","v":1163},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0.29691821771156868]
[{"$f":"ROW()","v":1164},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,1.0109250827187555]
[{"$f":"ROW()","v":1165},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1166},null,null,"FRC",null,null,null,null,null,null,null,null,null,0.14327468852169889]
[{"$f":"ROW()","v":1167},null,null,"Land",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1168},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1169},null,null,"Total",null,null,null,null,{"$f":"SUM(I1153:I1168)","v":0},0,0,0,0,3.4378176873750492]
[{"$f":"ROW()","v":1170},null,"2023 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1171},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N1153*$I$52","v":3.8423199306311703E-2}]
[{"$f":"ROW()","v":1172},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1173},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1174},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0.66597565248148216]
[{"$f":"ROW()","v":1175},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1176},null,null,"Regulators",null,null,null,null,null,null,null,null,null,2.0493012026968516E-2]
[{"$f":"ROW()","v":1177},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,2.0086017694258E-3]
[{"$f":"ROW()","v":1178},null,null,"Buildings",null,null,null,null,null,null,null,null,null,3.0181437184940473E-3]
[{"$f":"ROW()","v":1179},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,1.494316036461907]
[{"$f":"ROW()","v":1180},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0.10270019894602868]
[{"$f":"ROW()","v":1181},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0.34776737892034854]
[{"$f":"ROW()","v":1182},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,1.1840525280380605]
[{"$f":"ROW()","v":1183},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1184},null,null,"FRC",null,null,null,null,null,null,null,null,null,0.16781140368161118]
[{"$f":"ROW()","v":1185},null,null,"Land",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1186},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1187},null,null,"Total",null,null,null,null,{"$f":"SUM(I1171:I1186)","v":0},0,0,0,0,4.026566155350638,0,0,0,0,0]
[{"$f":"ROW()","v":1188}]
["ICB Tax Asset Account [$m nominal]"]
[{"$f":"ROW()","v":1190},null," ICB Account[ [per E&Y]"]
[{"$f":"ROW()","v":1191},null,null,"Estimated Asset Life",null,null,null,null,3.7234791824447036,{"$f":"-J1192/J1193*J$9","v":3.0152075934457803},2.0447511150112794,1.7132135775613802,2.5570776888600091,2.7206783457846022,{"$f":"-O1192/O1193*O$9","v":7.3664440748385562},24.715146498131869,23.715146498131869,22.715146498131958,21.715146498131958,{"$f":"-T1192/T1193*T$9","v":20.71514649813188},19.715146498131883,18.715146498131954,17.715146498131919,16.715146498131919,15.71514649813189,14.715146498131917,{"$f":"-AA1192/AA1193*AA$9","v":13.715146498131915},22.995552719172881]
[{"$f":"ROW()","v":1192},null,null,"Opening Value",null,null,null,null,22.027726373798462,{"$f":"I1195","v":16.111827480727214},10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,{"$f":"N1195","v":0.88209774578877764},{"$f":"O1195","v":0.76235235210531171},{"$f":"P1195","v":0.73150679947373276},{"$f":"Q1195","v":0.70066124684215381},{"$f":"R1195","v":0.66981569421057496},{"$f":"S1195","v":0.63897014157899612},{"$f":"T1195","v":0.60812458894741717},{"$f":"U1195","v":0.57727903631583821},{"$f":"V1195","v":0.54643348368425937},{"$f":"W1195","v":0.51558793105268041},{"$f":"X1195","v":0.48474237842110146},{"$f":"Y1195","v":0.45389682578952245},{"$f":"Z1195","v":0.4230512731579435},{"$f":"AA1195","v":0.39220572052636454},{"$f":"AB1195","v":0.37515000000004917},{"$f":"AC1195","v":0.37515000000004917},{"$f":"AD1195","v":0.37515000000004917},{"$f":"AE1195","v":0.37515000000004917},{"$f":"AF1195","v":0.37515000000004917},{"$f":"AG1195","v":0.37515000000004917},{"$f":"AH1195","v":0.37515000000004917},{"$f":"AI1195","v":0.37515000000004917},{"$f":"AJ1195","v":0.37515000000004917},{"$f":"AK1195","v":0.37515000000004917},{"$f":"AL1195","v":0.37515000000004917},{"$f":"AM1195","v":0.37515000000004917},{"$f":"AN1195","v":0.37515000000004917},{"$f":"AO1195","v":0.37515000000004917},{"$f":"AP1195","v":0.37515000000004917},{"$f":"AQ1195","v":0.37515000000004917},{"$f":"AR1195","v":0.37515000000004917},{"$f":"AS1195","v":0.37515000000004917},{"$f":"AT1195","v":0.37515000000004917},{"$f":"AU1195","v":0.37515000000004917},{"$f":"AV1195","v":0.37515000000004917},{"$f":"AW1195","v":0.37515000000004917},{"$f":"AX1195","v":0.37515000000004917},{"$f":"AY1195","v":0.37515000000004917},{"$f":"AZ1195","v":0.37515000000004917},{"$f":"BA1195","v":0.37515000000004917},{"$f":"BB1195","v":0.37515000000004917},{"$f":"BC1195","v":0.37515000000004917},{"$f":"BD1195","v":0.37515000000004917},{"$f":"BE1195","v":0.37515000000004917},{"$f":"BF1195","v":0.37515000000004917},{"$f":"BG1195","v":0.37515000000004917},{"$f":"BH1195","v":0.37515000000004917},{"$f":"BI1195","v":0.37515000000004917},{"$f":"BJ1195","v":0.37515000000004917},{"$f":"BK1195","v":0.37515000000004917}]
[{"$f":"ROW()","v":1193},null,null,"Depreciation",null,null,null,null,-5.9158988930712493,-5.3435217912523933,-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307,-0.1197453936834659,-3.0845552631578989E-2,-3.0845552631578989E-2,-3.0845552631578874E-2,-3.0845552631578874E-2,-3.0845552631578989E-2,-3.0845552631578989E-2,-3.0845552631578874E-2,-3.0845552631578933E-2,-3.0845552631578933E-2,-3.0845552631578989E-2,-3.0845552631578933E-2,-3.0845552631578933E-2,-1.7055720526315387E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1194},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Closing Value",null,null,null,null,16.111827480727214,{"$f":"SUM(J1192:J1194)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764,{"$f":"SUM(O1192:O1194)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612,{"$f":"SUM(T1192:T1194)","v":0.60812458894741717},0.57727903631583821,0.54643348368425937,0.51558793105268041,0.48474237842110146,0.45389682578952245,0.4230512731579435,0.39220572052636454,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917]
[{"$f":"ROW()","v":1196}]
["OPEX -- by category"]
[{"$f":"ROW()","v":1198},null,"OPEX - Actual/ Forecast",null,null,null,null,null,null,"Actual 5 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1199},null,null,"Network",null,null,null,null,29.322384879340678]
[{"$f":"ROW()","v":1200},null,null,"Marketing",null,null,null,null,0]
[{"$f":"ROW()","v":1201},null,null,"Corporate",null,null,null,null,20.002773476117266]
[{"$f":"ROW()","v":1202},null,null,"IT",null,null,null,null,7.3260839945059377]
[{"$f":"ROW()","v":1203},null,null,"Licence Fees",null,null,null,null,0]
[{"$f":"ROW()","v":1204},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":1205},null,null,"Regulatory Cost",null,null,null,null,0]
[{"$f":"ROW()","v":1206},null,null,"UAFG",null,null,null,null,5.7291746200000002]
[{"$f":"ROW()","v":1207},null,null,"Total",null,null,null,null,{"$f":"SUM(I1199:I1206)","v":62.380416969963882},null,null,null,null,null,0,0,0,0,0,{"$f":"SUM(T1199:T1206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Modelled OPEX (Real $)",null,null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$52&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,"Forecast 5 [m$ 31/12/2023]",null,{"$f":"A1","v":"$ real 2023"},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"AJ1","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1209},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O273","v":42.729286535839719},{"$f":"Active_Scenario!P273","v":44.225590647253028},{"$f":"Active_Scenario!Q273","v":45.142087692136812},{"$f":"Active_Scenario!R273","v":46.549157448787447},{"$f":"Active_Scenario!S273","v":46.893538432801229},{"$f":"Active_Scenario!T273","v":47.407777423304815},{"$f":"Active_Scenario!U273","v":47.194936350001711},{"$f":"Active_Scenario!V273","v":46.894613240173065},{"$f":"Active_Scenario!W273","v":46.555586018489116},{"$f":"Active_Scenario!X273","v":46.126116545710175},{"$f":"Active_Scenario!Y273","v":45.725728529664202},{"$f":"Active_Scenario!Z273","v":45.18865236003932},{"$f":"Active_Scenario!AA273","v":44.436246084191261},{"$f":"Active_Scenario!AB273","v":43.388622024029068},{"$f":"Active_Scenario!AC273","v":38.36743057671805},{"$f":"Active_Scenario!AD273","v":32.27814227069485},{"$f":"Active_Scenario!AE273","v":25.394298279151478},{"$f":"Active_Scenario!AF273","v":18.36028615173916},{"$f":"Active_Scenario!AG273","v":11.281332526639257},{"$f":"Active_Scenario!AH273","v":4.5044556475347228},{"$f":"Active_Scenario!AI273","v":-0.53743015307762576},{"$f":"Active_Scenario!AJ273","v":-5.2753670467033125},{"$f":"Active_Scenario!AK273","v":-9.8807622795056957},{"$f":"Active_Scenario!AL273","v":-14.173941676432431},{"$f":"Active_Scenario!AM273","v":-18.541025733700742},{"$f":"Active_Scenario!AN273","v":-19.863547426172801},{"$f":"Active_Scenario!AO273","v":-20.964238137910115},{"$f":"Active_Scenario!AP273","v":-21.767087620183055},{"$f":"Active_Scenario!AQ273","v":-22.757912685701733},{"$f":"Active_Scenario!AR273","v":-23.404384410500754},{"$f":"Active_Scenario!AS273","v":-23.489032346583457},{"$f":"Active_Scenario!AT273","v":-23.558326090767189},{"$f":"Active_Scenario!AU273","v":-23.571821379702719},{"$f":"Active_Scenario!AV273","v":-23.610785647228617},{"$f":"Active_Scenario!AW273","v":-26.149230209997746},{"$f":"Active_Scenario!AX273","v":-26.405270858349652},{"$f":"Active_Scenario!AY273","v":-26.47046502043198},{"$f":"Active_Scenario!AZ273","v":-26.767417680531537},{"$f":"Active_Scenario!BA273","v":-26.776407847555575},{"$f":"Active_Scenario!BB273","v":-26.902436926250139},{"$f":"Active_Scenario!BC273","v":-27.11363580565736},{"$f":"Active_Scenario!BD273","v":-29.069117445972807},{"$f":"Active_Scenario!BE273","v":-29.532466205810536},{"$f":"Active_Scenario!BF273","v":-29.533782362509307},{"$f":"Active_Scenario!BG273","v":-29.535093254581263},{"$f":"Active_Scenario!BH273","v":-29.536398903084951},{"$f":"Active_Scenario!BI273","v":-29.537699328994613},{"$f":"Active_Scenario!BJ273","v":-29.538994553200631},{"$f":"Active_Scenario!BK273","v":-29.540284596509828},{"$f":"Active_Scenario!BL273","v":-29.541569479645794}]
[{"$f":"ROW()","v":1210},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O274","v":0},{"$f":"Active_Scenario!P274","v":0},{"$f":"Active_Scenario!Q274","v":0},{"$f":"Active_Scenario!R274","v":0},{"$f":"Active_Scenario!S274","v":0},{"$f":"Active_Scenario!T274","v":0},{"$f":"Active_Scenario!U274","v":0},{"$f":"Active_Scenario!V274","v":0},{"$f":"Active_Scenario!W274","v":0},{"$f":"Active_Scenario!X274","v":0},{"$f":"Active_Scenario!Y274","v":0},{"$f":"Active_Scenario!Z274","v":0},{"$f":"Active_Scenario!AA274","v":0},{"$f":"Active_Scenario!AB274","v":0},{"$f":"Active_Scenario!AC274","v":0},{"$f":"Active_Scenario!AD274","v":0},{"$f":"Active_Scenario!AE274","v":0},{"$f":"Active_Scenario!AF274","v":0},{"$f":"Active_Scenario!AG274","v":0},{"$f":"Active_Scenario!AH274","v":0},{"$f":"Active_Scenario!AI274","v":0},{"$f":"Active_Scenario!AJ274","v":0},{"$f":"Active_Scenario!AK274","v":0},{"$f":"Active_Scenario!AL274","v":0},{"$f":"Active_Scenario!AM274","v":0},{"$f":"Active_Scenario!AN274","v":0},{"$f":"Active_Scenario!AO274","v":0},{"$f":"Active_Scenario!AP274","v":0},{"$f":"Active_Scenario!AQ274","v":0},{"$f":"Active_Scenario!AR274","v":0},{"$f":"Active_Scenario!AS274","v":0},{"$f":"Active_Scenario!AT274","v":0},{"$f":"Active_Scenario!AU274","v":0},{"$f":"Active_Scenario!AV274","v":0},{"$f":"Active_Scenario!AW274","v":0},{"$f":"Active_Scenario!AX274","v":0},{"$f":"Active_Scenario!AY274","v":0},{"$f":"Active_Scenario!AZ274","v":0},{"$f":"Active_Scenario!BA274","v":0},{"$f":"Active_Scenario!BB274","v":0},{"$f":"Active_Scenario!BC274","v":0},{"$f":"Active_Scenario!BD274","v":0},{"$f":"Active_Scenario!BE274","v":0},{"$f":"Active_Scenario!BF274","v":0},{"$f":"Active_Scenario!BG274","v":0},{"$f":"Active_Scenario!BH274","v":0},{"$f":"Active_Scenario!BI274","v":0},{"$f":"Active_Scenario!BJ274","v":0},{"$f":"Active_Scenario!BK274","v":0},{"$f":"Active_Scenario!BL274","v":0}]
[{"$f":"ROW()","v":1211},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O275","v":21.534344322138885},{"$f":"Active_Scenario!P275","v":21.930202763512167},{"$f":"Active_Scenario!Q275","v":22.879627228778936},{"$f":"Active_Scenario!R275","v":25.085644008893706},{"$f":"Active_Scenario!S275","v":23.950412064530767},{"$f":"Active_Scenario!T275","v":23.07604607757089},{"$f":"Active_Scenario!U275","v":23.07604607757089},{"$f":"Active_Scenario!V275","v":23.07604607757089},{"$f":"Active_Scenario!W275","v":23.07604607757089},{"$f":"Active_Scenario!X275","v":23.07604607757089},{"$f":"Active_Scenario!Y275","v":23.07604607757089},{"$f":"Active_Scenario!Z275","v":23.07604607757089},{"$f":"Active_Scenario!AA275","v":23.07604607757089},{"$f":"Active_Scenario!AB275","v":23.07604607757089},{"$f":"Active_Scenario!AC275","v":23.07604607757089},{"$f":"Active_Scenario!AD275","v":23.07604607757089},{"$f":"Active_Scenario!AE275","v":23.07604607757089},{"$f":"Active_Scenario!AF275","v":23.07604607757089},{"$f":"Active_Scenario!AG275","v":23.07604607757089},{"$f":"Active_Scenario!AH275","v":23.07604607757089},{"$f":"Active_Scenario!AI275","v":23.07604607757089},{"$f":"Active_Scenario!AJ275","v":23.07604607757089},{"$f":"Active_Scenario!AK275","v":23.07604607757089},{"$f":"Active_Scenario!AL275","v":23.07604607757089},{"$f":"Active_Scenario!AM275","v":23.07604607757089},{"$f":"Active_Scenario!AN275","v":23.07604607757089},{"$f":"Active_Scenario!AO275","v":23.07604607757089},{"$f":"Active_Scenario!AP275","v":23.07604607757089},{"$f":"Active_Scenario!AQ275","v":23.07604607757089},{"$f":"Active_Scenario!AR275","v":23.07604607757089},{"$f":"Active_Scenario!AS275","v":23.07604607757089},{"$f":"Active_Scenario!AT275","v":23.07604607757089},{"$f":"Active_Scenario!AU275","v":23.07604607757089},{"$f":"Active_Scenario!AV275","v":23.07604607757089},{"$f":"Active_Scenario!AW275","v":23.07604607757089},{"$f":"Active_Scenario!AX275","v":23.07604607757089},{"$f":"Active_Scenario!AY275","v":23.07604607757089},{"$f":"Active_Scenario!AZ275","v":23.07604607757089},{"$f":"Active_Scenario!BA275","v":23.07604607757089},{"$f":"Active_Scenario!BB275","v":23.07604607757089},{"$f":"Active_Scenario!BC275","v":23.07604607757089},{"$f":"Active_Scenario!BD275","v":23.07604607757089},{"$f":"Active_Scenario!BE275","v":23.07604607757089},{"$f":"Active_Scenario!BF275","v":23.07604607757089},{"$f":"Active_Scenario!BG275","v":23.07604607757089},{"$f":"Active_Scenario!BH275","v":23.07604607757089},{"$f":"Active_Scenario!BI275","v":23.07604607757089},{"$f":"Active_Scenario!BJ275","v":23.07604607757089},{"$f":"Active_Scenario!BK275","v":23.07604607757089},{"$f":"Active_Scenario!BL275","v":23.07604607757089}]
[{"$f":"ROW()","v":1212},null,null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O276","v":7.3904136584453584},{"$f":"Active_Scenario!P276","v":8.589385252286025},{"$f":"Active_Scenario!Q276","v":8.9582385435275977},{"$f":"Active_Scenario!R276","v":11.419050541101422},{"$f":"Active_Scenario!S276","v":11.478106989577903},{"$f":"Active_Scenario!T276","v":9.5670389969876606},{"$f":"Active_Scenario!U276","v":9.5670389969876606},{"$f":"Active_Scenario!V276","v":9.5670389969876606},{"$f":"Active_Scenario!W276","v":9.5670389969876606},{"$f":"Active_Scenario!X276","v":9.5670389969876606},{"$f":"Active_Scenario!Y276","v":9.5670389969876606},{"$f":"Active_Scenario!Z276","v":9.5670389969876606},{"$f":"Active_Scenario!AA276","v":9.5670389969876606},{"$f":"Active_Scenario!AB276","v":9.5670389969876606},{"$f":"Active_Scenario!AC276","v":9.5670389969876606},{"$f":"Active_Scenario!AD276","v":9.5670389969876606},{"$f":"Active_Scenario!AE276","v":9.5670389969876606},{"$f":"Active_Scenario!AF276","v":9.5670389969876606},{"$f":"Active_Scenario!AG276","v":9.5670389969876606},{"$f":"Active_Scenario!AH276","v":9.5670389969876606},{"$f":"Active_Scenario!AI276","v":9.5670389969876606},{"$f":"Active_Scenario!AJ276","v":9.5670389969876606},{"$f":"Active_Scenario!AK276","v":9.5670389969876606},{"$f":"Active_Scenario!AL276","v":9.5670389969876606},{"$f":"Active_Scenario!AM276","v":9.5670389969876606},{"$f":"Active_Scenario!AN276","v":9.5670389969876606},{"$f":"Active_Scenario!AO276","v":9.5670389969876606},{"$f":"Active_Scenario!AP276","v":9.5670389969876606},{"$f":"Active_Scenario!AQ276","v":9.5670389969876606},{"$f":"Active_Scenario!AR276","v":9.5670389969876606},{"$f":"Active_Scenario!AS276","v":9.5670389969876606},{"$f":"Active_Scenario!AT276","v":9.5670389969876606},{"$f":"Active_Scenario!AU276","v":9.5670389969876606},{"$f":"Active_Scenario!AV276","v":9.5670389969876606},{"$f":"Active_Scenario!AW276","v":9.5670389969876606},{"$f":"Active_Scenario!AX276","v":9.5670389969876606},{"$f":"Active_Scenario!AY276","v":9.5670389969876606},{"$f":"Active_Scenario!AZ276","v":9.5670389969876606},{"$f":"Active_Scenario!BA276","v":9.5670389969876606},{"$f":"Active_Scenario!BB276","v":9.5670389969876606},{"$f":"Active_Scenario!BC276","v":9.5670389969876606},{"$f":"Active_Scenario!BD276","v":9.5670389969876606},{"$f":"Active_Scenario!BE276","v":9.5670389969876606},{"$f":"Active_Scenario!BF276","v":9.5670389969876606},{"$f":"Active_Scenario!BG276","v":9.5670389969876606},{"$f":"Active_Scenario!BH276","v":9.5670389969876606},{"$f":"Active_Scenario!BI276","v":9.5670389969876606},{"$f":"Active_Scenario!BJ276","v":9.5670389969876606},{"$f":"Active_Scenario!BK276","v":9.5670389969876606},{"$f":"Active_Scenario!BL276","v":9.5670389969876606}]
[{"$f":"ROW()","v":1213},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O277","v":0},{"$f":"Active_Scenario!P277","v":0},{"$f":"Active_Scenario!Q277","v":0},{"$f":"Active_Scenario!R277","v":0},{"$f":"Active_Scenario!S277","v":0},{"$f":"Active_Scenario!T277","v":0},{"$f":"Active_Scenario!U277","v":0},{"$f":"Active_Scenario!V277","v":0},{"$f":"Active_Scenario!W277","v":0},{"$f":"Active_Scenario!X277","v":0},{"$f":"Active_Scenario!Y277","v":0},{"$f":"Active_Scenario!Z277","v":0},{"$f":"Active_Scenario!AA277","v":0},{"$f":"Active_Scenario!AB277","v":0},{"$f":"Active_Scenario!AC277","v":0},{"$f":"Active_Scenario!AD277","v":0},{"$f":"Active_Scenario!AE277","v":0},{"$f":"Active_Scenario!AF277","v":0},{"$f":"Active_Scenario!AG277","v":0},{"$f":"Active_Scenario!AH277","v":0},{"$f":"Active_Scenario!AI277","v":0},{"$f":"Active_Scenario!AJ277","v":0},{"$f":"Active_Scenario!AK277","v":0},{"$f":"Active_Scenario!AL277","v":0},{"$f":"Active_Scenario!AM277","v":0},{"$f":"Active_Scenario!AN277","v":0},{"$f":"Active_Scenario!AO277","v":0},{"$f":"Active_Scenario!AP277","v":0},{"$f":"Active_Scenario!AQ277","v":0},{"$f":"Active_Scenario!AR277","v":0},{"$f":"Active_Scenario!AS277","v":0},{"$f":"Active_Scenario!AT277","v":0},{"$f":"Active_Scenario!AU277","v":0},{"$f":"Active_Scenario!AV277","v":0},{"$f":"Active_Scenario!AW277","v":0},{"$f":"Active_Scenario!AX277","v":0},{"$f":"Active_Scenario!AY277","v":0},{"$f":"Active_Scenario!AZ277","v":0},{"$f":"Active_Scenario!BA277","v":0},{"$f":"Active_Scenario!BB277","v":0},{"$f":"Active_Scenario!BC277","v":0},{"$f":"Active_Scenario!BD277","v":0},{"$f":"Active_Scenario!BE277","v":0},{"$f":"Active_Scenario!BF277","v":0},{"$f":"Active_Scenario!BG277","v":0},{"$f":"Active_Scenario!BH277","v":0},{"$f":"Active_Scenario!BI277","v":0},{"$f":"Active_Scenario!BJ277","v":0},{"$f":"Active_Scenario!BK277","v":0},{"$f":"Active_Scenario!BL277","v":0}]
[{"$f":"ROW()","v":1214},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O278","v":0},{"$f":"Active_Scenario!P278","v":0},{"$f":"Active_Scenario!Q278","v":0},{"$f":"Active_Scenario!R278","v":0},{"$f":"Active_Scenario!S278","v":0},{"$f":"Active_Scenario!T278","v":0},{"$f":"Active_Scenario!U278","v":0},{"$f":"Active_Scenario!V278","v":0},{"$f":"Active_Scenario!W278","v":0},{"$f":"Active_Scenario!X278","v":0},{"$f":"Active_Scenario!Y278","v":0},{"$f":"Active_Scenario!Z278","v":0},{"$f":"Active_Scenario!AA278","v":0},{"$f":"Active_Scenario!AB278","v":0},{"$f":"Active_Scenario!AC278","v":0},{"$f":"Active_Scenario!AD278","v":0},{"$f":"Active_Scenario!AE278","v":0},{"$f":"Active_Scenario!AF278","v":0},{"$f":"Active_Scenario!AG278","v":0},{"$f":"Active_Scenario!AH278","v":0},{"$f":"Active_Scenario!AI278","v":0},{"$f":"Active_Scenario!AJ278","v":0},{"$f":"Active_Scenario!AK278","v":0},{"$f":"Active_Scenario!AL278","v":0},{"$f":"Active_Scenario!AM278","v":0},{"$f":"Active_Scenario!AN278","v":0},{"$f":"Active_Scenario!AO278","v":0},{"$f":"Active_Scenario!AP278","v":0},{"$f":"Active_Scenario!AQ278","v":0},{"$f":"Active_Scenario!AR278","v":0},{"$f":"Active_Scenario!AS278","v":0},{"$f":"Active_Scenario!AT278","v":0},{"$f":"Active_Scenario!AU278","v":0},{"$f":"Active_Scenario!AV278","v":0},{"$f":"Active_Scenario!AW278","v":0},{"$f":"Active_Scenario!AX278","v":0},{"$f":"Active_Scenario!AY278","v":0},{"$f":"Active_Scenario!AZ278","v":0},{"$f":"Active_Scenario!BA278","v":0},{"$f":"Active_Scenario!BB278","v":0},{"$f":"Active_Scenario!BC278","v":0},{"$f":"Active_Scenario!BD278","v":0},{"$f":"Active_Scenario!BE278","v":0},{"$f":"Active_Scenario!BF278","v":0},{"$f":"Active_Scenario!BG278","v":0},{"$f":"Active_Scenario!BH278","v":0},{"$f":"Active_Scenario!BI278","v":0},{"$f":"Active_Scenario!BJ278","v":0},{"$f":"Active_Scenario!BK278","v":0},{"$f":"Active_Scenario!BL278","v":0}]
[{"$f":"ROW()","v":1215},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O279","v":0},{"$f":"Active_Scenario!P279","v":0},{"$f":"Active_Scenario!Q279","v":0},{"$f":"Active_Scenario!R279","v":0},{"$f":"Active_Scenario!S279","v":0},{"$f":"Active_Scenario!T279","v":0},{"$f":"Active_Scenario!U279","v":0},{"$f":"Active_Scenario!V279","v":0},{"$f":"Active_Scenario!W279","v":0},{"$f":"Active_Scenario!X279","v":0},{"$f":"Active_Scenario!Y279","v":0},{"$f":"Active_Scenario!Z279","v":0},{"$f":"Active_Scenario!AA279","v":0},{"$f":"Active_Scenario!AB279","v":0},{"$f":"Active_Scenario!AC279","v":0},{"$f":"Active_Scenario!AD279","v":0},{"$f":"Active_Scenario!AE279","v":0},{"$f":"Active_Scenario!AF279","v":0},{"$f":"Active_Scenario!AG279","v":0},{"$f":"Active_Scenario!AH279","v":0},{"$f":"Active_Scenario!AI279","v":0},{"$f":"Active_Scenario!AJ279","v":0},{"$f":"Active_Scenario!AK279","v":0},{"$f":"Active_Scenario!AL279","v":0},{"$f":"Active_Scenario!AM279","v":0},{"$f":"Active_Scenario!AN279","v":0},{"$f":"Active_Scenario!AO279","v":0},{"$f":"Active_Scenario!AP279","v":0},{"$f":"Active_Scenario!AQ279","v":0},{"$f":"Active_Scenario!AR279","v":0},{"$f":"Active_Scenario!AS279","v":0},{"$f":"Active_Scenario!AT279","v":0},{"$f":"Active_Scenario!AU279","v":0},{"$f":"Active_Scenario!AV279","v":0},{"$f":"Active_Scenario!AW279","v":0},{"$f":"Active_Scenario!AX279","v":0},{"$f":"Active_Scenario!AY279","v":0},{"$f":"Active_Scenario!AZ279","v":0},{"$f":"Active_Scenario!BA279","v":0},{"$f":"Active_Scenario!BB279","v":0},{"$f":"Active_Scenario!BC279","v":0},{"$f":"Active_Scenario!BD279","v":0},{"$f":"Active_Scenario!BE279","v":0},{"$f":"Active_Scenario!BF279","v":0},{"$f":"Active_Scenario!BG279","v":0},{"$f":"Active_Scenario!BH279","v":0},{"$f":"Active_Scenario!BI279","v":0},{"$f":"Active_Scenario!BJ279","v":0},{"$f":"Active_Scenario!BK279","v":0},{"$f":"Active_Scenario!BL279","v":0}]
[{"$f":"ROW()","v":1216},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1239","v":5.9567603601613595},5.859600058704558,5.8826473481930979,5.9104431959406574,5.9465530801283721,5.6907227483684339,5.4668776505481924,5.3395826482206292,5.213850984574071,5.0739688195008741,4.9741173552737168,4.8162729739413477,4.6201613672288602,4.3764100033091307,4.0395305123016945,3.6701546980196254,3.2989841521466143,2.9071671417535612,2.524353596011931,2.1653334725902762,1.8864679396909518,1.628217610325071,1.3831678826897165,1.1697499860170941,0.97789163746628938,0.81492161206194136,0.67753405651621368,0.56974624294217791,0.52650130344729185,0.49024272560715776,0.47177668911977955,0.46005041563638766,{"$f":"AU1239","v":0.45063090635817804},0.43474927681796238,0.37033797376890265,0.34846973705336559,0.33498421371394166,0.32108603507963795,0.31388546437075165,0.29299786575150949,0.26154031062338784,0.22341847286541722,0.17430779719927217,0.18422848945173731,0.17885795088394765,0.17353847651723742,0.16826950991718778,0.1630505052912552,0.15788092711176308,0.15276024975787819]
[{"$f":"ROW()","v":1217},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1209:O1216)<0,0,SUM(O1209:O1216))","v":77.610804876585306},80.604778721755778,82.862600812636444,88.964295194723235,88.268610567038266,85.741585246231793,85.304899075108466,84.877280962952241,84.41252207762173,83.843170439769608,83.342930959496471,82.648010408539221,81.69949252597867,80.40811710189675,75.050046163578301,68.591382043273029,61.336367505856643,53.910538368051277,46.448771197209737,39.312874194683552,33.992122861171879,28.99593563818031,24.145490677742568,19.638893384143216,15.079950978324097,13.594459260447691,12.356380993164649,11.445743697317674,10.41167369230411,9.7289433896649555,9.6258294170948737,9.5448093994277503,{"$f":"IF(SUM(AU1209:AU1216)<0,0,SUM(AU1209:AU1216))","v":9.5218946012140098},9.4670487041478957,6.8641928383297071,6.5862839532622637,6.5076042678405122,6.1967534291066517,6.1805626913737273,6.0336460140599204,5.7909895795245783,3.7973861014511603,3.2849266659472867,3.2935312015009814,3.2868497708612359,3.280224647990837,3.2736552554811253,3.2671410266491749,3.2606814051604855,3.2542758446706346]
[{"$f":"ROW()","v":1218},null,"UAFG allocation to tariff classes/rate",null,null,null,null,null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)"]
[{"$f":"ROW()","v":1219},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,9.99000999000999E-4,9.9900099900099922E-4,9.99000999000999E-4,9.9900099900099878E-4,9.9900099900099922E-4,9.9900099900100008E-4,9.9900099900100008E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.990009990010029E-4,9.990009990010029E-4,9.990009990010029E-4,9.990009990010029E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100507E-4,9.9900099900100507E-4,9.9900099900100507E-4,9.9900099900100507E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100811E-4,9.9900099900100811E-4,9.9900099900100811E-4,9.9900099900100811E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900101006E-4]
[{"$f":"ROW()","v":1220},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,9.9900099900099878E-4,9.99000999000999E-4,9.99000999000999E-4,9.99000999000999E-4,9.99000999000999E-4,9.9900099900100008E-4,9.9900099900100008E-4,9.9900099900100008E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100095E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.9900099900100204E-4,9.990009990010029E-4,9.990009990010029E-4,9.990009990010029E-4,9.990009990010029E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100399E-4,9.9900099900100507E-4,9.9900099900100507E-4,9.9900099900100507E-4,9.9900099900100507E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100594E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100702E-4,9.9900099900100811E-4,9.9900099900100811E-4,9.9900099900100811E-4,9.9900099900100811E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900100897E-4,9.9900099900100897E-4]
[{"$f":"ROW()","v":1221},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,3.6803125348250643E-2,3.6803125348250643E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250601E-2]
[{"$f":"ROW()","v":1222},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,3.6803125348250629E-2,3.6803125348250636E-2,3.6803125348250629E-2,3.6803125348250629E-2,3.6803125348250629E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250698E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250802E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348250899E-2,3.6803125348251003E-2,3.6803125348251003E-2,3.6803125348251003E-2]
[{"$f":"ROW()","v":1223},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,3.6803125348250643E-2,3.6803125348250629E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250601E-2,3.6803125348250601E-2,3.6803125348250497E-2,3.6803125348250497E-2,3.6803125348250497E-2,3.6803125348250497E-2,3.6803125348250497E-2,3.6803125348250497E-2,3.6803125348250497E-2,3.68031253482504E-2,3.68031253482504E-2,3.68031253482504E-2,3.68031253482504E-2,3.68031253482504E-2,3.68031253482504E-2,3.68031253482504E-2,3.68031253482504E-2,3.6803125348250303E-2,3.6803125348250303E-2,3.6803125348250303E-2,3.6803125348250303E-2,3.6803125348250303E-2,3.6803125348250303E-2,3.6803125348250303E-2,3.6803125348250199E-2,3.6803125348250199E-2,3.6803125348250199E-2,3.6803125348250199E-2,3.6803125348250199E-2,3.6803125348250199E-2,3.6803125348250199E-2,3.6803125348250101E-2,3.6803125348250101E-2,3.6803125348250101E-2,3.6803125348250101E-2,3.6803125348250101E-2,3.6803125348250101E-2,3.6803125348250101E-2,3.6803125348249997E-2,3.6803125348249997E-2,3.6803125348249997E-2,3.6803125348249997E-2,3.6803125348249997E-2,3.6803125348249997E-2,3.6803125348249997E-2]
[{"$f":"ROW()","v":1224},null,null,"Total"]
[{"$f":"ROW()","v":1225},null,"UAFG Volume - confidential",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ"]
[{"$f":"ROW()","v":1226},null,null,"Tariff class A1","TJ",null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O29/(1-O1219)*O1219","v":13.178431318346288},{"$f":"Load_Demand!P29/(1-P1219)*P1219","v":13.3786592010572},{"$f":"Load_Demand!Q29/(1-Q1219)*Q1219","v":13.876850648176418},{"$f":"Load_Demand!R29/(1-R1219)*R1219","v":13.854511342004715},{"$f":"Load_Demand!S29/(1-S1219)*S1219","v":13.821128324177957},{"$f":"Load_Demand!T29/(1-T1219)*T1219","v":12.862024577992125},{"$f":"Load_Demand!U29/(1-U1219)*U1219","v":12.591411435557898},{"$f":"Load_Demand!V29/(1-V1219)*V1219","v":12.515320131752889},{"$f":"Load_Demand!W29/(1-W1219)*W1219","v":12.386214903203328},{"$f":"Load_Demand!X29/(1-X1219)*X1219","v":12.251877910676129},{"$f":"Load_Demand!Y29/(1-Y1219)*Y1219","v":12.261719612208264},{"$f":"Load_Demand!Z29/(1-Z1219)*Z1219","v":12.060450419819228},{"$f":"Load_Demand!AA29/(1-AA1219)*AA1219","v":11.733753960551413},{"$f":"Load_Demand!AB29/(1-AB1219)*AB1219","v":11.254304179613069},{"$f":"Load_Demand!AC29/(1-AC1219)*AC1219","v":10.493731321788772},{"$f":"Load_Demand!AD29/(1-AD1219)*AD1219","v":9.6339958302353281},{"$f":"Load_Demand!AE29/(1-AE1219)*AE1219","v":8.7142276159992598},{"$f":"Load_Demand!AF29/(1-AF1219)*AF1219","v":7.706043523995584},{"$f":"Load_Demand!AG29/(1-AG1219)*AG1219","v":6.6860651834737501},{"$f":"Load_Demand!AH29/(1-AH1219)*AH1219","v":5.7018982580823012},{"$f":"Load_Demand!AI29/(1-AI1219)*AI1219","v":4.9503666182241828},{"$f":"Load_Demand!AJ29/(1-AJ1219)*AJ1219","v":4.2297669323683147},{"$f":"Load_Demand!AK29/(1-AK1219)*AK1219","v":3.5370649170525996},{"$f":"Load_Demand!AL29/(1-AL1219)*AL1219","v":2.9160005242489762},{"$f":"Load_Demand!AM29/(1-AM1219)*AM1219","v":2.3108060933302439},{"$f":"Load_Demand!AN29/(1-AN1219)*AN1219","v":1.7628386604607598},{"$f":"Load_Demand!AO29/(1-AO1219)*AO1219","v":1.2900087834455094},{"$f":"Load_Demand!AP29/(1-AP1219)*AP1219","v":0.9320237925557171},{"$f":"Load_Demand!AQ29/(1-AQ1219)*AQ1219","v":0.83898842769314574},{"$f":"Load_Demand!AR29/(1-AR1219)*AR1219","v":0.78010759736895796},{"$f":"Load_Demand!AS29/(1-AS1219)*AS1219","v":0.78322825634547433},{"$f":"Load_Demand!AT29/(1-AT1219)*AT1219","v":0.79259368168779465},{"$f":"Load_Demand!AU29/(1-AU1219)*AU1219","v":0.80245716357491947},{"$f":"Load_Demand!AV29/(1-AV1219)*AV1219","v":0.79323015380168838},{"$f":"Load_Demand!AW29/(1-AW1219)*AW1219","v":0.57092302953122509},{"$f":"Load_Demand!AX29/(1-AX1219)*AX1219","v":0.5474420464755404},{"$f":"Load_Demand!AY29/(1-AY1219)*AY1219","v":0.54859818265495919},{"$f":"Load_Demand!AZ29/(1-AZ1219)*AZ1219","v":0.52568138337681392},{"$f":"Load_Demand!BA29/(1-BA1219)*BA1219","v":0.53157922092285403},{"$f":"Load_Demand!BB29/(1-BB1219)*BB1219","v":0.47482820084291394},{"$f":"Load_Demand!BC29/(1-BC1219)*BC1219","v":0.37235956571974138},{"$f":"Load_Demand!BD29/(1-BD1219)*BD1219","v":0.22853135553938234},{"$f":"Load_Demand!BE29/(1-BE1219)*BE1219","v":0},{"$f":"Load_Demand!BF29/(1-BF1219)*BF1219","v":0},{"$f":"Load_Demand!BG29/(1-BG1219)*BG1219","v":0},{"$f":"Load_Demand!BH29/(1-BH1219)*BH1219","v":0},{"$f":"Load_Demand!BI29/(1-BI1219)*BI1219","v":0},{"$f":"Load_Demand!BJ29/(1-BJ1219)*BJ1219","v":0},{"$f":"Load_Demand!BK29/(1-BK1219)*BK1219","v":0},{"$f":"Load_Demand!BL29/(1-BL1219)*BL1219","v":0}]
[{"$f":"ROW()","v":1227},null,null,"Tariff class A2","TJ",null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O30/(1-O1220)*O1220","v":1.8998482982059544},{"$f":"Load_Demand!P30/(1-P1220)*P1220","v":1.8864181893921854},{"$f":"Load_Demand!Q30/(1-Q1220)*Q1220","v":1.8822504619589344},{"$f":"Load_Demand!R30/(1-R1220)*R1220","v":1.8773506598765708},{"$f":"Load_Demand!S30/(1-S1220)*S1220","v":1.8725233433756232},{"$f":"Load_Demand!T30/(1-T1220)*T1220","v":1.7424003943968933},{"$f":"Load_Demand!U30/(1-U1220)*U1220","v":1.6793896263700203},{"$f":"Load_Demand!V30/(1-V1220)*V1220","v":1.6460105038315869},{"$f":"Load_Demand!W30/(1-W1220)*W1220","v":1.6057242647700321},{"$f":"Load_Demand!X30/(1-X1220)*X1220","v":1.5661050826047396},{"$f":"Load_Demand!Y30/(1-Y1220)*Y1220","v":1.5470194859383919},{"$f":"Load_Demand!Z30/(1-Z1220)*Z1220","v":1.5004005576559634},{"$f":"Load_Demand!AA30/(1-AA1220)*AA1220","v":1.4389741952490087},{"$f":"Load_Demand!AB30/(1-AB1220)*AB1220","v":1.3600869548167414},{"$f":"Load_Demand!AC30/(1-AC1220)*AC1220","v":1.2494256410607214},{"$f":"Load_Demand!AD30/(1-AD1220)*AD1220","v":1.1303994278005463},{"$f":"Load_Demand!AE30/(1-AE1220)*AE1220","v":1.0078290730064607},{"$f":"Load_Demand!AF30/(1-AF1220)*AF1220","v":0.87810702028870757},{"$f":"Load_Demand!AG30/(1-AG1220)*AG1220","v":0.75046983088860908},{"$f":"Load_Demand!AH30/(1-AH1220)*AH1220","v":0.63026527917229125},{"$f":"Load_Demand!AI30/(1-AI1220)*AI1220","v":0.53880685073031853},{"$f":"Load_Demand!AJ30/(1-AJ1220)*AJ1220","v":0.45310130769556356},{"$f":"Load_Demand!AK30/(1-AK1220)*AK1220","v":0.3728313259173332},{"$f":"Load_Demand!AL30/(1-AL1220)*AL1220","v":0.30260190310740642},{"$f":"Load_Demand!AM30/(1-AM1220)*AM1220","v":0.2363327757255077},{"$f":"Load_Demand!AN30/(1-AN1220)*AN1220","v":0.17779923766547673},{"$f":"Load_Demand!AO30/(1-AO1220)*AO1220","v":0.12828680081813476},{"$f":"Load_Demand!AP30/(1-AP1220)*AP1220","v":9.1318449817826927E-2},{"$f":"Load_Demand!AQ30/(1-AQ1220)*AQ1220","v":8.0942173690500496E-2},{"$f":"Load_Demand!AR30/(1-AR1220)*AR1220","v":7.4101829199171659E-2},{"$f":"Load_Demand!AS30/(1-AS1220)*AS1220","v":7.3297124275604447E-2},{"$f":"Load_Demand!AT30/(1-AT1220)*AT1220","v":7.3132661597691634E-2},{"$f":"Load_Demand!AU30/(1-AU1220)*AU1220","v":7.3017301902865456E-2},{"$f":"Load_Demand!AV30/(1-AV1220)*AV1220","v":7.1129941801980054E-2},{"$f":"Load_Demand!AW30/(1-AW1220)*AW1220","v":5.0406571528413359E-2},{"$f":"Load_Demand!AX30/(1-AX1220)*AX1220","v":4.7591624114524139E-2},{"$f":"Load_Demand!AY30/(1-AY1220)*AY1220","v":4.6987876912784277E-2},{"$f":"Load_Demand!AZ30/(1-AZ1220)*AZ1220","v":4.4393084128912415E-2},{"$f":"Load_Demand!BA30/(1-BA1220)*BA1220","v":4.4265921025123049E-2},{"$f":"Load_Demand!BB30/(1-BB1220)*BB1220","v":3.896492446093431E-2},{"$f":"Load_Demand!BC30/(1-BC1220)*BC1220","v":3.0088980843725178E-2},{"$f":"Load_Demand!BD30/(1-BD1220)*BD1220","v":1.8183701568790692E-2},{"$f":"Load_Demand!BE30/(1-BE1220)*BE1220","v":0},{"$f":"Load_Demand!BF30/(1-BF1220)*BF1220","v":0},{"$f":"Load_Demand!BG30/(1-BG1220)*BG1220","v":0},{"$f":"Load_Demand!BH30/(1-BH1220)*BH1220","v":0},{"$f":"Load_Demand!BI30/(1-BI1220)*BI1220","v":0},{"$f":"Load_Demand!BJ30/(1-BJ1220)*BJ1220","v":0},{"$f":"Load_Demand!BK30/(1-BK1220)*BK1220","v":0},{"$f":"Load_Demand!BL30/(1-BL1220)*BL1220","v":0}]
[{"$f":"ROW()","v":1228},null,null,"Tariff class B1","TJ",null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O31/(1-O1221)*O1221","v":82.301472152389309},{"$f":"Load_Demand!P31/(1-P1221)*P1221","v":81.889092040488265},{"$f":"Load_Demand!Q31/(1-Q1221)*Q1221","v":81.4787794499873},{"$f":"Load_Demand!R31/(1-R1221)*R1221","v":81.070524015098542},{"$f":"Load_Demand!S31/(1-S1221)*S1221","v":80.664315422004492},{"$f":"Load_Demand!T31/(1-T1221)*T1221","v":76.51586621635181},{"$f":"Load_Demand!U31/(1-U1221)*U1221","v":73.421032739296166},{"$f":"Load_Demand!V31/(1-V1221)*V1221","v":71.250623814000747},{"$f":"Load_Demand!W31/(1-W1221)*W1221","v":68.877960241610467},{"$f":"Load_Demand!X31/(1-X1221)*X1221","v":66.474745419891164},{"$f":"Load_Demand!Y31/(1-Y1221)*Y1221","v":64.774175516338516},{"$f":"Load_Demand!Z31/(1-Z1221)*Z1221","v":62.147281337614665},{"$f":"Load_Demand!AA31/(1-AA1221)*AA1221","v":58.985889228475536},{"$f":"Load_Demand!AB31/(1-AB1221)*AB1221","v":55.195278134824925},{"$f":"Load_Demand!AC31/(1-AC1221)*AC1221","v":50.193552102069305},{"$f":"Load_Demand!AD31/(1-AD1221)*AD1221","v":44.886742868786257},{"$f":"Load_Demand!AE31/(1-AE1221)*AE1221","v":39.516946380527273},{"$f":"Load_Demand!AF31/(1-AF1221)*AF1221","v":34.016493057425485},{"$f":"Load_Demand!AG31/(1-AG1221)*AG1221","v":28.721173912360641},{"$f":"Load_Demand!AH31/(1-AH1221)*AH1221","v":23.824941253179553},{"$f":"Load_Demand!AI31/(1-AI1221)*AI1221","v":20.104707555079969},{"$f":"Load_Demand!AJ31/(1-AJ1221)*AJ1221","v":16.693550380128645},{"$f":"Load_Demand!AK31/(1-AK1221)*AK1221","v":13.554155252730247},{"$f":"Load_Demand!AL31/(1-AL1221)*AL1221","v":10.826398485122638},{"$f":"Load_Demand!AM31/(1-AM1221)*AM1221","v":8.2900929950568525},{"$f":"Load_Demand!AN31/(1-AN1221)*AN1221","v":6.1025419732932891},{"$f":"Load_Demand!AO31/(1-AO1221)*AO1221","v":4.3107026901085019},{"$f":"Load_Demand!AP31/(1-AP1221)*AP1221","v":3.0094763832484897},{"$f":"Load_Demand!AQ31/(1-AQ1221)*AQ1221","v":2.6182707793460787},{"$f":"Load_Demand!AR31/(1-AR1221)*AR1221","v":2.3504853759794364},{"$f":"Load_Demand!AS31/(1-AS1221)*AS1221","v":2.2734092712393608},{"$f":"Load_Demand!AT31/(1-AT1221)*AT1221","v":2.2116639619579428},{"$f":"Load_Demand!AU31/(1-AU1221)*AU1221","v":2.1510984091487857},{"$f":"Load_Demand!AV31/(1-AV1221)*AV1221","v":2.0440803493354114},{"$f":"Load_Demand!AW31/(1-AW1221)*AW1221","v":1.4149427644649779},{"$f":"Load_Demand!AX31/(1-AX1221)*AX1221","v":1.302583697643477},{"$f":"Load_Demand!AY31/(1-AY1221)*AY1221","v":1.2500231533576402},{"$f":"Load_Demand!AZ31/(1-AZ1221)*AZ1221","v":1.1442573890798207},{"$f":"Load_Demand!BA31/(1-BA1221)*BA1221","v":1.1042068270219296},{"$f":"Load_Demand!BB31/(1-BB1221)*BB1221","v":0.94123862609845355},{"$f":"Load_Demand!BC31/(1-BC1221)*BC1221","v":0.7040737153236365},{"$f":"Load_Demand!BD31/(1-BD1221)*BD1221","v":0.41127305956439786},{"$f":"Load_Demand!BE31/(1-BE1221)*BE1221","v":0},{"$f":"Load_Demand!BF31/(1-BF1221)*BF1221","v":0},{"$f":"Load_Demand!BG31/(1-BG1221)*BG1221","v":0},{"$f":"Load_Demand!BH31/(1-BH1221)*BH1221","v":0},{"$f":"Load_Demand!BI31/(1-BI1221)*BI1221","v":0},{"$f":"Load_Demand!BJ31/(1-BJ1221)*BJ1221","v":0},{"$f":"Load_Demand!BK31/(1-BK1221)*BK1221","v":0},{"$f":"Load_Demand!BL31/(1-BL1221)*BL1221","v":0}]
[{"$f":"ROW()","v":1229},null,null,"Tariff class B2","TJ",null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O32/(1-O1222)*O1222","v":49.703603875052288},{"$f":"Load_Demand!P32/(1-P1222)*P1222","v":49.348814734888045},{"$f":"Load_Demand!Q32/(1-Q1222)*Q1222","v":48.997392583608708},{"$f":"Load_Demand!R32/(1-R1222)*R1222","v":48.773707053067092},{"$f":"Load_Demand!S32/(1-S1222)*S1222","v":48.671304674562293},{"$f":"Load_Demand!T32/(1-T1222)*T1222","v":46.56573442405692},{"$f":"Load_Demand!U32/(1-U1222)*U1222","v":45.809254064489785},{"$f":"Load_Demand!V32/(1-V1222)*V1222","v":45.699146239766243},{"$f":"Load_Demand!W32/(1-W1222)*W1222","v":45.461167317582643},{"$f":"Load_Demand!X32/(1-X1222)*X1222","v":45.271198048668545},{"$f":"Load_Demand!Y32/(1-Y1222)*Y1222","v":45.5255998178421},{"$f":"Load_Demand!Z32/(1-Z1222)*Z1222","v":45.272996197372983},{"$f":"Load_Demand!AA32/(1-AA1222)*AA1222","v":44.850414714603708},{"$f":"Load_Demand!AB32/(1-AB1222)*AB1222","v":44.257531332240973},{"$f":"Load_Demand!AC32/(1-AC1222)*AC1222","v":43.419540359399925},{"$f":"Load_Demand!AD32/(1-AD1222)*AD1222","v":42.392390749952547},{"$f":"Load_Demand!AE32/(1-AE1222)*AE1222","v":41.582737677645476},{"$f":"Load_Demand!AF32/(1-AF1222)*AF1222","v":40.500306543223459},{"$f":"Load_Demand!AG32/(1-AG1222)*AG1222","v":39.380904112421781},{"$f":"Load_Demand!AH32/(1-AH1222)*AH1222","v":38.209508179652936},{"$f":"Load_Demand!AI32/(1-AI1222)*AI1222","v":37.004133531031037},{"$f":"Load_Demand!AJ32/(1-AJ1222)*AJ1222","v":35.555834121096453},{"$f":"Load_Demand!AK32/(1-AK1222)*AK1222","v":33.811692024393849},{"$f":"Load_Demand!AL32/(1-AL1222)*AL1222","v":32.066372652387315},{"$f":"Load_Demand!AM32/(1-AM1222)*AM1222","v":30.785677849439143},{"$f":"Load_Demand!AN32/(1-AN1222)*AN1222","v":29.934813280761816},{"$f":"Load_Demand!AO32/(1-AO1222)*AO1222","v":29.165634249352333},{"$f":"Load_Demand!AP32/(1-AP1222)*AP1222","v":28.167957035385179},{"$f":"Load_Demand!AQ32/(1-AQ1222)*AQ1222","v":26.933811625214716},{"$f":"Load_Demand!AR32/(1-AR1222)*AR1222","v":25.522293200698993},{"$f":"Load_Demand!AS32/(1-AS1222)*AS1222","v":24.303010062961135},{"$f":"Load_Demand!AT32/(1-AT1222)*AT1222","v":23.461547674432754},{"$f":"Load_Demand!AU32/(1-AU1222)*AU1222","v":22.777413507714623},{"$f":"Load_Demand!AV32/(1-AV1222)*AV1222","v":21.950256462018871},{"$f":"Load_Demand!AW32/(1-AW1222)*AW1222","v":20.853817420631362},{"$f":"Load_Demand!AX32/(1-AX1222)*AX1222","v":19.72097066817506},{"$f":"Load_Demand!AY32/(1-AY1222)*AY1222","v":18.82000161647926},{"$f":"Load_Demand!AZ32/(1-AZ1222)*AZ1222","v":18.222294760485916},{"$f":"Load_Demand!BA32/(1-BA1222)*BA1222","v":17.696003695637394},{"$f":"Load_Demand!BB32/(1-BB1222)*BB1222","v":17.031687819711905},{"$f":"Load_Demand!BC32/(1-BC1222)*BC1222","v":16.165416604292165},{"$f":"Load_Demand!BD32/(1-BD1222)*BD1222","v":15.247766897131678},{"$f":"Load_Demand!BE32/(1-BE1222)*BE1222","v":14.465841564636074},{"$f":"Load_Demand!BF32/(1-BF1222)*BF1222","v":15.289161947553934},{"$f":"Load_Demand!BG32/(1-BG1222)*BG1222","v":14.843459797181415},{"$f":"Load_Demand!BH32/(1-BH1222)*BH1222","v":14.401995475834955},{"$f":"Load_Demand!BI32/(1-BI1222)*BI1222","v":13.964722804902504},{"$f":"Load_Demand!BJ32/(1-BJ1222)*BJ1222","v":13.531596488943539},{"$f":"Load_Demand!BK32/(1-BK1222)*BK1222","v":13.102572084401038},{"$f":"Load_Demand!BL32/(1-BL1222)*BL1222","v":12.677605969889047}]
[{"$f":"ROW()","v":1230},null,null,"Tariff class B3","TJ",null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O33/(1-O1223)*O1223","v":374.69869109419108},{"$f":"Load_Demand!P33/(1-P1223)*P1223","v":366.76831211563683},{"$f":"Load_Demand!Q33/(1-Q1223)*Q1223","v":359.92743125608052},{"$f":"Load_Demand!R33/(1-R1223)*R1223","v":353.89397862586139},{"$f":"Load_Demand!S33/(1-S1223)*S1223","v":348.47644682684842},{"$f":"Load_Demand!T33/(1-T1223)*T1223","v":334.58827874351857},{"$f":"Load_Demand!U33/(1-U1223)*U1223","v":320.19626369722738},{"$f":"Load_Demand!V33/(1-V1223)*V1223","v":312.02201126280886},{"$f":"Load_Demand!W33/(1-W1223)*W1223","v":304.36754742745745},{"$f":"Load_Demand!X33/(1-X1223)*X1223","v":295.52583673958242},{"$f":"Load_Demand!Y33/(1-Y1223)*Y1223","v":288.69455428545382},{"$f":"Load_Demand!Z33/(1-Z1223)*Z1223","v":278.7224010630062},{"$f":"Load_Demand!AA33/(1-AA1223)*AA1223","v":266.41915307277117},{"$f":"Load_Demand!AB33/(1-AB1223)*AB1223","v":251.13200647346281},{"$f":"Load_Demand!AC33/(1-AC1223)*AC1223","v":229.8852562649833},{"$f":"Load_Demand!AD33/(1-AD1223)*AD1223","v":206.54339857180619},{"$f":"Load_Demand!AE33/(1-AE1223)*AE1223","v":182.96166330009305},{"$f":"Load_Demand!AF33/(1-AF1223)*AF1223","v":158.165475971652},{"$f":"Load_Demand!AG33/(1-AG1223)*AG1223","v":133.95803461386342},{"$f":"Load_Demand!AH33/(1-AH1223)*AH1223","v":111.33487745311344},{"$f":"Load_Demand!AI33/(1-AI1223)*AI1223","v":93.960365338502996},{"$f":"Load_Demand!AJ33/(1-AJ1223)*AJ1223","v":78.193876796025748},{"$f":"Load_Demand!AK33/(1-AK1223)*AK1223","v":63.513656436628743},{"$f":"Load_Demand!AL33/(1-AL1223)*AL1223","v":50.966429263504232},{"$f":"Load_Demand!AM33/(1-AM1223)*AM1223","v":39.532527520262065},{"$f":"Load_Demand!AN33/(1-AN1223)*AN1223","v":29.652526635806034},{"$f":"Load_Demand!AO33/(1-AO1223)*AO1223","v":21.334064492071761},{"$f":"Load_Demand!AP33/(1-AP1223)*AP1223","v":15.082587532584991},{"$f":"Load_Demand!AQ33/(1-AQ1223)*AQ1223","v":13.222443361580043},{"$f":"Load_Demand!AR33/(1-AR1223)*AR1223","v":11.958361193961428},{"$f":"Load_Demand!AS33/(1-AS1223)*AS1223","v":11.719904144218424},{"$f":"Load_Demand!AT33/(1-AT1223)*AT1223","v":11.64074492190286},{"$f":"Load_Demand!AU33/(1-AU1223)*AU1223","v":11.593969419104603},{"$f":"Load_Demand!AV33/(1-AV1223)*AV1223","v":11.221239044495945},{"$f":"Load_Demand!AW33/(1-AW1223)*AW1223","v":7.844338277235698},{"$f":"Load_Demand!AX33/(1-AX1223)*AX1223","v":7.3009903604287612},{"$f":"Load_Demand!AY33/(1-AY1223)*AY1223","v":7.1348010861921223},{"$f":"Load_Demand!AZ33/(1-AZ1223)*AZ1223","v":6.7103724656443724},{"$f":"Load_Demand!BA33/(1-BA1223)*BA1223","v":6.6733665069011261},{"$f":"Load_Demand!BB33/(1-BB1223)*BB1223","v":5.8292363002823739},{"$f":"Load_Demand!BC33/(1-BC1223)*BC1223","v":4.4333477419600937},{"$f":"Load_Demand!BD33/(1-BD1223)*BD1223","v":2.6357920828483188},{"$f":"Load_Demand!BE33/(1-BE1223)*BE1223","v":0},{"$f":"Load_Demand!BF33/(1-BF1223)*BF1223","v":0},{"$f":"Load_Demand!BG33/(1-BG1223)*BG1223","v":0},{"$f":"Load_Demand!BH33/(1-BH1223)*BH1223","v":0},{"$f":"Load_Demand!BI33/(1-BI1223)*BI1223","v":0},{"$f":"Load_Demand!BJ33/(1-BJ1223)*BJ1223","v":0},{"$f":"Load_Demand!BK33/(1-BK1223)*BK1223","v":0},{"$f":"Load_Demand!BL33/(1-BL1223)*BL1223","v":0}]
[{"$f":"ROW()","v":1231},null,null,"Total","TJ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1226:O1230)","v":521.78204673818493},513.27129628146258,506.1627043998119,499.4700716959083,493.5057185909688,{"$f":"SUM(T1226:T1230)","v":472.27430435631629},453.69735156294121,443.13311195216033,432.6986141546239,421.08976320142301,412.80306871778112,399.70352957546902,383.42818517165085,363.19920707495851,335.24150568930202,304.58692744858087,273.78340404727152,241.26642611658525,209.49664765300821,179.70149042320054,156.55837989356849,135.12612953731474,114.78939995672278,97.077802828370565,81.155437233813814,67.630519787987367,56.228697015796243,47.283363193592209,43.694456367524481,40.685349197207991,39.152848859039999,38.179682901579042,37.397955801445796,36.079935951453898,30.734428063391675,28.919578396837359,27.800411915596765,26.646999082715833,26.049422171508425,24.315955871396582,21.705286608139364,18.541547096652568,14.465841564636074,15.289161947553934,14.843459797181415,14.401995475834955,13.964722804902504,13.531596488943539,13.102572084401038,12.677605969889047]
[{"$f":"ROW()","v":1232},null,null,"Unit Cost [$/GJ] real",null,null,null,null,null,null,null,null,null,11.85,{"$f":"Active_Scenario!O334","v":11.416184971098266},{"$f":"Active_Scenario!P334","v":11.416184971098266},{"$f":"Active_Scenario!Q334","v":11.622048201217259},{"$f":"Active_Scenario!R334","v":11.833428128881172},{"$f":"Active_Scenario!S334","v":12.049613319794252},{"$f":"Active_Scenario!T334","v":12.049613319794252},{"$f":"Active_Scenario!U334","v":12.049613319794252},{"$f":"Active_Scenario!V334","v":12.049613319794252},{"$f":"Active_Scenario!W334","v":12.049613319794252},{"$f":"Active_Scenario!X334","v":12.049613319794252},{"$f":"Active_Scenario!Y334","v":12.049613319794252},{"$f":"Active_Scenario!Z334","v":12.049613319794252},{"$f":"Active_Scenario!AA334","v":12.049613319794252},{"$f":"Active_Scenario!AB334","v":12.049613319794252},{"$f":"Active_Scenario!AC334","v":12.049613319794252},{"$f":"Active_Scenario!AD334","v":12.049613319794252},{"$f":"Active_Scenario!AE334","v":12.049613319794252},{"$f":"Active_Scenario!AF334","v":12.049613319794252},{"$f":"Active_Scenario!AG334","v":12.049613319794252},{"$f":"Active_Scenario!AH334","v":12.049613319794252},{"$f":"Active_Scenario!AI334","v":12.049613319794252},{"$f":"Active_Scenario!AJ334","v":12.049613319794252},{"$f":"Active_Scenario!AK334","v":12.049613319794252},{"$f":"Active_Scenario!AL334","v":12.049613319794252},{"$f":"Active_Scenario!AM334","v":12.049613319794252},{"$f":"Active_Scenario!AN334","v":12.049613319794252},{"$f":"Active_Scenario!AO334","v":12.049613319794252},{"$f":"Active_Scenario!AP334","v":12.049613319794252},{"$f":"Active_Scenario!AQ334","v":12.049613319794252},{"$f":"Active_Scenario!AR334","v":12.049613319794252},{"$f":"Active_Scenario!AS334","v":12.049613319794252},{"$f":"Active_Scenario!AT334","v":12.049613319794252},{"$f":"Active_Scenario!AU334","v":12.049613319794252},{"$f":"Active_Scenario!AV334","v":12.049613319794252},{"$f":"Active_Scenario!AW334","v":12.049613319794252},{"$f":"Active_Scenario!AX334","v":12.049613319794252},{"$f":"Active_Scenario!AY334","v":12.049613319794252},{"$f":"Active_Scenario!AZ334","v":12.049613319794252},{"$f":"Active_Scenario!BA334","v":12.049613319794252},{"$f":"Active_Scenario!BB334","v":12.049613319794252},{"$f":"Active_Scenario!BC334","v":12.049613319794252},{"$f":"Active_Scenario!BD334","v":12.049613319794252},{"$f":"Active_Scenario!BE334","v":12.049613319794252},{"$f":"Active_Scenario!BF334","v":12.049613319794252},{"$f":"Active_Scenario!BG334","v":12.049613319794252},{"$f":"Active_Scenario!BH334","v":12.049613319794252},{"$f":"Active_Scenario!BI334","v":12.049613319794252},{"$f":"Active_Scenario!BJ334","v":12.049613319794252},{"$f":"Active_Scenario!BK334","v":12.049613319794252},{"$f":"Active_Scenario!BL334","v":12.049613319794252}]
[{"$f":"ROW()","v":1233},null,"UAFG allocation to tariff classes",null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1234},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O1226*O$1232/1000","v":0.15044740955915561},0.15273324810455474,0.16127742711419929,0.16394636422638184,0.16653925194960031,{"$f":"T1226*T$1232/1000","v":0.15498242267449497},0.15172163894890811,0.15080476816105878,0.1492491000794729,0.14763039126497607,0.14774897996284711,0.14532376402137195,0.14138719801424887,0.13561001354768173,0.12644540470936813,0.1160859244788459,0.10500307315346359,9.2854844689651425E-2,8.05645000917979E-2,6.8705669198700137E-2,5.9650003540818945E-2,5.0967055967890515E-2,4.2620264537493957E-2,3.5136678757517484E-2,2.7844319881653829E-2,2.124152420373623E-2,1.554410701965659E-2,1.1230526305144524E-2,1.0109486133484566E-2,9.3999948961296879E-3,9.4375976300996537E-3,9.5504473840500176E-3,9.6692985267766637E-3,9.5581166269112679E-3,6.8794017412167376E-3,6.5964649750270953E-3,6.6103959689341168E-3,6.3342573991051259E-3,6.4053240609578737E-3,5.721496213490716E-3,4.4867887828493993E-3,2.7537144656979776E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,2.1689019589345434E-2,2.153569898294547E-2,2.1875605595650188E-2,2.2215494106357044E-2,2.2563182219964579E-2,{"$f":"T1227*T$1232/1000","v":2.0995251000739564E-2},2.0235995611032488E-2,1.9833790091490337E-2,1.9348356488689808E-2,1.8870960663551546E-2,1.8640986603744504E-2,1.807924654455802E-2,1.7339082629912669E-2,1.638852188683821E-2,1.505509584661774E-2,1.3620876001913263E-2,1.2143950622174543E-2,1.0580850047875652E-2,9.0428712703791228E-3,7.5944529029182833E-3,6.4924142053564395E-3,5.459695552424656E-3,4.4924733108100499E-3,3.6462359222780944E-3,2.8477185622860254E-3,2.1424120624231923E-3,1.5458063438919889E-3,1.1003520092678503E-3,9.7532189423415474E-4,8.9289838813945747E-4,8.8320200497393796E-4,8.8122029329955071E-4,8.7983025358420578E-4,8.5708829417332892E-4,6.073796956939314E-4,5.7346066784101147E-4,5.6618574751713822E-4,5.3491949782648979E-4,5.333872315972832E-4,4.6951227278925093E-4,3.62560584353585E-4,2.1910657262646396E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,0.93956882948536924,0.93486102184950481,0.9469503021441027,0.95934221930340369,0.97197380954107027,{"$f":"T1228*T$1232/1000","v":0.9219866007361478},0.88469505404847293,0.858542465752833,0.82995278716756848,0.80099497784145246,0.78050376808036337,0.74885070899472239,0.71075715652734706,0.6650817586031349,0.60481289397688109,0.54086789475390651,0.47616392346439668,0.40988558783744283,0.34607903973450799,0.28708132946762788,0.2422539519462597,0.20115082701505452,0.16332232967185761,0.13045391539173407,9.9892414975570082E-2,7.3533271045998314E-2,5.194230055240432E-2,3.6263026713197234E-2,3.1549150457636586E-2,2.8322439894383419E-2,2.7393702636069543E-2,2.6649695534917354E-2,2.5919904043067432E-2,2.4630377804081661E-2,1.7049513181443699E-2,1.569562987327169E-2,1.5062295638749435E-2,1.3787859076729202E-2,1.330526529069119E-2,1.1341561486140767E-2,8.4838160182807171E-3,4.9556813365997029E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,0.5674255355677934,0.56337519711794148,0.56945005834066542,0.57716015699157408,0.58647040109837012,{"$f":"T1229*T$1232/1000","v":0.56109909376211797},0.55198379794531516,0.55065704123391279,0.54778948724333898,0.54550043101028012,0.54856587395669298,0.54552209800686002,0.54043015454338506,0.53328613904218225,0.52318867185396944,0.51081191623855082,0.50105590979406722,0.48801303317897571,0.47452466673857774,0.46040979870433346,0.4458855002829567,0.42843405242195876,0.40741781458191723,0.38638739102969238,0.37095551387349679,0.36070292483342142,0.35143461493124328,0.33941299028496946,0.32454201531201654,0.30753376410283689,0.29284187376575022,0.28270257736083276,0.27445902519301968,0.26449210263764245,0.25128043616019707,0.23763007084251395,0.22677374215647786,0.21957160566316811,0.21323000183808066,0.20522525241097811,0.19478701923510203,0.18372969510079573,0.17430779719927217,0.18422848945173731,0.17885795088394765,0.17353847651723742,0.16826950991718778,0.1630505052912552,0.15788092711176308,0.15276024975787819]
[{"$f":"ROW()","v":1238},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,4.2776295659596961,4.1870948926496112,4.1830939549984798,4.187778961312941,4.199006435319367,{"$f":"T1230*T$1232/1000","v":4.0316593801949336},3.8582411639944638,3.7597445829813338,3.6675112535950003,3.5609720587206137,3.478657746670069,3.3584971563738355,3.2102477755139671,3.026043570229294,2.7700284459148579,2.488768086546409,2.204617295112512,1.9058328259996158,1.614142518176668,1.3415422223166964,1.1321860697155599,0.94220597936774253,0.76531500058763768,0.61412576491587223,0.47635167017328262,0.35730147991636219,0.25706722766901746,0.18173934762959881,0.15932532964991997,0.14409362832566833,0.14122031308288618,0.14026647506328799,0.13970284834173005,0.13521159145515366,9.4521242990351168E-2,8.7974110694711838E-2,8.5971594202263094E-2,8.0857393442809025E-2,8.0411485949424641E-2,7.0240043368110655E-2,5.3420126002802111E-2,3.1760275389697334E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,null,"Total (ATCO)",null,null,null,null,null,{"$f":"SUM(J1234:J1238)","v":0},0,0,0,0,{"$f":"SUM(O1234:O1238)","v":5.9567603601613595},5.859600058704558,5.8826473481930979,5.9104431959406574,5.9465530801283721,{"$f":"SUM(T1234:T1238)","v":5.6907227483684339},5.4668776505481924,5.3395826482206292,5.213850984574071,5.0739688195008741,4.9741173552737168,4.8162729739413477,4.6201613672288602,4.3764100033091307,4.0395305123016945,3.6701546980196254,3.2989841521466143,2.9071671417535612,2.524353596011931,2.1653334725902762,1.8864679396909518,1.628217610325071,1.3831678826897165,1.1697499860170941,0.97789163746628938,0.81492161206194136,0.67753405651621368,0.56974624294217791,0.52650130344729185,0.49024272560715776,0.47177668911977955,0.46005041563638766,0.45063090635817804,0.43474927681796238,0.37033797376890265,0.34846973705336559,0.33498421371394166,0.32108603507963795,0.31388546437075165,0.29299786575150949,0.26154031062338784,0.22341847286541722,0.17430779719927217,0.18422848945173731,0.17885795088394765,0.17353847651723742,0.16826950991718778,0.1630505052912552,0.15788092711176308,0.15276024975787819]
["Working Capital"]
[{"$f":"ROW()","v":1241},null,"Working Capital"]
[{"$f":"ROW()","v":1242},null,null,"Days credit: Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,62,{"$f":"O1242","v":62},{"$f":"P1242","v":62},{"$f":"Q1242","v":62},{"$f":"R1242","v":62},63,{"$f":"T1242","v":63},{"$f":"U1242","v":63},{"$f":"V1242","v":63},{"$f":"W1242","v":63},64,{"$f":"Y1242","v":64},{"$f":"Z1242","v":64},{"$f":"AA1242","v":64},{"$f":"AB1242","v":64},65,{"$f":"AD1242","v":65},{"$f":"AE1242","v":65},{"$f":"AF1242","v":65},{"$f":"AG1242","v":65},66,{"$f":"AI1242","v":66},{"$f":"AJ1242","v":66},{"$f":"AK1242","v":66},{"$f":"AL1242","v":66},67,{"$f":"AN1242","v":67},{"$f":"AO1242","v":67},{"$f":"AP1242","v":67},{"$f":"AQ1242","v":67},68,{"$f":"AS1242","v":68},{"$f":"AT1242","v":68},{"$f":"AU1242","v":68},{"$f":"AV1242","v":68},69,{"$f":"AX1242","v":69},{"$f":"AY1242","v":69},{"$f":"AZ1242","v":69},{"$f":"BA1242","v":69},70,{"$f":"BC1242","v":70},{"$f":"BD1242","v":70},{"$f":"BE1242","v":70},{"$f":"BF1242","v":70},71,{"$f":"BH1242","v":71},{"$f":"BI1242","v":71},{"$f":"BJ1242","v":71},{"$f":"BK1242","v":71}]
[{"$f":"ROW()","v":1243},null,null,"Inventory: Average inventory as % of capex",null,null,null,null,null,null,null,null,null,null,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,{"$f":"S1243","v":2.257188991081183E-2},2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2]
[{"$f":"ROW()","v":1244},null,null,"Days credit: Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,19,{"$f":"O1244","v":19},19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19]
[{"$f":"ROW()","v":1245},null,null,"Opening working capital value","$ nominal",null,null,null,null,null,null,null,null,null,22.986000000000001]
[{"$f":"ROW()","v":1246}]
["Equity raising cost parameters $ million nominal"]
[{"$f":"ROW()","v":1248},null,"Equity raising costs"]
[{"$f":"ROW()","v":1249},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":1250},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":1251},null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":1252},null,null,"Benchmark DRP take-up",null,null,0.251]
[{"$f":"ROW()","v":1253}]
[{"$f":"ROW()","v":1254},null,null,"Tax asset life - equity raising costs","years",null,5]
[{"$f":"ROW()","v":1255}]

{"sheet":"2019 Capex NGR 77(2)(a)","index":36,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["ERA, GDS Tariff Model, Final Decision, November 2019"]
["Building Block of Total Revenue Required"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
["Inputs"]
[null,null,"Forecast capex [$m 31/12/2019]",null,"Source ERA FD model AA4",null,null,null,"AA5 FD capex $m 2019","Actual capex 2019 $M 2019 or nominal same net of disposals","Variance $ 2019","Benefit adjustment $ 2019","Benefit adjustment $ 2023"]
[null,null,null,"High pressure mains - steel",null,null,null,null,2.5528792579685535,{"$f":"'PTRM expenditure'!I141+'PTRM expenditure'!I179","v":2.3652408000000005},{"$f":"J6-I6","v":-0.18763845796855305},{"$f":"K6/$K$22*$G$48","v":-2.8766087741450123E-2},{"$f":"K6/$K$22*$G$51","v":-3.3692465934693307E-2}]
[null,null,null,"High pressure mains - PE",null,null,null,null,0,{"$f":"'PTRM expenditure'!I142+'PTRM expenditure'!I180","v":-4.9090219999999983E-2},-4.9090219999999983E-2,-7.5258216841866893E-3,-8.814667222184238E-3]
[null,null,null,"Medium pressure mains",null,null,null,null,0,{"$f":"'PTRM expenditure'!I143+'PTRM expenditure'!I181","v":0},0,0,0]
[null,null,null,"Medium/low pressure mains",null,null,null,null,26.730256146852188,{"$f":"'PTRM expenditure'!I144+'PTRM expenditure'!I182","v":27.786149025586464},1.0558928787342765,0.16187463659679519,0.18959671291586769]
[null,null,null,"Low pressure mains",null,null,null,null,0,{"$f":"'PTRM expenditure'!I145+'PTRM expenditure'!I183","v":0},0,0,0]
[null,null,null,"Regulators",null,null,null,null,0.74030247794271509,{"$f":"'PTRM expenditure'!I146+'PTRM expenditure'!I184","v":0.4869769900000005},-0.25332548794271459,-3.883629876412157E-2,-4.5487265592056333E-2]
[null,null,null,"Secondary gate stations",null,null,null,null,5.0173808524351475,{"$f":"'PTRM expenditure'!I147+'PTRM expenditure'!I185","v":0.15572516000000003},-4.8616556924351473,-0.74532063272843552,-0.87296160167246195]
[null,null,null,"Buildings",null,null,null,null,2.8711714858730173,{"$f":"'PTRM expenditure'!I148+'PTRM expenditure'!I186","v":1.588475878312045},-1.2826956075609723,-0.19664483918779319,-0.23032153712098671]
[null,null,null,"Meter and services pipes",null,null,null,null,31.371797744737346,{"$f":"'PTRM expenditure'!I149+'PTRM expenditure'!I187","v":29.103235515615754},-2.2685622291215921,-0.34778403551359471,-0.40734429632874564]
[null,null,null,"Equipment and vehicles",null,null,null,null,0.48575031520316775,{"$f":"'PTRM expenditure'!I150+'PTRM expenditure'!I188","v":0.57342946506665959},8.7679149863491845E-2,1.3441733349203193E-2,1.5743716943429902E-2]
[null,null,null,"Vehicles",null,null,null,null,3.5586303377916222,{"$f":"'PTRM expenditure'!I151+'PTRM expenditure'!I189","v":2.336065749867124},-1.2225645879244982,-0.18742639748041376,-0.21952437777180991]
[null,null,null,"Information technology",null,null,null,null,2.2196108797477936,{"$f":"'PTRM expenditure'!I152+'PTRM expenditure'!I190","v":1.2029813953840458},-1.0166294843637478,-0.1558553255252926,-0.18254655597239519]
[null,null,null,"Telemetry and monitoring",null,null,null,null,0.59125753515379575,{"$f":"'PTRM expenditure'!I153+'PTRM expenditure'!I191","v":0.3912405400000003},-0.20001699515379545,-3.0663790859651846E-2,-3.5915162960401176E-2]
[null,null,null,"Full retail contestability",null,null,null,null,0,{"$f":"'PTRM expenditure'!I154+'PTRM expenditure'!I192","v":0},0,0,0]
[null,null,null,"Land",null,null,null,null,2.0229949999999999,{"$f":"'PTRM expenditure'!I155+'PTRM expenditure'!I193","v":2.0448427800000002},2.1847780000000316E-2,3.3493941659936072E-3,3.9229995352128219E-3]
[null,null,null,"Equity raising costs",null,null,null,null,0.67879448821921573,{"$f":"'PTRM expenditure'!I156+'PTRM expenditure'!I194","v":0.67917041414947044},3.7592593025470578E-4,5.7631673224502124E-5,6.7501469241434937E-5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I6:I21)","v":78.840826521924555},{"$f":"SUM(J6:J21)","v":68.664443493981551},{"$f":"SUM(K6:K21)","v":-10.176383027942997},{"$f":"SUM(L6:L21)","v":-1.5600998336997234},{"$f":"SUM(M6:M21)","v":-1.8272769997119827}]
[null,null,null,null,null,null,null,null,"Source 2019 FD capex: Input Tab Cell AD512 of ERA Final Decision Public Model"]
[]
[null,null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,"Actual capex [$m 31/12/2019]"]
[null,null,null,"2019 Actual Capex",null,null,null,null,{"$f":"J22","v":68.664443493981551},null,null,null,null,null,null,null,"Source: 2022 RIN Response"]
[null,null,null,"Overheads adjustment"]
[null,null,null,"2019 Actual modelled capex",null,null,null,null,{"$f":"I27-I28","v":68.664443493981551}]
[]
[null,null,"Actual Inflation",null,null,null,null,null,2019,2020,2021,2022,2023,2024]
[null,null,null,"CPI Dec Quarter",null,null,null,null,{"$f":"'PTRM expenditure'!I48","v":116.2},{"$f":"'PTRM expenditure'!J48","v":117.2},{"$f":"'PTRM expenditure'!K48","v":121.3},{"$f":"'PTRM expenditure'!L48","v":130.80000000000001},{"$f":"'PTRM expenditure'!M48","v":136.1},{"$f":"'PTRM expenditure'!N48","v":141.27179999999998}]
[null,null,null,"Inflation (Dec-Dec)",null,null,null,null,null,{"$f":"(J32-I32)/I32","v":8.6058519793459545E-3},{"$f":"(K32-J32)/J32","v":3.4982935153583569E-2},7.8318219291014138E-2,{"$f":"(M32-L32)/L32","v":4.0519877675840844E-2},{"$f":"(N32-M32)/M32","v":3.799999999999993E-2},null,null,"Source: ABS actaul and RBA forecat and TVM for 2024/2022 TVM Model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"use forecast inflation as that is the inflation that is added to the RAB"]
[null,null,"Actual WACC"]
[null,null,null,"Nominal WACC",null,null,null,null,null,{"$f":"(1+J39)*(1+J33)-1","v":3.8676546917634669E-2},{"$f":"(1+K39)*(1+K33)-1","v":6.5671192264835865E-2},0.10934732181734974,6.9980355446381814E-2,6.7202858414079358E-2]
[null,null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J36)","v":0.96276362739448507},{"$f":"J37/(1+K36)","v":0.90343403704885294},{"$f":"K37/(1+L36)","v":0.81438339398416137},0.76111994938861405,0.71319144564481307]
[]
[null,null,null,"Real WACC",null,null,null,null,null,{"$f":"WACC!K38","v":2.9814119042910869E-2},{"$f":"WACC!L38","v":2.9650978841210041E-2},{"$f":"WACC!M38","v":2.8775459758750177E-2},{"$f":"WACC!N38","v":2.8313229187264977E-2},{"$f":"WACC!O38","v":2.8133774965394265E-2},null,null,"Source: 2023 TVM Model"]
[null,null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J39)","v":0.97104902866294018},{"$f":"J40/(1+K39)","v":0.94308561698817428},{"$f":"K40/(1+L39)","v":0.91670695295291127},0.89146665328563113,0.86707262711570465]
[]
["Calculation of total adjustment to AA6 RAB",null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,null,"Actual less forecast 2019 capex","$ million real 2019",null,null,null,{"$f":"K22","v":-10.176383027942997}]
[null,null,null,"Potential writedown of overhead included in capex","$ million real 2019"]
[null,null,null,"Total forecast capex reduction","$ million real 2019",null,null,null,{"$f":"I43+I44","v":-10.176383027942997}]
[null,null,null,"Real return on asset difference","$ million real 2019",null,null,null,null,{"$f":"$I$45*J39","v":-0.30339989502135029},{"$f":"$I$45*K39","v":-0.30173971784158676},{"$f":"$I$45*L39","v":-0.29283010031020196},{"$f":"$I$45*M39","v":-0.28812626496754362},{"$f":"$I$45*N39","v":-0.28630007006980579}]
[null,null,null,"Retiurn on return recieved (compounding)","$ million real 2019",null,null,null,null,0,{"$f":"K39*J48","v":-8.996103867703404E-3},{"$f":"L39*SUM($J$48:K48)","v":-1.7672037603193743E-2},{"$f":"M39*SUM($J$48:L48)","v":-2.6179483493757594E-2},{"$f":"N39*SUM($J$48:M48)","v":-3.4856160524580307E-2}]
[null,null,null,"Total benefit asset base adjustment","$ million real 2019",null,{"$f":"SUM(J48:N48)","v":-1.5600998336997234},null,null,{"$f":"SUM(J43:J47)","v":-0.30339989502135029},{"$f":"SUM(K46:K47)","v":-0.31073582170929015},-0.3105021379133957,-0.31430574846130122,-0.32115623059438608]
[null,null,null,"Total asset base adjustment","$ million real 2019",null,null,null,{"$f":"I45","v":-10.176383027942997}]
[null,null,null,"Inflator 2019 to 2023",null,{"$f":"M32/I32","v":1.1712564543889845}]
[null,null,null,"Benefit received to deduct from actual 2019 capex","$ million real 2023",null,{"$f":"SUM(I51:N51)","v":-1.8272769997119824},null,null,{"$f":"J48*$F$50","v":-0.35535908530469684},{"$f":"K48*$F$50","v":-0.3639513367868708},{"$f":"L48*$F$50","v":-0.36367763313264334},{"$f":"M48*$F$50","v":-0.36813263653685968},{"$f":"N48*$F$50","v":-0.37615630795091176}]
[null,null,null,"Actual less forecast 2019 capex","$ million real 2023",null,-11.919154303812753,null,{"$f":"I49*$F$50","v":-11.919154303812753}]
[]
[null,null,null,"Total adjustment to AA6 opening asset base","$ million real 2023",null,{"$f":"G51+G52","v":-13.746431303524735}]
[]
["Nominal cross check of total adjustment to RAB"]
[null,null,"2019 Difference Account"]
[null,null,null,"Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"I64","v":-13.746431303524735},{"$f":"J64","v":-13.864731056567116},-14.349760044040879,-15.473607697943505,-16.100596389068127]
[null,null,null,"Inflation on Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"J58*J33","v":-0.11829975304238154},{"$f":"K58*K33","v":-0.48502898747376361},{"$f":"L58*L33","v":-1.1238476539026263},{"$f":"M58*M33","v":-0.62698869112462008},{"$f":"N58*N33","v":-0.61182266278458763}]
[null,null,null,"Opening Value (end period)","$ Million nominal",null,null,null,null,{"$f":"SUM(J58:J59)","v":-13.864731056567116},-14.349760044040879,-15.473607697943505,-16.100596389068127,-16.712419051852713]
[null,null,null,"Capex","$ Million nominal"]
[null,null,null,"Depreciation","$ Million nominal"]
[null,null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$ Million nominal"]
[null,null,null,"Closing Value","$ Million nominal",null,null,null,{"$f":"G54","v":-13.746431303524735},{"$f":"SUM(J60:J63)","v":-13.864731056567116},-14.349760044040879,-15.473607697943505,-16.100596389068127,-16.712419051852713]
[]
["Nominal cross check of cost of service"]
[null,null,"Cost of Service",null,null,"PV"]
[null,null,null,"Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J68:N68)","v":-4.2081665522220373},null,null,null,{"$f":"J58*J36","v":-0.53166449526081627},{"$f":"K58*K36","v":-0.91051341891605997},{"$f":"L58*L36","v":-1.5691078295374847},{"$f":"M58*M36","v":-1.0828485667399563},{"$f":"N58*N36","v":-1.0820060995167826}]
[null,null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J69:N69)","v":2.3808895525100557},null,null,null,{"$f":"-J59","v":0.11829975304238154},{"$f":"-K59","v":0.48502898747376361},1.1238476539026263,0.62698869112462008,0.61182266278458763]
[null,null,null,"Net Cost of Service Adjustment","$ Million nominal",-1.8272769997119811,null,null,null,{"$f":"SUM(J68:J69)","v":-0.41336474221843472},{"$f":"SUM(K68:K69)","v":-0.42548443144229636},-0.44526017563485842,-0.45585987561533625,-0.47018343673219498]
[]
[null,null,"Cost of Service",null,null,"PV",null,null,null,"PV","PV","PV","PV","PV"]
[null,null,null,"Return on Asset difference","$ Million nominal",{"$f":"SUM(J73:N73)","v":-4.2081665522220373},null,null,null,{"$f":"J68*J$37","v":-0.51186723801416145},{"$f":"K68*K$37","v":-0.82258881383848947},-1.2778553597458577,-0.82417764631264878,-0.77167749431087962]
[null,null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUM(J74:N74)","v":2.3808895525100557},null,null,null,{"$f":"J69*J$37","v":0.11389469935895502},0.43819169623913978,0.9152428667063579,0.47721360085600423,0.43634668934959903]
[null,null,null,"Net Cost of Service Adjustment","$ Million nominal",-1.8272769997119811,null,null,null,{"$f":"SUM(J73:J74)","v":-0.39797253865520643},{"$f":"SUM(K73:K74)","v":-0.38439711759934969},-0.36261249303949983,-0.34696404545664455,-0.33533080496128059]
[]
[]
["Credit Foncier Check ($ nominal)"]
[null,null,"Net Cash Flow",null,null,"PV"]
[null,null,null,"RAB Difference at start of period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J80:N80)+I80","v":13.746431303524735},null,null,{"$f":"-I64","v":13.746431303524735}]
[null,null,null,"Additional revenue requirement over period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J81:N81)+I81","v":-1.8272769997119811},null,null,null,{"$f":"J70","v":-0.41336474221843472},{"$f":"K70","v":-0.42548443144229636},-0.44526017563485842,-0.45585987561533625,-0.47018343673219498]
[null,null,null,"RAB Difference at end of period",null,-11.919154303812752,null,null,null,null,null,null,null,{"$f":"N64","v":-16.712419051852713}]
[null,null,null,"Net Cash Flow (should be 0)",null,{"$f":"SUM(F80:F82)","v":0}]

{"sheet":"CoS","index":37,"n_rows":46,"n_cols":64,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
["Building Block of Total Revenue Required"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},null,{"$f":"COLUMN()","v":6},null,{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22}]
["Regulatory Period",null,null,null,null,null,null,null,"4",5,5,5,5,5,6,6,6,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
["Year ending",null,null,null,null,null,null,null,2019,{"$f":"I5+1","v":2020},2021,2022,2023,2024,{"$f":"N5+1","v":2025},{"$f":"O5+1","v":2026},{"$f":"P5+1","v":2027},{"$f":"Q5+1","v":2028},{"$f":"R5+1","v":2029},{"$f":"S5+1","v":2030},{"$f":"T5+1","v":2031},{"$f":"U5+1","v":2032},{"$f":"V5+1","v":2033},{"$f":"W5+1","v":2034},{"$f":"X5+1","v":2035},{"$f":"Y5+1","v":2036},{"$f":"Z5+1","v":2037},{"$f":"AA5+1","v":2038},{"$f":"AB5+1","v":2039},{"$f":"AC5+1","v":2040},{"$f":"AD5+1","v":2041},{"$f":"AE5+1","v":2042},{"$f":"AF5+1","v":2043},{"$f":"AG5+1","v":2044},{"$f":"AH5+1","v":2045},{"$f":"AI5+1","v":2046},{"$f":"AJ5+1","v":2047},{"$f":"AK5+1","v":2048},{"$f":"AL5+1","v":2049},{"$f":"AM5+1","v":2050},{"$f":"AN5+1","v":2051},{"$f":"AO5+1","v":2052},{"$f":"AP5+1","v":2053},{"$f":"AQ5+1","v":2054},{"$f":"AR5+1","v":2055},{"$f":"AS5+1","v":2056},{"$f":"AT5+1","v":2057},{"$f":"AU5+1","v":2058},{"$f":"AV5+1","v":2059},{"$f":"AW5+1","v":2060},{"$f":"AX5+1","v":2061},{"$f":"AY5+1","v":2062},{"$f":"AZ5+1","v":2063},{"$f":"BA5+1","v":2064},{"$f":"BB5+1","v":2065},{"$f":"BC5+1","v":2066},{"$f":"BD5+1","v":2067},{"$f":"BE5+1","v":2068},{"$f":"BF5+1","v":2069},{"$f":"BG5+1","v":2070},{"$f":"BH5+1","v":2071},{"$f":"BI5+1","v":2072},{"$f":"BJ5+1","v":2073},{"$f":"BK5+1","v":2074}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12","26 to 12","27 to 12","28 to 12","29 to 12","30 to 12","31 to 12","32 to 12","33 to 12","34 to 12","35 to 12","36 to 12","37 to 12","38 to 12","39 to 12","40 to 12","41 to 12","42 to 12","43 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!I$8","v":365},{"$f":"'PTRM expenditure'!J$8","v":366},{"$f":"'PTRM expenditure'!K$8","v":365},{"$f":"'PTRM expenditure'!L$8","v":365},{"$f":"'PTRM expenditure'!M$8","v":365},{"$f":"'PTRM expenditure'!N$8","v":366},{"$f":"'PTRM expenditure'!O$8","v":366},{"$f":"'PTRM expenditure'!P$8","v":365},{"$f":"'PTRM expenditure'!Q$8","v":365},{"$f":"'PTRM expenditure'!R$8","v":365},{"$f":"'PTRM expenditure'!S$8","v":366},{"$f":"'PTRM expenditure'!T$8","v":367},{"$f":"'PTRM expenditure'!U$8","v":368},{"$f":"'PTRM expenditure'!V$8","v":369},{"$f":"'PTRM expenditure'!W$8","v":370},{"$f":"'PTRM expenditure'!X$8","v":371},{"$f":"'PTRM expenditure'!Y$8","v":372},{"$f":"'PTRM expenditure'!Z$8","v":373},{"$f":"'PTRM expenditure'!AA$8","v":374},{"$f":"'PTRM expenditure'!AB$8","v":375},{"$f":"'PTRM expenditure'!AC$8","v":376},{"$f":"'PTRM expenditure'!AD$8","v":377},{"$f":"'PTRM expenditure'!AE$8","v":378},{"$f":"'PTRM expenditure'!AF$8","v":379},{"$f":"'PTRM expenditure'!AG$8","v":380},{"$f":"'PTRM expenditure'!AH$8","v":381},{"$f":"'PTRM expenditure'!AI$8","v":382},{"$f":"'PTRM expenditure'!AJ$8","v":383},{"$f":"'PTRM expenditure'!AK$8","v":384},{"$f":"'PTRM expenditure'!AL$8","v":385},{"$f":"'PTRM expenditure'!AM$8","v":386},{"$f":"'PTRM expenditure'!AN$8","v":387},{"$f":"'PTRM expenditure'!AO$8","v":388},{"$f":"'PTRM expenditure'!AP$8","v":389},{"$f":"'PTRM expenditure'!AQ$8","v":390},{"$f":"'PTRM expenditure'!AR$8","v":391},{"$f":"'PTRM expenditure'!AS$8","v":392},{"$f":"'PTRM expenditure'!AT$8","v":393},{"$f":"'PTRM expenditure'!AU$8","v":394},{"$f":"'PTRM expenditure'!AV$8","v":395},{"$f":"'PTRM expenditure'!AW$8","v":396},{"$f":"'PTRM expenditure'!AX$8","v":397},{"$f":"'PTRM expenditure'!AY$8","v":398},{"$f":"'PTRM expenditure'!AZ$8","v":399},{"$f":"'PTRM expenditure'!BA$8","v":400},{"$f":"'PTRM expenditure'!BB$8","v":401},{"$f":"'PTRM expenditure'!BC$8","v":402},{"$f":"'PTRM expenditure'!BD$8","v":403},{"$f":"'PTRM expenditure'!BE$8","v":404},{"$f":"'PTRM expenditure'!BF$8","v":405},{"$f":"'PTRM expenditure'!BG$8","v":406},{"$f":"'PTRM expenditure'!BH$8","v":407},{"$f":"'PTRM expenditure'!BI$8","v":408},{"$f":"'PTRM expenditure'!BJ$8","v":409},{"$f":"'PTRM expenditure'!BK$8","v":410},{"$f":"'PTRM expenditure'!BL$8","v":411}]
["Year portion",null,null,null,null,null,null,null,1,{"$f":"'PTRM expenditure'!J$9","v":1},{"$f":"'PTRM expenditure'!K$9","v":1},{"$f":"'PTRM expenditure'!L$9","v":1},{"$f":"'PTRM expenditure'!M$9","v":1},{"$f":"'PTRM expenditure'!N$9","v":1},{"$f":"'PTRM expenditure'!O$9","v":1},{"$f":"'PTRM expenditure'!P$9","v":1},{"$f":"'PTRM expenditure'!Q$9","v":1},{"$f":"'PTRM expenditure'!R$9","v":1},{"$f":"'PTRM expenditure'!S$9","v":1},{"$f":"'PTRM expenditure'!T$9","v":1},{"$f":"'PTRM expenditure'!U$9","v":1},{"$f":"'PTRM expenditure'!V$9","v":1},{"$f":"'PTRM expenditure'!W$9","v":1},{"$f":"'PTRM expenditure'!X$9","v":1},{"$f":"'PTRM expenditure'!Y$9","v":1},{"$f":"'PTRM expenditure'!Z$9","v":1},{"$f":"'PTRM expenditure'!AA$9","v":1},{"$f":"'PTRM expenditure'!AB$9","v":1},{"$f":"'PTRM expenditure'!AC$9","v":1},{"$f":"'PTRM expenditure'!AD$9","v":1},{"$f":"'PTRM expenditure'!AE$9","v":1},{"$f":"'PTRM expenditure'!AF$9","v":1},{"$f":"'PTRM expenditure'!AG$9","v":1},{"$f":"'PTRM expenditure'!AH$9","v":1},{"$f":"'PTRM expenditure'!AI$9","v":1},{"$f":"'PTRM expenditure'!AJ$9","v":1},{"$f":"'PTRM expenditure'!AK$9","v":1},{"$f":"'PTRM expenditure'!AL$9","v":1},{"$f":"'PTRM expenditure'!AM$9","v":1},{"$f":"'PTRM expenditure'!AN$9","v":1},{"$f":"'PTRM expenditure'!AO$9","v":1},{"$f":"'PTRM expenditure'!AP$9","v":1},{"$f":"'PTRM expenditure'!AQ$9","v":1},{"$f":"'PTRM expenditure'!AR$9","v":1},{"$f":"'PTRM expenditure'!AS$9","v":1},{"$f":"'PTRM expenditure'!AT$9","v":1},{"$f":"'PTRM expenditure'!AU$9","v":1},{"$f":"'PTRM expenditure'!AV$9","v":1},{"$f":"'PTRM expenditure'!AW$9","v":1},{"$f":"'PTRM expenditure'!AX$9","v":1},{"$f":"'PTRM expenditure'!AY$9","v":1},{"$f":"'PTRM expenditure'!AZ$9","v":1},{"$f":"'PTRM expenditure'!BA$9","v":1},{"$f":"'PTRM expenditure'!BB$9","v":1},{"$f":"'PTRM expenditure'!BC$9","v":1},{"$f":"'PTRM expenditure'!BD$9","v":1},{"$f":"'PTRM expenditure'!BE$9","v":1},{"$f":"'PTRM expenditure'!BF$9","v":1},{"$f":"'PTRM expenditure'!BG$9","v":1},{"$f":"'PTRM expenditure'!BH$9","v":1},{"$f":"'PTRM expenditure'!BI$9","v":1},{"$f":"'PTRM expenditure'!BJ$9","v":1},{"$f":"'PTRM expenditure'!BK$9","v":1},{"$f":"'PTRM expenditure'!BL$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation",null,null,null,null,null,"Forecast",null,null,"Forecast 5",null,null,null,null,"Forecast 5"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O14","v":2.614236344313503E-2},{"$f":"Load_Demand!P14","v":2.50999999999999E-2},{"$f":"Load_Demand!Q14","v":2.50999999999999E-2},{"$f":"Load_Demand!R14","v":2.50999999999999E-2},{"$f":"Load_Demand!S14","v":2.50999999999999E-2},{"$f":"Load_Demand!T14","v":2.50999999999999E-2},{"$f":"Load_Demand!U14","v":2.50999999999999E-2},{"$f":"Load_Demand!V14","v":2.50999999999999E-2},{"$f":"Load_Demand!W14","v":2.50999999999999E-2},{"$f":"Load_Demand!X14","v":2.50999999999999E-2},{"$f":"Load_Demand!Y14","v":2.50999999999999E-2},{"$f":"Load_Demand!Z14","v":2.50999999999999E-2},{"$f":"Load_Demand!AA14","v":2.50999999999999E-2},{"$f":"Load_Demand!AB14","v":2.50999999999999E-2},{"$f":"Load_Demand!AC14","v":2.50999999999999E-2},{"$f":"Load_Demand!AD14","v":2.50999999999999E-2},{"$f":"Load_Demand!AE14","v":2.50999999999999E-2},{"$f":"Load_Demand!AF14","v":2.50999999999999E-2},{"$f":"Load_Demand!AG14","v":2.50999999999999E-2},{"$f":"Load_Demand!AH14","v":2.50999999999999E-2},{"$f":"Load_Demand!AI14","v":2.50999999999999E-2},{"$f":"Load_Demand!AJ14","v":2.50999999999999E-2},{"$f":"Load_Demand!AK14","v":2.50999999999999E-2},{"$f":"Load_Demand!AL14","v":2.50999999999999E-2},{"$f":"Load_Demand!AM14","v":2.50999999999999E-2},{"$f":"Load_Demand!AN14","v":2.50999999999999E-2},{"$f":"Load_Demand!AO14","v":2.50999999999999E-2},{"$f":"Load_Demand!AP14","v":2.50999999999999E-2},{"$f":"Load_Demand!AQ14","v":2.50999999999999E-2},{"$f":"Load_Demand!AR14","v":2.50999999999999E-2},{"$f":"Load_Demand!AS14","v":2.50999999999999E-2},{"$f":"Load_Demand!AT14","v":2.50999999999999E-2},{"$f":"Load_Demand!AU14","v":2.50999999999999E-2},{"$f":"Load_Demand!AV14","v":2.50999999999999E-2},{"$f":"Load_Demand!AW14","v":2.50999999999999E-2},{"$f":"Load_Demand!AX14","v":2.50999999999999E-2},{"$f":"Load_Demand!AY14","v":2.50999999999999E-2},{"$f":"Load_Demand!AZ14","v":2.50999999999999E-2},{"$f":"Load_Demand!BA14","v":2.50999999999999E-2},{"$f":"Load_Demand!BB14","v":2.50999999999999E-2},{"$f":"Load_Demand!BC14","v":2.50999999999999E-2},{"$f":"Load_Demand!BD14","v":2.50999999999999E-2},{"$f":"Load_Demand!BE14","v":2.50999999999999E-2},{"$f":"Load_Demand!BF14","v":2.50999999999999E-2},{"$f":"Load_Demand!BG14","v":2.50999999999999E-2},{"$f":"Load_Demand!BH14","v":2.50999999999999E-2},{"$f":"Load_Demand!BI14","v":2.50999999999999E-2},{"$f":"Load_Demand!BJ14","v":2.50999999999999E-2},{"$f":"Load_Demand!BK14","v":2.50999999999999E-2},{"$f":"Load_Demand!BL14","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O17","v":1.0640537999999999},{"$f":"Load_Demand!P17","v":1.0907615503799997},{"$f":"Load_Demand!Q17","v":1.1181396652945377},{"$f":"Load_Demand!R17","v":1.1462049708934303},{"$f":"Load_Demand!S17","v":1.1749747156628556},{"$f":"Load_Demand!T17","v":1.2044665810259929},{"$f":"Load_Demand!U17","v":1.2346986922097452},{"$f":"Load_Demand!V17","v":1.2656896293842097},{"$f":"Load_Demand!W17","v":1.2974584390817532},{"$f":"Load_Demand!X17","v":1.330024645902705},{"$f":"Load_Demand!Y17","v":1.3634082645148629},{"$f":"Load_Demand!Z17","v":1.3976298119541859},{"$f":"Load_Demand!AA17","v":1.4327103202342357},{"$f":"Load_Demand!AB17","v":1.4686713492721151},{"$f":"Load_Demand!AC17","v":1.5055350001388448},{"$f":"Load_Demand!AD17","v":1.5433239286423297},{"$f":"Load_Demand!AE17","v":1.582061359251252},{"$f":"Load_Demand!AF17","v":1.6217710993684584},{"$f":"Load_Demand!AG17","v":1.6624775539626064},{"$f":"Load_Demand!AH17","v":1.7042057405670676},{"$f":"Load_Demand!AI17","v":1.7469813046553011},{"$f":"Load_Demand!AJ17","v":1.7908305354021488},{"$f":"Load_Demand!AK17","v":1.8357803818407428},{"$f":"Load_Demand!AL17","v":1.8818584694249452},{"$f":"Load_Demand!AM17","v":1.929093117007511},{"$f":"Load_Demand!AN17","v":1.9775133542443992},{"$f":"Load_Demand!AO17","v":2.0271489394359334},{"$f":"Load_Demand!AP17","v":2.0780303778157752},{"$f":"Load_Demand!AQ17","v":2.1301889402989511},{"$f":"Load_Demand!AR17","v":2.1836566827004544},{"$f":"Load_Demand!AS17","v":2.2384664654362356},{"$f":"Load_Demand!AT17","v":2.2946519737186848},{"$f":"Load_Demand!AU17","v":2.3522477382590234},{"$f":"Load_Demand!AV17","v":2.4112891564893251},{"$f":"Load_Demand!AW17","v":2.4718125143172069},{"$f":"Load_Demand!AX17","v":2.5338550084265687},{"$f":"Load_Demand!AY17","v":2.5974547691380754},{"$f":"Load_Demand!AZ17","v":2.6626508838434408},{"$f":"Load_Demand!BA17","v":2.7294834210279113},{"$f":"Load_Demand!BB17","v":2.7979934548957117},{"$f":"Load_Demand!BC17","v":2.8682230906135935},{"$f":"Load_Demand!BD17","v":2.9402154901879949},{"$f":"Load_Demand!BE17","v":3.014014898991713},{"$f":"Load_Demand!BF17","v":3.0896666729564046},{"$f":"Load_Demand!BG17","v":3.1672173064476099},{"$f":"Load_Demand!BH17","v":3.2467144608394451},{"$f":"Load_Demand!BI17","v":3.3282069938065146},{"$f":"Load_Demand!BJ17","v":3.4117449893510576},{"$f":"Load_Demand!BK17","v":3.4973797885837694},{"$f":"Load_Demand!BL17","v":3.5851640212772211}]
[{"$f":"ROW()","v":13},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!O16","v":4.7050531655448369E-2},{"$f":"Revenue!P16","v":4.7050531655448369E-2},{"$f":"Revenue!Q16","v":4.7050531655448369E-2},{"$f":"Revenue!R16","v":4.7050531655448369E-2},{"$f":"Revenue!S16","v":4.7050531655448369E-2},{"$f":"Revenue!T16","v":4.7050531655448369E-2},{"$f":"Revenue!U16","v":4.7050531655448369E-2},{"$f":"Revenue!V16","v":4.7050531655448369E-2},{"$f":"Revenue!W16","v":4.7050531655448369E-2},{"$f":"Revenue!X16","v":4.7050531655448369E-2},{"$f":"Revenue!Y16","v":4.7050531655448369E-2},{"$f":"Revenue!Z16","v":4.7050531655448369E-2},{"$f":"Revenue!AA16","v":4.7050531655448369E-2},{"$f":"Revenue!AB16","v":4.7050531655448369E-2},{"$f":"Revenue!AC16","v":4.7050531655448369E-2},{"$f":"Revenue!AD16","v":4.7050531655448369E-2},{"$f":"Revenue!AE16","v":4.7050531655448369E-2},{"$f":"Revenue!AF16","v":4.7050531655448369E-2},{"$f":"Revenue!AG16","v":4.7050531655448369E-2},{"$f":"Revenue!AH16","v":4.7050531655448369E-2},{"$f":"Revenue!AI16","v":4.7050531655448369E-2},{"$f":"Revenue!AJ16","v":4.7050531655448369E-2},{"$f":"Revenue!AK16","v":4.7050531655448369E-2},{"$f":"Revenue!AL16","v":4.7050531655448369E-2},{"$f":"Revenue!AM16","v":4.7050531655448369E-2},{"$f":"Revenue!AN16","v":4.7050531655448369E-2},{"$f":"Revenue!AO16","v":4.7050531655448369E-2},{"$f":"Revenue!AP16","v":4.7050531655448369E-2},{"$f":"Revenue!AQ16","v":4.7050531655448369E-2},{"$f":"Revenue!AR16","v":4.7050531655448369E-2},{"$f":"Revenue!AS16","v":4.7050531655448369E-2},{"$f":"Revenue!AT16","v":4.7050531655448369E-2},{"$f":"Revenue!AU16","v":4.7050531655448369E-2},{"$f":"Revenue!AV16","v":4.7050531655448369E-2},{"$f":"Revenue!AW16","v":4.7050531655448369E-2},{"$f":"Revenue!AX16","v":4.7050531655448369E-2},{"$f":"Revenue!AY16","v":4.7050531655448369E-2},{"$f":"Revenue!AZ16","v":4.7050531655448369E-2},{"$f":"Revenue!BA16","v":4.7050531655448369E-2},{"$f":"Revenue!BB16","v":4.7050531655448369E-2},{"$f":"Revenue!BC16","v":4.7050531655448369E-2},{"$f":"Revenue!BD16","v":4.7050531655448369E-2},{"$f":"Revenue!BE16","v":4.7050531655448369E-2},{"$f":"Revenue!BF16","v":4.7050531655448369E-2},{"$f":"Revenue!BG16","v":4.7050531655448369E-2},{"$f":"Revenue!BH16","v":4.7050531655448369E-2},{"$f":"Revenue!BI16","v":4.7050531655448369E-2},{"$f":"Revenue!BJ16","v":4.7050531655448369E-2},{"$f":"Revenue!BK16","v":4.7050531655448369E-2},{"$f":"Revenue!BL16","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!O17","v":0.95506374312130027},{"$f":"Revenue!P17","v":0.91214675342486906},{"$f":"Revenue!Q17","v":0.87115829260189714},{"$f":"Revenue!R17","v":0.83201169978352885},{"$f":"Revenue!S17","v":0.79462420831597258},{"$f":"Revenue!T17","v":1},{"$f":"Revenue!U17","v":1},{"$f":"Revenue!V17","v":1},{"$f":"Revenue!W17","v":1},{"$f":"Revenue!X17","v":1},{"$f":"Revenue!Y17","v":1},{"$f":"Revenue!Z17","v":1},{"$f":"Revenue!AA17","v":1},{"$f":"Revenue!AB17","v":1},{"$f":"Revenue!AC17","v":1},{"$f":"Revenue!AD17","v":1},{"$f":"Revenue!AE17","v":1},{"$f":"Revenue!AF17","v":1},{"$f":"Revenue!AG17","v":1},{"$f":"Revenue!AH17","v":1},{"$f":"Revenue!AI17","v":1},{"$f":"Revenue!AJ17","v":1},{"$f":"Revenue!AK17","v":1},{"$f":"Revenue!AL17","v":1},{"$f":"Revenue!AM17","v":1},{"$f":"Revenue!AN17","v":1},{"$f":"Revenue!AO17","v":1},{"$f":"Revenue!AP17","v":1},{"$f":"Revenue!AQ17","v":1},{"$f":"Revenue!AR17","v":1},{"$f":"Revenue!AS17","v":1},{"$f":"Revenue!AT17","v":1},{"$f":"Revenue!AU17","v":1},{"$f":"Revenue!AV17","v":1},{"$f":"Revenue!AW17","v":1},{"$f":"Revenue!AX17","v":1},{"$f":"Revenue!AY17","v":1},{"$f":"Revenue!AZ17","v":1},{"$f":"Revenue!BA17","v":1},{"$f":"Revenue!BB17","v":1},{"$f":"Revenue!BC17","v":1},{"$f":"Revenue!BD17","v":1},{"$f":"Revenue!BE17","v":1},{"$f":"Revenue!BF17","v":1},{"$f":"Revenue!BG17","v":1},{"$f":"Revenue!BH17","v":1},{"$f":"Revenue!BI17","v":1},{"$f":"Revenue!BJ17","v":1},{"$f":"Revenue!BK17","v":1},{"$f":"Revenue!BL17","v":1}]
[{"$f":"ROW()","v":16},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":17},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!O19","v":0},{"$f":"Revenue!P19","v":0},{"$f":"Revenue!Q19","v":0},{"$f":"Revenue!R19","v":0},{"$f":"Revenue!S19","v":0},{"$f":"Revenue!T19","v":0},{"$f":"Revenue!U19","v":0},{"$f":"Revenue!V19","v":0},{"$f":"Revenue!W19","v":0},{"$f":"Revenue!X19","v":0},{"$f":"Revenue!Y19","v":0},{"$f":"Revenue!Z19","v":0},{"$f":"Revenue!AA19","v":0},{"$f":"Revenue!AB19","v":0},{"$f":"Revenue!AC19","v":0},{"$f":"Revenue!AD19","v":0},{"$f":"Revenue!AE19","v":0},{"$f":"Revenue!AF19","v":0},{"$f":"Revenue!AG19","v":0},{"$f":"Revenue!AH19","v":0},{"$f":"Revenue!AI19","v":0},{"$f":"Revenue!AJ19","v":0},{"$f":"Revenue!AK19","v":0},{"$f":"Revenue!AL19","v":0},{"$f":"Revenue!AM19","v":0},{"$f":"Revenue!AN19","v":0},{"$f":"Revenue!AO19","v":0},{"$f":"Revenue!AP19","v":0},{"$f":"Revenue!AQ19","v":0},{"$f":"Revenue!AR19","v":0},{"$f":"Revenue!AS19","v":0},{"$f":"Revenue!AT19","v":0},{"$f":"Revenue!AU19","v":0},{"$f":"Revenue!AV19","v":0},{"$f":"Revenue!AW19","v":0},{"$f":"Revenue!AX19","v":0},{"$f":"Revenue!AY19","v":0},{"$f":"Revenue!AZ19","v":0},{"$f":"Revenue!BA19","v":0},{"$f":"Revenue!BB19","v":0},{"$f":"Revenue!BC19","v":0},{"$f":"Revenue!BD19","v":0},{"$f":"Revenue!BE19","v":0},{"$f":"Revenue!BF19","v":0},{"$f":"Revenue!BG19","v":0},{"$f":"Revenue!BH19","v":0},{"$f":"Revenue!BI19","v":0},{"$f":"Revenue!BJ19","v":0},{"$f":"Revenue!BK19","v":0},{"$f":"Revenue!BL19","v":0}]
[{"$f":"ROW()","v":18},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!O20","v":0},{"$f":"Revenue!P20","v":0},{"$f":"Revenue!Q20","v":0},{"$f":"Revenue!R20","v":0},{"$f":"Revenue!S20","v":0},{"$f":"Revenue!T20","v":0},{"$f":"Revenue!U20","v":0},{"$f":"Revenue!V20","v":0},{"$f":"Revenue!W20","v":0},{"$f":"Revenue!X20","v":0},{"$f":"Revenue!Y20","v":0},{"$f":"Revenue!Z20","v":0},{"$f":"Revenue!AA20","v":0},{"$f":"Revenue!AB20","v":0},{"$f":"Revenue!AC20","v":0},{"$f":"Revenue!AD20","v":0},{"$f":"Revenue!AE20","v":0},{"$f":"Revenue!AF20","v":0},{"$f":"Revenue!AG20","v":0},{"$f":"Revenue!AH20","v":0},{"$f":"Revenue!AI20","v":0},{"$f":"Revenue!AJ20","v":0},{"$f":"Revenue!AK20","v":0},{"$f":"Revenue!AL20","v":0},{"$f":"Revenue!AM20","v":0},{"$f":"Revenue!AN20","v":0},{"$f":"Revenue!AO20","v":0},{"$f":"Revenue!AP20","v":0},{"$f":"Revenue!AQ20","v":0},{"$f":"Revenue!AR20","v":0},{"$f":"Revenue!AS20","v":0},{"$f":"Revenue!AT20","v":0},{"$f":"Revenue!AU20","v":0},{"$f":"Revenue!AV20","v":0},{"$f":"Revenue!AW20","v":0},{"$f":"Revenue!AX20","v":0},{"$f":"Revenue!AY20","v":0},{"$f":"Revenue!AZ20","v":0},{"$f":"Revenue!BA20","v":0},{"$f":"Revenue!BB20","v":0},{"$f":"Revenue!BC20","v":0},{"$f":"Revenue!BD20","v":0},{"$f":"Revenue!BE20","v":0},{"$f":"Revenue!BF20","v":0},{"$f":"Revenue!BG20","v":0},{"$f":"Revenue!BH20","v":0},{"$f":"Revenue!BI20","v":0},{"$f":"Revenue!BJ20","v":0},{"$f":"Revenue!BK20","v":0},{"$f":"Revenue!BL20","v":0}]
[{"$f":"\"Capital Base [m$ \"&'PTRM expenditure'!$G$52&\"] - CCA\"","v":"Capital Base [m$ 31/12/2023] - CCA"}]
[{"$f":"ROW()","v":20},null,"Asset Account"]
[{"$f":"ROW()","v":21},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB total'!O27","v":1584.1182196908292},{"$f":"O25","v":1623.7290026595845},1664.4811839801268,1681.8745220523765,1693.7669648422586,{"$f":"S25","v":1703.055403237086},{"$f":"T25","v":1700.7966201718875},{"$f":"U25","v":1670.2951981185045},{"$f":"V25","v":1642.607572702816},{"$f":"W25","v":1614.9265595401362},{"$f":"X25","v":1586.1834046316469},{"$f":"Y25","v":1556.3024462243443},{"$f":"Z25","v":1527.0389019451191},{"$f":"AA25","v":1498.6323294465899},{"$f":"AB25","v":1470.8024966258533},{"$f":"AC25","v":1431.6645538532612},{"$f":"AD25","v":1392.5124171235107},{"$f":"AE25","v":1349.7158450259494},{"$f":"AF25","v":1305.6337010676746},{"$f":"AG25","v":1261.0760018599167},{"$f":"AH25","v":1216.6048287425151},{"$f":"AI25","v":1172.2976520076497},{"$f":"AJ25","v":1127.9240062454774},{"$f":"AK25","v":1083.7131874134061},{"$f":"AL25","v":1039.7435313694691},{"$f":"AM25","v":996.16324008688844},{"$f":"AN25","v":957.97987644832403},{"$f":"AO25","v":919.75446466314679},{"$f":"AP25","v":881.79661935117372},{"$f":"AQ25","v":844.16158958219978},{"$f":"AR25","v":806.96476168109007},{"$f":"AS25","v":770.80401712805781},{"$f":"AT25","v":734.78420770235459},{"$f":"AU25","v":699.41807748089104},{"$f":"AV25","v":665.68308669578369},{"$f":"AW25","v":633.56030293182482},{"$f":"AX25","v":602.70930625588642},{"$f":"AY25","v":573.15389161101564},{"$f":"AZ25","v":544.7138625590726},{"$f":"BA25","v":517.44379576882523},{"$f":"BB25","v":491.07674332467963},{"$f":"BC25","v":465.65369140213227},{"$f":"BD25","v":441.15348727268696},{"$f":"BE25","v":417.56505698350549},{"$f":"BF25","v":394.87051288034974},{"$f":"BG25","v":373.02643260597347},{"$f":"BH25","v":352.01745130261543},{"$f":"BI25","v":331.71923518252049},{"$f":"BJ25","v":312.12679049833349},{"$f":"BK25","v":293.29977995161573}]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB total'!O29","v":99.796029785383396},{"$f":"'RAB total'!P29","v":113.60306665016135},{"$f":"'RAB total'!Q29","v":95.787292050371121},{"$f":"'RAB total'!R29","v":91.568326902744957},{"$f":"'RAB total'!S29","v":89.23481994097861},{"$f":"'RAB total'!T29","v":96.151040498607244},{"$f":"'RAB total'!U29","v":66.989036710148312},{"$f":"'RAB total'!V29","v":64.208534789748327},{"$f":"'RAB total'!W29","v":64.015367214629634},{"$f":"'RAB total'!X29","v":63.806463869004141},{"$f":"'RAB total'!Y29","v":63.922464401179752},{"$f":"'RAB total'!Z29","v":63.763616523231434},{"$f":"'RAB total'!AA29","v":63.608936328137759},{"$f":"'RAB total'!AB29","v":63.420222451791894},{"$f":"'RAB total'!AC29","v":50.996119612742348},{"$f":"'RAB total'!AD29","v":44.205525447103518},{"$f":"'RAB total'!AE29","v":38.088104829538452},{"$f":"'RAB total'!AF29","v":33.937437917266081},{"$f":"'RAB total'!AG29","v":30.438757774345842},{"$f":"'RAB total'!AH29","v":27.377861197901897},{"$f":"'RAB total'!AI29","v":24.626129601266857},{"$f":"'RAB total'!AJ29","v":22.099681988079261},{"$f":"'RAB total'!AK29","v":19.740199818618141},{"$f":"'RAB total'!AL29","v":17.504921925522947},{"$f":"'RAB total'!AM29","v":15.360981249912898},{"$f":"'RAB total'!AN29","v":13.562435804383911},{"$f":"'RAB total'!AO29","v":11.245765536683939},{"$f":"'RAB total'!AP29","v":9.2329640733056877},{"$f":"'RAB total'!AQ29","v":7.2258463406179585},{"$f":"'RAB total'!AR29","v":5.2074866078703543},{"$f":"'RAB total'!AS29","v":3.1610214913757613},{"$f":"'RAB total'!AT29","v":1.0689534130647602},{"$f":"'RAB total'!AU29","v":0},{"$f":"'RAB total'!AV29","v":0},{"$f":"'RAB total'!AW29","v":0},{"$f":"'RAB total'!AX29","v":0},{"$f":"'RAB total'!AY29","v":0},{"$f":"'RAB total'!AZ29","v":0},{"$f":"'RAB total'!BA29","v":0},{"$f":"'RAB total'!BB29","v":0},{"$f":"'RAB total'!BC29","v":0},{"$f":"'RAB total'!BD29","v":0},{"$f":"'RAB total'!BE29","v":0},{"$f":"'RAB total'!BF29","v":0},{"$f":"'RAB total'!BG29","v":0},{"$f":"'RAB total'!BH29","v":0},{"$f":"'RAB total'!BI29","v":0},{"$f":"'RAB total'!BJ29","v":0},{"$f":"'RAB total'!BK29","v":0},{"$f":"'RAB total'!BL29","v":0}]
[{"$f":"ROW()","v":23},null,null,"Depreciation",null,{"$f":"CHOOSE(Dashboard!$C$54,Dashboard!$B$52,Dashboard!$B$53)","v":"Accelerated depreciation"},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$23,$D$41:$D$42,0),O41,O42)","v":-60.185246816627988},{"$f":"CHOOSE(MATCH($F$23,$D$41:$D$42,0),P41,P42)","v":-72.850885329619018},-78.393953978121445,-79.675884112862732,-79.946381546151315,-98.409823563805801,-97.490458763531379,-91.896160205436772,-91.696380377309509,-92.549618777493379,-93.803422808482324,-93.027160802456521,-92.015508826666945,-91.250055272528556,-90.134062385334616,-83.357662176854191,-80.88467692709979,-78.019581875541078,-74.996456982103496,-71.849034315303456,-68.933306336132418,-66.473327750251727,-63.951018650689207,-61.474577969459872,-58.9412725324935,-51.745799442948332,-49.471177321861198,-47.190809385278747,{"$f":"CHOOSE(MATCH($F$23,$D$41:$D$42,0),AQ41,AQ42)","v":-44.860876109591892},-42.404314508980057,-39.321766044407987,-37.088762838767892,-35.366130221463536,-33.734990785107321,-32.122783763958886,-30.850996675938394,-29.555414644870737,-28.440029051943046,-27.270066790247423,-26.367052444145621,-25.423051922547351,-24.500204129445308,-23.588430289181449,-22.694544103155742,-21.844080274376289,-21.008981303358059,-20.298216120094907,-19.592444684186987,-18.827010546717773,-18.050351479203339]
[{"$f":"ROW()","v":24},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB close 2024 SL'!O$22+'RAB close 2024 SL'!O26+'RAB close 2024 SL'!O29","v":0},{"$f":"'RAB close 2024 SL'!P$22+'RAB close 2024 SL'!P26+'RAB close 2024 SL'!P29","v":0},{"$f":"'RAB close 2024 SL'!Q$22+'RAB close 2024 SL'!Q26+'RAB close 2024 SL'!Q29","v":0},{"$f":"'RAB close 2024 SL'!R$22+'RAB close 2024 SL'!R26+'RAB close 2024 SL'!R29","v":0},{"$f":"'RAB close 2024 SL'!S$22+'RAB close 2024 SL'!S26+'RAB close 2024 SL'!S29","v":0},{"$f":"'RAB close 2024 SL'!T$22+'RAB close 2024 SL'!T26+'RAB close 2024 SL'!T29","v":0},{"$f":"'RAB close 2024 SL'!U$22+'RAB close 2024 SL'!U26+'RAB close 2024 SL'!U29","v":0},{"$f":"'RAB close 2024 SL'!V$22+'RAB close 2024 SL'!V26+'RAB close 2024 SL'!V29","v":0},{"$f":"'RAB close 2024 SL'!W$22+'RAB close 2024 SL'!W26+'RAB close 2024 SL'!W29","v":0},{"$f":"'RAB close 2024 SL'!X$22+'RAB close 2024 SL'!X26+'RAB close 2024 SL'!X29","v":0},{"$f":"'RAB close 2024 SL'!Y$22+'RAB close 2024 SL'!Y26+'RAB close 2024 SL'!Y29","v":0},{"$f":"'RAB close 2024 SL'!Z$22+'RAB close 2024 SL'!Z26+'RAB close 2024 SL'!Z29","v":0},{"$f":"'RAB close 2024 SL'!AA$22+'RAB close 2024 SL'!AA26+'RAB close 2024 SL'!AA29","v":0},{"$f":"'RAB close 2024 SL'!AB$22+'RAB close 2024 SL'!AB26+'RAB close 2024 SL'!AB29","v":0},{"$f":"'RAB close 2024 SL'!AC$22+'RAB close 2024 SL'!AC26+'RAB close 2024 SL'!AC29","v":0},{"$f":"'RAB close 2024 SL'!AD$22+'RAB close 2024 SL'!AD26+'RAB close 2024 SL'!AD29","v":0},{"$f":"'RAB close 2024 SL'!AE$22+'RAB close 2024 SL'!AE26+'RAB close 2024 SL'!AE29","v":0},{"$f":"'RAB close 2024 SL'!AF$22+'RAB close 2024 SL'!AF26+'RAB close 2024 SL'!AF29","v":0},{"$f":"'RAB close 2024 SL'!AG$22+'RAB close 2024 SL'!AG26+'RAB close 2024 SL'!AG29","v":0},{"$f":"'RAB close 2024 SL'!AH$22+'RAB close 2024 SL'!AH26+'RAB close 2024 SL'!AH29","v":0},{"$f":"'RAB close 2024 SL'!AI$22+'RAB close 2024 SL'!AI26+'RAB close 2024 SL'!AI29","v":0},{"$f":"'RAB close 2024 SL'!AJ$22+'RAB close 2024 SL'!AJ26+'RAB close 2024 SL'!AJ29","v":0},{"$f":"'RAB close 2024 SL'!AK$22+'RAB close 2024 SL'!AK26+'RAB close 2024 SL'!AK29","v":0},{"$f":"'RAB close 2024 SL'!AL$22+'RAB close 2024 SL'!AL26+'RAB close 2024 SL'!AL29","v":0},{"$f":"'RAB close 2024 SL'!AM$22+'RAB close 2024 SL'!AM26+'RAB close 2024 SL'!AM29","v":0},{"$f":"'RAB close 2024 SL'!AN$22+'RAB close 2024 SL'!AN26+'RAB close 2024 SL'!AN29","v":0},{"$f":"'RAB close 2024 SL'!AO$22+'RAB close 2024 SL'!AO26+'RAB close 2024 SL'!AO29","v":0},{"$f":"'RAB close 2024 SL'!AP$22+'RAB close 2024 SL'!AP26+'RAB close 2024 SL'!AP29","v":0},{"$f":"'RAB close 2024 SL'!AQ$22+'RAB close 2024 SL'!AQ26+'RAB close 2024 SL'!AQ29","v":0},{"$f":"'RAB close 2024 SL'!AR$22+'RAB close 2024 SL'!AR26+'RAB close 2024 SL'!AR29","v":0},{"$f":"'RAB close 2024 SL'!AS$22+'RAB close 2024 SL'!AS26+'RAB close 2024 SL'!AS29","v":0},{"$f":"'RAB close 2024 SL'!AT$22+'RAB close 2024 SL'!AT26+'RAB close 2024 SL'!AT29","v":0},{"$f":"'RAB close 2024 SL'!AU$22+'RAB close 2024 SL'!AU26+'RAB close 2024 SL'!AU29","v":0},{"$f":"'RAB close 2024 SL'!AV$22+'RAB close 2024 SL'!AV26+'RAB close 2024 SL'!AV29","v":0},{"$f":"'RAB close 2024 SL'!AW$22+'RAB close 2024 SL'!AW26+'RAB close 2024 SL'!AW29","v":0},{"$f":"'RAB close 2024 SL'!AX$22+'RAB close 2024 SL'!AX26+'RAB close 2024 SL'!AX29","v":0},{"$f":"'RAB close 2024 SL'!AY$22+'RAB close 2024 SL'!AY26+'RAB close 2024 SL'!AY29","v":0},{"$f":"'RAB close 2024 SL'!AZ$22+'RAB close 2024 SL'!AZ26+'RAB close 2024 SL'!AZ29","v":0},{"$f":"'RAB close 2024 SL'!BA$22+'RAB close 2024 SL'!BA26+'RAB close 2024 SL'!BA29","v":0},{"$f":"'RAB close 2024 SL'!BB$22+'RAB close 2024 SL'!BB26+'RAB close 2024 SL'!BB29","v":0},{"$f":"'RAB close 2024 SL'!BC$22+'RAB close 2024 SL'!BC26+'RAB close 2024 SL'!BC29","v":0},{"$f":"'RAB close 2024 SL'!BD$22+'RAB close 2024 SL'!BD26+'RAB close 2024 SL'!BD29","v":0},{"$f":"'RAB close 2024 SL'!BE$22+'RAB close 2024 SL'!BE26+'RAB close 2024 SL'!BE29","v":0},{"$f":"'RAB close 2024 SL'!BF$22+'RAB close 2024 SL'!BF26+'RAB close 2024 SL'!BF29","v":0},{"$f":"'RAB close 2024 SL'!BG$22+'RAB close 2024 SL'!BG26+'RAB close 2024 SL'!BG29","v":0},{"$f":"'RAB close 2024 SL'!BH$22+'RAB close 2024 SL'!BH26+'RAB close 2024 SL'!BH29","v":0},{"$f":"'RAB close 2024 SL'!BI$22+'RAB close 2024 SL'!BI26+'RAB close 2024 SL'!BI29","v":0},{"$f":"'RAB close 2024 SL'!BJ$22+'RAB close 2024 SL'!BJ26+'RAB close 2024 SL'!BJ29","v":0},{"$f":"'RAB close 2024 SL'!BK$22+'RAB close 2024 SL'!BK26+'RAB close 2024 SL'!BK29","v":0},{"$f":"'RAB close 2024 SL'!BL$22+'RAB close 2024 SL'!BL26+'RAB close 2024 SL'!BL29","v":0}]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O21:O24)","v":1623.7290026595845},1664.4811839801268,1681.8745220523765,1693.7669648422586,1703.055403237086,{"$f":"SUM(T21:T24)","v":1700.7966201718875},1670.2951981185045,1642.607572702816,{"$f":"SUM(W21:W24)","v":1614.9265595401362},1586.1834046316469,1556.3024462243443,1527.0389019451191,1498.6323294465899,1470.8024966258533,1431.6645538532612,1392.5124171235107,1349.7158450259494,1305.6337010676746,1261.0760018599167,1216.6048287425151,1172.2976520076497,1127.9240062454774,1083.7131874134061,1039.7435313694691,996.16324008688844,957.97987644832403,919.75446466314679,881.79661935117372,844.16158958219978,806.96476168109007,770.80401712805781,734.78420770235459,699.41807748089104,665.68308669578369,633.56030293182482,602.70930625588642,573.15389161101564,544.7138625590726,517.44379576882523,491.07674332467963,465.65369140213227,441.15348727268696,417.56505698350549,394.87051288034974,373.02643260597347,352.01745130261543,331.71923518252049,312.12679049833349,293.29977995161573,275.24942847241238]
[null,null,null,"Check Total",null,{"$f":"CHOOSE(Dashboard!$C$54,Dashboard!$B$52,Dashboard!$B$53)","v":"Accelerated depreciation"},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(MATCH($F$26,$D$45:$D$46,0),O45,O46)","v":1623.7290026595845},{"$f":"CHOOSE(MATCH($F$26,$D$45:$D$46,0),P45,P46)","v":1664.4811839801268},{"$f":"CHOOSE(MATCH($F$26,$D$45:$D$46,0),Q45,Q46)","v":1681.8745220523765},1693.7669648422586,1703.055403237086,1700.7966201718873,1670.2951981185042,1642.6075727028156,1614.9265595401355,1586.1834046316462,1556.3024462243436,1527.0389019451184,1498.6323294465892,1470.8024966258524,1431.6645538532603,1392.5124171235095,1349.7158450259481,1305.633701067673,1261.0760018599151,1216.6048287425135,1172.2976520076479,1127.9240062454755,1083.7131874134043,1039.7435313694673,996.16324008688662,957.9798764483221,919.75446466314486,881.79661935117178,844.16158958219785,806.96476168108813,770.80401712805588,734.78420770235266,699.41807748088911,665.68308669578175,633.56030293182289,602.70930625588448,573.15389161101371,544.71386255907066,517.44379576882329,491.07674332467769,465.65369140213033,441.15348727268503,417.56505698350355,394.8705128803478,373.02643260597154,352.01745130261349,331.71923518251856,312.12679049833156,293.2997799516138,275.24942847241044]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,{"$f":"O25-O26","v":0},0,0,0,0,{"$f":"T25-T26","v":0},0,0,{"$f":"W25-W26","v":0},0,0,0,0,0,0,0,0,0,0,0,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12,1.9326762412674725E-12]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":29},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":30},null,null,"OPEX",null,{"$f":"SUMPRODUCT($O$15:$S$15,O30:S30)","v":363.99280413414584},null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O1217","v":77.610804876585306},{"$f":"'PTRM expenditure'!P1217","v":80.604778721755778},{"$f":"'PTRM expenditure'!Q1217","v":82.862600812636444},{"$f":"'PTRM expenditure'!R1217","v":88.964295194723235},{"$f":"'PTRM expenditure'!S1217","v":88.268610567038266},{"$f":"'PTRM expenditure'!T1217","v":85.741585246231793},{"$f":"'PTRM expenditure'!U1217","v":85.304899075108466},{"$f":"'PTRM expenditure'!V1217","v":84.877280962952241},{"$f":"'PTRM expenditure'!W1217","v":84.41252207762173},{"$f":"'PTRM expenditure'!X1217","v":83.843170439769608},{"$f":"'PTRM expenditure'!Y1217","v":83.342930959496471},{"$f":"'PTRM expenditure'!Z1217","v":82.648010408539221},{"$f":"'PTRM expenditure'!AA1217","v":81.69949252597867},{"$f":"'PTRM expenditure'!AB1217","v":80.40811710189675},{"$f":"'PTRM expenditure'!AC1217","v":75.050046163578301},{"$f":"'PTRM expenditure'!AD1217","v":68.591382043273029},{"$f":"'PTRM expenditure'!AE1217","v":61.336367505856643},{"$f":"'PTRM expenditure'!AF1217","v":53.910538368051277},{"$f":"'PTRM expenditure'!AG1217","v":46.448771197209737},{"$f":"'PTRM expenditure'!AH1217","v":39.312874194683552},{"$f":"'PTRM expenditure'!AI1217","v":33.992122861171879},{"$f":"'PTRM expenditure'!AJ1217","v":28.99593563818031},{"$f":"'PTRM expenditure'!AK1217","v":24.145490677742568},{"$f":"'PTRM expenditure'!AL1217","v":19.638893384143216},{"$f":"'PTRM expenditure'!AM1217","v":15.079950978324097},{"$f":"'PTRM expenditure'!AN1217","v":13.594459260447691},{"$f":"'PTRM expenditure'!AO1217","v":12.356380993164649},{"$f":"'PTRM expenditure'!AP1217","v":11.445743697317674},{"$f":"'PTRM expenditure'!AQ1217","v":10.41167369230411},{"$f":"'PTRM expenditure'!AR1217","v":9.7289433896649555},{"$f":"'PTRM expenditure'!AS1217","v":9.6258294170948737},{"$f":"'PTRM expenditure'!AT1217","v":9.5448093994277503},{"$f":"'PTRM expenditure'!AU1217","v":9.5218946012140098},{"$f":"'PTRM expenditure'!AV1217","v":9.4670487041478957},{"$f":"'PTRM expenditure'!AW1217","v":6.8641928383297071},{"$f":"'PTRM expenditure'!AX1217","v":6.5862839532622637},{"$f":"'PTRM expenditure'!AY1217","v":6.5076042678405122},{"$f":"'PTRM expenditure'!AZ1217","v":6.1967534291066517},{"$f":"'PTRM expenditure'!BA1217","v":6.1805626913737273},{"$f":"'PTRM expenditure'!BB1217","v":6.0336460140599204},{"$f":"'PTRM expenditure'!BC1217","v":5.7909895795245783},{"$f":"'PTRM expenditure'!BD1217","v":3.7973861014511603},{"$f":"'PTRM expenditure'!BE1217","v":3.2849266659472867},{"$f":"'PTRM expenditure'!BF1217","v":3.2935312015009814},{"$f":"'PTRM expenditure'!BG1217","v":3.2868497708612359},{"$f":"'PTRM expenditure'!BH1217","v":3.280224647990837},{"$f":"'PTRM expenditure'!BI1217","v":3.2736552554811253},{"$f":"'PTRM expenditure'!BJ1217","v":3.2671410266491749},{"$f":"'PTRM expenditure'!BK1217","v":3.2606814051604855},{"$f":"'PTRM expenditure'!BL1217","v":3.2542758446706346}]
[{"$f":"ROW()","v":31},null,null,"Depreciation",null,322.04358665713499,null,null,null,null,null,null,null,null,{"$f":"-O23","v":60.185246816627988},{"$f":"-P23","v":72.850885329619018},{"$f":"-Q23","v":78.393953978121445},{"$f":"-R23","v":79.675884112862732},{"$f":"-S23","v":79.946381546151315},{"$f":"-T23","v":98.409823563805801},97.490458763531379,91.896160205436772,{"$f":"-W23","v":91.696380377309509},92.549618777493379,93.803422808482324,93.027160802456521,92.015508826666945,91.250055272528556,90.134062385334616,83.357662176854191,80.88467692709979,78.019581875541078,74.996456982103496,71.849034315303456,68.933306336132418,66.473327750251727,63.951018650689207,61.474577969459872,58.9412725324935,51.745799442948332,49.471177321861198,47.190809385278747,44.860876109591892,42.404314508980057,39.321766044407987,37.088762838767892,35.366130221463536,33.734990785107321,32.122783763958886,30.850996675938394,29.555414644870737,28.440029051943046,27.270066790247423,26.367052444145621,25.423051922547351,24.500204129445308,23.588430289181449,22.694544103155742,21.844080274376289,21.008981303358059,20.298216120094907,19.592444684186987,18.827010546717773,18.050351479203339]
[{"$f":"ROW()","v":32},null,null,"Return on Asset",null,338.25978095577779,null,null,null,null,null,null,null,null,{"$f":"O$14*O$21","v":74.533604441535871},76.397312839504394,78.314724636755145,79.133090440317432,79.692636196263393,80.1296621609889,80.023385216876989,78.588277093018093,77.285559596933055,75.983153210867499,74.63077249096817,73.224857511530246,71.847992195069935,70.5114478565051,69.202039426407211,67.360578411056224,65.518449562474657,63.504848092253681,61.430759782504836,59.334296345436279,57.241904006921047,55.157227785393722,53.069424160792977,50.989281629821313,48.920485936246884,46.87001006170216,45.073462502114388,43.274936554873356,41.488999752449757,39.718251592950907,37.968121064307475,36.266738808030453,34.571987624423187,32.907992394907502,31.320743143076552,29.809349088729281,28.35779329302591,26.967195320687516,25.629076833497198,24.346005692736473,23.105421857052331,21.909253747792409,20.756506117834999,19.646657931811525,18.578867566080028,17.551091975646333,16.562608235783962,15.607566375676303,14.685731436855342,13.799910581149536]
[{"$f":"ROW()","v":33},null,null,"Return on Working Capital",null,7.0168179938049624,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!O35","v":1.0815035206321362},{"$f":"Working_Capital!P35","v":1.5115616427470613},{"$f":"Working_Capital!Q35","v":1.6998344459657544},{"$f":"Working_Capital!R35","v":1.8604221996731212},{"$f":"Working_Capital!S35","v":1.9838676211240782},{"$f":"Working_Capital!T35","v":2.0509005646488201},{"$f":"Working_Capital!U35","v":1.8457935224412834},{"$f":"Working_Capital!V35","v":1.8685412368122145},{"$f":"Working_Capital!W35","v":1.8068786235604781},{"$f":"Working_Capital!X35","v":1.7883602605493312},{"$f":"Working_Capital!Y35","v":1.7775737905933835},{"$f":"Working_Capital!Z35","v":1.769557235402111},{"$f":"Working_Capital!AA35","v":1.7441765148156554},{"$f":"Working_Capital!AB35","v":1.7156729850650136},{"$f":"Working_Capital!AC35","v":1.6880296990882306},{"$f":"Working_Capital!AD35","v":1.6520774442076502},{"$f":"Working_Capital!AE35","v":1.5477525886111567},{"$f":"Working_Capital!AF35","v":1.4783449321600728},{"$f":"Working_Capital!AG35","v":1.4019706510932688},{"$f":"Working_Capital!AH35","v":1.3235285103061842},{"$f":"Working_Capital!AI35","v":1.2455208373314033},{"$f":"Working_Capital!AJ35","v":1.1789708579479252},{"$f":"Working_Capital!AK35","v":1.1182626485623124},{"$f":"Working_Capital!AL35","v":1.0567031201460888},{"$f":"Working_Capital!AM35","v":0.99764496238875588},{"$f":"Working_Capital!AN35","v":0.93801549973507425},{"$f":"Working_Capital!AO35","v":0.85298691214882127},{"$f":"Working_Capital!AP35","v":0.81559515069525046},{"$f":"Working_Capital!AQ35","v":0.77964985326920844},{"$f":"Working_Capital!AR35","v":0.74291748668747515},{"$f":"Working_Capital!AS35","v":-2.8706913411980662E-2},{"$f":"Working_Capital!AT35","v":-2.5878060475702999E-2},{"$f":"Working_Capital!AU35","v":-2.3069547859964033E-2},{"$f":"Working_Capital!AV35","v":-2.1659526370816772E-2},{"$f":"Working_Capital!AW35","v":-2.1480111218338725E-2},{"$f":"Working_Capital!AX35","v":-1.5534973483923402E-2},{"$f":"Working_Capital!AY35","v":-1.48683713915657E-2},{"$f":"Working_Capital!AZ35","v":-1.4653749550372939E-2},{"$f":"Working_Capital!BA35","v":-1.3918719407453831E-2},{"$f":"Working_Capital!BB35","v":-1.3847560026617273E-2},{"$f":"Working_Capital!BC35","v":-1.3484597007159068E-2},{"$f":"Working_Capital!BD35","v":-1.2910009057426591E-2},{"$f":"Working_Capital!BE35","v":-8.4445563793817471E-3},{"$f":"Working_Capital!BF35","v":-7.2868321974134164E-3},{"$f":"Working_Capital!BG35","v":-7.2878353639459102E-3},{"$f":"Working_Capital!BH35","v":-7.2550927274607066E-3},{"$f":"Working_Capital!BI35","v":-7.2226353672616306E-3},{"$f":"Working_Capital!BJ35","v":-7.1904599123188018E-3},{"$f":"Working_Capital!BK35","v":-7.1585630481525745E-3},{"$f":"Working_Capital!BL35","v":-7.1269415153175329E-3}]
[{"$f":"ROW()","v":34},null,null,"Tax",null,36.543932030941939,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!O49","v":5.9308564430616109},{"$f":"-Tax_CoRE!P49","v":8.6985022303884652},{"$f":"-Tax_CoRE!Q49","v":8.9891923352275285},{"$f":"-Tax_CoRE!R49","v":9.1649354035446695},{"$f":"-Tax_CoRE!S49","v":9.4244958798114222},{"$f":"-Tax_CoRE!T49","v":16.362354981638003},{"$f":"-Tax_CoRE!U49","v":16.268007206639794},{"$f":"-Tax_CoRE!V49","v":15.590001653097161},{"$f":"-Tax_CoRE!W49","v":15.803620602910167},{"$f":"-Tax_CoRE!X49","v":15.900234358842692},{"$f":"-Tax_CoRE!Y49","v":15.985770739032599},{"$f":"-Tax_CoRE!Z49","v":15.969196253233363},{"$f":"-Tax_CoRE!AA49","v":15.920048588327564},{"$f":"-Tax_CoRE!AB49","v":15.949814337336409},{"$f":"-Tax_CoRE!AC49","v":15.933413848009135},{"$f":"-Tax_CoRE!AD49","v":14.098863575388593},{"$f":"-Tax_CoRE!AE49","v":14.019970732964225},{"$f":"-Tax_CoRE!AF49","v":14.00773758815617},{"$f":"-Tax_CoRE!AG49","v":14.080001385859305},{"$f":"-Tax_CoRE!AH49","v":14.155649046110673},{"$f":"-Tax_CoRE!AI49","v":14.235252843376241},{"$f":"-Tax_CoRE!AJ49","v":14.432942890671347},{"$f":"-Tax_CoRE!AK49","v":14.300368786421458},{"$f":"-Tax_CoRE!AL49","v":14.204452312386001},{"$f":"-Tax_CoRE!AM49","v":14.069026781015991},{"$f":"-Tax_CoRE!AN49","v":12.273531023330417},{"$f":"-Tax_CoRE!AO49","v":12.189986790007222},{"$f":"-Tax_CoRE!AP49","v":12.00970266432615},{"$f":"-Tax_CoRE!AQ49","v":11.817295924131605},{"$f":"-Tax_CoRE!AR49","v":0},{"$f":"-Tax_CoRE!AS49","v":0},{"$f":"-Tax_CoRE!AT49","v":0},{"$f":"-Tax_CoRE!AU49","v":0},{"$f":"-Tax_CoRE!AV49","v":0},{"$f":"-Tax_CoRE!AW49","v":0},{"$f":"-Tax_CoRE!AX49","v":0},{"$f":"-Tax_CoRE!AY49","v":0},{"$f":"-Tax_CoRE!AZ49","v":0},{"$f":"-Tax_CoRE!BA49","v":0},{"$f":"-Tax_CoRE!BB49","v":0},{"$f":"-Tax_CoRE!BC49","v":0},{"$f":"-Tax_CoRE!BD49","v":0},{"$f":"-Tax_CoRE!BE49","v":0},{"$f":"-Tax_CoRE!BF49","v":0},{"$f":"-Tax_CoRE!BG49","v":0},{"$f":"-Tax_CoRE!BH49","v":0},{"$f":"-Tax_CoRE!BI49","v":0},{"$f":"-Tax_CoRE!BJ49","v":0},{"$f":"-Tax_CoRE!BK49","v":0},{"$f":"-Tax_CoRE!BL49","v":0}]
[{"$f":"ROW()","v":35},null,null,"Imputation Credits",null,-18.271966015470969,null,null,null,null,null,null,null,null,{"$f":"-O34*WACC!P$30","v":-2.9654282215308054},{"$f":"-P34*WACC!P$30","v":-4.3492511151942326},{"$f":"-Q34*WACC!Q$30","v":-4.4945961676137642},{"$f":"-R34*WACC!R$30","v":-4.5824677017723348},{"$f":"-S34*WACC!S$30","v":-4.7122479399057111},{"$f":"-T34*WACC!T$30","v":-8.1811774908190014},{"$f":"-U34*WACC!U$30","v":-8.134003603319897},{"$f":"-V34*WACC!V$30","v":-7.7950008265485806},{"$f":"-W34*WACC!W$30","v":-7.9018103014550833},{"$f":"-X34*WACC!X$30","v":-7.9501171794213459},{"$f":"-Y34*WACC!Y$30","v":-7.9928853695162996},{"$f":"-Z34*WACC!Z$30","v":-7.9845981266166817},{"$f":"-AA34*WACC!AA$30","v":-7.960024294163782},{"$f":"-AB34*WACC!AB$30","v":-7.9749071686682047},{"$f":"-AC34*WACC!AC$30","v":-7.9667069240045674},{"$f":"-AD34*WACC!AD$30","v":-7.0494317876942967},{"$f":"-AE34*WACC!AE$30","v":-7.0099853664821126},{"$f":"-AF34*WACC!AF$30","v":-7.0038687940780848},{"$f":"-AG34*WACC!AG$30","v":-7.0400006929296524},{"$f":"-AH34*WACC!AH$30","v":-7.0778245230553365},{"$f":"-AI34*WACC!AI$30","v":-7.1176264216881204},{"$f":"-AJ34*WACC!AJ$30","v":-7.2164714453356735},{"$f":"-AK34*WACC!AK$30","v":-7.1501843932107292},{"$f":"-AL34*WACC!AL$30","v":-7.1022261561930007},{"$f":"-AM34*WACC!AM$30","v":-7.0345133905079953},{"$f":"-AN34*WACC!AN$30","v":-6.1367655116652085},{"$f":"-AO34*WACC!AO$30","v":-6.0949933950036108},{"$f":"-AP34*WACC!AP$30","v":-6.0048513321630752},{"$f":"-AQ34*WACC!AQ$30","v":-5.9086479620658023},{"$f":"-AR34*WACC!AR$30","v":0},{"$f":"-AS34*WACC!AS$30","v":0},{"$f":"-AT34*WACC!AT$30","v":0},{"$f":"-AU34*WACC!AU$30","v":0},{"$f":"-AV34*WACC!AV$30","v":0},{"$f":"-AW34*WACC!AW$30","v":0},{"$f":"-AX34*WACC!AX$30","v":0},{"$f":"-AY34*WACC!AY$30","v":0},{"$f":"-AZ34*WACC!AZ$30","v":0},{"$f":"-BA34*WACC!BA$30","v":0},{"$f":"-BB34*WACC!BB$30","v":0},{"$f":"-BC34*WACC!BC$30","v":0},{"$f":"-BD34*WACC!BD$30","v":0},{"$f":"-BE34*WACC!BE$30","v":0},{"$f":"-BF34*WACC!BF$30","v":0},{"$f":"-BG34*WACC!BG$30","v":0},{"$f":"-BH34*WACC!BH$30","v":0},{"$f":"-BI34*WACC!BI$30","v":0},{"$f":"-BJ34*WACC!BJ$30","v":0},{"$f":"-BK34*WACC!BK$30","v":0},{"$f":"-BL34*WACC!BL$30","v":0}]
[{"$f":"ROW()","v":36},null,null,"Net Cost of Service",null,1049.5849557563345,null,null,null,null,null,null,null,null,{"$f":"SUM(O30:O35)","v":216.37658787691208},235.71378964882052,245.76571004109258,254.21615964934884,254.60374387048276,274.51314902649437,272.79854018127799,265.02526032476788,{"$f":"SUM(W30:W35)","v":263.10315097687982},262.11441986810115,261.54758541905665,258.6541840845448,255.267194356695,251.86020038466364,244.0408845984129,228.01113186308544,216.29723195052435,203.91718206208418,191.31795930584099,178.8975578887848,168.53048046324486,159.02193347710934,149.43438053099777,140.26168225976349,130.97386779996125,119.28504977649847,113.84900112429267,108.7319361203281,103.44984736968077,92.594426978283394,86.887009612398344,82.874432985750389,79.436942899240762,76.088372357791897,70.28623963414681,67.231094744446011,64.405943834345592,61.589324052186839,59.065787595710887,56.732856590915389,54.3059787621171,50.193933969631452,47.621418516584349,45.627446404270835,43.702509775953608,41.833042834267772,40.127256975992729,38.459961626600148,36.766264825685454,35.097410963508189]
[{"$f":"ROW()","v":37},null,null,"Total Smoothed Revenue",null,1049.535603569306,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Revenue!O$115,0)","v":239.53842969744528},{"$f":"IFERROR(Revenue!P$115,0)","v":239.7402631779712},{"$f":"IFERROR(Revenue!Q$115,0)","v":240.25783798389631},{"$f":"IFERROR(Revenue!R$115,0)","v":241.01834999485783},{"$f":"IFERROR(Revenue!S$115,0)","v":241.93843399884429},{"$f":"IFERROR(Revenue!T$115,0)","v":274.51314902649432},{"$f":"IFERROR(Revenue!U$115,0)","v":272.79854018127799},{"$f":"IFERROR(Revenue!V$115,0)","v":265.02526032476777},{"$f":"IFERROR(Revenue!W$115,0)","v":263.10315097687953},{"$f":"IFERROR(Revenue!X$115,0)","v":262.11441986810104},{"$f":"IFERROR(Revenue!Y$115,0)","v":261.54758541905693},{"$f":"IFERROR(Revenue!Z$115,0)","v":258.65418408454457},{"$f":"IFERROR(Revenue!AA$115,0)","v":255.26719435669526},{"$f":"IFERROR(Revenue!AB$115,0)","v":251.86020038466361},{"$f":"IFERROR(Revenue!AC$115,0)","v":244.04088459841265},{"$f":"IFERROR(Revenue!AD$115,0)","v":228.01113186308541},{"$f":"IFERROR(Revenue!AE$115,0)","v":216.29723195052398},{"$f":"IFERROR(Revenue!AF$115,0)","v":203.91718206208429},{"$f":"IFERROR(Revenue!AG$115,0)","v":191.31795930584084},{"$f":"IFERROR(Revenue!AH$115,0)","v":178.8975578887848},{"$f":"IFERROR(Revenue!AI$115,0)","v":168.53048046324491},{"$f":"IFERROR(Revenue!AJ$115,0)","v":159.02193347710937},{"$f":"IFERROR(Revenue!AK$115,0)","v":140.17195041763887},{"$f":"IFERROR(Revenue!AL$115,0)","v":112.06109996730194},{"$f":"IFERROR(Revenue!AM$115,0)","v":82.800909667490799},{"$f":"IFERROR(Revenue!AN$115,0)","v":61.551370536534392},{"$f":"IFERROR(Revenue!AO$115,0)","v":48.630802439301775},{"$f":"IFERROR(Revenue!AP$115,0)","v":40.818125945437004},{"$f":"IFERROR(Revenue!AQ$115,0)","v":39.384987350776854},{"$f":"IFERROR(Revenue!AR$115,0)","v":36.468487565544699},{"$f":"IFERROR(Revenue!AS$115,0)","v":32.993905421755606},{"$f":"IFERROR(Revenue!AT$115,0)","v":29.725406178443013},{"$f":"IFERROR(Revenue!AU$115,0)","v":28.864682783802021},{"$f":"IFERROR(Revenue!AV$115,0)","v":30.031180312930509},{"$f":"IFERROR(Revenue!AW$115,0)","v":25.671760222058147},{"$f":"IFERROR(Revenue!AX$115,0)","v":24.165129963069596},{"$f":"IFERROR(Revenue!AY$115,0)","v":21.733335558089749},{"$f":"IFERROR(Revenue!AZ$115,0)","v":19.051493489309717},{"$f":"IFERROR(Revenue!BA$115,0)","v":18.492365932822963},{"$f":"IFERROR(Revenue!BB$115,0)","v":18.144753080510903},{"$f":"IFERROR(Revenue!BC$115,0)","v":16.594210227079337},{"$f":"IFERROR(Revenue!BD$115,0)","v":13.226912136621223},{"$f":"IFERROR(Revenue!BE$115,0)","v":0},{"$f":"IFERROR(Revenue!BF$115,0)","v":0},{"$f":"IFERROR(Revenue!BG$115,0)","v":0},{"$f":"IFERROR(Revenue!BH$115,0)","v":0},{"$f":"IFERROR(Revenue!BI$115,0)","v":0},{"$f":"IFERROR(Revenue!BJ$115,0)","v":0},{"$f":"IFERROR(Revenue!BK$115,0)","v":0},{"$f":"IFERROR(Revenue!BL$115,0)","v":0}]
[{"$f":"ROW()","v":38},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F36-F37,5)","v":4.9349999999999998E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sl",-60.185246816627988,-72.850885329619018,-78.393953978121445,-79.675884112862732,-79.946381546151315,-80.039996623270696,-80.332382369205476,-76.855994775860438,-78.869511182927525,-81.822547304390497,-85.062443177506026,-86.302028512392582,-87.272924686358166,-88.367920676701999,-88.865116805593402,-83.789912066377411,-83.943105484998227,-84.197094170698364,-84.458274924660657,-84.739590167245538,-84.90473677018592,-85.430378053823318,-85.734024980541335,-86.012731483331521,-86.19145493840729,-80.404315306859516,-80.576746265482669,-80.67124342751697,-80.298787197322113,-79.724517663736563,-78.299207570401464,-77.830050066808539,-77.320667603276007,-76.809871083713944,-76.175478150713616,-75.935453288225034,-75.41875472223326,-74.93113783185531,-74.568919744577457,-74.268700825804032,-74.163211156998173,-73.99002546007894,-73.622010513098431,-73.26605210071979,-72.96524446677266,-71.233239342374645,-68.421349769016231,-64.703622100399144,-60.330093709961083,-56.003581673094708]
[null,null,null,"Straight line depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB total'!O33","v":-60.185246816627988},{"$f":"'RAB total'!P33","v":-72.850885329619018},{"$f":"'RAB total'!Q33","v":-78.393953978121445},{"$f":"'RAB total'!R33","v":-79.675884112862732},{"$f":"'RAB total'!S33","v":-79.946381546151315},{"$f":"'RAB total'!T33","v":-80.039996623270696},{"$f":"'RAB total'!U33","v":-79.951853736708557},{"$f":"'RAB total'!V33","v":-75.328578111876581},{"$f":"'RAB total'!W33","v":-76.151190463704438},{"$f":"'RAB total'!X33","v":-78.046377076321804},{"$f":"'RAB total'!Y33","v":-80.365682760023574},{"$f":"'RAB total'!Z33","v":-80.538427264670474},{"$f":"'RAB total'!AA33","v":-80.427248322709175},{"$f":"'RAB total'!AB33","v":-80.549167551727294},{"$f":"'RAB total'!AC33","v":-80.254206888865042},{"$f":"'RAB total'!AD33","v":-73.822009722632487},{"$f":"'RAB total'!AE33","v":-72.176530253382325},{"$f":"'RAB total'!AF33","v":-70.138254207901639},{"$f":"'RAB total'!AG33","v":-67.929143700846993},{"$f":"'RAB total'!AH33","v":-65.571889226897042},{"$f":"'RAB total'!AI33","v":-63.420634416503745},{"$f":"'RAB total'!AJ33","v":-61.76268496785422},{"$f":"'RAB total'!AK33","v":-59.997633542276219},{"$f":"'RAB total'!AL33","v":-58.254252370007691},{"$f":"'RAB total'!AM33","v":-56.408088975236225},{"$f":"'RAB total'!AN33","v":-48.712292224862111},{"$f":"'RAB total'!AO33","v":-46.978078862135504},{"$f":"'RAB total'!AP33","v":-45.20823939858893},{"$f":"'RAB total'!AQ33","v":-43.341385629327831},{"$f":"'RAB total'!AR33","v":-41.275862627459432},{"$f":"'RAB total'!AS33","v":-38.350038338142554},{"$f":"'RAB total'!AT33","v":-36.504733773828207},{"$f":"'RAB total'!AU33","v":-35.317441036225183},{"$f":"'RAB total'!AV33","v":-34.21577521467691},{"$f":"'RAB total'!AW33","v":-33.064592108052295},{"$f":"'RAB total'!AX33","v":-32.310577863331851},{"$f":"'RAB total'!AY33","v":-31.454321977742637},{"$f":"'RAB total'!AZ33","v":-30.778821431639813},{"$f":"'RAB total'!BA33","v":-30.172799806964388},{"$f":"'RAB total'!BB33","v":-29.511045297887584},{"$f":"'RAB total'!BC33","v":-28.944467455968411},{"$f":"'RAB total'!BD33","v":-28.365610590278436},{"$f":"'RAB total'!BE33","v":-27.762026238805689},{"$f":"'RAB total'!BF33","v":-27.146807664226991},{"$f":"'RAB total'!BG33","v":-26.562789554100533},{"$f":"'RAB total'!BH33","v":-25.968426506246544},{"$f":"'RAB total'!BI33","v":-25.537028218241524},{"$f":"'RAB total'!BJ33","v":-25.085704969428246},{"$f":"'RAB total'!BK33","v":-24.510304029309381},{"$f":"'RAB total'!BL33","v":-23.884968864099076}]
[null,null,null,"Accelerated depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB total'!O66+'RAB total'!O65","v":-60.185246816627988},{"$f":"'RAB total'!P66+'RAB total'!P65","v":-72.850885329619018},{"$f":"'RAB total'!Q66+'RAB total'!Q65","v":-78.393953978121445},{"$f":"'RAB total'!R66+'RAB total'!R65","v":-79.675884112862732},{"$f":"'RAB total'!S66+'RAB total'!S65","v":-79.946381546151315},{"$f":"'RAB total'!T66+'RAB total'!T65","v":-98.409823563805801},{"$f":"'RAB total'!U66+'RAB total'!U65","v":-97.490458763531379},{"$f":"'RAB total'!V66+'RAB total'!V65","v":-91.896160205436772},{"$f":"'RAB total'!W66+'RAB total'!W65","v":-91.696380377309509},{"$f":"'RAB total'!X66+'RAB total'!X65","v":-92.549618777493379},{"$f":"'RAB total'!Y66+'RAB total'!Y65","v":-93.803422808482324},{"$f":"'RAB total'!Z66+'RAB total'!Z65","v":-93.027160802456521},{"$f":"'RAB total'!AA66+'RAB total'!AA65","v":-92.015508826666945},{"$f":"'RAB total'!AB66+'RAB total'!AB65","v":-91.250055272528556},{"$f":"'RAB total'!AC66+'RAB total'!AC65","v":-90.134062385334616},{"$f":"'RAB total'!AD66+'RAB total'!AD65","v":-83.357662176854191},{"$f":"'RAB total'!AE66+'RAB total'!AE65","v":-80.88467692709979},{"$f":"'RAB total'!AF66+'RAB total'!AF65","v":-78.019581875541078},{"$f":"'RAB total'!AG66+'RAB total'!AG65","v":-74.996456982103496},{"$f":"'RAB total'!AH66+'RAB total'!AH65","v":-71.849034315303456},{"$f":"'RAB total'!AI66+'RAB total'!AI65","v":-68.933306336132418},{"$f":"'RAB total'!AJ66+'RAB total'!AJ65","v":-66.473327750251727},{"$f":"'RAB total'!AK66+'RAB total'!AK65","v":-63.951018650689207},{"$f":"'RAB total'!AL66+'RAB total'!AL65","v":-61.474577969459872},{"$f":"'RAB total'!AM66+'RAB total'!AM65","v":-58.9412725324935},{"$f":"'RAB total'!AN66+'RAB total'!AN65","v":-51.745799442948332},{"$f":"'RAB total'!AO66+'RAB total'!AO65","v":-49.471177321861198},{"$f":"'RAB total'!AP66+'RAB total'!AP65","v":-47.190809385278747},{"$f":"'RAB total'!AQ66+'RAB total'!AQ65","v":-44.860876109591892},{"$f":"'RAB total'!AR66+'RAB total'!AR65","v":-42.404314508980057},{"$f":"'RAB total'!AS66+'RAB total'!AS65","v":-39.321766044407987},{"$f":"'RAB total'!AT66+'RAB total'!AT65","v":-37.088762838767892},{"$f":"'RAB total'!AU66+'RAB total'!AU65","v":-35.366130221463536},{"$f":"'RAB total'!AV66+'RAB total'!AV65","v":-33.734990785107321},{"$f":"'RAB total'!AW66+'RAB total'!AW65","v":-32.122783763958886},{"$f":"'RAB total'!AX66+'RAB total'!AX65","v":-30.850996675938394},{"$f":"'RAB total'!AY66+'RAB total'!AY65","v":-29.555414644870737},{"$f":"'RAB total'!AZ66+'RAB total'!AZ65","v":-28.440029051943046},{"$f":"'RAB total'!BA66+'RAB total'!BA65","v":-27.270066790247423},{"$f":"'RAB total'!BB66+'RAB total'!BB65","v":-26.367052444145621},{"$f":"'RAB total'!BC66+'RAB total'!BC65","v":-25.423051922547351},{"$f":"'RAB total'!BD66+'RAB total'!BD65","v":-24.500204129445308},{"$f":"'RAB total'!BE66+'RAB total'!BE65","v":-23.588430289181449},{"$f":"'RAB total'!BF66+'RAB total'!BF65","v":-22.694544103155742},{"$f":"'RAB total'!BG66+'RAB total'!BG65","v":-21.844080274376289},{"$f":"'RAB total'!BH66+'RAB total'!BH65","v":-21.008981303358059},{"$f":"'RAB total'!BI66+'RAB total'!BI65","v":-20.298216120094907},{"$f":"'RAB total'!BJ66+'RAB total'!BJ65","v":-19.592444684186987},{"$f":"'RAB total'!BK66+'RAB total'!BK65","v":-18.827010546717773},{"$f":"'RAB total'!BL66+'RAB total'!BL65","v":-18.050351479203339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60.185246816627988,-66.443628940536058,-63.570960371597842,-60.45288899586339,-57.135399417767367]
[null,null,null,"Closing RAB Straight Line",null,null,null,null,null,null,null,null,null,"SL",1623.7290026595845,1664.4811839801268,1681.8745220523765,1693.7669648422586,1703.055403237086,1732.5390120971895,1754.9060561477481,1778.5061623824588,1795.0014517643444,1804.547801929956,1815.381188918165,1825.3573117020501,1830.867017387674,1829.9656139122544,1821.0525081393193,1817.1800911032276,1816.3058198806216,1812.7886794395454,1807.1431621056061,1799.7604021641828,1792.1623921861303,1781.9507045894513,1770.4938141029731,1758.2462118700639,1745.4772377612712,1739.6051652801661,1733.0569470241071,1717.1726138678896,1701.3172875939811,1685.8264862801459,1671.9070322364014,1658.416813419791,1645.2398075091232,1632.4032975221528,1620.0495407121389,1609.1202723358533,1597.2560000517544,1585.7497306533569,1574.4790288634533,1563.375088777289,1552.2397777767708,1541.1339851537618,1530.2580658244544,1519.6275915849028,1486.9333212143608,1440.3873722699843,1380.6272666980556,1315.9236445976564,1255.5935508876953,1199.5899692146006]
[null,null,null,"Straight line depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB total'!O35","v":1623.7290026595845},{"$f":"'RAB total'!P35","v":1664.4811839801268},{"$f":"'RAB total'!Q35","v":1681.8745220523765},{"$f":"'RAB total'!R35","v":1693.7669648422586},{"$f":"'RAB total'!S35","v":1703.055403237086},{"$f":"'RAB total'!T35","v":1719.1664471124225},{"$f":"'RAB total'!U35","v":1706.2036300858624},{"$f":"'RAB total'!V35","v":1695.083586763734},{"$f":"'RAB total'!W35","v":1682.9477635146591},{"$f":"'RAB total'!X35","v":1668.7078503073415},{"$f":"'RAB total'!Y35","v":1652.2646319484975},{"$f":"'RAB total'!Z35","v":1635.4898212070584},{"$f":"'RAB total'!AA35","v":1618.6715092124871},{"$f":"'RAB total'!AB35","v":1601.5425641125516},{"$f":"'RAB total'!AC35","v":1572.2844768364289},{"$f":"'RAB total'!AD35","v":1542.6679925609001},{"$f":"'RAB total'!AE35","v":1508.5795671370563},{"$f":"'RAB total'!AF35","v":1472.3787508464209},{"$f":"'RAB total'!AG35","v":1434.8883649199197},{"$f":"'RAB total'!AH35","v":1396.6943368909247},{"$f":"'RAB total'!AI35","v":1357.8998320756878},{"$f":"'RAB total'!AJ35","v":1318.2368290959128},{"$f":"'RAB total'!AK35","v":1277.9793953722547},{"$f":"'RAB total'!AL35","v":1237.2300649277699},{"$f":"'RAB total'!AM35","v":1196.1829572024465},{"$f":"'RAB total'!AN35","v":1161.0331007819684},{"$f":"'RAB total'!AO35","v":1125.3007874565167},{"$f":"'RAB total'!AP35","v":1089.3255121312336},{"$f":"'RAB total'!AQ35","v":1053.2099728425237},{"$f":"'RAB total'!AR35","v":1017.1415968229346},{"$f":"'RAB total'!AS35","v":981.95257997616784},{"$f":"'RAB total'!AT35","v":946.51679961540435},{"$f":"'RAB total'!AU35","v":911.19935857917915},{"$f":"'RAB total'!AV35","v":876.98358336450224},{"$f":"'RAB total'!AW35","v":843.91899125645},{"$f":"'RAB total'!AX35","v":811.6084133931181},{"$f":"'RAB total'!AY35","v":780.15409141537543},{"$f":"'RAB total'!AZ35","v":749.37526998373562},{"$f":"'RAB total'!BA35","v":719.20247017677127},{"$f":"'RAB total'!BB35","v":689.69142487888371},{"$f":"'RAB total'!BC35","v":660.74695742291533},{"$f":"'RAB total'!BD35","v":632.38134683263684},{"$f":"'RAB total'!BE35","v":604.61932059383116},{"$f":"'RAB total'!BF35","v":577.47251292960414},{"$f":"'RAB total'!BG35","v":550.90972337550363},{"$f":"'RAB total'!BH35","v":524.94129686925703},{"$f":"'RAB total'!BI35","v":499.40426865101551},{"$f":"'RAB total'!BJ35","v":474.31856368158725},{"$f":"'RAB total'!BK35","v":449.80825965227785},{"$f":"'RAB total'!BL35","v":425.9232907881788}]
[null,null,null,"Accelerated depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB total'!O67","v":1623.7290026595845},{"$f":"'RAB total'!P67","v":1664.4811839801268},{"$f":"'RAB total'!Q67","v":1681.8745220523765},{"$f":"'RAB total'!R67","v":1693.7669648422586},{"$f":"'RAB total'!S67","v":1703.055403237086},{"$f":"'RAB total'!T67","v":1700.7966201718873},{"$f":"'RAB total'!U67","v":1670.2951981185042},{"$f":"'RAB total'!V67","v":1642.6075727028156},{"$f":"'RAB total'!W67","v":1614.9265595401355},{"$f":"'RAB total'!X67","v":1586.1834046316462},{"$f":"'RAB total'!Y67","v":1556.3024462243436},{"$f":"'RAB total'!Z67","v":1527.0389019451184},{"$f":"'RAB total'!AA67","v":1498.6323294465892},{"$f":"'RAB total'!AB67","v":1470.8024966258524},{"$f":"'RAB total'!AC67","v":1431.6645538532603},{"$f":"'RAB total'!AD67","v":1392.5124171235095},{"$f":"'RAB total'!AE67","v":1349.7158450259481},{"$f":"'RAB total'!AF67","v":1305.633701067673},{"$f":"'RAB total'!AG67","v":1261.0760018599151},{"$f":"'RAB total'!AH67","v":1216.6048287425135},{"$f":"'RAB total'!AI67","v":1172.2976520076479},{"$f":"'RAB total'!AJ67","v":1127.9240062454755},{"$f":"'RAB total'!AK67","v":1083.7131874134043},{"$f":"'RAB total'!AL67","v":1039.7435313694673},{"$f":"'RAB total'!AM67","v":996.16324008688662},{"$f":"'RAB total'!AN67","v":957.9798764483221},{"$f":"'RAB total'!AO67","v":919.75446466314486},{"$f":"'RAB total'!AP67","v":881.79661935117178},{"$f":"'RAB total'!AQ67","v":844.16158958219785},{"$f":"'RAB total'!AR67","v":806.96476168108813},{"$f":"'RAB total'!AS67","v":770.80401712805588},{"$f":"'RAB total'!AT67","v":734.78420770235266},{"$f":"'RAB total'!AU67","v":699.41807748088911},{"$f":"'RAB total'!AV67","v":665.68308669578175},{"$f":"'RAB total'!AW67","v":633.56030293182289},{"$f":"'RAB total'!AX67","v":602.70930625588448},{"$f":"'RAB total'!AY67","v":573.15389161101371},{"$f":"'RAB total'!AZ67","v":544.71386255907066},{"$f":"'RAB total'!BA67","v":517.44379576882329},{"$f":"'RAB total'!BB67","v":491.07674332467769},{"$f":"'RAB total'!BC67","v":465.65369140213033},{"$f":"'RAB total'!BD67","v":441.15348727268503},{"$f":"'RAB total'!BE67","v":417.56505698350355},{"$f":"'RAB total'!BF67","v":394.8705128803478},{"$f":"'RAB total'!BG67","v":373.02643260597154},{"$f":"'RAB total'!BH67","v":352.01745130261349},{"$f":"'RAB total'!BI67","v":331.71923518251856},{"$f":"'RAB total'!BJ67","v":312.12679049833156},{"$f":"'RAB total'!BK67","v":293.2997799516138},{"$f":"'RAB total'!BL67","v":275.24942847241044}]

{"sheet":"Price_path_AA6","index":38,"n_rows":85,"n_cols":64,"rows_kept":85,"cut":false,"hidden":false,"merged":[[29,14,29,18],[29,19,29,23],[29,24,29,28],[29,29,29,33],[29,34,29,38],[29,39,29,43],[29,44,29,48],[29,49,29,53],[29,54,29,58],[29,59,29,63]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Active scenario",{"$f":"Dashboard!$C$5","v":"Electricity Dominates"}]
["Price Path"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19}]
[{"$f":"ROW()","v":4}]
[{"$f":"ROW()","v":5},"Smoothing parameters",null,null,null,null,null,null,null,null,null,null,null,"Annual price movements (Real % change) A negative X factor is a price increase"]
[{"$f":"ROW()","v":6},"Rounding decimal places A1 usage tariff (Year 2020 only)",5,5,null,null,null,null,null,null,null,null,null,null,"P0","X_Factor_2026","X_Factor_2027","X_Factor_2028","X_Factor_2029","X_Factor_2030","X_Factor_2031","X_Factor_2032","X_Factor_2033","X_Factor_2034","X_Factor_2035","X_Factor_2036","X_Factor_2037","X_Factor_2038","X_Factor_2039","X_Factor_2040","X_Factor_2041","X_Factor_2042","X_Factor_2043","X_Factor_2044","X_Factor_2045","X_Factor_2046","X_Factor_2047","X_Factor_2048","X_Factor_2049","X_Factor_2050","X_Factor_2051","X_Factor_2052","X_Factor_2053","X_Factor_2054","X_Factor_2055","X_Factor_2056","X_Factor_2057","X_Factor_2058","X_Factor_2059","X_Factor_2060","X_Factor_2061","X_Factor_2062","X_Factor_2063","X_Factor_2064","X_Factor_2065","X_Factor_2066","X_Factor_2067","X_Factor_2068","X_Factor_2069","X_Factor_2070","X_Factor_2071","X_Factor_2072","X_Factor_2073","X_Factor_2074"]
[{"$f":"ROW()","v":7},"Rounding decimal places all other tariffs ",16,2,null,null,null,null,null,null,null,null,null,null,-0.20328796280771133,0,0,0,0,{"$f":"IF((T24/Revenue!T154-1)<T77,-(T24/Revenue!T154-1),-(T77))","v":-0.13777187007035874},{"$f":"IF((U24/Revenue!U154-1)<U77,-(U24/Revenue!U154-1),-(U77))","v":-1.4226573147309463E-2},{"$f":"IF((V24/Revenue!V154-1)<V77,-(V24/Revenue!V154-1),-(V77))","v":1.385966783697512E-2},{"$f":"IF((W24/Revenue!W154-1)<W77,-(W24/Revenue!W154-1),-(W77))","v":-8.7121593279346765E-3},{"$f":"IF((X24/Revenue!X154-1)<X77,-(X24/Revenue!X154-1),-(X77))","v":-1.5570814194569627E-2},{"$f":"IF((Y24/Revenue!Y154-1)<Y77,-(Y24/Revenue!Y154-1),-(Y77))","v":-1.3404225632202893E-2},{"$f":"IF((Z24/Revenue!Z154-1)<Z77,-(Z24/Revenue!Z154-1),-(Z77))","v":-1.1863871351683208E-2},{"$f":"IF((AA24/Revenue!AA154-1)<AA77,-(AA24/Revenue!AA154-1),-(AA77))","v":-1.8430968216872179E-2},{"$f":"IF((AB24/Revenue!AB154-1)<AB77,-(AB24/Revenue!AB154-1),-(AB77))","v":-3.056364410729473E-2},{"$f":"IF((AC24/Revenue!AC154-1)<AC77,-(AC24/Revenue!AC154-1),-(AC77))","v":-3.8151895076665276E-2},{"$f":"IF((AD24/Revenue!AD154-1)<AD77,-(AD24/Revenue!AD154-1),-(AD77))","v":-1.9093408789998767E-2},{"$f":"IF((AE24/Revenue!AE154-1)<AE77,-(AE24/Revenue!AE154-1),-(AE77))","v":-5.1871080664510849E-2},{"$f":"IF((AF24/Revenue!AF154-1)<AF77,-(AF24/Revenue!AF154-1),-(AF77))","v":-6.2069484307498257E-2},{"$f":"IF((AG24/Revenue!AG154-1)<AG77,-(AG24/Revenue!AG154-1),-(AG77))","v":-7.3658664561352616E-2},{"$f":"IF((AH24/Revenue!AH154-1)<AH77,-(AH24/Revenue!AH154-1),-(AH77))","v":-8.4503727647296634E-2},{"$f":"IF((AI24/Revenue!AI154-1)<AI77,-(AI24/Revenue!AI154-1),-(AI77))","v":-7.4248409656024528E-2},{"$f":"IF((AJ24/Revenue!AJ154-1)<AJ77,-(AJ24/Revenue!AJ154-1),-(AJ77))","v":-8.7019387395206316E-2},{"$f":"IF((AK24/Revenue!AK154-1)<AK77,-(AK24/Revenue!AK154-1),-(AK77))","v":-3.372255175121066E-2},{"$f":"IF((AL24/Revenue!AL154-1)<AL77,-(AL24/Revenue!AL154-1),-(AL77))","v":4.935293363233318E-2},{"$f":"IF((AM24/Revenue!AM154-1)<AM77,-(AM24/Revenue!AM154-1),-(AM77))","v":9.2870245028417106E-2},{"$f":"IF((AN24/Revenue!AN154-1)<AN77,-(AN24/Revenue!AN154-1),-(AN77))","v":6.8719394862724714E-2},{"$f":"IF((AO24/Revenue!AO154-1)<AO77,-(AO24/Revenue!AO154-1),-(AO77))","v":-1.4988597842621469E-3},{"$f":"IF((AP24/Revenue!AP154-1)<AP77,-(AP24/Revenue!AP154-1),-(AP77))","v":-4.833425317509886E-2},{"$f":"IF((AQ24/Revenue!AQ154-1)<AQ77,-(AQ24/Revenue!AQ154-1),-(AQ77))","v":-4.4344728662646077E-2},{"$f":"IF((AR24/Revenue!AR154-1)<AR77,-(AR24/Revenue!AR154-1),-(AR77))","v":1.3540474704071841E-2},{"$f":"IF((AS24/Revenue!AS154-1)<AS77,-(AS24/Revenue!AS154-1),-(AS77))","v":7.6096863914998619E-2},{"$f":"IF((AT24/Revenue!AT154-1)<AT77,-(AT24/Revenue!AT154-1),-(AT77))","v":8.5751418966245385E-2},{"$f":"IF((AU24/Revenue!AU154-1)<AU77,-(AU24/Revenue!AU154-1),-(AU77))","v":1.729531585985513E-2},{"$f":"IF((AV24/Revenue!AV154-1)<AV77,-(AV24/Revenue!AV154-1),-(AV77))","v":-6.5817111302175851E-2},{"$f":"IF((AW24/Revenue!AW154-1)<AW77,-(AW24/Revenue!AW154-1),-(AW77))","v":-4.5933065520210925E-2},{"$f":"IF((AX24/Revenue!AX154-1)<AX77,-(AX24/Revenue!AX154-1),-(AX77))","v":1.5160114615746741E-2},{"$f":"IF((AY24/Revenue!AY154-1)<AY77,-(AY24/Revenue!AY154-1),-(AY77))","v":8.0938084276270861E-2},{"$f":"IF((AZ24/Revenue!AZ154-1)<AZ77,-(AZ24/Revenue!AZ154-1),-(AZ77))","v":8.5790620191114345E-2},{"$f":"IF((BA24/Revenue!BA154-1)<BA77,-(BA24/Revenue!BA154-1),-(BA77))","v":1.7381969245310828E-2},{"$f":"IF((BB24/Revenue!BB154-1)<BB77,-(BB24/Revenue!BB154-1),-(BB77))","v":-5.7945903065090593E-2},{"$f":"IF((BC24/Revenue!BC154-1)<BC77,-(BC24/Revenue!BC154-1),-(BC77))","v":-4.7417207584586327E-2},{"$f":"IF((BD24/Revenue!BD154-1)<BD77,-(BD24/Revenue!BD154-1),-(BD77))","v":9.0745649135774605E-3},{"$f":"IF((BE24/Revenue!BE154-1)<BE77,-(BE24/Revenue!BE154-1),-(BE77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BF24/Revenue!BF154-1)<BF77,-(BF24/Revenue!BF154-1),-(BF77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BG24/Revenue!BG154-1)<BG77,-(BG24/Revenue!BG154-1),-(BG77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BH24/Revenue!BH154-1)<BH77,-(BH24/Revenue!BH154-1),-(BH77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BI24/Revenue!BI154-1)<BI77,-(BI24/Revenue!BI154-1),-(BI77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BJ24/Revenue!BJ154-1)<BJ77,-(BJ24/Revenue!BJ154-1),-(BJ77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BK24/Revenue!BK154-1)<BK77,-(BK24/Revenue!BK154-1),-(BK77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((BL24/Revenue!BL154-1)<BL77,-(BL24/Revenue!BL154-1),-(BL77))","v":{"$error":"#DIV/0!"}}]
[{"$f":"ROW()","v":8},"Cumulative retail  price increase  (used to comapre to price cap)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T65","v":1.1337171576327885},1.2358278384130978,1.2574097292984943,1.2736267968077313,1.2892670533347612,1.2826150549099371,1.3020504565533801,1.3288419977671975,1.3658418633344784,1.4132638241114921,1.4571292425660993,1.4857486529137045,1.5419203541754141,1.6146036739092442,1.7043367098853242,1.8099436397653865,1.9287752669674849,2.071104792008656,2.1547891855079317,2.1106082092700138,1.9926788772409034,1.911191980511435,1.9241509959082823,2.004084472563211,2.0907803917099366,2.1013558200014582,2.0153266748063525,1.9147971853286876,1.9051488449740239,2.0033902784417315,2.0942784306799211,2.1045009719929597,2.0143144914462292,1.9168872707167055,1.9095523941554673,1.999309348570721,2.0914025713399402,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":9},"Conditional formatting key","X"]
[{"$f":"ROW()","v":10},null,null,"AA5",null,null,null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,{"$f":"S10+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":11},"WACC","Real post tax",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O14","v":4.7050531655448369E-2},{"$f":"CoS!P14","v":4.7050531655448369E-2},{"$f":"CoS!Q14","v":4.7050531655448369E-2},{"$f":"CoS!R14","v":4.7050531655448369E-2},{"$f":"CoS!S14","v":4.7050531655448369E-2},{"$f":"CoS!T14","v":4.7050531655448369E-2},{"$f":"CoS!U14","v":4.7050531655448369E-2},{"$f":"CoS!V14","v":4.7050531655448369E-2},{"$f":"CoS!W14","v":4.7050531655448369E-2},{"$f":"CoS!X14","v":4.7050531655448369E-2},{"$f":"CoS!Y14","v":4.7050531655448369E-2},{"$f":"CoS!Z14","v":4.7050531655448369E-2},{"$f":"CoS!AA14","v":4.7050531655448369E-2},{"$f":"CoS!AB14","v":4.7050531655448369E-2},{"$f":"CoS!AC14","v":4.7050531655448369E-2},{"$f":"CoS!AD14","v":4.7050531655448369E-2},{"$f":"CoS!AE14","v":4.7050531655448369E-2},{"$f":"CoS!AF14","v":4.7050531655448369E-2},{"$f":"CoS!AG14","v":4.7050531655448369E-2},{"$f":"CoS!AH14","v":4.7050531655448369E-2},{"$f":"CoS!AI14","v":4.7050531655448369E-2},{"$f":"CoS!AJ14","v":4.7050531655448369E-2},{"$f":"CoS!AK14","v":4.7050531655448369E-2},{"$f":"CoS!AL14","v":4.7050531655448369E-2},{"$f":"CoS!AM14","v":4.7050531655448369E-2},{"$f":"CoS!AN14","v":4.7050531655448369E-2},{"$f":"CoS!AO14","v":4.7050531655448369E-2},{"$f":"CoS!AP14","v":4.7050531655448369E-2},{"$f":"CoS!AQ14","v":4.7050531655448369E-2},{"$f":"CoS!AR14","v":4.7050531655448369E-2},{"$f":"CoS!AS14","v":4.7050531655448369E-2},{"$f":"CoS!AT14","v":4.7050531655448369E-2},{"$f":"CoS!AU14","v":4.7050531655448369E-2},{"$f":"CoS!AV14","v":4.7050531655448369E-2},{"$f":"CoS!AW14","v":4.7050531655448369E-2},{"$f":"CoS!AX14","v":4.7050531655448369E-2},{"$f":"CoS!AY14","v":4.7050531655448369E-2},{"$f":"CoS!AZ14","v":4.7050531655448369E-2},{"$f":"CoS!BA14","v":4.7050531655448369E-2},{"$f":"CoS!BB14","v":4.7050531655448369E-2},{"$f":"CoS!BC14","v":4.7050531655448369E-2},{"$f":"CoS!BD14","v":4.7050531655448369E-2},{"$f":"CoS!BE14","v":4.7050531655448369E-2},{"$f":"CoS!BF14","v":4.7050531655448369E-2},{"$f":"CoS!BG14","v":4.7050531655448369E-2},{"$f":"CoS!BH14","v":4.7050531655448369E-2},{"$f":"CoS!BI14","v":4.7050531655448369E-2},{"$f":"CoS!BJ14","v":4.7050531655448369E-2},{"$f":"CoS!BK14","v":4.7050531655448369E-2},{"$f":"CoS!BL14","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":12},"Discount factor","Real post tax",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O15","v":0.95506374312130027},{"$f":"CoS!P15","v":0.91214675342486906},{"$f":"CoS!Q15","v":0.87115829260189714},{"$f":"CoS!R15","v":0.83201169978352885},{"$f":"CoS!S15","v":0.79462420831597258},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$f":"ROW()","v":14},"CPI","%",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!P49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Q49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!R49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!S49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!T49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!U49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!V49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!W49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!X49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Y49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Z49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AA49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AB49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AC49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AD49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AE49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AF49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AG49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AH49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AI49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AJ49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AK49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AL49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AM49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AN49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AO49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AP49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AQ49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AR49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AS49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AT49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AU49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AV49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AW49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AX49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AY49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AZ49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BA49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BB49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BC49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BD49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BE49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BF49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BG49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BH49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BI49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BJ49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BK49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BL49","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Cost of service",null,"PV"]
[{"$f":"ROW()","v":17},"OPEX","$ m real 2023",{"$f":"SUMPRODUCT($O$12:$S$12,$O17:$S17)","v":363.99280413414584},null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O30","v":77.610804876585306},{"$f":"CoS!P30","v":80.604778721755778},{"$f":"CoS!Q30","v":82.862600812636444},{"$f":"CoS!R30","v":88.964295194723235},{"$f":"CoS!S30","v":88.268610567038266},{"$f":"CoS!T30","v":85.741585246231793},{"$f":"CoS!U30","v":85.304899075108466},{"$f":"CoS!V30","v":84.877280962952241},{"$f":"CoS!W30","v":84.41252207762173},{"$f":"CoS!X30","v":83.843170439769608},{"$f":"CoS!Y30","v":83.342930959496471},{"$f":"CoS!Z30","v":82.648010408539221},{"$f":"CoS!AA30","v":81.69949252597867},{"$f":"CoS!AB30","v":80.40811710189675},{"$f":"CoS!AC30","v":75.050046163578301},{"$f":"CoS!AD30","v":68.591382043273029},{"$f":"CoS!AE30","v":61.336367505856643},{"$f":"CoS!AF30","v":53.910538368051277},{"$f":"CoS!AG30","v":46.448771197209737},{"$f":"CoS!AH30","v":39.312874194683552},{"$f":"CoS!AI30","v":33.992122861171879},{"$f":"CoS!AJ30","v":28.99593563818031},{"$f":"CoS!AK30","v":24.145490677742568},{"$f":"CoS!AL30","v":19.638893384143216},{"$f":"CoS!AM30","v":15.079950978324097},{"$f":"CoS!AN30","v":13.594459260447691},{"$f":"CoS!AO30","v":12.356380993164649},{"$f":"CoS!AP30","v":11.445743697317674},{"$f":"CoS!AQ30","v":10.41167369230411},{"$f":"CoS!AR30","v":9.7289433896649555},{"$f":"CoS!AS30","v":9.6258294170948737},{"$f":"CoS!AT30","v":9.5448093994277503},{"$f":"CoS!AU30","v":9.5218946012140098},{"$f":"CoS!AV30","v":9.4670487041478957},{"$f":"CoS!AW30","v":6.8641928383297071},{"$f":"CoS!AX30","v":6.5862839532622637},{"$f":"CoS!AY30","v":6.5076042678405122},{"$f":"CoS!AZ30","v":6.1967534291066517},{"$f":"CoS!BA30","v":6.1805626913737273},{"$f":"CoS!BB30","v":6.0336460140599204},{"$f":"CoS!BC30","v":5.7909895795245783},{"$f":"CoS!BD30","v":3.7973861014511603},{"$f":"CoS!BE30","v":3.2849266659472867},{"$f":"CoS!BF30","v":3.2935312015009814},{"$f":"CoS!BG30","v":3.2868497708612359},{"$f":"CoS!BH30","v":3.280224647990837},{"$f":"CoS!BI30","v":3.2736552554811253},{"$f":"CoS!BJ30","v":3.2671410266491749},{"$f":"CoS!BK30","v":3.2606814051604855},{"$f":"CoS!BL30","v":3.2542758446706346}]
[{"$f":"ROW()","v":18},"Depreciation","$ m real 2023",322.04358665713499,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O31","v":60.185246816627988},{"$f":"CoS!P31","v":72.850885329619018},{"$f":"CoS!Q31","v":78.393953978121445},{"$f":"CoS!R31","v":79.675884112862732},{"$f":"CoS!S31","v":79.946381546151315},{"$f":"CoS!T31","v":98.409823563805801},{"$f":"CoS!U31","v":97.490458763531379},{"$f":"CoS!V31","v":91.896160205436772},{"$f":"CoS!W31","v":91.696380377309509},{"$f":"CoS!X31","v":92.549618777493379},{"$f":"CoS!Y31","v":93.803422808482324},{"$f":"CoS!Z31","v":93.027160802456521},{"$f":"CoS!AA31","v":92.015508826666945},{"$f":"CoS!AB31","v":91.250055272528556},{"$f":"CoS!AC31","v":90.134062385334616},{"$f":"CoS!AD31","v":83.357662176854191},{"$f":"CoS!AE31","v":80.88467692709979},{"$f":"CoS!AF31","v":78.019581875541078},{"$f":"CoS!AG31","v":74.996456982103496},{"$f":"CoS!AH31","v":71.849034315303456},{"$f":"CoS!AI31","v":68.933306336132418},{"$f":"CoS!AJ31","v":66.473327750251727},{"$f":"CoS!AK31","v":63.951018650689207},{"$f":"CoS!AL31","v":61.474577969459872},{"$f":"CoS!AM31","v":58.9412725324935},{"$f":"CoS!AN31","v":51.745799442948332},{"$f":"CoS!AO31","v":49.471177321861198},{"$f":"CoS!AP31","v":47.190809385278747},{"$f":"CoS!AQ31","v":44.860876109591892},{"$f":"CoS!AR31","v":42.404314508980057},{"$f":"CoS!AS31","v":39.321766044407987},{"$f":"CoS!AT31","v":37.088762838767892},{"$f":"CoS!AU31","v":35.366130221463536},{"$f":"CoS!AV31","v":33.734990785107321},{"$f":"CoS!AW31","v":32.122783763958886},{"$f":"CoS!AX31","v":30.850996675938394},{"$f":"CoS!AY31","v":29.555414644870737},{"$f":"CoS!AZ31","v":28.440029051943046},{"$f":"CoS!BA31","v":27.270066790247423},{"$f":"CoS!BB31","v":26.367052444145621},{"$f":"CoS!BC31","v":25.423051922547351},{"$f":"CoS!BD31","v":24.500204129445308},{"$f":"CoS!BE31","v":23.588430289181449},{"$f":"CoS!BF31","v":22.694544103155742},{"$f":"CoS!BG31","v":21.844080274376289},{"$f":"CoS!BH31","v":21.008981303358059},{"$f":"CoS!BI31","v":20.298216120094907},{"$f":"CoS!BJ31","v":19.592444684186987},{"$f":"CoS!BK31","v":18.827010546717773},{"$f":"CoS!BL31","v":18.050351479203339}]
[]
[{"$f":"ROW()","v":20},"Return on Asset","$ m real 2023",338.25978095577779,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O32","v":74.533604441535871},{"$f":"CoS!P32","v":76.397312839504394},{"$f":"CoS!Q32","v":78.314724636755145},{"$f":"CoS!R32","v":79.133090440317432},{"$f":"CoS!S32","v":79.692636196263393},{"$f":"CoS!T32","v":80.1296621609889},{"$f":"CoS!U32","v":80.023385216876989},{"$f":"CoS!V32","v":78.588277093018093},{"$f":"CoS!W32","v":77.285559596933055},{"$f":"CoS!X32","v":75.983153210867499},{"$f":"CoS!Y32","v":74.63077249096817},{"$f":"CoS!Z32","v":73.224857511530246},{"$f":"CoS!AA32","v":71.847992195069935},{"$f":"CoS!AB32","v":70.5114478565051},{"$f":"CoS!AC32","v":69.202039426407211},{"$f":"CoS!AD32","v":67.360578411056224},{"$f":"CoS!AE32","v":65.518449562474657},{"$f":"CoS!AF32","v":63.504848092253681},{"$f":"CoS!AG32","v":61.430759782504836},{"$f":"CoS!AH32","v":59.334296345436279},{"$f":"CoS!AI32","v":57.241904006921047},{"$f":"CoS!AJ32","v":55.157227785393722},{"$f":"CoS!AK32","v":53.069424160792977},{"$f":"CoS!AL32","v":50.989281629821313},{"$f":"CoS!AM32","v":48.920485936246884},{"$f":"CoS!AN32","v":46.87001006170216},{"$f":"CoS!AO32","v":45.073462502114388},{"$f":"CoS!AP32","v":43.274936554873356},{"$f":"CoS!AQ32","v":41.488999752449757},{"$f":"CoS!AR32","v":39.718251592950907},{"$f":"CoS!AS32","v":37.968121064307475},{"$f":"CoS!AT32","v":36.266738808030453},{"$f":"CoS!AU32","v":34.571987624423187},{"$f":"CoS!AV32","v":32.907992394907502},{"$f":"CoS!AW32","v":31.320743143076552},{"$f":"CoS!AX32","v":29.809349088729281},{"$f":"CoS!AY32","v":28.35779329302591},{"$f":"CoS!AZ32","v":26.967195320687516},{"$f":"CoS!BA32","v":25.629076833497198},{"$f":"CoS!BB32","v":24.346005692736473},{"$f":"CoS!BC32","v":23.105421857052331},{"$f":"CoS!BD32","v":21.909253747792409},{"$f":"CoS!BE32","v":20.756506117834999},{"$f":"CoS!BF32","v":19.646657931811525},{"$f":"CoS!BG32","v":18.578867566080028},{"$f":"CoS!BH32","v":17.551091975646333},{"$f":"CoS!BI32","v":16.562608235783962},{"$f":"CoS!BJ32","v":15.607566375676303},{"$f":"CoS!BK32","v":14.685731436855342},{"$f":"CoS!BL32","v":13.799910581149536}]
[{"$f":"ROW()","v":21},"Return on Working Capital","$ m real 2023",7.0168179938049624,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O33","v":1.0815035206321362},{"$f":"CoS!P33","v":1.5115616427470613},{"$f":"CoS!Q33","v":1.6998344459657544},{"$f":"CoS!R33","v":1.8604221996731212},{"$f":"CoS!S33","v":1.9838676211240782},{"$f":"CoS!T33","v":2.0509005646488201},{"$f":"CoS!U33","v":1.8457935224412834},{"$f":"CoS!V33","v":1.8685412368122145},{"$f":"CoS!W33","v":1.8068786235604781},{"$f":"CoS!X33","v":1.7883602605493312},{"$f":"CoS!Y33","v":1.7775737905933835},{"$f":"CoS!Z33","v":1.769557235402111},{"$f":"CoS!AA33","v":1.7441765148156554},{"$f":"CoS!AB33","v":1.7156729850650136},{"$f":"CoS!AC33","v":1.6880296990882306},{"$f":"CoS!AD33","v":1.6520774442076502},{"$f":"CoS!AE33","v":1.5477525886111567},{"$f":"CoS!AF33","v":1.4783449321600728},{"$f":"CoS!AG33","v":1.4019706510932688},{"$f":"CoS!AH33","v":1.3235285103061842},{"$f":"CoS!AI33","v":1.2455208373314033},{"$f":"CoS!AJ33","v":1.1789708579479252},{"$f":"CoS!AK33","v":1.1182626485623124},{"$f":"CoS!AL33","v":1.0567031201460888},{"$f":"CoS!AM33","v":0.99764496238875588},{"$f":"CoS!AN33","v":0.93801549973507425},{"$f":"CoS!AO33","v":0.85298691214882127},{"$f":"CoS!AP33","v":0.81559515069525046},{"$f":"CoS!AQ33","v":0.77964985326920844},{"$f":"CoS!AR33","v":0.74291748668747515},{"$f":"CoS!AS33","v":-2.8706913411980662E-2},{"$f":"CoS!AT33","v":-2.5878060475702999E-2},{"$f":"CoS!AU33","v":-2.3069547859964033E-2},{"$f":"CoS!AV33","v":-2.1659526370816772E-2},{"$f":"CoS!AW33","v":-2.1480111218338725E-2},{"$f":"CoS!AX33","v":-1.5534973483923402E-2},{"$f":"CoS!AY33","v":-1.48683713915657E-2},{"$f":"CoS!AZ33","v":-1.4653749550372939E-2},{"$f":"CoS!BA33","v":-1.3918719407453831E-2},{"$f":"CoS!BB33","v":-1.3847560026617273E-2},{"$f":"CoS!BC33","v":-1.3484597007159068E-2},{"$f":"CoS!BD33","v":-1.2910009057426591E-2},{"$f":"CoS!BE33","v":-8.4445563793817471E-3},{"$f":"CoS!BF33","v":-7.2868321974134164E-3},{"$f":"CoS!BG33","v":-7.2878353639459102E-3},{"$f":"CoS!BH33","v":-7.2550927274607066E-3},{"$f":"CoS!BI33","v":-7.2226353672616306E-3},{"$f":"CoS!BJ33","v":-7.1904599123188018E-3},{"$f":"CoS!BK33","v":-7.1585630481525745E-3},{"$f":"CoS!BL33","v":-7.1269415153175329E-3}]
[{"$f":"ROW()","v":22},"Tax","$ m real 2023",36.543932030941939,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O34","v":5.9308564430616109},{"$f":"CoS!P34","v":8.6985022303884652},{"$f":"CoS!Q34","v":8.9891923352275285},{"$f":"CoS!R34","v":9.1649354035446695},{"$f":"CoS!S34","v":9.4244958798114222},{"$f":"CoS!T34","v":16.362354981638003},{"$f":"CoS!U34","v":16.268007206639794},{"$f":"CoS!V34","v":15.590001653097161},{"$f":"CoS!W34","v":15.803620602910167},{"$f":"CoS!X34","v":15.900234358842692},{"$f":"CoS!Y34","v":15.985770739032599},{"$f":"CoS!Z34","v":15.969196253233363},{"$f":"CoS!AA34","v":15.920048588327564},{"$f":"CoS!AB34","v":15.949814337336409},{"$f":"CoS!AC34","v":15.933413848009135},{"$f":"CoS!AD34","v":14.098863575388593},{"$f":"CoS!AE34","v":14.019970732964225},{"$f":"CoS!AF34","v":14.00773758815617},{"$f":"CoS!AG34","v":14.080001385859305},{"$f":"CoS!AH34","v":14.155649046110673},{"$f":"CoS!AI34","v":14.235252843376241},{"$f":"CoS!AJ34","v":14.432942890671347},{"$f":"CoS!AK34","v":14.300368786421458},{"$f":"CoS!AL34","v":14.204452312386001},{"$f":"CoS!AM34","v":14.069026781015991},{"$f":"CoS!AN34","v":12.273531023330417},{"$f":"CoS!AO34","v":12.189986790007222},{"$f":"CoS!AP34","v":12.00970266432615},{"$f":"CoS!AQ34","v":11.817295924131605},{"$f":"CoS!AR34","v":0},{"$f":"CoS!AS34","v":0},{"$f":"CoS!AT34","v":0},{"$f":"CoS!AU34","v":0},{"$f":"CoS!AV34","v":0},{"$f":"CoS!AW34","v":0},{"$f":"CoS!AX34","v":0},{"$f":"CoS!AY34","v":0},{"$f":"CoS!AZ34","v":0},{"$f":"CoS!BA34","v":0},{"$f":"CoS!BB34","v":0},{"$f":"CoS!BC34","v":0},{"$f":"CoS!BD34","v":0},{"$f":"CoS!BE34","v":0},{"$f":"CoS!BF34","v":0},{"$f":"CoS!BG34","v":0},{"$f":"CoS!BH34","v":0},{"$f":"CoS!BI34","v":0},{"$f":"CoS!BJ34","v":0},{"$f":"CoS!BK34","v":0},{"$f":"CoS!BL34","v":0}]
[{"$f":"ROW()","v":23},"Imputation Credits","$ m real 2023",-18.271966015470969,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O35","v":-2.9654282215308054},{"$f":"CoS!P35","v":-4.3492511151942326},{"$f":"CoS!Q35","v":-4.4945961676137642},{"$f":"CoS!R35","v":-4.5824677017723348},{"$f":"CoS!S35","v":-4.7122479399057111},{"$f":"CoS!T35","v":-8.1811774908190014},{"$f":"CoS!U35","v":-8.134003603319897},{"$f":"CoS!V35","v":-7.7950008265485806},{"$f":"CoS!W35","v":-7.9018103014550833},{"$f":"CoS!X35","v":-7.9501171794213459},{"$f":"CoS!Y35","v":-7.9928853695162996},{"$f":"CoS!Z35","v":-7.9845981266166817},{"$f":"CoS!AA35","v":-7.960024294163782},{"$f":"CoS!AB35","v":-7.9749071686682047},{"$f":"CoS!AC35","v":-7.9667069240045674},{"$f":"CoS!AD35","v":-7.0494317876942967},{"$f":"CoS!AE35","v":-7.0099853664821126},{"$f":"CoS!AF35","v":-7.0038687940780848},{"$f":"CoS!AG35","v":-7.0400006929296524},{"$f":"CoS!AH35","v":-7.0778245230553365},{"$f":"CoS!AI35","v":-7.1176264216881204},{"$f":"CoS!AJ35","v":-7.2164714453356735},{"$f":"CoS!AK35","v":-7.1501843932107292},{"$f":"CoS!AL35","v":-7.1022261561930007},{"$f":"CoS!AM35","v":-7.0345133905079953},{"$f":"CoS!AN35","v":-6.1367655116652085},{"$f":"CoS!AO35","v":-6.0949933950036108},{"$f":"CoS!AP35","v":-6.0048513321630752},{"$f":"CoS!AQ35","v":-5.9086479620658023},{"$f":"CoS!AR35","v":0},{"$f":"CoS!AS35","v":0},{"$f":"CoS!AT35","v":0},{"$f":"CoS!AU35","v":0},{"$f":"CoS!AV35","v":0},{"$f":"CoS!AW35","v":0},{"$f":"CoS!AX35","v":0},{"$f":"CoS!AY35","v":0},{"$f":"CoS!AZ35","v":0},{"$f":"CoS!BA35","v":0},{"$f":"CoS!BB35","v":0},{"$f":"CoS!BC35","v":0},{"$f":"CoS!BD35","v":0},{"$f":"CoS!BE35","v":0},{"$f":"CoS!BF35","v":0},{"$f":"CoS!BG35","v":0},{"$f":"CoS!BH35","v":0},{"$f":"CoS!BI35","v":0},{"$f":"CoS!BJ35","v":0},{"$f":"CoS!BK35","v":0},{"$f":"CoS!BL35","v":0}]
[{"$f":"ROW()","v":24},"Net Cost of Service","$ m real 2023",1049.5849557563345,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O17:O23)","v":216.37658787691208},235.71378964882052,245.76571004109258,254.21615964934884,254.60374387048276,274.51314902649437,{"$f":"SUM(U17:U23)","v":272.79854018127799},265.02526032476788,263.10315097687982,262.11441986810115,261.54758541905665,258.6541840845448,255.267194356695,251.86020038466364,244.0408845984129,228.01113186308544,216.29723195052435,203.91718206208418,191.31795930584099,178.8975578887848,168.53048046324486,159.02193347710934,149.43438053099777,140.26168225976349,130.97386779996125,119.28504977649847,113.84900112429267,108.7319361203281,103.44984736968077,92.594426978283394,86.887009612398344,82.874432985750389,79.436942899240762,76.088372357791897,70.28623963414681,67.231094744446011,64.405943834345592,61.589324052186839,59.065787595710887,56.732856590915389,54.3059787621171,50.193933969631452,47.621418516584349,45.627446404270835,43.702509775953608,41.833042834267772,40.127256975992729,38.459961626600148,36.766264825685454,35.097410963508189]
[{"$f":"ROW()","v":25},"Total Tariff Revenue","$ m real 2023",{"$f":"SUMPRODUCT($O$12:$S$12,$O25:$S25)","v":1049.535603569306},null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O37","v":239.53842969744528},{"$f":"CoS!P37","v":239.7402631779712},{"$f":"CoS!Q37","v":240.25783798389631},{"$f":"CoS!R37","v":241.01834999485783},{"$f":"CoS!S37","v":241.93843399884429},{"$f":"CoS!T37","v":274.51314902649432},{"$f":"CoS!U37","v":272.79854018127799},{"$f":"CoS!V37","v":265.02526032476777},{"$f":"CoS!W37","v":263.10315097687953},{"$f":"CoS!X37","v":262.11441986810104},{"$f":"CoS!Y37","v":261.54758541905693},{"$f":"CoS!Z37","v":258.65418408454457},{"$f":"CoS!AA37","v":255.26719435669526},{"$f":"CoS!AB37","v":251.86020038466361},{"$f":"CoS!AC37","v":244.04088459841265},{"$f":"CoS!AD37","v":228.01113186308541},{"$f":"CoS!AE37","v":216.29723195052398},{"$f":"CoS!AF37","v":203.91718206208429},{"$f":"CoS!AG37","v":191.31795930584084},{"$f":"CoS!AH37","v":178.8975578887848},{"$f":"CoS!AI37","v":168.53048046324491},{"$f":"CoS!AJ37","v":159.02193347710937},{"$f":"CoS!AK37","v":140.17195041763887},{"$f":"CoS!AL37","v":112.06109996730194},{"$f":"CoS!AM37","v":82.800909667490799},{"$f":"CoS!AN37","v":61.551370536534392},{"$f":"CoS!AO37","v":48.630802439301775},{"$f":"CoS!AP37","v":40.818125945437004},{"$f":"CoS!AQ37","v":39.384987350776854},{"$f":"CoS!AR37","v":36.468487565544699},{"$f":"CoS!AS37","v":32.993905421755606},{"$f":"CoS!AT37","v":29.725406178443013},{"$f":"CoS!AU37","v":28.864682783802021},{"$f":"CoS!AV37","v":30.031180312930509},{"$f":"CoS!AW37","v":25.671760222058147},{"$f":"CoS!AX37","v":24.165129963069596},{"$f":"CoS!AY37","v":21.733335558089749},{"$f":"CoS!AZ37","v":19.051493489309717},{"$f":"CoS!BA37","v":18.492365932822963},{"$f":"CoS!BB37","v":18.144753080510903},{"$f":"CoS!BC37","v":16.594210227079337},{"$f":"CoS!BD37","v":13.226912136621223},{"$f":"CoS!BE37","v":0},{"$f":"CoS!BF37","v":0},{"$f":"CoS!BG37","v":0},{"$f":"CoS!BH37","v":0},{"$f":"CoS!BI37","v":0},{"$f":"CoS!BJ37","v":0},{"$f":"CoS!BK37","v":0},{"$f":"CoS!BL37","v":0}]
[{"$f":"ROW()","v":26},"Check CoS - Revenue rounded to nearest $100k (should be 0)","$ m real 2023",{"$f":"ROUND(D24-D25,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarif revenue erunder/over recovery",{"$f":"T24-T25","v":0},{"$f":"U24-U25","v":0},0,0,0,0,0,-2.5579538487363607E-13,0,2.5579538487363607E-13,0,3.694822225952521E-13,0,0,0,0,0,9.2624301133589029,28.200582292461547,48.172958132470455,57.733679239964076,65.218198684990895,67.913810174891097,64.064860018903914,56.125939412738695,53.893104190642738,53.149026807307379,50.572260115438738,46.057192044861388,44.614479412088663,43.065964781376415,42.672608276255843,42.537830562877119,40.573421662887924,38.588103510404487,37.711768535037763,36.967021833010229,47.621418516584349,45.627446404270835,43.702509775953608,41.833042834267772,40.127256975992729,38.459961626600148,36.766264825685454,35.097410963508189]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC24/BB25","v":2.9929301611961097}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},"Proposed Tariffs"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,"AAP5 closing tariff",{"$f":"\"Forecast tariffs (Real \"&'PTRM expenditure'!G52&\" $)\"","v":"Forecast tariffs (Real 31/12/2023 $)"},null,null,null,null,{"$f":"O30","v":"Forecast tariffs (Real 31/12/2023 $)"},null,null,null,null,{"$f":"O30","v":"Forecast tariffs (Real 31/12/2023 $)"},null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)",null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)",null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)",null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)",null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)",null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)",null,null,null,null,"Forecast tariffs (Real 31/12/2023 $)"]
[{"$f":"ROW()","v":31},"Charging parameter\n ($ real at 31 December 2019)","Units $ real",null,null,null,null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":32},"Reference tariff A1"]
[{"$f":"ROW()","v":33},"Standing charge","$/year",null,null,null,null,null,null,null,null,null,null,40101.43,{"$f":"ROUND(N33*(1-O$7\n),$C$7)","v":48253.568010376002},48253.568010376002,48253.568010376002,48253.568010376002,48253.568010376002,{"$f":"IF(Load_Demand!T55>0,ROUND(S33*(1-T$7\n),$C$7),0)","v":54901.552312732703},{"$f":"IF(Load_Demand!U55>0,ROUND(T33*(1-U$7\n),$C$7),0)","v":55682.613262610597},{"$f":"IF(Load_Demand!V55>0,ROUND(U33*(1-V$7\n),$C$7),0)","v":54910.870738496102},{"$f":"IF(Load_Demand!W55>0,ROUND(V33*(1-W$7\n),$C$7),0)","v":55389.262993205499},{"$f":"IF(Load_Demand!X55>0,ROUND(W33*(1-X$7\n),$C$7),0)","v":56251.718915646903},{"$f":"IF(Load_Demand!Y55>0,ROUND(X33*(1-Y$7\n),$C$7),0)","v":57005.729648191496},{"$f":"IF(Load_Demand!Z55>0,ROUND(Y33*(1-Z$7\n),$C$7),0)","v":57682.038291046498},{"$f":"IF(Load_Demand!AA55>0,ROUND(Z33*(1-AA$7\n),$C$7),0)","v":58745.174105473197},{"$f":"IF(Load_Demand!AB55>0,ROUND(AA33*(1-AB$7\n),$C$7),0)","v":60540.640699853902},{"$f":"IF(Load_Demand!AC55>0,ROUND(AB33*(1-AC$7\n),$C$7),0)","v":62850.380871708803},{"$f":"IF(Load_Demand!AD55>0,ROUND(AC33*(1-AD$7\n),$C$7),0)","v":64050.408886299498},{"$f":"IF(Load_Demand!AE55>0,ROUND(AD33*(1-AE$7\n),$C$7),0)","v":67372.772812235606},{"$f":"IF(Load_Demand!AF55>0,ROUND(AE33*(1-AF$7\n),$C$7),0)","v":71554.566077057301},{"$f":"IF(Load_Demand!AG55>0,ROUND(AF33*(1-AG$7\n),$C$7),0)","v":76825.179857560404},{"$f":"IF(Load_Demand!AH55>0,ROUND(AG33*(1-AH$7\n),$C$7),0)","v":83317.193932698297},{"$f":"IF(Load_Demand!AI55>0,ROUND(AH33*(1-AI$7\n),$C$7),0)","v":89503.3630792037},{"$f":"IF(Load_Demand!AJ55>0,ROUND(AI33*(1-AJ$7\n),$C$7),0)","v":97291.890904166707},{"$f":"IF(Load_Demand!AK55>0,ROUND(AJ33*(1-AK$7\n),$C$7),0)","v":100572.82173015601},{"$f":"IF(Load_Demand!AL55>0,ROUND(AK33*(1-AL$7\n),$C$7),0)","v":95609.257934091103},{"$f":"IF(Load_Demand!AM55>0,ROUND(AL33*(1-AM$7\n),$C$7),0)","v":86730.002722766905},{"$f":"IF(Load_Demand!AN55>0,ROUND(AM33*(1-AN$7\n),$C$7),0)","v":80769.969419215893},{"$f":"IF(Load_Demand!AO55>0,ROUND(AN33*(1-AO$7\n),$C$7),0)","v":80891.032278154496},{"$f":"IF(Load_Demand!AP55>0,ROUND(AO33*(1-AP$7\n),$C$7),0)","v":84800.839911881907},{"$f":"IF(Load_Demand!AQ55>0,ROUND(AP33*(1-AQ$7\n),$C$7),0)","v":88561.3101481388},{"$f":"IF(Load_Demand!AR55>0,ROUND(AQ33*(1-AR$7\n),$C$7),0)","v":87362.147968318503},{"$f":"IF(Load_Demand!AS55>0,ROUND(AR33*(1-AS$7\n),$C$7),0)","v":80714.162483051405},{"$f":"IF(Load_Demand!AT55>0,ROUND(AS33*(1-AT$7\n),$C$7),0)","v":73792.8085194577},{"$f":"IF(Load_Demand!AU55>0,ROUND(AT33*(1-AU$7\n),$C$7),0)","v":72516.538587927906},{"$f":"IF(Load_Demand!AV55>0,ROUND(AU33*(1-AV$7\n),$C$7),0)","v":77289.367679418094},{"$f":"IF(Load_Demand!AW55>0,ROUND(AV33*(1-AW$7\n),$C$7),0)","v":80839.505269052504},{"$f":"IF(Load_Demand!AX55>0,ROUND(AW33*(1-AX$7\n),$C$7),0)","v":79613.969103693395},{"$f":"IF(Load_Demand!AY55>0,ROUND(AX33*(1-AY$7\n),$C$7),0)","v":73170.166962810195},{"$f":"IF(Load_Demand!AZ55>0,ROUND(AY33*(1-AZ$7\n),$C$7),0)","v":66892.852959583295},{"$f":"IF(Load_Demand!BA55>0,ROUND(AZ33*(1-BA$7\n),$C$7),0)","v":65730.123446708705},{"$f":"IF(Load_Demand!BB55>0,ROUND(BA33*(1-BB$7\n),$C$7),0)","v":69538.914808408095},{"$f":"IF(Load_Demand!BC55>0,ROUND(BB33*(1-BC$7\n),$C$7),0)","v":72836.255967085206},{"$f":"IF(Load_Demand!BD55>0,ROUND(BC33*(1-BD$7\n),$C$7),0)","v":72175.298634249906},{"$f":"IF(Load_Demand!BE55>0,ROUND(BD33*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF55>0,ROUND(BE33*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG55>0,ROUND(BF33*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH55>0,ROUND(BG33*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI55>0,ROUND(BH33*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ55>0,ROUND(BI33*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK55>0,ROUND(BJ33*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL55>0,ROUND(BK33*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":34},"Demand charge",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N34*(1-O$7\n),$C$7)","v":0},0,0,0,0]
[{"$f":"ROW()","v":35},"First 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,169.02,{"$f":"ROUND(N35*(1-O$7\n),$C$7)","v":203.37973147375899},203.37973147375899,203.37973147375899,203.37973147375899,203.37973147375899,{"$f":"IF(Load_Demand!T56>0,ROUND(S35*(1-T$7\n),$C$7),0)","v":231.39973741330601},{"$f":"IF(Load_Demand!U56>0,ROUND(T35*(1-U$7\n),$C$7),0)","v":234.69176270388499},{"$f":"IF(Load_Demand!V56>0,ROUND(U35*(1-V$7\n),$C$7),0)","v":231.439012828735},{"$f":"IF(Load_Demand!W56>0,ROUND(V35*(1-W$7\n),$C$7),0)","v":233.45534638319899},{"$f":"IF(Load_Demand!X56>0,ROUND(W35*(1-X$7\n),$C$7),0)","v":237.09043620446101},{"$f":"IF(Load_Demand!Y56>0,ROUND(X35*(1-Y$7\n),$C$7),0)","v":240.26844990658299},{"$f":"IF(Load_Demand!Z56>0,ROUND(Y35*(1-Z$7\n),$C$7),0)","v":243.11896388614301},{"$f":"IF(Load_Demand!AA56>0,ROUND(Z35*(1-AA$7\n),$C$7),0)","v":247.599881782447},{"$f":"IF(Load_Demand!AB56>0,ROUND(AA35*(1-AB$7\n),$C$7),0)","v":255.167436450254},{"$f":"IF(Load_Demand!AC56>0,ROUND(AB35*(1-AC$7\n),$C$7),0)","v":264.90255771268602},{"$f":"IF(Load_Demand!AD56>0,ROUND(AC35*(1-AD$7\n),$C$7),0)","v":269.96045053661101},{"$f":"IF(Load_Demand!AE56>0,ROUND(AD35*(1-AE$7\n),$C$7),0)","v":283.96359084262298},{"$f":"IF(Load_Demand!AF56>0,ROUND(AE35*(1-AF$7\n),$C$7),0)","v":301.58906448833},{"$f":"IF(Load_Demand!AG56>0,ROUND(AF35*(1-AG$7\n),$C$7),0)","v":323.80371222484803},{"$f":"IF(Load_Demand!AH56>0,ROUND(AG35*(1-AH$7\n),$C$7),0)","v":351.16633293388003},{"$f":"IF(Load_Demand!AI56>0,ROUND(AH35*(1-AI$7\n),$C$7),0)","v":377.23987467895898},{"$f":"IF(Load_Demand!AJ56>0,ROUND(AI35*(1-AJ$7\n),$C$7),0)","v":410.06705747456601},{"$f":"IF(Load_Demand!AK56>0,ROUND(AJ35*(1-AK$7\n),$C$7),0)","v":423.89556504171901},{"$f":"IF(Load_Demand!AL56>0,ROUND(AK35*(1-AL$7\n),$C$7),0)","v":402.97507535317499},{"$f":"IF(Load_Demand!AM56>0,ROUND(AL35*(1-AM$7\n),$C$7),0)","v":365.55068136478098},{"$f":"IF(Load_Demand!AN56>0,ROUND(AM35*(1-AN$7\n),$C$7),0)","v":340.43025974973699},{"$f":"IF(Load_Demand!AO56>0,ROUND(AN35*(1-AO$7\n),$C$7),0)","v":340.94051697542199},{"$f":"IF(Load_Demand!AP56>0,ROUND(AO35*(1-AP$7\n),$C$7),0)","v":357.41962224056101},{"$f":"IF(Load_Demand!AQ56>0,ROUND(AP35*(1-AQ$7\n),$C$7),0)","v":373.26929840752399},{"$f":"IF(Load_Demand!AR56>0,ROUND(AQ35*(1-AR$7\n),$C$7),0)","v":368.21505491463},{"$f":"IF(Load_Demand!AS56>0,ROUND(AR35*(1-AS$7\n),$C$7),0)","v":340.19504398933799},{"$f":"IF(Load_Demand!AT56>0,ROUND(AS35*(1-AT$7\n),$C$7),0)","v":311.02283624196798},{"$f":"IF(Load_Demand!AU56>0,ROUND(AT35*(1-AU$7\n),$C$7),0)","v":305.643598049535},{"$f":"IF(Load_Demand!AV56>0,ROUND(AU35*(1-AV$7\n),$C$7),0)","v":325.76017676115902},{"$f":"IF(Load_Demand!AW56>0,ROUND(AV35*(1-AW$7\n),$C$7),0)","v":340.72334030420501},{"$f":"IF(Load_Demand!AX56>0,ROUND(AW35*(1-AX$7\n),$C$7),0)","v":335.55793541293298},{"$f":"IF(Load_Demand!AY56>0,ROUND(AX35*(1-AY$7\n),$C$7),0)","v":308.39851895690998},{"$f":"IF(Load_Demand!AZ56>0,ROUND(AY35*(1-AZ$7\n),$C$7),0)","v":281.94081874957601},{"$f":"IF(Load_Demand!BA56>0,ROUND(AZ35*(1-BA$7\n),$C$7),0)","v":277.040132109073},{"$f":"IF(Load_Demand!BB56>0,ROUND(BA35*(1-BB$7\n),$C$7),0)","v":293.09347274940501},{"$f":"IF(Load_Demand!BC56>0,ROUND(BB35*(1-BC$7\n),$C$7),0)","v":306.99114678845098},{"$f":"IF(Load_Demand!BD56>0,ROUND(BC35*(1-BD$7\n),$C$7),0)","v":304.20533569902602},{"$f":"IF(Load_Demand!BE56>0,ROUND(BD35*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF56>0,ROUND(BE35*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG56>0,ROUND(BF35*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH56>0,ROUND(BG35*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI56>0,ROUND(BH35*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ56>0,ROUND(BI35*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK56>0,ROUND(BJ35*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL56>0,ROUND(BK35*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":36},"Distance > 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,88.97,{"$f":"ROUND(N36*(1-O$7\n),$C$7)","v":107.056530051002},107.056530051002,107.056530051002,107.056530051002,107.056530051002,{"$f":"IF(Load_Demand!T57>0,ROUND(S36*(1-T$7\n),$C$7),0)","v":121.805908399372},{"$f":"IF(Load_Demand!U57>0,ROUND(T36*(1-U$7\n),$C$7),0)","v":123.53878906499},{"$f":"IF(Load_Demand!V57>0,ROUND(U36*(1-V$7\n),$C$7),0)","v":121.82658248356699},{"$f":"IF(Load_Demand!W57>0,ROUND(V36*(1-W$7\n),$C$7),0)","v":122.887955080542},{"$f":"IF(Load_Demand!X57>0,ROUND(W36*(1-X$7\n),$C$7),0)","v":124.80142059585199},{"$f":"IF(Load_Demand!Y57>0,ROUND(X36*(1-Y$7\n),$C$7),0)","v":126.474286996738},{"$f":"IF(Load_Demand!Z57>0,ROUND(Y36*(1-Z$7\n),$C$7),0)","v":127.974761666963},{"$f":"IF(Load_Demand!AA57>0,ROUND(Z36*(1-AA$7\n),$C$7),0)","v":130.33346043180899},{"$f":"IF(Load_Demand!AB57>0,ROUND(AA36*(1-AB$7\n),$C$7),0)","v":134.316925931719},{"$f":"IF(Load_Demand!AC57>0,ROUND(AB36*(1-AC$7\n),$C$7),0)","v":139.441371196886},{"$f":"IF(Load_Demand!AD57>0,ROUND(AC36*(1-AD$7\n),$C$7),0)","v":142.10378229938601},{"$f":"IF(Load_Demand!AE57>0,ROUND(AD36*(1-AE$7\n),$C$7),0)","v":149.47485905376999},{"$f":"IF(Load_Demand!AF57>0,ROUND(AE36*(1-AF$7\n),$C$7),0)","v":158.752686472173},{"$f":"IF(Load_Demand!AG57>0,ROUND(AF36*(1-AG$7\n),$C$7),0)","v":170.44619735324},{"$f":"IF(Load_Demand!AH57>0,ROUND(AG36*(1-AH$7\n),$C$7),0)","v":184.849536392896},{"$f":"IF(Load_Demand!AI57>0,ROUND(AH36*(1-AI$7\n),$C$7),0)","v":198.57432049572199},{"$f":"IF(Load_Demand!AJ57>0,ROUND(AI36*(1-AJ$7\n),$C$7),0)","v":215.85413621767901},{"$f":"IF(Load_Demand!AK57>0,ROUND(AJ36*(1-AK$7\n),$C$7),0)","v":223.133288496993},{"$f":"IF(Load_Demand!AL57>0,ROUND(AK36*(1-AL$7\n),$C$7),0)","v":212.12100611863701},{"$f":"IF(Load_Demand!AM57>0,ROUND(AL36*(1-AM$7\n),$C$7),0)","v":192.42127630472501},{"$f":"IF(Load_Demand!AN57>0,ROUND(AM36*(1-AN$7\n),$C$7),0)","v":179.19820263835101},{"$f":"IF(Load_Demand!AO57>0,ROUND(AN36*(1-AO$7\n),$C$7),0)","v":179.46679561769801},{"$f":"IF(Load_Demand!AP57>0,ROUND(AO36*(1-AP$7\n),$C$7),0)","v":188.141189153608},{"$f":"IF(Load_Demand!AQ57>0,ROUND(AP36*(1-AQ$7\n),$C$7),0)","v":196.48425913689201},{"$f":"IF(Load_Demand!AR57>0,ROUND(AQ36*(1-AR$7\n),$C$7),0)","v":193.823768996301},{"$f":"IF(Load_Demand!AS57>0,ROUND(AR36*(1-AS$7\n),$C$7),0)","v":179.07438802349699},{"$f":"IF(Load_Demand!AT57>0,ROUND(AS36*(1-AT$7\n),$C$7),0)","v":163.71850514997001},{"$f":"IF(Load_Demand!AU57>0,ROUND(AT36*(1-AU$7\n),$C$7),0)","v":160.88694189129799},{"$f":"IF(Load_Demand!AV57>0,ROUND(AU36*(1-AV$7\n),$C$7),0)","v":171.47605565282399},{"$f":"IF(Load_Demand!AW57>0,ROUND(AV36*(1-AW$7\n),$C$7),0)","v":179.35247655227201},{"$f":"IF(Load_Demand!AX57>0,ROUND(AW36*(1-AX$7\n),$C$7),0)","v":176.633472451122},{"$f":"IF(Load_Demand!AY57>0,ROUND(AX36*(1-AY$7\n),$C$7),0)","v":162.33709757186301},{"$f":"IF(Load_Demand!AZ57>0,ROUND(AY36*(1-AZ$7\n),$C$7),0)","v":148.410097291147},{"$f":"IF(Load_Demand!BA57>0,ROUND(AZ36*(1-BA$7\n),$C$7),0)","v":145.83043754433899},{"$f":"IF(Load_Demand!BB57>0,ROUND(BA36*(1-BB$7\n),$C$7),0)","v":154.280713942223},{"$f":"IF(Load_Demand!BC57>0,ROUND(BB36*(1-BC$7\n),$C$7),0)","v":161.59627458151999},{"$f":"IF(Load_Demand!BD57>0,ROUND(BC36*(1-BD$7\n),$C$7),0)","v":160.12985869803799},{"$f":"IF(Load_Demand!BE57>0,ROUND(BD36*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF57>0,ROUND(BE36*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG57>0,ROUND(BF36*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH57>0,ROUND(BG36*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI57>0,ROUND(BH36*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ57>0,ROUND(BI36*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK57>0,ROUND(BJ36*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL57>0,ROUND(BK36*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":37},"Usage charge",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N37*(1-O$7\n),$C$7)","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},"First 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,3.5749999999999997E-2,{"$f":"ROUND(N38*(1-O$7\n),$C$7)","v":4.3017544670375697E-2},4.3017544670375697E-2,4.3017544670375697E-2,4.3017544670375697E-2,4.3017544670375697E-2,{"$f":"IF(Load_Demand!T58>0,ROUND(S38*(1-T$7\n),$C$7),0)","v":4.89441522454485E-2},{"$f":"IF(Load_Demand!U58>0,ROUND(T38*(1-U$7\n),$C$7),0)","v":4.9640459807501397E-2},{"$f":"IF(Load_Demand!V58>0,ROUND(U38*(1-V$7\n),$C$7),0)","v":4.8952459523294703E-2},{"$f":"IF(Load_Demand!W58>0,ROUND(V38*(1-W$7\n),$C$7),0)","v":4.9378941150155897E-2},{"$f":"IF(Load_Demand!X58>0,ROUND(W38*(1-X$7\n),$C$7),0)","v":5.0147811467929598E-2},{"$f":"IF(Load_Demand!Y58>0,ROUND(X38*(1-Y$7\n),$C$7),0)","v":5.0820004047806899E-2},{"$f":"IF(Load_Demand!Z58>0,ROUND(Y38*(1-Z$7\n),$C$7),0)","v":5.1422926037922097E-2},{"$f":"IF(Load_Demand!AA58>0,ROUND(Z38*(1-AA$7\n),$C$7),0)","v":5.2370700353345602E-2},{"$f":"IF(Load_Demand!AB58>0,ROUND(AA38*(1-AB$7\n),$C$7),0)","v":5.3971339800595E-2},{"$f":"IF(Load_Demand!AC58>0,ROUND(AB38*(1-AC$7\n),$C$7),0)","v":5.6030448693814301E-2},{"$f":"IF(Load_Demand!AD58>0,ROUND(AC38*(1-AD$7\n),$C$7),0)","v":5.7100260955412402E-2},{"$f":"IF(Load_Demand!AE58>0,ROUND(AD38*(1-AE$7\n),$C$7),0)","v":6.0062113197395198E-2},{"$f":"IF(Load_Demand!AF58>0,ROUND(AE38*(1-AF$7\n),$C$7),0)","v":6.3790137589976106E-2},{"$f":"IF(Load_Demand!AG58>0,ROUND(AF38*(1-AG$7\n),$C$7),0)","v":6.8488833937038696E-2},{"$f":"IF(Load_Demand!AH58>0,ROUND(AG38*(1-AH$7\n),$C$7),0)","v":7.4276395706935103E-2},{"$f":"IF(Load_Demand!AI58>0,ROUND(AH38*(1-AI$7\n),$C$7),0)","v":7.9791299963156606E-2},{"$f":"IF(Load_Demand!AJ58>0,ROUND(AI38*(1-AJ$7\n),$C$7),0)","v":8.67346900054176E-2},{"$f":"IF(Load_Demand!AK58>0,ROUND(AJ38*(1-AK$7\n),$C$7),0)","v":8.9659605077750504E-2},{"$f":"IF(Load_Demand!AL58>0,ROUND(AK38*(1-AL$7\n),$C$7),0)","v":8.5234640538847106E-2},{"$f":"IF(Load_Demand!AM58>0,ROUND(AL38*(1-AM$7\n),$C$7),0)","v":7.7318878587095297E-2},{"$f":"IF(Load_Demand!AN58>0,ROUND(AM38*(1-AN$7\n),$C$7),0)","v":7.2005572039125595E-2},{"$f":"IF(Load_Demand!AO58>0,ROUND(AN38*(1-AO$7\n),$C$7),0)","v":7.2113498295297798E-2},{"$f":"IF(Load_Demand!AP58>0,ROUND(AO38*(1-AP$7\n),$C$7),0)","v":7.5599050379244803E-2},{"$f":"IF(Load_Demand!AQ58>0,ROUND(AP38*(1-AQ$7\n),$C$7),0)","v":7.8951469755466103E-2},{"$f":"IF(Load_Demand!AR58>0,ROUND(AQ38*(1-AR$7\n),$C$7),0)","v":7.7882429376392906E-2},{"$f":"IF(Load_Demand!AS58>0,ROUND(AR38*(1-AS$7\n),$C$7),0)","v":7.1955820746767998E-2},{"$f":"IF(Load_Demand!AT58>0,ROUND(AS38*(1-AT$7\n),$C$7),0)","v":6.5785507014851793E-2},{"$f":"IF(Load_Demand!AU58>0,ROUND(AT38*(1-AU$7\n),$C$7),0)","v":6.4647725892029204E-2},{"$f":"IF(Load_Demand!AV58>0,ROUND(AU38*(1-AV$7\n),$C$7),0)","v":6.8902652462497493E-2},{"$f":"IF(Load_Demand!AW58>0,ROUND(AV38*(1-AW$7\n),$C$7),0)","v":7.2067562512573694E-2},{"$f":"IF(Load_Demand!AX58>0,ROUND(AW38*(1-AX$7\n),$C$7),0)","v":7.0975010004805605E-2},{"$f":"IF(Load_Demand!AY58>0,ROUND(AX38*(1-AY$7\n),$C$7),0)","v":6.5230428663527504E-2},{"$f":"IF(Load_Demand!AZ58>0,ROUND(AY38*(1-AZ$7\n),$C$7),0)","v":5.9634269733151203E-2},{"$f":"IF(Load_Demand!BA58>0,ROUND(AZ38*(1-BA$7\n),$C$7),0)","v":5.8597708690683002E-2},{"$f":"IF(Load_Demand!BB58>0,ROUND(BA38*(1-BB$7\n),$C$7),0)","v":6.1993205838309702E-2},{"$f":"IF(Load_Demand!BC58>0,ROUND(BB38*(1-BC$7\n),$C$7),0)","v":6.4932750548378798E-2},{"$f":"IF(Load_Demand!BD58>0,ROUND(BC38*(1-BD$7\n),$C$7),0)","v":6.4343514088510398E-2},{"$f":"IF(Load_Demand!BE58>0,ROUND(BD38*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF58>0,ROUND(BE38*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG58>0,ROUND(BF38*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH58>0,ROUND(BG38*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI58>0,ROUND(BH38*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ58>0,ROUND(BI38*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK58>0,ROUND(BJ38*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL58>0,ROUND(BK38*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":39},"Distance > 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,1.8010000000000002E-2,{"$f":"ROUND(N39*(1-O$7\n),$C$7)","v":2.1671216210166901E-2},2.1671216210166901E-2,2.1671216210166901E-2,2.1671216210166901E-2,2.1671216210166901E-2,{"$f":"IF(Load_Demand!T59>0,ROUND(S39*(1-T$7\n),$C$7),0)","v":2.4656900194140699E-2},{"$f":"IF(Load_Demand!U59>0,ROUND(T39*(1-U$7\n),$C$7),0)","v":2.50076833883386E-2},{"$f":"IF(Load_Demand!V59>0,ROUND(U39*(1-V$7\n),$C$7),0)","v":2.4661085203204001E-2},{"$f":"IF(Load_Demand!W59>0,ROUND(V39*(1-W$7\n),$C$7),0)","v":2.4875936506694101E-2},{"$f":"IF(Load_Demand!X59>0,ROUND(W39*(1-X$7\n),$C$7),0)","v":2.5263275091955702E-2},{"$f":"IF(Load_Demand!Y59>0,ROUND(X39*(1-Y$7\n),$C$7),0)","v":2.5601909731496699E-2},{"$f":"IF(Load_Demand!Z59>0,ROUND(Y39*(1-Z$7\n),$C$7),0)","v":2.5905647494908601E-2},{"$f":"IF(Load_Demand!AA59>0,ROUND(Z39*(1-AA$7\n),$C$7),0)","v":2.6383113660524801E-2},{"$f":"IF(Load_Demand!AB59>0,ROUND(AA39*(1-AB$7\n),$C$7),0)","v":2.71894777568874E-2},{"$f":"IF(Load_Demand!AC59>0,ROUND(AB39*(1-AC$7\n),$C$7),0)","v":2.8226807859457501E-2},{"$f":"IF(Load_Demand!AD59>0,ROUND(AC39*(1-AD$7\n),$C$7),0)","v":2.8765753840754901E-2},{"$f":"IF(Load_Demand!AE59>0,ROUND(AD39*(1-AE$7\n),$C$7),0)","v":3.0257864578604202E-2},{"$f":"IF(Load_Demand!AF59>0,ROUND(AE39*(1-AF$7\n),$C$7),0)","v":3.2135954629244297E-2},{"$f":"IF(Load_Demand!AG59>0,ROUND(AF39*(1-AG$7\n),$C$7),0)","v":3.4503046131638598E-2},{"$f":"IF(Load_Demand!AH59>0,ROUND(AG39*(1-AH$7\n),$C$7),0)","v":3.7418682144948701E-2},{"$f":"IF(Load_Demand!AI59>0,ROUND(AH39*(1-AI$7\n),$C$7),0)","v":4.0196959785635401E-2},{"$f":"IF(Load_Demand!AJ59>0,ROUND(AI39*(1-AJ$7\n),$C$7),0)","v":4.3694874601331098E-2},{"$f":"IF(Load_Demand!AK59>0,ROUND(AJ39*(1-AK$7\n),$C$7),0)","v":4.5168377271337101E-2},{"$f":"IF(Load_Demand!AL59>0,ROUND(AK39*(1-AL$7\n),$C$7),0)","v":4.29391853455846E-2},{"$f":"IF(Load_Demand!AM59>0,ROUND(AL39*(1-AM$7\n),$C$7),0)","v":3.8951412681219502E-2},{"$f":"IF(Load_Demand!AN59>0,ROUND(AM39*(1-AN$7\n),$C$7),0)","v":3.6274695172717801E-2},{"$f":"IF(Load_Demand!AO59>0,ROUND(AN39*(1-AO$7\n),$C$7),0)","v":3.6329065854498598E-2},{"$f":"IF(Load_Demand!AP59>0,ROUND(AO39*(1-AP$7\n),$C$7),0)","v":3.8085004121124803E-2},{"$f":"IF(Load_Demand!AQ59>0,ROUND(AP39*(1-AQ$7\n),$C$7),0)","v":3.9773873294991803E-2},{"$f":"IF(Load_Demand!AR59>0,ROUND(AQ39*(1-AR$7\n),$C$7),0)","v":3.9235316169757999E-2},{"$f":"IF(Load_Demand!AS59>0,ROUND(AR39*(1-AS$7\n),$C$7),0)","v":3.6249631654526E-2},{"$f":"IF(Load_Demand!AT59>0,ROUND(AS39*(1-AT$7\n),$C$7),0)","v":3.3141174303146698E-2},{"$f":"IF(Load_Demand!AU59>0,ROUND(AT39*(1-AU$7\n),$C$7),0)","v":3.2567987225607303E-2},{"$f":"IF(Load_Demand!AV59>0,ROUND(AU39*(1-AV$7\n),$C$7),0)","v":3.4711518065722903E-2},{"$f":"IF(Load_Demand!AW59>0,ROUND(AV39*(1-AW$7\n),$C$7),0)","v":3.6305924499341703E-2},{"$f":"IF(Load_Demand!AX59>0,ROUND(AW39*(1-AX$7\n),$C$7),0)","v":3.5755522522700998E-2},{"$f":"IF(Load_Demand!AY59>0,ROUND(AX39*(1-AY$7\n),$C$7),0)","v":3.2861539027416502E-2},{"$f":"IF(Load_Demand!AZ59>0,ROUND(AY39*(1-AZ$7\n),$C$7),0)","v":3.00423272138199E-2},{"$f":"IF(Load_Demand!BA59>0,ROUND(AZ39*(1-BA$7\n),$C$7),0)","v":2.9520132406131699E-2},{"$f":"IF(Load_Demand!BB59>0,ROUND(BA39*(1-BB$7\n),$C$7),0)","v":3.1230703137005999E-2},{"$f":"IF(Load_Demand!BC59>0,ROUND(BB39*(1-BC$7\n),$C$7),0)","v":3.2711575870665997E-2},{"$f":"IF(Load_Demand!BD59>0,ROUND(BC39*(1-BD$7\n),$C$7),0)","v":3.2414732552002203E-2},{"$f":"IF(Load_Demand!BE59>0,ROUND(BD39*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF59>0,ROUND(BE39*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG59>0,ROUND(BF39*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH59>0,ROUND(BG39*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI59>0,ROUND(BH39*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ59>0,ROUND(BI39*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK59>0,ROUND(BJ39*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL59>0,ROUND(BK39*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":40},"Reference tariff A2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N40*(1-O$7\n),$C$7)","v":0},0,0,0,0]
[{"$f":"ROW()","v":41},"Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,22177.58,{"$f":"ROUND(N41*(1-O$7\n),$C$7)","v":26686.015058205001},26686.015058205001,26686.015058205001,26686.015058205001,26686.015058205001,{"$f":"IF(Load_Demand!T63>0,ROUND(S41*(1-T$7\n),$C$7),0)","v":30362.597257499699},{"$f":"IF(Load_Demand!U63>0,ROUND(T41*(1-U$7\n),$C$7),0)","v":30794.552968325799},{"$f":"IF(Load_Demand!V63>0,ROUND(U41*(1-V$7\n),$C$7),0)","v":30367.750692996698},{"$f":"IF(Load_Demand!W63>0,ROUND(V41*(1-W$7\n),$C$7),0)","v":30632.3193754651},{"$f":"IF(Load_Demand!X63>0,ROUND(W41*(1-X$7\n),$C$7),0)","v":31109.2895288092},{"$f":"IF(Load_Demand!Y63>0,ROUND(X41*(1-Y$7\n),$C$7),0)","v":31526.285464910899},{"$f":"IF(Load_Demand!Z63>0,ROUND(Y41*(1-Z$7\n),$C$7),0)","v":31900.309259862999},{"$f":"IF(Load_Demand!AA63>0,ROUND(Z41*(1-AA$7\n),$C$7),0)","v":32488.262845939898},{"$f":"IF(Load_Demand!AB63>0,ROUND(AA41*(1-AB$7\n),$C$7),0)","v":33481.222549227503},{"$f":"IF(Load_Demand!AC63>0,ROUND(AB41*(1-AC$7\n),$C$7),0)","v":34758.594638964103},{"$f":"IF(Load_Demand!AD63>0,ROUND(AC41*(1-AD$7\n),$C$7),0)","v":35422.254695371703},{"$f":"IF(Load_Demand!AE63>0,ROUND(AD41*(1-AE$7\n),$C$7),0)","v":37259.645325994199},{"$f":"IF(Load_Demand!AF63>0,ROUND(AE41*(1-AF$7\n),$C$7),0)","v":39572.332296858898},{"$f":"IF(Load_Demand!AG63>0,ROUND(AF41*(1-AG$7\n),$C$7),0)","v":42487.177447423601},{"$f":"IF(Load_Demand!AH63>0,ROUND(AG41*(1-AH$7\n),$C$7),0)","v":46077.502318943101},{"$f":"IF(Load_Demand!AI63>0,ROUND(AH41*(1-AI$7\n),$C$7),0)","v":49498.683587046398},{"$f":"IF(Load_Demand!AJ63>0,ROUND(AI41*(1-AJ$7\n),$C$7),0)","v":53806.028709660299},{"$f":"IF(Load_Demand!AK63>0,ROUND(AJ41*(1-AK$7\n),$C$7),0)","v":55620.505297349002},{"$f":"IF(Load_Demand!AL63>0,ROUND(AK41*(1-AL$7\n),$C$7),0)","v":52875.470190812099},{"$f":"IF(Load_Demand!AM63>0,ROUND(AL41*(1-AM$7\n),$C$7),0)","v":47964.9123181986},{"$f":"IF(Load_Demand!AN63>0,ROUND(AM41*(1-AN$7\n),$C$7),0)","v":44668.792569048303},{"$f":"IF(Load_Demand!AO63>0,ROUND(AN41*(1-AO$7\n),$C$7),0)","v":44735.744825841597},{"$f":"IF(Load_Demand!AP63>0,ROUND(AO41*(1-AP$7\n),$C$7),0)","v":46898.013642230399},{"$f":"IF(Load_Demand!AQ63>0,ROUND(AP41*(1-AQ$7\n),$C$7),0)","v":48977.693332012197},{"$f":"IF(Load_Demand!AR63>0,ROUND(AQ41*(1-AR$7\n),$C$7),0)","v":48314.5121143863},{"$f":"IF(Load_Demand!AS63>0,ROUND(AR41*(1-AS$7\n),$C$7),0)","v":44637.929260898301},{"$f":"IF(Load_Demand!AT63>0,ROUND(AS41*(1-AT$7\n),$C$7),0)","v":40810.1634870614},{"$f":"IF(Load_Demand!AU63>0,ROUND(AT41*(1-AU$7\n),$C$7),0)","v":40104.338819260302},{"$f":"IF(Load_Demand!AV63>0,ROUND(AU41*(1-AV$7\n),$C$7),0)","v":42743.890551027704},{"$f":"IF(Load_Demand!AW63>0,ROUND(AV41*(1-AW$7\n),$C$7),0)","v":44707.248476296802},{"$f":"IF(Load_Demand!AX63>0,ROUND(AW41*(1-AX$7\n),$C$7),0)","v":44029.481465241501},{"$f":"IF(Load_Demand!AY63>0,ROUND(AX41*(1-AY$7\n),$C$7),0)","v":40465.819583767297},{"$f":"IF(Load_Demand!AZ63>0,ROUND(AY41*(1-AZ$7\n),$C$7),0)","v":36994.2318251342},{"$f":"IF(Load_Demand!BA63>0,ROUND(AZ41*(1-BA$7\n),$C$7),0)","v":36351.199225295801},{"$f":"IF(Load_Demand!BB63>0,ROUND(BA41*(1-BB$7\n),$C$7),0)","v":38457.602291904601},{"$f":"IF(Load_Demand!BC63>0,ROUND(BB41*(1-BC$7\n),$C$7),0)","v":40281.154402985303},{"$f":"IF(Load_Demand!BD63>0,ROUND(BC41*(1-BD$7\n),$C$7),0)","v":39915.620452561598},{"$f":"IF(Load_Demand!BE63>0,ROUND(BD41*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF63>0,ROUND(BE41*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG63>0,ROUND(BF41*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH63>0,ROUND(BG41*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI63>0,ROUND(BH41*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ63>0,ROUND(BI41*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK63>0,ROUND(BJ41*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL63>0,ROUND(BK41*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":42},"First 10 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,2.16,{"$f":"ROUND(N42*(1-O$7\n),$C$7)","v":2.59910199966466},2.59910199966466,2.59910199966466,2.59910199966466,2.59910199966466,{"$f":"IF(Load_Demand!T64>0,ROUND(S42*(1-T$7\n),$C$7),0)","v":2.9571851426620701},{"$f":"IF(Load_Demand!U64>0,ROUND(T42*(1-U$7\n),$C$7),0)","v":2.9992557534042898},{"$f":"IF(Load_Demand!V64>0,ROUND(U42*(1-V$7\n),$C$7),0)","v":2.9576870649039702},{"$f":"IF(Load_Demand!W64>0,ROUND(V42*(1-W$7\n),$C$7),0)","v":2.9834549058555799},{"$f":"IF(Load_Demand!X64>0,ROUND(W42*(1-X$7\n),$C$7),0)","v":3.0299097278525302},{"$f":"IF(Load_Demand!Y64>0,ROUND(X42*(1-Y$7\n),$C$7),0)","v":3.07052332148987},{"$f":"IF(Load_Demand!Z64>0,ROUND(Y42*(1-Z$7\n),$C$7),0)","v":3.10695161515837},{"$f":"IF(Load_Demand!AA64>0,ROUND(Z42*(1-AA$7\n),$C$7),0)","v":3.16421574162871},{"$f":"IF(Load_Demand!AB64>0,ROUND(AA42*(1-AB$7\n),$C$7),0)","v":3.2609257054345502},{"$f":"IF(Load_Demand!AC64>0,ROUND(AB42*(1-AC$7\n),$C$7),0)","v":3.3853362008010901},{"$f":"IF(Load_Demand!AD64>0,ROUND(AC42*(1-AD$7\n),$C$7),0)","v":3.4499738087745699},{"$f":"IF(Load_Demand!AE64>0,ROUND(AD42*(1-AE$7\n),$C$7),0)","v":3.62892767849997},{"$f":"IF(Load_Demand!AF64>0,ROUND(AE42*(1-AF$7\n),$C$7),0)","v":3.8541733480936702},{"$f":"IF(Load_Demand!AG64>0,ROUND(AF42*(1-AG$7\n),$C$7),0)","v":4.1380666099022099},{"$f":"IF(Load_Demand!AH64>0,ROUND(AG42*(1-AH$7\n),$C$7),0)","v":4.4877486636917601},{"$f":"IF(Load_Demand!AI64>0,ROUND(AH42*(1-AI$7\n),$C$7),0)","v":4.8209568649068197},{"$f":"IF(Load_Demand!AJ64>0,ROUND(AI42*(1-AJ$7\n),$C$7),0)","v":5.2404735779497296},{"$f":"IF(Load_Demand!AK64>0,ROUND(AJ42*(1-AK$7\n),$C$7),0)","v":5.41719571938299},{"$f":"IF(Load_Demand!AL64>0,ROUND(AK42*(1-AL$7\n),$C$7),0)","v":5.1498412185709199},{"$f":"IF(Load_Demand!AM64>0,ROUND(AL42*(1-AM$7\n),$C$7),0)","v":4.6715742027448002},{"$f":"IF(Load_Demand!AN64>0,ROUND(AM42*(1-AN$7\n),$C$7),0)","v":4.3505464504758597},{"$f":"IF(Load_Demand!AO64>0,ROUND(AN42*(1-AO$7\n),$C$7),0)","v":4.3570673095900396},{"$f":"IF(Load_Demand!AP64>0,ROUND(AO42*(1-AP$7\n),$C$7),0)","v":4.5676629040327104},{"$f":"IF(Load_Demand!AQ64>0,ROUND(AP42*(1-AQ$7\n),$C$7),0)","v":4.7702146761344801},{"$f":"IF(Load_Demand!AR64>0,ROUND(AQ42*(1-AR$7\n),$C$7),0)","v":4.7056237049792902},{"$f":"IF(Load_Demand!AS64>0,ROUND(AR42*(1-AS$7\n),$C$7),0)","v":4.34754049826629},{"$f":"IF(Load_Demand!AT64>0,ROUND(AS42*(1-AT$7\n),$C$7),0)","v":3.97473273152674},{"$f":"IF(Load_Demand!AU64>0,ROUND(AT42*(1-AU$7\n),$C$7),0)","v":3.90598847347648},{"$f":"IF(Load_Demand!AV64>0,ROUND(AU42*(1-AV$7\n),$C$7),0)","v":4.1630693515803001},{"$f":"IF(Load_Demand!AW64>0,ROUND(AV42*(1-AW$7\n),$C$7),0)","v":4.3542918888716198},{"$f":"IF(Load_Demand!AX64>0,ROUND(AW42*(1-AX$7\n),$C$7),0)","v":4.2882803247659096},{"$f":"IF(Load_Demand!AY64>0,ROUND(AX42*(1-AY$7\n),$C$7),0)","v":3.9411951304397301},{"$f":"IF(Load_Demand!AZ64>0,ROUND(AY42*(1-AZ$7\n),$C$7),0)","v":3.6030775559051098},{"$f":"IF(Load_Demand!BA64>0,ROUND(AZ42*(1-BA$7\n),$C$7),0)","v":3.5404489726399002},{"$f":"IF(Load_Demand!BB64>0,ROUND(BA42*(1-BB$7\n),$C$7),0)","v":3.7456034856153901},{"$f":"IF(Load_Demand!BC64>0,ROUND(BB42*(1-BC$7\n),$C$7),0)","v":3.92320954362236},{"$f":"IF(Load_Demand!BD64>0,ROUND(BC42*(1-BD$7\n),$C$7),0)","v":3.8876081239491902},{"$f":"IF(Load_Demand!BE64>0,ROUND(BD42*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF64>0,ROUND(BE42*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG64>0,ROUND(BF42*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH64>0,ROUND(BG42*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI64>0,ROUND(BH42*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ64>0,ROUND(BI42*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK64>0,ROUND(BJ42*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL64>0,ROUND(BK42*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":43},"Volume > 10 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,1.1399999999999999,{"$f":"ROUND(N43*(1-O$7\n),$C$7)","v":1.3717482776007901},1.3717482776007901,1.3717482776007901,1.3717482776007901,1.3717482776007901,{"$f":"IF(Load_Demand!T65>0,ROUND(S43*(1-T$7\n),$C$7),0)","v":1.5607366030716401},{"$f":"IF(Load_Demand!U65>0,ROUND(T43*(1-U$7\n),$C$7),0)","v":1.58294053651892},{"$f":"IF(Load_Demand!V65>0,ROUND(U43*(1-V$7\n),$C$7),0)","v":1.5610015064770799},{"$f":"IF(Load_Demand!W65>0,ROUND(V43*(1-W$7\n),$C$7),0)","v":1.5746012003126499},{"$f":"IF(Load_Demand!X65>0,ROUND(W43*(1-X$7\n),$C$7),0)","v":1.5991190230332599},{"$f":"IF(Load_Demand!Y65>0,ROUND(X43*(1-Y$7\n),$C$7),0)","v":1.6205539752307501},{"$f":"IF(Load_Demand!Z65>0,ROUND(Y43*(1-Z$7\n),$C$7),0)","v":1.6397800191113501},{"$f":"IF(Load_Demand!AA65>0,ROUND(Z43*(1-AA$7\n),$C$7),0)","v":1.67000275252625},{"$f":"IF(Load_Demand!AB65>0,ROUND(AA43*(1-AB$7\n),$C$7),0)","v":1.72104412231266},{"$f":"IF(Load_Demand!AC65>0,ROUND(AB43*(1-AC$7\n),$C$7),0)","v":1.78670521708944},{"$f":"IF(Load_Demand!AD65>0,ROUND(AC43*(1-AD$7\n),$C$7),0)","v":1.8208195101865501},{"$f":"IF(Load_Demand!AE65>0,ROUND(AD43*(1-AE$7\n),$C$7),0)","v":1.91526738587495},{"$f":"IF(Load_Demand!AF65>0,ROUND(AE43*(1-AF$7\n),$C$7),0)","v":2.0341470448271801},{"$f":"IF(Load_Demand!AG65>0,ROUND(AF43*(1-AG$7\n),$C$7),0)","v":2.18397959967057},{"$f":"IF(Load_Demand!AH65>0,ROUND(AG43*(1-AH$7\n),$C$7),0)","v":2.3685340169483799},{"$f":"IF(Load_Demand!AI65>0,ROUND(AH43*(1-AI$7\n),$C$7),0)","v":2.5443939009229899},{"$f":"IF(Load_Demand!AJ65>0,ROUND(AI43*(1-AJ$7\n),$C$7),0)","v":2.76580549947341},{"$f":"IF(Load_Demand!AK65>0,ROUND(AJ43*(1-AK$7\n),$C$7),0)","v":2.85907551856319},{"$f":"IF(Load_Demand!AL65>0,ROUND(AK43*(1-AL$7\n),$C$7),0)","v":2.7179717542457098},{"$f":"IF(Load_Demand!AM65>0,ROUND(AL43*(1-AM$7\n),$C$7),0)","v":2.4655530514485902},{"$f":"IF(Load_Demand!AN65>0,ROUND(AM43*(1-AN$7\n),$C$7),0)","v":2.2961217377511001},{"$f":"IF(Load_Demand!AO65>0,ROUND(AN43*(1-AO$7\n),$C$7),0)","v":2.2995633022835902},{"$f":"IF(Load_Demand!AP65>0,ROUND(AO43*(1-AP$7\n),$C$7),0)","v":2.4107109771283302},{"$f":"IF(Load_Demand!AQ65>0,ROUND(AP43*(1-AQ$7\n),$C$7),0)","v":2.5176133012931499},{"$f":"IF(Load_Demand!AR65>0,ROUND(AQ43*(1-AR$7\n),$C$7),0)","v":2.4835236220723602},{"$f":"IF(Load_Demand!AS65>0,ROUND(AR43*(1-AS$7\n),$C$7),0)","v":2.2945352629738398},{"$f":"IF(Load_Demand!AT65>0,ROUND(AS43*(1-AT$7\n),$C$7),0)","v":2.0977756083057502},{"$f":"IF(Load_Demand!AU65>0,ROUND(AT43*(1-AU$7\n),$C$7),0)","v":2.0614939165570001},{"$f":"IF(Load_Demand!AV65>0,ROUND(AU43*(1-AV$7\n),$C$7),0)","v":2.19717549111179},{"$f":"IF(Load_Demand!AW65>0,ROUND(AV43*(1-AW$7\n),$C$7),0)","v":2.29809849690443},{"$f":"IF(Load_Demand!AX65>0,ROUND(AW43*(1-AX$7\n),$C$7),0)","v":2.26325906029308},{"$f":"IF(Load_Demand!AY65>0,ROUND(AX43*(1-AY$7\n),$C$7),0)","v":2.0800752077320501},{"$f":"IF(Load_Demand!AZ65>0,ROUND(AY43*(1-AZ$7\n),$C$7),0)","v":1.9016242656165601},{"$f":"IF(Load_Demand!BA65>0,ROUND(AZ43*(1-BA$7\n),$C$7),0)","v":1.86857029111548},{"$f":"IF(Load_Demand!BB65>0,ROUND(BA43*(1-BB$7\n),$C$7),0)","v":1.97684628407477},{"$f":"IF(Load_Demand!BC65>0,ROUND(BB43*(1-BC$7\n),$C$7),0)","v":2.0705828146895602},{"$f":"IF(Load_Demand!BD65>0,ROUND(BC43*(1-BD$7\n),$C$7),0)","v":2.0517931765287201},{"$f":"IF(Load_Demand!BE65>0,ROUND(BD43*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF65>0,ROUND(BE43*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG65>0,ROUND(BF43*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH65>0,ROUND(BG43*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI65>0,ROUND(BH43*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ65>0,ROUND(BI43*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK65>0,ROUND(BJ43*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL65>0,ROUND(BK43*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":44},"Reference tariff B1"]
[{"$f":"ROW()","v":45},"Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,1121.8399999999999,{"$f":"ROUND(N45*(1-O$7\n),$C$7)","v":1349.8965681962},1349.8965681962,1349.8965681962,1349.8965681962,1349.8965681962,{"$f":"IF(Load_Demand!T69>0,ROUND(S45*(1-T$7\n),$C$7),0)","v":1535.8743427981501},{"$f":"IF(Load_Demand!U69>0,ROUND(T45*(1-U$7\n),$C$7),0)","v":1557.7245714810399},{"$f":"IF(Load_Demand!V69>0,ROUND(U45*(1-V$7\n),$C$7),0)","v":1536.1350263388199},{"$f":"IF(Load_Demand!W69>0,ROUND(V45*(1-W$7\n),$C$7),0)","v":1549.5180794375001},{"$f":"IF(Load_Demand!X69>0,ROUND(W45*(1-X$7\n),$C$7),0)","v":1573.6453375435501},{"$f":"IF(Load_Demand!Y69>0,ROUND(X45*(1-Y$7\n),$C$7),0)","v":1594.73883471305},{"$f":"IF(Load_Demand!Z69>0,ROUND(Y45*(1-Z$7\n),$C$7),0)","v":1613.6586110876201},{"$f":"IF(Load_Demand!AA69>0,ROUND(Z45*(1-AA$7\n),$C$7),0)","v":1643.39990166146},{"$f":"IF(Load_Demand!AB69>0,ROUND(AA45*(1-AB$7\n),$C$7),0)","v":1693.6281913818},{"$f":"IF(Load_Demand!AC69>0,ROUND(AB45*(1-AC$7\n),$C$7),0)","v":1758.2433164382801},{"$f":"IF(Load_Demand!AD69>0,ROUND(AC45*(1-AD$7\n),$C$7),0)","v":1791.8141748313201},{"$f":"IF(Load_Demand!AE69>0,ROUND(AD45*(1-AE$7\n),$C$7),0)","v":1884.75751242981},{"$f":"IF(Load_Demand!AF69>0,ROUND(AE45*(1-AF$7\n),$C$7),0)","v":2001.7434392710099},{"$f":"IF(Load_Demand!AG69>0,ROUND(AF45*(1-AG$7\n),$C$7),0)","v":2149.1891878021602},{"$f":"IF(Load_Demand!AH69>0,ROUND(AG45*(1-AH$7\n),$C$7),0)","v":2330.8036855907098},{"$f":"IF(Load_Demand!AI69>0,ROUND(AH45*(1-AI$7\n),$C$7),0)","v":2503.8621524662199},{"$f":"IF(Load_Demand!AJ69>0,ROUND(AI45*(1-AJ$7\n),$C$7),0)","v":2721.7467030958701},{"$f":"IF(Load_Demand!AK69>0,ROUND(AJ45*(1-AK$7\n),$C$7),0)","v":2813.5309471447099},{"$f":"IF(Load_Demand!AL69>0,ROUND(AK45*(1-AL$7\n),$C$7),0)","v":2674.6749410377602},{"$f":"IF(Load_Demand!AM69>0,ROUND(AL45*(1-AM$7\n),$C$7),0)","v":2426.2772238922198},{"$f":"IF(Load_Demand!AN69>0,ROUND(AM45*(1-AN$7\n),$C$7),0)","v":2259.5449212971298},{"$f":"IF(Load_Demand!AO69>0,ROUND(AN45*(1-AO$7\n),$C$7),0)","v":2262.9316623104},{"$f":"IF(Load_Demand!AP69>0,ROUND(AO45*(1-AP$7\n),$C$7),0)","v":2372.3087741944601},{"$f":"IF(Load_Demand!AQ69>0,ROUND(AP45*(1-AQ$7\n),$C$7),0)","v":2477.50816309013},{"$f":"IF(Load_Demand!AR69>0,ROUND(AQ45*(1-AR$7\n),$C$7),0)","v":2443.9615264786798},{"$f":"IF(Load_Demand!AS69>0,ROUND(AR45*(1-AS$7\n),$C$7),0)","v":2257.9837187847402},{"$f":"IF(Load_Demand!AT69>0,ROUND(AS45*(1-AT$7\n),$C$7),0)","v":2064.35841089627},{"$f":"IF(Load_Demand!AU69>0,ROUND(AT45*(1-AU$7\n),$C$7),0)","v":2028.65468013187},{"$f":"IF(Load_Demand!AV69>0,ROUND(AU45*(1-AV$7\n),$C$7),0)","v":2162.17487100779},{"$f":"IF(Load_Demand!AW69>0,ROUND(AV45*(1-AW$7\n),$C$7),0)","v":2261.49019102394},{"$f":"IF(Load_Demand!AX69>0,ROUND(AW45*(1-AX$7\n),$C$7),0)","v":2227.2057405256301},{"$f":"IF(Load_Demand!AY69>0,ROUND(AX45*(1-AY$7\n),$C$7),0)","v":2046.9399745983701},{"$f":"IF(Load_Demand!AZ69>0,ROUND(AY45*(1-AZ$7\n),$C$7),0)","v":1871.33172468359},{"$f":"IF(Load_Demand!BA69>0,ROUND(AZ45*(1-BA$7\n),$C$7),0)","v":1838.8042941973699},{"$f":"IF(Load_Demand!BB69>0,ROUND(BA45*(1-BB$7\n),$C$7),0)","v":1945.3554695846001},{"$f":"IF(Load_Demand!BC69>0,ROUND(BB45*(1-BC$7\n),$C$7),0)","v":2037.5987937117},{"$f":"IF(Load_Demand!BD69>0,ROUND(BC45*(1-BD$7\n),$C$7),0)","v":2019.10847119034},{"$f":"IF(Load_Demand!BE69>0,ROUND(BD45*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF69>0,ROUND(BE45*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG69>0,ROUND(BF45*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH69>0,ROUND(BG45*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI69>0,ROUND(BH45*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ69>0,ROUND(BI45*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK69>0,ROUND(BJ45*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL69>0,ROUND(BK45*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":46},"First 5 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,4.26,{"$f":"ROUND(N46*(1-O$7\n),$C$7)","v":5.1260067215608496},5.1260067215608496,5.1260067215608496,5.1260067215608496,5.1260067215608496,{"$f":"IF(Load_Demand!T70>0,ROUND(S46*(1-T$7\n),$C$7),0)","v":5.8322262535835199},{"$f":"IF(Load_Demand!U70>0,ROUND(T46*(1-U$7\n),$C$7),0)","v":5.91519884699178},{"$f":"IF(Load_Demand!V70>0,ROUND(U46*(1-V$7\n),$C$7),0)","v":5.8332161557828197},{"$f":"IF(Load_Demand!W70>0,ROUND(V46*(1-W$7\n),$C$7),0)","v":5.8840360643262803},{"$f":"IF(Load_Demand!X70>0,ROUND(W46*(1-X$7\n),$C$7),0)","v":5.9756552965980498},{"$f":"IF(Load_Demand!Y70>0,ROUND(X46*(1-Y$7\n),$C$7),0)","v":6.0557543284939204},{"$f":"IF(Load_Demand!Z70>0,ROUND(Y46*(1-Z$7\n),$C$7),0)","v":6.1275990187845704},{"$f":"IF(Load_Demand!AA70>0,ROUND(Z46*(1-AA$7\n),$C$7),0)","v":6.2405366015455304},{"$f":"IF(Load_Demand!AB70>0,ROUND(AA46*(1-AB$7\n),$C$7),0)","v":6.4312701412737097},{"$f":"IF(Load_Demand!AC70>0,ROUND(AB46*(1-AC$7\n),$C$7),0)","v":6.67663528491327},{"$f":"IF(Load_Demand!AD70>0,ROUND(AC46*(1-AD$7\n),$C$7),0)","v":6.8041150117498503},{"$f":"IF(Load_Demand!AE70>0,ROUND(AD46*(1-AE$7\n),$C$7),0)","v":7.1570518103749396},{"$f":"IF(Load_Demand!AF70>0,ROUND(AE46*(1-AF$7\n),$C$7),0)","v":7.60128632540696},{"$f":"IF(Load_Demand!AG70>0,ROUND(AF46*(1-AG$7\n),$C$7),0)","v":8.1611869250849107},{"$f":"IF(Load_Demand!AH70>0,ROUND(AG46*(1-AH$7\n),$C$7),0)","v":8.8508376422809594},{"$f":"IF(Load_Demand!AI70>0,ROUND(AH46*(1-AI$7\n),$C$7),0)","v":9.5079982613439995},{"$f":"IF(Load_Demand!AJ70>0,ROUND(AI46*(1-AJ$7\n),$C$7),0)","v":10.335378445400799},{"$f":"IF(Load_Demand!AK70>0,ROUND(AJ46*(1-AK$7\n),$C$7),0)","v":10.683913779894199},{"$f":"IF(Load_Demand!AL70>0,ROUND(AK46*(1-AL$7\n),$C$7),0)","v":10.156631292181499},{"$f":"IF(Load_Demand!AM70>0,ROUND(AL46*(1-AM$7\n),$C$7),0)","v":9.2133824554133206},{"$f":"IF(Load_Demand!AN70>0,ROUND(AM46*(1-AN$7\n),$C$7),0)","v":8.5802443884384694},{"$f":"IF(Load_Demand!AO70>0,ROUND(AN46*(1-AO$7\n),$C$7),0)","v":8.5931049716914405},{"$f":"IF(Load_Demand!AP70>0,ROUND(AO46*(1-AP$7\n),$C$7),0)","v":9.0084462829533702},{"$f":"IF(Load_Demand!AQ70>0,ROUND(AP46*(1-AQ$7\n),$C$7),0)","v":9.4079233890429599},{"$f":"IF(Load_Demand!AR70>0,ROUND(AQ46*(1-AR$7\n),$C$7),0)","v":9.2805356403757795},{"$f":"IF(Load_Demand!AS70>0,ROUND(AR46*(1-AS$7\n),$C$7),0)","v":8.5743159826918092},{"$f":"IF(Load_Demand!AT70>0,ROUND(AS46*(1-AT$7\n),$C$7),0)","v":7.8390562205110301},{"$f":"IF(Load_Demand!AU70>0,ROUND(AT46*(1-AU$7\n),$C$7),0)","v":7.7034772671341303},{"$f":"IF(Load_Demand!AV70>0,ROUND(AU46*(1-AV$7\n),$C$7),0)","v":8.2104978878388799},{"$f":"IF(Load_Demand!AW70>0,ROUND(AV46*(1-AW$7\n),$C$7),0)","v":8.5876312252745404},{"$f":"IF(Load_Demand!AX70>0,ROUND(AW46*(1-AX$7\n),$C$7),0)","v":8.4574417516216105},{"$f":"IF(Load_Demand!AY70>0,ROUND(AX46*(1-AY$7\n),$C$7),0)","v":7.7729126183672097},{"$f":"IF(Load_Demand!AZ70>0,ROUND(AY46*(1-AZ$7\n),$C$7),0)","v":7.1060696241461496},{"$f":"IF(Load_Demand!BA70>0,ROUND(AZ46*(1-BA$7\n),$C$7),0)","v":6.9825521404842004},{"$f":"IF(Load_Demand!BB70>0,ROUND(BA46*(1-BB$7\n),$C$7),0)","v":7.3871624299636398},{"$f":"IF(Load_Demand!BC70>0,ROUND(BB46*(1-BC$7\n),$C$7),0)","v":7.73744104436628},{"$f":"IF(Load_Demand!BD70>0,ROUND(BC46*(1-BD$7\n),$C$7),0)","v":7.6672271333442001},{"$f":"IF(Load_Demand!BE70>0,ROUND(BD46*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF70>0,ROUND(BE46*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG70>0,ROUND(BF46*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH70>0,ROUND(BG46*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI70>0,ROUND(BH46*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ70>0,ROUND(BI46*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK70>0,ROUND(BJ46*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL70>0,ROUND(BK46*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":47},"Volume > 5 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,3.66,{"$f":"ROUND(N47*(1-O$7\n),$C$7)","v":4.4040339438762199},4.4040339438762199,4.4040339438762199,4.4040339438762199,4.4040339438762199,{"$f":"IF(Load_Demand!T71>0,ROUND(S47*(1-T$7\n),$C$7),0)","v":5.0107859361773803},{"$f":"IF(Load_Demand!U71>0,ROUND(T47*(1-U$7\n),$C$7),0)","v":5.0820722488239198},{"$f":"IF(Load_Demand!V71>0,ROUND(U47*(1-V$7\n),$C$7),0)","v":5.0116364155317097},{"$f":"IF(Load_Demand!W71>0,ROUND(V47*(1-W$7\n),$C$7),0)","v":5.0552985904775003},{"$f":"IF(Load_Demand!X71>0,ROUND(W47*(1-X$7\n),$C$7),0)","v":5.1340137055278996},{"$f":"IF(Load_Demand!Y71>0,ROUND(X47*(1-Y$7\n),$C$7),0)","v":5.2028311836356202},{"$f":"IF(Load_Demand!Z71>0,ROUND(Y47*(1-Z$7\n),$C$7),0)","v":5.2645569034628004},{"$f":"IF(Load_Demand!AA71>0,ROUND(Z47*(1-AA$7\n),$C$7),0)","v":5.3615877844264404},{"$f":"IF(Load_Demand!AB71>0,ROUND(AA47*(1-AB$7\n),$C$7),0)","v":5.5254574453196703},{"$f":"IF(Load_Demand!AC71>0,ROUND(AB47*(1-AC$7\n),$C$7),0)","v":5.7362641180240797},{"$f":"IF(Load_Demand!AD71>0,ROUND(AC47*(1-AD$7\n),$C$7),0)","v":5.8457889537569097},{"$f":"IF(Load_Demand!AE71>0,ROUND(AD47*(1-AE$7\n),$C$7),0)","v":6.1490163441249397},{"$f":"IF(Load_Demand!AF71>0,ROUND(AE47*(1-AF$7\n),$C$7),0)","v":6.5306826176031496},{"$f":"IF(Load_Demand!AG71>0,ROUND(AF47*(1-AG$7\n),$C$7),0)","v":7.0117239778898401},{"$f":"IF(Load_Demand!AH71>0,ROUND(AG47*(1-AH$7\n),$C$7),0)","v":7.6042407912554602},{"$f":"IF(Load_Demand!AI71>0,ROUND(AH47*(1-AI$7\n),$C$7),0)","v":8.1688435766476495},{"$f":"IF(Load_Demand!AJ71>0,ROUND(AI47*(1-AJ$7\n),$C$7),0)","v":8.8796913404147908},{"$f":"IF(Load_Demand!AK71>0,ROUND(AJ47*(1-AK$7\n),$C$7),0)","v":9.1791371911767108},{"$f":"IF(Load_Demand!AL71>0,ROUND(AK47*(1-AL$7\n),$C$7),0)","v":8.7261198425784894},{"$f":"IF(Load_Demand!AM71>0,ROUND(AL47*(1-AM$7\n),$C$7),0)","v":7.9157229546508896},{"$f":"IF(Load_Demand!AN71>0,ROUND(AM47*(1-AN$7\n),$C$7),0)","v":7.3717592633063003},{"$f":"IF(Load_Demand!AO71>0,ROUND(AN47*(1-AO$7\n),$C$7),0)","v":7.38280849680533},{"$f":"IF(Load_Demand!AP71>0,ROUND(AO47*(1-AP$7\n),$C$7),0)","v":7.7396510318331897},{"$f":"IF(Load_Demand!AQ71>0,ROUND(AP47*(1-AQ$7\n),$C$7),0)","v":8.0828637567834001},{"$f":"IF(Load_Demand!AR71>0,ROUND(AQ47*(1-AR$7\n),$C$7),0)","v":7.9734179445482196},{"$f":"IF(Load_Demand!AS71>0,ROUND(AR47*(1-AS$7\n),$C$7),0)","v":7.3666658442845296},{"$f":"IF(Load_Demand!AT71>0,ROUND(AS47*(1-AT$7\n),$C$7),0)","v":6.7349637950869603},{"$f":"IF(Load_Demand!AU71>0,ROUND(AT47*(1-AU$7\n),$C$7),0)","v":6.61848046894624},{"$f":"IF(Load_Demand!AV71>0,ROUND(AU47*(1-AV$7\n),$C$7),0)","v":7.0540897346221501},{"$f":"IF(Load_Demand!AW71>0,ROUND(AV47*(1-AW$7\n),$C$7),0)","v":7.3781057005879997},{"$f":"IF(Load_Demand!AX71>0,ROUND(AW47*(1-AX$7\n),$C$7),0)","v":7.2662527725199899},{"$f":"IF(Load_Demand!AY71>0,ROUND(AX47*(1-AY$7\n),$C$7),0)","v":6.6781361932450798},{"$f":"IF(Load_Demand!AZ71>0,ROUND(AY47*(1-AZ$7\n),$C$7),0)","v":6.10521474750586},{"$f":"IF(Load_Demand!BA71>0,ROUND(AZ47*(1-BA$7\n),$C$7),0)","v":5.99909409252869},{"$f":"IF(Load_Demand!BB71>0,ROUND(BA47*(1-BB$7\n),$C$7),0)","v":6.3467170172927201},{"$f":"IF(Load_Demand!BC71>0,ROUND(BB47*(1-BC$7\n),$C$7),0)","v":6.6476606155823204},{"$f":"IF(Load_Demand!BD71>0,ROUND(BC47*(1-BD$7\n),$C$7),0)","v":6.5873359878027902},{"$f":"IF(Load_Demand!BE71>0,ROUND(BD47*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF71>0,ROUND(BE47*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG71>0,ROUND(BF47*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH71>0,ROUND(BG47*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI71>0,ROUND(BH47*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ71>0,ROUND(BI47*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK71>0,ROUND(BJ47*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL71>0,ROUND(BK47*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":48},"Reference tariff B2"]
[{"$f":"ROW()","v":49},"Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,281.52999999999997,{"$f":"ROUND(N49*(1-O$7\n),$C$7)","v":338.76166016925498},338.76166016925498,338.76166016925498,338.76166016925498,338.76166016925498,{"$f":"IF(Load_Demand!T75>0,ROUND(S49*(1-T$7\n),$C$7),0)","v":385.43348759891302},{"$f":"IF(Load_Demand!U75>0,ROUND(T49*(1-U$7\n),$C$7),0)","v":390.91688530366201},{"$f":"IF(Load_Demand!V75>0,ROUND(U49*(1-V$7\n),$C$7),0)","v":385.498907121488},{"$f":"IF(Load_Demand!W75>0,ROUND(V49*(1-W$7\n),$C$7),0)","v":388.85743502107499},{"$f":"IF(Load_Demand!X75>0,ROUND(W49*(1-X$7\n),$C$7),0)","v":394.91226188996501},{"$f":"IF(Load_Demand!Y75>0,ROUND(X49*(1-Y$7\n),$C$7),0)","v":400.20575495326199},{"$f":"IF(Load_Demand!Z75>0,ROUND(Y49*(1-Z$7\n),$C$7),0)","v":404.95374454423097},{"$f":"IF(Load_Demand!AA75>0,ROUND(Z49*(1-AA$7\n),$C$7),0)","v":412.41743413922899},{"$f":"IF(Load_Demand!AB75>0,ROUND(AA49*(1-AB$7\n),$C$7),0)","v":425.02241381990399},{"$f":"IF(Load_Demand!AC75>0,ROUND(AB49*(1-AC$7\n),$C$7),0)","v":441.23782435719198},{"$f":"IF(Load_Demand!AD75>0,ROUND(AC49*(1-AD$7\n),$C$7),0)","v":449.66255851125402},{"$f":"IF(Load_Demand!AE75>0,ROUND(AD49*(1-AE$7\n),$C$7),0)","v":472.987041355602},{"$f":"IF(Load_Demand!AF75>0,ROUND(AE49*(1-AF$7\n),$C$7),0)","v":502.34510309667399},{"$f":"IF(Load_Demand!AG75>0,ROUND(AF49*(1-AG$7\n),$C$7),0)","v":539.34717253970996},{"$f":"IF(Load_Demand!AH75>0,ROUND(AG49*(1-AH$7\n),$C$7),0)","v":584.924019115345},{"$f":"IF(Load_Demand!AI75>0,ROUND(AH49*(1-AI$7\n),$C$7),0)","v":628.35369730426896},{"$f":"IF(Load_Demand!AJ75>0,ROUND(AI49*(1-AJ$7\n),$C$7),0)","v":683.03265111119902},{"$f":"IF(Load_Demand!AK75>0,ROUND(AJ49*(1-AK$7\n),$C$7),0)","v":706.06625503606301},{"$f":"IF(Load_Demand!AL75>0,ROUND(AK49*(1-AL$7\n),$C$7),0)","v":671.21981401123799},{"$f":"IF(Load_Demand!AM75>0,ROUND(AL49*(1-AM$7\n),$C$7),0)","v":608.88346541608598},{"$f":"IF(Load_Demand!AN75>0,ROUND(AM49*(1-AN$7\n),$C$7),0)","v":567.04136213077402},{"$f":"IF(Load_Demand!AO75>0,ROUND(AN49*(1-AO$7\n),$C$7),0)","v":567.89127762448504},{"$f":"IF(Load_Demand!AP75>0,ROUND(AO49*(1-AP$7\n),$C$7),0)","v":595.33987841311705},{"$f":"IF(Load_Demand!AQ75>0,ROUND(AP49*(1-AQ$7\n),$C$7),0)","v":621.74006378339902},{"$f":"IF(Load_Demand!AR75>0,ROUND(AQ49*(1-AR$7\n),$C$7),0)","v":613.321408177232},{"$f":"IF(Load_Demand!AS75>0,ROUND(AR49*(1-AS$7\n),$C$7),0)","v":566.64957244301399},{"$f":"IF(Load_Demand!AT75>0,ROUND(AS49*(1-AT$7\n),$C$7),0)","v":518.05856754940896},{"$f":"IF(Load_Demand!AU75>0,ROUND(AT49*(1-AU$7\n),$C$7),0)","v":509.09858098973802},{"$f":"IF(Load_Demand!AV75>0,ROUND(AU49*(1-AV$7\n),$C$7),0)","v":542.60597895851902},{"$f":"IF(Load_Demand!AW75>0,ROUND(AV49*(1-AW$7\n),$C$7),0)","v":567.529534941679},{"$f":"IF(Load_Demand!AX75>0,ROUND(AW49*(1-AX$7\n),$C$7),0)","v":558.92572214414201},{"$f":"IF(Load_Demand!AY75>0,ROUND(AX49*(1-AY$7\n),$C$7),0)","v":513.687344941064},{"$f":"IF(Load_Demand!AZ75>0,ROUND(AY49*(1-AZ$7\n),$C$7),0)","v":469.617789034243},{"$f":"IF(Load_Demand!BA75>0,ROUND(AZ49*(1-BA$7\n),$C$7),0)","v":461.45490706819902},{"$f":"IF(Load_Demand!BB75>0,ROUND(BA49*(1-BB$7\n),$C$7),0)","v":488.19432838208297},{"$f":"IF(Load_Demand!BC75>0,ROUND(BB49*(1-BC$7\n),$C$7),0)","v":511.34314019259398},{"$f":"IF(Load_Demand!BD75>0,ROUND(BC49*(1-BD$7\n),$C$7),0)","v":506.70292367380398},{"$f":"IF(Load_Demand!BE75>0,ROUND(BD49*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF75>0,ROUND(BE49*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG75>0,ROUND(BF49*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH75>0,ROUND(BG49*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI75>0,ROUND(BH49*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ75>0,ROUND(BI49*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK75>0,ROUND(BJ49*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL75>0,ROUND(BK49*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":50},"First 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,7.13,{"$f":"ROUND(N50*(1-O$7\n),$C$7)","v":8.5794431748189801},8.5794431748189801,8.5794431748189801,8.5794431748189801,8.5794431748189801,{"$f":"IF(Load_Demand!T76>0,ROUND(S50*(1-T$7\n),$C$7),0)","v":9.7614491051761707},{"$f":"IF(Load_Demand!U76>0,ROUND(T50*(1-U$7\n),$C$7),0)","v":9.9003210748947001},{"$f":"IF(Load_Demand!V76>0,ROUND(U50*(1-V$7\n),$C$7),0)","v":9.7631059133172595},{"$f":"IF(Load_Demand!W76>0,ROUND(V50*(1-W$7\n),$C$7),0)","v":9.8481636475695797},{"$f":"IF(Load_Demand!X76>0,ROUND(W50*(1-X$7\n),$C$7),0)","v":10.0015075738836},{"$f":"IF(Load_Demand!Y76>0,ROUND(X50*(1-Y$7\n),$C$7),0)","v":10.135570038066099},{"$f":"IF(Load_Demand!Z76>0,ROUND(Y50*(1-Z$7\n),$C$7),0)","v":10.2558171370737},{"$f":"IF(Load_Demand!AA76>0,ROUND(Z50*(1-AA$7\n),$C$7),0)","v":10.4448417767652},{"$f":"IF(Load_Demand!AB76>0,ROUND(AA50*(1-AB$7\n),$C$7),0)","v":10.764074203587301},{"$f":"IF(Load_Demand!AC76>0,ROUND(AB50*(1-AC$7\n),$C$7),0)","v":11.1747440332},{"$f":"IF(Load_Demand!AD76>0,ROUND(AC50*(1-AD$7\n),$C$7),0)","v":11.3881079891495},{"$f":"IF(Load_Demand!AE76>0,ROUND(AD50*(1-AE$7\n),$C$7),0)","v":11.978821457270801},{"$f":"IF(Load_Demand!AF76>0,ROUND(AE50*(1-AF$7\n),$C$7),0)","v":12.722340727735199},{"$f":"IF(Load_Demand!AG76>0,ROUND(AF50*(1-AG$7\n),$C$7),0)","v":13.659451355834699},{"$f":"IF(Load_Demand!AH76>0,ROUND(AG50*(1-AH$7\n),$C$7),0)","v":14.813725913019701},{"$f":"IF(Load_Demand!AI76>0,ROUND(AH50*(1-AI$7\n),$C$7),0)","v":15.9136215031417},{"$f":"IF(Load_Demand!AJ76>0,ROUND(AI50*(1-AJ$7\n),$C$7),0)","v":17.2984150975843},{"$f":"IF(Load_Demand!AK76>0,ROUND(AJ50*(1-AK$7\n),$C$7),0)","v":17.881761795926501},{"$f":"IF(Load_Demand!AL76>0,ROUND(AK50*(1-AL$7\n),$C$7),0)","v":16.999244392782899},{"$f":"IF(Load_Demand!AM76>0,ROUND(AL50*(1-AM$7\n),$C$7),0)","v":15.420520400727201},{"$f":"IF(Load_Demand!AN76>0,ROUND(AM50*(1-AN$7\n),$C$7),0)","v":14.360831570320901},{"$f":"IF(Load_Demand!AO76>0,ROUND(AN50*(1-AO$7\n),$C$7),0)","v":14.382356443230201},{"$f":"IF(Load_Demand!AP76>0,ROUND(AO50*(1-AP$7\n),$C$7),0)","v":15.0775169008118},{"$f":"IF(Load_Demand!AQ76>0,ROUND(AP50*(1-AQ$7\n),$C$7),0)","v":15.7461252966848},{"$f":"IF(Load_Demand!AR76>0,ROUND(AQ50*(1-AR$7\n),$C$7),0)","v":15.5329152854179},{"$f":"IF(Load_Demand!AS76>0,ROUND(AR50*(1-AS$7\n),$C$7),0)","v":14.350909144740299},{"$f":"IF(Load_Demand!AT76>0,ROUND(AS50*(1-AT$7\n),$C$7),0)","v":13.120298322123199},{"$f":"IF(Load_Demand!AU76>0,ROUND(AT50*(1-AU$7\n),$C$7),0)","v":12.893378618466601},{"$f":"IF(Load_Demand!AV76>0,ROUND(AU50*(1-AV$7\n),$C$7),0)","v":13.741983554059299},{"$f":"IF(Load_Demand!AW76>0,ROUND(AV50*(1-AW$7\n),$C$7),0)","v":14.3731949850256},{"$f":"IF(Load_Demand!AX76>0,ROUND(AW50*(1-AX$7\n),$C$7),0)","v":14.155295701658099},{"$f":"IF(Load_Demand!AY76>0,ROUND(AX50*(1-AY$7\n),$C$7),0)","v":13.009593185201799},{"$f":"IF(Load_Demand!AZ76>0,ROUND(AY50*(1-AZ$7\n),$C$7),0)","v":11.893492117409201},{"$f":"IF(Load_Demand!BA76>0,ROUND(AZ50*(1-BA$7\n),$C$7),0)","v":11.686759803205},{"$f":"IF(Load_Demand!BB76>0,ROUND(BA50*(1-BB$7\n),$C$7),0)","v":12.3639596539065},{"$f":"IF(Load_Demand!BC76>0,ROUND(BB50*(1-BC$7\n),$C$7),0)","v":12.9502240953832},{"$f":"IF(Load_Demand!BD76>0,ROUND(BC50*(1-BD$7\n),$C$7),0)","v":12.8327064461843},{"$f":"IF(Load_Demand!BE76>0,ROUND(BD50*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF76>0,ROUND(BE50*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG76>0,ROUND(BF50*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH76>0,ROUND(BG50*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI76>0,ROUND(BH50*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ76>0,ROUND(BI50*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK76>0,ROUND(BJ50*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL76>0,ROUND(BK50*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":51},"Volume > 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,4.25,{"$f":"ROUND(N51*(1-O$7\n),$C$7)","v":5.1139738419327703},5.1139738419327703,5.1139738419327703,5.1139738419327703,5.1139738419327703,{"$f":"IF(Load_Demand!T77>0,ROUND(S51*(1-T$7\n),$C$7),0)","v":5.8185355816267403},{"$f":"IF(Load_Demand!U77>0,ROUND(T51*(1-U$7\n),$C$7),0)","v":5.9013134036889801},{"$f":"IF(Load_Demand!V77>0,ROUND(U51*(1-V$7\n),$C$7),0)","v":5.8195231601119604},{"$f":"IF(Load_Demand!W77>0,ROUND(V51*(1-W$7\n),$C$7),0)","v":5.8702237730954598},{"$f":"IF(Load_Demand!X77>0,ROUND(W51*(1-X$7\n),$C$7),0)","v":5.9616279367468703},{"$f":"IF(Load_Demand!Y77>0,ROUND(X51*(1-Y$7\n),$C$7),0)","v":6.0415389427462696},{"$f":"IF(Load_Demand!Z77>0,ROUND(Y51*(1-Z$7\n),$C$7),0)","v":6.1132149835291996},{"$f":"IF(Load_Demand!AA77>0,ROUND(Z51*(1-AA$7\n),$C$7),0)","v":6.2258874545935301},{"$f":"IF(Load_Demand!AB77>0,ROUND(AA51*(1-AB$7\n),$C$7),0)","v":6.4161732630078001},{"$f":"IF(Load_Demand!AC77>0,ROUND(AB51*(1-AC$7\n),$C$7),0)","v":6.6609624321317797},{"$f":"IF(Load_Demand!AD77>0,ROUND(AC51*(1-AD$7\n),$C$7),0)","v":6.7881429107833},{"$f":"IF(Load_Demand!AE77>0,ROUND(AD51*(1-AE$7\n),$C$7),0)","v":7.1402512192707697},{"$f":"IF(Load_Demand!AF77>0,ROUND(AE51*(1-AF$7\n),$C$7),0)","v":7.58344293027689},{"$f":"IF(Load_Demand!AG77>0,ROUND(AF51*(1-AG$7\n),$C$7),0)","v":8.14202920929832},{"$f":"IF(Load_Demand!AH77>0,ROUND(AG51*(1-AH$7\n),$C$7),0)","v":8.8300610280971998},{"$f":"IF(Load_Demand!AI77>0,ROUND(AH51*(1-AI$7\n),$C$7),0)","v":9.4856790165990592},{"$f":"IF(Load_Demand!AJ77>0,ROUND(AI51*(1-AJ$7\n),$C$7),0)","v":10.311116993651099},{"$f":"IF(Load_Demand!AK77>0,ROUND(AJ51*(1-AK$7\n),$C$7),0)","v":10.658834170082301},{"$f":"IF(Load_Demand!AL77>0,ROUND(AK51*(1-AL$7\n),$C$7),0)","v":10.132789434688201},{"$f":"IF(Load_Demand!AM77>0,ROUND(AL51*(1-AM$7\n),$C$7),0)","v":9.1917547970673503},{"$f":"IF(Load_Demand!AN77>0,ROUND(AM51*(1-AN$7\n),$C$7),0)","v":8.5601029696863407},{"$f":"IF(Load_Demand!AO77>0,ROUND(AN51*(1-AO$7\n),$C$7),0)","v":8.57293336377675},{"$f":"IF(Load_Demand!AP77>0,ROUND(AO51*(1-AP$7\n),$C$7),0)","v":8.9872996954347908},{"$f":"IF(Load_Demand!AQ77>0,ROUND(AP51*(1-AQ$7\n),$C$7),0)","v":9.3858390618387304},{"$f":"IF(Load_Demand!AR77>0,ROUND(AQ51*(1-AR$7\n),$C$7),0)","v":9.2587503454454101},{"$f":"IF(Load_Demand!AS77>0,ROUND(AR51*(1-AS$7\n),$C$7),0)","v":8.5541884803851005},{"$f":"IF(Load_Demand!AT77>0,ROUND(AS51*(1-AT$7\n),$C$7),0)","v":7.8206546800873697},{"$f":"IF(Load_Demand!AU77>0,ROUND(AT51*(1-AU$7\n),$C$7),0)","v":7.6853939871644004},{"$f":"IF(Load_Demand!AV77>0,ROUND(AU51*(1-AV$7\n),$C$7),0)","v":8.1912244186186705},{"$f":"IF(Load_Demand!AW77>0,ROUND(AV51*(1-AW$7\n),$C$7),0)","v":8.5674724665298303},{"$f":"IF(Load_Demand!AX77>0,ROUND(AW51*(1-AX$7\n),$C$7),0)","v":8.4375886019699795},{"$f":"IF(Load_Demand!AY77>0,ROUND(AX51*(1-AY$7\n),$C$7),0)","v":7.75466634461523},{"$f":"IF(Load_Demand!AZ77>0,ROUND(AY51*(1-AZ$7\n),$C$7),0)","v":7.0893887095355304},{"$f":"IF(Load_Demand!BA77>0,ROUND(AZ51*(1-BA$7\n),$C$7),0)","v":6.9661611730183299},{"$f":"IF(Load_Demand!BB77>0,ROUND(BA51*(1-BB$7\n),$C$7),0)","v":7.3698216730858501},{"$f":"IF(Load_Demand!BC77>0,ROUND(BB51*(1-BC$7\n),$C$7),0)","v":7.7192780372199401},{"$f":"IF(Load_Demand!BD77>0,ROUND(BC51*(1-BD$7\n),$C$7),0)","v":7.6492289475852404},{"$f":"IF(Load_Demand!BE77>0,ROUND(BD51*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF77>0,ROUND(BE51*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG77>0,ROUND(BF51*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH77>0,ROUND(BG51*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI77>0,ROUND(BH51*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ77>0,ROUND(BI51*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK77>0,ROUND(BJ51*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL77>0,ROUND(BK51*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":52},"Reference tariff B3"]
[{"$f":"ROW()","v":53},"Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,139.28,{"$f":"ROUND(N53*(1-O$7\n),$C$7)","v":167.59394745985799},167.59394745985799,167.59394745985799,167.59394745985799,167.59394745985799,{"$f":"IF(Load_Demand!T81>0,ROUND(S53*(1-T$7\n),$C$7),0)","v":190.683679013876},{"$f":"IF(Load_Demand!U81>0,ROUND(T53*(1-U$7\n),$C$7),0)","v":193.39645432136501},{"$f":"IF(Load_Demand!V81>0,ROUND(U53*(1-V$7\n),$C$7),0)","v":190.71604370362201},{"$f":"IF(Load_Demand!W81>0,ROUND(V53*(1-W$7\n),$C$7),0)","v":192.377592262761},{"$f":"IF(Load_Demand!X81>0,ROUND(W53*(1-X$7\n),$C$7),0)","v":195.37306800708299},{"$f":"IF(Load_Demand!Y81>0,ROUND(X53*(1-Y$7\n),$C$7),0)","v":197.991892693106},{"$f":"IF(Load_Demand!Z81>0,ROUND(Y53*(1-Z$7\n),$C$7),0)","v":200.340843036693},{"$f":"IF(Load_Demand!AA81>0,ROUND(Z53*(1-AA$7\n),$C$7),0)","v":204.03331874724401},{"$f":"IF(Load_Demand!AB81>0,ROUND(AA53*(1-AB$7\n),$C$7),0)","v":210.269320487465},{"$f":"IF(Load_Demand!AC81>0,ROUND(AB53*(1-AC$7\n),$C$7),0)","v":218.291493540544},{"$f":"IF(Load_Demand!AD81>0,ROUND(AC53*(1-AD$7\n),$C$7),0)","v":222.459422262093},{"$f":"IF(Load_Demand!AE81>0,ROUND(AD53*(1-AE$7\n),$C$7),0)","v":233.99863289883001},{"$f":"IF(Load_Demand!AF81>0,ROUND(AE53*(1-AF$7\n),$C$7),0)","v":248.52280737152},{"$f":"IF(Load_Demand!AG81>0,ROUND(AF53*(1-AG$7\n),$C$7),0)","v":266.82866547554403},{"$f":"IF(Load_Demand!AH81>0,ROUND(AG53*(1-AH$7\n),$C$7),0)","v":289.37668235138102},{"$f":"IF(Load_Demand!AI81>0,ROUND(AH53*(1-AI$7\n),$C$7),0)","v":310.86244080750799},{"$f":"IF(Load_Demand!AJ81>0,ROUND(AI53*(1-AJ$7\n),$C$7),0)","v":337.91349997075599},{"$f":"IF(Load_Demand!AK81>0,ROUND(AJ53*(1-AK$7\n),$C$7),0)","v":349.30880546095301},{"$f":"IF(Load_Demand!AL81>0,ROUND(AK53*(1-AL$7\n),$C$7),0)","v":332.06939116784901},{"$f":"IF(Load_Demand!AM81>0,ROUND(AL53*(1-AM$7\n),$C$7),0)","v":301.23002544365397},{"$f":"IF(Load_Demand!AN81>0,ROUND(AM53*(1-AN$7\n),$C$7),0)","v":280.52968038068298},{"$f":"IF(Load_Demand!AO81>0,ROUND(AN53*(1-AO$7\n),$C$7),0)","v":280.95015503689802},{"$f":"IF(Load_Demand!AP81>0,ROUND(AO53*(1-AP$7\n),$C$7),0)","v":294.52967096003499},{"$f":"IF(Load_Demand!AQ81>0,ROUND(AP53*(1-AQ$7\n),$C$7),0)","v":307.590509301856},{"$f":"IF(Load_Demand!AR81>0,ROUND(AQ53*(1-AR$7\n),$C$7),0)","v":303.42558779144201},{"$f":"IF(Load_Demand!AS81>0,ROUND(AR53*(1-AS$7\n),$C$7),0)","v":280.33585212894798},{"$f":"IF(Load_Demand!AT81>0,ROUND(AS53*(1-AT$7\n),$C$7),0)","v":256.29665502177897},{"$f":"IF(Load_Demand!AU81>0,ROUND(AT53*(1-AU$7\n),$C$7),0)","v":251.863923419353},{"$f":"IF(Load_Demand!AV81>0,ROUND(AU53*(1-AV$7\n),$C$7),0)","v":268.44087930004702},{"$f":"IF(Load_Demand!AW81>0,ROUND(AV53*(1-AW$7\n),$C$7),0)","v":280.771191797239},{"$f":"IF(Load_Demand!AX81>0,ROUND(AW53*(1-AX$7\n),$C$7),0)","v":276.51466834879301},{"$f":"IF(Load_Demand!AY81>0,ROUND(AX53*(1-AY$7\n),$C$7),0)","v":254.13410081835301},{"$f":"IF(Load_Demand!AZ81>0,ROUND(AY53*(1-AZ$7\n),$C$7),0)","v":232.331778697435},{"$f":"IF(Load_Demand!BA81>0,ROUND(AZ53*(1-BA$7\n),$C$7),0)","v":228.293394865408},{"$f":"IF(Load_Demand!BB81>0,ROUND(BA53*(1-BB$7\n),$C$7),0)","v":241.52206179467899},{"$f":"IF(Load_Demand!BC81>0,ROUND(BB53*(1-BC$7\n),$C$7),0)","v":252.97436353505501},{"$f":"IF(Load_Demand!BD81>0,ROUND(BC53*(1-BD$7\n),$C$7),0)","v":250.67873125168501},{"$f":"IF(Load_Demand!BE81>0,ROUND(BD53*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF81>0,ROUND(BE53*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG81>0,ROUND(BF53*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH81>0,ROUND(BG53*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI81>0,ROUND(BH53*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ81>0,ROUND(BI53*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK81>0,ROUND(BJ53*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL81>0,ROUND(BK53*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":54},"Volume <9.855 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,6.56,{"$f":"ROUND(N54*(1-O$7\n),$C$7)","v":7.8935690360185902},7.8935690360185902,7.8935690360185902,7.8935690360185902,7.8935690360185902,{"$f":"IF(Load_Demand!T82>0,ROUND(S54*(1-T$7\n),$C$7),0)","v":8.9810808036403493},{"$f":"IF(Load_Demand!U82>0,ROUND(T54*(1-U$7\n),$C$7),0)","v":9.1088508066352407},{"$f":"IF(Load_Demand!V82>0,ROUND(U54*(1-V$7\n),$C$7),0)","v":8.9826051600787107},{"$f":"IF(Load_Demand!W82>0,ROUND(V54*(1-W$7\n),$C$7),0)","v":9.0608630474132408},{"$f":"IF(Load_Demand!X82>0,ROUND(W54*(1-X$7\n),$C$7),0)","v":9.2019480623669505},{"$f":"IF(Load_Demand!Y82>0,ROUND(X54*(1-Y$7\n),$C$7),0)","v":9.3252930504507301},{"$f":"IF(Load_Demand!Z82>0,ROUND(Y54*(1-Z$7\n),$C$7),0)","v":9.4359271275180205},{"$f":"IF(Load_Demand!AA82>0,ROUND(Z54*(1-AA$7\n),$C$7),0)","v":9.6098404005020299},{"$f":"IF(Load_Demand!AB82>0,ROUND(AA54*(1-AB$7\n),$C$7),0)","v":9.9035521424308808},{"$f":"IF(Load_Demand!AC82>0,ROUND(AB54*(1-AC$7\n),$C$7),0)","v":10.281391424655199},{"$f":"IF(Load_Demand!AD82>0,ROUND(AC54*(1-AD$7\n),$C$7),0)","v":10.477698234056099},{"$f":"IF(Load_Demand!AE82>0,ROUND(AD54*(1-AE$7\n),$C$7),0)","v":11.021187764333201},{"$f":"IF(Load_Demand!AF82>0,ROUND(AE54*(1-AF$7\n),$C$7),0)","v":11.705267205321499},{"$f":"IF(Load_Demand!AG82>0,ROUND(AF54*(1-AG$7\n),$C$7),0)","v":12.5674615559993},{"$f":"IF(Load_Demand!AH82>0,ROUND(AG54*(1-AH$7\n),$C$7),0)","v":13.629458904545301},{"$f":"IF(Load_Demand!AI82>0,ROUND(AH54*(1-AI$7\n),$C$7),0)","v":14.641424552679901},{"$f":"IF(Load_Demand!AJ82>0,ROUND(AI54*(1-AJ$7\n),$C$7),0)","v":15.9155123478472},{"$f":"IF(Load_Demand!AK82>0,ROUND(AJ54*(1-AK$7\n),$C$7),0)","v":16.452224036644498},{"$f":"IF(Load_Demand!AL82>0,ROUND(AK54*(1-AL$7\n),$C$7),0)","v":15.640258515659699},{"$f":"IF(Load_Demand!AM82>0,ROUND(AL54*(1-AM$7\n),$C$7),0)","v":14.187743875002599},{"$f":"IF(Load_Demand!AN82>0,ROUND(AM54*(1-AN$7\n),$C$7),0)","v":13.2127707014451},{"$f":"IF(Load_Demand!AO82>0,ROUND(AN54*(1-AO$7\n),$C$7),0)","v":13.232574792088201},{"$f":"IF(Load_Demand!AP82>0,ROUND(AO54*(1-AP$7\n),$C$7),0)","v":13.872161412247401},{"$f":"IF(Load_Demand!AQ82>0,ROUND(AP54*(1-AQ$7\n),$C$7),0)","v":14.487318646037901},{"$f":"IF(Load_Demand!AR82>0,ROUND(AQ54*(1-AR$7\n),$C$7),0)","v":14.291153474381399},{"$f":"IF(Load_Demand!AS82>0,ROUND(AR54*(1-AS$7\n),$C$7),0)","v":13.203641513253},{"$f":"IF(Load_Demand!AT82>0,ROUND(AS54*(1-AT$7\n),$C$7),0)","v":12.0714105179699},{"$f":"IF(Load_Demand!AU82>0,ROUND(AT54*(1-AU$7\n),$C$7),0)","v":11.862631660187599},{"$f":"IF(Load_Demand!AV82>0,ROUND(AU54*(1-AV$7\n),$C$7),0)","v":12.6433958085029},{"$f":"IF(Load_Demand!AW82>0,ROUND(AV54*(1-AW$7\n),$C$7),0)","v":13.224145736572799},{"$f":"IF(Load_Demand!AX82>0,ROUND(AW54*(1-AX$7\n),$C$7),0)","v":13.023666171511},{"$f":"IF(Load_Demand!AY82>0,ROUND(AX54*(1-AY$7\n),$C$7),0)","v":11.9695555813352},{"$f":"IF(Load_Demand!AZ82>0,ROUND(AY54*(1-AZ$7\n),$C$7),0)","v":10.942679984600399},{"$f":"IF(Load_Demand!BA82>0,ROUND(AZ54*(1-BA$7\n),$C$7),0)","v":10.7524746576468},{"$f":"IF(Load_Demand!BB82>0,ROUND(BA54*(1-BB$7\n),$C$7),0)","v":11.375536511868599},{"$f":"IF(Load_Demand!BC82>0,ROUND(BB54*(1-BC$7\n),$C$7),0)","v":11.914932688037901},{"$f":"IF(Load_Demand!BD82>0,ROUND(BC54*(1-BD$7\n),$C$7),0)","v":11.806809857919401},{"$f":"IF(Load_Demand!BE82>0,ROUND(BD54*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF82>0,ROUND(BE54*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG82>0,ROUND(BF54*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH82>0,ROUND(BG54*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI82>0,ROUND(BH54*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ82>0,ROUND(BI54*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK82>0,ROUND(BJ54*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL82>0,ROUND(BK54*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":55},"Volume > 9.855 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,4.38,{"$f":"ROUND(N55*(1-O$7\n),$C$7)","v":5.2704012770977799},5.2704012770977799,5.2704012770977799,5.2704012770977799,5.2704012770977799,{"$f":"IF(Load_Demand!T83>0,ROUND(S55*(1-T$7\n),$C$7),0)","v":5.9965143170647499},{"$f":"IF(Load_Demand!U83>0,ROUND(T55*(1-U$7\n),$C$7),0)","v":6.0818241666253599},{"$f":"IF(Load_Demand!V83>0,ROUND(U55*(1-V$7\n),$C$7),0)","v":5.9975321038330396},{"$f":"IF(Load_Demand!W83>0,ROUND(V55*(1-W$7\n),$C$7),0)","v":6.0497835590960403},{"$f":"IF(Load_Demand!X83>0,ROUND(W55*(1-X$7\n),$C$7),0)","v":6.1439836148120897},{"$f":"IF(Load_Demand!Y83>0,ROUND(X55*(1-Y$7\n),$C$7),0)","v":6.2263389574655896},{"$f":"IF(Load_Demand!Z83>0,ROUND(Y55*(1-Z$7\n),$C$7),0)","v":6.3002074418489302},{"$f":"IF(Load_Demand!AA83>0,ROUND(Z55*(1-AA$7\n),$C$7),0)","v":6.4163263649693496},{"$f":"IF(Load_Demand!AB83>0,ROUND(AA55*(1-AB$7\n),$C$7),0)","v":6.6124326804645204},{"$f":"IF(Load_Demand!AC83>0,ROUND(AB55*(1-AC$7\n),$C$7),0)","v":6.8647095182911197},{"$f":"IF(Load_Demand!AD83>0,ROUND(AC55*(1-AD$7\n),$C$7),0)","v":6.9957802233484498},{"$f":"IF(Load_Demand!AE83>0,ROUND(AD55*(1-AE$7\n),$C$7),0)","v":7.3586589036249501},{"$f":"IF(Load_Demand!AF83>0,ROUND(AE55*(1-AF$7\n),$C$7),0)","v":7.8154070669677296},{"$f":"IF(Load_Demand!AG83>0,ROUND(AF55*(1-AG$7\n),$C$7),0)","v":8.3910795145239305},{"$f":"IF(Load_Demand!AH83>0,ROUND(AG55*(1-AH$7\n),$C$7),0)","v":9.1001570124860702},{"$f":"IF(Load_Demand!AI83>0,ROUND(AH55*(1-AI$7\n),$C$7),0)","v":9.7758291982832795},{"$f":"IF(Load_Demand!AJ83>0,ROUND(AI55*(1-AJ$7\n),$C$7),0)","v":10.626515866398099},{"$f":"IF(Load_Demand!AK83>0,ROUND(AJ55*(1-AK$7\n),$C$7),0)","v":10.9848690976378},{"$f":"IF(Load_Demand!AL83>0,ROUND(AK55*(1-AL$7\n),$C$7),0)","v":10.4427335821022},{"$f":"IF(Load_Demand!AM83>0,ROUND(AL55*(1-AM$7\n),$C$7),0)","v":9.4729143555658908},{"$f":"IF(Load_Demand!AN83>0,ROUND(AM55*(1-AN$7\n),$C$7),0)","v":8.8219414134649892},{"$f":"IF(Load_Demand!AO83>0,ROUND(AN55*(1-AO$7\n),$C$7),0)","v":8.83516426666875},{"$f":"IF(Load_Demand!AP83>0,ROUND(AO55*(1-AP$7\n),$C$7),0)","v":9.2622053331774996},{"$f":"IF(Load_Demand!AQ83>0,ROUND(AP55*(1-AQ$7\n),$C$7),0)","v":9.6729353154949695},{"$f":"IF(Load_Demand!AR83>0,ROUND(AQ55*(1-AR$7\n),$C$7),0)","v":9.5419591795413901},{"$f":"IF(Load_Demand!AS83>0,ROUND(AR55*(1-AS$7\n),$C$7),0)","v":8.8158460103733596},{"$f":"IF(Load_Demand!AT83>0,ROUND(AS55*(1-AT$7\n),$C$7),0)","v":8.0598747055959308},{"$f":"IF(Load_Demand!AU83>0,ROUND(AT55*(1-AU$7\n),$C$7),0)","v":7.9204766267717899},{"$f":"IF(Load_Demand!AV83>0,ROUND(AU55*(1-AV$7\n),$C$7),0)","v":8.4417795184823099},{"$f":"IF(Load_Demand!AW83>0,ROUND(AV55*(1-AW$7\n),$C$7),0)","v":8.8295363302119299},{"$f":"IF(Load_Demand!AX83>0,ROUND(AW55*(1-AX$7\n),$C$7),0)","v":8.6956795474420208},{"$f":"IF(Load_Demand!AY83>0,ROUND(AX55*(1-AY$7\n),$C$7),0)","v":7.9918679033917099},{"$f":"IF(Load_Demand!AZ83>0,ROUND(AY55*(1-AZ$7\n),$C$7),0)","v":7.3062405994742701},{"$f":"IF(Load_Demand!BA83>0,ROUND(AZ55*(1-BA$7\n),$C$7),0)","v":7.1792437500753703},{"$f":"IF(Load_Demand!BB83>0,ROUND(BA55*(1-BB$7\n),$C$7),0)","v":7.5952515124978897},{"$f":"IF(Load_Demand!BC83>0,ROUND(BB55*(1-BC$7\n),$C$7),0)","v":7.9553971301231403},{"$f":"IF(Load_Demand!BD83>0,ROUND(BC55*(1-BD$7\n),$C$7),0)","v":7.88320536245255},{"$f":"IF(Load_Demand!BE83>0,ROUND(BD55*(1-BE$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BF83>0,ROUND(BE55*(1-BF$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BG83>0,ROUND(BF55*(1-BG$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BH83>0,ROUND(BG55*(1-BH$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BI83>0,ROUND(BH55*(1-BI$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BJ83>0,ROUND(BI55*(1-BJ$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BK83>0,ROUND(BJ55*(1-BK$7\n),$C$7),0)","v":0},{"$f":"IF(Load_Demand!BL83>0,ROUND(BK55*(1-BL$7\n),$C$7),0)","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},"Retail prices",null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":58},"Total B3 gas volume (TJ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O33","v":9806.466292819372},{"$f":"Load_Demand!P33","v":9598.9155434015556},{"$f":"Load_Demand!Q33","v":9419.8787088544905},{"$f":"Load_Demand!R33","v":9261.9735673265386},{"$f":"Load_Demand!S33","v":9120.1880627597693},{"$f":"Load_Demand!T33","v":8756.7124077462195},{"$f":"Load_Demand!U33","v":8380.0502688285105},{"$f":"Load_Demand!V33","v":8166.1169595526508},{"$f":"Load_Demand!W33","v":7965.7873523907483},{"$f":"Load_Demand!X33","v":7734.3855890744426},{"$f":"Load_Demand!Y33","v":7555.599960206845},{"$f":"Load_Demand!Z33","v":7294.6127009314159},{"$f":"Load_Demand!AA33","v":6972.6169492085774},{"$f":"Load_Demand!AB33","v":6572.527780490821},{"$f":"Load_Demand!AC33","v":6016.4662176842785},{"$f":"Load_Demand!AD33","v":5405.5723284862806},{"$f":"Load_Demand!AE33","v":4788.4004579549419},{"$f":"Load_Demand!AF33","v":4139.4444273995323},{"$f":"Load_Demand!AG33","v":3505.8968240776885},{"$f":"Load_Demand!AH33","v":2913.812481625896},{"$f":"Load_Demand!AI33","v":2459.0936062848559},{"$f":"Load_Demand!AJ33","v":2046.4592893716415},{"$f":"Load_Demand!AK33","v":1662.2543547208345},{"$f":"Load_Demand!AL33","v":1333.8732760939454},{"$f":"Load_Demand!AM33","v":1034.6297113163787},{"$f":"Load_Demand!AN33","v":776.05422666893139},{"$f":"Load_Demand!AO33","v":558.34671778382881},{"$f":"Load_Demand!AP33","v":394.73552953942203},{"$f":"Load_Demand!AQ33","v":346.0525702809411},{"$f":"Load_Demand!AR33","v":312.96951057793927},{"$f":"Load_Demand!AS33","v":306.72870676364965},{"$f":"Load_Demand!AT33","v":304.65698283225151},{"$f":"Load_Demand!AU33","v":303.43279282992916},{"$f":"Load_Demand!AV33","v":293.67784053950083},{"$f":"Load_Demand!AW33","v":205.2989261332869},{"$f":"Load_Demand!AX33","v":191.07863885157474},{"$f":"Load_Demand!AY33","v":186.72919874205519},{"$f":"Load_Demand!AZ33","v":175.62122035826329},{"$f":"Load_Demand!BA33","v":174.65271500803271},{"$f":"Load_Demand!BB33","v":152.56047232155726},{"$f":"Load_Demand!BC33","v":116.02782776988779},{"$f":"Load_Demand!BD33","v":68.982910348184319},{"$f":"Load_Demand!BE33","v":0},{"$f":"Load_Demand!BF33","v":0},{"$f":"Load_Demand!BG33","v":0},{"$f":"Load_Demand!BH33","v":0},{"$f":"Load_Demand!BI33","v":0},{"$f":"Load_Demand!BJ33","v":0},{"$f":"Load_Demand!BK33","v":0},{"$f":"Load_Demand!BL33","v":0}]
[{"$f":"ROW()","v":59},"Total B3 customers",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O26","v":788369.44039982278},{"$f":"Load_Demand!P26","v":796364.11402268591},{"$f":"Load_Demand!Q26","v":805626.54311839736},{"$f":"Load_Demand!R26","v":815553.02119836444},{"$f":"Load_Demand!S26","v":825813.23870213795},{"$f":"Load_Demand!T26","v":839045.18480000005},{"$f":"Load_Demand!U26","v":832789.81309776008},{"$f":"Load_Demand!V26","v":824047.21180798858},{"$f":"Load_Demand!W26","v":814207.83240311826},{"$f":"Load_Demand!X26","v":801801.84263998643},{"$f":"Load_Demand!Y26","v":790208.99563795445},{"$f":"Load_Demand!Z26","v":774736.20145453024},{"$f":"Load_Demand!AA26","v":753153.20388900302},{"$f":"Load_Demand!AB26","v":723194.22171422478},{"$f":"Load_Demand!AC26","v":676424.08367171069},{"$f":"Load_Demand!AD26","v":620397.67215375823},{"$f":"Load_Demand!AE26","v":557561.160999574},{"$f":"Load_Demand!AF26","v":493463.42858777562},{"$f":"Load_Demand!AG26","v":428999.26755914208},{"$f":"Load_Demand!AH26","v":367027.07034241734},{"$f":"Load_Demand!AI26","v":319571.36747511616},{"$f":"Load_Demand!AJ26","v":274781.99627871072},{"$f":"Load_Demand!AK26","v":231258.82469285163},{"$f":"Load_Demand!AL26","v":190468.04115901879},{"$f":"Load_Demand!AM26","v":149019.26260261453},{"$f":"Load_Demand!AN26","v":111607.98940472459},{"$f":"Load_Demand!AO26","v":80448.879044986636},{"$f":"Load_Demand!AP26","v":57784.173304615688},{"$f":"Load_Demand!AQ26","v":52016.593446058148},{"$f":"Load_Demand!AR26","v":48347.930390963127},{"$f":"Load_Demand!AS26","v":48164.208255477468},{"$f":"Load_Demand!AT26","v":47981.184264106654},{"$f":"Load_Demand!AU26","v":47798.855763903048},{"$f":"Load_Demand!AV26","v":46889.220112000214},{"$f":"Load_Demand!AW26","v":33807.041075574612},{"$f":"Load_Demand!AX26","v":32405.57431948743},{"$f":"Load_Demand!AY26","v":32230.433137073378},{"$f":"Load_Demand!AZ26","v":30419.957491152498},{"$f":"Load_Demand!BA26","v":30304.361652686119},{"$f":"Load_Demand!BB26","v":26875.20507840591},{"$f":"Load_Demand!BC26","v":21087.079299107969},{"$f":"Load_Demand!BD26","v":12936.948397771359},{"$f":"Load_Demand!BE26","v":0},{"$f":"Load_Demand!BF26","v":0},{"$f":"Load_Demand!BG26","v":0},{"$f":"Load_Demand!BH26","v":0},{"$f":"Load_Demand!BI26","v":0},{"$f":"Load_Demand!BJ26","v":0},{"$f":"Load_Demand!BK26","v":0},{"$f":"Load_Demand!BL26","v":0}]
[{"$f":"ROW()","v":60},"Fixed change weight",null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,{"$f":"IFERROR(Revenue!T144/Revenue!T147,0)","v":0.70191945763497587},{"$f":"IFERROR(Revenue!U144/Revenue!U147,0)","v":0.70949615975678204},{"$f":"IFERROR(Revenue!V144/Revenue!V147,0)","v":0.71264094733762373},{"$f":"IFERROR(Revenue!W144/Revenue!W147,0)","v":0.71526023469745326},{"$f":"IFERROR(Revenue!X144/Revenue!X147,0)","v":0.71812832538169935},{"$f":"IFERROR(Revenue!Y144/Revenue!Y147,0)","v":0.71991083665835576},{"$f":"IFERROR(Revenue!Z144/Revenue!Z147,0)","v":0.72300114095470203},{"$f":"IFERROR(Revenue!AA144/Revenue!AA147,0)","v":0.72637124623930382},{"$f":"IFERROR(Revenue!AB144/Revenue!AB147,0)","v":0.73003304372412947},{"$f":"IFERROR(Revenue!AC144/Revenue!AC147,0)","v":0.73425731829666463},{"$f":"IFERROR(Revenue!AD144/Revenue!AD147,0)","v":0.73825938935780888},{"$f":"IFERROR(Revenue!AE144/Revenue!AE147,0)","v":0.74104109424193143},{"$f":"IFERROR(Revenue!AF144/Revenue!AF147,0)","v":0.74552727943054264},{"$f":"IFERROR(Revenue!AG144/Revenue!AG147,0)","v":0.75045113106633377},{"$f":"IFERROR(Revenue!AH144/Revenue!AH147,0)","v":0.7558359773453226},{"$f":"IFERROR(Revenue!AI144/Revenue!AI147,0)","v":0.76155045815430611},{"$f":"IFERROR(Revenue!AJ144/Revenue!AJ147,0)","v":0.76743389440141441},{"$f":"IFERROR(Revenue!AK144/Revenue!AK147,0)","v":0.77370894301619664},{"$f":"IFERROR(Revenue!AL144/Revenue!AL147,0)","v":0.77823467448642736},{"$f":"IFERROR(Revenue!AM144/Revenue!AM147,0)","v":0.77972128488133374},{"$f":"IFERROR(Revenue!AN144/Revenue!AN147,0)","v":0.77946243189265707},{"$f":"IFERROR(Revenue!AO144/Revenue!AO147,0)","v":0.77978398837379337},{"$f":"IFERROR(Revenue!AP144/Revenue!AP147,0)","v":0.78249490234994534},{"$f":"IFERROR(Revenue!AQ144/Revenue!AQ147,0)","v":0.78696683807681456},{"$f":"IFERROR(Revenue!AR144/Revenue!AR147,0)","v":0.79151534683842417},{"$f":"IFERROR(Revenue!AS144/Revenue!AS147,0)","v":0.79419807335105375},{"$f":"IFERROR(Revenue!AT144/Revenue!AT147,0)","v":0.79468307683358008},{"$f":"IFERROR(Revenue!AU144/Revenue!AU147,0)","v":0.79471882547614592},{"$f":"IFERROR(Revenue!AV144/Revenue!AV147,0)","v":0.79690645421988227},{"$f":"IFERROR(Revenue!AW144/Revenue!AW147,0)","v":0.80186127441199451},{"$f":"IFERROR(Revenue!AX144/Revenue!AX147,0)","v":0.80649769035263041},{"$f":"IFERROR(Revenue!AY144/Revenue!AY147,0)","v":0.80923049917724954},{"$f":"IFERROR(Revenue!AZ144/Revenue!AZ147,0)","v":0.80977295385308623},{"$f":"IFERROR(Revenue!BA144/Revenue!BA147,0)","v":0.81003818802256111},{"$f":"IFERROR(Revenue!BB144/Revenue!BB147,0)","v":0.81235861243575125},{"$f":"IFERROR(Revenue!BC144/Revenue!BC147,0)","v":0.81706632778267019},{"$f":"IFERROR(Revenue!BD144/Revenue!BD147,0)","v":0.82171274471704614},{"$f":"IFERROR(Revenue!BE144/Revenue!BE147,0)","v":0},{"$f":"IFERROR(Revenue!BF144/Revenue!BF147,0)","v":0},{"$f":"IFERROR(Revenue!BG144/Revenue!BG147,0)","v":0},{"$f":"IFERROR(Revenue!BH144/Revenue!BH147,0)","v":0},{"$f":"IFERROR(Revenue!BI144/Revenue!BI147,0)","v":0},{"$f":"IFERROR(Revenue!BJ144/Revenue!BJ147,0)","v":0},{"$f":"IFERROR(Revenue!BK144/Revenue!BK147,0)","v":0},{"$f":"IFERROR(Revenue!BL144/Revenue!BL147,0)","v":0}]
[{"$f":"ROW()","v":61},"Usage charge revenue weight",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,{"$f":"IFERROR((Revenue!T145+Revenue!T146)/Revenue!T147,0)","v":0.29808054236502424},{"$f":"IFERROR((Revenue!U145+Revenue!U146)/Revenue!U147,0)","v":0.2905038402432179},{"$f":"IFERROR((Revenue!V145+Revenue!V146)/Revenue!V147,0)","v":0.28735905266237632},{"$f":"IFERROR((Revenue!W145+Revenue!W146)/Revenue!W147,0)","v":0.28473976530254691},{"$f":"IFERROR((Revenue!X145+Revenue!X146)/Revenue!X147,0)","v":0.28187167461830065},{"$f":"IFERROR((Revenue!Y145+Revenue!Y146)/Revenue!Y147,0)","v":0.28008916334164419},{"$f":"IFERROR((Revenue!Z145+Revenue!Z146)/Revenue!Z147,0)","v":0.27699885904529792},{"$f":"IFERROR((Revenue!AA145+Revenue!AA146)/Revenue!AA147,0)","v":0.27362875376069618},{"$f":"IFERROR((Revenue!AB145+Revenue!AB146)/Revenue!AB147,0)","v":0.26996695627587053},{"$f":"IFERROR((Revenue!AC145+Revenue!AC146)/Revenue!AC147,0)","v":0.26574268170333532},{"$f":"IFERROR((Revenue!AD145+Revenue!AD146)/Revenue!AD147,0)","v":0.26174061064219117},{"$f":"IFERROR((Revenue!AE145+Revenue!AE146)/Revenue!AE147,0)","v":0.25895890575806862},{"$f":"IFERROR((Revenue!AF145+Revenue!AF146)/Revenue!AF147,0)","v":0.25447272056945741},{"$f":"IFERROR((Revenue!AG145+Revenue!AG146)/Revenue!AG147,0)","v":0.24954886893366612},{"$f":"IFERROR((Revenue!AH145+Revenue!AH146)/Revenue!AH147,0)","v":0.24416402265467751},{"$f":"IFERROR((Revenue!AI145+Revenue!AI146)/Revenue!AI147,0)","v":0.23844954184569378},{"$f":"IFERROR((Revenue!AJ145+Revenue!AJ146)/Revenue!AJ147,0)","v":0.23256610559858559},{"$f":"IFERROR((Revenue!AK145+Revenue!AK146)/Revenue!AK147,0)","v":0.2262910569838035},{"$f":"IFERROR((Revenue!AL145+Revenue!AL146)/Revenue!AL147,0)","v":0.22176532551357259},{"$f":"IFERROR((Revenue!AM145+Revenue!AM146)/Revenue!AM147,0)","v":0.22027871511866629},{"$f":"IFERROR((Revenue!AN145+Revenue!AN146)/Revenue!AN147,0)","v":0.22053756810734296},{"$f":"IFERROR((Revenue!AO145+Revenue!AO146)/Revenue!AO147,0)","v":0.2202160116262066},{"$f":"IFERROR((Revenue!AP145+Revenue!AP146)/Revenue!AP147,0)","v":0.21750509765005471},{"$f":"IFERROR((Revenue!AQ145+Revenue!AQ146)/Revenue!AQ147,0)","v":0.2130331619231855},{"$f":"IFERROR((Revenue!AR145+Revenue!AR146)/Revenue!AR147,0)","v":0.20848465316157583},{"$f":"IFERROR((Revenue!AS145+Revenue!AS146)/Revenue!AS147,0)","v":0.2058019266489462},{"$f":"IFERROR((Revenue!AT145+Revenue!AT146)/Revenue!AT147,0)","v":0.20531692316641981},{"$f":"IFERROR((Revenue!AU145+Revenue!AU146)/Revenue!AU147,0)","v":0.20528117452385408},{"$f":"IFERROR((Revenue!AV145+Revenue!AV146)/Revenue!AV147,0)","v":0.20309354578011771},{"$f":"IFERROR((Revenue!AW145+Revenue!AW146)/Revenue!AW147,0)","v":0.19813872558800552},{"$f":"IFERROR((Revenue!AX145+Revenue!AX146)/Revenue!AX147,0)","v":0.19350230964736959},{"$f":"IFERROR((Revenue!AY145+Revenue!AY146)/Revenue!AY147,0)","v":0.19076950082275046},{"$f":"IFERROR((Revenue!AZ145+Revenue!AZ146)/Revenue!AZ147,0)","v":0.19022704614691385},{"$f":"IFERROR((Revenue!BA145+Revenue!BA146)/Revenue!BA147,0)","v":0.18996181197743889},{"$f":"IFERROR((Revenue!BB145+Revenue!BB146)/Revenue!BB147,0)","v":0.18764138756424878},{"$f":"IFERROR((Revenue!BC145+Revenue!BC146)/Revenue!BC147,0)","v":0.18293367221732978},{"$f":"IFERROR((Revenue!BD145+Revenue!BD146)/Revenue!BD147,0)","v":0.1782872552829538},{"$f":"IFERROR((Revenue!BE145+Revenue!BE146)/Revenue!BE147,0)","v":0},{"$f":"IFERROR((Revenue!BF145+Revenue!BF146)/Revenue!BF147,0)","v":0},{"$f":"IFERROR((Revenue!BG145+Revenue!BG146)/Revenue!BG147,0)","v":0},{"$f":"IFERROR((Revenue!BH145+Revenue!BH146)/Revenue!BH147,0)","v":0},{"$f":"IFERROR((Revenue!BI145+Revenue!BI146)/Revenue!BI147,0)","v":0},{"$f":"IFERROR((Revenue!BJ145+Revenue!BJ146)/Revenue!BJ147,0)","v":0},{"$f":"IFERROR((Revenue!BK145+Revenue!BK146)/Revenue!BK147,0)","v":0},{"$f":"IFERROR((Revenue!BL145+Revenue!BL146)/Revenue!BL147,0)","v":0}]
[{"$f":"ROW()","v":62},"Total B3 gas distrbution revenue ($million real $2023)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!O113","v":198.30858233195775},{"$f":"Revenue!P113","v":198.41483127629687},{"$f":"Revenue!Q113","v":198.92118791020476},{"$f":"Revenue!R113","v":199.67770311602825},{"$f":"Revenue!S113","v":200.5959082857689},{"$f":"Revenue!T113","v":227.93530077598078},{"$f":"Revenue!U113","v":227.00418435424734},{"$f":"Revenue!V113","v":220.53044334339091},{"$f":"Revenue!W113","v":218.9907040833167},{"$f":"Revenue!X113","v":218.13717742862144},{"$f":"Revenue!Y113","v":217.32548907820495},{"$f":"Revenue!Z113","v":214.67642986772302},{"$f":"Revenue!AA113","v":211.55620973461103},{"$f":"Revenue!AB113","v":208.29955422918479},{"$f":"Revenue!AC113","v":201.09792549841922},{"$f":"Revenue!AD113","v":186.94419564392712},{"$f":"Revenue!AE113","v":176.06115294436029},{"$f":"Revenue!AF113","v":164.49688695695158},{"$f":"Revenue!AG113","v":152.53398564426129},{"$f":"Revenue!AH113","v":140.51868279923301},{"$f":"Revenue!AI113","v":130.44800149720177},{"$f":"Revenue!AJ113","v":120.99093715936772},{"$f":"Revenue!AK113","v":104.40714759073542},{"$f":"Revenue!AL113","v":81.271894633000244},{"$f":"Revenue!AM113","v":57.5706693350199},{"$f":"Revenue!AN113","v":40.167880214077826},{"$f":"Revenue!AO113","v":28.98511046292375},{"$f":"Revenue!AP113","v":21.749858687890633},{"$f":"Revenue!AQ113","v":20.330984351667041},{"$f":"Revenue!AR113","v":18.534067919181314},{"$f":"Revenue!AS113","v":17.0009910833001},{"$f":"Revenue!AT113","v":15.474617982143634},{"$f":"Revenue!AU113","v":15.148511601495624},{"$f":"Revenue!AV113","v":15.794806793076608},{"$f":"Revenue!AW113","v":11.837512942482249},{"$f":"Revenue!AX113","v":11.11052981650489},{"$f":"Revenue!AY113","v":10.121778841262026},{"$f":"Revenue!AZ113","v":8.7277832609633599},{"$f":"Revenue!BA113","v":8.5406906775710087},{"$f":"Revenue!BB113","v":7.9902580490026942},{"$f":"Revenue!BC113","v":6.528834053144311},{"$f":"Revenue!BD113","v":3.9466563363801366},{"$f":"Revenue!BE113","v":0},{"$f":"Revenue!BF113","v":0},{"$f":"Revenue!BG113","v":0},{"$f":"Revenue!BH113","v":0},{"$f":"Revenue!BI113","v":0},{"$f":"Revenue!BJ113","v":0},{"$f":"Revenue!BK113","v":0},{"$f":"Revenue!BL113","v":0}]
[{"$f":"ROW()","v":63},"Average B3 distribution gas charge ($/GJ real $2023)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O62*1000/O58,0)","v":20.222226478988262},20.670546623643368,21.117170831851897,21.558872055134255,21.994711831092282,26.029780374464323,27.088642319800954,27.00554552863909,27.491407238933093,28.203556044162191,28.763498626554519,29.429448645068156,30.341005575908426,31.692457025054896,33.424591483174865,34.583608225676443,36.76825998374278,39.738880384073973,43.507836453341454,48.225026039020925,53.047188266362788,59.122083584920759,62.810572457949711,60.929247245280465,55.643742592479448,51.759115321735948,51.912386228346577,55.099825225432319,58.751143894586392,59.220043143997401,55.426801301647465,50.793577216853684,{"$f":"IFERROR(AU62*1000/AU58,0)","v":49.923778706364814},53.782766735347685,57.659887294281027,58.146373049764506,54.205656691346348,49.696632577537507,48.900990042887116,52.374366226143664,56.269553422068903,57.212087986137213,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},"Residential Retail gas price (usage and fixed charges expressed as $/GJ real $2023)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Prices!AD3+Prices!AD9*365/Price_path_AA6!N79","v":37.484397548188866},{"$f":"IFERROR(Prices!AE3+Prices!AE9*365/Price_path_AA6!O79,0)","v":42.328267633732963},{"$f":"IFERROR(Prices!AF3+Prices!AF9*365/Price_path_AA6!P79,0)","v":42.856629438910048},{"$f":"IFERROR(Prices!AG3+Prices!AG9*365/Price_path_AA6!Q79,0)","v":44.693945055509111},{"$f":"IFERROR(Prices!AH3+Prices!AH9*365/Price_path_AA6!R79,0)","v":45.720902749086278},{"$f":"IFERROR(Prices!AI3+Prices!AI9*365/Price_path_AA6!S79,0)","v":44.66902287966991},{"$f":"IFERROR(Prices!AJ3+Prices!AJ9*365/Price_path_AA6!T79,0)","v":50.642037653373364},{"$f":"IFERROR(Prices!AK3+Prices!AK9*365/Price_path_AA6!U79,0)","v":55.203221989407673},{"$f":"IFERROR(Prices!AL3+Prices!AL9*365/Price_path_AA6!V79,0)","v":56.167263967153993},{"$f":"IFERROR(Prices!AM3+Prices!AM9*365/Price_path_AA6!W79,0)","v":56.891664526765247},{"$f":"IFERROR(Prices!AN3+Prices!AN9*365/Price_path_AA6!X79,0)","v":57.590299503415054},{"$f":"IFERROR(Prices!AO3+Prices!AO9*365/Price_path_AA6!Y79,0)","v":57.29316123358106},{"$f":"IFERROR(Prices!AP3+Prices!AP9*365/Price_path_AA6!Z79,0)","v":58.161321634267594},{"$f":"IFERROR(Prices!AQ3+Prices!AQ9*365/Price_path_AA6!AA79,0)","v":59.358073601729217},{"$f":"IFERROR(Prices!AR3+Prices!AR9*365/Price_path_AA6!AB79,0)","v":61.010821443298795},{"$f":"IFERROR(Prices!AS3+Prices!AS9*365/Price_path_AA6!AC79,0)","v":63.129114094246034},{"$f":"IFERROR(Prices!AT3+Prices!AT9*365/Price_path_AA6!AD79,0)","v":65.088539474821175},{"$f":"IFERROR(Prices!AU3+Prices!AU9*365/Price_path_AA6!AE79,0)","v":66.366940570441017},{"$f":"IFERROR(Prices!AV3+Prices!AV9*365/Price_path_AA6!AF79,0)","v":68.876075579290301},{"$f":"IFERROR(Prices!AW3+Prices!AW9*365/Price_path_AA6!AG79,0)","v":72.122768451451122},{"$f":"IFERROR(Prices!AX3+Prices!AX9*365/Price_path_AA6!AH79,0)","v":76.131055488528887},{"$f":"IFERROR(Prices!AY3+Prices!AY9*365/Price_path_AA6!AI79,0)","v":80.84841385559308},{"$f":"IFERROR(Prices!AZ3+Prices!AZ9*365/Price_path_AA6!AJ79,0)","v":86.156506529912022},{"$f":"IFERROR(Prices!BA3+Prices!BA9*365/Price_path_AA6!AK79,0)","v":92.514227340428647},{"$f":"IFERROR(Prices!BB3+Prices!BB9*365/Price_path_AA6!AL79,0)","v":96.252327428319091},{"$f":"IFERROR(Prices!BC3+Prices!BC9*365/Price_path_AA6!AM79,0)","v":94.278806389901391},{"$f":"IFERROR(Prices!BD3+Prices!BD9*365/Price_path_AA6!AN79,0)","v":89.011018359308864},{"$f":"IFERROR(Prices!BE3+Prices!BE9*365/Price_path_AA6!AO79,0)","v":85.371078304906945},{"$f":"IFERROR(Prices!BF3+Prices!BF9*365/Price_path_AA6!AP79,0)","v":85.94994486016671},{"$f":"IFERROR(Prices!BG3+Prices!BG9*365/Price_path_AA6!AQ79,0)","v":89.520495157717278},{"$f":"IFERROR(Prices!BH3+Prices!BH9*365/Price_path_AA6!AR79,0)","v":93.393117153656377},{"$f":"IFERROR(Prices!BI3+Prices!BI9*365/Price_path_AA6!AS79,0)","v":93.865511201972666},{"$f":"IFERROR(Prices!BJ3+Prices!BJ9*365/Price_path_AA6!AT79,0)","v":90.022673346934042},{"$f":"IFERROR(Prices!BK3+Prices!BK9*365/Price_path_AA6!AU79,0)","v":85.53211928137469},{"$f":"IFERROR(Prices!BL3+Prices!BL9*365/Price_path_AA6!AV79,0)","v":85.101137345321376},{"$f":"IFERROR(Prices!BM3+Prices!BM9*365/Price_path_AA6!AW79,0)","v":89.489486184621967},{"$f":"IFERROR(Prices!BN3+Prices!BN9*365/Price_path_AA6!AX79,0)","v":93.549371136440584},{"$f":"IFERROR(Prices!BO3+Prices!BO9*365/Price_path_AA6!AY79,0)","v":94.006002068241088},{"$f":"IFERROR(Prices!BP3+Prices!BP9*365/Price_path_AA6!AZ79,0)","v":89.977460105262267},{"$f":"IFERROR(Prices!BQ3+Prices!BQ9*365/Price_path_AA6!BA79,0)","v":85.62548135339253},{"$f":"IFERROR(Prices!BR3+Prices!BR9*365/Price_path_AA6!BB79,0)","v":85.297839584459027},{"$f":"IFERROR(Prices!BS3+Prices!BS9*365/Price_path_AA6!BC79,0)","v":89.307195034843474},{"$f":"IFERROR(Prices!BT3+Prices!BT9*365/Price_path_AA6!BD79,0)","v":93.420909309784278},{"$f":"IFERROR(Prices!BU3+Prices!BU9*365/Price_path_AA6!BE79,0)","v":0},{"$f":"IFERROR(Prices!BV3+Prices!BV9*365/Price_path_AA6!BF79,0)","v":0},{"$f":"IFERROR(Prices!BW3+Prices!BW9*365/Price_path_AA6!BG79,0)","v":0},{"$f":"IFERROR(Prices!BX3+Prices!BX9*365/Price_path_AA6!BH79,0)","v":0},{"$f":"IFERROR(Prices!BY3+Prices!BY9*365/Price_path_AA6!BI79,0)","v":0},{"$f":"IFERROR(Prices!BZ3+Prices!BZ9*365/Price_path_AA6!BJ79,0)","v":0},{"$f":"IFERROR(Prices!CA3+Prices!CA9*365/Price_path_AA6!BK79,0)","v":0},{"$f":"IFERROR(Prices!CB3+Prices!CB9*365/Price_path_AA6!BL79,0)","v":0}]
[{"$f":"ROW()","v":65},"Retail Residential Gas price index 2025 (Base = 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S64/$S$64","v":1},1.1337171576327885,1.2358278384130978,1.2574097292984943,1.2736267968077313,1.2892670533347612,1.2826150549099371,1.3020504565533801,1.3288419977671975,1.3658418633344784,1.4132638241114921,1.4571292425660993,1.4857486529137045,1.5419203541754141,1.6146036739092442,1.7043367098853242,1.8099436397653865,1.9287752669674849,2.071104792008656,2.1547891855079317,2.1106082092700138,1.9926788772409034,1.911191980511435,1.9241509959082823,2.004084472563211,2.0907803917099366,2.1013558200014582,2.0153266748063525,1.9147971853286876,1.9051488449740239,2.0033902784417315,2.0942784306799211,2.1045009719929597,2.0143144914462292,1.9168872707167055,1.9095523941554673,1.999309348570721,2.0914025713399402,{"$f":"BE64/$S$64","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},"Wolesale gas price ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Prices!S26:S75)","v":6.5921315945815699},6.7702263245975498,8.16601900561405,8.7553888817460006,7.2714869108640601,12.50766560835639,13.239224593487769,13.38703321712357,14.22704758580397,14.42769102062023,13.486563252530342,13.718263665244219,14.232579004001231,14.95501328998925,15.683085672387101,15.922284993009001,16.125653210240898,16.327009422110201,16.563566032300699,16.756803532300701,16.715929276368549,17.169530573954301,17.3952789187021,17.588516418702099,17.785980127146399,17.979217627146397,18.172455127146399,18.365692627146402,18.558930127146397,18.752167627146399,18.945405127146401,19.1386426271464,19.331880127146398,19.5251176271464,19.718355127146403,19.911592627146398,20.1048301271464,20.298067627146402,20.491305127146397,20.684542627146399,20.877780127146401,21.0710176271464,21.264255127146399,21.457492627146401,21.650730127146399,21.843967627146398,22.0372051271464,22.230442627146402,22.423680127146397,22.6169176271464]
[{"$f":"ROW()","v":67},"Transmission costs ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Prices!T26:T75)","v":2.8358209726746262},2.8301493307292769,2.824489032067818,2.8188400540036822,2.8132023738956748,2.8075759691478837,2.8019608172095878,2.7963568955751685,2.7907641817840183,2.7851826534204505,2.7796122881136092,2.7740530635373823,2.7685049574103076,2.7629679474954871,2.7574420116004958,2.7519271275772952,2.7464232733221401,2.7409304267754964,2.7354485659219452,2.729977668790101,2.7245177134525207,2.7190686780256152,2.7136305406695644,2.7082032795882252,2.7027868730290483,2.6973812992829904,2.6919865366844244,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562,2.6866025636110562]
[{"$f":"ROW()","v":68},"Retail margin ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Prices!W26:W75)","v":12.716024535818441},12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441,12.716024535818441]
[{"$f":"ROW()","v":69},"Retail fixed charge ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O80*365/O79","v":9.3986839234752217},9.6992759200111234,9.9985784587829105,10.294339023827696,10.585901536862931,{"$f":"IFERROR(T80*365/T79,0)","v":11.201961245821291},11.618192914248851,11.797399913084712,11.949682607804448,12.119676662427295,12.22708177538377,12.416563518496798,12.628079977927879,12.863890072015078,13.143994921400175,13.417706256641736,13.612937582024824,13.936788792868208,14.305637726204273,14.726051024482475,15.192967315415112,15.697661791165993,16.264871551483786,16.693882287744398,16.838649896371454,16.813302200953036,16.844798984474778,17.114037889719015,17.573150595428075,18.060329127922177,18.357764959321553,18.412367278032239,18.416402115977348,18.666016028358008,19.251753251056382,19.827017366640057,20.179189158540744,20.250297845880784,20.285214395159919,20.594894210155942,21.247315792279846,21.925026953419337,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},"Total non distribution cost movement ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P66:P69)-SUM(O66:O69)","v":0.47301508460653707},{"$f":"SUM(Q66:Q69)-SUM(P66:P69)","v":1.6894349211268249},0.87948146311260444,-1.197977137954723,5.8466120017029084,1.1421755016206419,0.32141170083723836,0.9867043496089849,0.36505596107554084,-0.83929302044025889,0.41562293125068095,{"$f":"SUM(AA66:AA69)-SUM(Z66:Z69)","v":0.72028369206101672},0.95270737016039675,1.0026512958879579,0.5073957718402653,0.39309568835982844,0.51971457616604511,0.59992368267301543,0.60817990114635023,0.42058207966290695,0.95284673790973073,0.78751996770954236,0.61682097517927303,0.33681491051217449,0.162484230835517,0.2193395209231852,0.45709243217086737,0.65235020570905533,0.68041603249410798,0.4906733313993783,0.24783981871068761,0.19727233794510823,0.44285141238065506,0.7789747226983863,0.76850161558366636,0.54540929190068255,0.26434618734004545,0.22815404927913363,0.50291731499601866,0.84565908212391605,0.87094866113947944,-21.731789453419339,0.19323750000000928,0.19323749999999507,0.19323749999999507,0.19323750000000928,0.19323749999999507,0.19323749999999507,0.19323750000000928]
[{"$f":"ROW()","v":71},"Prior period retail price including fixed charge ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N64","v":37.484397548188866},42.328267633732963,42.856629438910048,44.693945055509111,45.720902749086278,44.66902287966991,50.642037653373364,55.203221989407673,56.167263967153993,56.891664526765247,57.590299503415054,57.29316123358106,58.161321634267594,59.358073601729217,61.010821443298795,63.129114094246034,65.088539474821175,66.366940570441017,68.876075579290301,72.122768451451122,76.131055488528887,80.84841385559308,86.156506529912022,92.514227340428647,96.252327428319091,94.278806389901391,89.011018359308864,85.371078304906945,85.94994486016671,89.520495157717278,93.393117153656377,93.865511201972666,{"$f":"AT64","v":90.022673346934042},85.53211928137469,85.101137345321376,89.489486184621967,93.549371136440584,94.006002068241088,89.977460105262267,85.62548135339253,85.297839584459027,89.307195034843474,93.420909309784278,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},"New residential retail price before distrbution price increase ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T70+T71","v":50.515634881372819},{"$f":"U70+U71","v":51.784213154994006},55.524633690244912,57.153968316762978,57.256720487840788,56.751006482974795,57.708784164831741,58.881605326328611,60.310780971889614,62.013472739186753,63.6365098660863,65.481635163181011,66.886655146607069,69.475999261963324,72.730948352597466,76.551637568191794,81.801260593502803,86.944026497621564,93.131048315607927,96.589142338831266,94.441290620736908,89.230357880232049,85.828170737077812,86.602295065875765,90.200911190211386,93.883790485055755,94.113351020683353,90.21994568487915,85.974970693755353,85.88011206801977,90.257987800205626,94.094780428341267,94.270348255581126,90.205614154541394,86.128398668388542,86.143498666582943,90.178143695982953,71.68911985636494,0.19323750000000928,0.19323749999999507,0.19323749999999507,0.19323750000000928,0.19323749999999507,0.19323749999999507,0.19323750000000928]
[{"$f":"ROW()","v":73},"Price cap set by Dashboard",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!C8","v":2}]
[{"$f":"ROW()","v":74},"Maximum allowed residential reatil price $/GJ $ real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$64*$N$73","v":89.338045759339821}]
[{"$f":"ROW()","v":75},"Volume increase ratio (Estimate used to adjust allowable price increase for possible usage and total customer movement)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(T59/S59*0.7+T58/S58*0.3,0)","v":0.99925986015511425},0.9818770269594137,0.98499275758141303,0.98428224062266956,0.98061934583134702,0.98294434850531498,0.97593088675414841,0.96725656689130957,0.95494133222088551,0.9293486960881725,0.91155975995836913,0.89484904591203285,0.87886936570396168,0.86263928875934659,0.8482149658198761,0.86267481310373972,0.85155203091610931,0.83280345952643797,0.81726441465306832,0.78036667406560223,0.74928881970315397,0.72041214914351348,0.71488198382270318,0.89313211354326993,0.92194952918254314,0.99135781617375585,0.99531372347056402,0.99613452295075433,0.97703406426075856,0.71441721236993383,0.95020170976168195,0.98938796669297535,0.94283286740037764,0.99568557803164981,0.8828422404446552,0.77740165455285237,0.60781212869885559,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},"Maximum allowed distribution price increase ($/GJ real $2023)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($N$74-T72)*T75","v":38.793676864801689},{"$f":"($N$74-U72)*U75","v":36.873245508486562},{"$f":"($N$74-V72)*V75","v":33.305965997174425},{"$f":"($N$74-W72)*W75","v":31.678215857553052},{"$f":"($N$74-X72)*X75","v":31.459568201140044},{"$f":"($N$74-Y72)*Y75","v":32.031246091223728},{"$f":"($N$74-Z72)*Z75","v":30.8679733153072},{"$f":"($N$74-AA72)*AA75","v":29.459192012964092},{"$f":"($N$74-AB72)*AB75","v":27.719334906856101},{"$f":"($N$74-AC72)*AC75","v":25.394056307445311},{"$f":"($N$74-AD72)*AD75","v":23.428485889415587},{"$f":"($N$74-AE72)*AE75","v":21.34788626085842},{"$f":"($N$74-AF72)*AF75","v":19.731839426984312},{"$f":"($N$74-AG72)*AG75","v":17.133781663801933},{"$f":"($N$74-AH72)*AH75","v":14.08638855922732},{"$f":"($N$74-AI72)*AI75","v":11.030512296566751},{"$f":"($N$74-AJ72)*AJ75","v":6.4179647145469172},{"$f":"($N$74-AK72)*AK75","v":1.9937475233318926},{"$f":"($N$74-AL72)*AL75","v":-3.0998860139260462},{"$f":"($N$74-AM72)*AM75","v":-5.6585141210662044},{"$f":"($N$74-AN72)*AN75","v":-3.8238043188524089},{"$f":"($N$74-AO72)*AO75","v":7.7579656424736729E-2},{"$f":"($N$74-AP72)*AP75","v":2.509146418884419},{"$f":"($N$74-AQ72)*AQ75","v":2.4433867989810181},{"$f":"($N$74-AR72)*AR75","v":-0.79551837773993184},{"$f":"($N$74-AS72)*AS75","v":-4.5064595641691172},{"$f":"($N$74-AT72)*AT75","v":-4.752926860376407},{"$f":"($N$74-AU72)*AU75","v":-0.87849096161742568},{"$f":"($N$74-AV72)*AV75","v":3.2858388997420098},{"$f":"($N$74-AW72)*AW75","v":2.4704073483129458},{"$f":"($N$74-AX72)*AX75","v":-0.87413050011233961},{"$f":"($N$74-AY72)*AY75","v":-4.706256042261324},{"$f":"($N$74-AZ72)*AZ75","v":-4.6503369054172303},{"$f":"($N$74-BA72)*BA75","v":-0.86382533905826919},{"$f":"($N$74-BB72)*BB75","v":2.8336120288120972},{"$f":"($N$74-BC72)*BC75","v":2.4834461954562013},{"$f":"($N$74-BD72)*BD75","v":-0.51062171518657895},{"$f":"($N$74-BE72)*BE75","v":0},{"$f":"($N$74-BF72)*BF75","v":0},{"$f":"($N$74-BG72)*BG75","v":0},{"$f":"($N$74-BH72)*BH75","v":0},{"$f":"($N$74-BI72)*BI75","v":0},{"$f":"($N$74-BJ72)*BJ75","v":0},{"$f":"($N$74-BK72)*BK75","v":0},{"$f":"($N$74-BL72)*BL75","v":0}]
[{"$f":"ROW()","v":77},"Maximum allowed B3 distribution price increase to keep within price cap (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(T76/S63,0)","v":1.7637729088117429},1.4165792018998313,1.2295177293853816,1.1730263261654406,1.1443418639038339,1.1357165756356395,1.073164767474073,1.0010106668410494,0.9135931516016067,0.80126499145742158,0.70093559411814865,0.61728337082562657,0.53665415322097965,0.43115914434943631,0.32376669831270061,0.22873004335221081,0.12098595466211633,3.372255175121066E-2,-4.935293363233318E-2,-9.2870245028417106E-2,-6.8719394862724714E-2,1.4988597842621469E-3,4.833425317509886E-2,4.4344728662646077E-2,-1.3540474704071841E-2,-7.6096863914998619E-2,-8.5751418966245385E-2,-1.729531585985513E-2,6.5817111302175851E-2,4.5933065520210925E-2,-1.5160114615746741E-2,-8.0938084276270861E-2,-8.5790620191114345E-2,-1.7381969245310828E-2,5.7945903065090593E-2,4.7417207584586327E-2,-9.0745649135774605E-3,0,0,0,0,0,0,0,0]
[]
[null,"B3 (GJ per customer)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!N85","v":12.555819586728576},{"$f":"Load_Demand!O85","v":12.438922401464479},{"$f":"Load_Demand!P85","v":12.053425530332364},{"$f":"Load_Demand!Q85","v":11.692612153011096},{"$f":"Load_Demand!R85","v":11.356678629817468},{"$f":"Load_Demand!S85","v":11.04388696540299},{"$f":"Load_Demand!T85","v":10.43652066227342},{"$f":"Load_Demand!U85","v":10.062623409929714},{"$f":"Load_Demand!V85","v":9.9097683270305641},{"$f":"Load_Demand!W85","v":9.7834816067537513},{"$f":"Load_Demand!X85","v":9.6462556928136483},{"$f":"Load_Demand!Y85","v":9.5615210683687923},{"$f":"Load_Demand!Z85","v":9.4156084190155678},{"$f":"Load_Demand!AA85","v":9.2578998711079983},{"$f":"Load_Demand!AB85","v":9.0881917791207147},{"$f":"Load_Demand!AC85","v":8.8945180441036058},{"$f":"Load_Demand!AD85","v":8.7130764203553834},{"$f":"Load_Demand!AE85","v":8.5881169509197584},{"$f":"Load_Demand!AF85","v":8.3885536142892132},{"$f":"Load_Demand!AG85","v":8.1722676218657266},{"$f":"Load_Demand!AH85","v":7.9389579599876896},{"$f":"Load_Demand!AI85","v":7.6949747585766941},{"$f":"Load_Demand!AJ85","v":7.4475741390856012},{"$f":"Load_Demand!AK85","v":7.1878526448820779},{"$f":"Load_Demand!AL85","v":7.0031343209977965},{"$f":"Load_Demand!AM85","v":6.9429259898795532},{"$f":"Load_Demand!AN85","v":6.9533931290055069},{"$f":"Load_Demand!AO85","v":6.9403915183405349},{"$f":"Load_Demand!AP85","v":6.831204929739668},{"$f":"Load_Demand!AQ85","v":6.6527342018235371},{"$f":"Load_Demand!AR85","v":6.4732762715410344},{"$f":"Load_Demand!AS85","v":6.3683950774539513},{"$f":"Load_Demand!AT85","v":6.3495094484392842},{"$f":"Load_Demand!AU85","v":6.3481183384117088},{"$f":"Load_Demand!AV85","v":6.2632272372630222},{"$f":"Load_Demand!AW85","v":6.0726676929325878},{"$f":"Load_Demand!AX85","v":5.8964743833182922},{"$f":"Load_Demand!AY85","v":5.7935677732877897},{"$f":"Load_Demand!AZ85","v":5.7732237268688458},{"$f":"Load_Demand!BA85","v":5.7632863879365646},{"$f":"Load_Demand!BB85","v":5.676625420214517},{"$f":"Load_Demand!BC85","v":5.502318558397798},{"$f":"Load_Demand!BD85","v":5.3322397390151117},{"$f":"Load_Demand!BE85","v":0},{"$f":"Load_Demand!BF85","v":0},{"$f":"Load_Demand!BG85","v":0},{"$f":"Load_Demand!BH85","v":0},{"$f":"Load_Demand!BI85","v":0},{"$f":"Load_Demand!BJ85","v":0},{"$f":"Load_Demand!BK85","v":0},{"$f":"Load_Demand!BL85","v":0}]
[null,"Annual B3 retail fixed charge ($/day)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Prices!R26:R75)","v":0.32030000000000003},0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003,0.32030000000000003]
[]
[]
[null,"Check if price cap exceeds price in dash board",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T8-Dashboard!$C$8","v":-0.86628284236721154},{"$f":"U8-Dashboard!$C$8","v":-0.76417216158690215},{"$f":"V8-Dashboard!$C$8","v":-0.74259027070150574},{"$f":"W8-Dashboard!$C$8","v":-0.72637320319226872},{"$f":"X8-Dashboard!$C$8","v":-0.71073294666523879},{"$f":"Y8-Dashboard!$C$8","v":-0.7173849450900629},{"$f":"Z8-Dashboard!$C$8","v":-0.69794954344661986},{"$f":"AA8-Dashboard!$C$8","v":-0.67115800223280253},{"$f":"AB8-Dashboard!$C$8","v":-0.63415813666552157},{"$f":"AC8-Dashboard!$C$8","v":-0.5867361758885079},{"$f":"AD8-Dashboard!$C$8","v":-0.54287075743390067},{"$f":"AE8-Dashboard!$C$8","v":-0.5142513470862955},{"$f":"AF8-Dashboard!$C$8","v":-0.45807964582458593},{"$f":"AG8-Dashboard!$C$8","v":-0.3853963260907558},{"$f":"AH8-Dashboard!$C$8","v":-0.29566329011467585},{"$f":"AI8-Dashboard!$C$8","v":-0.19005636023461348},{"$f":"AJ8-Dashboard!$C$8","v":-7.1224733032515086E-2},{"$f":"AK8-Dashboard!$C$8","v":7.1104792008656048E-2},{"$f":"AL8-Dashboard!$C$8","v":0.15478918550793175},{"$f":"AM8-Dashboard!$C$8","v":0.1106082092700138},{"$f":"AN8-Dashboard!$C$8","v":-7.3211227590965766E-3},{"$f":"AO8-Dashboard!$C$8","v":-8.8808019488564982E-2},{"$f":"AP8-Dashboard!$C$8","v":-7.5849004091717687E-2},{"$f":"AQ8-Dashboard!$C$8","v":4.0844725632109835E-3},{"$f":"AR8-Dashboard!$C$8","v":9.078039170993657E-2},{"$f":"AS8-Dashboard!$C$8","v":0.10135582000145815},{"$f":"AT8-Dashboard!$C$8","v":1.5326674806352525E-2},{"$f":"AU8-Dashboard!$C$8","v":-8.520281467131241E-2},{"$f":"AV8-Dashboard!$C$8","v":-9.4851155025976075E-2},{"$f":"AW8-Dashboard!$C$8","v":3.3902784417314535E-3},{"$f":"AX8-Dashboard!$C$8","v":9.4278430679921144E-2},{"$f":"AY8-Dashboard!$C$8","v":0.10450097199295971},{"$f":"AZ8-Dashboard!$C$8","v":1.4314491446229205E-2},{"$f":"BA8-Dashboard!$C$8","v":-8.3112729283294495E-2},{"$f":"BB8-Dashboard!$C$8","v":-9.0447605844532708E-2},{"$f":"BC8-Dashboard!$C$8","v":-6.9065142927904333E-4},{"$f":"BD8-Dashboard!$C$8","v":9.1402571339940231E-2},{"$f":"BE8-Dashboard!$C$8","v":-2},{"$f":"BF8-Dashboard!$C$8","v":-2},{"$f":"BG8-Dashboard!$C$8","v":-2},{"$f":"BH8-Dashboard!$C$8","v":-2},{"$f":"BI8-Dashboard!$C$8","v":-2},{"$f":"BJ8-Dashboard!$C$8","v":-2},{"$f":"BK8-Dashboard!$C$8","v":-2},{"$f":"BL8-Dashboard!$C$8","v":-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T77<=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,1,1,1,1,0,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1]
[null,"Find first year price cap is exceeded",{"$f":"_xlfn.XLOOKUP(1,$T$84:$BL$84,$T$31:$BL$31,2074)","v":2048}]

{"sheet":"Load_Demand","index":39,"n_rows":85,"n_cols":64,"rows_kept":85,"cut":false,"hidden":false,"merged":[[3,14,3,18],[3,19,3,23],[3,24,3,28],[3,29,3,33],[3,34,3,38],[3,39,3,43],[3,44,3,48],[3,49,3,53],[3,54,3,58],[3,59,3,63]]}
[]
["Inputs for Tariff Revenue"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},null,null,null,null,null,39,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,null,null,null,null,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["Year ending",null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"1+N6","v":2025},{"$f":"1+O6","v":2026},{"$f":"1+P6","v":2027},{"$f":"1+Q6","v":2028},{"$f":"1+R6","v":2029},{"$f":"1+S6","v":2030},{"$f":"1+T6","v":2031},{"$f":"1+U6","v":2032},{"$f":"1+V6","v":2033},{"$f":"1+W6","v":2034},{"$f":"1+X6","v":2035},{"$f":"1+Y6","v":2036},{"$f":"1+Z6","v":2037},{"$f":"1+AA6","v":2038},{"$f":"1+AB6","v":2039},{"$f":"1+AC6","v":2040},{"$f":"1+AD6","v":2041},{"$f":"1+AE6","v":2042},{"$f":"1+AF6","v":2043},{"$f":"1+AG6","v":2044},{"$f":"1+AH6","v":2045},{"$f":"1+AI6","v":2046},{"$f":"1+AJ6","v":2047},{"$f":"1+AK6","v":2048},{"$f":"1+AL6","v":2049},{"$f":"1+AM6","v":2050},{"$f":"1+AN6","v":2051},{"$f":"1+AO6","v":2052},{"$f":"1+AP6","v":2053},{"$f":"1+AQ6","v":2054},{"$f":"1+AR6","v":2055},{"$f":"1+AS6","v":2056},{"$f":"1+AT6","v":2057},{"$f":"1+AU6","v":2058},{"$f":"1+AV6","v":2059},{"$f":"1+AW6","v":2060},{"$f":"1+AX6","v":2061},{"$f":"1+AY6","v":2062},{"$f":"1+AZ6","v":2063},{"$f":"1+BA6","v":2064},{"$f":"1+BB6","v":2065},{"$f":"1+BC6","v":2066},{"$f":"1+BD6","v":2067},{"$f":"1+BE6","v":2068},{"$f":"1+BF6","v":2069},{"$f":"1+BG6","v":2070},{"$f":"1+BH6","v":2071},{"$f":"1+BI6","v":2072},{"$f":"1+BJ6","v":2073},{"$f":"1+BK6","v":2074}]
["Months",null,null,null,null,null,null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,null,null,null,null,null,366,{"$f":"'PTRM expenditure'!O8","v":366},{"$f":"'PTRM expenditure'!P8","v":365},{"$f":"'PTRM expenditure'!Q8","v":365},{"$f":"'PTRM expenditure'!R8","v":365},{"$f":"'PTRM expenditure'!S8","v":366},{"$f":"'PTRM expenditure'!T8","v":367},{"$f":"'PTRM expenditure'!U8","v":368},{"$f":"'PTRM expenditure'!V8","v":369},{"$f":"'PTRM expenditure'!W8","v":370},{"$f":"'PTRM expenditure'!X8","v":371},{"$f":"'PTRM expenditure'!Y8","v":372},{"$f":"'PTRM expenditure'!Z8","v":373},{"$f":"'PTRM expenditure'!AA8","v":374},{"$f":"'PTRM expenditure'!AB8","v":375},{"$f":"'PTRM expenditure'!AC8","v":376},{"$f":"'PTRM expenditure'!AD8","v":377},{"$f":"'PTRM expenditure'!AE8","v":378},{"$f":"'PTRM expenditure'!AF8","v":379},{"$f":"'PTRM expenditure'!AG8","v":380},{"$f":"'PTRM expenditure'!AH8","v":381},{"$f":"'PTRM expenditure'!AI8","v":382},{"$f":"'PTRM expenditure'!AJ8","v":383},{"$f":"'PTRM expenditure'!AK8","v":384},{"$f":"'PTRM expenditure'!AL8","v":385},{"$f":"'PTRM expenditure'!AM8","v":386},{"$f":"'PTRM expenditure'!AN8","v":387},{"$f":"'PTRM expenditure'!AO8","v":388},{"$f":"'PTRM expenditure'!AP8","v":389},{"$f":"'PTRM expenditure'!AQ8","v":390},{"$f":"'PTRM expenditure'!AR8","v":391},{"$f":"'PTRM expenditure'!AS8","v":392},{"$f":"'PTRM expenditure'!AT8","v":393},{"$f":"'PTRM expenditure'!AU8","v":394},{"$f":"'PTRM expenditure'!AV8","v":395},{"$f":"'PTRM expenditure'!AW8","v":396},{"$f":"'PTRM expenditure'!AX8","v":397},{"$f":"'PTRM expenditure'!AY8","v":398},{"$f":"'PTRM expenditure'!AZ8","v":399},{"$f":"'PTRM expenditure'!BA8","v":400},{"$f":"'PTRM expenditure'!BB8","v":401},{"$f":"'PTRM expenditure'!BC8","v":402},{"$f":"'PTRM expenditure'!BD8","v":403},{"$f":"'PTRM expenditure'!BE8","v":404},{"$f":"'PTRM expenditure'!BF8","v":405},{"$f":"'PTRM expenditure'!BG8","v":406},{"$f":"'PTRM expenditure'!BH8","v":407},{"$f":"'PTRM expenditure'!BI8","v":408},{"$f":"'PTRM expenditure'!BJ8","v":409},{"$f":"'PTRM expenditure'!BK8","v":410},{"$f":"'PTRM expenditure'!BL8","v":411}]
["Year portion",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'PTRM expenditure'!O9","v":1},{"$f":"'PTRM expenditure'!P9","v":1},{"$f":"'PTRM expenditure'!Q9","v":1},{"$f":"'PTRM expenditure'!R9","v":1},{"$f":"'PTRM expenditure'!S9","v":1},{"$f":"'PTRM expenditure'!T9","v":1},{"$f":"'PTRM expenditure'!U9","v":1},{"$f":"'PTRM expenditure'!V9","v":1},{"$f":"'PTRM expenditure'!W9","v":1},{"$f":"'PTRM expenditure'!X9","v":1},{"$f":"'PTRM expenditure'!Y9","v":1},{"$f":"'PTRM expenditure'!Z9","v":1},{"$f":"'PTRM expenditure'!AA9","v":1},{"$f":"'PTRM expenditure'!AB9","v":1},{"$f":"'PTRM expenditure'!AC9","v":1},{"$f":"'PTRM expenditure'!AD9","v":1},{"$f":"'PTRM expenditure'!AE9","v":1},{"$f":"'PTRM expenditure'!AF9","v":1},{"$f":"'PTRM expenditure'!AG9","v":1},{"$f":"'PTRM expenditure'!AH9","v":1},{"$f":"'PTRM expenditure'!AI9","v":1},{"$f":"'PTRM expenditure'!AJ9","v":1},{"$f":"'PTRM expenditure'!AK9","v":1},{"$f":"'PTRM expenditure'!AL9","v":1},{"$f":"'PTRM expenditure'!AM9","v":1},{"$f":"'PTRM expenditure'!AN9","v":1},{"$f":"'PTRM expenditure'!AO9","v":1},{"$f":"'PTRM expenditure'!AP9","v":1},{"$f":"'PTRM expenditure'!AQ9","v":1},{"$f":"'PTRM expenditure'!AR9","v":1},{"$f":"'PTRM expenditure'!AS9","v":1},{"$f":"'PTRM expenditure'!AT9","v":1},{"$f":"'PTRM expenditure'!AU9","v":1},{"$f":"'PTRM expenditure'!AV9","v":1},{"$f":"'PTRM expenditure'!AW9","v":1},{"$f":"'PTRM expenditure'!AX9","v":1},{"$f":"'PTRM expenditure'!AY9","v":1},{"$f":"'PTRM expenditure'!AZ9","v":1},{"$f":"'PTRM expenditure'!BA9","v":1},{"$f":"'PTRM expenditure'!BB9","v":1},{"$f":"'PTRM expenditure'!BC9","v":1},{"$f":"'PTRM expenditure'!BD9","v":1},{"$f":"'PTRM expenditure'!BE9","v":1},{"$f":"'PTRM expenditure'!BF9","v":1},{"$f":"'PTRM expenditure'!BG9","v":1},{"$f":"'PTRM expenditure'!BH9","v":1},{"$f":"'PTRM expenditure'!BI9","v":1},{"$f":"'PTRM expenditure'!BJ9","v":1},{"$f":"'PTRM expenditure'!BK9","v":1},{"$f":"'PTRM expenditure'!BL9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Actual and Forecast Inflations used in calculation"]
[{"$f":"ROW()","v":12},null,null,"Selected CPI period",null,null,null,null,null,null,null,null,null,"2024-12-31",{"$f":"'PTRM expenditure'!O47","v":"2025-12-31"},{"$f":"'PTRM expenditure'!P47","v":"2026-12-31"},{"$f":"'PTRM expenditure'!Q47","v":"2027-12-31"},{"$f":"'PTRM expenditure'!R47","v":"2028-12-31"},{"$f":"'PTRM expenditure'!S47","v":"2029-12-03"},{"$f":"'PTRM expenditure'!T47","v":"2030-01-03"},{"$f":"'PTRM expenditure'!U47","v":"2030-02-03"},{"$f":"'PTRM expenditure'!V47","v":"2030-03-03"},{"$f":"'PTRM expenditure'!W47","v":"2030-04-03"},{"$f":"'PTRM expenditure'!X47","v":"2030-05-03"},{"$f":"'PTRM expenditure'!Y47","v":"2030-06-03"},{"$f":"'PTRM expenditure'!Z47","v":"2030-07-03"},{"$f":"'PTRM expenditure'!AA47","v":"2030-08-03"},{"$f":"'PTRM expenditure'!AB47","v":"2030-09-03"},{"$f":"'PTRM expenditure'!AC47","v":"2030-10-03"},{"$f":"'PTRM expenditure'!AD47","v":"2030-11-03"},{"$f":"'PTRM expenditure'!AE47","v":"2030-12-03"},{"$f":"'PTRM expenditure'!AF47","v":"2031-01-03"},{"$f":"'PTRM expenditure'!AG47","v":"2031-02-03"},{"$f":"'PTRM expenditure'!AH47","v":"2031-03-03"},{"$f":"'PTRM expenditure'!AI47","v":"2031-04-03"},{"$f":"'PTRM expenditure'!AJ47","v":"2031-05-03"},{"$f":"'PTRM expenditure'!AK47","v":"2031-06-03"},{"$f":"'PTRM expenditure'!AL47","v":"2031-07-03"},{"$f":"'PTRM expenditure'!AM47","v":"2031-08-03"},{"$f":"'PTRM expenditure'!AN47","v":"2031-09-03"},{"$f":"'PTRM expenditure'!AO47","v":"2031-10-03"},{"$f":"'PTRM expenditure'!AP47","v":"2031-11-03"},{"$f":"'PTRM expenditure'!AQ47","v":"2031-12-03"},{"$f":"'PTRM expenditure'!AR47","v":"2032-01-03"},{"$f":"'PTRM expenditure'!AS47","v":"2032-02-03"},{"$f":"'PTRM expenditure'!AT47","v":"2032-03-03"},{"$f":"'PTRM expenditure'!AU47","v":"2032-04-03"},{"$f":"'PTRM expenditure'!AV47","v":"2032-05-03"},{"$f":"'PTRM expenditure'!AW47","v":"2032-06-03"},{"$f":"'PTRM expenditure'!AX47","v":"2032-07-03"},{"$f":"'PTRM expenditure'!AY47","v":"2032-08-03"},{"$f":"'PTRM expenditure'!AZ47","v":"2032-09-03"},{"$f":"'PTRM expenditure'!BA47","v":"2032-10-03"},{"$f":"'PTRM expenditure'!BB47","v":"2032-11-03"},{"$f":"'PTRM expenditure'!BC47","v":"2032-12-03"},{"$f":"'PTRM expenditure'!BD47","v":"2033-01-03"},{"$f":"'PTRM expenditure'!BE47","v":"2033-02-03"},{"$f":"'PTRM expenditure'!BF47","v":"2033-03-03"},{"$f":"'PTRM expenditure'!BG47","v":"2033-04-03"},{"$f":"'PTRM expenditure'!BH47","v":"2033-05-03"},{"$f":"'PTRM expenditure'!BI47","v":"2033-06-03"},{"$f":"'PTRM expenditure'!BJ47","v":"2033-07-03"},{"$f":"'PTRM expenditure'!BK47","v":"2033-08-03"},{"$f":"'PTRM expenditure'!BL47","v":"2033-09-03"}]
[{"$f":"ROW()","v":13},null,null,"CPI",null,null,null,null,null,null,null,null,null,141.12829500000001,{"$f":"'PTRM expenditure'!O$48","v":144.81772217999998},{"$f":"'PTRM expenditure'!P$48","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q$48","v":152.17880844658657},{"$f":"'PTRM expenditure'!R$48","v":155.99849653859587},{"$f":"'PTRM expenditure'!S$48","v":159.91405880171462},{"$f":"'PTRM expenditure'!T$48","v":163.92790167763764},{"$f":"'PTRM expenditure'!U$48","v":168.04249200974633},{"$f":"'PTRM expenditure'!V$48","v":172.26035855919093},{"$f":"'PTRM expenditure'!W$48","v":176.5840935590266},{"$f":"'PTRM expenditure'!X$48","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y$48","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z$48","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA$48","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB$48","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC$48","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD$48","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE$48","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF$48","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG$48","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH$48","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI$48","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ$48","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK$48","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL$48","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM$48","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN$48","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO$48","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP$48","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ$48","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR$48","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS$48","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT$48","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU$48","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV$48","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW$48","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX$48","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY$48","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ$48","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA$48","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB$48","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC$48","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD$48","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE$48","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF$48","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG$48","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH$48","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI$48","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ$48","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK$48","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL$48","v":487.94082329582977}]
[{"$f":"ROW()","v":14},null,null,"Inflation",null,null,null,null,null,null,null,null,null,3.2499999999999973E-2,{"$f":"O13/N13-1","v":2.614236344313503E-2},{"$f":"P13/O13-1","v":2.50999999999999E-2},{"$f":"Q13/P13-1","v":2.50999999999999E-2},{"$f":"R13/Q13-1","v":2.50999999999999E-2},{"$f":"S13/R13-1","v":2.50999999999999E-2},{"$f":"T13/S13-1","v":2.50999999999999E-2},{"$f":"U13/T13-1","v":2.50999999999999E-2},{"$f":"V13/U13-1","v":2.50999999999999E-2},{"$f":"W13/V13-1","v":2.50999999999999E-2},{"$f":"X13/W13-1","v":2.50999999999999E-2},{"$f":"Y13/X13-1","v":2.50999999999999E-2},{"$f":"Z13/Y13-1","v":2.50999999999999E-2},{"$f":"AA13/Z13-1","v":2.50999999999999E-2},{"$f":"AB13/AA13-1","v":2.50999999999999E-2},{"$f":"AC13/AB13-1","v":2.50999999999999E-2},{"$f":"AD13/AC13-1","v":2.50999999999999E-2},{"$f":"AE13/AD13-1","v":2.50999999999999E-2},{"$f":"AF13/AE13-1","v":2.50999999999999E-2},{"$f":"AG13/AF13-1","v":2.50999999999999E-2},{"$f":"AH13/AG13-1","v":2.50999999999999E-2},{"$f":"AI13/AH13-1","v":2.50999999999999E-2},{"$f":"AJ13/AI13-1","v":2.50999999999999E-2},{"$f":"AK13/AJ13-1","v":2.50999999999999E-2},{"$f":"AL13/AK13-1","v":2.50999999999999E-2},{"$f":"AM13/AL13-1","v":2.50999999999999E-2},{"$f":"AN13/AM13-1","v":2.50999999999999E-2},{"$f":"AO13/AN13-1","v":2.50999999999999E-2},{"$f":"AP13/AO13-1","v":2.50999999999999E-2},{"$f":"AQ13/AP13-1","v":2.50999999999999E-2},{"$f":"AR13/AQ13-1","v":2.50999999999999E-2},{"$f":"AS13/AR13-1","v":2.50999999999999E-2},{"$f":"AT13/AS13-1","v":2.50999999999999E-2},{"$f":"AU13/AT13-1","v":2.50999999999999E-2},{"$f":"AV13/AU13-1","v":2.50999999999999E-2},{"$f":"AW13/AV13-1","v":2.50999999999999E-2},{"$f":"AX13/AW13-1","v":2.50999999999999E-2},{"$f":"AY13/AX13-1","v":2.50999999999999E-2},{"$f":"AZ13/AY13-1","v":2.50999999999999E-2},{"$f":"BA13/AZ13-1","v":2.50999999999999E-2},{"$f":"BB13/BA13-1","v":2.50999999999999E-2},{"$f":"BC13/BB13-1","v":2.50999999999999E-2},{"$f":"BD13/BC13-1","v":2.50999999999999E-2},{"$f":"BE13/BD13-1","v":2.50999999999999E-2},{"$f":"BF13/BE13-1","v":2.50999999999999E-2},{"$f":"BG13/BF13-1","v":2.50999999999999E-2},{"$f":"BH13/BG13-1","v":2.50999999999999E-2},{"$f":"BI13/BH13-1","v":2.50999999999999E-2},{"$f":"BJ13/BI13-1","v":2.50999999999999E-2},{"$f":"BK13/BJ13-1","v":2.50999999999999E-2},{"$f":"BL13/BK13-1","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":15},null,"Inflation to Convert from the end of the period"]
[{"$f":"ROW()","v":16},null,null,{"$f":"\"Inflation Factor (convert to real \"&'PTRM expenditure'!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,"Base period",{"$f":"'PTRM expenditure'!G47","v":"2023-12-31"},null,null,null,null,null,0.96852300242130751,{"$f":"'PTRM expenditure'!O52","v":0.93980210399135844},{"$f":"'PTRM expenditure'!P52","v":0.91679065846391428},{"$f":"'PTRM expenditure'!Q52","v":0.8943426577542819},{"$f":"'PTRM expenditure'!R52","v":0.87244430568167208},{"$f":"'PTRM expenditure'!S52","v":0.85108214387052195},{"$f":"'PTRM expenditure'!T52","v":0.83024304347919431},{"$f":"'PTRM expenditure'!U52","v":0.80991419713120127},{"$f":"'PTRM expenditure'!V52","v":0.79008311104399698},{"$f":"'PTRM expenditure'!W52","v":0.77073759735049963},{"$f":"'PTRM expenditure'!X52","v":0.75186576660862325},{"$f":"'PTRM expenditure'!Y52","v":0.73345602049421843},{"$f":"'PTRM expenditure'!Z52","v":0.71549704467292796},{"$f":"'PTRM expenditure'!AA52","v":0.69797780184657887},{"$f":"'PTRM expenditure'!AB52","v":0.68088752496983607},{"$f":"'PTRM expenditure'!AC52","v":0.66421571063294915},{"$f":"'PTRM expenditure'!AD52","v":0.64795211260652541},{"$f":"'PTRM expenditure'!AE52","v":0.63208673554436201},{"$f":"'PTRM expenditure'!AF52","v":0.61660982884046633},{"$f":"'PTRM expenditure'!AG52","v":0.60151188063649053},{"$f":"'PTRM expenditure'!AH52","v":0.58678361197589557},{"$f":"'PTRM expenditure'!AI52","v":0.57241597110125408},{"$f":"'PTRM expenditure'!AJ52","v":0.55840012789118543},{"$f":"'PTRM expenditure'!AK52","v":0.5447274684335045},{"$f":"'PTRM expenditure'!AL52","v":0.53138958973125017},{"$f":"'PTRM expenditure'!AM52","v":0.51837829453833795},{"$f":"'PTRM expenditure'!AN52","v":0.50568558632166427},{"$f":"'PTRM expenditure'!AO52","v":0.49330366434656547},{"$f":"'PTRM expenditure'!AP52","v":0.48122491888261199},{"$f":"'PTRM expenditure'!AQ52","v":0.46944192652678962},{"$f":"'PTRM expenditure'!AR52","v":0.45794744564119566},{"$f":"'PTRM expenditure'!AS52","v":0.44673441190244439},{"$f":"'PTRM expenditure'!AT52","v":0.43579593396004723},{"$f":"'PTRM expenditure'!AU52","v":0.42512528920109965},{"$f":"'PTRM expenditure'!AV52","v":0.41471591961867105},{"$f":"'PTRM expenditure'!AW52","v":0.40456142778135895},{"$f":"'PTRM expenditure'!AX52","v":0.39465557290153053},{"$f":"'PTRM expenditure'!AY52","v":0.38499226699983474},{"$f":"'PTRM expenditure'!AZ52","v":0.37556557116362771},{"$f":"'PTRM expenditure'!BA52","v":0.36636969189701268},{"$f":"'PTRM expenditure'!BB52","v":0.35739897756025041},{"$f":"'PTRM expenditure'!BC52","v":0.34864791489635205},{"$f":"'PTRM expenditure'!BD52","v":0.34011112564271978},{"$f":"'PTRM expenditure'!BE52","v":0.33178336322575341},{"$f":"'PTRM expenditure'!BF52","v":0.32365950953639006},{"$f":"'PTRM expenditure'!BG52","v":0.31573457178459674},{"$f":"'PTRM expenditure'!BH52","v":0.30800367943088158},{"$f":"'PTRM expenditure'!BI52","v":0.30046208119293888},{"$f":"'PTRM expenditure'!BJ52","v":0.29310514212558669},{"$f":"'PTRM expenditure'!BK52","v":0.28592834077220436},{"$f":"'PTRM expenditure'!BL52","v":0.27892726638591786}]
[{"$f":"ROW()","v":17},null,null,{"$f":"\"Inflation Factor (convert \" &'PTRM expenditure'!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,null,null,1.0325,{"$f":"1/O16","v":1.0640537999999999},1.0907615503799997,1.1181396652945377,1.1462049708934303,1.1749747156628556,{"$f":"1/T16","v":1.2044665810259929},1.2346986922097452,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148629,1.3976298119541859,1.4327103202342357,1.4686713492721151,1.5055350001388448,1.5433239286423297,1.582061359251252,1.6217710993684584,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.7908305354021488,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989511,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879949,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.4973797885837694,3.5851640212772211]
[{"$f":"ROW()","v":18}]
["Volume & Customer Num by Tariff Class"]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":21},null,"Customers"]
[{"$f":"ROW()","v":22},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,76,{"$f":"Active_Scenario!O219","v":66},{"$f":"Active_Scenario!P219","v":65.5},{"$f":"Active_Scenario!Q219","v":64.5},{"$f":"Active_Scenario!R219","v":63.5},{"$f":"Active_Scenario!S219","v":62.5},{"$f":"Active_Scenario!T219","v":68.657999921059357},{"$f":"Active_Scenario!U219","v":68.146130813627479},{"$f":"Active_Scenario!V219","v":67.430734873650707},{"$f":"Active_Scenario!W219","v":66.625590975990548},{"$f":"Active_Scenario!X219","v":65.610424618316017},{"$f":"Active_Scenario!Y219","v":64.661796698187857},{"$f":"Active_Scenario!Z219","v":63.39567763682011},{"$f":"Active_Scenario!AA219","v":61.629568406953766},{"$f":"Active_Scenario!AB219","v":59.178063013616402},{"$f":"Active_Scenario!AC219","v":55.350922125135767},{"$f":"Active_Scenario!AD219","v":50.766352155291138},{"$f":"Active_Scenario!AE219","v":45.624520396978873},{"$f":"Active_Scenario!AF219","v":40.379484507858855},{"$f":"Active_Scenario!AG219","v":35.104464231245167},{"$f":"Active_Scenario!AH219","v":30.033358182733629},{"$f":"Active_Scenario!AI219","v":26.150118396912525},{"$f":"Active_Scenario!AJ219","v":22.485061139239193},{"$f":"Active_Scenario!AK219","v":18.923615384659893},{"$f":"Active_Scenario!AL219","v":15.585757467850065},{"$f":"Active_Scenario!AM219","v":12.194056655536901},{"$f":"Active_Scenario!AN219","v":9.1327397696295929},{"$f":"Active_Scenario!AO219","v":6.5830294138886094},{"$f":"Active_Scenario!AP219","v":4.7284053803758654},{"$f":"Active_Scenario!AQ219","v":4.2564516588752319},{"$f":"Active_Scenario!AR219","v":3.9562496288651943},{"$f":"Active_Scenario!AS219","v":3.9412158802755064},{"$f":"Active_Scenario!AT219","v":3.9262392599304592},{"$f":"Active_Scenario!AU219","v":3.9113195507427232},{"$f":"Active_Scenario!AV219","v":3.8368852227137453},{"$f":"Active_Scenario!AW219","v":2.7663871571485488},{"$f":"Active_Scenario!AX219","v":2.6517069156407724},{"$f":"Active_Scenario!AY219","v":2.6373753355230405},{"$f":"Active_Scenario!AZ219","v":2.4892264169587257},{"$f":"Active_Scenario!BA219","v":2.4797673565742824},{"$f":"Active_Scenario!BB219","v":2.1991638371555382},{"$f":"Active_Scenario!BC219","v":1.7255288691021236},{"$f":"Active_Scenario!BD219","v":1.0586140271869353},{"$f":"Active_Scenario!BE219","v":0},{"$f":"Active_Scenario!BF219","v":0},{"$f":"Active_Scenario!BG219","v":0},{"$f":"Active_Scenario!BH219","v":0},{"$f":"Active_Scenario!BI219","v":0},{"$f":"Active_Scenario!BJ219","v":0},{"$f":"Active_Scenario!BK219","v":0},{"$f":"Active_Scenario!BL219","v":0}]
[{"$f":"ROW()","v":23},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,104.5,{"$f":"Active_Scenario!O220","v":104},{"$f":"Active_Scenario!P220","v":104},{"$f":"Active_Scenario!Q220","v":104},{"$f":"Active_Scenario!R220","v":104},{"$f":"Active_Scenario!S220","v":104},{"$f":"Active_Scenario!T220","v":103.99667635101638},{"$f":"Active_Scenario!U220","v":103.22134520299457},{"$f":"Active_Scenario!V220","v":102.13773076450033},{"$f":"Active_Scenario!W220","v":100.91817456657391},{"$f":"Active_Scenario!X220","v":99.380496113037481},{"$f":"Active_Scenario!Y220","v":97.943603822255128},{"$f":"Active_Scenario!Z220","v":96.025805832242213},{"$f":"Active_Scenario!AA220","v":93.350669792885839},{"$f":"Active_Scenario!AB220","v":89.637360152977777},{"$f":"Active_Scenario!AC220","v":83.840367336602696},{"$f":"Active_Scenario!AD220","v":76.896092235220394},{"$f":"Active_Scenario!AE220","v":69.10772942483564},{"$f":"Active_Scenario!AF220","v":61.163042710433267},{"$f":"Active_Scenario!AG220","v":53.172938467915479},{"$f":"Active_Scenario!AH220","v":45.491704306199473},{"$f":"Active_Scenario!AI220","v":39.609738160029274},{"$f":"Active_Scenario!AJ220","v":34.058254372671136},{"$f":"Active_Scenario!AK220","v":28.663711538528958},{"$f":"Active_Scenario!AL220","v":23.607838517478779},{"$f":"Active_Scenario!AM220","v":18.470409345886779},{"$f":"Active_Scenario!AN220","v":13.833414651056591},{"$f":"Active_Scenario!AO220","v":9.9713533769195131},{"$f":"Active_Scenario!AP220","v":7.162143443804621},{"$f":"Active_Scenario!AQ220","v":6.4472723656492485},{"$f":"Active_Scenario!AR220","v":5.99255458489875},{"$f":"Active_Scenario!AS220","v":5.9697828774761348},{"$f":"Active_Scenario!AT220","v":5.9470977025417255},{"$f":"Active_Scenario!AU220","v":5.9244987312720667},{"$f":"Active_Scenario!AV220","v":5.8117526167575857},{"$f":"Active_Scenario!AW220","v":4.1902628997985376},{"$f":"Active_Scenario!AX220","v":4.0165560633970525},{"$f":"Active_Scenario!AY220","v":3.9948479346893118},{"$f":"Active_Scenario!AZ220","v":3.7704458962757172},{"$f":"Active_Scenario!BA220","v":3.7561182018698696},{"$f":"Active_Scenario!BB220","v":3.3310864003973597},{"$f":"Active_Scenario!BC220","v":2.6136687281988049},{"$f":"Active_Scenario!BD220","v":1.6034888941213874},{"$f":"Active_Scenario!BE220","v":0},{"$f":"Active_Scenario!BF220","v":0},{"$f":"Active_Scenario!BG220","v":0},{"$f":"Active_Scenario!BH220","v":0},{"$f":"Active_Scenario!BI220","v":0},{"$f":"Active_Scenario!BJ220","v":0},{"$f":"Active_Scenario!BK220","v":0},{"$f":"Active_Scenario!BL220","v":0}]
[{"$f":"ROW()","v":24},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,2054.5,{"$f":"Active_Scenario!O221","v":2094.768475609756},{"$f":"Active_Scenario!P221","v":2144.8981586012787},{"$f":"Active_Scenario!Q221","v":2196.2274897382131},{"$f":"Active_Scenario!R221","v":2248.7851776735333},{"$f":"Active_Scenario!S221","v":2302.6006180839568},{"$f":"Active_Scenario!T221","v":2352.3709891574726},{"$f":"Active_Scenario!U221","v":2334.8332508028293},{"$f":"Active_Scenario!V221","v":2310.3222447016128},{"$f":"Active_Scenario!W221","v":2282.7362802236116},{"$f":"Active_Scenario!X221","v":2247.9544938082204},{"$f":"Active_Scenario!Y221","v":2215.4524576087974},{"$f":"Active_Scenario!Z221","v":2172.0724909304026},{"$f":"Active_Scenario!AA221","v":2111.5617839363513},{"$f":"Active_Scenario!AB221","v":2027.5679278135335},{"$f":"Active_Scenario!AC221","v":1896.4418360568354},{"$f":"Active_Scenario!AD221","v":1739.364592221815},{"$f":"Active_Scenario!AE221","v":1563.1943589891353},{"$f":"Active_Scenario!AF221","v":1383.4881298994178},{"$f":"Active_Scenario!AG221","v":1202.7545710979571},{"$f":"Active_Scenario!AH221","v":1029.007553049438},{"$f":"Active_Scenario!AI221","v":895.95939221442165},{"$f":"Active_Scenario!AJ221","v":770.38663483051027},{"$f":"Active_Scenario!AK221","v":648.36383075577828},{"$f":"Active_Scenario!AL221","v":534.00162768460143},{"$f":"Active_Scenario!AM221","v":417.79465101821478},{"$f":"Active_Scenario!AN221","v":312.90733942588582},{"$f":"Active_Scenario!AO221","v":225.54876972540501},{"$f":"Active_Scenario!AP221","v":162.00535486849461},{"$f":"Active_Scenario!AQ221","v":145.83520362669498},{"$f":"Active_Scenario!AR221","v":135.54963534486703},{"$f":"Active_Scenario!AS221","v":135.03454673055654},{"$f":"Active_Scenario!AT221","v":134.52141545298042},{"$f":"Active_Scenario!AU221","v":134.0102340742591},{"$f":"Active_Scenario!AV221","v":131.45995364001809},{"$f":"Active_Scenario!AW221","v":94.782383709636846},{"$f":"Active_Scenario!AX221","v":90.853191576707843},{"$f":"Active_Scenario!AY221","v":90.362160766947866},{"$f":"Active_Scenario!AZ221","v":85.286259655548733},{"$f":"Active_Scenario!BA221","v":84.962171868857652},{"$f":"Active_Scenario!BB221","v":75.348090781510493},{"$f":"Active_Scenario!BC221","v":59.120336410855806},{"$f":"Active_Scenario!BD221","v":36.270397173423589},{"$f":"Active_Scenario!BE221","v":0},{"$f":"Active_Scenario!BF221","v":0},{"$f":"Active_Scenario!BG221","v":0},{"$f":"Active_Scenario!BH221","v":0},{"$f":"Active_Scenario!BI221","v":0},{"$f":"Active_Scenario!BJ221","v":0},{"$f":"Active_Scenario!BK221","v":0},{"$f":"Active_Scenario!BL221","v":0}]
[{"$f":"ROW()","v":25},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,12899.455,{"$f":"Active_Scenario!O222","v":13008.8056},{"$f":"Active_Scenario!P222","v":13201.546489600001},{"$f":"Active_Scenario!Q222","v":13397.371233433601},{"$f":"Active_Scenario!R222","v":13631.100708608574},{"$f":"Active_Scenario!S222","v":13903.261390826385},{"$f":"Active_Scenario!T222","v":14244.220523894408},{"$f":"Active_Scenario!U222","v":14437.24364179883},{"$f":"Active_Scenario!V222","v":14625.494667231635},{"$f":"Active_Scenario!W222","v":14807.992688562708},{"$f":"Active_Scenario!X222","v":14980.760717808458},{"$f":"Active_Scenario!Y222","v":15168.837674937224},{"$f":"Active_Scenario!Z222","v":15343.162324237475},{"$f":"Active_Scenario!AA222","v":15493.789674940526},{"$f":"Active_Scenario!AB222","v":15610.814516240764},{"$f":"Active_Scenario!AC222","v":15670.371258175801},{"$f":"Active_Scenario!AD222","v":15606.689773143098},{"$f":"Active_Scenario!AE222","v":15540.263014050526},{"$f":"Active_Scenario!AF222","v":15471.101961994324},{"$f":"Active_Scenario!AG222","v":15395.217554146346},{"$f":"Active_Scenario!AH222","v":15307.636683929761},{"$f":"Active_Scenario!AI222","v":15194.406137194042},{"$f":"Active_Scenario!AJ222","v":15012.628512645266},{"$f":"Active_Scenario!AK222","v":14688.577998594685},{"$f":"Active_Scenario!AL222","v":14252.823686600306},{"$f":"Active_Scenario!AM222","v":13868.812391853906},{"$f":"Active_Scenario!AN222","v":13606.337142286491},{"$f":"Active_Scenario!AO222","v":13410.911793717345},{"$f":"Active_Scenario!AP222","v":13205.268146542476},{"$f":"Active_Scenario!AQ222","v":12940.447073956306},{"$f":"Active_Scenario!AR222","v":12568.68528566048},{"$f":"Active_Scenario!AS222","v":12197.410544517837},{"$f":"Active_Scenario!AT222","v":11925.620902339766},{"$f":"Active_Scenario!AU222","v":11722.918418730407},{"$f":"Active_Scenario!AV222","v":11522.026745055486},{"$f":"Active_Scenario!AW222","v":11255.938638075264},{"$f":"Active_Scenario!AX222","v":10932.914883522963},{"$f":"Active_Scenario!AY222","v":10658.18322398887},{"$f":"Active_Scenario!AZ222","v":10479.550491092914},{"$f":"Active_Scenario!BA222","v":10338.632289128542},{"$f":"Active_Scenario!BB222","v":10177.277759972028},{"$f":"Active_Scenario!BC222","v":9948.5686489321397},{"$f":"Active_Scenario!BD222","v":9663.7743743364117},{"$f":"Active_Scenario!BE222","v":9401.1192768390665},{"$f":"Active_Scenario!BF222","v":9363.5147997317108},{"$f":"Active_Scenario!BG222","v":9326.0607405327846},{"$f":"Active_Scenario!BH222","v":9288.7564975706537},{"$f":"Active_Scenario!BI222","v":9251.6014715803703},{"$f":"Active_Scenario!BJ222","v":9214.5950656940495},{"$f":"Active_Scenario!BK222","v":9177.7366854312731},{"$f":"Active_Scenario!BL222","v":9141.0257386895482}]
[{"$f":"ROW()","v":26},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,779502.7471682115,{"$f":"Active_Scenario!O223","v":788369.44039982278},{"$f":"Active_Scenario!P223","v":796364.11402268591},{"$f":"Active_Scenario!Q223","v":805626.54311839736},{"$f":"Active_Scenario!R223","v":815553.02119836444},{"$f":"Active_Scenario!S223","v":825813.23870213795},{"$f":"Active_Scenario!T223","v":839045.18480000005},{"$f":"Active_Scenario!U223","v":832789.81309776008},{"$f":"Active_Scenario!V223","v":824047.21180798858},{"$f":"Active_Scenario!W223","v":814207.83240311826},{"$f":"Active_Scenario!X223","v":801801.84263998643},{"$f":"Active_Scenario!Y223","v":790208.99563795445},{"$f":"Active_Scenario!Z223","v":774736.20145453024},{"$f":"Active_Scenario!AA223","v":753153.20388900302},{"$f":"Active_Scenario!AB223","v":723194.22171422478},{"$f":"Active_Scenario!AC223","v":676424.08367171069},{"$f":"Active_Scenario!AD223","v":620397.67215375823},{"$f":"Active_Scenario!AE223","v":557561.160999574},{"$f":"Active_Scenario!AF223","v":493463.42858777562},{"$f":"Active_Scenario!AG223","v":428999.26755914208},{"$f":"Active_Scenario!AH223","v":367027.07034241734},{"$f":"Active_Scenario!AI223","v":319571.36747511616},{"$f":"Active_Scenario!AJ223","v":274781.99627871072},{"$f":"Active_Scenario!AK223","v":231258.82469285163},{"$f":"Active_Scenario!AL223","v":190468.04115901879},{"$f":"Active_Scenario!AM223","v":149019.26260261453},{"$f":"Active_Scenario!AN223","v":111607.98940472459},{"$f":"Active_Scenario!AO223","v":80448.879044986636},{"$f":"Active_Scenario!AP223","v":57784.173304615688},{"$f":"Active_Scenario!AQ223","v":52016.593446058148},{"$f":"Active_Scenario!AR223","v":48347.930390963127},{"$f":"Active_Scenario!AS223","v":48164.208255477468},{"$f":"Active_Scenario!AT223","v":47981.184264106654},{"$f":"Active_Scenario!AU223","v":47798.855763903048},{"$f":"Active_Scenario!AV223","v":46889.220112000214},{"$f":"Active_Scenario!AW223","v":33807.041075574612},{"$f":"Active_Scenario!AX223","v":32405.57431948743},{"$f":"Active_Scenario!AY223","v":32230.433137073378},{"$f":"Active_Scenario!AZ223","v":30419.957491152498},{"$f":"Active_Scenario!BA223","v":30304.361652686119},{"$f":"Active_Scenario!BB223","v":26875.20507840591},{"$f":"Active_Scenario!BC223","v":21087.079299107969},{"$f":"Active_Scenario!BD223","v":12936.948397771359},{"$f":"Active_Scenario!BE223","v":0},{"$f":"Active_Scenario!BF223","v":0},{"$f":"Active_Scenario!BG223","v":0},{"$f":"Active_Scenario!BH223","v":0},{"$f":"Active_Scenario!BI223","v":0},{"$f":"Active_Scenario!BJ223","v":0},{"$f":"Active_Scenario!BK223","v":0},{"$f":"Active_Scenario!BL223","v":0}]
[{"$f":"ROW()","v":27},null,null,"Total",null,null,null,null,null,null,null,null,null,794637.20216821146,{"$f":"SUM(O22:O26)","v":803643.01447543257},811880.05867088714,821388.64184156922,831600.40708464652,842185.60071104835,{"$f":"SUM(T22:T26)","v":855814.430989324},849733.25746637839,841152.59718556004,{"$f":"SUM(W22:W26)","v":831466.10513744713},819195.54877233447,807755.89117102092,792410.85775316716,770913.5355860797,740981.41958144563,694130.08805540507,637871.38896351366,574779.35062243545,510419.56120688765,445685.51708708552,383439.23964188545,335727.49286108156,290621.55474169843,246643.35384912527,205294.06006928903,163336.53411148809,125550.20004085766,94101.893991220189,71163.337354850839,65113.579447665674,61062.114116182238,60506.56434548361,60051.199918861872,59665.620234989728,58552.355448535192,45164.71874741646,43436.010657566141,42985.61074509941,40991.053914214193,40734.191999241964,37133.361179397005,31099.107482048265,22639.655272202501,9401.1192768390665,9363.5147997317108,9326.0607405327846,9288.7564975706537,9251.6014715803703,9214.5950656940495,9177.7366854312731,9141.0257386895482]
[{"$f":"ROW()","v":28},null,"Volume"]
[{"$f":"ROW()","v":29},null,null,"Tariff class A1",null,"(TJ)",null,null,null,null,null,null,null,15047.812966580355,{"$f":"Active_Scenario!O48","v":13178.431318346289},{"$f":"Active_Scenario!P48","v":13378.659201057199},{"$f":"Active_Scenario!Q48","v":13876.85064817642},{"$f":"Active_Scenario!R48","v":13854.511342004718},{"$f":"Active_Scenario!S48","v":13821.128324177955},{"$f":"Active_Scenario!T48","v":12862.024577992112},{"$f":"Active_Scenario!U48","v":12591.411435557884},{"$f":"Active_Scenario!V48","v":12515.320131752866},{"$f":"Active_Scenario!W48","v":12386.214903203305},{"$f":"Active_Scenario!X48","v":12251.877910676105},{"$f":"Active_Scenario!Y48","v":12261.719612208241},{"$f":"Active_Scenario!Z48","v":12060.450419819204},{"$f":"Active_Scenario!AA48","v":11733.753960551378},{"$f":"Active_Scenario!AB48","v":11254.304179613035},{"$f":"Active_Scenario!AC48","v":10493.73132178874},{"$f":"Active_Scenario!AD48","v":9633.9958302353007},{"$f":"Active_Scenario!AE48","v":8714.2276159992325},{"$f":"Active_Scenario!AF48","v":7706.0435239955541},{"$f":"Active_Scenario!AG48","v":6686.0651834737246},{"$f":"Active_Scenario!AH48","v":5701.8982580822794},{"$f":"Active_Scenario!AI48","v":4950.3666182241641},{"$f":"Active_Scenario!AJ48","v":4229.766932368294},{"$f":"Active_Scenario!AK48","v":3537.0649170525821},{"$f":"Active_Scenario!AL48","v":2916.0005242489619},{"$f":"Active_Scenario!AM48","v":2310.8060933302327},{"$f":"Active_Scenario!AN48","v":1762.838660460751},{"$f":"Active_Scenario!AO48","v":1290.0087834455016},{"$f":"Active_Scenario!AP48","v":932.02379255571145},{"$f":"Active_Scenario!AQ48","v":838.98842769314058},{"$f":"Active_Scenario!AR48","v":780.10759736895329},{"$f":"Active_Scenario!AS48","v":783.22825634546894},{"$f":"Active_Scenario!AT48","v":792.59368168778917},{"$f":"Active_Scenario!AU48","v":802.45716357491392},{"$f":"Active_Scenario!AV48","v":793.23015380168283},{"$f":"Active_Scenario!AW48","v":570.92302953122112},{"$f":"Active_Scenario!AX48","v":547.44204647553602},{"$f":"Active_Scenario!AY48","v":548.59818265495483},{"$f":"Active_Scenario!AZ48","v":525.68138337680978},{"$f":"Active_Scenario!BA48","v":531.5792209228498},{"$f":"Active_Scenario!BB48","v":474.82820084291012},{"$f":"Active_Scenario!BC48","v":372.35956571973804},{"$f":"Active_Scenario!BD48","v":228.53135553938029},{"$f":"Active_Scenario!BE48","v":0},{"$f":"Active_Scenario!BF48","v":0},{"$f":"Active_Scenario!BG48","v":0},{"$f":"Active_Scenario!BH48","v":0},{"$f":"Active_Scenario!BI48","v":0},{"$f":"Active_Scenario!BJ48","v":0},{"$f":"Active_Scenario!BK48","v":0},{"$f":"Active_Scenario!BL48","v":0}]
[{"$f":"ROW()","v":30},null,null,"Tariff class A2",null,"(TJ)",null,null,null,null,null,null,null,1912.0012608736718,{"$f":"Active_Scenario!O49","v":1899.848298205955},{"$f":"Active_Scenario!P49","v":1886.4181893921855},{"$f":"Active_Scenario!Q49","v":1882.2504619589345},{"$f":"Active_Scenario!R49","v":1877.3506598765707},{"$f":"Active_Scenario!S49","v":1872.5233433756232},{"$f":"Active_Scenario!T49","v":1742.4003943968914},{"$f":"Active_Scenario!U49","v":1679.3896263700185},{"$f":"Active_Scenario!V49","v":1646.0105038315851},{"$f":"Active_Scenario!W49","v":1605.7242647700289},{"$f":"Active_Scenario!X49","v":1566.1050826047365},{"$f":"Active_Scenario!Y49","v":1547.0194859383889},{"$f":"Active_Scenario!Z49","v":1500.4005576559605},{"$f":"Active_Scenario!AA49","v":1438.974195249006},{"$f":"Active_Scenario!AB49","v":1360.0869548167373},{"$f":"Active_Scenario!AC49","v":1249.4256410607177},{"$f":"Active_Scenario!AD49","v":1130.3994278005428},{"$f":"Active_Scenario!AE49","v":1007.8290730064577},{"$f":"Active_Scenario!AF49","v":878.10702028870492},{"$f":"Active_Scenario!AG49","v":750.46983088860611},{"$f":"Active_Scenario!AH49","v":630.26527917228884},{"$f":"Active_Scenario!AI49","v":538.80685073031646},{"$f":"Active_Scenario!AJ49","v":453.10130769556184},{"$f":"Active_Scenario!AK49","v":372.83132591733136},{"$f":"Active_Scenario!AL49","v":302.60190310740489},{"$f":"Active_Scenario!AM49","v":236.33277572550654},{"$f":"Active_Scenario!AN49","v":177.79923766547583},{"$f":"Active_Scenario!AO49","v":128.28680081813411},{"$f":"Active_Scenario!AP49","v":91.318449817826377},{"$f":"Active_Scenario!AQ49","v":80.942173690499999},{"$f":"Active_Scenario!AR49","v":74.10182919917122},{"$f":"Active_Scenario!AS49","v":73.297124275604006},{"$f":"Active_Scenario!AT49","v":73.13266159769114},{"$f":"Active_Scenario!AU49","v":73.017301902864943},{"$f":"Active_Scenario!AV49","v":71.12994180197957},{"$f":"Active_Scenario!AW49","v":50.406571528413011},{"$f":"Active_Scenario!AX49","v":47.59162411452381},{"$f":"Active_Scenario!AY49","v":46.987876912783904},{"$f":"Active_Scenario!AZ49","v":44.393084128912058},{"$f":"Active_Scenario!BA49","v":44.265921025122694},{"$f":"Active_Scenario!BB49","v":38.964924460933993},{"$f":"Active_Scenario!BC49","v":30.088980843724936},{"$f":"Active_Scenario!BD49","v":18.183701568790525},{"$f":"Active_Scenario!BE49","v":0},{"$f":"Active_Scenario!BF49","v":0},{"$f":"Active_Scenario!BG49","v":0},{"$f":"Active_Scenario!BH49","v":0},{"$f":"Active_Scenario!BI49","v":0},{"$f":"Active_Scenario!BJ49","v":0},{"$f":"Active_Scenario!BK49","v":0},{"$f":"Active_Scenario!BL49","v":0}]
[{"$f":"ROW()","v":31},null,null,"Tariff class B1",null,"(TJ)",null,null,null,null,null,null,null,2069.958246089489,{"$f":"Active_Scenario!O50","v":2153.9616542426993},{"$f":"Active_Scenario!P50","v":2143.1690046730478},{"$f":"Active_Scenario!Q50","v":2132.4304654576667},{"$f":"Active_Scenario!R50","v":2121.7457653072452},{"$f":"Active_Scenario!S50","v":2111.1146342926213},{"$f":"Active_Scenario!T50","v":2002.5430585982742},{"$f":"Active_Scenario!U50","v":1921.5462980117634},{"$f":"Active_Scenario!V50","v":1864.7432120298231},{"$f":"Active_Scenario!W50","v":1802.6467972307739},{"$f":"Active_Scenario!X50","v":1739.7508071893515},{"$f":"Active_Scenario!Y50","v":1695.2441626930138},{"$f":"Active_Scenario!Z50","v":1626.4941247805962},{"$f":"Active_Scenario!AA50","v":1543.7554179382369},{"$f":"Active_Scenario!AB50","v":1444.5490401136408},{"$f":"Active_Scenario!AC50","v":1313.6458399906244},{"$f":"Active_Scenario!AD50","v":1174.7581227246708},{"$f":"Active_Scenario!AE50","v":1034.2219278753155},{"$f":"Active_Scenario!AF50","v":890.26623389968665},{"$f":"Active_Scenario!AG50","v":751.67923068876303},{"$f":"Active_Scenario!AH50","v":623.53696151283236},{"$f":"Active_Scenario!AI50","v":526.17247311473034},{"$f":"Active_Scenario!AJ50","v":436.89701352349255},{"$f":"Active_Scenario!AK50","v":354.73400300757169},{"$f":"Active_Scenario!AL50","v":283.34422921775695},{"$f":"Active_Scenario!AM50","v":216.96504271995693},{"$f":"Active_Scenario!AN50","v":159.71332055326704},{"$f":"Active_Scenario!AO50","v":112.81800986672893},{"$f":"Active_Scenario!AP50","v":78.762828408022244},{"$f":"Active_Scenario!AQ50","v":68.524349706566966},{"$f":"Active_Scenario!AR50","v":61.515975793769137},{"$f":"Active_Scenario!AS50","v":59.498770393589709},{"$f":"Active_Scenario!AT50","v":57.882796522851727},{"$f":"Active_Scenario!AU50","v":56.297698772991509},{"$f":"Active_Scenario!AV50","v":53.496864339281224},{"$f":"Active_Scenario!AW50","v":37.031323716330952},{"$f":"Active_Scenario!AX50","v":34.090706554685433},{"$f":"Active_Scenario!AY50","v":32.71511272924095},{"$f":"Active_Scenario!AZ50","v":29.947052880150121},{"$f":"Active_Scenario!BA50","v":28.898865373323606},{"$f":"Active_Scenario!BB50","v":24.63372592356837},{"$f":"Active_Scenario!BC50","v":18.426739460495515},{"$f":"Active_Scenario!BD50","v":10.763676232723011},{"$f":"Active_Scenario!BE50","v":0},{"$f":"Active_Scenario!BF50","v":0},{"$f":"Active_Scenario!BG50","v":0},{"$f":"Active_Scenario!BH50","v":0},{"$f":"Active_Scenario!BI50","v":0},{"$f":"Active_Scenario!BJ50","v":0},{"$f":"Active_Scenario!BK50","v":0},{"$f":"Active_Scenario!BL50","v":0}]
[{"$f":"ROW()","v":32},null,null,"Tariff class B2",null,"(TJ)",null,null,null,null,null,null,null,1276.9825206513042,{"$f":"Active_Scenario!O51","v":1300.8231083193743},{"$f":"Active_Scenario!P51","v":1291.5377069374824},{"$f":"Active_Scenario!Q51","v":1282.3404250601234},{"$f":"Active_Scenario!R51","v":1276.4862156177521},{"$f":"Active_Scenario!S51","v":1273.8061809739711},{"$f":"Active_Scenario!T51","v":1218.7000272042624},{"$f":"Active_Scenario!U51","v":1198.9017217295038},{"$f":"Active_Scenario!V51","v":1196.0200231877398},{"$f":"Active_Scenario!W51","v":1189.7917327392727},{"$f":"Active_Scenario!X51","v":1184.8199319922844},{"$f":"Active_Scenario!Y51","v":1191.4780347119627},{"$f":"Active_Scenario!Z51","v":1184.8669924306544},{"$f":"Active_Scenario!AA51","v":1173.8073566079481},{"$f":"Active_Scenario!AB51","v":1158.2906466676634},{"$f":"Active_Scenario!AC51","v":1136.3590775851685},{"$f":"Active_Scenario!AD51","v":1109.4769233045811},{"$f":"Active_Scenario!AE51","v":1088.2870025731497},{"$f":"Active_Scenario!AF51","v":1059.9580420341888},{"$f":"Active_Scenario!AG51","v":1030.6614833146964},{"$f":"Active_Scenario!AH51","v":1000.0041711775807},{"$f":"Active_Scenario!AI51","v":968.45758149665187},{"$f":"Active_Scenario!AJ51","v":930.55326081712371},{"$f":"Active_Scenario!AK51","v":884.90626207460139},{"$f":"Active_Scenario!AL51","v":839.2284521473598},{"$f":"Active_Scenario!AM51","v":805.71061310760967},{"$f":"Active_Scenario!AN51","v":783.44212135461623},{"$f":"Active_Scenario!AO51","v":763.31147125110567},{"$f":"Active_Scenario!AP51","v":737.20065687566034},{"$f":"Active_Scenario!AQ51","v":704.90109017599434},{"$f":"Active_Scenario!AR51","v":667.95938693362223},{"$f":"Active_Scenario!AS51","v":636.04878976363216},{"$f":"Active_Scenario!AT51","v":614.02636815953724},{"$f":"Active_Scenario!AU51","v":596.12147869729586},{"$f":"Active_Scenario!AV51","v":574.4734508811423},{"$f":"Active_Scenario!AW51","v":545.77788092839103},{"$f":"Active_Scenario!AX51","v":516.12946272748536},{"$f":"Active_Scenario!AY51","v":492.54965621541186},{"$f":"Active_Scenario!AZ51","v":476.90670822653749},{"$f":"Active_Scenario!BA51","v":463.13282614390261},{"$f":"Active_Scenario!BB51","v":445.7466131682869},{"$f":"Active_Scenario!BC51","v":423.07490473598335},{"$f":"Active_Scenario!BD51","v":399.05853869102515},{"$f":"Active_Scenario!BE51","v":378.5942974249885},{"$f":"Active_Scenario!BF51","v":400.14191361680878},{"$f":"Active_Scenario!BG51","v":388.47717280465992},{"$f":"Active_Scenario!BH51","v":376.92334278159711},{"$f":"Active_Scenario!BI51","v":365.47921497920714},{"$f":"Active_Scenario!BJ51","v":354.14360394309261},{"$f":"Active_Scenario!BK51","v":342.91534651401798},{"$f":"Active_Scenario!BL51","v":331.79330105028134}]
[{"$f":"ROW()","v":33},null,null,"Tariff class B3",null,"(TJ)",null,null,null,null,null,null,null,9787.2958608033641,{"$f":"Active_Scenario!O52","v":9806.466292819372},{"$f":"Active_Scenario!P52","v":9598.9155434015556},{"$f":"Active_Scenario!Q52","v":9419.8787088544905},{"$f":"Active_Scenario!R52","v":9261.9735673265386},{"$f":"Active_Scenario!S52","v":9120.1880627597693},{"$f":"Active_Scenario!T52","v":8756.7124077462195},{"$f":"Active_Scenario!U52","v":8380.0502688285105},{"$f":"Active_Scenario!V52","v":8166.1169595526508},{"$f":"Active_Scenario!W52","v":7965.7873523907483},{"$f":"Active_Scenario!X52","v":7734.3855890744426},{"$f":"Active_Scenario!Y52","v":7555.599960206845},{"$f":"Active_Scenario!Z52","v":7294.6127009314159},{"$f":"Active_Scenario!AA52","v":6972.6169492085774},{"$f":"Active_Scenario!AB52","v":6572.527780490821},{"$f":"Active_Scenario!AC52","v":6016.4662176842785},{"$f":"Active_Scenario!AD52","v":5405.5723284862806},{"$f":"Active_Scenario!AE52","v":4788.4004579549419},{"$f":"Active_Scenario!AF52","v":4139.4444273995323},{"$f":"Active_Scenario!AG52","v":3505.8968240776885},{"$f":"Active_Scenario!AH52","v":2913.812481625896},{"$f":"Active_Scenario!AI52","v":2459.0936062848559},{"$f":"Active_Scenario!AJ52","v":2046.4592893716415},{"$f":"Active_Scenario!AK52","v":1662.2543547208345},{"$f":"Active_Scenario!AL52","v":1333.8732760939454},{"$f":"Active_Scenario!AM52","v":1034.6297113163787},{"$f":"Active_Scenario!AN52","v":776.05422666893139},{"$f":"Active_Scenario!AO52","v":558.34671778382881},{"$f":"Active_Scenario!AP52","v":394.73552953942203},{"$f":"Active_Scenario!AQ52","v":346.0525702809411},{"$f":"Active_Scenario!AR52","v":312.96951057793927},{"$f":"Active_Scenario!AS52","v":306.72870676364965},{"$f":"Active_Scenario!AT52","v":304.65698283225151},{"$f":"Active_Scenario!AU52","v":303.43279282992916},{"$f":"Active_Scenario!AV52","v":293.67784053950083},{"$f":"Active_Scenario!AW52","v":205.2989261332869},{"$f":"Active_Scenario!AX52","v":191.07863885157474},{"$f":"Active_Scenario!AY52","v":186.72919874205519},{"$f":"Active_Scenario!AZ52","v":175.62122035826329},{"$f":"Active_Scenario!BA52","v":174.65271500803271},{"$f":"Active_Scenario!BB52","v":152.56047232155726},{"$f":"Active_Scenario!BC52","v":116.02782776988779},{"$f":"Active_Scenario!BD52","v":68.982910348184319},{"$f":"Active_Scenario!BE52","v":0},{"$f":"Active_Scenario!BF52","v":0},{"$f":"Active_Scenario!BG52","v":0},{"$f":"Active_Scenario!BH52","v":0},{"$f":"Active_Scenario!BI52","v":0},{"$f":"Active_Scenario!BJ52","v":0},{"$f":"Active_Scenario!BK52","v":0},{"$f":"Active_Scenario!BL52","v":0}]
[{"$f":"ROW()","v":34},null,null,"Total",null,"(TJ)",null,null,null,null,null,null,null,30094.050854998182,{"$f":"SUM(O29:O33)","v":28339.530671933691},28298.699645461467,28593.750709507636,28392.067550132826,28198.760545579942,{"$f":"SUM(T29:T33)","v":26582.380465937764},25771.299350497677,25388.210830354667,{"$f":"SUM(W29:W33)","v":24950.16505033413},{"$f":"SUM(X29:X33)","v":24476.93932153692},{"$f":"SUM(Y29:Y33)","v":24251.06125575845},{"$f":"SUM(Z29:Z33)","v":23666.824795617831},{"$f":"SUM(AA29:AA33)","v":22862.907879555147},{"$f":"SUM(AB29:AB33)","v":21789.758601701898},{"$f":"SUM(AC29:AC33)","v":20209.62809810953},{"$f":"SUM(AD29:AD33)","v":18454.202632551376},{"$f":"SUM(AE29:AE33)","v":16632.966077409095},{"$f":"SUM(AF29:AF33)","v":14673.819247617666},{"$f":"SUM(AG29:AG33)","v":12724.772552443479},{"$f":"SUM(AH29:AH33)","v":10869.517151570875},{"$f":"SUM(AI29:AI33)","v":9442.8971298507204},{"$f":"SUM(AJ29:AJ33)","v":8096.7778037761127},{"$f":"SUM(AK29:AK33)","v":6811.7908627729212},{"$f":"SUM(AL29:AL33)","v":5675.048384815429},{"$f":"SUM(AM29:AM33)","v":4604.4442361996844},{"$f":"SUM(AN29:AN33)","v":3659.8475667030411},{"$f":"SUM(AO29:AO33)","v":2852.771783165299},{"$f":"SUM(AP29:AP33)","v":2234.0412571966426},{"$f":"SUM(AQ29:AQ33)","v":2039.408611547143},{"$f":"SUM(AR29:AR33)","v":1896.6542998734551},{"$f":"SUM(AS29:AS33)","v":1858.8016475419442},{"$f":"SUM(AT29:AT33)","v":1842.2924908001207},{"$f":"SUM(AU29:AU33)","v":1831.3264357779956},{"$f":"SUM(AV29:AV33)","v":1786.0082513635866},{"$f":"SUM(AW29:AW33)","v":1409.4377318376428},{"$f":"SUM(AX29:AX33)","v":1336.3324787238053},{"$f":"SUM(AY29:AY33)","v":1307.5800272544466},{"$f":"SUM(AZ29:AZ33)","v":1252.5494489706728},{"$f":"SUM(BA29:BA33)","v":1242.5295484732314},{"$f":"SUM(BB29:BB33)","v":1136.7339367172567},{"$f":"SUM(BC29:BC33)","v":959.97801852982968},{"$f":"SUM(BD29:BD33)","v":725.52018238010328},{"$f":"SUM(BE29:BE33)","v":378.5942974249885},{"$f":"SUM(BF29:BF33)","v":400.14191361680878},{"$f":"SUM(BG29:BG33)","v":388.47717280465992},{"$f":"SUM(BH29:BH33)","v":376.92334278159711},{"$f":"SUM(BI29:BI33)","v":365.47921497920714},{"$f":"SUM(BJ29:BJ33)","v":354.14360394309261},{"$f":"SUM(BK29:BK33)","v":342.91534651401798},{"$f":"SUM(BL29:BL33)","v":331.79330105028134}]
[]
["Volume & Customer Num by Tariff Class - Bnad sp[lits"]
[null,null,"A2"]
[null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521,0.43896357737608521]
[null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473,0.56103642262391473]
[]
[null,null,"B1"]
[null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,0.89022664109628646,0.89188744820502019,0.89372661992894875,0.89637401850038989,0.89746634564134298,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146,0.89810975975535146]
[null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,0.10977335890371355,0.10811255179497981,0.10627338007105123,0.10362598149961005,0.10253365435865708,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853,0.10189024024464853]
[]
[null,null,"B2"]
[null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,0.39481701903634842,0.39687161916177127,0.39908644067630261,0.40106476576900529,0.40330105663311344,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615,0.40516872374837615]
[null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,0.60518298096365164,0.60312838083822862,0.60091355932369739,0.59893523423099471,0.59669894336688656,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238,0.5948312762516238]
[]
[null,null,"B3"]
[null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,0.55704238146283758,0.56362228992469099,0.57025959788237024,0.57695505970860217,0.58370944305340133,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853,0.59052352913746853]
[null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,0.44295761853716242,0.43637771007530907,0.42974040211762976,0.42304494029139783,0.41629055694659872,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147,0.40947647086253147]
["Volume Excluding Prudent Discount & Customer Num by Bands"]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":54},null,"A1"]
[{"$f":"ROW()","v":55},null,null,"Customers",null,null,null,null,null,null,null,null,null,76,{"$f":"O22","v":66},{"$f":"P22","v":65.5},{"$f":"Q22","v":64.5},{"$f":"R22","v":63.5},{"$f":"S22","v":62.5},{"$f":"T22","v":68.657999921059357},68.146130813627479,67.430734873650707,66.625590975990548,65.610424618316017,64.661796698187857,63.39567763682011,61.629568406953766,59.178063013616402,55.350922125135767,50.766352155291138,45.624520396978873,40.379484507858855,35.104464231245167,30.033358182733629,26.150118396912525,22.485061139239193,18.923615384659893,15.585757467850065,12.194056655536901,9.1327397696295929,6.5830294138886094,4.7284053803758654,4.2564516588752319,3.9562496288651943,3.9412158802755064,3.9262392599304592,3.9113195507427232,3.8368852227137453,2.7663871571485488,2.6517069156407724,2.6373753355230405,2.4892264169587257,2.4797673565742824,2.1991638371555382,1.7255288691021236,1.0586140271869353,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,"Demand 1 [GJ km Year]","Fixed",null,null,null,null,null,null,null,null,16707.03455,{"$f":"Active_Scenario!O36","v":11950.685969},{"$f":"Active_Scenario!P36","v":12285.393944000001},{"$f":"Active_Scenario!Q36","v":12224.393944000001},{"$f":"Active_Scenario!R36","v":12202.593944000002},{"$f":"Active_Scenario!S36","v":12026.593944000002},{"$f":"Active_Scenario!T36","v":12499.318651098834},{"$f":"Active_Scenario!U36","v":11751.55791806444},{"$f":"Active_Scenario!V36","v":10963.244812555782},{"$f":"Active_Scenario!W36","v":10157.607331261799},{"$f":"Active_Scenario!X36","v":9320.2118947445506},{"$f":"Active_Scenario!Y36","v":9280.6066552591255},{"$f":"Active_Scenario!Z36","v":9194.7975596371034},{"$f":"Active_Scenario!AA36","v":9034.5425497135366},{"$f":"Active_Scenario!AB36","v":8769.9138484091854},{"$f":"Active_Scenario!AC36","v":8293.9715367869085},{"$f":"Active_Scenario!AD36","v":7693.163230748688},{"$f":"Active_Scenario!AE36","v":6993.7417550802384},{"$f":"Active_Scenario!AF36","v":6262.5069599479211},{"$f":"Active_Scenario!AG36","v":5509.635755107488},{"$f":"Active_Scenario!AH36","v":4771.3098362947649},{"$f":"Active_Scenario!AI36","v":4206.1426585060335},{"$f":"Active_Scenario!AJ36","v":3662.5870457257456},{"$f":"Active_Scenario!AK36","v":3122.4258851504501},{"$f":"Active_Scenario!AL36","v":2605.7007798782715},{"$f":"Active_Scenario!AM36","v":2066.1980999408893},{"$f":"Active_Scenario!AN36","v":1568.8258636698256},{"$f":"Active_Scenario!AO36","v":1146.7708586113133},{"$f":"Active_Scenario!AP36","v":835.55449690088153},{"$f":"Active_Scenario!AQ36","v":763.22756116567712},{"$f":"Active_Scenario!AR36","v":720.0764564237237},{"$f":"Active_Scenario!AS36","v":728.38609996630646},{"$f":"Active_Scenario!AT36","v":737.05266505828706},{"$f":"Active_Scenario!AU36","v":746.09734935995459},{"$f":"Active_Scenario!AV36","v":743.99189147085156},{"$f":"Active_Scenario!AW36","v":545.49826464199236},{"$f":"Active_Scenario!AX36","v":531.95915780107339},{"$f":"Active_Scenario!AY36","v":538.5008567362662},{"$f":"Active_Scenario!AZ36","v":517.53343385919879},{"$f":"Active_Scenario!BA36","v":525.23234941307135},{"$f":"Active_Scenario!BB36","v":474.76788024506538},{"$f":"Active_Scenario!BC36","v":379.88864200874622},{"$f":"Active_Scenario!BD36","v":237.80465543305419},{"$f":"Active_Scenario!BE36","v":0},{"$f":"Active_Scenario!BF36","v":0},{"$f":"Active_Scenario!BG36","v":0},{"$f":"Active_Scenario!BH36","v":0},{"$f":"Active_Scenario!BI36","v":0},{"$f":"Active_Scenario!BJ36","v":0},{"$f":"Active_Scenario!BK36","v":0},{"$f":"Active_Scenario!BL36","v":0}]
[{"$f":"ROW()","v":57},null,null,"Demand 2 [GJ km Year]","Fixed",null,null,null,null,null,null,null,null,6209.46,{"$f":"Active_Scenario!O37","v":5799.96},{"$f":"Active_Scenario!P37","v":5799.96},{"$f":"Active_Scenario!Q37","v":5799.96},{"$f":"Active_Scenario!R37","v":5799.96},{"$f":"Active_Scenario!S37","v":5799.96},{"$f":"Active_Scenario!T37","v":6395.8790810021956},{"$f":"Active_Scenario!U37","v":6378.9653306713872},{"$f":"Active_Scenario!V37","v":6343.2564325598614},{"$f":"Active_Scenario!W37","v":6299.2333370320775},{"$f":"Active_Scenario!X37","v":6235.3409998686975},{"$f":"Active_Scenario!Y37","v":6208.8445879456667},{"$f":"Active_Scenario!Z37","v":6151.4372051376286},{"$f":"Active_Scenario!AA37","v":6044.2245532048728},{"$f":"Active_Scenario!AB37","v":5867.1845663870345},{"$f":"Active_Scenario!AC37","v":5548.7730707316541},{"$f":"Active_Scenario!AD37","v":5146.8246272832621},{"$f":"Active_Scenario!AE37","v":4678.902711700709},{"$f":"Active_Scenario!AF37","v":4189.6972783789506},{"$f":"Active_Scenario!AG37","v":3686.0168101474092},{"$f":"Active_Scenario!AH37","v":3192.0673243600081},{"$f":"Active_Scenario!AI37","v":2813.963251701181},{"$f":"Active_Scenario!AJ37","v":2450.3175925301907},{"$f":"Active_Scenario!AK37","v":2088.9428653127775},{"$f":"Active_Scenario!AL37","v":1743.2471589327681},{"$f":"Active_Scenario!AM37","v":1382.3129636866845},{"$f":"Active_Scenario!AN37","v":1049.5645742679756},{"$f":"Active_Scenario!AO37","v":767.20437613502713},{"$f":"Active_Scenario!AP37","v":558.99664846552571},{"$f":"Active_Scenario!AQ37","v":510.60900311178773},{"$f":"Active_Scenario!AR37","v":481.7403619665314},{"$f":"Active_Scenario!AS37","v":487.2996198096472},{"$f":"Active_Scenario!AT37","v":493.09766273574519},{"$f":"Active_Scenario!AU37","v":499.14867225076028},{"$f":"Active_Scenario!AV37","v":497.74009398583661},{"$f":"Active_Scenario!AW37","v":364.94531812065276},{"$f":"Active_Scenario!AX37","v":355.8874824254807},{"$f":"Active_Scenario!AY37","v":360.26396270726531},{"$f":"Active_Scenario!AZ37","v":346.23648854643812},{"$f":"Active_Scenario!BA37","v":351.3871615514862},{"$f":"Active_Scenario!BB37","v":317.62578603841342},{"$f":"Active_Scenario!BC37","v":254.15036177849694},{"$f":"Active_Scenario!BD37","v":159.09435694455445},{"$f":"Active_Scenario!BE37","v":0},{"$f":"Active_Scenario!BF37","v":0},{"$f":"Active_Scenario!BG37","v":0},{"$f":"Active_Scenario!BH37","v":0},{"$f":"Active_Scenario!BI37","v":0},{"$f":"Active_Scenario!BJ37","v":0},{"$f":"Active_Scenario!BK37","v":0},{"$f":"Active_Scenario!BL37","v":0}]
[{"$f":"ROW()","v":58},null,null,"Usage 1 [TJ km]","Variable",null,null,null,null,null,null,null,null,41384.679877421549,{"$f":"Active_Scenario!O38","v":32813.843920863008},{"$f":"Active_Scenario!P38","v":33901.206759094508},{"$f":"Active_Scenario!Q38","v":34965.477092046873},{"$f":"Active_Scenario!R38","v":34892.026800796048},{"$f":"Active_Scenario!S38","v":34721.837962251389},{"$f":"Active_Scenario!T38","v":39216.919147540662},{"$f":"Active_Scenario!U38","v":29264.605369672339},{"$f":"Active_Scenario!V38","v":28860.642538142569},{"$f":"Active_Scenario!W38","v":28357.406855452002},{"$f":"Active_Scenario!X38","v":27865.266774493299},{"$f":"Active_Scenario!Y38","v":27887.650415654865},{"$f":"Active_Scenario!Z38","v":27429.890406920185},{"$f":"Active_Scenario!AA38","v":26686.862761839941},{"$f":"Active_Scenario!AB38","v":25596.418003230516},{"$f":"Active_Scenario!AC38","v":23866.596196383671},{"$f":"Active_Scenario!AD38","v":21911.242168021934},{"$f":"Active_Scenario!AE38","v":19819.351696435198},{"$f":"Active_Scenario!AF38","v":17526.371070420086},{"$f":"Active_Scenario!AG38","v":15206.565994817814},{"$f":"Active_Scenario!AH38","v":12968.209219913248},{"$f":"Active_Scenario!AI38","v":11258.950460823708},{"$f":"Active_Scenario!AJ38","v":9620.0423170776194},{"$f":"Active_Scenario!AK38","v":8044.5837145084824},{"$f":"Active_Scenario!AL38","v":6632.0553563429748},{"$f":"Active_Scenario!AM38","v":5255.6211157362277},{"$f":"Active_Scenario!AN38","v":4009.3420708449175},{"$f":"Active_Scenario!AO38","v":2933.9534032432093},{"$f":"Active_Scenario!AP38","v":2119.7641544492599},{"$f":"Active_Scenario!AQ38","v":1908.1675910278411},{"$f":"Active_Scenario!AR38","v":1774.2509737672781},{"$f":"Active_Scenario!AS38","v":1781.3484975531669},{"$f":"Active_Scenario!AT38","v":1802.648911867037},{"$f":"Active_Scenario!AU38","v":1825.0820895491795},{"$f":"Active_Scenario!AV38","v":1804.0964830375526},{"$f":"Active_Scenario!AW38","v":1298.4884963411685},{"$f":"Active_Scenario!AX38","v":1245.0841234161107},{"$f":"Active_Scenario!AY38","v":1247.7136013869185},{"$f":"Active_Scenario!AZ38","v":1195.5923894258872},{"$f":"Active_Scenario!BA38","v":1209.006236495798},{"$f":"Active_Scenario!BB38","v":1079.9335893651771},{"$f":"Active_Scenario!BC38","v":846.88230738681841},{"$f":"Active_Scenario!BD38","v":519.7641728777229},{"$f":"Active_Scenario!BE38","v":0},{"$f":"Active_Scenario!BF38","v":0},{"$f":"Active_Scenario!BG38","v":0},{"$f":"Active_Scenario!BH38","v":0},{"$f":"Active_Scenario!BI38","v":0},{"$f":"Active_Scenario!BJ38","v":0},{"$f":"Active_Scenario!BK38","v":0},{"$f":"Active_Scenario!BL38","v":0}]
[{"$f":"ROW()","v":59},null,null,"Usage 2 [TJ km]","Variable",null,null,null,null,null,null,null,null,30468.025839137703,{"$f":"Active_Scenario!O39","v":28974.040230300347},{"$f":"Active_Scenario!P39","v":28952.628746523002},{"$f":"Active_Scenario!Q39","v":28931.410230219135},{"$f":"Active_Scenario!R39","v":28911.032887853831},{"$f":"Active_Scenario!S39","v":28890.844942562195},{"$f":"Active_Scenario!T39","v":25131.737162506266},{"$f":"Active_Scenario!U39","v":24723.604921535705},{"$f":"Active_Scenario!V39","v":24704.650548572339},{"$f":"Active_Scenario!W39","v":24589.681528078097},{"$f":"Active_Scenario!X39","v":24472.363103169966},{"$f":"Active_Scenario!Y39","v":24492.02128905815},{"$f":"Active_Scenario!Z39","v":24089.998611919473},{"$f":"Active_Scenario!AA39","v":23437.44278055949},{"$f":"Active_Scenario!AB39","v":22479.771702345904},{"$f":"Active_Scenario!AC39","v":20960.574785857483},{"$f":"Active_Scenario!AD39","v":19243.3066841533},{"$f":"Active_Scenario!AE39","v":17406.126957613145},{"$f":"Active_Scenario!AF39","v":15392.342021603105},{"$f":"Active_Scenario!AG39","v":13354.998808701182},{"$f":"Active_Scenario!AH39","v":11389.186667256105},{"$f":"Active_Scenario!AI39","v":9888.0490205854458},{"$f":"Active_Scenario!AJ39","v":8448.6960256516322},{"$f":"Active_Scenario!AK39","v":7065.0668902084917},{"$f":"Active_Scenario!AL39","v":5824.5294442798249},{"$f":"Active_Scenario!AM39","v":4615.6912588655096},{"$f":"Active_Scenario!AN39","v":3521.1604380671288},{"$f":"Active_Scenario!AO39","v":2576.7122056650287},{"$f":"Active_Scenario!AP39","v":1861.6594809797818},{"$f":"Active_Scenario!AQ39","v":1675.8271337304861},{"$f":"Active_Scenario!AR39","v":1558.2163421428531},{"$f":"Active_Scenario!AS39","v":1564.4496640998009},{"$f":"Active_Scenario!AT39","v":1583.1565179603972},{"$f":"Active_Scenario!AU39","v":1602.8582087512368},{"$f":"Active_Scenario!AV39","v":1584.4278313696402},{"$f":"Active_Scenario!AW39","v":1140.3831954997709},{"$f":"Active_Scenario!AX39","v":1093.4813941965292},{"$f":"Active_Scenario!AY39","v":1095.7907042129791},{"$f":"Active_Scenario!AZ39","v":1050.0158248690925},{"$f":"Active_Scenario!BA39","v":1061.796388061322},{"$f":"Active_Scenario!BB39","v":948.43975979608535},{"$f":"Active_Scenario!BC39","v":743.76504268717804},{"$f":"Active_Scenario!BD39","v":456.47715019637508},{"$f":"Active_Scenario!BE39","v":0},{"$f":"Active_Scenario!BF39","v":0},{"$f":"Active_Scenario!BG39","v":0},{"$f":"Active_Scenario!BH39","v":0},{"$f":"Active_Scenario!BI39","v":0},{"$f":"Active_Scenario!BJ39","v":0},{"$f":"Active_Scenario!BK39","v":0},{"$f":"Active_Scenario!BL39","v":0}]
[{"$f":"ROW()","v":60},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,{"$f":"N29*1000","v":15047812.966580356},13178431.31834629,13378659.201057199,13876850.64817642,13854511.342004718,13821128.324177954,{"$f":"T29*1000","v":12862024.577992111},12591411.435557883,12515320.131752865,12386214.903203305,12251877.910676105,12261719.61220824,12060450.419819204,11733753.960551377,11254304.179613035,10493731.321788741,9633995.8302353006,8714227.615999233,7706043.5239955541,6686065.1834737249,5701898.258082279,4950366.6182241645,4229766.9323682943,3537064.9170525819,2916000.5242489618,2310806.0933302329,1762838.660460751,1290008.7834455017,932023.79255571146,838988.42769314058,780107.59736895328,783228.25634546892,792593.68168778915,802457.16357491387,793230.15380168287,570923.02953122114,547442.04647553607,548598.18265495484,525681.38337680977,531579.22092284984,474828.2008429101,372359.56571973802,228531.35553938028,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,{"$f":"N60/N55","v":197997.53903395205},199673.2017931256,204254.33894743817,215144.97128955691,218181.28097645225,{"$f":"S60/S55","v":221138.05318684728},{"$f":"IFERROR(T60/T55,0)","v":187334.68194209607},184770.74611901405,185602.60621812328,185907.7678975763,186736.75687896449,189628.50150051387,190240.89448039141,190391.62960010991,190176.96096311076,189585.48329266885,189771.28395527616,190998.77741566932,190840.56217943461,190461.96345371677,189852.17115548329,189305.70573663793,188114.53996835399,186912.7460664754,187093.9240690752,189502.65351448694,193024.07655619082,195959.74776049051,197111.65130296507,197109.82173232138,197183.61340932836,198727.57040924087,201870.95824155846,205162.77260510068,206738.0460342904,206378.57143600233,206448.92663156526,208009.1427510668,211182.63079462014,214366.56931286052,215913.06332913629,215794.45721675744,215877.88341201065,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,"A2"]
[{"$f":"ROW()","v":63},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,{"$f":"N23","v":104.5},104,104,104,104,104,{"$f":"T23","v":103.99667635101638},103.22134520299457,102.13773076450033,100.91817456657391,99.380496113037481,97.943603822255128,96.025805832242213,93.350669792885839,89.637360152977777,83.840367336602696,76.896092235220394,69.10772942483564,61.163042710433267,53.172938467915479,45.491704306199473,39.609738160029274,34.058254372671136,28.663711538528958,23.607838517478779,18.470409345886779,13.833414651056591,9.9713533769195131,7.162143443804621,6.4472723656492485,5.99255458489875,5.9697828774761348,5.9470977025417255,5.9244987312720667,5.8117526167575857,4.1902628997985376,4.0165560633970525,3.9948479346893118,3.7704458962757172,3.7561182018698696,3.3310864003973597,2.6136687281988049,1.6034888941213874,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,{"$f":"N$30*N38*1000","v":839298.91342069255},833964.20545235358,828068.87684291124,826239.39629928279,824088.56164877361,821969.54552839114,{"$f":"T$30*T38*1000","v":764850.31034596125},737190.87819967046,722538.65916052496,704854.46754303609,687463.08960704459,679085.20781802759,658621.1962857336,631657.26049837703,597028.63522890094,548452.34906542127,496204.176691206,442400.25527053844,385456.99894498457,329428.92167968827,276663.50164140493,236516.58271132206,198894.97093982616,163659.37258254093,132831.21390883799,103741.48068368838,78047.389420378066,56313.233017261446,40085.473412471583,35530.666123778326,32528.004035379843,32174.767883398628,32102.574757957151,32051.936053631231,31223.4537119497,22126.648961375697,20890.989574449337,20625.966542942784,19486.947019984746,19431.127049035123,17104.182633560515,13207.966670761996,7981.9826905754217,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,1072702.3474529793,1065884.0927536015,1058349.3125492742,1056011.0656596515,1053262.0982277971,1050553.7978472319,{"$f":"T$30*T39*1000","v":977550.08405093011},942198.74817034788,923471.84467105998,900869.79722699267,878641.99299769173,867934.27812036127,841779.36137022672,807316.93475062889,763058.31958783616,700973.29199529649,634195.25110933674,565428.81773591926,492650.02134372032,421040.90920891782,353601.77753088385,302290.26801899436,254206.33675573565,209171.95333479039,169770.68919856692,132591.29504181814,99751.848245097761,71973.567800872654,51232.976405354791,45411.507566721666,41573.825163791371,41122.356392205365,41030.08683973398,40965.365849233713,39906.488090029867,28279.922567037309,26700.634540074472,26361.910369841116,24906.137108927309,24834.793976087567,21860.741827373477,16881.014172962939,10201.718878215102,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,{"$f":"N64+N65","v":1912001.2608736719},1899848.298205955,1886418.1893921853,1882250.4619589343,1877350.6598765706,1872523.343375623,{"$f":"T64+T65","v":1742400.3943968914},1679389.6263700183,1646010.5038315849,1605724.2647700286,1566105.0826047363,1547019.4859383889,1500400.5576559603,1438974.1952490059,1360086.9548167372,1249425.6410607179,1130399.4278005427,1007829.0730064576,878107.02028870489,750469.83088860614,630265.27917228872,538806.85073031648,453101.30769556179,372831.32591733133,302601.90310740494,236332.77572550654,177799.23766547581,128286.8008181341,91318.449817826375,80942.1736905,74101.829199171218,73297.124275604001,73132.661597691127,73017.301902864943,71129.94180197957,50406.571528413006,47591.624114523809,46987.876912783904,44393.084128912058,44265.92102512269,38964.924460933995,30088.980843724938,18183.701568790522,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,{"$f":"N66/N63","v":18296.662783480115},18267.772098134181,18138.636436463319,18098.562134220523,18051.448652659332,18005.032147842529,{"$f":"IFERROR(T66/T63,0)","v":16754.385385508165},16269.790158879825,16115.596964130746,15911.150510463913,15758.676439121567,15795.002690996234,15624.972315016768,15414.717413829083,15173.215191696549,14902.435196216615,14700.34945784658,14583.44936802783,14356.823685930136,14113.755088811562,13854.510152665309,13602.888475390979,13303.714944919115,13007.084773937315,12817.857208035563,12795.210506698168,12852.881385428258,12865.535496422875,12750.156504728822,12554.483369084257,12365.649432031538,12278.021794084423,12297.201972389828,12324.637950793718,12238.983055968996,12029.453218994084,11848.863395242292,11762.119029554064,11773.961316554527,11785.018108079305,11697.362294861501,11512.163159430151,11340.085756411843,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,"B1"]
[{"$f":"ROW()","v":69},null,null,"Customers",null,null,null,null,null,null,null,null,null,{"$f":"N24","v":2054.5},2094.768475609756,2144.8981586012787,2196.2274897382131,2248.7851776735333,2302.6006180839568,{"$f":"T24","v":2352.3709891574726},2334.8332508028293,2310.3222447016128,2282.7362802236116,2247.9544938082204,2215.4524576087974,2172.0724909304026,2111.5617839363513,2027.5679278135335,1896.4418360568354,1739.364592221815,1563.1943589891353,1383.4881298994178,1202.7545710979571,1029.007553049438,895.95939221442165,770.38663483051027,648.36383075577828,534.00162768460143,417.79465101821478,312.90733942588582,225.54876972540501,162.00535486849461,145.83520362669498,135.54963534486703,135.03454673055654,134.52141545298042,134.0102340742591,131.45995364001809,94.782383709636846,90.853191576707843,90.362160766947866,85.286259655548733,84.962171868857652,75.348090781510493,59.120336410855806,36.270397173423589,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,"Band 1",null,null,null,null,null,null,null,null,null,{"$f":"N$31*N42*1000","v":1842731.976625806},1921091.3633339852,1915407.1904829324,1911455.2654949457,1904195.4183702879,1896012.6570205528,{"$f":"T$31*T42*1000","v":1798503.4652574428},1725759.4840661297,1674744.0781615269,1618974.6819846842,1562487.1794790071,1522515.3276828846,1460770.2476501919,1386461.8075255321,1297363.5913712855,1179798.1497575967,1055061.7353709016,928844.80717781605,799556.79344594909,675090.45328697236,560004.63070287171,472560.63341894955,392381.47185341443,318590.07021818432,254474.21763082495,194858.42239253008,143440.09195182408,101322.95573748479,70737.664899180832,61542.387252356551,55248.098241258012,53436.426383925667,51985.104479106252,50561.512719790546,48046.055979416487,33258.193246296643,30617.19627371872,29381.762033627831,26895.740467572432,25954.353037637909,22123.789671095165,16549.23454994008,9666.9626754552482,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,"Band 2",null,null,null,null,null,null,null,null,null,227226.2694636829,232870.29090871423,227761.8141901154,220975.19996272103,217550.34693695742,215101.9772720685,{"$f":"T$31*T43*1000","v":204039.59334083143},195786.81394563359,189999.13386829625,183672.11524608979,177263.62771034421,172728.83501012923,165723.87713040429,157293.61041270476,147185.44874235528,133847.69023302782,119696.38735376901,105377.12069749947,90709.440453737523,76588.777401790649,63532.330809960658,53611.839695780742,44515.541670078113,36143.932789387356,28870.011586932014,22106.620327426841,16273.228601442941,11495.054129244139,8025.1635088414141,6981.9624542104184,6267.8775525111205,6062.3440096640361,5897.6920437454692,5736.1860532009605,5450.8083598647345,3773.1304700343117,3473.5102809667133,3333.35069561312,3051.3124125776894,2944.5123356856966,2509.9362524732078,1877.5049105554333,1096.7135572677612,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,{"$f":"N70+N71","v":2069958.2460894887},2153961.6542426995,2143169.0046730479,2132430.4654576667,2121745.7653072453,2111114.6342926212,{"$f":"T70+T71","v":2002543.0585982741},1921546.2980117633,1864743.2120298231,1802646.7972307741,1739750.8071893514,1695244.1626930139,1626494.1247805962,1543755.4179382368,1444549.0401136407,1313645.8399906245,1174758.1227246707,1034221.9278753155,890266.2338996866,751679.23068876297,623536.96151283232,526172.47311473032,436897.01352349255,354734.00300757168,283344.22921775695,216965.04271995692,159713.32055326703,112818.00986672893,78762.828408022251,68524.349706566965,61515.975793769132,59498.770393589701,57882.796522851721,56297.698772991505,53496.864339281223,37031.323716330953,34090.706554685436,32715.112729240951,29947.05288015012,28898.865373323606,24633.725923568374,18426.739460495512,10763.67623272301,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,{"$f":"N72/N69","v":1007.5240915500067},1028.257623370866,999.19382935674741,970.9515409589236,943.50753747954002,916.83925458568012,{"$f":"IFERROR(T72/T69,0)","v":851.28709197162254},822.99080559652054,807.13554843110728,789.68683892569095,773.92616798130553,765.1909463779424,748.82129006840421,731.09649439685552,712.45407875010017,692.68975985154077,675.394985029601,661.60802201468516,643.49394451574415,624.96476733618101,605.95955750275709,587.27267964038083,567.11395781108342,547.12182601868597,530.60555348177547,519.31024533508878,510.41730387757872,500.19341716684835,486.17422845039158,469.87522904259623,453.8261990691413,440.61887742187616,430.28685304819459,420.09999580923989,406.94418990724563,390.69837945599011,375.22849734896175,362.04438286525891,351.13572808913494,340.1380254018236,326.9323173031637,311.68191149047578,296.76201727975229,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,"B2"]
[{"$f":"ROW()","v":75},null,null,"B2 Customers",null,null,null,null,null,null,null,null,null,12899.455,{"$f":"O25","v":13008.8056},{"$f":"P25","v":13201.546489600001},{"$f":"Q25","v":13397.371233433601},{"$f":"R25","v":13631.100708608574},{"$f":"S25","v":13903.261390826385},{"$f":"IF(T81>0,T25,0)","v":14244.220523894408},14437.24364179883,14625.494667231635,14807.992688562708,14980.760717808458,15168.837674937224,15343.162324237475,15493.789674940526,15610.814516240764,15670.371258175801,15606.689773143098,15540.263014050526,15471.101961994324,15395.217554146346,15307.636683929761,15194.406137194042,15012.628512645266,14688.577998594685,14252.823686600306,13868.812391853906,13606.337142286491,13410.911793717345,13205.268146542476,12940.447073956306,12568.68528566048,12197.410544517837,11925.620902339766,11722.918418730407,11522.026745055486,11255.938638075264,10932.914883522963,10658.18322398887,10479.550491092914,10338.632289128542,10177.277759972028,9948.5686489321397,9663.7743743364117,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,"Band 1",null,null,null,null,null,null,null,null,null,{"$f":"N$32*N46*1000","v":504174.43216507015},516259.77324175823,515435.18646091357,514301.56221286504,514808.23953624372,516106.42464801698,{"$f":"IF(T75>0,T$32*T46*1000,0)","v":493779.13465446228},485757.48049287387,484589.9063724798,482066.39788034017,480051.97971695167,482749.63469846931,480071.04713470512,475590.02860329737,469303.14304001851,460417.15718506469,449525.34904359217,440939.85590450879,429461.84711781988,417591.79781122383,405170.41377907305,392388.72229943739,377031.07706516382,358536.34084171231,340029.12088987092,326448.74082333187,317426.24443997029,309269.93462930579,298690.64929277584,285603.87507544662,270636.25231964345,257707.07639023004,248784.27993505026,241529.77872277817,232758.67492083789,221132.12746584939,209119.51570223033,199565.71559149984,193227.68231918538,187646.93609470359,180602.58637255593,171416.71920184419,161686.03882233464,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,null,"Band 2",null,null,null,null,null,null,null,null,null,772808.08848623408,784563.33507761592,776102.52047656884,768038.86284725834,761677.97608150844,757699.75632595411,{"$f":"IF(T75>0,T$32*T47*1000,0)","v":724920.89254979999},713144.2412366299,711430.11681525991,707725.33485893242,704767.95227533265,708728.40001349326,704795.94529594923,698217.32800465066,688987.50362764485,675941.92040010379,659951.57426098885,647347.14666864078,630496.19491636881,613069.68550347257,594833.75739850756,576068.85919721436,553522.18375195982,526369.92123288906,499199.33125748881,479261.87228427775,466015.87691464589,454041.53662179981,438510.00758288446,419297.21510054765,397323.13461397873,378341.71337340208,365242.08822448697,354591.69997451769,341714.77596030437,324645.75346254162,307009.94702525501,292983.94062391197,283679.02590735204,275485.89004919899,265144.02679573093,251658.18553413913,237372.49986869047,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,{"$f":"N76+N77","v":1276982.5206513042},1300823.1083193743,1291537.7069374823,1282340.4250601234,1276486.2156177522,1273806.180973971,{"$f":"T76+T77","v":1218700.0272042623},1198901.7217295037,1196020.0231877398,1189791.7327392725,1184819.9319922843,1191478.0347119626,1184866.9924306544,1173807.356607948,1158290.6466676635,1136359.0775851684,1109476.9233045811,1088287.0025731495,1059958.0420341888,1030661.4833146965,1000004.1711775806,968457.58149665175,930553.26081712358,884906.26207460137,839228.45214735973,805710.61310760956,783442.12135461625,763311.47125110566,737200.65687566029,704901.09017599421,667959.38693362218,636048.78976363211,614026.3681595372,596121.47869729588,574473.45088114229,545777.88092839101,516129.46272748534,492549.65621541184,476906.70822653745,463132.82614390261,445746.61316828686,423074.90473598335,399058.53869102511,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,{"$f":"N78/N75","v":98.995075423830244},99.99558363139613,97.832303810386023,95.71582385207023,93.645131299749053,91.619235599961499,{"$f":"IFERROR(T78/T75,0)","v":85.557509107635354},83.042286427752273,81.776380929351959,80.347941666545751,79.089437066024516,78.547747707827824,77.224431795193169,75.759861288581334,74.197963563184473,72.516410674845289,71.089830030057598,70.03015338860024,68.512123094918408,66.946860587696705,65.3271430349143,63.737771173957654,61.98469908406183,60.24451530701365,58.881557128665989,58.095141122599514,57.579208361653301,56.917194221551497,55.826254241469599,54.47269991116957,53.144730077352811,52.14621475945205,51.487999927875229,50.850944910171599,49.858715275736486,48.487993625178255,47.208769868440669,46.213284746954564,45.508317234778723,44.796334098360774,43.798216348328488,42.526208509542265,41.294273151780565,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,"B3"]
[{"$f":"ROW()","v":81},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,{"$f":"N26","v":779502.7471682115},788369.44039982278,796364.11402268591,805626.54311839736,815553.02119836444,825813.23870213795,{"$f":"T26","v":839045.18480000005},832789.81309776008,824047.21180798858,814207.83240311826,801801.84263998643,790208.99563795445,774736.20145453024,753153.20388900302,723194.22171422478,676424.08367171069,620397.67215375823,557561.160999574,493463.42858777562,428999.26755914208,367027.07034241734,319571.36747511616,274781.99627871072,231258.82469285163,190468.04115901879,149019.26260261453,111607.98940472459,80448.879044986636,57784.173304615688,52016.593446058148,48347.930390963127,48164.208255477468,47981.184264106654,47798.855763903048,46889.220112000214,33807.041075574612,32405.57431948743,32230.433137073378,30419.957491152498,30304.361652686119,26875.20507840591,21087.079299107969,12936.948397771359,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,"Band 1",null,null,null,null,null,null,null,null,null,{"$f":"N$33*1000*N50","v":5451938.5943832789},5527142.9880281491,5473873.7178870048,5434846.6829149332,5406301.4325594986,5385685.6412183121,{"$f":"T$33*1000*T50","v":5171044.7146641575},4948616.8590980042,4822284.2063043658,4703984.8596923966,4567336.6737702182,4461759.553252263,4307640.4358450212,4117494.3681703783,3881232.3002894931,3552864.8638032768,3192117.6484255618,2827663.1373550231,2444439.3319363995,2070314.5653461993,1720674.8298945292,1452152.6348627177,1208482.3617958978,981600.30787387257,787683.5544211535,610973.18847702816,458278.28073458635,329716.87426802877,233100.61797956694,204352.18506939319,184815.859898911,181130.5184058421,179907.11667847433,179184.20367796812,173423.67482485675,121233.84638836105,112836.43215741572,110267.98543417017,103708.46283739067,103136.53763998399,90090.548522205077,68517.16233282852,40736.0316689834,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,"Band 2",null,null,null,null,null,null,null,null,null,4335357.266420085,4279323.3047912223,4125041.8255145513,3985032.0259395577,3855672.1347670406,3734502.4215414585,{"$f":"T$33*1000*T51","v":3585667.693082063},3431433.4097305066,3343832.753248285,3261802.4926983519,3167048.915304224,3093840.4069545818,2986972.2650863947,2855122.5810381989,2691295.4802013282,2463601.3538810015,2213454.6800607187,1960737.3205999192,1695005.095463133,1435582.2587314893,1193137.6517313668,1006940.9714221383,837976.92757574387,680654.04684696184,546189.72167279187,423656.52283935045,317775.94593434507,228629.84351580008,161634.91155985507,141700.38521154789,128153.65067902829,125598.18835780755,124749.8661537772,124248.58915196103,120254.16571464407,84065.079744925853,78242.206694159016,76461.213307885017,71912.757520872619,71516.177368048724,62469.923799352182,47510.665437059281,28246.878679200916,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,"Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,{"$f":"N82+N83","v":9787295.8608033638},9806466.2928193714,9598915.5434015561,9419878.7088544909,9261973.5673265383,9120188.0627597701,{"$f":"T82+T83","v":8756712.40774622},8380050.2688285112,8166116.9595526513,7965787.3523907484,7734385.5890744422,7555599.9602068448,7294612.7009314159,6972616.9492085772,6572527.7804908212,6016466.2176842783,5405572.3284862805,4788400.4579549422,4139444.4273995324,3505896.8240776886,2913812.4816258959,2459093.6062848559,2046459.2893716418,1662254.3547208344,1333873.2760939454,1034629.7113163786,776054.22666893143,558346.71778382885,394735.52953942202,346052.57028094109,312969.51057793928,306728.70676364965,304656.98283225152,303432.79282992915,293677.84053950082,205298.92613328691,191078.63885157474,186729.19874205519,175621.22035826329,174652.71500803271,152560.47232155726,116027.82776988781,68982.910348184319,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,{"$f":"N84/N81","v":12.555819586728576},12.438922401464479,12.053425530332364,11.692612153011096,11.356678629817468,11.04388696540299,{"$f":"IFERROR(T84/T81,0)","v":10.43652066227342},10.062623409929714,9.9097683270305641,9.7834816067537513,9.6462556928136483,9.5615210683687923,9.4156084190155678,9.2578998711079983,9.0881917791207147,8.8945180441036058,8.7130764203553834,8.5881169509197584,8.3885536142892132,8.1722676218657266,7.9389579599876896,7.6949747585766941,7.4475741390856012,7.1878526448820779,7.0031343209977965,6.9429259898795532,6.9533931290055069,6.9403915183405349,6.831204929739668,6.6527342018235371,6.4732762715410344,6.3683950774539513,6.3495094484392842,6.3481183384117088,6.2632272372630222,6.0726676929325878,5.8964743833182922,5.7935677732877897,5.7732237268688458,5.7632863879365646,5.676625420214517,5.502318558397798,5.3322397390151117,0,0,0,0,0,0,0,0]

{"sheet":"Revenue","index":40,"n_rows":158,"n_cols":65,"rows_kept":158,"cut":false,"hidden":false,"merged":[[3,14,3,18],[3,19,3,23],[3,24,3,28],[3,29,3,33],[3,34,3,38],[3,39,3,43],[3,44,3,48],[3,49,3,53],[3,54,3,58],[3,59,3,63]]}
[]
["Revenue"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["Year ending",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O6","v":2025},{"$f":"Load_Demand!P6","v":2026},{"$f":"Load_Demand!Q6","v":2027},{"$f":"Load_Demand!R6","v":2028},{"$f":"Load_Demand!S6","v":2029},{"$f":"Load_Demand!T6","v":2030},{"$f":"Load_Demand!U6","v":2031},{"$f":"Load_Demand!V6","v":2032},{"$f":"Load_Demand!W6","v":2033},{"$f":"Load_Demand!X6","v":2034},{"$f":"Load_Demand!Y6","v":2035},{"$f":"Load_Demand!Z6","v":2036},{"$f":"Load_Demand!AA6","v":2037},{"$f":"Load_Demand!AB6","v":2038},{"$f":"Load_Demand!AC6","v":2039},{"$f":"Load_Demand!AD6","v":2040},{"$f":"Load_Demand!AE6","v":2041},{"$f":"Load_Demand!AF6","v":2042},{"$f":"Load_Demand!AG6","v":2043},{"$f":"Load_Demand!AH6","v":2044},{"$f":"Load_Demand!AI6","v":2045},{"$f":"Load_Demand!AJ6","v":2046},{"$f":"Load_Demand!AK6","v":2047},{"$f":"Load_Demand!AL6","v":2048},{"$f":"Load_Demand!AM6","v":2049},{"$f":"Load_Demand!AN6","v":2050},{"$f":"Load_Demand!AO6","v":2051},{"$f":"Load_Demand!AP6","v":2052},{"$f":"Load_Demand!AQ6","v":2053},{"$f":"Load_Demand!AR6","v":2054},{"$f":"Load_Demand!AS6","v":2055},{"$f":"Load_Demand!AT6","v":2056},{"$f":"Load_Demand!AU6","v":2057},{"$f":"Load_Demand!AV6","v":2058},{"$f":"Load_Demand!AW6","v":2059},{"$f":"Load_Demand!AX6","v":2060},{"$f":"Load_Demand!AY6","v":2061},{"$f":"Load_Demand!AZ6","v":2062},{"$f":"Load_Demand!BA6","v":2063},{"$f":"Load_Demand!BB6","v":2064},{"$f":"Load_Demand!BC6","v":2065},{"$f":"Load_Demand!BD6","v":2066},{"$f":"Load_Demand!BE6","v":2067},{"$f":"Load_Demand!BF6","v":2068},{"$f":"Load_Demand!BG6","v":2069},{"$f":"Load_Demand!BH6","v":2070},{"$f":"Load_Demand!BI6","v":2071},{"$f":"Load_Demand!BJ6","v":2072},{"$f":"Load_Demand!BK6","v":2073},{"$f":"Load_Demand!BL6","v":2074}]
["Months",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O7","v":"1 to 12"},{"$f":"Load_Demand!P7","v":"1 to 12"},{"$f":"Load_Demand!Q7","v":"1 to 12"},{"$f":"Load_Demand!R7","v":"1 to 12"},{"$f":"Load_Demand!S7","v":"1 to 12"},{"$f":"Load_Demand!T7","v":"1 to 12"},{"$f":"Load_Demand!U7","v":"1 to 12"},{"$f":"Load_Demand!V7","v":"1 to 12"},{"$f":"Load_Demand!W7","v":"1 to 12"},{"$f":"Load_Demand!X7","v":"1 to 12"},{"$f":"Load_Demand!Y7","v":"1 to 12"},{"$f":"Load_Demand!Z7","v":"1 to 12"},{"$f":"Load_Demand!AA7","v":"1 to 12"},{"$f":"Load_Demand!AB7","v":"1 to 12"},{"$f":"Load_Demand!AC7","v":"1 to 12"},{"$f":"Load_Demand!AD7","v":"1 to 12"},{"$f":"Load_Demand!AE7","v":"1 to 12"},{"$f":"Load_Demand!AF7","v":"1 to 12"},{"$f":"Load_Demand!AG7","v":"1 to 12"},{"$f":"Load_Demand!AH7","v":"1 to 12"},{"$f":"Load_Demand!AI7","v":"1 to 12"},{"$f":"Load_Demand!AJ7","v":"1 to 12"},{"$f":"Load_Demand!AK7","v":"1 to 12"},{"$f":"Load_Demand!AL7","v":"1 to 12"},{"$f":"Load_Demand!AM7","v":"1 to 12"},{"$f":"Load_Demand!AN7","v":"1 to 12"},{"$f":"Load_Demand!AO7","v":"1 to 12"},{"$f":"Load_Demand!AP7","v":"1 to 12"},{"$f":"Load_Demand!AQ7","v":"1 to 12"},{"$f":"Load_Demand!AR7","v":"1 to 12"},{"$f":"Load_Demand!AS7","v":"1 to 12"},{"$f":"Load_Demand!AT7","v":"1 to 12"},{"$f":"Load_Demand!AU7","v":"1 to 12"},{"$f":"Load_Demand!AV7","v":"1 to 12"},{"$f":"Load_Demand!AW7","v":"1 to 12"},{"$f":"Load_Demand!AX7","v":"1 to 12"},{"$f":"Load_Demand!AY7","v":"1 to 12"},{"$f":"Load_Demand!AZ7","v":"1 to 12"},{"$f":"Load_Demand!BA7","v":"1 to 12"},{"$f":"Load_Demand!BB7","v":"1 to 12"},{"$f":"Load_Demand!BC7","v":"1 to 12"},{"$f":"Load_Demand!BD7","v":"1 to 12"},{"$f":"Load_Demand!BE7","v":"1 to 12"},{"$f":"Load_Demand!BF7","v":"1 to 12"},{"$f":"Load_Demand!BG7","v":"1 to 12"},{"$f":"Load_Demand!BH7","v":"1 to 12"},{"$f":"Load_Demand!BI7","v":"1 to 12"},{"$f":"Load_Demand!BJ7","v":"1 to 12"},{"$f":"Load_Demand!BK7","v":"1 to 12"},{"$f":"Load_Demand!BL7","v":"1 to 12"}]
["Days",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O8","v":366},{"$f":"Load_Demand!P8","v":365},{"$f":"Load_Demand!Q8","v":365},{"$f":"Load_Demand!R8","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365]
["Year portion",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O9","v":1},{"$f":"Load_Demand!P9","v":1},{"$f":"Load_Demand!Q9","v":1},{"$f":"Load_Demand!R9","v":1},{"$f":"Load_Demand!S9","v":1},{"$f":"Load_Demand!T9","v":1},{"$f":"Load_Demand!U9","v":1},{"$f":"Load_Demand!V9","v":1},{"$f":"Load_Demand!W9","v":1},{"$f":"Load_Demand!X9","v":1},{"$f":"Load_Demand!Y9","v":1},{"$f":"Load_Demand!Z9","v":1},{"$f":"Load_Demand!AA9","v":1},{"$f":"Load_Demand!AB9","v":1},{"$f":"Load_Demand!AC9","v":1},{"$f":"Load_Demand!AD9","v":1},{"$f":"Load_Demand!AE9","v":1},{"$f":"Load_Demand!AF9","v":1},{"$f":"Load_Demand!AG9","v":1},{"$f":"Load_Demand!AH9","v":1},{"$f":"Load_Demand!AI9","v":1},{"$f":"Load_Demand!AJ9","v":1},{"$f":"Load_Demand!AK9","v":1},{"$f":"Load_Demand!AL9","v":1},{"$f":"Load_Demand!AM9","v":1},{"$f":"Load_Demand!AN9","v":1},{"$f":"Load_Demand!AO9","v":1},{"$f":"Load_Demand!AP9","v":1},{"$f":"Load_Demand!AQ9","v":1},{"$f":"Load_Demand!AR9","v":1},{"$f":"Load_Demand!AS9","v":1},{"$f":"Load_Demand!AT9","v":1},{"$f":"Load_Demand!AU9","v":1},{"$f":"Load_Demand!AV9","v":1},{"$f":"Load_Demand!AW9","v":1},{"$f":"Load_Demand!AX9","v":1},{"$f":"Load_Demand!AY9","v":1},{"$f":"Load_Demand!AZ9","v":1},{"$f":"Load_Demand!BA9","v":1},{"$f":"Load_Demand!BB9","v":1},{"$f":"Load_Demand!BC9","v":1},{"$f":"Load_Demand!BD9","v":1},{"$f":"Load_Demand!BE9","v":1},{"$f":"Load_Demand!BF9","v":1},{"$f":"Load_Demand!BG9","v":1},{"$f":"Load_Demand!BH9","v":1},{"$f":"Load_Demand!BI9","v":1},{"$f":"Load_Demand!BJ9","v":1},{"$f":"Load_Demand!BK9","v":1},{"$f":"Load_Demand!BL9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&'PTRM expenditure'!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O16","v":0.93980210399135844},{"$f":"Load_Demand!P16","v":0.91679065846391428},{"$f":"Load_Demand!Q16","v":0.8943426577542819},{"$f":"Load_Demand!R16","v":0.87244430568167208},{"$f":"Load_Demand!S16","v":0.85108214387052195},{"$f":"Load_Demand!T16","v":0.83024304347919431},{"$f":"Load_Demand!U16","v":0.80991419713120127},{"$f":"Load_Demand!V16","v":0.79008311104399698},{"$f":"Load_Demand!W16","v":0.77073759735049963},{"$f":"Load_Demand!X16","v":0.75186576660862325},{"$f":"Load_Demand!Y16","v":0.73345602049421843},{"$f":"Load_Demand!Z16","v":0.71549704467292796},{"$f":"Load_Demand!AA16","v":0.69797780184657887},{"$f":"Load_Demand!AB16","v":0.68088752496983607},{"$f":"Load_Demand!AC16","v":0.66421571063294915},{"$f":"Load_Demand!AD16","v":0.64795211260652541},{"$f":"Load_Demand!AE16","v":0.63208673554436201},{"$f":"Load_Demand!AF16","v":0.61660982884046633},{"$f":"Load_Demand!AG16","v":0.60151188063649053},{"$f":"Load_Demand!AH16","v":0.58678361197589557},{"$f":"Load_Demand!AI16","v":0.57241597110125408},{"$f":"Load_Demand!AJ16","v":0.55840012789118543},{"$f":"Load_Demand!AK16","v":0.5447274684335045},{"$f":"Load_Demand!AL16","v":0.53138958973125017},{"$f":"Load_Demand!AM16","v":0.51837829453833795},{"$f":"Load_Demand!AN16","v":0.50568558632166427},{"$f":"Load_Demand!AO16","v":0.49330366434656547},{"$f":"Load_Demand!AP16","v":0.48122491888261199},{"$f":"Load_Demand!AQ16","v":0.46944192652678962},{"$f":"Load_Demand!AR16","v":0.45794744564119566},{"$f":"Load_Demand!AS16","v":0.44673441190244439},{"$f":"Load_Demand!AT16","v":0.43579593396004723},{"$f":"Load_Demand!AU16","v":0.42512528920109965},{"$f":"Load_Demand!AV16","v":0.41471591961867105},{"$f":"Load_Demand!AW16","v":0.40456142778135895},{"$f":"Load_Demand!AX16","v":0.39465557290153053},{"$f":"Load_Demand!AY16","v":0.38499226699983474},{"$f":"Load_Demand!AZ16","v":0.37556557116362771},{"$f":"Load_Demand!BA16","v":0.36636969189701268},{"$f":"Load_Demand!BB16","v":0.35739897756025041},{"$f":"Load_Demand!BC16","v":0.34864791489635205},{"$f":"Load_Demand!BD16","v":0.34011112564271978},{"$f":"Load_Demand!BE16","v":0.33178336322575341},{"$f":"Load_Demand!BF16","v":0.32365950953639006},{"$f":"Load_Demand!BG16","v":0.31573457178459674},{"$f":"Load_Demand!BH16","v":0.30800367943088158},{"$f":"Load_Demand!BI16","v":0.30046208119293888},{"$f":"Load_Demand!BJ16","v":0.29310514212558669},{"$f":"Load_Demand!BK16","v":0.28592834077220436},{"$f":"Load_Demand!BL16","v":0.27892726638591786}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &'PTRM expenditure'!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O17","v":1.0640537999999999},{"$f":"Load_Demand!P17","v":1.0907615503799997},{"$f":"Load_Demand!Q17","v":1.1181396652945377},{"$f":"Load_Demand!R17","v":1.1462049708934303},{"$f":"Load_Demand!S17","v":1.1749747156628556},{"$f":"Load_Demand!T17","v":1.2044665810259929},{"$f":"Load_Demand!U17","v":1.2346986922097452},{"$f":"Load_Demand!V17","v":1.2656896293842097},{"$f":"Load_Demand!W17","v":1.2974584390817532},{"$f":"Load_Demand!X17","v":1.330024645902705},{"$f":"Load_Demand!Y17","v":1.3634082645148629},{"$f":"Load_Demand!Z17","v":1.3976298119541859},{"$f":"Load_Demand!AA17","v":1.4327103202342357},{"$f":"Load_Demand!AB17","v":1.4686713492721151},{"$f":"Load_Demand!AC17","v":1.5055350001388448},{"$f":"Load_Demand!AD17","v":1.5433239286423297},{"$f":"Load_Demand!AE17","v":1.582061359251252},{"$f":"Load_Demand!AF17","v":1.6217710993684584},{"$f":"Load_Demand!AG17","v":1.6624775539626064},{"$f":"Load_Demand!AH17","v":1.7042057405670676},{"$f":"Load_Demand!AI17","v":1.7469813046553011},{"$f":"Load_Demand!AJ17","v":1.7908305354021488},{"$f":"Load_Demand!AK17","v":1.8357803818407428},{"$f":"Load_Demand!AL17","v":1.8818584694249452},{"$f":"Load_Demand!AM17","v":1.929093117007511},{"$f":"Load_Demand!AN17","v":1.9775133542443992},{"$f":"Load_Demand!AO17","v":2.0271489394359334},{"$f":"Load_Demand!AP17","v":2.0780303778157752},{"$f":"Load_Demand!AQ17","v":2.1301889402989511},{"$f":"Load_Demand!AR17","v":2.1836566827004544},{"$f":"Load_Demand!AS17","v":2.2384664654362356},{"$f":"Load_Demand!AT17","v":2.2946519737186848},{"$f":"Load_Demand!AU17","v":2.3522477382590234},{"$f":"Load_Demand!AV17","v":2.4112891564893251},{"$f":"Load_Demand!AW17","v":2.4718125143172069},{"$f":"Load_Demand!AX17","v":2.5338550084265687},{"$f":"Load_Demand!AY17","v":2.5974547691380754},{"$f":"Load_Demand!AZ17","v":2.6626508838434408},{"$f":"Load_Demand!BA17","v":2.7294834210279113},{"$f":"Load_Demand!BB17","v":2.7979934548957117},{"$f":"Load_Demand!BC17","v":2.8682230906135935},{"$f":"Load_Demand!BD17","v":2.9402154901879949},{"$f":"Load_Demand!BE17","v":3.014014898991713},{"$f":"Load_Demand!BF17","v":3.0896666729564046},{"$f":"Load_Demand!BG17","v":3.1672173064476099},{"$f":"Load_Demand!BH17","v":3.2467144608394451},{"$f":"Load_Demand!BI17","v":3.3282069938065146},{"$f":"Load_Demand!BJ17","v":3.4117449893510576},{"$f":"Load_Demand!BK17","v":3.4973797885837694},{"$f":"Load_Demand!BL17","v":3.5851640212772211}]
[{"$f":"ROW()","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":15},null,"Real Post-tax WACC"]
[{"$f":"ROW()","v":16},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!P$38","v":4.7050531655448369E-2},{"$f":"WACC!Q$38","v":4.7050531655448369E-2},{"$f":"WACC!R$38","v":4.7050531655448369E-2},{"$f":"WACC!S$38","v":4.7050531655448369E-2},{"$f":"WACC!T$38","v":4.7050531655448369E-2},{"$f":"WACC!U$38","v":4.7050531655448369E-2},{"$f":"WACC!V$38","v":4.7050531655448369E-2},{"$f":"WACC!W$38","v":4.7050531655448369E-2},{"$f":"WACC!X$38","v":4.7050531655448369E-2},{"$f":"WACC!Y$38","v":4.7050531655448369E-2},{"$f":"WACC!Z$38","v":4.7050531655448369E-2},{"$f":"WACC!AA$38","v":4.7050531655448369E-2},{"$f":"WACC!AB$38","v":4.7050531655448369E-2},{"$f":"WACC!AC$38","v":4.7050531655448369E-2},{"$f":"WACC!AD$38","v":4.7050531655448369E-2},{"$f":"WACC!AE$38","v":4.7050531655448369E-2},{"$f":"WACC!AF$38","v":4.7050531655448369E-2},{"$f":"WACC!AG$38","v":4.7050531655448369E-2},{"$f":"WACC!AH$38","v":4.7050531655448369E-2},{"$f":"WACC!AI$38","v":4.7050531655448369E-2},{"$f":"WACC!AJ$38","v":4.7050531655448369E-2},{"$f":"WACC!AK$38","v":4.7050531655448369E-2},{"$f":"WACC!AL$38","v":4.7050531655448369E-2},{"$f":"WACC!AM$38","v":4.7050531655448369E-2},{"$f":"WACC!AN$38","v":4.7050531655448369E-2},{"$f":"WACC!AO$38","v":4.7050531655448369E-2},{"$f":"WACC!AP$38","v":4.7050531655448369E-2},{"$f":"WACC!AQ$38","v":4.7050531655448369E-2},{"$f":"WACC!AR$38","v":4.7050531655448369E-2},{"$f":"WACC!AS$38","v":4.7050531655448369E-2},{"$f":"WACC!AT$38","v":4.7050531655448369E-2},{"$f":"WACC!AU$38","v":4.7050531655448369E-2},{"$f":"WACC!AV$38","v":4.7050531655448369E-2},{"$f":"WACC!AW$38","v":4.7050531655448369E-2},{"$f":"WACC!AX$38","v":4.7050531655448369E-2},{"$f":"WACC!AY$38","v":4.7050531655448369E-2},{"$f":"WACC!AZ$38","v":4.7050531655448369E-2},{"$f":"WACC!BA$38","v":4.7050531655448369E-2},{"$f":"WACC!BB$38","v":4.7050531655448369E-2},{"$f":"WACC!BC$38","v":4.7050531655448369E-2},{"$f":"WACC!BD$38","v":4.7050531655448369E-2},{"$f":"WACC!BE$38","v":4.7050531655448369E-2},{"$f":"WACC!BF$38","v":4.7050531655448369E-2},{"$f":"WACC!BG$38","v":4.7050531655448369E-2},{"$f":"WACC!BH$38","v":4.7050531655448369E-2},{"$f":"WACC!BI$38","v":4.7050531655448369E-2},{"$f":"WACC!BJ$38","v":4.7050531655448369E-2},{"$f":"WACC!BK$38","v":4.7050531655448369E-2},{"$f":"WACC!BL$38","v":4.7050531655448369E-2},{"$f":"WACC!BM$38","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":17},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+O16)","v":0.95506374312130027},{"$f":"O17/(1+P16)","v":0.91214675342486906},{"$f":"P17/(1+Q16)","v":0.87115829260189714},0.83201169978352885,0.79462420831597258,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["Modelled Volume & Customer # (excluding prudent discount)"]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":23},null,"A1"]
[{"$f":"ROW()","v":24},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O55","v":66},{"$f":"Load_Demand!P55","v":65.5},{"$f":"Load_Demand!Q55","v":64.5},{"$f":"Load_Demand!R55","v":63.5},{"$f":"Load_Demand!S55","v":62.5},{"$f":"Load_Demand!T55","v":68.657999921059357},{"$f":"Load_Demand!U55","v":68.146130813627479},{"$f":"Load_Demand!V55","v":67.430734873650707},{"$f":"Load_Demand!W55","v":66.625590975990548},{"$f":"Load_Demand!X55","v":65.610424618316017},{"$f":"Load_Demand!Y55","v":64.661796698187857},{"$f":"Load_Demand!Z55","v":63.39567763682011},{"$f":"Load_Demand!AA55","v":61.629568406953766},{"$f":"Load_Demand!AB55","v":59.178063013616402},{"$f":"Load_Demand!AC55","v":55.350922125135767},{"$f":"Load_Demand!AD55","v":50.766352155291138},{"$f":"Load_Demand!AE55","v":45.624520396978873},{"$f":"Load_Demand!AF55","v":40.379484507858855},{"$f":"Load_Demand!AG55","v":35.104464231245167},{"$f":"Load_Demand!AH55","v":30.033358182733629},{"$f":"Load_Demand!AI55","v":26.150118396912525},{"$f":"Load_Demand!AJ55","v":22.485061139239193},{"$f":"Load_Demand!AK55","v":18.923615384659893},{"$f":"Load_Demand!AL55","v":15.585757467850065},{"$f":"Load_Demand!AM55","v":12.194056655536901},{"$f":"Load_Demand!AN55","v":9.1327397696295929},{"$f":"Load_Demand!AO55","v":6.5830294138886094},{"$f":"Load_Demand!AP55","v":4.7284053803758654},{"$f":"Load_Demand!AQ55","v":4.2564516588752319},{"$f":"Load_Demand!AR55","v":3.9562496288651943},{"$f":"Load_Demand!AS55","v":3.9412158802755064},{"$f":"Load_Demand!AT55","v":3.9262392599304592},{"$f":"Load_Demand!AU55","v":3.9113195507427232},{"$f":"Load_Demand!AV55","v":3.8368852227137453},{"$f":"Load_Demand!AW55","v":2.7663871571485488},{"$f":"Load_Demand!AX55","v":2.6517069156407724},{"$f":"Load_Demand!AY55","v":2.6373753355230405},{"$f":"Load_Demand!AZ55","v":2.4892264169587257},{"$f":"Load_Demand!BA55","v":2.4797673565742824},{"$f":"Load_Demand!BB55","v":2.1991638371555382},{"$f":"Load_Demand!BC55","v":1.7255288691021236},{"$f":"Load_Demand!BD55","v":1.0586140271869353},{"$f":"Load_Demand!BE55","v":0},{"$f":"Load_Demand!BF55","v":0},{"$f":"Load_Demand!BG55","v":0},{"$f":"Load_Demand!BH55","v":0},{"$f":"Load_Demand!BI55","v":0},{"$f":"Load_Demand!BJ55","v":0},{"$f":"Load_Demand!BK55","v":0},{"$f":"Load_Demand!BL55","v":0}]
[{"$f":"ROW()","v":25},null,null,"Demand 1 [GJ km]",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O56","v":11950.685969},{"$f":"Load_Demand!P56","v":12285.393944000001},{"$f":"Load_Demand!Q56","v":12224.393944000001},{"$f":"Load_Demand!R56","v":12202.593944000002},{"$f":"Load_Demand!S56","v":12026.593944000002},{"$f":"Load_Demand!T56","v":12499.318651098834},{"$f":"Load_Demand!U56","v":11751.55791806444},{"$f":"Load_Demand!V56","v":10963.244812555782},{"$f":"Load_Demand!W56","v":10157.607331261799},{"$f":"Load_Demand!X56","v":9320.2118947445506},{"$f":"Load_Demand!Y56","v":9280.6066552591255},{"$f":"Load_Demand!Z56","v":9194.7975596371034},{"$f":"Load_Demand!AA56","v":9034.5425497135366},{"$f":"Load_Demand!AB56","v":8769.9138484091854},{"$f":"Load_Demand!AC56","v":8293.9715367869085},{"$f":"Load_Demand!AD56","v":7693.163230748688},{"$f":"Load_Demand!AE56","v":6993.7417550802384},{"$f":"Load_Demand!AF56","v":6262.5069599479211},{"$f":"Load_Demand!AG56","v":5509.635755107488},{"$f":"Load_Demand!AH56","v":4771.3098362947649},{"$f":"Load_Demand!AI56","v":4206.1426585060335},{"$f":"Load_Demand!AJ56","v":3662.5870457257456},{"$f":"Load_Demand!AK56","v":3122.4258851504501},{"$f":"Load_Demand!AL56","v":2605.7007798782715},{"$f":"Load_Demand!AM56","v":2066.1980999408893},{"$f":"Load_Demand!AN56","v":1568.8258636698256},{"$f":"Load_Demand!AO56","v":1146.7708586113133},{"$f":"Load_Demand!AP56","v":835.55449690088153},{"$f":"Load_Demand!AQ56","v":763.22756116567712},{"$f":"Load_Demand!AR56","v":720.0764564237237},{"$f":"Load_Demand!AS56","v":728.38609996630646},{"$f":"Load_Demand!AT56","v":737.05266505828706},{"$f":"Load_Demand!AU56","v":746.09734935995459},{"$f":"Load_Demand!AV56","v":743.99189147085156},{"$f":"Load_Demand!AW56","v":545.49826464199236},{"$f":"Load_Demand!AX56","v":531.95915780107339},{"$f":"Load_Demand!AY56","v":538.5008567362662},{"$f":"Load_Demand!AZ56","v":517.53343385919879},{"$f":"Load_Demand!BA56","v":525.23234941307135},{"$f":"Load_Demand!BB56","v":474.76788024506538},{"$f":"Load_Demand!BC56","v":379.88864200874622},{"$f":"Load_Demand!BD56","v":237.80465543305419},{"$f":"Load_Demand!BE56","v":0},{"$f":"Load_Demand!BF56","v":0},{"$f":"Load_Demand!BG56","v":0},{"$f":"Load_Demand!BH56","v":0},{"$f":"Load_Demand!BI56","v":0},{"$f":"Load_Demand!BJ56","v":0},{"$f":"Load_Demand!BK56","v":0},{"$f":"Load_Demand!BL56","v":0}]
[{"$f":"ROW()","v":26},null,null,"Demand 2 [GJ km]",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O57","v":5799.96},{"$f":"Load_Demand!P57","v":5799.96},{"$f":"Load_Demand!Q57","v":5799.96},{"$f":"Load_Demand!R57","v":5799.96},{"$f":"Load_Demand!S57","v":5799.96},{"$f":"Load_Demand!T57","v":6395.8790810021956},{"$f":"Load_Demand!U57","v":6378.9653306713872},{"$f":"Load_Demand!V57","v":6343.2564325598614},{"$f":"Load_Demand!W57","v":6299.2333370320775},{"$f":"Load_Demand!X57","v":6235.3409998686975},{"$f":"Load_Demand!Y57","v":6208.8445879456667},{"$f":"Load_Demand!Z57","v":6151.4372051376286},{"$f":"Load_Demand!AA57","v":6044.2245532048728},{"$f":"Load_Demand!AB57","v":5867.1845663870345},{"$f":"Load_Demand!AC57","v":5548.7730707316541},{"$f":"Load_Demand!AD57","v":5146.8246272832621},{"$f":"Load_Demand!AE57","v":4678.902711700709},{"$f":"Load_Demand!AF57","v":4189.6972783789506},{"$f":"Load_Demand!AG57","v":3686.0168101474092},{"$f":"Load_Demand!AH57","v":3192.0673243600081},{"$f":"Load_Demand!AI57","v":2813.963251701181},{"$f":"Load_Demand!AJ57","v":2450.3175925301907},{"$f":"Load_Demand!AK57","v":2088.9428653127775},{"$f":"Load_Demand!AL57","v":1743.2471589327681},{"$f":"Load_Demand!AM57","v":1382.3129636866845},{"$f":"Load_Demand!AN57","v":1049.5645742679756},{"$f":"Load_Demand!AO57","v":767.20437613502713},{"$f":"Load_Demand!AP57","v":558.99664846552571},{"$f":"Load_Demand!AQ57","v":510.60900311178773},{"$f":"Load_Demand!AR57","v":481.7403619665314},{"$f":"Load_Demand!AS57","v":487.2996198096472},{"$f":"Load_Demand!AT57","v":493.09766273574519},{"$f":"Load_Demand!AU57","v":499.14867225076028},{"$f":"Load_Demand!AV57","v":497.74009398583661},{"$f":"Load_Demand!AW57","v":364.94531812065276},{"$f":"Load_Demand!AX57","v":355.8874824254807},{"$f":"Load_Demand!AY57","v":360.26396270726531},{"$f":"Load_Demand!AZ57","v":346.23648854643812},{"$f":"Load_Demand!BA57","v":351.3871615514862},{"$f":"Load_Demand!BB57","v":317.62578603841342},{"$f":"Load_Demand!BC57","v":254.15036177849694},{"$f":"Load_Demand!BD57","v":159.09435694455445},{"$f":"Load_Demand!BE57","v":0},{"$f":"Load_Demand!BF57","v":0},{"$f":"Load_Demand!BG57","v":0},{"$f":"Load_Demand!BH57","v":0},{"$f":"Load_Demand!BI57","v":0},{"$f":"Load_Demand!BJ57","v":0},{"$f":"Load_Demand!BK57","v":0},{"$f":"Load_Demand!BL57","v":0}]
[{"$f":"ROW()","v":27},null,null,"Usage 1 [TJ km]",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O58","v":32813.843920863008},{"$f":"Load_Demand!P58","v":33901.206759094508},{"$f":"Load_Demand!Q58","v":34965.477092046873},{"$f":"Load_Demand!R58","v":34892.026800796048},{"$f":"Load_Demand!S58","v":34721.837962251389},{"$f":"Load_Demand!T58","v":39216.919147540662},{"$f":"Load_Demand!U58","v":29264.605369672339},{"$f":"Load_Demand!V58","v":28860.642538142569},{"$f":"Load_Demand!W58","v":28357.406855452002},{"$f":"Load_Demand!X58","v":27865.266774493299},{"$f":"Load_Demand!Y58","v":27887.650415654865},{"$f":"Load_Demand!Z58","v":27429.890406920185},{"$f":"Load_Demand!AA58","v":26686.862761839941},{"$f":"Load_Demand!AB58","v":25596.418003230516},{"$f":"Load_Demand!AC58","v":23866.596196383671},{"$f":"Load_Demand!AD58","v":21911.242168021934},{"$f":"Load_Demand!AE58","v":19819.351696435198},{"$f":"Load_Demand!AF58","v":17526.371070420086},{"$f":"Load_Demand!AG58","v":15206.565994817814},{"$f":"Load_Demand!AH58","v":12968.209219913248},{"$f":"Load_Demand!AI58","v":11258.950460823708},{"$f":"Load_Demand!AJ58","v":9620.0423170776194},{"$f":"Load_Demand!AK58","v":8044.5837145084824},{"$f":"Load_Demand!AL58","v":6632.0553563429748},{"$f":"Load_Demand!AM58","v":5255.6211157362277},{"$f":"Load_Demand!AN58","v":4009.3420708449175},{"$f":"Load_Demand!AO58","v":2933.9534032432093},{"$f":"Load_Demand!AP58","v":2119.7641544492599},{"$f":"Load_Demand!AQ58","v":1908.1675910278411},{"$f":"Load_Demand!AR58","v":1774.2509737672781},{"$f":"Load_Demand!AS58","v":1781.3484975531669},{"$f":"Load_Demand!AT58","v":1802.648911867037},{"$f":"Load_Demand!AU58","v":1825.0820895491795},{"$f":"Load_Demand!AV58","v":1804.0964830375526},{"$f":"Load_Demand!AW58","v":1298.4884963411685},{"$f":"Load_Demand!AX58","v":1245.0841234161107},{"$f":"Load_Demand!AY58","v":1247.7136013869185},{"$f":"Load_Demand!AZ58","v":1195.5923894258872},{"$f":"Load_Demand!BA58","v":1209.006236495798},{"$f":"Load_Demand!BB58","v":1079.9335893651771},{"$f":"Load_Demand!BC58","v":846.88230738681841},{"$f":"Load_Demand!BD58","v":519.7641728777229},{"$f":"Load_Demand!BE58","v":0},{"$f":"Load_Demand!BF58","v":0},{"$f":"Load_Demand!BG58","v":0},{"$f":"Load_Demand!BH58","v":0},{"$f":"Load_Demand!BI58","v":0},{"$f":"Load_Demand!BJ58","v":0},{"$f":"Load_Demand!BK58","v":0},{"$f":"Load_Demand!BL58","v":0}]
[{"$f":"ROW()","v":28},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O59","v":28974.040230300347},{"$f":"Load_Demand!P59","v":28952.628746523002},{"$f":"Load_Demand!Q59","v":28931.410230219135},{"$f":"Load_Demand!R59","v":28911.032887853831},{"$f":"Load_Demand!S59","v":28890.844942562195},{"$f":"Load_Demand!T59","v":25131.737162506266},{"$f":"Load_Demand!U59","v":24723.604921535705},{"$f":"Load_Demand!V59","v":24704.650548572339},{"$f":"Load_Demand!W59","v":24589.681528078097},{"$f":"Load_Demand!X59","v":24472.363103169966},{"$f":"Load_Demand!Y59","v":24492.02128905815},{"$f":"Load_Demand!Z59","v":24089.998611919473},{"$f":"Load_Demand!AA59","v":23437.44278055949},{"$f":"Load_Demand!AB59","v":22479.771702345904},{"$f":"Load_Demand!AC59","v":20960.574785857483},{"$f":"Load_Demand!AD59","v":19243.3066841533},{"$f":"Load_Demand!AE59","v":17406.126957613145},{"$f":"Load_Demand!AF59","v":15392.342021603105},{"$f":"Load_Demand!AG59","v":13354.998808701182},{"$f":"Load_Demand!AH59","v":11389.186667256105},{"$f":"Load_Demand!AI59","v":9888.0490205854458},{"$f":"Load_Demand!AJ59","v":8448.6960256516322},{"$f":"Load_Demand!AK59","v":7065.0668902084917},{"$f":"Load_Demand!AL59","v":5824.5294442798249},{"$f":"Load_Demand!AM59","v":4615.6912588655096},{"$f":"Load_Demand!AN59","v":3521.1604380671288},{"$f":"Load_Demand!AO59","v":2576.7122056650287},{"$f":"Load_Demand!AP59","v":1861.6594809797818},{"$f":"Load_Demand!AQ59","v":1675.8271337304861},{"$f":"Load_Demand!AR59","v":1558.2163421428531},{"$f":"Load_Demand!AS59","v":1564.4496640998009},{"$f":"Load_Demand!AT59","v":1583.1565179603972},{"$f":"Load_Demand!AU59","v":1602.8582087512368},{"$f":"Load_Demand!AV59","v":1584.4278313696402},{"$f":"Load_Demand!AW59","v":1140.3831954997709},{"$f":"Load_Demand!AX59","v":1093.4813941965292},{"$f":"Load_Demand!AY59","v":1095.7907042129791},{"$f":"Load_Demand!AZ59","v":1050.0158248690925},{"$f":"Load_Demand!BA59","v":1061.796388061322},{"$f":"Load_Demand!BB59","v":948.43975979608535},{"$f":"Load_Demand!BC59","v":743.76504268717804},{"$f":"Load_Demand!BD59","v":456.47715019637508},{"$f":"Load_Demand!BE59","v":0},{"$f":"Load_Demand!BF59","v":0},{"$f":"Load_Demand!BG59","v":0},{"$f":"Load_Demand!BH59","v":0},{"$f":"Load_Demand!BI59","v":0},{"$f":"Load_Demand!BJ59","v":0},{"$f":"Load_Demand!BK59","v":0},{"$f":"Load_Demand!BL59","v":0}]
[{"$f":"ROW()","v":29},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O60","v":13178431.31834629},{"$f":"Load_Demand!P60","v":13378659.201057199},{"$f":"Load_Demand!Q60","v":13876850.64817642},{"$f":"Load_Demand!R60","v":13854511.342004718},{"$f":"Load_Demand!S60","v":13821128.324177954},{"$f":"Load_Demand!T60","v":12862024.577992111},{"$f":"Load_Demand!U60","v":12591411.435557883},{"$f":"Load_Demand!V60","v":12515320.131752865},{"$f":"Load_Demand!W60","v":12386214.903203305},{"$f":"Load_Demand!X60","v":12251877.910676105},{"$f":"Load_Demand!Y60","v":12261719.61220824},{"$f":"Load_Demand!Z60","v":12060450.419819204},{"$f":"Load_Demand!AA60","v":11733753.960551377},{"$f":"Load_Demand!AB60","v":11254304.179613035},{"$f":"Load_Demand!AC60","v":10493731.321788741},{"$f":"Load_Demand!AD60","v":9633995.8302353006},{"$f":"Load_Demand!AE60","v":8714227.615999233},{"$f":"Load_Demand!AF60","v":7706043.5239955541},{"$f":"Load_Demand!AG60","v":6686065.1834737249},{"$f":"Load_Demand!AH60","v":5701898.258082279},{"$f":"Load_Demand!AI60","v":4950366.6182241645},{"$f":"Load_Demand!AJ60","v":4229766.9323682943},{"$f":"Load_Demand!AK60","v":3537064.9170525819},{"$f":"Load_Demand!AL60","v":2916000.5242489618},{"$f":"Load_Demand!AM60","v":2310806.0933302329},{"$f":"Load_Demand!AN60","v":1762838.660460751},{"$f":"Load_Demand!AO60","v":1290008.7834455017},{"$f":"Load_Demand!AP60","v":932023.79255571146},{"$f":"Load_Demand!AQ60","v":838988.42769314058},{"$f":"Load_Demand!AR60","v":780107.59736895328},{"$f":"Load_Demand!AS60","v":783228.25634546892},{"$f":"Load_Demand!AT60","v":792593.68168778915},{"$f":"Load_Demand!AU60","v":802457.16357491387},{"$f":"Load_Demand!AV60","v":793230.15380168287},{"$f":"Load_Demand!AW60","v":570923.02953122114},{"$f":"Load_Demand!AX60","v":547442.04647553607},{"$f":"Load_Demand!AY60","v":548598.18265495484},{"$f":"Load_Demand!AZ60","v":525681.38337680977},{"$f":"Load_Demand!BA60","v":531579.22092284984},{"$f":"Load_Demand!BB60","v":474828.2008429101},{"$f":"Load_Demand!BC60","v":372359.56571973802},{"$f":"Load_Demand!BD60","v":228531.35553938028},{"$f":"Load_Demand!BE60","v":0},{"$f":"Load_Demand!BF60","v":0},{"$f":"Load_Demand!BG60","v":0},{"$f":"Load_Demand!BH60","v":0},{"$f":"Load_Demand!BI60","v":0},{"$f":"Load_Demand!BJ60","v":0},{"$f":"Load_Demand!BK60","v":0},{"$f":"Load_Demand!BL60","v":0}]
[{"$f":"ROW()","v":30},null,"A2"]
[{"$f":"ROW()","v":31},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O63","v":104},{"$f":"Load_Demand!P63","v":104},{"$f":"Load_Demand!Q63","v":104},{"$f":"Load_Demand!R63","v":104},{"$f":"Load_Demand!S63","v":104},{"$f":"Load_Demand!T63","v":103.99667635101638},{"$f":"Load_Demand!U63","v":103.22134520299457},{"$f":"Load_Demand!V63","v":102.13773076450033},{"$f":"Load_Demand!W63","v":100.91817456657391},{"$f":"Load_Demand!X63","v":99.380496113037481},{"$f":"Load_Demand!Y63","v":97.943603822255128},{"$f":"Load_Demand!Z63","v":96.025805832242213},{"$f":"Load_Demand!AA63","v":93.350669792885839},{"$f":"Load_Demand!AB63","v":89.637360152977777},{"$f":"Load_Demand!AC63","v":83.840367336602696},{"$f":"Load_Demand!AD63","v":76.896092235220394},{"$f":"Load_Demand!AE63","v":69.10772942483564},{"$f":"Load_Demand!AF63","v":61.163042710433267},{"$f":"Load_Demand!AG63","v":53.172938467915479},{"$f":"Load_Demand!AH63","v":45.491704306199473},{"$f":"Load_Demand!AI63","v":39.609738160029274},{"$f":"Load_Demand!AJ63","v":34.058254372671136},{"$f":"Load_Demand!AK63","v":28.663711538528958},{"$f":"Load_Demand!AL63","v":23.607838517478779},{"$f":"Load_Demand!AM63","v":18.470409345886779},{"$f":"Load_Demand!AN63","v":13.833414651056591},{"$f":"Load_Demand!AO63","v":9.9713533769195131},{"$f":"Load_Demand!AP63","v":7.162143443804621},{"$f":"Load_Demand!AQ63","v":6.4472723656492485},{"$f":"Load_Demand!AR63","v":5.99255458489875},{"$f":"Load_Demand!AS63","v":5.9697828774761348},{"$f":"Load_Demand!AT63","v":5.9470977025417255},{"$f":"Load_Demand!AU63","v":5.9244987312720667},{"$f":"Load_Demand!AV63","v":5.8117526167575857},{"$f":"Load_Demand!AW63","v":4.1902628997985376},{"$f":"Load_Demand!AX63","v":4.0165560633970525},{"$f":"Load_Demand!AY63","v":3.9948479346893118},{"$f":"Load_Demand!AZ63","v":3.7704458962757172},{"$f":"Load_Demand!BA63","v":3.7561182018698696},{"$f":"Load_Demand!BB63","v":3.3310864003973597},{"$f":"Load_Demand!BC63","v":2.6136687281988049},{"$f":"Load_Demand!BD63","v":1.6034888941213874},{"$f":"Load_Demand!BE63","v":0},{"$f":"Load_Demand!BF63","v":0},{"$f":"Load_Demand!BG63","v":0},{"$f":"Load_Demand!BH63","v":0},{"$f":"Load_Demand!BI63","v":0},{"$f":"Load_Demand!BJ63","v":0},{"$f":"Load_Demand!BK63","v":0},{"$f":"Load_Demand!BL63","v":0}]
[{"$f":"ROW()","v":32},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O64","v":833964.20545235358},{"$f":"Load_Demand!P64","v":828068.87684291124},{"$f":"Load_Demand!Q64","v":826239.39629928279},{"$f":"Load_Demand!R64","v":824088.56164877361},{"$f":"Load_Demand!S64","v":821969.54552839114},{"$f":"Load_Demand!T64","v":764850.31034596125},{"$f":"Load_Demand!U64","v":737190.87819967046},{"$f":"Load_Demand!V64","v":722538.65916052496},{"$f":"Load_Demand!W64","v":704854.46754303609},{"$f":"Load_Demand!X64","v":687463.08960704459},{"$f":"Load_Demand!Y64","v":679085.20781802759},{"$f":"Load_Demand!Z64","v":658621.1962857336},{"$f":"Load_Demand!AA64","v":631657.26049837703},{"$f":"Load_Demand!AB64","v":597028.63522890094},{"$f":"Load_Demand!AC64","v":548452.34906542127},{"$f":"Load_Demand!AD64","v":496204.176691206},{"$f":"Load_Demand!AE64","v":442400.25527053844},{"$f":"Load_Demand!AF64","v":385456.99894498457},{"$f":"Load_Demand!AG64","v":329428.92167968827},{"$f":"Load_Demand!AH64","v":276663.50164140493},{"$f":"Load_Demand!AI64","v":236516.58271132206},{"$f":"Load_Demand!AJ64","v":198894.97093982616},{"$f":"Load_Demand!AK64","v":163659.37258254093},{"$f":"Load_Demand!AL64","v":132831.21390883799},{"$f":"Load_Demand!AM64","v":103741.48068368838},{"$f":"Load_Demand!AN64","v":78047.389420378066},{"$f":"Load_Demand!AO64","v":56313.233017261446},{"$f":"Load_Demand!AP64","v":40085.473412471583},{"$f":"Load_Demand!AQ64","v":35530.666123778326},{"$f":"Load_Demand!AR64","v":32528.004035379843},{"$f":"Load_Demand!AS64","v":32174.767883398628},{"$f":"Load_Demand!AT64","v":32102.574757957151},{"$f":"Load_Demand!AU64","v":32051.936053631231},{"$f":"Load_Demand!AV64","v":31223.4537119497},{"$f":"Load_Demand!AW64","v":22126.648961375697},{"$f":"Load_Demand!AX64","v":20890.989574449337},{"$f":"Load_Demand!AY64","v":20625.966542942784},{"$f":"Load_Demand!AZ64","v":19486.947019984746},{"$f":"Load_Demand!BA64","v":19431.127049035123},{"$f":"Load_Demand!BB64","v":17104.182633560515},{"$f":"Load_Demand!BC64","v":13207.966670761996},{"$f":"Load_Demand!BD64","v":7981.9826905754217},{"$f":"Load_Demand!BE64","v":0},{"$f":"Load_Demand!BF64","v":0},{"$f":"Load_Demand!BG64","v":0},{"$f":"Load_Demand!BH64","v":0},{"$f":"Load_Demand!BI64","v":0},{"$f":"Load_Demand!BJ64","v":0},{"$f":"Load_Demand!BK64","v":0},{"$f":"Load_Demand!BL64","v":0}]
[{"$f":"ROW()","v":33},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O65","v":1065884.0927536015},{"$f":"Load_Demand!P65","v":1058349.3125492742},{"$f":"Load_Demand!Q65","v":1056011.0656596515},{"$f":"Load_Demand!R65","v":1053262.0982277971},{"$f":"Load_Demand!S65","v":1050553.7978472319},{"$f":"Load_Demand!T65","v":977550.08405093011},{"$f":"Load_Demand!U65","v":942198.74817034788},{"$f":"Load_Demand!V65","v":923471.84467105998},{"$f":"Load_Demand!W65","v":900869.79722699267},{"$f":"Load_Demand!X65","v":878641.99299769173},{"$f":"Load_Demand!Y65","v":867934.27812036127},{"$f":"Load_Demand!Z65","v":841779.36137022672},{"$f":"Load_Demand!AA65","v":807316.93475062889},{"$f":"Load_Demand!AB65","v":763058.31958783616},{"$f":"Load_Demand!AC65","v":700973.29199529649},{"$f":"Load_Demand!AD65","v":634195.25110933674},{"$f":"Load_Demand!AE65","v":565428.81773591926},{"$f":"Load_Demand!AF65","v":492650.02134372032},{"$f":"Load_Demand!AG65","v":421040.90920891782},{"$f":"Load_Demand!AH65","v":353601.77753088385},{"$f":"Load_Demand!AI65","v":302290.26801899436},{"$f":"Load_Demand!AJ65","v":254206.33675573565},{"$f":"Load_Demand!AK65","v":209171.95333479039},{"$f":"Load_Demand!AL65","v":169770.68919856692},{"$f":"Load_Demand!AM65","v":132591.29504181814},{"$f":"Load_Demand!AN65","v":99751.848245097761},{"$f":"Load_Demand!AO65","v":71973.567800872654},{"$f":"Load_Demand!AP65","v":51232.976405354791},{"$f":"Load_Demand!AQ65","v":45411.507566721666},{"$f":"Load_Demand!AR65","v":41573.825163791371},{"$f":"Load_Demand!AS65","v":41122.356392205365},{"$f":"Load_Demand!AT65","v":41030.08683973398},{"$f":"Load_Demand!AU65","v":40965.365849233713},{"$f":"Load_Demand!AV65","v":39906.488090029867},{"$f":"Load_Demand!AW65","v":28279.922567037309},{"$f":"Load_Demand!AX65","v":26700.634540074472},{"$f":"Load_Demand!AY65","v":26361.910369841116},{"$f":"Load_Demand!AZ65","v":24906.137108927309},{"$f":"Load_Demand!BA65","v":24834.793976087567},{"$f":"Load_Demand!BB65","v":21860.741827373477},{"$f":"Load_Demand!BC65","v":16881.014172962939},{"$f":"Load_Demand!BD65","v":10201.718878215102},{"$f":"Load_Demand!BE65","v":0},{"$f":"Load_Demand!BF65","v":0},{"$f":"Load_Demand!BG65","v":0},{"$f":"Load_Demand!BH65","v":0},{"$f":"Load_Demand!BI65","v":0},{"$f":"Load_Demand!BJ65","v":0},{"$f":"Load_Demand!BK65","v":0},{"$f":"Load_Demand!BL65","v":0}]
[{"$f":"ROW()","v":34},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O66","v":1899848.298205955},{"$f":"Load_Demand!P66","v":1886418.1893921853},{"$f":"Load_Demand!Q66","v":1882250.4619589343},{"$f":"Load_Demand!R66","v":1877350.6598765706},{"$f":"Load_Demand!S66","v":1872523.343375623},{"$f":"Load_Demand!T66","v":1742400.3943968914},{"$f":"Load_Demand!U66","v":1679389.6263700183},{"$f":"Load_Demand!V66","v":1646010.5038315849},{"$f":"Load_Demand!W66","v":1605724.2647700286},{"$f":"Load_Demand!X66","v":1566105.0826047363},{"$f":"Load_Demand!Y66","v":1547019.4859383889},{"$f":"Load_Demand!Z66","v":1500400.5576559603},{"$f":"Load_Demand!AA66","v":1438974.1952490059},{"$f":"Load_Demand!AB66","v":1360086.9548167372},{"$f":"Load_Demand!AC66","v":1249425.6410607179},{"$f":"Load_Demand!AD66","v":1130399.4278005427},{"$f":"Load_Demand!AE66","v":1007829.0730064576},{"$f":"Load_Demand!AF66","v":878107.02028870489},{"$f":"Load_Demand!AG66","v":750469.83088860614},{"$f":"Load_Demand!AH66","v":630265.27917228872},{"$f":"Load_Demand!AI66","v":538806.85073031648},{"$f":"Load_Demand!AJ66","v":453101.30769556179},{"$f":"Load_Demand!AK66","v":372831.32591733133},{"$f":"Load_Demand!AL66","v":302601.90310740494},{"$f":"Load_Demand!AM66","v":236332.77572550654},{"$f":"Load_Demand!AN66","v":177799.23766547581},{"$f":"Load_Demand!AO66","v":128286.8008181341},{"$f":"Load_Demand!AP66","v":91318.449817826375},{"$f":"Load_Demand!AQ66","v":80942.1736905},{"$f":"Load_Demand!AR66","v":74101.829199171218},{"$f":"Load_Demand!AS66","v":73297.124275604001},{"$f":"Load_Demand!AT66","v":73132.661597691127},{"$f":"Load_Demand!AU66","v":73017.301902864943},{"$f":"Load_Demand!AV66","v":71129.94180197957},{"$f":"Load_Demand!AW66","v":50406.571528413006},{"$f":"Load_Demand!AX66","v":47591.624114523809},{"$f":"Load_Demand!AY66","v":46987.876912783904},{"$f":"Load_Demand!AZ66","v":44393.084128912058},{"$f":"Load_Demand!BA66","v":44265.92102512269},{"$f":"Load_Demand!BB66","v":38964.924460933995},{"$f":"Load_Demand!BC66","v":30088.980843724938},{"$f":"Load_Demand!BD66","v":18183.701568790522},{"$f":"Load_Demand!BE66","v":0},{"$f":"Load_Demand!BF66","v":0},{"$f":"Load_Demand!BG66","v":0},{"$f":"Load_Demand!BH66","v":0},{"$f":"Load_Demand!BI66","v":0},{"$f":"Load_Demand!BJ66","v":0},{"$f":"Load_Demand!BK66","v":0},{"$f":"Load_Demand!BL66","v":0}]
[{"$f":"ROW()","v":35},null,"B1"]
[{"$f":"ROW()","v":36},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O69","v":2094.768475609756},{"$f":"Load_Demand!P69","v":2144.8981586012787},{"$f":"Load_Demand!Q69","v":2196.2274897382131},{"$f":"Load_Demand!R69","v":2248.7851776735333},{"$f":"Load_Demand!S69","v":2302.6006180839568},{"$f":"Load_Demand!T69","v":2352.3709891574726},{"$f":"Load_Demand!U69","v":2334.8332508028293},{"$f":"Load_Demand!V69","v":2310.3222447016128},{"$f":"Load_Demand!W69","v":2282.7362802236116},{"$f":"Load_Demand!X69","v":2247.9544938082204},{"$f":"Load_Demand!Y69","v":2215.4524576087974},{"$f":"Load_Demand!Z69","v":2172.0724909304026},{"$f":"Load_Demand!AA69","v":2111.5617839363513},{"$f":"Load_Demand!AB69","v":2027.5679278135335},{"$f":"Load_Demand!AC69","v":1896.4418360568354},{"$f":"Load_Demand!AD69","v":1739.364592221815},{"$f":"Load_Demand!AE69","v":1563.1943589891353},{"$f":"Load_Demand!AF69","v":1383.4881298994178},{"$f":"Load_Demand!AG69","v":1202.7545710979571},{"$f":"Load_Demand!AH69","v":1029.007553049438},{"$f":"Load_Demand!AI69","v":895.95939221442165},{"$f":"Load_Demand!AJ69","v":770.38663483051027},{"$f":"Load_Demand!AK69","v":648.36383075577828},{"$f":"Load_Demand!AL69","v":534.00162768460143},{"$f":"Load_Demand!AM69","v":417.79465101821478},{"$f":"Load_Demand!AN69","v":312.90733942588582},{"$f":"Load_Demand!AO69","v":225.54876972540501},{"$f":"Load_Demand!AP69","v":162.00535486849461},{"$f":"Load_Demand!AQ69","v":145.83520362669498},{"$f":"Load_Demand!AR69","v":135.54963534486703},{"$f":"Load_Demand!AS69","v":135.03454673055654},{"$f":"Load_Demand!AT69","v":134.52141545298042},{"$f":"Load_Demand!AU69","v":134.0102340742591},{"$f":"Load_Demand!AV69","v":131.45995364001809},{"$f":"Load_Demand!AW69","v":94.782383709636846},{"$f":"Load_Demand!AX69","v":90.853191576707843},{"$f":"Load_Demand!AY69","v":90.362160766947866},{"$f":"Load_Demand!AZ69","v":85.286259655548733},{"$f":"Load_Demand!BA69","v":84.962171868857652},{"$f":"Load_Demand!BB69","v":75.348090781510493},{"$f":"Load_Demand!BC69","v":59.120336410855806},{"$f":"Load_Demand!BD69","v":36.270397173423589},{"$f":"Load_Demand!BE69","v":0},{"$f":"Load_Demand!BF69","v":0},{"$f":"Load_Demand!BG69","v":0},{"$f":"Load_Demand!BH69","v":0},{"$f":"Load_Demand!BI69","v":0},{"$f":"Load_Demand!BJ69","v":0},{"$f":"Load_Demand!BK69","v":0},{"$f":"Load_Demand!BL69","v":0}]
[{"$f":"ROW()","v":37},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O70","v":1921091.3633339852},{"$f":"Load_Demand!P70","v":1915407.1904829324},{"$f":"Load_Demand!Q70","v":1911455.2654949457},{"$f":"Load_Demand!R70","v":1904195.4183702879},{"$f":"Load_Demand!S70","v":1896012.6570205528},{"$f":"Load_Demand!T70","v":1798503.4652574428},{"$f":"Load_Demand!U70","v":1725759.4840661297},{"$f":"Load_Demand!V70","v":1674744.0781615269},{"$f":"Load_Demand!W70","v":1618974.6819846842},{"$f":"Load_Demand!X70","v":1562487.1794790071},{"$f":"Load_Demand!Y70","v":1522515.3276828846},{"$f":"Load_Demand!Z70","v":1460770.2476501919},{"$f":"Load_Demand!AA70","v":1386461.8075255321},{"$f":"Load_Demand!AB70","v":1297363.5913712855},{"$f":"Load_Demand!AC70","v":1179798.1497575967},{"$f":"Load_Demand!AD70","v":1055061.7353709016},{"$f":"Load_Demand!AE70","v":928844.80717781605},{"$f":"Load_Demand!AF70","v":799556.79344594909},{"$f":"Load_Demand!AG70","v":675090.45328697236},{"$f":"Load_Demand!AH70","v":560004.63070287171},{"$f":"Load_Demand!AI70","v":472560.63341894955},{"$f":"Load_Demand!AJ70","v":392381.47185341443},{"$f":"Load_Demand!AK70","v":318590.07021818432},{"$f":"Load_Demand!AL70","v":254474.21763082495},{"$f":"Load_Demand!AM70","v":194858.42239253008},{"$f":"Load_Demand!AN70","v":143440.09195182408},{"$f":"Load_Demand!AO70","v":101322.95573748479},{"$f":"Load_Demand!AP70","v":70737.664899180832},{"$f":"Load_Demand!AQ70","v":61542.387252356551},{"$f":"Load_Demand!AR70","v":55248.098241258012},{"$f":"Load_Demand!AS70","v":53436.426383925667},{"$f":"Load_Demand!AT70","v":51985.104479106252},{"$f":"Load_Demand!AU70","v":50561.512719790546},{"$f":"Load_Demand!AV70","v":48046.055979416487},{"$f":"Load_Demand!AW70","v":33258.193246296643},{"$f":"Load_Demand!AX70","v":30617.19627371872},{"$f":"Load_Demand!AY70","v":29381.762033627831},{"$f":"Load_Demand!AZ70","v":26895.740467572432},{"$f":"Load_Demand!BA70","v":25954.353037637909},{"$f":"Load_Demand!BB70","v":22123.789671095165},{"$f":"Load_Demand!BC70","v":16549.23454994008},{"$f":"Load_Demand!BD70","v":9666.9626754552482},{"$f":"Load_Demand!BE70","v":0},{"$f":"Load_Demand!BF70","v":0},{"$f":"Load_Demand!BG70","v":0},{"$f":"Load_Demand!BH70","v":0},{"$f":"Load_Demand!BI70","v":0},{"$f":"Load_Demand!BJ70","v":0},{"$f":"Load_Demand!BK70","v":0},{"$f":"Load_Demand!BL70","v":0}]
[{"$f":"ROW()","v":38},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O71","v":232870.29090871423},{"$f":"Load_Demand!P71","v":227761.8141901154},{"$f":"Load_Demand!Q71","v":220975.19996272103},{"$f":"Load_Demand!R71","v":217550.34693695742},{"$f":"Load_Demand!S71","v":215101.9772720685},{"$f":"Load_Demand!T71","v":204039.59334083143},{"$f":"Load_Demand!U71","v":195786.81394563359},{"$f":"Load_Demand!V71","v":189999.13386829625},{"$f":"Load_Demand!W71","v":183672.11524608979},{"$f":"Load_Demand!X71","v":177263.62771034421},{"$f":"Load_Demand!Y71","v":172728.83501012923},{"$f":"Load_Demand!Z71","v":165723.87713040429},{"$f":"Load_Demand!AA71","v":157293.61041270476},{"$f":"Load_Demand!AB71","v":147185.44874235528},{"$f":"Load_Demand!AC71","v":133847.69023302782},{"$f":"Load_Demand!AD71","v":119696.38735376901},{"$f":"Load_Demand!AE71","v":105377.12069749947},{"$f":"Load_Demand!AF71","v":90709.440453737523},{"$f":"Load_Demand!AG71","v":76588.777401790649},{"$f":"Load_Demand!AH71","v":63532.330809960658},{"$f":"Load_Demand!AI71","v":53611.839695780742},{"$f":"Load_Demand!AJ71","v":44515.541670078113},{"$f":"Load_Demand!AK71","v":36143.932789387356},{"$f":"Load_Demand!AL71","v":28870.011586932014},{"$f":"Load_Demand!AM71","v":22106.620327426841},{"$f":"Load_Demand!AN71","v":16273.228601442941},{"$f":"Load_Demand!AO71","v":11495.054129244139},{"$f":"Load_Demand!AP71","v":8025.1635088414141},{"$f":"Load_Demand!AQ71","v":6981.9624542104184},{"$f":"Load_Demand!AR71","v":6267.8775525111205},{"$f":"Load_Demand!AS71","v":6062.3440096640361},{"$f":"Load_Demand!AT71","v":5897.6920437454692},{"$f":"Load_Demand!AU71","v":5736.1860532009605},{"$f":"Load_Demand!AV71","v":5450.8083598647345},{"$f":"Load_Demand!AW71","v":3773.1304700343117},{"$f":"Load_Demand!AX71","v":3473.5102809667133},{"$f":"Load_Demand!AY71","v":3333.35069561312},{"$f":"Load_Demand!AZ71","v":3051.3124125776894},{"$f":"Load_Demand!BA71","v":2944.5123356856966},{"$f":"Load_Demand!BB71","v":2509.9362524732078},{"$f":"Load_Demand!BC71","v":1877.5049105554333},{"$f":"Load_Demand!BD71","v":1096.7135572677612},{"$f":"Load_Demand!BE71","v":0},{"$f":"Load_Demand!BF71","v":0},{"$f":"Load_Demand!BG71","v":0},{"$f":"Load_Demand!BH71","v":0},{"$f":"Load_Demand!BI71","v":0},{"$f":"Load_Demand!BJ71","v":0},{"$f":"Load_Demand!BK71","v":0},{"$f":"Load_Demand!BL71","v":0}]
[{"$f":"ROW()","v":39},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O37:O38)","v":2153961.6542426995},{"$f":"SUM(P37:P38)","v":2143169.0046730479},{"$f":"SUM(Q37:Q38)","v":2132430.4654576667},{"$f":"SUM(R37:R38)","v":2121745.7653072453},{"$f":"SUM(S37:S38)","v":2111114.6342926212},{"$f":"SUM(T37:T38)","v":2002543.0585982741},1921546.2980117633,1864743.2120298231,1802646.7972307741,1739750.8071893514,1695244.1626930139,1626494.1247805962,1543755.4179382368,1444549.0401136407,1313645.8399906245,1174758.1227246707,1034221.9278753155,890266.2338996866,751679.23068876297,623536.96151283232,526172.47311473032,436897.01352349255,354734.00300757168,283344.22921775695,216965.04271995692,159713.32055326703,112818.00986672893,78762.828408022251,68524.349706566965,61515.975793769132,59498.770393589701,57882.796522851721,56297.698772991505,53496.864339281223,37031.323716330953,34090.706554685436,32715.112729240951,29947.05288015012,28898.865373323606,24633.725923568374,18426.739460495512,10763.67623272301,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,"B2"]
[{"$f":"ROW()","v":41},null,null,"Modelled B2 Customers",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O75","v":13008.8056},{"$f":"Load_Demand!P75","v":13201.546489600001},{"$f":"Load_Demand!Q75","v":13397.371233433601},{"$f":"Load_Demand!R75","v":13631.100708608574},{"$f":"Load_Demand!S75","v":13903.261390826385},{"$f":"Load_Demand!T75","v":14244.220523894408},{"$f":"Load_Demand!U75","v":14437.24364179883},{"$f":"Load_Demand!V75","v":14625.494667231635},{"$f":"Load_Demand!W75","v":14807.992688562708},{"$f":"Load_Demand!X75","v":14980.760717808458},{"$f":"Load_Demand!Y75","v":15168.837674937224},{"$f":"Load_Demand!Z75","v":15343.162324237475},{"$f":"Load_Demand!AA75","v":15493.789674940526},{"$f":"Load_Demand!AB75","v":15610.814516240764},{"$f":"Load_Demand!AC75","v":15670.371258175801},{"$f":"Load_Demand!AD75","v":15606.689773143098},{"$f":"Load_Demand!AE75","v":15540.263014050526},{"$f":"Load_Demand!AF75","v":15471.101961994324},{"$f":"Load_Demand!AG75","v":15395.217554146346},{"$f":"Load_Demand!AH75","v":15307.636683929761},{"$f":"Load_Demand!AI75","v":15194.406137194042},{"$f":"Load_Demand!AJ75","v":15012.628512645266},{"$f":"Load_Demand!AK75","v":14688.577998594685},{"$f":"Load_Demand!AL75","v":14252.823686600306},{"$f":"Load_Demand!AM75","v":13868.812391853906},{"$f":"Load_Demand!AN75","v":13606.337142286491},{"$f":"Load_Demand!AO75","v":13410.911793717345},{"$f":"Load_Demand!AP75","v":13205.268146542476},{"$f":"Load_Demand!AQ75","v":12940.447073956306},{"$f":"Load_Demand!AR75","v":12568.68528566048},{"$f":"Load_Demand!AS75","v":12197.410544517837},{"$f":"Load_Demand!AT75","v":11925.620902339766},{"$f":"Load_Demand!AU75","v":11722.918418730407},{"$f":"Load_Demand!AV75","v":11522.026745055486},{"$f":"Load_Demand!AW75","v":11255.938638075264},{"$f":"Load_Demand!AX75","v":10932.914883522963},{"$f":"Load_Demand!AY75","v":10658.18322398887},{"$f":"Load_Demand!AZ75","v":10479.550491092914},{"$f":"Load_Demand!BA75","v":10338.632289128542},{"$f":"Load_Demand!BB75","v":10177.277759972028},{"$f":"Load_Demand!BC75","v":9948.5686489321397},{"$f":"Load_Demand!BD75","v":9663.7743743364117},{"$f":"Load_Demand!BE75","v":0},{"$f":"Load_Demand!BF75","v":0},{"$f":"Load_Demand!BG75","v":0},{"$f":"Load_Demand!BH75","v":0},{"$f":"Load_Demand!BI75","v":0},{"$f":"Load_Demand!BJ75","v":0},{"$f":"Load_Demand!BK75","v":0},{"$f":"Load_Demand!BL75","v":0}]
[{"$f":"ROW()","v":42},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O76","v":516259.77324175823},{"$f":"Load_Demand!P76","v":515435.18646091357},{"$f":"Load_Demand!Q76","v":514301.56221286504},{"$f":"Load_Demand!R76","v":514808.23953624372},{"$f":"Load_Demand!S76","v":516106.42464801698},{"$f":"Load_Demand!T76","v":493779.13465446228},{"$f":"Load_Demand!U76","v":485757.48049287387},{"$f":"Load_Demand!V76","v":484589.9063724798},{"$f":"Load_Demand!W76","v":482066.39788034017},{"$f":"Load_Demand!X76","v":480051.97971695167},{"$f":"Load_Demand!Y76","v":482749.63469846931},{"$f":"Load_Demand!Z76","v":480071.04713470512},{"$f":"Load_Demand!AA76","v":475590.02860329737},{"$f":"Load_Demand!AB76","v":469303.14304001851},{"$f":"Load_Demand!AC76","v":460417.15718506469},{"$f":"Load_Demand!AD76","v":449525.34904359217},{"$f":"Load_Demand!AE76","v":440939.85590450879},{"$f":"Load_Demand!AF76","v":429461.84711781988},{"$f":"Load_Demand!AG76","v":417591.79781122383},{"$f":"Load_Demand!AH76","v":405170.41377907305},{"$f":"Load_Demand!AI76","v":392388.72229943739},{"$f":"Load_Demand!AJ76","v":377031.07706516382},{"$f":"Load_Demand!AK76","v":358536.34084171231},{"$f":"Load_Demand!AL76","v":340029.12088987092},{"$f":"Load_Demand!AM76","v":326448.74082333187},{"$f":"Load_Demand!AN76","v":317426.24443997029},{"$f":"Load_Demand!AO76","v":309269.93462930579},{"$f":"Load_Demand!AP76","v":298690.64929277584},{"$f":"Load_Demand!AQ76","v":285603.87507544662},{"$f":"Load_Demand!AR76","v":270636.25231964345},{"$f":"Load_Demand!AS76","v":257707.07639023004},{"$f":"Load_Demand!AT76","v":248784.27993505026},{"$f":"Load_Demand!AU76","v":241529.77872277817},{"$f":"Load_Demand!AV76","v":232758.67492083789},{"$f":"Load_Demand!AW76","v":221132.12746584939},{"$f":"Load_Demand!AX76","v":209119.51570223033},{"$f":"Load_Demand!AY76","v":199565.71559149984},{"$f":"Load_Demand!AZ76","v":193227.68231918538},{"$f":"Load_Demand!BA76","v":187646.93609470359},{"$f":"Load_Demand!BB76","v":180602.58637255593},{"$f":"Load_Demand!BC76","v":171416.71920184419},{"$f":"Load_Demand!BD76","v":161686.03882233464},{"$f":"Load_Demand!BE76","v":0},{"$f":"Load_Demand!BF76","v":0},{"$f":"Load_Demand!BG76","v":0},{"$f":"Load_Demand!BH76","v":0},{"$f":"Load_Demand!BI76","v":0},{"$f":"Load_Demand!BJ76","v":0},{"$f":"Load_Demand!BK76","v":0},{"$f":"Load_Demand!BL76","v":0}]
[{"$f":"ROW()","v":43},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O77","v":784563.33507761592},{"$f":"Load_Demand!P77","v":776102.52047656884},{"$f":"Load_Demand!Q77","v":768038.86284725834},{"$f":"Load_Demand!R77","v":761677.97608150844},{"$f":"Load_Demand!S77","v":757699.75632595411},{"$f":"Load_Demand!T77","v":724920.89254979999},{"$f":"Load_Demand!U77","v":713144.2412366299},{"$f":"Load_Demand!V77","v":711430.11681525991},{"$f":"Load_Demand!W77","v":707725.33485893242},{"$f":"Load_Demand!X77","v":704767.95227533265},{"$f":"Load_Demand!Y77","v":708728.40001349326},{"$f":"Load_Demand!Z77","v":704795.94529594923},{"$f":"Load_Demand!AA77","v":698217.32800465066},{"$f":"Load_Demand!AB77","v":688987.50362764485},{"$f":"Load_Demand!AC77","v":675941.92040010379},{"$f":"Load_Demand!AD77","v":659951.57426098885},{"$f":"Load_Demand!AE77","v":647347.14666864078},{"$f":"Load_Demand!AF77","v":630496.19491636881},{"$f":"Load_Demand!AG77","v":613069.68550347257},{"$f":"Load_Demand!AH77","v":594833.75739850756},{"$f":"Load_Demand!AI77","v":576068.85919721436},{"$f":"Load_Demand!AJ77","v":553522.18375195982},{"$f":"Load_Demand!AK77","v":526369.92123288906},{"$f":"Load_Demand!AL77","v":499199.33125748881},{"$f":"Load_Demand!AM77","v":479261.87228427775},{"$f":"Load_Demand!AN77","v":466015.87691464589},{"$f":"Load_Demand!AO77","v":454041.53662179981},{"$f":"Load_Demand!AP77","v":438510.00758288446},{"$f":"Load_Demand!AQ77","v":419297.21510054765},{"$f":"Load_Demand!AR77","v":397323.13461397873},{"$f":"Load_Demand!AS77","v":378341.71337340208},{"$f":"Load_Demand!AT77","v":365242.08822448697},{"$f":"Load_Demand!AU77","v":354591.69997451769},{"$f":"Load_Demand!AV77","v":341714.77596030437},{"$f":"Load_Demand!AW77","v":324645.75346254162},{"$f":"Load_Demand!AX77","v":307009.94702525501},{"$f":"Load_Demand!AY77","v":292983.94062391197},{"$f":"Load_Demand!AZ77","v":283679.02590735204},{"$f":"Load_Demand!BA77","v":275485.89004919899},{"$f":"Load_Demand!BB77","v":265144.02679573093},{"$f":"Load_Demand!BC77","v":251658.18553413913},{"$f":"Load_Demand!BD77","v":237372.49986869047},{"$f":"Load_Demand!BE77","v":0},{"$f":"Load_Demand!BF77","v":0},{"$f":"Load_Demand!BG77","v":0},{"$f":"Load_Demand!BH77","v":0},{"$f":"Load_Demand!BI77","v":0},{"$f":"Load_Demand!BJ77","v":0},{"$f":"Load_Demand!BK77","v":0},{"$f":"Load_Demand!BL77","v":0}]
[{"$f":"ROW()","v":44},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O42:O43)","v":1300823.1083193743},1291537.7069374823,1282340.4250601234,{"$f":"SUM(R42:R43)","v":1276486.2156177522},{"$f":"SUM(S42:S43)","v":1273806.180973971},{"$f":"SUM(T42:T43)","v":1218700.0272042623},1198901.7217295037,1196020.0231877398,1189791.7327392725,1184819.9319922843,1191478.0347119626,1184866.9924306544,1173807.356607948,1158290.6466676635,1136359.0775851684,1109476.9233045811,1088287.0025731495,1059958.0420341888,1030661.4833146965,1000004.1711775806,968457.58149665175,930553.26081712358,884906.26207460137,839228.45214735973,805710.61310760956,783442.12135461625,763311.47125110566,737200.65687566029,704901.09017599421,667959.38693362218,636048.78976363211,614026.3681595372,596121.47869729588,574473.45088114229,545777.88092839101,516129.46272748534,492549.65621541184,476906.70822653745,463132.82614390261,445746.61316828686,423074.90473598335,399058.53869102511,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"B3"]
[{"$f":"ROW()","v":46},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O81","v":788369.44039982278},{"$f":"Load_Demand!P81","v":796364.11402268591},{"$f":"Load_Demand!Q81","v":805626.54311839736},{"$f":"Load_Demand!R81","v":815553.02119836444},{"$f":"Load_Demand!S81","v":825813.23870213795},{"$f":"Load_Demand!T81","v":839045.18480000005},{"$f":"Load_Demand!U81","v":832789.81309776008},{"$f":"Load_Demand!V81","v":824047.21180798858},{"$f":"Load_Demand!W81","v":814207.83240311826},{"$f":"Load_Demand!X81","v":801801.84263998643},{"$f":"Load_Demand!Y81","v":790208.99563795445},{"$f":"Load_Demand!Z81","v":774736.20145453024},{"$f":"Load_Demand!AA81","v":753153.20388900302},{"$f":"Load_Demand!AB81","v":723194.22171422478},{"$f":"Load_Demand!AC81","v":676424.08367171069},{"$f":"Load_Demand!AD81","v":620397.67215375823},{"$f":"Load_Demand!AE81","v":557561.160999574},{"$f":"Load_Demand!AF81","v":493463.42858777562},{"$f":"Load_Demand!AG81","v":428999.26755914208},{"$f":"Load_Demand!AH81","v":367027.07034241734},{"$f":"Load_Demand!AI81","v":319571.36747511616},{"$f":"Load_Demand!AJ81","v":274781.99627871072},{"$f":"Load_Demand!AK81","v":231258.82469285163},{"$f":"Load_Demand!AL81","v":190468.04115901879},{"$f":"Load_Demand!AM81","v":149019.26260261453},{"$f":"Load_Demand!AN81","v":111607.98940472459},{"$f":"Load_Demand!AO81","v":80448.879044986636},{"$f":"Load_Demand!AP81","v":57784.173304615688},{"$f":"Load_Demand!AQ81","v":52016.593446058148},{"$f":"Load_Demand!AR81","v":48347.930390963127},{"$f":"Load_Demand!AS81","v":48164.208255477468},{"$f":"Load_Demand!AT81","v":47981.184264106654},{"$f":"Load_Demand!AU81","v":47798.855763903048},{"$f":"Load_Demand!AV81","v":46889.220112000214},{"$f":"Load_Demand!AW81","v":33807.041075574612},{"$f":"Load_Demand!AX81","v":32405.57431948743},{"$f":"Load_Demand!AY81","v":32230.433137073378},{"$f":"Load_Demand!AZ81","v":30419.957491152498},{"$f":"Load_Demand!BA81","v":30304.361652686119},{"$f":"Load_Demand!BB81","v":26875.20507840591},{"$f":"Load_Demand!BC81","v":21087.079299107969},{"$f":"Load_Demand!BD81","v":12936.948397771359},{"$f":"Load_Demand!BE81","v":0},{"$f":"Load_Demand!BF81","v":0},{"$f":"Load_Demand!BG81","v":0},{"$f":"Load_Demand!BH81","v":0},{"$f":"Load_Demand!BI81","v":0},{"$f":"Load_Demand!BJ81","v":0},{"$f":"Load_Demand!BK81","v":0},{"$f":"Load_Demand!BL81","v":0}]
[{"$f":"ROW()","v":47},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O82","v":5527142.9880281491},{"$f":"Load_Demand!P82","v":5473873.7178870048},{"$f":"Load_Demand!Q82","v":5434846.6829149332},{"$f":"Load_Demand!R82","v":5406301.4325594986},{"$f":"Load_Demand!S82","v":5385685.6412183121},{"$f":"Load_Demand!T82","v":5171044.7146641575},{"$f":"Load_Demand!U82","v":4948616.8590980042},{"$f":"Load_Demand!V82","v":4822284.2063043658},{"$f":"Load_Demand!W82","v":4703984.8596923966},{"$f":"Load_Demand!X82","v":4567336.6737702182},{"$f":"Load_Demand!Y82","v":4461759.553252263},{"$f":"Load_Demand!Z82","v":4307640.4358450212},{"$f":"Load_Demand!AA82","v":4117494.3681703783},{"$f":"Load_Demand!AB82","v":3881232.3002894931},{"$f":"Load_Demand!AC82","v":3552864.8638032768},{"$f":"Load_Demand!AD82","v":3192117.6484255618},{"$f":"Load_Demand!AE82","v":2827663.1373550231},{"$f":"Load_Demand!AF82","v":2444439.3319363995},{"$f":"Load_Demand!AG82","v":2070314.5653461993},{"$f":"Load_Demand!AH82","v":1720674.8298945292},{"$f":"Load_Demand!AI82","v":1452152.6348627177},{"$f":"Load_Demand!AJ82","v":1208482.3617958978},{"$f":"Load_Demand!AK82","v":981600.30787387257},{"$f":"Load_Demand!AL82","v":787683.5544211535},{"$f":"Load_Demand!AM82","v":610973.18847702816},{"$f":"Load_Demand!AN82","v":458278.28073458635},{"$f":"Load_Demand!AO82","v":329716.87426802877},{"$f":"Load_Demand!AP82","v":233100.61797956694},{"$f":"Load_Demand!AQ82","v":204352.18506939319},{"$f":"Load_Demand!AR82","v":184815.859898911},{"$f":"Load_Demand!AS82","v":181130.5184058421},{"$f":"Load_Demand!AT82","v":179907.11667847433},{"$f":"Load_Demand!AU82","v":179184.20367796812},{"$f":"Load_Demand!AV82","v":173423.67482485675},{"$f":"Load_Demand!AW82","v":121233.84638836105},{"$f":"Load_Demand!AX82","v":112836.43215741572},{"$f":"Load_Demand!AY82","v":110267.98543417017},{"$f":"Load_Demand!AZ82","v":103708.46283739067},{"$f":"Load_Demand!BA82","v":103136.53763998399},{"$f":"Load_Demand!BB82","v":90090.548522205077},{"$f":"Load_Demand!BC82","v":68517.16233282852},{"$f":"Load_Demand!BD82","v":40736.0316689834},{"$f":"Load_Demand!BE82","v":0},{"$f":"Load_Demand!BF82","v":0},{"$f":"Load_Demand!BG82","v":0},{"$f":"Load_Demand!BH82","v":0},{"$f":"Load_Demand!BI82","v":0},{"$f":"Load_Demand!BJ82","v":0},{"$f":"Load_Demand!BK82","v":0},{"$f":"Load_Demand!BL82","v":0}]
[{"$f":"ROW()","v":48},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Demand!O83","v":4279323.3047912223},{"$f":"Load_Demand!P83","v":4125041.8255145513},{"$f":"Load_Demand!Q83","v":3985032.0259395577},{"$f":"Load_Demand!R83","v":3855672.1347670406},{"$f":"Load_Demand!S83","v":3734502.4215414585},{"$f":"Load_Demand!T83","v":3585667.693082063},{"$f":"Load_Demand!U83","v":3431433.4097305066},{"$f":"Load_Demand!V83","v":3343832.753248285},{"$f":"Load_Demand!W83","v":3261802.4926983519},{"$f":"Load_Demand!X83","v":3167048.915304224},{"$f":"Load_Demand!Y83","v":3093840.4069545818},{"$f":"Load_Demand!Z83","v":2986972.2650863947},{"$f":"Load_Demand!AA83","v":2855122.5810381989},{"$f":"Load_Demand!AB83","v":2691295.4802013282},{"$f":"Load_Demand!AC83","v":2463601.3538810015},{"$f":"Load_Demand!AD83","v":2213454.6800607187},{"$f":"Load_Demand!AE83","v":1960737.3205999192},{"$f":"Load_Demand!AF83","v":1695005.095463133},{"$f":"Load_Demand!AG83","v":1435582.2587314893},{"$f":"Load_Demand!AH83","v":1193137.6517313668},{"$f":"Load_Demand!AI83","v":1006940.9714221383},{"$f":"Load_Demand!AJ83","v":837976.92757574387},{"$f":"Load_Demand!AK83","v":680654.04684696184},{"$f":"Load_Demand!AL83","v":546189.72167279187},{"$f":"Load_Demand!AM83","v":423656.52283935045},{"$f":"Load_Demand!AN83","v":317775.94593434507},{"$f":"Load_Demand!AO83","v":228629.84351580008},{"$f":"Load_Demand!AP83","v":161634.91155985507},{"$f":"Load_Demand!AQ83","v":141700.38521154789},{"$f":"Load_Demand!AR83","v":128153.65067902829},{"$f":"Load_Demand!AS83","v":125598.18835780755},{"$f":"Load_Demand!AT83","v":124749.8661537772},{"$f":"Load_Demand!AU83","v":124248.58915196103},{"$f":"Load_Demand!AV83","v":120254.16571464407},{"$f":"Load_Demand!AW83","v":84065.079744925853},{"$f":"Load_Demand!AX83","v":78242.206694159016},{"$f":"Load_Demand!AY83","v":76461.213307885017},{"$f":"Load_Demand!AZ83","v":71912.757520872619},{"$f":"Load_Demand!BA83","v":71516.177368048724},{"$f":"Load_Demand!BB83","v":62469.923799352182},{"$f":"Load_Demand!BC83","v":47510.665437059281},{"$f":"Load_Demand!BD83","v":28246.878679200916},{"$f":"Load_Demand!BE83","v":0},{"$f":"Load_Demand!BF83","v":0},{"$f":"Load_Demand!BG83","v":0},{"$f":"Load_Demand!BH83","v":0},{"$f":"Load_Demand!BI83","v":0},{"$f":"Load_Demand!BJ83","v":0},{"$f":"Load_Demand!BK83","v":0},{"$f":"Load_Demand!BL83","v":0}]
[{"$f":"ROW()","v":49},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O47:O48)","v":9806466.2928193714},{"$f":"SUM(P47:P48)","v":9598915.5434015561},{"$f":"SUM(Q47:Q48)","v":9419878.7088544909},{"$f":"SUM(R47:R48)","v":9261973.5673265383},{"$f":"SUM(S47:S48)","v":9120188.0627597701},{"$f":"SUM(T47:T48)","v":8756712.40774622},8380050.2688285112,8166116.9595526513,7965787.3523907484,7734385.5890744422,7555599.9602068448,7294612.7009314159,6972616.9492085772,6572527.7804908212,6016466.2176842783,5405572.3284862805,4788400.4579549422,4139444.4273995324,3505896.8240776886,2913812.4816258959,2459093.6062848559,2046459.2893716418,1662254.3547208344,1333873.2760939454,1034629.7113163786,776054.22666893143,558346.71778382885,394735.52953942202,346052.57028094109,312969.51057793928,306728.70676364965,304656.98283225152,303432.79282992915,293677.84053950082,205298.92613328691,191078.63885157474,186729.19874205519,175621.22035826329,174652.71500803271,152560.47232155726,116027.82776988781,68982.910348184319,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50}]
[{"$f":"\"Tariffs Excluding GST [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2023]"},null,null,null,"Calculation uses factor from first year of tariff change"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":53},null,"A1"]
[{"$f":"ROW()","v":54},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O33","v":48253.568010376002},{"$f":"Price_path_AA6!P33","v":48253.568010376002},{"$f":"Price_path_AA6!Q33","v":48253.568010376002},{"$f":"Price_path_AA6!R33","v":48253.568010376002},{"$f":"Price_path_AA6!S33","v":48253.568010376002},{"$f":"Price_path_AA6!T33","v":54901.552312732703},{"$f":"Price_path_AA6!U33","v":55682.613262610597},{"$f":"Price_path_AA6!V33","v":54910.870738496102},{"$f":"Price_path_AA6!W33","v":55389.262993205499},{"$f":"Price_path_AA6!X33","v":56251.718915646903},{"$f":"Price_path_AA6!Y33","v":57005.729648191496},{"$f":"Price_path_AA6!Z33","v":57682.038291046498},{"$f":"Price_path_AA6!AA33","v":58745.174105473197},{"$f":"Price_path_AA6!AB33","v":60540.640699853902},{"$f":"Price_path_AA6!AC33","v":62850.380871708803},{"$f":"Price_path_AA6!AD33","v":64050.408886299498},{"$f":"Price_path_AA6!AE33","v":67372.772812235606},{"$f":"Price_path_AA6!AF33","v":71554.566077057301},{"$f":"Price_path_AA6!AG33","v":76825.179857560404},{"$f":"Price_path_AA6!AH33","v":83317.193932698297},{"$f":"Price_path_AA6!AI33","v":89503.3630792037},{"$f":"Price_path_AA6!AJ33","v":97291.890904166707},{"$f":"Price_path_AA6!AK33","v":100572.82173015601},{"$f":"Price_path_AA6!AL33","v":95609.257934091103},{"$f":"Price_path_AA6!AM33","v":86730.002722766905},{"$f":"Price_path_AA6!AN33","v":80769.969419215893},{"$f":"Price_path_AA6!AO33","v":80891.032278154496},{"$f":"Price_path_AA6!AP33","v":84800.839911881907},{"$f":"Price_path_AA6!AQ33","v":88561.3101481388},{"$f":"Price_path_AA6!AR33","v":87362.147968318503},{"$f":"Price_path_AA6!AS33","v":80714.162483051405},{"$f":"Price_path_AA6!AT33","v":73792.8085194577},{"$f":"Price_path_AA6!AU33","v":72516.538587927906},{"$f":"Price_path_AA6!AV33","v":77289.367679418094},{"$f":"Price_path_AA6!AW33","v":80839.505269052504},{"$f":"Price_path_AA6!AX33","v":79613.969103693395},{"$f":"Price_path_AA6!AY33","v":73170.166962810195},{"$f":"Price_path_AA6!AZ33","v":66892.852959583295},{"$f":"Price_path_AA6!BA33","v":65730.123446708705},{"$f":"Price_path_AA6!BB33","v":69538.914808408095},{"$f":"Price_path_AA6!BC33","v":72836.255967085206},{"$f":"Price_path_AA6!BD33","v":72175.298634249906},{"$f":"Price_path_AA6!BE33","v":0},{"$f":"Price_path_AA6!BF33","v":0},{"$f":"Price_path_AA6!BG33","v":0},{"$f":"Price_path_AA6!BH33","v":0},{"$f":"Price_path_AA6!BI33","v":0},{"$f":"Price_path_AA6!BJ33","v":0},{"$f":"Price_path_AA6!BK33","v":0},{"$f":"Price_path_AA6!BL33","v":0}]
[{"$f":"ROW()","v":55},null,null,"Demand 1 (<=10km) [$/GJ*km*year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O35","v":203.37973147375899},{"$f":"Price_path_AA6!P35","v":203.37973147375899},{"$f":"Price_path_AA6!Q35","v":203.37973147375899},{"$f":"Price_path_AA6!R35","v":203.37973147375899},{"$f":"Price_path_AA6!S35","v":203.37973147375899},{"$f":"Price_path_AA6!T35","v":231.39973741330601},{"$f":"Price_path_AA6!U35","v":234.69176270388499},{"$f":"Price_path_AA6!V35","v":231.439012828735},{"$f":"Price_path_AA6!W35","v":233.45534638319899},{"$f":"Price_path_AA6!X35","v":237.09043620446101},{"$f":"Price_path_AA6!Y35","v":240.26844990658299},{"$f":"Price_path_AA6!Z35","v":243.11896388614301},{"$f":"Price_path_AA6!AA35","v":247.599881782447},{"$f":"Price_path_AA6!AB35","v":255.167436450254},{"$f":"Price_path_AA6!AC35","v":264.90255771268602},{"$f":"Price_path_AA6!AD35","v":269.96045053661101},{"$f":"Price_path_AA6!AE35","v":283.96359084262298},{"$f":"Price_path_AA6!AF35","v":301.58906448833},{"$f":"Price_path_AA6!AG35","v":323.80371222484803},{"$f":"Price_path_AA6!AH35","v":351.16633293388003},{"$f":"Price_path_AA6!AI35","v":377.23987467895898},{"$f":"Price_path_AA6!AJ35","v":410.06705747456601},{"$f":"Price_path_AA6!AK35","v":423.89556504171901},{"$f":"Price_path_AA6!AL35","v":402.97507535317499},{"$f":"Price_path_AA6!AM35","v":365.55068136478098},{"$f":"Price_path_AA6!AN35","v":340.43025974973699},{"$f":"Price_path_AA6!AO35","v":340.94051697542199},{"$f":"Price_path_AA6!AP35","v":357.41962224056101},{"$f":"Price_path_AA6!AQ35","v":373.26929840752399},{"$f":"Price_path_AA6!AR35","v":368.21505491463},{"$f":"Price_path_AA6!AS35","v":340.19504398933799},{"$f":"Price_path_AA6!AT35","v":311.02283624196798},{"$f":"Price_path_AA6!AU35","v":305.643598049535},{"$f":"Price_path_AA6!AV35","v":325.76017676115902},{"$f":"Price_path_AA6!AW35","v":340.72334030420501},{"$f":"Price_path_AA6!AX35","v":335.55793541293298},{"$f":"Price_path_AA6!AY35","v":308.39851895690998},{"$f":"Price_path_AA6!AZ35","v":281.94081874957601},{"$f":"Price_path_AA6!BA35","v":277.040132109073},{"$f":"Price_path_AA6!BB35","v":293.09347274940501},{"$f":"Price_path_AA6!BC35","v":306.99114678845098},{"$f":"Price_path_AA6!BD35","v":304.20533569902602},{"$f":"Price_path_AA6!BE35","v":0},{"$f":"Price_path_AA6!BF35","v":0},{"$f":"Price_path_AA6!BG35","v":0},{"$f":"Price_path_AA6!BH35","v":0},{"$f":"Price_path_AA6!BI35","v":0},{"$f":"Price_path_AA6!BJ35","v":0},{"$f":"Price_path_AA6!BK35","v":0},{"$f":"Price_path_AA6!BL35","v":0}]
[{"$f":"ROW()","v":56},null,null,"Demand 2 (>10km) [$/GJ*km*year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O36","v":107.056530051002},{"$f":"Price_path_AA6!P36","v":107.056530051002},{"$f":"Price_path_AA6!Q36","v":107.056530051002},{"$f":"Price_path_AA6!R36","v":107.056530051002},{"$f":"Price_path_AA6!S36","v":107.056530051002},{"$f":"Price_path_AA6!T36","v":121.805908399372},{"$f":"Price_path_AA6!U36","v":123.53878906499},{"$f":"Price_path_AA6!V36","v":121.82658248356699},{"$f":"Price_path_AA6!W36","v":122.887955080542},{"$f":"Price_path_AA6!X36","v":124.80142059585199},{"$f":"Price_path_AA6!Y36","v":126.474286996738},{"$f":"Price_path_AA6!Z36","v":127.974761666963},{"$f":"Price_path_AA6!AA36","v":130.33346043180899},{"$f":"Price_path_AA6!AB36","v":134.316925931719},{"$f":"Price_path_AA6!AC36","v":139.441371196886},{"$f":"Price_path_AA6!AD36","v":142.10378229938601},{"$f":"Price_path_AA6!AE36","v":149.47485905376999},{"$f":"Price_path_AA6!AF36","v":158.752686472173},{"$f":"Price_path_AA6!AG36","v":170.44619735324},{"$f":"Price_path_AA6!AH36","v":184.849536392896},{"$f":"Price_path_AA6!AI36","v":198.57432049572199},{"$f":"Price_path_AA6!AJ36","v":215.85413621767901},{"$f":"Price_path_AA6!AK36","v":223.133288496993},{"$f":"Price_path_AA6!AL36","v":212.12100611863701},{"$f":"Price_path_AA6!AM36","v":192.42127630472501},{"$f":"Price_path_AA6!AN36","v":179.19820263835101},{"$f":"Price_path_AA6!AO36","v":179.46679561769801},{"$f":"Price_path_AA6!AP36","v":188.141189153608},{"$f":"Price_path_AA6!AQ36","v":196.48425913689201},{"$f":"Price_path_AA6!AR36","v":193.823768996301},{"$f":"Price_path_AA6!AS36","v":179.07438802349699},{"$f":"Price_path_AA6!AT36","v":163.71850514997001},{"$f":"Price_path_AA6!AU36","v":160.88694189129799},{"$f":"Price_path_AA6!AV36","v":171.47605565282399},{"$f":"Price_path_AA6!AW36","v":179.35247655227201},{"$f":"Price_path_AA6!AX36","v":176.633472451122},{"$f":"Price_path_AA6!AY36","v":162.33709757186301},{"$f":"Price_path_AA6!AZ36","v":148.410097291147},{"$f":"Price_path_AA6!BA36","v":145.83043754433899},{"$f":"Price_path_AA6!BB36","v":154.280713942223},{"$f":"Price_path_AA6!BC36","v":161.59627458151999},{"$f":"Price_path_AA6!BD36","v":160.12985869803799},{"$f":"Price_path_AA6!BE36","v":0},{"$f":"Price_path_AA6!BF36","v":0},{"$f":"Price_path_AA6!BG36","v":0},{"$f":"Price_path_AA6!BH36","v":0},{"$f":"Price_path_AA6!BI36","v":0},{"$f":"Price_path_AA6!BJ36","v":0},{"$f":"Price_path_AA6!BK36","v":0},{"$f":"Price_path_AA6!BL36","v":0}]
[{"$f":"ROW()","v":57},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O38","v":4.3017544670375697E-2},{"$f":"Price_path_AA6!P38","v":4.3017544670375697E-2},{"$f":"Price_path_AA6!Q38","v":4.3017544670375697E-2},{"$f":"Price_path_AA6!R38","v":4.3017544670375697E-2},{"$f":"Price_path_AA6!S38","v":4.3017544670375697E-2},{"$f":"Price_path_AA6!T38","v":4.89441522454485E-2},{"$f":"Price_path_AA6!U38","v":4.9640459807501397E-2},{"$f":"Price_path_AA6!V38","v":4.8952459523294703E-2},{"$f":"Price_path_AA6!W38","v":4.9378941150155897E-2},{"$f":"Price_path_AA6!X38","v":5.0147811467929598E-2},{"$f":"Price_path_AA6!Y38","v":5.0820004047806899E-2},{"$f":"Price_path_AA6!Z38","v":5.1422926037922097E-2},{"$f":"Price_path_AA6!AA38","v":5.2370700353345602E-2},{"$f":"Price_path_AA6!AB38","v":5.3971339800595E-2},{"$f":"Price_path_AA6!AC38","v":5.6030448693814301E-2},{"$f":"Price_path_AA6!AD38","v":5.7100260955412402E-2},{"$f":"Price_path_AA6!AE38","v":6.0062113197395198E-2},{"$f":"Price_path_AA6!AF38","v":6.3790137589976106E-2},{"$f":"Price_path_AA6!AG38","v":6.8488833937038696E-2},{"$f":"Price_path_AA6!AH38","v":7.4276395706935103E-2},{"$f":"Price_path_AA6!AI38","v":7.9791299963156606E-2},{"$f":"Price_path_AA6!AJ38","v":8.67346900054176E-2},{"$f":"Price_path_AA6!AK38","v":8.9659605077750504E-2},{"$f":"Price_path_AA6!AL38","v":8.5234640538847106E-2},{"$f":"Price_path_AA6!AM38","v":7.7318878587095297E-2},{"$f":"Price_path_AA6!AN38","v":7.2005572039125595E-2},{"$f":"Price_path_AA6!AO38","v":7.2113498295297798E-2},{"$f":"Price_path_AA6!AP38","v":7.5599050379244803E-2},{"$f":"Price_path_AA6!AQ38","v":7.8951469755466103E-2},{"$f":"Price_path_AA6!AR38","v":7.7882429376392906E-2},{"$f":"Price_path_AA6!AS38","v":7.1955820746767998E-2},{"$f":"Price_path_AA6!AT38","v":6.5785507014851793E-2},{"$f":"Price_path_AA6!AU38","v":6.4647725892029204E-2},{"$f":"Price_path_AA6!AV38","v":6.8902652462497493E-2},{"$f":"Price_path_AA6!AW38","v":7.2067562512573694E-2},{"$f":"Price_path_AA6!AX38","v":7.0975010004805605E-2},{"$f":"Price_path_AA6!AY38","v":6.5230428663527504E-2},{"$f":"Price_path_AA6!AZ38","v":5.9634269733151203E-2},{"$f":"Price_path_AA6!BA38","v":5.8597708690683002E-2},{"$f":"Price_path_AA6!BB38","v":6.1993205838309702E-2},{"$f":"Price_path_AA6!BC38","v":6.4932750548378798E-2},{"$f":"Price_path_AA6!BD38","v":6.4343514088510398E-2},{"$f":"Price_path_AA6!BE38","v":0},{"$f":"Price_path_AA6!BF38","v":0},{"$f":"Price_path_AA6!BG38","v":0},{"$f":"Price_path_AA6!BH38","v":0},{"$f":"Price_path_AA6!BI38","v":0},{"$f":"Price_path_AA6!BJ38","v":0},{"$f":"Price_path_AA6!BK38","v":0},{"$f":"Price_path_AA6!BL38","v":0}]
[{"$f":"ROW()","v":58},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O39","v":2.1671216210166901E-2},{"$f":"Price_path_AA6!P39","v":2.1671216210166901E-2},{"$f":"Price_path_AA6!Q39","v":2.1671216210166901E-2},{"$f":"Price_path_AA6!R39","v":2.1671216210166901E-2},{"$f":"Price_path_AA6!S39","v":2.1671216210166901E-2},{"$f":"Price_path_AA6!T39","v":2.4656900194140699E-2},{"$f":"Price_path_AA6!U39","v":2.50076833883386E-2},{"$f":"Price_path_AA6!V39","v":2.4661085203204001E-2},{"$f":"Price_path_AA6!W39","v":2.4875936506694101E-2},{"$f":"Price_path_AA6!X39","v":2.5263275091955702E-2},{"$f":"Price_path_AA6!Y39","v":2.5601909731496699E-2},{"$f":"Price_path_AA6!Z39","v":2.5905647494908601E-2},{"$f":"Price_path_AA6!AA39","v":2.6383113660524801E-2},{"$f":"Price_path_AA6!AB39","v":2.71894777568874E-2},{"$f":"Price_path_AA6!AC39","v":2.8226807859457501E-2},{"$f":"Price_path_AA6!AD39","v":2.8765753840754901E-2},{"$f":"Price_path_AA6!AE39","v":3.0257864578604202E-2},{"$f":"Price_path_AA6!AF39","v":3.2135954629244297E-2},{"$f":"Price_path_AA6!AG39","v":3.4503046131638598E-2},{"$f":"Price_path_AA6!AH39","v":3.7418682144948701E-2},{"$f":"Price_path_AA6!AI39","v":4.0196959785635401E-2},{"$f":"Price_path_AA6!AJ39","v":4.3694874601331098E-2},{"$f":"Price_path_AA6!AK39","v":4.5168377271337101E-2},{"$f":"Price_path_AA6!AL39","v":4.29391853455846E-2},{"$f":"Price_path_AA6!AM39","v":3.8951412681219502E-2},{"$f":"Price_path_AA6!AN39","v":3.6274695172717801E-2},{"$f":"Price_path_AA6!AO39","v":3.6329065854498598E-2},{"$f":"Price_path_AA6!AP39","v":3.8085004121124803E-2},{"$f":"Price_path_AA6!AQ39","v":3.9773873294991803E-2},{"$f":"Price_path_AA6!AR39","v":3.9235316169757999E-2},{"$f":"Price_path_AA6!AS39","v":3.6249631654526E-2},{"$f":"Price_path_AA6!AT39","v":3.3141174303146698E-2},{"$f":"Price_path_AA6!AU39","v":3.2567987225607303E-2},{"$f":"Price_path_AA6!AV39","v":3.4711518065722903E-2},{"$f":"Price_path_AA6!AW39","v":3.6305924499341703E-2},{"$f":"Price_path_AA6!AX39","v":3.5755522522700998E-2},{"$f":"Price_path_AA6!AY39","v":3.2861539027416502E-2},{"$f":"Price_path_AA6!AZ39","v":3.00423272138199E-2},{"$f":"Price_path_AA6!BA39","v":2.9520132406131699E-2},{"$f":"Price_path_AA6!BB39","v":3.1230703137005999E-2},{"$f":"Price_path_AA6!BC39","v":3.2711575870665997E-2},{"$f":"Price_path_AA6!BD39","v":3.2414732552002203E-2},{"$f":"Price_path_AA6!BE39","v":0},{"$f":"Price_path_AA6!BF39","v":0},{"$f":"Price_path_AA6!BG39","v":0},{"$f":"Price_path_AA6!BH39","v":0},{"$f":"Price_path_AA6!BI39","v":0},{"$f":"Price_path_AA6!BJ39","v":0},{"$f":"Price_path_AA6!BK39","v":0},{"$f":"Price_path_AA6!BL39","v":0}]
[{"$f":"ROW()","v":59},null,"A2"]
[{"$f":"ROW()","v":60},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O41","v":26686.015058205001},{"$f":"Price_path_AA6!P41","v":26686.015058205001},{"$f":"Price_path_AA6!Q41","v":26686.015058205001},{"$f":"Price_path_AA6!R41","v":26686.015058205001},{"$f":"Price_path_AA6!S41","v":26686.015058205001},{"$f":"Price_path_AA6!T41","v":30362.597257499699},{"$f":"Price_path_AA6!U41","v":30794.552968325799},{"$f":"Price_path_AA6!V41","v":30367.750692996698},{"$f":"Price_path_AA6!W41","v":30632.3193754651},{"$f":"Price_path_AA6!X41","v":31109.2895288092},{"$f":"Price_path_AA6!Y41","v":31526.285464910899},{"$f":"Price_path_AA6!Z41","v":31900.309259862999},{"$f":"Price_path_AA6!AA41","v":32488.262845939898},{"$f":"Price_path_AA6!AB41","v":33481.222549227503},{"$f":"Price_path_AA6!AC41","v":34758.594638964103},{"$f":"Price_path_AA6!AD41","v":35422.254695371703},{"$f":"Price_path_AA6!AE41","v":37259.645325994199},{"$f":"Price_path_AA6!AF41","v":39572.332296858898},{"$f":"Price_path_AA6!AG41","v":42487.177447423601},{"$f":"Price_path_AA6!AH41","v":46077.502318943101},{"$f":"Price_path_AA6!AI41","v":49498.683587046398},{"$f":"Price_path_AA6!AJ41","v":53806.028709660299},{"$f":"Price_path_AA6!AK41","v":55620.505297349002},{"$f":"Price_path_AA6!AL41","v":52875.470190812099},{"$f":"Price_path_AA6!AM41","v":47964.9123181986},{"$f":"Price_path_AA6!AN41","v":44668.792569048303},{"$f":"Price_path_AA6!AO41","v":44735.744825841597},{"$f":"Price_path_AA6!AP41","v":46898.013642230399},{"$f":"Price_path_AA6!AQ41","v":48977.693332012197},{"$f":"Price_path_AA6!AR41","v":48314.5121143863},{"$f":"Price_path_AA6!AS41","v":44637.929260898301},{"$f":"Price_path_AA6!AT41","v":40810.1634870614},{"$f":"Price_path_AA6!AU41","v":40104.338819260302},{"$f":"Price_path_AA6!AV41","v":42743.890551027704},{"$f":"Price_path_AA6!AW41","v":44707.248476296802},{"$f":"Price_path_AA6!AX41","v":44029.481465241501},{"$f":"Price_path_AA6!AY41","v":40465.819583767297},{"$f":"Price_path_AA6!AZ41","v":36994.2318251342},{"$f":"Price_path_AA6!BA41","v":36351.199225295801},{"$f":"Price_path_AA6!BB41","v":38457.602291904601},{"$f":"Price_path_AA6!BC41","v":40281.154402985303},{"$f":"Price_path_AA6!BD41","v":39915.620452561598},{"$f":"Price_path_AA6!BE41","v":0},{"$f":"Price_path_AA6!BF41","v":0},{"$f":"Price_path_AA6!BG41","v":0},{"$f":"Price_path_AA6!BH41","v":0},{"$f":"Price_path_AA6!BI41","v":0},{"$f":"Price_path_AA6!BJ41","v":0},{"$f":"Price_path_AA6!BK41","v":0},{"$f":"Price_path_AA6!BL41","v":0}]
[{"$f":"ROW()","v":61},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O42","v":2.59910199966466},{"$f":"Price_path_AA6!P42","v":2.59910199966466},{"$f":"Price_path_AA6!Q42","v":2.59910199966466},{"$f":"Price_path_AA6!R42","v":2.59910199966466},{"$f":"Price_path_AA6!S42","v":2.59910199966466},{"$f":"Price_path_AA6!T42","v":2.9571851426620701},{"$f":"Price_path_AA6!U42","v":2.9992557534042898},{"$f":"Price_path_AA6!V42","v":2.9576870649039702},{"$f":"Price_path_AA6!W42","v":2.9834549058555799},{"$f":"Price_path_AA6!X42","v":3.0299097278525302},{"$f":"Price_path_AA6!Y42","v":3.07052332148987},{"$f":"Price_path_AA6!Z42","v":3.10695161515837},{"$f":"Price_path_AA6!AA42","v":3.16421574162871},{"$f":"Price_path_AA6!AB42","v":3.2609257054345502},{"$f":"Price_path_AA6!AC42","v":3.3853362008010901},{"$f":"Price_path_AA6!AD42","v":3.4499738087745699},{"$f":"Price_path_AA6!AE42","v":3.62892767849997},{"$f":"Price_path_AA6!AF42","v":3.8541733480936702},{"$f":"Price_path_AA6!AG42","v":4.1380666099022099},{"$f":"Price_path_AA6!AH42","v":4.4877486636917601},{"$f":"Price_path_AA6!AI42","v":4.8209568649068197},{"$f":"Price_path_AA6!AJ42","v":5.2404735779497296},{"$f":"Price_path_AA6!AK42","v":5.41719571938299},{"$f":"Price_path_AA6!AL42","v":5.1498412185709199},{"$f":"Price_path_AA6!AM42","v":4.6715742027448002},{"$f":"Price_path_AA6!AN42","v":4.3505464504758597},{"$f":"Price_path_AA6!AO42","v":4.3570673095900396},{"$f":"Price_path_AA6!AP42","v":4.5676629040327104},{"$f":"Price_path_AA6!AQ42","v":4.7702146761344801},{"$f":"Price_path_AA6!AR42","v":4.7056237049792902},{"$f":"Price_path_AA6!AS42","v":4.34754049826629},{"$f":"Price_path_AA6!AT42","v":3.97473273152674},{"$f":"Price_path_AA6!AU42","v":3.90598847347648},{"$f":"Price_path_AA6!AV42","v":4.1630693515803001},{"$f":"Price_path_AA6!AW42","v":4.3542918888716198},{"$f":"Price_path_AA6!AX42","v":4.2882803247659096},{"$f":"Price_path_AA6!AY42","v":3.9411951304397301},{"$f":"Price_path_AA6!AZ42","v":3.6030775559051098},{"$f":"Price_path_AA6!BA42","v":3.5404489726399002},{"$f":"Price_path_AA6!BB42","v":3.7456034856153901},{"$f":"Price_path_AA6!BC42","v":3.92320954362236},{"$f":"Price_path_AA6!BD42","v":3.8876081239491902},{"$f":"Price_path_AA6!BE42","v":0},{"$f":"Price_path_AA6!BF42","v":0},{"$f":"Price_path_AA6!BG42","v":0},{"$f":"Price_path_AA6!BH42","v":0},{"$f":"Price_path_AA6!BI42","v":0},{"$f":"Price_path_AA6!BJ42","v":0},{"$f":"Price_path_AA6!BK42","v":0},{"$f":"Price_path_AA6!BL42","v":0}]
[{"$f":"ROW()","v":62},null,null,"Usage 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O43","v":1.3717482776007901},{"$f":"Price_path_AA6!P43","v":1.3717482776007901},{"$f":"Price_path_AA6!Q43","v":1.3717482776007901},{"$f":"Price_path_AA6!R43","v":1.3717482776007901},{"$f":"Price_path_AA6!S43","v":1.3717482776007901},{"$f":"Price_path_AA6!T43","v":1.5607366030716401},{"$f":"Price_path_AA6!U43","v":1.58294053651892},{"$f":"Price_path_AA6!V43","v":1.5610015064770799},{"$f":"Price_path_AA6!W43","v":1.5746012003126499},{"$f":"Price_path_AA6!X43","v":1.5991190230332599},{"$f":"Price_path_AA6!Y43","v":1.6205539752307501},{"$f":"Price_path_AA6!Z43","v":1.6397800191113501},{"$f":"Price_path_AA6!AA43","v":1.67000275252625},{"$f":"Price_path_AA6!AB43","v":1.72104412231266},{"$f":"Price_path_AA6!AC43","v":1.78670521708944},{"$f":"Price_path_AA6!AD43","v":1.8208195101865501},{"$f":"Price_path_AA6!AE43","v":1.91526738587495},{"$f":"Price_path_AA6!AF43","v":2.0341470448271801},{"$f":"Price_path_AA6!AG43","v":2.18397959967057},{"$f":"Price_path_AA6!AH43","v":2.3685340169483799},{"$f":"Price_path_AA6!AI43","v":2.5443939009229899},{"$f":"Price_path_AA6!AJ43","v":2.76580549947341},{"$f":"Price_path_AA6!AK43","v":2.85907551856319},{"$f":"Price_path_AA6!AL43","v":2.7179717542457098},{"$f":"Price_path_AA6!AM43","v":2.4655530514485902},{"$f":"Price_path_AA6!AN43","v":2.2961217377511001},{"$f":"Price_path_AA6!AO43","v":2.2995633022835902},{"$f":"Price_path_AA6!AP43","v":2.4107109771283302},{"$f":"Price_path_AA6!AQ43","v":2.5176133012931499},{"$f":"Price_path_AA6!AR43","v":2.4835236220723602},{"$f":"Price_path_AA6!AS43","v":2.2945352629738398},{"$f":"Price_path_AA6!AT43","v":2.0977756083057502},{"$f":"Price_path_AA6!AU43","v":2.0614939165570001},{"$f":"Price_path_AA6!AV43","v":2.19717549111179},{"$f":"Price_path_AA6!AW43","v":2.29809849690443},{"$f":"Price_path_AA6!AX43","v":2.26325906029308},{"$f":"Price_path_AA6!AY43","v":2.0800752077320501},{"$f":"Price_path_AA6!AZ43","v":1.9016242656165601},{"$f":"Price_path_AA6!BA43","v":1.86857029111548},{"$f":"Price_path_AA6!BB43","v":1.97684628407477},{"$f":"Price_path_AA6!BC43","v":2.0705828146895602},{"$f":"Price_path_AA6!BD43","v":2.0517931765287201},{"$f":"Price_path_AA6!BE43","v":0},{"$f":"Price_path_AA6!BF43","v":0},{"$f":"Price_path_AA6!BG43","v":0},{"$f":"Price_path_AA6!BH43","v":0},{"$f":"Price_path_AA6!BI43","v":0},{"$f":"Price_path_AA6!BJ43","v":0},{"$f":"Price_path_AA6!BK43","v":0},{"$f":"Price_path_AA6!BL43","v":0}]
[{"$f":"ROW()","v":63},null,"B1"]
[{"$f":"ROW()","v":64},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O45","v":1349.8965681962},{"$f":"Price_path_AA6!P45","v":1349.8965681962},{"$f":"Price_path_AA6!Q45","v":1349.8965681962},{"$f":"Price_path_AA6!R45","v":1349.8965681962},{"$f":"Price_path_AA6!S45","v":1349.8965681962},{"$f":"Price_path_AA6!T45","v":1535.8743427981501},{"$f":"Price_path_AA6!U45","v":1557.7245714810399},{"$f":"Price_path_AA6!V45","v":1536.1350263388199},{"$f":"Price_path_AA6!W45","v":1549.5180794375001},{"$f":"Price_path_AA6!X45","v":1573.6453375435501},{"$f":"Price_path_AA6!Y45","v":1594.73883471305},{"$f":"Price_path_AA6!Z45","v":1613.6586110876201},{"$f":"Price_path_AA6!AA45","v":1643.39990166146},{"$f":"Price_path_AA6!AB45","v":1693.6281913818},{"$f":"Price_path_AA6!AC45","v":1758.2433164382801},{"$f":"Price_path_AA6!AD45","v":1791.8141748313201},{"$f":"Price_path_AA6!AE45","v":1884.75751242981},{"$f":"Price_path_AA6!AF45","v":2001.7434392710099},{"$f":"Price_path_AA6!AG45","v":2149.1891878021602},{"$f":"Price_path_AA6!AH45","v":2330.8036855907098},{"$f":"Price_path_AA6!AI45","v":2503.8621524662199},{"$f":"Price_path_AA6!AJ45","v":2721.7467030958701},{"$f":"Price_path_AA6!AK45","v":2813.5309471447099},{"$f":"Price_path_AA6!AL45","v":2674.6749410377602},{"$f":"Price_path_AA6!AM45","v":2426.2772238922198},{"$f":"Price_path_AA6!AN45","v":2259.5449212971298},{"$f":"Price_path_AA6!AO45","v":2262.9316623104},{"$f":"Price_path_AA6!AP45","v":2372.3087741944601},{"$f":"Price_path_AA6!AQ45","v":2477.50816309013},{"$f":"Price_path_AA6!AR45","v":2443.9615264786798},{"$f":"Price_path_AA6!AS45","v":2257.9837187847402},{"$f":"Price_path_AA6!AT45","v":2064.35841089627},{"$f":"Price_path_AA6!AU45","v":2028.65468013187},{"$f":"Price_path_AA6!AV45","v":2162.17487100779},{"$f":"Price_path_AA6!AW45","v":2261.49019102394},{"$f":"Price_path_AA6!AX45","v":2227.2057405256301},{"$f":"Price_path_AA6!AY45","v":2046.9399745983701},{"$f":"Price_path_AA6!AZ45","v":1871.33172468359},{"$f":"Price_path_AA6!BA45","v":1838.8042941973699},{"$f":"Price_path_AA6!BB45","v":1945.3554695846001},{"$f":"Price_path_AA6!BC45","v":2037.5987937117},{"$f":"Price_path_AA6!BD45","v":2019.10847119034},{"$f":"Price_path_AA6!BE45","v":0},{"$f":"Price_path_AA6!BF45","v":0},{"$f":"Price_path_AA6!BG45","v":0},{"$f":"Price_path_AA6!BH45","v":0},{"$f":"Price_path_AA6!BI45","v":0},{"$f":"Price_path_AA6!BJ45","v":0},{"$f":"Price_path_AA6!BK45","v":0},{"$f":"Price_path_AA6!BL45","v":0}]
[{"$f":"ROW()","v":65},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O46","v":5.1260067215608496},{"$f":"Price_path_AA6!P46","v":5.1260067215608496},{"$f":"Price_path_AA6!Q46","v":5.1260067215608496},{"$f":"Price_path_AA6!R46","v":5.1260067215608496},{"$f":"Price_path_AA6!S46","v":5.1260067215608496},{"$f":"Price_path_AA6!T46","v":5.8322262535835199},{"$f":"Price_path_AA6!U46","v":5.91519884699178},{"$f":"Price_path_AA6!V46","v":5.8332161557828197},{"$f":"Price_path_AA6!W46","v":5.8840360643262803},{"$f":"Price_path_AA6!X46","v":5.9756552965980498},{"$f":"Price_path_AA6!Y46","v":6.0557543284939204},{"$f":"Price_path_AA6!Z46","v":6.1275990187845704},{"$f":"Price_path_AA6!AA46","v":6.2405366015455304},{"$f":"Price_path_AA6!AB46","v":6.4312701412737097},{"$f":"Price_path_AA6!AC46","v":6.67663528491327},{"$f":"Price_path_AA6!AD46","v":6.8041150117498503},{"$f":"Price_path_AA6!AE46","v":7.1570518103749396},{"$f":"Price_path_AA6!AF46","v":7.60128632540696},{"$f":"Price_path_AA6!AG46","v":8.1611869250849107},{"$f":"Price_path_AA6!AH46","v":8.8508376422809594},{"$f":"Price_path_AA6!AI46","v":9.5079982613439995},{"$f":"Price_path_AA6!AJ46","v":10.335378445400799},{"$f":"Price_path_AA6!AK46","v":10.683913779894199},{"$f":"Price_path_AA6!AL46","v":10.156631292181499},{"$f":"Price_path_AA6!AM46","v":9.2133824554133206},{"$f":"Price_path_AA6!AN46","v":8.5802443884384694},{"$f":"Price_path_AA6!AO46","v":8.5931049716914405},{"$f":"Price_path_AA6!AP46","v":9.0084462829533702},{"$f":"Price_path_AA6!AQ46","v":9.4079233890429599},{"$f":"Price_path_AA6!AR46","v":9.2805356403757795},{"$f":"Price_path_AA6!AS46","v":8.5743159826918092},{"$f":"Price_path_AA6!AT46","v":7.8390562205110301},{"$f":"Price_path_AA6!AU46","v":7.7034772671341303},{"$f":"Price_path_AA6!AV46","v":8.2104978878388799},{"$f":"Price_path_AA6!AW46","v":8.5876312252745404},{"$f":"Price_path_AA6!AX46","v":8.4574417516216105},{"$f":"Price_path_AA6!AY46","v":7.7729126183672097},{"$f":"Price_path_AA6!AZ46","v":7.1060696241461496},{"$f":"Price_path_AA6!BA46","v":6.9825521404842004},{"$f":"Price_path_AA6!BB46","v":7.3871624299636398},{"$f":"Price_path_AA6!BC46","v":7.73744104436628},{"$f":"Price_path_AA6!BD46","v":7.6672271333442001},{"$f":"Price_path_AA6!BE46","v":0},{"$f":"Price_path_AA6!BF46","v":0},{"$f":"Price_path_AA6!BG46","v":0},{"$f":"Price_path_AA6!BH46","v":0},{"$f":"Price_path_AA6!BI46","v":0},{"$f":"Price_path_AA6!BJ46","v":0},{"$f":"Price_path_AA6!BK46","v":0},{"$f":"Price_path_AA6!BL46","v":0}]
[{"$f":"ROW()","v":66},null,null,"Usage 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O47","v":4.4040339438762199},{"$f":"Price_path_AA6!P47","v":4.4040339438762199},{"$f":"Price_path_AA6!Q47","v":4.4040339438762199},{"$f":"Price_path_AA6!R47","v":4.4040339438762199},{"$f":"Price_path_AA6!S47","v":4.4040339438762199},{"$f":"Price_path_AA6!T47","v":5.0107859361773803},{"$f":"Price_path_AA6!U47","v":5.0820722488239198},{"$f":"Price_path_AA6!V47","v":5.0116364155317097},{"$f":"Price_path_AA6!W47","v":5.0552985904775003},{"$f":"Price_path_AA6!X47","v":5.1340137055278996},{"$f":"Price_path_AA6!Y47","v":5.2028311836356202},{"$f":"Price_path_AA6!Z47","v":5.2645569034628004},{"$f":"Price_path_AA6!AA47","v":5.3615877844264404},{"$f":"Price_path_AA6!AB47","v":5.5254574453196703},{"$f":"Price_path_AA6!AC47","v":5.7362641180240797},{"$f":"Price_path_AA6!AD47","v":5.8457889537569097},{"$f":"Price_path_AA6!AE47","v":6.1490163441249397},{"$f":"Price_path_AA6!AF47","v":6.5306826176031496},{"$f":"Price_path_AA6!AG47","v":7.0117239778898401},{"$f":"Price_path_AA6!AH47","v":7.6042407912554602},{"$f":"Price_path_AA6!AI47","v":8.1688435766476495},{"$f":"Price_path_AA6!AJ47","v":8.8796913404147908},{"$f":"Price_path_AA6!AK47","v":9.1791371911767108},{"$f":"Price_path_AA6!AL47","v":8.7261198425784894},{"$f":"Price_path_AA6!AM47","v":7.9157229546508896},{"$f":"Price_path_AA6!AN47","v":7.3717592633063003},{"$f":"Price_path_AA6!AO47","v":7.38280849680533},{"$f":"Price_path_AA6!AP47","v":7.7396510318331897},{"$f":"Price_path_AA6!AQ47","v":8.0828637567834001},{"$f":"Price_path_AA6!AR47","v":7.9734179445482196},{"$f":"Price_path_AA6!AS47","v":7.3666658442845296},{"$f":"Price_path_AA6!AT47","v":6.7349637950869603},{"$f":"Price_path_AA6!AU47","v":6.61848046894624},{"$f":"Price_path_AA6!AV47","v":7.0540897346221501},{"$f":"Price_path_AA6!AW47","v":7.3781057005879997},{"$f":"Price_path_AA6!AX47","v":7.2662527725199899},{"$f":"Price_path_AA6!AY47","v":6.6781361932450798},{"$f":"Price_path_AA6!AZ47","v":6.10521474750586},{"$f":"Price_path_AA6!BA47","v":5.99909409252869},{"$f":"Price_path_AA6!BB47","v":6.3467170172927201},{"$f":"Price_path_AA6!BC47","v":6.6476606155823204},{"$f":"Price_path_AA6!BD47","v":6.5873359878027902},{"$f":"Price_path_AA6!BE47","v":0},{"$f":"Price_path_AA6!BF47","v":0},{"$f":"Price_path_AA6!BG47","v":0},{"$f":"Price_path_AA6!BH47","v":0},{"$f":"Price_path_AA6!BI47","v":0},{"$f":"Price_path_AA6!BJ47","v":0},{"$f":"Price_path_AA6!BK47","v":0},{"$f":"Price_path_AA6!BL47","v":0}]
[{"$f":"ROW()","v":67},null,"B2"]
[{"$f":"ROW()","v":68},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O49","v":338.76166016925498},{"$f":"Price_path_AA6!P49","v":338.76166016925498},{"$f":"Price_path_AA6!Q49","v":338.76166016925498},{"$f":"Price_path_AA6!R49","v":338.76166016925498},{"$f":"Price_path_AA6!S49","v":338.76166016925498},{"$f":"Price_path_AA6!T49","v":385.43348759891302},{"$f":"Price_path_AA6!U49","v":390.91688530366201},{"$f":"Price_path_AA6!V49","v":385.498907121488},{"$f":"Price_path_AA6!W49","v":388.85743502107499},{"$f":"Price_path_AA6!X49","v":394.91226188996501},{"$f":"Price_path_AA6!Y49","v":400.20575495326199},{"$f":"Price_path_AA6!Z49","v":404.95374454423097},{"$f":"Price_path_AA6!AA49","v":412.41743413922899},{"$f":"Price_path_AA6!AB49","v":425.02241381990399},{"$f":"Price_path_AA6!AC49","v":441.23782435719198},{"$f":"Price_path_AA6!AD49","v":449.66255851125402},{"$f":"Price_path_AA6!AE49","v":472.987041355602},{"$f":"Price_path_AA6!AF49","v":502.34510309667399},{"$f":"Price_path_AA6!AG49","v":539.34717253970996},{"$f":"Price_path_AA6!AH49","v":584.924019115345},{"$f":"Price_path_AA6!AI49","v":628.35369730426896},{"$f":"Price_path_AA6!AJ49","v":683.03265111119902},{"$f":"Price_path_AA6!AK49","v":706.06625503606301},{"$f":"Price_path_AA6!AL49","v":671.21981401123799},{"$f":"Price_path_AA6!AM49","v":608.88346541608598},{"$f":"Price_path_AA6!AN49","v":567.04136213077402},{"$f":"Price_path_AA6!AO49","v":567.89127762448504},{"$f":"Price_path_AA6!AP49","v":595.33987841311705},{"$f":"Price_path_AA6!AQ49","v":621.74006378339902},{"$f":"Price_path_AA6!AR49","v":613.321408177232},{"$f":"Price_path_AA6!AS49","v":566.64957244301399},{"$f":"Price_path_AA6!AT49","v":518.05856754940896},{"$f":"Price_path_AA6!AU49","v":509.09858098973802},{"$f":"Price_path_AA6!AV49","v":542.60597895851902},{"$f":"Price_path_AA6!AW49","v":567.529534941679},{"$f":"Price_path_AA6!AX49","v":558.92572214414201},{"$f":"Price_path_AA6!AY49","v":513.687344941064},{"$f":"Price_path_AA6!AZ49","v":469.617789034243},{"$f":"Price_path_AA6!BA49","v":461.45490706819902},{"$f":"Price_path_AA6!BB49","v":488.19432838208297},{"$f":"Price_path_AA6!BC49","v":511.34314019259398},{"$f":"Price_path_AA6!BD49","v":506.70292367380398},{"$f":"Price_path_AA6!BE49","v":0},{"$f":"Price_path_AA6!BF49","v":0},{"$f":"Price_path_AA6!BG49","v":0},{"$f":"Price_path_AA6!BH49","v":0},{"$f":"Price_path_AA6!BI49","v":0},{"$f":"Price_path_AA6!BJ49","v":0},{"$f":"Price_path_AA6!BK49","v":0},{"$f":"Price_path_AA6!BL49","v":0}]
[{"$f":"ROW()","v":69},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O50","v":8.5794431748189801},{"$f":"Price_path_AA6!P50","v":8.5794431748189801},{"$f":"Price_path_AA6!Q50","v":8.5794431748189801},{"$f":"Price_path_AA6!R50","v":8.5794431748189801},{"$f":"Price_path_AA6!S50","v":8.5794431748189801},{"$f":"Price_path_AA6!T50","v":9.7614491051761707},{"$f":"Price_path_AA6!U50","v":9.9003210748947001},{"$f":"Price_path_AA6!V50","v":9.7631059133172595},{"$f":"Price_path_AA6!W50","v":9.8481636475695797},{"$f":"Price_path_AA6!X50","v":10.0015075738836},{"$f":"Price_path_AA6!Y50","v":10.135570038066099},{"$f":"Price_path_AA6!Z50","v":10.2558171370737},{"$f":"Price_path_AA6!AA50","v":10.4448417767652},{"$f":"Price_path_AA6!AB50","v":10.764074203587301},{"$f":"Price_path_AA6!AC50","v":11.1747440332},{"$f":"Price_path_AA6!AD50","v":11.3881079891495},{"$f":"Price_path_AA6!AE50","v":11.978821457270801},{"$f":"Price_path_AA6!AF50","v":12.722340727735199},{"$f":"Price_path_AA6!AG50","v":13.659451355834699},{"$f":"Price_path_AA6!AH50","v":14.813725913019701},{"$f":"Price_path_AA6!AI50","v":15.9136215031417},{"$f":"Price_path_AA6!AJ50","v":17.2984150975843},{"$f":"Price_path_AA6!AK50","v":17.881761795926501},{"$f":"Price_path_AA6!AL50","v":16.999244392782899},{"$f":"Price_path_AA6!AM50","v":15.420520400727201},{"$f":"Price_path_AA6!AN50","v":14.360831570320901},{"$f":"Price_path_AA6!AO50","v":14.382356443230201},{"$f":"Price_path_AA6!AP50","v":15.0775169008118},{"$f":"Price_path_AA6!AQ50","v":15.7461252966848},{"$f":"Price_path_AA6!AR50","v":15.5329152854179},{"$f":"Price_path_AA6!AS50","v":14.350909144740299},{"$f":"Price_path_AA6!AT50","v":13.120298322123199},{"$f":"Price_path_AA6!AU50","v":12.893378618466601},{"$f":"Price_path_AA6!AV50","v":13.741983554059299},{"$f":"Price_path_AA6!AW50","v":14.3731949850256},{"$f":"Price_path_AA6!AX50","v":14.155295701658099},{"$f":"Price_path_AA6!AY50","v":13.009593185201799},{"$f":"Price_path_AA6!AZ50","v":11.893492117409201},{"$f":"Price_path_AA6!BA50","v":11.686759803205},{"$f":"Price_path_AA6!BB50","v":12.3639596539065},{"$f":"Price_path_AA6!BC50","v":12.9502240953832},{"$f":"Price_path_AA6!BD50","v":12.8327064461843},{"$f":"Price_path_AA6!BE50","v":0},{"$f":"Price_path_AA6!BF50","v":0},{"$f":"Price_path_AA6!BG50","v":0},{"$f":"Price_path_AA6!BH50","v":0},{"$f":"Price_path_AA6!BI50","v":0},{"$f":"Price_path_AA6!BJ50","v":0},{"$f":"Price_path_AA6!BK50","v":0},{"$f":"Price_path_AA6!BL50","v":0}]
[{"$f":"ROW()","v":70},null,null,"Usage 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O51","v":5.1139738419327703},{"$f":"Price_path_AA6!P51","v":5.1139738419327703},{"$f":"Price_path_AA6!Q51","v":5.1139738419327703},{"$f":"Price_path_AA6!R51","v":5.1139738419327703},{"$f":"Price_path_AA6!S51","v":5.1139738419327703},{"$f":"Price_path_AA6!T51","v":5.8185355816267403},{"$f":"Price_path_AA6!U51","v":5.9013134036889801},{"$f":"Price_path_AA6!V51","v":5.8195231601119604},{"$f":"Price_path_AA6!W51","v":5.8702237730954598},{"$f":"Price_path_AA6!X51","v":5.9616279367468703},{"$f":"Price_path_AA6!Y51","v":6.0415389427462696},{"$f":"Price_path_AA6!Z51","v":6.1132149835291996},{"$f":"Price_path_AA6!AA51","v":6.2258874545935301},{"$f":"Price_path_AA6!AB51","v":6.4161732630078001},{"$f":"Price_path_AA6!AC51","v":6.6609624321317797},{"$f":"Price_path_AA6!AD51","v":6.7881429107833},{"$f":"Price_path_AA6!AE51","v":7.1402512192707697},{"$f":"Price_path_AA6!AF51","v":7.58344293027689},{"$f":"Price_path_AA6!AG51","v":8.14202920929832},{"$f":"Price_path_AA6!AH51","v":8.8300610280971998},{"$f":"Price_path_AA6!AI51","v":9.4856790165990592},{"$f":"Price_path_AA6!AJ51","v":10.311116993651099},{"$f":"Price_path_AA6!AK51","v":10.658834170082301},{"$f":"Price_path_AA6!AL51","v":10.132789434688201},{"$f":"Price_path_AA6!AM51","v":9.1917547970673503},{"$f":"Price_path_AA6!AN51","v":8.5601029696863407},{"$f":"Price_path_AA6!AO51","v":8.57293336377675},{"$f":"Price_path_AA6!AP51","v":8.9872996954347908},{"$f":"Price_path_AA6!AQ51","v":9.3858390618387304},{"$f":"Price_path_AA6!AR51","v":9.2587503454454101},{"$f":"Price_path_AA6!AS51","v":8.5541884803851005},{"$f":"Price_path_AA6!AT51","v":7.8206546800873697},{"$f":"Price_path_AA6!AU51","v":7.6853939871644004},{"$f":"Price_path_AA6!AV51","v":8.1912244186186705},{"$f":"Price_path_AA6!AW51","v":8.5674724665298303},{"$f":"Price_path_AA6!AX51","v":8.4375886019699795},{"$f":"Price_path_AA6!AY51","v":7.75466634461523},{"$f":"Price_path_AA6!AZ51","v":7.0893887095355304},{"$f":"Price_path_AA6!BA51","v":6.9661611730183299},{"$f":"Price_path_AA6!BB51","v":7.3698216730858501},{"$f":"Price_path_AA6!BC51","v":7.7192780372199401},{"$f":"Price_path_AA6!BD51","v":7.6492289475852404},{"$f":"Price_path_AA6!BE51","v":0},{"$f":"Price_path_AA6!BF51","v":0},{"$f":"Price_path_AA6!BG51","v":0},{"$f":"Price_path_AA6!BH51","v":0},{"$f":"Price_path_AA6!BI51","v":0},{"$f":"Price_path_AA6!BJ51","v":0},{"$f":"Price_path_AA6!BK51","v":0},{"$f":"Price_path_AA6!BL51","v":0}]
[{"$f":"ROW()","v":71},null,"B3"]
[{"$f":"ROW()","v":72},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O53","v":167.59394745985799},{"$f":"Price_path_AA6!P53","v":167.59394745985799},{"$f":"Price_path_AA6!Q53","v":167.59394745985799},{"$f":"Price_path_AA6!R53","v":167.59394745985799},{"$f":"Price_path_AA6!S53","v":167.59394745985799},{"$f":"Price_path_AA6!T53","v":190.683679013876},{"$f":"Price_path_AA6!U53","v":193.39645432136501},{"$f":"Price_path_AA6!V53","v":190.71604370362201},{"$f":"Price_path_AA6!W53","v":192.377592262761},{"$f":"Price_path_AA6!X53","v":195.37306800708299},{"$f":"Price_path_AA6!Y53","v":197.991892693106},{"$f":"Price_path_AA6!Z53","v":200.340843036693},{"$f":"Price_path_AA6!AA53","v":204.03331874724401},{"$f":"Price_path_AA6!AB53","v":210.269320487465},{"$f":"Price_path_AA6!AC53","v":218.291493540544},{"$f":"Price_path_AA6!AD53","v":222.459422262093},{"$f":"Price_path_AA6!AE53","v":233.99863289883001},{"$f":"Price_path_AA6!AF53","v":248.52280737152},{"$f":"Price_path_AA6!AG53","v":266.82866547554403},{"$f":"Price_path_AA6!AH53","v":289.37668235138102},{"$f":"Price_path_AA6!AI53","v":310.86244080750799},{"$f":"Price_path_AA6!AJ53","v":337.91349997075599},{"$f":"Price_path_AA6!AK53","v":349.30880546095301},{"$f":"Price_path_AA6!AL53","v":332.06939116784901},{"$f":"Price_path_AA6!AM53","v":301.23002544365397},{"$f":"Price_path_AA6!AN53","v":280.52968038068298},{"$f":"Price_path_AA6!AO53","v":280.95015503689802},{"$f":"Price_path_AA6!AP53","v":294.52967096003499},{"$f":"Price_path_AA6!AQ53","v":307.590509301856},{"$f":"Price_path_AA6!AR53","v":303.42558779144201},{"$f":"Price_path_AA6!AS53","v":280.33585212894798},{"$f":"Price_path_AA6!AT53","v":256.29665502177897},{"$f":"Price_path_AA6!AU53","v":251.863923419353},{"$f":"Price_path_AA6!AV53","v":268.44087930004702},{"$f":"Price_path_AA6!AW53","v":280.771191797239},{"$f":"Price_path_AA6!AX53","v":276.51466834879301},{"$f":"Price_path_AA6!AY53","v":254.13410081835301},{"$f":"Price_path_AA6!AZ53","v":232.331778697435},{"$f":"Price_path_AA6!BA53","v":228.293394865408},{"$f":"Price_path_AA6!BB53","v":241.52206179467899},{"$f":"Price_path_AA6!BC53","v":252.97436353505501},{"$f":"Price_path_AA6!BD53","v":250.67873125168501},{"$f":"Price_path_AA6!BE53","v":0},{"$f":"Price_path_AA6!BF53","v":0},{"$f":"Price_path_AA6!BG53","v":0},{"$f":"Price_path_AA6!BH53","v":0},{"$f":"Price_path_AA6!BI53","v":0},{"$f":"Price_path_AA6!BJ53","v":0},{"$f":"Price_path_AA6!BK53","v":0},{"$f":"Price_path_AA6!BL53","v":0}]
[{"$f":"ROW()","v":73},null,null,"Usage 1(First 9.855 GJ from 2025) [$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O54","v":7.8935690360185902},{"$f":"Price_path_AA6!P54","v":7.8935690360185902},{"$f":"Price_path_AA6!Q54","v":7.8935690360185902},{"$f":"Price_path_AA6!R54","v":7.8935690360185902},{"$f":"Price_path_AA6!S54","v":7.8935690360185902},{"$f":"Price_path_AA6!T54","v":8.9810808036403493},{"$f":"Price_path_AA6!U54","v":9.1088508066352407},{"$f":"Price_path_AA6!V54","v":8.9826051600787107},{"$f":"Price_path_AA6!W54","v":9.0608630474132408},{"$f":"Price_path_AA6!X54","v":9.2019480623669505},{"$f":"Price_path_AA6!Y54","v":9.3252930504507301},{"$f":"Price_path_AA6!Z54","v":9.4359271275180205},{"$f":"Price_path_AA6!AA54","v":9.6098404005020299},{"$f":"Price_path_AA6!AB54","v":9.9035521424308808},{"$f":"Price_path_AA6!AC54","v":10.281391424655199},{"$f":"Price_path_AA6!AD54","v":10.477698234056099},{"$f":"Price_path_AA6!AE54","v":11.021187764333201},{"$f":"Price_path_AA6!AF54","v":11.705267205321499},{"$f":"Price_path_AA6!AG54","v":12.5674615559993},{"$f":"Price_path_AA6!AH54","v":13.629458904545301},{"$f":"Price_path_AA6!AI54","v":14.641424552679901},{"$f":"Price_path_AA6!AJ54","v":15.9155123478472},{"$f":"Price_path_AA6!AK54","v":16.452224036644498},{"$f":"Price_path_AA6!AL54","v":15.640258515659699},{"$f":"Price_path_AA6!AM54","v":14.187743875002599},{"$f":"Price_path_AA6!AN54","v":13.2127707014451},{"$f":"Price_path_AA6!AO54","v":13.232574792088201},{"$f":"Price_path_AA6!AP54","v":13.872161412247401},{"$f":"Price_path_AA6!AQ54","v":14.487318646037901},{"$f":"Price_path_AA6!AR54","v":14.291153474381399},{"$f":"Price_path_AA6!AS54","v":13.203641513253},{"$f":"Price_path_AA6!AT54","v":12.0714105179699},{"$f":"Price_path_AA6!AU54","v":11.862631660187599},{"$f":"Price_path_AA6!AV54","v":12.6433958085029},{"$f":"Price_path_AA6!AW54","v":13.224145736572799},{"$f":"Price_path_AA6!AX54","v":13.023666171511},{"$f":"Price_path_AA6!AY54","v":11.9695555813352},{"$f":"Price_path_AA6!AZ54","v":10.942679984600399},{"$f":"Price_path_AA6!BA54","v":10.7524746576468},{"$f":"Price_path_AA6!BB54","v":11.375536511868599},{"$f":"Price_path_AA6!BC54","v":11.914932688037901},{"$f":"Price_path_AA6!BD54","v":11.806809857919401},{"$f":"Price_path_AA6!BE54","v":0},{"$f":"Price_path_AA6!BF54","v":0},{"$f":"Price_path_AA6!BG54","v":0},{"$f":"Price_path_AA6!BH54","v":0},{"$f":"Price_path_AA6!BI54","v":0},{"$f":"Price_path_AA6!BJ54","v":0},{"$f":"Price_path_AA6!BK54","v":0},{"$f":"Price_path_AA6!BL54","v":0}]
[{"$f":"ROW()","v":74},null,null,"Usage 2 (Q>9.855GJ[$/GJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!O55","v":5.2704012770977799},{"$f":"Price_path_AA6!P55","v":5.2704012770977799},{"$f":"Price_path_AA6!Q55","v":5.2704012770977799},{"$f":"Price_path_AA6!R55","v":5.2704012770977799},{"$f":"Price_path_AA6!S55","v":5.2704012770977799},{"$f":"Price_path_AA6!T55","v":5.9965143170647499},{"$f":"Price_path_AA6!U55","v":6.0818241666253599},{"$f":"Price_path_AA6!V55","v":5.9975321038330396},{"$f":"Price_path_AA6!W55","v":6.0497835590960403},{"$f":"Price_path_AA6!X55","v":6.1439836148120897},{"$f":"Price_path_AA6!Y55","v":6.2263389574655896},{"$f":"Price_path_AA6!Z55","v":6.3002074418489302},{"$f":"Price_path_AA6!AA55","v":6.4163263649693496},{"$f":"Price_path_AA6!AB55","v":6.6124326804645204},{"$f":"Price_path_AA6!AC55","v":6.8647095182911197},{"$f":"Price_path_AA6!AD55","v":6.9957802233484498},{"$f":"Price_path_AA6!AE55","v":7.3586589036249501},{"$f":"Price_path_AA6!AF55","v":7.8154070669677296},{"$f":"Price_path_AA6!AG55","v":8.3910795145239305},{"$f":"Price_path_AA6!AH55","v":9.1001570124860702},{"$f":"Price_path_AA6!AI55","v":9.7758291982832795},{"$f":"Price_path_AA6!AJ55","v":10.626515866398099},{"$f":"Price_path_AA6!AK55","v":10.9848690976378},{"$f":"Price_path_AA6!AL55","v":10.4427335821022},{"$f":"Price_path_AA6!AM55","v":9.4729143555658908},{"$f":"Price_path_AA6!AN55","v":8.8219414134649892},{"$f":"Price_path_AA6!AO55","v":8.83516426666875},{"$f":"Price_path_AA6!AP55","v":9.2622053331774996},{"$f":"Price_path_AA6!AQ55","v":9.6729353154949695},{"$f":"Price_path_AA6!AR55","v":9.5419591795413901},{"$f":"Price_path_AA6!AS55","v":8.8158460103733596},{"$f":"Price_path_AA6!AT55","v":8.0598747055959308},{"$f":"Price_path_AA6!AU55","v":7.9204766267717899},{"$f":"Price_path_AA6!AV55","v":8.4417795184823099},{"$f":"Price_path_AA6!AW55","v":8.8295363302119299},{"$f":"Price_path_AA6!AX55","v":8.6956795474420208},{"$f":"Price_path_AA6!AY55","v":7.9918679033917099},{"$f":"Price_path_AA6!AZ55","v":7.3062405994742701},{"$f":"Price_path_AA6!BA55","v":7.1792437500753703},{"$f":"Price_path_AA6!BB55","v":7.5952515124978897},{"$f":"Price_path_AA6!BC55","v":7.9553971301231403},{"$f":"Price_path_AA6!BD55","v":7.88320536245255},{"$f":"Price_path_AA6!BE55","v":0},{"$f":"Price_path_AA6!BF55","v":0},{"$f":"Price_path_AA6!BG55","v":0},{"$f":"Price_path_AA6!BH55","v":0},{"$f":"Price_path_AA6!BI55","v":0},{"$f":"Price_path_AA6!BJ55","v":0},{"$f":"Price_path_AA6!BK55","v":0},{"$f":"Price_path_AA6!BL55","v":0}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"\"Revenue [m$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast [$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":80},null,null,"Discounting Factor Real Post-tax",null,null,null,null,null,null,null,null,null,null,{"$f":"O17","v":0.95506374312130027},{"$f":"P17","v":0.91214675342486906},{"$f":"Q17","v":0.87115829260189714},{"$f":"R17","v":0.83201169978352885},{"$f":"S17","v":0.79462420831597258},{"$f":"T17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":81},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":82},null,null,"Fixed",{"$f":"F82/$F$87","v":0.37489401103007836},{"$f":"SUMPRODUCT($O$80:$S$80,O82:S82)","v":13.581752536691871},null,null,null,null,null,null,null,null,{"$f":"O24*O54/1000000","v":3.1847354886848165},3.1606087046796283,3.1123551366692519,3.0641015686588764,3.0158480006485,{"$f":"T24*T54/1000000","v":3.7694307743536384},3.7945546474384901,3.7026803664488348,3.6903423806468791,3.6906991635657524,3.6860929011432182,3.6567919049338977,3.6204397261116696,3.582677850220664,3.4788265371650766,3.2516056132122695,3.0738504473728674,2.8893364923750982,2.6969067783687057,2.5022951281610091,2.3405235414430261,2.1876141153323783,1.9032013965714372,1.4901427058418635,1.0575905669362895,0.73765111190663901,0.53250804480690395,0.40097274769973479,0.37695693549220932,0.34562646547652626,0.31811193894133966,0.28972822190962572,0.28363535513115151,0.29655043272204867,0.2236333691665493,0.21111291245387456,0.19297719364381843,0.16651145669273043,0.16299541446674609,0.1529274667216908,0.12568106238851734,7.640578355062301E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,"Demand 1 (<=10km) ",0.29741279379878299,{"$f":"SUMPRODUCT($O$80:$S$80,O83:S83)","v":10.774743921681777},null,null,null,null,null,null,null,null,2.4305273033024393,2.4986001213800653,2.4861939577601659,2.4817602796140381,2.4459654468746566,{"$f":"T25*T55/1000000","v":2.8923390537095082},2.7579938423073402,2.5373225568176601,2.3713477379442449,2.2097331036429919,2.2298369752518279,2.2354296558418087,2.2369516672675589,2.2377964345881534,2.1970942736910692,2.0768498118246059,1.9859680221985727,1.8887036154023491,1.7840405105105583,1.6755233785029842,1.5867247293766396,1.5019062925852202,1.3235824848867397,1.0500324681192732,0.75530012326800788,0.53407579627122415,0.39098064938728971,0.29864357264371505,0.28488941628159792,0.26514299194479363,0.24779334131925995,0.22924021034612968,0.22803987835359746,0.24236293007441362,0.18586399085896682,0.1785031167157308,0.16607286667449167,0.14591380007254204,0.1455104394693561,0.13915136677089984,0.11662244986217232,7.2341445036803453E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,"Demand 2 (>10km)",7.4812740855998427E-2,2.7103343958629038,null,null,null,null,null,null,null,null,0.62092359203460956,0.62092359203460956,0.62092359203460956,0.62092359203460956,0.62092359203460956,{"$f":"T26*T56/1000000","v":0.77905586147401296},0.78804965243869673,0.7727772529956709,0.77409990336305068,0.77817941468317364,0.78525919233398367,0.7872287102367771,0.78776470164609558,0.78806219483113216,0.77372852544317761,0.73138324636857921,0.69937832335776573,0.66512569844781,0.62826754866974543,0.59005216504285951,0.55878084060649436,0.52891118739458709,0.46611269101957115,0.36977934126627426,0.26598642472515882,0.18808008526170727,0.1376877109688284,0.10517029417518539,0.1003266316850466,9.3372732633995398E-2,8.7262881201495335E-2,8.0729212236040265E-2,8.0306503427526627E-2,8.5350508056957153E-2,6.5453846611095823E-2,6.2861641822700307E-2,5.8484206065635341E-2,5.1384990950921985E-2,5.1242943516516565E-2,4.9003533036466193E-2,4.106975164695064E-2,2.5475756897186723E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,"Usage 1 (<=10km)",0.17733163019980752,6.4244139608533377,null,null,null,null,null,null,null,null,{"$f":"O27*O57/1000","v":1.4115709966724606},1.4583466761389905,1.5041289727281244,1.5009693215431901,1.4936482155786956,{"$f":"T27*T57/1000","v":1.9194388613546747},1.4527084666356094,1.4127994356647013,1.4002587242863918,1.3973821447108525,1.417250507007404,1.4105252256233656,1.3976096930711766,1.3814729737304214,1.3372560936774589,1.2511376456512888,1.1903921450902775,1.1180096220350739,1.0414799731716968,0.96323183962860059,0.89836629348990471,0.83439138821072656,0.72127419885773369,0.565280854331629,0.40635873094738373,0.28869496931172067,0.21157764374326235,0.16025215710432686,0.15065263585139521,0.13818297616042635,0.12817839317746019,0.11858817263694391,0.11798740665562725,0.12430703297955049,9.3578900881924984E-2,8.836985811628309E-2,8.1388893067782381E-2,7.1298279041926108E-2,7.084499525139977E-2,6.6948545297220052E-2,5.4990397609383734E-2,3.3443453380260724E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,"Usage 2 (>10km)",7.5548824115332883E-2,2.7370014014179223,null,null,null,null,null,null,null,null,0.62790269031291279,0.62743867741859349,0.6269788463641135,0.62653724457192628,0.62609974724467221,{"$f":"T28*T58/1000","v":0.61967073492129376},0.618280084096135,0.60924349209372297,0.61169135641229955,0.61825204122560951,0.62704251818436219,0.62406701219322336,0.61835271679154746,0.61121325268084081,0.5916501171041888,0.55354822315850716,0.52667223232145055,0.49464760484404779,0.46078813998459545,0.42616835579154377,0.39746950883886467,0.36916471338561252,0.3191176067441695,0.25010054935874626,0.17978769503316799,0.12772902154511856,9.3609547407695157E-2,7.0901309005246049E-2,6.6654136081305632E-2,6.113711084485865E-2,5.6710724065664714E-2,5.2467666110888316E-2,5.2201865667070087E-2,5.4997895292421425E-2,4.1402666196132712E-2,3.9097998618348492E-2,3.6009368992375022E-2,3.154491899040629E-2,3.1344369963922619E-2,2.9620440581524819E-2,2.4329726623810759E-2,1.4796584739715637E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,"Total",1,36.228246216507806,null,null,null,null,null,null,null,null,{"$f":"SUM(O82:O86)","v":8.2756600710072377},{"$f":"SUM(P82:P86)","v":8.3659177716518869},8.3505805055562643,8.2942920064226406,8.2024850023811329,{"$f":"SUM(T82:T86)","v":9.9799352858131272},9.4115866929162717,9.0348231040205906,8.8477401026528657,8.6942458678283803,8.7454820939207956,8.7140425088290705,8.6611185048880479,8.6012227060512121,8.3785555470809712,7.8645245402152497,7.4762611703409343,7.0558230331043799,6.6114829507053017,6.1572708671269964,5.7818649137549292,5.4219876969085243,4.733288378079652,3.7253359189177861,2.665023540910008,1.8762309842964098,1.3663635963139797,1.0359400806282082,0.97947975539155474,0.90346227706060023,0.83805727870521984,0.77075348323962778,0.76217100923497294,0.80356879912539125,0.6099327737146697,0.5799455277269373,0.53493252844410288,0.4666534457485268,0.46193816266794119,0.43765135240780173,0.36269338813083479,0.22246302360458953,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"A2"]
[{"$f":"ROW()","v":89},null,null,"Fixed",{"$f":"F89/$F$92","v":0.43533055835270767},{"$f":"SUMPRODUCT($O$80:$S$80,O89:S89)","v":12.114396432307954},null,null,null,null,null,null,null,null,{"$f":"O31*O60/1000000","v":2.7753455660533204},2.7753455660533204,2.7753455660533204,2.7753455660533204,2.7753455660533204,{"$f":"T31*T60/1000000","v":3.1576092001644538},3.1786551823154587,3.1016931442047651,3.0913577541122312,3.0916566270971799,3.0877980135625536,3.0632529029760827,3.0328010970758172,3.0011684040071067,2.9141733426348195,2.7238329642347714,2.5749294876541491,2.4203642504242384,2.2591680720872613,2.0961441106615801,1.9606298961490465,1.8325394125768566,1.5942901194704335,1.2482755618004551,0.88593156475669532,0.61792192956968062,0.44607592023816522,0.33589030093516015,0.31577252875272571,0.28952735108821182,0.26647874578770164,0.24270202951425507,0.23759810445321275,0.24841691776033512,0.18733512464230118,0.17684688074744387,0.16165479578972308,0.13948474957094978,0.13653940106993145,0.12810559598645374,0.10528159359883028,6.4004254097647026E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,"Usage 1* (Q<=10TJ/year)",{"$f":"F90/$F$92","v":0.33720682637389554},{"$f":"SUMPRODUCT($O$80:$S$80,O90:S90)","v":9.3838052394752118},null,null,null,null,null,null,null,null,2.1675580340399616,2.1522354736624796,2.1474804671231875,2.1418902284821013,2.1363826894462932,{"$f":"T32*T61/1000000","v":2.26180397411555},2.2110239827975224,2.1370432460921429,2.1029015191054934,2.0829511027399401,2.0851469678840484,2.0463041895774978,1.9986998469830313,1.9468660234984305,1.8566955917055665,1.7118914133892096,1.605438531326709,1.4856180921699296,1.3631988211388082,1.241596259783498,1.1402362430864499,1.0423038399972382,0.88657485259104662,0.68405966050054479,0.48463602491646662,0.33954879301173296,0.24536054667683632,0.18309692989673595,0.16948890499648159,0.1530645468645454,0.13988110639539308,0.12759915465673641,0.12519449277808881,0.12998540319870394,9.6345888100427851E-2,8.9586419557000835E-2,8.1290958899658899E-2,7.0212981440819E-2,6.8794913797991769E-2,6.4065486090866486E-2,5.1817620894579516E-2,3.1030820753102824E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,"Usage 2* (Q>10TJ/year)",0.2274626152733969,{"$f":"SUMPRODUCT($O$80:$S$80,O91:S91)","v":6.3298388823853102},null,null,null,null,null,null,null,null,1.4621246683568339,1.4517888465894473,1.4485813604460018,1.4448104691061747,1.4410953627239089,{"$f":"T33*T62/1000000","v":1.5256981975140449},1.4914445919362254,1.4415409407206925,1.4185106640390364,1.4050531254384653,1.4065343446469829,1.3803329772752104,1.3482215031946052,1.3132570359084208,1.2524326378483557,1.1547550864875387,1.0829473736434376,1.0021225850503759,0.9195447563390251,0.8375178385353117,0.76914551425590516,0.70308528420000338,0.59803841094954124,0.46143193794053211,0.32691087208587499,0.22904238713641792,0.1655077752493066,0.12350789861134553,0.11432861548175299,0.10324957685418218,9.4356696838492904E-2,8.6071915379060712E-2,8.4449852487727184E-2,8.7681557567758167E-2,6.4990047543882115E-2,6.0430453038397905E-2,5.483475618876095E-2,4.7362114689109253E-2,4.640555820969091E-2,4.3215326248561156E-2,3.4953537841067965E-2,2.0931817183185975E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,"Total",{"$f":"F92/$F$92","v":1},{"$f":"SUMPRODUCT($O$80:$S$80,O92:S92)","v":27.828040554168474},null,null,null,null,null,null,null,null,{"$f":"SUM(O89:O91)","v":6.4050282684501161},{"$f":"SUM(P89:P91)","v":6.3793698863052475},{"$f":"SUM(Q89:Q91)","v":6.3714073936225093},{"$f":"SUM(R89:R91)","v":6.3620462636415969},{"$f":"SUM(S89:S91)","v":6.3528236182235229},{"$f":"SUM(T89:T91)","v":6.9451113717940487},6.8811237570492061,6.6802773310176002,6.6127699372567612,6.579660855275586,6.5794793260935842,6.4898900698287907,6.3797224472534531,6.2612914634139578,6.0233015721887426,5.5904794641115192,5.2633153926242962,4.9081049276445441,4.5419116495650949,4.1752582089803898,3.8700116534914013,3.5779285367740981,3.0789033830110215,2.393767160241532,1.697478461759037,1.1865131097178316,0.85694424216430809,0.64249512944324172,0.59959004923096026,0.54584147480693934,0.50071654902158769,0.45637309955005217,0.44724244971902871,0.46608387852679722,0.34867106028661116,0.32686375334284257,0.29778051087814295,0.25705984570087803,0.25173987307761414,0.23538640832588137,0.19205275233447777,0.11596689203393583,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,"B1"]
[{"$f":"ROW()","v":94},null,null,"Fixed",{"$f":"F94/$F$97","v":0.2155023499308612},{"$f":"SUMPRODUCT($O$80:$S$80,O94:S94)","v":12.919966526685034},null,null,null,null,null,null,null,null,{"$f":"O36*O64/1000000","v":2.8277207763911947},2.8953906634262148,2.9646799513757691,3.0356273939519847,3.1082726722779821,{"$f":"T36*T64/1000000","v":3.6129462469896674},3.6370271250865209,3.5489669222158735,3.5371411367943937,3.5374831081913776,3.5330680706092168,3.504983478896381,3.4701404280730972,3.4339462024865788,3.3344061832608713,3.1166181315427468,2.9462423114926741,2.7693882873354783,2.584947119783354,2.398414597148308,2.2433588123123278,2.0967972834590634,1.8241917028406773,1.4282807720413793,1.013685646029493,0.7070281896363575,0.51040145240677637,0.38432672482101693,0.36130790745104813,0.33127809371106959,0.30490580799107381,0.27770041543603158,0.27186048854031314,0.28423940830429617,0.21434943104121101,0.20234874982471851,0.18496591906495011,0.15959888337303049,0.15622880647679044,0.14657882052456842,0.12046352615458968,7.3233866186297736E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F95/$F$97","v":0.71290569539123516},{"$f":"SUMPRODUCT($O$80:$S$80,O95:S95)","v":42.740683450054789},null,null,null,null,null,null,null,null,9.8475272411825046,9.8183901329414933,9.7981325388899698,9.76091851373147,9.7189736240518005,{"$f":"T37*T65/1000000","v":10.489279127235394},10.208210510333098,9.7691442135334245,9.5261054160290524,9.3368847899202763,9.2199787858139679,8.9510143361710099,8.6522656565080567,8.3436957275617747,7.8770819557469602,7.1787613919599993,6.6477904087693505,6.0776601204069305,5.5095393806152844,4.9565100652766247,4.493105680926992,4.0554110065684199,3.40378884134152,2.5846008018426416,1.7953051701608547,1.2307510440467366,0.87067879469425236,0.63723645442582666,0.57898606444898448,0.51273194479097739,0.45818080480162809,0.40751415664085366,0.38949946382881961,0.39448204113798763,0.28560909881811186,0.25894315408294227,0.22838186886104836,0.19112300435553484,0.18122762335784121,0.16343202786673183,0.12804872665955089,7.4118798522276125E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F96/$F$97","v":7.1591954677903899E-2},{"$f":"SUMPRODUCT($O$80:$S$80,O96:S96)","v":4.2921372240962743},null,null,null,null,null,null,null,null,1.0255686656823073,1.0030707608120968,0.97318228139065854,0.95809911241240842,0.94731640930108085,{"$f":"T38*T66/1000000","v":1.0223987247355901},0.99500273383875648,0.9522065782138377,0.92851738531357864,0.91007389415650231,0.89867896910375245,0.87246278141549083,0.84334350015708937,0.81326693359616364,0.76778570276411962,0.69971981899727109,0.64796563746575064,0.59239456602373164,0.53701936694540309,0.48311514150863888,0.43794673233114201,0.39528426988166643,0.3317701177024569,0.25192318096419836,0.17498988197556462,0.11996232368658803,8.4865783296620825E-2,6.2111965031834505E-2,5.6434251272359869E-2,4.9976407351423141E-2,4.4659262552294972E-2,3.9720742389198149E-2,3.796483535935237E-2,3.845049129671442E-2,2.7838555430022432E-2,2.5239403709451068E-2,2.2260569925152639E-2,1.8628917540516994E-2,1.7664406558389918E-2,1.5929855125891627E-2,1.2481015449461761E-2,7.2244206841011391E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Total",{"$f":"F97/$F$97","v":1},{"$f":"SUMPRODUCT($O$80:$S$80,O97:S97)","v":59.952787200836084},null,null,null,null,null,null,null,null,{"$f":"SUM(O94:O96)","v":13.700816683256006},{"$f":"SUM(P94:P96)","v":13.716851557179805},{"$f":"SUM(Q94:Q96)","v":13.735994771656397},{"$f":"SUM(R94:R96)","v":13.754645020095865},{"$f":"SUM(S94:S96)","v":13.774562705630863},{"$f":"SUM(T94:T96)","v":15.12462409896065},14.840240369258375,14.270317713963136,13.991763938137026,13.784441792268156,13.651725825526936,13.328460596482882,12.965749584738244,12.590908863644518,11.979273841771951,10.995099342500017,10.241998357727775,9.4394429737661412,8.6315058673440408,7.8380398039335724,7.1744112255704611,6.5474925599091494,5.5597506618846548,4.2648047548482193,2.9839806981659125,2.057741557369682,1.4659460303976497,1.0836751442786781,0.99672822317239251,0.8939864458534702,0.80774587534499687,0.72493531446608328,0.69932478772848505,0.71717194073899815,0.52779708528934532,0.48653130761711183,0.4356083578511511,0.36935080526908232,0.35512083639302156,0.32594070351719184,0.26099326826360236,0.15457708539267501,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,"B2"]
[{"$f":"ROW()","v":99},null,null,"Fixed",{"$f":"F99/$F$102","v":0.35202408038141414},{"$f":"SUMPRODUCT($O$80:$S$80,O99:S99)","v":19.826473576060124},null,null,null,null,null,null,null,null,{"$f":"O41*O68/1000000","v":4.4068845818751008},{"$f":"P41*P68/1000000","v":4.4721778056184966},{"$f":"Q41*Q68/1000000","v":4.5385157209417857},{"$f":"R41*R68/1000000","v":4.6176943059825488},{"$f":"S41*S68/1000000","v":4.7098919105234511},{"$f":"T41*T68/1000000","v":5.4901995946526378},5.6437623168220963,5.6381122103289458,5.7581980546853275,5.9160860999020741,6.0706561334617355,6.2132710363499317,6.3899089828318507,6.6349460673874461,6.9143605208269641,7.0177440532829483,7.3503430249036485,7.7718323101171931,8.3033670584625412,8.953804372321688,9.547461274648553,10.254115453139672,10.371109259272858,9.5667776640548237,8.4444905503575622,7.7153559467726751,7.6159398326434173,7.8616227327752046,8.0455943891472934,7.7086437583377405,6.9116574699629432,6.1781700818034286,5.9681211320341134,6.2519206015870701,6.3880776205989296,6.1106873464135099,5.4749738422262322,4.9213833316997704,4.7708126021920929,4.9684892807874537,5.0871323333665526,4.896662729200246,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Usage 1 (Q<=100GJ/year)",{"$f":"F100/$F$102","v":0.34269552407965798},{"$f":"SUMPRODUCT($O$80:$S$80,O100:S100)","v":19.301076634978241},null,null,null,null,null,null,null,null,{"$f":"O42*O69/1000000","v":4.4292213879725972},4.4221468925436334,4.4124210277259044,4.4167680370298008,4.4279057424266552,{"$f":"T42*T69/1000000","v":4.8199998921274645},4.8091550214113497,4.7311025804390141,4.7474687753199794,4.8012435109969092,4.8929427333371605,4.9235208722170247,4.9674625993686767,5.0516138556595047,5.1450438800367078,5.119243218768549,5.2819398072748251,5.4637599485954276,5.7040748487979718,6.0020834577879691,6.2443256087746235,6.522040075762499,6.4112614421146139,5.7802381266700369,5.0340094676578957,4.5585048324019244,4.4480304370131787,4.5035133128262776,4.4971544021566956,4.2037699804440054,3.6983308392328391,3.2641239706024683,3.1141348847072372,3.1985658828267889,3.1783751855201885,2.9601485817526045,2.5962687735590966,2.2981519165284805,2.192984669946159,2.2329630913014453,2.2198849273592587,2.0748694726533787,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Usage 2 (Q>100GJ/year)",{"$f":"F101/$F$102","v":0.30528039553892772},{"$f":"SUMPRODUCT($O$80:$S$80,O101:S101)","v":17.193805858064518},null,null,null,null,null,null,null,null,{"$f":"O43*O70/1000000","v":4.0122363729264627},3.9689679883752653,3.9277306541886698,3.8952012456571281,3.874856733889763,{"$f":"T43*T70/1000000","v":4.2179780071656268},4.2084876695733309,4.1401840416075624,4.1545060855108495,4.2015643132085083,4.281810228511775,4.3085691331138225,4.3470225030039709,4.4206631993221848,4.5024237380881011,4.4798456002800098,4.6222212532922162,4.7813319119050171,4.9916312867046084,5.2524183794011856,5.4644042898031744,5.7074319952476991,5.6104897025406473,5.0582817095692976,4.4052576136204902,3.9891438918980442,3.8924678378454907,3.9410208575947654,3.9354561800109167,3.6787157098606289,3.2364063261879177,2.8564322466377177,2.7251769188825614,2.7990624170488534,2.781393554166157,2.5904236297116987,2.2719927038689969,2.0111108833996187,1.9190791109751268,1.9540641951684332,1.9426195044803012,1.8157165973562608,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Total",{"$f":"F102/$F$102","v":1},{"$f":"SUMPRODUCT($O$80:$S$80,O102:S102)","v":56.32135606910289},null,null,null,null,null,null,null,null,{"$f":"SUM(O99:O101)","v":12.84834234277416},{"$f":"SUM(P99:P101)","v":12.863292686537395},12.87866740285636,12.929663588669479,13.012654386839868,{"$f":"SUM(T99:T101)","v":14.52817749394573},14.661405007806778,14.509398832375521,14.660172915516156,14.91889392410749,15.245409095310672,15.445361041680778,15.704394085204498,16.107223122369135,16.561828138951775,16.616832872331507,17.254504085470689,18.016924170617639,18.999073193965124,20.208306209510841,21.256191173226352,22.483587524149872,22.392860403928118,20.405297500294157,17.883757631635948,16.263004671072643,15.956438107502088,16.306156903196246,16.478204971314906,15.591129448642375,13.8463946353837,12.298726299043615,11.807432935623911,12.249548901462711,12.347846360285274,11.661259557877814,10.343235319654326,9.2306461316278696,8.8828763831133788,9.1555165672573331,9.2496367652061124,8.7872487992098858,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,"B3"]
[null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,{"$f":"O46*O72/1000000","v":132.12594657332554},133.46580548443438,135.0181325396517,136.68175018544713,138.40130053870126,{"$f":"T46*T72/1000000","v":159.99222269654149},161.05859704805908,157.15902406102023,156.63534239919352,156.65048593030653,156.45497466947694,155.21130373044579,153.66834771459301,152.06555758031115,147.65762349149162,138.01330772007245,130.46854943138476,122.63691660780957,114.46930205279173,106.20907594883569,99.342735305507688,92.852546091490382,80.780743805763947,63.24860646460818,44.889076265380126,31.30935359563804,22.602125040233652,17.019153550106097,15.999810470220611,14.66999919737771,13.502154363415386,12.297417030874154,12.038807347652378,12.586983476558785,9.4920432139272961,8.9606166356052306,8.1908521442761923,7.0675228318198222,6.9182856009208002,6.490954941691423,5.3344904645050715,3.2430178106218435,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Usage 1(First 9.855 GJ from 2025) [$/GJ]",{"$f":"F105/$F$107","v":0.21599175530780146},{"$f":"SUMPRODUCT($O$80:$S$80,O105:S105)","v":187.74115115308408},null,null,null,null,null,null,null,null,{"$f":"O47*O73/1000000","v":43.628884747946273},43.208400086588824,42.900337491765661,42.675013587434606,42.51228141525079,{"$f":"T47*T73/1000000","v":46.44157042163615},45.076212668723606,43.316674994915665,42.622162590778196,42.028394855377371,41.607215354725483,40.646581244183587,39.56846372808328,38.437986462803948,36.528394343665774,33.446045447807819,31.16420637107321,28.612815547513129,26.018598708813759,23.451866882132961,21.261583242317808,19.233615951318161,16.149508179580167,12.319574419680547,8.6683311126057649,6.0551258407985751,4.3630031989652318,3.2336093979071716,2.9605152211144077,2.641231818315108,2.3915824321404133,2.1717326605301732,2.1255962075557679,2.1926641633757638,1.6032140528449665,1.4695440244025311,1.3198587804961601,1.1348485205243894,1.1089730072513633,1.0248283240886136,0.81637737717101766,0.48096258028187011,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Usage 2 (Q>9.855GJ[$/GJ]",{"$f":"F106/$F$107","v":0.10609107945415147},{"$f":"SUMPRODUCT($O$80:$S$80,O106:S106)","v":92.214915126791837},null,null,null,null,null,null,null,null,{"$f":"O48*O74/1000000","v":22.55375101068595},21.740625705273647,21.002717878787397,20.320939343146534,19.682326331816856,{"$f":"T48*T74/1000000","v":21.501507657803124},20.869374637464652,20.054744287455012,19.733199093344972,19.458296642937551,19.263299054002509,18.818544893093659,18.319398291934732,17.796010186069715,16.9119076632618,15.484842476046845,14.428397141902323,13.247154801628881,12.046084882655794,10.85773996826436,9.8436829493762676,8.9047751165591738,7.4768956053913023,5.7037137487115173,4.0132619570340111,2.8034007776412104,2.019982223724865,1.4970957398773632,1.3706586603320228,1.2228369034884947,1.1072542877442995,1.0054682907393067,0.98410804628747828,1.0151591531420598,0.74225567570998585,0.6803691564971297,0.61106791648967329,0.52541190861914822,0.51343206939884545,0.47447478322265757,0.37796621146822207,0.22267594547642325,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Total",{"$f":"F107/$F$107","v":1},{"$f":"SUMPRODUCT($O$80:$S$80,O107:S107)","v":869.20517352869069},null,null,null,null,null,null,null,null,{"$f":"SUM(O104:O106)","v":198.30858233195775},198.41483127629687,198.92118791020476,199.67770311602825,200.5959082857689,{"$f":"SUM(T104:T106)","v":227.93530077598078},227.00418435424734,220.53044334339091,218.9907040833167,218.13717742862144,217.32548907820495,214.67642986772302,211.55620973461103,208.29955422918479,201.09792549841922,186.94419564392712,176.06115294436029,164.49688695695158,152.53398564426129,140.51868279923301,130.44800149720177,120.99093715936772,104.40714759073542,81.271894633000244,57.5706693350199,40.167880214077826,28.98511046292375,21.749858687890633,20.330984351667041,18.534067919181314,17.0009910833001,15.474617982143634,15.148511601495624,15.794806793076608,11.837512942482249,11.11052981650489,10.121778841262026,8.7277832609633599,8.5406906775710087,7.9902580490026942,6.528834053144311,3.9466563363801366,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,"Calculated Tariff Revenue",null,null,"PV"]
[{"$f":"ROW()","v":109},null,null,"A1",{"$f":"F109/$F$115","v":3.4518358494272344E-2},{"$f":"SUMPRODUCT($O$80:$S$80,O109:S109)","v":36.228246216507806},null,null,null,null,null,null,null,null,{"$f":"O87","v":8.2756600710072377},{"$f":"P87","v":8.3659177716518869},{"$f":"Q87","v":8.3505805055562643},{"$f":"R87","v":8.2942920064226406},{"$f":"S87","v":8.2024850023811329},{"$f":"T87","v":9.9799352858131272},9.4115866929162717,9.0348231040205906,8.8477401026528657,8.6942458678283803,8.7454820939207956,8.7140425088290705,8.6611185048880479,8.6012227060512121,8.3785555470809712,7.8645245402152497,7.4762611703409343,7.0558230331043799,6.6114829507053017,6.1572708671269964,5.7818649137549292,5.4219876969085243,4.733288378079652,3.7253359189177861,2.665023540910008,1.8762309842964098,1.3663635963139797,1.0359400806282082,0.97947975539155474,0.90346227706060023,0.83805727870521984,0.77075348323962778,0.76217100923497294,0.80356879912539125,0.6099327737146697,0.5799455277269373,0.53493252844410288,0.4666534457485268,0.46193816266794119,0.43765135240780173,0.36269338813083479,0.22246302360458953,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"A2",2.6514622714588883E-2,27.828040554168474,null,null,null,null,null,null,null,null,{"$f":"O92","v":6.4050282684501161},{"$f":"P92","v":6.3793698863052475},{"$f":"Q92","v":6.3714073936225093},{"$f":"R92","v":6.3620462636415969},{"$f":"S92","v":6.3528236182235229},{"$f":"T92","v":6.9451113717940487},6.8811237570492061,6.6802773310176002,6.6127699372567612,6.579660855275586,6.5794793260935842,6.4898900698287907,6.3797224472534531,6.2612914634139578,6.0233015721887426,5.5904794641115192,5.2633153926242962,4.9081049276445441,4.5419116495650949,4.1752582089803898,3.8700116534914013,3.5779285367740981,3.0789033830110215,2.393767160241532,1.697478461759037,1.1865131097178316,0.85694424216430809,0.64249512944324172,0.59959004923096026,0.54584147480693934,0.50071654902158769,0.45637309955005217,0.44724244971902871,0.46608387852679722,0.34867106028661116,0.32686375334284257,0.29778051087814295,0.25705984570087803,0.25173987307761414,0.23538640832588137,0.19205275233447777,0.11596689203393583,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"B1",5.7123157134399305E-2,59.952787200836084,null,null,null,null,null,null,null,null,{"$f":"O97","v":13.700816683256006},{"$f":"P97","v":13.716851557179805},{"$f":"Q97","v":13.735994771656397},{"$f":"R97","v":13.754645020095865},{"$f":"S97","v":13.774562705630863},{"$f":"T97","v":15.12462409896065},14.840240369258375,14.270317713963136,13.991763938137026,13.784441792268156,13.651725825526936,13.328460596482882,12.965749584738244,12.590908863644518,11.979273841771951,10.995099342500017,10.241998357727775,9.4394429737661412,8.6315058673440408,7.8380398039335724,7.1744112255704611,6.5474925599091494,5.5597506618846548,4.2648047548482193,2.9839806981659125,2.057741557369682,1.4659460303976497,1.0836751442786781,0.99672822317239251,0.8939864458534702,0.80774587534499687,0.72493531446608328,0.69932478772848505,0.71717194073899815,0.52779708528934532,0.48653130761711183,0.4356083578511511,0.36935080526908232,0.35512083639302156,0.32594070351719184,0.26099326826360236,0.15457708539267501,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"B2",5.3663120981854065E-2,56.32135606910289,null,null,null,null,null,null,null,null,{"$f":"O102","v":12.84834234277416},{"$f":"P102","v":12.863292686537395},{"$f":"Q102","v":12.87866740285636},{"$f":"R102","v":12.929663588669479},{"$f":"S102","v":13.012654386839868},{"$f":"T102","v":14.52817749394573},14.661405007806778,14.509398832375521,14.660172915516156,14.91889392410749,15.245409095310672,15.445361041680778,15.704394085204498,16.107223122369135,16.561828138951775,16.616832872331507,17.254504085470689,18.016924170617639,18.999073193965124,20.208306209510841,21.256191173226352,22.483587524149872,22.392860403928118,20.405297500294157,17.883757631635948,16.263004671072643,15.956438107502088,16.306156903196246,16.478204971314906,15.591129448642375,13.8463946353837,12.298726299043615,11.807432935623911,12.249548901462711,12.347846360285274,11.661259557877814,10.343235319654326,9.2306461316278696,8.8828763831133788,9.1555165672573331,9.2496367652061124,8.7872487992098858,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,"B3",0.82818074067488534,869.20517352869069,null,null,null,null,null,null,null,null,{"$f":"O107","v":198.30858233195775},198.41483127629687,198.92118791020476,{"$f":"R107","v":199.67770311602825},{"$f":"S107","v":200.5959082857689},{"$f":"T107","v":227.93530077598078},227.00418435424734,220.53044334339091,218.9907040833167,218.13717742862144,217.32548907820495,214.67642986772302,211.55620973461103,208.29955422918479,201.09792549841922,186.94419564392712,176.06115294436029,164.49688695695158,152.53398564426129,140.51868279923301,130.44800149720177,120.99093715936772,104.40714759073542,81.271894633000244,57.5706693350199,40.167880214077826,28.98511046292375,21.749858687890633,20.330984351667041,18.534067919181314,17.0009910833001,15.474617982143634,15.148511601495624,15.794806793076608,11.837512942482249,11.11052981650489,10.121778841262026,8.7277832609633599,8.5406906775710087,7.9902580490026942,6.528834053144311,3.9466563363801366,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Total Tariff Revenue",1,1049.535603569306,null,null,null,null,null,null,null,null,{"$f":"SUM(O109:O113)","v":239.53842969744528},{"$f":"SUM(P109:P113)","v":239.7402631779712},240.25783798389631,241.01834999485783,241.93843399884429,{"$f":"SUM(T109:T113)","v":274.51314902649432},272.79854018127799,265.02526032476777,263.10315097687953,262.11441986810104,261.54758541905693,258.65418408454457,255.26719435669526,251.86020038466361,244.04088459841265,228.01113186308541,216.29723195052398,203.91718206208429,191.31795930584084,178.8975578887848,168.53048046324491,159.02193347710937,140.17195041763887,112.06109996730194,82.800909667490799,61.551370536534392,48.630802439301775,40.818125945437004,39.384987350776854,36.468487565544699,32.993905421755606,29.725406178443013,28.864682783802021,30.031180312930509,25.671760222058147,24.165129963069596,21.733335558089749,19.051493489309717,18.492365932822963,18.144753080510903,16.594210227079337,13.226912136621223,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Total Smoothed Revenue",1,1049.535603569306,null,null,null,null,null,null,null,null,{"$f":"SUM(O114:O114)","v":239.53842969744528},{"$f":"SUM(P114:P114)","v":239.7402631779712},{"$f":"SUM(Q114:Q114)","v":240.25783798389631},{"$f":"SUM(R114:R114)","v":241.01834999485783},{"$f":"SUM(S114:S114)","v":241.93843399884429},{"$f":"SUM(T114:T114)","v":274.51314902649432},272.79854018127799,265.02526032476777,263.10315097687953,262.11441986810104,261.54758541905693,258.65418408454457,255.26719435669526,251.86020038466361,244.04088459841265,228.01113186308541,216.29723195052398,203.91718206208429,191.31795930584084,178.8975578887848,168.53048046324491,159.02193347710937,140.17195041763887,112.06109996730194,82.800909667490799,61.551370536534392,48.630802439301775,40.818125945437004,39.384987350776854,36.468487565544699,32.993905421755606,29.725406178443013,28.864682783802021,30.031180312930509,25.671760222058147,24.165129963069596,21.733335558089749,19.051493489309717,18.492365932822963,18.144753080510903,16.594210227079337,13.226912136621223,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117},"Cost of service",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O36","v":216.37658787691208},{"$f":"CoS!P36","v":235.71378964882052},{"$f":"CoS!Q36","v":245.76571004109258},{"$f":"CoS!R36","v":254.21615964934884},{"$f":"CoS!S36","v":254.60374387048276},{"$f":"CoS!T36","v":274.51314902649437},{"$f":"CoS!U36","v":272.79854018127799},{"$f":"CoS!V36","v":265.02526032476788},{"$f":"CoS!W36","v":263.10315097687982},{"$f":"CoS!X36","v":262.11441986810115},{"$f":"CoS!Y36","v":261.54758541905665},{"$f":"CoS!Z36","v":258.6541840845448},{"$f":"CoS!AA36","v":255.267194356695},{"$f":"CoS!AB36","v":251.86020038466364},{"$f":"CoS!AC36","v":244.0408845984129},{"$f":"CoS!AD36","v":228.01113186308544},{"$f":"CoS!AE36","v":216.29723195052435},{"$f":"CoS!AF36","v":203.91718206208418},{"$f":"CoS!AG36","v":191.31795930584099},{"$f":"CoS!AH36","v":178.8975578887848},{"$f":"CoS!AI36","v":168.53048046324486},{"$f":"CoS!AJ36","v":159.02193347710934},{"$f":"CoS!AK36","v":149.43438053099777},{"$f":"CoS!AL36","v":140.26168225976349},{"$f":"CoS!AM36","v":130.97386779996125},{"$f":"CoS!AN36","v":119.28504977649847},{"$f":"CoS!AO36","v":113.84900112429267},{"$f":"CoS!AP36","v":108.7319361203281},{"$f":"CoS!AQ36","v":103.44984736968077},{"$f":"CoS!AR36","v":92.594426978283394},{"$f":"CoS!AS36","v":86.887009612398344},{"$f":"CoS!AT36","v":82.874432985750389},{"$f":"CoS!AU36","v":79.436942899240762},{"$f":"CoS!AV36","v":76.088372357791897},{"$f":"CoS!AW36","v":70.28623963414681},{"$f":"CoS!AX36","v":67.231094744446011},{"$f":"CoS!AY36","v":64.405943834345592},{"$f":"CoS!AZ36","v":61.589324052186839},{"$f":"CoS!BA36","v":59.065787595710887},{"$f":"CoS!BB36","v":56.732856590915389},{"$f":"CoS!BC36","v":54.3059787621171},{"$f":"CoS!BD36","v":50.193933969631452},{"$f":"CoS!BE36","v":47.621418516584349},{"$f":"CoS!BF36","v":45.627446404270835},{"$f":"CoS!BG36","v":43.702509775953608},{"$f":"CoS!BH36","v":41.833042834267772},{"$f":"CoS!BI36","v":40.127256975992729},{"$f":"CoS!BJ36","v":38.459961626600148},{"$f":"CoS!BK36","v":36.766264825685454},{"$f":"CoS!BL36","v":35.097410963508189}]
[]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt","Pt-1 X Dt"]
[{"$f":"ROW()","v":121},null,null,null,"A1"]
[{"$f":"ROW()","v":122},null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T24*S54/1000000","v":3.3129934686472282},3.7413283657746952,3.7547195319831217,3.6584692139585293,3.6341130642797905,3.6373372124471683,3.6139168602284668,3.5549191247105765,3.4764256149595596,3.3509802887834383,3.190684568427343,2.9222691866678083,2.7204778360231621,2.5118847054343272,2.3073181441150448,2.1787544858385823,{"$f":"AJ24*AI54/1000000","v":2.0124885910034189},1.8411143235167409,1.5675036073435324,1.1658647080421478,0.79208254508629616,0.53171108444558168,0.38248559224818351,0.36095067571694273,0.35037065040538951,0.34431308490771545,0.31690311357336259,0.28862725466636907,0.27823763531037171,0.21381231413247437,0.21436267517892518,0.20997191847717434,0.18213711253710774,0.16587871315729805,0.14455131049577111,0.11999140502794134,7.7105482254534521E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,null,null,"Demand 1 (<=10km) ",null,null,null,null,null,null,null,null,null,null,null,null,null,2.5421080708654284,2.7193074164373683,2.5729832500129399,2.3508666134491523,2.1758532962524004,2.2003430801374102,2.2092197568588388,2.1964686238716276,2.1714296321083593,2.1163514550332887,2.0379386167265183,1.8880336751381697,1.7783239640237303,1.661645893054321,1.5449678371671769,1.4770556931843251,1.3816738781303588,1.2804039949060622,1.1045450044161478,0.83262633501826677,0.5734853634071958,0.39039550127047828,0.28487438213452515,0.27279250659542098,0.26878243368905935,0.26820272779814675,0.25074166381196278,0.23205331371054752,0.22739635862883023,0.17770161111268093,0.18125090115139342,0.18069823570451707,0.15960654451286083,0.14808443862728471,0.13152975626423746,0.11134288134439893,7.3003923883025748E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,"Demand 2 (>10km)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T26*S56/1000000","v":0.68472062103788656},{"$f":"U26*T56/1000000","v":0.77699566675052878},0.78363821840715375,0.7674140697171733,0.76624830470372629,0.77487262483448649,0.77799863452498841,0.77350819665799952,0.7646904675293249,0.74529414155338047,0.71768028333827982,0.66488977234352442,0.62625441016365735,0.58516507099249082,0.54407573713269464,0.52015980250360938,0.48657015093539602,0.45090695780017298,0.38897647123570872,0.29321761662805446,0.2019585549448692,0.13748164525967427,0.10032133726114068,9.6066585037990065E-2,9.4654398117332103E-2,9.4450248941970363E-2,8.8301162190220286E-2,8.1719874468486789E-2,8.0079881578068501E-2,6.2579383680294615E-2,6.3829301346963144E-2,6.3634674731985794E-2,5.6207026624102353E-2,5.2149402832716053E-2,4.6319507353346431E-2,3.9210499263860769E-2,2.5709055389182573E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,null,null,"Usage 1 (<=10km)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T27*S57/1000","v":1.6870155712638426},1.4323313006162128,1.4326555659333313,1.3881648112771139,1.375957368191099,1.3985046353277888,1.3939871415105833,1.3723165699862727,1.3405023373661662,1.2881121731986114,1.2276967301130934,1.1316901538335453,1.0526708831711238,0.97002893708048032,0.88817752772341263,0.83627425967292102,{"$f":"AJ27*AI57/1000","v":0.76759568218020047},0.69774447470052403,0.59462746410349099,0.44796097660815193,0.30999783278979143,0.21126099313666663,0.15286360873831009,0.14425565784615593,0.14007972209399353,0.13873574855542814,0.1297110819716609,0.12006395060471792,0.11663073491818561,8.9469301589946482E-2,8.9730177897703586E-2,8.8556485341568569E-2,7.7989004069101725E-2,7.2098204016252415E-2,6.3281633874904333E-2,5.2500949202653698E-2,3.3749717381453617E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,null,null,"Usage 2 (>10km)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T28*S58/1000","v":0.5446353097857598},{"$f":"U28*T58/1000","v":0.60960745898967172},0.61780607913824259,0.60640823128358556,0.60877295072321957,0.61874867138351153,0.61674996989424313,0.6071621308552646,0.59308637188564117,0.56990708191164696,0.54317712035420951,0.50070036338362778,0.46573940043722556,0.42917563579003287,0.39296163298218062,0.3699977633349581,0.33961189438417633,0.3087072118176763,0.26308454336724257,0.19819402246242082,0.13715417333993637,9.3469449808320254E-2,6.7632349883166173E-2,6.3823883294418335E-2,6.1976299358575439E-2,6.138167720262739E-2,5.7388840627526375E-2,5.312060327945424E-2,5.160162537194312E-2,3.9584431892437107E-2,3.9699852939134091E-2,3.9180569204653563E-2,3.4505136008340612E-2,3.189883452459033E-2,2.7998067288420185E-2,2.3228305251845854E-2,1.493208693187412E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T122:T126)","v":8.7714730416001441},{"$f":"SUM(U122:U126)","v":9.2795702085684777},9.1618026454747881,8.7713229396855557,8.5609449841502361,8.6298062241303661,8.6118723630171203,8.5043746460817413,8.3461344238490511,8.0706451404803659,7.7171773189594433,7.1075831513666756,6.6434664938188988,6.1579002423516522,5.6775008791205099,5.3822420045343966,4.9879401966335504,4.5788769627411767,3.9187370904661223,2.9378636587590417,2.0146784695680888,1.3643186739207211,0.98817727026532554,0.937889308490928,0.91586350366434988,0.90708348740588818,0.84304586217473299,0.77558499672957559,0.75394623580739917,0.58314704240783344,0.58887290851411944,0.58204188345989927,0.51044482375151323,0.4701095931581416,0.4136802752766795,0.34627404009070062,0.22450026584007057,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,null,"A2"]
[{"$f":"ROW()","v":129},null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31*S60/1000000","v":2.7752568711064951},3.1340681327758726,3.1452857600920052,3.0646579656300368,3.0442550966267321,3.0469559288015184,3.027336966665374,2.9779152360084096,2.9121621174661216,2.8070779974057789,2.6728000993244208,2.4479515931053615,2.2789132784493784,2.1041771902527828,1.9328141132432213,1.825117801921478,{"$f":"AJ31*AI60/1000000","v":1.6858387567199882},1.5422804859675103,1.313079907320388,0.97663157878053353,0.66351852079921336,0.44540831562629701,0.32040382150811791,0.30236426735939353,0.29350150073451464,0.28842714715407658,0.26546612655370833,0.2417797618021009,0.23307649607616887,0.17910813876902065,0.17956916994526853,0.17589108309686136,0.15257418338904896,0.13895470752258016,0.12108898537751787,0.10051543247185774,6.4590383727575765E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,null,null,null,"Usage 1* (Q<=10TJ/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,1.9879239710643237,2.1800099123180692,2.167078230544226,2.0847389412918131,2.0510151272827715,2.0575668772085991,2.0223117432229021,1.9625285457319439,1.8891274057943932,1.7884623632733949,1.6798179623414402,1.5262692936785414,1.3987955723429883,1.2696761700290917,1.1448519983209229,1.0614269780036771,0.9588640755477974,0.85765261780263613,0.71957268338740354,0.53425215330043729,0.36460417100781561,0.24499333601806678,0.17465510579492061,0.16229210560915394,0.15516556223493053,0.15140235045432693,0.13956724385883984,0.12739787934117006,0.12195845030100194,9.2114774144279252E-2,9.0965466454526328E-2,8.8449926505381471E-2,7.6801860702300898E-2,7.0011857756319129E-2,6.0556485832834545E-2,4.9471805999898033E-2,3.1314990668693976E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,null,null,"Usage 2* (Q>10TJ/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,1.340952644065371,1.4705240736377405,1.4618010172637246,1.4062591106110371,1.3835107368192645,1.3879302148849098,1.3641488903357231,1.323822178694303,1.2743094940497415,1.2064059640866609,1.1331199638103995,1.0295438229552767,0.9435565185302256,0.85645912121866918,0.77225906853470161,0.7159847827954311,0.64680105281726941,0.57852893886895873,0.48538722125722289,0.36037939478252096,0.24594347382833748,0.16526007357108632,0.11781347240851492,0.10947401977904216,0.10466681521799702,0.10212834349532034,9.4144981096648497E-2,8.5936145263843855E-2,8.2266982428750954E-2,6.2135952754833593E-2,6.1360688102939653E-2,5.9663832491177002E-2,5.1806638320654894E-2,4.7226446856516086E-2,4.0848332720375607E-2,3.3371170139235316E-2,2.1123503789526252E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T128:T131)","v":6.10413348623619},{"$f":"SUM(U128:U131)","v":6.7846021187316818},6.7741650078999562,6.5556560175328871,6.4787809607287681,6.4924530208950273,6.4137976002239991,6.2642659604346562,6.0755990173102559,5.8019463247658347,5.4857380254762607,5.0037647097391798,4.6212653693225922,4.230312481500544,3.8499251800988459,3.6025295627205862,3.2915038850850546,2.9784620426391051,2.5180398119650147,1.8712631268634916,1.2740661656353665,0.85566172521545014,0.61287239971155349,0.57413039274758959,0.55333387818744217,0.5419578411037238,0.49917835150919665,0.45511378640711481,0.43730192880592178,0.3333588656681335,0.33189532450273451,0.32400484209341984,0.28118268241200478,0.25619301213541534,0.22249380393072801,0.18335840861099109,0.11702887818579599,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,null,"B1"]
[{"$f":"ROW()","v":134},null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36*S64/1000000","v":3.1754575253879724},3.586010484620064,3.5988457286109341,3.5065911559458773,3.4832461299086117,3.4863364304654834,3.4638883530986222,3.4073398554924297,3.3321049331806911,3.2118673568617182,3.0582261691234005,2.8009538104530916,2.6075396461853968,2.4076060717485528,2.2115319071806101,2.0883054535129864,{"$f":"AJ36*AI64/1000000","v":1.9289419377179293},1.7646821187661483,1.5024301053162734,1.1174648835780352,0.75919995083773884,0.50963757713785474,0.36660704699574875,0.34596613315004426,0.33582532807079846,0.3300192369549676,0.30374716592070777,0.2766451538573747,0.26668685020174132,0.20493608827119489,0.20546360157394364,0.20125512318644614,0.1745758541729189,0.158992407616213,0.13855039288861476,0.11501006980053993,7.3904517528012165E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,null,null,"Usage 1 (Q<=5TJ/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,9.2191408516601321,10.065019770341232,9.9064442401473762,9.443829270756412,9.1937309141019288,9.0980267820199447,8.8460657501427846,8.4956820113757328,8.0962449774650658,7.5876006132659999,7.0442624101391891,6.3199668961044733,5.7224693960299122,5.1315558309830491,4.5703024700792803,4.1825574425245726,3.7307623521658639,3.2927489446517493,2.718780600373766,1.9791051504170911,1.3215684265918093,0.86937572238655325,0.60785617993099395,0.55440128968756819,0.51976987564407451,0.49591865955033881,0.44573671219710431,0.39635454080452165,0.37012170001288874,0.27306632540205589,0.26292919075054616,0.2484945409594147,0.20905824046072335,0.18443343973512411,0.15448051492352777,0.12225188371197358,7.4797553779424306E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,null,null,"Usage 2 (5<Q<=10TJ/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,0.89859729496772189,0.98104581380775813,0.96558932553264931,0.92049786128504052,0.89612056730703149,0.88679220628187072,0.8622333558070655,0.82808116256879305,0.78914770402233603,0.73956971653692449,0.68661009183453636,0.61601240815215108,0.55777383191646002,0.50017699728135112,0.4454711673114306,0.40767733830890462,0.36364049663260833,0.32094696699845709,0.26500179706731025,0.19290501829150833,0.12881436918672329,8.4738771759462816E-2,5.9248245341326465E-2,5.4037952912950257E-2,5.066240030114838E-2,4.8337602512679628E-2,4.3446326538768371E-2,3.8633005390191232E-2,3.6076068669733632E-2,2.6616000916059087E-2,2.5627926005051534E-2,2.4220968733780272E-2,2.0377079859333031E-2,1.7976880136041241E-2,1.5057343744835619E-2,1.1915992365872815E-2,7.2905795212240823E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T134:T136)","v":13.293195672015827},{"$f":"SUM(U134:U136)","v":14.632076068769054},14.47087929429096,13.87091828798733,13.573097611317571,13.471155418767299,13.172187459048471,12.731103029436955,12.217497614668092,11.539037686664644,10.789098671097126,9.736933114709716,8.8877828741317693,8.039338900012952,7.2273055445713217,6.6785402343464639,6.0233447865164012,5.3783780304163553,4.4862125027573496,3.2894750522866349,2.2095827466162712,1.4637520712838707,1.0337114722680691,0.95440537575056261,0.90625760401602129,0.87427549901798596,0.79293020465658048,0.71163270005208756,0.67288461888436379,0.50461841458930989,0.49402071832954136,0.47397063287964109,0.4040111744929753,0.36140272748737834,0.30808825155697817,0.24917794587838632,0.15599265082866054,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,null,"B2"]
[{"$f":"ROW()","v":139},null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T41*S68/1000000","v":4.8253957924914443},5.5645971681737558,5.7173528213395093,5.7084649981039091,5.8253801873914748,5.9903599964511764,6.1404218613419053,6.2742681460479099,6.4381720676114451,6.6602590176039245,6.8862618409192988,6.9878744268357718,7.3176307435145445,7.733712149433372,8.2561305637426585,8.8875731058384027,{"$f":"AJ41*AI68/1000000","v":9.4332406321761404},10.032778371433757,10.063437844087172,9.3090216742169325,8.284673710815003,7.6045416909251458,7.4991565991139222,7.7039641876205236,7.8144551911800155,7.4809330112794985,6.7576479854282985,6.0731583235060569,5.8658474660335571,6.1075396038098475,6.2047520994027483,5.9571327552125588,5.3832124679453424,4.8552056372585799,4.6963547629351412,4.856834789928473,4.9415047346859007,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,null,null,"Usage 1 (Q<=100GJ/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,4.2363500266792489,4.7416969232897941,4.7975956627407115,4.7064652997570997,4.7276304555922923,4.8282241277262816,4.8657937214815359,4.877564365571069,4.9017970743915997,4.9559644445447537,5.0233307119970281,5.0214706957605655,5.1444467893340935,5.3127451368618956,5.5344055578386655,5.8127389835038672,5.9999298553368661,6.2021104514489069,6.0803197434309677,5.5493819269720621,4.8948778781127809,4.4413734409756156,4.2958753843885669,4.3061972533873876,4.2614723388503082,4.0029421860221621,3.5702805979875434,3.1689427505192538,3.0010457224869493,3.038794058909847,3.0057155743622794,2.8249117161106803,2.5138135390920122,2.2317773552983451,2.1106590467736455,2.1193894002166211,2.0938704358440616,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,null,null,"Usage 2 (Q>100GJ/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,3.7072264819702334,4.1494551424675343,4.1983720841499101,4.1186239772095501,4.1371455879624639,4.2251750290863521,4.2580521501951472,4.268352631317752,4.2895586552070686,4.3369604770172927,4.395912643178673,4.3942849444745313,4.5019012244971837,4.6491789722983858,4.8431538274153194,5.0867231830977362,5.250533763638054,5.4274618397712322,5.320882889689555,4.8562596359310151,4.2835036721397444,3.8866423059972179,3.7593170743573054,3.7683497335698077,3.7292109970320895,3.5029714693923948,3.1243496636417052,2.7731392379258479,2.6262126844905538,2.6592462231632275,2.630299268089654,2.472077957968569,2.1998361948769749,1.9530265585511377,1.8470360247221524,1.8546759499589587,1.8323443248763756,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T139:T141)","v":12.768972301140925},{"$f":"SUM(U139:U141)","v":14.455749233931083},14.713320568230131,14.533554275070559,14.690156230946233,15.04375915326381,15.264267733018588,15.420185142936731,15.629527797210114,15.953183939165971,16.305505196094998,16.403630067070868,16.963978757345821,17.695636258593655,18.633689948996643,19.787035272440004,20.68370425115106,21.662350662653896,21.464640477207695,19.714663237120011,17.463055261067527,15.93255743789798,15.554349057859795,15.778511174577719,15.805138527062413,14.986846666694056,13.452278247057547,12.015240311951159,11.493105873011061,11.805579885882922,11.840766941854682,11.254122429291808,10.096862201914329,9.0400095511080618,8.6540498344309391,8.8309001401040526,8.8677194954063374,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,null,"B3"]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46*S72/1000000","v":140.61889461781803},158.79942540675907,159.36780895707187,155.28249654842446,154.24870795892576,154.38555584458283,153.39148686384991,150.8873478029092,147.55571715518349,142.23123243500677,135.42753444352064,124.03473375174705,115.46976767510893,106.61610233412384,97.933343372865835,92.476502094443148,{"$f":"AJ46*AI72/1000000","v":85.419402053159601},78.145478851084988,66.532163935744492,49.484735804732018,33.619677488100251,22.568298325474327,16.234472448610763,15.320430152129418,14.87136453264703,14.614253200427674,13.450846176834409,12.250686846156832,11.809702943482009,9.0751918328600567,9.098551722556488,8.9121875296357924,7.7307485439465617,7.0406662450589073,6.1354318050533392,5.092994869548451,3.2727162870120594,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,null,null,"Usage 1(First 9.855 GJ from 2025) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,40.817998443540581,44.44392787781608,43.925467382419903,42.254038673605052,41.384012092459869,41.056879675796885,40.17000942022613,38.852376806021539,37.298022963055395,35.185982433686341,32.819411017013088,29.627401060770254,26.940624855792269,24.233585186446302,21.624514775075131,19.79205465998859,17.693903323479052,15.622671820617233,12.959146307317276,9.5557786139175978,6.5019348705388493,4.3564734561006686,3.0845213614965994,2.8348064962280755,2.6774862531970216,2.5885640374321541,2.3754290743055551,2.1630060809322851,2.0572611756034247,1.5328075052752885,1.4921654232445751,1.4360934316996696,1.2413442101869836,1.1285901261140385,0.96869633987850956,0.77941948180671872,0.48536707531371742,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,"Usage 2 (Q>9.855GJ[$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,18.897907588867955,20.576639569503296,20.336602847858835,19.562765166320997,19.159960458660443,19.008504767172518,18.597901778976652,17.987864532447784,17.268230145538627,16.290398104039372,15.19472341051884,13.716887370634144,12.472964337419441,11.219659730103576,10.011712907450258,9.1633209422467079,8.1919193160826698,7.2329810283473153,5.9998225950508424,4.4241321983311321,3.0102643200949877,2.0169590848660568,1.4280709948597952,1.312458063619705,1.2396219734627787,1.1984527863345502,1.0997756098263873,1.0014280609118718,0.9524703088147799,0.70965886841029724,0.69084240656202811,0.66488220873397741,0.57471725867545265,0.52251439860564053,0.44848681000418378,0.36085545352060566,0.2247151375794515,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T144:T146)","v":200.33480065022655},{"$f":"SUM(U144:U146)","v":223.81999285407846},223.62987918735061,217.09930038835049,214.79268051004607,214.45094028755224,212.15939806305269,207.72758914137853,202.12197026377751,193.70761297273251,183.44166887105257,167.37902218315145,154.88335686832062,142.06934725067373,129.56957105539121,121.43187769667846,111.30522469272132,101.00113170004953,85.49113283811262,63.464646616980744,43.131876678734088,28.941730866441052,20.747064804967156,19.467694711977199,18.788472759306831,18.401270024194378,16.926050860966352,15.415120988000988,14.819434427900214,11.317658206545643,11.281559552363092,11.01316317006944,9.5468100128089972,8.6917707697785858,7.5526149549360326,6.2332698048757758,3.9827984999052286,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,null,"Calculated Tariff Revenue"]
[{"$f":"ROW()","v":149},null,null,null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T127","v":8.7714730416001441},9.2795702085684777,9.1618026454747881,8.7713229396855557,8.5609449841502361,8.6298062241303661,8.6118723630171203,8.5043746460817413,8.3461344238490511,8.0706451404803659,7.7171773189594433,7.1075831513666756,6.6434664938188988,6.1579002423516522,5.6775008791205099,5.3822420045343966,4.9879401966335504,4.5788769627411767,3.9187370904661223,2.9378636587590417,2.0146784695680888,1.3643186739207211,0.98817727026532554,0.937889308490928,0.91586350366434988,0.90708348740588818,0.84304586217473299,0.77558499672957559,0.75394623580739917,0.58314704240783344,0.58887290851411944,0.58204188345989927,0.51044482375151323,0.4701095931581416,0.4136802752766795,0.34627404009070062,0.22450026584007057,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T132","v":6.10413348623619},6.7846021187316818,6.7741650078999562,6.5556560175328871,6.4787809607287681,6.4924530208950273,6.4137976002239991,6.2642659604346562,6.0755990173102559,5.8019463247658347,5.4857380254762607,5.0037647097391798,4.6212653693225922,4.230312481500544,3.8499251800988459,3.6025295627205862,3.2915038850850546,2.9784620426391051,2.5180398119650147,1.8712631268634916,1.2740661656353665,0.85566172521545014,0.61287239971155349,0.57413039274758959,0.55333387818744217,0.5419578411037238,0.49917835150919665,0.45511378640711481,0.43730192880592178,0.3333588656681335,0.33189532450273451,0.32400484209341984,0.28118268241200478,0.25619301213541534,0.22249380393072801,0.18335840861099109,0.11702887818579599,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137","v":13.293195672015827},14.632076068769054,14.47087929429096,13.87091828798733,13.573097611317571,13.471155418767299,13.172187459048471,12.731103029436955,12.217497614668092,11.539037686664644,10.789098671097126,9.736933114709716,8.8877828741317693,8.039338900012952,7.2273055445713217,6.6785402343464639,6.0233447865164012,5.3783780304163553,4.4862125027573496,3.2894750522866349,2.2095827466162712,1.4637520712838707,1.0337114722680691,0.95440537575056261,0.90625760401602129,0.87427549901798596,0.79293020465658048,0.71163270005208756,0.67288461888436379,0.50461841458930989,0.49402071832954136,0.47397063287964109,0.4040111744929753,0.36140272748737834,0.30808825155697817,0.24917794587838632,0.15599265082866054,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T142","v":12.768972301140925},14.455749233931083,14.713320568230131,14.533554275070559,14.690156230946233,15.04375915326381,15.264267733018588,15.420185142936731,15.629527797210114,15.953183939165971,16.305505196094998,16.403630067070868,16.963978757345821,17.695636258593655,18.633689948996643,19.787035272440004,20.68370425115106,21.662350662653896,21.464640477207695,19.714663237120011,17.463055261067527,15.93255743789798,15.554349057859795,15.778511174577719,15.805138527062413,14.986846666694056,13.452278247057547,12.015240311951159,11.493105873011061,11.805579885882922,11.840766941854682,11.254122429291808,10.096862201914329,9.0400095511080618,8.6540498344309391,8.8309001401040526,8.8677194954063374,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T147","v":200.33480065022655},223.81999285407846,223.62987918735061,217.09930038835049,214.79268051004607,214.45094028755224,212.15939806305269,207.72758914137853,202.12197026377751,193.70761297273251,183.44166887105257,167.37902218315145,154.88335686832062,142.06934725067373,129.56957105539121,121.43187769667846,111.30522469272132,101.00113170004953,85.49113283811262,63.464646616980744,43.131876678734088,28.941730866441052,20.747064804967156,19.467694711977199,18.788472759306831,18.401270024194378,16.926050860966352,15.415120988000988,14.819434427900214,11.317658206545643,11.281559552363092,11.01316317006944,9.5468100128089972,8.6917707697785858,7.5526149549360326,6.2332698048757758,3.9827984999052286,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,"Total Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T149:T153)","v":241.27257515121966},268.97199048407879,268.75004670324643,260.83075190862684,258.09566029718889,258.08811410460874,255.62152321836086,250.64751792026863,244.39072911681504,235.0724260638093,223.73918808268041,205.63093322603788,191.9998503629397,178.19253513313254,164.95799260817853,156.88222477071992,146.29171781210738,135.59919939850005,117.8787627205088,91.277911692009923,66.093259321621346,48.558020774759072,38.936175005071902,37.712630963544001,36.969066272237058,35.71143351841603,32.513483526364411,29.372692783140927,28.176673084408961,24.544362415093843,24.537115445564169,23.64730295779421,20.839310895379818,18.819485653667584,17.150927120131357,15.842980339559904,13.348039790166094,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Price_path_AA6!T24","v":274.51314902649437}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T155/T154","v":1.1377718700703587}]
[]
[null,null,null,"Cost of service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T113*1000000/T49","v":26.02978037446432},27.08864231980095,27.005545528639086,27.491407238933096,28.203556044162191,28.763498626554519,29.429448645068156,30.341005575908426,31.6924570250549,33.424591483174865,34.58360822567645,36.768259983742773,39.738880384073973,43.507836453341454,48.225026039020925,53.047188266362795,59.122083584920752,62.810572457949718,60.929247245280457,55.643742592479462,51.759115321735941,51.912386228346577,55.099825225432333,58.751143894586399,59.220043143997394,55.426801301647458,50.793577216853684,49.923778706364814,53.782766735347693,57.659887294281035,58.146373049764506,54.205656691346348,49.6966325775375,48.900990042887109,52.374366226143664,56.269553422068896,57.212087986137213,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Working_Capital","index":41,"n_rows":36,"n_cols":64,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
["Working Capital [m$ nominal]"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64}]
["Regulatory Period",null,null,null,null,null,null,null,"4",5,5,5,5,5,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
["Year ending",null,null,null,null,null,null,null,2019,{"$f":"I5+1","v":2020},2021,2022,2023,2024,{"$f":"N5+1","v":2025},{"$f":"O5+1","v":2026},{"$f":"P5+1","v":2027},{"$f":"Q5+1","v":2028},{"$f":"R5+1","v":2029},{"$f":"S5+1","v":2030},{"$f":"T5+1","v":2031},{"$f":"U5+1","v":2032},{"$f":"V5+1","v":2033},{"$f":"W5+1","v":2034},{"$f":"X5+1","v":2035},{"$f":"Y5+1","v":2036},{"$f":"Z5+1","v":2037},{"$f":"AA5+1","v":2038},{"$f":"AB5+1","v":2039},{"$f":"AC5+1","v":2040},{"$f":"AD5+1","v":2041},{"$f":"AE5+1","v":2042},{"$f":"AF5+1","v":2043},{"$f":"AG5+1","v":2044},{"$f":"AH5+1","v":2045},{"$f":"AI5+1","v":2046},{"$f":"AJ5+1","v":2047},{"$f":"AK5+1","v":2048},{"$f":"AL5+1","v":2049},{"$f":"AM5+1","v":2050},{"$f":"AN5+1","v":2051},{"$f":"AO5+1","v":2052},{"$f":"AP5+1","v":2053},{"$f":"AQ5+1","v":2054},{"$f":"AR5+1","v":2055},{"$f":"AS5+1","v":2056},{"$f":"AT5+1","v":2057},{"$f":"AU5+1","v":2058},{"$f":"AV5+1","v":2059},{"$f":"AW5+1","v":2060},{"$f":"AX5+1","v":2061},{"$f":"AY5+1","v":2062},{"$f":"AZ5+1","v":2063},{"$f":"BA5+1","v":2064},{"$f":"BB5+1","v":2065},{"$f":"BC5+1","v":2066},{"$f":"BD5+1","v":2067},{"$f":"BE5+1","v":2068},{"$f":"BF5+1","v":2069},{"$f":"BG5+1","v":2070},{"$f":"BH5+1","v":2071},{"$f":"BI5+1","v":2072},{"$f":"BJ5+1","v":2073},{"$f":"BK5+1","v":2074}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12","26 to 12","27 to 12","28 to 12","29 to 12","30 to 12","31 to 12","32 to 12","33 to 12","34 to 12","35 to 12","36 to 12","37 to 12","38 to 12","39 to 12","40 to 12","41 to 12","42 to 12","43 to 12","44 to 12","45 to 12","46 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!I$8","v":365},{"$f":"'PTRM expenditure'!J$8","v":366},{"$f":"'PTRM expenditure'!K$8","v":365},{"$f":"'PTRM expenditure'!L$8","v":365},{"$f":"'PTRM expenditure'!M$8","v":365},365,365,{"$f":"'PTRM expenditure'!P$8","v":365},{"$f":"'PTRM expenditure'!Q$8","v":365},{"$f":"'PTRM expenditure'!R$8","v":365},365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410]
["Year portion",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!I$9","v":1},{"$f":"'PTRM expenditure'!J$9","v":1},{"$f":"'PTRM expenditure'!K$9","v":1},{"$f":"'PTRM expenditure'!L$9","v":1},{"$f":"'PTRM expenditure'!M$9","v":1},{"$f":"'PTRM expenditure'!N$9","v":1},{"$f":"'PTRM expenditure'!O$9","v":1},{"$f":"'PTRM expenditure'!P$9","v":1},{"$f":"'PTRM expenditure'!Q$9","v":1},{"$f":"'PTRM expenditure'!R$9","v":1},{"$f":"'PTRM expenditure'!S$9","v":1},{"$f":"'PTRM expenditure'!T$9","v":1},{"$f":"'PTRM expenditure'!U$9","v":1},{"$f":"'PTRM expenditure'!V$9","v":1},{"$f":"'PTRM expenditure'!W$9","v":1},{"$f":"'PTRM expenditure'!X$9","v":1},{"$f":"'PTRM expenditure'!Y$9","v":1},{"$f":"'PTRM expenditure'!Z$9","v":1},{"$f":"'PTRM expenditure'!AA$9","v":1},{"$f":"'PTRM expenditure'!AB$9","v":1},{"$f":"'PTRM expenditure'!AC$9","v":1},{"$f":"'PTRM expenditure'!AD$9","v":1},{"$f":"'PTRM expenditure'!AE$9","v":1},{"$f":"'PTRM expenditure'!AF$9","v":1},{"$f":"'PTRM expenditure'!AG$9","v":1},{"$f":"'PTRM expenditure'!AH$9","v":1},{"$f":"'PTRM expenditure'!AI$9","v":1},{"$f":"'PTRM expenditure'!AJ$9","v":1},{"$f":"'PTRM expenditure'!AK$9","v":1},{"$f":"'PTRM expenditure'!AL$9","v":1},{"$f":"'PTRM expenditure'!AM$9","v":1},{"$f":"'PTRM expenditure'!AN$9","v":1},{"$f":"'PTRM expenditure'!AO$9","v":1},{"$f":"'PTRM expenditure'!AP$9","v":1},{"$f":"'PTRM expenditure'!AQ$9","v":1},{"$f":"'PTRM expenditure'!AR$9","v":1},{"$f":"'PTRM expenditure'!AS$9","v":1},{"$f":"'PTRM expenditure'!AT$9","v":1},{"$f":"'PTRM expenditure'!AU$9","v":1},{"$f":"'PTRM expenditure'!AV$9","v":1},{"$f":"'PTRM expenditure'!AW$9","v":1},{"$f":"'PTRM expenditure'!AX$9","v":1},{"$f":"'PTRM expenditure'!AY$9","v":1},{"$f":"'PTRM expenditure'!AZ$9","v":1},{"$f":"'PTRM expenditure'!BA$9","v":1},{"$f":"'PTRM expenditure'!BB$9","v":1},{"$f":"'PTRM expenditure'!BC$9","v":1},{"$f":"'PTRM expenditure'!BD$9","v":1},{"$f":"'PTRM expenditure'!BE$9","v":1},{"$f":"'PTRM expenditure'!BF$9","v":1},{"$f":"'PTRM expenditure'!BG$9","v":1},{"$f":"'PTRM expenditure'!BH$9","v":1},{"$f":"'PTRM expenditure'!BI$9","v":1},{"$f":"'PTRM expenditure'!BJ$9","v":1},{"$f":"'PTRM expenditure'!BK$9","v":1},{"$f":"'PTRM expenditure'!BL$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!P$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Q$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!R$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!S$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!T$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!U$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!V$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!W$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!X$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Y$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Z$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AA$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AB$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AC$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AD$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AE$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AF$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AG$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AH$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AI$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AJ$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AK$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AL$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AM$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AN$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AO$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AP$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AQ$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AR$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AS$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AT$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AU$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AV$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AW$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AX$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AY$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AZ$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BA$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BB$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BC$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BD$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BE$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BF$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BG$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BH$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BI$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BJ$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BK$49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!BL$49","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O$53","v":1.0640537999999999},{"$f":"'PTRM expenditure'!P$53","v":1.0907615503799997},{"$f":"'PTRM expenditure'!Q$53","v":1.1181396652945377},{"$f":"'PTRM expenditure'!R$53","v":1.1462049708934303},{"$f":"'PTRM expenditure'!S$53","v":1.1749747156628556},{"$f":"'PTRM expenditure'!T$53","v":1.2044665810259929},{"$f":"'PTRM expenditure'!U$53","v":1.2346986922097452},{"$f":"'PTRM expenditure'!V$53","v":1.2656896293842097},{"$f":"'PTRM expenditure'!W$53","v":1.2974584390817532},{"$f":"'PTRM expenditure'!X$53","v":1.330024645902705},{"$f":"'PTRM expenditure'!Y$53","v":1.3634082645148629},{"$f":"'PTRM expenditure'!Z$53","v":1.3976298119541859},{"$f":"'PTRM expenditure'!AA$53","v":1.4327103202342357},{"$f":"'PTRM expenditure'!AB$53","v":1.4686713492721151},{"$f":"'PTRM expenditure'!AC$53","v":1.5055350001388448},{"$f":"'PTRM expenditure'!AD$53","v":1.5433239286423297},{"$f":"'PTRM expenditure'!AE$53","v":1.582061359251252},{"$f":"'PTRM expenditure'!AF$53","v":1.6217710993684584},{"$f":"'PTRM expenditure'!AG$53","v":1.6624775539626064},{"$f":"'PTRM expenditure'!AH$53","v":1.7042057405670676},{"$f":"'PTRM expenditure'!AI$53","v":1.7469813046553011},{"$f":"'PTRM expenditure'!AJ$53","v":1.7908305354021488},{"$f":"'PTRM expenditure'!AK$53","v":1.8357803818407428},{"$f":"'PTRM expenditure'!AL$53","v":1.8818584694249452},{"$f":"'PTRM expenditure'!AM$53","v":1.929093117007511},{"$f":"'PTRM expenditure'!AN$53","v":1.9775133542443992},{"$f":"'PTRM expenditure'!AO$53","v":2.0271489394359334},{"$f":"'PTRM expenditure'!AP$53","v":2.0780303778157752},{"$f":"'PTRM expenditure'!AQ$53","v":2.1301889402989511},{"$f":"'PTRM expenditure'!AR$53","v":2.1836566827004544},{"$f":"'PTRM expenditure'!AS$53","v":2.2384664654362356},{"$f":"'PTRM expenditure'!AT$53","v":2.2946519737186848},{"$f":"'PTRM expenditure'!AU$53","v":2.3522477382590234},{"$f":"'PTRM expenditure'!AV$53","v":2.4112891564893251},{"$f":"'PTRM expenditure'!AW$53","v":2.4718125143172069},{"$f":"'PTRM expenditure'!AX$53","v":2.5338550084265687},{"$f":"'PTRM expenditure'!AY$53","v":2.5974547691380754},{"$f":"'PTRM expenditure'!AZ$53","v":2.6626508838434408},{"$f":"'PTRM expenditure'!BA$53","v":2.7294834210279113},{"$f":"'PTRM expenditure'!BB$53","v":2.7979934548957117},{"$f":"'PTRM expenditure'!BC$53","v":2.8682230906135935},{"$f":"'PTRM expenditure'!BD$53","v":2.9402154901879949},{"$f":"'PTRM expenditure'!BE$53","v":3.014014898991713},{"$f":"'PTRM expenditure'!BF$53","v":3.0896666729564046},{"$f":"'PTRM expenditure'!BG$53","v":3.1672173064476099},{"$f":"'PTRM expenditure'!BH$53","v":3.2467144608394451},{"$f":"'PTRM expenditure'!BI$53","v":3.3282069938065146},{"$f":"'PTRM expenditure'!BJ$53","v":3.4117449893510576},{"$f":"'PTRM expenditure'!BK$53","v":3.4973797885837694},{"$f":"'PTRM expenditure'!BL$53","v":3.5851640212772211}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!P58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!Q58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!R58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!S58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!T58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!U58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!V58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!W58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!X58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!Y58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!Z58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AA58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AB58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AC58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AD58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AE58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AF58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AG58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AH58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AI58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AJ58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AK58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AL58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AM58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AN58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AO58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AP58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AQ58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AR58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AS58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AT58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AU58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AV58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AW58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AX58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AY58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!AZ58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BA58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BB58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BC58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BD58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BE58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BF58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BG58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BH58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BI58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BJ58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BK58","v":4.7050531655448369E-2},{"$f":"'PTRM expenditure'!BL58","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O$62","v":0.93167861001004804},{"$f":"'PTRM expenditure'!P$62","v":0.86802503235025519},{"$f":"'PTRM expenditure'!Q$62","v":0.80872035559401279},{"$f":"'PTRM expenditure'!R$62","v":0.7534674567866616},{"$f":"'PTRM expenditure'!S$62","v":0.70198951282680289},{"$f":"'PTRM expenditure'!T$62","v":0.65402861355210651},{"$f":"'PTRM expenditure'!U$62","v":0.60934446958102551},{"$f":"'PTRM expenditure'!V$62","v":0.56771320843655981},{"$f":"'PTRM expenditure'!W$62","v":0.52892625292051876},{"$f":"'PTRM expenditure'!X$62","v":0.49278927611881201},{"$f":"'PTRM expenditure'!Y$62","v":0.45912122780223252},{"$f":"'PTRM expenditure'!Z$62","v":0.42775342734489064},{"$f":"'PTRM expenditure'!AA$62","v":0.39852871861572181},{"$f":"'PTRM expenditure'!AB$62","v":0.37130068260898125},{"$f":"'PTRM expenditure'!AC$62","v":0.34593290386891767},{"$f":"'PTRM expenditure'!AD$62","v":0.3222982870333328},{"$f":"'PTRM expenditure'!AE$62","v":0.30027842007183497},{"$f":"'PTRM expenditure'!AF$62","v":0.27976298102854052},{"$f":"'PTRM expenditure'!AG$62","v":0.26064918529693809},{"$f":"'PTRM expenditure'!AH$62","v":0.24284127065770272},{"$f":"'PTRM expenditure'!AI$62","v":0.22625001749944235},{"$f":"'PTRM expenditure'!AJ$62","v":0.21079230181862949},{"$f":"'PTRM expenditure'!AK$62","v":0.19639067875919924},{"$f":"'PTRM expenditure'!AL$62","v":0.18297299460530062},{"$f":"'PTRM expenditure'!AM$62","v":0.17047202528324251},{"$f":"'PTRM expenditure'!AN$62","v":0.15882513956148916},{"$f":"'PTRM expenditure'!AO$62","v":0.14797398526130012},{"$f":"'PTRM expenditure'!AP$62","v":0.13786419690589544},{"$f":"'PTRM expenditure'!AQ$62","v":0.12844512334343622},{"$f":"'PTRM expenditure'!AR$62","v":0.11966957397918183},{"$f":"'PTRM expenditure'!AS$62","v":0.11149358234541874},{"$f":"'PTRM expenditure'!AT$62","v":0.10387618582462056},{"$f":"'PTRM expenditure'!AU$62","v":9.6779220422227946E-2},{"$f":"'PTRM expenditure'!AV$62","v":9.0167129560837389E-2},{"$f":"'PTRM expenditure'!AW$62","v":8.4006785937836892E-2},{"$f":"'PTRM expenditure'!AX$62","v":7.8267325553975531E-2},{"$f":"'PTRM expenditure'!AY$62","v":7.2919993081331833E-2},{"$f":"'PTRM expenditure'!AZ$62","v":6.7937997795957564E-2},{"$f":"'PTRM expenditure'!BA$62","v":6.3296379353403445E-2},{"$f":"'PTRM expenditure'!BB$62","v":5.8971882734647624E-2},{"$f":"'PTRM expenditure'!BC$62","v":5.4942841735892048E-2},{"$f":"'PTRM expenditure'!BD$62","v":5.1189070418497962E-2},{"$f":"'PTRM expenditure'!BE$62","v":4.7691761975212653E-2},{"$f":"'PTRM expenditure'!BF$62","v":4.443339450599619E-2},{"$f":"'PTRM expenditure'!BG$62","v":4.139764323137464E-2},{"$f":"'PTRM expenditure'!BH$62","v":3.8569298703498997E-2},{"$f":"'PTRM expenditure'!BI$62","v":3.5934190605138291E-2},{"$f":"'PTRM expenditure'!BJ$62","v":3.3479116754831374E-2},{"$f":"'PTRM expenditure'!BK$62","v":3.1191776962505406E-2},{"$f":"'PTRM expenditure'!BL$62","v":2.9060711404170474E-2}]
["Working Capital [m$ nominal]"]
[{"$f":"ROW()","v":17},null,"Revenue"]
[{"$f":"ROW()","v":18},null,null,"Total Unsmooth Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!O39*O12","v":230.23633056146221},{"$f":"Tax_CoRE!P39*P12","v":257.10753864329257},{"$f":"Tax_CoRE!Q39*Q12","v":274.80038876622166},{"$f":"Tax_CoRE!R39*R12","v":291.38382587152154},{"$f":"Tax_CoRE!S39*S12","v":299.15296156091898},{"$f":"Tax_CoRE!T39","v":274.51314902649437},{"$f":"Tax_CoRE!U39","v":272.79854018127799},{"$f":"Tax_CoRE!V39","v":265.02526032476788},{"$f":"Tax_CoRE!W39","v":263.10315097687982},{"$f":"Tax_CoRE!X39","v":262.11441986810115},{"$f":"Tax_CoRE!Y39","v":261.54758541905665},{"$f":"Tax_CoRE!Z39","v":258.6541840845448},{"$f":"Tax_CoRE!AA39","v":255.267194356695},{"$f":"Tax_CoRE!AB39","v":251.86020038466364},{"$f":"Tax_CoRE!AC39","v":244.0408845984129},{"$f":"Tax_CoRE!AD39","v":228.01113186308544},{"$f":"Tax_CoRE!AE39","v":216.29723195052435},{"$f":"Tax_CoRE!AF39","v":203.91718206208418},{"$f":"Tax_CoRE!AG39","v":191.31795930584099},{"$f":"Tax_CoRE!AH39","v":178.8975578887848},{"$f":"Tax_CoRE!AI39","v":168.53048046324486},{"$f":"Tax_CoRE!AJ39","v":159.02193347710934},{"$f":"Tax_CoRE!AK39","v":149.43438053099777},{"$f":"Tax_CoRE!AL39","v":140.26168225976349},{"$f":"Tax_CoRE!AM39","v":130.97386779996125},{"$f":"Tax_CoRE!AN39","v":119.28504977649847},{"$f":"Tax_CoRE!AO39","v":113.84900112429267},{"$f":"Tax_CoRE!AP39","v":108.7319361203281},{"$f":"Tax_CoRE!AQ39","v":103.44984736968077},{"$f":"Tax_CoRE!AR39","v":0},{"$f":"Tax_CoRE!AS39","v":0},{"$f":"Tax_CoRE!AT39","v":0},{"$f":"Tax_CoRE!AU39","v":0},{"$f":"Tax_CoRE!AV39","v":0},{"$f":"Tax_CoRE!AW39","v":0},{"$f":"Tax_CoRE!AX39","v":0},{"$f":"Tax_CoRE!AY39","v":0},{"$f":"Tax_CoRE!AZ39","v":0},{"$f":"Tax_CoRE!BA39","v":0},{"$f":"Tax_CoRE!BB39","v":0},{"$f":"Tax_CoRE!BC39","v":0},{"$f":"Tax_CoRE!BD39","v":0},{"$f":"Tax_CoRE!BE39","v":0},{"$f":"Tax_CoRE!BF39","v":0},{"$f":"Tax_CoRE!BG39","v":0},{"$f":"Tax_CoRE!BH39","v":0},{"$f":"Tax_CoRE!BI39","v":0},{"$f":"Tax_CoRE!BJ39","v":0},{"$f":"Tax_CoRE!BK39","v":0},{"$f":"Tax_CoRE!BL39","v":0}]
[{"$f":"ROW()","v":19},null,"Expenses"]
[{"$f":"ROW()","v":20},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O1217","v":77.610804876585306},{"$f":"'PTRM expenditure'!P1217","v":80.604778721755778},{"$f":"'PTRM expenditure'!Q1217","v":82.862600812636444},{"$f":"'PTRM expenditure'!R1217","v":88.964295194723235},{"$f":"'PTRM expenditure'!S1217","v":88.268610567038266},{"$f":"'PTRM expenditure'!T1217","v":85.741585246231793},{"$f":"'PTRM expenditure'!U1217","v":85.304899075108466},{"$f":"'PTRM expenditure'!V1217","v":84.877280962952241},{"$f":"'PTRM expenditure'!W1217","v":84.41252207762173},{"$f":"'PTRM expenditure'!X1217","v":83.843170439769608},{"$f":"'PTRM expenditure'!Y1217","v":83.342930959496471},{"$f":"'PTRM expenditure'!Z1217","v":82.648010408539221},{"$f":"'PTRM expenditure'!AA1217","v":81.69949252597867},{"$f":"'PTRM expenditure'!AB1217","v":80.40811710189675},{"$f":"'PTRM expenditure'!AC1217","v":75.050046163578301},{"$f":"'PTRM expenditure'!AD1217","v":68.591382043273029},{"$f":"'PTRM expenditure'!AE1217","v":61.336367505856643},{"$f":"'PTRM expenditure'!AF1217","v":53.910538368051277},{"$f":"'PTRM expenditure'!AG1217","v":46.448771197209737},{"$f":"'PTRM expenditure'!AH1217","v":39.312874194683552},{"$f":"'PTRM expenditure'!AI1217","v":33.992122861171879},{"$f":"'PTRM expenditure'!AJ1217","v":28.99593563818031},{"$f":"'PTRM expenditure'!AK1217","v":24.145490677742568},{"$f":"'PTRM expenditure'!AL1217","v":19.638893384143216},{"$f":"'PTRM expenditure'!AM1217","v":15.079950978324097},{"$f":"'PTRM expenditure'!AN1217","v":13.594459260447691},{"$f":"'PTRM expenditure'!AO1217","v":12.356380993164649},{"$f":"'PTRM expenditure'!AP1217","v":11.445743697317674},{"$f":"'PTRM expenditure'!AQ1217","v":10.41167369230411},{"$f":"'PTRM expenditure'!AR1217","v":9.7289433896649555},{"$f":"'PTRM expenditure'!AS1217","v":9.6258294170948737},{"$f":"'PTRM expenditure'!AT1217","v":9.5448093994277503},{"$f":"'PTRM expenditure'!AU1217","v":9.5218946012140098},{"$f":"'PTRM expenditure'!AV1217","v":9.4670487041478957},{"$f":"'PTRM expenditure'!AW1217","v":6.8641928383297071},{"$f":"'PTRM expenditure'!AX1217","v":6.5862839532622637},{"$f":"'PTRM expenditure'!AY1217","v":6.5076042678405122},{"$f":"'PTRM expenditure'!AZ1217","v":6.1967534291066517},{"$f":"'PTRM expenditure'!BA1217","v":6.1805626913737273},{"$f":"'PTRM expenditure'!BB1217","v":6.0336460140599204},{"$f":"'PTRM expenditure'!BC1217","v":5.7909895795245783},{"$f":"'PTRM expenditure'!BD1217","v":3.7973861014511603},{"$f":"'PTRM expenditure'!BE1217","v":3.2849266659472867},{"$f":"'PTRM expenditure'!BF1217","v":3.2935312015009814},{"$f":"'PTRM expenditure'!BG1217","v":3.2868497708612359},{"$f":"'PTRM expenditure'!BH1217","v":3.280224647990837},{"$f":"'PTRM expenditure'!BI1217","v":3.2736552554811253},{"$f":"'PTRM expenditure'!BJ1217","v":3.2671410266491749},{"$f":"'PTRM expenditure'!BK1217","v":3.2606814051604855},{"$f":"'PTRM expenditure'!BL1217","v":3.2542758446706346}]
[{"$f":"ROW()","v":21},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O22","v":99.796029785383396},{"$f":"CoS!P22","v":113.60306665016135},{"$f":"CoS!Q22","v":95.787292050371121},{"$f":"CoS!R22","v":91.568326902744957},{"$f":"CoS!S22","v":89.23481994097861},{"$f":"CoS!T22","v":96.151040498607244},{"$f":"CoS!U22","v":66.989036710148312},{"$f":"CoS!V22","v":64.208534789748327},{"$f":"CoS!W22","v":64.015367214629634},{"$f":"CoS!X22","v":63.806463869004141},{"$f":"CoS!Y22","v":63.922464401179752},{"$f":"CoS!Z22","v":63.763616523231434},{"$f":"CoS!AA22","v":63.608936328137759},{"$f":"CoS!AB22","v":63.420222451791894},{"$f":"CoS!AC22","v":50.996119612742348},{"$f":"CoS!AD22","v":44.205525447103518},{"$f":"CoS!AE22","v":38.088104829538452},{"$f":"CoS!AF22","v":33.937437917266081},{"$f":"CoS!AG22","v":30.438757774345842},{"$f":"CoS!AH22","v":27.377861197901897},{"$f":"CoS!AI22","v":24.626129601266857},{"$f":"CoS!AJ22","v":22.099681988079261},{"$f":"CoS!AK22","v":19.740199818618141},{"$f":"CoS!AL22","v":17.504921925522947},{"$f":"CoS!AM22","v":15.360981249912898},{"$f":"CoS!AN22","v":13.562435804383911},{"$f":"CoS!AO22","v":11.245765536683939},{"$f":"CoS!AP22","v":9.2329640733056877},{"$f":"CoS!AQ22","v":7.2258463406179585},{"$f":"CoS!AR22","v":5.2074866078703543},{"$f":"CoS!AS22","v":3.1610214913757613},{"$f":"CoS!AT22","v":1.0689534130647602},{"$f":"CoS!AU22","v":0},{"$f":"CoS!AV22","v":0},{"$f":"CoS!AW22","v":0},{"$f":"CoS!AX22","v":0},{"$f":"CoS!AY22","v":0},{"$f":"CoS!AZ22","v":0},{"$f":"CoS!BA22","v":0},{"$f":"CoS!BB22","v":0},{"$f":"CoS!BC22","v":0},{"$f":"CoS!BD22","v":0},{"$f":"CoS!BE22","v":0},{"$f":"CoS!BF22","v":0},{"$f":"CoS!BG22","v":0},{"$f":"CoS!BH22","v":0},{"$f":"CoS!BI22","v":0},{"$f":"CoS!BJ22","v":0},{"$f":"CoS!BK22","v":0},{"$f":"CoS!BL22","v":0}]
[{"$f":"ROW()","v":22},null,null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O20:O21)","v":177.4068346619687},194.20784537191713,178.64989286300755,180.53262209746819,177.50343050801689,{"$f":"SUM(T20:T21)","v":181.89262574483905},152.29393578525679,149.08581575270057,148.42788929225136,{"$f":"SUM(X20:X21)","v":147.64963430877376},147.26539536067622,146.41162693177066,145.30842885411641,143.82833955368864,126.04616577632065,112.79690749037655,99.424472335395095,87.847976285317358,76.887528971555582,66.690735392585452,58.618252462438733,51.095617626259568,43.885690496360709,37.143815309666167,30.440932228236996,27.156895064831602,23.602146529848589,20.678707770623362,17.637520032922069,14.93642999753531,12.786850908470635,10.61376281249251,9.5218946012140098,9.4670487041478957,6.8641928383297071,6.5862839532622637,6.5076042678405122,6.1967534291066517,6.1805626913737273,6.0336460140599204,5.7909895795245783,3.7973861014511603,3.2849266659472867,3.2935312015009814,3.2868497708612359,3.280224647990837,3.2736552554811253,3.2671410266491749,3.2606814051604855,3.2542758446706346]
[{"$f":"ROW()","v":23},null,"Working Capital",null,"Base for Calculation"]
[{"$f":"ROW()","v":24},null,null,"Receivables",{"$f":"'PTRM expenditure'!$O1242","v":62},"Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,{"$f":"O18/O$7*$E24","v":39.108636972083993},{"$f":"P18/P$7*$E24","v":43.673061358586686},46.678422201385594,49.49533480557352,50.815023607608154,{"$f":"T18/T$7*$E24","v":46.502227430717625},46.085856924357586,44.650994946020674,44.20703349747032,{"$f":"X18/X$7*$E24","v":43.921875761681818},43.708760905610539,43.109030680757463,42.430471984222763,41.752225732216964,40.348092920270929,37.597580254019405,35.571428066133976,33.446733565738676,31.297397036839424,29.188548918696469,27.424907581945355,25.809842606232404,24.190421913634104,22.646417448190977,21.091895593759993,19.159774834567109,18.239374857121824,17.374690823351397,16.488150480514673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,"Inventory",{"$f":"'PTRM expenditure'!$O1243","v":2.257188991081183E-2},"(materials consumed / asset turnover) +  insurance spares (ratio)",null,null,null,null,null,null,null,null,{"$f":"O21*$E25","v":2.2525849978517725},2.5642359139580608,2.1621002110157583,2.0668701941659884,2.0141985319188853,{"$f":"T21*$E25","v":2.1703107009445723},1.5120691618527999,1.4493079786087306,1.4449478213688129,{"$f":"X21*$E25","v":1.4402324780493541},1.4428508292912177,1.4392653324776021,1.4357739081425647,1.4315142793010434,1.1510787977774122,0.99780225384161148,0.85972050912380227,0.76603211252354109,0.68706028950440201,0.61797006895252848,0.55585828628917988,0.49883158889887619,0.44557361712327631,0.39511917060026019,0.34672637769507864,0.30612980789900635,0.25383818165683159,0.20840544861313676,0.16310100811287107,0.11754281442487657,7.1350229109043914E-2,2.4128298759484332E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,"Creditors",{"$f":"-'PTRM expenditure'!$O1244","v":-19},"Days outstanding on expenditure",null,null,null,null,null,null,null,null,{"$f":"O22/O$7*$E26","v":-9.2348763248696031},-10.109449485113496,-9.2995834641017634,-9.3975885475394403,-9.2399046017871811,{"$f":"T22/T$7*$E26","v":-9.4425133583386405},-7.8844271932421766,-7.6973654872318225,-7.6426284459424823,{"$f":"X22/X$7*$E26","v":-7.5820082482883819},-7.5418935629456829,-7.4780132035044149,-7.4017698343919891,-7.306787303529636,-6.3863390660002466,-5.6998437295669007,-5.0107824253912652,-4.4156390196323541,-3.854519922056876,-3.3345367696292727,-2.9232199390717475,-2.5414050651804501,-2.1770969175740302,-1.8378450283428571,-1.5022797723026049,-1.3367383581134726,-1.1587617159357189,-1.0126171330975358,-0.8614727008368106,-0.72767223064915609,-0.62135592649857307,-0.51444258529938192,-0.46034604942256024,-0.45653280552997466,-0.33017636437535303,-0.31600857351510858,-0.31144705563972219,-0.29582491244478992,-0.29431250911303464,-0.28659818566784623,-0.27438603992759847,-0.17947844758102499,-0.15487247308436342,-0.15489379412999665,-0.15419789048484811,-0.15350805002912782,-0.15282420111582648,-0.15214627329983901,-0.15147419730574385,-0.15080790499693184]
[{"$f":"ROW()","v":27},null,null,"End of the Year Working Capital",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O24:O26)","v":32.126345645066159},36.12784778743125,39.540938948299591,42.164616452200065,43.589317537739859,{"$f":"SUM(T24:T26)","v":39.230024773323549},39.713498892968211,38.402937437397583,38.009352872896649,{"$f":"SUM(X24:X26)","v":37.780099991442789},37.609718171956075,37.070282809730649,36.464476057973336,35.876952707988366,35.112832652048098,32.895538778294117,31.420366149866513,29.79712665862986,28.129937404286949,26.471982218019722,25.057545929162789,23.767269129950833,22.458898613183351,21.203691590448379,19.936342199152467,18.129166284352642,17.334451322842938,16.570479138866997,15.789778787790734,-0.61012941622427952,-0.5500056973895292,-0.49031428653989756,-0.46034604942256024,-0.45653280552997466,-0.33017636437535303,-0.31600857351510858,-0.31144705563972219,-0.29582491244478992,-0.29431250911303464,-0.28659818566784623,-0.27438603992759847,-0.17947844758102499,-0.15487247308436342,-0.15489379412999665,-0.15419789048484811,-0.15350805002912782,-0.15282420111582648,-0.15214627329983901,-0.15147419730574385,-0.15080790499693184]
[{"$f":"ROW()","v":28},null,"Working Capital"]
[{"$f":"ROW()","v":29},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O1245","v":22.986000000000001},{"$f":"O31","v":32.126345645066159},{"$f":"P31","v":36.12784778743125},{"$f":"Q31","v":39.540938948299591},{"$f":"R31","v":42.164616452200065},{"$f":"S31","v":43.589317537739859},{"$f":"T31","v":39.230024773323549},{"$f":"U31","v":39.713498892968211},{"$f":"V31","v":38.402937437397583},{"$f":"W31","v":38.009352872896649},{"$f":"X31","v":37.780099991442789},{"$f":"Y31","v":37.609718171956075},{"$f":"Z31","v":37.070282809730649},{"$f":"AA31","v":36.464476057973336},{"$f":"AB31","v":35.876952707988366},{"$f":"AC31","v":35.112832652048098},{"$f":"AD31","v":32.895538778294117},{"$f":"AE31","v":31.420366149866513},{"$f":"AF31","v":29.79712665862986},{"$f":"AG31","v":28.129937404286949},{"$f":"AH31","v":26.471982218019722},{"$f":"AI31","v":25.057545929162789},{"$f":"AJ31","v":23.767269129950833},{"$f":"AK31","v":22.458898613183351},{"$f":"AL31","v":21.203691590448379},{"$f":"AM31","v":19.936342199152467},{"$f":"AN31","v":18.129166284352642},{"$f":"AO31","v":17.334451322842938},{"$f":"AP31","v":16.570479138866997},{"$f":"AQ31","v":15.789778787790734},{"$f":"AR31","v":-0.61012941622427874},{"$f":"AS31","v":-0.5500056973895292},{"$f":"AT31","v":-0.49031428653989756},{"$f":"AU31","v":-0.46034604942256024},{"$f":"AV31","v":-0.45653280552997466},{"$f":"AW31","v":-0.33017636437535303},{"$f":"AX31","v":-0.31600857351510858},{"$f":"AY31","v":-0.31144705563972219},{"$f":"AZ31","v":-0.29582491244478992},{"$f":"BA31","v":-0.29431250911303464},{"$f":"BB31","v":-0.28659818566784623},{"$f":"BC31","v":-0.27438603992759847},{"$f":"BD31","v":-0.17947844758102499},{"$f":"BE31","v":-0.15487247308436342},{"$f":"BF31","v":-0.15489379412999665},{"$f":"BG31","v":-0.15419789048484811},{"$f":"BH31","v":-0.15350805002912782},{"$f":"BI31","v":-0.15282420111582648},{"$f":"BJ31","v":-0.15214627329983901},{"$f":"BK31","v":-0.15147419730574385}]
[{"$f":"ROW()","v":30},null,null,"Variation",null,null,null,null,null,null,null,null,null,null,{"$f":"O27-O29","v":9.1403456450661587},{"$f":"P27-P29","v":4.0015021423650907},{"$f":"Q27-Q29","v":3.4130911608683405},2.6236775039004741,1.4247010855397946,{"$f":"T27-T29","v":-4.3592927644163098},0.48347411964466147,-1.3105614555706282,-0.39358456450093371,{"$f":"X27-X29","v":-0.22925288145385991},-0.17038181948671394,-0.53943536222542576,-0.60580675175731358,-0.58752334998496991,-0.76412005594026766,-2.2172938737539809,-1.4751726284276039,-1.623239491236653,-1.6671892543429117,-1.6579551862672268,-1.4144362888569333,-1.2902767992119557,-1.3083705167674822,-1.2552070227349716,-1.2673493912959124,-1.8071759147998243,-0.79471496150970466,-0.76397218397594102,-0.78070035107626268,-16.399908204015013,6.012371883474954E-2,5.9691410849631643E-2,2.9968237117337315E-2,3.8132438925855827E-3,0.12635644115462163,1.4167790860244445E-2,4.5615178753863894E-3,1.562214319493227E-2,1.5124033317552854E-3,7.7143234451884091E-3,1.221214574024776E-2,9.4907592346573477E-2,2.4605974496661576E-2,-2.1321045633238001E-5,6.9590364514854341E-4,6.8984045572029196E-4,6.8384891330133812E-4,6.7792781598746688E-4,6.720759940951615E-4,6.6629230881201651E-4]
[{"$f":"ROW()","v":31},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O29:O30)","v":32.126345645066159},{"$f":"SUM(P29:P30)","v":36.12784778743125},39.540938948299591,42.164616452200065,43.589317537739859,{"$f":"SUM(T29:T30)","v":39.230024773323549},39.713498892968211,38.402937437397583,38.009352872896649,{"$f":"SUM(X29:X30)","v":37.780099991442789},37.609718171956075,37.070282809730649,36.464476057973336,35.876952707988366,35.112832652048098,32.895538778294117,31.420366149866513,29.79712665862986,28.129937404286949,26.471982218019722,25.057545929162789,23.767269129950833,22.458898613183351,21.203691590448379,19.936342199152467,18.129166284352642,17.334451322842938,16.570479138866997,15.789778787790734,-0.61012941622427874,-0.5500056973895292,-0.49031428653989756,-0.46034604942256024,-0.45653280552997466,-0.33017636437535303,-0.31600857351510858,-0.31144705563972219,-0.29582491244478992,-0.29431250911303464,-0.28659818566784623,-0.27438603992759847,-0.17947844758102499,-0.15487247308436342,-0.15489379412999665,-0.15419789048484811,-0.15350805002912782,-0.15282420111582648,-0.15214627329983901,-0.15147419730574385,-0.15080790499693184]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,null,"WACC applied (Real after tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"O$14","v":4.7050531655448369E-2},4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,{"$f":"S$14","v":4.7050531655448369E-2},{"$f":"T$14","v":4.7050531655448369E-2},4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2]
[{"$f":"ROW()","v":34},null,null,null,null,"PV"]
[{"$f":"ROW()","v":35},null,null,"Return on Working Capital (at Nominal after tax WACC)",null,{"$f":"SUMPRODUCT(O35:S35,O$15:S$15)","v":6.4887996064637345},null,null,null,null,null,null,null,null,{"$f":"O29*O33","v":1.0815035206321362},{"$f":"P29*P33","v":1.5115616427470613},1.6998344459657544,1.8604221996731212,1.9838676211240782,{"$f":"T29*T33","v":2.0509005646488201},1.8457935224412834,1.8685412368122145,1.8068786235604781,{"$f":"X29*X33","v":1.7883602605493312},1.7775737905933835,1.769557235402111,1.7441765148156554,1.7156729850650136,1.6880296990882306,1.6520774442076502,1.5477525886111567,1.4783449321600728,1.4019706510932688,1.3235285103061842,1.2455208373314033,1.1789708579479252,1.1182626485623124,1.0567031201460888,0.99764496238875588,0.93801549973507425,0.85298691214882127,0.81559515069525046,0.77964985326920844,0.74291748668747515,-2.8706913411980662E-2,-2.5878060475702999E-2,-2.3069547859964033E-2,-2.1659526370816772E-2,-2.1480111218338725E-2,-1.5534973483923402E-2,-1.48683713915657E-2,-1.4653749550372939E-2,-1.3918719407453831E-2,-1.3847560026617273E-2,-1.3484597007159068E-2,-1.2910009057426591E-2,-8.4445563793817471E-3,-7.2868321974134164E-3,-7.2878353639459102E-3,-7.2550927274607066E-3,-7.2226353672616306E-3,-7.1904599123188018E-3,-7.1585630481525745E-3,-7.1269415153175329E-3]
[{"$f":"ROW()","v":36},null,null,"Inflationary gain: Double counted inflation",null,null,null,null,null,null,null,null,null,null,{"$f":"O35*O12","v":1.1507779308420027},1.6487533209377236,1.9006523184682744,2.1324251732258213,2.3309942940430095]

{"sheet":"Tax_CoRE","index":42,"n_rows":121,"n_cols":43,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[]
["Taxation Account and Equity Raising Cost"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20}]
["Regulatory Period",null,null,null,null,null,null,4,4,5,5,5,5,5,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Year ending",null,null,null,null,null,null,2018,{"$f":"H5+1","v":2019},{"$f":"I5+1","v":2020},{"$f":"J5+1","v":2021},{"$f":"K5+1","v":2022},{"$f":"L5+1","v":2023},{"$f":"M5+1","v":2024},{"$f":"N5+1","v":2025},{"$f":"O5+1","v":2026},{"$f":"P5+1","v":2027},{"$f":"Q5+1","v":2028},{"$f":"R5+1","v":2029},{"$f":"S5+1","v":2030},{"$f":"T5+1","v":2031},2032,{"$f":"V5+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Months",null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12"]
["Days",null,null,null,null,null,null,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365]
["Year portion",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PTRM expenditure'!I9","v":1},{"$f":"'PTRM expenditure'!J9","v":1},{"$f":"'PTRM expenditure'!K9","v":1},{"$f":"'PTRM expenditure'!L9","v":1},{"$f":"'PTRM expenditure'!M9","v":1},{"$f":"'PTRM expenditure'!N9","v":1},{"$f":"'PTRM expenditure'!O9","v":1},{"$f":"'PTRM expenditure'!P9","v":1},{"$f":"'PTRM expenditure'!Q9","v":1},{"$f":"'PTRM expenditure'!R9","v":1},{"$f":"'PTRM expenditure'!S9","v":1},{"$f":"'PTRM expenditure'!T9","v":1},{"$f":"'PTRM expenditure'!U9","v":1},{"$f":"'PTRM expenditure'!V9","v":1},{"$f":"'PTRM expenditure'!W9","v":1},{"$f":"'PTRM expenditure'!X9","v":1},{"$f":"'PTRM expenditure'!Y9","v":1},{"$f":"'PTRM expenditure'!Z9","v":1},{"$f":"'PTRM expenditure'!AA9","v":1},{"$f":"'PTRM expenditure'!AB9","v":1},{"$f":"'PTRM expenditure'!AC9","v":1},{"$f":"'PTRM expenditure'!AD9","v":1},{"$f":"'PTRM expenditure'!AE9","v":1},{"$f":"'PTRM expenditure'!AF9","v":1},{"$f":"'PTRM expenditure'!AG9","v":1},{"$f":"'PTRM expenditure'!AH9","v":1},{"$f":"'PTRM expenditure'!AI9","v":1},{"$f":"'PTRM expenditure'!AJ9","v":1},{"$f":"'PTRM expenditure'!AK9","v":1},{"$f":"'PTRM expenditure'!AL9","v":1},{"$f":"'PTRM expenditure'!AM9","v":1},{"$f":"'PTRM expenditure'!AN9","v":1},{"$f":"'PTRM expenditure'!AO9","v":1},{"$f":"'PTRM expenditure'!AP9","v":1},{"$f":"'PTRM expenditure'!AQ9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!P49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Q49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!R49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!S49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!T49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!U49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!V49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!W49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!X49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Y49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!Z49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AA49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AB49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AC49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AD49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AE49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AF49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AG49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AH49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AI49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AJ49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AK49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AL49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AM49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AN49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AO49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AP49","v":2.50999999999999E-2},{"$f":"'PTRM expenditure'!AQ49","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":12},null,null,{"$f":"'PTRM expenditure'!D53","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O53","v":1.0640537999999999},{"$f":"'PTRM expenditure'!P53","v":1.0907615503799997},{"$f":"'PTRM expenditure'!Q53","v":1.1181396652945377},{"$f":"'PTRM expenditure'!R53","v":1.1462049708934303},{"$f":"'PTRM expenditure'!S53","v":1.1749747156628556},{"$f":"'PTRM expenditure'!T53","v":1.2044665810259929},{"$f":"'PTRM expenditure'!U53","v":1.2346986922097452},{"$f":"'PTRM expenditure'!V53","v":1.2656896293842097},{"$f":"'PTRM expenditure'!W53","v":1.2974584390817532},{"$f":"'PTRM expenditure'!X53","v":1.330024645902705},{"$f":"'PTRM expenditure'!Y53","v":1.3634082645148629},{"$f":"'PTRM expenditure'!Z53","v":1.3976298119541859},{"$f":"'PTRM expenditure'!AA53","v":1.4327103202342357},{"$f":"'PTRM expenditure'!AB53","v":1.4686713492721151},{"$f":"'PTRM expenditure'!AC53","v":1.5055350001388448},{"$f":"'PTRM expenditure'!AD53","v":1.5433239286423297},{"$f":"'PTRM expenditure'!AE53","v":1.582061359251252},{"$f":"'PTRM expenditure'!AF53","v":1.6217710993684584},{"$f":"'PTRM expenditure'!AG53","v":1.6624775539626064},{"$f":"'PTRM expenditure'!AH53","v":1.7042057405670676},{"$f":"'PTRM expenditure'!AI53","v":1.7469813046553011},{"$f":"'PTRM expenditure'!AJ53","v":1.7908305354021488},{"$f":"'PTRM expenditure'!AK53","v":1.8357803818407428},{"$f":"'PTRM expenditure'!AL53","v":1.8818584694249452},{"$f":"'PTRM expenditure'!AM53","v":1.929093117007511},{"$f":"'PTRM expenditure'!AN53","v":1.9775133542443992},{"$f":"'PTRM expenditure'!AO53","v":2.0271489394359334},{"$f":"'PTRM expenditure'!AP53","v":2.0780303778157752},{"$f":"'PTRM expenditure'!AQ53","v":2.1301889402989511}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!P61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!Q61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!R61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!S61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!T61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!U61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!V61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!W61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!X61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!Y61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!Z61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AA61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AB61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AC61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AD61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AE61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AF61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AG61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AH61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AI61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AJ61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AK61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AL61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AM61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AN61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AO61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AP61","v":7.3331499999999994E-2},{"$f":"'PTRM expenditure'!AQ61","v":7.3331499999999994E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!O62","v":0.93167861001004804},{"$f":"'PTRM expenditure'!P62","v":0.86802503235025519},{"$f":"'PTRM expenditure'!Q62","v":0.80872035559401279},{"$f":"'PTRM expenditure'!R62","v":0.7534674567866616},{"$f":"'PTRM expenditure'!S62","v":0.70198951282680289},{"$f":"'PTRM expenditure'!T62","v":0.65402861355210651},{"$f":"'PTRM expenditure'!U62","v":0.60934446958102551},{"$f":"'PTRM expenditure'!V62","v":0.56771320843655981},{"$f":"'PTRM expenditure'!W62","v":0.52892625292051876},{"$f":"'PTRM expenditure'!X62","v":0.49278927611881201},{"$f":"'PTRM expenditure'!Y62","v":0.45912122780223252},{"$f":"'PTRM expenditure'!Z62","v":0.42775342734489064},{"$f":"'PTRM expenditure'!AA62","v":0.39852871861572181},{"$f":"'PTRM expenditure'!AB62","v":0.37130068260898125},{"$f":"'PTRM expenditure'!AC62","v":0.34593290386891767},{"$f":"'PTRM expenditure'!AD62","v":0.3222982870333328},{"$f":"'PTRM expenditure'!AE62","v":0.30027842007183497},{"$f":"'PTRM expenditure'!AF62","v":0.27976298102854052},{"$f":"'PTRM expenditure'!AG62","v":0.26064918529693809},{"$f":"'PTRM expenditure'!AH62","v":0.24284127065770272},{"$f":"'PTRM expenditure'!AI62","v":0.22625001749944235},{"$f":"'PTRM expenditure'!AJ62","v":0.21079230181862949},{"$f":"'PTRM expenditure'!AK62","v":0.19639067875919924},{"$f":"'PTRM expenditure'!AL62","v":0.18297299460530062},{"$f":"'PTRM expenditure'!AM62","v":0.17047202528324251},{"$f":"'PTRM expenditure'!AN62","v":0.15882513956148916},{"$f":"'PTRM expenditure'!AO62","v":0.14797398526130012},{"$f":"'PTRM expenditure'!AP62","v":0.13786419690589544},{"$f":"'PTRM expenditure'!AQ62","v":0.12844512334343622}]
[{"$f":"ROW()","v":16}]
["Asset Value [m$ real 2023"]
[{"$f":"ROW()","v":18},null,"Asset Value"]
[{"$f":"ROW()","v":19},null,null,"Opening Asset Value",null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O21","v":1584.1182196908292},{"$f":"CoS!P21","v":1623.7290026595845},{"$f":"CoS!Q21","v":1664.4811839801268},{"$f":"CoS!R21","v":1681.8745220523765},{"$f":"CoS!S21","v":1693.7669648422586},{"$f":"CoS!T21","v":1703.055403237086},{"$f":"CoS!U21","v":1700.7966201718875},{"$f":"CoS!V21","v":1670.2951981185045},{"$f":"CoS!W21","v":1642.607572702816},{"$f":"CoS!X21","v":1614.9265595401362},{"$f":"CoS!Y21","v":1586.1834046316469},{"$f":"CoS!Z21","v":1556.3024462243443},{"$f":"CoS!AA21","v":1527.0389019451191},{"$f":"CoS!AB21","v":1498.6323294465899},{"$f":"CoS!AC21","v":1470.8024966258533},{"$f":"CoS!AD21","v":1431.6645538532612},{"$f":"CoS!AE21","v":1392.5124171235107},{"$f":"CoS!AF21","v":1349.7158450259494},{"$f":"CoS!AG21","v":1305.6337010676746},{"$f":"CoS!AH21","v":1261.0760018599167},{"$f":"CoS!AI21","v":1216.6048287425151},{"$f":"CoS!AJ21","v":1172.2976520076497},{"$f":"CoS!AK21","v":1127.9240062454774},{"$f":"CoS!AL21","v":1083.7131874134061},{"$f":"CoS!AM21","v":1039.7435313694691},{"$f":"CoS!AN21","v":996.16324008688844},{"$f":"CoS!AO21","v":957.97987644832403},{"$f":"CoS!AP21","v":919.75446466314679},{"$f":"CoS!AQ21","v":881.79661935117372}]
[{"$f":"ROW()","v":20},null,null,"Opening Working Capital",null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!N$31","v":0},{"$f":"Working_Capital!O$31","v":32.126345645066159},{"$f":"Working_Capital!P$31","v":36.12784778743125},{"$f":"Working_Capital!Q$31","v":39.540938948299591},{"$f":"Working_Capital!R$31","v":42.164616452200065},{"$f":"Working_Capital!S$31","v":43.589317537739859},{"$f":"Working_Capital!T$31","v":39.230024773323549},{"$f":"Working_Capital!U$31","v":39.713498892968211},{"$f":"Working_Capital!V$31","v":38.402937437397583},{"$f":"Working_Capital!W$31","v":38.009352872896649},{"$f":"Working_Capital!X$31","v":37.780099991442789},{"$f":"Working_Capital!Y$31","v":37.609718171956075},{"$f":"Working_Capital!Z$31","v":37.070282809730649},{"$f":"Working_Capital!AA$31","v":36.464476057973336},{"$f":"Working_Capital!AB$31","v":35.876952707988366},{"$f":"Working_Capital!AC$31","v":35.112832652048098},{"$f":"Working_Capital!AD$31","v":32.895538778294117},{"$f":"Working_Capital!AE$31","v":31.420366149866513},{"$f":"Working_Capital!AF$31","v":29.79712665862986},{"$f":"Working_Capital!AG$31","v":28.129937404286949},{"$f":"Working_Capital!AH$31","v":26.471982218019722},{"$f":"Working_Capital!AI$31","v":25.057545929162789},{"$f":"Working_Capital!AJ$31","v":23.767269129950833},{"$f":"Working_Capital!AK$31","v":22.458898613183351},{"$f":"Working_Capital!AL$31","v":21.203691590448379},{"$f":"Working_Capital!AM$31","v":19.936342199152467},{"$f":"Working_Capital!AN$31","v":18.129166284352642},{"$f":"Working_Capital!AO$31","v":17.334451322842938},{"$f":"Working_Capital!AP$31","v":16.570479138866997}]
[{"$f":"ROW()","v":21},null,null,"Total Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O19:O20)","v":1584.1182196908292},1655.8553483046505,1700.609031767558,1721.415461000676,1735.9315812944587,{"$f":"SUM(T19:T20)","v":1746.6447207748258},1740.026644945211,1710.0086970114726,{"$f":"SUM(W19:W20)","v":1681.0105101402137},1652.9359124130328,1623.9635046230896,1593.9121643963003,1564.1091847548496,1535.0968055045632,1506.6794493338416,1466.7773865053093,1425.4079559018048,1381.136211175816,1335.4308277263044,1289.2059392642036,1243.0768109605349,1197.3551979368126,1151.6912753754282,1106.1720860265896,1060.9472229599176,1016.0995822860409,976.1090427326767,937.08891598598973,898.36709849004069]
[{"$f":"ROW()","v":22},null,"Equity"]
[{"$f":"ROW()","v":23},null,null,"Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"O$21*WACC!P$26","v":712.85319886087302},{"$f":"P$21*WACC!Q$26","v":745.13490673709271},{"$f":"Q$21*WACC!R$26","v":765.27406429540099},{"$f":"R$21*WACC!S$26","v":774.63695745030418},{"$f":"S$21*WACC!T$26","v":781.16921158250636},{"$f":"T$21*WACC!U$26","v":785.99012434867154},{"$f":"U$21*WACC!V$26","v":783.0119902253449},{"$f":"V$21*WACC!W$26","v":769.50391365516259},{"$f":"W$21*WACC!X$26","v":756.45472956309607},{"$f":"X$21*WACC!Y$26","v":743.82116058586473},{"$f":"Y$21*WACC!Z$26","v":730.78357708039027},{"$f":"Z$21*WACC!AA$26","v":717.26047397833509},{"$f":"AA$21*WACC!AB$26","v":703.84913313968229},{"$f":"AB$21*WACC!AC$26","v":690.79356247705334},{"$f":"AC$21*WACC!AD$26","v":678.0057522002287},{"$f":"AD$21*WACC!AE$26","v":660.04982392738918},{"$f":"AE$21*WACC!AF$26","v":641.43358015581214},{"$f":"AF$21*WACC!AG$26","v":621.51129502911715},{"$f":"AG$21*WACC!AH$26","v":600.94387247683687},{"$f":"AH$21*WACC!AI$26","v":580.14267266889158},{"$f":"AI$21*WACC!AJ$26","v":559.38456493224066},{"$f":"AJ$21*WACC!AK$26","v":538.80983907156565},{"$f":"AK$21*WACC!AL$26","v":518.26107391894266},{"$f":"AL$21*WACC!AM$26","v":497.77743871196526},{"$f":"AM$21*WACC!AN$26","v":477.42625033196288},{"$f":"AN$21*WACC!AO$26","v":457.24481202871834},{"$f":"AO$21*WACC!AP$26","v":439.24906922970445},{"$f":"AP$21*WACC!AQ$26","v":421.69001219369534},{"$f":"AQ$21*WACC!AR$26","v":404.26519432051828}]
[{"$f":"ROW()","v":24},null,null,"Total Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O23:O23)","v":712.85319886087302},745.13490673709271,765.27406429540099,774.63695745030418,781.16921158250636,{"$f":"SUM(T23:T23)","v":785.99012434867154},783.0119902253449,769.50391365516259,{"$f":"SUM(W23:W23)","v":756.45472956309607},743.82116058586473,730.78357708039027,717.26047397833509,703.84913313968229,690.79356247705334,678.0057522002287,660.04982392738918,641.43358015581214,621.51129502911715,600.94387247683687,580.14267266889158,559.38456493224066,538.80983907156565,518.26107391894266,497.77743871196526,477.42625033196288,457.24481202871834,439.24906922970445,421.69001219369534,404.26519432051828]
[{"$f":"ROW()","v":25},null,"Debt"]
[{"$f":"ROW()","v":26},null,null,"Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"O$21*WACC!P$25","v":871.26502082995614},{"$f":"P$21*WACC!Q$25","v":910.72044156755783},{"$f":"Q$21*WACC!R$25","v":935.33496747215702},{"$f":"R$21*WACC!S$25","v":946.77850355037185},{"$f":"S$21*WACC!T$25","v":954.76236971195237},{"$f":"T$21*WACC!U$25","v":960.65459642615428},{"$f":"U$21*WACC!V$25","v":957.01465471986614},{"$f":"V$21*WACC!W$25","v":940.50478335630999},{"$f":"W$21*WACC!X$25","v":924.55578057711762},{"$f":"X$21*WACC!Y$25","v":909.11475182716811},{"$f":"Y$21*WACC!Z$25","v":893.17992754269937},{"$f":"Z$21*WACC!AA$25","v":876.65169041796526},{"$f":"AA$21*WACC!AB$25","v":860.2600516151673},{"$f":"AB$21*WACC!AC$25","v":844.30324302750989},{"$f":"AC$21*WACC!AD$25","v":828.6736971336129},{"$f":"AD$21*WACC!AE$25","v":806.72756257792014},{"$f":"AE$21*WACC!AF$25","v":783.97437574599269},{"$f":"AF$21*WACC!AG$25","v":759.62491614669887},{"$f":"AG$21*WACC!AH$25","v":734.48695524946754},{"$f":"AH$21*WACC!AI$25","v":709.06326659531203},{"$f":"AI$21*WACC!AJ$25","v":683.69224602829422},{"$f":"AJ$21*WACC!AK$25","v":658.54535886524695},{"$f":"AK$21*WACC!AL$25","v":633.43020145648552},{"$f":"AL$21*WACC!AM$25","v":608.39464731462431},{"$f":"AM$21*WACC!AN$25","v":583.52097262795473},{"$f":"AN$21*WACC!AO$25","v":558.85477025732257},{"$f":"AO$21*WACC!AP$25","v":536.85997350297225},{"$f":"AP$21*WACC!AQ$25","v":515.39890379229439},{"$f":"AQ$21*WACC!AR$25","v":494.10190416952241}]
[{"$f":"ROW()","v":27},null,null,"Total Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O26:O26)","v":871.26502082995614},910.72044156755783,935.33496747215702,946.77850355037185,954.76236971195237,{"$f":"SUM(T26:T26)","v":960.65459642615428},957.01465471986614,940.50478335630999,{"$f":"SUM(W26:W26)","v":924.55578057711762},909.11475182716811,893.17992754269937,876.65169041796526,860.2600516151673,844.30324302750989,828.6736971336129,806.72756257792014,783.97437574599269,759.62491614669887,734.48695524946754,709.06326659531203,683.69224602829422,658.54535886524695,633.43020145648552,608.39464731462431,583.52097262795473,558.85477025732257,536.85997350297225,515.39890379229439,494.10190416952241]
[{"$f":"ROW()","v":28},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(O21-O24-O27,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(P21-P24-P27,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(T21-T24-T27,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK",{"$f":"IF(ROUND(W21-W24-W27,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":29}]
["Calculation of Tax Expense - [m$ real 2023]"]
[{"$f":"ROW()","v":31},null,"Revenue"]
[{"$f":"ROW()","v":32},null,null,"Revenue requirement"]
[{"$f":"ROW()","v":33},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O30","v":77.610804876585306},{"$f":"CoS!P30","v":80.604778721755778},{"$f":"CoS!Q30","v":82.862600812636444},{"$f":"CoS!R30","v":88.964295194723235},{"$f":"CoS!S30","v":88.268610567038266},{"$f":"CoS!T30","v":85.741585246231793},{"$f":"CoS!U30","v":85.304899075108466},{"$f":"CoS!V30","v":84.877280962952241},{"$f":"CoS!W30","v":84.41252207762173},{"$f":"CoS!X30","v":83.843170439769608},{"$f":"CoS!Y30","v":83.342930959496471},{"$f":"CoS!Z30","v":82.648010408539221},{"$f":"CoS!AA30","v":81.69949252597867},{"$f":"CoS!AB30","v":80.40811710189675},{"$f":"CoS!AC30","v":75.050046163578301},{"$f":"CoS!AD30","v":68.591382043273029},{"$f":"CoS!AE30","v":61.336367505856643},{"$f":"CoS!AF30","v":53.910538368051277},{"$f":"CoS!AG30","v":46.448771197209737},{"$f":"CoS!AH30","v":39.312874194683552},{"$f":"CoS!AI30","v":33.992122861171879},{"$f":"CoS!AJ30","v":28.99593563818031},{"$f":"CoS!AK30","v":24.145490677742568},{"$f":"CoS!AL30","v":19.638893384143216},{"$f":"CoS!AM30","v":15.079950978324097},{"$f":"CoS!AN30","v":13.594459260447691},{"$f":"CoS!AO30","v":12.356380993164649},{"$f":"CoS!AP30","v":11.445743697317674},{"$f":"CoS!AQ30","v":10.41167369230411}]
[{"$f":"ROW()","v":34},null,null,"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"-CoS!O23","v":60.185246816627988},{"$f":"-CoS!P23","v":72.850885329619018},{"$f":"-CoS!Q23","v":78.393953978121445},{"$f":"-CoS!R23","v":79.675884112862732},{"$f":"-CoS!S23","v":79.946381546151315},{"$f":"-CoS!T23","v":98.409823563805801},{"$f":"-CoS!U23","v":97.490458763531379},{"$f":"-CoS!V23","v":91.896160205436772},{"$f":"-CoS!W23","v":91.696380377309509},{"$f":"-CoS!X23","v":92.549618777493379},{"$f":"-CoS!Y23","v":93.803422808482324},{"$f":"-CoS!Z23","v":93.027160802456521},{"$f":"-CoS!AA23","v":92.015508826666945},{"$f":"-CoS!AB23","v":91.250055272528556},{"$f":"-CoS!AC23","v":90.134062385334616},{"$f":"-CoS!AD23","v":83.357662176854191},{"$f":"-CoS!AE23","v":80.88467692709979},{"$f":"-CoS!AF23","v":78.019581875541078},{"$f":"-CoS!AG23","v":74.996456982103496},{"$f":"-CoS!AH23","v":71.849034315303456},{"$f":"-CoS!AI23","v":68.933306336132418},{"$f":"-CoS!AJ23","v":66.473327750251727},{"$f":"-CoS!AK23","v":63.951018650689207},{"$f":"-CoS!AL23","v":61.474577969459872},{"$f":"-CoS!AM23","v":58.9412725324935},{"$f":"-CoS!AN23","v":51.745799442948332},{"$f":"-CoS!AO23","v":49.471177321861198},{"$f":"-CoS!AP23","v":47.190809385278747},{"$f":"-CoS!AQ23","v":44.860876109591892}]
[{"$f":"ROW()","v":35},null,null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O32","v":74.533604441535871},{"$f":"CoS!P32","v":76.397312839504394},{"$f":"CoS!Q32","v":78.314724636755145},{"$f":"CoS!R32","v":79.133090440317432},{"$f":"CoS!S32","v":79.692636196263393},{"$f":"CoS!T32","v":80.1296621609889},{"$f":"CoS!U32","v":80.023385216876989},{"$f":"CoS!V32","v":78.588277093018093},{"$f":"CoS!W32","v":77.285559596933055},{"$f":"CoS!X32","v":75.983153210867499},{"$f":"CoS!Y32","v":74.63077249096817},{"$f":"CoS!Z32","v":73.224857511530246},{"$f":"CoS!AA32","v":71.847992195069935},{"$f":"CoS!AB32","v":70.5114478565051},{"$f":"CoS!AC32","v":69.202039426407211},{"$f":"CoS!AD32","v":67.360578411056224},{"$f":"CoS!AE32","v":65.518449562474657},{"$f":"CoS!AF32","v":63.504848092253681},{"$f":"CoS!AG32","v":61.430759782504836},{"$f":"CoS!AH32","v":59.334296345436279},{"$f":"CoS!AI32","v":57.241904006921047},{"$f":"CoS!AJ32","v":55.157227785393722},{"$f":"CoS!AK32","v":53.069424160792977},{"$f":"CoS!AL32","v":50.989281629821313},{"$f":"CoS!AM32","v":48.920485936246884},{"$f":"CoS!AN32","v":46.87001006170216},{"$f":"CoS!AO32","v":45.073462502114388},{"$f":"CoS!AP32","v":43.274936554873356},{"$f":"CoS!AQ32","v":41.488999752449757}]
[{"$f":"ROW()","v":36},null,null,"Return on working capital",null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!O33","v":1.0815035206321362},{"$f":"CoS!P33","v":1.5115616427470613},{"$f":"CoS!Q33","v":1.6998344459657544},{"$f":"CoS!R33","v":1.8604221996731212},{"$f":"CoS!S33","v":1.9838676211240782},{"$f":"CoS!T33","v":2.0509005646488201},{"$f":"CoS!U33","v":1.8457935224412834},{"$f":"CoS!V33","v":1.8685412368122145},{"$f":"CoS!W33","v":1.8068786235604781},{"$f":"CoS!X33","v":1.7883602605493312},{"$f":"CoS!Y33","v":1.7775737905933835},{"$f":"CoS!Z33","v":1.769557235402111},{"$f":"CoS!AA33","v":1.7441765148156554},{"$f":"CoS!AB33","v":1.7156729850650136},{"$f":"CoS!AC33","v":1.6880296990882306},{"$f":"CoS!AD33","v":1.6520774442076502},{"$f":"CoS!AE33","v":1.5477525886111567},{"$f":"CoS!AF33","v":1.4783449321600728},{"$f":"CoS!AG33","v":1.4019706510932688},{"$f":"CoS!AH33","v":1.3235285103061842},{"$f":"CoS!AI33","v":1.2455208373314033},{"$f":"CoS!AJ33","v":1.1789708579479252},{"$f":"CoS!AK33","v":1.1182626485623124},{"$f":"CoS!AL33","v":1.0567031201460888},{"$f":"CoS!AM33","v":0.99764496238875588},{"$f":"CoS!AN33","v":0.93801549973507425},{"$f":"CoS!AO33","v":0.85298691214882127},{"$f":"CoS!AP33","v":0.81559515069525046},{"$f":"CoS!AQ33","v":0.77964985326920844}]
[{"$f":"ROW()","v":37},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,{"$f":"-O49","v":5.9308564430616109},8.6985022303884652,8.9891923352275285,9.1649354035446695,9.4244958798114222,{"$f":"-T49","v":16.362354981638003},16.268007206639794,15.590001653097161,{"$f":"-W49","v":15.803620602910167},15.900234358842692,15.985770739032599,15.969196253233363,15.920048588327564,15.949814337336409,15.933413848009135,14.098863575388593,14.019970732964225,14.00773758815617,14.080001385859305,14.155649046110673,14.235252843376241,14.432942890671347,14.300368786421458,14.204452312386001,14.069026781015991,12.273531023330417,12.189986790007222,12.00970266432615,11.817295924131605]
[{"$f":"ROW()","v":38},null,null,"Imputation Credits",null,null,null,null,null,null,null,null,null,null,{"$f":"-O50","v":-2.9654282215308054},-4.3492511151942326,-4.4945961676137642,-4.5824677017723348,-4.7122479399057111,{"$f":"-T50","v":-8.1811774908190014},-8.134003603319897,-7.7950008265485806,{"$f":"-W50","v":-7.9018103014550833},-7.9501171794213459,-7.9928853695162996,-7.9845981266166817,-7.960024294163782,-7.9749071686682047,-7.9667069240045674,-7.0494317876942967,-7.0099853664821126,-7.0038687940780848,-7.0400006929296524,-7.0778245230553365,-7.1176264216881204,-7.2164714453356735,-7.1501843932107292,-7.1022261561930007,-7.0345133905079953,-6.1367655116652085,-6.0949933950036108,-6.0048513321630752,-5.9086479620658023]
[{"$f":"ROW()","v":39},null,null,"Total Unsmooth Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:O38)","v":216.37658787691208},235.71378964882052,245.76571004109258,254.21615964934884,254.60374387048276,{"$f":"SUM(T33:T38)","v":274.51314902649437},272.79854018127799,265.02526032476788,{"$f":"SUM(W33:W38)","v":263.10315097687982},{"$f":"SUM(X33:X38)","v":262.11441986810115},{"$f":"SUM(Y33:Y38)","v":261.54758541905665},{"$f":"SUM(Z33:Z38)","v":258.6541840845448},{"$f":"SUM(AA33:AA38)","v":255.267194356695},{"$f":"SUM(AB33:AB38)","v":251.86020038466364},{"$f":"SUM(AC33:AC38)","v":244.0408845984129},{"$f":"SUM(AD33:AD38)","v":228.01113186308544},{"$f":"SUM(AE33:AE38)","v":216.29723195052435},{"$f":"SUM(AF33:AF38)","v":203.91718206208418},{"$f":"SUM(AG33:AG38)","v":191.31795930584099},{"$f":"SUM(AH33:AH38)","v":178.8975578887848},{"$f":"SUM(AI33:AI38)","v":168.53048046324486},{"$f":"SUM(AJ33:AJ38)","v":159.02193347710934},{"$f":"SUM(AK33:AK38)","v":149.43438053099777},{"$f":"SUM(AL33:AL38)","v":140.26168225976349},{"$f":"SUM(AM33:AM38)","v":130.97386779996125},{"$f":"SUM(AN33:AN38)","v":119.28504977649847},{"$f":"SUM(AO33:AO38)","v":113.84900112429267},{"$f":"SUM(AP33:AP38)","v":108.7319361203281},{"$f":"SUM(AQ33:AQ38)","v":103.44984736968077}]
[{"$f":"ROW()","v":40},null,"Expenses"]
[{"$f":"ROW()","v":41},null,null,"Operating Expenditure",null,null,null,null,null,null,null,null,null,null,{"$f":"-CoS!O30","v":-77.610804876585306},{"$f":"-CoS!P30","v":-80.604778721755778},{"$f":"-CoS!Q30","v":-82.862600812636444},{"$f":"-CoS!R30","v":-88.964295194723235},{"$f":"-CoS!S30","v":-88.268610567038266},{"$f":"-CoS!T30","v":-85.741585246231793},{"$f":"-CoS!U30","v":-85.304899075108466},{"$f":"-CoS!V30","v":-84.877280962952241},{"$f":"-CoS!W30","v":-84.41252207762173},{"$f":"-CoS!X30","v":-83.843170439769608},{"$f":"-CoS!Y30","v":-83.342930959496471},{"$f":"-CoS!Z30","v":-82.648010408539221},{"$f":"-CoS!AA30","v":-81.69949252597867},{"$f":"-CoS!AB30","v":-80.40811710189675},{"$f":"-CoS!AC30","v":-75.050046163578301},{"$f":"-CoS!AD30","v":-68.591382043273029},{"$f":"-CoS!AE30","v":-61.336367505856643},{"$f":"-CoS!AF30","v":-53.910538368051277},{"$f":"-CoS!AG30","v":-46.448771197209737},{"$f":"-CoS!AH30","v":-39.312874194683552},{"$f":"-CoS!AI30","v":-33.992122861171879},{"$f":"-CoS!AJ30","v":-28.99593563818031},{"$f":"-CoS!AK30","v":-24.145490677742568},{"$f":"-CoS!AL30","v":-19.638893384143216},{"$f":"-CoS!AM30","v":-15.079950978324097},{"$f":"-CoS!AN30","v":-13.594459260447691},{"$f":"-CoS!AO30","v":-12.356380993164649},{"$f":"-CoS!AP30","v":-11.445743697317674},{"$f":"-CoS!AQ30","v":-10.41167369230411}]
[{"$f":"ROW()","v":42},null,null,"Interest on Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!O26*WACC!P$15*O$8/(1+O11)","v":-54.421128947168178},{"$f":"-Tax_CoRE!P26*WACC!Q$15*P$8/(1+P11)","v":-56.885601281407411},{"$f":"-Tax_CoRE!Q26*WACC!R$15*Q$8/(1+Q11)","v":-58.423078692071229},{"$f":"-Tax_CoRE!R26*WACC!S$15*R$8/(1+R11)","v":-59.137867117676635},{"$f":"-Tax_CoRE!S26*WACC!T$15*S$8/(1+S11)","v":-59.63655695313269},{"$f":"-Tax_CoRE!T26*WACC!U$15*T$8/(1+T11)","v":-60.004598389588004},{"$f":"-Tax_CoRE!U26*WACC!V$15*U$8/(1+U11)","v":-59.777239627073492},{"$f":"-Tax_CoRE!V26*WACC!W$15*V$8/(1+V11)","v":-58.745996759637634},{"$f":"-Tax_CoRE!W26*WACC!X$15*W$8/(1+W11)","v":-57.749786977224517},{"$f":"-Tax_CoRE!X26*WACC!Y$15*X$8/(1+X11)","v":-56.785306369616215},{"$f":"-Tax_CoRE!Y26*WACC!Z$15*Y$8/(1+Y11)","v":-55.789982207159348},{"$f":"-Tax_CoRE!Z26*WACC!AA$15*Z$8/(1+Z11)","v":-54.757592173897493},{"$f":"-Tax_CoRE!AA26*WACC!AB$15*AA$8/(1+AA11)","v":-53.733734372177516},{"$f":"-Tax_CoRE!AB26*WACC!AC$15*AB$8/(1+AB11)","v":-52.737037021804184},{"$f":"-Tax_CoRE!AC26*WACC!AD$15*AC$8/(1+AC11)","v":-51.760781218871564},{"$f":"-Tax_CoRE!AD26*WACC!AE$15*AD$8/(1+AD11)","v":-50.389977399145678},{"$f":"-Tax_CoRE!AE26*WACC!AF$15*AE$8/(1+AE11)","v":-48.968763319691661},{"$f":"-Tax_CoRE!AF26*WACC!AG$15*AF$8/(1+AF11)","v":-47.447842533287613},{"$f":"-Tax_CoRE!AG26*WACC!AH$15*AG$8/(1+AG11)","v":-45.877670222049964},{"$f":"-Tax_CoRE!AH26*WACC!AI$15*AH$8/(1+AH11)","v":-44.289650726853807},{"$f":"-Tax_CoRE!AI26*WACC!AJ$15*AI$8/(1+AI11)","v":-42.704920996187383},{"$f":"-Tax_CoRE!AJ26*WACC!AK$15*AJ$8/(1+AJ11)","v":-41.134191130759696},{"$f":"-Tax_CoRE!AK26*WACC!AL$15*AK$8/(1+AK11)","v":-39.56544317555241},{"$f":"-Tax_CoRE!AL26*WACC!AM$15*AL$8/(1+AL11)","v":-38.001667415428159},{"$f":"-Tax_CoRE!AM26*WACC!AN$15*AM$8/(1+AM11)","v":-36.448003002017309},{"$f":"-Tax_CoRE!AN26*WACC!AO$15*AN$8/(1+AN11)","v":-34.907297765658349},{"$f":"-Tax_CoRE!AO26*WACC!AP$15*AO$8/(1+AO11)","v":-33.533454398005382},{"$f":"-Tax_CoRE!AP26*WACC!AQ$15*AP$8/(1+AP11)","v":-32.192948795064495},{"$f":"-Tax_CoRE!AQ26*WACC!AR$15*AQ$8/(1+AQ11)","v":-30.862691370573138}]
[{"$f":"ROW()","v":43},null,null,"Tax Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Tax RAB total'!O41/O12","v":-64.575132576286563},{"$f":"'Tax RAB total'!P41/P12","v":-69.228402211029106},{"$f":"'Tax RAB total'!Q41/Q12","v":-74.51605608562646},{"$f":"'Tax RAB total'!R41/R12","v":-75.564212658466758},{"$f":"'Tax RAB total'!S41/S12","v":-75.283590084273712},{"$f":"'Tax RAB total'!T41/T12","v":-74.225782118547855},{"$f":"'Tax RAB total'!U41/U12","v":-73.489710790296755},{"$f":"'Tax RAB total'!V41/V12","v":-69.435310425187467},{"$f":"'Tax RAB total'!W41/W12","v":-68.262106578999735},{"$f":"'Tax RAB total'!X41/X12","v":-68.485161862573023},{"$f":"'Tax RAB total'!Y41/Y12","v":-69.128769788958834},{"$f":"'Tax RAB total'!Z41/Z12","v":-68.01792732466356},{"$f":"'Tax RAB total'!AA41/AA12","v":-66.76713883078024},{"$f":"'Tax RAB total'!AB41/AB12","v":-65.548998469841337},{"$f":"'Tax RAB total'!AC41/AC12","v":-64.118677722599244},{"$f":"'Tax RAB total'!AD41/AD12","v":-62.033560502704731},{"$f":"'Tax RAB total'!AE41/AE12","v":-59.258865348428621},{"$f":"'Tax RAB total'!AF41/AF12","v":-55.866342533558047},{"$f":"'Tax RAB total'!AG41/AG12","v":-52.058179933716936},{"$f":"'Tax RAB total'!AH41/AH12","v":-48.10953614687854},{"$f":"'Tax RAB total'!AI41/AI12","v":-44.382593794631468},{"$f":"'Tax RAB total'!AJ41/AJ12","v":-40.781997072598195},{"$f":"'Tax RAB total'!AK41/AK12","v":-38.055550722964625},{"$f":"'Tax RAB total'!AL41/AL12","v":-35.27294708557212},{"$f":"'Tax RAB total'!AM41/AM12","v":-32.549157882899856},{"$f":"'Tax RAB total'!AN41/AN12","v":-29.871522672624355},{"$f":"'Tax RAB total'!AO41/AO12","v":-27.325876433098557},{"$f":"'Tax RAB total'!AP41/AP12","v":-25.060901413525425},{"$f":"'Tax RAB total'!AQ41/AQ12","v":-22.784495893031508}]
[{"$f":"ROW()","v":44},null,null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O41:O43)","v":-196.60706640004005},-206.71878221419229,-215.80173559033415,-223.66637497086663,-223.18875760444467,{"$f":"SUM(T41:T43)","v":-219.97196575436766},-218.57184949247872,-213.05858814777736,{"$f":"SUM(W41:W43)","v":-210.42441563384597},-209.11363867195885,-208.26168295561465,-205.42352990710026,-202.20036572893645,-198.69415259354227,-190.92950510504912,-181.01491994512344,-169.56399617397693,-157.22472343489693,-144.38462135297664,-131.71206106841589,-121.07963765199074,-110.9121238415382,-101.7664845762596,-92.913507885143503,-84.077111863241271,-78.3732796987304,-73.215711824268595,-68.699593905907591,-64.058860955908756]
[{"$f":"ROW()","v":45},null,"Tax"]
[{"$f":"ROW()","v":46},null,null,"Net Income",null,null,null,null,null,null,null,null,null,null,{"$f":"O39+O44","v":19.769521476872029},28.995007434628235,29.963974450758428,30.549784678482212,31.414986266038085,{"$f":"T39+T44","v":54.541183272126716},54.226690688799266,51.966672176990528,{"$f":"W39+W44","v":52.67873534303385},53.000781196142299,53.285902463442,53.230654177444535,53.066828627758554,53.166047791121372,53.111379493363785,46.996211917962,46.733235776547417,46.69245862718725,46.933337952864349,47.185496820368911,47.45084281125412,48.109809635571139,47.667895954738171,47.348174374619987,46.896755936719984,40.911770077768068,40.633289300024074,40.03234221442051,39.390986413772012]
[{"$f":"ROW()","v":47},null,null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O48<0,O48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,{"$f":"O46+N47","v":19.769521476872029},{"$f":"P46+O47","v":28.995007434628235},{"$f":"Q46+P47","v":29.963974450758428},{"$f":"R46+Q47","v":30.549784678482212},{"$f":"S46+R47","v":31.414986266038085},{"$f":"T46+S47","v":54.541183272126716},{"$f":"U46+T47","v":54.226690688799266},{"$f":"V46+U47","v":51.966672176990528},{"$f":"W46+V47","v":52.67873534303385},{"$f":"X46+W47","v":53.000781196142299},{"$f":"Y46+X47","v":53.285902463442},{"$f":"Z46+Y47","v":53.230654177444535},{"$f":"AA46+Z47","v":53.066828627758554},{"$f":"AB46+AA47","v":53.166047791121372},{"$f":"AC46+AB47","v":53.111379493363785},{"$f":"AD46+AC47","v":46.996211917962},{"$f":"AE46+AD47","v":46.733235776547417},{"$f":"AF46+AE47","v":46.69245862718725},{"$f":"AG46+AF47","v":46.933337952864349},{"$f":"AH46+AG47","v":47.185496820368911},{"$f":"AI46+AH47","v":47.45084281125412},{"$f":"AJ46+AI47","v":48.109809635571139},{"$f":"AK46+AJ47","v":47.667895954738171},{"$f":"AL46+AK47","v":47.348174374619987},{"$f":"AM46+AL47","v":46.896755936719984},{"$f":"AN46+AM47","v":40.911770077768068},{"$f":"AO46+AN47","v":40.633289300024074},{"$f":"AP46+AO47","v":40.03234221442051},{"$f":"AQ46+AP47","v":39.390986413772012}]
[{"$f":"ROW()","v":49},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(O33:O36)+O44+N47)>0,(SUM(O33:O36)+O44+N47)*WACC!P$29/(1-(1-WACC!P$30)*WACC!P$29),0)","v":-5.9308564430616109},{"$f":"-IF((SUM(P33:P36)+P44+O47)>0,(SUM(P33:P36)+P44+O47)*WACC!Q$29/(1-(1-WACC!Q$30)*WACC!Q$29),0)","v":-8.6985022303884652},{"$f":"-IF((SUM(Q33:Q36)+Q44+P47)>0,(SUM(Q33:Q36)+Q44+P47)*WACC!R$29/(1-(1-WACC!R$30)*WACC!R$29),0)","v":-8.9891923352275285},{"$f":"-IF((SUM(R33:R36)+R44+Q47)>0,(SUM(R33:R36)+R44+Q47)*WACC!S$29/(1-(1-WACC!S$30)*WACC!S$29),0)","v":-9.1649354035446695},{"$f":"-IF((SUM(S33:S36)+S44+R47)>0,(SUM(S33:S36)+S44+R47)*WACC!T$29/(1-(1-WACC!T$30)*WACC!T$29),0)","v":-9.4244958798114222},{"$f":"-IF((SUM(T33:T36)+T44+S47)>0,(SUM(T33:T36)+T44+S47)*WACC!U$29/(1-(1-WACC!U$30)*WACC!U$29),0)","v":-16.362354981638003},{"$f":"-IF((SUM(U33:U36)+U44+T47)>0,(SUM(U33:U36)+U44+T47)*WACC!V$29/(1-(1-WACC!V$30)*WACC!V$29),0)","v":-16.268007206639794},{"$f":"-IF((SUM(V33:V36)+V44+U47)>0,(SUM(V33:V36)+V44+U47)*WACC!W$29/(1-(1-WACC!W$30)*WACC!W$29),0)","v":-15.590001653097161},{"$f":"-IF((SUM(W33:W36)+W44+V47)>0,(SUM(W33:W36)+W44+V47)*WACC!X$29/(1-(1-WACC!X$30)*WACC!X$29),0)","v":-15.803620602910167},{"$f":"-IF((SUM(X33:X36)+X44+W47)>0,(SUM(X33:X36)+X44+W47)*WACC!Y$29/(1-(1-WACC!Y$30)*WACC!Y$29),0)","v":-15.900234358842692},{"$f":"-IF((SUM(Y33:Y36)+Y44+X47)>0,(SUM(Y33:Y36)+Y44+X47)*WACC!Z$29/(1-(1-WACC!Z$30)*WACC!Z$29),0)","v":-15.985770739032599},{"$f":"-IF((SUM(Z33:Z36)+Z44+Y47)>0,(SUM(Z33:Z36)+Z44+Y47)*WACC!AA$29/(1-(1-WACC!AA$30)*WACC!AA$29),0)","v":-15.969196253233363},{"$f":"-IF((SUM(AA33:AA36)+AA44+Z47)>0,(SUM(AA33:AA36)+AA44+Z47)*WACC!AB$29/(1-(1-WACC!AB$30)*WACC!AB$29),0)","v":-15.920048588327564},{"$f":"-IF((SUM(AB33:AB36)+AB44+AA47)>0,(SUM(AB33:AB36)+AB44+AA47)*WACC!AC$29/(1-(1-WACC!AC$30)*WACC!AC$29),0)","v":-15.949814337336409},{"$f":"-IF((SUM(AC33:AC36)+AC44+AB47)>0,(SUM(AC33:AC36)+AC44+AB47)*WACC!AD$29/(1-(1-WACC!AD$30)*WACC!AD$29),0)","v":-15.933413848009135},{"$f":"-IF((SUM(AD33:AD36)+AD44+AC47)>0,(SUM(AD33:AD36)+AD44+AC47)*WACC!AE$29/(1-(1-WACC!AE$30)*WACC!AE$29),0)","v":-14.098863575388593},{"$f":"-IF((SUM(AE33:AE36)+AE44+AD47)>0,(SUM(AE33:AE36)+AE44+AD47)*WACC!AF$29/(1-(1-WACC!AF$30)*WACC!AF$29),0)","v":-14.019970732964225},{"$f":"-IF((SUM(AF33:AF36)+AF44+AE47)>0,(SUM(AF33:AF36)+AF44+AE47)*WACC!AG$29/(1-(1-WACC!AG$30)*WACC!AG$29),0)","v":-14.00773758815617},{"$f":"-IF((SUM(AG33:AG36)+AG44+AF47)>0,(SUM(AG33:AG36)+AG44+AF47)*WACC!AH$29/(1-(1-WACC!AH$30)*WACC!AH$29),0)","v":-14.080001385859305},{"$f":"-IF((SUM(AH33:AH36)+AH44+AG47)>0,(SUM(AH33:AH36)+AH44+AG47)*WACC!AI$29/(1-(1-WACC!AI$30)*WACC!AI$29),0)","v":-14.155649046110673},{"$f":"-IF((SUM(AI33:AI36)+AI44+AH47)>0,(SUM(AI33:AI36)+AI44+AH47)*WACC!AJ$29/(1-(1-WACC!AJ$30)*WACC!AJ$29),0)","v":-14.235252843376241},{"$f":"-IF((SUM(AJ33:AJ36)+AJ44+AI47)>0,(SUM(AJ33:AJ36)+AJ44+AI47)*WACC!AK$29/(1-(1-WACC!AK$30)*WACC!AK$29),0)","v":-14.432942890671347},{"$f":"-IF((SUM(AK33:AK36)+AK44+AJ47)>0,(SUM(AK33:AK36)+AK44+AJ47)*WACC!AL$29/(1-(1-WACC!AL$30)*WACC!AL$29),0)","v":-14.300368786421458},{"$f":"-IF((SUM(AL33:AL36)+AL44+AK47)>0,(SUM(AL33:AL36)+AL44+AK47)*WACC!AM$29/(1-(1-WACC!AM$30)*WACC!AM$29),0)","v":-14.204452312386001},{"$f":"-IF((SUM(AM33:AM36)+AM44+AL47)>0,(SUM(AM33:AM36)+AM44+AL47)*WACC!AN$29/(1-(1-WACC!AN$30)*WACC!AN$29),0)","v":-14.069026781015991},{"$f":"-IF((SUM(AN33:AN36)+AN44+AM47)>0,(SUM(AN33:AN36)+AN44+AM47)*WACC!AO$29/(1-(1-WACC!AO$30)*WACC!AO$29),0)","v":-12.273531023330417},{"$f":"-IF((SUM(AO33:AO36)+AO44+AN47)>0,(SUM(AO33:AO36)+AO44+AN47)*WACC!AP$29/(1-(1-WACC!AP$30)*WACC!AP$29),0)","v":-12.189986790007222},{"$f":"-IF((SUM(AP33:AP36)+AP44+AO47)>0,(SUM(AP33:AP36)+AP44+AO47)*WACC!AQ$29/(1-(1-WACC!AQ$30)*WACC!AQ$29),0)","v":-12.00970266432615},{"$f":"-IF((SUM(AQ33:AQ36)+AQ44+AP47)>0,(SUM(AQ33:AQ36)+AQ44+AP47)*WACC!AR$29/(1-(1-WACC!AR$30)*WACC!AR$29),0)","v":-11.817295924131605}]
[{"$f":"ROW()","v":50},null,null,"Imputation Credits",null,null,null,null,null,null,null,null,null,null,{"$f":"-O49*WACC!P$30","v":2.9654282215308054},{"$f":"-P49*WACC!Q$30","v":4.3492511151942326},{"$f":"-Q49*WACC!R$30","v":4.4945961676137642},{"$f":"-R49*WACC!S$30","v":4.5824677017723348},{"$f":"-S49*WACC!T$30","v":4.7122479399057111},{"$f":"-T49*WACC!U$30","v":8.1811774908190014},{"$f":"-U49*WACC!V$30","v":8.134003603319897},{"$f":"-V49*WACC!W$30","v":7.7950008265485806},{"$f":"-W49*WACC!X$30","v":7.9018103014550833},{"$f":"-X49*WACC!Y$30","v":7.9501171794213459},{"$f":"-Y49*WACC!Z$30","v":7.9928853695162996},{"$f":"-Z49*WACC!AA$30","v":7.9845981266166817},{"$f":"-AA49*WACC!AB$30","v":7.960024294163782},{"$f":"-AB49*WACC!AC$30","v":7.9749071686682047},{"$f":"-AC49*WACC!AD$30","v":7.9667069240045674},{"$f":"-AD49*WACC!AE$30","v":7.0494317876942967},{"$f":"-AE49*WACC!AF$30","v":7.0099853664821126},{"$f":"-AF49*WACC!AG$30","v":7.0038687940780848},{"$f":"-AG49*WACC!AH$30","v":7.0400006929296524},{"$f":"-AH49*WACC!AI$30","v":7.0778245230553365},{"$f":"-AI49*WACC!AJ$30","v":7.1176264216881204},{"$f":"-AJ49*WACC!AK$30","v":7.2164714453356735},{"$f":"-AK49*WACC!AL$30","v":7.1501843932107292},{"$f":"-AL49*WACC!AM$30","v":7.1022261561930007},{"$f":"-AM49*WACC!AN$30","v":7.0345133905079953},{"$f":"-AN49*WACC!AO$30","v":6.1367655116652085},{"$f":"-AO49*WACC!AP$30","v":6.0949933950036108},{"$f":"-AP49*WACC!AQ$30","v":6.0048513321630752},{"$f":"-AQ49*WACC!AR$30","v":5.9086479620658023}]
[{"$f":"ROW()","v":51},null,null,"Net Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O50)","v":-2.9654282215308054},-4.3492511151942326,-4.4945961676137642,-4.5824677017723348,-4.7122479399057111,{"$f":"SUM(T49:T50)","v":-8.1811774908190014},-8.134003603319897,-7.7950008265485806,{"$f":"SUM(W49:W50)","v":-7.9018103014550833},-7.9501171794213459,-7.9928853695162996,-7.9845981266166817,-7.960024294163782,-7.9749071686682047,-7.9667069240045674,-7.0494317876942967,-7.0099853664821126,-7.0038687940780848,-7.0400006929296524,-7.0778245230553365,-7.1176264216881204,-7.2164714453356735,-7.1501843932107292,-7.1022261561930007,-7.0345133905079953,-6.1367655116652085,-6.0949933950036108,-6.0048513321630752,-5.9086479620658023]
[{"$f":"ROW()","v":52}]
["Reconciliation on Return on Equity - [m$ nominal]"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,"RAB ",null,null,{"$f":"SUM(F56:F57)","v":1},null,null,null,null,null,null,null,null,{"$f":"CoS!O21","v":1584.1182196908292},{"$f":"CoS!P21","v":1623.7290026595845},{"$f":"CoS!Q21","v":1664.4811839801268},{"$f":"CoS!R21","v":1681.8745220523765},{"$f":"CoS!S21","v":1693.7669648422586}]
[{"$f":"ROW()","v":56},null,null,"Equity",null,{"$f":"WACC!$K$26","v":0.44999999999999996},null,null,null,null,null,null,null,null,{"$f":"$F56*O55","v":712.85319886087302},730.67805119681293,749.01653279105699,756.84353492356934,762.19513417901635]
[{"$f":"ROW()","v":57},null,null,"Debt",null,{"$f":"WACC!$K$25","v":0.55000000000000004},null,null,null,null,null,null,null,null,{"$f":"$F57*O55","v":871.26502082995614},893.05095146277154,915.46465118906985,925.03098712880717,931.57183066324228]
[{"$f":"ROW()","v":58},null,"per Revenue Building Blocks"]
[{"$f":"ROW()","v":59},null,null,"Return on Asset (includes inflationary gain)",null,null,"PV"]
[{"$f":"ROW()","v":60},null,null,"Return on Equity %",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!P$22","v":8.4699999999999998E-2},{"$f":"WACC!Q$22","v":8.4699999999999998E-2},{"$f":"WACC!R$22","v":8.4699999999999998E-2},{"$f":"WACC!S$22","v":8.4699999999999998E-2},{"$f":"WACC!T$22","v":8.4699999999999998E-2}]
[{"$f":"ROW()","v":61},null,null,"Return on Debt %",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!P$15","v":6.4030000000000004E-2},{"$f":"WACC!Q$15","v":6.4030000000000004E-2},{"$f":"WACC!R$15","v":6.4030000000000004E-2},{"$f":"WACC!S$15","v":6.4030000000000004E-2},{"$f":"WACC!T$15","v":6.4030000000000004E-2}]
[{"$f":"ROW()","v":62},null,null,"Return on Equity",null,null,{"$f":"SUMPRODUCT($O$15:$S$15,O62:S62)","v":254.90056725619516},null,null,null,null,null,null,null,{"$f":"O$56*O$60","v":60.378665943515941},61.888430936370057,63.441700327402522,64.104647408026324,64.557927864962679]
[{"$f":"ROW()","v":63},null,null,"Return on Debt",null,null,235.51635384436048,null,null,null,null,null,null,null,{"$f":"O$57*O$61","v":55.787099283742094},57.182052422161263,58.617201615636148,59.229734105857524,59.64854431736741]
[{"$f":"ROW()","v":64},null,null,null,null,null,490.41692110055567,null,null,null,null,null,null,null,{"$f":"SUM(O62:O63)","v":116.16576522725803},119.07048335853132,122.05890194303868,123.33438151388384,124.20647218233009]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,"Reconciliation on Return on Equity:",null,null,"Expected PV","PV"]
[{"$f":"ROW()","v":67},null,null,"Total Unsmooth Revenue",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($O$15:$S$15,O67:S67)","v":975.22740234303171},null,null,null,null,null,null,null,{"$f":"O$39","v":216.37658787691208},235.71378964882052,245.76571004109258,254.21615964934884,254.60374387048276]
[{"$f":"ROW()","v":68},null,null,"Annual Revenue and CoS difference",null,{"$f":"G68","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"O69-O67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":69},null,null,"Net Cost of Service",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":70},null,null,"Less:",null,null,0]
[{"$f":"ROW()","v":71},null,null,"OPEX (Including UAFG)",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},338.28330463639526,null,null,null,null,null,null,null,{"$f":"-O41","v":77.610804876585306},80.604778721755778,82.862600812636444,88.964295194723235,88.268610567038266]
[{"$f":"ROW()","v":72},null,null,"Return on Debt (includes inflationary gain)",null,{"$f":"G72","v":235.51635384436048},235.51635384436048,null,null,null,null,null,null,null,{"$f":"O63","v":55.787099283742094},57.182052422161263,58.617201615636148,59.229734105857524,59.64854431736741]
[{"$f":"ROW()","v":73},null,null,"Tax Payable",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":74},null,null,"Imputation Credits",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":75},null,null,"Depreciation",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":76},null,null,"Accelerated depreciation",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($O$15:$S$15,O76:S76)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":77},null,null,"Return of Asset Inflationary gain",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":78},null,null,"Return on Working Capital",null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}},{"$f":"CoS!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":79},null,null,null,null,{"$f":"SUM(F71:F78)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"SUM(O71:O78)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":80},null,null,"Return on Equity",null,{"$f":"F69-F79","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"O69-O79","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":81},null,null,"Expected Return on Equity",null,{"$f":"G62","v":254.90056725619516},254.90056725619516,null,null,null,null,null,null,null,{"$f":"O62","v":60.378665943515941},61.888430936370057,63.441700327402522,64.104647408026324,64.557927864962679]
[{"$f":"ROW()","v":82},null,null,"Difference (should be 0)",null,{"$f":"F80-F81","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,{"$f":"O80-O81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":86},null,"Yield / cost inputs (from AER 2010 Victorian DNSP decision)"]
[{"$f":"ROW()","v":87},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":88},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":89},null,null,"Benchmark Dividend Re-investment Plan (DRP) cost",null,null,0.01]
[{"$f":"ROW()","v":90},null,null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92},null,"Dividend assessment"]
[{"$f":"ROW()","v":93},null,null,"Tax payable",null,null,null,null,null,null,null,null,null,null,{"$f":"-O49","v":5.9308564430616109},8.6985022303884652,8.9891923352275285,9.1649354035446695,9.4244958798114222]
[{"$f":"ROW()","v":94},null,null,"Dividends",null,null,null,null,null,null,null,null,null,null,{"$f":"(O93/WACC!P$29*(1-WACC!P$29)*$G$87)","v":9.6870655236672967},{"$f":"(P93/WACC!Q$29*(1-WACC!Q$29)*$G$87)","v":14.207553642967824},{"$f":"(Q93/WACC!R$29*(1-WACC!R$29)*$G$87)","v":14.682347480871629},{"$f":"(R93/WACC!S$29*(1-WACC!S$29)*$G$87)","v":14.969394492456292},{"$f":"(S93/WACC!T$29*(1-WACC!T$29)*$G$87)","v":15.393343270358654}]
[{"$f":"ROW()","v":95},null,null,"Dividend Re-investment",null,null,null,null,null,null,null,null,null,null,{"$f":"O94*$G$90","v":2.4217663809168242},3.5518884107419559,3.6705868702179072,3.742348623114073,3.8483358175896636]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},null,"Benchmark Cash Flows"]
[{"$f":"ROW()","v":98},null,null,"Total Unsmooth Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"O39","v":216.37658787691208},235.71378964882052,245.76571004109258,254.21615964934884,254.60374387048276]
[{"$f":"ROW()","v":99},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,{"$f":"O41","v":-77.610804876585306},-80.604778721755778,-82.862600812636444,-88.964295194723235,-88.268610567038266]
[{"$f":"ROW()","v":100},null,null,"Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"O42","v":-54.421128947168178},-56.885601281407411,-58.423078692071229,-59.137867117676635,-59.63655695313269]
[{"$f":"ROW()","v":101},null,null,"Tax",null,null,null,null,null,null,null,null,null,null,{"$f":"O49","v":-5.9308564430616109},-8.6985022303884652,-8.9891923352275285,-9.1649354035446695,-9.4244958798114222]
[{"$f":"ROW()","v":102},null,null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O98:O101)","v":78.413797610097006},89.524907415268842,95.490838201157359,96.949061933404295,97.274080470500365]
[{"$f":"ROW()","v":103},null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,{"$f":"-O94","v":-9.6870655236672967},-14.207553642967824,-14.682347480871629,-14.969394492456292,-15.393343270358654]
[{"$f":"ROW()","v":104},null,null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,{"$f":"O95","v":2.4217663809168242},3.5518884107419559,3.6705868702179072,3.742348623114073,3.8483358175896636]
[{"$f":"ROW()","v":105},null,null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O102:O104)","v":71.148498467346528},78.869242183042971,84.479077590503636,85.722016064062075,85.729073017731366]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,"Benchmark capex funding"]
[{"$f":"ROW()","v":108},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"('RAB close 2024 SL'!O23+'RAB close 2024 SL'!O24+'RAB close 2024 SL'!O25)*O$12","v":0},{"$f":"('RAB close 2024 SL'!P23+'RAB close 2024 SL'!P24+'RAB close 2024 SL'!P25)*P$12","v":0},{"$f":"('RAB close 2024 SL'!Q23+'RAB close 2024 SL'!Q24+'RAB close 2024 SL'!Q25)*Q$12","v":0},{"$f":"('RAB close 2024 SL'!R23+'RAB close 2024 SL'!R24+'RAB close 2024 SL'!R25)*R$12","v":0},{"$f":"('RAB close 2024 SL'!S23+'RAB close 2024 SL'!S24+'RAB close 2024 SL'!S25)*S$12","v":0}]
[{"$f":"ROW()","v":109},null,null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,{"$f":"(P19-O19)*WACC!P$25","v":21.785930632815418},{"$f":"(Q19-P19)*WACC!Q$25","v":22.413699726298308},{"$f":"(R19-Q19)*WACC!R$25","v":9.5663359397373142},{"$f":"(S19-R19)*WACC!S$25","v":6.5408435344351696},{"$f":"(T19-S19)*WACC!T$25","v":5.1086411171550594}]
[{"$f":"ROW()","v":110},null,null,"Equity Component",null,null,null,null,null,null,null,null,null,null,{"$f":"O108-O109","v":-21.785930632815418},-22.413699726298308,-9.5663359397373142,-6.5408435344351696,-5.1086411171550594]
[{"$f":"ROW()","v":111},null,null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,{"$f":"O105","v":71.148498467346528},78.869242183042971,84.479077590503636,85.722016064062075,85.729073017731366]
[{"$f":"ROW()","v":112},null,null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,{"$f":"O110-O111","v":-92.93442910016195},-101.28294190934128,-94.04541353024095,-92.262859598497243,-90.837714134886426]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},null,"Equity raising costs"]
[{"$f":"ROW()","v":115},null,null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"O112*$G$88","v":-2.7880328730048585},-3.0384882572802381,-2.8213624059072284,-2.767885787954917,-2.7251314240465927]
[{"$f":"ROW()","v":116},null,null,"DRP Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O95*$G$89","v":2.4217663809168243E-2},3.551888410741956E-2,3.6705868702179074E-2,3.742348623114073E-2,3.848335817589664E-2]
[{"$f":"ROW()","v":117},null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O116)","v":-2.7638152091956902},{"$f":"SUM(P115:P116)","v":-3.0029693731728186},-2.7846565372050494,-2.7304623017237764,-2.6866480658706959]
[{"$f":"ROW()","v":118},null,null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(O115:O116))","v":0},0,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Equity Raising Costs (manual entry)"]
[{"$f":"ROW()","v":120},null,null,{"$f":"\"Total Equity Raising Costs [Real \" & 'PTRM expenditure'!$G$52 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2023 $M]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O118*'PTRM expenditure'!O$52","v":0},{"$f":"P118*'PTRM expenditure'!P$52","v":0},{"$f":"Q118*'PTRM expenditure'!Q$52","v":0},{"$f":"R118*'PTRM expenditure'!R$52","v":0},{"$f":"S118*'PTRM expenditure'!S$52","v":0}]
[{"$f":"ROW()","v":121}]

{"sheet":"Asset Base>>","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"RAB total","index":44,"n_rows":67,"n_cols":64,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,"Year fraction for depreciation",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"Access Arrangement ",null,null,null,null,null,null,"AA4","AA5","AA5","AA5","AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"RAB straight line depreciation"]
[null,"RAB closing assets as at 31 December 2024",null,null,null,null,null,null,"$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$, nominal",{"$f":"O8","v":"$, nominal"},{"$f":"P8","v":"$, nominal"},{"$f":"Q8","v":"$, nominal"},{"$f":"R8","v":"$, nominal"},"$, nominal",{"$f":"T8","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,"Opening Value","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I21","v":1492.7832187908743},{"$f":"I16","v":1509.0605444303003},1525.8079693001073,1544.0176059219998,1561.1555910725051,1574.3002816658011,1584.1182196908292,1523.9329728742011,1457.4893439336652,1393.9183835620672,1333.4654945662039,1276.3300951484366,1222.2030649685382,1169.4323284540944,1119.7837407947495,1071.5241553011126,1024.5152604627544,978.85044666405111,933.95316371268598,890.03990345443117,847.11750451312196,805.5021810932426,770.49587436549234,736.85920904740669,704.62612561890091,673.69942885639296,644.00133514526203,615.61992616030852,588.1778111731702,561.83244933766059,536.58011794920071,512.52281477867223,495.599550332185,{"$f":"AO16","v":478.73427819876605},461.91154102758816,445.200944597329,428.74808843041893,413.39123813575276,398.11069859016249,382.97474280191665,368.02764780973052,353.42548141113724,338.87790552885144,324.58513552439666,310.47428985679989,296.54198014465692,282.86748108279147,269.44712562122294,256.2267224737588,243.22986643012896,230.55898078549373,218.17127912388551,206.10657646697504,194.20580420246526,182.53432261423885,171.22786297449807]
[null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I22","v":0},{"$f":"'RAB close 2024 SL'!J22","v":0},{"$f":"'RAB close 2024 SL'!K22","v":0},{"$f":"'RAB close 2024 SL'!L22","v":0},{"$f":"'RAB close 2024 SL'!M22","v":0},{"$f":"'RAB close 2024 SL'!N22","v":0},{"$f":"'RAB close 2024 SL'!O22","v":0},{"$f":"'RAB close 2024 SL'!P22","v":0},{"$f":"'RAB close 2024 SL'!Q22","v":0},{"$f":"'RAB close 2024 SL'!R22","v":0},{"$f":"'RAB close 2024 SL'!S22","v":0},{"$f":"'RAB close 2024 SL'!T22","v":0},{"$f":"'RAB close 2024 SL'!U22","v":0},{"$f":"'RAB close 2024 SL'!V22","v":0},{"$f":"'RAB close 2024 SL'!W22","v":0},{"$f":"'RAB close 2024 SL'!X22","v":0},{"$f":"'RAB close 2024 SL'!Y22","v":0},{"$f":"'RAB close 2024 SL'!Z22","v":0},{"$f":"'RAB close 2024 SL'!AA22","v":0},{"$f":"'RAB close 2024 SL'!AB22","v":0},{"$f":"'RAB close 2024 SL'!AC22","v":0},{"$f":"'RAB close 2024 SL'!AD22","v":0},{"$f":"'RAB close 2024 SL'!AE22","v":0},{"$f":"'RAB close 2024 SL'!AF22","v":0},{"$f":"'RAB close 2024 SL'!AG22","v":0},{"$f":"'RAB close 2024 SL'!AH22","v":0},{"$f":"'RAB close 2024 SL'!AI22","v":0},{"$f":"'RAB close 2024 SL'!AJ22","v":0},{"$f":"'RAB close 2024 SL'!AK22","v":0},{"$f":"'RAB close 2024 SL'!AL22","v":0},{"$f":"'RAB close 2024 SL'!AM22","v":0},{"$f":"'RAB close 2024 SL'!AN22","v":0},{"$f":"'RAB close 2024 SL'!AO22","v":0},{"$f":"'RAB close 2024 SL'!AP22","v":0},{"$f":"'RAB close 2024 SL'!AQ22","v":0},{"$f":"'RAB close 2024 SL'!AR22","v":0},{"$f":"'RAB close 2024 SL'!AS22","v":0},{"$f":"'RAB close 2024 SL'!AT22","v":0},{"$f":"'RAB close 2024 SL'!AU22","v":0},{"$f":"'RAB close 2024 SL'!AV22","v":0},{"$f":"'RAB close 2024 SL'!AW22","v":0},{"$f":"'RAB close 2024 SL'!AX22","v":0},{"$f":"'RAB close 2024 SL'!AY22","v":0},{"$f":"'RAB close 2024 SL'!AZ22","v":0},{"$f":"'RAB close 2024 SL'!BA22","v":0},{"$f":"'RAB close 2024 SL'!BB22","v":0},{"$f":"'RAB close 2024 SL'!BC22","v":0},{"$f":"'RAB close 2024 SL'!BD22","v":0},{"$f":"'RAB close 2024 SL'!BE22","v":0},{"$f":"'RAB close 2024 SL'!BF22","v":0},{"$f":"'RAB close 2024 SL'!BG22","v":0},{"$f":"'RAB close 2024 SL'!BH22","v":0},{"$f":"'RAB close 2024 SL'!BI22","v":0},{"$f":"'RAB close 2024 SL'!BJ22","v":0},{"$f":"'RAB close 2024 SL'!BK22","v":0},{"$f":"'RAB close 2024 SL'!BL22","v":0}]
[null,"Capex","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I23","v":81.456532425524031},{"$f":"'RAB close 2024 SL'!J23","v":71.45620008302204},{"$f":"'RAB close 2024 SL'!K23","v":83.576604021700874},{"$f":"'RAB close 2024 SL'!L23","v":84.089225090300403},{"$f":"'RAB close 2024 SL'!M23","v":81.457042274747081},{"$f":"'RAB close 2024 SL'!N23","v":80.536870770460297},{"$f":"'RAB close 2024 SL'!O23","v":0},{"$f":"'RAB close 2024 SL'!P23","v":0},{"$f":"'RAB close 2024 SL'!Q23","v":0},{"$f":"'RAB close 2024 SL'!R23","v":0},{"$f":"'RAB close 2024 SL'!S23","v":0},{"$f":"'RAB close 2024 SL'!T23","v":0},{"$f":"'RAB close 2024 SL'!U23","v":0},{"$f":"'RAB close 2024 SL'!V23","v":0},{"$f":"'RAB close 2024 SL'!W23","v":0},{"$f":"'RAB close 2024 SL'!X23","v":0},{"$f":"'RAB close 2024 SL'!Y23","v":0},{"$f":"'RAB close 2024 SL'!Z23","v":0},{"$f":"'RAB close 2024 SL'!AA23","v":0},{"$f":"'RAB close 2024 SL'!AB23","v":0},{"$f":"'RAB close 2024 SL'!AC23","v":0},{"$f":"'RAB close 2024 SL'!AD23","v":0},{"$f":"'RAB close 2024 SL'!AE23","v":0},{"$f":"'RAB close 2024 SL'!AF23","v":0},{"$f":"'RAB close 2024 SL'!AG23","v":0},{"$f":"'RAB close 2024 SL'!AH23","v":0},{"$f":"'RAB close 2024 SL'!AI23","v":0},{"$f":"'RAB close 2024 SL'!AJ23","v":0},{"$f":"'RAB close 2024 SL'!AK23","v":0},{"$f":"'RAB close 2024 SL'!AL23","v":0},{"$f":"'RAB close 2024 SL'!AM23","v":0},{"$f":"'RAB close 2024 SL'!AN23","v":0},{"$f":"'RAB close 2024 SL'!AO23","v":0},{"$f":"'RAB close 2024 SL'!AP23","v":0},{"$f":"'RAB close 2024 SL'!AQ23","v":0},{"$f":"'RAB close 2024 SL'!AR23","v":0},{"$f":"'RAB close 2024 SL'!AS23","v":0},{"$f":"'RAB close 2024 SL'!AT23","v":0},{"$f":"'RAB close 2024 SL'!AU23","v":0},{"$f":"'RAB close 2024 SL'!AV23","v":0},{"$f":"'RAB close 2024 SL'!AW23","v":0},{"$f":"'RAB close 2024 SL'!AX23","v":0},{"$f":"'RAB close 2024 SL'!AY23","v":0},{"$f":"'RAB close 2024 SL'!AZ23","v":0},{"$f":"'RAB close 2024 SL'!BA23","v":0},{"$f":"'RAB close 2024 SL'!BB23","v":0},{"$f":"'RAB close 2024 SL'!BC23","v":0},{"$f":"'RAB close 2024 SL'!BD23","v":0},{"$f":"'RAB close 2024 SL'!BE23","v":0},{"$f":"'RAB close 2024 SL'!BF23","v":0},{"$f":"'RAB close 2024 SL'!BG23","v":0},{"$f":"'RAB close 2024 SL'!BH23","v":0},{"$f":"'RAB close 2024 SL'!BI23","v":0},{"$f":"'RAB close 2024 SL'!BJ23","v":0},{"$f":"'RAB close 2024 SL'!BK23","v":0},{"$f":"'RAB close 2024 SL'!BL23","v":0}]
[null,"Vines (capex)","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I24","v":0},{"$f":"'RAB close 2024 SL'!J24","v":0},{"$f":"'RAB close 2024 SL'!K24","v":0},{"$f":"'RAB close 2024 SL'!L24","v":0},{"$f":"'RAB close 2024 SL'!M24","v":0},{"$f":"'RAB close 2024 SL'!N24","v":0},{"$f":"'RAB close 2024 SL'!O24","v":0},{"$f":"'RAB close 2024 SL'!P24","v":0},{"$f":"'RAB close 2024 SL'!Q24","v":0},{"$f":"'RAB close 2024 SL'!R24","v":0},{"$f":"'RAB close 2024 SL'!S24","v":0},{"$f":"'RAB close 2024 SL'!T24","v":0},{"$f":"'RAB close 2024 SL'!U24","v":0},{"$f":"'RAB close 2024 SL'!V24","v":0},{"$f":"'RAB close 2024 SL'!W24","v":0},{"$f":"'RAB close 2024 SL'!X24","v":0},{"$f":"'RAB close 2024 SL'!Y24","v":0},{"$f":"'RAB close 2024 SL'!Z24","v":0},{"$f":"'RAB close 2024 SL'!AA24","v":0},{"$f":"'RAB close 2024 SL'!AB24","v":0},{"$f":"'RAB close 2024 SL'!AC24","v":0},{"$f":"'RAB close 2024 SL'!AD24","v":0},{"$f":"'RAB close 2024 SL'!AE24","v":0},{"$f":"'RAB close 2024 SL'!AF24","v":0},{"$f":"'RAB close 2024 SL'!AG24","v":0},{"$f":"'RAB close 2024 SL'!AH24","v":0},{"$f":"'RAB close 2024 SL'!AI24","v":0},{"$f":"'RAB close 2024 SL'!AJ24","v":0},{"$f":"'RAB close 2024 SL'!AK24","v":0},{"$f":"'RAB close 2024 SL'!AL24","v":0},{"$f":"'RAB close 2024 SL'!AM24","v":0},{"$f":"'RAB close 2024 SL'!AN24","v":0},{"$f":"'RAB close 2024 SL'!AO24","v":0},{"$f":"'RAB close 2024 SL'!AP24","v":0},{"$f":"'RAB close 2024 SL'!AQ24","v":0},{"$f":"'RAB close 2024 SL'!AR24","v":0},{"$f":"'RAB close 2024 SL'!AS24","v":0},{"$f":"'RAB close 2024 SL'!AT24","v":0},{"$f":"'RAB close 2024 SL'!AU24","v":0},{"$f":"'RAB close 2024 SL'!AV24","v":0},{"$f":"'RAB close 2024 SL'!AW24","v":0},{"$f":"'RAB close 2024 SL'!AX24","v":0},{"$f":"'RAB close 2024 SL'!AY24","v":0},{"$f":"'RAB close 2024 SL'!AZ24","v":0},{"$f":"'RAB close 2024 SL'!BA24","v":0},{"$f":"'RAB close 2024 SL'!BB24","v":0},{"$f":"'RAB close 2024 SL'!BC24","v":0},{"$f":"'RAB close 2024 SL'!BD24","v":0},{"$f":"'RAB close 2024 SL'!BE24","v":0},{"$f":"'RAB close 2024 SL'!BF24","v":0},{"$f":"'RAB close 2024 SL'!BG24","v":0},{"$f":"'RAB close 2024 SL'!BH24","v":0},{"$f":"'RAB close 2024 SL'!BI24","v":0},{"$f":"'RAB close 2024 SL'!BJ24","v":0},{"$f":"'RAB close 2024 SL'!BK24","v":0},{"$f":"'RAB close 2024 SL'!BL24","v":0}]
[null,"West Net (capex)","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I25","v":0},{"$f":"'RAB close 2024 SL'!J25","v":0},{"$f":"'RAB close 2024 SL'!K25","v":0},{"$f":"'RAB close 2024 SL'!L25","v":0},{"$f":"'RAB close 2024 SL'!M25","v":0},{"$f":"'RAB close 2024 SL'!N25","v":0},{"$f":"'RAB close 2024 SL'!O25","v":0},{"$f":"'RAB close 2024 SL'!P25","v":0},{"$f":"'RAB close 2024 SL'!Q25","v":0},{"$f":"'RAB close 2024 SL'!R25","v":0},{"$f":"'RAB close 2024 SL'!S25","v":0},{"$f":"'RAB close 2024 SL'!T25","v":0},{"$f":"'RAB close 2024 SL'!U25","v":0},{"$f":"'RAB close 2024 SL'!V25","v":0},{"$f":"'RAB close 2024 SL'!W25","v":0},{"$f":"'RAB close 2024 SL'!X25","v":0},{"$f":"'RAB close 2024 SL'!Y25","v":0},{"$f":"'RAB close 2024 SL'!Z25","v":0},{"$f":"'RAB close 2024 SL'!AA25","v":0},{"$f":"'RAB close 2024 SL'!AB25","v":0},{"$f":"'RAB close 2024 SL'!AC25","v":0},{"$f":"'RAB close 2024 SL'!AD25","v":0},{"$f":"'RAB close 2024 SL'!AE25","v":0},{"$f":"'RAB close 2024 SL'!AF25","v":0},{"$f":"'RAB close 2024 SL'!AG25","v":0},{"$f":"'RAB close 2024 SL'!AH25","v":0},{"$f":"'RAB close 2024 SL'!AI25","v":0},{"$f":"'RAB close 2024 SL'!AJ25","v":0},{"$f":"'RAB close 2024 SL'!AK25","v":0},{"$f":"'RAB close 2024 SL'!AL25","v":0},{"$f":"'RAB close 2024 SL'!AM25","v":0},{"$f":"'RAB close 2024 SL'!AN25","v":0},{"$f":"'RAB close 2024 SL'!AO25","v":0},{"$f":"'RAB close 2024 SL'!AP25","v":0},{"$f":"'RAB close 2024 SL'!AQ25","v":0},{"$f":"'RAB close 2024 SL'!AR25","v":0},{"$f":"'RAB close 2024 SL'!AS25","v":0},{"$f":"'RAB close 2024 SL'!AT25","v":0},{"$f":"'RAB close 2024 SL'!AU25","v":0},{"$f":"'RAB close 2024 SL'!AV25","v":0},{"$f":"'RAB close 2024 SL'!AW25","v":0},{"$f":"'RAB close 2024 SL'!AX25","v":0},{"$f":"'RAB close 2024 SL'!AY25","v":0},{"$f":"'RAB close 2024 SL'!AZ25","v":0},{"$f":"'RAB close 2024 SL'!BA25","v":0},{"$f":"'RAB close 2024 SL'!BB25","v":0},{"$f":"'RAB close 2024 SL'!BC25","v":0},{"$f":"'RAB close 2024 SL'!BD25","v":0},{"$f":"'RAB close 2024 SL'!BE25","v":0},{"$f":"'RAB close 2024 SL'!BF25","v":0},{"$f":"'RAB close 2024 SL'!BG25","v":0},{"$f":"'RAB close 2024 SL'!BH25","v":0},{"$f":"'RAB close 2024 SL'!BI25","v":0},{"$f":"'RAB close 2024 SL'!BJ25","v":0},{"$f":"'RAB close 2024 SL'!BK25","v":0},{"$f":"'RAB close 2024 SL'!BL25","v":0}]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I26","v":-1.0328597961703958},{"$f":"'RAB close 2024 SL'!J26","v":-0.68604630725255955},{"$f":"'RAB close 2024 SL'!K26","v":-0.56574850238252272},{"$f":"'RAB close 2024 SL'!L26","v":-0.42627022571100914},{"$f":"'RAB close 2024 SL'!M26","v":-0.32805066000000005},{"$f":"'RAB close 2024 SL'!N26","v":0},{"$f":"'RAB close 2024 SL'!O26","v":0},{"$f":"'RAB close 2024 SL'!P26","v":0},{"$f":"'RAB close 2024 SL'!Q26","v":0},{"$f":"'RAB close 2024 SL'!R26","v":0},{"$f":"'RAB close 2024 SL'!S26","v":0},{"$f":"'RAB close 2024 SL'!T26","v":0},{"$f":"'RAB close 2024 SL'!U26","v":0},{"$f":"'RAB close 2024 SL'!V26","v":0},{"$f":"'RAB close 2024 SL'!W26","v":0},{"$f":"'RAB close 2024 SL'!X26","v":0},{"$f":"'RAB close 2024 SL'!Y26","v":0},{"$f":"'RAB close 2024 SL'!Z26","v":0},{"$f":"'RAB close 2024 SL'!AA26","v":0},{"$f":"'RAB close 2024 SL'!AB26","v":0},{"$f":"'RAB close 2024 SL'!AC26","v":0},{"$f":"'RAB close 2024 SL'!AD26","v":0},{"$f":"'RAB close 2024 SL'!AE26","v":0},{"$f":"'RAB close 2024 SL'!AF26","v":0},{"$f":"'RAB close 2024 SL'!AG26","v":0},{"$f":"'RAB close 2024 SL'!AH26","v":0},{"$f":"'RAB close 2024 SL'!AI26","v":0},{"$f":"'RAB close 2024 SL'!AJ26","v":0},{"$f":"'RAB close 2024 SL'!AK26","v":0},{"$f":"'RAB close 2024 SL'!AL26","v":0},{"$f":"'RAB close 2024 SL'!AM26","v":0},{"$f":"'RAB close 2024 SL'!AN26","v":0},{"$f":"'RAB close 2024 SL'!AO26","v":0},{"$f":"'RAB close 2024 SL'!AP26","v":0},{"$f":"'RAB close 2024 SL'!AQ26","v":0},{"$f":"'RAB close 2024 SL'!AR26","v":0},{"$f":"'RAB close 2024 SL'!AS26","v":0},{"$f":"'RAB close 2024 SL'!AT26","v":0},{"$f":"'RAB close 2024 SL'!AU26","v":0},{"$f":"'RAB close 2024 SL'!AV26","v":0},{"$f":"'RAB close 2024 SL'!AW26","v":0},{"$f":"'RAB close 2024 SL'!AX26","v":0},{"$f":"'RAB close 2024 SL'!AY26","v":0},{"$f":"'RAB close 2024 SL'!AZ26","v":0},{"$f":"'RAB close 2024 SL'!BA26","v":0},{"$f":"'RAB close 2024 SL'!BB26","v":0},{"$f":"'RAB close 2024 SL'!BC26","v":0},{"$f":"'RAB close 2024 SL'!BD26","v":0},{"$f":"'RAB close 2024 SL'!BE26","v":0},{"$f":"'RAB close 2024 SL'!BF26","v":0},{"$f":"'RAB close 2024 SL'!BG26","v":0},{"$f":"'RAB close 2024 SL'!BH26","v":0},{"$f":"'RAB close 2024 SL'!BI26","v":0},{"$f":"'RAB close 2024 SL'!BJ26","v":0},{"$f":"'RAB close 2024 SL'!BK26","v":0},{"$f":"'RAB close 2024 SL'!BL26","v":0}]
[null,"Depreciation  straight line","$M real 2023",null,null,null,null,null,{"$f":"'RAB close 2024 SL'!I27+'RAB close 2024 SL'!I28","v":-64.146346989927707},{"$f":"'RAB close 2024 SL'!J27+'RAB close 2024 SL'!J28","v":-54.022728905962445},{"$f":"'RAB close 2024 SL'!K27+'RAB close 2024 SL'!K28","v":-64.801218897425883},{"$f":"'RAB close 2024 SL'!L27+'RAB close 2024 SL'!L28","v":-66.524969714084051},{"$f":"'RAB close 2024 SL'!M27+'RAB close 2024 SL'!M28","v":-67.984301021451159},{"$f":"'RAB close 2024 SL'!N27+'RAB close 2024 SL'!N28","v":-70.718932745432269},{"$f":"'RAB close 2024 SL'!O27","v":-60.185246816627988},{"$f":"'RAB close 2024 SL'!P27","v":-66.443628940536058},{"$f":"'RAB close 2024 SL'!Q27","v":-63.570960371597849},{"$f":"'RAB close 2024 SL'!R27","v":-60.45288899586339},{"$f":"'RAB close 2024 SL'!S27","v":-57.135399417767367},{"$f":"'RAB close 2024 SL'!T27","v":-54.127030179898284},{"$f":"'RAB close 2024 SL'!U27","v":-52.770736514443811},{"$f":"'RAB close 2024 SL'!V27","v":-49.648587659344805},{"$f":"'RAB close 2024 SL'!W27","v":-48.259585493636841},{"$f":"'RAB close 2024 SL'!X27","v":-47.008894838358152},{"$f":"'RAB close 2024 SL'!Y27","v":-45.664813798703328},{"$f":"'RAB close 2024 SL'!Z27","v":-44.897282951365092},{"$f":"'RAB close 2024 SL'!AA27","v":-43.913260258254773},{"$f":"'RAB close 2024 SL'!AB27","v":-42.922398941309197},{"$f":"'RAB close 2024 SL'!AC27","v":-41.61532341987931},{"$f":"'RAB close 2024 SL'!AD27","v":-35.006306727750207},{"$f":"'RAB close 2024 SL'!AE27","v":-33.636665318085676},{"$f":"'RAB close 2024 SL'!AF27","v":-32.233083428505807},{"$f":"'RAB close 2024 SL'!AG27","v":-30.926696762507966},{"$f":"'RAB close 2024 SL'!AH27","v":-29.698093711130873},{"$f":"'RAB close 2024 SL'!AI27","v":-28.381408984953474},{"$f":"'RAB close 2024 SL'!AJ27","v":-27.442114987138275},{"$f":"'RAB close 2024 SL'!AK27","v":-26.345361835509607},{"$f":"'RAB close 2024 SL'!AL27","v":-25.252331388459936},{"$f":"'RAB close 2024 SL'!AM27","v":-24.057303170528538},{"$f":"'RAB close 2024 SL'!AN27","v":-16.923264446487241},{"$f":"'RAB close 2024 SL'!AO27","v":-16.86527213341898},{"$f":"'RAB close 2024 SL'!AP27","v":-16.822737171177867},{"$f":"'RAB close 2024 SL'!AQ27","v":-16.710596430259162},{"$f":"'RAB close 2024 SL'!AR27","v":-16.45285616691007},{"$f":"'RAB close 2024 SL'!AS27","v":-15.356850294666147},{"$f":"'RAB close 2024 SL'!AT27","v":-15.280539545590253},{"$f":"'RAB close 2024 SL'!AU27","v":-15.135955788245852},{"$f":"'RAB close 2024 SL'!AV27","v":-14.947094992186134},{"$f":"'RAB close 2024 SL'!AW27","v":-14.602166398593283},{"$f":"'RAB close 2024 SL'!AX27","v":-14.547575882285784},{"$f":"'RAB close 2024 SL'!AY27","v":-14.292770004454798},{"$f":"'RAB close 2024 SL'!AZ27","v":-14.110845667596797},{"$f":"'RAB close 2024 SL'!BA27","v":-13.932309712142942},{"$f":"'RAB close 2024 SL'!BB27","v":-13.674499061865449},{"$f":"'RAB close 2024 SL'!BC27","v":-13.420355461568517},{"$f":"'RAB close 2024 SL'!BD27","v":-13.220403147464117},{"$f":"'RAB close 2024 SL'!BE27","v":-12.996856043629828},{"$f":"'RAB close 2024 SL'!BF27","v":-12.670885644635222},{"$f":"'RAB close 2024 SL'!BG27","v":-12.387701661608228},{"$f":"'RAB close 2024 SL'!BH27","v":-12.064702656910459},{"$f":"'RAB close 2024 SL'!BI27","v":-11.900772264509785},{"$f":"'RAB close 2024 SL'!BJ27","v":-11.671481588226406},{"$f":"'RAB close 2024 SL'!BK27","v":-11.306459639740794},{"$f":"'RAB close 2024 SL'!BL27","v":-10.880463335371132}]
[null,"Closing Value","$M real 2023",null,null,null,null,null,{"$f":"SUM(I9:I15)","v":1509.0605444303003},1525.8079693001073,1544.0176059219998,1561.1555910725051,1574.3002816658011,1584.1182196908292,1523.9329728742011,1457.4893439336652,1393.9183835620672,1333.4654945662039,1276.3300951484366,1222.2030649685382,1169.4323284540944,1119.7837407947495,1071.5241553011126,1024.5152604627544,978.85044666405111,933.95316371268598,890.03990345443117,847.11750451312196,805.5021810932426,770.49587436549234,736.85920904740669,704.62612561890091,673.69942885639296,644.00133514526203,615.61992616030852,588.1778111731702,561.83244933766059,536.58011794920071,512.52281477867223,495.599550332185,{"$f":"SUM(AO9:AO15)","v":478.73427819876605},461.91154102758816,445.200944597329,428.74808843041893,413.39123813575276,398.11069859016249,382.97474280191665,368.02764780973052,353.42548141113724,338.87790552885144,324.58513552439666,310.47428985679989,296.54198014465692,282.86748108279147,269.44712562122294,256.2267224737588,243.22986643012896,230.55898078549373,218.17127912388551,206.10657646697504,194.20580420246526,182.53432261423885,171.22786297449807,160.34739963912693]
[]
[null,"Capex post 2024",null,null,null,null,null,null,"$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2024","$, Dec 2025","$, Dec 2026","$, Dec 2027","$, Dec 2028","$, Dec 2029","$, Dec 2030","$, Dec 2031","$, Dec 2032","$, Dec 2033"]
[null,"Opening Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O74","v":0},{"$f":"'RAB Post 2024'!P74","v":99.796029785383396},{"$f":"'RAB Post 2024'!Q74","v":206.99184004646179},{"$f":"'RAB Post 2024'!R74","v":287.95613849030934},{"$f":"'RAB Post 2024'!S74","v":360.30147027605494},{"$f":"'RAB Post 2024'!T74","v":426.72530808864963},{"$f":"'RAB Post 2024'!U74","v":496.96338214388442},{"$f":"'RAB Post 2024'!V74","v":536.7713016317681},{"$f":"'RAB Post 2024'!W74","v":575.29984596898464},{"$f":"'RAB Post 2024'!X74","v":611.42360821354669},{"$f":"'RAB Post 2024'!Y74","v":644.19258984458713},{"$f":"'RAB Post 2024'!Z74","v":673.4141852844466},{"$f":"'RAB Post 2024'!AA74","v":701.53665749437289},{"$f":"'RAB Post 2024'!AB74","v":728.63160575805614},{"$f":"'RAB Post 2024'!AC74","v":754.42505959942991},{"$f":"'RAB Post 2024'!AD74","v":766.78229574318652},{"$f":"'RAB Post 2024'!AE74","v":772.17211819540773},{"$f":"'RAB Post 2024'!AF74","v":771.72035808964949},{"$f":"'RAB Post 2024'!AG74","v":767.75262522751984},{"$f":"'RAB Post 2024'!AH74","v":761.18893606352651},{"$f":"'RAB Post 2024'!AI74","v":752.69300174566229},{"$f":"'RAB Post 2024'!AJ74","v":742.27990591537878},{"$f":"'RAB Post 2024'!AK74","v":730.05901792274244},{"$f":"'RAB Post 2024'!AL74","v":716.14694603459373},{"$f":"'RAB Post 2024'!AM74","v":700.64994697856901},{"$f":"'RAB Post 2024'!AN74","v":683.66014242377423},{"$f":"'RAB Post 2024'!AO74","v":665.4335504497833},{"$f":"'RAB Post 2024'!AP74","v":646.56650925775068},{"$f":"'RAB Post 2024'!AQ74","v":627.41397110364528},{"$f":"'RAB Post 2024'!AR74","v":608.0090282451946},{"$f":"'RAB Post 2024'!AS74","v":588.39350839251574},{"$f":"'RAB Post 2024'!AT74","v":568.56134184041503},{"$f":"'RAB Post 2024'!AU74","v":548.40610102524181},{"$f":"'RAB Post 2024'!AV74","v":528.22461577726244},{"$f":"'RAB Post 2024'!AW74","v":508.9559355547716},{"$f":"'RAB Post 2024'!AX74","v":490.49350984531259},{"$f":"'RAB Post 2024'!AY74","v":472.73050786426666},{"$f":"'RAB Post 2024'!AZ74","v":455.56895589097871},{"$f":"'RAB Post 2024'!BA74","v":438.90098012693568},{"$f":"'RAB Post 2024'!BB74","v":422.66049003211424},{"$f":"'RAB Post 2024'!BC74","v":406.82394379609207},{"$f":"'RAB Post 2024'!BD74","v":391.29983180169222},{"$f":"'RAB Post 2024'!BE74","v":376.15462435887787},{"$f":"'RAB Post 2024'!BF74","v":361.38945416370194},{"$f":"'RAB Post 2024'!BG74","v":346.91353214411038},{"$f":"'RAB Post 2024'!BH74","v":332.73844425161798},{"$f":"'RAB Post 2024'!BI74","v":318.8347204022819},{"$f":"'RAB Post 2024'!BJ74","v":305.19846444855011},{"$f":"'RAB Post 2024'!BK74","v":291.78424106734826},{"$f":"'RAB Post 2024'!BL74","v":278.58039667777967}]
[null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O93","v":99.796029785383396},{"$f":"'RAB Post 2024'!P93","v":113.60306665016135},{"$f":"'RAB Post 2024'!Q93","v":95.787292050371121},{"$f":"'RAB Post 2024'!R93","v":91.568326902744957},{"$f":"'RAB Post 2024'!S93","v":89.23481994097861},{"$f":"'RAB Post 2024'!T93","v":96.151040498607244},{"$f":"'RAB Post 2024'!U93","v":66.989036710148312},{"$f":"'RAB Post 2024'!V93","v":64.208534789748327},{"$f":"'RAB Post 2024'!W93","v":64.015367214629634},{"$f":"'RAB Post 2024'!X93","v":63.806463869004141},{"$f":"'RAB Post 2024'!Y93","v":63.922464401179752},{"$f":"'RAB Post 2024'!Z93","v":63.763616523231434},{"$f":"'RAB Post 2024'!AA93","v":63.608936328137759},{"$f":"'RAB Post 2024'!AB93","v":63.420222451791894},{"$f":"'RAB Post 2024'!AC93","v":50.996119612742348},{"$f":"'RAB Post 2024'!AD93","v":44.205525447103518},{"$f":"'RAB Post 2024'!AE93","v":38.088104829538452},{"$f":"'RAB Post 2024'!AF93","v":33.937437917266081},{"$f":"'RAB Post 2024'!AG93","v":30.438757774345842},{"$f":"'RAB Post 2024'!AH93","v":27.377861197901897},{"$f":"'RAB Post 2024'!AI93","v":24.626129601266857},{"$f":"'RAB Post 2024'!AJ93","v":22.099681988079261},{"$f":"'RAB Post 2024'!AK93","v":19.740199818618141},{"$f":"'RAB Post 2024'!AL93","v":17.504921925522947},{"$f":"'RAB Post 2024'!AM93","v":15.360981249912898},{"$f":"'RAB Post 2024'!AN93","v":13.562435804383911},{"$f":"'RAB Post 2024'!AO93","v":11.245765536683939},{"$f":"'RAB Post 2024'!AP93","v":9.2329640733056877},{"$f":"'RAB Post 2024'!AQ93","v":7.2258463406179585},{"$f":"'RAB Post 2024'!AR93","v":5.2074866078703543},{"$f":"'RAB Post 2024'!AS93","v":3.1610214913757613},{"$f":"'RAB Post 2024'!AT93","v":1.0689534130647602},{"$f":"'RAB Post 2024'!AU93","v":0},{"$f":"'RAB Post 2024'!AV93","v":0},{"$f":"'RAB Post 2024'!AW93","v":0},{"$f":"'RAB Post 2024'!AX93","v":0},{"$f":"'RAB Post 2024'!AY93","v":0},{"$f":"'RAB Post 2024'!AZ93","v":0},{"$f":"'RAB Post 2024'!BA93","v":0},{"$f":"'RAB Post 2024'!BB93","v":0},{"$f":"'RAB Post 2024'!BC93","v":0},{"$f":"'RAB Post 2024'!BD93","v":0},{"$f":"'RAB Post 2024'!BE93","v":0},{"$f":"'RAB Post 2024'!BF93","v":0},{"$f":"'RAB Post 2024'!BG93","v":0},{"$f":"'RAB Post 2024'!BH93","v":0},{"$f":"'RAB Post 2024'!BI93","v":0},{"$f":"'RAB Post 2024'!BJ93","v":0},{"$f":"'RAB Post 2024'!BK93","v":0},{"$f":"'RAB Post 2024'!BL93","v":0}]
[null,"Depreciation  straight line",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O112","v":0},{"$f":"'RAB Post 2024'!P112","v":-6.4072563890829652},{"$f":"'RAB Post 2024'!Q112","v":-14.822993606523594},{"$f":"'RAB Post 2024'!R112","v":-19.222995116999343},{"$f":"'RAB Post 2024'!S112","v":-22.810982128383941},{"$f":"'RAB Post 2024'!T112","v":-25.912966443372408},{"$f":"'RAB Post 2024'!U112","v":-27.181117222264742},{"$f":"'RAB Post 2024'!V112","v":-25.679990452531772},{"$f":"'RAB Post 2024'!W112","v":-27.891604970067597},{"$f":"'RAB Post 2024'!X112","v":-31.037482237963648},{"$f":"'RAB Post 2024'!Y112","v":-34.700868961320246},{"$f":"'RAB Post 2024'!Z112","v":-35.641144313305375},{"$f":"'RAB Post 2024'!AA112","v":-36.513988064454395},{"$f":"'RAB Post 2024'!AB112","v":-37.626768610418104},{"$f":"'RAB Post 2024'!AC112","v":-38.638883468985739},{"$f":"'RAB Post 2024'!AD112","v":-38.815702994882287},{"$f":"'RAB Post 2024'!AE112","v":-38.539864935296649},{"$f":"'RAB Post 2024'!AF112","v":-37.905170779395839},{"$f":"'RAB Post 2024'!AG112","v":-37.002446938339034},{"$f":"'RAB Post 2024'!AH112","v":-35.873795515766176},{"$f":"'RAB Post 2024'!AI112","v":-35.039225431550271},{"$f":"'RAB Post 2024'!AJ112","v":-34.320569980715945},{"$f":"'RAB Post 2024'!AK112","v":-33.652271706766612},{"$f":"'RAB Post 2024'!AL112","v":-33.001920981547755},{"$f":"'RAB Post 2024'!AM112","v":-32.350785804707684},{"$f":"'RAB Post 2024'!AN112","v":-31.789027778374869},{"$f":"'RAB Post 2024'!AO112","v":-30.112806728716524},{"$f":"'RAB Post 2024'!AP112","v":-28.385502227411063},{"$f":"'RAB Post 2024'!AQ112","v":-26.630789199068669},{"$f":"'RAB Post 2024'!AR112","v":-24.823006460549362},{"$f":"'RAB Post 2024'!AS112","v":-22.993188043476405},{"$f":"'RAB Post 2024'!AT112","v":-21.224194228237955},{"$f":"'RAB Post 2024'!AU112","v":-20.181485247979332},{"$f":"'RAB Post 2024'!AV112","v":-19.268680222490776},{"$f":"'RAB Post 2024'!AW112","v":-18.462425709459012},{"$f":"'RAB Post 2024'!AX112","v":-17.763001981046067},{"$f":"'RAB Post 2024'!AY112","v":-17.161551973287839},{"$f":"'RAB Post 2024'!AZ112","v":-16.667975764043018},{"$f":"'RAB Post 2024'!BA112","v":-16.240490094821446},{"$f":"'RAB Post 2024'!BB112","v":-15.836546236022134},{"$f":"'RAB Post 2024'!BC112","v":-15.524111994399894},{"$f":"'RAB Post 2024'!BD112","v":-15.14520744281432},{"$f":"'RAB Post 2024'!BE112","v":-14.765170195175862},{"$f":"'RAB Post 2024'!BF112","v":-14.475922019591769},{"$f":"'RAB Post 2024'!BG112","v":-14.175087892492304},{"$f":"'RAB Post 2024'!BH112","v":-13.903723849336085},{"$f":"'RAB Post 2024'!BI112","v":-13.636255953731737},{"$f":"'RAB Post 2024'!BJ112","v":-13.41422338120184},{"$f":"'RAB Post 2024'!BK112","v":-13.203844389568587},{"$f":"'RAB Post 2024'!BL112","v":-13.004505528727943}]
[null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O19:O21)","v":99.796029785383396},206.99184004646179,287.95613849030929,360.30147027605494,426.72530808864957,496.96338214388447,536.77130163176798,575.29984596898464,611.42360821354669,644.19258984458713,673.41418528444672,701.53665749437266,728.63160575805614,754.42505959942991,766.78229574318652,772.17211819540773,771.72035808964949,767.75262522751973,761.18893606352663,752.69300174566229,742.27990591537889,730.0590179227421,716.14694603459407,700.64994697856889,683.66014242377423,665.4335504497833,646.56650925775068,627.41397110364528,608.0090282451946,588.39350839251563,568.56134184041514,548.40610102524181,{"$f":"SUM(AU19:AU21)","v":528.22461577726244},508.95593555477166,490.49350984531259,472.73050786426654,455.56895589097883,438.90098012693568,422.66049003211424,406.82394379609212,391.29983180169216,376.15462435887792,361.389454163702,346.91353214411015,332.73844425161809,318.8347204022819,305.19846444855017,291.78424106734826,278.58039667777967,265.57589114905176]
[null,"Check to ERA model AA6"]
[null,"Check"]
[]
[null,"Total RAB straight line depreciaiton method"]
[null,"Opening Value","$M real 2023",null,null,null,null,null,{"$f":"I9+I19","v":1492.7832187908743},{"$f":"I35","v":1509.0605444303003},1525.8079693001073,{"$f":"K35","v":1544.0176059219998},1561.1555910725051,1574.3002816658011,1584.1182196908292,1623.7290026595845,1664.4811839801268,1681.8745220523765,1693.7669648422586,1703.055403237086,1719.1664471124225,1706.2036300858624,1695.083586763734,1682.9477635146591,1668.7078503073415,1652.2646319484975,1635.4898212070584,1618.6715092124871,1601.5425641125516,1572.2844768364289,1542.6679925609001,1508.5795671370563,1472.3787508464209,1434.8883649199197,1396.6943368909247,1357.8998320756878,1318.2368290959128,1277.9793953722547,1237.2300649277699,1196.1829572024465,1161.0331007819684,1125.3007874565167,1089.3255121312336,1053.2099728425237,1017.1415968229346,981.95257997616784,946.51679961540435,911.19935857917915,876.98358336450224,843.91899125645,811.6084133931181,780.15409141537543,749.37526998373562,719.20247017677127,689.69142487888371,660.74695742291533,632.38134683263684,604.61932059383116,577.47251292960414,550.90972337550363,524.94129686925703,499.40426865101551,474.31856368158725,449.80825965227785]
[null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)","$M real 2023",null,null,null,null,null,{"$f":"I10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex","$M real 2023",null,null,null,null,null,{"$f":"I11+I20","v":81.456532425524031},71.45620008302204,83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,99.796029785383396,113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,96.151040498607244,66.989036710148312,64.208534789748327,64.015367214629634,63.806463869004141,63.922464401179752,63.763616523231434,63.608936328137759,63.420222451791894,50.996119612742348,44.205525447103518,38.088104829538452,33.937437917266081,30.438757774345842,27.377861197901897,24.626129601266857,22.099681988079261,19.740199818618141,17.504921925522947,15.360981249912898,13.562435804383911,{"$f":"AO11+AO20","v":11.245765536683939},9.2329640733056877,7.2258463406179585,5.2074866078703543,3.1610214913757613,1.0689534130647602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vines (capex)","$M real 2023",null,null,null,null,null,{"$f":"I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"West Net (capex)","$M real 2023",null,null,null,null,null,{"$f":"I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M real 2023",null,null,null,null,null,{"$f":"I14","v":-1.0328597961703958},-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation  straight line","$M real 2023",null,null,null,null,null,{"$f":"I15+I21","v":-64.146346989927707},-54.022728905962445,-64.801218897425883,-66.524969714084051,-67.984301021451159,-70.718932745432269,-60.185246816627988,-72.850885329619018,-78.393953978121445,-79.675884112862732,-79.946381546151315,-80.039996623270696,-79.951853736708557,-75.328578111876581,-76.151190463704438,-78.046377076321804,-80.365682760023574,-80.538427264670474,-80.427248322709175,-80.549167551727294,-80.254206888865042,-73.822009722632487,-72.176530253382325,-70.138254207901639,-67.929143700846993,-65.571889226897042,-63.420634416503745,-61.76268496785422,-59.997633542276219,-58.254252370007691,-56.408088975236225,-48.712292224862111,{"$f":"AO15+AO21","v":-46.978078862135504},-45.20823939858893,-43.341385629327831,-41.275862627459432,-38.350038338142554,-36.504733773828207,-35.317441036225183,-34.21577521467691,-33.064592108052295,-32.310577863331851,-31.454321977742637,-30.778821431639813,-30.172799806964388,-29.511045297887584,-28.944467455968411,-28.365610590278436,-27.762026238805689,-27.146807664226991,-26.562789554100533,-25.968426506246544,-25.537028218241524,-25.085704969428246,-24.510304029309381,-23.884968864099076]
[]
[null,"Closing Value","$M real 2023",null,null,null,null,null,{"$f":"SUM(I27:I33)","v":1509.0605444303003},1525.8079693001073,1544.0176059219998,1561.1555910725051,1574.3002816658011,1584.1182196908292,1623.7290026595845,1664.4811839801268,1681.8745220523765,1693.7669648422586,1703.055403237086,1719.1664471124225,1706.2036300858624,1695.083586763734,1682.9477635146591,1668.7078503073415,1652.2646319484975,1635.4898212070584,1618.6715092124871,1601.5425641125516,1572.2844768364289,1542.6679925609001,1508.5795671370563,1472.3787508464209,1434.8883649199197,1396.6943368909247,1357.8998320756878,1318.2368290959128,1277.9793953722547,1237.2300649277699,1196.1829572024465,1161.0331007819684,{"$f":"SUM(AO27:AO33)","v":1125.3007874565167},1089.3255121312336,1053.2099728425237,1017.1415968229346,981.95257997616784,946.51679961540435,911.19935857917915,876.98358336450224,843.91899125645,811.6084133931181,780.15409141537543,749.37526998373562,719.20247017677127,689.69142487888371,660.74695742291533,632.38134683263684,604.61932059383116,577.47251292960414,550.90972337550363,524.94129686925703,499.40426865101551,474.31856368158725,449.80825965227785,425.9232907881788]
[]
[null,"RAB acceleratd depreciation scenario"]
[null,"RAB closing assets as at 31 December 2024",null,null,null,null,null,null,"$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023"]
[null,"Opening Value","$M real 2023",null,null,null,null,null,{"$f":"I9","v":1492.7832187908743},{"$f":"I47","v":1509.0605444303003},{"$f":"J47","v":1525.8079693001073},{"$f":"K47","v":1544.0176059219998},{"$f":"L47","v":1561.1555910725051},{"$f":"M47","v":1574.3002816658011},{"$f":"N47","v":1584.1182196908292},{"$f":"O47","v":1523.9329728742011},{"$f":"P47","v":1457.4893439336652},{"$f":"Q47","v":1393.9183835620672},{"$f":"R47","v":1333.4654945662039},{"$f":"S47","v":1276.3300951484366},{"$f":"T47","v":1208.4053769939444},{"$f":"U47","v":1143.1680748175622},{"$f":"V47","v":1082.2640722655999},{"$f":"W47","v":1023.9117197959049},{"$f":"X47","v":967.91495593138688},{"$f":"Y47","v":914.30238003266652},{"$f":"Z47","v":862.47647849397447},{"$f":"AA47","v":812.59373135130045},{"$f":"AB47","v":764.61215336782902},{"$f":"AC47","v":718.76979396802062},{"$f":"AD47","v":679.74818205774466},{"$f":"AE47","v":642.71757015458957},{"$f":"AF47","v":607.65519211631045},{"$f":"AG47","v":574.42468937586159},{"$f":"AH47","v":542.91091917704807},{"$f":"AI47","v":513.14310903023318},{"$f":"AJ47","v":484.75807378271946},{"$f":"AK47","v":457.85044526894922},{"$f":"AL47","v":432.37793918221661},{"$f":"AM47","v":408.38510975129981},{"$f":"AN47","v":390.60335553866662},{"$f":"AO47","v":373.22308291611176},{"$f":"AP47","v":356.22361198032718},{"$f":"AQ47","v":339.65107358223156},{"$f":"AR47","v":323.60799015117755},{"$f":"AS47","v":308.71954784781025},{"$f":"AT47","v":294.18606151913684},{"$f":"AU47","v":280.05062569591803},{"$f":"AV47","v":266.33669641606429},{"$f":"AW47","v":253.14795002222021},{"$f":"AX47","v":240.26431624543841},{"$f":"AY47","v":227.82092727286624},{"$f":"AZ47","v":215.75451861811828},{"$f":"BA47","v":204.19488827879897},{"$f":"BB47","v":192.90853247224121},{"$f":"BC47","v":182.02094351325633},{"$f":"BD47","v":171.48571907942809},{"$f":"BE47","v":161.31000070044598},{"$f":"BF47","v":151.55232319365635},{"$f":"BG47","v":142.17405516554425},{"$f":"BH47","v":133.19110155784261},{"$f":"BI47","v":124.49202961523197},{"$f":"BJ47","v":116.11107829176551},{"$f":"BK47","v":108.12453077007103}]
[null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)","$M real 2023",null,null,null,null,null,0,{"$f":"'RAB close 2024 AD'!J22","v":0},{"$f":"'RAB close 2024 AD'!K22","v":0},{"$f":"'RAB close 2024 AD'!L22","v":0},{"$f":"'RAB close 2024 AD'!M22","v":0},{"$f":"'RAB close 2024 AD'!N22","v":0},{"$f":"'RAB close 2024 AD'!O22","v":0},{"$f":"'RAB close 2024 AD'!P22","v":0},{"$f":"'RAB close 2024 AD'!Q22","v":0},{"$f":"'RAB close 2024 AD'!R22","v":0},{"$f":"'RAB close 2024 AD'!S22","v":0},{"$f":"'RAB close 2024 AD'!T22","v":0},{"$f":"'RAB close 2024 AD'!U22","v":0},{"$f":"'RAB close 2024 AD'!V22","v":0},{"$f":"'RAB close 2024 AD'!W22","v":0},{"$f":"'RAB close 2024 AD'!X22","v":0},{"$f":"'RAB close 2024 AD'!Y22","v":0},{"$f":"'RAB close 2024 AD'!Z22","v":0},{"$f":"'RAB close 2024 AD'!AA22","v":0},{"$f":"'RAB close 2024 AD'!AB22","v":0},{"$f":"'RAB close 2024 AD'!AC22","v":0},{"$f":"'RAB close 2024 AD'!AD22","v":0},{"$f":"'RAB close 2024 AD'!AE22","v":0},{"$f":"'RAB close 2024 AD'!AF22","v":0},{"$f":"'RAB close 2024 AD'!AG22","v":0},{"$f":"'RAB close 2024 AD'!AH22","v":0},{"$f":"'RAB close 2024 AD'!AI22","v":0},{"$f":"'RAB close 2024 AD'!AJ22","v":0},{"$f":"'RAB close 2024 AD'!AK22","v":0},{"$f":"'RAB close 2024 AD'!AL22","v":0},{"$f":"'RAB close 2024 AD'!AM22","v":0},{"$f":"'RAB close 2024 AD'!AN22","v":0},{"$f":"'RAB close 2024 AD'!AO22","v":0},{"$f":"'RAB close 2024 AD'!AP22","v":0},{"$f":"'RAB close 2024 AD'!AQ22","v":0},{"$f":"'RAB close 2024 AD'!AR22","v":0},{"$f":"'RAB close 2024 AD'!AS22","v":0},{"$f":"'RAB close 2024 AD'!AT22","v":0},{"$f":"'RAB close 2024 AD'!AU22","v":0},{"$f":"'RAB close 2024 AD'!AV22","v":0},{"$f":"'RAB close 2024 AD'!AW22","v":0},{"$f":"'RAB close 2024 AD'!AX22","v":0},{"$f":"'RAB close 2024 AD'!AY22","v":0},{"$f":"'RAB close 2024 AD'!AZ22","v":0},{"$f":"'RAB close 2024 AD'!BA22","v":0},{"$f":"'RAB close 2024 AD'!BB22","v":0},{"$f":"'RAB close 2024 AD'!BC22","v":0},{"$f":"'RAB close 2024 AD'!BD22","v":0},{"$f":"'RAB close 2024 AD'!BE22","v":0},{"$f":"'RAB close 2024 AD'!BF22","v":0},{"$f":"'RAB close 2024 AD'!BG22","v":0},{"$f":"'RAB close 2024 AD'!BH22","v":0},{"$f":"'RAB close 2024 AD'!BI22","v":0},{"$f":"'RAB close 2024 AD'!BJ22","v":0},{"$f":"'RAB close 2024 AD'!BK22","v":0},{"$f":"'RAB close 2024 AD'!BL22","v":0}]
[null,"Capex","$M real 2023",null,null,null,null,null,81.456532425524031,{"$f":"'RAB close 2024 AD'!J23","v":71.45620008302204},{"$f":"'RAB close 2024 AD'!K23","v":83.576604021700874},{"$f":"'RAB close 2024 AD'!L23","v":84.089225090300403},{"$f":"'RAB close 2024 AD'!M23","v":81.457042274747081},{"$f":"'RAB close 2024 AD'!N23","v":80.536870770460297},{"$f":"'RAB close 2024 AD'!O23","v":0},{"$f":"'RAB close 2024 AD'!P23","v":0},{"$f":"'RAB close 2024 AD'!Q23","v":0},{"$f":"'RAB close 2024 AD'!R23","v":0},{"$f":"'RAB close 2024 AD'!S23","v":0},{"$f":"'RAB close 2024 AD'!T23","v":0},{"$f":"'RAB close 2024 AD'!U23","v":0},{"$f":"'RAB close 2024 AD'!V23","v":0},{"$f":"'RAB close 2024 AD'!W23","v":0},{"$f":"'RAB close 2024 AD'!X23","v":0},{"$f":"'RAB close 2024 AD'!Y23","v":0},{"$f":"'RAB close 2024 AD'!Z23","v":0},{"$f":"'RAB close 2024 AD'!AA23","v":0},{"$f":"'RAB close 2024 AD'!AB23","v":0},{"$f":"'RAB close 2024 AD'!AC23","v":0},{"$f":"'RAB close 2024 AD'!AD23","v":0},{"$f":"'RAB close 2024 AD'!AE23","v":0},{"$f":"'RAB close 2024 AD'!AF23","v":0},{"$f":"'RAB close 2024 AD'!AG23","v":0},{"$f":"'RAB close 2024 AD'!AH23","v":0},{"$f":"'RAB close 2024 AD'!AI23","v":0},{"$f":"'RAB close 2024 AD'!AJ23","v":0},{"$f":"'RAB close 2024 AD'!AK23","v":0},{"$f":"'RAB close 2024 AD'!AL23","v":0},{"$f":"'RAB close 2024 AD'!AM23","v":0},{"$f":"'RAB close 2024 AD'!AN23","v":0},{"$f":"'RAB close 2024 AD'!AO23","v":0},{"$f":"'RAB close 2024 AD'!AP23","v":0},{"$f":"'RAB close 2024 AD'!AQ23","v":0},{"$f":"'RAB close 2024 AD'!AR23","v":0},{"$f":"'RAB close 2024 AD'!AS23","v":0},{"$f":"'RAB close 2024 AD'!AT23","v":0},{"$f":"'RAB close 2024 AD'!AU23","v":0},{"$f":"'RAB close 2024 AD'!AV23","v":0},{"$f":"'RAB close 2024 AD'!AW23","v":0},{"$f":"'RAB close 2024 AD'!AX23","v":0},{"$f":"'RAB close 2024 AD'!AY23","v":0},{"$f":"'RAB close 2024 AD'!AZ23","v":0},{"$f":"'RAB close 2024 AD'!BA23","v":0},{"$f":"'RAB close 2024 AD'!BB23","v":0},{"$f":"'RAB close 2024 AD'!BC23","v":0},{"$f":"'RAB close 2024 AD'!BD23","v":0},{"$f":"'RAB close 2024 AD'!BE23","v":0},{"$f":"'RAB close 2024 AD'!BF23","v":0},{"$f":"'RAB close 2024 AD'!BG23","v":0},{"$f":"'RAB close 2024 AD'!BH23","v":0},{"$f":"'RAB close 2024 AD'!BI23","v":0},{"$f":"'RAB close 2024 AD'!BJ23","v":0},{"$f":"'RAB close 2024 AD'!BK23","v":0},{"$f":"'RAB close 2024 AD'!BL23","v":0}]
[null,"Vines (capex)","$M real 2023",null,null,null,null,null,0,{"$f":"'RAB close 2024 AD'!J24","v":0},{"$f":"'RAB close 2024 AD'!K24","v":0},{"$f":"'RAB close 2024 AD'!L24","v":0},{"$f":"'RAB close 2024 AD'!M24","v":0},{"$f":"'RAB close 2024 AD'!N24","v":0},{"$f":"'RAB close 2024 AD'!O24","v":0},{"$f":"'RAB close 2024 AD'!P24","v":0},{"$f":"'RAB close 2024 AD'!Q24","v":0},{"$f":"'RAB close 2024 AD'!R24","v":0},{"$f":"'RAB close 2024 AD'!S24","v":0},{"$f":"'RAB close 2024 AD'!T24","v":0},{"$f":"'RAB close 2024 AD'!U24","v":0},{"$f":"'RAB close 2024 AD'!V24","v":0},{"$f":"'RAB close 2024 AD'!W24","v":0},{"$f":"'RAB close 2024 AD'!X24","v":0},{"$f":"'RAB close 2024 AD'!Y24","v":0},{"$f":"'RAB close 2024 AD'!Z24","v":0},{"$f":"'RAB close 2024 AD'!AA24","v":0},{"$f":"'RAB close 2024 AD'!AB24","v":0},{"$f":"'RAB close 2024 AD'!AC24","v":0},{"$f":"'RAB close 2024 AD'!AD24","v":0},{"$f":"'RAB close 2024 AD'!AE24","v":0},{"$f":"'RAB close 2024 AD'!AF24","v":0},{"$f":"'RAB close 2024 AD'!AG24","v":0},{"$f":"'RAB close 2024 AD'!AH24","v":0},{"$f":"'RAB close 2024 AD'!AI24","v":0},{"$f":"'RAB close 2024 AD'!AJ24","v":0},{"$f":"'RAB close 2024 AD'!AK24","v":0},{"$f":"'RAB close 2024 AD'!AL24","v":0},{"$f":"'RAB close 2024 AD'!AM24","v":0},{"$f":"'RAB close 2024 AD'!AN24","v":0},{"$f":"'RAB close 2024 AD'!AO24","v":0},{"$f":"'RAB close 2024 AD'!AP24","v":0},{"$f":"'RAB close 2024 AD'!AQ24","v":0},{"$f":"'RAB close 2024 AD'!AR24","v":0},{"$f":"'RAB close 2024 AD'!AS24","v":0},{"$f":"'RAB close 2024 AD'!AT24","v":0},{"$f":"'RAB close 2024 AD'!AU24","v":0},{"$f":"'RAB close 2024 AD'!AV24","v":0},{"$f":"'RAB close 2024 AD'!AW24","v":0},{"$f":"'RAB close 2024 AD'!AX24","v":0},{"$f":"'RAB close 2024 AD'!AY24","v":0},{"$f":"'RAB close 2024 AD'!AZ24","v":0},{"$f":"'RAB close 2024 AD'!BA24","v":0},{"$f":"'RAB close 2024 AD'!BB24","v":0},{"$f":"'RAB close 2024 AD'!BC24","v":0},{"$f":"'RAB close 2024 AD'!BD24","v":0},{"$f":"'RAB close 2024 AD'!BE24","v":0},{"$f":"'RAB close 2024 AD'!BF24","v":0},{"$f":"'RAB close 2024 AD'!BG24","v":0},{"$f":"'RAB close 2024 AD'!BH24","v":0},{"$f":"'RAB close 2024 AD'!BI24","v":0},{"$f":"'RAB close 2024 AD'!BJ24","v":0},{"$f":"'RAB close 2024 AD'!BK24","v":0},{"$f":"'RAB close 2024 AD'!BL24","v":0}]
[null,"West Net (capex)","$M real 2023",null,null,null,null,null,0,{"$f":"'RAB close 2024 AD'!J25","v":0},{"$f":"'RAB close 2024 AD'!K25","v":0},{"$f":"'RAB close 2024 AD'!L25","v":0},{"$f":"'RAB close 2024 AD'!M25","v":0},{"$f":"'RAB close 2024 AD'!N25","v":0},{"$f":"'RAB close 2024 AD'!O25","v":0},{"$f":"'RAB close 2024 AD'!P25","v":0},{"$f":"'RAB close 2024 AD'!Q25","v":0},{"$f":"'RAB close 2024 AD'!R25","v":0},{"$f":"'RAB close 2024 AD'!S25","v":0},{"$f":"'RAB close 2024 AD'!T25","v":0},{"$f":"'RAB close 2024 AD'!U25","v":0},{"$f":"'RAB close 2024 AD'!V25","v":0},{"$f":"'RAB close 2024 AD'!W25","v":0},{"$f":"'RAB close 2024 AD'!X25","v":0},{"$f":"'RAB close 2024 AD'!Y25","v":0},{"$f":"'RAB close 2024 AD'!Z25","v":0},{"$f":"'RAB close 2024 AD'!AA25","v":0},{"$f":"'RAB close 2024 AD'!AB25","v":0},{"$f":"'RAB close 2024 AD'!AC25","v":0},{"$f":"'RAB close 2024 AD'!AD25","v":0},{"$f":"'RAB close 2024 AD'!AE25","v":0},{"$f":"'RAB close 2024 AD'!AF25","v":0},{"$f":"'RAB close 2024 AD'!AG25","v":0},{"$f":"'RAB close 2024 AD'!AH25","v":0},{"$f":"'RAB close 2024 AD'!AI25","v":0},{"$f":"'RAB close 2024 AD'!AJ25","v":0},{"$f":"'RAB close 2024 AD'!AK25","v":0},{"$f":"'RAB close 2024 AD'!AL25","v":0},{"$f":"'RAB close 2024 AD'!AM25","v":0},{"$f":"'RAB close 2024 AD'!AN25","v":0},{"$f":"'RAB close 2024 AD'!AO25","v":0},{"$f":"'RAB close 2024 AD'!AP25","v":0},{"$f":"'RAB close 2024 AD'!AQ25","v":0},{"$f":"'RAB close 2024 AD'!AR25","v":0},{"$f":"'RAB close 2024 AD'!AS25","v":0},{"$f":"'RAB close 2024 AD'!AT25","v":0},{"$f":"'RAB close 2024 AD'!AU25","v":0},{"$f":"'RAB close 2024 AD'!AV25","v":0},{"$f":"'RAB close 2024 AD'!AW25","v":0},{"$f":"'RAB close 2024 AD'!AX25","v":0},{"$f":"'RAB close 2024 AD'!AY25","v":0},{"$f":"'RAB close 2024 AD'!AZ25","v":0},{"$f":"'RAB close 2024 AD'!BA25","v":0},{"$f":"'RAB close 2024 AD'!BB25","v":0},{"$f":"'RAB close 2024 AD'!BC25","v":0},{"$f":"'RAB close 2024 AD'!BD25","v":0},{"$f":"'RAB close 2024 AD'!BE25","v":0},{"$f":"'RAB close 2024 AD'!BF25","v":0},{"$f":"'RAB close 2024 AD'!BG25","v":0},{"$f":"'RAB close 2024 AD'!BH25","v":0},{"$f":"'RAB close 2024 AD'!BI25","v":0},{"$f":"'RAB close 2024 AD'!BJ25","v":0},{"$f":"'RAB close 2024 AD'!BK25","v":0},{"$f":"'RAB close 2024 AD'!BL25","v":0}]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M real 2023",null,null,null,null,null,-1.0328597961703958,{"$f":"'RAB close 2024 AD'!J26","v":-0.68604630725255955},{"$f":"'RAB close 2024 AD'!K26","v":-0.56574850238252272},{"$f":"'RAB close 2024 AD'!L26","v":-0.42627022571100914},{"$f":"'RAB close 2024 AD'!M26","v":-0.32805066000000005},{"$f":"'RAB close 2024 AD'!N26","v":0},{"$f":"'RAB close 2024 AD'!O26","v":0},{"$f":"'RAB close 2024 AD'!P26","v":0},{"$f":"'RAB close 2024 AD'!Q26","v":0},{"$f":"'RAB close 2024 AD'!R26","v":0},{"$f":"'RAB close 2024 AD'!S26","v":0},{"$f":"'RAB close 2024 AD'!T26","v":0},{"$f":"'RAB close 2024 AD'!U26","v":0},{"$f":"'RAB close 2024 AD'!V26","v":0},{"$f":"'RAB close 2024 AD'!W26","v":0},{"$f":"'RAB close 2024 AD'!X26","v":0},{"$f":"'RAB close 2024 AD'!Y26","v":0},{"$f":"'RAB close 2024 AD'!Z26","v":0},{"$f":"'RAB close 2024 AD'!AA26","v":0},{"$f":"'RAB close 2024 AD'!AB26","v":0},{"$f":"'RAB close 2024 AD'!AC26","v":0},{"$f":"'RAB close 2024 AD'!AD26","v":0},{"$f":"'RAB close 2024 AD'!AE26","v":0},{"$f":"'RAB close 2024 AD'!AF26","v":0},{"$f":"'RAB close 2024 AD'!AG26","v":0},{"$f":"'RAB close 2024 AD'!AH26","v":0},{"$f":"'RAB close 2024 AD'!AI26","v":0},{"$f":"'RAB close 2024 AD'!AJ26","v":0},{"$f":"'RAB close 2024 AD'!AK26","v":0},{"$f":"'RAB close 2024 AD'!AL26","v":0},{"$f":"'RAB close 2024 AD'!AM26","v":0},{"$f":"'RAB close 2024 AD'!AN26","v":0},{"$f":"'RAB close 2024 AD'!AO26","v":0},{"$f":"'RAB close 2024 AD'!AP26","v":0},{"$f":"'RAB close 2024 AD'!AQ26","v":0},{"$f":"'RAB close 2024 AD'!AR26","v":0},{"$f":"'RAB close 2024 AD'!AS26","v":0},{"$f":"'RAB close 2024 AD'!AT26","v":0},{"$f":"'RAB close 2024 AD'!AU26","v":0},{"$f":"'RAB close 2024 AD'!AV26","v":0},{"$f":"'RAB close 2024 AD'!AW26","v":0},{"$f":"'RAB close 2024 AD'!AX26","v":0},{"$f":"'RAB close 2024 AD'!AY26","v":0},{"$f":"'RAB close 2024 AD'!AZ26","v":0},{"$f":"'RAB close 2024 AD'!BA26","v":0},{"$f":"'RAB close 2024 AD'!BB26","v":0},{"$f":"'RAB close 2024 AD'!BC26","v":0},{"$f":"'RAB close 2024 AD'!BD26","v":0},{"$f":"'RAB close 2024 AD'!BE26","v":0},{"$f":"'RAB close 2024 AD'!BF26","v":0},{"$f":"'RAB close 2024 AD'!BG26","v":0},{"$f":"'RAB close 2024 AD'!BH26","v":0},{"$f":"'RAB close 2024 AD'!BI26","v":0},{"$f":"'RAB close 2024 AD'!BJ26","v":0},{"$f":"'RAB close 2024 AD'!BK26","v":0},{"$f":"'RAB close 2024 AD'!BL26","v":0}]
[null,"Straight line depreciaion for years acclerated depreciaon is nto applied",null,null,null,null,null,null,{"$f":"I33","v":-64.146346989927707},-54.022728905962445,-64.801218897425883,-66.524969714084051,-67.984301021451159,-70.718932745432269,{"$f":"'RAB close 2024 AD'!O27","v":-60.185246816627988},{"$f":"'RAB close 2024 AD'!P27","v":-66.443628940536058},{"$f":"'RAB close 2024 AD'!Q27","v":-63.570960371597849},{"$f":"'RAB close 2024 AD'!R27","v":-60.45288899586339},{"$f":"'RAB close 2024 AD'!S27","v":-57.135399417767367},{"$f":"'RAB close 2024 AD'!T27","v":-1.2308856252465602E-2},{"$f":"'RAB close 2024 AD'!U27","v":-1.2308856252465602E-2},{"$f":"'RAB close 2024 AD'!V27","v":-1.2308856252465604E-2},{"$f":"'RAB close 2024 AD'!W27","v":-1.2308856252465604E-2},{"$f":"'RAB close 2024 AD'!X27","v":-1.2308856252465604E-2},{"$f":"'RAB close 2024 AD'!Y27","v":-1.2308856252465606E-2},{"$f":"'RAB close 2024 AD'!Z27","v":-1.2308856252465607E-2},{"$f":"'RAB close 2024 AD'!AA27","v":-1.2308856252465607E-2},{"$f":"'RAB close 2024 AD'!AB27","v":-1.2308856252465609E-2},{"$f":"'RAB close 2024 AD'!AC27","v":-1.2308856252465609E-2},{"$f":"'RAB close 2024 AD'!AD27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AE27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AF27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AG27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AH27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AI27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AJ27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AK27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AL27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AM27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AN27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AO27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AP27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AQ27","v":-1.2308856252465611E-2},{"$f":"'RAB close 2024 AD'!AR27","v":-1.2308856252465613E-2},{"$f":"'RAB close 2024 AD'!AS27","v":-1.2308856252465613E-2},{"$f":"'RAB close 2024 AD'!AT27","v":-1.2308856252465613E-2},{"$f":"'RAB close 2024 AD'!AU27","v":-1.2308856252465613E-2},{"$f":"'RAB close 2024 AD'!AV27","v":-1.2308856252465614E-2},{"$f":"'RAB close 2024 AD'!AW27","v":-1.2308856252465613E-2},{"$f":"'RAB close 2024 AD'!AX27","v":-4.1850111258383508E-3},{"$f":"'RAB close 2024 AD'!AY27","v":0},{"$f":"'RAB close 2024 AD'!AZ27","v":0},{"$f":"'RAB close 2024 AD'!BA27","v":0},{"$f":"'RAB close 2024 AD'!BB27","v":0},{"$f":"'RAB close 2024 AD'!BC27","v":0},{"$f":"'RAB close 2024 AD'!BD27","v":0},{"$f":"'RAB close 2024 AD'!BE27","v":0},{"$f":"'RAB close 2024 AD'!BF27","v":0},{"$f":"'RAB close 2024 AD'!BG27","v":0},{"$f":"'RAB close 2024 AD'!BH27","v":0},{"$f":"'RAB close 2024 AD'!BI27","v":0},{"$f":"'RAB close 2024 AD'!BJ27","v":0},{"$f":"'RAB close 2024 AD'!BK27","v":0},{"$f":"'RAB close 2024 AD'!BL27","v":0}]
[null,"Accelerated depreciation","$M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB close 2024 AD'!O28","v":0},{"$f":"'RAB close 2024 AD'!P28","v":0},{"$f":"'RAB close 2024 AD'!Q28","v":0},{"$f":"'RAB close 2024 AD'!R28","v":0},{"$f":"'RAB close 2024 AD'!S28","v":0},{"$f":"'RAB close 2024 AD'!T28","v":-67.912409298239737},{"$f":"'RAB close 2024 AD'!U28","v":-65.224993320129556},{"$f":"'RAB close 2024 AD'!V28","v":-60.891693695709719},{"$f":"'RAB close 2024 AD'!W28","v":-58.340043613442553},{"$f":"'RAB close 2024 AD'!X28","v":-55.984455008265563},{"$f":"'RAB close 2024 AD'!Y28","v":-53.600267042467848},{"$f":"'RAB close 2024 AD'!Z28","v":-51.81359268243952},{"$f":"'RAB close 2024 AD'!AA28","v":-49.870438286421518},{"$f":"'RAB close 2024 AD'!AB28","v":-47.969269127218965},{"$f":"'RAB close 2024 AD'!AC28","v":-45.830050543555949},{"$f":"'RAB close 2024 AD'!AD28","v":-39.009303054023434},{"$f":"'RAB close 2024 AD'!AE28","v":-37.018303046902574},{"$f":"'RAB close 2024 AD'!AF28","v":-35.050069182026618},{"$f":"'RAB close 2024 AD'!AG28","v":-33.218193884196296},{"$f":"'RAB close 2024 AD'!AH28","v":-31.501461342561008},{"$f":"'RAB close 2024 AD'!AI28","v":-29.755501290562442},{"$f":"'RAB close 2024 AD'!AJ28","v":-28.372726391261224},{"$f":"'RAB close 2024 AD'!AK28","v":-26.895319657517803},{"$f":"'RAB close 2024 AD'!AL28","v":-25.460197230480176},{"$f":"'RAB close 2024 AD'!AM28","v":-23.980520574664347},{"$f":"'RAB close 2024 AD'!AN28","v":-17.769445356380754},{"$f":"'RAB close 2024 AD'!AO28","v":-17.367963766302431},{"$f":"'RAB close 2024 AD'!AP28","v":-16.987162079532123},{"$f":"'RAB close 2024 AD'!AQ28","v":-16.56022954184316},{"$f":"'RAB close 2024 AD'!AR28","v":-16.030774574801598},{"$f":"'RAB close 2024 AD'!AS28","v":-14.876133447114871},{"$f":"'RAB close 2024 AD'!AT28","v":-14.521177472420936},{"$f":"'RAB close 2024 AD'!AU28","v":-14.123126966966339},{"$f":"'RAB close 2024 AD'!AV28","v":-13.701620423601272},{"$f":"'RAB close 2024 AD'!AW28","v":-13.176437537591614},{"$f":"'RAB close 2024 AD'!AX28","v":-12.879448765655969},{"$f":"'RAB close 2024 AD'!AY28","v":-12.443388972572167},{"$f":"'RAB close 2024 AD'!AZ28","v":-12.066408654747956},{"$f":"'RAB close 2024 AD'!BA28","v":-11.559630339319312},{"$f":"'RAB close 2024 AD'!BB28","v":-11.286355806557754},{"$f":"'RAB close 2024 AD'!BC28","v":-10.887588958984868},{"$f":"'RAB close 2024 AD'!BD28","v":-10.535224433828231},{"$f":"'RAB close 2024 AD'!BE28","v":-10.175718378982126},{"$f":"'RAB close 2024 AD'!BF28","v":-9.7576775067896442},{"$f":"'RAB close 2024 AD'!BG28","v":-9.3782680281120925},{"$f":"'RAB close 2024 AD'!BH28","v":-8.9829536077016421},{"$f":"'RAB close 2024 AD'!BI28","v":-8.699071942610642},{"$f":"'RAB close 2024 AD'!BJ28","v":-8.3809513234664674},{"$f":"'RAB close 2024 AD'!BK28","v":-7.9865475216944795},{"$f":"'RAB close 2024 AD'!BL28","v":-7.5650975060410071}]
[null,"Closing Value","$M real 2023",null,null,null,null,null,{"$f":"SUM(I39:I46)","v":1509.0605444303003},1525.8079693001073,1544.0176059219998,1561.1555910725051,1574.3002816658011,1584.1182196908292,1523.9329728742011,1457.4893439336652,1393.9183835620672,1333.4654945662039,1276.3300951484366,1208.4053769939444,1143.1680748175622,1082.2640722655999,1023.9117197959049,967.91495593138688,914.30238003266652,862.47647849397447,812.59373135130045,764.61215336782902,718.76979396802062,679.74818205774466,642.71757015458957,607.65519211631045,574.42468937586159,542.91091917704807,513.14310903023318,484.75807378271946,457.85044526894922,432.37793918221661,408.38510975129981,390.60335553866662,{"$f":"SUM(AO39:AO46)","v":373.22308291611176},356.22361198032718,339.65107358223156,323.60799015117755,308.71954784781025,294.18606151913684,280.05062569591803,266.33669641606429,253.14795002222021,240.26431624543841,227.82092727286624,215.75451861811828,204.19488827879897,192.90853247224121,182.02094351325633,171.48571907942809,161.31000070044598,151.55232319365635,142.17405516554425,133.19110155784261,124.49202961523197,116.11107829176551,108.12453077007103,100.55943326403002]
[]
[null,"Capex post 2024",null,null,null,null,null,null,"$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2024","$, Dec 2025","$, Dec 2026","$, Dec 2027","$, Dec 2028","$, Dec 2029","$, Dec 2030","$, Dec 2031","$, Dec 2032","$, Dec 2033"]
[null,"Opening Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O135","v":0},{"$f":"O54","v":99.796029785383396},206.99184004646179,287.95613849030929,360.30147027605489,426.72530808864957,492.39124317794324,527.12712330094223,560.34350043721599,591.01483974423115,618.26844870025991,642.00006619167766,664.56242345114458,686.03859809528933,706.19034325802409,712.89475988524032,712.76423506576555,706.99827487135929,697.97850895136332,686.65131248405442,673.69390956546636,659.15454297741564,643.16593246275693,625.86274214445621,607.36559218725188,587.77813033558812,567.37652090965685,546.53138174703452,525.57300737084597,504.51051599996771,483.35677152991207,462.08446928024722,440.59814618321752,{"$f":"AU54","v":419.36745178497279},399.34639027971923,380.41235290960441,362.44499001044784,345.33296433814928,328.95934394095417,313.24890749002606,298.16821085243816,283.63274788887566,269.66776819325855,256.25505628305922,243.31818968669313,230.85237744042894,218.82634974477253,207.22720556728825,196.01571220656774,185.17524918154444]
[null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O170","v":99.796029785383396},{"$f":"'RAB Post 2024'!P170","v":113.60306665016135},{"$f":"'RAB Post 2024'!Q170","v":95.787292050371121},{"$f":"'RAB Post 2024'!R170","v":91.568326902744957},{"$f":"'RAB Post 2024'!S170","v":89.23481994097861},{"$f":"'RAB Post 2024'!T170","v":96.151040498607244},{"$f":"'RAB Post 2024'!U170","v":66.989036710148312},{"$f":"'RAB Post 2024'!V170","v":64.208534789748327},{"$f":"'RAB Post 2024'!W170","v":64.015367214629634},{"$f":"'RAB Post 2024'!X170","v":63.806463869004141},{"$f":"'RAB Post 2024'!Y170","v":63.922464401179752},{"$f":"'RAB Post 2024'!Z170","v":63.763616523231434},{"$f":"'RAB Post 2024'!AA170","v":63.608936328137759},{"$f":"'RAB Post 2024'!AB170","v":63.420222451791894},{"$f":"'RAB Post 2024'!AC170","v":50.996119612742348},{"$f":"'RAB Post 2024'!AD170","v":44.205525447103518},{"$f":"'RAB Post 2024'!AE170","v":38.088104829538452},{"$f":"'RAB Post 2024'!AF170","v":33.937437917266081},{"$f":"'RAB Post 2024'!AG170","v":30.438757774345842},{"$f":"'RAB Post 2024'!AH170","v":27.377861197901897},{"$f":"'RAB Post 2024'!AI170","v":24.626129601266857},{"$f":"'RAB Post 2024'!AJ170","v":22.099681988079261},{"$f":"'RAB Post 2024'!AK170","v":19.740199818618141},{"$f":"'RAB Post 2024'!AL170","v":17.504921925522947},{"$f":"'RAB Post 2024'!AM170","v":15.360981249912898},{"$f":"'RAB Post 2024'!AN170","v":13.562435804383911},{"$f":"'RAB Post 2024'!AO170","v":11.245765536683939},{"$f":"'RAB Post 2024'!AP170","v":9.2329640733056877},{"$f":"'RAB Post 2024'!AQ170","v":7.2258463406179585},{"$f":"'RAB Post 2024'!AR170","v":5.2074866078703543},{"$f":"'RAB Post 2024'!AS170","v":3.1610214913757613},{"$f":"'RAB Post 2024'!AT170","v":1.0689534130647602},{"$f":"'RAB Post 2024'!AU170","v":0},{"$f":"'RAB Post 2024'!AV170","v":0},{"$f":"'RAB Post 2024'!AW170","v":0},{"$f":"'RAB Post 2024'!AX170","v":0},{"$f":"'RAB Post 2024'!AY170","v":0},{"$f":"'RAB Post 2024'!AZ170","v":0},{"$f":"'RAB Post 2024'!BA170","v":0},{"$f":"'RAB Post 2024'!BB170","v":0},{"$f":"'RAB Post 2024'!BC170","v":0},{"$f":"'RAB Post 2024'!BD170","v":0},{"$f":"'RAB Post 2024'!BE170","v":0},{"$f":"'RAB Post 2024'!BF170","v":0},{"$f":"'RAB Post 2024'!BG170","v":0},{"$f":"'RAB Post 2024'!BH170","v":0},{"$f":"'RAB Post 2024'!BI170","v":0},{"$f":"'RAB Post 2024'!BJ170","v":0},{"$f":"'RAB Post 2024'!BK170","v":0},{"$f":"'RAB Post 2024'!BL170","v":0}]
[null,"Straight line depreciaion for years acclerated depreciaon is not applied",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O189","v":0},{"$f":"'RAB Post 2024'!P189","v":-6.4072563890829652},{"$f":"'RAB Post 2024'!Q189","v":-14.822993606523594},{"$f":"'RAB Post 2024'!R189","v":-19.222995116999343},{"$f":"'RAB Post 2024'!S189","v":-22.810982128383941},{"$f":"'RAB Post 2024'!T189","v":0},{"$f":"'RAB Post 2024'!U189","v":0},{"$f":"'RAB Post 2024'!V189","v":0},{"$f":"'RAB Post 2024'!W189","v":0},{"$f":"'RAB Post 2024'!X189","v":0},{"$f":"'RAB Post 2024'!Y189","v":0},{"$f":"'RAB Post 2024'!Z189","v":0},{"$f":"'RAB Post 2024'!AA189","v":0},{"$f":"'RAB Post 2024'!AB189","v":0},{"$f":"'RAB Post 2024'!AC189","v":0},{"$f":"'RAB Post 2024'!AD189","v":0},{"$f":"'RAB Post 2024'!AE189","v":0},{"$f":"'RAB Post 2024'!AF189","v":0},{"$f":"'RAB Post 2024'!AG189","v":0},{"$f":"'RAB Post 2024'!AH189","v":0},{"$f":"'RAB Post 2024'!AI189","v":0},{"$f":"'RAB Post 2024'!AJ189","v":0},{"$f":"'RAB Post 2024'!AK189","v":0},{"$f":"'RAB Post 2024'!AL189","v":0},{"$f":"'RAB Post 2024'!AM189","v":0},{"$f":"'RAB Post 2024'!AN189","v":0},{"$f":"'RAB Post 2024'!AO189","v":0},{"$f":"'RAB Post 2024'!AP189","v":0},{"$f":"'RAB Post 2024'!AQ189","v":0},{"$f":"'RAB Post 2024'!AR189","v":0},{"$f":"'RAB Post 2024'!AS189","v":0},{"$f":"'RAB Post 2024'!AT189","v":0},{"$f":"'RAB Post 2024'!AU189","v":0},{"$f":"'RAB Post 2024'!AV189","v":0},{"$f":"'RAB Post 2024'!AW189","v":0},{"$f":"'RAB Post 2024'!AX189","v":0},{"$f":"'RAB Post 2024'!AY189","v":0},{"$f":"'RAB Post 2024'!AZ189","v":0},{"$f":"'RAB Post 2024'!BA189","v":0},{"$f":"'RAB Post 2024'!BB189","v":0},{"$f":"'RAB Post 2024'!BC189","v":0},{"$f":"'RAB Post 2024'!BD189","v":0},{"$f":"'RAB Post 2024'!BE189","v":0},{"$f":"'RAB Post 2024'!BF189","v":0},{"$f":"'RAB Post 2024'!BG189","v":0},{"$f":"'RAB Post 2024'!BH189","v":0},{"$f":"'RAB Post 2024'!BI189","v":0},{"$f":"'RAB Post 2024'!BJ189","v":0},{"$f":"'RAB Post 2024'!BK189","v":0},{"$f":"'RAB Post 2024'!BL189","v":0}]
[null,"Accelerated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O208","v":0},{"$f":"'RAB Post 2024'!P208","v":0},{"$f":"'RAB Post 2024'!Q208","v":0},{"$f":"'RAB Post 2024'!R208","v":0},{"$f":"'RAB Post 2024'!S208","v":0},{"$f":"'RAB Post 2024'!T208","v":-30.485105409313611},{"$f":"'RAB Post 2024'!U208","v":-32.253156587149363},{"$f":"'RAB Post 2024'!V208","v":-30.992157653474596},{"$f":"'RAB Post 2024'!W208","v":-33.344027907614496},{"$f":"'RAB Post 2024'!X208","v":-36.552854912975356},{"$f":"'RAB Post 2024'!Y208","v":-40.190846909762023},{"$f":"'RAB Post 2024'!Z208","v":-41.201259263764541},{"$f":"'RAB Post 2024'!AA208","v":-42.132761683992968},{"$f":"'RAB Post 2024'!AB208","v":-43.268477289057131},{"$f":"'RAB Post 2024'!AC208","v":-44.2917029855262},{"$f":"'RAB Post 2024'!AD208","v":-44.33605026657829},{"$f":"'RAB Post 2024'!AE208","v":-43.854065023944749},{"$f":"'RAB Post 2024'!AF208","v":-42.957203837262007},{"$f":"'RAB Post 2024'!AG208","v":-41.76595424165474},{"$f":"'RAB Post 2024'!AH208","v":-40.335264116489995},{"$f":"'RAB Post 2024'!AI208","v":-39.165496189317516},{"$f":"'RAB Post 2024'!AJ208","v":-38.088292502738049},{"$f":"'RAB Post 2024'!AK208","v":-37.043390136918937},{"$f":"'RAB Post 2024'!AL208","v":-36.002071882727229},{"$f":"'RAB Post 2024'!AM208","v":-34.948443101576686},{"$f":"'RAB Post 2024'!AN208","v":-33.964045230315115},{"$f":"'RAB Post 2024'!AO208","v":-32.0909046993063},{"$f":"'RAB Post 2024'!AP208","v":-30.191338449494161},{"$f":"'RAB Post 2024'!AQ208","v":-28.288337711496265},{"$f":"'RAB Post 2024'!AR208","v":-26.361231077925993},{"$f":"'RAB Post 2024'!AS208","v":-24.433323741040649},{"$f":"'RAB Post 2024'!AT208","v":-22.55527651009449},{"$f":"'RAB Post 2024'!AU208","v":-21.230694398244729},{"$f":"'RAB Post 2024'!AV208","v":-20.021061505253584},{"$f":"'RAB Post 2024'!AW208","v":-18.934037370114808},{"$f":"'RAB Post 2024'!AX208","v":-17.967362899156587},{"$f":"'RAB Post 2024'!AY208","v":-17.112025672298572},{"$f":"'RAB Post 2024'!AZ208","v":-16.37362039719509},{"$f":"'RAB Post 2024'!BA208","v":-15.71043645092811},{"$f":"'RAB Post 2024'!BB208","v":-15.080696637587865},{"$f":"'RAB Post 2024'!BC208","v":-14.535462963562482},{"$f":"'RAB Post 2024'!BD208","v":-13.964979695617076},{"$f":"'RAB Post 2024'!BE208","v":-13.412711910199324},{"$f":"'RAB Post 2024'!BF208","v":-12.936866596366096},{"$f":"'RAB Post 2024'!BG208","v":-12.465812246264198},{"$f":"'RAB Post 2024'!BH208","v":-12.026027695656417},{"$f":"'RAB Post 2024'!BI208","v":-11.599144177484263},{"$f":"'RAB Post 2024'!BJ208","v":-11.211493360720519},{"$f":"'RAB Post 2024'!BK208","v":-10.840463025023292},{"$f":"'RAB Post 2024'!BL208","v":-10.485253973162333}]
[null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O53)","v":99.796029785383396},206.99184004646179,287.95613849030929,360.30147027605489,426.72530808864957,492.39124317794324,527.12712330094223,560.34350043721599,591.01483974423115,618.26844870025991,642.00006619167766,664.56242345114458,686.03859809528933,706.19034325802409,712.89475988524032,712.76423506576555,706.99827487135929,697.97850895136332,686.65131248405442,673.69390956546636,659.15454297741564,643.16593246275693,625.86274214445621,607.36559218725188,587.77813033558812,567.37652090965685,546.53138174703452,525.57300737084597,504.51051599996771,483.35677152991207,462.08446928024722,440.59814618321752,{"$f":"SUM(AU50:AU53)","v":419.36745178497279},399.34639027971923,380.41235290960441,362.44499001044784,345.33296433814928,328.95934394095417,313.24890749002606,298.16821085243816,283.63274788887566,269.66776819325855,256.25505628305922,243.31818968669313,230.85237744042894,218.82634974477253,207.22720556728825,196.01571220656774,185.17524918154444,174.6899952083821]
[null,"Check total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O227","v":99.796029785383396},{"$f":"'RAB Post 2024'!P227","v":206.99184004646179},{"$f":"'RAB Post 2024'!Q227","v":287.95613849030934},{"$f":"'RAB Post 2024'!R227","v":360.30147027605494},{"$f":"'RAB Post 2024'!S227","v":426.72530808864963},{"$f":"'RAB Post 2024'!T227","v":492.39124317794324},{"$f":"'RAB Post 2024'!U227","v":527.12712330094223},{"$f":"'RAB Post 2024'!V227","v":560.34350043721599},{"$f":"'RAB Post 2024'!W227","v":591.01483974423104},{"$f":"'RAB Post 2024'!X227","v":618.2684487002598},{"$f":"'RAB Post 2024'!Y227","v":642.00006619167766},{"$f":"'RAB Post 2024'!Z227","v":664.56242345114447},{"$f":"'RAB Post 2024'!AA227","v":686.03859809528944},{"$f":"'RAB Post 2024'!AB227","v":706.19034325802409},{"$f":"'RAB Post 2024'!AC227","v":712.89475988524032},{"$f":"'RAB Post 2024'!AD227","v":712.76423506576543},{"$f":"'RAB Post 2024'!AE227","v":706.99827487135929},{"$f":"'RAB Post 2024'!AF227","v":697.97850895136332},{"$f":"'RAB Post 2024'!AG227","v":686.65131248405442},{"$f":"'RAB Post 2024'!AH227","v":673.69390956546613},{"$f":"'RAB Post 2024'!AI227","v":659.15454297741564},{"$f":"'RAB Post 2024'!AJ227","v":643.16593246275693},{"$f":"'RAB Post 2024'!AK227","v":625.86274214445621},{"$f":"'RAB Post 2024'!AL227","v":607.36559218725176},{"$f":"'RAB Post 2024'!AM227","v":587.77813033558812},{"$f":"'RAB Post 2024'!AN227","v":567.37652090965685},{"$f":"'RAB Post 2024'!AO227","v":546.5313817470344},{"$f":"'RAB Post 2024'!AP227","v":525.57300737084597},{"$f":"'RAB Post 2024'!AQ227","v":504.51051599996765},{"$f":"'RAB Post 2024'!AR227","v":483.35677152991195},{"$f":"'RAB Post 2024'!AS227","v":462.08446928024722},{"$f":"'RAB Post 2024'!AT227","v":440.59814618321735},{"$f":"'RAB Post 2024'!AU227","v":419.36745178497273},{"$f":"'RAB Post 2024'!AV227","v":399.34639027971912},{"$f":"'RAB Post 2024'!AW227","v":380.41235290960435},{"$f":"'RAB Post 2024'!AX227","v":362.44499001044767},{"$f":"'RAB Post 2024'!AY227","v":345.33296433814922},{"$f":"'RAB Post 2024'!AZ227","v":328.959343940954},{"$f":"'RAB Post 2024'!BA227","v":313.24890749002594},{"$f":"'RAB Post 2024'!BB227","v":298.16821085243805},{"$f":"'RAB Post 2024'!BC227","v":283.6327478888756},{"$f":"'RAB Post 2024'!BD227","v":269.6677681932585},{"$f":"'RAB Post 2024'!BE227","v":256.25505628305922},{"$f":"'RAB Post 2024'!BF227","v":243.3181896866931},{"$f":"'RAB Post 2024'!BG227","v":230.85237744042891},{"$f":"'RAB Post 2024'!BH227","v":218.82634974477247},{"$f":"'RAB Post 2024'!BI227","v":207.22720556728822},{"$f":"'RAB Post 2024'!BJ227","v":196.01571220656774},{"$f":"'RAB Post 2024'!BK227","v":185.17524918154444},{"$f":"'RAB Post 2024'!BL227","v":174.68999520838207}]
[null,"Check",{"$f":"IF(SUM(O56:BL56)=0,\"OK\",\"Error\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O54-O55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU54-AU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total RAB"]
[null,"Opening Value","$M real 2023",null,null,null,null,null,{"$f":"I39","v":1492.7832187908743},{"$f":"I67","v":1509.0605444303003},{"$f":"J67","v":1525.8079693001073},{"$f":"K67","v":1544.0176059219998},{"$f":"L67","v":1561.1555910725051},{"$f":"M67","v":1574.3002816658011},{"$f":"N67","v":1584.1182196908292},{"$f":"O67","v":1623.7290026595845},{"$f":"P67","v":1664.4811839801268},{"$f":"Q67","v":1681.8745220523765},{"$f":"R67","v":1693.7669648422586},{"$f":"S67","v":1703.055403237086},{"$f":"T67","v":1700.7966201718873},{"$f":"U67","v":1670.2951981185042},{"$f":"V67","v":1642.6075727028156},{"$f":"W67","v":1614.9265595401355},{"$f":"X67","v":1586.1834046316462},{"$f":"Y67","v":1556.3024462243436},{"$f":"Z67","v":1527.0389019451184},{"$f":"AA67","v":1498.6323294465892},{"$f":"AB67","v":1470.8024966258524},{"$f":"AC67","v":1431.6645538532603},{"$f":"AD67","v":1392.5124171235095},{"$f":"AE67","v":1349.7158450259481},{"$f":"AF67","v":1305.633701067673},{"$f":"AG67","v":1261.0760018599151},{"$f":"AH67","v":1216.6048287425135},{"$f":"AI67","v":1172.2976520076479},{"$f":"AJ67","v":1127.9240062454755},{"$f":"AK67","v":1083.7131874134043},{"$f":"AL67","v":1039.7435313694673},{"$f":"AM67","v":996.16324008688662},{"$f":"AN67","v":957.9798764483221},{"$f":"AO67","v":919.75446466314486},{"$f":"AP67","v":881.79661935117178},{"$f":"AQ67","v":844.16158958219785},{"$f":"AR67","v":806.96476168108813},{"$f":"AS67","v":770.80401712805588},{"$f":"AT67","v":734.78420770235266},{"$f":"AU67","v":699.41807748088911},{"$f":"AV67","v":665.68308669578175},{"$f":"AW67","v":633.56030293182289},{"$f":"AX67","v":602.70930625588448},{"$f":"AY67","v":573.15389161101371},{"$f":"AZ67","v":544.71386255907066},{"$f":"BA67","v":517.44379576882329},{"$f":"BB67","v":491.07674332467769},{"$f":"BC67","v":465.65369140213033},{"$f":"BD67","v":441.15348727268503},{"$f":"BE67","v":417.56505698350355},{"$f":"BF67","v":394.8705128803478},{"$f":"BG67","v":373.02643260597154},{"$f":"BH67","v":352.01745130261349},{"$f":"BI67","v":331.71923518251856},{"$f":"BJ67","v":312.12679049833156},{"$f":"BK67","v":293.2997799516138}]
[null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)","$M real 2023",null,null,null,null,null,0]
[null,"Capex","$M real 2023",null,null,null,null,null,81.456532425524031,{"$f":"J41+J51","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,99.796029785383396,113.60306665016135,95.787292050371121,91.568326902744957,89.23481994097861,96.151040498607244,66.989036710148312,64.208534789748327,64.015367214629634,63.806463869004141,63.922464401179752,63.763616523231434,63.608936328137759,63.420222451791894,50.996119612742348,44.205525447103518,38.088104829538452,33.937437917266081,30.438757774345842,27.377861197901897,24.626129601266857,22.099681988079261,19.740199818618141,17.504921925522947,15.360981249912898,13.562435804383911,11.245765536683939,{"$f":"AP41+AP51","v":9.2329640733056877},7.2258463406179585,5.2074866078703543,3.1610214913757613,1.0689534130647602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vines (capex)","$M real 2023",null,null,null,null,null,0]
[null,"West Net (capex)","$M real 2023",null,null,null,null,null,0]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M real 2023",null,null,null,null,null,-1.0328597961703958,{"$f":"J44","v":-0.68604630725255955},-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Straight line depreciaion for years acclerated depreciaon is not applied",null,null,null,null,null,null,{"$f":"I45+I52","v":-64.146346989927707},-54.022728905962445,-64.801218897425883,-66.524969714084051,-67.984301021451159,-70.718932745432269,-60.185246816627988,-72.850885329619018,-78.393953978121445,-79.675884112862732,-79.946381546151315,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,{"$f":"AP45+AP52","v":-1.2308856252465611E-2},-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated depreciation","$M real 2023",null,null,null,null,null,{"$f":"I46","v":0},{"$f":"J46+J53","v":0},0,0,0,0,0,0,0,0,0,-98.397514707553341,-97.478149907278919,-91.883851349184312,-91.684071521057049,-92.537309921240919,-93.791113952229864,-93.014851946204061,-92.003199970414485,-91.237746416276096,-90.121753529082156,-83.345353320601731,-80.87236807084733,-78.007273019288618,-74.984148125851036,-71.836725459050996,-68.920997479879958,-66.461018893999267,-63.93870979443674,-61.462269113207405,-58.928963676241032,-51.733490586695865,-49.458868465608731,{"$f":"AP46+AP53","v":-47.17850052902628},-44.848567253339425,-42.39200565272759,-39.30945718815552,-37.076453982515424,-35.353821365211068,-33.722681928854854,-32.110474907706418,-30.846811664812556,-29.555414644870737,-28.440029051943046,-27.270066790247423,-26.367052444145621,-25.423051922547351,-24.500204129445308,-23.588430289181449,-22.694544103155742,-21.844080274376289,-21.008981303358059,-20.298216120094907,-19.592444684186987,-18.827010546717773,-18.050351479203339]
[null,"Closing Value","$M real 2023",null,null,null,null,null,{"$f":"SUM(I59:I66)","v":1509.0605444303003},1525.8079693001073,1544.0176059219998,1561.1555910725051,1574.3002816658011,1584.1182196908292,1623.7290026595845,1664.4811839801268,1681.8745220523765,1693.7669648422586,1703.055403237086,1700.7966201718873,1670.2951981185042,1642.6075727028156,1614.9265595401355,1586.1834046316462,1556.3024462243436,1527.0389019451184,1498.6323294465892,1470.8024966258524,1431.6645538532603,1392.5124171235095,1349.7158450259481,1305.633701067673,1261.0760018599151,1216.6048287425135,1172.2976520076479,1127.9240062454755,1083.7131874134043,1039.7435313694673,996.16324008688662,957.9798764483221,{"$f":"SUM(AO59:AO66)","v":919.75446466314486},881.79661935117178,844.16158958219785,806.96476168108813,770.80401712805588,734.78420770235266,699.41807748088911,665.68308669578175,633.56030293182289,602.70930625588448,573.15389161101371,544.71386255907066,517.44379576882329,491.07674332467769,465.65369140213033,441.15348727268503,417.56505698350355,394.8705128803478,373.02643260597154,352.01745130261349,331.71923518251856,312.12679049833156,293.2997799516138,275.24942847241044]

{"sheet":"RAB close 2024 SL","index":45,"n_rows":4232,"n_cols":65,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,null,null,null,null,null,null,null,"Apply tilt",false,null,"Apply Network asset final year",{"$f":"Dashboard!C57","v":false}]
[{"$f":"\"Assets Account [Real m$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Assets Account [Real m$ 31/12/2023]"},null,null,null,null,null,null,null,"Tilt value",null,null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,null,null,null,null,null,null,null,"1-tilt"]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K8","v":2030},{"$f":"Dashboard!L8","v":2074}]
[null,null,null,null,null,null,null,null,"Apply straight line depreciation",null,true]
["Ref",null,null,"Cumulative years of depreciation post 2024",null,null,"Cumulative years of depreciation post 2024",null,null,null,null,null,null,null,{"$f":"IF(AND(O12>=$I$5,O12<=$J$5),(O12-$I$5),0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^O7","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$3^AU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,{"$f":"O8*$J$2","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU8*$J$2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":10}]
["Regulatory Period",null,null,null,null,null,null,null,4,5,5,5,5,5,6,6,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Year ending",null,null,null,null,null,null,null,2019,{"$f":"I12+1","v":2020},{"$f":"J12+1","v":2021},{"$f":"K12+1","v":2022},{"$f":"L12+1","v":2023},{"$f":"M12+1","v":2024},{"$f":"N12+1","v":2025},{"$f":"O12+1","v":2026},{"$f":"P12+1","v":2027},{"$f":"Q12+1","v":2028},{"$f":"R12+1","v":2029},{"$f":"S12+1","v":2030},{"$f":"T12+1","v":2031},{"$f":"U12+1","v":2032},{"$f":"V12+1","v":2033},{"$f":"W12+1","v":2034},{"$f":"X12+1","v":2035},{"$f":"Y12+1","v":2036},{"$f":"Z12+1","v":2037},{"$f":"AA12+1","v":2038},{"$f":"AB12+1","v":2039},{"$f":"AC12+1","v":2040},{"$f":"AD12+1","v":2041},{"$f":"AE12+1","v":2042},{"$f":"AF12+1","v":2043},{"$f":"AG12+1","v":2044},{"$f":"AH12+1","v":2045},{"$f":"AI12+1","v":2046},{"$f":"AJ12+1","v":2047},{"$f":"AK12+1","v":2048},{"$f":"AL12+1","v":2049},{"$f":"AM12+1","v":2050},{"$f":"AN12+1","v":2051},{"$f":"AO12+1","v":2052},{"$f":"AP12+1","v":2053},{"$f":"AQ12+1","v":2054},{"$f":"AR12+1","v":2055},{"$f":"AS12+1","v":2056},{"$f":"AT12+1","v":2057},{"$f":"AU12+1","v":2058},{"$f":"AV12+1","v":2059},{"$f":"AW12+1","v":2060},{"$f":"AX12+1","v":2061},{"$f":"AY12+1","v":2062},{"$f":"AZ12+1","v":2063},{"$f":"BA12+1","v":2064},{"$f":"BB12+1","v":2065},{"$f":"BC12+1","v":2066},{"$f":"BD12+1","v":2067},{"$f":"BE12+1","v":2068},{"$f":"BF12+1","v":2069},{"$f":"BG12+1","v":2070},{"$f":"BH12+1","v":2071},{"$f":"BI12+1","v":2072},{"$f":"BJ12+1","v":2073},{"$f":"BK12+1","v":2074}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12","26 to 12","27 to 12","28 to 12","29 to 12","30 to 12","31 to 12","32 to 12","33 to 12","34 to 12","35 to 12","36 to 12","37 to 12","38 to 12","39 to 12","40 to 12","41 to 12","42 to 12","43 to 12","44 to 12"]
["Days",null,null,null,null,null,null,null,365,{"$f":"'PTRM expenditure'!J8","v":366},{"$f":"'PTRM expenditure'!K8","v":365},{"$f":"'PTRM expenditure'!L8","v":365},{"$f":"'PTRM expenditure'!M8","v":365},{"$f":"'PTRM expenditure'!N8","v":366},{"$f":"'PTRM expenditure'!O8","v":366},{"$f":"'PTRM expenditure'!P8","v":365},{"$f":"'PTRM expenditure'!Q8","v":365},{"$f":"'PTRM expenditure'!R8","v":365},{"$f":"'PTRM expenditure'!S8","v":366},{"$f":"'PTRM expenditure'!T8","v":367},{"$f":"'PTRM expenditure'!U8","v":368},{"$f":"'PTRM expenditure'!V8","v":369},{"$f":"'PTRM expenditure'!W8","v":370},{"$f":"'PTRM expenditure'!X8","v":371},{"$f":"'PTRM expenditure'!Y8","v":372},{"$f":"'PTRM expenditure'!Z8","v":373},{"$f":"'PTRM expenditure'!AA8","v":374},{"$f":"'PTRM expenditure'!AB8","v":375},{"$f":"'PTRM expenditure'!AC8","v":376},{"$f":"'PTRM expenditure'!AD8","v":377},{"$f":"'PTRM expenditure'!AE8","v":378},{"$f":"'PTRM expenditure'!AF8","v":379},{"$f":"'PTRM expenditure'!AG8","v":380},{"$f":"'PTRM expenditure'!AH8","v":381},{"$f":"'PTRM expenditure'!AI8","v":382},{"$f":"'PTRM expenditure'!AJ8","v":383},{"$f":"'PTRM expenditure'!AK8","v":384},{"$f":"'PTRM expenditure'!AL8","v":385},{"$f":"'PTRM expenditure'!AM8","v":386},{"$f":"'PTRM expenditure'!AN8","v":387},{"$f":"'PTRM expenditure'!AO8","v":388},{"$f":"'PTRM expenditure'!AP8","v":389},{"$f":"'PTRM expenditure'!AQ8","v":390},{"$f":"'PTRM expenditure'!AR8","v":391},{"$f":"'PTRM expenditure'!AS8","v":392},{"$f":"'PTRM expenditure'!AT8","v":393},{"$f":"'PTRM expenditure'!AU8","v":394},{"$f":"'PTRM expenditure'!AV8","v":395},{"$f":"'PTRM expenditure'!AW8","v":396},{"$f":"'PTRM expenditure'!AX8","v":397},{"$f":"'PTRM expenditure'!AY8","v":398},{"$f":"'PTRM expenditure'!AZ8","v":399},{"$f":"'PTRM expenditure'!BA8","v":400},{"$f":"'PTRM expenditure'!BB8","v":401},{"$f":"'PTRM expenditure'!BC8","v":402},{"$f":"'PTRM expenditure'!BD8","v":403},{"$f":"'PTRM expenditure'!BE8","v":404},{"$f":"'PTRM expenditure'!BF8","v":405},{"$f":"'PTRM expenditure'!BG8","v":406},{"$f":"'PTRM expenditure'!BH8","v":407},{"$f":"'PTRM expenditure'!BI8","v":408},{"$f":"'PTRM expenditure'!BJ8","v":409},{"$f":"'PTRM expenditure'!BK8","v":410},{"$f":"'PTRM expenditure'!BL8","v":411}]
["Year portion",null,null,null,null,null,null,null,1,{"$f":"'PTRM expenditure'!J9","v":1},{"$f":"'PTRM expenditure'!K9","v":1},{"$f":"'PTRM expenditure'!L9","v":1},{"$f":"'PTRM expenditure'!M9","v":1},{"$f":"'PTRM expenditure'!N9","v":1},{"$f":"'PTRM expenditure'!O9","v":1},{"$f":"'PTRM expenditure'!P9","v":1},{"$f":"'PTRM expenditure'!Q9","v":1},{"$f":"'PTRM expenditure'!R9","v":1},{"$f":"'PTRM expenditure'!S9","v":1},{"$f":"'PTRM expenditure'!T9","v":1},{"$f":"'PTRM expenditure'!U9","v":1},{"$f":"'PTRM expenditure'!V9","v":1},{"$f":"'PTRM expenditure'!W9","v":1},{"$f":"'PTRM expenditure'!X9","v":1},{"$f":"'PTRM expenditure'!Y9","v":1},{"$f":"'PTRM expenditure'!Z9","v":1},{"$f":"'PTRM expenditure'!AA9","v":1},{"$f":"'PTRM expenditure'!AB9","v":1},{"$f":"'PTRM expenditure'!AC9","v":1},{"$f":"'PTRM expenditure'!AD9","v":1},{"$f":"'PTRM expenditure'!AE9","v":1},{"$f":"'PTRM expenditure'!AF9","v":1},{"$f":"'PTRM expenditure'!AG9","v":1},{"$f":"'PTRM expenditure'!AH9","v":1},{"$f":"'PTRM expenditure'!AI9","v":1},{"$f":"'PTRM expenditure'!AJ9","v":1},{"$f":"'PTRM expenditure'!AK9","v":1},{"$f":"'PTRM expenditure'!AL9","v":1},{"$f":"'PTRM expenditure'!AM9","v":1},{"$f":"'PTRM expenditure'!AN9","v":1},{"$f":"'PTRM expenditure'!AO9","v":1},{"$f":"'PTRM expenditure'!AP9","v":1},{"$f":"'PTRM expenditure'!AQ9","v":1},{"$f":"'PTRM expenditure'!AR9","v":1},{"$f":"'PTRM expenditure'!AS9","v":1},{"$f":"'PTRM expenditure'!AT9","v":1},{"$f":"'PTRM expenditure'!AU9","v":1},{"$f":"'PTRM expenditure'!AV9","v":1},{"$f":"'PTRM expenditure'!AW9","v":1},{"$f":"'PTRM expenditure'!AX9","v":1},{"$f":"'PTRM expenditure'!AY9","v":1},{"$f":"'PTRM expenditure'!AZ9","v":1},{"$f":"'PTRM expenditure'!BA9","v":1},{"$f":"'PTRM expenditure'!BB9","v":1},{"$f":"'PTRM expenditure'!BC9","v":1},{"$f":"'PTRM expenditure'!BD9","v":1},{"$f":"'PTRM expenditure'!BE9","v":1},{"$f":"'PTRM expenditure'!BF9","v":1},{"$f":"'PTRM expenditure'!BG9","v":1},{"$f":"'PTRM expenditure'!BH9","v":1},{"$f":"'PTRM expenditure'!BI9","v":1},{"$f":"'PTRM expenditure'!BJ9","v":1},{"$f":"'PTRM expenditure'!BK9","v":1},{"$f":"'PTRM expenditure'!BL9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":17},null,"Inflation factor",null,null,null,null,null,null,null,null,"AA5",null,null,null,null,"AA5"]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Inflation Factor (convert to real \"&'PTRM expenditure'!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,{"$f":"'PTRM expenditure'!I$52","v":1.1712564543889845},{"$f":"'PTRM expenditure'!J$52","v":1.1612627986348123},{"$f":"'PTRM expenditure'!K$52","v":1.1220115416323166},{"$f":"'PTRM expenditure'!L$52","v":1.0405198776758409},{"$f":"'PTRM expenditure'!M$52","v":1},{"$f":"'PTRM expenditure'!N$52","v":0.96339113680154154},{"$f":"'PTRM expenditure'!O$52","v":0.93980210399135844},{"$f":"'PTRM expenditure'!P$52","v":0.91679065846391428},{"$f":"'PTRM expenditure'!Q$52","v":0.8943426577542819},{"$f":"'PTRM expenditure'!R$52","v":0.87244430568167208},{"$f":"'PTRM expenditure'!S$52","v":0.85108214387052195},{"$f":"'PTRM expenditure'!T$52","v":0.83024304347919431},{"$f":"'PTRM expenditure'!U$52","v":0.80991419713120127},{"$f":"'PTRM expenditure'!V$52","v":0.79008311104399698},{"$f":"'PTRM expenditure'!W$52","v":0.77073759735049963},{"$f":"'PTRM expenditure'!X$52","v":0.75186576660862325},{"$f":"'PTRM expenditure'!Y$52","v":0.73345602049421843},{"$f":"'PTRM expenditure'!Z$52","v":0.71549704467292796},{"$f":"'PTRM expenditure'!AA$52","v":0.69797780184657887},{"$f":"'PTRM expenditure'!AB$52","v":0.68088752496983607},{"$f":"'PTRM expenditure'!AC$52","v":0.66421571063294915},{"$f":"'PTRM expenditure'!AD$52","v":0.64795211260652541},{"$f":"'PTRM expenditure'!AE$52","v":0.63208673554436201},{"$f":"'PTRM expenditure'!AF$52","v":0.61660982884046633},{"$f":"'PTRM expenditure'!AG$52","v":0.60151188063649053},{"$f":"'PTRM expenditure'!AH$52","v":0.58678361197589557},{"$f":"'PTRM expenditure'!AI$52","v":0.57241597110125408},{"$f":"'PTRM expenditure'!AJ$52","v":0.55840012789118543},{"$f":"'PTRM expenditure'!AK$52","v":0.5447274684335045},{"$f":"'PTRM expenditure'!AL$52","v":0.53138958973125017},{"$f":"'PTRM expenditure'!AM$52","v":0.51837829453833795},{"$f":"'PTRM expenditure'!AN$52","v":0.50568558632166427},{"$f":"'PTRM expenditure'!AO$52","v":0.49330366434656547},{"$f":"'PTRM expenditure'!AP$52","v":0.48122491888261199},{"$f":"'PTRM expenditure'!AQ$52","v":0.46944192652678962},{"$f":"'PTRM expenditure'!AR$52","v":0.45794744564119566},{"$f":"'PTRM expenditure'!AS$52","v":0.44673441190244439},{"$f":"'PTRM expenditure'!AT$52","v":0.43579593396004723},{"$f":"'PTRM expenditure'!AU$52","v":0.42512528920109965},{"$f":"'PTRM expenditure'!AV$52","v":0.41471591961867105},{"$f":"'PTRM expenditure'!AW$52","v":0.40456142778135895},{"$f":"'PTRM expenditure'!AX$52","v":0.39465557290153053},{"$f":"'PTRM expenditure'!AY$52","v":0.38499226699983474},{"$f":"'PTRM expenditure'!AZ$52","v":0.37556557116362771},{"$f":"'PTRM expenditure'!BA$52","v":0.36636969189701268},{"$f":"'PTRM expenditure'!BB$52","v":0.35739897756025041},{"$f":"'PTRM expenditure'!BC$52","v":0.34864791489635205},{"$f":"'PTRM expenditure'!BD$52","v":0.34011112564271978},{"$f":"'PTRM expenditure'!BE$52","v":0.33178336322575341},{"$f":"'PTRM expenditure'!BF$52","v":0.32365950953639006},{"$f":"'PTRM expenditure'!BG$52","v":0.31573457178459674},{"$f":"'PTRM expenditure'!BH$52","v":0.30800367943088158},{"$f":"'PTRM expenditure'!BI$52","v":0.30046208119293888},{"$f":"'PTRM expenditure'!BJ$52","v":0.29310514212558669},{"$f":"'PTRM expenditure'!BK$52","v":0.28592834077220436},{"$f":"'PTRM expenditure'!BL$52","v":0.27892726638591786}]
[{"$f":"ROW()","v":19},null,null,{"$f":"\"Inflation Factor (convert \" &'PTRM expenditure'!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,0.85012364104590077,{"$f":"'PTRM expenditure'!J$53","v":0.86113152094048495},{"$f":"'PTRM expenditure'!K$53","v":0.89125642909625269},{"$f":"'PTRM expenditure'!L$53","v":0.96105804555473928},{"$f":"'PTRM expenditure'!M$53","v":1},{"$f":"'PTRM expenditure'!N$53","v":1.0379999999999998},{"$f":"'PTRM expenditure'!O$53","v":1.0640537999999999},{"$f":"'PTRM expenditure'!P$53","v":1.0907615503799997},{"$f":"'PTRM expenditure'!Q$53","v":1.1181396652945377},{"$f":"'PTRM expenditure'!R$53","v":1.1462049708934303},{"$f":"'PTRM expenditure'!S$53","v":1.1749747156628556},{"$f":"'PTRM expenditure'!T$53","v":1.2044665810259929},{"$f":"'PTRM expenditure'!U$53","v":1.2346986922097452},{"$f":"'PTRM expenditure'!V$53","v":1.2656896293842097},{"$f":"'PTRM expenditure'!W$53","v":1.2974584390817532},{"$f":"'PTRM expenditure'!X$53","v":1.330024645902705},{"$f":"'PTRM expenditure'!Y$53","v":1.3634082645148629},{"$f":"'PTRM expenditure'!Z$53","v":1.3976298119541859},{"$f":"'PTRM expenditure'!AA$53","v":1.4327103202342357},{"$f":"'PTRM expenditure'!AB$53","v":1.4686713492721151},{"$f":"'PTRM expenditure'!AC$53","v":1.5055350001388448},{"$f":"'PTRM expenditure'!AD$53","v":1.5433239286423297},{"$f":"'PTRM expenditure'!AE$53","v":1.582061359251252},{"$f":"'PTRM expenditure'!AF$53","v":1.6217710993684584},{"$f":"'PTRM expenditure'!AG$53","v":1.6624775539626064},{"$f":"'PTRM expenditure'!AH$53","v":1.7042057405670676},{"$f":"'PTRM expenditure'!AI$53","v":1.7469813046553011},{"$f":"'PTRM expenditure'!AJ$53","v":1.7908305354021488},{"$f":"'PTRM expenditure'!AK$53","v":1.8357803818407428},{"$f":"'PTRM expenditure'!AL$53","v":1.8818584694249452},{"$f":"'PTRM expenditure'!AM$53","v":1.929093117007511},{"$f":"'PTRM expenditure'!AN$53","v":1.9775133542443992},{"$f":"'PTRM expenditure'!AO$53","v":2.0271489394359334},{"$f":"'PTRM expenditure'!AP$53","v":2.0780303778157752},{"$f":"'PTRM expenditure'!AQ$53","v":2.1301889402989511},{"$f":"'PTRM expenditure'!AR$53","v":2.1836566827004544},{"$f":"'PTRM expenditure'!AS$53","v":2.2384664654362356},{"$f":"'PTRM expenditure'!AT$53","v":2.2946519737186848},{"$f":"'PTRM expenditure'!AU$53","v":2.3522477382590234},{"$f":"'PTRM expenditure'!AV$53","v":2.4112891564893251},{"$f":"'PTRM expenditure'!AW$53","v":2.4718125143172069},{"$f":"'PTRM expenditure'!AX$53","v":2.5338550084265687},{"$f":"'PTRM expenditure'!AY$53","v":2.5974547691380754},{"$f":"'PTRM expenditure'!AZ$53","v":2.6626508838434408},{"$f":"'PTRM expenditure'!BA$53","v":2.7294834210279113},{"$f":"'PTRM expenditure'!BB$53","v":2.7979934548957117},{"$f":"'PTRM expenditure'!BC$53","v":2.8682230906135935},{"$f":"'PTRM expenditure'!BD$53","v":2.9402154901879949},{"$f":"'PTRM expenditure'!BE$53","v":3.014014898991713},{"$f":"'PTRM expenditure'!BF$53","v":3.0896666729564046},{"$f":"'PTRM expenditure'!BG$53","v":3.1672173064476099},{"$f":"'PTRM expenditure'!BH$53","v":3.2467144608394451},{"$f":"'PTRM expenditure'!BI$53","v":3.3282069938065146},{"$f":"'PTRM expenditure'!BJ$53","v":3.4117449893510576},{"$f":"'PTRM expenditure'!BK$53","v":3.4973797885837694},{"$f":"'PTRM expenditure'!BL$53","v":3.5851640212772211}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":21},null,null,"Opening Value",null,null,null,null,1492.7832187908743,{"$f":"I30","v":1509.0605444303003},{"$f":"J30","v":1525.8079693001073},{"$f":"K30","v":1544.0176059219998},{"$f":"L30","v":1561.1555910725051},{"$f":"M30","v":1574.3002816658011},{"$f":"N30","v":1584.1182196908292},{"$f":"O30","v":1523.9329728742011},{"$f":"P30","v":1457.4893439336652},{"$f":"Q30","v":1393.9183835620672},{"$f":"R30","v":1333.4654945662039},{"$f":"S30","v":1276.3300951484366},{"$f":"T30","v":1222.2030649685382},{"$f":"U30","v":1169.4323284540944},{"$f":"V30","v":1119.7837407947495},{"$f":"W30","v":1071.5241553011126},{"$f":"X30","v":1024.5152604627544},{"$f":"Y30","v":978.85044666405111},{"$f":"Z30","v":933.95316371268598},{"$f":"AA30","v":890.03990345443117},{"$f":"AB30","v":847.11750451312196},{"$f":"AC30","v":805.5021810932426},{"$f":"AD30","v":770.49587436549234},{"$f":"AE30","v":736.85920904740669},{"$f":"AF30","v":704.62612561890091},{"$f":"AG30","v":673.69942885639296},{"$f":"AH30","v":644.00133514526203},{"$f":"AI30","v":615.61992616030852},{"$f":"AJ30","v":588.1778111731702},{"$f":"AK30","v":561.83244933766059},{"$f":"AL30","v":536.58011794920071},{"$f":"AM30","v":512.52281477867223},{"$f":"AN30","v":495.599550332185},{"$f":"AO30","v":478.73427819876605},{"$f":"AP30","v":461.91154102758816},{"$f":"AQ30","v":445.200944597329},{"$f":"AR30","v":428.74808843041893},{"$f":"AS30","v":413.39123813575276},{"$f":"AT30","v":398.11069859016249},{"$f":"AU30","v":382.97474280191665},{"$f":"AV30","v":368.02764780973052},{"$f":"AW30","v":353.42548141113724},{"$f":"AX30","v":338.87790552885144},{"$f":"AY30","v":324.58513552439666},{"$f":"AZ30","v":310.47428985679989},{"$f":"BA30","v":296.54198014465692},{"$f":"BB30","v":282.86748108279147},{"$f":"BC30","v":269.44712562122294},{"$f":"BD30","v":256.2267224737588},{"$f":"BE30","v":243.22986643012896},{"$f":"BF30","v":230.55898078549373},{"$f":"BG30","v":218.17127912388551},{"$f":"BH30","v":206.10657646697504},{"$f":"BI30","v":194.20580420246526},{"$f":"BJ30","v":182.53432261423885},{"$f":"BK30","v":171.22786297449807}]
[{"$f":"ROW()","v":22},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,0,{"$f":"J276","v":0},0,0,0,0,{"$f":"O276","v":0},0,0,0,0,{"$f":"T276","v":0},0,{"$f":"V276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV276","v":0},0,0,0,0,0,{"$f":"BB276","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,"Capex",null,null,null,null,{"$f":"I53","v":81.456532425524031},71.45620008302204,83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"O53","v":0},0,0,0,0,{"$f":"T53","v":0},0,{"$f":"V53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV53","v":0},0,0,0,0,0,{"$f":"BB53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,"Vines (capex)"]
[{"$f":"ROW()","v":25},null,null,"West Net (capex)"]
[{"$f":"ROW()","v":26},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,{"$f":"I35+I42+I48+I55","v":-1.0328597961703958},-0.68604630725255955,-0.56574850238252272,{"$f":"L35+L42+L48+L55","v":-0.42627022571100914},-0.32805066000000005,0,{"$f":"O35+O42+O48+O55","v":0},0,0,0,0,{"$f":"T35+T42+T48+T55","v":0},0,{"$f":"V35+V42+V48+V55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI35+AI42+AI48+AI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV35+AV42+AV48+AV55","v":0},0,0,0,0,0,{"$f":"BB35+BB42+BB48+BB55","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,"Depreciation ",null,null,null,null,{"$f":"I36+I43+I49+I54","v":-62.319069990215723},{"$f":"J36+J43+J49+J54+J56","v":-54.022728905962445},-64.801218897425883,-66.524969714084051,-67.984301021451159,-70.718932745432269,{"$f":"O36+O43+O49+O54","v":-60.185246816627988},{"$f":"P36+P43+P49+P54","v":-66.443628940536058},{"$f":"Q36+Q43+Q49+Q54","v":-63.570960371597849},-60.45288899586339,-57.135399417767367,-54.127030179898284,-52.770736514443811,-49.648587659344805,-48.259585493636841,-47.008894838358152,-45.664813798703328,-44.897282951365092,-43.913260258254773,-42.922398941309197,-41.61532341987931,-35.006306727750207,-33.636665318085676,-32.233083428505807,-30.926696762507966,-29.698093711130873,-28.381408984953474,-27.442114987138275,-26.345361835509607,-25.252331388459936,-24.057303170528538,-16.923264446487241,-16.86527213341898,-16.822737171177867,-16.710596430259162,-16.45285616691007,-15.356850294666147,-15.280539545590253,-15.135955788245852,-14.947094992186134,-14.602166398593283,-14.547575882285784,-14.292770004454798,-14.110845667596797,-13.932309712142942,-13.674499061865449,-13.420355461568517,-13.220403147464117,-12.996856043629828,-12.670885644635222,-12.387701661608228,-12.064702656910459,-11.900772264509785,-11.671481588226406,-11.306459639740794,-10.880463335371132]
[{"$f":"ROW()","v":28},null,null,"Accelerated depreciation",null,null,null,null,{"$f":"I56","v":-1.8272769997119827},null,null,null,null,null,{"$f":"O37+O56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU37+AU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I21:I29)","v":1509.0605444303003},{"$f":"SUM(J21:J29)","v":1525.8079693001073},1544.0176059219998,1561.1555910725051,1574.3002816658011,1584.1182196908292,{"$f":"SUM(O21:O29)","v":1523.9329728742011},1457.4893439336652,1393.9183835620672,1333.4654945662039,1276.3300951484366,{"$f":"SUM(T21:T29)","v":1222.2030649685382},1169.4323284540944,{"$f":"SUM(V21:V29)","v":1119.7837407947495},1071.5241553011126,1024.5152604627544,978.85044666405111,933.95316371268598,890.03990345443117,847.11750451312196,805.5021810932426,770.49587436549234,736.85920904740669,704.62612561890091,673.69942885639296,644.00133514526203,{"$f":"SUM(AI21:AI29)","v":615.61992616030852},588.1778111731702,561.83244933766059,536.58011794920071,512.52281477867223,495.599550332185,478.73427819876605,461.91154102758816,445.200944597329,428.74808843041893,413.39123813575276,398.11069859016249,382.97474280191665,{"$f":"SUM(AV21:AV29)","v":368.02764780973052},353.42548141113724,338.87790552885144,324.58513552439666,310.47428985679989,296.54198014465692,{"$f":"SUM(BB21:BB29)","v":282.86748108279147},269.44712562122294,256.2267224737588,243.22986643012896,230.55898078549373,218.17127912388551,206.10657646697504,194.20580420246526,182.53432261423885,171.22786297449807,160.34739963912693]
["Initial Asset",null,null,null,null,null,null,null,"RAB closr 2024 staright"]
[{"$f":"ROW()","v":32},null," ICB Account [m$ 30/6/2014]"]
[{"$f":"ROW()","v":33},null,null,"Opening Value",null,null,null,null,592.05279925390096,{"$f":"I38","v":574.9360671864182},{"$f":"J38","v":557.9290335645419},{"$f":"K38","v":540.92199994266559},{"$f":"L38","v":523.91496632078929},{"$f":"M38","v":506.94216923980986},{"$f":"N38","v":490.12606152260679},{"$f":"O38","v":473.15733898815148},{"$f":"P38","v":456.19332164840176},{"$f":"Q38","v":439.96436893379052},{"$f":"R38","v":423.73541621917929},{"$f":"S38","v":407.50646350456805},{"$f":"T38","v":391.27751078995681},{"$f":"U38","v":375.04855807534557},{"$f":"V38","v":360.49963621644417},{"$f":"W38","v":345.95071435754278},{"$f":"X38","v":331.40179249864138},{"$f":"Y38","v":316.85287063973999},{"$f":"Z38","v":302.3039487808386},{"$f":"AA38","v":287.7550269219372},{"$f":"AB38","v":273.20610506303581},{"$f":"AC38","v":258.65718320413441},{"$f":"AD38","v":248.84711466446754},{"$f":"AE38","v":239.03704612480067},{"$f":"AF38","v":229.2269775851338},{"$f":"AG38","v":219.41690904546692},{"$f":"AH38","v":209.60684050580005},{"$f":"AI38","v":199.79677196613318},{"$f":"AJ38","v":189.98670342646631},{"$f":"AK38","v":180.17663488679943},{"$f":"AL38","v":170.36656634713256},{"$f":"AM38","v":160.55649780746569},{"$f":"AN38","v":157.75489603126644},{"$f":"AO38","v":154.95329425506719},{"$f":"AP38","v":152.15169247886794},{"$f":"AQ38","v":149.35009070266869},{"$f":"AR38","v":146.54848892646945},{"$f":"AS38","v":143.7468871502702},{"$f":"AT38","v":140.94528537407095},{"$f":"AU38","v":138.1436835978717},{"$f":"AV38","v":135.34208182167245},{"$f":"AW38","v":132.5404800454732},{"$f":"AX38","v":129.73887826927395},{"$f":"AY38","v":126.93727649307469},{"$f":"AZ38","v":124.13567471687543},{"$f":"BA38","v":121.33407294067617},{"$f":"BB38","v":118.5324711644769},{"$f":"BC38","v":115.73086938827764},{"$f":"BD38","v":112.92926761207838},{"$f":"BE38","v":110.12766583587911},{"$f":"BF38","v":107.32606405967985},{"$f":"BG38","v":104.52446228348059},{"$f":"BH38","v":101.72286050728133},{"$f":"BI38","v":98.921258731082062},{"$f":"BJ38","v":96.119656954882799},{"$f":"BK38","v":93.318055178683537}]
[{"$f":"ROW()","v":34},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)"]
[{"$f":"ROW()","v":35},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,0,{"$f":"J312","v":0},0,0,0,0,{"$f":"O312","v":0},0,0,0,0,{"$f":"T312","v":0},0,{"$f":"V312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV312","v":0},0,0,0,0,0,{"$f":"BB312","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,"Depreciation",null,null,null,null,{"$f":"I330","v":-17.116732067482712},-17.0070336218763,-17.0070336218763,-17.0070336218763,-16.972797080979408,-16.816107717203046,{"$f":"O330","v":-16.968722534455303},-16.964017339749716,-16.228952714611214,-16.228952714611214,-16.228952714611211,{"$f":"T330","v":-16.228952714611214},-16.228952714611214,{"$f":"V330","v":-14.548921858901419},-14.548921858901419,-14.548921858901419,-14.548921858901419,-14.548921858901423,-14.548921858901423,-14.548921858901423,-14.548921858901423,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,{"$f":"AI330","v":-9.8100685396668688},-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-2.801601776199258,-2.801601776199258,-2.8016017761992584,-2.8016017761992584,-2.8016017761992589,-2.8016017761992589,-2.8016017761992593,-2.8016017761992593,{"$f":"AV330","v":-2.8016017761992598},-2.8016017761992598,-2.8016017761992598,-2.8016017761992598,-2.8016017761992598,-2.8016017761992593,{"$f":"BB330","v":-2.8016017761992593},-2.8016017761992593,-2.8016017761992593,-2.8016017761992593,-2.8016017761992589,-2.8016017761992589,-2.8016017761992589,-2.8016017761992589,-2.8016017761992584,-2.8016017761992584,-2.8016017761992584]
[{"$f":"ROW()","v":37},null,null,"Accelerated depreciation",null,null,null,null,0,{"$f":"J348","v":0},0,0,0,0,{"$f":"O348","v":0},0,0,0,0,{"$f":"T348","v":0},0,{"$f":"V348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV348","v":0},0,0,0,0,0,{"$f":"BB348","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I33:I37)","v":574.9360671864182},557.9290335645419,540.92199994266559,523.91496632078929,506.94216923980986,490.12606152260679,{"$f":"SUM(O33:O37)","v":473.15733898815148},456.19332164840176,439.96436893379052,423.73541621917929,407.50646350456805,{"$f":"SUM(T33:T37)","v":391.27751078995681},375.04855807534557,{"$f":"SUM(V33:V37)","v":360.49963621644417},345.95071435754278,331.40179249864138,316.85287063973999,302.3039487808386,287.7550269219372,273.20610506303581,258.65718320413441,248.84711466446754,239.03704612480067,229.2269775851338,219.41690904546692,209.60684050580005,{"$f":"SUM(AI33:AI37)","v":199.79677196613318},189.98670342646631,180.17663488679943,170.36656634713256,160.55649780746569,157.75489603126644,154.95329425506719,152.15169247886794,149.35009070266869,146.54848892646945,143.7468871502702,140.94528537407095,138.1436835978717,{"$f":"SUM(AV33:AV37)","v":135.34208182167245},132.5404800454732,129.73887826927395,126.93727649307469,124.13567471687543,121.33407294067617,{"$f":"SUM(BB33:BB37)","v":118.5324711644769},115.73086938827764,112.92926761207838,110.12766583587911,107.32606405967985,104.52446228348059,101.72286050728133,98.921258731082062,96.119656954882799,93.318055178683537,90.516453402484274]
[{"$f":"ROW()","v":39},null,"Vines Asset Account"]
[{"$f":"ROW()","v":40},null,null,"Opening Value",null,null,null,null,0.59960528535881741,{"$f":"I44","v":0.57287900638104172},{"$f":"J44","v":0.54643785845434845},{"$f":"K44","v":0.51999671052765517},{"$f":"L44","v":0.49355556260096184},{"$f":"M44","v":0.46711441467426851},{"$f":"N44","v":0.44067326674757518},{"$f":"O44","v":0.4226861237096684},{"$f":"P44","v":0.41037726745720282},{"$f":"Q44","v":0.39806841120473724},{"$f":"R44","v":0.38575955495227165},{"$f":"S44","v":0.37345069869980607},{"$f":"T44","v":0.36114184244734049},{"$f":"U44","v":0.34883298619487491},{"$f":"V44","v":0.33652412994240932},{"$f":"W44","v":0.32421527368994374},{"$f":"X44","v":0.31190641743747816},{"$f":"Y44","v":0.29959756118501257},{"$f":"Z44","v":0.28728870493254699},{"$f":"AA44","v":0.27497984868008141},{"$f":"AB44","v":0.26267099242761582},{"$f":"AC44","v":0.25036213617515024},{"$f":"AD44","v":0.23805327992268463},{"$f":"AE44","v":0.22574442367021902},{"$f":"AF44","v":0.21343556741775341},{"$f":"AG44","v":0.2011267111652878},{"$f":"AH44","v":0.18881785491282219},{"$f":"AI44","v":0.17650899866035658},{"$f":"AJ44","v":0.16420014240789096},{"$f":"AK44","v":0.15189128615542535},{"$f":"AL44","v":0.13958242990295974},{"$f":"AM44","v":0.12727357365049413},{"$f":"AN44","v":0.11496471739802852},{"$f":"AO44","v":0.10265586114556291},{"$f":"AP44","v":9.0347004893097299E-2},{"$f":"AQ44","v":7.8038148640631688E-2},{"$f":"AR44","v":6.5729292388166077E-2},{"$f":"AS44","v":5.3420436135700466E-2},{"$f":"AT44","v":4.1111579883234856E-2},{"$f":"AU44","v":2.8802723630769245E-2},{"$f":"AV44","v":1.649386737830363E-2},{"$f":"AW44","v":4.1850111258380177E-3},{"$f":"AX44","v":-3.3306690738754696E-16},{"$f":"AY44","v":-3.3306690738754696E-16},{"$f":"AZ44","v":-3.3306690738754696E-16},{"$f":"BA44","v":-3.3306690738754696E-16},{"$f":"BB44","v":-3.3306690738754696E-16},{"$f":"BC44","v":-3.3306690738754696E-16},{"$f":"BD44","v":-3.3306690738754696E-16},{"$f":"BE44","v":-3.3306690738754696E-16},{"$f":"BF44","v":-3.3306690738754696E-16},{"$f":"BG44","v":-3.3306690738754696E-16},{"$f":"BH44","v":-3.3306690738754696E-16},{"$f":"BI44","v":-3.3306690738754696E-16},{"$f":"BJ44","v":-3.3306690738754696E-16},{"$f":"BK44","v":-3.3306690738754696E-16}]
[{"$f":"ROW()","v":41},null,null,"Assets rolled into asset base",null,null,null,null,0,{"$f":"J421","v":0},0,0,0,0,{"$f":"O421","v":0},0,0,0,0,{"$f":"T421","v":0},0,{"$f":"V421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV421","v":0},0,0,0,0,0,{"$f":"BB421","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,0]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,-2.6726278977775644E-2,{"$f":"J457+J475","v":-2.6441147926693311E-2},-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,{"$f":"O457+O475","v":-1.7987143037906772E-2},-1.23088562524656E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.2308856252465602E-2,{"$f":"T457+T475","v":-1.2308856252465602E-2},-1.2308856252465602E-2,{"$f":"V457+V475","v":-1.2308856252465604E-2},-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,{"$f":"AI457+AI475","v":-1.2308856252465611E-2},-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,{"$f":"AV457+AV475","v":-1.2308856252465614E-2},-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,{"$f":"BB457+BB475","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,"Closing Value (Asset Added as at 31/12/2009)",null,null,null,null,0.57287900638104172,{"$f":"SUM(J40:J43)","v":0.54643785845434845},0.51999671052765517,0.49355556260096184,0.46711441467426851,0.44067326674757518,{"$f":"SUM(O40:O43)","v":0.4226861237096684},0.41037726745720282,0.39806841120473724,0.38575955495227165,0.37345069869980607,{"$f":"SUM(T40:T43)","v":0.36114184244734049},0.34883298619487491,{"$f":"SUM(V40:V43)","v":0.33652412994240932},0.32421527368994374,0.31190641743747816,0.29959756118501257,0.28728870493254699,0.27497984868008141,0.26267099242761582,0.25036213617515024,0.23805327992268463,0.22574442367021902,0.21343556741775341,0.2011267111652878,0.18881785491282219,{"$f":"SUM(AI40:AI43)","v":0.17650899866035658},0.16420014240789096,0.15189128615542535,0.13958242990295974,0.12727357365049413,0.11496471739802852,0.10265586114556291,9.0347004893097299E-2,7.8038148640631688E-2,6.5729292388166077E-2,5.3420436135700466E-2,4.1111579883234856E-2,2.8802723630769245E-2,{"$f":"SUM(AV40:AV43)","v":1.649386737830363E-2},4.1850111258380177E-3,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,{"$f":"SUM(BB40:BB43)","v":-3.3306690738754696E-16},-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16]
[{"$f":"ROW()","v":45},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,-3.5388358909926865E-16,{"$f":"I50","v":-3.5388358909926865E-16},{"$f":"J50","v":-9.4545663925590399E-16},{"$f":"K50","v":-9.4577412367752186E-16},{"$f":"L50","v":-9.4609160809913972E-16},{"$f":"M50","v":-9.4640909252075759E-16},{"$f":"N50","v":-9.4672657694237545E-16},{"$f":"O50","v":2.6367796834847468E-16},{"$f":"P50","v":2.6367796834847468E-16},{"$f":"Q50","v":2.6367796834847468E-16},{"$f":"R50","v":2.6367796834847468E-16},{"$f":"S50","v":2.6367796834847468E-16},{"$f":"T50","v":2.6367796834847468E-16},{"$f":"U50","v":2.6367796834847468E-16},{"$f":"V50","v":2.6367796834847468E-16},{"$f":"W50","v":2.6367796834847468E-16},{"$f":"X50","v":2.6367796834847468E-16},{"$f":"Y50","v":2.6367796834847468E-16},{"$f":"Z50","v":2.6367796834847468E-16},{"$f":"AA50","v":2.6367796834847468E-16},{"$f":"AB50","v":2.6367796834847468E-16},{"$f":"AC50","v":2.6367796834847468E-16},{"$f":"AD50","v":2.6367796834847468E-16},{"$f":"AE50","v":2.6367796834847468E-16},{"$f":"AF50","v":2.6367796834847468E-16},{"$f":"AG50","v":2.6367796834847468E-16},{"$f":"AH50","v":2.6367796834847468E-16},{"$f":"AI50","v":2.6367796834847468E-16},{"$f":"AJ50","v":2.6367796834847468E-16},{"$f":"AK50","v":2.6367796834847468E-16},{"$f":"AL50","v":2.6367796834847468E-16},{"$f":"AM50","v":2.6367796834847468E-16},{"$f":"AN50","v":2.6367796834847468E-16},{"$f":"AO50","v":2.6367796834847468E-16},{"$f":"AP50","v":2.6367796834847468E-16},{"$f":"AQ50","v":2.6367796834847468E-16},{"$f":"AR50","v":2.6367796834847468E-16},{"$f":"AS50","v":2.6367796834847468E-16},{"$f":"AT50","v":2.6367796834847468E-16},{"$f":"AU50","v":2.6367796834847468E-16},{"$f":"AV50","v":2.6367796834847468E-16},{"$f":"AW50","v":2.6367796834847468E-16},{"$f":"AX50","v":2.6367796834847468E-16},{"$f":"AY50","v":2.6367796834847468E-16},{"$f":"AZ50","v":2.6367796834847468E-16},{"$f":"BA50","v":2.6367796834847468E-16},{"$f":"BB50","v":2.6367796834847468E-16},{"$f":"BC50","v":2.6367796834847468E-16},{"$f":"BD50","v":2.6367796834847468E-16},{"$f":"BE50","v":2.6367796834847468E-16},{"$f":"BF50","v":2.6367796834847468E-16},{"$f":"BG50","v":2.6367796834847468E-16},{"$f":"BH50","v":2.6367796834847468E-16},{"$f":"BI50","v":2.6367796834847468E-16},{"$f":"BJ50","v":2.6367796834847468E-16},{"$f":"BK50","v":2.6367796834847468E-16}]
[{"$f":"ROW()","v":47},null,null,"Assets rolled into asset base",null,null,null,null,0,{"$f":"J548","v":0},0,0,0,0,{"$f":"O548","v":0},0,0,0,0,{"$f":"T548","v":0},0,{"$f":"V548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV548","v":0},0,0,0,0,0,{"$f":"BB548","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,0]
[{"$f":"ROW()","v":49},null,null,"Depreciation",null,null,null,null,0,{"$f":"J584+J602","v":-5.9157305015663534E-16},-3.1748442161781663E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,{"$f":"O584+O602","v":1.2104045452908501E-15},0,0,0,0,{"$f":"T584+T602","v":0},0,{"$f":"V584+V602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI584+AI602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV584+AV602","v":0},0,0,0,0,0,{"$f":"BB584+BB602","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,"Closing Value (Asset Added as at 30/06/2010)",null,null,null,null,-3.5388358909926865E-16,{"$f":"SUM(J46:J49)","v":-9.4545663925590399E-16},-9.4577412367752186E-16,-9.4609160809913972E-16,-9.4640909252075759E-16,-9.4672657694237545E-16,{"$f":"SUM(O46:O49)","v":2.6367796834847468E-16},2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,{"$f":"SUM(T46:T49)","v":2.6367796834847468E-16},2.6367796834847468E-16,{"$f":"SUM(V46:V49)","v":2.6367796834847468E-16},2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,{"$f":"SUM(AI46:AI49)","v":2.6367796834847468E-16},2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,{"$f":"SUM(AV46:AV49)","v":2.6367796834847468E-16},2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,{"$f":"SUM(BB46:BB49)","v":2.6367796834847468E-16},2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16]
["Capex Account "]
[{"$f":"ROW()","v":52},null,null,"Opening Value",null,null,null,null,902.67163268993261,{"$f":"I58","v":936.09241667581898},{"$f":"J58","v":969.87331631542895},{"$f":"K58","v":1005.1164277071244},{"$f":"L58","v":1039.2878876274326},{"$f":"M58","v":1069.4318164496347},{"$f":"N58","v":1096.0923033397926},{"$f":"O58","v":1052.8937662006579},{"$f":"P58","v":1003.426463456124},{"$f":"Q58","v":956.09676465538985},{"$f":"R58","v":911.88513723039011},{"$f":"S58","v":870.99099938348638},{"$f":"T58","v":833.1052307744518},{"$f":"U58","v":796.57575583087169},{"$f":"V58","v":761.48839888668078},{"$f":"W58","v":727.79004410819778},{"$f":"X58","v":695.3423799849935},{"$f":"Y58","v":664.23879690144406},{"$f":"Z58","v":633.90274466523283},{"$f":"AA58","v":604.55071512213192},{"$f":"AB58","v":576.1895468959766},{"$f":"AC58","v":549.13545419125114},{"$f":"AD58","v":523.95152485942026},{"$f":"AE58","v":500.13723693725393},{"$f":"AF58","v":477.72653090466747},{"$f":"AG58","v":456.62221153807883},{"$f":"AH58","v":436.74649522286728},{"$f":"AI58","v":418.18746363383315},{"$f":"AJ58","v":400.5677260426142},{"$f":"AK58","v":384.04474160302391},{"$f":"AL58","v":368.61478761048329},{"$f":"AM58","v":354.37986183587407},{"$f":"AN58","v":340.27050802183857},{"$f":"AO58","v":326.21914652087133},{"$f":"AP58","v":312.21031998214517},{"$f":"AQ58","v":298.31363418433773},{"$f":"AR58","v":284.67468864987939},{"$f":"AS58","v":272.13174898766499},{"$f":"AT58","v":259.66512007452644},{"$f":"AU58","v":247.34307491873233},{"$f":"AV58","v":235.20989055899793},{"$f":"AW58","v":223.42163479285637},{"$f":"AX58","v":211.67984569789567},{"$f":"AY58","v":200.18867746964014},{"$f":"AZ58","v":188.87943357824261},{"$f":"BA58","v":177.74872564229892},{"$f":"BB58","v":166.87582835663272},{"$f":"BC58","v":156.25707467126347},{"$f":"BD58","v":145.8382732999986},{"$f":"BE58","v":135.64301903256805},{"$f":"BF58","v":125.77373516413209},{"$f":"BG58","v":116.18763527872312},{"$f":"BH58","v":106.92453439801193},{"$f":"BI58","v":97.825363909701409},{"$f":"BJ58","v":88.955484097674258},{"$f":"BK58","v":80.450626234132727}]
[{"$f":"ROW()","v":53},null,null,"Capex",null,null,null,null,{"$f":"I657","v":81.456532425524031},71.45620008302204,83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"O657","v":0},0,0,0,0,{"$f":"T657","v":0},0,{"$f":"V657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV657","v":0},0,0,0,0,0,{"$f":"BB657","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,"Depreciation ",null,null,null,null,{"$f":"I693","v":-45.175611643755232},{"$f":"J693","v":-36.989254136159452},-47.76774412762289,-49.491494944281058,-50.985062792545065,-53.876383880302527,-43.198537139134778,-49.467302744533882,-47.329698800734171,-44.211627424999712,-40.894137846903689,{"$f":"T693","v":-37.885768609034599},-36.529474943580134,{"$f":"V693","v":-35.087356944190923},-33.698354778482958,-32.44766412320427,-31.103583083549442,-30.336052236211206,-29.352029543100887,-28.361168226155307,-27.05409270472542,-25.183929331830875,-23.81428792216634,-22.410706032586475,-21.10431936658863,-19.875716315211541,{"$f":"AI693","v":-18.559031589034142},-17.619737591218939,-16.522984439590275,-15.429953992540602,-14.234925774609204,-14.109353814035517,-14.051361500967255,-14.008826538726144,-13.896685797807439,-13.638945534458346,-12.542939662214422,-12.466628913138528,-12.322045155794127,{"$f":"AV693","v":-12.133184359734408},-11.788255766141557,-11.741789094960685,-11.491168228255539,-11.309243891397537,-11.130707935943683,{"$f":"BB693","v":-10.872897285666189},-10.618753685369258,-10.418801371264857,-10.195254267430569,-9.8692838684359625,-9.5860998854089683,-9.2631008807111996,-9.0991704883105253,-8.8698798120271487,-8.5048578635415346,-8.0788615591718749]
[{"$f":"ROW()","v":55},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,{"$f":"I675","v":-1.0328597961703958},{"$f":"J675","v":-0.68604630725255955},-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,{"$f":"O675","v":0},0,0,0,0,{"$f":"T675","v":0},0,{"$f":"V675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV675","v":0},0,0,0,0,0,{"$f":"BB675","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,"Accelerated depreciation",null,null,null,null,{"$f":"I711","v":-1.8272769997119827},0,0,0,0,0,{"$f":"O711","v":0},0,0,0,0,{"$f":"T711","v":0},0,{"$f":"V711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV711","v":0},0,0,0,0,0,{"$f":"BB711","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,{"$f":"J729","v":0},0,0,0,0,{"$f":"O729","v":0},0,0,0,0,{"$f":"T729","v":0},0,{"$f":"V729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV729","v":0},0,0,0,0,0,{"$f":"BB729","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I52:I57)","v":936.09241667581898},{"$f":"SUM(J52:J57)","v":969.87331631542895},1005.1164277071244,1039.2878876274326,1069.4318164496347,1096.0923033397926,{"$f":"SUM(O52:O57)","v":1052.8937662006579},1003.426463456124,956.09676465538985,911.88513723039011,870.99099938348638,{"$f":"SUM(T52:T57)","v":833.1052307744518},796.57575583087169,{"$f":"SUM(V52:V57)","v":761.48839888668078},727.79004410819778,695.3423799849935,664.23879690144406,633.90274466523283,604.55071512213192,576.1895468959766,549.13545419125114,523.95152485942026,500.13723693725393,477.72653090466747,456.62221153807883,436.74649522286728,{"$f":"SUM(AI52:AI57)","v":418.18746363383315},400.5677260426142,384.04474160302391,368.61478761048329,354.37986183587407,340.27050802183857,326.21914652087133,312.21031998214517,298.31363418433773,284.67468864987939,272.13174898766499,259.66512007452644,247.34307491873233,{"$f":"SUM(AV52:AV57)","v":235.20989055899793},223.42163479285637,211.67984569789567,200.18867746964014,188.87943357824261,177.74872564229892,{"$f":"SUM(BB52:BB57)","v":166.87582835663272},156.25707467126347,145.8382732999986,135.64301903256805,125.77373516413209,116.18763527872312,106.92453439801193,97.825363909701409,88.955484097674258,80.450626234132727,72.371764674960858]
[{"$f":"\"Assets Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"Assets Account [m$31/12/2023]"}]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":61},null,null,"High Pressure Mains - Steel",null,null,null,null,334.71108439976035,{"$f":"I205","v":333.20945552339873},333.53399723624335,334.14769119871704,334.64550596403626,332.15861148893242,{"$f":"N205","v":330.9818912630937},{"$f":"O205","v":326.65176816684794},{"$f":"P205","v":322.32164507060219},{"$f":"Q205","v":317.99152197435643},{"$f":"R205","v":313.66139887811067},{"$f":"S205","v":309.33127578186492},{"$f":"T205","v":305.00355596798522},{"$f":"U205","v":300.67583615410553},{"$f":"V205","v":296.34811634022583},{"$f":"W205","v":292.02039652634613},{"$f":"X205","v":287.69267671246644},{"$f":"Y205","v":283.36495689858674},{"$f":"Z205","v":279.03723708470704},{"$f":"AA205","v":274.70951727082735},{"$f":"AB205","v":270.38179745694765},{"$f":"AC205","v":266.05407764306796},{"$f":"AD205","v":261.72635782918826},{"$f":"AE205","v":257.39863801530856},{"$f":"AF205","v":253.07091820142887},{"$f":"AG205","v":248.74319838754917},{"$f":"AH205","v":244.41547857366947},{"$f":"AI205","v":240.08775875978978},{"$f":"AJ205","v":235.76003894591008},{"$f":"AK205","v":231.43231913203039},{"$f":"AL205","v":227.10459931815069},{"$f":"AM205","v":222.77687950427099},{"$f":"AN205","v":218.4491596903913},{"$f":"AO205","v":214.1214398765116},{"$f":"AP205","v":209.79372006263191},{"$f":"AQ205","v":205.46600024875221},{"$f":"AR205","v":201.13828043487251},{"$f":"AS205","v":196.81056062099282},{"$f":"AT205","v":192.48284080711312},{"$f":"AU205","v":188.15512099323342},{"$f":"AV205","v":183.82740117935373},{"$f":"AW205","v":179.49968136547403},{"$f":"AX205","v":175.17196155159434},{"$f":"AY205","v":170.84424173771464},{"$f":"AZ205","v":166.51652192383494},{"$f":"BA205","v":162.18880210995525},{"$f":"BB205","v":157.86108229607555},{"$f":"BC205","v":153.53336248219586},{"$f":"BD205","v":149.20564266831616},{"$f":"BE205","v":144.87792285443646},{"$f":"BF205","v":140.55020304055677},{"$f":"BG205","v":136.22248322667707},{"$f":"BH205","v":131.89476341279737},{"$f":"BI205","v":127.56704359891768},{"$f":"BJ205","v":123.23932378503798},{"$f":"BK205","v":118.91160397115829}]
[{"$f":"ROW()","v":62},null,null,"High Pressure Mains - PE",null,null,null,null,4.8992323619895251,4.7808705868871222,5.3842248646775541,5.1195340681950077,5.0357477997969804,4.9508777987307573,4.8660077976645342,5.0143614892567614,4.9165824811881054,4.8188034731194493,4.7210244650507933,4.6232454569821373,4.5254664489134813,4.4276874408448252,4.3299084327761692,4.2321294247075132,4.1343504166388572,4.0365714085702011,3.9387924005015456,3.84101339243289,3.7432343843642344,3.6454553762955788,3.5476763682269232,3.4498973601582676,3.3521183520896121,3.2543393440209565,3.1565603359523009,3.0587813278836453,2.9610023198149897,2.8632233117463342,2.7654443036776786,2.667665295609023,2.5698862875403674,2.4721072794717118,2.3743282714030562,2.2765492633344007,2.1787702552657451,2.0809912471970895,1.9832122391284339,1.8854332310597783,1.7876542229911228,1.6898752149224672,1.5920962068538116,1.494317198785156,1.3965381907165004,1.2987591826478448,1.2009801745791893,1.1032011665105337,1.0054221584418781,0.90764315037322252,0.80986414230456694,0.71208513423591135,0.61430612616725577,0.51652711809860019,0.41874811002994461,0.32096910196128903]
[{"$f":"ROW()","v":63},null,null,"Medium Pressure Mains",null,null,null,null,217.91860625273705,210.88897379297134,203.93433742576465,196.97970105855796,190.02506469135128,183.07042832414459,176.1157919569379,169.10732519347027,162.09885843000265,155.09039166653503,148.08192490306743,141.07345813959984,134.06499137613224,127.05652461266463,120.04805784919702,113.03959108572941,106.0311243222618,99.022657558794194,92.014190795326584,85.005724031858975,77.997257268391365,70.988790504923756,63.980323741456147,56.971856977988537,49.963390214520928,42.954923451053318,35.946456687585709,28.937989924118096,21.929523160650483,14.92105639718287,7.9125896337152586,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737]
[{"$f":"ROW()","v":64},null,null,"Medium / Low Pressure Mains",null,null,null,null,440.6386464746077,462.62393925640549,482.50426389127801,507.59474443174588,533.49060549385331,557.08343391150481,578.75023241907627,564.11132687754673,549.47242133601719,534.83351579448765,520.19461025295811,505.55570471142858,490.96674104326854,476.37777737510851,461.78881370694847,447.19985003878844,432.61088637062841,418.02192270246837,403.43295903430834,388.84399536614831,374.25503169798827,359.66606802982824,349.81595768090278,339.96584733197733,330.11573698305187,320.26562663412642,310.41551628520097,300.56540593627551,290.71529558735006,280.8651852384246,271.01507488949915,261.16496454057369,251.31485419164824,241.46474384272278,231.61463349379733,221.76452314487187,211.91441279594642,202.06430244702096,192.21419209809551,182.36408174917005,172.5139714002446,162.66386105131915,152.82187454752031,143.18619671211169,133.69309837823457,124.32552381399783,115.15464649843641,106.23791278317191,97.521131382011816,89.027897084686018,80.860633186354818,72.976553271050619,65.354506256307673,57.896389633965399,50.667563687906501,43.803759690333216]
[{"$f":"ROW()","v":65},null,null,"Low Pressure Mains",null,null,null,null,21.834485708269689,20.154909884556638,18.493176782470197,16.831443680383757,15.169710578297318,13.507977476210879,11.84624437412444,10.16659323159392,8.4865623758841231,6.8065315201743264,5.1265006644645297,3.4464698087547339,1.7664389530449376,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2]
[{"$f":"ROW()","v":66},null,null,"Regulators",null,null,null,null,28.209435272933341,27.548265546527805,27.824216211570068,27.651542922551968,27.915748326441282,28.036267007576928,28.612488509717352,27.036254465480251,25.460020421243151,24.618851002144552,23.777681583045954,22.936512163947356,22.101709346358231,21.266906528769105,20.43210371117998,19.597300893590855,18.76249807600173,17.927695258412605,17.09289244082348,16.258089623234355,15.42328680564523,14.588483988056105,13.753681170466979,12.918878352877854,12.090133324223324,11.261388295568793,10.432643266914262,9.6040267631332767,8.7795664289663495,7.9859987808483144,7.2171169340862082,6.4549969613685496,5.7226890364363037,4.9978154979923985,4.2843758570085226,3.5988180403113228,2.9440003185801862,2.3440809671228635,1.8197437377933841,1.4200453681551704,1.1654844639429098,0.95382506179949933,0.7540657216603186,0.59622792633457744,0.46951722567314025,0.38544784490238415,0.34088163433606478,0.2963154237697454,0.25174921320342603,0.20718300263710662,0.16261679207078722,0.11805058150446782,0.11805058150446782,0.11805058150446782,0.11805058150446782,0.11805058150446782]
[{"$f":"ROW()","v":67},null,null,"Secondary Gate Stations",null,null,null,null,5.7315308318121261,4.3430831588804555,4.3116505757116164,3.8567059316735328,3.4366365390026554,3.1607957948357077,3.0438732475236971,4.3103854037997991,4.1475521224113381,3.9847188410228771,3.8218855596344161,3.6590522782459551,3.4968042701538939,3.3345562620618328,3.1723082539697716,3.0100602458777104,2.8478122377856492,2.685564229693588,2.5233162216015268,2.3610682135094656,2.1988202054174044,2.0365721973253432,1.8743241892332823,1.7120761811412213,1.5498281730491603,1.3875801649570993,1.2253321568650384,1.0630841487729774,0.90083614068091644,0.73858813258885547,0.5763401244967945,0.41454821827497235,0.34190125174214375,0.30124580971429527,0.26744515629388982,0.23785860851363136,0.208348123704202,0.17909431483114172,0.15056913290613202,0.12204395098112232,9.3518769056112616E-2,8.1813947873874263E-2,7.0109126691635909E-2,6.0503603272805725E-2,5.0898079853975542E-2,4.2159079132237737E-2,3.8062166057437737E-2,3.3965252982637736E-2,2.9868339907837736E-2,2.5771426833037736E-2,2.1674513758237736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2]
[{"$f":"ROW()","v":68},null,null,"Buildings",null,null,null,null,31.360082287327497,34.616657444801753,35.027107172523806,34.3226486581204,33.651991260381642,33.292636694414753,32.827910200233163,31.874124622813131,30.914483436065893,29.954842249318656,28.995201062571418,28.03555987582418,27.077676257719141,26.119792639614101,25.161909021509061,24.204025403404021,23.246141785298981,22.288258167193941,21.330374549088901,20.372490930983862,19.414607312878822,18.456723694773782,17.498840076668742,16.540956458563702,15.585354625195459,14.629752791827215,13.674150958458972,12.718549125090728,11.762947291722485,10.807345458354241,9.8533056129413232,8.9035767448143588,7.9604628497866754,7.0359153568339332,6.1356141400548312,5.315357734267609,4.7220254338925898,4.2871142906497992,3.8522031474070086,3.4372369018173545,3.0659939868614652,2.9799578026868065,2.928488227688788,2.8814950195546905,2.8427195520828126,2.8134484278366094,2.8011454473412143,2.7888424668458192,2.776539486350424,2.7642365058550289,2.7519335253596338,2.7396305448642386,2.7396305448642386,2.7396305448642386,2.7396305448642386,2.7396305448642386]
[{"$f":"ROW()","v":69},null,null,"Meter and Services Pipes",null,null,null,null,364.80036661532978,375.51196877162533,377.20382530605718,380.16600213543035,381.74027957459714,384.32698379978592,383.09700075168507,354.44524052222846,326.6504002619626,299.56819517489242,273.83236754950599,249.32824002593171,226.11180725087692,203.92729243083483,183.01131399127229,163.23024836251838,144.46657561959572,127.04698391632787,110.39492306039827,94.726884897578984,80.049708051705281,66.679606727261472,54.929467197858074,44.548969078119214,35.56371327428883,27.884844136456287,21.43457805000083,16.300868164849227,12.102296107898768,8.9695845165280836,6.9036555828958166,6.0212259139943036,5.1387962450927906,4.2563665761912777,3.3739369072897651,2.4915072383882526,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399]
[{"$f":"ROW()","v":70},null,null,"Equipment & Vehicles",null,null,null,null,11.979823025140847,10.449115274966141,9.340411633365056,7.9748503471385739,6.7419554510808428,5.5559202037572799,5.5106446339463595,4.5103788301270775,3.5912952890474337,2.7408774973172934,2.005486698238077,1.4646774428438332,1.0680117316070774,0.78611730980530936,0.57907176655575521,0.45524969707702512,0.39168766953713324,0.32812564199724137,0.26456361445734949,0.20100158691745762,0.13743955937756575,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2]
[{"$f":"ROW()","v":71},null,null,"Vehicle",null,null,null,null,7.0904986482448757,6.8705486478365563,10.354356438546581,11.408294352305496,10.997736314762983,10.215016398741863,10.778601084260792,9.2434300376625416,7.6996918945157873,6.4386544731217512,5.3657601249213869,4.5422833618282352,3.9648161718181241,3.5640273188486691,3.2138241013347648,2.9632171830338079,2.8037222766858991,2.6442273703379904,2.4847324639900816,2.3252375576421729,2.1657426512942641,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554]
[{"$f":"ROW()","v":72},null,null,"Information Technology",null,null,null,null,19.680481571525782,13.177655263559886,13.131593878106017,13.063700090700657,13.484360420406603,14.444331729286599,13.547979339660579,13.581693013837215,8.2770142922374372,4.0459378701394888,1.2833852962476673,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2]
[{"$f":"ROW()","v":73},null,null,"Telemetry and Monitoring",null,null,null,null,0.95359349345060263,{"$f":"I217","v":2.0513415334770988},2.634321742301438,3.3536481514131298,3.7165339571668783,3.738450964573655,3.565929411307005,3.1558117344763019,2.7456940576455988,2.3355763808148957,1.9254587039841926,1.6216867811912477,1.3602736508857771,1.1317866045464235,0.95144666310898884,0.84237630358710458,0.81523165962077593,0.78808701565444728,0.76094237168811862,0.73379772772178997,0.70665308375546132,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267]
[{"$f":"ROW()","v":74},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,{"$f":"I218","v":1.3552527156068805E-20},{"$f":"J218","v":-6.5018026265948637E-16},{"$f":"K218","v":-6.5018026265948637E-16},{"$f":"L218","v":-6.5018026265948637E-16},{"$f":"M218","v":-6.5018026265948637E-16},{"$f":"N218","v":-0.16781140368161182},{"$f":"O218","v":-1.1102230246251565E-15},{"$f":"P218","v":-1.1102230246251565E-15},{"$f":"Q218","v":-1.1102230246251565E-15},{"$f":"R218","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15]
[{"$f":"ROW()","v":75},null,null,"Land",null,null,null,null,9.0669886250174301,11.476280724968996,11.476167397332476,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339]
[{"$f":"ROW()","v":76},null,null,"Equity Raising Cost",null,null,null,null,0.33577664088644266,1.1292014359176437,1.1120874678925607,1.0949734998674778,1.0778595318423949,1.060745563817312,1.0436315957922291,1.0264747755730665,1.009317955353904,0.99216113513474158,0.97500431491557915,0.95784749469641672,0.9406906744772543,0.92353385425809187,0.90637703403892944,0.88922021381976701,0.87206339360060459,0.85490657338144216,0.83774975316227973,0.8205929329431173,0.80343611272395488,0.78627929250479245,0.76912247228563002,0.75196565206646759,0.73480883184730517,0.71765201162814274,0.70049519140898031,0.68333837118981788,0.66618155097065546,0.64902473075149303,0.6318679105323306,0.61471109031316817,0.59755427009400575,0.58039744987484332,0.56324062965568089,0.54608380943651846,0.52892698921735604,0.51177016899819361,0.49461334877903118,0.47745652855986875,0.46029970834070633,0.4431428881215439,0.42598606790238147,0.40882924768321904,0.39167242746405662,0.37451560724489419,0.35735878702573176,0.34020196680656933,0.32304514658740691,0.30588832636824448,0.28873150614908205,0.27157468592991962,0.2544178657107572,0.23726104549159474,0.22010422527243229,0.20294740505326983]
[{"$f":"ROW()","v":77},null,null,"Total",null,null,null,null,1499.2106322090331,{"$f":"SUM(J61:J76)","v":1518.8322668467811},1536.2657380238404,1555.0411231481155,1572.6053785243319,1586.078119777628,{"$f":"SUM(O61:O76)","v":1595.8960578026558},1535.7108109860276,1469.2671820454918,1405.6962216738941,1345.2433326780306,{"$f":"SUM(T61:T76)","v":1288.1079332602633},1233.9809030803651,{"$f":"SUM(V61:V76)","v":1181.2101665659211},1131.561578906576,1083.3019934129393,1036.2930985745811,990.62828477587789,945.73100182451265,901.81774156625806,858.89534262494885,817.28001920506938,782.27371247731935,748.6370471592337,716.40396373072781,685.47726696821985,{"$f":"SUM(AI61:AI76)","v":655.77917325708904},627.39776427213553,599.95564928499721,573.6102874494876,548.35795606102772,524.30065289049924,507.37738844401196,490.51211631059294,473.68937913941505,456.97878270915589,440.52592654224583,425.16907624757971,409.88853670198938,{"$f":"SUM(AV61:AV76)","v":394.75258091374354},379.80548592155748,365.20331952296408,350.65574364067839,336.36297363622361,322.25212796862684,{"$f":"SUM(BB61:BB76)","v":308.31981825648387},294.64531919461848,281.22496373304983,268.00456058558575,255.00770454195592,242.33681889732071,229.94911723571246,217.88441457880202,205.98364231429224,194.3121607260658,183.00570108632499]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":79},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":80},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":81},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":82},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":83},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":84},null,null,"Regulators"]
[{"$f":"ROW()","v":85},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":86},null,null,"Buildings"]
[{"$f":"ROW()","v":87},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":88},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":89},null,null,"Vehicle"]
[{"$f":"ROW()","v":90},null,null,"Information Technology"]
[{"$f":"ROW()","v":91},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":92},null,null,"FRC"]
[{"$f":"ROW()","v":93},null,null,"Land"]
[{"$f":"ROW()","v":94},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":95},null,null,"Total"]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":97},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J405+J532","v":0},0,0,0,0,{"$f":"O405+O532","v":0},0,0,0,0,{"$f":"T405+T532","v":0},0,{"$f":"V405+V532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI405+AI532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV405+AV532","v":0},0,0,0,0,0,{"$f":"BB405+BB532","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J406+J533","v":0},0,0,0,0,{"$f":"O406+O533","v":0},0,0,0,0,{"$f":"T406+T533","v":0},0,{"$f":"V406+V533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI406+AI533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV406+AV533","v":0},0,0,0,0,0,{"$f":"BB406+BB533","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J407+J534","v":0},0,0,0,0,{"$f":"O407+O534","v":0},0,0,0,0,{"$f":"T407+T534","v":0},0,{"$f":"V407+V534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI407+AI534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV407+AV534","v":0},0,0,0,0,0,{"$f":"BB407+BB534","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"J408+J535","v":0},0,0,0,0,{"$f":"O408+O535","v":0},0,0,0,0,{"$f":"T408+T535","v":0},0,{"$f":"V408+V535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI408+AI535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV408+AV535","v":0},0,0,0,0,0,{"$f":"BB408+BB535","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J409+J536","v":0},0,0,0,0,{"$f":"O409+O536","v":0},0,0,0,0,{"$f":"T409+T536","v":0},0,{"$f":"V409+V536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI409+AI536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV409+AV536","v":0},0,0,0,0,0,{"$f":"BB409+BB536","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Regulators",null,null,null,null,0,{"$f":"J410+J537","v":0},0,0,0,0,{"$f":"O410+O537","v":0},0,0,0,0,{"$f":"T410+T537","v":0},0,{"$f":"V410+V537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI410+AI537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV410+AV537","v":0},0,0,0,0,0,{"$f":"BB410+BB537","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J411+J538","v":0},0,0,0,0,{"$f":"O411+O538","v":0},0,0,0,0,{"$f":"T411+T538","v":0},0,{"$f":"V411+V538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI411+AI538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV411+AV538","v":0},0,0,0,0,0,{"$f":"BB411+BB538","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"Buildings",null,null,null,null,0,{"$f":"J412+J539","v":0},0,0,0,0,{"$f":"O412+O539","v":0},0,0,0,0,{"$f":"T412+T539","v":0},0,{"$f":"V412+V539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI412+AI539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV412+AV539","v":0},0,0,0,0,0,{"$f":"BB412+BB539","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"J413+J540","v":0},0,0,0,0,{"$f":"O413+O540","v":0},0,0,0,0,{"$f":"T413+T540","v":0},0,{"$f":"V413+V540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI413+AI540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV413+AV540","v":0},0,0,0,0,0,{"$f":"BB413+BB540","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J414+J541","v":0},0,0,0,0,{"$f":"O414+O541","v":0},0,0,0,0,{"$f":"T414+T541","v":0},0,{"$f":"V414+V541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI414+AI541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV414+AV541","v":0},0,0,0,0,0,{"$f":"BB414+BB541","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Vehicle",null,null,null,null,0,{"$f":"J415+J542","v":0},0,0,0,0,{"$f":"O415+O542","v":0},0,0,0,0,{"$f":"T415+T542","v":0},0,{"$f":"V415+V542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI415+AI542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV415+AV542","v":0},0,0,0,0,0,{"$f":"BB415+BB542","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Information Technology",null,null,null,null,0,{"$f":"J416+J543","v":0},0,0,0,0,{"$f":"O416+O543","v":0},0,0,0,0,{"$f":"T416+T543","v":0},0,{"$f":"V416+V543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI416+AI543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV416+AV543","v":0},0,0,0,0,0,{"$f":"BB416+BB543","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J417+J544","v":0},0,0,0,0,{"$f":"O417+O544","v":0},0,0,0,0,{"$f":"T417+T544","v":0},0,{"$f":"V417+V544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI417+AI544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV417+AV544","v":0},0,0,0,0,0,{"$f":"BB417+BB544","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"FRC",null,null,null,null,0,{"$f":"J418+J545","v":0},0,0,0,0,{"$f":"O418+O545","v":0},0,0,0,0,{"$f":"T418+T545","v":0},0,{"$f":"V418+V545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI418+AI545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV418+AV545","v":0},0,0,0,0,0,{"$f":"BB418+BB545","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Land",null,null,null,null,0,{"$f":"J419+J546","v":0},0,0,0,0,{"$f":"O419+O546","v":0},0,0,0,0,{"$f":"T419+T546","v":0},0,{"$f":"V419+V546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI419+AI546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV419+AV546","v":0},0,0,0,0,0,{"$f":"BB419+BB546","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J420+J547","v":0},0,0,0,0,{"$f":"O420+O547","v":0},0,0,0,0,{"$f":"T420+T547","v":0},0,{"$f":"V420+V547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI420+AI547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV420+AV547","v":0},0,0,0,0,0,{"$f":"BB420+BB547","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J97:J112)","v":0},0,0,0,0,{"$f":"SUM(O97:O112)","v":0},0,0,0,0,{"$f":"SUM(T97:T112)","v":0},0,{"$f":"SUM(V97:V112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI97:AI112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV97:AV112)","v":0},0,0,0,0,0,{"$f":"SUM(BB97:BB112)","v":0},0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":115},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I641","v":2.7703035531841658},{"$f":"J641","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"O641","v":0},0,0,0,0,{"$f":"T641","v":0},0,{"$f":"V641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV641","v":0},0,0,0,0,0,{"$f":"BB641","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I642","v":-5.7497237022375199E-2},{"$f":"J642","v":0.68822427885665527},-0.17982079541632315,1.0837326681957186E-3,0,0,{"$f":"O642","v":0},0,0,0,0,{"$f":"T642","v":0},0,{"$f":"V642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV642","v":0},0,0,0,0,0,{"$f":"BB642","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I643","v":0},{"$f":"J643","v":0},0,0,0,0,{"$f":"O643","v":0},0,0,0,0,{"$f":"T643","v":0},0,{"$f":"V643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV643","v":0},0,0,0,0,0,{"$f":"BB643","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I644","v":32.544706388832338},{"$f":"J644","v":31.415052093848129},37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,{"$f":"O644","v":0},0,0,0,0,{"$f":"T644","v":0},0,{"$f":"V644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV644","v":0},0,0,0,0,0,{"$f":"BB644","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I645","v":0},{"$f":"J645","v":0},0,0,0,0,{"$f":"O645","v":0},0,0,0,0,{"$f":"T645","v":0},0,{"$f":"V645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV645","v":0},0,0,0,0,0,{"$f":"BB645","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Regulators",null,null,null,null,{"$f":"I646","v":0.57037494267642053},{"$f":"J646","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,{"$f":"O646","v":0},0,0,0,0,{"$f":"T646","v":0},0,{"$f":"V646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV646","v":0},0,0,0,0,0,{"$f":"BB646","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I647","v":0.18239409876075735},{"$f":"J647","v":8.3258675656996586E-2},0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,{"$f":"O647","v":0},0,0,0,0,{"$f":"T647","v":0},0,{"$f":"V647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV647","v":0},0,0,0,0,0,{"$f":"BB647","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,"Buildings",null,null,null,null,{"$f":"I648","v":1.8605126251141937},{"$f":"J648","v":0.38357939753412978},0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,{"$f":"O648","v":0},0,0,0,0,{"$f":"T648","v":0},0,{"$f":"V648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV648","v":0},0,0,0,0,0,{"$f":"BB648","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I649","v":34.087352441267676},{"$f":"J649","v":24.895397192354512},27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,{"$f":"O649","v":0},0,0,0,0,{"$f":"T649","v":0},0,{"$f":"V649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV649","v":0},0,0,0,0,0,{"$f":"BB649","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I650","v":0.68052110026310131},{"$f":"J650","v":1.0747880184042917},0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,{"$f":"O650","v":0},0,0,0,0,{"$f":"T650","v":0},0,{"$f":"V650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV650","v":0},0,0,0,0,0,{"$f":"BB650","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Vehicle",null,null,null,null,{"$f":"I651","v":3.760103745412354},{"$f":"J651","v":3.2792216041935713},2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,{"$f":"O651","v":0},0,0,0,0,{"$f":"T651","v":0},0,{"$f":"V651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV651","v":0},0,0,0,0,0,{"$f":"BB651","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Information Technology",null,null,null,null,{"$f":"I652","v":1.4089997238534306},{"$f":"J652","v":2.8479244126089096},8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,{"$f":"O652","v":0},0,0,0,0,{"$f":"T652","v":0},0,{"$f":"V652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV652","v":0},0,0,0,0,0,{"$f":"BB652","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I653","v":0.45824300769363202},{"$f":"J653","v":0.75705607581058021},1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,{"$f":"O653","v":0},0,0,0,0,{"$f":"T653","v":0},0,{"$f":"V653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV653","v":0},0,0,0,0,0,{"$f":"BB653","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,"FRC",null,null,null,null,{"$f":"I654","v":0},{"$f":"J654","v":0},0,0,0,0,{"$f":"O654","v":0},0,0,0,0,{"$f":"T654","v":0},0,{"$f":"V654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV654","v":0},0,0,0,0,0,{"$f":"BB654","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Land",null,null,null,null,{"$f":"I655","v":2.3950353042857144},{"$f":"J655","v":-1.1332763651877204E-4},-5.2477601813685087E-4,0,0,0,{"$f":"O655","v":0},0,0,0,0,{"$f":"T655","v":0},0,{"$f":"V655","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI655","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV655","v":0},0,0,0,0,0,{"$f":"BB655","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I656","v":0.79548273120260693},{"$f":"J656","v":0},0,0,0,0,{"$f":"O656","v":0},0,0,0,0,{"$f":"T656","v":0},0,{"$f":"V656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV656","v":0},0,0,0,0,0,{"$f":"BB656","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Total",null,null,null,null,{"$f":"SUM(I115:I130)","v":81.456532425524031},{"$f":"SUM(J115:J130)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O115:O130)","v":0},0,0,0,0,{"$f":"SUM(T115:T130)","v":0},0,{"$f":"SUM(V115:V130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI115:AI130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV115:AV130)","v":0},0,0,0,0,0,{"$f":"SUM(BB115:BB130)","v":0},0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":133},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I659","v":0}]
[{"$f":"ROW()","v":134},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":135},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":136},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":137},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":138},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":139},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":140},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":141},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":142},null,null,"Equipment & Vehicles",null,null,null,null,-8.8881381669535294E-3]
[{"$f":"ROW()","v":143},null,null,"Vehicle",null,null,null,null,-1.0239716580034424]
[{"$f":"ROW()","v":144},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":145},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":146},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":147},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":148},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":149},null,null,"Total",null,null,null,null,{"$f":"SUM(I133:I148)","v":-1.0328597961703958},{"$f":"SUM(J133:J148)","v":0},0,0,0,0,{"$f":"SUM(O133:O148)","v":0},0,0,0,0,{"$f":"SUM(T133:T148)","v":0},0,{"$f":"SUM(V133:V148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI133:AI148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV133:AV148)","v":0},0,0,0,0,0,{"$f":"SUM(BB133:BB148)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":151},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I314+I441+I568+I677","v":-4.231761963841528},{"$f":"J314+J441+J568+J677","v":-4.0723269975990934},-4.1118924596862731,-4.1526227297648362,-4.2144984551038798,-4.2529216544101915,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,{"$f":"T314+T441+T568+T677","v":-4.3277198138796891},-4.3277198138796891,{"$f":"V314+V441+V568+V677","v":-4.3277198138796891},-4.3277198138796891,-4.3277198138796891,-4.3277198138796891,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.32771981387969,-4.3277198138796908,-4.3277198138796908,{"$f":"AI314+AI441+AI568+AI677","v":-4.3277198138796908},-4.3277198138796908,-4.3277198138796908,-4.3277198138796908,-4.3277198138796917,-4.3277198138796917,-4.3277198138796908,-4.3277198138796917,-4.3277198138796917,-4.3277198138796917,-4.3277198138796917,-4.3277198138796926,-4.3277198138796926,{"$f":"AV314+AV441+AV568+AV677","v":-4.3277198138796926},-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,{"$f":"BB314+BB441+BB568+BB677","v":-4.3277198138796926},-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796926,-4.3277198138796917,-4.3277198138796917,-4.3277198138796917]
[{"$f":"ROW()","v":152},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I315+I442+I569+I678","v":-5.1531908334699873E-2},{"$f":"J315+J442+J569+J678","v":-8.4870001066222694E-2},-8.4870001066222694E-2,-8.4870001066222694E-2,-8.4870001066222681E-2,-8.4870001066222681E-2,0.14835369159222694,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,{"$f":"T315+T442+T569+T678","v":-9.7779008068655623E-2},-9.7779008068655623E-2,{"$f":"V315+V442+V569+V678","v":-9.7779008068655623E-2},-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,{"$f":"AI315+AI442+AI569+AI678","v":-9.7779008068655623E-2},-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,{"$f":"AV315+AV442+AV569+AV678","v":-9.777900806865561E-2},-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.7779008068655623E-2,{"$f":"BB315+BB442+BB569+BB678","v":-9.7779008068655623E-2},-9.777900806865561E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2]
[{"$f":"ROW()","v":153},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I316+I443+I570+I679","v":-6.9994950307574504},{"$f":"J316+J443+J570+J679","v":-6.9546363672066809},-6.9546363672066809,-6.9546363672066809,-6.95463636720668,-6.95463636720668,-7.0084667634676112,-7.0084667634676103,-7.0084667634676103,-7.0084667634676094,-7.0084667634676086,{"$f":"T316+T443+T570+T679","v":-7.0084667634676094},-7.0084667634676103,{"$f":"V316+V443+V570+V679","v":-7.0084667634676103},-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676103,-7.0084667634676112,-7.0084667634676112,-7.0084667634676112,-7.0084667634676112,-7.0084667634676121,{"$f":"AI316+AI443+AI570+AI679","v":-7.0084667634676121},-7.0084667634676121,-7.0084667634676121,-7.0084667634676112,-7.0084667634676112,0,0,0,0,0,0,0,0,{"$f":"AV316+AV443+AV570+AV679","v":0},0,0,0,0,0,{"$f":"BB316+BB443+BB570+BB679","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I317+I444+I571+I680","v":-10.843544645393141},{"$f":"J317+J444+J571+J680","v":-11.534727458975595},-12.329153822021784,-12.977961666532028,-13.625340002348533,-14.291350318489458,-14.638905541529544,-14.638905541529544,-14.638905541529544,-14.638905541529546,-14.638905541529546,{"$f":"T317+T444+T571+T680","v":-14.588963668160016},-14.588963668160018,{"$f":"V317+V444+V571+V680","v":-14.588963668160018},-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-14.588963668160019,-9.8501103489254636,-9.8501103489254636,-9.8501103489254636,-9.8501103489254636,-9.8501103489254618,{"$f":"AI317+AI444+AI571+AI680","v":-9.8501103489254618},-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,-9.8501103489254618,{"$f":"AV317+AV444+AV571+AV680","v":-9.8501103489254618},-9.8501103489254618,-9.8419865037988341,-9.6356778354086181,-9.4930983338771409,-9.3675745642367332,{"$f":"BB317+BB444+BB571+BB680","v":-9.1708773155614232},-8.9167337152644919,-8.716781401160091,-8.4932342973258024,-8.1672638983311963,-7.884079915304202,-7.6220470147429493,-7.458116622342275,-7.2288259460588975,-6.8638039975732834,-6.4378076932036237]
[{"$f":"ROW()","v":155},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I318+I445+I572+I681","v":-1.6723751489351246},{"$f":"J318+J445+J572+J681","v":-1.6617331020864394},-1.6617331020864394,-1.6617331020864392,-1.6617331020864392,-1.6617331020864392,-1.6796511425305201,-1.6800308557097965,-1.6800308557097963,-1.6800308557097963,-1.680030855709796,{"$f":"T318+T445+T572+T681","v":-1.6800308557097963},-1.6800308557097963,{"$f":"V318+V445+V572+V681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI318+AI445+AI572+AI681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV318+AV445+AV572+AV681","v":0},0,0,0,0,0,{"$f":"BB318+BB445+BB572+BB681","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,"Regulators",null,null,null,null,{"$f":"I319+I446+I573+I682","v":-1.1831685393310316},{"$f":"J319+J446+J573+J682","v":-1.358992285904836},-1.3904341203206549,-1.412453563228425,-1.4405979688643527,-1.4610909808913213,-1.5762340442371017,-1.5762340442371017,-0.84116941909859944,-0.84116941909859932,-0.84116941909859932,{"$f":"T319+T446+T573+T682","v":-0.83480281758912522},-0.83480281758912511,{"$f":"V319+V446+V573+V682","v":-0.83480281758912511},-0.83480281758912511,-0.83480281758912522,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.82874502865453081,-0.82874502865453081,-0.82874502865453081,{"$f":"AI319+AI446+AI573+AI682","v":-0.82861650378098584},-0.82446033416692721,-0.79356764811803471,-0.76888184676210569,-0.7621199727176583,-0.73230792493224606,-0.72487353844390479,-0.71343964098387602,-0.68555781669719995,-0.65481772173113673,-0.59991935145732278,-0.52433722932947957,-0.3996983696382137,{"$f":"AV319+AV446+AV573+AV682","v":-0.25456090421226046},-0.2116594021434105,-0.1997593401391807,-0.15783779532574119,-0.12671070066143722,-8.4069380770756125E-2,{"$f":"BB319+BB446+BB573+BB682","v":-4.4566210566319403E-2},-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I320+I447+I574+I683","v":-0.69088556091277653},{"$f":"J320+J447+J574+J683","v":-0.11469125882583564},-0.45494464403808366,-0.4569262611647612,-0.45889076416694785,-0.30421000216001054,1.2665121562761019,-0.16283328138846107,-0.16283328138846101,-0.16283328138846101,-0.16283328138846101,{"$f":"T320+T447+T574+T683","v":-0.16224800809206102},-0.16224800809206102,{"$f":"V320+V447+V574+V683","v":-0.16224800809206102},-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206102,{"$f":"AI320+AI447+AI574+AI683","v":-0.16224800809206102},-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16179190622182213,-7.2646966532828594E-2,-4.0655442027848508E-2,-3.3800653420405447E-2,-2.9586547780258463E-2,-2.9510484809429371E-2,-2.9253808873060286E-2,-2.8525181925009701E-2,-2.8525181925009701E-2,{"$f":"AV320+AV447+AV574+AV683","v":-2.8525181925009701E-2},-1.1704821182238359E-2,-1.1704821182238359E-2,-9.605523418830187E-3,-9.605523418830187E-3,-8.7390007217378034E-3,{"$f":"BB320+BB447+BB574+BB683","v":-4.0969130748000002E-3},-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,"Buildings",null,null,null,null,{"$f":"I321+I448+I575+I684","v":-0.97879958089235186},{"$f":"J321+J448+J575+J684","v":2.6870330187927262E-2},-1.0392677682368727,-1.0495187180139867,-1.0241303159668855,-1.0271484596853793,-0.95378557742003311,-0.95964118674723864,-0.95964118674723864,-0.95964118674723864,-0.95964118674723875,{"$f":"T321+T448+T575+T684","v":-0.9578836181050393},-0.95788361810503941,{"$f":"V321+V448+V575+V684","v":-0.95788361810503941},-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95560183336824411,-0.95560183336824411,-0.95560183336824411,{"$f":"AI321+AI448+AI575+AI684","v":-0.95560183336824434},-0.95560183336824411,-0.95560183336824411,-0.95403984541291909,-0.94972886812696511,-0.94311389502768339,-0.92454749295274241,-0.90030121677910202,-0.82025640578722192,-0.59333230037501927,-0.43491114324279062,-0.43491114324279062,-0.41496624558965434,{"$f":"AV321+AV448+AV575+AV684","v":-0.37124291495588918},-8.6036184174658789E-2,-5.1469574998018575E-2,-4.6993208134097783E-2,-3.8775467471878072E-2,-2.9271124246203192E-2,{"$f":"BB321+BB448+BB575+BB684","v":-1.2302980495395339E-2},-1.2302980495395337E-2,-1.2302980495395337E-2,-1.2302980495395336E-2,-1.2302980495395337E-2,-1.2302980495395337E-2,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I322+I449+I576+I685","v":-23.01390439326482},{"$f":"J322+J449+J576+J685","v":-23.203540657922645},-24.517916357955258,-25.86163733947971,-27.311594164811169,-28.805910201273075,-28.651760229456599,-27.794840260265854,-27.082205087070193,-25.735827625386452,-24.504127523574287,{"$f":"T322+T449+T576+T685","v":-23.216432775054788},-22.184514820042082,{"$f":"V322+V449+V576+V685","v":-20.915978439562547},-19.781065628753904,-18.763672742922658,-17.419591703267837,-16.652060855929602,-15.668038162819283,-14.677176845873701,-13.370101324443814,-11.750139529403397,-10.380498119738863,-8.9852558038303876,-7.6788691378325433,-6.4502660864554571,{"$f":"AI322+AI449+AI576+AI685","v":-5.1337098851516041},-4.198572056950459,-3.1327115913706853,-2.065928933632267,-0.88242966890151264,-0.88242966890151264,-0.88242966890151264,-0.88242966890151264,-0.88242966890151275,-0.88242966890151275,0,0,0,{"$f":"AV322+AV449+AV576+AV685","v":0},0,0,0,0,0,{"$f":"BB322+BB449+BB576+BB685","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I323+I450+I577+I686","v":-2.2115407747532729},{"$f":"J323+J450+J577+J686","v":-2.1834916600053766},-2.166329841649334,-2.1156337510418877,-1.8310758237191362,-1.3165161206087586,-1.0002658038192818,-0.91908354107964407,-0.85041779173014009,-0.73539079907921634,-0.54080925539424374,{"$f":"T323+T450+T577+T686","v":-0.3966657112367557},-0.28189442180176799,{"$f":"V323+V450+V577+V686","v":-0.20704554324955421},-0.1238220694787301,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,0,0,0,0,0,{"$f":"AI323+AI450+AI577+AI686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV323+AV450+AV577+AV686","v":0},0,0,0,0,0,{"$f":"BB323+BB450+BB577+BB686","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,null,"Vehicle",null,null,null,null,{"$f":"I324+I451+I578+I687","v":-2.7353526934488395},{"$f":"J324+J451+J578+J687","v":0.2045861865164541},-1.5111670342125445,-2.0595860333459051,-2.2785460625188998,-2.6263134414392484,-1.5351710465982498,-1.5437381431467543,-1.2610374213940365,-1.0728943482003639,-0.82347676309315143,{"$f":"T324+T451+T578+T687","v":-0.57746719001011138},-0.40078885296945488,{"$f":"V324+V451+V578+V687","v":-0.35020321751390421},-0.25060691830095683,-0.15949490634790889,-0.15949490634790889,-0.15949490634790889,-0.15949490634790889,-0.15949490634790892,-0.15949490634790892,0,0,0,0,0,{"$f":"AI324+AI451+AI578+AI687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV324+AV451+AV578+AV687","v":0},0,0,0,0,0,{"$f":"BB324+BB451+BB578+BB687","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"Information Technology",null,null,null,null,{"$f":"I325+I452+I579+I688","v":-7.7011826626243467},{"$f":"J325+J452+J579+J688","v":-2.8939857980627788},-8.2478086509309421,-7.1742429748757175,-6.3658595929737167,-7.0318922918155629,3.3713674176637329E-2,-5.3046787215997782,-4.2310764220979484,-2.7625525738918215,-1.2271079804379084,{"$f":"T325+T452+T579+T688","v":0},0,{"$f":"V325+V452+V579+V688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI325+AI452+AI579+AI688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV325+AV452+AV579+AV688","v":0},0,0,0,0,0,{"$f":"BB325+BB452+BB579+BB688","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I326+I453+I580+I689","v":0},{"$f":"J326+J453+J580+J689","v":-0.17407586698624122},-0.31395075998971067,-0.54603323825236738,-0.71541443259322324,-0.71541443259322324,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.30377192279294496,{"$f":"T326+T453+T580+T689","v":-0.26141313030547064},-0.22848704633935357,{"$f":"V326+V453+V580+V689","v":-0.18033994143743476},-0.10907035952188425,-2.7144643966328666E-2,-2.7144643966328662E-2,-2.7144643966328662E-2,-2.7144643966328662E-2,-2.7144643966328659E-2,-2.7144643966328659E-2,0,0,0,0,0,{"$f":"AI326+AI453+AI580+AI689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV326+AV453+AV580+AV689","v":0},0,0,0,0,0,{"$f":"BB326+BB453+BB580+BB689","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"FRC",null,null,null,null,{"$f":"I327+I454+I581+I690","v":0},{"$f":"J327+J454+J581+J690","v":-6.5019381518664244E-16},0,0,0,-0.16781140368161118,0.16781140368161071,0,0,0,0,{"$f":"T327+T454+T581+T690","v":0},0,{"$f":"V327+V454+V581+V690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI327+AI454+AI581+AI690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV327+AV454+AV581+AV690","v":0},0,0,0,0,0,{"$f":"BB327+BB454+BB581+BB690","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Land",null,null,null,null,{"$f":"I328+I455+I582+I691","v":0},{"$f":"J328+J455+J582+J691","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T328+T455+T582+T691","v":0},0,{"$f":"V328+V455+V582+V691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI328+AI455+AI582+AI691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV328+AV455+AV582+AV691","v":0},0,0,0,0,0,{"$f":"BB328+BB455+BB582+BB691","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I329+I456+I583+I692","v":-5.5270877263382152E-3},{"$f":"J329+J456+J583+J692","v":-1.7113968025082908E-2},-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,{"$f":"T329+T456+T583+T692","v":-1.7156820219162445E-2},-1.7156820219162441E-2,{"$f":"V329+V456+V583+V692","v":-1.7156820219162441E-2},-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,{"$f":"AI329+AI456+AI583+AI692","v":-1.7156820219162441E-2},-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,{"$f":"AV329+AV456+AV583+AV692","v":-1.7156820219162441E-2},-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,{"$f":"BB329+BB456+BB583+BB692","v":-1.7156820219162445E-2},-1.7156820219162445E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2]
[{"$f":"ROW()","v":167},null,null,"Total",null,null,null,null,{"$f":"SUM(I151:I166)","v":-62.319069990215716},{"$f":"SUM(J151:J166)","v":-54.02272890596246},-64.801218897425898,-66.524969714084051,-67.984301021451174,-70.718932745432269,{"$f":"SUM(O151:O166)","v":-60.185246816627988},-66.443628940536058,-63.570960371597842,-60.45288899586339,-57.135399417767367,{"$f":"SUM(T151:T166)","v":-54.127030179898284},-52.770736514443819,{"$f":"SUM(V151:V166)","v":-49.648587659344805},-48.259585493636841,-47.00889483835816,-45.664813798703335,-44.897282951365099,-43.91326025825478,-42.922398941309197,-41.61532341987931,-35.006306727750207,-33.636665318085676,-32.233083428505815,-30.926696762507966,-29.698093711130877,{"$f":"SUM(AI151:AI166)","v":-28.381408984953477},-27.442114987138275,-26.34536183550961,-25.252331388459936,-24.057303170528542,-16.923264446487245,-16.86527213341898,-16.82273717117787,-16.710596430259166,-16.452856166910074,-15.356850294666147,-15.280539545590253,-15.135955788245852,{"$f":"SUM(AV151:AV166)","v":-14.947094992186132},-14.602166398593281,-14.547575882285782,-14.292770004454798,-14.110845667596797,-13.932309712142942,{"$f":"SUM(BB151:BB166)","v":-13.674499061865449},-13.420355461568517,-13.220403147464117,-12.996856043629828,-12.670885644635222,-12.387701661608228,-12.064702656910461,-11.900772264509785,-11.671481588226408,-11.306459639740792,-10.880463335371134]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":169},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3563","v":-3.3692465934693307E-2}]
[{"$f":"ROW()","v":170},null,null,"High Pressure Mains - PE",null,null,null,null,-8.814667222184238E-3]
[{"$f":"ROW()","v":171},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":172},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.18959671291586769]
[{"$f":"ROW()","v":173},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":174},null,null,"Regulators",null,null,null,null,-4.5487265592056333E-2]
[{"$f":"ROW()","v":175},null,null,"Secondary Gate Stations",null,null,null,null,-0.87296160167246195]
[{"$f":"ROW()","v":176},null,null,"Buildings",null,null,null,null,-0.23032153712098671]
[{"$f":"ROW()","v":177},null,null,"Meter and Services Pipes",null,null,null,null,-0.40734429632874564]
[{"$f":"ROW()","v":178},null,null,"Equipment & Vehicles",null,null,null,null,1.5743716943429902E-2]
[{"$f":"ROW()","v":179},null,null,"Vehicle",null,null,null,null,-0.21952437777180991]
[{"$f":"ROW()","v":180},null,null,"Information Technology",null,null,null,null,-0.18254655597239519]
[{"$f":"ROW()","v":181},null,null,"Telemetry and Monitoring",null,null,null,null,-3.5915162960401176E-2]
[{"$f":"ROW()","v":182},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":183},null,null,"Land",null,null,null,null,3.9229995352128219E-3]
[{"$f":"ROW()","v":184},null,null,"Equity Raising Cost",null,null,null,null,6.7501469241434937E-5]
[{"$f":"ROW()","v":185},null,null,"Total",null,null,null,null,{"$f":"SUM(I169:I184)","v":-1.8272769997119827},{"$f":"SUM(J169:J184)","v":0},0,0,0,0,{"$f":"SUM(O169:O184)","v":0},0,0,0,0,{"$f":"SUM(T169:T184)","v":0},0,{"$f":"SUM(V169:V184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI169:AI184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV169:AV184)","v":0},0,0,0,0,0,{"$f":"SUM(BB169:BB184)","v":0},0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":187},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":188},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":189},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":190},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":191},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":192},null,null,"Regulators"]
[{"$f":"ROW()","v":193},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":194},null,null,"Buildings"]
[{"$f":"ROW()","v":195},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":196},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":197},null,null,"Vehicle"]
[{"$f":"ROW()","v":198},null,null,"Information Technology"]
[{"$f":"ROW()","v":199},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":200},null,null,"FRC"]
[{"$f":"ROW()","v":201},null,null,"Land"]
[{"$f":"ROW()","v":202},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":203},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":205},null,null,"High Pressure Mains - Steel",null,null,null,null,333.20945552339873,{"$f":"J61+J79+J97+J115+J151+J133+J169+J187","v":333.53399723624335},334.14769119871704,334.64550596403626,332.15861148893242,330.9818912630937,{"$f":"O61+O79+O97+O115+O151+O133+O169+O187","v":326.65176816684794},322.32164507060219,317.99152197435643,313.66139887811067,309.33127578186492,{"$f":"T61+T79+T97+T115+T151+T133+T169+T187","v":305.00355596798522},300.67583615410553,{"$f":"V61+V79+V97+V115+V151+V133+V169+V187","v":296.34811634022583},292.02039652634613,287.69267671246644,283.36495689858674,279.03723708470704,274.70951727082735,270.38179745694765,266.05407764306796,261.72635782918826,257.39863801530856,253.07091820142887,248.74319838754917,244.41547857366947,{"$f":"AI61+AI79+AI97+AI115+AI151+AI133+AI169+AI187","v":240.08775875978978},235.76003894591008,231.43231913203039,227.10459931815069,222.77687950427099,218.4491596903913,214.1214398765116,209.79372006263191,205.46600024875221,201.13828043487251,196.81056062099282,192.48284080711312,188.15512099323342,{"$f":"AV61+AV79+AV97+AV115+AV151+AV133+AV169+AV187","v":183.82740117935373},179.49968136547403,175.17196155159434,170.84424173771464,166.51652192383494,162.18880210995525,{"$f":"BB61+BB79+BB97+BB115+BB151+BB133+BB169+BB187","v":157.86108229607555},153.53336248219586,149.20564266831616,144.87792285443646,140.55020304055677,136.22248322667707,131.89476341279737,127.56704359891768,123.23932378503798,118.91160397115829,114.58388415727859]
[{"$f":"ROW()","v":206},null,null,"High Pressure Mains - PE",null,null,null,null,4.7808705868871222,{"$f":"J62+J80+J98+J116+J152+J134+J170+J188","v":5.3842248646775541},5.1195340681950077,5.0357477997969804,4.9508777987307573,4.8660077976645342,{"$f":"O62+O80+O98+O116+O152+O134+O170+O188","v":5.0143614892567614},4.9165824811881054,4.8188034731194493,4.7210244650507933,4.6232454569821373,{"$f":"T62+T80+T98+T116+T152+T134+T170+T188","v":4.5254664489134813},4.4276874408448252,{"$f":"V62+V80+V98+V116+V152+V134+V170+V188","v":4.3299084327761692},4.2321294247075132,4.1343504166388572,4.0365714085702011,3.9387924005015456,3.84101339243289,3.7432343843642344,3.6454553762955788,3.5476763682269232,3.4498973601582676,3.3521183520896121,3.2543393440209565,3.1565603359523009,{"$f":"AI62+AI80+AI98+AI116+AI152+AI134+AI170+AI188","v":3.0587813278836453},2.9610023198149897,2.8632233117463342,2.7654443036776786,2.667665295609023,2.5698862875403674,2.4721072794717118,2.3743282714030562,2.2765492633344007,2.1787702552657451,2.0809912471970895,1.9832122391284339,1.8854332310597783,{"$f":"AV62+AV80+AV98+AV116+AV152+AV134+AV170+AV188","v":1.7876542229911228},1.6898752149224672,1.5920962068538116,1.494317198785156,1.3965381907165004,1.2987591826478448,{"$f":"BB62+BB80+BB98+BB116+BB152+BB134+BB170+BB188","v":1.2009801745791893},1.1032011665105337,1.0054221584418781,0.90764315037322252,0.80986414230456694,0.71208513423591135,0.61430612616725577,0.51652711809860019,0.41874811002994461,0.32096910196128903,0.22319009389263342]
[{"$f":"ROW()","v":207},null,null,"Medium Pressure Mains",null,null,null,null,210.88897379297134,{"$f":"J63+J81+J99+J117+J153+J135+J171+J189","v":203.93433742576465},196.97970105855796,190.02506469135128,183.07042832414459,176.1157919569379,{"$f":"O63+O81+O99+O117+O153+O135+O171+O189","v":169.10732519347027},162.09885843000265,155.09039166653503,148.08192490306743,141.07345813959984,{"$f":"T63+T81+T99+T117+T153+T135+T171+T189","v":134.06499137613224},127.05652461266463,{"$f":"V63+V81+V99+V117+V153+V135+V171+V189","v":120.04805784919702},113.03959108572941,106.0311243222618,99.022657558794194,92.014190795326584,85.005724031858975,77.997257268391365,70.988790504923756,63.980323741456147,56.971856977988537,49.963390214520928,42.954923451053318,35.946456687585709,{"$f":"AI63+AI81+AI99+AI117+AI153+AI135+AI171+AI189","v":28.937989924118096},21.929523160650483,14.92105639718287,7.9125896337152586,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,{"$f":"AV63+AV81+AV99+AV117+AV153+AV135+AV171+AV189","v":0.90412287024764737},0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,{"$f":"BB63+BB81+BB99+BB117+BB153+BB135+BB171+BB189","v":0.90412287024764737},0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737,0.90412287024764737]
[{"$f":"ROW()","v":208},null,null,"Medium / Low Pressure Mains",null,null,null,null,462.62393925640549,{"$f":"J64+J82+J100+J118+J154+J136+J172+J190","v":482.50426389127801},507.59474443174588,533.49060549385331,557.08343391150481,578.75023241907627,{"$f":"O64+O82+O100+O118+O154+O136+O172+O190","v":564.11132687754673},549.47242133601719,534.83351579448765,520.19461025295811,505.55570471142858,{"$f":"T64+T82+T100+T118+T154+T136+T172+T190","v":490.96674104326854},476.37777737510851,{"$f":"V64+V82+V100+V118+V154+V136+V172+V190","v":461.78881370694847},447.19985003878844,432.61088637062841,418.02192270246837,403.43295903430834,388.84399536614831,374.25503169798827,359.66606802982824,349.81595768090278,339.96584733197733,330.11573698305187,320.26562663412642,310.41551628520097,{"$f":"AI64+AI82+AI100+AI118+AI154+AI136+AI172+AI190","v":300.56540593627551},290.71529558735006,280.8651852384246,271.01507488949915,261.16496454057369,251.31485419164824,241.46474384272278,231.61463349379733,221.76452314487187,211.91441279594642,202.06430244702096,192.21419209809551,182.36408174917005,{"$f":"AV64+AV82+AV100+AV118+AV154+AV136+AV172+AV190","v":172.5139714002446},162.66386105131915,152.82187454752031,143.18619671211169,133.69309837823457,124.32552381399783,{"$f":"BB64+BB82+BB100+BB118+BB154+BB136+BB172+BB190","v":115.15464649843641},106.23791278317191,97.521131382011816,89.027897084686018,80.860633186354818,72.976553271050619,65.354506256307673,57.896389633965399,50.667563687906501,43.803759690333216,37.365951997129592]
[{"$f":"ROW()","v":209},null,null,"Low Pressure Mains",null,null,null,null,20.154909884556638,{"$f":"J65+J83+J101+J119+J155+J137+J173+J191","v":18.493176782470197},16.831443680383757,15.169710578297318,13.507977476210879,11.84624437412444,{"$f":"O65+O83+O101+O119+O155+O137+O173+O191","v":10.16659323159392},8.4865623758841231,6.8065315201743264,5.1265006644645297,3.4464698087547339,{"$f":"T65+T83+T101+T119+T155+T137+T173+T191","v":1.7664389530449376},8.6408097335141321E-2,{"$f":"V65+V83+V101+V119+V155+V137+V173+V191","v":8.6408097335141321E-2},8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,{"$f":"AI65+AI83+AI101+AI119+AI155+AI137+AI173+AI191","v":8.6408097335141321E-2},8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,{"$f":"AV65+AV83+AV101+AV119+AV155+AV137+AV173+AV191","v":8.6408097335141321E-2},8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,{"$f":"BB65+BB83+BB101+BB119+BB155+BB137+BB173+BB191","v":8.6408097335141321E-2},8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2,8.6408097335141321E-2]
[{"$f":"ROW()","v":210},null,null,"Regulators",null,null,null,null,27.548265546527805,{"$f":"J66+J84+J102+J120+J156+J138+J174+J192","v":27.824216211570068},27.651542922551968,27.915748326441282,28.036267007576928,28.612488509717352,{"$f":"O66+O84+O102+O120+O156+O138+O174+O192","v":27.036254465480251},25.460020421243151,24.618851002144552,23.777681583045954,22.936512163947356,{"$f":"T66+T84+T102+T120+T156+T138+T174+T192","v":22.101709346358231},21.266906528769105,{"$f":"V66+V84+V102+V120+V156+V138+V174+V192","v":20.43210371117998},19.597300893590855,18.76249807600173,17.927695258412605,17.09289244082348,16.258089623234355,15.42328680564523,14.588483988056105,13.753681170466979,12.918878352877854,12.090133324223324,11.261388295568793,10.432643266914262,{"$f":"AI66+AI84+AI102+AI120+AI156+AI138+AI174+AI192","v":9.6040267631332767},8.7795664289663495,7.9859987808483144,7.2171169340862082,6.4549969613685496,5.7226890364363037,4.9978154979923985,4.2843758570085226,3.5988180403113228,2.9440003185801862,2.3440809671228635,1.8197437377933841,1.4200453681551704,{"$f":"AV66+AV84+AV102+AV120+AV156+AV138+AV174+AV192","v":1.1654844639429098},0.95382506179949933,0.7540657216603186,0.59622792633457744,0.46951722567314025,0.38544784490238415,{"$f":"BB66+BB84+BB102+BB120+BB156+BB138+BB174+BB192","v":0.34088163433606478},0.2963154237697454,0.25174921320342603,0.20718300263710662,0.16261679207078722,0.11805058150446782,0.11805058150446782,0.11805058150446782,0.11805058150446782,0.11805058150446782,0.11805058150446782]
[{"$f":"ROW()","v":211},null,null,"Secondary Gate Stations",null,null,null,null,4.3430831588804555,{"$f":"J67+J85+J103+J121+J157+J139+J175+J193","v":4.3116505757116164},3.8567059316735328,3.4366365390026554,3.1607957948357077,3.0438732475236971,{"$f":"O67+O85+O103+O121+O157+O139+O175+O193","v":4.3103854037997991},4.1475521224113381,3.9847188410228771,3.8218855596344161,3.6590522782459551,{"$f":"T67+T85+T103+T121+T157+T139+T175+T193","v":3.4968042701538939},3.3345562620618328,{"$f":"V67+V85+V103+V121+V157+V139+V175+V193","v":3.1723082539697716},3.0100602458777104,2.8478122377856492,2.685564229693588,2.5233162216015268,2.3610682135094656,2.1988202054174044,2.0365721973253432,1.8743241892332823,1.7120761811412213,1.5498281730491603,1.3875801649570993,1.2253321568650384,{"$f":"AI67+AI85+AI103+AI121+AI157+AI139+AI175+AI193","v":1.0630841487729774},0.90083614068091644,0.73858813258885547,0.5763401244967945,0.41454821827497235,0.34190125174214375,0.30124580971429527,0.26744515629388982,0.23785860851363136,0.208348123704202,0.17909431483114172,0.15056913290613202,0.12204395098112232,{"$f":"AV67+AV85+AV103+AV121+AV157+AV139+AV175+AV193","v":9.3518769056112616E-2},8.1813947873874263E-2,7.0109126691635909E-2,6.0503603272805725E-2,5.0898079853975542E-2,4.2159079132237737E-2,{"$f":"BB67+BB85+BB103+BB121+BB157+BB139+BB175+BB193","v":3.8062166057437737E-2},3.3965252982637736E-2,2.9868339907837736E-2,2.5771426833037736E-2,2.1674513758237736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2,1.7577600683437736E-2]
[{"$f":"ROW()","v":212},null,null,"Buildings",null,null,null,null,34.616657444801753,{"$f":"J68+J86+J104+J122+J158+J140+J176+J194","v":35.027107172523806},34.3226486581204,33.651991260381642,33.292636694414753,32.827910200233163,{"$f":"O68+O86+O104+O122+O158+O140+O176+O194","v":31.874124622813131},30.914483436065893,29.954842249318656,28.995201062571418,28.03555987582418,{"$f":"T68+T86+T104+T122+T158+T140+T176+T194","v":27.077676257719141},26.119792639614101,{"$f":"V68+V86+V104+V122+V158+V140+V176+V194","v":25.161909021509061},24.204025403404021,23.246141785298981,22.288258167193941,21.330374549088901,20.372490930983862,19.414607312878822,18.456723694773782,17.498840076668742,16.540956458563702,15.585354625195459,14.629752791827215,13.674150958458972,{"$f":"AI68+AI86+AI104+AI122+AI158+AI140+AI176+AI194","v":12.718549125090728},11.762947291722485,10.807345458354241,9.8533056129413232,8.9035767448143588,7.9604628497866754,7.0359153568339332,6.1356141400548312,5.315357734267609,4.7220254338925898,4.2871142906497992,3.8522031474070086,3.4372369018173545,{"$f":"AV68+AV86+AV104+AV122+AV158+AV140+AV176+AV194","v":3.0659939868614652},2.9799578026868065,2.928488227688788,2.8814950195546905,2.8427195520828126,2.8134484278366094,{"$f":"BB68+BB86+BB104+BB122+BB158+BB140+BB176+BB194","v":2.8011454473412143},2.7888424668458192,2.776539486350424,2.7642365058550289,2.7519335253596338,2.7396305448642386,2.7396305448642386,2.7396305448642386,2.7396305448642386,2.7396305448642386,2.7396305448642386]
[{"$f":"ROW()","v":213},null,null,"Meter and Services Pipes",null,null,null,null,375.51196877162533,{"$f":"J69+J87+J105+J123+J159+J141+J177+J195","v":377.20382530605718},380.16600213543035,381.74027957459714,384.32698379978592,383.09700075168507,{"$f":"O69+O87+O105+O123+O159+O141+O177+O195","v":354.44524052222846},326.6504002619626,299.56819517489242,273.83236754950599,249.32824002593171,{"$f":"T69+T87+T105+T123+T159+T141+T177+T195","v":226.11180725087692},203.92729243083483,{"$f":"V69+V87+V105+V123+V159+V141+V177+V195","v":183.01131399127229},163.23024836251838,144.46657561959572,127.04698391632787,110.39492306039827,94.726884897578984,80.049708051705281,66.679606727261472,54.929467197858074,44.548969078119214,35.56371327428883,27.884844136456287,21.43457805000083,{"$f":"AI69+AI87+AI105+AI123+AI159+AI141+AI177+AI195","v":16.300868164849227},12.102296107898768,8.9695845165280836,6.9036555828958166,6.0212259139943036,5.1387962450927906,4.2563665761912777,3.3739369072897651,2.4915072383882526,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,{"$f":"AV69+AV87+AV105+AV123+AV159+AV141+AV177+AV195","v":1.6090775694867399},1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,{"$f":"BB69+BB87+BB105+BB123+BB159+BB141+BB177+BB195","v":1.6090775694867399},1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399]
[{"$f":"ROW()","v":214},null,null,"Equipment & Vehicles",null,null,null,null,10.449115274966141,{"$f":"J70+J88+J106+J124+J160+J142+J178+J196","v":9.340411633365056},7.9748503471385739,6.7419554510808428,5.5559202037572799,5.5106446339463595,{"$f":"O70+O88+O106+O124+O160+O142+O178+O196","v":4.5103788301270775},3.5912952890474337,2.7408774973172934,2.005486698238077,1.4646774428438332,{"$f":"T70+T88+T106+T124+T160+T142+T178+T196","v":1.0680117316070774},0.78611730980530936,{"$f":"V70+V88+V106+V124+V160+V142+V178+V196","v":0.57907176655575521},0.45524969707702512,0.39168766953713324,0.32812564199724137,0.26456361445734949,0.20100158691745762,0.13743955937756575,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,{"$f":"AI70+AI88+AI106+AI124+AI160+AI142+AI178+AI196","v":7.3877531837673871E-2},7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,{"$f":"AV70+AV88+AV106+AV124+AV160+AV142+AV178+AV196","v":7.3877531837673871E-2},7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,{"$f":"BB70+BB88+BB106+BB124+BB160+BB142+BB178+BB196","v":7.3877531837673871E-2},7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2,7.3877531837673871E-2]
[{"$f":"ROW()","v":215},null,null,"Vehicle",null,null,null,null,6.8705486478365563,{"$f":"J71+J89+J107+J125+J161+J143+J179+J197","v":10.354356438546581},11.408294352305496,10.997736314762983,10.215016398741863,10.778601084260792,{"$f":"O71+O89+O107+O125+O161+O143+O179+O197","v":9.2434300376625416},7.6996918945157873,6.4386544731217512,5.3657601249213869,4.5422833618282352,{"$f":"T71+T89+T107+T125+T161+T143+T179+T197","v":3.9648161718181241},3.5640273188486691,{"$f":"V71+V89+V107+V125+V161+V143+V179+V197","v":3.2138241013347648},2.9632171830338079,2.8037222766858991,2.6442273703379904,2.4847324639900816,2.3252375576421729,2.1657426512942641,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,{"$f":"AI71+AI89+AI107+AI125+AI161+AI143+AI179+AI197","v":2.0062477449463554},2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,{"$f":"AV71+AV89+AV107+AV125+AV161+AV143+AV179+AV197","v":2.0062477449463554},2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,{"$f":"BB71+BB89+BB107+BB125+BB161+BB143+BB179+BB197","v":2.0062477449463554},2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554,2.0062477449463554]
[{"$f":"ROW()","v":216},null,null,"Information Technology",null,null,null,null,13.177655263559886,{"$f":"J72+J90+J108+J126+J162+J144+J180+J198","v":13.131593878106017},13.063700090700657,13.484360420406603,14.444331729286599,13.547979339660579,{"$f":"O72+O90+O108+O126+O162+O144+O180+O198","v":13.581693013837215},8.2770142922374372,4.0459378701394888,1.2833852962476673,5.6277315809758921E-2,{"$f":"T72+T90+T108+T126+T162+T144+T180+T198","v":5.6277315809758921E-2},5.6277315809758921E-2,{"$f":"V72+V90+V108+V126+V162+V144+V180+V198","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"AI72+AI90+AI108+AI126+AI162+AI144+AI180+AI198","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"AV72+AV90+AV108+AV126+AV162+AV144+AV180+AV198","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"BB72+BB90+BB108+BB126+BB162+BB144+BB180+BB198","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2]
[{"$f":"ROW()","v":217},null,null,"Telemetry and Monitoring",null,null,null,null,2.0513415334770988,{"$f":"J73+J91+J109+J127+J163+J145+J181+J199","v":2.634321742301438},3.3536481514131298,3.7165339571668783,3.738450964573655,3.565929411307005,{"$f":"O73+O91+O109+O127+O163+O145+O181+O199","v":3.1558117344763019},2.7456940576455988,2.3355763808148957,1.9254587039841926,1.6216867811912477,{"$f":"T73+T91+T109+T127+T163+T145+T181+T199","v":1.3602736508857771},1.1317866045464235,{"$f":"V73+V91+V109+V127+V163+V145+V181+V199","v":0.95144666310898884},0.84237630358710458,0.81523165962077593,0.78808701565444728,0.76094237168811862,0.73379772772178997,0.70665308375546132,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,{"$f":"AI73+AI91+AI109+AI127+AI163+AI145+AI181+AI199","v":0.67950843978913267},0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,{"$f":"AV73+AV91+AV109+AV127+AV163+AV145+AV181+AV199","v":0.67950843978913267},0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,{"$f":"BB73+BB91+BB109+BB127+BB163+BB145+BB181+BB199","v":0.67950843978913267},0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267]
[{"$f":"ROW()","v":218},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,{"$f":"J74+J92+J110+J128+J164+J146+J182+J200","v":-6.5018026265948637E-16},-6.5018026265948637E-16,-6.5018026265948637E-16,-6.5018026265948637E-16,-0.16781140368161182,{"$f":"O74+O92+O110+O128+O164+O146+O182+O200","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"T74+T92+T110+T128+T164+T146+T182+T200","v":-1.1102230246251565E-15},-1.1102230246251565E-15,{"$f":"V74+V92+V110+V128+V164+V146+V182+V200","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"AI74+AI92+AI110+AI128+AI164+AI146+AI182+AI200","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"AV74+AV92+AV110+AV128+AV164+AV146+AV182+AV200","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"BB74+BB92+BB110+BB128+BB164+BB146+BB182+BB200","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15]
[{"$f":"ROW()","v":219},null,null,"Land",null,null,null,null,11.476280724968996,{"$f":"J75+J93+J111+J129+J165+J147+J183+J201","v":11.476167397332476},11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,{"$f":"O75+O93+O111+O129+O165+O147+O183+O201","v":11.475642621314339},11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,{"$f":"T75+T93+T111+T129+T165+T147+T183+T201","v":11.475642621314339},11.475642621314339,{"$f":"V75+V93+V111+V129+V165+V147+V183+V201","v":11.475642621314339},11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,{"$f":"AI75+AI93+AI111+AI129+AI165+AI147+AI183+AI201","v":11.475642621314339},11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,{"$f":"AV75+AV93+AV111+AV129+AV165+AV147+AV183+AV201","v":11.475642621314339},11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,{"$f":"BB75+BB93+BB111+BB129+BB165+BB147+BB183+BB201","v":11.475642621314339},11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339]
[{"$f":"ROW()","v":220},null,null,"Equity Raising Cost",null,null,null,null,1.1292014359176437,{"$f":"J76+J94+J112+J130+J166+J148+J184+J202","v":1.1120874678925607},1.0949734998674778,1.0778595318423949,1.060745563817312,1.0436315957922291,{"$f":"O76+O94+O112+O130+O166+O148+O184+O202","v":1.0264747755730665},1.009317955353904,0.99216113513474158,0.97500431491557915,0.95784749469641672,{"$f":"T76+T94+T112+T130+T166+T148+T184+T202","v":0.9406906744772543},0.92353385425809187,{"$f":"V76+V94+V112+V130+V166+V148+V184+V202","v":0.90637703403892944},0.88922021381976701,0.87206339360060459,0.85490657338144216,0.83774975316227973,0.8205929329431173,0.80343611272395488,0.78627929250479245,0.76912247228563002,0.75196565206646759,0.73480883184730517,0.71765201162814274,0.70049519140898031,{"$f":"AI76+AI94+AI112+AI130+AI166+AI148+AI184+AI202","v":0.68333837118981788},0.66618155097065546,0.64902473075149303,0.6318679105323306,0.61471109031316817,0.59755427009400575,0.58039744987484332,0.56324062965568089,0.54608380943651846,0.52892698921735604,0.51177016899819361,0.49461334877903118,0.47745652855986875,{"$f":"AV76+AV94+AV112+AV130+AV166+AV148+AV184+AV202","v":0.46029970834070633},0.4431428881215439,0.42598606790238147,0.40882924768321904,0.39167242746405662,0.37451560724489419,{"$f":"BB76+BB94+BB112+BB130+BB166+BB148+BB184+BB202","v":0.35735878702573176},0.34020196680656933,0.32304514658740691,0.30588832636824448,0.28873150614908205,0.27157468592991962,0.2544178657107572,0.23726104549159474,0.22010422527243229,0.20294740505326983,0.18579058483410738]
[{"$f":"ROW()","v":221},null,null,"Total",null,null,null,null,1518.8322668467811,{"$f":"SUM(J205:J220)","v":1536.2657380238404},1555.0411231481155,1572.6053785243319,1586.078119777628,1595.8960578026558,{"$f":"SUM(O205:O220)","v":1535.7108109860276},1469.2671820454918,1405.6962216738941,1345.2433326780306,1288.1079332602633,{"$f":"SUM(T205:T220)","v":1233.9809030803651},1181.2101665659211,{"$f":"SUM(V205:V220)","v":1131.561578906576},1083.3019934129393,1036.2930985745811,990.62828477587789,945.73100182451265,901.81774156625806,858.89534262494885,817.28001920506938,782.27371247731935,748.6370471592337,716.40396373072781,685.47726696821985,655.77917325708904,{"$f":"SUM(AI205:AI220)","v":627.39776427213553},599.95564928499721,573.6102874494876,548.35795606102772,524.30065289049924,507.37738844401196,490.51211631059294,473.68937913941505,456.97878270915589,440.52592654224583,425.16907624757971,409.88853670198938,394.75258091374354,{"$f":"SUM(AV205:AV220)","v":379.80548592155748},365.20331952296408,350.65574364067839,336.36297363622361,322.25212796862684,308.31981825648387,{"$f":"SUM(BB205:BB220)","v":294.64531919461848},281.22496373304983,268.00456058558575,255.00770454195592,242.33681889732071,229.94911723571246,217.88441457880202,205.98364231429224,194.3121607260658,183.00570108632499,172.12523775095389]
[{"$f":"\"ICB Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"ICB Account [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":224},null,null,"High Pressure Mains - Steel",null,null,null,null,86,{"$f":"(I224-I$15)*(I224>J$15)","v":85},84,83,82,81,{"$f":"IF(AND($M$1,N224>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N224>=1)*(N224-N$15))","v":80},79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,{"$f":"IF(AND($M$1,AT224>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT224>=1)*(AT224-AT$15))","v":48},47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":225},null,null,"High Pressure Mains - PE",null,null,null,null,86,{"$f":"(I225-I$15)*(I225>J$15)","v":85},84,83,82,81,{"$f":"IF(AND($M$1,N225>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N225>=1)*(N225-N$15))","v":80},79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,{"$f":"IF(AND($M$1,AT225>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT225>=1)*(AT225-AT$15))","v":48},47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":226},null,null,"Medium Pressure Mains",null,null,null,null,31,{"$f":"(I226-I$15)*(I226>J$15)","v":30},29,28,27,26,{"$f":"IF(AND($M$1,N226>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N226>=1)*(N226-N$15))","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT226>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT226>=1)*(AT226-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Medium / Low Pressure Mains",null,null,null,null,21,{"$f":"(I227-I$15)*(I227>J$15)","v":20},19,18,17,16,{"$f":"IF(AND($M$1,N227>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N227>=1)*(N227-N$15))","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT227>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT227>=1)*(AT227-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Low Pressure Mains",null,null,null,null,13,{"$f":"(I228-I$15)*(I228>J$15)","v":12},11,10,9,8,{"$f":"IF(AND($M$1,N228>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N228>=1)*(N228-N$15))","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT228>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT228>=1)*(AT228-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Regulators",null,null,null,null,8,{"$f":"(I229-I$15)*(I229>J$15)","v":7},6,5,4,3,{"$f":"IF(AND($M$1,N229>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N229>=1)*(N229-N$15))","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT229>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT229>=1)*(AT229-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Secondary Gate Stations",null,null,null,null,5,{"$f":"(I230-I$15)*(I230>J$15)","v":4},3,2,1,0,{"$f":"IF(AND($M$1,N230>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N230>=1)*(N230-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT230>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT230>=1)*(AT230-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Buildings",null,null,null,null,4,{"$f":"(I231-I$15)*(I231>J$15)","v":3},2,1,0,0,{"$f":"IF(AND($M$1,N231>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N231>=1)*(N231-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT231>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT231>=1)*(AT231-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"(I232-I$15)*(I232>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N232>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N232>=1)*(N232-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT232>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT232>=1)*(AT232-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I233-I$15)*(I233>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N233>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N233>=1)*(N233-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT233>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT233>=1)*(AT233-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I234-I$15)*(I234>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N234>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N234>=1)*(N234-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT234>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT234>=1)*(AT234-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I235-I$15)*(I235>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N235>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N235>=1)*(N235-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT235>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT235>=1)*(AT235-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I236-I$15)*(I236>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N236>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N236>=1)*(N236-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT236>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT236>=1)*(AT236-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},null,null,"FRC",null,null,null,null,0,{"$f":"(I237-I$15)*(I237>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N237>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N237>=1)*(N237-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT237>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT237>=1)*(AT237-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Land",null,null,null,null,0,{"$f":"(I238-I$15)*(I238>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N238>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N238>=1)*(N238-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AT238>$M$2-AT$12,AU$12<=$M$2),$M$2-AT$12,(AT238>=1)*(AT238-AT$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I239-I$15)*(I239>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N239>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N239>=1)*(N239-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,BH239>$M$2-BH$12,BI$12<=$M$2),$M$2-BH$12,(BH239>=1)*(BH239-BH$15))","v":0},0,0,0]
[{"$f":"ROW()","v":240}]
["Opening Asset Value"]
[{"$f":"ROW()","v":242},null,null,"High Pressure Mains - Steel",null,null,null,null,240.8412831324552,{"$f":"I350","v":238.04080309603131},235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,{"$f":"N350","v":224.1281420959404},{"$f":"O350","v":221.32654031974116},{"$f":"P350","v":218.52493854354191},{"$f":"Q350","v":215.72333676734266},{"$f":"R350","v":212.92173499114341},{"$f":"S350","v":210.12013321494416},{"$f":"T350","v":207.31853143874491},{"$f":"U350","v":204.51692966254566},{"$f":"V350","v":201.71532788634642},{"$f":"W350","v":198.91372611014717},{"$f":"X350","v":196.11212433394792},{"$f":"Y350","v":193.31052255774867},{"$f":"Z350","v":190.50892078154942},{"$f":"AA350","v":187.70731900535017},{"$f":"AB350","v":184.90571722915092},{"$f":"AC350","v":182.10411545295167},{"$f":"AD350","v":179.30251367675243},{"$f":"AE350","v":176.50091190055318},{"$f":"AF350","v":173.69931012435393},{"$f":"AG350","v":170.89770834815468},{"$f":"AH350","v":168.09610657195543},{"$f":"AI350","v":165.29450479575618},{"$f":"AJ350","v":162.49290301955693},{"$f":"AK350","v":159.69130124335769},{"$f":"AL350","v":156.88969946715844},{"$f":"AM350","v":154.08809769095919},{"$f":"AN350","v":151.28649591475994},{"$f":"AO350","v":148.48489413856069},{"$f":"AP350","v":145.68329236236144},{"$f":"AQ350","v":142.88169058616219},{"$f":"AR350","v":140.08008880996294},{"$f":"AS350","v":137.2784870337637},{"$f":"AT350","v":134.47688525756445},{"$f":"AU350","v":131.6752834813652},{"$f":"AV350","v":128.87368170516595},{"$f":"AW350","v":126.07207992896669},{"$f":"AX350","v":123.27047815276742},{"$f":"AY350","v":120.46887637656816},{"$f":"AZ350","v":117.6672746003689},{"$f":"BA350","v":114.86567282416964},{"$f":"BB350","v":112.06407104797037},{"$f":"BC350","v":109.26246927177111},{"$f":"BD350","v":106.46086749557185},{"$f":"BE350","v":103.65926571937258},{"$f":"BF350","v":100.85766394317332},{"$f":"BG350","v":98.056062166974058},{"$f":"BH350","v":95.254460390774796},{"$f":"BI350","v":92.452858614575533},{"$f":"BJ350","v":89.65125683837627},{"$f":"BK350","v":86.849655062177007}]
[{"$f":"ROW()","v":243},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Medium Pressure Mains",null,null,null,null,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219,133.16086850588459,126.15240174241698,119.14393497894937,112.13546821548177,105.12700145201416,98.118534688546546,91.110067925078937,84.101601161611327,77.093134398143718,70.084667634676109,63.076200871208499,56.06773410774089,49.05926734427328,42.050800580805671,35.042333817338061,28.033867053870448,21.025400290402835,14.016933526935222,7.0084667634676112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Medium / Low Pressure Mains",null,null,null,null,99.30377893334547,94.575027555567118,89.876582002157363,85.178136448747594,80.479690895337825,75.781245341928056,71.082799788518287,66.343946469283736,61.605093150049186,56.866239830814635,52.127386511580085,47.388533192345534,42.649679873110983,37.910826553876433,33.171973234641882,28.433119915407328,23.694266596172774,18.95541327693822,14.216559957703666,9.4777066384691118,4.7388533192345559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Low Pressure Mains",null,null,null,null,21.740876936156621,20.068501787221496,18.406844627770912,16.745187468320328,15.083530308869744,13.421873149419159,11.760215989968575,10.080185134258778,8.4001542785489818,6.7201234228391851,5.0400925671293884,3.3600617114195925,1.6800308557097963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Regulators",null,null,null,null,5.7877844981327318,5.0643114358661405,4.3454749987483137,3.6266385616304864,2.9078021245126591,2.1889656873948318,1.4701292502770045,0.73506462513850224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Secondary Gate Stations",null,null,null,null,0.78850019268923099,0.63080015415138468,0.47411079037502157,0.31742142659865846,0.16073206282229538,4.0426990459322965E-3,4.0426990459322965E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Buildings",null,null,null,null,0.13782949113377108,0.10337211835032836,6.9135577453435321E-2,3.4899036556542265E-2,6.6249565964920931E-4,6.6249565964920931E-4,6.6249565964920931E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Meter and Services Pipes",null,null,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"FRC",null,null,null,null,0,{"$f":"I363","v":0},{"$f":"J363","v":0},{"$f":"K363","v":0},{"$f":"L363","v":0},{"$f":"M363","v":0},{"$f":"N363","v":0},{"$f":"O363","v":0},{"$f":"P363","v":0},{"$f":"Q363","v":0},{"$f":"R363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"Land",null,null,null,null,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":257},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Total",null,null,null,null,{"$f":"SUM(I242:I257)","v":589.51455144240049},572.39781937491784,555.39078575304143,538.38375213116524,521.37671850928882,504.40392142830962,{"$f":"SUM(O242:O257)","v":487.58781371110649},470.61909117665118,453.65507383690147,437.42612112229023,421.19716840767899,{"$f":"SUM(T242:T257)","v":404.9682156930678},388.73926297845662,{"$f":"SUM(V242:V257)","v":372.51031026384544},357.96138840494405,343.41246654604259,328.8635446871412,314.31462282823975,299.76570096933835,285.21677911043696,270.66785725153557,256.11893539263411,246.3088668529673,236.49879831330045,226.68872977363358,216.87866123396671,{"$f":"SUM(AI242:AI257)","v":207.06859269429987},197.25852415463299,187.44845561496615,177.63838707529928,167.82831853563243,158.01824999596556,155.21664821976631,152.41504644356706,149.61344466736782,146.81184289116857,144.01024111496932,141.20863933877007,138.40703756257082,{"$f":"SUM(AV242:AV257)","v":135.60543578637157},132.80383401017232,130.00223223397305,127.2006304577738,124.39902868157453,121.59742690537527,{"$f":"SUM(BB242:BB257)","v":118.79582512917601},115.99422335297675,113.19262157677748,110.39101980057822,107.58941802437896,104.78781624817969,101.98621447198043,99.184612695781169,96.383010919581906,93.581409143382643,90.779807367183381]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value of \",A$222)","v":"Adjustments to Opening Asset Value of ICB Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":260},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":261},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":262},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":263},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":264},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":265},null,null,"Regulators"]
[{"$f":"ROW()","v":266},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":267},null,null,"Buildings"]
[{"$f":"ROW()","v":268},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":269},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":270},null,null,"Vehicle"]
[{"$f":"ROW()","v":271},null,null,"Information Technology"]
[{"$f":"ROW()","v":272},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":273},null,null,"FRC"]
[{"$f":"ROW()","v":274},null,null,"Land"]
[{"$f":"ROW()","v":275},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":276},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J260:J275)","v":0},0,0,0,0,{"$f":"SUM(O260:O275)","v":0},0,0,0,0,{"$f":"SUM(T260:T275)","v":0},0,{"$f":"SUM(V260:V275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI260:AI275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV260:AV275)","v":0},0,0,0,0,0,{"$f":"SUM(BB260:BB275)","v":0},0,0,0,0,0,0,0,0,0,0]
["Adjusted Opening Asset Value"]
[{"$f":"ROW()","v":278},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I242+I260","v":240.8412831324552},{"$f":"J242+J260","v":238.04080309603131},235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,{"$f":"O242+O260","v":224.1281420959404},221.32654031974116,218.52493854354191,215.72333676734266,212.92173499114341,{"$f":"T242+T260","v":210.12013321494416},207.31853143874491,{"$f":"V242+V260","v":204.51692966254566},201.71532788634642,198.91372611014717,196.11212433394792,193.31052255774867,190.50892078154942,187.70731900535017,184.90571722915092,182.10411545295167,179.30251367675243,176.50091190055318,173.69931012435393,170.89770834815468,{"$f":"AI242+AI260","v":168.09610657195543},165.29450479575618,162.49290301955693,159.69130124335769,156.88969946715844,154.08809769095919,151.28649591475994,148.48489413856069,145.68329236236144,142.88169058616219,140.08008880996294,137.2784870337637,134.47688525756445,{"$f":"AV242+AV260","v":131.6752834813652},128.87368170516595,126.07207992896669,123.27047815276742,120.46887637656816,117.6672746003689,{"$f":"BB242+BB260","v":114.86567282416964},112.06407104797037,109.26246927177111,106.46086749557185,103.65926571937258,100.85766394317332,98.056062166974058,95.254460390774796,92.452858614575533,89.65125683837627,86.849655062177007]
[{"$f":"ROW()","v":279},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I243+I261","v":0},{"$f":"J243+J261","v":0},0,0,0,0,{"$f":"O243+O261","v":0},0,0,0,0,{"$f":"T243+T261","v":0},0,{"$f":"V243+V261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI243+AI261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV243+AV261","v":0},0,0,0,0,0,{"$f":"BB243+BB261","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I244+I262","v":216.98434595348118},{"$f":"J244+J262","v":209.98485092272372},203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,{"$f":"O244+O262","v":175.21166908669028},168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,{"$f":"T244+T262","v":140.16933526935219},133.16086850588459,{"$f":"V244+V262","v":126.15240174241698},119.14393497894937,112.13546821548177,105.12700145201416,98.118534688546546,91.110067925078937,84.101601161611327,77.093134398143718,70.084667634676109,63.076200871208499,56.06773410774089,49.05926734427328,42.050800580805671,{"$f":"AI244+AI262","v":35.042333817338061},28.033867053870448,21.025400290402835,14.016933526935222,7.0084667634676112,0,0,0,0,0,0,0,0,{"$f":"AV244+AV262","v":0},0,0,0,0,0,{"$f":"BB244+BB262","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I245+I263","v":99.30377893334547},{"$f":"J245+J263","v":94.575027555567118},89.876582002157363,85.178136448747594,80.479690895337825,75.781245341928056,{"$f":"O245+O263","v":71.082799788518287},66.343946469283736,61.605093150049186,56.866239830814635,52.127386511580085,{"$f":"T245+T263","v":47.388533192345534},42.649679873110983,{"$f":"V245+V263","v":37.910826553876433},33.171973234641882,28.433119915407328,23.694266596172774,18.95541327693822,14.216559957703666,9.4777066384691118,4.7388533192345559,0,0,0,0,0,{"$f":"AI245+AI263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV245+AV263","v":0},0,0,0,0,0,{"$f":"BB245+BB263","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I246+I264","v":21.740876936156621},{"$f":"J246+J264","v":20.068501787221496},18.406844627770912,16.745187468320328,15.083530308869744,13.421873149419159,{"$f":"O246+O264","v":11.760215989968575},10.080185134258778,8.4001542785489818,6.7201234228391851,5.0400925671293884,{"$f":"T246+T264","v":3.3600617114195925},1.6800308557097963,{"$f":"V246+V264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI246+AI264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV246+AV264","v":0},0,0,0,0,0,{"$f":"BB246+BB264","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Regulators",null,null,null,null,{"$f":"I247+I265","v":5.7877844981327318},{"$f":"J247+J265","v":5.0643114358661405},4.3454749987483137,3.6266385616304864,2.9078021245126591,2.1889656873948318,{"$f":"O247+O265","v":1.4701292502770045},0.73506462513850224,0,0,0,{"$f":"T247+T265","v":0},0,{"$f":"V247+V265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI247+AI265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV247+AV265","v":0},0,0,0,0,0,{"$f":"BB247+BB265","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I248+I266","v":0.78850019268923099},{"$f":"J248+J266","v":0.63080015415138468},0.47411079037502157,0.31742142659865846,0.16073206282229538,4.0426990459322965E-3,{"$f":"O248+O266","v":4.0426990459322965E-3},0,0,0,0,{"$f":"T248+T266","v":0},0,{"$f":"V248+V266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI248+AI266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV248+AV266","v":0},0,0,0,0,0,{"$f":"BB248+BB266","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Buildings",null,null,null,null,{"$f":"I249+I267","v":0.13782949113377108},{"$f":"J249+J267","v":0.10337211835032836},6.9135577453435321E-2,3.4899036556542265E-2,6.6249565964920931E-4,6.6249565964920931E-4,{"$f":"O249+O267","v":6.6249565964920931E-4},0,0,0,0,{"$f":"T249+T267","v":0},0,{"$f":"V249+V267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI249+AI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV249+AV267","v":0},0,0,0,0,0,{"$f":"BB249+BB267","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I250+I268","v":3.5527136788005009E-15},{"$f":"J250+J268","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"O250+O268","v":3.5527136788005009E-15},0,0,0,0,{"$f":"T250+T268","v":0},0,{"$f":"V250+V268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI250+AI268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV250+AV268","v":0},0,0,0,0,0,{"$f":"BB250+BB268","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I251+I269","v":0},{"$f":"J251+J269","v":0},0,0,0,0,{"$f":"O251+O269","v":0},0,0,0,0,{"$f":"T251+T269","v":0},0,{"$f":"V251+V269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI251+AI269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV251+AV269","v":0},0,0,0,0,0,{"$f":"BB251+BB269","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"Vehicle",null,null,null,null,{"$f":"I252+I270","v":0},{"$f":"J252+J270","v":0},0,0,0,0,{"$f":"O252+O270","v":0},0,0,0,0,{"$f":"T252+T270","v":0},0,{"$f":"V252+V270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI252+AI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV252+AV270","v":0},0,0,0,0,0,{"$f":"BB252+BB270","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Information Technology",null,null,null,null,{"$f":"I253+I271","v":0},{"$f":"J253+J271","v":0},0,0,0,0,{"$f":"O253+O271","v":0},0,0,0,0,{"$f":"T253+T271","v":0},0,{"$f":"V253+V271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI253+AI271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV253+AV271","v":0},0,0,0,0,0,{"$f":"BB253+BB271","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I254+I272","v":0},{"$f":"J254+J272","v":0},0,0,0,0,{"$f":"O254+O272","v":0},0,0,0,0,{"$f":"T254+T272","v":0},0,{"$f":"V254+V272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI254+AI272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV254+AV272","v":0},0,0,0,0,0,{"$f":"BB254+BB272","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"FRC",null,null,null,null,{"$f":"I255+I273","v":0},{"$f":"J255+J273","v":0},0,0,0,0,{"$f":"O255+O273","v":0},0,0,0,0,{"$f":"T255+T273","v":0},0,{"$f":"V255+V273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI255+AI273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV255+AV273","v":0},0,0,0,0,0,{"$f":"BB255+BB273","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,"Land",null,null,null,null,{"$f":"I256+I274","v":3.9301523050063727},{"$f":"J256+J274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"O256+O274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"T256+T274","v":3.9301523050063727},3.9301523050063727,{"$f":"V256+V274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"AI256+AI274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"AV256+AV274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"BB256+BB274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":293},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I257+I275","v":0},{"$f":"J257+J275","v":0},0,0,0,0,{"$f":"O257+O275","v":0},0,0,0,0,{"$f":"T257+T275","v":0},0,{"$f":"V257+V275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI257+AI275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV257+AV275","v":0},0,0,0,0,0,{"$f":"BB257+BB275","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},null,null,"Total",null,null,null,null,{"$f":"SUM(I278:I293)","v":589.51455144240049},{"$f":"SUM(J278:J293)","v":572.39781937491784},555.39078575304143,538.38375213116524,521.37671850928882,504.40392142830962,{"$f":"SUM(O278:O293)","v":487.58781371110649},470.61909117665118,453.65507383690147,437.42612112229023,421.19716840767899,{"$f":"SUM(T278:T293)","v":404.9682156930678},388.73926297845662,{"$f":"SUM(V278:V293)","v":372.51031026384544},357.96138840494405,343.41246654604259,328.8635446871412,314.31462282823975,299.76570096933835,285.21677911043696,270.66785725153557,256.11893539263411,246.3088668529673,236.49879831330045,226.68872977363358,216.87866123396671,{"$f":"SUM(AI278:AI293)","v":207.06859269429987},197.25852415463299,187.44845561496615,177.63838707529928,167.82831853563243,158.01824999596556,155.21664821976631,152.41504644356706,149.61344466736782,146.81184289116857,144.01024111496932,141.20863933877007,138.40703756257082,{"$f":"SUM(AV278:AV293)","v":135.60543578637157},132.80383401017232,130.00223223397305,127.2006304577738,124.39902868157453,121.59742690537527,{"$f":"SUM(BB278:BB293)","v":118.79582512917601},115.99422335297675,113.19262157677748,110.39101980057822,107.58941802437896,104.78781624817969,101.98621447198043,99.184612695781169,96.383010919581906,93.581409143382643,90.779807367183381]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":296},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":297},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":298},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":299},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":300},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":301},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":302},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":303},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":304},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":305},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":306},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":307},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":308},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":309},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":310},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":311},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":312},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J296:J311)","v":0},0,0,0,0,{"$f":"SUM(O296:O311)","v":0},0,0,0,0,{"$f":"SUM(T296:T311)","v":0},0,{"$f":"SUM(V296:V311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI296:AI311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV296:AV311)","v":0},0,0,0,0,0,{"$f":"SUM(BB296:BB311)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":314},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I122","v":-2.8004800364238984},{"$f":"-'PTRM expenditure'!J122","v":-2.7825322000181933},{"$f":"-'PTRM expenditure'!K122","v":-2.7825322000181933},{"$f":"-'PTRM expenditure'!L122","v":-2.7825322000181933},{"$f":"-'PTRM expenditure'!M122","v":-2.7825322000181938},{"$f":"-'PTRM expenditure'!N122","v":-2.7825322000181938},{"$f":"-IF($D314=\"Land\",0,IF(O242<0,O242,IF(O224<1,O242,MAX(MIN(IF(O224>0,((O242-SUM($N332:N332))/O224)*O$15,0),O242*O$15),0))))*$K$6","v":-2.8016017761992549},{"$f":"-IF($D314=\"Land\",0,IF(P242<0,P242,IF(P224<1,P242,MAX(MIN(IF(P224>0,((P242-SUM($N332:O332))/P224)*P$15,0),P242*P$15),0))))*$K$6","v":-2.8016017761992553},{"$f":"-IF($D314=\"Land\",0,IF(Q242<0,Q242,IF(Q224<1,Q242,MAX(MIN(IF(Q224>0,((Q242-SUM($N332:P332))/Q224)*Q$15,0),Q242*Q$15),0))))*$K$6","v":-2.8016017761992553},{"$f":"-IF($D314=\"Land\",0,IF(R242<0,R242,IF(R224<1,R242,MAX(MIN(IF(R224>0,((R242-SUM($N332:Q332))/R224)*R$15,0),R242*R$15),0))))*$K$6","v":-2.8016017761992553},{"$f":"-IF($D314=\"Land\",0,IF(S242<0,S242,IF(S224<1,S242,MAX(MIN(IF(S224>0,((S242-SUM($N332:R332))/S224)*S$15,0),S242*S$15),0))))*$K$6","v":-2.8016017761992553},{"$f":"-IF($D314=\"Land\",0,IF(T242<0,T242,IF(T224<1,T242,MAX(MIN(IF(T224>0,((T242-SUM($N332:S332))/T224)*T$15,0),T242*T$15),0))))*$K$6","v":-2.8016017761992553},{"$f":"-IF($D314=\"Land\",0,IF(U242<0,U242,IF(U224<1,U242,MAX(MIN(IF(U224>0,((U242-SUM($N332:T332))/U224)*U$15,0),U242*U$15),0))))*$K$6","v":-2.8016017761992558},{"$f":"-IF($D314=\"Land\",0,IF(V242<0,V242,IF(V224<1,V242,MAX(MIN(IF(V224>0,((V242-SUM($N332:U332))/V224)*V$15,0),V242*V$15),0))))*$K$6","v":-2.8016017761992558},{"$f":"-IF($D314=\"Land\",0,IF(W242<0,W242,IF(W224<1,W242,MAX(MIN(IF(W224>0,((W242-SUM($N332:V332))/W224)*W$15,0),W242*W$15),0))))*$K$6","v":-2.8016017761992558},{"$f":"-IF($D314=\"Land\",0,IF(X242<0,X242,IF(X224<1,X242,MAX(MIN(IF(X224>0,((X242-SUM($N332:W332))/X224)*X$15,0),X242*X$15),0))))*$K$6","v":-2.8016017761992558},{"$f":"-IF($D314=\"Land\",0,IF(Y242<0,Y242,IF(Y224<1,Y242,MAX(MIN(IF(Y224>0,((Y242-SUM($N332:X332))/Y224)*Y$15,0),Y242*Y$15),0))))*$K$6","v":-2.8016017761992558},{"$f":"-IF($D314=\"Land\",0,IF(Z242<0,Z242,IF(Z224<1,Z242,MAX(MIN(IF(Z224>0,((Z242-SUM($N332:Y332))/Z224)*Z$15,0),Z242*Z$15),0))))*$K$6","v":-2.8016017761992562},{"$f":"-IF($D314=\"Land\",0,IF(AA242<0,AA242,IF(AA224<1,AA242,MAX(MIN(IF(AA224>0,((AA242-SUM($N332:Z332))/AA224)*AA$15,0),AA242*AA$15),0))))*$K$6","v":-2.8016017761992562},{"$f":"-IF($D314=\"Land\",0,IF(AB242<0,AB242,IF(AB224<1,AB242,MAX(MIN(IF(AB224>0,((AB242-SUM($N332:AA332))/AB224)*AB$15,0),AB242*AB$15),0))))*$K$6","v":-2.8016017761992562},{"$f":"-IF($D314=\"Land\",0,IF(AC242<0,AC242,IF(AC224<1,AC242,MAX(MIN(IF(AC224>0,((AC242-SUM($N332:AB332))/AC224)*AC$15,0),AC242*AC$15),0))))*$K$6","v":-2.8016017761992562},{"$f":"-IF($D314=\"Land\",0,IF(AD242<0,AD242,IF(AD224<1,AD242,MAX(MIN(IF(AD224>0,((AD242-SUM($N332:AC332))/AD224)*AD$15,0),AD242*AD$15),0))))*$K$6","v":-2.8016017761992567},{"$f":"-IF($D314=\"Land\",0,IF(AE242<0,AE242,IF(AE224<1,AE242,MAX(MIN(IF(AE224>0,((AE242-SUM($N332:AD332))/AE224)*AE$15,0),AE242*AE$15),0))))*$K$6","v":-2.8016017761992567},{"$f":"-IF($D314=\"Land\",0,IF(AF242<0,AF242,IF(AF224<1,AF242,MAX(MIN(IF(AF224>0,((AF242-SUM($N332:AE332))/AF224)*AF$15,0),AF242*AF$15),0))))*$K$6","v":-2.8016017761992567},{"$f":"-IF($D314=\"Land\",0,IF(AG242<0,AG242,IF(AG224<1,AG242,MAX(MIN(IF(AG224>0,((AG242-SUM($N332:AF332))/AG224)*AG$15,0),AG242*AG$15),0))))*$K$6","v":-2.8016017761992571},{"$f":"-IF($D314=\"Land\",0,IF(AH242<0,AH242,IF(AH224<1,AH242,MAX(MIN(IF(AH224>0,((AH242-SUM($N332:AG332))/AH224)*AH$15,0),AH242*AH$15),0))))*$K$6","v":-2.8016017761992571},{"$f":"-IF($D314=\"Land\",0,IF(AI242<0,AI242,IF(AI224<1,AI242,MAX(MIN(IF(AI224>0,((AI242-SUM($N332:AH332))/AI224)*AI$15,0),AI242*AI$15),0))))*$K$6","v":-2.8016017761992571},{"$f":"-IF($D314=\"Land\",0,IF(AJ242<0,AJ242,IF(AJ224<1,AJ242,MAX(MIN(IF(AJ224>0,((AJ242-SUM($N332:AI332))/AJ224)*AJ$15,0),AJ242*AJ$15),0))))*$K$6","v":-2.8016017761992575},{"$f":"-IF($D314=\"Land\",0,IF(AK242<0,AK242,IF(AK224<1,AK242,MAX(MIN(IF(AK224>0,((AK242-SUM($N332:AJ332))/AK224)*AK$15,0),AK242*AK$15),0))))*$K$6","v":-2.8016017761992575},{"$f":"-IF($D314=\"Land\",0,IF(AL242<0,AL242,IF(AL224<1,AL242,MAX(MIN(IF(AL224>0,((AL242-SUM($N332:AK332))/AL224)*AL$15,0),AL242*AL$15),0))))*$K$6","v":-2.8016017761992575},{"$f":"-IF($D314=\"Land\",0,IF(AM242<0,AM242,IF(AM224<1,AM242,MAX(MIN(IF(AM224>0,((AM242-SUM($N332:AL332))/AM224)*AM$15,0),AM242*AM$15),0))))*$K$6","v":-2.801601776199258},{"$f":"-IF($D314=\"Land\",0,IF(AN242<0,AN242,IF(AN224<1,AN242,MAX(MIN(IF(AN224>0,((AN242-SUM($N332:AM332))/AN224)*AN$15,0),AN242*AN$15),0))))*$K$6","v":-2.801601776199258},{"$f":"-IF($D314=\"Land\",0,IF(AO242<0,AO242,IF(AO224<1,AO242,MAX(MIN(IF(AO224>0,((AO242-SUM($N332:AN332))/AO224)*AO$15,0),AO242*AO$15),0))))*$K$6","v":-2.801601776199258},{"$f":"-IF($D314=\"Land\",0,IF(AP242<0,AP242,IF(AP224<1,AP242,MAX(MIN(IF(AP224>0,((AP242-SUM($N332:AO332))/AP224)*AP$15,0),AP242*AP$15),0))))*$K$6","v":-2.8016017761992584},{"$f":"-IF($D314=\"Land\",0,IF(AQ242<0,AQ242,IF(AQ224<1,AQ242,MAX(MIN(IF(AQ224>0,((AQ242-SUM($N332:AP332))/AQ224)*AQ$15,0),AQ242*AQ$15),0))))*$K$6","v":-2.8016017761992584},{"$f":"-IF($D314=\"Land\",0,IF(AR242<0,AR242,IF(AR224<1,AR242,MAX(MIN(IF(AR224>0,((AR242-SUM($N332:AQ332))/AR224)*AR$15,0),AR242*AR$15),0))))*$K$6","v":-2.8016017761992589},{"$f":"-IF($D314=\"Land\",0,IF(AS242<0,AS242,IF(AS224<1,AS242,MAX(MIN(IF(AS224>0,((AS242-SUM($N332:AR332))/AS224)*AS$15,0),AS242*AS$15),0))))*$K$6","v":-2.8016017761992589},{"$f":"-IF($D314=\"Land\",0,IF(AT242<0,AT242,IF(AT224<1,AT242,MAX(MIN(IF(AT224>0,((AT242-SUM($N332:AS332))/AT224)*AT$15,0),AT242*AT$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(AU242<0,AU242,IF(AU224<1,AU242,MAX(MIN(IF(AU224>0,((AU242-SUM($N332:AT332))/AU224)*AU$15,0),AU242*AU$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(AV242<0,AV242,IF(AV224<1,AV242,MAX(MIN(IF(AV224>0,((AV242-SUM($N332:AU332))/AV224)*AV$15,0),AV242*AV$15),0))))*$K$6","v":-2.8016017761992598},{"$f":"-IF($D314=\"Land\",0,IF(AW242<0,AW242,IF(AW224<1,AW242,MAX(MIN(IF(AW224>0,((AW242-SUM($N332:AV332))/AW224)*AW$15,0),AW242*AW$15),0))))*$K$6","v":-2.8016017761992598},{"$f":"-IF($D314=\"Land\",0,IF(AX242<0,AX242,IF(AX224<1,AX242,MAX(MIN(IF(AX224>0,((AX242-SUM($N332:AW332))/AX224)*AX$15,0),AX242*AX$15),0))))*$K$6","v":-2.8016017761992598},{"$f":"-IF($D314=\"Land\",0,IF(AY242<0,AY242,IF(AY224<1,AY242,MAX(MIN(IF(AY224>0,((AY242-SUM($N332:AX332))/AY224)*AY$15,0),AY242*AY$15),0))))*$K$6","v":-2.8016017761992598},{"$f":"-IF($D314=\"Land\",0,IF(AZ242<0,AZ242,IF(AZ224<1,AZ242,MAX(MIN(IF(AZ224>0,((AZ242-SUM($N332:AY332))/AZ224)*AZ$15,0),AZ242*AZ$15),0))))*$K$6","v":-2.8016017761992598},{"$f":"-IF($D314=\"Land\",0,IF(BA242<0,BA242,IF(BA224<1,BA242,MAX(MIN(IF(BA224>0,((BA242-SUM($N332:AZ332))/BA224)*BA$15,0),BA242*BA$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(BB242<0,BB242,IF(BB224<1,BB242,MAX(MIN(IF(BB224>0,((BB242-SUM($N332:BA332))/BB224)*BB$15,0),BB242*BB$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(BC242<0,BC242,IF(BC224<1,BC242,MAX(MIN(IF(BC224>0,((BC242-SUM($N332:BB332))/BC224)*BC$15,0),BC242*BC$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(BD242<0,BD242,IF(BD224<1,BD242,MAX(MIN(IF(BD224>0,((BD242-SUM($N332:BC332))/BD224)*BD$15,0),BD242*BD$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(BE242<0,BE242,IF(BE224<1,BE242,MAX(MIN(IF(BE224>0,((BE242-SUM($N332:BD332))/BE224)*BE$15,0),BE242*BE$15),0))))*$K$6","v":-2.8016017761992593},{"$f":"-IF($D314=\"Land\",0,IF(BF242<0,BF242,IF(BF224<1,BF242,MAX(MIN(IF(BF224>0,((BF242-SUM($N332:BE332))/BF224)*BF$15,0),BF242*BF$15),0))))*$K$6","v":-2.8016017761992589},{"$f":"-IF($D314=\"Land\",0,IF(BG242<0,BG242,IF(BG224<1,BG242,MAX(MIN(IF(BG224>0,((BG242-SUM($N332:BF332))/BG224)*BG$15,0),BG242*BG$15),0))))*$K$6","v":-2.8016017761992589},{"$f":"-IF($D314=\"Land\",0,IF(BH242<0,BH242,IF(BH224<1,BH242,MAX(MIN(IF(BH224>0,((BH242-SUM($N332:BG332))/BH224)*BH$15,0),BH242*BH$15),0))))*$K$6","v":-2.8016017761992589},{"$f":"-IF($D314=\"Land\",0,IF(BI242<0,BI242,IF(BI224<1,BI242,MAX(MIN(IF(BI224>0,((BI242-SUM($N332:BH332))/BI224)*BI$15,0),BI242*BI$15),0))))*$K$6","v":-2.8016017761992589},{"$f":"-IF($D314=\"Land\",0,IF(BJ242<0,BJ242,IF(BJ224<1,BJ242,MAX(MIN(IF(BJ224>0,((BJ242-SUM($N332:BI332))/BJ224)*BJ$15,0),BJ242*BJ$15),0))))*$K$6","v":-2.8016017761992584},{"$f":"-IF($D314=\"Land\",0,IF(BK242<0,BK242,IF(BK224<1,BK242,MAX(MIN(IF(BK224>0,((BK242-SUM($N332:BJ332))/BK224)*BK$15,0),BK242*BK$15),0))))*$K$6","v":-2.8016017761992584},{"$f":"-IF($D314=\"Land\",0,IF(BL242<0,BL242,IF(BL224<1,BL242,MAX(MIN(IF(BL224>0,((BL242-SUM($N332:BK332))/BL224)*BL$15,0),BL242*BL$15),0))))*$K$6","v":-2.8016017761992584}]
[{"$f":"ROW()","v":315},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I123","v":0},{"$f":"-'PTRM expenditure'!J123","v":0},{"$f":"-'PTRM expenditure'!K123","v":0},{"$f":"-'PTRM expenditure'!L123","v":0},{"$f":"-'PTRM expenditure'!M123","v":0},{"$f":"-'PTRM expenditure'!N123","v":0},{"$f":"-IF($D315=\"Land\",0,IF(O243<0,O243,IF(O225<1,O243,MAX(MIN(IF(O225>0,((O243-SUM($N333:N333))/O225)*O$15,0),O243*O$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(P243<0,P243,IF(P225<1,P243,MAX(MIN(IF(P225>0,((P243-SUM($N333:O333))/P225)*P$15,0),P243*P$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(Q243<0,Q243,IF(Q225<1,Q243,MAX(MIN(IF(Q225>0,((Q243-SUM($N333:P333))/Q225)*Q$15,0),Q243*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(R243<0,R243,IF(R225<1,R243,MAX(MIN(IF(R225>0,((R243-SUM($N333:Q333))/R225)*R$15,0),R243*R$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(S243<0,S243,IF(S225<1,S243,MAX(MIN(IF(S225>0,((S243-SUM($N333:R333))/S225)*S$15,0),S243*S$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(T243<0,T243,IF(T225<1,T243,MAX(MIN(IF(T225>0,((T243-SUM($N333:S333))/T225)*T$15,0),T243*T$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(U243<0,U243,IF(U225<1,U243,MAX(MIN(IF(U225>0,((U243-SUM($N333:T333))/U225)*U$15,0),U243*U$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(V243<0,V243,IF(V225<1,V243,MAX(MIN(IF(V225>0,((V243-SUM($N333:U333))/V225)*V$15,0),V243*V$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(W243<0,W243,IF(W225<1,W243,MAX(MIN(IF(W225>0,((W243-SUM($N333:V333))/W225)*W$15,0),W243*W$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(X243<0,X243,IF(X225<1,X243,MAX(MIN(IF(X225>0,((X243-SUM($N333:W333))/X225)*X$15,0),X243*X$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(Y243<0,Y243,IF(Y225<1,Y243,MAX(MIN(IF(Y225>0,((Y243-SUM($N333:X333))/Y225)*Y$15,0),Y243*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(Z243<0,Z243,IF(Z225<1,Z243,MAX(MIN(IF(Z225>0,((Z243-SUM($N333:Y333))/Z225)*Z$15,0),Z243*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AA243<0,AA243,IF(AA225<1,AA243,MAX(MIN(IF(AA225>0,((AA243-SUM($N333:Z333))/AA225)*AA$15,0),AA243*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AB243<0,AB243,IF(AB225<1,AB243,MAX(MIN(IF(AB225>0,((AB243-SUM($N333:AA333))/AB225)*AB$15,0),AB243*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AC243<0,AC243,IF(AC225<1,AC243,MAX(MIN(IF(AC225>0,((AC243-SUM($N333:AB333))/AC225)*AC$15,0),AC243*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AD243<0,AD243,IF(AD225<1,AD243,MAX(MIN(IF(AD225>0,((AD243-SUM($N333:AC333))/AD225)*AD$15,0),AD243*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AE243<0,AE243,IF(AE225<1,AE243,MAX(MIN(IF(AE225>0,((AE243-SUM($N333:AD333))/AE225)*AE$15,0),AE243*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AF243<0,AF243,IF(AF225<1,AF243,MAX(MIN(IF(AF225>0,((AF243-SUM($N333:AE333))/AF225)*AF$15,0),AF243*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AG243<0,AG243,IF(AG225<1,AG243,MAX(MIN(IF(AG225>0,((AG243-SUM($N333:AF333))/AG225)*AG$15,0),AG243*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AH243<0,AH243,IF(AH225<1,AH243,MAX(MIN(IF(AH225>0,((AH243-SUM($N333:AG333))/AH225)*AH$15,0),AH243*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AI243<0,AI243,IF(AI225<1,AI243,MAX(MIN(IF(AI225>0,((AI243-SUM($N333:AH333))/AI225)*AI$15,0),AI243*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AJ243<0,AJ243,IF(AJ225<1,AJ243,MAX(MIN(IF(AJ225>0,((AJ243-SUM($N333:AI333))/AJ225)*AJ$15,0),AJ243*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AK243<0,AK243,IF(AK225<1,AK243,MAX(MIN(IF(AK225>0,((AK243-SUM($N333:AJ333))/AK225)*AK$15,0),AK243*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AL243<0,AL243,IF(AL225<1,AL243,MAX(MIN(IF(AL225>0,((AL243-SUM($N333:AK333))/AL225)*AL$15,0),AL243*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AM243<0,AM243,IF(AM225<1,AM243,MAX(MIN(IF(AM225>0,((AM243-SUM($N333:AL333))/AM225)*AM$15,0),AM243*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AN243<0,AN243,IF(AN225<1,AN243,MAX(MIN(IF(AN225>0,((AN243-SUM($N333:AM333))/AN225)*AN$15,0),AN243*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AO243<0,AO243,IF(AO225<1,AO243,MAX(MIN(IF(AO225>0,((AO243-SUM($N333:AN333))/AO225)*AO$15,0),AO243*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AP243<0,AP243,IF(AP225<1,AP243,MAX(MIN(IF(AP225>0,((AP243-SUM($N333:AO333))/AP225)*AP$15,0),AP243*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AQ243<0,AQ243,IF(AQ225<1,AQ243,MAX(MIN(IF(AQ225>0,((AQ243-SUM($N333:AP333))/AQ225)*AQ$15,0),AQ243*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AR243<0,AR243,IF(AR225<1,AR243,MAX(MIN(IF(AR225>0,((AR243-SUM($N333:AQ333))/AR225)*AR$15,0),AR243*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AS243<0,AS243,IF(AS225<1,AS243,MAX(MIN(IF(AS225>0,((AS243-SUM($N333:AR333))/AS225)*AS$15,0),AS243*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AT243<0,AT243,IF(AT225<1,AT243,MAX(MIN(IF(AT225>0,((AT243-SUM($N333:AS333))/AT225)*AT$15,0),AT243*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AU243<0,AU243,IF(AU225<1,AU243,MAX(MIN(IF(AU225>0,((AU243-SUM($N333:AT333))/AU225)*AU$15,0),AU243*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AV243<0,AV243,IF(AV225<1,AV243,MAX(MIN(IF(AV225>0,((AV243-SUM($N333:AU333))/AV225)*AV$15,0),AV243*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AW243<0,AW243,IF(AW225<1,AW243,MAX(MIN(IF(AW225>0,((AW243-SUM($N333:AV333))/AW225)*AW$15,0),AW243*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AX243<0,AX243,IF(AX225<1,AX243,MAX(MIN(IF(AX225>0,((AX243-SUM($N333:AW333))/AX225)*AX$15,0),AX243*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AY243<0,AY243,IF(AY225<1,AY243,MAX(MIN(IF(AY225>0,((AY243-SUM($N333:AX333))/AY225)*AY$15,0),AY243*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AZ243<0,AZ243,IF(AZ225<1,AZ243,MAX(MIN(IF(AZ225>0,((AZ243-SUM($N333:AY333))/AZ225)*AZ$15,0),AZ243*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BA243<0,BA243,IF(BA225<1,BA243,MAX(MIN(IF(BA225>0,((BA243-SUM($N333:AZ333))/BA225)*BA$15,0),BA243*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BB243<0,BB243,IF(BB225<1,BB243,MAX(MIN(IF(BB225>0,((BB243-SUM($N333:BA333))/BB225)*BB$15,0),BB243*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BC243<0,BC243,IF(BC225<1,BC243,MAX(MIN(IF(BC225>0,((BC243-SUM($N333:BB333))/BC225)*BC$15,0),BC243*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BD243<0,BD243,IF(BD225<1,BD243,MAX(MIN(IF(BD225>0,((BD243-SUM($N333:BC333))/BD225)*BD$15,0),BD243*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BE243<0,BE243,IF(BE225<1,BE243,MAX(MIN(IF(BE225>0,((BE243-SUM($N333:BD333))/BE225)*BE$15,0),BE243*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BF243<0,BF243,IF(BF225<1,BF243,MAX(MIN(IF(BF225>0,((BF243-SUM($N333:BE333))/BF225)*BF$15,0),BF243*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BG243<0,BG243,IF(BG225<1,BG243,MAX(MIN(IF(BG225>0,((BG243-SUM($N333:BF333))/BG225)*BG$15,0),BG243*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BH243<0,BH243,IF(BH225<1,BH243,MAX(MIN(IF(BH225>0,((BH243-SUM($N333:BG333))/BH225)*BH$15,0),BH243*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BI243<0,BI243,IF(BI225<1,BI243,MAX(MIN(IF(BI225>0,((BI243-SUM($N333:BH333))/BI225)*BI$15,0),BI243*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BJ243<0,BJ243,IF(BJ225<1,BJ243,MAX(MIN(IF(BJ225>0,((BJ243-SUM($N333:BI333))/BJ225)*BJ$15,0),BJ243*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BK243<0,BK243,IF(BK225<1,BK243,MAX(MIN(IF(BK225>0,((BK243-SUM($N333:BJ333))/BK225)*BK$15,0),BK243*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D315=\"Land\",0,IF(BL243<0,BL243,IF(BL225<1,BL243,MAX(MIN(IF(BL225>0,((BL243-SUM($N333:BK333))/BL225)*BL$15,0),BL243*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":316},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I124","v":-6.9994950307574504},{"$f":"-'PTRM expenditure'!J124","v":-6.9546363672066809},{"$f":"-'PTRM expenditure'!K124","v":-6.9546363672066809},{"$f":"-'PTRM expenditure'!L124","v":-6.9546363672066809},{"$f":"-'PTRM expenditure'!M124","v":-6.95463636720668},{"$f":"-'PTRM expenditure'!N124","v":-6.95463636720668},{"$f":"-IF($D316=\"Land\",0,IF(O244<0,O244,IF(O226<1,O244,MAX(MIN(IF(O226>0,((O244-SUM($N334:N334))/O226)*O$15,0),O244*O$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(P244<0,P244,IF(P226<1,P244,MAX(MIN(IF(P226>0,((P244-SUM($N334:O334))/P226)*P$15,0),P244*P$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(Q244<0,Q244,IF(Q226<1,Q244,MAX(MIN(IF(Q226>0,((Q244-SUM($N334:P334))/Q226)*Q$15,0),Q244*Q$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(R244<0,R244,IF(R226<1,R244,MAX(MIN(IF(R226>0,((R244-SUM($N334:Q334))/R226)*R$15,0),R244*R$15),0))))*$K$6","v":-7.0084667634676094},{"$f":"-IF($D316=\"Land\",0,IF(S244<0,S244,IF(S226<1,S244,MAX(MIN(IF(S226>0,((S244-SUM($N334:R334))/S226)*S$15,0),S244*S$15),0))))*$K$6","v":-7.0084667634676086},{"$f":"-IF($D316=\"Land\",0,IF(T244<0,T244,IF(T226<1,T244,MAX(MIN(IF(T226>0,((T244-SUM($N334:S334))/T226)*T$15,0),T244*T$15),0))))*$K$6","v":-7.0084667634676094},{"$f":"-IF($D316=\"Land\",0,IF(U244<0,U244,IF(U226<1,U244,MAX(MIN(IF(U226>0,((U244-SUM($N334:T334))/U226)*U$15,0),U244*U$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(V244<0,V244,IF(V226<1,V244,MAX(MIN(IF(V226>0,((V244-SUM($N334:U334))/V226)*V$15,0),V244*V$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(W244<0,W244,IF(W226<1,W244,MAX(MIN(IF(W226>0,((W244-SUM($N334:V334))/W226)*W$15,0),W244*W$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(X244<0,X244,IF(X226<1,X244,MAX(MIN(IF(X226>0,((X244-SUM($N334:W334))/X226)*X$15,0),X244*X$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(Y244<0,Y244,IF(Y226<1,Y244,MAX(MIN(IF(Y226>0,((Y244-SUM($N334:X334))/Y226)*Y$15,0),Y244*Y$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(Z244<0,Z244,IF(Z226<1,Z244,MAX(MIN(IF(Z226>0,((Z244-SUM($N334:Y334))/Z226)*Z$15,0),Z244*Z$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(AA244<0,AA244,IF(AA226<1,AA244,MAX(MIN(IF(AA226>0,((AA244-SUM($N334:Z334))/AA226)*AA$15,0),AA244*AA$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(AB244<0,AB244,IF(AB226<1,AB244,MAX(MIN(IF(AB226>0,((AB244-SUM($N334:AA334))/AB226)*AB$15,0),AB244*AB$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(AC244<0,AC244,IF(AC226<1,AC244,MAX(MIN(IF(AC226>0,((AC244-SUM($N334:AB334))/AC226)*AC$15,0),AC244*AC$15),0))))*$K$6","v":-7.0084667634676103},{"$f":"-IF($D316=\"Land\",0,IF(AD244<0,AD244,IF(AD226<1,AD244,MAX(MIN(IF(AD226>0,((AD244-SUM($N334:AC334))/AD226)*AD$15,0),AD244*AD$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(AE244<0,AE244,IF(AE226<1,AE244,MAX(MIN(IF(AE226>0,((AE244-SUM($N334:AD334))/AE226)*AE$15,0),AE244*AE$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(AF244<0,AF244,IF(AF226<1,AF244,MAX(MIN(IF(AF226>0,((AF244-SUM($N334:AE334))/AF226)*AF$15,0),AF244*AF$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(AG244<0,AG244,IF(AG226<1,AG244,MAX(MIN(IF(AG226>0,((AG244-SUM($N334:AF334))/AG226)*AG$15,0),AG244*AG$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(AH244<0,AH244,IF(AH226<1,AH244,MAX(MIN(IF(AH226>0,((AH244-SUM($N334:AG334))/AH226)*AH$15,0),AH244*AH$15),0))))*$K$6","v":-7.0084667634676121},{"$f":"-IF($D316=\"Land\",0,IF(AI244<0,AI244,IF(AI226<1,AI244,MAX(MIN(IF(AI226>0,((AI244-SUM($N334:AH334))/AI226)*AI$15,0),AI244*AI$15),0))))*$K$6","v":-7.0084667634676121},{"$f":"-IF($D316=\"Land\",0,IF(AJ244<0,AJ244,IF(AJ226<1,AJ244,MAX(MIN(IF(AJ226>0,((AJ244-SUM($N334:AI334))/AJ226)*AJ$15,0),AJ244*AJ$15),0))))*$K$6","v":-7.0084667634676121},{"$f":"-IF($D316=\"Land\",0,IF(AK244<0,AK244,IF(AK226<1,AK244,MAX(MIN(IF(AK226>0,((AK244-SUM($N334:AJ334))/AK226)*AK$15,0),AK244*AK$15),0))))*$K$6","v":-7.0084667634676121},{"$f":"-IF($D316=\"Land\",0,IF(AL244<0,AL244,IF(AL226<1,AL244,MAX(MIN(IF(AL226>0,((AL244-SUM($N334:AK334))/AL226)*AL$15,0),AL244*AL$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(AM244<0,AM244,IF(AM226<1,AM244,MAX(MIN(IF(AM226>0,((AM244-SUM($N334:AL334))/AM226)*AM$15,0),AM244*AM$15),0))))*$K$6","v":-7.0084667634676112},{"$f":"-IF($D316=\"Land\",0,IF(AN244<0,AN244,IF(AN226<1,AN244,MAX(MIN(IF(AN226>0,((AN244-SUM($N334:AM334))/AN226)*AN$15,0),AN244*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AO244<0,AO244,IF(AO226<1,AO244,MAX(MIN(IF(AO226>0,((AO244-SUM($N334:AN334))/AO226)*AO$15,0),AO244*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AP244<0,AP244,IF(AP226<1,AP244,MAX(MIN(IF(AP226>0,((AP244-SUM($N334:AO334))/AP226)*AP$15,0),AP244*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AQ244<0,AQ244,IF(AQ226<1,AQ244,MAX(MIN(IF(AQ226>0,((AQ244-SUM($N334:AP334))/AQ226)*AQ$15,0),AQ244*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AR244<0,AR244,IF(AR226<1,AR244,MAX(MIN(IF(AR226>0,((AR244-SUM($N334:AQ334))/AR226)*AR$15,0),AR244*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AS244<0,AS244,IF(AS226<1,AS244,MAX(MIN(IF(AS226>0,((AS244-SUM($N334:AR334))/AS226)*AS$15,0),AS244*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AT244<0,AT244,IF(AT226<1,AT244,MAX(MIN(IF(AT226>0,((AT244-SUM($N334:AS334))/AT226)*AT$15,0),AT244*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AU244<0,AU244,IF(AU226<1,AU244,MAX(MIN(IF(AU226>0,((AU244-SUM($N334:AT334))/AU226)*AU$15,0),AU244*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AV244<0,AV244,IF(AV226<1,AV244,MAX(MIN(IF(AV226>0,((AV244-SUM($N334:AU334))/AV226)*AV$15,0),AV244*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AW244<0,AW244,IF(AW226<1,AW244,MAX(MIN(IF(AW226>0,((AW244-SUM($N334:AV334))/AW226)*AW$15,0),AW244*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AX244<0,AX244,IF(AX226<1,AX244,MAX(MIN(IF(AX226>0,((AX244-SUM($N334:AW334))/AX226)*AX$15,0),AX244*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AY244<0,AY244,IF(AY226<1,AY244,MAX(MIN(IF(AY226>0,((AY244-SUM($N334:AX334))/AY226)*AY$15,0),AY244*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AZ244<0,AZ244,IF(AZ226<1,AZ244,MAX(MIN(IF(AZ226>0,((AZ244-SUM($N334:AY334))/AZ226)*AZ$15,0),AZ244*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BA244<0,BA244,IF(BA226<1,BA244,MAX(MIN(IF(BA226>0,((BA244-SUM($N334:AZ334))/BA226)*BA$15,0),BA244*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BB244<0,BB244,IF(BB226<1,BB244,MAX(MIN(IF(BB226>0,((BB244-SUM($N334:BA334))/BB226)*BB$15,0),BB244*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BC244<0,BC244,IF(BC226<1,BC244,MAX(MIN(IF(BC226>0,((BC244-SUM($N334:BB334))/BC226)*BC$15,0),BC244*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BD244<0,BD244,IF(BD226<1,BD244,MAX(MIN(IF(BD226>0,((BD244-SUM($N334:BC334))/BD226)*BD$15,0),BD244*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BE244<0,BE244,IF(BE226<1,BE244,MAX(MIN(IF(BE226>0,((BE244-SUM($N334:BD334))/BE226)*BE$15,0),BE244*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BF244<0,BF244,IF(BF226<1,BF244,MAX(MIN(IF(BF226>0,((BF244-SUM($N334:BE334))/BF226)*BF$15,0),BF244*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BG244<0,BG244,IF(BG226<1,BG244,MAX(MIN(IF(BG226>0,((BG244-SUM($N334:BF334))/BG226)*BG$15,0),BG244*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BH244<0,BH244,IF(BH226<1,BH244,MAX(MIN(IF(BH226>0,((BH244-SUM($N334:BG334))/BH226)*BH$15,0),BH244*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BI244<0,BI244,IF(BI226<1,BI244,MAX(MIN(IF(BI226>0,((BI244-SUM($N334:BH334))/BI226)*BI$15,0),BI244*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BJ244<0,BJ244,IF(BJ226<1,BJ244,MAX(MIN(IF(BJ226>0,((BJ244-SUM($N334:BI334))/BJ226)*BJ$15,0),BJ244*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BK244<0,BK244,IF(BK226<1,BK244,MAX(MIN(IF(BK226>0,((BK244-SUM($N334:BJ334))/BK226)*BK$15,0),BK244*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D316=\"Land\",0,IF(BL244<0,BL244,IF(BL226<1,BL244,MAX(MIN(IF(BL226>0,((BL244-SUM($N334:BK334))/BL226)*BL$15,0),BL244*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":317},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I125","v":-4.7287513777783579},{"$f":"-'PTRM expenditure'!J125","v":-4.698445553409762},{"$f":"-'PTRM expenditure'!K125","v":-4.6984455534097629},{"$f":"-'PTRM expenditure'!L125","v":-4.698445553409762},{"$f":"-'PTRM expenditure'!M125","v":-4.6984455534097629},{"$f":"-'PTRM expenditure'!N125","v":-4.6984455534097629},{"$f":"-IF($D317=\"Land\",0,IF(O245<0,O245,IF(O227<1,O245,MAX(MIN(IF(O227>0,((O245-SUM($N335:N335))/O227)*O$15,0),O245*O$15),0))))*$K$6","v":-4.7388533192345523},{"$f":"-IF($D317=\"Land\",0,IF(P245<0,P245,IF(P227<1,P245,MAX(MIN(IF(P227>0,((P245-SUM($N335:O335))/P227)*P$15,0),P245*P$15),0))))*$K$6","v":-4.7388533192345523},{"$f":"-IF($D317=\"Land\",0,IF(Q245<0,Q245,IF(Q227<1,Q245,MAX(MIN(IF(Q227>0,((Q245-SUM($N335:P335))/Q227)*Q$15,0),Q245*Q$15),0))))*$K$6","v":-4.7388533192345523},{"$f":"-IF($D317=\"Land\",0,IF(R245<0,R245,IF(R227<1,R245,MAX(MIN(IF(R227>0,((R245-SUM($N335:Q335))/R227)*R$15,0),R245*R$15),0))))*$K$6","v":-4.7388533192345532},{"$f":"-IF($D317=\"Land\",0,IF(S245<0,S245,IF(S227<1,S245,MAX(MIN(IF(S227>0,((S245-SUM($N335:R335))/S227)*S$15,0),S245*S$15),0))))*$K$6","v":-4.7388533192345532},{"$f":"-IF($D317=\"Land\",0,IF(T245<0,T245,IF(T227<1,T245,MAX(MIN(IF(T227>0,((T245-SUM($N335:S335))/T227)*T$15,0),T245*T$15),0))))*$K$6","v":-4.7388533192345532},{"$f":"-IF($D317=\"Land\",0,IF(U245<0,U245,IF(U227<1,U245,MAX(MIN(IF(U227>0,((U245-SUM($N335:T335))/U227)*U$15,0),U245*U$15),0))))*$K$6","v":-4.7388533192345541},{"$f":"-IF($D317=\"Land\",0,IF(V245<0,V245,IF(V227<1,V245,MAX(MIN(IF(V227>0,((V245-SUM($N335:U335))/V227)*V$15,0),V245*V$15),0))))*$K$6","v":-4.7388533192345541},{"$f":"-IF($D317=\"Land\",0,IF(W245<0,W245,IF(W227<1,W245,MAX(MIN(IF(W227>0,((W245-SUM($N335:V335))/W227)*W$15,0),W245*W$15),0))))*$K$6","v":-4.738853319234555},{"$f":"-IF($D317=\"Land\",0,IF(X245<0,X245,IF(X227<1,X245,MAX(MIN(IF(X227>0,((X245-SUM($N335:W335))/X227)*X$15,0),X245*X$15),0))))*$K$6","v":-4.738853319234555},{"$f":"-IF($D317=\"Land\",0,IF(Y245<0,Y245,IF(Y227<1,Y245,MAX(MIN(IF(Y227>0,((Y245-SUM($N335:X335))/Y227)*Y$15,0),Y245*Y$15),0))))*$K$6","v":-4.738853319234555},{"$f":"-IF($D317=\"Land\",0,IF(Z245<0,Z245,IF(Z227<1,Z245,MAX(MIN(IF(Z227>0,((Z245-SUM($N335:Y335))/Z227)*Z$15,0),Z245*Z$15),0))))*$K$6","v":-4.738853319234555},{"$f":"-IF($D317=\"Land\",0,IF(AA245<0,AA245,IF(AA227<1,AA245,MAX(MIN(IF(AA227>0,((AA245-SUM($N335:Z335))/AA227)*AA$15,0),AA245*AA$15),0))))*$K$6","v":-4.738853319234555},{"$f":"-IF($D317=\"Land\",0,IF(AB245<0,AB245,IF(AB227<1,AB245,MAX(MIN(IF(AB227>0,((AB245-SUM($N335:AA335))/AB227)*AB$15,0),AB245*AB$15),0))))*$K$6","v":-4.7388533192345559},{"$f":"-IF($D317=\"Land\",0,IF(AC245<0,AC245,IF(AC227<1,AC245,MAX(MIN(IF(AC227>0,((AC245-SUM($N335:AB335))/AC227)*AC$15,0),AC245*AC$15),0))))*$K$6","v":-4.7388533192345559},{"$f":"-IF($D317=\"Land\",0,IF(AD245<0,AD245,IF(AD227<1,AD245,MAX(MIN(IF(AD227>0,((AD245-SUM($N335:AC335))/AD227)*AD$15,0),AD245*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AE245<0,AE245,IF(AE227<1,AE245,MAX(MIN(IF(AE227>0,((AE245-SUM($N335:AD335))/AE227)*AE$15,0),AE245*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AF245<0,AF245,IF(AF227<1,AF245,MAX(MIN(IF(AF227>0,((AF245-SUM($N335:AE335))/AF227)*AF$15,0),AF245*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AG245<0,AG245,IF(AG227<1,AG245,MAX(MIN(IF(AG227>0,((AG245-SUM($N335:AF335))/AG227)*AG$15,0),AG245*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AH245<0,AH245,IF(AH227<1,AH245,MAX(MIN(IF(AH227>0,((AH245-SUM($N335:AG335))/AH227)*AH$15,0),AH245*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AI245<0,AI245,IF(AI227<1,AI245,MAX(MIN(IF(AI227>0,((AI245-SUM($N335:AH335))/AI227)*AI$15,0),AI245*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AJ245<0,AJ245,IF(AJ227<1,AJ245,MAX(MIN(IF(AJ227>0,((AJ245-SUM($N335:AI335))/AJ227)*AJ$15,0),AJ245*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AK245<0,AK245,IF(AK227<1,AK245,MAX(MIN(IF(AK227>0,((AK245-SUM($N335:AJ335))/AK227)*AK$15,0),AK245*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AL245<0,AL245,IF(AL227<1,AL245,MAX(MIN(IF(AL227>0,((AL245-SUM($N335:AK335))/AL227)*AL$15,0),AL245*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AM245<0,AM245,IF(AM227<1,AM245,MAX(MIN(IF(AM227>0,((AM245-SUM($N335:AL335))/AM227)*AM$15,0),AM245*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AN245<0,AN245,IF(AN227<1,AN245,MAX(MIN(IF(AN227>0,((AN245-SUM($N335:AM335))/AN227)*AN$15,0),AN245*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AO245<0,AO245,IF(AO227<1,AO245,MAX(MIN(IF(AO227>0,((AO245-SUM($N335:AN335))/AO227)*AO$15,0),AO245*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AP245<0,AP245,IF(AP227<1,AP245,MAX(MIN(IF(AP227>0,((AP245-SUM($N335:AO335))/AP227)*AP$15,0),AP245*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AQ245<0,AQ245,IF(AQ227<1,AQ245,MAX(MIN(IF(AQ227>0,((AQ245-SUM($N335:AP335))/AQ227)*AQ$15,0),AQ245*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AR245<0,AR245,IF(AR227<1,AR245,MAX(MIN(IF(AR227>0,((AR245-SUM($N335:AQ335))/AR227)*AR$15,0),AR245*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AS245<0,AS245,IF(AS227<1,AS245,MAX(MIN(IF(AS227>0,((AS245-SUM($N335:AR335))/AS227)*AS$15,0),AS245*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AT245<0,AT245,IF(AT227<1,AT245,MAX(MIN(IF(AT227>0,((AT245-SUM($N335:AS335))/AT227)*AT$15,0),AT245*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AU245<0,AU245,IF(AU227<1,AU245,MAX(MIN(IF(AU227>0,((AU245-SUM($N335:AT335))/AU227)*AU$15,0),AU245*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AV245<0,AV245,IF(AV227<1,AV245,MAX(MIN(IF(AV227>0,((AV245-SUM($N335:AU335))/AV227)*AV$15,0),AV245*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AW245<0,AW245,IF(AW227<1,AW245,MAX(MIN(IF(AW227>0,((AW245-SUM($N335:AV335))/AW227)*AW$15,0),AW245*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AX245<0,AX245,IF(AX227<1,AX245,MAX(MIN(IF(AX227>0,((AX245-SUM($N335:AW335))/AX227)*AX$15,0),AX245*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AY245<0,AY245,IF(AY227<1,AY245,MAX(MIN(IF(AY227>0,((AY245-SUM($N335:AX335))/AY227)*AY$15,0),AY245*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AZ245<0,AZ245,IF(AZ227<1,AZ245,MAX(MIN(IF(AZ227>0,((AZ245-SUM($N335:AY335))/AZ227)*AZ$15,0),AZ245*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BA245<0,BA245,IF(BA227<1,BA245,MAX(MIN(IF(BA227>0,((BA245-SUM($N335:AZ335))/BA227)*BA$15,0),BA245*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BB245<0,BB245,IF(BB227<1,BB245,MAX(MIN(IF(BB227>0,((BB245-SUM($N335:BA335))/BB227)*BB$15,0),BB245*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BC245<0,BC245,IF(BC227<1,BC245,MAX(MIN(IF(BC227>0,((BC245-SUM($N335:BB335))/BC227)*BC$15,0),BC245*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BD245<0,BD245,IF(BD227<1,BD245,MAX(MIN(IF(BD227>0,((BD245-SUM($N335:BC335))/BD227)*BD$15,0),BD245*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BE245<0,BE245,IF(BE227<1,BE245,MAX(MIN(IF(BE227>0,((BE245-SUM($N335:BD335))/BE227)*BE$15,0),BE245*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BF245<0,BF245,IF(BF227<1,BF245,MAX(MIN(IF(BF227>0,((BF245-SUM($N335:BE335))/BF227)*BF$15,0),BF245*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BG245<0,BG245,IF(BG227<1,BG245,MAX(MIN(IF(BG227>0,((BG245-SUM($N335:BF335))/BG227)*BG$15,0),BG245*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BH245<0,BH245,IF(BH227<1,BH245,MAX(MIN(IF(BH227>0,((BH245-SUM($N335:BG335))/BH227)*BH$15,0),BH245*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BI245<0,BI245,IF(BI227<1,BI245,MAX(MIN(IF(BI227>0,((BI245-SUM($N335:BH335))/BI227)*BI$15,0),BI245*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BJ245<0,BJ245,IF(BJ227<1,BJ245,MAX(MIN(IF(BJ227>0,((BJ245-SUM($N335:BI335))/BJ227)*BJ$15,0),BJ245*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BK245<0,BK245,IF(BK227<1,BK245,MAX(MIN(IF(BK227>0,((BK245-SUM($N335:BJ335))/BK227)*BK$15,0),BK245*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(BL245<0,BL245,IF(BL227<1,BL245,MAX(MIN(IF(BL227>0,((BL245-SUM($N335:BK335))/BL227)*BL$15,0),BL245*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":318},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I126","v":-1.6723751489351246},{"$f":"-'PTRM expenditure'!J126","v":-1.6616571594505842},{"$f":"-'PTRM expenditure'!K126","v":-1.6616571594505842},{"$f":"-'PTRM expenditure'!L126","v":-1.661657159450584},{"$f":"-'PTRM expenditure'!M126","v":-1.661657159450584},{"$f":"-'PTRM expenditure'!N126","v":-1.661657159450584},{"$f":"-IF($D318=\"Land\",0,IF(O246<0,O246,IF(O228<1,O246,MAX(MIN(IF(O228>0,((O246-SUM($N336:N336))/O228)*O$15,0),O246*O$15),0))))*$K$6","v":-1.6800308557097965},{"$f":"-IF($D318=\"Land\",0,IF(P246<0,P246,IF(P228<1,P246,MAX(MIN(IF(P228>0,((P246-SUM($N336:O336))/P228)*P$15,0),P246*P$15),0))))*$K$6","v":-1.6800308557097965},{"$f":"-IF($D318=\"Land\",0,IF(Q246<0,Q246,IF(Q228<1,Q246,MAX(MIN(IF(Q228>0,((Q246-SUM($N336:P336))/Q228)*Q$15,0),Q246*Q$15),0))))*$K$6","v":-1.6800308557097963},{"$f":"-IF($D318=\"Land\",0,IF(R246<0,R246,IF(R228<1,R246,MAX(MIN(IF(R228>0,((R246-SUM($N336:Q336))/R228)*R$15,0),R246*R$15),0))))*$K$6","v":-1.6800308557097963},{"$f":"-IF($D318=\"Land\",0,IF(S246<0,S246,IF(S228<1,S246,MAX(MIN(IF(S228>0,((S246-SUM($N336:R336))/S228)*S$15,0),S246*S$15),0))))*$K$6","v":-1.680030855709796},{"$f":"-IF($D318=\"Land\",0,IF(T246<0,T246,IF(T228<1,T246,MAX(MIN(IF(T228>0,((T246-SUM($N336:S336))/T228)*T$15,0),T246*T$15),0))))*$K$6","v":-1.6800308557097963},{"$f":"-IF($D318=\"Land\",0,IF(U246<0,U246,IF(U228<1,U246,MAX(MIN(IF(U228>0,((U246-SUM($N336:T336))/U228)*U$15,0),U246*U$15),0))))*$K$6","v":-1.6800308557097963},{"$f":"-IF($D318=\"Land\",0,IF(V246<0,V246,IF(V228<1,V246,MAX(MIN(IF(V228>0,((V246-SUM($N336:U336))/V228)*V$15,0),V246*V$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(W246<0,W246,IF(W228<1,W246,MAX(MIN(IF(W228>0,((W246-SUM($N336:V336))/W228)*W$15,0),W246*W$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(X246<0,X246,IF(X228<1,X246,MAX(MIN(IF(X228>0,((X246-SUM($N336:W336))/X228)*X$15,0),X246*X$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(Y246<0,Y246,IF(Y228<1,Y246,MAX(MIN(IF(Y228>0,((Y246-SUM($N336:X336))/Y228)*Y$15,0),Y246*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(Z246<0,Z246,IF(Z228<1,Z246,MAX(MIN(IF(Z228>0,((Z246-SUM($N336:Y336))/Z228)*Z$15,0),Z246*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AA246<0,AA246,IF(AA228<1,AA246,MAX(MIN(IF(AA228>0,((AA246-SUM($N336:Z336))/AA228)*AA$15,0),AA246*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AB246<0,AB246,IF(AB228<1,AB246,MAX(MIN(IF(AB228>0,((AB246-SUM($N336:AA336))/AB228)*AB$15,0),AB246*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AC246<0,AC246,IF(AC228<1,AC246,MAX(MIN(IF(AC228>0,((AC246-SUM($N336:AB336))/AC228)*AC$15,0),AC246*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AD246<0,AD246,IF(AD228<1,AD246,MAX(MIN(IF(AD228>0,((AD246-SUM($N336:AC336))/AD228)*AD$15,0),AD246*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AE246<0,AE246,IF(AE228<1,AE246,MAX(MIN(IF(AE228>0,((AE246-SUM($N336:AD336))/AE228)*AE$15,0),AE246*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AF246<0,AF246,IF(AF228<1,AF246,MAX(MIN(IF(AF228>0,((AF246-SUM($N336:AE336))/AF228)*AF$15,0),AF246*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AG246<0,AG246,IF(AG228<1,AG246,MAX(MIN(IF(AG228>0,((AG246-SUM($N336:AF336))/AG228)*AG$15,0),AG246*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AH246<0,AH246,IF(AH228<1,AH246,MAX(MIN(IF(AH228>0,((AH246-SUM($N336:AG336))/AH228)*AH$15,0),AH246*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AI246<0,AI246,IF(AI228<1,AI246,MAX(MIN(IF(AI228>0,((AI246-SUM($N336:AH336))/AI228)*AI$15,0),AI246*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AJ246<0,AJ246,IF(AJ228<1,AJ246,MAX(MIN(IF(AJ228>0,((AJ246-SUM($N336:AI336))/AJ228)*AJ$15,0),AJ246*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AK246<0,AK246,IF(AK228<1,AK246,MAX(MIN(IF(AK228>0,((AK246-SUM($N336:AJ336))/AK228)*AK$15,0),AK246*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AL246<0,AL246,IF(AL228<1,AL246,MAX(MIN(IF(AL228>0,((AL246-SUM($N336:AK336))/AL228)*AL$15,0),AL246*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AM246<0,AM246,IF(AM228<1,AM246,MAX(MIN(IF(AM228>0,((AM246-SUM($N336:AL336))/AM228)*AM$15,0),AM246*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AN246<0,AN246,IF(AN228<1,AN246,MAX(MIN(IF(AN228>0,((AN246-SUM($N336:AM336))/AN228)*AN$15,0),AN246*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AO246<0,AO246,IF(AO228<1,AO246,MAX(MIN(IF(AO228>0,((AO246-SUM($N336:AN336))/AO228)*AO$15,0),AO246*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AP246<0,AP246,IF(AP228<1,AP246,MAX(MIN(IF(AP228>0,((AP246-SUM($N336:AO336))/AP228)*AP$15,0),AP246*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AQ246<0,AQ246,IF(AQ228<1,AQ246,MAX(MIN(IF(AQ228>0,((AQ246-SUM($N336:AP336))/AQ228)*AQ$15,0),AQ246*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AR246<0,AR246,IF(AR228<1,AR246,MAX(MIN(IF(AR228>0,((AR246-SUM($N336:AQ336))/AR228)*AR$15,0),AR246*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AS246<0,AS246,IF(AS228<1,AS246,MAX(MIN(IF(AS228>0,((AS246-SUM($N336:AR336))/AS228)*AS$15,0),AS246*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AT246<0,AT246,IF(AT228<1,AT246,MAX(MIN(IF(AT228>0,((AT246-SUM($N336:AS336))/AT228)*AT$15,0),AT246*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AU246<0,AU246,IF(AU228<1,AU246,MAX(MIN(IF(AU228>0,((AU246-SUM($N336:AT336))/AU228)*AU$15,0),AU246*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AV246<0,AV246,IF(AV228<1,AV246,MAX(MIN(IF(AV228>0,((AV246-SUM($N336:AU336))/AV228)*AV$15,0),AV246*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AW246<0,AW246,IF(AW228<1,AW246,MAX(MIN(IF(AW228>0,((AW246-SUM($N336:AV336))/AW228)*AW$15,0),AW246*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AX246<0,AX246,IF(AX228<1,AX246,MAX(MIN(IF(AX228>0,((AX246-SUM($N336:AW336))/AX228)*AX$15,0),AX246*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AY246<0,AY246,IF(AY228<1,AY246,MAX(MIN(IF(AY228>0,((AY246-SUM($N336:AX336))/AY228)*AY$15,0),AY246*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AZ246<0,AZ246,IF(AZ228<1,AZ246,MAX(MIN(IF(AZ228>0,((AZ246-SUM($N336:AY336))/AZ228)*AZ$15,0),AZ246*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BA246<0,BA246,IF(BA228<1,BA246,MAX(MIN(IF(BA228>0,((BA246-SUM($N336:AZ336))/BA228)*BA$15,0),BA246*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BB246<0,BB246,IF(BB228<1,BB246,MAX(MIN(IF(BB228>0,((BB246-SUM($N336:BA336))/BB228)*BB$15,0),BB246*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BC246<0,BC246,IF(BC228<1,BC246,MAX(MIN(IF(BC228>0,((BC246-SUM($N336:BB336))/BC228)*BC$15,0),BC246*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BD246<0,BD246,IF(BD228<1,BD246,MAX(MIN(IF(BD228>0,((BD246-SUM($N336:BC336))/BD228)*BD$15,0),BD246*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BE246<0,BE246,IF(BE228<1,BE246,MAX(MIN(IF(BE228>0,((BE246-SUM($N336:BD336))/BE228)*BE$15,0),BE246*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BF246<0,BF246,IF(BF228<1,BF246,MAX(MIN(IF(BF228>0,((BF246-SUM($N336:BE336))/BF228)*BF$15,0),BF246*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BG246<0,BG246,IF(BG228<1,BG246,MAX(MIN(IF(BG228>0,((BG246-SUM($N336:BF336))/BG228)*BG$15,0),BG246*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BH246<0,BH246,IF(BH228<1,BH246,MAX(MIN(IF(BH228>0,((BH246-SUM($N336:BG336))/BH228)*BH$15,0),BH246*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BI246<0,BI246,IF(BI228<1,BI246,MAX(MIN(IF(BI228>0,((BI246-SUM($N336:BH336))/BI228)*BI$15,0),BI246*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BJ246<0,BJ246,IF(BJ228<1,BJ246,MAX(MIN(IF(BJ228>0,((BJ246-SUM($N336:BI336))/BJ228)*BJ$15,0),BJ246*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BK246<0,BK246,IF(BK228<1,BK246,MAX(MIN(IF(BK228>0,((BK246-SUM($N336:BJ336))/BK228)*BK$15,0),BK246*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D318=\"Land\",0,IF(BL246<0,BL246,IF(BL228<1,BL246,MAX(MIN(IF(BL228>0,((BL246-SUM($N336:BK336))/BL228)*BL$15,0),BL246*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":319},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I127","v":-0.72347306226659092},{"$f":"-'PTRM expenditure'!J127","v":-0.71883643711782719},{"$f":"-'PTRM expenditure'!K127","v":-0.71883643711782719},{"$f":"-'PTRM expenditure'!L127","v":-0.7188364371178273},{"$f":"-'PTRM expenditure'!M127","v":-0.7188364371178273},{"$f":"-'PTRM expenditure'!N127","v":-0.7188364371178273},{"$f":"-IF($D319=\"Land\",0,IF(O247<0,O247,IF(O229<1,O247,MAX(MIN(IF(O229>0,((O247-SUM($N337:N337))/O229)*O$15,0),O247*O$15),0))))*$K$6","v":-0.73506462513850224},{"$f":"-IF($D319=\"Land\",0,IF(P247<0,P247,IF(P229<1,P247,MAX(MIN(IF(P229>0,((P247-SUM($N337:O337))/P229)*P$15,0),P247*P$15),0))))*$K$6","v":-0.73506462513850224},{"$f":"-IF($D319=\"Land\",0,IF(Q247<0,Q247,IF(Q229<1,Q247,MAX(MIN(IF(Q229>0,((Q247-SUM($N337:P337))/Q229)*Q$15,0),Q247*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(R247<0,R247,IF(R229<1,R247,MAX(MIN(IF(R229>0,((R247-SUM($N337:Q337))/R229)*R$15,0),R247*R$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(S247<0,S247,IF(S229<1,S247,MAX(MIN(IF(S229>0,((S247-SUM($N337:R337))/S229)*S$15,0),S247*S$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(T247<0,T247,IF(T229<1,T247,MAX(MIN(IF(T229>0,((T247-SUM($N337:S337))/T229)*T$15,0),T247*T$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(U247<0,U247,IF(U229<1,U247,MAX(MIN(IF(U229>0,((U247-SUM($N337:T337))/U229)*U$15,0),U247*U$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(V247<0,V247,IF(V229<1,V247,MAX(MIN(IF(V229>0,((V247-SUM($N337:U337))/V229)*V$15,0),V247*V$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(W247<0,W247,IF(W229<1,W247,MAX(MIN(IF(W229>0,((W247-SUM($N337:V337))/W229)*W$15,0),W247*W$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(X247<0,X247,IF(X229<1,X247,MAX(MIN(IF(X229>0,((X247-SUM($N337:W337))/X229)*X$15,0),X247*X$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(Y247<0,Y247,IF(Y229<1,Y247,MAX(MIN(IF(Y229>0,((Y247-SUM($N337:X337))/Y229)*Y$15,0),Y247*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(Z247<0,Z247,IF(Z229<1,Z247,MAX(MIN(IF(Z229>0,((Z247-SUM($N337:Y337))/Z229)*Z$15,0),Z247*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AA247<0,AA247,IF(AA229<1,AA247,MAX(MIN(IF(AA229>0,((AA247-SUM($N337:Z337))/AA229)*AA$15,0),AA247*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AB247<0,AB247,IF(AB229<1,AB247,MAX(MIN(IF(AB229>0,((AB247-SUM($N337:AA337))/AB229)*AB$15,0),AB247*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AC247<0,AC247,IF(AC229<1,AC247,MAX(MIN(IF(AC229>0,((AC247-SUM($N337:AB337))/AC229)*AC$15,0),AC247*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AD247<0,AD247,IF(AD229<1,AD247,MAX(MIN(IF(AD229>0,((AD247-SUM($N337:AC337))/AD229)*AD$15,0),AD247*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AE247<0,AE247,IF(AE229<1,AE247,MAX(MIN(IF(AE229>0,((AE247-SUM($N337:AD337))/AE229)*AE$15,0),AE247*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AF247<0,AF247,IF(AF229<1,AF247,MAX(MIN(IF(AF229>0,((AF247-SUM($N337:AE337))/AF229)*AF$15,0),AF247*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AG247<0,AG247,IF(AG229<1,AG247,MAX(MIN(IF(AG229>0,((AG247-SUM($N337:AF337))/AG229)*AG$15,0),AG247*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AH247<0,AH247,IF(AH229<1,AH247,MAX(MIN(IF(AH229>0,((AH247-SUM($N337:AG337))/AH229)*AH$15,0),AH247*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AI247<0,AI247,IF(AI229<1,AI247,MAX(MIN(IF(AI229>0,((AI247-SUM($N337:AH337))/AI229)*AI$15,0),AI247*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AJ247<0,AJ247,IF(AJ229<1,AJ247,MAX(MIN(IF(AJ229>0,((AJ247-SUM($N337:AI337))/AJ229)*AJ$15,0),AJ247*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AK247<0,AK247,IF(AK229<1,AK247,MAX(MIN(IF(AK229>0,((AK247-SUM($N337:AJ337))/AK229)*AK$15,0),AK247*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AL247<0,AL247,IF(AL229<1,AL247,MAX(MIN(IF(AL229>0,((AL247-SUM($N337:AK337))/AL229)*AL$15,0),AL247*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AM247<0,AM247,IF(AM229<1,AM247,MAX(MIN(IF(AM229>0,((AM247-SUM($N337:AL337))/AM229)*AM$15,0),AM247*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AN247<0,AN247,IF(AN229<1,AN247,MAX(MIN(IF(AN229>0,((AN247-SUM($N337:AM337))/AN229)*AN$15,0),AN247*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AO247<0,AO247,IF(AO229<1,AO247,MAX(MIN(IF(AO229>0,((AO247-SUM($N337:AN337))/AO229)*AO$15,0),AO247*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AP247<0,AP247,IF(AP229<1,AP247,MAX(MIN(IF(AP229>0,((AP247-SUM($N337:AO337))/AP229)*AP$15,0),AP247*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AQ247<0,AQ247,IF(AQ229<1,AQ247,MAX(MIN(IF(AQ229>0,((AQ247-SUM($N337:AP337))/AQ229)*AQ$15,0),AQ247*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AR247<0,AR247,IF(AR229<1,AR247,MAX(MIN(IF(AR229>0,((AR247-SUM($N337:AQ337))/AR229)*AR$15,0),AR247*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AS247<0,AS247,IF(AS229<1,AS247,MAX(MIN(IF(AS229>0,((AS247-SUM($N337:AR337))/AS229)*AS$15,0),AS247*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AT247<0,AT247,IF(AT229<1,AT247,MAX(MIN(IF(AT229>0,((AT247-SUM($N337:AS337))/AT229)*AT$15,0),AT247*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AU247<0,AU247,IF(AU229<1,AU247,MAX(MIN(IF(AU229>0,((AU247-SUM($N337:AT337))/AU229)*AU$15,0),AU247*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AV247<0,AV247,IF(AV229<1,AV247,MAX(MIN(IF(AV229>0,((AV247-SUM($N337:AU337))/AV229)*AV$15,0),AV247*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AW247<0,AW247,IF(AW229<1,AW247,MAX(MIN(IF(AW229>0,((AW247-SUM($N337:AV337))/AW229)*AW$15,0),AW247*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AX247<0,AX247,IF(AX229<1,AX247,MAX(MIN(IF(AX229>0,((AX247-SUM($N337:AW337))/AX229)*AX$15,0),AX247*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AY247<0,AY247,IF(AY229<1,AY247,MAX(MIN(IF(AY229>0,((AY247-SUM($N337:AX337))/AY229)*AY$15,0),AY247*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AZ247<0,AZ247,IF(AZ229<1,AZ247,MAX(MIN(IF(AZ229>0,((AZ247-SUM($N337:AY337))/AZ229)*AZ$15,0),AZ247*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BA247<0,BA247,IF(BA229<1,BA247,MAX(MIN(IF(BA229>0,((BA247-SUM($N337:AZ337))/BA229)*BA$15,0),BA247*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BB247<0,BB247,IF(BB229<1,BB247,MAX(MIN(IF(BB229>0,((BB247-SUM($N337:BA337))/BB229)*BB$15,0),BB247*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BC247<0,BC247,IF(BC229<1,BC247,MAX(MIN(IF(BC229>0,((BC247-SUM($N337:BB337))/BC229)*BC$15,0),BC247*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BD247<0,BD247,IF(BD229<1,BD247,MAX(MIN(IF(BD229>0,((BD247-SUM($N337:BC337))/BD229)*BD$15,0),BD247*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BE247<0,BE247,IF(BE229<1,BE247,MAX(MIN(IF(BE229>0,((BE247-SUM($N337:BD337))/BE229)*BE$15,0),BE247*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BF247<0,BF247,IF(BF229<1,BF247,MAX(MIN(IF(BF229>0,((BF247-SUM($N337:BE337))/BF229)*BF$15,0),BF247*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BG247<0,BG247,IF(BG229<1,BG247,MAX(MIN(IF(BG229>0,((BG247-SUM($N337:BF337))/BG229)*BG$15,0),BG247*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BH247<0,BH247,IF(BH229<1,BH247,MAX(MIN(IF(BH229>0,((BH247-SUM($N337:BG337))/BH229)*BH$15,0),BH247*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BI247<0,BI247,IF(BI229<1,BI247,MAX(MIN(IF(BI229>0,((BI247-SUM($N337:BH337))/BI229)*BI$15,0),BI247*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BJ247<0,BJ247,IF(BJ229<1,BJ247,MAX(MIN(IF(BJ229>0,((BJ247-SUM($N337:BI337))/BJ229)*BJ$15,0),BJ247*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BK247<0,BK247,IF(BK229<1,BK247,MAX(MIN(IF(BK229>0,((BK247-SUM($N337:BJ337))/BK229)*BK$15,0),BK247*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D319=\"Land\",0,IF(BL247<0,BL247,IF(BL229<1,BL247,MAX(MIN(IF(BL229>0,((BL247-SUM($N337:BK337))/BL229)*BL$15,0),BL247*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":320},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I128","v":-0.15770003853784628},{"$f":"-'PTRM expenditure'!J128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!K128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!L128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!M128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!N128","v":0},{"$f":"-IF($D320=\"Land\",0,IF(O248<0,O248,IF(O230<1,O248,MAX(MIN(IF(O230>0,((O248-SUM($N338:N338))/O230)*O$15,0),O248*O$15),0))))*$K$6","v":-4.0426990459322965E-3},{"$f":"-IF($D320=\"Land\",0,IF(P248<0,P248,IF(P230<1,P248,MAX(MIN(IF(P230>0,((P248-SUM($N338:O338))/P230)*P$15,0),P248*P$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(Q248<0,Q248,IF(Q230<1,Q248,MAX(MIN(IF(Q230>0,((Q248-SUM($N338:P338))/Q230)*Q$15,0),Q248*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(R248<0,R248,IF(R230<1,R248,MAX(MIN(IF(R230>0,((R248-SUM($N338:Q338))/R230)*R$15,0),R248*R$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(S248<0,S248,IF(S230<1,S248,MAX(MIN(IF(S230>0,((S248-SUM($N338:R338))/S230)*S$15,0),S248*S$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(T248<0,T248,IF(T230<1,T248,MAX(MIN(IF(T230>0,((T248-SUM($N338:S338))/T230)*T$15,0),T248*T$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(U248<0,U248,IF(U230<1,U248,MAX(MIN(IF(U230>0,((U248-SUM($N338:T338))/U230)*U$15,0),U248*U$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(V248<0,V248,IF(V230<1,V248,MAX(MIN(IF(V230>0,((V248-SUM($N338:U338))/V230)*V$15,0),V248*V$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(W248<0,W248,IF(W230<1,W248,MAX(MIN(IF(W230>0,((W248-SUM($N338:V338))/W230)*W$15,0),W248*W$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(X248<0,X248,IF(X230<1,X248,MAX(MIN(IF(X230>0,((X248-SUM($N338:W338))/X230)*X$15,0),X248*X$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(Y248<0,Y248,IF(Y230<1,Y248,MAX(MIN(IF(Y230>0,((Y248-SUM($N338:X338))/Y230)*Y$15,0),Y248*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(Z248<0,Z248,IF(Z230<1,Z248,MAX(MIN(IF(Z230>0,((Z248-SUM($N338:Y338))/Z230)*Z$15,0),Z248*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AA248<0,AA248,IF(AA230<1,AA248,MAX(MIN(IF(AA230>0,((AA248-SUM($N338:Z338))/AA230)*AA$15,0),AA248*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AB248<0,AB248,IF(AB230<1,AB248,MAX(MIN(IF(AB230>0,((AB248-SUM($N338:AA338))/AB230)*AB$15,0),AB248*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AC248<0,AC248,IF(AC230<1,AC248,MAX(MIN(IF(AC230>0,((AC248-SUM($N338:AB338))/AC230)*AC$15,0),AC248*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AD248<0,AD248,IF(AD230<1,AD248,MAX(MIN(IF(AD230>0,((AD248-SUM($N338:AC338))/AD230)*AD$15,0),AD248*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AE248<0,AE248,IF(AE230<1,AE248,MAX(MIN(IF(AE230>0,((AE248-SUM($N338:AD338))/AE230)*AE$15,0),AE248*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AF248<0,AF248,IF(AF230<1,AF248,MAX(MIN(IF(AF230>0,((AF248-SUM($N338:AE338))/AF230)*AF$15,0),AF248*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AG248<0,AG248,IF(AG230<1,AG248,MAX(MIN(IF(AG230>0,((AG248-SUM($N338:AF338))/AG230)*AG$15,0),AG248*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AH248<0,AH248,IF(AH230<1,AH248,MAX(MIN(IF(AH230>0,((AH248-SUM($N338:AG338))/AH230)*AH$15,0),AH248*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AI248<0,AI248,IF(AI230<1,AI248,MAX(MIN(IF(AI230>0,((AI248-SUM($N338:AH338))/AI230)*AI$15,0),AI248*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AJ248<0,AJ248,IF(AJ230<1,AJ248,MAX(MIN(IF(AJ230>0,((AJ248-SUM($N338:AI338))/AJ230)*AJ$15,0),AJ248*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AK248<0,AK248,IF(AK230<1,AK248,MAX(MIN(IF(AK230>0,((AK248-SUM($N338:AJ338))/AK230)*AK$15,0),AK248*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AL248<0,AL248,IF(AL230<1,AL248,MAX(MIN(IF(AL230>0,((AL248-SUM($N338:AK338))/AL230)*AL$15,0),AL248*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AM248<0,AM248,IF(AM230<1,AM248,MAX(MIN(IF(AM230>0,((AM248-SUM($N338:AL338))/AM230)*AM$15,0),AM248*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AN248<0,AN248,IF(AN230<1,AN248,MAX(MIN(IF(AN230>0,((AN248-SUM($N338:AM338))/AN230)*AN$15,0),AN248*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AO248<0,AO248,IF(AO230<1,AO248,MAX(MIN(IF(AO230>0,((AO248-SUM($N338:AN338))/AO230)*AO$15,0),AO248*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AP248<0,AP248,IF(AP230<1,AP248,MAX(MIN(IF(AP230>0,((AP248-SUM($N338:AO338))/AP230)*AP$15,0),AP248*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AQ248<0,AQ248,IF(AQ230<1,AQ248,MAX(MIN(IF(AQ230>0,((AQ248-SUM($N338:AP338))/AQ230)*AQ$15,0),AQ248*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AR248<0,AR248,IF(AR230<1,AR248,MAX(MIN(IF(AR230>0,((AR248-SUM($N338:AQ338))/AR230)*AR$15,0),AR248*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AS248<0,AS248,IF(AS230<1,AS248,MAX(MIN(IF(AS230>0,((AS248-SUM($N338:AR338))/AS230)*AS$15,0),AS248*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AT248<0,AT248,IF(AT230<1,AT248,MAX(MIN(IF(AT230>0,((AT248-SUM($N338:AS338))/AT230)*AT$15,0),AT248*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AU248<0,AU248,IF(AU230<1,AU248,MAX(MIN(IF(AU230>0,((AU248-SUM($N338:AT338))/AU230)*AU$15,0),AU248*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AV248<0,AV248,IF(AV230<1,AV248,MAX(MIN(IF(AV230>0,((AV248-SUM($N338:AU338))/AV230)*AV$15,0),AV248*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AW248<0,AW248,IF(AW230<1,AW248,MAX(MIN(IF(AW230>0,((AW248-SUM($N338:AV338))/AW230)*AW$15,0),AW248*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AX248<0,AX248,IF(AX230<1,AX248,MAX(MIN(IF(AX230>0,((AX248-SUM($N338:AW338))/AX230)*AX$15,0),AX248*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AY248<0,AY248,IF(AY230<1,AY248,MAX(MIN(IF(AY230>0,((AY248-SUM($N338:AX338))/AY230)*AY$15,0),AY248*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AZ248<0,AZ248,IF(AZ230<1,AZ248,MAX(MIN(IF(AZ230>0,((AZ248-SUM($N338:AY338))/AZ230)*AZ$15,0),AZ248*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BA248<0,BA248,IF(BA230<1,BA248,MAX(MIN(IF(BA230>0,((BA248-SUM($N338:AZ338))/BA230)*BA$15,0),BA248*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BB248<0,BB248,IF(BB230<1,BB248,MAX(MIN(IF(BB230>0,((BB248-SUM($N338:BA338))/BB230)*BB$15,0),BB248*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BC248<0,BC248,IF(BC230<1,BC248,MAX(MIN(IF(BC230>0,((BC248-SUM($N338:BB338))/BC230)*BC$15,0),BC248*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BD248<0,BD248,IF(BD230<1,BD248,MAX(MIN(IF(BD230>0,((BD248-SUM($N338:BC338))/BD230)*BD$15,0),BD248*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BE248<0,BE248,IF(BE230<1,BE248,MAX(MIN(IF(BE230>0,((BE248-SUM($N338:BD338))/BE230)*BE$15,0),BE248*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BF248<0,BF248,IF(BF230<1,BF248,MAX(MIN(IF(BF230>0,((BF248-SUM($N338:BE338))/BF230)*BF$15,0),BF248*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BG248<0,BG248,IF(BG230<1,BG248,MAX(MIN(IF(BG230>0,((BG248-SUM($N338:BF338))/BG230)*BG$15,0),BG248*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BH248<0,BH248,IF(BH230<1,BH248,MAX(MIN(IF(BH230>0,((BH248-SUM($N338:BG338))/BH230)*BH$15,0),BH248*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BI248<0,BI248,IF(BI230<1,BI248,MAX(MIN(IF(BI230>0,((BI248-SUM($N338:BH338))/BI230)*BI$15,0),BI248*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BJ248<0,BJ248,IF(BJ230<1,BJ248,MAX(MIN(IF(BJ230>0,((BJ248-SUM($N338:BI338))/BJ230)*BJ$15,0),BJ248*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BK248<0,BK248,IF(BK230<1,BK248,MAX(MIN(IF(BK230>0,((BK248-SUM($N338:BJ338))/BK230)*BK$15,0),BK248*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D320=\"Land\",0,IF(BL248<0,BL248,IF(BL230<1,BL248,MAX(MIN(IF(BL230>0,((BL248-SUM($N338:BK338))/BL230)*BL$15,0),BL248*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":321},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I129","v":-3.4457372783442713E-2},{"$f":"-'PTRM expenditure'!J129","v":-3.4236540896893049E-2},{"$f":"-'PTRM expenditure'!K129","v":-3.4236540896893056E-2},{"$f":"-'PTRM expenditure'!L129","v":-3.4236540896893056E-2},{"$f":"-'PTRM expenditure'!M129","v":0},{"$f":"-'PTRM expenditure'!N129","v":0},{"$f":"-IF($D321=\"Land\",0,IF(O249<0,O249,IF(O231<1,O249,MAX(MIN(IF(O231>0,((O249-SUM($N339:N339))/O231)*O$15,0),O249*O$15),0))))*$K$6","v":-6.6249565964920931E-4},{"$f":"-IF($D321=\"Land\",0,IF(P249<0,P249,IF(P231<1,P249,MAX(MIN(IF(P231>0,((P249-SUM($N339:O339))/P231)*P$15,0),P249*P$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(Q249<0,Q249,IF(Q231<1,Q249,MAX(MIN(IF(Q231>0,((Q249-SUM($N339:P339))/Q231)*Q$15,0),Q249*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(R249<0,R249,IF(R231<1,R249,MAX(MIN(IF(R231>0,((R249-SUM($N339:Q339))/R231)*R$15,0),R249*R$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(S249<0,S249,IF(S231<1,S249,MAX(MIN(IF(S231>0,((S249-SUM($N339:R339))/S231)*S$15,0),S249*S$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(T249<0,T249,IF(T231<1,T249,MAX(MIN(IF(T231>0,((T249-SUM($N339:S339))/T231)*T$15,0),T249*T$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(U249<0,U249,IF(U231<1,U249,MAX(MIN(IF(U231>0,((U249-SUM($N339:T339))/U231)*U$15,0),U249*U$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(V249<0,V249,IF(V231<1,V249,MAX(MIN(IF(V231>0,((V249-SUM($N339:U339))/V231)*V$15,0),V249*V$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(W249<0,W249,IF(W231<1,W249,MAX(MIN(IF(W231>0,((W249-SUM($N339:V339))/W231)*W$15,0),W249*W$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(X249<0,X249,IF(X231<1,X249,MAX(MIN(IF(X231>0,((X249-SUM($N339:W339))/X231)*X$15,0),X249*X$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(Y249<0,Y249,IF(Y231<1,Y249,MAX(MIN(IF(Y231>0,((Y249-SUM($N339:X339))/Y231)*Y$15,0),Y249*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(Z249<0,Z249,IF(Z231<1,Z249,MAX(MIN(IF(Z231>0,((Z249-SUM($N339:Y339))/Z231)*Z$15,0),Z249*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AA249<0,AA249,IF(AA231<1,AA249,MAX(MIN(IF(AA231>0,((AA249-SUM($N339:Z339))/AA231)*AA$15,0),AA249*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AB249<0,AB249,IF(AB231<1,AB249,MAX(MIN(IF(AB231>0,((AB249-SUM($N339:AA339))/AB231)*AB$15,0),AB249*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AC249<0,AC249,IF(AC231<1,AC249,MAX(MIN(IF(AC231>0,((AC249-SUM($N339:AB339))/AC231)*AC$15,0),AC249*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AD249<0,AD249,IF(AD231<1,AD249,MAX(MIN(IF(AD231>0,((AD249-SUM($N339:AC339))/AD231)*AD$15,0),AD249*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AE249<0,AE249,IF(AE231<1,AE249,MAX(MIN(IF(AE231>0,((AE249-SUM($N339:AD339))/AE231)*AE$15,0),AE249*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AF249<0,AF249,IF(AF231<1,AF249,MAX(MIN(IF(AF231>0,((AF249-SUM($N339:AE339))/AF231)*AF$15,0),AF249*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AG249<0,AG249,IF(AG231<1,AG249,MAX(MIN(IF(AG231>0,((AG249-SUM($N339:AF339))/AG231)*AG$15,0),AG249*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AH249<0,AH249,IF(AH231<1,AH249,MAX(MIN(IF(AH231>0,((AH249-SUM($N339:AG339))/AH231)*AH$15,0),AH249*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AI249<0,AI249,IF(AI231<1,AI249,MAX(MIN(IF(AI231>0,((AI249-SUM($N339:AH339))/AI231)*AI$15,0),AI249*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AJ249<0,AJ249,IF(AJ231<1,AJ249,MAX(MIN(IF(AJ231>0,((AJ249-SUM($N339:AI339))/AJ231)*AJ$15,0),AJ249*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AK249<0,AK249,IF(AK231<1,AK249,MAX(MIN(IF(AK231>0,((AK249-SUM($N339:AJ339))/AK231)*AK$15,0),AK249*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AL249<0,AL249,IF(AL231<1,AL249,MAX(MIN(IF(AL231>0,((AL249-SUM($N339:AK339))/AL231)*AL$15,0),AL249*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AM249<0,AM249,IF(AM231<1,AM249,MAX(MIN(IF(AM231>0,((AM249-SUM($N339:AL339))/AM231)*AM$15,0),AM249*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AN249<0,AN249,IF(AN231<1,AN249,MAX(MIN(IF(AN231>0,((AN249-SUM($N339:AM339))/AN231)*AN$15,0),AN249*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AO249<0,AO249,IF(AO231<1,AO249,MAX(MIN(IF(AO231>0,((AO249-SUM($N339:AN339))/AO231)*AO$15,0),AO249*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AP249<0,AP249,IF(AP231<1,AP249,MAX(MIN(IF(AP231>0,((AP249-SUM($N339:AO339))/AP231)*AP$15,0),AP249*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AQ249<0,AQ249,IF(AQ231<1,AQ249,MAX(MIN(IF(AQ231>0,((AQ249-SUM($N339:AP339))/AQ231)*AQ$15,0),AQ249*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AR249<0,AR249,IF(AR231<1,AR249,MAX(MIN(IF(AR231>0,((AR249-SUM($N339:AQ339))/AR231)*AR$15,0),AR249*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AS249<0,AS249,IF(AS231<1,AS249,MAX(MIN(IF(AS231>0,((AS249-SUM($N339:AR339))/AS231)*AS$15,0),AS249*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AT249<0,AT249,IF(AT231<1,AT249,MAX(MIN(IF(AT231>0,((AT249-SUM($N339:AS339))/AT231)*AT$15,0),AT249*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AU249<0,AU249,IF(AU231<1,AU249,MAX(MIN(IF(AU231>0,((AU249-SUM($N339:AT339))/AU231)*AU$15,0),AU249*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AV249<0,AV249,IF(AV231<1,AV249,MAX(MIN(IF(AV231>0,((AV249-SUM($N339:AU339))/AV231)*AV$15,0),AV249*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AW249<0,AW249,IF(AW231<1,AW249,MAX(MIN(IF(AW231>0,((AW249-SUM($N339:AV339))/AW231)*AW$15,0),AW249*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AX249<0,AX249,IF(AX231<1,AX249,MAX(MIN(IF(AX231>0,((AX249-SUM($N339:AW339))/AX231)*AX$15,0),AX249*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AY249<0,AY249,IF(AY231<1,AY249,MAX(MIN(IF(AY231>0,((AY249-SUM($N339:AX339))/AY231)*AY$15,0),AY249*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AZ249<0,AZ249,IF(AZ231<1,AZ249,MAX(MIN(IF(AZ231>0,((AZ249-SUM($N339:AY339))/AZ231)*AZ$15,0),AZ249*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BA249<0,BA249,IF(BA231<1,BA249,MAX(MIN(IF(BA231>0,((BA249-SUM($N339:AZ339))/BA231)*BA$15,0),BA249*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BB249<0,BB249,IF(BB231<1,BB249,MAX(MIN(IF(BB231>0,((BB249-SUM($N339:BA339))/BB231)*BB$15,0),BB249*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BC249<0,BC249,IF(BC231<1,BC249,MAX(MIN(IF(BC231>0,((BC249-SUM($N339:BB339))/BC231)*BC$15,0),BC249*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BD249<0,BD249,IF(BD231<1,BD249,MAX(MIN(IF(BD231>0,((BD249-SUM($N339:BC339))/BD231)*BD$15,0),BD249*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BE249<0,BE249,IF(BE231<1,BE249,MAX(MIN(IF(BE231>0,((BE249-SUM($N339:BD339))/BE231)*BE$15,0),BE249*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BF249<0,BF249,IF(BF231<1,BF249,MAX(MIN(IF(BF231>0,((BF249-SUM($N339:BE339))/BF231)*BF$15,0),BF249*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BG249<0,BG249,IF(BG231<1,BG249,MAX(MIN(IF(BG231>0,((BG249-SUM($N339:BF339))/BG231)*BG$15,0),BG249*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BH249<0,BH249,IF(BH231<1,BH249,MAX(MIN(IF(BH231>0,((BH249-SUM($N339:BG339))/BH231)*BH$15,0),BH249*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BI249<0,BI249,IF(BI231<1,BI249,MAX(MIN(IF(BI231>0,((BI249-SUM($N339:BH339))/BI231)*BI$15,0),BI249*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BJ249<0,BJ249,IF(BJ231<1,BJ249,MAX(MIN(IF(BJ231>0,((BJ249-SUM($N339:BI339))/BJ231)*BJ$15,0),BJ249*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BK249<0,BK249,IF(BK231<1,BK249,MAX(MIN(IF(BK231>0,((BK249-SUM($N339:BJ339))/BK231)*BK$15,0),BK249*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D321=\"Land\",0,IF(BL249<0,BL249,IF(BL231<1,BL249,MAX(MIN(IF(BL231>0,((BL249-SUM($N339:BK339))/BL231)*BL$15,0),BL249*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":322},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I130","v":0},{"$f":"-'PTRM expenditure'!J130","v":0},{"$f":"-'PTRM expenditure'!K130","v":0},{"$f":"-'PTRM expenditure'!L130","v":0},{"$f":"-'PTRM expenditure'!M130","v":0},{"$f":"-'PTRM expenditure'!N130","v":0},{"$f":"-IF($D322=\"Land\",0,IF(O250<0,O250,IF(O232<1,O250,MAX(MIN(IF(O232>0,((O250-SUM($N340:N340))/O232)*O$15,0),O250*O$15),0))))*$K$6","v":-3.5527136788005009E-15},{"$f":"-IF($D322=\"Land\",0,IF(P250<0,P250,IF(P232<1,P250,MAX(MIN(IF(P232>0,((P250-SUM($N340:O340))/P232)*P$15,0),P250*P$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(Q250<0,Q250,IF(Q232<1,Q250,MAX(MIN(IF(Q232>0,((Q250-SUM($N340:P340))/Q232)*Q$15,0),Q250*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(R250<0,R250,IF(R232<1,R250,MAX(MIN(IF(R232>0,((R250-SUM($N340:Q340))/R232)*R$15,0),R250*R$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(S250<0,S250,IF(S232<1,S250,MAX(MIN(IF(S232>0,((S250-SUM($N340:R340))/S232)*S$15,0),S250*S$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(T250<0,T250,IF(T232<1,T250,MAX(MIN(IF(T232>0,((T250-SUM($N340:S340))/T232)*T$15,0),T250*T$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(U250<0,U250,IF(U232<1,U250,MAX(MIN(IF(U232>0,((U250-SUM($N340:T340))/U232)*U$15,0),U250*U$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(V250<0,V250,IF(V232<1,V250,MAX(MIN(IF(V232>0,((V250-SUM($N340:U340))/V232)*V$15,0),V250*V$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(W250<0,W250,IF(W232<1,W250,MAX(MIN(IF(W232>0,((W250-SUM($N340:V340))/W232)*W$15,0),W250*W$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(X250<0,X250,IF(X232<1,X250,MAX(MIN(IF(X232>0,((X250-SUM($N340:W340))/X232)*X$15,0),X250*X$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(Y250<0,Y250,IF(Y232<1,Y250,MAX(MIN(IF(Y232>0,((Y250-SUM($N340:X340))/Y232)*Y$15,0),Y250*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(Z250<0,Z250,IF(Z232<1,Z250,MAX(MIN(IF(Z232>0,((Z250-SUM($N340:Y340))/Z232)*Z$15,0),Z250*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AA250<0,AA250,IF(AA232<1,AA250,MAX(MIN(IF(AA232>0,((AA250-SUM($N340:Z340))/AA232)*AA$15,0),AA250*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AB250<0,AB250,IF(AB232<1,AB250,MAX(MIN(IF(AB232>0,((AB250-SUM($N340:AA340))/AB232)*AB$15,0),AB250*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AC250<0,AC250,IF(AC232<1,AC250,MAX(MIN(IF(AC232>0,((AC250-SUM($N340:AB340))/AC232)*AC$15,0),AC250*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AD250<0,AD250,IF(AD232<1,AD250,MAX(MIN(IF(AD232>0,((AD250-SUM($N340:AC340))/AD232)*AD$15,0),AD250*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AE250<0,AE250,IF(AE232<1,AE250,MAX(MIN(IF(AE232>0,((AE250-SUM($N340:AD340))/AE232)*AE$15,0),AE250*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AF250<0,AF250,IF(AF232<1,AF250,MAX(MIN(IF(AF232>0,((AF250-SUM($N340:AE340))/AF232)*AF$15,0),AF250*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AG250<0,AG250,IF(AG232<1,AG250,MAX(MIN(IF(AG232>0,((AG250-SUM($N340:AF340))/AG232)*AG$15,0),AG250*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AH250<0,AH250,IF(AH232<1,AH250,MAX(MIN(IF(AH232>0,((AH250-SUM($N340:AG340))/AH232)*AH$15,0),AH250*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AI250<0,AI250,IF(AI232<1,AI250,MAX(MIN(IF(AI232>0,((AI250-SUM($N340:AH340))/AI232)*AI$15,0),AI250*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AJ250<0,AJ250,IF(AJ232<1,AJ250,MAX(MIN(IF(AJ232>0,((AJ250-SUM($N340:AI340))/AJ232)*AJ$15,0),AJ250*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AK250<0,AK250,IF(AK232<1,AK250,MAX(MIN(IF(AK232>0,((AK250-SUM($N340:AJ340))/AK232)*AK$15,0),AK250*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AL250<0,AL250,IF(AL232<1,AL250,MAX(MIN(IF(AL232>0,((AL250-SUM($N340:AK340))/AL232)*AL$15,0),AL250*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AM250<0,AM250,IF(AM232<1,AM250,MAX(MIN(IF(AM232>0,((AM250-SUM($N340:AL340))/AM232)*AM$15,0),AM250*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AN250<0,AN250,IF(AN232<1,AN250,MAX(MIN(IF(AN232>0,((AN250-SUM($N340:AM340))/AN232)*AN$15,0),AN250*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AO250<0,AO250,IF(AO232<1,AO250,MAX(MIN(IF(AO232>0,((AO250-SUM($N340:AN340))/AO232)*AO$15,0),AO250*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AP250<0,AP250,IF(AP232<1,AP250,MAX(MIN(IF(AP232>0,((AP250-SUM($N340:AO340))/AP232)*AP$15,0),AP250*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AQ250<0,AQ250,IF(AQ232<1,AQ250,MAX(MIN(IF(AQ232>0,((AQ250-SUM($N340:AP340))/AQ232)*AQ$15,0),AQ250*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AR250<0,AR250,IF(AR232<1,AR250,MAX(MIN(IF(AR232>0,((AR250-SUM($N340:AQ340))/AR232)*AR$15,0),AR250*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AS250<0,AS250,IF(AS232<1,AS250,MAX(MIN(IF(AS232>0,((AS250-SUM($N340:AR340))/AS232)*AS$15,0),AS250*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AT250<0,AT250,IF(AT232<1,AT250,MAX(MIN(IF(AT232>0,((AT250-SUM($N340:AS340))/AT232)*AT$15,0),AT250*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AU250<0,AU250,IF(AU232<1,AU250,MAX(MIN(IF(AU232>0,((AU250-SUM($N340:AT340))/AU232)*AU$15,0),AU250*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AV250<0,AV250,IF(AV232<1,AV250,MAX(MIN(IF(AV232>0,((AV250-SUM($N340:AU340))/AV232)*AV$15,0),AV250*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AW250<0,AW250,IF(AW232<1,AW250,MAX(MIN(IF(AW232>0,((AW250-SUM($N340:AV340))/AW232)*AW$15,0),AW250*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AX250<0,AX250,IF(AX232<1,AX250,MAX(MIN(IF(AX232>0,((AX250-SUM($N340:AW340))/AX232)*AX$15,0),AX250*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AY250<0,AY250,IF(AY232<1,AY250,MAX(MIN(IF(AY232>0,((AY250-SUM($N340:AX340))/AY232)*AY$15,0),AY250*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AZ250<0,AZ250,IF(AZ232<1,AZ250,MAX(MIN(IF(AZ232>0,((AZ250-SUM($N340:AY340))/AZ232)*AZ$15,0),AZ250*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BA250<0,BA250,IF(BA232<1,BA250,MAX(MIN(IF(BA232>0,((BA250-SUM($N340:AZ340))/BA232)*BA$15,0),BA250*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BB250<0,BB250,IF(BB232<1,BB250,MAX(MIN(IF(BB232>0,((BB250-SUM($N340:BA340))/BB232)*BB$15,0),BB250*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BC250<0,BC250,IF(BC232<1,BC250,MAX(MIN(IF(BC232>0,((BC250-SUM($N340:BB340))/BC232)*BC$15,0),BC250*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BD250<0,BD250,IF(BD232<1,BD250,MAX(MIN(IF(BD232>0,((BD250-SUM($N340:BC340))/BD232)*BD$15,0),BD250*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BE250<0,BE250,IF(BE232<1,BE250,MAX(MIN(IF(BE232>0,((BE250-SUM($N340:BD340))/BE232)*BE$15,0),BE250*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BF250<0,BF250,IF(BF232<1,BF250,MAX(MIN(IF(BF232>0,((BF250-SUM($N340:BE340))/BF232)*BF$15,0),BF250*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BG250<0,BG250,IF(BG232<1,BG250,MAX(MIN(IF(BG232>0,((BG250-SUM($N340:BF340))/BG232)*BG$15,0),BG250*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BH250<0,BH250,IF(BH232<1,BH250,MAX(MIN(IF(BH232>0,((BH250-SUM($N340:BG340))/BH232)*BH$15,0),BH250*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BI250<0,BI250,IF(BI232<1,BI250,MAX(MIN(IF(BI232>0,((BI250-SUM($N340:BH340))/BI232)*BI$15,0),BI250*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BJ250<0,BJ250,IF(BJ232<1,BJ250,MAX(MIN(IF(BJ232>0,((BJ250-SUM($N340:BI340))/BJ232)*BJ$15,0),BJ250*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BK250<0,BK250,IF(BK232<1,BK250,MAX(MIN(IF(BK232>0,((BK250-SUM($N340:BJ340))/BK232)*BK$15,0),BK250*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D322=\"Land\",0,IF(BL250<0,BL250,IF(BL232<1,BL250,MAX(MIN(IF(BL232>0,((BL250-SUM($N340:BK340))/BL232)*BL$15,0),BL250*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":323},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I131","v":0},{"$f":"-'PTRM expenditure'!J131","v":0},{"$f":"-'PTRM expenditure'!K131","v":0},{"$f":"-'PTRM expenditure'!L131","v":0},{"$f":"-'PTRM expenditure'!M131","v":0},{"$f":"-'PTRM expenditure'!N131","v":0},{"$f":"-IF($D323=\"Land\",0,IF(O251<0,O251,IF(O233<1,O251,MAX(MIN(IF(O233>0,((O251-SUM($N341:N341))/O233)*O$15,0),O251*O$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(P251<0,P251,IF(P233<1,P251,MAX(MIN(IF(P233>0,((P251-SUM($N341:O341))/P233)*P$15,0),P251*P$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(Q251<0,Q251,IF(Q233<1,Q251,MAX(MIN(IF(Q233>0,((Q251-SUM($N341:P341))/Q233)*Q$15,0),Q251*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(R251<0,R251,IF(R233<1,R251,MAX(MIN(IF(R233>0,((R251-SUM($N341:Q341))/R233)*R$15,0),R251*R$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(S251<0,S251,IF(S233<1,S251,MAX(MIN(IF(S233>0,((S251-SUM($N341:R341))/S233)*S$15,0),S251*S$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(T251<0,T251,IF(T233<1,T251,MAX(MIN(IF(T233>0,((T251-SUM($N341:S341))/T233)*T$15,0),T251*T$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(U251<0,U251,IF(U233<1,U251,MAX(MIN(IF(U233>0,((U251-SUM($N341:T341))/U233)*U$15,0),U251*U$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(V251<0,V251,IF(V233<1,V251,MAX(MIN(IF(V233>0,((V251-SUM($N341:U341))/V233)*V$15,0),V251*V$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(W251<0,W251,IF(W233<1,W251,MAX(MIN(IF(W233>0,((W251-SUM($N341:V341))/W233)*W$15,0),W251*W$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(X251<0,X251,IF(X233<1,X251,MAX(MIN(IF(X233>0,((X251-SUM($N341:W341))/X233)*X$15,0),X251*X$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(Y251<0,Y251,IF(Y233<1,Y251,MAX(MIN(IF(Y233>0,((Y251-SUM($N341:X341))/Y233)*Y$15,0),Y251*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(Z251<0,Z251,IF(Z233<1,Z251,MAX(MIN(IF(Z233>0,((Z251-SUM($N341:Y341))/Z233)*Z$15,0),Z251*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AA251<0,AA251,IF(AA233<1,AA251,MAX(MIN(IF(AA233>0,((AA251-SUM($N341:Z341))/AA233)*AA$15,0),AA251*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AB251<0,AB251,IF(AB233<1,AB251,MAX(MIN(IF(AB233>0,((AB251-SUM($N341:AA341))/AB233)*AB$15,0),AB251*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AC251<0,AC251,IF(AC233<1,AC251,MAX(MIN(IF(AC233>0,((AC251-SUM($N341:AB341))/AC233)*AC$15,0),AC251*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AD251<0,AD251,IF(AD233<1,AD251,MAX(MIN(IF(AD233>0,((AD251-SUM($N341:AC341))/AD233)*AD$15,0),AD251*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AE251<0,AE251,IF(AE233<1,AE251,MAX(MIN(IF(AE233>0,((AE251-SUM($N341:AD341))/AE233)*AE$15,0),AE251*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AF251<0,AF251,IF(AF233<1,AF251,MAX(MIN(IF(AF233>0,((AF251-SUM($N341:AE341))/AF233)*AF$15,0),AF251*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AG251<0,AG251,IF(AG233<1,AG251,MAX(MIN(IF(AG233>0,((AG251-SUM($N341:AF341))/AG233)*AG$15,0),AG251*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AH251<0,AH251,IF(AH233<1,AH251,MAX(MIN(IF(AH233>0,((AH251-SUM($N341:AG341))/AH233)*AH$15,0),AH251*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AI251<0,AI251,IF(AI233<1,AI251,MAX(MIN(IF(AI233>0,((AI251-SUM($N341:AH341))/AI233)*AI$15,0),AI251*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AJ251<0,AJ251,IF(AJ233<1,AJ251,MAX(MIN(IF(AJ233>0,((AJ251-SUM($N341:AI341))/AJ233)*AJ$15,0),AJ251*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AK251<0,AK251,IF(AK233<1,AK251,MAX(MIN(IF(AK233>0,((AK251-SUM($N341:AJ341))/AK233)*AK$15,0),AK251*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AL251<0,AL251,IF(AL233<1,AL251,MAX(MIN(IF(AL233>0,((AL251-SUM($N341:AK341))/AL233)*AL$15,0),AL251*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AM251<0,AM251,IF(AM233<1,AM251,MAX(MIN(IF(AM233>0,((AM251-SUM($N341:AL341))/AM233)*AM$15,0),AM251*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AN251<0,AN251,IF(AN233<1,AN251,MAX(MIN(IF(AN233>0,((AN251-SUM($N341:AM341))/AN233)*AN$15,0),AN251*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AO251<0,AO251,IF(AO233<1,AO251,MAX(MIN(IF(AO233>0,((AO251-SUM($N341:AN341))/AO233)*AO$15,0),AO251*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AP251<0,AP251,IF(AP233<1,AP251,MAX(MIN(IF(AP233>0,((AP251-SUM($N341:AO341))/AP233)*AP$15,0),AP251*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AQ251<0,AQ251,IF(AQ233<1,AQ251,MAX(MIN(IF(AQ233>0,((AQ251-SUM($N341:AP341))/AQ233)*AQ$15,0),AQ251*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AR251<0,AR251,IF(AR233<1,AR251,MAX(MIN(IF(AR233>0,((AR251-SUM($N341:AQ341))/AR233)*AR$15,0),AR251*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AS251<0,AS251,IF(AS233<1,AS251,MAX(MIN(IF(AS233>0,((AS251-SUM($N341:AR341))/AS233)*AS$15,0),AS251*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AT251<0,AT251,IF(AT233<1,AT251,MAX(MIN(IF(AT233>0,((AT251-SUM($N341:AS341))/AT233)*AT$15,0),AT251*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AU251<0,AU251,IF(AU233<1,AU251,MAX(MIN(IF(AU233>0,((AU251-SUM($N341:AT341))/AU233)*AU$15,0),AU251*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AV251<0,AV251,IF(AV233<1,AV251,MAX(MIN(IF(AV233>0,((AV251-SUM($N341:AU341))/AV233)*AV$15,0),AV251*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AW251<0,AW251,IF(AW233<1,AW251,MAX(MIN(IF(AW233>0,((AW251-SUM($N341:AV341))/AW233)*AW$15,0),AW251*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AX251<0,AX251,IF(AX233<1,AX251,MAX(MIN(IF(AX233>0,((AX251-SUM($N341:AW341))/AX233)*AX$15,0),AX251*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AY251<0,AY251,IF(AY233<1,AY251,MAX(MIN(IF(AY233>0,((AY251-SUM($N341:AX341))/AY233)*AY$15,0),AY251*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AZ251<0,AZ251,IF(AZ233<1,AZ251,MAX(MIN(IF(AZ233>0,((AZ251-SUM($N341:AY341))/AZ233)*AZ$15,0),AZ251*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BA251<0,BA251,IF(BA233<1,BA251,MAX(MIN(IF(BA233>0,((BA251-SUM($N341:AZ341))/BA233)*BA$15,0),BA251*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BB251<0,BB251,IF(BB233<1,BB251,MAX(MIN(IF(BB233>0,((BB251-SUM($N341:BA341))/BB233)*BB$15,0),BB251*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BC251<0,BC251,IF(BC233<1,BC251,MAX(MIN(IF(BC233>0,((BC251-SUM($N341:BB341))/BC233)*BC$15,0),BC251*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BD251<0,BD251,IF(BD233<1,BD251,MAX(MIN(IF(BD233>0,((BD251-SUM($N341:BC341))/BD233)*BD$15,0),BD251*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BE251<0,BE251,IF(BE233<1,BE251,MAX(MIN(IF(BE233>0,((BE251-SUM($N341:BD341))/BE233)*BE$15,0),BE251*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BF251<0,BF251,IF(BF233<1,BF251,MAX(MIN(IF(BF233>0,((BF251-SUM($N341:BE341))/BF233)*BF$15,0),BF251*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BG251<0,BG251,IF(BG233<1,BG251,MAX(MIN(IF(BG233>0,((BG251-SUM($N341:BF341))/BG233)*BG$15,0),BG251*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BH251<0,BH251,IF(BH233<1,BH251,MAX(MIN(IF(BH233>0,((BH251-SUM($N341:BG341))/BH233)*BH$15,0),BH251*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BI251<0,BI251,IF(BI233<1,BI251,MAX(MIN(IF(BI233>0,((BI251-SUM($N341:BH341))/BI233)*BI$15,0),BI251*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BJ251<0,BJ251,IF(BJ233<1,BJ251,MAX(MIN(IF(BJ233>0,((BJ251-SUM($N341:BI341))/BJ233)*BJ$15,0),BJ251*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BK251<0,BK251,IF(BK233<1,BK251,MAX(MIN(IF(BK233>0,((BK251-SUM($N341:BJ341))/BK233)*BK$15,0),BK251*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D323=\"Land\",0,IF(BL251<0,BL251,IF(BL233<1,BL251,MAX(MIN(IF(BL233>0,((BL251-SUM($N341:BK341))/BL233)*BL$15,0),BL251*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":324},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I132","v":0},{"$f":"-'PTRM expenditure'!J132","v":0},{"$f":"-'PTRM expenditure'!K132","v":0},{"$f":"-'PTRM expenditure'!L132","v":0},{"$f":"-'PTRM expenditure'!M132","v":0},{"$f":"-'PTRM expenditure'!N132","v":0},{"$f":"-IF($D324=\"Land\",0,IF(O252<0,O252,IF(O234<1,O252,MAX(MIN(IF(O234>0,((O252-SUM($N342:N342))/O234)*O$15,0),O252*O$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(P252<0,P252,IF(P234<1,P252,MAX(MIN(IF(P234>0,((P252-SUM($N342:O342))/P234)*P$15,0),P252*P$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(Q252<0,Q252,IF(Q234<1,Q252,MAX(MIN(IF(Q234>0,((Q252-SUM($N342:P342))/Q234)*Q$15,0),Q252*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(R252<0,R252,IF(R234<1,R252,MAX(MIN(IF(R234>0,((R252-SUM($N342:Q342))/R234)*R$15,0),R252*R$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(S252<0,S252,IF(S234<1,S252,MAX(MIN(IF(S234>0,((S252-SUM($N342:R342))/S234)*S$15,0),S252*S$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(T252<0,T252,IF(T234<1,T252,MAX(MIN(IF(T234>0,((T252-SUM($N342:S342))/T234)*T$15,0),T252*T$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(U252<0,U252,IF(U234<1,U252,MAX(MIN(IF(U234>0,((U252-SUM($N342:T342))/U234)*U$15,0),U252*U$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(V252<0,V252,IF(V234<1,V252,MAX(MIN(IF(V234>0,((V252-SUM($N342:U342))/V234)*V$15,0),V252*V$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(W252<0,W252,IF(W234<1,W252,MAX(MIN(IF(W234>0,((W252-SUM($N342:V342))/W234)*W$15,0),W252*W$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(X252<0,X252,IF(X234<1,X252,MAX(MIN(IF(X234>0,((X252-SUM($N342:W342))/X234)*X$15,0),X252*X$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(Y252<0,Y252,IF(Y234<1,Y252,MAX(MIN(IF(Y234>0,((Y252-SUM($N342:X342))/Y234)*Y$15,0),Y252*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(Z252<0,Z252,IF(Z234<1,Z252,MAX(MIN(IF(Z234>0,((Z252-SUM($N342:Y342))/Z234)*Z$15,0),Z252*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AA252<0,AA252,IF(AA234<1,AA252,MAX(MIN(IF(AA234>0,((AA252-SUM($N342:Z342))/AA234)*AA$15,0),AA252*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AB252<0,AB252,IF(AB234<1,AB252,MAX(MIN(IF(AB234>0,((AB252-SUM($N342:AA342))/AB234)*AB$15,0),AB252*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AC252<0,AC252,IF(AC234<1,AC252,MAX(MIN(IF(AC234>0,((AC252-SUM($N342:AB342))/AC234)*AC$15,0),AC252*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AD252<0,AD252,IF(AD234<1,AD252,MAX(MIN(IF(AD234>0,((AD252-SUM($N342:AC342))/AD234)*AD$15,0),AD252*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AE252<0,AE252,IF(AE234<1,AE252,MAX(MIN(IF(AE234>0,((AE252-SUM($N342:AD342))/AE234)*AE$15,0),AE252*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AF252<0,AF252,IF(AF234<1,AF252,MAX(MIN(IF(AF234>0,((AF252-SUM($N342:AE342))/AF234)*AF$15,0),AF252*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AG252<0,AG252,IF(AG234<1,AG252,MAX(MIN(IF(AG234>0,((AG252-SUM($N342:AF342))/AG234)*AG$15,0),AG252*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AH252<0,AH252,IF(AH234<1,AH252,MAX(MIN(IF(AH234>0,((AH252-SUM($N342:AG342))/AH234)*AH$15,0),AH252*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AI252<0,AI252,IF(AI234<1,AI252,MAX(MIN(IF(AI234>0,((AI252-SUM($N342:AH342))/AI234)*AI$15,0),AI252*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AJ252<0,AJ252,IF(AJ234<1,AJ252,MAX(MIN(IF(AJ234>0,((AJ252-SUM($N342:AI342))/AJ234)*AJ$15,0),AJ252*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AK252<0,AK252,IF(AK234<1,AK252,MAX(MIN(IF(AK234>0,((AK252-SUM($N342:AJ342))/AK234)*AK$15,0),AK252*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AL252<0,AL252,IF(AL234<1,AL252,MAX(MIN(IF(AL234>0,((AL252-SUM($N342:AK342))/AL234)*AL$15,0),AL252*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AM252<0,AM252,IF(AM234<1,AM252,MAX(MIN(IF(AM234>0,((AM252-SUM($N342:AL342))/AM234)*AM$15,0),AM252*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AN252<0,AN252,IF(AN234<1,AN252,MAX(MIN(IF(AN234>0,((AN252-SUM($N342:AM342))/AN234)*AN$15,0),AN252*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AO252<0,AO252,IF(AO234<1,AO252,MAX(MIN(IF(AO234>0,((AO252-SUM($N342:AN342))/AO234)*AO$15,0),AO252*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AP252<0,AP252,IF(AP234<1,AP252,MAX(MIN(IF(AP234>0,((AP252-SUM($N342:AO342))/AP234)*AP$15,0),AP252*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AQ252<0,AQ252,IF(AQ234<1,AQ252,MAX(MIN(IF(AQ234>0,((AQ252-SUM($N342:AP342))/AQ234)*AQ$15,0),AQ252*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AR252<0,AR252,IF(AR234<1,AR252,MAX(MIN(IF(AR234>0,((AR252-SUM($N342:AQ342))/AR234)*AR$15,0),AR252*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AS252<0,AS252,IF(AS234<1,AS252,MAX(MIN(IF(AS234>0,((AS252-SUM($N342:AR342))/AS234)*AS$15,0),AS252*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AT252<0,AT252,IF(AT234<1,AT252,MAX(MIN(IF(AT234>0,((AT252-SUM($N342:AS342))/AT234)*AT$15,0),AT252*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AU252<0,AU252,IF(AU234<1,AU252,MAX(MIN(IF(AU234>0,((AU252-SUM($N342:AT342))/AU234)*AU$15,0),AU252*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AV252<0,AV252,IF(AV234<1,AV252,MAX(MIN(IF(AV234>0,((AV252-SUM($N342:AU342))/AV234)*AV$15,0),AV252*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AW252<0,AW252,IF(AW234<1,AW252,MAX(MIN(IF(AW234>0,((AW252-SUM($N342:AV342))/AW234)*AW$15,0),AW252*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AX252<0,AX252,IF(AX234<1,AX252,MAX(MIN(IF(AX234>0,((AX252-SUM($N342:AW342))/AX234)*AX$15,0),AX252*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AY252<0,AY252,IF(AY234<1,AY252,MAX(MIN(IF(AY234>0,((AY252-SUM($N342:AX342))/AY234)*AY$15,0),AY252*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(AZ252<0,AZ252,IF(AZ234<1,AZ252,MAX(MIN(IF(AZ234>0,((AZ252-SUM($N342:AY342))/AZ234)*AZ$15,0),AZ252*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BA252<0,BA252,IF(BA234<1,BA252,MAX(MIN(IF(BA234>0,((BA252-SUM($N342:AZ342))/BA234)*BA$15,0),BA252*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BB252<0,BB252,IF(BB234<1,BB252,MAX(MIN(IF(BB234>0,((BB252-SUM($N342:BA342))/BB234)*BB$15,0),BB252*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BC252<0,BC252,IF(BC234<1,BC252,MAX(MIN(IF(BC234>0,((BC252-SUM($N342:BB342))/BC234)*BC$15,0),BC252*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BD252<0,BD252,IF(BD234<1,BD252,MAX(MIN(IF(BD234>0,((BD252-SUM($N342:BC342))/BD234)*BD$15,0),BD252*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BE252<0,BE252,IF(BE234<1,BE252,MAX(MIN(IF(BE234>0,((BE252-SUM($N342:BD342))/BE234)*BE$15,0),BE252*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BF252<0,BF252,IF(BF234<1,BF252,MAX(MIN(IF(BF234>0,((BF252-SUM($N342:BE342))/BF234)*BF$15,0),BF252*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BG252<0,BG252,IF(BG234<1,BG252,MAX(MIN(IF(BG234>0,((BG252-SUM($N342:BF342))/BG234)*BG$15,0),BG252*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BH252<0,BH252,IF(BH234<1,BH252,MAX(MIN(IF(BH234>0,((BH252-SUM($N342:BG342))/BH234)*BH$15,0),BH252*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BI252<0,BI252,IF(BI234<1,BI252,MAX(MIN(IF(BI234>0,((BI252-SUM($N342:BH342))/BI234)*BI$15,0),BI252*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BJ252<0,BJ252,IF(BJ234<1,BJ252,MAX(MIN(IF(BJ234>0,((BJ252-SUM($N342:BI342))/BJ234)*BJ$15,0),BJ252*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BK252<0,BK252,IF(BK234<1,BK252,MAX(MIN(IF(BK234>0,((BK252-SUM($N342:BJ342))/BK234)*BK$15,0),BK252*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D324=\"Land\",0,IF(BL252<0,BL252,IF(BL234<1,BL252,MAX(MIN(IF(BL234>0,((BL252-SUM($N342:BK342))/BL234)*BL$15,0),BL252*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":325},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I133","v":0},{"$f":"-'PTRM expenditure'!J133","v":0},{"$f":"-'PTRM expenditure'!K133","v":0},{"$f":"-'PTRM expenditure'!L133","v":0},{"$f":"-'PTRM expenditure'!M133","v":0},{"$f":"-'PTRM expenditure'!N133","v":0},{"$f":"-IF($D325=\"Land\",0,IF(O253<0,O253,IF(O235<1,O253,MAX(MIN(IF(O235>0,((O253-SUM($N343:N343))/O235)*O$15,0),O253*O$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(P253<0,P253,IF(P235<1,P253,MAX(MIN(IF(P235>0,((P253-SUM($N343:O343))/P235)*P$15,0),P253*P$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(Q253<0,Q253,IF(Q235<1,Q253,MAX(MIN(IF(Q235>0,((Q253-SUM($N343:P343))/Q235)*Q$15,0),Q253*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(R253<0,R253,IF(R235<1,R253,MAX(MIN(IF(R235>0,((R253-SUM($N343:Q343))/R235)*R$15,0),R253*R$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(S253<0,S253,IF(S235<1,S253,MAX(MIN(IF(S235>0,((S253-SUM($N343:R343))/S235)*S$15,0),S253*S$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(T253<0,T253,IF(T235<1,T253,MAX(MIN(IF(T235>0,((T253-SUM($N343:S343))/T235)*T$15,0),T253*T$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(U253<0,U253,IF(U235<1,U253,MAX(MIN(IF(U235>0,((U253-SUM($N343:T343))/U235)*U$15,0),U253*U$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(V253<0,V253,IF(V235<1,V253,MAX(MIN(IF(V235>0,((V253-SUM($N343:U343))/V235)*V$15,0),V253*V$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(W253<0,W253,IF(W235<1,W253,MAX(MIN(IF(W235>0,((W253-SUM($N343:V343))/W235)*W$15,0),W253*W$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(X253<0,X253,IF(X235<1,X253,MAX(MIN(IF(X235>0,((X253-SUM($N343:W343))/X235)*X$15,0),X253*X$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(Y253<0,Y253,IF(Y235<1,Y253,MAX(MIN(IF(Y235>0,((Y253-SUM($N343:X343))/Y235)*Y$15,0),Y253*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(Z253<0,Z253,IF(Z235<1,Z253,MAX(MIN(IF(Z235>0,((Z253-SUM($N343:Y343))/Z235)*Z$15,0),Z253*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AA253<0,AA253,IF(AA235<1,AA253,MAX(MIN(IF(AA235>0,((AA253-SUM($N343:Z343))/AA235)*AA$15,0),AA253*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AB253<0,AB253,IF(AB235<1,AB253,MAX(MIN(IF(AB235>0,((AB253-SUM($N343:AA343))/AB235)*AB$15,0),AB253*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AC253<0,AC253,IF(AC235<1,AC253,MAX(MIN(IF(AC235>0,((AC253-SUM($N343:AB343))/AC235)*AC$15,0),AC253*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AD253<0,AD253,IF(AD235<1,AD253,MAX(MIN(IF(AD235>0,((AD253-SUM($N343:AC343))/AD235)*AD$15,0),AD253*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AE253<0,AE253,IF(AE235<1,AE253,MAX(MIN(IF(AE235>0,((AE253-SUM($N343:AD343))/AE235)*AE$15,0),AE253*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AF253<0,AF253,IF(AF235<1,AF253,MAX(MIN(IF(AF235>0,((AF253-SUM($N343:AE343))/AF235)*AF$15,0),AF253*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AG253<0,AG253,IF(AG235<1,AG253,MAX(MIN(IF(AG235>0,((AG253-SUM($N343:AF343))/AG235)*AG$15,0),AG253*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AH253<0,AH253,IF(AH235<1,AH253,MAX(MIN(IF(AH235>0,((AH253-SUM($N343:AG343))/AH235)*AH$15,0),AH253*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AI253<0,AI253,IF(AI235<1,AI253,MAX(MIN(IF(AI235>0,((AI253-SUM($N343:AH343))/AI235)*AI$15,0),AI253*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AJ253<0,AJ253,IF(AJ235<1,AJ253,MAX(MIN(IF(AJ235>0,((AJ253-SUM($N343:AI343))/AJ235)*AJ$15,0),AJ253*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AK253<0,AK253,IF(AK235<1,AK253,MAX(MIN(IF(AK235>0,((AK253-SUM($N343:AJ343))/AK235)*AK$15,0),AK253*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AL253<0,AL253,IF(AL235<1,AL253,MAX(MIN(IF(AL235>0,((AL253-SUM($N343:AK343))/AL235)*AL$15,0),AL253*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AM253<0,AM253,IF(AM235<1,AM253,MAX(MIN(IF(AM235>0,((AM253-SUM($N343:AL343))/AM235)*AM$15,0),AM253*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AN253<0,AN253,IF(AN235<1,AN253,MAX(MIN(IF(AN235>0,((AN253-SUM($N343:AM343))/AN235)*AN$15,0),AN253*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AO253<0,AO253,IF(AO235<1,AO253,MAX(MIN(IF(AO235>0,((AO253-SUM($N343:AN343))/AO235)*AO$15,0),AO253*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AP253<0,AP253,IF(AP235<1,AP253,MAX(MIN(IF(AP235>0,((AP253-SUM($N343:AO343))/AP235)*AP$15,0),AP253*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AQ253<0,AQ253,IF(AQ235<1,AQ253,MAX(MIN(IF(AQ235>0,((AQ253-SUM($N343:AP343))/AQ235)*AQ$15,0),AQ253*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AR253<0,AR253,IF(AR235<1,AR253,MAX(MIN(IF(AR235>0,((AR253-SUM($N343:AQ343))/AR235)*AR$15,0),AR253*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AS253<0,AS253,IF(AS235<1,AS253,MAX(MIN(IF(AS235>0,((AS253-SUM($N343:AR343))/AS235)*AS$15,0),AS253*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AT253<0,AT253,IF(AT235<1,AT253,MAX(MIN(IF(AT235>0,((AT253-SUM($N343:AS343))/AT235)*AT$15,0),AT253*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AU253<0,AU253,IF(AU235<1,AU253,MAX(MIN(IF(AU235>0,((AU253-SUM($N343:AT343))/AU235)*AU$15,0),AU253*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AV253<0,AV253,IF(AV235<1,AV253,MAX(MIN(IF(AV235>0,((AV253-SUM($N343:AU343))/AV235)*AV$15,0),AV253*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AW253<0,AW253,IF(AW235<1,AW253,MAX(MIN(IF(AW235>0,((AW253-SUM($N343:AV343))/AW235)*AW$15,0),AW253*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AX253<0,AX253,IF(AX235<1,AX253,MAX(MIN(IF(AX235>0,((AX253-SUM($N343:AW343))/AX235)*AX$15,0),AX253*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AY253<0,AY253,IF(AY235<1,AY253,MAX(MIN(IF(AY235>0,((AY253-SUM($N343:AX343))/AY235)*AY$15,0),AY253*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AZ253<0,AZ253,IF(AZ235<1,AZ253,MAX(MIN(IF(AZ235>0,((AZ253-SUM($N343:AY343))/AZ235)*AZ$15,0),AZ253*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BA253<0,BA253,IF(BA235<1,BA253,MAX(MIN(IF(BA235>0,((BA253-SUM($N343:AZ343))/BA235)*BA$15,0),BA253*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BB253<0,BB253,IF(BB235<1,BB253,MAX(MIN(IF(BB235>0,((BB253-SUM($N343:BA343))/BB235)*BB$15,0),BB253*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BC253<0,BC253,IF(BC235<1,BC253,MAX(MIN(IF(BC235>0,((BC253-SUM($N343:BB343))/BC235)*BC$15,0),BC253*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BD253<0,BD253,IF(BD235<1,BD253,MAX(MIN(IF(BD235>0,((BD253-SUM($N343:BC343))/BD235)*BD$15,0),BD253*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BE253<0,BE253,IF(BE235<1,BE253,MAX(MIN(IF(BE235>0,((BE253-SUM($N343:BD343))/BE235)*BE$15,0),BE253*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BF253<0,BF253,IF(BF235<1,BF253,MAX(MIN(IF(BF235>0,((BF253-SUM($N343:BE343))/BF235)*BF$15,0),BF253*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BG253<0,BG253,IF(BG235<1,BG253,MAX(MIN(IF(BG235>0,((BG253-SUM($N343:BF343))/BG235)*BG$15,0),BG253*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BH253<0,BH253,IF(BH235<1,BH253,MAX(MIN(IF(BH235>0,((BH253-SUM($N343:BG343))/BH235)*BH$15,0),BH253*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BI253<0,BI253,IF(BI235<1,BI253,MAX(MIN(IF(BI235>0,((BI253-SUM($N343:BH343))/BI235)*BI$15,0),BI253*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BJ253<0,BJ253,IF(BJ235<1,BJ253,MAX(MIN(IF(BJ235>0,((BJ253-SUM($N343:BI343))/BJ235)*BJ$15,0),BJ253*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BK253<0,BK253,IF(BK235<1,BK253,MAX(MIN(IF(BK235>0,((BK253-SUM($N343:BJ343))/BK235)*BK$15,0),BK253*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D325=\"Land\",0,IF(BL253<0,BL253,IF(BL235<1,BL253,MAX(MIN(IF(BL235>0,((BL253-SUM($N343:BK343))/BL235)*BL$15,0),BL253*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":326},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I134","v":0},{"$f":"-'PTRM expenditure'!J134","v":0},{"$f":"-'PTRM expenditure'!K134","v":0},{"$f":"-'PTRM expenditure'!L134","v":0},{"$f":"-'PTRM expenditure'!M134","v":0},{"$f":"-'PTRM expenditure'!N134","v":0},{"$f":"-IF($D326=\"Land\",0,IF(O254<0,O254,IF(O236<1,O254,MAX(MIN(IF(O236>0,((O254-SUM($N344:N344))/O236)*O$15,0),O254*O$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(P254<0,P254,IF(P236<1,P254,MAX(MIN(IF(P236>0,((P254-SUM($N344:O344))/P236)*P$15,0),P254*P$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(Q254<0,Q254,IF(Q236<1,Q254,MAX(MIN(IF(Q236>0,((Q254-SUM($N344:P344))/Q236)*Q$15,0),Q254*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(R254<0,R254,IF(R236<1,R254,MAX(MIN(IF(R236>0,((R254-SUM($N344:Q344))/R236)*R$15,0),R254*R$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(S254<0,S254,IF(S236<1,S254,MAX(MIN(IF(S236>0,((S254-SUM($N344:R344))/S236)*S$15,0),S254*S$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(T254<0,T254,IF(T236<1,T254,MAX(MIN(IF(T236>0,((T254-SUM($N344:S344))/T236)*T$15,0),T254*T$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(U254<0,U254,IF(U236<1,U254,MAX(MIN(IF(U236>0,((U254-SUM($N344:T344))/U236)*U$15,0),U254*U$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(V254<0,V254,IF(V236<1,V254,MAX(MIN(IF(V236>0,((V254-SUM($N344:U344))/V236)*V$15,0),V254*V$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(W254<0,W254,IF(W236<1,W254,MAX(MIN(IF(W236>0,((W254-SUM($N344:V344))/W236)*W$15,0),W254*W$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(X254<0,X254,IF(X236<1,X254,MAX(MIN(IF(X236>0,((X254-SUM($N344:W344))/X236)*X$15,0),X254*X$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(Y254<0,Y254,IF(Y236<1,Y254,MAX(MIN(IF(Y236>0,((Y254-SUM($N344:X344))/Y236)*Y$15,0),Y254*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(Z254<0,Z254,IF(Z236<1,Z254,MAX(MIN(IF(Z236>0,((Z254-SUM($N344:Y344))/Z236)*Z$15,0),Z254*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AA254<0,AA254,IF(AA236<1,AA254,MAX(MIN(IF(AA236>0,((AA254-SUM($N344:Z344))/AA236)*AA$15,0),AA254*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AB254<0,AB254,IF(AB236<1,AB254,MAX(MIN(IF(AB236>0,((AB254-SUM($N344:AA344))/AB236)*AB$15,0),AB254*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AC254<0,AC254,IF(AC236<1,AC254,MAX(MIN(IF(AC236>0,((AC254-SUM($N344:AB344))/AC236)*AC$15,0),AC254*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AD254<0,AD254,IF(AD236<1,AD254,MAX(MIN(IF(AD236>0,((AD254-SUM($N344:AC344))/AD236)*AD$15,0),AD254*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AE254<0,AE254,IF(AE236<1,AE254,MAX(MIN(IF(AE236>0,((AE254-SUM($N344:AD344))/AE236)*AE$15,0),AE254*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AF254<0,AF254,IF(AF236<1,AF254,MAX(MIN(IF(AF236>0,((AF254-SUM($N344:AE344))/AF236)*AF$15,0),AF254*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AG254<0,AG254,IF(AG236<1,AG254,MAX(MIN(IF(AG236>0,((AG254-SUM($N344:AF344))/AG236)*AG$15,0),AG254*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AH254<0,AH254,IF(AH236<1,AH254,MAX(MIN(IF(AH236>0,((AH254-SUM($N344:AG344))/AH236)*AH$15,0),AH254*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AI254<0,AI254,IF(AI236<1,AI254,MAX(MIN(IF(AI236>0,((AI254-SUM($N344:AH344))/AI236)*AI$15,0),AI254*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AJ254<0,AJ254,IF(AJ236<1,AJ254,MAX(MIN(IF(AJ236>0,((AJ254-SUM($N344:AI344))/AJ236)*AJ$15,0),AJ254*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AK254<0,AK254,IF(AK236<1,AK254,MAX(MIN(IF(AK236>0,((AK254-SUM($N344:AJ344))/AK236)*AK$15,0),AK254*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AL254<0,AL254,IF(AL236<1,AL254,MAX(MIN(IF(AL236>0,((AL254-SUM($N344:AK344))/AL236)*AL$15,0),AL254*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AM254<0,AM254,IF(AM236<1,AM254,MAX(MIN(IF(AM236>0,((AM254-SUM($N344:AL344))/AM236)*AM$15,0),AM254*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AN254<0,AN254,IF(AN236<1,AN254,MAX(MIN(IF(AN236>0,((AN254-SUM($N344:AM344))/AN236)*AN$15,0),AN254*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AO254<0,AO254,IF(AO236<1,AO254,MAX(MIN(IF(AO236>0,((AO254-SUM($N344:AN344))/AO236)*AO$15,0),AO254*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AP254<0,AP254,IF(AP236<1,AP254,MAX(MIN(IF(AP236>0,((AP254-SUM($N344:AO344))/AP236)*AP$15,0),AP254*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AQ254<0,AQ254,IF(AQ236<1,AQ254,MAX(MIN(IF(AQ236>0,((AQ254-SUM($N344:AP344))/AQ236)*AQ$15,0),AQ254*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AR254<0,AR254,IF(AR236<1,AR254,MAX(MIN(IF(AR236>0,((AR254-SUM($N344:AQ344))/AR236)*AR$15,0),AR254*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AS254<0,AS254,IF(AS236<1,AS254,MAX(MIN(IF(AS236>0,((AS254-SUM($N344:AR344))/AS236)*AS$15,0),AS254*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AT254<0,AT254,IF(AT236<1,AT254,MAX(MIN(IF(AT236>0,((AT254-SUM($N344:AS344))/AT236)*AT$15,0),AT254*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AU254<0,AU254,IF(AU236<1,AU254,MAX(MIN(IF(AU236>0,((AU254-SUM($N344:AT344))/AU236)*AU$15,0),AU254*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AV254<0,AV254,IF(AV236<1,AV254,MAX(MIN(IF(AV236>0,((AV254-SUM($N344:AU344))/AV236)*AV$15,0),AV254*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AW254<0,AW254,IF(AW236<1,AW254,MAX(MIN(IF(AW236>0,((AW254-SUM($N344:AV344))/AW236)*AW$15,0),AW254*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AX254<0,AX254,IF(AX236<1,AX254,MAX(MIN(IF(AX236>0,((AX254-SUM($N344:AW344))/AX236)*AX$15,0),AX254*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AY254<0,AY254,IF(AY236<1,AY254,MAX(MIN(IF(AY236>0,((AY254-SUM($N344:AX344))/AY236)*AY$15,0),AY254*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(AZ254<0,AZ254,IF(AZ236<1,AZ254,MAX(MIN(IF(AZ236>0,((AZ254-SUM($N344:AY344))/AZ236)*AZ$15,0),AZ254*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BA254<0,BA254,IF(BA236<1,BA254,MAX(MIN(IF(BA236>0,((BA254-SUM($N344:AZ344))/BA236)*BA$15,0),BA254*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BB254<0,BB254,IF(BB236<1,BB254,MAX(MIN(IF(BB236>0,((BB254-SUM($N344:BA344))/BB236)*BB$15,0),BB254*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BC254<0,BC254,IF(BC236<1,BC254,MAX(MIN(IF(BC236>0,((BC254-SUM($N344:BB344))/BC236)*BC$15,0),BC254*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BD254<0,BD254,IF(BD236<1,BD254,MAX(MIN(IF(BD236>0,((BD254-SUM($N344:BC344))/BD236)*BD$15,0),BD254*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BE254<0,BE254,IF(BE236<1,BE254,MAX(MIN(IF(BE236>0,((BE254-SUM($N344:BD344))/BE236)*BE$15,0),BE254*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BF254<0,BF254,IF(BF236<1,BF254,MAX(MIN(IF(BF236>0,((BF254-SUM($N344:BE344))/BF236)*BF$15,0),BF254*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BG254<0,BG254,IF(BG236<1,BG254,MAX(MIN(IF(BG236>0,((BG254-SUM($N344:BF344))/BG236)*BG$15,0),BG254*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BH254<0,BH254,IF(BH236<1,BH254,MAX(MIN(IF(BH236>0,((BH254-SUM($N344:BG344))/BH236)*BH$15,0),BH254*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BI254<0,BI254,IF(BI236<1,BI254,MAX(MIN(IF(BI236>0,((BI254-SUM($N344:BH344))/BI236)*BI$15,0),BI254*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BJ254<0,BJ254,IF(BJ236<1,BJ254,MAX(MIN(IF(BJ236>0,((BJ254-SUM($N344:BI344))/BJ236)*BJ$15,0),BJ254*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BK254<0,BK254,IF(BK236<1,BK254,MAX(MIN(IF(BK236>0,((BK254-SUM($N344:BJ344))/BK236)*BK$15,0),BK254*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D326=\"Land\",0,IF(BL254<0,BL254,IF(BL236<1,BL254,MAX(MIN(IF(BL236>0,((BL254-SUM($N344:BK344))/BL236)*BL$15,0),BL254*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":327},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I135","v":0},{"$f":"-'PTRM expenditure'!J135","v":0},{"$f":"-'PTRM expenditure'!K135","v":0},{"$f":"-'PTRM expenditure'!L135","v":0},{"$f":"-'PTRM expenditure'!M135","v":0},{"$f":"-'PTRM expenditure'!N135","v":0},{"$f":"-IF($D327=\"Land\",0,IF(O255<0,O255,IF(O237<1,O255,MAX(MIN(IF(O237>0,((O255-SUM($N345:N345))/O237)*O$15,0),O255*O$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(P255<0,P255,IF(P237<1,P255,MAX(MIN(IF(P237>0,((P255-SUM($N345:O345))/P237)*P$15,0),P255*P$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(Q255<0,Q255,IF(Q237<1,Q255,MAX(MIN(IF(Q237>0,((Q255-SUM($N345:P345))/Q237)*Q$15,0),Q255*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(R255<0,R255,IF(R237<1,R255,MAX(MIN(IF(R237>0,((R255-SUM($N345:Q345))/R237)*R$15,0),R255*R$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(S255<0,S255,IF(S237<1,S255,MAX(MIN(IF(S237>0,((S255-SUM($N345:R345))/S237)*S$15,0),S255*S$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(T255<0,T255,IF(T237<1,T255,MAX(MIN(IF(T237>0,((T255-SUM($N345:S345))/T237)*T$15,0),T255*T$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(U255<0,U255,IF(U237<1,U255,MAX(MIN(IF(U237>0,((U255-SUM($N345:T345))/U237)*U$15,0),U255*U$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(V255<0,V255,IF(V237<1,V255,MAX(MIN(IF(V237>0,((V255-SUM($N345:U345))/V237)*V$15,0),V255*V$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(W255<0,W255,IF(W237<1,W255,MAX(MIN(IF(W237>0,((W255-SUM($N345:V345))/W237)*W$15,0),W255*W$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(X255<0,X255,IF(X237<1,X255,MAX(MIN(IF(X237>0,((X255-SUM($N345:W345))/X237)*X$15,0),X255*X$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(Y255<0,Y255,IF(Y237<1,Y255,MAX(MIN(IF(Y237>0,((Y255-SUM($N345:X345))/Y237)*Y$15,0),Y255*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(Z255<0,Z255,IF(Z237<1,Z255,MAX(MIN(IF(Z237>0,((Z255-SUM($N345:Y345))/Z237)*Z$15,0),Z255*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AA255<0,AA255,IF(AA237<1,AA255,MAX(MIN(IF(AA237>0,((AA255-SUM($N345:Z345))/AA237)*AA$15,0),AA255*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AB255<0,AB255,IF(AB237<1,AB255,MAX(MIN(IF(AB237>0,((AB255-SUM($N345:AA345))/AB237)*AB$15,0),AB255*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AC255<0,AC255,IF(AC237<1,AC255,MAX(MIN(IF(AC237>0,((AC255-SUM($N345:AB345))/AC237)*AC$15,0),AC255*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AD255<0,AD255,IF(AD237<1,AD255,MAX(MIN(IF(AD237>0,((AD255-SUM($N345:AC345))/AD237)*AD$15,0),AD255*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AE255<0,AE255,IF(AE237<1,AE255,MAX(MIN(IF(AE237>0,((AE255-SUM($N345:AD345))/AE237)*AE$15,0),AE255*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AF255<0,AF255,IF(AF237<1,AF255,MAX(MIN(IF(AF237>0,((AF255-SUM($N345:AE345))/AF237)*AF$15,0),AF255*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AG255<0,AG255,IF(AG237<1,AG255,MAX(MIN(IF(AG237>0,((AG255-SUM($N345:AF345))/AG237)*AG$15,0),AG255*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AH255<0,AH255,IF(AH237<1,AH255,MAX(MIN(IF(AH237>0,((AH255-SUM($N345:AG345))/AH237)*AH$15,0),AH255*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AI255<0,AI255,IF(AI237<1,AI255,MAX(MIN(IF(AI237>0,((AI255-SUM($N345:AH345))/AI237)*AI$15,0),AI255*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AJ255<0,AJ255,IF(AJ237<1,AJ255,MAX(MIN(IF(AJ237>0,((AJ255-SUM($N345:AI345))/AJ237)*AJ$15,0),AJ255*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AK255<0,AK255,IF(AK237<1,AK255,MAX(MIN(IF(AK237>0,((AK255-SUM($N345:AJ345))/AK237)*AK$15,0),AK255*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AL255<0,AL255,IF(AL237<1,AL255,MAX(MIN(IF(AL237>0,((AL255-SUM($N345:AK345))/AL237)*AL$15,0),AL255*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AM255<0,AM255,IF(AM237<1,AM255,MAX(MIN(IF(AM237>0,((AM255-SUM($N345:AL345))/AM237)*AM$15,0),AM255*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AN255<0,AN255,IF(AN237<1,AN255,MAX(MIN(IF(AN237>0,((AN255-SUM($N345:AM345))/AN237)*AN$15,0),AN255*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AO255<0,AO255,IF(AO237<1,AO255,MAX(MIN(IF(AO237>0,((AO255-SUM($N345:AN345))/AO237)*AO$15,0),AO255*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AP255<0,AP255,IF(AP237<1,AP255,MAX(MIN(IF(AP237>0,((AP255-SUM($N345:AO345))/AP237)*AP$15,0),AP255*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AQ255<0,AQ255,IF(AQ237<1,AQ255,MAX(MIN(IF(AQ237>0,((AQ255-SUM($N345:AP345))/AQ237)*AQ$15,0),AQ255*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AR255<0,AR255,IF(AR237<1,AR255,MAX(MIN(IF(AR237>0,((AR255-SUM($N345:AQ345))/AR237)*AR$15,0),AR255*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AS255<0,AS255,IF(AS237<1,AS255,MAX(MIN(IF(AS237>0,((AS255-SUM($N345:AR345))/AS237)*AS$15,0),AS255*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AT255<0,AT255,IF(AT237<1,AT255,MAX(MIN(IF(AT237>0,((AT255-SUM($N345:AS345))/AT237)*AT$15,0),AT255*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AU255<0,AU255,IF(AU237<1,AU255,MAX(MIN(IF(AU237>0,((AU255-SUM($N345:AT345))/AU237)*AU$15,0),AU255*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AV255<0,AV255,IF(AV237<1,AV255,MAX(MIN(IF(AV237>0,((AV255-SUM($N345:AU345))/AV237)*AV$15,0),AV255*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AW255<0,AW255,IF(AW237<1,AW255,MAX(MIN(IF(AW237>0,((AW255-SUM($N345:AV345))/AW237)*AW$15,0),AW255*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AX255<0,AX255,IF(AX237<1,AX255,MAX(MIN(IF(AX237>0,((AX255-SUM($N345:AW345))/AX237)*AX$15,0),AX255*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AY255<0,AY255,IF(AY237<1,AY255,MAX(MIN(IF(AY237>0,((AY255-SUM($N345:AX345))/AY237)*AY$15,0),AY255*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(AZ255<0,AZ255,IF(AZ237<1,AZ255,MAX(MIN(IF(AZ237>0,((AZ255-SUM($N345:AY345))/AZ237)*AZ$15,0),AZ255*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BA255<0,BA255,IF(BA237<1,BA255,MAX(MIN(IF(BA237>0,((BA255-SUM($N345:AZ345))/BA237)*BA$15,0),BA255*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BB255<0,BB255,IF(BB237<1,BB255,MAX(MIN(IF(BB237>0,((BB255-SUM($N345:BA345))/BB237)*BB$15,0),BB255*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BC255<0,BC255,IF(BC237<1,BC255,MAX(MIN(IF(BC237>0,((BC255-SUM($N345:BB345))/BC237)*BC$15,0),BC255*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BD255<0,BD255,IF(BD237<1,BD255,MAX(MIN(IF(BD237>0,((BD255-SUM($N345:BC345))/BD237)*BD$15,0),BD255*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BE255<0,BE255,IF(BE237<1,BE255,MAX(MIN(IF(BE237>0,((BE255-SUM($N345:BD345))/BE237)*BE$15,0),BE255*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BF255<0,BF255,IF(BF237<1,BF255,MAX(MIN(IF(BF237>0,((BF255-SUM($N345:BE345))/BF237)*BF$15,0),BF255*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BG255<0,BG255,IF(BG237<1,BG255,MAX(MIN(IF(BG237>0,((BG255-SUM($N345:BF345))/BG237)*BG$15,0),BG255*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BH255<0,BH255,IF(BH237<1,BH255,MAX(MIN(IF(BH237>0,((BH255-SUM($N345:BG345))/BH237)*BH$15,0),BH255*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BI255<0,BI255,IF(BI237<1,BI255,MAX(MIN(IF(BI237>0,((BI255-SUM($N345:BH345))/BI237)*BI$15,0),BI255*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BJ255<0,BJ255,IF(BJ237<1,BJ255,MAX(MIN(IF(BJ237>0,((BJ255-SUM($N345:BI345))/BJ237)*BJ$15,0),BJ255*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BK255<0,BK255,IF(BK237<1,BK255,MAX(MIN(IF(BK237>0,((BK255-SUM($N345:BJ345))/BK237)*BK$15,0),BK255*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D327=\"Land\",0,IF(BL255<0,BL255,IF(BL237<1,BL255,MAX(MIN(IF(BL237>0,((BL255-SUM($N345:BK345))/BL237)*BL$15,0),BL255*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":328},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I136","v":0},{"$f":"-'PTRM expenditure'!J136","v":0},{"$f":"-'PTRM expenditure'!K136","v":0},{"$f":"-'PTRM expenditure'!L136","v":0},{"$f":"-'PTRM expenditure'!M136","v":0},{"$f":"-'PTRM expenditure'!N136","v":0},{"$f":"-IF($D328=\"Land\",0,IF(O256<0,O256,IF(O238<1,O256,MAX(MIN(IF(O238>0,((O256-SUM($N346:N346))/O238)*O$15,0),O256*O$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(P256<0,P256,IF(P238<1,P256,MAX(MIN(IF(P238>0,((P256-SUM($N346:O346))/P238)*P$15,0),P256*P$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(Q256<0,Q256,IF(Q238<1,Q256,MAX(MIN(IF(Q238>0,((Q256-SUM($N346:P346))/Q238)*Q$15,0),Q256*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(R256<0,R256,IF(R238<1,R256,MAX(MIN(IF(R238>0,((R256-SUM($N346:Q346))/R238)*R$15,0),R256*R$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(S256<0,S256,IF(S238<1,S256,MAX(MIN(IF(S238>0,((S256-SUM($N346:R346))/S238)*S$15,0),S256*S$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(T256<0,T256,IF(T238<1,T256,MAX(MIN(IF(T238>0,((T256-SUM($N346:S346))/T238)*T$15,0),T256*T$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(U256<0,U256,IF(U238<1,U256,MAX(MIN(IF(U238>0,((U256-SUM($N346:T346))/U238)*U$15,0),U256*U$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(V256<0,V256,IF(V238<1,V256,MAX(MIN(IF(V238>0,((V256-SUM($N346:U346))/V238)*V$15,0),V256*V$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(W256<0,W256,IF(W238<1,W256,MAX(MIN(IF(W238>0,((W256-SUM($N346:V346))/W238)*W$15,0),W256*W$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(X256<0,X256,IF(X238<1,X256,MAX(MIN(IF(X238>0,((X256-SUM($N346:W346))/X238)*X$15,0),X256*X$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(Y256<0,Y256,IF(Y238<1,Y256,MAX(MIN(IF(Y238>0,((Y256-SUM($N346:X346))/Y238)*Y$15,0),Y256*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(Z256<0,Z256,IF(Z238<1,Z256,MAX(MIN(IF(Z238>0,((Z256-SUM($N346:Y346))/Z238)*Z$15,0),Z256*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AA256<0,AA256,IF(AA238<1,AA256,MAX(MIN(IF(AA238>0,((AA256-SUM($N346:Z346))/AA238)*AA$15,0),AA256*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AB256<0,AB256,IF(AB238<1,AB256,MAX(MIN(IF(AB238>0,((AB256-SUM($N346:AA346))/AB238)*AB$15,0),AB256*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AC256<0,AC256,IF(AC238<1,AC256,MAX(MIN(IF(AC238>0,((AC256-SUM($N346:AB346))/AC238)*AC$15,0),AC256*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AD256<0,AD256,IF(AD238<1,AD256,MAX(MIN(IF(AD238>0,((AD256-SUM($N346:AC346))/AD238)*AD$15,0),AD256*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AE256<0,AE256,IF(AE238<1,AE256,MAX(MIN(IF(AE238>0,((AE256-SUM($N346:AD346))/AE238)*AE$15,0),AE256*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AF256<0,AF256,IF(AF238<1,AF256,MAX(MIN(IF(AF238>0,((AF256-SUM($N346:AE346))/AF238)*AF$15,0),AF256*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AG256<0,AG256,IF(AG238<1,AG256,MAX(MIN(IF(AG238>0,((AG256-SUM($N346:AF346))/AG238)*AG$15,0),AG256*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AH256<0,AH256,IF(AH238<1,AH256,MAX(MIN(IF(AH238>0,((AH256-SUM($N346:AG346))/AH238)*AH$15,0),AH256*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AI256<0,AI256,IF(AI238<1,AI256,MAX(MIN(IF(AI238>0,((AI256-SUM($N346:AH346))/AI238)*AI$15,0),AI256*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AJ256<0,AJ256,IF(AJ238<1,AJ256,MAX(MIN(IF(AJ238>0,((AJ256-SUM($N346:AI346))/AJ238)*AJ$15,0),AJ256*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AK256<0,AK256,IF(AK238<1,AK256,MAX(MIN(IF(AK238>0,((AK256-SUM($N346:AJ346))/AK238)*AK$15,0),AK256*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AL256<0,AL256,IF(AL238<1,AL256,MAX(MIN(IF(AL238>0,((AL256-SUM($N346:AK346))/AL238)*AL$15,0),AL256*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AM256<0,AM256,IF(AM238<1,AM256,MAX(MIN(IF(AM238>0,((AM256-SUM($N346:AL346))/AM238)*AM$15,0),AM256*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AN256<0,AN256,IF(AN238<1,AN256,MAX(MIN(IF(AN238>0,((AN256-SUM($N346:AM346))/AN238)*AN$15,0),AN256*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AO256<0,AO256,IF(AO238<1,AO256,MAX(MIN(IF(AO238>0,((AO256-SUM($N346:AN346))/AO238)*AO$15,0),AO256*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AP256<0,AP256,IF(AP238<1,AP256,MAX(MIN(IF(AP238>0,((AP256-SUM($N346:AO346))/AP238)*AP$15,0),AP256*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AQ256<0,AQ256,IF(AQ238<1,AQ256,MAX(MIN(IF(AQ238>0,((AQ256-SUM($N346:AP346))/AQ238)*AQ$15,0),AQ256*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AR256<0,AR256,IF(AR238<1,AR256,MAX(MIN(IF(AR238>0,((AR256-SUM($N346:AQ346))/AR238)*AR$15,0),AR256*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AS256<0,AS256,IF(AS238<1,AS256,MAX(MIN(IF(AS238>0,((AS256-SUM($N346:AR346))/AS238)*AS$15,0),AS256*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AT256<0,AT256,IF(AT238<1,AT256,MAX(MIN(IF(AT238>0,((AT256-SUM($N346:AS346))/AT238)*AT$15,0),AT256*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AU256<0,AU256,IF(AU238<1,AU256,MAX(MIN(IF(AU238>0,((AU256-SUM($N346:AT346))/AU238)*AU$15,0),AU256*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AV256<0,AV256,IF(AV238<1,AV256,MAX(MIN(IF(AV238>0,((AV256-SUM($N346:AU346))/AV238)*AV$15,0),AV256*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AW256<0,AW256,IF(AW238<1,AW256,MAX(MIN(IF(AW238>0,((AW256-SUM($N346:AV346))/AW238)*AW$15,0),AW256*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AX256<0,AX256,IF(AX238<1,AX256,MAX(MIN(IF(AX238>0,((AX256-SUM($N346:AW346))/AX238)*AX$15,0),AX256*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AY256<0,AY256,IF(AY238<1,AY256,MAX(MIN(IF(AY238>0,((AY256-SUM($N346:AX346))/AY238)*AY$15,0),AY256*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(AZ256<0,AZ256,IF(AZ238<1,AZ256,MAX(MIN(IF(AZ238>0,((AZ256-SUM($N346:AY346))/AZ238)*AZ$15,0),AZ256*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BA256<0,BA256,IF(BA238<1,BA256,MAX(MIN(IF(BA238>0,((BA256-SUM($N346:AZ346))/BA238)*BA$15,0),BA256*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BB256<0,BB256,IF(BB238<1,BB256,MAX(MIN(IF(BB238>0,((BB256-SUM($N346:BA346))/BB238)*BB$15,0),BB256*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BC256<0,BC256,IF(BC238<1,BC256,MAX(MIN(IF(BC238>0,((BC256-SUM($N346:BB346))/BC238)*BC$15,0),BC256*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BD256<0,BD256,IF(BD238<1,BD256,MAX(MIN(IF(BD238>0,((BD256-SUM($N346:BC346))/BD238)*BD$15,0),BD256*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BE256<0,BE256,IF(BE238<1,BE256,MAX(MIN(IF(BE238>0,((BE256-SUM($N346:BD346))/BE238)*BE$15,0),BE256*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BF256<0,BF256,IF(BF238<1,BF256,MAX(MIN(IF(BF238>0,((BF256-SUM($N346:BE346))/BF238)*BF$15,0),BF256*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BG256<0,BG256,IF(BG238<1,BG256,MAX(MIN(IF(BG238>0,((BG256-SUM($N346:BF346))/BG238)*BG$15,0),BG256*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BH256<0,BH256,IF(BH238<1,BH256,MAX(MIN(IF(BH238>0,((BH256-SUM($N346:BG346))/BH238)*BH$15,0),BH256*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BI256<0,BI256,IF(BI238<1,BI256,MAX(MIN(IF(BI238>0,((BI256-SUM($N346:BH346))/BI238)*BI$15,0),BI256*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BJ256<0,BJ256,IF(BJ238<1,BJ256,MAX(MIN(IF(BJ238>0,((BJ256-SUM($N346:BI346))/BJ238)*BJ$15,0),BJ256*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BK256<0,BK256,IF(BK238<1,BK256,MAX(MIN(IF(BK238>0,((BK256-SUM($N346:BJ346))/BK238)*BK$15,0),BK256*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D328=\"Land\",0,IF(BL256<0,BL256,IF(BL238<1,BL256,MAX(MIN(IF(BL238>0,((BL256-SUM($N346:BK346))/BL238)*BL$15,0),BL256*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":329},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I137","v":0},{"$f":"-'PTRM expenditure'!J137","v":0},{"$f":"-'PTRM expenditure'!K137","v":0},{"$f":"-'PTRM expenditure'!L137","v":0},{"$f":"-'PTRM expenditure'!M137","v":0},{"$f":"-'PTRM expenditure'!N137","v":0},{"$f":"-IF($D329=\"Land\",0,IF(O257<0,O257,IF(O239<1,O257,MAX(MIN(IF(O239>0,((O257-SUM($N347:N347))/O239)*O$15,0),O257*O$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(P257<0,P257,IF(P239<1,P257,MAX(MIN(IF(P239>0,((P257-SUM($N347:O347))/P239)*P$15,0),P257*P$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(Q257<0,Q257,IF(Q239<1,Q257,MAX(MIN(IF(Q239>0,((Q257-SUM($N347:P347))/Q239)*Q$15,0),Q257*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(R257<0,R257,IF(R239<1,R257,MAX(MIN(IF(R239>0,((R257-SUM($N347:Q347))/R239)*R$15,0),R257*R$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(S257<0,S257,IF(S239<1,S257,MAX(MIN(IF(S239>0,((S257-SUM($N347:R347))/S239)*S$15,0),S257*S$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(T257<0,T257,IF(T239<1,T257,MAX(MIN(IF(T239>0,((T257-SUM($N347:S347))/T239)*T$15,0),T257*T$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(U257<0,U257,IF(U239<1,U257,MAX(MIN(IF(U239>0,((U257-SUM($N347:T347))/U239)*U$15,0),U257*U$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(V257<0,V257,IF(V239<1,V257,MAX(MIN(IF(V239>0,((V257-SUM($N347:U347))/V239)*V$15,0),V257*V$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(W257<0,W257,IF(W239<1,W257,MAX(MIN(IF(W239>0,((W257-SUM($N347:V347))/W239)*W$15,0),W257*W$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(X257<0,X257,IF(X239<1,X257,MAX(MIN(IF(X239>0,((X257-SUM($N347:W347))/X239)*X$15,0),X257*X$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(Y257<0,Y257,IF(Y239<1,Y257,MAX(MIN(IF(Y239>0,((Y257-SUM($N347:X347))/Y239)*Y$15,0),Y257*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(Z257<0,Z257,IF(Z239<1,Z257,MAX(MIN(IF(Z239>0,((Z257-SUM($N347:Y347))/Z239)*Z$15,0),Z257*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AA257<0,AA257,IF(AA239<1,AA257,MAX(MIN(IF(AA239>0,((AA257-SUM($N347:Z347))/AA239)*AA$15,0),AA257*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AB257<0,AB257,IF(AB239<1,AB257,MAX(MIN(IF(AB239>0,((AB257-SUM($N347:AA347))/AB239)*AB$15,0),AB257*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AC257<0,AC257,IF(AC239<1,AC257,MAX(MIN(IF(AC239>0,((AC257-SUM($N347:AB347))/AC239)*AC$15,0),AC257*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AD257<0,AD257,IF(AD239<1,AD257,MAX(MIN(IF(AD239>0,((AD257-SUM($N347:AC347))/AD239)*AD$15,0),AD257*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AE257<0,AE257,IF(AE239<1,AE257,MAX(MIN(IF(AE239>0,((AE257-SUM($N347:AD347))/AE239)*AE$15,0),AE257*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AF257<0,AF257,IF(AF239<1,AF257,MAX(MIN(IF(AF239>0,((AF257-SUM($N347:AE347))/AF239)*AF$15,0),AF257*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AG257<0,AG257,IF(AG239<1,AG257,MAX(MIN(IF(AG239>0,((AG257-SUM($N347:AF347))/AG239)*AG$15,0),AG257*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AH257<0,AH257,IF(AH239<1,AH257,MAX(MIN(IF(AH239>0,((AH257-SUM($N347:AG347))/AH239)*AH$15,0),AH257*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AI257<0,AI257,IF(AI239<1,AI257,MAX(MIN(IF(AI239>0,((AI257-SUM($N347:AH347))/AI239)*AI$15,0),AI257*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AJ257<0,AJ257,IF(AJ239<1,AJ257,MAX(MIN(IF(AJ239>0,((AJ257-SUM($N347:AI347))/AJ239)*AJ$15,0),AJ257*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AK257<0,AK257,IF(AK239<1,AK257,MAX(MIN(IF(AK239>0,((AK257-SUM($N347:AJ347))/AK239)*AK$15,0),AK257*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AL257<0,AL257,IF(AL239<1,AL257,MAX(MIN(IF(AL239>0,((AL257-SUM($N347:AK347))/AL239)*AL$15,0),AL257*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AM257<0,AM257,IF(AM239<1,AM257,MAX(MIN(IF(AM239>0,((AM257-SUM($N347:AL347))/AM239)*AM$15,0),AM257*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AN257<0,AN257,IF(AN239<1,AN257,MAX(MIN(IF(AN239>0,((AN257-SUM($N347:AM347))/AN239)*AN$15,0),AN257*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AO257<0,AO257,IF(AO239<1,AO257,MAX(MIN(IF(AO239>0,((AO257-SUM($N347:AN347))/AO239)*AO$15,0),AO257*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AP257<0,AP257,IF(AP239<1,AP257,MAX(MIN(IF(AP239>0,((AP257-SUM($N347:AO347))/AP239)*AP$15,0),AP257*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AQ257<0,AQ257,IF(AQ239<1,AQ257,MAX(MIN(IF(AQ239>0,((AQ257-SUM($N347:AP347))/AQ239)*AQ$15,0),AQ257*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AR257<0,AR257,IF(AR239<1,AR257,MAX(MIN(IF(AR239>0,((AR257-SUM($N347:AQ347))/AR239)*AR$15,0),AR257*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AS257<0,AS257,IF(AS239<1,AS257,MAX(MIN(IF(AS239>0,((AS257-SUM($N347:AR347))/AS239)*AS$15,0),AS257*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AT257<0,AT257,IF(AT239<1,AT257,MAX(MIN(IF(AT239>0,((AT257-SUM($N347:AS347))/AT239)*AT$15,0),AT257*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AU257<0,AU257,IF(AU239<1,AU257,MAX(MIN(IF(AU239>0,((AU257-SUM($N347:AT347))/AU239)*AU$15,0),AU257*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AV257<0,AV257,IF(AV239<1,AV257,MAX(MIN(IF(AV239>0,((AV257-SUM($N347:AU347))/AV239)*AV$15,0),AV257*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AW257<0,AW257,IF(AW239<1,AW257,MAX(MIN(IF(AW239>0,((AW257-SUM($N347:AV347))/AW239)*AW$15,0),AW257*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AX257<0,AX257,IF(AX239<1,AX257,MAX(MIN(IF(AX239>0,((AX257-SUM($N347:AW347))/AX239)*AX$15,0),AX257*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AY257<0,AY257,IF(AY239<1,AY257,MAX(MIN(IF(AY239>0,((AY257-SUM($N347:AX347))/AY239)*AY$15,0),AY257*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(AZ257<0,AZ257,IF(AZ239<1,AZ257,MAX(MIN(IF(AZ239>0,((AZ257-SUM($N347:AY347))/AZ239)*AZ$15,0),AZ257*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BA257<0,BA257,IF(BA239<1,BA257,MAX(MIN(IF(BA239>0,((BA257-SUM($N347:AZ347))/BA239)*BA$15,0),BA257*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BB257<0,BB257,IF(BB239<1,BB257,MAX(MIN(IF(BB239>0,((BB257-SUM($N347:BA347))/BB239)*BB$15,0),BB257*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BC257<0,BC257,IF(BC239<1,BC257,MAX(MIN(IF(BC239>0,((BC257-SUM($N347:BB347))/BC239)*BC$15,0),BC257*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BD257<0,BD257,IF(BD239<1,BD257,MAX(MIN(IF(BD239>0,((BD257-SUM($N347:BC347))/BD239)*BD$15,0),BD257*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BE257<0,BE257,IF(BE239<1,BE257,MAX(MIN(IF(BE239>0,((BE257-SUM($N347:BD347))/BE239)*BE$15,0),BE257*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BF257<0,BF257,IF(BF239<1,BF257,MAX(MIN(IF(BF239>0,((BF257-SUM($N347:BE347))/BF239)*BF$15,0),BF257*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BG257<0,BG257,IF(BG239<1,BG257,MAX(MIN(IF(BG239>0,((BG257-SUM($N347:BF347))/BG239)*BG$15,0),BG257*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BH257<0,BH257,IF(BH239<1,BH257,MAX(MIN(IF(BH239>0,((BH257-SUM($N347:BG347))/BH239)*BH$15,0),BH257*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BI257<0,BI257,IF(BI239<1,BI257,MAX(MIN(IF(BI239>0,((BI257-SUM($N347:BH347))/BI239)*BI$15,0),BI257*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BJ257<0,BJ257,IF(BJ239<1,BJ257,MAX(MIN(IF(BJ239>0,((BJ257-SUM($N347:BI347))/BJ239)*BJ$15,0),BJ257*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BK257<0,BK257,IF(BK239<1,BK257,MAX(MIN(IF(BK239>0,((BK257-SUM($N347:BJ347))/BK239)*BK$15,0),BK257*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D329=\"Land\",0,IF(BL257<0,BL257,IF(BL239<1,BL257,MAX(MIN(IF(BL239>0,((BL257-SUM($N347:BK347))/BL239)*BL$15,0),BL257*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":330},null,null,"Total",null,null,null,null,{"$f":"SUM(I314:I329)","v":-17.116732067482712},-17.0070336218763,-17.0070336218763,-17.0070336218763,-16.972797080979408,-16.816107717203046,{"$f":"SUM(O314:O329)","v":-16.968722534455303},-16.964017339749716,-16.228952714611214,-16.228952714611214,-16.228952714611211,{"$f":"SUM(T314:T329)","v":-16.228952714611214},-16.228952714611214,{"$f":"SUM(V314:V329)","v":-14.548921858901419},-14.548921858901419,-14.548921858901419,-14.548921858901419,-14.548921858901423,-14.548921858901423,-14.548921858901423,-14.548921858901423,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,{"$f":"SUM(AI314:AI329)","v":-9.8100685396668688},-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-9.8100685396668688,-2.801601776199258,-2.801601776199258,-2.8016017761992584,-2.8016017761992584,-2.8016017761992589,-2.8016017761992589,-2.8016017761992593,-2.8016017761992593,{"$f":"SUM(AV314:AV329)","v":-2.8016017761992598},-2.8016017761992598,-2.8016017761992598,-2.8016017761992598,-2.8016017761992598,-2.8016017761992593,{"$f":"SUM(BB314:BB329)","v":-2.8016017761992593},-2.8016017761992593,-2.8016017761992593,-2.8016017761992593,-2.8016017761992589,-2.8016017761992589,-2.8016017761992589,-2.8016017761992589,-2.8016017761992584,-2.8016017761992584,-2.8016017761992584]
["Unused"]
[{"$f":"ROW()","v":332},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":333},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":334},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":335},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":336},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":337},null,null,"Regulators"]
[{"$f":"ROW()","v":338},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":339},null,null,"Buildings"]
[{"$f":"ROW()","v":340},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":341},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":342},null,null,"Vehicle"]
[{"$f":"ROW()","v":343},null,null,"Information Technology"]
[{"$f":"ROW()","v":344},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":345},null,null,"FRC"]
[{"$f":"ROW()","v":346},null,null,"Land"]
[{"$f":"ROW()","v":347},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O347:BL347)","v":0}]
[{"$f":"ROW()","v":348},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O332:O347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU332:AU347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":350},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I278+I314+I296+I332","v":238.04080309603131},{"$f":"J278+J314+J296+J332","v":235.25827089601313},232.47573869599495,229.69320649597677,226.91067429595859,224.1281420959404,{"$f":"O278+O314+O296+O332","v":221.32654031974116},218.52493854354191,215.72333676734266,212.92173499114341,210.12013321494416,{"$f":"T278+T314+T296+T332","v":207.31853143874491},204.51692966254566,{"$f":"V278+V314+V296+V332","v":201.71532788634642},198.91372611014717,196.11212433394792,193.31052255774867,190.50892078154942,187.70731900535017,184.90571722915092,182.10411545295167,179.30251367675243,176.50091190055318,173.69931012435393,170.89770834815468,168.09610657195543,{"$f":"AI278+AI314+AI296+AI332","v":165.29450479575618},162.49290301955693,159.69130124335769,156.88969946715844,154.08809769095919,151.28649591475994,148.48489413856069,145.68329236236144,142.88169058616219,140.08008880996294,137.2784870337637,134.47688525756445,131.6752834813652,{"$f":"AV278+AV314+AV296+AV332","v":128.87368170516595},126.07207992896669,123.27047815276742,120.46887637656816,117.6672746003689,114.86567282416964,{"$f":"BB278+BB314+BB296+BB332","v":112.06407104797037},109.26246927177111,106.46086749557185,103.65926571937258,100.85766394317332,98.056062166974058,95.254460390774796,92.452858614575533,89.65125683837627,86.849655062177007,84.048053285977744]
[{"$f":"ROW()","v":351},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I279+I315+I297+I333","v":0},{"$f":"J279+J315+J297+J333","v":0},0,0,0,0,{"$f":"O279+O315+O297+O333","v":0},0,0,0,0,{"$f":"T279+T315+T297+T333","v":0},0,{"$f":"V279+V315+V297+V333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI279+AI315+AI297+AI333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV279+AV315+AV297+AV333","v":0},0,0,0,0,0,{"$f":"BB279+BB315+BB297+BB333","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":352},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I280+I316+I298+I334","v":209.98485092272372},{"$f":"J280+J316+J298+J334","v":203.03021455551703},196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,{"$f":"O280+O316+O298+O334","v":168.20320232322265},161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219,{"$f":"T280+T316+T298+T334","v":133.16086850588459},126.15240174241698,{"$f":"V280+V316+V298+V334","v":119.14393497894937},112.13546821548177,105.12700145201416,98.118534688546546,91.110067925078937,84.101601161611327,77.093134398143718,70.084667634676109,63.076200871208499,56.06773410774089,49.05926734427328,42.050800580805671,35.042333817338061,{"$f":"AI280+AI316+AI298+AI334","v":28.033867053870448},21.025400290402835,14.016933526935222,7.0084667634676112,0,0,0,0,0,0,0,0,0,{"$f":"AV280+AV316+AV298+AV334","v":0},0,0,0,0,0,{"$f":"BB280+BB316+BB298+BB334","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I281+I317+I299+I335","v":94.575027555567118},{"$f":"J281+J317+J299+J335","v":89.876582002157363},85.178136448747594,80.479690895337825,75.781245341928056,71.082799788518287,{"$f":"O281+O317+O299+O335","v":66.343946469283736},61.605093150049186,56.866239830814635,52.127386511580085,47.388533192345534,{"$f":"T281+T317+T299+T335","v":42.649679873110983},37.910826553876433,{"$f":"V281+V317+V299+V335","v":33.171973234641882},28.433119915407328,23.694266596172774,18.95541327693822,14.216559957703666,9.4777066384691118,4.7388533192345559,0,0,0,0,0,0,{"$f":"AI281+AI317+AI299+AI335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV281+AV317+AV299+AV335","v":0},0,0,0,0,0,{"$f":"BB281+BB317+BB299+BB335","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I282+I318+I300+I336","v":20.068501787221496},{"$f":"J282+J318+J300+J336","v":18.406844627770912},16.745187468320328,15.083530308869744,13.421873149419159,11.760215989968575,{"$f":"O282+O318+O300+O336","v":10.080185134258778},8.4001542785489818,6.7201234228391851,5.0400925671293884,3.3600617114195925,{"$f":"T282+T318+T300+T336","v":1.6800308557097963},0,{"$f":"V282+V318+V300+V336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI282+AI318+AI300+AI336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV282+AV318+AV300+AV336","v":0},0,0,0,0,0,{"$f":"BB282+BB318+BB300+BB336","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Regulators",null,null,null,null,{"$f":"I283+I319+I301+I337","v":5.0643114358661405},{"$f":"J283+J319+J301+J337","v":4.3454749987483137},3.6266385616304864,2.9078021245126591,2.1889656873948318,1.4701292502770045,{"$f":"O283+O319+O301+O337","v":0.73506462513850224},0,0,0,0,{"$f":"T283+T319+T301+T337","v":0},0,{"$f":"V283+V319+V301+V337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI283+AI319+AI301+AI337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV283+AV319+AV301+AV337","v":0},0,0,0,0,0,{"$f":"BB283+BB319+BB301+BB337","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I284+I320+I302+I338","v":0.63080015415138468},{"$f":"J284+J320+J302+J338","v":0.47411079037502157},0.31742142659865846,0.16073206282229538,4.0426990459322965E-3,4.0426990459322965E-3,{"$f":"O284+O320+O302+O338","v":0},0,0,0,0,{"$f":"T284+T320+T302+T338","v":0},0,{"$f":"V284+V320+V302+V338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI284+AI320+AI302+AI338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV284+AV320+AV302+AV338","v":0},0,0,0,0,0,{"$f":"BB284+BB320+BB302+BB338","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Buildings",null,null,null,null,{"$f":"I285+I321+I303+I339","v":0.10337211835032836},{"$f":"J285+J321+J303+J339","v":6.9135577453435321E-2},3.4899036556542265E-2,6.6249565964920931E-4,6.6249565964920931E-4,6.6249565964920931E-4,{"$f":"O285+O321+O303+O339","v":0},0,0,0,0,{"$f":"T285+T321+T303+T339","v":0},0,{"$f":"V285+V321+V303+V339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI285+AI321+AI303+AI339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV285+AV321+AV303+AV339","v":0},0,0,0,0,0,{"$f":"BB285+BB321+BB303+BB339","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I286+I322+I304+I340","v":3.5527136788005009E-15},{"$f":"J286+J322+J304+J340","v":3.5527136788005009E-15},{"$f":"K286+K322+K304+K340","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"O286+O322+O304+O340","v":0},0,0,0,0,{"$f":"T286+T322+T304+T340","v":0},0,{"$f":"V286+V322+V304+V340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI286+AI322+AI304+AI340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV286+AV322+AV304+AV340","v":0},0,0,0,0,0,{"$f":"BB286+BB322+BB304+BB340","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I287+I323+I305+I341","v":0},0,0,0,0,0,{"$f":"O287+O323+O305+O341","v":0},0,0,0,0,{"$f":"T287+T323+T305+T341","v":0},0,{"$f":"V287+V323+V305+V341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI287+AI323+AI305+AI341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV287+AV323+AV305+AV341","v":0},0,0,0,0,0,{"$f":"BB287+BB323+BB305+BB341","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Vehicle",null,null,null,null,{"$f":"I288+I324+I306+I342","v":0},{"$f":"J288+J324+J306+J342","v":0},0,0,0,0,{"$f":"O288+O324+O306+O342","v":0},0,0,0,0,{"$f":"T288+T324+T306+T342","v":0},0,{"$f":"V288+V324+V306+V342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI288+AI324+AI306+AI342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV288+AV324+AV306+AV342","v":0},0,0,0,0,0,{"$f":"BB288+BB324+BB306+BB342","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Information Technology",null,null,null,null,{"$f":"I289+I325+I307+I343","v":0},{"$f":"J289+J325+J307+J343","v":0},0,0,0,0,{"$f":"O289+O325+O307+O343","v":0},0,0,0,0,{"$f":"T289+T325+T307+T343","v":0},0,{"$f":"V289+V325+V307+V343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI289+AI325+AI307+AI343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV289+AV325+AV307+AV343","v":0},0,0,0,0,0,{"$f":"BB289+BB325+BB307+BB343","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I290+I326+I308+I344","v":0},{"$f":"J290+J326+J308+J344","v":0},0,0,0,0,{"$f":"O290+O326+O308+O344","v":0},0,0,0,0,{"$f":"T290+T326+T308+T344","v":0},0,{"$f":"V290+V326+V308+V344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI290+AI326+AI308+AI344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV290+AV326+AV308+AV344","v":0},0,0,0,0,0,{"$f":"BB290+BB326+BB308+BB344","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"FRC",null,null,null,null,{"$f":"I291+I327+I309+I345","v":0},{"$f":"J291+J327+J309+J345","v":0},0,0,0,0,{"$f":"O291+O327+O309+O345","v":0},0,0,0,0,{"$f":"T291+T327+T309+T345","v":0},0,{"$f":"V291+V327+V309+V345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI291+AI327+AI309+AI345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV291+AV327+AV309+AV345","v":0},0,0,0,0,0,{"$f":"BB291+BB327+BB309+BB345","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Land",null,null,null,null,{"$f":"I292+I328+I310+I346","v":3.9301523050063727},{"$f":"J292+J328+J310+J346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"O292+O328+O310+O346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"T292+T328+T310+T346","v":3.9301523050063727},3.9301523050063727,{"$f":"V292+V328+V310+V346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"AI292+AI328+AI310+AI346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"AV292+AV328+AV310+AV346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"BB292+BB328+BB310+BB346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":365},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I293+I329+I311+I347","v":0},{"$f":"J293+J329+J311+J347","v":0},0,0,0,0,{"$f":"O293+O329+O311+O347","v":0},0,0,0,0,{"$f":"T293+T329+T311+T347","v":0},0,{"$f":"V293+V329+V311+V347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI293+AI329+AI311+AI347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV293+AV329+AV311+AV347","v":0},0,0,0,0,0,{"$f":"BB293+BB329+BB311+BB347","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Total",null,null,null,null,{"$f":"SUM(I350:I365)","v":572.39781937491784},{"$f":"SUM(J350:J365)","v":555.39078575304143},538.38375213116524,521.37671850928882,504.40392142830962,487.58781371110649,{"$f":"SUM(O350:O365)","v":470.61909117665118},453.65507383690147,437.42612112229023,421.19716840767899,404.9682156930678,{"$f":"SUM(T350:T365)","v":388.73926297845662},372.51031026384544,{"$f":"SUM(V350:V365)","v":357.96138840494405},343.41246654604259,328.8635446871412,314.31462282823975,299.76570096933835,285.21677911043696,270.66785725153557,256.11893539263411,246.3088668529673,236.49879831330045,226.68872977363358,216.87866123396671,207.06859269429987,{"$f":"SUM(AI350:AI365)","v":197.25852415463299},187.44845561496615,177.63838707529928,167.82831853563243,158.01824999596556,155.21664821976631,152.41504644356706,149.61344466736782,146.81184289116857,144.01024111496932,141.20863933877007,138.40703756257082,135.60543578637157,{"$f":"SUM(AV350:AV365)","v":132.80383401017232},130.00223223397305,127.2006304577738,124.39902868157453,121.59742690537527,118.79582512917601,{"$f":"SUM(BB350:BB365)","v":115.99422335297675},113.19262157677748,110.39101980057822,107.58941802437896,104.78781624817969,101.98621447198043,99.184612695781169,96.383010919581906,93.581409143382643,90.779807367183381,87.978205590984118]
[{"$f":"\"Vines Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"Vines Account [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":369},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"(I369-I$15)*(I369>J$15)","v":0},0,0,0,0,{"$f":"(N369-N$15)*(N369>O$15)","v":0},{"$f":"(O369-O$15)*(O369>P$15)","v":0},{"$f":"(P369-P$15)*(P369>Q$15)","v":0},{"$f":"(Q369-Q$15)*(Q369>R$15)","v":0},{"$f":"(R369-R$15)*(R369>S$15)","v":0},{"$f":"(S369-S$15)*(S369>T$15)","v":0},{"$f":"(T369-T$15)*(T369>U$15)","v":0},{"$f":"(U369-U$15)*(U369>V$15)","v":0},{"$f":"(V369-V$15)*(V369>W$15)","v":0},{"$f":"(W369-W$15)*(W369>X$15)","v":0},{"$f":"(X369-X$15)*(X369>Y$15)","v":0},{"$f":"(Y369-Y$15)*(Y369>Z$15)","v":0},{"$f":"(Z369-Z$15)*(Z369>AA$15)","v":0},{"$f":"(AA369-AA$15)*(AA369>AB$15)","v":0},{"$f":"(AB369-AB$15)*(AB369>AC$15)","v":0},{"$f":"(AC369-AC$15)*(AC369>AD$15)","v":0},{"$f":"(AD369-AD$15)*(AD369>AE$15)","v":0},{"$f":"(AE369-AE$15)*(AE369>AF$15)","v":0},{"$f":"(AF369-AF$15)*(AF369>AG$15)","v":0},{"$f":"(AG369-AG$15)*(AG369>AH$15)","v":0},{"$f":"(AH369-AH$15)*(AH369>AI$15)","v":0},{"$f":"(AI369-AI$15)*(AI369>AJ$15)","v":0},{"$f":"(AJ369-AJ$15)*(AJ369>AK$15)","v":0},{"$f":"(AK369-AK$15)*(AK369>AL$15)","v":0},{"$f":"(AL369-AL$15)*(AL369>AM$15)","v":0},{"$f":"(AM369-AM$15)*(AM369>AN$15)","v":0},{"$f":"(AN369-AN$15)*(AN369>AO$15)","v":0},{"$f":"(AO369-AO$15)*(AO369>AP$15)","v":0},{"$f":"(AP369-AP$15)*(AP369>AQ$15)","v":0},{"$f":"(AQ369-AQ$15)*(AQ369>AR$15)","v":0},{"$f":"(AR369-AR$15)*(AR369>AS$15)","v":0},{"$f":"(AS369-AS$15)*(AS369>AT$15)","v":0},{"$f":"(AT369-AT$15)*(AT369>AU$15)","v":0},{"$f":"(AU369-AU$15)*(AU369>AV$15)","v":0},{"$f":"(AV369-AV$15)*(AV369>AW$15)","v":0},{"$f":"(AW369-AW$15)*(AW369>AX$15)","v":0},{"$f":"(AX369-AX$15)*(AX369>AY$15)","v":0},{"$f":"(AY369-AY$15)*(AY369>AZ$15)","v":0},{"$f":"(AZ369-AZ$15)*(AZ369>BA$15)","v":0},{"$f":"(BA369-BA$15)*(BA369>BB$15)","v":0},{"$f":"(BB369-BB$15)*(BB369>BC$15)","v":0},{"$f":"(BC369-BC$15)*(BC369>BD$15)","v":0},{"$f":"(BD369-BD$15)*(BD369>BE$15)","v":0},{"$f":"(BE369-BE$15)*(BE369>BF$15)","v":0},{"$f":"(BF369-BF$15)*(BF369>BG$15)","v":0},{"$f":"(BG369-BG$15)*(BG369>BH$15)","v":0},{"$f":"(BH369-BH$15)*(BH369>BI$15)","v":0},{"$f":"(BI369-BI$15)*(BI369>BJ$15)","v":0},{"$f":"(BJ369-BJ$15)*(BJ369>BK$15)","v":0},{"$f":"(BK369-BK$15)*(BK369>BL$15)","v":0}]
[{"$f":"ROW()","v":370},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"(I370-I$15)*(I370>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"(I371-I$15)*(I371>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Medium / Low Pressure Mains",null,null,null,null,41.34,{"$f":"(I372-I$15)*(I372>J$15)","v":40.340000000000003},39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003,35.340000000000003,34.340000000000003,33.340000000000003,32.340000000000003,31.340000000000003,30.340000000000003,29.340000000000003,28.340000000000003,27.340000000000003,26.340000000000003,25.340000000000003,24.340000000000003,23.340000000000003,22.340000000000003,21.340000000000003,20.340000000000003,19.340000000000003,18.340000000000003,17.340000000000003,16.340000000000003,15.340000000000003,14.340000000000003,13.340000000000003,12.340000000000003,11.340000000000003,10.340000000000003,9.3400000000000034,8.3400000000000034,7.3400000000000034,6.3400000000000034,5.3400000000000034,4.3400000000000034,3.3400000000000034,2.3400000000000034,1.3400000000000034,0.34000000000000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"(I373-I$15)*(I373>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"Regulators",null,null,null,null,0,{"$f":"(I374-I$15)*(I374>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"(I375-I$15)*(I375>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Buildings",null,null,null,null,0,{"$f":"(I376-I$15)*(I376>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Meter and Services Pipes",null,null,null,null,6.34,{"$f":"(I377-I$15)*(I377>J$15)","v":5.34},4.34,3.34,2.34,1.3399999999999999,0.33999999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I378-I$15)*(I378>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I379-I$15)*(I379>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I380-I$15)*(I380>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I381-I$15)*(I381>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"FRC",null,null,null,null,0,{"$f":"(I382-I$15)*(I382>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"Land",null,null,null,null,0,{"$f":"(I383-I$15)*(I383>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I384-I$15)*(I384>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385}]
["Opening Asset Value"]
[{"$f":"ROW()","v":387},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I477","v":0},0,0,0,0,{"$f":"N477","v":0},{"$f":"O477","v":0},{"$f":"P477","v":0},{"$f":"Q477","v":0},{"$f":"R477","v":0},{"$f":"S477","v":0},{"$f":"T477","v":0},{"$f":"U477","v":0},{"$f":"V477","v":0},{"$f":"W477","v":0},{"$f":"X477","v":0},{"$f":"Y477","v":0},{"$f":"Z477","v":0},{"$f":"AA477","v":0},{"$f":"AB477","v":0},{"$f":"AC477","v":0},{"$f":"AD477","v":0},{"$f":"AE477","v":0},{"$f":"AF477","v":0},{"$f":"AG477","v":0},{"$f":"AH477","v":0},{"$f":"AI477","v":0},{"$f":"AJ477","v":0},{"$f":"AK477","v":0},{"$f":"AL477","v":0},{"$f":"AM477","v":0},{"$f":"AN477","v":0},{"$f":"AO477","v":0},{"$f":"AP477","v":0},{"$f":"AQ477","v":0},{"$f":"AR477","v":0},{"$f":"AS477","v":0},{"$f":"AT477","v":0},{"$f":"AU477","v":0},{"$f":"AV477","v":0},{"$f":"AW477","v":0},{"$f":"AX477","v":0},{"$f":"AY477","v":0},{"$f":"AZ477","v":0},{"$f":"BA477","v":0},{"$f":"BB477","v":0},{"$f":"BC477","v":0},{"$f":"BD477","v":0},{"$f":"BE477","v":0},{"$f":"BF477","v":0},{"$f":"BG477","v":0},{"$f":"BH477","v":0},{"$f":"BI477","v":0},{"$f":"BJ477","v":0},{"$f":"BK477","v":0}]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.50808121063674361,0.49579090558989447,0.48363172046434244,0.47147253533879041,0.45931335021323838,0.44715416508768635,0.43499497996213432,0.42268612370966874,0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,0.36114184244734082,0.34883298619487524,0.33652412994240966,0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,0.17650899866035691,0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,1.6493867378303963E-2,4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Meter and Services Pipes",null,null,null,null,9.1524074722074078E-2,7.7088100791147585E-2,6.2806137990006297E-2,4.8524175188865017E-2,3.4242212387723736E-2,1.9960249586582456E-2,5.6782867854411733E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"FRC",null,null,null,null,0,{"$f":"I490","v":0},{"$f":"J490","v":0},{"$f":"K490","v":0},{"$f":"L490","v":0},{"$f":"M490","v":0},{"$f":"N490","v":0},{"$f":"O490","v":0},{"$f":"P490","v":0},{"$f":"Q490","v":0},{"$f":"R490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Total",null,null,null,null,0.59960528535881763,{"$f":"SUM(J387:J402)","v":0.57287900638104206},0.54643785845434878,0.51999671052765539,0.49355556260096212,0.46711441467426879,{"$f":"SUM(O387:O402)","v":0.44067326674757551},0.42268612370966874,0.41037726745720315,0.39806841120473757,0.38575955495227199,{"$f":"SUM(T387:T402)","v":0.3734506986998064},0.36114184244734082,{"$f":"SUM(V387:V402)","v":0.34883298619487524},0.33652412994240966,0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,{"$f":"SUM(AI387:AI402)","v":0.18881785491282252},0.17650899866035691,0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,{"$f":"SUM(AV387:AV402)","v":2.8802723630769578E-2},1.6493867378303963E-2,4.1850111258383508E-3,0,0,0,{"$f":"SUM(BB387:BB402)","v":0},0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":405},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":407},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":408},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":409},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":410},null,null,"Regulators"]
[{"$f":"ROW()","v":411},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":412},null,null,"Buildings"]
[{"$f":"ROW()","v":413},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":414},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":415},null,null,"Vehicle"]
[{"$f":"ROW()","v":416},null,null,"Information Technology"]
[{"$f":"ROW()","v":417},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":418},null,null,"FRC"]
[{"$f":"ROW()","v":419},null,null,"Land"]
[{"$f":"ROW()","v":420},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":421},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J405:J420)","v":0},0,0,0,0,{"$f":"SUM(O405:O420)","v":0},0,0,0,0,{"$f":"SUM(T405:T420)","v":0},0,{"$f":"SUM(V405:V420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI405:AI420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV405:AV420)","v":0},0,0,0,0,0,{"$f":"SUM(BB405:BB420)","v":0},0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":423},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":424},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":425},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":426},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":427},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":428},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":429},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":430},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":431},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":432},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":433},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":434},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":435},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":436},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":437},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":438},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":439},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J423:J438)","v":0},0,0,0,0,{"$f":"SUM(O423:O438)","v":0},0,0,0,0,{"$f":"SUM(T423:T438)","v":0},0,{"$f":"SUM(V423:V438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI423:AI438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV423:AV438)","v":0},0,0,0,0,0,{"$f":"SUM(BB423:BB438)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J235","v":0},{"$f":"-'PTRM expenditure'!K235","v":0},{"$f":"-'PTRM expenditure'!L235","v":0},{"$f":"-'PTRM expenditure'!M235","v":0},{"$f":"-'PTRM expenditure'!N235","v":0},{"$f":"-IF($D441=\"Land\",0,IF(O387<0,O387,IF(O369<1,O387,MAX(MIN(IF(O369>0,(O387/O369)*O$15,0),O387*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D441=\"Land\",0,IF(T387<0,T387,IF(T369<1,T387,MAX(MIN(IF(T369>0,(T387/T369)*T$15,0),T387*T$15),0))))","v":0},0,{"$f":"-IF($D441=\"Land\",0,IF(V387<0,V387,IF(V369<1,V387,MAX(MIN(IF(V369>0,(V387/V369)*V$15,0),V387*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D441=\"Land\",0,IF(AI387<0,AI387,IF(AI369<1,AI387,MAX(MIN(IF(AI369>0,(AI387/AI369)*AI$15,0),AI387*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D441=\"Land\",0,IF(AV387<0,AV387,IF(AV369<1,AV387,MAX(MIN(IF(AV369>0,(AV387/AV369)*AV$15,0),AV387*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D441=\"Land\",0,IF(BB387<0,BB387,IF(BB369<1,BB387,MAX(MIN(IF(BB369>0,(BB387/BB369)*BB$15,0),BB387*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J236","v":0},{"$f":"-'PTRM expenditure'!K236","v":0},{"$f":"-'PTRM expenditure'!L236","v":0},{"$f":"-'PTRM expenditure'!M236","v":0},{"$f":"-'PTRM expenditure'!N236","v":0},{"$f":"-IF($D442=\"Land\",0,IF(O388<0,O388,IF(O370<1,O388,MAX(MIN(IF(O370>0,(O388/O370)*O$15,0),O388*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D442=\"Land\",0,IF(T388<0,T388,IF(T370<1,T388,MAX(MIN(IF(T370>0,(T388/T370)*T$15,0),T388*T$15),0))))","v":0},0,{"$f":"-IF($D442=\"Land\",0,IF(V388<0,V388,IF(V370<1,V388,MAX(MIN(IF(V370>0,(V388/V370)*V$15,0),V388*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D442=\"Land\",0,IF(AI388<0,AI388,IF(AI370<1,AI388,MAX(MIN(IF(AI370>0,(AI388/AI370)*AI$15,0),AI388*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D442=\"Land\",0,IF(AV388<0,AV388,IF(AV370<1,AV388,MAX(MIN(IF(AV370>0,(AV388/AV370)*AV$15,0),AV388*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D442=\"Land\",0,IF(BB388<0,BB388,IF(BB370<1,BB388,MAX(MIN(IF(BB370>0,(BB388/BB370)*BB$15,0),BB388*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J237","v":0},{"$f":"-'PTRM expenditure'!K237","v":0},{"$f":"-'PTRM expenditure'!L237","v":0},{"$f":"-'PTRM expenditure'!M237","v":0},{"$f":"-'PTRM expenditure'!N237","v":0},{"$f":"-IF($D443=\"Land\",0,IF(O389<0,O389,IF(O371<1,O389,MAX(MIN(IF(O371>0,(O389/O371)*O$15,0),O389*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D443=\"Land\",0,IF(T389<0,T389,IF(T371<1,T389,MAX(MIN(IF(T371>0,(T389/T371)*T$15,0),T389*T$15),0))))","v":0},0,{"$f":"-IF($D443=\"Land\",0,IF(V389<0,V389,IF(V371<1,V389,MAX(MIN(IF(V371>0,(V389/V371)*V$15,0),V389*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D443=\"Land\",0,IF(AI389<0,AI389,IF(AI371<1,AI389,MAX(MIN(IF(AI371>0,(AI389/AI371)*AI$15,0),AI389*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D443=\"Land\",0,IF(AV389<0,AV389,IF(AV371<1,AV389,MAX(MIN(IF(AV371>0,(AV389/AV371)*AV$15,0),AV389*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D443=\"Land\",0,IF(BB389<0,BB389,IF(BB371<1,BB389,MAX(MIN(IF(BB371>0,(BB389/BB371)*BB$15,0),BB389*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,null,"Medium / Low Pressure Mains",null,null,null,null,-1.2290305046849147E-2,{"$f":"-'PTRM expenditure'!J238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!K238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!L238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!M238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!N238","v":-1.215918512555203E-2},{"$f":"-IF($D444=\"Land\",0,IF(O390<0,O390,IF(O372<1,O390,MAX(MIN(IF(O372>0,(O390/O372)*O$15,0),O390*O$15),0))))","v":-1.2308856252465599E-2},-1.23088562524656E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.2308856252465602E-2,{"$f":"-IF($D444=\"Land\",0,IF(T390<0,T390,IF(T372<1,T390,MAX(MIN(IF(T372>0,(T390/T372)*T$15,0),T390*T$15),0))))","v":-1.2308856252465602E-2},-1.2308856252465602E-2,{"$f":"-IF($D444=\"Land\",0,IF(V390<0,V390,IF(V372<1,V390,MAX(MIN(IF(V372>0,(V390/V372)*V$15,0),V390*V$15),0))))","v":-1.2308856252465604E-2},-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,{"$f":"-IF($D444=\"Land\",0,IF(AI390<0,AI390,IF(AI372<1,AI390,MAX(MIN(IF(AI372>0,(AI390/AI372)*AI$15,0),AI390*AI$15),0))))","v":-1.2308856252465611E-2},-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,{"$f":"-IF($D444=\"Land\",0,IF(AV390<0,AV390,IF(AV372<1,AV390,MAX(MIN(IF(AV372>0,(AV390/AV372)*AV$15,0),AV390*AV$15),0))))","v":-1.2308856252465614E-2},-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,{"$f":"-IF($D444=\"Land\",0,IF(BB390<0,BB390,IF(BB372<1,BB390,MAX(MIN(IF(BB372>0,(BB390/BB372)*BB$15,0),BB390*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J239","v":0},{"$f":"-'PTRM expenditure'!K239","v":0},{"$f":"-'PTRM expenditure'!L239","v":0},{"$f":"-'PTRM expenditure'!M239","v":0},{"$f":"-'PTRM expenditure'!N239","v":0},{"$f":"-IF($D445=\"Land\",0,IF(O391<0,O391,IF(O373<1,O391,MAX(MIN(IF(O373>0,(O391/O373)*O$15,0),O391*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D445=\"Land\",0,IF(T391<0,T391,IF(T373<1,T391,MAX(MIN(IF(T373>0,(T391/T373)*T$15,0),T391*T$15),0))))","v":0},0,{"$f":"-IF($D445=\"Land\",0,IF(V391<0,V391,IF(V373<1,V391,MAX(MIN(IF(V373>0,(V391/V373)*V$15,0),V391*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D445=\"Land\",0,IF(AI391<0,AI391,IF(AI373<1,AI391,MAX(MIN(IF(AI373>0,(AI391/AI373)*AI$15,0),AI391*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D445=\"Land\",0,IF(AV391<0,AV391,IF(AV373<1,AV391,MAX(MIN(IF(AV373>0,(AV391/AV373)*AV$15,0),AV391*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D445=\"Land\",0,IF(BB391<0,BB391,IF(BB373<1,BB391,MAX(MIN(IF(BB373>0,(BB391/BB373)*BB$15,0),BB391*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"Regulators",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J240","v":0},{"$f":"-'PTRM expenditure'!K240","v":0},{"$f":"-'PTRM expenditure'!L240","v":0},{"$f":"-'PTRM expenditure'!M240","v":0},{"$f":"-'PTRM expenditure'!N240","v":0},{"$f":"-IF($D446=\"Land\",0,IF(O392<0,O392,IF(O374<1,O392,MAX(MIN(IF(O374>0,(O392/O374)*O$15,0),O392*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D446=\"Land\",0,IF(T392<0,T392,IF(T374<1,T392,MAX(MIN(IF(T374>0,(T392/T374)*T$15,0),T392*T$15),0))))","v":0},0,{"$f":"-IF($D446=\"Land\",0,IF(V392<0,V392,IF(V374<1,V392,MAX(MIN(IF(V374>0,(V392/V374)*V$15,0),V392*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D446=\"Land\",0,IF(AI392<0,AI392,IF(AI374<1,AI392,MAX(MIN(IF(AI374>0,(AI392/AI374)*AI$15,0),AI392*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D446=\"Land\",0,IF(AV392<0,AV392,IF(AV374<1,AV392,MAX(MIN(IF(AV374>0,(AV392/AV374)*AV$15,0),AV392*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D446=\"Land\",0,IF(BB392<0,BB392,IF(BB374<1,BB392,MAX(MIN(IF(BB374>0,(BB392/BB374)*BB$15,0),BB392*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J241","v":0},{"$f":"-'PTRM expenditure'!K241","v":0},{"$f":"-'PTRM expenditure'!L241","v":0},{"$f":"-'PTRM expenditure'!M241","v":0},{"$f":"-'PTRM expenditure'!N241","v":0},{"$f":"-IF($D447=\"Land\",0,IF(O393<0,O393,IF(O375<1,O393,MAX(MIN(IF(O375>0,(O393/O375)*O$15,0),O393*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D447=\"Land\",0,IF(T393<0,T393,IF(T375<1,T393,MAX(MIN(IF(T375>0,(T393/T375)*T$15,0),T393*T$15),0))))","v":0},0,{"$f":"-IF($D447=\"Land\",0,IF(V393<0,V393,IF(V375<1,V393,MAX(MIN(IF(V375>0,(V393/V375)*V$15,0),V393*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D447=\"Land\",0,IF(AI393<0,AI393,IF(AI375<1,AI393,MAX(MIN(IF(AI375>0,(AI393/AI375)*AI$15,0),AI393*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D447=\"Land\",0,IF(AV393<0,AV393,IF(AV375<1,AV393,MAX(MIN(IF(AV375>0,(AV393/AV375)*AV$15,0),AV393*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D447=\"Land\",0,IF(BB393<0,BB393,IF(BB375<1,BB393,MAX(MIN(IF(BB375>0,(BB393/BB375)*BB$15,0),BB393*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Buildings",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J242","v":0},{"$f":"-'PTRM expenditure'!K242","v":0},{"$f":"-'PTRM expenditure'!L242","v":0},{"$f":"-'PTRM expenditure'!M242","v":0},{"$f":"-'PTRM expenditure'!N242","v":0},{"$f":"-IF($D448=\"Land\",0,IF(O394<0,O394,IF(O376<1,O394,MAX(MIN(IF(O376>0,(O394/O376)*O$15,0),O394*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D448=\"Land\",0,IF(T394<0,T394,IF(T376<1,T394,MAX(MIN(IF(T376>0,(T394/T376)*T$15,0),T394*T$15),0))))","v":0},0,{"$f":"-IF($D448=\"Land\",0,IF(V394<0,V394,IF(V376<1,V394,MAX(MIN(IF(V376>0,(V394/V376)*V$15,0),V394*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D448=\"Land\",0,IF(AI394<0,AI394,IF(AI376<1,AI394,MAX(MIN(IF(AI376>0,(AI394/AI376)*AI$15,0),AI394*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D448=\"Land\",0,IF(AV394<0,AV394,IF(AV376<1,AV394,MAX(MIN(IF(AV376>0,(AV394/AV376)*AV$15,0),AV394*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D448=\"Land\",0,IF(BB394<0,BB394,IF(BB376<1,BB394,MAX(MIN(IF(BB376>0,(BB394/BB376)*BB$15,0),BB394*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Meter and Services Pipes",null,null,null,null,-1.4435973930926499E-2,{"$f":"-'PTRM expenditure'!J243","v":-1.4281962801141284E-2},{"$f":"-'PTRM expenditure'!K243","v":-1.4281962801141282E-2},{"$f":"-'PTRM expenditure'!L243","v":-1.4281962801141282E-2},{"$f":"-'PTRM expenditure'!M243","v":-1.4281962801141282E-2},{"$f":"-'PTRM expenditure'!N243","v":-1.4281962801141282E-2},{"$f":"-IF($D449=\"Land\",0,IF(O395<0,O395,IF(O377<1,O395,MAX(MIN(IF(O377>0,(O395/O377)*O$15,0),O395*O$15),0))))","v":-5.6782867854411733E-3},0,0,0,0,{"$f":"-IF($D449=\"Land\",0,IF(T395<0,T395,IF(T377<1,T395,MAX(MIN(IF(T377>0,(T395/T377)*T$15,0),T395*T$15),0))))","v":0},0,{"$f":"-IF($D449=\"Land\",0,IF(V395<0,V395,IF(V377<1,V395,MAX(MIN(IF(V377>0,(V395/V377)*V$15,0),V395*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D449=\"Land\",0,IF(AI395<0,AI395,IF(AI377<1,AI395,MAX(MIN(IF(AI377>0,(AI395/AI377)*AI$15,0),AI395*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D449=\"Land\",0,IF(AV395<0,AV395,IF(AV377<1,AV395,MAX(MIN(IF(AV377>0,(AV395/AV377)*AV$15,0),AV395*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D449=\"Land\",0,IF(BB395<0,BB395,IF(BB377<1,BB395,MAX(MIN(IF(BB377>0,(BB395/BB377)*BB$15,0),BB395*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J244","v":0},{"$f":"-'PTRM expenditure'!K244","v":0},{"$f":"-'PTRM expenditure'!L244","v":0},{"$f":"-'PTRM expenditure'!M244","v":0},{"$f":"-'PTRM expenditure'!N244","v":0},{"$f":"-IF($D450=\"Land\",0,IF(O396<0,O396,IF(O378<1,O396,MAX(MIN(IF(O378>0,(O396/O378)*O$15,0),O396*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D450=\"Land\",0,IF(T396<0,T396,IF(T378<1,T396,MAX(MIN(IF(T378>0,(T396/T378)*T$15,0),T396*T$15),0))))","v":0},0,{"$f":"-IF($D450=\"Land\",0,IF(V396<0,V396,IF(V378<1,V396,MAX(MIN(IF(V378>0,(V396/V378)*V$15,0),V396*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D450=\"Land\",0,IF(AI396<0,AI396,IF(AI378<1,AI396,MAX(MIN(IF(AI378>0,(AI396/AI378)*AI$15,0),AI396*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D450=\"Land\",0,IF(AV396<0,AV396,IF(AV378<1,AV396,MAX(MIN(IF(AV378>0,(AV396/AV378)*AV$15,0),AV396*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D450=\"Land\",0,IF(BB396<0,BB396,IF(BB378<1,BB396,MAX(MIN(IF(BB378>0,(BB396/BB378)*BB$15,0),BB396*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Vehicle",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J245","v":0},{"$f":"-'PTRM expenditure'!K245","v":0},{"$f":"-'PTRM expenditure'!L245","v":0},{"$f":"-'PTRM expenditure'!M245","v":0},{"$f":"-'PTRM expenditure'!N245","v":0},{"$f":"-IF($D451=\"Land\",0,IF(O397<0,O397,IF(O379<1,O397,MAX(MIN(IF(O379>0,(O397/O379)*O$15,0),O397*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D451=\"Land\",0,IF(T397<0,T397,IF(T379<1,T397,MAX(MIN(IF(T379>0,(T397/T379)*T$15,0),T397*T$15),0))))","v":0},0,{"$f":"-IF($D451=\"Land\",0,IF(V397<0,V397,IF(V379<1,V397,MAX(MIN(IF(V379>0,(V397/V379)*V$15,0),V397*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D451=\"Land\",0,IF(AI397<0,AI397,IF(AI379<1,AI397,MAX(MIN(IF(AI379>0,(AI397/AI379)*AI$15,0),AI397*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D451=\"Land\",0,IF(AV397<0,AV397,IF(AV379<1,AV397,MAX(MIN(IF(AV379>0,(AV397/AV379)*AV$15,0),AV397*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D451=\"Land\",0,IF(BB397<0,BB397,IF(BB379<1,BB397,MAX(MIN(IF(BB379>0,(BB397/BB379)*BB$15,0),BB397*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"Information Technology",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J246","v":0},{"$f":"-'PTRM expenditure'!K246","v":0},{"$f":"-'PTRM expenditure'!L246","v":0},{"$f":"-'PTRM expenditure'!M246","v":0},{"$f":"-'PTRM expenditure'!N246","v":0},{"$f":"-IF($D452=\"Land\",0,IF(O398<0,O398,IF(O380<1,O398,MAX(MIN(IF(O380>0,(O398/O380)*O$15,0),O398*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D452=\"Land\",0,IF(T398<0,T398,IF(T380<1,T398,MAX(MIN(IF(T380>0,(T398/T380)*T$15,0),T398*T$15),0))))","v":0},0,{"$f":"-IF($D452=\"Land\",0,IF(V398<0,V398,IF(V380<1,V398,MAX(MIN(IF(V380>0,(V398/V380)*V$15,0),V398*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D452=\"Land\",0,IF(AI398<0,AI398,IF(AI380<1,AI398,MAX(MIN(IF(AI380>0,(AI398/AI380)*AI$15,0),AI398*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D452=\"Land\",0,IF(AV398<0,AV398,IF(AV380<1,AV398,MAX(MIN(IF(AV380>0,(AV398/AV380)*AV$15,0),AV398*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D452=\"Land\",0,IF(BB398<0,BB398,IF(BB380<1,BB398,MAX(MIN(IF(BB380>0,(BB398/BB380)*BB$15,0),BB398*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J247","v":0},{"$f":"-'PTRM expenditure'!K247","v":0},{"$f":"-'PTRM expenditure'!L247","v":0},{"$f":"-'PTRM expenditure'!M247","v":0},{"$f":"-'PTRM expenditure'!N247","v":0},{"$f":"-IF($D453=\"Land\",0,IF(O399<0,O399,IF(O381<1,O399,MAX(MIN(IF(O381>0,(O399/O381)*O$15,0),O399*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D453=\"Land\",0,IF(T399<0,T399,IF(T381<1,T399,MAX(MIN(IF(T381>0,(T399/T381)*T$15,0),T399*T$15),0))))","v":0},0,{"$f":"-IF($D453=\"Land\",0,IF(V399<0,V399,IF(V381<1,V399,MAX(MIN(IF(V381>0,(V399/V381)*V$15,0),V399*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D453=\"Land\",0,IF(AI399<0,AI399,IF(AI381<1,AI399,MAX(MIN(IF(AI381>0,(AI399/AI381)*AI$15,0),AI399*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D453=\"Land\",0,IF(AV399<0,AV399,IF(AV381<1,AV399,MAX(MIN(IF(AV381>0,(AV399/AV381)*AV$15,0),AV399*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D453=\"Land\",0,IF(BB399<0,BB399,IF(BB381<1,BB399,MAX(MIN(IF(BB381>0,(BB399/BB381)*BB$15,0),BB399*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"FRC",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J248","v":0},{"$f":"-'PTRM expenditure'!K248","v":0},{"$f":"-'PTRM expenditure'!L248","v":0},{"$f":"-'PTRM expenditure'!M248","v":0},{"$f":"-'PTRM expenditure'!N248","v":0},{"$f":"-IF($D454=\"Land\",0,IF(O400<0,O400,IF(O382<1,O400,MAX(MIN(IF(O382>0,(O400/O382)*O$15,0),O400*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D454=\"Land\",0,IF(T400<0,T400,IF(T382<1,T400,MAX(MIN(IF(T382>0,(T400/T382)*T$15,0),T400*T$15),0))))","v":0},0,{"$f":"-IF($D454=\"Land\",0,IF(V400<0,V400,IF(V382<1,V400,MAX(MIN(IF(V382>0,(V400/V382)*V$15,0),V400*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D454=\"Land\",0,IF(AI400<0,AI400,IF(AI382<1,AI400,MAX(MIN(IF(AI382>0,(AI400/AI382)*AI$15,0),AI400*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D454=\"Land\",0,IF(AV400<0,AV400,IF(AV382<1,AV400,MAX(MIN(IF(AV382>0,(AV400/AV382)*AV$15,0),AV400*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D454=\"Land\",0,IF(BB400<0,BB400,IF(BB382<1,BB400,MAX(MIN(IF(BB382>0,(BB400/BB382)*BB$15,0),BB400*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},null,null,"Land",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J249","v":0},{"$f":"-'PTRM expenditure'!K249","v":0},{"$f":"-'PTRM expenditure'!L249","v":0},{"$f":"-'PTRM expenditure'!M249","v":0},{"$f":"-'PTRM expenditure'!N249","v":0},{"$f":"-IF($D455=\"Land\",0,IF(O401<0,O401,IF(O383<1,O401,MAX(MIN(IF(O383>0,(O401/O383)*O$15,0),O401*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D455=\"Land\",0,IF(T401<0,T401,IF(T383<1,T401,MAX(MIN(IF(T383>0,(T401/T383)*T$15,0),T401*T$15),0))))","v":0},0,{"$f":"-IF($D455=\"Land\",0,IF(V401<0,V401,IF(V383<1,V401,MAX(MIN(IF(V383>0,(V401/V383)*V$15,0),V401*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D455=\"Land\",0,IF(AI401<0,AI401,IF(AI383<1,AI401,MAX(MIN(IF(AI383>0,(AI401/AI383)*AI$15,0),AI401*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D455=\"Land\",0,IF(AV401<0,AV401,IF(AV383<1,AV401,MAX(MIN(IF(AV383>0,(AV401/AV383)*AV$15,0),AV401*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D455=\"Land\",0,IF(BB401<0,BB401,IF(BB383<1,BB401,MAX(MIN(IF(BB383>0,(BB401/BB383)*BB$15,0),BB401*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J250","v":0},{"$f":"-'PTRM expenditure'!K250","v":0},{"$f":"-'PTRM expenditure'!L250","v":0},{"$f":"-'PTRM expenditure'!M250","v":0},{"$f":"-'PTRM expenditure'!N250","v":0},{"$f":"-IF($D456=\"Land\",0,IF(O402<0,O402,IF(O384<1,O402,MAX(MIN(IF(O384>0,(O402/O384)*O$15,0),O402*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D456=\"Land\",0,IF(T402<0,T402,IF(T384<1,T402,MAX(MIN(IF(T384>0,(T402/T384)*T$15,0),T402*T$15),0))))","v":0},0,{"$f":"-IF($D456=\"Land\",0,IF(V402<0,V402,IF(V384<1,V402,MAX(MIN(IF(V384>0,(V402/V384)*V$15,0),V402*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D456=\"Land\",0,IF(AI402<0,AI402,IF(AI384<1,AI402,MAX(MIN(IF(AI384>0,(AI402/AI384)*AI$15,0),AI402*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D456=\"Land\",0,IF(AV402<0,AV402,IF(AV384<1,AV402,MAX(MIN(IF(AV384>0,(AV402/AV384)*AV$15,0),AV402*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D456=\"Land\",0,IF(BB402<0,BB402,IF(BB384<1,BB402,MAX(MIN(IF(BB384>0,(BB402/BB384)*BB$15,0),BB402*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Total",null,null,null,null,-2.6726278977775644E-2,{"$f":"SUM(J441:J456)","v":-2.6441147926693311E-2},-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,{"$f":"SUM(O441:O456)","v":-1.7987143037906772E-2},-1.23088562524656E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.2308856252465602E-2,{"$f":"SUM(T441:T456)","v":-1.2308856252465602E-2},-1.2308856252465602E-2,{"$f":"SUM(V441:V456)","v":-1.2308856252465604E-2},-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,{"$f":"SUM(AI441:AI456)","v":-1.2308856252465611E-2},-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,{"$f":"SUM(AV441:AV456)","v":-1.2308856252465614E-2},-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,{"$f":"SUM(BB441:BB456)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":459},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":461},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":462},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":463},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":464},null,null,"Regulators"]
[{"$f":"ROW()","v":465},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":466},null,null,"Buildings"]
[{"$f":"ROW()","v":467},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":468},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":469},null,null,"Vehicle"]
[{"$f":"ROW()","v":470},null,null,"Information Technology"]
[{"$f":"ROW()","v":471},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":472},null,null,"FRC"]
[{"$f":"ROW()","v":473},null,null,"Land"]
[{"$f":"ROW()","v":474},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":475},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":477},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J387+J405+J441+J423+J459","v":0},0,0,0,0,{"$f":"O387+O405+O441+O423+O459","v":0},0,0,0,0,{"$f":"T387+T405+T441+T423+T459","v":0},0,{"$f":"V387+V405+V441+V423+V459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI387+AI405+AI441+AI423+AI459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV387+AV405+AV441+AV423+AV459","v":0},0,0,0,0,0,{"$f":"BB387+BB405+BB441+BB423+BB459","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J388+J406+J442+J424+J460","v":0},0,0,0,0,{"$f":"O388+O406+O442+O424+O460","v":0},0,0,0,0,{"$f":"T388+T406+T442+T424+T460","v":0},0,{"$f":"V388+V406+V442+V424+V460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI388+AI406+AI442+AI424+AI460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV388+AV406+AV442+AV424+AV460","v":0},0,0,0,0,0,{"$f":"BB388+BB406+BB442+BB424+BB460","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J389+J407+J443+J425+J461","v":0},0,0,0,0,{"$f":"O389+O407+O443+O425+O461","v":0},0,0,0,0,{"$f":"T389+T407+T443+T425+T461","v":0},0,{"$f":"V389+V407+V443+V425+V461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI389+AI407+AI443+AI425+AI461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV389+AV407+AV443+AV425+AV461","v":0},0,0,0,0,0,{"$f":"BB389+BB407+BB443+BB425+BB461","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.49579090558989447,{"$f":"J390+J408+J444+J426+J462","v":0.48363172046434244},0.47147253533879041,0.45931335021323838,0.44715416508768635,0.43499497996213432,{"$f":"O390+O408+O444+O426+O462","v":0.42268612370966874},0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,{"$f":"T390+T408+T444+T426+T462","v":0.36114184244734082},0.34883298619487524,{"$f":"V390+V408+V444+V426+V462","v":0.33652412994240966},0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,{"$f":"AI390+AI408+AI444+AI426+AI462","v":0.17650899866035691},0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,{"$f":"AV390+AV408+AV444+AV426+AV462","v":1.6493867378303963E-2},4.1850111258383508E-3,0,0,0,0,{"$f":"BB390+BB408+BB444+BB426+BB462","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J391+J409+J445+J427+J463","v":0},0,0,0,0,{"$f":"O391+O409+O445+O427+O463","v":0},0,0,0,0,{"$f":"T391+T409+T445+T427+T463","v":0},0,{"$f":"V391+V409+V445+V427+V463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI391+AI409+AI445+AI427+AI463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV391+AV409+AV445+AV427+AV463","v":0},0,0,0,0,0,{"$f":"BB391+BB409+BB445+BB427+BB463","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"Regulators",null,null,null,null,0,{"$f":"J392+J410+J446+J428+J464","v":0},0,0,0,0,{"$f":"O392+O410+O446+O428+O464","v":0},0,0,0,0,{"$f":"T392+T410+T446+T428+T464","v":0},0,{"$f":"V392+V410+V446+V428+V464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI392+AI410+AI446+AI428+AI464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV392+AV410+AV446+AV428+AV464","v":0},0,0,0,0,0,{"$f":"BB392+BB410+BB446+BB428+BB464","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J393+J411+J447+J429+J465","v":0},0,0,0,0,{"$f":"O393+O411+O447+O429+O465","v":0},0,0,0,0,{"$f":"T393+T411+T447+T429+T465","v":0},0,{"$f":"V393+V411+V447+V429+V465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI393+AI411+AI447+AI429+AI465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV393+AV411+AV447+AV429+AV465","v":0},0,0,0,0,0,{"$f":"BB393+BB411+BB447+BB429+BB465","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Buildings",null,null,null,null,0,{"$f":"J394+J412+J448+J430+J466","v":0},0,0,0,0,{"$f":"O394+O412+O448+O430+O466","v":0},0,0,0,0,{"$f":"T394+T412+T448+T430+T466","v":0},0,{"$f":"V394+V412+V448+V430+V466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI394+AI412+AI448+AI430+AI466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV394+AV412+AV448+AV430+AV466","v":0},0,0,0,0,0,{"$f":"BB394+BB412+BB448+BB430+BB466","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Meter and Services Pipes",null,null,null,null,7.7088100791147585E-2,{"$f":"J395+J413+J449+J431+J467","v":6.2806137990006297E-2},4.8524175188865017E-2,3.4242212387723736E-2,1.9960249586582456E-2,5.6782867854411733E-3,{"$f":"O395+O413+O449+O431+O467","v":0},0,0,0,0,{"$f":"T395+T413+T449+T431+T467","v":0},0,{"$f":"V395+V413+V449+V431+V467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI395+AI413+AI449+AI431+AI467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV395+AV413+AV449+AV431+AV467","v":0},0,0,0,0,0,{"$f":"BB395+BB413+BB449+BB431+BB467","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J396+J414+J450+J432+J468","v":0},0,0,0,0,{"$f":"O396+O414+O450+O432+O468","v":0},0,0,0,0,{"$f":"T396+T414+T450+T432+T468","v":0},0,{"$f":"V396+V414+V450+V432+V468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI396+AI414+AI450+AI432+AI468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV396+AV414+AV450+AV432+AV468","v":0},0,0,0,0,0,{"$f":"BB396+BB414+BB450+BB432+BB468","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Vehicle",null,null,null,null,0,{"$f":"J397+J415+J451+J433+J469","v":0},0,0,0,0,{"$f":"O397+O415+O451+O433+O469","v":0},0,0,0,0,{"$f":"T397+T415+T451+T433+T469","v":0},0,{"$f":"V397+V415+V451+V433+V469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI397+AI415+AI451+AI433+AI469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV397+AV415+AV451+AV433+AV469","v":0},0,0,0,0,0,{"$f":"BB397+BB415+BB451+BB433+BB469","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Information Technology",null,null,null,null,0,{"$f":"J398+J416+J452+J434+J470","v":0},0,0,0,0,{"$f":"O398+O416+O452+O434+O470","v":0},0,0,0,0,{"$f":"T398+T416+T452+T434+T470","v":0},0,{"$f":"V398+V416+V452+V434+V470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI398+AI416+AI452+AI434+AI470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV398+AV416+AV452+AV434+AV470","v":0},0,0,0,0,0,{"$f":"BB398+BB416+BB452+BB434+BB470","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J399+J417+J453+J435+J471","v":0},0,0,0,0,{"$f":"O399+O417+O453+O435+O471","v":0},0,0,0,0,{"$f":"T399+T417+T453+T435+T471","v":0},0,{"$f":"V399+V417+V453+V435+V471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI399+AI417+AI453+AI435+AI471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV399+AV417+AV453+AV435+AV471","v":0},0,0,0,0,0,{"$f":"BB399+BB417+BB453+BB435+BB471","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"FRC",null,null,null,null,0,{"$f":"J400+J418+J454+J436+J472","v":0},0,0,0,0,{"$f":"O400+O418+O454+O436+O472","v":0},0,0,0,0,{"$f":"T400+T418+T454+T436+T472","v":0},0,{"$f":"V400+V418+V454+V436+V472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI400+AI418+AI454+AI436+AI472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV400+AV418+AV454+AV436+AV472","v":0},0,0,0,0,0,{"$f":"BB400+BB418+BB454+BB436+BB472","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"Land",null,null,null,null,0,{"$f":"J401+J419+J455+J437+J473","v":0},0,0,0,0,{"$f":"O401+O419+O455+O437+O473","v":0},0,0,0,0,{"$f":"T401+T419+T455+T437+T473","v":0},0,{"$f":"V401+V419+V455+V437+V473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI401+AI419+AI455+AI437+AI473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV401+AV419+AV455+AV437+AV473","v":0},0,0,0,0,0,{"$f":"BB401+BB419+BB455+BB437+BB473","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J402+J420+J456+J438+J474","v":0},0,0,0,0,{"$f":"O402+O420+O456+O438+O474","v":0},0,0,0,0,{"$f":"T402+T420+T456+T438+T474","v":0},0,{"$f":"V402+V420+V456+V438+V474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI402+AI420+AI456+AI438+AI474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV402+AV420+AV456+AV438+AV474","v":0},0,0,0,0,0,{"$f":"BB402+BB420+BB456+BB438+BB474","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,0.57287900638104206,{"$f":"SUM(J477:J492)","v":0.54643785845434878},0.51999671052765539,0.49355556260096212,0.46711441467426879,0.44067326674757551,{"$f":"SUM(O477:O492)","v":0.42268612370966874},0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,{"$f":"SUM(T477:T492)","v":0.36114184244734082},0.34883298619487524,{"$f":"SUM(V477:V492)","v":0.33652412994240966},0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,{"$f":"SUM(AI477:AI492)","v":0.17650899866035691},0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,{"$f":"SUM(AV477:AV492)","v":1.6493867378303963E-2},4.1850111258383508E-3,0,0,0,0,{"$f":"SUM(BB477:BB492)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"West Net [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"West Net [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":496},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"(I496-I$15)*(I496>J$15)","v":0},0,0,0,0,{"$f":"(N496-N$15)*(N496>O$15)","v":0},{"$f":"(O496-O$15)*(O496>P$15)","v":0},{"$f":"(P496-P$15)*(P496>Q$15)","v":0},{"$f":"(Q496-Q$15)*(Q496>R$15)","v":0},{"$f":"(R496-R$15)*(R496>S$15)","v":0},{"$f":"(S496-S$15)*(S496>T$15)","v":0},{"$f":"(T496-T$15)*(T496>U$15)","v":0},{"$f":"(U496-U$15)*(U496>V$15)","v":0},{"$f":"(V496-V$15)*(V496>W$15)","v":0},{"$f":"(W496-W$15)*(W496>X$15)","v":0},{"$f":"(X496-X$15)*(X496>Y$15)","v":0},{"$f":"(Y496-Y$15)*(Y496>Z$15)","v":0},{"$f":"(Z496-Z$15)*(Z496>AA$15)","v":0},{"$f":"(AA496-AA$15)*(AA496>AB$15)","v":0},{"$f":"(AB496-AB$15)*(AB496>AC$15)","v":0},{"$f":"(AC496-AC$15)*(AC496>AD$15)","v":0},{"$f":"(AD496-AD$15)*(AD496>AE$15)","v":0},{"$f":"(AE496-AE$15)*(AE496>AF$15)","v":0},{"$f":"(AF496-AF$15)*(AF496>AG$15)","v":0},{"$f":"(AG496-AG$15)*(AG496>AH$15)","v":0},{"$f":"(AH496-AH$15)*(AH496>AI$15)","v":0},{"$f":"(AI496-AI$15)*(AI496>AJ$15)","v":0},{"$f":"(AJ496-AJ$15)*(AJ496>AK$15)","v":0},{"$f":"(AK496-AK$15)*(AK496>AL$15)","v":0},{"$f":"(AL496-AL$15)*(AL496>AM$15)","v":0},{"$f":"(AM496-AM$15)*(AM496>AN$15)","v":0},{"$f":"(AN496-AN$15)*(AN496>AO$15)","v":0},{"$f":"(AO496-AO$15)*(AO496>AP$15)","v":0},{"$f":"(AP496-AP$15)*(AP496>AQ$15)","v":0},{"$f":"(AQ496-AQ$15)*(AQ496>AR$15)","v":0},{"$f":"(AR496-AR$15)*(AR496>AS$15)","v":0},{"$f":"(AS496-AS$15)*(AS496>AT$15)","v":0},{"$f":"(AT496-AT$15)*(AT496>AU$15)","v":0},{"$f":"(AU496-AU$15)*(AU496>AV$15)","v":0},{"$f":"(AV496-AV$15)*(AV496>AW$15)","v":0},{"$f":"(AW496-AW$15)*(AW496>AX$15)","v":0},{"$f":"(AX496-AX$15)*(AX496>AY$15)","v":0},{"$f":"(AY496-AY$15)*(AY496>AZ$15)","v":0},{"$f":"(AZ496-AZ$15)*(AZ496>BA$15)","v":0},{"$f":"(BA496-BA$15)*(BA496>BB$15)","v":0},{"$f":"(BB496-BB$15)*(BB496>BC$15)","v":0},{"$f":"(BC496-BC$15)*(BC496>BD$15)","v":0},{"$f":"(BD496-BD$15)*(BD496>BE$15)","v":0},{"$f":"(BE496-BE$15)*(BE496>BF$15)","v":0},{"$f":"(BF496-BF$15)*(BF496>BG$15)","v":0},{"$f":"(BG496-BG$15)*(BG496>BH$15)","v":0},{"$f":"(BH496-BH$15)*(BH496>BI$15)","v":0},{"$f":"(BI496-BI$15)*(BI496>BJ$15)","v":0},{"$f":"(BJ496-BJ$15)*(BJ496>BK$15)","v":0},{"$f":"(BK496-BK$15)*(BK496>BL$15)","v":0}]
[{"$f":"ROW()","v":497},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"(I497-I$15)*(I497>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"(I498-I$15)*(I498>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"(I499-I$15)*(I499>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"(I500-I$15)*(I500>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Regulators",null,null,null,null,0,{"$f":"(I501-I$15)*(I501>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"(I502-I$15)*(I502>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Buildings",null,null,null,null,26.598812785388127,{"$f":"(I503-I$15)*(I503>J$15)","v":25.598812785388127},24.598812785388127,23.598812785388127,22.598812785388127,21.598812785388127,20.598812785388127,19.598812785388127,18.598812785388127,17.598812785388127,16.598812785388127,15.598812785388127,14.598812785388127,13.598812785388127,12.598812785388127,11.598812785388127,10.598812785388127,9.5988127853881267,8.5988127853881267,7.5988127853881267,6.5988127853881267,5.5988127853881267,4.5988127853881267,3.5988127853881267,2.5988127853881267,1.5988127853881267,0.59881278538812666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"(I504-I$15)*(I504>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I505-I$15)*(I505>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I506-I$15)*(I506>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I507-I$15)*(I507>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I508-I$15)*(I508>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"FRC",null,null,null,null,0,{"$f":"(I509-I$15)*(I509>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Land",null,null,null,null,0,{"$f":"(I510-I$15)*(I510>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I511-I$15)*(I511>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512}]
["Opening Asset Value"]
[{"$f":"ROW()","v":514},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I604","v":0},0,0,0,0,{"$f":"N604","v":0},{"$f":"O604","v":0},{"$f":"P604","v":0},{"$f":"Q604","v":0},{"$f":"R604","v":0},{"$f":"S604","v":0},{"$f":"T604","v":0},{"$f":"U604","v":0},{"$f":"V604","v":0},{"$f":"W604","v":0},{"$f":"X604","v":0},{"$f":"Y604","v":0},{"$f":"Z604","v":0},{"$f":"AA604","v":0},{"$f":"AB604","v":0},{"$f":"AC604","v":0},{"$f":"AD604","v":0},{"$f":"AE604","v":0},{"$f":"AF604","v":0},{"$f":"AG604","v":0},{"$f":"AH604","v":0},{"$f":"AI604","v":0},{"$f":"AJ604","v":0},{"$f":"AK604","v":0},{"$f":"AL604","v":0},{"$f":"AM604","v":0},{"$f":"AN604","v":0},{"$f":"AO604","v":0},{"$f":"AP604","v":0},{"$f":"AQ604","v":0},{"$f":"AR604","v":0},{"$f":"AS604","v":0},{"$f":"AT604","v":0},{"$f":"AU604","v":0},{"$f":"AV604","v":0},{"$f":"AW604","v":0},{"$f":"AX604","v":0},{"$f":"AY604","v":0},{"$f":"AZ604","v":0},{"$f":"BA604","v":0},{"$f":"BB604","v":0},{"$f":"BC604","v":0},{"$f":"BD604","v":0},{"$f":"BE604","v":0},{"$f":"BF604","v":0},{"$f":"BG604","v":0},{"$f":"BH604","v":0},{"$f":"BI604","v":0},{"$f":"BJ604","v":0},{"$f":"BK604","v":0}]
[{"$f":"ROW()","v":515},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Buildings",null,null,null,null,0,0,-3.1748442161781663E-19,-6.3496884323563326E-19,-9.5245326485344989E-19,-1.2699376864712665E-18,-1.5874221080890831E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Equipment & Vehicles",null,null,null,null,-5.7592819402429996E-16,-5.7592819402429996E-16,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Information Technology",null,null,null,null,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"FRC",null,null,null,null,0,{"$f":"I617","v":0},{"$f":"J617","v":0},{"$f":"K617","v":0},{"$f":"L617","v":0},{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Total",null,null,null,null,-6.1756155744774333E-16,{"$f":"SUM(J514:J529)","v":-6.1756155744774333E-16},-1.2091346076043789E-15,-1.2094520920259967E-15,-1.2097695764476144E-15,-1.2100870608692323E-15,{"$f":"SUM(O514:O529)","v":-1.2104045452908501E-15},0,0,0,0,{"$f":"SUM(T514:T529)","v":0},0,{"$f":"SUM(V514:V529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI514:AI529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV514:AV529)","v":0},0,0,0,0,0,{"$f":"SUM(BB514:BB529)","v":0},0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":532},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":533},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":534},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":535},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":536},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":537},null,null,"Regulators"]
[{"$f":"ROW()","v":538},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":539},null,null,"Buildings"]
[{"$f":"ROW()","v":540},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":541},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":542},null,null,"Vehicle"]
[{"$f":"ROW()","v":543},null,null,"Information Technology"]
[{"$f":"ROW()","v":544},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":545},null,null,"FRC"]
[{"$f":"ROW()","v":546},null,null,"Land"]
[{"$f":"ROW()","v":547},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":548},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":550},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":551},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":552},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":553},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":554},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":555},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":556},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":557},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":558},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":559},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":560},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":561},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":562},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":563},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":564},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":565},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":566},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J550:J565)","v":0},0,0,0,0,{"$f":"SUM(O550:O565)","v":0},0,0,0,0,{"$f":"SUM(T550:T565)","v":0},0,{"$f":"SUM(V550:V565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI550:AI565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV550:AV565)","v":0},0,0,0,0,0,{"$f":"SUM(BB550:BB565)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":568},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J271","v":0},{"$f":"-'PTRM expenditure'!K271","v":0},{"$f":"-'PTRM expenditure'!L271","v":0},{"$f":"-'PTRM expenditure'!M271","v":0},{"$f":"-'PTRM expenditure'!N271","v":0},{"$f":"-IF($D568=\"Land\",0,IF(O514<0,O514,IF(O496<1,O514,MAX(MIN(IF(O496>0,(O514/O496)*O$15,0),O514*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D568=\"Land\",0,IF(T514<0,T514,IF(T496<1,T514,MAX(MIN(IF(T496>0,(T514/T496)*T$15,0),T514*T$15),0))))","v":0},0,{"$f":"-IF($D568=\"Land\",0,IF(V514<0,V514,IF(V496<1,V514,MAX(MIN(IF(V496>0,(V514/V496)*V$15,0),V514*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D568=\"Land\",0,IF(AI514<0,AI514,IF(AI496<1,AI514,MAX(MIN(IF(AI496>0,(AI514/AI496)*AI$15,0),AI514*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D568=\"Land\",0,IF(AV514<0,AV514,IF(AV496<1,AV514,MAX(MIN(IF(AV496>0,(AV514/AV496)*AV$15,0),AV514*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D568=\"Land\",0,IF(BB514<0,BB514,IF(BB496<1,BB514,MAX(MIN(IF(BB496>0,(BB514/BB496)*BB$15,0),BB514*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J272","v":0},{"$f":"-'PTRM expenditure'!K272","v":0},{"$f":"-'PTRM expenditure'!L272","v":0},{"$f":"-'PTRM expenditure'!M272","v":0},{"$f":"-'PTRM expenditure'!N272","v":0},{"$f":"-IF($D569=\"Land\",0,IF(O515<0,O515,IF(O497<1,O515,MAX(MIN(IF(O497>0,(O515/O497)*O$15,0),O515*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D569=\"Land\",0,IF(T515<0,T515,IF(T497<1,T515,MAX(MIN(IF(T497>0,(T515/T497)*T$15,0),T515*T$15),0))))","v":0},0,{"$f":"-IF($D569=\"Land\",0,IF(V515<0,V515,IF(V497<1,V515,MAX(MIN(IF(V497>0,(V515/V497)*V$15,0),V515*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D569=\"Land\",0,IF(AI515<0,AI515,IF(AI497<1,AI515,MAX(MIN(IF(AI497>0,(AI515/AI497)*AI$15,0),AI515*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D569=\"Land\",0,IF(AV515<0,AV515,IF(AV497<1,AV515,MAX(MIN(IF(AV497>0,(AV515/AV497)*AV$15,0),AV515*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D569=\"Land\",0,IF(BB515<0,BB515,IF(BB497<1,BB515,MAX(MIN(IF(BB497>0,(BB515/BB497)*BB$15,0),BB515*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J273","v":0},{"$f":"-'PTRM expenditure'!K273","v":0},{"$f":"-'PTRM expenditure'!L273","v":0},{"$f":"-'PTRM expenditure'!M273","v":0},{"$f":"-'PTRM expenditure'!N273","v":0},{"$f":"-IF($D570=\"Land\",0,IF(O516<0,O516,IF(O498<1,O516,MAX(MIN(IF(O498>0,(O516/O498)*O$15,0),O516*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D570=\"Land\",0,IF(T516<0,T516,IF(T498<1,T516,MAX(MIN(IF(T498>0,(T516/T498)*T$15,0),T516*T$15),0))))","v":0},0,{"$f":"-IF($D570=\"Land\",0,IF(V516<0,V516,IF(V498<1,V516,MAX(MIN(IF(V498>0,(V516/V498)*V$15,0),V516*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D570=\"Land\",0,IF(AI516<0,AI516,IF(AI498<1,AI516,MAX(MIN(IF(AI498>0,(AI516/AI498)*AI$15,0),AI516*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D570=\"Land\",0,IF(AV516<0,AV516,IF(AV498<1,AV516,MAX(MIN(IF(AV498>0,(AV516/AV498)*AV$15,0),AV516*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D570=\"Land\",0,IF(BB516<0,BB516,IF(BB498<1,BB516,MAX(MIN(IF(BB498>0,(BB516/BB498)*BB$15,0),BB516*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J274","v":0},{"$f":"-'PTRM expenditure'!K274","v":0},{"$f":"-'PTRM expenditure'!L274","v":0},{"$f":"-'PTRM expenditure'!M274","v":0},{"$f":"-'PTRM expenditure'!N274","v":0},{"$f":"-IF($D571=\"Land\",0,IF(O517<0,O517,IF(O499<1,O517,MAX(MIN(IF(O499>0,(O517/O499)*O$15,0),O517*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D571=\"Land\",0,IF(T517<0,T517,IF(T499<1,T517,MAX(MIN(IF(T499>0,(T517/T499)*T$15,0),T517*T$15),0))))","v":0},0,{"$f":"-IF($D571=\"Land\",0,IF(V517<0,V517,IF(V499<1,V517,MAX(MIN(IF(V499>0,(V517/V499)*V$15,0),V517*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D571=\"Land\",0,IF(AI517<0,AI517,IF(AI499<1,AI517,MAX(MIN(IF(AI499>0,(AI517/AI499)*AI$15,0),AI517*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D571=\"Land\",0,IF(AV517<0,AV517,IF(AV499<1,AV517,MAX(MIN(IF(AV499>0,(AV517/AV499)*AV$15,0),AV517*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D571=\"Land\",0,IF(BB517<0,BB517,IF(BB499<1,BB517,MAX(MIN(IF(BB499>0,(BB517/BB499)*BB$15,0),BB517*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J275","v":0},{"$f":"-'PTRM expenditure'!K275","v":0},{"$f":"-'PTRM expenditure'!L275","v":0},{"$f":"-'PTRM expenditure'!M275","v":0},{"$f":"-'PTRM expenditure'!N275","v":0},{"$f":"-IF($D572=\"Land\",0,IF(O518<0,O518,IF(O500<1,O518,MAX(MIN(IF(O500>0,(O518/O500)*O$15,0),O518*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D572=\"Land\",0,IF(T518<0,T518,IF(T500<1,T518,MAX(MIN(IF(T500>0,(T518/T500)*T$15,0),T518*T$15),0))))","v":0},0,{"$f":"-IF($D572=\"Land\",0,IF(V518<0,V518,IF(V500<1,V518,MAX(MIN(IF(V500>0,(V518/V500)*V$15,0),V518*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D572=\"Land\",0,IF(AI518<0,AI518,IF(AI500<1,AI518,MAX(MIN(IF(AI500>0,(AI518/AI500)*AI$15,0),AI518*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D572=\"Land\",0,IF(AV518<0,AV518,IF(AV500<1,AV518,MAX(MIN(IF(AV500>0,(AV518/AV500)*AV$15,0),AV518*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D572=\"Land\",0,IF(BB518<0,BB518,IF(BB500<1,BB518,MAX(MIN(IF(BB500>0,(BB518/BB500)*BB$15,0),BB518*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Regulators",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J276","v":0},{"$f":"-'PTRM expenditure'!K276","v":0},{"$f":"-'PTRM expenditure'!L276","v":0},{"$f":"-'PTRM expenditure'!M276","v":0},{"$f":"-'PTRM expenditure'!N276","v":0},{"$f":"-IF($D573=\"Land\",0,IF(O519<0,O519,IF(O501<1,O519,MAX(MIN(IF(O501>0,(O519/O501)*O$15,0),O519*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D573=\"Land\",0,IF(T519<0,T519,IF(T501<1,T519,MAX(MIN(IF(T501>0,(T519/T501)*T$15,0),T519*T$15),0))))","v":0},0,{"$f":"-IF($D573=\"Land\",0,IF(V519<0,V519,IF(V501<1,V519,MAX(MIN(IF(V501>0,(V519/V501)*V$15,0),V519*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D573=\"Land\",0,IF(AI519<0,AI519,IF(AI501<1,AI519,MAX(MIN(IF(AI501>0,(AI519/AI501)*AI$15,0),AI519*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D573=\"Land\",0,IF(AV519<0,AV519,IF(AV501<1,AV519,MAX(MIN(IF(AV501>0,(AV519/AV501)*AV$15,0),AV519*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D573=\"Land\",0,IF(BB519<0,BB519,IF(BB501<1,BB519,MAX(MIN(IF(BB501>0,(BB519/BB501)*BB$15,0),BB519*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J277","v":0},{"$f":"-'PTRM expenditure'!K277","v":0},{"$f":"-'PTRM expenditure'!L277","v":0},{"$f":"-'PTRM expenditure'!M277","v":0},{"$f":"-'PTRM expenditure'!N277","v":0},{"$f":"-IF($D574=\"Land\",0,IF(O520<0,O520,IF(O502<1,O520,MAX(MIN(IF(O502>0,(O520/O502)*O$15,0),O520*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D574=\"Land\",0,IF(T520<0,T520,IF(T502<1,T520,MAX(MIN(IF(T502>0,(T520/T502)*T$15,0),T520*T$15),0))))","v":0},0,{"$f":"-IF($D574=\"Land\",0,IF(V520<0,V520,IF(V502<1,V520,MAX(MIN(IF(V502>0,(V520/V502)*V$15,0),V520*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D574=\"Land\",0,IF(AI520<0,AI520,IF(AI502<1,AI520,MAX(MIN(IF(AI502>0,(AI520/AI502)*AI$15,0),AI520*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D574=\"Land\",0,IF(AV520<0,AV520,IF(AV502<1,AV520,MAX(MIN(IF(AV502>0,(AV520/AV502)*AV$15,0),AV520*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D574=\"Land\",0,IF(BB520<0,BB520,IF(BB502<1,BB520,MAX(MIN(IF(BB502>0,(BB520/BB502)*BB$15,0),BB520*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":575},null,null,"Buildings",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J278","v":-3.1748442161781663E-19},{"$f":"-'PTRM expenditure'!K278","v":-3.1748442161781663E-19},{"$f":"-'PTRM expenditure'!L278","v":-3.1748442161781673E-19},{"$f":"-'PTRM expenditure'!M278","v":-3.1748442161781673E-19},{"$f":"-'PTRM expenditure'!N278","v":-3.1748442161781673E-19},{"$f":"-IF($D575=\"Land\",0,IF(O521<0,O521,IF(O503<1,O521,MAX(MIN(IF(O503>0,(O521/O503)*O$15,0),O521*O$15),0))))","v":1.5874221080890831E-18},0,0,0,0,{"$f":"-IF($D575=\"Land\",0,IF(T521<0,T521,IF(T503<1,T521,MAX(MIN(IF(T503>0,(T521/T503)*T$15,0),T521*T$15),0))))","v":0},0,{"$f":"-IF($D575=\"Land\",0,IF(V521<0,V521,IF(V503<1,V521,MAX(MIN(IF(V503>0,(V521/V503)*V$15,0),V521*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D575=\"Land\",0,IF(AI521<0,AI521,IF(AI503<1,AI521,MAX(MIN(IF(AI503>0,(AI521/AI503)*AI$15,0),AI521*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D575=\"Land\",0,IF(AV521<0,AV521,IF(AV503<1,AV521,MAX(MIN(IF(AV503>0,(AV521/AV503)*AV$15,0),AV521*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D575=\"Land\",0,IF(BB521<0,BB521,IF(BB503<1,BB521,MAX(MIN(IF(BB503>0,(BB521/BB503)*BB$15,0),BB521*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J279","v":0},{"$f":"-'PTRM expenditure'!K279","v":0},{"$f":"-'PTRM expenditure'!L279","v":0},{"$f":"-'PTRM expenditure'!M279","v":0},{"$f":"-'PTRM expenditure'!N279","v":0},{"$f":"-IF($D576=\"Land\",0,IF(O522<0,O522,IF(O504<1,O522,MAX(MIN(IF(O504>0,(O522/O504)*O$15,0),O522*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D576=\"Land\",0,IF(T522<0,T522,IF(T504<1,T522,MAX(MIN(IF(T504>0,(T522/T504)*T$15,0),T522*T$15),0))))","v":0},0,{"$f":"-IF($D576=\"Land\",0,IF(V522<0,V522,IF(V504<1,V522,MAX(MIN(IF(V504>0,(V522/V504)*V$15,0),V522*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D576=\"Land\",0,IF(AI522<0,AI522,IF(AI504<1,AI522,MAX(MIN(IF(AI504>0,(AI522/AI504)*AI$15,0),AI522*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D576=\"Land\",0,IF(AV522<0,AV522,IF(AV504<1,AV522,MAX(MIN(IF(AV504>0,(AV522/AV504)*AV$15,0),AV522*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D576=\"Land\",0,IF(BB522<0,BB522,IF(BB504<1,BB522,MAX(MIN(IF(BB504>0,(BB522/BB504)*BB$15,0),BB522*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J280","v":-5.9125556573501758E-16},{"$f":"-'PTRM expenditure'!K280","v":0},{"$f":"-'PTRM expenditure'!L280","v":0},{"$f":"-'PTRM expenditure'!M280","v":0},{"$f":"-'PTRM expenditure'!N280","v":0},{"$f":"-IF($D577=\"Land\",0,IF(O523<0,O523,IF(O505<1,O523,MAX(MIN(IF(O505>0,(O523/O505)*O$15,0),O523*O$15),0))))","v":1.1671837597593176E-15},0,0,0,0,{"$f":"-IF($D577=\"Land\",0,IF(T523<0,T523,IF(T505<1,T523,MAX(MIN(IF(T505>0,(T523/T505)*T$15,0),T523*T$15),0))))","v":0},0,{"$f":"-IF($D577=\"Land\",0,IF(V523<0,V523,IF(V505<1,V523,MAX(MIN(IF(V505>0,(V523/V505)*V$15,0),V523*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D577=\"Land\",0,IF(AI523<0,AI523,IF(AI505<1,AI523,MAX(MIN(IF(AI505>0,(AI523/AI505)*AI$15,0),AI523*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D577=\"Land\",0,IF(AV523<0,AV523,IF(AV505<1,AV523,MAX(MIN(IF(AV505>0,(AV523/AV505)*AV$15,0),AV523*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D577=\"Land\",0,IF(BB523<0,BB523,IF(BB505<1,BB523,MAX(MIN(IF(BB505>0,(BB523/BB505)*BB$15,0),BB523*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Vehicle",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J281","v":0},{"$f":"-'PTRM expenditure'!K281","v":0},{"$f":"-'PTRM expenditure'!L281","v":0},{"$f":"-'PTRM expenditure'!M281","v":0},{"$f":"-'PTRM expenditure'!N281","v":0},{"$f":"-IF($D578=\"Land\",0,IF(O524<0,O524,IF(O506<1,O524,MAX(MIN(IF(O506>0,(O524/O506)*O$15,0),O524*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D578=\"Land\",0,IF(T524<0,T524,IF(T506<1,T524,MAX(MIN(IF(T506>0,(T524/T506)*T$15,0),T524*T$15),0))))","v":0},0,{"$f":"-IF($D578=\"Land\",0,IF(V524<0,V524,IF(V506<1,V524,MAX(MIN(IF(V506>0,(V524/V506)*V$15,0),V524*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D578=\"Land\",0,IF(AI524<0,AI524,IF(AI506<1,AI524,MAX(MIN(IF(AI506>0,(AI524/AI506)*AI$15,0),AI524*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D578=\"Land\",0,IF(AV524<0,AV524,IF(AV506<1,AV524,MAX(MIN(IF(AV506>0,(AV524/AV506)*AV$15,0),AV524*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D578=\"Land\",0,IF(BB524<0,BB524,IF(BB506<1,BB524,MAX(MIN(IF(BB506>0,(BB524/BB506)*BB$15,0),BB524*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Information Technology",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J282","v":0},{"$f":"-'PTRM expenditure'!K282","v":0},{"$f":"-'PTRM expenditure'!L282","v":0},{"$f":"-'PTRM expenditure'!M282","v":0},{"$f":"-'PTRM expenditure'!N282","v":0},{"$f":"-IF($D579=\"Land\",0,IF(O525<0,O525,IF(O507<1,O525,MAX(MIN(IF(O507>0,(O525/O507)*O$15,0),O525*O$15),0))))","v":4.163336342344337E-17},0,0,0,0,{"$f":"-IF($D579=\"Land\",0,IF(T525<0,T525,IF(T507<1,T525,MAX(MIN(IF(T507>0,(T525/T507)*T$15,0),T525*T$15),0))))","v":0},0,{"$f":"-IF($D579=\"Land\",0,IF(V525<0,V525,IF(V507<1,V525,MAX(MIN(IF(V507>0,(V525/V507)*V$15,0),V525*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D579=\"Land\",0,IF(AI525<0,AI525,IF(AI507<1,AI525,MAX(MIN(IF(AI507>0,(AI525/AI507)*AI$15,0),AI525*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D579=\"Land\",0,IF(AV525<0,AV525,IF(AV507<1,AV525,MAX(MIN(IF(AV507>0,(AV525/AV507)*AV$15,0),AV525*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D579=\"Land\",0,IF(BB525<0,BB525,IF(BB507<1,BB525,MAX(MIN(IF(BB507>0,(BB525/BB507)*BB$15,0),BB525*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J283","v":0},{"$f":"-'PTRM expenditure'!K283","v":0},{"$f":"-'PTRM expenditure'!L283","v":0},{"$f":"-'PTRM expenditure'!M283","v":0},{"$f":"-'PTRM expenditure'!N283","v":0},{"$f":"-IF($D580=\"Land\",0,IF(O526<0,O526,IF(O508<1,O526,MAX(MIN(IF(O508>0,(O526/O508)*O$15,0),O526*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D580=\"Land\",0,IF(T526<0,T526,IF(T508<1,T526,MAX(MIN(IF(T508>0,(T526/T508)*T$15,0),T526*T$15),0))))","v":0},0,{"$f":"-IF($D580=\"Land\",0,IF(V526<0,V526,IF(V508<1,V526,MAX(MIN(IF(V508>0,(V526/V508)*V$15,0),V526*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D580=\"Land\",0,IF(AI526<0,AI526,IF(AI508<1,AI526,MAX(MIN(IF(AI508>0,(AI526/AI508)*AI$15,0),AI526*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D580=\"Land\",0,IF(AV526<0,AV526,IF(AV508<1,AV526,MAX(MIN(IF(AV508>0,(AV526/AV508)*AV$15,0),AV526*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D580=\"Land\",0,IF(BB526<0,BB526,IF(BB508<1,BB526,MAX(MIN(IF(BB508>0,(BB526/BB508)*BB$15,0),BB526*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"FRC",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J284","v":0},{"$f":"-'PTRM expenditure'!K284","v":0},{"$f":"-'PTRM expenditure'!L284","v":0},{"$f":"-'PTRM expenditure'!M284","v":0},{"$f":"-'PTRM expenditure'!N284","v":0},{"$f":"-IF($D581=\"Land\",0,IF(O527<0,O527,IF(O509<1,O527,MAX(MIN(IF(O509>0,(O527/O509)*O$15,0),O527*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D581=\"Land\",0,IF(T527<0,T527,IF(T509<1,T527,MAX(MIN(IF(T509>0,(T527/T509)*T$15,0),T527*T$15),0))))","v":0},0,{"$f":"-IF($D581=\"Land\",0,IF(V527<0,V527,IF(V509<1,V527,MAX(MIN(IF(V509>0,(V527/V509)*V$15,0),V527*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D581=\"Land\",0,IF(AI527<0,AI527,IF(AI509<1,AI527,MAX(MIN(IF(AI509>0,(AI527/AI509)*AI$15,0),AI527*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D581=\"Land\",0,IF(AV527<0,AV527,IF(AV509<1,AV527,MAX(MIN(IF(AV509>0,(AV527/AV509)*AV$15,0),AV527*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D581=\"Land\",0,IF(BB527<0,BB527,IF(BB509<1,BB527,MAX(MIN(IF(BB509>0,(BB527/BB509)*BB$15,0),BB527*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Land",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J285","v":0},{"$f":"-'PTRM expenditure'!K285","v":0},{"$f":"-'PTRM expenditure'!L285","v":0},{"$f":"-'PTRM expenditure'!M285","v":0},{"$f":"-'PTRM expenditure'!N285","v":0},{"$f":"-IF($D582=\"Land\",0,IF(O528<0,O528,IF(O510<1,O528,MAX(MIN(IF(O510>0,(O528/O510)*O$15,0),O528*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D582=\"Land\",0,IF(T528<0,T528,IF(T510<1,T528,MAX(MIN(IF(T510>0,(T528/T510)*T$15,0),T528*T$15),0))))","v":0},0,{"$f":"-IF($D582=\"Land\",0,IF(V528<0,V528,IF(V510<1,V528,MAX(MIN(IF(V510>0,(V528/V510)*V$15,0),V528*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D582=\"Land\",0,IF(AI528<0,AI528,IF(AI510<1,AI528,MAX(MIN(IF(AI510>0,(AI528/AI510)*AI$15,0),AI528*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D582=\"Land\",0,IF(AV528<0,AV528,IF(AV510<1,AV528,MAX(MIN(IF(AV510>0,(AV528/AV510)*AV$15,0),AV528*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D582=\"Land\",0,IF(BB528<0,BB528,IF(BB510<1,BB528,MAX(MIN(IF(BB510>0,(BB528/BB510)*BB$15,0),BB528*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J286","v":0},{"$f":"-'PTRM expenditure'!K286","v":0},{"$f":"-'PTRM expenditure'!L286","v":0},{"$f":"-'PTRM expenditure'!M286","v":0},{"$f":"-'PTRM expenditure'!N286","v":0},{"$f":"-IF($D583=\"Land\",0,IF(O529<0,O529,IF(O511<1,O529,MAX(MIN(IF(O511>0,(O529/O511)*O$15,0),O529*O$15),0))))","v":0},0,0,0,0,{"$f":"-IF($D583=\"Land\",0,IF(T529<0,T529,IF(T511<1,T529,MAX(MIN(IF(T511>0,(T529/T511)*T$15,0),T529*T$15),0))))","v":0},0,{"$f":"-IF($D583=\"Land\",0,IF(V529<0,V529,IF(V511<1,V529,MAX(MIN(IF(V511>0,(V529/V511)*V$15,0),V529*V$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D583=\"Land\",0,IF(AI529<0,AI529,IF(AI511<1,AI529,MAX(MIN(IF(AI511>0,(AI529/AI511)*AI$15,0),AI529*AI$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D583=\"Land\",0,IF(AV529<0,AV529,IF(AV511<1,AV529,MAX(MIN(IF(AV511>0,(AV529/AV511)*AV$15,0),AV529*AV$15),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D583=\"Land\",0,IF(BB529<0,BB529,IF(BB511<1,BB529,MAX(MIN(IF(BB511>0,(BB529/BB511)*BB$15,0),BB529*BB$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J568:J583)","v":-5.9157305015663534E-16},-3.1748442161781663E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,{"$f":"SUM(O568:O583)","v":1.2104045452908501E-15},0,0,0,0,{"$f":"SUM(T568:T583)","v":0},0,{"$f":"SUM(V568:V583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI568:AI583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV568:AV583)","v":0},0,0,0,0,0,{"$f":"SUM(BB568:BB583)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":586},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":587},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":588},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":589},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":590},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":591},null,null,"Regulators"]
[{"$f":"ROW()","v":592},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":593},null,null,"Buildings"]
[{"$f":"ROW()","v":594},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":595},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":596},null,null,"Vehicle"]
[{"$f":"ROW()","v":597},null,null,"Information Technology"]
[{"$f":"ROW()","v":598},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":599},null,null,"FRC"]
[{"$f":"ROW()","v":600},null,null,"Land"]
[{"$f":"ROW()","v":601},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":602},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":604},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J514+J532+J568+J550+J586","v":0},0,0,0,0,{"$f":"O514+O532+O568+O550+O586","v":0},0,0,0,0,{"$f":"T514+T532+T568+T550+T586","v":0},0,{"$f":"V514+V532+V568+V550+V586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI514+AI532+AI568+AI550+AI586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV514+AV532+AV568+AV550+AV586","v":0},0,0,0,0,0,{"$f":"BB514+BB532+BB568+BB550+BB586","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J515+J533+J569+J551+J587","v":0},0,0,0,0,{"$f":"O515+O533+O569+O551+O587","v":0},0,0,0,0,{"$f":"T515+T533+T569+T551+T587","v":0},0,{"$f":"V515+V533+V569+V551+V587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI515+AI533+AI569+AI551+AI587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV515+AV533+AV569+AV551+AV587","v":0},0,0,0,0,0,{"$f":"BB515+BB533+BB569+BB551+BB587","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J516+J534+J570+J552+J588","v":0},0,0,0,0,{"$f":"O516+O534+O570+O552+O588","v":0},0,0,0,0,{"$f":"T516+T534+T570+T552+T588","v":0},0,{"$f":"V516+V534+V570+V552+V588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI516+AI534+AI570+AI552+AI588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV516+AV534+AV570+AV552+AV588","v":0},0,0,0,0,0,{"$f":"BB516+BB534+BB570+BB552+BB588","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"J517+J535+J571+J553+J589","v":0},0,0,0,0,{"$f":"O517+O535+O571+O553+O589","v":0},0,0,0,0,{"$f":"T517+T535+T571+T553+T589","v":0},0,{"$f":"V517+V535+V571+V553+V589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI517+AI535+AI571+AI553+AI589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV517+AV535+AV571+AV553+AV589","v":0},0,0,0,0,0,{"$f":"BB517+BB535+BB571+BB553+BB589","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J518+J536+J572+J554+J590","v":0},0,0,0,0,{"$f":"O518+O536+O572+O554+O590","v":0},0,0,0,0,{"$f":"T518+T536+T572+T554+T590","v":0},0,{"$f":"V518+V536+V572+V554+V590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI518+AI536+AI572+AI554+AI590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV518+AV536+AV572+AV554+AV590","v":0},0,0,0,0,0,{"$f":"BB518+BB536+BB572+BB554+BB590","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Regulators",null,null,null,null,0,{"$f":"J519+J537+J573+J555+J591","v":0},0,0,0,0,{"$f":"O519+O537+O573+O555+O591","v":0},0,0,0,0,{"$f":"T519+T537+T573+T555+T591","v":0},0,{"$f":"V519+V537+V573+V555+V591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI519+AI537+AI573+AI555+AI591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV519+AV537+AV573+AV555+AV591","v":0},0,0,0,0,0,{"$f":"BB519+BB537+BB573+BB555+BB591","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J520+J538+J574+J556+J592","v":0},0,0,0,0,{"$f":"O520+O538+O574+O556+O592","v":0},0,0,0,0,{"$f":"T520+T538+T574+T556+T592","v":0},0,{"$f":"V520+V538+V574+V556+V592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI520+AI538+AI574+AI556+AI592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV520+AV538+AV574+AV556+AV592","v":0},0,0,0,0,0,{"$f":"BB520+BB538+BB574+BB556+BB592","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Buildings",null,null,null,null,0,{"$f":"J521+J539+J575+J557+J593","v":-3.1748442161781663E-19},-6.3496884323563326E-19,-9.5245326485344989E-19,-1.2699376864712665E-18,-1.5874221080890831E-18,{"$f":"O521+O539+O575+O557+O593","v":0},0,0,0,0,{"$f":"T521+T539+T575+T557+T593","v":0},0,{"$f":"V521+V539+V575+V557+V593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI521+AI539+AI575+AI557+AI593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV521+AV539+AV575+AV557+AV593","v":0},0,0,0,0,0,{"$f":"BB521+BB539+BB575+BB557+BB593","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"J522+J540+J576+J558+J594","v":0},0,0,0,0,{"$f":"O522+O540+O576+O558+O594","v":0},0,0,0,0,{"$f":"T522+T540+T576+T558+T594","v":0},0,{"$f":"V522+V540+V576+V558+V594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI522+AI540+AI576+AI558+AI594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV522+AV540+AV576+AV558+AV594","v":0},0,0,0,0,0,{"$f":"BB522+BB540+BB576+BB558+BB594","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Equipment & Vehicles",null,null,null,null,-5.7592819402429996E-16,{"$f":"J523+J541+J577+J559+J595","v":-1.1671837597593176E-15},-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,{"$f":"O523+O541+O577+O559+O595","v":0},0,0,0,0,{"$f":"T523+T541+T577+T559+T595","v":0},0,{"$f":"V523+V541+V577+V559+V595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI523+AI541+AI577+AI559+AI595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV523+AV541+AV577+AV559+AV595","v":0},0,0,0,0,0,{"$f":"BB523+BB541+BB577+BB559+BB595","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Vehicle",null,null,null,null,0,{"$f":"J524+J542+J578+J560+J596","v":0},0,0,0,0,{"$f":"O524+O542+O578+O560+O596","v":0},0,0,0,0,{"$f":"T524+T542+T578+T560+T596","v":0},0,{"$f":"V524+V542+V578+V560+V596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI524+AI542+AI578+AI560+AI596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV524+AV542+AV578+AV560+AV596","v":0},0,0,0,0,0,{"$f":"BB524+BB542+BB578+BB560+BB596","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Information Technology",null,null,null,null,-4.163336342344337E-17,{"$f":"J525+J543+J579+J561+J597","v":-4.163336342344337E-17},-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,{"$f":"O525+O543+O579+O561+O597","v":0},0,0,0,0,{"$f":"T525+T543+T579+T561+T597","v":0},0,{"$f":"V525+V543+V579+V561+V597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI525+AI543+AI579+AI561+AI597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV525+AV543+AV579+AV561+AV597","v":0},0,0,0,0,0,{"$f":"BB525+BB543+BB579+BB561+BB597","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J526+J544+J580+J562+J598","v":0},0,0,0,0,{"$f":"O526+O544+O580+O562+O598","v":0},0,0,0,0,{"$f":"T526+T544+T580+T562+T598","v":0},0,{"$f":"V526+V544+V580+V562+V598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI526+AI544+AI580+AI562+AI598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV526+AV544+AV580+AV562+AV598","v":0},0,0,0,0,0,{"$f":"BB526+BB544+BB580+BB562+BB598","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"FRC",null,null,null,null,0,{"$f":"J527+J545+J581+J563+J599","v":0},0,0,0,0,{"$f":"O527+O545+O581+O563+O599","v":0},0,0,0,0,{"$f":"T527+T545+T581+T563+T599","v":0},0,{"$f":"V527+V545+V581+V563+V599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI527+AI545+AI581+AI563+AI599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV527+AV545+AV581+AV563+AV599","v":0},0,0,0,0,0,{"$f":"BB527+BB545+BB581+BB563+BB599","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Land",null,null,null,null,0,{"$f":"J528+J546+J582+J564+J600","v":0},0,0,0,0,{"$f":"O528+O546+O582+O564+O600","v":0},0,0,0,0,{"$f":"T528+T546+T582+T564+T600","v":0},0,{"$f":"V528+V546+V582+V564+V600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI528+AI546+AI582+AI564+AI600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV528+AV546+AV582+AV564+AV600","v":0},0,0,0,0,0,{"$f":"BB528+BB546+BB582+BB564+BB600","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J529+J547+J583+J565+J601","v":0},0,0,0,0,{"$f":"O529+O547+O583+O565+O601","v":0},0,0,0,0,{"$f":"T529+T547+T583+T565+T601","v":0},0,{"$f":"V529+V547+V583+V565+V601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI529+AI547+AI583+AI565+AI601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV529+AV547+AV583+AV565+AV601","v":0},0,0,0,0,0,{"$f":"BB529+BB547+BB583+BB565+BB601","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,-6.1756155744774333E-16,{"$f":"SUM(J604:J619)","v":-1.2091346076043789E-15},-1.2094520920259967E-15,-1.2097695764476144E-15,-1.2100870608692323E-15,-1.2104045452908501E-15,{"$f":"SUM(O604:O619)","v":0},0,0,0,0,{"$f":"SUM(T604:T619)","v":0},0,{"$f":"SUM(V604:V619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI604:AI619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV604:AV619)","v":0},0,0,0,0,0,{"$f":"SUM(BB604:BB619)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"Capex Account [m$31/12/2023]"}]
["Opening Asset Value"]
[{"$f":"ROW()","v":623},null,null,"High Pressure Mains - Steel",null,null,null,null,92.43482844303449,{"$f":"I731","v":94.143730233287542},{"$f":"J731","v":97.25080414615033},{"$f":"K731","v":100.64703030864219},{"$f":"L731","v":103.92737727397963},{"$f":"M731","v":104.22301499889394},{"$f":"N731","v":105.82882697307342},{"$f":"O731","v":104.30030565302691},{"$f":"P731","v":102.7717843329804},{"$f":"Q731","v":101.24326301293389},{"$f":"R731","v":99.714741692887387},{"$f":"S731","v":98.186220372840879},{"$f":"T731","v":96.660102335160445},{"$f":"U731","v":95.133984297480012},{"$f":"V731","v":93.607866259799579},{"$f":"W731","v":92.081748222119145},{"$f":"X731","v":90.555630184438712},{"$f":"Y731","v":89.029512146758279},{"$f":"Z731","v":87.503394109077846},{"$f":"AA731","v":85.977276071397412},{"$f":"AB731","v":84.451158033716979},{"$f":"AC731","v":82.925039996036546},{"$f":"AD731","v":81.398921958356112},{"$f":"AE731","v":79.872803920675679},{"$f":"AF731","v":78.346685882995246},{"$f":"AG731","v":76.820567845314812},{"$f":"AH731","v":75.294449807634379},{"$f":"AI731","v":73.768331769953946},{"$f":"AJ731","v":72.242213732273513},{"$f":"AK731","v":70.716095694593079},{"$f":"AL731","v":69.189977656912646},{"$f":"AM731","v":67.663859619232213},{"$f":"AN731","v":66.137741581551779},{"$f":"AO731","v":64.611623543871346},{"$f":"AP731","v":63.085505506190913},{"$f":"AQ731","v":61.559387468510479},{"$f":"AR731","v":60.033269430830046},{"$f":"AS731","v":58.507151393149613},{"$f":"AT731","v":56.981033355469179},{"$f":"AU731","v":55.454915317788746},{"$f":"AV731","v":53.928797280108313},{"$f":"AW731","v":52.40267924242788},{"$f":"AX731","v":50.876561204747446},{"$f":"AY731","v":49.350443167067013},{"$f":"AZ731","v":47.82432512938658},{"$f":"BA731","v":46.298207091706146},{"$f":"BB731","v":44.772089054025713},{"$f":"BC731","v":43.24597101634528},{"$f":"BD731","v":41.719852978664846},{"$f":"BE731","v":40.193734940984413},{"$f":"BF731","v":38.66761690330398},{"$f":"BG731","v":37.141498865623547},{"$f":"BH731","v":35.615380827943113},{"$f":"BI731","v":34.08926279026268},{"$f":"BJ731","v":32.563144752582247},{"$f":"BK731","v":31.037026714901813}]
[{"$f":"ROW()","v":624},null,null,"High Pressure Mains - PE",null,null,null,null,4.878228380863983,4.7808705868871222,5.3842248646775541,5.1195340681950077,5.0357477997969804,4.9508777987307573,4.8660077976645342,5.0143614892567614,4.9165824811881054,4.8188034731194493,4.7210244650507933,4.6232454569821373,4.5254664489134813,4.4276874408448252,4.3299084327761692,4.2321294247075132,4.1343504166388572,4.0365714085702011,3.9387924005015456,3.84101339243289,3.7432343843642344,3.6454553762955788,3.5476763682269232,3.4498973601582676,3.3521183520896121,3.2543393440209565,3.1565603359523009,3.0587813278836453,2.9610023198149897,2.8632233117463342,2.7654443036776786,2.667665295609023,2.5698862875403674,2.4721072794717118,2.3743282714030562,2.2765492633344007,2.1787702552657451,2.0809912471970895,1.9832122391284339,1.8854332310597783,1.7876542229911228,1.6898752149224672,1.5920962068538116,1.494317198785156,1.3965381907165004,1.2987591826478448,1.2009801745791893,1.1032011665105337,1.0054221584418781,0.90764315037322252,0.80986414230456694,0.71208513423591135,0.61430612616725577,0.51652711809860019,0.41874811002994461,0.32096910196128903]
[{"$f":"ROW()","v":625},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[{"$f":"ROW()","v":626},null,null,"Medium / Low Pressure Mains",null,null,null,null,338.93985927705234,{"$f":"I734","v":367.14591310863881},{"$f":"J734","v":391.73684248204665},{"$f":"K734","v":421.5379277610499},{"$f":"L734","v":452.1443935616926},{"$f":"M734","v":480.44782671787937},{"$f":"N734","v":506.82522996398609},{"$f":"O734","v":496.93748659794358},{"$f":"P734","v":487.04974323190106},{"$f":"Q734","v":477.16199986585855},{"$f":"R734","v":467.27425649981603},{"$f":"S734","v":457.38651313377352},{"$f":"T734","v":447.54871164110051},{"$f":"U734","v":437.7109101484275},{"$f":"V734","v":427.87310865575449},{"$f":"W734","v":418.03530716308148},{"$f":"X734","v":408.19750567040847},{"$f":"Y734","v":398.35970417773547},{"$f":"Z734","v":388.52190268506246},{"$f":"AA734","v":378.68410119238945},{"$f":"AB734","v":368.84629969971644},{"$f":"AC734","v":359.00849820704343},{"$f":"AD734","v":349.17069671437042},{"$f":"AE734","v":339.33289522169741},{"$f":"AF734","v":329.4950937290244},{"$f":"AG734","v":319.6572922363514},{"$f":"AH734","v":309.81949074367839},{"$f":"AI734","v":299.98168925100538},{"$f":"AJ734","v":290.14388775833237},{"$f":"AK734","v":280.30608626565936},{"$f":"AL734","v":270.46828477298635},{"$f":"AM734","v":260.63048328031334},{"$f":"AN734","v":250.79268178764033},{"$f":"AO734","v":240.95488029496732},{"$f":"AP734","v":231.11707880229432},{"$f":"AQ734","v":221.27927730962131},{"$f":"AR734","v":211.4414758169483},{"$f":"AS734","v":201.60367432427529},{"$f":"AT734","v":191.76587283160228},{"$f":"AU734","v":181.92807133892927},{"$f":"AV734","v":172.09026984625626},{"$f":"AW734","v":162.25246835358325},{"$f":"AX734","v":152.41466686091024},{"$f":"AY734","v":142.77898902550163},{"$f":"AZ734","v":133.2858906916245},{"$f":"BA734","v":123.91831612738777},{"$f":"BB734","v":114.74743881182634},{"$f":"BC734","v":105.83070509656184},{"$f":"BD734","v":97.113923695401752},{"$f":"BE734","v":88.620689398075953},{"$f":"BF734","v":80.453425499744753},{"$f":"BG734","v":72.569345584440555},{"$f":"BH734","v":64.947298569697608},{"$f":"BI734","v":57.489181947355334},{"$f":"BJ734","v":50.260356001296437},{"$f":"BK734","v":43.396552003723151}]
[{"$f":"ROW()","v":627},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[{"$f":"ROW()","v":628},null,null,"Regulators",null,null,null,null,22.300711329137279,{"$f":"I736","v":22.462148919615256},23.456936021775348,24.003099169875078,24.986141010882218,25.82549612913569,{"$f":"N736","v":27.12055406839394},{"$f":"O736","v":26.279384649295341},{"$f":"P736","v":25.438215230196743},{"$f":"Q736","v":24.597045811098145},{"$f":"R736","v":23.755876391999546},{"$f":"S736","v":22.914706972900948},{"$f":"T736","v":22.079904155311823},{"$f":"U736","v":21.245101337722698},{"$f":"V736","v":20.410298520133573},{"$f":"W736","v":19.575495702544448},{"$f":"X736","v":18.740692884955322},{"$f":"Y736","v":17.905890067366197},{"$f":"Z736","v":17.071087249777072},{"$f":"AA736","v":16.236284432187947},{"$f":"AB736","v":15.401481614598822},{"$f":"AC736","v":14.566678797009697},{"$f":"AD736","v":13.731875979420572},{"$f":"AE736","v":12.897073161831447},{"$f":"AF736","v":12.068328133176916},{"$f":"AG736","v":11.239583104522385},{"$f":"AH736","v":10.410838075867854},{"$f":"AI736","v":9.5822215720868691},{"$f":"AJ736","v":8.7577612379199419},{"$f":"AK736","v":7.9641935898019067},{"$f":"AL736","v":7.1953117430398006},{"$f":"AM736","v":6.433191770322142},{"$f":"AN736","v":5.700883845389896},{"$f":"AO736","v":4.9760103069459909},{"$f":"AP736","v":4.262570665962115},{"$f":"AQ736","v":3.5770128492649151},{"$f":"AR736","v":2.9221951275337785},{"$f":"AS736","v":2.3222757760764559},{"$f":"AT736","v":1.7979385467469764},{"$f":"AU736","v":1.3982401771087627},{"$f":"AV736","v":1.1436792728965022},{"$f":"AW736","v":0.93201987075309167},{"$f":"AX736","v":0.73226053061391094},{"$f":"AY736","v":0.57442273528816978},{"$f":"AZ736","v":0.44771203462673259},{"$f":"BA736","v":0.36364265385597649},{"$f":"BB736","v":0.31907644328965712},{"$f":"BC736","v":0.27451023272333774},{"$f":"BD736","v":0.22994402215701834},{"$f":"BE736","v":0.18537781159069894},{"$f":"BF736","v":0.14081160102437953},{"$f":"BG736","v":9.6245390458060132E-2},{"$f":"BH736","v":9.6245390458060132E-2},{"$f":"BI736","v":9.6245390458060132E-2},{"$f":"BJ736","v":9.6245390458060132E-2},{"$f":"BK736","v":9.6245390458060132E-2}]
[{"$f":"ROW()","v":629},null,null,"Secondary Gate Stations",null,null,null,null,4.9184584293322686,3.7095669952483021,3.8348237758558259,3.5365684955941052,3.2731884666995907,3.1540370863090059,3.0371145389969953,4.3076693943190296,4.1448361129305686,3.9820028315421077,3.8191695501536467,3.6563362687651857,3.4940882606731245,3.3318402525810633,3.1695922444890021,3.0073442363969409,2.8450962283048797,2.6828482202128185,2.5206002121207574,2.3583522040286962,2.196104195936635,2.0338561878445738,1.8716081797525128,1.7093601716604518,1.5471121635683909,1.3848641554763299,1.2226161473842689,1.060368139292208,0.898120131200147,0.73587212310808603,0.57362411501602506,0.4118322087942029,0.33918524226137431,0.29852980023352582,0.26472914681312038,0.23514259903286192,0.20563211422343255,0.17637830535037227,0.14785312342536258,0.11932794150035288,9.0802759575343173E-2,7.9097938393104819E-2,6.7393117210866466E-2,5.7787593792036282E-2,4.8182070373206098E-2,3.9443069651468293E-2,3.5346156576668293E-2,3.1249243501868293E-2,2.7152330427068293E-2,2.3055417352268293E-2,1.8958504277468292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2]
[{"$f":"ROW()","v":630},null,null,"Buildings",null,null,null,null,31.087805901702893,34.51284024150393,34.957526510122875,34.287304536616368,33.650883679774502,33.291529113807613,32.826802619626022,31.873679537865637,30.9140383511184,29.954397164371162,28.994755977623925,28.035114790876687,27.077231172771647,26.119347554666607,25.161463936561567,24.203580318456527,23.245696700351488,22.287813082246448,21.329929464141408,20.372045846036368,19.414162227931328,18.456278609826288,17.498394991721248,16.540511373616209,15.584909540247965,14.629307706879722,13.673705873511478,12.718104040143235,11.762502206774991,10.806900373406748,9.8528605279938297,8.9031316598668653,7.9600177648391819,7.0354702718864397,6.1351690551073377,5.3149126493201155,4.7215803489450963,4.2866692057023057,3.8517580624595151,3.436791816869861,3.0655489019139717,2.979512717739313,2.9280431427412945,2.8810499346071969,2.8422744671353191,2.8130033428891159,2.8007003623937208,2.7883973818983256,2.7760944014029305,2.7637914209075354,2.7514884404121402,2.7391854599167451,2.7391854599167451,2.7391854599167451,2.7391854599167451,2.7391854599167451]
[{"$f":"ROW()","v":631},null,null,"Meter and Services Pipes",null,null,null,null,363.14526337574227,375.43488067083416,377.14101916806715,380.11747796024144,381.70603736220937,384.30702355019935,383.09132246489963,354.44524052222846,326.6504002619626,299.56819517489242,273.83236754950599,249.32824002593171,226.11180725087692,203.92729243083483,183.01131399127229,163.23024836251838,144.46657561959572,127.04698391632787,110.39492306039827,94.726884897578984,80.049708051705281,66.679606727261472,54.929467197858074,44.548969078119214,35.56371327428883,27.884844136456287,21.43457805000083,16.300868164849227,12.102296107898768,8.9695845165280836,6.9036555828958166,6.0212259139943036,5.1387962450927906,4.2563665761912777,3.3739369072897651,2.4915072383882526,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399]
[{"$f":"ROW()","v":632},null,null,"Equipment & Vehicles",null,null,null,null,11.928463147079212,10.449115274966141,9.3232830070851929,7.9577217208587108,6.712894142843794,5.5268588955202311,5.4815833257093107,4.4813175218900279,3.562233980810384,2.7118161890802437,1.9764253900010273,1.4356161346067835,1.0389504233700277,0.7570560015682597,0.55001045831870554,0.42618838883997545,0.36262636130008358,0.2990643337601917,0.23550230622029983,0.17194027868040795,0.10837825114051608,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2]
[{"$f":"ROW()","v":633},null,null,"Vehicle",null,null,null,null,7.0601002738109813,6.8705486478365563,9.6854387575738858,10.173628168950279,9.3487325876539433,8.237962011632824,8.8015466971517533,7.2663756505535035,5.7226375074067493,4.4616000860127123,3.3887057378123484,2.5652289747191972,1.9877617847090858,1.5869729317396311,1.2367697142257268,0.98616279592476996,0.8266678895768611,0.66717298322895224,0.50767807688104338,0.34818317053313452,0.18868826418522561,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2]
[{"$f":"ROW()","v":634},null,null,"Information Technology",null,null,null,null,19.596107442493441,13.177655263559886,13.131593878106017,13.063700090700657,13.484360420406603,14.444331729286599,13.547979339660579,13.581693013837215,8.2770142922374372,4.0459378701394888,1.2833852962476673,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2]
[{"$f":"ROW()","v":635},null,null,"Telemetry and Monitoring",null,null,null,null,0.94950524895473587,{"$f":"I743","v":2.0513415334770988},2.634321742301438,3.3536481514131298,3.7165339571668783,3.738450964573655,3.565929411307005,3.1558117344763019,2.7456940576455988,2.3355763808148957,1.9254587039841926,1.6216867811912477,1.3602736508857771,1.1317866045464235,0.95144666310898884,0.84237630358710458,0.81523165962077593,0.78808701565444728,0.76094237168811862,0.73379772772178997,0.70665308375546132,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267]
[{"$f":"ROW()","v":636},null,null,"FRC",null,null,null,null,2.2232649748987754E-15,{"$f":"I744","v":1.3552527156068805E-20},{"$f":"J744","v":-6.5018026265948637E-16},{"$f":"K744","v":-6.5018026265948637E-16},{"$f":"L744","v":-6.5018026265948637E-16},{"$f":"M744","v":-6.5018026265948637E-16},{"$f":"N744","v":-0.16781140368161182},{"$f":"O744","v":-1.1102230246251565E-15},{"$f":"P744","v":-1.1102230246251565E-15},{"$f":"Q744","v":-1.1102230246251565E-15},{"$f":"R744","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15]
[{"$f":"ROW()","v":637},null,null,"Land",null,null,null,null,5.0979643409183906,7.5292065298029343,7.5290932021664156,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784]
[{"$f":"ROW()","v":638},null,null,"Equity Raising Cost",null,null,null,null,0.33433709981011112,1.1292014359176437,1.1120874678925607,1.0949734998674778,1.0778595318423949,1.060745563817312,1.0436315957922291,1.0264747755730665,1.009317955353904,0.99216113513474158,0.97500431491557915,0.95784749469641672,0.9406906744772543,0.92353385425809187,0.90637703403892944,0.88922021381976701,0.87206339360060459,0.85490657338144216,0.83774975316227973,0.8205929329431173,0.80343611272395488,0.78627929250479245,0.76912247228563002,0.75196565206646759,0.73480883184730517,0.71765201162814274,0.70049519140898031,0.68333837118981788,0.66618155097065546,0.64902473075149303,0.6318679105323306,0.61471109031316817,0.59755427009400575,0.58039744987484332,0.56324062965568089,0.54608380943651846,0.52892698921735604,0.51177016899819361,0.49461334877903118,0.47745652855986875,0.46029970834070633,0.4431428881215439,0.42598606790238147,0.40882924768321904,0.39167242746405662,0.37451560724489419,0.35735878702573176,0.34020196680656933,0.32304514658740691,0.30588832636824448,0.28873150614908205,0.27157468592991962,0.2544178657107572,0.23726104549159474,0.22010422527243229,0.20294740505326983]
[{"$f":"ROW()","v":639},null,null,"Total",null,null,null,null,906.55822766977292,{"$f":"SUM(J623:J638)","v":943.39701944157537},977.17799502382138,1012.4211823581526,1046.5927182210967,1076.7367229859349,{"$f":"SUM(O623:O638)","v":1103.3972858187283},1060.1983689664141,1010.7310662218802,963.40136742114601,919.18973999614639,{"$f":"SUM(T623:T638)","v":878.29560214924265},840.4098335402083,{"$f":"SUM(V623:V638)","v":805.88035859662784},772.79300165243694,741.09464687395405,710.64698275074966,681.54339966720033,653.20734743098899,625.85531788788819,599.49414966173288,574.44005695700753,551.25612762517665,529.44183970301026,509.0311336704238,489.92681430383522,{"$f":"SUM(AI623:AI638)","v":472.05109798862361},455.49206639958948,439.87232880837047,425.34934436878012,411.91939037623951,399.68446460163034,387.57511078759484,375.52374928662755,363.51492274790144,351.61823695009394,339.9792914156356,329.43635175342115,318.9697228402826,{"$f":"SUM(AV623:AV638)","v":308.64767768448843},298.51449332475408,288.72623755861247,278.9844484636518,269.49328023539624,260.1840363439988,{"$f":"SUM(BB623:BB638)","v":251.05332840805508},242.18043112238888,233.56167743701965,225.14287606575479,216.94762179832421,209.07833792988825,201.49223804447928,194.22913716376809,187.12996667545755,180.26008686343039,173.75522899988886]
["Capex"]
[{"$f":"ROW()","v":641},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'PTRM expenditure'!I159","v":2.7703035531841658},{"$f":"'PTRM expenditure'!J159","v":4.3968687104436848},{"$f":"'PTRM expenditure'!K159","v":4.7255864221599344},{"$f":"'PTRM expenditure'!L159","v":4.6504374950840974},{"$f":"'PTRM expenditure'!M159","v":1.72760398},{"$f":"'PTRM expenditure'!N159","v":3.0762014285714674}]
[{"$f":"ROW()","v":642},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'PTRM expenditure'!I160","v":-5.7497237022375199E-2},{"$f":"'PTRM expenditure'!J160","v":0.68822427885665527},{"$f":"'PTRM expenditure'!K160","v":-0.17982079541632315},{"$f":"'PTRM expenditure'!L160","v":1.0837326681957186E-3},{"$f":"'PTRM expenditure'!M160","v":0},{"$f":"'PTRM expenditure'!N160","v":0}]
[{"$f":"ROW()","v":643},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I161","v":0},{"$f":"'PTRM expenditure'!J161","v":0},{"$f":"'PTRM expenditure'!K161","v":0},{"$f":"'PTRM expenditure'!L161","v":0},{"$f":"'PTRM expenditure'!M161","v":0},{"$f":"'PTRM expenditure'!N161","v":0}]
[{"$f":"ROW()","v":644},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I162","v":32.544706388832338},{"$f":"'PTRM expenditure'!J162","v":31.415052093848129},{"$f":"'PTRM expenditure'!K162","v":37.419634362489695},{"$f":"'PTRM expenditure'!L162","v":38.873822728639404},{"$f":"'PTRM expenditure'!M162","v":37.218168420000012},{"$f":"'PTRM expenditure'!N162","v":35.958148826060906}]
[{"$f":"ROW()","v":645},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I163","v":0},{"$f":"'PTRM expenditure'!J163","v":0},{"$f":"'PTRM expenditure'!K163","v":0},{"$f":"'PTRM expenditure'!L163","v":0},{"$f":"'PTRM expenditure'!M163","v":0},{"$f":"'PTRM expenditure'!N163","v":0}]
[{"$f":"ROW()","v":646},null,null,"Regulators",null,null,null,null,{"$f":"'PTRM expenditure'!I164","v":0.57037494267642053},{"$f":"'PTRM expenditure'!J164","v":1.6349429509470992},{"$f":"'PTRM expenditure'!K164","v":1.2177608313025556},{"$f":"'PTRM expenditure'!L164","v":1.6766589671177368},{"$f":"'PTRM expenditure'!M164","v":1.5611166500000002},{"$f":"'PTRM expenditure'!N164","v":2.0373124830317435}]
[{"$f":"ROW()","v":647},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I165","v":0.18239409876075735},{"$f":"'PTRM expenditure'!J165","v":8.3258675656996586E-2},{"$f":"'PTRM expenditure'!K165","v":0},{"$f":"'PTRM expenditure'!L165","v":3.6856868493883782E-2},{"$f":"'PTRM expenditure'!M165","v":0.18305001999999998},{"$f":"'PTRM expenditure'!N165","v":0.187287454848}]
[{"$f":"ROW()","v":648},null,null,"Buildings",null,null,null,null,{"$f":"'PTRM expenditure'!I166","v":1.8605126251141937},{"$f":"'PTRM expenditure'!J166","v":0.38357939753412978},{"$f":"'PTRM expenditure'!K166","v":0.33480925383347071},{"$f":"'PTRM expenditure'!L166","v":0.37886132027522951},{"$f":"'PTRM expenditure'!M166","v":0.66477575},{"$f":"'PTRM expenditure'!N166","v":0.5624219655037872}]
[{"$f":"ROW()","v":649},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'PTRM expenditure'!I167","v":34.087352441267676},{"$f":"'PTRM expenditure'!J167","v":24.895397192354512},{"$f":"'PTRM expenditure'!K167","v":27.480093187328393},{"$f":"'PTRM expenditure'!L167","v":27.435914778646541},{"$f":"'PTRM expenditure'!M167","v":29.898298389999994},{"$f":"'PTRM expenditure'!N167","v":27.575927153172255}]
[{"$f":"ROW()","v":650},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I168","v":0.68052110026310131},{"$f":"'PTRM expenditure'!J168","v":1.0747880184042917},{"$f":"'PTRM expenditure'!K168","v":0.80076855542285263},{"$f":"'PTRM expenditure'!L168","v":0.88273885498415694},{"$f":"'PTRM expenditure'!M168","v":0.64504057639557266},{"$f":"'PTRM expenditure'!N168","v":1.2712405507978377}]
[{"$f":"ROW()","v":651},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I169","v":3.760103745412354},{"$f":"'PTRM expenditure'!J169","v":3.2792216041935713},{"$f":"'PTRM expenditure'!K169","v":2.5651049479714594},{"$f":"'PTRM expenditure'!L169","v":1.6490279958033915},{"$f":"'PTRM expenditure'!M169","v":1.49582614649778},{"$f":"'PTRM expenditure'!N169","v":3.1898981269581785}]
[{"$f":"ROW()","v":652},null,null,"Information Technology",null,null,null,null,{"$f":"'PTRM expenditure'!I170","v":1.4089997238534306},{"$f":"'PTRM expenditure'!J170","v":2.8479244126089096},{"$f":"'PTRM expenditure'!K170","v":8.1799148635255818},{"$f":"'PTRM expenditure'!L170","v":7.5949033045816616},{"$f":"'PTRM expenditure'!M170","v":7.3258309018537142},{"$f":"'PTRM expenditure'!N170","v":6.1355399021895431}]
[{"$f":"ROW()","v":653},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'PTRM expenditure'!I171","v":0.45824300769363202},{"$f":"'PTRM expenditure'!J171","v":0.75705607581058021},{"$f":"'PTRM expenditure'!K171","v":1.033277169101402},{"$f":"'PTRM expenditure'!L171","v":0.90891904400611601},{"$f":"'PTRM expenditure'!M171","v":0.73733144000000006},{"$f":"'PTRM expenditure'!N171","v":0.54289287932657337}]
[{"$f":"ROW()","v":654},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I172","v":0},{"$f":"'PTRM expenditure'!J172","v":0},{"$f":"'PTRM expenditure'!K172","v":0},{"$f":"'PTRM expenditure'!L172","v":0},{"$f":"'PTRM expenditure'!M172","v":0},{"$f":"'PTRM expenditure'!N172","v":0}]
[{"$f":"ROW()","v":655},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I173","v":2.3950353042857144},{"$f":"'PTRM expenditure'!J173","v":-1.1332763651877204E-4},{"$f":"'PTRM expenditure'!K173","v":-5.2477601813685087E-4},{"$f":"'PTRM expenditure'!L173","v":0},{"$f":"'PTRM expenditure'!M173","v":0},{"$f":"'PTRM expenditure'!N173","v":0}]
[{"$f":"ROW()","v":656},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'PTRM expenditure'!I174","v":0.79548273120260693},{"$f":"'PTRM expenditure'!J174","v":0},{"$f":"'PTRM expenditure'!K174","v":0},{"$f":"'PTRM expenditure'!L174","v":0},{"$f":"'PTRM expenditure'!M174","v":0},{"$f":"'PTRM expenditure'!N174","v":0}]
[{"$f":"ROW()","v":657},null,null,"Total",null,null,null,null,{"$f":"SUM(I641:I656)","v":81.456532425524031},{"$f":"SUM(J641:J656)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,{"$f":"SUM(O641:O656)","v":0},0,0,0,0,{"$f":"SUM(T641:T656)","v":0},0,{"$f":"SUM(V641:V656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI641:AI656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV641:AV656)","v":0},0,0,0,0,0,{"$f":"SUM(BB641:BB656)","v":0},0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":659},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"'PTRM expenditure'!J198","v":0},{"$f":"'PTRM expenditure'!K198","v":0},{"$f":"'PTRM expenditure'!L198","v":0},{"$f":"'PTRM expenditure'!M198","v":0},{"$f":"'PTRM expenditure'!N198","v":0},{"$f":"'PTRM expenditure'!O198","v":0},{"$f":"'PTRM expenditure'!P198","v":0},{"$f":"'PTRM expenditure'!Q198","v":0},{"$f":"'PTRM expenditure'!R198","v":0},{"$f":"'PTRM expenditure'!S198","v":0},{"$f":"'PTRM expenditure'!T198","v":0},{"$f":"'PTRM expenditure'!U198","v":0},{"$f":"'PTRM expenditure'!V198","v":0},{"$f":"'PTRM expenditure'!W198","v":0},{"$f":"'PTRM expenditure'!X198","v":0},{"$f":"'PTRM expenditure'!Y198","v":0},{"$f":"'PTRM expenditure'!Z198","v":0},{"$f":"'PTRM expenditure'!AA198","v":0},{"$f":"'PTRM expenditure'!AB198","v":0},{"$f":"'PTRM expenditure'!AC198","v":0},{"$f":"'PTRM expenditure'!AD198","v":0},{"$f":"'PTRM expenditure'!AE198","v":0},{"$f":"'PTRM expenditure'!AF198","v":0},{"$f":"'PTRM expenditure'!AG198","v":0},{"$f":"'PTRM expenditure'!AH198","v":0},{"$f":"'PTRM expenditure'!AI198","v":0},{"$f":"'PTRM expenditure'!AJ198","v":0},{"$f":"'PTRM expenditure'!AK198","v":0},{"$f":"'PTRM expenditure'!AL198","v":0},{"$f":"'PTRM expenditure'!AM198","v":0},{"$f":"'PTRM expenditure'!AN198","v":0},{"$f":"'PTRM expenditure'!AO198","v":0},{"$f":"'PTRM expenditure'!AP198","v":0},{"$f":"'PTRM expenditure'!AQ198","v":0},{"$f":"'PTRM expenditure'!AR198","v":0},{"$f":"'PTRM expenditure'!AS198","v":0},{"$f":"'PTRM expenditure'!AT198","v":0},{"$f":"'PTRM expenditure'!AU198","v":0},{"$f":"'PTRM expenditure'!AV198","v":0},{"$f":"'PTRM expenditure'!AW198","v":0},{"$f":"'PTRM expenditure'!AX198","v":0},{"$f":"'PTRM expenditure'!AY198","v":0},{"$f":"'PTRM expenditure'!AZ198","v":0},{"$f":"'PTRM expenditure'!BA198","v":0},{"$f":"'PTRM expenditure'!BB198","v":0},{"$f":"'PTRM expenditure'!BC198","v":0},{"$f":"'PTRM expenditure'!BD198","v":0},{"$f":"'PTRM expenditure'!BE198","v":0},{"$f":"'PTRM expenditure'!BF198","v":0},{"$f":"'PTRM expenditure'!BG198","v":0},{"$f":"'PTRM expenditure'!BH198","v":0},{"$f":"'PTRM expenditure'!BI198","v":0},{"$f":"'PTRM expenditure'!BJ198","v":0},{"$f":"'PTRM expenditure'!BK198","v":0},{"$f":"'PTRM expenditure'!BL198","v":0}]
[{"$f":"ROW()","v":660},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'PTRM expenditure'!I199","v":0},{"$f":"'PTRM expenditure'!J199","v":0},{"$f":"'PTRM expenditure'!K199","v":0},{"$f":"'PTRM expenditure'!L199","v":0},{"$f":"'PTRM expenditure'!M199","v":0},{"$f":"'PTRM expenditure'!N199","v":0},{"$f":"'PTRM expenditure'!O199","v":0},{"$f":"'PTRM expenditure'!P199","v":0},{"$f":"'PTRM expenditure'!Q199","v":0},{"$f":"'PTRM expenditure'!R199","v":0},{"$f":"'PTRM expenditure'!S199","v":0},{"$f":"'PTRM expenditure'!T199","v":0},{"$f":"'PTRM expenditure'!U199","v":0},{"$f":"'PTRM expenditure'!V199","v":0},{"$f":"'PTRM expenditure'!W199","v":0},{"$f":"'PTRM expenditure'!X199","v":0},{"$f":"'PTRM expenditure'!Y199","v":0},{"$f":"'PTRM expenditure'!Z199","v":0},{"$f":"'PTRM expenditure'!AA199","v":0},{"$f":"'PTRM expenditure'!AB199","v":0},{"$f":"'PTRM expenditure'!AC199","v":0},{"$f":"'PTRM expenditure'!AD199","v":0},{"$f":"'PTRM expenditure'!AE199","v":0},{"$f":"'PTRM expenditure'!AF199","v":0},{"$f":"'PTRM expenditure'!AG199","v":0},{"$f":"'PTRM expenditure'!AH199","v":0},{"$f":"'PTRM expenditure'!AI199","v":0},{"$f":"'PTRM expenditure'!AJ199","v":0},{"$f":"'PTRM expenditure'!AK199","v":0},{"$f":"'PTRM expenditure'!AL199","v":0},{"$f":"'PTRM expenditure'!AM199","v":0},{"$f":"'PTRM expenditure'!AN199","v":0},{"$f":"'PTRM expenditure'!AO199","v":0},{"$f":"'PTRM expenditure'!AP199","v":0},{"$f":"'PTRM expenditure'!AQ199","v":0},{"$f":"'PTRM expenditure'!AR199","v":0},{"$f":"'PTRM expenditure'!AS199","v":0},{"$f":"'PTRM expenditure'!AT199","v":0},{"$f":"'PTRM expenditure'!AU199","v":0},{"$f":"'PTRM expenditure'!AV199","v":0},{"$f":"'PTRM expenditure'!AW199","v":0},{"$f":"'PTRM expenditure'!AX199","v":0},{"$f":"'PTRM expenditure'!AY199","v":0},{"$f":"'PTRM expenditure'!AZ199","v":0},{"$f":"'PTRM expenditure'!BA199","v":0},{"$f":"'PTRM expenditure'!BB199","v":0},{"$f":"'PTRM expenditure'!BC199","v":0},{"$f":"'PTRM expenditure'!BD199","v":0},{"$f":"'PTRM expenditure'!BE199","v":0},{"$f":"'PTRM expenditure'!BF199","v":0},{"$f":"'PTRM expenditure'!BG199","v":0},{"$f":"'PTRM expenditure'!BH199","v":0},{"$f":"'PTRM expenditure'!BI199","v":0},{"$f":"'PTRM expenditure'!BJ199","v":0},{"$f":"'PTRM expenditure'!BK199","v":0},{"$f":"'PTRM expenditure'!BL199","v":0}]
[{"$f":"ROW()","v":661},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I200","v":0},{"$f":"'PTRM expenditure'!J200","v":0},{"$f":"'PTRM expenditure'!K200","v":0},{"$f":"'PTRM expenditure'!L200","v":0},{"$f":"'PTRM expenditure'!M200","v":0},{"$f":"'PTRM expenditure'!N200","v":0},{"$f":"'PTRM expenditure'!O200","v":0},{"$f":"'PTRM expenditure'!P200","v":0},{"$f":"'PTRM expenditure'!Q200","v":0},{"$f":"'PTRM expenditure'!R200","v":0},{"$f":"'PTRM expenditure'!S200","v":0},{"$f":"'PTRM expenditure'!T200","v":0},{"$f":"'PTRM expenditure'!U200","v":0},{"$f":"'PTRM expenditure'!V200","v":0},{"$f":"'PTRM expenditure'!W200","v":0},{"$f":"'PTRM expenditure'!X200","v":0},{"$f":"'PTRM expenditure'!Y200","v":0},{"$f":"'PTRM expenditure'!Z200","v":0},{"$f":"'PTRM expenditure'!AA200","v":0},{"$f":"'PTRM expenditure'!AB200","v":0},{"$f":"'PTRM expenditure'!AC200","v":0},{"$f":"'PTRM expenditure'!AD200","v":0},{"$f":"'PTRM expenditure'!AE200","v":0},{"$f":"'PTRM expenditure'!AF200","v":0},{"$f":"'PTRM expenditure'!AG200","v":0},{"$f":"'PTRM expenditure'!AH200","v":0},{"$f":"'PTRM expenditure'!AI200","v":0},{"$f":"'PTRM expenditure'!AJ200","v":0},{"$f":"'PTRM expenditure'!AK200","v":0},{"$f":"'PTRM expenditure'!AL200","v":0},{"$f":"'PTRM expenditure'!AM200","v":0},{"$f":"'PTRM expenditure'!AN200","v":0},{"$f":"'PTRM expenditure'!AO200","v":0},{"$f":"'PTRM expenditure'!AP200","v":0},{"$f":"'PTRM expenditure'!AQ200","v":0},{"$f":"'PTRM expenditure'!AR200","v":0},{"$f":"'PTRM expenditure'!AS200","v":0},{"$f":"'PTRM expenditure'!AT200","v":0},{"$f":"'PTRM expenditure'!AU200","v":0},{"$f":"'PTRM expenditure'!AV200","v":0},{"$f":"'PTRM expenditure'!AW200","v":0},{"$f":"'PTRM expenditure'!AX200","v":0},{"$f":"'PTRM expenditure'!AY200","v":0},{"$f":"'PTRM expenditure'!AZ200","v":0},{"$f":"'PTRM expenditure'!BA200","v":0},{"$f":"'PTRM expenditure'!BB200","v":0},{"$f":"'PTRM expenditure'!BC200","v":0},{"$f":"'PTRM expenditure'!BD200","v":0},{"$f":"'PTRM expenditure'!BE200","v":0},{"$f":"'PTRM expenditure'!BF200","v":0},{"$f":"'PTRM expenditure'!BG200","v":0},{"$f":"'PTRM expenditure'!BH200","v":0},{"$f":"'PTRM expenditure'!BI200","v":0},{"$f":"'PTRM expenditure'!BJ200","v":0},{"$f":"'PTRM expenditure'!BK200","v":0},{"$f":"'PTRM expenditure'!BL200","v":0}]
[{"$f":"ROW()","v":662},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I201","v":0},{"$f":"'PTRM expenditure'!J201","v":0},{"$f":"'PTRM expenditure'!K201","v":0},{"$f":"'PTRM expenditure'!L201","v":0},{"$f":"'PTRM expenditure'!M201","v":0},{"$f":"'PTRM expenditure'!N201","v":0},{"$f":"'PTRM expenditure'!O201","v":0},{"$f":"'PTRM expenditure'!P201","v":0},{"$f":"'PTRM expenditure'!Q201","v":0},{"$f":"'PTRM expenditure'!R201","v":0},{"$f":"'PTRM expenditure'!S201","v":0},{"$f":"'PTRM expenditure'!T201","v":0},{"$f":"'PTRM expenditure'!U201","v":0},{"$f":"'PTRM expenditure'!V201","v":0},{"$f":"'PTRM expenditure'!W201","v":0},{"$f":"'PTRM expenditure'!X201","v":0},{"$f":"'PTRM expenditure'!Y201","v":0},{"$f":"'PTRM expenditure'!Z201","v":0},{"$f":"'PTRM expenditure'!AA201","v":0},{"$f":"'PTRM expenditure'!AB201","v":0},{"$f":"'PTRM expenditure'!AC201","v":0},{"$f":"'PTRM expenditure'!AD201","v":0},{"$f":"'PTRM expenditure'!AE201","v":0},{"$f":"'PTRM expenditure'!AF201","v":0},{"$f":"'PTRM expenditure'!AG201","v":0},{"$f":"'PTRM expenditure'!AH201","v":0},{"$f":"'PTRM expenditure'!AI201","v":0},{"$f":"'PTRM expenditure'!AJ201","v":0},{"$f":"'PTRM expenditure'!AK201","v":0},{"$f":"'PTRM expenditure'!AL201","v":0},{"$f":"'PTRM expenditure'!AM201","v":0},{"$f":"'PTRM expenditure'!AN201","v":0},{"$f":"'PTRM expenditure'!AO201","v":0},{"$f":"'PTRM expenditure'!AP201","v":0},{"$f":"'PTRM expenditure'!AQ201","v":0},{"$f":"'PTRM expenditure'!AR201","v":0},{"$f":"'PTRM expenditure'!AS201","v":0},{"$f":"'PTRM expenditure'!AT201","v":0},{"$f":"'PTRM expenditure'!AU201","v":0},{"$f":"'PTRM expenditure'!AV201","v":0},{"$f":"'PTRM expenditure'!AW201","v":0},{"$f":"'PTRM expenditure'!AX201","v":0},{"$f":"'PTRM expenditure'!AY201","v":0},{"$f":"'PTRM expenditure'!AZ201","v":0},{"$f":"'PTRM expenditure'!BA201","v":0},{"$f":"'PTRM expenditure'!BB201","v":0},{"$f":"'PTRM expenditure'!BC201","v":0},{"$f":"'PTRM expenditure'!BD201","v":0},{"$f":"'PTRM expenditure'!BE201","v":0},{"$f":"'PTRM expenditure'!BF201","v":0},{"$f":"'PTRM expenditure'!BG201","v":0},{"$f":"'PTRM expenditure'!BH201","v":0},{"$f":"'PTRM expenditure'!BI201","v":0},{"$f":"'PTRM expenditure'!BJ201","v":0},{"$f":"'PTRM expenditure'!BK201","v":0},{"$f":"'PTRM expenditure'!BL201","v":0}]
[{"$f":"ROW()","v":663},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I202","v":0},{"$f":"'PTRM expenditure'!J202","v":0},{"$f":"'PTRM expenditure'!K202","v":0},{"$f":"'PTRM expenditure'!L202","v":0},{"$f":"'PTRM expenditure'!M202","v":0},{"$f":"'PTRM expenditure'!N202","v":0},{"$f":"'PTRM expenditure'!O202","v":0},{"$f":"'PTRM expenditure'!P202","v":0},{"$f":"'PTRM expenditure'!Q202","v":0},{"$f":"'PTRM expenditure'!R202","v":0},{"$f":"'PTRM expenditure'!S202","v":0},{"$f":"'PTRM expenditure'!T202","v":0},{"$f":"'PTRM expenditure'!U202","v":0},{"$f":"'PTRM expenditure'!V202","v":0},{"$f":"'PTRM expenditure'!W202","v":0},{"$f":"'PTRM expenditure'!X202","v":0},{"$f":"'PTRM expenditure'!Y202","v":0},{"$f":"'PTRM expenditure'!Z202","v":0},{"$f":"'PTRM expenditure'!AA202","v":0},{"$f":"'PTRM expenditure'!AB202","v":0},{"$f":"'PTRM expenditure'!AC202","v":0},{"$f":"'PTRM expenditure'!AD202","v":0},{"$f":"'PTRM expenditure'!AE202","v":0},{"$f":"'PTRM expenditure'!AF202","v":0},{"$f":"'PTRM expenditure'!AG202","v":0},{"$f":"'PTRM expenditure'!AH202","v":0},{"$f":"'PTRM expenditure'!AI202","v":0},{"$f":"'PTRM expenditure'!AJ202","v":0},{"$f":"'PTRM expenditure'!AK202","v":0},{"$f":"'PTRM expenditure'!AL202","v":0},{"$f":"'PTRM expenditure'!AM202","v":0},{"$f":"'PTRM expenditure'!AN202","v":0},{"$f":"'PTRM expenditure'!AO202","v":0},{"$f":"'PTRM expenditure'!AP202","v":0},{"$f":"'PTRM expenditure'!AQ202","v":0},{"$f":"'PTRM expenditure'!AR202","v":0},{"$f":"'PTRM expenditure'!AS202","v":0},{"$f":"'PTRM expenditure'!AT202","v":0},{"$f":"'PTRM expenditure'!AU202","v":0},{"$f":"'PTRM expenditure'!AV202","v":0},{"$f":"'PTRM expenditure'!AW202","v":0},{"$f":"'PTRM expenditure'!AX202","v":0},{"$f":"'PTRM expenditure'!AY202","v":0},{"$f":"'PTRM expenditure'!AZ202","v":0},{"$f":"'PTRM expenditure'!BA202","v":0},{"$f":"'PTRM expenditure'!BB202","v":0},{"$f":"'PTRM expenditure'!BC202","v":0},{"$f":"'PTRM expenditure'!BD202","v":0},{"$f":"'PTRM expenditure'!BE202","v":0},{"$f":"'PTRM expenditure'!BF202","v":0},{"$f":"'PTRM expenditure'!BG202","v":0},{"$f":"'PTRM expenditure'!BH202","v":0},{"$f":"'PTRM expenditure'!BI202","v":0},{"$f":"'PTRM expenditure'!BJ202","v":0},{"$f":"'PTRM expenditure'!BK202","v":0},{"$f":"'PTRM expenditure'!BL202","v":0}]
[{"$f":"ROW()","v":664},null,null,"Regulators",null,null,null,null,{"$f":"'PTRM expenditure'!I203","v":0},{"$f":"'PTRM expenditure'!J203","v":0},{"$f":"'PTRM expenditure'!K203","v":0},{"$f":"'PTRM expenditure'!L203","v":0},{"$f":"'PTRM expenditure'!M203","v":0},{"$f":"'PTRM expenditure'!N203","v":0},{"$f":"'PTRM expenditure'!O203","v":0},{"$f":"'PTRM expenditure'!P203","v":0},{"$f":"'PTRM expenditure'!Q203","v":0},{"$f":"'PTRM expenditure'!R203","v":0},{"$f":"'PTRM expenditure'!S203","v":0},{"$f":"'PTRM expenditure'!T203","v":0},{"$f":"'PTRM expenditure'!U203","v":0},{"$f":"'PTRM expenditure'!V203","v":0},{"$f":"'PTRM expenditure'!W203","v":0},{"$f":"'PTRM expenditure'!X203","v":0},{"$f":"'PTRM expenditure'!Y203","v":0},{"$f":"'PTRM expenditure'!Z203","v":0},{"$f":"'PTRM expenditure'!AA203","v":0},{"$f":"'PTRM expenditure'!AB203","v":0},{"$f":"'PTRM expenditure'!AC203","v":0},{"$f":"'PTRM expenditure'!AD203","v":0},{"$f":"'PTRM expenditure'!AE203","v":0},{"$f":"'PTRM expenditure'!AF203","v":0},{"$f":"'PTRM expenditure'!AG203","v":0},{"$f":"'PTRM expenditure'!AH203","v":0},{"$f":"'PTRM expenditure'!AI203","v":0},{"$f":"'PTRM expenditure'!AJ203","v":0},{"$f":"'PTRM expenditure'!AK203","v":0},{"$f":"'PTRM expenditure'!AL203","v":0},{"$f":"'PTRM expenditure'!AM203","v":0},{"$f":"'PTRM expenditure'!AN203","v":0},{"$f":"'PTRM expenditure'!AO203","v":0},{"$f":"'PTRM expenditure'!AP203","v":0},{"$f":"'PTRM expenditure'!AQ203","v":0},{"$f":"'PTRM expenditure'!AR203","v":0},{"$f":"'PTRM expenditure'!AS203","v":0},{"$f":"'PTRM expenditure'!AT203","v":0},{"$f":"'PTRM expenditure'!AU203","v":0},{"$f":"'PTRM expenditure'!AV203","v":0},{"$f":"'PTRM expenditure'!AW203","v":0},{"$f":"'PTRM expenditure'!AX203","v":0},{"$f":"'PTRM expenditure'!AY203","v":0},{"$f":"'PTRM expenditure'!AZ203","v":0},{"$f":"'PTRM expenditure'!BA203","v":0},{"$f":"'PTRM expenditure'!BB203","v":0},{"$f":"'PTRM expenditure'!BC203","v":0},{"$f":"'PTRM expenditure'!BD203","v":0},{"$f":"'PTRM expenditure'!BE203","v":0},{"$f":"'PTRM expenditure'!BF203","v":0},{"$f":"'PTRM expenditure'!BG203","v":0},{"$f":"'PTRM expenditure'!BH203","v":0},{"$f":"'PTRM expenditure'!BI203","v":0},{"$f":"'PTRM expenditure'!BJ203","v":0},{"$f":"'PTRM expenditure'!BK203","v":0},{"$f":"'PTRM expenditure'!BL203","v":0}]
[{"$f":"ROW()","v":665},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I204","v":0},{"$f":"'PTRM expenditure'!J204","v":0},{"$f":"'PTRM expenditure'!K204","v":0},{"$f":"'PTRM expenditure'!L204","v":0},{"$f":"'PTRM expenditure'!M204","v":0},{"$f":"'PTRM expenditure'!N204","v":0},{"$f":"'PTRM expenditure'!O204","v":0},{"$f":"'PTRM expenditure'!P204","v":0},{"$f":"'PTRM expenditure'!Q204","v":0},{"$f":"'PTRM expenditure'!R204","v":0},{"$f":"'PTRM expenditure'!S204","v":0},{"$f":"'PTRM expenditure'!T204","v":0},{"$f":"'PTRM expenditure'!U204","v":0},{"$f":"'PTRM expenditure'!V204","v":0},{"$f":"'PTRM expenditure'!W204","v":0},{"$f":"'PTRM expenditure'!X204","v":0},{"$f":"'PTRM expenditure'!Y204","v":0},{"$f":"'PTRM expenditure'!Z204","v":0},{"$f":"'PTRM expenditure'!AA204","v":0},{"$f":"'PTRM expenditure'!AB204","v":0},{"$f":"'PTRM expenditure'!AC204","v":0},{"$f":"'PTRM expenditure'!AD204","v":0},{"$f":"'PTRM expenditure'!AE204","v":0},{"$f":"'PTRM expenditure'!AF204","v":0},{"$f":"'PTRM expenditure'!AG204","v":0},{"$f":"'PTRM expenditure'!AH204","v":0},{"$f":"'PTRM expenditure'!AI204","v":0},{"$f":"'PTRM expenditure'!AJ204","v":0},{"$f":"'PTRM expenditure'!AK204","v":0},{"$f":"'PTRM expenditure'!AL204","v":0},{"$f":"'PTRM expenditure'!AM204","v":0},{"$f":"'PTRM expenditure'!AN204","v":0},{"$f":"'PTRM expenditure'!AO204","v":0},{"$f":"'PTRM expenditure'!AP204","v":0},{"$f":"'PTRM expenditure'!AQ204","v":0},{"$f":"'PTRM expenditure'!AR204","v":0},{"$f":"'PTRM expenditure'!AS204","v":0},{"$f":"'PTRM expenditure'!AT204","v":0},{"$f":"'PTRM expenditure'!AU204","v":0},{"$f":"'PTRM expenditure'!AV204","v":0},{"$f":"'PTRM expenditure'!AW204","v":0},{"$f":"'PTRM expenditure'!AX204","v":0},{"$f":"'PTRM expenditure'!AY204","v":0},{"$f":"'PTRM expenditure'!AZ204","v":0},{"$f":"'PTRM expenditure'!BA204","v":0},{"$f":"'PTRM expenditure'!BB204","v":0},{"$f":"'PTRM expenditure'!BC204","v":0},{"$f":"'PTRM expenditure'!BD204","v":0},{"$f":"'PTRM expenditure'!BE204","v":0},{"$f":"'PTRM expenditure'!BF204","v":0},{"$f":"'PTRM expenditure'!BG204","v":0},{"$f":"'PTRM expenditure'!BH204","v":0},{"$f":"'PTRM expenditure'!BI204","v":0},{"$f":"'PTRM expenditure'!BJ204","v":0},{"$f":"'PTRM expenditure'!BK204","v":0},{"$f":"'PTRM expenditure'!BL204","v":0}]
[{"$f":"ROW()","v":666},null,null,"Buildings",null,null,null,null,{"$f":"'PTRM expenditure'!I205","v":0},{"$f":"'PTRM expenditure'!J205","v":0},{"$f":"'PTRM expenditure'!K205","v":0},{"$f":"'PTRM expenditure'!L205","v":0},{"$f":"'PTRM expenditure'!M205","v":0},{"$f":"'PTRM expenditure'!N205","v":0},{"$f":"'PTRM expenditure'!O205","v":0},{"$f":"'PTRM expenditure'!P205","v":0},{"$f":"'PTRM expenditure'!Q205","v":0},{"$f":"'PTRM expenditure'!R205","v":0},{"$f":"'PTRM expenditure'!S205","v":0},{"$f":"'PTRM expenditure'!T205","v":0},{"$f":"'PTRM expenditure'!U205","v":0},{"$f":"'PTRM expenditure'!V205","v":0},{"$f":"'PTRM expenditure'!W205","v":0},{"$f":"'PTRM expenditure'!X205","v":0},{"$f":"'PTRM expenditure'!Y205","v":0},{"$f":"'PTRM expenditure'!Z205","v":0},{"$f":"'PTRM expenditure'!AA205","v":0},{"$f":"'PTRM expenditure'!AB205","v":0},{"$f":"'PTRM expenditure'!AC205","v":0},{"$f":"'PTRM expenditure'!AD205","v":0},{"$f":"'PTRM expenditure'!AE205","v":0},{"$f":"'PTRM expenditure'!AF205","v":0},{"$f":"'PTRM expenditure'!AG205","v":0},{"$f":"'PTRM expenditure'!AH205","v":0},{"$f":"'PTRM expenditure'!AI205","v":0},{"$f":"'PTRM expenditure'!AJ205","v":0},{"$f":"'PTRM expenditure'!AK205","v":0},{"$f":"'PTRM expenditure'!AL205","v":0},{"$f":"'PTRM expenditure'!AM205","v":0},{"$f":"'PTRM expenditure'!AN205","v":0},{"$f":"'PTRM expenditure'!AO205","v":0},{"$f":"'PTRM expenditure'!AP205","v":0},{"$f":"'PTRM expenditure'!AQ205","v":0},{"$f":"'PTRM expenditure'!AR205","v":0},{"$f":"'PTRM expenditure'!AS205","v":0},{"$f":"'PTRM expenditure'!AT205","v":0},{"$f":"'PTRM expenditure'!AU205","v":0},{"$f":"'PTRM expenditure'!AV205","v":0},{"$f":"'PTRM expenditure'!AW205","v":0},{"$f":"'PTRM expenditure'!AX205","v":0},{"$f":"'PTRM expenditure'!AY205","v":0},{"$f":"'PTRM expenditure'!AZ205","v":0},{"$f":"'PTRM expenditure'!BA205","v":0},{"$f":"'PTRM expenditure'!BB205","v":0},{"$f":"'PTRM expenditure'!BC205","v":0},{"$f":"'PTRM expenditure'!BD205","v":0},{"$f":"'PTRM expenditure'!BE205","v":0},{"$f":"'PTRM expenditure'!BF205","v":0},{"$f":"'PTRM expenditure'!BG205","v":0},{"$f":"'PTRM expenditure'!BH205","v":0},{"$f":"'PTRM expenditure'!BI205","v":0},{"$f":"'PTRM expenditure'!BJ205","v":0},{"$f":"'PTRM expenditure'!BK205","v":0},{"$f":"'PTRM expenditure'!BL205","v":0}]
[{"$f":"ROW()","v":667},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'PTRM expenditure'!I206","v":0},{"$f":"'PTRM expenditure'!J206","v":0},{"$f":"'PTRM expenditure'!K206","v":0},{"$f":"'PTRM expenditure'!L206","v":0},{"$f":"'PTRM expenditure'!M206","v":0},{"$f":"'PTRM expenditure'!N206","v":0},{"$f":"'PTRM expenditure'!O206","v":0},{"$f":"'PTRM expenditure'!P206","v":0},{"$f":"'PTRM expenditure'!Q206","v":0},{"$f":"'PTRM expenditure'!R206","v":0},{"$f":"'PTRM expenditure'!S206","v":0},{"$f":"'PTRM expenditure'!T206","v":0},{"$f":"'PTRM expenditure'!U206","v":0},{"$f":"'PTRM expenditure'!V206","v":0},{"$f":"'PTRM expenditure'!W206","v":0},{"$f":"'PTRM expenditure'!X206","v":0},{"$f":"'PTRM expenditure'!Y206","v":0},{"$f":"'PTRM expenditure'!Z206","v":0},{"$f":"'PTRM expenditure'!AA206","v":0},{"$f":"'PTRM expenditure'!AB206","v":0},{"$f":"'PTRM expenditure'!AC206","v":0},{"$f":"'PTRM expenditure'!AD206","v":0},{"$f":"'PTRM expenditure'!AE206","v":0},{"$f":"'PTRM expenditure'!AF206","v":0},{"$f":"'PTRM expenditure'!AG206","v":0},{"$f":"'PTRM expenditure'!AH206","v":0},{"$f":"'PTRM expenditure'!AI206","v":0},{"$f":"'PTRM expenditure'!AJ206","v":0},{"$f":"'PTRM expenditure'!AK206","v":0},{"$f":"'PTRM expenditure'!AL206","v":0},{"$f":"'PTRM expenditure'!AM206","v":0},{"$f":"'PTRM expenditure'!AN206","v":0},{"$f":"'PTRM expenditure'!AO206","v":0},{"$f":"'PTRM expenditure'!AP206","v":0},{"$f":"'PTRM expenditure'!AQ206","v":0},{"$f":"'PTRM expenditure'!AR206","v":0},{"$f":"'PTRM expenditure'!AS206","v":0},{"$f":"'PTRM expenditure'!AT206","v":0},{"$f":"'PTRM expenditure'!AU206","v":0},{"$f":"'PTRM expenditure'!AV206","v":0},{"$f":"'PTRM expenditure'!AW206","v":0},{"$f":"'PTRM expenditure'!AX206","v":0},{"$f":"'PTRM expenditure'!AY206","v":0},{"$f":"'PTRM expenditure'!AZ206","v":0},{"$f":"'PTRM expenditure'!BA206","v":0},{"$f":"'PTRM expenditure'!BB206","v":0},{"$f":"'PTRM expenditure'!BC206","v":0},{"$f":"'PTRM expenditure'!BD206","v":0},{"$f":"'PTRM expenditure'!BE206","v":0},{"$f":"'PTRM expenditure'!BF206","v":0},{"$f":"'PTRM expenditure'!BG206","v":0},{"$f":"'PTRM expenditure'!BH206","v":0},{"$f":"'PTRM expenditure'!BI206","v":0},{"$f":"'PTRM expenditure'!BJ206","v":0},{"$f":"'PTRM expenditure'!BK206","v":0},{"$f":"'PTRM expenditure'!BL206","v":0}]
[{"$f":"ROW()","v":668},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I207","v":-8.8881381669535294E-3},{"$f":"'PTRM expenditure'!J207","v":-1.7128626279863481E-2},{"$f":"'PTRM expenditure'!K207","v":0},{"$f":"'PTRM expenditure'!L207","v":-1.1932681957186544E-2},{"$f":"'PTRM expenditure'!M207","v":0},{"$f":"'PTRM expenditure'!N207","v":0},{"$f":"'PTRM expenditure'!O207","v":0},{"$f":"'PTRM expenditure'!P207","v":0},{"$f":"'PTRM expenditure'!Q207","v":0},{"$f":"'PTRM expenditure'!R207","v":0},{"$f":"'PTRM expenditure'!S207","v":0},{"$f":"'PTRM expenditure'!T207","v":0},{"$f":"'PTRM expenditure'!U207","v":0},{"$f":"'PTRM expenditure'!V207","v":0},{"$f":"'PTRM expenditure'!W207","v":0},{"$f":"'PTRM expenditure'!X207","v":0},{"$f":"'PTRM expenditure'!Y207","v":0},{"$f":"'PTRM expenditure'!Z207","v":0},{"$f":"'PTRM expenditure'!AA207","v":0},{"$f":"'PTRM expenditure'!AB207","v":0},{"$f":"'PTRM expenditure'!AC207","v":0},{"$f":"'PTRM expenditure'!AD207","v":0},{"$f":"'PTRM expenditure'!AE207","v":0},{"$f":"'PTRM expenditure'!AF207","v":0},{"$f":"'PTRM expenditure'!AG207","v":0},{"$f":"'PTRM expenditure'!AH207","v":0},{"$f":"'PTRM expenditure'!AI207","v":0},{"$f":"'PTRM expenditure'!AJ207","v":0},{"$f":"'PTRM expenditure'!AK207","v":0},{"$f":"'PTRM expenditure'!AL207","v":0},{"$f":"'PTRM expenditure'!AM207","v":0},{"$f":"'PTRM expenditure'!AN207","v":0},{"$f":"'PTRM expenditure'!AO207","v":0},{"$f":"'PTRM expenditure'!AP207","v":0},{"$f":"'PTRM expenditure'!AQ207","v":0},{"$f":"'PTRM expenditure'!AR207","v":0},{"$f":"'PTRM expenditure'!AS207","v":0},{"$f":"'PTRM expenditure'!AT207","v":0},{"$f":"'PTRM expenditure'!AU207","v":0},{"$f":"'PTRM expenditure'!AV207","v":0},{"$f":"'PTRM expenditure'!AW207","v":0},{"$f":"'PTRM expenditure'!AX207","v":0},{"$f":"'PTRM expenditure'!AY207","v":0},{"$f":"'PTRM expenditure'!AZ207","v":0},{"$f":"'PTRM expenditure'!BA207","v":0},{"$f":"'PTRM expenditure'!BB207","v":0},{"$f":"'PTRM expenditure'!BC207","v":0},{"$f":"'PTRM expenditure'!BD207","v":0},{"$f":"'PTRM expenditure'!BE207","v":0},{"$f":"'PTRM expenditure'!BF207","v":0},{"$f":"'PTRM expenditure'!BG207","v":0},{"$f":"'PTRM expenditure'!BH207","v":0},{"$f":"'PTRM expenditure'!BI207","v":0},{"$f":"'PTRM expenditure'!BJ207","v":0},{"$f":"'PTRM expenditure'!BK207","v":0},{"$f":"'PTRM expenditure'!BL207","v":0}]
[{"$f":"ROW()","v":669},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I208","v":-1.0239716580034424},{"$f":"'PTRM expenditure'!J208","v":-0.6689176809726961},{"$f":"'PTRM expenditure'!K208","v":-0.56574850238252272},{"$f":"'PTRM expenditure'!L208","v":-0.41433754375382259},{"$f":"'PTRM expenditure'!M208","v":-0.32805066000000005},{"$f":"'PTRM expenditure'!N208","v":0},{"$f":"'PTRM expenditure'!O208","v":0},{"$f":"'PTRM expenditure'!P208","v":0},{"$f":"'PTRM expenditure'!Q208","v":0},{"$f":"'PTRM expenditure'!R208","v":0},{"$f":"'PTRM expenditure'!S208","v":0},{"$f":"'PTRM expenditure'!T208","v":0},{"$f":"'PTRM expenditure'!U208","v":0},{"$f":"'PTRM expenditure'!V208","v":0},{"$f":"'PTRM expenditure'!W208","v":0},{"$f":"'PTRM expenditure'!X208","v":0},{"$f":"'PTRM expenditure'!Y208","v":0},{"$f":"'PTRM expenditure'!Z208","v":0},{"$f":"'PTRM expenditure'!AA208","v":0},{"$f":"'PTRM expenditure'!AB208","v":0},{"$f":"'PTRM expenditure'!AC208","v":0},{"$f":"'PTRM expenditure'!AD208","v":0},{"$f":"'PTRM expenditure'!AE208","v":0},{"$f":"'PTRM expenditure'!AF208","v":0},{"$f":"'PTRM expenditure'!AG208","v":0},{"$f":"'PTRM expenditure'!AH208","v":0},{"$f":"'PTRM expenditure'!AI208","v":0},{"$f":"'PTRM expenditure'!AJ208","v":0},{"$f":"'PTRM expenditure'!AK208","v":0},{"$f":"'PTRM expenditure'!AL208","v":0},{"$f":"'PTRM expenditure'!AM208","v":0},{"$f":"'PTRM expenditure'!AN208","v":0},{"$f":"'PTRM expenditure'!AO208","v":0},{"$f":"'PTRM expenditure'!AP208","v":0},{"$f":"'PTRM expenditure'!AQ208","v":0},{"$f":"'PTRM expenditure'!AR208","v":0},{"$f":"'PTRM expenditure'!AS208","v":0},{"$f":"'PTRM expenditure'!AT208","v":0},{"$f":"'PTRM expenditure'!AU208","v":0},{"$f":"'PTRM expenditure'!AV208","v":0},{"$f":"'PTRM expenditure'!AW208","v":0},{"$f":"'PTRM expenditure'!AX208","v":0},{"$f":"'PTRM expenditure'!AY208","v":0},{"$f":"'PTRM expenditure'!AZ208","v":0},{"$f":"'PTRM expenditure'!BA208","v":0},{"$f":"'PTRM expenditure'!BB208","v":0},{"$f":"'PTRM expenditure'!BC208","v":0},{"$f":"'PTRM expenditure'!BD208","v":0},{"$f":"'PTRM expenditure'!BE208","v":0},{"$f":"'PTRM expenditure'!BF208","v":0},{"$f":"'PTRM expenditure'!BG208","v":0},{"$f":"'PTRM expenditure'!BH208","v":0},{"$f":"'PTRM expenditure'!BI208","v":0},{"$f":"'PTRM expenditure'!BJ208","v":0},{"$f":"'PTRM expenditure'!BK208","v":0},{"$f":"'PTRM expenditure'!BL208","v":0}]
[{"$f":"ROW()","v":670},null,null,"Information Technology",null,null,null,null,{"$f":"'PTRM expenditure'!I209","v":0},{"$f":"'PTRM expenditure'!J209","v":0},{"$f":"'PTRM expenditure'!K209","v":0},{"$f":"'PTRM expenditure'!L209","v":0},{"$f":"'PTRM expenditure'!M209","v":0},{"$f":"'PTRM expenditure'!N209","v":0},{"$f":"'PTRM expenditure'!O209","v":0},{"$f":"'PTRM expenditure'!P209","v":0},{"$f":"'PTRM expenditure'!Q209","v":0},{"$f":"'PTRM expenditure'!R209","v":0},{"$f":"'PTRM expenditure'!S209","v":0},{"$f":"'PTRM expenditure'!T209","v":0},{"$f":"'PTRM expenditure'!U209","v":0},{"$f":"'PTRM expenditure'!V209","v":0},{"$f":"'PTRM expenditure'!W209","v":0},{"$f":"'PTRM expenditure'!X209","v":0},{"$f":"'PTRM expenditure'!Y209","v":0},{"$f":"'PTRM expenditure'!Z209","v":0},{"$f":"'PTRM expenditure'!AA209","v":0},{"$f":"'PTRM expenditure'!AB209","v":0},{"$f":"'PTRM expenditure'!AC209","v":0},{"$f":"'PTRM expenditure'!AD209","v":0},{"$f":"'PTRM expenditure'!AE209","v":0},{"$f":"'PTRM expenditure'!AF209","v":0},{"$f":"'PTRM expenditure'!AG209","v":0},{"$f":"'PTRM expenditure'!AH209","v":0},{"$f":"'PTRM expenditure'!AI209","v":0},{"$f":"'PTRM expenditure'!AJ209","v":0},{"$f":"'PTRM expenditure'!AK209","v":0},{"$f":"'PTRM expenditure'!AL209","v":0},{"$f":"'PTRM expenditure'!AM209","v":0},{"$f":"'PTRM expenditure'!AN209","v":0},{"$f":"'PTRM expenditure'!AO209","v":0},{"$f":"'PTRM expenditure'!AP209","v":0},{"$f":"'PTRM expenditure'!AQ209","v":0},{"$f":"'PTRM expenditure'!AR209","v":0},{"$f":"'PTRM expenditure'!AS209","v":0},{"$f":"'PTRM expenditure'!AT209","v":0},{"$f":"'PTRM expenditure'!AU209","v":0},{"$f":"'PTRM expenditure'!AV209","v":0},{"$f":"'PTRM expenditure'!AW209","v":0},{"$f":"'PTRM expenditure'!AX209","v":0},{"$f":"'PTRM expenditure'!AY209","v":0},{"$f":"'PTRM expenditure'!AZ209","v":0},{"$f":"'PTRM expenditure'!BA209","v":0},{"$f":"'PTRM expenditure'!BB209","v":0},{"$f":"'PTRM expenditure'!BC209","v":0},{"$f":"'PTRM expenditure'!BD209","v":0},{"$f":"'PTRM expenditure'!BE209","v":0},{"$f":"'PTRM expenditure'!BF209","v":0},{"$f":"'PTRM expenditure'!BG209","v":0},{"$f":"'PTRM expenditure'!BH209","v":0},{"$f":"'PTRM expenditure'!BI209","v":0},{"$f":"'PTRM expenditure'!BJ209","v":0},{"$f":"'PTRM expenditure'!BK209","v":0},{"$f":"'PTRM expenditure'!BL209","v":0}]
[{"$f":"ROW()","v":671},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'PTRM expenditure'!I210","v":0},{"$f":"'PTRM expenditure'!J210","v":0},{"$f":"'PTRM expenditure'!K210","v":0},{"$f":"'PTRM expenditure'!L210","v":0},{"$f":"'PTRM expenditure'!M210","v":0},{"$f":"'PTRM expenditure'!N210","v":0},{"$f":"'PTRM expenditure'!O210","v":0},{"$f":"'PTRM expenditure'!P210","v":0},{"$f":"'PTRM expenditure'!Q210","v":0},{"$f":"'PTRM expenditure'!R210","v":0},{"$f":"'PTRM expenditure'!S210","v":0},{"$f":"'PTRM expenditure'!T210","v":0},{"$f":"'PTRM expenditure'!U210","v":0},{"$f":"'PTRM expenditure'!V210","v":0},{"$f":"'PTRM expenditure'!W210","v":0},{"$f":"'PTRM expenditure'!X210","v":0},{"$f":"'PTRM expenditure'!Y210","v":0},{"$f":"'PTRM expenditure'!Z210","v":0},{"$f":"'PTRM expenditure'!AA210","v":0},{"$f":"'PTRM expenditure'!AB210","v":0},{"$f":"'PTRM expenditure'!AC210","v":0},{"$f":"'PTRM expenditure'!AD210","v":0},{"$f":"'PTRM expenditure'!AE210","v":0},{"$f":"'PTRM expenditure'!AF210","v":0},{"$f":"'PTRM expenditure'!AG210","v":0},{"$f":"'PTRM expenditure'!AH210","v":0},{"$f":"'PTRM expenditure'!AI210","v":0},{"$f":"'PTRM expenditure'!AJ210","v":0},{"$f":"'PTRM expenditure'!AK210","v":0},{"$f":"'PTRM expenditure'!AL210","v":0},{"$f":"'PTRM expenditure'!AM210","v":0},{"$f":"'PTRM expenditure'!AN210","v":0},{"$f":"'PTRM expenditure'!AO210","v":0},{"$f":"'PTRM expenditure'!AP210","v":0},{"$f":"'PTRM expenditure'!AQ210","v":0},{"$f":"'PTRM expenditure'!AR210","v":0},{"$f":"'PTRM expenditure'!AS210","v":0},{"$f":"'PTRM expenditure'!AT210","v":0},{"$f":"'PTRM expenditure'!AU210","v":0},{"$f":"'PTRM expenditure'!AV210","v":0},{"$f":"'PTRM expenditure'!AW210","v":0},{"$f":"'PTRM expenditure'!AX210","v":0},{"$f":"'PTRM expenditure'!AY210","v":0},{"$f":"'PTRM expenditure'!AZ210","v":0},{"$f":"'PTRM expenditure'!BA210","v":0},{"$f":"'PTRM expenditure'!BB210","v":0},{"$f":"'PTRM expenditure'!BC210","v":0},{"$f":"'PTRM expenditure'!BD210","v":0},{"$f":"'PTRM expenditure'!BE210","v":0},{"$f":"'PTRM expenditure'!BF210","v":0},{"$f":"'PTRM expenditure'!BG210","v":0},{"$f":"'PTRM expenditure'!BH210","v":0},{"$f":"'PTRM expenditure'!BI210","v":0},{"$f":"'PTRM expenditure'!BJ210","v":0},{"$f":"'PTRM expenditure'!BK210","v":0},{"$f":"'PTRM expenditure'!BL210","v":0}]
[{"$f":"ROW()","v":672},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I211","v":0},{"$f":"'PTRM expenditure'!J211","v":0},{"$f":"'PTRM expenditure'!K211","v":0},{"$f":"'PTRM expenditure'!L211","v":0},{"$f":"'PTRM expenditure'!M211","v":0},{"$f":"'PTRM expenditure'!N211","v":0},{"$f":"'PTRM expenditure'!O211","v":0},{"$f":"'PTRM expenditure'!P211","v":0},{"$f":"'PTRM expenditure'!Q211","v":0},{"$f":"'PTRM expenditure'!R211","v":0},{"$f":"'PTRM expenditure'!S211","v":0},{"$f":"'PTRM expenditure'!T211","v":0},{"$f":"'PTRM expenditure'!U211","v":0},{"$f":"'PTRM expenditure'!V211","v":0},{"$f":"'PTRM expenditure'!W211","v":0},{"$f":"'PTRM expenditure'!X211","v":0},{"$f":"'PTRM expenditure'!Y211","v":0},{"$f":"'PTRM expenditure'!Z211","v":0},{"$f":"'PTRM expenditure'!AA211","v":0},{"$f":"'PTRM expenditure'!AB211","v":0},{"$f":"'PTRM expenditure'!AC211","v":0},{"$f":"'PTRM expenditure'!AD211","v":0},{"$f":"'PTRM expenditure'!AE211","v":0},{"$f":"'PTRM expenditure'!AF211","v":0},{"$f":"'PTRM expenditure'!AG211","v":0},{"$f":"'PTRM expenditure'!AH211","v":0},{"$f":"'PTRM expenditure'!AI211","v":0},{"$f":"'PTRM expenditure'!AJ211","v":0},{"$f":"'PTRM expenditure'!AK211","v":0},{"$f":"'PTRM expenditure'!AL211","v":0},{"$f":"'PTRM expenditure'!AM211","v":0},{"$f":"'PTRM expenditure'!AN211","v":0},{"$f":"'PTRM expenditure'!AO211","v":0},{"$f":"'PTRM expenditure'!AP211","v":0},{"$f":"'PTRM expenditure'!AQ211","v":0},{"$f":"'PTRM expenditure'!AR211","v":0},{"$f":"'PTRM expenditure'!AS211","v":0},{"$f":"'PTRM expenditure'!AT211","v":0},{"$f":"'PTRM expenditure'!AU211","v":0},{"$f":"'PTRM expenditure'!AV211","v":0},{"$f":"'PTRM expenditure'!AW211","v":0},{"$f":"'PTRM expenditure'!AX211","v":0},{"$f":"'PTRM expenditure'!AY211","v":0},{"$f":"'PTRM expenditure'!AZ211","v":0},{"$f":"'PTRM expenditure'!BA211","v":0},{"$f":"'PTRM expenditure'!BB211","v":0},{"$f":"'PTRM expenditure'!BC211","v":0},{"$f":"'PTRM expenditure'!BD211","v":0},{"$f":"'PTRM expenditure'!BE211","v":0},{"$f":"'PTRM expenditure'!BF211","v":0},{"$f":"'PTRM expenditure'!BG211","v":0},{"$f":"'PTRM expenditure'!BH211","v":0},{"$f":"'PTRM expenditure'!BI211","v":0},{"$f":"'PTRM expenditure'!BJ211","v":0},{"$f":"'PTRM expenditure'!BK211","v":0},{"$f":"'PTRM expenditure'!BL211","v":0}]
[{"$f":"ROW()","v":673},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I212","v":0},{"$f":"'PTRM expenditure'!J212","v":0},{"$f":"'PTRM expenditure'!K212","v":0},{"$f":"'PTRM expenditure'!L212","v":0},{"$f":"'PTRM expenditure'!M212","v":0},{"$f":"'PTRM expenditure'!N212","v":0},{"$f":"'PTRM expenditure'!O212","v":0},{"$f":"'PTRM expenditure'!P212","v":0},{"$f":"'PTRM expenditure'!Q212","v":0},{"$f":"'PTRM expenditure'!R212","v":0},{"$f":"'PTRM expenditure'!S212","v":0},{"$f":"'PTRM expenditure'!T212","v":0},{"$f":"'PTRM expenditure'!U212","v":0},{"$f":"'PTRM expenditure'!V212","v":0},{"$f":"'PTRM expenditure'!W212","v":0},{"$f":"'PTRM expenditure'!X212","v":0},{"$f":"'PTRM expenditure'!Y212","v":0},{"$f":"'PTRM expenditure'!Z212","v":0},{"$f":"'PTRM expenditure'!AA212","v":0},{"$f":"'PTRM expenditure'!AB212","v":0},{"$f":"'PTRM expenditure'!AC212","v":0},{"$f":"'PTRM expenditure'!AD212","v":0},{"$f":"'PTRM expenditure'!AE212","v":0},{"$f":"'PTRM expenditure'!AF212","v":0},{"$f":"'PTRM expenditure'!AG212","v":0},{"$f":"'PTRM expenditure'!AH212","v":0},{"$f":"'PTRM expenditure'!AI212","v":0},{"$f":"'PTRM expenditure'!AJ212","v":0},{"$f":"'PTRM expenditure'!AK212","v":0},{"$f":"'PTRM expenditure'!AL212","v":0},{"$f":"'PTRM expenditure'!AM212","v":0},{"$f":"'PTRM expenditure'!AN212","v":0},{"$f":"'PTRM expenditure'!AO212","v":0},{"$f":"'PTRM expenditure'!AP212","v":0},{"$f":"'PTRM expenditure'!AQ212","v":0},{"$f":"'PTRM expenditure'!AR212","v":0},{"$f":"'PTRM expenditure'!AS212","v":0},{"$f":"'PTRM expenditure'!AT212","v":0},{"$f":"'PTRM expenditure'!AU212","v":0},{"$f":"'PTRM expenditure'!AV212","v":0},{"$f":"'PTRM expenditure'!AW212","v":0},{"$f":"'PTRM expenditure'!AX212","v":0},{"$f":"'PTRM expenditure'!AY212","v":0},{"$f":"'PTRM expenditure'!AZ212","v":0},{"$f":"'PTRM expenditure'!BA212","v":0},{"$f":"'PTRM expenditure'!BB212","v":0},{"$f":"'PTRM expenditure'!BC212","v":0},{"$f":"'PTRM expenditure'!BD212","v":0},{"$f":"'PTRM expenditure'!BE212","v":0},{"$f":"'PTRM expenditure'!BF212","v":0},{"$f":"'PTRM expenditure'!BG212","v":0},{"$f":"'PTRM expenditure'!BH212","v":0},{"$f":"'PTRM expenditure'!BI212","v":0},{"$f":"'PTRM expenditure'!BJ212","v":0},{"$f":"'PTRM expenditure'!BK212","v":0},{"$f":"'PTRM expenditure'!BL212","v":0}]
[{"$f":"ROW()","v":674},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'PTRM expenditure'!I213","v":0},{"$f":"'PTRM expenditure'!J213","v":0},{"$f":"'PTRM expenditure'!K213","v":0},{"$f":"'PTRM expenditure'!L213","v":0},{"$f":"'PTRM expenditure'!M213","v":0},{"$f":"'PTRM expenditure'!N213","v":0},{"$f":"'PTRM expenditure'!O213","v":0},{"$f":"'PTRM expenditure'!P213","v":0},{"$f":"'PTRM expenditure'!Q213","v":0},{"$f":"'PTRM expenditure'!R213","v":0},{"$f":"'PTRM expenditure'!S213","v":0},{"$f":"'PTRM expenditure'!T213","v":0},{"$f":"'PTRM expenditure'!U213","v":0},{"$f":"'PTRM expenditure'!V213","v":0},{"$f":"'PTRM expenditure'!W213","v":0},{"$f":"'PTRM expenditure'!X213","v":0},{"$f":"'PTRM expenditure'!Y213","v":0},{"$f":"'PTRM expenditure'!Z213","v":0},{"$f":"'PTRM expenditure'!AA213","v":0},{"$f":"'PTRM expenditure'!AB213","v":0},{"$f":"'PTRM expenditure'!AC213","v":0},{"$f":"'PTRM expenditure'!AD213","v":0},{"$f":"'PTRM expenditure'!AE213","v":0},{"$f":"'PTRM expenditure'!AF213","v":0},{"$f":"'PTRM expenditure'!AG213","v":0},{"$f":"'PTRM expenditure'!AH213","v":0},{"$f":"'PTRM expenditure'!AI213","v":0},{"$f":"'PTRM expenditure'!AJ213","v":0},{"$f":"'PTRM expenditure'!AK213","v":0},{"$f":"'PTRM expenditure'!AL213","v":0},{"$f":"'PTRM expenditure'!AM213","v":0},{"$f":"'PTRM expenditure'!AN213","v":0},{"$f":"'PTRM expenditure'!AO213","v":0},{"$f":"'PTRM expenditure'!AP213","v":0},{"$f":"'PTRM expenditure'!AQ213","v":0},{"$f":"'PTRM expenditure'!AR213","v":0},{"$f":"'PTRM expenditure'!AS213","v":0},{"$f":"'PTRM expenditure'!AT213","v":0},{"$f":"'PTRM expenditure'!AU213","v":0},{"$f":"'PTRM expenditure'!AV213","v":0},{"$f":"'PTRM expenditure'!AW213","v":0},{"$f":"'PTRM expenditure'!AX213","v":0},{"$f":"'PTRM expenditure'!AY213","v":0},{"$f":"'PTRM expenditure'!AZ213","v":0},{"$f":"'PTRM expenditure'!BA213","v":0},{"$f":"'PTRM expenditure'!BB213","v":0},{"$f":"'PTRM expenditure'!BC213","v":0},{"$f":"'PTRM expenditure'!BD213","v":0},{"$f":"'PTRM expenditure'!BE213","v":0},{"$f":"'PTRM expenditure'!BF213","v":0},{"$f":"'PTRM expenditure'!BG213","v":0},{"$f":"'PTRM expenditure'!BH213","v":0},{"$f":"'PTRM expenditure'!BI213","v":0},{"$f":"'PTRM expenditure'!BJ213","v":0},{"$f":"'PTRM expenditure'!BK213","v":0},{"$f":"'PTRM expenditure'!BL213","v":0}]
[{"$f":"ROW()","v":675},null,null,"Total",null,null,null,null,{"$f":"SUM(I659:I674)","v":-1.0328597961703958},{"$f":"SUM(J659:J674)","v":-0.68604630725255955},-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,{"$f":"SUM(O659:O674)","v":0},0,0,0,0,{"$f":"SUM(T659:T674)","v":0},0,{"$f":"SUM(V659:V674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI659:AI674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV659:AV674)","v":0},0,0,0,0,0,{"$f":"SUM(BB659:BB674)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":677},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I825+I970+I1115+I1260+I1405+I1550+I1695+I1840+I1985+I2130+I2275+I2402+I2529+I2656+I2783+I2910+I3037+I3164+I3291+I3418+I3545+I3672+I3799+I3926+I4053+I4180","v":-1.4312819274176296},{"$f":"J825+J970+J1115+J1260+J1405+J1550+J1695+J1840+J1985+J2130+J2275+J2402+J2529+J2656+J2783+J2910+J3037+J3164+J3291+J3418+J3545+J3672+J3799+J3926+J4053+J4180","v":-1.2897947975809001},-1.3293602596680796,-1.3700905297466426,-1.4319662550856862,-1.470389454391998,{"$f":"O825+O970+O1115+O1260+O1405+O1550+O1695+O1840+O1985+O2130+O2275+O2402+O2529+O2656+O2783+O2910+O3037+O3164+O3291+O3418+O3545+O3672+O3799+O3926+O4053+O4180+O4307+O4434+O4561+O4688+O4815","v":-1.5285213200465049},{"$f":"P825+P970+P1115+P1260+P1405+P1550+P1695+P1840+P1985+P2130+P2275+P2402+P2529+P2656+P2783+P2910+P3037+P3164+P3291+P3418+P3545+P3672+P3799+P3926+P4053+P4180+P4307+P4434+P4561+P4688+P4815","v":-1.5285213200465049},-1.5285213200465049,-1.5285213200465047,-1.5285213200465047,{"$f":"T825+T970+T1115+T1260+T1405+T1550+T1695+T1840+T1985+T2130+T2275+T2402+T2529+T2656+T2783+T2910+T3037+T3164+T3291+T3418+T3545+T3672+T3799+T3926+T4053+T4180+T4307+T4434+T4561+T4688+T4815","v":-1.5261180376804333},{"$f":"U825+U970+U1115+U1260+U1405+U1550+U1695+U1840+U1985+U2130+U2275+U2402+U2529+U2656+U2783+U2910+U3037+U3164+U3291+U3418+U3545+U3672+U3799+U3926+U4053+U4180+U4307+U4434+U4561+U4688+U4815","v":-1.5261180376804333},-1.5261180376804333,-1.5261180376804335,-1.5261180376804335,-1.5261180376804333,-1.5261180376804335,-1.5261180376804335,-1.5261180376804335,-1.5261180376804335,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,{"$f":"AH825+AH970+AH1115+AH1260+AH1405+AH1550+AH1695+AH1840+AH1985+AH2130+AH2275+AH2402+AH2529+AH2656+AH2783+AH2910+AH3037+AH3164+AH3291+AH3418+AH3545+AH3672+AH3799+AH3926+AH4053+AH4180+AH4307+AH4434+AH4561+AH4688+AH4815","v":-1.5261180376804333},-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804335,-1.5261180376804335,-1.5261180376804333,-1.5261180376804333,-1.5261180376804331,-1.5261180376804331,-1.5261180376804331,-1.5261180376804331,-1.5261180376804331,{"$f":"AV825+AV970+AV1115+AV1260+AV1405+AV1550+AV1695+AV1840+AV1985+AV2130+AV2275+AV2402+AV2529+AV2656+AV2783+AV2910+AV3037+AV3164+AV3291+AV3418+AV3545+AV3672+AV3799+AV3926+AV4053+AV4180+AV4307+AV4434+AV4561+AV4688+AV4815","v":-1.5261180376804331},-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804331,-1.5261180376804331,{"$f":"BB825+BB970+BB1115+BB1260+BB1405+BB1550+BB1695+BB1840+BB1985+BB2130+BB2275+BB2402+BB2529+BB2656+BB2783+BB2910+BB3037+BB3164+BB3291+BB3418+BB3545+BB3672+BB3799+BB3926+BB4053+BB4180+BB4307+BB4434+BB4561+BB4688+BB4815","v":-1.5261180376804335},-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804333,-1.5261180376804335,-1.5261180376804335]
[{"$f":"ROW()","v":678},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I826+I971+I1116+I1261+I1406+I1551+I1696+I1841+I1986+I2131+I2276+I2403+I2530+I2657+I2784+I2911+I3038+I3165+I3292+I3419+I3546+I3673+I3800+I3927+I4054+I4181","v":-5.1531908334699873E-2},{"$f":"J826+J971+J1116+J1261+J1406+J1551+J1696+J1841+J1986+J2131+J2276+J2403+J2530+J2657+J2784+J2911+J3038+J3165+J3292+J3419+J3546+J3673+J3800+J3927+J4054+J4181","v":-8.4870001066222694E-2},-8.4870001066222694E-2,-8.4870001066222694E-2,-8.4870001066222681E-2,-8.4870001066222681E-2,{"$f":"O826+O971+O1116+O1261+O1406+O1551+O1696+O1841+O1986+O2131+O2276+O2403+O2530+O2657+O2784+O2911+O3038+O3165+O3292+O3419+O3546+O3673+O3800+O3927+O4054+O4181+O4308+O4435+O4562+O4689+O4816","v":0.14835369159222694},-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,{"$f":"T826+T971+T1116+T1261+T1406+T1551+T1696+T1841+T1986+T2131+T2276+T2403+T2530+T2657+T2784+T2911+T3038+T3165+T3292+T3419+T3546+T3673+T3800+T3927+T4054+T4181+T4308+T4435+T4562+T4689+T4816","v":-9.7779008068655623E-2},-9.7779008068655623E-2,{"$f":"V826+V971+V1116+V1261+V1406+V1551+V1696+V1841+V1986+V2131+V2276+V2403+V2530+V2657+V2784+V2911+V3038+V3165+V3292+V3419+V3546+V3673+V3800+V3927+V4054+V4181+V4308+V4435+V4562+V4689+V4816","v":-9.7779008068655623E-2},-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,{"$f":"AI826+AI971+AI1116+AI1261+AI1406+AI1551+AI1696+AI1841+AI1986+AI2131+AI2276+AI2403+AI2530+AI2657+AI2784+AI2911+AI3038+AI3165+AI3292+AI3419+AI3546+AI3673+AI3800+AI3927+AI4054+AI4181+AI4308+AI4435+AI4562+AI4689+AI4816","v":-9.7779008068655623E-2},-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,{"$f":"AV826+AV971+AV1116+AV1261+AV1406+AV1551+AV1696+AV1841+AV1986+AV2131+AV2276+AV2403+AV2530+AV2657+AV2784+AV2911+AV3038+AV3165+AV3292+AV3419+AV3546+AV3673+AV3800+AV3927+AV4054+AV4181+AV4308+AV4435+AV4562+AV4689+AV4816","v":-9.777900806865561E-2},-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.7779008068655623E-2,{"$f":"BB826+BB971+BB1116+BB1261+BB1406+BB1551+BB1696+BB1841+BB1986+BB2131+BB2276+BB2403+BB2530+BB2657+BB2784+BB2911+BB3038+BB3165+BB3292+BB3419+BB3546+BB3673+BB3800+BB3927+BB4054+BB4181+BB4308+BB4435+BB4562+BB4689+BB4816","v":-9.7779008068655623E-2},-9.777900806865561E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.7779008068655623E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2]
[{"$f":"ROW()","v":679},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I827+I972+I1117+I1262+I1407+I1552+I1697+I1842+I1987+I2132+I2277+I2404+I2531+I2658+I2785+I2912+I3039+I3166+I3293+I3420+I3547+I3674+I3801+I3928+I4055+I4182","v":0},{"$f":"J827+J972+J1117+J1262+J1407+J1552+J1697+J1842+J1987+J2132+J2277+J2404+J2531+J2658+J2785+J2912+J3039+J3166+J3293+J3420+J3547+J3674+J3801+J3928+J4055+J4182","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T827+T972+T1117+T1262+T1407+T1552+T1697+T1842+T1987+T2132+T2277+T2404+T2531+T2658+T2785+T2912+T3039+T3166+T3293+T3420+T3547+T3674+T3801+T3928+T4055+T4182+T4309+T4436+T4563+T4690+T4817","v":0},0,{"$f":"V827+V972+V1117+V1262+V1407+V1552+V1697+V1842+V1987+V2132+V2277+V2404+V2531+V2658+V2785+V2912+V3039+V3166+V3293+V3420+V3547+V3674+V3801+V3928+V4055+V4182+V4309+V4436+V4563+V4690+V4817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI827+AI972+AI1117+AI1262+AI1407+AI1552+AI1697+AI1842+AI1987+AI2132+AI2277+AI2404+AI2531+AI2658+AI2785+AI2912+AI3039+AI3166+AI3293+AI3420+AI3547+AI3674+AI3801+AI3928+AI4055+AI4182+AI4309+AI4436+AI4563+AI4690+AI4817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV827+AV972+AV1117+AV1262+AV1407+AV1552+AV1697+AV1842+AV1987+AV2132+AV2277+AV2404+AV2531+AV2658+AV2785+AV2912+AV3039+AV3166+AV3293+AV3420+AV3547+AV3674+AV3801+AV3928+AV4055+AV4182+AV4309+AV4436+AV4563+AV4690+AV4817","v":0},0,0,0,0,0,{"$f":"BB827+BB972+BB1117+BB1262+BB1407+BB1552+BB1697+BB1842+BB1987+BB2132+BB2277+BB2404+BB2531+BB2658+BB2785+BB2912+BB3039+BB3166+BB3293+BB3420+BB3547+BB3674+BB3801+BB3928+BB4055+BB4182+BB4309+BB4436+BB4563+BB4690+BB4817","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I828+I973+I1118+I1263+I1408+I1553+I1698+I1843+I1988+I2133+I2278+I2405+I2532+I2659+I2786+I2913+I3040+I3167+I3294+I3421+I3548+I3675+I3802+I3929+I4056+I4183","v":-6.1025029625679341},{"$f":"J828+J973+J1118+J1263+J1408+J1553+J1698+J1843+J1988+J2133+J2278+J2405+J2532+J2659+J2786+J2913+J3040+J3167+J3294+J3421+J3548+J3675+J3802+J3929+J4056+J4183","v":-6.8241227204402817},-7.6185490834864691,-8.2673569279967154,-8.9147352638132187,-9.5807455799541437,-9.8877433660425265,-9.8877433660425265,-9.8877433660425265,-9.8877433660425265,-9.8877433660425282,{"$f":"T828+T973+T1118+T1263+T1408+T1553+T1698+T1843+T1988+T2133+T2278+T2405+T2532+T2659+T2786+T2913+T3040+T3167+T3294+T3421+T3548+T3675+T3802+T3929+T4056+T4183+T4310+T4437+T4564+T4691+T4818","v":-9.8378014926729982},-9.8378014926729982,{"$f":"V828+V973+V1118+V1263+V1408+V1553+V1698+V1843+V1988+V2133+V2278+V2405+V2532+V2659+V2786+V2913+V3040+V3167+V3294+V3421+V3548+V3675+V3802+V3929+V4056+V4183+V4310+V4437+V4564+V4691+V4818","v":-9.8378014926729982},-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729982,-9.8378014926729964,{"$f":"AI828+AI973+AI1118+AI1263+AI1408+AI1553+AI1698+AI1843+AI1988+AI2133+AI2278+AI2405+AI2532+AI2659+AI2786+AI2913+AI3040+AI3167+AI3294+AI3421+AI3548+AI3675+AI3802+AI3929+AI4056+AI4183+AI4310+AI4437+AI4564+AI4691+AI4818","v":-9.8378014926729964},-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,-9.8378014926729964,{"$f":"AV828+AV973+AV1118+AV1263+AV1408+AV1553+AV1698+AV1843+AV1988+AV2133+AV2278+AV2405+AV2532+AV2659+AV2786+AV2913+AV3040+AV3167+AV3294+AV3421+AV3548+AV3675+AV3802+AV3929+AV4056+AV4183+AV4310+AV4437+AV4564+AV4691+AV4818","v":-9.8378014926729964},-9.8378014926729964,-9.8378014926729964,-9.6356778354086181,-9.4930983338771409,-9.3675745642367332,{"$f":"BB828+BB973+BB1118+BB1263+BB1408+BB1553+BB1698+BB1843+BB1988+BB2133+BB2278+BB2405+BB2532+BB2659+BB2786+BB2913+BB3040+BB3167+BB3294+BB3421+BB3548+BB3675+BB3802+BB3929+BB4056+BB4183+BB4310+BB4437+BB4564+BB4691+BB4818","v":-9.1708773155614232},-8.9167337152644919,-8.716781401160091,-8.4932342973258024,-8.1672638983311963,-7.884079915304202,-7.6220470147429493,-7.458116622342275,-7.2288259460588975,-6.8638039975732834,-6.4378076932036237]
[{"$f":"ROW()","v":681},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I829+I974+I1119+I1264+I1409+I1554+I1699+I1844+I1989+I2134+I2279+I2406+I2533+I2660+I2787+I2914+I3041+I3168+I3295+I3422+I3549+I3676+I3803+I3930+I4057+I4184","v":0},{"$f":"J829+J974+J1119+J1264+J1409+J1554+J1699+J1844+J1989+J2134+J2279+J2406+J2533+J2660+J2787+J2914+J3041+J3168+J3295+J3422+J3549+J3676+J3803+J3930+J4057+J4184","v":-7.5942635855274642E-5},-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,3.7971317927637321E-4,0,0,0,0,{"$f":"T829+T974+T1119+T1264+T1409+T1554+T1699+T1844+T1989+T2134+T2279+T2406+T2533+T2660+T2787+T2914+T3041+T3168+T3295+T3422+T3549+T3676+T3803+T3930+T4057+T4184+T4311+T4438+T4565+T4692+T4819","v":0},0,{"$f":"V829+V974+V1119+V1264+V1409+V1554+V1699+V1844+V1989+V2134+V2279+V2406+V2533+V2660+V2787+V2914+V3041+V3168+V3295+V3422+V3549+V3676+V3803+V3930+V4057+V4184+V4311+V4438+V4565+V4692+V4819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI829+AI974+AI1119+AI1264+AI1409+AI1554+AI1699+AI1844+AI1989+AI2134+AI2279+AI2406+AI2533+AI2660+AI2787+AI2914+AI3041+AI3168+AI3295+AI3422+AI3549+AI3676+AI3803+AI3930+AI4057+AI4184+AI4311+AI4438+AI4565+AI4692+AI4819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV829+AV974+AV1119+AV1264+AV1409+AV1554+AV1699+AV1844+AV1989+AV2134+AV2279+AV2406+AV2533+AV2660+AV2787+AV2914+AV3041+AV3168+AV3295+AV3422+AV3549+AV3676+AV3803+AV3930+AV4057+AV4184+AV4311+AV4438+AV4565+AV4692+AV4819","v":0},0,0,0,0,0,{"$f":"BB829+BB974+BB1119+BB1264+BB1409+BB1554+BB1699+BB1844+BB1989+BB2134+BB2279+BB2406+BB2533+BB2660+BB2787+BB2914+BB3041+BB3168+BB3295+BB3422+BB3549+BB3676+BB3803+BB3930+BB4057+BB4184+BB4311+BB4438+BB4565+BB4692+BB4819","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,null,"Regulators",null,null,null,null,{"$f":"I830+I975+I1120+I1265+I1410+I1555+I1700+I1845+I1990+I2135+I2280+I2407+I2534+I2661+I2788+I2915+I3042+I3169+I3296+I3423+I3550+I3677+I3804+I3931+I4058+I4185","v":-0.45969547706444058},{"$f":"J830+J975+J1120+J1265+J1410+J1555+J1700+J1845+J1990+J2135+J2280+J2407+J2534+J2661+J2788+J2915+J3042+J3169+J3296+J3423+J3550+J3677+J3804+J3931+J4058+J4185","v":-0.64015584878700871},-0.67159768320282776,-0.69361712611059778,-0.72176153174652546,-0.74225454377349398,-0.84116941909859944,-0.84116941909859944,-0.84116941909859944,-0.84116941909859932,-0.84116941909859932,{"$f":"T830+T975+T1120+T1265+T1410+T1555+T1700+T1845+T1990+T2135+T2280+T2407+T2534+T2661+T2788+T2915+T3042+T3169+T3296+T3423+T3550+T3677+T3804+T3931+T4058+T4185+T4312+T4439+T4566+T4693+T4820","v":-0.83480281758912522},-0.83480281758912511,{"$f":"V830+V975+V1120+V1265+V1410+V1555+V1700+V1845+V1990+V2135+V2280+V2407+V2534+V2661+V2788+V2915+V3042+V3169+V3296+V3423+V3550+V3677+V3804+V3931+V4058+V4185+V4312+V4439+V4566+V4693+V4820","v":-0.83480281758912511},-0.83480281758912511,-0.83480281758912522,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.83480281758912511,-0.82874502865453081,-0.82874502865453081,-0.82874502865453081,{"$f":"AI830+AI975+AI1120+AI1265+AI1410+AI1555+AI1700+AI1845+AI1990+AI2135+AI2280+AI2407+AI2534+AI2661+AI2788+AI2915+AI3042+AI3169+AI3296+AI3423+AI3550+AI3677+AI3804+AI3931+AI4058+AI4185+AI4312+AI4439+AI4566+AI4693+AI4820","v":-0.82861650378098584},-0.82446033416692721,-0.79356764811803471,-0.76888184676210569,-0.7621199727176583,-0.73230792493224606,-0.72487353844390479,-0.71343964098387602,-0.68555781669719995,-0.65481772173113673,-0.59991935145732278,-0.52433722932947957,-0.3996983696382137,{"$f":"AV830+AV975+AV1120+AV1265+AV1410+AV1555+AV1700+AV1845+AV1990+AV2135+AV2280+AV2407+AV2534+AV2661+AV2788+AV2915+AV3042+AV3169+AV3296+AV3423+AV3550+AV3677+AV3804+AV3931+AV4058+AV4185+AV4312+AV4439+AV4566+AV4693+AV4820","v":-0.25456090421226046},-0.2116594021434105,-0.1997593401391807,-0.15783779532574119,-0.12671070066143722,-8.4069380770756125E-2,{"$f":"BB830+BB975+BB1120+BB1265+BB1410+BB1555+BB1700+BB1845+BB1990+BB2135+BB2280+BB2407+BB2534+BB2661+BB2788+BB2915+BB3042+BB3169+BB3296+BB3423+BB3550+BB3677+BB3804+BB3931+BB4058+BB4185+BB4312+BB4439+BB4566+BB4693+BB4820","v":-4.4566210566319403E-2},-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,-4.4566210566319403E-2,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I831+I976+I1121+I1266+I1411+I1556+I1701+I1846+I1991+I2136+I2281+I2408+I2535+I2662+I2789+I2916+I3043+I3170+I3297+I3424+I3551+I3678+I3805+I3932+I4059+I4186","v":-0.53318552237493022},{"$f":"J831+J976+J1121+J1266+J1411+J1556+J1701+J1846+J1991+J2136+J2281+J2408+J2535+J2662+J2789+J2916+J3043+J3170+J3297+J3424+J3551+J3678+J3805+J3932+J4059+J4186","v":4.1998104950527443E-2},-0.29825528026172055,-0.30023689738839815,-0.30220140039058474,-0.30421000216001054,1.2705548553220343,-0.16283328138846107,-0.16283328138846101,-0.16283328138846101,-0.16283328138846101,{"$f":"T831+T976+T1121+T1266+T1411+T1556+T1701+T1846+T1991+T2136+T2281+T2408+T2535+T2662+T2789+T2916+T3043+T3170+T3297+T3424+T3551+T3678+T3805+T3932+T4059+T4186+T4313+T4440+T4567+T4694+T4821","v":-0.16224800809206102},-0.16224800809206102,{"$f":"V831+V976+V1121+V1266+V1411+V1556+V1701+V1846+V1991+V2136+V2281+V2408+V2535+V2662+V2789+V2916+V3043+V3170+V3297+V3424+V3551+V3678+V3805+V3932+V4059+V4186+V4313+V4440+V4567+V4694+V4821","v":-0.16224800809206102},-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206105,-0.16224800809206102,{"$f":"AI831+AI976+AI1121+AI1266+AI1411+AI1556+AI1701+AI1846+AI1991+AI2136+AI2281+AI2408+AI2535+AI2662+AI2789+AI2916+AI3043+AI3170+AI3297+AI3424+AI3551+AI3678+AI3805+AI3932+AI4059+AI4186+AI4313+AI4440+AI4567+AI4694+AI4821","v":-0.16224800809206102},-0.16224800809206102,-0.16224800809206102,-0.16224800809206102,-0.16179190622182213,-7.2646966532828594E-2,-4.0655442027848508E-2,-3.3800653420405447E-2,-2.9586547780258463E-2,-2.9510484809429371E-2,-2.9253808873060286E-2,-2.8525181925009701E-2,-2.8525181925009701E-2,{"$f":"AV831+AV976+AV1121+AV1266+AV1411+AV1556+AV1701+AV1846+AV1991+AV2136+AV2281+AV2408+AV2535+AV2662+AV2789+AV2916+AV3043+AV3170+AV3297+AV3424+AV3551+AV3678+AV3805+AV3932+AV4059+AV4186+AV4313+AV4440+AV4567+AV4694+AV4821","v":-2.8525181925009701E-2},-1.1704821182238359E-2,-1.1704821182238359E-2,-9.605523418830187E-3,-9.605523418830187E-3,-8.7390007217378034E-3,{"$f":"BB831+BB976+BB1121+BB1266+BB1411+BB1556+BB1701+BB1846+BB1991+BB2136+BB2281+BB2408+BB2535+BB2662+BB2789+BB2916+BB3043+BB3170+BB3297+BB3424+BB3551+BB3678+BB3805+BB3932+BB4059+BB4186+BB4313+BB4440+BB4567+BB4694+BB4821","v":-4.0969130748000002E-3},-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,-4.0969130748000002E-3,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,null,"Buildings",null,null,null,null,{"$f":"I832+I977+I1122+I1267+I1412+I1557+I1702+I1847+I1992+I2137+I2282+I2409+I2536+I2663+I2790+I2917+I3044+I3171+I3298+I3425+I3552+I3679+I3806+I3933+I4060+I4187","v":-0.94434220810890912},{"$f":"J832+J977+J1122+J1267+J1412+J1557+J1702+J1847+J1992+J2137+J2282+J2409+J2536+J2663+J2790+J2917+J3044+J3171+J3298+J3425+J3552+J3679+J3806+J3933+J4060+J4187","v":6.1106871084820311E-2},-1.0050312273399797,-1.0152821771170937,-1.0241303159668855,-1.0271484596853793,-0.95312308176038396,-0.95964118674723864,-0.95964118674723864,-0.95964118674723864,-0.95964118674723875,{"$f":"T832+T977+T1122+T1267+T1412+T1557+T1702+T1847+T1992+T2137+T2282+T2409+T2536+T2663+T2790+T2917+T3044+T3171+T3298+T3425+T3552+T3679+T3806+T3933+T4060+T4187+T4314+T4441+T4568+T4695+T4822","v":-0.9578836181050393},-0.95788361810503941,{"$f":"V832+V977+V1122+V1267+V1412+V1557+V1702+V1847+V1992+V2137+V2282+V2409+V2536+V2663+V2790+V2917+V3044+V3171+V3298+V3425+V3552+V3679+V3806+V3933+V4060+V4187+V4314+V4441+V4568+V4695+V4822","v":-0.95788361810503941},-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95788361810503919,-0.95560183336824411,-0.95560183336824411,-0.95560183336824411,{"$f":"AI832+AI977+AI1122+AI1267+AI1412+AI1557+AI1702+AI1847+AI1992+AI2137+AI2282+AI2409+AI2536+AI2663+AI2790+AI2917+AI3044+AI3171+AI3298+AI3425+AI3552+AI3679+AI3806+AI3933+AI4060+AI4187+AI4314+AI4441+AI4568+AI4695+AI4822","v":-0.95560183336824434},-0.95560183336824411,-0.95560183336824411,-0.95403984541291909,-0.94972886812696511,-0.94311389502768339,-0.92454749295274241,-0.90030121677910202,-0.82025640578722192,-0.59333230037501927,-0.43491114324279062,-0.43491114324279062,-0.41496624558965434,{"$f":"AV832+AV977+AV1122+AV1267+AV1412+AV1557+AV1702+AV1847+AV1992+AV2137+AV2282+AV2409+AV2536+AV2663+AV2790+AV2917+AV3044+AV3171+AV3298+AV3425+AV3552+AV3679+AV3806+AV3933+AV4060+AV4187+AV4314+AV4441+AV4568+AV4695+AV4822","v":-0.37124291495588918},-8.6036184174658789E-2,-5.1469574998018575E-2,-4.6993208134097783E-2,-3.8775467471878072E-2,-2.9271124246203192E-2,{"$f":"BB832+BB977+BB1122+BB1267+BB1412+BB1557+BB1702+BB1847+BB1992+BB2137+BB2282+BB2409+BB2536+BB2663+BB2790+BB2917+BB3044+BB3171+BB3298+BB3425+BB3552+BB3679+BB3806+BB3933+BB4060+BB4187+BB4314+BB4441+BB4568+BB4695+BB4822","v":-1.2302980495395339E-2},-1.2302980495395337E-2,-1.2302980495395337E-2,-1.2302980495395336E-2,-1.2302980495395337E-2,-1.2302980495395337E-2,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I833+I978+I1123+I1268+I1413+I1558+I1703+I1848+I1993+I2138+I2283+I2410+I2537+I2664+I2791+I2918+I3045+I3172+I3299+I3426+I3553+I3680+I3807+I3934+I4061+I4188","v":-22.999468419333894},{"$f":"J833+J978+J1123+J1268+J1413+J1558+J1703+J1848+J1993+J2138+J2283+J2410+J2537+J2664+J2791+J2918+J3045+J3172+J3299+J3426+J3553+J3680+J3807+J3934+J4061+J4188","v":-23.189258695121502},-24.503634395154116,-25.847355376678568,-27.297312202010026,-28.791628238471933,-28.646081942671156,-27.794840260265854,-27.082205087070193,-25.735827625386452,-24.504127523574287,{"$f":"T833+T978+T1123+T1268+T1413+T1558+T1703+T1848+T1993+T2138+T2283+T2410+T2537+T2664+T2791+T2918+T3045+T3172+T3299+T3426+T3553+T3680+T3807+T3934+T4061+T4188+T4315+T4442+T4569+T4696+T4823","v":-23.216432775054788},-22.184514820042082,{"$f":"V833+V978+V1123+V1268+V1413+V1558+V1703+V1848+V1993+V2138+V2283+V2410+V2537+V2664+V2791+V2918+V3045+V3172+V3299+V3426+V3553+V3680+V3807+V3934+V4061+V4188+V4315+V4442+V4569+V4696+V4823","v":-20.915978439562547},-19.781065628753904,-18.763672742922658,-17.419591703267837,-16.652060855929602,-15.668038162819283,-14.677176845873701,-13.370101324443814,-11.750139529403397,-10.380498119738863,-8.9852558038303876,-7.6788691378325433,-6.4502660864554571,{"$f":"AI833+AI978+AI1123+AI1268+AI1413+AI1558+AI1703+AI1848+AI1993+AI2138+AI2283+AI2410+AI2537+AI2664+AI2791+AI2918+AI3045+AI3172+AI3299+AI3426+AI3553+AI3680+AI3807+AI3934+AI4061+AI4188+AI4315+AI4442+AI4569+AI4696+AI4823","v":-5.1337098851516041},-4.198572056950459,-3.1327115913706853,-2.065928933632267,-0.88242966890151264,-0.88242966890151264,-0.88242966890151264,-0.88242966890151264,-0.88242966890151275,-0.88242966890151275,0,0,0,{"$f":"AV833+AV978+AV1123+AV1268+AV1413+AV1558+AV1703+AV1848+AV1993+AV2138+AV2283+AV2410+AV2537+AV2664+AV2791+AV2918+AV3045+AV3172+AV3299+AV3426+AV3553+AV3680+AV3807+AV3934+AV4061+AV4188+AV4315+AV4442+AV4569+AV4696+AV4823","v":0},0,0,0,0,0,{"$f":"BB833+BB978+BB1123+BB1268+BB1413+BB1558+BB1703+BB1848+BB1993+BB2138+BB2283+BB2410+BB2537+BB2664+BB2791+BB2918+BB3045+BB3172+BB3299+BB3426+BB3553+BB3680+BB3807+BB3934+BB4061+BB4188+BB4315+BB4442+BB4569+BB4696+BB4823","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I834+I979+I1124+I1269+I1414+I1559+I1704+I1849+I1994+I2139+I2284+I2411+I2538+I2665+I2792+I2919+I3046+I3173+I3300+I3427+I3554+I3681+I3808+I3935+I4062+I4189","v":-2.2115407747532729},{"$f":"J834+J979+J1124+J1269+J1414+J1559+J1704+J1849+J1994+J2139+J2284+J2411+J2538+J2665+J2792+J2919+J3046+J3173+J3300+J3427+J3554+J3681+J3808+J3935+J4062+J4189","v":-2.1834916600053762},-2.166329841649334,-2.1156337510418877,-1.8310758237191362,-1.3165161206087586,-1.0002658038192829,-0.91908354107964407,-0.85041779173014009,-0.73539079907921634,-0.54080925539424374,{"$f":"T834+T979+T1124+T1269+T1414+T1559+T1704+T1849+T1994+T2139+T2284+T2411+T2538+T2665+T2792+T2919+T3046+T3173+T3300+T3427+T3554+T3681+T3808+T3935+T4062+T4189+T4316+T4443+T4570+T4697+T4824","v":-0.3966657112367557},-0.28189442180176799,{"$f":"V834+V979+V1124+V1269+V1414+V1559+V1704+V1849+V1994+V2139+V2284+V2411+V2538+V2665+V2792+V2919+V3046+V3173+V3300+V3427+V3554+V3681+V3808+V3935+V4062+V4189+V4316+V4443+V4570+V4697+V4824","v":-0.20704554324955421},-0.1238220694787301,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,-6.3562027539891874E-2,0,0,0,0,0,{"$f":"AI834+AI979+AI1124+AI1269+AI1414+AI1559+AI1704+AI1849+AI1994+AI2139+AI2284+AI2411+AI2538+AI2665+AI2792+AI2919+AI3046+AI3173+AI3300+AI3427+AI3554+AI3681+AI3808+AI3935+AI4062+AI4189+AI4316+AI4443+AI4570+AI4697+AI4824","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV834+AV979+AV1124+AV1269+AV1414+AV1559+AV1704+AV1849+AV1994+AV2139+AV2284+AV2411+AV2538+AV2665+AV2792+AV2919+AV3046+AV3173+AV3300+AV3427+AV3554+AV3681+AV3808+AV3935+AV4062+AV4189+AV4316+AV4443+AV4570+AV4697+AV4824","v":0},0,0,0,0,0,{"$f":"BB834+BB979+BB1124+BB1269+BB1414+BB1559+BB1704+BB1849+BB1994+BB2139+BB2284+BB2411+BB2538+BB2665+BB2792+BB2919+BB3046+BB3173+BB3300+BB3427+BB3554+BB3681+BB3808+BB3935+BB4062+BB4189+BB4316+BB4443+BB4570+BB4697+BB4824","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,null,"Vehicle",null,null,null,null,{"$f":"I835+I980+I1125+I1270+I1415+I1560+I1705+I1850+I1995+I2140+I2285+I2412+I2539+I2666+I2793+I2920+I3047+I3174+I3301+I3428+I3555+I3682+I3809+I3936+I4063+I4190","v":-2.7353526934488395},{"$f":"J835+J980+J1125+J1270+J1415+J1560+J1705+J1850+J1995+J2140+J2285+J2412+J2539+J2666+J2793+J2920+J3047+J3174+J3301+J3428+J3555+J3682+J3809+J3936+J4063+J4190","v":0.2045861865164541},-1.5111670342125445,-2.0595860333459051,-2.2785460625188998,-2.6263134414392484,-1.5351710465982498,-1.5437381431467543,-1.2610374213940365,-1.0728943482003639,-0.82347676309315143,{"$f":"T835+T980+T1125+T1270+T1415+T1560+T1705+T1850+T1995+T2140+T2285+T2412+T2539+T2666+T2793+T2920+T3047+T3174+T3301+T3428+T3555+T3682+T3809+T3936+T4063+T4190+T4317+T4444+T4571+T4698+T4825","v":-0.57746719001011138},-0.40078885296945488,{"$f":"V835+V980+V1125+V1270+V1415+V1560+V1705+V1850+V1995+V2140+V2285+V2412+V2539+V2666+V2793+V2920+V3047+V3174+V3301+V3428+V3555+V3682+V3809+V3936+V4063+V4190+V4317+V4444+V4571+V4698+V4825","v":-0.35020321751390421},-0.25060691830095683,-0.15949490634790889,-0.15949490634790889,-0.15949490634790889,-0.15949490634790889,-0.15949490634790892,-0.15949490634790892,0,0,0,0,0,{"$f":"AI835+AI980+AI1125+AI1270+AI1415+AI1560+AI1705+AI1850+AI1995+AI2140+AI2285+AI2412+AI2539+AI2666+AI2793+AI2920+AI3047+AI3174+AI3301+AI3428+AI3555+AI3682+AI3809+AI3936+AI4063+AI4190+AI4317+AI4444+AI4571+AI4698+AI4825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV835+AV980+AV1125+AV1270+AV1415+AV1560+AV1705+AV1850+AV1995+AV2140+AV2285+AV2412+AV2539+AV2666+AV2793+AV2920+AV3047+AV3174+AV3301+AV3428+AV3555+AV3682+AV3809+AV3936+AV4063+AV4190+AV4317+AV4444+AV4571+AV4698+AV4825","v":0},0,0,0,0,0,{"$f":"BB835+BB980+BB1125+BB1270+BB1415+BB1560+BB1705+BB1850+BB1995+BB2140+BB2285+BB2412+BB2539+BB2666+BB2793+BB2920+BB3047+BB3174+BB3301+BB3428+BB3555+BB3682+BB3809+BB3936+BB4063+BB4190+BB4317+BB4444+BB4571+BB4698+BB4825","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Information Technology",null,null,null,null,{"$f":"I836+I981+I1126+I1271+I1416+I1561+I1706+I1851+I1996+I2141+I2286+I2413+I2540+I2667+I2794+I2921+I3048+I3175+I3302+I3429+I3556+I3683+I3810+I3937+I4064+I4191","v":-7.7011826626243467},{"$f":"J836+J981+J1126+J1271+J1416+J1561+J1706+J1851+J1996+J2141+J2286+J2413+J2540+J2667+J2794+J2921+J3048+J3175+J3302+J3429+J3556+J3683+J3810+J3937+J4064+J4191","v":-2.8939857980627788},{"$f":"K836+K981+K1126+K1271+K1416+K1561+K1706+K1851+K1996+K2141+K2286+K2413+K2540+K2667+K2794+K2921+K3048+K3175+K3302+K3429+K3556+K3683+K3810+K3937+K4064+K4191","v":-8.2478086509309421},-7.1742429748757175,-6.3658595929737167,-7.0318922918155629,3.3713674176637287E-2,-5.3046787215997782,-4.2310764220979484,{"$f":"R836+R981+R1126+R1271+R1416+R1561+R1706+R1851+R1996+R2141+R2286+R2413+R2540+R2667+R2794+R2921+R3048+R3175+R3302+R3429+R3556+R3683+R3810+R3937+R4064+R4191+R4318+R4445+R4572+R4699+R4826","v":-2.7625525738918215},-1.2271079804379084,{"$f":"T836+T981+T1126+T1271+T1416+T1561+T1706+T1851+T1996+T2141+T2286+T2413+T2540+T2667+T2794+T2921+T3048+T3175+T3302+T3429+T3556+T3683+T3810+T3937+T4064+T4191+T4318+T4445+T4572+T4699+T4826","v":0},0,{"$f":"V836+V981+V1126+V1271+V1416+V1561+V1706+V1851+V1996+V2141+V2286+V2413+V2540+V2667+V2794+V2921+V3048+V3175+V3302+V3429+V3556+V3683+V3810+V3937+V4064+V4191+V4318+V4445+V4572+V4699+V4826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI836+AI981+AI1126+AI1271+AI1416+AI1561+AI1706+AI1851+AI1996+AI2141+AI2286+AI2413+AI2540+AI2667+AI2794+AI2921+AI3048+AI3175+AI3302+AI3429+AI3556+AI3683+AI3810+AI3937+AI4064+AI4191+AI4318+AI4445+AI4572+AI4699+AI4826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV836+AV981+AV1126+AV1271+AV1416+AV1561+AV1706+AV1851+AV1996+AV2141+AV2286+AV2413+AV2540+AV2667+AV2794+AV2921+AV3048+AV3175+AV3302+AV3429+AV3556+AV3683+AV3810+AV3937+AV4064+AV4191+AV4318+AV4445+AV4572+AV4699+AV4826","v":0},0,0,0,0,0,{"$f":"BB836+BB981+BB1126+BB1271+BB1416+BB1561+BB1706+BB1851+BB1996+BB2141+BB2286+BB2413+BB2540+BB2667+BB2794+BB2921+BB3048+BB3175+BB3302+BB3429+BB3556+BB3683+BB3810+BB3937+BB4064+BB4191+BB4318+BB4445+BB4572+BB4699+BB4826","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I837+I982+I1127+I1272+I1417+I1562+I1707+I1852+I1997+I2142+I2287+I2414+I2541+I2668+I2795+I2922+I3049+I3176+I3303+I3430+I3557+I3684+I3811+I3938+I4065+I4192","v":0},{"$f":"J837+J982+J1127+J1272+J1417+J1562+J1707+J1852+J1997+J2142+J2287+J2414+J2541+J2668+J2795+J2922+J3049+J3176+J3303+J3430+J3557+J3684+J3811+J3938+J4065+J4192","v":-0.17407586698624122},-0.31395075998971067,-0.54603323825236738,-0.71541443259322324,-0.71541443259322324,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.30377192279294496,{"$f":"T837+T982+T1127+T1272+T1417+T1562+T1707+T1852+T1997+T2142+T2287+T2414+T2541+T2668+T2795+T2922+T3049+T3176+T3303+T3430+T3557+T3684+T3811+T3938+T4065+T4192+T4319+T4446+T4573+T4700+T4827","v":-0.26141313030547064},-0.22848704633935357,{"$f":"V837+V982+V1127+V1272+V1417+V1562+V1707+V1852+V1997+V2142+V2287+V2414+V2541+V2668+V2795+V2922+V3049+V3176+V3303+V3430+V3557+V3684+V3811+V3938+V4065+V4192+V4319+V4446+V4573+V4700+V4827","v":-0.18033994143743476},-0.10907035952188425,-2.7144643966328666E-2,-2.7144643966328662E-2,-2.7144643966328662E-2,-2.7144643966328662E-2,-2.7144643966328659E-2,-2.7144643966328659E-2,0,0,0,0,0,{"$f":"AI837+AI982+AI1127+AI1272+AI1417+AI1562+AI1707+AI1852+AI1997+AI2142+AI2287+AI2414+AI2541+AI2668+AI2795+AI2922+AI3049+AI3176+AI3303+AI3430+AI3557+AI3684+AI3811+AI3938+AI4065+AI4192+AI4319+AI4446+AI4573+AI4700+AI4827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV837+AV982+AV1127+AV1272+AV1417+AV1562+AV1707+AV1852+AV1997+AV2142+AV2287+AV2414+AV2541+AV2668+AV2795+AV2922+AV3049+AV3176+AV3303+AV3430+AV3557+AV3684+AV3811+AV3938+AV4065+AV4192+AV4319+AV4446+AV4573+AV4700+AV4827","v":0},0,0,0,0,0,{"$f":"BB837+BB982+BB1127+BB1272+BB1417+BB1562+BB1707+BB1852+BB1997+BB2142+BB2287+BB2414+BB2541+BB2668+BB2795+BB2922+BB3049+BB3176+BB3303+BB3430+BB3557+BB3684+BB3811+BB3938+BB4065+BB4192+BB4319+BB4446+BB4573+BB4700+BB4827","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,null,"FRC",null,null,null,null,{"$f":"I838+I983+I1128+I1273+I1418+I1563+I1708+I1853+I1998+I2143+I2288+I2415+I2542+I2669+I2796+I2923+I3050+I3177+I3304+I3431+I3558+I3685+I3812+I3939+I4066+I4193","v":0},{"$f":"J838+J983+J1128+J1273+J1418+J1563+J1708+J1853+J1998+J2143+J2288+J2415+J2542+J2669+J2796+J2923+J3050+J3177+J3304+J3431+J3558+J3685+J3812+J3939+J4066+J4193","v":-6.5019381518664244E-16},0,0,0,-0.16781140368161118,0.16781140368161071,0,0,0,0,{"$f":"T838+T983+T1128+T1273+T1418+T1563+T1708+T1853+T1998+T2143+T2288+T2415+T2542+T2669+T2796+T2923+T3050+T3177+T3304+T3431+T3558+T3685+T3812+T3939+T4066+T4193+T4320+T4447+T4574+T4701+T4828","v":0},0,{"$f":"V838+V983+V1128+V1273+V1418+V1563+V1708+V1853+V1998+V2143+V2288+V2415+V2542+V2669+V2796+V2923+V3050+V3177+V3304+V3431+V3558+V3685+V3812+V3939+V4066+V4193+V4320+V4447+V4574+V4701+V4828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI838+AI983+AI1128+AI1273+AI1418+AI1563+AI1708+AI1853+AI1998+AI2143+AI2288+AI2415+AI2542+AI2669+AI2796+AI2923+AI3050+AI3177+AI3304+AI3431+AI3558+AI3685+AI3812+AI3939+AI4066+AI4193+AI4320+AI4447+AI4574+AI4701+AI4828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV838+AV983+AV1128+AV1273+AV1418+AV1563+AV1708+AV1853+AV1998+AV2143+AV2288+AV2415+AV2542+AV2669+AV2796+AV2923+AV3050+AV3177+AV3304+AV3431+AV3558+AV3685+AV3812+AV3939+AV4066+AV4193+AV4320+AV4447+AV4574+AV4701+AV4828","v":0},0,0,0,0,0,{"$f":"BB838+BB983+BB1128+BB1273+BB1418+BB1563+BB1708+BB1853+BB1998+BB2143+BB2288+BB2415+BB2542+BB2669+BB2796+BB2923+BB3050+BB3177+BB3304+BB3431+BB3558+BB3685+BB3812+BB3939+BB4066+BB4193+BB4320+BB4447+BB4574+BB4701+BB4828","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":691},null,null,"Land",null,null,null,null,{"$f":"I839+I984+I1129+I1274+I1419+I1564+I1709+I1854+I1999+I2144+I2289+I2416+I2543+I2670+I2797+I2924+I3051+I3178+I3305+I3432+I3559+I3686+I3813+I3940+I4067+I4194","v":0},{"$f":"J839+J984+J1129+J1274+J1419+J1564+J1709+J1854+J1999+J2144+J2289+J2416+J2543+J2670+J2797+J2924+J3051+J3178+J3305+J3432+J3559+J3686+J3813+J3940+J4067+J4194","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T839+T984+T1129+T1274+T1419+T1564+T1709+T1854+T1999+T2144+T2289+T2416+T2543+T2670+T2797+T2924+T3051+T3178+T3305+T3432+T3559+T3686+T3813+T3940+T4067+T4194+T4321+T4448+T4575+T4702+T4829","v":0},0,{"$f":"V839+V984+V1129+V1274+V1419+V1564+V1709+V1854+V1999+V2144+V2289+V2416+V2543+V2670+V2797+V2924+V3051+V3178+V3305+V3432+V3559+V3686+V3813+V3940+V4067+V4194+V4321+V4448+V4575+V4702+V4829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI839+AI984+AI1129+AI1274+AI1419+AI1564+AI1709+AI1854+AI1999+AI2144+AI2289+AI2416+AI2543+AI2670+AI2797+AI2924+AI3051+AI3178+AI3305+AI3432+AI3559+AI3686+AI3813+AI3940+AI4067+AI4194+AI4321+AI4448+AI4575+AI4702+AI4829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV839+AV984+AV1129+AV1274+AV1419+AV1564+AV1709+AV1854+AV1999+AV2144+AV2289+AV2416+AV2543+AV2670+AV2797+AV2924+AV3051+AV3178+AV3305+AV3432+AV3559+AV3686+AV3813+AV3940+AV4067+AV4194+AV4321+AV4448+AV4575+AV4702+AV4829","v":0},0,0,0,0,0,{"$f":"BB839+BB984+BB1129+BB1274+BB1419+BB1564+BB1709+BB1854+BB1999+BB2144+BB2289+BB2416+BB2543+BB2670+BB2797+BB2924+BB3051+BB3178+BB3305+BB3432+BB3559+BB3686+BB3813+BB3940+BB4067+BB4194+BB4321+BB4448+BB4575+BB4702+BB4829","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I840+I985+I1130+I1275+I1420+I1565+I1710+I1855+I2000+I2145+I2290+I2417+I2544+I2671+I2798+I2925+I3052+I3179+I3306+I3433+I3560+I3687+I3814+I3941+I4068+I4195","v":-5.5270877263382152E-3},{"$f":"J840+J985+J1130+J1275+J1420+J1565+J1710+J1855+J2000+J2145+J2290+J2417+J2544+J2671+J2798+J2925+J3052+J3179+J3306+J3433+J3560+J3687+J3814+J3941+J4068+J4195","v":-1.7113968025082908E-2},-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,{"$f":"T840+T985+T1130+T1275+T1420+T1565+T1710+T1855+T2000+T2145+T2290+T2417+T2544+T2671+T2798+T2925+T3052+T3179+T3306+T3433+T3560+T3687+T3814+T3941+T4068+T4195+T4322+T4449+T4576+T4703+T4830","v":-1.7156820219162445E-2},-1.7156820219162441E-2,{"$f":"V840+V985+V1130+V1275+V1420+V1565+V1710+V1855+V2000+V2145+V2290+V2417+V2544+V2671+V2798+V2925+V3052+V3179+V3306+V3433+V3560+V3687+V3814+V3941+V4068+V4195+V4322+V4449+V4576+V4703+V4830","v":-1.7156820219162441E-2},-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,{"$f":"AI840+AI985+AI1130+AI1275+AI1420+AI1565+AI1710+AI1855+AI2000+AI2145+AI2290+AI2417+AI2544+AI2671+AI2798+AI2925+AI3052+AI3179+AI3306+AI3433+AI3560+AI3687+AI3814+AI3941+AI4068+AI4195+AI4322+AI4449+AI4576+AI4703+AI4830","v":-1.7156820219162441E-2},-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162441E-2,{"$f":"AV840+AV985+AV1130+AV1275+AV1420+AV1565+AV1710+AV1855+AV2000+AV2145+AV2290+AV2417+AV2544+AV2671+AV2798+AV2925+AV3052+AV3179+AV3306+AV3433+AV3560+AV3687+AV3814+AV3941+AV4068+AV4195+AV4322+AV4449+AV4576+AV4703+AV4830","v":-1.7156820219162441E-2},-1.7156820219162441E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,{"$f":"BB840+BB985+BB1130+BB1275+BB1420+BB1565+BB1710+BB1855+BB2000+BB2145+BB2290+BB2417+BB2544+BB2671+BB2798+BB2925+BB3052+BB3179+BB3306+BB3433+BB3560+BB3687+BB3814+BB3941+BB4068+BB4195+BB4322+BB4449+BB4576+BB4703+BB4830","v":-1.7156820219162445E-2},-1.7156820219162445E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162448E-2]
[{"$f":"ROW()","v":693},null,null,"Total",null,null,null,null,{"$f":"SUM(I677:I692)","v":-45.175611643755232},-36.989254136159452,-47.76774412762289,-49.491494944281058,-50.985062792545065,-53.876383880302527,{"$f":"SUM(O677:O692)","v":-43.198537139134778},-49.467302744533882,-47.329698800734171,-44.211627424999712,-40.894137846903689,{"$f":"SUM(T677:T692)","v":-37.885768609034599},-36.529474943580134,{"$f":"SUM(V677:V692)","v":-35.087356944190923},-33.698354778482958,-32.44766412320427,-31.103583083549442,-30.336052236211206,-29.352029543100887,-28.361168226155307,-27.05409270472542,-25.183929331830875,-23.81428792216634,-22.410706032586475,-21.10431936658863,-19.875716315211541,{"$f":"SUM(AI677:AI692)","v":-18.559031589034142},-17.619737591218939,-16.522984439590275,-15.429953992540602,-14.234925774609204,-14.109353814035517,-14.051361500967255,-14.008826538726144,-13.896685797807439,-13.638945534458346,-12.542939662214422,-12.466628913138528,-12.322045155794127,{"$f":"SUM(AV677:AV692)","v":-12.133184359734408},-11.788255766141557,-11.741789094960685,-11.491168228255539,-11.309243891397537,-11.130707935943683,{"$f":"SUM(BB677:BB692)","v":-10.872897285666189},-10.618753685369258,-10.418801371264857,-10.195254267430569,-9.8692838684359625,-9.5860998854089683,-9.2631008807111996,-9.0991704883105253,-8.8698798120271487,-8.5048578635415346,-8.0788615591718749]
["Unused"]
[{"$f":"ROW()","v":695},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3563","v":-3.3692465934693307E-2}]
[{"$f":"ROW()","v":696},null,null,"High Pressure Mains - PE",null,null,null,null,-8.814667222184238E-3]
[{"$f":"ROW()","v":697},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":698},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.18959671291586769]
[{"$f":"ROW()","v":699},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":700},null,null,"Regulators",null,null,null,null,-4.5487265592056333E-2]
[{"$f":"ROW()","v":701},null,null,"Secondary Gate Stations",null,null,null,null,-0.87296160167246195]
[{"$f":"ROW()","v":702},null,null,"Buildings",null,null,null,null,-0.23032153712098671]
[{"$f":"ROW()","v":703},null,null,"Meter and Services Pipes",null,null,null,null,-0.40734429632874564]
[{"$f":"ROW()","v":704},null,null,"Equipment & Vehicles",null,null,null,null,1.5743716943429902E-2]
[{"$f":"ROW()","v":705},null,null,"Vehicle",null,null,null,null,-0.21952437777180991]
[{"$f":"ROW()","v":706},null,null,"Information Technology",null,null,null,null,-0.18254655597239519]
[{"$f":"ROW()","v":707},null,null,"Telemetry and Monitoring",null,null,null,null,-3.5915162960401176E-2]
[{"$f":"ROW()","v":708},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":709},null,null,"Land",null,null,null,null,3.9229995352128219E-3]
[{"$f":"ROW()","v":710},null,null,"Equity Raising Cost",null,null,null,null,6.7501469241434937E-5]
[{"$f":"ROW()","v":711},null,null,"Total",null,null,null,null,{"$f":"SUM(I695:I710)","v":-1.8272769997119827},{"$f":"SUM(J695:J710)","v":0},0,0,0,0,{"$f":"SUM(O695:O710)","v":0},0,0,0,0,{"$f":"SUM(T695:T710)","v":0},0,{"$f":"SUM(V695:V710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI695:AI710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV695:AV710)","v":0},0,0,0,0,0,{"$f":"SUM(BB695:BB710)","v":0},0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":713},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":714},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":715},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":716},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":717},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":718},null,null,"Regulators"]
[{"$f":"ROW()","v":719},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":720},null,null,"Buildings"]
[{"$f":"ROW()","v":721},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":722},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":723},null,null,"Vehicle"]
[{"$f":"ROW()","v":724},null,null,"Information Technology"]
[{"$f":"ROW()","v":725},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":726},null,null,"FRC"]
[{"$f":"ROW()","v":727},null,null,"Land"]
[{"$f":"ROW()","v":728},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":729},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - Steel",null,null,null,null,94.143730233287542,{"$f":"J623+J641+J659+J677+J695+J713","v":97.25080414615033},100.64703030864219,103.92737727397963,104.22301499889394,105.82882697307342,{"$f":"O623+O641+O659+O677+O695+O713","v":104.30030565302691},102.7717843329804,101.24326301293389,99.714741692887387,98.186220372840879,{"$f":"T623+T641+T659+T677+T695+T713","v":96.660102335160445},95.133984297480012,{"$f":"V623+V641+V659+V677+V695+V713","v":93.607866259799579},92.081748222119145,90.555630184438712,89.029512146758279,87.503394109077846,85.977276071397412,84.451158033716979,82.925039996036546,81.398921958356112,79.872803920675679,78.346685882995246,76.820567845314812,75.294449807634379,{"$f":"AI623+AI641+AI659+AI677+AI695+AI713","v":73.768331769953946},72.242213732273513,70.716095694593079,69.189977656912646,67.663859619232213,66.137741581551779,64.611623543871346,63.085505506190913,61.559387468510479,60.033269430830046,58.507151393149613,56.981033355469179,55.454915317788746,{"$f":"AV623+AV641+AV659+AV677+AV695+AV713","v":53.928797280108313},52.40267924242788,50.876561204747446,49.350443167067013,47.82432512938658,46.298207091706146,{"$f":"BB623+BB641+BB659+BB677+BB695+BB713","v":44.772089054025713},43.24597101634528,41.719852978664846,40.193734940984413,38.66761690330398,37.141498865623547,35.615380827943113,34.08926279026268,32.563144752582247,31.037026714901813,29.51090867722138]
[{"$f":"ROW()","v":732},null,null,"High Pressure Mains - PE",null,null,null,null,4.7808705868871222,{"$f":"J624+J642+J660+J678+J696+J714","v":5.3842248646775541},5.1195340681950077,5.0357477997969804,4.9508777987307573,4.8660077976645342,{"$f":"O624+O642+O660+O678+O696+O714","v":5.0143614892567614},4.9165824811881054,4.8188034731194493,4.7210244650507933,4.6232454569821373,{"$f":"T624+T642+T660+T678+T696+T714","v":4.5254664489134813},4.4276874408448252,{"$f":"V624+V642+V660+V678+V696+V714","v":4.3299084327761692},4.2321294247075132,4.1343504166388572,4.0365714085702011,3.9387924005015456,3.84101339243289,3.7432343843642344,3.6454553762955788,3.5476763682269232,3.4498973601582676,3.3521183520896121,3.2543393440209565,3.1565603359523009,{"$f":"AI624+AI642+AI660+AI678+AI696+AI714","v":3.0587813278836453},2.9610023198149897,2.8632233117463342,2.7654443036776786,2.667665295609023,2.5698862875403674,2.4721072794717118,2.3743282714030562,2.2765492633344007,2.1787702552657451,2.0809912471970895,1.9832122391284339,1.8854332310597783,{"$f":"AV624+AV642+AV660+AV678+AV696+AV714","v":1.7876542229911228},1.6898752149224672,1.5920962068538116,1.494317198785156,1.3965381907165004,1.2987591826478448,{"$f":"BB624+BB642+BB660+BB678+BB696+BB714","v":1.2009801745791893},1.1032011665105337,1.0054221584418781,0.90764315037322252,0.80986414230456694,0.71208513423591135,0.61430612616725577,0.51652711809860019,0.41874811002994461,0.32096910196128903,0.22319009389263342]
[{"$f":"ROW()","v":733},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J625+J643+J661+J679+J697+J715","v":0},0,0,0,0,{"$f":"O625+O643+O661+O679+O697+O715","v":0},0,0,0,0,{"$f":"T625+T643+T661+T679+T697+T715","v":0},0,{"$f":"V625+V643+V661+V679+V697+V715","v":1},2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"AI625+AI643+AI661+AI679+AI697+AI715","v":14},15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"AV625+AV643+AV661+AV679+AV697+AV715","v":27},28,29,30,31,32,{"$f":"BB625+BB643+BB661+BB679+BB697+BB715","v":33},34,35,36,37,38,39,40,41,42,43]
[{"$f":"ROW()","v":734},null,null,"Medium / Low Pressure Mains",null,null,null,null,367.14591310863881,{"$f":"J626+J644+J662+J680+J698+J716","v":391.73684248204665},421.5379277610499,452.1443935616926,480.44782671787937,506.82522996398609,{"$f":"O626+O644+O662+O680+O698+O716","v":496.93748659794358},487.04974323190106,477.16199986585855,467.27425649981603,457.38651313377352,{"$f":"T626+T644+T662+T680+T698+T716","v":447.54871164110051},437.7109101484275,{"$f":"V626+V644+V662+V680+V698+V716","v":427.87310865575449},418.03530716308148,408.19750567040847,398.35970417773547,388.52190268506246,378.68410119238945,368.84629969971644,359.00849820704343,349.17069671437042,339.33289522169741,329.4950937290244,319.6572922363514,309.81949074367839,{"$f":"AI626+AI644+AI662+AI680+AI698+AI716","v":299.98168925100538},290.14388775833237,280.30608626565936,270.46828477298635,260.63048328031334,250.79268178764033,240.95488029496732,231.11707880229432,221.27927730962131,211.4414758169483,201.60367432427529,191.76587283160228,181.92807133892927,{"$f":"AV626+AV644+AV662+AV680+AV698+AV716","v":172.09026984625626},162.25246835358325,152.41466686091024,142.77898902550163,133.2858906916245,123.91831612738777,{"$f":"BB626+BB644+BB662+BB680+BB698+BB716","v":114.74743881182634},105.83070509656184,97.113923695401752,88.620689398075953,80.453425499744753,72.569345584440555,64.947298569697608,57.489181947355334,50.260356001296437,43.396552003723151,36.958744310519528]
[{"$f":"ROW()","v":735},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J627+J645+J663+J681+J699+J717","v":-7.5942635855274642E-5},-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,{"$f":"O627+O645+O663+O681+O699+O717","v":3.7971317927637321E-4},0,0,0,0,{"$f":"T627+T645+T663+T681+T699+T717","v":0},0,{"$f":"V627+V645+V663+V681+V699+V717","v":1},2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"AI627+AI645+AI663+AI681+AI699+AI717","v":14},15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"AV627+AV645+AV663+AV681+AV699+AV717","v":27},28,29,30,31,32,{"$f":"BB627+BB645+BB663+BB681+BB699+BB717","v":33},34,35,36,37,38,39,40,41,42,43]
[{"$f":"ROW()","v":736},null,null,"Regulators",null,null,null,null,22.462148919615256,{"$f":"J628+J646+J664+J682+J700+J718","v":23.456936021775348},24.003099169875078,24.986141010882218,25.82549612913569,27.12055406839394,{"$f":"O628+O646+O664+O682+O700+O718","v":26.279384649295341},25.438215230196743,24.597045811098145,23.755876391999546,22.914706972900948,{"$f":"T628+T646+T664+T682+T700+T718","v":22.079904155311823},21.245101337722698,{"$f":"V628+V646+V664+V682+V700+V718","v":20.410298520133573},19.575495702544448,18.740692884955322,17.905890067366197,17.071087249777072,16.236284432187947,15.401481614598822,14.566678797009697,13.731875979420572,12.897073161831447,12.068328133176916,11.239583104522385,10.410838075867854,{"$f":"AI628+AI646+AI664+AI682+AI700+AI718","v":9.5822215720868691},8.7577612379199419,7.9641935898019067,7.1953117430398006,6.433191770322142,5.700883845389896,4.9760103069459909,4.262570665962115,3.5770128492649151,2.9221951275337785,2.3222757760764559,1.7979385467469764,1.3982401771087627,{"$f":"AV628+AV646+AV664+AV682+AV700+AV718","v":1.1436792728965022},0.93201987075309167,0.73226053061391094,0.57442273528816978,0.44771203462673259,0.36364265385597649,{"$f":"BB628+BB646+BB664+BB682+BB700+BB718","v":0.31907644328965712},0.27451023272333774,0.22994402215701834,0.18537781159069894,0.14081160102437953,9.6245390458060132E-2,9.6245390458060132E-2,9.6245390458060132E-2,9.6245390458060132E-2,9.6245390458060132E-2,9.6245390458060132E-2]
[{"$f":"ROW()","v":737},null,null,"Secondary Gate Stations",null,null,null,null,3.7095669952483021,{"$f":"J629+J647+J665+J683+J701+J719","v":3.8348237758558259},3.5365684955941052,3.2731884666995907,3.1540370863090059,3.0371145389969953,{"$f":"O629+O647+O665+O683+O701+O719","v":4.3076693943190296},4.1448361129305686,3.9820028315421077,3.8191695501536467,3.6563362687651857,{"$f":"T629+T647+T665+T683+T701+T719","v":3.4940882606731245},3.3318402525810633,{"$f":"V629+V647+V665+V683+V701+V719","v":3.1695922444890021},3.0073442363969409,2.8450962283048797,2.6828482202128185,2.5206002121207574,2.3583522040286962,2.196104195936635,2.0338561878445738,1.8716081797525128,1.7093601716604518,1.5471121635683909,1.3848641554763299,1.2226161473842689,{"$f":"AI629+AI647+AI665+AI683+AI701+AI719","v":1.060368139292208},0.898120131200147,0.73587212310808603,0.57362411501602506,0.4118322087942029,0.33918524226137431,0.29852980023352582,0.26472914681312038,0.23514259903286192,0.20563211422343255,0.17637830535037227,0.14785312342536258,0.11932794150035288,{"$f":"AV629+AV647+AV665+AV683+AV701+AV719","v":9.0802759575343173E-2},7.9097938393104819E-2,6.7393117210866466E-2,5.7787593792036282E-2,4.8182070373206098E-2,3.9443069651468293E-2,{"$f":"BB629+BB647+BB665+BB683+BB701+BB719","v":3.5346156576668293E-2},3.1249243501868293E-2,2.7152330427068293E-2,2.3055417352268293E-2,1.8958504277468292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2,1.4861591202668292E-2]
[{"$f":"ROW()","v":738},null,null,"Buildings",null,null,null,null,34.51284024150393,{"$f":"J630+J648+J666+J684+J702+J720","v":34.957526510122875},34.287304536616368,33.650883679774502,33.291529113807613,32.826802619626022,{"$f":"O630+O648+O666+O684+O702+O720","v":31.873679537865637},30.9140383511184,29.954397164371162,28.994755977623925,28.035114790876687,{"$f":"T630+T648+T666+T684+T702+T720","v":27.077231172771647},26.119347554666607,{"$f":"V630+V648+V666+V684+V702+V720","v":25.161463936561567},24.203580318456527,23.245696700351488,22.287813082246448,21.329929464141408,20.372045846036368,19.414162227931328,18.456278609826288,17.498394991721248,16.540511373616209,15.584909540247965,14.629307706879722,13.673705873511478,{"$f":"AI630+AI648+AI666+AI684+AI702+AI720","v":12.718104040143235},11.762502206774991,10.806900373406748,9.8528605279938297,8.9031316598668653,7.9600177648391819,7.0354702718864397,6.1351690551073377,5.3149126493201155,4.7215803489450963,4.2866692057023057,3.8517580624595151,3.436791816869861,{"$f":"AV630+AV648+AV666+AV684+AV702+AV720","v":3.0655489019139717},2.979512717739313,2.9280431427412945,2.8810499346071969,2.8422744671353191,2.8130033428891159,{"$f":"BB630+BB648+BB666+BB684+BB702+BB720","v":2.8007003623937208},2.7883973818983256,2.7760944014029305,2.7637914209075354,2.7514884404121402,2.7391854599167451,2.7391854599167451,2.7391854599167451,2.7391854599167451,2.7391854599167451,2.7391854599167451]
[{"$f":"ROW()","v":739},null,null,"Meter and Services Pipes",null,null,null,null,375.43488067083416,{"$f":"J631+J649+J667+J685+J703+J721","v":377.14101916806715},380.11747796024144,381.70603736220937,384.30702355019935,383.09132246489963,{"$f":"O631+O649+O667+O685+O703+O721","v":354.44524052222846},326.6504002619626,299.56819517489242,273.83236754950599,249.32824002593171,{"$f":"T631+T649+T667+T685+T703+T721","v":226.11180725087692},203.92729243083483,{"$f":"V631+V649+V667+V685+V703+V721","v":183.01131399127229},163.23024836251838,144.46657561959572,127.04698391632787,110.39492306039827,94.726884897578984,80.049708051705281,66.679606727261472,54.929467197858074,44.548969078119214,35.56371327428883,27.884844136456287,21.43457805000083,{"$f":"AI631+AI649+AI667+AI685+AI703+AI721","v":16.300868164849227},12.102296107898768,8.9695845165280836,6.9036555828958166,6.0212259139943036,5.1387962450927906,4.2563665761912777,3.3739369072897651,2.4915072383882526,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,{"$f":"AV631+AV649+AV667+AV685+AV703+AV721","v":1.6090775694867399},1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,{"$f":"BB631+BB649+BB667+BB685+BB703+BB721","v":1.6090775694867399},1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399,1.6090775694867399]
[{"$f":"ROW()","v":740},null,null,"Equipment & Vehicles",null,null,null,null,10.449115274966141,{"$f":"J632+J650+J668+J686+J704+J722","v":9.3232830070851929},7.9577217208587108,6.712894142843794,5.5268588955202311,5.4815833257093107,{"$f":"O632+O650+O668+O686+O704+O722","v":4.4813175218900279},3.562233980810384,2.7118161890802437,1.9764253900010273,1.4356161346067835,{"$f":"T632+T650+T668+T686+T704+T722","v":1.0389504233700277},0.7570560015682597,{"$f":"V632+V650+V668+V686+V704+V722","v":0.55001045831870554},0.42618838883997545,0.36262636130008358,0.2990643337601917,0.23550230622029983,0.17194027868040795,0.10837825114051608,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,{"$f":"AI632+AI650+AI668+AI686+AI704+AI722","v":4.4816223600624205E-2},4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,{"$f":"AV632+AV650+AV668+AV686+AV704+AV722","v":4.4816223600624205E-2},4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,{"$f":"BB632+BB650+BB668+BB686+BB704+BB722","v":4.4816223600624205E-2},4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2,4.4816223600624205E-2]
[{"$f":"ROW()","v":741},null,null,"Vehicle",null,null,null,null,6.8705486478365563,{"$f":"J633+J651+J669+J687+J705+J723","v":9.6854387575738858},10.173628168950279,9.3487325876539433,8.237962011632824,8.8015466971517533,{"$f":"O633+O651+O669+O687+O705+O723","v":7.2663756505535035},5.7226375074067493,4.4616000860127123,3.3887057378123484,2.5652289747191972,{"$f":"T633+T651+T669+T687+T705+T723","v":1.9877617847090858},1.5869729317396311,{"$f":"V633+V651+V669+V687+V705+V723","v":1.2367697142257268},0.98616279592476996,0.8266678895768611,0.66717298322895224,0.50767807688104338,0.34818317053313452,0.18868826418522561,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,{"$f":"AI633+AI651+AI669+AI687+AI705+AI723","v":2.9193357837316691E-2},2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,{"$f":"AV633+AV651+AV669+AV687+AV705+AV723","v":2.9193357837316691E-2},2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,{"$f":"BB633+BB651+BB669+BB687+BB705+BB723","v":2.9193357837316691E-2},2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2,2.9193357837316691E-2]
[{"$f":"ROW()","v":742},null,null,"Information Technology",null,null,null,null,13.177655263559886,{"$f":"J634+J652+J670+J688+J706+J724","v":13.131593878106017},13.063700090700657,13.484360420406603,14.444331729286599,13.547979339660579,{"$f":"O634+O652+O670+O688+O706+O724","v":13.581693013837215},8.2770142922374372,4.0459378701394888,1.2833852962476673,5.6277315809758921E-2,{"$f":"T634+T652+T670+T688+T706+T724","v":5.6277315809758921E-2},5.6277315809758921E-2,{"$f":"V634+V652+V670+V688+V706+V724","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"AI634+AI652+AI670+AI688+AI706+AI724","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"AV634+AV652+AV670+AV688+AV706+AV724","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"BB634+BB652+BB670+BB688+BB706+BB724","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2]
[{"$f":"ROW()","v":743},null,null,"Telemetry and Monitoring",null,null,null,null,2.0513415334770988,{"$f":"J635+J653+J671+J689+J707+J725","v":2.634321742301438},3.3536481514131298,3.7165339571668783,3.738450964573655,3.565929411307005,{"$f":"O635+O653+O671+O689+O707+O725","v":3.1558117344763019},2.7456940576455988,2.3355763808148957,1.9254587039841926,1.6216867811912477,{"$f":"T635+T653+T671+T689+T707+T725","v":1.3602736508857771},1.1317866045464235,{"$f":"V635+V653+V671+V689+V707+V725","v":0.95144666310898884},0.84237630358710458,0.81523165962077593,0.78808701565444728,0.76094237168811862,0.73379772772178997,0.70665308375546132,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,{"$f":"AI635+AI653+AI671+AI689+AI707+AI725","v":0.67950843978913267},0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,{"$f":"AV635+AV653+AV671+AV689+AV707+AV725","v":0.67950843978913267},0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,{"$f":"BB635+BB653+BB671+BB689+BB707+BB725","v":0.67950843978913267},0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267,0.67950843978913267]
[{"$f":"ROW()","v":744},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,{"$f":"J636+J654+J672+J690+J708+J726","v":-6.5018026265948637E-16},-6.5018026265948637E-16,-6.5018026265948637E-16,-6.5018026265948637E-16,-0.16781140368161182,{"$f":"O636+O654+O672+O690+O708+O726","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"T636+T654+T672+T690+T708+T726","v":-1.1102230246251565E-15},-1.1102230246251565E-15,{"$f":"V636+V654+V672+V690+V708+V726","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"AI636+AI654+AI672+AI690+AI708+AI726","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"AV636+AV654+AV672+AV690+AV708+AV726","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":"BB636+BB654+BB672+BB690+BB708+BB726","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15]
[{"$f":"ROW()","v":745},null,null,"Land",null,null,null,null,7.5292065298029343,{"$f":"J637+J655+J673+J691+J709+J727","v":7.5290932021664156},7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,{"$f":"O637+O655+O673+O691+O709+O727","v":7.5285684261482784},7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,{"$f":"T637+T655+T673+T691+T709+T727","v":7.5285684261482784},7.5285684261482784,{"$f":"V637+V655+V673+V691+V709+V727","v":7.5285684261482784},7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,{"$f":"AI637+AI655+AI673+AI691+AI709+AI727","v":7.5285684261482784},7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,{"$f":"AV637+AV655+AV673+AV691+AV709+AV727","v":7.5285684261482784},7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,{"$f":"BB637+BB655+BB673+BB691+BB709+BB727","v":7.5285684261482784},7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784,7.5285684261482784]
[{"$f":"ROW()","v":746},null,null,"Equity Raising Cost",null,null,null,null,1.1292014359176437,{"$f":"J638+J656+J674+J692+J710+J728","v":1.1120874678925607},1.0949734998674778,1.0778595318423949,1.060745563817312,1.0436315957922291,{"$f":"O638+O656+O674+O692+O710+O728","v":1.0264747755730665},1.009317955353904,0.99216113513474158,0.97500431491557915,0.95784749469641672,{"$f":"T638+T656+T674+T692+T710+T728","v":0.9406906744772543},0.92353385425809187,{"$f":"V638+V656+V674+V692+V710+V728","v":0.90637703403892944},0.88922021381976701,0.87206339360060459,0.85490657338144216,0.83774975316227973,0.8205929329431173,0.80343611272395488,0.78627929250479245,0.76912247228563002,0.75196565206646759,0.73480883184730517,0.71765201162814274,0.70049519140898031,{"$f":"AI638+AI656+AI674+AI692+AI710+AI728","v":0.68333837118981788},0.66618155097065546,0.64902473075149303,0.6318679105323306,0.61471109031316817,0.59755427009400575,0.58039744987484332,0.56324062965568089,0.54608380943651846,0.52892698921735604,0.51177016899819361,0.49461334877903118,0.47745652855986875,{"$f":"AV638+AV656+AV674+AV692+AV710+AV728","v":0.46029970834070633},0.4431428881215439,0.42598606790238147,0.40882924768321904,0.39167242746405662,0.37451560724489419,{"$f":"BB638+BB656+BB674+BB692+BB710+BB728","v":0.35735878702573176},0.34020196680656933,0.32304514658740691,0.30588832636824448,0.28873150614908205,0.27157468592991962,0.2544178657107572,0.23726104549159474,0.22010422527243229,0.20294740505326983,0.18579058483410738]
[{"$f":"ROW()","v":747},null,null,"Total",null,null,null,null,943.39701944157537,{"$f":"SUM(J731:J746)","v":977.17791908118545},1012.4211064155168,1046.592642278461,1076.7366470432989,1103.3972098760926,{"$f":"SUM(O731:O746)","v":1060.1987486795933},1010.7310662218802,963.40136742114601,919.18973999614639,878.29560214924265,{"$f":"SUM(T731:T746)","v":840.4098335402083},803.88035859662784,{"$f":"SUM(V731:V746)","v":770.79300165243694},739.09464687395405,708.64698275074966,679.54339966720033,651.20734743098899,623.85531788788819,597.49414966173288,572.44005695700753,549.25612762517665,527.44183970301026,507.0311336704238,487.92681430383522,470.05109798862361,{"$f":"SUM(AI731:AI746)","v":453.49206639958948},437.87232880837047,423.34934436878012,409.91939037623951,397.68446460163034,385.57511078759484,373.52374928662755,361.51492274790144,349.61823695009394,337.9792914156356,327.43635175342115,316.9697228402826,306.64767768448843,{"$f":"SUM(AV731:AV746)","v":296.51449332475408},286.72623755861247,276.9844484636518,267.49328023539624,258.1840363439988,249.05332840805508,{"$f":"SUM(BB731:BB746)","v":240.18043112238888},231.56167743701965,223.14287606575479,214.94762179832421,207.07833792988825,199.49223804447928,192.22913716376809,185.12996667545755,178.26008686343039,171.75522899988886,165.676367440717]
[{"$f":"ROW()","v":748}]
[{"$f":"ROW()","v":749},null,"Correction for Over Depreciation"]
[{"$f":"ROW()","v":750},null,null,"Over Depreciation"]
[{"$f":"\"2000 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2000 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":753},null,null,"High Pressure Mains - Steel",null,null,null,null,62,{"$f":"(I753-I$15)*(I753>J$15)","v":61},60,59,58,57,{"$f":"IF(AND($M$1,N753>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N753>=1)*(N753-N$15))","v":56},{"$f":"IF(AND($M$1,O753>$M$2-O$12,P$12<=$M$2),$M$2-O$12,(O753>=1)*(O753-O$15))","v":55},54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":754},null,null,"High Pressure Mains - PE",null,null,null,null,42,{"$f":"(I754-I$15)*(I754>J$15)","v":41},40,39,38,37,{"$f":"IF(AND($M$1,N754>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N754>=1)*(N754-N$15))","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Medium Pressure Mains",null,null,null,null,42,{"$f":"(I755-I$15)*(I755>J$15)","v":41},40,39,38,37,{"$f":"IF(AND($M$1,N755>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N755>=1)*(N755-N$15))","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"Medium / Low Pressure Mains",null,null,null,null,42,{"$f":"(I756-I$15)*(I756>J$15)","v":41},40,39,38,37,{"$f":"IF(AND($M$1,N756>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N756>=1)*(N756-N$15))","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":757},null,null,"Low Pressure Mains",null,null,null,null,42,{"$f":"(I757-I$15)*(I757>J$15)","v":41},40,39,38,37,{"$f":"IF(AND($M$1,N757>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N757>=1)*(N757-N$15))","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,null,"Regulators",null,null,null,null,22,{"$f":"(I758-I$15)*(I758>J$15)","v":21},20,19,18,17,{"$f":"IF(AND($M$1,N758>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N758>=1)*(N758-N$15))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,null,"Secondary Gate Stations",null,null,null,null,22,{"$f":"(I759-I$15)*(I759>J$15)","v":21},20,19,18,17,{"$f":"IF(AND($M$1,N759>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N759>=1)*(N759-N$15))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"Buildings",null,null,null,null,22,{"$f":"(I760-I$15)*(I760>J$15)","v":21},20,19,18,17,{"$f":"IF(AND($M$1,N760>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N760>=1)*(N760-N$15))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,null,"Meter and Services Pipes",null,null,null,null,7,{"$f":"(I761-I$15)*(I761>J$15)","v":6},5,4,3,2,{"$f":"IF(AND($M$1,N761>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N761>=1)*(N761-N$15))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I762-I$15)*(I762>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N762>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N762>=1)*(N762-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I763-I$15)*(I763>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N763>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N763>=1)*(N763-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I764-I$15)*(I764>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N764>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N764>=1)*(N764-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I765-I$15)*(I765>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N765>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N765>=1)*(N765-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"FRC",null,null,null,null,0,{"$f":"(I766-I$15)*(I766>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N766>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N766>=1)*(N766-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,null,"Land",null,null,null,null,0,{"$f":"(I767-I$15)*(I767>J$15)","v":0},0,0,0,0,{"$f":"IF(AND($M$1,N767>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N767>=1)*(N767-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Equity Raising Cost",null,null,null,null,47.842774465500938,{"$f":"(I768-I$15)*(I768>J$15)","v":46.842774465500938},45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,{"$f":"IF(AND($M$1,N768>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N768>=1)*(N768-N$15))","v":41.842774465500938},40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377,6.8427744655009377,5.8427744655009377,4.8427744655009377,3.8427744655009377,2.8427744655009377,1.8427744655009377,0.84277446550093771,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769}]
["Opening Asset Value"]
[{"$f":"ROW()","v":771},null,null,"High Pressure Mains - Steel",null,null,null,null,1.4517128565062027,{"$f":"I879","v":1.4282981330141673},{"$f":"J879","v":1.4050334708049312},{"$f":"K879","v":1.3817688085956952},{"$f":"L879","v":1.3585041463864591},{"$f":"M879","v":1.335239484177223},{"$f":"N879","v":1.311974821967987},{"$f":"O879","v":1.28854670014713},{"$f":"P879","v":1.2651185783262731},{"$f":"Q879","v":1.2416904565054161},{"$f":"R879","v":1.2182623346845591},{"$f":"S879","v":1.1948342128637022},{"$f":"T879","v":1.1714060910428452},{"$f":"U879","v":1.1479779692219882},{"$f":"V879","v":1.1245498474011313},{"$f":"W879","v":1.1011217255802743},{"$f":"X879","v":1.0776936037594174},{"$f":"Y879","v":1.0542654819385604},{"$f":"Z879","v":1.0308373601177034},{"$f":"AA879","v":1.0074092382968465},{"$f":"AB879","v":0.98398111647598963},{"$f":"AC879","v":0.96055299465513277},{"$f":"AD879","v":0.93712487283427592},{"$f":"AE879","v":0.91369675101341907},{"$f":"AF879","v":0.89026862919256222},{"$f":"AG879","v":0.86684050737170537},{"$f":"AH879","v":0.84341238555084852},{"$f":"AI879","v":0.81998426372999167},{"$f":"AJ879","v":0.79655614190913471},{"$f":"AK879","v":0.77312802008827786},{"$f":"AL879","v":0.74969989826742101},{"$f":"AM879","v":0.72627177644656404},{"$f":"AN879","v":0.70284365462570719},{"$f":"AO879","v":0.67941553280485034},{"$f":"AP879","v":0.65598741098399338},{"$f":"AQ879","v":0.63255928916313642},{"$f":"AR879","v":0.60913116734227957},{"$f":"AS879","v":0.58570304552142272},{"$f":"AT879","v":0.56227492370056575},{"$f":"AU879","v":0.53884680187970879},{"$f":"AV879","v":0.51541868005885194},{"$f":"AW879","v":0.49199055823799503},{"$f":"AX879","v":0.46856243641713813},{"$f":"AY879","v":0.44513431459628122},{"$f":"AZ879","v":0.42170619277542432},{"$f":"BA879","v":0.39827807095456741},{"$f":"BB879","v":0.3748499491337105},{"$f":"BC879","v":0.3514218273128536},{"$f":"BD879","v":0.32799370549199669},{"$f":"BE879","v":0.30456558367113978},{"$f":"BF879","v":0.28113746185028288},{"$f":"BG879","v":0.25770934002942597},{"$f":"BH879","v":0.23428121820856906},{"$f":"BI879","v":0.21085309638771216},{"$f":"BJ879","v":0.18742497456685525},{"$f":"BK879","v":0.16399685274599834}]
[{"$f":"ROW()","v":772},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Medium / Low Pressure Mains",null,null,null,null,8.4844722970891908,{"$f":"SUM(I881:I883)","v":8.2824610519204001},{"$f":"SUM(J881:J883)","v":8.081328501158735},{"$f":"SUM(K881:K883)","v":7.8801612867376276},{"$f":"SUM(L881:L883)","v":7.678959408657076},{"$f":"SUM(M881:M883)","v":7.4777228669170812},{"$f":"SUM(N881:N883)","v":7.2764516615176431},{"$f":"SUM(O881:O883)","v":7.0743280042532639},{"$f":"SUM(P881:P883)","v":6.8722043469888847},{"$f":"SUM(Q881:Q883)","v":6.6700806897245055},{"$f":"SUM(R881:R883)","v":6.4679570324601263},{"$f":"SUM(S881:S883)","v":6.2658333751957471},{"$f":"SUM(T881:T883)","v":6.0637097179313679},{"$f":"SUM(U881:U883)","v":5.8615860606669887},{"$f":"SUM(V881:V883)","v":5.6594624034026095},{"$f":"SUM(W881:W883)","v":5.4573387461382303},{"$f":"SUM(X881:X883)","v":5.2552150888738511},{"$f":"SUM(Y881:Y883)","v":5.0530914316094719},{"$f":"SUM(Z881:Z883)","v":4.8509677743450927},{"$f":"SUM(AA881:AA883)","v":4.6488441170807135},{"$f":"SUM(AB881:AB883)","v":4.4467204598163343},{"$f":"SUM(AC881:AC883)","v":4.2445968025519552},{"$f":"SUM(AD881:AD883)","v":4.042473145287576},{"$f":"SUM(AE881:AE883)","v":3.8403494880231972},{"$f":"SUM(AF881:AF883)","v":3.6382258307588184},{"$f":"SUM(AG881:AG883)","v":3.4361021734944397},{"$f":"SUM(AH881:AH883)","v":3.2339785162300609},{"$f":"SUM(AI881:AI883)","v":3.0318548589656822},{"$f":"SUM(AJ881:AJ883)","v":2.8297312017013034},{"$f":"SUM(AK881:AK883)","v":2.6276075444369247},{"$f":"SUM(AL881:AL883)","v":2.4254838871725459},{"$f":"SUM(AM881:AM883)","v":2.2233602299081672},{"$f":"SUM(AN881:AN883)","v":2.0212365726437884},{"$f":"SUM(AO881:AO883)","v":1.8191129153794097},{"$f":"SUM(AP881:AP883)","v":1.6169892581150309},{"$f":"SUM(AQ881:AQ883)","v":1.4148656008506522},{"$f":"SUM(AR881:AR883)","v":1.2127419435862732},{"$f":"SUM(AS881:AS883)","v":1.0106182863218942},{"$f":"SUM(AT881:AT883)","v":0.80849462905751535},{"$f":"SUM(AU881:AU883)","v":0.60637097179313648},{"$f":"SUM(AV881:AV883)","v":0.40424731452875762},{"$f":"SUM(AW881:AW883)","v":0.20212365726437881},{"$f":"SUM(AX881:AX883)","v":0},{"$f":"SUM(AY881:AY883)","v":0},{"$f":"SUM(AZ881:AZ883)","v":0},{"$f":"SUM(BA881:BA883)","v":0},{"$f":"SUM(BB881:BB883)","v":0},{"$f":"SUM(BC881:BC883)","v":0},{"$f":"SUM(BD881:BD883)","v":0},{"$f":"SUM(BE881:BE883)","v":0},{"$f":"SUM(BF881:BF883)","v":0},{"$f":"SUM(BG881:BG883)","v":0},{"$f":"SUM(BH881:BH883)","v":0},{"$f":"SUM(BI881:BI883)","v":0},{"$f":"SUM(BJ881:BJ883)","v":0},{"$f":"SUM(BK881:BK883)","v":0}]
[{"$f":"ROW()","v":775},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"I883","v":0},0,0,0,0,{"$f":"N883","v":0},{"$f":"O883","v":0},{"$f":"P883","v":0},{"$f":"Q883","v":0},{"$f":"R883","v":0},{"$f":"S883","v":0},{"$f":"T883","v":0},{"$f":"U883","v":0},{"$f":"V883","v":0},{"$f":"W883","v":0},{"$f":"X883","v":0},{"$f":"Y883","v":0},{"$f":"Z883","v":0},{"$f":"AA883","v":0},{"$f":"AB883","v":0},{"$f":"AC883","v":0},{"$f":"AD883","v":0},{"$f":"AE883","v":0},{"$f":"AF883","v":0},{"$f":"AG883","v":0},{"$f":"AH883","v":0},{"$f":"AI883","v":0},{"$f":"AJ883","v":0},{"$f":"AK883","v":0},{"$f":"AL883","v":0},{"$f":"AM883","v":0},{"$f":"AN883","v":0},{"$f":"AO883","v":0},{"$f":"AP883","v":0},{"$f":"AQ883","v":0},{"$f":"AR883","v":0},{"$f":"AS883","v":0},{"$f":"AT883","v":0},{"$f":"AU883","v":0},{"$f":"AV883","v":0},{"$f":"AW883","v":0},{"$f":"AX883","v":0},{"$f":"AY883","v":0},{"$f":"AZ883","v":0},{"$f":"BA883","v":0},{"$f":"BB883","v":0},{"$f":"BC883","v":0},{"$f":"BD883","v":0},{"$f":"BE883","v":0},{"$f":"BF883","v":0},{"$f":"BG883","v":0},{"$f":"BH883","v":0},{"$f":"BI883","v":0},{"$f":"BJ883","v":0},{"$f":"BK883","v":0}]
[{"$f":"ROW()","v":776},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Secondary Gate Stations",null,null,null,null,0,0,-1.0962522276984401E-5,-2.1925044553968802E-5,-3.2887566830953199E-5,-4.3850089107937597E-5,-5.4812611384921994E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Meter and Services Pipes",null,null,null,null,5.7736787776155927,4.9488675236705078,4.1293423554174664,3.3098171871644251,2.4902920189113837,1.6707668506583424,0.85124168240530118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Equipment & Vehicles",null,null,null,null,0,0,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,{"$f":"I892","v":1.3552527156068805E-20},{"$f":"J892","v":-2.3209577487587714E-21},{"$f":"K892","v":-2.3209577487587714E-21},{"$f":"L892","v":-2.3209577487587714E-21},{"$f":"M892","v":-2.3209577487587714E-21},{"$f":"N892","v":-2.3209577487587714E-21},{"$f":"O892","v":0},{"$f":"P892","v":0},{"$f":"Q892","v":0},{"$f":"R892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Land",null,null,null,null,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304]
[{"$f":"ROW()","v":786},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Total",null,null,null,null,{"$f":"SUM(I771:I786)","v":16.156631081994629},15.106393859388717,14.036473765217146,12.992505757811484,11.948503086746378,10.904465752021828,{"$f":"SUM(O771:O786)","v":9.8603937536378368},8.8096418551840365,8.5840900760987999,8.3585382970135651,8.1329865179283285,{"$f":"SUM(T771:T786)","v":7.9074347388430919},7.6818829597578562,{"$f":"SUM(V771:V786)","v":7.4563311806726196},7.2307794015873839,7.0052276225021473,6.7796758434169115,6.5541240643316749,6.3285722852464392,6.1030205061612026,5.8774687270759669,5.6519169479907312,5.4263651689054946,5.2008133898202589,4.9752616107350232,4.7497098316497883,{"$f":"SUM(AI771:AI786)","v":4.5241580525645526},4.2986062734793169,4.0730544943940812,3.8475027153088455,3.6219509362236098,3.396399157138374,3.1708473780531383,2.9452955989679026,2.7197438198826669,2.4941920407974312,2.2686402617121955,2.0430884826269597,1.8175367035417243,{"$f":"SUM(AV771:AV786)","v":1.5919849244564883},1.3664331453712526,1.1408813662860169,0.91532958720078117,0.89190146537992421,0.86847334355906736,{"$f":"SUM(BB771:BB786)","v":0.84504522173821051},0.82161709991735354,0.79818897809649658,0.77476085627563973,0.75133273445478288,0.72790461263392592,0.70447649081306896,0.68104836899221211,0.65762024717135525,0.63419212535049829,0.61076400352964133]
["Capex"]
[{"$f":"ROW()","v":789},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":790},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":791},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":792},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":793},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":794},null,null,"Regulators"]
[{"$f":"ROW()","v":795},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":796},null,null,"Buildings"]
[{"$f":"ROW()","v":797},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":798},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":799},null,null,"Vehicle"]
[{"$f":"ROW()","v":800},null,null,"Information Technology"]
[{"$f":"ROW()","v":801},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":802},null,null,"FRC"]
[{"$f":"ROW()","v":803},null,null,"Land"]
[{"$f":"ROW()","v":804},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":805},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":807},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":808},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":809},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":810},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":811},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":812},null,null,"Regulators"]
[{"$f":"ROW()","v":813},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":814},null,null,"Buildings"]
[{"$f":"ROW()","v":815},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":816},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":817},null,null,"Vehicle"]
[{"$f":"ROW()","v":818},null,null,"Information Technology"]
[{"$f":"ROW()","v":819},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":820},null,null,"FRC"]
[{"$f":"ROW()","v":821},null,null,"Land"]
[{"$f":"ROW()","v":822},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":823},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J807:J822)","v":0},0,0,0,0,{"$f":"SUM(O807:O822)","v":0},0,0,0,0,{"$f":"SUM(T807:T822)","v":0},0,{"$f":"SUM(V807:V822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI807:AI822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV807:AV822)","v":0},0,0,0,0,0,{"$f":"SUM(BB807:BB822)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":825},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I307","v":-2.3414723492035511E-2},{"$f":"-'PTRM expenditure'!J307","v":-2.3264662209236134E-2},{"$f":"-'PTRM expenditure'!K307","v":-2.3264662209236137E-2},{"$f":"-'PTRM expenditure'!L307","v":-2.3264662209236137E-2},{"$f":"-'PTRM expenditure'!M307","v":-2.3264662209236137E-2},{"$f":"-'PTRM expenditure'!N307","v":-2.3264662209236137E-2},{"$f":"-IF($D825=\"Land\",0,IF(O771<0,O771,IF(O753<1,O771,MAX(MIN(IF(O753>0,((O771-SUM($N843:N843))/O753)*O$15,0),O771*O$15),0))))*$K$6","v":-2.342812182085691E-2},{"$f":"-IF($D825=\"Land\",0,IF(P771<0,P771,IF(P753<1,P771,MAX(MIN(IF(P753>0,((P771-SUM($N843:O843))/P753)*P$15,0),P771*P$15),0))))*$K$6","v":-2.342812182085691E-2},{"$f":"-IF($D825=\"Land\",0,IF(Q771<0,Q771,IF(Q753<1,Q771,MAX(MIN(IF(Q753>0,((Q771-SUM($N843:P843))/Q753)*Q$15,0),Q771*Q$15),0))))*$K$6","v":-2.342812182085691E-2},{"$f":"-IF($D825=\"Land\",0,IF(R771<0,R771,IF(R753<1,R771,MAX(MIN(IF(R753>0,((R771-SUM($N843:Q843))/R753)*R$15,0),R771*R$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(S771<0,S771,IF(S753<1,S771,MAX(MIN(IF(S753>0,((S771-SUM($N843:R843))/S753)*S$15,0),S771*S$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(T771<0,T771,IF(T753<1,T771,MAX(MIN(IF(T753>0,((T771-SUM($N843:S843))/T753)*T$15,0),T771*T$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(U771<0,U771,IF(U753<1,U771,MAX(MIN(IF(U753>0,((U771-SUM($N843:T843))/U753)*U$15,0),U771*U$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(V771<0,V771,IF(V753<1,V771,MAX(MIN(IF(V753>0,((V771-SUM($N843:U843))/V753)*V$15,0),V771*V$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(W771<0,W771,IF(W753<1,W771,MAX(MIN(IF(W753>0,((W771-SUM($N843:V843))/W753)*W$15,0),W771*W$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(X771<0,X771,IF(X753<1,X771,MAX(MIN(IF(X753>0,((X771-SUM($N843:W843))/X753)*X$15,0),X771*X$15),0))))*$K$6","v":-2.3428121820856899E-2},{"$f":"-IF($D825=\"Land\",0,IF(Y771<0,Y771,IF(Y753<1,Y771,MAX(MIN(IF(Y753>0,((Y771-SUM($N843:X843))/Y753)*Y$15,0),Y771*Y$15),0))))*$K$6","v":-2.3428121820856899E-2},{"$f":"-IF($D825=\"Land\",0,IF(Z771<0,Z771,IF(Z753<1,Z771,MAX(MIN(IF(Z753>0,((Z771-SUM($N843:Y843))/Z753)*Z$15,0),Z771*Z$15),0))))*$K$6","v":-2.3428121820856899E-2},{"$f":"-IF($D825=\"Land\",0,IF(AA771<0,AA771,IF(AA753<1,AA771,MAX(MIN(IF(AA753>0,((AA771-SUM($N843:Z843))/AA753)*AA$15,0),AA771*AA$15),0))))*$K$6","v":-2.3428121820856896E-2},{"$f":"-IF($D825=\"Land\",0,IF(AB771<0,AB771,IF(AB753<1,AB771,MAX(MIN(IF(AB753>0,((AB771-SUM($N843:AA843))/AB753)*AB$15,0),AB771*AB$15),0))))*$K$6","v":-2.3428121820856896E-2},{"$f":"-IF($D825=\"Land\",0,IF(AC771<0,AC771,IF(AC753<1,AC771,MAX(MIN(IF(AC753>0,((AC771-SUM($N843:AB843))/AC753)*AC$15,0),AC771*AC$15),0))))*$K$6","v":-2.3428121820856896E-2},{"$f":"-IF($D825=\"Land\",0,IF(AD771<0,AD771,IF(AD753<1,AD771,MAX(MIN(IF(AD753>0,((AD771-SUM($N843:AC843))/AD753)*AD$15,0),AD771*AD$15),0))))*$K$6","v":-2.3428121820856896E-2},{"$f":"-IF($D825=\"Land\",0,IF(AE771<0,AE771,IF(AE753<1,AE771,MAX(MIN(IF(AE753>0,((AE771-SUM($N843:AD843))/AE753)*AE$15,0),AE771*AE$15),0))))*$K$6","v":-2.3428121820856899E-2},{"$f":"-IF($D825=\"Land\",0,IF(AF771<0,AF771,IF(AF753<1,AF771,MAX(MIN(IF(AF753>0,((AF771-SUM($N843:AE843))/AF753)*AF$15,0),AF771*AF$15),0))))*$K$6","v":-2.3428121820856899E-2},{"$f":"-IF($D825=\"Land\",0,IF(AG771<0,AG771,IF(AG753<1,AG771,MAX(MIN(IF(AG753>0,((AG771-SUM($N843:AF843))/AG753)*AG$15,0),AG771*AG$15),0))))*$K$6","v":-2.3428121820856899E-2},{"$f":"-IF($D825=\"Land\",0,IF(AH771<0,AH771,IF(AH753<1,AH771,MAX(MIN(IF(AH753>0,((AH771-SUM($N843:AG843))/AH753)*AH$15,0),AH771*AH$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(AI771<0,AI771,IF(AI753<1,AI771,MAX(MIN(IF(AI753>0,((AI771-SUM($N843:AH843))/AI753)*AI$15,0),AI771*AI$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(AJ771<0,AJ771,IF(AJ753<1,AJ771,MAX(MIN(IF(AJ753>0,((AJ771-SUM($N843:AI843))/AJ753)*AJ$15,0),AJ771*AJ$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AK771<0,AK771,IF(AK753<1,AK771,MAX(MIN(IF(AK753>0,((AK771-SUM($N843:AJ843))/AK753)*AK$15,0),AK771*AK$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(AL771<0,AL771,IF(AL753<1,AL771,MAX(MIN(IF(AL753>0,((AL771-SUM($N843:AK843))/AL753)*AL$15,0),AL771*AL$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AM771<0,AM771,IF(AM753<1,AM771,MAX(MIN(IF(AM753>0,((AM771-SUM($N843:AL843))/AM753)*AM$15,0),AM771*AM$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AN771<0,AN771,IF(AN753<1,AN771,MAX(MIN(IF(AN753>0,((AN771-SUM($N843:AM843))/AN753)*AN$15,0),AN771*AN$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(AO771<0,AO771,IF(AO753<1,AO771,MAX(MIN(IF(AO753>0,((AO771-SUM($N843:AN843))/AO753)*AO$15,0),AO771*AO$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AP771<0,AP771,IF(AP753<1,AP771,MAX(MIN(IF(AP753>0,((AP771-SUM($N843:AO843))/AP753)*AP$15,0),AP771*AP$15),0))))*$K$6","v":-2.342812182085691E-2},{"$f":"-IF($D825=\"Land\",0,IF(AQ771<0,AQ771,IF(AQ753<1,AQ771,MAX(MIN(IF(AQ753>0,((AQ771-SUM($N843:AP843))/AQ753)*AQ$15,0),AQ771*AQ$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AR771<0,AR771,IF(AR753<1,AR771,MAX(MIN(IF(AR753>0,((AR771-SUM($N843:AQ843))/AR753)*AR$15,0),AR771*AR$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(AS771<0,AS771,IF(AS753<1,AS771,MAX(MIN(IF(AS753>0,((AS771-SUM($N843:AR843))/AS753)*AS$15,0),AS771*AS$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AT771<0,AT771,IF(AT753<1,AT771,MAX(MIN(IF(AT753>0,((AT771-SUM($N843:AS843))/AT753)*AT$15,0),AT771*AT$15),0))))*$K$6","v":-2.342812182085691E-2},{"$f":"-IF($D825=\"Land\",0,IF(AU771<0,AU771,IF(AU753<1,AU771,MAX(MIN(IF(AU753>0,((AU771-SUM($N843:AT843))/AU753)*AU$15,0),AU771*AU$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AV771<0,AV771,IF(AV753<1,AV771,MAX(MIN(IF(AV753>0,((AV771-SUM($N843:AU843))/AV753)*AV$15,0),AV771*AV$15),0))))*$K$6","v":-2.3428121820856903E-2},{"$f":"-IF($D825=\"Land\",0,IF(AW771<0,AW771,IF(AW753<1,AW771,MAX(MIN(IF(AW753>0,((AW771-SUM($N843:AV843))/AW753)*AW$15,0),AW771*AW$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AX771<0,AX771,IF(AX753<1,AX771,MAX(MIN(IF(AX753>0,((AX771-SUM($N843:AW843))/AX753)*AX$15,0),AX771*AX$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AY771<0,AY771,IF(AY753<1,AY771,MAX(MIN(IF(AY753>0,((AY771-SUM($N843:AX843))/AY753)*AY$15,0),AY771*AY$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(AZ771<0,AZ771,IF(AZ753<1,AZ771,MAX(MIN(IF(AZ753>0,((AZ771-SUM($N843:AY843))/AZ753)*AZ$15,0),AZ771*AZ$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BA771<0,BA771,IF(BA753<1,BA771,MAX(MIN(IF(BA753>0,((BA771-SUM($N843:AZ843))/BA753)*BA$15,0),BA771*BA$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BB771<0,BB771,IF(BB753<1,BB771,MAX(MIN(IF(BB753>0,((BB771-SUM($N843:BA843))/BB753)*BB$15,0),BB771*BB$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BC771<0,BC771,IF(BC753<1,BC771,MAX(MIN(IF(BC753>0,((BC771-SUM($N843:BB843))/BC753)*BC$15,0),BC771*BC$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BD771<0,BD771,IF(BD753<1,BD771,MAX(MIN(IF(BD753>0,((BD771-SUM($N843:BC843))/BD753)*BD$15,0),BD771*BD$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BE771<0,BE771,IF(BE753<1,BE771,MAX(MIN(IF(BE753>0,((BE771-SUM($N843:BD843))/BE753)*BE$15,0),BE771*BE$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BF771<0,BF771,IF(BF753<1,BF771,MAX(MIN(IF(BF753>0,((BF771-SUM($N843:BE843))/BF753)*BF$15,0),BF771*BF$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BG771<0,BG771,IF(BG753<1,BG771,MAX(MIN(IF(BG753>0,((BG771-SUM($N843:BF843))/BG753)*BG$15,0),BG771*BG$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BH771<0,BH771,IF(BH753<1,BH771,MAX(MIN(IF(BH753>0,((BH771-SUM($N843:BG843))/BH753)*BH$15,0),BH771*BH$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BI771<0,BI771,IF(BI753<1,BI771,MAX(MIN(IF(BI753>0,((BI771-SUM($N843:BH843))/BI753)*BI$15,0),BI771*BI$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BJ771<0,BJ771,IF(BJ753<1,BJ771,MAX(MIN(IF(BJ753>0,((BJ771-SUM($N843:BI843))/BJ753)*BJ$15,0),BJ771*BJ$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BK771<0,BK771,IF(BK753<1,BK771,MAX(MIN(IF(BK753>0,((BK771-SUM($N843:BJ843))/BK753)*BK$15,0),BK771*BK$15),0))))*$K$6","v":-2.3428121820856906E-2},{"$f":"-IF($D825=\"Land\",0,IF(BL771<0,BL771,IF(BL753<1,BL771,MAX(MIN(IF(BL753>0,((BL771-SUM($N843:BK843))/BL753)*BL$15,0),BL771*BL$15),0))))*$K$6","v":-2.3428121820856906E-2}]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I308","v":0},{"$f":"-'PTRM expenditure'!J308","v":0},{"$f":"-'PTRM expenditure'!K308","v":0},{"$f":"-'PTRM expenditure'!L308","v":0},{"$f":"-'PTRM expenditure'!M308","v":0},{"$f":"-'PTRM expenditure'!N308","v":0},{"$f":"-IF($D826=\"Land\",0,IF(O772<0,O772,IF(O754<1,O772,MAX(MIN(IF(O754>0,((O772-SUM($N844:N844))/O754)*O$15,0),O772*O$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(P772<0,P772,IF(P754<1,P772,MAX(MIN(IF(P754>0,((P772-SUM($N844:O844))/P754)*P$15,0),P772*P$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(Q772<0,Q772,IF(Q754<1,Q772,MAX(MIN(IF(Q754>0,((Q772-SUM($N844:P844))/Q754)*Q$15,0),Q772*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(R772<0,R772,IF(R754<1,R772,MAX(MIN(IF(R754>0,((R772-SUM($N844:Q844))/R754)*R$15,0),R772*R$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(S772<0,S772,IF(S754<1,S772,MAX(MIN(IF(S754>0,((S772-SUM($N844:R844))/S754)*S$15,0),S772*S$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(T772<0,T772,IF(T754<1,T772,MAX(MIN(IF(T754>0,((T772-SUM($N844:S844))/T754)*T$15,0),T772*T$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(U772<0,U772,IF(U754<1,U772,MAX(MIN(IF(U754>0,((U772-SUM($N844:T844))/U754)*U$15,0),U772*U$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(V772<0,V772,IF(V754<1,V772,MAX(MIN(IF(V754>0,((V772-SUM($N844:U844))/V754)*V$15,0),V772*V$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(W772<0,W772,IF(W754<1,W772,MAX(MIN(IF(W754>0,((W772-SUM($N844:V844))/W754)*W$15,0),W772*W$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(X772<0,X772,IF(X754<1,X772,MAX(MIN(IF(X754>0,((X772-SUM($N844:W844))/X754)*X$15,0),X772*X$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(Y772<0,Y772,IF(Y754<1,Y772,MAX(MIN(IF(Y754>0,((Y772-SUM($N844:X844))/Y754)*Y$15,0),Y772*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(Z772<0,Z772,IF(Z754<1,Z772,MAX(MIN(IF(Z754>0,((Z772-SUM($N844:Y844))/Z754)*Z$15,0),Z772*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AA772<0,AA772,IF(AA754<1,AA772,MAX(MIN(IF(AA754>0,((AA772-SUM($N844:Z844))/AA754)*AA$15,0),AA772*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AB772<0,AB772,IF(AB754<1,AB772,MAX(MIN(IF(AB754>0,((AB772-SUM($N844:AA844))/AB754)*AB$15,0),AB772*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AC772<0,AC772,IF(AC754<1,AC772,MAX(MIN(IF(AC754>0,((AC772-SUM($N844:AB844))/AC754)*AC$15,0),AC772*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AD772<0,AD772,IF(AD754<1,AD772,MAX(MIN(IF(AD754>0,((AD772-SUM($N844:AC844))/AD754)*AD$15,0),AD772*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AE772<0,AE772,IF(AE754<1,AE772,MAX(MIN(IF(AE754>0,((AE772-SUM($N844:AD844))/AE754)*AE$15,0),AE772*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AF772<0,AF772,IF(AF754<1,AF772,MAX(MIN(IF(AF754>0,((AF772-SUM($N844:AE844))/AF754)*AF$15,0),AF772*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AG772<0,AG772,IF(AG754<1,AG772,MAX(MIN(IF(AG754>0,((AG772-SUM($N844:AF844))/AG754)*AG$15,0),AG772*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AH772<0,AH772,IF(AH754<1,AH772,MAX(MIN(IF(AH754>0,((AH772-SUM($N844:AG844))/AH754)*AH$15,0),AH772*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AI772<0,AI772,IF(AI754<1,AI772,MAX(MIN(IF(AI754>0,((AI772-SUM($N844:AH844))/AI754)*AI$15,0),AI772*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AJ772<0,AJ772,IF(AJ754<1,AJ772,MAX(MIN(IF(AJ754>0,((AJ772-SUM($N844:AI844))/AJ754)*AJ$15,0),AJ772*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AK772<0,AK772,IF(AK754<1,AK772,MAX(MIN(IF(AK754>0,((AK772-SUM($N844:AJ844))/AK754)*AK$15,0),AK772*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AL772<0,AL772,IF(AL754<1,AL772,MAX(MIN(IF(AL754>0,((AL772-SUM($N844:AK844))/AL754)*AL$15,0),AL772*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AM772<0,AM772,IF(AM754<1,AM772,MAX(MIN(IF(AM754>0,((AM772-SUM($N844:AL844))/AM754)*AM$15,0),AM772*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AN772<0,AN772,IF(AN754<1,AN772,MAX(MIN(IF(AN754>0,((AN772-SUM($N844:AM844))/AN754)*AN$15,0),AN772*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AO772<0,AO772,IF(AO754<1,AO772,MAX(MIN(IF(AO754>0,((AO772-SUM($N844:AN844))/AO754)*AO$15,0),AO772*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AP772<0,AP772,IF(AP754<1,AP772,MAX(MIN(IF(AP754>0,((AP772-SUM($N844:AO844))/AP754)*AP$15,0),AP772*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AQ772<0,AQ772,IF(AQ754<1,AQ772,MAX(MIN(IF(AQ754>0,((AQ772-SUM($N844:AP844))/AQ754)*AQ$15,0),AQ772*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AR772<0,AR772,IF(AR754<1,AR772,MAX(MIN(IF(AR754>0,((AR772-SUM($N844:AQ844))/AR754)*AR$15,0),AR772*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AS772<0,AS772,IF(AS754<1,AS772,MAX(MIN(IF(AS754>0,((AS772-SUM($N844:AR844))/AS754)*AS$15,0),AS772*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AT772<0,AT772,IF(AT754<1,AT772,MAX(MIN(IF(AT754>0,((AT772-SUM($N844:AS844))/AT754)*AT$15,0),AT772*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AU772<0,AU772,IF(AU754<1,AU772,MAX(MIN(IF(AU754>0,((AU772-SUM($N844:AT844))/AU754)*AU$15,0),AU772*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AV772<0,AV772,IF(AV754<1,AV772,MAX(MIN(IF(AV754>0,((AV772-SUM($N844:AU844))/AV754)*AV$15,0),AV772*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AW772<0,AW772,IF(AW754<1,AW772,MAX(MIN(IF(AW754>0,((AW772-SUM($N844:AV844))/AW754)*AW$15,0),AW772*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AX772<0,AX772,IF(AX754<1,AX772,MAX(MIN(IF(AX754>0,((AX772-SUM($N844:AW844))/AX754)*AX$15,0),AX772*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AY772<0,AY772,IF(AY754<1,AY772,MAX(MIN(IF(AY754>0,((AY772-SUM($N844:AX844))/AY754)*AY$15,0),AY772*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(AZ772<0,AZ772,IF(AZ754<1,AZ772,MAX(MIN(IF(AZ754>0,((AZ772-SUM($N844:AY844))/AZ754)*AZ$15,0),AZ772*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BA772<0,BA772,IF(BA754<1,BA772,MAX(MIN(IF(BA754>0,((BA772-SUM($N844:AZ844))/BA754)*BA$15,0),BA772*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BB772<0,BB772,IF(BB754<1,BB772,MAX(MIN(IF(BB754>0,((BB772-SUM($N844:BA844))/BB754)*BB$15,0),BB772*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BC772<0,BC772,IF(BC754<1,BC772,MAX(MIN(IF(BC754>0,((BC772-SUM($N844:BB844))/BC754)*BC$15,0),BC772*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BD772<0,BD772,IF(BD754<1,BD772,MAX(MIN(IF(BD754>0,((BD772-SUM($N844:BC844))/BD754)*BD$15,0),BD772*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BE772<0,BE772,IF(BE754<1,BE772,MAX(MIN(IF(BE754>0,((BE772-SUM($N844:BD844))/BE754)*BE$15,0),BE772*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BF772<0,BF772,IF(BF754<1,BF772,MAX(MIN(IF(BF754>0,((BF772-SUM($N844:BE844))/BF754)*BF$15,0),BF772*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BG772<0,BG772,IF(BG754<1,BG772,MAX(MIN(IF(BG754>0,((BG772-SUM($N844:BF844))/BG754)*BG$15,0),BG772*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BH772<0,BH772,IF(BH754<1,BH772,MAX(MIN(IF(BH754>0,((BH772-SUM($N844:BG844))/BH754)*BH$15,0),BH772*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BI772<0,BI772,IF(BI754<1,BI772,MAX(MIN(IF(BI754>0,((BI772-SUM($N844:BH844))/BI754)*BI$15,0),BI772*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BJ772<0,BJ772,IF(BJ754<1,BJ772,MAX(MIN(IF(BJ754>0,((BJ772-SUM($N844:BI844))/BJ754)*BJ$15,0),BJ772*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BK772<0,BK772,IF(BK754<1,BK772,MAX(MIN(IF(BK754>0,((BK772-SUM($N844:BJ844))/BK754)*BK$15,0),BK772*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D826=\"Land\",0,IF(BL772<0,BL772,IF(BL754<1,BL772,MAX(MIN(IF(BL754>0,((BL772-SUM($N844:BK844))/BL754)*BL$15,0),BL772*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":827},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I309","v":0},{"$f":"-'PTRM expenditure'!J309","v":0},{"$f":"-'PTRM expenditure'!K309","v":0},{"$f":"-'PTRM expenditure'!L309","v":0},{"$f":"-'PTRM expenditure'!M309","v":0},{"$f":"-'PTRM expenditure'!N309","v":0},{"$f":"-IF($D827=\"Land\",0,IF(O773<0,O773,IF(O755<1,O773,MAX(MIN(IF(O755>0,((O773-SUM($N845:N845))/O755)*O$15,0),O773*O$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(P773<0,P773,IF(P755<1,P773,MAX(MIN(IF(P755>0,((P773-SUM($N845:O845))/P755)*P$15,0),P773*P$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(Q773<0,Q773,IF(Q755<1,Q773,MAX(MIN(IF(Q755>0,((Q773-SUM($N845:P845))/Q755)*Q$15,0),Q773*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(R773<0,R773,IF(R755<1,R773,MAX(MIN(IF(R755>0,((R773-SUM($N845:Q845))/R755)*R$15,0),R773*R$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(S773<0,S773,IF(S755<1,S773,MAX(MIN(IF(S755>0,((S773-SUM($N845:R845))/S755)*S$15,0),S773*S$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(T773<0,T773,IF(T755<1,T773,MAX(MIN(IF(T755>0,((T773-SUM($N845:S845))/T755)*T$15,0),T773*T$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(U773<0,U773,IF(U755<1,U773,MAX(MIN(IF(U755>0,((U773-SUM($N845:T845))/U755)*U$15,0),U773*U$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(V773<0,V773,IF(V755<1,V773,MAX(MIN(IF(V755>0,((V773-SUM($N845:U845))/V755)*V$15,0),V773*V$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(W773<0,W773,IF(W755<1,W773,MAX(MIN(IF(W755>0,((W773-SUM($N845:V845))/W755)*W$15,0),W773*W$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(X773<0,X773,IF(X755<1,X773,MAX(MIN(IF(X755>0,((X773-SUM($N845:W845))/X755)*X$15,0),X773*X$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(Y773<0,Y773,IF(Y755<1,Y773,MAX(MIN(IF(Y755>0,((Y773-SUM($N845:X845))/Y755)*Y$15,0),Y773*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(Z773<0,Z773,IF(Z755<1,Z773,MAX(MIN(IF(Z755>0,((Z773-SUM($N845:Y845))/Z755)*Z$15,0),Z773*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AA773<0,AA773,IF(AA755<1,AA773,MAX(MIN(IF(AA755>0,((AA773-SUM($N845:Z845))/AA755)*AA$15,0),AA773*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AB773<0,AB773,IF(AB755<1,AB773,MAX(MIN(IF(AB755>0,((AB773-SUM($N845:AA845))/AB755)*AB$15,0),AB773*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AC773<0,AC773,IF(AC755<1,AC773,MAX(MIN(IF(AC755>0,((AC773-SUM($N845:AB845))/AC755)*AC$15,0),AC773*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AD773<0,AD773,IF(AD755<1,AD773,MAX(MIN(IF(AD755>0,((AD773-SUM($N845:AC845))/AD755)*AD$15,0),AD773*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AE773<0,AE773,IF(AE755<1,AE773,MAX(MIN(IF(AE755>0,((AE773-SUM($N845:AD845))/AE755)*AE$15,0),AE773*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AF773<0,AF773,IF(AF755<1,AF773,MAX(MIN(IF(AF755>0,((AF773-SUM($N845:AE845))/AF755)*AF$15,0),AF773*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AG773<0,AG773,IF(AG755<1,AG773,MAX(MIN(IF(AG755>0,((AG773-SUM($N845:AF845))/AG755)*AG$15,0),AG773*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AH773<0,AH773,IF(AH755<1,AH773,MAX(MIN(IF(AH755>0,((AH773-SUM($N845:AG845))/AH755)*AH$15,0),AH773*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AI773<0,AI773,IF(AI755<1,AI773,MAX(MIN(IF(AI755>0,((AI773-SUM($N845:AH845))/AI755)*AI$15,0),AI773*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AJ773<0,AJ773,IF(AJ755<1,AJ773,MAX(MIN(IF(AJ755>0,((AJ773-SUM($N845:AI845))/AJ755)*AJ$15,0),AJ773*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AK773<0,AK773,IF(AK755<1,AK773,MAX(MIN(IF(AK755>0,((AK773-SUM($N845:AJ845))/AK755)*AK$15,0),AK773*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AL773<0,AL773,IF(AL755<1,AL773,MAX(MIN(IF(AL755>0,((AL773-SUM($N845:AK845))/AL755)*AL$15,0),AL773*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AM773<0,AM773,IF(AM755<1,AM773,MAX(MIN(IF(AM755>0,((AM773-SUM($N845:AL845))/AM755)*AM$15,0),AM773*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AN773<0,AN773,IF(AN755<1,AN773,MAX(MIN(IF(AN755>0,((AN773-SUM($N845:AM845))/AN755)*AN$15,0),AN773*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AO773<0,AO773,IF(AO755<1,AO773,MAX(MIN(IF(AO755>0,((AO773-SUM($N845:AN845))/AO755)*AO$15,0),AO773*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AP773<0,AP773,IF(AP755<1,AP773,MAX(MIN(IF(AP755>0,((AP773-SUM($N845:AO845))/AP755)*AP$15,0),AP773*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AQ773<0,AQ773,IF(AQ755<1,AQ773,MAX(MIN(IF(AQ755>0,((AQ773-SUM($N845:AP845))/AQ755)*AQ$15,0),AQ773*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AR773<0,AR773,IF(AR755<1,AR773,MAX(MIN(IF(AR755>0,((AR773-SUM($N845:AQ845))/AR755)*AR$15,0),AR773*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AS773<0,AS773,IF(AS755<1,AS773,MAX(MIN(IF(AS755>0,((AS773-SUM($N845:AR845))/AS755)*AS$15,0),AS773*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AT773<0,AT773,IF(AT755<1,AT773,MAX(MIN(IF(AT755>0,((AT773-SUM($N845:AS845))/AT755)*AT$15,0),AT773*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AU773<0,AU773,IF(AU755<1,AU773,MAX(MIN(IF(AU755>0,((AU773-SUM($N845:AT845))/AU755)*AU$15,0),AU773*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AV773<0,AV773,IF(AV755<1,AV773,MAX(MIN(IF(AV755>0,((AV773-SUM($N845:AU845))/AV755)*AV$15,0),AV773*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AW773<0,AW773,IF(AW755<1,AW773,MAX(MIN(IF(AW755>0,((AW773-SUM($N845:AV845))/AW755)*AW$15,0),AW773*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AX773<0,AX773,IF(AX755<1,AX773,MAX(MIN(IF(AX755>0,((AX773-SUM($N845:AW845))/AX755)*AX$15,0),AX773*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AY773<0,AY773,IF(AY755<1,AY773,MAX(MIN(IF(AY755>0,((AY773-SUM($N845:AX845))/AY755)*AY$15,0),AY773*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AZ773<0,AZ773,IF(AZ755<1,AZ773,MAX(MIN(IF(AZ755>0,((AZ773-SUM($N845:AY845))/AZ755)*AZ$15,0),AZ773*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BA773<0,BA773,IF(BA755<1,BA773,MAX(MIN(IF(BA755>0,((BA773-SUM($N845:AZ845))/BA755)*BA$15,0),BA773*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BB773<0,BB773,IF(BB755<1,BB773,MAX(MIN(IF(BB755>0,((BB773-SUM($N845:BA845))/BB755)*BB$15,0),BB773*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BC773<0,BC773,IF(BC755<1,BC773,MAX(MIN(IF(BC755>0,((BC773-SUM($N845:BB845))/BC755)*BC$15,0),BC773*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BD773<0,BD773,IF(BD755<1,BD773,MAX(MIN(IF(BD755>0,((BD773-SUM($N845:BC845))/BD755)*BD$15,0),BD773*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BE773<0,BE773,IF(BE755<1,BE773,MAX(MIN(IF(BE755>0,((BE773-SUM($N845:BD845))/BE755)*BE$15,0),BE773*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BF773<0,BF773,IF(BF755<1,BF773,MAX(MIN(IF(BF755>0,((BF773-SUM($N845:BE845))/BF755)*BF$15,0),BF773*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BG773<0,BG773,IF(BG755<1,BG773,MAX(MIN(IF(BG755>0,((BG773-SUM($N845:BF845))/BG755)*BG$15,0),BG773*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BH773<0,BH773,IF(BH755<1,BH773,MAX(MIN(IF(BH755>0,((BH773-SUM($N845:BG845))/BH755)*BH$15,0),BH773*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BI773<0,BI773,IF(BI755<1,BI773,MAX(MIN(IF(BI755>0,((BI773-SUM($N845:BH845))/BI755)*BI$15,0),BI773*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BJ773<0,BJ773,IF(BJ755<1,BJ773,MAX(MIN(IF(BJ755>0,((BJ773-SUM($N845:BI845))/BJ755)*BJ$15,0),BJ773*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BK773<0,BK773,IF(BK755<1,BK773,MAX(MIN(IF(BK755>0,((BK773-SUM($N845:BJ845))/BK755)*BK$15,0),BK773*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D827=\"Land\",0,IF(BL773<0,BL773,IF(BL755<1,BL773,MAX(MIN(IF(BL755>0,((BL773-SUM($N845:BK845))/BL755)*BL$15,0),BL773*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":828},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I310","v":-0.20201124516879038},{"$f":"-'PTRM expenditure'!J310","v":-0.20113255076166431},{"$f":"-'PTRM expenditure'!K310","v":-0.20116721442110772},{"$f":"-'PTRM expenditure'!L310","v":-0.20120187808055115},{"$f":"-'PTRM expenditure'!M310","v":-0.20123654173999458},{"$f":"-'PTRM expenditure'!N310","v":-0.20127120539943799},{"$f":"-IF($D828=\"Land\",0,IF(O774<0,O774,IF(O756<1,O774,MAX(MIN(IF(O756>0,((O774-SUM($N846:N846))/O756)*O$15,0),O774*O$15),0))))*$K$6","v":-0.20212365726437898},{"$f":"-IF($D828=\"Land\",0,IF(P774<0,P774,IF(P756<1,P774,MAX(MIN(IF(P756>0,((P774-SUM($N846:O846))/P756)*P$15,0),P774*P$15),0))))*$K$6","v":-0.20212365726437898},{"$f":"-IF($D828=\"Land\",0,IF(Q774<0,Q774,IF(Q756<1,Q774,MAX(MIN(IF(Q756>0,((Q774-SUM($N846:P846))/Q756)*Q$15,0),Q774*Q$15),0))))*$K$6","v":-0.20212365726437898},{"$f":"-IF($D828=\"Land\",0,IF(R774<0,R774,IF(R756<1,R774,MAX(MIN(IF(R756>0,((R774-SUM($N846:Q846))/R756)*R$15,0),R774*R$15),0))))*$K$6","v":-0.20212365726437895},{"$f":"-IF($D828=\"Land\",0,IF(S774<0,S774,IF(S756<1,S774,MAX(MIN(IF(S756>0,((S774-SUM($N846:R846))/S756)*S$15,0),S774*S$15),0))))*$K$6","v":-0.20212365726437895},{"$f":"-IF($D828=\"Land\",0,IF(T774<0,T774,IF(T756<1,T774,MAX(MIN(IF(T756>0,((T774-SUM($N846:S846))/T756)*T$15,0),T774*T$15),0))))*$K$6","v":-0.20212365726437895},{"$f":"-IF($D828=\"Land\",0,IF(U774<0,U774,IF(U756<1,U774,MAX(MIN(IF(U756>0,((U774-SUM($N846:T846))/U756)*U$15,0),U774*U$15),0))))*$K$6","v":-0.20212365726437892},{"$f":"-IF($D828=\"Land\",0,IF(V774<0,V774,IF(V756<1,V774,MAX(MIN(IF(V756>0,((V774-SUM($N846:U846))/V756)*V$15,0),V774*V$15),0))))*$K$6","v":-0.20212365726437892},{"$f":"-IF($D828=\"Land\",0,IF(W774<0,W774,IF(W756<1,W774,MAX(MIN(IF(W756>0,((W774-SUM($N846:V846))/W756)*W$15,0),W774*W$15),0))))*$K$6","v":-0.20212365726437892},{"$f":"-IF($D828=\"Land\",0,IF(X774<0,X774,IF(X756<1,X774,MAX(MIN(IF(X756>0,((X774-SUM($N846:W846))/X756)*X$15,0),X774*X$15),0))))*$K$6","v":-0.20212365726437889},{"$f":"-IF($D828=\"Land\",0,IF(Y774<0,Y774,IF(Y756<1,Y774,MAX(MIN(IF(Y756>0,((Y774-SUM($N846:X846))/Y756)*Y$15,0),Y774*Y$15),0))))*$K$6","v":-0.20212365726437889},{"$f":"-IF($D828=\"Land\",0,IF(Z774<0,Z774,IF(Z756<1,Z774,MAX(MIN(IF(Z756>0,((Z774-SUM($N846:Y846))/Z756)*Z$15,0),Z774*Z$15),0))))*$K$6","v":-0.20212365726437886},{"$f":"-IF($D828=\"Land\",0,IF(AA774<0,AA774,IF(AA756<1,AA774,MAX(MIN(IF(AA756>0,((AA774-SUM($N846:Z846))/AA756)*AA$15,0),AA774*AA$15),0))))*$K$6","v":-0.20212365726437886},{"$f":"-IF($D828=\"Land\",0,IF(AB774<0,AB774,IF(AB756<1,AB774,MAX(MIN(IF(AB756>0,((AB774-SUM($N846:AA846))/AB756)*AB$15,0),AB774*AB$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AC774<0,AC774,IF(AC756<1,AC774,MAX(MIN(IF(AC756>0,((AC774-SUM($N846:AB846))/AC756)*AC$15,0),AC774*AC$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AD774<0,AD774,IF(AD756<1,AD774,MAX(MIN(IF(AD756>0,((AD774-SUM($N846:AC846))/AD756)*AD$15,0),AD774*AD$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AE774<0,AE774,IF(AE756<1,AE774,MAX(MIN(IF(AE756>0,((AE774-SUM($N846:AD846))/AE756)*AE$15,0),AE774*AE$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AF774<0,AF774,IF(AF756<1,AF774,MAX(MIN(IF(AF756>0,((AF774-SUM($N846:AE846))/AF756)*AF$15,0),AF774*AF$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AG774<0,AG774,IF(AG756<1,AG774,MAX(MIN(IF(AG756>0,((AG774-SUM($N846:AF846))/AG756)*AG$15,0),AG774*AG$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AH774<0,AH774,IF(AH756<1,AH774,MAX(MIN(IF(AH756>0,((AH774-SUM($N846:AG846))/AH756)*AH$15,0),AH774*AH$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AI774<0,AI774,IF(AI756<1,AI774,MAX(MIN(IF(AI756>0,((AI774-SUM($N846:AH846))/AI756)*AI$15,0),AI774*AI$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AJ774<0,AJ774,IF(AJ756<1,AJ774,MAX(MIN(IF(AJ756>0,((AJ774-SUM($N846:AI846))/AJ756)*AJ$15,0),AJ774*AJ$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AK774<0,AK774,IF(AK756<1,AK774,MAX(MIN(IF(AK756>0,((AK774-SUM($N846:AJ846))/AK756)*AK$15,0),AK774*AK$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AL774<0,AL774,IF(AL756<1,AL774,MAX(MIN(IF(AL756>0,((AL774-SUM($N846:AK846))/AL756)*AL$15,0),AL774*AL$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AM774<0,AM774,IF(AM756<1,AM774,MAX(MIN(IF(AM756>0,((AM774-SUM($N846:AL846))/AM756)*AM$15,0),AM774*AM$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AN774<0,AN774,IF(AN756<1,AN774,MAX(MIN(IF(AN756>0,((AN774-SUM($N846:AM846))/AN756)*AN$15,0),AN774*AN$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AO774<0,AO774,IF(AO756<1,AO774,MAX(MIN(IF(AO756>0,((AO774-SUM($N846:AN846))/AO756)*AO$15,0),AO774*AO$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AP774<0,AP774,IF(AP756<1,AP774,MAX(MIN(IF(AP756>0,((AP774-SUM($N846:AO846))/AP756)*AP$15,0),AP774*AP$15),0))))*$K$6","v":-0.20212365726437886},{"$f":"-IF($D828=\"Land\",0,IF(AQ774<0,AQ774,IF(AQ756<1,AQ774,MAX(MIN(IF(AQ756>0,((AQ774-SUM($N846:AP846))/AQ756)*AQ$15,0),AQ774*AQ$15),0))))*$K$6","v":-0.20212365726437886},{"$f":"-IF($D828=\"Land\",0,IF(AR774<0,AR774,IF(AR756<1,AR774,MAX(MIN(IF(AR756>0,((AR774-SUM($N846:AQ846))/AR756)*AR$15,0),AR774*AR$15),0))))*$K$6","v":-0.20212365726437889},{"$f":"-IF($D828=\"Land\",0,IF(AS774<0,AS774,IF(AS756<1,AS774,MAX(MIN(IF(AS756>0,((AS774-SUM($N846:AR846))/AS756)*AS$15,0),AS774*AS$15),0))))*$K$6","v":-0.20212365726437886},{"$f":"-IF($D828=\"Land\",0,IF(AT774<0,AT774,IF(AT756<1,AT774,MAX(MIN(IF(AT756>0,((AT774-SUM($N846:AS846))/AT756)*AT$15,0),AT774*AT$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AU774<0,AU774,IF(AU756<1,AU774,MAX(MIN(IF(AU756>0,((AU774-SUM($N846:AT846))/AU756)*AU$15,0),AU774*AU$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AV774<0,AV774,IF(AV756<1,AV774,MAX(MIN(IF(AV756>0,((AV774-SUM($N846:AU846))/AV756)*AV$15,0),AV774*AV$15),0))))*$K$6","v":-0.20212365726437884},{"$f":"-IF($D828=\"Land\",0,IF(AW774<0,AW774,IF(AW756<1,AW774,MAX(MIN(IF(AW756>0,((AW774-SUM($N846:AV846))/AW756)*AW$15,0),AW774*AW$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AX774<0,AX774,IF(AX756<1,AX774,MAX(MIN(IF(AX756>0,((AX774-SUM($N846:AW846))/AX756)*AX$15,0),AX774*AX$15),0))))*$K$6","v":-0.20212365726437881},{"$f":"-IF($D828=\"Land\",0,IF(AY774<0,AY774,IF(AY756<1,AY774,MAX(MIN(IF(AY756>0,((AY774-SUM($N846:AX846))/AY756)*AY$15,0),AY774*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(AZ774<0,AZ774,IF(AZ756<1,AZ774,MAX(MIN(IF(AZ756>0,((AZ774-SUM($N846:AY846))/AZ756)*AZ$15,0),AZ774*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BA774<0,BA774,IF(BA756<1,BA774,MAX(MIN(IF(BA756>0,((BA774-SUM($N846:AZ846))/BA756)*BA$15,0),BA774*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BB774<0,BB774,IF(BB756<1,BB774,MAX(MIN(IF(BB756>0,((BB774-SUM($N846:BA846))/BB756)*BB$15,0),BB774*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BC774<0,BC774,IF(BC756<1,BC774,MAX(MIN(IF(BC756>0,((BC774-SUM($N846:BB846))/BC756)*BC$15,0),BC774*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BD774<0,BD774,IF(BD756<1,BD774,MAX(MIN(IF(BD756>0,((BD774-SUM($N846:BC846))/BD756)*BD$15,0),BD774*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BE774<0,BE774,IF(BE756<1,BE774,MAX(MIN(IF(BE756>0,((BE774-SUM($N846:BD846))/BE756)*BE$15,0),BE774*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BF774<0,BF774,IF(BF756<1,BF774,MAX(MIN(IF(BF756>0,((BF774-SUM($N846:BE846))/BF756)*BF$15,0),BF774*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BG774<0,BG774,IF(BG756<1,BG774,MAX(MIN(IF(BG756>0,((BG774-SUM($N846:BF846))/BG756)*BG$15,0),BG774*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BH774<0,BH774,IF(BH756<1,BH774,MAX(MIN(IF(BH756>0,((BH774-SUM($N846:BG846))/BH756)*BH$15,0),BH774*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BI774<0,BI774,IF(BI756<1,BI774,MAX(MIN(IF(BI756>0,((BI774-SUM($N846:BH846))/BI756)*BI$15,0),BI774*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BJ774<0,BJ774,IF(BJ756<1,BJ774,MAX(MIN(IF(BJ756>0,((BJ774-SUM($N846:BI846))/BJ756)*BJ$15,0),BJ774*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BK774<0,BK774,IF(BK756<1,BK774,MAX(MIN(IF(BK756>0,((BK774-SUM($N846:BJ846))/BK756)*BK$15,0),BK774*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D828=\"Land\",0,IF(BL774<0,BL774,IF(BL756<1,BL774,MAX(MIN(IF(BL756>0,((BL774-SUM($N846:BK846))/BL756)*BL$15,0),BL774*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":829},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I311","v":0},{"$f":"-'PTRM expenditure'!J311","v":0},{"$f":"-'PTRM expenditure'!K311","v":0},{"$f":"-'PTRM expenditure'!L311","v":0},{"$f":"-'PTRM expenditure'!M311","v":0},{"$f":"-'PTRM expenditure'!N311","v":0},{"$f":"-IF($D829=\"Land\",0,IF(O775<0,O775,IF(O757<1,O775,MAX(MIN(IF(O757>0,((O775-SUM($N847:N847))/O757)*O$15,0),O775*O$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(P775<0,P775,IF(P757<1,P775,MAX(MIN(IF(P757>0,((P775-SUM($N847:O847))/P757)*P$15,0),P775*P$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(Q775<0,Q775,IF(Q757<1,Q775,MAX(MIN(IF(Q757>0,((Q775-SUM($N847:P847))/Q757)*Q$15,0),Q775*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(R775<0,R775,IF(R757<1,R775,MAX(MIN(IF(R757>0,((R775-SUM($N847:Q847))/R757)*R$15,0),R775*R$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(S775<0,S775,IF(S757<1,S775,MAX(MIN(IF(S757>0,((S775-SUM($N847:R847))/S757)*S$15,0),S775*S$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(T775<0,T775,IF(T757<1,T775,MAX(MIN(IF(T757>0,((T775-SUM($N847:S847))/T757)*T$15,0),T775*T$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(U775<0,U775,IF(U757<1,U775,MAX(MIN(IF(U757>0,((U775-SUM($N847:T847))/U757)*U$15,0),U775*U$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(V775<0,V775,IF(V757<1,V775,MAX(MIN(IF(V757>0,((V775-SUM($N847:U847))/V757)*V$15,0),V775*V$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(W775<0,W775,IF(W757<1,W775,MAX(MIN(IF(W757>0,((W775-SUM($N847:V847))/W757)*W$15,0),W775*W$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(X775<0,X775,IF(X757<1,X775,MAX(MIN(IF(X757>0,((X775-SUM($N847:W847))/X757)*X$15,0),X775*X$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(Y775<0,Y775,IF(Y757<1,Y775,MAX(MIN(IF(Y757>0,((Y775-SUM($N847:X847))/Y757)*Y$15,0),Y775*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(Z775<0,Z775,IF(Z757<1,Z775,MAX(MIN(IF(Z757>0,((Z775-SUM($N847:Y847))/Z757)*Z$15,0),Z775*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AA775<0,AA775,IF(AA757<1,AA775,MAX(MIN(IF(AA757>0,((AA775-SUM($N847:Z847))/AA757)*AA$15,0),AA775*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AB775<0,AB775,IF(AB757<1,AB775,MAX(MIN(IF(AB757>0,((AB775-SUM($N847:AA847))/AB757)*AB$15,0),AB775*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AC775<0,AC775,IF(AC757<1,AC775,MAX(MIN(IF(AC757>0,((AC775-SUM($N847:AB847))/AC757)*AC$15,0),AC775*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AD775<0,AD775,IF(AD757<1,AD775,MAX(MIN(IF(AD757>0,((AD775-SUM($N847:AC847))/AD757)*AD$15,0),AD775*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AE775<0,AE775,IF(AE757<1,AE775,MAX(MIN(IF(AE757>0,((AE775-SUM($N847:AD847))/AE757)*AE$15,0),AE775*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AF775<0,AF775,IF(AF757<1,AF775,MAX(MIN(IF(AF757>0,((AF775-SUM($N847:AE847))/AF757)*AF$15,0),AF775*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AG775<0,AG775,IF(AG757<1,AG775,MAX(MIN(IF(AG757>0,((AG775-SUM($N847:AF847))/AG757)*AG$15,0),AG775*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AH775<0,AH775,IF(AH757<1,AH775,MAX(MIN(IF(AH757>0,((AH775-SUM($N847:AG847))/AH757)*AH$15,0),AH775*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AI775<0,AI775,IF(AI757<1,AI775,MAX(MIN(IF(AI757>0,((AI775-SUM($N847:AH847))/AI757)*AI$15,0),AI775*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AJ775<0,AJ775,IF(AJ757<1,AJ775,MAX(MIN(IF(AJ757>0,((AJ775-SUM($N847:AI847))/AJ757)*AJ$15,0),AJ775*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AK775<0,AK775,IF(AK757<1,AK775,MAX(MIN(IF(AK757>0,((AK775-SUM($N847:AJ847))/AK757)*AK$15,0),AK775*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AL775<0,AL775,IF(AL757<1,AL775,MAX(MIN(IF(AL757>0,((AL775-SUM($N847:AK847))/AL757)*AL$15,0),AL775*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AM775<0,AM775,IF(AM757<1,AM775,MAX(MIN(IF(AM757>0,((AM775-SUM($N847:AL847))/AM757)*AM$15,0),AM775*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AN775<0,AN775,IF(AN757<1,AN775,MAX(MIN(IF(AN757>0,((AN775-SUM($N847:AM847))/AN757)*AN$15,0),AN775*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AO775<0,AO775,IF(AO757<1,AO775,MAX(MIN(IF(AO757>0,((AO775-SUM($N847:AN847))/AO757)*AO$15,0),AO775*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AP775<0,AP775,IF(AP757<1,AP775,MAX(MIN(IF(AP757>0,((AP775-SUM($N847:AO847))/AP757)*AP$15,0),AP775*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AQ775<0,AQ775,IF(AQ757<1,AQ775,MAX(MIN(IF(AQ757>0,((AQ775-SUM($N847:AP847))/AQ757)*AQ$15,0),AQ775*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AR775<0,AR775,IF(AR757<1,AR775,MAX(MIN(IF(AR757>0,((AR775-SUM($N847:AQ847))/AR757)*AR$15,0),AR775*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AS775<0,AS775,IF(AS757<1,AS775,MAX(MIN(IF(AS757>0,((AS775-SUM($N847:AR847))/AS757)*AS$15,0),AS775*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AT775<0,AT775,IF(AT757<1,AT775,MAX(MIN(IF(AT757>0,((AT775-SUM($N847:AS847))/AT757)*AT$15,0),AT775*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AU775<0,AU775,IF(AU757<1,AU775,MAX(MIN(IF(AU757>0,((AU775-SUM($N847:AT847))/AU757)*AU$15,0),AU775*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AV775<0,AV775,IF(AV757<1,AV775,MAX(MIN(IF(AV757>0,((AV775-SUM($N847:AU847))/AV757)*AV$15,0),AV775*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AW775<0,AW775,IF(AW757<1,AW775,MAX(MIN(IF(AW757>0,((AW775-SUM($N847:AV847))/AW757)*AW$15,0),AW775*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AX775<0,AX775,IF(AX757<1,AX775,MAX(MIN(IF(AX757>0,((AX775-SUM($N847:AW847))/AX757)*AX$15,0),AX775*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AY775<0,AY775,IF(AY757<1,AY775,MAX(MIN(IF(AY757>0,((AY775-SUM($N847:AX847))/AY757)*AY$15,0),AY775*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AZ775<0,AZ775,IF(AZ757<1,AZ775,MAX(MIN(IF(AZ757>0,((AZ775-SUM($N847:AY847))/AZ757)*AZ$15,0),AZ775*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BA775<0,BA775,IF(BA757<1,BA775,MAX(MIN(IF(BA757>0,((BA775-SUM($N847:AZ847))/BA757)*BA$15,0),BA775*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BB775<0,BB775,IF(BB757<1,BB775,MAX(MIN(IF(BB757>0,((BB775-SUM($N847:BA847))/BB757)*BB$15,0),BB775*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BC775<0,BC775,IF(BC757<1,BC775,MAX(MIN(IF(BC757>0,((BC775-SUM($N847:BB847))/BC757)*BC$15,0),BC775*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BD775<0,BD775,IF(BD757<1,BD775,MAX(MIN(IF(BD757>0,((BD775-SUM($N847:BC847))/BD757)*BD$15,0),BD775*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BE775<0,BE775,IF(BE757<1,BE775,MAX(MIN(IF(BE757>0,((BE775-SUM($N847:BD847))/BE757)*BE$15,0),BE775*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BF775<0,BF775,IF(BF757<1,BF775,MAX(MIN(IF(BF757>0,((BF775-SUM($N847:BE847))/BF757)*BF$15,0),BF775*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BG775<0,BG775,IF(BG757<1,BG775,MAX(MIN(IF(BG757>0,((BG775-SUM($N847:BF847))/BG757)*BG$15,0),BG775*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BH775<0,BH775,IF(BH757<1,BH775,MAX(MIN(IF(BH757>0,((BH775-SUM($N847:BG847))/BH757)*BH$15,0),BH775*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BI775<0,BI775,IF(BI757<1,BI775,MAX(MIN(IF(BI757>0,((BI775-SUM($N847:BH847))/BI757)*BI$15,0),BI775*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BJ775<0,BJ775,IF(BJ757<1,BJ775,MAX(MIN(IF(BJ757>0,((BJ775-SUM($N847:BI847))/BJ757)*BJ$15,0),BJ775*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BK775<0,BK775,IF(BK757<1,BK775,MAX(MIN(IF(BK757>0,((BK775-SUM($N847:BJ847))/BK757)*BK$15,0),BK775*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D829=\"Land\",0,IF(BL775<0,BL775,IF(BL757<1,BL775,MAX(MIN(IF(BL757>0,((BL775-SUM($N847:BK847))/BL757)*BL$15,0),BL775*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":830},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I312","v":0},{"$f":"-'PTRM expenditure'!J312","v":0},{"$f":"-'PTRM expenditure'!K312","v":0},{"$f":"-'PTRM expenditure'!L312","v":0},{"$f":"-'PTRM expenditure'!M312","v":0},{"$f":"-'PTRM expenditure'!N312","v":0},{"$f":"-IF($D830=\"Land\",0,IF(O776<0,O776,IF(O758<1,O776,MAX(MIN(IF(O758>0,((O776-SUM($N848:N848))/O758)*O$15,0),O776*O$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(P776<0,P776,IF(P758<1,P776,MAX(MIN(IF(P758>0,((P776-SUM($N848:O848))/P758)*P$15,0),P776*P$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(Q776<0,Q776,IF(Q758<1,Q776,MAX(MIN(IF(Q758>0,((Q776-SUM($N848:P848))/Q758)*Q$15,0),Q776*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(R776<0,R776,IF(R758<1,R776,MAX(MIN(IF(R758>0,((R776-SUM($N848:Q848))/R758)*R$15,0),R776*R$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(S776<0,S776,IF(S758<1,S776,MAX(MIN(IF(S758>0,((S776-SUM($N848:R848))/S758)*S$15,0),S776*S$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(T776<0,T776,IF(T758<1,T776,MAX(MIN(IF(T758>0,((T776-SUM($N848:S848))/T758)*T$15,0),T776*T$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(U776<0,U776,IF(U758<1,U776,MAX(MIN(IF(U758>0,((U776-SUM($N848:T848))/U758)*U$15,0),U776*U$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(V776<0,V776,IF(V758<1,V776,MAX(MIN(IF(V758>0,((V776-SUM($N848:U848))/V758)*V$15,0),V776*V$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(W776<0,W776,IF(W758<1,W776,MAX(MIN(IF(W758>0,((W776-SUM($N848:V848))/W758)*W$15,0),W776*W$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(X776<0,X776,IF(X758<1,X776,MAX(MIN(IF(X758>0,((X776-SUM($N848:W848))/X758)*X$15,0),X776*X$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(Y776<0,Y776,IF(Y758<1,Y776,MAX(MIN(IF(Y758>0,((Y776-SUM($N848:X848))/Y758)*Y$15,0),Y776*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(Z776<0,Z776,IF(Z758<1,Z776,MAX(MIN(IF(Z758>0,((Z776-SUM($N848:Y848))/Z758)*Z$15,0),Z776*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AA776<0,AA776,IF(AA758<1,AA776,MAX(MIN(IF(AA758>0,((AA776-SUM($N848:Z848))/AA758)*AA$15,0),AA776*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AB776<0,AB776,IF(AB758<1,AB776,MAX(MIN(IF(AB758>0,((AB776-SUM($N848:AA848))/AB758)*AB$15,0),AB776*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AC776<0,AC776,IF(AC758<1,AC776,MAX(MIN(IF(AC758>0,((AC776-SUM($N848:AB848))/AC758)*AC$15,0),AC776*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AD776<0,AD776,IF(AD758<1,AD776,MAX(MIN(IF(AD758>0,((AD776-SUM($N848:AC848))/AD758)*AD$15,0),AD776*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AE776<0,AE776,IF(AE758<1,AE776,MAX(MIN(IF(AE758>0,((AE776-SUM($N848:AD848))/AE758)*AE$15,0),AE776*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AF776<0,AF776,IF(AF758<1,AF776,MAX(MIN(IF(AF758>0,((AF776-SUM($N848:AE848))/AF758)*AF$15,0),AF776*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AG776<0,AG776,IF(AG758<1,AG776,MAX(MIN(IF(AG758>0,((AG776-SUM($N848:AF848))/AG758)*AG$15,0),AG776*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AH776<0,AH776,IF(AH758<1,AH776,MAX(MIN(IF(AH758>0,((AH776-SUM($N848:AG848))/AH758)*AH$15,0),AH776*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AI776<0,AI776,IF(AI758<1,AI776,MAX(MIN(IF(AI758>0,((AI776-SUM($N848:AH848))/AI758)*AI$15,0),AI776*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AJ776<0,AJ776,IF(AJ758<1,AJ776,MAX(MIN(IF(AJ758>0,((AJ776-SUM($N848:AI848))/AJ758)*AJ$15,0),AJ776*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AK776<0,AK776,IF(AK758<1,AK776,MAX(MIN(IF(AK758>0,((AK776-SUM($N848:AJ848))/AK758)*AK$15,0),AK776*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AL776<0,AL776,IF(AL758<1,AL776,MAX(MIN(IF(AL758>0,((AL776-SUM($N848:AK848))/AL758)*AL$15,0),AL776*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AM776<0,AM776,IF(AM758<1,AM776,MAX(MIN(IF(AM758>0,((AM776-SUM($N848:AL848))/AM758)*AM$15,0),AM776*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AN776<0,AN776,IF(AN758<1,AN776,MAX(MIN(IF(AN758>0,((AN776-SUM($N848:AM848))/AN758)*AN$15,0),AN776*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AO776<0,AO776,IF(AO758<1,AO776,MAX(MIN(IF(AO758>0,((AO776-SUM($N848:AN848))/AO758)*AO$15,0),AO776*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AP776<0,AP776,IF(AP758<1,AP776,MAX(MIN(IF(AP758>0,((AP776-SUM($N848:AO848))/AP758)*AP$15,0),AP776*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AQ776<0,AQ776,IF(AQ758<1,AQ776,MAX(MIN(IF(AQ758>0,((AQ776-SUM($N848:AP848))/AQ758)*AQ$15,0),AQ776*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AR776<0,AR776,IF(AR758<1,AR776,MAX(MIN(IF(AR758>0,((AR776-SUM($N848:AQ848))/AR758)*AR$15,0),AR776*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AS776<0,AS776,IF(AS758<1,AS776,MAX(MIN(IF(AS758>0,((AS776-SUM($N848:AR848))/AS758)*AS$15,0),AS776*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AT776<0,AT776,IF(AT758<1,AT776,MAX(MIN(IF(AT758>0,((AT776-SUM($N848:AS848))/AT758)*AT$15,0),AT776*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AU776<0,AU776,IF(AU758<1,AU776,MAX(MIN(IF(AU758>0,((AU776-SUM($N848:AT848))/AU758)*AU$15,0),AU776*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AV776<0,AV776,IF(AV758<1,AV776,MAX(MIN(IF(AV758>0,((AV776-SUM($N848:AU848))/AV758)*AV$15,0),AV776*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AW776<0,AW776,IF(AW758<1,AW776,MAX(MIN(IF(AW758>0,((AW776-SUM($N848:AV848))/AW758)*AW$15,0),AW776*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AX776<0,AX776,IF(AX758<1,AX776,MAX(MIN(IF(AX758>0,((AX776-SUM($N848:AW848))/AX758)*AX$15,0),AX776*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AY776<0,AY776,IF(AY758<1,AY776,MAX(MIN(IF(AY758>0,((AY776-SUM($N848:AX848))/AY758)*AY$15,0),AY776*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AZ776<0,AZ776,IF(AZ758<1,AZ776,MAX(MIN(IF(AZ758>0,((AZ776-SUM($N848:AY848))/AZ758)*AZ$15,0),AZ776*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BA776<0,BA776,IF(BA758<1,BA776,MAX(MIN(IF(BA758>0,((BA776-SUM($N848:AZ848))/BA758)*BA$15,0),BA776*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BB776<0,BB776,IF(BB758<1,BB776,MAX(MIN(IF(BB758>0,((BB776-SUM($N848:BA848))/BB758)*BB$15,0),BB776*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BC776<0,BC776,IF(BC758<1,BC776,MAX(MIN(IF(BC758>0,((BC776-SUM($N848:BB848))/BC758)*BC$15,0),BC776*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BD776<0,BD776,IF(BD758<1,BD776,MAX(MIN(IF(BD758>0,((BD776-SUM($N848:BC848))/BD758)*BD$15,0),BD776*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BE776<0,BE776,IF(BE758<1,BE776,MAX(MIN(IF(BE758>0,((BE776-SUM($N848:BD848))/BE758)*BE$15,0),BE776*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BF776<0,BF776,IF(BF758<1,BF776,MAX(MIN(IF(BF758>0,((BF776-SUM($N848:BE848))/BF758)*BF$15,0),BF776*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BG776<0,BG776,IF(BG758<1,BG776,MAX(MIN(IF(BG758>0,((BG776-SUM($N848:BF848))/BG758)*BG$15,0),BG776*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BH776<0,BH776,IF(BH758<1,BH776,MAX(MIN(IF(BH758>0,((BH776-SUM($N848:BG848))/BH758)*BH$15,0),BH776*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BI776<0,BI776,IF(BI758<1,BI776,MAX(MIN(IF(BI758>0,((BI776-SUM($N848:BH848))/BI758)*BI$15,0),BI776*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BJ776<0,BJ776,IF(BJ758<1,BJ776,MAX(MIN(IF(BJ758>0,((BJ776-SUM($N848:BI848))/BJ758)*BJ$15,0),BJ776*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BK776<0,BK776,IF(BK758<1,BK776,MAX(MIN(IF(BK758>0,((BK776-SUM($N848:BJ848))/BK758)*BK$15,0),BK776*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D830=\"Land\",0,IF(BL776<0,BL776,IF(BL758<1,BL776,MAX(MIN(IF(BL758>0,((BL776-SUM($N848:BK848))/BL758)*BL$15,0),BL776*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":831},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I313","v":0},{"$f":"-'PTRM expenditure'!J313","v":-1.0962522276984401E-5},{"$f":"-'PTRM expenditure'!K313","v":-1.0962522276984401E-5},{"$f":"-'PTRM expenditure'!L313","v":-1.0962522276984401E-5},{"$f":"-'PTRM expenditure'!M313","v":-1.0962522276984399E-5},{"$f":"-'PTRM expenditure'!N313","v":-1.0962522276984401E-5},{"$f":"-IF($D831=\"Land\",0,IF(O777<0,O777,IF(O759<1,O777,MAX(MIN(IF(O759>0,((O777-SUM($N849:N849))/O759)*O$15,0),O777*O$15),0))))*$K$6","v":5.4812611384921994E-5},{"$f":"-IF($D831=\"Land\",0,IF(P777<0,P777,IF(P759<1,P777,MAX(MIN(IF(P759>0,((P777-SUM($N849:O849))/P759)*P$15,0),P777*P$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(Q777<0,Q777,IF(Q759<1,Q777,MAX(MIN(IF(Q759>0,((Q777-SUM($N849:P849))/Q759)*Q$15,0),Q777*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(R777<0,R777,IF(R759<1,R777,MAX(MIN(IF(R759>0,((R777-SUM($N849:Q849))/R759)*R$15,0),R777*R$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(S777<0,S777,IF(S759<1,S777,MAX(MIN(IF(S759>0,((S777-SUM($N849:R849))/S759)*S$15,0),S777*S$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(T777<0,T777,IF(T759<1,T777,MAX(MIN(IF(T759>0,((T777-SUM($N849:S849))/T759)*T$15,0),T777*T$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(U777<0,U777,IF(U759<1,U777,MAX(MIN(IF(U759>0,((U777-SUM($N849:T849))/U759)*U$15,0),U777*U$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(V777<0,V777,IF(V759<1,V777,MAX(MIN(IF(V759>0,((V777-SUM($N849:U849))/V759)*V$15,0),V777*V$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(W777<0,W777,IF(W759<1,W777,MAX(MIN(IF(W759>0,((W777-SUM($N849:V849))/W759)*W$15,0),W777*W$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(X777<0,X777,IF(X759<1,X777,MAX(MIN(IF(X759>0,((X777-SUM($N849:W849))/X759)*X$15,0),X777*X$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(Y777<0,Y777,IF(Y759<1,Y777,MAX(MIN(IF(Y759>0,((Y777-SUM($N849:X849))/Y759)*Y$15,0),Y777*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(Z777<0,Z777,IF(Z759<1,Z777,MAX(MIN(IF(Z759>0,((Z777-SUM($N849:Y849))/Z759)*Z$15,0),Z777*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AA777<0,AA777,IF(AA759<1,AA777,MAX(MIN(IF(AA759>0,((AA777-SUM($N849:Z849))/AA759)*AA$15,0),AA777*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AB777<0,AB777,IF(AB759<1,AB777,MAX(MIN(IF(AB759>0,((AB777-SUM($N849:AA849))/AB759)*AB$15,0),AB777*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AC777<0,AC777,IF(AC759<1,AC777,MAX(MIN(IF(AC759>0,((AC777-SUM($N849:AB849))/AC759)*AC$15,0),AC777*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AD777<0,AD777,IF(AD759<1,AD777,MAX(MIN(IF(AD759>0,((AD777-SUM($N849:AC849))/AD759)*AD$15,0),AD777*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AE777<0,AE777,IF(AE759<1,AE777,MAX(MIN(IF(AE759>0,((AE777-SUM($N849:AD849))/AE759)*AE$15,0),AE777*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AF777<0,AF777,IF(AF759<1,AF777,MAX(MIN(IF(AF759>0,((AF777-SUM($N849:AE849))/AF759)*AF$15,0),AF777*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AG777<0,AG777,IF(AG759<1,AG777,MAX(MIN(IF(AG759>0,((AG777-SUM($N849:AF849))/AG759)*AG$15,0),AG777*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AH777<0,AH777,IF(AH759<1,AH777,MAX(MIN(IF(AH759>0,((AH777-SUM($N849:AG849))/AH759)*AH$15,0),AH777*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AI777<0,AI777,IF(AI759<1,AI777,MAX(MIN(IF(AI759>0,((AI777-SUM($N849:AH849))/AI759)*AI$15,0),AI777*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AJ777<0,AJ777,IF(AJ759<1,AJ777,MAX(MIN(IF(AJ759>0,((AJ777-SUM($N849:AI849))/AJ759)*AJ$15,0),AJ777*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AK777<0,AK777,IF(AK759<1,AK777,MAX(MIN(IF(AK759>0,((AK777-SUM($N849:AJ849))/AK759)*AK$15,0),AK777*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AL777<0,AL777,IF(AL759<1,AL777,MAX(MIN(IF(AL759>0,((AL777-SUM($N849:AK849))/AL759)*AL$15,0),AL777*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AM777<0,AM777,IF(AM759<1,AM777,MAX(MIN(IF(AM759>0,((AM777-SUM($N849:AL849))/AM759)*AM$15,0),AM777*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AN777<0,AN777,IF(AN759<1,AN777,MAX(MIN(IF(AN759>0,((AN777-SUM($N849:AM849))/AN759)*AN$15,0),AN777*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AO777<0,AO777,IF(AO759<1,AO777,MAX(MIN(IF(AO759>0,((AO777-SUM($N849:AN849))/AO759)*AO$15,0),AO777*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AP777<0,AP777,IF(AP759<1,AP777,MAX(MIN(IF(AP759>0,((AP777-SUM($N849:AO849))/AP759)*AP$15,0),AP777*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AQ777<0,AQ777,IF(AQ759<1,AQ777,MAX(MIN(IF(AQ759>0,((AQ777-SUM($N849:AP849))/AQ759)*AQ$15,0),AQ777*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AR777<0,AR777,IF(AR759<1,AR777,MAX(MIN(IF(AR759>0,((AR777-SUM($N849:AQ849))/AR759)*AR$15,0),AR777*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AS777<0,AS777,IF(AS759<1,AS777,MAX(MIN(IF(AS759>0,((AS777-SUM($N849:AR849))/AS759)*AS$15,0),AS777*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AT777<0,AT777,IF(AT759<1,AT777,MAX(MIN(IF(AT759>0,((AT777-SUM($N849:AS849))/AT759)*AT$15,0),AT777*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AU777<0,AU777,IF(AU759<1,AU777,MAX(MIN(IF(AU759>0,((AU777-SUM($N849:AT849))/AU759)*AU$15,0),AU777*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AV777<0,AV777,IF(AV759<1,AV777,MAX(MIN(IF(AV759>0,((AV777-SUM($N849:AU849))/AV759)*AV$15,0),AV777*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AW777<0,AW777,IF(AW759<1,AW777,MAX(MIN(IF(AW759>0,((AW777-SUM($N849:AV849))/AW759)*AW$15,0),AW777*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AX777<0,AX777,IF(AX759<1,AX777,MAX(MIN(IF(AX759>0,((AX777-SUM($N849:AW849))/AX759)*AX$15,0),AX777*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AY777<0,AY777,IF(AY759<1,AY777,MAX(MIN(IF(AY759>0,((AY777-SUM($N849:AX849))/AY759)*AY$15,0),AY777*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(AZ777<0,AZ777,IF(AZ759<1,AZ777,MAX(MIN(IF(AZ759>0,((AZ777-SUM($N849:AY849))/AZ759)*AZ$15,0),AZ777*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BA777<0,BA777,IF(BA759<1,BA777,MAX(MIN(IF(BA759>0,((BA777-SUM($N849:AZ849))/BA759)*BA$15,0),BA777*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BB777<0,BB777,IF(BB759<1,BB777,MAX(MIN(IF(BB759>0,((BB777-SUM($N849:BA849))/BB759)*BB$15,0),BB777*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BC777<0,BC777,IF(BC759<1,BC777,MAX(MIN(IF(BC759>0,((BC777-SUM($N849:BB849))/BC759)*BC$15,0),BC777*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BD777<0,BD777,IF(BD759<1,BD777,MAX(MIN(IF(BD759>0,((BD777-SUM($N849:BC849))/BD759)*BD$15,0),BD777*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BE777<0,BE777,IF(BE759<1,BE777,MAX(MIN(IF(BE759>0,((BE777-SUM($N849:BD849))/BE759)*BE$15,0),BE777*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BF777<0,BF777,IF(BF759<1,BF777,MAX(MIN(IF(BF759>0,((BF777-SUM($N849:BE849))/BF759)*BF$15,0),BF777*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BG777<0,BG777,IF(BG759<1,BG777,MAX(MIN(IF(BG759>0,((BG777-SUM($N849:BF849))/BG759)*BG$15,0),BG777*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BH777<0,BH777,IF(BH759<1,BH777,MAX(MIN(IF(BH759>0,((BH777-SUM($N849:BG849))/BH759)*BH$15,0),BH777*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BI777<0,BI777,IF(BI759<1,BI777,MAX(MIN(IF(BI759>0,((BI777-SUM($N849:BH849))/BI759)*BI$15,0),BI777*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BJ777<0,BJ777,IF(BJ759<1,BJ777,MAX(MIN(IF(BJ759>0,((BJ777-SUM($N849:BI849))/BJ759)*BJ$15,0),BJ777*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BK777<0,BK777,IF(BK759<1,BK777,MAX(MIN(IF(BK759>0,((BK777-SUM($N849:BJ849))/BK759)*BK$15,0),BK777*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D831=\"Land\",0,IF(BL777<0,BL777,IF(BL759<1,BL777,MAX(MIN(IF(BL759>0,((BL777-SUM($N849:BK849))/BL759)*BL$15,0),BL777*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":832},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I314","v":0},{"$f":"-'PTRM expenditure'!J314","v":0},{"$f":"-'PTRM expenditure'!K314","v":0},{"$f":"-'PTRM expenditure'!L314","v":0},{"$f":"-'PTRM expenditure'!M314","v":0},{"$f":"-'PTRM expenditure'!N314","v":0},{"$f":"-IF($D832=\"Land\",0,IF(O778<0,O778,IF(O760<1,O778,MAX(MIN(IF(O760>0,((O778-SUM($N850:N850))/O760)*O$15,0),O778*O$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(P778<0,P778,IF(P760<1,P778,MAX(MIN(IF(P760>0,((P778-SUM($N850:O850))/P760)*P$15,0),P778*P$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(Q778<0,Q778,IF(Q760<1,Q778,MAX(MIN(IF(Q760>0,((Q778-SUM($N850:P850))/Q760)*Q$15,0),Q778*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(R778<0,R778,IF(R760<1,R778,MAX(MIN(IF(R760>0,((R778-SUM($N850:Q850))/R760)*R$15,0),R778*R$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(S778<0,S778,IF(S760<1,S778,MAX(MIN(IF(S760>0,((S778-SUM($N850:R850))/S760)*S$15,0),S778*S$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(T778<0,T778,IF(T760<1,T778,MAX(MIN(IF(T760>0,((T778-SUM($N850:S850))/T760)*T$15,0),T778*T$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(U778<0,U778,IF(U760<1,U778,MAX(MIN(IF(U760>0,((U778-SUM($N850:T850))/U760)*U$15,0),U778*U$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(V778<0,V778,IF(V760<1,V778,MAX(MIN(IF(V760>0,((V778-SUM($N850:U850))/V760)*V$15,0),V778*V$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(W778<0,W778,IF(W760<1,W778,MAX(MIN(IF(W760>0,((W778-SUM($N850:V850))/W760)*W$15,0),W778*W$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(X778<0,X778,IF(X760<1,X778,MAX(MIN(IF(X760>0,((X778-SUM($N850:W850))/X760)*X$15,0),X778*X$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(Y778<0,Y778,IF(Y760<1,Y778,MAX(MIN(IF(Y760>0,((Y778-SUM($N850:X850))/Y760)*Y$15,0),Y778*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(Z778<0,Z778,IF(Z760<1,Z778,MAX(MIN(IF(Z760>0,((Z778-SUM($N850:Y850))/Z760)*Z$15,0),Z778*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AA778<0,AA778,IF(AA760<1,AA778,MAX(MIN(IF(AA760>0,((AA778-SUM($N850:Z850))/AA760)*AA$15,0),AA778*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AB778<0,AB778,IF(AB760<1,AB778,MAX(MIN(IF(AB760>0,((AB778-SUM($N850:AA850))/AB760)*AB$15,0),AB778*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AC778<0,AC778,IF(AC760<1,AC778,MAX(MIN(IF(AC760>0,((AC778-SUM($N850:AB850))/AC760)*AC$15,0),AC778*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AD778<0,AD778,IF(AD760<1,AD778,MAX(MIN(IF(AD760>0,((AD778-SUM($N850:AC850))/AD760)*AD$15,0),AD778*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AE778<0,AE778,IF(AE760<1,AE778,MAX(MIN(IF(AE760>0,((AE778-SUM($N850:AD850))/AE760)*AE$15,0),AE778*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AF778<0,AF778,IF(AF760<1,AF778,MAX(MIN(IF(AF760>0,((AF778-SUM($N850:AE850))/AF760)*AF$15,0),AF778*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AG778<0,AG778,IF(AG760<1,AG778,MAX(MIN(IF(AG760>0,((AG778-SUM($N850:AF850))/AG760)*AG$15,0),AG778*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AH778<0,AH778,IF(AH760<1,AH778,MAX(MIN(IF(AH760>0,((AH778-SUM($N850:AG850))/AH760)*AH$15,0),AH778*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AI778<0,AI778,IF(AI760<1,AI778,MAX(MIN(IF(AI760>0,((AI778-SUM($N850:AH850))/AI760)*AI$15,0),AI778*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AJ778<0,AJ778,IF(AJ760<1,AJ778,MAX(MIN(IF(AJ760>0,((AJ778-SUM($N850:AI850))/AJ760)*AJ$15,0),AJ778*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AK778<0,AK778,IF(AK760<1,AK778,MAX(MIN(IF(AK760>0,((AK778-SUM($N850:AJ850))/AK760)*AK$15,0),AK778*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AL778<0,AL778,IF(AL760<1,AL778,MAX(MIN(IF(AL760>0,((AL778-SUM($N850:AK850))/AL760)*AL$15,0),AL778*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AM778<0,AM778,IF(AM760<1,AM778,MAX(MIN(IF(AM760>0,((AM778-SUM($N850:AL850))/AM760)*AM$15,0),AM778*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AN778<0,AN778,IF(AN760<1,AN778,MAX(MIN(IF(AN760>0,((AN778-SUM($N850:AM850))/AN760)*AN$15,0),AN778*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AO778<0,AO778,IF(AO760<1,AO778,MAX(MIN(IF(AO760>0,((AO778-SUM($N850:AN850))/AO760)*AO$15,0),AO778*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AP778<0,AP778,IF(AP760<1,AP778,MAX(MIN(IF(AP760>0,((AP778-SUM($N850:AO850))/AP760)*AP$15,0),AP778*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AQ778<0,AQ778,IF(AQ760<1,AQ778,MAX(MIN(IF(AQ760>0,((AQ778-SUM($N850:AP850))/AQ760)*AQ$15,0),AQ778*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AR778<0,AR778,IF(AR760<1,AR778,MAX(MIN(IF(AR760>0,((AR778-SUM($N850:AQ850))/AR760)*AR$15,0),AR778*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AS778<0,AS778,IF(AS760<1,AS778,MAX(MIN(IF(AS760>0,((AS778-SUM($N850:AR850))/AS760)*AS$15,0),AS778*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AT778<0,AT778,IF(AT760<1,AT778,MAX(MIN(IF(AT760>0,((AT778-SUM($N850:AS850))/AT760)*AT$15,0),AT778*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AU778<0,AU778,IF(AU760<1,AU778,MAX(MIN(IF(AU760>0,((AU778-SUM($N850:AT850))/AU760)*AU$15,0),AU778*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AV778<0,AV778,IF(AV760<1,AV778,MAX(MIN(IF(AV760>0,((AV778-SUM($N850:AU850))/AV760)*AV$15,0),AV778*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AW778<0,AW778,IF(AW760<1,AW778,MAX(MIN(IF(AW760>0,((AW778-SUM($N850:AV850))/AW760)*AW$15,0),AW778*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AX778<0,AX778,IF(AX760<1,AX778,MAX(MIN(IF(AX760>0,((AX778-SUM($N850:AW850))/AX760)*AX$15,0),AX778*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AY778<0,AY778,IF(AY760<1,AY778,MAX(MIN(IF(AY760>0,((AY778-SUM($N850:AX850))/AY760)*AY$15,0),AY778*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AZ778<0,AZ778,IF(AZ760<1,AZ778,MAX(MIN(IF(AZ760>0,((AZ778-SUM($N850:AY850))/AZ760)*AZ$15,0),AZ778*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BA778<0,BA778,IF(BA760<1,BA778,MAX(MIN(IF(BA760>0,((BA778-SUM($N850:AZ850))/BA760)*BA$15,0),BA778*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BB778<0,BB778,IF(BB760<1,BB778,MAX(MIN(IF(BB760>0,((BB778-SUM($N850:BA850))/BB760)*BB$15,0),BB778*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BC778<0,BC778,IF(BC760<1,BC778,MAX(MIN(IF(BC760>0,((BC778-SUM($N850:BB850))/BC760)*BC$15,0),BC778*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BD778<0,BD778,IF(BD760<1,BD778,MAX(MIN(IF(BD760>0,((BD778-SUM($N850:BC850))/BD760)*BD$15,0),BD778*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BE778<0,BE778,IF(BE760<1,BE778,MAX(MIN(IF(BE760>0,((BE778-SUM($N850:BD850))/BE760)*BE$15,0),BE778*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BF778<0,BF778,IF(BF760<1,BF778,MAX(MIN(IF(BF760>0,((BF778-SUM($N850:BE850))/BF760)*BF$15,0),BF778*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BG778<0,BG778,IF(BG760<1,BG778,MAX(MIN(IF(BG760>0,((BG778-SUM($N850:BF850))/BG760)*BG$15,0),BG778*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BH778<0,BH778,IF(BH760<1,BH778,MAX(MIN(IF(BH760>0,((BH778-SUM($N850:BG850))/BH760)*BH$15,0),BH778*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BI778<0,BI778,IF(BI760<1,BI778,MAX(MIN(IF(BI760>0,((BI778-SUM($N850:BH850))/BI760)*BI$15,0),BI778*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BJ778<0,BJ778,IF(BJ760<1,BJ778,MAX(MIN(IF(BJ760>0,((BJ778-SUM($N850:BI850))/BJ760)*BJ$15,0),BJ778*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BK778<0,BK778,IF(BK760<1,BK778,MAX(MIN(IF(BK760>0,((BK778-SUM($N850:BJ850))/BK760)*BK$15,0),BK778*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D832=\"Land\",0,IF(BL778<0,BL778,IF(BL760<1,BL778,MAX(MIN(IF(BL760>0,((BL778-SUM($N850:BK850))/BL760)*BL$15,0),BL778*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":833},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I315","v":-0.8248112539450847},{"$f":"-'PTRM expenditure'!J315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!K315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!L315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!M315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!N315","v":-0.81952516825304123},{"$f":"-IF($D833=\"Land\",0,IF(O779<0,O779,IF(O761<1,O779,MAX(MIN(IF(O761>0,((O779-SUM($N851:N851))/O761)*O$15,0),O779*O$15),0))))*$K$6","v":-0.85124168240530118},{"$f":"-IF($D833=\"Land\",0,IF(P779<0,P779,IF(P761<1,P779,MAX(MIN(IF(P761>0,((P779-SUM($N851:O851))/P761)*P$15,0),P779*P$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(Q779<0,Q779,IF(Q761<1,Q779,MAX(MIN(IF(Q761>0,((Q779-SUM($N851:P851))/Q761)*Q$15,0),Q779*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(R779<0,R779,IF(R761<1,R779,MAX(MIN(IF(R761>0,((R779-SUM($N851:Q851))/R761)*R$15,0),R779*R$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(S779<0,S779,IF(S761<1,S779,MAX(MIN(IF(S761>0,((S779-SUM($N851:R851))/S761)*S$15,0),S779*S$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(T779<0,T779,IF(T761<1,T779,MAX(MIN(IF(T761>0,((T779-SUM($N851:S851))/T761)*T$15,0),T779*T$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(U779<0,U779,IF(U761<1,U779,MAX(MIN(IF(U761>0,((U779-SUM($N851:T851))/U761)*U$15,0),U779*U$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(V779<0,V779,IF(V761<1,V779,MAX(MIN(IF(V761>0,((V779-SUM($N851:U851))/V761)*V$15,0),V779*V$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(W779<0,W779,IF(W761<1,W779,MAX(MIN(IF(W761>0,((W779-SUM($N851:V851))/W761)*W$15,0),W779*W$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(X779<0,X779,IF(X761<1,X779,MAX(MIN(IF(X761>0,((X779-SUM($N851:W851))/X761)*X$15,0),X779*X$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(Y779<0,Y779,IF(Y761<1,Y779,MAX(MIN(IF(Y761>0,((Y779-SUM($N851:X851))/Y761)*Y$15,0),Y779*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(Z779<0,Z779,IF(Z761<1,Z779,MAX(MIN(IF(Z761>0,((Z779-SUM($N851:Y851))/Z761)*Z$15,0),Z779*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AA779<0,AA779,IF(AA761<1,AA779,MAX(MIN(IF(AA761>0,((AA779-SUM($N851:Z851))/AA761)*AA$15,0),AA779*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AB779<0,AB779,IF(AB761<1,AB779,MAX(MIN(IF(AB761>0,((AB779-SUM($N851:AA851))/AB761)*AB$15,0),AB779*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AC779<0,AC779,IF(AC761<1,AC779,MAX(MIN(IF(AC761>0,((AC779-SUM($N851:AB851))/AC761)*AC$15,0),AC779*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AD779<0,AD779,IF(AD761<1,AD779,MAX(MIN(IF(AD761>0,((AD779-SUM($N851:AC851))/AD761)*AD$15,0),AD779*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AE779<0,AE779,IF(AE761<1,AE779,MAX(MIN(IF(AE761>0,((AE779-SUM($N851:AD851))/AE761)*AE$15,0),AE779*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AF779<0,AF779,IF(AF761<1,AF779,MAX(MIN(IF(AF761>0,((AF779-SUM($N851:AE851))/AF761)*AF$15,0),AF779*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AG779<0,AG779,IF(AG761<1,AG779,MAX(MIN(IF(AG761>0,((AG779-SUM($N851:AF851))/AG761)*AG$15,0),AG779*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AH779<0,AH779,IF(AH761<1,AH779,MAX(MIN(IF(AH761>0,((AH779-SUM($N851:AG851))/AH761)*AH$15,0),AH779*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AI779<0,AI779,IF(AI761<1,AI779,MAX(MIN(IF(AI761>0,((AI779-SUM($N851:AH851))/AI761)*AI$15,0),AI779*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AJ779<0,AJ779,IF(AJ761<1,AJ779,MAX(MIN(IF(AJ761>0,((AJ779-SUM($N851:AI851))/AJ761)*AJ$15,0),AJ779*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AK779<0,AK779,IF(AK761<1,AK779,MAX(MIN(IF(AK761>0,((AK779-SUM($N851:AJ851))/AK761)*AK$15,0),AK779*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AL779<0,AL779,IF(AL761<1,AL779,MAX(MIN(IF(AL761>0,((AL779-SUM($N851:AK851))/AL761)*AL$15,0),AL779*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AM779<0,AM779,IF(AM761<1,AM779,MAX(MIN(IF(AM761>0,((AM779-SUM($N851:AL851))/AM761)*AM$15,0),AM779*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AN779<0,AN779,IF(AN761<1,AN779,MAX(MIN(IF(AN761>0,((AN779-SUM($N851:AM851))/AN761)*AN$15,0),AN779*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AO779<0,AO779,IF(AO761<1,AO779,MAX(MIN(IF(AO761>0,((AO779-SUM($N851:AN851))/AO761)*AO$15,0),AO779*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AP779<0,AP779,IF(AP761<1,AP779,MAX(MIN(IF(AP761>0,((AP779-SUM($N851:AO851))/AP761)*AP$15,0),AP779*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AQ779<0,AQ779,IF(AQ761<1,AQ779,MAX(MIN(IF(AQ761>0,((AQ779-SUM($N851:AP851))/AQ761)*AQ$15,0),AQ779*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AR779<0,AR779,IF(AR761<1,AR779,MAX(MIN(IF(AR761>0,((AR779-SUM($N851:AQ851))/AR761)*AR$15,0),AR779*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AS779<0,AS779,IF(AS761<1,AS779,MAX(MIN(IF(AS761>0,((AS779-SUM($N851:AR851))/AS761)*AS$15,0),AS779*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AT779<0,AT779,IF(AT761<1,AT779,MAX(MIN(IF(AT761>0,((AT779-SUM($N851:AS851))/AT761)*AT$15,0),AT779*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AU779<0,AU779,IF(AU761<1,AU779,MAX(MIN(IF(AU761>0,((AU779-SUM($N851:AT851))/AU761)*AU$15,0),AU779*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AV779<0,AV779,IF(AV761<1,AV779,MAX(MIN(IF(AV761>0,((AV779-SUM($N851:AU851))/AV761)*AV$15,0),AV779*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AW779<0,AW779,IF(AW761<1,AW779,MAX(MIN(IF(AW761>0,((AW779-SUM($N851:AV851))/AW761)*AW$15,0),AW779*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AX779<0,AX779,IF(AX761<1,AX779,MAX(MIN(IF(AX761>0,((AX779-SUM($N851:AW851))/AX761)*AX$15,0),AX779*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AY779<0,AY779,IF(AY761<1,AY779,MAX(MIN(IF(AY761>0,((AY779-SUM($N851:AX851))/AY761)*AY$15,0),AY779*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AZ779<0,AZ779,IF(AZ761<1,AZ779,MAX(MIN(IF(AZ761>0,((AZ779-SUM($N851:AY851))/AZ761)*AZ$15,0),AZ779*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BA779<0,BA779,IF(BA761<1,BA779,MAX(MIN(IF(BA761>0,((BA779-SUM($N851:AZ851))/BA761)*BA$15,0),BA779*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BB779<0,BB779,IF(BB761<1,BB779,MAX(MIN(IF(BB761>0,((BB779-SUM($N851:BA851))/BB761)*BB$15,0),BB779*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BC779<0,BC779,IF(BC761<1,BC779,MAX(MIN(IF(BC761>0,((BC779-SUM($N851:BB851))/BC761)*BC$15,0),BC779*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BD779<0,BD779,IF(BD761<1,BD779,MAX(MIN(IF(BD761>0,((BD779-SUM($N851:BC851))/BD761)*BD$15,0),BD779*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BE779<0,BE779,IF(BE761<1,BE779,MAX(MIN(IF(BE761>0,((BE779-SUM($N851:BD851))/BE761)*BE$15,0),BE779*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BF779<0,BF779,IF(BF761<1,BF779,MAX(MIN(IF(BF761>0,((BF779-SUM($N851:BE851))/BF761)*BF$15,0),BF779*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BG779<0,BG779,IF(BG761<1,BG779,MAX(MIN(IF(BG761>0,((BG779-SUM($N851:BF851))/BG761)*BG$15,0),BG779*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BH779<0,BH779,IF(BH761<1,BH779,MAX(MIN(IF(BH761>0,((BH779-SUM($N851:BG851))/BH761)*BH$15,0),BH779*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BI779<0,BI779,IF(BI761<1,BI779,MAX(MIN(IF(BI761>0,((BI779-SUM($N851:BH851))/BI761)*BI$15,0),BI779*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BJ779<0,BJ779,IF(BJ761<1,BJ779,MAX(MIN(IF(BJ761>0,((BJ779-SUM($N851:BI851))/BJ761)*BJ$15,0),BJ779*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BK779<0,BK779,IF(BK761<1,BK779,MAX(MIN(IF(BK761>0,((BK779-SUM($N851:BJ851))/BK761)*BK$15,0),BK779*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D833=\"Land\",0,IF(BL779<0,BL779,IF(BL761<1,BL779,MAX(MIN(IF(BL761>0,((BL779-SUM($N851:BK851))/BL761)*BL$15,0),BL779*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":834},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I316","v":0},{"$f":"-'PTRM expenditure'!J316","v":-2.5986750425353467E-2},{"$f":"-'PTRM expenditure'!K316","v":0},{"$f":"-'PTRM expenditure'!L316","v":0},{"$f":"-'PTRM expenditure'!M316","v":0},{"$f":"-'PTRM expenditure'!N316","v":0},{"$f":"-IF($D834=\"Land\",0,IF(O780<0,O780,IF(O762<1,O780,MAX(MIN(IF(O762>0,((O780-SUM($N852:N852))/O762)*O$15,0),O780*O$15),0))))*$K$6","v":2.5986750425353467E-2},{"$f":"-IF($D834=\"Land\",0,IF(P780<0,P780,IF(P762<1,P780,MAX(MIN(IF(P762>0,((P780-SUM($N852:O852))/P762)*P$15,0),P780*P$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(Q780<0,Q780,IF(Q762<1,Q780,MAX(MIN(IF(Q762>0,((Q780-SUM($N852:P852))/Q762)*Q$15,0),Q780*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(R780<0,R780,IF(R762<1,R780,MAX(MIN(IF(R762>0,((R780-SUM($N852:Q852))/R762)*R$15,0),R780*R$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(S780<0,S780,IF(S762<1,S780,MAX(MIN(IF(S762>0,((S780-SUM($N852:R852))/S762)*S$15,0),S780*S$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(T780<0,T780,IF(T762<1,T780,MAX(MIN(IF(T762>0,((T780-SUM($N852:S852))/T762)*T$15,0),T780*T$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(U780<0,U780,IF(U762<1,U780,MAX(MIN(IF(U762>0,((U780-SUM($N852:T852))/U762)*U$15,0),U780*U$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(V780<0,V780,IF(V762<1,V780,MAX(MIN(IF(V762>0,((V780-SUM($N852:U852))/V762)*V$15,0),V780*V$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(W780<0,W780,IF(W762<1,W780,MAX(MIN(IF(W762>0,((W780-SUM($N852:V852))/W762)*W$15,0),W780*W$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(X780<0,X780,IF(X762<1,X780,MAX(MIN(IF(X762>0,((X780-SUM($N852:W852))/X762)*X$15,0),X780*X$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(Y780<0,Y780,IF(Y762<1,Y780,MAX(MIN(IF(Y762>0,((Y780-SUM($N852:X852))/Y762)*Y$15,0),Y780*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(Z780<0,Z780,IF(Z762<1,Z780,MAX(MIN(IF(Z762>0,((Z780-SUM($N852:Y852))/Z762)*Z$15,0),Z780*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AA780<0,AA780,IF(AA762<1,AA780,MAX(MIN(IF(AA762>0,((AA780-SUM($N852:Z852))/AA762)*AA$15,0),AA780*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AB780<0,AB780,IF(AB762<1,AB780,MAX(MIN(IF(AB762>0,((AB780-SUM($N852:AA852))/AB762)*AB$15,0),AB780*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AC780<0,AC780,IF(AC762<1,AC780,MAX(MIN(IF(AC762>0,((AC780-SUM($N852:AB852))/AC762)*AC$15,0),AC780*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AD780<0,AD780,IF(AD762<1,AD780,MAX(MIN(IF(AD762>0,((AD780-SUM($N852:AC852))/AD762)*AD$15,0),AD780*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AE780<0,AE780,IF(AE762<1,AE780,MAX(MIN(IF(AE762>0,((AE780-SUM($N852:AD852))/AE762)*AE$15,0),AE780*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AF780<0,AF780,IF(AF762<1,AF780,MAX(MIN(IF(AF762>0,((AF780-SUM($N852:AE852))/AF762)*AF$15,0),AF780*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AG780<0,AG780,IF(AG762<1,AG780,MAX(MIN(IF(AG762>0,((AG780-SUM($N852:AF852))/AG762)*AG$15,0),AG780*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AH780<0,AH780,IF(AH762<1,AH780,MAX(MIN(IF(AH762>0,((AH780-SUM($N852:AG852))/AH762)*AH$15,0),AH780*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AI780<0,AI780,IF(AI762<1,AI780,MAX(MIN(IF(AI762>0,((AI780-SUM($N852:AH852))/AI762)*AI$15,0),AI780*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AJ780<0,AJ780,IF(AJ762<1,AJ780,MAX(MIN(IF(AJ762>0,((AJ780-SUM($N852:AI852))/AJ762)*AJ$15,0),AJ780*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AK780<0,AK780,IF(AK762<1,AK780,MAX(MIN(IF(AK762>0,((AK780-SUM($N852:AJ852))/AK762)*AK$15,0),AK780*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AL780<0,AL780,IF(AL762<1,AL780,MAX(MIN(IF(AL762>0,((AL780-SUM($N852:AK852))/AL762)*AL$15,0),AL780*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AM780<0,AM780,IF(AM762<1,AM780,MAX(MIN(IF(AM762>0,((AM780-SUM($N852:AL852))/AM762)*AM$15,0),AM780*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AN780<0,AN780,IF(AN762<1,AN780,MAX(MIN(IF(AN762>0,((AN780-SUM($N852:AM852))/AN762)*AN$15,0),AN780*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AO780<0,AO780,IF(AO762<1,AO780,MAX(MIN(IF(AO762>0,((AO780-SUM($N852:AN852))/AO762)*AO$15,0),AO780*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AP780<0,AP780,IF(AP762<1,AP780,MAX(MIN(IF(AP762>0,((AP780-SUM($N852:AO852))/AP762)*AP$15,0),AP780*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AQ780<0,AQ780,IF(AQ762<1,AQ780,MAX(MIN(IF(AQ762>0,((AQ780-SUM($N852:AP852))/AQ762)*AQ$15,0),AQ780*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AR780<0,AR780,IF(AR762<1,AR780,MAX(MIN(IF(AR762>0,((AR780-SUM($N852:AQ852))/AR762)*AR$15,0),AR780*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AS780<0,AS780,IF(AS762<1,AS780,MAX(MIN(IF(AS762>0,((AS780-SUM($N852:AR852))/AS762)*AS$15,0),AS780*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AT780<0,AT780,IF(AT762<1,AT780,MAX(MIN(IF(AT762>0,((AT780-SUM($N852:AS852))/AT762)*AT$15,0),AT780*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AU780<0,AU780,IF(AU762<1,AU780,MAX(MIN(IF(AU762>0,((AU780-SUM($N852:AT852))/AU762)*AU$15,0),AU780*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AV780<0,AV780,IF(AV762<1,AV780,MAX(MIN(IF(AV762>0,((AV780-SUM($N852:AU852))/AV762)*AV$15,0),AV780*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AW780<0,AW780,IF(AW762<1,AW780,MAX(MIN(IF(AW762>0,((AW780-SUM($N852:AV852))/AW762)*AW$15,0),AW780*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AX780<0,AX780,IF(AX762<1,AX780,MAX(MIN(IF(AX762>0,((AX780-SUM($N852:AW852))/AX762)*AX$15,0),AX780*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AY780<0,AY780,IF(AY762<1,AY780,MAX(MIN(IF(AY762>0,((AY780-SUM($N852:AX852))/AY762)*AY$15,0),AY780*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AZ780<0,AZ780,IF(AZ762<1,AZ780,MAX(MIN(IF(AZ762>0,((AZ780-SUM($N852:AY852))/AZ762)*AZ$15,0),AZ780*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BA780<0,BA780,IF(BA762<1,BA780,MAX(MIN(IF(BA762>0,((BA780-SUM($N852:AZ852))/BA762)*BA$15,0),BA780*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BB780<0,BB780,IF(BB762<1,BB780,MAX(MIN(IF(BB762>0,((BB780-SUM($N852:BA852))/BB762)*BB$15,0),BB780*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BC780<0,BC780,IF(BC762<1,BC780,MAX(MIN(IF(BC762>0,((BC780-SUM($N852:BB852))/BC762)*BC$15,0),BC780*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BD780<0,BD780,IF(BD762<1,BD780,MAX(MIN(IF(BD762>0,((BD780-SUM($N852:BC852))/BD762)*BD$15,0),BD780*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BE780<0,BE780,IF(BE762<1,BE780,MAX(MIN(IF(BE762>0,((BE780-SUM($N852:BD852))/BE762)*BE$15,0),BE780*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BF780<0,BF780,IF(BF762<1,BF780,MAX(MIN(IF(BF762>0,((BF780-SUM($N852:BE852))/BF762)*BF$15,0),BF780*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BG780<0,BG780,IF(BG762<1,BG780,MAX(MIN(IF(BG762>0,((BG780-SUM($N852:BF852))/BG762)*BG$15,0),BG780*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BH780<0,BH780,IF(BH762<1,BH780,MAX(MIN(IF(BH762>0,((BH780-SUM($N852:BG852))/BH762)*BH$15,0),BH780*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BI780<0,BI780,IF(BI762<1,BI780,MAX(MIN(IF(BI762>0,((BI780-SUM($N852:BH852))/BI762)*BI$15,0),BI780*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BJ780<0,BJ780,IF(BJ762<1,BJ780,MAX(MIN(IF(BJ762>0,((BJ780-SUM($N852:BI852))/BJ762)*BJ$15,0),BJ780*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BK780<0,BK780,IF(BK762<1,BK780,MAX(MIN(IF(BK762>0,((BK780-SUM($N852:BJ852))/BK762)*BK$15,0),BK780*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D834=\"Land\",0,IF(BL780<0,BL780,IF(BL762<1,BL780,MAX(MIN(IF(BL762>0,((BL780-SUM($N852:BK852))/BL762)*BL$15,0),BL780*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":835},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I317","v":0},{"$f":"-'PTRM expenditure'!J317","v":0},{"$f":"-'PTRM expenditure'!K317","v":0},{"$f":"-'PTRM expenditure'!L317","v":0},{"$f":"-'PTRM expenditure'!M317","v":0},{"$f":"-'PTRM expenditure'!N317","v":0},{"$f":"-IF($D835=\"Land\",0,IF(O781<0,O781,IF(O763<1,O781,MAX(MIN(IF(O763>0,((O781-SUM($N853:N853))/O763)*O$15,0),O781*O$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(P781<0,P781,IF(P763<1,P781,MAX(MIN(IF(P763>0,((P781-SUM($N853:O853))/P763)*P$15,0),P781*P$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(Q781<0,Q781,IF(Q763<1,Q781,MAX(MIN(IF(Q763>0,((Q781-SUM($N853:P853))/Q763)*Q$15,0),Q781*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(R781<0,R781,IF(R763<1,R781,MAX(MIN(IF(R763>0,((R781-SUM($N853:Q853))/R763)*R$15,0),R781*R$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(S781<0,S781,IF(S763<1,S781,MAX(MIN(IF(S763>0,((S781-SUM($N853:R853))/S763)*S$15,0),S781*S$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(T781<0,T781,IF(T763<1,T781,MAX(MIN(IF(T763>0,((T781-SUM($N853:S853))/T763)*T$15,0),T781*T$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(U781<0,U781,IF(U763<1,U781,MAX(MIN(IF(U763>0,((U781-SUM($N853:T853))/U763)*U$15,0),U781*U$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(V781<0,V781,IF(V763<1,V781,MAX(MIN(IF(V763>0,((V781-SUM($N853:U853))/V763)*V$15,0),V781*V$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(W781<0,W781,IF(W763<1,W781,MAX(MIN(IF(W763>0,((W781-SUM($N853:V853))/W763)*W$15,0),W781*W$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(X781<0,X781,IF(X763<1,X781,MAX(MIN(IF(X763>0,((X781-SUM($N853:W853))/X763)*X$15,0),X781*X$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(Y781<0,Y781,IF(Y763<1,Y781,MAX(MIN(IF(Y763>0,((Y781-SUM($N853:X853))/Y763)*Y$15,0),Y781*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(Z781<0,Z781,IF(Z763<1,Z781,MAX(MIN(IF(Z763>0,((Z781-SUM($N853:Y853))/Z763)*Z$15,0),Z781*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AA781<0,AA781,IF(AA763<1,AA781,MAX(MIN(IF(AA763>0,((AA781-SUM($N853:Z853))/AA763)*AA$15,0),AA781*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AB781<0,AB781,IF(AB763<1,AB781,MAX(MIN(IF(AB763>0,((AB781-SUM($N853:AA853))/AB763)*AB$15,0),AB781*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AC781<0,AC781,IF(AC763<1,AC781,MAX(MIN(IF(AC763>0,((AC781-SUM($N853:AB853))/AC763)*AC$15,0),AC781*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AD781<0,AD781,IF(AD763<1,AD781,MAX(MIN(IF(AD763>0,((AD781-SUM($N853:AC853))/AD763)*AD$15,0),AD781*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AE781<0,AE781,IF(AE763<1,AE781,MAX(MIN(IF(AE763>0,((AE781-SUM($N853:AD853))/AE763)*AE$15,0),AE781*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AF781<0,AF781,IF(AF763<1,AF781,MAX(MIN(IF(AF763>0,((AF781-SUM($N853:AE853))/AF763)*AF$15,0),AF781*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AG781<0,AG781,IF(AG763<1,AG781,MAX(MIN(IF(AG763>0,((AG781-SUM($N853:AF853))/AG763)*AG$15,0),AG781*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AH781<0,AH781,IF(AH763<1,AH781,MAX(MIN(IF(AH763>0,((AH781-SUM($N853:AG853))/AH763)*AH$15,0),AH781*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AI781<0,AI781,IF(AI763<1,AI781,MAX(MIN(IF(AI763>0,((AI781-SUM($N853:AH853))/AI763)*AI$15,0),AI781*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AJ781<0,AJ781,IF(AJ763<1,AJ781,MAX(MIN(IF(AJ763>0,((AJ781-SUM($N853:AI853))/AJ763)*AJ$15,0),AJ781*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AK781<0,AK781,IF(AK763<1,AK781,MAX(MIN(IF(AK763>0,((AK781-SUM($N853:AJ853))/AK763)*AK$15,0),AK781*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AL781<0,AL781,IF(AL763<1,AL781,MAX(MIN(IF(AL763>0,((AL781-SUM($N853:AK853))/AL763)*AL$15,0),AL781*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AM781<0,AM781,IF(AM763<1,AM781,MAX(MIN(IF(AM763>0,((AM781-SUM($N853:AL853))/AM763)*AM$15,0),AM781*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AN781<0,AN781,IF(AN763<1,AN781,MAX(MIN(IF(AN763>0,((AN781-SUM($N853:AM853))/AN763)*AN$15,0),AN781*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AO781<0,AO781,IF(AO763<1,AO781,MAX(MIN(IF(AO763>0,((AO781-SUM($N853:AN853))/AO763)*AO$15,0),AO781*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AP781<0,AP781,IF(AP763<1,AP781,MAX(MIN(IF(AP763>0,((AP781-SUM($N853:AO853))/AP763)*AP$15,0),AP781*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AQ781<0,AQ781,IF(AQ763<1,AQ781,MAX(MIN(IF(AQ763>0,((AQ781-SUM($N853:AP853))/AQ763)*AQ$15,0),AQ781*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AR781<0,AR781,IF(AR763<1,AR781,MAX(MIN(IF(AR763>0,((AR781-SUM($N853:AQ853))/AR763)*AR$15,0),AR781*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AS781<0,AS781,IF(AS763<1,AS781,MAX(MIN(IF(AS763>0,((AS781-SUM($N853:AR853))/AS763)*AS$15,0),AS781*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AT781<0,AT781,IF(AT763<1,AT781,MAX(MIN(IF(AT763>0,((AT781-SUM($N853:AS853))/AT763)*AT$15,0),AT781*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AU781<0,AU781,IF(AU763<1,AU781,MAX(MIN(IF(AU763>0,((AU781-SUM($N853:AT853))/AU763)*AU$15,0),AU781*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AV781<0,AV781,IF(AV763<1,AV781,MAX(MIN(IF(AV763>0,((AV781-SUM($N853:AU853))/AV763)*AV$15,0),AV781*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AW781<0,AW781,IF(AW763<1,AW781,MAX(MIN(IF(AW763>0,((AW781-SUM($N853:AV853))/AW763)*AW$15,0),AW781*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AX781<0,AX781,IF(AX763<1,AX781,MAX(MIN(IF(AX763>0,((AX781-SUM($N853:AW853))/AX763)*AX$15,0),AX781*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AY781<0,AY781,IF(AY763<1,AY781,MAX(MIN(IF(AY763>0,((AY781-SUM($N853:AX853))/AY763)*AY$15,0),AY781*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AZ781<0,AZ781,IF(AZ763<1,AZ781,MAX(MIN(IF(AZ763>0,((AZ781-SUM($N853:AY853))/AZ763)*AZ$15,0),AZ781*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BA781<0,BA781,IF(BA763<1,BA781,MAX(MIN(IF(BA763>0,((BA781-SUM($N853:AZ853))/BA763)*BA$15,0),BA781*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BB781<0,BB781,IF(BB763<1,BB781,MAX(MIN(IF(BB763>0,((BB781-SUM($N853:BA853))/BB763)*BB$15,0),BB781*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BC781<0,BC781,IF(BC763<1,BC781,MAX(MIN(IF(BC763>0,((BC781-SUM($N853:BB853))/BC763)*BC$15,0),BC781*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BD781<0,BD781,IF(BD763<1,BD781,MAX(MIN(IF(BD763>0,((BD781-SUM($N853:BC853))/BD763)*BD$15,0),BD781*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BE781<0,BE781,IF(BE763<1,BE781,MAX(MIN(IF(BE763>0,((BE781-SUM($N853:BD853))/BE763)*BE$15,0),BE781*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BF781<0,BF781,IF(BF763<1,BF781,MAX(MIN(IF(BF763>0,((BF781-SUM($N853:BE853))/BF763)*BF$15,0),BF781*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BG781<0,BG781,IF(BG763<1,BG781,MAX(MIN(IF(BG763>0,((BG781-SUM($N853:BF853))/BG763)*BG$15,0),BG781*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BH781<0,BH781,IF(BH763<1,BH781,MAX(MIN(IF(BH763>0,((BH781-SUM($N853:BG853))/BH763)*BH$15,0),BH781*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BI781<0,BI781,IF(BI763<1,BI781,MAX(MIN(IF(BI763>0,((BI781-SUM($N853:BH853))/BI763)*BI$15,0),BI781*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BJ781<0,BJ781,IF(BJ763<1,BJ781,MAX(MIN(IF(BJ763>0,((BJ781-SUM($N853:BI853))/BJ763)*BJ$15,0),BJ781*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BK781<0,BK781,IF(BK763<1,BK781,MAX(MIN(IF(BK763>0,((BK781-SUM($N853:BJ853))/BK763)*BK$15,0),BK781*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D835=\"Land\",0,IF(BL781<0,BL781,IF(BL763<1,BL781,MAX(MIN(IF(BL763>0,((BL781-SUM($N853:BK853))/BL763)*BL$15,0),BL781*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":836},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I318","v":0},{"$f":"-'PTRM expenditure'!J318","v":0},{"$f":"-'PTRM expenditure'!K318","v":0},{"$f":"-'PTRM expenditure'!L318","v":0},{"$f":"-'PTRM expenditure'!M318","v":0},{"$f":"-'PTRM expenditure'!N318","v":0},{"$f":"-IF($D836=\"Land\",0,IF(O782<0,O782,IF(O764<1,O782,MAX(MIN(IF(O764>0,((O782-SUM($N854:N854))/O764)*O$15,0),O782*O$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(P782<0,P782,IF(P764<1,P782,MAX(MIN(IF(P764>0,((P782-SUM($N854:O854))/P764)*P$15,0),P782*P$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(Q782<0,Q782,IF(Q764<1,Q782,MAX(MIN(IF(Q764>0,((Q782-SUM($N854:P854))/Q764)*Q$15,0),Q782*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(R782<0,R782,IF(R764<1,R782,MAX(MIN(IF(R764>0,((R782-SUM($N854:Q854))/R764)*R$15,0),R782*R$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(S782<0,S782,IF(S764<1,S782,MAX(MIN(IF(S764>0,((S782-SUM($N854:R854))/S764)*S$15,0),S782*S$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(T782<0,T782,IF(T764<1,T782,MAX(MIN(IF(T764>0,((T782-SUM($N854:S854))/T764)*T$15,0),T782*T$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(U782<0,U782,IF(U764<1,U782,MAX(MIN(IF(U764>0,((U782-SUM($N854:T854))/U764)*U$15,0),U782*U$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(V782<0,V782,IF(V764<1,V782,MAX(MIN(IF(V764>0,((V782-SUM($N854:U854))/V764)*V$15,0),V782*V$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(W782<0,W782,IF(W764<1,W782,MAX(MIN(IF(W764>0,((W782-SUM($N854:V854))/W764)*W$15,0),W782*W$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(X782<0,X782,IF(X764<1,X782,MAX(MIN(IF(X764>0,((X782-SUM($N854:W854))/X764)*X$15,0),X782*X$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(Y782<0,Y782,IF(Y764<1,Y782,MAX(MIN(IF(Y764>0,((Y782-SUM($N854:X854))/Y764)*Y$15,0),Y782*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(Z782<0,Z782,IF(Z764<1,Z782,MAX(MIN(IF(Z764>0,((Z782-SUM($N854:Y854))/Z764)*Z$15,0),Z782*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AA782<0,AA782,IF(AA764<1,AA782,MAX(MIN(IF(AA764>0,((AA782-SUM($N854:Z854))/AA764)*AA$15,0),AA782*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AB782<0,AB782,IF(AB764<1,AB782,MAX(MIN(IF(AB764>0,((AB782-SUM($N854:AA854))/AB764)*AB$15,0),AB782*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AC782<0,AC782,IF(AC764<1,AC782,MAX(MIN(IF(AC764>0,((AC782-SUM($N854:AB854))/AC764)*AC$15,0),AC782*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AD782<0,AD782,IF(AD764<1,AD782,MAX(MIN(IF(AD764>0,((AD782-SUM($N854:AC854))/AD764)*AD$15,0),AD782*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AE782<0,AE782,IF(AE764<1,AE782,MAX(MIN(IF(AE764>0,((AE782-SUM($N854:AD854))/AE764)*AE$15,0),AE782*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AF782<0,AF782,IF(AF764<1,AF782,MAX(MIN(IF(AF764>0,((AF782-SUM($N854:AE854))/AF764)*AF$15,0),AF782*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AG782<0,AG782,IF(AG764<1,AG782,MAX(MIN(IF(AG764>0,((AG782-SUM($N854:AF854))/AG764)*AG$15,0),AG782*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AH782<0,AH782,IF(AH764<1,AH782,MAX(MIN(IF(AH764>0,((AH782-SUM($N854:AG854))/AH764)*AH$15,0),AH782*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AI782<0,AI782,IF(AI764<1,AI782,MAX(MIN(IF(AI764>0,((AI782-SUM($N854:AH854))/AI764)*AI$15,0),AI782*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AJ782<0,AJ782,IF(AJ764<1,AJ782,MAX(MIN(IF(AJ764>0,((AJ782-SUM($N854:AI854))/AJ764)*AJ$15,0),AJ782*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AK782<0,AK782,IF(AK764<1,AK782,MAX(MIN(IF(AK764>0,((AK782-SUM($N854:AJ854))/AK764)*AK$15,0),AK782*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AL782<0,AL782,IF(AL764<1,AL782,MAX(MIN(IF(AL764>0,((AL782-SUM($N854:AK854))/AL764)*AL$15,0),AL782*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AM782<0,AM782,IF(AM764<1,AM782,MAX(MIN(IF(AM764>0,((AM782-SUM($N854:AL854))/AM764)*AM$15,0),AM782*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AN782<0,AN782,IF(AN764<1,AN782,MAX(MIN(IF(AN764>0,((AN782-SUM($N854:AM854))/AN764)*AN$15,0),AN782*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AO782<0,AO782,IF(AO764<1,AO782,MAX(MIN(IF(AO764>0,((AO782-SUM($N854:AN854))/AO764)*AO$15,0),AO782*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AP782<0,AP782,IF(AP764<1,AP782,MAX(MIN(IF(AP764>0,((AP782-SUM($N854:AO854))/AP764)*AP$15,0),AP782*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AQ782<0,AQ782,IF(AQ764<1,AQ782,MAX(MIN(IF(AQ764>0,((AQ782-SUM($N854:AP854))/AQ764)*AQ$15,0),AQ782*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AR782<0,AR782,IF(AR764<1,AR782,MAX(MIN(IF(AR764>0,((AR782-SUM($N854:AQ854))/AR764)*AR$15,0),AR782*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AS782<0,AS782,IF(AS764<1,AS782,MAX(MIN(IF(AS764>0,((AS782-SUM($N854:AR854))/AS764)*AS$15,0),AS782*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AT782<0,AT782,IF(AT764<1,AT782,MAX(MIN(IF(AT764>0,((AT782-SUM($N854:AS854))/AT764)*AT$15,0),AT782*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AU782<0,AU782,IF(AU764<1,AU782,MAX(MIN(IF(AU764>0,((AU782-SUM($N854:AT854))/AU764)*AU$15,0),AU782*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AV782<0,AV782,IF(AV764<1,AV782,MAX(MIN(IF(AV764>0,((AV782-SUM($N854:AU854))/AV764)*AV$15,0),AV782*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AW782<0,AW782,IF(AW764<1,AW782,MAX(MIN(IF(AW764>0,((AW782-SUM($N854:AV854))/AW764)*AW$15,0),AW782*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AX782<0,AX782,IF(AX764<1,AX782,MAX(MIN(IF(AX764>0,((AX782-SUM($N854:AW854))/AX764)*AX$15,0),AX782*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AY782<0,AY782,IF(AY764<1,AY782,MAX(MIN(IF(AY764>0,((AY782-SUM($N854:AX854))/AY764)*AY$15,0),AY782*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AZ782<0,AZ782,IF(AZ764<1,AZ782,MAX(MIN(IF(AZ764>0,((AZ782-SUM($N854:AY854))/AZ764)*AZ$15,0),AZ782*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BA782<0,BA782,IF(BA764<1,BA782,MAX(MIN(IF(BA764>0,((BA782-SUM($N854:AZ854))/BA764)*BA$15,0),BA782*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BB782<0,BB782,IF(BB764<1,BB782,MAX(MIN(IF(BB764>0,((BB782-SUM($N854:BA854))/BB764)*BB$15,0),BB782*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BC782<0,BC782,IF(BC764<1,BC782,MAX(MIN(IF(BC764>0,((BC782-SUM($N854:BB854))/BC764)*BC$15,0),BC782*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BD782<0,BD782,IF(BD764<1,BD782,MAX(MIN(IF(BD764>0,((BD782-SUM($N854:BC854))/BD764)*BD$15,0),BD782*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BE782<0,BE782,IF(BE764<1,BE782,MAX(MIN(IF(BE764>0,((BE782-SUM($N854:BD854))/BE764)*BE$15,0),BE782*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BF782<0,BF782,IF(BF764<1,BF782,MAX(MIN(IF(BF764>0,((BF782-SUM($N854:BE854))/BF764)*BF$15,0),BF782*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BG782<0,BG782,IF(BG764<1,BG782,MAX(MIN(IF(BG764>0,((BG782-SUM($N854:BF854))/BG764)*BG$15,0),BG782*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BH782<0,BH782,IF(BH764<1,BH782,MAX(MIN(IF(BH764>0,((BH782-SUM($N854:BG854))/BH764)*BH$15,0),BH782*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BI782<0,BI782,IF(BI764<1,BI782,MAX(MIN(IF(BI764>0,((BI782-SUM($N854:BH854))/BI764)*BI$15,0),BI782*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BJ782<0,BJ782,IF(BJ764<1,BJ782,MAX(MIN(IF(BJ764>0,((BJ782-SUM($N854:BI854))/BJ764)*BJ$15,0),BJ782*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BK782<0,BK782,IF(BK764<1,BK782,MAX(MIN(IF(BK764>0,((BK782-SUM($N854:BJ854))/BK764)*BK$15,0),BK782*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D836=\"Land\",0,IF(BL782<0,BL782,IF(BL764<1,BL782,MAX(MIN(IF(BL764>0,((BL782-SUM($N854:BK854))/BL764)*BL$15,0),BL782*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":837},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I319","v":0},{"$f":"-'PTRM expenditure'!J319","v":0},{"$f":"-'PTRM expenditure'!K319","v":0},{"$f":"-'PTRM expenditure'!L319","v":0},{"$f":"-'PTRM expenditure'!M319","v":0},{"$f":"-'PTRM expenditure'!N319","v":0},{"$f":"-IF($D837=\"Land\",0,IF(O783<0,O783,IF(O765<1,O783,MAX(MIN(IF(O765>0,((O783-SUM($N855:N855))/O765)*O$15,0),O783*O$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(P783<0,P783,IF(P765<1,P783,MAX(MIN(IF(P765>0,((P783-SUM($N855:O855))/P765)*P$15,0),P783*P$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(Q783<0,Q783,IF(Q765<1,Q783,MAX(MIN(IF(Q765>0,((Q783-SUM($N855:P855))/Q765)*Q$15,0),Q783*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(R783<0,R783,IF(R765<1,R783,MAX(MIN(IF(R765>0,((R783-SUM($N855:Q855))/R765)*R$15,0),R783*R$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(S783<0,S783,IF(S765<1,S783,MAX(MIN(IF(S765>0,((S783-SUM($N855:R855))/S765)*S$15,0),S783*S$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(T783<0,T783,IF(T765<1,T783,MAX(MIN(IF(T765>0,((T783-SUM($N855:S855))/T765)*T$15,0),T783*T$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(U783<0,U783,IF(U765<1,U783,MAX(MIN(IF(U765>0,((U783-SUM($N855:T855))/U765)*U$15,0),U783*U$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(V783<0,V783,IF(V765<1,V783,MAX(MIN(IF(V765>0,((V783-SUM($N855:U855))/V765)*V$15,0),V783*V$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(W783<0,W783,IF(W765<1,W783,MAX(MIN(IF(W765>0,((W783-SUM($N855:V855))/W765)*W$15,0),W783*W$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(X783<0,X783,IF(X765<1,X783,MAX(MIN(IF(X765>0,((X783-SUM($N855:W855))/X765)*X$15,0),X783*X$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(Y783<0,Y783,IF(Y765<1,Y783,MAX(MIN(IF(Y765>0,((Y783-SUM($N855:X855))/Y765)*Y$15,0),Y783*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(Z783<0,Z783,IF(Z765<1,Z783,MAX(MIN(IF(Z765>0,((Z783-SUM($N855:Y855))/Z765)*Z$15,0),Z783*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AA783<0,AA783,IF(AA765<1,AA783,MAX(MIN(IF(AA765>0,((AA783-SUM($N855:Z855))/AA765)*AA$15,0),AA783*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AB783<0,AB783,IF(AB765<1,AB783,MAX(MIN(IF(AB765>0,((AB783-SUM($N855:AA855))/AB765)*AB$15,0),AB783*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AC783<0,AC783,IF(AC765<1,AC783,MAX(MIN(IF(AC765>0,((AC783-SUM($N855:AB855))/AC765)*AC$15,0),AC783*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AD783<0,AD783,IF(AD765<1,AD783,MAX(MIN(IF(AD765>0,((AD783-SUM($N855:AC855))/AD765)*AD$15,0),AD783*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AE783<0,AE783,IF(AE765<1,AE783,MAX(MIN(IF(AE765>0,((AE783-SUM($N855:AD855))/AE765)*AE$15,0),AE783*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AF783<0,AF783,IF(AF765<1,AF783,MAX(MIN(IF(AF765>0,((AF783-SUM($N855:AE855))/AF765)*AF$15,0),AF783*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AG783<0,AG783,IF(AG765<1,AG783,MAX(MIN(IF(AG765>0,((AG783-SUM($N855:AF855))/AG765)*AG$15,0),AG783*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AH783<0,AH783,IF(AH765<1,AH783,MAX(MIN(IF(AH765>0,((AH783-SUM($N855:AG855))/AH765)*AH$15,0),AH783*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AI783<0,AI783,IF(AI765<1,AI783,MAX(MIN(IF(AI765>0,((AI783-SUM($N855:AH855))/AI765)*AI$15,0),AI783*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AJ783<0,AJ783,IF(AJ765<1,AJ783,MAX(MIN(IF(AJ765>0,((AJ783-SUM($N855:AI855))/AJ765)*AJ$15,0),AJ783*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AK783<0,AK783,IF(AK765<1,AK783,MAX(MIN(IF(AK765>0,((AK783-SUM($N855:AJ855))/AK765)*AK$15,0),AK783*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AL783<0,AL783,IF(AL765<1,AL783,MAX(MIN(IF(AL765>0,((AL783-SUM($N855:AK855))/AL765)*AL$15,0),AL783*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AM783<0,AM783,IF(AM765<1,AM783,MAX(MIN(IF(AM765>0,((AM783-SUM($N855:AL855))/AM765)*AM$15,0),AM783*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AN783<0,AN783,IF(AN765<1,AN783,MAX(MIN(IF(AN765>0,((AN783-SUM($N855:AM855))/AN765)*AN$15,0),AN783*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AO783<0,AO783,IF(AO765<1,AO783,MAX(MIN(IF(AO765>0,((AO783-SUM($N855:AN855))/AO765)*AO$15,0),AO783*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AP783<0,AP783,IF(AP765<1,AP783,MAX(MIN(IF(AP765>0,((AP783-SUM($N855:AO855))/AP765)*AP$15,0),AP783*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AQ783<0,AQ783,IF(AQ765<1,AQ783,MAX(MIN(IF(AQ765>0,((AQ783-SUM($N855:AP855))/AQ765)*AQ$15,0),AQ783*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AR783<0,AR783,IF(AR765<1,AR783,MAX(MIN(IF(AR765>0,((AR783-SUM($N855:AQ855))/AR765)*AR$15,0),AR783*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AS783<0,AS783,IF(AS765<1,AS783,MAX(MIN(IF(AS765>0,((AS783-SUM($N855:AR855))/AS765)*AS$15,0),AS783*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AT783<0,AT783,IF(AT765<1,AT783,MAX(MIN(IF(AT765>0,((AT783-SUM($N855:AS855))/AT765)*AT$15,0),AT783*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AU783<0,AU783,IF(AU765<1,AU783,MAX(MIN(IF(AU765>0,((AU783-SUM($N855:AT855))/AU765)*AU$15,0),AU783*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AV783<0,AV783,IF(AV765<1,AV783,MAX(MIN(IF(AV765>0,((AV783-SUM($N855:AU855))/AV765)*AV$15,0),AV783*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AW783<0,AW783,IF(AW765<1,AW783,MAX(MIN(IF(AW765>0,((AW783-SUM($N855:AV855))/AW765)*AW$15,0),AW783*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AX783<0,AX783,IF(AX765<1,AX783,MAX(MIN(IF(AX765>0,((AX783-SUM($N855:AW855))/AX765)*AX$15,0),AX783*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AY783<0,AY783,IF(AY765<1,AY783,MAX(MIN(IF(AY765>0,((AY783-SUM($N855:AX855))/AY765)*AY$15,0),AY783*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AZ783<0,AZ783,IF(AZ765<1,AZ783,MAX(MIN(IF(AZ765>0,((AZ783-SUM($N855:AY855))/AZ765)*AZ$15,0),AZ783*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BA783<0,BA783,IF(BA765<1,BA783,MAX(MIN(IF(BA765>0,((BA783-SUM($N855:AZ855))/BA765)*BA$15,0),BA783*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BB783<0,BB783,IF(BB765<1,BB783,MAX(MIN(IF(BB765>0,((BB783-SUM($N855:BA855))/BB765)*BB$15,0),BB783*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BC783<0,BC783,IF(BC765<1,BC783,MAX(MIN(IF(BC765>0,((BC783-SUM($N855:BB855))/BC765)*BC$15,0),BC783*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BD783<0,BD783,IF(BD765<1,BD783,MAX(MIN(IF(BD765>0,((BD783-SUM($N855:BC855))/BD765)*BD$15,0),BD783*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BE783<0,BE783,IF(BE765<1,BE783,MAX(MIN(IF(BE765>0,((BE783-SUM($N855:BD855))/BE765)*BE$15,0),BE783*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BF783<0,BF783,IF(BF765<1,BF783,MAX(MIN(IF(BF765>0,((BF783-SUM($N855:BE855))/BF765)*BF$15,0),BF783*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BG783<0,BG783,IF(BG765<1,BG783,MAX(MIN(IF(BG765>0,((BG783-SUM($N855:BF855))/BG765)*BG$15,0),BG783*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BH783<0,BH783,IF(BH765<1,BH783,MAX(MIN(IF(BH765>0,((BH783-SUM($N855:BG855))/BH765)*BH$15,0),BH783*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BI783<0,BI783,IF(BI765<1,BI783,MAX(MIN(IF(BI765>0,((BI783-SUM($N855:BH855))/BI765)*BI$15,0),BI783*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BJ783<0,BJ783,IF(BJ765<1,BJ783,MAX(MIN(IF(BJ765>0,((BJ783-SUM($N855:BI855))/BJ765)*BJ$15,0),BJ783*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BK783<0,BK783,IF(BK765<1,BK783,MAX(MIN(IF(BK765>0,((BK783-SUM($N855:BJ855))/BK765)*BK$15,0),BK783*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D837=\"Land\",0,IF(BL783<0,BL783,IF(BL765<1,BL783,MAX(MIN(IF(BL765>0,((BL783-SUM($N855:BK855))/BL765)*BL$15,0),BL783*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":838},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I320","v":0},{"$f":"-'PTRM expenditure'!J320","v":-1.5873484904827577E-20},{"$f":"-'PTRM expenditure'!K320","v":0},{"$f":"-'PTRM expenditure'!L320","v":0},{"$f":"-'PTRM expenditure'!M320","v":0},{"$f":"-'PTRM expenditure'!N320","v":0},{"$f":"-IF($D838=\"Land\",0,IF(O784<0,O784,IF(O766<1,O784,MAX(MIN(IF(O766>0,((O784-SUM($N856:N856))/O766)*O$15,0),O784*O$15),0))))*$K$6","v":2.3209577487587714E-21},{"$f":"-IF($D838=\"Land\",0,IF(P784<0,P784,IF(P766<1,P784,MAX(MIN(IF(P766>0,((P784-SUM($N856:O856))/P766)*P$15,0),P784*P$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(Q784<0,Q784,IF(Q766<1,Q784,MAX(MIN(IF(Q766>0,((Q784-SUM($N856:P856))/Q766)*Q$15,0),Q784*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(R784<0,R784,IF(R766<1,R784,MAX(MIN(IF(R766>0,((R784-SUM($N856:Q856))/R766)*R$15,0),R784*R$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(S784<0,S784,IF(S766<1,S784,MAX(MIN(IF(S766>0,((S784-SUM($N856:R856))/S766)*S$15,0),S784*S$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(T784<0,T784,IF(T766<1,T784,MAX(MIN(IF(T766>0,((T784-SUM($N856:S856))/T766)*T$15,0),T784*T$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(U784<0,U784,IF(U766<1,U784,MAX(MIN(IF(U766>0,((U784-SUM($N856:T856))/U766)*U$15,0),U784*U$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(V784<0,V784,IF(V766<1,V784,MAX(MIN(IF(V766>0,((V784-SUM($N856:U856))/V766)*V$15,0),V784*V$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(W784<0,W784,IF(W766<1,W784,MAX(MIN(IF(W766>0,((W784-SUM($N856:V856))/W766)*W$15,0),W784*W$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(X784<0,X784,IF(X766<1,X784,MAX(MIN(IF(X766>0,((X784-SUM($N856:W856))/X766)*X$15,0),X784*X$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(Y784<0,Y784,IF(Y766<1,Y784,MAX(MIN(IF(Y766>0,((Y784-SUM($N856:X856))/Y766)*Y$15,0),Y784*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(Z784<0,Z784,IF(Z766<1,Z784,MAX(MIN(IF(Z766>0,((Z784-SUM($N856:Y856))/Z766)*Z$15,0),Z784*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AA784<0,AA784,IF(AA766<1,AA784,MAX(MIN(IF(AA766>0,((AA784-SUM($N856:Z856))/AA766)*AA$15,0),AA784*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AB784<0,AB784,IF(AB766<1,AB784,MAX(MIN(IF(AB766>0,((AB784-SUM($N856:AA856))/AB766)*AB$15,0),AB784*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AC784<0,AC784,IF(AC766<1,AC784,MAX(MIN(IF(AC766>0,((AC784-SUM($N856:AB856))/AC766)*AC$15,0),AC784*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AD784<0,AD784,IF(AD766<1,AD784,MAX(MIN(IF(AD766>0,((AD784-SUM($N856:AC856))/AD766)*AD$15,0),AD784*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AE784<0,AE784,IF(AE766<1,AE784,MAX(MIN(IF(AE766>0,((AE784-SUM($N856:AD856))/AE766)*AE$15,0),AE784*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AF784<0,AF784,IF(AF766<1,AF784,MAX(MIN(IF(AF766>0,((AF784-SUM($N856:AE856))/AF766)*AF$15,0),AF784*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AG784<0,AG784,IF(AG766<1,AG784,MAX(MIN(IF(AG766>0,((AG784-SUM($N856:AF856))/AG766)*AG$15,0),AG784*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AH784<0,AH784,IF(AH766<1,AH784,MAX(MIN(IF(AH766>0,((AH784-SUM($N856:AG856))/AH766)*AH$15,0),AH784*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AI784<0,AI784,IF(AI766<1,AI784,MAX(MIN(IF(AI766>0,((AI784-SUM($N856:AH856))/AI766)*AI$15,0),AI784*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AJ784<0,AJ784,IF(AJ766<1,AJ784,MAX(MIN(IF(AJ766>0,((AJ784-SUM($N856:AI856))/AJ766)*AJ$15,0),AJ784*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AK784<0,AK784,IF(AK766<1,AK784,MAX(MIN(IF(AK766>0,((AK784-SUM($N856:AJ856))/AK766)*AK$15,0),AK784*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AL784<0,AL784,IF(AL766<1,AL784,MAX(MIN(IF(AL766>0,((AL784-SUM($N856:AK856))/AL766)*AL$15,0),AL784*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AM784<0,AM784,IF(AM766<1,AM784,MAX(MIN(IF(AM766>0,((AM784-SUM($N856:AL856))/AM766)*AM$15,0),AM784*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AN784<0,AN784,IF(AN766<1,AN784,MAX(MIN(IF(AN766>0,((AN784-SUM($N856:AM856))/AN766)*AN$15,0),AN784*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AO784<0,AO784,IF(AO766<1,AO784,MAX(MIN(IF(AO766>0,((AO784-SUM($N856:AN856))/AO766)*AO$15,0),AO784*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AP784<0,AP784,IF(AP766<1,AP784,MAX(MIN(IF(AP766>0,((AP784-SUM($N856:AO856))/AP766)*AP$15,0),AP784*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AQ784<0,AQ784,IF(AQ766<1,AQ784,MAX(MIN(IF(AQ766>0,((AQ784-SUM($N856:AP856))/AQ766)*AQ$15,0),AQ784*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AR784<0,AR784,IF(AR766<1,AR784,MAX(MIN(IF(AR766>0,((AR784-SUM($N856:AQ856))/AR766)*AR$15,0),AR784*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AS784<0,AS784,IF(AS766<1,AS784,MAX(MIN(IF(AS766>0,((AS784-SUM($N856:AR856))/AS766)*AS$15,0),AS784*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AT784<0,AT784,IF(AT766<1,AT784,MAX(MIN(IF(AT766>0,((AT784-SUM($N856:AS856))/AT766)*AT$15,0),AT784*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AU784<0,AU784,IF(AU766<1,AU784,MAX(MIN(IF(AU766>0,((AU784-SUM($N856:AT856))/AU766)*AU$15,0),AU784*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AV784<0,AV784,IF(AV766<1,AV784,MAX(MIN(IF(AV766>0,((AV784-SUM($N856:AU856))/AV766)*AV$15,0),AV784*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AW784<0,AW784,IF(AW766<1,AW784,MAX(MIN(IF(AW766>0,((AW784-SUM($N856:AV856))/AW766)*AW$15,0),AW784*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AX784<0,AX784,IF(AX766<1,AX784,MAX(MIN(IF(AX766>0,((AX784-SUM($N856:AW856))/AX766)*AX$15,0),AX784*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AY784<0,AY784,IF(AY766<1,AY784,MAX(MIN(IF(AY766>0,((AY784-SUM($N856:AX856))/AY766)*AY$15,0),AY784*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AZ784<0,AZ784,IF(AZ766<1,AZ784,MAX(MIN(IF(AZ766>0,((AZ784-SUM($N856:AY856))/AZ766)*AZ$15,0),AZ784*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BA784<0,BA784,IF(BA766<1,BA784,MAX(MIN(IF(BA766>0,((BA784-SUM($N856:AZ856))/BA766)*BA$15,0),BA784*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BB784<0,BB784,IF(BB766<1,BB784,MAX(MIN(IF(BB766>0,((BB784-SUM($N856:BA856))/BB766)*BB$15,0),BB784*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BC784<0,BC784,IF(BC766<1,BC784,MAX(MIN(IF(BC766>0,((BC784-SUM($N856:BB856))/BC766)*BC$15,0),BC784*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BD784<0,BD784,IF(BD766<1,BD784,MAX(MIN(IF(BD766>0,((BD784-SUM($N856:BC856))/BD766)*BD$15,0),BD784*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BE784<0,BE784,IF(BE766<1,BE784,MAX(MIN(IF(BE766>0,((BE784-SUM($N856:BD856))/BE766)*BE$15,0),BE784*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BF784<0,BF784,IF(BF766<1,BF784,MAX(MIN(IF(BF766>0,((BF784-SUM($N856:BE856))/BF766)*BF$15,0),BF784*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BG784<0,BG784,IF(BG766<1,BG784,MAX(MIN(IF(BG766>0,((BG784-SUM($N856:BF856))/BG766)*BG$15,0),BG784*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BH784<0,BH784,IF(BH766<1,BH784,MAX(MIN(IF(BH766>0,((BH784-SUM($N856:BG856))/BH766)*BH$15,0),BH784*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BI784<0,BI784,IF(BI766<1,BI784,MAX(MIN(IF(BI766>0,((BI784-SUM($N856:BH856))/BI766)*BI$15,0),BI784*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BJ784<0,BJ784,IF(BJ766<1,BJ784,MAX(MIN(IF(BJ766>0,((BJ784-SUM($N856:BI856))/BJ766)*BJ$15,0),BJ784*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BK784<0,BK784,IF(BK766<1,BK784,MAX(MIN(IF(BK766>0,((BK784-SUM($N856:BJ856))/BK766)*BK$15,0),BK784*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D838=\"Land\",0,IF(BL784<0,BL784,IF(BL766<1,BL784,MAX(MIN(IF(BL766>0,((BL784-SUM($N856:BK856))/BL766)*BL$15,0),BL784*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":839},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I321","v":0},{"$f":"-'PTRM expenditure'!J321","v":0},{"$f":"-'PTRM expenditure'!K321","v":0},{"$f":"-'PTRM expenditure'!L321","v":0},{"$f":"-'PTRM expenditure'!M321","v":0},{"$f":"-'PTRM expenditure'!N321","v":0},{"$f":"-IF($D839=\"Land\",0,IF(O785<0,O785,IF(O767<1,O785,MAX(MIN(IF(O767>0,((O785-SUM($N857:N857))/O767)*O$15,0),O785*O$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(P785<0,P785,IF(P767<1,P785,MAX(MIN(IF(P767>0,((P785-SUM($N857:O857))/P767)*P$15,0),P785*P$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(Q785<0,Q785,IF(Q767<1,Q785,MAX(MIN(IF(Q767>0,((Q785-SUM($N857:P857))/Q767)*Q$15,0),Q785*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(R785<0,R785,IF(R767<1,R785,MAX(MIN(IF(R767>0,((R785-SUM($N857:Q857))/R767)*R$15,0),R785*R$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(S785<0,S785,IF(S767<1,S785,MAX(MIN(IF(S767>0,((S785-SUM($N857:R857))/S767)*S$15,0),S785*S$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(T785<0,T785,IF(T767<1,T785,MAX(MIN(IF(T767>0,((T785-SUM($N857:S857))/T767)*T$15,0),T785*T$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(U785<0,U785,IF(U767<1,U785,MAX(MIN(IF(U767>0,((U785-SUM($N857:T857))/U767)*U$15,0),U785*U$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(V785<0,V785,IF(V767<1,V785,MAX(MIN(IF(V767>0,((V785-SUM($N857:U857))/V767)*V$15,0),V785*V$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(W785<0,W785,IF(W767<1,W785,MAX(MIN(IF(W767>0,((W785-SUM($N857:V857))/W767)*W$15,0),W785*W$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(X785<0,X785,IF(X767<1,X785,MAX(MIN(IF(X767>0,((X785-SUM($N857:W857))/X767)*X$15,0),X785*X$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(Y785<0,Y785,IF(Y767<1,Y785,MAX(MIN(IF(Y767>0,((Y785-SUM($N857:X857))/Y767)*Y$15,0),Y785*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(Z785<0,Z785,IF(Z767<1,Z785,MAX(MIN(IF(Z767>0,((Z785-SUM($N857:Y857))/Z767)*Z$15,0),Z785*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AA785<0,AA785,IF(AA767<1,AA785,MAX(MIN(IF(AA767>0,((AA785-SUM($N857:Z857))/AA767)*AA$15,0),AA785*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AB785<0,AB785,IF(AB767<1,AB785,MAX(MIN(IF(AB767>0,((AB785-SUM($N857:AA857))/AB767)*AB$15,0),AB785*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AC785<0,AC785,IF(AC767<1,AC785,MAX(MIN(IF(AC767>0,((AC785-SUM($N857:AB857))/AC767)*AC$15,0),AC785*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AD785<0,AD785,IF(AD767<1,AD785,MAX(MIN(IF(AD767>0,((AD785-SUM($N857:AC857))/AD767)*AD$15,0),AD785*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AE785<0,AE785,IF(AE767<1,AE785,MAX(MIN(IF(AE767>0,((AE785-SUM($N857:AD857))/AE767)*AE$15,0),AE785*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AF785<0,AF785,IF(AF767<1,AF785,MAX(MIN(IF(AF767>0,((AF785-SUM($N857:AE857))/AF767)*AF$15,0),AF785*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AG785<0,AG785,IF(AG767<1,AG785,MAX(MIN(IF(AG767>0,((AG785-SUM($N857:AF857))/AG767)*AG$15,0),AG785*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AH785<0,AH785,IF(AH767<1,AH785,MAX(MIN(IF(AH767>0,((AH785-SUM($N857:AG857))/AH767)*AH$15,0),AH785*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AI785<0,AI785,IF(AI767<1,AI785,MAX(MIN(IF(AI767>0,((AI785-SUM($N857:AH857))/AI767)*AI$15,0),AI785*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AJ785<0,AJ785,IF(AJ767<1,AJ785,MAX(MIN(IF(AJ767>0,((AJ785-SUM($N857:AI857))/AJ767)*AJ$15,0),AJ785*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AK785<0,AK785,IF(AK767<1,AK785,MAX(MIN(IF(AK767>0,((AK785-SUM($N857:AJ857))/AK767)*AK$15,0),AK785*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AL785<0,AL785,IF(AL767<1,AL785,MAX(MIN(IF(AL767>0,((AL785-SUM($N857:AK857))/AL767)*AL$15,0),AL785*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AM785<0,AM785,IF(AM767<1,AM785,MAX(MIN(IF(AM767>0,((AM785-SUM($N857:AL857))/AM767)*AM$15,0),AM785*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AN785<0,AN785,IF(AN767<1,AN785,MAX(MIN(IF(AN767>0,((AN785-SUM($N857:AM857))/AN767)*AN$15,0),AN785*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AO785<0,AO785,IF(AO767<1,AO785,MAX(MIN(IF(AO767>0,((AO785-SUM($N857:AN857))/AO767)*AO$15,0),AO785*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AP785<0,AP785,IF(AP767<1,AP785,MAX(MIN(IF(AP767>0,((AP785-SUM($N857:AO857))/AP767)*AP$15,0),AP785*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AQ785<0,AQ785,IF(AQ767<1,AQ785,MAX(MIN(IF(AQ767>0,((AQ785-SUM($N857:AP857))/AQ767)*AQ$15,0),AQ785*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AR785<0,AR785,IF(AR767<1,AR785,MAX(MIN(IF(AR767>0,((AR785-SUM($N857:AQ857))/AR767)*AR$15,0),AR785*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AS785<0,AS785,IF(AS767<1,AS785,MAX(MIN(IF(AS767>0,((AS785-SUM($N857:AR857))/AS767)*AS$15,0),AS785*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AT785<0,AT785,IF(AT767<1,AT785,MAX(MIN(IF(AT767>0,((AT785-SUM($N857:AS857))/AT767)*AT$15,0),AT785*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AU785<0,AU785,IF(AU767<1,AU785,MAX(MIN(IF(AU767>0,((AU785-SUM($N857:AT857))/AU767)*AU$15,0),AU785*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AV785<0,AV785,IF(AV767<1,AV785,MAX(MIN(IF(AV767>0,((AV785-SUM($N857:AU857))/AV767)*AV$15,0),AV785*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AW785<0,AW785,IF(AW767<1,AW785,MAX(MIN(IF(AW767>0,((AW785-SUM($N857:AV857))/AW767)*AW$15,0),AW785*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AX785<0,AX785,IF(AX767<1,AX785,MAX(MIN(IF(AX767>0,((AX785-SUM($N857:AW857))/AX767)*AX$15,0),AX785*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AY785<0,AY785,IF(AY767<1,AY785,MAX(MIN(IF(AY767>0,((AY785-SUM($N857:AX857))/AY767)*AY$15,0),AY785*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AZ785<0,AZ785,IF(AZ767<1,AZ785,MAX(MIN(IF(AZ767>0,((AZ785-SUM($N857:AY857))/AZ767)*AZ$15,0),AZ785*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BA785<0,BA785,IF(BA767<1,BA785,MAX(MIN(IF(BA767>0,((BA785-SUM($N857:AZ857))/BA767)*BA$15,0),BA785*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BB785<0,BB785,IF(BB767<1,BB785,MAX(MIN(IF(BB767>0,((BB785-SUM($N857:BA857))/BB767)*BB$15,0),BB785*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BC785<0,BC785,IF(BC767<1,BC785,MAX(MIN(IF(BC767>0,((BC785-SUM($N857:BB857))/BC767)*BC$15,0),BC785*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BD785<0,BD785,IF(BD767<1,BD785,MAX(MIN(IF(BD767>0,((BD785-SUM($N857:BC857))/BD767)*BD$15,0),BD785*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BE785<0,BE785,IF(BE767<1,BE785,MAX(MIN(IF(BE767>0,((BE785-SUM($N857:BD857))/BE767)*BE$15,0),BE785*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BF785<0,BF785,IF(BF767<1,BF785,MAX(MIN(IF(BF767>0,((BF785-SUM($N857:BE857))/BF767)*BF$15,0),BF785*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BG785<0,BG785,IF(BG767<1,BG785,MAX(MIN(IF(BG767>0,((BG785-SUM($N857:BF857))/BG767)*BG$15,0),BG785*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BH785<0,BH785,IF(BH767<1,BH785,MAX(MIN(IF(BH767>0,((BH785-SUM($N857:BG857))/BH767)*BH$15,0),BH785*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BI785<0,BI785,IF(BI767<1,BI785,MAX(MIN(IF(BI767>0,((BI785-SUM($N857:BH857))/BI767)*BI$15,0),BI785*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BJ785<0,BJ785,IF(BJ767<1,BJ785,MAX(MIN(IF(BJ767>0,((BJ785-SUM($N857:BI857))/BJ767)*BJ$15,0),BJ785*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BK785<0,BK785,IF(BK767<1,BK785,MAX(MIN(IF(BK767>0,((BK785-SUM($N857:BJ857))/BK767)*BK$15,0),BK785*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D839=\"Land\",0,IF(BL785<0,BL785,IF(BL767<1,BL785,MAX(MIN(IF(BL767>0,((BL785-SUM($N857:BK857))/BL767)*BL$15,0),BL785*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":840},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I322","v":0},{"$f":"-'PTRM expenditure'!J322","v":0},{"$f":"-'PTRM expenditure'!K322","v":0},{"$f":"-'PTRM expenditure'!L322","v":0},{"$f":"-'PTRM expenditure'!M322","v":0},{"$f":"-'PTRM expenditure'!N322","v":0},{"$f":"-IF($D840=\"Land\",0,IF(O786<0,O786,IF(O768<1,O786,MAX(MIN(IF(O768>0,((O786-SUM($N858:N858))/O768)*O$15,0),O786*O$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(P786<0,P786,IF(P768<1,P786,MAX(MIN(IF(P768>0,((P786-SUM($N858:O858))/P768)*P$15,0),P786*P$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(Q786<0,Q786,IF(Q768<1,Q786,MAX(MIN(IF(Q768>0,((Q786-SUM($N858:P858))/Q768)*Q$15,0),Q786*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(R786<0,R786,IF(R768<1,R786,MAX(MIN(IF(R768>0,((R786-SUM($N858:Q858))/R768)*R$15,0),R786*R$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(S786<0,S786,IF(S768<1,S786,MAX(MIN(IF(S768>0,((S786-SUM($N858:R858))/S768)*S$15,0),S786*S$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(T786<0,T786,IF(T768<1,T786,MAX(MIN(IF(T768>0,((T786-SUM($N858:S858))/T768)*T$15,0),T786*T$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(U786<0,U786,IF(U768<1,U786,MAX(MIN(IF(U768>0,((U786-SUM($N858:T858))/U768)*U$15,0),U786*U$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(V786<0,V786,IF(V768<1,V786,MAX(MIN(IF(V768>0,((V786-SUM($N858:U858))/V768)*V$15,0),V786*V$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(W786<0,W786,IF(W768<1,W786,MAX(MIN(IF(W768>0,((W786-SUM($N858:V858))/W768)*W$15,0),W786*W$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(X786<0,X786,IF(X768<1,X786,MAX(MIN(IF(X768>0,((X786-SUM($N858:W858))/X768)*X$15,0),X786*X$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(Y786<0,Y786,IF(Y768<1,Y786,MAX(MIN(IF(Y768>0,((Y786-SUM($N858:X858))/Y768)*Y$15,0),Y786*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(Z786<0,Z786,IF(Z768<1,Z786,MAX(MIN(IF(Z768>0,((Z786-SUM($N858:Y858))/Z768)*Z$15,0),Z786*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AA786<0,AA786,IF(AA768<1,AA786,MAX(MIN(IF(AA768>0,((AA786-SUM($N858:Z858))/AA768)*AA$15,0),AA786*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AB786<0,AB786,IF(AB768<1,AB786,MAX(MIN(IF(AB768>0,((AB786-SUM($N858:AA858))/AB768)*AB$15,0),AB786*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AC786<0,AC786,IF(AC768<1,AC786,MAX(MIN(IF(AC768>0,((AC786-SUM($N858:AB858))/AC768)*AC$15,0),AC786*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AD786<0,AD786,IF(AD768<1,AD786,MAX(MIN(IF(AD768>0,((AD786-SUM($N858:AC858))/AD768)*AD$15,0),AD786*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AE786<0,AE786,IF(AE768<1,AE786,MAX(MIN(IF(AE768>0,((AE786-SUM($N858:AD858))/AE768)*AE$15,0),AE786*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AF786<0,AF786,IF(AF768<1,AF786,MAX(MIN(IF(AF768>0,((AF786-SUM($N858:AE858))/AF768)*AF$15,0),AF786*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AG786<0,AG786,IF(AG768<1,AG786,MAX(MIN(IF(AG768>0,((AG786-SUM($N858:AF858))/AG768)*AG$15,0),AG786*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AH786<0,AH786,IF(AH768<1,AH786,MAX(MIN(IF(AH768>0,((AH786-SUM($N858:AG858))/AH768)*AH$15,0),AH786*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AI786<0,AI786,IF(AI768<1,AI786,MAX(MIN(IF(AI768>0,((AI786-SUM($N858:AH858))/AI768)*AI$15,0),AI786*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AJ786<0,AJ786,IF(AJ768<1,AJ786,MAX(MIN(IF(AJ768>0,((AJ786-SUM($N858:AI858))/AJ768)*AJ$15,0),AJ786*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AK786<0,AK786,IF(AK768<1,AK786,MAX(MIN(IF(AK768>0,((AK786-SUM($N858:AJ858))/AK768)*AK$15,0),AK786*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AL786<0,AL786,IF(AL768<1,AL786,MAX(MIN(IF(AL768>0,((AL786-SUM($N858:AK858))/AL768)*AL$15,0),AL786*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AM786<0,AM786,IF(AM768<1,AM786,MAX(MIN(IF(AM768>0,((AM786-SUM($N858:AL858))/AM768)*AM$15,0),AM786*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AN786<0,AN786,IF(AN768<1,AN786,MAX(MIN(IF(AN768>0,((AN786-SUM($N858:AM858))/AN768)*AN$15,0),AN786*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AO786<0,AO786,IF(AO768<1,AO786,MAX(MIN(IF(AO768>0,((AO786-SUM($N858:AN858))/AO768)*AO$15,0),AO786*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AP786<0,AP786,IF(AP768<1,AP786,MAX(MIN(IF(AP768>0,((AP786-SUM($N858:AO858))/AP768)*AP$15,0),AP786*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AQ786<0,AQ786,IF(AQ768<1,AQ786,MAX(MIN(IF(AQ768>0,((AQ786-SUM($N858:AP858))/AQ768)*AQ$15,0),AQ786*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AR786<0,AR786,IF(AR768<1,AR786,MAX(MIN(IF(AR768>0,((AR786-SUM($N858:AQ858))/AR768)*AR$15,0),AR786*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AS786<0,AS786,IF(AS768<1,AS786,MAX(MIN(IF(AS768>0,((AS786-SUM($N858:AR858))/AS768)*AS$15,0),AS786*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AT786<0,AT786,IF(AT768<1,AT786,MAX(MIN(IF(AT768>0,((AT786-SUM($N858:AS858))/AT768)*AT$15,0),AT786*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AU786<0,AU786,IF(AU768<1,AU786,MAX(MIN(IF(AU768>0,((AU786-SUM($N858:AT858))/AU768)*AU$15,0),AU786*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AV786<0,AV786,IF(AV768<1,AV786,MAX(MIN(IF(AV768>0,((AV786-SUM($N858:AU858))/AV768)*AV$15,0),AV786*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AW786<0,AW786,IF(AW768<1,AW786,MAX(MIN(IF(AW768>0,((AW786-SUM($N858:AV858))/AW768)*AW$15,0),AW786*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AX786<0,AX786,IF(AX768<1,AX786,MAX(MIN(IF(AX768>0,((AX786-SUM($N858:AW858))/AX768)*AX$15,0),AX786*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AY786<0,AY786,IF(AY768<1,AY786,MAX(MIN(IF(AY768>0,((AY786-SUM($N858:AX858))/AY768)*AY$15,0),AY786*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(AZ786<0,AZ786,IF(AZ768<1,AZ786,MAX(MIN(IF(AZ768>0,((AZ786-SUM($N858:AY858))/AZ768)*AZ$15,0),AZ786*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BA786<0,BA786,IF(BA768<1,BA786,MAX(MIN(IF(BA768>0,((BA786-SUM($N858:AZ858))/BA768)*BA$15,0),BA786*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BB786<0,BB786,IF(BB768<1,BB786,MAX(MIN(IF(BB768>0,((BB786-SUM($N858:BA858))/BB768)*BB$15,0),BB786*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BC786<0,BC786,IF(BC768<1,BC786,MAX(MIN(IF(BC768>0,((BC786-SUM($N858:BB858))/BC768)*BC$15,0),BC786*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BD786<0,BD786,IF(BD768<1,BD786,MAX(MIN(IF(BD768>0,((BD786-SUM($N858:BC858))/BD768)*BD$15,0),BD786*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BE786<0,BE786,IF(BE768<1,BE786,MAX(MIN(IF(BE768>0,((BE786-SUM($N858:BD858))/BE768)*BE$15,0),BE786*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BF786<0,BF786,IF(BF768<1,BF786,MAX(MIN(IF(BF768>0,((BF786-SUM($N858:BE858))/BF768)*BF$15,0),BF786*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BG786<0,BG786,IF(BG768<1,BG786,MAX(MIN(IF(BG768>0,((BG786-SUM($N858:BF858))/BG768)*BG$15,0),BG786*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BH786<0,BH786,IF(BH768<1,BH786,MAX(MIN(IF(BH768>0,((BH786-SUM($N858:BG858))/BH768)*BH$15,0),BH786*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BI786<0,BI786,IF(BI768<1,BI786,MAX(MIN(IF(BI768>0,((BI786-SUM($N858:BH858))/BI768)*BI$15,0),BI786*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BJ786<0,BJ786,IF(BJ768<1,BJ786,MAX(MIN(IF(BJ768>0,((BJ786-SUM($N858:BI858))/BJ768)*BJ$15,0),BJ786*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BK786<0,BK786,IF(BK768<1,BK786,MAX(MIN(IF(BK768>0,((BK786-SUM($N858:BJ858))/BK768)*BK$15,0),BK786*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D840=\"Land\",0,IF(BL786<0,BL786,IF(BL768<1,BL786,MAX(MIN(IF(BL768>0,((BL786-SUM($N858:BK858))/BL768)*BL$15,0),BL786*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":841},null,null,"Total",null,null,null,null,{"$f":"SUM(I825:I840)","v":-1.0502372226059107},-1.0699200941715721,-1.0439680074056621,-1.0440026710651056,-1.0440373347245488,-1.0440719983839923,{"$f":"SUM(O825:O840)","v":-1.0507518984537987},-0.22555177908523588,-0.22555177908523588,-0.22555177908523585,-0.22555177908523585,{"$f":"SUM(T825:T840)","v":-0.22555177908523585},-0.22555177908523583,{"$f":"SUM(V825:V840)","v":-0.22555177908523583},-0.22555177908523583,-0.2255517790852358,-0.2255517790852358,-0.22555177908523577,-0.22555177908523577,-0.22555177908523574,-0.22555177908523574,-0.22555177908523572,-0.22555177908523572,-0.22555177908523572,-0.22555177908523572,-0.22555177908523572,{"$f":"SUM(AI825:AI840)","v":-0.22555177908523572},-0.22555177908523572,-0.22555177908523572,-0.22555177908523572,-0.22555177908523574,-0.22555177908523574,-0.22555177908523574,-0.22555177908523577,-0.22555177908523577,-0.2255517790852358,-0.22555177908523577,-0.22555177908523574,-0.22555177908523574,{"$f":"SUM(AV825:AV840)","v":-0.22555177908523574},-0.22555177908523572,-0.22555177908523572,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,{"$f":"SUM(BB825:BB840)","v":-2.3428121820856906E-2},-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,-2.3428121820856906E-2]
["Unused"]
[{"$f":"ROW()","v":843},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":845},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":846},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":847},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":848},null,null,"Regulators"]
[{"$f":"ROW()","v":849},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":850},null,null,"Buildings"]
[{"$f":"ROW()","v":851},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":852},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":853},null,null,"Vehicle"]
[{"$f":"ROW()","v":854},null,null,"Information Technology"]
[{"$f":"ROW()","v":855},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":856},null,null,"FRC"]
[{"$f":"ROW()","v":857},null,null,"Land"]
[{"$f":"ROW()","v":858},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":859},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O843:O858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU843:AU858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":861},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":862},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":863},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":864},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":865},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":866},null,null,"Regulators"]
[{"$f":"ROW()","v":867},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":868},null,null,"Buildings"]
[{"$f":"ROW()","v":869},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":870},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":871},null,null,"Vehicle"]
[{"$f":"ROW()","v":872},null,null,"Information Technology"]
[{"$f":"ROW()","v":873},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":874},null,null,"FRC"]
[{"$f":"ROW()","v":875},null,null,"Land"]
[{"$f":"ROW()","v":876},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":877},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":879},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I771+I789+I807+I825+I843 + I861","v":1.4282981330141673},{"$f":"J771+J789+J807+J825+J843 + J861","v":1.4050334708049312},1.3817688085956952,1.3585041463864591,1.335239484177223,1.311974821967987,{"$f":"O771+O789+O807+O825+O843 + O861","v":1.28854670014713},1.2651185783262731,1.2416904565054161,1.2182623346845591,1.1948342128637022,{"$f":"T771+T789+T807+T825+T843 + T861","v":1.1714060910428452},1.1479779692219882,{"$f":"V771+V789+V807+V825+V843 + V861","v":1.1245498474011313},1.1011217255802743,1.0776936037594174,1.0542654819385604,1.0308373601177034,1.0074092382968465,0.98398111647598963,0.96055299465513277,0.93712487283427592,0.91369675101341907,0.89026862919256222,0.86684050737170537,0.84341238555084852,{"$f":"AI771+AI789+AI807+AI825+AI843 + AI861","v":0.81998426372999167},0.79655614190913471,0.77312802008827786,0.74969989826742101,0.72627177644656404,0.70284365462570719,0.67941553280485034,0.65598741098399338,0.63255928916313642,0.60913116734227957,0.58570304552142272,0.56227492370056575,0.53884680187970879,{"$f":"AV771+AV789+AV807+AV825+AV843 + AV861","v":0.51541868005885194},0.49199055823799503,0.46856243641713813,0.44513431459628122,0.42170619277542432,0.39827807095456741,{"$f":"BB771+BB789+BB807+BB825+BB843 + BB861","v":0.3748499491337105},0.3514218273128536,0.32799370549199669,0.30456558367113978,0.28113746185028288,0.25770934002942597,0.23428121820856906,0.21085309638771216,0.18742497456685525,0.16399685274599834,0.14056873092514144]
[{"$f":"ROW()","v":880},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I772+I790+I808+I826+I844 + I862","v":0},{"$f":"J772+J790+J808+J826+J844 + J862","v":0},0,0,0,0,{"$f":"O772+O790+O808+O826+O844 + O862","v":0},0,0,0,0,{"$f":"T772+T790+T808+T826+T844 + T862","v":0},0,{"$f":"V772+V790+V808+V826+V844 + V862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI772+AI790+AI808+AI826+AI844 + AI862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV772+AV790+AV808+AV826+AV844 + AV862","v":0},0,0,0,0,0,{"$f":"BB772+BB790+BB808+BB826+BB844 + BB862","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I773+I791+I809+I827+I845 + I863","v":0},{"$f":"J773+J791+J809+J827+J845 + J863","v":0},0,0,0,0,{"$f":"O773+O791+O809+O827+O845 + O863","v":0},0,0,0,0,{"$f":"T773+T791+T809+T827+T845 + T863","v":0},0,{"$f":"V773+V791+V809+V827+V845 + V863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI773+AI791+AI809+AI827+AI845 + AI863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV773+AV791+AV809+AV827+AV845 + AV863","v":0},0,0,0,0,0,{"$f":"BB773+BB791+BB809+BB827+BB845 + BB863","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I774+I792+I810+I828+I846 + I864","v":8.2824610519204001},{"$f":"J774+J792+J810+J828+J846 + J864","v":8.081328501158735},7.8801612867376276,7.678959408657076,7.4777228669170812,7.2764516615176431,{"$f":"O774+O792+O810+O828+O846 + O864","v":7.0743280042532639},6.8722043469888847,6.6700806897245055,6.4679570324601263,6.2658333751957471,{"$f":"T774+T792+T810+T828+T846 + T864","v":6.0637097179313679},5.8615860606669887,{"$f":"V774+V792+V810+V828+V846 + V864","v":5.6594624034026095},5.4573387461382303,5.2552150888738511,5.0530914316094719,4.8509677743450927,4.6488441170807135,4.4467204598163343,4.2445968025519552,4.042473145287576,3.8403494880231972,3.6382258307588184,3.4361021734944397,3.2339785162300609,{"$f":"AI774+AI792+AI810+AI828+AI846 + AI864","v":3.0318548589656822},2.8297312017013034,2.6276075444369247,2.4254838871725459,2.2233602299081672,2.0212365726437884,1.8191129153794097,1.6169892581150309,1.4148656008506522,1.2127419435862732,1.0106182863218942,0.80849462905751535,0.60637097179313648,{"$f":"AV774+AV792+AV810+AV828+AV846 + AV864","v":0.40424731452875762},0.20212365726437881,0,0,0,0,{"$f":"BB774+BB792+BB810+BB828+BB846 + BB864","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I775+I793+I811+I829+I847 + I865","v":0},{"$f":"J775+J793+J811+J829+J847 + J865","v":0},0,0,0,0,{"$f":"O775+O793+O811+O829+O847 + O865","v":0},0,0,0,0,{"$f":"T775+T793+T811+T829+T847 + T865","v":0},0,{"$f":"V775+V793+V811+V829+V847 + V865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI775+AI793+AI811+AI829+AI847 + AI865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV775+AV793+AV811+AV829+AV847 + AV865","v":0},0,0,0,0,0,{"$f":"BB775+BB793+BB811+BB829+BB847 + BB865","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":884},null,null,"Regulators",null,null,null,null,{"$f":"I776+I794+I812+I830+I848 + I866","v":0},{"$f":"J776+J794+J812+J830+J848 + J866","v":0},0,0,0,0,{"$f":"O776+O794+O812+O830+O848 + O866","v":0},0,0,0,0,{"$f":"T776+T794+T812+T830+T848 + T866","v":0},0,{"$f":"V776+V794+V812+V830+V848 + V866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI776+AI794+AI812+AI830+AI848 + AI866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV776+AV794+AV812+AV830+AV848 + AV866","v":0},0,0,0,0,0,{"$f":"BB776+BB794+BB812+BB830+BB848 + BB866","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":885},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I777+I795+I813+I831+I849 + I867","v":0},{"$f":"J777+J795+J813+J831+J849 + J867","v":-1.0962522276984401E-5},-2.1925044553968802E-5,-3.2887566830953199E-5,-4.3850089107937597E-5,-5.4812611384921994E-5,{"$f":"O777+O795+O813+O831+O849 + O867","v":0},0,0,0,0,{"$f":"T777+T795+T813+T831+T849 + T867","v":0},0,{"$f":"V777+V795+V813+V831+V849 + V867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI777+AI795+AI813+AI831+AI849 + AI867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV777+AV795+AV813+AV831+AV849 + AV867","v":0},0,0,0,0,0,{"$f":"BB777+BB795+BB813+BB831+BB849 + BB867","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Buildings",null,null,null,null,{"$f":"I778+I796+I814+I832+I850 + I868","v":0},{"$f":"J778+J796+J814+J832+J850 + J868","v":0},0,0,0,0,{"$f":"O778+O796+O814+O832+O850 + O868","v":0},0,0,0,0,{"$f":"T778+T796+T814+T832+T850 + T868","v":0},0,{"$f":"V778+V796+V814+V832+V850 + V868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI778+AI796+AI814+AI832+AI850 + AI868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV778+AV796+AV814+AV832+AV850 + AV868","v":0},0,0,0,0,0,{"$f":"BB778+BB796+BB814+BB832+BB850 + BB868","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I779+I797+I815+I833+I851 + I869","v":4.9488675236705078},{"$f":"J779+J797+J815+J833+J851 + J869","v":4.1293423554174664},3.3098171871644251,2.4902920189113837,1.6707668506583424,0.85124168240530118,{"$f":"O779+O797+O815+O833+O851 + O869","v":0},0,0,0,0,{"$f":"T779+T797+T815+T833+T851 + T869","v":0},0,{"$f":"V779+V797+V815+V833+V851 + V869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI779+AI797+AI815+AI833+AI851 + AI869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV779+AV797+AV815+AV833+AV851 + AV869","v":0},0,0,0,0,0,{"$f":"BB779+BB797+BB815+BB833+BB851 + BB869","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I780+I798+I816+I834+I852 + I870","v":0},{"$f":"J780+J798+J816+J834+J852 + J870","v":-2.5986750425353467E-2},-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,{"$f":"O780+O798+O816+O834+O852 + O870","v":0},0,0,0,0,{"$f":"T780+T798+T816+T834+T852 + T870","v":0},0,{"$f":"V780+V798+V816+V834+V852 + V870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI780+AI798+AI816+AI834+AI852 + AI870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV780+AV798+AV816+AV834+AV852 + AV870","v":0},0,0,0,0,0,{"$f":"BB780+BB798+BB816+BB834+BB852 + BB870","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Vehicle",null,null,null,null,{"$f":"I781+I799+I817+I835+I853 + I871","v":0},{"$f":"J781+J799+J817+J835+J853 + J871","v":0},0,0,0,0,{"$f":"O781+O799+O817+O835+O853 + O871","v":0},0,0,0,0,{"$f":"T781+T799+T817+T835+T853 + T871","v":0},0,{"$f":"V781+V799+V817+V835+V853 + V871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI781+AI799+AI817+AI835+AI853 + AI871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV781+AV799+AV817+AV835+AV853 + AV871","v":0},0,0,0,0,0,{"$f":"BB781+BB799+BB817+BB835+BB853 + BB871","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Information Technology",null,null,null,null,{"$f":"I782+I800+I818+I836+I854 + I872","v":0},{"$f":"J782+J800+J818+J836+J854 + J872","v":0},0,0,0,0,{"$f":"O782+O800+O818+O836+O854 + O872","v":0},0,0,0,0,{"$f":"T782+T800+T818+T836+T854 + T872","v":0},0,{"$f":"V782+V800+V818+V836+V854 + V872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI782+AI800+AI818+AI836+AI854 + AI872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV782+AV800+AV818+AV836+AV854 + AV872","v":0},0,0,0,0,0,{"$f":"BB782+BB800+BB818+BB836+BB854 + BB872","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I783+I801+I819+I837+I855 + I873","v":0},{"$f":"J783+J801+J819+J837+J855 + J873","v":0},0,0,0,0,{"$f":"O783+O801+O819+O837+O855 + O873","v":0},0,0,0,0,{"$f":"T783+T801+T819+T837+T855 + T873","v":0},0,{"$f":"V783+V801+V819+V837+V855 + V873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI783+AI801+AI819+AI837+AI855 + AI873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV783+AV801+AV819+AV837+AV855 + AV873","v":0},0,0,0,0,0,{"$f":"BB783+BB801+BB819+BB837+BB855 + BB873","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,null,"FRC",null,null,null,null,{"$f":"I784+I802+I820+I838+I856 + I874","v":1.3552527156068805E-20},{"$f":"J784+J802+J820+J838+J856 + J874","v":-2.3209577487587714E-21},-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,{"$f":"O784+O802+O820+O838+O856 + O874","v":0},0,0,0,0,{"$f":"T784+T802+T820+T838+T856 + T874","v":0},0,{"$f":"V784+V802+V820+V838+V856 + V874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI784+AI802+AI820+AI838+AI856 + AI874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV784+AV802+AV820+AV838+AV856 + AV874","v":0},0,0,0,0,0,{"$f":"BB784+BB802+BB820+BB838+BB856 + BB874","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Land",null,null,null,null,{"$f":"I785+I803+I821+I839+I857 + I875","v":0.44676715078364304},{"$f":"J785+J803+J821+J839+J857 + J875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,{"$f":"O785+O803+O821+O839+O857 + O875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,{"$f":"T785+T803+T821+T839+T857 + T875","v":0.44676715078364304},0.44676715078364304,{"$f":"V785+V803+V821+V839+V857 + V875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,{"$f":"AI785+AI803+AI821+AI839+AI857 + AI875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,{"$f":"AV785+AV803+AV821+AV839+AV857 + AV875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,{"$f":"BB785+BB803+BB821+BB839+BB857 + BB875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304]
[{"$f":"ROW()","v":894},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I786+I804+I822+I840+I858 + I876","v":0},{"$f":"J786+J804+J822+J840+J858 + J876","v":0},0,0,0,0,{"$f":"O786+O804+O822+O840+O858 + O876","v":0},0,0,0,0,{"$f":"T786+T804+T822+T840+T858 + T876","v":0},0,{"$f":"V786+V804+V822+V840+V858 + V876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI786+AI804+AI822+AI840+AI858 + AI876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV786+AV804+AV822+AV840+AV858 + AV876","v":0},0,0,0,0,0,{"$f":"BB786+BB804+BB822+BB840+BB858 + BB876","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Total",null,null,null,null,{"$f":"SUM(I879:I894)","v":15.106393859388717},{"$f":"SUM(J879:J894)","v":14.036473765217146},12.992505757811484,11.948503086746378,10.904465752021828,9.8603937536378368,{"$f":"SUM(O879:O894)","v":8.8096418551840365},8.5840900760987999,8.3585382970135651,8.1329865179283285,7.9074347388430919,{"$f":"SUM(T879:T894)","v":7.6818829597578562},7.4563311806726196,{"$f":"SUM(V879:V894)","v":7.2307794015873839},7.0052276225021473,6.7796758434169115,6.5541240643316749,6.3285722852464392,6.1030205061612026,5.8774687270759669,5.6519169479907312,5.4263651689054946,5.2008133898202589,4.9752616107350232,4.7497098316497883,4.5241580525645526,{"$f":"SUM(AI879:AI894)","v":4.2986062734793169},4.0730544943940812,3.8475027153088455,3.6219509362236098,3.396399157138374,3.1708473780531383,2.9452955989679026,2.7197438198826669,2.4941920407974312,2.2686402617121955,2.0430884826269597,1.8175367035417243,1.5919849244564883,{"$f":"SUM(AV879:AV894)","v":1.3664331453712526},1.1408813662860169,0.91532958720078117,0.89190146537992421,0.86847334355906736,0.84504522173821051,{"$f":"SUM(BB879:BB894)","v":0.82161709991735354},0.79818897809649658,0.77476085627563973,0.75133273445478288,0.72790461263392592,0.70447649081306896,0.68104836899221211,0.65762024717135525,0.63419212535049829,0.61076400352964133,0.58733588170878448]
[{"$f":"\"2001 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2001 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":898},null,null,"High Pressure Mains - Steel",null,null,null,null,63,{"$f":"(I898-I$15)*(I898>J$15)","v":62},61,60,59,58,{"$f":"(N898-N$15)*(N898>O$15)","v":57},{"$f":"(O898-O$15)*(O898>P$15)","v":56},{"$f":"(P898-P$15)*(P898>Q$15)","v":55},{"$f":"(Q898-Q$15)*(Q898>R$15)","v":54},{"$f":"(R898-R$15)*(R898>S$15)","v":53},{"$f":"(S898-S$15)*(S898>T$15)","v":52},{"$f":"(T898-T$15)*(T898>U$15)","v":51},{"$f":"(U898-U$15)*(U898>V$15)","v":50},{"$f":"(V898-V$15)*(V898>W$15)","v":49},{"$f":"(W898-W$15)*(W898>X$15)","v":48},{"$f":"(X898-X$15)*(X898>Y$15)","v":47},{"$f":"(Y898-Y$15)*(Y898>Z$15)","v":46},{"$f":"(Z898-Z$15)*(Z898>AA$15)","v":45},{"$f":"(AA898-AA$15)*(AA898>AB$15)","v":44},{"$f":"(AB898-AB$15)*(AB898>AC$15)","v":43},{"$f":"(AC898-AC$15)*(AC898>AD$15)","v":42},{"$f":"(AD898-AD$15)*(AD898>AE$15)","v":41},{"$f":"(AE898-AE$15)*(AE898>AF$15)","v":40},{"$f":"(AF898-AF$15)*(AF898>AG$15)","v":39},{"$f":"(AG898-AG$15)*(AG898>AH$15)","v":38},{"$f":"(AH898-AH$15)*(AH898>AI$15)","v":37},{"$f":"(AI898-AI$15)*(AI898>AJ$15)","v":36},{"$f":"(AJ898-AJ$15)*(AJ898>AK$15)","v":35},{"$f":"(AK898-AK$15)*(AK898>AL$15)","v":34},{"$f":"(AL898-AL$15)*(AL898>AM$15)","v":33},{"$f":"(AM898-AM$15)*(AM898>AN$15)","v":32},{"$f":"(AN898-AN$15)*(AN898>AO$15)","v":31},{"$f":"(AO898-AO$15)*(AO898>AP$15)","v":30},{"$f":"(AP898-AP$15)*(AP898>AQ$15)","v":29},{"$f":"(AQ898-AQ$15)*(AQ898>AR$15)","v":28},{"$f":"(AR898-AR$15)*(AR898>AS$15)","v":27},{"$f":"(AS898-AS$15)*(AS898>AT$15)","v":26},{"$f":"(AT898-AT$15)*(AT898>AU$15)","v":25},{"$f":"(AU898-AU$15)*(AU898>AV$15)","v":24},{"$f":"(AV898-AV$15)*(AV898>AW$15)","v":23},{"$f":"(AW898-AW$15)*(AW898>AX$15)","v":22},{"$f":"(AX898-AX$15)*(AX898>AY$15)","v":21},{"$f":"(AY898-AY$15)*(AY898>AZ$15)","v":20},{"$f":"(AZ898-AZ$15)*(AZ898>BA$15)","v":19},{"$f":"(BA898-BA$15)*(BA898>BB$15)","v":18},{"$f":"(BB898-BB$15)*(BB898>BC$15)","v":17},{"$f":"(BC898-BC$15)*(BC898>BD$15)","v":16},{"$f":"(BD898-BD$15)*(BD898>BE$15)","v":15},{"$f":"(BE898-BE$15)*(BE898>BF$15)","v":14},{"$f":"(BF898-BF$15)*(BF898>BG$15)","v":13},{"$f":"(BG898-BG$15)*(BG898>BH$15)","v":12},{"$f":"(BH898-BH$15)*(BH898>BI$15)","v":11},{"$f":"(BI898-BI$15)*(BI898>BJ$15)","v":10},{"$f":"(BJ898-BJ$15)*(BJ898>BK$15)","v":9},{"$f":"(BK898-BK$15)*(BK898>BL$15)","v":8}]
[{"$f":"ROW()","v":899},null,null,"High Pressure Mains - PE",null,null,null,null,43,{"$f":"(I899-I$15)*(I899>J$15)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Medium Pressure Mains",null,null,null,null,43,{"$f":"(I900-I$15)*(I900>J$15)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"Medium / Low Pressure Mains",null,null,null,null,43,{"$f":"(I901-I$15)*(I901>J$15)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Low Pressure Mains",null,null,null,null,43,{"$f":"(I902-I$15)*(I902>J$15)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Regulators",null,null,null,null,23,{"$f":"(I903-I$15)*(I903>J$15)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Secondary Gate Stations",null,null,null,null,23,{"$f":"(I904-I$15)*(I904>J$15)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":905},null,null,"Buildings",null,null,null,null,23,{"$f":"(I905-I$15)*(I905>J$15)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Meter and Services Pipes",null,null,null,null,8,{"$f":"(I906-I$15)*(I906>J$15)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I907-I$15)*(I907>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I908-I$15)*(I908>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I909-I$15)*(I909>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I910-I$15)*(I910>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"FRC",null,null,null,null,0,{"$f":"(I911-I$15)*(I911>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Land",null,null,null,null,0,{"$f":"(I912-I$15)*(I912>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"Equity Raising Cost",null,null,null,null,48.842774465500938,{"$f":"(I913-I$15)*(I913>J$15)","v":47.842774465500938},46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377,6.8427744655009377,5.8427744655009377,4.8427744655009377,3.8427744655009377,2.8427744655009377,1.8427744655009377,0.84277446550093771,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914}]
["Opening Asset Value"]
[{"$f":"ROW()","v":916},null,null,"High Pressure Mains - Steel",null,null,null,null,2.4992044050854254,{"$f":"I1024","v":2.4595344938935932},2.4201188209277222,2.3807031479618512,2.3412874749959802,2.3018718020301092,{"$f":"N1024","v":2.2624561290642382},{"$f":"O1024","v":2.2227639162736375},{"$f":"P1024","v":2.1830717034830367},{"$f":"Q1024","v":2.1433794906924359},{"$f":"R1024","v":2.1036872779018352},{"$f":"S1024","v":2.0639950651112344},{"$f":"T1024","v":2.0243028523206337},{"$f":"U1024","v":1.9846106395300329},{"$f":"V1024","v":1.9449184267394322},{"$f":"W1024","v":1.9052262139488314},{"$f":"X1024","v":1.8655340011582306},{"$f":"Y1024","v":1.8258417883676299},{"$f":"Z1024","v":1.7861495755770291},{"$f":"AA1024","v":1.7464573627864284},{"$f":"AB1024","v":1.7067651499958276},{"$f":"AC1024","v":1.6670729372052269},{"$f":"AD1024","v":1.6273807244146263},{"$f":"AE1024","v":1.5876885116240258},{"$f":"AF1024","v":1.547996298833425},{"$f":"AG1024","v":1.5083040860428243},{"$f":"AH1024","v":1.4686118732522238},{"$f":"AI1024","v":1.4289196604616232},{"$f":"AJ1024","v":1.3892274476710225},{"$f":"AK1024","v":1.3495352348804217},{"$f":"AL1024","v":1.3098430220898212},{"$f":"AM1024","v":1.2701508092992206},{"$f":"AN1024","v":1.2304585965086199},{"$f":"AO1024","v":1.1907663837180194},{"$f":"AP1024","v":1.1510741709274188},{"$f":"AQ1024","v":1.1113819581368181},{"$f":"AR1024","v":1.0716897453462173},{"$f":"AS1024","v":1.0319975325556168},{"$f":"AT1024","v":0.99230531976501613},{"$f":"AU1024","v":0.95261310697441548},{"$f":"AV1024","v":0.91292089418381484},{"$f":"AW1024","v":0.87322868139321419},{"$f":"AX1024","v":0.83353646860261355},{"$f":"AY1024","v":0.7938442558120129},{"$f":"AZ1024","v":0.75415204302141226},{"$f":"BA1024","v":0.71445983023081161},{"$f":"BB1024","v":0.67476761744021097},{"$f":"BC1024","v":0.63507540464961032},{"$f":"BD1024","v":0.59538319185900968},{"$f":"BE1024","v":0.55569097906840903},{"$f":"BF1024","v":0.51599876627780839},{"$f":"BG1024","v":0.47630655348720774},{"$f":"BH1024","v":0.4366143406966071},{"$f":"BI1024","v":0.39692212790600645},{"$f":"BJ1024","v":0.35722991511540581},{"$f":"BK1024","v":0.31753770232480516}]
[{"$f":"ROW()","v":917},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,null,"Medium / Low Pressure Mains",null,null,null,null,6.1259069376974953,5.9834439856580186,5.8418434998593458,5.700243014060673,5.5586425282620002,5.4170420424633274,5.2754415566646546,5.1328620551331774,4.9902825536017001,4.8477030520702229,4.7051235505387456,4.5625440490072684,4.4199645474757912,4.2773850459443139,4.1348055444128367,3.9922260428813594,3.8496465413498822,3.7070670398184049,3.5644875382869277,3.4219080367554504,3.2793285352239732,3.1367490336924959,2.9941695321610187,2.8515900306295414,2.7090105290980642,2.5664310275665869,2.4238515260351097,2.2812720245036324,2.1386925229721552,1.9961130214406781,1.8535335199092011,1.7109540183777241,1.5683745168462471,1.42579501531477,1.283215513783293,1.140636012251816,0.99805651072033896,0.85547700918886194,0.71289750765738491,0.57031800612590788,0.42773850459443091,0.28515900306295394,0.14257950153147697,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Regulators",null,null,null,null,0.13906701060919369,0.13302061884357658,0.12701297745248191,0.12100533606138726,0.11499769467029261,0.10899005327919795,0.10298241188810328,9.6924622953508968E-2,9.0866834018914655E-2,8.4809045084320342E-2,7.8751256149726029E-2,7.2693467215131716E-2,6.6635678280537403E-2,6.0577889345943089E-2,5.4520100411348783E-2,4.8462311476754477E-2,4.2404522542160164E-2,3.6346733607565858E-2,3.0288944672971548E-2,2.4231155738377239E-2,1.8173366803782929E-2,1.2115577869188619E-2,6.0577889345943096E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Secondary Gate Stations",null,null,null,null,0,0,-1.1740224099279653E-5,-2.3480448198559306E-5,-3.5220672297838959E-5,-4.6960896397118613E-5,-5.8701120496398266E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Buildings",null,null,null,null,5.2382310712022553E-2,5.0104818941934616E-2,4.7841923258650811E-2,4.5579027575367005E-2,4.33161318920832E-2,4.1053236208799394E-2,3.8790340525515589E-2,3.6508555788720552E-2,3.4226771051925516E-2,3.1944986315130479E-2,2.9663201578335446E-2,2.7381416841540412E-2,2.5099632104745379E-2,2.2817847367950346E-2,2.0536062631155313E-2,1.825427789436028E-2,1.5972493157565243E-2,1.3690708420770208E-2,1.1408923683975173E-2,9.1271389471801381E-3,6.8453542103851031E-3,4.5635694735900682E-3,2.2817847367950341E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Meter and Services Pipes",null,null,null,null,5.6111784830739175,4.9097811726896783,4.212879007430006,3.5159768421703337,2.8190746769106614,2.1221725116509891,1.4252703463913168,0.71263517319565839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Equipment & Vehicles",null,null,null,null,0,0,-2.2878219812362557E-2,-2.2878219812362557E-2,-2.2878219812362557E-2,-2.2878219812362557E-2,-2.2878219812362557E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Information Technology",null,null,null,null,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":929},null,null,"FRC",null,null,null,null,0,{"$f":"I1037","v":0},{"$f":"J1037","v":0},{"$f":"K1037","v":0},{"$f":"L1037","v":0},{"$f":"M1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Land",null,null,null,null,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466]
[{"$f":"ROW()","v":931},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Total",null,null,null,null,14.822729085212735,{"$f":"SUM(J916:J931)","v":13.867327047698208},12.95824822656315,12.072047625240456,11.185847023917761,10.299646422595067,{"$f":"SUM(O916:O931)","v":9.4134458212723757},8.5331362810161071,7.6298898198269818,7.4392785318335131,7.248667243840047,{"$f":"SUM(T916:T931)","v":7.0580559558465783},6.8674446678531123,{"$f":"SUM(V916:V931)","v":6.6768333798596444},6.4862220918661775,6.2956108038727097,6.1049995158792427,5.9143882278857749,5.723776939892308,5.5331656518988401,5.3425543639053732,5.1519430759119054,4.9613317879184384,4.7707204999249715,4.5884487856028935,4.4061770712808155,{"$f":"SUM(AI916:AI931)","v":4.2239053569587375},4.0416336426366604,3.8593619283145824,3.6770902139925048,3.4948184996704268,3.3125467853483497,3.1302750710262717,2.9480033567041941,2.7657316423821166,2.5834599280600385,2.401188213737961,2.2189164994158834,2.0366447850938059,{"$f":"SUM(AV916:AV931)","v":1.8543730707717281},1.6721013564496505,1.4898296421275727,1.3075579278054952,1.1252862134834176,1.0855940006928169,{"$f":"SUM(BB916:BB931)","v":1.0459017879022163},1.0062095751116156,0.96651736232101504,0.92682514953041428,0.88713293673981375,0.84744072394921299,0.80774851115861246,0.7680562983680117,0.72836408557741117,0.68867187278681041,0.64897965999620988]
["Capex"]
[{"$f":"ROW()","v":934},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":935},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":936},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":937},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":938},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":939},null,null,"Regulators"]
[{"$f":"ROW()","v":940},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":941},null,null,"Buildings"]
[{"$f":"ROW()","v":942},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":943},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":944},null,null,"Vehicle"]
[{"$f":"ROW()","v":945},null,null,"Information Technology"]
[{"$f":"ROW()","v":946},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":947},null,null,"FRC"]
[{"$f":"ROW()","v":948},null,null,"Land"]
[{"$f":"ROW()","v":949},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":950},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":952},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":953},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":954},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":955},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":956},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":957},null,null,"Regulators"]
[{"$f":"ROW()","v":958},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":959},null,null,"Buildings"]
[{"$f":"ROW()","v":960},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":961},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":962},null,null,"Vehicle"]
[{"$f":"ROW()","v":963},null,null,"Information Technology"]
[{"$f":"ROW()","v":964},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":965},null,null,"FRC"]
[{"$f":"ROW()","v":966},null,null,"Land"]
[{"$f":"ROW()","v":967},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":968},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J952:J967)","v":0},0,0,0,0,{"$f":"SUM(O952:O967)","v":0},0,0,0,0,{"$f":"SUM(T952:T967)","v":0},0,{"$f":"SUM(V952:V967)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI952:AI967)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV952:AV967)","v":0},0,0,0,0,0,{"$f":"SUM(BB952:BB967)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":970},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I343","v":-3.9669911191832122E-2},{"$f":"-'PTRM expenditure'!J343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!K343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!L343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!M343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!N343","v":-3.9415672965871035E-2},{"$f":"-IF($D970=\"Land\",0,IF(O916<0,O916,IF(O898<1,O916,MAX(MIN(IF(O898>0,((O916-SUM($N988:N988))/O898)*O$15,0),O916*O$15),0))))*$K$6","v":-3.9692212790600673E-2},{"$f":"-IF($D970=\"Land\",0,IF(P916<0,P916,IF(P898<1,P916,MAX(MIN(IF(P898>0,((P916-SUM($N988:O988))/P898)*P$15,0),P916*P$15),0))))*$K$6","v":-3.9692212790600666E-2},{"$f":"-IF($D970=\"Land\",0,IF(Q916<0,Q916,IF(Q898<1,Q916,MAX(MIN(IF(Q898>0,((Q916-SUM($N988:P988))/Q898)*Q$15,0),Q916*Q$15),0))))*$K$6","v":-3.9692212790600666E-2},{"$f":"-IF($D970=\"Land\",0,IF(R916<0,R916,IF(R898<1,R916,MAX(MIN(IF(R898>0,((R916-SUM($N988:Q988))/R898)*R$15,0),R916*R$15),0))))*$K$6","v":-3.9692212790600666E-2},{"$f":"-IF($D970=\"Land\",0,IF(S916<0,S916,IF(S898<1,S916,MAX(MIN(IF(S898>0,((S916-SUM($N988:R988))/S898)*S$15,0),S916*S$15),0))))*$K$6","v":-3.9692212790600666E-2},{"$f":"-IF($D970=\"Land\",0,IF(T916<0,T916,IF(T898<1,T916,MAX(MIN(IF(T898>0,((T916-SUM($N988:S988))/T898)*T$15,0),T916*T$15),0))))*$K$6","v":-3.9692212790600659E-2},{"$f":"-IF($D970=\"Land\",0,IF(U916<0,U916,IF(U898<1,U916,MAX(MIN(IF(U898>0,((U916-SUM($N988:T988))/U898)*U$15,0),U916*U$15),0))))*$K$6","v":-3.9692212790600659E-2},{"$f":"-IF($D970=\"Land\",0,IF(V916<0,V916,IF(V898<1,V916,MAX(MIN(IF(V898>0,((V916-SUM($N988:U988))/V898)*V$15,0),V916*V$15),0))))*$K$6","v":-3.9692212790600659E-2},{"$f":"-IF($D970=\"Land\",0,IF(W916<0,W916,IF(W898<1,W916,MAX(MIN(IF(W898>0,((W916-SUM($N988:V988))/W898)*W$15,0),W916*W$15),0))))*$K$6","v":-3.9692212790600659E-2},{"$f":"-IF($D970=\"Land\",0,IF(X916<0,X916,IF(X898<1,X916,MAX(MIN(IF(X898>0,((X916-SUM($N988:W988))/X898)*X$15,0),X916*X$15),0))))*$K$6","v":-3.9692212790600652E-2},{"$f":"-IF($D970=\"Land\",0,IF(Y916<0,Y916,IF(Y898<1,Y916,MAX(MIN(IF(Y898>0,((Y916-SUM($N988:X988))/Y898)*Y$15,0),Y916*Y$15),0))))*$K$6","v":-3.9692212790600652E-2},{"$f":"-IF($D970=\"Land\",0,IF(Z916<0,Z916,IF(Z898<1,Z916,MAX(MIN(IF(Z898>0,((Z916-SUM($N988:Y988))/Z898)*Z$15,0),Z916*Z$15),0))))*$K$6","v":-3.9692212790600652E-2},{"$f":"-IF($D970=\"Land\",0,IF(AA916<0,AA916,IF(AA898<1,AA916,MAX(MIN(IF(AA898>0,((AA916-SUM($N988:Z988))/AA898)*AA$15,0),AA916*AA$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AB916<0,AB916,IF(AB898<1,AB916,MAX(MIN(IF(AB898>0,((AB916-SUM($N988:AA988))/AB898)*AB$15,0),AB916*AB$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AC916<0,AC916,IF(AC898<1,AC916,MAX(MIN(IF(AC898>0,((AC916-SUM($N988:AB988))/AC898)*AC$15,0),AC916*AC$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AD916<0,AD916,IF(AD898<1,AD916,MAX(MIN(IF(AD898>0,((AD916-SUM($N988:AC988))/AD898)*AD$15,0),AD916*AD$15),0))))*$K$6","v":-3.9692212790600638E-2},{"$f":"-IF($D970=\"Land\",0,IF(AE916<0,AE916,IF(AE898<1,AE916,MAX(MIN(IF(AE898>0,((AE916-SUM($N988:AD988))/AE898)*AE$15,0),AE916*AE$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AF916<0,AF916,IF(AF898<1,AF916,MAX(MIN(IF(AF898>0,((AF916-SUM($N988:AE988))/AF898)*AF$15,0),AF916*AF$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AG916<0,AG916,IF(AG898<1,AG916,MAX(MIN(IF(AG898>0,((AG916-SUM($N988:AF988))/AG898)*AG$15,0),AG916*AG$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AH916<0,AH916,IF(AH898<1,AH916,MAX(MIN(IF(AH898>0,((AH916-SUM($N988:AG988))/AH898)*AH$15,0),AH916*AH$15),0))))*$K$6","v":-3.9692212790600638E-2},{"$f":"-IF($D970=\"Land\",0,IF(AI916<0,AI916,IF(AI898<1,AI916,MAX(MIN(IF(AI898>0,((AI916-SUM($N988:AH988))/AI898)*AI$15,0),AI916*AI$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AJ916<0,AJ916,IF(AJ898<1,AJ916,MAX(MIN(IF(AJ898>0,((AJ916-SUM($N988:AI988))/AJ898)*AJ$15,0),AJ916*AJ$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AK916<0,AK916,IF(AK898<1,AK916,MAX(MIN(IF(AK898>0,((AK916-SUM($N988:AJ988))/AK898)*AK$15,0),AK916*AK$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AL916<0,AL916,IF(AL898<1,AL916,MAX(MIN(IF(AL898>0,((AL916-SUM($N988:AK988))/AL898)*AL$15,0),AL916*AL$15),0))))*$K$6","v":-3.9692212790600638E-2},{"$f":"-IF($D970=\"Land\",0,IF(AM916<0,AM916,IF(AM898<1,AM916,MAX(MIN(IF(AM898>0,((AM916-SUM($N988:AL988))/AM898)*AM$15,0),AM916*AM$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AN916<0,AN916,IF(AN898<1,AN916,MAX(MIN(IF(AN898>0,((AN916-SUM($N988:AM988))/AN898)*AN$15,0),AN916*AN$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AO916<0,AO916,IF(AO898<1,AO916,MAX(MIN(IF(AO898>0,((AO916-SUM($N988:AN988))/AO898)*AO$15,0),AO916*AO$15),0))))*$K$6","v":-3.9692212790600638E-2},{"$f":"-IF($D970=\"Land\",0,IF(AP916<0,AP916,IF(AP898<1,AP916,MAX(MIN(IF(AP898>0,((AP916-SUM($N988:AO988))/AP898)*AP$15,0),AP916*AP$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AQ916<0,AQ916,IF(AQ898<1,AQ916,MAX(MIN(IF(AQ898>0,((AQ916-SUM($N988:AP988))/AQ898)*AQ$15,0),AQ916*AQ$15),0))))*$K$6","v":-3.9692212790600652E-2},{"$f":"-IF($D970=\"Land\",0,IF(AR916<0,AR916,IF(AR898<1,AR916,MAX(MIN(IF(AR898>0,((AR916-SUM($N988:AQ988))/AR898)*AR$15,0),AR916*AR$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AS916<0,AS916,IF(AS898<1,AS916,MAX(MIN(IF(AS898>0,((AS916-SUM($N988:AR988))/AS898)*AS$15,0),AS916*AS$15),0))))*$K$6","v":-3.9692212790600638E-2},{"$f":"-IF($D970=\"Land\",0,IF(AT916<0,AT916,IF(AT898<1,AT916,MAX(MIN(IF(AT898>0,((AT916-SUM($N988:AS988))/AT898)*AT$15,0),AT916*AT$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AU916<0,AU916,IF(AU898<1,AU916,MAX(MIN(IF(AU898>0,((AU916-SUM($N988:AT988))/AU898)*AU$15,0),AU916*AU$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AV916<0,AV916,IF(AV898<1,AV916,MAX(MIN(IF(AV898>0,((AV916-SUM($N988:AU988))/AV898)*AV$15,0),AV916*AV$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AW916<0,AW916,IF(AW898<1,AW916,MAX(MIN(IF(AW898>0,((AW916-SUM($N988:AV988))/AW898)*AW$15,0),AW916*AW$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AX916<0,AX916,IF(AX898<1,AX916,MAX(MIN(IF(AX898>0,((AX916-SUM($N988:AW988))/AX898)*AX$15,0),AX916*AX$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AY916<0,AY916,IF(AY898<1,AY916,MAX(MIN(IF(AY898>0,((AY916-SUM($N988:AX988))/AY898)*AY$15,0),AY916*AY$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(AZ916<0,AZ916,IF(AZ898<1,AZ916,MAX(MIN(IF(AZ898>0,((AZ916-SUM($N988:AY988))/AZ898)*AZ$15,0),AZ916*AZ$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BA916<0,BA916,IF(BA898<1,BA916,MAX(MIN(IF(BA898>0,((BA916-SUM($N988:AZ988))/BA898)*BA$15,0),BA916*BA$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BB916<0,BB916,IF(BB898<1,BB916,MAX(MIN(IF(BB898>0,((BB916-SUM($N988:BA988))/BB898)*BB$15,0),BB916*BB$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BC916<0,BC916,IF(BC898<1,BC916,MAX(MIN(IF(BC898>0,((BC916-SUM($N988:BB988))/BC898)*BC$15,0),BC916*BC$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BD916<0,BD916,IF(BD898<1,BD916,MAX(MIN(IF(BD898>0,((BD916-SUM($N988:BC988))/BD898)*BD$15,0),BD916*BD$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BE916<0,BE916,IF(BE898<1,BE916,MAX(MIN(IF(BE898>0,((BE916-SUM($N988:BD988))/BE898)*BE$15,0),BE916*BE$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BF916<0,BF916,IF(BF898<1,BF916,MAX(MIN(IF(BF898>0,((BF916-SUM($N988:BE988))/BF898)*BF$15,0),BF916*BF$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BG916<0,BG916,IF(BG898<1,BG916,MAX(MIN(IF(BG898>0,((BG916-SUM($N988:BF988))/BG898)*BG$15,0),BG916*BG$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BH916<0,BH916,IF(BH898<1,BH916,MAX(MIN(IF(BH898>0,((BH916-SUM($N988:BG988))/BH898)*BH$15,0),BH916*BH$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BI916<0,BI916,IF(BI898<1,BI916,MAX(MIN(IF(BI898>0,((BI916-SUM($N988:BH988))/BI898)*BI$15,0),BI916*BI$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BJ916<0,BJ916,IF(BJ898<1,BJ916,MAX(MIN(IF(BJ898>0,((BJ916-SUM($N988:BI988))/BJ898)*BJ$15,0),BJ916*BJ$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BK916<0,BK916,IF(BK898<1,BK916,MAX(MIN(IF(BK898>0,((BK916-SUM($N988:BJ988))/BK898)*BK$15,0),BK916*BK$15),0))))*$K$6","v":-3.9692212790600645E-2},{"$f":"-IF($D970=\"Land\",0,IF(BL916<0,BL916,IF(BL898<1,BL916,MAX(MIN(IF(BL898>0,((BL916-SUM($N988:BK988))/BL898)*BL$15,0),BL916*BL$15),0))))*$K$6","v":-3.9692212790600645E-2}]
[{"$f":"ROW()","v":971},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I344","v":0},{"$f":"-'PTRM expenditure'!J344","v":0},{"$f":"-'PTRM expenditure'!K344","v":0},{"$f":"-'PTRM expenditure'!L344","v":0},{"$f":"-'PTRM expenditure'!M344","v":0},{"$f":"-'PTRM expenditure'!N344","v":0},{"$f":"-IF($D971=\"Land\",0,IF(O917<0,O917,IF(O899<1,O917,MAX(MIN(IF(O899>0,((O917-SUM($N989:N989))/O899)*O$15,0),O917*O$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(P917<0,P917,IF(P899<1,P917,MAX(MIN(IF(P899>0,((P917-SUM($N989:O989))/P899)*P$15,0),P917*P$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(Q917<0,Q917,IF(Q899<1,Q917,MAX(MIN(IF(Q899>0,((Q917-SUM($N989:P989))/Q899)*Q$15,0),Q917*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(R917<0,R917,IF(R899<1,R917,MAX(MIN(IF(R899>0,((R917-SUM($N989:Q989))/R899)*R$15,0),R917*R$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(S917<0,S917,IF(S899<1,S917,MAX(MIN(IF(S899>0,((S917-SUM($N989:R989))/S899)*S$15,0),S917*S$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(T917<0,T917,IF(T899<1,T917,MAX(MIN(IF(T899>0,((T917-SUM($N989:S989))/T899)*T$15,0),T917*T$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(U917<0,U917,IF(U899<1,U917,MAX(MIN(IF(U899>0,((U917-SUM($N989:T989))/U899)*U$15,0),U917*U$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(V917<0,V917,IF(V899<1,V917,MAX(MIN(IF(V899>0,((V917-SUM($N989:U989))/V899)*V$15,0),V917*V$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(W917<0,W917,IF(W899<1,W917,MAX(MIN(IF(W899>0,((W917-SUM($N989:V989))/W899)*W$15,0),W917*W$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(X917<0,X917,IF(X899<1,X917,MAX(MIN(IF(X899>0,((X917-SUM($N989:W989))/X899)*X$15,0),X917*X$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(Y917<0,Y917,IF(Y899<1,Y917,MAX(MIN(IF(Y899>0,((Y917-SUM($N989:X989))/Y899)*Y$15,0),Y917*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(Z917<0,Z917,IF(Z899<1,Z917,MAX(MIN(IF(Z899>0,((Z917-SUM($N989:Y989))/Z899)*Z$15,0),Z917*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AA917<0,AA917,IF(AA899<1,AA917,MAX(MIN(IF(AA899>0,((AA917-SUM($N989:Z989))/AA899)*AA$15,0),AA917*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AB917<0,AB917,IF(AB899<1,AB917,MAX(MIN(IF(AB899>0,((AB917-SUM($N989:AA989))/AB899)*AB$15,0),AB917*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AC917<0,AC917,IF(AC899<1,AC917,MAX(MIN(IF(AC899>0,((AC917-SUM($N989:AB989))/AC899)*AC$15,0),AC917*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AD917<0,AD917,IF(AD899<1,AD917,MAX(MIN(IF(AD899>0,((AD917-SUM($N989:AC989))/AD899)*AD$15,0),AD917*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AE917<0,AE917,IF(AE899<1,AE917,MAX(MIN(IF(AE899>0,((AE917-SUM($N989:AD989))/AE899)*AE$15,0),AE917*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AF917<0,AF917,IF(AF899<1,AF917,MAX(MIN(IF(AF899>0,((AF917-SUM($N989:AE989))/AF899)*AF$15,0),AF917*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AG917<0,AG917,IF(AG899<1,AG917,MAX(MIN(IF(AG899>0,((AG917-SUM($N989:AF989))/AG899)*AG$15,0),AG917*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AH917<0,AH917,IF(AH899<1,AH917,MAX(MIN(IF(AH899>0,((AH917-SUM($N989:AG989))/AH899)*AH$15,0),AH917*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AI917<0,AI917,IF(AI899<1,AI917,MAX(MIN(IF(AI899>0,((AI917-SUM($N989:AH989))/AI899)*AI$15,0),AI917*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AJ917<0,AJ917,IF(AJ899<1,AJ917,MAX(MIN(IF(AJ899>0,((AJ917-SUM($N989:AI989))/AJ899)*AJ$15,0),AJ917*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AK917<0,AK917,IF(AK899<1,AK917,MAX(MIN(IF(AK899>0,((AK917-SUM($N989:AJ989))/AK899)*AK$15,0),AK917*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AL917<0,AL917,IF(AL899<1,AL917,MAX(MIN(IF(AL899>0,((AL917-SUM($N989:AK989))/AL899)*AL$15,0),AL917*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AM917<0,AM917,IF(AM899<1,AM917,MAX(MIN(IF(AM899>0,((AM917-SUM($N989:AL989))/AM899)*AM$15,0),AM917*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AN917<0,AN917,IF(AN899<1,AN917,MAX(MIN(IF(AN899>0,((AN917-SUM($N989:AM989))/AN899)*AN$15,0),AN917*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AO917<0,AO917,IF(AO899<1,AO917,MAX(MIN(IF(AO899>0,((AO917-SUM($N989:AN989))/AO899)*AO$15,0),AO917*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AP917<0,AP917,IF(AP899<1,AP917,MAX(MIN(IF(AP899>0,((AP917-SUM($N989:AO989))/AP899)*AP$15,0),AP917*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AQ917<0,AQ917,IF(AQ899<1,AQ917,MAX(MIN(IF(AQ899>0,((AQ917-SUM($N989:AP989))/AQ899)*AQ$15,0),AQ917*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AR917<0,AR917,IF(AR899<1,AR917,MAX(MIN(IF(AR899>0,((AR917-SUM($N989:AQ989))/AR899)*AR$15,0),AR917*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AS917<0,AS917,IF(AS899<1,AS917,MAX(MIN(IF(AS899>0,((AS917-SUM($N989:AR989))/AS899)*AS$15,0),AS917*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AT917<0,AT917,IF(AT899<1,AT917,MAX(MIN(IF(AT899>0,((AT917-SUM($N989:AS989))/AT899)*AT$15,0),AT917*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AU917<0,AU917,IF(AU899<1,AU917,MAX(MIN(IF(AU899>0,((AU917-SUM($N989:AT989))/AU899)*AU$15,0),AU917*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AV917<0,AV917,IF(AV899<1,AV917,MAX(MIN(IF(AV899>0,((AV917-SUM($N989:AU989))/AV899)*AV$15,0),AV917*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AW917<0,AW917,IF(AW899<1,AW917,MAX(MIN(IF(AW899>0,((AW917-SUM($N989:AV989))/AW899)*AW$15,0),AW917*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AX917<0,AX917,IF(AX899<1,AX917,MAX(MIN(IF(AX899>0,((AX917-SUM($N989:AW989))/AX899)*AX$15,0),AX917*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AY917<0,AY917,IF(AY899<1,AY917,MAX(MIN(IF(AY899>0,((AY917-SUM($N989:AX989))/AY899)*AY$15,0),AY917*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(AZ917<0,AZ917,IF(AZ899<1,AZ917,MAX(MIN(IF(AZ899>0,((AZ917-SUM($N989:AY989))/AZ899)*AZ$15,0),AZ917*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BA917<0,BA917,IF(BA899<1,BA917,MAX(MIN(IF(BA899>0,((BA917-SUM($N989:AZ989))/BA899)*BA$15,0),BA917*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BB917<0,BB917,IF(BB899<1,BB917,MAX(MIN(IF(BB899>0,((BB917-SUM($N989:BA989))/BB899)*BB$15,0),BB917*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BC917<0,BC917,IF(BC899<1,BC917,MAX(MIN(IF(BC899>0,((BC917-SUM($N989:BB989))/BC899)*BC$15,0),BC917*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BD917<0,BD917,IF(BD899<1,BD917,MAX(MIN(IF(BD899>0,((BD917-SUM($N989:BC989))/BD899)*BD$15,0),BD917*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BE917<0,BE917,IF(BE899<1,BE917,MAX(MIN(IF(BE899>0,((BE917-SUM($N989:BD989))/BE899)*BE$15,0),BE917*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BF917<0,BF917,IF(BF899<1,BF917,MAX(MIN(IF(BF899>0,((BF917-SUM($N989:BE989))/BF899)*BF$15,0),BF917*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BG917<0,BG917,IF(BG899<1,BG917,MAX(MIN(IF(BG899>0,((BG917-SUM($N989:BF989))/BG899)*BG$15,0),BG917*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BH917<0,BH917,IF(BH899<1,BH917,MAX(MIN(IF(BH899>0,((BH917-SUM($N989:BG989))/BH899)*BH$15,0),BH917*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BI917<0,BI917,IF(BI899<1,BI917,MAX(MIN(IF(BI899>0,((BI917-SUM($N989:BH989))/BI899)*BI$15,0),BI917*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BJ917<0,BJ917,IF(BJ899<1,BJ917,MAX(MIN(IF(BJ899>0,((BJ917-SUM($N989:BI989))/BJ899)*BJ$15,0),BJ917*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BK917<0,BK917,IF(BK899<1,BK917,MAX(MIN(IF(BK899>0,((BK917-SUM($N989:BJ989))/BK899)*BK$15,0),BK917*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D971=\"Land\",0,IF(BL917<0,BL917,IF(BL899<1,BL917,MAX(MIN(IF(BL899>0,((BL917-SUM($N989:BK989))/BL899)*BL$15,0),BL917*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":972},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I345","v":0},{"$f":"-'PTRM expenditure'!J345","v":0},{"$f":"-'PTRM expenditure'!K345","v":0},{"$f":"-'PTRM expenditure'!L345","v":0},{"$f":"-'PTRM expenditure'!M345","v":0},{"$f":"-'PTRM expenditure'!N345","v":0},{"$f":"-IF($D972=\"Land\",0,IF(O918<0,O918,IF(O900<1,O918,MAX(MIN(IF(O900>0,((O918-SUM($N990:N990))/O900)*O$15,0),O918*O$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(P918<0,P918,IF(P900<1,P918,MAX(MIN(IF(P900>0,((P918-SUM($N990:O990))/P900)*P$15,0),P918*P$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(Q918<0,Q918,IF(Q900<1,Q918,MAX(MIN(IF(Q900>0,((Q918-SUM($N990:P990))/Q900)*Q$15,0),Q918*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(R918<0,R918,IF(R900<1,R918,MAX(MIN(IF(R900>0,((R918-SUM($N990:Q990))/R900)*R$15,0),R918*R$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(S918<0,S918,IF(S900<1,S918,MAX(MIN(IF(S900>0,((S918-SUM($N990:R990))/S900)*S$15,0),S918*S$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(T918<0,T918,IF(T900<1,T918,MAX(MIN(IF(T900>0,((T918-SUM($N990:S990))/T900)*T$15,0),T918*T$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(U918<0,U918,IF(U900<1,U918,MAX(MIN(IF(U900>0,((U918-SUM($N990:T990))/U900)*U$15,0),U918*U$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(V918<0,V918,IF(V900<1,V918,MAX(MIN(IF(V900>0,((V918-SUM($N990:U990))/V900)*V$15,0),V918*V$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(W918<0,W918,IF(W900<1,W918,MAX(MIN(IF(W900>0,((W918-SUM($N990:V990))/W900)*W$15,0),W918*W$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(X918<0,X918,IF(X900<1,X918,MAX(MIN(IF(X900>0,((X918-SUM($N990:W990))/X900)*X$15,0),X918*X$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(Y918<0,Y918,IF(Y900<1,Y918,MAX(MIN(IF(Y900>0,((Y918-SUM($N990:X990))/Y900)*Y$15,0),Y918*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(Z918<0,Z918,IF(Z900<1,Z918,MAX(MIN(IF(Z900>0,((Z918-SUM($N990:Y990))/Z900)*Z$15,0),Z918*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AA918<0,AA918,IF(AA900<1,AA918,MAX(MIN(IF(AA900>0,((AA918-SUM($N990:Z990))/AA900)*AA$15,0),AA918*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AB918<0,AB918,IF(AB900<1,AB918,MAX(MIN(IF(AB900>0,((AB918-SUM($N990:AA990))/AB900)*AB$15,0),AB918*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AC918<0,AC918,IF(AC900<1,AC918,MAX(MIN(IF(AC900>0,((AC918-SUM($N990:AB990))/AC900)*AC$15,0),AC918*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AD918<0,AD918,IF(AD900<1,AD918,MAX(MIN(IF(AD900>0,((AD918-SUM($N990:AC990))/AD900)*AD$15,0),AD918*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AE918<0,AE918,IF(AE900<1,AE918,MAX(MIN(IF(AE900>0,((AE918-SUM($N990:AD990))/AE900)*AE$15,0),AE918*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AF918<0,AF918,IF(AF900<1,AF918,MAX(MIN(IF(AF900>0,((AF918-SUM($N990:AE990))/AF900)*AF$15,0),AF918*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AG918<0,AG918,IF(AG900<1,AG918,MAX(MIN(IF(AG900>0,((AG918-SUM($N990:AF990))/AG900)*AG$15,0),AG918*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AH918<0,AH918,IF(AH900<1,AH918,MAX(MIN(IF(AH900>0,((AH918-SUM($N990:AG990))/AH900)*AH$15,0),AH918*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AI918<0,AI918,IF(AI900<1,AI918,MAX(MIN(IF(AI900>0,((AI918-SUM($N990:AH990))/AI900)*AI$15,0),AI918*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AJ918<0,AJ918,IF(AJ900<1,AJ918,MAX(MIN(IF(AJ900>0,((AJ918-SUM($N990:AI990))/AJ900)*AJ$15,0),AJ918*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AK918<0,AK918,IF(AK900<1,AK918,MAX(MIN(IF(AK900>0,((AK918-SUM($N990:AJ990))/AK900)*AK$15,0),AK918*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AL918<0,AL918,IF(AL900<1,AL918,MAX(MIN(IF(AL900>0,((AL918-SUM($N990:AK990))/AL900)*AL$15,0),AL918*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AM918<0,AM918,IF(AM900<1,AM918,MAX(MIN(IF(AM900>0,((AM918-SUM($N990:AL990))/AM900)*AM$15,0),AM918*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AN918<0,AN918,IF(AN900<1,AN918,MAX(MIN(IF(AN900>0,((AN918-SUM($N990:AM990))/AN900)*AN$15,0),AN918*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AO918<0,AO918,IF(AO900<1,AO918,MAX(MIN(IF(AO900>0,((AO918-SUM($N990:AN990))/AO900)*AO$15,0),AO918*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AP918<0,AP918,IF(AP900<1,AP918,MAX(MIN(IF(AP900>0,((AP918-SUM($N990:AO990))/AP900)*AP$15,0),AP918*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AQ918<0,AQ918,IF(AQ900<1,AQ918,MAX(MIN(IF(AQ900>0,((AQ918-SUM($N990:AP990))/AQ900)*AQ$15,0),AQ918*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AR918<0,AR918,IF(AR900<1,AR918,MAX(MIN(IF(AR900>0,((AR918-SUM($N990:AQ990))/AR900)*AR$15,0),AR918*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AS918<0,AS918,IF(AS900<1,AS918,MAX(MIN(IF(AS900>0,((AS918-SUM($N990:AR990))/AS900)*AS$15,0),AS918*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AT918<0,AT918,IF(AT900<1,AT918,MAX(MIN(IF(AT900>0,((AT918-SUM($N990:AS990))/AT900)*AT$15,0),AT918*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AU918<0,AU918,IF(AU900<1,AU918,MAX(MIN(IF(AU900>0,((AU918-SUM($N990:AT990))/AU900)*AU$15,0),AU918*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AV918<0,AV918,IF(AV900<1,AV918,MAX(MIN(IF(AV900>0,((AV918-SUM($N990:AU990))/AV900)*AV$15,0),AV918*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AW918<0,AW918,IF(AW900<1,AW918,MAX(MIN(IF(AW900>0,((AW918-SUM($N990:AV990))/AW900)*AW$15,0),AW918*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AX918<0,AX918,IF(AX900<1,AX918,MAX(MIN(IF(AX900>0,((AX918-SUM($N990:AW990))/AX900)*AX$15,0),AX918*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AY918<0,AY918,IF(AY900<1,AY918,MAX(MIN(IF(AY900>0,((AY918-SUM($N990:AX990))/AY900)*AY$15,0),AY918*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(AZ918<0,AZ918,IF(AZ900<1,AZ918,MAX(MIN(IF(AZ900>0,((AZ918-SUM($N990:AY990))/AZ900)*AZ$15,0),AZ918*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BA918<0,BA918,IF(BA900<1,BA918,MAX(MIN(IF(BA900>0,((BA918-SUM($N990:AZ990))/BA900)*BA$15,0),BA918*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BB918<0,BB918,IF(BB900<1,BB918,MAX(MIN(IF(BB900>0,((BB918-SUM($N990:BA990))/BB900)*BB$15,0),BB918*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BC918<0,BC918,IF(BC900<1,BC918,MAX(MIN(IF(BC900>0,((BC918-SUM($N990:BB990))/BC900)*BC$15,0),BC918*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BD918<0,BD918,IF(BD900<1,BD918,MAX(MIN(IF(BD900>0,((BD918-SUM($N990:BC990))/BD900)*BD$15,0),BD918*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BE918<0,BE918,IF(BE900<1,BE918,MAX(MIN(IF(BE900>0,((BE918-SUM($N990:BD990))/BE900)*BE$15,0),BE918*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BF918<0,BF918,IF(BF900<1,BF918,MAX(MIN(IF(BF900>0,((BF918-SUM($N990:BE990))/BF900)*BF$15,0),BF918*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BG918<0,BG918,IF(BG900<1,BG918,MAX(MIN(IF(BG900>0,((BG918-SUM($N990:BF990))/BG900)*BG$15,0),BG918*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BH918<0,BH918,IF(BH900<1,BH918,MAX(MIN(IF(BH900>0,((BH918-SUM($N990:BG990))/BH900)*BH$15,0),BH918*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BI918<0,BI918,IF(BI900<1,BI918,MAX(MIN(IF(BI900>0,((BI918-SUM($N990:BH990))/BI900)*BI$15,0),BI918*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BJ918<0,BJ918,IF(BJ900<1,BJ918,MAX(MIN(IF(BJ900>0,((BJ918-SUM($N990:BI990))/BJ900)*BJ$15,0),BJ918*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BK918<0,BK918,IF(BK900<1,BK918,MAX(MIN(IF(BK900>0,((BK918-SUM($N990:BJ990))/BK900)*BK$15,0),BK918*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D972=\"Land\",0,IF(BL918<0,BL918,IF(BL900<1,BL918,MAX(MIN(IF(BL900>0,((BL918-SUM($N990:BK990))/BL900)*BL$15,0),BL918*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":973},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I346","v":-0.14246295203947665},{"$f":"-'PTRM expenditure'!J346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!K346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!L346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!M346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!N346","v":-0.14160048579867304},{"$f":"-IF($D973=\"Land\",0,IF(O919<0,O919,IF(O901<1,O919,MAX(MIN(IF(O901>0,((O919-SUM($N991:N991))/O901)*O$15,0),O919*O$15),0))))*$K$6","v":-0.14257950153147717},{"$f":"-IF($D973=\"Land\",0,IF(P919<0,P919,IF(P901<1,P919,MAX(MIN(IF(P901>0,((P919-SUM($N991:O991))/P901)*P$15,0),P919*P$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(Q919<0,Q919,IF(Q901<1,Q919,MAX(MIN(IF(Q901>0,((Q919-SUM($N991:P991))/Q901)*Q$15,0),Q919*Q$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(R919<0,R919,IF(R901<1,R919,MAX(MIN(IF(R901>0,((R919-SUM($N991:Q991))/R901)*R$15,0),R919*R$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(S919<0,S919,IF(S901<1,S919,MAX(MIN(IF(S901>0,((S919-SUM($N991:R991))/S901)*S$15,0),S919*S$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(T919<0,T919,IF(T901<1,T919,MAX(MIN(IF(T901>0,((T919-SUM($N991:S991))/T901)*T$15,0),T919*T$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(U919<0,U919,IF(U901<1,U919,MAX(MIN(IF(U901>0,((U919-SUM($N991:T991))/U901)*U$15,0),U919*U$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(V919<0,V919,IF(V901<1,V919,MAX(MIN(IF(V901>0,((V919-SUM($N991:U991))/V901)*V$15,0),V919*V$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(W919<0,W919,IF(W901<1,W919,MAX(MIN(IF(W901>0,((W919-SUM($N991:V991))/W901)*W$15,0),W919*W$15),0))))*$K$6","v":-0.14257950153147714},{"$f":"-IF($D973=\"Land\",0,IF(X919<0,X919,IF(X901<1,X919,MAX(MIN(IF(X901>0,((X919-SUM($N991:W991))/X901)*X$15,0),X919*X$15),0))))*$K$6","v":-0.14257950153147711},{"$f":"-IF($D973=\"Land\",0,IF(Y919<0,Y919,IF(Y901<1,Y919,MAX(MIN(IF(Y901>0,((Y919-SUM($N991:X991))/Y901)*Y$15,0),Y919*Y$15),0))))*$K$6","v":-0.14257950153147711},{"$f":"-IF($D973=\"Land\",0,IF(Z919<0,Z919,IF(Z901<1,Z919,MAX(MIN(IF(Z901>0,((Z919-SUM($N991:Y991))/Z901)*Z$15,0),Z919*Z$15),0))))*$K$6","v":-0.14257950153147711},{"$f":"-IF($D973=\"Land\",0,IF(AA919<0,AA919,IF(AA901<1,AA919,MAX(MIN(IF(AA901>0,((AA919-SUM($N991:Z991))/AA901)*AA$15,0),AA919*AA$15),0))))*$K$6","v":-0.14257950153147711},{"$f":"-IF($D973=\"Land\",0,IF(AB919<0,AB919,IF(AB901<1,AB919,MAX(MIN(IF(AB901>0,((AB919-SUM($N991:AA991))/AB901)*AB$15,0),AB919*AB$15),0))))*$K$6","v":-0.14257950153147711},{"$f":"-IF($D973=\"Land\",0,IF(AC919<0,AC919,IF(AC901<1,AC919,MAX(MIN(IF(AC901>0,((AC919-SUM($N991:AB991))/AC901)*AC$15,0),AC919*AC$15),0))))*$K$6","v":-0.14257950153147708},{"$f":"-IF($D973=\"Land\",0,IF(AD919<0,AD919,IF(AD901<1,AD919,MAX(MIN(IF(AD901>0,((AD919-SUM($N991:AC991))/AD901)*AD$15,0),AD919*AD$15),0))))*$K$6","v":-0.14257950153147708},{"$f":"-IF($D973=\"Land\",0,IF(AE919<0,AE919,IF(AE901<1,AE919,MAX(MIN(IF(AE901>0,((AE919-SUM($N991:AD991))/AE901)*AE$15,0),AE919*AE$15),0))))*$K$6","v":-0.14257950153147708},{"$f":"-IF($D973=\"Land\",0,IF(AF919<0,AF919,IF(AF901<1,AF919,MAX(MIN(IF(AF901>0,((AF919-SUM($N991:AE991))/AF901)*AF$15,0),AF919*AF$15),0))))*$K$6","v":-0.14257950153147708},{"$f":"-IF($D973=\"Land\",0,IF(AG919<0,AG919,IF(AG901<1,AG919,MAX(MIN(IF(AG901>0,((AG919-SUM($N991:AF991))/AG901)*AG$15,0),AG919*AG$15),0))))*$K$6","v":-0.14257950153147705},{"$f":"-IF($D973=\"Land\",0,IF(AH919<0,AH919,IF(AH901<1,AH919,MAX(MIN(IF(AH901>0,((AH919-SUM($N991:AG991))/AH901)*AH$15,0),AH919*AH$15),0))))*$K$6","v":-0.14257950153147705},{"$f":"-IF($D973=\"Land\",0,IF(AI919<0,AI919,IF(AI901<1,AI919,MAX(MIN(IF(AI901>0,((AI919-SUM($N991:AH991))/AI901)*AI$15,0),AI919*AI$15),0))))*$K$6","v":-0.14257950153147703},{"$f":"-IF($D973=\"Land\",0,IF(AJ919<0,AJ919,IF(AJ901<1,AJ919,MAX(MIN(IF(AJ901>0,((AJ919-SUM($N991:AI991))/AJ901)*AJ$15,0),AJ919*AJ$15),0))))*$K$6","v":-0.14257950153147703},{"$f":"-IF($D973=\"Land\",0,IF(AK919<0,AK919,IF(AK901<1,AK919,MAX(MIN(IF(AK901>0,((AK919-SUM($N991:AJ991))/AK901)*AK$15,0),AK919*AK$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AL919<0,AL919,IF(AL901<1,AL919,MAX(MIN(IF(AL901>0,((AL919-SUM($N991:AK991))/AL901)*AL$15,0),AL919*AL$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AM919<0,AM919,IF(AM901<1,AM919,MAX(MIN(IF(AM901>0,((AM919-SUM($N991:AL991))/AM901)*AM$15,0),AM919*AM$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AN919<0,AN919,IF(AN901<1,AN919,MAX(MIN(IF(AN901>0,((AN919-SUM($N991:AM991))/AN901)*AN$15,0),AN919*AN$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AO919<0,AO919,IF(AO901<1,AO919,MAX(MIN(IF(AO901>0,((AO919-SUM($N991:AN991))/AO901)*AO$15,0),AO919*AO$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AP919<0,AP919,IF(AP901<1,AP919,MAX(MIN(IF(AP901>0,((AP919-SUM($N991:AO991))/AP901)*AP$15,0),AP919*AP$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AQ919<0,AQ919,IF(AQ901<1,AQ919,MAX(MIN(IF(AQ901>0,((AQ919-SUM($N991:AP991))/AQ901)*AQ$15,0),AQ919*AQ$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AR919<0,AR919,IF(AR901<1,AR919,MAX(MIN(IF(AR901>0,((AR919-SUM($N991:AQ991))/AR901)*AR$15,0),AR919*AR$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AS919<0,AS919,IF(AS901<1,AS919,MAX(MIN(IF(AS901>0,((AS919-SUM($N991:AR991))/AS901)*AS$15,0),AS919*AS$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AT919<0,AT919,IF(AT901<1,AT919,MAX(MIN(IF(AT901>0,((AT919-SUM($N991:AS991))/AT901)*AT$15,0),AT919*AT$15),0))))*$K$6","v":-0.142579501531477},{"$f":"-IF($D973=\"Land\",0,IF(AU919<0,AU919,IF(AU901<1,AU919,MAX(MIN(IF(AU901>0,((AU919-SUM($N991:AT991))/AU901)*AU$15,0),AU919*AU$15),0))))*$K$6","v":-0.14257950153147697},{"$f":"-IF($D973=\"Land\",0,IF(AV919<0,AV919,IF(AV901<1,AV919,MAX(MIN(IF(AV901>0,((AV919-SUM($N991:AU991))/AV901)*AV$15,0),AV919*AV$15),0))))*$K$6","v":-0.14257950153147697},{"$f":"-IF($D973=\"Land\",0,IF(AW919<0,AW919,IF(AW901<1,AW919,MAX(MIN(IF(AW901>0,((AW919-SUM($N991:AV991))/AW901)*AW$15,0),AW919*AW$15),0))))*$K$6","v":-0.14257950153147697},{"$f":"-IF($D973=\"Land\",0,IF(AX919<0,AX919,IF(AX901<1,AX919,MAX(MIN(IF(AX901>0,((AX919-SUM($N991:AW991))/AX901)*AX$15,0),AX919*AX$15),0))))*$K$6","v":-0.14257950153147697},{"$f":"-IF($D973=\"Land\",0,IF(AY919<0,AY919,IF(AY901<1,AY919,MAX(MIN(IF(AY901>0,((AY919-SUM($N991:AX991))/AY901)*AY$15,0),AY919*AY$15),0))))*$K$6","v":-0.14257950153147697},{"$f":"-IF($D973=\"Land\",0,IF(AZ919<0,AZ919,IF(AZ901<1,AZ919,MAX(MIN(IF(AZ901>0,((AZ919-SUM($N991:AY991))/AZ901)*AZ$15,0),AZ919*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BA919<0,BA919,IF(BA901<1,BA919,MAX(MIN(IF(BA901>0,((BA919-SUM($N991:AZ991))/BA901)*BA$15,0),BA919*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BB919<0,BB919,IF(BB901<1,BB919,MAX(MIN(IF(BB901>0,((BB919-SUM($N991:BA991))/BB901)*BB$15,0),BB919*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BC919<0,BC919,IF(BC901<1,BC919,MAX(MIN(IF(BC901>0,((BC919-SUM($N991:BB991))/BC901)*BC$15,0),BC919*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BD919<0,BD919,IF(BD901<1,BD919,MAX(MIN(IF(BD901>0,((BD919-SUM($N991:BC991))/BD901)*BD$15,0),BD919*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BE919<0,BE919,IF(BE901<1,BE919,MAX(MIN(IF(BE901>0,((BE919-SUM($N991:BD991))/BE901)*BE$15,0),BE919*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BF919<0,BF919,IF(BF901<1,BF919,MAX(MIN(IF(BF901>0,((BF919-SUM($N991:BE991))/BF901)*BF$15,0),BF919*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BG919<0,BG919,IF(BG901<1,BG919,MAX(MIN(IF(BG901>0,((BG919-SUM($N991:BF991))/BG901)*BG$15,0),BG919*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BH919<0,BH919,IF(BH901<1,BH919,MAX(MIN(IF(BH901>0,((BH919-SUM($N991:BG991))/BH901)*BH$15,0),BH919*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BI919<0,BI919,IF(BI901<1,BI919,MAX(MIN(IF(BI901>0,((BI919-SUM($N991:BH991))/BI901)*BI$15,0),BI919*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BJ919<0,BJ919,IF(BJ901<1,BJ919,MAX(MIN(IF(BJ901>0,((BJ919-SUM($N991:BI991))/BJ901)*BJ$15,0),BJ919*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BK919<0,BK919,IF(BK901<1,BK919,MAX(MIN(IF(BK901>0,((BK919-SUM($N991:BJ991))/BK901)*BK$15,0),BK919*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D973=\"Land\",0,IF(BL919<0,BL919,IF(BL901<1,BL919,MAX(MIN(IF(BL901>0,((BL919-SUM($N991:BK991))/BL901)*BL$15,0),BL919*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":974},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I347","v":0},{"$f":"-'PTRM expenditure'!J347","v":0},{"$f":"-'PTRM expenditure'!K347","v":0},{"$f":"-'PTRM expenditure'!L347","v":0},{"$f":"-'PTRM expenditure'!M347","v":0},{"$f":"-'PTRM expenditure'!N347","v":0},{"$f":"-IF($D974=\"Land\",0,IF(O920<0,O920,IF(O902<1,O920,MAX(MIN(IF(O902>0,((O920-SUM($N992:N992))/O902)*O$15,0),O920*O$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(P920<0,P920,IF(P902<1,P920,MAX(MIN(IF(P902>0,((P920-SUM($N992:O992))/P902)*P$15,0),P920*P$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(Q920<0,Q920,IF(Q902<1,Q920,MAX(MIN(IF(Q902>0,((Q920-SUM($N992:P992))/Q902)*Q$15,0),Q920*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(R920<0,R920,IF(R902<1,R920,MAX(MIN(IF(R902>0,((R920-SUM($N992:Q992))/R902)*R$15,0),R920*R$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(S920<0,S920,IF(S902<1,S920,MAX(MIN(IF(S902>0,((S920-SUM($N992:R992))/S902)*S$15,0),S920*S$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(T920<0,T920,IF(T902<1,T920,MAX(MIN(IF(T902>0,((T920-SUM($N992:S992))/T902)*T$15,0),T920*T$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(U920<0,U920,IF(U902<1,U920,MAX(MIN(IF(U902>0,((U920-SUM($N992:T992))/U902)*U$15,0),U920*U$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(V920<0,V920,IF(V902<1,V920,MAX(MIN(IF(V902>0,((V920-SUM($N992:U992))/V902)*V$15,0),V920*V$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(W920<0,W920,IF(W902<1,W920,MAX(MIN(IF(W902>0,((W920-SUM($N992:V992))/W902)*W$15,0),W920*W$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(X920<0,X920,IF(X902<1,X920,MAX(MIN(IF(X902>0,((X920-SUM($N992:W992))/X902)*X$15,0),X920*X$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(Y920<0,Y920,IF(Y902<1,Y920,MAX(MIN(IF(Y902>0,((Y920-SUM($N992:X992))/Y902)*Y$15,0),Y920*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(Z920<0,Z920,IF(Z902<1,Z920,MAX(MIN(IF(Z902>0,((Z920-SUM($N992:Y992))/Z902)*Z$15,0),Z920*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AA920<0,AA920,IF(AA902<1,AA920,MAX(MIN(IF(AA902>0,((AA920-SUM($N992:Z992))/AA902)*AA$15,0),AA920*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AB920<0,AB920,IF(AB902<1,AB920,MAX(MIN(IF(AB902>0,((AB920-SUM($N992:AA992))/AB902)*AB$15,0),AB920*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AC920<0,AC920,IF(AC902<1,AC920,MAX(MIN(IF(AC902>0,((AC920-SUM($N992:AB992))/AC902)*AC$15,0),AC920*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AD920<0,AD920,IF(AD902<1,AD920,MAX(MIN(IF(AD902>0,((AD920-SUM($N992:AC992))/AD902)*AD$15,0),AD920*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AE920<0,AE920,IF(AE902<1,AE920,MAX(MIN(IF(AE902>0,((AE920-SUM($N992:AD992))/AE902)*AE$15,0),AE920*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AF920<0,AF920,IF(AF902<1,AF920,MAX(MIN(IF(AF902>0,((AF920-SUM($N992:AE992))/AF902)*AF$15,0),AF920*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AG920<0,AG920,IF(AG902<1,AG920,MAX(MIN(IF(AG902>0,((AG920-SUM($N992:AF992))/AG902)*AG$15,0),AG920*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AH920<0,AH920,IF(AH902<1,AH920,MAX(MIN(IF(AH902>0,((AH920-SUM($N992:AG992))/AH902)*AH$15,0),AH920*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AI920<0,AI920,IF(AI902<1,AI920,MAX(MIN(IF(AI902>0,((AI920-SUM($N992:AH992))/AI902)*AI$15,0),AI920*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AJ920<0,AJ920,IF(AJ902<1,AJ920,MAX(MIN(IF(AJ902>0,((AJ920-SUM($N992:AI992))/AJ902)*AJ$15,0),AJ920*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AK920<0,AK920,IF(AK902<1,AK920,MAX(MIN(IF(AK902>0,((AK920-SUM($N992:AJ992))/AK902)*AK$15,0),AK920*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AL920<0,AL920,IF(AL902<1,AL920,MAX(MIN(IF(AL902>0,((AL920-SUM($N992:AK992))/AL902)*AL$15,0),AL920*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AM920<0,AM920,IF(AM902<1,AM920,MAX(MIN(IF(AM902>0,((AM920-SUM($N992:AL992))/AM902)*AM$15,0),AM920*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AN920<0,AN920,IF(AN902<1,AN920,MAX(MIN(IF(AN902>0,((AN920-SUM($N992:AM992))/AN902)*AN$15,0),AN920*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AO920<0,AO920,IF(AO902<1,AO920,MAX(MIN(IF(AO902>0,((AO920-SUM($N992:AN992))/AO902)*AO$15,0),AO920*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AP920<0,AP920,IF(AP902<1,AP920,MAX(MIN(IF(AP902>0,((AP920-SUM($N992:AO992))/AP902)*AP$15,0),AP920*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AQ920<0,AQ920,IF(AQ902<1,AQ920,MAX(MIN(IF(AQ902>0,((AQ920-SUM($N992:AP992))/AQ902)*AQ$15,0),AQ920*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AR920<0,AR920,IF(AR902<1,AR920,MAX(MIN(IF(AR902>0,((AR920-SUM($N992:AQ992))/AR902)*AR$15,0),AR920*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AS920<0,AS920,IF(AS902<1,AS920,MAX(MIN(IF(AS902>0,((AS920-SUM($N992:AR992))/AS902)*AS$15,0),AS920*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AT920<0,AT920,IF(AT902<1,AT920,MAX(MIN(IF(AT902>0,((AT920-SUM($N992:AS992))/AT902)*AT$15,0),AT920*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AU920<0,AU920,IF(AU902<1,AU920,MAX(MIN(IF(AU902>0,((AU920-SUM($N992:AT992))/AU902)*AU$15,0),AU920*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AV920<0,AV920,IF(AV902<1,AV920,MAX(MIN(IF(AV902>0,((AV920-SUM($N992:AU992))/AV902)*AV$15,0),AV920*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AW920<0,AW920,IF(AW902<1,AW920,MAX(MIN(IF(AW902>0,((AW920-SUM($N992:AV992))/AW902)*AW$15,0),AW920*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AX920<0,AX920,IF(AX902<1,AX920,MAX(MIN(IF(AX902>0,((AX920-SUM($N992:AW992))/AX902)*AX$15,0),AX920*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AY920<0,AY920,IF(AY902<1,AY920,MAX(MIN(IF(AY902>0,((AY920-SUM($N992:AX992))/AY902)*AY$15,0),AY920*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(AZ920<0,AZ920,IF(AZ902<1,AZ920,MAX(MIN(IF(AZ902>0,((AZ920-SUM($N992:AY992))/AZ902)*AZ$15,0),AZ920*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BA920<0,BA920,IF(BA902<1,BA920,MAX(MIN(IF(BA902>0,((BA920-SUM($N992:AZ992))/BA902)*BA$15,0),BA920*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BB920<0,BB920,IF(BB902<1,BB920,MAX(MIN(IF(BB902>0,((BB920-SUM($N992:BA992))/BB902)*BB$15,0),BB920*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BC920<0,BC920,IF(BC902<1,BC920,MAX(MIN(IF(BC902>0,((BC920-SUM($N992:BB992))/BC902)*BC$15,0),BC920*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BD920<0,BD920,IF(BD902<1,BD920,MAX(MIN(IF(BD902>0,((BD920-SUM($N992:BC992))/BD902)*BD$15,0),BD920*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BE920<0,BE920,IF(BE902<1,BE920,MAX(MIN(IF(BE902>0,((BE920-SUM($N992:BD992))/BE902)*BE$15,0),BE920*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BF920<0,BF920,IF(BF902<1,BF920,MAX(MIN(IF(BF902>0,((BF920-SUM($N992:BE992))/BF902)*BF$15,0),BF920*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BG920<0,BG920,IF(BG902<1,BG920,MAX(MIN(IF(BG902>0,((BG920-SUM($N992:BF992))/BG902)*BG$15,0),BG920*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BH920<0,BH920,IF(BH902<1,BH920,MAX(MIN(IF(BH902>0,((BH920-SUM($N992:BG992))/BH902)*BH$15,0),BH920*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BI920<0,BI920,IF(BI902<1,BI920,MAX(MIN(IF(BI902>0,((BI920-SUM($N992:BH992))/BI902)*BI$15,0),BI920*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BJ920<0,BJ920,IF(BJ902<1,BJ920,MAX(MIN(IF(BJ902>0,((BJ920-SUM($N992:BI992))/BJ902)*BJ$15,0),BJ920*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BK920<0,BK920,IF(BK902<1,BK920,MAX(MIN(IF(BK902>0,((BK920-SUM($N992:BJ992))/BK902)*BK$15,0),BK920*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D974=\"Land\",0,IF(BL920<0,BL920,IF(BL902<1,BL920,MAX(MIN(IF(BL902>0,((BL920-SUM($N992:BK992))/BL902)*BL$15,0),BL920*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":975},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I348","v":-6.0463917656171165E-3},{"$f":"-'PTRM expenditure'!J348","v":-6.0076413910946569E-3},{"$f":"-'PTRM expenditure'!K348","v":-6.0076413910946569E-3},{"$f":"-'PTRM expenditure'!L348","v":-6.0076413910946569E-3},{"$f":"-'PTRM expenditure'!M348","v":-6.0076413910946577E-3},{"$f":"-'PTRM expenditure'!N348","v":-6.0076413910946577E-3},{"$f":"-IF($D975=\"Land\",0,IF(O921<0,O921,IF(O903<1,O921,MAX(MIN(IF(O903>0,((O921-SUM($N993:N993))/O903)*O$15,0),O921*O$15),0))))*$K$6","v":-6.0577889345943105E-3},{"$f":"-IF($D975=\"Land\",0,IF(P921<0,P921,IF(P903<1,P921,MAX(MIN(IF(P903>0,((P921-SUM($N993:O993))/P903)*P$15,0),P921*P$15),0))))*$K$6","v":-6.0577889345943105E-3},{"$f":"-IF($D975=\"Land\",0,IF(Q921<0,Q921,IF(Q903<1,Q921,MAX(MIN(IF(Q903>0,((Q921-SUM($N993:P993))/Q903)*Q$15,0),Q921*Q$15),0))))*$K$6","v":-6.0577889345943105E-3},{"$f":"-IF($D975=\"Land\",0,IF(R921<0,R921,IF(R903<1,R921,MAX(MIN(IF(R903>0,((R921-SUM($N993:Q993))/R903)*R$15,0),R921*R$15),0))))*$K$6","v":-6.0577889345943105E-3},{"$f":"-IF($D975=\"Land\",0,IF(S921<0,S921,IF(S903<1,S921,MAX(MIN(IF(S903>0,((S921-SUM($N993:R993))/S903)*S$15,0),S921*S$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(T921<0,T921,IF(T903<1,T921,MAX(MIN(IF(T903>0,((T921-SUM($N993:S993))/T903)*T$15,0),T921*T$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(U921<0,U921,IF(U903<1,U921,MAX(MIN(IF(U903>0,((U921-SUM($N993:T993))/U903)*U$15,0),U921*U$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(V921<0,V921,IF(V903<1,V921,MAX(MIN(IF(V903>0,((V921-SUM($N993:U993))/V903)*V$15,0),V921*V$15),0))))*$K$6","v":-6.0577889345943088E-3},{"$f":"-IF($D975=\"Land\",0,IF(W921<0,W921,IF(W903<1,W921,MAX(MIN(IF(W903>0,((W921-SUM($N993:V993))/W903)*W$15,0),W921*W$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(X921<0,X921,IF(X903<1,X921,MAX(MIN(IF(X903>0,((X921-SUM($N993:W993))/X903)*X$15,0),X921*X$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(Y921<0,Y921,IF(Y903<1,Y921,MAX(MIN(IF(Y903>0,((Y921-SUM($N993:X993))/Y903)*Y$15,0),Y921*Y$15),0))))*$K$6","v":-6.0577889345943088E-3},{"$f":"-IF($D975=\"Land\",0,IF(Z921<0,Z921,IF(Z903<1,Z921,MAX(MIN(IF(Z903>0,((Z921-SUM($N993:Y993))/Z903)*Z$15,0),Z921*Z$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(AA921<0,AA921,IF(AA903<1,AA921,MAX(MIN(IF(AA903>0,((AA921-SUM($N993:Z993))/AA903)*AA$15,0),AA921*AA$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(AB921<0,AB921,IF(AB903<1,AB921,MAX(MIN(IF(AB903>0,((AB921-SUM($N993:AA993))/AB903)*AB$15,0),AB921*AB$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(AC921<0,AC921,IF(AC903<1,AC921,MAX(MIN(IF(AC903>0,((AC921-SUM($N993:AB993))/AC903)*AC$15,0),AC921*AC$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(AD921<0,AD921,IF(AD903<1,AD921,MAX(MIN(IF(AD903>0,((AD921-SUM($N993:AC993))/AD903)*AD$15,0),AD921*AD$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(AE921<0,AE921,IF(AE903<1,AE921,MAX(MIN(IF(AE903>0,((AE921-SUM($N993:AD993))/AE903)*AE$15,0),AE921*AE$15),0))))*$K$6","v":-6.0577889345943096E-3},{"$f":"-IF($D975=\"Land\",0,IF(AF921<0,AF921,IF(AF903<1,AF921,MAX(MIN(IF(AF903>0,((AF921-SUM($N993:AE993))/AF903)*AF$15,0),AF921*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AG921<0,AG921,IF(AG903<1,AG921,MAX(MIN(IF(AG903>0,((AG921-SUM($N993:AF993))/AG903)*AG$15,0),AG921*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AH921<0,AH921,IF(AH903<1,AH921,MAX(MIN(IF(AH903>0,((AH921-SUM($N993:AG993))/AH903)*AH$15,0),AH921*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AI921<0,AI921,IF(AI903<1,AI921,MAX(MIN(IF(AI903>0,((AI921-SUM($N993:AH993))/AI903)*AI$15,0),AI921*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AJ921<0,AJ921,IF(AJ903<1,AJ921,MAX(MIN(IF(AJ903>0,((AJ921-SUM($N993:AI993))/AJ903)*AJ$15,0),AJ921*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AK921<0,AK921,IF(AK903<1,AK921,MAX(MIN(IF(AK903>0,((AK921-SUM($N993:AJ993))/AK903)*AK$15,0),AK921*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AL921<0,AL921,IF(AL903<1,AL921,MAX(MIN(IF(AL903>0,((AL921-SUM($N993:AK993))/AL903)*AL$15,0),AL921*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AM921<0,AM921,IF(AM903<1,AM921,MAX(MIN(IF(AM903>0,((AM921-SUM($N993:AL993))/AM903)*AM$15,0),AM921*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AN921<0,AN921,IF(AN903<1,AN921,MAX(MIN(IF(AN903>0,((AN921-SUM($N993:AM993))/AN903)*AN$15,0),AN921*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AO921<0,AO921,IF(AO903<1,AO921,MAX(MIN(IF(AO903>0,((AO921-SUM($N993:AN993))/AO903)*AO$15,0),AO921*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AP921<0,AP921,IF(AP903<1,AP921,MAX(MIN(IF(AP903>0,((AP921-SUM($N993:AO993))/AP903)*AP$15,0),AP921*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AQ921<0,AQ921,IF(AQ903<1,AQ921,MAX(MIN(IF(AQ903>0,((AQ921-SUM($N993:AP993))/AQ903)*AQ$15,0),AQ921*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AR921<0,AR921,IF(AR903<1,AR921,MAX(MIN(IF(AR903>0,((AR921-SUM($N993:AQ993))/AR903)*AR$15,0),AR921*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AS921<0,AS921,IF(AS903<1,AS921,MAX(MIN(IF(AS903>0,((AS921-SUM($N993:AR993))/AS903)*AS$15,0),AS921*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AT921<0,AT921,IF(AT903<1,AT921,MAX(MIN(IF(AT903>0,((AT921-SUM($N993:AS993))/AT903)*AT$15,0),AT921*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AU921<0,AU921,IF(AU903<1,AU921,MAX(MIN(IF(AU903>0,((AU921-SUM($N993:AT993))/AU903)*AU$15,0),AU921*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AV921<0,AV921,IF(AV903<1,AV921,MAX(MIN(IF(AV903>0,((AV921-SUM($N993:AU993))/AV903)*AV$15,0),AV921*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AW921<0,AW921,IF(AW903<1,AW921,MAX(MIN(IF(AW903>0,((AW921-SUM($N993:AV993))/AW903)*AW$15,0),AW921*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AX921<0,AX921,IF(AX903<1,AX921,MAX(MIN(IF(AX903>0,((AX921-SUM($N993:AW993))/AX903)*AX$15,0),AX921*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AY921<0,AY921,IF(AY903<1,AY921,MAX(MIN(IF(AY903>0,((AY921-SUM($N993:AX993))/AY903)*AY$15,0),AY921*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(AZ921<0,AZ921,IF(AZ903<1,AZ921,MAX(MIN(IF(AZ903>0,((AZ921-SUM($N993:AY993))/AZ903)*AZ$15,0),AZ921*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BA921<0,BA921,IF(BA903<1,BA921,MAX(MIN(IF(BA903>0,((BA921-SUM($N993:AZ993))/BA903)*BA$15,0),BA921*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BB921<0,BB921,IF(BB903<1,BB921,MAX(MIN(IF(BB903>0,((BB921-SUM($N993:BA993))/BB903)*BB$15,0),BB921*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BC921<0,BC921,IF(BC903<1,BC921,MAX(MIN(IF(BC903>0,((BC921-SUM($N993:BB993))/BC903)*BC$15,0),BC921*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BD921<0,BD921,IF(BD903<1,BD921,MAX(MIN(IF(BD903>0,((BD921-SUM($N993:BC993))/BD903)*BD$15,0),BD921*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BE921<0,BE921,IF(BE903<1,BE921,MAX(MIN(IF(BE903>0,((BE921-SUM($N993:BD993))/BE903)*BE$15,0),BE921*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BF921<0,BF921,IF(BF903<1,BF921,MAX(MIN(IF(BF903>0,((BF921-SUM($N993:BE993))/BF903)*BF$15,0),BF921*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BG921<0,BG921,IF(BG903<1,BG921,MAX(MIN(IF(BG903>0,((BG921-SUM($N993:BF993))/BG903)*BG$15,0),BG921*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BH921<0,BH921,IF(BH903<1,BH921,MAX(MIN(IF(BH903>0,((BH921-SUM($N993:BG993))/BH903)*BH$15,0),BH921*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BI921<0,BI921,IF(BI903<1,BI921,MAX(MIN(IF(BI903>0,((BI921-SUM($N993:BH993))/BI903)*BI$15,0),BI921*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BJ921<0,BJ921,IF(BJ903<1,BJ921,MAX(MIN(IF(BJ903>0,((BJ921-SUM($N993:BI993))/BJ903)*BJ$15,0),BJ921*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BK921<0,BK921,IF(BK903<1,BK921,MAX(MIN(IF(BK903>0,((BK921-SUM($N993:BJ993))/BK903)*BK$15,0),BK921*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D975=\"Land\",0,IF(BL921<0,BL921,IF(BL903<1,BL921,MAX(MIN(IF(BL903>0,((BL921-SUM($N993:BK993))/BL903)*BL$15,0),BL921*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":976},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I349","v":0},{"$f":"-'PTRM expenditure'!J349","v":-1.1740224099279653E-5},{"$f":"-'PTRM expenditure'!K349","v":-1.1740224099279651E-5},{"$f":"-'PTRM expenditure'!L349","v":-1.1740224099279651E-5},{"$f":"-'PTRM expenditure'!M349","v":-1.1740224099279651E-5},{"$f":"-'PTRM expenditure'!N349","v":-1.1740224099279651E-5},{"$f":"-IF($D976=\"Land\",0,IF(O922<0,O922,IF(O904<1,O922,MAX(MIN(IF(O904>0,((O922-SUM($N994:N994))/O904)*O$15,0),O922*O$15),0))))*$K$6","v":5.8701120496398266E-5},{"$f":"-IF($D976=\"Land\",0,IF(P922<0,P922,IF(P904<1,P922,MAX(MIN(IF(P904>0,((P922-SUM($N994:O994))/P904)*P$15,0),P922*P$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(Q922<0,Q922,IF(Q904<1,Q922,MAX(MIN(IF(Q904>0,((Q922-SUM($N994:P994))/Q904)*Q$15,0),Q922*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(R922<0,R922,IF(R904<1,R922,MAX(MIN(IF(R904>0,((R922-SUM($N994:Q994))/R904)*R$15,0),R922*R$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(S922<0,S922,IF(S904<1,S922,MAX(MIN(IF(S904>0,((S922-SUM($N994:R994))/S904)*S$15,0),S922*S$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(T922<0,T922,IF(T904<1,T922,MAX(MIN(IF(T904>0,((T922-SUM($N994:S994))/T904)*T$15,0),T922*T$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(U922<0,U922,IF(U904<1,U922,MAX(MIN(IF(U904>0,((U922-SUM($N994:T994))/U904)*U$15,0),U922*U$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(V922<0,V922,IF(V904<1,V922,MAX(MIN(IF(V904>0,((V922-SUM($N994:U994))/V904)*V$15,0),V922*V$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(W922<0,W922,IF(W904<1,W922,MAX(MIN(IF(W904>0,((W922-SUM($N994:V994))/W904)*W$15,0),W922*W$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(X922<0,X922,IF(X904<1,X922,MAX(MIN(IF(X904>0,((X922-SUM($N994:W994))/X904)*X$15,0),X922*X$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(Y922<0,Y922,IF(Y904<1,Y922,MAX(MIN(IF(Y904>0,((Y922-SUM($N994:X994))/Y904)*Y$15,0),Y922*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(Z922<0,Z922,IF(Z904<1,Z922,MAX(MIN(IF(Z904>0,((Z922-SUM($N994:Y994))/Z904)*Z$15,0),Z922*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AA922<0,AA922,IF(AA904<1,AA922,MAX(MIN(IF(AA904>0,((AA922-SUM($N994:Z994))/AA904)*AA$15,0),AA922*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AB922<0,AB922,IF(AB904<1,AB922,MAX(MIN(IF(AB904>0,((AB922-SUM($N994:AA994))/AB904)*AB$15,0),AB922*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AC922<0,AC922,IF(AC904<1,AC922,MAX(MIN(IF(AC904>0,((AC922-SUM($N994:AB994))/AC904)*AC$15,0),AC922*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AD922<0,AD922,IF(AD904<1,AD922,MAX(MIN(IF(AD904>0,((AD922-SUM($N994:AC994))/AD904)*AD$15,0),AD922*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AE922<0,AE922,IF(AE904<1,AE922,MAX(MIN(IF(AE904>0,((AE922-SUM($N994:AD994))/AE904)*AE$15,0),AE922*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AF922<0,AF922,IF(AF904<1,AF922,MAX(MIN(IF(AF904>0,((AF922-SUM($N994:AE994))/AF904)*AF$15,0),AF922*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AG922<0,AG922,IF(AG904<1,AG922,MAX(MIN(IF(AG904>0,((AG922-SUM($N994:AF994))/AG904)*AG$15,0),AG922*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AH922<0,AH922,IF(AH904<1,AH922,MAX(MIN(IF(AH904>0,((AH922-SUM($N994:AG994))/AH904)*AH$15,0),AH922*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AI922<0,AI922,IF(AI904<1,AI922,MAX(MIN(IF(AI904>0,((AI922-SUM($N994:AH994))/AI904)*AI$15,0),AI922*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AJ922<0,AJ922,IF(AJ904<1,AJ922,MAX(MIN(IF(AJ904>0,((AJ922-SUM($N994:AI994))/AJ904)*AJ$15,0),AJ922*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AK922<0,AK922,IF(AK904<1,AK922,MAX(MIN(IF(AK904>0,((AK922-SUM($N994:AJ994))/AK904)*AK$15,0),AK922*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AL922<0,AL922,IF(AL904<1,AL922,MAX(MIN(IF(AL904>0,((AL922-SUM($N994:AK994))/AL904)*AL$15,0),AL922*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AM922<0,AM922,IF(AM904<1,AM922,MAX(MIN(IF(AM904>0,((AM922-SUM($N994:AL994))/AM904)*AM$15,0),AM922*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AN922<0,AN922,IF(AN904<1,AN922,MAX(MIN(IF(AN904>0,((AN922-SUM($N994:AM994))/AN904)*AN$15,0),AN922*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AO922<0,AO922,IF(AO904<1,AO922,MAX(MIN(IF(AO904>0,((AO922-SUM($N994:AN994))/AO904)*AO$15,0),AO922*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AP922<0,AP922,IF(AP904<1,AP922,MAX(MIN(IF(AP904>0,((AP922-SUM($N994:AO994))/AP904)*AP$15,0),AP922*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AQ922<0,AQ922,IF(AQ904<1,AQ922,MAX(MIN(IF(AQ904>0,((AQ922-SUM($N994:AP994))/AQ904)*AQ$15,0),AQ922*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AR922<0,AR922,IF(AR904<1,AR922,MAX(MIN(IF(AR904>0,((AR922-SUM($N994:AQ994))/AR904)*AR$15,0),AR922*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AS922<0,AS922,IF(AS904<1,AS922,MAX(MIN(IF(AS904>0,((AS922-SUM($N994:AR994))/AS904)*AS$15,0),AS922*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AT922<0,AT922,IF(AT904<1,AT922,MAX(MIN(IF(AT904>0,((AT922-SUM($N994:AS994))/AT904)*AT$15,0),AT922*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AU922<0,AU922,IF(AU904<1,AU922,MAX(MIN(IF(AU904>0,((AU922-SUM($N994:AT994))/AU904)*AU$15,0),AU922*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AV922<0,AV922,IF(AV904<1,AV922,MAX(MIN(IF(AV904>0,((AV922-SUM($N994:AU994))/AV904)*AV$15,0),AV922*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AW922<0,AW922,IF(AW904<1,AW922,MAX(MIN(IF(AW904>0,((AW922-SUM($N994:AV994))/AW904)*AW$15,0),AW922*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AX922<0,AX922,IF(AX904<1,AX922,MAX(MIN(IF(AX904>0,((AX922-SUM($N994:AW994))/AX904)*AX$15,0),AX922*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AY922<0,AY922,IF(AY904<1,AY922,MAX(MIN(IF(AY904>0,((AY922-SUM($N994:AX994))/AY904)*AY$15,0),AY922*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(AZ922<0,AZ922,IF(AZ904<1,AZ922,MAX(MIN(IF(AZ904>0,((AZ922-SUM($N994:AY994))/AZ904)*AZ$15,0),AZ922*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BA922<0,BA922,IF(BA904<1,BA922,MAX(MIN(IF(BA904>0,((BA922-SUM($N994:AZ994))/BA904)*BA$15,0),BA922*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BB922<0,BB922,IF(BB904<1,BB922,MAX(MIN(IF(BB904>0,((BB922-SUM($N994:BA994))/BB904)*BB$15,0),BB922*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BC922<0,BC922,IF(BC904<1,BC922,MAX(MIN(IF(BC904>0,((BC922-SUM($N994:BB994))/BC904)*BC$15,0),BC922*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BD922<0,BD922,IF(BD904<1,BD922,MAX(MIN(IF(BD904>0,((BD922-SUM($N994:BC994))/BD904)*BD$15,0),BD922*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BE922<0,BE922,IF(BE904<1,BE922,MAX(MIN(IF(BE904>0,((BE922-SUM($N994:BD994))/BE904)*BE$15,0),BE922*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BF922<0,BF922,IF(BF904<1,BF922,MAX(MIN(IF(BF904>0,((BF922-SUM($N994:BE994))/BF904)*BF$15,0),BF922*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BG922<0,BG922,IF(BG904<1,BG922,MAX(MIN(IF(BG904>0,((BG922-SUM($N994:BF994))/BG904)*BG$15,0),BG922*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BH922<0,BH922,IF(BH904<1,BH922,MAX(MIN(IF(BH904>0,((BH922-SUM($N994:BG994))/BH904)*BH$15,0),BH922*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BI922<0,BI922,IF(BI904<1,BI922,MAX(MIN(IF(BI904>0,((BI922-SUM($N994:BH994))/BI904)*BI$15,0),BI922*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BJ922<0,BJ922,IF(BJ904<1,BJ922,MAX(MIN(IF(BJ904>0,((BJ922-SUM($N994:BI994))/BJ904)*BJ$15,0),BJ922*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BK922<0,BK922,IF(BK904<1,BK922,MAX(MIN(IF(BK904>0,((BK922-SUM($N994:BJ994))/BK904)*BK$15,0),BK922*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D976=\"Land\",0,IF(BL922<0,BL922,IF(BL904<1,BL922,MAX(MIN(IF(BL904>0,((BL922-SUM($N994:BK994))/BL904)*BL$15,0),BL922*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":977},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I350","v":-2.2774917700879357E-3},{"$f":"-'PTRM expenditure'!J350","v":-2.2628956832838058E-3},{"$f":"-'PTRM expenditure'!K350","v":-2.2628956832838058E-3},{"$f":"-'PTRM expenditure'!L350","v":-2.2628956832838058E-3},{"$f":"-'PTRM expenditure'!M350","v":-2.2628956832838054E-3},{"$f":"-'PTRM expenditure'!N350","v":-2.2628956832838054E-3},{"$f":"-IF($D977=\"Land\",0,IF(O923<0,O923,IF(O905<1,O923,MAX(MIN(IF(O905>0,((O923-SUM($N995:N995))/O905)*O$15,0),O923*O$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(P923<0,P923,IF(P905<1,P923,MAX(MIN(IF(P905>0,((P923-SUM($N995:O995))/P905)*P$15,0),P923*P$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(Q923<0,Q923,IF(Q905<1,Q923,MAX(MIN(IF(Q905>0,((Q923-SUM($N995:P995))/Q905)*Q$15,0),Q923*Q$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(R923<0,R923,IF(R905<1,R923,MAX(MIN(IF(R905>0,((R923-SUM($N995:Q995))/R905)*R$15,0),R923*R$15),0))))*$K$6","v":-2.2817847367950341E-3},{"$f":"-IF($D977=\"Land\",0,IF(S923<0,S923,IF(S905<1,S923,MAX(MIN(IF(S905>0,((S923-SUM($N995:R995))/S905)*S$15,0),S923*S$15),0))))*$K$6","v":-2.2817847367950341E-3},{"$f":"-IF($D977=\"Land\",0,IF(T923<0,T923,IF(T905<1,T923,MAX(MIN(IF(T905>0,((T923-SUM($N995:S995))/T905)*T$15,0),T923*T$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(U923<0,U923,IF(U905<1,U923,MAX(MIN(IF(U905>0,((U923-SUM($N995:T995))/U905)*U$15,0),U923*U$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(V923<0,V923,IF(V905<1,V923,MAX(MIN(IF(V905>0,((V923-SUM($N995:U995))/V905)*V$15,0),V923*V$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(W923<0,W923,IF(W905<1,W923,MAX(MIN(IF(W905>0,((W923-SUM($N995:V995))/W905)*W$15,0),W923*W$15),0))))*$K$6","v":-2.2817847367950349E-3},{"$f":"-IF($D977=\"Land\",0,IF(X923<0,X923,IF(X905<1,X923,MAX(MIN(IF(X905>0,((X923-SUM($N995:W995))/X905)*X$15,0),X923*X$15),0))))*$K$6","v":-2.2817847367950349E-3},{"$f":"-IF($D977=\"Land\",0,IF(Y923<0,Y923,IF(Y905<1,Y923,MAX(MIN(IF(Y905>0,((Y923-SUM($N995:X995))/Y905)*Y$15,0),Y923*Y$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(Z923<0,Z923,IF(Z905<1,Z923,MAX(MIN(IF(Z905>0,((Z923-SUM($N995:Y995))/Z905)*Z$15,0),Z923*Z$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(AA923<0,AA923,IF(AA905<1,AA923,MAX(MIN(IF(AA905>0,((AA923-SUM($N995:Z995))/AA905)*AA$15,0),AA923*AA$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(AB923<0,AB923,IF(AB905<1,AB923,MAX(MIN(IF(AB905>0,((AB923-SUM($N995:AA995))/AB905)*AB$15,0),AB923*AB$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(AC923<0,AC923,IF(AC905<1,AC923,MAX(MIN(IF(AC905>0,((AC923-SUM($N995:AB995))/AC905)*AC$15,0),AC923*AC$15),0))))*$K$6","v":-2.2817847367950345E-3},{"$f":"-IF($D977=\"Land\",0,IF(AD923<0,AD923,IF(AD905<1,AD923,MAX(MIN(IF(AD905>0,((AD923-SUM($N995:AC995))/AD905)*AD$15,0),AD923*AD$15),0))))*$K$6","v":-2.2817847367950341E-3},{"$f":"-IF($D977=\"Land\",0,IF(AE923<0,AE923,IF(AE905<1,AE923,MAX(MIN(IF(AE905>0,((AE923-SUM($N995:AD995))/AE905)*AE$15,0),AE923*AE$15),0))))*$K$6","v":-2.2817847367950341E-3},{"$f":"-IF($D977=\"Land\",0,IF(AF923<0,AF923,IF(AF905<1,AF923,MAX(MIN(IF(AF905>0,((AF923-SUM($N995:AE995))/AF905)*AF$15,0),AF923*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AG923<0,AG923,IF(AG905<1,AG923,MAX(MIN(IF(AG905>0,((AG923-SUM($N995:AF995))/AG905)*AG$15,0),AG923*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AH923<0,AH923,IF(AH905<1,AH923,MAX(MIN(IF(AH905>0,((AH923-SUM($N995:AG995))/AH905)*AH$15,0),AH923*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AI923<0,AI923,IF(AI905<1,AI923,MAX(MIN(IF(AI905>0,((AI923-SUM($N995:AH995))/AI905)*AI$15,0),AI923*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AJ923<0,AJ923,IF(AJ905<1,AJ923,MAX(MIN(IF(AJ905>0,((AJ923-SUM($N995:AI995))/AJ905)*AJ$15,0),AJ923*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AK923<0,AK923,IF(AK905<1,AK923,MAX(MIN(IF(AK905>0,((AK923-SUM($N995:AJ995))/AK905)*AK$15,0),AK923*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AL923<0,AL923,IF(AL905<1,AL923,MAX(MIN(IF(AL905>0,((AL923-SUM($N995:AK995))/AL905)*AL$15,0),AL923*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AM923<0,AM923,IF(AM905<1,AM923,MAX(MIN(IF(AM905>0,((AM923-SUM($N995:AL995))/AM905)*AM$15,0),AM923*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AN923<0,AN923,IF(AN905<1,AN923,MAX(MIN(IF(AN905>0,((AN923-SUM($N995:AM995))/AN905)*AN$15,0),AN923*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AO923<0,AO923,IF(AO905<1,AO923,MAX(MIN(IF(AO905>0,((AO923-SUM($N995:AN995))/AO905)*AO$15,0),AO923*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AP923<0,AP923,IF(AP905<1,AP923,MAX(MIN(IF(AP905>0,((AP923-SUM($N995:AO995))/AP905)*AP$15,0),AP923*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AQ923<0,AQ923,IF(AQ905<1,AQ923,MAX(MIN(IF(AQ905>0,((AQ923-SUM($N995:AP995))/AQ905)*AQ$15,0),AQ923*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AR923<0,AR923,IF(AR905<1,AR923,MAX(MIN(IF(AR905>0,((AR923-SUM($N995:AQ995))/AR905)*AR$15,0),AR923*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AS923<0,AS923,IF(AS905<1,AS923,MAX(MIN(IF(AS905>0,((AS923-SUM($N995:AR995))/AS905)*AS$15,0),AS923*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AT923<0,AT923,IF(AT905<1,AT923,MAX(MIN(IF(AT905>0,((AT923-SUM($N995:AS995))/AT905)*AT$15,0),AT923*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AU923<0,AU923,IF(AU905<1,AU923,MAX(MIN(IF(AU905>0,((AU923-SUM($N995:AT995))/AU905)*AU$15,0),AU923*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AV923<0,AV923,IF(AV905<1,AV923,MAX(MIN(IF(AV905>0,((AV923-SUM($N995:AU995))/AV905)*AV$15,0),AV923*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AW923<0,AW923,IF(AW905<1,AW923,MAX(MIN(IF(AW905>0,((AW923-SUM($N995:AV995))/AW905)*AW$15,0),AW923*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AX923<0,AX923,IF(AX905<1,AX923,MAX(MIN(IF(AX905>0,((AX923-SUM($N995:AW995))/AX905)*AX$15,0),AX923*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AY923<0,AY923,IF(AY905<1,AY923,MAX(MIN(IF(AY905>0,((AY923-SUM($N995:AX995))/AY905)*AY$15,0),AY923*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AZ923<0,AZ923,IF(AZ905<1,AZ923,MAX(MIN(IF(AZ905>0,((AZ923-SUM($N995:AY995))/AZ905)*AZ$15,0),AZ923*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BA923<0,BA923,IF(BA905<1,BA923,MAX(MIN(IF(BA905>0,((BA923-SUM($N995:AZ995))/BA905)*BA$15,0),BA923*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BB923<0,BB923,IF(BB905<1,BB923,MAX(MIN(IF(BB905>0,((BB923-SUM($N995:BA995))/BB905)*BB$15,0),BB923*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BC923<0,BC923,IF(BC905<1,BC923,MAX(MIN(IF(BC905>0,((BC923-SUM($N995:BB995))/BC905)*BC$15,0),BC923*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BD923<0,BD923,IF(BD905<1,BD923,MAX(MIN(IF(BD905>0,((BD923-SUM($N995:BC995))/BD905)*BD$15,0),BD923*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BE923<0,BE923,IF(BE905<1,BE923,MAX(MIN(IF(BE905>0,((BE923-SUM($N995:BD995))/BE905)*BE$15,0),BE923*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BF923<0,BF923,IF(BF905<1,BF923,MAX(MIN(IF(BF905>0,((BF923-SUM($N995:BE995))/BF905)*BF$15,0),BF923*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BG923<0,BG923,IF(BG905<1,BG923,MAX(MIN(IF(BG905>0,((BG923-SUM($N995:BF995))/BG905)*BG$15,0),BG923*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BH923<0,BH923,IF(BH905<1,BH923,MAX(MIN(IF(BH905>0,((BH923-SUM($N995:BG995))/BH905)*BH$15,0),BH923*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BI923<0,BI923,IF(BI905<1,BI923,MAX(MIN(IF(BI905>0,((BI923-SUM($N995:BH995))/BI905)*BI$15,0),BI923*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BJ923<0,BJ923,IF(BJ905<1,BJ923,MAX(MIN(IF(BJ905>0,((BJ923-SUM($N995:BI995))/BJ905)*BJ$15,0),BJ923*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BK923<0,BK923,IF(BK905<1,BK923,MAX(MIN(IF(BK905>0,((BK923-SUM($N995:BJ995))/BK905)*BK$15,0),BK923*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D977=\"Land\",0,IF(BL923<0,BL923,IF(BL905<1,BL923,MAX(MIN(IF(BL905>0,((BL923-SUM($N995:BK995))/BL905)*BL$15,0),BL923*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":978},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I351","v":-0.70139731038423925},{"$f":"-'PTRM expenditure'!J351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!K351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!L351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!M351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!N351","v":-0.69690216525967241},{"$f":"-IF($D978=\"Land\",0,IF(O924<0,O924,IF(O906<1,O924,MAX(MIN(IF(O906>0,((O924-SUM($N996:N996))/O906)*O$15,0),O924*O$15),0))))*$K$6","v":-0.71263517319565839},{"$f":"-IF($D978=\"Land\",0,IF(P924<0,P924,IF(P906<1,P924,MAX(MIN(IF(P906>0,((P924-SUM($N996:O996))/P906)*P$15,0),P924*P$15),0))))*$K$6","v":-0.71263517319565839},{"$f":"-IF($D978=\"Land\",0,IF(Q924<0,Q924,IF(Q906<1,Q924,MAX(MIN(IF(Q906>0,((Q924-SUM($N996:P996))/Q906)*Q$15,0),Q924*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(R924<0,R924,IF(R906<1,R924,MAX(MIN(IF(R906>0,((R924-SUM($N996:Q996))/R906)*R$15,0),R924*R$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(S924<0,S924,IF(S906<1,S924,MAX(MIN(IF(S906>0,((S924-SUM($N996:R996))/S906)*S$15,0),S924*S$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(T924<0,T924,IF(T906<1,T924,MAX(MIN(IF(T906>0,((T924-SUM($N996:S996))/T906)*T$15,0),T924*T$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(U924<0,U924,IF(U906<1,U924,MAX(MIN(IF(U906>0,((U924-SUM($N996:T996))/U906)*U$15,0),U924*U$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(V924<0,V924,IF(V906<1,V924,MAX(MIN(IF(V906>0,((V924-SUM($N996:U996))/V906)*V$15,0),V924*V$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(W924<0,W924,IF(W906<1,W924,MAX(MIN(IF(W906>0,((W924-SUM($N996:V996))/W906)*W$15,0),W924*W$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(X924<0,X924,IF(X906<1,X924,MAX(MIN(IF(X906>0,((X924-SUM($N996:W996))/X906)*X$15,0),X924*X$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(Y924<0,Y924,IF(Y906<1,Y924,MAX(MIN(IF(Y906>0,((Y924-SUM($N996:X996))/Y906)*Y$15,0),Y924*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(Z924<0,Z924,IF(Z906<1,Z924,MAX(MIN(IF(Z906>0,((Z924-SUM($N996:Y996))/Z906)*Z$15,0),Z924*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AA924<0,AA924,IF(AA906<1,AA924,MAX(MIN(IF(AA906>0,((AA924-SUM($N996:Z996))/AA906)*AA$15,0),AA924*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AB924<0,AB924,IF(AB906<1,AB924,MAX(MIN(IF(AB906>0,((AB924-SUM($N996:AA996))/AB906)*AB$15,0),AB924*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AC924<0,AC924,IF(AC906<1,AC924,MAX(MIN(IF(AC906>0,((AC924-SUM($N996:AB996))/AC906)*AC$15,0),AC924*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AD924<0,AD924,IF(AD906<1,AD924,MAX(MIN(IF(AD906>0,((AD924-SUM($N996:AC996))/AD906)*AD$15,0),AD924*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AE924<0,AE924,IF(AE906<1,AE924,MAX(MIN(IF(AE906>0,((AE924-SUM($N996:AD996))/AE906)*AE$15,0),AE924*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AF924<0,AF924,IF(AF906<1,AF924,MAX(MIN(IF(AF906>0,((AF924-SUM($N996:AE996))/AF906)*AF$15,0),AF924*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AG924<0,AG924,IF(AG906<1,AG924,MAX(MIN(IF(AG906>0,((AG924-SUM($N996:AF996))/AG906)*AG$15,0),AG924*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AH924<0,AH924,IF(AH906<1,AH924,MAX(MIN(IF(AH906>0,((AH924-SUM($N996:AG996))/AH906)*AH$15,0),AH924*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AI924<0,AI924,IF(AI906<1,AI924,MAX(MIN(IF(AI906>0,((AI924-SUM($N996:AH996))/AI906)*AI$15,0),AI924*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AJ924<0,AJ924,IF(AJ906<1,AJ924,MAX(MIN(IF(AJ906>0,((AJ924-SUM($N996:AI996))/AJ906)*AJ$15,0),AJ924*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AK924<0,AK924,IF(AK906<1,AK924,MAX(MIN(IF(AK906>0,((AK924-SUM($N996:AJ996))/AK906)*AK$15,0),AK924*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AL924<0,AL924,IF(AL906<1,AL924,MAX(MIN(IF(AL906>0,((AL924-SUM($N996:AK996))/AL906)*AL$15,0),AL924*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AM924<0,AM924,IF(AM906<1,AM924,MAX(MIN(IF(AM906>0,((AM924-SUM($N996:AL996))/AM906)*AM$15,0),AM924*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AN924<0,AN924,IF(AN906<1,AN924,MAX(MIN(IF(AN906>0,((AN924-SUM($N996:AM996))/AN906)*AN$15,0),AN924*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AO924<0,AO924,IF(AO906<1,AO924,MAX(MIN(IF(AO906>0,((AO924-SUM($N996:AN996))/AO906)*AO$15,0),AO924*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AP924<0,AP924,IF(AP906<1,AP924,MAX(MIN(IF(AP906>0,((AP924-SUM($N996:AO996))/AP906)*AP$15,0),AP924*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AQ924<0,AQ924,IF(AQ906<1,AQ924,MAX(MIN(IF(AQ906>0,((AQ924-SUM($N996:AP996))/AQ906)*AQ$15,0),AQ924*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AR924<0,AR924,IF(AR906<1,AR924,MAX(MIN(IF(AR906>0,((AR924-SUM($N996:AQ996))/AR906)*AR$15,0),AR924*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AS924<0,AS924,IF(AS906<1,AS924,MAX(MIN(IF(AS906>0,((AS924-SUM($N996:AR996))/AS906)*AS$15,0),AS924*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AT924<0,AT924,IF(AT906<1,AT924,MAX(MIN(IF(AT906>0,((AT924-SUM($N996:AS996))/AT906)*AT$15,0),AT924*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AU924<0,AU924,IF(AU906<1,AU924,MAX(MIN(IF(AU906>0,((AU924-SUM($N996:AT996))/AU906)*AU$15,0),AU924*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AV924<0,AV924,IF(AV906<1,AV924,MAX(MIN(IF(AV906>0,((AV924-SUM($N996:AU996))/AV906)*AV$15,0),AV924*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AW924<0,AW924,IF(AW906<1,AW924,MAX(MIN(IF(AW906>0,((AW924-SUM($N996:AV996))/AW906)*AW$15,0),AW924*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AX924<0,AX924,IF(AX906<1,AX924,MAX(MIN(IF(AX906>0,((AX924-SUM($N996:AW996))/AX906)*AX$15,0),AX924*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AY924<0,AY924,IF(AY906<1,AY924,MAX(MIN(IF(AY906>0,((AY924-SUM($N996:AX996))/AY906)*AY$15,0),AY924*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AZ924<0,AZ924,IF(AZ906<1,AZ924,MAX(MIN(IF(AZ906>0,((AZ924-SUM($N996:AY996))/AZ906)*AZ$15,0),AZ924*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BA924<0,BA924,IF(BA906<1,BA924,MAX(MIN(IF(BA906>0,((BA924-SUM($N996:AZ996))/BA906)*BA$15,0),BA924*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BB924<0,BB924,IF(BB906<1,BB924,MAX(MIN(IF(BB906>0,((BB924-SUM($N996:BA996))/BB906)*BB$15,0),BB924*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BC924<0,BC924,IF(BC906<1,BC924,MAX(MIN(IF(BC906>0,((BC924-SUM($N996:BB996))/BC906)*BC$15,0),BC924*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BD924<0,BD924,IF(BD906<1,BD924,MAX(MIN(IF(BD906>0,((BD924-SUM($N996:BC996))/BD906)*BD$15,0),BD924*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BE924<0,BE924,IF(BE906<1,BE924,MAX(MIN(IF(BE906>0,((BE924-SUM($N996:BD996))/BE906)*BE$15,0),BE924*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BF924<0,BF924,IF(BF906<1,BF924,MAX(MIN(IF(BF906>0,((BF924-SUM($N996:BE996))/BF906)*BF$15,0),BF924*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BG924<0,BG924,IF(BG906<1,BG924,MAX(MIN(IF(BG906>0,((BG924-SUM($N996:BF996))/BG906)*BG$15,0),BG924*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BH924<0,BH924,IF(BH906<1,BH924,MAX(MIN(IF(BH906>0,((BH924-SUM($N996:BG996))/BH906)*BH$15,0),BH924*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BI924<0,BI924,IF(BI906<1,BI924,MAX(MIN(IF(BI906>0,((BI924-SUM($N996:BH996))/BI906)*BI$15,0),BI924*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BJ924<0,BJ924,IF(BJ906<1,BJ924,MAX(MIN(IF(BJ906>0,((BJ924-SUM($N996:BI996))/BJ906)*BJ$15,0),BJ924*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BK924<0,BK924,IF(BK906<1,BK924,MAX(MIN(IF(BK906>0,((BK924-SUM($N996:BJ996))/BK906)*BK$15,0),BK924*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D978=\"Land\",0,IF(BL924<0,BL924,IF(BL906<1,BL924,MAX(MIN(IF(BL906>0,((BL924-SUM($N996:BK996))/BL906)*BL$15,0),BL924*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":979},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I352","v":0},{"$f":"-'PTRM expenditure'!J352","v":-2.2878219812362557E-2},{"$f":"-'PTRM expenditure'!K352","v":0},{"$f":"-'PTRM expenditure'!L352","v":0},{"$f":"-'PTRM expenditure'!M352","v":0},{"$f":"-'PTRM expenditure'!N352","v":0},{"$f":"-IF($D979=\"Land\",0,IF(O925<0,O925,IF(O907<1,O925,MAX(MIN(IF(O907>0,((O925-SUM($N997:N997))/O907)*O$15,0),O925*O$15),0))))*$K$6","v":2.2878219812362557E-2},{"$f":"-IF($D979=\"Land\",0,IF(P925<0,P925,IF(P907<1,P925,MAX(MIN(IF(P907>0,((P925-SUM($N997:O997))/P907)*P$15,0),P925*P$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(Q925<0,Q925,IF(Q907<1,Q925,MAX(MIN(IF(Q907>0,((Q925-SUM($N997:P997))/Q907)*Q$15,0),Q925*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(R925<0,R925,IF(R907<1,R925,MAX(MIN(IF(R907>0,((R925-SUM($N997:Q997))/R907)*R$15,0),R925*R$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(S925<0,S925,IF(S907<1,S925,MAX(MIN(IF(S907>0,((S925-SUM($N997:R997))/S907)*S$15,0),S925*S$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(T925<0,T925,IF(T907<1,T925,MAX(MIN(IF(T907>0,((T925-SUM($N997:S997))/T907)*T$15,0),T925*T$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(U925<0,U925,IF(U907<1,U925,MAX(MIN(IF(U907>0,((U925-SUM($N997:T997))/U907)*U$15,0),U925*U$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(V925<0,V925,IF(V907<1,V925,MAX(MIN(IF(V907>0,((V925-SUM($N997:U997))/V907)*V$15,0),V925*V$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(W925<0,W925,IF(W907<1,W925,MAX(MIN(IF(W907>0,((W925-SUM($N997:V997))/W907)*W$15,0),W925*W$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(X925<0,X925,IF(X907<1,X925,MAX(MIN(IF(X907>0,((X925-SUM($N997:W997))/X907)*X$15,0),X925*X$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(Y925<0,Y925,IF(Y907<1,Y925,MAX(MIN(IF(Y907>0,((Y925-SUM($N997:X997))/Y907)*Y$15,0),Y925*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(Z925<0,Z925,IF(Z907<1,Z925,MAX(MIN(IF(Z907>0,((Z925-SUM($N997:Y997))/Z907)*Z$15,0),Z925*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AA925<0,AA925,IF(AA907<1,AA925,MAX(MIN(IF(AA907>0,((AA925-SUM($N997:Z997))/AA907)*AA$15,0),AA925*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AB925<0,AB925,IF(AB907<1,AB925,MAX(MIN(IF(AB907>0,((AB925-SUM($N997:AA997))/AB907)*AB$15,0),AB925*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AC925<0,AC925,IF(AC907<1,AC925,MAX(MIN(IF(AC907>0,((AC925-SUM($N997:AB997))/AC907)*AC$15,0),AC925*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AD925<0,AD925,IF(AD907<1,AD925,MAX(MIN(IF(AD907>0,((AD925-SUM($N997:AC997))/AD907)*AD$15,0),AD925*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AE925<0,AE925,IF(AE907<1,AE925,MAX(MIN(IF(AE907>0,((AE925-SUM($N997:AD997))/AE907)*AE$15,0),AE925*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AF925<0,AF925,IF(AF907<1,AF925,MAX(MIN(IF(AF907>0,((AF925-SUM($N997:AE997))/AF907)*AF$15,0),AF925*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AG925<0,AG925,IF(AG907<1,AG925,MAX(MIN(IF(AG907>0,((AG925-SUM($N997:AF997))/AG907)*AG$15,0),AG925*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AH925<0,AH925,IF(AH907<1,AH925,MAX(MIN(IF(AH907>0,((AH925-SUM($N997:AG997))/AH907)*AH$15,0),AH925*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AI925<0,AI925,IF(AI907<1,AI925,MAX(MIN(IF(AI907>0,((AI925-SUM($N997:AH997))/AI907)*AI$15,0),AI925*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AJ925<0,AJ925,IF(AJ907<1,AJ925,MAX(MIN(IF(AJ907>0,((AJ925-SUM($N997:AI997))/AJ907)*AJ$15,0),AJ925*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AK925<0,AK925,IF(AK907<1,AK925,MAX(MIN(IF(AK907>0,((AK925-SUM($N997:AJ997))/AK907)*AK$15,0),AK925*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AL925<0,AL925,IF(AL907<1,AL925,MAX(MIN(IF(AL907>0,((AL925-SUM($N997:AK997))/AL907)*AL$15,0),AL925*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AM925<0,AM925,IF(AM907<1,AM925,MAX(MIN(IF(AM907>0,((AM925-SUM($N997:AL997))/AM907)*AM$15,0),AM925*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AN925<0,AN925,IF(AN907<1,AN925,MAX(MIN(IF(AN907>0,((AN925-SUM($N997:AM997))/AN907)*AN$15,0),AN925*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AO925<0,AO925,IF(AO907<1,AO925,MAX(MIN(IF(AO907>0,((AO925-SUM($N997:AN997))/AO907)*AO$15,0),AO925*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AP925<0,AP925,IF(AP907<1,AP925,MAX(MIN(IF(AP907>0,((AP925-SUM($N997:AO997))/AP907)*AP$15,0),AP925*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AQ925<0,AQ925,IF(AQ907<1,AQ925,MAX(MIN(IF(AQ907>0,((AQ925-SUM($N997:AP997))/AQ907)*AQ$15,0),AQ925*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AR925<0,AR925,IF(AR907<1,AR925,MAX(MIN(IF(AR907>0,((AR925-SUM($N997:AQ997))/AR907)*AR$15,0),AR925*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AS925<0,AS925,IF(AS907<1,AS925,MAX(MIN(IF(AS907>0,((AS925-SUM($N997:AR997))/AS907)*AS$15,0),AS925*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AT925<0,AT925,IF(AT907<1,AT925,MAX(MIN(IF(AT907>0,((AT925-SUM($N997:AS997))/AT907)*AT$15,0),AT925*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AU925<0,AU925,IF(AU907<1,AU925,MAX(MIN(IF(AU907>0,((AU925-SUM($N997:AT997))/AU907)*AU$15,0),AU925*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AV925<0,AV925,IF(AV907<1,AV925,MAX(MIN(IF(AV907>0,((AV925-SUM($N997:AU997))/AV907)*AV$15,0),AV925*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AW925<0,AW925,IF(AW907<1,AW925,MAX(MIN(IF(AW907>0,((AW925-SUM($N997:AV997))/AW907)*AW$15,0),AW925*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AX925<0,AX925,IF(AX907<1,AX925,MAX(MIN(IF(AX907>0,((AX925-SUM($N997:AW997))/AX907)*AX$15,0),AX925*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AY925<0,AY925,IF(AY907<1,AY925,MAX(MIN(IF(AY907>0,((AY925-SUM($N997:AX997))/AY907)*AY$15,0),AY925*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(AZ925<0,AZ925,IF(AZ907<1,AZ925,MAX(MIN(IF(AZ907>0,((AZ925-SUM($N997:AY997))/AZ907)*AZ$15,0),AZ925*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BA925<0,BA925,IF(BA907<1,BA925,MAX(MIN(IF(BA907>0,((BA925-SUM($N997:AZ997))/BA907)*BA$15,0),BA925*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BB925<0,BB925,IF(BB907<1,BB925,MAX(MIN(IF(BB907>0,((BB925-SUM($N997:BA997))/BB907)*BB$15,0),BB925*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BC925<0,BC925,IF(BC907<1,BC925,MAX(MIN(IF(BC907>0,((BC925-SUM($N997:BB997))/BC907)*BC$15,0),BC925*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BD925<0,BD925,IF(BD907<1,BD925,MAX(MIN(IF(BD907>0,((BD925-SUM($N997:BC997))/BD907)*BD$15,0),BD925*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BE925<0,BE925,IF(BE907<1,BE925,MAX(MIN(IF(BE907>0,((BE925-SUM($N997:BD997))/BE907)*BE$15,0),BE925*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BF925<0,BF925,IF(BF907<1,BF925,MAX(MIN(IF(BF907>0,((BF925-SUM($N997:BE997))/BF907)*BF$15,0),BF925*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BG925<0,BG925,IF(BG907<1,BG925,MAX(MIN(IF(BG907>0,((BG925-SUM($N997:BF997))/BG907)*BG$15,0),BG925*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BH925<0,BH925,IF(BH907<1,BH925,MAX(MIN(IF(BH907>0,((BH925-SUM($N997:BG997))/BH907)*BH$15,0),BH925*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BI925<0,BI925,IF(BI907<1,BI925,MAX(MIN(IF(BI907>0,((BI925-SUM($N997:BH997))/BI907)*BI$15,0),BI925*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BJ925<0,BJ925,IF(BJ907<1,BJ925,MAX(MIN(IF(BJ907>0,((BJ925-SUM($N997:BI997))/BJ907)*BJ$15,0),BJ925*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BK925<0,BK925,IF(BK907<1,BK925,MAX(MIN(IF(BK907>0,((BK925-SUM($N997:BJ997))/BK907)*BK$15,0),BK925*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D979=\"Land\",0,IF(BL925<0,BL925,IF(BL907<1,BL925,MAX(MIN(IF(BL907>0,((BL925-SUM($N997:BK997))/BL907)*BL$15,0),BL925*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":980},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I353","v":0},{"$f":"-'PTRM expenditure'!J353","v":0},{"$f":"-'PTRM expenditure'!K353","v":0},{"$f":"-'PTRM expenditure'!L353","v":0},{"$f":"-'PTRM expenditure'!M353","v":0},{"$f":"-'PTRM expenditure'!N353","v":0},{"$f":"-IF($D980=\"Land\",0,IF(O926<0,O926,IF(O908<1,O926,MAX(MIN(IF(O908>0,((O926-SUM($N998:N998))/O908)*O$15,0),O926*O$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(P926<0,P926,IF(P908<1,P926,MAX(MIN(IF(P908>0,((P926-SUM($N998:O998))/P908)*P$15,0),P926*P$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(Q926<0,Q926,IF(Q908<1,Q926,MAX(MIN(IF(Q908>0,((Q926-SUM($N998:P998))/Q908)*Q$15,0),Q926*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(R926<0,R926,IF(R908<1,R926,MAX(MIN(IF(R908>0,((R926-SUM($N998:Q998))/R908)*R$15,0),R926*R$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(S926<0,S926,IF(S908<1,S926,MAX(MIN(IF(S908>0,((S926-SUM($N998:R998))/S908)*S$15,0),S926*S$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(T926<0,T926,IF(T908<1,T926,MAX(MIN(IF(T908>0,((T926-SUM($N998:S998))/T908)*T$15,0),T926*T$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(U926<0,U926,IF(U908<1,U926,MAX(MIN(IF(U908>0,((U926-SUM($N998:T998))/U908)*U$15,0),U926*U$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(V926<0,V926,IF(V908<1,V926,MAX(MIN(IF(V908>0,((V926-SUM($N998:U998))/V908)*V$15,0),V926*V$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(W926<0,W926,IF(W908<1,W926,MAX(MIN(IF(W908>0,((W926-SUM($N998:V998))/W908)*W$15,0),W926*W$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(X926<0,X926,IF(X908<1,X926,MAX(MIN(IF(X908>0,((X926-SUM($N998:W998))/X908)*X$15,0),X926*X$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(Y926<0,Y926,IF(Y908<1,Y926,MAX(MIN(IF(Y908>0,((Y926-SUM($N998:X998))/Y908)*Y$15,0),Y926*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(Z926<0,Z926,IF(Z908<1,Z926,MAX(MIN(IF(Z908>0,((Z926-SUM($N998:Y998))/Z908)*Z$15,0),Z926*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AA926<0,AA926,IF(AA908<1,AA926,MAX(MIN(IF(AA908>0,((AA926-SUM($N998:Z998))/AA908)*AA$15,0),AA926*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AB926<0,AB926,IF(AB908<1,AB926,MAX(MIN(IF(AB908>0,((AB926-SUM($N998:AA998))/AB908)*AB$15,0),AB926*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AC926<0,AC926,IF(AC908<1,AC926,MAX(MIN(IF(AC908>0,((AC926-SUM($N998:AB998))/AC908)*AC$15,0),AC926*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AD926<0,AD926,IF(AD908<1,AD926,MAX(MIN(IF(AD908>0,((AD926-SUM($N998:AC998))/AD908)*AD$15,0),AD926*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AE926<0,AE926,IF(AE908<1,AE926,MAX(MIN(IF(AE908>0,((AE926-SUM($N998:AD998))/AE908)*AE$15,0),AE926*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AF926<0,AF926,IF(AF908<1,AF926,MAX(MIN(IF(AF908>0,((AF926-SUM($N998:AE998))/AF908)*AF$15,0),AF926*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AG926<0,AG926,IF(AG908<1,AG926,MAX(MIN(IF(AG908>0,((AG926-SUM($N998:AF998))/AG908)*AG$15,0),AG926*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AH926<0,AH926,IF(AH908<1,AH926,MAX(MIN(IF(AH908>0,((AH926-SUM($N998:AG998))/AH908)*AH$15,0),AH926*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AI926<0,AI926,IF(AI908<1,AI926,MAX(MIN(IF(AI908>0,((AI926-SUM($N998:AH998))/AI908)*AI$15,0),AI926*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AJ926<0,AJ926,IF(AJ908<1,AJ926,MAX(MIN(IF(AJ908>0,((AJ926-SUM($N998:AI998))/AJ908)*AJ$15,0),AJ926*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AK926<0,AK926,IF(AK908<1,AK926,MAX(MIN(IF(AK908>0,((AK926-SUM($N998:AJ998))/AK908)*AK$15,0),AK926*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AL926<0,AL926,IF(AL908<1,AL926,MAX(MIN(IF(AL908>0,((AL926-SUM($N998:AK998))/AL908)*AL$15,0),AL926*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AM926<0,AM926,IF(AM908<1,AM926,MAX(MIN(IF(AM908>0,((AM926-SUM($N998:AL998))/AM908)*AM$15,0),AM926*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AN926<0,AN926,IF(AN908<1,AN926,MAX(MIN(IF(AN908>0,((AN926-SUM($N998:AM998))/AN908)*AN$15,0),AN926*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AO926<0,AO926,IF(AO908<1,AO926,MAX(MIN(IF(AO908>0,((AO926-SUM($N998:AN998))/AO908)*AO$15,0),AO926*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AP926<0,AP926,IF(AP908<1,AP926,MAX(MIN(IF(AP908>0,((AP926-SUM($N998:AO998))/AP908)*AP$15,0),AP926*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AQ926<0,AQ926,IF(AQ908<1,AQ926,MAX(MIN(IF(AQ908>0,((AQ926-SUM($N998:AP998))/AQ908)*AQ$15,0),AQ926*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AR926<0,AR926,IF(AR908<1,AR926,MAX(MIN(IF(AR908>0,((AR926-SUM($N998:AQ998))/AR908)*AR$15,0),AR926*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AS926<0,AS926,IF(AS908<1,AS926,MAX(MIN(IF(AS908>0,((AS926-SUM($N998:AR998))/AS908)*AS$15,0),AS926*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AT926<0,AT926,IF(AT908<1,AT926,MAX(MIN(IF(AT908>0,((AT926-SUM($N998:AS998))/AT908)*AT$15,0),AT926*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AU926<0,AU926,IF(AU908<1,AU926,MAX(MIN(IF(AU908>0,((AU926-SUM($N998:AT998))/AU908)*AU$15,0),AU926*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AV926<0,AV926,IF(AV908<1,AV926,MAX(MIN(IF(AV908>0,((AV926-SUM($N998:AU998))/AV908)*AV$15,0),AV926*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AW926<0,AW926,IF(AW908<1,AW926,MAX(MIN(IF(AW908>0,((AW926-SUM($N998:AV998))/AW908)*AW$15,0),AW926*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AX926<0,AX926,IF(AX908<1,AX926,MAX(MIN(IF(AX908>0,((AX926-SUM($N998:AW998))/AX908)*AX$15,0),AX926*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AY926<0,AY926,IF(AY908<1,AY926,MAX(MIN(IF(AY908>0,((AY926-SUM($N998:AX998))/AY908)*AY$15,0),AY926*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AZ926<0,AZ926,IF(AZ908<1,AZ926,MAX(MIN(IF(AZ908>0,((AZ926-SUM($N998:AY998))/AZ908)*AZ$15,0),AZ926*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BA926<0,BA926,IF(BA908<1,BA926,MAX(MIN(IF(BA908>0,((BA926-SUM($N998:AZ998))/BA908)*BA$15,0),BA926*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BB926<0,BB926,IF(BB908<1,BB926,MAX(MIN(IF(BB908>0,((BB926-SUM($N998:BA998))/BB908)*BB$15,0),BB926*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BC926<0,BC926,IF(BC908<1,BC926,MAX(MIN(IF(BC908>0,((BC926-SUM($N998:BB998))/BC908)*BC$15,0),BC926*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BD926<0,BD926,IF(BD908<1,BD926,MAX(MIN(IF(BD908>0,((BD926-SUM($N998:BC998))/BD908)*BD$15,0),BD926*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BE926<0,BE926,IF(BE908<1,BE926,MAX(MIN(IF(BE908>0,((BE926-SUM($N998:BD998))/BE908)*BE$15,0),BE926*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BF926<0,BF926,IF(BF908<1,BF926,MAX(MIN(IF(BF908>0,((BF926-SUM($N998:BE998))/BF908)*BF$15,0),BF926*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BG926<0,BG926,IF(BG908<1,BG926,MAX(MIN(IF(BG908>0,((BG926-SUM($N998:BF998))/BG908)*BG$15,0),BG926*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BH926<0,BH926,IF(BH908<1,BH926,MAX(MIN(IF(BH908>0,((BH926-SUM($N998:BG998))/BH908)*BH$15,0),BH926*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BI926<0,BI926,IF(BI908<1,BI926,MAX(MIN(IF(BI908>0,((BI926-SUM($N998:BH998))/BI908)*BI$15,0),BI926*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BJ926<0,BJ926,IF(BJ908<1,BJ926,MAX(MIN(IF(BJ908>0,((BJ926-SUM($N998:BI998))/BJ908)*BJ$15,0),BJ926*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BK926<0,BK926,IF(BK908<1,BK926,MAX(MIN(IF(BK908>0,((BK926-SUM($N998:BJ998))/BK908)*BK$15,0),BK926*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D980=\"Land\",0,IF(BL926<0,BL926,IF(BL908<1,BL926,MAX(MIN(IF(BL908>0,((BL926-SUM($N998:BK998))/BL908)*BL$15,0),BL926*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":981},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I354","v":0},{"$f":"-'PTRM expenditure'!J354","v":0},{"$f":"-'PTRM expenditure'!K354","v":0},{"$f":"-'PTRM expenditure'!L354","v":0},{"$f":"-'PTRM expenditure'!M354","v":0},{"$f":"-'PTRM expenditure'!N354","v":0},{"$f":"-IF($D981=\"Land\",0,IF(O927<0,O927,IF(O909<1,O927,MAX(MIN(IF(O909>0,((O927-SUM($N999:N999))/O909)*O$15,0),O927*O$15),0))))*$K$6","v":-1.6653345369377348E-16},{"$f":"-IF($D981=\"Land\",0,IF(P927<0,P927,IF(P909<1,P927,MAX(MIN(IF(P909>0,((P927-SUM($N999:O999))/P909)*P$15,0),P927*P$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(Q927<0,Q927,IF(Q909<1,Q927,MAX(MIN(IF(Q909>0,((Q927-SUM($N999:P999))/Q909)*Q$15,0),Q927*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(R927<0,R927,IF(R909<1,R927,MAX(MIN(IF(R909>0,((R927-SUM($N999:Q999))/R909)*R$15,0),R927*R$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(S927<0,S927,IF(S909<1,S927,MAX(MIN(IF(S909>0,((S927-SUM($N999:R999))/S909)*S$15,0),S927*S$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(T927<0,T927,IF(T909<1,T927,MAX(MIN(IF(T909>0,((T927-SUM($N999:S999))/T909)*T$15,0),T927*T$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(U927<0,U927,IF(U909<1,U927,MAX(MIN(IF(U909>0,((U927-SUM($N999:T999))/U909)*U$15,0),U927*U$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(V927<0,V927,IF(V909<1,V927,MAX(MIN(IF(V909>0,((V927-SUM($N999:U999))/V909)*V$15,0),V927*V$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(W927<0,W927,IF(W909<1,W927,MAX(MIN(IF(W909>0,((W927-SUM($N999:V999))/W909)*W$15,0),W927*W$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(X927<0,X927,IF(X909<1,X927,MAX(MIN(IF(X909>0,((X927-SUM($N999:W999))/X909)*X$15,0),X927*X$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(Y927<0,Y927,IF(Y909<1,Y927,MAX(MIN(IF(Y909>0,((Y927-SUM($N999:X999))/Y909)*Y$15,0),Y927*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(Z927<0,Z927,IF(Z909<1,Z927,MAX(MIN(IF(Z909>0,((Z927-SUM($N999:Y999))/Z909)*Z$15,0),Z927*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AA927<0,AA927,IF(AA909<1,AA927,MAX(MIN(IF(AA909>0,((AA927-SUM($N999:Z999))/AA909)*AA$15,0),AA927*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AB927<0,AB927,IF(AB909<1,AB927,MAX(MIN(IF(AB909>0,((AB927-SUM($N999:AA999))/AB909)*AB$15,0),AB927*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AC927<0,AC927,IF(AC909<1,AC927,MAX(MIN(IF(AC909>0,((AC927-SUM($N999:AB999))/AC909)*AC$15,0),AC927*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AD927<0,AD927,IF(AD909<1,AD927,MAX(MIN(IF(AD909>0,((AD927-SUM($N999:AC999))/AD909)*AD$15,0),AD927*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AE927<0,AE927,IF(AE909<1,AE927,MAX(MIN(IF(AE909>0,((AE927-SUM($N999:AD999))/AE909)*AE$15,0),AE927*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AF927<0,AF927,IF(AF909<1,AF927,MAX(MIN(IF(AF909>0,((AF927-SUM($N999:AE999))/AF909)*AF$15,0),AF927*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AG927<0,AG927,IF(AG909<1,AG927,MAX(MIN(IF(AG909>0,((AG927-SUM($N999:AF999))/AG909)*AG$15,0),AG927*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AH927<0,AH927,IF(AH909<1,AH927,MAX(MIN(IF(AH909>0,((AH927-SUM($N999:AG999))/AH909)*AH$15,0),AH927*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AI927<0,AI927,IF(AI909<1,AI927,MAX(MIN(IF(AI909>0,((AI927-SUM($N999:AH999))/AI909)*AI$15,0),AI927*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AJ927<0,AJ927,IF(AJ909<1,AJ927,MAX(MIN(IF(AJ909>0,((AJ927-SUM($N999:AI999))/AJ909)*AJ$15,0),AJ927*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AK927<0,AK927,IF(AK909<1,AK927,MAX(MIN(IF(AK909>0,((AK927-SUM($N999:AJ999))/AK909)*AK$15,0),AK927*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AL927<0,AL927,IF(AL909<1,AL927,MAX(MIN(IF(AL909>0,((AL927-SUM($N999:AK999))/AL909)*AL$15,0),AL927*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AM927<0,AM927,IF(AM909<1,AM927,MAX(MIN(IF(AM909>0,((AM927-SUM($N999:AL999))/AM909)*AM$15,0),AM927*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AN927<0,AN927,IF(AN909<1,AN927,MAX(MIN(IF(AN909>0,((AN927-SUM($N999:AM999))/AN909)*AN$15,0),AN927*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AO927<0,AO927,IF(AO909<1,AO927,MAX(MIN(IF(AO909>0,((AO927-SUM($N999:AN999))/AO909)*AO$15,0),AO927*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AP927<0,AP927,IF(AP909<1,AP927,MAX(MIN(IF(AP909>0,((AP927-SUM($N999:AO999))/AP909)*AP$15,0),AP927*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AQ927<0,AQ927,IF(AQ909<1,AQ927,MAX(MIN(IF(AQ909>0,((AQ927-SUM($N999:AP999))/AQ909)*AQ$15,0),AQ927*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AR927<0,AR927,IF(AR909<1,AR927,MAX(MIN(IF(AR909>0,((AR927-SUM($N999:AQ999))/AR909)*AR$15,0),AR927*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AS927<0,AS927,IF(AS909<1,AS927,MAX(MIN(IF(AS909>0,((AS927-SUM($N999:AR999))/AS909)*AS$15,0),AS927*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AT927<0,AT927,IF(AT909<1,AT927,MAX(MIN(IF(AT909>0,((AT927-SUM($N999:AS999))/AT909)*AT$15,0),AT927*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AU927<0,AU927,IF(AU909<1,AU927,MAX(MIN(IF(AU909>0,((AU927-SUM($N999:AT999))/AU909)*AU$15,0),AU927*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AV927<0,AV927,IF(AV909<1,AV927,MAX(MIN(IF(AV909>0,((AV927-SUM($N999:AU999))/AV909)*AV$15,0),AV927*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AW927<0,AW927,IF(AW909<1,AW927,MAX(MIN(IF(AW909>0,((AW927-SUM($N999:AV999))/AW909)*AW$15,0),AW927*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AX927<0,AX927,IF(AX909<1,AX927,MAX(MIN(IF(AX909>0,((AX927-SUM($N999:AW999))/AX909)*AX$15,0),AX927*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AY927<0,AY927,IF(AY909<1,AY927,MAX(MIN(IF(AY909>0,((AY927-SUM($N999:AX999))/AY909)*AY$15,0),AY927*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(AZ927<0,AZ927,IF(AZ909<1,AZ927,MAX(MIN(IF(AZ909>0,((AZ927-SUM($N999:AY999))/AZ909)*AZ$15,0),AZ927*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BA927<0,BA927,IF(BA909<1,BA927,MAX(MIN(IF(BA909>0,((BA927-SUM($N999:AZ999))/BA909)*BA$15,0),BA927*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BB927<0,BB927,IF(BB909<1,BB927,MAX(MIN(IF(BB909>0,((BB927-SUM($N999:BA999))/BB909)*BB$15,0),BB927*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BC927<0,BC927,IF(BC909<1,BC927,MAX(MIN(IF(BC909>0,((BC927-SUM($N999:BB999))/BC909)*BC$15,0),BC927*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BD927<0,BD927,IF(BD909<1,BD927,MAX(MIN(IF(BD909>0,((BD927-SUM($N999:BC999))/BD909)*BD$15,0),BD927*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BE927<0,BE927,IF(BE909<1,BE927,MAX(MIN(IF(BE909>0,((BE927-SUM($N999:BD999))/BE909)*BE$15,0),BE927*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BF927<0,BF927,IF(BF909<1,BF927,MAX(MIN(IF(BF909>0,((BF927-SUM($N999:BE999))/BF909)*BF$15,0),BF927*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BG927<0,BG927,IF(BG909<1,BG927,MAX(MIN(IF(BG909>0,((BG927-SUM($N999:BF999))/BG909)*BG$15,0),BG927*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BH927<0,BH927,IF(BH909<1,BH927,MAX(MIN(IF(BH909>0,((BH927-SUM($N999:BG999))/BH909)*BH$15,0),BH927*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BI927<0,BI927,IF(BI909<1,BI927,MAX(MIN(IF(BI909>0,((BI927-SUM($N999:BH999))/BI909)*BI$15,0),BI927*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BJ927<0,BJ927,IF(BJ909<1,BJ927,MAX(MIN(IF(BJ909>0,((BJ927-SUM($N999:BI999))/BJ909)*BJ$15,0),BJ927*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BK927<0,BK927,IF(BK909<1,BK927,MAX(MIN(IF(BK909>0,((BK927-SUM($N999:BJ999))/BK909)*BK$15,0),BK927*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D981=\"Land\",0,IF(BL927<0,BL927,IF(BL909<1,BL927,MAX(MIN(IF(BL909>0,((BL927-SUM($N999:BK999))/BL909)*BL$15,0),BL927*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":982},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I355","v":0},{"$f":"-'PTRM expenditure'!J355","v":0},{"$f":"-'PTRM expenditure'!K355","v":0},{"$f":"-'PTRM expenditure'!L355","v":0},{"$f":"-'PTRM expenditure'!M355","v":0},{"$f":"-'PTRM expenditure'!N355","v":0},{"$f":"-IF($D982=\"Land\",0,IF(O928<0,O928,IF(O910<1,O928,MAX(MIN(IF(O910>0,((O928-SUM($N1000:N1000))/O910)*O$15,0),O928*O$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(P928<0,P928,IF(P910<1,P928,MAX(MIN(IF(P910>0,((P928-SUM($N1000:O1000))/P910)*P$15,0),P928*P$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(Q928<0,Q928,IF(Q910<1,Q928,MAX(MIN(IF(Q910>0,((Q928-SUM($N1000:P1000))/Q910)*Q$15,0),Q928*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(R928<0,R928,IF(R910<1,R928,MAX(MIN(IF(R910>0,((R928-SUM($N1000:Q1000))/R910)*R$15,0),R928*R$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(S928<0,S928,IF(S910<1,S928,MAX(MIN(IF(S910>0,((S928-SUM($N1000:R1000))/S910)*S$15,0),S928*S$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(T928<0,T928,IF(T910<1,T928,MAX(MIN(IF(T910>0,((T928-SUM($N1000:S1000))/T910)*T$15,0),T928*T$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(U928<0,U928,IF(U910<1,U928,MAX(MIN(IF(U910>0,((U928-SUM($N1000:T1000))/U910)*U$15,0),U928*U$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(V928<0,V928,IF(V910<1,V928,MAX(MIN(IF(V910>0,((V928-SUM($N1000:U1000))/V910)*V$15,0),V928*V$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(W928<0,W928,IF(W910<1,W928,MAX(MIN(IF(W910>0,((W928-SUM($N1000:V1000))/W910)*W$15,0),W928*W$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(X928<0,X928,IF(X910<1,X928,MAX(MIN(IF(X910>0,((X928-SUM($N1000:W1000))/X910)*X$15,0),X928*X$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(Y928<0,Y928,IF(Y910<1,Y928,MAX(MIN(IF(Y910>0,((Y928-SUM($N1000:X1000))/Y910)*Y$15,0),Y928*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(Z928<0,Z928,IF(Z910<1,Z928,MAX(MIN(IF(Z910>0,((Z928-SUM($N1000:Y1000))/Z910)*Z$15,0),Z928*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AA928<0,AA928,IF(AA910<1,AA928,MAX(MIN(IF(AA910>0,((AA928-SUM($N1000:Z1000))/AA910)*AA$15,0),AA928*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AB928<0,AB928,IF(AB910<1,AB928,MAX(MIN(IF(AB910>0,((AB928-SUM($N1000:AA1000))/AB910)*AB$15,0),AB928*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AC928<0,AC928,IF(AC910<1,AC928,MAX(MIN(IF(AC910>0,((AC928-SUM($N1000:AB1000))/AC910)*AC$15,0),AC928*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AD928<0,AD928,IF(AD910<1,AD928,MAX(MIN(IF(AD910>0,((AD928-SUM($N1000:AC1000))/AD910)*AD$15,0),AD928*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AE928<0,AE928,IF(AE910<1,AE928,MAX(MIN(IF(AE910>0,((AE928-SUM($N1000:AD1000))/AE910)*AE$15,0),AE928*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AF928<0,AF928,IF(AF910<1,AF928,MAX(MIN(IF(AF910>0,((AF928-SUM($N1000:AE1000))/AF910)*AF$15,0),AF928*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AG928<0,AG928,IF(AG910<1,AG928,MAX(MIN(IF(AG910>0,((AG928-SUM($N1000:AF1000))/AG910)*AG$15,0),AG928*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AH928<0,AH928,IF(AH910<1,AH928,MAX(MIN(IF(AH910>0,((AH928-SUM($N1000:AG1000))/AH910)*AH$15,0),AH928*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AI928<0,AI928,IF(AI910<1,AI928,MAX(MIN(IF(AI910>0,((AI928-SUM($N1000:AH1000))/AI910)*AI$15,0),AI928*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AJ928<0,AJ928,IF(AJ910<1,AJ928,MAX(MIN(IF(AJ910>0,((AJ928-SUM($N1000:AI1000))/AJ910)*AJ$15,0),AJ928*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AK928<0,AK928,IF(AK910<1,AK928,MAX(MIN(IF(AK910>0,((AK928-SUM($N1000:AJ1000))/AK910)*AK$15,0),AK928*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AL928<0,AL928,IF(AL910<1,AL928,MAX(MIN(IF(AL910>0,((AL928-SUM($N1000:AK1000))/AL910)*AL$15,0),AL928*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AM928<0,AM928,IF(AM910<1,AM928,MAX(MIN(IF(AM910>0,((AM928-SUM($N1000:AL1000))/AM910)*AM$15,0),AM928*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AN928<0,AN928,IF(AN910<1,AN928,MAX(MIN(IF(AN910>0,((AN928-SUM($N1000:AM1000))/AN910)*AN$15,0),AN928*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AO928<0,AO928,IF(AO910<1,AO928,MAX(MIN(IF(AO910>0,((AO928-SUM($N1000:AN1000))/AO910)*AO$15,0),AO928*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AP928<0,AP928,IF(AP910<1,AP928,MAX(MIN(IF(AP910>0,((AP928-SUM($N1000:AO1000))/AP910)*AP$15,0),AP928*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AQ928<0,AQ928,IF(AQ910<1,AQ928,MAX(MIN(IF(AQ910>0,((AQ928-SUM($N1000:AP1000))/AQ910)*AQ$15,0),AQ928*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AR928<0,AR928,IF(AR910<1,AR928,MAX(MIN(IF(AR910>0,((AR928-SUM($N1000:AQ1000))/AR910)*AR$15,0),AR928*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AS928<0,AS928,IF(AS910<1,AS928,MAX(MIN(IF(AS910>0,((AS928-SUM($N1000:AR1000))/AS910)*AS$15,0),AS928*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AT928<0,AT928,IF(AT910<1,AT928,MAX(MIN(IF(AT910>0,((AT928-SUM($N1000:AS1000))/AT910)*AT$15,0),AT928*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AU928<0,AU928,IF(AU910<1,AU928,MAX(MIN(IF(AU910>0,((AU928-SUM($N1000:AT1000))/AU910)*AU$15,0),AU928*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AV928<0,AV928,IF(AV910<1,AV928,MAX(MIN(IF(AV910>0,((AV928-SUM($N1000:AU1000))/AV910)*AV$15,0),AV928*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AW928<0,AW928,IF(AW910<1,AW928,MAX(MIN(IF(AW910>0,((AW928-SUM($N1000:AV1000))/AW910)*AW$15,0),AW928*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AX928<0,AX928,IF(AX910<1,AX928,MAX(MIN(IF(AX910>0,((AX928-SUM($N1000:AW1000))/AX910)*AX$15,0),AX928*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AY928<0,AY928,IF(AY910<1,AY928,MAX(MIN(IF(AY910>0,((AY928-SUM($N1000:AX1000))/AY910)*AY$15,0),AY928*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AZ928<0,AZ928,IF(AZ910<1,AZ928,MAX(MIN(IF(AZ910>0,((AZ928-SUM($N1000:AY1000))/AZ910)*AZ$15,0),AZ928*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BA928<0,BA928,IF(BA910<1,BA928,MAX(MIN(IF(BA910>0,((BA928-SUM($N1000:AZ1000))/BA910)*BA$15,0),BA928*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BB928<0,BB928,IF(BB910<1,BB928,MAX(MIN(IF(BB910>0,((BB928-SUM($N1000:BA1000))/BB910)*BB$15,0),BB928*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BC928<0,BC928,IF(BC910<1,BC928,MAX(MIN(IF(BC910>0,((BC928-SUM($N1000:BB1000))/BC910)*BC$15,0),BC928*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BD928<0,BD928,IF(BD910<1,BD928,MAX(MIN(IF(BD910>0,((BD928-SUM($N1000:BC1000))/BD910)*BD$15,0),BD928*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BE928<0,BE928,IF(BE910<1,BE928,MAX(MIN(IF(BE910>0,((BE928-SUM($N1000:BD1000))/BE910)*BE$15,0),BE928*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BF928<0,BF928,IF(BF910<1,BF928,MAX(MIN(IF(BF910>0,((BF928-SUM($N1000:BE1000))/BF910)*BF$15,0),BF928*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BG928<0,BG928,IF(BG910<1,BG928,MAX(MIN(IF(BG910>0,((BG928-SUM($N1000:BF1000))/BG910)*BG$15,0),BG928*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BH928<0,BH928,IF(BH910<1,BH928,MAX(MIN(IF(BH910>0,((BH928-SUM($N1000:BG1000))/BH910)*BH$15,0),BH928*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BI928<0,BI928,IF(BI910<1,BI928,MAX(MIN(IF(BI910>0,((BI928-SUM($N1000:BH1000))/BI910)*BI$15,0),BI928*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BJ928<0,BJ928,IF(BJ910<1,BJ928,MAX(MIN(IF(BJ910>0,((BJ928-SUM($N1000:BI1000))/BJ910)*BJ$15,0),BJ928*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BK928<0,BK928,IF(BK910<1,BK928,MAX(MIN(IF(BK910>0,((BK928-SUM($N1000:BJ1000))/BK910)*BK$15,0),BK928*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D982=\"Land\",0,IF(BL928<0,BL928,IF(BL910<1,BL928,MAX(MIN(IF(BL910>0,((BL928-SUM($N1000:BK1000))/BL910)*BL$15,0),BL928*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":983},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I356","v":0},{"$f":"-'PTRM expenditure'!J356","v":0},{"$f":"-'PTRM expenditure'!K356","v":0},{"$f":"-'PTRM expenditure'!L356","v":0},{"$f":"-'PTRM expenditure'!M356","v":0},{"$f":"-'PTRM expenditure'!N356","v":0},{"$f":"-IF($D983=\"Land\",0,IF(O929<0,O929,IF(O911<1,O929,MAX(MIN(IF(O911>0,((O929-SUM($N1001:N1001))/O911)*O$15,0),O929*O$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(P929<0,P929,IF(P911<1,P929,MAX(MIN(IF(P911>0,((P929-SUM($N1001:O1001))/P911)*P$15,0),P929*P$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(Q929<0,Q929,IF(Q911<1,Q929,MAX(MIN(IF(Q911>0,((Q929-SUM($N1001:P1001))/Q911)*Q$15,0),Q929*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(R929<0,R929,IF(R911<1,R929,MAX(MIN(IF(R911>0,((R929-SUM($N1001:Q1001))/R911)*R$15,0),R929*R$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(S929<0,S929,IF(S911<1,S929,MAX(MIN(IF(S911>0,((S929-SUM($N1001:R1001))/S911)*S$15,0),S929*S$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(T929<0,T929,IF(T911<1,T929,MAX(MIN(IF(T911>0,((T929-SUM($N1001:S1001))/T911)*T$15,0),T929*T$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(U929<0,U929,IF(U911<1,U929,MAX(MIN(IF(U911>0,((U929-SUM($N1001:T1001))/U911)*U$15,0),U929*U$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(V929<0,V929,IF(V911<1,V929,MAX(MIN(IF(V911>0,((V929-SUM($N1001:U1001))/V911)*V$15,0),V929*V$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(W929<0,W929,IF(W911<1,W929,MAX(MIN(IF(W911>0,((W929-SUM($N1001:V1001))/W911)*W$15,0),W929*W$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(X929<0,X929,IF(X911<1,X929,MAX(MIN(IF(X911>0,((X929-SUM($N1001:W1001))/X911)*X$15,0),X929*X$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(Y929<0,Y929,IF(Y911<1,Y929,MAX(MIN(IF(Y911>0,((Y929-SUM($N1001:X1001))/Y911)*Y$15,0),Y929*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(Z929<0,Z929,IF(Z911<1,Z929,MAX(MIN(IF(Z911>0,((Z929-SUM($N1001:Y1001))/Z911)*Z$15,0),Z929*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AA929<0,AA929,IF(AA911<1,AA929,MAX(MIN(IF(AA911>0,((AA929-SUM($N1001:Z1001))/AA911)*AA$15,0),AA929*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AB929<0,AB929,IF(AB911<1,AB929,MAX(MIN(IF(AB911>0,((AB929-SUM($N1001:AA1001))/AB911)*AB$15,0),AB929*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AC929<0,AC929,IF(AC911<1,AC929,MAX(MIN(IF(AC911>0,((AC929-SUM($N1001:AB1001))/AC911)*AC$15,0),AC929*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AD929<0,AD929,IF(AD911<1,AD929,MAX(MIN(IF(AD911>0,((AD929-SUM($N1001:AC1001))/AD911)*AD$15,0),AD929*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AE929<0,AE929,IF(AE911<1,AE929,MAX(MIN(IF(AE911>0,((AE929-SUM($N1001:AD1001))/AE911)*AE$15,0),AE929*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AF929<0,AF929,IF(AF911<1,AF929,MAX(MIN(IF(AF911>0,((AF929-SUM($N1001:AE1001))/AF911)*AF$15,0),AF929*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AG929<0,AG929,IF(AG911<1,AG929,MAX(MIN(IF(AG911>0,((AG929-SUM($N1001:AF1001))/AG911)*AG$15,0),AG929*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AH929<0,AH929,IF(AH911<1,AH929,MAX(MIN(IF(AH911>0,((AH929-SUM($N1001:AG1001))/AH911)*AH$15,0),AH929*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AI929<0,AI929,IF(AI911<1,AI929,MAX(MIN(IF(AI911>0,((AI929-SUM($N1001:AH1001))/AI911)*AI$15,0),AI929*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AJ929<0,AJ929,IF(AJ911<1,AJ929,MAX(MIN(IF(AJ911>0,((AJ929-SUM($N1001:AI1001))/AJ911)*AJ$15,0),AJ929*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AK929<0,AK929,IF(AK911<1,AK929,MAX(MIN(IF(AK911>0,((AK929-SUM($N1001:AJ1001))/AK911)*AK$15,0),AK929*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AL929<0,AL929,IF(AL911<1,AL929,MAX(MIN(IF(AL911>0,((AL929-SUM($N1001:AK1001))/AL911)*AL$15,0),AL929*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AM929<0,AM929,IF(AM911<1,AM929,MAX(MIN(IF(AM911>0,((AM929-SUM($N1001:AL1001))/AM911)*AM$15,0),AM929*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AN929<0,AN929,IF(AN911<1,AN929,MAX(MIN(IF(AN911>0,((AN929-SUM($N1001:AM1001))/AN911)*AN$15,0),AN929*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AO929<0,AO929,IF(AO911<1,AO929,MAX(MIN(IF(AO911>0,((AO929-SUM($N1001:AN1001))/AO911)*AO$15,0),AO929*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AP929<0,AP929,IF(AP911<1,AP929,MAX(MIN(IF(AP911>0,((AP929-SUM($N1001:AO1001))/AP911)*AP$15,0),AP929*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AQ929<0,AQ929,IF(AQ911<1,AQ929,MAX(MIN(IF(AQ911>0,((AQ929-SUM($N1001:AP1001))/AQ911)*AQ$15,0),AQ929*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AR929<0,AR929,IF(AR911<1,AR929,MAX(MIN(IF(AR911>0,((AR929-SUM($N1001:AQ1001))/AR911)*AR$15,0),AR929*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AS929<0,AS929,IF(AS911<1,AS929,MAX(MIN(IF(AS911>0,((AS929-SUM($N1001:AR1001))/AS911)*AS$15,0),AS929*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AT929<0,AT929,IF(AT911<1,AT929,MAX(MIN(IF(AT911>0,((AT929-SUM($N1001:AS1001))/AT911)*AT$15,0),AT929*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AU929<0,AU929,IF(AU911<1,AU929,MAX(MIN(IF(AU911>0,((AU929-SUM($N1001:AT1001))/AU911)*AU$15,0),AU929*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AV929<0,AV929,IF(AV911<1,AV929,MAX(MIN(IF(AV911>0,((AV929-SUM($N1001:AU1001))/AV911)*AV$15,0),AV929*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AW929<0,AW929,IF(AW911<1,AW929,MAX(MIN(IF(AW911>0,((AW929-SUM($N1001:AV1001))/AW911)*AW$15,0),AW929*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AX929<0,AX929,IF(AX911<1,AX929,MAX(MIN(IF(AX911>0,((AX929-SUM($N1001:AW1001))/AX911)*AX$15,0),AX929*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AY929<0,AY929,IF(AY911<1,AY929,MAX(MIN(IF(AY911>0,((AY929-SUM($N1001:AX1001))/AY911)*AY$15,0),AY929*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AZ929<0,AZ929,IF(AZ911<1,AZ929,MAX(MIN(IF(AZ911>0,((AZ929-SUM($N1001:AY1001))/AZ911)*AZ$15,0),AZ929*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BA929<0,BA929,IF(BA911<1,BA929,MAX(MIN(IF(BA911>0,((BA929-SUM($N1001:AZ1001))/BA911)*BA$15,0),BA929*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BB929<0,BB929,IF(BB911<1,BB929,MAX(MIN(IF(BB911>0,((BB929-SUM($N1001:BA1001))/BB911)*BB$15,0),BB929*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BC929<0,BC929,IF(BC911<1,BC929,MAX(MIN(IF(BC911>0,((BC929-SUM($N1001:BB1001))/BC911)*BC$15,0),BC929*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BD929<0,BD929,IF(BD911<1,BD929,MAX(MIN(IF(BD911>0,((BD929-SUM($N1001:BC1001))/BD911)*BD$15,0),BD929*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BE929<0,BE929,IF(BE911<1,BE929,MAX(MIN(IF(BE911>0,((BE929-SUM($N1001:BD1001))/BE911)*BE$15,0),BE929*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BF929<0,BF929,IF(BF911<1,BF929,MAX(MIN(IF(BF911>0,((BF929-SUM($N1001:BE1001))/BF911)*BF$15,0),BF929*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BG929<0,BG929,IF(BG911<1,BG929,MAX(MIN(IF(BG911>0,((BG929-SUM($N1001:BF1001))/BG911)*BG$15,0),BG929*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BH929<0,BH929,IF(BH911<1,BH929,MAX(MIN(IF(BH911>0,((BH929-SUM($N1001:BG1001))/BH911)*BH$15,0),BH929*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BI929<0,BI929,IF(BI911<1,BI929,MAX(MIN(IF(BI911>0,((BI929-SUM($N1001:BH1001))/BI911)*BI$15,0),BI929*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BJ929<0,BJ929,IF(BJ911<1,BJ929,MAX(MIN(IF(BJ911>0,((BJ929-SUM($N1001:BI1001))/BJ911)*BJ$15,0),BJ929*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BK929<0,BK929,IF(BK911<1,BK929,MAX(MIN(IF(BK911>0,((BK929-SUM($N1001:BJ1001))/BK911)*BK$15,0),BK929*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D983=\"Land\",0,IF(BL929<0,BL929,IF(BL911<1,BL929,MAX(MIN(IF(BL911>0,((BL929-SUM($N1001:BK1001))/BL911)*BL$15,0),BL929*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":984},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I357","v":0},{"$f":"-'PTRM expenditure'!J357","v":0},{"$f":"-'PTRM expenditure'!K357","v":0},{"$f":"-'PTRM expenditure'!L357","v":0},{"$f":"-'PTRM expenditure'!M357","v":0},{"$f":"-'PTRM expenditure'!N357","v":0},{"$f":"-IF($D984=\"Land\",0,IF(O930<0,O930,IF(O912<1,O930,MAX(MIN(IF(O912>0,((O930-SUM($N1002:N1002))/O912)*O$15,0),O930*O$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(P930<0,P930,IF(P912<1,P930,MAX(MIN(IF(P912>0,((P930-SUM($N1002:O1002))/P912)*P$15,0),P930*P$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(Q930<0,Q930,IF(Q912<1,Q930,MAX(MIN(IF(Q912>0,((Q930-SUM($N1002:P1002))/Q912)*Q$15,0),Q930*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(R930<0,R930,IF(R912<1,R930,MAX(MIN(IF(R912>0,((R930-SUM($N1002:Q1002))/R912)*R$15,0),R930*R$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(S930<0,S930,IF(S912<1,S930,MAX(MIN(IF(S912>0,((S930-SUM($N1002:R1002))/S912)*S$15,0),S930*S$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(T930<0,T930,IF(T912<1,T930,MAX(MIN(IF(T912>0,((T930-SUM($N1002:S1002))/T912)*T$15,0),T930*T$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(U930<0,U930,IF(U912<1,U930,MAX(MIN(IF(U912>0,((U930-SUM($N1002:T1002))/U912)*U$15,0),U930*U$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(V930<0,V930,IF(V912<1,V930,MAX(MIN(IF(V912>0,((V930-SUM($N1002:U1002))/V912)*V$15,0),V930*V$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(W930<0,W930,IF(W912<1,W930,MAX(MIN(IF(W912>0,((W930-SUM($N1002:V1002))/W912)*W$15,0),W930*W$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(X930<0,X930,IF(X912<1,X930,MAX(MIN(IF(X912>0,((X930-SUM($N1002:W1002))/X912)*X$15,0),X930*X$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(Y930<0,Y930,IF(Y912<1,Y930,MAX(MIN(IF(Y912>0,((Y930-SUM($N1002:X1002))/Y912)*Y$15,0),Y930*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(Z930<0,Z930,IF(Z912<1,Z930,MAX(MIN(IF(Z912>0,((Z930-SUM($N1002:Y1002))/Z912)*Z$15,0),Z930*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AA930<0,AA930,IF(AA912<1,AA930,MAX(MIN(IF(AA912>0,((AA930-SUM($N1002:Z1002))/AA912)*AA$15,0),AA930*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AB930<0,AB930,IF(AB912<1,AB930,MAX(MIN(IF(AB912>0,((AB930-SUM($N1002:AA1002))/AB912)*AB$15,0),AB930*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AC930<0,AC930,IF(AC912<1,AC930,MAX(MIN(IF(AC912>0,((AC930-SUM($N1002:AB1002))/AC912)*AC$15,0),AC930*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AD930<0,AD930,IF(AD912<1,AD930,MAX(MIN(IF(AD912>0,((AD930-SUM($N1002:AC1002))/AD912)*AD$15,0),AD930*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AE930<0,AE930,IF(AE912<1,AE930,MAX(MIN(IF(AE912>0,((AE930-SUM($N1002:AD1002))/AE912)*AE$15,0),AE930*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AF930<0,AF930,IF(AF912<1,AF930,MAX(MIN(IF(AF912>0,((AF930-SUM($N1002:AE1002))/AF912)*AF$15,0),AF930*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AG930<0,AG930,IF(AG912<1,AG930,MAX(MIN(IF(AG912>0,((AG930-SUM($N1002:AF1002))/AG912)*AG$15,0),AG930*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AH930<0,AH930,IF(AH912<1,AH930,MAX(MIN(IF(AH912>0,((AH930-SUM($N1002:AG1002))/AH912)*AH$15,0),AH930*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AI930<0,AI930,IF(AI912<1,AI930,MAX(MIN(IF(AI912>0,((AI930-SUM($N1002:AH1002))/AI912)*AI$15,0),AI930*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AJ930<0,AJ930,IF(AJ912<1,AJ930,MAX(MIN(IF(AJ912>0,((AJ930-SUM($N1002:AI1002))/AJ912)*AJ$15,0),AJ930*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AK930<0,AK930,IF(AK912<1,AK930,MAX(MIN(IF(AK912>0,((AK930-SUM($N1002:AJ1002))/AK912)*AK$15,0),AK930*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AL930<0,AL930,IF(AL912<1,AL930,MAX(MIN(IF(AL912>0,((AL930-SUM($N1002:AK1002))/AL912)*AL$15,0),AL930*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AM930<0,AM930,IF(AM912<1,AM930,MAX(MIN(IF(AM912>0,((AM930-SUM($N1002:AL1002))/AM912)*AM$15,0),AM930*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AN930<0,AN930,IF(AN912<1,AN930,MAX(MIN(IF(AN912>0,((AN930-SUM($N1002:AM1002))/AN912)*AN$15,0),AN930*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AO930<0,AO930,IF(AO912<1,AO930,MAX(MIN(IF(AO912>0,((AO930-SUM($N1002:AN1002))/AO912)*AO$15,0),AO930*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AP930<0,AP930,IF(AP912<1,AP930,MAX(MIN(IF(AP912>0,((AP930-SUM($N1002:AO1002))/AP912)*AP$15,0),AP930*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AQ930<0,AQ930,IF(AQ912<1,AQ930,MAX(MIN(IF(AQ912>0,((AQ930-SUM($N1002:AP1002))/AQ912)*AQ$15,0),AQ930*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AR930<0,AR930,IF(AR912<1,AR930,MAX(MIN(IF(AR912>0,((AR930-SUM($N1002:AQ1002))/AR912)*AR$15,0),AR930*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AS930<0,AS930,IF(AS912<1,AS930,MAX(MIN(IF(AS912>0,((AS930-SUM($N1002:AR1002))/AS912)*AS$15,0),AS930*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AT930<0,AT930,IF(AT912<1,AT930,MAX(MIN(IF(AT912>0,((AT930-SUM($N1002:AS1002))/AT912)*AT$15,0),AT930*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AU930<0,AU930,IF(AU912<1,AU930,MAX(MIN(IF(AU912>0,((AU930-SUM($N1002:AT1002))/AU912)*AU$15,0),AU930*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AV930<0,AV930,IF(AV912<1,AV930,MAX(MIN(IF(AV912>0,((AV930-SUM($N1002:AU1002))/AV912)*AV$15,0),AV930*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AW930<0,AW930,IF(AW912<1,AW930,MAX(MIN(IF(AW912>0,((AW930-SUM($N1002:AV1002))/AW912)*AW$15,0),AW930*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AX930<0,AX930,IF(AX912<1,AX930,MAX(MIN(IF(AX912>0,((AX930-SUM($N1002:AW1002))/AX912)*AX$15,0),AX930*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AY930<0,AY930,IF(AY912<1,AY930,MAX(MIN(IF(AY912>0,((AY930-SUM($N1002:AX1002))/AY912)*AY$15,0),AY930*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AZ930<0,AZ930,IF(AZ912<1,AZ930,MAX(MIN(IF(AZ912>0,((AZ930-SUM($N1002:AY1002))/AZ912)*AZ$15,0),AZ930*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BA930<0,BA930,IF(BA912<1,BA930,MAX(MIN(IF(BA912>0,((BA930-SUM($N1002:AZ1002))/BA912)*BA$15,0),BA930*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BB930<0,BB930,IF(BB912<1,BB930,MAX(MIN(IF(BB912>0,((BB930-SUM($N1002:BA1002))/BB912)*BB$15,0),BB930*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BC930<0,BC930,IF(BC912<1,BC930,MAX(MIN(IF(BC912>0,((BC930-SUM($N1002:BB1002))/BC912)*BC$15,0),BC930*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BD930<0,BD930,IF(BD912<1,BD930,MAX(MIN(IF(BD912>0,((BD930-SUM($N1002:BC1002))/BD912)*BD$15,0),BD930*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BE930<0,BE930,IF(BE912<1,BE930,MAX(MIN(IF(BE912>0,((BE930-SUM($N1002:BD1002))/BE912)*BE$15,0),BE930*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BF930<0,BF930,IF(BF912<1,BF930,MAX(MIN(IF(BF912>0,((BF930-SUM($N1002:BE1002))/BF912)*BF$15,0),BF930*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BG930<0,BG930,IF(BG912<1,BG930,MAX(MIN(IF(BG912>0,((BG930-SUM($N1002:BF1002))/BG912)*BG$15,0),BG930*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BH930<0,BH930,IF(BH912<1,BH930,MAX(MIN(IF(BH912>0,((BH930-SUM($N1002:BG1002))/BH912)*BH$15,0),BH930*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BI930<0,BI930,IF(BI912<1,BI930,MAX(MIN(IF(BI912>0,((BI930-SUM($N1002:BH1002))/BI912)*BI$15,0),BI930*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BJ930<0,BJ930,IF(BJ912<1,BJ930,MAX(MIN(IF(BJ912>0,((BJ930-SUM($N1002:BI1002))/BJ912)*BJ$15,0),BJ930*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BK930<0,BK930,IF(BK912<1,BK930,MAX(MIN(IF(BK912>0,((BK930-SUM($N1002:BJ1002))/BK912)*BK$15,0),BK930*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D984=\"Land\",0,IF(BL930<0,BL930,IF(BL912<1,BL930,MAX(MIN(IF(BL912>0,((BL930-SUM($N1002:BK1002))/BL912)*BL$15,0),BL930*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":985},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I358","v":0},{"$f":"-'PTRM expenditure'!J358","v":0},{"$f":"-'PTRM expenditure'!K358","v":0},{"$f":"-'PTRM expenditure'!L358","v":0},{"$f":"-'PTRM expenditure'!M358","v":0},{"$f":"-'PTRM expenditure'!N358","v":0},{"$f":"-IF($D985=\"Land\",0,IF(O931<0,O931,IF(O913<1,O931,MAX(MIN(IF(O913>0,((O931-SUM($N1003:N1003))/O913)*O$15,0),O931*O$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(P931<0,P931,IF(P913<1,P931,MAX(MIN(IF(P913>0,((P931-SUM($N1003:O1003))/P913)*P$15,0),P931*P$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(Q931<0,Q931,IF(Q913<1,Q931,MAX(MIN(IF(Q913>0,((Q931-SUM($N1003:P1003))/Q913)*Q$15,0),Q931*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(R931<0,R931,IF(R913<1,R931,MAX(MIN(IF(R913>0,((R931-SUM($N1003:Q1003))/R913)*R$15,0),R931*R$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(S931<0,S931,IF(S913<1,S931,MAX(MIN(IF(S913>0,((S931-SUM($N1003:R1003))/S913)*S$15,0),S931*S$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(T931<0,T931,IF(T913<1,T931,MAX(MIN(IF(T913>0,((T931-SUM($N1003:S1003))/T913)*T$15,0),T931*T$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(U931<0,U931,IF(U913<1,U931,MAX(MIN(IF(U913>0,((U931-SUM($N1003:T1003))/U913)*U$15,0),U931*U$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(V931<0,V931,IF(V913<1,V931,MAX(MIN(IF(V913>0,((V931-SUM($N1003:U1003))/V913)*V$15,0),V931*V$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(W931<0,W931,IF(W913<1,W931,MAX(MIN(IF(W913>0,((W931-SUM($N1003:V1003))/W913)*W$15,0),W931*W$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(X931<0,X931,IF(X913<1,X931,MAX(MIN(IF(X913>0,((X931-SUM($N1003:W1003))/X913)*X$15,0),X931*X$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(Y931<0,Y931,IF(Y913<1,Y931,MAX(MIN(IF(Y913>0,((Y931-SUM($N1003:X1003))/Y913)*Y$15,0),Y931*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(Z931<0,Z931,IF(Z913<1,Z931,MAX(MIN(IF(Z913>0,((Z931-SUM($N1003:Y1003))/Z913)*Z$15,0),Z931*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AA931<0,AA931,IF(AA913<1,AA931,MAX(MIN(IF(AA913>0,((AA931-SUM($N1003:Z1003))/AA913)*AA$15,0),AA931*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AB931<0,AB931,IF(AB913<1,AB931,MAX(MIN(IF(AB913>0,((AB931-SUM($N1003:AA1003))/AB913)*AB$15,0),AB931*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AC931<0,AC931,IF(AC913<1,AC931,MAX(MIN(IF(AC913>0,((AC931-SUM($N1003:AB1003))/AC913)*AC$15,0),AC931*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AD931<0,AD931,IF(AD913<1,AD931,MAX(MIN(IF(AD913>0,((AD931-SUM($N1003:AC1003))/AD913)*AD$15,0),AD931*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AE931<0,AE931,IF(AE913<1,AE931,MAX(MIN(IF(AE913>0,((AE931-SUM($N1003:AD1003))/AE913)*AE$15,0),AE931*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AF931<0,AF931,IF(AF913<1,AF931,MAX(MIN(IF(AF913>0,((AF931-SUM($N1003:AE1003))/AF913)*AF$15,0),AF931*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AG931<0,AG931,IF(AG913<1,AG931,MAX(MIN(IF(AG913>0,((AG931-SUM($N1003:AF1003))/AG913)*AG$15,0),AG931*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AH931<0,AH931,IF(AH913<1,AH931,MAX(MIN(IF(AH913>0,((AH931-SUM($N1003:AG1003))/AH913)*AH$15,0),AH931*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AI931<0,AI931,IF(AI913<1,AI931,MAX(MIN(IF(AI913>0,((AI931-SUM($N1003:AH1003))/AI913)*AI$15,0),AI931*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AJ931<0,AJ931,IF(AJ913<1,AJ931,MAX(MIN(IF(AJ913>0,((AJ931-SUM($N1003:AI1003))/AJ913)*AJ$15,0),AJ931*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AK931<0,AK931,IF(AK913<1,AK931,MAX(MIN(IF(AK913>0,((AK931-SUM($N1003:AJ1003))/AK913)*AK$15,0),AK931*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AL931<0,AL931,IF(AL913<1,AL931,MAX(MIN(IF(AL913>0,((AL931-SUM($N1003:AK1003))/AL913)*AL$15,0),AL931*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AM931<0,AM931,IF(AM913<1,AM931,MAX(MIN(IF(AM913>0,((AM931-SUM($N1003:AL1003))/AM913)*AM$15,0),AM931*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AN931<0,AN931,IF(AN913<1,AN931,MAX(MIN(IF(AN913>0,((AN931-SUM($N1003:AM1003))/AN913)*AN$15,0),AN931*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AO931<0,AO931,IF(AO913<1,AO931,MAX(MIN(IF(AO913>0,((AO931-SUM($N1003:AN1003))/AO913)*AO$15,0),AO931*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AP931<0,AP931,IF(AP913<1,AP931,MAX(MIN(IF(AP913>0,((AP931-SUM($N1003:AO1003))/AP913)*AP$15,0),AP931*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AQ931<0,AQ931,IF(AQ913<1,AQ931,MAX(MIN(IF(AQ913>0,((AQ931-SUM($N1003:AP1003))/AQ913)*AQ$15,0),AQ931*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AR931<0,AR931,IF(AR913<1,AR931,MAX(MIN(IF(AR913>0,((AR931-SUM($N1003:AQ1003))/AR913)*AR$15,0),AR931*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AS931<0,AS931,IF(AS913<1,AS931,MAX(MIN(IF(AS913>0,((AS931-SUM($N1003:AR1003))/AS913)*AS$15,0),AS931*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AT931<0,AT931,IF(AT913<1,AT931,MAX(MIN(IF(AT913>0,((AT931-SUM($N1003:AS1003))/AT913)*AT$15,0),AT931*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AU931<0,AU931,IF(AU913<1,AU931,MAX(MIN(IF(AU913>0,((AU931-SUM($N1003:AT1003))/AU913)*AU$15,0),AU931*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AV931<0,AV931,IF(AV913<1,AV931,MAX(MIN(IF(AV913>0,((AV931-SUM($N1003:AU1003))/AV913)*AV$15,0),AV931*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AW931<0,AW931,IF(AW913<1,AW931,MAX(MIN(IF(AW913>0,((AW931-SUM($N1003:AV1003))/AW913)*AW$15,0),AW931*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AX931<0,AX931,IF(AX913<1,AX931,MAX(MIN(IF(AX913>0,((AX931-SUM($N1003:AW1003))/AX913)*AX$15,0),AX931*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AY931<0,AY931,IF(AY913<1,AY931,MAX(MIN(IF(AY913>0,((AY931-SUM($N1003:AX1003))/AY913)*AY$15,0),AY931*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AZ931<0,AZ931,IF(AZ913<1,AZ931,MAX(MIN(IF(AZ913>0,((AZ931-SUM($N1003:AY1003))/AZ913)*AZ$15,0),AZ931*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BA931<0,BA931,IF(BA913<1,BA931,MAX(MIN(IF(BA913>0,((BA931-SUM($N1003:AZ1003))/BA913)*BA$15,0),BA931*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BB931<0,BB931,IF(BB913<1,BB931,MAX(MIN(IF(BB913>0,((BB931-SUM($N1003:BA1003))/BB913)*BB$15,0),BB931*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BC931<0,BC931,IF(BC913<1,BC931,MAX(MIN(IF(BC913>0,((BC931-SUM($N1003:BB1003))/BC913)*BC$15,0),BC931*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BD931<0,BD931,IF(BD913<1,BD931,MAX(MIN(IF(BD913>0,((BD931-SUM($N1003:BC1003))/BD913)*BD$15,0),BD931*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BE931<0,BE931,IF(BE913<1,BE931,MAX(MIN(IF(BE913>0,((BE931-SUM($N1003:BD1003))/BE913)*BE$15,0),BE931*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BF931<0,BF931,IF(BF913<1,BF931,MAX(MIN(IF(BF913>0,((BF931-SUM($N1003:BE1003))/BF913)*BF$15,0),BF931*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BG931<0,BG931,IF(BG913<1,BG931,MAX(MIN(IF(BG913>0,((BG931-SUM($N1003:BF1003))/BG913)*BG$15,0),BG931*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BH931<0,BH931,IF(BH913<1,BH931,MAX(MIN(IF(BH913>0,((BH931-SUM($N1003:BG1003))/BH913)*BH$15,0),BH931*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BI931<0,BI931,IF(BI913<1,BI931,MAX(MIN(IF(BI913>0,((BI931-SUM($N1003:BH1003))/BI913)*BI$15,0),BI931*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BJ931<0,BJ931,IF(BJ913<1,BJ931,MAX(MIN(IF(BJ913>0,((BJ931-SUM($N1003:BI1003))/BJ913)*BJ$15,0),BJ931*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BK931<0,BK931,IF(BK913<1,BK931,MAX(MIN(IF(BK913>0,((BK931-SUM($N1003:BJ1003))/BK913)*BK$15,0),BK931*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D985=\"Land\",0,IF(BL931<0,BL931,IF(BL913<1,BL931,MAX(MIN(IF(BL913>0,((BL931-SUM($N1003:BK1003))/BL913)*BL$15,0),BL931*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":986},null,null,"Total",null,null,null,null,{"$f":"SUM(I970:I985)","v":-0.8918540571512531},{"$f":"SUM(J970:J985)","v":-0.90907882113505678},-0.88620060132269418,-0.88620060132269418,-0.88620060132269418,-0.88620060132269418,{"$f":"SUM(O970:O985)","v":-0.88030954025626662},-0.90324646118912555,-0.19061128799346713,-0.19061128799346713,-0.19061128799346713,-0.1906112879934671,-0.1906112879934671,-0.1906112879934671,-0.1906112879934671,-0.19061128799346708,-0.19061128799346708,-0.19061128799346708,-0.19061128799346708,-0.19061128799346708,-0.19061128799346705,-0.19061128799346705,-0.19061128799346705,-0.18227171432207773,-0.1822717143220777,-0.1822717143220777,-0.18227171432207767,-0.18227171432207767,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207764,-0.18227171432207762,-0.18227171432207762,-0.18227171432207762,-0.18227171432207762,-0.18227171432207762,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2,-3.9692212790600645E-2]
["Unused"]
[{"$f":"ROW()","v":988},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":989},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":990},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":991},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":992},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":993},null,null,"Regulators"]
[{"$f":"ROW()","v":994},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":995},null,null,"Buildings"]
[{"$f":"ROW()","v":996},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":997},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":998},null,null,"Vehicle"]
[{"$f":"ROW()","v":999},null,null,"Information Technology"]
[{"$f":"ROW()","v":1000},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1002},null,null,"Land"]
[{"$f":"ROW()","v":1004},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O988:O1003)","v":0},{"$f":"SUM(P988:P1003)","v":0},{"$f":"SUM(Q988:Q1003)","v":0},{"$f":"SUM(R988:R1003)","v":0},{"$f":"SUM(S988:S1003)","v":0},{"$f":"SUM(T988:T1003)","v":0},{"$f":"SUM(U988:U1003)","v":0},{"$f":"SUM(V988:V1003)","v":0},{"$f":"SUM(W988:W1003)","v":0},{"$f":"SUM(X988:X1003)","v":0},{"$f":"SUM(Y988:Y1003)","v":0},{"$f":"SUM(Z988:Z1003)","v":0},{"$f":"SUM(AA988:AA1003)","v":0},{"$f":"SUM(AB988:AB1003)","v":0},{"$f":"SUM(AC988:AC1003)","v":0},{"$f":"SUM(AD988:AD1003)","v":0},{"$f":"SUM(AE988:AE1003)","v":0},{"$f":"SUM(AF988:AF1003)","v":0},{"$f":"SUM(AG988:AG1003)","v":0},{"$f":"SUM(AH988:AH1003)","v":0},{"$f":"SUM(AI988:AI1003)","v":0},{"$f":"SUM(AJ988:AJ1003)","v":0},{"$f":"SUM(AK988:AK1003)","v":0},{"$f":"SUM(AL988:AL1003)","v":0},{"$f":"SUM(AM988:AM1003)","v":0},{"$f":"SUM(AN988:AN1003)","v":0},{"$f":"SUM(AO988:AO1003)","v":0},{"$f":"SUM(AP988:AP1003)","v":0},{"$f":"SUM(AQ988:AQ1003)","v":0},{"$f":"SUM(AR988:AR1003)","v":0},{"$f":"SUM(AS988:AS1003)","v":0},{"$f":"SUM(AT988:AT1003)","v":0},{"$f":"SUM(AU988:AU1003)","v":0},{"$f":"SUM(AV988:AV1003)","v":0},{"$f":"SUM(AW988:AW1003)","v":0},{"$f":"SUM(AX988:AX1003)","v":0},{"$f":"SUM(AY988:AY1003)","v":0},{"$f":"SUM(AZ988:AZ1003)","v":0},{"$f":"SUM(BA988:BA1003)","v":0},{"$f":"SUM(BB988:BB1003)","v":0},{"$f":"SUM(BC988:BC1003)","v":0},{"$f":"SUM(BD988:BD1003)","v":0},{"$f":"SUM(BE988:BE1003)","v":0},{"$f":"SUM(BF988:BF1003)","v":0},{"$f":"SUM(BG988:BG1003)","v":0},{"$f":"SUM(BH988:BH1003)","v":0},{"$f":"SUM(BI988:BI1003)","v":0},{"$f":"SUM(BJ988:BJ1003)","v":0},{"$f":"SUM(BK988:BK1003)","v":0},{"$f":"SUM(BL988:BL1003)","v":0}]
[{"$f":"ROW()","v":1007},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1011},null,null,"Regulators"]
[{"$f":"ROW()","v":1014},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1017},null,null,"Information Technology"]
[{"$f":"ROW()","v":1018},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1021},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1025},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I917+I935+I953+I971+I989 + I1007","v":0},{"$f":"J917+J935+J953+J971+J989 + J1007","v":0},0,0,0,0,{"$f":"O917+O935+O953+O971+O989 + O1007","v":0},0,0,0,0,{"$f":"T917+T935+T953+T971+T989 + T1007","v":0},0,{"$f":"V917+V935+V953+V971+V989 + V1007","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI917+AI935+AI953+AI971+AI989 + AI1007","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV917+AV935+AV953+AV971+AV989 + AV1007","v":0},0,0,0,0,0,{"$f":"BB917+BB935+BB953+BB971+BB989 + BB1007","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I920+I938+I956+I974+I992+I1010","v":0},{"$f":"J920+J938+J956+J974+J992+J1010","v":0},{"$f":"K920+K938+K956+K974+K992 + K1010","v":0},0,0,0,{"$f":"O920+O938+O956+O974+O992 + O1010","v":0},0,0,0,0,{"$f":"T920+T938+T956+T974+T992 + T1010","v":0},0,{"$f":"V920+V938+V956+V974+V992 + V1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI920+AI938+AI956+AI974+AI992 + AI1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV920+AV938+AV956+AV974+AV992 + AV1010","v":0},0,0,0,0,0,{"$f":"BB920+BB938+BB956+BB974+BB992 + BB1010","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Buildings",null,null,null,null,{"$f":"I923+I941+I959+I977+I995 + I1013","v":5.0104818941934616E-2},{"$f":"J923+J941+J959+J977+J995 + J1013","v":4.7841923258650811E-2},4.5579027575367005E-2,4.33161318920832E-2,4.1053236208799394E-2,3.8790340525515589E-2,{"$f":"O923+O941+O959+O977+O995 + O1013","v":3.6508555788720552E-2},3.4226771051925516E-2,3.1944986315130479E-2,2.9663201578335446E-2,2.7381416841540412E-2,{"$f":"T923+T941+T959+T977+T995 + T1013","v":2.5099632104745379E-2},2.2817847367950346E-2,{"$f":"V923+V941+V959+V977+V995 + V1013","v":2.0536062631155313E-2},1.825427789436028E-2,1.5972493157565243E-2,1.3690708420770208E-2,1.1408923683975173E-2,9.1271389471801381E-3,6.8453542103851031E-3,4.5635694735900682E-3,2.2817847367950341E-3,0,0,0,0,{"$f":"AI923+AI941+AI959+AI977+AI995 + AI1013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV923+AV941+AV959+AV977+AV995 + AV1013","v":0},0,0,0,0,0,{"$f":"BB923+BB941+BB959+BB977+BB995 + BB1013","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,null,"Information Technology",null,null,null,null,{"$f":"I927+I945+I963+I981+I999 + I1017","v":1.6653345369377348E-16},{"$f":"J927+J945+J963+J981+J999 + J1017","v":1.6653345369377348E-16},1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,{"$f":"O927+O945+O963+O981+O999 + O1017","v":0},0,0,0,0,{"$f":"T927+T945+T963+T981+T999 + T1017","v":0},0,{"$f":"V927+V945+V963+V981+V999 + V1017","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI927+AI945+AI963+AI981+AI999 + AI1017","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV927+AV945+AV963+AV981+AV999 + AV1017","v":0},0,0,0,0,0,{"$f":"BB927+BB945+BB963+BB981+BB999 + BB1017","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1038},null,null,"Land",null,null,null,null,{"$f":"I930+I948+I966+I984+I1002 + I1020","v":0.33144195767140466},{"$f":"J930+J948+J966+J984+J1002 + J1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,{"$f":"O930+O948+O966+O984+O1002 + O1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,{"$f":"T930+T948+T966+T984+T1002 + T1020","v":0.33144195767140466},0.33144195767140466,{"$f":"V930+V948+V966+V984+V1002 + V1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,{"$f":"AI930+AI948+AI966+AI984+AI1002 + AI1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,{"$f":"AV930+AV948+AV966+AV984+AV1002 + AV1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,{"$f":"BB930+BB948+BB966+BB984+BB1002 + BB1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466]
[{"$f":"\"2002 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2002 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":1045},null,null,"Medium Pressure Mains",null,null,null,null,44,{"$f":"(I1045-I$15)*(I1045>J$15)","v":43},42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},null,null,"Secondary Gate Stations",null,null,null,null,24,{"$f":"(I1049-I$15)*(I1049>J$15)","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1052},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1052-I$15)*(I1052>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I1055-I$15)*(I1055>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1059}]
[{"$f":"ROW()","v":1062},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1063},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,{"$f":"N1171","v":0},{"$f":"O1171","v":0},{"$f":"P1171","v":0},{"$f":"Q1171","v":0},{"$f":"R1171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Meter and Services Pipes",null,null,null,null,11.989334223997307,10.657185976886494,9.3335752585194385,8.0099645401523833,6.6863538217853282,5.3627431034182731,4.039132385051218,2.6927549233674783,1.3463774616837392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I1181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1083},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1086},null,null,"Buildings"]
[{"$f":"ROW()","v":1087},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1090},null,null,"Information Technology"]
[{"$f":"ROW()","v":1093},null,null,"Land"]
[{"$f":"ROW()","v":1097},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1100},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1103},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1107},null,null,"Vehicle"]
[{"$f":"ROW()","v":1110},null,null,"FRC"]
[{"$f":"ROW()","v":1111},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1117},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I381","v":0},{"$f":"-'PTRM expenditure'!J381","v":0},{"$f":"-'PTRM expenditure'!K381","v":0},{"$f":"-'PTRM expenditure'!L381","v":0},{"$f":"-'PTRM expenditure'!M381","v":0},{"$f":"-'PTRM expenditure'!N381","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(O1063<0,O1063,IF(O1045<1,O1063,MAX(MIN(IF(O1045>0,((O1063-SUM($N1135:N1135))/O1045)*O$15,0),O1063*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(P1063<0,P1063,IF(P1045<1,P1063,MAX(MIN(IF(P1045>0,((P1063-SUM($N1135:O1135))/P1045)*P$15,0),P1063*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(Q1063<0,Q1063,IF(Q1045<1,Q1063,MAX(MIN(IF(Q1045>0,((Q1063-SUM($N1135:P1135))/Q1045)*Q$15,0),Q1063*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(R1063<0,R1063,IF(R1045<1,R1063,MAX(MIN(IF(R1045>0,((R1063-SUM($N1135:Q1135))/R1045)*R$15,0),R1063*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(S1063<0,S1063,IF(S1045<1,S1063,MAX(MIN(IF(S1045>0,((S1063-SUM($N1135:R1135))/S1045)*S$15,0),S1063*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(T1063<0,T1063,IF(T1045<1,T1063,MAX(MIN(IF(T1045>0,((T1063-SUM($N1135:S1135))/T1045)*T$15,0),T1063*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(U1063<0,U1063,IF(U1045<1,U1063,MAX(MIN(IF(U1045>0,((U1063-SUM($N1135:T1135))/U1045)*U$15,0),U1063*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(V1063<0,V1063,IF(V1045<1,V1063,MAX(MIN(IF(V1045>0,((V1063-SUM($N1135:U1135))/V1045)*V$15,0),V1063*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(W1063<0,W1063,IF(W1045<1,W1063,MAX(MIN(IF(W1045>0,((W1063-SUM($N1135:V1135))/W1045)*W$15,0),W1063*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(X1063<0,X1063,IF(X1045<1,X1063,MAX(MIN(IF(X1045>0,((X1063-SUM($N1135:W1135))/X1045)*X$15,0),X1063*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(Y1063<0,Y1063,IF(Y1045<1,Y1063,MAX(MIN(IF(Y1045>0,((Y1063-SUM($N1135:X1135))/Y1045)*Y$15,0),Y1063*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(Z1063<0,Z1063,IF(Z1045<1,Z1063,MAX(MIN(IF(Z1045>0,((Z1063-SUM($N1135:Y1135))/Z1045)*Z$15,0),Z1063*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AA1063<0,AA1063,IF(AA1045<1,AA1063,MAX(MIN(IF(AA1045>0,((AA1063-SUM($N1135:Z1135))/AA1045)*AA$15,0),AA1063*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AB1063<0,AB1063,IF(AB1045<1,AB1063,MAX(MIN(IF(AB1045>0,((AB1063-SUM($N1135:AA1135))/AB1045)*AB$15,0),AB1063*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AC1063<0,AC1063,IF(AC1045<1,AC1063,MAX(MIN(IF(AC1045>0,((AC1063-SUM($N1135:AB1135))/AC1045)*AC$15,0),AC1063*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AD1063<0,AD1063,IF(AD1045<1,AD1063,MAX(MIN(IF(AD1045>0,((AD1063-SUM($N1135:AC1135))/AD1045)*AD$15,0),AD1063*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AE1063<0,AE1063,IF(AE1045<1,AE1063,MAX(MIN(IF(AE1045>0,((AE1063-SUM($N1135:AD1135))/AE1045)*AE$15,0),AE1063*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AF1063<0,AF1063,IF(AF1045<1,AF1063,MAX(MIN(IF(AF1045>0,((AF1063-SUM($N1135:AE1135))/AF1045)*AF$15,0),AF1063*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AG1063<0,AG1063,IF(AG1045<1,AG1063,MAX(MIN(IF(AG1045>0,((AG1063-SUM($N1135:AF1135))/AG1045)*AG$15,0),AG1063*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AH1063<0,AH1063,IF(AH1045<1,AH1063,MAX(MIN(IF(AH1045>0,((AH1063-SUM($N1135:AG1135))/AH1045)*AH$15,0),AH1063*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AI1063<0,AI1063,IF(AI1045<1,AI1063,MAX(MIN(IF(AI1045>0,((AI1063-SUM($N1135:AH1135))/AI1045)*AI$15,0),AI1063*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AJ1063<0,AJ1063,IF(AJ1045<1,AJ1063,MAX(MIN(IF(AJ1045>0,((AJ1063-SUM($N1135:AI1135))/AJ1045)*AJ$15,0),AJ1063*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AK1063<0,AK1063,IF(AK1045<1,AK1063,MAX(MIN(IF(AK1045>0,((AK1063-SUM($N1135:AJ1135))/AK1045)*AK$15,0),AK1063*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AL1063<0,AL1063,IF(AL1045<1,AL1063,MAX(MIN(IF(AL1045>0,((AL1063-SUM($N1135:AK1135))/AL1045)*AL$15,0),AL1063*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AM1063<0,AM1063,IF(AM1045<1,AM1063,MAX(MIN(IF(AM1045>0,((AM1063-SUM($N1135:AL1135))/AM1045)*AM$15,0),AM1063*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AN1063<0,AN1063,IF(AN1045<1,AN1063,MAX(MIN(IF(AN1045>0,((AN1063-SUM($N1135:AM1135))/AN1045)*AN$15,0),AN1063*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AO1063<0,AO1063,IF(AO1045<1,AO1063,MAX(MIN(IF(AO1045>0,((AO1063-SUM($N1135:AN1135))/AO1045)*AO$15,0),AO1063*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AP1063<0,AP1063,IF(AP1045<1,AP1063,MAX(MIN(IF(AP1045>0,((AP1063-SUM($N1135:AO1135))/AP1045)*AP$15,0),AP1063*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AQ1063<0,AQ1063,IF(AQ1045<1,AQ1063,MAX(MIN(IF(AQ1045>0,((AQ1063-SUM($N1135:AP1135))/AQ1045)*AQ$15,0),AQ1063*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AR1063<0,AR1063,IF(AR1045<1,AR1063,MAX(MIN(IF(AR1045>0,((AR1063-SUM($N1135:AQ1135))/AR1045)*AR$15,0),AR1063*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AS1063<0,AS1063,IF(AS1045<1,AS1063,MAX(MIN(IF(AS1045>0,((AS1063-SUM($N1135:AR1135))/AS1045)*AS$15,0),AS1063*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AT1063<0,AT1063,IF(AT1045<1,AT1063,MAX(MIN(IF(AT1045>0,((AT1063-SUM($N1135:AS1135))/AT1045)*AT$15,0),AT1063*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AU1063<0,AU1063,IF(AU1045<1,AU1063,MAX(MIN(IF(AU1045>0,((AU1063-SUM($N1135:AT1135))/AU1045)*AU$15,0),AU1063*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AV1063<0,AV1063,IF(AV1045<1,AV1063,MAX(MIN(IF(AV1045>0,((AV1063-SUM($N1135:AU1135))/AV1045)*AV$15,0),AV1063*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AW1063<0,AW1063,IF(AW1045<1,AW1063,MAX(MIN(IF(AW1045>0,((AW1063-SUM($N1135:AV1135))/AW1045)*AW$15,0),AW1063*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AX1063<0,AX1063,IF(AX1045<1,AX1063,MAX(MIN(IF(AX1045>0,((AX1063-SUM($N1135:AW1135))/AX1045)*AX$15,0),AX1063*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AY1063<0,AY1063,IF(AY1045<1,AY1063,MAX(MIN(IF(AY1045>0,((AY1063-SUM($N1135:AX1135))/AY1045)*AY$15,0),AY1063*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(AZ1063<0,AZ1063,IF(AZ1045<1,AZ1063,MAX(MIN(IF(AZ1045>0,((AZ1063-SUM($N1135:AY1135))/AZ1045)*AZ$15,0),AZ1063*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BA1063<0,BA1063,IF(BA1045<1,BA1063,MAX(MIN(IF(BA1045>0,((BA1063-SUM($N1135:AZ1135))/BA1045)*BA$15,0),BA1063*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BB1063<0,BB1063,IF(BB1045<1,BB1063,MAX(MIN(IF(BB1045>0,((BB1063-SUM($N1135:BA1135))/BB1045)*BB$15,0),BB1063*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BC1063<0,BC1063,IF(BC1045<1,BC1063,MAX(MIN(IF(BC1045>0,((BC1063-SUM($N1135:BB1135))/BC1045)*BC$15,0),BC1063*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BD1063<0,BD1063,IF(BD1045<1,BD1063,MAX(MIN(IF(BD1045>0,((BD1063-SUM($N1135:BC1135))/BD1045)*BD$15,0),BD1063*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BE1063<0,BE1063,IF(BE1045<1,BE1063,MAX(MIN(IF(BE1045>0,((BE1063-SUM($N1135:BD1135))/BE1045)*BE$15,0),BE1063*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BF1063<0,BF1063,IF(BF1045<1,BF1063,MAX(MIN(IF(BF1045>0,((BF1063-SUM($N1135:BE1135))/BF1045)*BF$15,0),BF1063*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BG1063<0,BG1063,IF(BG1045<1,BG1063,MAX(MIN(IF(BG1045>0,((BG1063-SUM($N1135:BF1135))/BG1045)*BG$15,0),BG1063*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BH1063<0,BH1063,IF(BH1045<1,BH1063,MAX(MIN(IF(BH1045>0,((BH1063-SUM($N1135:BG1135))/BH1045)*BH$15,0),BH1063*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BI1063<0,BI1063,IF(BI1045<1,BI1063,MAX(MIN(IF(BI1045>0,((BI1063-SUM($N1135:BH1135))/BI1045)*BI$15,0),BI1063*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BJ1063<0,BJ1063,IF(BJ1045<1,BJ1063,MAX(MIN(IF(BJ1045>0,((BJ1063-SUM($N1135:BI1135))/BJ1045)*BJ$15,0),BJ1063*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BK1063<0,BK1063,IF(BK1045<1,BK1063,MAX(MIN(IF(BK1045>0,((BK1063-SUM($N1135:BJ1135))/BK1045)*BK$15,0),BK1063*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(BL1063<0,BL1063,IF(BL1045<1,BL1063,MAX(MIN(IF(BL1045>0,((BL1063-SUM($N1135:BK1135))/BL1045)*BL$15,0),BL1063*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1121},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I385","v":0},{"$f":"-'PTRM expenditure'!J385","v":-4.3060199228313237E-12},{"$f":"-'PTRM expenditure'!K385","v":-4.3060199228313237E-12},{"$f":"-'PTRM expenditure'!L385","v":-4.3060199228313237E-12},{"$f":"-'PTRM expenditure'!M385","v":-4.3060199228313229E-12},{"$f":"-'PTRM expenditure'!N385","v":-4.3060199228313229E-12},{"$f":"-IF($D1121=\"Land\",0,IF(O1067<0,O1067,IF(O1049<1,O1067,MAX(MIN(IF(O1049>0,((O1067-SUM($N1139:N1139))/O1049)*O$15,0),O1067*O$15),0))))*$K$6","v":2.1530099614156616E-11},{"$f":"-IF($D1121=\"Land\",0,IF(P1067<0,P1067,IF(P1049<1,P1067,MAX(MIN(IF(P1049>0,((P1067-SUM($N1139:O1139))/P1049)*P$15,0),P1067*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(Q1067<0,Q1067,IF(Q1049<1,Q1067,MAX(MIN(IF(Q1049>0,((Q1067-SUM($N1139:P1139))/Q1049)*Q$15,0),Q1067*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(R1067<0,R1067,IF(R1049<1,R1067,MAX(MIN(IF(R1049>0,((R1067-SUM($N1139:Q1139))/R1049)*R$15,0),R1067*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(S1067<0,S1067,IF(S1049<1,S1067,MAX(MIN(IF(S1049>0,((S1067-SUM($N1139:R1139))/S1049)*S$15,0),S1067*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(T1067<0,T1067,IF(T1049<1,T1067,MAX(MIN(IF(T1049>0,((T1067-SUM($N1139:S1139))/T1049)*T$15,0),T1067*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(U1067<0,U1067,IF(U1049<1,U1067,MAX(MIN(IF(U1049>0,((U1067-SUM($N1139:T1139))/U1049)*U$15,0),U1067*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(V1067<0,V1067,IF(V1049<1,V1067,MAX(MIN(IF(V1049>0,((V1067-SUM($N1139:U1139))/V1049)*V$15,0),V1067*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(W1067<0,W1067,IF(W1049<1,W1067,MAX(MIN(IF(W1049>0,((W1067-SUM($N1139:V1139))/W1049)*W$15,0),W1067*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(X1067<0,X1067,IF(X1049<1,X1067,MAX(MIN(IF(X1049>0,((X1067-SUM($N1139:W1139))/X1049)*X$15,0),X1067*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(Y1067<0,Y1067,IF(Y1049<1,Y1067,MAX(MIN(IF(Y1049>0,((Y1067-SUM($N1139:X1139))/Y1049)*Y$15,0),Y1067*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(Z1067<0,Z1067,IF(Z1049<1,Z1067,MAX(MIN(IF(Z1049>0,((Z1067-SUM($N1139:Y1139))/Z1049)*Z$15,0),Z1067*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AA1067<0,AA1067,IF(AA1049<1,AA1067,MAX(MIN(IF(AA1049>0,((AA1067-SUM($N1139:Z1139))/AA1049)*AA$15,0),AA1067*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AB1067<0,AB1067,IF(AB1049<1,AB1067,MAX(MIN(IF(AB1049>0,((AB1067-SUM($N1139:AA1139))/AB1049)*AB$15,0),AB1067*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AC1067<0,AC1067,IF(AC1049<1,AC1067,MAX(MIN(IF(AC1049>0,((AC1067-SUM($N1139:AB1139))/AC1049)*AC$15,0),AC1067*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AD1067<0,AD1067,IF(AD1049<1,AD1067,MAX(MIN(IF(AD1049>0,((AD1067-SUM($N1139:AC1139))/AD1049)*AD$15,0),AD1067*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AE1067<0,AE1067,IF(AE1049<1,AE1067,MAX(MIN(IF(AE1049>0,((AE1067-SUM($N1139:AD1139))/AE1049)*AE$15,0),AE1067*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AF1067<0,AF1067,IF(AF1049<1,AF1067,MAX(MIN(IF(AF1049>0,((AF1067-SUM($N1139:AE1139))/AF1049)*AF$15,0),AF1067*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AG1067<0,AG1067,IF(AG1049<1,AG1067,MAX(MIN(IF(AG1049>0,((AG1067-SUM($N1139:AF1139))/AG1049)*AG$15,0),AG1067*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AH1067<0,AH1067,IF(AH1049<1,AH1067,MAX(MIN(IF(AH1049>0,((AH1067-SUM($N1139:AG1139))/AH1049)*AH$15,0),AH1067*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AI1067<0,AI1067,IF(AI1049<1,AI1067,MAX(MIN(IF(AI1049>0,((AI1067-SUM($N1139:AH1139))/AI1049)*AI$15,0),AI1067*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AJ1067<0,AJ1067,IF(AJ1049<1,AJ1067,MAX(MIN(IF(AJ1049>0,((AJ1067-SUM($N1139:AI1139))/AJ1049)*AJ$15,0),AJ1067*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AK1067<0,AK1067,IF(AK1049<1,AK1067,MAX(MIN(IF(AK1049>0,((AK1067-SUM($N1139:AJ1139))/AK1049)*AK$15,0),AK1067*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AL1067<0,AL1067,IF(AL1049<1,AL1067,MAX(MIN(IF(AL1049>0,((AL1067-SUM($N1139:AK1139))/AL1049)*AL$15,0),AL1067*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AM1067<0,AM1067,IF(AM1049<1,AM1067,MAX(MIN(IF(AM1049>0,((AM1067-SUM($N1139:AL1139))/AM1049)*AM$15,0),AM1067*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AN1067<0,AN1067,IF(AN1049<1,AN1067,MAX(MIN(IF(AN1049>0,((AN1067-SUM($N1139:AM1139))/AN1049)*AN$15,0),AN1067*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AO1067<0,AO1067,IF(AO1049<1,AO1067,MAX(MIN(IF(AO1049>0,((AO1067-SUM($N1139:AN1139))/AO1049)*AO$15,0),AO1067*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AP1067<0,AP1067,IF(AP1049<1,AP1067,MAX(MIN(IF(AP1049>0,((AP1067-SUM($N1139:AO1139))/AP1049)*AP$15,0),AP1067*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AQ1067<0,AQ1067,IF(AQ1049<1,AQ1067,MAX(MIN(IF(AQ1049>0,((AQ1067-SUM($N1139:AP1139))/AQ1049)*AQ$15,0),AQ1067*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AR1067<0,AR1067,IF(AR1049<1,AR1067,MAX(MIN(IF(AR1049>0,((AR1067-SUM($N1139:AQ1139))/AR1049)*AR$15,0),AR1067*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AS1067<0,AS1067,IF(AS1049<1,AS1067,MAX(MIN(IF(AS1049>0,((AS1067-SUM($N1139:AR1139))/AS1049)*AS$15,0),AS1067*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AT1067<0,AT1067,IF(AT1049<1,AT1067,MAX(MIN(IF(AT1049>0,((AT1067-SUM($N1139:AS1139))/AT1049)*AT$15,0),AT1067*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AU1067<0,AU1067,IF(AU1049<1,AU1067,MAX(MIN(IF(AU1049>0,((AU1067-SUM($N1139:AT1139))/AU1049)*AU$15,0),AU1067*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AV1067<0,AV1067,IF(AV1049<1,AV1067,MAX(MIN(IF(AV1049>0,((AV1067-SUM($N1139:AU1139))/AV1049)*AV$15,0),AV1067*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AW1067<0,AW1067,IF(AW1049<1,AW1067,MAX(MIN(IF(AW1049>0,((AW1067-SUM($N1139:AV1139))/AW1049)*AW$15,0),AW1067*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AX1067<0,AX1067,IF(AX1049<1,AX1067,MAX(MIN(IF(AX1049>0,((AX1067-SUM($N1139:AW1139))/AX1049)*AX$15,0),AX1067*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AY1067<0,AY1067,IF(AY1049<1,AY1067,MAX(MIN(IF(AY1049>0,((AY1067-SUM($N1139:AX1139))/AY1049)*AY$15,0),AY1067*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(AZ1067<0,AZ1067,IF(AZ1049<1,AZ1067,MAX(MIN(IF(AZ1049>0,((AZ1067-SUM($N1139:AY1139))/AZ1049)*AZ$15,0),AZ1067*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BA1067<0,BA1067,IF(BA1049<1,BA1067,MAX(MIN(IF(BA1049>0,((BA1067-SUM($N1139:AZ1139))/BA1049)*BA$15,0),BA1067*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BB1067<0,BB1067,IF(BB1049<1,BB1067,MAX(MIN(IF(BB1049>0,((BB1067-SUM($N1139:BA1139))/BB1049)*BB$15,0),BB1067*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BC1067<0,BC1067,IF(BC1049<1,BC1067,MAX(MIN(IF(BC1049>0,((BC1067-SUM($N1139:BB1139))/BC1049)*BC$15,0),BC1067*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BD1067<0,BD1067,IF(BD1049<1,BD1067,MAX(MIN(IF(BD1049>0,((BD1067-SUM($N1139:BC1139))/BD1049)*BD$15,0),BD1067*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BE1067<0,BE1067,IF(BE1049<1,BE1067,MAX(MIN(IF(BE1049>0,((BE1067-SUM($N1139:BD1139))/BE1049)*BE$15,0),BE1067*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BF1067<0,BF1067,IF(BF1049<1,BF1067,MAX(MIN(IF(BF1049>0,((BF1067-SUM($N1139:BE1139))/BF1049)*BF$15,0),BF1067*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BG1067<0,BG1067,IF(BG1049<1,BG1067,MAX(MIN(IF(BG1049>0,((BG1067-SUM($N1139:BF1139))/BG1049)*BG$15,0),BG1067*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BH1067<0,BH1067,IF(BH1049<1,BH1067,MAX(MIN(IF(BH1049>0,((BH1067-SUM($N1139:BG1139))/BH1049)*BH$15,0),BH1067*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BI1067<0,BI1067,IF(BI1049<1,BI1067,MAX(MIN(IF(BI1049>0,((BI1067-SUM($N1139:BH1139))/BI1049)*BI$15,0),BI1067*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BJ1067<0,BJ1067,IF(BJ1049<1,BJ1067,MAX(MIN(IF(BJ1049>0,((BJ1067-SUM($N1139:BI1139))/BJ1049)*BJ$15,0),BJ1067*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BK1067<0,BK1067,IF(BK1049<1,BK1067,MAX(MIN(IF(BK1049>0,((BK1067-SUM($N1139:BJ1139))/BK1049)*BK$15,0),BK1067*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1121=\"Land\",0,IF(BL1067<0,BL1067,IF(BL1049<1,BL1067,MAX(MIN(IF(BL1049>0,((BL1067-SUM($N1139:BK1139))/BL1049)*BL$15,0),BL1067*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1124},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I388","v":0},{"$f":"-'PTRM expenditure'!J388","v":-8.0456373123338008E-3},{"$f":"-'PTRM expenditure'!K388","v":0},{"$f":"-'PTRM expenditure'!L388","v":0},{"$f":"-'PTRM expenditure'!M388","v":0},{"$f":"-'PTRM expenditure'!N388","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(O1070<0,O1070,IF(O1052<1,O1070,MAX(MIN(IF(O1052>0,((O1070-SUM($N1142:N1142))/O1052)*O$15,0),O1070*O$15),0))))*$K$6","v":8.0456373123338008E-3},{"$f":"-IF($D1124=\"Land\",0,IF(P1070<0,P1070,IF(P1052<1,P1070,MAX(MIN(IF(P1052>0,((P1070-SUM($N1142:O1142))/P1052)*P$15,0),P1070*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(Q1070<0,Q1070,IF(Q1052<1,Q1070,MAX(MIN(IF(Q1052>0,((Q1070-SUM($N1142:P1142))/Q1052)*Q$15,0),Q1070*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(R1070<0,R1070,IF(R1052<1,R1070,MAX(MIN(IF(R1052>0,((R1070-SUM($N1142:Q1142))/R1052)*R$15,0),R1070*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(S1070<0,S1070,IF(S1052<1,S1070,MAX(MIN(IF(S1052>0,((S1070-SUM($N1142:R1142))/S1052)*S$15,0),S1070*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(T1070<0,T1070,IF(T1052<1,T1070,MAX(MIN(IF(T1052>0,((T1070-SUM($N1142:S1142))/T1052)*T$15,0),T1070*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(U1070<0,U1070,IF(U1052<1,U1070,MAX(MIN(IF(U1052>0,((U1070-SUM($N1142:T1142))/U1052)*U$15,0),U1070*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(V1070<0,V1070,IF(V1052<1,V1070,MAX(MIN(IF(V1052>0,((V1070-SUM($N1142:U1142))/V1052)*V$15,0),V1070*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(W1070<0,W1070,IF(W1052<1,W1070,MAX(MIN(IF(W1052>0,((W1070-SUM($N1142:V1142))/W1052)*W$15,0),W1070*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(X1070<0,X1070,IF(X1052<1,X1070,MAX(MIN(IF(X1052>0,((X1070-SUM($N1142:W1142))/X1052)*X$15,0),X1070*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(Y1070<0,Y1070,IF(Y1052<1,Y1070,MAX(MIN(IF(Y1052>0,((Y1070-SUM($N1142:X1142))/Y1052)*Y$15,0),Y1070*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(Z1070<0,Z1070,IF(Z1052<1,Z1070,MAX(MIN(IF(Z1052>0,((Z1070-SUM($N1142:Y1142))/Z1052)*Z$15,0),Z1070*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AA1070<0,AA1070,IF(AA1052<1,AA1070,MAX(MIN(IF(AA1052>0,((AA1070-SUM($N1142:Z1142))/AA1052)*AA$15,0),AA1070*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AB1070<0,AB1070,IF(AB1052<1,AB1070,MAX(MIN(IF(AB1052>0,((AB1070-SUM($N1142:AA1142))/AB1052)*AB$15,0),AB1070*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AC1070<0,AC1070,IF(AC1052<1,AC1070,MAX(MIN(IF(AC1052>0,((AC1070-SUM($N1142:AB1142))/AC1052)*AC$15,0),AC1070*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AD1070<0,AD1070,IF(AD1052<1,AD1070,MAX(MIN(IF(AD1052>0,((AD1070-SUM($N1142:AC1142))/AD1052)*AD$15,0),AD1070*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AE1070<0,AE1070,IF(AE1052<1,AE1070,MAX(MIN(IF(AE1052>0,((AE1070-SUM($N1142:AD1142))/AE1052)*AE$15,0),AE1070*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AF1070<0,AF1070,IF(AF1052<1,AF1070,MAX(MIN(IF(AF1052>0,((AF1070-SUM($N1142:AE1142))/AF1052)*AF$15,0),AF1070*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AG1070<0,AG1070,IF(AG1052<1,AG1070,MAX(MIN(IF(AG1052>0,((AG1070-SUM($N1142:AF1142))/AG1052)*AG$15,0),AG1070*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AH1070<0,AH1070,IF(AH1052<1,AH1070,MAX(MIN(IF(AH1052>0,((AH1070-SUM($N1142:AG1142))/AH1052)*AH$15,0),AH1070*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AI1070<0,AI1070,IF(AI1052<1,AI1070,MAX(MIN(IF(AI1052>0,((AI1070-SUM($N1142:AH1142))/AI1052)*AI$15,0),AI1070*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AJ1070<0,AJ1070,IF(AJ1052<1,AJ1070,MAX(MIN(IF(AJ1052>0,((AJ1070-SUM($N1142:AI1142))/AJ1052)*AJ$15,0),AJ1070*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AK1070<0,AK1070,IF(AK1052<1,AK1070,MAX(MIN(IF(AK1052>0,((AK1070-SUM($N1142:AJ1142))/AK1052)*AK$15,0),AK1070*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AL1070<0,AL1070,IF(AL1052<1,AL1070,MAX(MIN(IF(AL1052>0,((AL1070-SUM($N1142:AK1142))/AL1052)*AL$15,0),AL1070*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AM1070<0,AM1070,IF(AM1052<1,AM1070,MAX(MIN(IF(AM1052>0,((AM1070-SUM($N1142:AL1142))/AM1052)*AM$15,0),AM1070*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AN1070<0,AN1070,IF(AN1052<1,AN1070,MAX(MIN(IF(AN1052>0,((AN1070-SUM($N1142:AM1142))/AN1052)*AN$15,0),AN1070*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AO1070<0,AO1070,IF(AO1052<1,AO1070,MAX(MIN(IF(AO1052>0,((AO1070-SUM($N1142:AN1142))/AO1052)*AO$15,0),AO1070*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AP1070<0,AP1070,IF(AP1052<1,AP1070,MAX(MIN(IF(AP1052>0,((AP1070-SUM($N1142:AO1142))/AP1052)*AP$15,0),AP1070*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AQ1070<0,AQ1070,IF(AQ1052<1,AQ1070,MAX(MIN(IF(AQ1052>0,((AQ1070-SUM($N1142:AP1142))/AQ1052)*AQ$15,0),AQ1070*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AR1070<0,AR1070,IF(AR1052<1,AR1070,MAX(MIN(IF(AR1052>0,((AR1070-SUM($N1142:AQ1142))/AR1052)*AR$15,0),AR1070*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AS1070<0,AS1070,IF(AS1052<1,AS1070,MAX(MIN(IF(AS1052>0,((AS1070-SUM($N1142:AR1142))/AS1052)*AS$15,0),AS1070*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AT1070<0,AT1070,IF(AT1052<1,AT1070,MAX(MIN(IF(AT1052>0,((AT1070-SUM($N1142:AS1142))/AT1052)*AT$15,0),AT1070*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AU1070<0,AU1070,IF(AU1052<1,AU1070,MAX(MIN(IF(AU1052>0,((AU1070-SUM($N1142:AT1142))/AU1052)*AU$15,0),AU1070*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AV1070<0,AV1070,IF(AV1052<1,AV1070,MAX(MIN(IF(AV1052>0,((AV1070-SUM($N1142:AU1142))/AV1052)*AV$15,0),AV1070*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AW1070<0,AW1070,IF(AW1052<1,AW1070,MAX(MIN(IF(AW1052>0,((AW1070-SUM($N1142:AV1142))/AW1052)*AW$15,0),AW1070*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AX1070<0,AX1070,IF(AX1052<1,AX1070,MAX(MIN(IF(AX1052>0,((AX1070-SUM($N1142:AW1142))/AX1052)*AX$15,0),AX1070*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AY1070<0,AY1070,IF(AY1052<1,AY1070,MAX(MIN(IF(AY1052>0,((AY1070-SUM($N1142:AX1142))/AY1052)*AY$15,0),AY1070*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(AZ1070<0,AZ1070,IF(AZ1052<1,AZ1070,MAX(MIN(IF(AZ1052>0,((AZ1070-SUM($N1142:AY1142))/AZ1052)*AZ$15,0),AZ1070*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BA1070<0,BA1070,IF(BA1052<1,BA1070,MAX(MIN(IF(BA1052>0,((BA1070-SUM($N1142:AZ1142))/BA1052)*BA$15,0),BA1070*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BB1070<0,BB1070,IF(BB1052<1,BB1070,MAX(MIN(IF(BB1052>0,((BB1070-SUM($N1142:BA1142))/BB1052)*BB$15,0),BB1070*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BC1070<0,BC1070,IF(BC1052<1,BC1070,MAX(MIN(IF(BC1052>0,((BC1070-SUM($N1142:BB1142))/BC1052)*BC$15,0),BC1070*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BD1070<0,BD1070,IF(BD1052<1,BD1070,MAX(MIN(IF(BD1052>0,((BD1070-SUM($N1142:BC1142))/BD1052)*BD$15,0),BD1070*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BE1070<0,BE1070,IF(BE1052<1,BE1070,MAX(MIN(IF(BE1052>0,((BE1070-SUM($N1142:BD1142))/BE1052)*BE$15,0),BE1070*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BF1070<0,BF1070,IF(BF1052<1,BF1070,MAX(MIN(IF(BF1052>0,((BF1070-SUM($N1142:BE1142))/BF1052)*BF$15,0),BF1070*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BG1070<0,BG1070,IF(BG1052<1,BG1070,MAX(MIN(IF(BG1052>0,((BG1070-SUM($N1142:BF1142))/BG1052)*BG$15,0),BG1070*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BH1070<0,BH1070,IF(BH1052<1,BH1070,MAX(MIN(IF(BH1052>0,((BH1070-SUM($N1142:BG1142))/BH1052)*BH$15,0),BH1070*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BI1070<0,BI1070,IF(BI1052<1,BI1070,MAX(MIN(IF(BI1052>0,((BI1070-SUM($N1142:BH1142))/BI1052)*BI$15,0),BI1070*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BJ1070<0,BJ1070,IF(BJ1052<1,BJ1070,MAX(MIN(IF(BJ1052>0,((BJ1070-SUM($N1142:BI1142))/BJ1052)*BJ$15,0),BJ1070*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BK1070<0,BK1070,IF(BK1052<1,BK1070,MAX(MIN(IF(BK1052>0,((BK1070-SUM($N1142:BJ1142))/BK1052)*BK$15,0),BK1070*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(BL1070<0,BL1070,IF(BL1052<1,BL1070,MAX(MIN(IF(BL1052>0,((BL1070-SUM($N1142:BK1142))/BL1052)*BL$15,0),BL1070*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1128},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I392","v":0},{"$f":"-'PTRM expenditure'!J392","v":0},{"$f":"-'PTRM expenditure'!K392","v":0},{"$f":"-'PTRM expenditure'!L392","v":0},{"$f":"-'PTRM expenditure'!M392","v":0},{"$f":"-'PTRM expenditure'!N392","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(O1074<0,O1074,IF(O1056<1,O1074,MAX(MIN(IF(O1056>0,((O1074-SUM($N1146:N1146))/O1056)*O$15,0),O1074*O$15),0))))*$K$6","v":-2.2204460492503131E-16},{"$f":"-IF($D1128=\"Land\",0,IF(P1074<0,P1074,IF(P1056<1,P1074,MAX(MIN(IF(P1056>0,((P1074-SUM($N1146:O1146))/P1056)*P$15,0),P1074*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(Q1074<0,Q1074,IF(Q1056<1,Q1074,MAX(MIN(IF(Q1056>0,((Q1074-SUM($N1146:P1146))/Q1056)*Q$15,0),Q1074*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(R1074<0,R1074,IF(R1056<1,R1074,MAX(MIN(IF(R1056>0,((R1074-SUM($N1146:Q1146))/R1056)*R$15,0),R1074*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(S1074<0,S1074,IF(S1056<1,S1074,MAX(MIN(IF(S1056>0,((S1074-SUM($N1146:R1146))/S1056)*S$15,0),S1074*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(T1074<0,T1074,IF(T1056<1,T1074,MAX(MIN(IF(T1056>0,((T1074-SUM($N1146:S1146))/T1056)*T$15,0),T1074*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(U1074<0,U1074,IF(U1056<1,U1074,MAX(MIN(IF(U1056>0,((U1074-SUM($N1146:T1146))/U1056)*U$15,0),U1074*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(V1074<0,V1074,IF(V1056<1,V1074,MAX(MIN(IF(V1056>0,((V1074-SUM($N1146:U1146))/V1056)*V$15,0),V1074*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(W1074<0,W1074,IF(W1056<1,W1074,MAX(MIN(IF(W1056>0,((W1074-SUM($N1146:V1146))/W1056)*W$15,0),W1074*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(X1074<0,X1074,IF(X1056<1,X1074,MAX(MIN(IF(X1056>0,((X1074-SUM($N1146:W1146))/X1056)*X$15,0),X1074*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(Y1074<0,Y1074,IF(Y1056<1,Y1074,MAX(MIN(IF(Y1056>0,((Y1074-SUM($N1146:X1146))/Y1056)*Y$15,0),Y1074*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(Z1074<0,Z1074,IF(Z1056<1,Z1074,MAX(MIN(IF(Z1056>0,((Z1074-SUM($N1146:Y1146))/Z1056)*Z$15,0),Z1074*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AA1074<0,AA1074,IF(AA1056<1,AA1074,MAX(MIN(IF(AA1056>0,((AA1074-SUM($N1146:Z1146))/AA1056)*AA$15,0),AA1074*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AB1074<0,AB1074,IF(AB1056<1,AB1074,MAX(MIN(IF(AB1056>0,((AB1074-SUM($N1146:AA1146))/AB1056)*AB$15,0),AB1074*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AC1074<0,AC1074,IF(AC1056<1,AC1074,MAX(MIN(IF(AC1056>0,((AC1074-SUM($N1146:AB1146))/AC1056)*AC$15,0),AC1074*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AD1074<0,AD1074,IF(AD1056<1,AD1074,MAX(MIN(IF(AD1056>0,((AD1074-SUM($N1146:AC1146))/AD1056)*AD$15,0),AD1074*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AE1074<0,AE1074,IF(AE1056<1,AE1074,MAX(MIN(IF(AE1056>0,((AE1074-SUM($N1146:AD1146))/AE1056)*AE$15,0),AE1074*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AF1074<0,AF1074,IF(AF1056<1,AF1074,MAX(MIN(IF(AF1056>0,((AF1074-SUM($N1146:AE1146))/AF1056)*AF$15,0),AF1074*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AG1074<0,AG1074,IF(AG1056<1,AG1074,MAX(MIN(IF(AG1056>0,((AG1074-SUM($N1146:AF1146))/AG1056)*AG$15,0),AG1074*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AH1074<0,AH1074,IF(AH1056<1,AH1074,MAX(MIN(IF(AH1056>0,((AH1074-SUM($N1146:AG1146))/AH1056)*AH$15,0),AH1074*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AI1074<0,AI1074,IF(AI1056<1,AI1074,MAX(MIN(IF(AI1056>0,((AI1074-SUM($N1146:AH1146))/AI1056)*AI$15,0),AI1074*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AJ1074<0,AJ1074,IF(AJ1056<1,AJ1074,MAX(MIN(IF(AJ1056>0,((AJ1074-SUM($N1146:AI1146))/AJ1056)*AJ$15,0),AJ1074*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AK1074<0,AK1074,IF(AK1056<1,AK1074,MAX(MIN(IF(AK1056>0,((AK1074-SUM($N1146:AJ1146))/AK1056)*AK$15,0),AK1074*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AL1074<0,AL1074,IF(AL1056<1,AL1074,MAX(MIN(IF(AL1056>0,((AL1074-SUM($N1146:AK1146))/AL1056)*AL$15,0),AL1074*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AM1074<0,AM1074,IF(AM1056<1,AM1074,MAX(MIN(IF(AM1056>0,((AM1074-SUM($N1146:AL1146))/AM1056)*AM$15,0),AM1074*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AN1074<0,AN1074,IF(AN1056<1,AN1074,MAX(MIN(IF(AN1056>0,((AN1074-SUM($N1146:AM1146))/AN1056)*AN$15,0),AN1074*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AO1074<0,AO1074,IF(AO1056<1,AO1074,MAX(MIN(IF(AO1056>0,((AO1074-SUM($N1146:AN1146))/AO1056)*AO$15,0),AO1074*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AP1074<0,AP1074,IF(AP1056<1,AP1074,MAX(MIN(IF(AP1056>0,((AP1074-SUM($N1146:AO1146))/AP1056)*AP$15,0),AP1074*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AQ1074<0,AQ1074,IF(AQ1056<1,AQ1074,MAX(MIN(IF(AQ1056>0,((AQ1074-SUM($N1146:AP1146))/AQ1056)*AQ$15,0),AQ1074*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AR1074<0,AR1074,IF(AR1056<1,AR1074,MAX(MIN(IF(AR1056>0,((AR1074-SUM($N1146:AQ1146))/AR1056)*AR$15,0),AR1074*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AS1074<0,AS1074,IF(AS1056<1,AS1074,MAX(MIN(IF(AS1056>0,((AS1074-SUM($N1146:AR1146))/AS1056)*AS$15,0),AS1074*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AT1074<0,AT1074,IF(AT1056<1,AT1074,MAX(MIN(IF(AT1056>0,((AT1074-SUM($N1146:AS1146))/AT1056)*AT$15,0),AT1074*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AU1074<0,AU1074,IF(AU1056<1,AU1074,MAX(MIN(IF(AU1056>0,((AU1074-SUM($N1146:AT1146))/AU1056)*AU$15,0),AU1074*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AV1074<0,AV1074,IF(AV1056<1,AV1074,MAX(MIN(IF(AV1056>0,((AV1074-SUM($N1146:AU1146))/AV1056)*AV$15,0),AV1074*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AW1074<0,AW1074,IF(AW1056<1,AW1074,MAX(MIN(IF(AW1056>0,((AW1074-SUM($N1146:AV1146))/AW1056)*AW$15,0),AW1074*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AX1074<0,AX1074,IF(AX1056<1,AX1074,MAX(MIN(IF(AX1056>0,((AX1074-SUM($N1146:AW1146))/AX1056)*AX$15,0),AX1074*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AY1074<0,AY1074,IF(AY1056<1,AY1074,MAX(MIN(IF(AY1056>0,((AY1074-SUM($N1146:AX1146))/AY1056)*AY$15,0),AY1074*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(AZ1074<0,AZ1074,IF(AZ1056<1,AZ1074,MAX(MIN(IF(AZ1056>0,((AZ1074-SUM($N1146:AY1146))/AZ1056)*AZ$15,0),AZ1074*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BA1074<0,BA1074,IF(BA1056<1,BA1074,MAX(MIN(IF(BA1056>0,((BA1074-SUM($N1146:AZ1146))/BA1056)*BA$15,0),BA1074*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BB1074<0,BB1074,IF(BB1056<1,BB1074,MAX(MIN(IF(BB1056>0,((BB1074-SUM($N1146:BA1146))/BB1056)*BB$15,0),BB1074*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BC1074<0,BC1074,IF(BC1056<1,BC1074,MAX(MIN(IF(BC1056>0,((BC1074-SUM($N1146:BB1146))/BC1056)*BC$15,0),BC1074*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BD1074<0,BD1074,IF(BD1056<1,BD1074,MAX(MIN(IF(BD1056>0,((BD1074-SUM($N1146:BC1146))/BD1056)*BD$15,0),BD1074*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BE1074<0,BE1074,IF(BE1056<1,BE1074,MAX(MIN(IF(BE1056>0,((BE1074-SUM($N1146:BD1146))/BE1056)*BE$15,0),BE1074*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BF1074<0,BF1074,IF(BF1056<1,BF1074,MAX(MIN(IF(BF1056>0,((BF1074-SUM($N1146:BE1146))/BF1056)*BF$15,0),BF1074*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BG1074<0,BG1074,IF(BG1056<1,BG1074,MAX(MIN(IF(BG1056>0,((BG1074-SUM($N1146:BF1146))/BG1056)*BG$15,0),BG1074*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BH1074<0,BH1074,IF(BH1056<1,BH1074,MAX(MIN(IF(BH1056>0,((BH1074-SUM($N1146:BG1146))/BH1056)*BH$15,0),BH1074*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BI1074<0,BI1074,IF(BI1056<1,BI1074,MAX(MIN(IF(BI1056>0,((BI1074-SUM($N1146:BH1146))/BI1056)*BI$15,0),BI1074*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BJ1074<0,BJ1074,IF(BJ1056<1,BJ1074,MAX(MIN(IF(BJ1056>0,((BJ1074-SUM($N1146:BI1146))/BJ1056)*BJ$15,0),BJ1074*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BK1074<0,BK1074,IF(BK1056<1,BK1074,MAX(MIN(IF(BK1056>0,((BK1074-SUM($N1146:BJ1146))/BK1056)*BK$15,0),BK1074*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(BL1074<0,BL1074,IF(BL1056<1,BL1074,MAX(MIN(IF(BL1056>0,((BL1074-SUM($N1146:BK1146))/BL1056)*BL$15,0),BL1074*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1131},null,null,"Total",null,null,null,null,{"$f":"SUM(I1115:I1130)","v":-1.4575712479069116},{"$f":"SUM(J1115:J1130)","v":-1.4563514863458402},-1.4483058490335063,-1.4483058490335066,-1.4483058490335063,-1.4483058490335061,{"$f":"SUM(O1115:O1130)","v":-1.463665728576327},-1.471901231324146,-1.471901231324146,-0.12552376964040693,-0.12552376964040693,-0.12552376964040693,-0.12552376964040693,-0.12552376964040693,-0.12552376964040693,-0.12552376964040696,-0.12552376964040696,-0.12552376964040696,-0.12552376964040696,-0.12552376964040696,-0.12552376964040698,-0.12552376964040698,-0.12552376964040698,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040704,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,-0.12552376964040701,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1135},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1138},null,null,"Regulators"]
[{"$f":"ROW()","v":1141},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1145},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1148},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1152},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1155},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1158},null,null,"Buildings"]
[{"$f":"ROW()","v":1159},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1162},null,null,"Information Technology"]
[{"$f":"ROW()","v":1165},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1171},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I1063+I1081+I1099+I1117+I1135 + I1153","v":0},{"$f":"J1063+J1081+J1099+J1117+J1135 + J1153","v":0},0,0,0,0,{"$f":"O1063+O1081+O1099+O1117+O1135 + O1153","v":0},0,0,0,0,{"$f":"T1063+T1081+T1099+T1117+T1135 + T1153","v":0},0,{"$f":"V1063+V1081+V1099+V1117+V1135 + V1153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1063+AI1081+AI1099+AI1117+AI1135 + AI1153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1063+AV1081+AV1099+AV1117+AV1135 + AV1153","v":0},0,0,0,0,0,{"$f":"BB1063+BB1081+BB1099+BB1117+BB1135 + BB1153","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1175},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I1067+I1085+I1103+I1121+I1139 + I1157","v":0},{"$f":"J1067+J1085+J1103+J1121+J1139 + J1157","v":-4.3060199228313237E-12},-8.6120398456626474E-12,-1.291805976849397E-11,-1.7224079691325292E-11,-2.1530099614156616E-11,{"$f":"O1067+O1085+O1103+O1121+O1139 + O1157","v":0},0,0,0,0,{"$f":"T1067+T1085+T1103+T1121+T1139 + T1157","v":0},0,{"$f":"V1067+V1085+V1103+V1121+V1139 + V1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1067+AI1085+AI1103+AI1121+AI1139 + AI1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1067+AV1085+AV1103+AV1121+AV1139 + AV1157","v":0},0,0,0,0,0,{"$f":"BB1067+BB1085+BB1103+BB1121+BB1139 + BB1157","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1178},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I1070+I1088+I1106+I1124+I1142 + I1160","v":0},{"$f":"J1070+J1088+J1106+J1124+J1142 + J1160","v":-8.0456373123338008E-3},-8.0456373123338008E-3,-8.0456373123338008E-3,-8.0456373123338008E-3,-8.0456373123338008E-3,{"$f":"O1070+O1088+O1106+O1124+O1142 + O1160","v":0},0,0,0,0,{"$f":"T1070+T1088+T1106+T1124+T1142 + T1160","v":0},0,{"$f":"V1070+V1088+V1106+V1124+V1142 + V1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1070+AI1088+AI1106+AI1124+AI1142 + AI1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1070+AV1088+AV1106+AV1124+AV1142 + AV1160","v":0},0,0,0,0,0,{"$f":"BB1070+BB1088+BB1106+BB1124+BB1142 + BB1160","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1181},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1073+I1091+I1109+I1127+I1145 + I1163","v":0},{"$f":"J1073+J1091+J1109+J1127+J1145 + J1163","v":0},0,0,0,0,{"$f":"O1073+O1091+O1109+O1127+O1145 + O1163","v":0},0,0,0,0,{"$f":"T1073+T1091+T1109+T1127+T1145 + T1163","v":0},0,{"$f":"V1073+V1091+V1109+V1127+V1145 + V1163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1073+AI1091+AI1109+AI1127+AI1145 + AI1163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1073+AV1091+AV1109+AV1127+AV1145 + AV1163","v":0},0,0,0,0,0,{"$f":"BB1073+BB1091+BB1109+BB1127+BB1145 + BB1163","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1182},null,null,"FRC",null,null,null,null,{"$f":"I1074+I1092+I1110+I1128+I1146 + I1164","v":2.2204460492503131E-16},{"$f":"J1074+J1092+J1110+J1128+J1146 + J1164","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"O1074+O1092+O1110+O1128+O1146 + O1164","v":0},0,0,0,0,{"$f":"T1074+T1092+T1110+T1128+T1146 + T1164","v":0},0,{"$f":"V1074+V1092+V1110+V1128+V1146 + V1164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1074+AI1092+AI1110+AI1128+AI1146 + AI1164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1074+AV1092+AV1110+AV1128+AV1146 + AV1164","v":0},0,0,0,0,0,{"$f":"BB1074+BB1092+BB1110+BB1128+BB1146 + BB1164","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},null,null,"Total",null,null,null,null,{"$f":"SUM(I1169:I1184)","v":16.050375011118724},{"$f":"SUM(J1169:J1184)","v":14.594023524772886},13.14571767573938,11.697411826705874,10.249105977672366,8.8008001286388602,{"$f":"SUM(O1169:O1184)","v":7.337134400062534},5.8652331687383885,4.3933319374142421,4.2678081677738353,4.1422843981334285,{"$f":"SUM(T1169:T1184)","v":4.0167606284930217},3.8912368588526149,{"$f":"SUM(V1169:V1184)","v":3.7657130892122082},3.6401893195718014,3.5146655499313946,3.3891417802909878,3.263618010650581,3.1380942410101742,3.0125704713697674,2.8870467017293606,2.7615229320889538,2.635999162448547,2.5104753928081402,2.3849516231677335,2.2594278535273267,{"$f":"SUM(AI1169:AI1184)","v":2.1339040838869194},2.0083803142465122,1.8828565446061052,1.7573327749656982,1.6318090053252912,1.5062852356848841,1.3807614660444771,1.2552376964040701,1.1297139267636631,1.0041901571232561,0.87866638748284909,0.75314261784244207,0.62761884820203506,{"$f":"SUM(AV1169:AV1184)","v":0.50209507856162805},0.37657130892122104,0.25104753928081402,0.12552376964040701,0,0,{"$f":"SUM(BB1169:BB1184)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1189},null,null,"High Pressure Mains - PE",null,null,null,null,45,{"$f":"(I1189-I$15)*(I1189>J$15)","v":44},43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,null,"Low Pressure Mains",null,null,null,null,45,{"$f":"(I1192-I$15)*(I1192>J$15)","v":44},43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Buildings",null,null,null,null,25,{"$f":"(I1195-I$15)*(I1195>J$15)","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I1199-I$15)*(I1199>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,null,"Land",null,null,null,null,0,{"$f":"(I1202-I$15)*(I1202>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1206},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I1314","v":0},0,0,0,0,{"$f":"N1314","v":0},{"$f":"O1314","v":0},{"$f":"P1314","v":0},{"$f":"Q1314","v":0},{"$f":"R1314","v":0},{"$f":"S1314","v":0},{"$f":"T1314","v":0},{"$f":"U1314","v":0},{"$f":"V1314","v":0},{"$f":"W1314","v":0},{"$f":"X1314","v":0},{"$f":"Y1314","v":0},{"$f":"Z1314","v":0},{"$f":"AA1314","v":0},{"$f":"AB1314","v":0},{"$f":"AC1314","v":0},{"$f":"AD1314","v":0},{"$f":"AE1314","v":0},{"$f":"AF1314","v":0},{"$f":"AG1314","v":0},{"$f":"AH1314","v":0},{"$f":"AI1314","v":0},{"$f":"AJ1314","v":0},{"$f":"AK1314","v":0},{"$f":"AL1314","v":0},{"$f":"AM1314","v":0},{"$f":"AN1314","v":0},{"$f":"AO1314","v":0},{"$f":"AP1314","v":0},{"$f":"AQ1314","v":0},{"$f":"AR1314","v":0},{"$f":"AS1314","v":0},{"$f":"AT1314","v":0},{"$f":"AU1314","v":0},{"$f":"AV1314","v":0},{"$f":"AW1314","v":0},{"$f":"AX1314","v":0},{"$f":"AY1314","v":0},{"$f":"AZ1314","v":0},{"$f":"BA1314","v":0},{"$f":"BB1314","v":0},{"$f":"BC1314","v":0},{"$f":"BD1314","v":0},{"$f":"BE1314","v":0},{"$f":"BF1314","v":0},{"$f":"BG1314","v":0},{"$f":"BH1314","v":0},{"$f":"BI1314","v":0},{"$f":"BJ1314","v":0},{"$f":"BK1314","v":0}]
[{"$f":"ROW()","v":1209},null,null,"Medium / Low Pressure Mains",null,null,null,null,8.8442550006191016,8.6477160006053442,8.4524113401516949,8.2571066796980457,8.0618020192443964,7.8664973587907472,7.6711926983370979,7.4744954496617879,7.2777982009864779,7.0811009523111679,6.8844037036358579,6.6877064549605478,6.4910092062852378,6.2943119576099278,6.0976147089346178,5.9009174602593077,5.7042202115839977,5.5075229629086877,5.3108257142333777,5.1141284655580677,4.9174312168827576,4.7207339682074476,4.5240367195321376,4.3273394708568276,4.1306422221815176,3.9339449735062071,3.7372477248308966,3.5405504761555862,3.3438532274802757,3.1471559788049652,2.9504587301296548,2.7537614814543443,2.5570642327790338,2.3603669841037234,2.1636697354284129,1.9669724867531027,1.7702752380777924,1.5735779894024822,1.3768807407271719,1.1801834920518617,0.98348624337655144,0.7867889947012412,0.59009174602593095,0.3933944973506206,0.1966972486753103,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1213},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"FRC",null,null,null,null,8.8817841970012523E-16,{"$f":"I1327","v":8.8817841970012523E-16},{"$f":"J1327","v":2.3800047799838766E-16},{"$f":"K1327","v":2.3800047799838766E-16},{"$f":"L1327","v":2.3800047799838766E-16},{"$f":"M1327","v":2.3800047799838766E-16},{"$f":"N1327","v":2.3800047799838766E-16},{"$f":"O1327","v":0},{"$f":"P1327","v":0},{"$f":"Q1327","v":0},{"$f":"R1327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1226},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1227},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1230},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1233},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1237},null,null,"FRC"]
[{"$f":"ROW()","v":1240},null,null,"Total"]
[{"$f":"ROW()","v":1243},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1247},null,null,"Regulators"]
[{"$f":"ROW()","v":1250},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1251},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1254},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1257},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1261},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I416","v":0},{"$f":"-'PTRM expenditure'!J416","v":0},{"$f":"-'PTRM expenditure'!K416","v":0},{"$f":"-'PTRM expenditure'!L416","v":0},{"$f":"-'PTRM expenditure'!M416","v":0},{"$f":"-'PTRM expenditure'!N416","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(O1207<0,O1207,IF(O1189<1,O1207,MAX(MIN(IF(O1189>0,((O1207-SUM($N1279:N1279))/O1189)*O$15,0),O1207*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(P1207<0,P1207,IF(P1189<1,P1207,MAX(MIN(IF(P1189>0,((P1207-SUM($N1279:O1279))/P1189)*P$15,0),P1207*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(Q1207<0,Q1207,IF(Q1189<1,Q1207,MAX(MIN(IF(Q1189>0,((Q1207-SUM($N1279:P1279))/Q1189)*Q$15,0),Q1207*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(R1207<0,R1207,IF(R1189<1,R1207,MAX(MIN(IF(R1189>0,((R1207-SUM($N1279:Q1279))/R1189)*R$15,0),R1207*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(S1207<0,S1207,IF(S1189<1,S1207,MAX(MIN(IF(S1189>0,((S1207-SUM($N1279:R1279))/S1189)*S$15,0),S1207*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(T1207<0,T1207,IF(T1189<1,T1207,MAX(MIN(IF(T1189>0,((T1207-SUM($N1279:S1279))/T1189)*T$15,0),T1207*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(U1207<0,U1207,IF(U1189<1,U1207,MAX(MIN(IF(U1189>0,((U1207-SUM($N1279:T1279))/U1189)*U$15,0),U1207*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(V1207<0,V1207,IF(V1189<1,V1207,MAX(MIN(IF(V1189>0,((V1207-SUM($N1279:U1279))/V1189)*V$15,0),V1207*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(W1207<0,W1207,IF(W1189<1,W1207,MAX(MIN(IF(W1189>0,((W1207-SUM($N1279:V1279))/W1189)*W$15,0),W1207*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(X1207<0,X1207,IF(X1189<1,X1207,MAX(MIN(IF(X1189>0,((X1207-SUM($N1279:W1279))/X1189)*X$15,0),X1207*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(Y1207<0,Y1207,IF(Y1189<1,Y1207,MAX(MIN(IF(Y1189>0,((Y1207-SUM($N1279:X1279))/Y1189)*Y$15,0),Y1207*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(Z1207<0,Z1207,IF(Z1189<1,Z1207,MAX(MIN(IF(Z1189>0,((Z1207-SUM($N1279:Y1279))/Z1189)*Z$15,0),Z1207*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AA1207<0,AA1207,IF(AA1189<1,AA1207,MAX(MIN(IF(AA1189>0,((AA1207-SUM($N1279:Z1279))/AA1189)*AA$15,0),AA1207*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AB1207<0,AB1207,IF(AB1189<1,AB1207,MAX(MIN(IF(AB1189>0,((AB1207-SUM($N1279:AA1279))/AB1189)*AB$15,0),AB1207*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AC1207<0,AC1207,IF(AC1189<1,AC1207,MAX(MIN(IF(AC1189>0,((AC1207-SUM($N1279:AB1279))/AC1189)*AC$15,0),AC1207*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AD1207<0,AD1207,IF(AD1189<1,AD1207,MAX(MIN(IF(AD1189>0,((AD1207-SUM($N1279:AC1279))/AD1189)*AD$15,0),AD1207*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AE1207<0,AE1207,IF(AE1189<1,AE1207,MAX(MIN(IF(AE1189>0,((AE1207-SUM($N1279:AD1279))/AE1189)*AE$15,0),AE1207*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AF1207<0,AF1207,IF(AF1189<1,AF1207,MAX(MIN(IF(AF1189>0,((AF1207-SUM($N1279:AE1279))/AF1189)*AF$15,0),AF1207*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AG1207<0,AG1207,IF(AG1189<1,AG1207,MAX(MIN(IF(AG1189>0,((AG1207-SUM($N1279:AF1279))/AG1189)*AG$15,0),AG1207*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AH1207<0,AH1207,IF(AH1189<1,AH1207,MAX(MIN(IF(AH1189>0,((AH1207-SUM($N1279:AG1279))/AH1189)*AH$15,0),AH1207*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AI1207<0,AI1207,IF(AI1189<1,AI1207,MAX(MIN(IF(AI1189>0,((AI1207-SUM($N1279:AH1279))/AI1189)*AI$15,0),AI1207*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AJ1207<0,AJ1207,IF(AJ1189<1,AJ1207,MAX(MIN(IF(AJ1189>0,((AJ1207-SUM($N1279:AI1279))/AJ1189)*AJ$15,0),AJ1207*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AK1207<0,AK1207,IF(AK1189<1,AK1207,MAX(MIN(IF(AK1189>0,((AK1207-SUM($N1279:AJ1279))/AK1189)*AK$15,0),AK1207*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AL1207<0,AL1207,IF(AL1189<1,AL1207,MAX(MIN(IF(AL1189>0,((AL1207-SUM($N1279:AK1279))/AL1189)*AL$15,0),AL1207*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AM1207<0,AM1207,IF(AM1189<1,AM1207,MAX(MIN(IF(AM1189>0,((AM1207-SUM($N1279:AL1279))/AM1189)*AM$15,0),AM1207*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AN1207<0,AN1207,IF(AN1189<1,AN1207,MAX(MIN(IF(AN1189>0,((AN1207-SUM($N1279:AM1279))/AN1189)*AN$15,0),AN1207*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AO1207<0,AO1207,IF(AO1189<1,AO1207,MAX(MIN(IF(AO1189>0,((AO1207-SUM($N1279:AN1279))/AO1189)*AO$15,0),AO1207*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AP1207<0,AP1207,IF(AP1189<1,AP1207,MAX(MIN(IF(AP1189>0,((AP1207-SUM($N1279:AO1279))/AP1189)*AP$15,0),AP1207*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AQ1207<0,AQ1207,IF(AQ1189<1,AQ1207,MAX(MIN(IF(AQ1189>0,((AQ1207-SUM($N1279:AP1279))/AQ1189)*AQ$15,0),AQ1207*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AR1207<0,AR1207,IF(AR1189<1,AR1207,MAX(MIN(IF(AR1189>0,((AR1207-SUM($N1279:AQ1279))/AR1189)*AR$15,0),AR1207*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AS1207<0,AS1207,IF(AS1189<1,AS1207,MAX(MIN(IF(AS1189>0,((AS1207-SUM($N1279:AR1279))/AS1189)*AS$15,0),AS1207*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AT1207<0,AT1207,IF(AT1189<1,AT1207,MAX(MIN(IF(AT1189>0,((AT1207-SUM($N1279:AS1279))/AT1189)*AT$15,0),AT1207*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AU1207<0,AU1207,IF(AU1189<1,AU1207,MAX(MIN(IF(AU1189>0,((AU1207-SUM($N1279:AT1279))/AU1189)*AU$15,0),AU1207*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AV1207<0,AV1207,IF(AV1189<1,AV1207,MAX(MIN(IF(AV1189>0,((AV1207-SUM($N1279:AU1279))/AV1189)*AV$15,0),AV1207*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AW1207<0,AW1207,IF(AW1189<1,AW1207,MAX(MIN(IF(AW1189>0,((AW1207-SUM($N1279:AV1279))/AW1189)*AW$15,0),AW1207*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AX1207<0,AX1207,IF(AX1189<1,AX1207,MAX(MIN(IF(AX1189>0,((AX1207-SUM($N1279:AW1279))/AX1189)*AX$15,0),AX1207*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AY1207<0,AY1207,IF(AY1189<1,AY1207,MAX(MIN(IF(AY1189>0,((AY1207-SUM($N1279:AX1279))/AY1189)*AY$15,0),AY1207*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(AZ1207<0,AZ1207,IF(AZ1189<1,AZ1207,MAX(MIN(IF(AZ1189>0,((AZ1207-SUM($N1279:AY1279))/AZ1189)*AZ$15,0),AZ1207*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BA1207<0,BA1207,IF(BA1189<1,BA1207,MAX(MIN(IF(BA1189>0,((BA1207-SUM($N1279:AZ1279))/BA1189)*BA$15,0),BA1207*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BB1207<0,BB1207,IF(BB1189<1,BB1207,MAX(MIN(IF(BB1189>0,((BB1207-SUM($N1279:BA1279))/BB1189)*BB$15,0),BB1207*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BC1207<0,BC1207,IF(BC1189<1,BC1207,MAX(MIN(IF(BC1189>0,((BC1207-SUM($N1279:BB1279))/BC1189)*BC$15,0),BC1207*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BD1207<0,BD1207,IF(BD1189<1,BD1207,MAX(MIN(IF(BD1189>0,((BD1207-SUM($N1279:BC1279))/BD1189)*BD$15,0),BD1207*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BE1207<0,BE1207,IF(BE1189<1,BE1207,MAX(MIN(IF(BE1189>0,((BE1207-SUM($N1279:BD1279))/BE1189)*BE$15,0),BE1207*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BF1207<0,BF1207,IF(BF1189<1,BF1207,MAX(MIN(IF(BF1189>0,((BF1207-SUM($N1279:BE1279))/BF1189)*BF$15,0),BF1207*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BG1207<0,BG1207,IF(BG1189<1,BG1207,MAX(MIN(IF(BG1189>0,((BG1207-SUM($N1279:BF1279))/BG1189)*BG$15,0),BG1207*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BH1207<0,BH1207,IF(BH1189<1,BH1207,MAX(MIN(IF(BH1189>0,((BH1207-SUM($N1279:BG1279))/BH1189)*BH$15,0),BH1207*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BI1207<0,BI1207,IF(BI1189<1,BI1207,MAX(MIN(IF(BI1189>0,((BI1207-SUM($N1279:BH1279))/BI1189)*BI$15,0),BI1207*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BJ1207<0,BJ1207,IF(BJ1189<1,BJ1207,MAX(MIN(IF(BJ1189>0,((BJ1207-SUM($N1279:BI1279))/BJ1189)*BJ$15,0),BJ1207*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BK1207<0,BK1207,IF(BK1189<1,BK1207,MAX(MIN(IF(BK1189>0,((BK1207-SUM($N1279:BJ1279))/BK1189)*BK$15,0),BK1207*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(BL1207<0,BL1207,IF(BL1189<1,BL1207,MAX(MIN(IF(BL1189>0,((BL1207-SUM($N1279:BK1279))/BL1189)*BL$15,0),BL1207*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1264},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I419","v":0},{"$f":"-'PTRM expenditure'!J419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!K419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!L419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!M419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!N419","v":-2.5248001205656102E-5},{"$f":"-IF($D1264=\"Land\",0,IF(O1210<0,O1210,IF(O1192<1,O1210,MAX(MIN(IF(O1192>0,((O1210-SUM($N1282:N1282))/O1192)*O$15,0),O1210*O$15),0))))*$K$6","v":1.2624000602828051E-4},{"$f":"-IF($D1264=\"Land\",0,IF(P1210<0,P1210,IF(P1192<1,P1210,MAX(MIN(IF(P1192>0,((P1210-SUM($N1282:O1282))/P1192)*P$15,0),P1210*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(Q1210<0,Q1210,IF(Q1192<1,Q1210,MAX(MIN(IF(Q1192>0,((Q1210-SUM($N1282:P1282))/Q1192)*Q$15,0),Q1210*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(R1210<0,R1210,IF(R1192<1,R1210,MAX(MIN(IF(R1192>0,((R1210-SUM($N1282:Q1282))/R1192)*R$15,0),R1210*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(S1210<0,S1210,IF(S1192<1,S1210,MAX(MIN(IF(S1192>0,((S1210-SUM($N1282:R1282))/S1192)*S$15,0),S1210*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(T1210<0,T1210,IF(T1192<1,T1210,MAX(MIN(IF(T1192>0,((T1210-SUM($N1282:S1282))/T1192)*T$15,0),T1210*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(U1210<0,U1210,IF(U1192<1,U1210,MAX(MIN(IF(U1192>0,((U1210-SUM($N1282:T1282))/U1192)*U$15,0),U1210*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(V1210<0,V1210,IF(V1192<1,V1210,MAX(MIN(IF(V1192>0,((V1210-SUM($N1282:U1282))/V1192)*V$15,0),V1210*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(W1210<0,W1210,IF(W1192<1,W1210,MAX(MIN(IF(W1192>0,((W1210-SUM($N1282:V1282))/W1192)*W$15,0),W1210*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(X1210<0,X1210,IF(X1192<1,X1210,MAX(MIN(IF(X1192>0,((X1210-SUM($N1282:W1282))/X1192)*X$15,0),X1210*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(Y1210<0,Y1210,IF(Y1192<1,Y1210,MAX(MIN(IF(Y1192>0,((Y1210-SUM($N1282:X1282))/Y1192)*Y$15,0),Y1210*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(Z1210<0,Z1210,IF(Z1192<1,Z1210,MAX(MIN(IF(Z1192>0,((Z1210-SUM($N1282:Y1282))/Z1192)*Z$15,0),Z1210*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AA1210<0,AA1210,IF(AA1192<1,AA1210,MAX(MIN(IF(AA1192>0,((AA1210-SUM($N1282:Z1282))/AA1192)*AA$15,0),AA1210*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AB1210<0,AB1210,IF(AB1192<1,AB1210,MAX(MIN(IF(AB1192>0,((AB1210-SUM($N1282:AA1282))/AB1192)*AB$15,0),AB1210*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AC1210<0,AC1210,IF(AC1192<1,AC1210,MAX(MIN(IF(AC1192>0,((AC1210-SUM($N1282:AB1282))/AC1192)*AC$15,0),AC1210*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AD1210<0,AD1210,IF(AD1192<1,AD1210,MAX(MIN(IF(AD1192>0,((AD1210-SUM($N1282:AC1282))/AD1192)*AD$15,0),AD1210*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AE1210<0,AE1210,IF(AE1192<1,AE1210,MAX(MIN(IF(AE1192>0,((AE1210-SUM($N1282:AD1282))/AE1192)*AE$15,0),AE1210*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AF1210<0,AF1210,IF(AF1192<1,AF1210,MAX(MIN(IF(AF1192>0,((AF1210-SUM($N1282:AE1282))/AF1192)*AF$15,0),AF1210*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AG1210<0,AG1210,IF(AG1192<1,AG1210,MAX(MIN(IF(AG1192>0,((AG1210-SUM($N1282:AF1282))/AG1192)*AG$15,0),AG1210*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AH1210<0,AH1210,IF(AH1192<1,AH1210,MAX(MIN(IF(AH1192>0,((AH1210-SUM($N1282:AG1282))/AH1192)*AH$15,0),AH1210*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AI1210<0,AI1210,IF(AI1192<1,AI1210,MAX(MIN(IF(AI1192>0,((AI1210-SUM($N1282:AH1282))/AI1192)*AI$15,0),AI1210*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AJ1210<0,AJ1210,IF(AJ1192<1,AJ1210,MAX(MIN(IF(AJ1192>0,((AJ1210-SUM($N1282:AI1282))/AJ1192)*AJ$15,0),AJ1210*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AK1210<0,AK1210,IF(AK1192<1,AK1210,MAX(MIN(IF(AK1192>0,((AK1210-SUM($N1282:AJ1282))/AK1192)*AK$15,0),AK1210*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AL1210<0,AL1210,IF(AL1192<1,AL1210,MAX(MIN(IF(AL1192>0,((AL1210-SUM($N1282:AK1282))/AL1192)*AL$15,0),AL1210*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AM1210<0,AM1210,IF(AM1192<1,AM1210,MAX(MIN(IF(AM1192>0,((AM1210-SUM($N1282:AL1282))/AM1192)*AM$15,0),AM1210*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AN1210<0,AN1210,IF(AN1192<1,AN1210,MAX(MIN(IF(AN1192>0,((AN1210-SUM($N1282:AM1282))/AN1192)*AN$15,0),AN1210*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AO1210<0,AO1210,IF(AO1192<1,AO1210,MAX(MIN(IF(AO1192>0,((AO1210-SUM($N1282:AN1282))/AO1192)*AO$15,0),AO1210*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AP1210<0,AP1210,IF(AP1192<1,AP1210,MAX(MIN(IF(AP1192>0,((AP1210-SUM($N1282:AO1282))/AP1192)*AP$15,0),AP1210*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AQ1210<0,AQ1210,IF(AQ1192<1,AQ1210,MAX(MIN(IF(AQ1192>0,((AQ1210-SUM($N1282:AP1282))/AQ1192)*AQ$15,0),AQ1210*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AR1210<0,AR1210,IF(AR1192<1,AR1210,MAX(MIN(IF(AR1192>0,((AR1210-SUM($N1282:AQ1282))/AR1192)*AR$15,0),AR1210*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AS1210<0,AS1210,IF(AS1192<1,AS1210,MAX(MIN(IF(AS1192>0,((AS1210-SUM($N1282:AR1282))/AS1192)*AS$15,0),AS1210*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AT1210<0,AT1210,IF(AT1192<1,AT1210,MAX(MIN(IF(AT1192>0,((AT1210-SUM($N1282:AS1282))/AT1192)*AT$15,0),AT1210*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AU1210<0,AU1210,IF(AU1192<1,AU1210,MAX(MIN(IF(AU1192>0,((AU1210-SUM($N1282:AT1282))/AU1192)*AU$15,0),AU1210*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AV1210<0,AV1210,IF(AV1192<1,AV1210,MAX(MIN(IF(AV1192>0,((AV1210-SUM($N1282:AU1282))/AV1192)*AV$15,0),AV1210*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AW1210<0,AW1210,IF(AW1192<1,AW1210,MAX(MIN(IF(AW1192>0,((AW1210-SUM($N1282:AV1282))/AW1192)*AW$15,0),AW1210*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AX1210<0,AX1210,IF(AX1192<1,AX1210,MAX(MIN(IF(AX1192>0,((AX1210-SUM($N1282:AW1282))/AX1192)*AX$15,0),AX1210*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AY1210<0,AY1210,IF(AY1192<1,AY1210,MAX(MIN(IF(AY1192>0,((AY1210-SUM($N1282:AX1282))/AY1192)*AY$15,0),AY1210*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(AZ1210<0,AZ1210,IF(AZ1192<1,AZ1210,MAX(MIN(IF(AZ1192>0,((AZ1210-SUM($N1282:AY1282))/AZ1192)*AZ$15,0),AZ1210*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BA1210<0,BA1210,IF(BA1192<1,BA1210,MAX(MIN(IF(BA1192>0,((BA1210-SUM($N1282:AZ1282))/BA1192)*BA$15,0),BA1210*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BB1210<0,BB1210,IF(BB1192<1,BB1210,MAX(MIN(IF(BB1192>0,((BB1210-SUM($N1282:BA1282))/BB1192)*BB$15,0),BB1210*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BC1210<0,BC1210,IF(BC1192<1,BC1210,MAX(MIN(IF(BC1192>0,((BC1210-SUM($N1282:BB1282))/BC1192)*BC$15,0),BC1210*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BD1210<0,BD1210,IF(BD1192<1,BD1210,MAX(MIN(IF(BD1192>0,((BD1210-SUM($N1282:BC1282))/BD1192)*BD$15,0),BD1210*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BE1210<0,BE1210,IF(BE1192<1,BE1210,MAX(MIN(IF(BE1192>0,((BE1210-SUM($N1282:BD1282))/BE1192)*BE$15,0),BE1210*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BF1210<0,BF1210,IF(BF1192<1,BF1210,MAX(MIN(IF(BF1192>0,((BF1210-SUM($N1282:BE1282))/BF1192)*BF$15,0),BF1210*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BG1210<0,BG1210,IF(BG1192<1,BG1210,MAX(MIN(IF(BG1192>0,((BG1210-SUM($N1282:BF1282))/BG1192)*BG$15,0),BG1210*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BH1210<0,BH1210,IF(BH1192<1,BH1210,MAX(MIN(IF(BH1192>0,((BH1210-SUM($N1282:BG1282))/BH1192)*BH$15,0),BH1210*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BI1210<0,BI1210,IF(BI1192<1,BI1210,MAX(MIN(IF(BI1192>0,((BI1210-SUM($N1282:BH1282))/BI1192)*BI$15,0),BI1210*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BJ1210<0,BJ1210,IF(BJ1192<1,BJ1210,MAX(MIN(IF(BJ1192>0,((BJ1210-SUM($N1282:BI1282))/BJ1192)*BJ$15,0),BJ1210*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BK1210<0,BK1210,IF(BK1192<1,BK1210,MAX(MIN(IF(BK1192>0,((BK1210-SUM($N1282:BJ1282))/BK1192)*BK$15,0),BK1210*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1264=\"Land\",0,IF(BL1210<0,BL1210,IF(BL1192<1,BL1210,MAX(MIN(IF(BL1192>0,((BL1210-SUM($N1282:BK1282))/BL1192)*BL$15,0),BL1210*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1267},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I422","v":0},{"$f":"-'PTRM expenditure'!J422","v":0},{"$f":"-'PTRM expenditure'!K422","v":0},{"$f":"-'PTRM expenditure'!L422","v":0},{"$f":"-'PTRM expenditure'!M422","v":0},{"$f":"-'PTRM expenditure'!N422","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(O1213<0,O1213,IF(O1195<1,O1213,MAX(MIN(IF(O1195>0,((O1213-SUM($N1285:N1285))/O1195)*O$15,0),O1213*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(P1213<0,P1213,IF(P1195<1,P1213,MAX(MIN(IF(P1195>0,((P1213-SUM($N1285:O1285))/P1195)*P$15,0),P1213*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(Q1213<0,Q1213,IF(Q1195<1,Q1213,MAX(MIN(IF(Q1195>0,((Q1213-SUM($N1285:P1285))/Q1195)*Q$15,0),Q1213*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(R1213<0,R1213,IF(R1195<1,R1213,MAX(MIN(IF(R1195>0,((R1213-SUM($N1285:Q1285))/R1195)*R$15,0),R1213*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(S1213<0,S1213,IF(S1195<1,S1213,MAX(MIN(IF(S1195>0,((S1213-SUM($N1285:R1285))/S1195)*S$15,0),S1213*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(T1213<0,T1213,IF(T1195<1,T1213,MAX(MIN(IF(T1195>0,((T1213-SUM($N1285:S1285))/T1195)*T$15,0),T1213*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(U1213<0,U1213,IF(U1195<1,U1213,MAX(MIN(IF(U1195>0,((U1213-SUM($N1285:T1285))/U1195)*U$15,0),U1213*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(V1213<0,V1213,IF(V1195<1,V1213,MAX(MIN(IF(V1195>0,((V1213-SUM($N1285:U1285))/V1195)*V$15,0),V1213*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(W1213<0,W1213,IF(W1195<1,W1213,MAX(MIN(IF(W1195>0,((W1213-SUM($N1285:V1285))/W1195)*W$15,0),W1213*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(X1213<0,X1213,IF(X1195<1,X1213,MAX(MIN(IF(X1195>0,((X1213-SUM($N1285:W1285))/X1195)*X$15,0),X1213*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(Y1213<0,Y1213,IF(Y1195<1,Y1213,MAX(MIN(IF(Y1195>0,((Y1213-SUM($N1285:X1285))/Y1195)*Y$15,0),Y1213*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(Z1213<0,Z1213,IF(Z1195<1,Z1213,MAX(MIN(IF(Z1195>0,((Z1213-SUM($N1285:Y1285))/Z1195)*Z$15,0),Z1213*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AA1213<0,AA1213,IF(AA1195<1,AA1213,MAX(MIN(IF(AA1195>0,((AA1213-SUM($N1285:Z1285))/AA1195)*AA$15,0),AA1213*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AB1213<0,AB1213,IF(AB1195<1,AB1213,MAX(MIN(IF(AB1195>0,((AB1213-SUM($N1285:AA1285))/AB1195)*AB$15,0),AB1213*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AC1213<0,AC1213,IF(AC1195<1,AC1213,MAX(MIN(IF(AC1195>0,((AC1213-SUM($N1285:AB1285))/AC1195)*AC$15,0),AC1213*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AD1213<0,AD1213,IF(AD1195<1,AD1213,MAX(MIN(IF(AD1195>0,((AD1213-SUM($N1285:AC1285))/AD1195)*AD$15,0),AD1213*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AE1213<0,AE1213,IF(AE1195<1,AE1213,MAX(MIN(IF(AE1195>0,((AE1213-SUM($N1285:AD1285))/AE1195)*AE$15,0),AE1213*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AF1213<0,AF1213,IF(AF1195<1,AF1213,MAX(MIN(IF(AF1195>0,((AF1213-SUM($N1285:AE1285))/AF1195)*AF$15,0),AF1213*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AG1213<0,AG1213,IF(AG1195<1,AG1213,MAX(MIN(IF(AG1195>0,((AG1213-SUM($N1285:AF1285))/AG1195)*AG$15,0),AG1213*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AH1213<0,AH1213,IF(AH1195<1,AH1213,MAX(MIN(IF(AH1195>0,((AH1213-SUM($N1285:AG1285))/AH1195)*AH$15,0),AH1213*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AI1213<0,AI1213,IF(AI1195<1,AI1213,MAX(MIN(IF(AI1195>0,((AI1213-SUM($N1285:AH1285))/AI1195)*AI$15,0),AI1213*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AJ1213<0,AJ1213,IF(AJ1195<1,AJ1213,MAX(MIN(IF(AJ1195>0,((AJ1213-SUM($N1285:AI1285))/AJ1195)*AJ$15,0),AJ1213*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AK1213<0,AK1213,IF(AK1195<1,AK1213,MAX(MIN(IF(AK1195>0,((AK1213-SUM($N1285:AJ1285))/AK1195)*AK$15,0),AK1213*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AL1213<0,AL1213,IF(AL1195<1,AL1213,MAX(MIN(IF(AL1195>0,((AL1213-SUM($N1285:AK1285))/AL1195)*AL$15,0),AL1213*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AM1213<0,AM1213,IF(AM1195<1,AM1213,MAX(MIN(IF(AM1195>0,((AM1213-SUM($N1285:AL1285))/AM1195)*AM$15,0),AM1213*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AN1213<0,AN1213,IF(AN1195<1,AN1213,MAX(MIN(IF(AN1195>0,((AN1213-SUM($N1285:AM1285))/AN1195)*AN$15,0),AN1213*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AO1213<0,AO1213,IF(AO1195<1,AO1213,MAX(MIN(IF(AO1195>0,((AO1213-SUM($N1285:AN1285))/AO1195)*AO$15,0),AO1213*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AP1213<0,AP1213,IF(AP1195<1,AP1213,MAX(MIN(IF(AP1195>0,((AP1213-SUM($N1285:AO1285))/AP1195)*AP$15,0),AP1213*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AQ1213<0,AQ1213,IF(AQ1195<1,AQ1213,MAX(MIN(IF(AQ1195>0,((AQ1213-SUM($N1285:AP1285))/AQ1195)*AQ$15,0),AQ1213*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AR1213<0,AR1213,IF(AR1195<1,AR1213,MAX(MIN(IF(AR1195>0,((AR1213-SUM($N1285:AQ1285))/AR1195)*AR$15,0),AR1213*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AS1213<0,AS1213,IF(AS1195<1,AS1213,MAX(MIN(IF(AS1195>0,((AS1213-SUM($N1285:AR1285))/AS1195)*AS$15,0),AS1213*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AT1213<0,AT1213,IF(AT1195<1,AT1213,MAX(MIN(IF(AT1195>0,((AT1213-SUM($N1285:AS1285))/AT1195)*AT$15,0),AT1213*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AU1213<0,AU1213,IF(AU1195<1,AU1213,MAX(MIN(IF(AU1195>0,((AU1213-SUM($N1285:AT1285))/AU1195)*AU$15,0),AU1213*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AV1213<0,AV1213,IF(AV1195<1,AV1213,MAX(MIN(IF(AV1195>0,((AV1213-SUM($N1285:AU1285))/AV1195)*AV$15,0),AV1213*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AW1213<0,AW1213,IF(AW1195<1,AW1213,MAX(MIN(IF(AW1195>0,((AW1213-SUM($N1285:AV1285))/AW1195)*AW$15,0),AW1213*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AX1213<0,AX1213,IF(AX1195<1,AX1213,MAX(MIN(IF(AX1195>0,((AX1213-SUM($N1285:AW1285))/AX1195)*AX$15,0),AX1213*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AY1213<0,AY1213,IF(AY1195<1,AY1213,MAX(MIN(IF(AY1195>0,((AY1213-SUM($N1285:AX1285))/AY1195)*AY$15,0),AY1213*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(AZ1213<0,AZ1213,IF(AZ1195<1,AZ1213,MAX(MIN(IF(AZ1195>0,((AZ1213-SUM($N1285:AY1285))/AZ1195)*AZ$15,0),AZ1213*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BA1213<0,BA1213,IF(BA1195<1,BA1213,MAX(MIN(IF(BA1195>0,((BA1213-SUM($N1285:AZ1285))/BA1195)*BA$15,0),BA1213*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BB1213<0,BB1213,IF(BB1195<1,BB1213,MAX(MIN(IF(BB1195>0,((BB1213-SUM($N1285:BA1285))/BB1195)*BB$15,0),BB1213*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BC1213<0,BC1213,IF(BC1195<1,BC1213,MAX(MIN(IF(BC1195>0,((BC1213-SUM($N1285:BB1285))/BC1195)*BC$15,0),BC1213*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BD1213<0,BD1213,IF(BD1195<1,BD1213,MAX(MIN(IF(BD1195>0,((BD1213-SUM($N1285:BC1285))/BD1195)*BD$15,0),BD1213*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BE1213<0,BE1213,IF(BE1195<1,BE1213,MAX(MIN(IF(BE1195>0,((BE1213-SUM($N1285:BD1285))/BE1195)*BE$15,0),BE1213*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BF1213<0,BF1213,IF(BF1195<1,BF1213,MAX(MIN(IF(BF1195>0,((BF1213-SUM($N1285:BE1285))/BF1195)*BF$15,0),BF1213*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BG1213<0,BG1213,IF(BG1195<1,BG1213,MAX(MIN(IF(BG1195>0,((BG1213-SUM($N1285:BF1285))/BG1195)*BG$15,0),BG1213*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BH1213<0,BH1213,IF(BH1195<1,BH1213,MAX(MIN(IF(BH1195>0,((BH1213-SUM($N1285:BG1285))/BH1195)*BH$15,0),BH1213*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BI1213<0,BI1213,IF(BI1195<1,BI1213,MAX(MIN(IF(BI1195>0,((BI1213-SUM($N1285:BH1285))/BI1195)*BI$15,0),BI1213*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BJ1213<0,BJ1213,IF(BJ1195<1,BJ1213,MAX(MIN(IF(BJ1195>0,((BJ1213-SUM($N1285:BI1285))/BJ1195)*BJ$15,0),BJ1213*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BK1213<0,BK1213,IF(BK1195<1,BK1213,MAX(MIN(IF(BK1195>0,((BK1213-SUM($N1285:BJ1285))/BK1195)*BK$15,0),BK1213*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(BL1213<0,BL1213,IF(BL1195<1,BL1213,MAX(MIN(IF(BL1195>0,((BL1213-SUM($N1285:BK1285))/BL1195)*BL$15,0),BL1213*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1271},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I426","v":0},{"$f":"-'PTRM expenditure'!J426","v":-3.2508897085086877E-17},{"$f":"-'PTRM expenditure'!K426","v":0},{"$f":"-'PTRM expenditure'!L426","v":0},{"$f":"-'PTRM expenditure'!M426","v":0},{"$f":"-'PTRM expenditure'!N426","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(O1217<0,O1217,IF(O1199<1,O1217,MAX(MIN(IF(O1199>0,((O1217-SUM($N1289:N1289))/O1199)*O$15,0),O1217*O$15),0))))*$K$6","v":3.2508897085086877E-17},{"$f":"-IF($D1271=\"Land\",0,IF(P1217<0,P1217,IF(P1199<1,P1217,MAX(MIN(IF(P1199>0,((P1217-SUM($N1289:O1289))/P1199)*P$15,0),P1217*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(Q1217<0,Q1217,IF(Q1199<1,Q1217,MAX(MIN(IF(Q1199>0,((Q1217-SUM($N1289:P1289))/Q1199)*Q$15,0),Q1217*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(R1217<0,R1217,IF(R1199<1,R1217,MAX(MIN(IF(R1199>0,((R1217-SUM($N1289:Q1289))/R1199)*R$15,0),R1217*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(S1217<0,S1217,IF(S1199<1,S1217,MAX(MIN(IF(S1199>0,((S1217-SUM($N1289:R1289))/S1199)*S$15,0),S1217*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(T1217<0,T1217,IF(T1199<1,T1217,MAX(MIN(IF(T1199>0,((T1217-SUM($N1289:S1289))/T1199)*T$15,0),T1217*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(U1217<0,U1217,IF(U1199<1,U1217,MAX(MIN(IF(U1199>0,((U1217-SUM($N1289:T1289))/U1199)*U$15,0),U1217*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(V1217<0,V1217,IF(V1199<1,V1217,MAX(MIN(IF(V1199>0,((V1217-SUM($N1289:U1289))/V1199)*V$15,0),V1217*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(W1217<0,W1217,IF(W1199<1,W1217,MAX(MIN(IF(W1199>0,((W1217-SUM($N1289:V1289))/W1199)*W$15,0),W1217*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(X1217<0,X1217,IF(X1199<1,X1217,MAX(MIN(IF(X1199>0,((X1217-SUM($N1289:W1289))/X1199)*X$15,0),X1217*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(Y1217<0,Y1217,IF(Y1199<1,Y1217,MAX(MIN(IF(Y1199>0,((Y1217-SUM($N1289:X1289))/Y1199)*Y$15,0),Y1217*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(Z1217<0,Z1217,IF(Z1199<1,Z1217,MAX(MIN(IF(Z1199>0,((Z1217-SUM($N1289:Y1289))/Z1199)*Z$15,0),Z1217*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AA1217<0,AA1217,IF(AA1199<1,AA1217,MAX(MIN(IF(AA1199>0,((AA1217-SUM($N1289:Z1289))/AA1199)*AA$15,0),AA1217*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AB1217<0,AB1217,IF(AB1199<1,AB1217,MAX(MIN(IF(AB1199>0,((AB1217-SUM($N1289:AA1289))/AB1199)*AB$15,0),AB1217*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AC1217<0,AC1217,IF(AC1199<1,AC1217,MAX(MIN(IF(AC1199>0,((AC1217-SUM($N1289:AB1289))/AC1199)*AC$15,0),AC1217*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AD1217<0,AD1217,IF(AD1199<1,AD1217,MAX(MIN(IF(AD1199>0,((AD1217-SUM($N1289:AC1289))/AD1199)*AD$15,0),AD1217*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AE1217<0,AE1217,IF(AE1199<1,AE1217,MAX(MIN(IF(AE1199>0,((AE1217-SUM($N1289:AD1289))/AE1199)*AE$15,0),AE1217*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AF1217<0,AF1217,IF(AF1199<1,AF1217,MAX(MIN(IF(AF1199>0,((AF1217-SUM($N1289:AE1289))/AF1199)*AF$15,0),AF1217*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AG1217<0,AG1217,IF(AG1199<1,AG1217,MAX(MIN(IF(AG1199>0,((AG1217-SUM($N1289:AF1289))/AG1199)*AG$15,0),AG1217*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AH1217<0,AH1217,IF(AH1199<1,AH1217,MAX(MIN(IF(AH1199>0,((AH1217-SUM($N1289:AG1289))/AH1199)*AH$15,0),AH1217*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AI1217<0,AI1217,IF(AI1199<1,AI1217,MAX(MIN(IF(AI1199>0,((AI1217-SUM($N1289:AH1289))/AI1199)*AI$15,0),AI1217*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AJ1217<0,AJ1217,IF(AJ1199<1,AJ1217,MAX(MIN(IF(AJ1199>0,((AJ1217-SUM($N1289:AI1289))/AJ1199)*AJ$15,0),AJ1217*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AK1217<0,AK1217,IF(AK1199<1,AK1217,MAX(MIN(IF(AK1199>0,((AK1217-SUM($N1289:AJ1289))/AK1199)*AK$15,0),AK1217*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AL1217<0,AL1217,IF(AL1199<1,AL1217,MAX(MIN(IF(AL1199>0,((AL1217-SUM($N1289:AK1289))/AL1199)*AL$15,0),AL1217*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AM1217<0,AM1217,IF(AM1199<1,AM1217,MAX(MIN(IF(AM1199>0,((AM1217-SUM($N1289:AL1289))/AM1199)*AM$15,0),AM1217*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AN1217<0,AN1217,IF(AN1199<1,AN1217,MAX(MIN(IF(AN1199>0,((AN1217-SUM($N1289:AM1289))/AN1199)*AN$15,0),AN1217*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AO1217<0,AO1217,IF(AO1199<1,AO1217,MAX(MIN(IF(AO1199>0,((AO1217-SUM($N1289:AN1289))/AO1199)*AO$15,0),AO1217*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AP1217<0,AP1217,IF(AP1199<1,AP1217,MAX(MIN(IF(AP1199>0,((AP1217-SUM($N1289:AO1289))/AP1199)*AP$15,0),AP1217*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AQ1217<0,AQ1217,IF(AQ1199<1,AQ1217,MAX(MIN(IF(AQ1199>0,((AQ1217-SUM($N1289:AP1289))/AQ1199)*AQ$15,0),AQ1217*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AR1217<0,AR1217,IF(AR1199<1,AR1217,MAX(MIN(IF(AR1199>0,((AR1217-SUM($N1289:AQ1289))/AR1199)*AR$15,0),AR1217*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AS1217<0,AS1217,IF(AS1199<1,AS1217,MAX(MIN(IF(AS1199>0,((AS1217-SUM($N1289:AR1289))/AS1199)*AS$15,0),AS1217*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AT1217<0,AT1217,IF(AT1199<1,AT1217,MAX(MIN(IF(AT1199>0,((AT1217-SUM($N1289:AS1289))/AT1199)*AT$15,0),AT1217*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AU1217<0,AU1217,IF(AU1199<1,AU1217,MAX(MIN(IF(AU1199>0,((AU1217-SUM($N1289:AT1289))/AU1199)*AU$15,0),AU1217*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AV1217<0,AV1217,IF(AV1199<1,AV1217,MAX(MIN(IF(AV1199>0,((AV1217-SUM($N1289:AU1289))/AV1199)*AV$15,0),AV1217*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AW1217<0,AW1217,IF(AW1199<1,AW1217,MAX(MIN(IF(AW1199>0,((AW1217-SUM($N1289:AV1289))/AW1199)*AW$15,0),AW1217*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AX1217<0,AX1217,IF(AX1199<1,AX1217,MAX(MIN(IF(AX1199>0,((AX1217-SUM($N1289:AW1289))/AX1199)*AX$15,0),AX1217*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AY1217<0,AY1217,IF(AY1199<1,AY1217,MAX(MIN(IF(AY1199>0,((AY1217-SUM($N1289:AX1289))/AY1199)*AY$15,0),AY1217*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(AZ1217<0,AZ1217,IF(AZ1199<1,AZ1217,MAX(MIN(IF(AZ1199>0,((AZ1217-SUM($N1289:AY1289))/AZ1199)*AZ$15,0),AZ1217*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BA1217<0,BA1217,IF(BA1199<1,BA1217,MAX(MIN(IF(BA1199>0,((BA1217-SUM($N1289:AZ1289))/BA1199)*BA$15,0),BA1217*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BB1217<0,BB1217,IF(BB1199<1,BB1217,MAX(MIN(IF(BB1199>0,((BB1217-SUM($N1289:BA1289))/BB1199)*BB$15,0),BB1217*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BC1217<0,BC1217,IF(BC1199<1,BC1217,MAX(MIN(IF(BC1199>0,((BC1217-SUM($N1289:BB1289))/BC1199)*BC$15,0),BC1217*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BD1217<0,BD1217,IF(BD1199<1,BD1217,MAX(MIN(IF(BD1199>0,((BD1217-SUM($N1289:BC1289))/BD1199)*BD$15,0),BD1217*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BE1217<0,BE1217,IF(BE1199<1,BE1217,MAX(MIN(IF(BE1199>0,((BE1217-SUM($N1289:BD1289))/BE1199)*BE$15,0),BE1217*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BF1217<0,BF1217,IF(BF1199<1,BF1217,MAX(MIN(IF(BF1199>0,((BF1217-SUM($N1289:BE1289))/BF1199)*BF$15,0),BF1217*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BG1217<0,BG1217,IF(BG1199<1,BG1217,MAX(MIN(IF(BG1199>0,((BG1217-SUM($N1289:BF1289))/BG1199)*BG$15,0),BG1217*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BH1217<0,BH1217,IF(BH1199<1,BH1217,MAX(MIN(IF(BH1199>0,((BH1217-SUM($N1289:BG1289))/BH1199)*BH$15,0),BH1217*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BI1217<0,BI1217,IF(BI1199<1,BI1217,MAX(MIN(IF(BI1199>0,((BI1217-SUM($N1289:BH1289))/BI1199)*BI$15,0),BI1217*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BJ1217<0,BJ1217,IF(BJ1199<1,BJ1217,MAX(MIN(IF(BJ1199>0,((BJ1217-SUM($N1289:BI1289))/BJ1199)*BJ$15,0),BJ1217*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BK1217<0,BK1217,IF(BK1199<1,BK1217,MAX(MIN(IF(BK1199>0,((BK1217-SUM($N1289:BJ1289))/BK1199)*BK$15,0),BK1217*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(BL1217<0,BL1217,IF(BL1199<1,BL1217,MAX(MIN(IF(BL1199>0,((BL1217-SUM($N1289:BK1289))/BL1199)*BL$15,0),BL1217*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1274},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I429","v":0},{"$f":"-'PTRM expenditure'!J429","v":0},{"$f":"-'PTRM expenditure'!K429","v":0},{"$f":"-'PTRM expenditure'!L429","v":0},{"$f":"-'PTRM expenditure'!M429","v":0},{"$f":"-'PTRM expenditure'!N429","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(O1220<0,O1220,IF(O1202<1,O1220,MAX(MIN(IF(O1202>0,((O1220-SUM($N1292:N1292))/O1202)*O$15,0),O1220*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(P1220<0,P1220,IF(P1202<1,P1220,MAX(MIN(IF(P1202>0,((P1220-SUM($N1292:O1292))/P1202)*P$15,0),P1220*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(Q1220<0,Q1220,IF(Q1202<1,Q1220,MAX(MIN(IF(Q1202>0,((Q1220-SUM($N1292:P1292))/Q1202)*Q$15,0),Q1220*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(R1220<0,R1220,IF(R1202<1,R1220,MAX(MIN(IF(R1202>0,((R1220-SUM($N1292:Q1292))/R1202)*R$15,0),R1220*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(S1220<0,S1220,IF(S1202<1,S1220,MAX(MIN(IF(S1202>0,((S1220-SUM($N1292:R1292))/S1202)*S$15,0),S1220*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(T1220<0,T1220,IF(T1202<1,T1220,MAX(MIN(IF(T1202>0,((T1220-SUM($N1292:S1292))/T1202)*T$15,0),T1220*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(U1220<0,U1220,IF(U1202<1,U1220,MAX(MIN(IF(U1202>0,((U1220-SUM($N1292:T1292))/U1202)*U$15,0),U1220*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(V1220<0,V1220,IF(V1202<1,V1220,MAX(MIN(IF(V1202>0,((V1220-SUM($N1292:U1292))/V1202)*V$15,0),V1220*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(W1220<0,W1220,IF(W1202<1,W1220,MAX(MIN(IF(W1202>0,((W1220-SUM($N1292:V1292))/W1202)*W$15,0),W1220*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(X1220<0,X1220,IF(X1202<1,X1220,MAX(MIN(IF(X1202>0,((X1220-SUM($N1292:W1292))/X1202)*X$15,0),X1220*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(Y1220<0,Y1220,IF(Y1202<1,Y1220,MAX(MIN(IF(Y1202>0,((Y1220-SUM($N1292:X1292))/Y1202)*Y$15,0),Y1220*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(Z1220<0,Z1220,IF(Z1202<1,Z1220,MAX(MIN(IF(Z1202>0,((Z1220-SUM($N1292:Y1292))/Z1202)*Z$15,0),Z1220*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AA1220<0,AA1220,IF(AA1202<1,AA1220,MAX(MIN(IF(AA1202>0,((AA1220-SUM($N1292:Z1292))/AA1202)*AA$15,0),AA1220*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AB1220<0,AB1220,IF(AB1202<1,AB1220,MAX(MIN(IF(AB1202>0,((AB1220-SUM($N1292:AA1292))/AB1202)*AB$15,0),AB1220*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AC1220<0,AC1220,IF(AC1202<1,AC1220,MAX(MIN(IF(AC1202>0,((AC1220-SUM($N1292:AB1292))/AC1202)*AC$15,0),AC1220*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AD1220<0,AD1220,IF(AD1202<1,AD1220,MAX(MIN(IF(AD1202>0,((AD1220-SUM($N1292:AC1292))/AD1202)*AD$15,0),AD1220*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AE1220<0,AE1220,IF(AE1202<1,AE1220,MAX(MIN(IF(AE1202>0,((AE1220-SUM($N1292:AD1292))/AE1202)*AE$15,0),AE1220*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AF1220<0,AF1220,IF(AF1202<1,AF1220,MAX(MIN(IF(AF1202>0,((AF1220-SUM($N1292:AE1292))/AF1202)*AF$15,0),AF1220*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AG1220<0,AG1220,IF(AG1202<1,AG1220,MAX(MIN(IF(AG1202>0,((AG1220-SUM($N1292:AF1292))/AG1202)*AG$15,0),AG1220*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AH1220<0,AH1220,IF(AH1202<1,AH1220,MAX(MIN(IF(AH1202>0,((AH1220-SUM($N1292:AG1292))/AH1202)*AH$15,0),AH1220*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AI1220<0,AI1220,IF(AI1202<1,AI1220,MAX(MIN(IF(AI1202>0,((AI1220-SUM($N1292:AH1292))/AI1202)*AI$15,0),AI1220*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AJ1220<0,AJ1220,IF(AJ1202<1,AJ1220,MAX(MIN(IF(AJ1202>0,((AJ1220-SUM($N1292:AI1292))/AJ1202)*AJ$15,0),AJ1220*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AK1220<0,AK1220,IF(AK1202<1,AK1220,MAX(MIN(IF(AK1202>0,((AK1220-SUM($N1292:AJ1292))/AK1202)*AK$15,0),AK1220*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AL1220<0,AL1220,IF(AL1202<1,AL1220,MAX(MIN(IF(AL1202>0,((AL1220-SUM($N1292:AK1292))/AL1202)*AL$15,0),AL1220*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AM1220<0,AM1220,IF(AM1202<1,AM1220,MAX(MIN(IF(AM1202>0,((AM1220-SUM($N1292:AL1292))/AM1202)*AM$15,0),AM1220*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AN1220<0,AN1220,IF(AN1202<1,AN1220,MAX(MIN(IF(AN1202>0,((AN1220-SUM($N1292:AM1292))/AN1202)*AN$15,0),AN1220*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AO1220<0,AO1220,IF(AO1202<1,AO1220,MAX(MIN(IF(AO1202>0,((AO1220-SUM($N1292:AN1292))/AO1202)*AO$15,0),AO1220*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AP1220<0,AP1220,IF(AP1202<1,AP1220,MAX(MIN(IF(AP1202>0,((AP1220-SUM($N1292:AO1292))/AP1202)*AP$15,0),AP1220*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AQ1220<0,AQ1220,IF(AQ1202<1,AQ1220,MAX(MIN(IF(AQ1202>0,((AQ1220-SUM($N1292:AP1292))/AQ1202)*AQ$15,0),AQ1220*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AR1220<0,AR1220,IF(AR1202<1,AR1220,MAX(MIN(IF(AR1202>0,((AR1220-SUM($N1292:AQ1292))/AR1202)*AR$15,0),AR1220*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AS1220<0,AS1220,IF(AS1202<1,AS1220,MAX(MIN(IF(AS1202>0,((AS1220-SUM($N1292:AR1292))/AS1202)*AS$15,0),AS1220*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AT1220<0,AT1220,IF(AT1202<1,AT1220,MAX(MIN(IF(AT1202>0,((AT1220-SUM($N1292:AS1292))/AT1202)*AT$15,0),AT1220*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AU1220<0,AU1220,IF(AU1202<1,AU1220,MAX(MIN(IF(AU1202>0,((AU1220-SUM($N1292:AT1292))/AU1202)*AU$15,0),AU1220*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AV1220<0,AV1220,IF(AV1202<1,AV1220,MAX(MIN(IF(AV1202>0,((AV1220-SUM($N1292:AU1292))/AV1202)*AV$15,0),AV1220*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AW1220<0,AW1220,IF(AW1202<1,AW1220,MAX(MIN(IF(AW1202>0,((AW1220-SUM($N1292:AV1292))/AW1202)*AW$15,0),AW1220*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AX1220<0,AX1220,IF(AX1202<1,AX1220,MAX(MIN(IF(AX1202>0,((AX1220-SUM($N1292:AW1292))/AX1202)*AX$15,0),AX1220*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AY1220<0,AY1220,IF(AY1202<1,AY1220,MAX(MIN(IF(AY1202>0,((AY1220-SUM($N1292:AX1292))/AY1202)*AY$15,0),AY1220*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(AZ1220<0,AZ1220,IF(AZ1202<1,AZ1220,MAX(MIN(IF(AZ1202>0,((AZ1220-SUM($N1292:AY1292))/AZ1202)*AZ$15,0),AZ1220*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BA1220<0,BA1220,IF(BA1202<1,BA1220,MAX(MIN(IF(BA1202>0,((BA1220-SUM($N1292:AZ1292))/BA1202)*BA$15,0),BA1220*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BB1220<0,BB1220,IF(BB1202<1,BB1220,MAX(MIN(IF(BB1202>0,((BB1220-SUM($N1292:BA1292))/BB1202)*BB$15,0),BB1220*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BC1220<0,BC1220,IF(BC1202<1,BC1220,MAX(MIN(IF(BC1202>0,((BC1220-SUM($N1292:BB1292))/BC1202)*BC$15,0),BC1220*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BD1220<0,BD1220,IF(BD1202<1,BD1220,MAX(MIN(IF(BD1202>0,((BD1220-SUM($N1292:BC1292))/BD1202)*BD$15,0),BD1220*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BE1220<0,BE1220,IF(BE1202<1,BE1220,MAX(MIN(IF(BE1202>0,((BE1220-SUM($N1292:BD1292))/BE1202)*BE$15,0),BE1220*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BF1220<0,BF1220,IF(BF1202<1,BF1220,MAX(MIN(IF(BF1202>0,((BF1220-SUM($N1292:BE1292))/BF1202)*BF$15,0),BF1220*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BG1220<0,BG1220,IF(BG1202<1,BG1220,MAX(MIN(IF(BG1202>0,((BG1220-SUM($N1292:BF1292))/BG1202)*BG$15,0),BG1220*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BH1220<0,BH1220,IF(BH1202<1,BH1220,MAX(MIN(IF(BH1202>0,((BH1220-SUM($N1292:BG1292))/BH1202)*BH$15,0),BH1220*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BI1220<0,BI1220,IF(BI1202<1,BI1220,MAX(MIN(IF(BI1202>0,((BI1220-SUM($N1292:BH1292))/BI1202)*BI$15,0),BI1220*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BJ1220<0,BJ1220,IF(BJ1202<1,BJ1220,MAX(MIN(IF(BJ1202>0,((BJ1220-SUM($N1292:BI1292))/BJ1202)*BJ$15,0),BJ1220*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BK1220<0,BK1220,IF(BK1202<1,BK1220,MAX(MIN(IF(BK1202>0,((BK1220-SUM($N1292:BJ1292))/BK1202)*BK$15,0),BK1220*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(BL1220<0,BL1220,IF(BL1202<1,BL1220,MAX(MIN(IF(BL1202>0,((BL1220-SUM($N1292:BK1292))/BL1202)*BL$15,0),BL1220*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1275},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I430","v":0},{"$f":"-'PTRM expenditure'!J430","v":0},{"$f":"-'PTRM expenditure'!K430","v":0},{"$f":"-'PTRM expenditure'!L430","v":0},{"$f":"-'PTRM expenditure'!M430","v":0},{"$f":"-'PTRM expenditure'!N430","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(O1221<0,O1221,IF(O1203<1,O1221,MAX(MIN(IF(O1203>0,((O1221-SUM($N1293:N1293))/O1203)*O$15,0),O1221*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(P1221<0,P1221,IF(P1203<1,P1221,MAX(MIN(IF(P1203>0,((P1221-SUM($N1293:O1293))/P1203)*P$15,0),P1221*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(Q1221<0,Q1221,IF(Q1203<1,Q1221,MAX(MIN(IF(Q1203>0,((Q1221-SUM($N1293:P1293))/Q1203)*Q$15,0),Q1221*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(R1221<0,R1221,IF(R1203<1,R1221,MAX(MIN(IF(R1203>0,((R1221-SUM($N1293:Q1293))/R1203)*R$15,0),R1221*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(S1221<0,S1221,IF(S1203<1,S1221,MAX(MIN(IF(S1203>0,((S1221-SUM($N1293:R1293))/S1203)*S$15,0),S1221*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(T1221<0,T1221,IF(T1203<1,T1221,MAX(MIN(IF(T1203>0,((T1221-SUM($N1293:S1293))/T1203)*T$15,0),T1221*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(U1221<0,U1221,IF(U1203<1,U1221,MAX(MIN(IF(U1203>0,((U1221-SUM($N1293:T1293))/U1203)*U$15,0),U1221*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(V1221<0,V1221,IF(V1203<1,V1221,MAX(MIN(IF(V1203>0,((V1221-SUM($N1293:U1293))/V1203)*V$15,0),V1221*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(W1221<0,W1221,IF(W1203<1,W1221,MAX(MIN(IF(W1203>0,((W1221-SUM($N1293:V1293))/W1203)*W$15,0),W1221*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(X1221<0,X1221,IF(X1203<1,X1221,MAX(MIN(IF(X1203>0,((X1221-SUM($N1293:W1293))/X1203)*X$15,0),X1221*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(Y1221<0,Y1221,IF(Y1203<1,Y1221,MAX(MIN(IF(Y1203>0,((Y1221-SUM($N1293:X1293))/Y1203)*Y$15,0),Y1221*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(Z1221<0,Z1221,IF(Z1203<1,Z1221,MAX(MIN(IF(Z1203>0,((Z1221-SUM($N1293:Y1293))/Z1203)*Z$15,0),Z1221*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AA1221<0,AA1221,IF(AA1203<1,AA1221,MAX(MIN(IF(AA1203>0,((AA1221-SUM($N1293:Z1293))/AA1203)*AA$15,0),AA1221*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AB1221<0,AB1221,IF(AB1203<1,AB1221,MAX(MIN(IF(AB1203>0,((AB1221-SUM($N1293:AA1293))/AB1203)*AB$15,0),AB1221*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AC1221<0,AC1221,IF(AC1203<1,AC1221,MAX(MIN(IF(AC1203>0,((AC1221-SUM($N1293:AB1293))/AC1203)*AC$15,0),AC1221*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AD1221<0,AD1221,IF(AD1203<1,AD1221,MAX(MIN(IF(AD1203>0,((AD1221-SUM($N1293:AC1293))/AD1203)*AD$15,0),AD1221*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AE1221<0,AE1221,IF(AE1203<1,AE1221,MAX(MIN(IF(AE1203>0,((AE1221-SUM($N1293:AD1293))/AE1203)*AE$15,0),AE1221*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AF1221<0,AF1221,IF(AF1203<1,AF1221,MAX(MIN(IF(AF1203>0,((AF1221-SUM($N1293:AE1293))/AF1203)*AF$15,0),AF1221*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AG1221<0,AG1221,IF(AG1203<1,AG1221,MAX(MIN(IF(AG1203>0,((AG1221-SUM($N1293:AF1293))/AG1203)*AG$15,0),AG1221*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AH1221<0,AH1221,IF(AH1203<1,AH1221,MAX(MIN(IF(AH1203>0,((AH1221-SUM($N1293:AG1293))/AH1203)*AH$15,0),AH1221*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AI1221<0,AI1221,IF(AI1203<1,AI1221,MAX(MIN(IF(AI1203>0,((AI1221-SUM($N1293:AH1293))/AI1203)*AI$15,0),AI1221*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AJ1221<0,AJ1221,IF(AJ1203<1,AJ1221,MAX(MIN(IF(AJ1203>0,((AJ1221-SUM($N1293:AI1293))/AJ1203)*AJ$15,0),AJ1221*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AK1221<0,AK1221,IF(AK1203<1,AK1221,MAX(MIN(IF(AK1203>0,((AK1221-SUM($N1293:AJ1293))/AK1203)*AK$15,0),AK1221*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AL1221<0,AL1221,IF(AL1203<1,AL1221,MAX(MIN(IF(AL1203>0,((AL1221-SUM($N1293:AK1293))/AL1203)*AL$15,0),AL1221*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AM1221<0,AM1221,IF(AM1203<1,AM1221,MAX(MIN(IF(AM1203>0,((AM1221-SUM($N1293:AL1293))/AM1203)*AM$15,0),AM1221*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AN1221<0,AN1221,IF(AN1203<1,AN1221,MAX(MIN(IF(AN1203>0,((AN1221-SUM($N1293:AM1293))/AN1203)*AN$15,0),AN1221*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AO1221<0,AO1221,IF(AO1203<1,AO1221,MAX(MIN(IF(AO1203>0,((AO1221-SUM($N1293:AN1293))/AO1203)*AO$15,0),AO1221*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AP1221<0,AP1221,IF(AP1203<1,AP1221,MAX(MIN(IF(AP1203>0,((AP1221-SUM($N1293:AO1293))/AP1203)*AP$15,0),AP1221*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AQ1221<0,AQ1221,IF(AQ1203<1,AQ1221,MAX(MIN(IF(AQ1203>0,((AQ1221-SUM($N1293:AP1293))/AQ1203)*AQ$15,0),AQ1221*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AR1221<0,AR1221,IF(AR1203<1,AR1221,MAX(MIN(IF(AR1203>0,((AR1221-SUM($N1293:AQ1293))/AR1203)*AR$15,0),AR1221*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AS1221<0,AS1221,IF(AS1203<1,AS1221,MAX(MIN(IF(AS1203>0,((AS1221-SUM($N1293:AR1293))/AS1203)*AS$15,0),AS1221*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AT1221<0,AT1221,IF(AT1203<1,AT1221,MAX(MIN(IF(AT1203>0,((AT1221-SUM($N1293:AS1293))/AT1203)*AT$15,0),AT1221*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AU1221<0,AU1221,IF(AU1203<1,AU1221,MAX(MIN(IF(AU1203>0,((AU1221-SUM($N1293:AT1293))/AU1203)*AU$15,0),AU1221*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AV1221<0,AV1221,IF(AV1203<1,AV1221,MAX(MIN(IF(AV1203>0,((AV1221-SUM($N1293:AU1293))/AV1203)*AV$15,0),AV1221*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AW1221<0,AW1221,IF(AW1203<1,AW1221,MAX(MIN(IF(AW1203>0,((AW1221-SUM($N1293:AV1293))/AW1203)*AW$15,0),AW1221*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AX1221<0,AX1221,IF(AX1203<1,AX1221,MAX(MIN(IF(AX1203>0,((AX1221-SUM($N1293:AW1293))/AX1203)*AX$15,0),AX1221*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AY1221<0,AY1221,IF(AY1203<1,AY1221,MAX(MIN(IF(AY1203>0,((AY1221-SUM($N1293:AX1293))/AY1203)*AY$15,0),AY1221*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(AZ1221<0,AZ1221,IF(AZ1203<1,AZ1221,MAX(MIN(IF(AZ1203>0,((AZ1221-SUM($N1293:AY1293))/AZ1203)*AZ$15,0),AZ1221*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BA1221<0,BA1221,IF(BA1203<1,BA1221,MAX(MIN(IF(BA1203>0,((BA1221-SUM($N1293:AZ1293))/BA1203)*BA$15,0),BA1221*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BB1221<0,BB1221,IF(BB1203<1,BB1221,MAX(MIN(IF(BB1203>0,((BB1221-SUM($N1293:BA1293))/BB1203)*BB$15,0),BB1221*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BC1221<0,BC1221,IF(BC1203<1,BC1221,MAX(MIN(IF(BC1203>0,((BC1221-SUM($N1293:BB1293))/BC1203)*BC$15,0),BC1221*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BD1221<0,BD1221,IF(BD1203<1,BD1221,MAX(MIN(IF(BD1203>0,((BD1221-SUM($N1293:BC1293))/BD1203)*BD$15,0),BD1221*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BE1221<0,BE1221,IF(BE1203<1,BE1221,MAX(MIN(IF(BE1203>0,((BE1221-SUM($N1293:BD1293))/BE1203)*BE$15,0),BE1221*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BF1221<0,BF1221,IF(BF1203<1,BF1221,MAX(MIN(IF(BF1203>0,((BF1221-SUM($N1293:BE1293))/BF1203)*BF$15,0),BF1221*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BG1221<0,BG1221,IF(BG1203<1,BG1221,MAX(MIN(IF(BG1203>0,((BG1221-SUM($N1293:BF1293))/BG1203)*BG$15,0),BG1221*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BH1221<0,BH1221,IF(BH1203<1,BH1221,MAX(MIN(IF(BH1203>0,((BH1221-SUM($N1293:BG1293))/BH1203)*BH$15,0),BH1221*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BI1221<0,BI1221,IF(BI1203<1,BI1221,MAX(MIN(IF(BI1203>0,((BI1221-SUM($N1293:BH1293))/BI1203)*BI$15,0),BI1221*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BJ1221<0,BJ1221,IF(BJ1203<1,BJ1221,MAX(MIN(IF(BJ1203>0,((BJ1221-SUM($N1293:BI1293))/BJ1203)*BJ$15,0),BJ1221*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BK1221<0,BK1221,IF(BK1203<1,BK1221,MAX(MIN(IF(BK1203>0,((BK1221-SUM($N1293:BJ1293))/BK1203)*BK$15,0),BK1221*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(BL1221<0,BL1221,IF(BL1203<1,BL1221,MAX(MIN(IF(BL1203>0,((BL1221-SUM($N1293:BK1293))/BL1203)*BL$15,0),BL1221*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1278},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1281},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1285},null,null,"Buildings"]
[{"$f":"ROW()","v":1288},null,null,"Vehicle"]
[{"$f":"ROW()","v":1292},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":1298},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1299},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1302},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1305},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1309},null,null,"FRC"]
[{"$f":"ROW()","v":1312},null,null,"Total"]
[{"$f":"ROW()","v":1316},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I1208+I1226+I1244+I1262+I1280 + I1298","v":0},{"$f":"J1208+J1226+J1244+J1262+J1280 + J1298","v":0},0,0,0,0,{"$f":"O1208+O1226+O1244+O1262+O1280 + O1298","v":0},0,0,0,0,{"$f":"T1208+T1226+T1244+T1262+T1280 + T1298","v":0},0,{"$f":"V1208+V1226+V1244+V1262+V1280 + V1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1208+AI1226+AI1244+AI1262+AI1280 + AI1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1208+AV1226+AV1244+AV1262+AV1280 + AV1298","v":0},0,0,0,0,0,{"$f":"BB1208+BB1226+BB1244+BB1262+BB1280 + BB1298","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,null,"Regulators",null,null,null,null,{"$f":"I1211+I1229+I1247+I1265+I1283 + I1301","v":0},{"$f":"J1211+J1229+J1247+J1265+J1283 + J1301","v":0},0,0,0,0,{"$f":"O1211+O1229+O1247+O1265+O1283 + O1301","v":0},0,0,0,0,{"$f":"T1211+T1229+T1247+T1265+T1283 + T1301","v":0},0,{"$f":"V1211+V1229+V1247+V1265+V1283 + V1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1211+AI1229+AI1247+AI1265+AI1283 + AI1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1211+AV1229+AV1247+AV1265+AV1283 + AV1301","v":0},0,0,0,0,0,{"$f":"BB1211+BB1229+BB1247+BB1265+BB1283 + BB1301","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1322},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I1214+I1232+I1250+I1268+I1286 + I1304","v":10.997201744354575},{"$f":"J1214+J1232+J1250+J1268+J1286 + J1304","v":9.7831214769333954},8.5690412095122159,7.3549609420910365,6.140880674669857,4.9268004072486775,{"$f":"O1214+O1232+O1250+O1268+O1286 + O1304","v":3.6951003054365081},2.4634002036243388,1.2317001018121694,0,0,{"$f":"T1214+T1232+T1250+T1268+T1286 + T1304","v":0},0,{"$f":"V1214+V1232+V1250+V1268+V1286 + V1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1214+AI1232+AI1250+AI1268+AI1286 + AI1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1214+AV1232+AV1250+AV1268+AV1286 + AV1304","v":0},0,0,0,0,0,{"$f":"BB1214+BB1232+BB1250+BB1268+BB1286 + BB1304","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1323},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I1215+I1233+I1251+I1269+I1287 + I1305","v":0},{"$f":"J1215+J1233+J1251+J1269+J1287 + J1305","v":-3.6995667007971513E-3},-3.6995667007971513E-3,-3.6995667007971513E-3,-3.6995667007971513E-3,-3.6995667007971513E-3,{"$f":"O1215+O1233+O1251+O1269+O1287 + O1305","v":0},0,0,0,0,{"$f":"T1215+T1233+T1251+T1269+T1287 + T1305","v":0},0,{"$f":"V1215+V1233+V1251+V1269+V1287 + V1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1215+AI1233+AI1251+AI1269+AI1287 + AI1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1215+AV1233+AV1251+AV1269+AV1287 + AV1305","v":0},0,0,0,0,0,{"$f":"BB1215+BB1233+BB1251+BB1269+BB1287 + BB1305","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1326},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1218+I1236+I1254+I1272+I1290 + I1308","v":0},{"$f":"J1218+J1236+J1254+J1272+J1290 + J1308","v":0},0,0,0,0,{"$f":"O1218+O1236+O1254+O1272+O1290 + O1308","v":0},0,0,0,0,{"$f":"T1218+T1236+T1254+T1272+T1290 + T1308","v":0},0,{"$f":"V1218+V1236+V1254+V1272+V1290 + V1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1218+AI1236+AI1254+AI1272+AI1290 + AI1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1218+AV1236+AV1254+AV1272+AV1290 + AV1308","v":0},0,0,0,0,0,{"$f":"BB1218+BB1236+BB1254+BB1272+BB1290 + BB1308","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,null,"Total",null,null,null,null,{"$f":"SUM(I1314:I1329)","v":19.644917744959919},{"$f":"SUM(J1314:J1329)","v":18.231808002380404},16.822397826501685,15.412987650622966,14.003577474744247,12.59416729886553,{"$f":"SUM(O1314:O1329)","v":11.169595755098296},9.7411984046108167,8.3128010541233373,6.8844037036358579,6.6877064549605478,{"$f":"SUM(T1314:T1329)","v":6.4910092062852378},6.2943119576099278,{"$f":"SUM(V1314:V1329)","v":6.0976147089346178},5.9009174602593077,5.7042202115839977,5.5075229629086877,5.3108257142333777,5.1141284655580677,4.9174312168827576,4.7207339682074476,4.5240367195321376,4.3273394708568276,4.1306422221815176,3.9339449735062071,3.7372477248308966,{"$f":"SUM(AI1314:AI1329)","v":3.5405504761555862},3.3438532274802757,3.1471559788049652,2.9504587301296548,2.7537614814543443,2.5570642327790338,2.3603669841037234,2.1636697354284129,1.9669724867531027,1.7702752380777924,1.5735779894024822,1.3768807407271719,1.1801834920518617,{"$f":"SUM(AV1314:AV1329)","v":0.98348624337655144},0.7867889947012412,0.59009174602593095,0.3933944973506206,0.1966972486753103,0,{"$f":"SUM(BB1314:BB1329)","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1335},null,null,"Medium Pressure Mains",null,null,null,null,46,{"$f":"(I1335-I$15)*(I1335>J$15)","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,null,"Secondary Gate Stations",null,null,null,null,26,{"$f":"(I1339-I$15)*(I1339>J$15)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1342-I$15)*(I1342>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I1345-I$15)*(I1345>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,null,"FRC",null,null,null,null,0,{"$f":"(I1346-I$15)*(I1346>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349}]
[{"$f":"ROW()","v":1353},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1356},null,null,"Regulators",null,null,null,null,3.3363012545726462E-3,3.2079819755506216E-3,3.0804850746200779E-3,2.9529881736895343E-3,2.8254912727589906E-3,2.6979943718284469E-3,2.5704974708979033E-3,2.4419725973530079E-3,2.313447723808113E-3,2.1849228502632176E-3,2.0563979767183223E-3,1.9278731031734271E-3,1.799348229628532E-3,1.6708233560836369E-3,1.5422984825387417E-3,1.4137736089938466E-3,1.2852487354489514E-3,1.1567238619040563E-3,1.0281989883591611E-3,8.99674114814266E-4,7.7114924126937085E-4,6.4262436772447571E-4,5.1409949417958057E-4,3.8557462063468543E-4,2.5704974708979028E-4,1.2852487354489514E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1359},null,null,"Meter and Services Pipes",null,null,null,null,11.663212945558998,10.602920859599088,9.5494240189733954,8.4959271783477028,7.4424303377220093,6.3889334970963159,5.3354366564706233,4.2683493251764988,3.2012619938823743,2.1341746625882498,1.0670873312941249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I1471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1366},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1370},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1373},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1377},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1380},null,null,"Information Technology"]
[{"$f":"ROW()","v":1383},null,null,"Land"]
[{"$f":"ROW()","v":1387},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1390},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1391},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1394},null,null,"Buildings"]
[{"$f":"ROW()","v":1397},null,null,"Vehicle"]
[{"$f":"ROW()","v":1401},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1407},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I453","v":0},{"$f":"-'PTRM expenditure'!J453","v":0},{"$f":"-'PTRM expenditure'!K453","v":0},{"$f":"-'PTRM expenditure'!L453","v":0},{"$f":"-'PTRM expenditure'!M453","v":0},{"$f":"-'PTRM expenditure'!N453","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(O1353<0,O1353,IF(O1335<1,O1353,MAX(MIN(IF(O1335>0,((O1353-SUM($N1425:N1425))/O1335)*O$15,0),O1353*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(P1353<0,P1353,IF(P1335<1,P1353,MAX(MIN(IF(P1335>0,((P1353-SUM($N1425:O1425))/P1335)*P$15,0),P1353*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(Q1353<0,Q1353,IF(Q1335<1,Q1353,MAX(MIN(IF(Q1335>0,((Q1353-SUM($N1425:P1425))/Q1335)*Q$15,0),Q1353*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(R1353<0,R1353,IF(R1335<1,R1353,MAX(MIN(IF(R1335>0,((R1353-SUM($N1425:Q1425))/R1335)*R$15,0),R1353*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(S1353<0,S1353,IF(S1335<1,S1353,MAX(MIN(IF(S1335>0,((S1353-SUM($N1425:R1425))/S1335)*S$15,0),S1353*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(T1353<0,T1353,IF(T1335<1,T1353,MAX(MIN(IF(T1335>0,((T1353-SUM($N1425:S1425))/T1335)*T$15,0),T1353*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(U1353<0,U1353,IF(U1335<1,U1353,MAX(MIN(IF(U1335>0,((U1353-SUM($N1425:T1425))/U1335)*U$15,0),U1353*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(V1353<0,V1353,IF(V1335<1,V1353,MAX(MIN(IF(V1335>0,((V1353-SUM($N1425:U1425))/V1335)*V$15,0),V1353*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(W1353<0,W1353,IF(W1335<1,W1353,MAX(MIN(IF(W1335>0,((W1353-SUM($N1425:V1425))/W1335)*W$15,0),W1353*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(X1353<0,X1353,IF(X1335<1,X1353,MAX(MIN(IF(X1335>0,((X1353-SUM($N1425:W1425))/X1335)*X$15,0),X1353*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(Y1353<0,Y1353,IF(Y1335<1,Y1353,MAX(MIN(IF(Y1335>0,((Y1353-SUM($N1425:X1425))/Y1335)*Y$15,0),Y1353*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(Z1353<0,Z1353,IF(Z1335<1,Z1353,MAX(MIN(IF(Z1335>0,((Z1353-SUM($N1425:Y1425))/Z1335)*Z$15,0),Z1353*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AA1353<0,AA1353,IF(AA1335<1,AA1353,MAX(MIN(IF(AA1335>0,((AA1353-SUM($N1425:Z1425))/AA1335)*AA$15,0),AA1353*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AB1353<0,AB1353,IF(AB1335<1,AB1353,MAX(MIN(IF(AB1335>0,((AB1353-SUM($N1425:AA1425))/AB1335)*AB$15,0),AB1353*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AC1353<0,AC1353,IF(AC1335<1,AC1353,MAX(MIN(IF(AC1335>0,((AC1353-SUM($N1425:AB1425))/AC1335)*AC$15,0),AC1353*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AD1353<0,AD1353,IF(AD1335<1,AD1353,MAX(MIN(IF(AD1335>0,((AD1353-SUM($N1425:AC1425))/AD1335)*AD$15,0),AD1353*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AE1353<0,AE1353,IF(AE1335<1,AE1353,MAX(MIN(IF(AE1335>0,((AE1353-SUM($N1425:AD1425))/AE1335)*AE$15,0),AE1353*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AF1353<0,AF1353,IF(AF1335<1,AF1353,MAX(MIN(IF(AF1335>0,((AF1353-SUM($N1425:AE1425))/AF1335)*AF$15,0),AF1353*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AG1353<0,AG1353,IF(AG1335<1,AG1353,MAX(MIN(IF(AG1335>0,((AG1353-SUM($N1425:AF1425))/AG1335)*AG$15,0),AG1353*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AH1353<0,AH1353,IF(AH1335<1,AH1353,MAX(MIN(IF(AH1335>0,((AH1353-SUM($N1425:AG1425))/AH1335)*AH$15,0),AH1353*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AI1353<0,AI1353,IF(AI1335<1,AI1353,MAX(MIN(IF(AI1335>0,((AI1353-SUM($N1425:AH1425))/AI1335)*AI$15,0),AI1353*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AJ1353<0,AJ1353,IF(AJ1335<1,AJ1353,MAX(MIN(IF(AJ1335>0,((AJ1353-SUM($N1425:AI1425))/AJ1335)*AJ$15,0),AJ1353*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AK1353<0,AK1353,IF(AK1335<1,AK1353,MAX(MIN(IF(AK1335>0,((AK1353-SUM($N1425:AJ1425))/AK1335)*AK$15,0),AK1353*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AL1353<0,AL1353,IF(AL1335<1,AL1353,MAX(MIN(IF(AL1335>0,((AL1353-SUM($N1425:AK1425))/AL1335)*AL$15,0),AL1353*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AM1353<0,AM1353,IF(AM1335<1,AM1353,MAX(MIN(IF(AM1335>0,((AM1353-SUM($N1425:AL1425))/AM1335)*AM$15,0),AM1353*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AN1353<0,AN1353,IF(AN1335<1,AN1353,MAX(MIN(IF(AN1335>0,((AN1353-SUM($N1425:AM1425))/AN1335)*AN$15,0),AN1353*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AO1353<0,AO1353,IF(AO1335<1,AO1353,MAX(MIN(IF(AO1335>0,((AO1353-SUM($N1425:AN1425))/AO1335)*AO$15,0),AO1353*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AP1353<0,AP1353,IF(AP1335<1,AP1353,MAX(MIN(IF(AP1335>0,((AP1353-SUM($N1425:AO1425))/AP1335)*AP$15,0),AP1353*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AQ1353<0,AQ1353,IF(AQ1335<1,AQ1353,MAX(MIN(IF(AQ1335>0,((AQ1353-SUM($N1425:AP1425))/AQ1335)*AQ$15,0),AQ1353*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AR1353<0,AR1353,IF(AR1335<1,AR1353,MAX(MIN(IF(AR1335>0,((AR1353-SUM($N1425:AQ1425))/AR1335)*AR$15,0),AR1353*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AS1353<0,AS1353,IF(AS1335<1,AS1353,MAX(MIN(IF(AS1335>0,((AS1353-SUM($N1425:AR1425))/AS1335)*AS$15,0),AS1353*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AT1353<0,AT1353,IF(AT1335<1,AT1353,MAX(MIN(IF(AT1335>0,((AT1353-SUM($N1425:AS1425))/AT1335)*AT$15,0),AT1353*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AU1353<0,AU1353,IF(AU1335<1,AU1353,MAX(MIN(IF(AU1335>0,((AU1353-SUM($N1425:AT1425))/AU1335)*AU$15,0),AU1353*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AV1353<0,AV1353,IF(AV1335<1,AV1353,MAX(MIN(IF(AV1335>0,((AV1353-SUM($N1425:AU1425))/AV1335)*AV$15,0),AV1353*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AW1353<0,AW1353,IF(AW1335<1,AW1353,MAX(MIN(IF(AW1335>0,((AW1353-SUM($N1425:AV1425))/AW1335)*AW$15,0),AW1353*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AX1353<0,AX1353,IF(AX1335<1,AX1353,MAX(MIN(IF(AX1335>0,((AX1353-SUM($N1425:AW1425))/AX1335)*AX$15,0),AX1353*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AY1353<0,AY1353,IF(AY1335<1,AY1353,MAX(MIN(IF(AY1335>0,((AY1353-SUM($N1425:AX1425))/AY1335)*AY$15,0),AY1353*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(AZ1353<0,AZ1353,IF(AZ1335<1,AZ1353,MAX(MIN(IF(AZ1335>0,((AZ1353-SUM($N1425:AY1425))/AZ1335)*AZ$15,0),AZ1353*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BA1353<0,BA1353,IF(BA1335<1,BA1353,MAX(MIN(IF(BA1335>0,((BA1353-SUM($N1425:AZ1425))/BA1335)*BA$15,0),BA1353*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BB1353<0,BB1353,IF(BB1335<1,BB1353,MAX(MIN(IF(BB1335>0,((BB1353-SUM($N1425:BA1425))/BB1335)*BB$15,0),BB1353*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BC1353<0,BC1353,IF(BC1335<1,BC1353,MAX(MIN(IF(BC1335>0,((BC1353-SUM($N1425:BB1425))/BC1335)*BC$15,0),BC1353*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BD1353<0,BD1353,IF(BD1335<1,BD1353,MAX(MIN(IF(BD1335>0,((BD1353-SUM($N1425:BC1425))/BD1335)*BD$15,0),BD1353*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BE1353<0,BE1353,IF(BE1335<1,BE1353,MAX(MIN(IF(BE1335>0,((BE1353-SUM($N1425:BD1425))/BE1335)*BE$15,0),BE1353*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BF1353<0,BF1353,IF(BF1335<1,BF1353,MAX(MIN(IF(BF1335>0,((BF1353-SUM($N1425:BE1425))/BF1335)*BF$15,0),BF1353*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BG1353<0,BG1353,IF(BG1335<1,BG1353,MAX(MIN(IF(BG1335>0,((BG1353-SUM($N1425:BF1425))/BG1335)*BG$15,0),BG1353*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BH1353<0,BH1353,IF(BH1335<1,BH1353,MAX(MIN(IF(BH1335>0,((BH1353-SUM($N1425:BG1425))/BH1335)*BH$15,0),BH1353*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BI1353<0,BI1353,IF(BI1335<1,BI1353,MAX(MIN(IF(BI1335>0,((BI1353-SUM($N1425:BH1425))/BI1335)*BI$15,0),BI1353*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BJ1353<0,BJ1353,IF(BJ1335<1,BJ1353,MAX(MIN(IF(BJ1335>0,((BJ1353-SUM($N1425:BI1425))/BJ1335)*BJ$15,0),BJ1353*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BK1353<0,BK1353,IF(BK1335<1,BK1353,MAX(MIN(IF(BK1335>0,((BK1353-SUM($N1425:BJ1425))/BK1335)*BK$15,0),BK1353*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(BL1353<0,BL1353,IF(BL1335<1,BL1353,MAX(MIN(IF(BL1335>0,((BL1353-SUM($N1425:BK1425))/BL1335)*BL$15,0),BL1353*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1411},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I457","v":0},{"$f":"-'PTRM expenditure'!J457","v":-1.2568830679764112E-12},{"$f":"-'PTRM expenditure'!K457","v":-1.2568830679764112E-12},{"$f":"-'PTRM expenditure'!L457","v":-1.2568830679764112E-12},{"$f":"-'PTRM expenditure'!M457","v":-1.2568830679764114E-12},{"$f":"-'PTRM expenditure'!N457","v":-1.2568830679764112E-12},{"$f":"-IF($D1411=\"Land\",0,IF(O1357<0,O1357,IF(O1339<1,O1357,MAX(MIN(IF(O1339>0,((O1357-SUM($N1429:N1429))/O1339)*O$15,0),O1357*O$15),0))))*$K$6","v":6.2844153398820561E-12},{"$f":"-IF($D1411=\"Land\",0,IF(P1357<0,P1357,IF(P1339<1,P1357,MAX(MIN(IF(P1339>0,((P1357-SUM($N1429:O1429))/P1339)*P$15,0),P1357*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(Q1357<0,Q1357,IF(Q1339<1,Q1357,MAX(MIN(IF(Q1339>0,((Q1357-SUM($N1429:P1429))/Q1339)*Q$15,0),Q1357*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(R1357<0,R1357,IF(R1339<1,R1357,MAX(MIN(IF(R1339>0,((R1357-SUM($N1429:Q1429))/R1339)*R$15,0),R1357*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(S1357<0,S1357,IF(S1339<1,S1357,MAX(MIN(IF(S1339>0,((S1357-SUM($N1429:R1429))/S1339)*S$15,0),S1357*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(T1357<0,T1357,IF(T1339<1,T1357,MAX(MIN(IF(T1339>0,((T1357-SUM($N1429:S1429))/T1339)*T$15,0),T1357*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(U1357<0,U1357,IF(U1339<1,U1357,MAX(MIN(IF(U1339>0,((U1357-SUM($N1429:T1429))/U1339)*U$15,0),U1357*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(V1357<0,V1357,IF(V1339<1,V1357,MAX(MIN(IF(V1339>0,((V1357-SUM($N1429:U1429))/V1339)*V$15,0),V1357*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(W1357<0,W1357,IF(W1339<1,W1357,MAX(MIN(IF(W1339>0,((W1357-SUM($N1429:V1429))/W1339)*W$15,0),W1357*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(X1357<0,X1357,IF(X1339<1,X1357,MAX(MIN(IF(X1339>0,((X1357-SUM($N1429:W1429))/X1339)*X$15,0),X1357*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(Y1357<0,Y1357,IF(Y1339<1,Y1357,MAX(MIN(IF(Y1339>0,((Y1357-SUM($N1429:X1429))/Y1339)*Y$15,0),Y1357*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(Z1357<0,Z1357,IF(Z1339<1,Z1357,MAX(MIN(IF(Z1339>0,((Z1357-SUM($N1429:Y1429))/Z1339)*Z$15,0),Z1357*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AA1357<0,AA1357,IF(AA1339<1,AA1357,MAX(MIN(IF(AA1339>0,((AA1357-SUM($N1429:Z1429))/AA1339)*AA$15,0),AA1357*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AB1357<0,AB1357,IF(AB1339<1,AB1357,MAX(MIN(IF(AB1339>0,((AB1357-SUM($N1429:AA1429))/AB1339)*AB$15,0),AB1357*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AC1357<0,AC1357,IF(AC1339<1,AC1357,MAX(MIN(IF(AC1339>0,((AC1357-SUM($N1429:AB1429))/AC1339)*AC$15,0),AC1357*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AD1357<0,AD1357,IF(AD1339<1,AD1357,MAX(MIN(IF(AD1339>0,((AD1357-SUM($N1429:AC1429))/AD1339)*AD$15,0),AD1357*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AE1357<0,AE1357,IF(AE1339<1,AE1357,MAX(MIN(IF(AE1339>0,((AE1357-SUM($N1429:AD1429))/AE1339)*AE$15,0),AE1357*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AF1357<0,AF1357,IF(AF1339<1,AF1357,MAX(MIN(IF(AF1339>0,((AF1357-SUM($N1429:AE1429))/AF1339)*AF$15,0),AF1357*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AG1357<0,AG1357,IF(AG1339<1,AG1357,MAX(MIN(IF(AG1339>0,((AG1357-SUM($N1429:AF1429))/AG1339)*AG$15,0),AG1357*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AH1357<0,AH1357,IF(AH1339<1,AH1357,MAX(MIN(IF(AH1339>0,((AH1357-SUM($N1429:AG1429))/AH1339)*AH$15,0),AH1357*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AI1357<0,AI1357,IF(AI1339<1,AI1357,MAX(MIN(IF(AI1339>0,((AI1357-SUM($N1429:AH1429))/AI1339)*AI$15,0),AI1357*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AJ1357<0,AJ1357,IF(AJ1339<1,AJ1357,MAX(MIN(IF(AJ1339>0,((AJ1357-SUM($N1429:AI1429))/AJ1339)*AJ$15,0),AJ1357*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AK1357<0,AK1357,IF(AK1339<1,AK1357,MAX(MIN(IF(AK1339>0,((AK1357-SUM($N1429:AJ1429))/AK1339)*AK$15,0),AK1357*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AL1357<0,AL1357,IF(AL1339<1,AL1357,MAX(MIN(IF(AL1339>0,((AL1357-SUM($N1429:AK1429))/AL1339)*AL$15,0),AL1357*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AM1357<0,AM1357,IF(AM1339<1,AM1357,MAX(MIN(IF(AM1339>0,((AM1357-SUM($N1429:AL1429))/AM1339)*AM$15,0),AM1357*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AN1357<0,AN1357,IF(AN1339<1,AN1357,MAX(MIN(IF(AN1339>0,((AN1357-SUM($N1429:AM1429))/AN1339)*AN$15,0),AN1357*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AO1357<0,AO1357,IF(AO1339<1,AO1357,MAX(MIN(IF(AO1339>0,((AO1357-SUM($N1429:AN1429))/AO1339)*AO$15,0),AO1357*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AP1357<0,AP1357,IF(AP1339<1,AP1357,MAX(MIN(IF(AP1339>0,((AP1357-SUM($N1429:AO1429))/AP1339)*AP$15,0),AP1357*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AQ1357<0,AQ1357,IF(AQ1339<1,AQ1357,MAX(MIN(IF(AQ1339>0,((AQ1357-SUM($N1429:AP1429))/AQ1339)*AQ$15,0),AQ1357*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AR1357<0,AR1357,IF(AR1339<1,AR1357,MAX(MIN(IF(AR1339>0,((AR1357-SUM($N1429:AQ1429))/AR1339)*AR$15,0),AR1357*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AS1357<0,AS1357,IF(AS1339<1,AS1357,MAX(MIN(IF(AS1339>0,((AS1357-SUM($N1429:AR1429))/AS1339)*AS$15,0),AS1357*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AT1357<0,AT1357,IF(AT1339<1,AT1357,MAX(MIN(IF(AT1339>0,((AT1357-SUM($N1429:AS1429))/AT1339)*AT$15,0),AT1357*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AU1357<0,AU1357,IF(AU1339<1,AU1357,MAX(MIN(IF(AU1339>0,((AU1357-SUM($N1429:AT1429))/AU1339)*AU$15,0),AU1357*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AV1357<0,AV1357,IF(AV1339<1,AV1357,MAX(MIN(IF(AV1339>0,((AV1357-SUM($N1429:AU1429))/AV1339)*AV$15,0),AV1357*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AW1357<0,AW1357,IF(AW1339<1,AW1357,MAX(MIN(IF(AW1339>0,((AW1357-SUM($N1429:AV1429))/AW1339)*AW$15,0),AW1357*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AX1357<0,AX1357,IF(AX1339<1,AX1357,MAX(MIN(IF(AX1339>0,((AX1357-SUM($N1429:AW1429))/AX1339)*AX$15,0),AX1357*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AY1357<0,AY1357,IF(AY1339<1,AY1357,MAX(MIN(IF(AY1339>0,((AY1357-SUM($N1429:AX1429))/AY1339)*AY$15,0),AY1357*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(AZ1357<0,AZ1357,IF(AZ1339<1,AZ1357,MAX(MIN(IF(AZ1339>0,((AZ1357-SUM($N1429:AY1429))/AZ1339)*AZ$15,0),AZ1357*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BA1357<0,BA1357,IF(BA1339<1,BA1357,MAX(MIN(IF(BA1339>0,((BA1357-SUM($N1429:AZ1429))/BA1339)*BA$15,0),BA1357*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BB1357<0,BB1357,IF(BB1339<1,BB1357,MAX(MIN(IF(BB1339>0,((BB1357-SUM($N1429:BA1429))/BB1339)*BB$15,0),BB1357*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BC1357<0,BC1357,IF(BC1339<1,BC1357,MAX(MIN(IF(BC1339>0,((BC1357-SUM($N1429:BB1429))/BC1339)*BC$15,0),BC1357*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BD1357<0,BD1357,IF(BD1339<1,BD1357,MAX(MIN(IF(BD1339>0,((BD1357-SUM($N1429:BC1429))/BD1339)*BD$15,0),BD1357*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BE1357<0,BE1357,IF(BE1339<1,BE1357,MAX(MIN(IF(BE1339>0,((BE1357-SUM($N1429:BD1429))/BE1339)*BE$15,0),BE1357*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BF1357<0,BF1357,IF(BF1339<1,BF1357,MAX(MIN(IF(BF1339>0,((BF1357-SUM($N1429:BE1429))/BF1339)*BF$15,0),BF1357*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BG1357<0,BG1357,IF(BG1339<1,BG1357,MAX(MIN(IF(BG1339>0,((BG1357-SUM($N1429:BF1429))/BG1339)*BG$15,0),BG1357*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BH1357<0,BH1357,IF(BH1339<1,BH1357,MAX(MIN(IF(BH1339>0,((BH1357-SUM($N1429:BG1429))/BH1339)*BH$15,0),BH1357*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BI1357<0,BI1357,IF(BI1339<1,BI1357,MAX(MIN(IF(BI1339>0,((BI1357-SUM($N1429:BH1429))/BI1339)*BI$15,0),BI1357*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BJ1357<0,BJ1357,IF(BJ1339<1,BJ1357,MAX(MIN(IF(BJ1339>0,((BJ1357-SUM($N1429:BI1429))/BJ1339)*BJ$15,0),BJ1357*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BK1357<0,BK1357,IF(BK1339<1,BK1357,MAX(MIN(IF(BK1339>0,((BK1357-SUM($N1429:BJ1429))/BK1339)*BK$15,0),BK1357*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1411=\"Land\",0,IF(BL1357<0,BL1357,IF(BL1339<1,BL1357,MAX(MIN(IF(BL1339>0,((BL1357-SUM($N1429:BK1429))/BL1339)*BL$15,0),BL1357*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1414},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I460","v":0},{"$f":"-'PTRM expenditure'!J460","v":-1.8831904356935584E-3},{"$f":"-'PTRM expenditure'!K460","v":0},{"$f":"-'PTRM expenditure'!L460","v":0},{"$f":"-'PTRM expenditure'!M460","v":0},{"$f":"-'PTRM expenditure'!N460","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(O1360<0,O1360,IF(O1342<1,O1360,MAX(MIN(IF(O1342>0,((O1360-SUM($N1432:N1432))/O1342)*O$15,0),O1360*O$15),0))))*$K$6","v":1.8831904356935584E-3},{"$f":"-IF($D1414=\"Land\",0,IF(P1360<0,P1360,IF(P1342<1,P1360,MAX(MIN(IF(P1342>0,((P1360-SUM($N1432:O1432))/P1342)*P$15,0),P1360*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(Q1360<0,Q1360,IF(Q1342<1,Q1360,MAX(MIN(IF(Q1342>0,((Q1360-SUM($N1432:P1432))/Q1342)*Q$15,0),Q1360*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(R1360<0,R1360,IF(R1342<1,R1360,MAX(MIN(IF(R1342>0,((R1360-SUM($N1432:Q1432))/R1342)*R$15,0),R1360*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(S1360<0,S1360,IF(S1342<1,S1360,MAX(MIN(IF(S1342>0,((S1360-SUM($N1432:R1432))/S1342)*S$15,0),S1360*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(T1360<0,T1360,IF(T1342<1,T1360,MAX(MIN(IF(T1342>0,((T1360-SUM($N1432:S1432))/T1342)*T$15,0),T1360*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(U1360<0,U1360,IF(U1342<1,U1360,MAX(MIN(IF(U1342>0,((U1360-SUM($N1432:T1432))/U1342)*U$15,0),U1360*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(V1360<0,V1360,IF(V1342<1,V1360,MAX(MIN(IF(V1342>0,((V1360-SUM($N1432:U1432))/V1342)*V$15,0),V1360*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(W1360<0,W1360,IF(W1342<1,W1360,MAX(MIN(IF(W1342>0,((W1360-SUM($N1432:V1432))/W1342)*W$15,0),W1360*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(X1360<0,X1360,IF(X1342<1,X1360,MAX(MIN(IF(X1342>0,((X1360-SUM($N1432:W1432))/X1342)*X$15,0),X1360*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(Y1360<0,Y1360,IF(Y1342<1,Y1360,MAX(MIN(IF(Y1342>0,((Y1360-SUM($N1432:X1432))/Y1342)*Y$15,0),Y1360*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(Z1360<0,Z1360,IF(Z1342<1,Z1360,MAX(MIN(IF(Z1342>0,((Z1360-SUM($N1432:Y1432))/Z1342)*Z$15,0),Z1360*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AA1360<0,AA1360,IF(AA1342<1,AA1360,MAX(MIN(IF(AA1342>0,((AA1360-SUM($N1432:Z1432))/AA1342)*AA$15,0),AA1360*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AB1360<0,AB1360,IF(AB1342<1,AB1360,MAX(MIN(IF(AB1342>0,((AB1360-SUM($N1432:AA1432))/AB1342)*AB$15,0),AB1360*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AC1360<0,AC1360,IF(AC1342<1,AC1360,MAX(MIN(IF(AC1342>0,((AC1360-SUM($N1432:AB1432))/AC1342)*AC$15,0),AC1360*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AD1360<0,AD1360,IF(AD1342<1,AD1360,MAX(MIN(IF(AD1342>0,((AD1360-SUM($N1432:AC1432))/AD1342)*AD$15,0),AD1360*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AE1360<0,AE1360,IF(AE1342<1,AE1360,MAX(MIN(IF(AE1342>0,((AE1360-SUM($N1432:AD1432))/AE1342)*AE$15,0),AE1360*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AF1360<0,AF1360,IF(AF1342<1,AF1360,MAX(MIN(IF(AF1342>0,((AF1360-SUM($N1432:AE1432))/AF1342)*AF$15,0),AF1360*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AG1360<0,AG1360,IF(AG1342<1,AG1360,MAX(MIN(IF(AG1342>0,((AG1360-SUM($N1432:AF1432))/AG1342)*AG$15,0),AG1360*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AH1360<0,AH1360,IF(AH1342<1,AH1360,MAX(MIN(IF(AH1342>0,((AH1360-SUM($N1432:AG1432))/AH1342)*AH$15,0),AH1360*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AI1360<0,AI1360,IF(AI1342<1,AI1360,MAX(MIN(IF(AI1342>0,((AI1360-SUM($N1432:AH1432))/AI1342)*AI$15,0),AI1360*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AJ1360<0,AJ1360,IF(AJ1342<1,AJ1360,MAX(MIN(IF(AJ1342>0,((AJ1360-SUM($N1432:AI1432))/AJ1342)*AJ$15,0),AJ1360*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AK1360<0,AK1360,IF(AK1342<1,AK1360,MAX(MIN(IF(AK1342>0,((AK1360-SUM($N1432:AJ1432))/AK1342)*AK$15,0),AK1360*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AL1360<0,AL1360,IF(AL1342<1,AL1360,MAX(MIN(IF(AL1342>0,((AL1360-SUM($N1432:AK1432))/AL1342)*AL$15,0),AL1360*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AM1360<0,AM1360,IF(AM1342<1,AM1360,MAX(MIN(IF(AM1342>0,((AM1360-SUM($N1432:AL1432))/AM1342)*AM$15,0),AM1360*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AN1360<0,AN1360,IF(AN1342<1,AN1360,MAX(MIN(IF(AN1342>0,((AN1360-SUM($N1432:AM1432))/AN1342)*AN$15,0),AN1360*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AO1360<0,AO1360,IF(AO1342<1,AO1360,MAX(MIN(IF(AO1342>0,((AO1360-SUM($N1432:AN1432))/AO1342)*AO$15,0),AO1360*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AP1360<0,AP1360,IF(AP1342<1,AP1360,MAX(MIN(IF(AP1342>0,((AP1360-SUM($N1432:AO1432))/AP1342)*AP$15,0),AP1360*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AQ1360<0,AQ1360,IF(AQ1342<1,AQ1360,MAX(MIN(IF(AQ1342>0,((AQ1360-SUM($N1432:AP1432))/AQ1342)*AQ$15,0),AQ1360*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AR1360<0,AR1360,IF(AR1342<1,AR1360,MAX(MIN(IF(AR1342>0,((AR1360-SUM($N1432:AQ1432))/AR1342)*AR$15,0),AR1360*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AS1360<0,AS1360,IF(AS1342<1,AS1360,MAX(MIN(IF(AS1342>0,((AS1360-SUM($N1432:AR1432))/AS1342)*AS$15,0),AS1360*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AT1360<0,AT1360,IF(AT1342<1,AT1360,MAX(MIN(IF(AT1342>0,((AT1360-SUM($N1432:AS1432))/AT1342)*AT$15,0),AT1360*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AU1360<0,AU1360,IF(AU1342<1,AU1360,MAX(MIN(IF(AU1342>0,((AU1360-SUM($N1432:AT1432))/AU1342)*AU$15,0),AU1360*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AV1360<0,AV1360,IF(AV1342<1,AV1360,MAX(MIN(IF(AV1342>0,((AV1360-SUM($N1432:AU1432))/AV1342)*AV$15,0),AV1360*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AW1360<0,AW1360,IF(AW1342<1,AW1360,MAX(MIN(IF(AW1342>0,((AW1360-SUM($N1432:AV1432))/AW1342)*AW$15,0),AW1360*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AX1360<0,AX1360,IF(AX1342<1,AX1360,MAX(MIN(IF(AX1342>0,((AX1360-SUM($N1432:AW1432))/AX1342)*AX$15,0),AX1360*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AY1360<0,AY1360,IF(AY1342<1,AY1360,MAX(MIN(IF(AY1342>0,((AY1360-SUM($N1432:AX1432))/AY1342)*AY$15,0),AY1360*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(AZ1360<0,AZ1360,IF(AZ1342<1,AZ1360,MAX(MIN(IF(AZ1342>0,((AZ1360-SUM($N1432:AY1432))/AZ1342)*AZ$15,0),AZ1360*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BA1360<0,BA1360,IF(BA1342<1,BA1360,MAX(MIN(IF(BA1342>0,((BA1360-SUM($N1432:AZ1432))/BA1342)*BA$15,0),BA1360*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BB1360<0,BB1360,IF(BB1342<1,BB1360,MAX(MIN(IF(BB1342>0,((BB1360-SUM($N1432:BA1432))/BB1342)*BB$15,0),BB1360*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BC1360<0,BC1360,IF(BC1342<1,BC1360,MAX(MIN(IF(BC1342>0,((BC1360-SUM($N1432:BB1432))/BC1342)*BC$15,0),BC1360*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BD1360<0,BD1360,IF(BD1342<1,BD1360,MAX(MIN(IF(BD1342>0,((BD1360-SUM($N1432:BC1432))/BD1342)*BD$15,0),BD1360*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BE1360<0,BE1360,IF(BE1342<1,BE1360,MAX(MIN(IF(BE1342>0,((BE1360-SUM($N1432:BD1432))/BE1342)*BE$15,0),BE1360*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BF1360<0,BF1360,IF(BF1342<1,BF1360,MAX(MIN(IF(BF1342>0,((BF1360-SUM($N1432:BE1432))/BF1342)*BF$15,0),BF1360*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BG1360<0,BG1360,IF(BG1342<1,BG1360,MAX(MIN(IF(BG1342>0,((BG1360-SUM($N1432:BF1432))/BG1342)*BG$15,0),BG1360*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BH1360<0,BH1360,IF(BH1342<1,BH1360,MAX(MIN(IF(BH1342>0,((BH1360-SUM($N1432:BG1432))/BH1342)*BH$15,0),BH1360*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BI1360<0,BI1360,IF(BI1342<1,BI1360,MAX(MIN(IF(BI1342>0,((BI1360-SUM($N1432:BH1432))/BI1342)*BI$15,0),BI1360*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BJ1360<0,BJ1360,IF(BJ1342<1,BJ1360,MAX(MIN(IF(BJ1342>0,((BJ1360-SUM($N1432:BI1432))/BJ1342)*BJ$15,0),BJ1360*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BK1360<0,BK1360,IF(BK1342<1,BK1360,MAX(MIN(IF(BK1342>0,((BK1360-SUM($N1432:BJ1432))/BK1342)*BK$15,0),BK1360*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(BL1360<0,BL1360,IF(BL1342<1,BL1360,MAX(MIN(IF(BL1342>0,((BL1360-SUM($N1432:BK1432))/BL1342)*BL$15,0),BL1360*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1415},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I461","v":0},{"$f":"-'PTRM expenditure'!J461","v":0},{"$f":"-'PTRM expenditure'!K461","v":0},{"$f":"-'PTRM expenditure'!L461","v":0},{"$f":"-'PTRM expenditure'!M461","v":0},{"$f":"-'PTRM expenditure'!N461","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(O1361<0,O1361,IF(O1343<1,O1361,MAX(MIN(IF(O1343>0,((O1361-SUM($N1433:N1433))/O1343)*O$15,0),O1361*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(P1361<0,P1361,IF(P1343<1,P1361,MAX(MIN(IF(P1343>0,((P1361-SUM($N1433:O1433))/P1343)*P$15,0),P1361*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(Q1361<0,Q1361,IF(Q1343<1,Q1361,MAX(MIN(IF(Q1343>0,((Q1361-SUM($N1433:P1433))/Q1343)*Q$15,0),Q1361*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(R1361<0,R1361,IF(R1343<1,R1361,MAX(MIN(IF(R1343>0,((R1361-SUM($N1433:Q1433))/R1343)*R$15,0),R1361*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(S1361<0,S1361,IF(S1343<1,S1361,MAX(MIN(IF(S1343>0,((S1361-SUM($N1433:R1433))/S1343)*S$15,0),S1361*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(T1361<0,T1361,IF(T1343<1,T1361,MAX(MIN(IF(T1343>0,((T1361-SUM($N1433:S1433))/T1343)*T$15,0),T1361*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(U1361<0,U1361,IF(U1343<1,U1361,MAX(MIN(IF(U1343>0,((U1361-SUM($N1433:T1433))/U1343)*U$15,0),U1361*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(V1361<0,V1361,IF(V1343<1,V1361,MAX(MIN(IF(V1343>0,((V1361-SUM($N1433:U1433))/V1343)*V$15,0),V1361*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(W1361<0,W1361,IF(W1343<1,W1361,MAX(MIN(IF(W1343>0,((W1361-SUM($N1433:V1433))/W1343)*W$15,0),W1361*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(X1361<0,X1361,IF(X1343<1,X1361,MAX(MIN(IF(X1343>0,((X1361-SUM($N1433:W1433))/X1343)*X$15,0),X1361*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(Y1361<0,Y1361,IF(Y1343<1,Y1361,MAX(MIN(IF(Y1343>0,((Y1361-SUM($N1433:X1433))/Y1343)*Y$15,0),Y1361*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(Z1361<0,Z1361,IF(Z1343<1,Z1361,MAX(MIN(IF(Z1343>0,((Z1361-SUM($N1433:Y1433))/Z1343)*Z$15,0),Z1361*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AA1361<0,AA1361,IF(AA1343<1,AA1361,MAX(MIN(IF(AA1343>0,((AA1361-SUM($N1433:Z1433))/AA1343)*AA$15,0),AA1361*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AB1361<0,AB1361,IF(AB1343<1,AB1361,MAX(MIN(IF(AB1343>0,((AB1361-SUM($N1433:AA1433))/AB1343)*AB$15,0),AB1361*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AC1361<0,AC1361,IF(AC1343<1,AC1361,MAX(MIN(IF(AC1343>0,((AC1361-SUM($N1433:AB1433))/AC1343)*AC$15,0),AC1361*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AD1361<0,AD1361,IF(AD1343<1,AD1361,MAX(MIN(IF(AD1343>0,((AD1361-SUM($N1433:AC1433))/AD1343)*AD$15,0),AD1361*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AE1361<0,AE1361,IF(AE1343<1,AE1361,MAX(MIN(IF(AE1343>0,((AE1361-SUM($N1433:AD1433))/AE1343)*AE$15,0),AE1361*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AF1361<0,AF1361,IF(AF1343<1,AF1361,MAX(MIN(IF(AF1343>0,((AF1361-SUM($N1433:AE1433))/AF1343)*AF$15,0),AF1361*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AG1361<0,AG1361,IF(AG1343<1,AG1361,MAX(MIN(IF(AG1343>0,((AG1361-SUM($N1433:AF1433))/AG1343)*AG$15,0),AG1361*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AH1361<0,AH1361,IF(AH1343<1,AH1361,MAX(MIN(IF(AH1343>0,((AH1361-SUM($N1433:AG1433))/AH1343)*AH$15,0),AH1361*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AI1361<0,AI1361,IF(AI1343<1,AI1361,MAX(MIN(IF(AI1343>0,((AI1361-SUM($N1433:AH1433))/AI1343)*AI$15,0),AI1361*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AJ1361<0,AJ1361,IF(AJ1343<1,AJ1361,MAX(MIN(IF(AJ1343>0,((AJ1361-SUM($N1433:AI1433))/AJ1343)*AJ$15,0),AJ1361*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AK1361<0,AK1361,IF(AK1343<1,AK1361,MAX(MIN(IF(AK1343>0,((AK1361-SUM($N1433:AJ1433))/AK1343)*AK$15,0),AK1361*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AL1361<0,AL1361,IF(AL1343<1,AL1361,MAX(MIN(IF(AL1343>0,((AL1361-SUM($N1433:AK1433))/AL1343)*AL$15,0),AL1361*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AM1361<0,AM1361,IF(AM1343<1,AM1361,MAX(MIN(IF(AM1343>0,((AM1361-SUM($N1433:AL1433))/AM1343)*AM$15,0),AM1361*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AN1361<0,AN1361,IF(AN1343<1,AN1361,MAX(MIN(IF(AN1343>0,((AN1361-SUM($N1433:AM1433))/AN1343)*AN$15,0),AN1361*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AO1361<0,AO1361,IF(AO1343<1,AO1361,MAX(MIN(IF(AO1343>0,((AO1361-SUM($N1433:AN1433))/AO1343)*AO$15,0),AO1361*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AP1361<0,AP1361,IF(AP1343<1,AP1361,MAX(MIN(IF(AP1343>0,((AP1361-SUM($N1433:AO1433))/AP1343)*AP$15,0),AP1361*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AQ1361<0,AQ1361,IF(AQ1343<1,AQ1361,MAX(MIN(IF(AQ1343>0,((AQ1361-SUM($N1433:AP1433))/AQ1343)*AQ$15,0),AQ1361*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AR1361<0,AR1361,IF(AR1343<1,AR1361,MAX(MIN(IF(AR1343>0,((AR1361-SUM($N1433:AQ1433))/AR1343)*AR$15,0),AR1361*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AS1361<0,AS1361,IF(AS1343<1,AS1361,MAX(MIN(IF(AS1343>0,((AS1361-SUM($N1433:AR1433))/AS1343)*AS$15,0),AS1361*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AT1361<0,AT1361,IF(AT1343<1,AT1361,MAX(MIN(IF(AT1343>0,((AT1361-SUM($N1433:AS1433))/AT1343)*AT$15,0),AT1361*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AU1361<0,AU1361,IF(AU1343<1,AU1361,MAX(MIN(IF(AU1343>0,((AU1361-SUM($N1433:AT1433))/AU1343)*AU$15,0),AU1361*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AV1361<0,AV1361,IF(AV1343<1,AV1361,MAX(MIN(IF(AV1343>0,((AV1361-SUM($N1433:AU1433))/AV1343)*AV$15,0),AV1361*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AW1361<0,AW1361,IF(AW1343<1,AW1361,MAX(MIN(IF(AW1343>0,((AW1361-SUM($N1433:AV1433))/AW1343)*AW$15,0),AW1361*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AX1361<0,AX1361,IF(AX1343<1,AX1361,MAX(MIN(IF(AX1343>0,((AX1361-SUM($N1433:AW1433))/AX1343)*AX$15,0),AX1361*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AY1361<0,AY1361,IF(AY1343<1,AY1361,MAX(MIN(IF(AY1343>0,((AY1361-SUM($N1433:AX1433))/AY1343)*AY$15,0),AY1361*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(AZ1361<0,AZ1361,IF(AZ1343<1,AZ1361,MAX(MIN(IF(AZ1343>0,((AZ1361-SUM($N1433:AY1433))/AZ1343)*AZ$15,0),AZ1361*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BA1361<0,BA1361,IF(BA1343<1,BA1361,MAX(MIN(IF(BA1343>0,((BA1361-SUM($N1433:AZ1433))/BA1343)*BA$15,0),BA1361*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BB1361<0,BB1361,IF(BB1343<1,BB1361,MAX(MIN(IF(BB1343>0,((BB1361-SUM($N1433:BA1433))/BB1343)*BB$15,0),BB1361*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BC1361<0,BC1361,IF(BC1343<1,BC1361,MAX(MIN(IF(BC1343>0,((BC1361-SUM($N1433:BB1433))/BC1343)*BC$15,0),BC1361*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BD1361<0,BD1361,IF(BD1343<1,BD1361,MAX(MIN(IF(BD1343>0,((BD1361-SUM($N1433:BC1433))/BD1343)*BD$15,0),BD1361*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BE1361<0,BE1361,IF(BE1343<1,BE1361,MAX(MIN(IF(BE1343>0,((BE1361-SUM($N1433:BD1433))/BE1343)*BE$15,0),BE1361*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BF1361<0,BF1361,IF(BF1343<1,BF1361,MAX(MIN(IF(BF1343>0,((BF1361-SUM($N1433:BE1433))/BF1343)*BF$15,0),BF1361*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BG1361<0,BG1361,IF(BG1343<1,BG1361,MAX(MIN(IF(BG1343>0,((BG1361-SUM($N1433:BF1433))/BG1343)*BG$15,0),BG1361*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BH1361<0,BH1361,IF(BH1343<1,BH1361,MAX(MIN(IF(BH1343>0,((BH1361-SUM($N1433:BG1433))/BH1343)*BH$15,0),BH1361*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BI1361<0,BI1361,IF(BI1343<1,BI1361,MAX(MIN(IF(BI1343>0,((BI1361-SUM($N1433:BH1433))/BI1343)*BI$15,0),BI1361*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BJ1361<0,BJ1361,IF(BJ1343<1,BJ1361,MAX(MIN(IF(BJ1343>0,((BJ1361-SUM($N1433:BI1433))/BJ1343)*BJ$15,0),BJ1361*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BK1361<0,BK1361,IF(BK1343<1,BK1361,MAX(MIN(IF(BK1343>0,((BK1361-SUM($N1433:BJ1433))/BK1343)*BK$15,0),BK1361*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(BL1361<0,BL1361,IF(BL1343<1,BL1361,MAX(MIN(IF(BL1343>0,((BL1361-SUM($N1433:BK1433))/BL1343)*BL$15,0),BL1361*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1418},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I464","v":0},{"$f":"-'PTRM expenditure'!J464","v":0},{"$f":"-'PTRM expenditure'!K464","v":0},{"$f":"-'PTRM expenditure'!L464","v":0},{"$f":"-'PTRM expenditure'!M464","v":0},{"$f":"-'PTRM expenditure'!N464","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(O1364<0,O1364,IF(O1346<1,O1364,MAX(MIN(IF(O1346>0,((O1364-SUM($N1436:N1436))/O1346)*O$15,0),O1364*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(P1364<0,P1364,IF(P1346<1,P1364,MAX(MIN(IF(P1346>0,((P1364-SUM($N1436:O1436))/P1346)*P$15,0),P1364*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(Q1364<0,Q1364,IF(Q1346<1,Q1364,MAX(MIN(IF(Q1346>0,((Q1364-SUM($N1436:P1436))/Q1346)*Q$15,0),Q1364*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(R1364<0,R1364,IF(R1346<1,R1364,MAX(MIN(IF(R1346>0,((R1364-SUM($N1436:Q1436))/R1346)*R$15,0),R1364*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(S1364<0,S1364,IF(S1346<1,S1364,MAX(MIN(IF(S1346>0,((S1364-SUM($N1436:R1436))/S1346)*S$15,0),S1364*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(T1364<0,T1364,IF(T1346<1,T1364,MAX(MIN(IF(T1346>0,((T1364-SUM($N1436:S1436))/T1346)*T$15,0),T1364*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(U1364<0,U1364,IF(U1346<1,U1364,MAX(MIN(IF(U1346>0,((U1364-SUM($N1436:T1436))/U1346)*U$15,0),U1364*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(V1364<0,V1364,IF(V1346<1,V1364,MAX(MIN(IF(V1346>0,((V1364-SUM($N1436:U1436))/V1346)*V$15,0),V1364*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(W1364<0,W1364,IF(W1346<1,W1364,MAX(MIN(IF(W1346>0,((W1364-SUM($N1436:V1436))/W1346)*W$15,0),W1364*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(X1364<0,X1364,IF(X1346<1,X1364,MAX(MIN(IF(X1346>0,((X1364-SUM($N1436:W1436))/X1346)*X$15,0),X1364*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(Y1364<0,Y1364,IF(Y1346<1,Y1364,MAX(MIN(IF(Y1346>0,((Y1364-SUM($N1436:X1436))/Y1346)*Y$15,0),Y1364*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(Z1364<0,Z1364,IF(Z1346<1,Z1364,MAX(MIN(IF(Z1346>0,((Z1364-SUM($N1436:Y1436))/Z1346)*Z$15,0),Z1364*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AA1364<0,AA1364,IF(AA1346<1,AA1364,MAX(MIN(IF(AA1346>0,((AA1364-SUM($N1436:Z1436))/AA1346)*AA$15,0),AA1364*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AB1364<0,AB1364,IF(AB1346<1,AB1364,MAX(MIN(IF(AB1346>0,((AB1364-SUM($N1436:AA1436))/AB1346)*AB$15,0),AB1364*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AC1364<0,AC1364,IF(AC1346<1,AC1364,MAX(MIN(IF(AC1346>0,((AC1364-SUM($N1436:AB1436))/AC1346)*AC$15,0),AC1364*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AD1364<0,AD1364,IF(AD1346<1,AD1364,MAX(MIN(IF(AD1346>0,((AD1364-SUM($N1436:AC1436))/AD1346)*AD$15,0),AD1364*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AE1364<0,AE1364,IF(AE1346<1,AE1364,MAX(MIN(IF(AE1346>0,((AE1364-SUM($N1436:AD1436))/AE1346)*AE$15,0),AE1364*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AF1364<0,AF1364,IF(AF1346<1,AF1364,MAX(MIN(IF(AF1346>0,((AF1364-SUM($N1436:AE1436))/AF1346)*AF$15,0),AF1364*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AG1364<0,AG1364,IF(AG1346<1,AG1364,MAX(MIN(IF(AG1346>0,((AG1364-SUM($N1436:AF1436))/AG1346)*AG$15,0),AG1364*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AH1364<0,AH1364,IF(AH1346<1,AH1364,MAX(MIN(IF(AH1346>0,((AH1364-SUM($N1436:AG1436))/AH1346)*AH$15,0),AH1364*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AI1364<0,AI1364,IF(AI1346<1,AI1364,MAX(MIN(IF(AI1346>0,((AI1364-SUM($N1436:AH1436))/AI1346)*AI$15,0),AI1364*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AJ1364<0,AJ1364,IF(AJ1346<1,AJ1364,MAX(MIN(IF(AJ1346>0,((AJ1364-SUM($N1436:AI1436))/AJ1346)*AJ$15,0),AJ1364*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AK1364<0,AK1364,IF(AK1346<1,AK1364,MAX(MIN(IF(AK1346>0,((AK1364-SUM($N1436:AJ1436))/AK1346)*AK$15,0),AK1364*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AL1364<0,AL1364,IF(AL1346<1,AL1364,MAX(MIN(IF(AL1346>0,((AL1364-SUM($N1436:AK1436))/AL1346)*AL$15,0),AL1364*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AM1364<0,AM1364,IF(AM1346<1,AM1364,MAX(MIN(IF(AM1346>0,((AM1364-SUM($N1436:AL1436))/AM1346)*AM$15,0),AM1364*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AN1364<0,AN1364,IF(AN1346<1,AN1364,MAX(MIN(IF(AN1346>0,((AN1364-SUM($N1436:AM1436))/AN1346)*AN$15,0),AN1364*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AO1364<0,AO1364,IF(AO1346<1,AO1364,MAX(MIN(IF(AO1346>0,((AO1364-SUM($N1436:AN1436))/AO1346)*AO$15,0),AO1364*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AP1364<0,AP1364,IF(AP1346<1,AP1364,MAX(MIN(IF(AP1346>0,((AP1364-SUM($N1436:AO1436))/AP1346)*AP$15,0),AP1364*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AQ1364<0,AQ1364,IF(AQ1346<1,AQ1364,MAX(MIN(IF(AQ1346>0,((AQ1364-SUM($N1436:AP1436))/AQ1346)*AQ$15,0),AQ1364*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AR1364<0,AR1364,IF(AR1346<1,AR1364,MAX(MIN(IF(AR1346>0,((AR1364-SUM($N1436:AQ1436))/AR1346)*AR$15,0),AR1364*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AS1364<0,AS1364,IF(AS1346<1,AS1364,MAX(MIN(IF(AS1346>0,((AS1364-SUM($N1436:AR1436))/AS1346)*AS$15,0),AS1364*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AT1364<0,AT1364,IF(AT1346<1,AT1364,MAX(MIN(IF(AT1346>0,((AT1364-SUM($N1436:AS1436))/AT1346)*AT$15,0),AT1364*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AU1364<0,AU1364,IF(AU1346<1,AU1364,MAX(MIN(IF(AU1346>0,((AU1364-SUM($N1436:AT1436))/AU1346)*AU$15,0),AU1364*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AV1364<0,AV1364,IF(AV1346<1,AV1364,MAX(MIN(IF(AV1346>0,((AV1364-SUM($N1436:AU1436))/AV1346)*AV$15,0),AV1364*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AW1364<0,AW1364,IF(AW1346<1,AW1364,MAX(MIN(IF(AW1346>0,((AW1364-SUM($N1436:AV1436))/AW1346)*AW$15,0),AW1364*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AX1364<0,AX1364,IF(AX1346<1,AX1364,MAX(MIN(IF(AX1346>0,((AX1364-SUM($N1436:AW1436))/AX1346)*AX$15,0),AX1364*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AY1364<0,AY1364,IF(AY1346<1,AY1364,MAX(MIN(IF(AY1346>0,((AY1364-SUM($N1436:AX1436))/AY1346)*AY$15,0),AY1364*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(AZ1364<0,AZ1364,IF(AZ1346<1,AZ1364,MAX(MIN(IF(AZ1346>0,((AZ1364-SUM($N1436:AY1436))/AZ1346)*AZ$15,0),AZ1364*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BA1364<0,BA1364,IF(BA1346<1,BA1364,MAX(MIN(IF(BA1346>0,((BA1364-SUM($N1436:AZ1436))/BA1346)*BA$15,0),BA1364*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BB1364<0,BB1364,IF(BB1346<1,BB1364,MAX(MIN(IF(BB1346>0,((BB1364-SUM($N1436:BA1436))/BB1346)*BB$15,0),BB1364*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BC1364<0,BC1364,IF(BC1346<1,BC1364,MAX(MIN(IF(BC1346>0,((BC1364-SUM($N1436:BB1436))/BC1346)*BC$15,0),BC1364*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BD1364<0,BD1364,IF(BD1346<1,BD1364,MAX(MIN(IF(BD1346>0,((BD1364-SUM($N1436:BC1436))/BD1346)*BD$15,0),BD1364*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BE1364<0,BE1364,IF(BE1346<1,BE1364,MAX(MIN(IF(BE1346>0,((BE1364-SUM($N1436:BD1436))/BE1346)*BE$15,0),BE1364*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BF1364<0,BF1364,IF(BF1346<1,BF1364,MAX(MIN(IF(BF1346>0,((BF1364-SUM($N1436:BE1436))/BF1346)*BF$15,0),BF1364*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BG1364<0,BG1364,IF(BG1346<1,BG1364,MAX(MIN(IF(BG1346>0,((BG1364-SUM($N1436:BF1436))/BG1346)*BG$15,0),BG1364*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BH1364<0,BH1364,IF(BH1346<1,BH1364,MAX(MIN(IF(BH1346>0,((BH1364-SUM($N1436:BG1436))/BH1346)*BH$15,0),BH1364*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BI1364<0,BI1364,IF(BI1346<1,BI1364,MAX(MIN(IF(BI1346>0,((BI1364-SUM($N1436:BH1436))/BI1346)*BI$15,0),BI1364*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BJ1364<0,BJ1364,IF(BJ1346<1,BJ1364,MAX(MIN(IF(BJ1346>0,((BJ1364-SUM($N1436:BI1436))/BJ1346)*BJ$15,0),BJ1364*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BK1364<0,BK1364,IF(BK1346<1,BK1364,MAX(MIN(IF(BK1346>0,((BK1364-SUM($N1436:BJ1436))/BK1346)*BK$15,0),BK1364*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(BL1364<0,BL1364,IF(BL1346<1,BL1364,MAX(MIN(IF(BL1346>0,((BL1364-SUM($N1436:BK1436))/BL1346)*BL$15,0),BL1364*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1421},null,null,"Total",null,null,null,null,{"$f":"SUM(I1405:I1420)","v":-1.3143621616292194},{"$f":"SUM(J1405:J1420)","v":-1.3078472546525626},-1.3059640642168691,-1.3059640642168691,-1.3059640642168691,-1.3059640642168691,{"$f":"SUM(O1405:O1420)","v":-1.3194126582633317},-1.3213594564646018,-1.3213594564646018,-1.3213594564646021,-1.3213594564646021,-0.25427212517047709,-0.25427212517047715,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25427212517047709,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,-0.25414360029693217,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1428},null,null,"Regulators"]
[{"$f":"ROW()","v":1432},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1435},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1438},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1439},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1423:O1438)","v":0},{"$f":"SUM(P1423:P1438)","v":0},{"$f":"SUM(Q1423:Q1438)","v":0},{"$f":"SUM(R1423:R1438)","v":0},{"$f":"SUM(S1423:S1438)","v":0},{"$f":"SUM(T1423:T1438)","v":0},{"$f":"SUM(U1423:U1438)","v":0},{"$f":"SUM(V1423:V1438)","v":0},{"$f":"SUM(W1423:W1438)","v":0},{"$f":"SUM(X1423:X1438)","v":0},{"$f":"SUM(Y1423:Y1438)","v":0},{"$f":"SUM(Z1423:Z1438)","v":0},{"$f":"SUM(AA1423:AA1438)","v":0},{"$f":"SUM(AB1423:AB1438)","v":0},{"$f":"SUM(AC1423:AC1438)","v":0},{"$f":"SUM(AD1423:AD1438)","v":0},{"$f":"SUM(AE1423:AE1438)","v":0},{"$f":"SUM(AF1423:AF1438)","v":0},{"$f":"SUM(AG1423:AG1438)","v":0},{"$f":"SUM(AH1423:AH1438)","v":0},{"$f":"SUM(AI1423:AI1438)","v":0},{"$f":"SUM(AJ1423:AJ1438)","v":0},{"$f":"SUM(AK1423:AK1438)","v":0},{"$f":"SUM(AL1423:AL1438)","v":0},{"$f":"SUM(AM1423:AM1438)","v":0},{"$f":"SUM(AN1423:AN1438)","v":0},{"$f":"SUM(AO1423:AO1438)","v":0},{"$f":"SUM(AP1423:AP1438)","v":0},{"$f":"SUM(AQ1423:AQ1438)","v":0},{"$f":"SUM(AR1423:AR1438)","v":0},{"$f":"SUM(AS1423:AS1438)","v":0},{"$f":"SUM(AT1423:AT1438)","v":0},{"$f":"SUM(AU1423:AU1438)","v":0},{"$f":"SUM(AV1423:AV1438)","v":0},{"$f":"SUM(AW1423:AW1438)","v":0},{"$f":"SUM(AX1423:AX1438)","v":0},{"$f":"SUM(AY1423:AY1438)","v":0},{"$f":"SUM(AZ1423:AZ1438)","v":0},{"$f":"SUM(BA1423:BA1438)","v":0},{"$f":"SUM(BB1423:BB1438)","v":0},{"$f":"SUM(BC1423:BC1438)","v":0},{"$f":"SUM(BD1423:BD1438)","v":0},{"$f":"SUM(BE1423:BE1438)","v":0},{"$f":"SUM(BF1423:BF1438)","v":0},{"$f":"SUM(BG1423:BG1438)","v":0},{"$f":"SUM(BH1423:BH1438)","v":0},{"$f":"SUM(BI1423:BI1438)","v":0},{"$f":"SUM(BJ1423:BJ1438)","v":0},{"$f":"SUM(BK1423:BK1438)","v":0},{"$f":"SUM(BL1423:BL1438)","v":0}]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1445},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1449},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1452},null,null,"Information Technology"]
[{"$f":"ROW()","v":1456},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1459},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1351+I1369+I1387+I1405+I1423 + I1441","v":0},{"$f":"J1351+J1369+J1387+J1405+J1423 + J1441","v":0},0,0,0,0,{"$f":"O1351+O1369+O1387+O1405+O1423 + O1441","v":0},0,0,0,0,{"$f":"T1351+T1369+T1387+T1405+T1423 + T1441","v":0},0,{"$f":"V1351+V1369+V1387+V1405+V1423 + V1441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1351+AI1369+AI1387+AI1405+AI1423 + AI1441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1351+AV1369+AV1387+AV1405+AV1423 + AV1441","v":0},0,0,0,0,0,{"$f":"BB1351+BB1369+BB1387+BB1405+BB1423 + BB1441","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1462},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I1354+I1372+I1390+I1408+I1426 + I1444","v":11.427379037562938},{"$f":"J1354+J1372+J1390+J1408+J1426 + J1444","v":11.175052032425809},10.92272502728868,10.67039802215155,10.418071017014421,10.165744011877292,{"$f":"O1354+O1372+O1390+O1408+O1426 + O1444","v":9.9116004115803591},9.657456811283426,9.403313210986493,9.1491696106895599,8.8950260103926269,{"$f":"T1354+T1372+T1390+T1408+T1426 + T1444","v":8.6408824100956956},8.3867388097987625,{"$f":"V1354+V1372+V1390+V1408+V1426 + V1444","v":8.1325952095018295},7.8784516092048973,7.6243080089079651,7.3701644086110329,7.1160208083141008,6.8618772080171686,6.6077336077202364,6.3535900074233043,6.0994464071263721,5.8453028068294399,5.5911592065325078,5.3370156062355756,5.0828720059386434,{"$f":"AI1354+AI1372+AI1390+AI1408+AI1426 + AI1444","v":4.8287284056417112},4.5745848053447791,4.3204412050478469,4.0662976047509147,3.8121540044539826,3.5580104041570504,3.3038668038601182,3.049723203563186,2.7955796032662539,2.5414360029693217,2.2872924026723895,2.0331488023754574,1.7790052020785252,{"$f":"AV1354+AV1372+AV1390+AV1408+AV1426 + AV1444","v":1.524861601781593},1.2707180014846609,1.0165744011877287,0.76243080089079651,0.50828720059386434,0.25414360029693217,{"$f":"BB1354+BB1372+BB1390+BB1408+BB1426 + BB1444","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I1355+I1373+I1391+I1409+I1427 + I1445","v":0},{"$f":"J1355+J1373+J1391+J1409+J1427 + J1445","v":-1.2721551858505744E-5},-2.5443103717011488E-5,-3.8164655575517235E-5,-5.0886207434022982E-5,-6.3607759292528729E-5,{"$f":"O1355+O1373+O1391+O1409+O1427 + O1445","v":0},0,0,0,0,{"$f":"T1355+T1373+T1391+T1409+T1427 + T1445","v":0},0,{"$f":"V1355+V1373+V1391+V1409+V1427 + V1445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1355+AI1373+AI1391+AI1409+AI1427 + AI1445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1355+AV1373+AV1391+AV1409+AV1427 + AV1445","v":0},0,0,0,0,0,{"$f":"BB1355+BB1373+BB1391+BB1409+BB1427 + BB1445","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1466},null,null,"Buildings",null,null,null,null,{"$f":"I1358+I1376+I1394+I1412+I1430 + I1448","v":0},{"$f":"J1358+J1376+J1394+J1412+J1430 + J1448","v":0},0,0,0,0,{"$f":"O1358+O1376+O1394+O1412+O1430 + O1448","v":0},0,0,0,0,{"$f":"T1358+T1376+T1394+T1412+T1430 + T1448","v":0},0,{"$f":"V1358+V1376+V1394+V1412+V1430 + V1448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1358+AI1376+AI1394+AI1412+AI1430 + AI1448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1358+AV1376+AV1394+AV1412+AV1430 + AV1448","v":0},0,0,0,0,0,{"$f":"BB1358+BB1376+BB1394+BB1412+BB1430 + BB1448","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1469},null,null,"Vehicle",null,null,null,null,{"$f":"I1361+I1379+I1397+I1415+I1433 + I1451","v":0},{"$f":"J1361+J1379+J1397+J1415+J1433 + J1451","v":0},0,0,0,0,{"$f":"O1361+O1379+O1397+O1415+O1433 + O1451","v":0},0,0,0,0,{"$f":"T1361+T1379+T1397+T1415+T1433 + T1451","v":0},0,{"$f":"V1361+V1379+V1397+V1415+V1433 + V1451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1361+AI1379+AI1397+AI1415+AI1433 + AI1451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1361+AV1379+AV1397+AV1415+AV1433 + AV1451","v":0},0,0,0,0,0,{"$f":"BB1361+BB1379+BB1397+BB1415+BB1433 + BB1451","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,null,"Land",null,null,null,null,{"$f":"I1365+I1383+I1401+I1419+I1437 + I1455","v":0},{"$f":"J1365+J1383+J1401+J1419+J1437 + J1455","v":0},0,0,0,0,{"$f":"O1365+O1383+O1401+O1419+O1437 + O1455","v":0},0,0,0,0,{"$f":"T1365+T1383+T1401+T1419+T1437 + T1455","v":0},0,{"$f":"V1365+V1383+V1401+V1419+V1437 + V1455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1365+AI1383+AI1401+AI1419+AI1437 + AI1455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1365+AV1383+AV1401+AV1419+AV1437 + AV1455","v":0},0,0,0,0,0,{"$f":"BB1365+BB1383+BB1401+BB1419+BB1437 + BB1455","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2005 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2005 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":1480},null,null,"Medium Pressure Mains",null,null,null,null,47,{"$f":"(I1480-I$15)*(I1480>J$15)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1483},null,null,"Regulators",null,null,null,null,27,{"$f":"(I1483-I$15)*(I1483>J$15)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"Meter and Services Pipes",null,null,null,null,12,{"$f":"(I1486-I$15)*(I1486>J$15)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1487-I$15)*(I1487>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1490},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I1490-I$15)*(I1490>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1494}]
[{"$f":"ROW()","v":1497},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1499},null,null,"Medium / Low Pressure Mains",null,null,null,null,9.3904195284095824,9.1906233682306553,8.9921076702406175,8.7935919722505798,8.595076274260542,8.3965605762705042,8.1980448782804665,7.9980925641760647,7.798140250071663,7.5981879359672613,7.3982356218628595,7.1982833077584578,6.9983309936540561,6.7983786795496544,6.5984263654452526,6.3984740513408509,6.1985217372364492,5.9985694231320474,5.7986171090276457,5.598664794923244,5.3987124808188423,5.1987601667144405,4.9988078526100388,4.7988555385056371,4.5989032244012353,4.3989509102968336,4.1989985961924319,3.9990462820880301,3.7990939679836284,3.5991416538792267,3.3991893397748254,3.1992370256704241,2.9992847115660224,2.7993323974616211,2.5993800833572198,2.3994277692528181,2.1994754551484164,1.9995231410440149,1.7995708269396133,1.5996185128352118,1.3996661987308103,1.1997138846264088,0.99976157052200731,0.79980925641760581,0.5998569423132043,0.3999046282088029,0.19995231410440145,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,null,"FRC",null,null,null,null,0,{"$f":"I1617","v":0},{"$f":"J1617","v":0},{"$f":"K1617","v":0},{"$f":"L1617","v":0},{"$f":"M1617","v":0},{"$f":"N1617","v":0},{"$f":"O1617","v":0},{"$f":"P1617","v":0},{"$f":"Q1617","v":0},{"$f":"R1617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1517},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1520},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1523},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1527},null,null,"FRC"]
[{"$f":"ROW()","v":1530},null,null,"Total"]
[{"$f":"ROW()","v":1533},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1534},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1537},null,null,"Regulators"]
[{"$f":"ROW()","v":1541},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1544},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1547},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1551},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I488","v":0},{"$f":"-'PTRM expenditure'!J488","v":0},{"$f":"-'PTRM expenditure'!K488","v":0},{"$f":"-'PTRM expenditure'!L488","v":0},{"$f":"-'PTRM expenditure'!M488","v":0},{"$f":"-'PTRM expenditure'!N488","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(O1497<0,O1497,IF(O1479<1,O1497,MAX(MIN(IF(O1479>0,((O1497-SUM($N1569:N1569))/O1479)*O$15,0),O1497*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(P1497<0,P1497,IF(P1479<1,P1497,MAX(MIN(IF(P1479>0,((P1497-SUM($N1569:O1569))/P1479)*P$15,0),P1497*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(Q1497<0,Q1497,IF(Q1479<1,Q1497,MAX(MIN(IF(Q1479>0,((Q1497-SUM($N1569:P1569))/Q1479)*Q$15,0),Q1497*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(R1497<0,R1497,IF(R1479<1,R1497,MAX(MIN(IF(R1479>0,((R1497-SUM($N1569:Q1569))/R1479)*R$15,0),R1497*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(S1497<0,S1497,IF(S1479<1,S1497,MAX(MIN(IF(S1479>0,((S1497-SUM($N1569:R1569))/S1479)*S$15,0),S1497*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(T1497<0,T1497,IF(T1479<1,T1497,MAX(MIN(IF(T1479>0,((T1497-SUM($N1569:S1569))/T1479)*T$15,0),T1497*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(U1497<0,U1497,IF(U1479<1,U1497,MAX(MIN(IF(U1479>0,((U1497-SUM($N1569:T1569))/U1479)*U$15,0),U1497*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(V1497<0,V1497,IF(V1479<1,V1497,MAX(MIN(IF(V1479>0,((V1497-SUM($N1569:U1569))/V1479)*V$15,0),V1497*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(W1497<0,W1497,IF(W1479<1,W1497,MAX(MIN(IF(W1479>0,((W1497-SUM($N1569:V1569))/W1479)*W$15,0),W1497*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(X1497<0,X1497,IF(X1479<1,X1497,MAX(MIN(IF(X1479>0,((X1497-SUM($N1569:W1569))/X1479)*X$15,0),X1497*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(Y1497<0,Y1497,IF(Y1479<1,Y1497,MAX(MIN(IF(Y1479>0,((Y1497-SUM($N1569:X1569))/Y1479)*Y$15,0),Y1497*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(Z1497<0,Z1497,IF(Z1479<1,Z1497,MAX(MIN(IF(Z1479>0,((Z1497-SUM($N1569:Y1569))/Z1479)*Z$15,0),Z1497*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AA1497<0,AA1497,IF(AA1479<1,AA1497,MAX(MIN(IF(AA1479>0,((AA1497-SUM($N1569:Z1569))/AA1479)*AA$15,0),AA1497*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AB1497<0,AB1497,IF(AB1479<1,AB1497,MAX(MIN(IF(AB1479>0,((AB1497-SUM($N1569:AA1569))/AB1479)*AB$15,0),AB1497*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AC1497<0,AC1497,IF(AC1479<1,AC1497,MAX(MIN(IF(AC1479>0,((AC1497-SUM($N1569:AB1569))/AC1479)*AC$15,0),AC1497*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AD1497<0,AD1497,IF(AD1479<1,AD1497,MAX(MIN(IF(AD1479>0,((AD1497-SUM($N1569:AC1569))/AD1479)*AD$15,0),AD1497*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AE1497<0,AE1497,IF(AE1479<1,AE1497,MAX(MIN(IF(AE1479>0,((AE1497-SUM($N1569:AD1569))/AE1479)*AE$15,0),AE1497*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AF1497<0,AF1497,IF(AF1479<1,AF1497,MAX(MIN(IF(AF1479>0,((AF1497-SUM($N1569:AE1569))/AF1479)*AF$15,0),AF1497*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AG1497<0,AG1497,IF(AG1479<1,AG1497,MAX(MIN(IF(AG1479>0,((AG1497-SUM($N1569:AF1569))/AG1479)*AG$15,0),AG1497*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AH1497<0,AH1497,IF(AH1479<1,AH1497,MAX(MIN(IF(AH1479>0,((AH1497-SUM($N1569:AG1569))/AH1479)*AH$15,0),AH1497*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AI1497<0,AI1497,IF(AI1479<1,AI1497,MAX(MIN(IF(AI1479>0,((AI1497-SUM($N1569:AH1569))/AI1479)*AI$15,0),AI1497*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AJ1497<0,AJ1497,IF(AJ1479<1,AJ1497,MAX(MIN(IF(AJ1479>0,((AJ1497-SUM($N1569:AI1569))/AJ1479)*AJ$15,0),AJ1497*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AK1497<0,AK1497,IF(AK1479<1,AK1497,MAX(MIN(IF(AK1479>0,((AK1497-SUM($N1569:AJ1569))/AK1479)*AK$15,0),AK1497*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AL1497<0,AL1497,IF(AL1479<1,AL1497,MAX(MIN(IF(AL1479>0,((AL1497-SUM($N1569:AK1569))/AL1479)*AL$15,0),AL1497*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AM1497<0,AM1497,IF(AM1479<1,AM1497,MAX(MIN(IF(AM1479>0,((AM1497-SUM($N1569:AL1569))/AM1479)*AM$15,0),AM1497*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AN1497<0,AN1497,IF(AN1479<1,AN1497,MAX(MIN(IF(AN1479>0,((AN1497-SUM($N1569:AM1569))/AN1479)*AN$15,0),AN1497*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AO1497<0,AO1497,IF(AO1479<1,AO1497,MAX(MIN(IF(AO1479>0,((AO1497-SUM($N1569:AN1569))/AO1479)*AO$15,0),AO1497*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AP1497<0,AP1497,IF(AP1479<1,AP1497,MAX(MIN(IF(AP1479>0,((AP1497-SUM($N1569:AO1569))/AP1479)*AP$15,0),AP1497*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AQ1497<0,AQ1497,IF(AQ1479<1,AQ1497,MAX(MIN(IF(AQ1479>0,((AQ1497-SUM($N1569:AP1569))/AQ1479)*AQ$15,0),AQ1497*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AR1497<0,AR1497,IF(AR1479<1,AR1497,MAX(MIN(IF(AR1479>0,((AR1497-SUM($N1569:AQ1569))/AR1479)*AR$15,0),AR1497*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AS1497<0,AS1497,IF(AS1479<1,AS1497,MAX(MIN(IF(AS1479>0,((AS1497-SUM($N1569:AR1569))/AS1479)*AS$15,0),AS1497*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AT1497<0,AT1497,IF(AT1479<1,AT1497,MAX(MIN(IF(AT1479>0,((AT1497-SUM($N1569:AS1569))/AT1479)*AT$15,0),AT1497*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AU1497<0,AU1497,IF(AU1479<1,AU1497,MAX(MIN(IF(AU1479>0,((AU1497-SUM($N1569:AT1569))/AU1479)*AU$15,0),AU1497*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AV1497<0,AV1497,IF(AV1479<1,AV1497,MAX(MIN(IF(AV1479>0,((AV1497-SUM($N1569:AU1569))/AV1479)*AV$15,0),AV1497*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AW1497<0,AW1497,IF(AW1479<1,AW1497,MAX(MIN(IF(AW1479>0,((AW1497-SUM($N1569:AV1569))/AW1479)*AW$15,0),AW1497*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AX1497<0,AX1497,IF(AX1479<1,AX1497,MAX(MIN(IF(AX1479>0,((AX1497-SUM($N1569:AW1569))/AX1479)*AX$15,0),AX1497*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AY1497<0,AY1497,IF(AY1479<1,AY1497,MAX(MIN(IF(AY1479>0,((AY1497-SUM($N1569:AX1569))/AY1479)*AY$15,0),AY1497*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(AZ1497<0,AZ1497,IF(AZ1479<1,AZ1497,MAX(MIN(IF(AZ1479>0,((AZ1497-SUM($N1569:AY1569))/AZ1479)*AZ$15,0),AZ1497*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BA1497<0,BA1497,IF(BA1479<1,BA1497,MAX(MIN(IF(BA1479>0,((BA1497-SUM($N1569:AZ1569))/BA1479)*BA$15,0),BA1497*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BB1497<0,BB1497,IF(BB1479<1,BB1497,MAX(MIN(IF(BB1479>0,((BB1497-SUM($N1569:BA1569))/BB1479)*BB$15,0),BB1497*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BC1497<0,BC1497,IF(BC1479<1,BC1497,MAX(MIN(IF(BC1479>0,((BC1497-SUM($N1569:BB1569))/BC1479)*BC$15,0),BC1497*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BD1497<0,BD1497,IF(BD1479<1,BD1497,MAX(MIN(IF(BD1479>0,((BD1497-SUM($N1569:BC1569))/BD1479)*BD$15,0),BD1497*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BE1497<0,BE1497,IF(BE1479<1,BE1497,MAX(MIN(IF(BE1479>0,((BE1497-SUM($N1569:BD1569))/BE1479)*BE$15,0),BE1497*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BF1497<0,BF1497,IF(BF1479<1,BF1497,MAX(MIN(IF(BF1479>0,((BF1497-SUM($N1569:BE1569))/BF1479)*BF$15,0),BF1497*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BG1497<0,BG1497,IF(BG1479<1,BG1497,MAX(MIN(IF(BG1479>0,((BG1497-SUM($N1569:BF1569))/BG1479)*BG$15,0),BG1497*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BH1497<0,BH1497,IF(BH1479<1,BH1497,MAX(MIN(IF(BH1479>0,((BH1497-SUM($N1569:BG1569))/BH1479)*BH$15,0),BH1497*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BI1497<0,BI1497,IF(BI1479<1,BI1497,MAX(MIN(IF(BI1479>0,((BI1497-SUM($N1569:BH1569))/BI1479)*BI$15,0),BI1497*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BJ1497<0,BJ1497,IF(BJ1479<1,BJ1497,MAX(MIN(IF(BJ1479>0,((BJ1497-SUM($N1569:BI1569))/BJ1479)*BJ$15,0),BJ1497*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BK1497<0,BK1497,IF(BK1479<1,BK1497,MAX(MIN(IF(BK1479>0,((BK1497-SUM($N1569:BJ1569))/BK1479)*BK$15,0),BK1497*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(BL1497<0,BL1497,IF(BL1479<1,BL1497,MAX(MIN(IF(BL1479>0,((BL1497-SUM($N1569:BK1569))/BL1479)*BL$15,0),BL1497*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1554},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I491","v":0},{"$f":"-'PTRM expenditure'!J491","v":0},{"$f":"-'PTRM expenditure'!K491","v":0},{"$f":"-'PTRM expenditure'!L491","v":0},{"$f":"-'PTRM expenditure'!M491","v":0},{"$f":"-'PTRM expenditure'!N491","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(O1500<0,O1500,IF(O1482<1,O1500,MAX(MIN(IF(O1482>0,((O1500-SUM($N1572:N1572))/O1482)*O$15,0),O1500*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(P1500<0,P1500,IF(P1482<1,P1500,MAX(MIN(IF(P1482>0,((P1500-SUM($N1572:O1572))/P1482)*P$15,0),P1500*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(Q1500<0,Q1500,IF(Q1482<1,Q1500,MAX(MIN(IF(Q1482>0,((Q1500-SUM($N1572:P1572))/Q1482)*Q$15,0),Q1500*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(R1500<0,R1500,IF(R1482<1,R1500,MAX(MIN(IF(R1482>0,((R1500-SUM($N1572:Q1572))/R1482)*R$15,0),R1500*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(S1500<0,S1500,IF(S1482<1,S1500,MAX(MIN(IF(S1482>0,((S1500-SUM($N1572:R1572))/S1482)*S$15,0),S1500*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(T1500<0,T1500,IF(T1482<1,T1500,MAX(MIN(IF(T1482>0,((T1500-SUM($N1572:S1572))/T1482)*T$15,0),T1500*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(U1500<0,U1500,IF(U1482<1,U1500,MAX(MIN(IF(U1482>0,((U1500-SUM($N1572:T1572))/U1482)*U$15,0),U1500*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(V1500<0,V1500,IF(V1482<1,V1500,MAX(MIN(IF(V1482>0,((V1500-SUM($N1572:U1572))/V1482)*V$15,0),V1500*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(W1500<0,W1500,IF(W1482<1,W1500,MAX(MIN(IF(W1482>0,((W1500-SUM($N1572:V1572))/W1482)*W$15,0),W1500*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(X1500<0,X1500,IF(X1482<1,X1500,MAX(MIN(IF(X1482>0,((X1500-SUM($N1572:W1572))/X1482)*X$15,0),X1500*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(Y1500<0,Y1500,IF(Y1482<1,Y1500,MAX(MIN(IF(Y1482>0,((Y1500-SUM($N1572:X1572))/Y1482)*Y$15,0),Y1500*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(Z1500<0,Z1500,IF(Z1482<1,Z1500,MAX(MIN(IF(Z1482>0,((Z1500-SUM($N1572:Y1572))/Z1482)*Z$15,0),Z1500*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AA1500<0,AA1500,IF(AA1482<1,AA1500,MAX(MIN(IF(AA1482>0,((AA1500-SUM($N1572:Z1572))/AA1482)*AA$15,0),AA1500*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AB1500<0,AB1500,IF(AB1482<1,AB1500,MAX(MIN(IF(AB1482>0,((AB1500-SUM($N1572:AA1572))/AB1482)*AB$15,0),AB1500*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AC1500<0,AC1500,IF(AC1482<1,AC1500,MAX(MIN(IF(AC1482>0,((AC1500-SUM($N1572:AB1572))/AC1482)*AC$15,0),AC1500*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AD1500<0,AD1500,IF(AD1482<1,AD1500,MAX(MIN(IF(AD1482>0,((AD1500-SUM($N1572:AC1572))/AD1482)*AD$15,0),AD1500*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AE1500<0,AE1500,IF(AE1482<1,AE1500,MAX(MIN(IF(AE1482>0,((AE1500-SUM($N1572:AD1572))/AE1482)*AE$15,0),AE1500*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AF1500<0,AF1500,IF(AF1482<1,AF1500,MAX(MIN(IF(AF1482>0,((AF1500-SUM($N1572:AE1572))/AF1482)*AF$15,0),AF1500*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AG1500<0,AG1500,IF(AG1482<1,AG1500,MAX(MIN(IF(AG1482>0,((AG1500-SUM($N1572:AF1572))/AG1482)*AG$15,0),AG1500*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AH1500<0,AH1500,IF(AH1482<1,AH1500,MAX(MIN(IF(AH1482>0,((AH1500-SUM($N1572:AG1572))/AH1482)*AH$15,0),AH1500*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AI1500<0,AI1500,IF(AI1482<1,AI1500,MAX(MIN(IF(AI1482>0,((AI1500-SUM($N1572:AH1572))/AI1482)*AI$15,0),AI1500*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AJ1500<0,AJ1500,IF(AJ1482<1,AJ1500,MAX(MIN(IF(AJ1482>0,((AJ1500-SUM($N1572:AI1572))/AJ1482)*AJ$15,0),AJ1500*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AK1500<0,AK1500,IF(AK1482<1,AK1500,MAX(MIN(IF(AK1482>0,((AK1500-SUM($N1572:AJ1572))/AK1482)*AK$15,0),AK1500*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AL1500<0,AL1500,IF(AL1482<1,AL1500,MAX(MIN(IF(AL1482>0,((AL1500-SUM($N1572:AK1572))/AL1482)*AL$15,0),AL1500*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AM1500<0,AM1500,IF(AM1482<1,AM1500,MAX(MIN(IF(AM1482>0,((AM1500-SUM($N1572:AL1572))/AM1482)*AM$15,0),AM1500*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AN1500<0,AN1500,IF(AN1482<1,AN1500,MAX(MIN(IF(AN1482>0,((AN1500-SUM($N1572:AM1572))/AN1482)*AN$15,0),AN1500*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AO1500<0,AO1500,IF(AO1482<1,AO1500,MAX(MIN(IF(AO1482>0,((AO1500-SUM($N1572:AN1572))/AO1482)*AO$15,0),AO1500*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AP1500<0,AP1500,IF(AP1482<1,AP1500,MAX(MIN(IF(AP1482>0,((AP1500-SUM($N1572:AO1572))/AP1482)*AP$15,0),AP1500*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AQ1500<0,AQ1500,IF(AQ1482<1,AQ1500,MAX(MIN(IF(AQ1482>0,((AQ1500-SUM($N1572:AP1572))/AQ1482)*AQ$15,0),AQ1500*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AR1500<0,AR1500,IF(AR1482<1,AR1500,MAX(MIN(IF(AR1482>0,((AR1500-SUM($N1572:AQ1572))/AR1482)*AR$15,0),AR1500*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AS1500<0,AS1500,IF(AS1482<1,AS1500,MAX(MIN(IF(AS1482>0,((AS1500-SUM($N1572:AR1572))/AS1482)*AS$15,0),AS1500*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AT1500<0,AT1500,IF(AT1482<1,AT1500,MAX(MIN(IF(AT1482>0,((AT1500-SUM($N1572:AS1572))/AT1482)*AT$15,0),AT1500*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AU1500<0,AU1500,IF(AU1482<1,AU1500,MAX(MIN(IF(AU1482>0,((AU1500-SUM($N1572:AT1572))/AU1482)*AU$15,0),AU1500*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AV1500<0,AV1500,IF(AV1482<1,AV1500,MAX(MIN(IF(AV1482>0,((AV1500-SUM($N1572:AU1572))/AV1482)*AV$15,0),AV1500*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AW1500<0,AW1500,IF(AW1482<1,AW1500,MAX(MIN(IF(AW1482>0,((AW1500-SUM($N1572:AV1572))/AW1482)*AW$15,0),AW1500*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AX1500<0,AX1500,IF(AX1482<1,AX1500,MAX(MIN(IF(AX1482>0,((AX1500-SUM($N1572:AW1572))/AX1482)*AX$15,0),AX1500*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AY1500<0,AY1500,IF(AY1482<1,AY1500,MAX(MIN(IF(AY1482>0,((AY1500-SUM($N1572:AX1572))/AY1482)*AY$15,0),AY1500*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(AZ1500<0,AZ1500,IF(AZ1482<1,AZ1500,MAX(MIN(IF(AZ1482>0,((AZ1500-SUM($N1572:AY1572))/AZ1482)*AZ$15,0),AZ1500*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BA1500<0,BA1500,IF(BA1482<1,BA1500,MAX(MIN(IF(BA1482>0,((BA1500-SUM($N1572:AZ1572))/BA1482)*BA$15,0),BA1500*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BB1500<0,BB1500,IF(BB1482<1,BB1500,MAX(MIN(IF(BB1482>0,((BB1500-SUM($N1572:BA1572))/BB1482)*BB$15,0),BB1500*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BC1500<0,BC1500,IF(BC1482<1,BC1500,MAX(MIN(IF(BC1482>0,((BC1500-SUM($N1572:BB1572))/BC1482)*BC$15,0),BC1500*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BD1500<0,BD1500,IF(BD1482<1,BD1500,MAX(MIN(IF(BD1482>0,((BD1500-SUM($N1572:BC1572))/BD1482)*BD$15,0),BD1500*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BE1500<0,BE1500,IF(BE1482<1,BE1500,MAX(MIN(IF(BE1482>0,((BE1500-SUM($N1572:BD1572))/BE1482)*BE$15,0),BE1500*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BF1500<0,BF1500,IF(BF1482<1,BF1500,MAX(MIN(IF(BF1482>0,((BF1500-SUM($N1572:BE1572))/BF1482)*BF$15,0),BF1500*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BG1500<0,BG1500,IF(BG1482<1,BG1500,MAX(MIN(IF(BG1482>0,((BG1500-SUM($N1572:BF1572))/BG1482)*BG$15,0),BG1500*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BH1500<0,BH1500,IF(BH1482<1,BH1500,MAX(MIN(IF(BH1482>0,((BH1500-SUM($N1572:BG1572))/BH1482)*BH$15,0),BH1500*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BI1500<0,BI1500,IF(BI1482<1,BI1500,MAX(MIN(IF(BI1482>0,((BI1500-SUM($N1572:BH1572))/BI1482)*BI$15,0),BI1500*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BJ1500<0,BJ1500,IF(BJ1482<1,BJ1500,MAX(MIN(IF(BJ1482>0,((BJ1500-SUM($N1572:BI1572))/BJ1482)*BJ$15,0),BJ1500*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BK1500<0,BK1500,IF(BK1482<1,BK1500,MAX(MIN(IF(BK1482>0,((BK1500-SUM($N1572:BJ1572))/BK1482)*BK$15,0),BK1500*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(BL1500<0,BL1500,IF(BL1482<1,BL1500,MAX(MIN(IF(BL1482>0,((BL1500-SUM($N1572:BK1572))/BL1482)*BL$15,0),BL1500*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1555},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I492","v":-4.1498373152185457E-3},{"$f":"-'PTRM expenditure'!J492","v":-4.1232416600897395E-3},{"$f":"-'PTRM expenditure'!K492","v":-4.1232416600897387E-3},{"$f":"-'PTRM expenditure'!L492","v":-4.1232416600897387E-3},{"$f":"-'PTRM expenditure'!M492","v":-4.1232416600897387E-3},{"$f":"-'PTRM expenditure'!N492","v":-4.1232416600897387E-3},{"$f":"-IF($D1555=\"Land\",0,IF(O1501<0,O1501,IF(O1483<1,O1501,MAX(MIN(IF(O1483>0,((O1501-SUM($N1573:N1573))/O1483)*O$15,0),O1501*O$15),0))))*$K$6","v":-4.1561696140587382E-3},{"$f":"-IF($D1555=\"Land\",0,IF(P1501<0,P1501,IF(P1483<1,P1501,MAX(MIN(IF(P1483>0,((P1501-SUM($N1573:O1573))/P1483)*P$15,0),P1501*P$15),0))))*$K$6","v":-4.1561696140587382E-3},{"$f":"-IF($D1555=\"Land\",0,IF(Q1501<0,Q1501,IF(Q1483<1,Q1501,MAX(MIN(IF(Q1483>0,((Q1501-SUM($N1573:P1573))/Q1483)*Q$15,0),Q1501*Q$15),0))))*$K$6","v":-4.1561696140587382E-3},{"$f":"-IF($D1555=\"Land\",0,IF(R1501<0,R1501,IF(R1483<1,R1501,MAX(MIN(IF(R1483>0,((R1501-SUM($N1573:Q1573))/R1483)*R$15,0),R1501*R$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(S1501<0,S1501,IF(S1483<1,S1501,MAX(MIN(IF(S1483>0,((S1501-SUM($N1573:R1573))/S1483)*S$15,0),S1501*S$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(T1501<0,T1501,IF(T1483<1,T1501,MAX(MIN(IF(T1483>0,((T1501-SUM($N1573:S1573))/T1483)*T$15,0),T1501*T$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(U1501<0,U1501,IF(U1483<1,U1501,MAX(MIN(IF(U1483>0,((U1501-SUM($N1573:T1573))/U1483)*U$15,0),U1501*U$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(V1501<0,V1501,IF(V1483<1,V1501,MAX(MIN(IF(V1483>0,((V1501-SUM($N1573:U1573))/V1483)*V$15,0),V1501*V$15),0))))*$K$6","v":-4.15616961405874E-3},{"$f":"-IF($D1555=\"Land\",0,IF(W1501<0,W1501,IF(W1483<1,W1501,MAX(MIN(IF(W1483>0,((W1501-SUM($N1573:V1573))/W1483)*W$15,0),W1501*W$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(X1501<0,X1501,IF(X1483<1,X1501,MAX(MIN(IF(X1483>0,((X1501-SUM($N1573:W1573))/X1483)*X$15,0),X1501*X$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(Y1501<0,Y1501,IF(Y1483<1,Y1501,MAX(MIN(IF(Y1483>0,((Y1501-SUM($N1573:X1573))/Y1483)*Y$15,0),Y1501*Y$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(Z1501<0,Z1501,IF(Z1483<1,Z1501,MAX(MIN(IF(Z1483>0,((Z1501-SUM($N1573:Y1573))/Z1483)*Z$15,0),Z1501*Z$15),0))))*$K$6","v":-4.15616961405874E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AA1501<0,AA1501,IF(AA1483<1,AA1501,MAX(MIN(IF(AA1483>0,((AA1501-SUM($N1573:Z1573))/AA1483)*AA$15,0),AA1501*AA$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AB1501<0,AB1501,IF(AB1483<1,AB1501,MAX(MIN(IF(AB1483>0,((AB1501-SUM($N1573:AA1573))/AB1483)*AB$15,0),AB1501*AB$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AC1501<0,AC1501,IF(AC1483<1,AC1501,MAX(MIN(IF(AC1483>0,((AC1501-SUM($N1573:AB1573))/AC1483)*AC$15,0),AC1501*AC$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AD1501<0,AD1501,IF(AD1483<1,AD1501,MAX(MIN(IF(AD1483>0,((AD1501-SUM($N1573:AC1573))/AD1483)*AD$15,0),AD1501*AD$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AE1501<0,AE1501,IF(AE1483<1,AE1501,MAX(MIN(IF(AE1483>0,((AE1501-SUM($N1573:AD1573))/AE1483)*AE$15,0),AE1501*AE$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AF1501<0,AF1501,IF(AF1483<1,AF1501,MAX(MIN(IF(AF1483>0,((AF1501-SUM($N1573:AE1573))/AF1483)*AF$15,0),AF1501*AF$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AG1501<0,AG1501,IF(AG1483<1,AG1501,MAX(MIN(IF(AG1483>0,((AG1501-SUM($N1573:AF1573))/AG1483)*AG$15,0),AG1501*AG$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AH1501<0,AH1501,IF(AH1483<1,AH1501,MAX(MIN(IF(AH1483>0,((AH1501-SUM($N1573:AG1573))/AH1483)*AH$15,0),AH1501*AH$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AI1501<0,AI1501,IF(AI1483<1,AI1501,MAX(MIN(IF(AI1483>0,((AI1501-SUM($N1573:AH1573))/AI1483)*AI$15,0),AI1501*AI$15),0))))*$K$6","v":-4.1561696140587391E-3},{"$f":"-IF($D1555=\"Land\",0,IF(AJ1501<0,AJ1501,IF(AJ1483<1,AJ1501,MAX(MIN(IF(AJ1483>0,((AJ1501-SUM($N1573:AI1573))/AJ1483)*AJ$15,0),AJ1501*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AK1501<0,AK1501,IF(AK1483<1,AK1501,MAX(MIN(IF(AK1483>0,((AK1501-SUM($N1573:AJ1573))/AK1483)*AK$15,0),AK1501*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AL1501<0,AL1501,IF(AL1483<1,AL1501,MAX(MIN(IF(AL1483>0,((AL1501-SUM($N1573:AK1573))/AL1483)*AL$15,0),AL1501*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AM1501<0,AM1501,IF(AM1483<1,AM1501,MAX(MIN(IF(AM1483>0,((AM1501-SUM($N1573:AL1573))/AM1483)*AM$15,0),AM1501*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AN1501<0,AN1501,IF(AN1483<1,AN1501,MAX(MIN(IF(AN1483>0,((AN1501-SUM($N1573:AM1573))/AN1483)*AN$15,0),AN1501*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AO1501<0,AO1501,IF(AO1483<1,AO1501,MAX(MIN(IF(AO1483>0,((AO1501-SUM($N1573:AN1573))/AO1483)*AO$15,0),AO1501*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AP1501<0,AP1501,IF(AP1483<1,AP1501,MAX(MIN(IF(AP1483>0,((AP1501-SUM($N1573:AO1573))/AP1483)*AP$15,0),AP1501*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AQ1501<0,AQ1501,IF(AQ1483<1,AQ1501,MAX(MIN(IF(AQ1483>0,((AQ1501-SUM($N1573:AP1573))/AQ1483)*AQ$15,0),AQ1501*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AR1501<0,AR1501,IF(AR1483<1,AR1501,MAX(MIN(IF(AR1483>0,((AR1501-SUM($N1573:AQ1573))/AR1483)*AR$15,0),AR1501*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AS1501<0,AS1501,IF(AS1483<1,AS1501,MAX(MIN(IF(AS1483>0,((AS1501-SUM($N1573:AR1573))/AS1483)*AS$15,0),AS1501*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AT1501<0,AT1501,IF(AT1483<1,AT1501,MAX(MIN(IF(AT1483>0,((AT1501-SUM($N1573:AS1573))/AT1483)*AT$15,0),AT1501*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AU1501<0,AU1501,IF(AU1483<1,AU1501,MAX(MIN(IF(AU1483>0,((AU1501-SUM($N1573:AT1573))/AU1483)*AU$15,0),AU1501*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AV1501<0,AV1501,IF(AV1483<1,AV1501,MAX(MIN(IF(AV1483>0,((AV1501-SUM($N1573:AU1573))/AV1483)*AV$15,0),AV1501*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AW1501<0,AW1501,IF(AW1483<1,AW1501,MAX(MIN(IF(AW1483>0,((AW1501-SUM($N1573:AV1573))/AW1483)*AW$15,0),AW1501*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AX1501<0,AX1501,IF(AX1483<1,AX1501,MAX(MIN(IF(AX1483>0,((AX1501-SUM($N1573:AW1573))/AX1483)*AX$15,0),AX1501*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AY1501<0,AY1501,IF(AY1483<1,AY1501,MAX(MIN(IF(AY1483>0,((AY1501-SUM($N1573:AX1573))/AY1483)*AY$15,0),AY1501*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(AZ1501<0,AZ1501,IF(AZ1483<1,AZ1501,MAX(MIN(IF(AZ1483>0,((AZ1501-SUM($N1573:AY1573))/AZ1483)*AZ$15,0),AZ1501*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BA1501<0,BA1501,IF(BA1483<1,BA1501,MAX(MIN(IF(BA1483>0,((BA1501-SUM($N1573:AZ1573))/BA1483)*BA$15,0),BA1501*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BB1501<0,BB1501,IF(BB1483<1,BB1501,MAX(MIN(IF(BB1483>0,((BB1501-SUM($N1573:BA1573))/BB1483)*BB$15,0),BB1501*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BC1501<0,BC1501,IF(BC1483<1,BC1501,MAX(MIN(IF(BC1483>0,((BC1501-SUM($N1573:BB1573))/BC1483)*BC$15,0),BC1501*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BD1501<0,BD1501,IF(BD1483<1,BD1501,MAX(MIN(IF(BD1483>0,((BD1501-SUM($N1573:BC1573))/BD1483)*BD$15,0),BD1501*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BE1501<0,BE1501,IF(BE1483<1,BE1501,MAX(MIN(IF(BE1483>0,((BE1501-SUM($N1573:BD1573))/BE1483)*BE$15,0),BE1501*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BF1501<0,BF1501,IF(BF1483<1,BF1501,MAX(MIN(IF(BF1483>0,((BF1501-SUM($N1573:BE1573))/BF1483)*BF$15,0),BF1501*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BG1501<0,BG1501,IF(BG1483<1,BG1501,MAX(MIN(IF(BG1483>0,((BG1501-SUM($N1573:BF1573))/BG1483)*BG$15,0),BG1501*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BH1501<0,BH1501,IF(BH1483<1,BH1501,MAX(MIN(IF(BH1483>0,((BH1501-SUM($N1573:BG1573))/BH1483)*BH$15,0),BH1501*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BI1501<0,BI1501,IF(BI1483<1,BI1501,MAX(MIN(IF(BI1483>0,((BI1501-SUM($N1573:BH1573))/BI1483)*BI$15,0),BI1501*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BJ1501<0,BJ1501,IF(BJ1483<1,BJ1501,MAX(MIN(IF(BJ1483>0,((BJ1501-SUM($N1573:BI1573))/BJ1483)*BJ$15,0),BJ1501*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BK1501<0,BK1501,IF(BK1483<1,BK1501,MAX(MIN(IF(BK1483>0,((BK1501-SUM($N1573:BJ1573))/BK1483)*BK$15,0),BK1501*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1555=\"Land\",0,IF(BL1501<0,BL1501,IF(BL1483<1,BL1501,MAX(MIN(IF(BL1483>0,((BL1501-SUM($N1573:BK1573))/BL1483)*BL$15,0),BL1501*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1558},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I495","v":-1.0264360654958959},{"$f":"-'PTRM expenditure'!J495","v":-1.0198577980757306},{"$f":"-'PTRM expenditure'!K495","v":-1.0198577980757308},{"$f":"-'PTRM expenditure'!L495","v":-1.0198577980757308},{"$f":"-'PTRM expenditure'!M495","v":-1.0198577980757308},{"$f":"-'PTRM expenditure'!N495","v":-1.0198577980757308},{"$f":"-IF($D1558=\"Land\",0,IF(O1504<0,O1504,IF(O1486<1,O1504,MAX(MIN(IF(O1486>0,((O1504-SUM($N1576:N1576))/O1486)*O$15,0),O1504*O$15),0))))*$K$6","v":-1.031917955012702},{"$f":"-IF($D1558=\"Land\",0,IF(P1504<0,P1504,IF(P1486<1,P1504,MAX(MIN(IF(P1486>0,((P1504-SUM($N1576:O1576))/P1486)*P$15,0),P1504*P$15),0))))*$K$6","v":-1.0319179550127022},{"$f":"-IF($D1558=\"Land\",0,IF(Q1504<0,Q1504,IF(Q1486<1,Q1504,MAX(MIN(IF(Q1486>0,((Q1504-SUM($N1576:P1576))/Q1486)*Q$15,0),Q1504*Q$15),0))))*$K$6","v":-1.0319179550127022},{"$f":"-IF($D1558=\"Land\",0,IF(R1504<0,R1504,IF(R1486<1,R1504,MAX(MIN(IF(R1486>0,((R1504-SUM($N1576:Q1576))/R1486)*R$15,0),R1504*R$15),0))))*$K$6","v":-1.0319179550127022},{"$f":"-IF($D1558=\"Land\",0,IF(S1504<0,S1504,IF(S1486<1,S1504,MAX(MIN(IF(S1486>0,((S1504-SUM($N1576:R1576))/S1486)*S$15,0),S1504*S$15),0))))*$K$6","v":-1.0319179550127022},{"$f":"-IF($D1558=\"Land\",0,IF(T1504<0,T1504,IF(T1486<1,T1504,MAX(MIN(IF(T1486>0,((T1504-SUM($N1576:S1576))/T1486)*T$15,0),T1504*T$15),0))))*$K$6","v":-1.0319179550127022},{"$f":"-IF($D1558=\"Land\",0,IF(U1504<0,U1504,IF(U1486<1,U1504,MAX(MIN(IF(U1486>0,((U1504-SUM($N1576:T1576))/U1486)*U$15,0),U1504*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(V1504<0,V1504,IF(V1486<1,V1504,MAX(MIN(IF(V1486>0,((V1504-SUM($N1576:U1576))/V1486)*V$15,0),V1504*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(W1504<0,W1504,IF(W1486<1,W1504,MAX(MIN(IF(W1486>0,((W1504-SUM($N1576:V1576))/W1486)*W$15,0),W1504*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(X1504<0,X1504,IF(X1486<1,X1504,MAX(MIN(IF(X1486>0,((X1504-SUM($N1576:W1576))/X1486)*X$15,0),X1504*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(Y1504<0,Y1504,IF(Y1486<1,Y1504,MAX(MIN(IF(Y1486>0,((Y1504-SUM($N1576:X1576))/Y1486)*Y$15,0),Y1504*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(Z1504<0,Z1504,IF(Z1486<1,Z1504,MAX(MIN(IF(Z1486>0,((Z1504-SUM($N1576:Y1576))/Z1486)*Z$15,0),Z1504*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AA1504<0,AA1504,IF(AA1486<1,AA1504,MAX(MIN(IF(AA1486>0,((AA1504-SUM($N1576:Z1576))/AA1486)*AA$15,0),AA1504*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AB1504<0,AB1504,IF(AB1486<1,AB1504,MAX(MIN(IF(AB1486>0,((AB1504-SUM($N1576:AA1576))/AB1486)*AB$15,0),AB1504*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AC1504<0,AC1504,IF(AC1486<1,AC1504,MAX(MIN(IF(AC1486>0,((AC1504-SUM($N1576:AB1576))/AC1486)*AC$15,0),AC1504*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AD1504<0,AD1504,IF(AD1486<1,AD1504,MAX(MIN(IF(AD1486>0,((AD1504-SUM($N1576:AC1576))/AD1486)*AD$15,0),AD1504*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AE1504<0,AE1504,IF(AE1486<1,AE1504,MAX(MIN(IF(AE1486>0,((AE1504-SUM($N1576:AD1576))/AE1486)*AE$15,0),AE1504*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AF1504<0,AF1504,IF(AF1486<1,AF1504,MAX(MIN(IF(AF1486>0,((AF1504-SUM($N1576:AE1576))/AF1486)*AF$15,0),AF1504*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AG1504<0,AG1504,IF(AG1486<1,AG1504,MAX(MIN(IF(AG1486>0,((AG1504-SUM($N1576:AF1576))/AG1486)*AG$15,0),AG1504*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AH1504<0,AH1504,IF(AH1486<1,AH1504,MAX(MIN(IF(AH1486>0,((AH1504-SUM($N1576:AG1576))/AH1486)*AH$15,0),AH1504*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AI1504<0,AI1504,IF(AI1486<1,AI1504,MAX(MIN(IF(AI1486>0,((AI1504-SUM($N1576:AH1576))/AI1486)*AI$15,0),AI1504*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AJ1504<0,AJ1504,IF(AJ1486<1,AJ1504,MAX(MIN(IF(AJ1486>0,((AJ1504-SUM($N1576:AI1576))/AJ1486)*AJ$15,0),AJ1504*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AK1504<0,AK1504,IF(AK1486<1,AK1504,MAX(MIN(IF(AK1486>0,((AK1504-SUM($N1576:AJ1576))/AK1486)*AK$15,0),AK1504*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AL1504<0,AL1504,IF(AL1486<1,AL1504,MAX(MIN(IF(AL1486>0,((AL1504-SUM($N1576:AK1576))/AL1486)*AL$15,0),AL1504*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AM1504<0,AM1504,IF(AM1486<1,AM1504,MAX(MIN(IF(AM1486>0,((AM1504-SUM($N1576:AL1576))/AM1486)*AM$15,0),AM1504*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AN1504<0,AN1504,IF(AN1486<1,AN1504,MAX(MIN(IF(AN1486>0,((AN1504-SUM($N1576:AM1576))/AN1486)*AN$15,0),AN1504*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AO1504<0,AO1504,IF(AO1486<1,AO1504,MAX(MIN(IF(AO1486>0,((AO1504-SUM($N1576:AN1576))/AO1486)*AO$15,0),AO1504*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AP1504<0,AP1504,IF(AP1486<1,AP1504,MAX(MIN(IF(AP1486>0,((AP1504-SUM($N1576:AO1576))/AP1486)*AP$15,0),AP1504*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AQ1504<0,AQ1504,IF(AQ1486<1,AQ1504,MAX(MIN(IF(AQ1486>0,((AQ1504-SUM($N1576:AP1576))/AQ1486)*AQ$15,0),AQ1504*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AR1504<0,AR1504,IF(AR1486<1,AR1504,MAX(MIN(IF(AR1486>0,((AR1504-SUM($N1576:AQ1576))/AR1486)*AR$15,0),AR1504*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AS1504<0,AS1504,IF(AS1486<1,AS1504,MAX(MIN(IF(AS1486>0,((AS1504-SUM($N1576:AR1576))/AS1486)*AS$15,0),AS1504*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AT1504<0,AT1504,IF(AT1486<1,AT1504,MAX(MIN(IF(AT1486>0,((AT1504-SUM($N1576:AS1576))/AT1486)*AT$15,0),AT1504*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AU1504<0,AU1504,IF(AU1486<1,AU1504,MAX(MIN(IF(AU1486>0,((AU1504-SUM($N1576:AT1576))/AU1486)*AU$15,0),AU1504*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AV1504<0,AV1504,IF(AV1486<1,AV1504,MAX(MIN(IF(AV1486>0,((AV1504-SUM($N1576:AU1576))/AV1486)*AV$15,0),AV1504*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AW1504<0,AW1504,IF(AW1486<1,AW1504,MAX(MIN(IF(AW1486>0,((AW1504-SUM($N1576:AV1576))/AW1486)*AW$15,0),AW1504*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AX1504<0,AX1504,IF(AX1486<1,AX1504,MAX(MIN(IF(AX1486>0,((AX1504-SUM($N1576:AW1576))/AX1486)*AX$15,0),AX1504*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AY1504<0,AY1504,IF(AY1486<1,AY1504,MAX(MIN(IF(AY1486>0,((AY1504-SUM($N1576:AX1576))/AY1486)*AY$15,0),AY1504*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(AZ1504<0,AZ1504,IF(AZ1486<1,AZ1504,MAX(MIN(IF(AZ1486>0,((AZ1504-SUM($N1576:AY1576))/AZ1486)*AZ$15,0),AZ1504*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BA1504<0,BA1504,IF(BA1486<1,BA1504,MAX(MIN(IF(BA1486>0,((BA1504-SUM($N1576:AZ1576))/BA1486)*BA$15,0),BA1504*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BB1504<0,BB1504,IF(BB1486<1,BB1504,MAX(MIN(IF(BB1486>0,((BB1504-SUM($N1576:BA1576))/BB1486)*BB$15,0),BB1504*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BC1504<0,BC1504,IF(BC1486<1,BC1504,MAX(MIN(IF(BC1486>0,((BC1504-SUM($N1576:BB1576))/BC1486)*BC$15,0),BC1504*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BD1504<0,BD1504,IF(BD1486<1,BD1504,MAX(MIN(IF(BD1486>0,((BD1504-SUM($N1576:BC1576))/BD1486)*BD$15,0),BD1504*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BE1504<0,BE1504,IF(BE1486<1,BE1504,MAX(MIN(IF(BE1486>0,((BE1504-SUM($N1576:BD1576))/BE1486)*BE$15,0),BE1504*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BF1504<0,BF1504,IF(BF1486<1,BF1504,MAX(MIN(IF(BF1486>0,((BF1504-SUM($N1576:BE1576))/BF1486)*BF$15,0),BF1504*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BG1504<0,BG1504,IF(BG1486<1,BG1504,MAX(MIN(IF(BG1486>0,((BG1504-SUM($N1576:BF1576))/BG1486)*BG$15,0),BG1504*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BH1504<0,BH1504,IF(BH1486<1,BH1504,MAX(MIN(IF(BH1486>0,((BH1504-SUM($N1576:BG1576))/BH1486)*BH$15,0),BH1504*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BI1504<0,BI1504,IF(BI1486<1,BI1504,MAX(MIN(IF(BI1486>0,((BI1504-SUM($N1576:BH1576))/BI1486)*BI$15,0),BI1504*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BJ1504<0,BJ1504,IF(BJ1486<1,BJ1504,MAX(MIN(IF(BJ1486>0,((BJ1504-SUM($N1576:BI1576))/BJ1486)*BJ$15,0),BJ1504*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BK1504<0,BK1504,IF(BK1486<1,BK1504,MAX(MIN(IF(BK1486>0,((BK1504-SUM($N1576:BJ1576))/BK1486)*BK$15,0),BK1504*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1558=\"Land\",0,IF(BL1504<0,BL1504,IF(BL1486<1,BL1504,MAX(MIN(IF(BL1486>0,((BL1504-SUM($N1576:BK1576))/BL1486)*BL$15,0),BL1504*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1561},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I498","v":0},{"$f":"-'PTRM expenditure'!J498","v":0},{"$f":"-'PTRM expenditure'!K498","v":0},{"$f":"-'PTRM expenditure'!L498","v":0},{"$f":"-'PTRM expenditure'!M498","v":0},{"$f":"-'PTRM expenditure'!N498","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(O1507<0,O1507,IF(O1489<1,O1507,MAX(MIN(IF(O1489>0,((O1507-SUM($N1579:N1579))/O1489)*O$15,0),O1507*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(P1507<0,P1507,IF(P1489<1,P1507,MAX(MIN(IF(P1489>0,((P1507-SUM($N1579:O1579))/P1489)*P$15,0),P1507*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(Q1507<0,Q1507,IF(Q1489<1,Q1507,MAX(MIN(IF(Q1489>0,((Q1507-SUM($N1579:P1579))/Q1489)*Q$15,0),Q1507*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(R1507<0,R1507,IF(R1489<1,R1507,MAX(MIN(IF(R1489>0,((R1507-SUM($N1579:Q1579))/R1489)*R$15,0),R1507*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(S1507<0,S1507,IF(S1489<1,S1507,MAX(MIN(IF(S1489>0,((S1507-SUM($N1579:R1579))/S1489)*S$15,0),S1507*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(T1507<0,T1507,IF(T1489<1,T1507,MAX(MIN(IF(T1489>0,((T1507-SUM($N1579:S1579))/T1489)*T$15,0),T1507*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(U1507<0,U1507,IF(U1489<1,U1507,MAX(MIN(IF(U1489>0,((U1507-SUM($N1579:T1579))/U1489)*U$15,0),U1507*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(V1507<0,V1507,IF(V1489<1,V1507,MAX(MIN(IF(V1489>0,((V1507-SUM($N1579:U1579))/V1489)*V$15,0),V1507*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(W1507<0,W1507,IF(W1489<1,W1507,MAX(MIN(IF(W1489>0,((W1507-SUM($N1579:V1579))/W1489)*W$15,0),W1507*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(X1507<0,X1507,IF(X1489<1,X1507,MAX(MIN(IF(X1489>0,((X1507-SUM($N1579:W1579))/X1489)*X$15,0),X1507*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(Y1507<0,Y1507,IF(Y1489<1,Y1507,MAX(MIN(IF(Y1489>0,((Y1507-SUM($N1579:X1579))/Y1489)*Y$15,0),Y1507*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(Z1507<0,Z1507,IF(Z1489<1,Z1507,MAX(MIN(IF(Z1489>0,((Z1507-SUM($N1579:Y1579))/Z1489)*Z$15,0),Z1507*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AA1507<0,AA1507,IF(AA1489<1,AA1507,MAX(MIN(IF(AA1489>0,((AA1507-SUM($N1579:Z1579))/AA1489)*AA$15,0),AA1507*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AB1507<0,AB1507,IF(AB1489<1,AB1507,MAX(MIN(IF(AB1489>0,((AB1507-SUM($N1579:AA1579))/AB1489)*AB$15,0),AB1507*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AC1507<0,AC1507,IF(AC1489<1,AC1507,MAX(MIN(IF(AC1489>0,((AC1507-SUM($N1579:AB1579))/AC1489)*AC$15,0),AC1507*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AD1507<0,AD1507,IF(AD1489<1,AD1507,MAX(MIN(IF(AD1489>0,((AD1507-SUM($N1579:AC1579))/AD1489)*AD$15,0),AD1507*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AE1507<0,AE1507,IF(AE1489<1,AE1507,MAX(MIN(IF(AE1489>0,((AE1507-SUM($N1579:AD1579))/AE1489)*AE$15,0),AE1507*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AF1507<0,AF1507,IF(AF1489<1,AF1507,MAX(MIN(IF(AF1489>0,((AF1507-SUM($N1579:AE1579))/AF1489)*AF$15,0),AF1507*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AG1507<0,AG1507,IF(AG1489<1,AG1507,MAX(MIN(IF(AG1489>0,((AG1507-SUM($N1579:AF1579))/AG1489)*AG$15,0),AG1507*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AH1507<0,AH1507,IF(AH1489<1,AH1507,MAX(MIN(IF(AH1489>0,((AH1507-SUM($N1579:AG1579))/AH1489)*AH$15,0),AH1507*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AI1507<0,AI1507,IF(AI1489<1,AI1507,MAX(MIN(IF(AI1489>0,((AI1507-SUM($N1579:AH1579))/AI1489)*AI$15,0),AI1507*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AJ1507<0,AJ1507,IF(AJ1489<1,AJ1507,MAX(MIN(IF(AJ1489>0,((AJ1507-SUM($N1579:AI1579))/AJ1489)*AJ$15,0),AJ1507*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AK1507<0,AK1507,IF(AK1489<1,AK1507,MAX(MIN(IF(AK1489>0,((AK1507-SUM($N1579:AJ1579))/AK1489)*AK$15,0),AK1507*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AL1507<0,AL1507,IF(AL1489<1,AL1507,MAX(MIN(IF(AL1489>0,((AL1507-SUM($N1579:AK1579))/AL1489)*AL$15,0),AL1507*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AM1507<0,AM1507,IF(AM1489<1,AM1507,MAX(MIN(IF(AM1489>0,((AM1507-SUM($N1579:AL1579))/AM1489)*AM$15,0),AM1507*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AN1507<0,AN1507,IF(AN1489<1,AN1507,MAX(MIN(IF(AN1489>0,((AN1507-SUM($N1579:AM1579))/AN1489)*AN$15,0),AN1507*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AO1507<0,AO1507,IF(AO1489<1,AO1507,MAX(MIN(IF(AO1489>0,((AO1507-SUM($N1579:AN1579))/AO1489)*AO$15,0),AO1507*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AP1507<0,AP1507,IF(AP1489<1,AP1507,MAX(MIN(IF(AP1489>0,((AP1507-SUM($N1579:AO1579))/AP1489)*AP$15,0),AP1507*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AQ1507<0,AQ1507,IF(AQ1489<1,AQ1507,MAX(MIN(IF(AQ1489>0,((AQ1507-SUM($N1579:AP1579))/AQ1489)*AQ$15,0),AQ1507*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AR1507<0,AR1507,IF(AR1489<1,AR1507,MAX(MIN(IF(AR1489>0,((AR1507-SUM($N1579:AQ1579))/AR1489)*AR$15,0),AR1507*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AS1507<0,AS1507,IF(AS1489<1,AS1507,MAX(MIN(IF(AS1489>0,((AS1507-SUM($N1579:AR1579))/AS1489)*AS$15,0),AS1507*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AT1507<0,AT1507,IF(AT1489<1,AT1507,MAX(MIN(IF(AT1489>0,((AT1507-SUM($N1579:AS1579))/AT1489)*AT$15,0),AT1507*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AU1507<0,AU1507,IF(AU1489<1,AU1507,MAX(MIN(IF(AU1489>0,((AU1507-SUM($N1579:AT1579))/AU1489)*AU$15,0),AU1507*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AV1507<0,AV1507,IF(AV1489<1,AV1507,MAX(MIN(IF(AV1489>0,((AV1507-SUM($N1579:AU1579))/AV1489)*AV$15,0),AV1507*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AW1507<0,AW1507,IF(AW1489<1,AW1507,MAX(MIN(IF(AW1489>0,((AW1507-SUM($N1579:AV1579))/AW1489)*AW$15,0),AW1507*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AX1507<0,AX1507,IF(AX1489<1,AX1507,MAX(MIN(IF(AX1489>0,((AX1507-SUM($N1579:AW1579))/AX1489)*AX$15,0),AX1507*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AY1507<0,AY1507,IF(AY1489<1,AY1507,MAX(MIN(IF(AY1489>0,((AY1507-SUM($N1579:AX1579))/AY1489)*AY$15,0),AY1507*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(AZ1507<0,AZ1507,IF(AZ1489<1,AZ1507,MAX(MIN(IF(AZ1489>0,((AZ1507-SUM($N1579:AY1579))/AZ1489)*AZ$15,0),AZ1507*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BA1507<0,BA1507,IF(BA1489<1,BA1507,MAX(MIN(IF(BA1489>0,((BA1507-SUM($N1579:AZ1579))/BA1489)*BA$15,0),BA1507*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BB1507<0,BB1507,IF(BB1489<1,BB1507,MAX(MIN(IF(BB1489>0,((BB1507-SUM($N1579:BA1579))/BB1489)*BB$15,0),BB1507*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BC1507<0,BC1507,IF(BC1489<1,BC1507,MAX(MIN(IF(BC1489>0,((BC1507-SUM($N1579:BB1579))/BC1489)*BC$15,0),BC1507*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BD1507<0,BD1507,IF(BD1489<1,BD1507,MAX(MIN(IF(BD1489>0,((BD1507-SUM($N1579:BC1579))/BD1489)*BD$15,0),BD1507*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BE1507<0,BE1507,IF(BE1489<1,BE1507,MAX(MIN(IF(BE1489>0,((BE1507-SUM($N1579:BD1579))/BE1489)*BE$15,0),BE1507*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BF1507<0,BF1507,IF(BF1489<1,BF1507,MAX(MIN(IF(BF1489>0,((BF1507-SUM($N1579:BE1579))/BF1489)*BF$15,0),BF1507*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BG1507<0,BG1507,IF(BG1489<1,BG1507,MAX(MIN(IF(BG1489>0,((BG1507-SUM($N1579:BF1579))/BG1489)*BG$15,0),BG1507*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BH1507<0,BH1507,IF(BH1489<1,BH1507,MAX(MIN(IF(BH1489>0,((BH1507-SUM($N1579:BG1579))/BH1489)*BH$15,0),BH1507*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BI1507<0,BI1507,IF(BI1489<1,BI1507,MAX(MIN(IF(BI1489>0,((BI1507-SUM($N1579:BH1579))/BI1489)*BI$15,0),BI1507*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BJ1507<0,BJ1507,IF(BJ1489<1,BJ1507,MAX(MIN(IF(BJ1489>0,((BJ1507-SUM($N1579:BI1579))/BJ1489)*BJ$15,0),BJ1507*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BK1507<0,BK1507,IF(BK1489<1,BK1507,MAX(MIN(IF(BK1489>0,((BK1507-SUM($N1579:BJ1579))/BK1489)*BK$15,0),BK1507*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(BL1507<0,BL1507,IF(BL1489<1,BL1507,MAX(MIN(IF(BL1489>0,((BL1507-SUM($N1579:BK1579))/BL1489)*BL$15,0),BL1507*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1565},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I502","v":0},{"$f":"-'PTRM expenditure'!J502","v":0},{"$f":"-'PTRM expenditure'!K502","v":0},{"$f":"-'PTRM expenditure'!L502","v":0},{"$f":"-'PTRM expenditure'!M502","v":0},{"$f":"-'PTRM expenditure'!N502","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(O1511<0,O1511,IF(O1493<1,O1511,MAX(MIN(IF(O1493>0,((O1511-SUM($N1583:N1583))/O1493)*O$15,0),O1511*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(P1511<0,P1511,IF(P1493<1,P1511,MAX(MIN(IF(P1493>0,((P1511-SUM($N1583:O1583))/P1493)*P$15,0),P1511*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(Q1511<0,Q1511,IF(Q1493<1,Q1511,MAX(MIN(IF(Q1493>0,((Q1511-SUM($N1583:P1583))/Q1493)*Q$15,0),Q1511*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(R1511<0,R1511,IF(R1493<1,R1511,MAX(MIN(IF(R1493>0,((R1511-SUM($N1583:Q1583))/R1493)*R$15,0),R1511*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(S1511<0,S1511,IF(S1493<1,S1511,MAX(MIN(IF(S1493>0,((S1511-SUM($N1583:R1583))/S1493)*S$15,0),S1511*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(T1511<0,T1511,IF(T1493<1,T1511,MAX(MIN(IF(T1493>0,((T1511-SUM($N1583:S1583))/T1493)*T$15,0),T1511*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(U1511<0,U1511,IF(U1493<1,U1511,MAX(MIN(IF(U1493>0,((U1511-SUM($N1583:T1583))/U1493)*U$15,0),U1511*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(V1511<0,V1511,IF(V1493<1,V1511,MAX(MIN(IF(V1493>0,((V1511-SUM($N1583:U1583))/V1493)*V$15,0),V1511*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(W1511<0,W1511,IF(W1493<1,W1511,MAX(MIN(IF(W1493>0,((W1511-SUM($N1583:V1583))/W1493)*W$15,0),W1511*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(X1511<0,X1511,IF(X1493<1,X1511,MAX(MIN(IF(X1493>0,((X1511-SUM($N1583:W1583))/X1493)*X$15,0),X1511*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(Y1511<0,Y1511,IF(Y1493<1,Y1511,MAX(MIN(IF(Y1493>0,((Y1511-SUM($N1583:X1583))/Y1493)*Y$15,0),Y1511*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(Z1511<0,Z1511,IF(Z1493<1,Z1511,MAX(MIN(IF(Z1493>0,((Z1511-SUM($N1583:Y1583))/Z1493)*Z$15,0),Z1511*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AA1511<0,AA1511,IF(AA1493<1,AA1511,MAX(MIN(IF(AA1493>0,((AA1511-SUM($N1583:Z1583))/AA1493)*AA$15,0),AA1511*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AB1511<0,AB1511,IF(AB1493<1,AB1511,MAX(MIN(IF(AB1493>0,((AB1511-SUM($N1583:AA1583))/AB1493)*AB$15,0),AB1511*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AC1511<0,AC1511,IF(AC1493<1,AC1511,MAX(MIN(IF(AC1493>0,((AC1511-SUM($N1583:AB1583))/AC1493)*AC$15,0),AC1511*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AD1511<0,AD1511,IF(AD1493<1,AD1511,MAX(MIN(IF(AD1493>0,((AD1511-SUM($N1583:AC1583))/AD1493)*AD$15,0),AD1511*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AE1511<0,AE1511,IF(AE1493<1,AE1511,MAX(MIN(IF(AE1493>0,((AE1511-SUM($N1583:AD1583))/AE1493)*AE$15,0),AE1511*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AF1511<0,AF1511,IF(AF1493<1,AF1511,MAX(MIN(IF(AF1493>0,((AF1511-SUM($N1583:AE1583))/AF1493)*AF$15,0),AF1511*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AG1511<0,AG1511,IF(AG1493<1,AG1511,MAX(MIN(IF(AG1493>0,((AG1511-SUM($N1583:AF1583))/AG1493)*AG$15,0),AG1511*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AH1511<0,AH1511,IF(AH1493<1,AH1511,MAX(MIN(IF(AH1493>0,((AH1511-SUM($N1583:AG1583))/AH1493)*AH$15,0),AH1511*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AI1511<0,AI1511,IF(AI1493<1,AI1511,MAX(MIN(IF(AI1493>0,((AI1511-SUM($N1583:AH1583))/AI1493)*AI$15,0),AI1511*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AJ1511<0,AJ1511,IF(AJ1493<1,AJ1511,MAX(MIN(IF(AJ1493>0,((AJ1511-SUM($N1583:AI1583))/AJ1493)*AJ$15,0),AJ1511*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AK1511<0,AK1511,IF(AK1493<1,AK1511,MAX(MIN(IF(AK1493>0,((AK1511-SUM($N1583:AJ1583))/AK1493)*AK$15,0),AK1511*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AL1511<0,AL1511,IF(AL1493<1,AL1511,MAX(MIN(IF(AL1493>0,((AL1511-SUM($N1583:AK1583))/AL1493)*AL$15,0),AL1511*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AM1511<0,AM1511,IF(AM1493<1,AM1511,MAX(MIN(IF(AM1493>0,((AM1511-SUM($N1583:AL1583))/AM1493)*AM$15,0),AM1511*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AN1511<0,AN1511,IF(AN1493<1,AN1511,MAX(MIN(IF(AN1493>0,((AN1511-SUM($N1583:AM1583))/AN1493)*AN$15,0),AN1511*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AO1511<0,AO1511,IF(AO1493<1,AO1511,MAX(MIN(IF(AO1493>0,((AO1511-SUM($N1583:AN1583))/AO1493)*AO$15,0),AO1511*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AP1511<0,AP1511,IF(AP1493<1,AP1511,MAX(MIN(IF(AP1493>0,((AP1511-SUM($N1583:AO1583))/AP1493)*AP$15,0),AP1511*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AQ1511<0,AQ1511,IF(AQ1493<1,AQ1511,MAX(MIN(IF(AQ1493>0,((AQ1511-SUM($N1583:AP1583))/AQ1493)*AQ$15,0),AQ1511*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AR1511<0,AR1511,IF(AR1493<1,AR1511,MAX(MIN(IF(AR1493>0,((AR1511-SUM($N1583:AQ1583))/AR1493)*AR$15,0),AR1511*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AS1511<0,AS1511,IF(AS1493<1,AS1511,MAX(MIN(IF(AS1493>0,((AS1511-SUM($N1583:AR1583))/AS1493)*AS$15,0),AS1511*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AT1511<0,AT1511,IF(AT1493<1,AT1511,MAX(MIN(IF(AT1493>0,((AT1511-SUM($N1583:AS1583))/AT1493)*AT$15,0),AT1511*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AU1511<0,AU1511,IF(AU1493<1,AU1511,MAX(MIN(IF(AU1493>0,((AU1511-SUM($N1583:AT1583))/AU1493)*AU$15,0),AU1511*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AV1511<0,AV1511,IF(AV1493<1,AV1511,MAX(MIN(IF(AV1493>0,((AV1511-SUM($N1583:AU1583))/AV1493)*AV$15,0),AV1511*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AW1511<0,AW1511,IF(AW1493<1,AW1511,MAX(MIN(IF(AW1493>0,((AW1511-SUM($N1583:AV1583))/AW1493)*AW$15,0),AW1511*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AX1511<0,AX1511,IF(AX1493<1,AX1511,MAX(MIN(IF(AX1493>0,((AX1511-SUM($N1583:AW1583))/AX1493)*AX$15,0),AX1511*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AY1511<0,AY1511,IF(AY1493<1,AY1511,MAX(MIN(IF(AY1493>0,((AY1511-SUM($N1583:AX1583))/AY1493)*AY$15,0),AY1511*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(AZ1511<0,AZ1511,IF(AZ1493<1,AZ1511,MAX(MIN(IF(AZ1493>0,((AZ1511-SUM($N1583:AY1583))/AZ1493)*AZ$15,0),AZ1511*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BA1511<0,BA1511,IF(BA1493<1,BA1511,MAX(MIN(IF(BA1493>0,((BA1511-SUM($N1583:AZ1583))/BA1493)*BA$15,0),BA1511*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BB1511<0,BB1511,IF(BB1493<1,BB1511,MAX(MIN(IF(BB1493>0,((BB1511-SUM($N1583:BA1583))/BB1493)*BB$15,0),BB1511*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BC1511<0,BC1511,IF(BC1493<1,BC1511,MAX(MIN(IF(BC1493>0,((BC1511-SUM($N1583:BB1583))/BC1493)*BC$15,0),BC1511*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BD1511<0,BD1511,IF(BD1493<1,BD1511,MAX(MIN(IF(BD1493>0,((BD1511-SUM($N1583:BC1583))/BD1493)*BD$15,0),BD1511*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BE1511<0,BE1511,IF(BE1493<1,BE1511,MAX(MIN(IF(BE1493>0,((BE1511-SUM($N1583:BD1583))/BE1493)*BE$15,0),BE1511*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BF1511<0,BF1511,IF(BF1493<1,BF1511,MAX(MIN(IF(BF1493>0,((BF1511-SUM($N1583:BE1583))/BF1493)*BF$15,0),BF1511*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BG1511<0,BG1511,IF(BG1493<1,BG1511,MAX(MIN(IF(BG1493>0,((BG1511-SUM($N1583:BF1583))/BG1493)*BG$15,0),BG1511*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BH1511<0,BH1511,IF(BH1493<1,BH1511,MAX(MIN(IF(BH1493>0,((BH1511-SUM($N1583:BG1583))/BH1493)*BH$15,0),BH1511*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BI1511<0,BI1511,IF(BI1493<1,BI1511,MAX(MIN(IF(BI1493>0,((BI1511-SUM($N1583:BH1583))/BI1493)*BI$15,0),BI1511*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BJ1511<0,BJ1511,IF(BJ1493<1,BJ1511,MAX(MIN(IF(BJ1493>0,((BJ1511-SUM($N1583:BI1583))/BJ1493)*BJ$15,0),BJ1511*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BK1511<0,BK1511,IF(BK1493<1,BK1511,MAX(MIN(IF(BK1493>0,((BK1511-SUM($N1583:BJ1583))/BK1493)*BK$15,0),BK1511*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(BL1511<0,BL1511,IF(BL1493<1,BL1511,MAX(MIN(IF(BL1493>0,((BL1511-SUM($N1583:BK1583))/BL1493)*BL$15,0),BL1511*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1568},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1571},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1575},null,null,"Buildings"]
[{"$f":"ROW()","v":1578},null,null,"Vehicle"]
[{"$f":"ROW()","v":1579},null,null,"Information Technology"]
[{"$f":"ROW()","v":1582},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":1589},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1592},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1596},null,null,"Vehicle"]
[{"$f":"ROW()","v":1599},null,null,"FRC"]
[{"$f":"ROW()","v":1602},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1606},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I1498+I1516+I1534+I1552+I1570 + I1588","v":0},{"$f":"J1498+J1516+J1534+J1552+J1570 + J1588","v":0},0,0,0,0,{"$f":"O1498+O1516+O1534+O1552+O1570 + O1588","v":0},0,0,0,0,{"$f":"T1498+T1516+T1534+T1552+T1570 + T1588","v":0},0,{"$f":"V1498+V1516+V1534+V1552+V1570 + V1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1498+AI1516+AI1534+AI1552+AI1570 + AI1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1498+AV1516+AV1534+AV1552+AV1570 + AV1588","v":0},0,0,0,0,0,{"$f":"BB1498+BB1516+BB1534+BB1552+BB1570 + BB1588","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1609},null,null,"Regulators",null,null,null,null,{"$f":"I1501+I1519+I1537+I1555+I1573 + I1591","v":0.10789577019568218},{"$f":"J1501+J1519+J1537+J1555+J1573 + J1591","v":0.10377252853559243},9.9649286875502702E-2,9.5526045215412969E-2,9.1402803555323237E-2,8.7279561895233504E-2,{"$f":"O1501+O1519+O1537+O1555+O1573 + O1591","v":8.3123392281174768E-2},7.8967222667116033E-2,7.4811053053057297E-2,7.0654883438998561E-2,6.6498713824939826E-2,{"$f":"T1501+T1519+T1537+T1555+T1573 + T1591","v":6.234254421088109E-2},5.8186374596822354E-2,{"$f":"V1501+V1519+V1537+V1555+V1573 + V1591","v":5.4030204982763612E-2},4.9874035368704869E-2,4.5717865754646134E-2,4.1561696140587398E-2,3.7405526526528655E-2,3.3249356912469913E-2,2.9093187298411174E-2,2.4937017684352435E-2,2.0780848070293696E-2,1.6624678456234956E-2,1.2468508842176217E-2,8.3123392281174782E-3,4.1561696140587391E-3,{"$f":"AI1501+AI1519+AI1537+AI1555+AI1573 + AI1591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1501+AV1519+AV1537+AV1555+AV1573 + AV1591","v":0},0,0,0,0,0,{"$f":"BB1501+BB1519+BB1537+BB1555+BB1573 + BB1591","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1613},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I1505+I1523+I1541+I1559+I1577 + I1595","v":0},{"$f":"J1505+J1523+J1541+J1559+J1577 + J1595","v":0},0,0,0,0,{"$f":"O1505+O1523+O1541+O1559+O1577 + O1595","v":0},0,0,0,0,{"$f":"T1505+T1523+T1541+T1559+T1577 + T1595","v":0},0,{"$f":"V1505+V1523+V1541+V1559+V1577 + V1595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1505+AI1523+AI1541+AI1559+AI1577 + AI1595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1505+AV1523+AV1541+AV1559+AV1577 + AV1595","v":0},0,0,0,0,0,{"$f":"BB1505+BB1523+BB1541+BB1559+BB1577 + BB1595","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1616},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1508+I1526+I1544+I1562+I1580 + I1598","v":0},{"$f":"J1508+J1526+J1544+J1562+J1580 + J1598","v":0},0,0,0,0,{"$f":"O1508+O1526+O1544+O1562+O1580 + O1598","v":0},0,0,0,0,{"$f":"T1508+T1526+T1544+T1562+T1580 + T1598","v":0},0,{"$f":"V1508+V1526+V1544+V1562+V1580 + V1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1508+AI1526+AI1544+AI1562+AI1580 + AI1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1508+AV1526+AV1544+AV1562+AV1580 + AV1598","v":0},0,0,0,0,0,{"$f":"BB1508+BB1526+BB1544+BB1562+BB1580 + BB1598","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1620},null,null,"Total",null,null,null,null,{"$f":"SUM(I1604:I1619)","v":21.222022974689907},{"$f":"SUM(J1604:J1619)","v":19.990001203701244},18.757979432712578,17.525957661723915,16.293935890735249,15.061914119746584,{"$f":"SUM(O1604:O1619)","v":13.816296173646657},12.570678227546729,11.325060281446802,10.079442335346872,8.8338243892469457,{"$f":"SUM(T1604:T1619)","v":7.5882064431470182},7.3745064520597925,{"$f":"SUM(V1604:V1619)","v":7.1608064609725668},6.947106469885342,6.7334064787981163,6.5197064877108906,6.3060064966236649,6.0923065055364392,5.8786065144492134,5.6649065233619877,5.451206532274762,5.2375065411875372,5.0238065501003115,4.8101065590130858,4.5964065679258601,{"$f":"SUM(AI1604:AI1619)","v":4.3827065768386344},4.1731627553654675,3.9636189338923007,3.7540751124191343,3.5445312909459679,3.334987469472801,3.1254436479996346,2.9158998265264682,2.7063560050533013,2.4968121835801345,2.287268362106968,2.0777245406338012,1.8681807191606348,{"$f":"SUM(AV1604:AV1619)","v":1.6586368976874679},1.4490930762143015,1.2395492547411349,1.0300054332679682,0.82046161179480159,0.61091779032163507,{"$f":"SUM(BB1604:BB1619)","v":0.40137396884846854},0.19183014737530199,0.18223864000653689,0.17264713263777179,0.16305562526900669,0.15346411790024159,0.14387261053147649,0.13428110316271138,0.12468959579394628,0.11509808842518118,0.10550658105641608]
[{"$f":"ROW()","v":1623},null,null,"High Pressure Mains - Steel",null,null,null,null,68,{"$f":"(I1623-I$15)*(I1623>J$15)","v":67},66,65,64,63,{"$f":"(N1623-N$15)*(N1623>O$15)","v":62},{"$f":"(O1623-O$15)*(O1623>P$15)","v":61},{"$f":"(P1623-P$15)*(P1623>Q$15)","v":60},{"$f":"(Q1623-Q$15)*(Q1623>R$15)","v":59},{"$f":"(R1623-R$15)*(R1623>S$15)","v":58},{"$f":"(S1623-S$15)*(S1623>T$15)","v":57},{"$f":"(T1623-T$15)*(T1623>U$15)","v":56},{"$f":"(U1623-U$15)*(U1623>V$15)","v":55},{"$f":"(V1623-V$15)*(V1623>W$15)","v":54},{"$f":"(W1623-W$15)*(W1623>X$15)","v":53},{"$f":"(X1623-X$15)*(X1623>Y$15)","v":52},{"$f":"(Y1623-Y$15)*(Y1623>Z$15)","v":51},{"$f":"(Z1623-Z$15)*(Z1623>AA$15)","v":50},{"$f":"(AA1623-AA$15)*(AA1623>AB$15)","v":49},{"$f":"(AB1623-AB$15)*(AB1623>AC$15)","v":48},{"$f":"(AC1623-AC$15)*(AC1623>AD$15)","v":47},{"$f":"(AD1623-AD$15)*(AD1623>AE$15)","v":46},{"$f":"(AE1623-AE$15)*(AE1623>AF$15)","v":45},{"$f":"(AF1623-AF$15)*(AF1623>AG$15)","v":44},{"$f":"(AG1623-AG$15)*(AG1623>AH$15)","v":43},{"$f":"(AH1623-AH$15)*(AH1623>AI$15)","v":42},{"$f":"(AI1623-AI$15)*(AI1623>AJ$15)","v":41},{"$f":"(AJ1623-AJ$15)*(AJ1623>AK$15)","v":40},{"$f":"(AK1623-AK$15)*(AK1623>AL$15)","v":39},{"$f":"(AL1623-AL$15)*(AL1623>AM$15)","v":38},{"$f":"(AM1623-AM$15)*(AM1623>AN$15)","v":37},{"$f":"(AN1623-AN$15)*(AN1623>AO$15)","v":36},{"$f":"(AO1623-AO$15)*(AO1623>AP$15)","v":35},{"$f":"(AP1623-AP$15)*(AP1623>AQ$15)","v":34},{"$f":"(AQ1623-AQ$15)*(AQ1623>AR$15)","v":33},{"$f":"(AR1623-AR$15)*(AR1623>AS$15)","v":32},{"$f":"(AS1623-AS$15)*(AS1623>AT$15)","v":31},{"$f":"(AT1623-AT$15)*(AT1623>AU$15)","v":30},{"$f":"(AU1623-AU$15)*(AU1623>AV$15)","v":29},{"$f":"(AV1623-AV$15)*(AV1623>AW$15)","v":28},{"$f":"(AW1623-AW$15)*(AW1623>AX$15)","v":27},{"$f":"(AX1623-AX$15)*(AX1623>AY$15)","v":26},{"$f":"(AY1623-AY$15)*(AY1623>AZ$15)","v":25},{"$f":"(AZ1623-AZ$15)*(AZ1623>BA$15)","v":24},{"$f":"(BA1623-BA$15)*(BA1623>BB$15)","v":23},{"$f":"(BB1623-BB$15)*(BB1623>BC$15)","v":22},{"$f":"(BC1623-BC$15)*(BC1623>BD$15)","v":21},{"$f":"(BD1623-BD$15)*(BD1623>BE$15)","v":20},{"$f":"(BE1623-BE$15)*(BE1623>BF$15)","v":19},{"$f":"(BF1623-BF$15)*(BF1623>BG$15)","v":18},{"$f":"(BG1623-BG$15)*(BG1623>BH$15)","v":17},{"$f":"(BH1623-BH$15)*(BH1623>BI$15)","v":16},{"$f":"(BI1623-BI$15)*(BI1623>BJ$15)","v":15},{"$f":"(BJ1623-BJ$15)*(BJ1623>BK$15)","v":14},{"$f":"(BK1623-BK$15)*(BK1623>BL$15)","v":13}]
[{"$f":"ROW()","v":1626},null,null,"Medium / Low Pressure Mains",null,null,null,null,48,{"$f":"(I1626-I$15)*(I1626>J$15)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1627},null,null,"Low Pressure Mains",null,null,null,null,48,{"$f":"(I1627-I$15)*(I1627>J$15)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1630},null,null,"Buildings",null,null,null,null,28,{"$f":"(I1630-I$15)*(I1630>J$15)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1633},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I1633-I$15)*(I1633>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,null,"Land",null,null,null,null,0,{"$f":"(I1637-I$15)*(I1637>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1644},null,null,"Medium / Low Pressure Mains",null,null,null,null,10.722080492533667,10.498703815605882,10.276758724692712,10.054813633779542,9.8328685428663718,9.6109234519532016,9.3889783610400315,9.1654312572057446,8.9418841533714577,8.7183370495371708,8.4947899457028839,8.271242841868597,8.0476957380343102,7.8241486342000242,7.6006015303657382,7.3770544265314522,7.1535073226971662,6.9299602188628793,6.7064131150285933,6.4828660111943073,6.2593189073600204,6.0357718035257335,5.8122246996914475,5.5886775958571615,5.3651304920228746,5.1415833881885877,4.9180362843543017,4.6944891805200157,4.4709420766857288,4.247394972851442,4.023847869017156,3.8003007651828695,3.5767536613485831,3.3532065575142966,3.1296594536800102,2.9061123498457238,2.6825652460114373,2.4590181421771509,2.2354710383428644,2.011923934508578,1.7883768306742915,1.5648297268400051,1.3412826230057187,1.1177355191714322,0.89418841533714577,0.67064131150285933,0.44709420766857288,0.22354710383428644,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1654},null,null,"FRC",null,null,null,null,0,{"$f":"I1762","v":0},{"$f":"J1762","v":0},{"$f":"K1762","v":0},{"$f":"L1762","v":0},{"$f":"M1762","v":0},{"$f":"N1762","v":0},{"$f":"O1762","v":0},{"$f":"P1762","v":0},{"$f":"Q1762","v":0},{"$f":"R1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1661},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1664},null,null,"Regulators"]
[{"$f":"ROW()","v":1667},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1670},null,null,"Information Technology"]
[{"$f":"ROW()","v":1673},null,null,"Land"]
[{"$f":"ROW()","v":1674},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1677},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1681},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1684},null,null,"Buildings"]
[{"$f":"ROW()","v":1687},null,null,"Vehicle"]
[{"$f":"ROW()","v":1691},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1697},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I525","v":0},{"$f":"-'PTRM expenditure'!J525","v":0},{"$f":"-'PTRM expenditure'!K525","v":0},{"$f":"-'PTRM expenditure'!L525","v":0},{"$f":"-'PTRM expenditure'!M525","v":0},{"$f":"-'PTRM expenditure'!N525","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(O1643<0,O1643,IF(O1625<1,O1643,MAX(MIN(IF(O1625>0,((O1643-SUM($N1715:N1715))/O1625)*O$15,0),O1643*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(P1643<0,P1643,IF(P1625<1,P1643,MAX(MIN(IF(P1625>0,((P1643-SUM($N1715:O1715))/P1625)*P$15,0),P1643*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(Q1643<0,Q1643,IF(Q1625<1,Q1643,MAX(MIN(IF(Q1625>0,((Q1643-SUM($N1715:P1715))/Q1625)*Q$15,0),Q1643*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(R1643<0,R1643,IF(R1625<1,R1643,MAX(MIN(IF(R1625>0,((R1643-SUM($N1715:Q1715))/R1625)*R$15,0),R1643*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(S1643<0,S1643,IF(S1625<1,S1643,MAX(MIN(IF(S1625>0,((S1643-SUM($N1715:R1715))/S1625)*S$15,0),S1643*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(T1643<0,T1643,IF(T1625<1,T1643,MAX(MIN(IF(T1625>0,((T1643-SUM($N1715:S1715))/T1625)*T$15,0),T1643*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(U1643<0,U1643,IF(U1625<1,U1643,MAX(MIN(IF(U1625>0,((U1643-SUM($N1715:T1715))/U1625)*U$15,0),U1643*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(V1643<0,V1643,IF(V1625<1,V1643,MAX(MIN(IF(V1625>0,((V1643-SUM($N1715:U1715))/V1625)*V$15,0),V1643*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(W1643<0,W1643,IF(W1625<1,W1643,MAX(MIN(IF(W1625>0,((W1643-SUM($N1715:V1715))/W1625)*W$15,0),W1643*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(X1643<0,X1643,IF(X1625<1,X1643,MAX(MIN(IF(X1625>0,((X1643-SUM($N1715:W1715))/X1625)*X$15,0),X1643*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(Y1643<0,Y1643,IF(Y1625<1,Y1643,MAX(MIN(IF(Y1625>0,((Y1643-SUM($N1715:X1715))/Y1625)*Y$15,0),Y1643*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(Z1643<0,Z1643,IF(Z1625<1,Z1643,MAX(MIN(IF(Z1625>0,((Z1643-SUM($N1715:Y1715))/Z1625)*Z$15,0),Z1643*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AA1643<0,AA1643,IF(AA1625<1,AA1643,MAX(MIN(IF(AA1625>0,((AA1643-SUM($N1715:Z1715))/AA1625)*AA$15,0),AA1643*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AB1643<0,AB1643,IF(AB1625<1,AB1643,MAX(MIN(IF(AB1625>0,((AB1643-SUM($N1715:AA1715))/AB1625)*AB$15,0),AB1643*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AC1643<0,AC1643,IF(AC1625<1,AC1643,MAX(MIN(IF(AC1625>0,((AC1643-SUM($N1715:AB1715))/AC1625)*AC$15,0),AC1643*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AD1643<0,AD1643,IF(AD1625<1,AD1643,MAX(MIN(IF(AD1625>0,((AD1643-SUM($N1715:AC1715))/AD1625)*AD$15,0),AD1643*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AE1643<0,AE1643,IF(AE1625<1,AE1643,MAX(MIN(IF(AE1625>0,((AE1643-SUM($N1715:AD1715))/AE1625)*AE$15,0),AE1643*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AF1643<0,AF1643,IF(AF1625<1,AF1643,MAX(MIN(IF(AF1625>0,((AF1643-SUM($N1715:AE1715))/AF1625)*AF$15,0),AF1643*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AG1643<0,AG1643,IF(AG1625<1,AG1643,MAX(MIN(IF(AG1625>0,((AG1643-SUM($N1715:AF1715))/AG1625)*AG$15,0),AG1643*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AH1643<0,AH1643,IF(AH1625<1,AH1643,MAX(MIN(IF(AH1625>0,((AH1643-SUM($N1715:AG1715))/AH1625)*AH$15,0),AH1643*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AI1643<0,AI1643,IF(AI1625<1,AI1643,MAX(MIN(IF(AI1625>0,((AI1643-SUM($N1715:AH1715))/AI1625)*AI$15,0),AI1643*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AJ1643<0,AJ1643,IF(AJ1625<1,AJ1643,MAX(MIN(IF(AJ1625>0,((AJ1643-SUM($N1715:AI1715))/AJ1625)*AJ$15,0),AJ1643*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AK1643<0,AK1643,IF(AK1625<1,AK1643,MAX(MIN(IF(AK1625>0,((AK1643-SUM($N1715:AJ1715))/AK1625)*AK$15,0),AK1643*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AL1643<0,AL1643,IF(AL1625<1,AL1643,MAX(MIN(IF(AL1625>0,((AL1643-SUM($N1715:AK1715))/AL1625)*AL$15,0),AL1643*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AM1643<0,AM1643,IF(AM1625<1,AM1643,MAX(MIN(IF(AM1625>0,((AM1643-SUM($N1715:AL1715))/AM1625)*AM$15,0),AM1643*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AN1643<0,AN1643,IF(AN1625<1,AN1643,MAX(MIN(IF(AN1625>0,((AN1643-SUM($N1715:AM1715))/AN1625)*AN$15,0),AN1643*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AO1643<0,AO1643,IF(AO1625<1,AO1643,MAX(MIN(IF(AO1625>0,((AO1643-SUM($N1715:AN1715))/AO1625)*AO$15,0),AO1643*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AP1643<0,AP1643,IF(AP1625<1,AP1643,MAX(MIN(IF(AP1625>0,((AP1643-SUM($N1715:AO1715))/AP1625)*AP$15,0),AP1643*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AQ1643<0,AQ1643,IF(AQ1625<1,AQ1643,MAX(MIN(IF(AQ1625>0,((AQ1643-SUM($N1715:AP1715))/AQ1625)*AQ$15,0),AQ1643*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AR1643<0,AR1643,IF(AR1625<1,AR1643,MAX(MIN(IF(AR1625>0,((AR1643-SUM($N1715:AQ1715))/AR1625)*AR$15,0),AR1643*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AS1643<0,AS1643,IF(AS1625<1,AS1643,MAX(MIN(IF(AS1625>0,((AS1643-SUM($N1715:AR1715))/AS1625)*AS$15,0),AS1643*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AT1643<0,AT1643,IF(AT1625<1,AT1643,MAX(MIN(IF(AT1625>0,((AT1643-SUM($N1715:AS1715))/AT1625)*AT$15,0),AT1643*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AU1643<0,AU1643,IF(AU1625<1,AU1643,MAX(MIN(IF(AU1625>0,((AU1643-SUM($N1715:AT1715))/AU1625)*AU$15,0),AU1643*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AV1643<0,AV1643,IF(AV1625<1,AV1643,MAX(MIN(IF(AV1625>0,((AV1643-SUM($N1715:AU1715))/AV1625)*AV$15,0),AV1643*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AW1643<0,AW1643,IF(AW1625<1,AW1643,MAX(MIN(IF(AW1625>0,((AW1643-SUM($N1715:AV1715))/AW1625)*AW$15,0),AW1643*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AX1643<0,AX1643,IF(AX1625<1,AX1643,MAX(MIN(IF(AX1625>0,((AX1643-SUM($N1715:AW1715))/AX1625)*AX$15,0),AX1643*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AY1643<0,AY1643,IF(AY1625<1,AY1643,MAX(MIN(IF(AY1625>0,((AY1643-SUM($N1715:AX1715))/AY1625)*AY$15,0),AY1643*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(AZ1643<0,AZ1643,IF(AZ1625<1,AZ1643,MAX(MIN(IF(AZ1625>0,((AZ1643-SUM($N1715:AY1715))/AZ1625)*AZ$15,0),AZ1643*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BA1643<0,BA1643,IF(BA1625<1,BA1643,MAX(MIN(IF(BA1625>0,((BA1643-SUM($N1715:AZ1715))/BA1625)*BA$15,0),BA1643*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BB1643<0,BB1643,IF(BB1625<1,BB1643,MAX(MIN(IF(BB1625>0,((BB1643-SUM($N1715:BA1715))/BB1625)*BB$15,0),BB1643*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BC1643<0,BC1643,IF(BC1625<1,BC1643,MAX(MIN(IF(BC1625>0,((BC1643-SUM($N1715:BB1715))/BC1625)*BC$15,0),BC1643*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BD1643<0,BD1643,IF(BD1625<1,BD1643,MAX(MIN(IF(BD1625>0,((BD1643-SUM($N1715:BC1715))/BD1625)*BD$15,0),BD1643*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BE1643<0,BE1643,IF(BE1625<1,BE1643,MAX(MIN(IF(BE1625>0,((BE1643-SUM($N1715:BD1715))/BE1625)*BE$15,0),BE1643*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BF1643<0,BF1643,IF(BF1625<1,BF1643,MAX(MIN(IF(BF1625>0,((BF1643-SUM($N1715:BE1715))/BF1625)*BF$15,0),BF1643*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BG1643<0,BG1643,IF(BG1625<1,BG1643,MAX(MIN(IF(BG1625>0,((BG1643-SUM($N1715:BF1715))/BG1625)*BG$15,0),BG1643*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BH1643<0,BH1643,IF(BH1625<1,BH1643,MAX(MIN(IF(BH1625>0,((BH1643-SUM($N1715:BG1715))/BH1625)*BH$15,0),BH1643*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BI1643<0,BI1643,IF(BI1625<1,BI1643,MAX(MIN(IF(BI1625>0,((BI1643-SUM($N1715:BH1715))/BI1625)*BI$15,0),BI1643*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BJ1643<0,BJ1643,IF(BJ1625<1,BJ1643,MAX(MIN(IF(BJ1625>0,((BJ1643-SUM($N1715:BI1715))/BJ1625)*BJ$15,0),BJ1643*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BK1643<0,BK1643,IF(BK1625<1,BK1643,MAX(MIN(IF(BK1625>0,((BK1643-SUM($N1715:BJ1715))/BK1625)*BK$15,0),BK1643*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(BL1643<0,BL1643,IF(BL1625<1,BL1643,MAX(MIN(IF(BL1625>0,((BL1643-SUM($N1715:BK1715))/BL1625)*BL$15,0),BL1643*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1698},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I526","v":-0.22337667692778473},{"$f":"-'PTRM expenditure'!J526","v":-0.22194509091317091},{"$f":"-'PTRM expenditure'!K526","v":-0.22194509091317088},{"$f":"-'PTRM expenditure'!L526","v":-0.22194509091317088},{"$f":"-'PTRM expenditure'!M526","v":-0.22194509091317088},{"$f":"-'PTRM expenditure'!N526","v":-0.22194509091317088},{"$f":"-IF($D1698=\"Land\",0,IF(O1644<0,O1644,IF(O1626<1,O1644,MAX(MIN(IF(O1626>0,((O1644-SUM($N1716:N1716))/O1626)*O$15,0),O1644*O$15),0))))*$K$6","v":-0.22354710383428647},{"$f":"-IF($D1698=\"Land\",0,IF(P1644<0,P1644,IF(P1626<1,P1644,MAX(MIN(IF(P1626>0,((P1644-SUM($N1716:O1716))/P1626)*P$15,0),P1644*P$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(Q1644<0,Q1644,IF(Q1626<1,Q1644,MAX(MIN(IF(Q1626>0,((Q1644-SUM($N1716:P1716))/Q1626)*Q$15,0),Q1644*Q$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(R1644<0,R1644,IF(R1626<1,R1644,MAX(MIN(IF(R1626>0,((R1644-SUM($N1716:Q1716))/R1626)*R$15,0),R1644*R$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(S1644<0,S1644,IF(S1626<1,S1644,MAX(MIN(IF(S1626>0,((S1644-SUM($N1716:R1716))/S1626)*S$15,0),S1644*S$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(T1644<0,T1644,IF(T1626<1,T1644,MAX(MIN(IF(T1626>0,((T1644-SUM($N1716:S1716))/T1626)*T$15,0),T1644*T$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(U1644<0,U1644,IF(U1626<1,U1644,MAX(MIN(IF(U1626>0,((U1644-SUM($N1716:T1716))/U1626)*U$15,0),U1644*U$15),0))))*$K$6","v":-0.22354710383428639},{"$f":"-IF($D1698=\"Land\",0,IF(V1644<0,V1644,IF(V1626<1,V1644,MAX(MIN(IF(V1626>0,((V1644-SUM($N1716:U1716))/V1626)*V$15,0),V1644*V$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(W1644<0,W1644,IF(W1626<1,W1644,MAX(MIN(IF(W1626>0,((W1644-SUM($N1716:V1716))/W1626)*W$15,0),W1644*W$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(X1644<0,X1644,IF(X1626<1,X1644,MAX(MIN(IF(X1626>0,((X1644-SUM($N1716:W1716))/X1626)*X$15,0),X1644*X$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(Y1644<0,Y1644,IF(Y1626<1,Y1644,MAX(MIN(IF(Y1626>0,((Y1644-SUM($N1716:X1716))/Y1626)*Y$15,0),Y1644*Y$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(Z1644<0,Z1644,IF(Z1626<1,Z1644,MAX(MIN(IF(Z1626>0,((Z1644-SUM($N1716:Y1716))/Z1626)*Z$15,0),Z1644*Z$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(AA1644<0,AA1644,IF(AA1626<1,AA1644,MAX(MIN(IF(AA1626>0,((AA1644-SUM($N1716:Z1716))/AA1626)*AA$15,0),AA1644*AA$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AB1644<0,AB1644,IF(AB1626<1,AB1644,MAX(MIN(IF(AB1626>0,((AB1644-SUM($N1716:AA1716))/AB1626)*AB$15,0),AB1644*AB$15),0))))*$K$6","v":-0.22354710383428647},{"$f":"-IF($D1698=\"Land\",0,IF(AC1644<0,AC1644,IF(AC1626<1,AC1644,MAX(MIN(IF(AC1626>0,((AC1644-SUM($N1716:AB1716))/AC1626)*AC$15,0),AC1644*AC$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AD1644<0,AD1644,IF(AD1626<1,AD1644,MAX(MIN(IF(AD1626>0,((AD1644-SUM($N1716:AC1716))/AD1626)*AD$15,0),AD1644*AD$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(AE1644<0,AE1644,IF(AE1626<1,AE1644,MAX(MIN(IF(AE1626>0,((AE1644-SUM($N1716:AD1716))/AE1626)*AE$15,0),AE1644*AE$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AF1644<0,AF1644,IF(AF1626<1,AF1644,MAX(MIN(IF(AF1626>0,((AF1644-SUM($N1716:AE1716))/AF1626)*AF$15,0),AF1644*AF$15),0))))*$K$6","v":-0.22354710383428647},{"$f":"-IF($D1698=\"Land\",0,IF(AG1644<0,AG1644,IF(AG1626<1,AG1644,MAX(MIN(IF(AG1626>0,((AG1644-SUM($N1716:AF1716))/AG1626)*AG$15,0),AG1644*AG$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AH1644<0,AH1644,IF(AH1626<1,AH1644,MAX(MIN(IF(AH1626>0,((AH1644-SUM($N1716:AG1716))/AH1626)*AH$15,0),AH1644*AH$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(AI1644<0,AI1644,IF(AI1626<1,AI1644,MAX(MIN(IF(AI1626>0,((AI1644-SUM($N1716:AH1716))/AI1626)*AI$15,0),AI1644*AI$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AJ1644<0,AJ1644,IF(AJ1626<1,AJ1644,MAX(MIN(IF(AJ1626>0,((AJ1644-SUM($N1716:AI1716))/AJ1626)*AJ$15,0),AJ1644*AJ$15),0))))*$K$6","v":-0.22354710383428647},{"$f":"-IF($D1698=\"Land\",0,IF(AK1644<0,AK1644,IF(AK1626<1,AK1644,MAX(MIN(IF(AK1626>0,((AK1644-SUM($N1716:AJ1716))/AK1626)*AK$15,0),AK1644*AK$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AL1644<0,AL1644,IF(AL1626<1,AL1644,MAX(MIN(IF(AL1626>0,((AL1644-SUM($N1716:AK1716))/AL1626)*AL$15,0),AL1644*AL$15),0))))*$K$6","v":-0.22354710383428641},{"$f":"-IF($D1698=\"Land\",0,IF(AM1644<0,AM1644,IF(AM1626<1,AM1644,MAX(MIN(IF(AM1626>0,((AM1644-SUM($N1716:AL1716))/AM1626)*AM$15,0),AM1644*AM$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AN1644<0,AN1644,IF(AN1626<1,AN1644,MAX(MIN(IF(AN1626>0,((AN1644-SUM($N1716:AM1716))/AN1626)*AN$15,0),AN1644*AN$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AO1644<0,AO1644,IF(AO1626<1,AO1644,MAX(MIN(IF(AO1626>0,((AO1644-SUM($N1716:AN1716))/AO1626)*AO$15,0),AO1644*AO$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AP1644<0,AP1644,IF(AP1626<1,AP1644,MAX(MIN(IF(AP1626>0,((AP1644-SUM($N1716:AO1716))/AP1626)*AP$15,0),AP1644*AP$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AQ1644<0,AQ1644,IF(AQ1626<1,AQ1644,MAX(MIN(IF(AQ1626>0,((AQ1644-SUM($N1716:AP1716))/AQ1626)*AQ$15,0),AQ1644*AQ$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AR1644<0,AR1644,IF(AR1626<1,AR1644,MAX(MIN(IF(AR1626>0,((AR1644-SUM($N1716:AQ1716))/AR1626)*AR$15,0),AR1644*AR$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AS1644<0,AS1644,IF(AS1626<1,AS1644,MAX(MIN(IF(AS1626>0,((AS1644-SUM($N1716:AR1716))/AS1626)*AS$15,0),AS1644*AS$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AT1644<0,AT1644,IF(AT1626<1,AT1644,MAX(MIN(IF(AT1626>0,((AT1644-SUM($N1716:AS1716))/AT1626)*AT$15,0),AT1644*AT$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AU1644<0,AU1644,IF(AU1626<1,AU1644,MAX(MIN(IF(AU1626>0,((AU1644-SUM($N1716:AT1716))/AU1626)*AU$15,0),AU1644*AU$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AV1644<0,AV1644,IF(AV1626<1,AV1644,MAX(MIN(IF(AV1626>0,((AV1644-SUM($N1716:AU1716))/AV1626)*AV$15,0),AV1644*AV$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AW1644<0,AW1644,IF(AW1626<1,AW1644,MAX(MIN(IF(AW1626>0,((AW1644-SUM($N1716:AV1716))/AW1626)*AW$15,0),AW1644*AW$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AX1644<0,AX1644,IF(AX1626<1,AX1644,MAX(MIN(IF(AX1626>0,((AX1644-SUM($N1716:AW1716))/AX1626)*AX$15,0),AX1644*AX$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AY1644<0,AY1644,IF(AY1626<1,AY1644,MAX(MIN(IF(AY1626>0,((AY1644-SUM($N1716:AX1716))/AY1626)*AY$15,0),AY1644*AY$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(AZ1644<0,AZ1644,IF(AZ1626<1,AZ1644,MAX(MIN(IF(AZ1626>0,((AZ1644-SUM($N1716:AY1716))/AZ1626)*AZ$15,0),AZ1644*AZ$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(BA1644<0,BA1644,IF(BA1626<1,BA1644,MAX(MIN(IF(BA1626>0,((BA1644-SUM($N1716:AZ1716))/BA1626)*BA$15,0),BA1644*BA$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(BB1644<0,BB1644,IF(BB1626<1,BB1644,MAX(MIN(IF(BB1626>0,((BB1644-SUM($N1716:BA1716))/BB1626)*BB$15,0),BB1644*BB$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(BC1644<0,BC1644,IF(BC1626<1,BC1644,MAX(MIN(IF(BC1626>0,((BC1644-SUM($N1716:BB1716))/BC1626)*BC$15,0),BC1644*BC$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(BD1644<0,BD1644,IF(BD1626<1,BD1644,MAX(MIN(IF(BD1626>0,((BD1644-SUM($N1716:BC1716))/BD1626)*BD$15,0),BD1644*BD$15),0))))*$K$6","v":-0.22354710383428644},{"$f":"-IF($D1698=\"Land\",0,IF(BE1644<0,BE1644,IF(BE1626<1,BE1644,MAX(MIN(IF(BE1626>0,((BE1644-SUM($N1716:BD1716))/BE1626)*BE$15,0),BE1644*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BF1644<0,BF1644,IF(BF1626<1,BF1644,MAX(MIN(IF(BF1626>0,((BF1644-SUM($N1716:BE1716))/BF1626)*BF$15,0),BF1644*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BG1644<0,BG1644,IF(BG1626<1,BG1644,MAX(MIN(IF(BG1626>0,((BG1644-SUM($N1716:BF1716))/BG1626)*BG$15,0),BG1644*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BH1644<0,BH1644,IF(BH1626<1,BH1644,MAX(MIN(IF(BH1626>0,((BH1644-SUM($N1716:BG1716))/BH1626)*BH$15,0),BH1644*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BI1644<0,BI1644,IF(BI1626<1,BI1644,MAX(MIN(IF(BI1626>0,((BI1644-SUM($N1716:BH1716))/BI1626)*BI$15,0),BI1644*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BJ1644<0,BJ1644,IF(BJ1626<1,BJ1644,MAX(MIN(IF(BJ1626>0,((BJ1644-SUM($N1716:BI1716))/BJ1626)*BJ$15,0),BJ1644*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BK1644<0,BK1644,IF(BK1626<1,BK1644,MAX(MIN(IF(BK1626>0,((BK1644-SUM($N1716:BJ1716))/BK1626)*BK$15,0),BK1644*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1698=\"Land\",0,IF(BL1644<0,BL1644,IF(BL1626<1,BL1644,MAX(MIN(IF(BL1626>0,((BL1644-SUM($N1716:BK1716))/BL1626)*BL$15,0),BL1644*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1701},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I529","v":0},{"$f":"-'PTRM expenditure'!J529","v":0},{"$f":"-'PTRM expenditure'!K529","v":0},{"$f":"-'PTRM expenditure'!L529","v":0},{"$f":"-'PTRM expenditure'!M529","v":0},{"$f":"-'PTRM expenditure'!N529","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(O1647<0,O1647,IF(O1629<1,O1647,MAX(MIN(IF(O1629>0,((O1647-SUM($N1719:N1719))/O1629)*O$15,0),O1647*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(P1647<0,P1647,IF(P1629<1,P1647,MAX(MIN(IF(P1629>0,((P1647-SUM($N1719:O1719))/P1629)*P$15,0),P1647*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(Q1647<0,Q1647,IF(Q1629<1,Q1647,MAX(MIN(IF(Q1629>0,((Q1647-SUM($N1719:P1719))/Q1629)*Q$15,0),Q1647*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(R1647<0,R1647,IF(R1629<1,R1647,MAX(MIN(IF(R1629>0,((R1647-SUM($N1719:Q1719))/R1629)*R$15,0),R1647*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(S1647<0,S1647,IF(S1629<1,S1647,MAX(MIN(IF(S1629>0,((S1647-SUM($N1719:R1719))/S1629)*S$15,0),S1647*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(T1647<0,T1647,IF(T1629<1,T1647,MAX(MIN(IF(T1629>0,((T1647-SUM($N1719:S1719))/T1629)*T$15,0),T1647*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(U1647<0,U1647,IF(U1629<1,U1647,MAX(MIN(IF(U1629>0,((U1647-SUM($N1719:T1719))/U1629)*U$15,0),U1647*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(V1647<0,V1647,IF(V1629<1,V1647,MAX(MIN(IF(V1629>0,((V1647-SUM($N1719:U1719))/V1629)*V$15,0),V1647*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(W1647<0,W1647,IF(W1629<1,W1647,MAX(MIN(IF(W1629>0,((W1647-SUM($N1719:V1719))/W1629)*W$15,0),W1647*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(X1647<0,X1647,IF(X1629<1,X1647,MAX(MIN(IF(X1629>0,((X1647-SUM($N1719:W1719))/X1629)*X$15,0),X1647*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(Y1647<0,Y1647,IF(Y1629<1,Y1647,MAX(MIN(IF(Y1629>0,((Y1647-SUM($N1719:X1719))/Y1629)*Y$15,0),Y1647*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(Z1647<0,Z1647,IF(Z1629<1,Z1647,MAX(MIN(IF(Z1629>0,((Z1647-SUM($N1719:Y1719))/Z1629)*Z$15,0),Z1647*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AA1647<0,AA1647,IF(AA1629<1,AA1647,MAX(MIN(IF(AA1629>0,((AA1647-SUM($N1719:Z1719))/AA1629)*AA$15,0),AA1647*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AB1647<0,AB1647,IF(AB1629<1,AB1647,MAX(MIN(IF(AB1629>0,((AB1647-SUM($N1719:AA1719))/AB1629)*AB$15,0),AB1647*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AC1647<0,AC1647,IF(AC1629<1,AC1647,MAX(MIN(IF(AC1629>0,((AC1647-SUM($N1719:AB1719))/AC1629)*AC$15,0),AC1647*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AD1647<0,AD1647,IF(AD1629<1,AD1647,MAX(MIN(IF(AD1629>0,((AD1647-SUM($N1719:AC1719))/AD1629)*AD$15,0),AD1647*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AE1647<0,AE1647,IF(AE1629<1,AE1647,MAX(MIN(IF(AE1629>0,((AE1647-SUM($N1719:AD1719))/AE1629)*AE$15,0),AE1647*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AF1647<0,AF1647,IF(AF1629<1,AF1647,MAX(MIN(IF(AF1629>0,((AF1647-SUM($N1719:AE1719))/AF1629)*AF$15,0),AF1647*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AG1647<0,AG1647,IF(AG1629<1,AG1647,MAX(MIN(IF(AG1629>0,((AG1647-SUM($N1719:AF1719))/AG1629)*AG$15,0),AG1647*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AH1647<0,AH1647,IF(AH1629<1,AH1647,MAX(MIN(IF(AH1629>0,((AH1647-SUM($N1719:AG1719))/AH1629)*AH$15,0),AH1647*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AI1647<0,AI1647,IF(AI1629<1,AI1647,MAX(MIN(IF(AI1629>0,((AI1647-SUM($N1719:AH1719))/AI1629)*AI$15,0),AI1647*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AJ1647<0,AJ1647,IF(AJ1629<1,AJ1647,MAX(MIN(IF(AJ1629>0,((AJ1647-SUM($N1719:AI1719))/AJ1629)*AJ$15,0),AJ1647*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AK1647<0,AK1647,IF(AK1629<1,AK1647,MAX(MIN(IF(AK1629>0,((AK1647-SUM($N1719:AJ1719))/AK1629)*AK$15,0),AK1647*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AL1647<0,AL1647,IF(AL1629<1,AL1647,MAX(MIN(IF(AL1629>0,((AL1647-SUM($N1719:AK1719))/AL1629)*AL$15,0),AL1647*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AM1647<0,AM1647,IF(AM1629<1,AM1647,MAX(MIN(IF(AM1629>0,((AM1647-SUM($N1719:AL1719))/AM1629)*AM$15,0),AM1647*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AN1647<0,AN1647,IF(AN1629<1,AN1647,MAX(MIN(IF(AN1629>0,((AN1647-SUM($N1719:AM1719))/AN1629)*AN$15,0),AN1647*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AO1647<0,AO1647,IF(AO1629<1,AO1647,MAX(MIN(IF(AO1629>0,((AO1647-SUM($N1719:AN1719))/AO1629)*AO$15,0),AO1647*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AP1647<0,AP1647,IF(AP1629<1,AP1647,MAX(MIN(IF(AP1629>0,((AP1647-SUM($N1719:AO1719))/AP1629)*AP$15,0),AP1647*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AQ1647<0,AQ1647,IF(AQ1629<1,AQ1647,MAX(MIN(IF(AQ1629>0,((AQ1647-SUM($N1719:AP1719))/AQ1629)*AQ$15,0),AQ1647*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AR1647<0,AR1647,IF(AR1629<1,AR1647,MAX(MIN(IF(AR1629>0,((AR1647-SUM($N1719:AQ1719))/AR1629)*AR$15,0),AR1647*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AS1647<0,AS1647,IF(AS1629<1,AS1647,MAX(MIN(IF(AS1629>0,((AS1647-SUM($N1719:AR1719))/AS1629)*AS$15,0),AS1647*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AT1647<0,AT1647,IF(AT1629<1,AT1647,MAX(MIN(IF(AT1629>0,((AT1647-SUM($N1719:AS1719))/AT1629)*AT$15,0),AT1647*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AU1647<0,AU1647,IF(AU1629<1,AU1647,MAX(MIN(IF(AU1629>0,((AU1647-SUM($N1719:AT1719))/AU1629)*AU$15,0),AU1647*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AV1647<0,AV1647,IF(AV1629<1,AV1647,MAX(MIN(IF(AV1629>0,((AV1647-SUM($N1719:AU1719))/AV1629)*AV$15,0),AV1647*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AW1647<0,AW1647,IF(AW1629<1,AW1647,MAX(MIN(IF(AW1629>0,((AW1647-SUM($N1719:AV1719))/AW1629)*AW$15,0),AW1647*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AX1647<0,AX1647,IF(AX1629<1,AX1647,MAX(MIN(IF(AX1629>0,((AX1647-SUM($N1719:AW1719))/AX1629)*AX$15,0),AX1647*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AY1647<0,AY1647,IF(AY1629<1,AY1647,MAX(MIN(IF(AY1629>0,((AY1647-SUM($N1719:AX1719))/AY1629)*AY$15,0),AY1647*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(AZ1647<0,AZ1647,IF(AZ1629<1,AZ1647,MAX(MIN(IF(AZ1629>0,((AZ1647-SUM($N1719:AY1719))/AZ1629)*AZ$15,0),AZ1647*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BA1647<0,BA1647,IF(BA1629<1,BA1647,MAX(MIN(IF(BA1629>0,((BA1647-SUM($N1719:AZ1719))/BA1629)*BA$15,0),BA1647*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BB1647<0,BB1647,IF(BB1629<1,BB1647,MAX(MIN(IF(BB1629>0,((BB1647-SUM($N1719:BA1719))/BB1629)*BB$15,0),BB1647*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BC1647<0,BC1647,IF(BC1629<1,BC1647,MAX(MIN(IF(BC1629>0,((BC1647-SUM($N1719:BB1719))/BC1629)*BC$15,0),BC1647*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BD1647<0,BD1647,IF(BD1629<1,BD1647,MAX(MIN(IF(BD1629>0,((BD1647-SUM($N1719:BC1719))/BD1629)*BD$15,0),BD1647*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BE1647<0,BE1647,IF(BE1629<1,BE1647,MAX(MIN(IF(BE1629>0,((BE1647-SUM($N1719:BD1719))/BE1629)*BE$15,0),BE1647*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BF1647<0,BF1647,IF(BF1629<1,BF1647,MAX(MIN(IF(BF1629>0,((BF1647-SUM($N1719:BE1719))/BF1629)*BF$15,0),BF1647*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BG1647<0,BG1647,IF(BG1629<1,BG1647,MAX(MIN(IF(BG1629>0,((BG1647-SUM($N1719:BF1719))/BG1629)*BG$15,0),BG1647*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BH1647<0,BH1647,IF(BH1629<1,BH1647,MAX(MIN(IF(BH1629>0,((BH1647-SUM($N1719:BG1719))/BH1629)*BH$15,0),BH1647*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BI1647<0,BI1647,IF(BI1629<1,BI1647,MAX(MIN(IF(BI1629>0,((BI1647-SUM($N1719:BH1719))/BI1629)*BI$15,0),BI1647*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BJ1647<0,BJ1647,IF(BJ1629<1,BJ1647,MAX(MIN(IF(BJ1629>0,((BJ1647-SUM($N1719:BI1719))/BJ1629)*BJ$15,0),BJ1647*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BK1647<0,BK1647,IF(BK1629<1,BK1647,MAX(MIN(IF(BK1629>0,((BK1647-SUM($N1719:BJ1719))/BK1629)*BK$15,0),BK1647*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(BL1647<0,BL1647,IF(BL1629<1,BL1647,MAX(MIN(IF(BL1629>0,((BL1647-SUM($N1719:BK1719))/BL1629)*BL$15,0),BL1647*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1705},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I533","v":0},{"$f":"-'PTRM expenditure'!J533","v":0},{"$f":"-'PTRM expenditure'!K533","v":0},{"$f":"-'PTRM expenditure'!L533","v":0},{"$f":"-'PTRM expenditure'!M533","v":0},{"$f":"-'PTRM expenditure'!N533","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(O1651<0,O1651,IF(O1633<1,O1651,MAX(MIN(IF(O1633>0,((O1651-SUM($N1723:N1723))/O1633)*O$15,0),O1651*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(P1651<0,P1651,IF(P1633<1,P1651,MAX(MIN(IF(P1633>0,((P1651-SUM($N1723:O1723))/P1633)*P$15,0),P1651*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(Q1651<0,Q1651,IF(Q1633<1,Q1651,MAX(MIN(IF(Q1633>0,((Q1651-SUM($N1723:P1723))/Q1633)*Q$15,0),Q1651*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(R1651<0,R1651,IF(R1633<1,R1651,MAX(MIN(IF(R1633>0,((R1651-SUM($N1723:Q1723))/R1633)*R$15,0),R1651*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(S1651<0,S1651,IF(S1633<1,S1651,MAX(MIN(IF(S1633>0,((S1651-SUM($N1723:R1723))/S1633)*S$15,0),S1651*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(T1651<0,T1651,IF(T1633<1,T1651,MAX(MIN(IF(T1633>0,((T1651-SUM($N1723:S1723))/T1633)*T$15,0),T1651*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(U1651<0,U1651,IF(U1633<1,U1651,MAX(MIN(IF(U1633>0,((U1651-SUM($N1723:T1723))/U1633)*U$15,0),U1651*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(V1651<0,V1651,IF(V1633<1,V1651,MAX(MIN(IF(V1633>0,((V1651-SUM($N1723:U1723))/V1633)*V$15,0),V1651*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(W1651<0,W1651,IF(W1633<1,W1651,MAX(MIN(IF(W1633>0,((W1651-SUM($N1723:V1723))/W1633)*W$15,0),W1651*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(X1651<0,X1651,IF(X1633<1,X1651,MAX(MIN(IF(X1633>0,((X1651-SUM($N1723:W1723))/X1633)*X$15,0),X1651*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(Y1651<0,Y1651,IF(Y1633<1,Y1651,MAX(MIN(IF(Y1633>0,((Y1651-SUM($N1723:X1723))/Y1633)*Y$15,0),Y1651*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(Z1651<0,Z1651,IF(Z1633<1,Z1651,MAX(MIN(IF(Z1633>0,((Z1651-SUM($N1723:Y1723))/Z1633)*Z$15,0),Z1651*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AA1651<0,AA1651,IF(AA1633<1,AA1651,MAX(MIN(IF(AA1633>0,((AA1651-SUM($N1723:Z1723))/AA1633)*AA$15,0),AA1651*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AB1651<0,AB1651,IF(AB1633<1,AB1651,MAX(MIN(IF(AB1633>0,((AB1651-SUM($N1723:AA1723))/AB1633)*AB$15,0),AB1651*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AC1651<0,AC1651,IF(AC1633<1,AC1651,MAX(MIN(IF(AC1633>0,((AC1651-SUM($N1723:AB1723))/AC1633)*AC$15,0),AC1651*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AD1651<0,AD1651,IF(AD1633<1,AD1651,MAX(MIN(IF(AD1633>0,((AD1651-SUM($N1723:AC1723))/AD1633)*AD$15,0),AD1651*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AE1651<0,AE1651,IF(AE1633<1,AE1651,MAX(MIN(IF(AE1633>0,((AE1651-SUM($N1723:AD1723))/AE1633)*AE$15,0),AE1651*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AF1651<0,AF1651,IF(AF1633<1,AF1651,MAX(MIN(IF(AF1633>0,((AF1651-SUM($N1723:AE1723))/AF1633)*AF$15,0),AF1651*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AG1651<0,AG1651,IF(AG1633<1,AG1651,MAX(MIN(IF(AG1633>0,((AG1651-SUM($N1723:AF1723))/AG1633)*AG$15,0),AG1651*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AH1651<0,AH1651,IF(AH1633<1,AH1651,MAX(MIN(IF(AH1633>0,((AH1651-SUM($N1723:AG1723))/AH1633)*AH$15,0),AH1651*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AI1651<0,AI1651,IF(AI1633<1,AI1651,MAX(MIN(IF(AI1633>0,((AI1651-SUM($N1723:AH1723))/AI1633)*AI$15,0),AI1651*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AJ1651<0,AJ1651,IF(AJ1633<1,AJ1651,MAX(MIN(IF(AJ1633>0,((AJ1651-SUM($N1723:AI1723))/AJ1633)*AJ$15,0),AJ1651*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AK1651<0,AK1651,IF(AK1633<1,AK1651,MAX(MIN(IF(AK1633>0,((AK1651-SUM($N1723:AJ1723))/AK1633)*AK$15,0),AK1651*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AL1651<0,AL1651,IF(AL1633<1,AL1651,MAX(MIN(IF(AL1633>0,((AL1651-SUM($N1723:AK1723))/AL1633)*AL$15,0),AL1651*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AM1651<0,AM1651,IF(AM1633<1,AM1651,MAX(MIN(IF(AM1633>0,((AM1651-SUM($N1723:AL1723))/AM1633)*AM$15,0),AM1651*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AN1651<0,AN1651,IF(AN1633<1,AN1651,MAX(MIN(IF(AN1633>0,((AN1651-SUM($N1723:AM1723))/AN1633)*AN$15,0),AN1651*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AO1651<0,AO1651,IF(AO1633<1,AO1651,MAX(MIN(IF(AO1633>0,((AO1651-SUM($N1723:AN1723))/AO1633)*AO$15,0),AO1651*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AP1651<0,AP1651,IF(AP1633<1,AP1651,MAX(MIN(IF(AP1633>0,((AP1651-SUM($N1723:AO1723))/AP1633)*AP$15,0),AP1651*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AQ1651<0,AQ1651,IF(AQ1633<1,AQ1651,MAX(MIN(IF(AQ1633>0,((AQ1651-SUM($N1723:AP1723))/AQ1633)*AQ$15,0),AQ1651*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AR1651<0,AR1651,IF(AR1633<1,AR1651,MAX(MIN(IF(AR1633>0,((AR1651-SUM($N1723:AQ1723))/AR1633)*AR$15,0),AR1651*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AS1651<0,AS1651,IF(AS1633<1,AS1651,MAX(MIN(IF(AS1633>0,((AS1651-SUM($N1723:AR1723))/AS1633)*AS$15,0),AS1651*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AT1651<0,AT1651,IF(AT1633<1,AT1651,MAX(MIN(IF(AT1633>0,((AT1651-SUM($N1723:AS1723))/AT1633)*AT$15,0),AT1651*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AU1651<0,AU1651,IF(AU1633<1,AU1651,MAX(MIN(IF(AU1633>0,((AU1651-SUM($N1723:AT1723))/AU1633)*AU$15,0),AU1651*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AV1651<0,AV1651,IF(AV1633<1,AV1651,MAX(MIN(IF(AV1633>0,((AV1651-SUM($N1723:AU1723))/AV1633)*AV$15,0),AV1651*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AW1651<0,AW1651,IF(AW1633<1,AW1651,MAX(MIN(IF(AW1633>0,((AW1651-SUM($N1723:AV1723))/AW1633)*AW$15,0),AW1651*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AX1651<0,AX1651,IF(AX1633<1,AX1651,MAX(MIN(IF(AX1633>0,((AX1651-SUM($N1723:AW1723))/AX1633)*AX$15,0),AX1651*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AY1651<0,AY1651,IF(AY1633<1,AY1651,MAX(MIN(IF(AY1633>0,((AY1651-SUM($N1723:AX1723))/AY1633)*AY$15,0),AY1651*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(AZ1651<0,AZ1651,IF(AZ1633<1,AZ1651,MAX(MIN(IF(AZ1633>0,((AZ1651-SUM($N1723:AY1723))/AZ1633)*AZ$15,0),AZ1651*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BA1651<0,BA1651,IF(BA1633<1,BA1651,MAX(MIN(IF(BA1633>0,((BA1651-SUM($N1723:AZ1723))/BA1633)*BA$15,0),BA1651*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BB1651<0,BB1651,IF(BB1633<1,BB1651,MAX(MIN(IF(BB1633>0,((BB1651-SUM($N1723:BA1723))/BB1633)*BB$15,0),BB1651*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BC1651<0,BC1651,IF(BC1633<1,BC1651,MAX(MIN(IF(BC1633>0,((BC1651-SUM($N1723:BB1723))/BC1633)*BC$15,0),BC1651*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BD1651<0,BD1651,IF(BD1633<1,BD1651,MAX(MIN(IF(BD1633>0,((BD1651-SUM($N1723:BC1723))/BD1633)*BD$15,0),BD1651*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BE1651<0,BE1651,IF(BE1633<1,BE1651,MAX(MIN(IF(BE1633>0,((BE1651-SUM($N1723:BD1723))/BE1633)*BE$15,0),BE1651*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BF1651<0,BF1651,IF(BF1633<1,BF1651,MAX(MIN(IF(BF1633>0,((BF1651-SUM($N1723:BE1723))/BF1633)*BF$15,0),BF1651*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BG1651<0,BG1651,IF(BG1633<1,BG1651,MAX(MIN(IF(BG1633>0,((BG1651-SUM($N1723:BF1723))/BG1633)*BG$15,0),BG1651*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BH1651<0,BH1651,IF(BH1633<1,BH1651,MAX(MIN(IF(BH1633>0,((BH1651-SUM($N1723:BG1723))/BH1633)*BH$15,0),BH1651*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BI1651<0,BI1651,IF(BI1633<1,BI1651,MAX(MIN(IF(BI1633>0,((BI1651-SUM($N1723:BH1723))/BI1633)*BI$15,0),BI1651*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BJ1651<0,BJ1651,IF(BJ1633<1,BJ1651,MAX(MIN(IF(BJ1633>0,((BJ1651-SUM($N1723:BI1723))/BJ1633)*BJ$15,0),BJ1651*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BK1651<0,BK1651,IF(BK1633<1,BK1651,MAX(MIN(IF(BK1633>0,((BK1651-SUM($N1723:BJ1723))/BK1633)*BK$15,0),BK1651*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(BL1651<0,BL1651,IF(BL1633<1,BL1651,MAX(MIN(IF(BL1633>0,((BL1651-SUM($N1723:BK1723))/BL1633)*BL$15,0),BL1651*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1708},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I536","v":0},{"$f":"-'PTRM expenditure'!J536","v":0},{"$f":"-'PTRM expenditure'!K536","v":0},{"$f":"-'PTRM expenditure'!L536","v":0},{"$f":"-'PTRM expenditure'!M536","v":0},{"$f":"-'PTRM expenditure'!N536","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(O1654<0,O1654,IF(O1636<1,O1654,MAX(MIN(IF(O1636>0,((O1654-SUM($N1726:N1726))/O1636)*O$15,0),O1654*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(P1654<0,P1654,IF(P1636<1,P1654,MAX(MIN(IF(P1636>0,((P1654-SUM($N1726:O1726))/P1636)*P$15,0),P1654*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(Q1654<0,Q1654,IF(Q1636<1,Q1654,MAX(MIN(IF(Q1636>0,((Q1654-SUM($N1726:P1726))/Q1636)*Q$15,0),Q1654*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(R1654<0,R1654,IF(R1636<1,R1654,MAX(MIN(IF(R1636>0,((R1654-SUM($N1726:Q1726))/R1636)*R$15,0),R1654*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(S1654<0,S1654,IF(S1636<1,S1654,MAX(MIN(IF(S1636>0,((S1654-SUM($N1726:R1726))/S1636)*S$15,0),S1654*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(T1654<0,T1654,IF(T1636<1,T1654,MAX(MIN(IF(T1636>0,((T1654-SUM($N1726:S1726))/T1636)*T$15,0),T1654*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(U1654<0,U1654,IF(U1636<1,U1654,MAX(MIN(IF(U1636>0,((U1654-SUM($N1726:T1726))/U1636)*U$15,0),U1654*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(V1654<0,V1654,IF(V1636<1,V1654,MAX(MIN(IF(V1636>0,((V1654-SUM($N1726:U1726))/V1636)*V$15,0),V1654*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(W1654<0,W1654,IF(W1636<1,W1654,MAX(MIN(IF(W1636>0,((W1654-SUM($N1726:V1726))/W1636)*W$15,0),W1654*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(X1654<0,X1654,IF(X1636<1,X1654,MAX(MIN(IF(X1636>0,((X1654-SUM($N1726:W1726))/X1636)*X$15,0),X1654*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(Y1654<0,Y1654,IF(Y1636<1,Y1654,MAX(MIN(IF(Y1636>0,((Y1654-SUM($N1726:X1726))/Y1636)*Y$15,0),Y1654*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(Z1654<0,Z1654,IF(Z1636<1,Z1654,MAX(MIN(IF(Z1636>0,((Z1654-SUM($N1726:Y1726))/Z1636)*Z$15,0),Z1654*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AA1654<0,AA1654,IF(AA1636<1,AA1654,MAX(MIN(IF(AA1636>0,((AA1654-SUM($N1726:Z1726))/AA1636)*AA$15,0),AA1654*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AB1654<0,AB1654,IF(AB1636<1,AB1654,MAX(MIN(IF(AB1636>0,((AB1654-SUM($N1726:AA1726))/AB1636)*AB$15,0),AB1654*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AC1654<0,AC1654,IF(AC1636<1,AC1654,MAX(MIN(IF(AC1636>0,((AC1654-SUM($N1726:AB1726))/AC1636)*AC$15,0),AC1654*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AD1654<0,AD1654,IF(AD1636<1,AD1654,MAX(MIN(IF(AD1636>0,((AD1654-SUM($N1726:AC1726))/AD1636)*AD$15,0),AD1654*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AE1654<0,AE1654,IF(AE1636<1,AE1654,MAX(MIN(IF(AE1636>0,((AE1654-SUM($N1726:AD1726))/AE1636)*AE$15,0),AE1654*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AF1654<0,AF1654,IF(AF1636<1,AF1654,MAX(MIN(IF(AF1636>0,((AF1654-SUM($N1726:AE1726))/AF1636)*AF$15,0),AF1654*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AG1654<0,AG1654,IF(AG1636<1,AG1654,MAX(MIN(IF(AG1636>0,((AG1654-SUM($N1726:AF1726))/AG1636)*AG$15,0),AG1654*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AH1654<0,AH1654,IF(AH1636<1,AH1654,MAX(MIN(IF(AH1636>0,((AH1654-SUM($N1726:AG1726))/AH1636)*AH$15,0),AH1654*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AI1654<0,AI1654,IF(AI1636<1,AI1654,MAX(MIN(IF(AI1636>0,((AI1654-SUM($N1726:AH1726))/AI1636)*AI$15,0),AI1654*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AJ1654<0,AJ1654,IF(AJ1636<1,AJ1654,MAX(MIN(IF(AJ1636>0,((AJ1654-SUM($N1726:AI1726))/AJ1636)*AJ$15,0),AJ1654*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AK1654<0,AK1654,IF(AK1636<1,AK1654,MAX(MIN(IF(AK1636>0,((AK1654-SUM($N1726:AJ1726))/AK1636)*AK$15,0),AK1654*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AL1654<0,AL1654,IF(AL1636<1,AL1654,MAX(MIN(IF(AL1636>0,((AL1654-SUM($N1726:AK1726))/AL1636)*AL$15,0),AL1654*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AM1654<0,AM1654,IF(AM1636<1,AM1654,MAX(MIN(IF(AM1636>0,((AM1654-SUM($N1726:AL1726))/AM1636)*AM$15,0),AM1654*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AN1654<0,AN1654,IF(AN1636<1,AN1654,MAX(MIN(IF(AN1636>0,((AN1654-SUM($N1726:AM1726))/AN1636)*AN$15,0),AN1654*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AO1654<0,AO1654,IF(AO1636<1,AO1654,MAX(MIN(IF(AO1636>0,((AO1654-SUM($N1726:AN1726))/AO1636)*AO$15,0),AO1654*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AP1654<0,AP1654,IF(AP1636<1,AP1654,MAX(MIN(IF(AP1636>0,((AP1654-SUM($N1726:AO1726))/AP1636)*AP$15,0),AP1654*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AQ1654<0,AQ1654,IF(AQ1636<1,AQ1654,MAX(MIN(IF(AQ1636>0,((AQ1654-SUM($N1726:AP1726))/AQ1636)*AQ$15,0),AQ1654*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AR1654<0,AR1654,IF(AR1636<1,AR1654,MAX(MIN(IF(AR1636>0,((AR1654-SUM($N1726:AQ1726))/AR1636)*AR$15,0),AR1654*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AS1654<0,AS1654,IF(AS1636<1,AS1654,MAX(MIN(IF(AS1636>0,((AS1654-SUM($N1726:AR1726))/AS1636)*AS$15,0),AS1654*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AT1654<0,AT1654,IF(AT1636<1,AT1654,MAX(MIN(IF(AT1636>0,((AT1654-SUM($N1726:AS1726))/AT1636)*AT$15,0),AT1654*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AU1654<0,AU1654,IF(AU1636<1,AU1654,MAX(MIN(IF(AU1636>0,((AU1654-SUM($N1726:AT1726))/AU1636)*AU$15,0),AU1654*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AV1654<0,AV1654,IF(AV1636<1,AV1654,MAX(MIN(IF(AV1636>0,((AV1654-SUM($N1726:AU1726))/AV1636)*AV$15,0),AV1654*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AW1654<0,AW1654,IF(AW1636<1,AW1654,MAX(MIN(IF(AW1636>0,((AW1654-SUM($N1726:AV1726))/AW1636)*AW$15,0),AW1654*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AX1654<0,AX1654,IF(AX1636<1,AX1654,MAX(MIN(IF(AX1636>0,((AX1654-SUM($N1726:AW1726))/AX1636)*AX$15,0),AX1654*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AY1654<0,AY1654,IF(AY1636<1,AY1654,MAX(MIN(IF(AY1636>0,((AY1654-SUM($N1726:AX1726))/AY1636)*AY$15,0),AY1654*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AZ1654<0,AZ1654,IF(AZ1636<1,AZ1654,MAX(MIN(IF(AZ1636>0,((AZ1654-SUM($N1726:AY1726))/AZ1636)*AZ$15,0),AZ1654*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BA1654<0,BA1654,IF(BA1636<1,BA1654,MAX(MIN(IF(BA1636>0,((BA1654-SUM($N1726:AZ1726))/BA1636)*BA$15,0),BA1654*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BB1654<0,BB1654,IF(BB1636<1,BB1654,MAX(MIN(IF(BB1636>0,((BB1654-SUM($N1726:BA1726))/BB1636)*BB$15,0),BB1654*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BC1654<0,BC1654,IF(BC1636<1,BC1654,MAX(MIN(IF(BC1636>0,((BC1654-SUM($N1726:BB1726))/BC1636)*BC$15,0),BC1654*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BD1654<0,BD1654,IF(BD1636<1,BD1654,MAX(MIN(IF(BD1636>0,((BD1654-SUM($N1726:BC1726))/BD1636)*BD$15,0),BD1654*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BE1654<0,BE1654,IF(BE1636<1,BE1654,MAX(MIN(IF(BE1636>0,((BE1654-SUM($N1726:BD1726))/BE1636)*BE$15,0),BE1654*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BF1654<0,BF1654,IF(BF1636<1,BF1654,MAX(MIN(IF(BF1636>0,((BF1654-SUM($N1726:BE1726))/BF1636)*BF$15,0),BF1654*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BG1654<0,BG1654,IF(BG1636<1,BG1654,MAX(MIN(IF(BG1636>0,((BG1654-SUM($N1726:BF1726))/BG1636)*BG$15,0),BG1654*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BH1654<0,BH1654,IF(BH1636<1,BH1654,MAX(MIN(IF(BH1636>0,((BH1654-SUM($N1726:BG1726))/BH1636)*BH$15,0),BH1654*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BI1654<0,BI1654,IF(BI1636<1,BI1654,MAX(MIN(IF(BI1636>0,((BI1654-SUM($N1726:BH1726))/BI1636)*BI$15,0),BI1654*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BJ1654<0,BJ1654,IF(BJ1636<1,BJ1654,MAX(MIN(IF(BJ1636>0,((BJ1654-SUM($N1726:BI1726))/BJ1636)*BJ$15,0),BJ1654*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BK1654<0,BK1654,IF(BK1636<1,BK1654,MAX(MIN(IF(BK1636>0,((BK1654-SUM($N1726:BJ1726))/BK1636)*BK$15,0),BK1654*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(BL1654<0,BL1654,IF(BL1636<1,BL1654,MAX(MIN(IF(BL1636>0,((BL1654-SUM($N1726:BK1726))/BL1636)*BL$15,0),BL1654*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1711},null,null,"Total",null,null,null,null,{"$f":"SUM(I1695:I1710)","v":-1.54612955982356},{"$f":"SUM(J1695:J1710)","v":-1.5362206584777842},-1.5362206584777842,-1.5362206584777842,-1.536220658477784,-1.536220658477784,{"$f":"SUM(O1695:O1710)","v":-1.5521405577131315},-1.5521405577131313,-1.5521405577131315,-1.5521405577131315,-1.5521405577131313,-1.5521405577131313,-1.5521405577131313,-0.28360417723359499,-0.28360417723359499,-0.28360417723359505,-0.28360417723359505,-0.28360417723359499,-0.28360417723359505,-0.28360417723359505,-0.28360417723359505,-0.28360417723359499,-0.28360417723359505,-0.28360417723359505,-0.28360417723359499,-0.28360417723359499,-0.28360417723359499,-0.28360417723359505,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-0.25271149118470254,-2.9164387350416099E-2,-2.9164387350416095E-2,-2.9164387350416099E-2,-2.9164387350416099E-2,-2.9164387350416099E-2,-2.9164387350416099E-2,-2.9164387350416099E-2,-2.9164387350416099E-2]
[{"$f":"ROW()","v":1715},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1718},null,null,"Regulators"]
[{"$f":"ROW()","v":1719},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1722},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1725},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1729},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1713:O1728)","v":0},{"$f":"SUM(P1713:P1728)","v":0},{"$f":"SUM(Q1713:Q1728)","v":0},{"$f":"SUM(R1713:R1728)","v":0},{"$f":"SUM(S1713:S1728)","v":0},{"$f":"SUM(T1713:T1728)","v":0},{"$f":"SUM(U1713:U1728)","v":0},{"$f":"SUM(V1713:V1728)","v":0},{"$f":"SUM(W1713:W1728)","v":0},{"$f":"SUM(X1713:X1728)","v":0},{"$f":"SUM(Y1713:Y1728)","v":0},{"$f":"SUM(Z1713:Z1728)","v":0},{"$f":"SUM(AA1713:AA1728)","v":0},{"$f":"SUM(AB1713:AB1728)","v":0},{"$f":"SUM(AC1713:AC1728)","v":0},{"$f":"SUM(AD1713:AD1728)","v":0},{"$f":"SUM(AE1713:AE1728)","v":0},{"$f":"SUM(AF1713:AF1728)","v":0},{"$f":"SUM(AG1713:AG1728)","v":0},{"$f":"SUM(AH1713:AH1728)","v":0},{"$f":"SUM(AI1713:AI1728)","v":0},{"$f":"SUM(AJ1713:AJ1728)","v":0},{"$f":"SUM(AK1713:AK1728)","v":0},{"$f":"SUM(AL1713:AL1728)","v":0},{"$f":"SUM(AM1713:AM1728)","v":0},{"$f":"SUM(AN1713:AN1728)","v":0},{"$f":"SUM(AO1713:AO1728)","v":0},{"$f":"SUM(AP1713:AP1728)","v":0},{"$f":"SUM(AQ1713:AQ1728)","v":0},{"$f":"SUM(AR1713:AR1728)","v":0},{"$f":"SUM(AS1713:AS1728)","v":0},{"$f":"SUM(AT1713:AT1728)","v":0},{"$f":"SUM(AU1713:AU1728)","v":0},{"$f":"SUM(AV1713:AV1728)","v":0},{"$f":"SUM(AW1713:AW1728)","v":0},{"$f":"SUM(AX1713:AX1728)","v":0},{"$f":"SUM(AY1713:AY1728)","v":0},{"$f":"SUM(AZ1713:AZ1728)","v":0},{"$f":"SUM(BA1713:BA1728)","v":0},{"$f":"SUM(BB1713:BB1728)","v":0},{"$f":"SUM(BC1713:BC1728)","v":0},{"$f":"SUM(BD1713:BD1728)","v":0},{"$f":"SUM(BE1713:BE1728)","v":0},{"$f":"SUM(BF1713:BF1728)","v":0},{"$f":"SUM(BG1713:BG1728)","v":0},{"$f":"SUM(BH1713:BH1728)","v":0},{"$f":"SUM(BI1713:BI1728)","v":0},{"$f":"SUM(BJ1713:BJ1728)","v":0},{"$f":"SUM(BK1713:BK1728)","v":0},{"$f":"SUM(BL1713:BL1728)","v":0}]
[{"$f":"ROW()","v":1732},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1735},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1739},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1742},null,null,"Information Technology"]
[{"$f":"ROW()","v":1743},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1746},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1749},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1641+I1659+I1677+I1695+I1713 + I1731","v":1.9530045573765031},{"$f":"J1641+J1659+J1677+J1695+J1713 + J1731","v":1.9240420490463626},1.895079540716222,1.8661170323860814,1.8371545240559408,1.8081920157258002,{"$f":"O1641+O1659+O1677+O1695+O1713 + O1731","v":1.7790276283753841},1.7498632410249679,1.7206988536745518,1.6915344663241356,1.6623700789737195,{"$f":"T1641+T1659+T1677+T1695+T1713 + T1731","v":1.6332056916233033},1.6040413042728872,{"$f":"V1641+V1659+V1677+V1695+V1713 + V1731","v":1.574876916922471},1.5457125295720548,1.5165481422216387,1.4873837548712225,1.4582193675208064,1.4290549801703902,1.3998905928199741,1.3707262054695579,1.3415618181191418,1.3123974307687256,1.2832330434183095,1.2540686560678933,1.2249042687174772,{"$f":"AI1641+AI1659+AI1677+AI1695+AI1713 + AI1731","v":1.195739881367061},1.1665754940166448,1.1374111066662287,1.1082467193158125,1.0790823319653964,1.0499179446149802,1.0207535572645641,0.99158916991414792,0.96242478256373176,0.93326039521331561,0.90409600786289945,0.8749316205124833,0.84576723316206714,{"$f":"AV1641+AV1659+AV1677+AV1695+AV1713 + AV1731","v":0.81660284581165099},0.78743845846123484,0.75827407111081868,0.72910968376040253,0.69994529640998637,0.67078090905957022,{"$f":"BB1641+BB1659+BB1677+BB1695+BB1713 + BB1731","v":0.64161652170915418},0.61245213435873813,0.58328774700832198,0.55412335965790582,0.52495897230748978,0.49579458495707368,0.46663019760665758,0.43746581025624148,0.40830142290582538,0.37913703555540929,0.34997264820499319]
[{"$f":"ROW()","v":1753},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I1645+I1663+I1681+I1699+I1717 + I1735","v":0},{"$f":"J1645+J1663+J1681+J1699+J1717 + J1735","v":0},0,0,0,0,{"$f":"O1645+O1663+O1681+O1699+O1717 + O1735","v":0},0,0,0,0,{"$f":"T1645+T1663+T1681+T1699+T1717 + T1735","v":0},0,{"$f":"V1645+V1663+V1681+V1699+V1717 + V1735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1645+AI1663+AI1681+AI1699+AI1717 + AI1735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1645+AV1663+AV1681+AV1699+AV1717 + AV1735","v":0},0,0,0,0,0,{"$f":"BB1645+BB1663+BB1681+BB1699+BB1717 + BB1735","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},null,null,"Buildings",null,null,null,null,{"$f":"I1648+I1666+I1684+I1702+I1720 + I1738","v":0},{"$f":"J1648+J1666+J1684+J1702+J1720 + J1738","v":0},0,0,0,0,{"$f":"O1648+O1666+O1684+O1702+O1720 + O1738","v":0},0,0,0,0,{"$f":"T1648+T1666+T1684+T1702+T1720 + T1738","v":0},0,{"$f":"V1648+V1666+V1684+V1702+V1720 + V1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1648+AI1666+AI1684+AI1702+AI1720 + AI1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1648+AV1666+AV1684+AV1702+AV1720 + AV1738","v":0},0,0,0,0,0,{"$f":"BB1648+BB1666+BB1684+BB1702+BB1720 + BB1738","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,null,"Information Technology",null,null,null,null,{"$f":"I1652+I1670+I1688+I1706+I1724 + I1742","v":0},{"$f":"J1652+J1670+J1688+J1706+J1724 + J1742","v":0},0,0,0,0,{"$f":"O1652+O1670+O1688+O1706+O1724 + O1742","v":0},0,0,0,0,{"$f":"T1652+T1670+T1688+T1706+T1724 + T1742","v":0},0,{"$f":"V1652+V1670+V1688+V1706+V1724 + V1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1652+AI1670+AI1688+AI1706+AI1724 + AI1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1652+AV1670+AV1688+AV1706+AV1724 + AV1742","v":0},0,0,0,0,0,{"$f":"BB1652+BB1670+BB1688+BB1706+BB1724 + BB1742","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1763},null,null,"Land",null,null,null,null,{"$f":"I1655+I1673+I1691+I1709+I1727 + I1745","v":0},{"$f":"J1655+J1673+J1691+J1709+J1727 + J1745","v":0},0,0,0,0,{"$f":"O1655+O1673+O1691+O1709+O1727 + O1745","v":0},0,0,0,0,{"$f":"T1655+T1673+T1691+T1709+T1727 + T1745","v":0},0,{"$f":"V1655+V1673+V1691+V1709+V1727 + V1745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1655+AI1673+AI1691+AI1709+AI1727 + AI1745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1655+AV1673+AV1691+AV1709+AV1727 + AV1745","v":0},0,0,0,0,0,{"$f":"BB1655+BB1673+BB1691+BB1709+BB1727 + BB1745","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2007 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2007 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":1770},null,null,"Medium Pressure Mains",null,null,null,null,49,{"$f":"(I1770-I$15)*(I1770>J$15)","v":48},47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1773},null,null,"Regulators",null,null,null,null,29,{"$f":"(I1773-I$15)*(I1773>J$15)","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1777},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1777-I$15)*(I1777>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I1780-I$15)*(I1780>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1787},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1790},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1791},null,null,"Regulators",null,null,null,null,0.71489223237441479,0.69024077608564183,0.66574730710578689,0.64125383812593195,0.61676036914607701,0.59226690016622208,0.56777343118636714,0.54308762983043812,0.51840182847450911,0.49371602711858009,0.46903022576265108,0.44434442440672206,0.41965862305079304,0.39497282169486403,0.37028702033893501,0.345601218983006,0.32091541762707698,0.29622961627114797,0.27154381491521895,0.24685801355928996,0.22217221220336097,0.19748641084743199,0.172800609491503,0.14811480813557401,0.12342900677964501,9.8743205423716007E-2,7.4057404067787005E-2,4.9371602711858004E-2,2.4685801355929002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1794},null,null,"Meter and Services Pipes",null,null,null,null,15.825390326728284,14.695005303390548,13.571864740006269,12.44872417662199,11.325583613237711,10.202443049853432,9.0793024864691532,7.944389675660509,6.8094768648518649,5.6745640540432207,4.5396512432345766,3.4047384324259324,2.2698256216172883,1.1349128108086441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1797},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1808},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1811},null,null,"Buildings"]
[{"$f":"ROW()","v":1814},null,null,"Vehicle"]
[{"$f":"ROW()","v":1815},null,null,"Information Technology"]
[{"$f":"ROW()","v":1818},null,null,"Land"]
[{"$f":"ROW()","v":1822},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1825},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1827},null,null,"Regulators"]
[{"$f":"ROW()","v":1831},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1834},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1837},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1838},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J1822:J1837)","v":0},0,0,0,0,{"$f":"SUM(O1822:O1837)","v":0},0,0,0,0,{"$f":"SUM(T1822:T1837)","v":0},0,{"$f":"SUM(V1822:V1837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI1822:AI1837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV1822:AV1837)","v":0},0,0,0,0,0,{"$f":"SUM(BB1822:BB1837)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1841},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I560","v":0},{"$f":"-'PTRM expenditure'!J560","v":0},{"$f":"-'PTRM expenditure'!K560","v":0},{"$f":"-'PTRM expenditure'!L560","v":0},{"$f":"-'PTRM expenditure'!M560","v":0},{"$f":"-'PTRM expenditure'!N560","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(O1787<0,O1787,IF(O1769<1,O1787,MAX(MIN(IF(O1769>0,((O1787-SUM($N1859:N1859))/O1769)*O$15,0),O1787*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(P1787<0,P1787,IF(P1769<1,P1787,MAX(MIN(IF(P1769>0,((P1787-SUM($N1859:O1859))/P1769)*P$15,0),P1787*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(Q1787<0,Q1787,IF(Q1769<1,Q1787,MAX(MIN(IF(Q1769>0,((Q1787-SUM($N1859:P1859))/Q1769)*Q$15,0),Q1787*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(R1787<0,R1787,IF(R1769<1,R1787,MAX(MIN(IF(R1769>0,((R1787-SUM($N1859:Q1859))/R1769)*R$15,0),R1787*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(S1787<0,S1787,IF(S1769<1,S1787,MAX(MIN(IF(S1769>0,((S1787-SUM($N1859:R1859))/S1769)*S$15,0),S1787*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(T1787<0,T1787,IF(T1769<1,T1787,MAX(MIN(IF(T1769>0,((T1787-SUM($N1859:S1859))/T1769)*T$15,0),T1787*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(U1787<0,U1787,IF(U1769<1,U1787,MAX(MIN(IF(U1769>0,((U1787-SUM($N1859:T1859))/U1769)*U$15,0),U1787*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(V1787<0,V1787,IF(V1769<1,V1787,MAX(MIN(IF(V1769>0,((V1787-SUM($N1859:U1859))/V1769)*V$15,0),V1787*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(W1787<0,W1787,IF(W1769<1,W1787,MAX(MIN(IF(W1769>0,((W1787-SUM($N1859:V1859))/W1769)*W$15,0),W1787*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(X1787<0,X1787,IF(X1769<1,X1787,MAX(MIN(IF(X1769>0,((X1787-SUM($N1859:W1859))/X1769)*X$15,0),X1787*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(Y1787<0,Y1787,IF(Y1769<1,Y1787,MAX(MIN(IF(Y1769>0,((Y1787-SUM($N1859:X1859))/Y1769)*Y$15,0),Y1787*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(Z1787<0,Z1787,IF(Z1769<1,Z1787,MAX(MIN(IF(Z1769>0,((Z1787-SUM($N1859:Y1859))/Z1769)*Z$15,0),Z1787*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AA1787<0,AA1787,IF(AA1769<1,AA1787,MAX(MIN(IF(AA1769>0,((AA1787-SUM($N1859:Z1859))/AA1769)*AA$15,0),AA1787*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AB1787<0,AB1787,IF(AB1769<1,AB1787,MAX(MIN(IF(AB1769>0,((AB1787-SUM($N1859:AA1859))/AB1769)*AB$15,0),AB1787*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AC1787<0,AC1787,IF(AC1769<1,AC1787,MAX(MIN(IF(AC1769>0,((AC1787-SUM($N1859:AB1859))/AC1769)*AC$15,0),AC1787*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AD1787<0,AD1787,IF(AD1769<1,AD1787,MAX(MIN(IF(AD1769>0,((AD1787-SUM($N1859:AC1859))/AD1769)*AD$15,0),AD1787*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AE1787<0,AE1787,IF(AE1769<1,AE1787,MAX(MIN(IF(AE1769>0,((AE1787-SUM($N1859:AD1859))/AE1769)*AE$15,0),AE1787*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AF1787<0,AF1787,IF(AF1769<1,AF1787,MAX(MIN(IF(AF1769>0,((AF1787-SUM($N1859:AE1859))/AF1769)*AF$15,0),AF1787*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AG1787<0,AG1787,IF(AG1769<1,AG1787,MAX(MIN(IF(AG1769>0,((AG1787-SUM($N1859:AF1859))/AG1769)*AG$15,0),AG1787*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AH1787<0,AH1787,IF(AH1769<1,AH1787,MAX(MIN(IF(AH1769>0,((AH1787-SUM($N1859:AG1859))/AH1769)*AH$15,0),AH1787*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AI1787<0,AI1787,IF(AI1769<1,AI1787,MAX(MIN(IF(AI1769>0,((AI1787-SUM($N1859:AH1859))/AI1769)*AI$15,0),AI1787*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AJ1787<0,AJ1787,IF(AJ1769<1,AJ1787,MAX(MIN(IF(AJ1769>0,((AJ1787-SUM($N1859:AI1859))/AJ1769)*AJ$15,0),AJ1787*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AK1787<0,AK1787,IF(AK1769<1,AK1787,MAX(MIN(IF(AK1769>0,((AK1787-SUM($N1859:AJ1859))/AK1769)*AK$15,0),AK1787*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AL1787<0,AL1787,IF(AL1769<1,AL1787,MAX(MIN(IF(AL1769>0,((AL1787-SUM($N1859:AK1859))/AL1769)*AL$15,0),AL1787*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AM1787<0,AM1787,IF(AM1769<1,AM1787,MAX(MIN(IF(AM1769>0,((AM1787-SUM($N1859:AL1859))/AM1769)*AM$15,0),AM1787*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AN1787<0,AN1787,IF(AN1769<1,AN1787,MAX(MIN(IF(AN1769>0,((AN1787-SUM($N1859:AM1859))/AN1769)*AN$15,0),AN1787*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AO1787<0,AO1787,IF(AO1769<1,AO1787,MAX(MIN(IF(AO1769>0,((AO1787-SUM($N1859:AN1859))/AO1769)*AO$15,0),AO1787*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AP1787<0,AP1787,IF(AP1769<1,AP1787,MAX(MIN(IF(AP1769>0,((AP1787-SUM($N1859:AO1859))/AP1769)*AP$15,0),AP1787*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AQ1787<0,AQ1787,IF(AQ1769<1,AQ1787,MAX(MIN(IF(AQ1769>0,((AQ1787-SUM($N1859:AP1859))/AQ1769)*AQ$15,0),AQ1787*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AR1787<0,AR1787,IF(AR1769<1,AR1787,MAX(MIN(IF(AR1769>0,((AR1787-SUM($N1859:AQ1859))/AR1769)*AR$15,0),AR1787*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AS1787<0,AS1787,IF(AS1769<1,AS1787,MAX(MIN(IF(AS1769>0,((AS1787-SUM($N1859:AR1859))/AS1769)*AS$15,0),AS1787*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AT1787<0,AT1787,IF(AT1769<1,AT1787,MAX(MIN(IF(AT1769>0,((AT1787-SUM($N1859:AS1859))/AT1769)*AT$15,0),AT1787*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AU1787<0,AU1787,IF(AU1769<1,AU1787,MAX(MIN(IF(AU1769>0,((AU1787-SUM($N1859:AT1859))/AU1769)*AU$15,0),AU1787*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AV1787<0,AV1787,IF(AV1769<1,AV1787,MAX(MIN(IF(AV1769>0,((AV1787-SUM($N1859:AU1859))/AV1769)*AV$15,0),AV1787*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AW1787<0,AW1787,IF(AW1769<1,AW1787,MAX(MIN(IF(AW1769>0,((AW1787-SUM($N1859:AV1859))/AW1769)*AW$15,0),AW1787*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AX1787<0,AX1787,IF(AX1769<1,AX1787,MAX(MIN(IF(AX1769>0,((AX1787-SUM($N1859:AW1859))/AX1769)*AX$15,0),AX1787*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AY1787<0,AY1787,IF(AY1769<1,AY1787,MAX(MIN(IF(AY1769>0,((AY1787-SUM($N1859:AX1859))/AY1769)*AY$15,0),AY1787*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(AZ1787<0,AZ1787,IF(AZ1769<1,AZ1787,MAX(MIN(IF(AZ1769>0,((AZ1787-SUM($N1859:AY1859))/AZ1769)*AZ$15,0),AZ1787*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BA1787<0,BA1787,IF(BA1769<1,BA1787,MAX(MIN(IF(BA1769>0,((BA1787-SUM($N1859:AZ1859))/BA1769)*BA$15,0),BA1787*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BB1787<0,BB1787,IF(BB1769<1,BB1787,MAX(MIN(IF(BB1769>0,((BB1787-SUM($N1859:BA1859))/BB1769)*BB$15,0),BB1787*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BC1787<0,BC1787,IF(BC1769<1,BC1787,MAX(MIN(IF(BC1769>0,((BC1787-SUM($N1859:BB1859))/BC1769)*BC$15,0),BC1787*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BD1787<0,BD1787,IF(BD1769<1,BD1787,MAX(MIN(IF(BD1769>0,((BD1787-SUM($N1859:BC1859))/BD1769)*BD$15,0),BD1787*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BE1787<0,BE1787,IF(BE1769<1,BE1787,MAX(MIN(IF(BE1769>0,((BE1787-SUM($N1859:BD1859))/BE1769)*BE$15,0),BE1787*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BF1787<0,BF1787,IF(BF1769<1,BF1787,MAX(MIN(IF(BF1769>0,((BF1787-SUM($N1859:BE1859))/BF1769)*BF$15,0),BF1787*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BG1787<0,BG1787,IF(BG1769<1,BG1787,MAX(MIN(IF(BG1769>0,((BG1787-SUM($N1859:BF1859))/BG1769)*BG$15,0),BG1787*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BH1787<0,BH1787,IF(BH1769<1,BH1787,MAX(MIN(IF(BH1769>0,((BH1787-SUM($N1859:BG1859))/BH1769)*BH$15,0),BH1787*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BI1787<0,BI1787,IF(BI1769<1,BI1787,MAX(MIN(IF(BI1769>0,((BI1787-SUM($N1859:BH1859))/BI1769)*BI$15,0),BI1787*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BJ1787<0,BJ1787,IF(BJ1769<1,BJ1787,MAX(MIN(IF(BJ1769>0,((BJ1787-SUM($N1859:BI1859))/BJ1769)*BJ$15,0),BJ1787*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BK1787<0,BK1787,IF(BK1769<1,BK1787,MAX(MIN(IF(BK1769>0,((BK1787-SUM($N1859:BJ1859))/BK1769)*BK$15,0),BK1787*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(BL1787<0,BL1787,IF(BL1769<1,BL1787,MAX(MIN(IF(BL1769>0,((BL1787-SUM($N1859:BK1859))/BL1769)*BL$15,0),BL1787*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1845},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I564","v":-2.4651456288772921E-2},{"$f":"-'PTRM expenditure'!J564","v":-2.4493468979854913E-2},{"$f":"-'PTRM expenditure'!K564","v":-2.4493468979854917E-2},{"$f":"-'PTRM expenditure'!L564","v":-2.4493468979854917E-2},{"$f":"-'PTRM expenditure'!M564","v":-2.449346897985492E-2},{"$f":"-'PTRM expenditure'!N564","v":-2.449346897985492E-2},{"$f":"-IF($D1845=\"Land\",0,IF(O1791<0,O1791,IF(O1773<1,O1791,MAX(MIN(IF(O1773>0,((O1791-SUM($N1863:N1863))/O1773)*O$15,0),O1791*O$15),0))))*$K$6","v":-2.4685801355929005E-2},{"$f":"-IF($D1845=\"Land\",0,IF(P1791<0,P1791,IF(P1773<1,P1791,MAX(MIN(IF(P1773>0,((P1791-SUM($N1863:O1863))/P1773)*P$15,0),P1791*P$15),0))))*$K$6","v":-2.4685801355929005E-2},{"$f":"-IF($D1845=\"Land\",0,IF(Q1791<0,Q1791,IF(Q1773<1,Q1791,MAX(MIN(IF(Q1773>0,((Q1791-SUM($N1863:P1863))/Q1773)*Q$15,0),Q1791*Q$15),0))))*$K$6","v":-2.4685801355929005E-2},{"$f":"-IF($D1845=\"Land\",0,IF(R1791<0,R1791,IF(R1773<1,R1791,MAX(MIN(IF(R1773>0,((R1791-SUM($N1863:Q1863))/R1773)*R$15,0),R1791*R$15),0))))*$K$6","v":-2.4685801355929005E-2},{"$f":"-IF($D1845=\"Land\",0,IF(S1791<0,S1791,IF(S1773<1,S1791,MAX(MIN(IF(S1773>0,((S1791-SUM($N1863:R1863))/S1773)*S$15,0),S1791*S$15),0))))*$K$6","v":-2.4685801355929005E-2},{"$f":"-IF($D1845=\"Land\",0,IF(T1791<0,T1791,IF(T1773<1,T1791,MAX(MIN(IF(T1773>0,((T1791-SUM($N1863:S1863))/T1773)*T$15,0),T1791*T$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(U1791<0,U1791,IF(U1773<1,U1791,MAX(MIN(IF(U1773>0,((U1791-SUM($N1863:T1863))/U1773)*U$15,0),U1791*U$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(V1791<0,V1791,IF(V1773<1,V1791,MAX(MIN(IF(V1773>0,((V1791-SUM($N1863:U1863))/V1773)*V$15,0),V1791*V$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(W1791<0,W1791,IF(W1773<1,W1791,MAX(MIN(IF(W1773>0,((W1791-SUM($N1863:V1863))/W1773)*W$15,0),W1791*W$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(X1791<0,X1791,IF(X1773<1,X1791,MAX(MIN(IF(X1773>0,((X1791-SUM($N1863:W1863))/X1773)*X$15,0),X1791*X$15),0))))*$K$6","v":-2.4685801355928998E-2},{"$f":"-IF($D1845=\"Land\",0,IF(Y1791<0,Y1791,IF(Y1773<1,Y1791,MAX(MIN(IF(Y1773>0,((Y1791-SUM($N1863:X1863))/Y1773)*Y$15,0),Y1791*Y$15),0))))*$K$6","v":-2.4685801355928998E-2},{"$f":"-IF($D1845=\"Land\",0,IF(Z1791<0,Z1791,IF(Z1773<1,Z1791,MAX(MIN(IF(Z1773>0,((Z1791-SUM($N1863:Y1863))/Z1773)*Z$15,0),Z1791*Z$15),0))))*$K$6","v":-2.4685801355928998E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AA1791<0,AA1791,IF(AA1773<1,AA1791,MAX(MIN(IF(AA1773>0,((AA1791-SUM($N1863:Z1863))/AA1773)*AA$15,0),AA1791*AA$15),0))))*$K$6","v":-2.4685801355928995E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AB1791<0,AB1791,IF(AB1773<1,AB1791,MAX(MIN(IF(AB1773>0,((AB1791-SUM($N1863:AA1863))/AB1773)*AB$15,0),AB1791*AB$15),0))))*$K$6","v":-2.4685801355928995E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AC1791<0,AC1791,IF(AC1773<1,AC1791,MAX(MIN(IF(AC1773>0,((AC1791-SUM($N1863:AB1863))/AC1773)*AC$15,0),AC1791*AC$15),0))))*$K$6","v":-2.4685801355928998E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AD1791<0,AD1791,IF(AD1773<1,AD1791,MAX(MIN(IF(AD1773>0,((AD1791-SUM($N1863:AC1863))/AD1773)*AD$15,0),AD1791*AD$15),0))))*$K$6","v":-2.4685801355928998E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AE1791<0,AE1791,IF(AE1773<1,AE1791,MAX(MIN(IF(AE1773>0,((AE1791-SUM($N1863:AD1863))/AE1773)*AE$15,0),AE1791*AE$15),0))))*$K$6","v":-2.4685801355928998E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AF1791<0,AF1791,IF(AF1773<1,AF1791,MAX(MIN(IF(AF1773>0,((AF1791-SUM($N1863:AE1863))/AF1773)*AF$15,0),AF1791*AF$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AG1791<0,AG1791,IF(AG1773<1,AG1791,MAX(MIN(IF(AG1773>0,((AG1791-SUM($N1863:AF1863))/AG1773)*AG$15,0),AG1791*AG$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AH1791<0,AH1791,IF(AH1773<1,AH1791,MAX(MIN(IF(AH1773>0,((AH1791-SUM($N1863:AG1863))/AH1773)*AH$15,0),AH1791*AH$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AI1791<0,AI1791,IF(AI1773<1,AI1791,MAX(MIN(IF(AI1773>0,((AI1791-SUM($N1863:AH1863))/AI1773)*AI$15,0),AI1791*AI$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AJ1791<0,AJ1791,IF(AJ1773<1,AJ1791,MAX(MIN(IF(AJ1773>0,((AJ1791-SUM($N1863:AI1863))/AJ1773)*AJ$15,0),AJ1791*AJ$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AK1791<0,AK1791,IF(AK1773<1,AK1791,MAX(MIN(IF(AK1773>0,((AK1791-SUM($N1863:AJ1863))/AK1773)*AK$15,0),AK1791*AK$15),0))))*$K$6","v":-2.4685801355929002E-2},{"$f":"-IF($D1845=\"Land\",0,IF(AL1791<0,AL1791,IF(AL1773<1,AL1791,MAX(MIN(IF(AL1773>0,((AL1791-SUM($N1863:AK1863))/AL1773)*AL$15,0),AL1791*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AM1791<0,AM1791,IF(AM1773<1,AM1791,MAX(MIN(IF(AM1773>0,((AM1791-SUM($N1863:AL1863))/AM1773)*AM$15,0),AM1791*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AN1791<0,AN1791,IF(AN1773<1,AN1791,MAX(MIN(IF(AN1773>0,((AN1791-SUM($N1863:AM1863))/AN1773)*AN$15,0),AN1791*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AO1791<0,AO1791,IF(AO1773<1,AO1791,MAX(MIN(IF(AO1773>0,((AO1791-SUM($N1863:AN1863))/AO1773)*AO$15,0),AO1791*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AP1791<0,AP1791,IF(AP1773<1,AP1791,MAX(MIN(IF(AP1773>0,((AP1791-SUM($N1863:AO1863))/AP1773)*AP$15,0),AP1791*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AQ1791<0,AQ1791,IF(AQ1773<1,AQ1791,MAX(MIN(IF(AQ1773>0,((AQ1791-SUM($N1863:AP1863))/AQ1773)*AQ$15,0),AQ1791*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AR1791<0,AR1791,IF(AR1773<1,AR1791,MAX(MIN(IF(AR1773>0,((AR1791-SUM($N1863:AQ1863))/AR1773)*AR$15,0),AR1791*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AS1791<0,AS1791,IF(AS1773<1,AS1791,MAX(MIN(IF(AS1773>0,((AS1791-SUM($N1863:AR1863))/AS1773)*AS$15,0),AS1791*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AT1791<0,AT1791,IF(AT1773<1,AT1791,MAX(MIN(IF(AT1773>0,((AT1791-SUM($N1863:AS1863))/AT1773)*AT$15,0),AT1791*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AU1791<0,AU1791,IF(AU1773<1,AU1791,MAX(MIN(IF(AU1773>0,((AU1791-SUM($N1863:AT1863))/AU1773)*AU$15,0),AU1791*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AV1791<0,AV1791,IF(AV1773<1,AV1791,MAX(MIN(IF(AV1773>0,((AV1791-SUM($N1863:AU1863))/AV1773)*AV$15,0),AV1791*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AW1791<0,AW1791,IF(AW1773<1,AW1791,MAX(MIN(IF(AW1773>0,((AW1791-SUM($N1863:AV1863))/AW1773)*AW$15,0),AW1791*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AX1791<0,AX1791,IF(AX1773<1,AX1791,MAX(MIN(IF(AX1773>0,((AX1791-SUM($N1863:AW1863))/AX1773)*AX$15,0),AX1791*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AY1791<0,AY1791,IF(AY1773<1,AY1791,MAX(MIN(IF(AY1773>0,((AY1791-SUM($N1863:AX1863))/AY1773)*AY$15,0),AY1791*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(AZ1791<0,AZ1791,IF(AZ1773<1,AZ1791,MAX(MIN(IF(AZ1773>0,((AZ1791-SUM($N1863:AY1863))/AZ1773)*AZ$15,0),AZ1791*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BA1791<0,BA1791,IF(BA1773<1,BA1791,MAX(MIN(IF(BA1773>0,((BA1791-SUM($N1863:AZ1863))/BA1773)*BA$15,0),BA1791*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BB1791<0,BB1791,IF(BB1773<1,BB1791,MAX(MIN(IF(BB1773>0,((BB1791-SUM($N1863:BA1863))/BB1773)*BB$15,0),BB1791*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BC1791<0,BC1791,IF(BC1773<1,BC1791,MAX(MIN(IF(BC1773>0,((BC1791-SUM($N1863:BB1863))/BC1773)*BC$15,0),BC1791*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BD1791<0,BD1791,IF(BD1773<1,BD1791,MAX(MIN(IF(BD1773>0,((BD1791-SUM($N1863:BC1863))/BD1773)*BD$15,0),BD1791*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BE1791<0,BE1791,IF(BE1773<1,BE1791,MAX(MIN(IF(BE1773>0,((BE1791-SUM($N1863:BD1863))/BE1773)*BE$15,0),BE1791*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BF1791<0,BF1791,IF(BF1773<1,BF1791,MAX(MIN(IF(BF1773>0,((BF1791-SUM($N1863:BE1863))/BF1773)*BF$15,0),BF1791*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BG1791<0,BG1791,IF(BG1773<1,BG1791,MAX(MIN(IF(BG1773>0,((BG1791-SUM($N1863:BF1863))/BG1773)*BG$15,0),BG1791*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BH1791<0,BH1791,IF(BH1773<1,BH1791,MAX(MIN(IF(BH1773>0,((BH1791-SUM($N1863:BG1863))/BH1773)*BH$15,0),BH1791*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BI1791<0,BI1791,IF(BI1773<1,BI1791,MAX(MIN(IF(BI1773>0,((BI1791-SUM($N1863:BH1863))/BI1773)*BI$15,0),BI1791*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BJ1791<0,BJ1791,IF(BJ1773<1,BJ1791,MAX(MIN(IF(BJ1773>0,((BJ1791-SUM($N1863:BI1863))/BJ1773)*BJ$15,0),BJ1791*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BK1791<0,BK1791,IF(BK1773<1,BK1791,MAX(MIN(IF(BK1773>0,((BK1791-SUM($N1863:BJ1863))/BK1773)*BK$15,0),BK1791*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1845=\"Land\",0,IF(BL1791<0,BL1791,IF(BL1773<1,BL1791,MAX(MIN(IF(BL1773>0,((BL1791-SUM($N1863:BK1863))/BL1773)*BL$15,0),BL1791*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1848},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I567","v":-1.1303850233377353},{"$f":"-'PTRM expenditure'!J567","v":-1.1231405633842788},{"$f":"-'PTRM expenditure'!K567","v":-1.1231405633842788},{"$f":"-'PTRM expenditure'!L567","v":-1.123140563384279},{"$f":"-'PTRM expenditure'!M567","v":-1.123140563384279},{"$f":"-'PTRM expenditure'!N567","v":-1.123140563384279},{"$f":"-IF($D1848=\"Land\",0,IF(O1794<0,O1794,IF(O1776<1,O1794,MAX(MIN(IF(O1776>0,((O1794-SUM($N1866:N1866))/O1776)*O$15,0),O1794*O$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(P1794<0,P1794,IF(P1776<1,P1794,MAX(MIN(IF(P1776>0,((P1794-SUM($N1866:O1866))/P1776)*P$15,0),P1794*P$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(Q1794<0,Q1794,IF(Q1776<1,Q1794,MAX(MIN(IF(Q1776>0,((Q1794-SUM($N1866:P1866))/Q1776)*Q$15,0),Q1794*Q$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(R1794<0,R1794,IF(R1776<1,R1794,MAX(MIN(IF(R1776>0,((R1794-SUM($N1866:Q1866))/R1776)*R$15,0),R1794*R$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(S1794<0,S1794,IF(S1776<1,S1794,MAX(MIN(IF(S1776>0,((S1794-SUM($N1866:R1866))/S1776)*S$15,0),S1794*S$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(T1794<0,T1794,IF(T1776<1,T1794,MAX(MIN(IF(T1776>0,((T1794-SUM($N1866:S1866))/T1776)*T$15,0),T1794*T$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(U1794<0,U1794,IF(U1776<1,U1794,MAX(MIN(IF(U1776>0,((U1794-SUM($N1866:T1866))/U1776)*U$15,0),U1794*U$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(V1794<0,V1794,IF(V1776<1,V1794,MAX(MIN(IF(V1776>0,((V1794-SUM($N1866:U1866))/V1776)*V$15,0),V1794*V$15),0))))*$K$6","v":-1.1349128108086441},{"$f":"-IF($D1848=\"Land\",0,IF(W1794<0,W1794,IF(W1776<1,W1794,MAX(MIN(IF(W1776>0,((W1794-SUM($N1866:V1866))/W1776)*W$15,0),W1794*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(X1794<0,X1794,IF(X1776<1,X1794,MAX(MIN(IF(X1776>0,((X1794-SUM($N1866:W1866))/X1776)*X$15,0),X1794*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(Y1794<0,Y1794,IF(Y1776<1,Y1794,MAX(MIN(IF(Y1776>0,((Y1794-SUM($N1866:X1866))/Y1776)*Y$15,0),Y1794*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(Z1794<0,Z1794,IF(Z1776<1,Z1794,MAX(MIN(IF(Z1776>0,((Z1794-SUM($N1866:Y1866))/Z1776)*Z$15,0),Z1794*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AA1794<0,AA1794,IF(AA1776<1,AA1794,MAX(MIN(IF(AA1776>0,((AA1794-SUM($N1866:Z1866))/AA1776)*AA$15,0),AA1794*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AB1794<0,AB1794,IF(AB1776<1,AB1794,MAX(MIN(IF(AB1776>0,((AB1794-SUM($N1866:AA1866))/AB1776)*AB$15,0),AB1794*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AC1794<0,AC1794,IF(AC1776<1,AC1794,MAX(MIN(IF(AC1776>0,((AC1794-SUM($N1866:AB1866))/AC1776)*AC$15,0),AC1794*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AD1794<0,AD1794,IF(AD1776<1,AD1794,MAX(MIN(IF(AD1776>0,((AD1794-SUM($N1866:AC1866))/AD1776)*AD$15,0),AD1794*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AE1794<0,AE1794,IF(AE1776<1,AE1794,MAX(MIN(IF(AE1776>0,((AE1794-SUM($N1866:AD1866))/AE1776)*AE$15,0),AE1794*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AF1794<0,AF1794,IF(AF1776<1,AF1794,MAX(MIN(IF(AF1776>0,((AF1794-SUM($N1866:AE1866))/AF1776)*AF$15,0),AF1794*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AG1794<0,AG1794,IF(AG1776<1,AG1794,MAX(MIN(IF(AG1776>0,((AG1794-SUM($N1866:AF1866))/AG1776)*AG$15,0),AG1794*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AH1794<0,AH1794,IF(AH1776<1,AH1794,MAX(MIN(IF(AH1776>0,((AH1794-SUM($N1866:AG1866))/AH1776)*AH$15,0),AH1794*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AI1794<0,AI1794,IF(AI1776<1,AI1794,MAX(MIN(IF(AI1776>0,((AI1794-SUM($N1866:AH1866))/AI1776)*AI$15,0),AI1794*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AJ1794<0,AJ1794,IF(AJ1776<1,AJ1794,MAX(MIN(IF(AJ1776>0,((AJ1794-SUM($N1866:AI1866))/AJ1776)*AJ$15,0),AJ1794*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AK1794<0,AK1794,IF(AK1776<1,AK1794,MAX(MIN(IF(AK1776>0,((AK1794-SUM($N1866:AJ1866))/AK1776)*AK$15,0),AK1794*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AL1794<0,AL1794,IF(AL1776<1,AL1794,MAX(MIN(IF(AL1776>0,((AL1794-SUM($N1866:AK1866))/AL1776)*AL$15,0),AL1794*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AM1794<0,AM1794,IF(AM1776<1,AM1794,MAX(MIN(IF(AM1776>0,((AM1794-SUM($N1866:AL1866))/AM1776)*AM$15,0),AM1794*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AN1794<0,AN1794,IF(AN1776<1,AN1794,MAX(MIN(IF(AN1776>0,((AN1794-SUM($N1866:AM1866))/AN1776)*AN$15,0),AN1794*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AO1794<0,AO1794,IF(AO1776<1,AO1794,MAX(MIN(IF(AO1776>0,((AO1794-SUM($N1866:AN1866))/AO1776)*AO$15,0),AO1794*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AP1794<0,AP1794,IF(AP1776<1,AP1794,MAX(MIN(IF(AP1776>0,((AP1794-SUM($N1866:AO1866))/AP1776)*AP$15,0),AP1794*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AQ1794<0,AQ1794,IF(AQ1776<1,AQ1794,MAX(MIN(IF(AQ1776>0,((AQ1794-SUM($N1866:AP1866))/AQ1776)*AQ$15,0),AQ1794*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AR1794<0,AR1794,IF(AR1776<1,AR1794,MAX(MIN(IF(AR1776>0,((AR1794-SUM($N1866:AQ1866))/AR1776)*AR$15,0),AR1794*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AS1794<0,AS1794,IF(AS1776<1,AS1794,MAX(MIN(IF(AS1776>0,((AS1794-SUM($N1866:AR1866))/AS1776)*AS$15,0),AS1794*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AT1794<0,AT1794,IF(AT1776<1,AT1794,MAX(MIN(IF(AT1776>0,((AT1794-SUM($N1866:AS1866))/AT1776)*AT$15,0),AT1794*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AU1794<0,AU1794,IF(AU1776<1,AU1794,MAX(MIN(IF(AU1776>0,((AU1794-SUM($N1866:AT1866))/AU1776)*AU$15,0),AU1794*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AV1794<0,AV1794,IF(AV1776<1,AV1794,MAX(MIN(IF(AV1776>0,((AV1794-SUM($N1866:AU1866))/AV1776)*AV$15,0),AV1794*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AW1794<0,AW1794,IF(AW1776<1,AW1794,MAX(MIN(IF(AW1776>0,((AW1794-SUM($N1866:AV1866))/AW1776)*AW$15,0),AW1794*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AX1794<0,AX1794,IF(AX1776<1,AX1794,MAX(MIN(IF(AX1776>0,((AX1794-SUM($N1866:AW1866))/AX1776)*AX$15,0),AX1794*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AY1794<0,AY1794,IF(AY1776<1,AY1794,MAX(MIN(IF(AY1776>0,((AY1794-SUM($N1866:AX1866))/AY1776)*AY$15,0),AY1794*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AZ1794<0,AZ1794,IF(AZ1776<1,AZ1794,MAX(MIN(IF(AZ1776>0,((AZ1794-SUM($N1866:AY1866))/AZ1776)*AZ$15,0),AZ1794*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BA1794<0,BA1794,IF(BA1776<1,BA1794,MAX(MIN(IF(BA1776>0,((BA1794-SUM($N1866:AZ1866))/BA1776)*BA$15,0),BA1794*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BB1794<0,BB1794,IF(BB1776<1,BB1794,MAX(MIN(IF(BB1776>0,((BB1794-SUM($N1866:BA1866))/BB1776)*BB$15,0),BB1794*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BC1794<0,BC1794,IF(BC1776<1,BC1794,MAX(MIN(IF(BC1776>0,((BC1794-SUM($N1866:BB1866))/BC1776)*BC$15,0),BC1794*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BD1794<0,BD1794,IF(BD1776<1,BD1794,MAX(MIN(IF(BD1776>0,((BD1794-SUM($N1866:BC1866))/BD1776)*BD$15,0),BD1794*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BE1794<0,BE1794,IF(BE1776<1,BE1794,MAX(MIN(IF(BE1776>0,((BE1794-SUM($N1866:BD1866))/BE1776)*BE$15,0),BE1794*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BF1794<0,BF1794,IF(BF1776<1,BF1794,MAX(MIN(IF(BF1776>0,((BF1794-SUM($N1866:BE1866))/BF1776)*BF$15,0),BF1794*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BG1794<0,BG1794,IF(BG1776<1,BG1794,MAX(MIN(IF(BG1776>0,((BG1794-SUM($N1866:BF1866))/BG1776)*BG$15,0),BG1794*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BH1794<0,BH1794,IF(BH1776<1,BH1794,MAX(MIN(IF(BH1776>0,((BH1794-SUM($N1866:BG1866))/BH1776)*BH$15,0),BH1794*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BI1794<0,BI1794,IF(BI1776<1,BI1794,MAX(MIN(IF(BI1776>0,((BI1794-SUM($N1866:BH1866))/BI1776)*BI$15,0),BI1794*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BJ1794<0,BJ1794,IF(BJ1776<1,BJ1794,MAX(MIN(IF(BJ1776>0,((BJ1794-SUM($N1866:BI1866))/BJ1776)*BJ$15,0),BJ1794*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BK1794<0,BK1794,IF(BK1776<1,BK1794,MAX(MIN(IF(BK1776>0,((BK1794-SUM($N1866:BJ1866))/BK1776)*BK$15,0),BK1794*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(BL1794<0,BL1794,IF(BL1776<1,BL1794,MAX(MIN(IF(BL1776>0,((BL1794-SUM($N1866:BK1866))/BL1776)*BL$15,0),BL1794*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1851},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I570","v":0},{"$f":"-'PTRM expenditure'!J570","v":0},{"$f":"-'PTRM expenditure'!K570","v":0},{"$f":"-'PTRM expenditure'!L570","v":0},{"$f":"-'PTRM expenditure'!M570","v":0},{"$f":"-'PTRM expenditure'!N570","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(O1797<0,O1797,IF(O1779<1,O1797,MAX(MIN(IF(O1779>0,((O1797-SUM($N1869:N1869))/O1779)*O$15,0),O1797*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(P1797<0,P1797,IF(P1779<1,P1797,MAX(MIN(IF(P1779>0,((P1797-SUM($N1869:O1869))/P1779)*P$15,0),P1797*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(Q1797<0,Q1797,IF(Q1779<1,Q1797,MAX(MIN(IF(Q1779>0,((Q1797-SUM($N1869:P1869))/Q1779)*Q$15,0),Q1797*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(R1797<0,R1797,IF(R1779<1,R1797,MAX(MIN(IF(R1779>0,((R1797-SUM($N1869:Q1869))/R1779)*R$15,0),R1797*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(S1797<0,S1797,IF(S1779<1,S1797,MAX(MIN(IF(S1779>0,((S1797-SUM($N1869:R1869))/S1779)*S$15,0),S1797*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(T1797<0,T1797,IF(T1779<1,T1797,MAX(MIN(IF(T1779>0,((T1797-SUM($N1869:S1869))/T1779)*T$15,0),T1797*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(U1797<0,U1797,IF(U1779<1,U1797,MAX(MIN(IF(U1779>0,((U1797-SUM($N1869:T1869))/U1779)*U$15,0),U1797*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(V1797<0,V1797,IF(V1779<1,V1797,MAX(MIN(IF(V1779>0,((V1797-SUM($N1869:U1869))/V1779)*V$15,0),V1797*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(W1797<0,W1797,IF(W1779<1,W1797,MAX(MIN(IF(W1779>0,((W1797-SUM($N1869:V1869))/W1779)*W$15,0),W1797*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(X1797<0,X1797,IF(X1779<1,X1797,MAX(MIN(IF(X1779>0,((X1797-SUM($N1869:W1869))/X1779)*X$15,0),X1797*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(Y1797<0,Y1797,IF(Y1779<1,Y1797,MAX(MIN(IF(Y1779>0,((Y1797-SUM($N1869:X1869))/Y1779)*Y$15,0),Y1797*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(Z1797<0,Z1797,IF(Z1779<1,Z1797,MAX(MIN(IF(Z1779>0,((Z1797-SUM($N1869:Y1869))/Z1779)*Z$15,0),Z1797*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AA1797<0,AA1797,IF(AA1779<1,AA1797,MAX(MIN(IF(AA1779>0,((AA1797-SUM($N1869:Z1869))/AA1779)*AA$15,0),AA1797*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AB1797<0,AB1797,IF(AB1779<1,AB1797,MAX(MIN(IF(AB1779>0,((AB1797-SUM($N1869:AA1869))/AB1779)*AB$15,0),AB1797*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AC1797<0,AC1797,IF(AC1779<1,AC1797,MAX(MIN(IF(AC1779>0,((AC1797-SUM($N1869:AB1869))/AC1779)*AC$15,0),AC1797*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AD1797<0,AD1797,IF(AD1779<1,AD1797,MAX(MIN(IF(AD1779>0,((AD1797-SUM($N1869:AC1869))/AD1779)*AD$15,0),AD1797*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AE1797<0,AE1797,IF(AE1779<1,AE1797,MAX(MIN(IF(AE1779>0,((AE1797-SUM($N1869:AD1869))/AE1779)*AE$15,0),AE1797*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AF1797<0,AF1797,IF(AF1779<1,AF1797,MAX(MIN(IF(AF1779>0,((AF1797-SUM($N1869:AE1869))/AF1779)*AF$15,0),AF1797*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AG1797<0,AG1797,IF(AG1779<1,AG1797,MAX(MIN(IF(AG1779>0,((AG1797-SUM($N1869:AF1869))/AG1779)*AG$15,0),AG1797*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AH1797<0,AH1797,IF(AH1779<1,AH1797,MAX(MIN(IF(AH1779>0,((AH1797-SUM($N1869:AG1869))/AH1779)*AH$15,0),AH1797*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AI1797<0,AI1797,IF(AI1779<1,AI1797,MAX(MIN(IF(AI1779>0,((AI1797-SUM($N1869:AH1869))/AI1779)*AI$15,0),AI1797*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AJ1797<0,AJ1797,IF(AJ1779<1,AJ1797,MAX(MIN(IF(AJ1779>0,((AJ1797-SUM($N1869:AI1869))/AJ1779)*AJ$15,0),AJ1797*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AK1797<0,AK1797,IF(AK1779<1,AK1797,MAX(MIN(IF(AK1779>0,((AK1797-SUM($N1869:AJ1869))/AK1779)*AK$15,0),AK1797*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AL1797<0,AL1797,IF(AL1779<1,AL1797,MAX(MIN(IF(AL1779>0,((AL1797-SUM($N1869:AK1869))/AL1779)*AL$15,0),AL1797*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AM1797<0,AM1797,IF(AM1779<1,AM1797,MAX(MIN(IF(AM1779>0,((AM1797-SUM($N1869:AL1869))/AM1779)*AM$15,0),AM1797*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AN1797<0,AN1797,IF(AN1779<1,AN1797,MAX(MIN(IF(AN1779>0,((AN1797-SUM($N1869:AM1869))/AN1779)*AN$15,0),AN1797*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AO1797<0,AO1797,IF(AO1779<1,AO1797,MAX(MIN(IF(AO1779>0,((AO1797-SUM($N1869:AN1869))/AO1779)*AO$15,0),AO1797*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AP1797<0,AP1797,IF(AP1779<1,AP1797,MAX(MIN(IF(AP1779>0,((AP1797-SUM($N1869:AO1869))/AP1779)*AP$15,0),AP1797*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AQ1797<0,AQ1797,IF(AQ1779<1,AQ1797,MAX(MIN(IF(AQ1779>0,((AQ1797-SUM($N1869:AP1869))/AQ1779)*AQ$15,0),AQ1797*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AR1797<0,AR1797,IF(AR1779<1,AR1797,MAX(MIN(IF(AR1779>0,((AR1797-SUM($N1869:AQ1869))/AR1779)*AR$15,0),AR1797*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AS1797<0,AS1797,IF(AS1779<1,AS1797,MAX(MIN(IF(AS1779>0,((AS1797-SUM($N1869:AR1869))/AS1779)*AS$15,0),AS1797*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AT1797<0,AT1797,IF(AT1779<1,AT1797,MAX(MIN(IF(AT1779>0,((AT1797-SUM($N1869:AS1869))/AT1779)*AT$15,0),AT1797*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AU1797<0,AU1797,IF(AU1779<1,AU1797,MAX(MIN(IF(AU1779>0,((AU1797-SUM($N1869:AT1869))/AU1779)*AU$15,0),AU1797*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AV1797<0,AV1797,IF(AV1779<1,AV1797,MAX(MIN(IF(AV1779>0,((AV1797-SUM($N1869:AU1869))/AV1779)*AV$15,0),AV1797*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AW1797<0,AW1797,IF(AW1779<1,AW1797,MAX(MIN(IF(AW1779>0,((AW1797-SUM($N1869:AV1869))/AW1779)*AW$15,0),AW1797*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AX1797<0,AX1797,IF(AX1779<1,AX1797,MAX(MIN(IF(AX1779>0,((AX1797-SUM($N1869:AW1869))/AX1779)*AX$15,0),AX1797*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AY1797<0,AY1797,IF(AY1779<1,AY1797,MAX(MIN(IF(AY1779>0,((AY1797-SUM($N1869:AX1869))/AY1779)*AY$15,0),AY1797*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(AZ1797<0,AZ1797,IF(AZ1779<1,AZ1797,MAX(MIN(IF(AZ1779>0,((AZ1797-SUM($N1869:AY1869))/AZ1779)*AZ$15,0),AZ1797*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BA1797<0,BA1797,IF(BA1779<1,BA1797,MAX(MIN(IF(BA1779>0,((BA1797-SUM($N1869:AZ1869))/BA1779)*BA$15,0),BA1797*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BB1797<0,BB1797,IF(BB1779<1,BB1797,MAX(MIN(IF(BB1779>0,((BB1797-SUM($N1869:BA1869))/BB1779)*BB$15,0),BB1797*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BC1797<0,BC1797,IF(BC1779<1,BC1797,MAX(MIN(IF(BC1779>0,((BC1797-SUM($N1869:BB1869))/BC1779)*BC$15,0),BC1797*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BD1797<0,BD1797,IF(BD1779<1,BD1797,MAX(MIN(IF(BD1779>0,((BD1797-SUM($N1869:BC1869))/BD1779)*BD$15,0),BD1797*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BE1797<0,BE1797,IF(BE1779<1,BE1797,MAX(MIN(IF(BE1779>0,((BE1797-SUM($N1869:BD1869))/BE1779)*BE$15,0),BE1797*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BF1797<0,BF1797,IF(BF1779<1,BF1797,MAX(MIN(IF(BF1779>0,((BF1797-SUM($N1869:BE1869))/BF1779)*BF$15,0),BF1797*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BG1797<0,BG1797,IF(BG1779<1,BG1797,MAX(MIN(IF(BG1779>0,((BG1797-SUM($N1869:BF1869))/BG1779)*BG$15,0),BG1797*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BH1797<0,BH1797,IF(BH1779<1,BH1797,MAX(MIN(IF(BH1779>0,((BH1797-SUM($N1869:BG1869))/BH1779)*BH$15,0),BH1797*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BI1797<0,BI1797,IF(BI1779<1,BI1797,MAX(MIN(IF(BI1779>0,((BI1797-SUM($N1869:BH1869))/BI1779)*BI$15,0),BI1797*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BJ1797<0,BJ1797,IF(BJ1779<1,BJ1797,MAX(MIN(IF(BJ1779>0,((BJ1797-SUM($N1869:BI1869))/BJ1779)*BJ$15,0),BJ1797*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BK1797<0,BK1797,IF(BK1779<1,BK1797,MAX(MIN(IF(BK1779>0,((BK1797-SUM($N1869:BJ1869))/BK1779)*BK$15,0),BK1797*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(BL1797<0,BL1797,IF(BL1779<1,BL1797,MAX(MIN(IF(BL1779>0,((BL1797-SUM($N1869:BK1869))/BL1779)*BL$15,0),BL1797*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1855},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I574","v":0},{"$f":"-'PTRM expenditure'!J574","v":0},{"$f":"-'PTRM expenditure'!K574","v":0},{"$f":"-'PTRM expenditure'!L574","v":0},{"$f":"-'PTRM expenditure'!M574","v":0},{"$f":"-'PTRM expenditure'!N574","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(O1801<0,O1801,IF(O1783<1,O1801,MAX(MIN(IF(O1783>0,((O1801-SUM($N1873:N1873))/O1783)*O$15,0),O1801*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(P1801<0,P1801,IF(P1783<1,P1801,MAX(MIN(IF(P1783>0,((P1801-SUM($N1873:O1873))/P1783)*P$15,0),P1801*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(Q1801<0,Q1801,IF(Q1783<1,Q1801,MAX(MIN(IF(Q1783>0,((Q1801-SUM($N1873:P1873))/Q1783)*Q$15,0),Q1801*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(R1801<0,R1801,IF(R1783<1,R1801,MAX(MIN(IF(R1783>0,((R1801-SUM($N1873:Q1873))/R1783)*R$15,0),R1801*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(S1801<0,S1801,IF(S1783<1,S1801,MAX(MIN(IF(S1783>0,((S1801-SUM($N1873:R1873))/S1783)*S$15,0),S1801*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(T1801<0,T1801,IF(T1783<1,T1801,MAX(MIN(IF(T1783>0,((T1801-SUM($N1873:S1873))/T1783)*T$15,0),T1801*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(U1801<0,U1801,IF(U1783<1,U1801,MAX(MIN(IF(U1783>0,((U1801-SUM($N1873:T1873))/U1783)*U$15,0),U1801*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(V1801<0,V1801,IF(V1783<1,V1801,MAX(MIN(IF(V1783>0,((V1801-SUM($N1873:U1873))/V1783)*V$15,0),V1801*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(W1801<0,W1801,IF(W1783<1,W1801,MAX(MIN(IF(W1783>0,((W1801-SUM($N1873:V1873))/W1783)*W$15,0),W1801*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(X1801<0,X1801,IF(X1783<1,X1801,MAX(MIN(IF(X1783>0,((X1801-SUM($N1873:W1873))/X1783)*X$15,0),X1801*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(Y1801<0,Y1801,IF(Y1783<1,Y1801,MAX(MIN(IF(Y1783>0,((Y1801-SUM($N1873:X1873))/Y1783)*Y$15,0),Y1801*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(Z1801<0,Z1801,IF(Z1783<1,Z1801,MAX(MIN(IF(Z1783>0,((Z1801-SUM($N1873:Y1873))/Z1783)*Z$15,0),Z1801*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AA1801<0,AA1801,IF(AA1783<1,AA1801,MAX(MIN(IF(AA1783>0,((AA1801-SUM($N1873:Z1873))/AA1783)*AA$15,0),AA1801*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AB1801<0,AB1801,IF(AB1783<1,AB1801,MAX(MIN(IF(AB1783>0,((AB1801-SUM($N1873:AA1873))/AB1783)*AB$15,0),AB1801*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AC1801<0,AC1801,IF(AC1783<1,AC1801,MAX(MIN(IF(AC1783>0,((AC1801-SUM($N1873:AB1873))/AC1783)*AC$15,0),AC1801*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AD1801<0,AD1801,IF(AD1783<1,AD1801,MAX(MIN(IF(AD1783>0,((AD1801-SUM($N1873:AC1873))/AD1783)*AD$15,0),AD1801*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AE1801<0,AE1801,IF(AE1783<1,AE1801,MAX(MIN(IF(AE1783>0,((AE1801-SUM($N1873:AD1873))/AE1783)*AE$15,0),AE1801*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AF1801<0,AF1801,IF(AF1783<1,AF1801,MAX(MIN(IF(AF1783>0,((AF1801-SUM($N1873:AE1873))/AF1783)*AF$15,0),AF1801*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AG1801<0,AG1801,IF(AG1783<1,AG1801,MAX(MIN(IF(AG1783>0,((AG1801-SUM($N1873:AF1873))/AG1783)*AG$15,0),AG1801*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AH1801<0,AH1801,IF(AH1783<1,AH1801,MAX(MIN(IF(AH1783>0,((AH1801-SUM($N1873:AG1873))/AH1783)*AH$15,0),AH1801*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AI1801<0,AI1801,IF(AI1783<1,AI1801,MAX(MIN(IF(AI1783>0,((AI1801-SUM($N1873:AH1873))/AI1783)*AI$15,0),AI1801*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AJ1801<0,AJ1801,IF(AJ1783<1,AJ1801,MAX(MIN(IF(AJ1783>0,((AJ1801-SUM($N1873:AI1873))/AJ1783)*AJ$15,0),AJ1801*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AK1801<0,AK1801,IF(AK1783<1,AK1801,MAX(MIN(IF(AK1783>0,((AK1801-SUM($N1873:AJ1873))/AK1783)*AK$15,0),AK1801*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AL1801<0,AL1801,IF(AL1783<1,AL1801,MAX(MIN(IF(AL1783>0,((AL1801-SUM($N1873:AK1873))/AL1783)*AL$15,0),AL1801*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AM1801<0,AM1801,IF(AM1783<1,AM1801,MAX(MIN(IF(AM1783>0,((AM1801-SUM($N1873:AL1873))/AM1783)*AM$15,0),AM1801*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AN1801<0,AN1801,IF(AN1783<1,AN1801,MAX(MIN(IF(AN1783>0,((AN1801-SUM($N1873:AM1873))/AN1783)*AN$15,0),AN1801*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AO1801<0,AO1801,IF(AO1783<1,AO1801,MAX(MIN(IF(AO1783>0,((AO1801-SUM($N1873:AN1873))/AO1783)*AO$15,0),AO1801*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AP1801<0,AP1801,IF(AP1783<1,AP1801,MAX(MIN(IF(AP1783>0,((AP1801-SUM($N1873:AO1873))/AP1783)*AP$15,0),AP1801*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AQ1801<0,AQ1801,IF(AQ1783<1,AQ1801,MAX(MIN(IF(AQ1783>0,((AQ1801-SUM($N1873:AP1873))/AQ1783)*AQ$15,0),AQ1801*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AR1801<0,AR1801,IF(AR1783<1,AR1801,MAX(MIN(IF(AR1783>0,((AR1801-SUM($N1873:AQ1873))/AR1783)*AR$15,0),AR1801*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AS1801<0,AS1801,IF(AS1783<1,AS1801,MAX(MIN(IF(AS1783>0,((AS1801-SUM($N1873:AR1873))/AS1783)*AS$15,0),AS1801*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AT1801<0,AT1801,IF(AT1783<1,AT1801,MAX(MIN(IF(AT1783>0,((AT1801-SUM($N1873:AS1873))/AT1783)*AT$15,0),AT1801*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AU1801<0,AU1801,IF(AU1783<1,AU1801,MAX(MIN(IF(AU1783>0,((AU1801-SUM($N1873:AT1873))/AU1783)*AU$15,0),AU1801*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AV1801<0,AV1801,IF(AV1783<1,AV1801,MAX(MIN(IF(AV1783>0,((AV1801-SUM($N1873:AU1873))/AV1783)*AV$15,0),AV1801*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AW1801<0,AW1801,IF(AW1783<1,AW1801,MAX(MIN(IF(AW1783>0,((AW1801-SUM($N1873:AV1873))/AW1783)*AW$15,0),AW1801*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AX1801<0,AX1801,IF(AX1783<1,AX1801,MAX(MIN(IF(AX1783>0,((AX1801-SUM($N1873:AW1873))/AX1783)*AX$15,0),AX1801*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AY1801<0,AY1801,IF(AY1783<1,AY1801,MAX(MIN(IF(AY1783>0,((AY1801-SUM($N1873:AX1873))/AY1783)*AY$15,0),AY1801*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(AZ1801<0,AZ1801,IF(AZ1783<1,AZ1801,MAX(MIN(IF(AZ1783>0,((AZ1801-SUM($N1873:AY1873))/AZ1783)*AZ$15,0),AZ1801*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BA1801<0,BA1801,IF(BA1783<1,BA1801,MAX(MIN(IF(BA1783>0,((BA1801-SUM($N1873:AZ1873))/BA1783)*BA$15,0),BA1801*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BB1801<0,BB1801,IF(BB1783<1,BB1801,MAX(MIN(IF(BB1783>0,((BB1801-SUM($N1873:BA1873))/BB1783)*BB$15,0),BB1801*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BC1801<0,BC1801,IF(BC1783<1,BC1801,MAX(MIN(IF(BC1783>0,((BC1801-SUM($N1873:BB1873))/BC1783)*BC$15,0),BC1801*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BD1801<0,BD1801,IF(BD1783<1,BD1801,MAX(MIN(IF(BD1783>0,((BD1801-SUM($N1873:BC1873))/BD1783)*BD$15,0),BD1801*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BE1801<0,BE1801,IF(BE1783<1,BE1801,MAX(MIN(IF(BE1783>0,((BE1801-SUM($N1873:BD1873))/BE1783)*BE$15,0),BE1801*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BF1801<0,BF1801,IF(BF1783<1,BF1801,MAX(MIN(IF(BF1783>0,((BF1801-SUM($N1873:BE1873))/BF1783)*BF$15,0),BF1801*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BG1801<0,BG1801,IF(BG1783<1,BG1801,MAX(MIN(IF(BG1783>0,((BG1801-SUM($N1873:BF1873))/BG1783)*BG$15,0),BG1801*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BH1801<0,BH1801,IF(BH1783<1,BH1801,MAX(MIN(IF(BH1783>0,((BH1801-SUM($N1873:BG1873))/BH1783)*BH$15,0),BH1801*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BI1801<0,BI1801,IF(BI1783<1,BI1801,MAX(MIN(IF(BI1783>0,((BI1801-SUM($N1873:BH1873))/BI1783)*BI$15,0),BI1801*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BJ1801<0,BJ1801,IF(BJ1783<1,BJ1801,MAX(MIN(IF(BJ1783>0,((BJ1801-SUM($N1873:BI1873))/BJ1783)*BJ$15,0),BJ1801*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BK1801<0,BK1801,IF(BK1783<1,BK1801,MAX(MIN(IF(BK1783>0,((BK1801-SUM($N1873:BJ1873))/BK1783)*BK$15,0),BK1801*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(BL1801<0,BL1801,IF(BL1783<1,BL1801,MAX(MIN(IF(BL1783>0,((BL1801-SUM($N1873:BK1873))/BL1783)*BL$15,0),BL1801*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1858},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1859},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1862},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1865},null,null,"Buildings"]
[{"$f":"ROW()","v":1869},null,null,"Information Technology"]
[{"$f":"ROW()","v":1872},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":1879},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1882},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1883},null,null,"Buildings"]
[{"$f":"ROW()","v":1886},null,null,"Vehicle"]
[{"$f":"ROW()","v":1889},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1896},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I1788+I1806+I1824+I1842+I1860 + I1878","v":0},{"$f":"J1788+J1806+J1824+J1842+J1860 + J1878","v":0},0,0,0,0,{"$f":"O1788+O1806+O1824+O1842+O1860 + O1878","v":0},0,0,0,0,{"$f":"T1788+T1806+T1824+T1842+T1860 + T1878","v":0},0,{"$f":"V1788+V1806+V1824+V1842+V1860 + V1878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1788+AI1806+AI1824+AI1842+AI1860 + AI1878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1788+AV1806+AV1824+AV1842+AV1860 + AV1878","v":0},0,0,0,0,0,{"$f":"BB1788+BB1806+BB1824+BB1842+BB1860 + BB1878","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1899},null,null,"Regulators",null,null,null,null,{"$f":"I1791+I1809+I1827+I1845+I1863 + I1881","v":0.69024077608564183},{"$f":"J1791+J1809+J1827+J1845+J1863 + J1881","v":0.66574730710578689},0.64125383812593195,0.61676036914607701,0.59226690016622208,0.56777343118636714,{"$f":"O1791+O1809+O1827+O1845+O1863 + O1881","v":0.54308762983043812},0.51840182847450911,0.49371602711858009,0.46903022576265108,0.44434442440672206,{"$f":"T1791+T1809+T1827+T1845+T1863 + T1881","v":0.41965862305079304},0.39497282169486403,{"$f":"V1791+V1809+V1827+V1845+V1863 + V1881","v":0.37028702033893501},0.345601218983006,0.32091541762707698,0.29622961627114797,0.27154381491521895,0.24685801355928996,0.22217221220336097,0.19748641084743199,0.172800609491503,0.14811480813557401,0.12342900677964501,9.8743205423716007E-2,7.4057404067787005E-2,{"$f":"AI1791+AI1809+AI1827+AI1845+AI1863 + AI1881","v":4.9371602711858004E-2},2.4685801355929002E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1791+AV1809+AV1827+AV1845+AV1863 + AV1881","v":0},0,0,0,0,0,{"$f":"BB1791+BB1809+BB1827+BB1845+BB1863 + BB1881","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1903},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I1795+I1813+I1831+I1849+I1867 + I1885","v":0},{"$f":"J1795+J1813+J1831+J1849+J1867 + J1885","v":0},0,0,0,0,{"$f":"O1795+O1813+O1831+O1849+O1867 + O1885","v":0},0,0,0,0,{"$f":"T1795+T1813+T1831+T1849+T1867 + T1885","v":0},0,{"$f":"V1795+V1813+V1831+V1849+V1867 + V1885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1795+AI1813+AI1831+AI1849+AI1867 + AI1885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1795+AV1813+AV1831+AV1849+AV1867 + AV1885","v":0},0,0,0,0,0,{"$f":"BB1795+BB1813+BB1831+BB1849+BB1867 + BB1885","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1906},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1798+I1816+I1834+I1852+I1870 + I1888","v":0},{"$f":"J1798+J1816+J1834+J1852+J1870 + J1888","v":0},0,0,0,0,{"$f":"O1798+O1816+O1834+O1852+O1870 + O1888","v":0},0,0,0,0,{"$f":"T1798+T1816+T1834+T1852+T1870 + T1888","v":0},0,{"$f":"V1798+V1816+V1834+V1852+V1870 + V1888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1798+AI1816+AI1834+AI1852+AI1870 + AI1888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1798+AV1816+AV1834+AV1852+AV1870 + AV1888","v":0},0,0,0,0,0,{"$f":"BB1798+BB1816+BB1834+BB1852+BB1870 + BB1888","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1907},null,null,"FRC",null,null,null,null,{"$f":"I1799+I1817+I1835+I1853+I1871 + I1889","v":0},{"$f":"J1799+J1817+J1835+J1853+J1871 + J1889","v":0},0,0,0,0,{"$f":"O1799+O1817+O1835+O1853+O1871 + O1889","v":0},0,0,0,0,{"$f":"T1799+T1817+T1835+T1853+T1871 + T1889","v":0},0,{"$f":"V1799+V1817+V1835+V1853+V1871 + V1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1799+AI1817+AI1835+AI1853+AI1871 + AI1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1799+AV1817+AV1835+AV1853+AV1871 + AV1889","v":0},0,0,0,0,0,{"$f":"BB1799+BB1817+BB1835+BB1853+BB1871 + BB1889","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,null,"Total",null,null,null,null,{"$f":"SUM(I1894:I1909)","v":33.107769239865092},{"$f":"SUM(J1894:J1909)","v":31.605080244034994},30.102391248204896,28.599702252374797,27.097013256544699,25.5943242607146,{"$f":"SUM(O1894:O1909)","v":24.077120317737894},22.559916374761194,21.042712431784491,19.525508488807787,18.008304545831084,{"$f":"SUM(T1894:T1909)","v":16.491100602854381},14.973896659877674,{"$f":"SUM(V1894:V1909)","v":13.456692716900973},13.074401584732914,12.692110452564854,12.309819320396793,11.927528188228735,11.545237056060675,11.162945923892615,10.780654791724556,10.398363659556498,10.016072527388436,9.6337813952203764,9.2514902630523164,8.8691991308842582,{"$f":"SUM(AI1894:AI1909)","v":8.4869079987161982},8.1046168665481382,7.7223257343800791,7.3662823915232734,7.0102390486664676,6.6541957058096628,6.2981523629528571,5.9421090200960514,5.5860656772392456,5.2300223343824399,4.8739789915256351,4.5179356486688294,4.1618923058120236,{"$f":"SUM(AV1894:AV1909)","v":3.8058489629552184},3.4498056200984131,3.0937622772416074,2.7377189343848016,2.3816755915279968,2.0256322486711911,{"$f":"SUM(BB1894:BB1909)","v":1.6695889058143858},1.3135455629575805,0.95750222010077513,0.60145887724396974,0.57138593338177124,0.54131298951957274,0.51124004565737424,0.48116710179517574,0.45109415793297725,0.42102121407077875,0.39094827020858025]
[{"$f":"ROW()","v":1913},null,null,"High Pressure Mains - Steel",null,null,null,null,70,{"$f":"(I1913-I$15)*(I1913>J$15)","v":69},68,67,66,65,{"$f":"(N1913-N$15)*(N1913>O$15)","v":64},{"$f":"(O1913-O$15)*(O1913>P$15)","v":63},{"$f":"(P1913-P$15)*(P1913>Q$15)","v":62},{"$f":"(Q1913-Q$15)*(Q1913>R$15)","v":61},{"$f":"(R1913-R$15)*(R1913>S$15)","v":60},{"$f":"(S1913-S$15)*(S1913>T$15)","v":59},{"$f":"(T1913-T$15)*(T1913>U$15)","v":58},{"$f":"(U1913-U$15)*(U1913>V$15)","v":57},{"$f":"(V1913-V$15)*(V1913>W$15)","v":56},{"$f":"(W1913-W$15)*(W1913>X$15)","v":55},{"$f":"(X1913-X$15)*(X1913>Y$15)","v":54},{"$f":"(Y1913-Y$15)*(Y1913>Z$15)","v":53},{"$f":"(Z1913-Z$15)*(Z1913>AA$15)","v":52},{"$f":"(AA1913-AA$15)*(AA1913>AB$15)","v":51},{"$f":"(AB1913-AB$15)*(AB1913>AC$15)","v":50},{"$f":"(AC1913-AC$15)*(AC1913>AD$15)","v":49},{"$f":"(AD1913-AD$15)*(AD1913>AE$15)","v":48},{"$f":"(AE1913-AE$15)*(AE1913>AF$15)","v":47},{"$f":"(AF1913-AF$15)*(AF1913>AG$15)","v":46},{"$f":"(AG1913-AG$15)*(AG1913>AH$15)","v":45},{"$f":"(AH1913-AH$15)*(AH1913>AI$15)","v":44},{"$f":"(AI1913-AI$15)*(AI1913>AJ$15)","v":43},{"$f":"(AJ1913-AJ$15)*(AJ1913>AK$15)","v":42},{"$f":"(AK1913-AK$15)*(AK1913>AL$15)","v":41},{"$f":"(AL1913-AL$15)*(AL1913>AM$15)","v":40},{"$f":"(AM1913-AM$15)*(AM1913>AN$15)","v":39},{"$f":"(AN1913-AN$15)*(AN1913>AO$15)","v":38},{"$f":"(AO1913-AO$15)*(AO1913>AP$15)","v":37},{"$f":"(AP1913-AP$15)*(AP1913>AQ$15)","v":36},{"$f":"(AQ1913-AQ$15)*(AQ1913>AR$15)","v":35},{"$f":"(AR1913-AR$15)*(AR1913>AS$15)","v":34},{"$f":"(AS1913-AS$15)*(AS1913>AT$15)","v":33},{"$f":"(AT1913-AT$15)*(AT1913>AU$15)","v":32},{"$f":"(AU1913-AU$15)*(AU1913>AV$15)","v":31},{"$f":"(AV1913-AV$15)*(AV1913>AW$15)","v":30},{"$f":"(AW1913-AW$15)*(AW1913>AX$15)","v":29},{"$f":"(AX1913-AX$15)*(AX1913>AY$15)","v":28},{"$f":"(AY1913-AY$15)*(AY1913>AZ$15)","v":27},{"$f":"(AZ1913-AZ$15)*(AZ1913>BA$15)","v":26},{"$f":"(BA1913-BA$15)*(BA1913>BB$15)","v":25},{"$f":"(BB1913-BB$15)*(BB1913>BC$15)","v":24},{"$f":"(BC1913-BC$15)*(BC1913>BD$15)","v":23},{"$f":"(BD1913-BD$15)*(BD1913>BE$15)","v":22},{"$f":"(BE1913-BE$15)*(BE1913>BF$15)","v":21},{"$f":"(BF1913-BF$15)*(BF1913>BG$15)","v":20},{"$f":"(BG1913-BG$15)*(BG1913>BH$15)","v":19},{"$f":"(BH1913-BH$15)*(BH1913>BI$15)","v":18},{"$f":"(BI1913-BI$15)*(BI1913>BJ$15)","v":17},{"$f":"(BJ1913-BJ$15)*(BJ1913>BK$15)","v":16},{"$f":"(BK1913-BK$15)*(BK1913>BL$15)","v":15}]
[{"$f":"ROW()","v":1917},null,null,"Low Pressure Mains",null,null,null,null,50,{"$f":"(I1917-I$15)*(I1917>J$15)","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1920},null,null,"Buildings",null,null,null,null,30,{"$f":"(I1920-I$15)*(I1920>J$15)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1924},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I1924-I$15)*(I1924>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1927},null,null,"Land",null,null,null,null,0,{"$f":"(I1927-I$15)*(I1927>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1931},null,null,"High Pressure Mains - Steel",null,null,null,null,4.3082183929192901,{"$f":"I2039","v":4.2466724158775859},4.1855208773296422,4.1243693387816984,4.0632178002337547,4.0020662616858109,{"$f":"N2039","v":3.9409147231378676},{"$f":"O2039","v":3.8793379305888385},{"$f":"P2039","v":3.8177611380398093},{"$f":"Q2039","v":3.7561843454907802},{"$f":"R2039","v":3.694607552941751},{"$f":"S2039","v":3.6330307603927219},{"$f":"T2039","v":3.5714539678436927},{"$f":"U2039","v":3.5098771752946636},{"$f":"V2039","v":3.4483003827456344},{"$f":"W2039","v":3.3867235901966053},{"$f":"X2039","v":3.3251467976475761},{"$f":"Y2039","v":3.263570005098547},{"$f":"Z2039","v":3.2019932125495179},{"$f":"AA2039","v":3.1404164200004887},{"$f":"AB2039","v":3.0788396274514596},{"$f":"AC2039","v":3.0172628349024304},{"$f":"AD2039","v":2.9556860423534013},{"$f":"AE2039","v":2.8941092498043721},{"$f":"AF2039","v":2.832532457255343},{"$f":"AG2039","v":2.7709556647063138},{"$f":"AH2039","v":2.7093788721572847},{"$f":"AI2039","v":2.6478020796082555},{"$f":"AJ2039","v":2.5862252870592264},{"$f":"AK2039","v":2.5246484945101972},{"$f":"AL2039","v":2.4630717019611681},{"$f":"AM2039","v":2.4014949094121389},{"$f":"AN2039","v":2.3399181168631098},{"$f":"AO2039","v":2.2783413243140807},{"$f":"AP2039","v":2.2167645317650515},{"$f":"AQ2039","v":2.1551877392160224},{"$f":"AR2039","v":2.0936109466669932},{"$f":"AS2039","v":2.0320341541179641},{"$f":"AT2039","v":1.9704573615689349},{"$f":"AU2039","v":1.9088805690199058},{"$f":"AV2039","v":1.8473037764708766},{"$f":"AW2039","v":1.7857269839218475},{"$f":"AX2039","v":1.7241501913728183},{"$f":"AY2039","v":1.6625733988237892},{"$f":"AZ2039","v":1.60099660627476},{"$f":"BA2039","v":1.5394198137257309},{"$f":"BB2039","v":1.4778430211767017},{"$f":"BC2039","v":1.4162662286276726},{"$f":"BD2039","v":1.3546894360786434},{"$f":"BE2039","v":1.2931126435296143},{"$f":"BF2039","v":1.2315358509805852},{"$f":"BG2039","v":1.169959058431556},{"$f":"BH2039","v":1.1083822658825266},{"$f":"BI2039","v":1.0468054733334973},{"$f":"BJ2039","v":0.98522868078446801},{"$f":"BK2039","v":0.92365188823543876}]
[{"$f":"ROW()","v":1934},null,null,"Medium / Low Pressure Mains",null,null,null,null,14.148894828259783,13.865916931694587,13.584752595993216,13.303588260291846,13.022423924590477,12.741259588889108,12.460095253187738,12.176911270160744,11.89372728713375,11.610543304106756,11.327359321079761,11.044175338052767,10.760991355025773,10.477807371998779,10.194623388971785,9.9114394059447903,9.6282554229177961,9.3450714398908019,9.0618874568638077,8.7787034738368135,8.4955194908098193,8.2123355077828251,7.9291515247558308,7.6459675417288366,7.3627835587018424,7.0795995756748482,6.796415592647854,6.5132316096208598,6.2300476265938656,5.9468636435668714,5.6636796605398771,5.3804956775128829,5.0973116944858887,4.8141277114588945,4.5309437284319003,4.2477597454049061,3.9645757623779123,3.6813917793509185,3.3982077963239248,3.115023813296931,2.8318398302699372,2.5486558472429435,2.2654718642159497,1.9822878811889559,1.6991038981619622,1.4159199151349684,1.1327359321079746,0.84955194908098097,0.56636796605398732,0.28318398302699366,0,0,0,0,0,0]
[{"$f":"ROW()","v":1937},null,null,"Secondary Gate Stations",null,null,null,null,1.3664811184832669E-2,1.320931747867158E-2,1.2756742960083936E-2,1.2304168441496292E-2,1.1851593922908648E-2,1.1399019404321004E-2,1.0946444885733358E-2,1.0490343015494468E-2,1.0034241145255578E-2,9.5781392750166876E-3,9.1220374047777976E-3,8.6659355345389075E-3,8.2098336643000175E-3,7.7537317940611274E-3,7.2976299238222374E-3,6.8415280535833473E-3,6.3854261833444573E-3,5.9293243131055672E-3,5.4732224428666772E-3,5.0171205726277871E-3,4.5610187023888971E-3,4.104916832150007E-3,3.6488149619111174E-3,3.1927130916722278E-3,2.7366112214333382E-3,2.2805093511944485E-3,1.8244074809555589E-3,1.3683056107166693E-3,9.1220374047777946E-4,4.5610187023888973E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1941},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1944},null,null,"FRC",null,null,null,null,0,{"$f":"I2052","v":0},{"$f":"J2052","v":0},{"$f":"K2052","v":0},{"$f":"L2052","v":0},{"$f":"M2052","v":0},{"$f":"N2052","v":0},{"$f":"O2052","v":0},{"$f":"P2052","v":0},{"$f":"Q2052","v":0},{"$f":"R2052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1951},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1954},null,null,"Regulators"]
[{"$f":"ROW()","v":1955},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1958},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1961},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1965},null,null,"Total"]
[{"$f":"ROW()","v":1968},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1972},null,null,"Regulators"]
[{"$f":"ROW()","v":1975},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1978},null,null,"Information Technology"]
[{"$f":"ROW()","v":1979},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1982},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1986},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I596","v":0},{"$f":"-'PTRM expenditure'!J596","v":0},{"$f":"-'PTRM expenditure'!K596","v":0},{"$f":"-'PTRM expenditure'!L596","v":0},{"$f":"-'PTRM expenditure'!M596","v":0},{"$f":"-'PTRM expenditure'!N596","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(O1932<0,O1932,IF(O1914<1,O1932,MAX(MIN(IF(O1914>0,((O1932-SUM($N2004:N2004))/O1914)*O$15,0),O1932*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(P1932<0,P1932,IF(P1914<1,P1932,MAX(MIN(IF(P1914>0,((P1932-SUM($N2004:O2004))/P1914)*P$15,0),P1932*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(Q1932<0,Q1932,IF(Q1914<1,Q1932,MAX(MIN(IF(Q1914>0,((Q1932-SUM($N2004:P2004))/Q1914)*Q$15,0),Q1932*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(R1932<0,R1932,IF(R1914<1,R1932,MAX(MIN(IF(R1914>0,((R1932-SUM($N2004:Q2004))/R1914)*R$15,0),R1932*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(S1932<0,S1932,IF(S1914<1,S1932,MAX(MIN(IF(S1914>0,((S1932-SUM($N2004:R2004))/S1914)*S$15,0),S1932*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(T1932<0,T1932,IF(T1914<1,T1932,MAX(MIN(IF(T1914>0,((T1932-SUM($N2004:S2004))/T1914)*T$15,0),T1932*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(U1932<0,U1932,IF(U1914<1,U1932,MAX(MIN(IF(U1914>0,((U1932-SUM($N2004:T2004))/U1914)*U$15,0),U1932*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(V1932<0,V1932,IF(V1914<1,V1932,MAX(MIN(IF(V1914>0,((V1932-SUM($N2004:U2004))/V1914)*V$15,0),V1932*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(W1932<0,W1932,IF(W1914<1,W1932,MAX(MIN(IF(W1914>0,((W1932-SUM($N2004:V2004))/W1914)*W$15,0),W1932*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(X1932<0,X1932,IF(X1914<1,X1932,MAX(MIN(IF(X1914>0,((X1932-SUM($N2004:W2004))/X1914)*X$15,0),X1932*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(Y1932<0,Y1932,IF(Y1914<1,Y1932,MAX(MIN(IF(Y1914>0,((Y1932-SUM($N2004:X2004))/Y1914)*Y$15,0),Y1932*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(Z1932<0,Z1932,IF(Z1914<1,Z1932,MAX(MIN(IF(Z1914>0,((Z1932-SUM($N2004:Y2004))/Z1914)*Z$15,0),Z1932*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AA1932<0,AA1932,IF(AA1914<1,AA1932,MAX(MIN(IF(AA1914>0,((AA1932-SUM($N2004:Z2004))/AA1914)*AA$15,0),AA1932*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AB1932<0,AB1932,IF(AB1914<1,AB1932,MAX(MIN(IF(AB1914>0,((AB1932-SUM($N2004:AA2004))/AB1914)*AB$15,0),AB1932*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AC1932<0,AC1932,IF(AC1914<1,AC1932,MAX(MIN(IF(AC1914>0,((AC1932-SUM($N2004:AB2004))/AC1914)*AC$15,0),AC1932*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AD1932<0,AD1932,IF(AD1914<1,AD1932,MAX(MIN(IF(AD1914>0,((AD1932-SUM($N2004:AC2004))/AD1914)*AD$15,0),AD1932*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AE1932<0,AE1932,IF(AE1914<1,AE1932,MAX(MIN(IF(AE1914>0,((AE1932-SUM($N2004:AD2004))/AE1914)*AE$15,0),AE1932*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AF1932<0,AF1932,IF(AF1914<1,AF1932,MAX(MIN(IF(AF1914>0,((AF1932-SUM($N2004:AE2004))/AF1914)*AF$15,0),AF1932*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AG1932<0,AG1932,IF(AG1914<1,AG1932,MAX(MIN(IF(AG1914>0,((AG1932-SUM($N2004:AF2004))/AG1914)*AG$15,0),AG1932*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AH1932<0,AH1932,IF(AH1914<1,AH1932,MAX(MIN(IF(AH1914>0,((AH1932-SUM($N2004:AG2004))/AH1914)*AH$15,0),AH1932*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AI1932<0,AI1932,IF(AI1914<1,AI1932,MAX(MIN(IF(AI1914>0,((AI1932-SUM($N2004:AH2004))/AI1914)*AI$15,0),AI1932*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AJ1932<0,AJ1932,IF(AJ1914<1,AJ1932,MAX(MIN(IF(AJ1914>0,((AJ1932-SUM($N2004:AI2004))/AJ1914)*AJ$15,0),AJ1932*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AK1932<0,AK1932,IF(AK1914<1,AK1932,MAX(MIN(IF(AK1914>0,((AK1932-SUM($N2004:AJ2004))/AK1914)*AK$15,0),AK1932*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AL1932<0,AL1932,IF(AL1914<1,AL1932,MAX(MIN(IF(AL1914>0,((AL1932-SUM($N2004:AK2004))/AL1914)*AL$15,0),AL1932*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AM1932<0,AM1932,IF(AM1914<1,AM1932,MAX(MIN(IF(AM1914>0,((AM1932-SUM($N2004:AL2004))/AM1914)*AM$15,0),AM1932*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AN1932<0,AN1932,IF(AN1914<1,AN1932,MAX(MIN(IF(AN1914>0,((AN1932-SUM($N2004:AM2004))/AN1914)*AN$15,0),AN1932*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AO1932<0,AO1932,IF(AO1914<1,AO1932,MAX(MIN(IF(AO1914>0,((AO1932-SUM($N2004:AN2004))/AO1914)*AO$15,0),AO1932*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AP1932<0,AP1932,IF(AP1914<1,AP1932,MAX(MIN(IF(AP1914>0,((AP1932-SUM($N2004:AO2004))/AP1914)*AP$15,0),AP1932*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AQ1932<0,AQ1932,IF(AQ1914<1,AQ1932,MAX(MIN(IF(AQ1914>0,((AQ1932-SUM($N2004:AP2004))/AQ1914)*AQ$15,0),AQ1932*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AR1932<0,AR1932,IF(AR1914<1,AR1932,MAX(MIN(IF(AR1914>0,((AR1932-SUM($N2004:AQ2004))/AR1914)*AR$15,0),AR1932*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AS1932<0,AS1932,IF(AS1914<1,AS1932,MAX(MIN(IF(AS1914>0,((AS1932-SUM($N2004:AR2004))/AS1914)*AS$15,0),AS1932*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AT1932<0,AT1932,IF(AT1914<1,AT1932,MAX(MIN(IF(AT1914>0,((AT1932-SUM($N2004:AS2004))/AT1914)*AT$15,0),AT1932*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AU1932<0,AU1932,IF(AU1914<1,AU1932,MAX(MIN(IF(AU1914>0,((AU1932-SUM($N2004:AT2004))/AU1914)*AU$15,0),AU1932*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AV1932<0,AV1932,IF(AV1914<1,AV1932,MAX(MIN(IF(AV1914>0,((AV1932-SUM($N2004:AU2004))/AV1914)*AV$15,0),AV1932*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AW1932<0,AW1932,IF(AW1914<1,AW1932,MAX(MIN(IF(AW1914>0,((AW1932-SUM($N2004:AV2004))/AW1914)*AW$15,0),AW1932*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AX1932<0,AX1932,IF(AX1914<1,AX1932,MAX(MIN(IF(AX1914>0,((AX1932-SUM($N2004:AW2004))/AX1914)*AX$15,0),AX1932*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AY1932<0,AY1932,IF(AY1914<1,AY1932,MAX(MIN(IF(AY1914>0,((AY1932-SUM($N2004:AX2004))/AY1914)*AY$15,0),AY1932*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(AZ1932<0,AZ1932,IF(AZ1914<1,AZ1932,MAX(MIN(IF(AZ1914>0,((AZ1932-SUM($N2004:AY2004))/AZ1914)*AZ$15,0),AZ1932*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BA1932<0,BA1932,IF(BA1914<1,BA1932,MAX(MIN(IF(BA1914>0,((BA1932-SUM($N2004:AZ2004))/BA1914)*BA$15,0),BA1932*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BB1932<0,BB1932,IF(BB1914<1,BB1932,MAX(MIN(IF(BB1914>0,((BB1932-SUM($N2004:BA2004))/BB1914)*BB$15,0),BB1932*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BC1932<0,BC1932,IF(BC1914<1,BC1932,MAX(MIN(IF(BC1914>0,((BC1932-SUM($N2004:BB2004))/BC1914)*BC$15,0),BC1932*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BD1932<0,BD1932,IF(BD1914<1,BD1932,MAX(MIN(IF(BD1914>0,((BD1932-SUM($N2004:BC2004))/BD1914)*BD$15,0),BD1932*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BE1932<0,BE1932,IF(BE1914<1,BE1932,MAX(MIN(IF(BE1914>0,((BE1932-SUM($N2004:BD2004))/BE1914)*BE$15,0),BE1932*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BF1932<0,BF1932,IF(BF1914<1,BF1932,MAX(MIN(IF(BF1914>0,((BF1932-SUM($N2004:BE2004))/BF1914)*BF$15,0),BF1932*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BG1932<0,BG1932,IF(BG1914<1,BG1932,MAX(MIN(IF(BG1914>0,((BG1932-SUM($N2004:BF2004))/BG1914)*BG$15,0),BG1932*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BH1932<0,BH1932,IF(BH1914<1,BH1932,MAX(MIN(IF(BH1914>0,((BH1932-SUM($N2004:BG2004))/BH1914)*BH$15,0),BH1932*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BI1932<0,BI1932,IF(BI1914<1,BI1932,MAX(MIN(IF(BI1914>0,((BI1932-SUM($N2004:BH2004))/BI1914)*BI$15,0),BI1932*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BJ1932<0,BJ1932,IF(BJ1914<1,BJ1932,MAX(MIN(IF(BJ1914>0,((BJ1932-SUM($N2004:BI2004))/BJ1914)*BJ$15,0),BJ1932*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BK1932<0,BK1932,IF(BK1914<1,BK1932,MAX(MIN(IF(BK1914>0,((BK1932-SUM($N2004:BJ2004))/BK1914)*BK$15,0),BK1932*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(BL1932<0,BL1932,IF(BL1914<1,BL1932,MAX(MIN(IF(BL1914>0,((BL1932-SUM($N2004:BK2004))/BL1914)*BL$15,0),BL1932*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1989},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I599","v":0},{"$f":"-'PTRM expenditure'!J599","v":0},{"$f":"-'PTRM expenditure'!K599","v":0},{"$f":"-'PTRM expenditure'!L599","v":0},{"$f":"-'PTRM expenditure'!M599","v":0},{"$f":"-'PTRM expenditure'!N599","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(O1935<0,O1935,IF(O1917<1,O1935,MAX(MIN(IF(O1917>0,((O1935-SUM($N2007:N2007))/O1917)*O$15,0),O1935*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(P1935<0,P1935,IF(P1917<1,P1935,MAX(MIN(IF(P1917>0,((P1935-SUM($N2007:O2007))/P1917)*P$15,0),P1935*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(Q1935<0,Q1935,IF(Q1917<1,Q1935,MAX(MIN(IF(Q1917>0,((Q1935-SUM($N2007:P2007))/Q1917)*Q$15,0),Q1935*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(R1935<0,R1935,IF(R1917<1,R1935,MAX(MIN(IF(R1917>0,((R1935-SUM($N2007:Q2007))/R1917)*R$15,0),R1935*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(S1935<0,S1935,IF(S1917<1,S1935,MAX(MIN(IF(S1917>0,((S1935-SUM($N2007:R2007))/S1917)*S$15,0),S1935*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(T1935<0,T1935,IF(T1917<1,T1935,MAX(MIN(IF(T1917>0,((T1935-SUM($N2007:S2007))/T1917)*T$15,0),T1935*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(U1935<0,U1935,IF(U1917<1,U1935,MAX(MIN(IF(U1917>0,((U1935-SUM($N2007:T2007))/U1917)*U$15,0),U1935*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(V1935<0,V1935,IF(V1917<1,V1935,MAX(MIN(IF(V1917>0,((V1935-SUM($N2007:U2007))/V1917)*V$15,0),V1935*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(W1935<0,W1935,IF(W1917<1,W1935,MAX(MIN(IF(W1917>0,((W1935-SUM($N2007:V2007))/W1917)*W$15,0),W1935*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(X1935<0,X1935,IF(X1917<1,X1935,MAX(MIN(IF(X1917>0,((X1935-SUM($N2007:W2007))/X1917)*X$15,0),X1935*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(Y1935<0,Y1935,IF(Y1917<1,Y1935,MAX(MIN(IF(Y1917>0,((Y1935-SUM($N2007:X2007))/Y1917)*Y$15,0),Y1935*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(Z1935<0,Z1935,IF(Z1917<1,Z1935,MAX(MIN(IF(Z1917>0,((Z1935-SUM($N2007:Y2007))/Z1917)*Z$15,0),Z1935*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AA1935<0,AA1935,IF(AA1917<1,AA1935,MAX(MIN(IF(AA1917>0,((AA1935-SUM($N2007:Z2007))/AA1917)*AA$15,0),AA1935*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AB1935<0,AB1935,IF(AB1917<1,AB1935,MAX(MIN(IF(AB1917>0,((AB1935-SUM($N2007:AA2007))/AB1917)*AB$15,0),AB1935*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AC1935<0,AC1935,IF(AC1917<1,AC1935,MAX(MIN(IF(AC1917>0,((AC1935-SUM($N2007:AB2007))/AC1917)*AC$15,0),AC1935*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AD1935<0,AD1935,IF(AD1917<1,AD1935,MAX(MIN(IF(AD1917>0,((AD1935-SUM($N2007:AC2007))/AD1917)*AD$15,0),AD1935*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AE1935<0,AE1935,IF(AE1917<1,AE1935,MAX(MIN(IF(AE1917>0,((AE1935-SUM($N2007:AD2007))/AE1917)*AE$15,0),AE1935*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AF1935<0,AF1935,IF(AF1917<1,AF1935,MAX(MIN(IF(AF1917>0,((AF1935-SUM($N2007:AE2007))/AF1917)*AF$15,0),AF1935*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AG1935<0,AG1935,IF(AG1917<1,AG1935,MAX(MIN(IF(AG1917>0,((AG1935-SUM($N2007:AF2007))/AG1917)*AG$15,0),AG1935*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AH1935<0,AH1935,IF(AH1917<1,AH1935,MAX(MIN(IF(AH1917>0,((AH1935-SUM($N2007:AG2007))/AH1917)*AH$15,0),AH1935*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AI1935<0,AI1935,IF(AI1917<1,AI1935,MAX(MIN(IF(AI1917>0,((AI1935-SUM($N2007:AH2007))/AI1917)*AI$15,0),AI1935*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AJ1935<0,AJ1935,IF(AJ1917<1,AJ1935,MAX(MIN(IF(AJ1917>0,((AJ1935-SUM($N2007:AI2007))/AJ1917)*AJ$15,0),AJ1935*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AK1935<0,AK1935,IF(AK1917<1,AK1935,MAX(MIN(IF(AK1917>0,((AK1935-SUM($N2007:AJ2007))/AK1917)*AK$15,0),AK1935*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AL1935<0,AL1935,IF(AL1917<1,AL1935,MAX(MIN(IF(AL1917>0,((AL1935-SUM($N2007:AK2007))/AL1917)*AL$15,0),AL1935*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AM1935<0,AM1935,IF(AM1917<1,AM1935,MAX(MIN(IF(AM1917>0,((AM1935-SUM($N2007:AL2007))/AM1917)*AM$15,0),AM1935*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AN1935<0,AN1935,IF(AN1917<1,AN1935,MAX(MIN(IF(AN1917>0,((AN1935-SUM($N2007:AM2007))/AN1917)*AN$15,0),AN1935*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AO1935<0,AO1935,IF(AO1917<1,AO1935,MAX(MIN(IF(AO1917>0,((AO1935-SUM($N2007:AN2007))/AO1917)*AO$15,0),AO1935*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AP1935<0,AP1935,IF(AP1917<1,AP1935,MAX(MIN(IF(AP1917>0,((AP1935-SUM($N2007:AO2007))/AP1917)*AP$15,0),AP1935*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AQ1935<0,AQ1935,IF(AQ1917<1,AQ1935,MAX(MIN(IF(AQ1917>0,((AQ1935-SUM($N2007:AP2007))/AQ1917)*AQ$15,0),AQ1935*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AR1935<0,AR1935,IF(AR1917<1,AR1935,MAX(MIN(IF(AR1917>0,((AR1935-SUM($N2007:AQ2007))/AR1917)*AR$15,0),AR1935*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AS1935<0,AS1935,IF(AS1917<1,AS1935,MAX(MIN(IF(AS1917>0,((AS1935-SUM($N2007:AR2007))/AS1917)*AS$15,0),AS1935*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AT1935<0,AT1935,IF(AT1917<1,AT1935,MAX(MIN(IF(AT1917>0,((AT1935-SUM($N2007:AS2007))/AT1917)*AT$15,0),AT1935*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AU1935<0,AU1935,IF(AU1917<1,AU1935,MAX(MIN(IF(AU1917>0,((AU1935-SUM($N2007:AT2007))/AU1917)*AU$15,0),AU1935*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AV1935<0,AV1935,IF(AV1917<1,AV1935,MAX(MIN(IF(AV1917>0,((AV1935-SUM($N2007:AU2007))/AV1917)*AV$15,0),AV1935*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AW1935<0,AW1935,IF(AW1917<1,AW1935,MAX(MIN(IF(AW1917>0,((AW1935-SUM($N2007:AV2007))/AW1917)*AW$15,0),AW1935*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AX1935<0,AX1935,IF(AX1917<1,AX1935,MAX(MIN(IF(AX1917>0,((AX1935-SUM($N2007:AW2007))/AX1917)*AX$15,0),AX1935*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AY1935<0,AY1935,IF(AY1917<1,AY1935,MAX(MIN(IF(AY1917>0,((AY1935-SUM($N2007:AX2007))/AY1917)*AY$15,0),AY1935*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(AZ1935<0,AZ1935,IF(AZ1917<1,AZ1935,MAX(MIN(IF(AZ1917>0,((AZ1935-SUM($N2007:AY2007))/AZ1917)*AZ$15,0),AZ1935*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BA1935<0,BA1935,IF(BA1917<1,BA1935,MAX(MIN(IF(BA1917>0,((BA1935-SUM($N2007:AZ2007))/BA1917)*BA$15,0),BA1935*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BB1935<0,BB1935,IF(BB1917<1,BB1935,MAX(MIN(IF(BB1917>0,((BB1935-SUM($N2007:BA2007))/BB1917)*BB$15,0),BB1935*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BC1935<0,BC1935,IF(BC1917<1,BC1935,MAX(MIN(IF(BC1917>0,((BC1935-SUM($N2007:BB2007))/BC1917)*BC$15,0),BC1935*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BD1935<0,BD1935,IF(BD1917<1,BD1935,MAX(MIN(IF(BD1917>0,((BD1935-SUM($N2007:BC2007))/BD1917)*BD$15,0),BD1935*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BE1935<0,BE1935,IF(BE1917<1,BE1935,MAX(MIN(IF(BE1917>0,((BE1935-SUM($N2007:BD2007))/BE1917)*BE$15,0),BE1935*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BF1935<0,BF1935,IF(BF1917<1,BF1935,MAX(MIN(IF(BF1917>0,((BF1935-SUM($N2007:BE2007))/BF1917)*BF$15,0),BF1935*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BG1935<0,BG1935,IF(BG1917<1,BG1935,MAX(MIN(IF(BG1917>0,((BG1935-SUM($N2007:BF2007))/BG1917)*BG$15,0),BG1935*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BH1935<0,BH1935,IF(BH1917<1,BH1935,MAX(MIN(IF(BH1917>0,((BH1935-SUM($N2007:BG2007))/BH1917)*BH$15,0),BH1935*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BI1935<0,BI1935,IF(BI1917<1,BI1935,MAX(MIN(IF(BI1917>0,((BI1935-SUM($N2007:BH2007))/BI1917)*BI$15,0),BI1935*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BJ1935<0,BJ1935,IF(BJ1917<1,BJ1935,MAX(MIN(IF(BJ1917>0,((BJ1935-SUM($N2007:BI2007))/BJ1917)*BJ$15,0),BJ1935*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BK1935<0,BK1935,IF(BK1917<1,BK1935,MAX(MIN(IF(BK1917>0,((BK1935-SUM($N2007:BJ2007))/BK1917)*BK$15,0),BK1935*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(BL1935<0,BL1935,IF(BL1917<1,BL1935,MAX(MIN(IF(BL1917>0,((BL1935-SUM($N2007:BK2007))/BL1917)*BL$15,0),BL1935*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1992},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I602","v":-4.3052290492186958E-3},{"$f":"-'PTRM expenditure'!J602","v":-4.2776375128893949E-3},{"$f":"-'PTRM expenditure'!K602","v":-4.2776375128893949E-3},{"$f":"-'PTRM expenditure'!L602","v":-4.2776375128893949E-3},{"$f":"-'PTRM expenditure'!M602","v":-4.2776375128893941E-3},{"$f":"-'PTRM expenditure'!N602","v":-4.2776375128893941E-3},{"$f":"-IF($D1992=\"Land\",0,IF(O1938<0,O1938,IF(O1920<1,O1938,MAX(MIN(IF(O1920>0,((O1938-SUM($N2010:N2010))/O1920)*O$15,0),O1938*O$15),0))))*$K$6","v":-4.3109772859539607E-3},{"$f":"-IF($D1992=\"Land\",0,IF(P1938<0,P1938,IF(P1920<1,P1938,MAX(MIN(IF(P1920>0,((P1938-SUM($N2010:O2010))/P1920)*P$15,0),P1938*P$15),0))))*$K$6","v":-4.3109772859539607E-3},{"$f":"-IF($D1992=\"Land\",0,IF(Q1938<0,Q1938,IF(Q1920<1,Q1938,MAX(MIN(IF(Q1920>0,((Q1938-SUM($N2010:P2010))/Q1920)*Q$15,0),Q1938*Q$15),0))))*$K$6","v":-4.3109772859539607E-3},{"$f":"-IF($D1992=\"Land\",0,IF(R1938<0,R1938,IF(R1920<1,R1938,MAX(MIN(IF(R1920>0,((R1938-SUM($N2010:Q2010))/R1920)*R$15,0),R1938*R$15),0))))*$K$6","v":-4.3109772859539607E-3},{"$f":"-IF($D1992=\"Land\",0,IF(S1938<0,S1938,IF(S1920<1,S1938,MAX(MIN(IF(S1920>0,((S1938-SUM($N2010:R2010))/S1920)*S$15,0),S1938*S$15),0))))*$K$6","v":-4.3109772859539607E-3},{"$f":"-IF($D1992=\"Land\",0,IF(T1938<0,T1938,IF(T1920<1,T1938,MAX(MIN(IF(T1920>0,((T1938-SUM($N2010:S2010))/T1920)*T$15,0),T1938*T$15),0))))*$K$6","v":-4.3109772859539599E-3},{"$f":"-IF($D1992=\"Land\",0,IF(U1938<0,U1938,IF(U1920<1,U1938,MAX(MIN(IF(U1920>0,((U1938-SUM($N2010:T2010))/U1920)*U$15,0),U1938*U$15),0))))*$K$6","v":-4.3109772859539599E-3},{"$f":"-IF($D1992=\"Land\",0,IF(V1938<0,V1938,IF(V1920<1,V1938,MAX(MIN(IF(V1920>0,((V1938-SUM($N2010:U2010))/V1920)*V$15,0),V1938*V$15),0))))*$K$6","v":-4.3109772859539599E-3},{"$f":"-IF($D1992=\"Land\",0,IF(W1938<0,W1938,IF(W1920<1,W1938,MAX(MIN(IF(W1920>0,((W1938-SUM($N2010:V2010))/W1920)*W$15,0),W1938*W$15),0))))*$K$6","v":-4.3109772859539599E-3},{"$f":"-IF($D1992=\"Land\",0,IF(X1938<0,X1938,IF(X1920<1,X1938,MAX(MIN(IF(X1920>0,((X1938-SUM($N2010:W2010))/X1920)*X$15,0),X1938*X$15),0))))*$K$6","v":-4.3109772859539599E-3},{"$f":"-IF($D1992=\"Land\",0,IF(Y1938<0,Y1938,IF(Y1920<1,Y1938,MAX(MIN(IF(Y1920>0,((Y1938-SUM($N2010:X2010))/Y1920)*Y$15,0),Y1938*Y$15),0))))*$K$6","v":-4.3109772859539599E-3},{"$f":"-IF($D1992=\"Land\",0,IF(Z1938<0,Z1938,IF(Z1920<1,Z1938,MAX(MIN(IF(Z1920>0,((Z1938-SUM($N2010:Y2010))/Z1920)*Z$15,0),Z1938*Z$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AA1938<0,AA1938,IF(AA1920<1,AA1938,MAX(MIN(IF(AA1920>0,((AA1938-SUM($N2010:Z2010))/AA1920)*AA$15,0),AA1938*AA$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AB1938<0,AB1938,IF(AB1920<1,AB1938,MAX(MIN(IF(AB1920>0,((AB1938-SUM($N2010:AA2010))/AB1920)*AB$15,0),AB1938*AB$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AC1938<0,AC1938,IF(AC1920<1,AC1938,MAX(MIN(IF(AC1920>0,((AC1938-SUM($N2010:AB2010))/AC1920)*AC$15,0),AC1938*AC$15),0))))*$K$6","v":-4.3109772859539581E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AD1938<0,AD1938,IF(AD1920<1,AD1938,MAX(MIN(IF(AD1920>0,((AD1938-SUM($N2010:AC2010))/AD1920)*AD$15,0),AD1938*AD$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AE1938<0,AE1938,IF(AE1920<1,AE1938,MAX(MIN(IF(AE1920>0,((AE1938-SUM($N2010:AD2010))/AE1920)*AE$15,0),AE1938*AE$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AF1938<0,AF1938,IF(AF1920<1,AF1938,MAX(MIN(IF(AF1920>0,((AF1938-SUM($N2010:AE2010))/AF1920)*AF$15,0),AF1938*AF$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AG1938<0,AG1938,IF(AG1920<1,AG1938,MAX(MIN(IF(AG1920>0,((AG1938-SUM($N2010:AF2010))/AG1920)*AG$15,0),AG1938*AG$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AH1938<0,AH1938,IF(AH1920<1,AH1938,MAX(MIN(IF(AH1920>0,((AH1938-SUM($N2010:AG2010))/AH1920)*AH$15,0),AH1938*AH$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AI1938<0,AI1938,IF(AI1920<1,AI1938,MAX(MIN(IF(AI1920>0,((AI1938-SUM($N2010:AH2010))/AI1920)*AI$15,0),AI1938*AI$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AJ1938<0,AJ1938,IF(AJ1920<1,AJ1938,MAX(MIN(IF(AJ1920>0,((AJ1938-SUM($N2010:AI2010))/AJ1920)*AJ$15,0),AJ1938*AJ$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AK1938<0,AK1938,IF(AK1920<1,AK1938,MAX(MIN(IF(AK1920>0,((AK1938-SUM($N2010:AJ2010))/AK1920)*AK$15,0),AK1938*AK$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AL1938<0,AL1938,IF(AL1920<1,AL1938,MAX(MIN(IF(AL1920>0,((AL1938-SUM($N2010:AK2010))/AL1920)*AL$15,0),AL1938*AL$15),0))))*$K$6","v":-4.310977285953959E-3},{"$f":"-IF($D1992=\"Land\",0,IF(AM1938<0,AM1938,IF(AM1920<1,AM1938,MAX(MIN(IF(AM1920>0,((AM1938-SUM($N2010:AL2010))/AM1920)*AM$15,0),AM1938*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AN1938<0,AN1938,IF(AN1920<1,AN1938,MAX(MIN(IF(AN1920>0,((AN1938-SUM($N2010:AM2010))/AN1920)*AN$15,0),AN1938*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AO1938<0,AO1938,IF(AO1920<1,AO1938,MAX(MIN(IF(AO1920>0,((AO1938-SUM($N2010:AN2010))/AO1920)*AO$15,0),AO1938*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AP1938<0,AP1938,IF(AP1920<1,AP1938,MAX(MIN(IF(AP1920>0,((AP1938-SUM($N2010:AO2010))/AP1920)*AP$15,0),AP1938*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AQ1938<0,AQ1938,IF(AQ1920<1,AQ1938,MAX(MIN(IF(AQ1920>0,((AQ1938-SUM($N2010:AP2010))/AQ1920)*AQ$15,0),AQ1938*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AR1938<0,AR1938,IF(AR1920<1,AR1938,MAX(MIN(IF(AR1920>0,((AR1938-SUM($N2010:AQ2010))/AR1920)*AR$15,0),AR1938*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AS1938<0,AS1938,IF(AS1920<1,AS1938,MAX(MIN(IF(AS1920>0,((AS1938-SUM($N2010:AR2010))/AS1920)*AS$15,0),AS1938*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AT1938<0,AT1938,IF(AT1920<1,AT1938,MAX(MIN(IF(AT1920>0,((AT1938-SUM($N2010:AS2010))/AT1920)*AT$15,0),AT1938*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AU1938<0,AU1938,IF(AU1920<1,AU1938,MAX(MIN(IF(AU1920>0,((AU1938-SUM($N2010:AT2010))/AU1920)*AU$15,0),AU1938*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AV1938<0,AV1938,IF(AV1920<1,AV1938,MAX(MIN(IF(AV1920>0,((AV1938-SUM($N2010:AU2010))/AV1920)*AV$15,0),AV1938*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AW1938<0,AW1938,IF(AW1920<1,AW1938,MAX(MIN(IF(AW1920>0,((AW1938-SUM($N2010:AV2010))/AW1920)*AW$15,0),AW1938*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AX1938<0,AX1938,IF(AX1920<1,AX1938,MAX(MIN(IF(AX1920>0,((AX1938-SUM($N2010:AW2010))/AX1920)*AX$15,0),AX1938*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AY1938<0,AY1938,IF(AY1920<1,AY1938,MAX(MIN(IF(AY1920>0,((AY1938-SUM($N2010:AX2010))/AY1920)*AY$15,0),AY1938*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(AZ1938<0,AZ1938,IF(AZ1920<1,AZ1938,MAX(MIN(IF(AZ1920>0,((AZ1938-SUM($N2010:AY2010))/AZ1920)*AZ$15,0),AZ1938*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BA1938<0,BA1938,IF(BA1920<1,BA1938,MAX(MIN(IF(BA1920>0,((BA1938-SUM($N2010:AZ2010))/BA1920)*BA$15,0),BA1938*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BB1938<0,BB1938,IF(BB1920<1,BB1938,MAX(MIN(IF(BB1920>0,((BB1938-SUM($N2010:BA2010))/BB1920)*BB$15,0),BB1938*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BC1938<0,BC1938,IF(BC1920<1,BC1938,MAX(MIN(IF(BC1920>0,((BC1938-SUM($N2010:BB2010))/BC1920)*BC$15,0),BC1938*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BD1938<0,BD1938,IF(BD1920<1,BD1938,MAX(MIN(IF(BD1920>0,((BD1938-SUM($N2010:BC2010))/BD1920)*BD$15,0),BD1938*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BE1938<0,BE1938,IF(BE1920<1,BE1938,MAX(MIN(IF(BE1920>0,((BE1938-SUM($N2010:BD2010))/BE1920)*BE$15,0),BE1938*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BF1938<0,BF1938,IF(BF1920<1,BF1938,MAX(MIN(IF(BF1920>0,((BF1938-SUM($N2010:BE2010))/BF1920)*BF$15,0),BF1938*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BG1938<0,BG1938,IF(BG1920<1,BG1938,MAX(MIN(IF(BG1920>0,((BG1938-SUM($N2010:BF2010))/BG1920)*BG$15,0),BG1938*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BH1938<0,BH1938,IF(BH1920<1,BH1938,MAX(MIN(IF(BH1920>0,((BH1938-SUM($N2010:BG2010))/BH1920)*BH$15,0),BH1938*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BI1938<0,BI1938,IF(BI1920<1,BI1938,MAX(MIN(IF(BI1920>0,((BI1938-SUM($N2010:BH2010))/BI1920)*BI$15,0),BI1938*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BJ1938<0,BJ1938,IF(BJ1920<1,BJ1938,MAX(MIN(IF(BJ1920>0,((BJ1938-SUM($N2010:BI2010))/BJ1920)*BJ$15,0),BJ1938*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BK1938<0,BK1938,IF(BK1920<1,BK1938,MAX(MIN(IF(BK1920>0,((BK1938-SUM($N2010:BJ2010))/BK1920)*BK$15,0),BK1938*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1992=\"Land\",0,IF(BL1938<0,BL1938,IF(BL1920<1,BL1938,MAX(MIN(IF(BL1920>0,((BL1938-SUM($N2010:BK2010))/BL1920)*BL$15,0),BL1938*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1994},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I604","v":0},{"$f":"-'PTRM expenditure'!J604","v":0},{"$f":"-'PTRM expenditure'!K604","v":0},{"$f":"-'PTRM expenditure'!L604","v":0},{"$f":"-'PTRM expenditure'!M604","v":0},{"$f":"-'PTRM expenditure'!N604","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(O1940<0,O1940,IF(O1922<1,O1940,MAX(MIN(IF(O1922>0,((O1940-SUM($N2012:N2012))/O1922)*O$15,0),O1940*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(P1940<0,P1940,IF(P1922<1,P1940,MAX(MIN(IF(P1922>0,((P1940-SUM($N2012:O2012))/P1922)*P$15,0),P1940*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(Q1940<0,Q1940,IF(Q1922<1,Q1940,MAX(MIN(IF(Q1922>0,((Q1940-SUM($N2012:P2012))/Q1922)*Q$15,0),Q1940*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(R1940<0,R1940,IF(R1922<1,R1940,MAX(MIN(IF(R1922>0,((R1940-SUM($N2012:Q2012))/R1922)*R$15,0),R1940*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(S1940<0,S1940,IF(S1922<1,S1940,MAX(MIN(IF(S1922>0,((S1940-SUM($N2012:R2012))/S1922)*S$15,0),S1940*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(T1940<0,T1940,IF(T1922<1,T1940,MAX(MIN(IF(T1922>0,((T1940-SUM($N2012:S2012))/T1922)*T$15,0),T1940*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(U1940<0,U1940,IF(U1922<1,U1940,MAX(MIN(IF(U1922>0,((U1940-SUM($N2012:T2012))/U1922)*U$15,0),U1940*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(V1940<0,V1940,IF(V1922<1,V1940,MAX(MIN(IF(V1922>0,((V1940-SUM($N2012:U2012))/V1922)*V$15,0),V1940*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(W1940<0,W1940,IF(W1922<1,W1940,MAX(MIN(IF(W1922>0,((W1940-SUM($N2012:V2012))/W1922)*W$15,0),W1940*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(X1940<0,X1940,IF(X1922<1,X1940,MAX(MIN(IF(X1922>0,((X1940-SUM($N2012:W2012))/X1922)*X$15,0),X1940*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(Y1940<0,Y1940,IF(Y1922<1,Y1940,MAX(MIN(IF(Y1922>0,((Y1940-SUM($N2012:X2012))/Y1922)*Y$15,0),Y1940*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(Z1940<0,Z1940,IF(Z1922<1,Z1940,MAX(MIN(IF(Z1922>0,((Z1940-SUM($N2012:Y2012))/Z1922)*Z$15,0),Z1940*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AA1940<0,AA1940,IF(AA1922<1,AA1940,MAX(MIN(IF(AA1922>0,((AA1940-SUM($N2012:Z2012))/AA1922)*AA$15,0),AA1940*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AB1940<0,AB1940,IF(AB1922<1,AB1940,MAX(MIN(IF(AB1922>0,((AB1940-SUM($N2012:AA2012))/AB1922)*AB$15,0),AB1940*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AC1940<0,AC1940,IF(AC1922<1,AC1940,MAX(MIN(IF(AC1922>0,((AC1940-SUM($N2012:AB2012))/AC1922)*AC$15,0),AC1940*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AD1940<0,AD1940,IF(AD1922<1,AD1940,MAX(MIN(IF(AD1922>0,((AD1940-SUM($N2012:AC2012))/AD1922)*AD$15,0),AD1940*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AE1940<0,AE1940,IF(AE1922<1,AE1940,MAX(MIN(IF(AE1922>0,((AE1940-SUM($N2012:AD2012))/AE1922)*AE$15,0),AE1940*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AF1940<0,AF1940,IF(AF1922<1,AF1940,MAX(MIN(IF(AF1922>0,((AF1940-SUM($N2012:AE2012))/AF1922)*AF$15,0),AF1940*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AG1940<0,AG1940,IF(AG1922<1,AG1940,MAX(MIN(IF(AG1922>0,((AG1940-SUM($N2012:AF2012))/AG1922)*AG$15,0),AG1940*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AH1940<0,AH1940,IF(AH1922<1,AH1940,MAX(MIN(IF(AH1922>0,((AH1940-SUM($N2012:AG2012))/AH1922)*AH$15,0),AH1940*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AI1940<0,AI1940,IF(AI1922<1,AI1940,MAX(MIN(IF(AI1922>0,((AI1940-SUM($N2012:AH2012))/AI1922)*AI$15,0),AI1940*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AJ1940<0,AJ1940,IF(AJ1922<1,AJ1940,MAX(MIN(IF(AJ1922>0,((AJ1940-SUM($N2012:AI2012))/AJ1922)*AJ$15,0),AJ1940*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AK1940<0,AK1940,IF(AK1922<1,AK1940,MAX(MIN(IF(AK1922>0,((AK1940-SUM($N2012:AJ2012))/AK1922)*AK$15,0),AK1940*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AL1940<0,AL1940,IF(AL1922<1,AL1940,MAX(MIN(IF(AL1922>0,((AL1940-SUM($N2012:AK2012))/AL1922)*AL$15,0),AL1940*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AM1940<0,AM1940,IF(AM1922<1,AM1940,MAX(MIN(IF(AM1922>0,((AM1940-SUM($N2012:AL2012))/AM1922)*AM$15,0),AM1940*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AN1940<0,AN1940,IF(AN1922<1,AN1940,MAX(MIN(IF(AN1922>0,((AN1940-SUM($N2012:AM2012))/AN1922)*AN$15,0),AN1940*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AO1940<0,AO1940,IF(AO1922<1,AO1940,MAX(MIN(IF(AO1922>0,((AO1940-SUM($N2012:AN2012))/AO1922)*AO$15,0),AO1940*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AP1940<0,AP1940,IF(AP1922<1,AP1940,MAX(MIN(IF(AP1922>0,((AP1940-SUM($N2012:AO2012))/AP1922)*AP$15,0),AP1940*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AQ1940<0,AQ1940,IF(AQ1922<1,AQ1940,MAX(MIN(IF(AQ1922>0,((AQ1940-SUM($N2012:AP2012))/AQ1922)*AQ$15,0),AQ1940*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AR1940<0,AR1940,IF(AR1922<1,AR1940,MAX(MIN(IF(AR1922>0,((AR1940-SUM($N2012:AQ2012))/AR1922)*AR$15,0),AR1940*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AS1940<0,AS1940,IF(AS1922<1,AS1940,MAX(MIN(IF(AS1922>0,((AS1940-SUM($N2012:AR2012))/AS1922)*AS$15,0),AS1940*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AT1940<0,AT1940,IF(AT1922<1,AT1940,MAX(MIN(IF(AT1922>0,((AT1940-SUM($N2012:AS2012))/AT1922)*AT$15,0),AT1940*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AU1940<0,AU1940,IF(AU1922<1,AU1940,MAX(MIN(IF(AU1922>0,((AU1940-SUM($N2012:AT2012))/AU1922)*AU$15,0),AU1940*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AV1940<0,AV1940,IF(AV1922<1,AV1940,MAX(MIN(IF(AV1922>0,((AV1940-SUM($N2012:AU2012))/AV1922)*AV$15,0),AV1940*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AW1940<0,AW1940,IF(AW1922<1,AW1940,MAX(MIN(IF(AW1922>0,((AW1940-SUM($N2012:AV2012))/AW1922)*AW$15,0),AW1940*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AX1940<0,AX1940,IF(AX1922<1,AX1940,MAX(MIN(IF(AX1922>0,((AX1940-SUM($N2012:AW2012))/AX1922)*AX$15,0),AX1940*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AY1940<0,AY1940,IF(AY1922<1,AY1940,MAX(MIN(IF(AY1922>0,((AY1940-SUM($N2012:AX2012))/AY1922)*AY$15,0),AY1940*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(AZ1940<0,AZ1940,IF(AZ1922<1,AZ1940,MAX(MIN(IF(AZ1922>0,((AZ1940-SUM($N2012:AY2012))/AZ1922)*AZ$15,0),AZ1940*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BA1940<0,BA1940,IF(BA1922<1,BA1940,MAX(MIN(IF(BA1922>0,((BA1940-SUM($N2012:AZ2012))/BA1922)*BA$15,0),BA1940*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BB1940<0,BB1940,IF(BB1922<1,BB1940,MAX(MIN(IF(BB1922>0,((BB1940-SUM($N2012:BA2012))/BB1922)*BB$15,0),BB1940*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BC1940<0,BC1940,IF(BC1922<1,BC1940,MAX(MIN(IF(BC1922>0,((BC1940-SUM($N2012:BB2012))/BC1922)*BC$15,0),BC1940*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BD1940<0,BD1940,IF(BD1922<1,BD1940,MAX(MIN(IF(BD1922>0,((BD1940-SUM($N2012:BC2012))/BD1922)*BD$15,0),BD1940*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BE1940<0,BE1940,IF(BE1922<1,BE1940,MAX(MIN(IF(BE1922>0,((BE1940-SUM($N2012:BD2012))/BE1922)*BE$15,0),BE1940*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BF1940<0,BF1940,IF(BF1922<1,BF1940,MAX(MIN(IF(BF1922>0,((BF1940-SUM($N2012:BE2012))/BF1922)*BF$15,0),BF1940*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BG1940<0,BG1940,IF(BG1922<1,BG1940,MAX(MIN(IF(BG1922>0,((BG1940-SUM($N2012:BF2012))/BG1922)*BG$15,0),BG1940*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BH1940<0,BH1940,IF(BH1922<1,BH1940,MAX(MIN(IF(BH1922>0,((BH1940-SUM($N2012:BG2012))/BH1922)*BH$15,0),BH1940*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BI1940<0,BI1940,IF(BI1922<1,BI1940,MAX(MIN(IF(BI1922>0,((BI1940-SUM($N2012:BH2012))/BI1922)*BI$15,0),BI1940*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BJ1940<0,BJ1940,IF(BJ1922<1,BJ1940,MAX(MIN(IF(BJ1922>0,((BJ1940-SUM($N2012:BI2012))/BJ1922)*BJ$15,0),BJ1940*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BK1940<0,BK1940,IF(BK1922<1,BK1940,MAX(MIN(IF(BK1922>0,((BK1940-SUM($N2012:BJ2012))/BK1922)*BK$15,0),BK1940*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(BL1940<0,BL1940,IF(BL1922<1,BL1940,MAX(MIN(IF(BL1922>0,((BL1940-SUM($N2012:BK2012))/BL1922)*BL$15,0),BL1940*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":1998},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I608","v":0},{"$f":"-'PTRM expenditure'!J608","v":0},{"$f":"-'PTRM expenditure'!K608","v":0},{"$f":"-'PTRM expenditure'!L608","v":0},{"$f":"-'PTRM expenditure'!M608","v":0},{"$f":"-'PTRM expenditure'!N608","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(O1944<0,O1944,IF(O1926<1,O1944,MAX(MIN(IF(O1926>0,((O1944-SUM($N2016:N2016))/O1926)*O$15,0),O1944*O$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(P1944<0,P1944,IF(P1926<1,P1944,MAX(MIN(IF(P1926>0,((P1944-SUM($N2016:O2016))/P1926)*P$15,0),P1944*P$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(Q1944<0,Q1944,IF(Q1926<1,Q1944,MAX(MIN(IF(Q1926>0,((Q1944-SUM($N2016:P2016))/Q1926)*Q$15,0),Q1944*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(R1944<0,R1944,IF(R1926<1,R1944,MAX(MIN(IF(R1926>0,((R1944-SUM($N2016:Q2016))/R1926)*R$15,0),R1944*R$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(S1944<0,S1944,IF(S1926<1,S1944,MAX(MIN(IF(S1926>0,((S1944-SUM($N2016:R2016))/S1926)*S$15,0),S1944*S$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(T1944<0,T1944,IF(T1926<1,T1944,MAX(MIN(IF(T1926>0,((T1944-SUM($N2016:S2016))/T1926)*T$15,0),T1944*T$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(U1944<0,U1944,IF(U1926<1,U1944,MAX(MIN(IF(U1926>0,((U1944-SUM($N2016:T2016))/U1926)*U$15,0),U1944*U$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(V1944<0,V1944,IF(V1926<1,V1944,MAX(MIN(IF(V1926>0,((V1944-SUM($N2016:U2016))/V1926)*V$15,0),V1944*V$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(W1944<0,W1944,IF(W1926<1,W1944,MAX(MIN(IF(W1926>0,((W1944-SUM($N2016:V2016))/W1926)*W$15,0),W1944*W$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(X1944<0,X1944,IF(X1926<1,X1944,MAX(MIN(IF(X1926>0,((X1944-SUM($N2016:W2016))/X1926)*X$15,0),X1944*X$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(Y1944<0,Y1944,IF(Y1926<1,Y1944,MAX(MIN(IF(Y1926>0,((Y1944-SUM($N2016:X2016))/Y1926)*Y$15,0),Y1944*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(Z1944<0,Z1944,IF(Z1926<1,Z1944,MAX(MIN(IF(Z1926>0,((Z1944-SUM($N2016:Y2016))/Z1926)*Z$15,0),Z1944*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AA1944<0,AA1944,IF(AA1926<1,AA1944,MAX(MIN(IF(AA1926>0,((AA1944-SUM($N2016:Z2016))/AA1926)*AA$15,0),AA1944*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AB1944<0,AB1944,IF(AB1926<1,AB1944,MAX(MIN(IF(AB1926>0,((AB1944-SUM($N2016:AA2016))/AB1926)*AB$15,0),AB1944*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AC1944<0,AC1944,IF(AC1926<1,AC1944,MAX(MIN(IF(AC1926>0,((AC1944-SUM($N2016:AB2016))/AC1926)*AC$15,0),AC1944*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AD1944<0,AD1944,IF(AD1926<1,AD1944,MAX(MIN(IF(AD1926>0,((AD1944-SUM($N2016:AC2016))/AD1926)*AD$15,0),AD1944*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AE1944<0,AE1944,IF(AE1926<1,AE1944,MAX(MIN(IF(AE1926>0,((AE1944-SUM($N2016:AD2016))/AE1926)*AE$15,0),AE1944*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AF1944<0,AF1944,IF(AF1926<1,AF1944,MAX(MIN(IF(AF1926>0,((AF1944-SUM($N2016:AE2016))/AF1926)*AF$15,0),AF1944*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AG1944<0,AG1944,IF(AG1926<1,AG1944,MAX(MIN(IF(AG1926>0,((AG1944-SUM($N2016:AF2016))/AG1926)*AG$15,0),AG1944*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AH1944<0,AH1944,IF(AH1926<1,AH1944,MAX(MIN(IF(AH1926>0,((AH1944-SUM($N2016:AG2016))/AH1926)*AH$15,0),AH1944*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AI1944<0,AI1944,IF(AI1926<1,AI1944,MAX(MIN(IF(AI1926>0,((AI1944-SUM($N2016:AH2016))/AI1926)*AI$15,0),AI1944*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AJ1944<0,AJ1944,IF(AJ1926<1,AJ1944,MAX(MIN(IF(AJ1926>0,((AJ1944-SUM($N2016:AI2016))/AJ1926)*AJ$15,0),AJ1944*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AK1944<0,AK1944,IF(AK1926<1,AK1944,MAX(MIN(IF(AK1926>0,((AK1944-SUM($N2016:AJ2016))/AK1926)*AK$15,0),AK1944*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AL1944<0,AL1944,IF(AL1926<1,AL1944,MAX(MIN(IF(AL1926>0,((AL1944-SUM($N2016:AK2016))/AL1926)*AL$15,0),AL1944*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AM1944<0,AM1944,IF(AM1926<1,AM1944,MAX(MIN(IF(AM1926>0,((AM1944-SUM($N2016:AL2016))/AM1926)*AM$15,0),AM1944*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AN1944<0,AN1944,IF(AN1926<1,AN1944,MAX(MIN(IF(AN1926>0,((AN1944-SUM($N2016:AM2016))/AN1926)*AN$15,0),AN1944*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AO1944<0,AO1944,IF(AO1926<1,AO1944,MAX(MIN(IF(AO1926>0,((AO1944-SUM($N2016:AN2016))/AO1926)*AO$15,0),AO1944*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AP1944<0,AP1944,IF(AP1926<1,AP1944,MAX(MIN(IF(AP1926>0,((AP1944-SUM($N2016:AO2016))/AP1926)*AP$15,0),AP1944*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AQ1944<0,AQ1944,IF(AQ1926<1,AQ1944,MAX(MIN(IF(AQ1926>0,((AQ1944-SUM($N2016:AP2016))/AQ1926)*AQ$15,0),AQ1944*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AR1944<0,AR1944,IF(AR1926<1,AR1944,MAX(MIN(IF(AR1926>0,((AR1944-SUM($N2016:AQ2016))/AR1926)*AR$15,0),AR1944*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AS1944<0,AS1944,IF(AS1926<1,AS1944,MAX(MIN(IF(AS1926>0,((AS1944-SUM($N2016:AR2016))/AS1926)*AS$15,0),AS1944*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AT1944<0,AT1944,IF(AT1926<1,AT1944,MAX(MIN(IF(AT1926>0,((AT1944-SUM($N2016:AS2016))/AT1926)*AT$15,0),AT1944*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AU1944<0,AU1944,IF(AU1926<1,AU1944,MAX(MIN(IF(AU1926>0,((AU1944-SUM($N2016:AT2016))/AU1926)*AU$15,0),AU1944*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AV1944<0,AV1944,IF(AV1926<1,AV1944,MAX(MIN(IF(AV1926>0,((AV1944-SUM($N2016:AU2016))/AV1926)*AV$15,0),AV1944*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AW1944<0,AW1944,IF(AW1926<1,AW1944,MAX(MIN(IF(AW1926>0,((AW1944-SUM($N2016:AV2016))/AW1926)*AW$15,0),AW1944*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AX1944<0,AX1944,IF(AX1926<1,AX1944,MAX(MIN(IF(AX1926>0,((AX1944-SUM($N2016:AW2016))/AX1926)*AX$15,0),AX1944*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AY1944<0,AY1944,IF(AY1926<1,AY1944,MAX(MIN(IF(AY1926>0,((AY1944-SUM($N2016:AX2016))/AY1926)*AY$15,0),AY1944*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AZ1944<0,AZ1944,IF(AZ1926<1,AZ1944,MAX(MIN(IF(AZ1926>0,((AZ1944-SUM($N2016:AY2016))/AZ1926)*AZ$15,0),AZ1944*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BA1944<0,BA1944,IF(BA1926<1,BA1944,MAX(MIN(IF(BA1926>0,((BA1944-SUM($N2016:AZ2016))/BA1926)*BA$15,0),BA1944*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BB1944<0,BB1944,IF(BB1926<1,BB1944,MAX(MIN(IF(BB1926>0,((BB1944-SUM($N2016:BA2016))/BB1926)*BB$15,0),BB1944*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BC1944<0,BC1944,IF(BC1926<1,BC1944,MAX(MIN(IF(BC1926>0,((BC1944-SUM($N2016:BB2016))/BC1926)*BC$15,0),BC1944*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BD1944<0,BD1944,IF(BD1926<1,BD1944,MAX(MIN(IF(BD1926>0,((BD1944-SUM($N2016:BC2016))/BD1926)*BD$15,0),BD1944*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BE1944<0,BE1944,IF(BE1926<1,BE1944,MAX(MIN(IF(BE1926>0,((BE1944-SUM($N2016:BD2016))/BE1926)*BE$15,0),BE1944*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BF1944<0,BF1944,IF(BF1926<1,BF1944,MAX(MIN(IF(BF1926>0,((BF1944-SUM($N2016:BE2016))/BF1926)*BF$15,0),BF1944*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BG1944<0,BG1944,IF(BG1926<1,BG1944,MAX(MIN(IF(BG1926>0,((BG1944-SUM($N2016:BF2016))/BG1926)*BG$15,0),BG1944*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BH1944<0,BH1944,IF(BH1926<1,BH1944,MAX(MIN(IF(BH1926>0,((BH1944-SUM($N2016:BG2016))/BH1926)*BH$15,0),BH1944*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BI1944<0,BI1944,IF(BI1926<1,BI1944,MAX(MIN(IF(BI1926>0,((BI1944-SUM($N2016:BH2016))/BI1926)*BI$15,0),BI1944*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BJ1944<0,BJ1944,IF(BJ1926<1,BJ1944,MAX(MIN(IF(BJ1926>0,((BJ1944-SUM($N2016:BI2016))/BJ1926)*BJ$15,0),BJ1944*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BK1944<0,BK1944,IF(BK1926<1,BK1944,MAX(MIN(IF(BK1926>0,((BK1944-SUM($N2016:BJ2016))/BK1926)*BK$15,0),BK1944*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(BL1944<0,BL1944,IF(BL1926<1,BL1944,MAX(MIN(IF(BL1926>0,((BL1944-SUM($N2016:BK2016))/BL1926)*BL$15,0),BL1944*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2001},null,null,"Total",null,null,null,null,{"$f":"SUM(I1985:I2000)","v":-1.36982079659447},{"$f":"SUM(J1985:J2000)","v":-1.3610418304020151},-1.3610418304020151,-1.3610418304020151,-1.3610418304020151,-1.3610418304020151,{"$f":"SUM(O1985:O2000)","v":-1.3736826146079082},-1.3736826146079089,-1.3736826146079089,-1.3736826146079086,-1.3736826146079089,-1.3736826146079089,-1.3736826146079089,-1.3736826146079089,-1.3736826146079089,-0.35628972877666354,-0.35628972877666354,-0.35628972877666354,-0.35628972877666354,-0.35628972877666354,-0.35628972877666354,-0.35628972877666354,-0.35628972877666348,-0.35628972877666348,-0.35628972877666348,-0.35628972877666348,-0.35628972877666348,-0.35628972877666343,-0.35628972877666343,-0.35628972877666343,-0.34476077557602308,-0.34476077557602303,-0.34476077557602303,-0.34476077557602297,-0.34476077557602297,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-0.34476077557602292,-6.1576792549029258E-2,-6.1576792549029265E-2,-6.1576792549029258E-2,-6.1576792549029251E-2,-6.1576792549029251E-2,-6.1576792549029251E-2]
["Unused"]
[{"$f":"ROW()","v":2005},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2009},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2012},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2015},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2019},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2003:O2018)","v":0},{"$f":"SUM(P2003:P2018)","v":0},{"$f":"SUM(Q2003:Q2018)","v":0},{"$f":"SUM(R2003:R2018)","v":0},{"$f":"SUM(S2003:S2018)","v":0},{"$f":"SUM(T2003:T2018)","v":0},{"$f":"SUM(U2003:U2018)","v":0},{"$f":"SUM(V2003:V2018)","v":0},{"$f":"SUM(W2003:W2018)","v":0},{"$f":"SUM(X2003:X2018)","v":0},{"$f":"SUM(Y2003:Y2018)","v":0},{"$f":"SUM(Z2003:Z2018)","v":0},{"$f":"SUM(AA2003:AA2018)","v":0},{"$f":"SUM(AB2003:AB2018)","v":0},{"$f":"SUM(AC2003:AC2018)","v":0},{"$f":"SUM(AD2003:AD2018)","v":0},{"$f":"SUM(AE2003:AE2018)","v":0},{"$f":"SUM(AF2003:AF2018)","v":0},{"$f":"SUM(AG2003:AG2018)","v":0},{"$f":"SUM(AH2003:AH2018)","v":0},{"$f":"SUM(AI2003:AI2018)","v":0},{"$f":"SUM(AJ2003:AJ2018)","v":0},{"$f":"SUM(AK2003:AK2018)","v":0},{"$f":"SUM(AL2003:AL2018)","v":0},{"$f":"SUM(AM2003:AM2018)","v":0},{"$f":"SUM(AN2003:AN2018)","v":0},{"$f":"SUM(AO2003:AO2018)","v":0},{"$f":"SUM(AP2003:AP2018)","v":0},{"$f":"SUM(AQ2003:AQ2018)","v":0},{"$f":"SUM(AR2003:AR2018)","v":0},{"$f":"SUM(AS2003:AS2018)","v":0},{"$f":"SUM(AT2003:AT2018)","v":0},{"$f":"SUM(AU2003:AU2018)","v":0},{"$f":"SUM(AV2003:AV2018)","v":0},{"$f":"SUM(AW2003:AW2018)","v":0},{"$f":"SUM(AX2003:AX2018)","v":0},{"$f":"SUM(AY2003:AY2018)","v":0},{"$f":"SUM(AZ2003:AZ2018)","v":0},{"$f":"SUM(BA2003:BA2018)","v":0},{"$f":"SUM(BB2003:BB2018)","v":0},{"$f":"SUM(BC2003:BC2018)","v":0},{"$f":"SUM(BD2003:BD2018)","v":0},{"$f":"SUM(BE2003:BE2018)","v":0},{"$f":"SUM(BF2003:BF2018)","v":0},{"$f":"SUM(BG2003:BG2018)","v":0},{"$f":"SUM(BH2003:BH2018)","v":0},{"$f":"SUM(BI2003:BI2018)","v":0},{"$f":"SUM(BJ2003:BJ2018)","v":0},{"$f":"SUM(BK2003:BK2018)","v":0},{"$f":"SUM(BL2003:BL2018)","v":0}]
[{"$f":"ROW()","v":2022},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2023},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2026},null,null,"Regulators"]
[{"$f":"ROW()","v":2029},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2033},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2036},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2039},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1931+I1949+I1967+I1985+I2003 + I2021","v":4.2466724158775859},{"$f":"J1931+J1949+J1967+J1985+J2003 + J2021","v":4.1855208773296422},4.1243693387816984,4.0632178002337547,4.0020662616858109,3.9409147231378676,{"$f":"O1931+O1949+O1967+O1985+O2003 + O2021","v":3.8793379305888385},3.8177611380398093,3.7561843454907802,3.694607552941751,3.6330307603927219,{"$f":"T1931+T1949+T1967+T1985+T2003 + T2021","v":3.5714539678436927},3.5098771752946636,{"$f":"V1931+V1949+V1967+V1985+V2003 + V2021","v":3.4483003827456344},3.3867235901966053,3.3251467976475761,3.263570005098547,3.2019932125495179,3.1404164200004887,3.0788396274514596,3.0172628349024304,2.9556860423534013,2.8941092498043721,2.832532457255343,2.7709556647063138,2.7093788721572847,{"$f":"AI1931+AI1949+AI1967+AI1985+AI2003 + AI2021","v":2.6478020796082555},2.5862252870592264,2.5246484945101972,2.4630717019611681,2.4014949094121389,2.3399181168631098,2.2783413243140807,2.2167645317650515,2.1551877392160224,2.0936109466669932,2.0320341541179641,1.9704573615689349,1.9088805690199058,{"$f":"AV1931+AV1949+AV1967+AV1985+AV2003 + AV2021","v":1.8473037764708766},1.7857269839218475,1.7241501913728183,1.6625733988237892,1.60099660627476,1.5394198137257309,{"$f":"BB1931+BB1949+BB1967+BB1985+BB2003 + BB2021","v":1.4778430211767017},1.4162662286276726,1.3546894360786434,1.2931126435296143,1.2315358509805852,1.169959058431556,1.1083822658825266,1.0468054733334973,0.98522868078446801,0.92365188823543876,0.8620750956864095]
[{"$f":"ROW()","v":2043},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I1935+I1953+I1971+I1989+I2007 + I2025","v":0},{"$f":"J1935+J1953+J1971+J1989+J2007 + J2025","v":0},0,0,0,0,{"$f":"O1935+O1953+O1971+O1989+O2007 + O2025","v":0},0,0,0,0,{"$f":"T1935+T1953+T1971+T1989+T2007 + T2025","v":0},0,{"$f":"V1935+V1953+V1971+V1989+V2007 + V2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1935+AI1953+AI1971+AI1989+AI2007 + AI2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1935+AV1953+AV1971+AV1989+AV2007 + AV2025","v":0},0,0,0,0,0,{"$f":"BB1935+BB1953+BB1971+BB1989+BB2007 + BB2025","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2046},null,null,"Buildings",null,null,null,null,{"$f":"I1938+I1956+I1974+I1992+I2010 + I2028","v":0.12485164242734205},{"$f":"J1938+J1956+J1974+J1992+J2010 + J2028","v":0.12057400491445265},0.11629636740156325,0.11201872988867385,0.10774109237578446,0.10346345486289506,{"$f":"O1938+O1956+O1974+O1992+O2010 + O2028","v":9.9152477576941095E-2},9.4841500290987132E-2,9.053052300503317E-2,8.6219545719079208E-2,8.1908568433125245E-2,{"$f":"T1938+T1956+T1974+T1992+T2010 + T2028","v":7.7597591147171283E-2},7.328661386121732E-2,{"$f":"V1938+V1956+V1974+V1992+V2010 + V2028","v":6.8975636575263358E-2},6.4664659289309395E-2,6.0353682003355433E-2,5.604270471740147E-2,5.1731727431447508E-2,4.7420750145493545E-2,4.3109772859539583E-2,3.8798795573585627E-2,3.4487818287631672E-2,3.0176841001677713E-2,2.5865863715723754E-2,2.1554886429769795E-2,1.7243909143815836E-2,{"$f":"AI1938+AI1956+AI1974+AI1992+AI2010 + AI2028","v":1.2932931857861877E-2},8.621954571907918E-3,4.310977285953959E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1938+AV1956+AV1974+AV1992+AV2010 + AV2028","v":0},0,0,0,0,0,{"$f":"BB1938+BB1956+BB1974+BB1992+BB2010 + BB2028","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2047},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I1939+I1957+I1975+I1993+I2011 + I2029","v":14.19296679414084},{"$f":"J1939+J1957+J1975+J1993+J2011 + J2029","v":13.185680629808914},12.178394465476988,11.171108301145061,10.163822136813135,9.1565359724812083,{"$f":"O1939+O1957+O1975+O1993+O2011 + O2029","v":8.1391430866499626},7.1217502008187168,6.104357314987471,5.0869644291562262,4.0695715433249813,{"$f":"T1939+T1957+T1975+T1993+T2011 + T2029","v":3.052178657493736},2.0347857716624906,{"$f":"V1939+V1957+V1975+V1993+V2011 + V2029","v":1.0173928858312453},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1939+AI1957+AI1975+AI1993+AI2011 + AI2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1939+AV1957+AV1975+AV1993+AV2011 + AV2029","v":0},0,0,0,0,0,{"$f":"BB1939+BB1957+BB1975+BB1993+BB2011 + BB2029","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2050},null,null,"Information Technology",null,null,null,null,{"$f":"I1942+I1960+I1978+I1996+I2014 + I2032","v":-6.6613381477509392E-16},{"$f":"J1942+J1960+J1978+J1996+J2014 + J2032","v":-6.0111602060492016E-16},-6.0111602060492016E-16,-6.0111602060492016E-16,-6.0111602060492016E-16,-6.0111602060492016E-16,{"$f":"O1942+O1960+O1978+O1996+O2014 + O2032","v":0},0,0,0,0,{"$f":"T1942+T1960+T1978+T1996+T2014 + T2032","v":0},0,{"$f":"V1942+V1960+V1978+V1996+V2014 + V2032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1942+AI1960+AI1978+AI1996+AI2014 + AI2032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1942+AV1960+AV1978+AV1996+AV2014 + AV2032","v":0},0,0,0,0,0,{"$f":"BB1942+BB1960+BB1978+BB1996+BB2014 + BB2032","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2053},null,null,"Land",null,null,null,null,{"$f":"I1945+I1963+I1981+I1999+I2017 + I2035","v":0},{"$f":"J1945+J1963+J1981+J1999+J2017 + J2035","v":0},0,0,0,0,{"$f":"O1945+O1963+O1981+O1999+O2017 + O2035","v":0},0,0,0,0,{"$f":"T1945+T1963+T1981+T1999+T2017 + T2035","v":0},0,{"$f":"V1945+V1963+V1981+V1999+V2017 + V2035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1945+AI1963+AI1981+AI1999+AI2017 + AI2035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1945+AV1963+AV1981+AV1999+AV2017 + AV2035","v":0},0,0,0,0,0,{"$f":"BB1945+BB1963+BB1981+BB1999+BB2017 + BB2035","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2060},null,null,"Medium Pressure Mains",null,null,null,null,51,{"$f":"(I2060-I$15)*(I2060>J$15)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"Regulators",null,null,null,null,31,{"$f":"(I2063-I$15)*(I2063>J$15)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2067},null,null,"Equipment & Vehicles",null,null,null,null,1,{"$f":"(I2067-I$15)*(I2067>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,null,"Telemetry and Monitoring",null,null,null,null,1,{"$f":"(I2070-I$15)*(I2070>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2071},null,null,"FRC",null,null,null,null,0,{"$f":"(I2071-I$15)*(I2071>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2074}]
[{"$f":"ROW()","v":2077},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,null,"Regulators",null,null,null,null,0.81227621858558496,0.78607375992153383,0.76003922869685492,0.734004697472176,0.70797016624749709,0.68193563502281818,0.65590110379813926,0.62966505964621367,0.60342901549428807,0.57719297134236247,0.55095692719043687,0.52472088303851128,0.49848483888658573,0.47224879473466019,0.44601275058273465,0.41977670643080911,0.39354066227888351,0.36730461812695797,0.34106857397503243,0.31483252982310683,0.28859648567118124,0.26236044151925569,0.23612439736733012,0.20988835321540456,0.18365230906347899,0.15741626491155342,0.13118022075962785,0.10494417660770228,7.8708132455776708E-2,5.2472088303851139E-2,2.6236044151925569E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2084},null,null,"Meter and Services Pipes",null,null,null,null,17.567628680749451,16.469651888202609,15.378711856351643,14.287771824500677,13.196831792649711,12.105891760798745,11.014951728947779,9.913456556053001,8.8119613831582235,7.710466210263446,6.6089710373686685,5.5074758644738901,4.4059806915791118,3.3044855186843338,2.2029903457895559,1.1014951728947779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2088},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I2196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2091},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2094},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2095},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2098},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2101},null,null,"Buildings"]
[{"$f":"ROW()","v":2105},null,null,"Information Technology"]
[{"$f":"ROW()","v":2108},null,null,"Land"]
[{"$f":"ROW()","v":2112},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2115},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2118},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2119},null,null,"Buildings"]
[{"$f":"ROW()","v":2122},null,null,"Vehicle"]
[{"$f":"ROW()","v":2126},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2132},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I633","v":0},{"$f":"-'PTRM expenditure'!J633","v":0},{"$f":"-'PTRM expenditure'!K633","v":0},{"$f":"-'PTRM expenditure'!L633","v":0},{"$f":"-'PTRM expenditure'!M633","v":0},{"$f":"-'PTRM expenditure'!N633","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(O2078<0,O2078,IF(O2060<1,O2078,MAX(MIN(IF(O2060>0,((O2078-SUM($N2150:N2150))/O2060)*O$15,0),O2078*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(P2078<0,P2078,IF(P2060<1,P2078,MAX(MIN(IF(P2060>0,((P2078-SUM($N2150:O2150))/P2060)*P$15,0),P2078*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(Q2078<0,Q2078,IF(Q2060<1,Q2078,MAX(MIN(IF(Q2060>0,((Q2078-SUM($N2150:P2150))/Q2060)*Q$15,0),Q2078*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(R2078<0,R2078,IF(R2060<1,R2078,MAX(MIN(IF(R2060>0,((R2078-SUM($N2150:Q2150))/R2060)*R$15,0),R2078*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(S2078<0,S2078,IF(S2060<1,S2078,MAX(MIN(IF(S2060>0,((S2078-SUM($N2150:R2150))/S2060)*S$15,0),S2078*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(T2078<0,T2078,IF(T2060<1,T2078,MAX(MIN(IF(T2060>0,((T2078-SUM($N2150:S2150))/T2060)*T$15,0),T2078*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(U2078<0,U2078,IF(U2060<1,U2078,MAX(MIN(IF(U2060>0,((U2078-SUM($N2150:T2150))/U2060)*U$15,0),U2078*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(V2078<0,V2078,IF(V2060<1,V2078,MAX(MIN(IF(V2060>0,((V2078-SUM($N2150:U2150))/V2060)*V$15,0),V2078*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(W2078<0,W2078,IF(W2060<1,W2078,MAX(MIN(IF(W2060>0,((W2078-SUM($N2150:V2150))/W2060)*W$15,0),W2078*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(X2078<0,X2078,IF(X2060<1,X2078,MAX(MIN(IF(X2060>0,((X2078-SUM($N2150:W2150))/X2060)*X$15,0),X2078*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(Y2078<0,Y2078,IF(Y2060<1,Y2078,MAX(MIN(IF(Y2060>0,((Y2078-SUM($N2150:X2150))/Y2060)*Y$15,0),Y2078*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(Z2078<0,Z2078,IF(Z2060<1,Z2078,MAX(MIN(IF(Z2060>0,((Z2078-SUM($N2150:Y2150))/Z2060)*Z$15,0),Z2078*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AA2078<0,AA2078,IF(AA2060<1,AA2078,MAX(MIN(IF(AA2060>0,((AA2078-SUM($N2150:Z2150))/AA2060)*AA$15,0),AA2078*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AB2078<0,AB2078,IF(AB2060<1,AB2078,MAX(MIN(IF(AB2060>0,((AB2078-SUM($N2150:AA2150))/AB2060)*AB$15,0),AB2078*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AC2078<0,AC2078,IF(AC2060<1,AC2078,MAX(MIN(IF(AC2060>0,((AC2078-SUM($N2150:AB2150))/AC2060)*AC$15,0),AC2078*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AD2078<0,AD2078,IF(AD2060<1,AD2078,MAX(MIN(IF(AD2060>0,((AD2078-SUM($N2150:AC2150))/AD2060)*AD$15,0),AD2078*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AE2078<0,AE2078,IF(AE2060<1,AE2078,MAX(MIN(IF(AE2060>0,((AE2078-SUM($N2150:AD2150))/AE2060)*AE$15,0),AE2078*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AF2078<0,AF2078,IF(AF2060<1,AF2078,MAX(MIN(IF(AF2060>0,((AF2078-SUM($N2150:AE2150))/AF2060)*AF$15,0),AF2078*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AG2078<0,AG2078,IF(AG2060<1,AG2078,MAX(MIN(IF(AG2060>0,((AG2078-SUM($N2150:AF2150))/AG2060)*AG$15,0),AG2078*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AH2078<0,AH2078,IF(AH2060<1,AH2078,MAX(MIN(IF(AH2060>0,((AH2078-SUM($N2150:AG2150))/AH2060)*AH$15,0),AH2078*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AI2078<0,AI2078,IF(AI2060<1,AI2078,MAX(MIN(IF(AI2060>0,((AI2078-SUM($N2150:AH2150))/AI2060)*AI$15,0),AI2078*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AJ2078<0,AJ2078,IF(AJ2060<1,AJ2078,MAX(MIN(IF(AJ2060>0,((AJ2078-SUM($N2150:AI2150))/AJ2060)*AJ$15,0),AJ2078*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AK2078<0,AK2078,IF(AK2060<1,AK2078,MAX(MIN(IF(AK2060>0,((AK2078-SUM($N2150:AJ2150))/AK2060)*AK$15,0),AK2078*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AL2078<0,AL2078,IF(AL2060<1,AL2078,MAX(MIN(IF(AL2060>0,((AL2078-SUM($N2150:AK2150))/AL2060)*AL$15,0),AL2078*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AM2078<0,AM2078,IF(AM2060<1,AM2078,MAX(MIN(IF(AM2060>0,((AM2078-SUM($N2150:AL2150))/AM2060)*AM$15,0),AM2078*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AN2078<0,AN2078,IF(AN2060<1,AN2078,MAX(MIN(IF(AN2060>0,((AN2078-SUM($N2150:AM2150))/AN2060)*AN$15,0),AN2078*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AO2078<0,AO2078,IF(AO2060<1,AO2078,MAX(MIN(IF(AO2060>0,((AO2078-SUM($N2150:AN2150))/AO2060)*AO$15,0),AO2078*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AP2078<0,AP2078,IF(AP2060<1,AP2078,MAX(MIN(IF(AP2060>0,((AP2078-SUM($N2150:AO2150))/AP2060)*AP$15,0),AP2078*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AQ2078<0,AQ2078,IF(AQ2060<1,AQ2078,MAX(MIN(IF(AQ2060>0,((AQ2078-SUM($N2150:AP2150))/AQ2060)*AQ$15,0),AQ2078*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AR2078<0,AR2078,IF(AR2060<1,AR2078,MAX(MIN(IF(AR2060>0,((AR2078-SUM($N2150:AQ2150))/AR2060)*AR$15,0),AR2078*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AS2078<0,AS2078,IF(AS2060<1,AS2078,MAX(MIN(IF(AS2060>0,((AS2078-SUM($N2150:AR2150))/AS2060)*AS$15,0),AS2078*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AT2078<0,AT2078,IF(AT2060<1,AT2078,MAX(MIN(IF(AT2060>0,((AT2078-SUM($N2150:AS2150))/AT2060)*AT$15,0),AT2078*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AU2078<0,AU2078,IF(AU2060<1,AU2078,MAX(MIN(IF(AU2060>0,((AU2078-SUM($N2150:AT2150))/AU2060)*AU$15,0),AU2078*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AV2078<0,AV2078,IF(AV2060<1,AV2078,MAX(MIN(IF(AV2060>0,((AV2078-SUM($N2150:AU2150))/AV2060)*AV$15,0),AV2078*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AW2078<0,AW2078,IF(AW2060<1,AW2078,MAX(MIN(IF(AW2060>0,((AW2078-SUM($N2150:AV2150))/AW2060)*AW$15,0),AW2078*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AX2078<0,AX2078,IF(AX2060<1,AX2078,MAX(MIN(IF(AX2060>0,((AX2078-SUM($N2150:AW2150))/AX2060)*AX$15,0),AX2078*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AY2078<0,AY2078,IF(AY2060<1,AY2078,MAX(MIN(IF(AY2060>0,((AY2078-SUM($N2150:AX2150))/AY2060)*AY$15,0),AY2078*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(AZ2078<0,AZ2078,IF(AZ2060<1,AZ2078,MAX(MIN(IF(AZ2060>0,((AZ2078-SUM($N2150:AY2150))/AZ2060)*AZ$15,0),AZ2078*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BA2078<0,BA2078,IF(BA2060<1,BA2078,MAX(MIN(IF(BA2060>0,((BA2078-SUM($N2150:AZ2150))/BA2060)*BA$15,0),BA2078*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BB2078<0,BB2078,IF(BB2060<1,BB2078,MAX(MIN(IF(BB2060>0,((BB2078-SUM($N2150:BA2150))/BB2060)*BB$15,0),BB2078*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BC2078<0,BC2078,IF(BC2060<1,BC2078,MAX(MIN(IF(BC2060>0,((BC2078-SUM($N2150:BB2150))/BC2060)*BC$15,0),BC2078*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BD2078<0,BD2078,IF(BD2060<1,BD2078,MAX(MIN(IF(BD2060>0,((BD2078-SUM($N2150:BC2150))/BD2060)*BD$15,0),BD2078*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BE2078<0,BE2078,IF(BE2060<1,BE2078,MAX(MIN(IF(BE2060>0,((BE2078-SUM($N2150:BD2150))/BE2060)*BE$15,0),BE2078*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BF2078<0,BF2078,IF(BF2060<1,BF2078,MAX(MIN(IF(BF2060>0,((BF2078-SUM($N2150:BE2150))/BF2060)*BF$15,0),BF2078*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BG2078<0,BG2078,IF(BG2060<1,BG2078,MAX(MIN(IF(BG2060>0,((BG2078-SUM($N2150:BF2150))/BG2060)*BG$15,0),BG2078*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BH2078<0,BH2078,IF(BH2060<1,BH2078,MAX(MIN(IF(BH2060>0,((BH2078-SUM($N2150:BG2150))/BH2060)*BH$15,0),BH2078*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BI2078<0,BI2078,IF(BI2060<1,BI2078,MAX(MIN(IF(BI2060>0,((BI2078-SUM($N2150:BH2150))/BI2060)*BI$15,0),BI2078*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BJ2078<0,BJ2078,IF(BJ2060<1,BJ2078,MAX(MIN(IF(BJ2060>0,((BJ2078-SUM($N2150:BI2150))/BJ2060)*BJ$15,0),BJ2078*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BK2078<0,BK2078,IF(BK2060<1,BK2078,MAX(MIN(IF(BK2060>0,((BK2078-SUM($N2150:BJ2150))/BK2060)*BK$15,0),BK2078*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(BL2078<0,BL2078,IF(BL2060<1,BL2078,MAX(MIN(IF(BL2060>0,((BL2078-SUM($N2150:BK2150))/BL2060)*BL$15,0),BL2078*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2136},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I637","v":-5.9783778340116403E-2},{"$f":"-'PTRM expenditure'!J637","v":-5.9400633500871797E-2},{"$f":"-'PTRM expenditure'!K637","v":-5.9400633500871811E-2},{"$f":"-'PTRM expenditure'!L637","v":-5.9400633500871811E-2},{"$f":"-'PTRM expenditure'!M637","v":-5.9400633500871811E-2},{"$f":"-'PTRM expenditure'!N637","v":-5.9400633500871818E-2},{"$f":"-IF($D2136=\"Land\",0,IF(O2082<0,O2082,IF(O2064<1,O2082,MAX(MIN(IF(O2064>0,((O2082-SUM($N2154:N2154))/O2064)*O$15,0),O2082*O$15),0))))*$K$6","v":-5.9860407307965317E-2},{"$f":"-IF($D2136=\"Land\",0,IF(P2082<0,P2082,IF(P2064<1,P2082,MAX(MIN(IF(P2064>0,((P2082-SUM($N2154:O2154))/P2064)*P$15,0),P2082*P$15),0))))*$K$6","v":-5.9860407307965317E-2},{"$f":"-IF($D2136=\"Land\",0,IF(Q2082<0,Q2082,IF(Q2064<1,Q2082,MAX(MIN(IF(Q2064>0,((Q2082-SUM($N2154:P2154))/Q2064)*Q$15,0),Q2082*Q$15),0))))*$K$6","v":-5.986040730796531E-2},{"$f":"-IF($D2136=\"Land\",0,IF(R2082<0,R2082,IF(R2064<1,R2082,MAX(MIN(IF(R2064>0,((R2082-SUM($N2154:Q2154))/R2064)*R$15,0),R2082*R$15),0))))*$K$6","v":-5.986040730796531E-2},{"$f":"-IF($D2136=\"Land\",0,IF(S2082<0,S2082,IF(S2064<1,S2082,MAX(MIN(IF(S2064>0,((S2082-SUM($N2154:R2154))/S2064)*S$15,0),S2082*S$15),0))))*$K$6","v":-5.9860407307965303E-2},{"$f":"-IF($D2136=\"Land\",0,IF(T2082<0,T2082,IF(T2064<1,T2082,MAX(MIN(IF(T2064>0,((T2082-SUM($N2154:S2154))/T2064)*T$15,0),T2082*T$15),0))))*$K$6","v":-5.9860407307965303E-2},{"$f":"-IF($D2136=\"Land\",0,IF(U2082<0,U2082,IF(U2064<1,U2082,MAX(MIN(IF(U2064>0,((U2082-SUM($N2154:T2154))/U2064)*U$15,0),U2082*U$15),0))))*$K$6","v":-5.9860407307965297E-2},{"$f":"-IF($D2136=\"Land\",0,IF(V2082<0,V2082,IF(V2064<1,V2082,MAX(MIN(IF(V2064>0,((V2082-SUM($N2154:U2154))/V2064)*V$15,0),V2082*V$15),0))))*$K$6","v":-5.9860407307965297E-2},{"$f":"-IF($D2136=\"Land\",0,IF(W2082<0,W2082,IF(W2064<1,W2082,MAX(MIN(IF(W2064>0,((W2082-SUM($N2154:V2154))/W2064)*W$15,0),W2082*W$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(X2082<0,X2082,IF(X2064<1,X2082,MAX(MIN(IF(X2064>0,((X2082-SUM($N2154:W2154))/X2064)*X$15,0),X2082*X$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(Y2082<0,Y2082,IF(Y2064<1,Y2082,MAX(MIN(IF(Y2064>0,((Y2082-SUM($N2154:X2154))/Y2064)*Y$15,0),Y2082*Y$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(Z2082<0,Z2082,IF(Z2064<1,Z2082,MAX(MIN(IF(Z2064>0,((Z2082-SUM($N2154:Y2154))/Z2064)*Z$15,0),Z2082*Z$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AA2082<0,AA2082,IF(AA2064<1,AA2082,MAX(MIN(IF(AA2064>0,((AA2082-SUM($N2154:Z2154))/AA2064)*AA$15,0),AA2082*AA$15),0))))*$K$6","v":-5.9860407307965297E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AB2082<0,AB2082,IF(AB2064<1,AB2082,MAX(MIN(IF(AB2064>0,((AB2082-SUM($N2154:AA2154))/AB2064)*AB$15,0),AB2082*AB$15),0))))*$K$6","v":-5.9860407307965297E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AC2082<0,AC2082,IF(AC2064<1,AC2082,MAX(MIN(IF(AC2064>0,((AC2082-SUM($N2154:AB2154))/AC2064)*AC$15,0),AC2082*AC$15),0))))*$K$6","v":-5.9860407307965297E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AD2082<0,AD2082,IF(AD2064<1,AD2082,MAX(MIN(IF(AD2064>0,((AD2082-SUM($N2154:AC2154))/AD2064)*AD$15,0),AD2082*AD$15),0))))*$K$6","v":-5.9860407307965303E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AE2082<0,AE2082,IF(AE2064<1,AE2082,MAX(MIN(IF(AE2064>0,((AE2082-SUM($N2154:AD2154))/AE2064)*AE$15,0),AE2082*AE$15),0))))*$K$6","v":-5.9860407307965303E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AF2082<0,AF2082,IF(AF2064<1,AF2082,MAX(MIN(IF(AF2064>0,((AF2082-SUM($N2154:AE2154))/AF2064)*AF$15,0),AF2082*AF$15),0))))*$K$6","v":-5.9860407307965303E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AG2082<0,AG2082,IF(AG2064<1,AG2082,MAX(MIN(IF(AG2064>0,((AG2082-SUM($N2154:AF2154))/AG2064)*AG$15,0),AG2082*AG$15),0))))*$K$6","v":-5.9860407307965303E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AH2082<0,AH2082,IF(AH2064<1,AH2082,MAX(MIN(IF(AH2064>0,((AH2082-SUM($N2154:AG2154))/AH2064)*AH$15,0),AH2082*AH$15),0))))*$K$6","v":-5.9860407307965297E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AI2082<0,AI2082,IF(AI2064<1,AI2082,MAX(MIN(IF(AI2064>0,((AI2082-SUM($N2154:AH2154))/AI2064)*AI$15,0),AI2082*AI$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AJ2082<0,AJ2082,IF(AJ2064<1,AJ2082,MAX(MIN(IF(AJ2064>0,((AJ2082-SUM($N2154:AI2154))/AJ2064)*AJ$15,0),AJ2082*AJ$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AK2082<0,AK2082,IF(AK2064<1,AK2082,MAX(MIN(IF(AK2064>0,((AK2082-SUM($N2154:AJ2154))/AK2064)*AK$15,0),AK2082*AK$15),0))))*$K$6","v":-5.986040730796529E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AL2082<0,AL2082,IF(AL2064<1,AL2082,MAX(MIN(IF(AL2064>0,((AL2082-SUM($N2154:AK2154))/AL2064)*AL$15,0),AL2082*AL$15),0))))*$K$6","v":-5.9860407307965283E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AM2082<0,AM2082,IF(AM2064<1,AM2082,MAX(MIN(IF(AM2064>0,((AM2082-SUM($N2154:AL2154))/AM2064)*AM$15,0),AM2082*AM$15),0))))*$K$6","v":-5.9860407307965283E-2},{"$f":"-IF($D2136=\"Land\",0,IF(AN2082<0,AN2082,IF(AN2064<1,AN2082,MAX(MIN(IF(AN2064>0,((AN2082-SUM($N2154:AM2154))/AN2064)*AN$15,0),AN2082*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AO2082<0,AO2082,IF(AO2064<1,AO2082,MAX(MIN(IF(AO2064>0,((AO2082-SUM($N2154:AN2154))/AO2064)*AO$15,0),AO2082*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AP2082<0,AP2082,IF(AP2064<1,AP2082,MAX(MIN(IF(AP2064>0,((AP2082-SUM($N2154:AO2154))/AP2064)*AP$15,0),AP2082*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AQ2082<0,AQ2082,IF(AQ2064<1,AQ2082,MAX(MIN(IF(AQ2064>0,((AQ2082-SUM($N2154:AP2154))/AQ2064)*AQ$15,0),AQ2082*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AR2082<0,AR2082,IF(AR2064<1,AR2082,MAX(MIN(IF(AR2064>0,((AR2082-SUM($N2154:AQ2154))/AR2064)*AR$15,0),AR2082*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AS2082<0,AS2082,IF(AS2064<1,AS2082,MAX(MIN(IF(AS2064>0,((AS2082-SUM($N2154:AR2154))/AS2064)*AS$15,0),AS2082*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AT2082<0,AT2082,IF(AT2064<1,AT2082,MAX(MIN(IF(AT2064>0,((AT2082-SUM($N2154:AS2154))/AT2064)*AT$15,0),AT2082*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AU2082<0,AU2082,IF(AU2064<1,AU2082,MAX(MIN(IF(AU2064>0,((AU2082-SUM($N2154:AT2154))/AU2064)*AU$15,0),AU2082*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AV2082<0,AV2082,IF(AV2064<1,AV2082,MAX(MIN(IF(AV2064>0,((AV2082-SUM($N2154:AU2154))/AV2064)*AV$15,0),AV2082*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AW2082<0,AW2082,IF(AW2064<1,AW2082,MAX(MIN(IF(AW2064>0,((AW2082-SUM($N2154:AV2154))/AW2064)*AW$15,0),AW2082*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AX2082<0,AX2082,IF(AX2064<1,AX2082,MAX(MIN(IF(AX2064>0,((AX2082-SUM($N2154:AW2154))/AX2064)*AX$15,0),AX2082*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AY2082<0,AY2082,IF(AY2064<1,AY2082,MAX(MIN(IF(AY2064>0,((AY2082-SUM($N2154:AX2154))/AY2064)*AY$15,0),AY2082*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(AZ2082<0,AZ2082,IF(AZ2064<1,AZ2082,MAX(MIN(IF(AZ2064>0,((AZ2082-SUM($N2154:AY2154))/AZ2064)*AZ$15,0),AZ2082*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BA2082<0,BA2082,IF(BA2064<1,BA2082,MAX(MIN(IF(BA2064>0,((BA2082-SUM($N2154:AZ2154))/BA2064)*BA$15,0),BA2082*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BB2082<0,BB2082,IF(BB2064<1,BB2082,MAX(MIN(IF(BB2064>0,((BB2082-SUM($N2154:BA2154))/BB2064)*BB$15,0),BB2082*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BC2082<0,BC2082,IF(BC2064<1,BC2082,MAX(MIN(IF(BC2064>0,((BC2082-SUM($N2154:BB2154))/BC2064)*BC$15,0),BC2082*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BD2082<0,BD2082,IF(BD2064<1,BD2082,MAX(MIN(IF(BD2064>0,((BD2082-SUM($N2154:BC2154))/BD2064)*BD$15,0),BD2082*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BE2082<0,BE2082,IF(BE2064<1,BE2082,MAX(MIN(IF(BE2064>0,((BE2082-SUM($N2154:BD2154))/BE2064)*BE$15,0),BE2082*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BF2082<0,BF2082,IF(BF2064<1,BF2082,MAX(MIN(IF(BF2064>0,((BF2082-SUM($N2154:BE2154))/BF2064)*BF$15,0),BF2082*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BG2082<0,BG2082,IF(BG2064<1,BG2082,MAX(MIN(IF(BG2064>0,((BG2082-SUM($N2154:BF2154))/BG2064)*BG$15,0),BG2082*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BH2082<0,BH2082,IF(BH2064<1,BH2082,MAX(MIN(IF(BH2064>0,((BH2082-SUM($N2154:BG2154))/BH2064)*BH$15,0),BH2082*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BI2082<0,BI2082,IF(BI2064<1,BI2082,MAX(MIN(IF(BI2064>0,((BI2082-SUM($N2154:BH2154))/BI2064)*BI$15,0),BI2082*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BJ2082<0,BJ2082,IF(BJ2064<1,BJ2082,MAX(MIN(IF(BJ2064>0,((BJ2082-SUM($N2154:BI2154))/BJ2064)*BJ$15,0),BJ2082*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BK2082<0,BK2082,IF(BK2064<1,BK2082,MAX(MIN(IF(BK2064>0,((BK2082-SUM($N2154:BJ2154))/BK2064)*BK$15,0),BK2082*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2136=\"Land\",0,IF(BL2082<0,BL2082,IF(BL2064<1,BL2082,MAX(MIN(IF(BL2064>0,((BL2082-SUM($N2154:BK2154))/BL2064)*BL$15,0),BL2082*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2139},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I640","v":0},{"$f":"-'PTRM expenditure'!J640","v":0},{"$f":"-'PTRM expenditure'!K640","v":0},{"$f":"-'PTRM expenditure'!L640","v":0},{"$f":"-'PTRM expenditure'!M640","v":0},{"$f":"-'PTRM expenditure'!N640","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(O2085<0,O2085,IF(O2067<1,O2085,MAX(MIN(IF(O2067>0,((O2085-SUM($N2157:N2157))/O2067)*O$15,0),O2085*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(P2085<0,P2085,IF(P2067<1,P2085,MAX(MIN(IF(P2067>0,((P2085-SUM($N2157:O2157))/P2067)*P$15,0),P2085*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(Q2085<0,Q2085,IF(Q2067<1,Q2085,MAX(MIN(IF(Q2067>0,((Q2085-SUM($N2157:P2157))/Q2067)*Q$15,0),Q2085*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(R2085<0,R2085,IF(R2067<1,R2085,MAX(MIN(IF(R2067>0,((R2085-SUM($N2157:Q2157))/R2067)*R$15,0),R2085*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(S2085<0,S2085,IF(S2067<1,S2085,MAX(MIN(IF(S2067>0,((S2085-SUM($N2157:R2157))/S2067)*S$15,0),S2085*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(T2085<0,T2085,IF(T2067<1,T2085,MAX(MIN(IF(T2067>0,((T2085-SUM($N2157:S2157))/T2067)*T$15,0),T2085*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(U2085<0,U2085,IF(U2067<1,U2085,MAX(MIN(IF(U2067>0,((U2085-SUM($N2157:T2157))/U2067)*U$15,0),U2085*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(V2085<0,V2085,IF(V2067<1,V2085,MAX(MIN(IF(V2067>0,((V2085-SUM($N2157:U2157))/V2067)*V$15,0),V2085*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(W2085<0,W2085,IF(W2067<1,W2085,MAX(MIN(IF(W2067>0,((W2085-SUM($N2157:V2157))/W2067)*W$15,0),W2085*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(X2085<0,X2085,IF(X2067<1,X2085,MAX(MIN(IF(X2067>0,((X2085-SUM($N2157:W2157))/X2067)*X$15,0),X2085*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(Y2085<0,Y2085,IF(Y2067<1,Y2085,MAX(MIN(IF(Y2067>0,((Y2085-SUM($N2157:X2157))/Y2067)*Y$15,0),Y2085*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(Z2085<0,Z2085,IF(Z2067<1,Z2085,MAX(MIN(IF(Z2067>0,((Z2085-SUM($N2157:Y2157))/Z2067)*Z$15,0),Z2085*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AA2085<0,AA2085,IF(AA2067<1,AA2085,MAX(MIN(IF(AA2067>0,((AA2085-SUM($N2157:Z2157))/AA2067)*AA$15,0),AA2085*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AB2085<0,AB2085,IF(AB2067<1,AB2085,MAX(MIN(IF(AB2067>0,((AB2085-SUM($N2157:AA2157))/AB2067)*AB$15,0),AB2085*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AC2085<0,AC2085,IF(AC2067<1,AC2085,MAX(MIN(IF(AC2067>0,((AC2085-SUM($N2157:AB2157))/AC2067)*AC$15,0),AC2085*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AD2085<0,AD2085,IF(AD2067<1,AD2085,MAX(MIN(IF(AD2067>0,((AD2085-SUM($N2157:AC2157))/AD2067)*AD$15,0),AD2085*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AE2085<0,AE2085,IF(AE2067<1,AE2085,MAX(MIN(IF(AE2067>0,((AE2085-SUM($N2157:AD2157))/AE2067)*AE$15,0),AE2085*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AF2085<0,AF2085,IF(AF2067<1,AF2085,MAX(MIN(IF(AF2067>0,((AF2085-SUM($N2157:AE2157))/AF2067)*AF$15,0),AF2085*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AG2085<0,AG2085,IF(AG2067<1,AG2085,MAX(MIN(IF(AG2067>0,((AG2085-SUM($N2157:AF2157))/AG2067)*AG$15,0),AG2085*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AH2085<0,AH2085,IF(AH2067<1,AH2085,MAX(MIN(IF(AH2067>0,((AH2085-SUM($N2157:AG2157))/AH2067)*AH$15,0),AH2085*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AI2085<0,AI2085,IF(AI2067<1,AI2085,MAX(MIN(IF(AI2067>0,((AI2085-SUM($N2157:AH2157))/AI2067)*AI$15,0),AI2085*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AJ2085<0,AJ2085,IF(AJ2067<1,AJ2085,MAX(MIN(IF(AJ2067>0,((AJ2085-SUM($N2157:AI2157))/AJ2067)*AJ$15,0),AJ2085*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AK2085<0,AK2085,IF(AK2067<1,AK2085,MAX(MIN(IF(AK2067>0,((AK2085-SUM($N2157:AJ2157))/AK2067)*AK$15,0),AK2085*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AL2085<0,AL2085,IF(AL2067<1,AL2085,MAX(MIN(IF(AL2067>0,((AL2085-SUM($N2157:AK2157))/AL2067)*AL$15,0),AL2085*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AM2085<0,AM2085,IF(AM2067<1,AM2085,MAX(MIN(IF(AM2067>0,((AM2085-SUM($N2157:AL2157))/AM2067)*AM$15,0),AM2085*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AN2085<0,AN2085,IF(AN2067<1,AN2085,MAX(MIN(IF(AN2067>0,((AN2085-SUM($N2157:AM2157))/AN2067)*AN$15,0),AN2085*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AO2085<0,AO2085,IF(AO2067<1,AO2085,MAX(MIN(IF(AO2067>0,((AO2085-SUM($N2157:AN2157))/AO2067)*AO$15,0),AO2085*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AP2085<0,AP2085,IF(AP2067<1,AP2085,MAX(MIN(IF(AP2067>0,((AP2085-SUM($N2157:AO2157))/AP2067)*AP$15,0),AP2085*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AQ2085<0,AQ2085,IF(AQ2067<1,AQ2085,MAX(MIN(IF(AQ2067>0,((AQ2085-SUM($N2157:AP2157))/AQ2067)*AQ$15,0),AQ2085*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AR2085<0,AR2085,IF(AR2067<1,AR2085,MAX(MIN(IF(AR2067>0,((AR2085-SUM($N2157:AQ2157))/AR2067)*AR$15,0),AR2085*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AS2085<0,AS2085,IF(AS2067<1,AS2085,MAX(MIN(IF(AS2067>0,((AS2085-SUM($N2157:AR2157))/AS2067)*AS$15,0),AS2085*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AT2085<0,AT2085,IF(AT2067<1,AT2085,MAX(MIN(IF(AT2067>0,((AT2085-SUM($N2157:AS2157))/AT2067)*AT$15,0),AT2085*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AU2085<0,AU2085,IF(AU2067<1,AU2085,MAX(MIN(IF(AU2067>0,((AU2085-SUM($N2157:AT2157))/AU2067)*AU$15,0),AU2085*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AV2085<0,AV2085,IF(AV2067<1,AV2085,MAX(MIN(IF(AV2067>0,((AV2085-SUM($N2157:AU2157))/AV2067)*AV$15,0),AV2085*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AW2085<0,AW2085,IF(AW2067<1,AW2085,MAX(MIN(IF(AW2067>0,((AW2085-SUM($N2157:AV2157))/AW2067)*AW$15,0),AW2085*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AX2085<0,AX2085,IF(AX2067<1,AX2085,MAX(MIN(IF(AX2067>0,((AX2085-SUM($N2157:AW2157))/AX2067)*AX$15,0),AX2085*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AY2085<0,AY2085,IF(AY2067<1,AY2085,MAX(MIN(IF(AY2067>0,((AY2085-SUM($N2157:AX2157))/AY2067)*AY$15,0),AY2085*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(AZ2085<0,AZ2085,IF(AZ2067<1,AZ2085,MAX(MIN(IF(AZ2067>0,((AZ2085-SUM($N2157:AY2157))/AZ2067)*AZ$15,0),AZ2085*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BA2085<0,BA2085,IF(BA2067<1,BA2085,MAX(MIN(IF(BA2067>0,((BA2085-SUM($N2157:AZ2157))/BA2067)*BA$15,0),BA2085*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BB2085<0,BB2085,IF(BB2067<1,BB2085,MAX(MIN(IF(BB2067>0,((BB2085-SUM($N2157:BA2157))/BB2067)*BB$15,0),BB2085*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BC2085<0,BC2085,IF(BC2067<1,BC2085,MAX(MIN(IF(BC2067>0,((BC2085-SUM($N2157:BB2157))/BC2067)*BC$15,0),BC2085*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BD2085<0,BD2085,IF(BD2067<1,BD2085,MAX(MIN(IF(BD2067>0,((BD2085-SUM($N2157:BC2157))/BD2067)*BD$15,0),BD2085*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BE2085<0,BE2085,IF(BE2067<1,BE2085,MAX(MIN(IF(BE2067>0,((BE2085-SUM($N2157:BD2157))/BE2067)*BE$15,0),BE2085*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BF2085<0,BF2085,IF(BF2067<1,BF2085,MAX(MIN(IF(BF2067>0,((BF2085-SUM($N2157:BE2157))/BF2067)*BF$15,0),BF2085*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BG2085<0,BG2085,IF(BG2067<1,BG2085,MAX(MIN(IF(BG2067>0,((BG2085-SUM($N2157:BF2157))/BG2067)*BG$15,0),BG2085*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BH2085<0,BH2085,IF(BH2067<1,BH2085,MAX(MIN(IF(BH2067>0,((BH2085-SUM($N2157:BG2157))/BH2067)*BH$15,0),BH2085*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BI2085<0,BI2085,IF(BI2067<1,BI2085,MAX(MIN(IF(BI2067>0,((BI2085-SUM($N2157:BH2157))/BI2067)*BI$15,0),BI2085*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BJ2085<0,BJ2085,IF(BJ2067<1,BJ2085,MAX(MIN(IF(BJ2067>0,((BJ2085-SUM($N2157:BI2157))/BJ2067)*BJ$15,0),BJ2085*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BK2085<0,BK2085,IF(BK2067<1,BK2085,MAX(MIN(IF(BK2067>0,((BK2085-SUM($N2157:BJ2157))/BK2067)*BK$15,0),BK2085*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(BL2085<0,BL2085,IF(BL2067<1,BL2085,MAX(MIN(IF(BL2067>0,((BL2085-SUM($N2157:BK2157))/BL2067)*BL$15,0),BL2085*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2142},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I643","v":0},{"$f":"-'PTRM expenditure'!J643","v":0},{"$f":"-'PTRM expenditure'!K643","v":0},{"$f":"-'PTRM expenditure'!L643","v":0},{"$f":"-'PTRM expenditure'!M643","v":0},{"$f":"-'PTRM expenditure'!N643","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(O2088<0,O2088,IF(O2070<1,O2088,MAX(MIN(IF(O2070>0,((O2088-SUM($N2160:N2160))/O2070)*O$15,0),O2088*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(P2088<0,P2088,IF(P2070<1,P2088,MAX(MIN(IF(P2070>0,((P2088-SUM($N2160:O2160))/P2070)*P$15,0),P2088*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(Q2088<0,Q2088,IF(Q2070<1,Q2088,MAX(MIN(IF(Q2070>0,((Q2088-SUM($N2160:P2160))/Q2070)*Q$15,0),Q2088*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(R2088<0,R2088,IF(R2070<1,R2088,MAX(MIN(IF(R2070>0,((R2088-SUM($N2160:Q2160))/R2070)*R$15,0),R2088*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(S2088<0,S2088,IF(S2070<1,S2088,MAX(MIN(IF(S2070>0,((S2088-SUM($N2160:R2160))/S2070)*S$15,0),S2088*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(T2088<0,T2088,IF(T2070<1,T2088,MAX(MIN(IF(T2070>0,((T2088-SUM($N2160:S2160))/T2070)*T$15,0),T2088*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(U2088<0,U2088,IF(U2070<1,U2088,MAX(MIN(IF(U2070>0,((U2088-SUM($N2160:T2160))/U2070)*U$15,0),U2088*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(V2088<0,V2088,IF(V2070<1,V2088,MAX(MIN(IF(V2070>0,((V2088-SUM($N2160:U2160))/V2070)*V$15,0),V2088*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(W2088<0,W2088,IF(W2070<1,W2088,MAX(MIN(IF(W2070>0,((W2088-SUM($N2160:V2160))/W2070)*W$15,0),W2088*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(X2088<0,X2088,IF(X2070<1,X2088,MAX(MIN(IF(X2070>0,((X2088-SUM($N2160:W2160))/X2070)*X$15,0),X2088*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(Y2088<0,Y2088,IF(Y2070<1,Y2088,MAX(MIN(IF(Y2070>0,((Y2088-SUM($N2160:X2160))/Y2070)*Y$15,0),Y2088*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(Z2088<0,Z2088,IF(Z2070<1,Z2088,MAX(MIN(IF(Z2070>0,((Z2088-SUM($N2160:Y2160))/Z2070)*Z$15,0),Z2088*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AA2088<0,AA2088,IF(AA2070<1,AA2088,MAX(MIN(IF(AA2070>0,((AA2088-SUM($N2160:Z2160))/AA2070)*AA$15,0),AA2088*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AB2088<0,AB2088,IF(AB2070<1,AB2088,MAX(MIN(IF(AB2070>0,((AB2088-SUM($N2160:AA2160))/AB2070)*AB$15,0),AB2088*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AC2088<0,AC2088,IF(AC2070<1,AC2088,MAX(MIN(IF(AC2070>0,((AC2088-SUM($N2160:AB2160))/AC2070)*AC$15,0),AC2088*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AD2088<0,AD2088,IF(AD2070<1,AD2088,MAX(MIN(IF(AD2070>0,((AD2088-SUM($N2160:AC2160))/AD2070)*AD$15,0),AD2088*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AE2088<0,AE2088,IF(AE2070<1,AE2088,MAX(MIN(IF(AE2070>0,((AE2088-SUM($N2160:AD2160))/AE2070)*AE$15,0),AE2088*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AF2088<0,AF2088,IF(AF2070<1,AF2088,MAX(MIN(IF(AF2070>0,((AF2088-SUM($N2160:AE2160))/AF2070)*AF$15,0),AF2088*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AG2088<0,AG2088,IF(AG2070<1,AG2088,MAX(MIN(IF(AG2070>0,((AG2088-SUM($N2160:AF2160))/AG2070)*AG$15,0),AG2088*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AH2088<0,AH2088,IF(AH2070<1,AH2088,MAX(MIN(IF(AH2070>0,((AH2088-SUM($N2160:AG2160))/AH2070)*AH$15,0),AH2088*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AI2088<0,AI2088,IF(AI2070<1,AI2088,MAX(MIN(IF(AI2070>0,((AI2088-SUM($N2160:AH2160))/AI2070)*AI$15,0),AI2088*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AJ2088<0,AJ2088,IF(AJ2070<1,AJ2088,MAX(MIN(IF(AJ2070>0,((AJ2088-SUM($N2160:AI2160))/AJ2070)*AJ$15,0),AJ2088*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AK2088<0,AK2088,IF(AK2070<1,AK2088,MAX(MIN(IF(AK2070>0,((AK2088-SUM($N2160:AJ2160))/AK2070)*AK$15,0),AK2088*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AL2088<0,AL2088,IF(AL2070<1,AL2088,MAX(MIN(IF(AL2070>0,((AL2088-SUM($N2160:AK2160))/AL2070)*AL$15,0),AL2088*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AM2088<0,AM2088,IF(AM2070<1,AM2088,MAX(MIN(IF(AM2070>0,((AM2088-SUM($N2160:AL2160))/AM2070)*AM$15,0),AM2088*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AN2088<0,AN2088,IF(AN2070<1,AN2088,MAX(MIN(IF(AN2070>0,((AN2088-SUM($N2160:AM2160))/AN2070)*AN$15,0),AN2088*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AO2088<0,AO2088,IF(AO2070<1,AO2088,MAX(MIN(IF(AO2070>0,((AO2088-SUM($N2160:AN2160))/AO2070)*AO$15,0),AO2088*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AP2088<0,AP2088,IF(AP2070<1,AP2088,MAX(MIN(IF(AP2070>0,((AP2088-SUM($N2160:AO2160))/AP2070)*AP$15,0),AP2088*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AQ2088<0,AQ2088,IF(AQ2070<1,AQ2088,MAX(MIN(IF(AQ2070>0,((AQ2088-SUM($N2160:AP2160))/AQ2070)*AQ$15,0),AQ2088*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AR2088<0,AR2088,IF(AR2070<1,AR2088,MAX(MIN(IF(AR2070>0,((AR2088-SUM($N2160:AQ2160))/AR2070)*AR$15,0),AR2088*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AS2088<0,AS2088,IF(AS2070<1,AS2088,MAX(MIN(IF(AS2070>0,((AS2088-SUM($N2160:AR2160))/AS2070)*AS$15,0),AS2088*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AT2088<0,AT2088,IF(AT2070<1,AT2088,MAX(MIN(IF(AT2070>0,((AT2088-SUM($N2160:AS2160))/AT2070)*AT$15,0),AT2088*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AU2088<0,AU2088,IF(AU2070<1,AU2088,MAX(MIN(IF(AU2070>0,((AU2088-SUM($N2160:AT2160))/AU2070)*AU$15,0),AU2088*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AV2088<0,AV2088,IF(AV2070<1,AV2088,MAX(MIN(IF(AV2070>0,((AV2088-SUM($N2160:AU2160))/AV2070)*AV$15,0),AV2088*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AW2088<0,AW2088,IF(AW2070<1,AW2088,MAX(MIN(IF(AW2070>0,((AW2088-SUM($N2160:AV2160))/AW2070)*AW$15,0),AW2088*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AX2088<0,AX2088,IF(AX2070<1,AX2088,MAX(MIN(IF(AX2070>0,((AX2088-SUM($N2160:AW2160))/AX2070)*AX$15,0),AX2088*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AY2088<0,AY2088,IF(AY2070<1,AY2088,MAX(MIN(IF(AY2070>0,((AY2088-SUM($N2160:AX2160))/AY2070)*AY$15,0),AY2088*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(AZ2088<0,AZ2088,IF(AZ2070<1,AZ2088,MAX(MIN(IF(AZ2070>0,((AZ2088-SUM($N2160:AY2160))/AZ2070)*AZ$15,0),AZ2088*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BA2088<0,BA2088,IF(BA2070<1,BA2088,MAX(MIN(IF(BA2070>0,((BA2088-SUM($N2160:AZ2160))/BA2070)*BA$15,0),BA2088*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BB2088<0,BB2088,IF(BB2070<1,BB2088,MAX(MIN(IF(BB2070>0,((BB2088-SUM($N2160:BA2160))/BB2070)*BB$15,0),BB2088*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BC2088<0,BC2088,IF(BC2070<1,BC2088,MAX(MIN(IF(BC2070>0,((BC2088-SUM($N2160:BB2160))/BC2070)*BC$15,0),BC2088*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BD2088<0,BD2088,IF(BD2070<1,BD2088,MAX(MIN(IF(BD2070>0,((BD2088-SUM($N2160:BC2160))/BD2070)*BD$15,0),BD2088*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BE2088<0,BE2088,IF(BE2070<1,BE2088,MAX(MIN(IF(BE2070>0,((BE2088-SUM($N2160:BD2160))/BE2070)*BE$15,0),BE2088*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BF2088<0,BF2088,IF(BF2070<1,BF2088,MAX(MIN(IF(BF2070>0,((BF2088-SUM($N2160:BE2160))/BF2070)*BF$15,0),BF2088*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BG2088<0,BG2088,IF(BG2070<1,BG2088,MAX(MIN(IF(BG2070>0,((BG2088-SUM($N2160:BF2160))/BG2070)*BG$15,0),BG2088*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BH2088<0,BH2088,IF(BH2070<1,BH2088,MAX(MIN(IF(BH2070>0,((BH2088-SUM($N2160:BG2160))/BH2070)*BH$15,0),BH2088*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BI2088<0,BI2088,IF(BI2070<1,BI2088,MAX(MIN(IF(BI2070>0,((BI2088-SUM($N2160:BH2160))/BI2070)*BI$15,0),BI2088*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BJ2088<0,BJ2088,IF(BJ2070<1,BJ2088,MAX(MIN(IF(BJ2070>0,((BJ2088-SUM($N2160:BI2160))/BJ2070)*BJ$15,0),BJ2088*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BK2088<0,BK2088,IF(BK2070<1,BK2088,MAX(MIN(IF(BK2070>0,((BK2088-SUM($N2160:BJ2160))/BK2070)*BK$15,0),BK2088*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(BL2088<0,BL2088,IF(BL2070<1,BL2088,MAX(MIN(IF(BL2070>0,((BL2088-SUM($N2160:BK2160))/BL2070)*BL$15,0),BL2088*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2143},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I644","v":0},{"$f":"-'PTRM expenditure'!J644","v":0},{"$f":"-'PTRM expenditure'!K644","v":0},{"$f":"-'PTRM expenditure'!L644","v":0},{"$f":"-'PTRM expenditure'!M644","v":0},{"$f":"-'PTRM expenditure'!N644","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(O2089<0,O2089,IF(O2071<1,O2089,MAX(MIN(IF(O2071>0,((O2089-SUM($N2161:N2161))/O2071)*O$15,0),O2089*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(P2089<0,P2089,IF(P2071<1,P2089,MAX(MIN(IF(P2071>0,((P2089-SUM($N2161:O2161))/P2071)*P$15,0),P2089*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(Q2089<0,Q2089,IF(Q2071<1,Q2089,MAX(MIN(IF(Q2071>0,((Q2089-SUM($N2161:P2161))/Q2071)*Q$15,0),Q2089*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(R2089<0,R2089,IF(R2071<1,R2089,MAX(MIN(IF(R2071>0,((R2089-SUM($N2161:Q2161))/R2071)*R$15,0),R2089*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(S2089<0,S2089,IF(S2071<1,S2089,MAX(MIN(IF(S2071>0,((S2089-SUM($N2161:R2161))/S2071)*S$15,0),S2089*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(T2089<0,T2089,IF(T2071<1,T2089,MAX(MIN(IF(T2071>0,((T2089-SUM($N2161:S2161))/T2071)*T$15,0),T2089*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(U2089<0,U2089,IF(U2071<1,U2089,MAX(MIN(IF(U2071>0,((U2089-SUM($N2161:T2161))/U2071)*U$15,0),U2089*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(V2089<0,V2089,IF(V2071<1,V2089,MAX(MIN(IF(V2071>0,((V2089-SUM($N2161:U2161))/V2071)*V$15,0),V2089*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(W2089<0,W2089,IF(W2071<1,W2089,MAX(MIN(IF(W2071>0,((W2089-SUM($N2161:V2161))/W2071)*W$15,0),W2089*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(X2089<0,X2089,IF(X2071<1,X2089,MAX(MIN(IF(X2071>0,((X2089-SUM($N2161:W2161))/X2071)*X$15,0),X2089*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(Y2089<0,Y2089,IF(Y2071<1,Y2089,MAX(MIN(IF(Y2071>0,((Y2089-SUM($N2161:X2161))/Y2071)*Y$15,0),Y2089*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(Z2089<0,Z2089,IF(Z2071<1,Z2089,MAX(MIN(IF(Z2071>0,((Z2089-SUM($N2161:Y2161))/Z2071)*Z$15,0),Z2089*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AA2089<0,AA2089,IF(AA2071<1,AA2089,MAX(MIN(IF(AA2071>0,((AA2089-SUM($N2161:Z2161))/AA2071)*AA$15,0),AA2089*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AB2089<0,AB2089,IF(AB2071<1,AB2089,MAX(MIN(IF(AB2071>0,((AB2089-SUM($N2161:AA2161))/AB2071)*AB$15,0),AB2089*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AC2089<0,AC2089,IF(AC2071<1,AC2089,MAX(MIN(IF(AC2071>0,((AC2089-SUM($N2161:AB2161))/AC2071)*AC$15,0),AC2089*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AD2089<0,AD2089,IF(AD2071<1,AD2089,MAX(MIN(IF(AD2071>0,((AD2089-SUM($N2161:AC2161))/AD2071)*AD$15,0),AD2089*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AE2089<0,AE2089,IF(AE2071<1,AE2089,MAX(MIN(IF(AE2071>0,((AE2089-SUM($N2161:AD2161))/AE2071)*AE$15,0),AE2089*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AF2089<0,AF2089,IF(AF2071<1,AF2089,MAX(MIN(IF(AF2071>0,((AF2089-SUM($N2161:AE2161))/AF2071)*AF$15,0),AF2089*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AG2089<0,AG2089,IF(AG2071<1,AG2089,MAX(MIN(IF(AG2071>0,((AG2089-SUM($N2161:AF2161))/AG2071)*AG$15,0),AG2089*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AH2089<0,AH2089,IF(AH2071<1,AH2089,MAX(MIN(IF(AH2071>0,((AH2089-SUM($N2161:AG2161))/AH2071)*AH$15,0),AH2089*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AI2089<0,AI2089,IF(AI2071<1,AI2089,MAX(MIN(IF(AI2071>0,((AI2089-SUM($N2161:AH2161))/AI2071)*AI$15,0),AI2089*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AJ2089<0,AJ2089,IF(AJ2071<1,AJ2089,MAX(MIN(IF(AJ2071>0,((AJ2089-SUM($N2161:AI2161))/AJ2071)*AJ$15,0),AJ2089*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AK2089<0,AK2089,IF(AK2071<1,AK2089,MAX(MIN(IF(AK2071>0,((AK2089-SUM($N2161:AJ2161))/AK2071)*AK$15,0),AK2089*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AL2089<0,AL2089,IF(AL2071<1,AL2089,MAX(MIN(IF(AL2071>0,((AL2089-SUM($N2161:AK2161))/AL2071)*AL$15,0),AL2089*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AM2089<0,AM2089,IF(AM2071<1,AM2089,MAX(MIN(IF(AM2071>0,((AM2089-SUM($N2161:AL2161))/AM2071)*AM$15,0),AM2089*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AN2089<0,AN2089,IF(AN2071<1,AN2089,MAX(MIN(IF(AN2071>0,((AN2089-SUM($N2161:AM2161))/AN2071)*AN$15,0),AN2089*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AO2089<0,AO2089,IF(AO2071<1,AO2089,MAX(MIN(IF(AO2071>0,((AO2089-SUM($N2161:AN2161))/AO2071)*AO$15,0),AO2089*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AP2089<0,AP2089,IF(AP2071<1,AP2089,MAX(MIN(IF(AP2071>0,((AP2089-SUM($N2161:AO2161))/AP2071)*AP$15,0),AP2089*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AQ2089<0,AQ2089,IF(AQ2071<1,AQ2089,MAX(MIN(IF(AQ2071>0,((AQ2089-SUM($N2161:AP2161))/AQ2071)*AQ$15,0),AQ2089*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AR2089<0,AR2089,IF(AR2071<1,AR2089,MAX(MIN(IF(AR2071>0,((AR2089-SUM($N2161:AQ2161))/AR2071)*AR$15,0),AR2089*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AS2089<0,AS2089,IF(AS2071<1,AS2089,MAX(MIN(IF(AS2071>0,((AS2089-SUM($N2161:AR2161))/AS2071)*AS$15,0),AS2089*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AT2089<0,AT2089,IF(AT2071<1,AT2089,MAX(MIN(IF(AT2071>0,((AT2089-SUM($N2161:AS2161))/AT2071)*AT$15,0),AT2089*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AU2089<0,AU2089,IF(AU2071<1,AU2089,MAX(MIN(IF(AU2071>0,((AU2089-SUM($N2161:AT2161))/AU2071)*AU$15,0),AU2089*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AV2089<0,AV2089,IF(AV2071<1,AV2089,MAX(MIN(IF(AV2071>0,((AV2089-SUM($N2161:AU2161))/AV2071)*AV$15,0),AV2089*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AW2089<0,AW2089,IF(AW2071<1,AW2089,MAX(MIN(IF(AW2071>0,((AW2089-SUM($N2161:AV2161))/AW2071)*AW$15,0),AW2089*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AX2089<0,AX2089,IF(AX2071<1,AX2089,MAX(MIN(IF(AX2071>0,((AX2089-SUM($N2161:AW2161))/AX2071)*AX$15,0),AX2089*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AY2089<0,AY2089,IF(AY2071<1,AY2089,MAX(MIN(IF(AY2071>0,((AY2089-SUM($N2161:AX2161))/AY2071)*AY$15,0),AY2089*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AZ2089<0,AZ2089,IF(AZ2071<1,AZ2089,MAX(MIN(IF(AZ2071>0,((AZ2089-SUM($N2161:AY2161))/AZ2071)*AZ$15,0),AZ2089*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BA2089<0,BA2089,IF(BA2071<1,BA2089,MAX(MIN(IF(BA2071>0,((BA2089-SUM($N2161:AZ2161))/BA2071)*BA$15,0),BA2089*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BB2089<0,BB2089,IF(BB2071<1,BB2089,MAX(MIN(IF(BB2071>0,((BB2089-SUM($N2161:BA2161))/BB2071)*BB$15,0),BB2089*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BC2089<0,BC2089,IF(BC2071<1,BC2089,MAX(MIN(IF(BC2071>0,((BC2089-SUM($N2161:BB2161))/BC2071)*BC$15,0),BC2089*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BD2089<0,BD2089,IF(BD2071<1,BD2089,MAX(MIN(IF(BD2071>0,((BD2089-SUM($N2161:BC2161))/BD2071)*BD$15,0),BD2089*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BE2089<0,BE2089,IF(BE2071<1,BE2089,MAX(MIN(IF(BE2071>0,((BE2089-SUM($N2161:BD2161))/BE2071)*BE$15,0),BE2089*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BF2089<0,BF2089,IF(BF2071<1,BF2089,MAX(MIN(IF(BF2071>0,((BF2089-SUM($N2161:BE2161))/BF2071)*BF$15,0),BF2089*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BG2089<0,BG2089,IF(BG2071<1,BG2089,MAX(MIN(IF(BG2071>0,((BG2089-SUM($N2161:BF2161))/BG2071)*BG$15,0),BG2089*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BH2089<0,BH2089,IF(BH2071<1,BH2089,MAX(MIN(IF(BH2071>0,((BH2089-SUM($N2161:BG2161))/BH2071)*BH$15,0),BH2089*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BI2089<0,BI2089,IF(BI2071<1,BI2089,MAX(MIN(IF(BI2071>0,((BI2089-SUM($N2161:BH2161))/BI2071)*BI$15,0),BI2089*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BJ2089<0,BJ2089,IF(BJ2071<1,BJ2089,MAX(MIN(IF(BJ2071>0,((BJ2089-SUM($N2161:BI2161))/BJ2071)*BJ$15,0),BJ2089*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BK2089<0,BK2089,IF(BK2071<1,BK2089,MAX(MIN(IF(BK2071>0,((BK2089-SUM($N2161:BJ2161))/BK2071)*BK$15,0),BK2089*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(BL2089<0,BL2089,IF(BL2071<1,BL2089,MAX(MIN(IF(BL2071>0,((BL2089-SUM($N2161:BK2161))/BL2071)*BL$15,0),BL2089*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2146},null,null,"Total",null,null,null,null,{"$f":"SUM(I2130:I2145)","v":-1.5874239106052861},{"$f":"SUM(J2130:J2145)","v":-1.5772503602555299},-1.5772503602555294,-1.5772503602555294,-1.5772503602555297,-1.5772503602555294,{"$f":"SUM(O2130:O2145)","v":-1.591301118649076},-1.5913011186490755,-1.5913011186490755,-1.5913011186490755,-1.5913011186490758,-1.5913011186490755,-1.5913011186490755,-1.5913011186490755,-1.5913011186490755,-1.5913011186490755,-0.48980594575429759,-0.48980594575429764,-0.48980594575429764,-0.48980594575429764,-0.48980594575429764,-0.4898059457542977,-0.4898059457542977,-0.48980594575429781,-0.48980594575429781,-0.48980594575429776,-0.48980594575429776,-0.48980594575429776,-0.48980594575429776,-0.48980594575429787,-0.48980594575429776,-0.39827558922398326,-0.39827558922398326,-0.39827558922398326,-0.39827558922398326,-0.39827558922398326,-0.39827558922398326,-0.39827558922398326,-0.39827558922398326,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398321,-0.39827558922398326,-0.39827558922398326,-0.1907795056563506,-0.1907795056563506,-0.1907795056563506,-0.1907795056563506,-0.1907795056563506]
[{"$f":"ROW()","v":2150},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2153},null,null,"Regulators"]
[{"$f":"ROW()","v":2156},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2159},null,null,"Information Technology"]
[{"$f":"ROW()","v":2162},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":2166},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2169},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2173},null,null,"Buildings"]
[{"$f":"ROW()","v":2176},null,null,"Vehicle"]
[{"$f":"ROW()","v":2179},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2186},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I2078+I2096+I2114+I2132+I2150 + I2168","v":0},{"$f":"J2078+J2096+J2114+J2132+J2150 + J2168","v":0},0,0,0,0,{"$f":"O2078+O2096+O2114+O2132+O2150 + O2168","v":0},0,0,0,0,{"$f":"T2078+T2096+T2114+T2132+T2150 + T2168","v":0},0,{"$f":"V2078+V2096+V2114+V2132+V2150 + V2168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2078+AI2096+AI2114+AI2132+AI2150 + AI2168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2078+AV2096+AV2114+AV2132+AV2150 + AV2168","v":0},0,0,0,0,0,{"$f":"BB2078+BB2096+BB2114+BB2132+BB2150 + BB2168","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2187},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I2079+I2097+I2115+I2133+I2151 + I2169","v":10.367421603312556},{"$f":"J2079+J2097+J2115+J2133+J2151 + J2169","v":10.161402034758739},9.955382466204922,9.7493628976511051,9.5433433290972882,9.3373237605434714,{"$f":"O2079+O2097+O2115+O2133+O2151 + O2169","v":9.1298276769758395},8.9223315934082059,8.7148355098405741,8.5073394262729423,8.2998433427053087,{"$f":"T2079+T2097+T2115+T2133+T2151 + T2169","v":8.0923472591376751},7.8848511755700423,{"$f":"V2079+V2097+V2115+V2133+V2151 + V2169","v":7.6773550920024096},7.4698590084347769,7.2623629248671442,7.0548668412995115,6.8473707577318788,6.639874674164246,6.4323785905966133,6.2248825070289806,6.0173864234613479,5.8098903398937152,5.6023942563260825,5.3948981727584497,5.187402089190817,{"$f":"AI2079+AI2097+AI2115+AI2133+AI2151 + AI2169","v":4.9799060056231843},4.7724099220555516,4.5649138384879189,4.3574177549202862,4.1499216713526534,3.9424255877850207,3.734929504217388,3.5274334206497553,3.3199373370821226,3.1124412535144899,2.9049451699468571,2.6974490863792244,2.4899530028115917,{"$f":"AV2079+AV2097+AV2115+AV2133+AV2151 + AV2169","v":2.282456919243959},2.0749608356763263,1.8674647521086936,1.6599686685410608,1.4524725849734281,1.2449765014057956,{"$f":"BB2079+BB2097+BB2115+BB2133+BB2151 + BB2169","v":1.0374804178381631},0.82998433427053053,0.62248825070289793,0.41499216713526532,0.20749608356763266,0,0,0,0,0,0]
[{"$f":"ROW()","v":2190},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I2082+I2100+I2118+I2136+I2154 + I2172","v":1.7935133502034923},{"$f":"J2082+J2100+J2118+J2136+J2154 + J2172","v":1.7341127167026205},1.6747120832017486,1.6153114497008767,1.5559108162000048,1.4965101826991329,{"$f":"O2082+O2100+O2118+O2136+O2154 + O2172","v":1.4366497753911676},1.3767893680832022,1.3169289607752368,1.2570685534672714,1.197208146159306,{"$f":"T2082+T2100+T2118+T2136+T2154 + T2172","v":1.1373477388513407},1.0774873315433753,{"$f":"V2082+V2100+V2118+V2136+V2154 + V2172","v":1.0176269242354099},0.95776651692744463,0.89790610961947936,0.8380457023115141,0.77818529500354883,0.71832488769558356,0.65846448038761829,0.59860407307965302,0.53874366577168775,0.47888325846372243,0.4190228511557571,0.35916244384779178,0.29930203653982645,{"$f":"AI2082+AI2100+AI2118+AI2136+AI2154 + AI2172","v":0.23944162923186116},0.17958122192389586,0.11972081461593057,5.9860407307965283E-2,0,0,0,0,0,0,0,0,0,{"$f":"AV2082+AV2100+AV2118+AV2136+AV2154 + AV2172","v":0},0,0,0,0,0,{"$f":"BB2082+BB2100+BB2118+BB2136+BB2154 + BB2172","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2193},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I2085+I2103+I2121+I2139+I2157 + I2175","v":0},{"$f":"J2085+J2103+J2121+J2139+J2157 + J2175","v":0},0,0,0,0,{"$f":"O2085+O2103+O2121+O2139+O2157 + O2175","v":0},0,0,0,0,{"$f":"T2085+T2103+T2121+T2139+T2157 + T2175","v":0},0,{"$f":"V2085+V2103+V2121+V2139+V2157 + V2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2085+AI2103+AI2121+AI2139+AI2157 + AI2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2085+AV2103+AV2121+AV2139+AV2157 + AV2175","v":0},0,0,0,0,0,{"$f":"BB2085+BB2103+BB2121+BB2139+BB2157 + BB2175","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2197},null,null,"FRC",null,null,null,null,{"$f":"I2089+I2107+I2125+I2143+I2161 + I2179","v":0},{"$f":"J2089+J2107+J2125+J2143+J2161 + J2179","v":0},0,0,0,0,{"$f":"O2089+O2107+O2125+O2143+O2161 + O2179","v":0},0,0,0,0,{"$f":"T2089+T2107+T2125+T2143+T2161 + T2179","v":0},0,{"$f":"V2089+V2107+V2125+V2143+V2161 + V2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2089+AI2107+AI2125+AI2143+AI2161 + AI2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2089+AV2107+AV2125+AV2143+AV2161 + AV2179","v":0},0,0,0,0,0,{"$f":"BB2089+BB2107+BB2125+BB2143+BB2161 + BB2179","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2200},null,null,"Total",null,null,null,null,{"$f":"SUM(I2184:I2199)","v":42.927454071689539},{"$f":"SUM(J2184:J2199)","v":41.350203711434006},39.772953351178472,38.195702990922946,36.618452630667413,35.041202270411887,{"$f":"SUM(O2184:O2199)","v":33.449901151762809},31.858600033113735,30.267298914464661,28.675997795815586,27.084696677166509,{"$f":"SUM(T2184:T2199)","v":25.493395558517435},23.90209443986836,{"$f":"SUM(V2184:V2199)","v":22.310793321219283},20.719492202570212,19.128191083921134,18.638385138166839,18.148579192412544,17.658773246658242,17.168967300903947,16.679161355149649,16.189355409395354,15.699549463641056,15.209743517886759,14.719937572132462,14.230131626378164,{"$f":"SUM(AI2184:AI2199)","v":13.740325680623865},13.25051973486957,12.760713789115275,12.270907843360975,11.781101897606678,11.382826308382693,10.984550719158712,10.586275129934727,10.187999540710745,9.78972395148676,9.3914483622627785,8.9931727730387934,8.5948971838148118,{"$f":"SUM(AV2184:AV2199)","v":8.1966215945908267},7.7983460053668443,7.400070416142861,7.0017948269188777,6.6035192376948944,6.205243648470911,{"$f":"SUM(BB2184:BB2199)","v":5.8069680592469286},5.4086924700229453,5.010416880798962,4.6121412915749787,4.2138657023509953,3.815590113127012,3.6248106074706614,3.4340311018143108,3.2432515961579602,3.0524720905016096,2.861692584845259]
[{"$f":"ROW()","v":2203},null,null,"High Pressure Mains - Steel",null,null,null,null,71.5,{"$f":"(I2203-I$15)*(I2203>J$15)","v":70.5},69.5,68.5,67.5,66.5,{"$f":"(N2203-N$15)*(N2203>O$15)","v":65.5},{"$f":"(O2203-O$15)*(O2203>P$15)","v":64.5},{"$f":"(P2203-P$15)*(P2203>Q$15)","v":63.5},{"$f":"(Q2203-Q$15)*(Q2203>R$15)","v":62.5},{"$f":"(R2203-R$15)*(R2203>S$15)","v":61.5},{"$f":"(S2203-S$15)*(S2203>T$15)","v":60.5},{"$f":"(T2203-T$15)*(T2203>U$15)","v":59.5},{"$f":"(U2203-U$15)*(U2203>V$15)","v":58.5},{"$f":"(V2203-V$15)*(V2203>W$15)","v":57.5},{"$f":"(W2203-W$15)*(W2203>X$15)","v":56.5},{"$f":"(X2203-X$15)*(X2203>Y$15)","v":55.5},{"$f":"(Y2203-Y$15)*(Y2203>Z$15)","v":54.5},{"$f":"(Z2203-Z$15)*(Z2203>AA$15)","v":53.5},{"$f":"(AA2203-AA$15)*(AA2203>AB$15)","v":52.5},{"$f":"(AB2203-AB$15)*(AB2203>AC$15)","v":51.5},{"$f":"(AC2203-AC$15)*(AC2203>AD$15)","v":50.5},{"$f":"(AD2203-AD$15)*(AD2203>AE$15)","v":49.5},{"$f":"(AE2203-AE$15)*(AE2203>AF$15)","v":48.5},{"$f":"(AF2203-AF$15)*(AF2203>AG$15)","v":47.5},{"$f":"(AG2203-AG$15)*(AG2203>AH$15)","v":46.5},{"$f":"(AH2203-AH$15)*(AH2203>AI$15)","v":45.5},{"$f":"(AI2203-AI$15)*(AI2203>AJ$15)","v":44.5},{"$f":"(AJ2203-AJ$15)*(AJ2203>AK$15)","v":43.5},{"$f":"(AK2203-AK$15)*(AK2203>AL$15)","v":42.5},{"$f":"(AL2203-AL$15)*(AL2203>AM$15)","v":41.5},{"$f":"(AM2203-AM$15)*(AM2203>AN$15)","v":40.5},{"$f":"(AN2203-AN$15)*(AN2203>AO$15)","v":39.5},{"$f":"(AO2203-AO$15)*(AO2203>AP$15)","v":38.5},{"$f":"(AP2203-AP$15)*(AP2203>AQ$15)","v":37.5},{"$f":"(AQ2203-AQ$15)*(AQ2203>AR$15)","v":36.5},{"$f":"(AR2203-AR$15)*(AR2203>AS$15)","v":35.5},{"$f":"(AS2203-AS$15)*(AS2203>AT$15)","v":34.5},{"$f":"(AT2203-AT$15)*(AT2203>AU$15)","v":33.5},{"$f":"(AU2203-AU$15)*(AU2203>AV$15)","v":32.5},{"$f":"(AV2203-AV$15)*(AV2203>AW$15)","v":31.5},{"$f":"(AW2203-AW$15)*(AW2203>AX$15)","v":30.5},{"$f":"(AX2203-AX$15)*(AX2203>AY$15)","v":29.5},{"$f":"(AY2203-AY$15)*(AY2203>AZ$15)","v":28.5},{"$f":"(AZ2203-AZ$15)*(AZ2203>BA$15)","v":27.5},{"$f":"(BA2203-BA$15)*(BA2203>BB$15)","v":26.5},{"$f":"(BB2203-BB$15)*(BB2203>BC$15)","v":25.5},{"$f":"(BC2203-BC$15)*(BC2203>BD$15)","v":24.5},{"$f":"(BD2203-BD$15)*(BD2203>BE$15)","v":23.5},{"$f":"(BE2203-BE$15)*(BE2203>BF$15)","v":22.5},{"$f":"(BF2203-BF$15)*(BF2203>BG$15)","v":21.5},{"$f":"(BG2203-BG$15)*(BG2203>BH$15)","v":20.5},{"$f":"(BH2203-BH$15)*(BH2203>BI$15)","v":19.5},{"$f":"(BI2203-BI$15)*(BI2203>BJ$15)","v":18.5},{"$f":"(BJ2203-BJ$15)*(BJ2203>BK$15)","v":17.5},{"$f":"(BK2203-BK$15)*(BK2203>BL$15)","v":16.5}]
[{"$f":"ROW()","v":2207},null,null,"Low Pressure Mains",null,null,null,null,51.5,{"$f":"(I2207-I$15)*(I2207>J$15)","v":50.5},49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2210},null,null,"Buildings",null,null,null,null,31.5,{"$f":"(I2210-I$15)*(I2210>J$15)","v":30.5},29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2211},null,null,"Meter and Services Pipes",null,null,null,null,16.5,{"$f":"(I2211-I$15)*(I2211>J$15)","v":15.5},14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2214},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I2214-I$15)*(I2214>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2217},null,null,"Land",null,null,null,null,0,{"$f":"(I2217-I$15)*(I2217>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2221},null,null,"High Pressure Mains - Steel",null,null,null,null,10.266797468697314,{"$f":"I2311","v":10.123205895708541},9.9805345785429544,9.8378632613773682,9.695191944211782,9.5525206270461958,{"$f":"N2311","v":9.4098493098806095},{"$f":"O2311","v":9.2661874883557154},{"$f":"P2311","v":9.1225256668308212},{"$f":"Q2311","v":8.9788638453059271},{"$f":"R2311","v":8.8352020237810329},{"$f":"S2311","v":8.6915402022561388},{"$f":"T2311","v":8.5478783807312446},{"$f":"U2311","v":8.4042165592063505},{"$f":"V2311","v":8.2605547376814563},{"$f":"W2311","v":8.1168929161565622},{"$f":"X2311","v":7.9732310946316671},{"$f":"Y2311","v":7.8295692731067721},{"$f":"Z2311","v":7.685907451581877},{"$f":"AA2311","v":7.542245630056982},{"$f":"AB2311","v":7.398583808532087},{"$f":"AC2311","v":7.2549219870071919},{"$f":"AD2311","v":7.1112601654822969},{"$f":"AE2311","v":6.9675983439574019},{"$f":"AF2311","v":6.8239365224325068},{"$f":"AG2311","v":6.6802747009076118},{"$f":"AH2311","v":6.5366128793827167},{"$f":"AI2311","v":6.3929510578578217},{"$f":"AJ2311","v":6.2492892363329267},{"$f":"AK2311","v":6.1056274148080316},{"$f":"AL2311","v":5.9619655932831366},{"$f":"AM2311","v":5.8183037717582415},{"$f":"AN2311","v":5.6746419502333465},{"$f":"AO2311","v":5.5309801287084515},{"$f":"AP2311","v":5.3873183071835564},{"$f":"AQ2311","v":5.2436564856586614},{"$f":"AR2311","v":5.0999946641337663},{"$f":"AS2311","v":4.9563328426088713},{"$f":"AT2311","v":4.8126710210839763},{"$f":"AU2311","v":4.6690091995590812},{"$f":"AV2311","v":4.5253473780341862},{"$f":"AW2311","v":4.3816855565092911},{"$f":"AX2311","v":4.2380237349843961},{"$f":"AY2311","v":4.0943619134595011},{"$f":"AZ2311","v":3.9507000919346065},{"$f":"BA2311","v":3.8070382704097119},{"$f":"BB2311","v":3.6633764488848173},{"$f":"BC2311","v":3.5197146273599227},{"$f":"BD2311","v":3.3760528058350276},{"$f":"BE2311","v":3.2323909843101331},{"$f":"BF2311","v":3.0887291627852385},{"$f":"BG2311","v":2.9450673412603434},{"$f":"BH2311","v":2.8014055197354488},{"$f":"BI2311","v":2.6577436982105542},{"$f":"BJ2311","v":2.5140818766856592},{"$f":"BK2311","v":2.3704200551607642}]
[{"$f":"ROW()","v":2224},null,null,"Medium / Low Pressure Mains",null,null,null,null,5.613338852928865,5.5043419819982073,5.3960436548824502,5.287745327766693,5.1794470006509368,5.0711486735351805,4.9628503464194242,4.8537767124321842,4.7447030784449442,4.6356294444577042,4.5265558104704642,4.4174821764832242,4.3084085424959842,4.1993349085087441,4.0902612745215041,3.9811876405342641,3.8721140065470241,3.7630403725597841,3.6539667385725441,3.544893104585304,3.435819470598064,3.326745836610824,3.217672202623584,3.108598568636344,2.999524934649104,2.890451300661864,2.7813776666746239,2.6723040326873839,2.5632303987001439,2.4541567647129039,2.3450831307256639,2.2360094967384239,2.1269358627511838,2.0178622287639438,1.9087885947767036,1.7997149607894634,1.6906413268022231,1.5815676928149829,1.4724940588277426,1.3634204248405024,1.2543467908532622,1.1452731568660219,1.0361995228787817,0.92712588889154146,0.81805225490430133,0.70897862091706121,0.59990498692982097,0.49083135294258079,0.38175771895534061,0.27268408496810043,0.16361045098086024,5.4536816993620077E-2,0,0,0,0]
[{"$f":"ROW()","v":2227},null,null,"Secondary Gate Stations",null,null,null,null,1.842610050159504,1.7841144930115833,1.7259938246957545,1.6678731563799256,1.6097524880640968,1.5516318197482679,1.4935111514324391,1.4349420866703826,1.3763730219083261,1.3178039571462696,1.2592348923842132,1.2006658276221567,1.1420967628601002,1.0835276980980437,1.0249586333359872,0.96638956857393088,0.90782050381187451,0.84925143904981804,0.79068237428776167,0.7321133095257053,0.67354424476364883,0.61497518000159235,0.55640611523953598,0.49783705047747956,0.43926798571542314,0.38069892095336672,0.32212985619131029,0.26356079142925387,0.20499172666719745,0.14642266190514103,8.7853597143084619E-2,2.9284532381028204E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2231},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2234},null,null,"FRC",null,null,null,null,0,{"$f":"I2324","v":0},{"$f":"J2324","v":0},{"$f":"K2324","v":0},{"$f":"L2324","v":0},{"$f":"M2324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2235},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2241},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2245},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2248},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2252},null,null,"FRC"]
[{"$f":"ROW()","v":2255},null,null,"Total"]
[{"$f":"ROW()","v":2258},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2259},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2262},null,null,"Regulators"]
[{"$f":"ROW()","v":2265},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2269},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2272},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2276},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I668","v":0},{"$f":"-'PTRM expenditure'!J668","v":0},{"$f":"-'PTRM expenditure'!K668","v":0},{"$f":"-'PTRM expenditure'!L668","v":0},{"$f":"-'PTRM expenditure'!M668","v":0},{"$f":"-'PTRM expenditure'!N668","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(O2222<0,O2222,IF(O2204<1,O2222,MAX(MIN(IF(O2204>0,((O2222-SUM($N2294:N2294))/O2204)*O$15,0),O2222*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(P2222<0,P2222,IF(P2204<1,P2222,MAX(MIN(IF(P2204>0,((P2222-SUM($N2294:O2294))/P2204)*P$15,0),P2222*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(Q2222<0,Q2222,IF(Q2204<1,Q2222,MAX(MIN(IF(Q2204>0,((Q2222-SUM($N2294:P2294))/Q2204)*Q$15,0),Q2222*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(R2222<0,R2222,IF(R2204<1,R2222,MAX(MIN(IF(R2204>0,((R2222-SUM($N2294:Q2294))/R2204)*R$15,0),R2222*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(S2222<0,S2222,IF(S2204<1,S2222,MAX(MIN(IF(S2204>0,((S2222-SUM($N2294:R2294))/S2204)*S$15,0),S2222*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(T2222<0,T2222,IF(T2204<1,T2222,MAX(MIN(IF(T2204>0,((T2222-SUM($N2294:S2294))/T2204)*T$15,0),T2222*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(U2222<0,U2222,IF(U2204<1,U2222,MAX(MIN(IF(U2204>0,((U2222-SUM($N2294:T2294))/U2204)*U$15,0),U2222*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(V2222<0,V2222,IF(V2204<1,V2222,MAX(MIN(IF(V2204>0,((V2222-SUM($N2294:U2294))/V2204)*V$15,0),V2222*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(W2222<0,W2222,IF(W2204<1,W2222,MAX(MIN(IF(W2204>0,((W2222-SUM($N2294:V2294))/W2204)*W$15,0),W2222*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(X2222<0,X2222,IF(X2204<1,X2222,MAX(MIN(IF(X2204>0,((X2222-SUM($N2294:W2294))/X2204)*X$15,0),X2222*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(Y2222<0,Y2222,IF(Y2204<1,Y2222,MAX(MIN(IF(Y2204>0,((Y2222-SUM($N2294:X2294))/Y2204)*Y$15,0),Y2222*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(Z2222<0,Z2222,IF(Z2204<1,Z2222,MAX(MIN(IF(Z2204>0,((Z2222-SUM($N2294:Y2294))/Z2204)*Z$15,0),Z2222*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AA2222<0,AA2222,IF(AA2204<1,AA2222,MAX(MIN(IF(AA2204>0,((AA2222-SUM($N2294:Z2294))/AA2204)*AA$15,0),AA2222*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AB2222<0,AB2222,IF(AB2204<1,AB2222,MAX(MIN(IF(AB2204>0,((AB2222-SUM($N2294:AA2294))/AB2204)*AB$15,0),AB2222*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AC2222<0,AC2222,IF(AC2204<1,AC2222,MAX(MIN(IF(AC2204>0,((AC2222-SUM($N2294:AB2294))/AC2204)*AC$15,0),AC2222*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AD2222<0,AD2222,IF(AD2204<1,AD2222,MAX(MIN(IF(AD2204>0,((AD2222-SUM($N2294:AC2294))/AD2204)*AD$15,0),AD2222*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AE2222<0,AE2222,IF(AE2204<1,AE2222,MAX(MIN(IF(AE2204>0,((AE2222-SUM($N2294:AD2294))/AE2204)*AE$15,0),AE2222*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AF2222<0,AF2222,IF(AF2204<1,AF2222,MAX(MIN(IF(AF2204>0,((AF2222-SUM($N2294:AE2294))/AF2204)*AF$15,0),AF2222*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AG2222<0,AG2222,IF(AG2204<1,AG2222,MAX(MIN(IF(AG2204>0,((AG2222-SUM($N2294:AF2294))/AG2204)*AG$15,0),AG2222*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AH2222<0,AH2222,IF(AH2204<1,AH2222,MAX(MIN(IF(AH2204>0,((AH2222-SUM($N2294:AG2294))/AH2204)*AH$15,0),AH2222*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AI2222<0,AI2222,IF(AI2204<1,AI2222,MAX(MIN(IF(AI2204>0,((AI2222-SUM($N2294:AH2294))/AI2204)*AI$15,0),AI2222*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AJ2222<0,AJ2222,IF(AJ2204<1,AJ2222,MAX(MIN(IF(AJ2204>0,((AJ2222-SUM($N2294:AI2294))/AJ2204)*AJ$15,0),AJ2222*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AK2222<0,AK2222,IF(AK2204<1,AK2222,MAX(MIN(IF(AK2204>0,((AK2222-SUM($N2294:AJ2294))/AK2204)*AK$15,0),AK2222*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AL2222<0,AL2222,IF(AL2204<1,AL2222,MAX(MIN(IF(AL2204>0,((AL2222-SUM($N2294:AK2294))/AL2204)*AL$15,0),AL2222*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AM2222<0,AM2222,IF(AM2204<1,AM2222,MAX(MIN(IF(AM2204>0,((AM2222-SUM($N2294:AL2294))/AM2204)*AM$15,0),AM2222*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AN2222<0,AN2222,IF(AN2204<1,AN2222,MAX(MIN(IF(AN2204>0,((AN2222-SUM($N2294:AM2294))/AN2204)*AN$15,0),AN2222*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AO2222<0,AO2222,IF(AO2204<1,AO2222,MAX(MIN(IF(AO2204>0,((AO2222-SUM($N2294:AN2294))/AO2204)*AO$15,0),AO2222*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AP2222<0,AP2222,IF(AP2204<1,AP2222,MAX(MIN(IF(AP2204>0,((AP2222-SUM($N2294:AO2294))/AP2204)*AP$15,0),AP2222*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AQ2222<0,AQ2222,IF(AQ2204<1,AQ2222,MAX(MIN(IF(AQ2204>0,((AQ2222-SUM($N2294:AP2294))/AQ2204)*AQ$15,0),AQ2222*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AR2222<0,AR2222,IF(AR2204<1,AR2222,MAX(MIN(IF(AR2204>0,((AR2222-SUM($N2294:AQ2294))/AR2204)*AR$15,0),AR2222*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AS2222<0,AS2222,IF(AS2204<1,AS2222,MAX(MIN(IF(AS2204>0,((AS2222-SUM($N2294:AR2294))/AS2204)*AS$15,0),AS2222*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AT2222<0,AT2222,IF(AT2204<1,AT2222,MAX(MIN(IF(AT2204>0,((AT2222-SUM($N2294:AS2294))/AT2204)*AT$15,0),AT2222*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AU2222<0,AU2222,IF(AU2204<1,AU2222,MAX(MIN(IF(AU2204>0,((AU2222-SUM($N2294:AT2294))/AU2204)*AU$15,0),AU2222*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AV2222<0,AV2222,IF(AV2204<1,AV2222,MAX(MIN(IF(AV2204>0,((AV2222-SUM($N2294:AU2294))/AV2204)*AV$15,0),AV2222*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AW2222<0,AW2222,IF(AW2204<1,AW2222,MAX(MIN(IF(AW2204>0,((AW2222-SUM($N2294:AV2294))/AW2204)*AW$15,0),AW2222*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AX2222<0,AX2222,IF(AX2204<1,AX2222,MAX(MIN(IF(AX2204>0,((AX2222-SUM($N2294:AW2294))/AX2204)*AX$15,0),AX2222*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AY2222<0,AY2222,IF(AY2204<1,AY2222,MAX(MIN(IF(AY2204>0,((AY2222-SUM($N2294:AX2294))/AY2204)*AY$15,0),AY2222*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(AZ2222<0,AZ2222,IF(AZ2204<1,AZ2222,MAX(MIN(IF(AZ2204>0,((AZ2222-SUM($N2294:AY2294))/AZ2204)*AZ$15,0),AZ2222*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BA2222<0,BA2222,IF(BA2204<1,BA2222,MAX(MIN(IF(BA2204>0,((BA2222-SUM($N2294:AZ2294))/BA2204)*BA$15,0),BA2222*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BB2222<0,BB2222,IF(BB2204<1,BB2222,MAX(MIN(IF(BB2204>0,((BB2222-SUM($N2294:BA2294))/BB2204)*BB$15,0),BB2222*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BC2222<0,BC2222,IF(BC2204<1,BC2222,MAX(MIN(IF(BC2204>0,((BC2222-SUM($N2294:BB2294))/BC2204)*BC$15,0),BC2222*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BD2222<0,BD2222,IF(BD2204<1,BD2222,MAX(MIN(IF(BD2204>0,((BD2222-SUM($N2294:BC2294))/BD2204)*BD$15,0),BD2222*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BE2222<0,BE2222,IF(BE2204<1,BE2222,MAX(MIN(IF(BE2204>0,((BE2222-SUM($N2294:BD2294))/BE2204)*BE$15,0),BE2222*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BF2222<0,BF2222,IF(BF2204<1,BF2222,MAX(MIN(IF(BF2204>0,((BF2222-SUM($N2294:BE2294))/BF2204)*BF$15,0),BF2222*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BG2222<0,BG2222,IF(BG2204<1,BG2222,MAX(MIN(IF(BG2204>0,((BG2222-SUM($N2294:BF2294))/BG2204)*BG$15,0),BG2222*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BH2222<0,BH2222,IF(BH2204<1,BH2222,MAX(MIN(IF(BH2204>0,((BH2222-SUM($N2294:BG2294))/BH2204)*BH$15,0),BH2222*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BI2222<0,BI2222,IF(BI2204<1,BI2222,MAX(MIN(IF(BI2204>0,((BI2222-SUM($N2294:BH2294))/BI2204)*BI$15,0),BI2222*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BJ2222<0,BJ2222,IF(BJ2204<1,BJ2222,MAX(MIN(IF(BJ2204>0,((BJ2222-SUM($N2294:BI2294))/BJ2204)*BJ$15,0),BJ2222*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BK2222<0,BK2222,IF(BK2204<1,BK2222,MAX(MIN(IF(BK2204>0,((BK2222-SUM($N2294:BJ2294))/BK2204)*BK$15,0),BK2222*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(BL2222<0,BL2222,IF(BL2204<1,BL2222,MAX(MIN(IF(BL2204>0,((BL2222-SUM($N2294:BK2294))/BL2204)*BL$15,0),BL2222*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2279},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I671","v":0},{"$f":"-'PTRM expenditure'!J671","v":0},{"$f":"-'PTRM expenditure'!K671","v":0},{"$f":"-'PTRM expenditure'!L671","v":0},{"$f":"-'PTRM expenditure'!M671","v":0},{"$f":"-'PTRM expenditure'!N671","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(O2225<0,O2225,IF(O2207<1,O2225,MAX(MIN(IF(O2207>0,((O2225-SUM($N2297:N2297))/O2207)*O$15,0),O2225*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(P2225<0,P2225,IF(P2207<1,P2225,MAX(MIN(IF(P2207>0,((P2225-SUM($N2297:O2297))/P2207)*P$15,0),P2225*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(Q2225<0,Q2225,IF(Q2207<1,Q2225,MAX(MIN(IF(Q2207>0,((Q2225-SUM($N2297:P2297))/Q2207)*Q$15,0),Q2225*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(R2225<0,R2225,IF(R2207<1,R2225,MAX(MIN(IF(R2207>0,((R2225-SUM($N2297:Q2297))/R2207)*R$15,0),R2225*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(S2225<0,S2225,IF(S2207<1,S2225,MAX(MIN(IF(S2207>0,((S2225-SUM($N2297:R2297))/S2207)*S$15,0),S2225*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(T2225<0,T2225,IF(T2207<1,T2225,MAX(MIN(IF(T2207>0,((T2225-SUM($N2297:S2297))/T2207)*T$15,0),T2225*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(U2225<0,U2225,IF(U2207<1,U2225,MAX(MIN(IF(U2207>0,((U2225-SUM($N2297:T2297))/U2207)*U$15,0),U2225*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(V2225<0,V2225,IF(V2207<1,V2225,MAX(MIN(IF(V2207>0,((V2225-SUM($N2297:U2297))/V2207)*V$15,0),V2225*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(W2225<0,W2225,IF(W2207<1,W2225,MAX(MIN(IF(W2207>0,((W2225-SUM($N2297:V2297))/W2207)*W$15,0),W2225*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(X2225<0,X2225,IF(X2207<1,X2225,MAX(MIN(IF(X2207>0,((X2225-SUM($N2297:W2297))/X2207)*X$15,0),X2225*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(Y2225<0,Y2225,IF(Y2207<1,Y2225,MAX(MIN(IF(Y2207>0,((Y2225-SUM($N2297:X2297))/Y2207)*Y$15,0),Y2225*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(Z2225<0,Z2225,IF(Z2207<1,Z2225,MAX(MIN(IF(Z2207>0,((Z2225-SUM($N2297:Y2297))/Z2207)*Z$15,0),Z2225*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AA2225<0,AA2225,IF(AA2207<1,AA2225,MAX(MIN(IF(AA2207>0,((AA2225-SUM($N2297:Z2297))/AA2207)*AA$15,0),AA2225*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AB2225<0,AB2225,IF(AB2207<1,AB2225,MAX(MIN(IF(AB2207>0,((AB2225-SUM($N2297:AA2297))/AB2207)*AB$15,0),AB2225*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AC2225<0,AC2225,IF(AC2207<1,AC2225,MAX(MIN(IF(AC2207>0,((AC2225-SUM($N2297:AB2297))/AC2207)*AC$15,0),AC2225*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AD2225<0,AD2225,IF(AD2207<1,AD2225,MAX(MIN(IF(AD2207>0,((AD2225-SUM($N2297:AC2297))/AD2207)*AD$15,0),AD2225*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AE2225<0,AE2225,IF(AE2207<1,AE2225,MAX(MIN(IF(AE2207>0,((AE2225-SUM($N2297:AD2297))/AE2207)*AE$15,0),AE2225*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AF2225<0,AF2225,IF(AF2207<1,AF2225,MAX(MIN(IF(AF2207>0,((AF2225-SUM($N2297:AE2297))/AF2207)*AF$15,0),AF2225*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AG2225<0,AG2225,IF(AG2207<1,AG2225,MAX(MIN(IF(AG2207>0,((AG2225-SUM($N2297:AF2297))/AG2207)*AG$15,0),AG2225*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AH2225<0,AH2225,IF(AH2207<1,AH2225,MAX(MIN(IF(AH2207>0,((AH2225-SUM($N2297:AG2297))/AH2207)*AH$15,0),AH2225*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AI2225<0,AI2225,IF(AI2207<1,AI2225,MAX(MIN(IF(AI2207>0,((AI2225-SUM($N2297:AH2297))/AI2207)*AI$15,0),AI2225*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AJ2225<0,AJ2225,IF(AJ2207<1,AJ2225,MAX(MIN(IF(AJ2207>0,((AJ2225-SUM($N2297:AI2297))/AJ2207)*AJ$15,0),AJ2225*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AK2225<0,AK2225,IF(AK2207<1,AK2225,MAX(MIN(IF(AK2207>0,((AK2225-SUM($N2297:AJ2297))/AK2207)*AK$15,0),AK2225*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AL2225<0,AL2225,IF(AL2207<1,AL2225,MAX(MIN(IF(AL2207>0,((AL2225-SUM($N2297:AK2297))/AL2207)*AL$15,0),AL2225*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AM2225<0,AM2225,IF(AM2207<1,AM2225,MAX(MIN(IF(AM2207>0,((AM2225-SUM($N2297:AL2297))/AM2207)*AM$15,0),AM2225*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AN2225<0,AN2225,IF(AN2207<1,AN2225,MAX(MIN(IF(AN2207>0,((AN2225-SUM($N2297:AM2297))/AN2207)*AN$15,0),AN2225*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AO2225<0,AO2225,IF(AO2207<1,AO2225,MAX(MIN(IF(AO2207>0,((AO2225-SUM($N2297:AN2297))/AO2207)*AO$15,0),AO2225*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AP2225<0,AP2225,IF(AP2207<1,AP2225,MAX(MIN(IF(AP2207>0,((AP2225-SUM($N2297:AO2297))/AP2207)*AP$15,0),AP2225*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AQ2225<0,AQ2225,IF(AQ2207<1,AQ2225,MAX(MIN(IF(AQ2207>0,((AQ2225-SUM($N2297:AP2297))/AQ2207)*AQ$15,0),AQ2225*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AR2225<0,AR2225,IF(AR2207<1,AR2225,MAX(MIN(IF(AR2207>0,((AR2225-SUM($N2297:AQ2297))/AR2207)*AR$15,0),AR2225*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AS2225<0,AS2225,IF(AS2207<1,AS2225,MAX(MIN(IF(AS2207>0,((AS2225-SUM($N2297:AR2297))/AS2207)*AS$15,0),AS2225*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AT2225<0,AT2225,IF(AT2207<1,AT2225,MAX(MIN(IF(AT2207>0,((AT2225-SUM($N2297:AS2297))/AT2207)*AT$15,0),AT2225*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AU2225<0,AU2225,IF(AU2207<1,AU2225,MAX(MIN(IF(AU2207>0,((AU2225-SUM($N2297:AT2297))/AU2207)*AU$15,0),AU2225*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AV2225<0,AV2225,IF(AV2207<1,AV2225,MAX(MIN(IF(AV2207>0,((AV2225-SUM($N2297:AU2297))/AV2207)*AV$15,0),AV2225*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AW2225<0,AW2225,IF(AW2207<1,AW2225,MAX(MIN(IF(AW2207>0,((AW2225-SUM($N2297:AV2297))/AW2207)*AW$15,0),AW2225*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AX2225<0,AX2225,IF(AX2207<1,AX2225,MAX(MIN(IF(AX2207>0,((AX2225-SUM($N2297:AW2297))/AX2207)*AX$15,0),AX2225*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AY2225<0,AY2225,IF(AY2207<1,AY2225,MAX(MIN(IF(AY2207>0,((AY2225-SUM($N2297:AX2297))/AY2207)*AY$15,0),AY2225*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(AZ2225<0,AZ2225,IF(AZ2207<1,AZ2225,MAX(MIN(IF(AZ2207>0,((AZ2225-SUM($N2297:AY2297))/AZ2207)*AZ$15,0),AZ2225*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BA2225<0,BA2225,IF(BA2207<1,BA2225,MAX(MIN(IF(BA2207>0,((BA2225-SUM($N2297:AZ2297))/BA2207)*BA$15,0),BA2225*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BB2225<0,BB2225,IF(BB2207<1,BB2225,MAX(MIN(IF(BB2207>0,((BB2225-SUM($N2297:BA2297))/BB2207)*BB$15,0),BB2225*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BC2225<0,BC2225,IF(BC2207<1,BC2225,MAX(MIN(IF(BC2207>0,((BC2225-SUM($N2297:BB2297))/BC2207)*BC$15,0),BC2225*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BD2225<0,BD2225,IF(BD2207<1,BD2225,MAX(MIN(IF(BD2207>0,((BD2225-SUM($N2297:BC2297))/BD2207)*BD$15,0),BD2225*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BE2225<0,BE2225,IF(BE2207<1,BE2225,MAX(MIN(IF(BE2207>0,((BE2225-SUM($N2297:BD2297))/BE2207)*BE$15,0),BE2225*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BF2225<0,BF2225,IF(BF2207<1,BF2225,MAX(MIN(IF(BF2207>0,((BF2225-SUM($N2297:BE2297))/BF2207)*BF$15,0),BF2225*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BG2225<0,BG2225,IF(BG2207<1,BG2225,MAX(MIN(IF(BG2207>0,((BG2225-SUM($N2297:BF2297))/BG2207)*BG$15,0),BG2225*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BH2225<0,BH2225,IF(BH2207<1,BH2225,MAX(MIN(IF(BH2207>0,((BH2225-SUM($N2297:BG2297))/BH2207)*BH$15,0),BH2225*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BI2225<0,BI2225,IF(BI2207<1,BI2225,MAX(MIN(IF(BI2207>0,((BI2225-SUM($N2297:BH2297))/BI2207)*BI$15,0),BI2225*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BJ2225<0,BJ2225,IF(BJ2207<1,BJ2225,MAX(MIN(IF(BJ2207>0,((BJ2225-SUM($N2297:BI2297))/BJ2207)*BJ$15,0),BJ2225*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BK2225<0,BK2225,IF(BK2207<1,BK2225,MAX(MIN(IF(BK2207>0,((BK2225-SUM($N2297:BJ2297))/BK2207)*BK$15,0),BK2225*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(BL2225<0,BL2225,IF(BL2207<1,BL2225,MAX(MIN(IF(BL2207>0,((BL2225-SUM($N2297:BK2297))/BL2207)*BL$15,0),BL2225*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2282},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I674","v":-2.3591714383123723E-3},{"$f":"-'PTRM expenditure'!J674","v":-2.344051879352077E-3},{"$f":"-'PTRM expenditure'!K674","v":-2.3440518793520766E-3},{"$f":"-'PTRM expenditure'!L674","v":-2.344051879352077E-3},{"$f":"-'PTRM expenditure'!M674","v":-2.344051879352077E-3},{"$f":"-'PTRM expenditure'!N674","v":-2.344051879352077E-3},{"$f":"-IF($D2282=\"Land\",0,IF(O2228<0,O2228,IF(O2210<1,O2228,MAX(MIN(IF(O2210>0,((O2228-SUM($N2300:N2300))/O2210)*O$15,0),O2228*O$15),0))))*$K$6","v":-2.3621360577163525E-3},{"$f":"-IF($D2282=\"Land\",0,IF(P2228<0,P2228,IF(P2210<1,P2228,MAX(MIN(IF(P2210>0,((P2228-SUM($N2300:O2300))/P2210)*P$15,0),P2228*P$15),0))))*$K$6","v":-2.3621360577163525E-3},{"$f":"-IF($D2282=\"Land\",0,IF(Q2228<0,Q2228,IF(Q2210<1,Q2228,MAX(MIN(IF(Q2210>0,((Q2228-SUM($N2300:P2300))/Q2210)*Q$15,0),Q2228*Q$15),0))))*$K$6","v":-2.3621360577163525E-3},{"$f":"-IF($D2282=\"Land\",0,IF(R2228<0,R2228,IF(R2210<1,R2228,MAX(MIN(IF(R2210>0,((R2228-SUM($N2300:Q2300))/R2210)*R$15,0),R2228*R$15),0))))*$K$6","v":-2.3621360577163525E-3},{"$f":"-IF($D2282=\"Land\",0,IF(S2228<0,S2228,IF(S2210<1,S2228,MAX(MIN(IF(S2210>0,((S2228-SUM($N2300:R2300))/S2210)*S$15,0),S2228*S$15),0))))*$K$6","v":-2.362136057716352E-3},{"$f":"-IF($D2282=\"Land\",0,IF(T2228<0,T2228,IF(T2210<1,T2228,MAX(MIN(IF(T2210>0,((T2228-SUM($N2300:S2300))/T2210)*T$15,0),T2228*T$15),0))))*$K$6","v":-2.362136057716352E-3},{"$f":"-IF($D2282=\"Land\",0,IF(U2228<0,U2228,IF(U2210<1,U2228,MAX(MIN(IF(U2210>0,((U2228-SUM($N2300:T2300))/U2210)*U$15,0),U2228*U$15),0))))*$K$6","v":-2.362136057716352E-3},{"$f":"-IF($D2282=\"Land\",0,IF(V2228<0,V2228,IF(V2210<1,V2228,MAX(MIN(IF(V2210>0,((V2228-SUM($N2300:U2300))/V2210)*V$15,0),V2228*V$15),0))))*$K$6","v":-2.362136057716352E-3},{"$f":"-IF($D2282=\"Land\",0,IF(W2228<0,W2228,IF(W2210<1,W2228,MAX(MIN(IF(W2210>0,((W2228-SUM($N2300:V2300))/W2210)*W$15,0),W2228*W$15),0))))*$K$6","v":-2.362136057716352E-3},{"$f":"-IF($D2282=\"Land\",0,IF(X2228<0,X2228,IF(X2210<1,X2228,MAX(MIN(IF(X2210>0,((X2228-SUM($N2300:W2300))/X2210)*X$15,0),X2228*X$15),0))))*$K$6","v":-2.362136057716352E-3},{"$f":"-IF($D2282=\"Land\",0,IF(Y2228<0,Y2228,IF(Y2210<1,Y2228,MAX(MIN(IF(Y2210>0,((Y2228-SUM($N2300:X2300))/Y2210)*Y$15,0),Y2228*Y$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(Z2228<0,Z2228,IF(Z2210<1,Z2228,MAX(MIN(IF(Z2210>0,((Z2228-SUM($N2300:Y2300))/Z2210)*Z$15,0),Z2228*Z$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AA2228<0,AA2228,IF(AA2210<1,AA2228,MAX(MIN(IF(AA2210>0,((AA2228-SUM($N2300:Z2300))/AA2210)*AA$15,0),AA2228*AA$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AB2228<0,AB2228,IF(AB2210<1,AB2228,MAX(MIN(IF(AB2210>0,((AB2228-SUM($N2300:AA2300))/AB2210)*AB$15,0),AB2228*AB$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AC2228<0,AC2228,IF(AC2210<1,AC2228,MAX(MIN(IF(AC2210>0,((AC2228-SUM($N2300:AB2300))/AC2210)*AC$15,0),AC2228*AC$15),0))))*$K$6","v":-2.3621360577163512E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AD2228<0,AD2228,IF(AD2210<1,AD2228,MAX(MIN(IF(AD2210>0,((AD2228-SUM($N2300:AC2300))/AD2210)*AD$15,0),AD2228*AD$15),0))))*$K$6","v":-2.3621360577163512E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AE2228<0,AE2228,IF(AE2210<1,AE2228,MAX(MIN(IF(AE2210>0,((AE2228-SUM($N2300:AD2300))/AE2210)*AE$15,0),AE2228*AE$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AF2228<0,AF2228,IF(AF2210<1,AF2228,MAX(MIN(IF(AF2210>0,((AF2228-SUM($N2300:AE2300))/AF2210)*AF$15,0),AF2228*AF$15),0))))*$K$6","v":-2.3621360577163512E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AG2228<0,AG2228,IF(AG2210<1,AG2228,MAX(MIN(IF(AG2210>0,((AG2228-SUM($N2300:AF2300))/AG2210)*AG$15,0),AG2228*AG$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AH2228<0,AH2228,IF(AH2210<1,AH2228,MAX(MIN(IF(AH2210>0,((AH2228-SUM($N2300:AG2300))/AH2210)*AH$15,0),AH2228*AH$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AI2228<0,AI2228,IF(AI2210<1,AI2228,MAX(MIN(IF(AI2210>0,((AI2228-SUM($N2300:AH2300))/AI2210)*AI$15,0),AI2228*AI$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AJ2228<0,AJ2228,IF(AJ2210<1,AJ2228,MAX(MIN(IF(AJ2210>0,((AJ2228-SUM($N2300:AI2300))/AJ2210)*AJ$15,0),AJ2228*AJ$15),0))))*$K$6","v":-2.3621360577163516E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AK2228<0,AK2228,IF(AK2210<1,AK2228,MAX(MIN(IF(AK2210>0,((AK2228-SUM($N2300:AJ2300))/AK2210)*AK$15,0),AK2228*AK$15),0))))*$K$6","v":-2.3621360577163512E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AL2228<0,AL2228,IF(AL2210<1,AL2228,MAX(MIN(IF(AL2210>0,((AL2228-SUM($N2300:AK2300))/AL2210)*AL$15,0),AL2228*AL$15),0))))*$K$6","v":-2.3621360577163512E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AM2228<0,AM2228,IF(AM2210<1,AM2228,MAX(MIN(IF(AM2210>0,((AM2228-SUM($N2300:AL2300))/AM2210)*AM$15,0),AM2228*AM$15),0))))*$K$6","v":-2.3621360577163512E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AN2228<0,AN2228,IF(AN2210<1,AN2228,MAX(MIN(IF(AN2210>0,((AN2228-SUM($N2300:AM2300))/AN2210)*AN$15,0),AN2228*AN$15),0))))*$K$6","v":-1.1810680288581758E-3},{"$f":"-IF($D2282=\"Land\",0,IF(AO2228<0,AO2228,IF(AO2210<1,AO2228,MAX(MIN(IF(AO2210>0,((AO2228-SUM($N2300:AN2300))/AO2210)*AO$15,0),AO2228*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AP2228<0,AP2228,IF(AP2210<1,AP2228,MAX(MIN(IF(AP2210>0,((AP2228-SUM($N2300:AO2300))/AP2210)*AP$15,0),AP2228*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AQ2228<0,AQ2228,IF(AQ2210<1,AQ2228,MAX(MIN(IF(AQ2210>0,((AQ2228-SUM($N2300:AP2300))/AQ2210)*AQ$15,0),AQ2228*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AR2228<0,AR2228,IF(AR2210<1,AR2228,MAX(MIN(IF(AR2210>0,((AR2228-SUM($N2300:AQ2300))/AR2210)*AR$15,0),AR2228*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AS2228<0,AS2228,IF(AS2210<1,AS2228,MAX(MIN(IF(AS2210>0,((AS2228-SUM($N2300:AR2300))/AS2210)*AS$15,0),AS2228*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AT2228<0,AT2228,IF(AT2210<1,AT2228,MAX(MIN(IF(AT2210>0,((AT2228-SUM($N2300:AS2300))/AT2210)*AT$15,0),AT2228*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AU2228<0,AU2228,IF(AU2210<1,AU2228,MAX(MIN(IF(AU2210>0,((AU2228-SUM($N2300:AT2300))/AU2210)*AU$15,0),AU2228*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AV2228<0,AV2228,IF(AV2210<1,AV2228,MAX(MIN(IF(AV2210>0,((AV2228-SUM($N2300:AU2300))/AV2210)*AV$15,0),AV2228*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AW2228<0,AW2228,IF(AW2210<1,AW2228,MAX(MIN(IF(AW2210>0,((AW2228-SUM($N2300:AV2300))/AW2210)*AW$15,0),AW2228*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AX2228<0,AX2228,IF(AX2210<1,AX2228,MAX(MIN(IF(AX2210>0,((AX2228-SUM($N2300:AW2300))/AX2210)*AX$15,0),AX2228*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AY2228<0,AY2228,IF(AY2210<1,AY2228,MAX(MIN(IF(AY2210>0,((AY2228-SUM($N2300:AX2300))/AY2210)*AY$15,0),AY2228*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(AZ2228<0,AZ2228,IF(AZ2210<1,AZ2228,MAX(MIN(IF(AZ2210>0,((AZ2228-SUM($N2300:AY2300))/AZ2210)*AZ$15,0),AZ2228*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BA2228<0,BA2228,IF(BA2210<1,BA2228,MAX(MIN(IF(BA2210>0,((BA2228-SUM($N2300:AZ2300))/BA2210)*BA$15,0),BA2228*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BB2228<0,BB2228,IF(BB2210<1,BB2228,MAX(MIN(IF(BB2210>0,((BB2228-SUM($N2300:BA2300))/BB2210)*BB$15,0),BB2228*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BC2228<0,BC2228,IF(BC2210<1,BC2228,MAX(MIN(IF(BC2210>0,((BC2228-SUM($N2300:BB2300))/BC2210)*BC$15,0),BC2228*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BD2228<0,BD2228,IF(BD2210<1,BD2228,MAX(MIN(IF(BD2210>0,((BD2228-SUM($N2300:BC2300))/BD2210)*BD$15,0),BD2228*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BE2228<0,BE2228,IF(BE2210<1,BE2228,MAX(MIN(IF(BE2210>0,((BE2228-SUM($N2300:BD2300))/BE2210)*BE$15,0),BE2228*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BF2228<0,BF2228,IF(BF2210<1,BF2228,MAX(MIN(IF(BF2210>0,((BF2228-SUM($N2300:BE2300))/BF2210)*BF$15,0),BF2228*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BG2228<0,BG2228,IF(BG2210<1,BG2228,MAX(MIN(IF(BG2210>0,((BG2228-SUM($N2300:BF2300))/BG2210)*BG$15,0),BG2228*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BH2228<0,BH2228,IF(BH2210<1,BH2228,MAX(MIN(IF(BH2210>0,((BH2228-SUM($N2300:BG2300))/BH2210)*BH$15,0),BH2228*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BI2228<0,BI2228,IF(BI2210<1,BI2228,MAX(MIN(IF(BI2210>0,((BI2228-SUM($N2300:BH2300))/BI2210)*BI$15,0),BI2228*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BJ2228<0,BJ2228,IF(BJ2210<1,BJ2228,MAX(MIN(IF(BJ2210>0,((BJ2228-SUM($N2300:BI2300))/BJ2210)*BJ$15,0),BJ2228*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BK2228<0,BK2228,IF(BK2210<1,BK2228,MAX(MIN(IF(BK2210>0,((BK2228-SUM($N2300:BJ2300))/BK2210)*BK$15,0),BK2228*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2282=\"Land\",0,IF(BL2228<0,BL2228,IF(BL2210<1,BL2228,MAX(MIN(IF(BL2210>0,((BL2228-SUM($N2300:BK2300))/BL2210)*BL$15,0),BL2228*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2283},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I675","v":-0.48369557688651665},{"$f":"-'PTRM expenditure'!J675","v":-0.48059564795604331},{"$f":"-'PTRM expenditure'!K675","v":-0.48059564795604337},{"$f":"-'PTRM expenditure'!L675","v":-0.48059564795604337},{"$f":"-'PTRM expenditure'!M675","v":-0.48059564795604343},{"$f":"-'PTRM expenditure'!N675","v":-0.48059564795604337},{"$f":"-IF($D2283=\"Land\",0,IF(O2229<0,O2229,IF(O2211<1,O2229,MAX(MIN(IF(O2211>0,((O2229-SUM($N2301:N2301))/O2211)*O$15,0),O2229*O$15),0))))*$K$6","v":-0.4851717335200752},{"$f":"-IF($D2283=\"Land\",0,IF(P2229<0,P2229,IF(P2211<1,P2229,MAX(MIN(IF(P2211>0,((P2229-SUM($N2301:O2301))/P2211)*P$15,0),P2229*P$15),0))))*$K$6","v":-0.4851717335200752},{"$f":"-IF($D2283=\"Land\",0,IF(Q2229<0,Q2229,IF(Q2211<1,Q2229,MAX(MIN(IF(Q2211>0,((Q2229-SUM($N2301:P2301))/Q2211)*Q$15,0),Q2229*Q$15),0))))*$K$6","v":-0.4851717335200752},{"$f":"-IF($D2283=\"Land\",0,IF(R2229<0,R2229,IF(R2211<1,R2229,MAX(MIN(IF(R2211>0,((R2229-SUM($N2301:Q2301))/R2211)*R$15,0),R2229*R$15),0))))*$K$6","v":-0.4851717335200752},{"$f":"-IF($D2283=\"Land\",0,IF(S2229<0,S2229,IF(S2211<1,S2229,MAX(MIN(IF(S2211>0,((S2229-SUM($N2301:R2301))/S2211)*S$15,0),S2229*S$15),0))))*$K$6","v":-0.4851717335200752},{"$f":"-IF($D2283=\"Land\",0,IF(T2229<0,T2229,IF(T2211<1,T2229,MAX(MIN(IF(T2211>0,((T2229-SUM($N2301:S2301))/T2211)*T$15,0),T2229*T$15),0))))*$K$6","v":-0.4851717335200752},{"$f":"-IF($D2283=\"Land\",0,IF(U2229<0,U2229,IF(U2211<1,U2229,MAX(MIN(IF(U2211>0,((U2229-SUM($N2301:T2301))/U2211)*U$15,0),U2229*U$15),0))))*$K$6","v":-0.48517173352007525},{"$f":"-IF($D2283=\"Land\",0,IF(V2229<0,V2229,IF(V2211<1,V2229,MAX(MIN(IF(V2211>0,((V2229-SUM($N2301:U2301))/V2211)*V$15,0),V2229*V$15),0))))*$K$6","v":-0.48517173352007525},{"$f":"-IF($D2283=\"Land\",0,IF(W2229<0,W2229,IF(W2211<1,W2229,MAX(MIN(IF(W2211>0,((W2229-SUM($N2301:V2301))/W2211)*W$15,0),W2229*W$15),0))))*$K$6","v":-0.48517173352007531},{"$f":"-IF($D2283=\"Land\",0,IF(X2229<0,X2229,IF(X2211<1,X2229,MAX(MIN(IF(X2211>0,((X2229-SUM($N2301:W2301))/X2211)*X$15,0),X2229*X$15),0))))*$K$6","v":-0.48517173352007531},{"$f":"-IF($D2283=\"Land\",0,IF(Y2229<0,Y2229,IF(Y2211<1,Y2229,MAX(MIN(IF(Y2211>0,((Y2229-SUM($N2301:X2301))/Y2211)*Y$15,0),Y2229*Y$15),0))))*$K$6","v":-0.24258586676003763},{"$f":"-IF($D2283=\"Land\",0,IF(Z2229<0,Z2229,IF(Z2211<1,Z2229,MAX(MIN(IF(Z2211>0,((Z2229-SUM($N2301:Y2301))/Z2211)*Z$15,0),Z2229*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AA2229<0,AA2229,IF(AA2211<1,AA2229,MAX(MIN(IF(AA2211>0,((AA2229-SUM($N2301:Z2301))/AA2211)*AA$15,0),AA2229*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AB2229<0,AB2229,IF(AB2211<1,AB2229,MAX(MIN(IF(AB2211>0,((AB2229-SUM($N2301:AA2301))/AB2211)*AB$15,0),AB2229*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AC2229<0,AC2229,IF(AC2211<1,AC2229,MAX(MIN(IF(AC2211>0,((AC2229-SUM($N2301:AB2301))/AC2211)*AC$15,0),AC2229*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AD2229<0,AD2229,IF(AD2211<1,AD2229,MAX(MIN(IF(AD2211>0,((AD2229-SUM($N2301:AC2301))/AD2211)*AD$15,0),AD2229*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AE2229<0,AE2229,IF(AE2211<1,AE2229,MAX(MIN(IF(AE2211>0,((AE2229-SUM($N2301:AD2301))/AE2211)*AE$15,0),AE2229*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AF2229<0,AF2229,IF(AF2211<1,AF2229,MAX(MIN(IF(AF2211>0,((AF2229-SUM($N2301:AE2301))/AF2211)*AF$15,0),AF2229*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AG2229<0,AG2229,IF(AG2211<1,AG2229,MAX(MIN(IF(AG2211>0,((AG2229-SUM($N2301:AF2301))/AG2211)*AG$15,0),AG2229*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AH2229<0,AH2229,IF(AH2211<1,AH2229,MAX(MIN(IF(AH2211>0,((AH2229-SUM($N2301:AG2301))/AH2211)*AH$15,0),AH2229*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AI2229<0,AI2229,IF(AI2211<1,AI2229,MAX(MIN(IF(AI2211>0,((AI2229-SUM($N2301:AH2301))/AI2211)*AI$15,0),AI2229*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AJ2229<0,AJ2229,IF(AJ2211<1,AJ2229,MAX(MIN(IF(AJ2211>0,((AJ2229-SUM($N2301:AI2301))/AJ2211)*AJ$15,0),AJ2229*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AK2229<0,AK2229,IF(AK2211<1,AK2229,MAX(MIN(IF(AK2211>0,((AK2229-SUM($N2301:AJ2301))/AK2211)*AK$15,0),AK2229*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AL2229<0,AL2229,IF(AL2211<1,AL2229,MAX(MIN(IF(AL2211>0,((AL2229-SUM($N2301:AK2301))/AL2211)*AL$15,0),AL2229*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AM2229<0,AM2229,IF(AM2211<1,AM2229,MAX(MIN(IF(AM2211>0,((AM2229-SUM($N2301:AL2301))/AM2211)*AM$15,0),AM2229*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AN2229<0,AN2229,IF(AN2211<1,AN2229,MAX(MIN(IF(AN2211>0,((AN2229-SUM($N2301:AM2301))/AN2211)*AN$15,0),AN2229*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AO2229<0,AO2229,IF(AO2211<1,AO2229,MAX(MIN(IF(AO2211>0,((AO2229-SUM($N2301:AN2301))/AO2211)*AO$15,0),AO2229*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AP2229<0,AP2229,IF(AP2211<1,AP2229,MAX(MIN(IF(AP2211>0,((AP2229-SUM($N2301:AO2301))/AP2211)*AP$15,0),AP2229*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AQ2229<0,AQ2229,IF(AQ2211<1,AQ2229,MAX(MIN(IF(AQ2211>0,((AQ2229-SUM($N2301:AP2301))/AQ2211)*AQ$15,0),AQ2229*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AR2229<0,AR2229,IF(AR2211<1,AR2229,MAX(MIN(IF(AR2211>0,((AR2229-SUM($N2301:AQ2301))/AR2211)*AR$15,0),AR2229*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AS2229<0,AS2229,IF(AS2211<1,AS2229,MAX(MIN(IF(AS2211>0,((AS2229-SUM($N2301:AR2301))/AS2211)*AS$15,0),AS2229*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AT2229<0,AT2229,IF(AT2211<1,AT2229,MAX(MIN(IF(AT2211>0,((AT2229-SUM($N2301:AS2301))/AT2211)*AT$15,0),AT2229*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AU2229<0,AU2229,IF(AU2211<1,AU2229,MAX(MIN(IF(AU2211>0,((AU2229-SUM($N2301:AT2301))/AU2211)*AU$15,0),AU2229*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AV2229<0,AV2229,IF(AV2211<1,AV2229,MAX(MIN(IF(AV2211>0,((AV2229-SUM($N2301:AU2301))/AV2211)*AV$15,0),AV2229*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AW2229<0,AW2229,IF(AW2211<1,AW2229,MAX(MIN(IF(AW2211>0,((AW2229-SUM($N2301:AV2301))/AW2211)*AW$15,0),AW2229*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AX2229<0,AX2229,IF(AX2211<1,AX2229,MAX(MIN(IF(AX2211>0,((AX2229-SUM($N2301:AW2301))/AX2211)*AX$15,0),AX2229*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AY2229<0,AY2229,IF(AY2211<1,AY2229,MAX(MIN(IF(AY2211>0,((AY2229-SUM($N2301:AX2301))/AY2211)*AY$15,0),AY2229*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(AZ2229<0,AZ2229,IF(AZ2211<1,AZ2229,MAX(MIN(IF(AZ2211>0,((AZ2229-SUM($N2301:AY2301))/AZ2211)*AZ$15,0),AZ2229*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BA2229<0,BA2229,IF(BA2211<1,BA2229,MAX(MIN(IF(BA2211>0,((BA2229-SUM($N2301:AZ2301))/BA2211)*BA$15,0),BA2229*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BB2229<0,BB2229,IF(BB2211<1,BB2229,MAX(MIN(IF(BB2211>0,((BB2229-SUM($N2301:BA2301))/BB2211)*BB$15,0),BB2229*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BC2229<0,BC2229,IF(BC2211<1,BC2229,MAX(MIN(IF(BC2211>0,((BC2229-SUM($N2301:BB2301))/BC2211)*BC$15,0),BC2229*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BD2229<0,BD2229,IF(BD2211<1,BD2229,MAX(MIN(IF(BD2211>0,((BD2229-SUM($N2301:BC2301))/BD2211)*BD$15,0),BD2229*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BE2229<0,BE2229,IF(BE2211<1,BE2229,MAX(MIN(IF(BE2211>0,((BE2229-SUM($N2301:BD2301))/BE2211)*BE$15,0),BE2229*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BF2229<0,BF2229,IF(BF2211<1,BF2229,MAX(MIN(IF(BF2211>0,((BF2229-SUM($N2301:BE2301))/BF2211)*BF$15,0),BF2229*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BG2229<0,BG2229,IF(BG2211<1,BG2229,MAX(MIN(IF(BG2211>0,((BG2229-SUM($N2301:BF2301))/BG2211)*BG$15,0),BG2229*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BH2229<0,BH2229,IF(BH2211<1,BH2229,MAX(MIN(IF(BH2211>0,((BH2229-SUM($N2301:BG2301))/BH2211)*BH$15,0),BH2229*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BI2229<0,BI2229,IF(BI2211<1,BI2229,MAX(MIN(IF(BI2211>0,((BI2229-SUM($N2301:BH2301))/BI2211)*BI$15,0),BI2229*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BJ2229<0,BJ2229,IF(BJ2211<1,BJ2229,MAX(MIN(IF(BJ2211>0,((BJ2229-SUM($N2301:BI2301))/BJ2211)*BJ$15,0),BJ2229*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BK2229<0,BK2229,IF(BK2211<1,BK2229,MAX(MIN(IF(BK2211>0,((BK2229-SUM($N2301:BJ2301))/BK2211)*BK$15,0),BK2229*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2283=\"Land\",0,IF(BL2229<0,BL2229,IF(BL2211<1,BL2229,MAX(MIN(IF(BL2211>0,((BL2229-SUM($N2301:BK2301))/BL2211)*BL$15,0),BL2229*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2286},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I678","v":0},{"$f":"-'PTRM expenditure'!J678","v":1.3003558834034751E-16},{"$f":"-'PTRM expenditure'!K678","v":0},{"$f":"-'PTRM expenditure'!L678","v":0},{"$f":"-'PTRM expenditure'!M678","v":0},{"$f":"-'PTRM expenditure'!N678","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(O2232<0,O2232,IF(O2214<1,O2232,MAX(MIN(IF(O2214>0,((O2232-SUM($N2304:N2304))/O2214)*O$15,0),O2232*O$15),0))))*$K$6","v":-1.3003558834034751E-16},{"$f":"-IF($D2286=\"Land\",0,IF(P2232<0,P2232,IF(P2214<1,P2232,MAX(MIN(IF(P2214>0,((P2232-SUM($N2304:O2304))/P2214)*P$15,0),P2232*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(Q2232<0,Q2232,IF(Q2214<1,Q2232,MAX(MIN(IF(Q2214>0,((Q2232-SUM($N2304:P2304))/Q2214)*Q$15,0),Q2232*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(R2232<0,R2232,IF(R2214<1,R2232,MAX(MIN(IF(R2214>0,((R2232-SUM($N2304:Q2304))/R2214)*R$15,0),R2232*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(S2232<0,S2232,IF(S2214<1,S2232,MAX(MIN(IF(S2214>0,((S2232-SUM($N2304:R2304))/S2214)*S$15,0),S2232*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(T2232<0,T2232,IF(T2214<1,T2232,MAX(MIN(IF(T2214>0,((T2232-SUM($N2304:S2304))/T2214)*T$15,0),T2232*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(U2232<0,U2232,IF(U2214<1,U2232,MAX(MIN(IF(U2214>0,((U2232-SUM($N2304:T2304))/U2214)*U$15,0),U2232*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(V2232<0,V2232,IF(V2214<1,V2232,MAX(MIN(IF(V2214>0,((V2232-SUM($N2304:U2304))/V2214)*V$15,0),V2232*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(W2232<0,W2232,IF(W2214<1,W2232,MAX(MIN(IF(W2214>0,((W2232-SUM($N2304:V2304))/W2214)*W$15,0),W2232*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(X2232<0,X2232,IF(X2214<1,X2232,MAX(MIN(IF(X2214>0,((X2232-SUM($N2304:W2304))/X2214)*X$15,0),X2232*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(Y2232<0,Y2232,IF(Y2214<1,Y2232,MAX(MIN(IF(Y2214>0,((Y2232-SUM($N2304:X2304))/Y2214)*Y$15,0),Y2232*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(Z2232<0,Z2232,IF(Z2214<1,Z2232,MAX(MIN(IF(Z2214>0,((Z2232-SUM($N2304:Y2304))/Z2214)*Z$15,0),Z2232*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AA2232<0,AA2232,IF(AA2214<1,AA2232,MAX(MIN(IF(AA2214>0,((AA2232-SUM($N2304:Z2304))/AA2214)*AA$15,0),AA2232*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AB2232<0,AB2232,IF(AB2214<1,AB2232,MAX(MIN(IF(AB2214>0,((AB2232-SUM($N2304:AA2304))/AB2214)*AB$15,0),AB2232*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AC2232<0,AC2232,IF(AC2214<1,AC2232,MAX(MIN(IF(AC2214>0,((AC2232-SUM($N2304:AB2304))/AC2214)*AC$15,0),AC2232*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AD2232<0,AD2232,IF(AD2214<1,AD2232,MAX(MIN(IF(AD2214>0,((AD2232-SUM($N2304:AC2304))/AD2214)*AD$15,0),AD2232*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AE2232<0,AE2232,IF(AE2214<1,AE2232,MAX(MIN(IF(AE2214>0,((AE2232-SUM($N2304:AD2304))/AE2214)*AE$15,0),AE2232*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AF2232<0,AF2232,IF(AF2214<1,AF2232,MAX(MIN(IF(AF2214>0,((AF2232-SUM($N2304:AE2304))/AF2214)*AF$15,0),AF2232*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AG2232<0,AG2232,IF(AG2214<1,AG2232,MAX(MIN(IF(AG2214>0,((AG2232-SUM($N2304:AF2304))/AG2214)*AG$15,0),AG2232*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AH2232<0,AH2232,IF(AH2214<1,AH2232,MAX(MIN(IF(AH2214>0,((AH2232-SUM($N2304:AG2304))/AH2214)*AH$15,0),AH2232*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AI2232<0,AI2232,IF(AI2214<1,AI2232,MAX(MIN(IF(AI2214>0,((AI2232-SUM($N2304:AH2304))/AI2214)*AI$15,0),AI2232*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AJ2232<0,AJ2232,IF(AJ2214<1,AJ2232,MAX(MIN(IF(AJ2214>0,((AJ2232-SUM($N2304:AI2304))/AJ2214)*AJ$15,0),AJ2232*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AK2232<0,AK2232,IF(AK2214<1,AK2232,MAX(MIN(IF(AK2214>0,((AK2232-SUM($N2304:AJ2304))/AK2214)*AK$15,0),AK2232*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AL2232<0,AL2232,IF(AL2214<1,AL2232,MAX(MIN(IF(AL2214>0,((AL2232-SUM($N2304:AK2304))/AL2214)*AL$15,0),AL2232*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AM2232<0,AM2232,IF(AM2214<1,AM2232,MAX(MIN(IF(AM2214>0,((AM2232-SUM($N2304:AL2304))/AM2214)*AM$15,0),AM2232*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AN2232<0,AN2232,IF(AN2214<1,AN2232,MAX(MIN(IF(AN2214>0,((AN2232-SUM($N2304:AM2304))/AN2214)*AN$15,0),AN2232*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AO2232<0,AO2232,IF(AO2214<1,AO2232,MAX(MIN(IF(AO2214>0,((AO2232-SUM($N2304:AN2304))/AO2214)*AO$15,0),AO2232*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AP2232<0,AP2232,IF(AP2214<1,AP2232,MAX(MIN(IF(AP2214>0,((AP2232-SUM($N2304:AO2304))/AP2214)*AP$15,0),AP2232*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AQ2232<0,AQ2232,IF(AQ2214<1,AQ2232,MAX(MIN(IF(AQ2214>0,((AQ2232-SUM($N2304:AP2304))/AQ2214)*AQ$15,0),AQ2232*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AR2232<0,AR2232,IF(AR2214<1,AR2232,MAX(MIN(IF(AR2214>0,((AR2232-SUM($N2304:AQ2304))/AR2214)*AR$15,0),AR2232*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AS2232<0,AS2232,IF(AS2214<1,AS2232,MAX(MIN(IF(AS2214>0,((AS2232-SUM($N2304:AR2304))/AS2214)*AS$15,0),AS2232*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AT2232<0,AT2232,IF(AT2214<1,AT2232,MAX(MIN(IF(AT2214>0,((AT2232-SUM($N2304:AS2304))/AT2214)*AT$15,0),AT2232*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AU2232<0,AU2232,IF(AU2214<1,AU2232,MAX(MIN(IF(AU2214>0,((AU2232-SUM($N2304:AT2304))/AU2214)*AU$15,0),AU2232*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AV2232<0,AV2232,IF(AV2214<1,AV2232,MAX(MIN(IF(AV2214>0,((AV2232-SUM($N2304:AU2304))/AV2214)*AV$15,0),AV2232*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AW2232<0,AW2232,IF(AW2214<1,AW2232,MAX(MIN(IF(AW2214>0,((AW2232-SUM($N2304:AV2304))/AW2214)*AW$15,0),AW2232*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AX2232<0,AX2232,IF(AX2214<1,AX2232,MAX(MIN(IF(AX2214>0,((AX2232-SUM($N2304:AW2304))/AX2214)*AX$15,0),AX2232*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AY2232<0,AY2232,IF(AY2214<1,AY2232,MAX(MIN(IF(AY2214>0,((AY2232-SUM($N2304:AX2304))/AY2214)*AY$15,0),AY2232*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(AZ2232<0,AZ2232,IF(AZ2214<1,AZ2232,MAX(MIN(IF(AZ2214>0,((AZ2232-SUM($N2304:AY2304))/AZ2214)*AZ$15,0),AZ2232*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BA2232<0,BA2232,IF(BA2214<1,BA2232,MAX(MIN(IF(BA2214>0,((BA2232-SUM($N2304:AZ2304))/BA2214)*BA$15,0),BA2232*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BB2232<0,BB2232,IF(BB2214<1,BB2232,MAX(MIN(IF(BB2214>0,((BB2232-SUM($N2304:BA2304))/BB2214)*BB$15,0),BB2232*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BC2232<0,BC2232,IF(BC2214<1,BC2232,MAX(MIN(IF(BC2214>0,((BC2232-SUM($N2304:BB2304))/BC2214)*BC$15,0),BC2232*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BD2232<0,BD2232,IF(BD2214<1,BD2232,MAX(MIN(IF(BD2214>0,((BD2232-SUM($N2304:BC2304))/BD2214)*BD$15,0),BD2232*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BE2232<0,BE2232,IF(BE2214<1,BE2232,MAX(MIN(IF(BE2214>0,((BE2232-SUM($N2304:BD2304))/BE2214)*BE$15,0),BE2232*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BF2232<0,BF2232,IF(BF2214<1,BF2232,MAX(MIN(IF(BF2214>0,((BF2232-SUM($N2304:BE2304))/BF2214)*BF$15,0),BF2232*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BG2232<0,BG2232,IF(BG2214<1,BG2232,MAX(MIN(IF(BG2214>0,((BG2232-SUM($N2304:BF2304))/BG2214)*BG$15,0),BG2232*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BH2232<0,BH2232,IF(BH2214<1,BH2232,MAX(MIN(IF(BH2214>0,((BH2232-SUM($N2304:BG2304))/BH2214)*BH$15,0),BH2232*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BI2232<0,BI2232,IF(BI2214<1,BI2232,MAX(MIN(IF(BI2214>0,((BI2232-SUM($N2304:BH2304))/BI2214)*BI$15,0),BI2232*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BJ2232<0,BJ2232,IF(BJ2214<1,BJ2232,MAX(MIN(IF(BJ2214>0,((BJ2232-SUM($N2304:BI2304))/BJ2214)*BJ$15,0),BJ2232*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BK2232<0,BK2232,IF(BK2214<1,BK2232,MAX(MIN(IF(BK2214>0,((BK2232-SUM($N2304:BJ2304))/BK2214)*BK$15,0),BK2232*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(BL2232<0,BL2232,IF(BL2214<1,BL2232,MAX(MIN(IF(BL2214>0,((BL2232-SUM($N2304:BK2304))/BL2214)*BL$15,0),BL2232*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2290},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I682","v":0},{"$f":"-'PTRM expenditure'!J682","v":0},{"$f":"-'PTRM expenditure'!K682","v":0},{"$f":"-'PTRM expenditure'!L682","v":0},{"$f":"-'PTRM expenditure'!M682","v":0},{"$f":"-'PTRM expenditure'!N682","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(O2236<0,O2236,IF(O2218<1,O2236,MAX(MIN(IF(O2218>0,((O2236-SUM($N2308:N2308))/O2218)*O$15,0),O2236*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(P2236<0,P2236,IF(P2218<1,P2236,MAX(MIN(IF(P2218>0,((P2236-SUM($N2308:O2308))/P2218)*P$15,0),P2236*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(Q2236<0,Q2236,IF(Q2218<1,Q2236,MAX(MIN(IF(Q2218>0,((Q2236-SUM($N2308:P2308))/Q2218)*Q$15,0),Q2236*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(R2236<0,R2236,IF(R2218<1,R2236,MAX(MIN(IF(R2218>0,((R2236-SUM($N2308:Q2308))/R2218)*R$15,0),R2236*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(S2236<0,S2236,IF(S2218<1,S2236,MAX(MIN(IF(S2218>0,((S2236-SUM($N2308:R2308))/S2218)*S$15,0),S2236*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(T2236<0,T2236,IF(T2218<1,T2236,MAX(MIN(IF(T2218>0,((T2236-SUM($N2308:S2308))/T2218)*T$15,0),T2236*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(U2236<0,U2236,IF(U2218<1,U2236,MAX(MIN(IF(U2218>0,((U2236-SUM($N2308:T2308))/U2218)*U$15,0),U2236*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(V2236<0,V2236,IF(V2218<1,V2236,MAX(MIN(IF(V2218>0,((V2236-SUM($N2308:U2308))/V2218)*V$15,0),V2236*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(W2236<0,W2236,IF(W2218<1,W2236,MAX(MIN(IF(W2218>0,((W2236-SUM($N2308:V2308))/W2218)*W$15,0),W2236*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(X2236<0,X2236,IF(X2218<1,X2236,MAX(MIN(IF(X2218>0,((X2236-SUM($N2308:W2308))/X2218)*X$15,0),X2236*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(Y2236<0,Y2236,IF(Y2218<1,Y2236,MAX(MIN(IF(Y2218>0,((Y2236-SUM($N2308:X2308))/Y2218)*Y$15,0),Y2236*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(Z2236<0,Z2236,IF(Z2218<1,Z2236,MAX(MIN(IF(Z2218>0,((Z2236-SUM($N2308:Y2308))/Z2218)*Z$15,0),Z2236*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AA2236<0,AA2236,IF(AA2218<1,AA2236,MAX(MIN(IF(AA2218>0,((AA2236-SUM($N2308:Z2308))/AA2218)*AA$15,0),AA2236*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AB2236<0,AB2236,IF(AB2218<1,AB2236,MAX(MIN(IF(AB2218>0,((AB2236-SUM($N2308:AA2308))/AB2218)*AB$15,0),AB2236*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AC2236<0,AC2236,IF(AC2218<1,AC2236,MAX(MIN(IF(AC2218>0,((AC2236-SUM($N2308:AB2308))/AC2218)*AC$15,0),AC2236*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AD2236<0,AD2236,IF(AD2218<1,AD2236,MAX(MIN(IF(AD2218>0,((AD2236-SUM($N2308:AC2308))/AD2218)*AD$15,0),AD2236*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AE2236<0,AE2236,IF(AE2218<1,AE2236,MAX(MIN(IF(AE2218>0,((AE2236-SUM($N2308:AD2308))/AE2218)*AE$15,0),AE2236*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AF2236<0,AF2236,IF(AF2218<1,AF2236,MAX(MIN(IF(AF2218>0,((AF2236-SUM($N2308:AE2308))/AF2218)*AF$15,0),AF2236*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AG2236<0,AG2236,IF(AG2218<1,AG2236,MAX(MIN(IF(AG2218>0,((AG2236-SUM($N2308:AF2308))/AG2218)*AG$15,0),AG2236*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AH2236<0,AH2236,IF(AH2218<1,AH2236,MAX(MIN(IF(AH2218>0,((AH2236-SUM($N2308:AG2308))/AH2218)*AH$15,0),AH2236*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AI2236<0,AI2236,IF(AI2218<1,AI2236,MAX(MIN(IF(AI2218>0,((AI2236-SUM($N2308:AH2308))/AI2218)*AI$15,0),AI2236*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AJ2236<0,AJ2236,IF(AJ2218<1,AJ2236,MAX(MIN(IF(AJ2218>0,((AJ2236-SUM($N2308:AI2308))/AJ2218)*AJ$15,0),AJ2236*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AK2236<0,AK2236,IF(AK2218<1,AK2236,MAX(MIN(IF(AK2218>0,((AK2236-SUM($N2308:AJ2308))/AK2218)*AK$15,0),AK2236*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AL2236<0,AL2236,IF(AL2218<1,AL2236,MAX(MIN(IF(AL2218>0,((AL2236-SUM($N2308:AK2308))/AL2218)*AL$15,0),AL2236*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AM2236<0,AM2236,IF(AM2218<1,AM2236,MAX(MIN(IF(AM2218>0,((AM2236-SUM($N2308:AL2308))/AM2218)*AM$15,0),AM2236*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AN2236<0,AN2236,IF(AN2218<1,AN2236,MAX(MIN(IF(AN2218>0,((AN2236-SUM($N2308:AM2308))/AN2218)*AN$15,0),AN2236*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AO2236<0,AO2236,IF(AO2218<1,AO2236,MAX(MIN(IF(AO2218>0,((AO2236-SUM($N2308:AN2308))/AO2218)*AO$15,0),AO2236*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AP2236<0,AP2236,IF(AP2218<1,AP2236,MAX(MIN(IF(AP2218>0,((AP2236-SUM($N2308:AO2308))/AP2218)*AP$15,0),AP2236*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AQ2236<0,AQ2236,IF(AQ2218<1,AQ2236,MAX(MIN(IF(AQ2218>0,((AQ2236-SUM($N2308:AP2308))/AQ2218)*AQ$15,0),AQ2236*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AR2236<0,AR2236,IF(AR2218<1,AR2236,MAX(MIN(IF(AR2218>0,((AR2236-SUM($N2308:AQ2308))/AR2218)*AR$15,0),AR2236*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AS2236<0,AS2236,IF(AS2218<1,AS2236,MAX(MIN(IF(AS2218>0,((AS2236-SUM($N2308:AR2308))/AS2218)*AS$15,0),AS2236*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AT2236<0,AT2236,IF(AT2218<1,AT2236,MAX(MIN(IF(AT2218>0,((AT2236-SUM($N2308:AS2308))/AT2218)*AT$15,0),AT2236*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AU2236<0,AU2236,IF(AU2218<1,AU2236,MAX(MIN(IF(AU2218>0,((AU2236-SUM($N2308:AT2308))/AU2218)*AU$15,0),AU2236*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AV2236<0,AV2236,IF(AV2218<1,AV2236,MAX(MIN(IF(AV2218>0,((AV2236-SUM($N2308:AU2308))/AV2218)*AV$15,0),AV2236*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AW2236<0,AW2236,IF(AW2218<1,AW2236,MAX(MIN(IF(AW2218>0,((AW2236-SUM($N2308:AV2308))/AW2218)*AW$15,0),AW2236*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AX2236<0,AX2236,IF(AX2218<1,AX2236,MAX(MIN(IF(AX2218>0,((AX2236-SUM($N2308:AW2308))/AX2218)*AX$15,0),AX2236*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AY2236<0,AY2236,IF(AY2218<1,AY2236,MAX(MIN(IF(AY2218>0,((AY2236-SUM($N2308:AX2308))/AY2218)*AY$15,0),AY2236*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(AZ2236<0,AZ2236,IF(AZ2218<1,AZ2236,MAX(MIN(IF(AZ2218>0,((AZ2236-SUM($N2308:AY2308))/AZ2218)*AZ$15,0),AZ2236*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BA2236<0,BA2236,IF(BA2218<1,BA2236,MAX(MIN(IF(BA2218>0,((BA2236-SUM($N2308:AZ2308))/BA2218)*BA$15,0),BA2236*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BB2236<0,BB2236,IF(BB2218<1,BB2236,MAX(MIN(IF(BB2218>0,((BB2236-SUM($N2308:BA2308))/BB2218)*BB$15,0),BB2236*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BC2236<0,BC2236,IF(BC2218<1,BC2236,MAX(MIN(IF(BC2218>0,((BC2236-SUM($N2308:BB2308))/BC2218)*BC$15,0),BC2236*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BD2236<0,BD2236,IF(BD2218<1,BD2236,MAX(MIN(IF(BD2218>0,((BD2236-SUM($N2308:BC2308))/BD2218)*BD$15,0),BD2236*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BE2236<0,BE2236,IF(BE2218<1,BE2236,MAX(MIN(IF(BE2218>0,((BE2236-SUM($N2308:BD2308))/BE2218)*BE$15,0),BE2236*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BF2236<0,BF2236,IF(BF2218<1,BF2236,MAX(MIN(IF(BF2218>0,((BF2236-SUM($N2308:BE2308))/BF2218)*BF$15,0),BF2236*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BG2236<0,BG2236,IF(BG2218<1,BG2236,MAX(MIN(IF(BG2218>0,((BG2236-SUM($N2308:BF2308))/BG2218)*BG$15,0),BG2236*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BH2236<0,BH2236,IF(BH2218<1,BH2236,MAX(MIN(IF(BH2218>0,((BH2236-SUM($N2308:BG2308))/BH2218)*BH$15,0),BH2236*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BI2236<0,BI2236,IF(BI2218<1,BI2236,MAX(MIN(IF(BI2218>0,((BI2236-SUM($N2308:BH2308))/BI2218)*BI$15,0),BI2236*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BJ2236<0,BJ2236,IF(BJ2218<1,BJ2236,MAX(MIN(IF(BJ2218>0,((BJ2236-SUM($N2308:BI2308))/BJ2218)*BJ$15,0),BJ2236*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BK2236<0,BK2236,IF(BK2218<1,BK2236,MAX(MIN(IF(BK2218>0,((BK2236-SUM($N2308:BJ2308))/BK2218)*BK$15,0),BK2236*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(BL2236<0,BL2236,IF(BL2218<1,BL2236,MAX(MIN(IF(BL2218>0,((BL2236-SUM($N2308:BK2308))/BL2218)*BL$15,0),BL2236*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2293},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2296},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2300},null,null,"Buildings"]
[{"$f":"ROW()","v":2303},null,null,"Vehicle"]
[{"$f":"ROW()","v":2306},null,null,"FRC"]
[{"$f":"ROW()","v":2307},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2314},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I2224+I2242+I2260+I2278 + I2296","v":5.5043419819982073},{"$f":"J2224+J2242+J2260+J2278 + J2296","v":5.3960436548824502},5.287745327766693,5.1794470006509368,5.0711486735351805,4.9628503464194242,{"$f":"O2224+O2242+O2260+O2278 + O2296","v":4.8537767124321842},4.7447030784449442,4.6356294444577042,4.5265558104704642,4.4174821764832242,{"$f":"T2224+T2242+T2260+T2278 + T2296","v":4.3084085424959842},4.1993349085087441,{"$f":"V2224+V2242+V2260+V2278 + V2296","v":4.0902612745215041},3.9811876405342641,3.8721140065470241,3.7630403725597841,3.6539667385725441,3.544893104585304,3.435819470598064,3.326745836610824,3.217672202623584,3.108598568636344,2.999524934649104,2.890451300661864,2.7813776666746239,{"$f":"AI2224+AI2242+AI2260+AI2278 + AI2296","v":2.6723040326873839},2.5632303987001439,2.4541567647129039,2.3450831307256639,2.2360094967384239,2.1269358627511838,2.0178622287639438,1.9087885947767036,1.7997149607894634,1.6906413268022231,1.5815676928149829,1.4724940588277426,1.3634204248405024,{"$f":"AV2224+AV2242+AV2260+AV2278 + AV2296","v":1.2543467908532622},1.1452731568660219,1.0361995228787817,0.92712588889154146,0.81805225490430133,0.70897862091706121,{"$f":"BB2224+BB2242+BB2260+BB2278 + BB2296","v":0.59990498692982097},0.49083135294258079,0.38175771895534061,0.27268408496810043,0.16361045098086024,5.4536816993620077E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2317},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I2227+I2245+I2263+I2281 + I2299","v":1.7841144930115833},{"$f":"J2227+J2245+J2263+J2281 + J2299","v":1.7259938246957545},1.6678731563799256,1.6097524880640968,1.5516318197482679,1.4935111514324391,{"$f":"O2227+O2245+O2263+O2281 + O2299","v":1.4349420866703826},1.3763730219083261,1.3178039571462696,1.2592348923842132,1.2006658276221567,{"$f":"T2227+T2245+T2263+T2281 + T2299","v":1.1420967628601002},1.0835276980980437,{"$f":"V2227+V2245+V2263+V2281 + V2299","v":1.0249586333359872},0.96638956857393088,0.90782050381187451,0.84925143904981804,0.79068237428776167,0.7321133095257053,0.67354424476364883,0.61497518000159235,0.55640611523953598,0.49783705047747956,0.43926798571542314,0.38069892095336672,0.32212985619131029,{"$f":"AI2227+AI2245+AI2263+AI2281 + AI2299","v":0.26356079142925387},0.20499172666719745,0.14642266190514103,8.7853597143084619E-2,2.9284532381028204E-2,0,0,0,0,0,0,0,0,{"$f":"AV2227+AV2245+AV2263+AV2281 + AV2299","v":0},0,0,0,0,0,{"$f":"BB2227+BB2245+BB2263+BB2281 + BB2299","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2320},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I2230+I2248+I2266+I2284 + I2302","v":4.2732062363624349E-16},{"$f":"J2230+J2248+J2266+J2284 + J2302","v":2.7386307154691533E-18},2.7386307154691533E-18,2.7386307154691533E-18,2.7386307154691533E-18,2.7386307154691533E-18,{"$f":"O2230+O2248+O2266+O2284 + O2302","v":0},0,0,0,0,{"$f":"T2230+T2248+T2266+T2284 + T2302","v":0},0,{"$f":"V2230+V2248+V2266+V2284 + V2302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2230+AI2248+AI2266+AI2284 + AI2302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2230+AV2248+AV2266+AV2284 + AV2302","v":0},0,0,0,0,0,{"$f":"BB2230+BB2248+BB2266+BB2284 + BB2302","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2324},null,null,"FRC",null,null,null,null,{"$f":"I2234+I2252+I2270+I2288 + I2306","v":0},{"$f":"J2234+J2252+J2270+J2288 + J2306","v":0},0,0,0,0,{"$f":"O2234+O2252+O2270+O2288 + O2306","v":0},0,0,0,0,{"$f":"T2234+T2252+T2270+T2288 + T2306","v":0},0,{"$f":"V2234+V2252+V2270+V2288 + V2306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2234+AI2252+AI2270+AI2288 + AI2306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2234+AV2252+AV2270+AV2288 + AV2306","v":0},0,0,0,0,0,{"$f":"BB2234+BB2252+BB2270+BB2288 + BB2306","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2326},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I2236+I2254+I2272+I2290 + I2308","v":0},{"$f":"J2236+J2254+J2272+J2290 + J2308","v":0},0,0,0,0,{"$f":"O2236+O2254+O2272+O2290 + O2308","v":0},0,0,0,0,{"$f":"T2236+T2254+T2272+T2290 + T2308","v":0},0,{"$f":"V2236+V2254+V2272+V2290 + V2308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2236+AI2254+AI2272+AI2290 + AI2308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2236+AV2254+AV2272+AV2290 + AV2308","v":0},0,0,0,0,0,{"$f":"BB2236+BB2254+BB2272+BB2290 + BB2308","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2330},null,null,"High Pressure Mains - Steel",null,null,null,null,72.5,{"$f":"(I2330-I$15)*(I2330>J$15)","v":71.5},70.5,69.5,68.5,67.5,{"$f":"(N2330-N$15)*(N2330>O$15)","v":66.5},{"$f":"(O2330-O$15)*(O2330>P$15)","v":65.5},{"$f":"(P2330-P$15)*(P2330>Q$15)","v":64.5},{"$f":"(Q2330-Q$15)*(Q2330>R$15)","v":63.5},{"$f":"(R2330-R$15)*(R2330>S$15)","v":62.5},{"$f":"(S2330-S$15)*(S2330>T$15)","v":61.5},{"$f":"(T2330-T$15)*(T2330>U$15)","v":60.5},{"$f":"(U2330-U$15)*(U2330>V$15)","v":59.5},{"$f":"(V2330-V$15)*(V2330>W$15)","v":58.5},{"$f":"(W2330-W$15)*(W2330>X$15)","v":57.5},{"$f":"(X2330-X$15)*(X2330>Y$15)","v":56.5},{"$f":"(Y2330-Y$15)*(Y2330>Z$15)","v":55.5},{"$f":"(Z2330-Z$15)*(Z2330>AA$15)","v":54.5},{"$f":"(AA2330-AA$15)*(AA2330>AB$15)","v":53.5},{"$f":"(AB2330-AB$15)*(AB2330>AC$15)","v":52.5},{"$f":"(AC2330-AC$15)*(AC2330>AD$15)","v":51.5},{"$f":"(AD2330-AD$15)*(AD2330>AE$15)","v":50.5},{"$f":"(AE2330-AE$15)*(AE2330>AF$15)","v":49.5},{"$f":"(AF2330-AF$15)*(AF2330>AG$15)","v":48.5},{"$f":"(AG2330-AG$15)*(AG2330>AH$15)","v":47.5},{"$f":"(AH2330-AH$15)*(AH2330>AI$15)","v":46.5},{"$f":"(AI2330-AI$15)*(AI2330>AJ$15)","v":45.5},{"$f":"(AJ2330-AJ$15)*(AJ2330>AK$15)","v":44.5},{"$f":"(AK2330-AK$15)*(AK2330>AL$15)","v":43.5},{"$f":"(AL2330-AL$15)*(AL2330>AM$15)","v":42.5},{"$f":"(AM2330-AM$15)*(AM2330>AN$15)","v":41.5},{"$f":"(AN2330-AN$15)*(AN2330>AO$15)","v":40.5},{"$f":"(AO2330-AO$15)*(AO2330>AP$15)","v":39.5},{"$f":"(AP2330-AP$15)*(AP2330>AQ$15)","v":38.5},{"$f":"(AQ2330-AQ$15)*(AQ2330>AR$15)","v":37.5},{"$f":"(AR2330-AR$15)*(AR2330>AS$15)","v":36.5},{"$f":"(AS2330-AS$15)*(AS2330>AT$15)","v":35.5},{"$f":"(AT2330-AT$15)*(AT2330>AU$15)","v":34.5},{"$f":"(AU2330-AU$15)*(AU2330>AV$15)","v":33.5},{"$f":"(AV2330-AV$15)*(AV2330>AW$15)","v":32.5},{"$f":"(AW2330-AW$15)*(AW2330>AX$15)","v":31.5},{"$f":"(AX2330-AX$15)*(AX2330>AY$15)","v":30.5},{"$f":"(AY2330-AY$15)*(AY2330>AZ$15)","v":29.5},{"$f":"(AZ2330-AZ$15)*(AZ2330>BA$15)","v":28.5},{"$f":"(BA2330-BA$15)*(BA2330>BB$15)","v":27.5},{"$f":"(BB2330-BB$15)*(BB2330>BC$15)","v":26.5},{"$f":"(BC2330-BC$15)*(BC2330>BD$15)","v":25.5},{"$f":"(BD2330-BD$15)*(BD2330>BE$15)","v":24.5},{"$f":"(BE2330-BE$15)*(BE2330>BF$15)","v":23.5},{"$f":"(BF2330-BF$15)*(BF2330>BG$15)","v":22.5},{"$f":"(BG2330-BG$15)*(BG2330>BH$15)","v":21.5},{"$f":"(BH2330-BH$15)*(BH2330>BI$15)","v":20.5},{"$f":"(BI2330-BI$15)*(BI2330>BJ$15)","v":19.5},{"$f":"(BJ2330-BJ$15)*(BJ2330>BK$15)","v":18.5},{"$f":"(BK2330-BK$15)*(BK2330>BL$15)","v":17.5}]
[{"$f":"ROW()","v":2333},null,null,"Medium / Low Pressure Mains",null,null,null,null,52.5,{"$f":"(I2333-I$15)*(I2333>J$15)","v":51.5},50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":2337},null,null,"Buildings",null,null,null,null,32.5,{"$f":"(I2337-I$15)*(I2337>J$15)","v":31.5},30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2340},null,null,"Vehicle",null,null,null,null,2.5,{"$f":"(I2340-I$15)*(I2340>J$15)","v":1.5},0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2343},null,null,"FRC",null,null,null,null,0,{"$f":"(I2343-I$15)*(I2343>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2350},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2351},null,null,"Medium / Low Pressure Mains",null,null,null,null,11.478415379018422,11.259778895608548,11.042543619058041,10.825308342507533,10.608073065957026,10.390837789406518,10.173602512856011,9.9548153620419022,9.7360282112277936,9.517241060413685,9.2984539095995764,9.0796667587854696,8.8608796079713628,8.6420924571572542,8.4233053063431456,8.2045181555290387,7.985731004714931,7.7669438539008233,7.5481567030867156,7.3293695522726079,7.1105824014585002,6.8917952506443925,6.6730080998302848,6.454220949016177,6.2354337982020693,6.0166466473879616,5.7978594965738539,5.5790723457597462,5.3602851949456385,5.1414980441315308,4.9227108933174231,4.7039237425033154,4.4851365916892076,4.2663494408750999,4.0475622900609922,3.8287751392468845,3.6099879884327768,3.3912008376186691,3.1724136868045614,2.9536265359904537,2.7348393851763459,2.5160522343622382,2.2972650835481305,2.0784779327340228,1.8596907819199151,1.6409036311058074,1.4221164802916997,1.203329329477592,0.98454217866348437,0.76575502784937677,0.54696787703526906,0.32818072622116146,0.10939357540705383,0,0,0]
[{"$f":"ROW()","v":2354},null,null,"Secondary Gate Stations",null,null,null,null,0.17574197811034956,0.17033453263003109,0.16496174261791496,0.15958895260579883,0.1542161625936827,0.14884337258156657,0.14347058256945044,0.13805659832154665,0.13264261407364286,0.12722862982573907,0.12181464557783528,0.11640066132993149,0.1109866770820277,0.1055726928341239,0.10015870858622011,9.4744724338316322E-2,8.933074009041253E-2,8.3916755842508739E-2,7.8502771594604948E-2,7.3088787346701156E-2,6.7674803098797365E-2,6.2260818850893573E-2,5.6846834602989782E-2,5.1432850355085991E-2,4.6018866107182199E-2,4.0604881859278408E-2,3.5190897611374616E-2,2.9776913363470828E-2,2.436292911556704E-2,1.8948944867663253E-2,1.3534960619759466E-2,8.1209763718556802E-3,2.7069921239518931E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2357},null,null,"Equipment & Vehicles",null,null,null,null,0.23614525556893942,0.14168715334136367,4.7834418245109853E-2,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2361},null,null,"FRC",null,null,null,null,0,{"$f":"I2451","v":0},{"$f":"J2451","v":0},{"$f":"K2451","v":0},{"$f":"L2451","v":0},{"$f":"M2451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2364},null,null,"Total",null,null,null,null,{"$f":"SUM(I2348:I2363)","v":35.798952599260687},34.333007962595687,32.876458334706477,31.466835074365409,30.104138181572463,28.741441288779523,{"$f":"SUM(O2348:O2363)","v":27.378744395986576},26.00319598518184,24.628555625074092,23.253915264966341,21.87927490485859,{"$f":"SUM(T2348:T2363)","v":20.504634544750843},19.129994184643088,{"$f":"SUM(V2348:V2363)","v":17.755353824535341},16.380713464427586,15.006073104319837,13.631432744212088,12.256792384104337,11.407097004574792,11.082346605623453,10.75759620667211,10.432845807720769,10.108095408769428,9.7833450098180865,9.4585946108667471,9.1338442119154095,{"$f":"SUM(AI2348:AI2363)","v":8.8090938129640648},8.4843434140127254,8.1595930150613842,7.8348426161100431,7.5100922171587028,7.1853418182073607,6.8605914192560205,6.5597917293295689,6.282942748428006,6.0060937675264441,5.7292447866248812,5.4523958057233184,5.1755468248217555,{"$f":"SUM(AV2348:AV2363)","v":4.8986978439201927},4.6218488630186307,4.3449998821170679,4.068150901215505,3.7913019203139422,3.5144529394123798,{"$f":"SUM(BB2348:BB2363)","v":3.2376039585108174},2.9607549776092545,2.6839059967076917,2.4070570158061293,2.1302080349045669,1.8533590540030043,1.5765100731014416,1.2996610921998792,1.1322056867053705,1.0741438566179156,1.0160820265304606]
[{"$f":"ROW()","v":2367},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2371},null,null,"Regulators"]
[{"$f":"ROW()","v":2374},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2375},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2378},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2381},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2385},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2388},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2391},null,null,"Buildings"]
[{"$f":"ROW()","v":2395},null,null,"Information Technology"]
[{"$f":"ROW()","v":2398},null,null,"Land"]
[{"$f":"ROW()","v":2399},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2402},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I703","v":-5.8033865431631922E-2},{"$f":"-'PTRM expenditure'!J703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!K703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!L703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!M703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!N703","v":-5.7661935509186316E-2},{"$f":"-IF($D2402=\"Land\",0,IF(O2348<0,O2348,IF(O2330<1,O2348,MAX(MIN(IF(O2330>0,((O2348-SUM($N2420:N2420))/O2330)*O$15,0),O2348*O$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(P2348<0,P2348,IF(P2330<1,P2348,MAX(MIN(IF(P2330>0,((P2348-SUM($N2420:O2420))/P2330)*P$15,0),P2348*P$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(Q2348<0,Q2348,IF(Q2330<1,Q2348,MAX(MIN(IF(Q2330>0,((Q2348-SUM($N2420:P2420))/Q2330)*Q$15,0),Q2348*Q$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(R2348<0,R2348,IF(R2330<1,R2348,MAX(MIN(IF(R2330>0,((R2348-SUM($N2420:Q2420))/R2330)*R$15,0),R2348*R$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(S2348<0,S2348,IF(S2330<1,S2348,MAX(MIN(IF(S2330>0,((S2348-SUM($N2420:R2420))/S2330)*S$15,0),S2348*S$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(T2348<0,T2348,IF(T2330<1,T2348,MAX(MIN(IF(T2330>0,((T2348-SUM($N2420:S2420))/T2330)*T$15,0),T2348*T$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(U2348<0,U2348,IF(U2330<1,U2348,MAX(MIN(IF(U2330>0,((U2348-SUM($N2420:T2420))/U2330)*U$15,0),U2348*U$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(V2348<0,V2348,IF(V2330<1,V2348,MAX(MIN(IF(V2330>0,((V2348-SUM($N2420:U2420))/V2330)*V$15,0),V2348*V$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(W2348<0,W2348,IF(W2330<1,W2348,MAX(MIN(IF(W2330>0,((W2348-SUM($N2420:V2420))/W2330)*W$15,0),W2348*W$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(X2348<0,X2348,IF(X2330<1,X2348,MAX(MIN(IF(X2330>0,((X2348-SUM($N2420:W2420))/X2330)*X$15,0),X2348*X$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(Y2348<0,Y2348,IF(Y2330<1,Y2348,MAX(MIN(IF(Y2330>0,((Y2348-SUM($N2420:X2420))/Y2330)*Y$15,0),Y2348*Y$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(Z2348<0,Z2348,IF(Z2330<1,Z2348,MAX(MIN(IF(Z2330>0,((Z2348-SUM($N2420:Y2420))/Z2330)*Z$15,0),Z2348*Z$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AA2348<0,AA2348,IF(AA2330<1,AA2348,MAX(MIN(IF(AA2330>0,((AA2348-SUM($N2420:Z2420))/AA2330)*AA$15,0),AA2348*AA$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AB2348<0,AB2348,IF(AB2330<1,AB2348,MAX(MIN(IF(AB2330>0,((AB2348-SUM($N2420:AA2420))/AB2330)*AB$15,0),AB2348*AB$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AC2348<0,AC2348,IF(AC2330<1,AC2348,MAX(MIN(IF(AC2330>0,((AC2348-SUM($N2420:AB2420))/AC2330)*AC$15,0),AC2348*AC$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AD2348<0,AD2348,IF(AD2330<1,AD2348,MAX(MIN(IF(AD2330>0,((AD2348-SUM($N2420:AC2420))/AD2330)*AD$15,0),AD2348*AD$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AE2348<0,AE2348,IF(AE2330<1,AE2348,MAX(MIN(IF(AE2330>0,((AE2348-SUM($N2420:AD2420))/AE2330)*AE$15,0),AE2348*AE$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AF2348<0,AF2348,IF(AF2330<1,AF2348,MAX(MIN(IF(AF2330>0,((AF2348-SUM($N2420:AE2420))/AF2330)*AF$15,0),AF2348*AF$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AG2348<0,AG2348,IF(AG2330<1,AG2348,MAX(MIN(IF(AG2330>0,((AG2348-SUM($N2420:AF2420))/AG2330)*AG$15,0),AG2348*AG$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AH2348<0,AH2348,IF(AH2330<1,AH2348,MAX(MIN(IF(AH2330>0,((AH2348-SUM($N2420:AG2420))/AH2330)*AH$15,0),AH2348*AH$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AI2348<0,AI2348,IF(AI2330<1,AI2348,MAX(MIN(IF(AI2330>0,((AI2348-SUM($N2420:AH2420))/AI2330)*AI$15,0),AI2348*AI$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AJ2348<0,AJ2348,IF(AJ2330<1,AJ2348,MAX(MIN(IF(AJ2330>0,((AJ2348-SUM($N2420:AI2420))/AJ2330)*AJ$15,0),AJ2348*AJ$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AK2348<0,AK2348,IF(AK2330<1,AK2348,MAX(MIN(IF(AK2330>0,((AK2348-SUM($N2420:AJ2420))/AK2330)*AK$15,0),AK2348*AK$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AL2348<0,AL2348,IF(AL2330<1,AL2348,MAX(MIN(IF(AL2330>0,((AL2348-SUM($N2420:AK2420))/AL2330)*AL$15,0),AL2348*AL$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AM2348<0,AM2348,IF(AM2330<1,AM2348,MAX(MIN(IF(AM2330>0,((AM2348-SUM($N2420:AL2420))/AM2330)*AM$15,0),AM2348*AM$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AN2348<0,AN2348,IF(AN2330<1,AN2348,MAX(MIN(IF(AN2330>0,((AN2348-SUM($N2420:AM2420))/AN2330)*AN$15,0),AN2348*AN$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AO2348<0,AO2348,IF(AO2330<1,AO2348,MAX(MIN(IF(AO2330>0,((AO2348-SUM($N2420:AN2420))/AO2330)*AO$15,0),AO2348*AO$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AP2348<0,AP2348,IF(AP2330<1,AP2348,MAX(MIN(IF(AP2330>0,((AP2348-SUM($N2420:AO2420))/AP2330)*AP$15,0),AP2348*AP$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AQ2348<0,AQ2348,IF(AQ2330<1,AQ2348,MAX(MIN(IF(AQ2330>0,((AQ2348-SUM($N2420:AP2420))/AQ2330)*AQ$15,0),AQ2348*AQ$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AR2348<0,AR2348,IF(AR2330<1,AR2348,MAX(MIN(IF(AR2330>0,((AR2348-SUM($N2420:AQ2420))/AR2330)*AR$15,0),AR2348*AR$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AS2348<0,AS2348,IF(AS2330<1,AS2348,MAX(MIN(IF(AS2330>0,((AS2348-SUM($N2420:AR2420))/AS2330)*AS$15,0),AS2348*AS$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AT2348<0,AT2348,IF(AT2330<1,AT2348,MAX(MIN(IF(AT2330>0,((AT2348-SUM($N2420:AS2420))/AT2330)*AT$15,0),AT2348*AT$15),0))))*$K$6","v":-5.8061830087454913E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AU2348<0,AU2348,IF(AU2330<1,AU2348,MAX(MIN(IF(AU2330>0,((AU2348-SUM($N2420:AT2420))/AU2330)*AU$15,0),AU2348*AU$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AV2348<0,AV2348,IF(AV2330<1,AV2348,MAX(MIN(IF(AV2330>0,((AV2348-SUM($N2420:AU2420))/AV2330)*AV$15,0),AV2348*AV$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AW2348<0,AW2348,IF(AW2330<1,AW2348,MAX(MIN(IF(AW2330>0,((AW2348-SUM($N2420:AV2420))/AW2330)*AW$15,0),AW2348*AW$15),0))))*$K$6","v":-5.8061830087454906E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AX2348<0,AX2348,IF(AX2330<1,AX2348,MAX(MIN(IF(AX2330>0,((AX2348-SUM($N2420:AW2420))/AX2330)*AX$15,0),AX2348*AX$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AY2348<0,AY2348,IF(AY2330<1,AY2348,MAX(MIN(IF(AY2330>0,((AY2348-SUM($N2420:AX2420))/AY2330)*AY$15,0),AY2348*AY$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(AZ2348<0,AZ2348,IF(AZ2330<1,AZ2348,MAX(MIN(IF(AZ2330>0,((AZ2348-SUM($N2420:AY2420))/AZ2330)*AZ$15,0),AZ2348*AZ$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BA2348<0,BA2348,IF(BA2330<1,BA2348,MAX(MIN(IF(BA2330>0,((BA2348-SUM($N2420:AZ2420))/BA2330)*BA$15,0),BA2348*BA$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BB2348<0,BB2348,IF(BB2330<1,BB2348,MAX(MIN(IF(BB2330>0,((BB2348-SUM($N2420:BA2420))/BB2330)*BB$15,0),BB2348*BB$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BC2348<0,BC2348,IF(BC2330<1,BC2348,MAX(MIN(IF(BC2330>0,((BC2348-SUM($N2420:BB2420))/BC2330)*BC$15,0),BC2348*BC$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BD2348<0,BD2348,IF(BD2330<1,BD2348,MAX(MIN(IF(BD2330>0,((BD2348-SUM($N2420:BC2420))/BD2330)*BD$15,0),BD2348*BD$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BE2348<0,BE2348,IF(BE2330<1,BE2348,MAX(MIN(IF(BE2330>0,((BE2348-SUM($N2420:BD2420))/BE2330)*BE$15,0),BE2348*BE$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BF2348<0,BF2348,IF(BF2330<1,BF2348,MAX(MIN(IF(BF2330>0,((BF2348-SUM($N2420:BE2420))/BF2330)*BF$15,0),BF2348*BF$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BG2348<0,BG2348,IF(BG2330<1,BG2348,MAX(MIN(IF(BG2330>0,((BG2348-SUM($N2420:BF2420))/BG2330)*BG$15,0),BG2348*BG$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BH2348<0,BH2348,IF(BH2330<1,BH2348,MAX(MIN(IF(BH2330>0,((BH2348-SUM($N2420:BG2420))/BH2330)*BH$15,0),BH2348*BH$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BI2348<0,BI2348,IF(BI2330<1,BI2348,MAX(MIN(IF(BI2330>0,((BI2348-SUM($N2420:BH2420))/BI2330)*BI$15,0),BI2348*BI$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BJ2348<0,BJ2348,IF(BJ2330<1,BJ2348,MAX(MIN(IF(BJ2330>0,((BJ2348-SUM($N2420:BI2420))/BJ2330)*BJ$15,0),BJ2348*BJ$15),0))))*$K$6","v":-5.8061830087454899E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BK2348<0,BK2348,IF(BK2330<1,BK2348,MAX(MIN(IF(BK2330>0,((BK2348-SUM($N2420:BJ2420))/BK2330)*BK$15,0),BK2348*BK$15),0))))*$K$6","v":-5.8061830087454892E-2},{"$f":"-IF($D2402=\"Land\",0,IF(BL2348<0,BL2348,IF(BL2330<1,BL2348,MAX(MIN(IF(BL2330>0,((BL2348-SUM($N2420:BK2420))/BL2330)*BL$15,0),BL2348*BL$15),0))))*$K$6","v":-5.8061830087454892E-2}]
[{"$f":"ROW()","v":2405},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I706","v":-0.21863648340987457},{"$f":"-'PTRM expenditure'!J706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!K706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!L706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!M706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!N706","v":-0.21723527655050706},{"$f":"-IF($D2405=\"Land\",0,IF(O2351<0,O2351,IF(O2333<1,O2351,MAX(MIN(IF(O2333>0,((O2351-SUM($N2423:N2423))/O2333)*O$15,0),O2351*O$15),0))))*$K$6","v":-0.21878715081410777},{"$f":"-IF($D2405=\"Land\",0,IF(P2351<0,P2351,IF(P2333<1,P2351,MAX(MIN(IF(P2333>0,((P2351-SUM($N2423:O2423))/P2333)*P$15,0),P2351*P$15),0))))*$K$6","v":-0.21878715081410774},{"$f":"-IF($D2405=\"Land\",0,IF(Q2351<0,Q2351,IF(Q2333<1,Q2351,MAX(MIN(IF(Q2333>0,((Q2351-SUM($N2423:P2423))/Q2333)*Q$15,0),Q2351*Q$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(R2351<0,R2351,IF(R2333<1,R2351,MAX(MIN(IF(R2333>0,((R2351-SUM($N2423:Q2423))/R2333)*R$15,0),R2351*R$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(S2351<0,S2351,IF(S2333<1,S2351,MAX(MIN(IF(S2333>0,((S2351-SUM($N2423:R2423))/S2333)*S$15,0),S2351*S$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(T2351<0,T2351,IF(T2333<1,T2351,MAX(MIN(IF(T2333>0,((T2351-SUM($N2423:S2423))/T2333)*T$15,0),T2351*T$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(U2351<0,U2351,IF(U2333<1,U2351,MAX(MIN(IF(U2333>0,((U2351-SUM($N2423:T2423))/U2333)*U$15,0),U2351*U$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(V2351<0,V2351,IF(V2333<1,V2351,MAX(MIN(IF(V2333>0,((V2351-SUM($N2423:U2423))/V2333)*V$15,0),V2351*V$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(W2351<0,W2351,IF(W2333<1,W2351,MAX(MIN(IF(W2333>0,((W2351-SUM($N2423:V2423))/W2333)*W$15,0),W2351*W$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(X2351<0,X2351,IF(X2333<1,X2351,MAX(MIN(IF(X2333>0,((X2351-SUM($N2423:W2423))/X2333)*X$15,0),X2351*X$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(Y2351<0,Y2351,IF(Y2333<1,Y2351,MAX(MIN(IF(Y2333>0,((Y2351-SUM($N2423:X2423))/Y2333)*Y$15,0),Y2351*Y$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(Z2351<0,Z2351,IF(Z2333<1,Z2351,MAX(MIN(IF(Z2333>0,((Z2351-SUM($N2423:Y2423))/Z2333)*Z$15,0),Z2351*Z$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(AA2351<0,AA2351,IF(AA2333<1,AA2351,MAX(MIN(IF(AA2333>0,((AA2351-SUM($N2423:Z2423))/AA2333)*AA$15,0),AA2351*AA$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(AB2351<0,AB2351,IF(AB2333<1,AB2351,MAX(MIN(IF(AB2333>0,((AB2351-SUM($N2423:AA2423))/AB2333)*AB$15,0),AB2351*AB$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(AC2351<0,AC2351,IF(AC2333<1,AC2351,MAX(MIN(IF(AC2333>0,((AC2351-SUM($N2423:AB2423))/AC2333)*AC$15,0),AC2351*AC$15),0))))*$K$6","v":-0.21878715081410771},{"$f":"-IF($D2405=\"Land\",0,IF(AD2351<0,AD2351,IF(AD2333<1,AD2351,MAX(MIN(IF(AD2333>0,((AD2351-SUM($N2423:AC2423))/AD2333)*AD$15,0),AD2351*AD$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AE2351<0,AE2351,IF(AE2333<1,AE2351,MAX(MIN(IF(AE2333>0,((AE2351-SUM($N2423:AD2423))/AE2333)*AE$15,0),AE2351*AE$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AF2351<0,AF2351,IF(AF2333<1,AF2351,MAX(MIN(IF(AF2333>0,((AF2351-SUM($N2423:AE2423))/AF2333)*AF$15,0),AF2351*AF$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AG2351<0,AG2351,IF(AG2333<1,AG2351,MAX(MIN(IF(AG2333>0,((AG2351-SUM($N2423:AF2423))/AG2333)*AG$15,0),AG2351*AG$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AH2351<0,AH2351,IF(AH2333<1,AH2351,MAX(MIN(IF(AH2333>0,((AH2351-SUM($N2423:AG2423))/AH2333)*AH$15,0),AH2351*AH$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AI2351<0,AI2351,IF(AI2333<1,AI2351,MAX(MIN(IF(AI2333>0,((AI2351-SUM($N2423:AH2423))/AI2333)*AI$15,0),AI2351*AI$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AJ2351<0,AJ2351,IF(AJ2333<1,AJ2351,MAX(MIN(IF(AJ2333>0,((AJ2351-SUM($N2423:AI2423))/AJ2333)*AJ$15,0),AJ2351*AJ$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AK2351<0,AK2351,IF(AK2333<1,AK2351,MAX(MIN(IF(AK2333>0,((AK2351-SUM($N2423:AJ2423))/AK2333)*AK$15,0),AK2351*AK$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AL2351<0,AL2351,IF(AL2333<1,AL2351,MAX(MIN(IF(AL2333>0,((AL2351-SUM($N2423:AK2423))/AL2333)*AL$15,0),AL2351*AL$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AM2351<0,AM2351,IF(AM2333<1,AM2351,MAX(MIN(IF(AM2333>0,((AM2351-SUM($N2423:AL2423))/AM2333)*AM$15,0),AM2351*AM$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AN2351<0,AN2351,IF(AN2333<1,AN2351,MAX(MIN(IF(AN2333>0,((AN2351-SUM($N2423:AM2423))/AN2333)*AN$15,0),AN2351*AN$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AO2351<0,AO2351,IF(AO2333<1,AO2351,MAX(MIN(IF(AO2333>0,((AO2351-SUM($N2423:AN2423))/AO2333)*AO$15,0),AO2351*AO$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AP2351<0,AP2351,IF(AP2333<1,AP2351,MAX(MIN(IF(AP2333>0,((AP2351-SUM($N2423:AO2423))/AP2333)*AP$15,0),AP2351*AP$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AQ2351<0,AQ2351,IF(AQ2333<1,AQ2351,MAX(MIN(IF(AQ2333>0,((AQ2351-SUM($N2423:AP2423))/AQ2333)*AQ$15,0),AQ2351*AQ$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AR2351<0,AR2351,IF(AR2333<1,AR2351,MAX(MIN(IF(AR2333>0,((AR2351-SUM($N2423:AQ2423))/AR2333)*AR$15,0),AR2351*AR$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AS2351<0,AS2351,IF(AS2333<1,AS2351,MAX(MIN(IF(AS2333>0,((AS2351-SUM($N2423:AR2423))/AS2333)*AS$15,0),AS2351*AS$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AT2351<0,AT2351,IF(AT2333<1,AT2351,MAX(MIN(IF(AT2333>0,((AT2351-SUM($N2423:AS2423))/AT2333)*AT$15,0),AT2351*AT$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AU2351<0,AU2351,IF(AU2333<1,AU2351,MAX(MIN(IF(AU2333>0,((AU2351-SUM($N2423:AT2423))/AU2333)*AU$15,0),AU2351*AU$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AV2351<0,AV2351,IF(AV2333<1,AV2351,MAX(MIN(IF(AV2333>0,((AV2351-SUM($N2423:AU2423))/AV2333)*AV$15,0),AV2351*AV$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AW2351<0,AW2351,IF(AW2333<1,AW2351,MAX(MIN(IF(AW2333>0,((AW2351-SUM($N2423:AV2423))/AW2333)*AW$15,0),AW2351*AW$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AX2351<0,AX2351,IF(AX2333<1,AX2351,MAX(MIN(IF(AX2333>0,((AX2351-SUM($N2423:AW2423))/AX2333)*AX$15,0),AX2351*AX$15),0))))*$K$6","v":-0.21878715081410768},{"$f":"-IF($D2405=\"Land\",0,IF(AY2351<0,AY2351,IF(AY2333<1,AY2351,MAX(MIN(IF(AY2333>0,((AY2351-SUM($N2423:AX2423))/AY2333)*AY$15,0),AY2351*AY$15),0))))*$K$6","v":-0.21878715081410766},{"$f":"-IF($D2405=\"Land\",0,IF(AZ2351<0,AZ2351,IF(AZ2333<1,AZ2351,MAX(MIN(IF(AZ2333>0,((AZ2351-SUM($N2423:AY2423))/AZ2333)*AZ$15,0),AZ2351*AZ$15),0))))*$K$6","v":-0.21878715081410766},{"$f":"-IF($D2405=\"Land\",0,IF(BA2351<0,BA2351,IF(BA2333<1,BA2351,MAX(MIN(IF(BA2333>0,((BA2351-SUM($N2423:AZ2423))/BA2333)*BA$15,0),BA2351*BA$15),0))))*$K$6","v":-0.21878715081410766},{"$f":"-IF($D2405=\"Land\",0,IF(BB2351<0,BB2351,IF(BB2333<1,BB2351,MAX(MIN(IF(BB2333>0,((BB2351-SUM($N2423:BA2423))/BB2333)*BB$15,0),BB2351*BB$15),0))))*$K$6","v":-0.21878715081410766},{"$f":"-IF($D2405=\"Land\",0,IF(BC2351<0,BC2351,IF(BC2333<1,BC2351,MAX(MIN(IF(BC2333>0,((BC2351-SUM($N2423:BB2423))/BC2333)*BC$15,0),BC2351*BC$15),0))))*$K$6","v":-0.21878715081410766},{"$f":"-IF($D2405=\"Land\",0,IF(BD2351<0,BD2351,IF(BD2333<1,BD2351,MAX(MIN(IF(BD2333>0,((BD2351-SUM($N2423:BC2423))/BD2333)*BD$15,0),BD2351*BD$15),0))))*$K$6","v":-0.21878715081410763},{"$f":"-IF($D2405=\"Land\",0,IF(BE2351<0,BE2351,IF(BE2333<1,BE2351,MAX(MIN(IF(BE2333>0,((BE2351-SUM($N2423:BD2423))/BE2333)*BE$15,0),BE2351*BE$15),0))))*$K$6","v":-0.21878715081410763},{"$f":"-IF($D2405=\"Land\",0,IF(BF2351<0,BF2351,IF(BF2333<1,BF2351,MAX(MIN(IF(BF2333>0,((BF2351-SUM($N2423:BE2423))/BF2333)*BF$15,0),BF2351*BF$15),0))))*$K$6","v":-0.21878715081410766},{"$f":"-IF($D2405=\"Land\",0,IF(BG2351<0,BG2351,IF(BG2333<1,BG2351,MAX(MIN(IF(BG2333>0,((BG2351-SUM($N2423:BF2423))/BG2333)*BG$15,0),BG2351*BG$15),0))))*$K$6","v":-0.21878715081410763},{"$f":"-IF($D2405=\"Land\",0,IF(BH2351<0,BH2351,IF(BH2333<1,BH2351,MAX(MIN(IF(BH2333>0,((BH2351-SUM($N2423:BG2423))/BH2333)*BH$15,0),BH2351*BH$15),0))))*$K$6","v":-0.21878715081410763},{"$f":"-IF($D2405=\"Land\",0,IF(BI2351<0,BI2351,IF(BI2333<1,BI2351,MAX(MIN(IF(BI2333>0,((BI2351-SUM($N2423:BH2423))/BI2333)*BI$15,0),BI2351*BI$15),0))))*$K$6","v":-0.10939357540705383},{"$f":"-IF($D2405=\"Land\",0,IF(BJ2351<0,BJ2351,IF(BJ2333<1,BJ2351,MAX(MIN(IF(BJ2333>0,((BJ2351-SUM($N2423:BI2423))/BJ2333)*BJ$15,0),BJ2351*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2405=\"Land\",0,IF(BK2351<0,BK2351,IF(BK2333<1,BK2351,MAX(MIN(IF(BK2333>0,((BK2351-SUM($N2423:BJ2423))/BK2333)*BK$15,0),BK2351*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2405=\"Land\",0,IF(BL2351<0,BL2351,IF(BL2333<1,BL2351,MAX(MIN(IF(BL2333>0,((BL2351-SUM($N2423:BK2423))/BL2333)*BL$15,0),BL2351*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2409},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I710","v":-3.4728673637244266E-2},{"$f":"-'PTRM expenditure'!J710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!K710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!L710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!M710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!N710","v":-3.4506103026162797E-2},{"$f":"-IF($D2409=\"Land\",0,IF(O2355<0,O2355,IF(O2337<1,O2355,MAX(MIN(IF(O2337>0,((O2355-SUM($N2427:N2427))/O2337)*O$15,0),O2355*O$15),0))))*$K$6","v":-3.4770668092165308E-2},{"$f":"-IF($D2409=\"Land\",0,IF(P2355<0,P2355,IF(P2337<1,P2355,MAX(MIN(IF(P2337>0,((P2355-SUM($N2427:O2427))/P2337)*P$15,0),P2355*P$15),0))))*$K$6","v":-3.4770668092165308E-2},{"$f":"-IF($D2409=\"Land\",0,IF(Q2355<0,Q2355,IF(Q2337<1,Q2355,MAX(MIN(IF(Q2337>0,((Q2355-SUM($N2427:P2427))/Q2337)*Q$15,0),Q2355*Q$15),0))))*$K$6","v":-3.4770668092165308E-2},{"$f":"-IF($D2409=\"Land\",0,IF(R2355<0,R2355,IF(R2337<1,R2355,MAX(MIN(IF(R2337>0,((R2355-SUM($N2427:Q2427))/R2337)*R$15,0),R2355*R$15),0))))*$K$6","v":-3.4770668092165308E-2},{"$f":"-IF($D2409=\"Land\",0,IF(S2355<0,S2355,IF(S2337<1,S2355,MAX(MIN(IF(S2337>0,((S2355-SUM($N2427:R2427))/S2337)*S$15,0),S2355*S$15),0))))*$K$6","v":-3.4770668092165308E-2},{"$f":"-IF($D2409=\"Land\",0,IF(T2355<0,T2355,IF(T2337<1,T2355,MAX(MIN(IF(T2337>0,((T2355-SUM($N2427:S2427))/T2337)*T$15,0),T2355*T$15),0))))*$K$6","v":-3.4770668092165308E-2},{"$f":"-IF($D2409=\"Land\",0,IF(U2355<0,U2355,IF(U2337<1,U2355,MAX(MIN(IF(U2337>0,((U2355-SUM($N2427:T2427))/U2337)*U$15,0),U2355*U$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(V2355<0,V2355,IF(V2337<1,V2355,MAX(MIN(IF(V2337>0,((V2355-SUM($N2427:U2427))/V2337)*V$15,0),V2355*V$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(W2355<0,W2355,IF(W2337<1,W2355,MAX(MIN(IF(W2337>0,((W2355-SUM($N2427:V2427))/W2337)*W$15,0),W2355*W$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(X2355<0,X2355,IF(X2337<1,X2355,MAX(MIN(IF(X2337>0,((X2355-SUM($N2427:W2427))/X2337)*X$15,0),X2355*X$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(Y2355<0,Y2355,IF(Y2337<1,Y2355,MAX(MIN(IF(Y2337>0,((Y2355-SUM($N2427:X2427))/Y2337)*Y$15,0),Y2355*Y$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(Z2355<0,Z2355,IF(Z2337<1,Z2355,MAX(MIN(IF(Z2337>0,((Z2355-SUM($N2427:Y2427))/Z2337)*Z$15,0),Z2355*Z$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AA2355<0,AA2355,IF(AA2337<1,AA2355,MAX(MIN(IF(AA2337>0,((AA2355-SUM($N2427:Z2427))/AA2337)*AA$15,0),AA2355*AA$15),0))))*$K$6","v":-3.4770668092165287E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AB2355<0,AB2355,IF(AB2337<1,AB2355,MAX(MIN(IF(AB2337>0,((AB2355-SUM($N2427:AA2427))/AB2337)*AB$15,0),AB2355*AB$15),0))))*$K$6","v":-3.4770668092165287E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AC2355<0,AC2355,IF(AC2337<1,AC2355,MAX(MIN(IF(AC2337>0,((AC2355-SUM($N2427:AB2427))/AC2337)*AC$15,0),AC2355*AC$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AD2355<0,AD2355,IF(AD2337<1,AD2355,MAX(MIN(IF(AD2337>0,((AD2355-SUM($N2427:AC2427))/AD2337)*AD$15,0),AD2355*AD$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AE2355<0,AE2355,IF(AE2337<1,AE2355,MAX(MIN(IF(AE2337>0,((AE2355-SUM($N2427:AD2427))/AE2337)*AE$15,0),AE2355*AE$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AF2355<0,AF2355,IF(AF2337<1,AF2355,MAX(MIN(IF(AF2337>0,((AF2355-SUM($N2427:AE2427))/AF2337)*AF$15,0),AF2355*AF$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AG2355<0,AG2355,IF(AG2337<1,AG2355,MAX(MIN(IF(AG2337>0,((AG2355-SUM($N2427:AF2427))/AG2337)*AG$15,0),AG2355*AG$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AH2355<0,AH2355,IF(AH2337<1,AH2355,MAX(MIN(IF(AH2337>0,((AH2355-SUM($N2427:AG2427))/AH2337)*AH$15,0),AH2355*AH$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AI2355<0,AI2355,IF(AI2337<1,AI2355,MAX(MIN(IF(AI2337>0,((AI2355-SUM($N2427:AH2427))/AI2337)*AI$15,0),AI2355*AI$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AJ2355<0,AJ2355,IF(AJ2337<1,AJ2355,MAX(MIN(IF(AJ2337>0,((AJ2355-SUM($N2427:AI2427))/AJ2337)*AJ$15,0),AJ2355*AJ$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AK2355<0,AK2355,IF(AK2337<1,AK2355,MAX(MIN(IF(AK2337>0,((AK2355-SUM($N2427:AJ2427))/AK2337)*AK$15,0),AK2355*AK$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AL2355<0,AL2355,IF(AL2337<1,AL2355,MAX(MIN(IF(AL2337>0,((AL2355-SUM($N2427:AK2427))/AL2337)*AL$15,0),AL2355*AL$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AM2355<0,AM2355,IF(AM2337<1,AM2355,MAX(MIN(IF(AM2337>0,((AM2355-SUM($N2427:AL2427))/AM2337)*AM$15,0),AM2355*AM$15),0))))*$K$6","v":-3.4770668092165294E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AN2355<0,AN2355,IF(AN2337<1,AN2355,MAX(MIN(IF(AN2337>0,((AN2355-SUM($N2427:AM2427))/AN2337)*AN$15,0),AN2355*AN$15),0))))*$K$6","v":-3.4770668092165301E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AO2355<0,AO2355,IF(AO2337<1,AO2355,MAX(MIN(IF(AO2337>0,((AO2355-SUM($N2427:AN2427))/AO2337)*AO$15,0),AO2355*AO$15),0))))*$K$6","v":-1.7385334046082647E-2},{"$f":"-IF($D2409=\"Land\",0,IF(AP2355<0,AP2355,IF(AP2337<1,AP2355,MAX(MIN(IF(AP2337>0,((AP2355-SUM($N2427:AO2427))/AP2337)*AP$15,0),AP2355*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AQ2355<0,AQ2355,IF(AQ2337<1,AQ2355,MAX(MIN(IF(AQ2337>0,((AQ2355-SUM($N2427:AP2427))/AQ2337)*AQ$15,0),AQ2355*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AR2355<0,AR2355,IF(AR2337<1,AR2355,MAX(MIN(IF(AR2337>0,((AR2355-SUM($N2427:AQ2427))/AR2337)*AR$15,0),AR2355*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AS2355<0,AS2355,IF(AS2337<1,AS2355,MAX(MIN(IF(AS2337>0,((AS2355-SUM($N2427:AR2427))/AS2337)*AS$15,0),AS2355*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AT2355<0,AT2355,IF(AT2337<1,AT2355,MAX(MIN(IF(AT2337>0,((AT2355-SUM($N2427:AS2427))/AT2337)*AT$15,0),AT2355*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AU2355<0,AU2355,IF(AU2337<1,AU2355,MAX(MIN(IF(AU2337>0,((AU2355-SUM($N2427:AT2427))/AU2337)*AU$15,0),AU2355*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AV2355<0,AV2355,IF(AV2337<1,AV2355,MAX(MIN(IF(AV2337>0,((AV2355-SUM($N2427:AU2427))/AV2337)*AV$15,0),AV2355*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AW2355<0,AW2355,IF(AW2337<1,AW2355,MAX(MIN(IF(AW2337>0,((AW2355-SUM($N2427:AV2427))/AW2337)*AW$15,0),AW2355*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AX2355<0,AX2355,IF(AX2337<1,AX2355,MAX(MIN(IF(AX2337>0,((AX2355-SUM($N2427:AW2427))/AX2337)*AX$15,0),AX2355*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AY2355<0,AY2355,IF(AY2337<1,AY2355,MAX(MIN(IF(AY2337>0,((AY2355-SUM($N2427:AX2427))/AY2337)*AY$15,0),AY2355*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(AZ2355<0,AZ2355,IF(AZ2337<1,AZ2355,MAX(MIN(IF(AZ2337>0,((AZ2355-SUM($N2427:AY2427))/AZ2337)*AZ$15,0),AZ2355*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BA2355<0,BA2355,IF(BA2337<1,BA2355,MAX(MIN(IF(BA2337>0,((BA2355-SUM($N2427:AZ2427))/BA2337)*BA$15,0),BA2355*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BB2355<0,BB2355,IF(BB2337<1,BB2355,MAX(MIN(IF(BB2337>0,((BB2355-SUM($N2427:BA2427))/BB2337)*BB$15,0),BB2355*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BC2355<0,BC2355,IF(BC2337<1,BC2355,MAX(MIN(IF(BC2337>0,((BC2355-SUM($N2427:BB2427))/BC2337)*BC$15,0),BC2355*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BD2355<0,BD2355,IF(BD2337<1,BD2355,MAX(MIN(IF(BD2337>0,((BD2355-SUM($N2427:BC2427))/BD2337)*BD$15,0),BD2355*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BE2355<0,BE2355,IF(BE2337<1,BE2355,MAX(MIN(IF(BE2337>0,((BE2355-SUM($N2427:BD2427))/BE2337)*BE$15,0),BE2355*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BF2355<0,BF2355,IF(BF2337<1,BF2355,MAX(MIN(IF(BF2337>0,((BF2355-SUM($N2427:BE2427))/BF2337)*BF$15,0),BF2355*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BG2355<0,BG2355,IF(BG2337<1,BG2355,MAX(MIN(IF(BG2337>0,((BG2355-SUM($N2427:BF2427))/BG2337)*BG$15,0),BG2355*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BH2355<0,BH2355,IF(BH2337<1,BH2355,MAX(MIN(IF(BH2337>0,((BH2355-SUM($N2427:BG2427))/BH2337)*BH$15,0),BH2355*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BI2355<0,BI2355,IF(BI2337<1,BI2355,MAX(MIN(IF(BI2337>0,((BI2355-SUM($N2427:BH2427))/BI2337)*BI$15,0),BI2355*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BJ2355<0,BJ2355,IF(BJ2337<1,BJ2355,MAX(MIN(IF(BJ2337>0,((BJ2355-SUM($N2427:BI2427))/BJ2337)*BJ$15,0),BJ2355*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BK2355<0,BK2355,IF(BK2337<1,BK2355,MAX(MIN(IF(BK2337>0,((BK2355-SUM($N2427:BJ2427))/BK2337)*BK$15,0),BK2355*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2409=\"Land\",0,IF(BL2355<0,BL2355,IF(BL2337<1,BL2355,MAX(MIN(IF(BL2337>0,((BL2355-SUM($N2427:BK2427))/BL2337)*BL$15,0),BL2355*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2412},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I713","v":0},{"$f":"-'PTRM expenditure'!J713","v":0},{"$f":"-'PTRM expenditure'!K713","v":0},{"$f":"-'PTRM expenditure'!L713","v":0},{"$f":"-'PTRM expenditure'!M713","v":0},{"$f":"-'PTRM expenditure'!N713","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(O2358<0,O2358,IF(O2340<1,O2358,MAX(MIN(IF(O2340>0,((O2358-SUM($N2430:N2430))/O2340)*O$15,0),O2358*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(P2358<0,P2358,IF(P2340<1,P2358,MAX(MIN(IF(P2340>0,((P2358-SUM($N2430:O2430))/P2340)*P$15,0),P2358*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(Q2358<0,Q2358,IF(Q2340<1,Q2358,MAX(MIN(IF(Q2340>0,((Q2358-SUM($N2430:P2430))/Q2340)*Q$15,0),Q2358*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(R2358<0,R2358,IF(R2340<1,R2358,MAX(MIN(IF(R2340>0,((R2358-SUM($N2430:Q2430))/R2340)*R$15,0),R2358*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(S2358<0,S2358,IF(S2340<1,S2358,MAX(MIN(IF(S2340>0,((S2358-SUM($N2430:R2430))/S2340)*S$15,0),S2358*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(T2358<0,T2358,IF(T2340<1,T2358,MAX(MIN(IF(T2340>0,((T2358-SUM($N2430:S2430))/T2340)*T$15,0),T2358*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(U2358<0,U2358,IF(U2340<1,U2358,MAX(MIN(IF(U2340>0,((U2358-SUM($N2430:T2430))/U2340)*U$15,0),U2358*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(V2358<0,V2358,IF(V2340<1,V2358,MAX(MIN(IF(V2340>0,((V2358-SUM($N2430:U2430))/V2340)*V$15,0),V2358*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(W2358<0,W2358,IF(W2340<1,W2358,MAX(MIN(IF(W2340>0,((W2358-SUM($N2430:V2430))/W2340)*W$15,0),W2358*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(X2358<0,X2358,IF(X2340<1,X2358,MAX(MIN(IF(X2340>0,((X2358-SUM($N2430:W2430))/X2340)*X$15,0),X2358*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(Y2358<0,Y2358,IF(Y2340<1,Y2358,MAX(MIN(IF(Y2340>0,((Y2358-SUM($N2430:X2430))/Y2340)*Y$15,0),Y2358*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(Z2358<0,Z2358,IF(Z2340<1,Z2358,MAX(MIN(IF(Z2340>0,((Z2358-SUM($N2430:Y2430))/Z2340)*Z$15,0),Z2358*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AA2358<0,AA2358,IF(AA2340<1,AA2358,MAX(MIN(IF(AA2340>0,((AA2358-SUM($N2430:Z2430))/AA2340)*AA$15,0),AA2358*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AB2358<0,AB2358,IF(AB2340<1,AB2358,MAX(MIN(IF(AB2340>0,((AB2358-SUM($N2430:AA2430))/AB2340)*AB$15,0),AB2358*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AC2358<0,AC2358,IF(AC2340<1,AC2358,MAX(MIN(IF(AC2340>0,((AC2358-SUM($N2430:AB2430))/AC2340)*AC$15,0),AC2358*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AD2358<0,AD2358,IF(AD2340<1,AD2358,MAX(MIN(IF(AD2340>0,((AD2358-SUM($N2430:AC2430))/AD2340)*AD$15,0),AD2358*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AE2358<0,AE2358,IF(AE2340<1,AE2358,MAX(MIN(IF(AE2340>0,((AE2358-SUM($N2430:AD2430))/AE2340)*AE$15,0),AE2358*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AF2358<0,AF2358,IF(AF2340<1,AF2358,MAX(MIN(IF(AF2340>0,((AF2358-SUM($N2430:AE2430))/AF2340)*AF$15,0),AF2358*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AG2358<0,AG2358,IF(AG2340<1,AG2358,MAX(MIN(IF(AG2340>0,((AG2358-SUM($N2430:AF2430))/AG2340)*AG$15,0),AG2358*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AH2358<0,AH2358,IF(AH2340<1,AH2358,MAX(MIN(IF(AH2340>0,((AH2358-SUM($N2430:AG2430))/AH2340)*AH$15,0),AH2358*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AI2358<0,AI2358,IF(AI2340<1,AI2358,MAX(MIN(IF(AI2340>0,((AI2358-SUM($N2430:AH2430))/AI2340)*AI$15,0),AI2358*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AJ2358<0,AJ2358,IF(AJ2340<1,AJ2358,MAX(MIN(IF(AJ2340>0,((AJ2358-SUM($N2430:AI2430))/AJ2340)*AJ$15,0),AJ2358*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AK2358<0,AK2358,IF(AK2340<1,AK2358,MAX(MIN(IF(AK2340>0,((AK2358-SUM($N2430:AJ2430))/AK2340)*AK$15,0),AK2358*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AL2358<0,AL2358,IF(AL2340<1,AL2358,MAX(MIN(IF(AL2340>0,((AL2358-SUM($N2430:AK2430))/AL2340)*AL$15,0),AL2358*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AM2358<0,AM2358,IF(AM2340<1,AM2358,MAX(MIN(IF(AM2340>0,((AM2358-SUM($N2430:AL2430))/AM2340)*AM$15,0),AM2358*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AN2358<0,AN2358,IF(AN2340<1,AN2358,MAX(MIN(IF(AN2340>0,((AN2358-SUM($N2430:AM2430))/AN2340)*AN$15,0),AN2358*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AO2358<0,AO2358,IF(AO2340<1,AO2358,MAX(MIN(IF(AO2340>0,((AO2358-SUM($N2430:AN2430))/AO2340)*AO$15,0),AO2358*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AP2358<0,AP2358,IF(AP2340<1,AP2358,MAX(MIN(IF(AP2340>0,((AP2358-SUM($N2430:AO2430))/AP2340)*AP$15,0),AP2358*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AQ2358<0,AQ2358,IF(AQ2340<1,AQ2358,MAX(MIN(IF(AQ2340>0,((AQ2358-SUM($N2430:AP2430))/AQ2340)*AQ$15,0),AQ2358*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AR2358<0,AR2358,IF(AR2340<1,AR2358,MAX(MIN(IF(AR2340>0,((AR2358-SUM($N2430:AQ2430))/AR2340)*AR$15,0),AR2358*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AS2358<0,AS2358,IF(AS2340<1,AS2358,MAX(MIN(IF(AS2340>0,((AS2358-SUM($N2430:AR2430))/AS2340)*AS$15,0),AS2358*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AT2358<0,AT2358,IF(AT2340<1,AT2358,MAX(MIN(IF(AT2340>0,((AT2358-SUM($N2430:AS2430))/AT2340)*AT$15,0),AT2358*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AU2358<0,AU2358,IF(AU2340<1,AU2358,MAX(MIN(IF(AU2340>0,((AU2358-SUM($N2430:AT2430))/AU2340)*AU$15,0),AU2358*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AV2358<0,AV2358,IF(AV2340<1,AV2358,MAX(MIN(IF(AV2340>0,((AV2358-SUM($N2430:AU2430))/AV2340)*AV$15,0),AV2358*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AW2358<0,AW2358,IF(AW2340<1,AW2358,MAX(MIN(IF(AW2340>0,((AW2358-SUM($N2430:AV2430))/AW2340)*AW$15,0),AW2358*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AX2358<0,AX2358,IF(AX2340<1,AX2358,MAX(MIN(IF(AX2340>0,((AX2358-SUM($N2430:AW2430))/AX2340)*AX$15,0),AX2358*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AY2358<0,AY2358,IF(AY2340<1,AY2358,MAX(MIN(IF(AY2340>0,((AY2358-SUM($N2430:AX2430))/AY2340)*AY$15,0),AY2358*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(AZ2358<0,AZ2358,IF(AZ2340<1,AZ2358,MAX(MIN(IF(AZ2340>0,((AZ2358-SUM($N2430:AY2430))/AZ2340)*AZ$15,0),AZ2358*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BA2358<0,BA2358,IF(BA2340<1,BA2358,MAX(MIN(IF(BA2340>0,((BA2358-SUM($N2430:AZ2430))/BA2340)*BA$15,0),BA2358*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BB2358<0,BB2358,IF(BB2340<1,BB2358,MAX(MIN(IF(BB2340>0,((BB2358-SUM($N2430:BA2430))/BB2340)*BB$15,0),BB2358*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BC2358<0,BC2358,IF(BC2340<1,BC2358,MAX(MIN(IF(BC2340>0,((BC2358-SUM($N2430:BB2430))/BC2340)*BC$15,0),BC2358*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BD2358<0,BD2358,IF(BD2340<1,BD2358,MAX(MIN(IF(BD2340>0,((BD2358-SUM($N2430:BC2430))/BD2340)*BD$15,0),BD2358*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BE2358<0,BE2358,IF(BE2340<1,BE2358,MAX(MIN(IF(BE2340>0,((BE2358-SUM($N2430:BD2430))/BE2340)*BE$15,0),BE2358*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BF2358<0,BF2358,IF(BF2340<1,BF2358,MAX(MIN(IF(BF2340>0,((BF2358-SUM($N2430:BE2430))/BF2340)*BF$15,0),BF2358*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BG2358<0,BG2358,IF(BG2340<1,BG2358,MAX(MIN(IF(BG2340>0,((BG2358-SUM($N2430:BF2430))/BG2340)*BG$15,0),BG2358*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BH2358<0,BH2358,IF(BH2340<1,BH2358,MAX(MIN(IF(BH2340>0,((BH2358-SUM($N2430:BG2430))/BH2340)*BH$15,0),BH2358*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BI2358<0,BI2358,IF(BI2340<1,BI2358,MAX(MIN(IF(BI2340>0,((BI2358-SUM($N2430:BH2430))/BI2340)*BI$15,0),BI2358*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BJ2358<0,BJ2358,IF(BJ2340<1,BJ2358,MAX(MIN(IF(BJ2340>0,((BJ2358-SUM($N2430:BI2430))/BJ2340)*BJ$15,0),BJ2358*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BK2358<0,BK2358,IF(BK2340<1,BK2358,MAX(MIN(IF(BK2340>0,((BK2358-SUM($N2430:BJ2430))/BK2340)*BK$15,0),BK2358*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(BL2358<0,BL2358,IF(BL2340<1,BL2358,MAX(MIN(IF(BL2340>0,((BL2358-SUM($N2430:BK2430))/BL2340)*BL$15,0),BL2358*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2416},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I717","v":0},{"$f":"-'PTRM expenditure'!J717","v":0},{"$f":"-'PTRM expenditure'!K717","v":0},{"$f":"-'PTRM expenditure'!L717","v":0},{"$f":"-'PTRM expenditure'!M717","v":0},{"$f":"-'PTRM expenditure'!N717","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(O2362<0,O2362,IF(O2344<1,O2362,MAX(MIN(IF(O2344>0,((O2362-SUM($N2434:N2434))/O2344)*O$15,0),O2362*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(P2362<0,P2362,IF(P2344<1,P2362,MAX(MIN(IF(P2344>0,((P2362-SUM($N2434:O2434))/P2344)*P$15,0),P2362*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(Q2362<0,Q2362,IF(Q2344<1,Q2362,MAX(MIN(IF(Q2344>0,((Q2362-SUM($N2434:P2434))/Q2344)*Q$15,0),Q2362*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(R2362<0,R2362,IF(R2344<1,R2362,MAX(MIN(IF(R2344>0,((R2362-SUM($N2434:Q2434))/R2344)*R$15,0),R2362*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(S2362<0,S2362,IF(S2344<1,S2362,MAX(MIN(IF(S2344>0,((S2362-SUM($N2434:R2434))/S2344)*S$15,0),S2362*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(T2362<0,T2362,IF(T2344<1,T2362,MAX(MIN(IF(T2344>0,((T2362-SUM($N2434:S2434))/T2344)*T$15,0),T2362*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(U2362<0,U2362,IF(U2344<1,U2362,MAX(MIN(IF(U2344>0,((U2362-SUM($N2434:T2434))/U2344)*U$15,0),U2362*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(V2362<0,V2362,IF(V2344<1,V2362,MAX(MIN(IF(V2344>0,((V2362-SUM($N2434:U2434))/V2344)*V$15,0),V2362*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(W2362<0,W2362,IF(W2344<1,W2362,MAX(MIN(IF(W2344>0,((W2362-SUM($N2434:V2434))/W2344)*W$15,0),W2362*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(X2362<0,X2362,IF(X2344<1,X2362,MAX(MIN(IF(X2344>0,((X2362-SUM($N2434:W2434))/X2344)*X$15,0),X2362*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(Y2362<0,Y2362,IF(Y2344<1,Y2362,MAX(MIN(IF(Y2344>0,((Y2362-SUM($N2434:X2434))/Y2344)*Y$15,0),Y2362*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(Z2362<0,Z2362,IF(Z2344<1,Z2362,MAX(MIN(IF(Z2344>0,((Z2362-SUM($N2434:Y2434))/Z2344)*Z$15,0),Z2362*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AA2362<0,AA2362,IF(AA2344<1,AA2362,MAX(MIN(IF(AA2344>0,((AA2362-SUM($N2434:Z2434))/AA2344)*AA$15,0),AA2362*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AB2362<0,AB2362,IF(AB2344<1,AB2362,MAX(MIN(IF(AB2344>0,((AB2362-SUM($N2434:AA2434))/AB2344)*AB$15,0),AB2362*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AC2362<0,AC2362,IF(AC2344<1,AC2362,MAX(MIN(IF(AC2344>0,((AC2362-SUM($N2434:AB2434))/AC2344)*AC$15,0),AC2362*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AD2362<0,AD2362,IF(AD2344<1,AD2362,MAX(MIN(IF(AD2344>0,((AD2362-SUM($N2434:AC2434))/AD2344)*AD$15,0),AD2362*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AE2362<0,AE2362,IF(AE2344<1,AE2362,MAX(MIN(IF(AE2344>0,((AE2362-SUM($N2434:AD2434))/AE2344)*AE$15,0),AE2362*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AF2362<0,AF2362,IF(AF2344<1,AF2362,MAX(MIN(IF(AF2344>0,((AF2362-SUM($N2434:AE2434))/AF2344)*AF$15,0),AF2362*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AG2362<0,AG2362,IF(AG2344<1,AG2362,MAX(MIN(IF(AG2344>0,((AG2362-SUM($N2434:AF2434))/AG2344)*AG$15,0),AG2362*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AH2362<0,AH2362,IF(AH2344<1,AH2362,MAX(MIN(IF(AH2344>0,((AH2362-SUM($N2434:AG2434))/AH2344)*AH$15,0),AH2362*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AI2362<0,AI2362,IF(AI2344<1,AI2362,MAX(MIN(IF(AI2344>0,((AI2362-SUM($N2434:AH2434))/AI2344)*AI$15,0),AI2362*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AJ2362<0,AJ2362,IF(AJ2344<1,AJ2362,MAX(MIN(IF(AJ2344>0,((AJ2362-SUM($N2434:AI2434))/AJ2344)*AJ$15,0),AJ2362*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AK2362<0,AK2362,IF(AK2344<1,AK2362,MAX(MIN(IF(AK2344>0,((AK2362-SUM($N2434:AJ2434))/AK2344)*AK$15,0),AK2362*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AL2362<0,AL2362,IF(AL2344<1,AL2362,MAX(MIN(IF(AL2344>0,((AL2362-SUM($N2434:AK2434))/AL2344)*AL$15,0),AL2362*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AM2362<0,AM2362,IF(AM2344<1,AM2362,MAX(MIN(IF(AM2344>0,((AM2362-SUM($N2434:AL2434))/AM2344)*AM$15,0),AM2362*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AN2362<0,AN2362,IF(AN2344<1,AN2362,MAX(MIN(IF(AN2344>0,((AN2362-SUM($N2434:AM2434))/AN2344)*AN$15,0),AN2362*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AO2362<0,AO2362,IF(AO2344<1,AO2362,MAX(MIN(IF(AO2344>0,((AO2362-SUM($N2434:AN2434))/AO2344)*AO$15,0),AO2362*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AP2362<0,AP2362,IF(AP2344<1,AP2362,MAX(MIN(IF(AP2344>0,((AP2362-SUM($N2434:AO2434))/AP2344)*AP$15,0),AP2362*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AQ2362<0,AQ2362,IF(AQ2344<1,AQ2362,MAX(MIN(IF(AQ2344>0,((AQ2362-SUM($N2434:AP2434))/AQ2344)*AQ$15,0),AQ2362*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AR2362<0,AR2362,IF(AR2344<1,AR2362,MAX(MIN(IF(AR2344>0,((AR2362-SUM($N2434:AQ2434))/AR2344)*AR$15,0),AR2362*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AS2362<0,AS2362,IF(AS2344<1,AS2362,MAX(MIN(IF(AS2344>0,((AS2362-SUM($N2434:AR2434))/AS2344)*AS$15,0),AS2362*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AT2362<0,AT2362,IF(AT2344<1,AT2362,MAX(MIN(IF(AT2344>0,((AT2362-SUM($N2434:AS2434))/AT2344)*AT$15,0),AT2362*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AU2362<0,AU2362,IF(AU2344<1,AU2362,MAX(MIN(IF(AU2344>0,((AU2362-SUM($N2434:AT2434))/AU2344)*AU$15,0),AU2362*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AV2362<0,AV2362,IF(AV2344<1,AV2362,MAX(MIN(IF(AV2344>0,((AV2362-SUM($N2434:AU2434))/AV2344)*AV$15,0),AV2362*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AW2362<0,AW2362,IF(AW2344<1,AW2362,MAX(MIN(IF(AW2344>0,((AW2362-SUM($N2434:AV2434))/AW2344)*AW$15,0),AW2362*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AX2362<0,AX2362,IF(AX2344<1,AX2362,MAX(MIN(IF(AX2344>0,((AX2362-SUM($N2434:AW2434))/AX2344)*AX$15,0),AX2362*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AY2362<0,AY2362,IF(AY2344<1,AY2362,MAX(MIN(IF(AY2344>0,((AY2362-SUM($N2434:AX2434))/AY2344)*AY$15,0),AY2362*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(AZ2362<0,AZ2362,IF(AZ2344<1,AZ2362,MAX(MIN(IF(AZ2344>0,((AZ2362-SUM($N2434:AY2434))/AZ2344)*AZ$15,0),AZ2362*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BA2362<0,BA2362,IF(BA2344<1,BA2362,MAX(MIN(IF(BA2344>0,((BA2362-SUM($N2434:AZ2434))/BA2344)*BA$15,0),BA2362*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BB2362<0,BB2362,IF(BB2344<1,BB2362,MAX(MIN(IF(BB2344>0,((BB2362-SUM($N2434:BA2434))/BB2344)*BB$15,0),BB2362*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BC2362<0,BC2362,IF(BC2344<1,BC2362,MAX(MIN(IF(BC2344>0,((BC2362-SUM($N2434:BB2434))/BC2344)*BC$15,0),BC2362*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BD2362<0,BD2362,IF(BD2344<1,BD2362,MAX(MIN(IF(BD2344>0,((BD2362-SUM($N2434:BC2434))/BD2344)*BD$15,0),BD2362*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BE2362<0,BE2362,IF(BE2344<1,BE2362,MAX(MIN(IF(BE2344>0,((BE2362-SUM($N2434:BD2434))/BE2344)*BE$15,0),BE2362*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BF2362<0,BF2362,IF(BF2344<1,BF2362,MAX(MIN(IF(BF2344>0,((BF2362-SUM($N2434:BE2434))/BF2344)*BF$15,0),BF2362*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BG2362<0,BG2362,IF(BG2344<1,BG2362,MAX(MIN(IF(BG2344>0,((BG2362-SUM($N2434:BF2434))/BG2344)*BG$15,0),BG2362*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BH2362<0,BH2362,IF(BH2344<1,BH2362,MAX(MIN(IF(BH2344>0,((BH2362-SUM($N2434:BG2434))/BH2344)*BH$15,0),BH2362*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BI2362<0,BI2362,IF(BI2344<1,BI2362,MAX(MIN(IF(BI2344>0,((BI2362-SUM($N2434:BH2434))/BI2344)*BI$15,0),BI2362*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BJ2362<0,BJ2362,IF(BJ2344<1,BJ2362,MAX(MIN(IF(BJ2344>0,((BJ2362-SUM($N2434:BI2434))/BJ2344)*BJ$15,0),BJ2362*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BK2362<0,BK2362,IF(BK2344<1,BK2362,MAX(MIN(IF(BK2344>0,((BK2362-SUM($N2434:BJ2434))/BK2344)*BK$15,0),BK2362*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(BL2362<0,BL2362,IF(BL2344<1,BL2362,MAX(MIN(IF(BL2344>0,((BL2362-SUM($N2434:BK2434))/BL2344)*BL$15,0),BL2362*BL$15),0))))*$K$6","v":0}]
["Unused"]
[{"$f":"ROW()","v":2422},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2423},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2426},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2429},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2433},null,null,"FRC"]
[{"$f":"ROW()","v":2436},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2420:O2435)","v":0},{"$f":"SUM(P2420:P2435)","v":0},{"$f":"SUM(Q2420:Q2435)","v":0},{"$f":"SUM(R2420:R2435)","v":0},{"$f":"SUM(S2420:S2435)","v":0},{"$f":"SUM(T2420:T2435)","v":0},{"$f":"SUM(U2420:U2435)","v":0},{"$f":"SUM(V2420:V2435)","v":0},{"$f":"SUM(W2420:W2435)","v":0},{"$f":"SUM(X2420:X2435)","v":0},{"$f":"SUM(Y2420:Y2435)","v":0},{"$f":"SUM(Z2420:Z2435)","v":0},{"$f":"SUM(AA2420:AA2435)","v":0},{"$f":"SUM(AB2420:AB2435)","v":0},{"$f":"SUM(AC2420:AC2435)","v":0},{"$f":"SUM(AD2420:AD2435)","v":0},{"$f":"SUM(AE2420:AE2435)","v":0},{"$f":"SUM(AF2420:AF2435)","v":0},{"$f":"SUM(AG2420:AG2435)","v":0},{"$f":"SUM(AH2420:AH2435)","v":0},{"$f":"SUM(AI2420:AI2435)","v":0},{"$f":"SUM(AJ2420:AJ2435)","v":0},{"$f":"SUM(AK2420:AK2435)","v":0},{"$f":"SUM(AL2420:AL2435)","v":0},{"$f":"SUM(AM2420:AM2435)","v":0},{"$f":"SUM(AN2420:AN2435)","v":0},{"$f":"SUM(AO2420:AO2435)","v":0},{"$f":"SUM(AP2420:AP2435)","v":0},{"$f":"SUM(AQ2420:AQ2435)","v":0},{"$f":"SUM(AR2420:AR2435)","v":0},{"$f":"SUM(AS2420:AS2435)","v":0},{"$f":"SUM(AT2420:AT2435)","v":0},{"$f":"SUM(AU2420:AU2435)","v":0},{"$f":"SUM(AV2420:AV2435)","v":0},{"$f":"SUM(AW2420:AW2435)","v":0},{"$f":"SUM(AX2420:AX2435)","v":0},{"$f":"SUM(AY2420:AY2435)","v":0},{"$f":"SUM(AZ2420:AZ2435)","v":0},{"$f":"SUM(BA2420:BA2435)","v":0},{"$f":"SUM(BB2420:BB2435)","v":0},{"$f":"SUM(BC2420:BC2435)","v":0},{"$f":"SUM(BD2420:BD2435)","v":0},{"$f":"SUM(BE2420:BE2435)","v":0},{"$f":"SUM(BF2420:BF2435)","v":0},{"$f":"SUM(BG2420:BG2435)","v":0},{"$f":"SUM(BH2420:BH2435)","v":0},{"$f":"SUM(BI2420:BI2435)","v":0},{"$f":"SUM(BJ2420:BJ2435)","v":0},{"$f":"SUM(BK2420:BK2435)","v":0},{"$f":"SUM(BL2420:BL2435)","v":0}]
[{"$f":"ROW()","v":2440},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I2350+I2368+I2386+I2404 + I2422","v":0},{"$f":"J2350+J2368+J2386+J2404 + J2422","v":0},0,0,0,0,{"$f":"O2350+O2368+O2386+O2404 + O2422","v":0},0,0,0,0,{"$f":"T2350+T2368+T2386+T2404 + T2422","v":0},0,{"$f":"V2350+V2368+V2386+V2404 + V2422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2350+AI2368+AI2386+AI2404 + AI2422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2350+AV2368+AV2386+AV2404 + AV2422","v":0},0,0,0,0,0,{"$f":"BB2350+BB2368+BB2386+BB2404 + BB2422","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2443},null,null,"Regulators",null,null,null,null,{"$f":"I2353+I2371+I2389+I2407 + I2425","v":0.24278454099449659},{"$f":"J2353+J2371+J2389+J2407 + J2425","v":0.23512649105705571},0.22746844111961484,0.21981039118217396,0.21215234124473309,0.20449429130729221,{"$f":"O2353+O2371+O2389+O2407 + O2425","v":0.19677752559758308},0.18906075988787394,0.1813439941781648,0.17362722846845566,0.16591046275874652,{"$f":"T2353+T2371+T2389+T2407 + T2425","v":0.15819369704903738},0.15047693133932824,{"$f":"V2353+V2371+V2389+V2407 + V2425","v":0.1427601656296191},0.13504339991990996,0.12732663421020082,0.11960986850049168,0.11189310279078254,0.10417633708107341,9.6459571371364267E-2,8.8742805661655128E-2,8.1026039951945988E-2,7.3309274242236849E-2,6.559250853252771E-2,5.7875742822818571E-2,5.0158977113109432E-2,{"$f":"AI2353+AI2371+AI2389+AI2407 + AI2425","v":4.2442211403400286E-2},3.472544569369114E-2,2.7008679983981997E-2,1.9291914274272855E-2,1.1575148564563712E-2,3.8583828548545704E-3,0,0,0,0,0,0,0,{"$f":"AV2353+AV2371+AV2389+AV2407 + AV2425","v":0},0,0,0,0,0,{"$f":"BB2353+BB2371+BB2389+BB2407 + BB2425","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2446},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I2356+I2374+I2392+I2410 + I2428","v":17.275048242086363},{"$f":"J2356+J2374+J2392+J2410 + J2428","v":16.234785504328833},15.194522766571302,14.15426002881377,13.11399729105624,12.07373455329871,{"$f":"O2356+O2374+O2392+O2410 + O2428","v":11.0238445921423},9.9739546309858902,8.9240646698294803,7.8741747086730705,6.8242847475166606,{"$f":"T2356+T2374+T2392+T2410 + T2428","v":5.7743947863602507},4.7245048252038417,{"$f":"V2356+V2374+V2392+V2410 + V2428","v":3.6746148640474328},2.6247249028910233,1.5748349417346139,0.52494498057820471,0,0,0,0,0,0,0,0,0,{"$f":"AI2356+AI2374+AI2392+AI2410 + AI2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2356+AV2374+AV2392+AV2410 + AV2428","v":0},0,0,0,0,0,{"$f":"BB2356+BB2374+BB2392+BB2410 + BB2428","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2447},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I2357+I2375+I2393+I2411 + I2429","v":0.14168715334136367},{"$f":"J2357+J2375+J2393+J2411 + J2429","v":4.7834418245109853E-2},9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,{"$f":"O2357+O2375+O2393+O2411 + O2429","v":0},0,0,0,0,{"$f":"T2357+T2375+T2393+T2411 + T2429","v":0},0,{"$f":"V2357+V2375+V2393+V2411 + V2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2357+AI2375+AI2393+AI2411 + AI2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2357+AV2375+AV2393+AV2411 + AV2429","v":0},0,0,0,0,0,{"$f":"BB2357+BB2375+BB2393+BB2411 + BB2429","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2450},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I2360+I2378+I2396+I2414 + I2432","v":0},{"$f":"J2360+J2378+J2396+J2414 + J2432","v":0},0,0,0,0,{"$f":"O2360+O2378+O2396+O2414 + O2432","v":0},0,0,0,0,{"$f":"T2360+T2378+T2396+T2414 + T2432","v":0},0,{"$f":"V2360+V2378+V2396+V2414 + V2432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2360+AI2378+AI2396+AI2414 + AI2432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2360+AV2378+AV2396+AV2414 + AV2432","v":0},0,0,0,0,0,{"$f":"BB2360+BB2378+BB2396+BB2414 + BB2432","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2454},null,null,"Total",null,null,null,null,{"$f":"SUM(I2438:I2453)","v":34.333007962595687},{"$f":"SUM(J2438:J2453)","v":32.876458334706477},31.466835074365409,30.104138181572463,28.741441288779523,27.378744395986576,{"$f":"SUM(O2438:O2453)","v":26.00319598518184},24.628555625074092,23.253915264966341,21.87927490485859,20.504634544750843,{"$f":"SUM(T2438:T2453)","v":19.129994184643088},17.755353824535341,{"$f":"SUM(V2438:V2453)","v":16.380713464427586},15.006073104319837,13.631432744212088,12.256792384104337,11.407097004574792,11.082346605623453,10.75759620667211,10.432845807720769,10.108095408769428,9.7833450098180865,9.4585946108667471,9.1338442119154095,8.8090938129640648,{"$f":"SUM(AI2438:AI2453)","v":8.4843434140127254},8.1595930150613842,7.8348426161100431,7.5100922171587028,7.1853418182073607,6.8605914192560205,6.5597917293295689,6.282942748428006,6.0060937675264441,5.7292447866248812,5.4523958057233184,5.1755468248217555,4.8986978439201927,{"$f":"SUM(AV2438:AV2453)","v":4.6218488630186307},4.3449998821170679,4.068150901215505,3.7913019203139422,3.5144529394123798,3.2376039585108174,{"$f":"SUM(BB2438:BB2453)","v":2.9607549776092545},2.6839059967076917,2.4070570158061293,2.1302080349045669,1.8533590540030043,1.5765100731014416,1.2996610921998792,1.1322056867053705,1.0741438566179156,1.0160820265304606,0.95802019644300573]
[{"$f":"ROW()","v":2457},null,null,"High Pressure Mains - Steel",null,null,null,null,73.5,{"$f":"(I2457-I$15)*(I2457>J$15)","v":72.5},71.5,70.5,69.5,68.5,{"$f":"(N2457-N$15)*(N2457>O$15)","v":67.5},{"$f":"(O2457-O$15)*(O2457>P$15)","v":66.5},{"$f":"(P2457-P$15)*(P2457>Q$15)","v":65.5},{"$f":"(Q2457-Q$15)*(Q2457>R$15)","v":64.5},{"$f":"(R2457-R$15)*(R2457>S$15)","v":63.5},{"$f":"(S2457-S$15)*(S2457>T$15)","v":62.5},{"$f":"(T2457-T$15)*(T2457>U$15)","v":61.5},{"$f":"(U2457-U$15)*(U2457>V$15)","v":60.5},{"$f":"(V2457-V$15)*(V2457>W$15)","v":59.5},{"$f":"(W2457-W$15)*(W2457>X$15)","v":58.5},{"$f":"(X2457-X$15)*(X2457>Y$15)","v":57.5},{"$f":"(Y2457-Y$15)*(Y2457>Z$15)","v":56.5},{"$f":"(Z2457-Z$15)*(Z2457>AA$15)","v":55.5},{"$f":"(AA2457-AA$15)*(AA2457>AB$15)","v":54.5},{"$f":"(AB2457-AB$15)*(AB2457>AC$15)","v":53.5},{"$f":"(AC2457-AC$15)*(AC2457>AD$15)","v":52.5},{"$f":"(AD2457-AD$15)*(AD2457>AE$15)","v":51.5},{"$f":"(AE2457-AE$15)*(AE2457>AF$15)","v":50.5},{"$f":"(AF2457-AF$15)*(AF2457>AG$15)","v":49.5},{"$f":"(AG2457-AG$15)*(AG2457>AH$15)","v":48.5},{"$f":"(AH2457-AH$15)*(AH2457>AI$15)","v":47.5},{"$f":"(AI2457-AI$15)*(AI2457>AJ$15)","v":46.5},{"$f":"(AJ2457-AJ$15)*(AJ2457>AK$15)","v":45.5},{"$f":"(AK2457-AK$15)*(AK2457>AL$15)","v":44.5},{"$f":"(AL2457-AL$15)*(AL2457>AM$15)","v":43.5},{"$f":"(AM2457-AM$15)*(AM2457>AN$15)","v":42.5},{"$f":"(AN2457-AN$15)*(AN2457>AO$15)","v":41.5},{"$f":"(AO2457-AO$15)*(AO2457>AP$15)","v":40.5},{"$f":"(AP2457-AP$15)*(AP2457>AQ$15)","v":39.5},{"$f":"(AQ2457-AQ$15)*(AQ2457>AR$15)","v":38.5},{"$f":"(AR2457-AR$15)*(AR2457>AS$15)","v":37.5},{"$f":"(AS2457-AS$15)*(AS2457>AT$15)","v":36.5},{"$f":"(AT2457-AT$15)*(AT2457>AU$15)","v":35.5},{"$f":"(AU2457-AU$15)*(AU2457>AV$15)","v":34.5},{"$f":"(AV2457-AV$15)*(AV2457>AW$15)","v":33.5},{"$f":"(AW2457-AW$15)*(AW2457>AX$15)","v":32.5},{"$f":"(AX2457-AX$15)*(AX2457>AY$15)","v":31.5},{"$f":"(AY2457-AY$15)*(AY2457>AZ$15)","v":30.5},{"$f":"(AZ2457-AZ$15)*(AZ2457>BA$15)","v":29.5},{"$f":"(BA2457-BA$15)*(BA2457>BB$15)","v":28.5},{"$f":"(BB2457-BB$15)*(BB2457>BC$15)","v":27.5},{"$f":"(BC2457-BC$15)*(BC2457>BD$15)","v":26.5},{"$f":"(BD2457-BD$15)*(BD2457>BE$15)","v":25.5},{"$f":"(BE2457-BE$15)*(BE2457>BF$15)","v":24.5},{"$f":"(BF2457-BF$15)*(BF2457>BG$15)","v":23.5},{"$f":"(BG2457-BG$15)*(BG2457>BH$15)","v":22.5},{"$f":"(BH2457-BH$15)*(BH2457>BI$15)","v":21.5},{"$f":"(BI2457-BI$15)*(BI2457>BJ$15)","v":20.5},{"$f":"(BJ2457-BJ$15)*(BJ2457>BK$15)","v":19.5},{"$f":"(BK2457-BK$15)*(BK2457>BL$15)","v":18.5}]
[{"$f":"ROW()","v":2460},null,null,"Medium / Low Pressure Mains",null,null,null,null,53.5,{"$f":"(I2460-I$15)*(I2460>J$15)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2464},null,null,"Buildings",null,null,null,null,33.5,{"$f":"(I2464-I$15)*(I2464>J$15)","v":32.5},31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2467},null,null,"Vehicle",null,null,null,null,3.5,{"$f":"(I2467-I$15)*(I2467>J$15)","v":2.5},1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2470},null,null,"FRC",null,null,null,null,0,{"$f":"(I2470-I$15)*(I2470>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2471},null,null,"Land",null,null,null,null,0,{"$f":"(I2471-I$15)*(I2471>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2478},null,null,"Medium / Low Pressure Mains",null,null,null,null,12.82034099897645,12.580708456939506,12.342611682201749,12.104514907463992,11.866418132726235,11.628321357988478,11.390224583250721,11.150430381498074,10.910636179745428,10.670841977992781,10.431047776240135,10.191253574487488,9.9514593727348419,9.7116651709821955,9.4718709692295491,9.2320767674769026,8.9922825657242562,8.7524883639716098,8.5126941622189634,8.2728999604663169,8.0331057587136705,7.7933115569610241,7.5535173552083767,7.3137231534557294,7.073928951703083,6.8341347499504366,6.5943405481977893,6.3545463464451419,6.1147521446924955,5.8749579429398491,5.6351637411872018,5.3953695394345544,5.155575337681908,4.9157811359292616,4.6759869341766143,4.4361927324239669,4.1963985306713205,3.9566043289186736,3.7168101271660268,3.4770159254133799,3.237221723660733,2.9974275219080861,2.7576333201554393,2.5178391184027924,2.2780449166501455,2.0382507148974986,1.7984565131448518,1.5586623113922049,1.318868109639558,1.0790739078869112,0.83927970613426428,0.59948550438161741,0.35969130262897042,0.11989710087632346,0,0]
[{"$f":"ROW()","v":2481},null,null,"Secondary Gate Stations",null,null,null,null,0.27757891718417699,0.26929297935778362,0.26106014480462975,0.25282731025147587,0.24459447569832202,0.23636164114516817,0.22812880659201432,0.21983321362503197,0.21153762065804962,0.20324202769106728,0.19494643472408493,0.18665084175710259,0.17835524879012024,0.1700596558231379,0.16176406285615555,0.1534684698891732,0.14517287692219086,0.13687728395520851,0.12858169098822617,0.12028609802124383,0.1119905050542615,0.10369491208727917,9.5399319120296838E-2,8.7103726153314506E-2,7.8808133186332174E-2,7.0512540219349842E-2,6.221694725236751E-2,5.3921354285385178E-2,4.5625761318402847E-2,3.7330168351420515E-2,2.9034575384438176E-2,2.073898241745584E-2,1.2443389450473505E-2,4.1477964834911677E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2484},null,null,"Equipment & Vehicles",null,null,null,null,0.67665290315675986,0.48332350225482856,0.29123311909795202,9.9142735941075505E-2,3.0975443626372334E-3,3.0975443626372334E-3,3.0975443626372334E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2488},null,null,"FRC",null,null,null,null,0,{"$f":"I2578","v":0},{"$f":"J2578","v":0},{"$f":"K2578","v":0},{"$f":"L2578","v":0},{"$f":"M2578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2491},null,null,"Total",null,null,null,null,{"$f":"SUM(I2475:I2490)","v":35.047093439498731},33.615430355279265,32.192942574753978,30.77045479422868,29.44401220528183,28.213614807913412,{"$f":"SUM(O2475:O2490)","v":26.983217410544995},25.739211828596201,24.498303791010045,23.257395753423893,22.016487715837734,{"$f":"SUM(T2475:T2490)","v":20.775579678251582},19.534671640665429,{"$f":"SUM(V2475:V2490)","v":18.293763603079274},17.052855565493118,15.811947527906963,14.571039490320807,13.330131452734655,12.089223415148497,11.307393090094457,10.984640477572526,10.661887865050597,10.339135252528664,10.01638264000673,9.6936300274847991,9.3708774149628695,{"$f":"SUM(AI2475:AI2490)","v":9.0481248024409382},8.7253721899190069,8.4026195773970755,8.0798669648751442,7.7571143523532129,7.4343617398312807,7.1116091273093511,6.7888565147874207,6.4846881554817113,6.1991040493922256,5.9135199433027417,5.6279358372132569,5.342351731123772,{"$f":"SUM(AV2475:AV2490)","v":5.0567676250342872},4.7711835189448024,4.4855994128553176,4.2000153067658328,3.914431200676348,3.6288470945868632,{"$f":"SUM(BB2475:BB2490)","v":3.3432629884973784},3.0576788824078935,2.7720947763184087,2.4865106702289239,2.2009265641394391,1.9153424580499543,1.6297583519604695,1.3441742458709847,1.0585901397814999,0.89290313456833859,0.84711323023150076]
[{"$f":"ROW()","v":2493},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2494},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2497},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2501},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2504},null,null,"Information Technology"]
[{"$f":"ROW()","v":2507},null,null,"Land"]
[{"$f":"ROW()","v":2511},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2514},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2515},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2518},null,null,"Buildings"]
[{"$f":"ROW()","v":2521},null,null,"Vehicle"]
[{"$f":"ROW()","v":2525},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2531},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I741","v":0},{"$f":"-'PTRM expenditure'!J741","v":0},{"$f":"-'PTRM expenditure'!K741","v":0},{"$f":"-'PTRM expenditure'!L741","v":0},{"$f":"-'PTRM expenditure'!M741","v":0},{"$f":"-'PTRM expenditure'!N741","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(O2477<0,O2477,IF(O2459<1,O2477,MAX(MIN(IF(O2459>0,((O2477-SUM($N2549:N2549))/O2459)*O$15,0),O2477*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(P2477<0,P2477,IF(P2459<1,P2477,MAX(MIN(IF(P2459>0,((P2477-SUM($N2549:O2549))/P2459)*P$15,0),P2477*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(Q2477<0,Q2477,IF(Q2459<1,Q2477,MAX(MIN(IF(Q2459>0,((Q2477-SUM($N2549:P2549))/Q2459)*Q$15,0),Q2477*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(R2477<0,R2477,IF(R2459<1,R2477,MAX(MIN(IF(R2459>0,((R2477-SUM($N2549:Q2549))/R2459)*R$15,0),R2477*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(S2477<0,S2477,IF(S2459<1,S2477,MAX(MIN(IF(S2459>0,((S2477-SUM($N2549:R2549))/S2459)*S$15,0),S2477*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(T2477<0,T2477,IF(T2459<1,T2477,MAX(MIN(IF(T2459>0,((T2477-SUM($N2549:S2549))/T2459)*T$15,0),T2477*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(U2477<0,U2477,IF(U2459<1,U2477,MAX(MIN(IF(U2459>0,((U2477-SUM($N2549:T2549))/U2459)*U$15,0),U2477*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(V2477<0,V2477,IF(V2459<1,V2477,MAX(MIN(IF(V2459>0,((V2477-SUM($N2549:U2549))/V2459)*V$15,0),V2477*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(W2477<0,W2477,IF(W2459<1,W2477,MAX(MIN(IF(W2459>0,((W2477-SUM($N2549:V2549))/W2459)*W$15,0),W2477*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(X2477<0,X2477,IF(X2459<1,X2477,MAX(MIN(IF(X2459>0,((X2477-SUM($N2549:W2549))/X2459)*X$15,0),X2477*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(Y2477<0,Y2477,IF(Y2459<1,Y2477,MAX(MIN(IF(Y2459>0,((Y2477-SUM($N2549:X2549))/Y2459)*Y$15,0),Y2477*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(Z2477<0,Z2477,IF(Z2459<1,Z2477,MAX(MIN(IF(Z2459>0,((Z2477-SUM($N2549:Y2549))/Z2459)*Z$15,0),Z2477*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AA2477<0,AA2477,IF(AA2459<1,AA2477,MAX(MIN(IF(AA2459>0,((AA2477-SUM($N2549:Z2549))/AA2459)*AA$15,0),AA2477*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AB2477<0,AB2477,IF(AB2459<1,AB2477,MAX(MIN(IF(AB2459>0,((AB2477-SUM($N2549:AA2549))/AB2459)*AB$15,0),AB2477*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AC2477<0,AC2477,IF(AC2459<1,AC2477,MAX(MIN(IF(AC2459>0,((AC2477-SUM($N2549:AB2549))/AC2459)*AC$15,0),AC2477*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AD2477<0,AD2477,IF(AD2459<1,AD2477,MAX(MIN(IF(AD2459>0,((AD2477-SUM($N2549:AC2549))/AD2459)*AD$15,0),AD2477*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AE2477<0,AE2477,IF(AE2459<1,AE2477,MAX(MIN(IF(AE2459>0,((AE2477-SUM($N2549:AD2549))/AE2459)*AE$15,0),AE2477*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AF2477<0,AF2477,IF(AF2459<1,AF2477,MAX(MIN(IF(AF2459>0,((AF2477-SUM($N2549:AE2549))/AF2459)*AF$15,0),AF2477*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AG2477<0,AG2477,IF(AG2459<1,AG2477,MAX(MIN(IF(AG2459>0,((AG2477-SUM($N2549:AF2549))/AG2459)*AG$15,0),AG2477*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AH2477<0,AH2477,IF(AH2459<1,AH2477,MAX(MIN(IF(AH2459>0,((AH2477-SUM($N2549:AG2549))/AH2459)*AH$15,0),AH2477*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AI2477<0,AI2477,IF(AI2459<1,AI2477,MAX(MIN(IF(AI2459>0,((AI2477-SUM($N2549:AH2549))/AI2459)*AI$15,0),AI2477*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AJ2477<0,AJ2477,IF(AJ2459<1,AJ2477,MAX(MIN(IF(AJ2459>0,((AJ2477-SUM($N2549:AI2549))/AJ2459)*AJ$15,0),AJ2477*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AK2477<0,AK2477,IF(AK2459<1,AK2477,MAX(MIN(IF(AK2459>0,((AK2477-SUM($N2549:AJ2549))/AK2459)*AK$15,0),AK2477*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AL2477<0,AL2477,IF(AL2459<1,AL2477,MAX(MIN(IF(AL2459>0,((AL2477-SUM($N2549:AK2549))/AL2459)*AL$15,0),AL2477*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AM2477<0,AM2477,IF(AM2459<1,AM2477,MAX(MIN(IF(AM2459>0,((AM2477-SUM($N2549:AL2549))/AM2459)*AM$15,0),AM2477*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AN2477<0,AN2477,IF(AN2459<1,AN2477,MAX(MIN(IF(AN2459>0,((AN2477-SUM($N2549:AM2549))/AN2459)*AN$15,0),AN2477*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AO2477<0,AO2477,IF(AO2459<1,AO2477,MAX(MIN(IF(AO2459>0,((AO2477-SUM($N2549:AN2549))/AO2459)*AO$15,0),AO2477*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AP2477<0,AP2477,IF(AP2459<1,AP2477,MAX(MIN(IF(AP2459>0,((AP2477-SUM($N2549:AO2549))/AP2459)*AP$15,0),AP2477*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AQ2477<0,AQ2477,IF(AQ2459<1,AQ2477,MAX(MIN(IF(AQ2459>0,((AQ2477-SUM($N2549:AP2549))/AQ2459)*AQ$15,0),AQ2477*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AR2477<0,AR2477,IF(AR2459<1,AR2477,MAX(MIN(IF(AR2459>0,((AR2477-SUM($N2549:AQ2549))/AR2459)*AR$15,0),AR2477*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AS2477<0,AS2477,IF(AS2459<1,AS2477,MAX(MIN(IF(AS2459>0,((AS2477-SUM($N2549:AR2549))/AS2459)*AS$15,0),AS2477*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AT2477<0,AT2477,IF(AT2459<1,AT2477,MAX(MIN(IF(AT2459>0,((AT2477-SUM($N2549:AS2549))/AT2459)*AT$15,0),AT2477*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AU2477<0,AU2477,IF(AU2459<1,AU2477,MAX(MIN(IF(AU2459>0,((AU2477-SUM($N2549:AT2549))/AU2459)*AU$15,0),AU2477*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AV2477<0,AV2477,IF(AV2459<1,AV2477,MAX(MIN(IF(AV2459>0,((AV2477-SUM($N2549:AU2549))/AV2459)*AV$15,0),AV2477*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AW2477<0,AW2477,IF(AW2459<1,AW2477,MAX(MIN(IF(AW2459>0,((AW2477-SUM($N2549:AV2549))/AW2459)*AW$15,0),AW2477*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AX2477<0,AX2477,IF(AX2459<1,AX2477,MAX(MIN(IF(AX2459>0,((AX2477-SUM($N2549:AW2549))/AX2459)*AX$15,0),AX2477*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AY2477<0,AY2477,IF(AY2459<1,AY2477,MAX(MIN(IF(AY2459>0,((AY2477-SUM($N2549:AX2549))/AY2459)*AY$15,0),AY2477*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(AZ2477<0,AZ2477,IF(AZ2459<1,AZ2477,MAX(MIN(IF(AZ2459>0,((AZ2477-SUM($N2549:AY2549))/AZ2459)*AZ$15,0),AZ2477*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BA2477<0,BA2477,IF(BA2459<1,BA2477,MAX(MIN(IF(BA2459>0,((BA2477-SUM($N2549:AZ2549))/BA2459)*BA$15,0),BA2477*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BB2477<0,BB2477,IF(BB2459<1,BB2477,MAX(MIN(IF(BB2459>0,((BB2477-SUM($N2549:BA2549))/BB2459)*BB$15,0),BB2477*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BC2477<0,BC2477,IF(BC2459<1,BC2477,MAX(MIN(IF(BC2459>0,((BC2477-SUM($N2549:BB2549))/BC2459)*BC$15,0),BC2477*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BD2477<0,BD2477,IF(BD2459<1,BD2477,MAX(MIN(IF(BD2459>0,((BD2477-SUM($N2549:BC2549))/BD2459)*BD$15,0),BD2477*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BE2477<0,BE2477,IF(BE2459<1,BE2477,MAX(MIN(IF(BE2459>0,((BE2477-SUM($N2549:BD2549))/BE2459)*BE$15,0),BE2477*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BF2477<0,BF2477,IF(BF2459<1,BF2477,MAX(MIN(IF(BF2459>0,((BF2477-SUM($N2549:BE2549))/BF2459)*BF$15,0),BF2477*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BG2477<0,BG2477,IF(BG2459<1,BG2477,MAX(MIN(IF(BG2459>0,((BG2477-SUM($N2549:BF2549))/BG2459)*BG$15,0),BG2477*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BH2477<0,BH2477,IF(BH2459<1,BH2477,MAX(MIN(IF(BH2459>0,((BH2477-SUM($N2549:BG2549))/BH2459)*BH$15,0),BH2477*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BI2477<0,BI2477,IF(BI2459<1,BI2477,MAX(MIN(IF(BI2459>0,((BI2477-SUM($N2549:BH2549))/BI2459)*BI$15,0),BI2477*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BJ2477<0,BJ2477,IF(BJ2459<1,BJ2477,MAX(MIN(IF(BJ2459>0,((BJ2477-SUM($N2549:BI2549))/BJ2459)*BJ$15,0),BJ2477*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BK2477<0,BK2477,IF(BK2459<1,BK2477,MAX(MIN(IF(BK2459>0,((BK2477-SUM($N2549:BJ2549))/BK2459)*BK$15,0),BK2477*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(BL2477<0,BL2477,IF(BL2459<1,BL2477,MAX(MIN(IF(BL2459>0,((BL2477-SUM($N2549:BK2549))/BL2459)*BL$15,0),BL2477*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2535},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I745","v":-8.2859378263933445E-3},{"$f":"-'PTRM expenditure'!J745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!K745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!L745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!M745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!N745","v":-8.2328345531538574E-3},{"$f":"-IF($D2535=\"Land\",0,IF(O2481<0,O2481,IF(O2463<1,O2481,MAX(MIN(IF(O2463>0,((O2481-SUM($N2553:N2553))/O2463)*O$15,0),O2481*O$15),0))))*$K$6","v":-8.2955929669823389E-3},{"$f":"-IF($D2535=\"Land\",0,IF(P2481<0,P2481,IF(P2463<1,P2481,MAX(MIN(IF(P2463>0,((P2481-SUM($N2553:O2553))/P2463)*P$15,0),P2481*P$15),0))))*$K$6","v":-8.2955929669823389E-3},{"$f":"-IF($D2535=\"Land\",0,IF(Q2481<0,Q2481,IF(Q2463<1,Q2481,MAX(MIN(IF(Q2463>0,((Q2481-SUM($N2553:P2553))/Q2463)*Q$15,0),Q2481*Q$15),0))))*$K$6","v":-8.2955929669823389E-3},{"$f":"-IF($D2535=\"Land\",0,IF(R2481<0,R2481,IF(R2463<1,R2481,MAX(MIN(IF(R2463>0,((R2481-SUM($N2553:Q2553))/R2463)*R$15,0),R2481*R$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(S2481<0,S2481,IF(S2463<1,S2481,MAX(MIN(IF(S2463>0,((S2481-SUM($N2553:R2553))/S2463)*S$15,0),S2481*S$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(T2481<0,T2481,IF(T2463<1,T2481,MAX(MIN(IF(T2463>0,((T2481-SUM($N2553:S2553))/T2463)*T$15,0),T2481*T$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(U2481<0,U2481,IF(U2463<1,U2481,MAX(MIN(IF(U2463>0,((U2481-SUM($N2553:T2553))/U2463)*U$15,0),U2481*U$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(V2481<0,V2481,IF(V2463<1,V2481,MAX(MIN(IF(V2463>0,((V2481-SUM($N2553:U2553))/V2463)*V$15,0),V2481*V$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(W2481<0,W2481,IF(W2463<1,W2481,MAX(MIN(IF(W2463>0,((W2481-SUM($N2553:V2553))/W2463)*W$15,0),W2481*W$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(X2481<0,X2481,IF(X2463<1,X2481,MAX(MIN(IF(X2463>0,((X2481-SUM($N2553:W2553))/X2463)*X$15,0),X2481*X$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(Y2481<0,Y2481,IF(Y2463<1,Y2481,MAX(MIN(IF(Y2463>0,((Y2481-SUM($N2553:X2553))/Y2463)*Y$15,0),Y2481*Y$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(Z2481<0,Z2481,IF(Z2463<1,Z2481,MAX(MIN(IF(Z2463>0,((Z2481-SUM($N2553:Y2553))/Z2463)*Z$15,0),Z2481*Z$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AA2481<0,AA2481,IF(AA2463<1,AA2481,MAX(MIN(IF(AA2463>0,((AA2481-SUM($N2553:Z2553))/AA2463)*AA$15,0),AA2481*AA$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AB2481<0,AB2481,IF(AB2463<1,AB2481,MAX(MIN(IF(AB2463>0,((AB2481-SUM($N2553:AA2553))/AB2463)*AB$15,0),AB2481*AB$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AC2481<0,AC2481,IF(AC2463<1,AC2481,MAX(MIN(IF(AC2463>0,((AC2481-SUM($N2553:AB2553))/AC2463)*AC$15,0),AC2481*AC$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AD2481<0,AD2481,IF(AD2463<1,AD2481,MAX(MIN(IF(AD2463>0,((AD2481-SUM($N2553:AC2553))/AD2463)*AD$15,0),AD2481*AD$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AE2481<0,AE2481,IF(AE2463<1,AE2481,MAX(MIN(IF(AE2463>0,((AE2481-SUM($N2553:AD2553))/AE2463)*AE$15,0),AE2481*AE$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AF2481<0,AF2481,IF(AF2463<1,AF2481,MAX(MIN(IF(AF2463>0,((AF2481-SUM($N2553:AE2553))/AF2463)*AF$15,0),AF2481*AF$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AG2481<0,AG2481,IF(AG2463<1,AG2481,MAX(MIN(IF(AG2463>0,((AG2481-SUM($N2553:AF2553))/AG2463)*AG$15,0),AG2481*AG$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AH2481<0,AH2481,IF(AH2463<1,AH2481,MAX(MIN(IF(AH2463>0,((AH2481-SUM($N2553:AG2553))/AH2463)*AH$15,0),AH2481*AH$15),0))))*$K$6","v":-8.2955929669823337E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AI2481<0,AI2481,IF(AI2463<1,AI2481,MAX(MIN(IF(AI2463>0,((AI2481-SUM($N2553:AH2553))/AI2463)*AI$15,0),AI2481*AI$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AJ2481<0,AJ2481,IF(AJ2463<1,AJ2481,MAX(MIN(IF(AJ2463>0,((AJ2481-SUM($N2553:AI2553))/AJ2463)*AJ$15,0),AJ2481*AJ$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AK2481<0,AK2481,IF(AK2463<1,AK2481,MAX(MIN(IF(AK2463>0,((AK2481-SUM($N2553:AJ2553))/AK2463)*AK$15,0),AK2481*AK$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AL2481<0,AL2481,IF(AL2463<1,AL2481,MAX(MIN(IF(AL2463>0,((AL2481-SUM($N2553:AK2553))/AL2463)*AL$15,0),AL2481*AL$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AM2481<0,AM2481,IF(AM2463<1,AM2481,MAX(MIN(IF(AM2463>0,((AM2481-SUM($N2553:AL2553))/AM2463)*AM$15,0),AM2481*AM$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AN2481<0,AN2481,IF(AN2463<1,AN2481,MAX(MIN(IF(AN2463>0,((AN2481-SUM($N2553:AM2553))/AN2463)*AN$15,0),AN2481*AN$15),0))))*$K$6","v":-8.2955929669823354E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AO2481<0,AO2481,IF(AO2463<1,AO2481,MAX(MIN(IF(AO2463>0,((AO2481-SUM($N2553:AN2553))/AO2463)*AO$15,0),AO2481*AO$15),0))))*$K$6","v":-8.2955929669823372E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AP2481<0,AP2481,IF(AP2463<1,AP2481,MAX(MIN(IF(AP2463>0,((AP2481-SUM($N2553:AO2553))/AP2463)*AP$15,0),AP2481*AP$15),0))))*$K$6","v":-4.1477964834911677E-3},{"$f":"-IF($D2535=\"Land\",0,IF(AQ2481<0,AQ2481,IF(AQ2463<1,AQ2481,MAX(MIN(IF(AQ2463>0,((AQ2481-SUM($N2553:AP2553))/AQ2463)*AQ$15,0),AQ2481*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AR2481<0,AR2481,IF(AR2463<1,AR2481,MAX(MIN(IF(AR2463>0,((AR2481-SUM($N2553:AQ2553))/AR2463)*AR$15,0),AR2481*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AS2481<0,AS2481,IF(AS2463<1,AS2481,MAX(MIN(IF(AS2463>0,((AS2481-SUM($N2553:AR2553))/AS2463)*AS$15,0),AS2481*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AT2481<0,AT2481,IF(AT2463<1,AT2481,MAX(MIN(IF(AT2463>0,((AT2481-SUM($N2553:AS2553))/AT2463)*AT$15,0),AT2481*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AU2481<0,AU2481,IF(AU2463<1,AU2481,MAX(MIN(IF(AU2463>0,((AU2481-SUM($N2553:AT2553))/AU2463)*AU$15,0),AU2481*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AV2481<0,AV2481,IF(AV2463<1,AV2481,MAX(MIN(IF(AV2463>0,((AV2481-SUM($N2553:AU2553))/AV2463)*AV$15,0),AV2481*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AW2481<0,AW2481,IF(AW2463<1,AW2481,MAX(MIN(IF(AW2463>0,((AW2481-SUM($N2553:AV2553))/AW2463)*AW$15,0),AW2481*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AX2481<0,AX2481,IF(AX2463<1,AX2481,MAX(MIN(IF(AX2463>0,((AX2481-SUM($N2553:AW2553))/AX2463)*AX$15,0),AX2481*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AY2481<0,AY2481,IF(AY2463<1,AY2481,MAX(MIN(IF(AY2463>0,((AY2481-SUM($N2553:AX2553))/AY2463)*AY$15,0),AY2481*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(AZ2481<0,AZ2481,IF(AZ2463<1,AZ2481,MAX(MIN(IF(AZ2463>0,((AZ2481-SUM($N2553:AY2553))/AZ2463)*AZ$15,0),AZ2481*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BA2481<0,BA2481,IF(BA2463<1,BA2481,MAX(MIN(IF(BA2463>0,((BA2481-SUM($N2553:AZ2553))/BA2463)*BA$15,0),BA2481*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BB2481<0,BB2481,IF(BB2463<1,BB2481,MAX(MIN(IF(BB2463>0,((BB2481-SUM($N2553:BA2553))/BB2463)*BB$15,0),BB2481*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BC2481<0,BC2481,IF(BC2463<1,BC2481,MAX(MIN(IF(BC2463>0,((BC2481-SUM($N2553:BB2553))/BC2463)*BC$15,0),BC2481*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BD2481<0,BD2481,IF(BD2463<1,BD2481,MAX(MIN(IF(BD2463>0,((BD2481-SUM($N2553:BC2553))/BD2463)*BD$15,0),BD2481*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BE2481<0,BE2481,IF(BE2463<1,BE2481,MAX(MIN(IF(BE2463>0,((BE2481-SUM($N2553:BD2553))/BE2463)*BE$15,0),BE2481*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BF2481<0,BF2481,IF(BF2463<1,BF2481,MAX(MIN(IF(BF2463>0,((BF2481-SUM($N2553:BE2553))/BF2463)*BF$15,0),BF2481*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BG2481<0,BG2481,IF(BG2463<1,BG2481,MAX(MIN(IF(BG2463>0,((BG2481-SUM($N2553:BF2553))/BG2463)*BG$15,0),BG2481*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BH2481<0,BH2481,IF(BH2463<1,BH2481,MAX(MIN(IF(BH2463>0,((BH2481-SUM($N2553:BG2553))/BH2463)*BH$15,0),BH2481*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BI2481<0,BI2481,IF(BI2463<1,BI2481,MAX(MIN(IF(BI2463>0,((BI2481-SUM($N2553:BH2553))/BI2463)*BI$15,0),BI2481*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BJ2481<0,BJ2481,IF(BJ2463<1,BJ2481,MAX(MIN(IF(BJ2463>0,((BJ2481-SUM($N2553:BI2553))/BJ2463)*BJ$15,0),BJ2481*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BK2481<0,BK2481,IF(BK2463<1,BK2481,MAX(MIN(IF(BK2463>0,((BK2481-SUM($N2553:BJ2553))/BK2463)*BK$15,0),BK2481*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2535=\"Land\",0,IF(BL2481<0,BL2481,IF(BL2463<1,BL2481,MAX(MIN(IF(BL2463>0,((BL2481-SUM($N2553:BK2553))/BL2463)*BL$15,0),BL2481*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2538},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I748","v":-0.19332940090193129},{"$f":"-'PTRM expenditure'!J748","v":-0.19209038315687652},{"$f":"-'PTRM expenditure'!K748","v":-0.19209038315687652},{"$f":"-'PTRM expenditure'!L748","v":-9.6045191578438271E-2},{"$f":"-'PTRM expenditure'!M748","v":0},{"$f":"-'PTRM expenditure'!N748","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(O2484<0,O2484,IF(O2466<1,O2484,MAX(MIN(IF(O2466>0,((O2484-SUM($N2556:N2556))/O2466)*O$15,0),O2484*O$15),0))))*$K$6","v":-3.0975443626372334E-3},{"$f":"-IF($D2538=\"Land\",0,IF(P2484<0,P2484,IF(P2466<1,P2484,MAX(MIN(IF(P2466>0,((P2484-SUM($N2556:O2556))/P2466)*P$15,0),P2484*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(Q2484<0,Q2484,IF(Q2466<1,Q2484,MAX(MIN(IF(Q2466>0,((Q2484-SUM($N2556:P2556))/Q2466)*Q$15,0),Q2484*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(R2484<0,R2484,IF(R2466<1,R2484,MAX(MIN(IF(R2466>0,((R2484-SUM($N2556:Q2556))/R2466)*R$15,0),R2484*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(S2484<0,S2484,IF(S2466<1,S2484,MAX(MIN(IF(S2466>0,((S2484-SUM($N2556:R2556))/S2466)*S$15,0),S2484*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(T2484<0,T2484,IF(T2466<1,T2484,MAX(MIN(IF(T2466>0,((T2484-SUM($N2556:S2556))/T2466)*T$15,0),T2484*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(U2484<0,U2484,IF(U2466<1,U2484,MAX(MIN(IF(U2466>0,((U2484-SUM($N2556:T2556))/U2466)*U$15,0),U2484*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(V2484<0,V2484,IF(V2466<1,V2484,MAX(MIN(IF(V2466>0,((V2484-SUM($N2556:U2556))/V2466)*V$15,0),V2484*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(W2484<0,W2484,IF(W2466<1,W2484,MAX(MIN(IF(W2466>0,((W2484-SUM($N2556:V2556))/W2466)*W$15,0),W2484*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(X2484<0,X2484,IF(X2466<1,X2484,MAX(MIN(IF(X2466>0,((X2484-SUM($N2556:W2556))/X2466)*X$15,0),X2484*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(Y2484<0,Y2484,IF(Y2466<1,Y2484,MAX(MIN(IF(Y2466>0,((Y2484-SUM($N2556:X2556))/Y2466)*Y$15,0),Y2484*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(Z2484<0,Z2484,IF(Z2466<1,Z2484,MAX(MIN(IF(Z2466>0,((Z2484-SUM($N2556:Y2556))/Z2466)*Z$15,0),Z2484*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AA2484<0,AA2484,IF(AA2466<1,AA2484,MAX(MIN(IF(AA2466>0,((AA2484-SUM($N2556:Z2556))/AA2466)*AA$15,0),AA2484*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AB2484<0,AB2484,IF(AB2466<1,AB2484,MAX(MIN(IF(AB2466>0,((AB2484-SUM($N2556:AA2556))/AB2466)*AB$15,0),AB2484*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AC2484<0,AC2484,IF(AC2466<1,AC2484,MAX(MIN(IF(AC2466>0,((AC2484-SUM($N2556:AB2556))/AC2466)*AC$15,0),AC2484*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AD2484<0,AD2484,IF(AD2466<1,AD2484,MAX(MIN(IF(AD2466>0,((AD2484-SUM($N2556:AC2556))/AD2466)*AD$15,0),AD2484*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AE2484<0,AE2484,IF(AE2466<1,AE2484,MAX(MIN(IF(AE2466>0,((AE2484-SUM($N2556:AD2556))/AE2466)*AE$15,0),AE2484*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AF2484<0,AF2484,IF(AF2466<1,AF2484,MAX(MIN(IF(AF2466>0,((AF2484-SUM($N2556:AE2556))/AF2466)*AF$15,0),AF2484*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AG2484<0,AG2484,IF(AG2466<1,AG2484,MAX(MIN(IF(AG2466>0,((AG2484-SUM($N2556:AF2556))/AG2466)*AG$15,0),AG2484*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AH2484<0,AH2484,IF(AH2466<1,AH2484,MAX(MIN(IF(AH2466>0,((AH2484-SUM($N2556:AG2556))/AH2466)*AH$15,0),AH2484*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AI2484<0,AI2484,IF(AI2466<1,AI2484,MAX(MIN(IF(AI2466>0,((AI2484-SUM($N2556:AH2556))/AI2466)*AI$15,0),AI2484*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AJ2484<0,AJ2484,IF(AJ2466<1,AJ2484,MAX(MIN(IF(AJ2466>0,((AJ2484-SUM($N2556:AI2556))/AJ2466)*AJ$15,0),AJ2484*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AK2484<0,AK2484,IF(AK2466<1,AK2484,MAX(MIN(IF(AK2466>0,((AK2484-SUM($N2556:AJ2556))/AK2466)*AK$15,0),AK2484*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AL2484<0,AL2484,IF(AL2466<1,AL2484,MAX(MIN(IF(AL2466>0,((AL2484-SUM($N2556:AK2556))/AL2466)*AL$15,0),AL2484*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AM2484<0,AM2484,IF(AM2466<1,AM2484,MAX(MIN(IF(AM2466>0,((AM2484-SUM($N2556:AL2556))/AM2466)*AM$15,0),AM2484*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AN2484<0,AN2484,IF(AN2466<1,AN2484,MAX(MIN(IF(AN2466>0,((AN2484-SUM($N2556:AM2556))/AN2466)*AN$15,0),AN2484*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AO2484<0,AO2484,IF(AO2466<1,AO2484,MAX(MIN(IF(AO2466>0,((AO2484-SUM($N2556:AN2556))/AO2466)*AO$15,0),AO2484*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AP2484<0,AP2484,IF(AP2466<1,AP2484,MAX(MIN(IF(AP2466>0,((AP2484-SUM($N2556:AO2556))/AP2466)*AP$15,0),AP2484*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AQ2484<0,AQ2484,IF(AQ2466<1,AQ2484,MAX(MIN(IF(AQ2466>0,((AQ2484-SUM($N2556:AP2556))/AQ2466)*AQ$15,0),AQ2484*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AR2484<0,AR2484,IF(AR2466<1,AR2484,MAX(MIN(IF(AR2466>0,((AR2484-SUM($N2556:AQ2556))/AR2466)*AR$15,0),AR2484*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AS2484<0,AS2484,IF(AS2466<1,AS2484,MAX(MIN(IF(AS2466>0,((AS2484-SUM($N2556:AR2556))/AS2466)*AS$15,0),AS2484*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AT2484<0,AT2484,IF(AT2466<1,AT2484,MAX(MIN(IF(AT2466>0,((AT2484-SUM($N2556:AS2556))/AT2466)*AT$15,0),AT2484*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AU2484<0,AU2484,IF(AU2466<1,AU2484,MAX(MIN(IF(AU2466>0,((AU2484-SUM($N2556:AT2556))/AU2466)*AU$15,0),AU2484*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AV2484<0,AV2484,IF(AV2466<1,AV2484,MAX(MIN(IF(AV2466>0,((AV2484-SUM($N2556:AU2556))/AV2466)*AV$15,0),AV2484*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AW2484<0,AW2484,IF(AW2466<1,AW2484,MAX(MIN(IF(AW2466>0,((AW2484-SUM($N2556:AV2556))/AW2466)*AW$15,0),AW2484*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AX2484<0,AX2484,IF(AX2466<1,AX2484,MAX(MIN(IF(AX2466>0,((AX2484-SUM($N2556:AW2556))/AX2466)*AX$15,0),AX2484*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AY2484<0,AY2484,IF(AY2466<1,AY2484,MAX(MIN(IF(AY2466>0,((AY2484-SUM($N2556:AX2556))/AY2466)*AY$15,0),AY2484*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(AZ2484<0,AZ2484,IF(AZ2466<1,AZ2484,MAX(MIN(IF(AZ2466>0,((AZ2484-SUM($N2556:AY2556))/AZ2466)*AZ$15,0),AZ2484*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BA2484<0,BA2484,IF(BA2466<1,BA2484,MAX(MIN(IF(BA2466>0,((BA2484-SUM($N2556:AZ2556))/BA2466)*BA$15,0),BA2484*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BB2484<0,BB2484,IF(BB2466<1,BB2484,MAX(MIN(IF(BB2466>0,((BB2484-SUM($N2556:BA2556))/BB2466)*BB$15,0),BB2484*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BC2484<0,BC2484,IF(BC2466<1,BC2484,MAX(MIN(IF(BC2466>0,((BC2484-SUM($N2556:BB2556))/BC2466)*BC$15,0),BC2484*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BD2484<0,BD2484,IF(BD2466<1,BD2484,MAX(MIN(IF(BD2466>0,((BD2484-SUM($N2556:BC2556))/BD2466)*BD$15,0),BD2484*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BE2484<0,BE2484,IF(BE2466<1,BE2484,MAX(MIN(IF(BE2466>0,((BE2484-SUM($N2556:BD2556))/BE2466)*BE$15,0),BE2484*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BF2484<0,BF2484,IF(BF2466<1,BF2484,MAX(MIN(IF(BF2466>0,((BF2484-SUM($N2556:BE2556))/BF2466)*BF$15,0),BF2484*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BG2484<0,BG2484,IF(BG2466<1,BG2484,MAX(MIN(IF(BG2466>0,((BG2484-SUM($N2556:BF2556))/BG2466)*BG$15,0),BG2484*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BH2484<0,BH2484,IF(BH2466<1,BH2484,MAX(MIN(IF(BH2466>0,((BH2484-SUM($N2556:BG2556))/BH2466)*BH$15,0),BH2484*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BI2484<0,BI2484,IF(BI2466<1,BI2484,MAX(MIN(IF(BI2466>0,((BI2484-SUM($N2556:BH2556))/BI2466)*BI$15,0),BI2484*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BJ2484<0,BJ2484,IF(BJ2466<1,BJ2484,MAX(MIN(IF(BJ2466>0,((BJ2484-SUM($N2556:BI2556))/BJ2466)*BJ$15,0),BJ2484*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BK2484<0,BK2484,IF(BK2466<1,BK2484,MAX(MIN(IF(BK2466>0,((BK2484-SUM($N2556:BJ2556))/BK2466)*BK$15,0),BK2484*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(BL2484<0,BL2484,IF(BL2466<1,BL2484,MAX(MIN(IF(BL2466>0,((BL2484-SUM($N2556:BK2556))/BL2466)*BL$15,0),BL2484*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2539},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I749","v":0},{"$f":"-'PTRM expenditure'!J749","v":0},{"$f":"-'PTRM expenditure'!K749","v":0},{"$f":"-'PTRM expenditure'!L749","v":0},{"$f":"-'PTRM expenditure'!M749","v":0},{"$f":"-'PTRM expenditure'!N749","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(O2485<0,O2485,IF(O2467<1,O2485,MAX(MIN(IF(O2467>0,((O2485-SUM($N2557:N2557))/O2467)*O$15,0),O2485*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(P2485<0,P2485,IF(P2467<1,P2485,MAX(MIN(IF(P2467>0,((P2485-SUM($N2557:O2557))/P2467)*P$15,0),P2485*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(Q2485<0,Q2485,IF(Q2467<1,Q2485,MAX(MIN(IF(Q2467>0,((Q2485-SUM($N2557:P2557))/Q2467)*Q$15,0),Q2485*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(R2485<0,R2485,IF(R2467<1,R2485,MAX(MIN(IF(R2467>0,((R2485-SUM($N2557:Q2557))/R2467)*R$15,0),R2485*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(S2485<0,S2485,IF(S2467<1,S2485,MAX(MIN(IF(S2467>0,((S2485-SUM($N2557:R2557))/S2467)*S$15,0),S2485*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(T2485<0,T2485,IF(T2467<1,T2485,MAX(MIN(IF(T2467>0,((T2485-SUM($N2557:S2557))/T2467)*T$15,0),T2485*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(U2485<0,U2485,IF(U2467<1,U2485,MAX(MIN(IF(U2467>0,((U2485-SUM($N2557:T2557))/U2467)*U$15,0),U2485*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(V2485<0,V2485,IF(V2467<1,V2485,MAX(MIN(IF(V2467>0,((V2485-SUM($N2557:U2557))/V2467)*V$15,0),V2485*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(W2485<0,W2485,IF(W2467<1,W2485,MAX(MIN(IF(W2467>0,((W2485-SUM($N2557:V2557))/W2467)*W$15,0),W2485*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(X2485<0,X2485,IF(X2467<1,X2485,MAX(MIN(IF(X2467>0,((X2485-SUM($N2557:W2557))/X2467)*X$15,0),X2485*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(Y2485<0,Y2485,IF(Y2467<1,Y2485,MAX(MIN(IF(Y2467>0,((Y2485-SUM($N2557:X2557))/Y2467)*Y$15,0),Y2485*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(Z2485<0,Z2485,IF(Z2467<1,Z2485,MAX(MIN(IF(Z2467>0,((Z2485-SUM($N2557:Y2557))/Z2467)*Z$15,0),Z2485*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AA2485<0,AA2485,IF(AA2467<1,AA2485,MAX(MIN(IF(AA2467>0,((AA2485-SUM($N2557:Z2557))/AA2467)*AA$15,0),AA2485*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AB2485<0,AB2485,IF(AB2467<1,AB2485,MAX(MIN(IF(AB2467>0,((AB2485-SUM($N2557:AA2557))/AB2467)*AB$15,0),AB2485*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AC2485<0,AC2485,IF(AC2467<1,AC2485,MAX(MIN(IF(AC2467>0,((AC2485-SUM($N2557:AB2557))/AC2467)*AC$15,0),AC2485*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AD2485<0,AD2485,IF(AD2467<1,AD2485,MAX(MIN(IF(AD2467>0,((AD2485-SUM($N2557:AC2557))/AD2467)*AD$15,0),AD2485*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AE2485<0,AE2485,IF(AE2467<1,AE2485,MAX(MIN(IF(AE2467>0,((AE2485-SUM($N2557:AD2557))/AE2467)*AE$15,0),AE2485*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AF2485<0,AF2485,IF(AF2467<1,AF2485,MAX(MIN(IF(AF2467>0,((AF2485-SUM($N2557:AE2557))/AF2467)*AF$15,0),AF2485*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AG2485<0,AG2485,IF(AG2467<1,AG2485,MAX(MIN(IF(AG2467>0,((AG2485-SUM($N2557:AF2557))/AG2467)*AG$15,0),AG2485*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AH2485<0,AH2485,IF(AH2467<1,AH2485,MAX(MIN(IF(AH2467>0,((AH2485-SUM($N2557:AG2557))/AH2467)*AH$15,0),AH2485*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AI2485<0,AI2485,IF(AI2467<1,AI2485,MAX(MIN(IF(AI2467>0,((AI2485-SUM($N2557:AH2557))/AI2467)*AI$15,0),AI2485*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AJ2485<0,AJ2485,IF(AJ2467<1,AJ2485,MAX(MIN(IF(AJ2467>0,((AJ2485-SUM($N2557:AI2557))/AJ2467)*AJ$15,0),AJ2485*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AK2485<0,AK2485,IF(AK2467<1,AK2485,MAX(MIN(IF(AK2467>0,((AK2485-SUM($N2557:AJ2557))/AK2467)*AK$15,0),AK2485*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AL2485<0,AL2485,IF(AL2467<1,AL2485,MAX(MIN(IF(AL2467>0,((AL2485-SUM($N2557:AK2557))/AL2467)*AL$15,0),AL2485*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AM2485<0,AM2485,IF(AM2467<1,AM2485,MAX(MIN(IF(AM2467>0,((AM2485-SUM($N2557:AL2557))/AM2467)*AM$15,0),AM2485*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AN2485<0,AN2485,IF(AN2467<1,AN2485,MAX(MIN(IF(AN2467>0,((AN2485-SUM($N2557:AM2557))/AN2467)*AN$15,0),AN2485*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AO2485<0,AO2485,IF(AO2467<1,AO2485,MAX(MIN(IF(AO2467>0,((AO2485-SUM($N2557:AN2557))/AO2467)*AO$15,0),AO2485*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AP2485<0,AP2485,IF(AP2467<1,AP2485,MAX(MIN(IF(AP2467>0,((AP2485-SUM($N2557:AO2557))/AP2467)*AP$15,0),AP2485*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AQ2485<0,AQ2485,IF(AQ2467<1,AQ2485,MAX(MIN(IF(AQ2467>0,((AQ2485-SUM($N2557:AP2557))/AQ2467)*AQ$15,0),AQ2485*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AR2485<0,AR2485,IF(AR2467<1,AR2485,MAX(MIN(IF(AR2467>0,((AR2485-SUM($N2557:AQ2557))/AR2467)*AR$15,0),AR2485*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AS2485<0,AS2485,IF(AS2467<1,AS2485,MAX(MIN(IF(AS2467>0,((AS2485-SUM($N2557:AR2557))/AS2467)*AS$15,0),AS2485*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AT2485<0,AT2485,IF(AT2467<1,AT2485,MAX(MIN(IF(AT2467>0,((AT2485-SUM($N2557:AS2557))/AT2467)*AT$15,0),AT2485*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AU2485<0,AU2485,IF(AU2467<1,AU2485,MAX(MIN(IF(AU2467>0,((AU2485-SUM($N2557:AT2557))/AU2467)*AU$15,0),AU2485*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AV2485<0,AV2485,IF(AV2467<1,AV2485,MAX(MIN(IF(AV2467>0,((AV2485-SUM($N2557:AU2557))/AV2467)*AV$15,0),AV2485*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AW2485<0,AW2485,IF(AW2467<1,AW2485,MAX(MIN(IF(AW2467>0,((AW2485-SUM($N2557:AV2557))/AW2467)*AW$15,0),AW2485*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AX2485<0,AX2485,IF(AX2467<1,AX2485,MAX(MIN(IF(AX2467>0,((AX2485-SUM($N2557:AW2557))/AX2467)*AX$15,0),AX2485*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AY2485<0,AY2485,IF(AY2467<1,AY2485,MAX(MIN(IF(AY2467>0,((AY2485-SUM($N2557:AX2557))/AY2467)*AY$15,0),AY2485*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(AZ2485<0,AZ2485,IF(AZ2467<1,AZ2485,MAX(MIN(IF(AZ2467>0,((AZ2485-SUM($N2557:AY2557))/AZ2467)*AZ$15,0),AZ2485*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BA2485<0,BA2485,IF(BA2467<1,BA2485,MAX(MIN(IF(BA2467>0,((BA2485-SUM($N2557:AZ2557))/BA2467)*BA$15,0),BA2485*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BB2485<0,BB2485,IF(BB2467<1,BB2485,MAX(MIN(IF(BB2467>0,((BB2485-SUM($N2557:BA2557))/BB2467)*BB$15,0),BB2485*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BC2485<0,BC2485,IF(BC2467<1,BC2485,MAX(MIN(IF(BC2467>0,((BC2485-SUM($N2557:BB2557))/BC2467)*BC$15,0),BC2485*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BD2485<0,BD2485,IF(BD2467<1,BD2485,MAX(MIN(IF(BD2467>0,((BD2485-SUM($N2557:BC2557))/BD2467)*BD$15,0),BD2485*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BE2485<0,BE2485,IF(BE2467<1,BE2485,MAX(MIN(IF(BE2467>0,((BE2485-SUM($N2557:BD2557))/BE2467)*BE$15,0),BE2485*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BF2485<0,BF2485,IF(BF2467<1,BF2485,MAX(MIN(IF(BF2467>0,((BF2485-SUM($N2557:BE2557))/BF2467)*BF$15,0),BF2485*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BG2485<0,BG2485,IF(BG2467<1,BG2485,MAX(MIN(IF(BG2467>0,((BG2485-SUM($N2557:BF2557))/BG2467)*BG$15,0),BG2485*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BH2485<0,BH2485,IF(BH2467<1,BH2485,MAX(MIN(IF(BH2467>0,((BH2485-SUM($N2557:BG2557))/BH2467)*BH$15,0),BH2485*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BI2485<0,BI2485,IF(BI2467<1,BI2485,MAX(MIN(IF(BI2467>0,((BI2485-SUM($N2557:BH2557))/BI2467)*BI$15,0),BI2485*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BJ2485<0,BJ2485,IF(BJ2467<1,BJ2485,MAX(MIN(IF(BJ2467>0,((BJ2485-SUM($N2557:BI2557))/BJ2467)*BJ$15,0),BJ2485*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BK2485<0,BK2485,IF(BK2467<1,BK2485,MAX(MIN(IF(BK2467>0,((BK2485-SUM($N2557:BJ2557))/BK2467)*BK$15,0),BK2485*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(BL2485<0,BL2485,IF(BL2467<1,BL2485,MAX(MIN(IF(BL2467>0,((BL2485-SUM($N2557:BK2557))/BL2467)*BL$15,0),BL2485*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2542},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I752","v":0},{"$f":"-'PTRM expenditure'!J752","v":0},{"$f":"-'PTRM expenditure'!K752","v":0},{"$f":"-'PTRM expenditure'!L752","v":0},{"$f":"-'PTRM expenditure'!M752","v":0},{"$f":"-'PTRM expenditure'!N752","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(O2488<0,O2488,IF(O2470<1,O2488,MAX(MIN(IF(O2470>0,((O2488-SUM($N2560:N2560))/O2470)*O$15,0),O2488*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(P2488<0,P2488,IF(P2470<1,P2488,MAX(MIN(IF(P2470>0,((P2488-SUM($N2560:O2560))/P2470)*P$15,0),P2488*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(Q2488<0,Q2488,IF(Q2470<1,Q2488,MAX(MIN(IF(Q2470>0,((Q2488-SUM($N2560:P2560))/Q2470)*Q$15,0),Q2488*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(R2488<0,R2488,IF(R2470<1,R2488,MAX(MIN(IF(R2470>0,((R2488-SUM($N2560:Q2560))/R2470)*R$15,0),R2488*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(S2488<0,S2488,IF(S2470<1,S2488,MAX(MIN(IF(S2470>0,((S2488-SUM($N2560:R2560))/S2470)*S$15,0),S2488*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(T2488<0,T2488,IF(T2470<1,T2488,MAX(MIN(IF(T2470>0,((T2488-SUM($N2560:S2560))/T2470)*T$15,0),T2488*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(U2488<0,U2488,IF(U2470<1,U2488,MAX(MIN(IF(U2470>0,((U2488-SUM($N2560:T2560))/U2470)*U$15,0),U2488*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(V2488<0,V2488,IF(V2470<1,V2488,MAX(MIN(IF(V2470>0,((V2488-SUM($N2560:U2560))/V2470)*V$15,0),V2488*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(W2488<0,W2488,IF(W2470<1,W2488,MAX(MIN(IF(W2470>0,((W2488-SUM($N2560:V2560))/W2470)*W$15,0),W2488*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(X2488<0,X2488,IF(X2470<1,X2488,MAX(MIN(IF(X2470>0,((X2488-SUM($N2560:W2560))/X2470)*X$15,0),X2488*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(Y2488<0,Y2488,IF(Y2470<1,Y2488,MAX(MIN(IF(Y2470>0,((Y2488-SUM($N2560:X2560))/Y2470)*Y$15,0),Y2488*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(Z2488<0,Z2488,IF(Z2470<1,Z2488,MAX(MIN(IF(Z2470>0,((Z2488-SUM($N2560:Y2560))/Z2470)*Z$15,0),Z2488*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AA2488<0,AA2488,IF(AA2470<1,AA2488,MAX(MIN(IF(AA2470>0,((AA2488-SUM($N2560:Z2560))/AA2470)*AA$15,0),AA2488*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AB2488<0,AB2488,IF(AB2470<1,AB2488,MAX(MIN(IF(AB2470>0,((AB2488-SUM($N2560:AA2560))/AB2470)*AB$15,0),AB2488*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AC2488<0,AC2488,IF(AC2470<1,AC2488,MAX(MIN(IF(AC2470>0,((AC2488-SUM($N2560:AB2560))/AC2470)*AC$15,0),AC2488*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AD2488<0,AD2488,IF(AD2470<1,AD2488,MAX(MIN(IF(AD2470>0,((AD2488-SUM($N2560:AC2560))/AD2470)*AD$15,0),AD2488*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AE2488<0,AE2488,IF(AE2470<1,AE2488,MAX(MIN(IF(AE2470>0,((AE2488-SUM($N2560:AD2560))/AE2470)*AE$15,0),AE2488*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AF2488<0,AF2488,IF(AF2470<1,AF2488,MAX(MIN(IF(AF2470>0,((AF2488-SUM($N2560:AE2560))/AF2470)*AF$15,0),AF2488*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AG2488<0,AG2488,IF(AG2470<1,AG2488,MAX(MIN(IF(AG2470>0,((AG2488-SUM($N2560:AF2560))/AG2470)*AG$15,0),AG2488*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AH2488<0,AH2488,IF(AH2470<1,AH2488,MAX(MIN(IF(AH2470>0,((AH2488-SUM($N2560:AG2560))/AH2470)*AH$15,0),AH2488*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AI2488<0,AI2488,IF(AI2470<1,AI2488,MAX(MIN(IF(AI2470>0,((AI2488-SUM($N2560:AH2560))/AI2470)*AI$15,0),AI2488*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AJ2488<0,AJ2488,IF(AJ2470<1,AJ2488,MAX(MIN(IF(AJ2470>0,((AJ2488-SUM($N2560:AI2560))/AJ2470)*AJ$15,0),AJ2488*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AK2488<0,AK2488,IF(AK2470<1,AK2488,MAX(MIN(IF(AK2470>0,((AK2488-SUM($N2560:AJ2560))/AK2470)*AK$15,0),AK2488*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AL2488<0,AL2488,IF(AL2470<1,AL2488,MAX(MIN(IF(AL2470>0,((AL2488-SUM($N2560:AK2560))/AL2470)*AL$15,0),AL2488*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AM2488<0,AM2488,IF(AM2470<1,AM2488,MAX(MIN(IF(AM2470>0,((AM2488-SUM($N2560:AL2560))/AM2470)*AM$15,0),AM2488*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AN2488<0,AN2488,IF(AN2470<1,AN2488,MAX(MIN(IF(AN2470>0,((AN2488-SUM($N2560:AM2560))/AN2470)*AN$15,0),AN2488*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AO2488<0,AO2488,IF(AO2470<1,AO2488,MAX(MIN(IF(AO2470>0,((AO2488-SUM($N2560:AN2560))/AO2470)*AO$15,0),AO2488*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AP2488<0,AP2488,IF(AP2470<1,AP2488,MAX(MIN(IF(AP2470>0,((AP2488-SUM($N2560:AO2560))/AP2470)*AP$15,0),AP2488*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AQ2488<0,AQ2488,IF(AQ2470<1,AQ2488,MAX(MIN(IF(AQ2470>0,((AQ2488-SUM($N2560:AP2560))/AQ2470)*AQ$15,0),AQ2488*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AR2488<0,AR2488,IF(AR2470<1,AR2488,MAX(MIN(IF(AR2470>0,((AR2488-SUM($N2560:AQ2560))/AR2470)*AR$15,0),AR2488*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AS2488<0,AS2488,IF(AS2470<1,AS2488,MAX(MIN(IF(AS2470>0,((AS2488-SUM($N2560:AR2560))/AS2470)*AS$15,0),AS2488*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AT2488<0,AT2488,IF(AT2470<1,AT2488,MAX(MIN(IF(AT2470>0,((AT2488-SUM($N2560:AS2560))/AT2470)*AT$15,0),AT2488*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AU2488<0,AU2488,IF(AU2470<1,AU2488,MAX(MIN(IF(AU2470>0,((AU2488-SUM($N2560:AT2560))/AU2470)*AU$15,0),AU2488*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AV2488<0,AV2488,IF(AV2470<1,AV2488,MAX(MIN(IF(AV2470>0,((AV2488-SUM($N2560:AU2560))/AV2470)*AV$15,0),AV2488*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AW2488<0,AW2488,IF(AW2470<1,AW2488,MAX(MIN(IF(AW2470>0,((AW2488-SUM($N2560:AV2560))/AW2470)*AW$15,0),AW2488*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AX2488<0,AX2488,IF(AX2470<1,AX2488,MAX(MIN(IF(AX2470>0,((AX2488-SUM($N2560:AW2560))/AX2470)*AX$15,0),AX2488*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AY2488<0,AY2488,IF(AY2470<1,AY2488,MAX(MIN(IF(AY2470>0,((AY2488-SUM($N2560:AX2560))/AY2470)*AY$15,0),AY2488*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(AZ2488<0,AZ2488,IF(AZ2470<1,AZ2488,MAX(MIN(IF(AZ2470>0,((AZ2488-SUM($N2560:AY2560))/AZ2470)*AZ$15,0),AZ2488*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BA2488<0,BA2488,IF(BA2470<1,BA2488,MAX(MIN(IF(BA2470>0,((BA2488-SUM($N2560:AZ2560))/BA2470)*BA$15,0),BA2488*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BB2488<0,BB2488,IF(BB2470<1,BB2488,MAX(MIN(IF(BB2470>0,((BB2488-SUM($N2560:BA2560))/BB2470)*BB$15,0),BB2488*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BC2488<0,BC2488,IF(BC2470<1,BC2488,MAX(MIN(IF(BC2470>0,((BC2488-SUM($N2560:BB2560))/BC2470)*BC$15,0),BC2488*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BD2488<0,BD2488,IF(BD2470<1,BD2488,MAX(MIN(IF(BD2470>0,((BD2488-SUM($N2560:BC2560))/BD2470)*BD$15,0),BD2488*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BE2488<0,BE2488,IF(BE2470<1,BE2488,MAX(MIN(IF(BE2470>0,((BE2488-SUM($N2560:BD2560))/BE2470)*BE$15,0),BE2488*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BF2488<0,BF2488,IF(BF2470<1,BF2488,MAX(MIN(IF(BF2470>0,((BF2488-SUM($N2560:BE2560))/BF2470)*BF$15,0),BF2488*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BG2488<0,BG2488,IF(BG2470<1,BG2488,MAX(MIN(IF(BG2470>0,((BG2488-SUM($N2560:BF2560))/BG2470)*BG$15,0),BG2488*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BH2488<0,BH2488,IF(BH2470<1,BH2488,MAX(MIN(IF(BH2470>0,((BH2488-SUM($N2560:BG2560))/BH2470)*BH$15,0),BH2488*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BI2488<0,BI2488,IF(BI2470<1,BI2488,MAX(MIN(IF(BI2470>0,((BI2488-SUM($N2560:BH2560))/BI2470)*BI$15,0),BI2488*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BJ2488<0,BJ2488,IF(BJ2470<1,BJ2488,MAX(MIN(IF(BJ2470>0,((BJ2488-SUM($N2560:BI2560))/BJ2470)*BJ$15,0),BJ2488*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BK2488<0,BK2488,IF(BK2470<1,BK2488,MAX(MIN(IF(BK2470>0,((BK2488-SUM($N2560:BJ2560))/BK2470)*BK$15,0),BK2488*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(BL2488<0,BL2488,IF(BL2470<1,BL2488,MAX(MIN(IF(BL2470>0,((BL2488-SUM($N2560:BK2560))/BL2470)*BL$15,0),BL2488*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2545},null,null,"Total",null,null,null,null,{"$f":"SUM(I2529:I2544)","v":-1.431663084219466},{"$f":"SUM(J2529:J2544)","v":-1.4224877805252929},-1.4224877805252931,-1.3264425889468545,-1.2303973973684164,-1.2303973973684164,{"$f":"SUM(O2529:O2544)","v":-1.2440055819487925},-1.2409080375861552,-1.2409080375861552,-1.2409080375861552,-1.240908037586155,-1.240908037586155,-1.2409080375861548,-1.240908037586155,-1.240908037586155,-1.2409080375861552,-1.2409080375861552,-1.2409080375861552,-0.78183032505404326,-0.32275261252193121,-0.32275261252193121,-0.32275261252193121,-0.32275261252193121,-0.32275261252193121,-0.32275261252193116,-0.32275261252193121,-0.32275261252193116,-0.32275261252193116,-0.32275261252193116,-0.32275261252193121,-0.32275261252193116,-0.32275261252193116,-0.32275261252193116,-0.30416835930570807,-0.28558410608948476,-0.28558410608948476,-0.28558410608948476,-0.28558410608948476,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948476,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.28558410608948481,-0.16568700521316135,-4.5789904336837876E-2,-4.5789904336837876E-2]
[{"$f":"ROW()","v":2549},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2552},null,null,"Regulators"]
[{"$f":"ROW()","v":2556},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2559},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2562},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2563},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2547:O2562)","v":0},{"$f":"SUM(P2547:P2562)","v":0},{"$f":"SUM(Q2547:Q2562)","v":0},{"$f":"SUM(R2547:R2562)","v":0},{"$f":"SUM(S2547:S2562)","v":0},{"$f":"SUM(T2547:T2562)","v":0},{"$f":"SUM(U2547:U2562)","v":0},{"$f":"SUM(V2547:V2562)","v":0},{"$f":"SUM(W2547:W2562)","v":0},{"$f":"SUM(X2547:X2562)","v":0},{"$f":"SUM(Y2547:Y2562)","v":0},{"$f":"SUM(Z2547:Z2562)","v":0},{"$f":"SUM(AA2547:AA2562)","v":0},{"$f":"SUM(AB2547:AB2562)","v":0},{"$f":"SUM(AC2547:AC2562)","v":0},{"$f":"SUM(AD2547:AD2562)","v":0},{"$f":"SUM(AE2547:AE2562)","v":0},{"$f":"SUM(AF2547:AF2562)","v":0},{"$f":"SUM(AG2547:AG2562)","v":0},{"$f":"SUM(AH2547:AH2562)","v":0},{"$f":"SUM(AI2547:AI2562)","v":0},{"$f":"SUM(AJ2547:AJ2562)","v":0},{"$f":"SUM(AK2547:AK2562)","v":0},{"$f":"SUM(AL2547:AL2562)","v":0},{"$f":"SUM(AM2547:AM2562)","v":0},{"$f":"SUM(AN2547:AN2562)","v":0},{"$f":"SUM(AO2547:AO2562)","v":0},{"$f":"SUM(AP2547:AP2562)","v":0},{"$f":"SUM(AQ2547:AQ2562)","v":0},{"$f":"SUM(AR2547:AR2562)","v":0},{"$f":"SUM(AS2547:AS2562)","v":0},{"$f":"SUM(AT2547:AT2562)","v":0},{"$f":"SUM(AU2547:AU2562)","v":0},{"$f":"SUM(AV2547:AV2562)","v":0},{"$f":"SUM(AW2547:AW2562)","v":0},{"$f":"SUM(AX2547:AX2562)","v":0},{"$f":"SUM(AY2547:AY2562)","v":0},{"$f":"SUM(AZ2547:AZ2562)","v":0},{"$f":"SUM(BA2547:BA2562)","v":0},{"$f":"SUM(BB2547:BB2562)","v":0},{"$f":"SUM(BC2547:BC2562)","v":0},{"$f":"SUM(BD2547:BD2562)","v":0},{"$f":"SUM(BE2547:BE2562)","v":0},{"$f":"SUM(BF2547:BF2562)","v":0},{"$f":"SUM(BG2547:BG2562)","v":0},{"$f":"SUM(BH2547:BH2562)","v":0},{"$f":"SUM(BI2547:BI2562)","v":0},{"$f":"SUM(BJ2547:BJ2562)","v":0},{"$f":"SUM(BK2547:BK2562)","v":0},{"$f":"SUM(BL2547:BL2562)","v":0}]
[{"$f":"ROW()","v":2566},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I2476+I2494+I2512+I2530 + I2548","v":0},{"$f":"J2476+J2494+J2512+J2530 + J2548","v":0},0,0,0,0,{"$f":"O2476+O2494+O2512+O2530 + O2548","v":0},0,0,0,0,{"$f":"T2476+T2494+T2512+T2530 + T2548","v":0},0,{"$f":"V2476+V2494+V2512+V2530 + V2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2476+AI2494+AI2512+AI2530 + AI2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2476+AV2494+AV2512+AV2530 + AV2548","v":0},0,0,0,0,0,{"$f":"BB2476+BB2494+BB2512+BB2530 + BB2548","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2569},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I2479+I2497+I2515+I2533 + I2551","v":0},{"$f":"J2479+J2497+J2515+J2533 + J2551","v":0},0,0,0,0,{"$f":"O2479+O2497+O2515+O2533 + O2551","v":0},0,0,0,0,{"$f":"T2479+T2497+T2515+T2533 + T2551","v":0},0,{"$f":"V2479+V2497+V2515+V2533 + V2551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2479+AI2497+AI2515+AI2533 + AI2551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2479+AV2497+AV2515+AV2533 + AV2551","v":0},0,0,0,0,0,{"$f":"BB2479+BB2497+BB2515+BB2533 + BB2551","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2573},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I2483+I2501+I2519+I2537 + I2555","v":16.026635064526499},{"$f":"J2483+J2501+J2519+J2537 + J2555","v":15.116696614281759},14.206758164037019,13.29681971379228,12.38688126354754,11.4769428133028,{"$f":"O2483+O2501+O2519+O2537 + O2555","v":10.558787388238576},9.6406319631743518,8.7224765381101275,7.8043211130459031,6.8861656879816788,{"$f":"T2483+T2501+T2519+T2537 + T2555","v":5.9680102629174545},5.0498548378532311,{"$f":"V2483+V2501+V2519+V2537 + V2555","v":4.1316994127890077},3.2135439877247838,2.2953885626605599,1.377233137596336,0.45907771253211205,0,0,0,0,0,0,0,0,{"$f":"AI2483+AI2501+AI2519+AI2537 + AI2555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2483+AV2501+AV2519+AV2537 + AV2555","v":0},0,0,0,0,0,{"$f":"BB2483+BB2501+BB2519+BB2537 + BB2555","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2576},null,null,"Information Technology",null,null,null,null,{"$f":"I2486+I2504+I2522+I2540 + I2558","v":5.5511151231257827E-17},{"$f":"J2486+J2504+J2522+J2540 + J2558","v":2.5056453374177908E-16},2.5056453374177908E-16,2.5056453374177908E-16,2.5056453374177908E-16,2.5056453374177908E-16,{"$f":"O2486+O2504+O2522+O2540 + O2558","v":0},0,0,0,0,{"$f":"T2486+T2504+T2522+T2540 + T2558","v":0},0,{"$f":"V2486+V2504+V2522+V2540 + V2558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2486+AI2504+AI2522+AI2540 + AI2558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2486+AV2504+AV2522+AV2540 + AV2558","v":0},0,0,0,0,0,{"$f":"BB2486+BB2504+BB2522+BB2540 + BB2558","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2580},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I2490+I2508+I2526+I2544 + I2562","v":0},{"$f":"J2490+J2508+J2526+J2544 + J2562","v":0},0,0,0,0,{"$f":"O2490+O2508+O2526+O2544 + O2562","v":0},0,0,0,0,{"$f":"T2490+T2508+T2526+T2544 + T2562","v":0},0,{"$f":"V2490+V2508+V2526+V2544 + V2562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2490+AI2508+AI2526+AI2544 + AI2562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2490+AV2508+AV2526+AV2544 + AV2562","v":0},0,0,0,0,0,{"$f":"BB2490+BB2508+BB2526+BB2544 + BB2562","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2586},null,null,"Medium Pressure Mains",null,null,null,null,54.5,{"$f":"(I2586-I$15)*(I2586>J$15)","v":53.5},52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2587},null,null,"Medium / Low Pressure Mains",null,null,null,null,54.5,{"$f":"(I2587-I$15)*(I2587>J$15)","v":53.5},52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2590},null,null,"Secondary Gate Stations",null,null,null,null,34.5,{"$f":"(I2590-I$15)*(I2590>J$15)","v":33.5},32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2593},null,null,"Equipment & Vehicles",null,null,null,null,4.5,{"$f":"(I2593-I$15)*(I2593>J$15)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2597},null,null,"FRC",null,null,null,null,0,{"$f":"(I2597-I$15)*(I2597>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2600}]
[{"$f":"ROW()","v":2604},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2607},null,null,"Regulators",null,null,null,null,1.3995617590155227,1.3589947515078264,1.3186877315753842,1.278380711642942,1.2380736917104997,1.1977666717780575,1.1574596518456153,1.1168470324826112,1.0762344131196071,1.035621793756603,0.99500917439359893,0.95439655503059484,0.91378393566759075,0.87317131630458666,0.83255869694158258,0.7919460775785786,0.75133345821557462,0.71072083885257054,0.67010821948956645,0.62949560012656247,0.58888298076355849,0.54827036140055441,0.50765774203755032,0.46704512267454629,0.42643250331154225,0.38581988394853822,0.34520726458553419,0.30459464522253016,0.26398202585952613,0.22336940649652209,0.18275678713351806,0.14214416777051406,0.10153154840751004,6.0918929044506021E-2,2.0306309681502009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2610},null,null,"Meter and Services Pipes",null,null,null,null,20.690448781624902,19.629400126156959,18.575151564758297,17.520903003359635,16.466654441960973,15.412405880562311,14.358157319163649,13.294590110336712,12.231022901509775,11.167455692682838,10.103888483855901,9.0403212750289637,7.9767540662020266,6.9131868573750896,5.8496196485481526,4.7860524397212156,3.7224852308942786,2.6589180220673416,1.5953508132404051,0.53178360441346828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2611},null,null,"Equipment & Vehicles",null,null,null,null,2.6360916415904412,2.0502934990147876,1.4682496446657836,0.88620579031677948,0.30416193596777541,1.3140008793273372E-2,1.3140008793273372E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2614},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I2704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2618},null,null,"Total",null,null,null,null,{"$f":"SUM(I2602:I2617)","v":81.419556813973941},78.761063713309923,76.119608477096222,73.478153240882506,70.836698004668804,68.4862646956296,{"$f":"SUM(O2602:O2617)","v":66.426853313764909},64.337809323788804,62.261905342605985,60.186001361423159,58.110097380240347,{"$f":"SUM(T2602:T2617)","v":56.034193399057528},53.958289417874688,{"$f":"SUM(V2602:V2617)","v":51.882385436691862},49.806481455509058,47.730577474326232,45.654673493143406,43.578769511960573,41.502865530777761,39.426961549594942,37.882841172825586,36.870504400469699,35.858167628113819,34.845830855757931,33.833494083402051,32.821157311046164,{"$f":"SUM(AI2602:AI2617)","v":31.808820538690281},30.796483766334397,29.784146993978517,28.771810221622633,27.759473449266753,26.74713667691087,25.73479990455499,24.722463132199103,23.710126359843223,22.791346075189821,21.966122278238899,21.140898481287977,20.315674684337054,{"$f":"SUM(AV2602:AV2617)","v":19.490450887386132},18.665227090435209,17.840003293484287,17.014779496533365,16.189555699582442,15.364331902631518,{"$f":"SUM(BB2602:BB2617)","v":14.539108105680596},13.713884308729673,12.888660511778751,12.063436714827828,11.238212917876906,10.412989120925983,9.5877653239750593,8.7625415270241369,7.9373177300732127,7.1120939331222894,6.531994983780657]
[{"$f":"ROW()","v":2621},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2624},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2628},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2631},null,null,"Information Technology"]
[{"$f":"ROW()","v":2634},null,null,"Land"]
[{"$f":"ROW()","v":2635},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2638},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2642},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2645},null,null,"Buildings"]
[{"$f":"ROW()","v":2648},null,null,"Vehicle"]
[{"$f":"ROW()","v":2652},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2656},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I775","v":-0.33481747453734217},{"$f":"-'PTRM expenditure'!J775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!K775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!L775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!M775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!N775","v":-0.33267168196585128},{"$f":"-IF($D2656=\"Land\",0,IF(O2602<0,O2602,IF(O2584<1,O2602,MAX(MIN(IF(O2584>0,((O2602-SUM($N2674:N2674))/O2584)*O$15,0),O2602*O$15),0))))*$K$6","v":-0.33497410173234143},{"$f":"-IF($D2656=\"Land\",0,IF(P2602<0,P2602,IF(P2584<1,P2602,MAX(MIN(IF(P2584>0,((P2602-SUM($N2674:O2674))/P2584)*P$15,0),P2602*P$15),0))))*$K$6","v":-0.33497410173234143},{"$f":"-IF($D2656=\"Land\",0,IF(Q2602<0,Q2602,IF(Q2584<1,Q2602,MAX(MIN(IF(Q2584>0,((Q2602-SUM($N2674:P2674))/Q2584)*Q$15,0),Q2602*Q$15),0))))*$K$6","v":-0.33497410173234143},{"$f":"-IF($D2656=\"Land\",0,IF(R2602<0,R2602,IF(R2584<1,R2602,MAX(MIN(IF(R2584>0,((R2602-SUM($N2674:Q2674))/R2584)*R$15,0),R2602*R$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(S2602<0,S2602,IF(S2584<1,S2602,MAX(MIN(IF(S2584>0,((S2602-SUM($N2674:R2674))/S2584)*S$15,0),S2602*S$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(T2602<0,T2602,IF(T2584<1,T2602,MAX(MIN(IF(T2584>0,((T2602-SUM($N2674:S2674))/T2584)*T$15,0),T2602*T$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(U2602<0,U2602,IF(U2584<1,U2602,MAX(MIN(IF(U2584>0,((U2602-SUM($N2674:T2674))/U2584)*U$15,0),U2602*U$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(V2602<0,V2602,IF(V2584<1,V2602,MAX(MIN(IF(V2584>0,((V2602-SUM($N2674:U2674))/V2584)*V$15,0),V2602*V$15),0))))*$K$6","v":-0.33497410173234132},{"$f":"-IF($D2656=\"Land\",0,IF(W2602<0,W2602,IF(W2584<1,W2602,MAX(MIN(IF(W2584>0,((W2602-SUM($N2674:V2674))/W2584)*W$15,0),W2602*W$15),0))))*$K$6","v":-0.33497410173234132},{"$f":"-IF($D2656=\"Land\",0,IF(X2602<0,X2602,IF(X2584<1,X2602,MAX(MIN(IF(X2584>0,((X2602-SUM($N2674:W2674))/X2584)*X$15,0),X2602*X$15),0))))*$K$6","v":-0.33497410173234132},{"$f":"-IF($D2656=\"Land\",0,IF(Y2602<0,Y2602,IF(Y2584<1,Y2602,MAX(MIN(IF(Y2584>0,((Y2602-SUM($N2674:X2674))/Y2584)*Y$15,0),Y2602*Y$15),0))))*$K$6","v":-0.33497410173234127},{"$f":"-IF($D2656=\"Land\",0,IF(Z2602<0,Z2602,IF(Z2584<1,Z2602,MAX(MIN(IF(Z2584>0,((Z2602-SUM($N2674:Y2674))/Z2584)*Z$15,0),Z2602*Z$15),0))))*$K$6","v":-0.33497410173234127},{"$f":"-IF($D2656=\"Land\",0,IF(AA2602<0,AA2602,IF(AA2584<1,AA2602,MAX(MIN(IF(AA2584>0,((AA2602-SUM($N2674:Z2674))/AA2584)*AA$15,0),AA2602*AA$15),0))))*$K$6","v":-0.33497410173234121},{"$f":"-IF($D2656=\"Land\",0,IF(AB2602<0,AB2602,IF(AB2584<1,AB2602,MAX(MIN(IF(AB2584>0,((AB2602-SUM($N2674:AA2674))/AB2584)*AB$15,0),AB2602*AB$15),0))))*$K$6","v":-0.33497410173234121},{"$f":"-IF($D2656=\"Land\",0,IF(AC2602<0,AC2602,IF(AC2584<1,AC2602,MAX(MIN(IF(AC2584>0,((AC2602-SUM($N2674:AB2674))/AC2584)*AC$15,0),AC2602*AC$15),0))))*$K$6","v":-0.33497410173234121},{"$f":"-IF($D2656=\"Land\",0,IF(AD2602<0,AD2602,IF(AD2584<1,AD2602,MAX(MIN(IF(AD2584>0,((AD2602-SUM($N2674:AC2674))/AD2584)*AD$15,0),AD2602*AD$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AE2602<0,AE2602,IF(AE2584<1,AE2602,MAX(MIN(IF(AE2584>0,((AE2602-SUM($N2674:AD2674))/AE2584)*AE$15,0),AE2602*AE$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AF2602<0,AF2602,IF(AF2584<1,AF2602,MAX(MIN(IF(AF2584>0,((AF2602-SUM($N2674:AE2674))/AF2584)*AF$15,0),AF2602*AF$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AG2602<0,AG2602,IF(AG2584<1,AG2602,MAX(MIN(IF(AG2584>0,((AG2602-SUM($N2674:AF2674))/AG2584)*AG$15,0),AG2602*AG$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AH2602<0,AH2602,IF(AH2584<1,AH2602,MAX(MIN(IF(AH2584>0,((AH2602-SUM($N2674:AG2674))/AH2584)*AH$15,0),AH2602*AH$15),0))))*$K$6","v":-0.33497410173234105},{"$f":"-IF($D2656=\"Land\",0,IF(AI2602<0,AI2602,IF(AI2584<1,AI2602,MAX(MIN(IF(AI2584>0,((AI2602-SUM($N2674:AH2674))/AI2584)*AI$15,0),AI2602*AI$15),0))))*$K$6","v":-0.33497410173234105},{"$f":"-IF($D2656=\"Land\",0,IF(AJ2602<0,AJ2602,IF(AJ2584<1,AJ2602,MAX(MIN(IF(AJ2584>0,((AJ2602-SUM($N2674:AI2674))/AJ2584)*AJ$15,0),AJ2602*AJ$15),0))))*$K$6","v":-0.33497410173234105},{"$f":"-IF($D2656=\"Land\",0,IF(AK2602<0,AK2602,IF(AK2584<1,AK2602,MAX(MIN(IF(AK2584>0,((AK2602-SUM($N2674:AJ2674))/AK2584)*AK$15,0),AK2602*AK$15),0))))*$K$6","v":-0.33497410173234105},{"$f":"-IF($D2656=\"Land\",0,IF(AL2602<0,AL2602,IF(AL2584<1,AL2602,MAX(MIN(IF(AL2584>0,((AL2602-SUM($N2674:AK2674))/AL2584)*AL$15,0),AL2602*AL$15),0))))*$K$6","v":-0.33497410173234105},{"$f":"-IF($D2656=\"Land\",0,IF(AM2602<0,AM2602,IF(AM2584<1,AM2602,MAX(MIN(IF(AM2584>0,((AM2602-SUM($N2674:AL2674))/AM2584)*AM$15,0),AM2602*AM$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AN2602<0,AN2602,IF(AN2584<1,AN2602,MAX(MIN(IF(AN2584>0,((AN2602-SUM($N2674:AM2674))/AN2584)*AN$15,0),AN2602*AN$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AO2602<0,AO2602,IF(AO2584<1,AO2602,MAX(MIN(IF(AO2584>0,((AO2602-SUM($N2674:AN2674))/AO2584)*AO$15,0),AO2602*AO$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AP2602<0,AP2602,IF(AP2584<1,AP2602,MAX(MIN(IF(AP2584>0,((AP2602-SUM($N2674:AO2674))/AP2584)*AP$15,0),AP2602*AP$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AQ2602<0,AQ2602,IF(AQ2584<1,AQ2602,MAX(MIN(IF(AQ2584>0,((AQ2602-SUM($N2674:AP2674))/AQ2584)*AQ$15,0),AQ2602*AQ$15),0))))*$K$6","v":-0.3349741017323411},{"$f":"-IF($D2656=\"Land\",0,IF(AR2602<0,AR2602,IF(AR2584<1,AR2602,MAX(MIN(IF(AR2584>0,((AR2602-SUM($N2674:AQ2674))/AR2584)*AR$15,0),AR2602*AR$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AS2602<0,AS2602,IF(AS2584<1,AS2602,MAX(MIN(IF(AS2584>0,((AS2602-SUM($N2674:AR2674))/AS2584)*AS$15,0),AS2602*AS$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AT2602<0,AT2602,IF(AT2584<1,AT2602,MAX(MIN(IF(AT2584>0,((AT2602-SUM($N2674:AS2674))/AT2584)*AT$15,0),AT2602*AT$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AU2602<0,AU2602,IF(AU2584<1,AU2602,MAX(MIN(IF(AU2584>0,((AU2602-SUM($N2674:AT2674))/AU2584)*AU$15,0),AU2602*AU$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AV2602<0,AV2602,IF(AV2584<1,AV2602,MAX(MIN(IF(AV2584>0,((AV2602-SUM($N2674:AU2674))/AV2584)*AV$15,0),AV2602*AV$15),0))))*$K$6","v":-0.33497410173234116},{"$f":"-IF($D2656=\"Land\",0,IF(AW2602<0,AW2602,IF(AW2584<1,AW2602,MAX(MIN(IF(AW2584>0,((AW2602-SUM($N2674:AV2674))/AW2584)*AW$15,0),AW2602*AW$15),0))))*$K$6","v":-0.33497410173234121},{"$f":"-IF($D2656=\"Land\",0,IF(AX2602<0,AX2602,IF(AX2584<1,AX2602,MAX(MIN(IF(AX2584>0,((AX2602-SUM($N2674:AW2674))/AX2584)*AX$15,0),AX2602*AX$15),0))))*$K$6","v":-0.33497410173234121},{"$f":"-IF($D2656=\"Land\",0,IF(AY2602<0,AY2602,IF(AY2584<1,AY2602,MAX(MIN(IF(AY2584>0,((AY2602-SUM($N2674:AX2674))/AY2584)*AY$15,0),AY2602*AY$15),0))))*$K$6","v":-0.33497410173234121},{"$f":"-IF($D2656=\"Land\",0,IF(AZ2602<0,AZ2602,IF(AZ2584<1,AZ2602,MAX(MIN(IF(AZ2584>0,((AZ2602-SUM($N2674:AY2674))/AZ2584)*AZ$15,0),AZ2602*AZ$15),0))))*$K$6","v":-0.33497410173234127},{"$f":"-IF($D2656=\"Land\",0,IF(BA2602<0,BA2602,IF(BA2584<1,BA2602,MAX(MIN(IF(BA2584>0,((BA2602-SUM($N2674:AZ2674))/BA2584)*BA$15,0),BA2602*BA$15),0))))*$K$6","v":-0.33497410173234127},{"$f":"-IF($D2656=\"Land\",0,IF(BB2602<0,BB2602,IF(BB2584<1,BB2602,MAX(MIN(IF(BB2584>0,((BB2602-SUM($N2674:BA2674))/BB2584)*BB$15,0),BB2602*BB$15),0))))*$K$6","v":-0.33497410173234127},{"$f":"-IF($D2656=\"Land\",0,IF(BC2602<0,BC2602,IF(BC2584<1,BC2602,MAX(MIN(IF(BC2584>0,((BC2602-SUM($N2674:BB2674))/BC2584)*BC$15,0),BC2602*BC$15),0))))*$K$6","v":-0.33497410173234132},{"$f":"-IF($D2656=\"Land\",0,IF(BD2602<0,BD2602,IF(BD2584<1,BD2602,MAX(MIN(IF(BD2584>0,((BD2602-SUM($N2674:BC2674))/BD2584)*BD$15,0),BD2602*BD$15),0))))*$K$6","v":-0.33497410173234132},{"$f":"-IF($D2656=\"Land\",0,IF(BE2602<0,BE2602,IF(BE2584<1,BE2602,MAX(MIN(IF(BE2584>0,((BE2602-SUM($N2674:BD2674))/BE2584)*BE$15,0),BE2602*BE$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(BF2602<0,BF2602,IF(BF2584<1,BF2602,MAX(MIN(IF(BF2584>0,((BF2602-SUM($N2674:BE2674))/BF2584)*BF$15,0),BF2602*BF$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(BG2602<0,BG2602,IF(BG2584<1,BG2602,MAX(MIN(IF(BG2584>0,((BG2602-SUM($N2674:BF2674))/BG2584)*BG$15,0),BG2602*BG$15),0))))*$K$6","v":-0.33497410173234143},{"$f":"-IF($D2656=\"Land\",0,IF(BH2602<0,BH2602,IF(BH2584<1,BH2602,MAX(MIN(IF(BH2584>0,((BH2602-SUM($N2674:BG2674))/BH2584)*BH$15,0),BH2602*BH$15),0))))*$K$6","v":-0.33497410173234143},{"$f":"-IF($D2656=\"Land\",0,IF(BI2602<0,BI2602,IF(BI2584<1,BI2602,MAX(MIN(IF(BI2584>0,((BI2602-SUM($N2674:BH2674))/BI2584)*BI$15,0),BI2602*BI$15),0))))*$K$6","v":-0.33497410173234143},{"$f":"-IF($D2656=\"Land\",0,IF(BJ2602<0,BJ2602,IF(BJ2584<1,BJ2602,MAX(MIN(IF(BJ2584>0,((BJ2602-SUM($N2674:BI2674))/BJ2584)*BJ$15,0),BJ2602*BJ$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(BK2602<0,BK2602,IF(BK2584<1,BK2602,MAX(MIN(IF(BK2584>0,((BK2602-SUM($N2674:BJ2674))/BK2584)*BK$15,0),BK2602*BK$15),0))))*$K$6","v":-0.33497410173234138},{"$f":"-IF($D2656=\"Land\",0,IF(BL2602<0,BL2602,IF(BL2584<1,BL2602,MAX(MIN(IF(BL2584>0,((BL2602-SUM($N2674:BK2674))/BL2584)*BL$15,0),BL2602*BL$15),0))))*$K$6","v":-0.33497410173234138}]
[{"$f":"ROW()","v":2658},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I777","v":0},{"$f":"-'PTRM expenditure'!J777","v":0},{"$f":"-'PTRM expenditure'!K777","v":0},{"$f":"-'PTRM expenditure'!L777","v":0},{"$f":"-'PTRM expenditure'!M777","v":0},{"$f":"-'PTRM expenditure'!N777","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(O2604<0,O2604,IF(O2586<1,O2604,MAX(MIN(IF(O2586>0,((O2604-SUM($N2676:N2676))/O2586)*O$15,0),O2604*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(P2604<0,P2604,IF(P2586<1,P2604,MAX(MIN(IF(P2586>0,((P2604-SUM($N2676:O2676))/P2586)*P$15,0),P2604*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(Q2604<0,Q2604,IF(Q2586<1,Q2604,MAX(MIN(IF(Q2586>0,((Q2604-SUM($N2676:P2676))/Q2586)*Q$15,0),Q2604*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(R2604<0,R2604,IF(R2586<1,R2604,MAX(MIN(IF(R2586>0,((R2604-SUM($N2676:Q2676))/R2586)*R$15,0),R2604*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(S2604<0,S2604,IF(S2586<1,S2604,MAX(MIN(IF(S2586>0,((S2604-SUM($N2676:R2676))/S2586)*S$15,0),S2604*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(T2604<0,T2604,IF(T2586<1,T2604,MAX(MIN(IF(T2586>0,((T2604-SUM($N2676:S2676))/T2586)*T$15,0),T2604*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(U2604<0,U2604,IF(U2586<1,U2604,MAX(MIN(IF(U2586>0,((U2604-SUM($N2676:T2676))/U2586)*U$15,0),U2604*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(V2604<0,V2604,IF(V2586<1,V2604,MAX(MIN(IF(V2586>0,((V2604-SUM($N2676:U2676))/V2586)*V$15,0),V2604*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(W2604<0,W2604,IF(W2586<1,W2604,MAX(MIN(IF(W2586>0,((W2604-SUM($N2676:V2676))/W2586)*W$15,0),W2604*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(X2604<0,X2604,IF(X2586<1,X2604,MAX(MIN(IF(X2586>0,((X2604-SUM($N2676:W2676))/X2586)*X$15,0),X2604*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(Y2604<0,Y2604,IF(Y2586<1,Y2604,MAX(MIN(IF(Y2586>0,((Y2604-SUM($N2676:X2676))/Y2586)*Y$15,0),Y2604*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(Z2604<0,Z2604,IF(Z2586<1,Z2604,MAX(MIN(IF(Z2586>0,((Z2604-SUM($N2676:Y2676))/Z2586)*Z$15,0),Z2604*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AA2604<0,AA2604,IF(AA2586<1,AA2604,MAX(MIN(IF(AA2586>0,((AA2604-SUM($N2676:Z2676))/AA2586)*AA$15,0),AA2604*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AB2604<0,AB2604,IF(AB2586<1,AB2604,MAX(MIN(IF(AB2586>0,((AB2604-SUM($N2676:AA2676))/AB2586)*AB$15,0),AB2604*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AC2604<0,AC2604,IF(AC2586<1,AC2604,MAX(MIN(IF(AC2586>0,((AC2604-SUM($N2676:AB2676))/AC2586)*AC$15,0),AC2604*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AD2604<0,AD2604,IF(AD2586<1,AD2604,MAX(MIN(IF(AD2586>0,((AD2604-SUM($N2676:AC2676))/AD2586)*AD$15,0),AD2604*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AE2604<0,AE2604,IF(AE2586<1,AE2604,MAX(MIN(IF(AE2586>0,((AE2604-SUM($N2676:AD2676))/AE2586)*AE$15,0),AE2604*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AF2604<0,AF2604,IF(AF2586<1,AF2604,MAX(MIN(IF(AF2586>0,((AF2604-SUM($N2676:AE2676))/AF2586)*AF$15,0),AF2604*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AG2604<0,AG2604,IF(AG2586<1,AG2604,MAX(MIN(IF(AG2586>0,((AG2604-SUM($N2676:AF2676))/AG2586)*AG$15,0),AG2604*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AH2604<0,AH2604,IF(AH2586<1,AH2604,MAX(MIN(IF(AH2586>0,((AH2604-SUM($N2676:AG2676))/AH2586)*AH$15,0),AH2604*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AI2604<0,AI2604,IF(AI2586<1,AI2604,MAX(MIN(IF(AI2586>0,((AI2604-SUM($N2676:AH2676))/AI2586)*AI$15,0),AI2604*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AJ2604<0,AJ2604,IF(AJ2586<1,AJ2604,MAX(MIN(IF(AJ2586>0,((AJ2604-SUM($N2676:AI2676))/AJ2586)*AJ$15,0),AJ2604*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AK2604<0,AK2604,IF(AK2586<1,AK2604,MAX(MIN(IF(AK2586>0,((AK2604-SUM($N2676:AJ2676))/AK2586)*AK$15,0),AK2604*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AL2604<0,AL2604,IF(AL2586<1,AL2604,MAX(MIN(IF(AL2586>0,((AL2604-SUM($N2676:AK2676))/AL2586)*AL$15,0),AL2604*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AM2604<0,AM2604,IF(AM2586<1,AM2604,MAX(MIN(IF(AM2586>0,((AM2604-SUM($N2676:AL2676))/AM2586)*AM$15,0),AM2604*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AN2604<0,AN2604,IF(AN2586<1,AN2604,MAX(MIN(IF(AN2586>0,((AN2604-SUM($N2676:AM2676))/AN2586)*AN$15,0),AN2604*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AO2604<0,AO2604,IF(AO2586<1,AO2604,MAX(MIN(IF(AO2586>0,((AO2604-SUM($N2676:AN2676))/AO2586)*AO$15,0),AO2604*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AP2604<0,AP2604,IF(AP2586<1,AP2604,MAX(MIN(IF(AP2586>0,((AP2604-SUM($N2676:AO2676))/AP2586)*AP$15,0),AP2604*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AQ2604<0,AQ2604,IF(AQ2586<1,AQ2604,MAX(MIN(IF(AQ2586>0,((AQ2604-SUM($N2676:AP2676))/AQ2586)*AQ$15,0),AQ2604*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AR2604<0,AR2604,IF(AR2586<1,AR2604,MAX(MIN(IF(AR2586>0,((AR2604-SUM($N2676:AQ2676))/AR2586)*AR$15,0),AR2604*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AS2604<0,AS2604,IF(AS2586<1,AS2604,MAX(MIN(IF(AS2586>0,((AS2604-SUM($N2676:AR2676))/AS2586)*AS$15,0),AS2604*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AT2604<0,AT2604,IF(AT2586<1,AT2604,MAX(MIN(IF(AT2586>0,((AT2604-SUM($N2676:AS2676))/AT2586)*AT$15,0),AT2604*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AU2604<0,AU2604,IF(AU2586<1,AU2604,MAX(MIN(IF(AU2586>0,((AU2604-SUM($N2676:AT2676))/AU2586)*AU$15,0),AU2604*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AV2604<0,AV2604,IF(AV2586<1,AV2604,MAX(MIN(IF(AV2586>0,((AV2604-SUM($N2676:AU2676))/AV2586)*AV$15,0),AV2604*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AW2604<0,AW2604,IF(AW2586<1,AW2604,MAX(MIN(IF(AW2586>0,((AW2604-SUM($N2676:AV2676))/AW2586)*AW$15,0),AW2604*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AX2604<0,AX2604,IF(AX2586<1,AX2604,MAX(MIN(IF(AX2586>0,((AX2604-SUM($N2676:AW2676))/AX2586)*AX$15,0),AX2604*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AY2604<0,AY2604,IF(AY2586<1,AY2604,MAX(MIN(IF(AY2586>0,((AY2604-SUM($N2676:AX2676))/AY2586)*AY$15,0),AY2604*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(AZ2604<0,AZ2604,IF(AZ2586<1,AZ2604,MAX(MIN(IF(AZ2586>0,((AZ2604-SUM($N2676:AY2676))/AZ2586)*AZ$15,0),AZ2604*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BA2604<0,BA2604,IF(BA2586<1,BA2604,MAX(MIN(IF(BA2586>0,((BA2604-SUM($N2676:AZ2676))/BA2586)*BA$15,0),BA2604*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BB2604<0,BB2604,IF(BB2586<1,BB2604,MAX(MIN(IF(BB2586>0,((BB2604-SUM($N2676:BA2676))/BB2586)*BB$15,0),BB2604*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BC2604<0,BC2604,IF(BC2586<1,BC2604,MAX(MIN(IF(BC2586>0,((BC2604-SUM($N2676:BB2676))/BC2586)*BC$15,0),BC2604*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BD2604<0,BD2604,IF(BD2586<1,BD2604,MAX(MIN(IF(BD2586>0,((BD2604-SUM($N2676:BC2676))/BD2586)*BD$15,0),BD2604*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BE2604<0,BE2604,IF(BE2586<1,BE2604,MAX(MIN(IF(BE2586>0,((BE2604-SUM($N2676:BD2676))/BE2586)*BE$15,0),BE2604*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BF2604<0,BF2604,IF(BF2586<1,BF2604,MAX(MIN(IF(BF2586>0,((BF2604-SUM($N2676:BE2676))/BF2586)*BF$15,0),BF2604*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BG2604<0,BG2604,IF(BG2586<1,BG2604,MAX(MIN(IF(BG2586>0,((BG2604-SUM($N2676:BF2676))/BG2586)*BG$15,0),BG2604*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BH2604<0,BH2604,IF(BH2586<1,BH2604,MAX(MIN(IF(BH2586>0,((BH2604-SUM($N2676:BG2676))/BH2586)*BH$15,0),BH2604*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BI2604<0,BI2604,IF(BI2586<1,BI2604,MAX(MIN(IF(BI2586>0,((BI2604-SUM($N2676:BH2676))/BI2586)*BI$15,0),BI2604*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BJ2604<0,BJ2604,IF(BJ2586<1,BJ2604,MAX(MIN(IF(BJ2586>0,((BJ2604-SUM($N2676:BI2676))/BJ2586)*BJ$15,0),BJ2604*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BK2604<0,BK2604,IF(BK2586<1,BK2604,MAX(MIN(IF(BK2586>0,((BK2604-SUM($N2676:BJ2676))/BK2586)*BK$15,0),BK2604*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(BL2604<0,BL2604,IF(BL2586<1,BL2604,MAX(MIN(IF(BL2586>0,((BL2604-SUM($N2676:BK2676))/BL2586)*BL$15,0),BL2604*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2661},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I780","v":-4.0567007507696297E-2},{"$f":"-'PTRM expenditure'!J780","v":-4.030701993244231E-2},{"$f":"-'PTRM expenditure'!K780","v":-4.0307019932442303E-2},{"$f":"-'PTRM expenditure'!L780","v":-4.0307019932442303E-2},{"$f":"-'PTRM expenditure'!M780","v":-4.0307019932442296E-2},{"$f":"-'PTRM expenditure'!N780","v":-4.0307019932442303E-2},{"$f":"-IF($D2661=\"Land\",0,IF(O2607<0,O2607,IF(O2589<1,O2607,MAX(MIN(IF(O2589>0,((O2607-SUM($N2679:N2679))/O2589)*O$15,0),O2607*O$15),0))))*$K$6","v":-4.0612619363004046E-2},{"$f":"-IF($D2661=\"Land\",0,IF(P2607<0,P2607,IF(P2589<1,P2607,MAX(MIN(IF(P2589>0,((P2607-SUM($N2679:O2679))/P2589)*P$15,0),P2607*P$15),0))))*$K$6","v":-4.0612619363004046E-2},{"$f":"-IF($D2661=\"Land\",0,IF(Q2607<0,Q2607,IF(Q2589<1,Q2607,MAX(MIN(IF(Q2589>0,((Q2607-SUM($N2679:P2679))/Q2589)*Q$15,0),Q2607*Q$15),0))))*$K$6","v":-4.0612619363004039E-2},{"$f":"-IF($D2661=\"Land\",0,IF(R2607<0,R2607,IF(R2589<1,R2607,MAX(MIN(IF(R2589>0,((R2607-SUM($N2679:Q2679))/R2589)*R$15,0),R2607*R$15),0))))*$K$6","v":-4.0612619363004039E-2},{"$f":"-IF($D2661=\"Land\",0,IF(S2607<0,S2607,IF(S2589<1,S2607,MAX(MIN(IF(S2589>0,((S2607-SUM($N2679:R2679))/S2589)*S$15,0),S2607*S$15),0))))*$K$6","v":-4.0612619363004039E-2},{"$f":"-IF($D2661=\"Land\",0,IF(T2607<0,T2607,IF(T2589<1,T2607,MAX(MIN(IF(T2589>0,((T2607-SUM($N2679:S2679))/T2589)*T$15,0),T2607*T$15),0))))*$K$6","v":-4.0612619363004039E-2},{"$f":"-IF($D2661=\"Land\",0,IF(U2607<0,U2607,IF(U2589<1,U2607,MAX(MIN(IF(U2589>0,((U2607-SUM($N2679:T2679))/U2589)*U$15,0),U2607*U$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(V2607<0,V2607,IF(V2589<1,V2607,MAX(MIN(IF(V2589>0,((V2607-SUM($N2679:U2679))/V2589)*V$15,0),V2607*V$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(W2607<0,W2607,IF(W2589<1,W2607,MAX(MIN(IF(W2589>0,((W2607-SUM($N2679:V2679))/W2589)*W$15,0),W2607*W$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(X2607<0,X2607,IF(X2589<1,X2607,MAX(MIN(IF(X2589>0,((X2607-SUM($N2679:W2679))/X2589)*X$15,0),X2607*X$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(Y2607<0,Y2607,IF(Y2589<1,Y2607,MAX(MIN(IF(Y2589>0,((Y2607-SUM($N2679:X2679))/Y2589)*Y$15,0),Y2607*Y$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(Z2607<0,Z2607,IF(Z2589<1,Z2607,MAX(MIN(IF(Z2589>0,((Z2607-SUM($N2679:Y2679))/Z2589)*Z$15,0),Z2607*Z$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AA2607<0,AA2607,IF(AA2589<1,AA2607,MAX(MIN(IF(AA2589>0,((AA2607-SUM($N2679:Z2679))/AA2589)*AA$15,0),AA2607*AA$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AB2607<0,AB2607,IF(AB2589<1,AB2607,MAX(MIN(IF(AB2589>0,((AB2607-SUM($N2679:AA2679))/AB2589)*AB$15,0),AB2607*AB$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AC2607<0,AC2607,IF(AC2589<1,AC2607,MAX(MIN(IF(AC2589>0,((AC2607-SUM($N2679:AB2679))/AC2589)*AC$15,0),AC2607*AC$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AD2607<0,AD2607,IF(AD2589<1,AD2607,MAX(MIN(IF(AD2589>0,((AD2607-SUM($N2679:AC2679))/AD2589)*AD$15,0),AD2607*AD$15),0))))*$K$6","v":-4.0612619363004032E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AE2607<0,AE2607,IF(AE2589<1,AE2607,MAX(MIN(IF(AE2589>0,((AE2607-SUM($N2679:AD2679))/AE2589)*AE$15,0),AE2607*AE$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AF2607<0,AF2607,IF(AF2589<1,AF2607,MAX(MIN(IF(AF2589>0,((AF2607-SUM($N2679:AE2679))/AF2589)*AF$15,0),AF2607*AF$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AG2607<0,AG2607,IF(AG2589<1,AG2607,MAX(MIN(IF(AG2589>0,((AG2607-SUM($N2679:AF2679))/AG2589)*AG$15,0),AG2607*AG$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AH2607<0,AH2607,IF(AH2589<1,AH2607,MAX(MIN(IF(AH2589>0,((AH2607-SUM($N2679:AG2679))/AH2589)*AH$15,0),AH2607*AH$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AI2607<0,AI2607,IF(AI2589<1,AI2607,MAX(MIN(IF(AI2589>0,((AI2607-SUM($N2679:AH2679))/AI2589)*AI$15,0),AI2607*AI$15),0))))*$K$6","v":-4.0612619363004025E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AJ2607<0,AJ2607,IF(AJ2589<1,AJ2607,MAX(MIN(IF(AJ2589>0,((AJ2607-SUM($N2679:AI2679))/AJ2589)*AJ$15,0),AJ2607*AJ$15),0))))*$K$6","v":-4.0612619363004018E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AK2607<0,AK2607,IF(AK2589<1,AK2607,MAX(MIN(IF(AK2589>0,((AK2607-SUM($N2679:AJ2679))/AK2589)*AK$15,0),AK2607*AK$15),0))))*$K$6","v":-4.0612619363004018E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AL2607<0,AL2607,IF(AL2589<1,AL2607,MAX(MIN(IF(AL2589>0,((AL2607-SUM($N2679:AK2679))/AL2589)*AL$15,0),AL2607*AL$15),0))))*$K$6","v":-4.0612619363004018E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AM2607<0,AM2607,IF(AM2589<1,AM2607,MAX(MIN(IF(AM2589>0,((AM2607-SUM($N2679:AL2679))/AM2589)*AM$15,0),AM2607*AM$15),0))))*$K$6","v":-4.0612619363004011E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AN2607<0,AN2607,IF(AN2589<1,AN2607,MAX(MIN(IF(AN2589>0,((AN2607-SUM($N2679:AM2679))/AN2589)*AN$15,0),AN2607*AN$15),0))))*$K$6","v":-4.0612619363004018E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AO2607<0,AO2607,IF(AO2589<1,AO2607,MAX(MIN(IF(AO2589>0,((AO2607-SUM($N2679:AN2679))/AO2589)*AO$15,0),AO2607*AO$15),0))))*$K$6","v":-4.0612619363004018E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AP2607<0,AP2607,IF(AP2589<1,AP2607,MAX(MIN(IF(AP2589>0,((AP2607-SUM($N2679:AO2679))/AP2589)*AP$15,0),AP2607*AP$15),0))))*$K$6","v":-4.0612619363004011E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AQ2607<0,AQ2607,IF(AQ2589<1,AQ2607,MAX(MIN(IF(AQ2589>0,((AQ2607-SUM($N2679:AP2679))/AQ2589)*AQ$15,0),AQ2607*AQ$15),0))))*$K$6","v":-2.0306309681502009E-2},{"$f":"-IF($D2661=\"Land\",0,IF(AR2607<0,AR2607,IF(AR2589<1,AR2607,MAX(MIN(IF(AR2589>0,((AR2607-SUM($N2679:AQ2679))/AR2589)*AR$15,0),AR2607*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AS2607<0,AS2607,IF(AS2589<1,AS2607,MAX(MIN(IF(AS2589>0,((AS2607-SUM($N2679:AR2679))/AS2589)*AS$15,0),AS2607*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AT2607<0,AT2607,IF(AT2589<1,AT2607,MAX(MIN(IF(AT2589>0,((AT2607-SUM($N2679:AS2679))/AT2589)*AT$15,0),AT2607*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AU2607<0,AU2607,IF(AU2589<1,AU2607,MAX(MIN(IF(AU2589>0,((AU2607-SUM($N2679:AT2679))/AU2589)*AU$15,0),AU2607*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AV2607<0,AV2607,IF(AV2589<1,AV2607,MAX(MIN(IF(AV2589>0,((AV2607-SUM($N2679:AU2679))/AV2589)*AV$15,0),AV2607*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AW2607<0,AW2607,IF(AW2589<1,AW2607,MAX(MIN(IF(AW2589>0,((AW2607-SUM($N2679:AV2679))/AW2589)*AW$15,0),AW2607*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AX2607<0,AX2607,IF(AX2589<1,AX2607,MAX(MIN(IF(AX2589>0,((AX2607-SUM($N2679:AW2679))/AX2589)*AX$15,0),AX2607*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AY2607<0,AY2607,IF(AY2589<1,AY2607,MAX(MIN(IF(AY2589>0,((AY2607-SUM($N2679:AX2679))/AY2589)*AY$15,0),AY2607*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(AZ2607<0,AZ2607,IF(AZ2589<1,AZ2607,MAX(MIN(IF(AZ2589>0,((AZ2607-SUM($N2679:AY2679))/AZ2589)*AZ$15,0),AZ2607*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BA2607<0,BA2607,IF(BA2589<1,BA2607,MAX(MIN(IF(BA2589>0,((BA2607-SUM($N2679:AZ2679))/BA2589)*BA$15,0),BA2607*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BB2607<0,BB2607,IF(BB2589<1,BB2607,MAX(MIN(IF(BB2589>0,((BB2607-SUM($N2679:BA2679))/BB2589)*BB$15,0),BB2607*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BC2607<0,BC2607,IF(BC2589<1,BC2607,MAX(MIN(IF(BC2589>0,((BC2607-SUM($N2679:BB2679))/BC2589)*BC$15,0),BC2607*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BD2607<0,BD2607,IF(BD2589<1,BD2607,MAX(MIN(IF(BD2589>0,((BD2607-SUM($N2679:BC2679))/BD2589)*BD$15,0),BD2607*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BE2607<0,BE2607,IF(BE2589<1,BE2607,MAX(MIN(IF(BE2589>0,((BE2607-SUM($N2679:BD2679))/BE2589)*BE$15,0),BE2607*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BF2607<0,BF2607,IF(BF2589<1,BF2607,MAX(MIN(IF(BF2589>0,((BF2607-SUM($N2679:BE2679))/BF2589)*BF$15,0),BF2607*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BG2607<0,BG2607,IF(BG2589<1,BG2607,MAX(MIN(IF(BG2589>0,((BG2607-SUM($N2679:BF2679))/BG2589)*BG$15,0),BG2607*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BH2607<0,BH2607,IF(BH2589<1,BH2607,MAX(MIN(IF(BH2589>0,((BH2607-SUM($N2679:BG2679))/BH2589)*BH$15,0),BH2607*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BI2607<0,BI2607,IF(BI2589<1,BI2607,MAX(MIN(IF(BI2589>0,((BI2607-SUM($N2679:BH2679))/BI2589)*BI$15,0),BI2607*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BJ2607<0,BJ2607,IF(BJ2589<1,BJ2607,MAX(MIN(IF(BJ2589>0,((BJ2607-SUM($N2679:BI2679))/BJ2589)*BJ$15,0),BJ2607*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BK2607<0,BK2607,IF(BK2589<1,BK2607,MAX(MIN(IF(BK2589>0,((BK2607-SUM($N2679:BJ2679))/BK2589)*BK$15,0),BK2607*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2661=\"Land\",0,IF(BL2607<0,BL2607,IF(BL2589<1,BL2607,MAX(MIN(IF(BL2589>0,((BL2607-SUM($N2679:BK2679))/BL2589)*BL$15,0),BL2607*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2665},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I784","v":-0.58579814257565355},{"$f":"-'PTRM expenditure'!J784","v":-0.58204385434900408},{"$f":"-'PTRM expenditure'!K784","v":-0.58204385434900408},{"$f":"-'PTRM expenditure'!L784","v":-0.58204385434900408},{"$f":"-'PTRM expenditure'!M784","v":-0.29102192717450204},{"$f":"-'PTRM expenditure'!N784","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(O2611<0,O2611,IF(O2593<1,O2611,MAX(MIN(IF(O2593>0,((O2611-SUM($N2683:N2683))/O2593)*O$15,0),O2611*O$15),0))))*$K$6","v":-1.3140008793273372E-2},{"$f":"-IF($D2665=\"Land\",0,IF(P2611<0,P2611,IF(P2593<1,P2611,MAX(MIN(IF(P2593>0,((P2611-SUM($N2683:O2683))/P2593)*P$15,0),P2611*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(Q2611<0,Q2611,IF(Q2593<1,Q2611,MAX(MIN(IF(Q2593>0,((Q2611-SUM($N2683:P2683))/Q2593)*Q$15,0),Q2611*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(R2611<0,R2611,IF(R2593<1,R2611,MAX(MIN(IF(R2593>0,((R2611-SUM($N2683:Q2683))/R2593)*R$15,0),R2611*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(S2611<0,S2611,IF(S2593<1,S2611,MAX(MIN(IF(S2593>0,((S2611-SUM($N2683:R2683))/S2593)*S$15,0),S2611*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(T2611<0,T2611,IF(T2593<1,T2611,MAX(MIN(IF(T2593>0,((T2611-SUM($N2683:S2683))/T2593)*T$15,0),T2611*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(U2611<0,U2611,IF(U2593<1,U2611,MAX(MIN(IF(U2593>0,((U2611-SUM($N2683:T2683))/U2593)*U$15,0),U2611*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(V2611<0,V2611,IF(V2593<1,V2611,MAX(MIN(IF(V2593>0,((V2611-SUM($N2683:U2683))/V2593)*V$15,0),V2611*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(W2611<0,W2611,IF(W2593<1,W2611,MAX(MIN(IF(W2593>0,((W2611-SUM($N2683:V2683))/W2593)*W$15,0),W2611*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(X2611<0,X2611,IF(X2593<1,X2611,MAX(MIN(IF(X2593>0,((X2611-SUM($N2683:W2683))/X2593)*X$15,0),X2611*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(Y2611<0,Y2611,IF(Y2593<1,Y2611,MAX(MIN(IF(Y2593>0,((Y2611-SUM($N2683:X2683))/Y2593)*Y$15,0),Y2611*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(Z2611<0,Z2611,IF(Z2593<1,Z2611,MAX(MIN(IF(Z2593>0,((Z2611-SUM($N2683:Y2683))/Z2593)*Z$15,0),Z2611*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AA2611<0,AA2611,IF(AA2593<1,AA2611,MAX(MIN(IF(AA2593>0,((AA2611-SUM($N2683:Z2683))/AA2593)*AA$15,0),AA2611*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AB2611<0,AB2611,IF(AB2593<1,AB2611,MAX(MIN(IF(AB2593>0,((AB2611-SUM($N2683:AA2683))/AB2593)*AB$15,0),AB2611*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AC2611<0,AC2611,IF(AC2593<1,AC2611,MAX(MIN(IF(AC2593>0,((AC2611-SUM($N2683:AB2683))/AC2593)*AC$15,0),AC2611*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AD2611<0,AD2611,IF(AD2593<1,AD2611,MAX(MIN(IF(AD2593>0,((AD2611-SUM($N2683:AC2683))/AD2593)*AD$15,0),AD2611*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AE2611<0,AE2611,IF(AE2593<1,AE2611,MAX(MIN(IF(AE2593>0,((AE2611-SUM($N2683:AD2683))/AE2593)*AE$15,0),AE2611*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AF2611<0,AF2611,IF(AF2593<1,AF2611,MAX(MIN(IF(AF2593>0,((AF2611-SUM($N2683:AE2683))/AF2593)*AF$15,0),AF2611*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AG2611<0,AG2611,IF(AG2593<1,AG2611,MAX(MIN(IF(AG2593>0,((AG2611-SUM($N2683:AF2683))/AG2593)*AG$15,0),AG2611*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AH2611<0,AH2611,IF(AH2593<1,AH2611,MAX(MIN(IF(AH2593>0,((AH2611-SUM($N2683:AG2683))/AH2593)*AH$15,0),AH2611*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AI2611<0,AI2611,IF(AI2593<1,AI2611,MAX(MIN(IF(AI2593>0,((AI2611-SUM($N2683:AH2683))/AI2593)*AI$15,0),AI2611*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AJ2611<0,AJ2611,IF(AJ2593<1,AJ2611,MAX(MIN(IF(AJ2593>0,((AJ2611-SUM($N2683:AI2683))/AJ2593)*AJ$15,0),AJ2611*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AK2611<0,AK2611,IF(AK2593<1,AK2611,MAX(MIN(IF(AK2593>0,((AK2611-SUM($N2683:AJ2683))/AK2593)*AK$15,0),AK2611*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AL2611<0,AL2611,IF(AL2593<1,AL2611,MAX(MIN(IF(AL2593>0,((AL2611-SUM($N2683:AK2683))/AL2593)*AL$15,0),AL2611*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AM2611<0,AM2611,IF(AM2593<1,AM2611,MAX(MIN(IF(AM2593>0,((AM2611-SUM($N2683:AL2683))/AM2593)*AM$15,0),AM2611*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AN2611<0,AN2611,IF(AN2593<1,AN2611,MAX(MIN(IF(AN2593>0,((AN2611-SUM($N2683:AM2683))/AN2593)*AN$15,0),AN2611*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AO2611<0,AO2611,IF(AO2593<1,AO2611,MAX(MIN(IF(AO2593>0,((AO2611-SUM($N2683:AN2683))/AO2593)*AO$15,0),AO2611*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AP2611<0,AP2611,IF(AP2593<1,AP2611,MAX(MIN(IF(AP2593>0,((AP2611-SUM($N2683:AO2683))/AP2593)*AP$15,0),AP2611*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AQ2611<0,AQ2611,IF(AQ2593<1,AQ2611,MAX(MIN(IF(AQ2593>0,((AQ2611-SUM($N2683:AP2683))/AQ2593)*AQ$15,0),AQ2611*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AR2611<0,AR2611,IF(AR2593<1,AR2611,MAX(MIN(IF(AR2593>0,((AR2611-SUM($N2683:AQ2683))/AR2593)*AR$15,0),AR2611*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AS2611<0,AS2611,IF(AS2593<1,AS2611,MAX(MIN(IF(AS2593>0,((AS2611-SUM($N2683:AR2683))/AS2593)*AS$15,0),AS2611*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AT2611<0,AT2611,IF(AT2593<1,AT2611,MAX(MIN(IF(AT2593>0,((AT2611-SUM($N2683:AS2683))/AT2593)*AT$15,0),AT2611*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AU2611<0,AU2611,IF(AU2593<1,AU2611,MAX(MIN(IF(AU2593>0,((AU2611-SUM($N2683:AT2683))/AU2593)*AU$15,0),AU2611*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AV2611<0,AV2611,IF(AV2593<1,AV2611,MAX(MIN(IF(AV2593>0,((AV2611-SUM($N2683:AU2683))/AV2593)*AV$15,0),AV2611*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AW2611<0,AW2611,IF(AW2593<1,AW2611,MAX(MIN(IF(AW2593>0,((AW2611-SUM($N2683:AV2683))/AW2593)*AW$15,0),AW2611*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AX2611<0,AX2611,IF(AX2593<1,AX2611,MAX(MIN(IF(AX2593>0,((AX2611-SUM($N2683:AW2683))/AX2593)*AX$15,0),AX2611*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AY2611<0,AY2611,IF(AY2593<1,AY2611,MAX(MIN(IF(AY2593>0,((AY2611-SUM($N2683:AX2683))/AY2593)*AY$15,0),AY2611*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(AZ2611<0,AZ2611,IF(AZ2593<1,AZ2611,MAX(MIN(IF(AZ2593>0,((AZ2611-SUM($N2683:AY2683))/AZ2593)*AZ$15,0),AZ2611*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BA2611<0,BA2611,IF(BA2593<1,BA2611,MAX(MIN(IF(BA2593>0,((BA2611-SUM($N2683:AZ2683))/BA2593)*BA$15,0),BA2611*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BB2611<0,BB2611,IF(BB2593<1,BB2611,MAX(MIN(IF(BB2593>0,((BB2611-SUM($N2683:BA2683))/BB2593)*BB$15,0),BB2611*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BC2611<0,BC2611,IF(BC2593<1,BC2611,MAX(MIN(IF(BC2593>0,((BC2611-SUM($N2683:BB2683))/BC2593)*BC$15,0),BC2611*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BD2611<0,BD2611,IF(BD2593<1,BD2611,MAX(MIN(IF(BD2593>0,((BD2611-SUM($N2683:BC2683))/BD2593)*BD$15,0),BD2611*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BE2611<0,BE2611,IF(BE2593<1,BE2611,MAX(MIN(IF(BE2593>0,((BE2611-SUM($N2683:BD2683))/BE2593)*BE$15,0),BE2611*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BF2611<0,BF2611,IF(BF2593<1,BF2611,MAX(MIN(IF(BF2593>0,((BF2611-SUM($N2683:BE2683))/BF2593)*BF$15,0),BF2611*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BG2611<0,BG2611,IF(BG2593<1,BG2611,MAX(MIN(IF(BG2593>0,((BG2611-SUM($N2683:BF2683))/BG2593)*BG$15,0),BG2611*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BH2611<0,BH2611,IF(BH2593<1,BH2611,MAX(MIN(IF(BH2593>0,((BH2611-SUM($N2683:BG2683))/BH2593)*BH$15,0),BH2611*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BI2611<0,BI2611,IF(BI2593<1,BI2611,MAX(MIN(IF(BI2593>0,((BI2611-SUM($N2683:BH2683))/BI2593)*BI$15,0),BI2611*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BJ2611<0,BJ2611,IF(BJ2593<1,BJ2611,MAX(MIN(IF(BJ2593>0,((BJ2611-SUM($N2683:BI2683))/BJ2593)*BJ$15,0),BJ2611*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BK2611<0,BK2611,IF(BK2593<1,BK2611,MAX(MIN(IF(BK2593>0,((BK2611-SUM($N2683:BJ2683))/BK2593)*BK$15,0),BK2611*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(BL2611<0,BL2611,IF(BL2593<1,BL2611,MAX(MIN(IF(BL2593>0,((BL2611-SUM($N2683:BK2683))/BL2593)*BL$15,0),BL2611*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2668},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I787","v":0},{"$f":"-'PTRM expenditure'!J787","v":0},{"$f":"-'PTRM expenditure'!K787","v":0},{"$f":"-'PTRM expenditure'!L787","v":0},{"$f":"-'PTRM expenditure'!M787","v":0},{"$f":"-'PTRM expenditure'!N787","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(O2614<0,O2614,IF(O2596<1,O2614,MAX(MIN(IF(O2596>0,((O2614-SUM($N2686:N2686))/O2596)*O$15,0),O2614*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(P2614<0,P2614,IF(P2596<1,P2614,MAX(MIN(IF(P2596>0,((P2614-SUM($N2686:O2686))/P2596)*P$15,0),P2614*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(Q2614<0,Q2614,IF(Q2596<1,Q2614,MAX(MIN(IF(Q2596>0,((Q2614-SUM($N2686:P2686))/Q2596)*Q$15,0),Q2614*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(R2614<0,R2614,IF(R2596<1,R2614,MAX(MIN(IF(R2596>0,((R2614-SUM($N2686:Q2686))/R2596)*R$15,0),R2614*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(S2614<0,S2614,IF(S2596<1,S2614,MAX(MIN(IF(S2596>0,((S2614-SUM($N2686:R2686))/S2596)*S$15,0),S2614*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(T2614<0,T2614,IF(T2596<1,T2614,MAX(MIN(IF(T2596>0,((T2614-SUM($N2686:S2686))/T2596)*T$15,0),T2614*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(U2614<0,U2614,IF(U2596<1,U2614,MAX(MIN(IF(U2596>0,((U2614-SUM($N2686:T2686))/U2596)*U$15,0),U2614*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(V2614<0,V2614,IF(V2596<1,V2614,MAX(MIN(IF(V2596>0,((V2614-SUM($N2686:U2686))/V2596)*V$15,0),V2614*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(W2614<0,W2614,IF(W2596<1,W2614,MAX(MIN(IF(W2596>0,((W2614-SUM($N2686:V2686))/W2596)*W$15,0),W2614*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(X2614<0,X2614,IF(X2596<1,X2614,MAX(MIN(IF(X2596>0,((X2614-SUM($N2686:W2686))/X2596)*X$15,0),X2614*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(Y2614<0,Y2614,IF(Y2596<1,Y2614,MAX(MIN(IF(Y2596>0,((Y2614-SUM($N2686:X2686))/Y2596)*Y$15,0),Y2614*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(Z2614<0,Z2614,IF(Z2596<1,Z2614,MAX(MIN(IF(Z2596>0,((Z2614-SUM($N2686:Y2686))/Z2596)*Z$15,0),Z2614*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AA2614<0,AA2614,IF(AA2596<1,AA2614,MAX(MIN(IF(AA2596>0,((AA2614-SUM($N2686:Z2686))/AA2596)*AA$15,0),AA2614*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AB2614<0,AB2614,IF(AB2596<1,AB2614,MAX(MIN(IF(AB2596>0,((AB2614-SUM($N2686:AA2686))/AB2596)*AB$15,0),AB2614*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AC2614<0,AC2614,IF(AC2596<1,AC2614,MAX(MIN(IF(AC2596>0,((AC2614-SUM($N2686:AB2686))/AC2596)*AC$15,0),AC2614*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AD2614<0,AD2614,IF(AD2596<1,AD2614,MAX(MIN(IF(AD2596>0,((AD2614-SUM($N2686:AC2686))/AD2596)*AD$15,0),AD2614*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AE2614<0,AE2614,IF(AE2596<1,AE2614,MAX(MIN(IF(AE2596>0,((AE2614-SUM($N2686:AD2686))/AE2596)*AE$15,0),AE2614*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AF2614<0,AF2614,IF(AF2596<1,AF2614,MAX(MIN(IF(AF2596>0,((AF2614-SUM($N2686:AE2686))/AF2596)*AF$15,0),AF2614*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AG2614<0,AG2614,IF(AG2596<1,AG2614,MAX(MIN(IF(AG2596>0,((AG2614-SUM($N2686:AF2686))/AG2596)*AG$15,0),AG2614*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AH2614<0,AH2614,IF(AH2596<1,AH2614,MAX(MIN(IF(AH2596>0,((AH2614-SUM($N2686:AG2686))/AH2596)*AH$15,0),AH2614*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AI2614<0,AI2614,IF(AI2596<1,AI2614,MAX(MIN(IF(AI2596>0,((AI2614-SUM($N2686:AH2686))/AI2596)*AI$15,0),AI2614*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AJ2614<0,AJ2614,IF(AJ2596<1,AJ2614,MAX(MIN(IF(AJ2596>0,((AJ2614-SUM($N2686:AI2686))/AJ2596)*AJ$15,0),AJ2614*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AK2614<0,AK2614,IF(AK2596<1,AK2614,MAX(MIN(IF(AK2596>0,((AK2614-SUM($N2686:AJ2686))/AK2596)*AK$15,0),AK2614*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AL2614<0,AL2614,IF(AL2596<1,AL2614,MAX(MIN(IF(AL2596>0,((AL2614-SUM($N2686:AK2686))/AL2596)*AL$15,0),AL2614*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AM2614<0,AM2614,IF(AM2596<1,AM2614,MAX(MIN(IF(AM2596>0,((AM2614-SUM($N2686:AL2686))/AM2596)*AM$15,0),AM2614*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AN2614<0,AN2614,IF(AN2596<1,AN2614,MAX(MIN(IF(AN2596>0,((AN2614-SUM($N2686:AM2686))/AN2596)*AN$15,0),AN2614*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AO2614<0,AO2614,IF(AO2596<1,AO2614,MAX(MIN(IF(AO2596>0,((AO2614-SUM($N2686:AN2686))/AO2596)*AO$15,0),AO2614*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AP2614<0,AP2614,IF(AP2596<1,AP2614,MAX(MIN(IF(AP2596>0,((AP2614-SUM($N2686:AO2686))/AP2596)*AP$15,0),AP2614*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AQ2614<0,AQ2614,IF(AQ2596<1,AQ2614,MAX(MIN(IF(AQ2596>0,((AQ2614-SUM($N2686:AP2686))/AQ2596)*AQ$15,0),AQ2614*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AR2614<0,AR2614,IF(AR2596<1,AR2614,MAX(MIN(IF(AR2596>0,((AR2614-SUM($N2686:AQ2686))/AR2596)*AR$15,0),AR2614*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AS2614<0,AS2614,IF(AS2596<1,AS2614,MAX(MIN(IF(AS2596>0,((AS2614-SUM($N2686:AR2686))/AS2596)*AS$15,0),AS2614*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AT2614<0,AT2614,IF(AT2596<1,AT2614,MAX(MIN(IF(AT2596>0,((AT2614-SUM($N2686:AS2686))/AT2596)*AT$15,0),AT2614*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AU2614<0,AU2614,IF(AU2596<1,AU2614,MAX(MIN(IF(AU2596>0,((AU2614-SUM($N2686:AT2686))/AU2596)*AU$15,0),AU2614*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AV2614<0,AV2614,IF(AV2596<1,AV2614,MAX(MIN(IF(AV2596>0,((AV2614-SUM($N2686:AU2686))/AV2596)*AV$15,0),AV2614*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AW2614<0,AW2614,IF(AW2596<1,AW2614,MAX(MIN(IF(AW2596>0,((AW2614-SUM($N2686:AV2686))/AW2596)*AW$15,0),AW2614*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AX2614<0,AX2614,IF(AX2596<1,AX2614,MAX(MIN(IF(AX2596>0,((AX2614-SUM($N2686:AW2686))/AX2596)*AX$15,0),AX2614*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AY2614<0,AY2614,IF(AY2596<1,AY2614,MAX(MIN(IF(AY2596>0,((AY2614-SUM($N2686:AX2686))/AY2596)*AY$15,0),AY2614*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AZ2614<0,AZ2614,IF(AZ2596<1,AZ2614,MAX(MIN(IF(AZ2596>0,((AZ2614-SUM($N2686:AY2686))/AZ2596)*AZ$15,0),AZ2614*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BA2614<0,BA2614,IF(BA2596<1,BA2614,MAX(MIN(IF(BA2596>0,((BA2614-SUM($N2686:AZ2686))/BA2596)*BA$15,0),BA2614*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BB2614<0,BB2614,IF(BB2596<1,BB2614,MAX(MIN(IF(BB2596>0,((BB2614-SUM($N2686:BA2686))/BB2596)*BB$15,0),BB2614*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BC2614<0,BC2614,IF(BC2596<1,BC2614,MAX(MIN(IF(BC2596>0,((BC2614-SUM($N2686:BB2686))/BC2596)*BC$15,0),BC2614*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BD2614<0,BD2614,IF(BD2596<1,BD2614,MAX(MIN(IF(BD2596>0,((BD2614-SUM($N2686:BC2686))/BD2596)*BD$15,0),BD2614*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BE2614<0,BE2614,IF(BE2596<1,BE2614,MAX(MIN(IF(BE2596>0,((BE2614-SUM($N2686:BD2686))/BE2596)*BE$15,0),BE2614*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BF2614<0,BF2614,IF(BF2596<1,BF2614,MAX(MIN(IF(BF2596>0,((BF2614-SUM($N2686:BE2686))/BF2596)*BF$15,0),BF2614*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BG2614<0,BG2614,IF(BG2596<1,BG2614,MAX(MIN(IF(BG2596>0,((BG2614-SUM($N2686:BF2686))/BG2596)*BG$15,0),BG2614*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BH2614<0,BH2614,IF(BH2596<1,BH2614,MAX(MIN(IF(BH2596>0,((BH2614-SUM($N2686:BG2686))/BH2596)*BH$15,0),BH2614*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BI2614<0,BI2614,IF(BI2596<1,BI2614,MAX(MIN(IF(BI2596>0,((BI2614-SUM($N2686:BH2686))/BI2596)*BI$15,0),BI2614*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BJ2614<0,BJ2614,IF(BJ2596<1,BJ2614,MAX(MIN(IF(BJ2596>0,((BJ2614-SUM($N2686:BI2686))/BJ2596)*BJ$15,0),BJ2614*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BK2614<0,BK2614,IF(BK2596<1,BK2614,MAX(MIN(IF(BK2596>0,((BK2614-SUM($N2686:BJ2686))/BK2596)*BK$15,0),BK2614*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(BL2614<0,BL2614,IF(BL2596<1,BL2614,MAX(MIN(IF(BL2596>0,((BL2614-SUM($N2686:BK2686))/BL2596)*BL$15,0),BL2614*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2671},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I790","v":0},{"$f":"-'PTRM expenditure'!J790","v":0},{"$f":"-'PTRM expenditure'!K790","v":0},{"$f":"-'PTRM expenditure'!L790","v":0},{"$f":"-'PTRM expenditure'!M790","v":0},{"$f":"-'PTRM expenditure'!N790","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(O2617<0,O2617,IF(O2599<1,O2617,MAX(MIN(IF(O2599>0,((O2617-SUM($N2689:N2689))/O2599)*O$15,0),O2617*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(P2617<0,P2617,IF(P2599<1,P2617,MAX(MIN(IF(P2599>0,((P2617-SUM($N2689:O2689))/P2599)*P$15,0),P2617*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(Q2617<0,Q2617,IF(Q2599<1,Q2617,MAX(MIN(IF(Q2599>0,((Q2617-SUM($N2689:P2689))/Q2599)*Q$15,0),Q2617*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(R2617<0,R2617,IF(R2599<1,R2617,MAX(MIN(IF(R2599>0,((R2617-SUM($N2689:Q2689))/R2599)*R$15,0),R2617*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(S2617<0,S2617,IF(S2599<1,S2617,MAX(MIN(IF(S2599>0,((S2617-SUM($N2689:R2689))/S2599)*S$15,0),S2617*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(T2617<0,T2617,IF(T2599<1,T2617,MAX(MIN(IF(T2599>0,((T2617-SUM($N2689:S2689))/T2599)*T$15,0),T2617*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(U2617<0,U2617,IF(U2599<1,U2617,MAX(MIN(IF(U2599>0,((U2617-SUM($N2689:T2689))/U2599)*U$15,0),U2617*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(V2617<0,V2617,IF(V2599<1,V2617,MAX(MIN(IF(V2599>0,((V2617-SUM($N2689:U2689))/V2599)*V$15,0),V2617*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(W2617<0,W2617,IF(W2599<1,W2617,MAX(MIN(IF(W2599>0,((W2617-SUM($N2689:V2689))/W2599)*W$15,0),W2617*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(X2617<0,X2617,IF(X2599<1,X2617,MAX(MIN(IF(X2599>0,((X2617-SUM($N2689:W2689))/X2599)*X$15,0),X2617*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(Y2617<0,Y2617,IF(Y2599<1,Y2617,MAX(MIN(IF(Y2599>0,((Y2617-SUM($N2689:X2689))/Y2599)*Y$15,0),Y2617*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(Z2617<0,Z2617,IF(Z2599<1,Z2617,MAX(MIN(IF(Z2599>0,((Z2617-SUM($N2689:Y2689))/Z2599)*Z$15,0),Z2617*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AA2617<0,AA2617,IF(AA2599<1,AA2617,MAX(MIN(IF(AA2599>0,((AA2617-SUM($N2689:Z2689))/AA2599)*AA$15,0),AA2617*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AB2617<0,AB2617,IF(AB2599<1,AB2617,MAX(MIN(IF(AB2599>0,((AB2617-SUM($N2689:AA2689))/AB2599)*AB$15,0),AB2617*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AC2617<0,AC2617,IF(AC2599<1,AC2617,MAX(MIN(IF(AC2599>0,((AC2617-SUM($N2689:AB2689))/AC2599)*AC$15,0),AC2617*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AD2617<0,AD2617,IF(AD2599<1,AD2617,MAX(MIN(IF(AD2599>0,((AD2617-SUM($N2689:AC2689))/AD2599)*AD$15,0),AD2617*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AE2617<0,AE2617,IF(AE2599<1,AE2617,MAX(MIN(IF(AE2599>0,((AE2617-SUM($N2689:AD2689))/AE2599)*AE$15,0),AE2617*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AF2617<0,AF2617,IF(AF2599<1,AF2617,MAX(MIN(IF(AF2599>0,((AF2617-SUM($N2689:AE2689))/AF2599)*AF$15,0),AF2617*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AG2617<0,AG2617,IF(AG2599<1,AG2617,MAX(MIN(IF(AG2599>0,((AG2617-SUM($N2689:AF2689))/AG2599)*AG$15,0),AG2617*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AH2617<0,AH2617,IF(AH2599<1,AH2617,MAX(MIN(IF(AH2599>0,((AH2617-SUM($N2689:AG2689))/AH2599)*AH$15,0),AH2617*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AI2617<0,AI2617,IF(AI2599<1,AI2617,MAX(MIN(IF(AI2599>0,((AI2617-SUM($N2689:AH2689))/AI2599)*AI$15,0),AI2617*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AJ2617<0,AJ2617,IF(AJ2599<1,AJ2617,MAX(MIN(IF(AJ2599>0,((AJ2617-SUM($N2689:AI2689))/AJ2599)*AJ$15,0),AJ2617*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AK2617<0,AK2617,IF(AK2599<1,AK2617,MAX(MIN(IF(AK2599>0,((AK2617-SUM($N2689:AJ2689))/AK2599)*AK$15,0),AK2617*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AL2617<0,AL2617,IF(AL2599<1,AL2617,MAX(MIN(IF(AL2599>0,((AL2617-SUM($N2689:AK2689))/AL2599)*AL$15,0),AL2617*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AM2617<0,AM2617,IF(AM2599<1,AM2617,MAX(MIN(IF(AM2599>0,((AM2617-SUM($N2689:AL2689))/AM2599)*AM$15,0),AM2617*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AN2617<0,AN2617,IF(AN2599<1,AN2617,MAX(MIN(IF(AN2599>0,((AN2617-SUM($N2689:AM2689))/AN2599)*AN$15,0),AN2617*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AO2617<0,AO2617,IF(AO2599<1,AO2617,MAX(MIN(IF(AO2599>0,((AO2617-SUM($N2689:AN2689))/AO2599)*AO$15,0),AO2617*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AP2617<0,AP2617,IF(AP2599<1,AP2617,MAX(MIN(IF(AP2599>0,((AP2617-SUM($N2689:AO2689))/AP2599)*AP$15,0),AP2617*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AQ2617<0,AQ2617,IF(AQ2599<1,AQ2617,MAX(MIN(IF(AQ2599>0,((AQ2617-SUM($N2689:AP2689))/AQ2599)*AQ$15,0),AQ2617*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AR2617<0,AR2617,IF(AR2599<1,AR2617,MAX(MIN(IF(AR2599>0,((AR2617-SUM($N2689:AQ2689))/AR2599)*AR$15,0),AR2617*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AS2617<0,AS2617,IF(AS2599<1,AS2617,MAX(MIN(IF(AS2599>0,((AS2617-SUM($N2689:AR2689))/AS2599)*AS$15,0),AS2617*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AT2617<0,AT2617,IF(AT2599<1,AT2617,MAX(MIN(IF(AT2599>0,((AT2617-SUM($N2689:AS2689))/AT2599)*AT$15,0),AT2617*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AU2617<0,AU2617,IF(AU2599<1,AU2617,MAX(MIN(IF(AU2599>0,((AU2617-SUM($N2689:AT2689))/AU2599)*AU$15,0),AU2617*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AV2617<0,AV2617,IF(AV2599<1,AV2617,MAX(MIN(IF(AV2599>0,((AV2617-SUM($N2689:AU2689))/AV2599)*AV$15,0),AV2617*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AW2617<0,AW2617,IF(AW2599<1,AW2617,MAX(MIN(IF(AW2599>0,((AW2617-SUM($N2689:AV2689))/AW2599)*AW$15,0),AW2617*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AX2617<0,AX2617,IF(AX2599<1,AX2617,MAX(MIN(IF(AX2599>0,((AX2617-SUM($N2689:AW2689))/AX2599)*AX$15,0),AX2617*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AY2617<0,AY2617,IF(AY2599<1,AY2617,MAX(MIN(IF(AY2599>0,((AY2617-SUM($N2689:AX2689))/AY2599)*AY$15,0),AY2617*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(AZ2617<0,AZ2617,IF(AZ2599<1,AZ2617,MAX(MIN(IF(AZ2599>0,((AZ2617-SUM($N2689:AY2689))/AZ2599)*AZ$15,0),AZ2617*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BA2617<0,BA2617,IF(BA2599<1,BA2617,MAX(MIN(IF(BA2599>0,((BA2617-SUM($N2689:AZ2689))/BA2599)*BA$15,0),BA2617*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BB2617<0,BB2617,IF(BB2599<1,BB2617,MAX(MIN(IF(BB2599>0,((BB2617-SUM($N2689:BA2689))/BB2599)*BB$15,0),BB2617*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BC2617<0,BC2617,IF(BC2599<1,BC2617,MAX(MIN(IF(BC2599>0,((BC2617-SUM($N2689:BB2689))/BC2599)*BC$15,0),BC2617*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BD2617<0,BD2617,IF(BD2599<1,BD2617,MAX(MIN(IF(BD2599>0,((BD2617-SUM($N2689:BC2689))/BD2599)*BD$15,0),BD2617*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BE2617<0,BE2617,IF(BE2599<1,BE2617,MAX(MIN(IF(BE2599>0,((BE2617-SUM($N2689:BD2689))/BE2599)*BE$15,0),BE2617*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BF2617<0,BF2617,IF(BF2599<1,BF2617,MAX(MIN(IF(BF2599>0,((BF2617-SUM($N2689:BE2689))/BF2599)*BF$15,0),BF2617*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BG2617<0,BG2617,IF(BG2599<1,BG2617,MAX(MIN(IF(BG2599>0,((BG2617-SUM($N2689:BF2689))/BG2599)*BG$15,0),BG2617*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BH2617<0,BH2617,IF(BH2599<1,BH2617,MAX(MIN(IF(BH2599>0,((BH2617-SUM($N2689:BG2689))/BH2599)*BH$15,0),BH2617*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BI2617<0,BI2617,IF(BI2599<1,BI2617,MAX(MIN(IF(BI2599>0,((BI2617-SUM($N2689:BH2689))/BI2599)*BI$15,0),BI2617*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BJ2617<0,BJ2617,IF(BJ2599<1,BJ2617,MAX(MIN(IF(BJ2599>0,((BJ2617-SUM($N2689:BI2689))/BJ2599)*BJ$15,0),BJ2617*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BK2617<0,BK2617,IF(BK2599<1,BK2617,MAX(MIN(IF(BK2599>0,((BK2617-SUM($N2689:BJ2689))/BK2599)*BK$15,0),BK2617*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(BL2617<0,BL2617,IF(BL2599<1,BL2617,MAX(MIN(IF(BL2599>0,((BL2617-SUM($N2689:BK2689))/BL2599)*BL$15,0),BL2617*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2675},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2678},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2679},null,null,"Regulators"]
[{"$f":"ROW()","v":2682},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2685},null,null,"Information Technology"]
[{"$f":"ROW()","v":2689},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2692},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I2602+I2620+I2638+I2656 + I2674","v":24.60908437849465},{"$f":"J2602+J2620+J2638+J2656 + J2674","v":24.276412696528798},23.943741014562946,23.611069332597094,23.278397650631241,22.945725968665389,{"$f":"O2602+O2620+O2638+O2656 + O2674","v":22.610751866933047},22.275777765200704,21.940803663468362,21.605829561736019,21.270855460003677,{"$f":"T2602+T2620+T2638+T2656 + T2674","v":20.935881358271335},20.600907256538992,{"$f":"V2602+V2620+V2638+V2656 + V2674","v":20.26593315480665},19.930959053074307,19.595984951341965,19.261010849609622,18.92603674787728,18.591062646144938,18.256088544412595,17.921114442680253,17.58614034094791,17.251166239215568,16.916192137483225,16.581218035750883,16.246243934018541,{"$f":"AI2602+AI2620+AI2638+AI2656 + AI2674","v":15.9112698322862},15.576295730553859,15.241321628821519,14.906347527089178,14.571373425356837,14.236399323624497,13.901425221892156,13.566451120159815,13.231477018427475,12.896502916695134,12.561528814962793,12.226554713230453,11.891580611498112,{"$f":"AV2602+AV2620+AV2638+AV2656 + AV2674","v":11.556606509765771},11.221632408033431,10.88665830630109,10.551684204568749,10.216710102836409,9.881736001104068,{"$f":"BB2602+BB2620+BB2638+BB2656 + BB2674","v":9.5467618993717274},9.2117877976393867,8.8768136959070461,8.5418395941747054,8.2068654924423647,7.8718913907100232,7.5369172889776817,7.2019431872453401,6.8669690855129986,6.531994983780657,6.1970208820483155]
[{"$f":"ROW()","v":2695},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I2605+I2623+I2641+I2659 + I2677","v":26.211040916701307},{"$f":"J2605+J2623+J2641+J2659 + J2677","v":25.724254776981294},25.23746863726128,24.750682497541266,24.263896357821253,23.777110218101239,{"$f":"O2605+O2623+O2641+O2659 + O2677","v":23.286860522882655},22.796610827664072,22.306361132445488,21.816111437226905,21.325861742008321,{"$f":"T2605+T2623+T2641+T2659 + T2677","v":20.835612046789738},20.345362351571154,{"$f":"V2605+V2623+V2641+V2659 + V2677","v":19.855112656352571},19.364862961133987,18.874613265915404,18.38436357069682,17.894113875478237,17.403864180259653,16.913614485041073,16.423364789822489,15.933115094603908,15.442865399385326,14.952615704166744,14.462366008948162,13.972116313729581,{"$f":"AI2605+AI2623+AI2641+AI2659 + AI2677","v":13.481866618510999},12.991616923292417,12.501367228073835,12.011117532855254,11.520867837636672,11.03061814241809,10.540368447199508,10.050118751980927,9.559869056762345,9.0696193615437632,8.5793696663251815,8.0891199711065997,7.598870275888018,{"$f":"AV2605+AV2623+AV2641+AV2659 + AV2677","v":7.1086205806694363},6.6183708854508545,6.1281211902322728,5.637871495013691,5.1476217997951093,4.6573721045765275,{"$f":"BB2605+BB2623+BB2641+BB2659 + BB2677","v":4.1671224093579458},3.676872714139364,3.1866230189207823,2.6963733237022005,2.2061236284836188,1.7158739332650368,1.2256242380464548,0.73537454282787285,0.24512484760929093,0,0]
[{"$f":"ROW()","v":2699},null,null,"Buildings",null,null,null,null,{"$f":"I2609+I2627+I2645+I2663 + I2681","v":4.8978123175305637},{"$f":"J2609+J2627+J2645+J2663 + J2681","v":4.7525459590777226},4.6072796006248815,4.4620132421720404,4.3167468837191993,4.1714805252663583,{"$f":"O2609+O2627+O2645+O2663 + O2681","v":4.0251127875377142},3.8787450498090701,3.732377312080426,3.5860095743517819,3.4396418366231378,{"$f":"T2609+T2627+T2645+T2663 + T2681","v":3.2932740988944937},3.1469063611658497,{"$f":"V2609+V2627+V2645+V2663 + V2681","v":3.0005386234372056},2.8541708857085615,2.7078031479799174,2.5614354102512733,2.4150676725226292,2.2686999347939851,2.122332197065341,1.975964459336697,1.8295967216080526,1.6832289838794083,1.5368612461507642,1.3904935084221199,1.2441257706934756,{"$f":"AI2609+AI2627+AI2645+AI2663 + AI2681","v":1.0977580329648315},0.95139029523618734,0.80502255750754315,0.65865481977889895,0.51228708205025475,0.36591934432161055,0.21955160659296633,7.3183868864322099E-2,0,0,0,0,0,{"$f":"AV2609+AV2627+AV2645+AV2663 + AV2681","v":0},0,0,0,0,0,{"$f":"BB2609+BB2627+BB2645+BB2663 + BB2681","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2702},null,null,"Vehicle",null,null,null,null,{"$f":"I2612+I2630+I2648+I2666 + I2684","v":0},{"$f":"J2612+J2630+J2648+J2666 + J2684","v":0},0,0,0,0,{"$f":"O2612+O2630+O2648+O2666 + O2684","v":0},0,0,0,0,{"$f":"T2612+T2630+T2648+T2666 + T2684","v":0},0,{"$f":"V2612+V2630+V2648+V2666 + V2684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2612+AI2630+AI2648+AI2666 + AI2684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2612+AV2630+AV2648+AV2666 + AV2684","v":0},0,0,0,0,0,{"$f":"BB2612+BB2630+BB2648+BB2666 + BB2684","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2703},null,null,"Information Technology",null,null,null,null,{"$f":"I2613+I2631+I2649+I2667 + I2685","v":-6.6613381477509392E-16},{"$f":"J2613+J2631+J2649+J2667 + J2685","v":-5.3609822643474639E-16},-5.3609822643474639E-16,-5.3609822643474639E-16,-5.3609822643474639E-16,-5.3609822643474639E-16,{"$f":"O2613+O2631+O2649+O2667 + O2685","v":0},0,0,0,0,{"$f":"T2613+T2631+T2649+T2667 + T2685","v":0},0,{"$f":"V2613+V2631+V2649+V2667 + V2685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2613+AI2631+AI2649+AI2667 + AI2685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2613+AV2631+AV2649+AV2667 + AV2685","v":0},0,0,0,0,0,{"$f":"BB2613+BB2631+BB2649+BB2667 + BB2685","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2706},null,null,"Land",null,null,null,null,{"$f":"I2616+I2634+I2652+I2670 + I2688","v":0},{"$f":"J2616+J2634+J2652+J2670 + J2688","v":0},0,0,0,0,{"$f":"O2616+O2634+O2652+O2670 + O2688","v":0},0,0,0,0,{"$f":"T2616+T2634+T2652+T2670 + T2688","v":0},0,{"$f":"V2616+V2634+V2652+V2670 + V2688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2616+AI2634+AI2652+AI2670 + AI2688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2616+AV2634+AV2652+AV2670 + AV2688","v":0},0,0,0,0,0,{"$f":"BB2616+BB2634+BB2652+BB2670 + BB2688","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2014 (Jul-13 to Jun-14) Capex Account [m$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"2014 (Jul-13 to Jun-14) Capex Account [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":2713},null,null,"Medium Pressure Mains",null,null,null,null,55.5,{"$f":"(I2713-I$15)*(I2713>J$15)","v":54.5},53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2716},null,null,"Regulators",null,null,null,null,35.5,{"$f":"(I2716-I$15)*(I2716>J$15)","v":34.5},33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2720},null,null,"Equipment & Vehicles",null,null,null,null,5.5,{"$f":"(I2720-I$15)*(I2720>J$15)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2723},null,null,"Telemetry and Monitoring",null,null,null,null,5.5,{"$f":"(I2723-I$15)*(I2723>J$15)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2726},null,null,"Equity Raising Cost",null,null,null,null,61.342774465500938,{"$f":"(I2726-I$15)*(I2726>J$15)","v":60.342774465500938},59.342774465500938,58.342774465500938,57.342774465500938,56.342774465500938,55.342774465500938,54.342774465500938,53.342774465500938,52.342774465500938,51.342774465500938,50.342774465500938,49.342774465500938,48.342774465500938,47.342774465500938,46.342774465500938,45.342774465500938,44.342774465500938,43.342774465500938,42.342774465500938,41.342774465500938,40.342774465500938,39.342774465500938,38.342774465500938,37.342774465500938,36.342774465500938,35.342774465500938,34.342774465500938,33.342774465500938,32.342774465500938,31.342774465500938,30.342774465500938,29.342774465500938,28.342774465500938,27.342774465500938,26.342774465500938,25.342774465500938,24.342774465500938,23.342774465500938,22.342774465500938,21.342774465500938,20.342774465500938,19.342774465500938,18.342774465500938,17.342774465500938,16.342774465500938,15.342774465500938,14.342774465500938,13.342774465500938,12.342774465500938,11.342774465500938,10.342774465500938,9.3427744655009377,8.3427744655009377,7.3427744655009377,6.3427744655009377]
[{"$f":"ROW()","v":2727}]
[{"$f":"ROW()","v":2730},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2733},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2737},null,null,"Meter and Services Pipes",null,null,null,null,31.716876020598491,30.169711336666857,28.632462188028718,27.095213039390579,25.55796389075244,24.020714742114301,22.483465593476161,20.932881759443323,19.382297925410484,17.831714091377645,16.281130257344806,14.730546423311967,13.179962589279128,11.62937875524629,10.078794921213451,8.5282110871806118,6.977627253147773,5.4270434191149342,3.8764595850820958,2.3258757510492574,0.7752919170164192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2740},null,null,"Information Technology",null,null,null,null,0.41584002368605777,-7.7715611723760958E-16,-6.1960381365698241E-17,-6.1960381365698241E-17,-6.1960381365698241E-17,-6.1960381365698241E-17,-6.1960381365698241E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2744},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2747},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2750},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2751},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2754},null,null,"Buildings"]
[{"$f":"ROW()","v":2757},null,null,"Vehicle"]
[{"$f":"ROW()","v":2761},null,null,"Land"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2768},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2771},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2774},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2775},null,null,"Vehicle"]
[{"$f":"ROW()","v":2778},null,null,"FRC"]
["Depreciation"]
[{"$f":"ROW()","v":2785},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I813","v":0},{"$f":"-'PTRM expenditure'!J813","v":0},{"$f":"-'PTRM expenditure'!K813","v":0},{"$f":"-'PTRM expenditure'!L813","v":0},{"$f":"-'PTRM expenditure'!M813","v":0},{"$f":"-'PTRM expenditure'!N813","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(O2731<0,O2731,IF(O2713<1,O2731,MAX(MIN(IF(O2713>0,((O2731-SUM($N2803:N2803))/O2713)*O$15,0),O2731*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(P2731<0,P2731,IF(P2713<1,P2731,MAX(MIN(IF(P2713>0,((P2731-SUM($N2803:O2803))/P2713)*P$15,0),P2731*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(Q2731<0,Q2731,IF(Q2713<1,Q2731,MAX(MIN(IF(Q2713>0,((Q2731-SUM($N2803:P2803))/Q2713)*Q$15,0),Q2731*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(R2731<0,R2731,IF(R2713<1,R2731,MAX(MIN(IF(R2713>0,((R2731-SUM($N2803:Q2803))/R2713)*R$15,0),R2731*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(S2731<0,S2731,IF(S2713<1,S2731,MAX(MIN(IF(S2713>0,((S2731-SUM($N2803:R2803))/S2713)*S$15,0),S2731*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(T2731<0,T2731,IF(T2713<1,T2731,MAX(MIN(IF(T2713>0,((T2731-SUM($N2803:S2803))/T2713)*T$15,0),T2731*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(U2731<0,U2731,IF(U2713<1,U2731,MAX(MIN(IF(U2713>0,((U2731-SUM($N2803:T2803))/U2713)*U$15,0),U2731*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(V2731<0,V2731,IF(V2713<1,V2731,MAX(MIN(IF(V2713>0,((V2731-SUM($N2803:U2803))/V2713)*V$15,0),V2731*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(W2731<0,W2731,IF(W2713<1,W2731,MAX(MIN(IF(W2713>0,((W2731-SUM($N2803:V2803))/W2713)*W$15,0),W2731*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(X2731<0,X2731,IF(X2713<1,X2731,MAX(MIN(IF(X2713>0,((X2731-SUM($N2803:W2803))/X2713)*X$15,0),X2731*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(Y2731<0,Y2731,IF(Y2713<1,Y2731,MAX(MIN(IF(Y2713>0,((Y2731-SUM($N2803:X2803))/Y2713)*Y$15,0),Y2731*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(Z2731<0,Z2731,IF(Z2713<1,Z2731,MAX(MIN(IF(Z2713>0,((Z2731-SUM($N2803:Y2803))/Z2713)*Z$15,0),Z2731*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AA2731<0,AA2731,IF(AA2713<1,AA2731,MAX(MIN(IF(AA2713>0,((AA2731-SUM($N2803:Z2803))/AA2713)*AA$15,0),AA2731*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AB2731<0,AB2731,IF(AB2713<1,AB2731,MAX(MIN(IF(AB2713>0,((AB2731-SUM($N2803:AA2803))/AB2713)*AB$15,0),AB2731*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AC2731<0,AC2731,IF(AC2713<1,AC2731,MAX(MIN(IF(AC2713>0,((AC2731-SUM($N2803:AB2803))/AC2713)*AC$15,0),AC2731*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AD2731<0,AD2731,IF(AD2713<1,AD2731,MAX(MIN(IF(AD2713>0,((AD2731-SUM($N2803:AC2803))/AD2713)*AD$15,0),AD2731*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AE2731<0,AE2731,IF(AE2713<1,AE2731,MAX(MIN(IF(AE2713>0,((AE2731-SUM($N2803:AD2803))/AE2713)*AE$15,0),AE2731*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AF2731<0,AF2731,IF(AF2713<1,AF2731,MAX(MIN(IF(AF2713>0,((AF2731-SUM($N2803:AE2803))/AF2713)*AF$15,0),AF2731*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AG2731<0,AG2731,IF(AG2713<1,AG2731,MAX(MIN(IF(AG2713>0,((AG2731-SUM($N2803:AF2803))/AG2713)*AG$15,0),AG2731*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AH2731<0,AH2731,IF(AH2713<1,AH2731,MAX(MIN(IF(AH2713>0,((AH2731-SUM($N2803:AG2803))/AH2713)*AH$15,0),AH2731*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AI2731<0,AI2731,IF(AI2713<1,AI2731,MAX(MIN(IF(AI2713>0,((AI2731-SUM($N2803:AH2803))/AI2713)*AI$15,0),AI2731*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AJ2731<0,AJ2731,IF(AJ2713<1,AJ2731,MAX(MIN(IF(AJ2713>0,((AJ2731-SUM($N2803:AI2803))/AJ2713)*AJ$15,0),AJ2731*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AK2731<0,AK2731,IF(AK2713<1,AK2731,MAX(MIN(IF(AK2713>0,((AK2731-SUM($N2803:AJ2803))/AK2713)*AK$15,0),AK2731*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AL2731<0,AL2731,IF(AL2713<1,AL2731,MAX(MIN(IF(AL2713>0,((AL2731-SUM($N2803:AK2803))/AL2713)*AL$15,0),AL2731*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AM2731<0,AM2731,IF(AM2713<1,AM2731,MAX(MIN(IF(AM2713>0,((AM2731-SUM($N2803:AL2803))/AM2713)*AM$15,0),AM2731*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AN2731<0,AN2731,IF(AN2713<1,AN2731,MAX(MIN(IF(AN2713>0,((AN2731-SUM($N2803:AM2803))/AN2713)*AN$15,0),AN2731*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AO2731<0,AO2731,IF(AO2713<1,AO2731,MAX(MIN(IF(AO2713>0,((AO2731-SUM($N2803:AN2803))/AO2713)*AO$15,0),AO2731*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AP2731<0,AP2731,IF(AP2713<1,AP2731,MAX(MIN(IF(AP2713>0,((AP2731-SUM($N2803:AO2803))/AP2713)*AP$15,0),AP2731*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AQ2731<0,AQ2731,IF(AQ2713<1,AQ2731,MAX(MIN(IF(AQ2713>0,((AQ2731-SUM($N2803:AP2803))/AQ2713)*AQ$15,0),AQ2731*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AR2731<0,AR2731,IF(AR2713<1,AR2731,MAX(MIN(IF(AR2713>0,((AR2731-SUM($N2803:AQ2803))/AR2713)*AR$15,0),AR2731*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AS2731<0,AS2731,IF(AS2713<1,AS2731,MAX(MIN(IF(AS2713>0,((AS2731-SUM($N2803:AR2803))/AS2713)*AS$15,0),AS2731*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AT2731<0,AT2731,IF(AT2713<1,AT2731,MAX(MIN(IF(AT2713>0,((AT2731-SUM($N2803:AS2803))/AT2713)*AT$15,0),AT2731*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AU2731<0,AU2731,IF(AU2713<1,AU2731,MAX(MIN(IF(AU2713>0,((AU2731-SUM($N2803:AT2803))/AU2713)*AU$15,0),AU2731*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AV2731<0,AV2731,IF(AV2713<1,AV2731,MAX(MIN(IF(AV2713>0,((AV2731-SUM($N2803:AU2803))/AV2713)*AV$15,0),AV2731*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AW2731<0,AW2731,IF(AW2713<1,AW2731,MAX(MIN(IF(AW2713>0,((AW2731-SUM($N2803:AV2803))/AW2713)*AW$15,0),AW2731*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AX2731<0,AX2731,IF(AX2713<1,AX2731,MAX(MIN(IF(AX2713>0,((AX2731-SUM($N2803:AW2803))/AX2713)*AX$15,0),AX2731*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AY2731<0,AY2731,IF(AY2713<1,AY2731,MAX(MIN(IF(AY2713>0,((AY2731-SUM($N2803:AX2803))/AY2713)*AY$15,0),AY2731*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(AZ2731<0,AZ2731,IF(AZ2713<1,AZ2731,MAX(MIN(IF(AZ2713>0,((AZ2731-SUM($N2803:AY2803))/AZ2713)*AZ$15,0),AZ2731*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BA2731<0,BA2731,IF(BA2713<1,BA2731,MAX(MIN(IF(BA2713>0,((BA2731-SUM($N2803:AZ2803))/BA2713)*BA$15,0),BA2731*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BB2731<0,BB2731,IF(BB2713<1,BB2731,MAX(MIN(IF(BB2713>0,((BB2731-SUM($N2803:BA2803))/BB2713)*BB$15,0),BB2731*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BC2731<0,BC2731,IF(BC2713<1,BC2731,MAX(MIN(IF(BC2713>0,((BC2731-SUM($N2803:BB2803))/BC2713)*BC$15,0),BC2731*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BD2731<0,BD2731,IF(BD2713<1,BD2731,MAX(MIN(IF(BD2713>0,((BD2731-SUM($N2803:BC2803))/BD2713)*BD$15,0),BD2731*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BE2731<0,BE2731,IF(BE2713<1,BE2731,MAX(MIN(IF(BE2713>0,((BE2731-SUM($N2803:BD2803))/BE2713)*BE$15,0),BE2731*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BF2731<0,BF2731,IF(BF2713<1,BF2731,MAX(MIN(IF(BF2713>0,((BF2731-SUM($N2803:BE2803))/BF2713)*BF$15,0),BF2731*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BG2731<0,BG2731,IF(BG2713<1,BG2731,MAX(MIN(IF(BG2713>0,((BG2731-SUM($N2803:BF2803))/BG2713)*BG$15,0),BG2731*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BH2731<0,BH2731,IF(BH2713<1,BH2731,MAX(MIN(IF(BH2713>0,((BH2731-SUM($N2803:BG2803))/BH2713)*BH$15,0),BH2731*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BI2731<0,BI2731,IF(BI2713<1,BI2731,MAX(MIN(IF(BI2713>0,((BI2731-SUM($N2803:BH2803))/BI2713)*BI$15,0),BI2731*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BJ2731<0,BJ2731,IF(BJ2713<1,BJ2731,MAX(MIN(IF(BJ2713>0,((BJ2731-SUM($N2803:BI2803))/BJ2713)*BJ$15,0),BJ2731*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BK2731<0,BK2731,IF(BK2713<1,BK2731,MAX(MIN(IF(BK2713>0,((BK2731-SUM($N2803:BJ2803))/BK2713)*BK$15,0),BK2731*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(BL2731<0,BL2731,IF(BL2713<1,BL2731,MAX(MIN(IF(BL2713>0,((BL2731-SUM($N2803:BK2803))/BL2713)*BL$15,0),BL2731*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2788},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I816","v":-2.084492787986611E-2},{"$f":"-'PTRM expenditure'!J816","v":-2.0711336013253725E-2},{"$f":"-'PTRM expenditure'!K816","v":-2.0711336013253725E-2},{"$f":"-'PTRM expenditure'!L816","v":-2.0711336013253728E-2},{"$f":"-'PTRM expenditure'!M816","v":-2.0711336013253725E-2},{"$f":"-'PTRM expenditure'!N816","v":-2.0711336013253725E-2},{"$f":"-IF($D2788=\"Land\",0,IF(O2734<0,O2734,IF(O2716<1,O2734,MAX(MIN(IF(O2716>0,((O2734-SUM($N2806:N2806))/O2716)*O$15,0),O2734*O$15),0))))*$K$6","v":-2.0867570569122435E-2},{"$f":"-IF($D2788=\"Land\",0,IF(P2734<0,P2734,IF(P2716<1,P2734,MAX(MIN(IF(P2716>0,((P2734-SUM($N2806:O2806))/P2716)*P$15,0),P2734*P$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(Q2734<0,Q2734,IF(Q2716<1,Q2734,MAX(MIN(IF(Q2716>0,((Q2734-SUM($N2806:P2806))/Q2716)*Q$15,0),Q2734*Q$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(R2734<0,R2734,IF(R2716<1,R2734,MAX(MIN(IF(R2716>0,((R2734-SUM($N2806:Q2806))/R2716)*R$15,0),R2734*R$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(S2734<0,S2734,IF(S2716<1,S2734,MAX(MIN(IF(S2716>0,((S2734-SUM($N2806:R2806))/S2716)*S$15,0),S2734*S$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(T2734<0,T2734,IF(T2716<1,T2734,MAX(MIN(IF(T2716>0,((T2734-SUM($N2806:S2806))/T2716)*T$15,0),T2734*T$15),0))))*$K$6","v":-2.0867570569122425E-2},{"$f":"-IF($D2788=\"Land\",0,IF(U2734<0,U2734,IF(U2716<1,U2734,MAX(MIN(IF(U2716>0,((U2734-SUM($N2806:T2806))/U2716)*U$15,0),U2734*U$15),0))))*$K$6","v":-2.0867570569122425E-2},{"$f":"-IF($D2788=\"Land\",0,IF(V2734<0,V2734,IF(V2716<1,V2734,MAX(MIN(IF(V2716>0,((V2734-SUM($N2806:U2806))/V2716)*V$15,0),V2734*V$15),0))))*$K$6","v":-2.0867570569122425E-2},{"$f":"-IF($D2788=\"Land\",0,IF(W2734<0,W2734,IF(W2716<1,W2734,MAX(MIN(IF(W2716>0,((W2734-SUM($N2806:V2806))/W2716)*W$15,0),W2734*W$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(X2734<0,X2734,IF(X2716<1,X2734,MAX(MIN(IF(X2716>0,((X2734-SUM($N2806:W2806))/X2716)*X$15,0),X2734*X$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(Y2734<0,Y2734,IF(Y2716<1,Y2734,MAX(MIN(IF(Y2716>0,((Y2734-SUM($N2806:X2806))/Y2716)*Y$15,0),Y2734*Y$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(Z2734<0,Z2734,IF(Z2716<1,Z2734,MAX(MIN(IF(Z2716>0,((Z2734-SUM($N2806:Y2806))/Z2716)*Z$15,0),Z2734*Z$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AA2734<0,AA2734,IF(AA2716<1,AA2734,MAX(MIN(IF(AA2716>0,((AA2734-SUM($N2806:Z2806))/AA2716)*AA$15,0),AA2734*AA$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AB2734<0,AB2734,IF(AB2716<1,AB2734,MAX(MIN(IF(AB2716>0,((AB2734-SUM($N2806:AA2806))/AB2716)*AB$15,0),AB2734*AB$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AC2734<0,AC2734,IF(AC2716<1,AC2734,MAX(MIN(IF(AC2716>0,((AC2734-SUM($N2806:AB2806))/AC2716)*AC$15,0),AC2734*AC$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AD2734<0,AD2734,IF(AD2716<1,AD2734,MAX(MIN(IF(AD2716>0,((AD2734-SUM($N2806:AC2806))/AD2716)*AD$15,0),AD2734*AD$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AE2734<0,AE2734,IF(AE2716<1,AE2734,MAX(MIN(IF(AE2716>0,((AE2734-SUM($N2806:AD2806))/AE2716)*AE$15,0),AE2734*AE$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AF2734<0,AF2734,IF(AF2716<1,AF2734,MAX(MIN(IF(AF2716>0,((AF2734-SUM($N2806:AE2806))/AF2716)*AF$15,0),AF2734*AF$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AG2734<0,AG2734,IF(AG2716<1,AG2734,MAX(MIN(IF(AG2716>0,((AG2734-SUM($N2806:AF2806))/AG2716)*AG$15,0),AG2734*AG$15),0))))*$K$6","v":-2.0867570569122435E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AH2734<0,AH2734,IF(AH2716<1,AH2734,MAX(MIN(IF(AH2716>0,((AH2734-SUM($N2806:AG2806))/AH2716)*AH$15,0),AH2734*AH$15),0))))*$K$6","v":-2.0867570569122435E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AI2734<0,AI2734,IF(AI2716<1,AI2734,MAX(MIN(IF(AI2716>0,((AI2734-SUM($N2806:AH2806))/AI2716)*AI$15,0),AI2734*AI$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AJ2734<0,AJ2734,IF(AJ2716<1,AJ2734,MAX(MIN(IF(AJ2716>0,((AJ2734-SUM($N2806:AI2806))/AJ2716)*AJ$15,0),AJ2734*AJ$15),0))))*$K$6","v":-2.0867570569122435E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AK2734<0,AK2734,IF(AK2716<1,AK2734,MAX(MIN(IF(AK2716>0,((AK2734-SUM($N2806:AJ2806))/AK2716)*AK$15,0),AK2734*AK$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AL2734<0,AL2734,IF(AL2716<1,AL2734,MAX(MIN(IF(AL2716>0,((AL2734-SUM($N2806:AK2806))/AL2716)*AL$15,0),AL2734*AL$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AM2734<0,AM2734,IF(AM2716<1,AM2734,MAX(MIN(IF(AM2716>0,((AM2734-SUM($N2806:AL2806))/AM2716)*AM$15,0),AM2734*AM$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AN2734<0,AN2734,IF(AN2716<1,AN2734,MAX(MIN(IF(AN2716>0,((AN2734-SUM($N2806:AM2806))/AN2716)*AN$15,0),AN2734*AN$15),0))))*$K$6","v":-2.0867570569122432E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AO2734<0,AO2734,IF(AO2716<1,AO2734,MAX(MIN(IF(AO2716>0,((AO2734-SUM($N2806:AN2806))/AO2716)*AO$15,0),AO2734*AO$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AP2734<0,AP2734,IF(AP2716<1,AP2734,MAX(MIN(IF(AP2716>0,((AP2734-SUM($N2806:AO2806))/AP2716)*AP$15,0),AP2734*AP$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AQ2734<0,AQ2734,IF(AQ2716<1,AQ2734,MAX(MIN(IF(AQ2716>0,((AQ2734-SUM($N2806:AP2806))/AQ2716)*AQ$15,0),AQ2734*AQ$15),0))))*$K$6","v":-2.0867570569122428E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AR2734<0,AR2734,IF(AR2716<1,AR2734,MAX(MIN(IF(AR2716>0,((AR2734-SUM($N2806:AQ2806))/AR2716)*AR$15,0),AR2734*AR$15),0))))*$K$6","v":-1.0433785284561212E-2},{"$f":"-IF($D2788=\"Land\",0,IF(AS2734<0,AS2734,IF(AS2716<1,AS2734,MAX(MIN(IF(AS2716>0,((AS2734-SUM($N2806:AR2806))/AS2716)*AS$15,0),AS2734*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AT2734<0,AT2734,IF(AT2716<1,AT2734,MAX(MIN(IF(AT2716>0,((AT2734-SUM($N2806:AS2806))/AT2716)*AT$15,0),AT2734*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AU2734<0,AU2734,IF(AU2716<1,AU2734,MAX(MIN(IF(AU2716>0,((AU2734-SUM($N2806:AT2806))/AU2716)*AU$15,0),AU2734*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AV2734<0,AV2734,IF(AV2716<1,AV2734,MAX(MIN(IF(AV2716>0,((AV2734-SUM($N2806:AU2806))/AV2716)*AV$15,0),AV2734*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AW2734<0,AW2734,IF(AW2716<1,AW2734,MAX(MIN(IF(AW2716>0,((AW2734-SUM($N2806:AV2806))/AW2716)*AW$15,0),AW2734*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AX2734<0,AX2734,IF(AX2716<1,AX2734,MAX(MIN(IF(AX2716>0,((AX2734-SUM($N2806:AW2806))/AX2716)*AX$15,0),AX2734*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AY2734<0,AY2734,IF(AY2716<1,AY2734,MAX(MIN(IF(AY2716>0,((AY2734-SUM($N2806:AX2806))/AY2716)*AY$15,0),AY2734*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(AZ2734<0,AZ2734,IF(AZ2716<1,AZ2734,MAX(MIN(IF(AZ2716>0,((AZ2734-SUM($N2806:AY2806))/AZ2716)*AZ$15,0),AZ2734*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BA2734<0,BA2734,IF(BA2716<1,BA2734,MAX(MIN(IF(BA2716>0,((BA2734-SUM($N2806:AZ2806))/BA2716)*BA$15,0),BA2734*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BB2734<0,BB2734,IF(BB2716<1,BB2734,MAX(MIN(IF(BB2716>0,((BB2734-SUM($N2806:BA2806))/BB2716)*BB$15,0),BB2734*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BC2734<0,BC2734,IF(BC2716<1,BC2734,MAX(MIN(IF(BC2716>0,((BC2734-SUM($N2806:BB2806))/BC2716)*BC$15,0),BC2734*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BD2734<0,BD2734,IF(BD2716<1,BD2734,MAX(MIN(IF(BD2716>0,((BD2734-SUM($N2806:BC2806))/BD2716)*BD$15,0),BD2734*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BE2734<0,BE2734,IF(BE2716<1,BE2734,MAX(MIN(IF(BE2716>0,((BE2734-SUM($N2806:BD2806))/BE2716)*BE$15,0),BE2734*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BF2734<0,BF2734,IF(BF2716<1,BF2734,MAX(MIN(IF(BF2716>0,((BF2734-SUM($N2806:BE2806))/BF2716)*BF$15,0),BF2734*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BG2734<0,BG2734,IF(BG2716<1,BG2734,MAX(MIN(IF(BG2716>0,((BG2734-SUM($N2806:BF2806))/BG2716)*BG$15,0),BG2734*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BH2734<0,BH2734,IF(BH2716<1,BH2734,MAX(MIN(IF(BH2716>0,((BH2734-SUM($N2806:BG2806))/BH2716)*BH$15,0),BH2734*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BI2734<0,BI2734,IF(BI2716<1,BI2734,MAX(MIN(IF(BI2716>0,((BI2734-SUM($N2806:BH2806))/BI2716)*BI$15,0),BI2734*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BJ2734<0,BJ2734,IF(BJ2716<1,BJ2734,MAX(MIN(IF(BJ2716>0,((BJ2734-SUM($N2806:BI2806))/BJ2716)*BJ$15,0),BJ2734*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BK2734<0,BK2734,IF(BK2716<1,BK2734,MAX(MIN(IF(BK2716>0,((BK2734-SUM($N2806:BJ2806))/BK2716)*BK$15,0),BK2734*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2788=\"Land\",0,IF(BL2734<0,BL2734,IF(BL2716<1,BL2734,MAX(MIN(IF(BL2716>0,((BL2734-SUM($N2806:BK2806))/BL2716)*BL$15,0),BL2734*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2792},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I820","v":-0.6566845377560494},{"$f":"-'PTRM expenditure'!J820","v":-0.65247594976380907},{"$f":"-'PTRM expenditure'!K820","v":-0.65247594976380907},{"$f":"-'PTRM expenditure'!L820","v":-0.65247594976380907},{"$f":"-'PTRM expenditure'!M820","v":-0.65247594976380929},{"$f":"-'PTRM expenditure'!N820","v":-0.32623797488190454},{"$f":"-IF($D2792=\"Land\",0,IF(O2738<0,O2738,IF(O2720<1,O2738,MAX(MIN(IF(O2720>0,((O2738-SUM($N2810:N2810))/O2720)*O$15,0),O2738*O$15),0))))*$K$6","v":-1.8938645965080325E-2},{"$f":"-IF($D2792=\"Land\",0,IF(P2738<0,P2738,IF(P2720<1,P2738,MAX(MIN(IF(P2720>0,((P2738-SUM($N2810:O2810))/P2720)*P$15,0),P2738*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(Q2738<0,Q2738,IF(Q2720<1,Q2738,MAX(MIN(IF(Q2720>0,((Q2738-SUM($N2810:P2810))/Q2720)*Q$15,0),Q2738*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(R2738<0,R2738,IF(R2720<1,R2738,MAX(MIN(IF(R2720>0,((R2738-SUM($N2810:Q2810))/R2720)*R$15,0),R2738*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(S2738<0,S2738,IF(S2720<1,S2738,MAX(MIN(IF(S2720>0,((S2738-SUM($N2810:R2810))/S2720)*S$15,0),S2738*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(T2738<0,T2738,IF(T2720<1,T2738,MAX(MIN(IF(T2720>0,((T2738-SUM($N2810:S2810))/T2720)*T$15,0),T2738*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(U2738<0,U2738,IF(U2720<1,U2738,MAX(MIN(IF(U2720>0,((U2738-SUM($N2810:T2810))/U2720)*U$15,0),U2738*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(V2738<0,V2738,IF(V2720<1,V2738,MAX(MIN(IF(V2720>0,((V2738-SUM($N2810:U2810))/V2720)*V$15,0),V2738*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(W2738<0,W2738,IF(W2720<1,W2738,MAX(MIN(IF(W2720>0,((W2738-SUM($N2810:V2810))/W2720)*W$15,0),W2738*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(X2738<0,X2738,IF(X2720<1,X2738,MAX(MIN(IF(X2720>0,((X2738-SUM($N2810:W2810))/X2720)*X$15,0),X2738*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(Y2738<0,Y2738,IF(Y2720<1,Y2738,MAX(MIN(IF(Y2720>0,((Y2738-SUM($N2810:X2810))/Y2720)*Y$15,0),Y2738*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(Z2738<0,Z2738,IF(Z2720<1,Z2738,MAX(MIN(IF(Z2720>0,((Z2738-SUM($N2810:Y2810))/Z2720)*Z$15,0),Z2738*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AA2738<0,AA2738,IF(AA2720<1,AA2738,MAX(MIN(IF(AA2720>0,((AA2738-SUM($N2810:Z2810))/AA2720)*AA$15,0),AA2738*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AB2738<0,AB2738,IF(AB2720<1,AB2738,MAX(MIN(IF(AB2720>0,((AB2738-SUM($N2810:AA2810))/AB2720)*AB$15,0),AB2738*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AC2738<0,AC2738,IF(AC2720<1,AC2738,MAX(MIN(IF(AC2720>0,((AC2738-SUM($N2810:AB2810))/AC2720)*AC$15,0),AC2738*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AD2738<0,AD2738,IF(AD2720<1,AD2738,MAX(MIN(IF(AD2720>0,((AD2738-SUM($N2810:AC2810))/AD2720)*AD$15,0),AD2738*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AE2738<0,AE2738,IF(AE2720<1,AE2738,MAX(MIN(IF(AE2720>0,((AE2738-SUM($N2810:AD2810))/AE2720)*AE$15,0),AE2738*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AF2738<0,AF2738,IF(AF2720<1,AF2738,MAX(MIN(IF(AF2720>0,((AF2738-SUM($N2810:AE2810))/AF2720)*AF$15,0),AF2738*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AG2738<0,AG2738,IF(AG2720<1,AG2738,MAX(MIN(IF(AG2720>0,((AG2738-SUM($N2810:AF2810))/AG2720)*AG$15,0),AG2738*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AH2738<0,AH2738,IF(AH2720<1,AH2738,MAX(MIN(IF(AH2720>0,((AH2738-SUM($N2810:AG2810))/AH2720)*AH$15,0),AH2738*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AI2738<0,AI2738,IF(AI2720<1,AI2738,MAX(MIN(IF(AI2720>0,((AI2738-SUM($N2810:AH2810))/AI2720)*AI$15,0),AI2738*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AJ2738<0,AJ2738,IF(AJ2720<1,AJ2738,MAX(MIN(IF(AJ2720>0,((AJ2738-SUM($N2810:AI2810))/AJ2720)*AJ$15,0),AJ2738*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AK2738<0,AK2738,IF(AK2720<1,AK2738,MAX(MIN(IF(AK2720>0,((AK2738-SUM($N2810:AJ2810))/AK2720)*AK$15,0),AK2738*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AL2738<0,AL2738,IF(AL2720<1,AL2738,MAX(MIN(IF(AL2720>0,((AL2738-SUM($N2810:AK2810))/AL2720)*AL$15,0),AL2738*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AM2738<0,AM2738,IF(AM2720<1,AM2738,MAX(MIN(IF(AM2720>0,((AM2738-SUM($N2810:AL2810))/AM2720)*AM$15,0),AM2738*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AN2738<0,AN2738,IF(AN2720<1,AN2738,MAX(MIN(IF(AN2720>0,((AN2738-SUM($N2810:AM2810))/AN2720)*AN$15,0),AN2738*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AO2738<0,AO2738,IF(AO2720<1,AO2738,MAX(MIN(IF(AO2720>0,((AO2738-SUM($N2810:AN2810))/AO2720)*AO$15,0),AO2738*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AP2738<0,AP2738,IF(AP2720<1,AP2738,MAX(MIN(IF(AP2720>0,((AP2738-SUM($N2810:AO2810))/AP2720)*AP$15,0),AP2738*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AQ2738<0,AQ2738,IF(AQ2720<1,AQ2738,MAX(MIN(IF(AQ2720>0,((AQ2738-SUM($N2810:AP2810))/AQ2720)*AQ$15,0),AQ2738*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AR2738<0,AR2738,IF(AR2720<1,AR2738,MAX(MIN(IF(AR2720>0,((AR2738-SUM($N2810:AQ2810))/AR2720)*AR$15,0),AR2738*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AS2738<0,AS2738,IF(AS2720<1,AS2738,MAX(MIN(IF(AS2720>0,((AS2738-SUM($N2810:AR2810))/AS2720)*AS$15,0),AS2738*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AT2738<0,AT2738,IF(AT2720<1,AT2738,MAX(MIN(IF(AT2720>0,((AT2738-SUM($N2810:AS2810))/AT2720)*AT$15,0),AT2738*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AU2738<0,AU2738,IF(AU2720<1,AU2738,MAX(MIN(IF(AU2720>0,((AU2738-SUM($N2810:AT2810))/AU2720)*AU$15,0),AU2738*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AV2738<0,AV2738,IF(AV2720<1,AV2738,MAX(MIN(IF(AV2720>0,((AV2738-SUM($N2810:AU2810))/AV2720)*AV$15,0),AV2738*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AW2738<0,AW2738,IF(AW2720<1,AW2738,MAX(MIN(IF(AW2720>0,((AW2738-SUM($N2810:AV2810))/AW2720)*AW$15,0),AW2738*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AX2738<0,AX2738,IF(AX2720<1,AX2738,MAX(MIN(IF(AX2720>0,((AX2738-SUM($N2810:AW2810))/AX2720)*AX$15,0),AX2738*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AY2738<0,AY2738,IF(AY2720<1,AY2738,MAX(MIN(IF(AY2720>0,((AY2738-SUM($N2810:AX2810))/AY2720)*AY$15,0),AY2738*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(AZ2738<0,AZ2738,IF(AZ2720<1,AZ2738,MAX(MIN(IF(AZ2720>0,((AZ2738-SUM($N2810:AY2810))/AZ2720)*AZ$15,0),AZ2738*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BA2738<0,BA2738,IF(BA2720<1,BA2738,MAX(MIN(IF(BA2720>0,((BA2738-SUM($N2810:AZ2810))/BA2720)*BA$15,0),BA2738*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BB2738<0,BB2738,IF(BB2720<1,BB2738,MAX(MIN(IF(BB2720>0,((BB2738-SUM($N2810:BA2810))/BB2720)*BB$15,0),BB2738*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BC2738<0,BC2738,IF(BC2720<1,BC2738,MAX(MIN(IF(BC2720>0,((BC2738-SUM($N2810:BB2810))/BC2720)*BC$15,0),BC2738*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BD2738<0,BD2738,IF(BD2720<1,BD2738,MAX(MIN(IF(BD2720>0,((BD2738-SUM($N2810:BC2810))/BD2720)*BD$15,0),BD2738*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BE2738<0,BE2738,IF(BE2720<1,BE2738,MAX(MIN(IF(BE2720>0,((BE2738-SUM($N2810:BD2810))/BE2720)*BE$15,0),BE2738*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BF2738<0,BF2738,IF(BF2720<1,BF2738,MAX(MIN(IF(BF2720>0,((BF2738-SUM($N2810:BE2810))/BF2720)*BF$15,0),BF2738*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BG2738<0,BG2738,IF(BG2720<1,BG2738,MAX(MIN(IF(BG2720>0,((BG2738-SUM($N2810:BF2810))/BG2720)*BG$15,0),BG2738*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BH2738<0,BH2738,IF(BH2720<1,BH2738,MAX(MIN(IF(BH2720>0,((BH2738-SUM($N2810:BG2810))/BH2720)*BH$15,0),BH2738*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BI2738<0,BI2738,IF(BI2720<1,BI2738,MAX(MIN(IF(BI2720>0,((BI2738-SUM($N2810:BH2810))/BI2720)*BI$15,0),BI2738*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BJ2738<0,BJ2738,IF(BJ2720<1,BJ2738,MAX(MIN(IF(BJ2720>0,((BJ2738-SUM($N2810:BI2810))/BJ2720)*BJ$15,0),BJ2738*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BK2738<0,BK2738,IF(BK2720<1,BK2738,MAX(MIN(IF(BK2720>0,((BK2738-SUM($N2810:BJ2810))/BK2720)*BK$15,0),BK2738*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2792=\"Land\",0,IF(BL2738<0,BL2738,IF(BL2720<1,BL2738,MAX(MIN(IF(BL2720>0,((BL2738-SUM($N2810:BK2810))/BL2720)*BL$15,0),BL2738*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2795},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I823","v":0},{"$f":"-'PTRM expenditure'!J823","v":0},{"$f":"-'PTRM expenditure'!K823","v":0},{"$f":"-'PTRM expenditure'!L823","v":0},{"$f":"-'PTRM expenditure'!M823","v":0},{"$f":"-'PTRM expenditure'!N823","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(O2741<0,O2741,IF(O2723<1,O2741,MAX(MIN(IF(O2723>0,((O2741-SUM($N2813:N2813))/O2723)*O$15,0),O2741*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(P2741<0,P2741,IF(P2723<1,P2741,MAX(MIN(IF(P2723>0,((P2741-SUM($N2813:O2813))/P2723)*P$15,0),P2741*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(Q2741<0,Q2741,IF(Q2723<1,Q2741,MAX(MIN(IF(Q2723>0,((Q2741-SUM($N2813:P2813))/Q2723)*Q$15,0),Q2741*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(R2741<0,R2741,IF(R2723<1,R2741,MAX(MIN(IF(R2723>0,((R2741-SUM($N2813:Q2813))/R2723)*R$15,0),R2741*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(S2741<0,S2741,IF(S2723<1,S2741,MAX(MIN(IF(S2723>0,((S2741-SUM($N2813:R2813))/S2723)*S$15,0),S2741*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(T2741<0,T2741,IF(T2723<1,T2741,MAX(MIN(IF(T2723>0,((T2741-SUM($N2813:S2813))/T2723)*T$15,0),T2741*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(U2741<0,U2741,IF(U2723<1,U2741,MAX(MIN(IF(U2723>0,((U2741-SUM($N2813:T2813))/U2723)*U$15,0),U2741*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(V2741<0,V2741,IF(V2723<1,V2741,MAX(MIN(IF(V2723>0,((V2741-SUM($N2813:U2813))/V2723)*V$15,0),V2741*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(W2741<0,W2741,IF(W2723<1,W2741,MAX(MIN(IF(W2723>0,((W2741-SUM($N2813:V2813))/W2723)*W$15,0),W2741*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(X2741<0,X2741,IF(X2723<1,X2741,MAX(MIN(IF(X2723>0,((X2741-SUM($N2813:W2813))/X2723)*X$15,0),X2741*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(Y2741<0,Y2741,IF(Y2723<1,Y2741,MAX(MIN(IF(Y2723>0,((Y2741-SUM($N2813:X2813))/Y2723)*Y$15,0),Y2741*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(Z2741<0,Z2741,IF(Z2723<1,Z2741,MAX(MIN(IF(Z2723>0,((Z2741-SUM($N2813:Y2813))/Z2723)*Z$15,0),Z2741*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AA2741<0,AA2741,IF(AA2723<1,AA2741,MAX(MIN(IF(AA2723>0,((AA2741-SUM($N2813:Z2813))/AA2723)*AA$15,0),AA2741*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AB2741<0,AB2741,IF(AB2723<1,AB2741,MAX(MIN(IF(AB2723>0,((AB2741-SUM($N2813:AA2813))/AB2723)*AB$15,0),AB2741*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AC2741<0,AC2741,IF(AC2723<1,AC2741,MAX(MIN(IF(AC2723>0,((AC2741-SUM($N2813:AB2813))/AC2723)*AC$15,0),AC2741*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AD2741<0,AD2741,IF(AD2723<1,AD2741,MAX(MIN(IF(AD2723>0,((AD2741-SUM($N2813:AC2813))/AD2723)*AD$15,0),AD2741*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AE2741<0,AE2741,IF(AE2723<1,AE2741,MAX(MIN(IF(AE2723>0,((AE2741-SUM($N2813:AD2813))/AE2723)*AE$15,0),AE2741*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AF2741<0,AF2741,IF(AF2723<1,AF2741,MAX(MIN(IF(AF2723>0,((AF2741-SUM($N2813:AE2813))/AF2723)*AF$15,0),AF2741*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AG2741<0,AG2741,IF(AG2723<1,AG2741,MAX(MIN(IF(AG2723>0,((AG2741-SUM($N2813:AF2813))/AG2723)*AG$15,0),AG2741*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AH2741<0,AH2741,IF(AH2723<1,AH2741,MAX(MIN(IF(AH2723>0,((AH2741-SUM($N2813:AG2813))/AH2723)*AH$15,0),AH2741*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AI2741<0,AI2741,IF(AI2723<1,AI2741,MAX(MIN(IF(AI2723>0,((AI2741-SUM($N2813:AH2813))/AI2723)*AI$15,0),AI2741*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AJ2741<0,AJ2741,IF(AJ2723<1,AJ2741,MAX(MIN(IF(AJ2723>0,((AJ2741-SUM($N2813:AI2813))/AJ2723)*AJ$15,0),AJ2741*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AK2741<0,AK2741,IF(AK2723<1,AK2741,MAX(MIN(IF(AK2723>0,((AK2741-SUM($N2813:AJ2813))/AK2723)*AK$15,0),AK2741*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AL2741<0,AL2741,IF(AL2723<1,AL2741,MAX(MIN(IF(AL2723>0,((AL2741-SUM($N2813:AK2813))/AL2723)*AL$15,0),AL2741*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AM2741<0,AM2741,IF(AM2723<1,AM2741,MAX(MIN(IF(AM2723>0,((AM2741-SUM($N2813:AL2813))/AM2723)*AM$15,0),AM2741*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AN2741<0,AN2741,IF(AN2723<1,AN2741,MAX(MIN(IF(AN2723>0,((AN2741-SUM($N2813:AM2813))/AN2723)*AN$15,0),AN2741*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AO2741<0,AO2741,IF(AO2723<1,AO2741,MAX(MIN(IF(AO2723>0,((AO2741-SUM($N2813:AN2813))/AO2723)*AO$15,0),AO2741*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AP2741<0,AP2741,IF(AP2723<1,AP2741,MAX(MIN(IF(AP2723>0,((AP2741-SUM($N2813:AO2813))/AP2723)*AP$15,0),AP2741*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AQ2741<0,AQ2741,IF(AQ2723<1,AQ2741,MAX(MIN(IF(AQ2723>0,((AQ2741-SUM($N2813:AP2813))/AQ2723)*AQ$15,0),AQ2741*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AR2741<0,AR2741,IF(AR2723<1,AR2741,MAX(MIN(IF(AR2723>0,((AR2741-SUM($N2813:AQ2813))/AR2723)*AR$15,0),AR2741*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AS2741<0,AS2741,IF(AS2723<1,AS2741,MAX(MIN(IF(AS2723>0,((AS2741-SUM($N2813:AR2813))/AS2723)*AS$15,0),AS2741*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AT2741<0,AT2741,IF(AT2723<1,AT2741,MAX(MIN(IF(AT2723>0,((AT2741-SUM($N2813:AS2813))/AT2723)*AT$15,0),AT2741*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AU2741<0,AU2741,IF(AU2723<1,AU2741,MAX(MIN(IF(AU2723>0,((AU2741-SUM($N2813:AT2813))/AU2723)*AU$15,0),AU2741*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AV2741<0,AV2741,IF(AV2723<1,AV2741,MAX(MIN(IF(AV2723>0,((AV2741-SUM($N2813:AU2813))/AV2723)*AV$15,0),AV2741*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AW2741<0,AW2741,IF(AW2723<1,AW2741,MAX(MIN(IF(AW2723>0,((AW2741-SUM($N2813:AV2813))/AW2723)*AW$15,0),AW2741*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AX2741<0,AX2741,IF(AX2723<1,AX2741,MAX(MIN(IF(AX2723>0,((AX2741-SUM($N2813:AW2813))/AX2723)*AX$15,0),AX2741*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AY2741<0,AY2741,IF(AY2723<1,AY2741,MAX(MIN(IF(AY2723>0,((AY2741-SUM($N2813:AX2813))/AY2723)*AY$15,0),AY2741*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(AZ2741<0,AZ2741,IF(AZ2723<1,AZ2741,MAX(MIN(IF(AZ2723>0,((AZ2741-SUM($N2813:AY2813))/AZ2723)*AZ$15,0),AZ2741*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BA2741<0,BA2741,IF(BA2723<1,BA2741,MAX(MIN(IF(BA2723>0,((BA2741-SUM($N2813:AZ2813))/BA2723)*BA$15,0),BA2741*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BB2741<0,BB2741,IF(BB2723<1,BB2741,MAX(MIN(IF(BB2723>0,((BB2741-SUM($N2813:BA2813))/BB2723)*BB$15,0),BB2741*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BC2741<0,BC2741,IF(BC2723<1,BC2741,MAX(MIN(IF(BC2723>0,((BC2741-SUM($N2813:BB2813))/BC2723)*BC$15,0),BC2741*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BD2741<0,BD2741,IF(BD2723<1,BD2741,MAX(MIN(IF(BD2723>0,((BD2741-SUM($N2813:BC2813))/BD2723)*BD$15,0),BD2741*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BE2741<0,BE2741,IF(BE2723<1,BE2741,MAX(MIN(IF(BE2723>0,((BE2741-SUM($N2813:BD2813))/BE2723)*BE$15,0),BE2741*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BF2741<0,BF2741,IF(BF2723<1,BF2741,MAX(MIN(IF(BF2723>0,((BF2741-SUM($N2813:BE2813))/BF2723)*BF$15,0),BF2741*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BG2741<0,BG2741,IF(BG2723<1,BG2741,MAX(MIN(IF(BG2723>0,((BG2741-SUM($N2813:BF2813))/BG2723)*BG$15,0),BG2741*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BH2741<0,BH2741,IF(BH2723<1,BH2741,MAX(MIN(IF(BH2723>0,((BH2741-SUM($N2813:BG2813))/BH2723)*BH$15,0),BH2741*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BI2741<0,BI2741,IF(BI2723<1,BI2741,MAX(MIN(IF(BI2723>0,((BI2741-SUM($N2813:BH2813))/BI2723)*BI$15,0),BI2741*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BJ2741<0,BJ2741,IF(BJ2723<1,BJ2741,MAX(MIN(IF(BJ2723>0,((BJ2741-SUM($N2813:BI2813))/BJ2723)*BJ$15,0),BJ2741*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BK2741<0,BK2741,IF(BK2723<1,BK2741,MAX(MIN(IF(BK2723>0,((BK2741-SUM($N2813:BJ2813))/BK2723)*BK$15,0),BK2741*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(BL2741<0,BL2741,IF(BL2723<1,BL2741,MAX(MIN(IF(BL2723>0,((BL2741-SUM($N2813:BK2813))/BL2723)*BL$15,0),BL2741*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2798},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I826","v":0},{"$f":"-'PTRM expenditure'!J826","v":0},{"$f":"-'PTRM expenditure'!K826","v":0},{"$f":"-'PTRM expenditure'!L826","v":0},{"$f":"-'PTRM expenditure'!M826","v":0},{"$f":"-'PTRM expenditure'!N826","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(O2744<0,O2744,IF(O2726<1,O2744,MAX(MIN(IF(O2726>0,((O2744-SUM($N2816:N2816))/O2726)*O$15,0),O2744*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(P2744<0,P2744,IF(P2726<1,P2744,MAX(MIN(IF(P2726>0,((P2744-SUM($N2816:O2816))/P2726)*P$15,0),P2744*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(Q2744<0,Q2744,IF(Q2726<1,Q2744,MAX(MIN(IF(Q2726>0,((Q2744-SUM($N2816:P2816))/Q2726)*Q$15,0),Q2744*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(R2744<0,R2744,IF(R2726<1,R2744,MAX(MIN(IF(R2726>0,((R2744-SUM($N2816:Q2816))/R2726)*R$15,0),R2744*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(S2744<0,S2744,IF(S2726<1,S2744,MAX(MIN(IF(S2726>0,((S2744-SUM($N2816:R2816))/S2726)*S$15,0),S2744*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(T2744<0,T2744,IF(T2726<1,T2744,MAX(MIN(IF(T2726>0,((T2744-SUM($N2816:S2816))/T2726)*T$15,0),T2744*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(U2744<0,U2744,IF(U2726<1,U2744,MAX(MIN(IF(U2726>0,((U2744-SUM($N2816:T2816))/U2726)*U$15,0),U2744*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(V2744<0,V2744,IF(V2726<1,V2744,MAX(MIN(IF(V2726>0,((V2744-SUM($N2816:U2816))/V2726)*V$15,0),V2744*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(W2744<0,W2744,IF(W2726<1,W2744,MAX(MIN(IF(W2726>0,((W2744-SUM($N2816:V2816))/W2726)*W$15,0),W2744*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(X2744<0,X2744,IF(X2726<1,X2744,MAX(MIN(IF(X2726>0,((X2744-SUM($N2816:W2816))/X2726)*X$15,0),X2744*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(Y2744<0,Y2744,IF(Y2726<1,Y2744,MAX(MIN(IF(Y2726>0,((Y2744-SUM($N2816:X2816))/Y2726)*Y$15,0),Y2744*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(Z2744<0,Z2744,IF(Z2726<1,Z2744,MAX(MIN(IF(Z2726>0,((Z2744-SUM($N2816:Y2816))/Z2726)*Z$15,0),Z2744*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AA2744<0,AA2744,IF(AA2726<1,AA2744,MAX(MIN(IF(AA2726>0,((AA2744-SUM($N2816:Z2816))/AA2726)*AA$15,0),AA2744*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AB2744<0,AB2744,IF(AB2726<1,AB2744,MAX(MIN(IF(AB2726>0,((AB2744-SUM($N2816:AA2816))/AB2726)*AB$15,0),AB2744*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AC2744<0,AC2744,IF(AC2726<1,AC2744,MAX(MIN(IF(AC2726>0,((AC2744-SUM($N2816:AB2816))/AC2726)*AC$15,0),AC2744*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AD2744<0,AD2744,IF(AD2726<1,AD2744,MAX(MIN(IF(AD2726>0,((AD2744-SUM($N2816:AC2816))/AD2726)*AD$15,0),AD2744*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AE2744<0,AE2744,IF(AE2726<1,AE2744,MAX(MIN(IF(AE2726>0,((AE2744-SUM($N2816:AD2816))/AE2726)*AE$15,0),AE2744*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AF2744<0,AF2744,IF(AF2726<1,AF2744,MAX(MIN(IF(AF2726>0,((AF2744-SUM($N2816:AE2816))/AF2726)*AF$15,0),AF2744*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AG2744<0,AG2744,IF(AG2726<1,AG2744,MAX(MIN(IF(AG2726>0,((AG2744-SUM($N2816:AF2816))/AG2726)*AG$15,0),AG2744*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AH2744<0,AH2744,IF(AH2726<1,AH2744,MAX(MIN(IF(AH2726>0,((AH2744-SUM($N2816:AG2816))/AH2726)*AH$15,0),AH2744*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AI2744<0,AI2744,IF(AI2726<1,AI2744,MAX(MIN(IF(AI2726>0,((AI2744-SUM($N2816:AH2816))/AI2726)*AI$15,0),AI2744*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AJ2744<0,AJ2744,IF(AJ2726<1,AJ2744,MAX(MIN(IF(AJ2726>0,((AJ2744-SUM($N2816:AI2816))/AJ2726)*AJ$15,0),AJ2744*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AK2744<0,AK2744,IF(AK2726<1,AK2744,MAX(MIN(IF(AK2726>0,((AK2744-SUM($N2816:AJ2816))/AK2726)*AK$15,0),AK2744*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AL2744<0,AL2744,IF(AL2726<1,AL2744,MAX(MIN(IF(AL2726>0,((AL2744-SUM($N2816:AK2816))/AL2726)*AL$15,0),AL2744*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AM2744<0,AM2744,IF(AM2726<1,AM2744,MAX(MIN(IF(AM2726>0,((AM2744-SUM($N2816:AL2816))/AM2726)*AM$15,0),AM2744*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AN2744<0,AN2744,IF(AN2726<1,AN2744,MAX(MIN(IF(AN2726>0,((AN2744-SUM($N2816:AM2816))/AN2726)*AN$15,0),AN2744*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AO2744<0,AO2744,IF(AO2726<1,AO2744,MAX(MIN(IF(AO2726>0,((AO2744-SUM($N2816:AN2816))/AO2726)*AO$15,0),AO2744*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AP2744<0,AP2744,IF(AP2726<1,AP2744,MAX(MIN(IF(AP2726>0,((AP2744-SUM($N2816:AO2816))/AP2726)*AP$15,0),AP2744*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AQ2744<0,AQ2744,IF(AQ2726<1,AQ2744,MAX(MIN(IF(AQ2726>0,((AQ2744-SUM($N2816:AP2816))/AQ2726)*AQ$15,0),AQ2744*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AR2744<0,AR2744,IF(AR2726<1,AR2744,MAX(MIN(IF(AR2726>0,((AR2744-SUM($N2816:AQ2816))/AR2726)*AR$15,0),AR2744*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AS2744<0,AS2744,IF(AS2726<1,AS2744,MAX(MIN(IF(AS2726>0,((AS2744-SUM($N2816:AR2816))/AS2726)*AS$15,0),AS2744*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AT2744<0,AT2744,IF(AT2726<1,AT2744,MAX(MIN(IF(AT2726>0,((AT2744-SUM($N2816:AS2816))/AT2726)*AT$15,0),AT2744*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AU2744<0,AU2744,IF(AU2726<1,AU2744,MAX(MIN(IF(AU2726>0,((AU2744-SUM($N2816:AT2816))/AU2726)*AU$15,0),AU2744*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AV2744<0,AV2744,IF(AV2726<1,AV2744,MAX(MIN(IF(AV2726>0,((AV2744-SUM($N2816:AU2816))/AV2726)*AV$15,0),AV2744*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AW2744<0,AW2744,IF(AW2726<1,AW2744,MAX(MIN(IF(AW2726>0,((AW2744-SUM($N2816:AV2816))/AW2726)*AW$15,0),AW2744*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AX2744<0,AX2744,IF(AX2726<1,AX2744,MAX(MIN(IF(AX2726>0,((AX2744-SUM($N2816:AW2816))/AX2726)*AX$15,0),AX2744*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AY2744<0,AY2744,IF(AY2726<1,AY2744,MAX(MIN(IF(AY2726>0,((AY2744-SUM($N2816:AX2816))/AY2726)*AY$15,0),AY2744*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(AZ2744<0,AZ2744,IF(AZ2726<1,AZ2744,MAX(MIN(IF(AZ2726>0,((AZ2744-SUM($N2816:AY2816))/AZ2726)*AZ$15,0),AZ2744*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BA2744<0,BA2744,IF(BA2726<1,BA2744,MAX(MIN(IF(BA2726>0,((BA2744-SUM($N2816:AZ2816))/BA2726)*BA$15,0),BA2744*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BB2744<0,BB2744,IF(BB2726<1,BB2744,MAX(MIN(IF(BB2726>0,((BB2744-SUM($N2816:BA2816))/BB2726)*BB$15,0),BB2744*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BC2744<0,BC2744,IF(BC2726<1,BC2744,MAX(MIN(IF(BC2726>0,((BC2744-SUM($N2816:BB2816))/BC2726)*BC$15,0),BC2744*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BD2744<0,BD2744,IF(BD2726<1,BD2744,MAX(MIN(IF(BD2726>0,((BD2744-SUM($N2816:BC2816))/BD2726)*BD$15,0),BD2744*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BE2744<0,BE2744,IF(BE2726<1,BE2744,MAX(MIN(IF(BE2726>0,((BE2744-SUM($N2816:BD2816))/BE2726)*BE$15,0),BE2744*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BF2744<0,BF2744,IF(BF2726<1,BF2744,MAX(MIN(IF(BF2726>0,((BF2744-SUM($N2816:BE2816))/BF2726)*BF$15,0),BF2744*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BG2744<0,BG2744,IF(BG2726<1,BG2744,MAX(MIN(IF(BG2726>0,((BG2744-SUM($N2816:BF2816))/BG2726)*BG$15,0),BG2744*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BH2744<0,BH2744,IF(BH2726<1,BH2744,MAX(MIN(IF(BH2726>0,((BH2744-SUM($N2816:BG2816))/BH2726)*BH$15,0),BH2744*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BI2744<0,BI2744,IF(BI2726<1,BI2744,MAX(MIN(IF(BI2726>0,((BI2744-SUM($N2816:BH2816))/BI2726)*BI$15,0),BI2744*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BJ2744<0,BJ2744,IF(BJ2726<1,BJ2744,MAX(MIN(IF(BJ2726>0,((BJ2744-SUM($N2816:BI2816))/BJ2726)*BJ$15,0),BJ2744*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BK2744<0,BK2744,IF(BK2726<1,BK2744,MAX(MIN(IF(BK2726>0,((BK2744-SUM($N2816:BJ2816))/BK2726)*BK$15,0),BK2744*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(BL2744<0,BL2744,IF(BL2726<1,BL2744,MAX(MIN(IF(BL2726>0,((BL2744-SUM($N2816:BK2816))/BL2726)*BL$15,0),BL2744*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2799},null,null,"Total",null,null,null,null,{"$f":"SUM(I2783:I2798)","v":-3.3854845021700926},{"$f":"SUM(J2783:J2798)","v":-2.9506124937565152},-2.9506124937565161,-2.9506124937565161,-2.9506124937565166,-2.6243745188746117,{"$f":"SUM(O2783:O2798)","v":-2.3359432308508947},-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858138,-1.5417126678693949,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.76642075085297567,-0.60223697520636055,-0.43805319955974531,-0.43805319955974537,-0.43805319955974537,-0.43805319955974537,-0.43805319955974537,-0.43805319955974537,-0.43805319955974542,-0.43805319955974542,-0.43805319955974542,-0.43805319955974548,-0.43805319955974542,-0.43805319955974542,-0.43805319955974542,-0.43805319955974548,-0.43805319955974548,-0.43805319955974548,-0.43805319955974553,-0.43805319955974553,-0.43805319955974548,-0.2571817427993765]
[{"$f":"ROW()","v":2802},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2806},null,null,"Regulators"]
[{"$f":"ROW()","v":2809},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2812},null,null,"Information Technology"]
[{"$f":"ROW()","v":2816},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2819},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I2729+I2747+I2765+I2783 + I2801","v":5.6824962936732755},{"$f":"J2729+J2747+J2765+J2783 + J2801","v":5.6067100108808257},5.5309237280883758,5.455137445295926,5.3793511625034762,5.3035648797110264,{"$f":"O2729+O2747+O2765+O2783 + O2801","v":5.2272545936720185},5.1509443076330106,5.0746340215940027,4.9983237355549948,4.9220134495159868,{"$f":"T2729+T2747+T2765+T2783 + T2801","v":4.8457031634769789},4.769392877437971,{"$f":"V2729+V2747+V2765+V2783 + V2801","v":4.6930825913989631},4.6167723053599552,4.5404620193209473,4.4641517332819394,4.3878414472429315,4.3115311612039235,4.2352208751649156,4.1589105891259077,4.0826003030868998,4.0062900170478919,3.9299797310088844,3.853669444969877,3.7773591589308695,{"$f":"AI2729+AI2747+AI2765+AI2783 + AI2801","v":3.701048872891862},3.6247385868528545,3.5484283008138471,3.4721180147748396,3.3958077287358321,3.3194974426968247,3.2431871566578172,3.1668768706188097,3.0905665845798023,3.0142562985407948,2.9379460125017873,2.8616357264627799,2.7853254404237724,{"$f":"AV2729+AV2747+AV2765+AV2783 + AV2801","v":2.7090151543847649},2.6327048683457575,2.55639458230675,2.4800842962677425,2.403774010228735,2.3274637241897276,{"$f":"BB2729+BB2747+BB2765+BB2783 + BB2801","v":2.2511534381507201},2.1748431521117126,2.0985328660727052,2.0222225800336977,1.9459122939946902,1.8696020079556828,1.7932917219166753,1.7169814358776678,1.6406711498386604,1.5643608637996529,1.4880505777606454]
[{"$f":"ROW()","v":2822},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I2732+I2750+I2768+I2786 + I2804","v":19.702234390553436},{"$f":"J2732+J2750+J2768+J2786 + J2804","v":19.343042356298053},18.98385032204267,18.624658287787284,18.265466253531898,17.906274219276511,{"$f":"O2732+O2750+O2768+O2786 + O2804","v":17.544531305755775},17.18278839223504,16.821045478714304,16.459302565193568,16.097559651672832,{"$f":"T2732+T2750+T2768+T2786 + T2804","v":15.735816738152094},15.374073824631356,{"$f":"V2732+V2750+V2768+V2786 + V2804","v":15.012330911110618},14.650587997589881,14.288845084069143,13.927102170548405,13.565359257027668,13.20361634350693,12.841873429986192,12.480130516465454,12.118387602944717,11.756644689423979,11.394901775903241,11.033158862382503,10.671415948861766,{"$f":"AI2732+AI2750+AI2768+AI2786 + AI2804","v":10.309673035341028},9.9479301218202902,9.5861872082995525,9.2244442947788148,8.862701381258077,8.5009584677373393,8.1392155542166016,7.7774726406958639,7.4157297271751261,7.0539868136543884,6.6922439001336507,6.3305009866129129,5.9687580730921752,{"$f":"AV2732+AV2750+AV2768+AV2786 + AV2804","v":5.6070151595714375},5.2452722460506997,4.883529332529962,4.5217864190092243,4.1600435054884866,3.7983005919677488,{"$f":"BB2732+BB2750+BB2768+BB2786 + BB2804","v":3.4365576784470107},3.0748147649262725,2.7130718514055348,2.351328937884797,1.9895860243640591,1.6278431108433211,1.2661001973225832,0.9043572838018451,0.54261437028110704,0.18087145676036903,0]
[{"$f":"ROW()","v":2823},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I2733+I2751+I2769+I2787 + I2805","v":0},{"$f":"J2733+J2751+J2769+J2787 + J2805","v":0},0,0,0,0,{"$f":"O2733+O2751+O2769+O2787 + O2805","v":0},0,0,0,0,{"$f":"T2733+T2751+T2769+T2787 + T2805","v":0},0,{"$f":"V2733+V2751+V2769+V2787 + V2805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2733+AI2751+AI2769+AI2787 + AI2805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2733+AV2751+AV2769+AV2787 + AV2805","v":0},0,0,0,0,0,{"$f":"BB2733+BB2751+BB2769+BB2787 + BB2805","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2825},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I2735+I2753+I2771+I2789 + I2807","v":6.7228291430594894E-4},{"$f":"J2735+J2753+J2771+J2789 + J2807","v":6.5292133868942784E-4},6.3355976307290674E-4,6.1419818745638564E-4,5.9483661183986453E-4,5.7547503622334343E-4,{"$f":"O2735+O2753+O2771+O2789 + O2807","v":5.559674078767894E-4},5.3645977953023537E-4,5.1695215118368134E-4,4.9744452283712731E-4,4.7793689449057329E-4,{"$f":"T2735+T2753+T2771+T2789 + T2807","v":4.5842926614401926E-4},4.3892163779746523E-4,{"$f":"V2735+V2753+V2771+V2789 + V2807","v":4.194140094509112E-4},3.9990638110435717E-4,3.8039875275780314E-4,3.6089112441124911E-4,3.4138349606469508E-4,3.2187586771814105E-4,3.0236823937158702E-4,2.8286061102503299E-4,2.6335298267847902E-4,2.4384535433192501E-4,2.2433772598537101E-4,2.0483009763881701E-4,1.8532246929226301E-4,{"$f":"AI2735+AI2753+AI2771+AI2789 + AI2807","v":1.6581484094570901E-4},1.46307212599155E-4,1.26799584252601E-4,1.07291955906047E-4,8.7784327559492997E-5,6.8276699212938994E-5,4.8769070866384992E-5,2.9261442519830997E-5,9.7538141732769977E-6,0,0,0,0,{"$f":"AV2735+AV2753+AV2771+AV2789 + AV2807","v":0},0,0,0,0,0,{"$f":"BB2735+BB2753+BB2771+BB2789 + BB2807","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2829},null,null,"Vehicle",null,null,null,null,{"$f":"I2739+I2757+I2775+I2793 + I2811","v":0},{"$f":"J2739+J2757+J2775+J2793 + J2811","v":0},0,0,0,0,{"$f":"O2739+O2757+O2775+O2793 + O2811","v":0},0,0,0,0,{"$f":"T2739+T2757+T2775+T2793 + T2811","v":0},0,{"$f":"V2739+V2757+V2775+V2793 + V2811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2739+AI2757+AI2775+AI2793 + AI2811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2739+AV2757+AV2775+AV2793 + AV2811","v":0},0,0,0,0,0,{"$f":"BB2739+BB2757+BB2775+BB2793 + BB2811","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2832},null,null,"FRC",null,null,null,null,{"$f":"I2742+I2760+I2778+I2796 + I2814","v":0},{"$f":"J2742+J2760+J2778+J2796 + J2814","v":0},0,0,0,0,{"$f":"O2742+O2760+O2778+O2796 + O2814","v":0},0,0,0,0,{"$f":"T2742+T2760+T2778+T2796 + T2814","v":0},0,{"$f":"V2742+V2760+V2778+V2796 + V2814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2742+AI2760+AI2778+AI2796 + AI2814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2742+AV2760+AV2778+AV2796 + AV2814","v":0},0,0,0,0,0,{"$f":"BB2742+BB2760+BB2778+BB2796 + BB2814","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2835},null,null,"Total",null,null,null,null,{"$f":"SUM(I2819:I2834)","v":69.825910595479755},{"$f":"SUM(J2819:J2834)","v":66.875298101723246},63.92468560796673,60.974073114210213,58.023460620453697,55.39908610157908,{"$f":"SUM(O2819:O2834)","v":53.063142870728186},50.74613828584237,48.429133700956555,46.112129116070747,43.795124531184939,{"$f":"SUM(T2819:T2834)","v":41.478119946299117},39.161115361413295,{"$f":"SUM(V2819:V2834)","v":36.844110776527486},34.527106191641678,32.210101606755856,29.893097021870044,27.576092436984226,25.259087852098414,22.942083267212595,21.400370599343205,20.633949848490225,19.867529097637252,19.101108346784276,18.3346875959313,17.568266845078323,{"$f":"SUM(AI2819:AI2834)","v":16.801846094225347},16.035425343372374,15.269004592519396,14.502583841666421,13.736163090813445,12.969742339960472,12.203321589107498,11.43690083825452,10.670480087401545,10.068243112195184,9.6301899126354371,9.1921367130756924,8.7540835135159476,{"$f":"SUM(AV2819:AV2834)","v":8.3160303139562028},7.8779771143964572,7.4399239148367116,7.0018707152769668,6.5638175157172221,6.1257643161574764,{"$f":"SUM(BB2819:BB2834)","v":5.6877111165977308},5.2496579170379851,4.8116047174782395,4.3735515179184947,3.9354983183587491,3.4974451187990039,3.0593919192392587,2.621338719679513,2.1832855201197674,1.745232320560022,1.4880505777606454]
[{"$f":"ROW()","v":2839},null,null,"High Pressure Mains - PE",null,null,null,null,56,{"$f":"(I2839-I$15)*(I2839>J$15)","v":55},54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2842},null,null,"Low Pressure Mains",null,null,null,null,56,{"$f":"(I2842-I$15)*(I2842>J$15)","v":55},54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2843},null,null,"Regulators",null,null,null,null,36,{"$f":"(I2843-I$15)*(I2843>J$15)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2846},null,null,"Meter and Services Pipes",null,null,null,null,21,{"$f":"(I2846-I$15)*(I2846>J$15)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2849},null,null,"Information Technology",null,null,null,null,1,{"$f":"(I2849-I$15)*(I2849>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2853},null,null,"Equity Raising Cost",null,null,null,null,61.842774465500938,{"$f":"(I2853-I$15)*(I2853>J$15)","v":60.842774465500938},59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377,6.8427744655009377]
[{"$f":"ROW()","v":2856},null,null,"High Pressure Mains - Steel",null,null,null,null,0.8423052419836593,{"$f":"I2946","v":0.83297880545842184},0.82194360045558967,0.8109083954527575,0.79987319044992533,0.78883798544709316,{"$f":"N2946","v":0.77780278044426099},{"$f":"O2946","v":0.7666913121522001},{"$f":"P2946","v":0.75557984386013921},{"$f":"Q2946","v":0.74446837556807832},{"$f":"R2946","v":0.73335690727601743},{"$f":"S2946","v":0.72224543898395654},{"$f":"T2946","v":0.71113397069189566},{"$f":"U2946","v":0.70002250239983477},{"$f":"V2946","v":0.68891103410777388},{"$f":"W2946","v":0.67779956581571299},{"$f":"X2946","v":0.6666880975236521},{"$f":"Y2946","v":0.65557662923159121},{"$f":"Z2946","v":0.64446516093953032},{"$f":"AA2946","v":0.63335369264746944},{"$f":"AB2946","v":0.62224222435540855},{"$f":"AC2946","v":0.61113075606334766},{"$f":"AD2946","v":0.60001928777128677},{"$f":"AE2946","v":0.58890781947922588},{"$f":"AF2946","v":0.57779635118716499},{"$f":"AG2946","v":0.5666848828951041},{"$f":"AH2946","v":0.55557341460304321},{"$f":"AI2946","v":0.54446194631098233},{"$f":"AJ2946","v":0.53335047801892144},{"$f":"AK2946","v":0.52223900972686055},{"$f":"AL2946","v":0.51112754143479966},{"$f":"AM2946","v":0.50001607314273877},{"$f":"AN2946","v":0.48890460485067788},{"$f":"AO2946","v":0.47779313655861699},{"$f":"AP2946","v":0.4666816682665561},{"$f":"AQ2946","v":0.45557019997449527},{"$f":"AR2946","v":0.44445873168243444},{"$f":"AS2946","v":0.43334726339037355},{"$f":"AT2946","v":0.42223579509831266},{"$f":"AU2946","v":0.41112432680625183},{"$f":"AV2946","v":0.40001285851419099},{"$f":"AW2946","v":0.38890139022213011},{"$f":"AX2946","v":0.37778992193006922},{"$f":"AY2946","v":0.36667845363800838},{"$f":"AZ2946","v":0.35556698534594755},{"$f":"BA2946","v":0.34445551705388666},{"$f":"BB2946","v":0.33334404876182583},{"$f":"BC2946","v":0.322232580469765},{"$f":"BD2946","v":0.31112111217770411},{"$f":"BE2946","v":0.30000964388564322},{"$f":"BF2946","v":0.28889817559358238},{"$f":"BG2946","v":0.27778670730152155},{"$f":"BH2946","v":0.26667523900946066},{"$f":"BI2946","v":0.25556377071739977},{"$f":"BJ2946","v":0.24445230242533891},{"$f":"BK2946","v":0.23334083413327805}]
[{"$f":"ROW()","v":2859},null,null,"Medium / Low Pressure Mains",null,null,null,null,14.984137715211467,14.716635082662146,14.450774746636483,14.184914410610821,13.919054074585159,13.653193738559496,13.387333402533834,13.119586734483157,12.85184006643248,12.584093398381803,12.316346730331126,12.04860006228045,11.780853394229773,11.513106726179096,11.245360058128419,10.977613390077742,10.709866722027066,10.442120053976389,10.174373385925712,9.9066267178750351,9.6388800498243583,9.3711333817736815,9.1033867137230047,8.8356400456723279,8.567893377621651,8.3001467095709742,8.0324000415202974,7.7646533734696206,7.4969067054189438,7.229160037368267,6.9614133693175901,6.6936667012669133,6.4259200332162365,6.1581733651655597,5.8904266971148829,5.6226800290642061,5.3549333610135292,5.0871866929628524,4.8194400249121756,4.5516933568614988,4.283946688810822,4.0162000207601452,3.7484533527094688,3.4807066846587924,3.212960016608116,2.9452133485574397,2.6774666805067633,2.4097200124560869,2.1419733444054105,1.8742266763547342,1.6064800083040578,1.3387333402533814,1.070986672202705,0.80324000415202879,0.53549333610135252,0.26774666805067626]
[{"$f":"ROW()","v":2863},null,null,"Buildings",null,null,null,null,0.16982752719107211,0.1636574113475939,0.15901145258416288,0.15436549382073186,0.14971953505730085,0.14507357629386983,0.14042761753043881,0.13574669694609084,0.13106577636174288,0.12638485577739492,0.12170393519304695,0.11702301460869899,0.11234209402435102,0.10766117344000306,0.1029802528556551,9.8299332271307133E-2,9.3618411686959169E-2,8.8937491102611205E-2,8.4256570518263241E-2,7.9575649933915277E-2,7.4894729349567313E-2,7.0213808765219349E-2,6.5532888180871399E-2,6.0851967596523442E-2,5.6171047012175485E-2,5.1490126427827528E-2,4.680920584347957E-2,4.2128285259131613E-2,3.7447364674783656E-2,3.2766444090435699E-2,2.8085523506087742E-2,2.3404602921739785E-2,1.8723682337391828E-2,1.4042761753043871E-2,9.3618411686959141E-3,4.680920584347957E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2866},null,null,"Vehicle",null,null,null,null,0.1127633657888597,-0.31134462779195404,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2867},null,null,"Information Technology",null,null,null,null,1.2689014121923519,3.1237498077305581E-2,2.2607952617969065E-4,2.2607952617969065E-4,2.2607952617969065E-4,2.2607952617969065E-4,2.2607952617969065E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2870},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2877},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2880},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2884},null,null,"Vehicle"]
[{"$f":"ROW()","v":2887},null,null,"FRC"]
[{"$f":"ROW()","v":2890},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2894},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2897},null,null,"Regulators"]
[{"$f":"ROW()","v":2901},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2904},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2908},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J2892:J2907)","v":0},0,0,0,0,{"$f":"SUM(O2892:O2907)","v":0},0,0,0,0,{"$f":"SUM(T2892:T2907)","v":0},0,{"$f":"SUM(V2892:V2907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI2892:AI2907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV2892:AV2907)","v":0},0,0,0,0,0,{"$f":"SUM(BB2892:BB2907)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2911},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I848","v":-2.5418659194779744E-2},{"$f":"-'PTRM expenditure'!J848","v":-2.2614331049667015E-2},{"$f":"-'PTRM expenditure'!K848","v":-2.2614331049667011E-2},{"$f":"-'PTRM expenditure'!L848","v":-2.2614331049667011E-2},{"$f":"-'PTRM expenditure'!M848","v":-2.2614331049667008E-2},{"$f":"-'PTRM expenditure'!N848","v":-2.2614331049667008E-2},{"$f":"-IF($D2911=\"Land\",0,IF(O2857<0,O2857,IF(O2839<1,O2857,MAX(MIN(IF(O2839>0,((O2857-SUM($N2929:N2929))/O2839)*O$15,0),O2857*O$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(P2857<0,P2857,IF(P2839<1,P2857,MAX(MIN(IF(P2839>0,((P2857-SUM($N2929:O2929))/P2839)*P$15,0),P2857*P$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(Q2857<0,Q2857,IF(Q2839<1,Q2857,MAX(MIN(IF(Q2839>0,((Q2857-SUM($N2929:P2929))/Q2839)*Q$15,0),Q2857*Q$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(R2857<0,R2857,IF(R2839<1,R2857,MAX(MIN(IF(R2839>0,((R2857-SUM($N2929:Q2929))/R2839)*R$15,0),R2857*R$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(S2857<0,S2857,IF(S2839<1,S2857,MAX(MIN(IF(S2839>0,((S2857-SUM($N2929:R2929))/S2839)*S$15,0),S2857*S$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(T2857<0,T2857,IF(T2839<1,T2857,MAX(MIN(IF(T2839>0,((T2857-SUM($N2929:S2929))/T2839)*T$15,0),T2857*T$15),0))))*$K$6","v":-2.2774784231668434E-2},{"$f":"-IF($D2911=\"Land\",0,IF(U2857<0,U2857,IF(U2839<1,U2857,MAX(MIN(IF(U2839>0,((U2857-SUM($N2929:T2929))/U2839)*U$15,0),U2857*U$15),0))))*$K$6","v":-2.2774784231668434E-2},{"$f":"-IF($D2911=\"Land\",0,IF(V2857<0,V2857,IF(V2839<1,V2857,MAX(MIN(IF(V2839>0,((V2857-SUM($N2929:U2929))/V2839)*V$15,0),V2857*V$15),0))))*$K$6","v":-2.2774784231668434E-2},{"$f":"-IF($D2911=\"Land\",0,IF(W2857<0,W2857,IF(W2839<1,W2857,MAX(MIN(IF(W2839>0,((W2857-SUM($N2929:V2929))/W2839)*W$15,0),W2857*W$15),0))))*$K$6","v":-2.2774784231668434E-2},{"$f":"-IF($D2911=\"Land\",0,IF(X2857<0,X2857,IF(X2839<1,X2857,MAX(MIN(IF(X2839>0,((X2857-SUM($N2929:W2929))/X2839)*X$15,0),X2857*X$15),0))))*$K$6","v":-2.2774784231668434E-2},{"$f":"-IF($D2911=\"Land\",0,IF(Y2857<0,Y2857,IF(Y2839<1,Y2857,MAX(MIN(IF(Y2839>0,((Y2857-SUM($N2929:X2929))/Y2839)*Y$15,0),Y2857*Y$15),0))))*$K$6","v":-2.2774784231668434E-2},{"$f":"-IF($D2911=\"Land\",0,IF(Z2857<0,Z2857,IF(Z2839<1,Z2857,MAX(MIN(IF(Z2839>0,((Z2857-SUM($N2929:Y2929))/Z2839)*Z$15,0),Z2857*Z$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AA2857<0,AA2857,IF(AA2839<1,AA2857,MAX(MIN(IF(AA2839>0,((AA2857-SUM($N2929:Z2929))/AA2839)*AA$15,0),AA2857*AA$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AB2857<0,AB2857,IF(AB2839<1,AB2857,MAX(MIN(IF(AB2839>0,((AB2857-SUM($N2929:AA2929))/AB2839)*AB$15,0),AB2857*AB$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AC2857<0,AC2857,IF(AC2839<1,AC2857,MAX(MIN(IF(AC2839>0,((AC2857-SUM($N2929:AB2929))/AC2839)*AC$15,0),AC2857*AC$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AD2857<0,AD2857,IF(AD2839<1,AD2857,MAX(MIN(IF(AD2839>0,((AD2857-SUM($N2929:AC2929))/AD2839)*AD$15,0),AD2857*AD$15),0))))*$K$6","v":-2.277478423166843E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AE2857<0,AE2857,IF(AE2839<1,AE2857,MAX(MIN(IF(AE2839>0,((AE2857-SUM($N2929:AD2929))/AE2839)*AE$15,0),AE2857*AE$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AF2857<0,AF2857,IF(AF2839<1,AF2857,MAX(MIN(IF(AF2839>0,((AF2857-SUM($N2929:AE2929))/AF2839)*AF$15,0),AF2857*AF$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AG2857<0,AG2857,IF(AG2839<1,AG2857,MAX(MIN(IF(AG2839>0,((AG2857-SUM($N2929:AF2929))/AG2839)*AG$15,0),AG2857*AG$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AH2857<0,AH2857,IF(AH2839<1,AH2857,MAX(MIN(IF(AH2839>0,((AH2857-SUM($N2929:AG2929))/AH2839)*AH$15,0),AH2857*AH$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AI2857<0,AI2857,IF(AI2839<1,AI2857,MAX(MIN(IF(AI2839>0,((AI2857-SUM($N2929:AH2929))/AI2839)*AI$15,0),AI2857*AI$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AJ2857<0,AJ2857,IF(AJ2839<1,AJ2857,MAX(MIN(IF(AJ2839>0,((AJ2857-SUM($N2929:AI2929))/AJ2839)*AJ$15,0),AJ2857*AJ$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AK2857<0,AK2857,IF(AK2839<1,AK2857,MAX(MIN(IF(AK2839>0,((AK2857-SUM($N2929:AJ2929))/AK2839)*AK$15,0),AK2857*AK$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AL2857<0,AL2857,IF(AL2839<1,AL2857,MAX(MIN(IF(AL2839>0,((AL2857-SUM($N2929:AK2929))/AL2839)*AL$15,0),AL2857*AL$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AM2857<0,AM2857,IF(AM2839<1,AM2857,MAX(MIN(IF(AM2839>0,((AM2857-SUM($N2929:AL2929))/AM2839)*AM$15,0),AM2857*AM$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AN2857<0,AN2857,IF(AN2839<1,AN2857,MAX(MIN(IF(AN2839>0,((AN2857-SUM($N2929:AM2929))/AN2839)*AN$15,0),AN2857*AN$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AO2857<0,AO2857,IF(AO2839<1,AO2857,MAX(MIN(IF(AO2839>0,((AO2857-SUM($N2929:AN2929))/AO2839)*AO$15,0),AO2857*AO$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AP2857<0,AP2857,IF(AP2839<1,AP2857,MAX(MIN(IF(AP2839>0,((AP2857-SUM($N2929:AO2929))/AP2839)*AP$15,0),AP2857*AP$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AQ2857<0,AQ2857,IF(AQ2839<1,AQ2857,MAX(MIN(IF(AQ2839>0,((AQ2857-SUM($N2929:AP2929))/AQ2839)*AQ$15,0),AQ2857*AQ$15),0))))*$K$6","v":-2.2774784231668413E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AR2857<0,AR2857,IF(AR2839<1,AR2857,MAX(MIN(IF(AR2839>0,((AR2857-SUM($N2929:AQ2929))/AR2839)*AR$15,0),AR2857*AR$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AS2857<0,AS2857,IF(AS2839<1,AS2857,MAX(MIN(IF(AS2839>0,((AS2857-SUM($N2929:AR2929))/AS2839)*AS$15,0),AS2857*AS$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AT2857<0,AT2857,IF(AT2839<1,AT2857,MAX(MIN(IF(AT2839>0,((AT2857-SUM($N2929:AS2929))/AT2839)*AT$15,0),AT2857*AT$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AU2857<0,AU2857,IF(AU2839<1,AU2857,MAX(MIN(IF(AU2839>0,((AU2857-SUM($N2929:AT2929))/AU2839)*AU$15,0),AU2857*AU$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AV2857<0,AV2857,IF(AV2839<1,AV2857,MAX(MIN(IF(AV2839>0,((AV2857-SUM($N2929:AU2929))/AV2839)*AV$15,0),AV2857*AV$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AW2857<0,AW2857,IF(AW2839<1,AW2857,MAX(MIN(IF(AW2839>0,((AW2857-SUM($N2929:AV2929))/AW2839)*AW$15,0),AW2857*AW$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AX2857<0,AX2857,IF(AX2839<1,AX2857,MAX(MIN(IF(AX2839>0,((AX2857-SUM($N2929:AW2929))/AX2839)*AX$15,0),AX2857*AX$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AY2857<0,AY2857,IF(AY2839<1,AY2857,MAX(MIN(IF(AY2839>0,((AY2857-SUM($N2929:AX2929))/AY2839)*AY$15,0),AY2857*AY$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(AZ2857<0,AZ2857,IF(AZ2839<1,AZ2857,MAX(MIN(IF(AZ2839>0,((AZ2857-SUM($N2929:AY2929))/AZ2839)*AZ$15,0),AZ2857*AZ$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BA2857<0,BA2857,IF(BA2839<1,BA2857,MAX(MIN(IF(BA2839>0,((BA2857-SUM($N2929:AZ2929))/BA2839)*BA$15,0),BA2857*BA$15),0))))*$K$6","v":-2.2774784231668427E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BB2857<0,BB2857,IF(BB2839<1,BB2857,MAX(MIN(IF(BB2839>0,((BB2857-SUM($N2929:BA2929))/BB2839)*BB$15,0),BB2857*BB$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BC2857<0,BC2857,IF(BC2839<1,BC2857,MAX(MIN(IF(BC2839>0,((BC2857-SUM($N2929:BB2929))/BC2839)*BC$15,0),BC2857*BC$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BD2857<0,BD2857,IF(BD2839<1,BD2857,MAX(MIN(IF(BD2839>0,((BD2857-SUM($N2929:BC2929))/BD2839)*BD$15,0),BD2857*BD$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BE2857<0,BE2857,IF(BE2839<1,BE2857,MAX(MIN(IF(BE2839>0,((BE2857-SUM($N2929:BD2929))/BE2839)*BE$15,0),BE2857*BE$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BF2857<0,BF2857,IF(BF2839<1,BF2857,MAX(MIN(IF(BF2839>0,((BF2857-SUM($N2929:BE2929))/BF2839)*BF$15,0),BF2857*BF$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BG2857<0,BG2857,IF(BG2839<1,BG2857,MAX(MIN(IF(BG2839>0,((BG2857-SUM($N2929:BF2929))/BG2839)*BG$15,0),BG2857*BG$15),0))))*$K$6","v":-2.2774784231668423E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BH2857<0,BH2857,IF(BH2839<1,BH2857,MAX(MIN(IF(BH2839>0,((BH2857-SUM($N2929:BG2929))/BH2839)*BH$15,0),BH2857*BH$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BI2857<0,BI2857,IF(BI2839<1,BI2857,MAX(MIN(IF(BI2839>0,((BI2857-SUM($N2929:BH2929))/BI2839)*BI$15,0),BI2857*BI$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BJ2857<0,BJ2857,IF(BJ2839<1,BJ2857,MAX(MIN(IF(BJ2839>0,((BJ2857-SUM($N2929:BI2929))/BJ2839)*BJ$15,0),BJ2857*BJ$15),0))))*$K$6","v":-2.2774784231668416E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BK2857<0,BK2857,IF(BK2839<1,BK2857,MAX(MIN(IF(BK2839>0,((BK2857-SUM($N2929:BJ2929))/BK2839)*BK$15,0),BK2857*BK$15),0))))*$K$6","v":-2.277478423166842E-2},{"$f":"-IF($D2911=\"Land\",0,IF(BL2857<0,BL2857,IF(BL2839<1,BL2857,MAX(MIN(IF(BL2839>0,((BL2857-SUM($N2929:BK2929))/BL2839)*BL$15,0),BL2857*BL$15),0))))*$K$6","v":-2.277478423166842E-2}]
[{"$f":"ROW()","v":2914},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I851","v":0},{"$f":"-'PTRM expenditure'!J851","v":0},{"$f":"-'PTRM expenditure'!K851","v":0},{"$f":"-'PTRM expenditure'!L851","v":0},{"$f":"-'PTRM expenditure'!M851","v":0},{"$f":"-'PTRM expenditure'!N851","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(O2860<0,O2860,IF(O2842<1,O2860,MAX(MIN(IF(O2842>0,((O2860-SUM($N2932:N2932))/O2842)*O$15,0),O2860*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(P2860<0,P2860,IF(P2842<1,P2860,MAX(MIN(IF(P2842>0,((P2860-SUM($N2932:O2932))/P2842)*P$15,0),P2860*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(Q2860<0,Q2860,IF(Q2842<1,Q2860,MAX(MIN(IF(Q2842>0,((Q2860-SUM($N2932:P2932))/Q2842)*Q$15,0),Q2860*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(R2860<0,R2860,IF(R2842<1,R2860,MAX(MIN(IF(R2842>0,((R2860-SUM($N2932:Q2932))/R2842)*R$15,0),R2860*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(S2860<0,S2860,IF(S2842<1,S2860,MAX(MIN(IF(S2842>0,((S2860-SUM($N2932:R2932))/S2842)*S$15,0),S2860*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(T2860<0,T2860,IF(T2842<1,T2860,MAX(MIN(IF(T2842>0,((T2860-SUM($N2932:S2932))/T2842)*T$15,0),T2860*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(U2860<0,U2860,IF(U2842<1,U2860,MAX(MIN(IF(U2842>0,((U2860-SUM($N2932:T2932))/U2842)*U$15,0),U2860*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(V2860<0,V2860,IF(V2842<1,V2860,MAX(MIN(IF(V2842>0,((V2860-SUM($N2932:U2932))/V2842)*V$15,0),V2860*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(W2860<0,W2860,IF(W2842<1,W2860,MAX(MIN(IF(W2842>0,((W2860-SUM($N2932:V2932))/W2842)*W$15,0),W2860*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(X2860<0,X2860,IF(X2842<1,X2860,MAX(MIN(IF(X2842>0,((X2860-SUM($N2932:W2932))/X2842)*X$15,0),X2860*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(Y2860<0,Y2860,IF(Y2842<1,Y2860,MAX(MIN(IF(Y2842>0,((Y2860-SUM($N2932:X2932))/Y2842)*Y$15,0),Y2860*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(Z2860<0,Z2860,IF(Z2842<1,Z2860,MAX(MIN(IF(Z2842>0,((Z2860-SUM($N2932:Y2932))/Z2842)*Z$15,0),Z2860*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AA2860<0,AA2860,IF(AA2842<1,AA2860,MAX(MIN(IF(AA2842>0,((AA2860-SUM($N2932:Z2932))/AA2842)*AA$15,0),AA2860*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AB2860<0,AB2860,IF(AB2842<1,AB2860,MAX(MIN(IF(AB2842>0,((AB2860-SUM($N2932:AA2932))/AB2842)*AB$15,0),AB2860*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AC2860<0,AC2860,IF(AC2842<1,AC2860,MAX(MIN(IF(AC2842>0,((AC2860-SUM($N2932:AB2932))/AC2842)*AC$15,0),AC2860*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AD2860<0,AD2860,IF(AD2842<1,AD2860,MAX(MIN(IF(AD2842>0,((AD2860-SUM($N2932:AC2932))/AD2842)*AD$15,0),AD2860*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AE2860<0,AE2860,IF(AE2842<1,AE2860,MAX(MIN(IF(AE2842>0,((AE2860-SUM($N2932:AD2932))/AE2842)*AE$15,0),AE2860*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AF2860<0,AF2860,IF(AF2842<1,AF2860,MAX(MIN(IF(AF2842>0,((AF2860-SUM($N2932:AE2932))/AF2842)*AF$15,0),AF2860*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AG2860<0,AG2860,IF(AG2842<1,AG2860,MAX(MIN(IF(AG2842>0,((AG2860-SUM($N2932:AF2932))/AG2842)*AG$15,0),AG2860*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AH2860<0,AH2860,IF(AH2842<1,AH2860,MAX(MIN(IF(AH2842>0,((AH2860-SUM($N2932:AG2932))/AH2842)*AH$15,0),AH2860*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AI2860<0,AI2860,IF(AI2842<1,AI2860,MAX(MIN(IF(AI2842>0,((AI2860-SUM($N2932:AH2932))/AI2842)*AI$15,0),AI2860*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AJ2860<0,AJ2860,IF(AJ2842<1,AJ2860,MAX(MIN(IF(AJ2842>0,((AJ2860-SUM($N2932:AI2932))/AJ2842)*AJ$15,0),AJ2860*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AK2860<0,AK2860,IF(AK2842<1,AK2860,MAX(MIN(IF(AK2842>0,((AK2860-SUM($N2932:AJ2932))/AK2842)*AK$15,0),AK2860*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AL2860<0,AL2860,IF(AL2842<1,AL2860,MAX(MIN(IF(AL2842>0,((AL2860-SUM($N2932:AK2932))/AL2842)*AL$15,0),AL2860*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AM2860<0,AM2860,IF(AM2842<1,AM2860,MAX(MIN(IF(AM2842>0,((AM2860-SUM($N2932:AL2932))/AM2842)*AM$15,0),AM2860*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AN2860<0,AN2860,IF(AN2842<1,AN2860,MAX(MIN(IF(AN2842>0,((AN2860-SUM($N2932:AM2932))/AN2842)*AN$15,0),AN2860*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AO2860<0,AO2860,IF(AO2842<1,AO2860,MAX(MIN(IF(AO2842>0,((AO2860-SUM($N2932:AN2932))/AO2842)*AO$15,0),AO2860*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AP2860<0,AP2860,IF(AP2842<1,AP2860,MAX(MIN(IF(AP2842>0,((AP2860-SUM($N2932:AO2932))/AP2842)*AP$15,0),AP2860*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AQ2860<0,AQ2860,IF(AQ2842<1,AQ2860,MAX(MIN(IF(AQ2842>0,((AQ2860-SUM($N2932:AP2932))/AQ2842)*AQ$15,0),AQ2860*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AR2860<0,AR2860,IF(AR2842<1,AR2860,MAX(MIN(IF(AR2842>0,((AR2860-SUM($N2932:AQ2932))/AR2842)*AR$15,0),AR2860*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AS2860<0,AS2860,IF(AS2842<1,AS2860,MAX(MIN(IF(AS2842>0,((AS2860-SUM($N2932:AR2932))/AS2842)*AS$15,0),AS2860*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AT2860<0,AT2860,IF(AT2842<1,AT2860,MAX(MIN(IF(AT2842>0,((AT2860-SUM($N2932:AS2932))/AT2842)*AT$15,0),AT2860*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AU2860<0,AU2860,IF(AU2842<1,AU2860,MAX(MIN(IF(AU2842>0,((AU2860-SUM($N2932:AT2932))/AU2842)*AU$15,0),AU2860*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AV2860<0,AV2860,IF(AV2842<1,AV2860,MAX(MIN(IF(AV2842>0,((AV2860-SUM($N2932:AU2932))/AV2842)*AV$15,0),AV2860*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AW2860<0,AW2860,IF(AW2842<1,AW2860,MAX(MIN(IF(AW2842>0,((AW2860-SUM($N2932:AV2932))/AW2842)*AW$15,0),AW2860*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AX2860<0,AX2860,IF(AX2842<1,AX2860,MAX(MIN(IF(AX2842>0,((AX2860-SUM($N2932:AW2932))/AX2842)*AX$15,0),AX2860*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AY2860<0,AY2860,IF(AY2842<1,AY2860,MAX(MIN(IF(AY2842>0,((AY2860-SUM($N2932:AX2932))/AY2842)*AY$15,0),AY2860*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(AZ2860<0,AZ2860,IF(AZ2842<1,AZ2860,MAX(MIN(IF(AZ2842>0,((AZ2860-SUM($N2932:AY2932))/AZ2842)*AZ$15,0),AZ2860*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BA2860<0,BA2860,IF(BA2842<1,BA2860,MAX(MIN(IF(BA2842>0,((BA2860-SUM($N2932:AZ2932))/BA2842)*BA$15,0),BA2860*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BB2860<0,BB2860,IF(BB2842<1,BB2860,MAX(MIN(IF(BB2842>0,((BB2860-SUM($N2932:BA2932))/BB2842)*BB$15,0),BB2860*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BC2860<0,BC2860,IF(BC2842<1,BC2860,MAX(MIN(IF(BC2842>0,((BC2860-SUM($N2932:BB2932))/BC2842)*BC$15,0),BC2860*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BD2860<0,BD2860,IF(BD2842<1,BD2860,MAX(MIN(IF(BD2842>0,((BD2860-SUM($N2932:BC2932))/BD2842)*BD$15,0),BD2860*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BE2860<0,BE2860,IF(BE2842<1,BE2860,MAX(MIN(IF(BE2842>0,((BE2860-SUM($N2932:BD2932))/BE2842)*BE$15,0),BE2860*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BF2860<0,BF2860,IF(BF2842<1,BF2860,MAX(MIN(IF(BF2842>0,((BF2860-SUM($N2932:BE2932))/BF2842)*BF$15,0),BF2860*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BG2860<0,BG2860,IF(BG2842<1,BG2860,MAX(MIN(IF(BG2842>0,((BG2860-SUM($N2932:BF2932))/BG2842)*BG$15,0),BG2860*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BH2860<0,BH2860,IF(BH2842<1,BH2860,MAX(MIN(IF(BH2842>0,((BH2860-SUM($N2932:BG2932))/BH2842)*BH$15,0),BH2860*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BI2860<0,BI2860,IF(BI2842<1,BI2860,MAX(MIN(IF(BI2842>0,((BI2860-SUM($N2932:BH2932))/BI2842)*BI$15,0),BI2860*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BJ2860<0,BJ2860,IF(BJ2842<1,BJ2860,MAX(MIN(IF(BJ2842>0,((BJ2860-SUM($N2932:BI2932))/BJ2842)*BJ$15,0),BJ2860*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BK2860<0,BK2860,IF(BK2842<1,BK2860,MAX(MIN(IF(BK2842>0,((BK2860-SUM($N2932:BJ2932))/BK2842)*BK$15,0),BK2860*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(BL2860<0,BL2860,IF(BL2842<1,BL2860,MAX(MIN(IF(BL2842>0,((BL2860-SUM($N2932:BK2932))/BL2842)*BL$15,0),BL2860*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2915},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I852","v":-4.4924965249615999E-2},{"$f":"-'PTRM expenditure'!J852","v":-4.4132478765802084E-2},{"$f":"-'PTRM expenditure'!K852","v":-4.4132478765802084E-2},{"$f":"-'PTRM expenditure'!L852","v":-4.4132478765802077E-2},{"$f":"-'PTRM expenditure'!M852","v":-4.4132478765802077E-2},{"$f":"-'PTRM expenditure'!N852","v":-4.4132478765802077E-2},{"$f":"-IF($D2915=\"Land\",0,IF(O2861<0,O2861,IF(O2843<1,O2861,MAX(MIN(IF(O2843>0,((O2861-SUM($N2933:N2933))/O2843)*O$15,0),O2861*O$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(P2861<0,P2861,IF(P2843<1,P2861,MAX(MIN(IF(P2843>0,((P2861-SUM($N2933:O2933))/P2843)*P$15,0),P2861*P$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(Q2861<0,Q2861,IF(Q2843<1,Q2861,MAX(MIN(IF(Q2843>0,((Q2861-SUM($N2933:P2933))/Q2843)*Q$15,0),Q2861*Q$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(R2861<0,R2861,IF(R2843<1,R2861,MAX(MIN(IF(R2843>0,((R2861-SUM($N2933:Q2933))/R2843)*R$15,0),R2861*R$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(S2861<0,S2861,IF(S2843<1,S2861,MAX(MIN(IF(S2843>0,((S2861-SUM($N2933:R2933))/S2843)*S$15,0),S2861*S$15),0))))*$K$6","v":-4.4464584989252764E-2},{"$f":"-IF($D2915=\"Land\",0,IF(T2861<0,T2861,IF(T2843<1,T2861,MAX(MIN(IF(T2843>0,((T2861-SUM($N2933:S2933))/T2843)*T$15,0),T2861*T$15),0))))*$K$6","v":-4.4464584989252758E-2},{"$f":"-IF($D2915=\"Land\",0,IF(U2861<0,U2861,IF(U2843<1,U2861,MAX(MIN(IF(U2843>0,((U2861-SUM($N2933:T2933))/U2843)*U$15,0),U2861*U$15),0))))*$K$6","v":-4.4464584989252764E-2},{"$f":"-IF($D2915=\"Land\",0,IF(V2861<0,V2861,IF(V2843<1,V2861,MAX(MIN(IF(V2843>0,((V2861-SUM($N2933:U2933))/V2843)*V$15,0),V2861*V$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(W2861<0,W2861,IF(W2843<1,W2861,MAX(MIN(IF(W2843>0,((W2861-SUM($N2933:V2933))/W2843)*W$15,0),W2861*W$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(X2861<0,X2861,IF(X2843<1,X2861,MAX(MIN(IF(X2843>0,((X2861-SUM($N2933:W2933))/X2843)*X$15,0),X2861*X$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(Y2861<0,Y2861,IF(Y2843<1,Y2861,MAX(MIN(IF(Y2843>0,((Y2861-SUM($N2933:X2933))/Y2843)*Y$15,0),Y2861*Y$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(Z2861<0,Z2861,IF(Z2843<1,Z2861,MAX(MIN(IF(Z2843>0,((Z2861-SUM($N2933:Y2933))/Z2843)*Z$15,0),Z2861*Z$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AA2861<0,AA2861,IF(AA2843<1,AA2861,MAX(MIN(IF(AA2843>0,((AA2861-SUM($N2933:Z2933))/AA2843)*AA$15,0),AA2861*AA$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AB2861<0,AB2861,IF(AB2843<1,AB2861,MAX(MIN(IF(AB2843>0,((AB2861-SUM($N2933:AA2933))/AB2843)*AB$15,0),AB2861*AB$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AC2861<0,AC2861,IF(AC2843<1,AC2861,MAX(MIN(IF(AC2843>0,((AC2861-SUM($N2933:AB2933))/AC2843)*AC$15,0),AC2861*AC$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AD2861<0,AD2861,IF(AD2843<1,AD2861,MAX(MIN(IF(AD2843>0,((AD2861-SUM($N2933:AC2933))/AD2843)*AD$15,0),AD2861*AD$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AE2861<0,AE2861,IF(AE2843<1,AE2861,MAX(MIN(IF(AE2843>0,((AE2861-SUM($N2933:AD2933))/AE2843)*AE$15,0),AE2861*AE$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AF2861<0,AF2861,IF(AF2843<1,AF2861,MAX(MIN(IF(AF2843>0,((AF2861-SUM($N2933:AE2933))/AF2843)*AF$15,0),AF2861*AF$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AG2861<0,AG2861,IF(AG2843<1,AG2861,MAX(MIN(IF(AG2843>0,((AG2861-SUM($N2933:AF2933))/AG2843)*AG$15,0),AG2861*AG$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AH2861<0,AH2861,IF(AH2843<1,AH2861,MAX(MIN(IF(AH2843>0,((AH2861-SUM($N2933:AG2933))/AH2843)*AH$15,0),AH2861*AH$15),0))))*$K$6","v":-4.4464584989252771E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AI2861<0,AI2861,IF(AI2843<1,AI2861,MAX(MIN(IF(AI2843>0,((AI2861-SUM($N2933:AH2933))/AI2843)*AI$15,0),AI2861*AI$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AJ2861<0,AJ2861,IF(AJ2843<1,AJ2861,MAX(MIN(IF(AJ2843>0,((AJ2861-SUM($N2933:AI2933))/AJ2843)*AJ$15,0),AJ2861*AJ$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AK2861<0,AK2861,IF(AK2843<1,AK2861,MAX(MIN(IF(AK2843>0,((AK2861-SUM($N2933:AJ2933))/AK2843)*AK$15,0),AK2861*AK$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AL2861<0,AL2861,IF(AL2843<1,AL2861,MAX(MIN(IF(AL2843>0,((AL2861-SUM($N2933:AK2933))/AL2843)*AL$15,0),AL2861*AL$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AM2861<0,AM2861,IF(AM2843<1,AM2861,MAX(MIN(IF(AM2843>0,((AM2861-SUM($N2933:AL2933))/AM2843)*AM$15,0),AM2861*AM$15),0))))*$K$6","v":-4.4464584989252785E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AN2861<0,AN2861,IF(AN2843<1,AN2861,MAX(MIN(IF(AN2843>0,((AN2861-SUM($N2933:AM2933))/AN2843)*AN$15,0),AN2861*AN$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AO2861<0,AO2861,IF(AO2843<1,AO2861,MAX(MIN(IF(AO2843>0,((AO2861-SUM($N2933:AN2933))/AO2843)*AO$15,0),AO2861*AO$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AP2861<0,AP2861,IF(AP2843<1,AP2861,MAX(MIN(IF(AP2843>0,((AP2861-SUM($N2933:AO2933))/AP2843)*AP$15,0),AP2861*AP$15),0))))*$K$6","v":-4.4464584989252785E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AQ2861<0,AQ2861,IF(AQ2843<1,AQ2861,MAX(MIN(IF(AQ2843>0,((AQ2861-SUM($N2933:AP2933))/AQ2843)*AQ$15,0),AQ2861*AQ$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AR2861<0,AR2861,IF(AR2843<1,AR2861,MAX(MIN(IF(AR2843>0,((AR2861-SUM($N2933:AQ2933))/AR2843)*AR$15,0),AR2861*AR$15),0))))*$K$6","v":-4.4464584989252778E-2},{"$f":"-IF($D2915=\"Land\",0,IF(AS2861<0,AS2861,IF(AS2843<1,AS2861,MAX(MIN(IF(AS2843>0,((AS2861-SUM($N2933:AR2933))/AS2843)*AS$15,0),AS2861*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AT2861<0,AT2861,IF(AT2843<1,AT2861,MAX(MIN(IF(AT2843>0,((AT2861-SUM($N2933:AS2933))/AT2843)*AT$15,0),AT2861*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AU2861<0,AU2861,IF(AU2843<1,AU2861,MAX(MIN(IF(AU2843>0,((AU2861-SUM($N2933:AT2933))/AU2843)*AU$15,0),AU2861*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AV2861<0,AV2861,IF(AV2843<1,AV2861,MAX(MIN(IF(AV2843>0,((AV2861-SUM($N2933:AU2933))/AV2843)*AV$15,0),AV2861*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AW2861<0,AW2861,IF(AW2843<1,AW2861,MAX(MIN(IF(AW2843>0,((AW2861-SUM($N2933:AV2933))/AW2843)*AW$15,0),AW2861*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AX2861<0,AX2861,IF(AX2843<1,AX2861,MAX(MIN(IF(AX2843>0,((AX2861-SUM($N2933:AW2933))/AX2843)*AX$15,0),AX2861*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AY2861<0,AY2861,IF(AY2843<1,AY2861,MAX(MIN(IF(AY2843>0,((AY2861-SUM($N2933:AX2933))/AY2843)*AY$15,0),AY2861*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(AZ2861<0,AZ2861,IF(AZ2843<1,AZ2861,MAX(MIN(IF(AZ2843>0,((AZ2861-SUM($N2933:AY2933))/AZ2843)*AZ$15,0),AZ2861*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BA2861<0,BA2861,IF(BA2843<1,BA2861,MAX(MIN(IF(BA2843>0,((BA2861-SUM($N2933:AZ2933))/BA2843)*BA$15,0),BA2861*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BB2861<0,BB2861,IF(BB2843<1,BB2861,MAX(MIN(IF(BB2843>0,((BB2861-SUM($N2933:BA2933))/BB2843)*BB$15,0),BB2861*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BC2861<0,BC2861,IF(BC2843<1,BC2861,MAX(MIN(IF(BC2843>0,((BC2861-SUM($N2933:BB2933))/BC2843)*BC$15,0),BC2861*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BD2861<0,BD2861,IF(BD2843<1,BD2861,MAX(MIN(IF(BD2843>0,((BD2861-SUM($N2933:BC2933))/BD2843)*BD$15,0),BD2861*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BE2861<0,BE2861,IF(BE2843<1,BE2861,MAX(MIN(IF(BE2843>0,((BE2861-SUM($N2933:BD2933))/BE2843)*BE$15,0),BE2861*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BF2861<0,BF2861,IF(BF2843<1,BF2861,MAX(MIN(IF(BF2843>0,((BF2861-SUM($N2933:BE2933))/BF2843)*BF$15,0),BF2861*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BG2861<0,BG2861,IF(BG2843<1,BG2861,MAX(MIN(IF(BG2843>0,((BG2861-SUM($N2933:BF2933))/BG2843)*BG$15,0),BG2861*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BH2861<0,BH2861,IF(BH2843<1,BH2861,MAX(MIN(IF(BH2843>0,((BH2861-SUM($N2933:BG2933))/BH2843)*BH$15,0),BH2861*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BI2861<0,BI2861,IF(BI2843<1,BI2861,MAX(MIN(IF(BI2843>0,((BI2861-SUM($N2933:BH2933))/BI2843)*BI$15,0),BI2861*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BJ2861<0,BJ2861,IF(BJ2843<1,BJ2861,MAX(MIN(IF(BJ2843>0,((BJ2861-SUM($N2933:BI2933))/BJ2843)*BJ$15,0),BJ2861*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BK2861<0,BK2861,IF(BK2843<1,BK2861,MAX(MIN(IF(BK2843>0,((BK2861-SUM($N2933:BJ2933))/BK2843)*BK$15,0),BK2861*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2915=\"Land\",0,IF(BL2861<0,BL2861,IF(BL2843<1,BL2861,MAX(MIN(IF(BL2843>0,((BL2861-SUM($N2933:BK2933))/BL2843)*BL$15,0),BL2861*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2918},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I855","v":-0.84496731615183196},{"$f":"-'PTRM expenditure'!J855","v":-0.83746745576460646},{"$f":"-'PTRM expenditure'!K855","v":-0.83746745576460657},{"$f":"-'PTRM expenditure'!L855","v":-0.83746745576460657},{"$f":"-'PTRM expenditure'!M855","v":-0.83746745576460679},{"$f":"-'PTRM expenditure'!N855","v":-0.83746745576460679},{"$f":"-IF($D2918=\"Land\",0,IF(O2864<0,O2864,IF(O2846<1,O2864,MAX(MIN(IF(O2846>0,((O2864-SUM($N2936:N2936))/O2846)*O$15,0),O2864*O$15),0))))*$K$6","v":-0.84466987802399918},{"$f":"-IF($D2918=\"Land\",0,IF(P2864<0,P2864,IF(P2846<1,P2864,MAX(MIN(IF(P2846>0,((P2864-SUM($N2936:O2936))/P2846)*P$15,0),P2864*P$15),0))))*$K$6","v":-0.84466987802399907},{"$f":"-IF($D2918=\"Land\",0,IF(Q2864<0,Q2864,IF(Q2846<1,Q2864,MAX(MIN(IF(Q2846>0,((Q2864-SUM($N2936:P2936))/Q2846)*Q$15,0),Q2864*Q$15),0))))*$K$6","v":-0.84466987802399907},{"$f":"-IF($D2918=\"Land\",0,IF(R2864<0,R2864,IF(R2846<1,R2864,MAX(MIN(IF(R2846>0,((R2864-SUM($N2936:Q2936))/R2846)*R$15,0),R2864*R$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(S2864<0,S2864,IF(S2846<1,S2864,MAX(MIN(IF(S2846>0,((S2864-SUM($N2936:R2936))/S2846)*S$15,0),S2864*S$15),0))))*$K$6","v":-0.84466987802399884},{"$f":"-IF($D2918=\"Land\",0,IF(T2864<0,T2864,IF(T2846<1,T2864,MAX(MIN(IF(T2846>0,((T2864-SUM($N2936:S2936))/T2846)*T$15,0),T2864*T$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(U2864<0,U2864,IF(U2846<1,U2864,MAX(MIN(IF(U2846>0,((U2864-SUM($N2936:T2936))/U2846)*U$15,0),U2864*U$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(V2864<0,V2864,IF(V2846<1,V2864,MAX(MIN(IF(V2846>0,((V2864-SUM($N2936:U2936))/V2846)*V$15,0),V2864*V$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(W2864<0,W2864,IF(W2846<1,W2864,MAX(MIN(IF(W2846>0,((W2864-SUM($N2936:V2936))/W2846)*W$15,0),W2864*W$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(X2864<0,X2864,IF(X2846<1,X2864,MAX(MIN(IF(X2846>0,((X2864-SUM($N2936:W2936))/X2846)*X$15,0),X2864*X$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(Y2864<0,Y2864,IF(Y2846<1,Y2864,MAX(MIN(IF(Y2846>0,((Y2864-SUM($N2936:X2936))/Y2846)*Y$15,0),Y2864*Y$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(Z2864<0,Z2864,IF(Z2846<1,Z2864,MAX(MIN(IF(Z2846>0,((Z2864-SUM($N2936:Y2936))/Z2846)*Z$15,0),Z2864*Z$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(AA2864<0,AA2864,IF(AA2846<1,AA2864,MAX(MIN(IF(AA2846>0,((AA2864-SUM($N2936:Z2936))/AA2846)*AA$15,0),AA2864*AA$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(AB2864<0,AB2864,IF(AB2846<1,AB2864,MAX(MIN(IF(AB2846>0,((AB2864-SUM($N2936:AA2936))/AB2846)*AB$15,0),AB2864*AB$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(AC2864<0,AC2864,IF(AC2846<1,AC2864,MAX(MIN(IF(AC2846>0,((AC2864-SUM($N2936:AB2936))/AC2846)*AC$15,0),AC2864*AC$15),0))))*$K$6","v":-0.84466987802399895},{"$f":"-IF($D2918=\"Land\",0,IF(AD2864<0,AD2864,IF(AD2846<1,AD2864,MAX(MIN(IF(AD2846>0,((AD2864-SUM($N2936:AC2936))/AD2846)*AD$15,0),AD2864*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AE2864<0,AE2864,IF(AE2846<1,AE2864,MAX(MIN(IF(AE2846>0,((AE2864-SUM($N2936:AD2936))/AE2846)*AE$15,0),AE2864*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AF2864<0,AF2864,IF(AF2846<1,AF2864,MAX(MIN(IF(AF2846>0,((AF2864-SUM($N2936:AE2936))/AF2846)*AF$15,0),AF2864*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AG2864<0,AG2864,IF(AG2846<1,AG2864,MAX(MIN(IF(AG2846>0,((AG2864-SUM($N2936:AF2936))/AG2846)*AG$15,0),AG2864*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AH2864<0,AH2864,IF(AH2846<1,AH2864,MAX(MIN(IF(AH2846>0,((AH2864-SUM($N2936:AG2936))/AH2846)*AH$15,0),AH2864*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AI2864<0,AI2864,IF(AI2846<1,AI2864,MAX(MIN(IF(AI2846>0,((AI2864-SUM($N2936:AH2936))/AI2846)*AI$15,0),AI2864*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AJ2864<0,AJ2864,IF(AJ2846<1,AJ2864,MAX(MIN(IF(AJ2846>0,((AJ2864-SUM($N2936:AI2936))/AJ2846)*AJ$15,0),AJ2864*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AK2864<0,AK2864,IF(AK2846<1,AK2864,MAX(MIN(IF(AK2846>0,((AK2864-SUM($N2936:AJ2936))/AK2846)*AK$15,0),AK2864*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AL2864<0,AL2864,IF(AL2846<1,AL2864,MAX(MIN(IF(AL2846>0,((AL2864-SUM($N2936:AK2936))/AL2846)*AL$15,0),AL2864*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AM2864<0,AM2864,IF(AM2846<1,AM2864,MAX(MIN(IF(AM2846>0,((AM2864-SUM($N2936:AL2936))/AM2846)*AM$15,0),AM2864*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AN2864<0,AN2864,IF(AN2846<1,AN2864,MAX(MIN(IF(AN2846>0,((AN2864-SUM($N2936:AM2936))/AN2846)*AN$15,0),AN2864*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AO2864<0,AO2864,IF(AO2846<1,AO2864,MAX(MIN(IF(AO2846>0,((AO2864-SUM($N2936:AN2936))/AO2846)*AO$15,0),AO2864*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AP2864<0,AP2864,IF(AP2846<1,AP2864,MAX(MIN(IF(AP2846>0,((AP2864-SUM($N2936:AO2936))/AP2846)*AP$15,0),AP2864*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AQ2864<0,AQ2864,IF(AQ2846<1,AQ2864,MAX(MIN(IF(AQ2846>0,((AQ2864-SUM($N2936:AP2936))/AQ2846)*AQ$15,0),AQ2864*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AR2864<0,AR2864,IF(AR2846<1,AR2864,MAX(MIN(IF(AR2846>0,((AR2864-SUM($N2936:AQ2936))/AR2846)*AR$15,0),AR2864*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AS2864<0,AS2864,IF(AS2846<1,AS2864,MAX(MIN(IF(AS2846>0,((AS2864-SUM($N2936:AR2936))/AS2846)*AS$15,0),AS2864*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AT2864<0,AT2864,IF(AT2846<1,AT2864,MAX(MIN(IF(AT2846>0,((AT2864-SUM($N2936:AS2936))/AT2846)*AT$15,0),AT2864*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AU2864<0,AU2864,IF(AU2846<1,AU2864,MAX(MIN(IF(AU2846>0,((AU2864-SUM($N2936:AT2936))/AU2846)*AU$15,0),AU2864*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AV2864<0,AV2864,IF(AV2846<1,AV2864,MAX(MIN(IF(AV2846>0,((AV2864-SUM($N2936:AU2936))/AV2846)*AV$15,0),AV2864*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AW2864<0,AW2864,IF(AW2846<1,AW2864,MAX(MIN(IF(AW2846>0,((AW2864-SUM($N2936:AV2936))/AW2846)*AW$15,0),AW2864*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AX2864<0,AX2864,IF(AX2846<1,AX2864,MAX(MIN(IF(AX2846>0,((AX2864-SUM($N2936:AW2936))/AX2846)*AX$15,0),AX2864*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AY2864<0,AY2864,IF(AY2846<1,AY2864,MAX(MIN(IF(AY2846>0,((AY2864-SUM($N2936:AX2936))/AY2846)*AY$15,0),AY2864*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(AZ2864<0,AZ2864,IF(AZ2846<1,AZ2864,MAX(MIN(IF(AZ2846>0,((AZ2864-SUM($N2936:AY2936))/AZ2846)*AZ$15,0),AZ2864*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BA2864<0,BA2864,IF(BA2846<1,BA2864,MAX(MIN(IF(BA2846>0,((BA2864-SUM($N2936:AZ2936))/BA2846)*BA$15,0),BA2864*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BB2864<0,BB2864,IF(BB2846<1,BB2864,MAX(MIN(IF(BB2846>0,((BB2864-SUM($N2936:BA2936))/BB2846)*BB$15,0),BB2864*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BC2864<0,BC2864,IF(BC2846<1,BC2864,MAX(MIN(IF(BC2846>0,((BC2864-SUM($N2936:BB2936))/BC2846)*BC$15,0),BC2864*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BD2864<0,BD2864,IF(BD2846<1,BD2864,MAX(MIN(IF(BD2846>0,((BD2864-SUM($N2936:BC2936))/BD2846)*BD$15,0),BD2864*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BE2864<0,BE2864,IF(BE2846<1,BE2864,MAX(MIN(IF(BE2846>0,((BE2864-SUM($N2936:BD2936))/BE2846)*BE$15,0),BE2864*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BF2864<0,BF2864,IF(BF2846<1,BF2864,MAX(MIN(IF(BF2846>0,((BF2864-SUM($N2936:BE2936))/BF2846)*BF$15,0),BF2864*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BG2864<0,BG2864,IF(BG2846<1,BG2864,MAX(MIN(IF(BG2846>0,((BG2864-SUM($N2936:BF2936))/BG2846)*BG$15,0),BG2864*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BH2864<0,BH2864,IF(BH2846<1,BH2864,MAX(MIN(IF(BH2846>0,((BH2864-SUM($N2936:BG2936))/BH2846)*BH$15,0),BH2864*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BI2864<0,BI2864,IF(BI2846<1,BI2864,MAX(MIN(IF(BI2846>0,((BI2864-SUM($N2936:BH2936))/BI2846)*BI$15,0),BI2864*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BJ2864<0,BJ2864,IF(BJ2846<1,BJ2864,MAX(MIN(IF(BJ2846>0,((BJ2864-SUM($N2936:BI2936))/BJ2846)*BJ$15,0),BJ2864*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BK2864<0,BK2864,IF(BK2846<1,BK2864,MAX(MIN(IF(BK2846>0,((BK2864-SUM($N2936:BJ2936))/BK2846)*BK$15,0),BK2864*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2918=\"Land\",0,IF(BL2864<0,BL2864,IF(BL2846<1,BL2864,MAX(MIN(IF(BL2846>0,((BL2864-SUM($N2936:BK2936))/BL2846)*BL$15,0),BL2864*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2921},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I858","v":-1.2376639141150463},{"$f":"-'PTRM expenditure'!J858","v":-3.101141855112589E-2},{"$f":"-'PTRM expenditure'!K858","v":0},{"$f":"-'PTRM expenditure'!L858","v":0},{"$f":"-'PTRM expenditure'!M858","v":0},{"$f":"-'PTRM expenditure'!N858","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(O2867<0,O2867,IF(O2849<1,O2867,MAX(MIN(IF(O2849>0,((O2867-SUM($N2939:N2939))/O2849)*O$15,0),O2867*O$15),0))))*$K$6","v":-2.2607952617969065E-4},{"$f":"-IF($D2921=\"Land\",0,IF(P2867<0,P2867,IF(P2849<1,P2867,MAX(MIN(IF(P2849>0,((P2867-SUM($N2939:O2939))/P2849)*P$15,0),P2867*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(Q2867<0,Q2867,IF(Q2849<1,Q2867,MAX(MIN(IF(Q2849>0,((Q2867-SUM($N2939:P2939))/Q2849)*Q$15,0),Q2867*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(R2867<0,R2867,IF(R2849<1,R2867,MAX(MIN(IF(R2849>0,((R2867-SUM($N2939:Q2939))/R2849)*R$15,0),R2867*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(S2867<0,S2867,IF(S2849<1,S2867,MAX(MIN(IF(S2849>0,((S2867-SUM($N2939:R2939))/S2849)*S$15,0),S2867*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(T2867<0,T2867,IF(T2849<1,T2867,MAX(MIN(IF(T2849>0,((T2867-SUM($N2939:S2939))/T2849)*T$15,0),T2867*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(U2867<0,U2867,IF(U2849<1,U2867,MAX(MIN(IF(U2849>0,((U2867-SUM($N2939:T2939))/U2849)*U$15,0),U2867*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(V2867<0,V2867,IF(V2849<1,V2867,MAX(MIN(IF(V2849>0,((V2867-SUM($N2939:U2939))/V2849)*V$15,0),V2867*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(W2867<0,W2867,IF(W2849<1,W2867,MAX(MIN(IF(W2849>0,((W2867-SUM($N2939:V2939))/W2849)*W$15,0),W2867*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(X2867<0,X2867,IF(X2849<1,X2867,MAX(MIN(IF(X2849>0,((X2867-SUM($N2939:W2939))/X2849)*X$15,0),X2867*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(Y2867<0,Y2867,IF(Y2849<1,Y2867,MAX(MIN(IF(Y2849>0,((Y2867-SUM($N2939:X2939))/Y2849)*Y$15,0),Y2867*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(Z2867<0,Z2867,IF(Z2849<1,Z2867,MAX(MIN(IF(Z2849>0,((Z2867-SUM($N2939:Y2939))/Z2849)*Z$15,0),Z2867*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AA2867<0,AA2867,IF(AA2849<1,AA2867,MAX(MIN(IF(AA2849>0,((AA2867-SUM($N2939:Z2939))/AA2849)*AA$15,0),AA2867*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AB2867<0,AB2867,IF(AB2849<1,AB2867,MAX(MIN(IF(AB2849>0,((AB2867-SUM($N2939:AA2939))/AB2849)*AB$15,0),AB2867*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AC2867<0,AC2867,IF(AC2849<1,AC2867,MAX(MIN(IF(AC2849>0,((AC2867-SUM($N2939:AB2939))/AC2849)*AC$15,0),AC2867*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AD2867<0,AD2867,IF(AD2849<1,AD2867,MAX(MIN(IF(AD2849>0,((AD2867-SUM($N2939:AC2939))/AD2849)*AD$15,0),AD2867*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AE2867<0,AE2867,IF(AE2849<1,AE2867,MAX(MIN(IF(AE2849>0,((AE2867-SUM($N2939:AD2939))/AE2849)*AE$15,0),AE2867*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AF2867<0,AF2867,IF(AF2849<1,AF2867,MAX(MIN(IF(AF2849>0,((AF2867-SUM($N2939:AE2939))/AF2849)*AF$15,0),AF2867*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AG2867<0,AG2867,IF(AG2849<1,AG2867,MAX(MIN(IF(AG2849>0,((AG2867-SUM($N2939:AF2939))/AG2849)*AG$15,0),AG2867*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AH2867<0,AH2867,IF(AH2849<1,AH2867,MAX(MIN(IF(AH2849>0,((AH2867-SUM($N2939:AG2939))/AH2849)*AH$15,0),AH2867*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AI2867<0,AI2867,IF(AI2849<1,AI2867,MAX(MIN(IF(AI2849>0,((AI2867-SUM($N2939:AH2939))/AI2849)*AI$15,0),AI2867*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AJ2867<0,AJ2867,IF(AJ2849<1,AJ2867,MAX(MIN(IF(AJ2849>0,((AJ2867-SUM($N2939:AI2939))/AJ2849)*AJ$15,0),AJ2867*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AK2867<0,AK2867,IF(AK2849<1,AK2867,MAX(MIN(IF(AK2849>0,((AK2867-SUM($N2939:AJ2939))/AK2849)*AK$15,0),AK2867*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AL2867<0,AL2867,IF(AL2849<1,AL2867,MAX(MIN(IF(AL2849>0,((AL2867-SUM($N2939:AK2939))/AL2849)*AL$15,0),AL2867*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AM2867<0,AM2867,IF(AM2849<1,AM2867,MAX(MIN(IF(AM2849>0,((AM2867-SUM($N2939:AL2939))/AM2849)*AM$15,0),AM2867*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AN2867<0,AN2867,IF(AN2849<1,AN2867,MAX(MIN(IF(AN2849>0,((AN2867-SUM($N2939:AM2939))/AN2849)*AN$15,0),AN2867*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AO2867<0,AO2867,IF(AO2849<1,AO2867,MAX(MIN(IF(AO2849>0,((AO2867-SUM($N2939:AN2939))/AO2849)*AO$15,0),AO2867*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AP2867<0,AP2867,IF(AP2849<1,AP2867,MAX(MIN(IF(AP2849>0,((AP2867-SUM($N2939:AO2939))/AP2849)*AP$15,0),AP2867*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AQ2867<0,AQ2867,IF(AQ2849<1,AQ2867,MAX(MIN(IF(AQ2849>0,((AQ2867-SUM($N2939:AP2939))/AQ2849)*AQ$15,0),AQ2867*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AR2867<0,AR2867,IF(AR2849<1,AR2867,MAX(MIN(IF(AR2849>0,((AR2867-SUM($N2939:AQ2939))/AR2849)*AR$15,0),AR2867*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AS2867<0,AS2867,IF(AS2849<1,AS2867,MAX(MIN(IF(AS2849>0,((AS2867-SUM($N2939:AR2939))/AS2849)*AS$15,0),AS2867*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AT2867<0,AT2867,IF(AT2849<1,AT2867,MAX(MIN(IF(AT2849>0,((AT2867-SUM($N2939:AS2939))/AT2849)*AT$15,0),AT2867*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AU2867<0,AU2867,IF(AU2849<1,AU2867,MAX(MIN(IF(AU2849>0,((AU2867-SUM($N2939:AT2939))/AU2849)*AU$15,0),AU2867*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AV2867<0,AV2867,IF(AV2849<1,AV2867,MAX(MIN(IF(AV2849>0,((AV2867-SUM($N2939:AU2939))/AV2849)*AV$15,0),AV2867*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AW2867<0,AW2867,IF(AW2849<1,AW2867,MAX(MIN(IF(AW2849>0,((AW2867-SUM($N2939:AV2939))/AW2849)*AW$15,0),AW2867*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AX2867<0,AX2867,IF(AX2849<1,AX2867,MAX(MIN(IF(AX2849>0,((AX2867-SUM($N2939:AW2939))/AX2849)*AX$15,0),AX2867*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AY2867<0,AY2867,IF(AY2849<1,AY2867,MAX(MIN(IF(AY2849>0,((AY2867-SUM($N2939:AX2939))/AY2849)*AY$15,0),AY2867*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(AZ2867<0,AZ2867,IF(AZ2849<1,AZ2867,MAX(MIN(IF(AZ2849>0,((AZ2867-SUM($N2939:AY2939))/AZ2849)*AZ$15,0),AZ2867*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BA2867<0,BA2867,IF(BA2849<1,BA2867,MAX(MIN(IF(BA2849>0,((BA2867-SUM($N2939:AZ2939))/BA2849)*BA$15,0),BA2867*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BB2867<0,BB2867,IF(BB2849<1,BB2867,MAX(MIN(IF(BB2849>0,((BB2867-SUM($N2939:BA2939))/BB2849)*BB$15,0),BB2867*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BC2867<0,BC2867,IF(BC2849<1,BC2867,MAX(MIN(IF(BC2849>0,((BC2867-SUM($N2939:BB2939))/BC2849)*BC$15,0),BC2867*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BD2867<0,BD2867,IF(BD2849<1,BD2867,MAX(MIN(IF(BD2849>0,((BD2867-SUM($N2939:BC2939))/BD2849)*BD$15,0),BD2867*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BE2867<0,BE2867,IF(BE2849<1,BE2867,MAX(MIN(IF(BE2849>0,((BE2867-SUM($N2939:BD2939))/BE2849)*BE$15,0),BE2867*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BF2867<0,BF2867,IF(BF2849<1,BF2867,MAX(MIN(IF(BF2849>0,((BF2867-SUM($N2939:BE2939))/BF2849)*BF$15,0),BF2867*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BG2867<0,BG2867,IF(BG2849<1,BG2867,MAX(MIN(IF(BG2849>0,((BG2867-SUM($N2939:BF2939))/BG2849)*BG$15,0),BG2867*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BH2867<0,BH2867,IF(BH2849<1,BH2867,MAX(MIN(IF(BH2849>0,((BH2867-SUM($N2939:BG2939))/BH2849)*BH$15,0),BH2867*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BI2867<0,BI2867,IF(BI2849<1,BI2867,MAX(MIN(IF(BI2849>0,((BI2867-SUM($N2939:BH2939))/BI2849)*BI$15,0),BI2867*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BJ2867<0,BJ2867,IF(BJ2849<1,BJ2867,MAX(MIN(IF(BJ2849>0,((BJ2867-SUM($N2939:BI2939))/BJ2849)*BJ$15,0),BJ2867*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BK2867<0,BK2867,IF(BK2849<1,BK2867,MAX(MIN(IF(BK2849>0,((BK2867-SUM($N2939:BJ2939))/BK2849)*BK$15,0),BK2867*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(BL2867<0,BL2867,IF(BL2849<1,BL2867,MAX(MIN(IF(BL2849>0,((BL2867-SUM($N2939:BK2939))/BL2849)*BL$15,0),BL2867*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2925},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I862","v":0},{"$f":"-'PTRM expenditure'!J862","v":0},{"$f":"-'PTRM expenditure'!K862","v":0},{"$f":"-'PTRM expenditure'!L862","v":0},{"$f":"-'PTRM expenditure'!M862","v":0},{"$f":"-'PTRM expenditure'!N862","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(O2871<0,O2871,IF(O2853<1,O2871,MAX(MIN(IF(O2853>0,((O2871-SUM($N2943:N2943))/O2853)*O$15,0),O2871*O$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(P2871<0,P2871,IF(P2853<1,P2871,MAX(MIN(IF(P2853>0,((P2871-SUM($N2943:O2943))/P2853)*P$15,0),P2871*P$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(Q2871<0,Q2871,IF(Q2853<1,Q2871,MAX(MIN(IF(Q2853>0,((Q2871-SUM($N2943:P2943))/Q2853)*Q$15,0),Q2871*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(R2871<0,R2871,IF(R2853<1,R2871,MAX(MIN(IF(R2853>0,((R2871-SUM($N2943:Q2943))/R2853)*R$15,0),R2871*R$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(S2871<0,S2871,IF(S2853<1,S2871,MAX(MIN(IF(S2853>0,((S2871-SUM($N2943:R2943))/S2853)*S$15,0),S2871*S$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(T2871<0,T2871,IF(T2853<1,T2871,MAX(MIN(IF(T2853>0,((T2871-SUM($N2943:S2943))/T2853)*T$15,0),T2871*T$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(U2871<0,U2871,IF(U2853<1,U2871,MAX(MIN(IF(U2853>0,((U2871-SUM($N2943:T2943))/U2853)*U$15,0),U2871*U$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(V2871<0,V2871,IF(V2853<1,V2871,MAX(MIN(IF(V2853>0,((V2871-SUM($N2943:U2943))/V2853)*V$15,0),V2871*V$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(W2871<0,W2871,IF(W2853<1,W2871,MAX(MIN(IF(W2853>0,((W2871-SUM($N2943:V2943))/W2853)*W$15,0),W2871*W$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(X2871<0,X2871,IF(X2853<1,X2871,MAX(MIN(IF(X2853>0,((X2871-SUM($N2943:W2943))/X2853)*X$15,0),X2871*X$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(Y2871<0,Y2871,IF(Y2853<1,Y2871,MAX(MIN(IF(Y2853>0,((Y2871-SUM($N2943:X2943))/Y2853)*Y$15,0),Y2871*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(Z2871<0,Z2871,IF(Z2853<1,Z2871,MAX(MIN(IF(Z2853>0,((Z2871-SUM($N2943:Y2943))/Z2853)*Z$15,0),Z2871*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AA2871<0,AA2871,IF(AA2853<1,AA2871,MAX(MIN(IF(AA2853>0,((AA2871-SUM($N2943:Z2943))/AA2853)*AA$15,0),AA2871*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AB2871<0,AB2871,IF(AB2853<1,AB2871,MAX(MIN(IF(AB2853>0,((AB2871-SUM($N2943:AA2943))/AB2853)*AB$15,0),AB2871*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AC2871<0,AC2871,IF(AC2853<1,AC2871,MAX(MIN(IF(AC2853>0,((AC2871-SUM($N2943:AB2943))/AC2853)*AC$15,0),AC2871*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AD2871<0,AD2871,IF(AD2853<1,AD2871,MAX(MIN(IF(AD2853>0,((AD2871-SUM($N2943:AC2943))/AD2853)*AD$15,0),AD2871*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AE2871<0,AE2871,IF(AE2853<1,AE2871,MAX(MIN(IF(AE2853>0,((AE2871-SUM($N2943:AD2943))/AE2853)*AE$15,0),AE2871*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AF2871<0,AF2871,IF(AF2853<1,AF2871,MAX(MIN(IF(AF2853>0,((AF2871-SUM($N2943:AE2943))/AF2853)*AF$15,0),AF2871*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AG2871<0,AG2871,IF(AG2853<1,AG2871,MAX(MIN(IF(AG2853>0,((AG2871-SUM($N2943:AF2943))/AG2853)*AG$15,0),AG2871*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AH2871<0,AH2871,IF(AH2853<1,AH2871,MAX(MIN(IF(AH2853>0,((AH2871-SUM($N2943:AG2943))/AH2853)*AH$15,0),AH2871*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AI2871<0,AI2871,IF(AI2853<1,AI2871,MAX(MIN(IF(AI2853>0,((AI2871-SUM($N2943:AH2943))/AI2853)*AI$15,0),AI2871*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AJ2871<0,AJ2871,IF(AJ2853<1,AJ2871,MAX(MIN(IF(AJ2853>0,((AJ2871-SUM($N2943:AI2943))/AJ2853)*AJ$15,0),AJ2871*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AK2871<0,AK2871,IF(AK2853<1,AK2871,MAX(MIN(IF(AK2853>0,((AK2871-SUM($N2943:AJ2943))/AK2853)*AK$15,0),AK2871*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AL2871<0,AL2871,IF(AL2853<1,AL2871,MAX(MIN(IF(AL2853>0,((AL2871-SUM($N2943:AK2943))/AL2853)*AL$15,0),AL2871*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AM2871<0,AM2871,IF(AM2853<1,AM2871,MAX(MIN(IF(AM2853>0,((AM2871-SUM($N2943:AL2943))/AM2853)*AM$15,0),AM2871*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AN2871<0,AN2871,IF(AN2853<1,AN2871,MAX(MIN(IF(AN2853>0,((AN2871-SUM($N2943:AM2943))/AN2853)*AN$15,0),AN2871*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AO2871<0,AO2871,IF(AO2853<1,AO2871,MAX(MIN(IF(AO2853>0,((AO2871-SUM($N2943:AN2943))/AO2853)*AO$15,0),AO2871*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AP2871<0,AP2871,IF(AP2853<1,AP2871,MAX(MIN(IF(AP2853>0,((AP2871-SUM($N2943:AO2943))/AP2853)*AP$15,0),AP2871*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AQ2871<0,AQ2871,IF(AQ2853<1,AQ2871,MAX(MIN(IF(AQ2853>0,((AQ2871-SUM($N2943:AP2943))/AQ2853)*AQ$15,0),AQ2871*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AR2871<0,AR2871,IF(AR2853<1,AR2871,MAX(MIN(IF(AR2853>0,((AR2871-SUM($N2943:AQ2943))/AR2853)*AR$15,0),AR2871*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AS2871<0,AS2871,IF(AS2853<1,AS2871,MAX(MIN(IF(AS2853>0,((AS2871-SUM($N2943:AR2943))/AS2853)*AS$15,0),AS2871*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AT2871<0,AT2871,IF(AT2853<1,AT2871,MAX(MIN(IF(AT2853>0,((AT2871-SUM($N2943:AS2943))/AT2853)*AT$15,0),AT2871*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AU2871<0,AU2871,IF(AU2853<1,AU2871,MAX(MIN(IF(AU2853>0,((AU2871-SUM($N2943:AT2943))/AU2853)*AU$15,0),AU2871*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AV2871<0,AV2871,IF(AV2853<1,AV2871,MAX(MIN(IF(AV2853>0,((AV2871-SUM($N2943:AU2943))/AV2853)*AV$15,0),AV2871*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AW2871<0,AW2871,IF(AW2853<1,AW2871,MAX(MIN(IF(AW2853>0,((AW2871-SUM($N2943:AV2943))/AW2853)*AW$15,0),AW2871*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AX2871<0,AX2871,IF(AX2853<1,AX2871,MAX(MIN(IF(AX2853>0,((AX2871-SUM($N2943:AW2943))/AX2853)*AX$15,0),AX2871*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AY2871<0,AY2871,IF(AY2853<1,AY2871,MAX(MIN(IF(AY2853>0,((AY2871-SUM($N2943:AX2943))/AY2853)*AY$15,0),AY2871*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(AZ2871<0,AZ2871,IF(AZ2853<1,AZ2871,MAX(MIN(IF(AZ2853>0,((AZ2871-SUM($N2943:AY2943))/AZ2853)*AZ$15,0),AZ2871*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BA2871<0,BA2871,IF(BA2853<1,BA2871,MAX(MIN(IF(BA2853>0,((BA2871-SUM($N2943:AZ2943))/BA2853)*BA$15,0),BA2871*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BB2871<0,BB2871,IF(BB2853<1,BB2871,MAX(MIN(IF(BB2853>0,((BB2871-SUM($N2943:BA2943))/BB2853)*BB$15,0),BB2871*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BC2871<0,BC2871,IF(BC2853<1,BC2871,MAX(MIN(IF(BC2853>0,((BC2871-SUM($N2943:BB2943))/BC2853)*BC$15,0),BC2871*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BD2871<0,BD2871,IF(BD2853<1,BD2871,MAX(MIN(IF(BD2853>0,((BD2871-SUM($N2943:BC2943))/BD2853)*BD$15,0),BD2871*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BE2871<0,BE2871,IF(BE2853<1,BE2871,MAX(MIN(IF(BE2853>0,((BE2871-SUM($N2943:BD2943))/BE2853)*BE$15,0),BE2871*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BF2871<0,BF2871,IF(BF2853<1,BF2871,MAX(MIN(IF(BF2853>0,((BF2871-SUM($N2943:BE2943))/BF2853)*BF$15,0),BF2871*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BG2871<0,BG2871,IF(BG2853<1,BG2871,MAX(MIN(IF(BG2853>0,((BG2871-SUM($N2943:BF2943))/BG2853)*BG$15,0),BG2871*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BH2871<0,BH2871,IF(BH2853<1,BH2871,MAX(MIN(IF(BH2853>0,((BH2871-SUM($N2943:BG2943))/BH2853)*BH$15,0),BH2871*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BI2871<0,BI2871,IF(BI2853<1,BI2871,MAX(MIN(IF(BI2853>0,((BI2871-SUM($N2943:BH2943))/BI2853)*BI$15,0),BI2871*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BJ2871<0,BJ2871,IF(BJ2853<1,BJ2871,MAX(MIN(IF(BJ2853>0,((BJ2871-SUM($N2943:BI2943))/BJ2853)*BJ$15,0),BJ2871*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BK2871<0,BK2871,IF(BK2853<1,BK2871,MAX(MIN(IF(BK2853>0,((BK2871-SUM($N2943:BJ2943))/BK2853)*BK$15,0),BK2871*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(BL2871<0,BL2871,IF(BL2853<1,BL2871,MAX(MIN(IF(BL2853>0,((BL2871-SUM($N2943:BK2943))/BL2853)*BL$15,0),BL2871*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":2928},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2932},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2935},null,null,"Buildings"]
[{"$f":"ROW()","v":2938},null,null,"Vehicle"]
[{"$f":"ROW()","v":2939},null,null,"Information Technology"]
[{"$f":"ROW()","v":2942},null,null,"Land"]
[{"$f":"ROW()","v":2946},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I2856+I2874+I2892+I2910 + I2928","v":0.83297880545842184},{"$f":"J2856+J2874+J2892+J2910 + J2928","v":0.82194360045558967},0.8109083954527575,0.79987319044992533,0.78883798544709316,0.77780278044426099,{"$f":"O2856+O2874+O2892+O2910 + O2928","v":0.7666913121522001},0.75557984386013921,0.74446837556807832,0.73335690727601743,0.72224543898395654,{"$f":"T2856+T2874+T2892+T2910 + T2928","v":0.71113397069189566},0.70002250239983477,{"$f":"V2856+V2874+V2892+V2910 + V2928","v":0.68891103410777388},0.67779956581571299,0.6666880975236521,0.65557662923159121,0.64446516093953032,0.63335369264746944,0.62224222435540855,0.61113075606334766,0.60001928777128677,0.58890781947922588,0.57779635118716499,0.5666848828951041,0.55557341460304321,{"$f":"AI2856+AI2874+AI2892+AI2910 + AI2928","v":0.54446194631098233},0.53335047801892144,0.52223900972686055,0.51112754143479966,0.50001607314273877,0.48890460485067788,0.47779313655861699,0.4666816682665561,0.45557019997449527,0.44445873168243444,0.43334726339037355,0.42223579509831266,0.41112432680625183,{"$f":"AV2856+AV2874+AV2892+AV2910 + AV2928","v":0.40001285851419099},0.38890139022213011,0.37778992193006922,0.36667845363800838,0.35556698534594755,0.34445551705388666,{"$f":"BB2856+BB2874+BB2892+BB2910 + BB2928","v":0.33334404876182583},0.322232580469765,0.31112111217770411,0.30000964388564322,0.28889817559358238,0.27778670730152155,0.26667523900946066,0.25556377071739977,0.24445230242533891,0.23334083413327805,0.22222936584121719]
[{"$f":"ROW()","v":2949},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I2859+I2877+I2895+I2913 + I2931","v":14.716635082662146},{"$f":"J2859+J2877+J2895+J2913 + J2931","v":14.450774746636483},14.184914410610821,13.919054074585159,13.653193738559496,13.387333402533834,{"$f":"O2859+O2877+O2895+O2913 + O2931","v":13.119586734483157},12.85184006643248,12.584093398381803,12.316346730331126,12.04860006228045,{"$f":"T2859+T2877+T2895+T2913 + T2931","v":11.780853394229773},11.513106726179096,{"$f":"V2859+V2877+V2895+V2913 + V2931","v":11.245360058128419},10.977613390077742,10.709866722027066,10.442120053976389,10.174373385925712,9.9066267178750351,9.6388800498243583,9.3711333817736815,9.1033867137230047,8.8356400456723279,8.567893377621651,8.3001467095709742,8.0324000415202974,{"$f":"AI2859+AI2877+AI2895+AI2913 + AI2931","v":7.7646533734696206},7.4969067054189438,7.229160037368267,6.9614133693175901,6.6936667012669133,6.4259200332162365,6.1581733651655597,5.8904266971148829,5.6226800290642061,5.3549333610135292,5.0871866929628524,4.8194400249121756,4.5516933568614988,{"$f":"AV2859+AV2877+AV2895+AV2913 + AV2931","v":4.283946688810822},4.0162000207601452,3.7484533527094688,3.4807066846587924,3.212960016608116,2.9452133485574397,{"$f":"BB2859+BB2877+BB2895+BB2913 + BB2931","v":2.6774666805067633},2.4097200124560869,2.1419733444054105,1.8742266763547342,1.6064800083040578,1.3387333402533814,1.070986672202705,0.80324000415202879,0.53549333610135252,0.26774666805067626,0]
[{"$f":"ROW()","v":2952},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I2862+I2880+I2898+I2916 + I2934","v":8.6330529635871064E-3},{"$f":"J2862+J2880+J2898+J2916 + J2934","v":8.3879751040445653E-3},8.1428972445020242E-3,7.8978193849594831E-3,7.6527415254169411E-3,7.4076636658743991E-3,{"$f":"O2862+O2880+O2898+O2916 + O2934","v":7.1607415436785856E-3},6.9138194214827722E-3,6.6668972992869587E-3,6.4199751770911452E-3,6.1730530548953317E-3,{"$f":"T2862+T2880+T2898+T2916 + T2934","v":5.9261309326995183E-3},5.6792088105037048E-3,{"$f":"V2862+V2880+V2898+V2916 + V2934","v":5.4322866883078913E-3},5.1853645661120778E-3,4.9384424439162643E-3,4.6915203217204509E-3,4.4445981995246374E-3,4.1976760773288239E-3,3.9507539551330104E-3,3.7038318329371974E-3,3.4569097107413843E-3,3.2099875885455713E-3,2.9630654663497583E-3,2.7161433441539452E-3,2.4692212219581322E-3,{"$f":"AI2862+AI2880+AI2898+AI2916 + AI2934","v":2.2222990997623191E-3},1.9753769775665061E-3,1.7284548553706928E-3,1.4815327331748796E-3,1.2346106109790663E-3,9.8768848878325304E-4,7.4076636658743978E-4,4.9384424439162652E-4,2.4692212219581326E-4,0,0,0,0,{"$f":"AV2862+AV2880+AV2898+AV2916 + AV2934","v":0},0,0,0,0,0,{"$f":"BB2862+BB2880+BB2898+BB2916 + BB2934","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2956},null,null,"Vehicle",null,null,null,null,{"$f":"I2866+I2884+I2902+I2920 + I2938","v":-0.31134462779195404},{"$f":"J2866+J2884+J2902+J2920 + J2938","v":-1.9953587858962396E-3},-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,{"$f":"O2866+O2884+O2902+O2920 + O2938","v":0},0,0,0,0,{"$f":"T2866+T2884+T2902+T2920 + T2938","v":0},0,{"$f":"V2866+V2884+V2902+V2920 + V2938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2866+AI2884+AI2902+AI2920 + AI2938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2866+AV2884+AV2902+AV2920 + AV2938","v":0},0,0,0,0,0,{"$f":"BB2866+BB2884+BB2902+BB2920 + BB2938","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2959},null,null,"FRC",null,null,null,null,{"$f":"I2869+I2887+I2905+I2923 + I2941","v":0},{"$f":"J2869+J2887+J2905+J2923 + J2941","v":0},0,0,0,0,{"$f":"O2869+O2887+O2905+O2923 + O2941","v":0},0,0,0,0,{"$f":"T2869+T2887+T2905+T2923 + T2941","v":0},0,{"$f":"V2869+V2887+V2905+V2923 + V2941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2869+AI2887+AI2905+AI2923 + AI2941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2869+AV2887+AV2905+AV2923 + AV2941","v":0},0,0,0,0,0,{"$f":"BB2869+BB2887+BB2905+BB2923 + BB2941","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2962},null,null,"Total",null,null,null,null,{"$f":"SUM(I2946:I2961)","v":35.460582104836547},{"$f":"SUM(J2946:J2961)","v":34.482429519204565},33.225939083117652,31.969448647030738,30.712958210943828,29.456467774856911,{"$f":"SUM(O2946:O2961)","v":28.260001169501194},27.064305943206996,25.868610716912791,24.672915490618589,23.477220264324387,{"$f":"SUM(T2946:T2961)","v":22.281525038030185},21.085829811735987,{"$f":"SUM(V2946:V2961)","v":19.890134585441782},18.69443935914758,17.498744132853378,16.303048906559177,15.107353680264978,13.911658453970775,12.715963227676575,11.520268001382371,11.169242653112169,10.818217304841967,10.467191956571765,10.116166608301562,9.7651412600313581,{"$f":"SUM(AI2946:AI2961)","v":9.4141159117611544},9.0630905634909542,8.7120652152207523,8.3610398669505468,8.0100145186803449,7.6589891704101429,7.3079638221399401,6.9569384738697364,6.6059131255995354,6.2548877773293317,5.9532548567549259,5.6516219361805202,5.3499890156061136,{"$f":"SUM(AV2946:AV2961)","v":5.0483560950317079},4.7467231744573013,4.4450902538828956,4.1434573333084899,3.8418244127340846,3.5401914921596789,{"$f":"SUM(BB2946:BB2961)","v":3.2385585715852736},2.9369256510108679,2.6352927304364622,2.3336598098620565,2.0320268892876507,1.730393968713245,1.4287610481388393,1.1271281275644338,0.82549520699002832,0.52386228641562271,0.22222936584121719]
[{"$f":"\"2015 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2015 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":2966},null,null,"High Pressure Mains - PE",null,null,null,null,57,{"$f":"(I2966-I$15)*(I2966>J$15)","v":56},55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2970},null,null,"Regulators",null,null,null,null,37,{"$f":"(I2970-I$15)*(I2970>J$15)","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2973},null,null,"Meter and Services Pipes",null,null,null,null,22,{"$f":"(I2973-I$15)*(I2973>J$15)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2976},null,null,"Information Technology",null,null,null,null,2,{"$f":"(I2976-I$15)*(I2976>J$15)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2980},null,null,"Equity Raising Cost",null,null,null,null,62.842774465500938,{"$f":"(I2980-I$15)*(I2980>J$15)","v":61.842774465500938},60.842774465500938,59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377]
[{"$f":"ROW()","v":2983},null,null,"High Pressure Mains - Steel",null,null,null,null,0.36032157943044762,{"$f":"I3073","v":0.27220326604816464},{"$f":"J3073","v":0.2686445981784556},{"$f":"K3073","v":0.26508593030874655},{"$f":"L3073","v":0.26152726243903751},{"$f":"M3073","v":0.25796859456932847},{"$f":"N3073","v":0.25440992669961943},{"$f":"O3073","v":0.25082668829539945},{"$f":"P3073","v":0.24724344989117947},{"$f":"Q3073","v":0.24366021148695949},{"$f":"R3073","v":0.24007697308273951},{"$f":"S3073","v":0.23649373467851953},{"$f":"T3073","v":0.23291049627429955},{"$f":"U3073","v":0.22932725787007957},{"$f":"V3073","v":0.22574401946585959},{"$f":"W3073","v":0.22216078106163958},{"$f":"X3073","v":0.21857754265741958},{"$f":"Y3073","v":0.2149943042531996},{"$f":"Z3073","v":0.21141106584897962},{"$f":"AA3073","v":0.20782782744475961},{"$f":"AB3073","v":0.2042445890405396},{"$f":"AC3073","v":0.20066135063631962},{"$f":"AD3073","v":0.19707811223209964},{"$f":"AE3073","v":0.19349487382787964},{"$f":"AF3073","v":0.18991163542365963},{"$f":"AG3073","v":0.18632839701943965},{"$f":"AH3073","v":0.18274515861521967},{"$f":"AI3073","v":0.17916192021099966},{"$f":"AJ3073","v":0.17557868180677966},{"$f":"AK3073","v":0.17199544340255968},{"$f":"AL3073","v":0.1684122049983397},{"$f":"AM3073","v":0.16482896659411969},{"$f":"AN3073","v":0.16124572818989968},{"$f":"AO3073","v":0.1576624897856797},{"$f":"AP3073","v":0.15407925138145973},{"$f":"AQ3073","v":0.15049601297723972},{"$f":"AR3073","v":0.14691277457301971},{"$f":"AS3073","v":0.14332953616879973},{"$f":"AT3073","v":0.13974629776457975},{"$f":"AU3073","v":0.13616305936035974},{"$f":"AV3073","v":0.13257982095613974},{"$f":"AW3073","v":0.12899658255191976},{"$f":"AX3073","v":0.12541334414769978},{"$f":"AY3073","v":0.12183010574347979},{"$f":"AZ3073","v":0.11824686733925979},{"$f":"BA3073","v":0.1146636289350398},{"$f":"BB3073","v":0.11108039053081981},{"$f":"BC3073","v":0.10749715212659981},{"$f":"BD3073","v":0.10391391372237982},{"$f":"BE3073","v":0.10033067531815983},{"$f":"BF3073","v":9.6747436913939833E-2},{"$f":"BG3073","v":9.3164198509719839E-2},{"$f":"BH3073","v":8.9580960105499846E-2},{"$f":"BI3073","v":8.5997721701279853E-2},{"$f":"BJ3073","v":8.241448329705986E-2},{"$f":"BK3073","v":7.8831244892839866E-2}]
[{"$f":"ROW()","v":2984},null,null,"High Pressure Mains - PE",null,null,null,null,1.5754672707549422,1.5508482298669837,1.5233319961650813,1.4958157624631789,1.4682995287612766,1.4407832950593742,1.4132670613574718,1.3855559425073254,1.357844823657179,1.3301337048070325,1.3024225859568861,1.2747114671067397,1.2470003482565932,1.2192892294064468,1.1915781105563004,1.1638669917061539,1.1361558728560075,1.1084447540058611,1.0807336351557146,1.0530225163055682,1.0253113974554218,0.99760027860527523,0.96988915975512868,0.94217804090498214,0.9144669220548356,0.88675580320468905,0.85904468435454251,0.83133356550439597,0.80362244665424942,0.77591132780410288,0.74820020895395634,0.72048909010380979,0.69277797125366325,0.66506685240351671,0.63735573355337016,0.60964461470322362,0.58193349585307708,0.55422237700293053,0.52651125815278399,0.49880013930263745,0.4710890204524909,0.44337790160234436,0.41566678275219782,0.38795566390205127,0.36024454505190473,0.33253342620175819,0.30482230735161164,0.27711118850146516,0.24940006965131864,0.22168895080117212,0.19397783195102561,0.16626671310087909,0.13855559425073258,0.11084447540058606,8.3133356550439547E-2,5.5422237700293031E-2]
[{"$f":"ROW()","v":2988},null,null,"Regulators",null,null,null,null,2.8035789175042605,2.7181466909676941,2.6431265099667831,2.5681063289658721,2.4930861479649611,2.4180659669640501,2.3430457859631391,2.2674636638352959,2.1918815417074526,2.1162994195796094,2.0407172974517662,1.965135175323923,1.8895530531960798,1.8139709310682366,1.7383888089403934,1.6628066868125502,1.587224564684707,1.5116424425568638,1.4360603204290205,1.3604781983011773,1.2848960761733341,1.2093139540454909,1.1337318319176477,1.0581497097898045,0.98256758766196128,0.90698546553411807,0.83140334340627486,0.75582122127843165,0.68023909915058844,0.60465697702274523,0.52907485489490202,0.45349273276705887,0.37791061063921572,0.30232848851137256,0.22674636638352941,0.15116424425568625,7.5582122127843127E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2989},null,null,"Secondary Gate Stations",null,null,null,null,2.6206487092749434E-2,2.6203483999081685E-2,2.5480274277178951E-2,2.4757064555276216E-2,2.4033854833373482E-2,2.3310645111470747E-2,2.2587435389568013E-2,2.1858808441517431E-2,2.1130181493466849E-2,2.0401554545416267E-2,1.9672927597365684E-2,1.8944300649315102E-2,1.821567370126452E-2,1.7487046753213938E-2,1.6758419805163356E-2,1.6029792857112774E-2,1.5301165909062194E-2,1.4572538961011614E-2,1.3843912012961033E-2,1.3115285064910453E-2,1.2386658116859873E-2,1.1658031168809292E-2,1.0929404220758712E-2,1.0200777272708132E-2,9.4721503246575512E-3,8.7435233766069709E-3,8.0148964285563905E-3,7.2862694805058094E-3,6.5576425324552282E-3,5.829015584404647E-3,5.1003886363540658E-3,4.3717616883034846E-3,3.6431347402529038E-3,2.914507792202323E-3,2.1858808441517423E-3,1.4572538961011615E-3,7.2862694805058076E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2993},null,null,"Vehicle",null,null,null,null,-0.37528100593877578,-1.0254172142413149,-6.5717377626082207E-3,-6.5717377626082207E-3,-6.5717377626082207E-3,-6.5717377626082207E-3,-6.5717377626082207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2996},null,null,"FRC",null,null,null,null,0,{"$f":"I3086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2999},null,null,"Total",null,null,null,null,{"$f":"SUM(I2983:I2998)","v":70.117861305475216},64.601997224271841,68.099375398582936,65.90486702264073,63.710358646698531,61.515850270756303,{"$f":"SUM(O2983:O2998)","v":59.32134189481409},57.142897703960443,55.032790533755147,52.922683363549844,50.81257619334454,{"$f":"SUM(T2983:T2998)","v":48.702469023139237},46.592361852933934,{"$f":"SUM(V2983:V2998)","v":44.482254682728637},42.372147512523327,40.262040342318016,38.15193317211272,36.041826001907417,33.931718831702113,31.821611661496803,29.711504491291507,27.601397321086207,25.491290150880896,24.750824390340128,24.010358629799359,23.269892869258594,{"$f":"SUM(AI2983:AI2998)","v":22.529427108717822},21.788961348177054,21.048495587636289,20.308029827095513,19.567564066554745,18.82709830601398,18.086632545473208,17.346166784932436,16.605701024391671,15.865235263850899,15.12476950331013,14.384303742769362,13.720148731304485,{"$f":"SUM(AV2983:AV2998)","v":13.055993719839611},12.391838708374735,11.727683696909859,11.063528685444984,10.399373673980108,9.7352186625152335,{"$f":"SUM(BB2983:BB2998)","v":9.0710636510503573},8.4069086395854828,7.7427536281206075,7.0785986166557322,6.414443605190856,5.7502885937259807,5.0861335822611053,4.4219785707962309,3.7578235593313547,3.0936685478664794,2.4295135364016045]
[{"$f":"ROW()","v":3003},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3006},null,null,"Regulators"]
[{"$f":"ROW()","v":3007},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3010},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3013},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3017},null,null,"Total"]
[{"$f":"ROW()","v":3020},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3023},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3027},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3030},null,null,"Information Technology"]
[{"$f":"ROW()","v":3031},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3034},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3037},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I883","v":-8.8118313382283001E-2},{"$f":"-'PTRM expenditure'!J883","v":-3.5586678697090614E-3},{"$f":"-'PTRM expenditure'!K883","v":-3.5586678697090606E-3},{"$f":"-'PTRM expenditure'!L883","v":-3.5586678697090606E-3},{"$f":"-'PTRM expenditure'!M883","v":-3.5586678697090601E-3},{"$f":"-'PTRM expenditure'!N883","v":-3.5586678697090601E-3},{"$f":"-IF($D3037=\"Land\",0,IF(O2983<0,O2983,IF(O2965<1,O2983,MAX(MIN(IF(O2965>0,((O2983-SUM($N3055:N3055))/O2965)*O$15,0),O2983*O$15),0))))*$K$6","v":-3.583238404219992E-3},{"$f":"-IF($D3037=\"Land\",0,IF(P2983<0,P2983,IF(P2965<1,P2983,MAX(MIN(IF(P2965>0,((P2983-SUM($N3055:O3055))/P2965)*P$15,0),P2983*P$15),0))))*$K$6","v":-3.583238404219992E-3},{"$f":"-IF($D3037=\"Land\",0,IF(Q2983<0,Q2983,IF(Q2965<1,Q2983,MAX(MIN(IF(Q2965>0,((Q2983-SUM($N3055:P3055))/Q2965)*Q$15,0),Q2983*Q$15),0))))*$K$6","v":-3.5832384042199924E-3},{"$f":"-IF($D3037=\"Land\",0,IF(R2983<0,R2983,IF(R2965<1,R2983,MAX(MIN(IF(R2965>0,((R2983-SUM($N3055:Q3055))/R2965)*R$15,0),R2983*R$15),0))))*$K$6","v":-3.5832384042199924E-3},{"$f":"-IF($D3037=\"Land\",0,IF(S2983<0,S2983,IF(S2965<1,S2983,MAX(MIN(IF(S2965>0,((S2983-SUM($N3055:R3055))/S2965)*S$15,0),S2983*S$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(T2983<0,T2983,IF(T2965<1,T2983,MAX(MIN(IF(T2965>0,((T2983-SUM($N3055:S3055))/T2965)*T$15,0),T2983*T$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(U2983<0,U2983,IF(U2965<1,U2983,MAX(MIN(IF(U2965>0,((U2983-SUM($N3055:T3055))/U2965)*U$15,0),U2983*U$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(V2983<0,V2983,IF(V2965<1,V2983,MAX(MIN(IF(V2965>0,((V2983-SUM($N3055:U3055))/V2965)*V$15,0),V2983*V$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(W2983<0,W2983,IF(W2965<1,W2983,MAX(MIN(IF(W2965>0,((W2983-SUM($N3055:V3055))/W2965)*W$15,0),W2983*W$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(X2983<0,X2983,IF(X2965<1,X2983,MAX(MIN(IF(X2965>0,((X2983-SUM($N3055:W3055))/X2965)*X$15,0),X2983*X$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(Y2983<0,Y2983,IF(Y2965<1,Y2983,MAX(MIN(IF(Y2965>0,((Y2983-SUM($N3055:X3055))/Y2965)*Y$15,0),Y2983*Y$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(Z2983<0,Z2983,IF(Z2965<1,Z2983,MAX(MIN(IF(Z2965>0,((Z2983-SUM($N3055:Y3055))/Z2965)*Z$15,0),Z2983*Z$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AA2983<0,AA2983,IF(AA2965<1,AA2983,MAX(MIN(IF(AA2965>0,((AA2983-SUM($N3055:Z3055))/AA2965)*AA$15,0),AA2983*AA$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AB2983<0,AB2983,IF(AB2965<1,AB2983,MAX(MIN(IF(AB2965>0,((AB2983-SUM($N3055:AA3055))/AB2965)*AB$15,0),AB2983*AB$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AC2983<0,AC2983,IF(AC2965<1,AC2983,MAX(MIN(IF(AC2965>0,((AC2983-SUM($N3055:AB3055))/AC2965)*AC$15,0),AC2983*AC$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AD2983<0,AD2983,IF(AD2965<1,AD2983,MAX(MIN(IF(AD2965>0,((AD2983-SUM($N3055:AC3055))/AD2965)*AD$15,0),AD2983*AD$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AE2983<0,AE2983,IF(AE2965<1,AE2983,MAX(MIN(IF(AE2965>0,((AE2983-SUM($N3055:AD3055))/AE2965)*AE$15,0),AE2983*AE$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AF2983<0,AF2983,IF(AF2965<1,AF2983,MAX(MIN(IF(AF2965>0,((AF2983-SUM($N3055:AE3055))/AF2965)*AF$15,0),AF2983*AF$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AG2983<0,AG2983,IF(AG2965<1,AG2983,MAX(MIN(IF(AG2965>0,((AG2983-SUM($N3055:AF3055))/AG2965)*AG$15,0),AG2983*AG$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AH2983<0,AH2983,IF(AH2965<1,AH2983,MAX(MIN(IF(AH2965>0,((AH2983-SUM($N3055:AG3055))/AH2965)*AH$15,0),AH2983*AH$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AI2983<0,AI2983,IF(AI2965<1,AI2983,MAX(MIN(IF(AI2965>0,((AI2983-SUM($N3055:AH3055))/AI2965)*AI$15,0),AI2983*AI$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AJ2983<0,AJ2983,IF(AJ2965<1,AJ2983,MAX(MIN(IF(AJ2965>0,((AJ2983-SUM($N3055:AI3055))/AJ2965)*AJ$15,0),AJ2983*AJ$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AK2983<0,AK2983,IF(AK2965<1,AK2983,MAX(MIN(IF(AK2965>0,((AK2983-SUM($N3055:AJ3055))/AK2965)*AK$15,0),AK2983*AK$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AL2983<0,AL2983,IF(AL2965<1,AL2983,MAX(MIN(IF(AL2965>0,((AL2983-SUM($N3055:AK3055))/AL2965)*AL$15,0),AL2983*AL$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AM2983<0,AM2983,IF(AM2965<1,AM2983,MAX(MIN(IF(AM2965>0,((AM2983-SUM($N3055:AL3055))/AM2965)*AM$15,0),AM2983*AM$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AN2983<0,AN2983,IF(AN2965<1,AN2983,MAX(MIN(IF(AN2965>0,((AN2983-SUM($N3055:AM3055))/AN2965)*AN$15,0),AN2983*AN$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AO2983<0,AO2983,IF(AO2965<1,AO2983,MAX(MIN(IF(AO2965>0,((AO2983-SUM($N3055:AN3055))/AO2965)*AO$15,0),AO2983*AO$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AP2983<0,AP2983,IF(AP2965<1,AP2983,MAX(MIN(IF(AP2965>0,((AP2983-SUM($N3055:AO3055))/AP2965)*AP$15,0),AP2983*AP$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AQ2983<0,AQ2983,IF(AQ2965<1,AQ2983,MAX(MIN(IF(AQ2965>0,((AQ2983-SUM($N3055:AP3055))/AQ2965)*AQ$15,0),AQ2983*AQ$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AR2983<0,AR2983,IF(AR2965<1,AR2983,MAX(MIN(IF(AR2965>0,((AR2983-SUM($N3055:AQ3055))/AR2965)*AR$15,0),AR2983*AR$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AS2983<0,AS2983,IF(AS2965<1,AS2983,MAX(MIN(IF(AS2965>0,((AS2983-SUM($N3055:AR3055))/AS2965)*AS$15,0),AS2983*AS$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AT2983<0,AT2983,IF(AT2965<1,AT2983,MAX(MIN(IF(AT2965>0,((AT2983-SUM($N3055:AS3055))/AT2965)*AT$15,0),AT2983*AT$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AU2983<0,AU2983,IF(AU2965<1,AU2983,MAX(MIN(IF(AU2965>0,((AU2983-SUM($N3055:AT3055))/AU2965)*AU$15,0),AU2983*AU$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AV2983<0,AV2983,IF(AV2965<1,AV2983,MAX(MIN(IF(AV2965>0,((AV2983-SUM($N3055:AU3055))/AV2965)*AV$15,0),AV2983*AV$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AW2983<0,AW2983,IF(AW2965<1,AW2983,MAX(MIN(IF(AW2965>0,((AW2983-SUM($N3055:AV3055))/AW2965)*AW$15,0),AW2983*AW$15),0))))*$K$6","v":-3.5832384042199929E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AX2983<0,AX2983,IF(AX2965<1,AX2983,MAX(MIN(IF(AX2965>0,((AX2983-SUM($N3055:AW3055))/AX2965)*AX$15,0),AX2983*AX$15),0))))*$K$6","v":-3.5832384042199933E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AY2983<0,AY2983,IF(AY2965<1,AY2983,MAX(MIN(IF(AY2965>0,((AY2983-SUM($N3055:AX3055))/AY2965)*AY$15,0),AY2983*AY$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(AZ2983<0,AZ2983,IF(AZ2965<1,AZ2983,MAX(MIN(IF(AZ2965>0,((AZ2983-SUM($N3055:AY3055))/AZ2965)*AZ$15,0),AZ2983*AZ$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BA2983<0,BA2983,IF(BA2965<1,BA2983,MAX(MIN(IF(BA2965>0,((BA2983-SUM($N3055:AZ3055))/BA2965)*BA$15,0),BA2983*BA$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BB2983<0,BB2983,IF(BB2965<1,BB2983,MAX(MIN(IF(BB2965>0,((BB2983-SUM($N3055:BA3055))/BB2965)*BB$15,0),BB2983*BB$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BC2983<0,BC2983,IF(BC2965<1,BC2983,MAX(MIN(IF(BC2965>0,((BC2983-SUM($N3055:BB3055))/BC2965)*BC$15,0),BC2983*BC$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BD2983<0,BD2983,IF(BD2965<1,BD2983,MAX(MIN(IF(BD2965>0,((BD2983-SUM($N3055:BC3055))/BD2965)*BD$15,0),BD2983*BD$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BE2983<0,BE2983,IF(BE2965<1,BE2983,MAX(MIN(IF(BE2965>0,((BE2983-SUM($N3055:BD3055))/BE2965)*BE$15,0),BE2983*BE$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BF2983<0,BF2983,IF(BF2965<1,BF2983,MAX(MIN(IF(BF2965>0,((BF2983-SUM($N3055:BE3055))/BF2965)*BF$15,0),BF2983*BF$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BG2983<0,BG2983,IF(BG2965<1,BG2983,MAX(MIN(IF(BG2965>0,((BG2983-SUM($N3055:BF3055))/BG2965)*BG$15,0),BG2983*BG$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BH2983<0,BH2983,IF(BH2965<1,BH2983,MAX(MIN(IF(BH2965>0,((BH2983-SUM($N3055:BG3055))/BH2965)*BH$15,0),BH2983*BH$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BI2983<0,BI2983,IF(BI2965<1,BI2983,MAX(MIN(IF(BI2965>0,((BI2983-SUM($N3055:BH3055))/BI2965)*BI$15,0),BI2983*BI$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BJ2983<0,BJ2983,IF(BJ2965<1,BJ2983,MAX(MIN(IF(BJ2965>0,((BJ2983-SUM($N3055:BI3055))/BJ2965)*BJ$15,0),BJ2983*BJ$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BK2983<0,BK2983,IF(BK2965<1,BK2983,MAX(MIN(IF(BK2965>0,((BK2983-SUM($N3055:BJ3055))/BK2965)*BK$15,0),BK2983*BK$15),0))))*$K$6","v":-3.5832384042199937E-3},{"$f":"-IF($D3037=\"Land\",0,IF(BL2983<0,BL2983,IF(BL2965<1,BL2983,MAX(MIN(IF(BL2965>0,((BL2983-SUM($N3055:BK3055))/BL2965)*BL$15,0),BL2983*BL$15),0))))*$K$6","v":-3.5832384042199937E-3}]
[{"$f":"ROW()","v":3041},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I887","v":0},{"$f":"-'PTRM expenditure'!J887","v":0},{"$f":"-'PTRM expenditure'!K887","v":0},{"$f":"-'PTRM expenditure'!L887","v":0},{"$f":"-'PTRM expenditure'!M887","v":0},{"$f":"-'PTRM expenditure'!N887","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(O2987<0,O2987,IF(O2969<1,O2987,MAX(MIN(IF(O2969>0,((O2987-SUM($N3059:N3059))/O2969)*O$15,0),O2987*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(P2987<0,P2987,IF(P2969<1,P2987,MAX(MIN(IF(P2969>0,((P2987-SUM($N3059:O3059))/P2969)*P$15,0),P2987*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(Q2987<0,Q2987,IF(Q2969<1,Q2987,MAX(MIN(IF(Q2969>0,((Q2987-SUM($N3059:P3059))/Q2969)*Q$15,0),Q2987*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(R2987<0,R2987,IF(R2969<1,R2987,MAX(MIN(IF(R2969>0,((R2987-SUM($N3059:Q3059))/R2969)*R$15,0),R2987*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(S2987<0,S2987,IF(S2969<1,S2987,MAX(MIN(IF(S2969>0,((S2987-SUM($N3059:R3059))/S2969)*S$15,0),S2987*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(T2987<0,T2987,IF(T2969<1,T2987,MAX(MIN(IF(T2969>0,((T2987-SUM($N3059:S3059))/T2969)*T$15,0),T2987*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(U2987<0,U2987,IF(U2969<1,U2987,MAX(MIN(IF(U2969>0,((U2987-SUM($N3059:T3059))/U2969)*U$15,0),U2987*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(V2987<0,V2987,IF(V2969<1,V2987,MAX(MIN(IF(V2969>0,((V2987-SUM($N3059:U3059))/V2969)*V$15,0),V2987*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(W2987<0,W2987,IF(W2969<1,W2987,MAX(MIN(IF(W2969>0,((W2987-SUM($N3059:V3059))/W2969)*W$15,0),W2987*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(X2987<0,X2987,IF(X2969<1,X2987,MAX(MIN(IF(X2969>0,((X2987-SUM($N3059:W3059))/X2969)*X$15,0),X2987*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(Y2987<0,Y2987,IF(Y2969<1,Y2987,MAX(MIN(IF(Y2969>0,((Y2987-SUM($N3059:X3059))/Y2969)*Y$15,0),Y2987*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(Z2987<0,Z2987,IF(Z2969<1,Z2987,MAX(MIN(IF(Z2969>0,((Z2987-SUM($N3059:Y3059))/Z2969)*Z$15,0),Z2987*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AA2987<0,AA2987,IF(AA2969<1,AA2987,MAX(MIN(IF(AA2969>0,((AA2987-SUM($N3059:Z3059))/AA2969)*AA$15,0),AA2987*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AB2987<0,AB2987,IF(AB2969<1,AB2987,MAX(MIN(IF(AB2969>0,((AB2987-SUM($N3059:AA3059))/AB2969)*AB$15,0),AB2987*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AC2987<0,AC2987,IF(AC2969<1,AC2987,MAX(MIN(IF(AC2969>0,((AC2987-SUM($N3059:AB3059))/AC2969)*AC$15,0),AC2987*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AD2987<0,AD2987,IF(AD2969<1,AD2987,MAX(MIN(IF(AD2969>0,((AD2987-SUM($N3059:AC3059))/AD2969)*AD$15,0),AD2987*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AE2987<0,AE2987,IF(AE2969<1,AE2987,MAX(MIN(IF(AE2969>0,((AE2987-SUM($N3059:AD3059))/AE2969)*AE$15,0),AE2987*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AF2987<0,AF2987,IF(AF2969<1,AF2987,MAX(MIN(IF(AF2969>0,((AF2987-SUM($N3059:AE3059))/AF2969)*AF$15,0),AF2987*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AG2987<0,AG2987,IF(AG2969<1,AG2987,MAX(MIN(IF(AG2969>0,((AG2987-SUM($N3059:AF3059))/AG2969)*AG$15,0),AG2987*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AH2987<0,AH2987,IF(AH2969<1,AH2987,MAX(MIN(IF(AH2969>0,((AH2987-SUM($N3059:AG3059))/AH2969)*AH$15,0),AH2987*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AI2987<0,AI2987,IF(AI2969<1,AI2987,MAX(MIN(IF(AI2969>0,((AI2987-SUM($N3059:AH3059))/AI2969)*AI$15,0),AI2987*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AJ2987<0,AJ2987,IF(AJ2969<1,AJ2987,MAX(MIN(IF(AJ2969>0,((AJ2987-SUM($N3059:AI3059))/AJ2969)*AJ$15,0),AJ2987*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AK2987<0,AK2987,IF(AK2969<1,AK2987,MAX(MIN(IF(AK2969>0,((AK2987-SUM($N3059:AJ3059))/AK2969)*AK$15,0),AK2987*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AL2987<0,AL2987,IF(AL2969<1,AL2987,MAX(MIN(IF(AL2969>0,((AL2987-SUM($N3059:AK3059))/AL2969)*AL$15,0),AL2987*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AM2987<0,AM2987,IF(AM2969<1,AM2987,MAX(MIN(IF(AM2969>0,((AM2987-SUM($N3059:AL3059))/AM2969)*AM$15,0),AM2987*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AN2987<0,AN2987,IF(AN2969<1,AN2987,MAX(MIN(IF(AN2969>0,((AN2987-SUM($N3059:AM3059))/AN2969)*AN$15,0),AN2987*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AO2987<0,AO2987,IF(AO2969<1,AO2987,MAX(MIN(IF(AO2969>0,((AO2987-SUM($N3059:AN3059))/AO2969)*AO$15,0),AO2987*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AP2987<0,AP2987,IF(AP2969<1,AP2987,MAX(MIN(IF(AP2969>0,((AP2987-SUM($N3059:AO3059))/AP2969)*AP$15,0),AP2987*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AQ2987<0,AQ2987,IF(AQ2969<1,AQ2987,MAX(MIN(IF(AQ2969>0,((AQ2987-SUM($N3059:AP3059))/AQ2969)*AQ$15,0),AQ2987*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AR2987<0,AR2987,IF(AR2969<1,AR2987,MAX(MIN(IF(AR2969>0,((AR2987-SUM($N3059:AQ3059))/AR2969)*AR$15,0),AR2987*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AS2987<0,AS2987,IF(AS2969<1,AS2987,MAX(MIN(IF(AS2969>0,((AS2987-SUM($N3059:AR3059))/AS2969)*AS$15,0),AS2987*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AT2987<0,AT2987,IF(AT2969<1,AT2987,MAX(MIN(IF(AT2969>0,((AT2987-SUM($N3059:AS3059))/AT2969)*AT$15,0),AT2987*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AU2987<0,AU2987,IF(AU2969<1,AU2987,MAX(MIN(IF(AU2969>0,((AU2987-SUM($N3059:AT3059))/AU2969)*AU$15,0),AU2987*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AV2987<0,AV2987,IF(AV2969<1,AV2987,MAX(MIN(IF(AV2969>0,((AV2987-SUM($N3059:AU3059))/AV2969)*AV$15,0),AV2987*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AW2987<0,AW2987,IF(AW2969<1,AW2987,MAX(MIN(IF(AW2969>0,((AW2987-SUM($N3059:AV3059))/AW2969)*AW$15,0),AW2987*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AX2987<0,AX2987,IF(AX2969<1,AX2987,MAX(MIN(IF(AX2969>0,((AX2987-SUM($N3059:AW3059))/AX2969)*AX$15,0),AX2987*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AY2987<0,AY2987,IF(AY2969<1,AY2987,MAX(MIN(IF(AY2969>0,((AY2987-SUM($N3059:AX3059))/AY2969)*AY$15,0),AY2987*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(AZ2987<0,AZ2987,IF(AZ2969<1,AZ2987,MAX(MIN(IF(AZ2969>0,((AZ2987-SUM($N3059:AY3059))/AZ2969)*AZ$15,0),AZ2987*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BA2987<0,BA2987,IF(BA2969<1,BA2987,MAX(MIN(IF(BA2969>0,((BA2987-SUM($N3059:AZ3059))/BA2969)*BA$15,0),BA2987*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BB2987<0,BB2987,IF(BB2969<1,BB2987,MAX(MIN(IF(BB2969>0,((BB2987-SUM($N3059:BA3059))/BB2969)*BB$15,0),BB2987*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BC2987<0,BC2987,IF(BC2969<1,BC2987,MAX(MIN(IF(BC2969>0,((BC2987-SUM($N3059:BB3059))/BC2969)*BC$15,0),BC2987*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BD2987<0,BD2987,IF(BD2969<1,BD2987,MAX(MIN(IF(BD2969>0,((BD2987-SUM($N3059:BC3059))/BD2969)*BD$15,0),BD2987*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BE2987<0,BE2987,IF(BE2969<1,BE2987,MAX(MIN(IF(BE2969>0,((BE2987-SUM($N3059:BD3059))/BE2969)*BE$15,0),BE2987*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BF2987<0,BF2987,IF(BF2969<1,BF2987,MAX(MIN(IF(BF2969>0,((BF2987-SUM($N3059:BE3059))/BF2969)*BF$15,0),BF2987*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BG2987<0,BG2987,IF(BG2969<1,BG2987,MAX(MIN(IF(BG2969>0,((BG2987-SUM($N3059:BF3059))/BG2969)*BG$15,0),BG2987*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BH2987<0,BH2987,IF(BH2969<1,BH2987,MAX(MIN(IF(BH2969>0,((BH2987-SUM($N3059:BG3059))/BH2969)*BH$15,0),BH2987*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BI2987<0,BI2987,IF(BI2969<1,BI2987,MAX(MIN(IF(BI2969>0,((BI2987-SUM($N3059:BH3059))/BI2969)*BI$15,0),BI2987*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BJ2987<0,BJ2987,IF(BJ2969<1,BJ2987,MAX(MIN(IF(BJ2969>0,((BJ2987-SUM($N3059:BI3059))/BJ2969)*BJ$15,0),BJ2987*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BK2987<0,BK2987,IF(BK2969<1,BK2987,MAX(MIN(IF(BK2969>0,((BK2987-SUM($N3059:BJ3059))/BK2969)*BK$15,0),BK2987*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(BL2987<0,BL2987,IF(BL2969<1,BL2987,MAX(MIN(IF(BL2969>0,((BL2987-SUM($N3059:BK3059))/BL2969)*BL$15,0),BL2987*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3044},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I890","v":-0.386310345637636},{"$f":"-'PTRM expenditure'!J890","v":1.0105305508165547},{"$f":"-'PTRM expenditure'!K890","v":0},{"$f":"-'PTRM expenditure'!L890","v":0},{"$f":"-'PTRM expenditure'!M890","v":0},{"$f":"-'PTRM expenditure'!N890","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(O2990<0,O2990,IF(O2972<1,O2990,MAX(MIN(IF(O2972>0,((O2990-SUM($N3062:N3062))/O2972)*O$15,0),O2990*O$15),0))))*$K$6","v":6.5181049868545671E-3},{"$f":"-IF($D3044=\"Land\",0,IF(P2990<0,P2990,IF(P2972<1,P2990,MAX(MIN(IF(P2972>0,((P2990-SUM($N3062:O3062))/P2972)*P$15,0),P2990*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(Q2990<0,Q2990,IF(Q2972<1,Q2990,MAX(MIN(IF(Q2972>0,((Q2990-SUM($N3062:P3062))/Q2972)*Q$15,0),Q2990*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(R2990<0,R2990,IF(R2972<1,R2990,MAX(MIN(IF(R2972>0,((R2990-SUM($N3062:Q3062))/R2972)*R$15,0),R2990*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(S2990<0,S2990,IF(S2972<1,S2990,MAX(MIN(IF(S2972>0,((S2990-SUM($N3062:R3062))/S2972)*S$15,0),S2990*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(T2990<0,T2990,IF(T2972<1,T2990,MAX(MIN(IF(T2972>0,((T2990-SUM($N3062:S3062))/T2972)*T$15,0),T2990*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(U2990<0,U2990,IF(U2972<1,U2990,MAX(MIN(IF(U2972>0,((U2990-SUM($N3062:T3062))/U2972)*U$15,0),U2990*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(V2990<0,V2990,IF(V2972<1,V2990,MAX(MIN(IF(V2972>0,((V2990-SUM($N3062:U3062))/V2972)*V$15,0),V2990*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(W2990<0,W2990,IF(W2972<1,W2990,MAX(MIN(IF(W2972>0,((W2990-SUM($N3062:V3062))/W2972)*W$15,0),W2990*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(X2990<0,X2990,IF(X2972<1,X2990,MAX(MIN(IF(X2972>0,((X2990-SUM($N3062:W3062))/X2972)*X$15,0),X2990*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(Y2990<0,Y2990,IF(Y2972<1,Y2990,MAX(MIN(IF(Y2972>0,((Y2990-SUM($N3062:X3062))/Y2972)*Y$15,0),Y2990*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(Z2990<0,Z2990,IF(Z2972<1,Z2990,MAX(MIN(IF(Z2972>0,((Z2990-SUM($N3062:Y3062))/Z2972)*Z$15,0),Z2990*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AA2990<0,AA2990,IF(AA2972<1,AA2990,MAX(MIN(IF(AA2972>0,((AA2990-SUM($N3062:Z3062))/AA2972)*AA$15,0),AA2990*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AB2990<0,AB2990,IF(AB2972<1,AB2990,MAX(MIN(IF(AB2972>0,((AB2990-SUM($N3062:AA3062))/AB2972)*AB$15,0),AB2990*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AC2990<0,AC2990,IF(AC2972<1,AC2990,MAX(MIN(IF(AC2972>0,((AC2990-SUM($N3062:AB3062))/AC2972)*AC$15,0),AC2990*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AD2990<0,AD2990,IF(AD2972<1,AD2990,MAX(MIN(IF(AD2972>0,((AD2990-SUM($N3062:AC3062))/AD2972)*AD$15,0),AD2990*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AE2990<0,AE2990,IF(AE2972<1,AE2990,MAX(MIN(IF(AE2972>0,((AE2990-SUM($N3062:AD3062))/AE2972)*AE$15,0),AE2990*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AF2990<0,AF2990,IF(AF2972<1,AF2990,MAX(MIN(IF(AF2972>0,((AF2990-SUM($N3062:AE3062))/AF2972)*AF$15,0),AF2990*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AG2990<0,AG2990,IF(AG2972<1,AG2990,MAX(MIN(IF(AG2972>0,((AG2990-SUM($N3062:AF3062))/AG2972)*AG$15,0),AG2990*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AH2990<0,AH2990,IF(AH2972<1,AH2990,MAX(MIN(IF(AH2972>0,((AH2990-SUM($N3062:AG3062))/AH2972)*AH$15,0),AH2990*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AI2990<0,AI2990,IF(AI2972<1,AI2990,MAX(MIN(IF(AI2972>0,((AI2990-SUM($N3062:AH3062))/AI2972)*AI$15,0),AI2990*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AJ2990<0,AJ2990,IF(AJ2972<1,AJ2990,MAX(MIN(IF(AJ2972>0,((AJ2990-SUM($N3062:AI3062))/AJ2972)*AJ$15,0),AJ2990*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AK2990<0,AK2990,IF(AK2972<1,AK2990,MAX(MIN(IF(AK2972>0,((AK2990-SUM($N3062:AJ3062))/AK2972)*AK$15,0),AK2990*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AL2990<0,AL2990,IF(AL2972<1,AL2990,MAX(MIN(IF(AL2972>0,((AL2990-SUM($N3062:AK3062))/AL2972)*AL$15,0),AL2990*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AM2990<0,AM2990,IF(AM2972<1,AM2990,MAX(MIN(IF(AM2972>0,((AM2990-SUM($N3062:AL3062))/AM2972)*AM$15,0),AM2990*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AN2990<0,AN2990,IF(AN2972<1,AN2990,MAX(MIN(IF(AN2972>0,((AN2990-SUM($N3062:AM3062))/AN2972)*AN$15,0),AN2990*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AO2990<0,AO2990,IF(AO2972<1,AO2990,MAX(MIN(IF(AO2972>0,((AO2990-SUM($N3062:AN3062))/AO2972)*AO$15,0),AO2990*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AP2990<0,AP2990,IF(AP2972<1,AP2990,MAX(MIN(IF(AP2972>0,((AP2990-SUM($N3062:AO3062))/AP2972)*AP$15,0),AP2990*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AQ2990<0,AQ2990,IF(AQ2972<1,AQ2990,MAX(MIN(IF(AQ2972>0,((AQ2990-SUM($N3062:AP3062))/AQ2972)*AQ$15,0),AQ2990*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AR2990<0,AR2990,IF(AR2972<1,AR2990,MAX(MIN(IF(AR2972>0,((AR2990-SUM($N3062:AQ3062))/AR2972)*AR$15,0),AR2990*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AS2990<0,AS2990,IF(AS2972<1,AS2990,MAX(MIN(IF(AS2972>0,((AS2990-SUM($N3062:AR3062))/AS2972)*AS$15,0),AS2990*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AT2990<0,AT2990,IF(AT2972<1,AT2990,MAX(MIN(IF(AT2972>0,((AT2990-SUM($N3062:AS3062))/AT2972)*AT$15,0),AT2990*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AU2990<0,AU2990,IF(AU2972<1,AU2990,MAX(MIN(IF(AU2972>0,((AU2990-SUM($N3062:AT3062))/AU2972)*AU$15,0),AU2990*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AV2990<0,AV2990,IF(AV2972<1,AV2990,MAX(MIN(IF(AV2972>0,((AV2990-SUM($N3062:AU3062))/AV2972)*AV$15,0),AV2990*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AW2990<0,AW2990,IF(AW2972<1,AW2990,MAX(MIN(IF(AW2972>0,((AW2990-SUM($N3062:AV3062))/AW2972)*AW$15,0),AW2990*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AX2990<0,AX2990,IF(AX2972<1,AX2990,MAX(MIN(IF(AX2972>0,((AX2990-SUM($N3062:AW3062))/AX2972)*AX$15,0),AX2990*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AY2990<0,AY2990,IF(AY2972<1,AY2990,MAX(MIN(IF(AY2972>0,((AY2990-SUM($N3062:AX3062))/AY2972)*AY$15,0),AY2990*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(AZ2990<0,AZ2990,IF(AZ2972<1,AZ2990,MAX(MIN(IF(AZ2972>0,((AZ2990-SUM($N3062:AY3062))/AZ2972)*AZ$15,0),AZ2990*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BA2990<0,BA2990,IF(BA2972<1,BA2990,MAX(MIN(IF(BA2972>0,((BA2990-SUM($N3062:AZ3062))/BA2972)*BA$15,0),BA2990*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BB2990<0,BB2990,IF(BB2972<1,BB2990,MAX(MIN(IF(BB2972>0,((BB2990-SUM($N3062:BA3062))/BB2972)*BB$15,0),BB2990*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BC2990<0,BC2990,IF(BC2972<1,BC2990,MAX(MIN(IF(BC2972>0,((BC2990-SUM($N3062:BB3062))/BC2972)*BC$15,0),BC2990*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BD2990<0,BD2990,IF(BD2972<1,BD2990,MAX(MIN(IF(BD2972>0,((BD2990-SUM($N3062:BC3062))/BD2972)*BD$15,0),BD2990*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BE2990<0,BE2990,IF(BE2972<1,BE2990,MAX(MIN(IF(BE2972>0,((BE2990-SUM($N3062:BD3062))/BE2972)*BE$15,0),BE2990*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BF2990<0,BF2990,IF(BF2972<1,BF2990,MAX(MIN(IF(BF2972>0,((BF2990-SUM($N3062:BE3062))/BF2972)*BF$15,0),BF2990*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BG2990<0,BG2990,IF(BG2972<1,BG2990,MAX(MIN(IF(BG2972>0,((BG2990-SUM($N3062:BF3062))/BG2972)*BG$15,0),BG2990*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BH2990<0,BH2990,IF(BH2972<1,BH2990,MAX(MIN(IF(BH2972>0,((BH2990-SUM($N3062:BG3062))/BH2972)*BH$15,0),BH2990*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BI2990<0,BI2990,IF(BI2972<1,BI2990,MAX(MIN(IF(BI2972>0,((BI2990-SUM($N3062:BH3062))/BI2972)*BI$15,0),BI2990*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BJ2990<0,BJ2990,IF(BJ2972<1,BJ2990,MAX(MIN(IF(BJ2972>0,((BJ2990-SUM($N3062:BI3062))/BJ2972)*BJ$15,0),BJ2990*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BK2990<0,BK2990,IF(BK2972<1,BK2990,MAX(MIN(IF(BK2972>0,((BK2990-SUM($N3062:BJ3062))/BK2972)*BK$15,0),BK2990*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(BL2990<0,BL2990,IF(BL2972<1,BL2990,MAX(MIN(IF(BL2972>0,((BL2990-SUM($N3062:BK3062))/BL2972)*BL$15,0),BL2990*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3048},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I894","v":-1.8953262807368427},{"$f":"-'PTRM expenditure'!J894","v":3.662510522958057},{"$f":"-'PTRM expenditure'!K894","v":0},{"$f":"-'PTRM expenditure'!L894","v":0},{"$f":"-'PTRM expenditure'!M894","v":0},{"$f":"-'PTRM expenditure'!N894","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(O2994<0,O2994,IF(O2976<1,O2994,MAX(MIN(IF(O2976>0,((O2994-SUM($N3066:N3066))/O2976)*O$15,0),O2994*O$15),0))))*$K$6","v":2.3623855889177481E-2},{"$f":"-IF($D3048=\"Land\",0,IF(P2994<0,P2994,IF(P2976<1,P2994,MAX(MIN(IF(P2976>0,((P2994-SUM($N3066:O3066))/P2976)*P$15,0),P2994*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(Q2994<0,Q2994,IF(Q2976<1,Q2994,MAX(MIN(IF(Q2976>0,((Q2994-SUM($N3066:P3066))/Q2976)*Q$15,0),Q2994*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(R2994<0,R2994,IF(R2976<1,R2994,MAX(MIN(IF(R2976>0,((R2994-SUM($N3066:Q3066))/R2976)*R$15,0),R2994*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(S2994<0,S2994,IF(S2976<1,S2994,MAX(MIN(IF(S2976>0,((S2994-SUM($N3066:R3066))/S2976)*S$15,0),S2994*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(T2994<0,T2994,IF(T2976<1,T2994,MAX(MIN(IF(T2976>0,((T2994-SUM($N3066:S3066))/T2976)*T$15,0),T2994*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(U2994<0,U2994,IF(U2976<1,U2994,MAX(MIN(IF(U2976>0,((U2994-SUM($N3066:T3066))/U2976)*U$15,0),U2994*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(V2994<0,V2994,IF(V2976<1,V2994,MAX(MIN(IF(V2976>0,((V2994-SUM($N3066:U3066))/V2976)*V$15,0),V2994*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(W2994<0,W2994,IF(W2976<1,W2994,MAX(MIN(IF(W2976>0,((W2994-SUM($N3066:V3066))/W2976)*W$15,0),W2994*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(X2994<0,X2994,IF(X2976<1,X2994,MAX(MIN(IF(X2976>0,((X2994-SUM($N3066:W3066))/X2976)*X$15,0),X2994*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(Y2994<0,Y2994,IF(Y2976<1,Y2994,MAX(MIN(IF(Y2976>0,((Y2994-SUM($N3066:X3066))/Y2976)*Y$15,0),Y2994*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(Z2994<0,Z2994,IF(Z2976<1,Z2994,MAX(MIN(IF(Z2976>0,((Z2994-SUM($N3066:Y3066))/Z2976)*Z$15,0),Z2994*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AA2994<0,AA2994,IF(AA2976<1,AA2994,MAX(MIN(IF(AA2976>0,((AA2994-SUM($N3066:Z3066))/AA2976)*AA$15,0),AA2994*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AB2994<0,AB2994,IF(AB2976<1,AB2994,MAX(MIN(IF(AB2976>0,((AB2994-SUM($N3066:AA3066))/AB2976)*AB$15,0),AB2994*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AC2994<0,AC2994,IF(AC2976<1,AC2994,MAX(MIN(IF(AC2976>0,((AC2994-SUM($N3066:AB3066))/AC2976)*AC$15,0),AC2994*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AD2994<0,AD2994,IF(AD2976<1,AD2994,MAX(MIN(IF(AD2976>0,((AD2994-SUM($N3066:AC3066))/AD2976)*AD$15,0),AD2994*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AE2994<0,AE2994,IF(AE2976<1,AE2994,MAX(MIN(IF(AE2976>0,((AE2994-SUM($N3066:AD3066))/AE2976)*AE$15,0),AE2994*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AF2994<0,AF2994,IF(AF2976<1,AF2994,MAX(MIN(IF(AF2976>0,((AF2994-SUM($N3066:AE3066))/AF2976)*AF$15,0),AF2994*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AG2994<0,AG2994,IF(AG2976<1,AG2994,MAX(MIN(IF(AG2976>0,((AG2994-SUM($N3066:AF3066))/AG2976)*AG$15,0),AG2994*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AH2994<0,AH2994,IF(AH2976<1,AH2994,MAX(MIN(IF(AH2976>0,((AH2994-SUM($N3066:AG3066))/AH2976)*AH$15,0),AH2994*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AI2994<0,AI2994,IF(AI2976<1,AI2994,MAX(MIN(IF(AI2976>0,((AI2994-SUM($N3066:AH3066))/AI2976)*AI$15,0),AI2994*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AJ2994<0,AJ2994,IF(AJ2976<1,AJ2994,MAX(MIN(IF(AJ2976>0,((AJ2994-SUM($N3066:AI3066))/AJ2976)*AJ$15,0),AJ2994*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AK2994<0,AK2994,IF(AK2976<1,AK2994,MAX(MIN(IF(AK2976>0,((AK2994-SUM($N3066:AJ3066))/AK2976)*AK$15,0),AK2994*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AL2994<0,AL2994,IF(AL2976<1,AL2994,MAX(MIN(IF(AL2976>0,((AL2994-SUM($N3066:AK3066))/AL2976)*AL$15,0),AL2994*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AM2994<0,AM2994,IF(AM2976<1,AM2994,MAX(MIN(IF(AM2976>0,((AM2994-SUM($N3066:AL3066))/AM2976)*AM$15,0),AM2994*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AN2994<0,AN2994,IF(AN2976<1,AN2994,MAX(MIN(IF(AN2976>0,((AN2994-SUM($N3066:AM3066))/AN2976)*AN$15,0),AN2994*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AO2994<0,AO2994,IF(AO2976<1,AO2994,MAX(MIN(IF(AO2976>0,((AO2994-SUM($N3066:AN3066))/AO2976)*AO$15,0),AO2994*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AP2994<0,AP2994,IF(AP2976<1,AP2994,MAX(MIN(IF(AP2976>0,((AP2994-SUM($N3066:AO3066))/AP2976)*AP$15,0),AP2994*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AQ2994<0,AQ2994,IF(AQ2976<1,AQ2994,MAX(MIN(IF(AQ2976>0,((AQ2994-SUM($N3066:AP3066))/AQ2976)*AQ$15,0),AQ2994*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AR2994<0,AR2994,IF(AR2976<1,AR2994,MAX(MIN(IF(AR2976>0,((AR2994-SUM($N3066:AQ3066))/AR2976)*AR$15,0),AR2994*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AS2994<0,AS2994,IF(AS2976<1,AS2994,MAX(MIN(IF(AS2976>0,((AS2994-SUM($N3066:AR3066))/AS2976)*AS$15,0),AS2994*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AT2994<0,AT2994,IF(AT2976<1,AT2994,MAX(MIN(IF(AT2976>0,((AT2994-SUM($N3066:AS3066))/AT2976)*AT$15,0),AT2994*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AU2994<0,AU2994,IF(AU2976<1,AU2994,MAX(MIN(IF(AU2976>0,((AU2994-SUM($N3066:AT3066))/AU2976)*AU$15,0),AU2994*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AV2994<0,AV2994,IF(AV2976<1,AV2994,MAX(MIN(IF(AV2976>0,((AV2994-SUM($N3066:AU3066))/AV2976)*AV$15,0),AV2994*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AW2994<0,AW2994,IF(AW2976<1,AW2994,MAX(MIN(IF(AW2976>0,((AW2994-SUM($N3066:AV3066))/AW2976)*AW$15,0),AW2994*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AX2994<0,AX2994,IF(AX2976<1,AX2994,MAX(MIN(IF(AX2976>0,((AX2994-SUM($N3066:AW3066))/AX2976)*AX$15,0),AX2994*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AY2994<0,AY2994,IF(AY2976<1,AY2994,MAX(MIN(IF(AY2976>0,((AY2994-SUM($N3066:AX3066))/AY2976)*AY$15,0),AY2994*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(AZ2994<0,AZ2994,IF(AZ2976<1,AZ2994,MAX(MIN(IF(AZ2976>0,((AZ2994-SUM($N3066:AY3066))/AZ2976)*AZ$15,0),AZ2994*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BA2994<0,BA2994,IF(BA2976<1,BA2994,MAX(MIN(IF(BA2976>0,((BA2994-SUM($N3066:AZ3066))/BA2976)*BA$15,0),BA2994*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BB2994<0,BB2994,IF(BB2976<1,BB2994,MAX(MIN(IF(BB2976>0,((BB2994-SUM($N3066:BA3066))/BB2976)*BB$15,0),BB2994*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BC2994<0,BC2994,IF(BC2976<1,BC2994,MAX(MIN(IF(BC2976>0,((BC2994-SUM($N3066:BB3066))/BC2976)*BC$15,0),BC2994*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BD2994<0,BD2994,IF(BD2976<1,BD2994,MAX(MIN(IF(BD2976>0,((BD2994-SUM($N3066:BC3066))/BD2976)*BD$15,0),BD2994*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BE2994<0,BE2994,IF(BE2976<1,BE2994,MAX(MIN(IF(BE2976>0,((BE2994-SUM($N3066:BD3066))/BE2976)*BE$15,0),BE2994*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BF2994<0,BF2994,IF(BF2976<1,BF2994,MAX(MIN(IF(BF2976>0,((BF2994-SUM($N3066:BE3066))/BF2976)*BF$15,0),BF2994*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BG2994<0,BG2994,IF(BG2976<1,BG2994,MAX(MIN(IF(BG2976>0,((BG2994-SUM($N3066:BF3066))/BG2976)*BG$15,0),BG2994*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BH2994<0,BH2994,IF(BH2976<1,BH2994,MAX(MIN(IF(BH2976>0,((BH2994-SUM($N3066:BG3066))/BH2976)*BH$15,0),BH2994*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BI2994<0,BI2994,IF(BI2976<1,BI2994,MAX(MIN(IF(BI2976>0,((BI2994-SUM($N3066:BH3066))/BI2976)*BI$15,0),BI2994*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BJ2994<0,BJ2994,IF(BJ2976<1,BJ2994,MAX(MIN(IF(BJ2976>0,((BJ2994-SUM($N3066:BI3066))/BJ2976)*BJ$15,0),BJ2994*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BK2994<0,BK2994,IF(BK2976<1,BK2994,MAX(MIN(IF(BK2976>0,((BK2994-SUM($N3066:BJ3066))/BK2976)*BK$15,0),BK2994*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(BL2994<0,BL2994,IF(BL2976<1,BL2994,MAX(MIN(IF(BL2976>0,((BL2994-SUM($N3066:BK3066))/BL2976)*BL$15,0),BL2994*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3051},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I897","v":0},{"$f":"-'PTRM expenditure'!J897","v":0},{"$f":"-'PTRM expenditure'!K897","v":0},{"$f":"-'PTRM expenditure'!L897","v":0},{"$f":"-'PTRM expenditure'!M897","v":0},{"$f":"-'PTRM expenditure'!N897","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(O2997<0,O2997,IF(O2979<1,O2997,MAX(MIN(IF(O2979>0,((O2997-SUM($N3069:N3069))/O2979)*O$15,0),O2997*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(P2997<0,P2997,IF(P2979<1,P2997,MAX(MIN(IF(P2979>0,((P2997-SUM($N3069:O3069))/P2979)*P$15,0),P2997*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(Q2997<0,Q2997,IF(Q2979<1,Q2997,MAX(MIN(IF(Q2979>0,((Q2997-SUM($N3069:P3069))/Q2979)*Q$15,0),Q2997*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(R2997<0,R2997,IF(R2979<1,R2997,MAX(MIN(IF(R2979>0,((R2997-SUM($N3069:Q3069))/R2979)*R$15,0),R2997*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(S2997<0,S2997,IF(S2979<1,S2997,MAX(MIN(IF(S2979>0,((S2997-SUM($N3069:R3069))/S2979)*S$15,0),S2997*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(T2997<0,T2997,IF(T2979<1,T2997,MAX(MIN(IF(T2979>0,((T2997-SUM($N3069:S3069))/T2979)*T$15,0),T2997*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(U2997<0,U2997,IF(U2979<1,U2997,MAX(MIN(IF(U2979>0,((U2997-SUM($N3069:T3069))/U2979)*U$15,0),U2997*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(V2997<0,V2997,IF(V2979<1,V2997,MAX(MIN(IF(V2979>0,((V2997-SUM($N3069:U3069))/V2979)*V$15,0),V2997*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(W2997<0,W2997,IF(W2979<1,W2997,MAX(MIN(IF(W2979>0,((W2997-SUM($N3069:V3069))/W2979)*W$15,0),W2997*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(X2997<0,X2997,IF(X2979<1,X2997,MAX(MIN(IF(X2979>0,((X2997-SUM($N3069:W3069))/X2979)*X$15,0),X2997*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(Y2997<0,Y2997,IF(Y2979<1,Y2997,MAX(MIN(IF(Y2979>0,((Y2997-SUM($N3069:X3069))/Y2979)*Y$15,0),Y2997*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(Z2997<0,Z2997,IF(Z2979<1,Z2997,MAX(MIN(IF(Z2979>0,((Z2997-SUM($N3069:Y3069))/Z2979)*Z$15,0),Z2997*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AA2997<0,AA2997,IF(AA2979<1,AA2997,MAX(MIN(IF(AA2979>0,((AA2997-SUM($N3069:Z3069))/AA2979)*AA$15,0),AA2997*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AB2997<0,AB2997,IF(AB2979<1,AB2997,MAX(MIN(IF(AB2979>0,((AB2997-SUM($N3069:AA3069))/AB2979)*AB$15,0),AB2997*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AC2997<0,AC2997,IF(AC2979<1,AC2997,MAX(MIN(IF(AC2979>0,((AC2997-SUM($N3069:AB3069))/AC2979)*AC$15,0),AC2997*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AD2997<0,AD2997,IF(AD2979<1,AD2997,MAX(MIN(IF(AD2979>0,((AD2997-SUM($N3069:AC3069))/AD2979)*AD$15,0),AD2997*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AE2997<0,AE2997,IF(AE2979<1,AE2997,MAX(MIN(IF(AE2979>0,((AE2997-SUM($N3069:AD3069))/AE2979)*AE$15,0),AE2997*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AF2997<0,AF2997,IF(AF2979<1,AF2997,MAX(MIN(IF(AF2979>0,((AF2997-SUM($N3069:AE3069))/AF2979)*AF$15,0),AF2997*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AG2997<0,AG2997,IF(AG2979<1,AG2997,MAX(MIN(IF(AG2979>0,((AG2997-SUM($N3069:AF3069))/AG2979)*AG$15,0),AG2997*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AH2997<0,AH2997,IF(AH2979<1,AH2997,MAX(MIN(IF(AH2979>0,((AH2997-SUM($N3069:AG3069))/AH2979)*AH$15,0),AH2997*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AI2997<0,AI2997,IF(AI2979<1,AI2997,MAX(MIN(IF(AI2979>0,((AI2997-SUM($N3069:AH3069))/AI2979)*AI$15,0),AI2997*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AJ2997<0,AJ2997,IF(AJ2979<1,AJ2997,MAX(MIN(IF(AJ2979>0,((AJ2997-SUM($N3069:AI3069))/AJ2979)*AJ$15,0),AJ2997*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AK2997<0,AK2997,IF(AK2979<1,AK2997,MAX(MIN(IF(AK2979>0,((AK2997-SUM($N3069:AJ3069))/AK2979)*AK$15,0),AK2997*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AL2997<0,AL2997,IF(AL2979<1,AL2997,MAX(MIN(IF(AL2979>0,((AL2997-SUM($N3069:AK3069))/AL2979)*AL$15,0),AL2997*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AM2997<0,AM2997,IF(AM2979<1,AM2997,MAX(MIN(IF(AM2979>0,((AM2997-SUM($N3069:AL3069))/AM2979)*AM$15,0),AM2997*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AN2997<0,AN2997,IF(AN2979<1,AN2997,MAX(MIN(IF(AN2979>0,((AN2997-SUM($N3069:AM3069))/AN2979)*AN$15,0),AN2997*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AO2997<0,AO2997,IF(AO2979<1,AO2997,MAX(MIN(IF(AO2979>0,((AO2997-SUM($N3069:AN3069))/AO2979)*AO$15,0),AO2997*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AP2997<0,AP2997,IF(AP2979<1,AP2997,MAX(MIN(IF(AP2979>0,((AP2997-SUM($N3069:AO3069))/AP2979)*AP$15,0),AP2997*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AQ2997<0,AQ2997,IF(AQ2979<1,AQ2997,MAX(MIN(IF(AQ2979>0,((AQ2997-SUM($N3069:AP3069))/AQ2979)*AQ$15,0),AQ2997*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AR2997<0,AR2997,IF(AR2979<1,AR2997,MAX(MIN(IF(AR2979>0,((AR2997-SUM($N3069:AQ3069))/AR2979)*AR$15,0),AR2997*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AS2997<0,AS2997,IF(AS2979<1,AS2997,MAX(MIN(IF(AS2979>0,((AS2997-SUM($N3069:AR3069))/AS2979)*AS$15,0),AS2997*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AT2997<0,AT2997,IF(AT2979<1,AT2997,MAX(MIN(IF(AT2979>0,((AT2997-SUM($N3069:AS3069))/AT2979)*AT$15,0),AT2997*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AU2997<0,AU2997,IF(AU2979<1,AU2997,MAX(MIN(IF(AU2979>0,((AU2997-SUM($N3069:AT3069))/AU2979)*AU$15,0),AU2997*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AV2997<0,AV2997,IF(AV2979<1,AV2997,MAX(MIN(IF(AV2979>0,((AV2997-SUM($N3069:AU3069))/AV2979)*AV$15,0),AV2997*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AW2997<0,AW2997,IF(AW2979<1,AW2997,MAX(MIN(IF(AW2979>0,((AW2997-SUM($N3069:AV3069))/AW2979)*AW$15,0),AW2997*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AX2997<0,AX2997,IF(AX2979<1,AX2997,MAX(MIN(IF(AX2979>0,((AX2997-SUM($N3069:AW3069))/AX2979)*AX$15,0),AX2997*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AY2997<0,AY2997,IF(AY2979<1,AY2997,MAX(MIN(IF(AY2979>0,((AY2997-SUM($N3069:AX3069))/AY2979)*AY$15,0),AY2997*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(AZ2997<0,AZ2997,IF(AZ2979<1,AZ2997,MAX(MIN(IF(AZ2979>0,((AZ2997-SUM($N3069:AY3069))/AZ2979)*AZ$15,0),AZ2997*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BA2997<0,BA2997,IF(BA2979<1,BA2997,MAX(MIN(IF(BA2979>0,((BA2997-SUM($N3069:AZ3069))/BA2979)*BA$15,0),BA2997*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BB2997<0,BB2997,IF(BB2979<1,BB2997,MAX(MIN(IF(BB2979>0,((BB2997-SUM($N3069:BA3069))/BB2979)*BB$15,0),BB2997*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BC2997<0,BC2997,IF(BC2979<1,BC2997,MAX(MIN(IF(BC2979>0,((BC2997-SUM($N3069:BB3069))/BC2979)*BC$15,0),BC2997*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BD2997<0,BD2997,IF(BD2979<1,BD2997,MAX(MIN(IF(BD2979>0,((BD2997-SUM($N3069:BC3069))/BD2979)*BD$15,0),BD2997*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BE2997<0,BE2997,IF(BE2979<1,BE2997,MAX(MIN(IF(BE2979>0,((BE2997-SUM($N3069:BD3069))/BE2979)*BE$15,0),BE2997*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BF2997<0,BF2997,IF(BF2979<1,BF2997,MAX(MIN(IF(BF2979>0,((BF2997-SUM($N3069:BE3069))/BF2979)*BF$15,0),BF2997*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BG2997<0,BG2997,IF(BG2979<1,BG2997,MAX(MIN(IF(BG2979>0,((BG2997-SUM($N3069:BF3069))/BG2979)*BG$15,0),BG2997*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BH2997<0,BH2997,IF(BH2979<1,BH2997,MAX(MIN(IF(BH2979>0,((BH2997-SUM($N3069:BG3069))/BH2979)*BH$15,0),BH2997*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BI2997<0,BI2997,IF(BI2979<1,BI2997,MAX(MIN(IF(BI2979>0,((BI2997-SUM($N3069:BH3069))/BI2979)*BI$15,0),BI2997*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BJ2997<0,BJ2997,IF(BJ2979<1,BJ2997,MAX(MIN(IF(BJ2979>0,((BJ2997-SUM($N3069:BI3069))/BJ2979)*BJ$15,0),BJ2997*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BK2997<0,BK2997,IF(BK2979<1,BK2997,MAX(MIN(IF(BK2979>0,((BK2997-SUM($N3069:BJ3069))/BK2979)*BK$15,0),BK2997*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(BL2997<0,BL2997,IF(BL2979<1,BL2997,MAX(MIN(IF(BL2979>0,((BL2997-SUM($N3069:BK3069))/BL2979)*BL$15,0),BL2997*BL$15),0))))*$K$6","v":0}]
["Unused"]
[{"$f":"ROW()","v":3055},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3058},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3061},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3065},null,null,"Vehicle"]
[{"$f":"ROW()","v":3068},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3075},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I2985+I3003+I3021+I3039 + I3057","v":0},{"$f":"J2985+J3003+J3021+J3039 + J3057","v":0},0,0,0,0,{"$f":"O2985+O3003+O3021+O3039 + O3057","v":0},0,0,0,0,{"$f":"T2985+T3003+T3021+T3039 + T3057","v":0},0,{"$f":"V2985+V3003+V3021+V3039 + V3057","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2985+AI3003+AI3021+AI3039 + AI3057","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2985+AV3003+AV3021+AV3039 + AV3057","v":0},0,0,0,0,0,{"$f":"BB2985+BB3003+BB3021+BB3039 + BB3057","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3078},null,null,"Regulators",null,null,null,null,{"$f":"I2988+I3006+I3024+I3042 + I3060","v":2.7181466909676941},{"$f":"J2988+J3006+J3024+J3042 + J3060","v":2.6431265099667831},2.5681063289658721,2.4930861479649611,2.4180659669640501,2.3430457859631391,{"$f":"O2988+O3006+O3024+O3042 + O3060","v":2.2674636638352959},2.1918815417074526,2.1162994195796094,2.0407172974517662,1.965135175323923,{"$f":"T2988+T3006+T3024+T3042 + T3060","v":1.8895530531960798},1.8139709310682366,{"$f":"V2988+V3006+V3024+V3042 + V3060","v":1.7383888089403934},1.6628066868125502,1.587224564684707,1.5116424425568638,1.4360603204290205,1.3604781983011773,1.2848960761733341,1.2093139540454909,1.1337318319176477,1.0581497097898045,0.98256758766196128,0.90698546553411807,0.83140334340627486,{"$f":"AI2988+AI3006+AI3024+AI3042 + AI3060","v":0.75582122127843165},0.68023909915058844,0.60465697702274523,0.52907485489490202,0.45349273276705887,0.37791061063921572,0.30232848851137256,0.22674636638352941,0.15116424425568625,7.5582122127843127E-2,0,0,0,{"$f":"AV2988+AV3006+AV3024+AV3042 + AV3060","v":0},0,0,0,0,0,{"$f":"BB2988+BB3006+BB3024+BB3042 + BB3060","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3079},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I2989+I3007+I3025+I3043 + I3061","v":2.6203483999081685E-2},{"$f":"J2989+J3007+J3025+J3043 + J3061","v":2.5480274277178951E-2},2.4757064555276216E-2,2.4033854833373482E-2,2.3310645111470747E-2,2.2587435389568013E-2,{"$f":"O2989+O3007+O3025+O3043 + O3061","v":2.1858808441517431E-2},2.1130181493466849E-2,2.0401554545416267E-2,1.9672927597365684E-2,1.8944300649315102E-2,{"$f":"T2989+T3007+T3025+T3043 + T3061","v":1.821567370126452E-2},1.7487046753213938E-2,{"$f":"V2989+V3007+V3025+V3043 + V3061","v":1.6758419805163356E-2},1.6029792857112774E-2,1.5301165909062194E-2,1.4572538961011614E-2,1.3843912012961033E-2,1.3115285064910453E-2,1.2386658116859873E-2,1.1658031168809292E-2,1.0929404220758712E-2,1.0200777272708132E-2,9.4721503246575512E-3,8.7435233766069709E-3,8.0148964285563905E-3,{"$f":"AI2989+AI3007+AI3025+AI3043 + AI3061","v":7.2862694805058094E-3},6.5576425324552282E-3,5.829015584404647E-3,5.1003886363540658E-3,4.3717616883034846E-3,3.6431347402529038E-3,2.914507792202323E-3,2.1858808441517423E-3,1.4572538961011615E-3,7.2862694805058076E-4,0,0,0,{"$f":"AV2989+AV3007+AV3025+AV3043 + AV3061","v":0},0,0,0,0,0,{"$f":"BB2989+BB3007+BB3025+BB3043 + BB3061","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3082},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I2992+I3010+I3028+I3046 + I3064","v":0.61073383007811433},{"$f":"J2992+J3010+J3028+J3046 + J3064","v":0.50959720791988594},0.4084605857616575,0.30732396360342906,0.20618734144520062,0.1050507192869722,{"$f":"O2992+O3010+O3028+O3046 + O3064","v":0},0,0,0,0,{"$f":"T2992+T3010+T3028+T3046 + T3064","v":0},0,{"$f":"V2992+V3010+V3028+V3046 + V3064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2992+AI3010+AI3028+AI3046 + AI3064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2992+AV3010+AV3028+AV3046 + AV3064","v":0},0,0,0,0,0,{"$f":"BB2992+BB3010+BB3028+BB3046 + BB3064","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3085},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I2995+I3013+I3031+I3049 + I3067","v":0},{"$f":"J2995+J3013+J3031+J3049 + J3067","v":0},0,0,0,0,{"$f":"O2995+O3013+O3031+O3049 + O3067","v":0},0,0,0,0,{"$f":"T2995+T3013+T3031+T3049 + T3067","v":0},0,{"$f":"V2995+V3013+V3031+V3049 + V3067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2995+AI3013+AI3031+AI3049 + AI3067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV2995+AV3013+AV3031+AV3049 + AV3067","v":0},0,0,0,0,0,{"$f":"BB2995+BB3013+BB3031+BB3049 + BB3067","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3089},null,null,"Total",null,null,null,null,{"$f":"SUM(I3073:I3088)","v":64.601997224271841},{"$f":"SUM(J3073:J3088)","v":68.099375398582936},65.90486702264073,63.710358646698531,61.515850270756303,59.32134189481409,{"$f":"SUM(O3073:O3088)","v":57.142897703960443},55.032790533755147,52.922683363549844,50.81257619334454,48.702469023139237,{"$f":"SUM(T3073:T3088)","v":46.592361852933934},44.482254682728637,{"$f":"SUM(V3073:V3088)","v":42.372147512523327},40.262040342318016,38.15193317211272,36.041826001907417,33.931718831702113,31.821611661496803,29.711504491291507,27.601397321086207,25.491290150880896,24.750824390340128,24.010358629799359,23.269892869258594,22.529427108717822,{"$f":"SUM(AI3073:AI3088)","v":21.788961348177054},21.048495587636289,20.308029827095513,19.567564066554745,18.82709830601398,18.086632545473208,17.346166784932436,16.605701024391671,15.865235263850899,15.12476950331013,14.384303742769362,13.720148731304485,13.055993719839611,{"$f":"SUM(AV3073:AV3088)","v":12.391838708374735},11.727683696909859,11.063528685444984,10.399373673980108,9.7352186625152335,9.0710636510503573,{"$f":"SUM(BB3073:BB3088)","v":8.4069086395854828},7.7427536281206075,7.0785986166557322,6.414443605190856,5.7502885937259807,5.0861335822611053,4.4219785707962309,3.7578235593313547,3.0936685478664794,2.4295135364016045,1.7653585249367292]
[{"$f":"ROW()","v":3092},null,null,"High Pressure Mains - Steel",null,null,null,null,78,{"$f":"(I3092-I$15)*(I3092>J$15)","v":77},76,75,74,73,{"$f":"(N3092-N$15)*(N3092>O$15)","v":72},{"$f":"(O3092-O$15)*(O3092>P$15)","v":71},{"$f":"(P3092-P$15)*(P3092>Q$15)","v":70},{"$f":"(Q3092-Q$15)*(Q3092>R$15)","v":69},{"$f":"(R3092-R$15)*(R3092>S$15)","v":68},{"$f":"(S3092-S$15)*(S3092>T$15)","v":67},{"$f":"(T3092-T$15)*(T3092>U$15)","v":66},{"$f":"(U3092-U$15)*(U3092>V$15)","v":65},{"$f":"(V3092-V$15)*(V3092>W$15)","v":64},{"$f":"(W3092-W$15)*(W3092>X$15)","v":63},{"$f":"(X3092-X$15)*(X3092>Y$15)","v":62},{"$f":"(Y3092-Y$15)*(Y3092>Z$15)","v":61},{"$f":"(Z3092-Z$15)*(Z3092>AA$15)","v":60},{"$f":"(AA3092-AA$15)*(AA3092>AB$15)","v":59},{"$f":"(AB3092-AB$15)*(AB3092>AC$15)","v":58},{"$f":"(AC3092-AC$15)*(AC3092>AD$15)","v":57},{"$f":"(AD3092-AD$15)*(AD3092>AE$15)","v":56},{"$f":"(AE3092-AE$15)*(AE3092>AF$15)","v":55},{"$f":"(AF3092-AF$15)*(AF3092>AG$15)","v":54},{"$f":"(AG3092-AG$15)*(AG3092>AH$15)","v":53},{"$f":"(AH3092-AH$15)*(AH3092>AI$15)","v":52},{"$f":"(AI3092-AI$15)*(AI3092>AJ$15)","v":51},{"$f":"(AJ3092-AJ$15)*(AJ3092>AK$15)","v":50},{"$f":"(AK3092-AK$15)*(AK3092>AL$15)","v":49},{"$f":"(AL3092-AL$15)*(AL3092>AM$15)","v":48},{"$f":"(AM3092-AM$15)*(AM3092>AN$15)","v":47},{"$f":"(AN3092-AN$15)*(AN3092>AO$15)","v":46},{"$f":"(AO3092-AO$15)*(AO3092>AP$15)","v":45},{"$f":"(AP3092-AP$15)*(AP3092>AQ$15)","v":44},{"$f":"(AQ3092-AQ$15)*(AQ3092>AR$15)","v":43},{"$f":"(AR3092-AR$15)*(AR3092>AS$15)","v":42},{"$f":"(AS3092-AS$15)*(AS3092>AT$15)","v":41},{"$f":"(AT3092-AT$15)*(AT3092>AU$15)","v":40},{"$f":"(AU3092-AU$15)*(AU3092>AV$15)","v":39},{"$f":"(AV3092-AV$15)*(AV3092>AW$15)","v":38},{"$f":"(AW3092-AW$15)*(AW3092>AX$15)","v":37},{"$f":"(AX3092-AX$15)*(AX3092>AY$15)","v":36},{"$f":"(AY3092-AY$15)*(AY3092>AZ$15)","v":35},{"$f":"(AZ3092-AZ$15)*(AZ3092>BA$15)","v":34},{"$f":"(BA3092-BA$15)*(BA3092>BB$15)","v":33},{"$f":"(BB3092-BB$15)*(BB3092>BC$15)","v":32},{"$f":"(BC3092-BC$15)*(BC3092>BD$15)","v":31},{"$f":"(BD3092-BD$15)*(BD3092>BE$15)","v":30},{"$f":"(BE3092-BE$15)*(BE3092>BF$15)","v":29},{"$f":"(BF3092-BF$15)*(BF3092>BG$15)","v":28},{"$f":"(BG3092-BG$15)*(BG3092>BH$15)","v":27},{"$f":"(BH3092-BH$15)*(BH3092>BI$15)","v":26},{"$f":"(BI3092-BI$15)*(BI3092>BJ$15)","v":25},{"$f":"(BJ3092-BJ$15)*(BJ3092>BK$15)","v":24},{"$f":"(BK3092-BK$15)*(BK3092>BL$15)","v":23}]
[{"$f":"ROW()","v":3096},null,null,"Low Pressure Mains",null,null,null,null,58,{"$f":"(I3096-I$15)*(I3096>J$15)","v":57},56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":3099},null,null,"Buildings",null,null,null,null,38,{"$f":"(I3099-I$15)*(I3099>J$15)","v":37},36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3102},null,null,"Vehicle",null,null,null,null,8,{"$f":"(I3102-I$15)*(I3102>J$15)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3103},null,null,"Information Technology",null,null,null,null,3,{"$f":"(I3103-I$15)*(I3103>J$15)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3106},null,null,"Land",null,null,null,null,0,{"$f":"(I3106-I$15)*(I3106>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3110},null,null,"High Pressure Mains - Steel",null,null,null,null,2.3108205990359574,{"$f":"I3200","v":2.0651176024519744},{"$f":"J3200","v":2.0384697766297712},{"$f":"K3200","v":2.0118219508075681},{"$f":"L3200","v":1.9851741249853647},{"$f":"M3200","v":1.9585262991631613},{"$f":"N3200","v":1.931878473340958},{"$f":"O3200","v":1.9050468278778891},{"$f":"P3200","v":1.8782151824148203},{"$f":"Q3200","v":1.8513835369517515},{"$f":"R3200","v":1.8245518914886827},{"$f":"S3200","v":1.7977202460256139},{"$f":"T3200","v":1.770888600562545},{"$f":"U3200","v":1.7440569550994762},{"$f":"V3200","v":1.7172253096364074},{"$f":"W3200","v":1.6903936641733386},{"$f":"X3200","v":1.6635620187102698},{"$f":"Y3200","v":1.6367303732472009},{"$f":"Z3200","v":1.6098987277841321},{"$f":"AA3200","v":1.5830670823210633},{"$f":"AB3200","v":1.5562354368579945},{"$f":"AC3200","v":1.5294037913949257},{"$f":"AD3200","v":1.5025721459318568},{"$f":"AE3200","v":1.475740500468788},{"$f":"AF3200","v":1.4489088550057192},{"$f":"AG3200","v":1.4220772095426504},{"$f":"AH3200","v":1.3952455640795816},{"$f":"AI3200","v":1.3684139186165127},{"$f":"AJ3200","v":1.3415822731534439},{"$f":"AK3200","v":1.3147506276903751},{"$f":"AL3200","v":1.2879189822273063},{"$f":"AM3200","v":1.2610873367642375},{"$f":"AN3200","v":1.2342556913011686},{"$f":"AO3200","v":1.2074240458380998},{"$f":"AP3200","v":1.180592400375031},{"$f":"AQ3200","v":1.1537607549119622},{"$f":"AR3200","v":1.1269291094488934},{"$f":"AS3200","v":1.1000974639858245},{"$f":"AT3200","v":1.0732658185227557},{"$f":"AU3200","v":1.0464341730596869},{"$f":"AV3200","v":1.0196025275966181},{"$f":"AW3200","v":0.99277088213354914},{"$f":"AX3200","v":0.96593923667048021},{"$f":"AY3200","v":0.93910759120741127},{"$f":"AZ3200","v":0.91227594574434234},{"$f":"BA3200","v":0.88544430028127341},{"$f":"BB3200","v":0.85861265481820448},{"$f":"BC3200","v":0.83178100935513555},{"$f":"BD3200","v":0.80494936389206662},{"$f":"BE3200","v":0.77811771842899768},{"$f":"BF3200","v":0.75128607296592875},{"$f":"BG3200","v":0.72445442750285982},{"$f":"BH3200","v":0.69762278203979089},{"$f":"BI3200","v":0.67079113657672196},{"$f":"BJ3200","v":0.64395949111365303},{"$f":"BK3200","v":0.61712784565058421}]
[{"$f":"ROW()","v":3113},null,null,"Medium / Low Pressure Mains",null,null,null,null,35.40733865567632,34.829160656551004,34.222038796200899,33.614916935850793,33.007795075500688,32.400673215150583,31.793551354800474,31.182136905669697,30.57072245653892,29.959308007408143,29.347893558277367,28.73647910914659,28.125064660015813,27.513650210885036,26.902235761754259,26.290821312623482,25.679406863492702,25.067992414361925,24.456577965231148,23.845163516100371,23.233749066969594,22.622334617838813,22.010920168708033,21.399505719577256,20.788091270446479,20.176676821315699,19.565262372184918,18.953847923054141,18.342433473923361,17.73101902479258,17.119604575661803,16.508190126531026,15.896775677400248,15.285361228269469,14.67394677913869,14.062532330007912,13.451117880877133,12.839703431746354,12.228288982615576,11.616874533484797,11.005460084354018,10.39404563522324,9.7826311860924609,9.1712167369616822,8.5598022878309035,7.9483878387001248,7.3369733895693461,6.7255589404385674,6.1141444913077887,5.50273004217701,4.8913155930462313,4.2799011439154526,3.6684866947846739,3.0570722456538948,2.4456577965231157,1.8342433473923367]
[{"$f":"ROW()","v":3116},null,null,"Secondary Gate Stations",null,null,null,null,-3.524371052643923E-2,-5.2865565789658842E-2,-3.3880710233500505E-4,-3.3880710233500505E-4,-3.3880710233500505E-4,-3.3880710233500505E-4,-3.3880710233500505E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3120},null,null,"Vehicle",null,null,null,null,2.1437907135949068,1.947698813325615,1.671239339361579,1.394779865397543,1.1183203914335069,0.84186091746947089,0.56540144350543486,0.28270072175271743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3123},null,null,"FRC",null,null,null,null,0,{"$f":"I3213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3126},null,null,"Total",null,null,null,null,{"$f":"SUM(I3110:I3125)","v":89.689850252924884},85.08940174182311,79.538038416871032,73.934148333231647,71.414727347154809,68.895306361077957,{"$f":"SUM(O3110:O3125)","v":66.375885375001076},63.79205351263208,61.247673611268382,59.054660181006916,56.861646750745443,{"$f":"SUM(T3110:T3125)","v":54.668633320483977},52.475619890222504,{"$f":"SUM(V3110:V3125)","v":50.282606459961031},48.089593029699564,45.896579599438098,43.703566169176625,41.510552738915152,39.317539308653686,37.124525878392213,34.931512448130739,32.738499017869266,30.545485587607793,28.352472157346323,27.554701042993329,26.756929928640332,{"$f":"SUM(AI3110:AI3125)","v":25.959158814287338},25.161387699934345,24.363616585581351,23.56584547122835,22.768074356875363,21.970303242522373,21.172532128169376,20.374761013816382,19.576989899463385,18.779218785110391,17.981447670757397,17.183676556404404,16.385905442051406,{"$f":"SUM(AV3110:AV3125)","v":15.732718085042814},15.079530728034223,14.426343371025629,13.773156014017038,13.119968657008446,12.466781299999854,{"$f":"SUM(BB3110:BB3125)","v":11.813593942991261},11.160406585982669,10.507219228974076,9.8540318719654838,9.2008445149568914,8.5476571579482989,7.8944698009397065,7.2412824439311141,6.5880950869225217,5.9349077299139292,5.2817203729053368]
["Capex"]
[{"$f":"ROW()","v":3130},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3134},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3137},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3140},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3144},null,null,"Total"]
[{"$f":"ROW()","v":3147},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3148},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3151},null,null,"Regulators"]
[{"$f":"ROW()","v":3155},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3157},null,null,"Information Technology"]
[{"$f":"ROW()","v":3160},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":3167},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I922","v":-0.57817799912531653},{"$f":"-'PTRM expenditure'!J922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!K922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!L922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!M922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!N922","v":-0.60712186035010851},{"$f":"-IF($D3167=\"Land\",0,IF(O3113<0,O3113,IF(O3095<1,O3113,MAX(MIN(IF(O3095>0,((O3113-SUM($N3185:N3185))/O3095)*O$15,0),O3113*O$15),0))))*$K$6","v":-0.61141444913077836},{"$f":"-IF($D3167=\"Land\",0,IF(P3113<0,P3113,IF(P3095<1,P3113,MAX(MIN(IF(P3095>0,((P3113-SUM($N3185:O3185))/P3095)*P$15,0),P3113*P$15),0))))*$K$6","v":-0.61141444913077836},{"$f":"-IF($D3167=\"Land\",0,IF(Q3113<0,Q3113,IF(Q3095<1,Q3113,MAX(MIN(IF(Q3095>0,((Q3113-SUM($N3185:P3185))/Q3095)*Q$15,0),Q3113*Q$15),0))))*$K$6","v":-0.61141444913077836},{"$f":"-IF($D3167=\"Land\",0,IF(R3113<0,R3113,IF(R3095<1,R3113,MAX(MIN(IF(R3095>0,((R3113-SUM($N3185:Q3185))/R3095)*R$15,0),R3113*R$15),0))))*$K$6","v":-0.61141444913077847},{"$f":"-IF($D3167=\"Land\",0,IF(S3113<0,S3113,IF(S3095<1,S3113,MAX(MIN(IF(S3095>0,((S3113-SUM($N3185:R3185))/S3095)*S$15,0),S3113*S$15),0))))*$K$6","v":-0.61141444913077847},{"$f":"-IF($D3167=\"Land\",0,IF(T3113<0,T3113,IF(T3095<1,T3113,MAX(MIN(IF(T3095>0,((T3113-SUM($N3185:S3185))/T3095)*T$15,0),T3113*T$15),0))))*$K$6","v":-0.61141444913077847},{"$f":"-IF($D3167=\"Land\",0,IF(U3113<0,U3113,IF(U3095<1,U3113,MAX(MIN(IF(U3095>0,((U3113-SUM($N3185:T3185))/U3095)*U$15,0),U3113*U$15),0))))*$K$6","v":-0.61141444913077858},{"$f":"-IF($D3167=\"Land\",0,IF(V3113<0,V3113,IF(V3095<1,V3113,MAX(MIN(IF(V3095>0,((V3113-SUM($N3185:U3185))/V3095)*V$15,0),V3113*V$15),0))))*$K$6","v":-0.61141444913077858},{"$f":"-IF($D3167=\"Land\",0,IF(W3113<0,W3113,IF(W3095<1,W3113,MAX(MIN(IF(W3095>0,((W3113-SUM($N3185:V3185))/W3095)*W$15,0),W3113*W$15),0))))*$K$6","v":-0.61141444913077858},{"$f":"-IF($D3167=\"Land\",0,IF(X3113<0,X3113,IF(X3095<1,X3113,MAX(MIN(IF(X3095>0,((X3113-SUM($N3185:W3185))/X3095)*X$15,0),X3113*X$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(Y3113<0,Y3113,IF(Y3095<1,Y3113,MAX(MIN(IF(Y3095>0,((Y3113-SUM($N3185:X3185))/Y3095)*Y$15,0),Y3113*Y$15),0))))*$K$6","v":-0.61141444913077858},{"$f":"-IF($D3167=\"Land\",0,IF(Z3113<0,Z3113,IF(Z3095<1,Z3113,MAX(MIN(IF(Z3095>0,((Z3113-SUM($N3185:Y3185))/Z3095)*Z$15,0),Z3113*Z$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AA3113<0,AA3113,IF(AA3095<1,AA3113,MAX(MIN(IF(AA3095>0,((AA3113-SUM($N3185:Z3185))/AA3095)*AA$15,0),AA3113*AA$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AB3113<0,AB3113,IF(AB3095<1,AB3113,MAX(MIN(IF(AB3095>0,((AB3113-SUM($N3185:AA3185))/AB3095)*AB$15,0),AB3113*AB$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AC3113<0,AC3113,IF(AC3095<1,AC3113,MAX(MIN(IF(AC3095>0,((AC3113-SUM($N3185:AB3185))/AC3095)*AC$15,0),AC3113*AC$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AD3113<0,AD3113,IF(AD3095<1,AD3113,MAX(MIN(IF(AD3095>0,((AD3113-SUM($N3185:AC3185))/AD3095)*AD$15,0),AD3113*AD$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AE3113<0,AE3113,IF(AE3095<1,AE3113,MAX(MIN(IF(AE3095>0,((AE3113-SUM($N3185:AD3185))/AE3095)*AE$15,0),AE3113*AE$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AF3113<0,AF3113,IF(AF3095<1,AF3113,MAX(MIN(IF(AF3095>0,((AF3113-SUM($N3185:AE3185))/AF3095)*AF$15,0),AF3113*AF$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AG3113<0,AG3113,IF(AG3095<1,AG3113,MAX(MIN(IF(AG3095>0,((AG3113-SUM($N3185:AF3185))/AG3095)*AG$15,0),AG3113*AG$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AH3113<0,AH3113,IF(AH3095<1,AH3113,MAX(MIN(IF(AH3095>0,((AH3113-SUM($N3185:AG3185))/AH3095)*AH$15,0),AH3113*AH$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AI3113<0,AI3113,IF(AI3095<1,AI3113,MAX(MIN(IF(AI3095>0,((AI3113-SUM($N3185:AH3185))/AI3095)*AI$15,0),AI3113*AI$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AJ3113<0,AJ3113,IF(AJ3095<1,AJ3113,MAX(MIN(IF(AJ3095>0,((AJ3113-SUM($N3185:AI3185))/AJ3095)*AJ$15,0),AJ3113*AJ$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AK3113<0,AK3113,IF(AK3095<1,AK3113,MAX(MIN(IF(AK3095>0,((AK3113-SUM($N3185:AJ3185))/AK3095)*AK$15,0),AK3113*AK$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AL3113<0,AL3113,IF(AL3095<1,AL3113,MAX(MIN(IF(AL3095>0,((AL3113-SUM($N3185:AK3185))/AL3095)*AL$15,0),AL3113*AL$15),0))))*$K$6","v":-0.61141444913077858},{"$f":"-IF($D3167=\"Land\",0,IF(AM3113<0,AM3113,IF(AM3095<1,AM3113,MAX(MIN(IF(AM3095>0,((AM3113-SUM($N3185:AL3185))/AM3095)*AM$15,0),AM3113*AM$15),0))))*$K$6","v":-0.61141444913077869},{"$f":"-IF($D3167=\"Land\",0,IF(AN3113<0,AN3113,IF(AN3095<1,AN3113,MAX(MIN(IF(AN3095>0,((AN3113-SUM($N3185:AM3185))/AN3095)*AN$15,0),AN3113*AN$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AO3113<0,AO3113,IF(AO3095<1,AO3113,MAX(MIN(IF(AO3095>0,((AO3113-SUM($N3185:AN3185))/AO3095)*AO$15,0),AO3113*AO$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AP3113<0,AP3113,IF(AP3095<1,AP3113,MAX(MIN(IF(AP3095>0,((AP3113-SUM($N3185:AO3185))/AP3095)*AP$15,0),AP3113*AP$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AQ3113<0,AQ3113,IF(AQ3095<1,AQ3113,MAX(MIN(IF(AQ3095>0,((AQ3113-SUM($N3185:AP3185))/AQ3095)*AQ$15,0),AQ3113*AQ$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AR3113<0,AR3113,IF(AR3095<1,AR3113,MAX(MIN(IF(AR3095>0,((AR3113-SUM($N3185:AQ3185))/AR3095)*AR$15,0),AR3113*AR$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AS3113<0,AS3113,IF(AS3095<1,AS3113,MAX(MIN(IF(AS3095>0,((AS3113-SUM($N3185:AR3185))/AS3095)*AS$15,0),AS3113*AS$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AT3113<0,AT3113,IF(AT3095<1,AT3113,MAX(MIN(IF(AT3095>0,((AT3113-SUM($N3185:AS3185))/AT3095)*AT$15,0),AT3113*AT$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AU3113<0,AU3113,IF(AU3095<1,AU3113,MAX(MIN(IF(AU3095>0,((AU3113-SUM($N3185:AT3185))/AU3095)*AU$15,0),AU3113*AU$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AV3113<0,AV3113,IF(AV3095<1,AV3113,MAX(MIN(IF(AV3095>0,((AV3113-SUM($N3185:AU3185))/AV3095)*AV$15,0),AV3113*AV$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AW3113<0,AW3113,IF(AW3095<1,AW3113,MAX(MIN(IF(AW3095>0,((AW3113-SUM($N3185:AV3185))/AW3095)*AW$15,0),AW3113*AW$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AX3113<0,AX3113,IF(AX3095<1,AX3113,MAX(MIN(IF(AX3095>0,((AX3113-SUM($N3185:AW3185))/AX3095)*AX$15,0),AX3113*AX$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AY3113<0,AY3113,IF(AY3095<1,AY3113,MAX(MIN(IF(AY3095>0,((AY3113-SUM($N3185:AX3185))/AY3095)*AY$15,0),AY3113*AY$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(AZ3113<0,AZ3113,IF(AZ3095<1,AZ3113,MAX(MIN(IF(AZ3095>0,((AZ3113-SUM($N3185:AY3185))/AZ3095)*AZ$15,0),AZ3113*AZ$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(BA3113<0,BA3113,IF(BA3095<1,BA3113,MAX(MIN(IF(BA3095>0,((BA3113-SUM($N3185:AZ3185))/BA3095)*BA$15,0),BA3113*BA$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(BB3113<0,BB3113,IF(BB3095<1,BB3113,MAX(MIN(IF(BB3095>0,((BB3113-SUM($N3185:BA3185))/BB3095)*BB$15,0),BB3113*BB$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(BC3113<0,BC3113,IF(BC3095<1,BC3113,MAX(MIN(IF(BC3095>0,((BC3113-SUM($N3185:BB3185))/BC3095)*BC$15,0),BC3113*BC$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(BD3113<0,BD3113,IF(BD3095<1,BD3113,MAX(MIN(IF(BD3095>0,((BD3113-SUM($N3185:BC3185))/BD3095)*BD$15,0),BD3113*BD$15),0))))*$K$6","v":-0.6114144491307788},{"$f":"-IF($D3167=\"Land\",0,IF(BE3113<0,BE3113,IF(BE3095<1,BE3113,MAX(MIN(IF(BE3095>0,((BE3113-SUM($N3185:BD3185))/BE3095)*BE$15,0),BE3113*BE$15),0))))*$K$6","v":-0.61141444913077891},{"$f":"-IF($D3167=\"Land\",0,IF(BF3113<0,BF3113,IF(BF3095<1,BF3113,MAX(MIN(IF(BF3095>0,((BF3113-SUM($N3185:BE3185))/BF3095)*BF$15,0),BF3113*BF$15),0))))*$K$6","v":-0.61141444913077891},{"$f":"-IF($D3167=\"Land\",0,IF(BG3113<0,BG3113,IF(BG3095<1,BG3113,MAX(MIN(IF(BG3095>0,((BG3113-SUM($N3185:BF3185))/BG3095)*BG$15,0),BG3113*BG$15),0))))*$K$6","v":-0.61141444913077891},{"$f":"-IF($D3167=\"Land\",0,IF(BH3113<0,BH3113,IF(BH3095<1,BH3113,MAX(MIN(IF(BH3095>0,((BH3113-SUM($N3185:BG3185))/BH3095)*BH$15,0),BH3113*BH$15),0))))*$K$6","v":-0.61141444913077891},{"$f":"-IF($D3167=\"Land\",0,IF(BI3113<0,BI3113,IF(BI3095<1,BI3113,MAX(MIN(IF(BI3095>0,((BI3113-SUM($N3185:BH3185))/BI3095)*BI$15,0),BI3113*BI$15),0))))*$K$6","v":-0.61141444913077903},{"$f":"-IF($D3167=\"Land\",0,IF(BJ3113<0,BJ3113,IF(BJ3095<1,BJ3113,MAX(MIN(IF(BJ3095>0,((BJ3113-SUM($N3185:BI3185))/BJ3095)*BJ$15,0),BJ3113*BJ$15),0))))*$K$6","v":-0.61141444913077891},{"$f":"-IF($D3167=\"Land\",0,IF(BK3113<0,BK3113,IF(BK3095<1,BK3113,MAX(MIN(IF(BK3095>0,((BK3113-SUM($N3185:BJ3185))/BK3095)*BK$15,0),BK3113*BK$15),0))))*$K$6","v":-0.61141444913077891},{"$f":"-IF($D3167=\"Land\",0,IF(BL3113<0,BL3113,IF(BL3095<1,BL3113,MAX(MIN(IF(BL3095>0,((BL3113-SUM($N3185:BK3185))/BL3095)*BL$15,0),BL3113*BL$15),0))))*$K$6","v":-0.61141444913077891}]
[{"$f":"ROW()","v":3170},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I925","v":-1.7621855263219615E-2},{"$f":"-'PTRM expenditure'!J925","v":5.2526758687323837E-2},{"$f":"-'PTRM expenditure'!K925","v":0},{"$f":"-'PTRM expenditure'!L925","v":0},{"$f":"-'PTRM expenditure'!M925","v":0},{"$f":"-'PTRM expenditure'!N925","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(O3116<0,O3116,IF(O3098<1,O3116,MAX(MIN(IF(O3098>0,((O3116-SUM($N3188:N3188))/O3098)*O$15,0),O3116*O$15),0))))*$K$6","v":3.3880710233500505E-4},{"$f":"-IF($D3170=\"Land\",0,IF(P3116<0,P3116,IF(P3098<1,P3116,MAX(MIN(IF(P3098>0,((P3116-SUM($N3188:O3188))/P3098)*P$15,0),P3116*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(Q3116<0,Q3116,IF(Q3098<1,Q3116,MAX(MIN(IF(Q3098>0,((Q3116-SUM($N3188:P3188))/Q3098)*Q$15,0),Q3116*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(R3116<0,R3116,IF(R3098<1,R3116,MAX(MIN(IF(R3098>0,((R3116-SUM($N3188:Q3188))/R3098)*R$15,0),R3116*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(S3116<0,S3116,IF(S3098<1,S3116,MAX(MIN(IF(S3098>0,((S3116-SUM($N3188:R3188))/S3098)*S$15,0),S3116*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(T3116<0,T3116,IF(T3098<1,T3116,MAX(MIN(IF(T3098>0,((T3116-SUM($N3188:S3188))/T3098)*T$15,0),T3116*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(U3116<0,U3116,IF(U3098<1,U3116,MAX(MIN(IF(U3098>0,((U3116-SUM($N3188:T3188))/U3098)*U$15,0),U3116*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(V3116<0,V3116,IF(V3098<1,V3116,MAX(MIN(IF(V3098>0,((V3116-SUM($N3188:U3188))/V3098)*V$15,0),V3116*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(W3116<0,W3116,IF(W3098<1,W3116,MAX(MIN(IF(W3098>0,((W3116-SUM($N3188:V3188))/W3098)*W$15,0),W3116*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(X3116<0,X3116,IF(X3098<1,X3116,MAX(MIN(IF(X3098>0,((X3116-SUM($N3188:W3188))/X3098)*X$15,0),X3116*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(Y3116<0,Y3116,IF(Y3098<1,Y3116,MAX(MIN(IF(Y3098>0,((Y3116-SUM($N3188:X3188))/Y3098)*Y$15,0),Y3116*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(Z3116<0,Z3116,IF(Z3098<1,Z3116,MAX(MIN(IF(Z3098>0,((Z3116-SUM($N3188:Y3188))/Z3098)*Z$15,0),Z3116*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AA3116<0,AA3116,IF(AA3098<1,AA3116,MAX(MIN(IF(AA3098>0,((AA3116-SUM($N3188:Z3188))/AA3098)*AA$15,0),AA3116*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AB3116<0,AB3116,IF(AB3098<1,AB3116,MAX(MIN(IF(AB3098>0,((AB3116-SUM($N3188:AA3188))/AB3098)*AB$15,0),AB3116*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AC3116<0,AC3116,IF(AC3098<1,AC3116,MAX(MIN(IF(AC3098>0,((AC3116-SUM($N3188:AB3188))/AC3098)*AC$15,0),AC3116*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AD3116<0,AD3116,IF(AD3098<1,AD3116,MAX(MIN(IF(AD3098>0,((AD3116-SUM($N3188:AC3188))/AD3098)*AD$15,0),AD3116*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AE3116<0,AE3116,IF(AE3098<1,AE3116,MAX(MIN(IF(AE3098>0,((AE3116-SUM($N3188:AD3188))/AE3098)*AE$15,0),AE3116*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AF3116<0,AF3116,IF(AF3098<1,AF3116,MAX(MIN(IF(AF3098>0,((AF3116-SUM($N3188:AE3188))/AF3098)*AF$15,0),AF3116*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AG3116<0,AG3116,IF(AG3098<1,AG3116,MAX(MIN(IF(AG3098>0,((AG3116-SUM($N3188:AF3188))/AG3098)*AG$15,0),AG3116*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AH3116<0,AH3116,IF(AH3098<1,AH3116,MAX(MIN(IF(AH3098>0,((AH3116-SUM($N3188:AG3188))/AH3098)*AH$15,0),AH3116*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AI3116<0,AI3116,IF(AI3098<1,AI3116,MAX(MIN(IF(AI3098>0,((AI3116-SUM($N3188:AH3188))/AI3098)*AI$15,0),AI3116*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AJ3116<0,AJ3116,IF(AJ3098<1,AJ3116,MAX(MIN(IF(AJ3098>0,((AJ3116-SUM($N3188:AI3188))/AJ3098)*AJ$15,0),AJ3116*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AK3116<0,AK3116,IF(AK3098<1,AK3116,MAX(MIN(IF(AK3098>0,((AK3116-SUM($N3188:AJ3188))/AK3098)*AK$15,0),AK3116*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AL3116<0,AL3116,IF(AL3098<1,AL3116,MAX(MIN(IF(AL3098>0,((AL3116-SUM($N3188:AK3188))/AL3098)*AL$15,0),AL3116*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AM3116<0,AM3116,IF(AM3098<1,AM3116,MAX(MIN(IF(AM3098>0,((AM3116-SUM($N3188:AL3188))/AM3098)*AM$15,0),AM3116*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AN3116<0,AN3116,IF(AN3098<1,AN3116,MAX(MIN(IF(AN3098>0,((AN3116-SUM($N3188:AM3188))/AN3098)*AN$15,0),AN3116*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AO3116<0,AO3116,IF(AO3098<1,AO3116,MAX(MIN(IF(AO3098>0,((AO3116-SUM($N3188:AN3188))/AO3098)*AO$15,0),AO3116*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AP3116<0,AP3116,IF(AP3098<1,AP3116,MAX(MIN(IF(AP3098>0,((AP3116-SUM($N3188:AO3188))/AP3098)*AP$15,0),AP3116*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AQ3116<0,AQ3116,IF(AQ3098<1,AQ3116,MAX(MIN(IF(AQ3098>0,((AQ3116-SUM($N3188:AP3188))/AQ3098)*AQ$15,0),AQ3116*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AR3116<0,AR3116,IF(AR3098<1,AR3116,MAX(MIN(IF(AR3098>0,((AR3116-SUM($N3188:AQ3188))/AR3098)*AR$15,0),AR3116*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AS3116<0,AS3116,IF(AS3098<1,AS3116,MAX(MIN(IF(AS3098>0,((AS3116-SUM($N3188:AR3188))/AS3098)*AS$15,0),AS3116*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AT3116<0,AT3116,IF(AT3098<1,AT3116,MAX(MIN(IF(AT3098>0,((AT3116-SUM($N3188:AS3188))/AT3098)*AT$15,0),AT3116*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AU3116<0,AU3116,IF(AU3098<1,AU3116,MAX(MIN(IF(AU3098>0,((AU3116-SUM($N3188:AT3188))/AU3098)*AU$15,0),AU3116*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AV3116<0,AV3116,IF(AV3098<1,AV3116,MAX(MIN(IF(AV3098>0,((AV3116-SUM($N3188:AU3188))/AV3098)*AV$15,0),AV3116*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AW3116<0,AW3116,IF(AW3098<1,AW3116,MAX(MIN(IF(AW3098>0,((AW3116-SUM($N3188:AV3188))/AW3098)*AW$15,0),AW3116*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AX3116<0,AX3116,IF(AX3098<1,AX3116,MAX(MIN(IF(AX3098>0,((AX3116-SUM($N3188:AW3188))/AX3098)*AX$15,0),AX3116*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AY3116<0,AY3116,IF(AY3098<1,AY3116,MAX(MIN(IF(AY3098>0,((AY3116-SUM($N3188:AX3188))/AY3098)*AY$15,0),AY3116*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(AZ3116<0,AZ3116,IF(AZ3098<1,AZ3116,MAX(MIN(IF(AZ3098>0,((AZ3116-SUM($N3188:AY3188))/AZ3098)*AZ$15,0),AZ3116*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BA3116<0,BA3116,IF(BA3098<1,BA3116,MAX(MIN(IF(BA3098>0,((BA3116-SUM($N3188:AZ3188))/BA3098)*BA$15,0),BA3116*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BB3116<0,BB3116,IF(BB3098<1,BB3116,MAX(MIN(IF(BB3098>0,((BB3116-SUM($N3188:BA3188))/BB3098)*BB$15,0),BB3116*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BC3116<0,BC3116,IF(BC3098<1,BC3116,MAX(MIN(IF(BC3098>0,((BC3116-SUM($N3188:BB3188))/BC3098)*BC$15,0),BC3116*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BD3116<0,BD3116,IF(BD3098<1,BD3116,MAX(MIN(IF(BD3098>0,((BD3116-SUM($N3188:BC3188))/BD3098)*BD$15,0),BD3116*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BE3116<0,BE3116,IF(BE3098<1,BE3116,MAX(MIN(IF(BE3098>0,((BE3116-SUM($N3188:BD3188))/BE3098)*BE$15,0),BE3116*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BF3116<0,BF3116,IF(BF3098<1,BF3116,MAX(MIN(IF(BF3098>0,((BF3116-SUM($N3188:BE3188))/BF3098)*BF$15,0),BF3116*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BG3116<0,BG3116,IF(BG3098<1,BG3116,MAX(MIN(IF(BG3098>0,((BG3116-SUM($N3188:BF3188))/BG3098)*BG$15,0),BG3116*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BH3116<0,BH3116,IF(BH3098<1,BH3116,MAX(MIN(IF(BH3098>0,((BH3116-SUM($N3188:BG3188))/BH3098)*BH$15,0),BH3116*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BI3116<0,BI3116,IF(BI3098<1,BI3116,MAX(MIN(IF(BI3098>0,((BI3116-SUM($N3188:BH3188))/BI3098)*BI$15,0),BI3116*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BJ3116<0,BJ3116,IF(BJ3098<1,BJ3116,MAX(MIN(IF(BJ3098>0,((BJ3116-SUM($N3188:BI3188))/BJ3098)*BJ$15,0),BJ3116*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BK3116<0,BK3116,IF(BK3098<1,BK3116,MAX(MIN(IF(BK3098>0,((BK3116-SUM($N3188:BJ3188))/BK3098)*BK$15,0),BK3116*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(BL3116<0,BL3116,IF(BL3098<1,BL3116,MAX(MIN(IF(BL3098>0,((BL3116-SUM($N3188:BK3188))/BL3098)*BL$15,0),BL3116*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3171},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I926","v":-2.0021179449825368E-2},{"$f":"-'PTRM expenditure'!J926","v":-1.9797249335745837E-2},{"$f":"-'PTRM expenditure'!K926","v":-1.9797249335745837E-2},{"$f":"-'PTRM expenditure'!L926","v":-1.9797249335745837E-2},{"$f":"-'PTRM expenditure'!M926","v":-1.979724933574584E-2},{"$f":"-'PTRM expenditure'!N926","v":-1.979724933574584E-2},{"$f":"-IF($D3171=\"Land\",0,IF(O3117<0,O3117,IF(O3099<1,O3117,MAX(MIN(IF(O3099>0,((O3117-SUM($N3189:N3189))/O3099)*O$15,0),O3117*O$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(P3117<0,P3117,IF(P3099<1,P3117,MAX(MIN(IF(P3099>0,((P3117-SUM($N3189:O3189))/P3099)*P$15,0),P3117*P$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(Q3117<0,Q3117,IF(Q3099<1,Q3117,MAX(MIN(IF(Q3099>0,((Q3117-SUM($N3189:P3189))/Q3099)*Q$15,0),Q3117*Q$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(R3117<0,R3117,IF(R3099<1,R3117,MAX(MIN(IF(R3099>0,((R3117-SUM($N3189:Q3189))/R3099)*R$15,0),R3117*R$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(S3117<0,S3117,IF(S3099<1,S3117,MAX(MIN(IF(S3099>0,((S3117-SUM($N3189:R3189))/S3099)*S$15,0),S3117*S$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(T3117<0,T3117,IF(T3099<1,T3117,MAX(MIN(IF(T3099>0,((T3117-SUM($N3189:S3189))/T3099)*T$15,0),T3117*T$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(U3117<0,U3117,IF(U3099<1,U3117,MAX(MIN(IF(U3099>0,((U3117-SUM($N3189:T3189))/U3099)*U$15,0),U3117*U$15),0))))*$K$6","v":-1.9944897653136236E-2},{"$f":"-IF($D3171=\"Land\",0,IF(V3117<0,V3117,IF(V3099<1,V3117,MAX(MIN(IF(V3099>0,((V3117-SUM($N3189:U3189))/V3099)*V$15,0),V3117*V$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(W3117<0,W3117,IF(W3099<1,W3117,MAX(MIN(IF(W3099>0,((W3117-SUM($N3189:V3189))/W3099)*W$15,0),W3117*W$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(X3117<0,X3117,IF(X3099<1,X3117,MAX(MIN(IF(X3099>0,((X3117-SUM($N3189:W3189))/X3099)*X$15,0),X3117*X$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(Y3117<0,Y3117,IF(Y3099<1,Y3117,MAX(MIN(IF(Y3099>0,((Y3117-SUM($N3189:X3189))/Y3099)*Y$15,0),Y3117*Y$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(Z3117<0,Z3117,IF(Z3099<1,Z3117,MAX(MIN(IF(Z3099>0,((Z3117-SUM($N3189:Y3189))/Z3099)*Z$15,0),Z3117*Z$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AA3117<0,AA3117,IF(AA3099<1,AA3117,MAX(MIN(IF(AA3099>0,((AA3117-SUM($N3189:Z3189))/AA3099)*AA$15,0),AA3117*AA$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AB3117<0,AB3117,IF(AB3099<1,AB3117,MAX(MIN(IF(AB3099>0,((AB3117-SUM($N3189:AA3189))/AB3099)*AB$15,0),AB3117*AB$15),0))))*$K$6","v":-1.9944897653136239E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AC3117<0,AC3117,IF(AC3099<1,AC3117,MAX(MIN(IF(AC3099>0,((AC3117-SUM($N3189:AB3189))/AC3099)*AC$15,0),AC3117*AC$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AD3117<0,AD3117,IF(AD3099<1,AD3117,MAX(MIN(IF(AD3099>0,((AD3117-SUM($N3189:AC3189))/AD3099)*AD$15,0),AD3117*AD$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AE3117<0,AE3117,IF(AE3099<1,AE3117,MAX(MIN(IF(AE3099>0,((AE3117-SUM($N3189:AD3189))/AE3099)*AE$15,0),AE3117*AE$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AF3117<0,AF3117,IF(AF3099<1,AF3117,MAX(MIN(IF(AF3099>0,((AF3117-SUM($N3189:AE3189))/AF3099)*AF$15,0),AF3117*AF$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AG3117<0,AG3117,IF(AG3099<1,AG3117,MAX(MIN(IF(AG3099>0,((AG3117-SUM($N3189:AF3189))/AG3099)*AG$15,0),AG3117*AG$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AH3117<0,AH3117,IF(AH3099<1,AH3117,MAX(MIN(IF(AH3099>0,((AH3117-SUM($N3189:AG3189))/AH3099)*AH$15,0),AH3117*AH$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AI3117<0,AI3117,IF(AI3099<1,AI3117,MAX(MIN(IF(AI3099>0,((AI3117-SUM($N3189:AH3189))/AI3099)*AI$15,0),AI3117*AI$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AJ3117<0,AJ3117,IF(AJ3099<1,AJ3117,MAX(MIN(IF(AJ3099>0,((AJ3117-SUM($N3189:AI3189))/AJ3099)*AJ$15,0),AJ3117*AJ$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AK3117<0,AK3117,IF(AK3099<1,AK3117,MAX(MIN(IF(AK3099>0,((AK3117-SUM($N3189:AJ3189))/AK3099)*AK$15,0),AK3117*AK$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AL3117<0,AL3117,IF(AL3099<1,AL3117,MAX(MIN(IF(AL3099>0,((AL3117-SUM($N3189:AK3189))/AL3099)*AL$15,0),AL3117*AL$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AM3117<0,AM3117,IF(AM3099<1,AM3117,MAX(MIN(IF(AM3099>0,((AM3117-SUM($N3189:AL3189))/AM3099)*AM$15,0),AM3117*AM$15),0))))*$K$6","v":-1.9944897653136243E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AN3117<0,AN3117,IF(AN3099<1,AN3117,MAX(MIN(IF(AN3099>0,((AN3117-SUM($N3189:AM3189))/AN3099)*AN$15,0),AN3117*AN$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AO3117<0,AO3117,IF(AO3099<1,AO3117,MAX(MIN(IF(AO3099>0,((AO3117-SUM($N3189:AN3189))/AO3099)*AO$15,0),AO3117*AO$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AP3117<0,AP3117,IF(AP3099<1,AP3117,MAX(MIN(IF(AP3099>0,((AP3117-SUM($N3189:AO3189))/AP3099)*AP$15,0),AP3117*AP$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AQ3117<0,AQ3117,IF(AQ3099<1,AQ3117,MAX(MIN(IF(AQ3099>0,((AQ3117-SUM($N3189:AP3189))/AQ3099)*AQ$15,0),AQ3117*AQ$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AR3117<0,AR3117,IF(AR3099<1,AR3117,MAX(MIN(IF(AR3099>0,((AR3117-SUM($N3189:AQ3189))/AR3099)*AR$15,0),AR3117*AR$15),0))))*$K$6","v":-1.9944897653136246E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AS3117<0,AS3117,IF(AS3099<1,AS3117,MAX(MIN(IF(AS3099>0,((AS3117-SUM($N3189:AR3189))/AS3099)*AS$15,0),AS3117*AS$15),0))))*$K$6","v":-1.994489765313625E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AT3117<0,AT3117,IF(AT3099<1,AT3117,MAX(MIN(IF(AT3099>0,((AT3117-SUM($N3189:AS3189))/AT3099)*AT$15,0),AT3117*AT$15),0))))*$K$6","v":-1.994489765313625E-2},{"$f":"-IF($D3171=\"Land\",0,IF(AU3117<0,AU3117,IF(AU3099<1,AU3117,MAX(MIN(IF(AU3099>0,((AU3117-SUM($N3189:AT3189))/AU3099)*AU$15,0),AU3117*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(AV3117<0,AV3117,IF(AV3099<1,AV3117,MAX(MIN(IF(AV3099>0,((AV3117-SUM($N3189:AU3189))/AV3099)*AV$15,0),AV3117*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(AW3117<0,AW3117,IF(AW3099<1,AW3117,MAX(MIN(IF(AW3099>0,((AW3117-SUM($N3189:AV3189))/AW3099)*AW$15,0),AW3117*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(AX3117<0,AX3117,IF(AX3099<1,AX3117,MAX(MIN(IF(AX3099>0,((AX3117-SUM($N3189:AW3189))/AX3099)*AX$15,0),AX3117*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(AY3117<0,AY3117,IF(AY3099<1,AY3117,MAX(MIN(IF(AY3099>0,((AY3117-SUM($N3189:AX3189))/AY3099)*AY$15,0),AY3117*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(AZ3117<0,AZ3117,IF(AZ3099<1,AZ3117,MAX(MIN(IF(AZ3099>0,((AZ3117-SUM($N3189:AY3189))/AZ3099)*AZ$15,0),AZ3117*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BA3117<0,BA3117,IF(BA3099<1,BA3117,MAX(MIN(IF(BA3099>0,((BA3117-SUM($N3189:AZ3189))/BA3099)*BA$15,0),BA3117*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BB3117<0,BB3117,IF(BB3099<1,BB3117,MAX(MIN(IF(BB3099>0,((BB3117-SUM($N3189:BA3189))/BB3099)*BB$15,0),BB3117*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BC3117<0,BC3117,IF(BC3099<1,BC3117,MAX(MIN(IF(BC3099>0,((BC3117-SUM($N3189:BB3189))/BC3099)*BC$15,0),BC3117*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BD3117<0,BD3117,IF(BD3099<1,BD3117,MAX(MIN(IF(BD3099>0,((BD3117-SUM($N3189:BC3189))/BD3099)*BD$15,0),BD3117*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BE3117<0,BE3117,IF(BE3099<1,BE3117,MAX(MIN(IF(BE3099>0,((BE3117-SUM($N3189:BD3189))/BE3099)*BE$15,0),BE3117*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BF3117<0,BF3117,IF(BF3099<1,BF3117,MAX(MIN(IF(BF3099>0,((BF3117-SUM($N3189:BE3189))/BF3099)*BF$15,0),BF3117*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BG3117<0,BG3117,IF(BG3099<1,BG3117,MAX(MIN(IF(BG3099>0,((BG3117-SUM($N3189:BF3189))/BG3099)*BG$15,0),BG3117*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BH3117<0,BH3117,IF(BH3099<1,BH3117,MAX(MIN(IF(BH3099>0,((BH3117-SUM($N3189:BG3189))/BH3099)*BH$15,0),BH3117*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BI3117<0,BI3117,IF(BI3099<1,BI3117,MAX(MIN(IF(BI3099>0,((BI3117-SUM($N3189:BH3189))/BI3099)*BI$15,0),BI3117*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BJ3117<0,BJ3117,IF(BJ3099<1,BJ3117,MAX(MIN(IF(BJ3099>0,((BJ3117-SUM($N3189:BI3189))/BJ3099)*BJ$15,0),BJ3117*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BK3117<0,BK3117,IF(BK3099<1,BK3117,MAX(MIN(IF(BK3099>0,((BK3117-SUM($N3189:BJ3189))/BK3099)*BK$15,0),BK3117*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3171=\"Land\",0,IF(BL3117<0,BL3117,IF(BL3099<1,BL3117,MAX(MIN(IF(BL3099>0,((BL3117-SUM($N3189:BK3189))/BL3099)*BL$15,0),BL3117*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3174},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I929","v":-0.19609190026929177},{"$f":"-'PTRM expenditure'!J929","v":-0.27645947396403603},{"$f":"-'PTRM expenditure'!K929","v":-0.27645947396403597},{"$f":"-'PTRM expenditure'!L929","v":-0.27645947396403597},{"$f":"-'PTRM expenditure'!M929","v":-0.27645947396403597},{"$f":"-'PTRM expenditure'!N929","v":-0.27645947396403597},{"$f":"-IF($D3174=\"Land\",0,IF(O3120<0,O3120,IF(O3102<1,O3120,MAX(MIN(IF(O3102>0,((O3120-SUM($N3192:N3192))/O3102)*O$15,0),O3120*O$15),0))))*$K$6","v":-0.28270072175271743},{"$f":"-IF($D3174=\"Land\",0,IF(P3120<0,P3120,IF(P3102<1,P3120,MAX(MIN(IF(P3102>0,((P3120-SUM($N3192:O3192))/P3102)*P$15,0),P3120*P$15),0))))*$K$6","v":-0.28270072175271743},{"$f":"-IF($D3174=\"Land\",0,IF(Q3120<0,Q3120,IF(Q3102<1,Q3120,MAX(MIN(IF(Q3102>0,((Q3120-SUM($N3192:P3192))/Q3102)*Q$15,0),Q3120*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(R3120<0,R3120,IF(R3102<1,R3120,MAX(MIN(IF(R3102>0,((R3120-SUM($N3192:Q3192))/R3102)*R$15,0),R3120*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(S3120<0,S3120,IF(S3102<1,S3120,MAX(MIN(IF(S3102>0,((S3120-SUM($N3192:R3192))/S3102)*S$15,0),S3120*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(T3120<0,T3120,IF(T3102<1,T3120,MAX(MIN(IF(T3102>0,((T3120-SUM($N3192:S3192))/T3102)*T$15,0),T3120*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(U3120<0,U3120,IF(U3102<1,U3120,MAX(MIN(IF(U3102>0,((U3120-SUM($N3192:T3192))/U3102)*U$15,0),U3120*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(V3120<0,V3120,IF(V3102<1,V3120,MAX(MIN(IF(V3102>0,((V3120-SUM($N3192:U3192))/V3102)*V$15,0),V3120*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(W3120<0,W3120,IF(W3102<1,W3120,MAX(MIN(IF(W3102>0,((W3120-SUM($N3192:V3192))/W3102)*W$15,0),W3120*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(X3120<0,X3120,IF(X3102<1,X3120,MAX(MIN(IF(X3102>0,((X3120-SUM($N3192:W3192))/X3102)*X$15,0),X3120*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(Y3120<0,Y3120,IF(Y3102<1,Y3120,MAX(MIN(IF(Y3102>0,((Y3120-SUM($N3192:X3192))/Y3102)*Y$15,0),Y3120*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(Z3120<0,Z3120,IF(Z3102<1,Z3120,MAX(MIN(IF(Z3102>0,((Z3120-SUM($N3192:Y3192))/Z3102)*Z$15,0),Z3120*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AA3120<0,AA3120,IF(AA3102<1,AA3120,MAX(MIN(IF(AA3102>0,((AA3120-SUM($N3192:Z3192))/AA3102)*AA$15,0),AA3120*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AB3120<0,AB3120,IF(AB3102<1,AB3120,MAX(MIN(IF(AB3102>0,((AB3120-SUM($N3192:AA3192))/AB3102)*AB$15,0),AB3120*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AC3120<0,AC3120,IF(AC3102<1,AC3120,MAX(MIN(IF(AC3102>0,((AC3120-SUM($N3192:AB3192))/AC3102)*AC$15,0),AC3120*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AD3120<0,AD3120,IF(AD3102<1,AD3120,MAX(MIN(IF(AD3102>0,((AD3120-SUM($N3192:AC3192))/AD3102)*AD$15,0),AD3120*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AE3120<0,AE3120,IF(AE3102<1,AE3120,MAX(MIN(IF(AE3102>0,((AE3120-SUM($N3192:AD3192))/AE3102)*AE$15,0),AE3120*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AF3120<0,AF3120,IF(AF3102<1,AF3120,MAX(MIN(IF(AF3102>0,((AF3120-SUM($N3192:AE3192))/AF3102)*AF$15,0),AF3120*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AG3120<0,AG3120,IF(AG3102<1,AG3120,MAX(MIN(IF(AG3102>0,((AG3120-SUM($N3192:AF3192))/AG3102)*AG$15,0),AG3120*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AH3120<0,AH3120,IF(AH3102<1,AH3120,MAX(MIN(IF(AH3102>0,((AH3120-SUM($N3192:AG3192))/AH3102)*AH$15,0),AH3120*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AI3120<0,AI3120,IF(AI3102<1,AI3120,MAX(MIN(IF(AI3102>0,((AI3120-SUM($N3192:AH3192))/AI3102)*AI$15,0),AI3120*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AJ3120<0,AJ3120,IF(AJ3102<1,AJ3120,MAX(MIN(IF(AJ3102>0,((AJ3120-SUM($N3192:AI3192))/AJ3102)*AJ$15,0),AJ3120*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AK3120<0,AK3120,IF(AK3102<1,AK3120,MAX(MIN(IF(AK3102>0,((AK3120-SUM($N3192:AJ3192))/AK3102)*AK$15,0),AK3120*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AL3120<0,AL3120,IF(AL3102<1,AL3120,MAX(MIN(IF(AL3102>0,((AL3120-SUM($N3192:AK3192))/AL3102)*AL$15,0),AL3120*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AM3120<0,AM3120,IF(AM3102<1,AM3120,MAX(MIN(IF(AM3102>0,((AM3120-SUM($N3192:AL3192))/AM3102)*AM$15,0),AM3120*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AN3120<0,AN3120,IF(AN3102<1,AN3120,MAX(MIN(IF(AN3102>0,((AN3120-SUM($N3192:AM3192))/AN3102)*AN$15,0),AN3120*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AO3120<0,AO3120,IF(AO3102<1,AO3120,MAX(MIN(IF(AO3102>0,((AO3120-SUM($N3192:AN3192))/AO3102)*AO$15,0),AO3120*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AP3120<0,AP3120,IF(AP3102<1,AP3120,MAX(MIN(IF(AP3102>0,((AP3120-SUM($N3192:AO3192))/AP3102)*AP$15,0),AP3120*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AQ3120<0,AQ3120,IF(AQ3102<1,AQ3120,MAX(MIN(IF(AQ3102>0,((AQ3120-SUM($N3192:AP3192))/AQ3102)*AQ$15,0),AQ3120*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AR3120<0,AR3120,IF(AR3102<1,AR3120,MAX(MIN(IF(AR3102>0,((AR3120-SUM($N3192:AQ3192))/AR3102)*AR$15,0),AR3120*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AS3120<0,AS3120,IF(AS3102<1,AS3120,MAX(MIN(IF(AS3102>0,((AS3120-SUM($N3192:AR3192))/AS3102)*AS$15,0),AS3120*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AT3120<0,AT3120,IF(AT3102<1,AT3120,MAX(MIN(IF(AT3102>0,((AT3120-SUM($N3192:AS3192))/AT3102)*AT$15,0),AT3120*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AU3120<0,AU3120,IF(AU3102<1,AU3120,MAX(MIN(IF(AU3102>0,((AU3120-SUM($N3192:AT3192))/AU3102)*AU$15,0),AU3120*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AV3120<0,AV3120,IF(AV3102<1,AV3120,MAX(MIN(IF(AV3102>0,((AV3120-SUM($N3192:AU3192))/AV3102)*AV$15,0),AV3120*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AW3120<0,AW3120,IF(AW3102<1,AW3120,MAX(MIN(IF(AW3102>0,((AW3120-SUM($N3192:AV3192))/AW3102)*AW$15,0),AW3120*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AX3120<0,AX3120,IF(AX3102<1,AX3120,MAX(MIN(IF(AX3102>0,((AX3120-SUM($N3192:AW3192))/AX3102)*AX$15,0),AX3120*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AY3120<0,AY3120,IF(AY3102<1,AY3120,MAX(MIN(IF(AY3102>0,((AY3120-SUM($N3192:AX3192))/AY3102)*AY$15,0),AY3120*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(AZ3120<0,AZ3120,IF(AZ3102<1,AZ3120,MAX(MIN(IF(AZ3102>0,((AZ3120-SUM($N3192:AY3192))/AZ3102)*AZ$15,0),AZ3120*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BA3120<0,BA3120,IF(BA3102<1,BA3120,MAX(MIN(IF(BA3102>0,((BA3120-SUM($N3192:AZ3192))/BA3102)*BA$15,0),BA3120*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BB3120<0,BB3120,IF(BB3102<1,BB3120,MAX(MIN(IF(BB3102>0,((BB3120-SUM($N3192:BA3192))/BB3102)*BB$15,0),BB3120*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BC3120<0,BC3120,IF(BC3102<1,BC3120,MAX(MIN(IF(BC3102>0,((BC3120-SUM($N3192:BB3192))/BC3102)*BC$15,0),BC3120*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BD3120<0,BD3120,IF(BD3102<1,BD3120,MAX(MIN(IF(BD3102>0,((BD3120-SUM($N3192:BC3192))/BD3102)*BD$15,0),BD3120*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BE3120<0,BE3120,IF(BE3102<1,BE3120,MAX(MIN(IF(BE3102>0,((BE3120-SUM($N3192:BD3192))/BE3102)*BE$15,0),BE3120*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BF3120<0,BF3120,IF(BF3102<1,BF3120,MAX(MIN(IF(BF3102>0,((BF3120-SUM($N3192:BE3192))/BF3102)*BF$15,0),BF3120*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BG3120<0,BG3120,IF(BG3102<1,BG3120,MAX(MIN(IF(BG3102>0,((BG3120-SUM($N3192:BF3192))/BG3102)*BG$15,0),BG3120*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BH3120<0,BH3120,IF(BH3102<1,BH3120,MAX(MIN(IF(BH3102>0,((BH3120-SUM($N3192:BG3192))/BH3102)*BH$15,0),BH3120*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BI3120<0,BI3120,IF(BI3102<1,BI3120,MAX(MIN(IF(BI3102>0,((BI3120-SUM($N3192:BH3192))/BI3102)*BI$15,0),BI3120*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BJ3120<0,BJ3120,IF(BJ3102<1,BJ3120,MAX(MIN(IF(BJ3102>0,((BJ3120-SUM($N3192:BI3192))/BJ3102)*BJ$15,0),BJ3120*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BK3120<0,BK3120,IF(BK3102<1,BK3120,MAX(MIN(IF(BK3102>0,((BK3120-SUM($N3192:BJ3192))/BK3102)*BK$15,0),BK3120*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3174=\"Land\",0,IF(BL3120<0,BL3120,IF(BL3102<1,BL3120,MAX(MIN(IF(BL3102>0,((BL3120-SUM($N3192:BK3192))/BL3102)*BL$15,0),BL3120*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3177},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I932","v":0},{"$f":"-'PTRM expenditure'!J932","v":0},{"$f":"-'PTRM expenditure'!K932","v":0},{"$f":"-'PTRM expenditure'!L932","v":0},{"$f":"-'PTRM expenditure'!M932","v":0},{"$f":"-'PTRM expenditure'!N932","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(O3123<0,O3123,IF(O3105<1,O3123,MAX(MIN(IF(O3105>0,((O3123-SUM($N3195:N3195))/O3105)*O$15,0),O3123*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(P3123<0,P3123,IF(P3105<1,P3123,MAX(MIN(IF(P3105>0,((P3123-SUM($N3195:O3195))/P3105)*P$15,0),P3123*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(Q3123<0,Q3123,IF(Q3105<1,Q3123,MAX(MIN(IF(Q3105>0,((Q3123-SUM($N3195:P3195))/Q3105)*Q$15,0),Q3123*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(R3123<0,R3123,IF(R3105<1,R3123,MAX(MIN(IF(R3105>0,((R3123-SUM($N3195:Q3195))/R3105)*R$15,0),R3123*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(S3123<0,S3123,IF(S3105<1,S3123,MAX(MIN(IF(S3105>0,((S3123-SUM($N3195:R3195))/S3105)*S$15,0),S3123*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(T3123<0,T3123,IF(T3105<1,T3123,MAX(MIN(IF(T3105>0,((T3123-SUM($N3195:S3195))/T3105)*T$15,0),T3123*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(U3123<0,U3123,IF(U3105<1,U3123,MAX(MIN(IF(U3105>0,((U3123-SUM($N3195:T3195))/U3105)*U$15,0),U3123*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(V3123<0,V3123,IF(V3105<1,V3123,MAX(MIN(IF(V3105>0,((V3123-SUM($N3195:U3195))/V3105)*V$15,0),V3123*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(W3123<0,W3123,IF(W3105<1,W3123,MAX(MIN(IF(W3105>0,((W3123-SUM($N3195:V3195))/W3105)*W$15,0),W3123*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(X3123<0,X3123,IF(X3105<1,X3123,MAX(MIN(IF(X3105>0,((X3123-SUM($N3195:W3195))/X3105)*X$15,0),X3123*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(Y3123<0,Y3123,IF(Y3105<1,Y3123,MAX(MIN(IF(Y3105>0,((Y3123-SUM($N3195:X3195))/Y3105)*Y$15,0),Y3123*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(Z3123<0,Z3123,IF(Z3105<1,Z3123,MAX(MIN(IF(Z3105>0,((Z3123-SUM($N3195:Y3195))/Z3105)*Z$15,0),Z3123*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AA3123<0,AA3123,IF(AA3105<1,AA3123,MAX(MIN(IF(AA3105>0,((AA3123-SUM($N3195:Z3195))/AA3105)*AA$15,0),AA3123*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AB3123<0,AB3123,IF(AB3105<1,AB3123,MAX(MIN(IF(AB3105>0,((AB3123-SUM($N3195:AA3195))/AB3105)*AB$15,0),AB3123*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AC3123<0,AC3123,IF(AC3105<1,AC3123,MAX(MIN(IF(AC3105>0,((AC3123-SUM($N3195:AB3195))/AC3105)*AC$15,0),AC3123*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AD3123<0,AD3123,IF(AD3105<1,AD3123,MAX(MIN(IF(AD3105>0,((AD3123-SUM($N3195:AC3195))/AD3105)*AD$15,0),AD3123*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AE3123<0,AE3123,IF(AE3105<1,AE3123,MAX(MIN(IF(AE3105>0,((AE3123-SUM($N3195:AD3195))/AE3105)*AE$15,0),AE3123*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AF3123<0,AF3123,IF(AF3105<1,AF3123,MAX(MIN(IF(AF3105>0,((AF3123-SUM($N3195:AE3195))/AF3105)*AF$15,0),AF3123*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AG3123<0,AG3123,IF(AG3105<1,AG3123,MAX(MIN(IF(AG3105>0,((AG3123-SUM($N3195:AF3195))/AG3105)*AG$15,0),AG3123*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AH3123<0,AH3123,IF(AH3105<1,AH3123,MAX(MIN(IF(AH3105>0,((AH3123-SUM($N3195:AG3195))/AH3105)*AH$15,0),AH3123*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AI3123<0,AI3123,IF(AI3105<1,AI3123,MAX(MIN(IF(AI3105>0,((AI3123-SUM($N3195:AH3195))/AI3105)*AI$15,0),AI3123*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AJ3123<0,AJ3123,IF(AJ3105<1,AJ3123,MAX(MIN(IF(AJ3105>0,((AJ3123-SUM($N3195:AI3195))/AJ3105)*AJ$15,0),AJ3123*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AK3123<0,AK3123,IF(AK3105<1,AK3123,MAX(MIN(IF(AK3105>0,((AK3123-SUM($N3195:AJ3195))/AK3105)*AK$15,0),AK3123*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AL3123<0,AL3123,IF(AL3105<1,AL3123,MAX(MIN(IF(AL3105>0,((AL3123-SUM($N3195:AK3195))/AL3105)*AL$15,0),AL3123*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AM3123<0,AM3123,IF(AM3105<1,AM3123,MAX(MIN(IF(AM3105>0,((AM3123-SUM($N3195:AL3195))/AM3105)*AM$15,0),AM3123*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AN3123<0,AN3123,IF(AN3105<1,AN3123,MAX(MIN(IF(AN3105>0,((AN3123-SUM($N3195:AM3195))/AN3105)*AN$15,0),AN3123*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AO3123<0,AO3123,IF(AO3105<1,AO3123,MAX(MIN(IF(AO3105>0,((AO3123-SUM($N3195:AN3195))/AO3105)*AO$15,0),AO3123*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AP3123<0,AP3123,IF(AP3105<1,AP3123,MAX(MIN(IF(AP3105>0,((AP3123-SUM($N3195:AO3195))/AP3105)*AP$15,0),AP3123*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AQ3123<0,AQ3123,IF(AQ3105<1,AQ3123,MAX(MIN(IF(AQ3105>0,((AQ3123-SUM($N3195:AP3195))/AQ3105)*AQ$15,0),AQ3123*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AR3123<0,AR3123,IF(AR3105<1,AR3123,MAX(MIN(IF(AR3105>0,((AR3123-SUM($N3195:AQ3195))/AR3105)*AR$15,0),AR3123*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AS3123<0,AS3123,IF(AS3105<1,AS3123,MAX(MIN(IF(AS3105>0,((AS3123-SUM($N3195:AR3195))/AS3105)*AS$15,0),AS3123*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AT3123<0,AT3123,IF(AT3105<1,AT3123,MAX(MIN(IF(AT3105>0,((AT3123-SUM($N3195:AS3195))/AT3105)*AT$15,0),AT3123*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AU3123<0,AU3123,IF(AU3105<1,AU3123,MAX(MIN(IF(AU3105>0,((AU3123-SUM($N3195:AT3195))/AU3105)*AU$15,0),AU3123*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AV3123<0,AV3123,IF(AV3105<1,AV3123,MAX(MIN(IF(AV3105>0,((AV3123-SUM($N3195:AU3195))/AV3105)*AV$15,0),AV3123*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AW3123<0,AW3123,IF(AW3105<1,AW3123,MAX(MIN(IF(AW3105>0,((AW3123-SUM($N3195:AV3195))/AW3105)*AW$15,0),AW3123*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AX3123<0,AX3123,IF(AX3105<1,AX3123,MAX(MIN(IF(AX3105>0,((AX3123-SUM($N3195:AW3195))/AX3105)*AX$15,0),AX3123*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AY3123<0,AY3123,IF(AY3105<1,AY3123,MAX(MIN(IF(AY3105>0,((AY3123-SUM($N3195:AX3195))/AY3105)*AY$15,0),AY3123*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(AZ3123<0,AZ3123,IF(AZ3105<1,AZ3123,MAX(MIN(IF(AZ3105>0,((AZ3123-SUM($N3195:AY3195))/AZ3105)*AZ$15,0),AZ3123*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BA3123<0,BA3123,IF(BA3105<1,BA3123,MAX(MIN(IF(BA3105>0,((BA3123-SUM($N3195:AZ3195))/BA3105)*BA$15,0),BA3123*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BB3123<0,BB3123,IF(BB3105<1,BB3123,MAX(MIN(IF(BB3105>0,((BB3123-SUM($N3195:BA3195))/BB3105)*BB$15,0),BB3123*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BC3123<0,BC3123,IF(BC3105<1,BC3123,MAX(MIN(IF(BC3105>0,((BC3123-SUM($N3195:BB3195))/BC3105)*BC$15,0),BC3123*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BD3123<0,BD3123,IF(BD3105<1,BD3123,MAX(MIN(IF(BD3105>0,((BD3123-SUM($N3195:BC3195))/BD3105)*BD$15,0),BD3123*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BE3123<0,BE3123,IF(BE3105<1,BE3123,MAX(MIN(IF(BE3105>0,((BE3123-SUM($N3195:BD3195))/BE3105)*BE$15,0),BE3123*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BF3123<0,BF3123,IF(BF3105<1,BF3123,MAX(MIN(IF(BF3105>0,((BF3123-SUM($N3195:BE3195))/BF3105)*BF$15,0),BF3123*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BG3123<0,BG3123,IF(BG3105<1,BG3123,MAX(MIN(IF(BG3105>0,((BG3123-SUM($N3195:BF3195))/BG3105)*BG$15,0),BG3123*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BH3123<0,BH3123,IF(BH3105<1,BH3123,MAX(MIN(IF(BH3105>0,((BH3123-SUM($N3195:BG3195))/BH3105)*BH$15,0),BH3123*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BI3123<0,BI3123,IF(BI3105<1,BI3123,MAX(MIN(IF(BI3105>0,((BI3123-SUM($N3195:BH3195))/BI3105)*BI$15,0),BI3123*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BJ3123<0,BJ3123,IF(BJ3105<1,BJ3123,MAX(MIN(IF(BJ3105>0,((BJ3123-SUM($N3195:BI3195))/BJ3105)*BJ$15,0),BJ3123*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BK3123<0,BK3123,IF(BK3105<1,BK3123,MAX(MIN(IF(BK3105>0,((BK3123-SUM($N3195:BJ3195))/BK3105)*BK$15,0),BK3123*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(BL3123<0,BL3123,IF(BL3105<1,BL3123,MAX(MIN(IF(BL3105>0,((BL3123-SUM($N3195:BK3195))/BL3105)*BL$15,0),BL3123*BL$15),0))))*$K$6","v":0}]
["Unused"]
[{"$f":"ROW()","v":3184},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3187},null,null,"Regulators"]
[{"$f":"ROW()","v":3191},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3194},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3195},null,null,"FRC"]
[{"$f":"ROW()","v":3198},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3182:O3197)","v":0},{"$f":"SUM(P3182:P3197)","v":0},{"$f":"SUM(Q3182:Q3197)","v":0},{"$f":"SUM(R3182:R3197)","v":0},{"$f":"SUM(S3182:S3197)","v":0},{"$f":"SUM(T3182:T3197)","v":0},{"$f":"SUM(U3182:U3197)","v":0},{"$f":"SUM(V3182:V3197)","v":0},{"$f":"SUM(W3182:W3197)","v":0},{"$f":"SUM(X3182:X3197)","v":0},{"$f":"SUM(Y3182:Y3197)","v":0},{"$f":"SUM(Z3182:Z3197)","v":0},{"$f":"SUM(AA3182:AA3197)","v":0},{"$f":"SUM(AB3182:AB3197)","v":0},{"$f":"SUM(AC3182:AC3197)","v":0},{"$f":"SUM(AD3182:AD3197)","v":0},{"$f":"SUM(AE3182:AE3197)","v":0},{"$f":"SUM(AF3182:AF3197)","v":0},{"$f":"SUM(AG3182:AG3197)","v":0},{"$f":"SUM(AH3182:AH3197)","v":0},{"$f":"SUM(AI3182:AI3197)","v":0},{"$f":"SUM(AJ3182:AJ3197)","v":0},{"$f":"SUM(AK3182:AK3197)","v":0},{"$f":"SUM(AL3182:AL3197)","v":0},{"$f":"SUM(AM3182:AM3197)","v":0},{"$f":"SUM(AN3182:AN3197)","v":0},{"$f":"SUM(AO3182:AO3197)","v":0},{"$f":"SUM(AP3182:AP3197)","v":0},{"$f":"SUM(AQ3182:AQ3197)","v":0},{"$f":"SUM(AR3182:AR3197)","v":0},{"$f":"SUM(AS3182:AS3197)","v":0},{"$f":"SUM(AT3182:AT3197)","v":0},{"$f":"SUM(AU3182:AU3197)","v":0},{"$f":"SUM(AV3182:AV3197)","v":0},{"$f":"SUM(AW3182:AW3197)","v":0},{"$f":"SUM(AX3182:AX3197)","v":0},{"$f":"SUM(AY3182:AY3197)","v":0},{"$f":"SUM(AZ3182:AZ3197)","v":0},{"$f":"SUM(BA3182:BA3197)","v":0},{"$f":"SUM(BB3182:BB3197)","v":0},{"$f":"SUM(BC3182:BC3197)","v":0},{"$f":"SUM(BD3182:BD3197)","v":0},{"$f":"SUM(BE3182:BE3197)","v":0},{"$f":"SUM(BF3182:BF3197)","v":0},{"$f":"SUM(BG3182:BG3197)","v":0},{"$f":"SUM(BH3182:BH3197)","v":0},{"$f":"SUM(BI3182:BI3197)","v":0},{"$f":"SUM(BJ3182:BJ3197)","v":0},{"$f":"SUM(BK3182:BK3197)","v":0},{"$f":"SUM(BL3182:BL3197)","v":0}]
[{"$f":"ROW()","v":3201},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I3111+I3129+I3147+I3165 + I3183","v":0.85112746320380372},{"$f":"J3111+J3129+J3147+J3165 + J3183","v":0.83629109967638782},0.82145473614897191,0.806618372621556,0.79178200909414009,0.77694564556672419,{"$f":"O3111+O3129+O3147+O3165 + O3183","v":0.76200438315197949},0.7470631207372348,0.7321218583224901,0.71718059590774541,0.70223933349300072,{"$f":"T3111+T3129+T3147+T3165 + T3183","v":0.68729807107825602},0.67235680866351133,{"$f":"V3111+V3129+V3147+V3165 + V3183","v":0.65741554624876664},0.64247428383402194,0.62753302141927725,0.61259175900453255,0.59765049658978786,0.58270923417504317,0.56776797176029847,0.55282670934555378,0.53788544693080909,0.52294418451606439,0.5080029221013197,0.493061659686575,0.47812039727183031,{"$f":"AI3111+AI3129+AI3147+AI3165 + AI3183","v":0.46317913485708562},0.44823787244234092,0.43329661002759623,0.41835534761285154,0.40341408519810684,0.38847282278336215,0.37353156036861745,0.35859029795387276,0.34364903553912807,0.32870777312438337,0.31376651070963868,0.29882524829489399,0.28388398588014929,{"$f":"AV3111+AV3129+AV3147+AV3165 + AV3183","v":0.2689427234654046},0.2540014610506599,0.23906019863591521,0.22411893622117052,0.20917767380642582,0.19423641139168113,{"$f":"BB3111+BB3129+BB3147+BB3165 + BB3183","v":0.17929514897693644},0.16435388656219174,0.14941262414744705,0.13447136173270235,0.11953009931795765,0.10458883690321294,8.9647574488468232E-2,7.4706312073723524E-2,5.9765049658978817E-2,4.4823787244234109E-2,2.9882524829489408E-2]
[{"$f":"ROW()","v":3205},null,null,"Regulators",null,null,null,null,{"$f":"I3115+I3133+I3151+I3169 + I3187","v":4.6070244186675673},{"$f":"J3115+J3133+J3151+J3169 + J3187","v":4.4833082369581554},4.3595920552487435,4.2358758735393316,4.1121596918299197,3.9884435101205074,{"$f":"O3115+O3133+O3151+O3169 + O3187","v":3.8638046504292416},3.7391657907379758,3.6145269310467101,3.4898880713554443,3.3652492116641786,{"$f":"T3115+T3133+T3151+T3169 + T3187","v":3.2406103519729128},3.115971492281647,{"$f":"V3115+V3133+V3151+V3169 + V3187","v":2.9913326325903813},2.8666937728991155,2.7420549132078498,2.617416053516584,2.4927771938253183,2.3681383341340525,2.2434994744427867,2.118860614751521,1.994221755060255,1.869582895368989,1.744944035677723,1.6203051759864571,1.4956663162951911,{"$f":"AI3115+AI3133+AI3151+AI3169 + AI3187","v":1.3710274566039251},1.2463885969126591,1.1217497372213932,0.99711087753012728,0.87247201783886141,0.74783315814759554,0.62319429845632968,0.49855543876506375,0.37391657907379783,0.2492777193825319,0.12463885969126595,0,0,{"$f":"AV3115+AV3133+AV3151+AV3169 + AV3187","v":0},0,0,0,0,0,{"$f":"BB3115+BB3133+BB3151+BB3169 + BB3187","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3208},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I3118+I3136+I3154+I3172 + I3190","v":30.637580526948465},{"$f":"J3118+J3136+J3154+J3172 + J3190","v":29.253888295647592},27.870196064346722,26.486503833045852,25.102811601744982,23.719119370444112,{"$f":"O3118+O3136+O3154+O3172 + O3190","v":22.323877054535636},20.92863473862716,19.533392422718684,18.138150106810208,16.742907790901732,{"$f":"T3118+T3136+T3154+T3172 + T3190","v":15.347665474993255},13.952423159084777,{"$f":"V3118+V3136+V3154+V3172 + V3190","v":12.557180843176299},11.161938527267822,9.7666962113593438,8.3714538954508662,6.9762115795423885,5.5809692636339108,4.1857269477254331,2.7904846318169554,1.3952423159084777,0,0,0,0,{"$f":"AI3118+AI3136+AI3154+AI3172 + AI3190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3118+AV3136+AV3154+AV3172 + AV3190","v":0},0,0,0,0,0,{"$f":"BB3118+BB3136+BB3154+BB3172 + BB3190","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3212},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I3122+I3140+I3158+I3176 + I3194","v":0},{"$f":"J3122+J3140+J3158+J3176 + J3194","v":0},0,0,0,0,{"$f":"O3122+O3140+O3158+O3176 + O3194","v":0},0,0,0,0,{"$f":"T3122+T3140+T3158+T3176 + T3194","v":0},0,{"$f":"V3122+V3140+V3158+V3176 + V3194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3122+AI3140+AI3158+AI3176 + AI3194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3122+AV3140+AV3158+AV3176 + AV3194","v":0},0,0,0,0,0,{"$f":"BB3122+BB3140+BB3158+BB3176 + BB3194","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3215},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I3125+I3143+I3161+I3179 + I3197","v":0},{"$f":"J3125+J3143+J3161+J3179 + J3197","v":0},0,0,0,0,{"$f":"O3125+O3143+O3161+O3179 + O3197","v":0},0,0,0,0,{"$f":"T3125+T3143+T3161+T3179 + T3197","v":0},0,{"$f":"V3125+V3143+V3161+V3179 + V3197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3125+AI3143+AI3161+AI3179 + AI3197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3125+AV3143+AV3161+AV3179 + AV3197","v":0},0,0,0,0,0,{"$f":"BB3125+BB3143+BB3161+BB3179 + BB3197","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3219},null,null,"High Pressure Mains - Steel",null,null,null,null,79,{"$f":"(I3219-I$15)*(I3219>J$15)","v":78},77,76,75,74,{"$f":"(N3219-N$15)*(N3219>O$15)","v":73},{"$f":"(O3219-O$15)*(O3219>P$15)","v":72},{"$f":"(P3219-P$15)*(P3219>Q$15)","v":71},{"$f":"(Q3219-Q$15)*(Q3219>R$15)","v":70},{"$f":"(R3219-R$15)*(R3219>S$15)","v":69},{"$f":"(S3219-S$15)*(S3219>T$15)","v":68},{"$f":"(T3219-T$15)*(T3219>U$15)","v":67},{"$f":"(U3219-U$15)*(U3219>V$15)","v":66},{"$f":"(V3219-V$15)*(V3219>W$15)","v":65},{"$f":"(W3219-W$15)*(W3219>X$15)","v":64},{"$f":"(X3219-X$15)*(X3219>Y$15)","v":63},{"$f":"(Y3219-Y$15)*(Y3219>Z$15)","v":62},{"$f":"(Z3219-Z$15)*(Z3219>AA$15)","v":61},{"$f":"(AA3219-AA$15)*(AA3219>AB$15)","v":60},{"$f":"(AB3219-AB$15)*(AB3219>AC$15)","v":59},{"$f":"(AC3219-AC$15)*(AC3219>AD$15)","v":58},{"$f":"(AD3219-AD$15)*(AD3219>AE$15)","v":57},{"$f":"(AE3219-AE$15)*(AE3219>AF$15)","v":56},{"$f":"(AF3219-AF$15)*(AF3219>AG$15)","v":55},{"$f":"(AG3219-AG$15)*(AG3219>AH$15)","v":54},{"$f":"(AH3219-AH$15)*(AH3219>AI$15)","v":53},{"$f":"(AI3219-AI$15)*(AI3219>AJ$15)","v":52},{"$f":"(AJ3219-AJ$15)*(AJ3219>AK$15)","v":51},{"$f":"(AK3219-AK$15)*(AK3219>AL$15)","v":50},{"$f":"(AL3219-AL$15)*(AL3219>AM$15)","v":49},{"$f":"(AM3219-AM$15)*(AM3219>AN$15)","v":48},{"$f":"(AN3219-AN$15)*(AN3219>AO$15)","v":47},{"$f":"(AO3219-AO$15)*(AO3219>AP$15)","v":46},{"$f":"(AP3219-AP$15)*(AP3219>AQ$15)","v":45},{"$f":"(AQ3219-AQ$15)*(AQ3219>AR$15)","v":44},{"$f":"(AR3219-AR$15)*(AR3219>AS$15)","v":43},{"$f":"(AS3219-AS$15)*(AS3219>AT$15)","v":42},{"$f":"(AT3219-AT$15)*(AT3219>AU$15)","v":41},{"$f":"(AU3219-AU$15)*(AU3219>AV$15)","v":40},{"$f":"(AV3219-AV$15)*(AV3219>AW$15)","v":39},{"$f":"(AW3219-AW$15)*(AW3219>AX$15)","v":38},{"$f":"(AX3219-AX$15)*(AX3219>AY$15)","v":37},{"$f":"(AY3219-AY$15)*(AY3219>AZ$15)","v":36},{"$f":"(AZ3219-AZ$15)*(AZ3219>BA$15)","v":35},{"$f":"(BA3219-BA$15)*(BA3219>BB$15)","v":34},{"$f":"(BB3219-BB$15)*(BB3219>BC$15)","v":33},{"$f":"(BC3219-BC$15)*(BC3219>BD$15)","v":32},{"$f":"(BD3219-BD$15)*(BD3219>BE$15)","v":31},{"$f":"(BE3219-BE$15)*(BE3219>BF$15)","v":30},{"$f":"(BF3219-BF$15)*(BF3219>BG$15)","v":29},{"$f":"(BG3219-BG$15)*(BG3219>BH$15)","v":28},{"$f":"(BH3219-BH$15)*(BH3219>BI$15)","v":27},{"$f":"(BI3219-BI$15)*(BI3219>BJ$15)","v":26},{"$f":"(BJ3219-BJ$15)*(BJ3219>BK$15)","v":25},{"$f":"(BK3219-BK$15)*(BK3219>BL$15)","v":24}]
[{"$f":"ROW()","v":3222},null,null,"Medium / Low Pressure Mains",null,null,null,null,59,{"$f":"(I3222-I$15)*(I3222>J$15)","v":58},57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":3225},null,null,"Secondary Gate Stations",null,null,null,null,39,{"$f":"(I3225-I$15)*(I3225>J$15)","v":38},37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3229},null,null,"Vehicle",null,null,null,null,9,{"$f":"(I3229-I$15)*(I3229>J$15)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3232},null,null,"FRC",null,null,null,null,4,{"$f":"(I3232-I$15)*(I3232>J$15)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3239},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3242},null,null,"Regulators",null,null,null,null,5.5558962693040561,5.5098733963956157,5.365805988927784,5.2217385814599524,5.0776711739921208,4.9336037665242891,4.7895363590564575,4.6443988936305045,4.4992614282045515,4.3541239627785986,4.2089864973526456,4.0638490319266927,3.9187115665007393,3.7735741010747859,3.6284366356488325,3.483299170222879,3.3381617047969256,3.1930242393709722,3.0478867739450188,2.9027493085190654,2.757611843093112,2.6124743776671586,2.4673369122412052,2.3221994468152518,2.1770619813892984,2.031924515963345,1.8867870505373918,1.7416495851114386,1.5965121196854855,1.4513746542595323,1.3062371888335791,1.1610997234076259,1.0159622579816727,0.87082479255571954,0.72568732712976625,0.58054986170381295,0.43541239627785971,0.29027493085190648,0.14513746542595324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3243},null,null,"Secondary Gate Stations",null,null,null,null,-3.1355013148781752E-2,-0.28764913558185923,-1.8434981005107653E-3,-1.8434981005107653E-3,-1.8434981005107653E-3,-1.8434981005107653E-3,-1.8434981005107653E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3246},null,null,"Equipment & Vehicles",null,null,null,null,1.0684413942399986,0.9104186857127734,0.79735114416077291,0.68428360260877241,0.57121606105677192,0.45814851950477148,0.34508097795277104,0.23005398530184734,0.11502699265092367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3250},null,null,"FRC",null,null,null,null,0,{"$f":"I3340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3253},null,null,"Total",null,null,null,null,{"$f":"SUM(I3237:I3252)","v":94.546745046848841},90.20932196271346,85.604581593428534,80.714035586662305,75.823489579896034,73.335992835013442,{"$f":"SUM(O3237:O3252)","v":70.848496090130823},68.29368828163193,65.783537283305876,63.273386284979821,61.066405352498379,{"$f":"SUM(T3237:T3252)","v":58.859424420016921},56.652443487535471,{"$f":"SUM(V3237:V3252)","v":54.445462555054014},52.238481622572571,50.031500690091107,47.824519757609664,45.617538825128207,43.410557892646757,41.203576960165307,38.996596027683857,36.7896150952024,34.58263416272095,32.3756532302395,30.168672297758043,29.268078031274438,{"$f":"SUM(AI3237:AI3252)","v":28.36748376479083},27.466889498307218,26.566295231823609,25.665700965340001,24.765106698856389,23.864512432372784,22.963918165889172,22.063323899405564,21.162729632921952,20.262135366438343,19.361541099954731,18.460946833471127,17.560352566987515,{"$f":"SUM(AV3237:AV3252)","v":16.659758300503906},15.948024830080016,15.236291359656125,14.524557889232236,13.812824418808347,13.101090948384456,{"$f":"SUM(BB3237:BB3252)","v":12.389357477960568},11.677624007536677,10.965890537112788,10.254157066688897,9.5424235962650066,8.8306901258411159,8.118956655417227,7.4072231849933372,6.6954897145694483,5.9837562441455576,5.2720227737216678]
[{"$f":"ROW()","v":3256},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3260},null,null,"Regulators"]
[{"$f":"ROW()","v":3263},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3266},null,null,"Information Technology"]
[{"$f":"ROW()","v":3267},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3270},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3274},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3277},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3280},null,null,"Buildings"]
[{"$f":"ROW()","v":3284},null,null,"Information Technology"]
[{"$f":"ROW()","v":3287},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":3291},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I955","v":-2.8421357302518366E-2},{"$f":"-'PTRM expenditure'!J955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!K955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!L955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!M955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!N955","v":-9.5759947990075769E-2},{"$f":"-IF($D3291=\"Land\",0,IF(O3237<0,O3237,IF(O3219<1,O3237,MAX(MIN(IF(O3219>0,((O3237-SUM($N3309:N3309))/O3219)*O$15,0),O3237*O$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(P3237<0,P3237,IF(P3219<1,P3237,MAX(MIN(IF(P3219>0,((P3237-SUM($N3309:O3309))/P3219)*P$15,0),P3237*P$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(Q3237<0,Q3237,IF(Q3219<1,Q3237,MAX(MIN(IF(Q3219>0,((Q3237-SUM($N3309:P3309))/Q3219)*Q$15,0),Q3237*Q$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(R3237<0,R3237,IF(R3219<1,R3237,MAX(MIN(IF(R3219>0,((R3237-SUM($N3309:Q3309))/R3219)*R$15,0),R3237*R$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(S3237<0,S3237,IF(S3219<1,S3237,MAX(MIN(IF(S3219>0,((S3237-SUM($N3309:R3309))/S3219)*S$15,0),S3237*S$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(T3237<0,T3237,IF(T3219<1,T3237,MAX(MIN(IF(T3219>0,((T3237-SUM($N3309:S3309))/T3219)*T$15,0),T3237*T$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(U3237<0,U3237,IF(U3219<1,U3237,MAX(MIN(IF(U3219>0,((U3237-SUM($N3309:T3309))/U3219)*U$15,0),U3237*U$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(V3237<0,V3237,IF(V3219<1,V3237,MAX(MIN(IF(V3219>0,((V3237-SUM($N3309:U3309))/V3219)*V$15,0),V3237*V$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(W3237<0,W3237,IF(W3219<1,W3237,MAX(MIN(IF(W3219>0,((W3237-SUM($N3309:V3309))/W3219)*W$15,0),W3237*W$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(X3237<0,X3237,IF(X3219<1,X3237,MAX(MIN(IF(X3219>0,((X3237-SUM($N3309:W3309))/X3219)*X$15,0),X3237*X$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(Y3237<0,Y3237,IF(Y3219<1,Y3237,MAX(MIN(IF(Y3219>0,((Y3237-SUM($N3309:X3309))/Y3219)*Y$15,0),Y3237*Y$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(Z3237<0,Z3237,IF(Z3219<1,Z3237,MAX(MIN(IF(Z3219>0,((Z3237-SUM($N3309:Y3309))/Z3219)*Z$15,0),Z3237*Z$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AA3237<0,AA3237,IF(AA3219<1,AA3237,MAX(MIN(IF(AA3219>0,((AA3237-SUM($N3309:Z3309))/AA3219)*AA$15,0),AA3237*AA$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AB3237<0,AB3237,IF(AB3219<1,AB3237,MAX(MIN(IF(AB3219>0,((AB3237-SUM($N3309:AA3309))/AB3219)*AB$15,0),AB3237*AB$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AC3237<0,AC3237,IF(AC3219<1,AC3237,MAX(MIN(IF(AC3219>0,((AC3237-SUM($N3309:AB3309))/AC3219)*AC$15,0),AC3237*AC$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AD3237<0,AD3237,IF(AD3219<1,AD3237,MAX(MIN(IF(AD3219>0,((AD3237-SUM($N3309:AC3309))/AD3219)*AD$15,0),AD3237*AD$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AE3237<0,AE3237,IF(AE3219<1,AE3237,MAX(MIN(IF(AE3219>0,((AE3237-SUM($N3309:AD3309))/AE3219)*AE$15,0),AE3237*AE$15),0))))*$K$6","v":-9.6419923085694192E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AF3237<0,AF3237,IF(AF3219<1,AF3237,MAX(MIN(IF(AF3219>0,((AF3237-SUM($N3309:AE3309))/AF3219)*AF$15,0),AF3237*AF$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AG3237<0,AG3237,IF(AG3219<1,AG3237,MAX(MIN(IF(AG3219>0,((AG3237-SUM($N3309:AF3309))/AG3219)*AG$15,0),AG3237*AG$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AH3237<0,AH3237,IF(AH3219<1,AH3237,MAX(MIN(IF(AH3219>0,((AH3237-SUM($N3309:AG3309))/AH3219)*AH$15,0),AH3237*AH$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AI3237<0,AI3237,IF(AI3219<1,AI3237,MAX(MIN(IF(AI3219>0,((AI3237-SUM($N3309:AH3309))/AI3219)*AI$15,0),AI3237*AI$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AJ3237<0,AJ3237,IF(AJ3219<1,AJ3237,MAX(MIN(IF(AJ3219>0,((AJ3237-SUM($N3309:AI3309))/AJ3219)*AJ$15,0),AJ3237*AJ$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AK3237<0,AK3237,IF(AK3219<1,AK3237,MAX(MIN(IF(AK3219>0,((AK3237-SUM($N3309:AJ3309))/AK3219)*AK$15,0),AK3237*AK$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AL3237<0,AL3237,IF(AL3219<1,AL3237,MAX(MIN(IF(AL3219>0,((AL3237-SUM($N3309:AK3309))/AL3219)*AL$15,0),AL3237*AL$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AM3237<0,AM3237,IF(AM3219<1,AM3237,MAX(MIN(IF(AM3219>0,((AM3237-SUM($N3309:AL3309))/AM3219)*AM$15,0),AM3237*AM$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AN3237<0,AN3237,IF(AN3219<1,AN3237,MAX(MIN(IF(AN3219>0,((AN3237-SUM($N3309:AM3309))/AN3219)*AN$15,0),AN3237*AN$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AO3237<0,AO3237,IF(AO3219<1,AO3237,MAX(MIN(IF(AO3219>0,((AO3237-SUM($N3309:AN3309))/AO3219)*AO$15,0),AO3237*AO$15),0))))*$K$6","v":-9.6419923085694206E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AP3237<0,AP3237,IF(AP3219<1,AP3237,MAX(MIN(IF(AP3219>0,((AP3237-SUM($N3309:AO3309))/AP3219)*AP$15,0),AP3237*AP$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AQ3237<0,AQ3237,IF(AQ3219<1,AQ3237,MAX(MIN(IF(AQ3219>0,((AQ3237-SUM($N3309:AP3309))/AQ3219)*AQ$15,0),AQ3237*AQ$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AR3237<0,AR3237,IF(AR3219<1,AR3237,MAX(MIN(IF(AR3219>0,((AR3237-SUM($N3309:AQ3309))/AR3219)*AR$15,0),AR3237*AR$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AS3237<0,AS3237,IF(AS3219<1,AS3237,MAX(MIN(IF(AS3219>0,((AS3237-SUM($N3309:AR3309))/AS3219)*AS$15,0),AS3237*AS$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AT3237<0,AT3237,IF(AT3219<1,AT3237,MAX(MIN(IF(AT3219>0,((AT3237-SUM($N3309:AS3309))/AT3219)*AT$15,0),AT3237*AT$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AU3237<0,AU3237,IF(AU3219<1,AU3237,MAX(MIN(IF(AU3219>0,((AU3237-SUM($N3309:AT3309))/AU3219)*AU$15,0),AU3237*AU$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AV3237<0,AV3237,IF(AV3219<1,AV3237,MAX(MIN(IF(AV3219>0,((AV3237-SUM($N3309:AU3309))/AV3219)*AV$15,0),AV3237*AV$15),0))))*$K$6","v":-9.641992308569422E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AW3237<0,AW3237,IF(AW3219<1,AW3237,MAX(MIN(IF(AW3219>0,((AW3237-SUM($N3309:AV3309))/AW3219)*AW$15,0),AW3237*AW$15),0))))*$K$6","v":-9.6419923085694234E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AX3237<0,AX3237,IF(AX3219<1,AX3237,MAX(MIN(IF(AX3219>0,((AX3237-SUM($N3309:AW3309))/AX3219)*AX$15,0),AX3237*AX$15),0))))*$K$6","v":-9.6419923085694234E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AY3237<0,AY3237,IF(AY3219<1,AY3237,MAX(MIN(IF(AY3219>0,((AY3237-SUM($N3309:AX3309))/AY3219)*AY$15,0),AY3237*AY$15),0))))*$K$6","v":-9.6419923085694234E-2},{"$f":"-IF($D3291=\"Land\",0,IF(AZ3237<0,AZ3237,IF(AZ3219<1,AZ3237,MAX(MIN(IF(AZ3219>0,((AZ3237-SUM($N3309:AY3309))/AZ3219)*AZ$15,0),AZ3237*AZ$15),0))))*$K$6","v":-9.6419923085694234E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BA3237<0,BA3237,IF(BA3219<1,BA3237,MAX(MIN(IF(BA3219>0,((BA3237-SUM($N3309:AZ3309))/BA3219)*BA$15,0),BA3237*BA$15),0))))*$K$6","v":-9.6419923085694234E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BB3237<0,BB3237,IF(BB3219<1,BB3237,MAX(MIN(IF(BB3219>0,((BB3237-SUM($N3309:BA3309))/BB3219)*BB$15,0),BB3237*BB$15),0))))*$K$6","v":-9.6419923085694248E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BC3237<0,BC3237,IF(BC3219<1,BC3237,MAX(MIN(IF(BC3219>0,((BC3237-SUM($N3309:BB3309))/BC3219)*BC$15,0),BC3237*BC$15),0))))*$K$6","v":-9.6419923085694248E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BD3237<0,BD3237,IF(BD3219<1,BD3237,MAX(MIN(IF(BD3219>0,((BD3237-SUM($N3309:BC3309))/BD3219)*BD$15,0),BD3237*BD$15),0))))*$K$6","v":-9.6419923085694248E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BE3237<0,BE3237,IF(BE3219<1,BE3237,MAX(MIN(IF(BE3219>0,((BE3237-SUM($N3309:BD3309))/BE3219)*BE$15,0),BE3237*BE$15),0))))*$K$6","v":-9.6419923085694248E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BF3237<0,BF3237,IF(BF3219<1,BF3237,MAX(MIN(IF(BF3219>0,((BF3237-SUM($N3309:BE3309))/BF3219)*BF$15,0),BF3237*BF$15),0))))*$K$6","v":-9.6419923085694262E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BG3237<0,BG3237,IF(BG3219<1,BG3237,MAX(MIN(IF(BG3219>0,((BG3237-SUM($N3309:BF3309))/BG3219)*BG$15,0),BG3237*BG$15),0))))*$K$6","v":-9.6419923085694262E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BH3237<0,BH3237,IF(BH3219<1,BH3237,MAX(MIN(IF(BH3219>0,((BH3237-SUM($N3309:BG3309))/BH3219)*BH$15,0),BH3237*BH$15),0))))*$K$6","v":-9.6419923085694262E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BI3237<0,BI3237,IF(BI3219<1,BI3237,MAX(MIN(IF(BI3219>0,((BI3237-SUM($N3309:BH3309))/BI3219)*BI$15,0),BI3237*BI$15),0))))*$K$6","v":-9.6419923085694262E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BJ3237<0,BJ3237,IF(BJ3219<1,BJ3237,MAX(MIN(IF(BJ3219>0,((BJ3237-SUM($N3309:BI3309))/BJ3219)*BJ$15,0),BJ3237*BJ$15),0))))*$K$6","v":-9.6419923085694276E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BK3237<0,BK3237,IF(BK3219<1,BK3237,MAX(MIN(IF(BK3219>0,((BK3237-SUM($N3309:BJ3309))/BK3219)*BK$15,0),BK3237*BK$15),0))))*$K$6","v":-9.6419923085694276E-2},{"$f":"-IF($D3291=\"Land\",0,IF(BL3237<0,BL3237,IF(BL3219<1,BL3237,MAX(MIN(IF(BL3219>0,((BL3237-SUM($N3309:BK3309))/BL3219)*BL$15,0),BL3237*BL$15),0))))*$K$6","v":-9.641992308569429E-2}]
[{"$f":"ROW()","v":3294},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I958","v":-0.54361984867800217},{"$f":"-'PTRM expenditure'!J958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!K958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!L958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!M958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!N958","v":-0.60211230662780513},{"$f":"-IF($D3294=\"Land\",0,IF(O3240<0,O3240,IF(O3222<1,O3240,MAX(MIN(IF(O3222>0,((O3240-SUM($N3312:N3312))/O3222)*O$15,0),O3240*O$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(P3240<0,P3240,IF(P3222<1,P3240,MAX(MIN(IF(P3222>0,((P3240-SUM($N3312:O3312))/P3222)*P$15,0),P3240*P$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(Q3240<0,Q3240,IF(Q3222<1,Q3240,MAX(MIN(IF(Q3222>0,((Q3240-SUM($N3312:P3312))/Q3222)*Q$15,0),Q3240*Q$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(R3240<0,R3240,IF(R3222<1,R3240,MAX(MIN(IF(R3222>0,((R3240-SUM($N3312:Q3312))/R3222)*R$15,0),R3240*R$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(S3240<0,S3240,IF(S3222<1,S3240,MAX(MIN(IF(S3222>0,((S3240-SUM($N3312:R3312))/S3222)*S$15,0),S3240*S$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(T3240<0,T3240,IF(T3222<1,T3240,MAX(MIN(IF(T3222>0,((T3240-SUM($N3312:S3312))/T3222)*T$15,0),T3240*T$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(U3240<0,U3240,IF(U3222<1,U3240,MAX(MIN(IF(U3222>0,((U3240-SUM($N3312:T3312))/U3222)*U$15,0),U3240*U$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(V3240<0,V3240,IF(V3222<1,V3240,MAX(MIN(IF(V3222>0,((V3240-SUM($N3312:U3312))/V3222)*V$15,0),V3240*V$15),0))))*$K$6","v":-0.60636242994580736},{"$f":"-IF($D3294=\"Land\",0,IF(W3240<0,W3240,IF(W3222<1,W3240,MAX(MIN(IF(W3222>0,((W3240-SUM($N3312:V3312))/W3222)*W$15,0),W3240*W$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(X3240<0,X3240,IF(X3222<1,X3240,MAX(MIN(IF(X3222>0,((X3240-SUM($N3312:W3312))/X3222)*X$15,0),X3240*X$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(Y3240<0,Y3240,IF(Y3222<1,Y3240,MAX(MIN(IF(Y3222>0,((Y3240-SUM($N3312:X3312))/Y3222)*Y$15,0),Y3240*Y$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(Z3240<0,Z3240,IF(Z3222<1,Z3240,MAX(MIN(IF(Z3222>0,((Z3240-SUM($N3312:Y3312))/Z3222)*Z$15,0),Z3240*Z$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AA3240<0,AA3240,IF(AA3222<1,AA3240,MAX(MIN(IF(AA3222>0,((AA3240-SUM($N3312:Z3312))/AA3222)*AA$15,0),AA3240*AA$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AB3240<0,AB3240,IF(AB3222<1,AB3240,MAX(MIN(IF(AB3222>0,((AB3240-SUM($N3312:AA3312))/AB3222)*AB$15,0),AB3240*AB$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AC3240<0,AC3240,IF(AC3222<1,AC3240,MAX(MIN(IF(AC3222>0,((AC3240-SUM($N3312:AB3312))/AC3222)*AC$15,0),AC3240*AC$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AD3240<0,AD3240,IF(AD3222<1,AD3240,MAX(MIN(IF(AD3222>0,((AD3240-SUM($N3312:AC3312))/AD3222)*AD$15,0),AD3240*AD$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AE3240<0,AE3240,IF(AE3222<1,AE3240,MAX(MIN(IF(AE3222>0,((AE3240-SUM($N3312:AD3312))/AE3222)*AE$15,0),AE3240*AE$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AF3240<0,AF3240,IF(AF3222<1,AF3240,MAX(MIN(IF(AF3222>0,((AF3240-SUM($N3312:AE3312))/AF3222)*AF$15,0),AF3240*AF$15),0))))*$K$6","v":-0.60636242994580725},{"$f":"-IF($D3294=\"Land\",0,IF(AG3240<0,AG3240,IF(AG3222<1,AG3240,MAX(MIN(IF(AG3222>0,((AG3240-SUM($N3312:AF3312))/AG3222)*AG$15,0),AG3240*AG$15),0))))*$K$6","v":-0.60636242994580714},{"$f":"-IF($D3294=\"Land\",0,IF(AH3240<0,AH3240,IF(AH3222<1,AH3240,MAX(MIN(IF(AH3222>0,((AH3240-SUM($N3312:AG3312))/AH3222)*AH$15,0),AH3240*AH$15),0))))*$K$6","v":-0.60636242994580714},{"$f":"-IF($D3294=\"Land\",0,IF(AI3240<0,AI3240,IF(AI3222<1,AI3240,MAX(MIN(IF(AI3222>0,((AI3240-SUM($N3312:AH3312))/AI3222)*AI$15,0),AI3240*AI$15),0))))*$K$6","v":-0.60636242994580714},{"$f":"-IF($D3294=\"Land\",0,IF(AJ3240<0,AJ3240,IF(AJ3222<1,AJ3240,MAX(MIN(IF(AJ3222>0,((AJ3240-SUM($N3312:AI3312))/AJ3222)*AJ$15,0),AJ3240*AJ$15),0))))*$K$6","v":-0.60636242994580714},{"$f":"-IF($D3294=\"Land\",0,IF(AK3240<0,AK3240,IF(AK3222<1,AK3240,MAX(MIN(IF(AK3222>0,((AK3240-SUM($N3312:AJ3312))/AK3222)*AK$15,0),AK3240*AK$15),0))))*$K$6","v":-0.60636242994580714},{"$f":"-IF($D3294=\"Land\",0,IF(AL3240<0,AL3240,IF(AL3222<1,AL3240,MAX(MIN(IF(AL3222>0,((AL3240-SUM($N3312:AK3312))/AL3222)*AL$15,0),AL3240*AL$15),0))))*$K$6","v":-0.60636242994580714},{"$f":"-IF($D3294=\"Land\",0,IF(AM3240<0,AM3240,IF(AM3222<1,AM3240,MAX(MIN(IF(AM3222>0,((AM3240-SUM($N3312:AL3312))/AM3222)*AM$15,0),AM3240*AM$15),0))))*$K$6","v":-0.60636242994580702},{"$f":"-IF($D3294=\"Land\",0,IF(AN3240<0,AN3240,IF(AN3222<1,AN3240,MAX(MIN(IF(AN3222>0,((AN3240-SUM($N3312:AM3312))/AN3222)*AN$15,0),AN3240*AN$15),0))))*$K$6","v":-0.60636242994580702},{"$f":"-IF($D3294=\"Land\",0,IF(AO3240<0,AO3240,IF(AO3222<1,AO3240,MAX(MIN(IF(AO3222>0,((AO3240-SUM($N3312:AN3312))/AO3222)*AO$15,0),AO3240*AO$15),0))))*$K$6","v":-0.60636242994580702},{"$f":"-IF($D3294=\"Land\",0,IF(AP3240<0,AP3240,IF(AP3222<1,AP3240,MAX(MIN(IF(AP3222>0,((AP3240-SUM($N3312:AO3312))/AP3222)*AP$15,0),AP3240*AP$15),0))))*$K$6","v":-0.60636242994580702},{"$f":"-IF($D3294=\"Land\",0,IF(AQ3240<0,AQ3240,IF(AQ3222<1,AQ3240,MAX(MIN(IF(AQ3222>0,((AQ3240-SUM($N3312:AP3312))/AQ3222)*AQ$15,0),AQ3240*AQ$15),0))))*$K$6","v":-0.60636242994580702},{"$f":"-IF($D3294=\"Land\",0,IF(AR3240<0,AR3240,IF(AR3222<1,AR3240,MAX(MIN(IF(AR3222>0,((AR3240-SUM($N3312:AQ3312))/AR3222)*AR$15,0),AR3240*AR$15),0))))*$K$6","v":-0.60636242994580691},{"$f":"-IF($D3294=\"Land\",0,IF(AS3240<0,AS3240,IF(AS3222<1,AS3240,MAX(MIN(IF(AS3222>0,((AS3240-SUM($N3312:AR3312))/AS3222)*AS$15,0),AS3240*AS$15),0))))*$K$6","v":-0.60636242994580691},{"$f":"-IF($D3294=\"Land\",0,IF(AT3240<0,AT3240,IF(AT3222<1,AT3240,MAX(MIN(IF(AT3222>0,((AT3240-SUM($N3312:AS3312))/AT3222)*AT$15,0),AT3240*AT$15),0))))*$K$6","v":-0.60636242994580691},{"$f":"-IF($D3294=\"Land\",0,IF(AU3240<0,AU3240,IF(AU3222<1,AU3240,MAX(MIN(IF(AU3222>0,((AU3240-SUM($N3312:AT3312))/AU3222)*AU$15,0),AU3240*AU$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(AV3240<0,AV3240,IF(AV3222<1,AV3240,MAX(MIN(IF(AV3222>0,((AV3240-SUM($N3312:AU3312))/AV3222)*AV$15,0),AV3240*AV$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(AW3240<0,AW3240,IF(AW3222<1,AW3240,MAX(MIN(IF(AW3222>0,((AW3240-SUM($N3312:AV3312))/AW3222)*AW$15,0),AW3240*AW$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(AX3240<0,AX3240,IF(AX3222<1,AX3240,MAX(MIN(IF(AX3222>0,((AX3240-SUM($N3312:AW3312))/AX3222)*AX$15,0),AX3240*AX$15),0))))*$K$6","v":-0.60636242994580669},{"$f":"-IF($D3294=\"Land\",0,IF(AY3240<0,AY3240,IF(AY3222<1,AY3240,MAX(MIN(IF(AY3222>0,((AY3240-SUM($N3312:AX3312))/AY3222)*AY$15,0),AY3240*AY$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(AZ3240<0,AZ3240,IF(AZ3222<1,AZ3240,MAX(MIN(IF(AZ3222>0,((AZ3240-SUM($N3312:AY3312))/AZ3222)*AZ$15,0),AZ3240*AZ$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BA3240<0,BA3240,IF(BA3222<1,BA3240,MAX(MIN(IF(BA3222>0,((BA3240-SUM($N3312:AZ3312))/BA3222)*BA$15,0),BA3240*BA$15),0))))*$K$6","v":-0.60636242994580669},{"$f":"-IF($D3294=\"Land\",0,IF(BB3240<0,BB3240,IF(BB3222<1,BB3240,MAX(MIN(IF(BB3222>0,((BB3240-SUM($N3312:BA3312))/BB3222)*BB$15,0),BB3240*BB$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BC3240<0,BC3240,IF(BC3222<1,BC3240,MAX(MIN(IF(BC3222>0,((BC3240-SUM($N3312:BB3312))/BC3222)*BC$15,0),BC3240*BC$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BD3240<0,BD3240,IF(BD3222<1,BD3240,MAX(MIN(IF(BD3222>0,((BD3240-SUM($N3312:BC3312))/BD3222)*BD$15,0),BD3240*BD$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BE3240<0,BE3240,IF(BE3222<1,BE3240,MAX(MIN(IF(BE3222>0,((BE3240-SUM($N3312:BD3312))/BE3222)*BE$15,0),BE3240*BE$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BF3240<0,BF3240,IF(BF3222<1,BF3240,MAX(MIN(IF(BF3222>0,((BF3240-SUM($N3312:BE3312))/BF3222)*BF$15,0),BF3240*BF$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BG3240<0,BG3240,IF(BG3222<1,BG3240,MAX(MIN(IF(BG3222>0,((BG3240-SUM($N3312:BF3312))/BG3222)*BG$15,0),BG3240*BG$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BH3240<0,BH3240,IF(BH3222<1,BH3240,MAX(MIN(IF(BH3222>0,((BH3240-SUM($N3312:BG3312))/BH3222)*BH$15,0),BH3240*BH$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BI3240<0,BI3240,IF(BI3222<1,BI3240,MAX(MIN(IF(BI3222>0,((BI3240-SUM($N3312:BH3312))/BI3222)*BI$15,0),BI3240*BI$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BJ3240<0,BJ3240,IF(BJ3222<1,BJ3240,MAX(MIN(IF(BJ3222>0,((BJ3240-SUM($N3312:BI3312))/BJ3222)*BJ$15,0),BJ3240*BJ$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BK3240<0,BK3240,IF(BK3222<1,BK3240,MAX(MIN(IF(BK3222>0,((BK3240-SUM($N3312:BJ3312))/BK3222)*BK$15,0),BK3240*BK$15),0))))*$K$6","v":-0.6063624299458068},{"$f":"-IF($D3294=\"Land\",0,IF(BL3240<0,BL3240,IF(BL3222<1,BL3240,MAX(MIN(IF(BL3222>0,((BL3240-SUM($N3312:BK3312))/BL3222)*BL$15,0),BL3240*BL$15),0))))*$K$6","v":-0.6063624299458068}]
[{"$f":"ROW()","v":3298},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I962","v":-1.3508725094804132E-2},{"$f":"-'PTRM expenditure'!J962","v":-4.3400970740246882E-2},{"$f":"-'PTRM expenditure'!K962","v":-4.3400970740246889E-2},{"$f":"-'PTRM expenditure'!L962","v":-4.3400970740246889E-2},{"$f":"-'PTRM expenditure'!M962","v":-4.3400970740246902E-2},{"$f":"-'PTRM expenditure'!N962","v":-4.3400970740246889E-2},{"$f":"-IF($D3298=\"Land\",0,IF(O3244<0,O3244,IF(O3226<1,O3244,MAX(MIN(IF(O3226>0,((O3244-SUM($N3316:N3316))/O3226)*O$15,0),O3244*O$15),0))))*$K$6","v":-4.372333063376517E-2},{"$f":"-IF($D3298=\"Land\",0,IF(P3244<0,P3244,IF(P3226<1,P3244,MAX(MIN(IF(P3226>0,((P3244-SUM($N3316:O3316))/P3226)*P$15,0),P3244*P$15),0))))*$K$6","v":-4.372333063376517E-2},{"$f":"-IF($D3298=\"Land\",0,IF(Q3244<0,Q3244,IF(Q3226<1,Q3244,MAX(MIN(IF(Q3226>0,((Q3244-SUM($N3316:P3316))/Q3226)*Q$15,0),Q3244*Q$15),0))))*$K$6","v":-4.372333063376517E-2},{"$f":"-IF($D3298=\"Land\",0,IF(R3244<0,R3244,IF(R3226<1,R3244,MAX(MIN(IF(R3226>0,((R3244-SUM($N3316:Q3316))/R3226)*R$15,0),R3244*R$15),0))))*$K$6","v":-4.372333063376517E-2},{"$f":"-IF($D3298=\"Land\",0,IF(S3244<0,S3244,IF(S3226<1,S3244,MAX(MIN(IF(S3226>0,((S3244-SUM($N3316:R3316))/S3226)*S$15,0),S3244*S$15),0))))*$K$6","v":-4.3723330633765163E-2},{"$f":"-IF($D3298=\"Land\",0,IF(T3244<0,T3244,IF(T3226<1,T3244,MAX(MIN(IF(T3226>0,((T3244-SUM($N3316:S3316))/T3226)*T$15,0),T3244*T$15),0))))*$K$6","v":-4.3723330633765163E-2},{"$f":"-IF($D3298=\"Land\",0,IF(U3244<0,U3244,IF(U3226<1,U3244,MAX(MIN(IF(U3226>0,((U3244-SUM($N3316:T3316))/U3226)*U$15,0),U3244*U$15),0))))*$K$6","v":-4.3723330633765163E-2},{"$f":"-IF($D3298=\"Land\",0,IF(V3244<0,V3244,IF(V3226<1,V3244,MAX(MIN(IF(V3226>0,((V3244-SUM($N3316:U3316))/V3226)*V$15,0),V3244*V$15),0))))*$K$6","v":-4.3723330633765163E-2},{"$f":"-IF($D3298=\"Land\",0,IF(W3244<0,W3244,IF(W3226<1,W3244,MAX(MIN(IF(W3226>0,((W3244-SUM($N3316:V3316))/W3226)*W$15,0),W3244*W$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(X3244<0,X3244,IF(X3226<1,X3244,MAX(MIN(IF(X3226>0,((X3244-SUM($N3316:W3316))/X3226)*X$15,0),X3244*X$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(Y3244<0,Y3244,IF(Y3226<1,Y3244,MAX(MIN(IF(Y3226>0,((Y3244-SUM($N3316:X3316))/Y3226)*Y$15,0),Y3244*Y$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(Z3244<0,Z3244,IF(Z3226<1,Z3244,MAX(MIN(IF(Z3226>0,((Z3244-SUM($N3316:Y3316))/Z3226)*Z$15,0),Z3244*Z$15),0))))*$K$6","v":-4.3723330633765149E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AA3244<0,AA3244,IF(AA3226<1,AA3244,MAX(MIN(IF(AA3226>0,((AA3244-SUM($N3316:Z3316))/AA3226)*AA$15,0),AA3244*AA$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AB3244<0,AB3244,IF(AB3226<1,AB3244,MAX(MIN(IF(AB3226>0,((AB3244-SUM($N3316:AA3316))/AB3226)*AB$15,0),AB3244*AB$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AC3244<0,AC3244,IF(AC3226<1,AC3244,MAX(MIN(IF(AC3226>0,((AC3244-SUM($N3316:AB3316))/AC3226)*AC$15,0),AC3244*AC$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AD3244<0,AD3244,IF(AD3226<1,AD3244,MAX(MIN(IF(AD3226>0,((AD3244-SUM($N3316:AC3316))/AD3226)*AD$15,0),AD3244*AD$15),0))))*$K$6","v":-4.3723330633765149E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AE3244<0,AE3244,IF(AE3226<1,AE3244,MAX(MIN(IF(AE3226>0,((AE3244-SUM($N3316:AD3316))/AE3226)*AE$15,0),AE3244*AE$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AF3244<0,AF3244,IF(AF3226<1,AF3244,MAX(MIN(IF(AF3226>0,((AF3244-SUM($N3316:AE3316))/AF3226)*AF$15,0),AF3244*AF$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AG3244<0,AG3244,IF(AG3226<1,AG3244,MAX(MIN(IF(AG3226>0,((AG3244-SUM($N3316:AF3316))/AG3226)*AG$15,0),AG3244*AG$15),0))))*$K$6","v":-4.3723330633765149E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AH3244<0,AH3244,IF(AH3226<1,AH3244,MAX(MIN(IF(AH3226>0,((AH3244-SUM($N3316:AG3316))/AH3226)*AH$15,0),AH3244*AH$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AI3244<0,AI3244,IF(AI3226<1,AI3244,MAX(MIN(IF(AI3226>0,((AI3244-SUM($N3316:AH3316))/AI3226)*AI$15,0),AI3244*AI$15),0))))*$K$6","v":-4.3723330633765163E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AJ3244<0,AJ3244,IF(AJ3226<1,AJ3244,MAX(MIN(IF(AJ3226>0,((AJ3244-SUM($N3316:AI3316))/AJ3226)*AJ$15,0),AJ3244*AJ$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AK3244<0,AK3244,IF(AK3226<1,AK3244,MAX(MIN(IF(AK3226>0,((AK3244-SUM($N3316:AJ3316))/AK3226)*AK$15,0),AK3244*AK$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AL3244<0,AL3244,IF(AL3226<1,AL3244,MAX(MIN(IF(AL3226>0,((AL3244-SUM($N3316:AK3316))/AL3226)*AL$15,0),AL3244*AL$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AM3244<0,AM3244,IF(AM3226<1,AM3244,MAX(MIN(IF(AM3226>0,((AM3244-SUM($N3316:AL3316))/AM3226)*AM$15,0),AM3244*AM$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AN3244<0,AN3244,IF(AN3226<1,AN3244,MAX(MIN(IF(AN3226>0,((AN3244-SUM($N3316:AM3316))/AN3226)*AN$15,0),AN3244*AN$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AO3244<0,AO3244,IF(AO3226<1,AO3244,MAX(MIN(IF(AO3226>0,((AO3244-SUM($N3316:AN3316))/AO3226)*AO$15,0),AO3244*AO$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AP3244<0,AP3244,IF(AP3226<1,AP3244,MAX(MIN(IF(AP3226>0,((AP3244-SUM($N3316:AO3316))/AP3226)*AP$15,0),AP3244*AP$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AQ3244<0,AQ3244,IF(AQ3226<1,AQ3244,MAX(MIN(IF(AQ3226>0,((AQ3244-SUM($N3316:AP3316))/AQ3226)*AQ$15,0),AQ3244*AQ$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AR3244<0,AR3244,IF(AR3226<1,AR3244,MAX(MIN(IF(AR3226>0,((AR3244-SUM($N3316:AQ3316))/AR3226)*AR$15,0),AR3244*AR$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AS3244<0,AS3244,IF(AS3226<1,AS3244,MAX(MIN(IF(AS3226>0,((AS3244-SUM($N3316:AR3316))/AS3226)*AS$15,0),AS3244*AS$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AT3244<0,AT3244,IF(AT3226<1,AT3244,MAX(MIN(IF(AT3226>0,((AT3244-SUM($N3316:AS3316))/AT3226)*AT$15,0),AT3244*AT$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AU3244<0,AU3244,IF(AU3226<1,AU3244,MAX(MIN(IF(AU3226>0,((AU3244-SUM($N3316:AT3316))/AU3226)*AU$15,0),AU3244*AU$15),0))))*$K$6","v":-4.3723330633765156E-2},{"$f":"-IF($D3298=\"Land\",0,IF(AV3244<0,AV3244,IF(AV3226<1,AV3244,MAX(MIN(IF(AV3226>0,((AV3244-SUM($N3316:AU3316))/AV3226)*AV$15,0),AV3244*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(AW3244<0,AW3244,IF(AW3226<1,AW3244,MAX(MIN(IF(AW3226>0,((AW3244-SUM($N3316:AV3316))/AW3226)*AW$15,0),AW3244*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(AX3244<0,AX3244,IF(AX3226<1,AX3244,MAX(MIN(IF(AX3226>0,((AX3244-SUM($N3316:AW3316))/AX3226)*AX$15,0),AX3244*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(AY3244<0,AY3244,IF(AY3226<1,AY3244,MAX(MIN(IF(AY3226>0,((AY3244-SUM($N3316:AX3316))/AY3226)*AY$15,0),AY3244*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(AZ3244<0,AZ3244,IF(AZ3226<1,AZ3244,MAX(MIN(IF(AZ3226>0,((AZ3244-SUM($N3316:AY3316))/AZ3226)*AZ$15,0),AZ3244*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BA3244<0,BA3244,IF(BA3226<1,BA3244,MAX(MIN(IF(BA3226>0,((BA3244-SUM($N3316:AZ3316))/BA3226)*BA$15,0),BA3244*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BB3244<0,BB3244,IF(BB3226<1,BB3244,MAX(MIN(IF(BB3226>0,((BB3244-SUM($N3316:BA3316))/BB3226)*BB$15,0),BB3244*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BC3244<0,BC3244,IF(BC3226<1,BC3244,MAX(MIN(IF(BC3226>0,((BC3244-SUM($N3316:BB3316))/BC3226)*BC$15,0),BC3244*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BD3244<0,BD3244,IF(BD3226<1,BD3244,MAX(MIN(IF(BD3226>0,((BD3244-SUM($N3316:BC3316))/BD3226)*BD$15,0),BD3244*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BE3244<0,BE3244,IF(BE3226<1,BE3244,MAX(MIN(IF(BE3226>0,((BE3244-SUM($N3316:BD3316))/BE3226)*BE$15,0),BE3244*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BF3244<0,BF3244,IF(BF3226<1,BF3244,MAX(MIN(IF(BF3226>0,((BF3244-SUM($N3316:BE3316))/BF3226)*BF$15,0),BF3244*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BG3244<0,BG3244,IF(BG3226<1,BG3244,MAX(MIN(IF(BG3226>0,((BG3244-SUM($N3316:BF3316))/BG3226)*BG$15,0),BG3244*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BH3244<0,BH3244,IF(BH3226<1,BH3244,MAX(MIN(IF(BH3226>0,((BH3244-SUM($N3316:BG3316))/BH3226)*BH$15,0),BH3244*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BI3244<0,BI3244,IF(BI3226<1,BI3244,MAX(MIN(IF(BI3226>0,((BI3244-SUM($N3316:BH3316))/BI3226)*BI$15,0),BI3244*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BJ3244<0,BJ3244,IF(BJ3226<1,BJ3244,MAX(MIN(IF(BJ3226>0,((BJ3244-SUM($N3316:BI3316))/BJ3226)*BJ$15,0),BJ3244*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BK3244<0,BK3244,IF(BK3226<1,BK3244,MAX(MIN(IF(BK3226>0,((BK3244-SUM($N3316:BJ3316))/BK3226)*BK$15,0),BK3244*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3298=\"Land\",0,IF(BL3244<0,BL3244,IF(BL3226<1,BL3244,MAX(MIN(IF(BL3226>0,((BL3244-SUM($N3316:BK3316))/BL3226)*BL$15,0),BL3244*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3301},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I965","v":-0.34141342096218474},{"$f":"-'PTRM expenditure'!J965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!K965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!L965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!M965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!N965","v":-0.18449261705723194},{"$f":"-IF($D3301=\"Land\",0,IF(O3247<0,O3247,IF(O3229<1,O3247,MAX(MIN(IF(O3229>0,((O3247-SUM($N3319:N3319))/O3229)*O$15,0),O3247*O$15),0))))*$K$6","v":-0.18814307319367288},{"$f":"-IF($D3301=\"Land\",0,IF(P3247<0,P3247,IF(P3229<1,P3247,MAX(MIN(IF(P3229>0,((P3247-SUM($N3319:O3319))/P3229)*P$15,0),P3247*P$15),0))))*$K$6","v":-0.18814307319367291},{"$f":"-IF($D3301=\"Land\",0,IF(Q3247<0,Q3247,IF(Q3229<1,Q3247,MAX(MIN(IF(Q3229>0,((Q3247-SUM($N3319:P3319))/Q3229)*Q$15,0),Q3247*Q$15),0))))*$K$6","v":-0.18814307319367291},{"$f":"-IF($D3301=\"Land\",0,IF(R3247<0,R3247,IF(R3229<1,R3247,MAX(MIN(IF(R3229>0,((R3247-SUM($N3319:Q3319))/R3229)*R$15,0),R3247*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(S3247<0,S3247,IF(S3229<1,S3247,MAX(MIN(IF(S3229>0,((S3247-SUM($N3319:R3319))/S3229)*S$15,0),S3247*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(T3247<0,T3247,IF(T3229<1,T3247,MAX(MIN(IF(T3229>0,((T3247-SUM($N3319:S3319))/T3229)*T$15,0),T3247*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(U3247<0,U3247,IF(U3229<1,U3247,MAX(MIN(IF(U3229>0,((U3247-SUM($N3319:T3319))/U3229)*U$15,0),U3247*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(V3247<0,V3247,IF(V3229<1,V3247,MAX(MIN(IF(V3229>0,((V3247-SUM($N3319:U3319))/V3229)*V$15,0),V3247*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(W3247<0,W3247,IF(W3229<1,W3247,MAX(MIN(IF(W3229>0,((W3247-SUM($N3319:V3319))/W3229)*W$15,0),W3247*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(X3247<0,X3247,IF(X3229<1,X3247,MAX(MIN(IF(X3229>0,((X3247-SUM($N3319:W3319))/X3229)*X$15,0),X3247*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(Y3247<0,Y3247,IF(Y3229<1,Y3247,MAX(MIN(IF(Y3229>0,((Y3247-SUM($N3319:X3319))/Y3229)*Y$15,0),Y3247*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(Z3247<0,Z3247,IF(Z3229<1,Z3247,MAX(MIN(IF(Z3229>0,((Z3247-SUM($N3319:Y3319))/Z3229)*Z$15,0),Z3247*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AA3247<0,AA3247,IF(AA3229<1,AA3247,MAX(MIN(IF(AA3229>0,((AA3247-SUM($N3319:Z3319))/AA3229)*AA$15,0),AA3247*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AB3247<0,AB3247,IF(AB3229<1,AB3247,MAX(MIN(IF(AB3229>0,((AB3247-SUM($N3319:AA3319))/AB3229)*AB$15,0),AB3247*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AC3247<0,AC3247,IF(AC3229<1,AC3247,MAX(MIN(IF(AC3229>0,((AC3247-SUM($N3319:AB3319))/AC3229)*AC$15,0),AC3247*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AD3247<0,AD3247,IF(AD3229<1,AD3247,MAX(MIN(IF(AD3229>0,((AD3247-SUM($N3319:AC3319))/AD3229)*AD$15,0),AD3247*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AE3247<0,AE3247,IF(AE3229<1,AE3247,MAX(MIN(IF(AE3229>0,((AE3247-SUM($N3319:AD3319))/AE3229)*AE$15,0),AE3247*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AF3247<0,AF3247,IF(AF3229<1,AF3247,MAX(MIN(IF(AF3229>0,((AF3247-SUM($N3319:AE3319))/AF3229)*AF$15,0),AF3247*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AG3247<0,AG3247,IF(AG3229<1,AG3247,MAX(MIN(IF(AG3229>0,((AG3247-SUM($N3319:AF3319))/AG3229)*AG$15,0),AG3247*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AH3247<0,AH3247,IF(AH3229<1,AH3247,MAX(MIN(IF(AH3229>0,((AH3247-SUM($N3319:AG3319))/AH3229)*AH$15,0),AH3247*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AI3247<0,AI3247,IF(AI3229<1,AI3247,MAX(MIN(IF(AI3229>0,((AI3247-SUM($N3319:AH3319))/AI3229)*AI$15,0),AI3247*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AJ3247<0,AJ3247,IF(AJ3229<1,AJ3247,MAX(MIN(IF(AJ3229>0,((AJ3247-SUM($N3319:AI3319))/AJ3229)*AJ$15,0),AJ3247*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AK3247<0,AK3247,IF(AK3229<1,AK3247,MAX(MIN(IF(AK3229>0,((AK3247-SUM($N3319:AJ3319))/AK3229)*AK$15,0),AK3247*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AL3247<0,AL3247,IF(AL3229<1,AL3247,MAX(MIN(IF(AL3229>0,((AL3247-SUM($N3319:AK3319))/AL3229)*AL$15,0),AL3247*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AM3247<0,AM3247,IF(AM3229<1,AM3247,MAX(MIN(IF(AM3229>0,((AM3247-SUM($N3319:AL3319))/AM3229)*AM$15,0),AM3247*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AN3247<0,AN3247,IF(AN3229<1,AN3247,MAX(MIN(IF(AN3229>0,((AN3247-SUM($N3319:AM3319))/AN3229)*AN$15,0),AN3247*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AO3247<0,AO3247,IF(AO3229<1,AO3247,MAX(MIN(IF(AO3229>0,((AO3247-SUM($N3319:AN3319))/AO3229)*AO$15,0),AO3247*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AP3247<0,AP3247,IF(AP3229<1,AP3247,MAX(MIN(IF(AP3229>0,((AP3247-SUM($N3319:AO3319))/AP3229)*AP$15,0),AP3247*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AQ3247<0,AQ3247,IF(AQ3229<1,AQ3247,MAX(MIN(IF(AQ3229>0,((AQ3247-SUM($N3319:AP3319))/AQ3229)*AQ$15,0),AQ3247*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AR3247<0,AR3247,IF(AR3229<1,AR3247,MAX(MIN(IF(AR3229>0,((AR3247-SUM($N3319:AQ3319))/AR3229)*AR$15,0),AR3247*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AS3247<0,AS3247,IF(AS3229<1,AS3247,MAX(MIN(IF(AS3229>0,((AS3247-SUM($N3319:AR3319))/AS3229)*AS$15,0),AS3247*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AT3247<0,AT3247,IF(AT3229<1,AT3247,MAX(MIN(IF(AT3229>0,((AT3247-SUM($N3319:AS3319))/AT3229)*AT$15,0),AT3247*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AU3247<0,AU3247,IF(AU3229<1,AU3247,MAX(MIN(IF(AU3229>0,((AU3247-SUM($N3319:AT3319))/AU3229)*AU$15,0),AU3247*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AV3247<0,AV3247,IF(AV3229<1,AV3247,MAX(MIN(IF(AV3229>0,((AV3247-SUM($N3319:AU3319))/AV3229)*AV$15,0),AV3247*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AW3247<0,AW3247,IF(AW3229<1,AW3247,MAX(MIN(IF(AW3229>0,((AW3247-SUM($N3319:AV3319))/AW3229)*AW$15,0),AW3247*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AX3247<0,AX3247,IF(AX3229<1,AX3247,MAX(MIN(IF(AX3229>0,((AX3247-SUM($N3319:AW3319))/AX3229)*AX$15,0),AX3247*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AY3247<0,AY3247,IF(AY3229<1,AY3247,MAX(MIN(IF(AY3229>0,((AY3247-SUM($N3319:AX3319))/AY3229)*AY$15,0),AY3247*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(AZ3247<0,AZ3247,IF(AZ3229<1,AZ3247,MAX(MIN(IF(AZ3229>0,((AZ3247-SUM($N3319:AY3319))/AZ3229)*AZ$15,0),AZ3247*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BA3247<0,BA3247,IF(BA3229<1,BA3247,MAX(MIN(IF(BA3229>0,((BA3247-SUM($N3319:AZ3319))/BA3229)*BA$15,0),BA3247*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BB3247<0,BB3247,IF(BB3229<1,BB3247,MAX(MIN(IF(BB3229>0,((BB3247-SUM($N3319:BA3319))/BB3229)*BB$15,0),BB3247*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BC3247<0,BC3247,IF(BC3229<1,BC3247,MAX(MIN(IF(BC3229>0,((BC3247-SUM($N3319:BB3319))/BC3229)*BC$15,0),BC3247*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BD3247<0,BD3247,IF(BD3229<1,BD3247,MAX(MIN(IF(BD3229>0,((BD3247-SUM($N3319:BC3319))/BD3229)*BD$15,0),BD3247*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BE3247<0,BE3247,IF(BE3229<1,BE3247,MAX(MIN(IF(BE3229>0,((BE3247-SUM($N3319:BD3319))/BE3229)*BE$15,0),BE3247*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BF3247<0,BF3247,IF(BF3229<1,BF3247,MAX(MIN(IF(BF3229>0,((BF3247-SUM($N3319:BE3319))/BF3229)*BF$15,0),BF3247*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BG3247<0,BG3247,IF(BG3229<1,BG3247,MAX(MIN(IF(BG3229>0,((BG3247-SUM($N3319:BF3319))/BG3229)*BG$15,0),BG3247*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BH3247<0,BH3247,IF(BH3229<1,BH3247,MAX(MIN(IF(BH3229>0,((BH3247-SUM($N3319:BG3319))/BH3229)*BH$15,0),BH3247*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BI3247<0,BI3247,IF(BI3229<1,BI3247,MAX(MIN(IF(BI3229>0,((BI3247-SUM($N3319:BH3319))/BI3229)*BI$15,0),BI3247*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BJ3247<0,BJ3247,IF(BJ3229<1,BJ3247,MAX(MIN(IF(BJ3229>0,((BJ3247-SUM($N3319:BI3319))/BJ3229)*BJ$15,0),BJ3247*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BK3247<0,BK3247,IF(BK3229<1,BK3247,MAX(MIN(IF(BK3229>0,((BK3247-SUM($N3319:BJ3319))/BK3229)*BK$15,0),BK3247*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3301=\"Land\",0,IF(BL3247<0,BL3247,IF(BL3229<1,BL3247,MAX(MIN(IF(BL3229>0,((BL3247-SUM($N3319:BK3319))/BL3229)*BL$15,0),BL3247*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3304},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I968","v":0},{"$f":"-'PTRM expenditure'!J968","v":0},{"$f":"-'PTRM expenditure'!K968","v":0},{"$f":"-'PTRM expenditure'!L968","v":0},{"$f":"-'PTRM expenditure'!M968","v":0},{"$f":"-'PTRM expenditure'!N968","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(O3250<0,O3250,IF(O3232<1,O3250,MAX(MIN(IF(O3232>0,((O3250-SUM($N3322:N3322))/O3232)*O$15,0),O3250*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(P3250<0,P3250,IF(P3232<1,P3250,MAX(MIN(IF(P3232>0,((P3250-SUM($N3322:O3322))/P3232)*P$15,0),P3250*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(Q3250<0,Q3250,IF(Q3232<1,Q3250,MAX(MIN(IF(Q3232>0,((Q3250-SUM($N3322:P3322))/Q3232)*Q$15,0),Q3250*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(R3250<0,R3250,IF(R3232<1,R3250,MAX(MIN(IF(R3232>0,((R3250-SUM($N3322:Q3322))/R3232)*R$15,0),R3250*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(S3250<0,S3250,IF(S3232<1,S3250,MAX(MIN(IF(S3232>0,((S3250-SUM($N3322:R3322))/S3232)*S$15,0),S3250*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(T3250<0,T3250,IF(T3232<1,T3250,MAX(MIN(IF(T3232>0,((T3250-SUM($N3322:S3322))/T3232)*T$15,0),T3250*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(U3250<0,U3250,IF(U3232<1,U3250,MAX(MIN(IF(U3232>0,((U3250-SUM($N3322:T3322))/U3232)*U$15,0),U3250*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(V3250<0,V3250,IF(V3232<1,V3250,MAX(MIN(IF(V3232>0,((V3250-SUM($N3322:U3322))/V3232)*V$15,0),V3250*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(W3250<0,W3250,IF(W3232<1,W3250,MAX(MIN(IF(W3232>0,((W3250-SUM($N3322:V3322))/W3232)*W$15,0),W3250*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(X3250<0,X3250,IF(X3232<1,X3250,MAX(MIN(IF(X3232>0,((X3250-SUM($N3322:W3322))/X3232)*X$15,0),X3250*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(Y3250<0,Y3250,IF(Y3232<1,Y3250,MAX(MIN(IF(Y3232>0,((Y3250-SUM($N3322:X3322))/Y3232)*Y$15,0),Y3250*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(Z3250<0,Z3250,IF(Z3232<1,Z3250,MAX(MIN(IF(Z3232>0,((Z3250-SUM($N3322:Y3322))/Z3232)*Z$15,0),Z3250*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AA3250<0,AA3250,IF(AA3232<1,AA3250,MAX(MIN(IF(AA3232>0,((AA3250-SUM($N3322:Z3322))/AA3232)*AA$15,0),AA3250*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AB3250<0,AB3250,IF(AB3232<1,AB3250,MAX(MIN(IF(AB3232>0,((AB3250-SUM($N3322:AA3322))/AB3232)*AB$15,0),AB3250*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AC3250<0,AC3250,IF(AC3232<1,AC3250,MAX(MIN(IF(AC3232>0,((AC3250-SUM($N3322:AB3322))/AC3232)*AC$15,0),AC3250*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AD3250<0,AD3250,IF(AD3232<1,AD3250,MAX(MIN(IF(AD3232>0,((AD3250-SUM($N3322:AC3322))/AD3232)*AD$15,0),AD3250*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AE3250<0,AE3250,IF(AE3232<1,AE3250,MAX(MIN(IF(AE3232>0,((AE3250-SUM($N3322:AD3322))/AE3232)*AE$15,0),AE3250*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AF3250<0,AF3250,IF(AF3232<1,AF3250,MAX(MIN(IF(AF3232>0,((AF3250-SUM($N3322:AE3322))/AF3232)*AF$15,0),AF3250*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AG3250<0,AG3250,IF(AG3232<1,AG3250,MAX(MIN(IF(AG3232>0,((AG3250-SUM($N3322:AF3322))/AG3232)*AG$15,0),AG3250*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AH3250<0,AH3250,IF(AH3232<1,AH3250,MAX(MIN(IF(AH3232>0,((AH3250-SUM($N3322:AG3322))/AH3232)*AH$15,0),AH3250*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AI3250<0,AI3250,IF(AI3232<1,AI3250,MAX(MIN(IF(AI3232>0,((AI3250-SUM($N3322:AH3322))/AI3232)*AI$15,0),AI3250*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AJ3250<0,AJ3250,IF(AJ3232<1,AJ3250,MAX(MIN(IF(AJ3232>0,((AJ3250-SUM($N3322:AI3322))/AJ3232)*AJ$15,0),AJ3250*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AK3250<0,AK3250,IF(AK3232<1,AK3250,MAX(MIN(IF(AK3232>0,((AK3250-SUM($N3322:AJ3322))/AK3232)*AK$15,0),AK3250*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AL3250<0,AL3250,IF(AL3232<1,AL3250,MAX(MIN(IF(AL3232>0,((AL3250-SUM($N3322:AK3322))/AL3232)*AL$15,0),AL3250*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AM3250<0,AM3250,IF(AM3232<1,AM3250,MAX(MIN(IF(AM3232>0,((AM3250-SUM($N3322:AL3322))/AM3232)*AM$15,0),AM3250*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AN3250<0,AN3250,IF(AN3232<1,AN3250,MAX(MIN(IF(AN3232>0,((AN3250-SUM($N3322:AM3322))/AN3232)*AN$15,0),AN3250*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AO3250<0,AO3250,IF(AO3232<1,AO3250,MAX(MIN(IF(AO3232>0,((AO3250-SUM($N3322:AN3322))/AO3232)*AO$15,0),AO3250*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AP3250<0,AP3250,IF(AP3232<1,AP3250,MAX(MIN(IF(AP3232>0,((AP3250-SUM($N3322:AO3322))/AP3232)*AP$15,0),AP3250*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AQ3250<0,AQ3250,IF(AQ3232<1,AQ3250,MAX(MIN(IF(AQ3232>0,((AQ3250-SUM($N3322:AP3322))/AQ3232)*AQ$15,0),AQ3250*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AR3250<0,AR3250,IF(AR3232<1,AR3250,MAX(MIN(IF(AR3232>0,((AR3250-SUM($N3322:AQ3322))/AR3232)*AR$15,0),AR3250*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AS3250<0,AS3250,IF(AS3232<1,AS3250,MAX(MIN(IF(AS3232>0,((AS3250-SUM($N3322:AR3322))/AS3232)*AS$15,0),AS3250*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AT3250<0,AT3250,IF(AT3232<1,AT3250,MAX(MIN(IF(AT3232>0,((AT3250-SUM($N3322:AS3322))/AT3232)*AT$15,0),AT3250*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AU3250<0,AU3250,IF(AU3232<1,AU3250,MAX(MIN(IF(AU3232>0,((AU3250-SUM($N3322:AT3322))/AU3232)*AU$15,0),AU3250*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AV3250<0,AV3250,IF(AV3232<1,AV3250,MAX(MIN(IF(AV3232>0,((AV3250-SUM($N3322:AU3322))/AV3232)*AV$15,0),AV3250*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AW3250<0,AW3250,IF(AW3232<1,AW3250,MAX(MIN(IF(AW3232>0,((AW3250-SUM($N3322:AV3322))/AW3232)*AW$15,0),AW3250*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AX3250<0,AX3250,IF(AX3232<1,AX3250,MAX(MIN(IF(AX3232>0,((AX3250-SUM($N3322:AW3322))/AX3232)*AX$15,0),AX3250*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AY3250<0,AY3250,IF(AY3232<1,AY3250,MAX(MIN(IF(AY3232>0,((AY3250-SUM($N3322:AX3322))/AY3232)*AY$15,0),AY3250*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(AZ3250<0,AZ3250,IF(AZ3232<1,AZ3250,MAX(MIN(IF(AZ3232>0,((AZ3250-SUM($N3322:AY3322))/AZ3232)*AZ$15,0),AZ3250*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BA3250<0,BA3250,IF(BA3232<1,BA3250,MAX(MIN(IF(BA3232>0,((BA3250-SUM($N3322:AZ3322))/BA3232)*BA$15,0),BA3250*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BB3250<0,BB3250,IF(BB3232<1,BB3250,MAX(MIN(IF(BB3232>0,((BB3250-SUM($N3322:BA3322))/BB3232)*BB$15,0),BB3250*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BC3250<0,BC3250,IF(BC3232<1,BC3250,MAX(MIN(IF(BC3232>0,((BC3250-SUM($N3322:BB3322))/BC3232)*BC$15,0),BC3250*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BD3250<0,BD3250,IF(BD3232<1,BD3250,MAX(MIN(IF(BD3232>0,((BD3250-SUM($N3322:BC3322))/BD3232)*BD$15,0),BD3250*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BE3250<0,BE3250,IF(BE3232<1,BE3250,MAX(MIN(IF(BE3232>0,((BE3250-SUM($N3322:BD3322))/BE3232)*BE$15,0),BE3250*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BF3250<0,BF3250,IF(BF3232<1,BF3250,MAX(MIN(IF(BF3232>0,((BF3250-SUM($N3322:BE3322))/BF3232)*BF$15,0),BF3250*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BG3250<0,BG3250,IF(BG3232<1,BG3250,MAX(MIN(IF(BG3232>0,((BG3250-SUM($N3322:BF3322))/BG3232)*BG$15,0),BG3250*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BH3250<0,BH3250,IF(BH3232<1,BH3250,MAX(MIN(IF(BH3232>0,((BH3250-SUM($N3322:BG3322))/BH3232)*BH$15,0),BH3250*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BI3250<0,BI3250,IF(BI3232<1,BI3250,MAX(MIN(IF(BI3232>0,((BI3250-SUM($N3322:BH3322))/BI3232)*BI$15,0),BI3250*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BJ3250<0,BJ3250,IF(BJ3232<1,BJ3250,MAX(MIN(IF(BJ3232>0,((BJ3250-SUM($N3322:BI3322))/BJ3232)*BJ$15,0),BJ3250*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BK3250<0,BK3250,IF(BK3232<1,BK3250,MAX(MIN(IF(BK3232>0,((BK3250-SUM($N3322:BJ3322))/BK3232)*BK$15,0),BK3250*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(BL3250<0,BL3250,IF(BL3232<1,BL3250,MAX(MIN(IF(BL3232>0,((BL3250-SUM($N3322:BK3322))/BL3232)*BL$15,0),BL3250*BL$15),0))))*$K$6","v":0}]
["Unused"]
[{"$f":"ROW()","v":3311},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3312},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3315},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3318},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3321},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3324},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3327},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3237+I3255+I3273+I3291 + I3309","v":7.5174541252060552},{"$f":"J3237+J3255+J3273+J3291 + J3309","v":7.4216941772159792},7.3259342292259033,7.2301742812358274,7.1344143332457515,7.0386543852556755,{"$f":"O3237+O3255+O3273+O3291 + O3309","v":6.9422344621699814},6.8458145390842873,6.7493946159985931,6.652974692912899,6.5565547698272049,{"$f":"T3237+T3255+T3273+T3291 + T3309","v":6.4601348467415107},6.3637149236558166,{"$f":"V3237+V3255+V3273+V3291 + V3309","v":6.2672950005701225},6.1708750774844283,6.0744551543987342,5.97803523131304,5.8816153082273459,5.7851953851416518,5.6887754620559576,5.5923555389702635,5.4959356158845694,5.3995156927988752,5.3030957697131811,5.2066758466274869,5.1102559235417928,{"$f":"AI3237+AI3255+AI3273+AI3291 + AI3309","v":5.0138360004560987},4.9174160773704045,4.8209961542847104,4.7245762311990163,4.6281563081133221,4.531736385027628,4.4353164619419339,4.3388965388562397,4.2424766157705456,4.1460566926848514,4.0496367695991573,3.9532168465134632,3.856796923427769,{"$f":"AV3237+AV3255+AV3273+AV3291 + AV3309","v":3.7603770003420749},3.6639570772563808,3.5675371541706866,3.4711172310849925,3.3746973079992983,3.2782773849136042,{"$f":"BB3237+BB3255+BB3273+BB3291 + BB3309","v":3.1818574618279101},3.0854375387422159,2.9890176156565218,2.8925976925708277,2.7961777694851335,2.6997578463994394,2.6033379233137453,2.5069180002280511,2.410498077142357,2.3140781540566628,2.2176582309709687]
[{"$f":"ROW()","v":3331},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I3241+I3259+I3277+I3295 + I3313","v":0},0,0,0,0,0,{"$f":"O3241+O3259+O3277+O3295 + O3313","v":0},0,0,0,0,{"$f":"T3241+T3259+T3277+T3295 + T3313","v":0},0,{"$f":"V3241+V3259+V3277+V3295 + V3313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3241+AI3259+AI3277+AI3295 + AI3313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3241+AV3259+AV3277+AV3295 + AV3313","v":0},0,0,0,0,0,{"$f":"BB3241+BB3259+BB3277+BB3295 + BB3313","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3334},null,null,"Buildings",null,null,null,null,{"$f":"I3244+I3262+I3280+I3298 + I3316","v":1.6598747646154854},1.6164737938752385,1.5730728231349915,1.5296718523947446,1.4862708816544976,1.4428699109142507,{"$f":"O3244+O3262+O3280+O3298 + O3316","v":1.3991465802804854},1.3554232496467202,1.311699919012955,1.2679765883791898,1.2242532577454246,{"$f":"T3244+T3262+T3280+T3298 + T3316","v":1.1805299271116594},1.1368065964778942,{"$f":"V3244+V3262+V3280+V3298 + V3316","v":1.093083265844129},1.0493599352103637,1.0056366045765985,0.96191327394283332,0.91818994330906822,0.87446661267530312,0.83074328204153791,0.7870199514077727,0.7432966207740076,0.6995732901402425,0.65584995950647729,0.61212662887271219,0.56840329823894709,{"$f":"AI3244+AI3262+AI3280+AI3298 + AI3316","v":0.52467996760518187},0.48095663697141672,0.43723330633765156,0.39350997570388641,0.34978664507012125,0.30606331443635609,0.26233998380259094,0.21861665316882578,0.17489332253506062,0.13116999190129547,8.7446661267530312E-2,4.3723330633765156E-2,0,{"$f":"AV3244+AV3262+AV3280+AV3298 + AV3316","v":0},0,0,0,0,0,{"$f":"BB3244+BB3262+BB3280+BB3298 + BB3316","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3335},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I3245+I3263+I3281+I3299 + I3317","v":29.993497869670257},28.697790293328438,27.402082716986619,26.106375140644801,24.810667564302982,23.514959987961163,{"$f":"O3245+O3263+O3281+O3299 + O3317","v":22.208573321963321},20.90218665596548,19.595799989967638,18.289413323969796,16.983026657971955,{"$f":"T3245+T3263+T3281+T3299 + T3317","v":15.676639991974112},14.370253325976268,{"$f":"V3245+V3263+V3281+V3299 + V3317","v":13.063866659978427},11.757479993980583,10.45109332798274,9.1447066619848982,7.8383199959870558,6.5319333299892133,5.2255466639913708,3.9191599979935283,2.6127733319956858,1.3063866659978429,0,0,0,{"$f":"AI3245+AI3263+AI3281+AI3299 + AI3317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3245+AV3263+AV3281+AV3299 + AV3317","v":0},0,0,0,0,0,{"$f":"BB3245+BB3263+BB3281+BB3299 + BB3317","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3338},null,null,"Information Technology",null,null,null,null,{"$f":"I3248+I3266+I3284+I3302 + I3320","v":7.2556480939242896},4.8525988320406483,2.4495495701570067,4.6500308273365043E-2,4.6500308273365043E-2,4.6500308273365043E-2,{"$f":"O3248+O3266+O3284+O3302 + O3320","v":0},0,0,0,0,{"$f":"T3248+T3266+T3284+T3302 + T3320","v":0},0,{"$f":"V3248+V3266+V3284+V3302 + V3320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3248+AI3266+AI3284+AI3302 + AI3320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3248+AV3266+AV3284+AV3302 + AV3320","v":0},0,0,0,0,0,{"$f":"BB3248+BB3266+BB3284+BB3302 + BB3320","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3341},null,null,"Land",null,null,null,null,{"$f":"I3251+I3269+I3287+I3305 + I3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,{"$f":"O3251+O3269+O3287+O3305 + O3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,{"$f":"T3251+T3269+T3287+T3305 + T3323","v":0.49669043031222132},0.49669043031222132,{"$f":"V3251+V3269+V3287+V3305 + V3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,{"$f":"AI3251+AI3269+AI3287+AI3305 + AI3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,{"$f":"AV3251+AV3269+AV3287+AV3305 + AV3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,{"$f":"BB3251+BB3269+BB3287+BB3305 + BB3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132]
["Life"]
[{"$f":"ROW()","v":3348},null,null,"Medium Pressure Mains",null,null,null,null,60,{"$f":"(I3348-I$15)*(I3348>J$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":3351},null,null,"Regulators",null,null,null,null,40,{"$f":"(I3351-I$15)*(I3351>J$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3355},null,null,"Equipment & Vehicles",null,null,null,null,10,{"$f":"(I3355-I$15)*(I3355>J$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3358},null,null,"Telemetry and Monitoring",null,null,null,null,10,{"$f":"(I3358-I$15)*(I3358>J$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3359},null,null,"FRC",null,null,null,null,5,{"$f":"(I3359-I$15)*(I3359>J$15)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3362}]
[{"$f":"ROW()","v":3365},null,null,"High Pressure Mains - PE",null,null,null,null,0.65555301355406914,{"$f":"I3455","v":0.65405880530210758},0.64304410962047232,0.63202941393883705,0.62101471825720178,0.61000002257556651,0.59898532689393125,0.58789300602552508,0.57680068515711891,0.56570836428871274,0.55461604342030657,0.5435237225519004,0.53243140168349423,0.52133908081508806,0.51024675994668189,0.49915443907827578,0.48806211820986967,0.47696979734146355,0.46587747647305744,0.45478515560465133,0.44369283473624521,0.4326005138678391,0.42150819299943298,0.41041587213102687,0.39932355126262076,0.38823123039421464,0.37713890952580853,0.36604658865740242,0.3549542677889963,0.34386194692059019,0.33276962605218408,0.32167730518377796,0.31058498431537185,0.29949266344696573,0.28840034257855962,0.27730802171015351,0.26621570084174739,0.25512337997334122,0.24403105910493508,0.23293873823652894,0.2218464173681228,0.21075409649971666,0.19966177563131052,0.18856945476290438,0.17747713389449823,0.16638481302609209,0.15529249215768595,0.14420017128927981,0.13310785042087367,0.12201552955246753,0.11092320868406139,9.9830887815655245E-2,8.8738566947249103E-2,7.7646246078842962E-2,6.6553925210436821E-2,5.5461604342030686E-2]
[{"$f":"ROW()","v":3369},null,null,"Regulators",null,null,null,null,1.7177582068826711,1.6715831521995672,1.6289967358278332,1.5864103194560992,1.5438239030843652,1.5012374867126312,1.4586510703408972,1.4157495682720473,1.3728480662031974,1.3299465641343475,1.2870450620654976,1.2441435599966477,1.2012420579277978,1.1583405558589479,1.115439053790098,1.0725375517212481,1.0296360496523982,0.98673454758354828,0.94383304551469838,0.90093154344584847,0.85803004137699856,0.81512853930814866,0.77222703723929875,0.72932553517044885,0.68642403310159894,0.64352253103274903,0.60062102896389913,0.55771952689504922,0.51481802482619932,0.47191652275734935,0.42901502068849939,0.38611351861964943,0.34321201655079947,0.30031051448194956,0.2574090124130996,0.21450751034424967,0.17160600827539974,0.1287045062065498,8.5803004137699868E-2,4.2901502068849934E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3372},null,null,"Meter and Services Pipes",null,null,null,null,31.082603988723992,29.43682691800522,28.218153129637102,26.999479341268987,25.780805552900873,24.562131764532754,23.343457976164636,22.114854924787551,20.886251873410465,19.65764882203338,18.429045770656295,17.200442719279209,15.971839667902122,14.743236616525035,13.51463356514795,12.286030513770864,11.057427462393777,9.82882441101669,8.6002213596396047,7.3716183082625184,6.1430152568854322,4.9144122055083459,3.6858091541312596,2.4572061027541734,1.2286030513770867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3376},null,null,"Telemetry and Monitoring",null,null,null,null,0.94950524895473587,{"$f":"I3466","v":0.94950524895473587},0.84468080239399512,0.73985635583325438,0.63503190927251363,0.53020746271177288,0.42538301615103213,0.3190372621132741,0.21269150807551607,0.10634575403775803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3379},null,null,"Equity Raising Cost",null,null,null,null,0.33433709981011112,{"$f":"I3469","v":0.32881001208377292},0.32377141408643256,0.31873281608909221,0.31369421809175185,0.3086556200944115,0.30361702209707114,0.29854344346023665,0.29346986482340215,0.28839628618656765,0.28332270754973315,0.27824912891289866,0.27317555027606416,0.26810197163922966,0.26302839300239517,0.25795481436556067,0.25288123572872617,0.24780765709189168,0.24273407845505718,0.23766049981822268,0.23258692118138818,0.22751334254455369,0.22243976390771916,0.21736618527088464,0.21229260663405014,0.20721902799721564,0.20214544936038112,0.19707187072354659,0.1919982920867121,0.1869247134498776,0.18185113481304307,0.17677755617620855,0.17170397753937405,0.16663039890253956,0.16155682026570503,0.15648324162887051,0.15140966299203601,0.14633608435520151,0.14126250571836699,0.13618892708153246,0.13111534844469797,0.12604176980786347,0.12096819117102896,0.11589461253419445,0.11082103389735994,0.10574745526052542,0.10067387662369091,9.5600297986856403E-2,9.0526719350021892E-2,8.5453140713187381E-2,8.037956207635287E-2,7.5305983439518359E-2,7.0232404802683848E-2,6.5158826165849337E-2,6.0085247529014826E-2,5.5011668892180315E-2]
[{"$f":"ROW()","v":3382},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3383},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3386},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3389},null,null,"Buildings"]
[{"$f":"ROW()","v":3393},null,null,"Information Technology"]
[{"$f":"ROW()","v":3396},null,null,"Land"]
[{"$f":"ROW()","v":3400},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3403},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3406},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3407},null,null,"Buildings"]
[{"$f":"ROW()","v":3410},null,null,"Vehicle"]
[{"$f":"ROW()","v":3414},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":3420},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I993","v":0},{"$f":"-'PTRM expenditure'!J993","v":0},{"$f":"-'PTRM expenditure'!K993","v":0},{"$f":"-'PTRM expenditure'!L993","v":0},{"$f":"-'PTRM expenditure'!M993","v":0},{"$f":"-'PTRM expenditure'!N993","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(O3366<0,O3366,IF(O3348<1,O3366,MAX(MIN(IF(O3348>0,((O3366-SUM($N3438:N3438))/O3348)*O$15,0),O3366*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(P3366<0,P3366,IF(P3348<1,P3366,MAX(MIN(IF(P3348>0,((P3366-SUM($N3438:O3438))/P3348)*P$15,0),P3366*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(Q3366<0,Q3366,IF(Q3348<1,Q3366,MAX(MIN(IF(Q3348>0,((Q3366-SUM($N3438:P3438))/Q3348)*Q$15,0),Q3366*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(R3366<0,R3366,IF(R3348<1,R3366,MAX(MIN(IF(R3348>0,((R3366-SUM($N3438:Q3438))/R3348)*R$15,0),R3366*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(S3366<0,S3366,IF(S3348<1,S3366,MAX(MIN(IF(S3348>0,((S3366-SUM($N3438:R3438))/S3348)*S$15,0),S3366*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(T3366<0,T3366,IF(T3348<1,T3366,MAX(MIN(IF(T3348>0,((T3366-SUM($N3438:S3438))/T3348)*T$15,0),T3366*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(U3366<0,U3366,IF(U3348<1,U3366,MAX(MIN(IF(U3348>0,((U3366-SUM($N3438:T3438))/U3348)*U$15,0),U3366*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(V3366<0,V3366,IF(V3348<1,V3366,MAX(MIN(IF(V3348>0,((V3366-SUM($N3438:U3438))/V3348)*V$15,0),V3366*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(W3366<0,W3366,IF(W3348<1,W3366,MAX(MIN(IF(W3348>0,((W3366-SUM($N3438:V3438))/W3348)*W$15,0),W3366*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(X3366<0,X3366,IF(X3348<1,X3366,MAX(MIN(IF(X3348>0,((X3366-SUM($N3438:W3438))/X3348)*X$15,0),X3366*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(Y3366<0,Y3366,IF(Y3348<1,Y3366,MAX(MIN(IF(Y3348>0,((Y3366-SUM($N3438:X3438))/Y3348)*Y$15,0),Y3366*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(Z3366<0,Z3366,IF(Z3348<1,Z3366,MAX(MIN(IF(Z3348>0,((Z3366-SUM($N3438:Y3438))/Z3348)*Z$15,0),Z3366*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AA3366<0,AA3366,IF(AA3348<1,AA3366,MAX(MIN(IF(AA3348>0,((AA3366-SUM($N3438:Z3438))/AA3348)*AA$15,0),AA3366*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AB3366<0,AB3366,IF(AB3348<1,AB3366,MAX(MIN(IF(AB3348>0,((AB3366-SUM($N3438:AA3438))/AB3348)*AB$15,0),AB3366*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AC3366<0,AC3366,IF(AC3348<1,AC3366,MAX(MIN(IF(AC3348>0,((AC3366-SUM($N3438:AB3438))/AC3348)*AC$15,0),AC3366*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AD3366<0,AD3366,IF(AD3348<1,AD3366,MAX(MIN(IF(AD3348>0,((AD3366-SUM($N3438:AC3438))/AD3348)*AD$15,0),AD3366*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AE3366<0,AE3366,IF(AE3348<1,AE3366,MAX(MIN(IF(AE3348>0,((AE3366-SUM($N3438:AD3438))/AE3348)*AE$15,0),AE3366*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AF3366<0,AF3366,IF(AF3348<1,AF3366,MAX(MIN(IF(AF3348>0,((AF3366-SUM($N3438:AE3438))/AF3348)*AF$15,0),AF3366*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AG3366<0,AG3366,IF(AG3348<1,AG3366,MAX(MIN(IF(AG3348>0,((AG3366-SUM($N3438:AF3438))/AG3348)*AG$15,0),AG3366*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AH3366<0,AH3366,IF(AH3348<1,AH3366,MAX(MIN(IF(AH3348>0,((AH3366-SUM($N3438:AG3438))/AH3348)*AH$15,0),AH3366*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AI3366<0,AI3366,IF(AI3348<1,AI3366,MAX(MIN(IF(AI3348>0,((AI3366-SUM($N3438:AH3438))/AI3348)*AI$15,0),AI3366*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AJ3366<0,AJ3366,IF(AJ3348<1,AJ3366,MAX(MIN(IF(AJ3348>0,((AJ3366-SUM($N3438:AI3438))/AJ3348)*AJ$15,0),AJ3366*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AK3366<0,AK3366,IF(AK3348<1,AK3366,MAX(MIN(IF(AK3348>0,((AK3366-SUM($N3438:AJ3438))/AK3348)*AK$15,0),AK3366*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AL3366<0,AL3366,IF(AL3348<1,AL3366,MAX(MIN(IF(AL3348>0,((AL3366-SUM($N3438:AK3438))/AL3348)*AL$15,0),AL3366*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AM3366<0,AM3366,IF(AM3348<1,AM3366,MAX(MIN(IF(AM3348>0,((AM3366-SUM($N3438:AL3438))/AM3348)*AM$15,0),AM3366*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AN3366<0,AN3366,IF(AN3348<1,AN3366,MAX(MIN(IF(AN3348>0,((AN3366-SUM($N3438:AM3438))/AN3348)*AN$15,0),AN3366*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AO3366<0,AO3366,IF(AO3348<1,AO3366,MAX(MIN(IF(AO3348>0,((AO3366-SUM($N3438:AN3438))/AO3348)*AO$15,0),AO3366*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AP3366<0,AP3366,IF(AP3348<1,AP3366,MAX(MIN(IF(AP3348>0,((AP3366-SUM($N3438:AO3438))/AP3348)*AP$15,0),AP3366*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AQ3366<0,AQ3366,IF(AQ3348<1,AQ3366,MAX(MIN(IF(AQ3348>0,((AQ3366-SUM($N3438:AP3438))/AQ3348)*AQ$15,0),AQ3366*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AR3366<0,AR3366,IF(AR3348<1,AR3366,MAX(MIN(IF(AR3348>0,((AR3366-SUM($N3438:AQ3438))/AR3348)*AR$15,0),AR3366*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AS3366<0,AS3366,IF(AS3348<1,AS3366,MAX(MIN(IF(AS3348>0,((AS3366-SUM($N3438:AR3438))/AS3348)*AS$15,0),AS3366*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AT3366<0,AT3366,IF(AT3348<1,AT3366,MAX(MIN(IF(AT3348>0,((AT3366-SUM($N3438:AS3438))/AT3348)*AT$15,0),AT3366*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AU3366<0,AU3366,IF(AU3348<1,AU3366,MAX(MIN(IF(AU3348>0,((AU3366-SUM($N3438:AT3438))/AU3348)*AU$15,0),AU3366*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AV3366<0,AV3366,IF(AV3348<1,AV3366,MAX(MIN(IF(AV3348>0,((AV3366-SUM($N3438:AU3438))/AV3348)*AV$15,0),AV3366*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AW3366<0,AW3366,IF(AW3348<1,AW3366,MAX(MIN(IF(AW3348>0,((AW3366-SUM($N3438:AV3438))/AW3348)*AW$15,0),AW3366*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AX3366<0,AX3366,IF(AX3348<1,AX3366,MAX(MIN(IF(AX3348>0,((AX3366-SUM($N3438:AW3438))/AX3348)*AX$15,0),AX3366*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AY3366<0,AY3366,IF(AY3348<1,AY3366,MAX(MIN(IF(AY3348>0,((AY3366-SUM($N3438:AX3438))/AY3348)*AY$15,0),AY3366*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(AZ3366<0,AZ3366,IF(AZ3348<1,AZ3366,MAX(MIN(IF(AZ3348>0,((AZ3366-SUM($N3438:AY3438))/AZ3348)*AZ$15,0),AZ3366*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BA3366<0,BA3366,IF(BA3348<1,BA3366,MAX(MIN(IF(BA3348>0,((BA3366-SUM($N3438:AZ3438))/BA3348)*BA$15,0),BA3366*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BB3366<0,BB3366,IF(BB3348<1,BB3366,MAX(MIN(IF(BB3348>0,((BB3366-SUM($N3438:BA3438))/BB3348)*BB$15,0),BB3366*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BC3366<0,BC3366,IF(BC3348<1,BC3366,MAX(MIN(IF(BC3348>0,((BC3366-SUM($N3438:BB3438))/BC3348)*BC$15,0),BC3366*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BD3366<0,BD3366,IF(BD3348<1,BD3366,MAX(MIN(IF(BD3348>0,((BD3366-SUM($N3438:BC3438))/BD3348)*BD$15,0),BD3366*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BE3366<0,BE3366,IF(BE3348<1,BE3366,MAX(MIN(IF(BE3348>0,((BE3366-SUM($N3438:BD3438))/BE3348)*BE$15,0),BE3366*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BF3366<0,BF3366,IF(BF3348<1,BF3366,MAX(MIN(IF(BF3348>0,((BF3366-SUM($N3438:BE3438))/BF3348)*BF$15,0),BF3366*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BG3366<0,BG3366,IF(BG3348<1,BG3366,MAX(MIN(IF(BG3348>0,((BG3366-SUM($N3438:BF3438))/BG3348)*BG$15,0),BG3366*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BH3366<0,BH3366,IF(BH3348<1,BH3366,MAX(MIN(IF(BH3348>0,((BH3366-SUM($N3438:BG3438))/BH3348)*BH$15,0),BH3366*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BI3366<0,BI3366,IF(BI3348<1,BI3366,MAX(MIN(IF(BI3348>0,((BI3366-SUM($N3438:BH3438))/BI3348)*BI$15,0),BI3366*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BJ3366<0,BJ3366,IF(BJ3348<1,BJ3366,MAX(MIN(IF(BJ3348>0,((BJ3366-SUM($N3438:BI3438))/BJ3348)*BJ$15,0),BJ3366*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BK3366<0,BK3366,IF(BK3348<1,BK3366,MAX(MIN(IF(BK3348>0,((BK3366-SUM($N3438:BJ3438))/BK3348)*BK$15,0),BK3366*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(BL3366<0,BL3366,IF(BL3348<1,BL3366,MAX(MIN(IF(BL3348>0,((BL3366-SUM($N3438:BK3438))/BL3348)*BL$15,0),BL3366*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3424},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I997","v":-0.12643920697513364},{"$f":"-'PTRM expenditure'!J997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!K997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!L997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!M997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!N997","v":-1.6696825322452716E-2},{"$f":"-IF($D3424=\"Land\",0,IF(O3370<0,O3370,IF(O3352<1,O3370,MAX(MIN(IF(O3352>0,((O3370-SUM($N3442:N3442))/O3352)*O$15,0),O3370*O$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(P3370<0,P3370,IF(P3352<1,P3370,MAX(MIN(IF(P3352>0,((P3370-SUM($N3442:O3442))/P3352)*P$15,0),P3370*P$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(Q3370<0,Q3370,IF(Q3352<1,Q3370,MAX(MIN(IF(Q3352>0,((Q3370-SUM($N3442:P3442))/Q3352)*Q$15,0),Q3370*Q$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(R3370<0,R3370,IF(R3352<1,R3370,MAX(MIN(IF(R3352>0,((R3370-SUM($N3442:Q3442))/R3352)*R$15,0),R3370*R$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(S3370<0,S3370,IF(S3352<1,S3370,MAX(MIN(IF(S3352>0,((S3370-SUM($N3442:R3442))/S3352)*S$15,0),S3370*S$15),0))))*$K$6","v":-1.6820360742771334E-2},{"$f":"-IF($D3424=\"Land\",0,IF(T3370<0,T3370,IF(T3352<1,T3370,MAX(MIN(IF(T3352>0,((T3370-SUM($N3442:S3442))/T3352)*T$15,0),T3370*T$15),0))))*$K$6","v":-1.6820360742771334E-2},{"$f":"-IF($D3424=\"Land\",0,IF(U3370<0,U3370,IF(U3352<1,U3370,MAX(MIN(IF(U3352>0,((U3370-SUM($N3442:T3442))/U3352)*U$15,0),U3370*U$15),0))))*$K$6","v":-1.6820360742771334E-2},{"$f":"-IF($D3424=\"Land\",0,IF(V3370<0,V3370,IF(V3352<1,V3370,MAX(MIN(IF(V3352>0,((V3370-SUM($N3442:U3442))/V3352)*V$15,0),V3370*V$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(W3370<0,W3370,IF(W3352<1,W3370,MAX(MIN(IF(W3352>0,((W3370-SUM($N3442:V3442))/W3352)*W$15,0),W3370*W$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(X3370<0,X3370,IF(X3352<1,X3370,MAX(MIN(IF(X3352>0,((X3370-SUM($N3442:W3442))/X3352)*X$15,0),X3370*X$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(Y3370<0,Y3370,IF(Y3352<1,Y3370,MAX(MIN(IF(Y3352>0,((Y3370-SUM($N3442:X3442))/Y3352)*Y$15,0),Y3370*Y$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(Z3370<0,Z3370,IF(Z3352<1,Z3370,MAX(MIN(IF(Z3352>0,((Z3370-SUM($N3442:Y3442))/Z3352)*Z$15,0),Z3370*Z$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AA3370<0,AA3370,IF(AA3352<1,AA3370,MAX(MIN(IF(AA3352>0,((AA3370-SUM($N3442:Z3442))/AA3352)*AA$15,0),AA3370*AA$15),0))))*$K$6","v":-1.6820360742771337E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AB3370<0,AB3370,IF(AB3352<1,AB3370,MAX(MIN(IF(AB3352>0,((AB3370-SUM($N3442:AA3442))/AB3352)*AB$15,0),AB3370*AB$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AC3370<0,AC3370,IF(AC3352<1,AC3370,MAX(MIN(IF(AC3352>0,((AC3370-SUM($N3442:AB3442))/AC3352)*AC$15,0),AC3370*AC$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AD3370<0,AD3370,IF(AD3352<1,AD3370,MAX(MIN(IF(AD3352>0,((AD3370-SUM($N3442:AC3442))/AD3352)*AD$15,0),AD3370*AD$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AE3370<0,AE3370,IF(AE3352<1,AE3370,MAX(MIN(IF(AE3352>0,((AE3370-SUM($N3442:AD3442))/AE3352)*AE$15,0),AE3370*AE$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AF3370<0,AF3370,IF(AF3352<1,AF3370,MAX(MIN(IF(AF3352>0,((AF3370-SUM($N3442:AE3442))/AF3352)*AF$15,0),AF3370*AF$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AG3370<0,AG3370,IF(AG3352<1,AG3370,MAX(MIN(IF(AG3352>0,((AG3370-SUM($N3442:AF3442))/AG3352)*AG$15,0),AG3370*AG$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AH3370<0,AH3370,IF(AH3352<1,AH3370,MAX(MIN(IF(AH3352>0,((AH3370-SUM($N3442:AG3442))/AH3352)*AH$15,0),AH3370*AH$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AI3370<0,AI3370,IF(AI3352<1,AI3370,MAX(MIN(IF(AI3352>0,((AI3370-SUM($N3442:AH3442))/AI3352)*AI$15,0),AI3370*AI$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AJ3370<0,AJ3370,IF(AJ3352<1,AJ3370,MAX(MIN(IF(AJ3352>0,((AJ3370-SUM($N3442:AI3442))/AJ3352)*AJ$15,0),AJ3370*AJ$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AK3370<0,AK3370,IF(AK3352<1,AK3370,MAX(MIN(IF(AK3352>0,((AK3370-SUM($N3442:AJ3442))/AK3352)*AK$15,0),AK3370*AK$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AL3370<0,AL3370,IF(AL3352<1,AL3370,MAX(MIN(IF(AL3352>0,((AL3370-SUM($N3442:AK3442))/AL3352)*AL$15,0),AL3370*AL$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AM3370<0,AM3370,IF(AM3352<1,AM3370,MAX(MIN(IF(AM3352>0,((AM3370-SUM($N3442:AL3442))/AM3352)*AM$15,0),AM3370*AM$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AN3370<0,AN3370,IF(AN3352<1,AN3370,MAX(MIN(IF(AN3352>0,((AN3370-SUM($N3442:AM3442))/AN3352)*AN$15,0),AN3370*AN$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AO3370<0,AO3370,IF(AO3352<1,AO3370,MAX(MIN(IF(AO3352>0,((AO3370-SUM($N3442:AN3442))/AO3352)*AO$15,0),AO3370*AO$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AP3370<0,AP3370,IF(AP3352<1,AP3370,MAX(MIN(IF(AP3352>0,((AP3370-SUM($N3442:AO3442))/AP3352)*AP$15,0),AP3370*AP$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AQ3370<0,AQ3370,IF(AQ3352<1,AQ3370,MAX(MIN(IF(AQ3352>0,((AQ3370-SUM($N3442:AP3442))/AQ3352)*AQ$15,0),AQ3370*AQ$15),0))))*$K$6","v":-1.682036074277134E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AR3370<0,AR3370,IF(AR3352<1,AR3370,MAX(MIN(IF(AR3352>0,((AR3370-SUM($N3442:AQ3442))/AR3352)*AR$15,0),AR3370*AR$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AS3370<0,AS3370,IF(AS3352<1,AS3370,MAX(MIN(IF(AS3352>0,((AS3370-SUM($N3442:AR3442))/AS3352)*AS$15,0),AS3370*AS$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AT3370<0,AT3370,IF(AT3352<1,AT3370,MAX(MIN(IF(AT3352>0,((AT3370-SUM($N3442:AS3442))/AT3352)*AT$15,0),AT3370*AT$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AU3370<0,AU3370,IF(AU3352<1,AU3370,MAX(MIN(IF(AU3352>0,((AU3370-SUM($N3442:AT3442))/AU3352)*AU$15,0),AU3370*AU$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AV3370<0,AV3370,IF(AV3352<1,AV3370,MAX(MIN(IF(AV3352>0,((AV3370-SUM($N3442:AU3442))/AV3352)*AV$15,0),AV3370*AV$15),0))))*$K$6","v":-1.6820360742771344E-2},{"$f":"-IF($D3424=\"Land\",0,IF(AW3370<0,AW3370,IF(AW3352<1,AW3370,MAX(MIN(IF(AW3352>0,((AW3370-SUM($N3442:AV3442))/AW3352)*AW$15,0),AW3370*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(AX3370<0,AX3370,IF(AX3352<1,AX3370,MAX(MIN(IF(AX3352>0,((AX3370-SUM($N3442:AW3442))/AX3352)*AX$15,0),AX3370*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(AY3370<0,AY3370,IF(AY3352<1,AY3370,MAX(MIN(IF(AY3352>0,((AY3370-SUM($N3442:AX3442))/AY3352)*AY$15,0),AY3370*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(AZ3370<0,AZ3370,IF(AZ3352<1,AZ3370,MAX(MIN(IF(AZ3352>0,((AZ3370-SUM($N3442:AY3442))/AZ3352)*AZ$15,0),AZ3370*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BA3370<0,BA3370,IF(BA3352<1,BA3370,MAX(MIN(IF(BA3352>0,((BA3370-SUM($N3442:AZ3442))/BA3352)*BA$15,0),BA3370*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BB3370<0,BB3370,IF(BB3352<1,BB3370,MAX(MIN(IF(BB3352>0,((BB3370-SUM($N3442:BA3442))/BB3352)*BB$15,0),BB3370*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BC3370<0,BC3370,IF(BC3352<1,BC3370,MAX(MIN(IF(BC3352>0,((BC3370-SUM($N3442:BB3442))/BC3352)*BC$15,0),BC3370*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BD3370<0,BD3370,IF(BD3352<1,BD3370,MAX(MIN(IF(BD3352>0,((BD3370-SUM($N3442:BC3442))/BD3352)*BD$15,0),BD3370*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BE3370<0,BE3370,IF(BE3352<1,BE3370,MAX(MIN(IF(BE3352>0,((BE3370-SUM($N3442:BD3442))/BE3352)*BE$15,0),BE3370*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BF3370<0,BF3370,IF(BF3352<1,BF3370,MAX(MIN(IF(BF3352>0,((BF3370-SUM($N3442:BE3442))/BF3352)*BF$15,0),BF3370*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BG3370<0,BG3370,IF(BG3352<1,BG3370,MAX(MIN(IF(BG3352>0,((BG3370-SUM($N3442:BF3442))/BG3352)*BG$15,0),BG3370*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BH3370<0,BH3370,IF(BH3352<1,BH3370,MAX(MIN(IF(BH3352>0,((BH3370-SUM($N3442:BG3442))/BH3352)*BH$15,0),BH3370*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BI3370<0,BI3370,IF(BI3352<1,BI3370,MAX(MIN(IF(BI3352>0,((BI3370-SUM($N3442:BH3442))/BI3352)*BI$15,0),BI3370*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BJ3370<0,BJ3370,IF(BJ3352<1,BJ3370,MAX(MIN(IF(BJ3352>0,((BJ3370-SUM($N3442:BI3442))/BJ3352)*BJ$15,0),BJ3370*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BK3370<0,BK3370,IF(BK3352<1,BK3370,MAX(MIN(IF(BK3352>0,((BK3370-SUM($N3442:BJ3442))/BK3352)*BK$15,0),BK3370*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3424=\"Land\",0,IF(BL3370<0,BL3370,IF(BL3352<1,BL3370,MAX(MIN(IF(BL3352>0,((BL3370-SUM($N3442:BK3442))/BL3352)*BL$15,0),BL3370*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3427},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I1000","v":-0.1245438337354092},{"$f":"-'PTRM expenditure'!J1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!K1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!L1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!M1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!N1000","v":-0.19179799712990828},{"$f":"-IF($D3427=\"Land\",0,IF(O3373<0,O3373,IF(O3355<1,O3373,MAX(MIN(IF(O3355>0,((O3373-SUM($N3445:N3445))/O3355)*O$15,0),O3373*O$15),0))))*$K$6","v":-0.19458154368497263},{"$f":"-IF($D3427=\"Land\",0,IF(P3373<0,P3373,IF(P3355<1,P3373,MAX(MIN(IF(P3355>0,((P3373-SUM($N3445:O3445))/P3355)*P$15,0),P3373*P$15),0))))*$K$6","v":-0.19458154368497263},{"$f":"-IF($D3427=\"Land\",0,IF(Q3373<0,Q3373,IF(Q3355<1,Q3373,MAX(MIN(IF(Q3355>0,((Q3373-SUM($N3445:P3445))/Q3355)*Q$15,0),Q3373*Q$15),0))))*$K$6","v":-0.19458154368497266},{"$f":"-IF($D3427=\"Land\",0,IF(R3373<0,R3373,IF(R3355<1,R3373,MAX(MIN(IF(R3355>0,((R3373-SUM($N3445:Q3445))/R3355)*R$15,0),R3373*R$15),0))))*$K$6","v":-0.19458154368497266},{"$f":"-IF($D3427=\"Land\",0,IF(S3373<0,S3373,IF(S3355<1,S3373,MAX(MIN(IF(S3355>0,((S3373-SUM($N3445:R3445))/S3355)*S$15,0),S3373*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(T3373<0,T3373,IF(T3355<1,T3373,MAX(MIN(IF(T3355>0,((T3373-SUM($N3445:S3445))/T3355)*T$15,0),T3373*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(U3373<0,U3373,IF(U3355<1,U3373,MAX(MIN(IF(U3355>0,((U3373-SUM($N3445:T3445))/U3355)*U$15,0),U3373*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(V3373<0,V3373,IF(V3355<1,V3373,MAX(MIN(IF(V3355>0,((V3373-SUM($N3445:U3445))/V3355)*V$15,0),V3373*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(W3373<0,W3373,IF(W3355<1,W3373,MAX(MIN(IF(W3355>0,((W3373-SUM($N3445:V3445))/W3355)*W$15,0),W3373*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(X3373<0,X3373,IF(X3355<1,X3373,MAX(MIN(IF(X3355>0,((X3373-SUM($N3445:W3445))/X3355)*X$15,0),X3373*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(Y3373<0,Y3373,IF(Y3355<1,Y3373,MAX(MIN(IF(Y3355>0,((Y3373-SUM($N3445:X3445))/Y3355)*Y$15,0),Y3373*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(Z3373<0,Z3373,IF(Z3355<1,Z3373,MAX(MIN(IF(Z3355>0,((Z3373-SUM($N3445:Y3445))/Z3355)*Z$15,0),Z3373*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AA3373<0,AA3373,IF(AA3355<1,AA3373,MAX(MIN(IF(AA3355>0,((AA3373-SUM($N3445:Z3445))/AA3355)*AA$15,0),AA3373*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AB3373<0,AB3373,IF(AB3355<1,AB3373,MAX(MIN(IF(AB3355>0,((AB3373-SUM($N3445:AA3445))/AB3355)*AB$15,0),AB3373*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AC3373<0,AC3373,IF(AC3355<1,AC3373,MAX(MIN(IF(AC3355>0,((AC3373-SUM($N3445:AB3445))/AC3355)*AC$15,0),AC3373*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AD3373<0,AD3373,IF(AD3355<1,AD3373,MAX(MIN(IF(AD3355>0,((AD3373-SUM($N3445:AC3445))/AD3355)*AD$15,0),AD3373*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AE3373<0,AE3373,IF(AE3355<1,AE3373,MAX(MIN(IF(AE3355>0,((AE3373-SUM($N3445:AD3445))/AE3355)*AE$15,0),AE3373*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AF3373<0,AF3373,IF(AF3355<1,AF3373,MAX(MIN(IF(AF3355>0,((AF3373-SUM($N3445:AE3445))/AF3355)*AF$15,0),AF3373*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AG3373<0,AG3373,IF(AG3355<1,AG3373,MAX(MIN(IF(AG3355>0,((AG3373-SUM($N3445:AF3445))/AG3355)*AG$15,0),AG3373*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AH3373<0,AH3373,IF(AH3355<1,AH3373,MAX(MIN(IF(AH3355>0,((AH3373-SUM($N3445:AG3445))/AH3355)*AH$15,0),AH3373*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AI3373<0,AI3373,IF(AI3355<1,AI3373,MAX(MIN(IF(AI3355>0,((AI3373-SUM($N3445:AH3445))/AI3355)*AI$15,0),AI3373*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AJ3373<0,AJ3373,IF(AJ3355<1,AJ3373,MAX(MIN(IF(AJ3355>0,((AJ3373-SUM($N3445:AI3445))/AJ3355)*AJ$15,0),AJ3373*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AK3373<0,AK3373,IF(AK3355<1,AK3373,MAX(MIN(IF(AK3355>0,((AK3373-SUM($N3445:AJ3445))/AK3355)*AK$15,0),AK3373*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AL3373<0,AL3373,IF(AL3355<1,AL3373,MAX(MIN(IF(AL3355>0,((AL3373-SUM($N3445:AK3445))/AL3355)*AL$15,0),AL3373*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AM3373<0,AM3373,IF(AM3355<1,AM3373,MAX(MIN(IF(AM3355>0,((AM3373-SUM($N3445:AL3445))/AM3355)*AM$15,0),AM3373*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AN3373<0,AN3373,IF(AN3355<1,AN3373,MAX(MIN(IF(AN3355>0,((AN3373-SUM($N3445:AM3445))/AN3355)*AN$15,0),AN3373*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AO3373<0,AO3373,IF(AO3355<1,AO3373,MAX(MIN(IF(AO3355>0,((AO3373-SUM($N3445:AN3445))/AO3355)*AO$15,0),AO3373*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AP3373<0,AP3373,IF(AP3355<1,AP3373,MAX(MIN(IF(AP3355>0,((AP3373-SUM($N3445:AO3445))/AP3355)*AP$15,0),AP3373*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AQ3373<0,AQ3373,IF(AQ3355<1,AQ3373,MAX(MIN(IF(AQ3355>0,((AQ3373-SUM($N3445:AP3445))/AQ3355)*AQ$15,0),AQ3373*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AR3373<0,AR3373,IF(AR3355<1,AR3373,MAX(MIN(IF(AR3355>0,((AR3373-SUM($N3445:AQ3445))/AR3355)*AR$15,0),AR3373*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AS3373<0,AS3373,IF(AS3355<1,AS3373,MAX(MIN(IF(AS3355>0,((AS3373-SUM($N3445:AR3445))/AS3355)*AS$15,0),AS3373*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AT3373<0,AT3373,IF(AT3355<1,AT3373,MAX(MIN(IF(AT3355>0,((AT3373-SUM($N3445:AS3445))/AT3355)*AT$15,0),AT3373*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AU3373<0,AU3373,IF(AU3355<1,AU3373,MAX(MIN(IF(AU3355>0,((AU3373-SUM($N3445:AT3445))/AU3355)*AU$15,0),AU3373*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AV3373<0,AV3373,IF(AV3355<1,AV3373,MAX(MIN(IF(AV3355>0,((AV3373-SUM($N3445:AU3445))/AV3355)*AV$15,0),AV3373*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AW3373<0,AW3373,IF(AW3355<1,AW3373,MAX(MIN(IF(AW3355>0,((AW3373-SUM($N3445:AV3445))/AW3355)*AW$15,0),AW3373*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AX3373<0,AX3373,IF(AX3355<1,AX3373,MAX(MIN(IF(AX3355>0,((AX3373-SUM($N3445:AW3445))/AX3355)*AX$15,0),AX3373*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AY3373<0,AY3373,IF(AY3355<1,AY3373,MAX(MIN(IF(AY3355>0,((AY3373-SUM($N3445:AX3445))/AY3355)*AY$15,0),AY3373*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(AZ3373<0,AZ3373,IF(AZ3355<1,AZ3373,MAX(MIN(IF(AZ3355>0,((AZ3373-SUM($N3445:AY3445))/AZ3355)*AZ$15,0),AZ3373*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BA3373<0,BA3373,IF(BA3355<1,BA3373,MAX(MIN(IF(BA3355>0,((BA3373-SUM($N3445:AZ3445))/BA3355)*BA$15,0),BA3373*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BB3373<0,BB3373,IF(BB3355<1,BB3373,MAX(MIN(IF(BB3355>0,((BB3373-SUM($N3445:BA3445))/BB3355)*BB$15,0),BB3373*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BC3373<0,BC3373,IF(BC3355<1,BC3373,MAX(MIN(IF(BC3355>0,((BC3373-SUM($N3445:BB3445))/BC3355)*BC$15,0),BC3373*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BD3373<0,BD3373,IF(BD3355<1,BD3373,MAX(MIN(IF(BD3355>0,((BD3373-SUM($N3445:BC3445))/BD3355)*BD$15,0),BD3373*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BE3373<0,BE3373,IF(BE3355<1,BE3373,MAX(MIN(IF(BE3355>0,((BE3373-SUM($N3445:BD3445))/BE3355)*BE$15,0),BE3373*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BF3373<0,BF3373,IF(BF3355<1,BF3373,MAX(MIN(IF(BF3355>0,((BF3373-SUM($N3445:BE3445))/BF3355)*BF$15,0),BF3373*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BG3373<0,BG3373,IF(BG3355<1,BG3373,MAX(MIN(IF(BG3355>0,((BG3373-SUM($N3445:BF3445))/BG3355)*BG$15,0),BG3373*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BH3373<0,BH3373,IF(BH3355<1,BH3373,MAX(MIN(IF(BH3355>0,((BH3373-SUM($N3445:BG3445))/BH3355)*BH$15,0),BH3373*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BI3373<0,BI3373,IF(BI3355<1,BI3373,MAX(MIN(IF(BI3355>0,((BI3373-SUM($N3445:BH3445))/BI3355)*BI$15,0),BI3373*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BJ3373<0,BJ3373,IF(BJ3355<1,BJ3373,MAX(MIN(IF(BJ3355>0,((BJ3373-SUM($N3445:BI3445))/BJ3355)*BJ$15,0),BJ3373*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BK3373<0,BK3373,IF(BK3355<1,BK3373,MAX(MIN(IF(BK3355>0,((BK3373-SUM($N3445:BJ3445))/BK3355)*BK$15,0),BK3373*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3427=\"Land\",0,IF(BL3373<0,BL3373,IF(BL3355<1,BL3373,MAX(MIN(IF(BL3355>0,((BL3373-SUM($N3445:BK3445))/BL3355)*BL$15,0),BL3373*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3430},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I1003","v":0},{"$f":"-'PTRM expenditure'!J1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!K1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!L1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!M1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!N1003","v":-0.10482444656074072},{"$f":"-IF($D3430=\"Land\",0,IF(O3376<0,O3376,IF(O3358<1,O3376,MAX(MIN(IF(O3358>0,((O3376-SUM($N3448:N3448))/O3358)*O$15,0),O3376*O$15),0))))*$K$6","v":-0.10634575403775803},{"$f":"-IF($D3430=\"Land\",0,IF(P3376<0,P3376,IF(P3358<1,P3376,MAX(MIN(IF(P3358>0,((P3376-SUM($N3448:O3448))/P3358)*P$15,0),P3376*P$15),0))))*$K$6","v":-0.10634575403775803},{"$f":"-IF($D3430=\"Land\",0,IF(Q3376<0,Q3376,IF(Q3358<1,Q3376,MAX(MIN(IF(Q3358>0,((Q3376-SUM($N3448:P3448))/Q3358)*Q$15,0),Q3376*Q$15),0))))*$K$6","v":-0.10634575403775803},{"$f":"-IF($D3430=\"Land\",0,IF(R3376<0,R3376,IF(R3358<1,R3376,MAX(MIN(IF(R3358>0,((R3376-SUM($N3448:Q3448))/R3358)*R$15,0),R3376*R$15),0))))*$K$6","v":-0.10634575403775803},{"$f":"-IF($D3430=\"Land\",0,IF(S3376<0,S3376,IF(S3358<1,S3376,MAX(MIN(IF(S3358>0,((S3376-SUM($N3448:R3448))/S3358)*S$15,0),S3376*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(T3376<0,T3376,IF(T3358<1,T3376,MAX(MIN(IF(T3358>0,((T3376-SUM($N3448:S3448))/T3358)*T$15,0),T3376*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(U3376<0,U3376,IF(U3358<1,U3376,MAX(MIN(IF(U3358>0,((U3376-SUM($N3448:T3448))/U3358)*U$15,0),U3376*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(V3376<0,V3376,IF(V3358<1,V3376,MAX(MIN(IF(V3358>0,((V3376-SUM($N3448:U3448))/V3358)*V$15,0),V3376*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(W3376<0,W3376,IF(W3358<1,W3376,MAX(MIN(IF(W3358>0,((W3376-SUM($N3448:V3448))/W3358)*W$15,0),W3376*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(X3376<0,X3376,IF(X3358<1,X3376,MAX(MIN(IF(X3358>0,((X3376-SUM($N3448:W3448))/X3358)*X$15,0),X3376*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(Y3376<0,Y3376,IF(Y3358<1,Y3376,MAX(MIN(IF(Y3358>0,((Y3376-SUM($N3448:X3448))/Y3358)*Y$15,0),Y3376*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(Z3376<0,Z3376,IF(Z3358<1,Z3376,MAX(MIN(IF(Z3358>0,((Z3376-SUM($N3448:Y3448))/Z3358)*Z$15,0),Z3376*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AA3376<0,AA3376,IF(AA3358<1,AA3376,MAX(MIN(IF(AA3358>0,((AA3376-SUM($N3448:Z3448))/AA3358)*AA$15,0),AA3376*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AB3376<0,AB3376,IF(AB3358<1,AB3376,MAX(MIN(IF(AB3358>0,((AB3376-SUM($N3448:AA3448))/AB3358)*AB$15,0),AB3376*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AC3376<0,AC3376,IF(AC3358<1,AC3376,MAX(MIN(IF(AC3358>0,((AC3376-SUM($N3448:AB3448))/AC3358)*AC$15,0),AC3376*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AD3376<0,AD3376,IF(AD3358<1,AD3376,MAX(MIN(IF(AD3358>0,((AD3376-SUM($N3448:AC3448))/AD3358)*AD$15,0),AD3376*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AE3376<0,AE3376,IF(AE3358<1,AE3376,MAX(MIN(IF(AE3358>0,((AE3376-SUM($N3448:AD3448))/AE3358)*AE$15,0),AE3376*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AF3376<0,AF3376,IF(AF3358<1,AF3376,MAX(MIN(IF(AF3358>0,((AF3376-SUM($N3448:AE3448))/AF3358)*AF$15,0),AF3376*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AG3376<0,AG3376,IF(AG3358<1,AG3376,MAX(MIN(IF(AG3358>0,((AG3376-SUM($N3448:AF3448))/AG3358)*AG$15,0),AG3376*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AH3376<0,AH3376,IF(AH3358<1,AH3376,MAX(MIN(IF(AH3358>0,((AH3376-SUM($N3448:AG3448))/AH3358)*AH$15,0),AH3376*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AI3376<0,AI3376,IF(AI3358<1,AI3376,MAX(MIN(IF(AI3358>0,((AI3376-SUM($N3448:AH3448))/AI3358)*AI$15,0),AI3376*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AJ3376<0,AJ3376,IF(AJ3358<1,AJ3376,MAX(MIN(IF(AJ3358>0,((AJ3376-SUM($N3448:AI3448))/AJ3358)*AJ$15,0),AJ3376*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AK3376<0,AK3376,IF(AK3358<1,AK3376,MAX(MIN(IF(AK3358>0,((AK3376-SUM($N3448:AJ3448))/AK3358)*AK$15,0),AK3376*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AL3376<0,AL3376,IF(AL3358<1,AL3376,MAX(MIN(IF(AL3358>0,((AL3376-SUM($N3448:AK3448))/AL3358)*AL$15,0),AL3376*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AM3376<0,AM3376,IF(AM3358<1,AM3376,MAX(MIN(IF(AM3358>0,((AM3376-SUM($N3448:AL3448))/AM3358)*AM$15,0),AM3376*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AN3376<0,AN3376,IF(AN3358<1,AN3376,MAX(MIN(IF(AN3358>0,((AN3376-SUM($N3448:AM3448))/AN3358)*AN$15,0),AN3376*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AO3376<0,AO3376,IF(AO3358<1,AO3376,MAX(MIN(IF(AO3358>0,((AO3376-SUM($N3448:AN3448))/AO3358)*AO$15,0),AO3376*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AP3376<0,AP3376,IF(AP3358<1,AP3376,MAX(MIN(IF(AP3358>0,((AP3376-SUM($N3448:AO3448))/AP3358)*AP$15,0),AP3376*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AQ3376<0,AQ3376,IF(AQ3358<1,AQ3376,MAX(MIN(IF(AQ3358>0,((AQ3376-SUM($N3448:AP3448))/AQ3358)*AQ$15,0),AQ3376*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AR3376<0,AR3376,IF(AR3358<1,AR3376,MAX(MIN(IF(AR3358>0,((AR3376-SUM($N3448:AQ3448))/AR3358)*AR$15,0),AR3376*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AS3376<0,AS3376,IF(AS3358<1,AS3376,MAX(MIN(IF(AS3358>0,((AS3376-SUM($N3448:AR3448))/AS3358)*AS$15,0),AS3376*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AT3376<0,AT3376,IF(AT3358<1,AT3376,MAX(MIN(IF(AT3358>0,((AT3376-SUM($N3448:AS3448))/AT3358)*AT$15,0),AT3376*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AU3376<0,AU3376,IF(AU3358<1,AU3376,MAX(MIN(IF(AU3358>0,((AU3376-SUM($N3448:AT3448))/AU3358)*AU$15,0),AU3376*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AV3376<0,AV3376,IF(AV3358<1,AV3376,MAX(MIN(IF(AV3358>0,((AV3376-SUM($N3448:AU3448))/AV3358)*AV$15,0),AV3376*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AW3376<0,AW3376,IF(AW3358<1,AW3376,MAX(MIN(IF(AW3358>0,((AW3376-SUM($N3448:AV3448))/AW3358)*AW$15,0),AW3376*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AX3376<0,AX3376,IF(AX3358<1,AX3376,MAX(MIN(IF(AX3358>0,((AX3376-SUM($N3448:AW3448))/AX3358)*AX$15,0),AX3376*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AY3376<0,AY3376,IF(AY3358<1,AY3376,MAX(MIN(IF(AY3358>0,((AY3376-SUM($N3448:AX3448))/AY3358)*AY$15,0),AY3376*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(AZ3376<0,AZ3376,IF(AZ3358<1,AZ3376,MAX(MIN(IF(AZ3358>0,((AZ3376-SUM($N3448:AY3448))/AZ3358)*AZ$15,0),AZ3376*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BA3376<0,BA3376,IF(BA3358<1,BA3376,MAX(MIN(IF(BA3358>0,((BA3376-SUM($N3448:AZ3448))/BA3358)*BA$15,0),BA3376*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BB3376<0,BB3376,IF(BB3358<1,BB3376,MAX(MIN(IF(BB3358>0,((BB3376-SUM($N3448:BA3448))/BB3358)*BB$15,0),BB3376*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BC3376<0,BC3376,IF(BC3358<1,BC3376,MAX(MIN(IF(BC3358>0,((BC3376-SUM($N3448:BB3448))/BC3358)*BC$15,0),BC3376*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BD3376<0,BD3376,IF(BD3358<1,BD3376,MAX(MIN(IF(BD3358>0,((BD3376-SUM($N3448:BC3448))/BD3358)*BD$15,0),BD3376*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BE3376<0,BE3376,IF(BE3358<1,BE3376,MAX(MIN(IF(BE3358>0,((BE3376-SUM($N3448:BD3448))/BE3358)*BE$15,0),BE3376*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BF3376<0,BF3376,IF(BF3358<1,BF3376,MAX(MIN(IF(BF3358>0,((BF3376-SUM($N3448:BE3448))/BF3358)*BF$15,0),BF3376*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BG3376<0,BG3376,IF(BG3358<1,BG3376,MAX(MIN(IF(BG3358>0,((BG3376-SUM($N3448:BF3448))/BG3358)*BG$15,0),BG3376*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BH3376<0,BH3376,IF(BH3358<1,BH3376,MAX(MIN(IF(BH3358>0,((BH3376-SUM($N3448:BG3448))/BH3358)*BH$15,0),BH3376*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BI3376<0,BI3376,IF(BI3358<1,BI3376,MAX(MIN(IF(BI3358>0,((BI3376-SUM($N3448:BH3448))/BI3358)*BI$15,0),BI3376*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BJ3376<0,BJ3376,IF(BJ3358<1,BJ3376,MAX(MIN(IF(BJ3358>0,((BJ3376-SUM($N3448:BI3448))/BJ3358)*BJ$15,0),BJ3376*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BK3376<0,BK3376,IF(BK3358<1,BK3376,MAX(MIN(IF(BK3358>0,((BK3376-SUM($N3448:BJ3448))/BK3358)*BK$15,0),BK3376*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(BL3376<0,BL3376,IF(BL3358<1,BL3376,MAX(MIN(IF(BL3358>0,((BL3376-SUM($N3448:BK3448))/BL3358)*BL$15,0),BL3376*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3431},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I1004","v":0},{"$f":"-'PTRM expenditure'!J1004","v":0},{"$f":"-'PTRM expenditure'!K1004","v":0},{"$f":"-'PTRM expenditure'!L1004","v":0},{"$f":"-'PTRM expenditure'!M1004","v":0},{"$f":"-'PTRM expenditure'!N1004","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(O3377<0,O3377,IF(O3359<1,O3377,MAX(MIN(IF(O3359>0,((O3377-SUM($N3449:N3449))/O3359)*O$15,0),O3377*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(P3377<0,P3377,IF(P3359<1,P3377,MAX(MIN(IF(P3359>0,((P3377-SUM($N3449:O3449))/P3359)*P$15,0),P3377*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(Q3377<0,Q3377,IF(Q3359<1,Q3377,MAX(MIN(IF(Q3359>0,((Q3377-SUM($N3449:P3449))/Q3359)*Q$15,0),Q3377*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(R3377<0,R3377,IF(R3359<1,R3377,MAX(MIN(IF(R3359>0,((R3377-SUM($N3449:Q3449))/R3359)*R$15,0),R3377*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(S3377<0,S3377,IF(S3359<1,S3377,MAX(MIN(IF(S3359>0,((S3377-SUM($N3449:R3449))/S3359)*S$15,0),S3377*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(T3377<0,T3377,IF(T3359<1,T3377,MAX(MIN(IF(T3359>0,((T3377-SUM($N3449:S3449))/T3359)*T$15,0),T3377*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(U3377<0,U3377,IF(U3359<1,U3377,MAX(MIN(IF(U3359>0,((U3377-SUM($N3449:T3449))/U3359)*U$15,0),U3377*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(V3377<0,V3377,IF(V3359<1,V3377,MAX(MIN(IF(V3359>0,((V3377-SUM($N3449:U3449))/V3359)*V$15,0),V3377*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(W3377<0,W3377,IF(W3359<1,W3377,MAX(MIN(IF(W3359>0,((W3377-SUM($N3449:V3449))/W3359)*W$15,0),W3377*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(X3377<0,X3377,IF(X3359<1,X3377,MAX(MIN(IF(X3359>0,((X3377-SUM($N3449:W3449))/X3359)*X$15,0),X3377*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(Y3377<0,Y3377,IF(Y3359<1,Y3377,MAX(MIN(IF(Y3359>0,((Y3377-SUM($N3449:X3449))/Y3359)*Y$15,0),Y3377*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(Z3377<0,Z3377,IF(Z3359<1,Z3377,MAX(MIN(IF(Z3359>0,((Z3377-SUM($N3449:Y3449))/Z3359)*Z$15,0),Z3377*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AA3377<0,AA3377,IF(AA3359<1,AA3377,MAX(MIN(IF(AA3359>0,((AA3377-SUM($N3449:Z3449))/AA3359)*AA$15,0),AA3377*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AB3377<0,AB3377,IF(AB3359<1,AB3377,MAX(MIN(IF(AB3359>0,((AB3377-SUM($N3449:AA3449))/AB3359)*AB$15,0),AB3377*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AC3377<0,AC3377,IF(AC3359<1,AC3377,MAX(MIN(IF(AC3359>0,((AC3377-SUM($N3449:AB3449))/AC3359)*AC$15,0),AC3377*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AD3377<0,AD3377,IF(AD3359<1,AD3377,MAX(MIN(IF(AD3359>0,((AD3377-SUM($N3449:AC3449))/AD3359)*AD$15,0),AD3377*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AE3377<0,AE3377,IF(AE3359<1,AE3377,MAX(MIN(IF(AE3359>0,((AE3377-SUM($N3449:AD3449))/AE3359)*AE$15,0),AE3377*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AF3377<0,AF3377,IF(AF3359<1,AF3377,MAX(MIN(IF(AF3359>0,((AF3377-SUM($N3449:AE3449))/AF3359)*AF$15,0),AF3377*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AG3377<0,AG3377,IF(AG3359<1,AG3377,MAX(MIN(IF(AG3359>0,((AG3377-SUM($N3449:AF3449))/AG3359)*AG$15,0),AG3377*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AH3377<0,AH3377,IF(AH3359<1,AH3377,MAX(MIN(IF(AH3359>0,((AH3377-SUM($N3449:AG3449))/AH3359)*AH$15,0),AH3377*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AI3377<0,AI3377,IF(AI3359<1,AI3377,MAX(MIN(IF(AI3359>0,((AI3377-SUM($N3449:AH3449))/AI3359)*AI$15,0),AI3377*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AJ3377<0,AJ3377,IF(AJ3359<1,AJ3377,MAX(MIN(IF(AJ3359>0,((AJ3377-SUM($N3449:AI3449))/AJ3359)*AJ$15,0),AJ3377*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AK3377<0,AK3377,IF(AK3359<1,AK3377,MAX(MIN(IF(AK3359>0,((AK3377-SUM($N3449:AJ3449))/AK3359)*AK$15,0),AK3377*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AL3377<0,AL3377,IF(AL3359<1,AL3377,MAX(MIN(IF(AL3359>0,((AL3377-SUM($N3449:AK3449))/AL3359)*AL$15,0),AL3377*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AM3377<0,AM3377,IF(AM3359<1,AM3377,MAX(MIN(IF(AM3359>0,((AM3377-SUM($N3449:AL3449))/AM3359)*AM$15,0),AM3377*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AN3377<0,AN3377,IF(AN3359<1,AN3377,MAX(MIN(IF(AN3359>0,((AN3377-SUM($N3449:AM3449))/AN3359)*AN$15,0),AN3377*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AO3377<0,AO3377,IF(AO3359<1,AO3377,MAX(MIN(IF(AO3359>0,((AO3377-SUM($N3449:AN3449))/AO3359)*AO$15,0),AO3377*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AP3377<0,AP3377,IF(AP3359<1,AP3377,MAX(MIN(IF(AP3359>0,((AP3377-SUM($N3449:AO3449))/AP3359)*AP$15,0),AP3377*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AQ3377<0,AQ3377,IF(AQ3359<1,AQ3377,MAX(MIN(IF(AQ3359>0,((AQ3377-SUM($N3449:AP3449))/AQ3359)*AQ$15,0),AQ3377*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AR3377<0,AR3377,IF(AR3359<1,AR3377,MAX(MIN(IF(AR3359>0,((AR3377-SUM($N3449:AQ3449))/AR3359)*AR$15,0),AR3377*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AS3377<0,AS3377,IF(AS3359<1,AS3377,MAX(MIN(IF(AS3359>0,((AS3377-SUM($N3449:AR3449))/AS3359)*AS$15,0),AS3377*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AT3377<0,AT3377,IF(AT3359<1,AT3377,MAX(MIN(IF(AT3359>0,((AT3377-SUM($N3449:AS3449))/AT3359)*AT$15,0),AT3377*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AU3377<0,AU3377,IF(AU3359<1,AU3377,MAX(MIN(IF(AU3359>0,((AU3377-SUM($N3449:AT3449))/AU3359)*AU$15,0),AU3377*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AV3377<0,AV3377,IF(AV3359<1,AV3377,MAX(MIN(IF(AV3359>0,((AV3377-SUM($N3449:AU3449))/AV3359)*AV$15,0),AV3377*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AW3377<0,AW3377,IF(AW3359<1,AW3377,MAX(MIN(IF(AW3359>0,((AW3377-SUM($N3449:AV3449))/AW3359)*AW$15,0),AW3377*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AX3377<0,AX3377,IF(AX3359<1,AX3377,MAX(MIN(IF(AX3359>0,((AX3377-SUM($N3449:AW3449))/AX3359)*AX$15,0),AX3377*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AY3377<0,AY3377,IF(AY3359<1,AY3377,MAX(MIN(IF(AY3359>0,((AY3377-SUM($N3449:AX3449))/AY3359)*AY$15,0),AY3377*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(AZ3377<0,AZ3377,IF(AZ3359<1,AZ3377,MAX(MIN(IF(AZ3359>0,((AZ3377-SUM($N3449:AY3449))/AZ3359)*AZ$15,0),AZ3377*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BA3377<0,BA3377,IF(BA3359<1,BA3377,MAX(MIN(IF(BA3359>0,((BA3377-SUM($N3449:AZ3449))/BA3359)*BA$15,0),BA3377*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BB3377<0,BB3377,IF(BB3359<1,BB3377,MAX(MIN(IF(BB3359>0,((BB3377-SUM($N3449:BA3449))/BB3359)*BB$15,0),BB3377*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BC3377<0,BC3377,IF(BC3359<1,BC3377,MAX(MIN(IF(BC3359>0,((BC3377-SUM($N3449:BB3449))/BC3359)*BC$15,0),BC3377*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BD3377<0,BD3377,IF(BD3359<1,BD3377,MAX(MIN(IF(BD3359>0,((BD3377-SUM($N3449:BC3449))/BD3359)*BD$15,0),BD3377*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BE3377<0,BE3377,IF(BE3359<1,BE3377,MAX(MIN(IF(BE3359>0,((BE3377-SUM($N3449:BD3449))/BE3359)*BE$15,0),BE3377*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BF3377<0,BF3377,IF(BF3359<1,BF3377,MAX(MIN(IF(BF3359>0,((BF3377-SUM($N3449:BE3449))/BF3359)*BF$15,0),BF3377*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BG3377<0,BG3377,IF(BG3359<1,BG3377,MAX(MIN(IF(BG3359>0,((BG3377-SUM($N3449:BF3449))/BG3359)*BG$15,0),BG3377*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BH3377<0,BH3377,IF(BH3359<1,BH3377,MAX(MIN(IF(BH3359>0,((BH3377-SUM($N3449:BG3449))/BH3359)*BH$15,0),BH3377*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BI3377<0,BI3377,IF(BI3359<1,BI3377,MAX(MIN(IF(BI3359>0,((BI3377-SUM($N3449:BH3449))/BI3359)*BI$15,0),BI3377*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BJ3377<0,BJ3377,IF(BJ3359<1,BJ3377,MAX(MIN(IF(BJ3359>0,((BJ3377-SUM($N3449:BI3449))/BJ3359)*BJ$15,0),BJ3377*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BK3377<0,BK3377,IF(BK3359<1,BK3377,MAX(MIN(IF(BK3359>0,((BK3377-SUM($N3449:BJ3449))/BK3359)*BK$15,0),BK3377*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(BL3377<0,BL3377,IF(BL3359<1,BL3377,MAX(MIN(IF(BL3359>0,((BL3377-SUM($N3449:BK3449))/BL3359)*BL$15,0),BL3377*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3434},null,null,"Total",null,null,null,null,{"$f":"SUM(I3418:I3433)","v":-4.7124885952829407},{"$f":"SUM(J3418:J3433)","v":-3.3600208380476073},-3.3600208380476073,-3.3600208380476073,-3.3600208380476078,-2.8420010088513932,{"$f":"SUM(O3418:O3433)","v":-2.8808925731320896},-2.8675272864349388,-2.8675272864349388,-2.8675272864349388,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049955,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-2.3171824036049959,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-1.0885793522279097,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803,-0.74365075863505803]
[{"$f":"ROW()","v":3438},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3441},null,null,"Regulators"]
[{"$f":"ROW()","v":3444},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3448},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3451},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3454},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3364+I3382+I3400+I3418 + I3436","v":6.3212696654885931},{"$f":"J3364+J3382+J3400+J3418 + J3436","v":6.2417664042011491},6.1622631429137051,6.0827598816262611,6.0032566203388171,5.9237533590513731,{"$f":"O3364+O3382+O3400+O3418 + O3436","v":5.8437026379831112},5.7636519169148492,5.6836011958465873,5.6035504747783254,5.5234997537100634,{"$f":"T3364+T3382+T3400+T3418 + T3436","v":5.4434490326418015},5.3633983115735395,{"$f":"V3364+V3382+V3400+V3418 + V3436","v":5.2833475905052776},5.2032968694370156,5.1232461483687537,5.0431954273004918,4.9631447062322298,4.8830939851639679,4.8030432640957059,4.722992543027444,4.642941821959182,4.5628911008909201,4.4828403798226582,4.4027896587543962,4.3227389376861343,{"$f":"AI3364+AI3382+AI3400+AI3418 + AI3436","v":4.2426882166178723},4.1626374955496104,4.0825867744813484,4.0025360534130865,3.9224853323448245,3.8424346112765626,3.7623838902083007,3.6823331691400387,3.6022824480717772,3.5222317270035157,3.4421810059352538,3.3621302848669918,3.2820795637987303,{"$f":"AV3364+AV3382+AV3400+AV3418 + AV3436","v":3.2020288427304688},3.1219781216622069,3.041927400593945,2.9618766795256835,2.881825958457422,2.80177523738916,{"$f":"BB3364+BB3382+BB3400+BB3418 + BB3436","v":2.7217245163208981},2.6416737952526366,2.5616230741843751,2.4815723531161131,2.4015216320478516,2.3214709109795901,2.2414201899113282,2.1613694688430662,2.0813187477748047,2.0012680267065432,1.9212173056382815]
[{"$f":"ROW()","v":3455},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I3365+I3383+I3401+I3419 + I3437","v":0.65405880530210758},0.64304410962047232,0.63202941393883705,0.62101471825720178,0.61000002257556651,0.59898532689393125,{"$f":"O3365+O3383+O3401+O3419 + O3437","v":0.58789300602552508},0.57680068515711891,0.56570836428871274,0.55461604342030657,0.5435237225519004,{"$f":"T3365+T3383+T3401+T3419 + T3437","v":0.53243140168349423},0.52133908081508806,{"$f":"V3365+V3383+V3401+V3419 + V3437","v":0.51024675994668189},0.49915443907827578,0.48806211820986967,0.47696979734146355,0.46587747647305744,0.45478515560465133,0.44369283473624521,0.4326005138678391,0.42150819299943298,0.41041587213102687,0.39932355126262076,0.38823123039421464,0.37713890952580853,{"$f":"AI3365+AI3383+AI3401+AI3419 + AI3437","v":0.36604658865740242},0.3549542677889963,0.34386194692059019,0.33276962605218408,0.32167730518377796,0.31058498431537185,0.29949266344696573,0.28840034257855962,0.27730802171015351,0.26621570084174739,0.25512337997334122,0.24403105910493508,0.23293873823652894,{"$f":"AV3365+AV3383+AV3401+AV3419 + AV3437","v":0.2218464173681228},0.21075409649971666,0.19966177563131052,0.18856945476290438,0.17747713389449823,0.16638481302609209,{"$f":"BB3365+BB3383+BB3401+BB3419 + BB3437","v":0.15529249215768595},0.14420017128927981,0.13310785042087367,0.12201552955246753,0.11092320868406139,9.9830887815655245E-2,8.8738566947249103E-2,7.7646246078842962E-2,6.6553925210436821E-2,5.5461604342030686E-2,4.4369283473624552E-2]
[{"$f":"ROW()","v":3458},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I3368+I3386+I3404+I3422 + I3440","v":0},0,0,0,0,0,{"$f":"O3368+O3386+O3404+O3422 + O3440","v":0},0,0,0,0,{"$f":"T3368+T3386+T3404+T3422 + T3440","v":0},0,{"$f":"V3368+V3386+V3404+V3422 + V3440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3368+AI3386+AI3404+AI3422 + AI3440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3368+AV3386+AV3404+AV3422 + AV3440","v":0},0,0,0,0,0,{"$f":"BB3368+BB3386+BB3404+BB3422 + BB3440","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3462},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I3372+I3390+I3408+I3426 + I3444","v":29.43682691800522},28.218153129637102,26.999479341268987,25.780805552900873,24.562131764532754,23.343457976164636,{"$f":"O3372+O3390+O3408+O3426 + O3444","v":22.114854924787551},20.886251873410465,19.65764882203338,18.429045770656295,17.200442719279209,{"$f":"T3372+T3390+T3408+T3426 + T3444","v":15.971839667902122},14.743236616525035,{"$f":"V3372+V3390+V3408+V3426 + V3444","v":13.51463356514795},12.286030513770864,11.057427462393777,9.82882441101669,8.6002213596396047,7.3716183082625184,6.1430152568854322,4.9144122055083459,3.6858091541312596,2.4572061027541734,1.2286030513770867,0,0,{"$f":"AI3372+AI3390+AI3408+AI3426 + AI3444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3372+AV3390+AV3408+AV3426 + AV3444","v":0},0,0,0,0,0,{"$f":"BB3372+BB3390+BB3408+BB3426 + BB3444","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3465},null,null,"Information Technology",null,null,null,null,{"$f":"I3375+I3393+I3411+I3429 + I3447","v":2.0854446034820078},1.5674247742857939,1.0494049450895799,0.5313851158933659,1.3365286697151868E-2,1.3365286697151868E-2,{"$f":"O3375+O3393+O3411+O3429 + O3447","v":0},0,0,0,0,{"$f":"T3375+T3393+T3411+T3429 + T3447","v":0},0,{"$f":"V3375+V3393+V3411+V3429 + V3447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3375+AI3393+AI3411+AI3429 + AI3447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3375+AV3393+AV3411+AV3429 + AV3447","v":0},0,0,0,0,0,{"$f":"BB3375+BB3393+BB3411+BB3429 + BB3447","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3468},null,null,"Land",null,null,null,null,{"$f":"I3378+I3396+I3414+I3432 + I3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,{"$f":"O3378+O3396+O3414+O3432 + O3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,{"$f":"T3378+T3396+T3414+T3432 + T3450","v":8.0006641454864139E-3},8.0006641454864139E-3,{"$f":"V3378+V3396+V3414+V3432 + V3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,{"$f":"AI3378+AI3396+AI3414+AI3432 + AI3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,{"$f":"AV3378+AV3396+AV3414+AV3432 + AV3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,{"$f":"BB3378+BB3396+BB3414+BB3432 + BB3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3]
["Life"]
[{"$f":"ROW()","v":3475},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},{"$f":"(J3475-J$15)*(J3475>K$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3476},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},{"$f":"(J3476-J$15)*(J3476>K$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3479},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$72","v":40},{"$f":"(J3479-J$15)*(J3479>K$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3482},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$75","v":10},{"$f":"(J3482-J$15)*(J3482>K$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3485},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},{"$f":"(J3485-J$15)*(J3485>K$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3488},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},{"$f":"(J3488-J$15)*(J3488>K$15)","v":64.842397093868115},63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115,14.842397093868115,13.842397093868115,12.842397093868115,11.842397093868115]
[{"$f":"ROW()","v":3491},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I3581","v":2.7366110872494724},{"$f":"J3581","v":2.6992351333973295},{"$f":"K3581","v":2.6618591795451865},{"$f":"L3581","v":2.6244832256930435},{"$f":"M3581","v":2.5871072718409005},{"$f":"N3581","v":2.5497313179887575},{"$f":"O3581","v":2.5157349004155742},{"$f":"P3581","v":2.481738482842391},{"$f":"Q3581","v":2.4477420652692077},{"$f":"R3581","v":2.4137456476960244},{"$f":"S3581","v":2.3797492301228411},{"$f":"T3581","v":2.3457528125496578},{"$f":"U3581","v":2.3117563949764746},{"$f":"V3581","v":2.2777599774032913},{"$f":"W3581","v":2.243763559830108},{"$f":"X3581","v":2.2097671422569247},{"$f":"Y3581","v":2.1757707246837414},{"$f":"Z3581","v":2.1417743071105582},{"$f":"AA3581","v":2.1077778895373749},{"$f":"AB3581","v":2.0737814719641916},{"$f":"AC3581","v":2.0397850543910083},{"$f":"AD3581","v":2.005788636817825},{"$f":"AE3581","v":1.9717922192446415},{"$f":"AF3581","v":1.937795801671458},{"$f":"AG3581","v":1.9037993840982745},{"$f":"AH3581","v":1.869802966525091},{"$f":"AI3581","v":1.8358065489519075},{"$f":"AJ3581","v":1.801810131378724},{"$f":"AK3581","v":1.7678137138055405},{"$f":"AL3581","v":1.733817296232357},{"$f":"AM3581","v":1.6998208786591735},{"$f":"AN3581","v":1.66582446108599},{"$f":"AO3581","v":1.6318280435128065},{"$f":"AP3581","v":1.597831625939623},{"$f":"AQ3581","v":1.5638352083664395},{"$f":"AR3581","v":1.529838790793256},{"$f":"AS3581","v":1.4958423732200725},{"$f":"AT3581","v":1.461845955646889},{"$f":"AU3581","v":1.4278495380737055},{"$f":"AV3581","v":1.393853120500522},{"$f":"AW3581","v":1.3598567029273385},{"$f":"AX3581","v":1.325860285354155},{"$f":"AY3581","v":1.2918638677809715},{"$f":"AZ3581","v":1.257867450207788},{"$f":"BA3581","v":1.2238710326346045},{"$f":"BB3581","v":1.189874615061421},{"$f":"BC3581","v":1.1558781974882375},{"$f":"BD3581","v":1.121881779915054},{"$f":"BE3581","v":1.0878853623418705},{"$f":"BF3581","v":1.053888944768687},{"$f":"BG3581","v":1.0198925271955035},{"$f":"BH3581","v":0.98589610962231999},{"$f":"BI3581","v":0.95189969204913649},{"$f":"BJ3581","v":0.91790327447595299},{"$f":"BK3581","v":0.88390685690276949}]
[{"$f":"ROW()","v":3495},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3498},null,null,"Buildings",null,null,null,null,null,1.6301910879932069,1.5461191346310472,1.4620471812688876,1.3779752279067279,1.2939032745445682,1.2098313211824085,1.1752647120057682,1.1406981028291279,1.1061314936524875,1.0715648844758472,1.0369982752992069,1.0024316661225665,0.96786505694592628,0.93329844776928605,0.89873183859264583,0.8641652294160056,0.82959862023936537,0.79503201106272514,0.76046540188608491,0.72589879270944468,0.69133218353280446,0.65676557435616423,0.622198965179524,0.58763235600288377,0.55306574682624354,0.51849913764960331,0.48393252847296309,0.44936591929632286,0.41479931011968263,0.3802327009430424,0.34566609176640217,0.31109948258976194,0.27653287341312172,0.24196626423648149,0.20739965505984126,0.17283304588320106,0.13826643670656086,0.10369982752992064,6.9133218353280429E-2,3.4566609176640214E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3499},null,null,"Meter and Services Pipes",null,null,null,null,null,33.680008144938931,32.210231321166553,30.740454497394175,29.270677673621798,27.80090084984942,26.331124026077042,25.014567824773188,23.698011623469334,22.381455422165484,21.064899220861633,19.74834301955778,18.431786818253929,17.115230616950079,15.798674415646227,14.482118214342375,13.165562013038523,11.849005811734671,10.532449610430819,9.2158934091269664,7.8993372078231143,6.5827810065192622,5.2662248052154101,3.9496686039115576,2.6331124026077051,1.3165562013038525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3502},null,null,"Information Technology",null,null,null,null,null,1.2264531678810355,0.70650645405371248,0.18655974022638944,-0.33338697360093361,-0.85333368742825666,-1.3732804012555797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3505},null,null,"Land",null,null,null,null,null,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275]
[{"$f":"ROW()","v":3509},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'PTRM expenditure'!I159","v":2.7703035531841658}]
[{"$f":"ROW()","v":3512},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I162","v":32.544706388832338}]
[{"$f":"ROW()","v":3515},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I165","v":0.18239409876075735}]
[{"$f":"ROW()","v":3519},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I169","v":3.760103745412354}]
[{"$f":"ROW()","v":3522},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I172","v":0}]
[{"$f":"ROW()","v":3523},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I173","v":2.3950353042857144}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3529},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I200","v":0}]
[{"$f":"ROW()","v":3533},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I204","v":0}]
[{"$f":"ROW()","v":3536},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I207","v":-8.8881381669535294E-3}]
[{"$f":"ROW()","v":3540},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I211","v":0}]
[{"$f":"ROW()","v":3543},null,null,"Total",null,null,null,null,{"$f":"SUM(I3527:I3542)","v":-1.0328597961703958},{"$f":"SUM(J3527:J3542)","v":0},0,0,0,0,{"$f":"SUM(O3527:O3542)","v":0},0,0,0,0,{"$f":"SUM(T3527:T3542)","v":0},0,{"$f":"SUM(V3527:V3542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI3527:AI3542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV3527:AV3542)","v":0},0,0,0,0,0,{"$f":"SUM(BB3527:BB3542)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3546},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(O3492<0,O3492,IF(O3474<1,O3492,MAX(MIN(IF(O3474>0,((O3492-SUM($N3564:N3564))/O3474)*O$15,0),O3492*O$15),0))))*$K$6","v":6.6311904244559433E-2},{"$f":"-IF($D3546=\"Land\",0,IF(P3492<0,P3492,IF(P3474<1,P3492,MAX(MIN(IF(P3474>0,((P3492-SUM($N3564:O3564))/P3474)*P$15,0),P3492*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(Q3492<0,Q3492,IF(Q3474<1,Q3492,MAX(MIN(IF(Q3474>0,((Q3492-SUM($N3564:P3564))/Q3474)*Q$15,0),Q3492*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(R3492<0,R3492,IF(R3474<1,R3492,MAX(MIN(IF(R3474>0,((R3492-SUM($N3564:Q3564))/R3474)*R$15,0),R3492*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(S3492<0,S3492,IF(S3474<1,S3492,MAX(MIN(IF(S3474>0,((S3492-SUM($N3564:R3564))/S3474)*S$15,0),S3492*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(T3492<0,T3492,IF(T3474<1,T3492,MAX(MIN(IF(T3474>0,((T3492-SUM($N3564:S3564))/T3474)*T$15,0),T3492*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(U3492<0,U3492,IF(U3474<1,U3492,MAX(MIN(IF(U3474>0,((U3492-SUM($N3564:T3564))/U3474)*U$15,0),U3492*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(V3492<0,V3492,IF(V3474<1,V3492,MAX(MIN(IF(V3474>0,((V3492-SUM($N3564:U3564))/V3474)*V$15,0),V3492*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(W3492<0,W3492,IF(W3474<1,W3492,MAX(MIN(IF(W3474>0,((W3492-SUM($N3564:V3564))/W3474)*W$15,0),W3492*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(X3492<0,X3492,IF(X3474<1,X3492,MAX(MIN(IF(X3474>0,((X3492-SUM($N3564:W3564))/X3474)*X$15,0),X3492*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(Y3492<0,Y3492,IF(Y3474<1,Y3492,MAX(MIN(IF(Y3474>0,((Y3492-SUM($N3564:X3564))/Y3474)*Y$15,0),Y3492*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(Z3492<0,Z3492,IF(Z3474<1,Z3492,MAX(MIN(IF(Z3474>0,((Z3492-SUM($N3564:Y3564))/Z3474)*Z$15,0),Z3492*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AA3492<0,AA3492,IF(AA3474<1,AA3492,MAX(MIN(IF(AA3474>0,((AA3492-SUM($N3564:Z3564))/AA3474)*AA$15,0),AA3492*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AB3492<0,AB3492,IF(AB3474<1,AB3492,MAX(MIN(IF(AB3474>0,((AB3492-SUM($N3564:AA3564))/AB3474)*AB$15,0),AB3492*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AC3492<0,AC3492,IF(AC3474<1,AC3492,MAX(MIN(IF(AC3474>0,((AC3492-SUM($N3564:AB3564))/AC3474)*AC$15,0),AC3492*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AD3492<0,AD3492,IF(AD3474<1,AD3492,MAX(MIN(IF(AD3474>0,((AD3492-SUM($N3564:AC3564))/AD3474)*AD$15,0),AD3492*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AE3492<0,AE3492,IF(AE3474<1,AE3492,MAX(MIN(IF(AE3474>0,((AE3492-SUM($N3564:AD3564))/AE3474)*AE$15,0),AE3492*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AF3492<0,AF3492,IF(AF3474<1,AF3492,MAX(MIN(IF(AF3474>0,((AF3492-SUM($N3564:AE3564))/AF3474)*AF$15,0),AF3492*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AG3492<0,AG3492,IF(AG3474<1,AG3492,MAX(MIN(IF(AG3474>0,((AG3492-SUM($N3564:AF3564))/AG3474)*AG$15,0),AG3492*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AH3492<0,AH3492,IF(AH3474<1,AH3492,MAX(MIN(IF(AH3474>0,((AH3492-SUM($N3564:AG3564))/AH3474)*AH$15,0),AH3492*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AI3492<0,AI3492,IF(AI3474<1,AI3492,MAX(MIN(IF(AI3474>0,((AI3492-SUM($N3564:AH3564))/AI3474)*AI$15,0),AI3492*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AJ3492<0,AJ3492,IF(AJ3474<1,AJ3492,MAX(MIN(IF(AJ3474>0,((AJ3492-SUM($N3564:AI3564))/AJ3474)*AJ$15,0),AJ3492*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AK3492<0,AK3492,IF(AK3474<1,AK3492,MAX(MIN(IF(AK3474>0,((AK3492-SUM($N3564:AJ3564))/AK3474)*AK$15,0),AK3492*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AL3492<0,AL3492,IF(AL3474<1,AL3492,MAX(MIN(IF(AL3474>0,((AL3492-SUM($N3564:AK3564))/AL3474)*AL$15,0),AL3492*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AM3492<0,AM3492,IF(AM3474<1,AM3492,MAX(MIN(IF(AM3474>0,((AM3492-SUM($N3564:AL3564))/AM3474)*AM$15,0),AM3492*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AN3492<0,AN3492,IF(AN3474<1,AN3492,MAX(MIN(IF(AN3474>0,((AN3492-SUM($N3564:AM3564))/AN3474)*AN$15,0),AN3492*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AO3492<0,AO3492,IF(AO3474<1,AO3492,MAX(MIN(IF(AO3474>0,((AO3492-SUM($N3564:AN3564))/AO3474)*AO$15,0),AO3492*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AP3492<0,AP3492,IF(AP3474<1,AP3492,MAX(MIN(IF(AP3474>0,((AP3492-SUM($N3564:AO3564))/AP3474)*AP$15,0),AP3492*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AQ3492<0,AQ3492,IF(AQ3474<1,AQ3492,MAX(MIN(IF(AQ3474>0,((AQ3492-SUM($N3564:AP3564))/AQ3474)*AQ$15,0),AQ3492*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AR3492<0,AR3492,IF(AR3474<1,AR3492,MAX(MIN(IF(AR3474>0,((AR3492-SUM($N3564:AQ3564))/AR3474)*AR$15,0),AR3492*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AS3492<0,AS3492,IF(AS3474<1,AS3492,MAX(MIN(IF(AS3474>0,((AS3492-SUM($N3564:AR3564))/AS3474)*AS$15,0),AS3492*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AT3492<0,AT3492,IF(AT3474<1,AT3492,MAX(MIN(IF(AT3474>0,((AT3492-SUM($N3564:AS3564))/AT3474)*AT$15,0),AT3492*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AU3492<0,AU3492,IF(AU3474<1,AU3492,MAX(MIN(IF(AU3474>0,((AU3492-SUM($N3564:AT3564))/AU3474)*AU$15,0),AU3492*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AV3492<0,AV3492,IF(AV3474<1,AV3492,MAX(MIN(IF(AV3474>0,((AV3492-SUM($N3564:AU3564))/AV3474)*AV$15,0),AV3492*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AW3492<0,AW3492,IF(AW3474<1,AW3492,MAX(MIN(IF(AW3474>0,((AW3492-SUM($N3564:AV3564))/AW3474)*AW$15,0),AW3492*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AX3492<0,AX3492,IF(AX3474<1,AX3492,MAX(MIN(IF(AX3474>0,((AX3492-SUM($N3564:AW3564))/AX3474)*AX$15,0),AX3492*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AY3492<0,AY3492,IF(AY3474<1,AY3492,MAX(MIN(IF(AY3474>0,((AY3492-SUM($N3564:AX3564))/AY3474)*AY$15,0),AY3492*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(AZ3492<0,AZ3492,IF(AZ3474<1,AZ3492,MAX(MIN(IF(AZ3474>0,((AZ3492-SUM($N3564:AY3564))/AZ3474)*AZ$15,0),AZ3492*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BA3492<0,BA3492,IF(BA3474<1,BA3492,MAX(MIN(IF(BA3474>0,((BA3492-SUM($N3564:AZ3564))/BA3474)*BA$15,0),BA3492*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BB3492<0,BB3492,IF(BB3474<1,BB3492,MAX(MIN(IF(BB3474>0,((BB3492-SUM($N3564:BA3564))/BB3474)*BB$15,0),BB3492*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BC3492<0,BC3492,IF(BC3474<1,BC3492,MAX(MIN(IF(BC3474>0,((BC3492-SUM($N3564:BB3564))/BC3474)*BC$15,0),BC3492*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BD3492<0,BD3492,IF(BD3474<1,BD3492,MAX(MIN(IF(BD3474>0,((BD3492-SUM($N3564:BC3564))/BD3474)*BD$15,0),BD3492*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BE3492<0,BE3492,IF(BE3474<1,BE3492,MAX(MIN(IF(BE3474>0,((BE3492-SUM($N3564:BD3564))/BE3474)*BE$15,0),BE3492*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BF3492<0,BF3492,IF(BF3474<1,BF3492,MAX(MIN(IF(BF3474>0,((BF3492-SUM($N3564:BE3564))/BF3474)*BF$15,0),BF3492*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BG3492<0,BG3492,IF(BG3474<1,BG3492,MAX(MIN(IF(BG3474>0,((BG3492-SUM($N3564:BF3564))/BG3474)*BG$15,0),BG3492*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BH3492<0,BH3492,IF(BH3474<1,BH3492,MAX(MIN(IF(BH3474>0,((BH3492-SUM($N3564:BG3564))/BH3474)*BH$15,0),BH3492*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BI3492<0,BI3492,IF(BI3474<1,BI3492,MAX(MIN(IF(BI3474>0,((BI3492-SUM($N3564:BH3564))/BI3474)*BI$15,0),BI3492*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BJ3492<0,BJ3492,IF(BJ3474<1,BJ3492,MAX(MIN(IF(BJ3474>0,((BJ3492-SUM($N3564:BI3564))/BJ3474)*BJ$15,0),BJ3492*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BK3492<0,BK3492,IF(BK3474<1,BK3492,MAX(MIN(IF(BK3474>0,((BK3492-SUM($N3564:BJ3564))/BK3474)*BK$15,0),BK3492*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(BL3492<0,BL3492,IF(BL3474<1,BL3492,MAX(MIN(IF(BL3474>0,((BL3492-SUM($N3564:BK3564))/BL3474)*BL$15,0),BL3492*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3547},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(O3493<0,O3493,IF(O3475<1,O3493,MAX(MIN(IF(O3475>0,((O3493-SUM($N3565:N3565))/O3475)*O$15,0),O3493*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(P3493<0,P3493,IF(P3475<1,P3493,MAX(MIN(IF(P3475>0,((P3493-SUM($N3565:O3565))/P3475)*P$15,0),P3493*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(Q3493<0,Q3493,IF(Q3475<1,Q3493,MAX(MIN(IF(Q3475>0,((Q3493-SUM($N3565:P3565))/Q3475)*Q$15,0),Q3493*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(R3493<0,R3493,IF(R3475<1,R3493,MAX(MIN(IF(R3475>0,((R3493-SUM($N3565:Q3565))/R3475)*R$15,0),R3493*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(S3493<0,S3493,IF(S3475<1,S3493,MAX(MIN(IF(S3475>0,((S3493-SUM($N3565:R3565))/S3475)*S$15,0),S3493*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(T3493<0,T3493,IF(T3475<1,T3493,MAX(MIN(IF(T3475>0,((T3493-SUM($N3565:S3565))/T3475)*T$15,0),T3493*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(U3493<0,U3493,IF(U3475<1,U3493,MAX(MIN(IF(U3475>0,((U3493-SUM($N3565:T3565))/U3475)*U$15,0),U3493*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(V3493<0,V3493,IF(V3475<1,V3493,MAX(MIN(IF(V3475>0,((V3493-SUM($N3565:U3565))/V3475)*V$15,0),V3493*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(W3493<0,W3493,IF(W3475<1,W3493,MAX(MIN(IF(W3475>0,((W3493-SUM($N3565:V3565))/W3475)*W$15,0),W3493*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(X3493<0,X3493,IF(X3475<1,X3493,MAX(MIN(IF(X3475>0,((X3493-SUM($N3565:W3565))/X3475)*X$15,0),X3493*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(Y3493<0,Y3493,IF(Y3475<1,Y3493,MAX(MIN(IF(Y3475>0,((Y3493-SUM($N3565:X3565))/Y3475)*Y$15,0),Y3493*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(Z3493<0,Z3493,IF(Z3475<1,Z3493,MAX(MIN(IF(Z3475>0,((Z3493-SUM($N3565:Y3565))/Z3475)*Z$15,0),Z3493*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AA3493<0,AA3493,IF(AA3475<1,AA3493,MAX(MIN(IF(AA3475>0,((AA3493-SUM($N3565:Z3565))/AA3475)*AA$15,0),AA3493*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AB3493<0,AB3493,IF(AB3475<1,AB3493,MAX(MIN(IF(AB3475>0,((AB3493-SUM($N3565:AA3565))/AB3475)*AB$15,0),AB3493*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AC3493<0,AC3493,IF(AC3475<1,AC3493,MAX(MIN(IF(AC3475>0,((AC3493-SUM($N3565:AB3565))/AC3475)*AC$15,0),AC3493*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AD3493<0,AD3493,IF(AD3475<1,AD3493,MAX(MIN(IF(AD3475>0,((AD3493-SUM($N3565:AC3565))/AD3475)*AD$15,0),AD3493*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AE3493<0,AE3493,IF(AE3475<1,AE3493,MAX(MIN(IF(AE3475>0,((AE3493-SUM($N3565:AD3565))/AE3475)*AE$15,0),AE3493*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AF3493<0,AF3493,IF(AF3475<1,AF3493,MAX(MIN(IF(AF3475>0,((AF3493-SUM($N3565:AE3565))/AF3475)*AF$15,0),AF3493*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AG3493<0,AG3493,IF(AG3475<1,AG3493,MAX(MIN(IF(AG3475>0,((AG3493-SUM($N3565:AF3565))/AG3475)*AG$15,0),AG3493*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AH3493<0,AH3493,IF(AH3475<1,AH3493,MAX(MIN(IF(AH3475>0,((AH3493-SUM($N3565:AG3565))/AH3475)*AH$15,0),AH3493*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AI3493<0,AI3493,IF(AI3475<1,AI3493,MAX(MIN(IF(AI3475>0,((AI3493-SUM($N3565:AH3565))/AI3475)*AI$15,0),AI3493*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AJ3493<0,AJ3493,IF(AJ3475<1,AJ3493,MAX(MIN(IF(AJ3475>0,((AJ3493-SUM($N3565:AI3565))/AJ3475)*AJ$15,0),AJ3493*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AK3493<0,AK3493,IF(AK3475<1,AK3493,MAX(MIN(IF(AK3475>0,((AK3493-SUM($N3565:AJ3565))/AK3475)*AK$15,0),AK3493*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AL3493<0,AL3493,IF(AL3475<1,AL3493,MAX(MIN(IF(AL3475>0,((AL3493-SUM($N3565:AK3565))/AL3475)*AL$15,0),AL3493*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AM3493<0,AM3493,IF(AM3475<1,AM3493,MAX(MIN(IF(AM3475>0,((AM3493-SUM($N3565:AL3565))/AM3475)*AM$15,0),AM3493*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AN3493<0,AN3493,IF(AN3475<1,AN3493,MAX(MIN(IF(AN3475>0,((AN3493-SUM($N3565:AM3565))/AN3475)*AN$15,0),AN3493*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AO3493<0,AO3493,IF(AO3475<1,AO3493,MAX(MIN(IF(AO3475>0,((AO3493-SUM($N3565:AN3565))/AO3475)*AO$15,0),AO3493*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AP3493<0,AP3493,IF(AP3475<1,AP3493,MAX(MIN(IF(AP3475>0,((AP3493-SUM($N3565:AO3565))/AP3475)*AP$15,0),AP3493*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AQ3493<0,AQ3493,IF(AQ3475<1,AQ3493,MAX(MIN(IF(AQ3475>0,((AQ3493-SUM($N3565:AP3565))/AQ3475)*AQ$15,0),AQ3493*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AR3493<0,AR3493,IF(AR3475<1,AR3493,MAX(MIN(IF(AR3475>0,((AR3493-SUM($N3565:AQ3565))/AR3475)*AR$15,0),AR3493*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AS3493<0,AS3493,IF(AS3475<1,AS3493,MAX(MIN(IF(AS3475>0,((AS3493-SUM($N3565:AR3565))/AS3475)*AS$15,0),AS3493*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AT3493<0,AT3493,IF(AT3475<1,AT3493,MAX(MIN(IF(AT3475>0,((AT3493-SUM($N3565:AS3565))/AT3475)*AT$15,0),AT3493*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AU3493<0,AU3493,IF(AU3475<1,AU3493,MAX(MIN(IF(AU3475>0,((AU3493-SUM($N3565:AT3565))/AU3475)*AU$15,0),AU3493*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AV3493<0,AV3493,IF(AV3475<1,AV3493,MAX(MIN(IF(AV3475>0,((AV3493-SUM($N3565:AU3565))/AV3475)*AV$15,0),AV3493*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AW3493<0,AW3493,IF(AW3475<1,AW3493,MAX(MIN(IF(AW3475>0,((AW3493-SUM($N3565:AV3565))/AW3475)*AW$15,0),AW3493*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AX3493<0,AX3493,IF(AX3475<1,AX3493,MAX(MIN(IF(AX3475>0,((AX3493-SUM($N3565:AW3565))/AX3475)*AX$15,0),AX3493*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AY3493<0,AY3493,IF(AY3475<1,AY3493,MAX(MIN(IF(AY3475>0,((AY3493-SUM($N3565:AX3565))/AY3475)*AY$15,0),AY3493*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(AZ3493<0,AZ3493,IF(AZ3475<1,AZ3493,MAX(MIN(IF(AZ3475>0,((AZ3493-SUM($N3565:AY3565))/AZ3475)*AZ$15,0),AZ3493*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BA3493<0,BA3493,IF(BA3475<1,BA3493,MAX(MIN(IF(BA3475>0,((BA3493-SUM($N3565:AZ3565))/BA3475)*BA$15,0),BA3493*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BB3493<0,BB3493,IF(BB3475<1,BB3493,MAX(MIN(IF(BB3475>0,((BB3493-SUM($N3565:BA3565))/BB3475)*BB$15,0),BB3493*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BC3493<0,BC3493,IF(BC3475<1,BC3493,MAX(MIN(IF(BC3475>0,((BC3493-SUM($N3565:BB3565))/BC3475)*BC$15,0),BC3493*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BD3493<0,BD3493,IF(BD3475<1,BD3493,MAX(MIN(IF(BD3475>0,((BD3493-SUM($N3565:BC3565))/BD3475)*BD$15,0),BD3493*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BE3493<0,BE3493,IF(BE3475<1,BE3493,MAX(MIN(IF(BE3475>0,((BE3493-SUM($N3565:BD3565))/BE3475)*BE$15,0),BE3493*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BF3493<0,BF3493,IF(BF3475<1,BF3493,MAX(MIN(IF(BF3475>0,((BF3493-SUM($N3565:BE3565))/BF3475)*BF$15,0),BF3493*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BG3493<0,BG3493,IF(BG3475<1,BG3493,MAX(MIN(IF(BG3475>0,((BG3493-SUM($N3565:BF3565))/BG3475)*BG$15,0),BG3493*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BH3493<0,BH3493,IF(BH3475<1,BH3493,MAX(MIN(IF(BH3475>0,((BH3493-SUM($N3565:BG3565))/BH3475)*BH$15,0),BH3493*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BI3493<0,BI3493,IF(BI3475<1,BI3493,MAX(MIN(IF(BI3475>0,((BI3493-SUM($N3565:BH3565))/BI3475)*BI$15,0),BI3493*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BJ3493<0,BJ3493,IF(BJ3475<1,BJ3493,MAX(MIN(IF(BJ3475>0,((BJ3493-SUM($N3565:BI3565))/BJ3475)*BJ$15,0),BJ3493*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BK3493<0,BK3493,IF(BK3475<1,BK3493,MAX(MIN(IF(BK3475>0,((BK3493-SUM($N3565:BJ3565))/BK3475)*BK$15,0),BK3493*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(BL3493<0,BL3493,IF(BL3475<1,BL3493,MAX(MIN(IF(BL3475>0,((BL3493-SUM($N3565:BK3565))/BL3475)*BL$15,0),BL3493*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3550},null,null,"Regulators",null,null,null,null,null,{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-IF($D3550=\"Land\",0,IF(O3496<0,O3496,IF(O3478<1,O3496,MAX(MIN(IF(O3478>0,((O3496-SUM($N3568:N3568))/O3478)*O$15,0),O3496*O$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(P3496<0,P3496,IF(P3478<1,P3496,MAX(MIN(IF(P3478>0,((P3496-SUM($N3568:O3568))/P3478)*P$15,0),P3496*P$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(Q3496<0,Q3496,IF(Q3478<1,Q3496,MAX(MIN(IF(Q3478>0,((Q3496-SUM($N3568:P3568))/Q3478)*Q$15,0),Q3496*Q$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(R3496<0,R3496,IF(R3478<1,R3496,MAX(MIN(IF(R3478>0,((R3496-SUM($N3568:Q3568))/R3478)*R$15,0),R3496*R$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(S3496<0,S3496,IF(S3478<1,S3496,MAX(MIN(IF(S3478>0,((S3496-SUM($N3568:R3568))/S3478)*S$15,0),S3496*S$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(T3496<0,T3496,IF(T3478<1,T3496,MAX(MIN(IF(T3478>0,((T3496-SUM($N3568:S3568))/T3478)*T$15,0),T3496*T$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(U3496<0,U3496,IF(U3478<1,U3496,MAX(MIN(IF(U3478>0,((U3496-SUM($N3568:T3568))/U3478)*U$15,0),U3496*U$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(V3496<0,V3496,IF(V3478<1,V3496,MAX(MIN(IF(V3478>0,((V3496-SUM($N3568:U3568))/V3478)*V$15,0),V3496*V$15),0))))*$K$6","v":-1.1900062004229823E-2},{"$f":"-IF($D3550=\"Land\",0,IF(W3496<0,W3496,IF(W3478<1,W3496,MAX(MIN(IF(W3478>0,((W3496-SUM($N3568:V3568))/W3478)*W$15,0),W3496*W$15),0))))*$K$6","v":-1.1900062004229821E-2},{"$f":"-IF($D3550=\"Land\",0,IF(X3496<0,X3496,IF(X3478<1,X3496,MAX(MIN(IF(X3478>0,((X3496-SUM($N3568:W3568))/X3478)*X$15,0),X3496*X$15),0))))*$K$6","v":-1.1900062004229821E-2},{"$f":"-IF($D3550=\"Land\",0,IF(Y3496<0,Y3496,IF(Y3478<1,Y3496,MAX(MIN(IF(Y3478>0,((Y3496-SUM($N3568:X3568))/Y3478)*Y$15,0),Y3496*Y$15),0))))*$K$6","v":-1.1900062004229821E-2},{"$f":"-IF($D3550=\"Land\",0,IF(Z3496<0,Z3496,IF(Z3478<1,Z3496,MAX(MIN(IF(Z3478>0,((Z3496-SUM($N3568:Y3568))/Z3478)*Z$15,0),Z3496*Z$15),0))))*$K$6","v":-1.1900062004229821E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AA3496<0,AA3496,IF(AA3478<1,AA3496,MAX(MIN(IF(AA3478>0,((AA3496-SUM($N3568:Z3568))/AA3478)*AA$15,0),AA3496*AA$15),0))))*$K$6","v":-1.1900062004229821E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AB3496<0,AB3496,IF(AB3478<1,AB3496,MAX(MIN(IF(AB3478>0,((AB3496-SUM($N3568:AA3568))/AB3478)*AB$15,0),AB3496*AB$15),0))))*$K$6","v":-1.1900062004229821E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AC3496<0,AC3496,IF(AC3478<1,AC3496,MAX(MIN(IF(AC3478>0,((AC3496-SUM($N3568:AB3568))/AC3478)*AC$15,0),AC3496*AC$15),0))))*$K$6","v":-1.1900062004229819E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AD3496<0,AD3496,IF(AD3478<1,AD3496,MAX(MIN(IF(AD3478>0,((AD3496-SUM($N3568:AC3568))/AD3478)*AD$15,0),AD3496*AD$15),0))))*$K$6","v":-1.1900062004229819E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AE3496<0,AE3496,IF(AE3478<1,AE3496,MAX(MIN(IF(AE3478>0,((AE3496-SUM($N3568:AD3568))/AE3478)*AE$15,0),AE3496*AE$15),0))))*$K$6","v":-1.1900062004229819E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AF3496<0,AF3496,IF(AF3478<1,AF3496,MAX(MIN(IF(AF3478>0,((AF3496-SUM($N3568:AE3568))/AF3478)*AF$15,0),AF3496*AF$15),0))))*$K$6","v":-1.1900062004229819E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AG3496<0,AG3496,IF(AG3478<1,AG3496,MAX(MIN(IF(AG3478>0,((AG3496-SUM($N3568:AF3568))/AG3478)*AG$15,0),AG3496*AG$15),0))))*$K$6","v":-1.1900062004229817E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AH3496<0,AH3496,IF(AH3478<1,AH3496,MAX(MIN(IF(AH3478>0,((AH3496-SUM($N3568:AG3568))/AH3478)*AH$15,0),AH3496*AH$15),0))))*$K$6","v":-1.1900062004229817E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AI3496<0,AI3496,IF(AI3478<1,AI3496,MAX(MIN(IF(AI3478>0,((AI3496-SUM($N3568:AH3568))/AI3478)*AI$15,0),AI3496*AI$15),0))))*$K$6","v":-1.1900062004229817E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AJ3496<0,AJ3496,IF(AJ3478<1,AJ3496,MAX(MIN(IF(AJ3478>0,((AJ3496-SUM($N3568:AI3568))/AJ3478)*AJ$15,0),AJ3496*AJ$15),0))))*$K$6","v":-1.1900062004229816E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AK3496<0,AK3496,IF(AK3478<1,AK3496,MAX(MIN(IF(AK3478>0,((AK3496-SUM($N3568:AJ3568))/AK3478)*AK$15,0),AK3496*AK$15),0))))*$K$6","v":-1.1900062004229816E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AL3496<0,AL3496,IF(AL3478<1,AL3496,MAX(MIN(IF(AL3478>0,((AL3496-SUM($N3568:AK3568))/AL3478)*AL$15,0),AL3496*AL$15),0))))*$K$6","v":-1.1900062004229814E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AM3496<0,AM3496,IF(AM3478<1,AM3496,MAX(MIN(IF(AM3478>0,((AM3496-SUM($N3568:AL3568))/AM3478)*AM$15,0),AM3496*AM$15),0))))*$K$6","v":-1.1900062004229812E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AN3496<0,AN3496,IF(AN3478<1,AN3496,MAX(MIN(IF(AN3478>0,((AN3496-SUM($N3568:AM3568))/AN3478)*AN$15,0),AN3496*AN$15),0))))*$K$6","v":-1.1900062004229812E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AO3496<0,AO3496,IF(AO3478<1,AO3496,MAX(MIN(IF(AO3478>0,((AO3496-SUM($N3568:AN3568))/AO3478)*AO$15,0),AO3496*AO$15),0))))*$K$6","v":-1.1900062004229812E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AP3496<0,AP3496,IF(AP3478<1,AP3496,MAX(MIN(IF(AP3478>0,((AP3496-SUM($N3568:AO3568))/AP3478)*AP$15,0),AP3496*AP$15),0))))*$K$6","v":-1.1900062004229812E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AQ3496<0,AQ3496,IF(AQ3478<1,AQ3496,MAX(MIN(IF(AQ3478>0,((AQ3496-SUM($N3568:AP3568))/AQ3478)*AQ$15,0),AQ3496*AQ$15),0))))*$K$6","v":-1.1900062004229812E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AR3496<0,AR3496,IF(AR3478<1,AR3496,MAX(MIN(IF(AR3478>0,((AR3496-SUM($N3568:AQ3568))/AR3478)*AR$15,0),AR3496*AR$15),0))))*$K$6","v":-1.1900062004229812E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AS3496<0,AS3496,IF(AS3478<1,AS3496,MAX(MIN(IF(AS3478>0,((AS3496-SUM($N3568:AR3568))/AS3478)*AS$15,0),AS3496*AS$15),0))))*$K$6","v":-1.190006200422981E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AT3496<0,AT3496,IF(AT3478<1,AT3496,MAX(MIN(IF(AT3478>0,((AT3496-SUM($N3568:AS3568))/AT3478)*AT$15,0),AT3496*AT$15),0))))*$K$6","v":-1.190006200422981E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AU3496<0,AU3496,IF(AU3478<1,AU3496,MAX(MIN(IF(AU3478>0,((AU3496-SUM($N3568:AT3568))/AU3478)*AU$15,0),AU3496*AU$15),0))))*$K$6","v":-1.1900062004229809E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AV3496<0,AV3496,IF(AV3478<1,AV3496,MAX(MIN(IF(AV3478>0,((AV3496-SUM($N3568:AU3568))/AV3478)*AV$15,0),AV3496*AV$15),0))))*$K$6","v":-1.190006200422981E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AW3496<0,AW3496,IF(AW3478<1,AW3496,MAX(MIN(IF(AW3478>0,((AW3496-SUM($N3568:AV3568))/AW3478)*AW$15,0),AW3496*AW$15),0))))*$K$6","v":-1.190006200422981E-2},{"$f":"-IF($D3550=\"Land\",0,IF(AX3496<0,AX3496,IF(AX3478<1,AX3496,MAX(MIN(IF(AX3478>0,((AX3496-SUM($N3568:AW3568))/AX3478)*AX$15,0),AX3496*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(AY3496<0,AY3496,IF(AY3478<1,AY3496,MAX(MIN(IF(AY3478>0,((AY3496-SUM($N3568:AX3568))/AY3478)*AY$15,0),AY3496*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(AZ3496<0,AZ3496,IF(AZ3478<1,AZ3496,MAX(MIN(IF(AZ3478>0,((AZ3496-SUM($N3568:AY3568))/AZ3478)*AZ$15,0),AZ3496*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BA3496<0,BA3496,IF(BA3478<1,BA3496,MAX(MIN(IF(BA3478>0,((BA3496-SUM($N3568:AZ3568))/BA3478)*BA$15,0),BA3496*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BB3496<0,BB3496,IF(BB3478<1,BB3496,MAX(MIN(IF(BB3478>0,((BB3496-SUM($N3568:BA3568))/BB3478)*BB$15,0),BB3496*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BC3496<0,BC3496,IF(BC3478<1,BC3496,MAX(MIN(IF(BC3478>0,((BC3496-SUM($N3568:BB3568))/BC3478)*BC$15,0),BC3496*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BD3496<0,BD3496,IF(BD3478<1,BD3496,MAX(MIN(IF(BD3478>0,((BD3496-SUM($N3568:BC3568))/BD3478)*BD$15,0),BD3496*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BE3496<0,BE3496,IF(BE3478<1,BE3496,MAX(MIN(IF(BE3478>0,((BE3496-SUM($N3568:BD3568))/BE3478)*BE$15,0),BE3496*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BF3496<0,BF3496,IF(BF3478<1,BF3496,MAX(MIN(IF(BF3478>0,((BF3496-SUM($N3568:BE3568))/BF3478)*BF$15,0),BF3496*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BG3496<0,BG3496,IF(BG3478<1,BG3496,MAX(MIN(IF(BG3478>0,((BG3496-SUM($N3568:BF3568))/BG3478)*BG$15,0),BG3496*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BH3496<0,BH3496,IF(BH3478<1,BH3496,MAX(MIN(IF(BH3478>0,((BH3496-SUM($N3568:BG3568))/BH3478)*BH$15,0),BH3496*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BI3496<0,BI3496,IF(BI3478<1,BI3496,MAX(MIN(IF(BI3478>0,((BI3496-SUM($N3568:BH3568))/BI3478)*BI$15,0),BI3496*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BJ3496<0,BJ3496,IF(BJ3478<1,BJ3496,MAX(MIN(IF(BJ3478>0,((BJ3496-SUM($N3568:BI3568))/BJ3478)*BJ$15,0),BJ3496*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BK3496<0,BK3496,IF(BK3478<1,BK3496,MAX(MIN(IF(BK3478>0,((BK3496-SUM($N3568:BJ3568))/BK3478)*BK$15,0),BK3496*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3550=\"Land\",0,IF(BL3496<0,BL3496,IF(BL3478<1,BL3496,MAX(MIN(IF(BL3478>0,((BL3496-SUM($N3568:BK3568))/BL3478)*BL$15,0),BL3496*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3553},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-IF($D3553=\"Land\",0,IF(O3499<0,O3499,IF(O3481<1,O3499,MAX(MIN(IF(O3481>0,((O3499-SUM($N3571:N3571))/O3481)*O$15,0),O3499*O$15),0))))*$K$6","v":-1.3165562013038521},{"$f":"-IF($D3553=\"Land\",0,IF(P3499<0,P3499,IF(P3481<1,P3499,MAX(MIN(IF(P3481>0,((P3499-SUM($N3571:O3571))/P3481)*P$15,0),P3499*P$15),0))))*$K$6","v":-1.3165562013038521},{"$f":"-IF($D3553=\"Land\",0,IF(Q3499<0,Q3499,IF(Q3481<1,Q3499,MAX(MIN(IF(Q3481>0,((Q3499-SUM($N3571:P3571))/Q3481)*Q$15,0),Q3499*Q$15),0))))*$K$6","v":-1.3165562013038519},{"$f":"-IF($D3553=\"Land\",0,IF(R3499<0,R3499,IF(R3481<1,R3499,MAX(MIN(IF(R3481>0,((R3499-SUM($N3571:Q3571))/R3481)*R$15,0),R3499*R$15),0))))*$K$6","v":-1.3165562013038521},{"$f":"-IF($D3553=\"Land\",0,IF(S3499<0,S3499,IF(S3481<1,S3499,MAX(MIN(IF(S3481>0,((S3499-SUM($N3571:R3571))/S3481)*S$15,0),S3499*S$15),0))))*$K$6","v":-1.3165562013038521},{"$f":"-IF($D3553=\"Land\",0,IF(T3499<0,T3499,IF(T3481<1,T3499,MAX(MIN(IF(T3481>0,((T3499-SUM($N3571:S3571))/T3481)*T$15,0),T3499*T$15),0))))*$K$6","v":-1.3165562013038519},{"$f":"-IF($D3553=\"Land\",0,IF(U3499<0,U3499,IF(U3481<1,U3499,MAX(MIN(IF(U3481>0,((U3499-SUM($N3571:T3571))/U3481)*U$15,0),U3499*U$15),0))))*$K$6","v":-1.3165562013038521},{"$f":"-IF($D3553=\"Land\",0,IF(V3499<0,V3499,IF(V3481<1,V3499,MAX(MIN(IF(V3481>0,((V3499-SUM($N3571:U3571))/V3481)*V$15,0),V3499*V$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(W3499<0,W3499,IF(W3481<1,W3499,MAX(MIN(IF(W3481>0,((W3499-SUM($N3571:V3571))/W3481)*W$15,0),W3499*W$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(X3499<0,X3499,IF(X3481<1,X3499,MAX(MIN(IF(X3481>0,((X3499-SUM($N3571:W3571))/X3481)*X$15,0),X3499*X$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(Y3499<0,Y3499,IF(Y3481<1,Y3499,MAX(MIN(IF(Y3481>0,((Y3499-SUM($N3571:X3571))/Y3481)*Y$15,0),Y3499*Y$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(Z3499<0,Z3499,IF(Z3481<1,Z3499,MAX(MIN(IF(Z3481>0,((Z3499-SUM($N3571:Y3571))/Z3481)*Z$15,0),Z3499*Z$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(AA3499<0,AA3499,IF(AA3481<1,AA3499,MAX(MIN(IF(AA3481>0,((AA3499-SUM($N3571:Z3571))/AA3481)*AA$15,0),AA3499*AA$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(AB3499<0,AB3499,IF(AB3481<1,AB3499,MAX(MIN(IF(AB3481>0,((AB3499-SUM($N3571:AA3571))/AB3481)*AB$15,0),AB3499*AB$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(AC3499<0,AC3499,IF(AC3481<1,AC3499,MAX(MIN(IF(AC3481>0,((AC3499-SUM($N3571:AB3571))/AC3481)*AC$15,0),AC3499*AC$15),0))))*$K$6","v":-1.3165562013038523},{"$f":"-IF($D3553=\"Land\",0,IF(AD3499<0,AD3499,IF(AD3481<1,AD3499,MAX(MIN(IF(AD3481>0,((AD3499-SUM($N3571:AC3571))/AD3481)*AD$15,0),AD3499*AD$15),0))))*$K$6","v":-1.3165562013038525},{"$f":"-IF($D3553=\"Land\",0,IF(AE3499<0,AE3499,IF(AE3481<1,AE3499,MAX(MIN(IF(AE3481>0,((AE3499-SUM($N3571:AD3571))/AE3481)*AE$15,0),AE3499*AE$15),0))))*$K$6","v":-1.3165562013038525},{"$f":"-IF($D3553=\"Land\",0,IF(AF3499<0,AF3499,IF(AF3481<1,AF3499,MAX(MIN(IF(AF3481>0,((AF3499-SUM($N3571:AE3571))/AF3481)*AF$15,0),AF3499*AF$15),0))))*$K$6","v":-1.3165562013038525},{"$f":"-IF($D3553=\"Land\",0,IF(AG3499<0,AG3499,IF(AG3481<1,AG3499,MAX(MIN(IF(AG3481>0,((AG3499-SUM($N3571:AF3571))/AG3481)*AG$15,0),AG3499*AG$15),0))))*$K$6","v":-1.3165562013038525},{"$f":"-IF($D3553=\"Land\",0,IF(AH3499<0,AH3499,IF(AH3481<1,AH3499,MAX(MIN(IF(AH3481>0,((AH3499-SUM($N3571:AG3571))/AH3481)*AH$15,0),AH3499*AH$15),0))))*$K$6","v":-1.3165562013038525},{"$f":"-IF($D3553=\"Land\",0,IF(AI3499<0,AI3499,IF(AI3481<1,AI3499,MAX(MIN(IF(AI3481>0,((AI3499-SUM($N3571:AH3571))/AI3481)*AI$15,0),AI3499*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AJ3499<0,AJ3499,IF(AJ3481<1,AJ3499,MAX(MIN(IF(AJ3481>0,((AJ3499-SUM($N3571:AI3571))/AJ3481)*AJ$15,0),AJ3499*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AK3499<0,AK3499,IF(AK3481<1,AK3499,MAX(MIN(IF(AK3481>0,((AK3499-SUM($N3571:AJ3571))/AK3481)*AK$15,0),AK3499*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AL3499<0,AL3499,IF(AL3481<1,AL3499,MAX(MIN(IF(AL3481>0,((AL3499-SUM($N3571:AK3571))/AL3481)*AL$15,0),AL3499*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AM3499<0,AM3499,IF(AM3481<1,AM3499,MAX(MIN(IF(AM3481>0,((AM3499-SUM($N3571:AL3571))/AM3481)*AM$15,0),AM3499*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AN3499<0,AN3499,IF(AN3481<1,AN3499,MAX(MIN(IF(AN3481>0,((AN3499-SUM($N3571:AM3571))/AN3481)*AN$15,0),AN3499*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AO3499<0,AO3499,IF(AO3481<1,AO3499,MAX(MIN(IF(AO3481>0,((AO3499-SUM($N3571:AN3571))/AO3481)*AO$15,0),AO3499*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AP3499<0,AP3499,IF(AP3481<1,AP3499,MAX(MIN(IF(AP3481>0,((AP3499-SUM($N3571:AO3571))/AP3481)*AP$15,0),AP3499*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AQ3499<0,AQ3499,IF(AQ3481<1,AQ3499,MAX(MIN(IF(AQ3481>0,((AQ3499-SUM($N3571:AP3571))/AQ3481)*AQ$15,0),AQ3499*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AR3499<0,AR3499,IF(AR3481<1,AR3499,MAX(MIN(IF(AR3481>0,((AR3499-SUM($N3571:AQ3571))/AR3481)*AR$15,0),AR3499*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AS3499<0,AS3499,IF(AS3481<1,AS3499,MAX(MIN(IF(AS3481>0,((AS3499-SUM($N3571:AR3571))/AS3481)*AS$15,0),AS3499*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AT3499<0,AT3499,IF(AT3481<1,AT3499,MAX(MIN(IF(AT3481>0,((AT3499-SUM($N3571:AS3571))/AT3481)*AT$15,0),AT3499*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AU3499<0,AU3499,IF(AU3481<1,AU3499,MAX(MIN(IF(AU3481>0,((AU3499-SUM($N3571:AT3571))/AU3481)*AU$15,0),AU3499*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AV3499<0,AV3499,IF(AV3481<1,AV3499,MAX(MIN(IF(AV3481>0,((AV3499-SUM($N3571:AU3571))/AV3481)*AV$15,0),AV3499*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AW3499<0,AW3499,IF(AW3481<1,AW3499,MAX(MIN(IF(AW3481>0,((AW3499-SUM($N3571:AV3571))/AW3481)*AW$15,0),AW3499*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AX3499<0,AX3499,IF(AX3481<1,AX3499,MAX(MIN(IF(AX3481>0,((AX3499-SUM($N3571:AW3571))/AX3481)*AX$15,0),AX3499*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AY3499<0,AY3499,IF(AY3481<1,AY3499,MAX(MIN(IF(AY3481>0,((AY3499-SUM($N3571:AX3571))/AY3481)*AY$15,0),AY3499*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(AZ3499<0,AZ3499,IF(AZ3481<1,AZ3499,MAX(MIN(IF(AZ3481>0,((AZ3499-SUM($N3571:AY3571))/AZ3481)*AZ$15,0),AZ3499*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BA3499<0,BA3499,IF(BA3481<1,BA3499,MAX(MIN(IF(BA3481>0,((BA3499-SUM($N3571:AZ3571))/BA3481)*BA$15,0),BA3499*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BB3499<0,BB3499,IF(BB3481<1,BB3499,MAX(MIN(IF(BB3481>0,((BB3499-SUM($N3571:BA3571))/BB3481)*BB$15,0),BB3499*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BC3499<0,BC3499,IF(BC3481<1,BC3499,MAX(MIN(IF(BC3481>0,((BC3499-SUM($N3571:BB3571))/BC3481)*BC$15,0),BC3499*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BD3499<0,BD3499,IF(BD3481<1,BD3499,MAX(MIN(IF(BD3481>0,((BD3499-SUM($N3571:BC3571))/BD3481)*BD$15,0),BD3499*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BE3499<0,BE3499,IF(BE3481<1,BE3499,MAX(MIN(IF(BE3481>0,((BE3499-SUM($N3571:BD3571))/BE3481)*BE$15,0),BE3499*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BF3499<0,BF3499,IF(BF3481<1,BF3499,MAX(MIN(IF(BF3481>0,((BF3499-SUM($N3571:BE3571))/BF3481)*BF$15,0),BF3499*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BG3499<0,BG3499,IF(BG3481<1,BG3499,MAX(MIN(IF(BG3481>0,((BG3499-SUM($N3571:BF3571))/BG3481)*BG$15,0),BG3499*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BH3499<0,BH3499,IF(BH3481<1,BH3499,MAX(MIN(IF(BH3481>0,((BH3499-SUM($N3571:BG3571))/BH3481)*BH$15,0),BH3499*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BI3499<0,BI3499,IF(BI3481<1,BI3499,MAX(MIN(IF(BI3481>0,((BI3499-SUM($N3571:BH3571))/BI3481)*BI$15,0),BI3499*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BJ3499<0,BJ3499,IF(BJ3481<1,BJ3499,MAX(MIN(IF(BJ3481>0,((BJ3499-SUM($N3571:BI3571))/BJ3481)*BJ$15,0),BJ3499*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BK3499<0,BK3499,IF(BK3481<1,BK3499,MAX(MIN(IF(BK3481>0,((BK3499-SUM($N3571:BJ3571))/BK3481)*BK$15,0),BK3499*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3553=\"Land\",0,IF(BL3499<0,BL3499,IF(BL3481<1,BL3499,MAX(MIN(IF(BL3481>0,((BL3499-SUM($N3571:BK3571))/BL3481)*BL$15,0),BL3499*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3557},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-IF($D3557=\"Land\",0,IF(O3503<0,O3503,IF(O3485<1,O3503,MAX(MIN(IF(O3485>0,((O3503-SUM($N3575:N3575))/O3485)*O$15,0),O3503*O$15),0))))*$K$6","v":-1.5214148521145634E-2},{"$f":"-IF($D3557=\"Land\",0,IF(P3503<0,P3503,IF(P3485<1,P3503,MAX(MIN(IF(P3485>0,((P3503-SUM($N3575:O3575))/P3485)*P$15,0),P3503*P$15),0))))*$K$6","v":-1.5214148521145634E-2},{"$f":"-IF($D3557=\"Land\",0,IF(Q3503<0,Q3503,IF(Q3485<1,Q3503,MAX(MIN(IF(Q3485>0,((Q3503-SUM($N3575:P3575))/Q3485)*Q$15,0),Q3503*Q$15),0))))*$K$6","v":-1.5214148521145632E-2},{"$f":"-IF($D3557=\"Land\",0,IF(R3503<0,R3503,IF(R3485<1,R3503,MAX(MIN(IF(R3485>0,((R3503-SUM($N3575:Q3575))/R3485)*R$15,0),R3503*R$15),0))))*$K$6","v":-1.5214148521145634E-2},{"$f":"-IF($D3557=\"Land\",0,IF(S3503<0,S3503,IF(S3485<1,S3503,MAX(MIN(IF(S3485>0,((S3503-SUM($N3575:R3575))/S3485)*S$15,0),S3503*S$15),0))))*$K$6","v":-1.5214148521145634E-2},{"$f":"-IF($D3557=\"Land\",0,IF(T3503<0,T3503,IF(T3485<1,T3503,MAX(MIN(IF(T3485>0,((T3503-SUM($N3575:S3575))/T3485)*T$15,0),T3503*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(U3503<0,U3503,IF(U3485<1,U3503,MAX(MIN(IF(U3485>0,((U3503-SUM($N3575:T3575))/U3485)*U$15,0),U3503*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(V3503<0,V3503,IF(V3485<1,V3503,MAX(MIN(IF(V3485>0,((V3503-SUM($N3575:U3575))/V3485)*V$15,0),V3503*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(W3503<0,W3503,IF(W3485<1,W3503,MAX(MIN(IF(W3485>0,((W3503-SUM($N3575:V3575))/W3485)*W$15,0),W3503*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(X3503<0,X3503,IF(X3485<1,X3503,MAX(MIN(IF(X3485>0,((X3503-SUM($N3575:W3575))/X3485)*X$15,0),X3503*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(Y3503<0,Y3503,IF(Y3485<1,Y3503,MAX(MIN(IF(Y3485>0,((Y3503-SUM($N3575:X3575))/Y3485)*Y$15,0),Y3503*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(Z3503<0,Z3503,IF(Z3485<1,Z3503,MAX(MIN(IF(Z3485>0,((Z3503-SUM($N3575:Y3575))/Z3485)*Z$15,0),Z3503*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AA3503<0,AA3503,IF(AA3485<1,AA3503,MAX(MIN(IF(AA3485>0,((AA3503-SUM($N3575:Z3575))/AA3485)*AA$15,0),AA3503*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AB3503<0,AB3503,IF(AB3485<1,AB3503,MAX(MIN(IF(AB3485>0,((AB3503-SUM($N3575:AA3575))/AB3485)*AB$15,0),AB3503*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AC3503<0,AC3503,IF(AC3485<1,AC3503,MAX(MIN(IF(AC3485>0,((AC3503-SUM($N3575:AB3575))/AC3485)*AC$15,0),AC3503*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AD3503<0,AD3503,IF(AD3485<1,AD3503,MAX(MIN(IF(AD3485>0,((AD3503-SUM($N3575:AC3575))/AD3485)*AD$15,0),AD3503*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AE3503<0,AE3503,IF(AE3485<1,AE3503,MAX(MIN(IF(AE3485>0,((AE3503-SUM($N3575:AD3575))/AE3485)*AE$15,0),AE3503*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AF3503<0,AF3503,IF(AF3485<1,AF3503,MAX(MIN(IF(AF3485>0,((AF3503-SUM($N3575:AE3575))/AF3485)*AF$15,0),AF3503*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AG3503<0,AG3503,IF(AG3485<1,AG3503,MAX(MIN(IF(AG3485>0,((AG3503-SUM($N3575:AF3575))/AG3485)*AG$15,0),AG3503*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AH3503<0,AH3503,IF(AH3485<1,AH3503,MAX(MIN(IF(AH3485>0,((AH3503-SUM($N3575:AG3575))/AH3485)*AH$15,0),AH3503*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AI3503<0,AI3503,IF(AI3485<1,AI3503,MAX(MIN(IF(AI3485>0,((AI3503-SUM($N3575:AH3575))/AI3485)*AI$15,0),AI3503*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AJ3503<0,AJ3503,IF(AJ3485<1,AJ3503,MAX(MIN(IF(AJ3485>0,((AJ3503-SUM($N3575:AI3575))/AJ3485)*AJ$15,0),AJ3503*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AK3503<0,AK3503,IF(AK3485<1,AK3503,MAX(MIN(IF(AK3485>0,((AK3503-SUM($N3575:AJ3575))/AK3485)*AK$15,0),AK3503*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AL3503<0,AL3503,IF(AL3485<1,AL3503,MAX(MIN(IF(AL3485>0,((AL3503-SUM($N3575:AK3575))/AL3485)*AL$15,0),AL3503*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AM3503<0,AM3503,IF(AM3485<1,AM3503,MAX(MIN(IF(AM3485>0,((AM3503-SUM($N3575:AL3575))/AM3485)*AM$15,0),AM3503*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AN3503<0,AN3503,IF(AN3485<1,AN3503,MAX(MIN(IF(AN3485>0,((AN3503-SUM($N3575:AM3575))/AN3485)*AN$15,0),AN3503*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AO3503<0,AO3503,IF(AO3485<1,AO3503,MAX(MIN(IF(AO3485>0,((AO3503-SUM($N3575:AN3575))/AO3485)*AO$15,0),AO3503*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AP3503<0,AP3503,IF(AP3485<1,AP3503,MAX(MIN(IF(AP3485>0,((AP3503-SUM($N3575:AO3575))/AP3485)*AP$15,0),AP3503*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AQ3503<0,AQ3503,IF(AQ3485<1,AQ3503,MAX(MIN(IF(AQ3485>0,((AQ3503-SUM($N3575:AP3575))/AQ3485)*AQ$15,0),AQ3503*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AR3503<0,AR3503,IF(AR3485<1,AR3503,MAX(MIN(IF(AR3485>0,((AR3503-SUM($N3575:AQ3575))/AR3485)*AR$15,0),AR3503*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AS3503<0,AS3503,IF(AS3485<1,AS3503,MAX(MIN(IF(AS3485>0,((AS3503-SUM($N3575:AR3575))/AS3485)*AS$15,0),AS3503*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AT3503<0,AT3503,IF(AT3485<1,AT3503,MAX(MIN(IF(AT3485>0,((AT3503-SUM($N3575:AS3575))/AT3485)*AT$15,0),AT3503*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AU3503<0,AU3503,IF(AU3485<1,AU3503,MAX(MIN(IF(AU3485>0,((AU3503-SUM($N3575:AT3575))/AU3485)*AU$15,0),AU3503*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AV3503<0,AV3503,IF(AV3485<1,AV3503,MAX(MIN(IF(AV3485>0,((AV3503-SUM($N3575:AU3575))/AV3485)*AV$15,0),AV3503*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AW3503<0,AW3503,IF(AW3485<1,AW3503,MAX(MIN(IF(AW3485>0,((AW3503-SUM($N3575:AV3575))/AW3485)*AW$15,0),AW3503*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AX3503<0,AX3503,IF(AX3485<1,AX3503,MAX(MIN(IF(AX3485>0,((AX3503-SUM($N3575:AW3575))/AX3485)*AX$15,0),AX3503*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AY3503<0,AY3503,IF(AY3485<1,AY3503,MAX(MIN(IF(AY3485>0,((AY3503-SUM($N3575:AX3575))/AY3485)*AY$15,0),AY3503*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(AZ3503<0,AZ3503,IF(AZ3485<1,AZ3503,MAX(MIN(IF(AZ3485>0,((AZ3503-SUM($N3575:AY3575))/AZ3485)*AZ$15,0),AZ3503*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BA3503<0,BA3503,IF(BA3485<1,BA3503,MAX(MIN(IF(BA3485>0,((BA3503-SUM($N3575:AZ3575))/BA3485)*BA$15,0),BA3503*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BB3503<0,BB3503,IF(BB3485<1,BB3503,MAX(MIN(IF(BB3485>0,((BB3503-SUM($N3575:BA3575))/BB3485)*BB$15,0),BB3503*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BC3503<0,BC3503,IF(BC3485<1,BC3503,MAX(MIN(IF(BC3485>0,((BC3503-SUM($N3575:BB3575))/BC3485)*BC$15,0),BC3503*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BD3503<0,BD3503,IF(BD3485<1,BD3503,MAX(MIN(IF(BD3485>0,((BD3503-SUM($N3575:BC3575))/BD3485)*BD$15,0),BD3503*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BE3503<0,BE3503,IF(BE3485<1,BE3503,MAX(MIN(IF(BE3485>0,((BE3503-SUM($N3575:BD3575))/BE3485)*BE$15,0),BE3503*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BF3503<0,BF3503,IF(BF3485<1,BF3503,MAX(MIN(IF(BF3485>0,((BF3503-SUM($N3575:BE3575))/BF3485)*BF$15,0),BF3503*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BG3503<0,BG3503,IF(BG3485<1,BG3503,MAX(MIN(IF(BG3485>0,((BG3503-SUM($N3575:BF3575))/BG3485)*BG$15,0),BG3503*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BH3503<0,BH3503,IF(BH3485<1,BH3503,MAX(MIN(IF(BH3485>0,((BH3503-SUM($N3575:BG3575))/BH3485)*BH$15,0),BH3503*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BI3503<0,BI3503,IF(BI3485<1,BI3503,MAX(MIN(IF(BI3485>0,((BI3503-SUM($N3575:BH3575))/BI3485)*BI$15,0),BI3503*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BJ3503<0,BJ3503,IF(BJ3485<1,BJ3503,MAX(MIN(IF(BJ3485>0,((BJ3503-SUM($N3575:BI3575))/BJ3485)*BJ$15,0),BJ3503*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BK3503<0,BK3503,IF(BK3485<1,BK3503,MAX(MIN(IF(BK3485>0,((BK3503-SUM($N3575:BJ3575))/BK3485)*BK$15,0),BK3503*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3557=\"Land\",0,IF(BL3503<0,BL3503,IF(BL3485<1,BL3503,MAX(MIN(IF(BL3485>0,((BL3503-SUM($N3575:BK3575))/BL3485)*BL$15,0),BL3503*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3560},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-IF($D3560=\"Land\",0,IF(O3506<0,O3506,IF(O3488<1,O3506,MAX(MIN(IF(O3488>0,((O3506-SUM($N3578:N3578))/O3488)*O$15,0),O3506*O$15),0))))*$K$6","v":-1.2083241582327939E-2},{"$f":"-IF($D3560=\"Land\",0,IF(P3506<0,P3506,IF(P3488<1,P3506,MAX(MIN(IF(P3488>0,((P3506-SUM($N3578:O3578))/P3488)*P$15,0),P3506*P$15),0))))*$K$6","v":-1.2083241582327939E-2},{"$f":"-IF($D3560=\"Land\",0,IF(Q3506<0,Q3506,IF(Q3488<1,Q3506,MAX(MIN(IF(Q3488>0,((Q3506-SUM($N3578:P3578))/Q3488)*Q$15,0),Q3506*Q$15),0))))*$K$6","v":-1.2083241582327937E-2},{"$f":"-IF($D3560=\"Land\",0,IF(R3506<0,R3506,IF(R3488<1,R3506,MAX(MIN(IF(R3488>0,((R3506-SUM($N3578:Q3578))/R3488)*R$15,0),R3506*R$15),0))))*$K$6","v":-1.2083241582327937E-2},{"$f":"-IF($D3560=\"Land\",0,IF(S3506<0,S3506,IF(S3488<1,S3506,MAX(MIN(IF(S3488>0,((S3506-SUM($N3578:R3578))/S3488)*S$15,0),S3506*S$15),0))))*$K$6","v":-1.2083241582327936E-2},{"$f":"-IF($D3560=\"Land\",0,IF(T3506<0,T3506,IF(T3488<1,T3506,MAX(MIN(IF(T3488>0,((T3506-SUM($N3578:S3578))/T3488)*T$15,0),T3506*T$15),0))))*$K$6","v":-1.2083241582327936E-2},{"$f":"-IF($D3560=\"Land\",0,IF(U3506<0,U3506,IF(U3488<1,U3506,MAX(MIN(IF(U3488>0,((U3506-SUM($N3578:T3578))/U3488)*U$15,0),U3506*U$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(V3506<0,V3506,IF(V3488<1,V3506,MAX(MIN(IF(V3488>0,((V3506-SUM($N3578:U3578))/V3488)*V$15,0),V3506*V$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(W3506<0,W3506,IF(W3488<1,W3506,MAX(MIN(IF(W3488>0,((W3506-SUM($N3578:V3578))/W3488)*W$15,0),W3506*W$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(X3506<0,X3506,IF(X3488<1,X3506,MAX(MIN(IF(X3488>0,((X3506-SUM($N3578:W3578))/X3488)*X$15,0),X3506*X$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(Y3506<0,Y3506,IF(Y3488<1,Y3506,MAX(MIN(IF(Y3488>0,((Y3506-SUM($N3578:X3578))/Y3488)*Y$15,0),Y3506*Y$15),0))))*$K$6","v":-1.208324158232793E-2},{"$f":"-IF($D3560=\"Land\",0,IF(Z3506<0,Z3506,IF(Z3488<1,Z3506,MAX(MIN(IF(Z3488>0,((Z3506-SUM($N3578:Y3578))/Z3488)*Z$15,0),Z3506*Z$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AA3506<0,AA3506,IF(AA3488<1,AA3506,MAX(MIN(IF(AA3488>0,((AA3506-SUM($N3578:Z3578))/AA3488)*AA$15,0),AA3506*AA$15),0))))*$K$6","v":-1.208324158232793E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AB3506<0,AB3506,IF(AB3488<1,AB3506,MAX(MIN(IF(AB3488>0,((AB3506-SUM($N3578:AA3578))/AB3488)*AB$15,0),AB3506*AB$15),0))))*$K$6","v":-1.2083241582327929E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AC3506<0,AC3506,IF(AC3488<1,AC3506,MAX(MIN(IF(AC3488>0,((AC3506-SUM($N3578:AB3578))/AC3488)*AC$15,0),AC3506*AC$15),0))))*$K$6","v":-1.208324158232793E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AD3506<0,AD3506,IF(AD3488<1,AD3506,MAX(MIN(IF(AD3488>0,((AD3506-SUM($N3578:AC3578))/AD3488)*AD$15,0),AD3506*AD$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AE3506<0,AE3506,IF(AE3488<1,AE3506,MAX(MIN(IF(AE3488>0,((AE3506-SUM($N3578:AD3578))/AE3488)*AE$15,0),AE3506*AE$15),0))))*$K$6","v":-1.208324158232793E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AF3506<0,AF3506,IF(AF3488<1,AF3506,MAX(MIN(IF(AF3488>0,((AF3506-SUM($N3578:AE3578))/AF3488)*AF$15,0),AF3506*AF$15),0))))*$K$6","v":-1.2083241582327929E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AG3506<0,AG3506,IF(AG3488<1,AG3506,MAX(MIN(IF(AG3488>0,((AG3506-SUM($N3578:AF3578))/AG3488)*AG$15,0),AG3506*AG$15),0))))*$K$6","v":-1.208324158232793E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AH3506<0,AH3506,IF(AH3488<1,AH3506,MAX(MIN(IF(AH3488>0,((AH3506-SUM($N3578:AG3578))/AH3488)*AH$15,0),AH3506*AH$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AI3506<0,AI3506,IF(AI3488<1,AI3506,MAX(MIN(IF(AI3488>0,((AI3506-SUM($N3578:AH3578))/AI3488)*AI$15,0),AI3506*AI$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AJ3506<0,AJ3506,IF(AJ3488<1,AJ3506,MAX(MIN(IF(AJ3488>0,((AJ3506-SUM($N3578:AI3578))/AJ3488)*AJ$15,0),AJ3506*AJ$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AK3506<0,AK3506,IF(AK3488<1,AK3506,MAX(MIN(IF(AK3488>0,((AK3506-SUM($N3578:AJ3578))/AK3488)*AK$15,0),AK3506*AK$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AL3506<0,AL3506,IF(AL3488<1,AL3506,MAX(MIN(IF(AL3488>0,((AL3506-SUM($N3578:AK3578))/AL3488)*AL$15,0),AL3506*AL$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AM3506<0,AM3506,IF(AM3488<1,AM3506,MAX(MIN(IF(AM3488>0,((AM3506-SUM($N3578:AL3578))/AM3488)*AM$15,0),AM3506*AM$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AN3506<0,AN3506,IF(AN3488<1,AN3506,MAX(MIN(IF(AN3488>0,((AN3506-SUM($N3578:AM3578))/AN3488)*AN$15,0),AN3506*AN$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AO3506<0,AO3506,IF(AO3488<1,AO3506,MAX(MIN(IF(AO3488>0,((AO3506-SUM($N3578:AN3578))/AO3488)*AO$15,0),AO3506*AO$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AP3506<0,AP3506,IF(AP3488<1,AP3506,MAX(MIN(IF(AP3488>0,((AP3506-SUM($N3578:AO3578))/AP3488)*AP$15,0),AP3506*AP$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AQ3506<0,AQ3506,IF(AQ3488<1,AQ3506,MAX(MIN(IF(AQ3488>0,((AQ3506-SUM($N3578:AP3578))/AQ3488)*AQ$15,0),AQ3506*AQ$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AR3506<0,AR3506,IF(AR3488<1,AR3506,MAX(MIN(IF(AR3488>0,((AR3506-SUM($N3578:AQ3578))/AR3488)*AR$15,0),AR3506*AR$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AS3506<0,AS3506,IF(AS3488<1,AS3506,MAX(MIN(IF(AS3488>0,((AS3506-SUM($N3578:AR3578))/AS3488)*AS$15,0),AS3506*AS$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AT3506<0,AT3506,IF(AT3488<1,AT3506,MAX(MIN(IF(AT3488>0,((AT3506-SUM($N3578:AS3578))/AT3488)*AT$15,0),AT3506*AT$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AU3506<0,AU3506,IF(AU3488<1,AU3506,MAX(MIN(IF(AU3488>0,((AU3506-SUM($N3578:AT3578))/AU3488)*AU$15,0),AU3506*AU$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AV3506<0,AV3506,IF(AV3488<1,AV3506,MAX(MIN(IF(AV3488>0,((AV3506-SUM($N3578:AU3578))/AV3488)*AV$15,0),AV3506*AV$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AW3506<0,AW3506,IF(AW3488<1,AW3506,MAX(MIN(IF(AW3488>0,((AW3506-SUM($N3578:AV3578))/AW3488)*AW$15,0),AW3506*AW$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AX3506<0,AX3506,IF(AX3488<1,AX3506,MAX(MIN(IF(AX3488>0,((AX3506-SUM($N3578:AW3578))/AX3488)*AX$15,0),AX3506*AX$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AY3506<0,AY3506,IF(AY3488<1,AY3506,MAX(MIN(IF(AY3488>0,((AY3506-SUM($N3578:AX3578))/AY3488)*AY$15,0),AY3506*AY$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(AZ3506<0,AZ3506,IF(AZ3488<1,AZ3506,MAX(MIN(IF(AZ3488>0,((AZ3506-SUM($N3578:AY3578))/AZ3488)*AZ$15,0),AZ3506*AZ$15),0))))*$K$6","v":-1.2083241582327932E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BA3506<0,BA3506,IF(BA3488<1,BA3506,MAX(MIN(IF(BA3488>0,((BA3506-SUM($N3578:AZ3578))/BA3488)*BA$15,0),BA3506*BA$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BB3506<0,BB3506,IF(BB3488<1,BB3506,MAX(MIN(IF(BB3488>0,((BB3506-SUM($N3578:BA3578))/BB3488)*BB$15,0),BB3506*BB$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BC3506<0,BC3506,IF(BC3488<1,BC3506,MAX(MIN(IF(BC3488>0,((BC3506-SUM($N3578:BB3578))/BC3488)*BC$15,0),BC3506*BC$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BD3506<0,BD3506,IF(BD3488<1,BD3506,MAX(MIN(IF(BD3488>0,((BD3506-SUM($N3578:BC3578))/BD3488)*BD$15,0),BD3506*BD$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BE3506<0,BE3506,IF(BE3488<1,BE3506,MAX(MIN(IF(BE3488>0,((BE3506-SUM($N3578:BD3578))/BE3488)*BE$15,0),BE3506*BE$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BF3506<0,BF3506,IF(BF3488<1,BF3506,MAX(MIN(IF(BF3488>0,((BF3506-SUM($N3578:BE3578))/BF3488)*BF$15,0),BF3506*BF$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BG3506<0,BG3506,IF(BG3488<1,BG3506,MAX(MIN(IF(BG3488>0,((BG3506-SUM($N3578:BF3578))/BG3488)*BG$15,0),BG3506*BG$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BH3506<0,BH3506,IF(BH3488<1,BH3506,MAX(MIN(IF(BH3488>0,((BH3506-SUM($N3578:BG3578))/BH3488)*BH$15,0),BH3506*BH$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BI3506<0,BI3506,IF(BI3488<1,BI3506,MAX(MIN(IF(BI3488>0,((BI3506-SUM($N3578:BH3578))/BI3488)*BI$15,0),BI3506*BI$15),0))))*$K$6","v":-1.2083241582327934E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BJ3506<0,BJ3506,IF(BJ3488<1,BJ3506,MAX(MIN(IF(BJ3488>0,((BJ3506-SUM($N3578:BI3578))/BJ3488)*BJ$15,0),BJ3506*BJ$15),0))))*$K$6","v":-1.2083241582327936E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BK3506<0,BK3506,IF(BK3488<1,BK3506,MAX(MIN(IF(BK3488>0,((BK3506-SUM($N3578:BJ3578))/BK3488)*BK$15,0),BK3506*BK$15),0))))*$K$6","v":-1.2083241582327936E-2},{"$f":"-IF($D3560=\"Land\",0,IF(BL3506<0,BL3506,IF(BL3488<1,BL3506,MAX(MIN(IF(BL3488>0,((BL3506-SUM($N3578:BK3578))/BL3488)*BL$15,0),BL3506*BL$15),0))))*$K$6","v":-1.2083241582327936E-2}]
[{"$f":"ROW()","v":3564},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M7","v":-8.814667222184238E-3}]
[{"$f":"ROW()","v":3567},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M10","v":0}]
[{"$f":"ROW()","v":3570},null,null,"Buildings",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M13","v":-0.23032153712098671}]
[{"$f":"ROW()","v":3571},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M14","v":-0.40734429632874564}]
[{"$f":"ROW()","v":3574},null,null,"Information Technology",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M17","v":-0.18254655597239519}]
[{"$f":"ROW()","v":3578},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M21","v":6.7501469241434937E-5}]
[{"$f":"ROW()","v":3581},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3491+I3509+I3527+I3545 + I3563","v":2.7366110872494724},{"$f":"J3491+J3509+J3527+J3545 + J3563","v":2.6992351333973295},2.6618591795451865,2.6244832256930435,2.5871072718409005,2.5497313179887575,{"$f":"O3491+O3509+O3527+O3545 + O3563","v":2.5157349004155742},2.481738482842391,2.4477420652692077,2.4137456476960244,2.3797492301228411,{"$f":"T3491+T3509+T3527+T3545 + T3563","v":2.3457528125496578},2.3117563949764746,{"$f":"V3491+V3509+V3527+V3545 + V3563","v":2.2777599774032913},2.243763559830108,2.2097671422569247,2.1757707246837414,2.1417743071105582,2.1077778895373749,2.0737814719641916,2.0397850543910083,2.005788636817825,1.9717922192446415,1.937795801671458,1.9037993840982745,1.869802966525091,{"$f":"AI3491+AI3509+AI3527+AI3545 + AI3563","v":1.8358065489519075},1.801810131378724,1.7678137138055405,1.733817296232357,1.6998208786591735,1.66582446108599,1.6318280435128065,1.597831625939623,1.5638352083664395,1.529838790793256,1.4958423732200725,1.461845955646889,1.4278495380737055,{"$f":"AV3491+AV3509+AV3527+AV3545 + AV3563","v":1.393853120500522},1.3598567029273385,1.325860285354155,1.2918638677809715,1.257867450207788,1.2238710326346045,{"$f":"BB3491+BB3509+BB3527+BB3545 + BB3563","v":1.189874615061421},1.1558781974882375,1.121881779915054,1.0878853623418705,1.053888944768687,1.0198925271955035,0.98589610962231999,0.95189969204913649,0.91790327447595299,0.88390685690276949,0.8499104393295861]
[{"$f":"ROW()","v":3584},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I3494+I3512+I3530+I3548 + I3566","v":32.734303101748203},32.212503351090348,31.690703600432489,31.16890384977463,30.64710409911677,30.125304348458911,{"$f":"O3494+O3512+O3530+O3548 + O3566","v":29.577571542123295},29.029838735787678,28.482105929452061,27.934373123116444,27.386640316780827,{"$f":"T3494+T3512+T3530+T3548 + T3566","v":26.83890751044521},26.291174704109594,{"$f":"V3494+V3512+V3530+V3548 + V3566","v":25.743441897773977},25.19570909143836,24.647976285102743,24.100243478767126,23.552510672431509,23.004777866095893,22.457045059760276,21.909312253424659,21.361579447089042,20.813846640753425,20.266113834417808,19.718381028082192,19.170648221746575,{"$f":"AI3494+AI3512+AI3530+AI3548 + AI3566","v":18.622915415410958},18.075182609075341,17.527449802739724,16.979716996404107,16.431984190068491,15.884251383732874,15.336518577397257,14.78878577106164,14.241052964726023,13.693320158390407,13.14558735205479,12.597854545719173,12.050121739383556,{"$f":"AV3494+AV3512+AV3530+AV3548 + AV3566","v":11.502388933047939},10.954656126712322,10.406923320376706,9.8591905140410887,9.3114577077054719,8.763724901369855,{"$f":"BB3494+BB3512+BB3530+BB3548 + BB3566","v":8.2159920950342382},7.6682592886986223,7.1205264823630063,6.5727936760273904,6.0250608696917745,5.4773280633561585,4.9295952570205426,4.3818624506849266,3.8341296443493107,3.2863968380136948,2.7386640316780788]
[{"$f":"ROW()","v":3588},null,null,"Buildings",null,null,null,null,{"$f":"I3498+I3516+I3534+I3552 + I3570","v":1.6301910879932069},1.5461191346310472,1.4620471812688876,1.3779752279067279,1.2939032745445682,1.2098313211824085,{"$f":"O3498+O3516+O3534+O3552 + O3570","v":1.1752647120057682},1.1406981028291279,1.1061314936524875,1.0715648844758472,1.0369982752992069,{"$f":"T3498+T3516+T3534+T3552 + T3570","v":1.0024316661225665},0.96786505694592628,{"$f":"V3498+V3516+V3534+V3552 + V3570","v":0.93329844776928605},0.89873183859264583,0.8641652294160056,0.82959862023936537,0.79503201106272514,0.76046540188608491,0.72589879270944468,0.69133218353280446,0.65676557435616423,0.622198965179524,0.58763235600288377,0.55306574682624354,0.51849913764960331,{"$f":"AI3498+AI3516+AI3534+AI3552 + AI3570","v":0.48393252847296309},0.44936591929632286,0.41479931011968263,0.3802327009430424,0.34566609176640217,0.31109948258976194,0.27653287341312172,0.24196626423648149,0.20739965505984126,0.17283304588320106,0.13826643670656086,0.10369982752992064,6.9133218353280429E-2,{"$f":"AV3498+AV3516+AV3534+AV3552 + AV3570","v":3.4566609176640214E-2},0,0,0,0,0,{"$f":"BB3498+BB3516+BB3534+BB3552 + BB3570","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3591},null,null,"Vehicle",null,null,null,null,{"$f":"I3501+I3519+I3537+I3555 + I3573","v":2.5166077096371016},{"$f":"J3501+J3519+J3537+J3555 + J3573","v":2.0998008344448125},1.6829939592525234,1.2661870840602343,0.8493802088679453,0.43257333367565631,{"$f":"O3501+O3519+O3537+O3555 + O3573","v":0.34605866694052506},0.25954400020539381,0.17302933347026256,8.6514666735131279E-2,0,{"$f":"T3501+T3519+T3537+T3555 + T3573","v":0},0,{"$f":"V3501+V3519+V3537+V3555 + V3573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3501+AI3519+AI3537+AI3555 + AI3573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3501+AV3519+AV3537+AV3555 + AV3573","v":0},0,0,0,0,0,{"$f":"BB3501+BB3519+BB3537+BB3555 + BB3573","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3594},null,null,"FRC",null,null,null,null,{"$f":"I3504+I3522+I3540+I3558 + I3576","v":0},0,0,0,0,0,{"$f":"O3504+O3522+O3540+O3558 + O3576","v":0},0,0,0,0,{"$f":"T3504+T3522+T3540+T3558 + T3576","v":0},0,{"$f":"V3504+V3522+V3540+V3558 + V3576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3504+AI3522+AI3540+AI3558 + AI3576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3504+AV3522+AV3540+AV3558 + AV3576","v":0},0,0,0,0,0,{"$f":"BB3504+BB3522+BB3540+BB3558 + BB3576","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3595},null,null,"Land",null,null,null,null,{"$f":"I3505+I3523+I3541+I3559 + I3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,{"$f":"O3505+O3523+O3541+O3559 + O3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,{"$f":"T3505+T3523+T3541+T3559 + T3577","v":2.3989583038209275},2.3989583038209275,{"$f":"V3505+V3523+V3541+V3559 + V3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,{"$f":"AI3505+AI3523+AI3541+AI3559 + AI3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,{"$f":"AV3505+AV3523+AV3541+AV3559 + AV3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,{"$f":"BB3505+BB3523+BB3541+BB3559 + BB3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275]
[{"$f":"\"2020 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2020 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3602},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},{"$f":"(K3602-K$15)*(K3602>L$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3605},null,null,"Regulators",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$71","v":40},{"$f":"(K3605-K$15)*(K3605>L$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3608},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},{"$f":"(K3608-K$15)*(K3608>L$15)","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3612},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},{"$f":"(K3612-K$15)*(K3612>L$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3615},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},{"$f":"(K3615-K$15)*(K3615>L$15)","v":64.842397093868115},63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115,14.842397093868115,13.842397093868115,12.842397093868115]
[{"$f":"ROW()","v":3618},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J3708","v":4.3968687104436848},{"$f":"K3708","v":4.3573032483565051},{"$f":"L3708","v":4.3177377862693254},{"$f":"M3708","v":4.2781723241821457},{"$f":"N3708","v":4.238606862094966},4.1828357191726635,{"$f":"P3708","v":4.127064576250361},{"$f":"Q3708","v":4.0712934333280586},{"$f":"R3708","v":4.0155222904057561},{"$f":"S3708","v":3.9597511474834541},{"$f":"T3708","v":3.9039800045611521},{"$f":"U3708","v":3.8482088616388501},{"$f":"V3708","v":3.7924377187165481},{"$f":"W3708","v":3.7366665757942461},{"$f":"X3708","v":3.6808954328719441},{"$f":"Y3708","v":3.6251242899496421},{"$f":"Z3708","v":3.5693531470273401},{"$f":"AA3708","v":3.5135820041050381},{"$f":"AB3708","v":3.4578108611827361},{"$f":"AC3708","v":3.4020397182604341},{"$f":"AD3708","v":3.346268575338132},{"$f":"AE3708","v":3.29049743241583},{"$f":"AF3708","v":3.234726289493528},{"$f":"AG3708","v":3.178955146571226},{"$f":"AH3708","v":3.123184003648924},{"$f":"AI3708","v":3.067412860726622},{"$f":"AJ3708","v":3.01164171780432},{"$f":"AK3708","v":2.955870574882018},{"$f":"AL3708","v":2.900099431959716},{"$f":"AM3708","v":2.8443282890374135},{"$f":"AN3708","v":2.7885571461151115},{"$f":"AO3708","v":2.7327860031928095},{"$f":"AP3708","v":2.6770148602705071},{"$f":"AQ3708","v":2.6212437173482046},{"$f":"AR3708","v":2.5654725744259026},{"$f":"AS3708","v":2.5097014315036006},{"$f":"AT3708","v":2.4539302885812981},{"$f":"AU3708","v":2.3981591456589957},{"$f":"AV3708","v":2.3423880027366937},{"$f":"AW3708","v":2.2866168598143917},{"$f":"AX3708","v":2.2308457168920892},{"$f":"AY3708","v":2.1750745739697868},{"$f":"AZ3708","v":2.1193034310474848},{"$f":"BA3708","v":2.0635322881251827},{"$f":"BB3708","v":2.0077611452028803},{"$f":"BC3708","v":1.9519900022805781},{"$f":"BD3708","v":1.8962188593582758},{"$f":"BE3708","v":1.8404477164359736},{"$f":"BF3708","v":1.7846765735136714},{"$f":"BG3708","v":1.7289054305913691},{"$f":"BH3708","v":1.6731342876690669},{"$f":"BI3708","v":1.6173631447467647},{"$f":"BJ3708","v":1.5615920018244625},{"$f":"BK3708","v":1.5058208589021602}]
[{"$f":"ROW()","v":3619},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.67593455959135784,0.66364484032606041,0.65135512106076299,0.63906540179546556,0.62677568253016813,0.6144859632648707,0.60219624399957328,0.58990652473427585,0.57761680546897842,0.565327086203681,0.55303736693838357,0.54074764767308614,0.52845792840778871,0.51616820914249129,0.50387848987719386,0.49158877061189643,0.479299051346599,0.46700933208130158,0.45471961281600415,0.44242989355070672,0.43014017428540929,0.41785045502011187,0.40556073575481444,0.39327101648951701,0.38098129722421958,0.36869157795892216,0.35640185869362473,0.3441121394283273,0.33182242016302987,0.31953270089773245,0.30724298163243502,0.29495326236713759,0.28266354310184016,0.27037382383654279,0.25808410457124542,0.24579438530594802,0.23350466604065062,0.22121494677535322,0.20892522751005582,0.19663550824475842,0.18434578897946102,0.17205606971416362,0.15976635044886622,0.14747663118356882,0.13518691191827142,0.12289719265297402,0.11060747338767662,9.8317754122379225E-2,8.6028034857081825E-2]
[{"$f":"ROW()","v":3622},null,null,"Low Pressure Mains",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3626},null,null,"Meter and Services Pipes",null,null,null,null,null,null,24.895397192354512,23.581021492321899,22.266645792289285,20.952270092256672,19.637894392224059,18.702756564022913,17.767618735821767,16.832480907620621,15.897343079419475,14.962205251218329,14.027067423017183,13.091929594816037,12.156791766614891,11.221653938413745,10.286516110212599,9.3513782820114528,8.4162404538103068,7.4811026256091617,6.5459647974080166,5.6108269692068715,4.6756891410057264,3.7405513128045813,2.8054134846034362,1.8702756564022907,0.93513782820114533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3629},null,null,"Information Technology",null,null,null,null,null,null,2.8479244126089096,1.125600664147679,-0.59672308431355159,-2.3190468327747822,-4.0413705812360128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3632},null,null,"Land",null,null,null,null,null,null,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4]
[{"$f":"ROW()","v":3636},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$641","v":4.3968687104436848}]
[{"$f":"ROW()","v":3639},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$644","v":31.415052093848129}]
[{"$f":"ROW()","v":3640},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$645","v":0}]
[{"$f":"ROW()","v":3643},null,null,"Buildings",null,null,null,null,null,{"$f":"J$648","v":0.38357939753412978}]
[{"$f":"ROW()","v":3646},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$651","v":3.2792216041935713}]
[{"$f":"ROW()","v":3650},null,null,"Land",null,null,null,null,null,{"$f":"J$655","v":-1.1332763651877204E-4}]
[{"$f":"ROW()","v":3652},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3636:J3651)","v":71.45620008302204}]
[{"$f":"ROW()","v":3655},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$660","v":0}]
[{"$f":"ROW()","v":3659},null,null,"Regulators",null,null,null,null,null,{"$f":"J$664","v":0}]
[{"$f":"ROW()","v":3662},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$667","v":0}]
[{"$f":"ROW()","v":3663},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$668","v":-1.7128626279863481E-2}]
[{"$f":"ROW()","v":3666},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$671","v":0}]
[{"$f":"ROW()","v":3669},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$674","v":0}]
[{"$f":"ROW()","v":3673},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-IF($D3673=\"Land\",0,IF(O3619<0,O3619,IF(O3601<1,O3619,MAX(MIN(IF(O3601>0,((O3619-SUM($N3691:N3691))/O3601)*O$15,0),O3619*O$15),0))))*$K$6","v":-1.2289719265297415E-2},{"$f":"-IF($D3673=\"Land\",0,IF(P3619<0,P3619,IF(P3601<1,P3619,MAX(MIN(IF(P3601>0,((P3619-SUM($N3691:O3691))/P3601)*P$15,0),P3619*P$15),0))))*$K$6","v":-1.2289719265297415E-2},{"$f":"-IF($D3673=\"Land\",0,IF(Q3619<0,Q3619,IF(Q3601<1,Q3619,MAX(MIN(IF(Q3601>0,((Q3619-SUM($N3691:P3691))/Q3601)*Q$15,0),Q3619*Q$15),0))))*$K$6","v":-1.2289719265297415E-2},{"$f":"-IF($D3673=\"Land\",0,IF(R3619<0,R3619,IF(R3601<1,R3619,MAX(MIN(IF(R3601>0,((R3619-SUM($N3691:Q3691))/R3601)*R$15,0),R3619*R$15),0))))*$K$6","v":-1.2289719265297415E-2},{"$f":"-IF($D3673=\"Land\",0,IF(S3619<0,S3619,IF(S3601<1,S3619,MAX(MIN(IF(S3601>0,((S3619-SUM($N3691:R3691))/S3601)*S$15,0),S3619*S$15),0))))*$K$6","v":-1.2289719265297415E-2},{"$f":"-IF($D3673=\"Land\",0,IF(T3619<0,T3619,IF(T3601<1,T3619,MAX(MIN(IF(T3601>0,((T3619-SUM($N3691:S3691))/T3601)*T$15,0),T3619*T$15),0))))*$K$6","v":-1.2289719265297414E-2},{"$f":"-IF($D3673=\"Land\",0,IF(U3619<0,U3619,IF(U3601<1,U3619,MAX(MIN(IF(U3601>0,((U3619-SUM($N3691:T3691))/U3601)*U$15,0),U3619*U$15),0))))*$K$6","v":-1.2289719265297414E-2},{"$f":"-IF($D3673=\"Land\",0,IF(V3619<0,V3619,IF(V3601<1,V3619,MAX(MIN(IF(V3601>0,((V3619-SUM($N3691:U3691))/V3601)*V$15,0),V3619*V$15),0))))*$K$6","v":-1.2289719265297414E-2},{"$f":"-IF($D3673=\"Land\",0,IF(W3619<0,W3619,IF(W3601<1,W3619,MAX(MIN(IF(W3601>0,((W3619-SUM($N3691:V3691))/W3601)*W$15,0),W3619*W$15),0))))*$K$6","v":-1.2289719265297414E-2},{"$f":"-IF($D3673=\"Land\",0,IF(X3619<0,X3619,IF(X3601<1,X3619,MAX(MIN(IF(X3601>0,((X3619-SUM($N3691:W3691))/X3601)*X$15,0),X3619*X$15),0))))*$K$6","v":-1.2289719265297414E-2},{"$f":"-IF($D3673=\"Land\",0,IF(Y3619<0,Y3619,IF(Y3601<1,Y3619,MAX(MIN(IF(Y3601>0,((Y3619-SUM($N3691:X3691))/Y3601)*Y$15,0),Y3619*Y$15),0))))*$K$6","v":-1.2289719265297414E-2},{"$f":"-IF($D3673=\"Land\",0,IF(Z3619<0,Z3619,IF(Z3601<1,Z3619,MAX(MIN(IF(Z3601>0,((Z3619-SUM($N3691:Y3691))/Z3601)*Z$15,0),Z3619*Z$15),0))))*$K$6","v":-1.2289719265297412E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AA3619<0,AA3619,IF(AA3601<1,AA3619,MAX(MIN(IF(AA3601>0,((AA3619-SUM($N3691:Z3691))/AA3601)*AA$15,0),AA3619*AA$15),0))))*$K$6","v":-1.2289719265297412E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AB3619<0,AB3619,IF(AB3601<1,AB3619,MAX(MIN(IF(AB3601>0,((AB3619-SUM($N3691:AA3691))/AB3601)*AB$15,0),AB3619*AB$15),0))))*$K$6","v":-1.2289719265297412E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AC3619<0,AC3619,IF(AC3601<1,AC3619,MAX(MIN(IF(AC3601>0,((AC3619-SUM($N3691:AB3691))/AC3601)*AC$15,0),AC3619*AC$15),0))))*$K$6","v":-1.2289719265297412E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AD3619<0,AD3619,IF(AD3601<1,AD3619,MAX(MIN(IF(AD3601>0,((AD3619-SUM($N3691:AC3691))/AD3601)*AD$15,0),AD3619*AD$15),0))))*$K$6","v":-1.2289719265297412E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AE3619<0,AE3619,IF(AE3601<1,AE3619,MAX(MIN(IF(AE3601>0,((AE3619-SUM($N3691:AD3691))/AE3601)*AE$15,0),AE3619*AE$15),0))))*$K$6","v":-1.228971926529741E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AF3619<0,AF3619,IF(AF3601<1,AF3619,MAX(MIN(IF(AF3601>0,((AF3619-SUM($N3691:AE3691))/AF3601)*AF$15,0),AF3619*AF$15),0))))*$K$6","v":-1.228971926529741E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AG3619<0,AG3619,IF(AG3601<1,AG3619,MAX(MIN(IF(AG3601>0,((AG3619-SUM($N3691:AF3691))/AG3601)*AG$15,0),AG3619*AG$15),0))))*$K$6","v":-1.228971926529741E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AH3619<0,AH3619,IF(AH3601<1,AH3619,MAX(MIN(IF(AH3601>0,((AH3619-SUM($N3691:AG3691))/AH3601)*AH$15,0),AH3619*AH$15),0))))*$K$6","v":-1.228971926529741E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AI3619<0,AI3619,IF(AI3601<1,AI3619,MAX(MIN(IF(AI3601>0,((AI3619-SUM($N3691:AH3691))/AI3601)*AI$15,0),AI3619*AI$15),0))))*$K$6","v":-1.2289719265297408E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AJ3619<0,AJ3619,IF(AJ3601<1,AJ3619,MAX(MIN(IF(AJ3601>0,((AJ3619-SUM($N3691:AI3691))/AJ3601)*AJ$15,0),AJ3619*AJ$15),0))))*$K$6","v":-1.2289719265297408E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AK3619<0,AK3619,IF(AK3601<1,AK3619,MAX(MIN(IF(AK3601>0,((AK3619-SUM($N3691:AJ3691))/AK3601)*AK$15,0),AK3619*AK$15),0))))*$K$6","v":-1.2289719265297408E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AL3619<0,AL3619,IF(AL3601<1,AL3619,MAX(MIN(IF(AL3601>0,((AL3619-SUM($N3691:AK3691))/AL3601)*AL$15,0),AL3619*AL$15),0))))*$K$6","v":-1.2289719265297407E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AM3619<0,AM3619,IF(AM3601<1,AM3619,MAX(MIN(IF(AM3601>0,((AM3619-SUM($N3691:AL3691))/AM3601)*AM$15,0),AM3619*AM$15),0))))*$K$6","v":-1.2289719265297407E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AN3619<0,AN3619,IF(AN3601<1,AN3619,MAX(MIN(IF(AN3601>0,((AN3619-SUM($N3691:AM3691))/AN3601)*AN$15,0),AN3619*AN$15),0))))*$K$6","v":-1.2289719265297407E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AO3619<0,AO3619,IF(AO3601<1,AO3619,MAX(MIN(IF(AO3601>0,((AO3619-SUM($N3691:AN3691))/AO3601)*AO$15,0),AO3619*AO$15),0))))*$K$6","v":-1.2289719265297405E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AP3619<0,AP3619,IF(AP3601<1,AP3619,MAX(MIN(IF(AP3601>0,((AP3619-SUM($N3691:AO3691))/AP3601)*AP$15,0),AP3619*AP$15),0))))*$K$6","v":-1.2289719265297405E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AQ3619<0,AQ3619,IF(AQ3601<1,AQ3619,MAX(MIN(IF(AQ3601>0,((AQ3619-SUM($N3691:AP3691))/AQ3601)*AQ$15,0),AQ3619*AQ$15),0))))*$K$6","v":-1.2289719265297403E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AR3619<0,AR3619,IF(AR3601<1,AR3619,MAX(MIN(IF(AR3601>0,((AR3619-SUM($N3691:AQ3691))/AR3601)*AR$15,0),AR3619*AR$15),0))))*$K$6","v":-1.2289719265297403E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AS3619<0,AS3619,IF(AS3601<1,AS3619,MAX(MIN(IF(AS3601>0,((AS3619-SUM($N3691:AR3691))/AS3601)*AS$15,0),AS3619*AS$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AT3619<0,AT3619,IF(AT3601<1,AT3619,MAX(MIN(IF(AT3601>0,((AT3619-SUM($N3691:AS3691))/AT3601)*AT$15,0),AT3619*AT$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AU3619<0,AU3619,IF(AU3601<1,AU3619,MAX(MIN(IF(AU3601>0,((AU3619-SUM($N3691:AT3691))/AU3601)*AU$15,0),AU3619*AU$15),0))))*$K$6","v":-1.22897192652974E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AV3619<0,AV3619,IF(AV3601<1,AV3619,MAX(MIN(IF(AV3601>0,((AV3619-SUM($N3691:AU3691))/AV3601)*AV$15,0),AV3619*AV$15),0))))*$K$6","v":-1.2289719265297398E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AW3619<0,AW3619,IF(AW3601<1,AW3619,MAX(MIN(IF(AW3601>0,((AW3619-SUM($N3691:AV3691))/AW3601)*AW$15,0),AW3619*AW$15),0))))*$K$6","v":-1.22897192652974E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AX3619<0,AX3619,IF(AX3601<1,AX3619,MAX(MIN(IF(AX3601>0,((AX3619-SUM($N3691:AW3691))/AX3601)*AX$15,0),AX3619*AX$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AY3619<0,AY3619,IF(AY3601<1,AY3619,MAX(MIN(IF(AY3601>0,((AY3619-SUM($N3691:AX3691))/AY3601)*AY$15,0),AY3619*AY$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(AZ3619<0,AZ3619,IF(AZ3601<1,AZ3619,MAX(MIN(IF(AZ3601>0,((AZ3619-SUM($N3691:AY3691))/AZ3601)*AZ$15,0),AZ3619*AZ$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BA3619<0,BA3619,IF(BA3601<1,BA3619,MAX(MIN(IF(BA3601>0,((BA3619-SUM($N3691:AZ3691))/BA3601)*BA$15,0),BA3619*BA$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BB3619<0,BB3619,IF(BB3601<1,BB3619,MAX(MIN(IF(BB3601>0,((BB3619-SUM($N3691:BA3691))/BB3601)*BB$15,0),BB3619*BB$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BC3619<0,BC3619,IF(BC3601<1,BC3619,MAX(MIN(IF(BC3601>0,((BC3619-SUM($N3691:BB3691))/BC3601)*BC$15,0),BC3619*BC$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BD3619<0,BD3619,IF(BD3601<1,BD3619,MAX(MIN(IF(BD3601>0,((BD3619-SUM($N3691:BC3691))/BD3601)*BD$15,0),BD3619*BD$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BE3619<0,BE3619,IF(BE3601<1,BE3619,MAX(MIN(IF(BE3601>0,((BE3619-SUM($N3691:BD3691))/BE3601)*BE$15,0),BE3619*BE$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BF3619<0,BF3619,IF(BF3601<1,BF3619,MAX(MIN(IF(BF3601>0,((BF3619-SUM($N3691:BE3691))/BF3601)*BF$15,0),BF3619*BF$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BG3619<0,BG3619,IF(BG3601<1,BG3619,MAX(MIN(IF(BG3601>0,((BG3619-SUM($N3691:BF3691))/BG3601)*BG$15,0),BG3619*BG$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BH3619<0,BH3619,IF(BH3601<1,BH3619,MAX(MIN(IF(BH3601>0,((BH3619-SUM($N3691:BG3691))/BH3601)*BH$15,0),BH3619*BH$15),0))))*$K$6","v":-1.2289719265297401E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BI3619<0,BI3619,IF(BI3601<1,BI3619,MAX(MIN(IF(BI3601>0,((BI3619-SUM($N3691:BH3691))/BI3601)*BI$15,0),BI3619*BI$15),0))))*$K$6","v":-1.2289719265297403E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BJ3619<0,BJ3619,IF(BJ3601<1,BJ3619,MAX(MIN(IF(BJ3601>0,((BJ3619-SUM($N3691:BI3691))/BJ3601)*BJ$15,0),BJ3619*BJ$15),0))))*$K$6","v":-1.2289719265297403E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BK3619<0,BK3619,IF(BK3601<1,BK3619,MAX(MIN(IF(BK3601>0,((BK3619-SUM($N3691:BJ3691))/BK3601)*BK$15,0),BK3619*BK$15),0))))*$K$6","v":-1.2289719265297403E-2},{"$f":"-IF($D3673=\"Land\",0,IF(BL3619<0,BL3619,IF(BL3601<1,BL3619,MAX(MIN(IF(BL3601>0,((BL3619-SUM($N3691:BK3691))/BL3601)*BL$15,0),BL3619*BL$15),0))))*$K$6","v":-1.2289719265297403E-2}]
[{"$f":"ROW()","v":3676},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(O3622<0,O3622,IF(O3604<1,O3622,MAX(MIN(IF(O3604>0,((O3622-SUM($N3694:N3694))/O3604)*O$15,0),O3622*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(P3622<0,P3622,IF(P3604<1,P3622,MAX(MIN(IF(P3604>0,((P3622-SUM($N3694:O3694))/P3604)*P$15,0),P3622*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(Q3622<0,Q3622,IF(Q3604<1,Q3622,MAX(MIN(IF(Q3604>0,((Q3622-SUM($N3694:P3694))/Q3604)*Q$15,0),Q3622*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(R3622<0,R3622,IF(R3604<1,R3622,MAX(MIN(IF(R3604>0,((R3622-SUM($N3694:Q3694))/R3604)*R$15,0),R3622*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(S3622<0,S3622,IF(S3604<1,S3622,MAX(MIN(IF(S3604>0,((S3622-SUM($N3694:R3694))/S3604)*S$15,0),S3622*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(T3622<0,T3622,IF(T3604<1,T3622,MAX(MIN(IF(T3604>0,((T3622-SUM($N3694:S3694))/T3604)*T$15,0),T3622*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(U3622<0,U3622,IF(U3604<1,U3622,MAX(MIN(IF(U3604>0,((U3622-SUM($N3694:T3694))/U3604)*U$15,0),U3622*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(V3622<0,V3622,IF(V3604<1,V3622,MAX(MIN(IF(V3604>0,((V3622-SUM($N3694:U3694))/V3604)*V$15,0),V3622*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(W3622<0,W3622,IF(W3604<1,W3622,MAX(MIN(IF(W3604>0,((W3622-SUM($N3694:V3694))/W3604)*W$15,0),W3622*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(X3622<0,X3622,IF(X3604<1,X3622,MAX(MIN(IF(X3604>0,((X3622-SUM($N3694:W3694))/X3604)*X$15,0),X3622*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(Y3622<0,Y3622,IF(Y3604<1,Y3622,MAX(MIN(IF(Y3604>0,((Y3622-SUM($N3694:X3694))/Y3604)*Y$15,0),Y3622*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(Z3622<0,Z3622,IF(Z3604<1,Z3622,MAX(MIN(IF(Z3604>0,((Z3622-SUM($N3694:Y3694))/Z3604)*Z$15,0),Z3622*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AA3622<0,AA3622,IF(AA3604<1,AA3622,MAX(MIN(IF(AA3604>0,((AA3622-SUM($N3694:Z3694))/AA3604)*AA$15,0),AA3622*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AB3622<0,AB3622,IF(AB3604<1,AB3622,MAX(MIN(IF(AB3604>0,((AB3622-SUM($N3694:AA3694))/AB3604)*AB$15,0),AB3622*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AC3622<0,AC3622,IF(AC3604<1,AC3622,MAX(MIN(IF(AC3604>0,((AC3622-SUM($N3694:AB3694))/AC3604)*AC$15,0),AC3622*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AD3622<0,AD3622,IF(AD3604<1,AD3622,MAX(MIN(IF(AD3604>0,((AD3622-SUM($N3694:AC3694))/AD3604)*AD$15,0),AD3622*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AE3622<0,AE3622,IF(AE3604<1,AE3622,MAX(MIN(IF(AE3604>0,((AE3622-SUM($N3694:AD3694))/AE3604)*AE$15,0),AE3622*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AF3622<0,AF3622,IF(AF3604<1,AF3622,MAX(MIN(IF(AF3604>0,((AF3622-SUM($N3694:AE3694))/AF3604)*AF$15,0),AF3622*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AG3622<0,AG3622,IF(AG3604<1,AG3622,MAX(MIN(IF(AG3604>0,((AG3622-SUM($N3694:AF3694))/AG3604)*AG$15,0),AG3622*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AH3622<0,AH3622,IF(AH3604<1,AH3622,MAX(MIN(IF(AH3604>0,((AH3622-SUM($N3694:AG3694))/AH3604)*AH$15,0),AH3622*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AI3622<0,AI3622,IF(AI3604<1,AI3622,MAX(MIN(IF(AI3604>0,((AI3622-SUM($N3694:AH3694))/AI3604)*AI$15,0),AI3622*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AJ3622<0,AJ3622,IF(AJ3604<1,AJ3622,MAX(MIN(IF(AJ3604>0,((AJ3622-SUM($N3694:AI3694))/AJ3604)*AJ$15,0),AJ3622*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AK3622<0,AK3622,IF(AK3604<1,AK3622,MAX(MIN(IF(AK3604>0,((AK3622-SUM($N3694:AJ3694))/AK3604)*AK$15,0),AK3622*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AL3622<0,AL3622,IF(AL3604<1,AL3622,MAX(MIN(IF(AL3604>0,((AL3622-SUM($N3694:AK3694))/AL3604)*AL$15,0),AL3622*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AM3622<0,AM3622,IF(AM3604<1,AM3622,MAX(MIN(IF(AM3604>0,((AM3622-SUM($N3694:AL3694))/AM3604)*AM$15,0),AM3622*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AN3622<0,AN3622,IF(AN3604<1,AN3622,MAX(MIN(IF(AN3604>0,((AN3622-SUM($N3694:AM3694))/AN3604)*AN$15,0),AN3622*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AO3622<0,AO3622,IF(AO3604<1,AO3622,MAX(MIN(IF(AO3604>0,((AO3622-SUM($N3694:AN3694))/AO3604)*AO$15,0),AO3622*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AP3622<0,AP3622,IF(AP3604<1,AP3622,MAX(MIN(IF(AP3604>0,((AP3622-SUM($N3694:AO3694))/AP3604)*AP$15,0),AP3622*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AQ3622<0,AQ3622,IF(AQ3604<1,AQ3622,MAX(MIN(IF(AQ3604>0,((AQ3622-SUM($N3694:AP3694))/AQ3604)*AQ$15,0),AQ3622*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AR3622<0,AR3622,IF(AR3604<1,AR3622,MAX(MIN(IF(AR3604>0,((AR3622-SUM($N3694:AQ3694))/AR3604)*AR$15,0),AR3622*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AS3622<0,AS3622,IF(AS3604<1,AS3622,MAX(MIN(IF(AS3604>0,((AS3622-SUM($N3694:AR3694))/AS3604)*AS$15,0),AS3622*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AT3622<0,AT3622,IF(AT3604<1,AT3622,MAX(MIN(IF(AT3604>0,((AT3622-SUM($N3694:AS3694))/AT3604)*AT$15,0),AT3622*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AU3622<0,AU3622,IF(AU3604<1,AU3622,MAX(MIN(IF(AU3604>0,((AU3622-SUM($N3694:AT3694))/AU3604)*AU$15,0),AU3622*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AV3622<0,AV3622,IF(AV3604<1,AV3622,MAX(MIN(IF(AV3604>0,((AV3622-SUM($N3694:AU3694))/AV3604)*AV$15,0),AV3622*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AW3622<0,AW3622,IF(AW3604<1,AW3622,MAX(MIN(IF(AW3604>0,((AW3622-SUM($N3694:AV3694))/AW3604)*AW$15,0),AW3622*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AX3622<0,AX3622,IF(AX3604<1,AX3622,MAX(MIN(IF(AX3604>0,((AX3622-SUM($N3694:AW3694))/AX3604)*AX$15,0),AX3622*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AY3622<0,AY3622,IF(AY3604<1,AY3622,MAX(MIN(IF(AY3604>0,((AY3622-SUM($N3694:AX3694))/AY3604)*AY$15,0),AY3622*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(AZ3622<0,AZ3622,IF(AZ3604<1,AZ3622,MAX(MIN(IF(AZ3604>0,((AZ3622-SUM($N3694:AY3694))/AZ3604)*AZ$15,0),AZ3622*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BA3622<0,BA3622,IF(BA3604<1,BA3622,MAX(MIN(IF(BA3604>0,((BA3622-SUM($N3694:AZ3694))/BA3604)*BA$15,0),BA3622*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BB3622<0,BB3622,IF(BB3604<1,BB3622,MAX(MIN(IF(BB3604>0,((BB3622-SUM($N3694:BA3694))/BB3604)*BB$15,0),BB3622*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BC3622<0,BC3622,IF(BC3604<1,BC3622,MAX(MIN(IF(BC3604>0,((BC3622-SUM($N3694:BB3694))/BC3604)*BC$15,0),BC3622*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BD3622<0,BD3622,IF(BD3604<1,BD3622,MAX(MIN(IF(BD3604>0,((BD3622-SUM($N3694:BC3694))/BD3604)*BD$15,0),BD3622*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BE3622<0,BE3622,IF(BE3604<1,BE3622,MAX(MIN(IF(BE3604>0,((BE3622-SUM($N3694:BD3694))/BE3604)*BE$15,0),BE3622*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BF3622<0,BF3622,IF(BF3604<1,BF3622,MAX(MIN(IF(BF3604>0,((BF3622-SUM($N3694:BE3694))/BF3604)*BF$15,0),BF3622*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BG3622<0,BG3622,IF(BG3604<1,BG3622,MAX(MIN(IF(BG3604>0,((BG3622-SUM($N3694:BF3694))/BG3604)*BG$15,0),BG3622*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BH3622<0,BH3622,IF(BH3604<1,BH3622,MAX(MIN(IF(BH3604>0,((BH3622-SUM($N3694:BG3694))/BH3604)*BH$15,0),BH3622*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BI3622<0,BI3622,IF(BI3604<1,BI3622,MAX(MIN(IF(BI3604>0,((BI3622-SUM($N3694:BH3694))/BI3604)*BI$15,0),BI3622*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BJ3622<0,BJ3622,IF(BJ3604<1,BJ3622,MAX(MIN(IF(BJ3604>0,((BJ3622-SUM($N3694:BI3694))/BJ3604)*BJ$15,0),BJ3622*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BK3622<0,BK3622,IF(BK3604<1,BK3622,MAX(MIN(IF(BK3604>0,((BK3622-SUM($N3694:BJ3694))/BK3604)*BK$15,0),BK3622*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(BL3622<0,BL3622,IF(BL3604<1,BL3622,MAX(MIN(IF(BL3604>0,((BL3622-SUM($N3694:BK3694))/BL3604)*BL$15,0),BL3622*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3680},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-IF($D3680=\"Land\",0,IF(O3626<0,O3626,IF(O3608<1,O3626,MAX(MIN(IF(O3608>0,((O3626-SUM($N3698:N3698))/O3608)*O$15,0),O3626*O$15),0))))*$K$6","v":-0.93513782820114566},{"$f":"-IF($D3680=\"Land\",0,IF(P3626<0,P3626,IF(P3608<1,P3626,MAX(MIN(IF(P3608>0,((P3626-SUM($N3698:O3698))/P3608)*P$15,0),P3626*P$15),0))))*$K$6","v":-0.93513782820114566},{"$f":"-IF($D3680=\"Land\",0,IF(Q3626<0,Q3626,IF(Q3608<1,Q3626,MAX(MIN(IF(Q3608>0,((Q3626-SUM($N3698:P3698))/Q3608)*Q$15,0),Q3626*Q$15),0))))*$K$6","v":-0.93513782820114566},{"$f":"-IF($D3680=\"Land\",0,IF(R3626<0,R3626,IF(R3608<1,R3626,MAX(MIN(IF(R3608>0,((R3626-SUM($N3698:Q3698))/R3608)*R$15,0),R3626*R$15),0))))*$K$6","v":-0.93513782820114555},{"$f":"-IF($D3680=\"Land\",0,IF(S3626<0,S3626,IF(S3608<1,S3626,MAX(MIN(IF(S3608>0,((S3626-SUM($N3698:R3698))/S3608)*S$15,0),S3626*S$15),0))))*$K$6","v":-0.93513782820114555},{"$f":"-IF($D3680=\"Land\",0,IF(T3626<0,T3626,IF(T3608<1,T3626,MAX(MIN(IF(T3608>0,((T3626-SUM($N3698:S3698))/T3608)*T$15,0),T3626*T$15),0))))*$K$6","v":-0.93513782820114555},{"$f":"-IF($D3680=\"Land\",0,IF(U3626<0,U3626,IF(U3608<1,U3626,MAX(MIN(IF(U3608>0,((U3626-SUM($N3698:T3698))/U3608)*U$15,0),U3626*U$15),0))))*$K$6","v":-0.93513782820114555},{"$f":"-IF($D3680=\"Land\",0,IF(V3626<0,V3626,IF(V3608<1,V3626,MAX(MIN(IF(V3608>0,((V3626-SUM($N3698:U3698))/V3608)*V$15,0),V3626*V$15),0))))*$K$6","v":-0.93513782820114544},{"$f":"-IF($D3680=\"Land\",0,IF(W3626<0,W3626,IF(W3608<1,W3626,MAX(MIN(IF(W3608>0,((W3626-SUM($N3698:V3698))/W3608)*W$15,0),W3626*W$15),0))))*$K$6","v":-0.93513782820114544},{"$f":"-IF($D3680=\"Land\",0,IF(X3626<0,X3626,IF(X3608<1,X3626,MAX(MIN(IF(X3608>0,((X3626-SUM($N3698:W3698))/X3608)*X$15,0),X3626*X$15),0))))*$K$6","v":-0.93513782820114544},{"$f":"-IF($D3680=\"Land\",0,IF(Y3626<0,Y3626,IF(Y3608<1,Y3626,MAX(MIN(IF(Y3608>0,((Y3626-SUM($N3698:X3698))/Y3608)*Y$15,0),Y3626*Y$15),0))))*$K$6","v":-0.93513782820114533},{"$f":"-IF($D3680=\"Land\",0,IF(Z3626<0,Z3626,IF(Z3608<1,Z3626,MAX(MIN(IF(Z3608>0,((Z3626-SUM($N3698:Y3698))/Z3608)*Z$15,0),Z3626*Z$15),0))))*$K$6","v":-0.93513782820114533},{"$f":"-IF($D3680=\"Land\",0,IF(AA3626<0,AA3626,IF(AA3608<1,AA3626,MAX(MIN(IF(AA3608>0,((AA3626-SUM($N3698:Z3698))/AA3608)*AA$15,0),AA3626*AA$15),0))))*$K$6","v":-0.93513782820114522},{"$f":"-IF($D3680=\"Land\",0,IF(AB3626<0,AB3626,IF(AB3608<1,AB3626,MAX(MIN(IF(AB3608>0,((AB3626-SUM($N3698:AA3698))/AB3608)*AB$15,0),AB3626*AB$15),0))))*$K$6","v":-0.93513782820114522},{"$f":"-IF($D3680=\"Land\",0,IF(AC3626<0,AC3626,IF(AC3608<1,AC3626,MAX(MIN(IF(AC3608>0,((AC3626-SUM($N3698:AB3698))/AC3608)*AC$15,0),AC3626*AC$15),0))))*$K$6","v":-0.93513782820114522},{"$f":"-IF($D3680=\"Land\",0,IF(AD3626<0,AD3626,IF(AD3608<1,AD3626,MAX(MIN(IF(AD3608>0,((AD3626-SUM($N3698:AC3698))/AD3608)*AD$15,0),AD3626*AD$15),0))))*$K$6","v":-0.93513782820114522},{"$f":"-IF($D3680=\"Land\",0,IF(AE3626<0,AE3626,IF(AE3608<1,AE3626,MAX(MIN(IF(AE3608>0,((AE3626-SUM($N3698:AD3698))/AE3608)*AE$15,0),AE3626*AE$15),0))))*$K$6","v":-0.93513782820114533},{"$f":"-IF($D3680=\"Land\",0,IF(AF3626<0,AF3626,IF(AF3608<1,AF3626,MAX(MIN(IF(AF3608>0,((AF3626-SUM($N3698:AE3698))/AF3608)*AF$15,0),AF3626*AF$15),0))))*$K$6","v":-0.93513782820114533},{"$f":"-IF($D3680=\"Land\",0,IF(AG3626<0,AG3626,IF(AG3608<1,AG3626,MAX(MIN(IF(AG3608>0,((AG3626-SUM($N3698:AF3698))/AG3608)*AG$15,0),AG3626*AG$15),0))))*$K$6","v":-0.93513782820114544},{"$f":"-IF($D3680=\"Land\",0,IF(AH3626<0,AH3626,IF(AH3608<1,AH3626,MAX(MIN(IF(AH3608>0,((AH3626-SUM($N3698:AG3698))/AH3608)*AH$15,0),AH3626*AH$15),0))))*$K$6","v":-0.93513782820114533},{"$f":"-IF($D3680=\"Land\",0,IF(AI3626<0,AI3626,IF(AI3608<1,AI3626,MAX(MIN(IF(AI3608>0,((AI3626-SUM($N3698:AH3698))/AI3608)*AI$15,0),AI3626*AI$15),0))))*$K$6","v":-0.93513782820114533},{"$f":"-IF($D3680=\"Land\",0,IF(AJ3626<0,AJ3626,IF(AJ3608<1,AJ3626,MAX(MIN(IF(AJ3608>0,((AJ3626-SUM($N3698:AI3698))/AJ3608)*AJ$15,0),AJ3626*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AK3626<0,AK3626,IF(AK3608<1,AK3626,MAX(MIN(IF(AK3608>0,((AK3626-SUM($N3698:AJ3698))/AK3608)*AK$15,0),AK3626*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AL3626<0,AL3626,IF(AL3608<1,AL3626,MAX(MIN(IF(AL3608>0,((AL3626-SUM($N3698:AK3698))/AL3608)*AL$15,0),AL3626*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AM3626<0,AM3626,IF(AM3608<1,AM3626,MAX(MIN(IF(AM3608>0,((AM3626-SUM($N3698:AL3698))/AM3608)*AM$15,0),AM3626*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AN3626<0,AN3626,IF(AN3608<1,AN3626,MAX(MIN(IF(AN3608>0,((AN3626-SUM($N3698:AM3698))/AN3608)*AN$15,0),AN3626*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AO3626<0,AO3626,IF(AO3608<1,AO3626,MAX(MIN(IF(AO3608>0,((AO3626-SUM($N3698:AN3698))/AO3608)*AO$15,0),AO3626*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AP3626<0,AP3626,IF(AP3608<1,AP3626,MAX(MIN(IF(AP3608>0,((AP3626-SUM($N3698:AO3698))/AP3608)*AP$15,0),AP3626*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AQ3626<0,AQ3626,IF(AQ3608<1,AQ3626,MAX(MIN(IF(AQ3608>0,((AQ3626-SUM($N3698:AP3698))/AQ3608)*AQ$15,0),AQ3626*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AR3626<0,AR3626,IF(AR3608<1,AR3626,MAX(MIN(IF(AR3608>0,((AR3626-SUM($N3698:AQ3698))/AR3608)*AR$15,0),AR3626*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AS3626<0,AS3626,IF(AS3608<1,AS3626,MAX(MIN(IF(AS3608>0,((AS3626-SUM($N3698:AR3698))/AS3608)*AS$15,0),AS3626*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AT3626<0,AT3626,IF(AT3608<1,AT3626,MAX(MIN(IF(AT3608>0,((AT3626-SUM($N3698:AS3698))/AT3608)*AT$15,0),AT3626*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AU3626<0,AU3626,IF(AU3608<1,AU3626,MAX(MIN(IF(AU3608>0,((AU3626-SUM($N3698:AT3698))/AU3608)*AU$15,0),AU3626*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AV3626<0,AV3626,IF(AV3608<1,AV3626,MAX(MIN(IF(AV3608>0,((AV3626-SUM($N3698:AU3698))/AV3608)*AV$15,0),AV3626*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AW3626<0,AW3626,IF(AW3608<1,AW3626,MAX(MIN(IF(AW3608>0,((AW3626-SUM($N3698:AV3698))/AW3608)*AW$15,0),AW3626*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AX3626<0,AX3626,IF(AX3608<1,AX3626,MAX(MIN(IF(AX3608>0,((AX3626-SUM($N3698:AW3698))/AX3608)*AX$15,0),AX3626*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AY3626<0,AY3626,IF(AY3608<1,AY3626,MAX(MIN(IF(AY3608>0,((AY3626-SUM($N3698:AX3698))/AY3608)*AY$15,0),AY3626*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(AZ3626<0,AZ3626,IF(AZ3608<1,AZ3626,MAX(MIN(IF(AZ3608>0,((AZ3626-SUM($N3698:AY3698))/AZ3608)*AZ$15,0),AZ3626*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BA3626<0,BA3626,IF(BA3608<1,BA3626,MAX(MIN(IF(BA3608>0,((BA3626-SUM($N3698:AZ3698))/BA3608)*BA$15,0),BA3626*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BB3626<0,BB3626,IF(BB3608<1,BB3626,MAX(MIN(IF(BB3608>0,((BB3626-SUM($N3698:BA3698))/BB3608)*BB$15,0),BB3626*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BC3626<0,BC3626,IF(BC3608<1,BC3626,MAX(MIN(IF(BC3608>0,((BC3626-SUM($N3698:BB3698))/BC3608)*BC$15,0),BC3626*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BD3626<0,BD3626,IF(BD3608<1,BD3626,MAX(MIN(IF(BD3608>0,((BD3626-SUM($N3698:BC3698))/BD3608)*BD$15,0),BD3626*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BE3626<0,BE3626,IF(BE3608<1,BE3626,MAX(MIN(IF(BE3608>0,((BE3626-SUM($N3698:BD3698))/BE3608)*BE$15,0),BE3626*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BF3626<0,BF3626,IF(BF3608<1,BF3626,MAX(MIN(IF(BF3608>0,((BF3626-SUM($N3698:BE3698))/BF3608)*BF$15,0),BF3626*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BG3626<0,BG3626,IF(BG3608<1,BG3626,MAX(MIN(IF(BG3608>0,((BG3626-SUM($N3698:BF3698))/BG3608)*BG$15,0),BG3626*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BH3626<0,BH3626,IF(BH3608<1,BH3626,MAX(MIN(IF(BH3608>0,((BH3626-SUM($N3698:BG3698))/BH3608)*BH$15,0),BH3626*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BI3626<0,BI3626,IF(BI3608<1,BI3626,MAX(MIN(IF(BI3608>0,((BI3626-SUM($N3698:BH3698))/BI3608)*BI$15,0),BI3626*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BJ3626<0,BJ3626,IF(BJ3608<1,BJ3626,MAX(MIN(IF(BJ3608>0,((BJ3626-SUM($N3698:BI3698))/BJ3608)*BJ$15,0),BJ3626*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BK3626<0,BK3626,IF(BK3608<1,BK3626,MAX(MIN(IF(BK3608>0,((BK3626-SUM($N3698:BJ3698))/BK3608)*BK$15,0),BK3626*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3680=\"Land\",0,IF(BL3626<0,BL3626,IF(BL3608<1,BL3626,MAX(MIN(IF(BL3608>0,((BL3626-SUM($N3698:BK3698))/BL3608)*BL$15,0),BL3626*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3683},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-IF($D3683=\"Land\",0,IF(O3629<0,O3629,IF(O3611<1,O3629,MAX(MIN(IF(O3611>0,((O3629-SUM($N3701:N3701))/O3611)*O$15,0),O3629*O$15),0))))*$K$6","v":4.0413705812360128},{"$f":"-IF($D3683=\"Land\",0,IF(P3629<0,P3629,IF(P3611<1,P3629,MAX(MIN(IF(P3611>0,((P3629-SUM($N3701:O3701))/P3611)*P$15,0),P3629*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(Q3629<0,Q3629,IF(Q3611<1,Q3629,MAX(MIN(IF(Q3611>0,((Q3629-SUM($N3701:P3701))/Q3611)*Q$15,0),Q3629*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(R3629<0,R3629,IF(R3611<1,R3629,MAX(MIN(IF(R3611>0,((R3629-SUM($N3701:Q3701))/R3611)*R$15,0),R3629*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(S3629<0,S3629,IF(S3611<1,S3629,MAX(MIN(IF(S3611>0,((S3629-SUM($N3701:R3701))/S3611)*S$15,0),S3629*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(T3629<0,T3629,IF(T3611<1,T3629,MAX(MIN(IF(T3611>0,((T3629-SUM($N3701:S3701))/T3611)*T$15,0),T3629*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(U3629<0,U3629,IF(U3611<1,U3629,MAX(MIN(IF(U3611>0,((U3629-SUM($N3701:T3701))/U3611)*U$15,0),U3629*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(V3629<0,V3629,IF(V3611<1,V3629,MAX(MIN(IF(V3611>0,((V3629-SUM($N3701:U3701))/V3611)*V$15,0),V3629*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(W3629<0,W3629,IF(W3611<1,W3629,MAX(MIN(IF(W3611>0,((W3629-SUM($N3701:V3701))/W3611)*W$15,0),W3629*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(X3629<0,X3629,IF(X3611<1,X3629,MAX(MIN(IF(X3611>0,((X3629-SUM($N3701:W3701))/X3611)*X$15,0),X3629*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(Y3629<0,Y3629,IF(Y3611<1,Y3629,MAX(MIN(IF(Y3611>0,((Y3629-SUM($N3701:X3701))/Y3611)*Y$15,0),Y3629*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(Z3629<0,Z3629,IF(Z3611<1,Z3629,MAX(MIN(IF(Z3611>0,((Z3629-SUM($N3701:Y3701))/Z3611)*Z$15,0),Z3629*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AA3629<0,AA3629,IF(AA3611<1,AA3629,MAX(MIN(IF(AA3611>0,((AA3629-SUM($N3701:Z3701))/AA3611)*AA$15,0),AA3629*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AB3629<0,AB3629,IF(AB3611<1,AB3629,MAX(MIN(IF(AB3611>0,((AB3629-SUM($N3701:AA3701))/AB3611)*AB$15,0),AB3629*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AC3629<0,AC3629,IF(AC3611<1,AC3629,MAX(MIN(IF(AC3611>0,((AC3629-SUM($N3701:AB3701))/AC3611)*AC$15,0),AC3629*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AD3629<0,AD3629,IF(AD3611<1,AD3629,MAX(MIN(IF(AD3611>0,((AD3629-SUM($N3701:AC3701))/AD3611)*AD$15,0),AD3629*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AE3629<0,AE3629,IF(AE3611<1,AE3629,MAX(MIN(IF(AE3611>0,((AE3629-SUM($N3701:AD3701))/AE3611)*AE$15,0),AE3629*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AF3629<0,AF3629,IF(AF3611<1,AF3629,MAX(MIN(IF(AF3611>0,((AF3629-SUM($N3701:AE3701))/AF3611)*AF$15,0),AF3629*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AG3629<0,AG3629,IF(AG3611<1,AG3629,MAX(MIN(IF(AG3611>0,((AG3629-SUM($N3701:AF3701))/AG3611)*AG$15,0),AG3629*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AH3629<0,AH3629,IF(AH3611<1,AH3629,MAX(MIN(IF(AH3611>0,((AH3629-SUM($N3701:AG3701))/AH3611)*AH$15,0),AH3629*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AI3629<0,AI3629,IF(AI3611<1,AI3629,MAX(MIN(IF(AI3611>0,((AI3629-SUM($N3701:AH3701))/AI3611)*AI$15,0),AI3629*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AJ3629<0,AJ3629,IF(AJ3611<1,AJ3629,MAX(MIN(IF(AJ3611>0,((AJ3629-SUM($N3701:AI3701))/AJ3611)*AJ$15,0),AJ3629*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AK3629<0,AK3629,IF(AK3611<1,AK3629,MAX(MIN(IF(AK3611>0,((AK3629-SUM($N3701:AJ3701))/AK3611)*AK$15,0),AK3629*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AL3629<0,AL3629,IF(AL3611<1,AL3629,MAX(MIN(IF(AL3611>0,((AL3629-SUM($N3701:AK3701))/AL3611)*AL$15,0),AL3629*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AM3629<0,AM3629,IF(AM3611<1,AM3629,MAX(MIN(IF(AM3611>0,((AM3629-SUM($N3701:AL3701))/AM3611)*AM$15,0),AM3629*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AN3629<0,AN3629,IF(AN3611<1,AN3629,MAX(MIN(IF(AN3611>0,((AN3629-SUM($N3701:AM3701))/AN3611)*AN$15,0),AN3629*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AO3629<0,AO3629,IF(AO3611<1,AO3629,MAX(MIN(IF(AO3611>0,((AO3629-SUM($N3701:AN3701))/AO3611)*AO$15,0),AO3629*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AP3629<0,AP3629,IF(AP3611<1,AP3629,MAX(MIN(IF(AP3611>0,((AP3629-SUM($N3701:AO3701))/AP3611)*AP$15,0),AP3629*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AQ3629<0,AQ3629,IF(AQ3611<1,AQ3629,MAX(MIN(IF(AQ3611>0,((AQ3629-SUM($N3701:AP3701))/AQ3611)*AQ$15,0),AQ3629*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AR3629<0,AR3629,IF(AR3611<1,AR3629,MAX(MIN(IF(AR3611>0,((AR3629-SUM($N3701:AQ3701))/AR3611)*AR$15,0),AR3629*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AS3629<0,AS3629,IF(AS3611<1,AS3629,MAX(MIN(IF(AS3611>0,((AS3629-SUM($N3701:AR3701))/AS3611)*AS$15,0),AS3629*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AT3629<0,AT3629,IF(AT3611<1,AT3629,MAX(MIN(IF(AT3611>0,((AT3629-SUM($N3701:AS3701))/AT3611)*AT$15,0),AT3629*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AU3629<0,AU3629,IF(AU3611<1,AU3629,MAX(MIN(IF(AU3611>0,((AU3629-SUM($N3701:AT3701))/AU3611)*AU$15,0),AU3629*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AV3629<0,AV3629,IF(AV3611<1,AV3629,MAX(MIN(IF(AV3611>0,((AV3629-SUM($N3701:AU3701))/AV3611)*AV$15,0),AV3629*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AW3629<0,AW3629,IF(AW3611<1,AW3629,MAX(MIN(IF(AW3611>0,((AW3629-SUM($N3701:AV3701))/AW3611)*AW$15,0),AW3629*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AX3629<0,AX3629,IF(AX3611<1,AX3629,MAX(MIN(IF(AX3611>0,((AX3629-SUM($N3701:AW3701))/AX3611)*AX$15,0),AX3629*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AY3629<0,AY3629,IF(AY3611<1,AY3629,MAX(MIN(IF(AY3611>0,((AY3629-SUM($N3701:AX3701))/AY3611)*AY$15,0),AY3629*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(AZ3629<0,AZ3629,IF(AZ3611<1,AZ3629,MAX(MIN(IF(AZ3611>0,((AZ3629-SUM($N3701:AY3701))/AZ3611)*AZ$15,0),AZ3629*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BA3629<0,BA3629,IF(BA3611<1,BA3629,MAX(MIN(IF(BA3611>0,((BA3629-SUM($N3701:AZ3701))/BA3611)*BA$15,0),BA3629*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BB3629<0,BB3629,IF(BB3611<1,BB3629,MAX(MIN(IF(BB3611>0,((BB3629-SUM($N3701:BA3701))/BB3611)*BB$15,0),BB3629*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BC3629<0,BC3629,IF(BC3611<1,BC3629,MAX(MIN(IF(BC3611>0,((BC3629-SUM($N3701:BB3701))/BC3611)*BC$15,0),BC3629*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BD3629<0,BD3629,IF(BD3611<1,BD3629,MAX(MIN(IF(BD3611>0,((BD3629-SUM($N3701:BC3701))/BD3611)*BD$15,0),BD3629*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BE3629<0,BE3629,IF(BE3611<1,BE3629,MAX(MIN(IF(BE3611>0,((BE3629-SUM($N3701:BD3701))/BE3611)*BE$15,0),BE3629*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BF3629<0,BF3629,IF(BF3611<1,BF3629,MAX(MIN(IF(BF3611>0,((BF3629-SUM($N3701:BE3701))/BF3611)*BF$15,0),BF3629*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BG3629<0,BG3629,IF(BG3611<1,BG3629,MAX(MIN(IF(BG3611>0,((BG3629-SUM($N3701:BF3701))/BG3611)*BG$15,0),BG3629*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BH3629<0,BH3629,IF(BH3611<1,BH3629,MAX(MIN(IF(BH3611>0,((BH3629-SUM($N3701:BG3701))/BH3611)*BH$15,0),BH3629*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BI3629<0,BI3629,IF(BI3611<1,BI3629,MAX(MIN(IF(BI3611>0,((BI3629-SUM($N3701:BH3701))/BI3611)*BI$15,0),BI3629*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BJ3629<0,BJ3629,IF(BJ3611<1,BJ3629,MAX(MIN(IF(BJ3611>0,((BJ3629-SUM($N3701:BI3701))/BJ3611)*BJ$15,0),BJ3629*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BK3629<0,BK3629,IF(BK3611<1,BK3629,MAX(MIN(IF(BK3611>0,((BK3629-SUM($N3701:BJ3701))/BK3611)*BK$15,0),BK3629*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3683=\"Land\",0,IF(BL3629<0,BL3629,IF(BL3611<1,BL3629,MAX(MIN(IF(BL3611>0,((BL3629-SUM($N3701:BK3701))/BL3611)*BL$15,0),BL3629*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3686},null,null,"Land",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(O3632<0,O3632,IF(O3614<1,O3632,MAX(MIN(IF(O3614>0,((O3632-SUM($N3704:N3704))/O3614)*O$15,0),O3632*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(P3632<0,P3632,IF(P3614<1,P3632,MAX(MIN(IF(P3614>0,((P3632-SUM($N3704:O3704))/P3614)*P$15,0),P3632*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(Q3632<0,Q3632,IF(Q3614<1,Q3632,MAX(MIN(IF(Q3614>0,((Q3632-SUM($N3704:P3704))/Q3614)*Q$15,0),Q3632*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(R3632<0,R3632,IF(R3614<1,R3632,MAX(MIN(IF(R3614>0,((R3632-SUM($N3704:Q3704))/R3614)*R$15,0),R3632*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(S3632<0,S3632,IF(S3614<1,S3632,MAX(MIN(IF(S3614>0,((S3632-SUM($N3704:R3704))/S3614)*S$15,0),S3632*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(T3632<0,T3632,IF(T3614<1,T3632,MAX(MIN(IF(T3614>0,((T3632-SUM($N3704:S3704))/T3614)*T$15,0),T3632*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(U3632<0,U3632,IF(U3614<1,U3632,MAX(MIN(IF(U3614>0,((U3632-SUM($N3704:T3704))/U3614)*U$15,0),U3632*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(V3632<0,V3632,IF(V3614<1,V3632,MAX(MIN(IF(V3614>0,((V3632-SUM($N3704:U3704))/V3614)*V$15,0),V3632*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(W3632<0,W3632,IF(W3614<1,W3632,MAX(MIN(IF(W3614>0,((W3632-SUM($N3704:V3704))/W3614)*W$15,0),W3632*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(X3632<0,X3632,IF(X3614<1,X3632,MAX(MIN(IF(X3614>0,((X3632-SUM($N3704:W3704))/X3614)*X$15,0),X3632*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(Y3632<0,Y3632,IF(Y3614<1,Y3632,MAX(MIN(IF(Y3614>0,((Y3632-SUM($N3704:X3704))/Y3614)*Y$15,0),Y3632*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(Z3632<0,Z3632,IF(Z3614<1,Z3632,MAX(MIN(IF(Z3614>0,((Z3632-SUM($N3704:Y3704))/Z3614)*Z$15,0),Z3632*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AA3632<0,AA3632,IF(AA3614<1,AA3632,MAX(MIN(IF(AA3614>0,((AA3632-SUM($N3704:Z3704))/AA3614)*AA$15,0),AA3632*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AB3632<0,AB3632,IF(AB3614<1,AB3632,MAX(MIN(IF(AB3614>0,((AB3632-SUM($N3704:AA3704))/AB3614)*AB$15,0),AB3632*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AC3632<0,AC3632,IF(AC3614<1,AC3632,MAX(MIN(IF(AC3614>0,((AC3632-SUM($N3704:AB3704))/AC3614)*AC$15,0),AC3632*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AD3632<0,AD3632,IF(AD3614<1,AD3632,MAX(MIN(IF(AD3614>0,((AD3632-SUM($N3704:AC3704))/AD3614)*AD$15,0),AD3632*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AE3632<0,AE3632,IF(AE3614<1,AE3632,MAX(MIN(IF(AE3614>0,((AE3632-SUM($N3704:AD3704))/AE3614)*AE$15,0),AE3632*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AF3632<0,AF3632,IF(AF3614<1,AF3632,MAX(MIN(IF(AF3614>0,((AF3632-SUM($N3704:AE3704))/AF3614)*AF$15,0),AF3632*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AG3632<0,AG3632,IF(AG3614<1,AG3632,MAX(MIN(IF(AG3614>0,((AG3632-SUM($N3704:AF3704))/AG3614)*AG$15,0),AG3632*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AH3632<0,AH3632,IF(AH3614<1,AH3632,MAX(MIN(IF(AH3614>0,((AH3632-SUM($N3704:AG3704))/AH3614)*AH$15,0),AH3632*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AI3632<0,AI3632,IF(AI3614<1,AI3632,MAX(MIN(IF(AI3614>0,((AI3632-SUM($N3704:AH3704))/AI3614)*AI$15,0),AI3632*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AJ3632<0,AJ3632,IF(AJ3614<1,AJ3632,MAX(MIN(IF(AJ3614>0,((AJ3632-SUM($N3704:AI3704))/AJ3614)*AJ$15,0),AJ3632*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AK3632<0,AK3632,IF(AK3614<1,AK3632,MAX(MIN(IF(AK3614>0,((AK3632-SUM($N3704:AJ3704))/AK3614)*AK$15,0),AK3632*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AL3632<0,AL3632,IF(AL3614<1,AL3632,MAX(MIN(IF(AL3614>0,((AL3632-SUM($N3704:AK3704))/AL3614)*AL$15,0),AL3632*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AM3632<0,AM3632,IF(AM3614<1,AM3632,MAX(MIN(IF(AM3614>0,((AM3632-SUM($N3704:AL3704))/AM3614)*AM$15,0),AM3632*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AN3632<0,AN3632,IF(AN3614<1,AN3632,MAX(MIN(IF(AN3614>0,((AN3632-SUM($N3704:AM3704))/AN3614)*AN$15,0),AN3632*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AO3632<0,AO3632,IF(AO3614<1,AO3632,MAX(MIN(IF(AO3614>0,((AO3632-SUM($N3704:AN3704))/AO3614)*AO$15,0),AO3632*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AP3632<0,AP3632,IF(AP3614<1,AP3632,MAX(MIN(IF(AP3614>0,((AP3632-SUM($N3704:AO3704))/AP3614)*AP$15,0),AP3632*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AQ3632<0,AQ3632,IF(AQ3614<1,AQ3632,MAX(MIN(IF(AQ3614>0,((AQ3632-SUM($N3704:AP3704))/AQ3614)*AQ$15,0),AQ3632*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AR3632<0,AR3632,IF(AR3614<1,AR3632,MAX(MIN(IF(AR3614>0,((AR3632-SUM($N3704:AQ3704))/AR3614)*AR$15,0),AR3632*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AS3632<0,AS3632,IF(AS3614<1,AS3632,MAX(MIN(IF(AS3614>0,((AS3632-SUM($N3704:AR3704))/AS3614)*AS$15,0),AS3632*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AT3632<0,AT3632,IF(AT3614<1,AT3632,MAX(MIN(IF(AT3614>0,((AT3632-SUM($N3704:AS3704))/AT3614)*AT$15,0),AT3632*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AU3632<0,AU3632,IF(AU3614<1,AU3632,MAX(MIN(IF(AU3614>0,((AU3632-SUM($N3704:AT3704))/AU3614)*AU$15,0),AU3632*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AV3632<0,AV3632,IF(AV3614<1,AV3632,MAX(MIN(IF(AV3614>0,((AV3632-SUM($N3704:AU3704))/AV3614)*AV$15,0),AV3632*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AW3632<0,AW3632,IF(AW3614<1,AW3632,MAX(MIN(IF(AW3614>0,((AW3632-SUM($N3704:AV3704))/AW3614)*AW$15,0),AW3632*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AX3632<0,AX3632,IF(AX3614<1,AX3632,MAX(MIN(IF(AX3614>0,((AX3632-SUM($N3704:AW3704))/AX3614)*AX$15,0),AX3632*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AY3632<0,AY3632,IF(AY3614<1,AY3632,MAX(MIN(IF(AY3614>0,((AY3632-SUM($N3704:AX3704))/AY3614)*AY$15,0),AY3632*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(AZ3632<0,AZ3632,IF(AZ3614<1,AZ3632,MAX(MIN(IF(AZ3614>0,((AZ3632-SUM($N3704:AY3704))/AZ3614)*AZ$15,0),AZ3632*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BA3632<0,BA3632,IF(BA3614<1,BA3632,MAX(MIN(IF(BA3614>0,((BA3632-SUM($N3704:AZ3704))/BA3614)*BA$15,0),BA3632*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BB3632<0,BB3632,IF(BB3614<1,BB3632,MAX(MIN(IF(BB3614>0,((BB3632-SUM($N3704:BA3704))/BB3614)*BB$15,0),BB3632*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BC3632<0,BC3632,IF(BC3614<1,BC3632,MAX(MIN(IF(BC3614>0,((BC3632-SUM($N3704:BB3704))/BC3614)*BC$15,0),BC3632*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BD3632<0,BD3632,IF(BD3614<1,BD3632,MAX(MIN(IF(BD3614>0,((BD3632-SUM($N3704:BC3704))/BD3614)*BD$15,0),BD3632*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BE3632<0,BE3632,IF(BE3614<1,BE3632,MAX(MIN(IF(BE3614>0,((BE3632-SUM($N3704:BD3704))/BE3614)*BE$15,0),BE3632*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BF3632<0,BF3632,IF(BF3614<1,BF3632,MAX(MIN(IF(BF3614>0,((BF3632-SUM($N3704:BE3704))/BF3614)*BF$15,0),BF3632*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BG3632<0,BG3632,IF(BG3614<1,BG3632,MAX(MIN(IF(BG3614>0,((BG3632-SUM($N3704:BF3704))/BG3614)*BG$15,0),BG3632*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BH3632<0,BH3632,IF(BH3614<1,BH3632,MAX(MIN(IF(BH3614>0,((BH3632-SUM($N3704:BG3704))/BH3614)*BH$15,0),BH3632*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BI3632<0,BI3632,IF(BI3614<1,BI3632,MAX(MIN(IF(BI3614>0,((BI3632-SUM($N3704:BH3704))/BI3614)*BI$15,0),BI3632*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BJ3632<0,BJ3632,IF(BJ3614<1,BJ3632,MAX(MIN(IF(BJ3614>0,((BJ3632-SUM($N3704:BI3704))/BJ3614)*BJ$15,0),BJ3632*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BK3632<0,BK3632,IF(BK3614<1,BK3632,MAX(MIN(IF(BK3614>0,((BK3632-SUM($N3704:BJ3704))/BK3614)*BK$15,0),BK3632*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(BL3632<0,BL3632,IF(BL3614<1,BL3632,MAX(MIN(IF(BL3614>0,((BL3632-SUM($N3704:BK3704))/BL3614)*BL$15,0),BL3632*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3687},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(O3633<0,O3633,IF(O3615<1,O3633,MAX(MIN(IF(O3615>0,((O3633-SUM($N3705:N3705))/O3615)*O$15,0),O3633*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(P3633<0,P3633,IF(P3615<1,P3633,MAX(MIN(IF(P3615>0,((P3633-SUM($N3705:O3705))/P3615)*P$15,0),P3633*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(Q3633<0,Q3633,IF(Q3615<1,Q3633,MAX(MIN(IF(Q3615>0,((Q3633-SUM($N3705:P3705))/Q3615)*Q$15,0),Q3633*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(R3633<0,R3633,IF(R3615<1,R3633,MAX(MIN(IF(R3615>0,((R3633-SUM($N3705:Q3705))/R3615)*R$15,0),R3633*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(S3633<0,S3633,IF(S3615<1,S3633,MAX(MIN(IF(S3615>0,((S3633-SUM($N3705:R3705))/S3615)*S$15,0),S3633*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(T3633<0,T3633,IF(T3615<1,T3633,MAX(MIN(IF(T3615>0,((T3633-SUM($N3705:S3705))/T3615)*T$15,0),T3633*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(U3633<0,U3633,IF(U3615<1,U3633,MAX(MIN(IF(U3615>0,((U3633-SUM($N3705:T3705))/U3615)*U$15,0),U3633*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(V3633<0,V3633,IF(V3615<1,V3633,MAX(MIN(IF(V3615>0,((V3633-SUM($N3705:U3705))/V3615)*V$15,0),V3633*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(W3633<0,W3633,IF(W3615<1,W3633,MAX(MIN(IF(W3615>0,((W3633-SUM($N3705:V3705))/W3615)*W$15,0),W3633*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(X3633<0,X3633,IF(X3615<1,X3633,MAX(MIN(IF(X3615>0,((X3633-SUM($N3705:W3705))/X3615)*X$15,0),X3633*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(Y3633<0,Y3633,IF(Y3615<1,Y3633,MAX(MIN(IF(Y3615>0,((Y3633-SUM($N3705:X3705))/Y3615)*Y$15,0),Y3633*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(Z3633<0,Z3633,IF(Z3615<1,Z3633,MAX(MIN(IF(Z3615>0,((Z3633-SUM($N3705:Y3705))/Z3615)*Z$15,0),Z3633*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AA3633<0,AA3633,IF(AA3615<1,AA3633,MAX(MIN(IF(AA3615>0,((AA3633-SUM($N3705:Z3705))/AA3615)*AA$15,0),AA3633*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AB3633<0,AB3633,IF(AB3615<1,AB3633,MAX(MIN(IF(AB3615>0,((AB3633-SUM($N3705:AA3705))/AB3615)*AB$15,0),AB3633*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AC3633<0,AC3633,IF(AC3615<1,AC3633,MAX(MIN(IF(AC3615>0,((AC3633-SUM($N3705:AB3705))/AC3615)*AC$15,0),AC3633*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AD3633<0,AD3633,IF(AD3615<1,AD3633,MAX(MIN(IF(AD3615>0,((AD3633-SUM($N3705:AC3705))/AD3615)*AD$15,0),AD3633*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AE3633<0,AE3633,IF(AE3615<1,AE3633,MAX(MIN(IF(AE3615>0,((AE3633-SUM($N3705:AD3705))/AE3615)*AE$15,0),AE3633*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AF3633<0,AF3633,IF(AF3615<1,AF3633,MAX(MIN(IF(AF3615>0,((AF3633-SUM($N3705:AE3705))/AF3615)*AF$15,0),AF3633*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AG3633<0,AG3633,IF(AG3615<1,AG3633,MAX(MIN(IF(AG3615>0,((AG3633-SUM($N3705:AF3705))/AG3615)*AG$15,0),AG3633*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AH3633<0,AH3633,IF(AH3615<1,AH3633,MAX(MIN(IF(AH3615>0,((AH3633-SUM($N3705:AG3705))/AH3615)*AH$15,0),AH3633*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AI3633<0,AI3633,IF(AI3615<1,AI3633,MAX(MIN(IF(AI3615>0,((AI3633-SUM($N3705:AH3705))/AI3615)*AI$15,0),AI3633*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AJ3633<0,AJ3633,IF(AJ3615<1,AJ3633,MAX(MIN(IF(AJ3615>0,((AJ3633-SUM($N3705:AI3705))/AJ3615)*AJ$15,0),AJ3633*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AK3633<0,AK3633,IF(AK3615<1,AK3633,MAX(MIN(IF(AK3615>0,((AK3633-SUM($N3705:AJ3705))/AK3615)*AK$15,0),AK3633*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AL3633<0,AL3633,IF(AL3615<1,AL3633,MAX(MIN(IF(AL3615>0,((AL3633-SUM($N3705:AK3705))/AL3615)*AL$15,0),AL3633*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AM3633<0,AM3633,IF(AM3615<1,AM3633,MAX(MIN(IF(AM3615>0,((AM3633-SUM($N3705:AL3705))/AM3615)*AM$15,0),AM3633*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AN3633<0,AN3633,IF(AN3615<1,AN3633,MAX(MIN(IF(AN3615>0,((AN3633-SUM($N3705:AM3705))/AN3615)*AN$15,0),AN3633*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AO3633<0,AO3633,IF(AO3615<1,AO3633,MAX(MIN(IF(AO3615>0,((AO3633-SUM($N3705:AN3705))/AO3615)*AO$15,0),AO3633*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AP3633<0,AP3633,IF(AP3615<1,AP3633,MAX(MIN(IF(AP3615>0,((AP3633-SUM($N3705:AO3705))/AP3615)*AP$15,0),AP3633*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AQ3633<0,AQ3633,IF(AQ3615<1,AQ3633,MAX(MIN(IF(AQ3615>0,((AQ3633-SUM($N3705:AP3705))/AQ3615)*AQ$15,0),AQ3633*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AR3633<0,AR3633,IF(AR3615<1,AR3633,MAX(MIN(IF(AR3615>0,((AR3633-SUM($N3705:AQ3705))/AR3615)*AR$15,0),AR3633*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AS3633<0,AS3633,IF(AS3615<1,AS3633,MAX(MIN(IF(AS3615>0,((AS3633-SUM($N3705:AR3705))/AS3615)*AS$15,0),AS3633*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AT3633<0,AT3633,IF(AT3615<1,AT3633,MAX(MIN(IF(AT3615>0,((AT3633-SUM($N3705:AS3705))/AT3615)*AT$15,0),AT3633*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AU3633<0,AU3633,IF(AU3615<1,AU3633,MAX(MIN(IF(AU3615>0,((AU3633-SUM($N3705:AT3705))/AU3615)*AU$15,0),AU3633*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AV3633<0,AV3633,IF(AV3615<1,AV3633,MAX(MIN(IF(AV3615>0,((AV3633-SUM($N3705:AU3705))/AV3615)*AV$15,0),AV3633*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AW3633<0,AW3633,IF(AW3615<1,AW3633,MAX(MIN(IF(AW3615>0,((AW3633-SUM($N3705:AV3705))/AW3615)*AW$15,0),AW3633*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AX3633<0,AX3633,IF(AX3615<1,AX3633,MAX(MIN(IF(AX3615>0,((AX3633-SUM($N3705:AW3705))/AX3615)*AX$15,0),AX3633*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AY3633<0,AY3633,IF(AY3615<1,AY3633,MAX(MIN(IF(AY3615>0,((AY3633-SUM($N3705:AX3705))/AY3615)*AY$15,0),AY3633*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(AZ3633<0,AZ3633,IF(AZ3615<1,AZ3633,MAX(MIN(IF(AZ3615>0,((AZ3633-SUM($N3705:AY3705))/AZ3615)*AZ$15,0),AZ3633*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BA3633<0,BA3633,IF(BA3615<1,BA3633,MAX(MIN(IF(BA3615>0,((BA3633-SUM($N3705:AZ3705))/BA3615)*BA$15,0),BA3633*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BB3633<0,BB3633,IF(BB3615<1,BB3633,MAX(MIN(IF(BB3615>0,((BB3633-SUM($N3705:BA3705))/BB3615)*BB$15,0),BB3633*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BC3633<0,BC3633,IF(BC3615<1,BC3633,MAX(MIN(IF(BC3615>0,((BC3633-SUM($N3705:BB3705))/BC3615)*BC$15,0),BC3633*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BD3633<0,BD3633,IF(BD3615<1,BD3633,MAX(MIN(IF(BD3615>0,((BD3633-SUM($N3705:BC3705))/BD3615)*BD$15,0),BD3633*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BE3633<0,BE3633,IF(BE3615<1,BE3633,MAX(MIN(IF(BE3615>0,((BE3633-SUM($N3705:BD3705))/BE3615)*BE$15,0),BE3633*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BF3633<0,BF3633,IF(BF3615<1,BF3633,MAX(MIN(IF(BF3615>0,((BF3633-SUM($N3705:BE3705))/BF3615)*BF$15,0),BF3633*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BG3633<0,BG3633,IF(BG3615<1,BG3633,MAX(MIN(IF(BG3615>0,((BG3633-SUM($N3705:BF3705))/BG3615)*BG$15,0),BG3633*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BH3633<0,BH3633,IF(BH3615<1,BH3633,MAX(MIN(IF(BH3615>0,((BH3633-SUM($N3705:BG3705))/BH3615)*BH$15,0),BH3633*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BI3633<0,BI3633,IF(BI3615<1,BI3633,MAX(MIN(IF(BI3615>0,((BI3633-SUM($N3705:BH3705))/BI3615)*BI$15,0),BI3633*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BJ3633<0,BJ3633,IF(BJ3615<1,BJ3633,MAX(MIN(IF(BJ3615>0,((BJ3633-SUM($N3705:BI3705))/BJ3615)*BJ$15,0),BJ3633*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BK3633<0,BK3633,IF(BK3615<1,BK3633,MAX(MIN(IF(BK3615>0,((BK3633-SUM($N3705:BJ3705))/BK3615)*BK$15,0),BK3633*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(BL3633<0,BL3633,IF(BL3615<1,BL3633,MAX(MIN(IF(BL3615>0,((BL3633-SUM($N3705:BK3705))/BL3615)*BL$15,0),BL3633*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3690},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3693},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3697},null,null,"Buildings"]
[{"$f":"ROW()","v":3700},null,null,"Vehicle"]
[{"$f":"ROW()","v":3704},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3710},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,{"$f":"O3620+O3638+O3656+O3674 + O3692","v":0},0,0,0,0,{"$f":"T3620+T3638+T3656+T3674 + T3692","v":0},0,{"$f":"V3620+V3638+V3656+V3674 + V3692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3620+AI3638+AI3656+AI3674 + AI3692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3620+AV3638+AV3656+AV3674 + AV3692","v":0},0,0,0,0,0,{"$f":"BB3620+BB3638+BB3656+BB3674 + BB3692","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3711},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,31.415052093848129,30.620660394461385,29.826268695074642,29.031876995687899,28.237485296301156,{"$f":"O3621+O3639+O3657+O3675 + O3693","v":27.733244487438636},27.229003678576117,26.724762869713597,26.220522060851078,25.716281251988558,{"$f":"T3621+T3639+T3657+T3675 + T3693","v":25.212040443126039},24.70779963426352,{"$f":"V3621+V3639+V3657+V3675 + V3693","v":24.203558825401},23.699318016538481,23.195077207675961,22.690836398813442,22.186595589950922,21.682354781088403,21.178113972225884,20.673873163363364,20.169632354500845,19.665391545638325,19.161150736775802,18.656909927913283,18.152669119050763,{"$f":"AI3621+AI3639+AI3657+AI3675 + AI3693","v":17.648428310188244},17.144187501325725,16.639946692463202,16.135705883600679,15.631465074738157,15.127224265875636,14.622983457013115,14.118742648150594,13.614501839288073,13.110261030425551,12.60602022156303,12.101779412700509,11.597538603837988,{"$f":"AV3621+AV3639+AV3657+AV3675 + AV3693","v":11.093297794975467},10.589056986112945,10.084816177250424,9.5805753683879029,9.0763345595253817,8.5720937506628605,{"$f":"BB3621+BB3639+BB3657+BB3675 + BB3693","v":8.0678529418003393},7.5636121329378181,7.0593713240752969,6.5551305152127757,6.0508897063502545,5.5466488974877333,5.0424080886252121,4.5381672797626909,4.0339264709001696,3.5296856620376484,3.0254448531751272]
[{"$f":"ROW()","v":3714},null,null,"Secondary Gate Stations",null,null,null,null,null,8.3258675656996586E-2,8.1337686613420973E-2,7.941669756984536E-2,7.7495708526269746E-2,7.5574719482694133E-2,{"$f":"O3624+O3642+O3660+O3678 + O3696","v":7.3475421719285963E-2},7.1376123955877793E-2,6.9276826192469623E-2,6.7177528429061453E-2,6.5078230665653283E-2,{"$f":"T3624+T3642+T3660+T3678 + T3696","v":6.2978932902245113E-2},6.0879635138836943E-2,{"$f":"V3624+V3642+V3660+V3678 + V3696","v":5.8780337375428773E-2},5.6681039612020603E-2,5.4581741848612433E-2,5.2482444085204263E-2,5.0383146321796093E-2,4.8283848558387923E-2,4.6184550794979753E-2,4.4085253031571583E-2,4.1985955268163414E-2,3.9886657504755244E-2,3.7787359741347074E-2,3.5688061977938904E-2,3.3588764214530734E-2,{"$f":"AI3624+AI3642+AI3660+AI3678 + AI3696","v":3.1489466451122564E-2},2.9390168687714394E-2,2.7290870924306224E-2,2.5191573160898054E-2,2.3092275397489884E-2,2.0992977634081714E-2,1.8893679870673544E-2,1.6794382107265374E-2,1.4695084343857202E-2,1.259578658044903E-2,1.0496488817040859E-2,8.3971910536326869E-3,6.2978932902245151E-3,{"$f":"AV3624+AV3642+AV3660+AV3678 + AV3696","v":4.1985955268163434E-3},2.0992977634081717E-3,0,0,0,0,{"$f":"BB3624+BB3642+BB3660+BB3678 + BB3696","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3717},null,null,"Equipment & Vehicles",null,null,null,null,null,1.0576593921244282,0.96540147824580269,0.87314356436717722,0.78088565048855174,0.68862773660992627,{"$f":"O3627+O3645+O3663+O3681 + O3699","v":0.57385644717493856},0.45908515773995084,0.34431386830496313,0.22954257886997542,0.11477128943498771,{"$f":"T3627+T3645+T3663+T3681 + T3699","v":0},0,{"$f":"V3627+V3645+V3663+V3681 + V3699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3627+AI3645+AI3663+AI3681 + AI3699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3627+AV3645+AV3663+AV3681 + AV3699","v":0},0,0,0,0,0,{"$f":"BB3627+BB3645+BB3663+BB3681 + BB3699","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3721},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,{"$f":"O3631+O3649+O3667+O3685 + O3703","v":0},0,0,0,0,{"$f":"T3631+T3649+T3667+T3685 + T3703","v":0},0,{"$f":"V3631+V3649+V3667+V3685 + V3703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3631+AI3649+AI3667+AI3685 + AI3703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3631+AV3649+AV3667+AV3685 + AV3703","v":0},0,0,0,0,0,{"$f":"BB3631+BB3649+BB3667+BB3685 + BB3703","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3724},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3708:J3723)","v":70.770153775769487},66.190835512607762,61.61151724944601,57.032198986284271,52.45288072312254,54.613938885224755,52.733626466090961,50.853314046957173,48.973001627823365,47.092689208689578,{"$f":"SUM(T3708:T3723)","v":45.212376789555776},43.656440080863746,{"$f":"SUM(V3708:V3723)","v":42.100503372171708},40.544566663479678,38.988629954787648,37.43269324609561,35.876756537403573,34.320819828711549,32.764883120019512,31.208946411327485,29.653009702635448,28.097072993943417,26.541136285251383,24.985199576559349,23.429262867867319,{"$f":"SUM(AI3708:AI3723)","v":21.873326159175285},21.252527278684394,20.631728398193506,20.010929517702611,19.390130637211726,18.769331756720835,18.148532876229943,17.527733995739059,16.906935115248164,16.286136234757279,15.665337354266388,15.044538473775498,14.42373959328461,{"$f":"SUM(AV3708:AV3723)","v":13.80294071279372},13.182141832302831,12.561342951811941,11.989041280761821,11.4167396097117,10.84443793866158,{"$f":"SUM(BB3708:BB3723)","v":10.272136267611458},9.6998345965613382,9.1275329255112165,8.5552312544610949,7.9829295834109759,7.4106279123608552,6.8383262413107344,6.2660245702606137,5.6937228992104929,5.1214212281603722,4.5491195571102514]
[{"$f":"ROW()","v":3728},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$67","v":60},{"$f":"(L3728-L$15)*(L3728>M$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":3731},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$70","v":60},{"$f":"(L3731-L$15)*(L3731>M$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":3734},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},{"$f":"(L3734-L$15)*(L3734>M$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3735},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},{"$f":"(L3735-L$15)*(L3735>M$15)","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3738},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$77","v":5},{"$f":"(L3738-L$15)*(L3738>M$15)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3742},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},{"$f":"(L3742-L$15)*(L3742>M$15)","v":64.842397093868115},63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115,14.842397093868115,13.842397093868115]
[{"$f":"ROW()","v":3745},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"K3835","v":4.7255864221599344},{"$f":"L3835","v":4.6848561520813714},{"$f":"M3835","v":4.6441258820028084},{"$f":"N3835","v":4.6033956119242454},{"$f":"O3835","v":4.5436112533278266},{"$f":"P3835","v":4.4838268947314077},{"$f":"Q3835","v":4.4240425361349889},{"$f":"R3835","v":4.36425817753857},{"$f":"S3835","v":4.3044738189421512},{"$f":"T3835","v":4.2446894603457324},{"$f":"U3835","v":4.1849051017493135},{"$f":"V3835","v":4.1251207431528947},{"$f":"W3835","v":4.0653363845564758},{"$f":"X3835","v":4.005552025960057},{"$f":"Y3835","v":3.9457676673636382},{"$f":"Z3835","v":3.8859833087672193},{"$f":"AA3835","v":3.8261989501708005},{"$f":"AB3835","v":3.7664145915743816},{"$f":"AC3835","v":3.7066302329779628},{"$f":"AD3835","v":3.646845874381544},{"$f":"AE3835","v":3.5870615157851251},{"$f":"AF3835","v":3.5272771571887063},{"$f":"AG3835","v":3.4674927985922874},{"$f":"AH3835","v":3.4077084399958686},{"$f":"AI3835","v":3.3479240813994497},{"$f":"AJ3835","v":3.2881397228030309},{"$f":"AK3835","v":3.2283553642066121},{"$f":"AL3835","v":3.1685710056101932},{"$f":"AM3835","v":3.1087866470137744},{"$f":"AN3835","v":3.0490022884173555},{"$f":"AO3835","v":2.9892179298209367},{"$f":"AP3835","v":2.9294335712245179},{"$f":"AQ3835","v":2.869649212628099},{"$f":"AR3835","v":2.8098648540316802},{"$f":"AS3835","v":2.7500804954352613},{"$f":"AT3835","v":2.6902961368388425},{"$f":"AU3835","v":2.6305117782424237},{"$f":"AV3835","v":2.5707274196460048},{"$f":"AW3835","v":2.510943061049586},{"$f":"AX3835","v":2.4511587024531671},{"$f":"AY3835","v":2.3913743438567483},{"$f":"AZ3835","v":2.3315899852603295},{"$f":"BA3835","v":2.2718056266639106},{"$f":"BB3835","v":2.2120212680674918},{"$f":"BC3835","v":2.1522369094710729},{"$f":"BD3835","v":2.0924525508746541},{"$f":"BE3835","v":2.0326681922782353},{"$f":"BF3835","v":1.9728838336818166},{"$f":"BG3835","v":1.913099475085398},{"$f":"BH3835","v":1.8533151164889794},{"$f":"BI3835","v":1.7935307578925608},{"$f":"BJ3835","v":1.7337463992961422},{"$f":"BK3835","v":1.6739620406997235}]
[{"$f":"ROW()","v":3748},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,37.419634362489695,36.770861181638892,36.122088000788089,35.473314819937286,34.850975963447155,34.228637106957024,33.606298250466899,32.983959393976775,32.361620537486644,31.739281680996516,31.116942824506388,30.494603968016261,29.872265111526133,29.249926255036005,28.627587398545877,28.00524854205575,27.382909685565622,26.760570829075494,26.138231972585366,25.515893116095238,24.893554259605111,24.271215403114983,23.648876546624855,23.026537690134727,22.4041988336446,21.781859977154472,21.159521120664344,20.537182264174216,19.914843407684089,19.292504551193961,18.670165694703833,18.047826838213705,17.425487981723577,16.80314912523345,16.180810268743322,15.558471412253194,14.936132555763066,14.313793699272939,13.691454842782811,13.069115986292683,12.446777129802555,11.824438273312428,11.2020994168223,10.579760560332172,9.9574217038420443,9.3350828473519165,8.7127439908617887,8.090405134371661,7.4680662778815332,6.8457274213914054,6.2233885649012777,5.6010497084111499,4.9787108519210221]
[{"$f":"ROW()","v":3752},null,null,"Buildings",null,null,null,null,null,null,null,0.33480925383347071,0.32455830405635683,0.31430735427924295,0.30405640450212906,0.29583866383990937,0.28762092317768967,0.27940318251546997,0.27118544185325028,0.26296770119103058,0.25474996052881088,0.24653221986659118,0.23831447920437149,0.23009673854215179,0.22187899787993209,0.2136612572177124,0.2054435165554927,0.197225775893273,0.18900803523105331,0.18079029456883361,0.17257255390661391,0.16435481324439422,0.15613707258217452,0.14791933191995482,0.1397015912577351,0.13148385059551537,0.12326610993329566,0.11504836927107595,0.10683062860885624,9.8612887946636529E-2,9.0395147284416819E-2,8.2177406622197108E-2,7.3959665959977397E-2,6.5741925297757686E-2,5.7524184635537975E-2,4.9306443973318265E-2,4.1088703311098554E-2,3.2870962648878843E-2,2.4653221986659132E-2,1.6435481324439422E-2,8.2177406622197108E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3755},null,null,"Vehicle",null,null,null,null,null,null,null,1.9993564455889365,1.450937446455576,0.90251844732221542,0.35409944818885486,0.30351381273330419,0.25292817727775352,0.20234254182220282,0.15175690636665212,0.10117127091110142,5.0585635455550712E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3758},null,null,"FRC",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3759},null,null,"Land",null,null,null,null,null,null,null,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4]
["Capex"]
[{"$f":"ROW()","v":3766},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$644","v":37.419634362489695}]
[{"$f":"ROW()","v":3769},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$647","v":0}]
[{"$f":"ROW()","v":3772},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$650","v":0.80076855542285263}]
[{"$f":"ROW()","v":3776},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$654","v":0}]
[{"$f":"ROW()","v":3779},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3763:K3778)","v":83.576604021700874}]
[{"$f":"ROW()","v":3782},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$660","v":0}]
[{"$f":"ROW()","v":3783},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$661","v":0}]
[{"$f":"ROW()","v":3786},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$664","v":0}]
[{"$f":"ROW()","v":3790},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$668","v":0}]
[{"$f":"ROW()","v":3793},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$671","v":0}]
[{"$f":"ROW()","v":3796},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$674","v":0}]
[{"$f":"ROW()","v":3800},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1100","v":0},{"$f":"-'PTRM expenditure'!$L1100","v":0},{"$f":"-'PTRM expenditure'!$L1100","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(O3746<0,O3746,IF(O3728<1,O3746,MAX(MIN(IF(O3728>0,((O3746-SUM($N3818:N3818))/O3728)*O$15,0),O3746*O$15),0))))*$K$6","v":0.17982079541632315},{"$f":"-IF($D3800=\"Land\",0,IF(P3746<0,P3746,IF(P3728<1,P3746,MAX(MIN(IF(P3728>0,((P3746-SUM($N3818:O3818))/P3728)*P$15,0),P3746*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(Q3746<0,Q3746,IF(Q3728<1,Q3746,MAX(MIN(IF(Q3728>0,((Q3746-SUM($N3818:P3818))/Q3728)*Q$15,0),Q3746*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(R3746<0,R3746,IF(R3728<1,R3746,MAX(MIN(IF(R3728>0,((R3746-SUM($N3818:Q3818))/R3728)*R$15,0),R3746*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(S3746<0,S3746,IF(S3728<1,S3746,MAX(MIN(IF(S3728>0,((S3746-SUM($N3818:R3818))/S3728)*S$15,0),S3746*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(T3746<0,T3746,IF(T3728<1,T3746,MAX(MIN(IF(T3728>0,((T3746-SUM($N3818:S3818))/T3728)*T$15,0),T3746*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(U3746<0,U3746,IF(U3728<1,U3746,MAX(MIN(IF(U3728>0,((U3746-SUM($N3818:T3818))/U3728)*U$15,0),U3746*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(V3746<0,V3746,IF(V3728<1,V3746,MAX(MIN(IF(V3728>0,((V3746-SUM($N3818:U3818))/V3728)*V$15,0),V3746*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(W3746<0,W3746,IF(W3728<1,W3746,MAX(MIN(IF(W3728>0,((W3746-SUM($N3818:V3818))/W3728)*W$15,0),W3746*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(X3746<0,X3746,IF(X3728<1,X3746,MAX(MIN(IF(X3728>0,((X3746-SUM($N3818:W3818))/X3728)*X$15,0),X3746*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(Y3746<0,Y3746,IF(Y3728<1,Y3746,MAX(MIN(IF(Y3728>0,((Y3746-SUM($N3818:X3818))/Y3728)*Y$15,0),Y3746*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(Z3746<0,Z3746,IF(Z3728<1,Z3746,MAX(MIN(IF(Z3728>0,((Z3746-SUM($N3818:Y3818))/Z3728)*Z$15,0),Z3746*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AA3746<0,AA3746,IF(AA3728<1,AA3746,MAX(MIN(IF(AA3728>0,((AA3746-SUM($N3818:Z3818))/AA3728)*AA$15,0),AA3746*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AB3746<0,AB3746,IF(AB3728<1,AB3746,MAX(MIN(IF(AB3728>0,((AB3746-SUM($N3818:AA3818))/AB3728)*AB$15,0),AB3746*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AC3746<0,AC3746,IF(AC3728<1,AC3746,MAX(MIN(IF(AC3728>0,((AC3746-SUM($N3818:AB3818))/AC3728)*AC$15,0),AC3746*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AD3746<0,AD3746,IF(AD3728<1,AD3746,MAX(MIN(IF(AD3728>0,((AD3746-SUM($N3818:AC3818))/AD3728)*AD$15,0),AD3746*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AE3746<0,AE3746,IF(AE3728<1,AE3746,MAX(MIN(IF(AE3728>0,((AE3746-SUM($N3818:AD3818))/AE3728)*AE$15,0),AE3746*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AF3746<0,AF3746,IF(AF3728<1,AF3746,MAX(MIN(IF(AF3728>0,((AF3746-SUM($N3818:AE3818))/AF3728)*AF$15,0),AF3746*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AG3746<0,AG3746,IF(AG3728<1,AG3746,MAX(MIN(IF(AG3728>0,((AG3746-SUM($N3818:AF3818))/AG3728)*AG$15,0),AG3746*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AH3746<0,AH3746,IF(AH3728<1,AH3746,MAX(MIN(IF(AH3728>0,((AH3746-SUM($N3818:AG3818))/AH3728)*AH$15,0),AH3746*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AI3746<0,AI3746,IF(AI3728<1,AI3746,MAX(MIN(IF(AI3728>0,((AI3746-SUM($N3818:AH3818))/AI3728)*AI$15,0),AI3746*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AJ3746<0,AJ3746,IF(AJ3728<1,AJ3746,MAX(MIN(IF(AJ3728>0,((AJ3746-SUM($N3818:AI3818))/AJ3728)*AJ$15,0),AJ3746*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AK3746<0,AK3746,IF(AK3728<1,AK3746,MAX(MIN(IF(AK3728>0,((AK3746-SUM($N3818:AJ3818))/AK3728)*AK$15,0),AK3746*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AL3746<0,AL3746,IF(AL3728<1,AL3746,MAX(MIN(IF(AL3728>0,((AL3746-SUM($N3818:AK3818))/AL3728)*AL$15,0),AL3746*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AM3746<0,AM3746,IF(AM3728<1,AM3746,MAX(MIN(IF(AM3728>0,((AM3746-SUM($N3818:AL3818))/AM3728)*AM$15,0),AM3746*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AN3746<0,AN3746,IF(AN3728<1,AN3746,MAX(MIN(IF(AN3728>0,((AN3746-SUM($N3818:AM3818))/AN3728)*AN$15,0),AN3746*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AO3746<0,AO3746,IF(AO3728<1,AO3746,MAX(MIN(IF(AO3728>0,((AO3746-SUM($N3818:AN3818))/AO3728)*AO$15,0),AO3746*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AP3746<0,AP3746,IF(AP3728<1,AP3746,MAX(MIN(IF(AP3728>0,((AP3746-SUM($N3818:AO3818))/AP3728)*AP$15,0),AP3746*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AQ3746<0,AQ3746,IF(AQ3728<1,AQ3746,MAX(MIN(IF(AQ3728>0,((AQ3746-SUM($N3818:AP3818))/AQ3728)*AQ$15,0),AQ3746*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AR3746<0,AR3746,IF(AR3728<1,AR3746,MAX(MIN(IF(AR3728>0,((AR3746-SUM($N3818:AQ3818))/AR3728)*AR$15,0),AR3746*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AS3746<0,AS3746,IF(AS3728<1,AS3746,MAX(MIN(IF(AS3728>0,((AS3746-SUM($N3818:AR3818))/AS3728)*AS$15,0),AS3746*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AT3746<0,AT3746,IF(AT3728<1,AT3746,MAX(MIN(IF(AT3728>0,((AT3746-SUM($N3818:AS3818))/AT3728)*AT$15,0),AT3746*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AU3746<0,AU3746,IF(AU3728<1,AU3746,MAX(MIN(IF(AU3728>0,((AU3746-SUM($N3818:AT3818))/AU3728)*AU$15,0),AU3746*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AV3746<0,AV3746,IF(AV3728<1,AV3746,MAX(MIN(IF(AV3728>0,((AV3746-SUM($N3818:AU3818))/AV3728)*AV$15,0),AV3746*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AW3746<0,AW3746,IF(AW3728<1,AW3746,MAX(MIN(IF(AW3728>0,((AW3746-SUM($N3818:AV3818))/AW3728)*AW$15,0),AW3746*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AX3746<0,AX3746,IF(AX3728<1,AX3746,MAX(MIN(IF(AX3728>0,((AX3746-SUM($N3818:AW3818))/AX3728)*AX$15,0),AX3746*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AY3746<0,AY3746,IF(AY3728<1,AY3746,MAX(MIN(IF(AY3728>0,((AY3746-SUM($N3818:AX3818))/AY3728)*AY$15,0),AY3746*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(AZ3746<0,AZ3746,IF(AZ3728<1,AZ3746,MAX(MIN(IF(AZ3728>0,((AZ3746-SUM($N3818:AY3818))/AZ3728)*AZ$15,0),AZ3746*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BA3746<0,BA3746,IF(BA3728<1,BA3746,MAX(MIN(IF(BA3728>0,((BA3746-SUM($N3818:AZ3818))/BA3728)*BA$15,0),BA3746*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BB3746<0,BB3746,IF(BB3728<1,BB3746,MAX(MIN(IF(BB3728>0,((BB3746-SUM($N3818:BA3818))/BB3728)*BB$15,0),BB3746*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BC3746<0,BC3746,IF(BC3728<1,BC3746,MAX(MIN(IF(BC3728>0,((BC3746-SUM($N3818:BB3818))/BC3728)*BC$15,0),BC3746*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BD3746<0,BD3746,IF(BD3728<1,BD3746,MAX(MIN(IF(BD3728>0,((BD3746-SUM($N3818:BC3818))/BD3728)*BD$15,0),BD3746*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BE3746<0,BE3746,IF(BE3728<1,BE3746,MAX(MIN(IF(BE3728>0,((BE3746-SUM($N3818:BD3818))/BE3728)*BE$15,0),BE3746*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BF3746<0,BF3746,IF(BF3728<1,BF3746,MAX(MIN(IF(BF3728>0,((BF3746-SUM($N3818:BE3818))/BF3728)*BF$15,0),BF3746*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BG3746<0,BG3746,IF(BG3728<1,BG3746,MAX(MIN(IF(BG3728>0,((BG3746-SUM($N3818:BF3818))/BG3728)*BG$15,0),BG3746*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BH3746<0,BH3746,IF(BH3728<1,BH3746,MAX(MIN(IF(BH3728>0,((BH3746-SUM($N3818:BG3818))/BH3728)*BH$15,0),BH3746*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BI3746<0,BI3746,IF(BI3728<1,BI3746,MAX(MIN(IF(BI3728>0,((BI3746-SUM($N3818:BH3818))/BI3728)*BI$15,0),BI3746*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BJ3746<0,BJ3746,IF(BJ3728<1,BJ3746,MAX(MIN(IF(BJ3728>0,((BJ3746-SUM($N3818:BI3818))/BJ3728)*BJ$15,0),BJ3746*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BK3746<0,BK3746,IF(BK3728<1,BK3746,MAX(MIN(IF(BK3728>0,((BK3746-SUM($N3818:BJ3818))/BK3728)*BK$15,0),BK3746*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(BL3746<0,BL3746,IF(BL3728<1,BL3746,MAX(MIN(IF(BL3728>0,((BL3746-SUM($N3818:BK3818))/BL3728)*BL$15,0),BL3746*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3803},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1103","v":0},{"$f":"-'PTRM expenditure'!$L1103","v":0},{"$f":"-'PTRM expenditure'!$L1103","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(O3749<0,O3749,IF(O3731<1,O3749,MAX(MIN(IF(O3731>0,((O3749-SUM($N3821:N3821))/O3731)*O$15,0),O3749*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(P3749<0,P3749,IF(P3731<1,P3749,MAX(MIN(IF(P3731>0,((P3749-SUM($N3821:O3821))/P3731)*P$15,0),P3749*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(Q3749<0,Q3749,IF(Q3731<1,Q3749,MAX(MIN(IF(Q3731>0,((Q3749-SUM($N3821:P3821))/Q3731)*Q$15,0),Q3749*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(R3749<0,R3749,IF(R3731<1,R3749,MAX(MIN(IF(R3731>0,((R3749-SUM($N3821:Q3821))/R3731)*R$15,0),R3749*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(S3749<0,S3749,IF(S3731<1,S3749,MAX(MIN(IF(S3731>0,((S3749-SUM($N3821:R3821))/S3731)*S$15,0),S3749*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(T3749<0,T3749,IF(T3731<1,T3749,MAX(MIN(IF(T3731>0,((T3749-SUM($N3821:S3821))/T3731)*T$15,0),T3749*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(U3749<0,U3749,IF(U3731<1,U3749,MAX(MIN(IF(U3731>0,((U3749-SUM($N3821:T3821))/U3731)*U$15,0),U3749*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(V3749<0,V3749,IF(V3731<1,V3749,MAX(MIN(IF(V3731>0,((V3749-SUM($N3821:U3821))/V3731)*V$15,0),V3749*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(W3749<0,W3749,IF(W3731<1,W3749,MAX(MIN(IF(W3731>0,((W3749-SUM($N3821:V3821))/W3731)*W$15,0),W3749*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(X3749<0,X3749,IF(X3731<1,X3749,MAX(MIN(IF(X3731>0,((X3749-SUM($N3821:W3821))/X3731)*X$15,0),X3749*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(Y3749<0,Y3749,IF(Y3731<1,Y3749,MAX(MIN(IF(Y3731>0,((Y3749-SUM($N3821:X3821))/Y3731)*Y$15,0),Y3749*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(Z3749<0,Z3749,IF(Z3731<1,Z3749,MAX(MIN(IF(Z3731>0,((Z3749-SUM($N3821:Y3821))/Z3731)*Z$15,0),Z3749*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AA3749<0,AA3749,IF(AA3731<1,AA3749,MAX(MIN(IF(AA3731>0,((AA3749-SUM($N3821:Z3821))/AA3731)*AA$15,0),AA3749*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AB3749<0,AB3749,IF(AB3731<1,AB3749,MAX(MIN(IF(AB3731>0,((AB3749-SUM($N3821:AA3821))/AB3731)*AB$15,0),AB3749*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AC3749<0,AC3749,IF(AC3731<1,AC3749,MAX(MIN(IF(AC3731>0,((AC3749-SUM($N3821:AB3821))/AC3731)*AC$15,0),AC3749*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AD3749<0,AD3749,IF(AD3731<1,AD3749,MAX(MIN(IF(AD3731>0,((AD3749-SUM($N3821:AC3821))/AD3731)*AD$15,0),AD3749*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AE3749<0,AE3749,IF(AE3731<1,AE3749,MAX(MIN(IF(AE3731>0,((AE3749-SUM($N3821:AD3821))/AE3731)*AE$15,0),AE3749*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AF3749<0,AF3749,IF(AF3731<1,AF3749,MAX(MIN(IF(AF3731>0,((AF3749-SUM($N3821:AE3821))/AF3731)*AF$15,0),AF3749*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AG3749<0,AG3749,IF(AG3731<1,AG3749,MAX(MIN(IF(AG3731>0,((AG3749-SUM($N3821:AF3821))/AG3731)*AG$15,0),AG3749*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AH3749<0,AH3749,IF(AH3731<1,AH3749,MAX(MIN(IF(AH3731>0,((AH3749-SUM($N3821:AG3821))/AH3731)*AH$15,0),AH3749*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AI3749<0,AI3749,IF(AI3731<1,AI3749,MAX(MIN(IF(AI3731>0,((AI3749-SUM($N3821:AH3821))/AI3731)*AI$15,0),AI3749*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AJ3749<0,AJ3749,IF(AJ3731<1,AJ3749,MAX(MIN(IF(AJ3731>0,((AJ3749-SUM($N3821:AI3821))/AJ3731)*AJ$15,0),AJ3749*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AK3749<0,AK3749,IF(AK3731<1,AK3749,MAX(MIN(IF(AK3731>0,((AK3749-SUM($N3821:AJ3821))/AK3731)*AK$15,0),AK3749*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AL3749<0,AL3749,IF(AL3731<1,AL3749,MAX(MIN(IF(AL3731>0,((AL3749-SUM($N3821:AK3821))/AL3731)*AL$15,0),AL3749*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AM3749<0,AM3749,IF(AM3731<1,AM3749,MAX(MIN(IF(AM3731>0,((AM3749-SUM($N3821:AL3821))/AM3731)*AM$15,0),AM3749*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AN3749<0,AN3749,IF(AN3731<1,AN3749,MAX(MIN(IF(AN3731>0,((AN3749-SUM($N3821:AM3821))/AN3731)*AN$15,0),AN3749*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AO3749<0,AO3749,IF(AO3731<1,AO3749,MAX(MIN(IF(AO3731>0,((AO3749-SUM($N3821:AN3821))/AO3731)*AO$15,0),AO3749*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AP3749<0,AP3749,IF(AP3731<1,AP3749,MAX(MIN(IF(AP3731>0,((AP3749-SUM($N3821:AO3821))/AP3731)*AP$15,0),AP3749*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AQ3749<0,AQ3749,IF(AQ3731<1,AQ3749,MAX(MIN(IF(AQ3731>0,((AQ3749-SUM($N3821:AP3821))/AQ3731)*AQ$15,0),AQ3749*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AR3749<0,AR3749,IF(AR3731<1,AR3749,MAX(MIN(IF(AR3731>0,((AR3749-SUM($N3821:AQ3821))/AR3731)*AR$15,0),AR3749*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AS3749<0,AS3749,IF(AS3731<1,AS3749,MAX(MIN(IF(AS3731>0,((AS3749-SUM($N3821:AR3821))/AS3731)*AS$15,0),AS3749*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AT3749<0,AT3749,IF(AT3731<1,AT3749,MAX(MIN(IF(AT3731>0,((AT3749-SUM($N3821:AS3821))/AT3731)*AT$15,0),AT3749*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AU3749<0,AU3749,IF(AU3731<1,AU3749,MAX(MIN(IF(AU3731>0,((AU3749-SUM($N3821:AT3821))/AU3731)*AU$15,0),AU3749*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AV3749<0,AV3749,IF(AV3731<1,AV3749,MAX(MIN(IF(AV3731>0,((AV3749-SUM($N3821:AU3821))/AV3731)*AV$15,0),AV3749*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AW3749<0,AW3749,IF(AW3731<1,AW3749,MAX(MIN(IF(AW3731>0,((AW3749-SUM($N3821:AV3821))/AW3731)*AW$15,0),AW3749*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AX3749<0,AX3749,IF(AX3731<1,AX3749,MAX(MIN(IF(AX3731>0,((AX3749-SUM($N3821:AW3821))/AX3731)*AX$15,0),AX3749*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AY3749<0,AY3749,IF(AY3731<1,AY3749,MAX(MIN(IF(AY3731>0,((AY3749-SUM($N3821:AX3821))/AY3731)*AY$15,0),AY3749*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(AZ3749<0,AZ3749,IF(AZ3731<1,AZ3749,MAX(MIN(IF(AZ3731>0,((AZ3749-SUM($N3821:AY3821))/AZ3731)*AZ$15,0),AZ3749*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BA3749<0,BA3749,IF(BA3731<1,BA3749,MAX(MIN(IF(BA3731>0,((BA3749-SUM($N3821:AZ3821))/BA3731)*BA$15,0),BA3749*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BB3749<0,BB3749,IF(BB3731<1,BB3749,MAX(MIN(IF(BB3731>0,((BB3749-SUM($N3821:BA3821))/BB3731)*BB$15,0),BB3749*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BC3749<0,BC3749,IF(BC3731<1,BC3749,MAX(MIN(IF(BC3731>0,((BC3749-SUM($N3821:BB3821))/BC3731)*BC$15,0),BC3749*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BD3749<0,BD3749,IF(BD3731<1,BD3749,MAX(MIN(IF(BD3731>0,((BD3749-SUM($N3821:BC3821))/BD3731)*BD$15,0),BD3749*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BE3749<0,BE3749,IF(BE3731<1,BE3749,MAX(MIN(IF(BE3731>0,((BE3749-SUM($N3821:BD3821))/BE3731)*BE$15,0),BE3749*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BF3749<0,BF3749,IF(BF3731<1,BF3749,MAX(MIN(IF(BF3731>0,((BF3749-SUM($N3821:BE3821))/BF3731)*BF$15,0),BF3749*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BG3749<0,BG3749,IF(BG3731<1,BG3749,MAX(MIN(IF(BG3731>0,((BG3749-SUM($N3821:BF3821))/BG3731)*BG$15,0),BG3749*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BH3749<0,BH3749,IF(BH3731<1,BH3749,MAX(MIN(IF(BH3731>0,((BH3749-SUM($N3821:BG3821))/BH3731)*BH$15,0),BH3749*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BI3749<0,BI3749,IF(BI3731<1,BI3749,MAX(MIN(IF(BI3731>0,((BI3749-SUM($N3821:BH3821))/BI3731)*BI$15,0),BI3749*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BJ3749<0,BJ3749,IF(BJ3731<1,BJ3749,MAX(MIN(IF(BJ3731>0,((BJ3749-SUM($N3821:BI3821))/BJ3731)*BJ$15,0),BJ3749*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BK3749<0,BK3749,IF(BK3731<1,BK3749,MAX(MIN(IF(BK3731>0,((BK3749-SUM($N3821:BJ3821))/BK3731)*BK$15,0),BK3749*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(BL3749<0,BL3749,IF(BL3731<1,BL3749,MAX(MIN(IF(BL3731>0,((BL3749-SUM($N3821:BK3821))/BL3731)*BL$15,0),BL3749*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3804},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1104","v":-2.201944290776987E-2},{"$f":"-'PTRM expenditure'!$L1104","v":-2.201944290776987E-2},{"$f":"-'PTRM expenditure'!$L1104","v":-2.201944290776987E-2},{"$f":"-IF($D3804=\"Land\",0,IF(O3750<0,O3750,IF(O3732<1,O3750,MAX(MIN(IF(O3732>0,((O3750-SUM($N3822:N3822))/O3732)*O$15,0),O3750*O$15),0))))*$K$6","v":-3.1127094664303953E-2},{"$f":"-IF($D3804=\"Land\",0,IF(P3750<0,P3750,IF(P3732<1,P3750,MAX(MIN(IF(P3732>0,((P3750-SUM($N3822:O3822))/P3732)*P$15,0),P3750*P$15),0))))*$K$6","v":-3.1127094664303953E-2},{"$f":"-IF($D3804=\"Land\",0,IF(Q3750<0,Q3750,IF(Q3732<1,Q3750,MAX(MIN(IF(Q3732>0,((Q3750-SUM($N3822:P3822))/Q3732)*Q$15,0),Q3750*Q$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(R3750<0,R3750,IF(R3732<1,R3750,MAX(MIN(IF(R3732>0,((R3750-SUM($N3822:Q3822))/R3732)*R$15,0),R3750*R$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(S3750<0,S3750,IF(S3732<1,S3750,MAX(MIN(IF(S3732>0,((S3750-SUM($N3822:R3822))/S3732)*S$15,0),S3750*S$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(T3750<0,T3750,IF(T3732<1,T3750,MAX(MIN(IF(T3732>0,((T3750-SUM($N3822:S3822))/T3732)*T$15,0),T3750*T$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(U3750<0,U3750,IF(U3732<1,U3750,MAX(MIN(IF(U3732>0,((U3750-SUM($N3822:T3822))/U3732)*U$15,0),U3750*U$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(V3750<0,V3750,IF(V3732<1,V3750,MAX(MIN(IF(V3732>0,((V3750-SUM($N3822:U3822))/V3732)*V$15,0),V3750*V$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(W3750<0,W3750,IF(W3732<1,W3750,MAX(MIN(IF(W3732>0,((W3750-SUM($N3822:V3822))/W3732)*W$15,0),W3750*W$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(X3750<0,X3750,IF(X3732<1,X3750,MAX(MIN(IF(X3732>0,((X3750-SUM($N3822:W3822))/X3732)*X$15,0),X3750*X$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(Y3750<0,Y3750,IF(Y3732<1,Y3750,MAX(MIN(IF(Y3732>0,((Y3750-SUM($N3822:X3822))/Y3732)*Y$15,0),Y3750*Y$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(Z3750<0,Z3750,IF(Z3732<1,Z3750,MAX(MIN(IF(Z3732>0,((Z3750-SUM($N3822:Y3822))/Z3732)*Z$15,0),Z3750*Z$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AA3750<0,AA3750,IF(AA3732<1,AA3750,MAX(MIN(IF(AA3732>0,((AA3750-SUM($N3822:Z3822))/AA3732)*AA$15,0),AA3750*AA$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AB3750<0,AB3750,IF(AB3732<1,AB3750,MAX(MIN(IF(AB3732>0,((AB3750-SUM($N3822:AA3822))/AB3732)*AB$15,0),AB3750*AB$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AC3750<0,AC3750,IF(AC3732<1,AC3750,MAX(MIN(IF(AC3732>0,((AC3750-SUM($N3822:AB3822))/AC3732)*AC$15,0),AC3750*AC$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AD3750<0,AD3750,IF(AD3732<1,AD3750,MAX(MIN(IF(AD3732>0,((AD3750-SUM($N3822:AC3822))/AD3732)*AD$15,0),AD3750*AD$15),0))))*$K$6","v":-3.1127094664303964E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AE3750<0,AE3750,IF(AE3732<1,AE3750,MAX(MIN(IF(AE3732>0,((AE3750-SUM($N3822:AD3822))/AE3732)*AE$15,0),AE3750*AE$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AF3750<0,AF3750,IF(AF3732<1,AF3750,MAX(MIN(IF(AF3732>0,((AF3750-SUM($N3822:AE3822))/AF3732)*AF$15,0),AF3750*AF$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AG3750<0,AG3750,IF(AG3732<1,AG3750,MAX(MIN(IF(AG3732>0,((AG3750-SUM($N3822:AF3822))/AG3732)*AG$15,0),AG3750*AG$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AH3750<0,AH3750,IF(AH3732<1,AH3750,MAX(MIN(IF(AH3732>0,((AH3750-SUM($N3822:AG3822))/AH3732)*AH$15,0),AH3750*AH$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AI3750<0,AI3750,IF(AI3732<1,AI3750,MAX(MIN(IF(AI3732>0,((AI3750-SUM($N3822:AH3822))/AI3732)*AI$15,0),AI3750*AI$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AJ3750<0,AJ3750,IF(AJ3732<1,AJ3750,MAX(MIN(IF(AJ3732>0,((AJ3750-SUM($N3822:AI3822))/AJ3732)*AJ$15,0),AJ3750*AJ$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AK3750<0,AK3750,IF(AK3732<1,AK3750,MAX(MIN(IF(AK3732>0,((AK3750-SUM($N3822:AJ3822))/AK3732)*AK$15,0),AK3750*AK$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AL3750<0,AL3750,IF(AL3732<1,AL3750,MAX(MIN(IF(AL3732>0,((AL3750-SUM($N3822:AK3822))/AL3732)*AL$15,0),AL3750*AL$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AM3750<0,AM3750,IF(AM3732<1,AM3750,MAX(MIN(IF(AM3732>0,((AM3750-SUM($N3822:AL3822))/AM3732)*AM$15,0),AM3750*AM$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AN3750<0,AN3750,IF(AN3732<1,AN3750,MAX(MIN(IF(AN3732>0,((AN3750-SUM($N3822:AM3822))/AN3732)*AN$15,0),AN3750*AN$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AO3750<0,AO3750,IF(AO3732<1,AO3750,MAX(MIN(IF(AO3732>0,((AO3750-SUM($N3822:AN3822))/AO3732)*AO$15,0),AO3750*AO$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AP3750<0,AP3750,IF(AP3732<1,AP3750,MAX(MIN(IF(AP3732>0,((AP3750-SUM($N3822:AO3822))/AP3732)*AP$15,0),AP3750*AP$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AQ3750<0,AQ3750,IF(AQ3732<1,AQ3750,MAX(MIN(IF(AQ3732>0,((AQ3750-SUM($N3822:AP3822))/AQ3732)*AQ$15,0),AQ3750*AQ$15),0))))*$K$6","v":-3.1127094664303953E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AR3750<0,AR3750,IF(AR3732<1,AR3750,MAX(MIN(IF(AR3732>0,((AR3750-SUM($N3822:AQ3822))/AR3732)*AR$15,0),AR3750*AR$15),0))))*$K$6","v":-3.1127094664303953E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AS3750<0,AS3750,IF(AS3732<1,AS3750,MAX(MIN(IF(AS3732>0,((AS3750-SUM($N3822:AR3822))/AS3732)*AS$15,0),AS3750*AS$15),0))))*$K$6","v":-3.112709466430395E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AT3750<0,AT3750,IF(AT3732<1,AT3750,MAX(MIN(IF(AT3732>0,((AT3750-SUM($N3822:AS3822))/AT3732)*AT$15,0),AT3750*AT$15),0))))*$K$6","v":-3.1127094664303953E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AU3750<0,AU3750,IF(AU3732<1,AU3750,MAX(MIN(IF(AU3732>0,((AU3750-SUM($N3822:AT3822))/AU3732)*AU$15,0),AU3750*AU$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AV3750<0,AV3750,IF(AV3732<1,AV3750,MAX(MIN(IF(AV3732>0,((AV3750-SUM($N3822:AU3822))/AV3732)*AV$15,0),AV3750*AV$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AW3750<0,AW3750,IF(AW3732<1,AW3750,MAX(MIN(IF(AW3732>0,((AW3750-SUM($N3822:AV3822))/AW3732)*AW$15,0),AW3750*AW$15),0))))*$K$6","v":-3.1127094664303957E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AX3750<0,AX3750,IF(AX3732<1,AX3750,MAX(MIN(IF(AX3732>0,((AX3750-SUM($N3822:AW3822))/AX3732)*AX$15,0),AX3750*AX$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AY3750<0,AY3750,IF(AY3732<1,AY3750,MAX(MIN(IF(AY3732>0,((AY3750-SUM($N3822:AX3822))/AY3732)*AY$15,0),AY3750*AY$15),0))))*$K$6","v":-3.112709466430396E-2},{"$f":"-IF($D3804=\"Land\",0,IF(AZ3750<0,AZ3750,IF(AZ3732<1,AZ3750,MAX(MIN(IF(AZ3732>0,((AZ3750-SUM($N3822:AY3822))/AZ3732)*AZ$15,0),AZ3750*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BA3750<0,BA3750,IF(BA3732<1,BA3750,MAX(MIN(IF(BA3732>0,((BA3750-SUM($N3822:AZ3822))/BA3732)*BA$15,0),BA3750*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BB3750<0,BB3750,IF(BB3732<1,BB3750,MAX(MIN(IF(BB3732>0,((BB3750-SUM($N3822:BA3822))/BB3732)*BB$15,0),BB3750*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BC3750<0,BC3750,IF(BC3732<1,BC3750,MAX(MIN(IF(BC3732>0,((BC3750-SUM($N3822:BB3822))/BC3732)*BC$15,0),BC3750*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BD3750<0,BD3750,IF(BD3732<1,BD3750,MAX(MIN(IF(BD3732>0,((BD3750-SUM($N3822:BC3822))/BD3732)*BD$15,0),BD3750*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BE3750<0,BE3750,IF(BE3732<1,BE3750,MAX(MIN(IF(BE3732>0,((BE3750-SUM($N3822:BD3822))/BE3732)*BE$15,0),BE3750*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BF3750<0,BF3750,IF(BF3732<1,BF3750,MAX(MIN(IF(BF3732>0,((BF3750-SUM($N3822:BE3822))/BF3732)*BF$15,0),BF3750*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BG3750<0,BG3750,IF(BG3732<1,BG3750,MAX(MIN(IF(BG3732>0,((BG3750-SUM($N3822:BF3822))/BG3732)*BG$15,0),BG3750*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BH3750<0,BH3750,IF(BH3732<1,BH3750,MAX(MIN(IF(BH3732>0,((BH3750-SUM($N3822:BG3822))/BH3732)*BH$15,0),BH3750*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BI3750<0,BI3750,IF(BI3732<1,BI3750,MAX(MIN(IF(BI3732>0,((BI3750-SUM($N3822:BH3822))/BI3732)*BI$15,0),BI3750*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BJ3750<0,BJ3750,IF(BJ3732<1,BJ3750,MAX(MIN(IF(BJ3732>0,((BJ3750-SUM($N3822:BI3822))/BJ3732)*BJ$15,0),BJ3750*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BK3750<0,BK3750,IF(BK3732<1,BK3750,MAX(MIN(IF(BK3732>0,((BK3750-SUM($N3822:BJ3822))/BK3732)*BK$15,0),BK3750*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3804=\"Land\",0,IF(BL3750<0,BL3750,IF(BL3732<1,BL3750,MAX(MIN(IF(BL3732>0,((BL3750-SUM($N3822:BK3822))/BL3732)*BL$15,0),BL3750*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3807},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1107","v":-1.3437209815244604},{"$f":"-'PTRM expenditure'!$L1107","v":-1.3437209815244604},{"$f":"-'PTRM expenditure'!$L1107","v":-1.3437209815244604},{"$f":"-IF($D3807=\"Land\",0,IF(O3753<0,O3753,IF(O3735<1,O3753,MAX(MIN(IF(O3735>0,((O3753-SUM($N3825:N3825))/O3735)*O$15,0),O3753*O$15),0))))*$K$6","v":-1.0658604655797734},{"$f":"-IF($D3807=\"Land\",0,IF(P3753<0,P3753,IF(P3735<1,P3753,MAX(MIN(IF(P3735>0,((P3753-SUM($N3825:O3825))/P3735)*P$15,0),P3753*P$15),0))))*$K$6","v":-1.0658604655797734},{"$f":"-IF($D3807=\"Land\",0,IF(Q3753<0,Q3753,IF(Q3735<1,Q3753,MAX(MIN(IF(Q3735>0,((Q3753-SUM($N3825:P3825))/Q3735)*Q$15,0),Q3753*Q$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(R3753<0,R3753,IF(R3735<1,R3753,MAX(MIN(IF(R3735>0,((R3753-SUM($N3825:Q3825))/R3735)*R$15,0),R3753*R$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(S3753<0,S3753,IF(S3735<1,S3753,MAX(MIN(IF(S3735>0,((S3753-SUM($N3825:R3825))/S3735)*S$15,0),S3753*S$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(T3753<0,T3753,IF(T3735<1,T3753,MAX(MIN(IF(T3735>0,((T3753-SUM($N3825:S3825))/T3735)*T$15,0),T3753*T$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(U3753<0,U3753,IF(U3735<1,U3753,MAX(MIN(IF(U3735>0,((U3753-SUM($N3825:T3825))/U3735)*U$15,0),U3753*U$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(V3753<0,V3753,IF(V3735<1,V3753,MAX(MIN(IF(V3735>0,((V3753-SUM($N3825:U3825))/V3735)*V$15,0),V3753*V$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(W3753<0,W3753,IF(W3735<1,W3753,MAX(MIN(IF(W3735>0,((W3753-SUM($N3825:V3825))/W3735)*W$15,0),W3753*W$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(X3753<0,X3753,IF(X3735<1,X3753,MAX(MIN(IF(X3735>0,((X3753-SUM($N3825:W3825))/X3735)*X$15,0),X3753*X$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(Y3753<0,Y3753,IF(Y3735<1,Y3753,MAX(MIN(IF(Y3735>0,((Y3753-SUM($N3825:X3825))/Y3735)*Y$15,0),Y3753*Y$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(Z3753<0,Z3753,IF(Z3735<1,Z3753,MAX(MIN(IF(Z3735>0,((Z3753-SUM($N3825:Y3825))/Z3735)*Z$15,0),Z3753*Z$15),0))))*$K$6","v":-1.065860465579773},{"$f":"-IF($D3807=\"Land\",0,IF(AA3753<0,AA3753,IF(AA3735<1,AA3753,MAX(MIN(IF(AA3735>0,((AA3753-SUM($N3825:Z3825))/AA3735)*AA$15,0),AA3753*AA$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AB3753<0,AB3753,IF(AB3735<1,AB3753,MAX(MIN(IF(AB3735>0,((AB3753-SUM($N3825:AA3825))/AB3735)*AB$15,0),AB3753*AB$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AC3753<0,AC3753,IF(AC3735<1,AC3753,MAX(MIN(IF(AC3735>0,((AC3753-SUM($N3825:AB3825))/AC3735)*AC$15,0),AC3753*AC$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AD3753<0,AD3753,IF(AD3735<1,AD3753,MAX(MIN(IF(AD3735>0,((AD3753-SUM($N3825:AC3825))/AD3735)*AD$15,0),AD3753*AD$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AE3753<0,AE3753,IF(AE3735<1,AE3753,MAX(MIN(IF(AE3735>0,((AE3753-SUM($N3825:AD3825))/AE3735)*AE$15,0),AE3753*AE$15),0))))*$K$6","v":-1.0658604655797734},{"$f":"-IF($D3807=\"Land\",0,IF(AF3753<0,AF3753,IF(AF3735<1,AF3753,MAX(MIN(IF(AF3735>0,((AF3753-SUM($N3825:AE3825))/AF3735)*AF$15,0),AF3753*AF$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AG3753<0,AG3753,IF(AG3735<1,AG3753,MAX(MIN(IF(AG3735>0,((AG3753-SUM($N3825:AF3825))/AG3735)*AG$15,0),AG3753*AG$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AH3753<0,AH3753,IF(AH3735<1,AH3753,MAX(MIN(IF(AH3735>0,((AH3753-SUM($N3825:AG3825))/AH3735)*AH$15,0),AH3753*AH$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AI3753<0,AI3753,IF(AI3735<1,AI3753,MAX(MIN(IF(AI3735>0,((AI3753-SUM($N3825:AH3825))/AI3735)*AI$15,0),AI3753*AI$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AJ3753<0,AJ3753,IF(AJ3735<1,AJ3753,MAX(MIN(IF(AJ3735>0,((AJ3753-SUM($N3825:AI3825))/AJ3735)*AJ$15,0),AJ3753*AJ$15),0))))*$K$6","v":-1.0658604655797732},{"$f":"-IF($D3807=\"Land\",0,IF(AK3753<0,AK3753,IF(AK3735<1,AK3753,MAX(MIN(IF(AK3735>0,((AK3753-SUM($N3825:AJ3825))/AK3735)*AK$15,0),AK3753*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AL3753<0,AL3753,IF(AL3735<1,AL3753,MAX(MIN(IF(AL3735>0,((AL3753-SUM($N3825:AK3825))/AL3735)*AL$15,0),AL3753*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AM3753<0,AM3753,IF(AM3735<1,AM3753,MAX(MIN(IF(AM3735>0,((AM3753-SUM($N3825:AL3825))/AM3735)*AM$15,0),AM3753*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AN3753<0,AN3753,IF(AN3735<1,AN3753,MAX(MIN(IF(AN3735>0,((AN3753-SUM($N3825:AM3825))/AN3735)*AN$15,0),AN3753*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AO3753<0,AO3753,IF(AO3735<1,AO3753,MAX(MIN(IF(AO3735>0,((AO3753-SUM($N3825:AN3825))/AO3735)*AO$15,0),AO3753*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AP3753<0,AP3753,IF(AP3735<1,AP3753,MAX(MIN(IF(AP3735>0,((AP3753-SUM($N3825:AO3825))/AP3735)*AP$15,0),AP3753*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AQ3753<0,AQ3753,IF(AQ3735<1,AQ3753,MAX(MIN(IF(AQ3735>0,((AQ3753-SUM($N3825:AP3825))/AQ3735)*AQ$15,0),AQ3753*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AR3753<0,AR3753,IF(AR3735<1,AR3753,MAX(MIN(IF(AR3735>0,((AR3753-SUM($N3825:AQ3825))/AR3735)*AR$15,0),AR3753*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AS3753<0,AS3753,IF(AS3735<1,AS3753,MAX(MIN(IF(AS3735>0,((AS3753-SUM($N3825:AR3825))/AS3735)*AS$15,0),AS3753*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AT3753<0,AT3753,IF(AT3735<1,AT3753,MAX(MIN(IF(AT3735>0,((AT3753-SUM($N3825:AS3825))/AT3735)*AT$15,0),AT3753*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AU3753<0,AU3753,IF(AU3735<1,AU3753,MAX(MIN(IF(AU3735>0,((AU3753-SUM($N3825:AT3825))/AU3735)*AU$15,0),AU3753*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AV3753<0,AV3753,IF(AV3735<1,AV3753,MAX(MIN(IF(AV3735>0,((AV3753-SUM($N3825:AU3825))/AV3735)*AV$15,0),AV3753*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AW3753<0,AW3753,IF(AW3735<1,AW3753,MAX(MIN(IF(AW3735>0,((AW3753-SUM($N3825:AV3825))/AW3735)*AW$15,0),AW3753*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AX3753<0,AX3753,IF(AX3735<1,AX3753,MAX(MIN(IF(AX3735>0,((AX3753-SUM($N3825:AW3825))/AX3735)*AX$15,0),AX3753*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AY3753<0,AY3753,IF(AY3735<1,AY3753,MAX(MIN(IF(AY3735>0,((AY3753-SUM($N3825:AX3825))/AY3735)*AY$15,0),AY3753*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(AZ3753<0,AZ3753,IF(AZ3735<1,AZ3753,MAX(MIN(IF(AZ3735>0,((AZ3753-SUM($N3825:AY3825))/AZ3735)*AZ$15,0),AZ3753*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BA3753<0,BA3753,IF(BA3735<1,BA3753,MAX(MIN(IF(BA3735>0,((BA3753-SUM($N3825:AZ3825))/BA3735)*BA$15,0),BA3753*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BB3753<0,BB3753,IF(BB3735<1,BB3753,MAX(MIN(IF(BB3735>0,((BB3753-SUM($N3825:BA3825))/BB3735)*BB$15,0),BB3753*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BC3753<0,BC3753,IF(BC3735<1,BC3753,MAX(MIN(IF(BC3735>0,((BC3753-SUM($N3825:BB3825))/BC3735)*BC$15,0),BC3753*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BD3753<0,BD3753,IF(BD3735<1,BD3753,MAX(MIN(IF(BD3735>0,((BD3753-SUM($N3825:BC3825))/BD3735)*BD$15,0),BD3753*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BE3753<0,BE3753,IF(BE3735<1,BE3753,MAX(MIN(IF(BE3735>0,((BE3753-SUM($N3825:BD3825))/BE3735)*BE$15,0),BE3753*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BF3753<0,BF3753,IF(BF3735<1,BF3753,MAX(MIN(IF(BF3735>0,((BF3753-SUM($N3825:BE3825))/BF3735)*BF$15,0),BF3753*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BG3753<0,BG3753,IF(BG3735<1,BG3753,MAX(MIN(IF(BG3735>0,((BG3753-SUM($N3825:BF3825))/BG3735)*BG$15,0),BG3753*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BH3753<0,BH3753,IF(BH3735<1,BH3753,MAX(MIN(IF(BH3735>0,((BH3753-SUM($N3825:BG3825))/BH3735)*BH$15,0),BH3753*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BI3753<0,BI3753,IF(BI3735<1,BI3753,MAX(MIN(IF(BI3735>0,((BI3753-SUM($N3825:BH3825))/BI3735)*BI$15,0),BI3753*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BJ3753<0,BJ3753,IF(BJ3735<1,BJ3753,MAX(MIN(IF(BJ3735>0,((BJ3753-SUM($N3825:BI3825))/BJ3735)*BJ$15,0),BJ3753*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BK3753<0,BK3753,IF(BK3735<1,BK3753,MAX(MIN(IF(BK3735>0,((BK3753-SUM($N3825:BJ3825))/BK3735)*BK$15,0),BK3753*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3807=\"Land\",0,IF(BL3753<0,BL3753,IF(BL3735<1,BL3753,MAX(MIN(IF(BL3735>0,((BL3753-SUM($N3825:BK3825))/BL3735)*BL$15,0),BL3753*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3810},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1110","v":-2.0109034215073081},{"$f":"-'PTRM expenditure'!$L1110","v":-2.0109034215073081},{"$f":"-'PTRM expenditure'!$L1110","v":-2.0109034215073081},{"$f":"-IF($D3810=\"Land\",0,IF(O3756<0,O3756,IF(O3738<1,O3756,MAX(MIN(IF(O3738>0,((O3756-SUM($N3828:N3828))/O3738)*O$15,0),O3756*O$15),0))))*$K$6","v":-1.0736022995018288},{"$f":"-IF($D3810=\"Land\",0,IF(P3756<0,P3756,IF(P3738<1,P3756,MAX(MIN(IF(P3738>0,((P3756-SUM($N3828:O3828))/P3738)*P$15,0),P3756*P$15),0))))*$K$6","v":-1.0736022995018288},{"$f":"-IF($D3810=\"Land\",0,IF(Q3756<0,Q3756,IF(Q3738<1,Q3756,MAX(MIN(IF(Q3738>0,((Q3756-SUM($N3828:P3828))/Q3738)*Q$15,0),Q3756*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(R3756<0,R3756,IF(R3738<1,R3756,MAX(MIN(IF(R3738>0,((R3756-SUM($N3828:Q3828))/R3738)*R$15,0),R3756*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(S3756<0,S3756,IF(S3738<1,S3756,MAX(MIN(IF(S3738>0,((S3756-SUM($N3828:R3828))/S3738)*S$15,0),S3756*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(T3756<0,T3756,IF(T3738<1,T3756,MAX(MIN(IF(T3738>0,((T3756-SUM($N3828:S3828))/T3738)*T$15,0),T3756*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(U3756<0,U3756,IF(U3738<1,U3756,MAX(MIN(IF(U3738>0,((U3756-SUM($N3828:T3828))/U3738)*U$15,0),U3756*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(V3756<0,V3756,IF(V3738<1,V3756,MAX(MIN(IF(V3738>0,((V3756-SUM($N3828:U3828))/V3738)*V$15,0),V3756*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(W3756<0,W3756,IF(W3738<1,W3756,MAX(MIN(IF(W3738>0,((W3756-SUM($N3828:V3828))/W3738)*W$15,0),W3756*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(X3756<0,X3756,IF(X3738<1,X3756,MAX(MIN(IF(X3738>0,((X3756-SUM($N3828:W3828))/X3738)*X$15,0),X3756*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(Y3756<0,Y3756,IF(Y3738<1,Y3756,MAX(MIN(IF(Y3738>0,((Y3756-SUM($N3828:X3828))/Y3738)*Y$15,0),Y3756*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(Z3756<0,Z3756,IF(Z3738<1,Z3756,MAX(MIN(IF(Z3738>0,((Z3756-SUM($N3828:Y3828))/Z3738)*Z$15,0),Z3756*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AA3756<0,AA3756,IF(AA3738<1,AA3756,MAX(MIN(IF(AA3738>0,((AA3756-SUM($N3828:Z3828))/AA3738)*AA$15,0),AA3756*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AB3756<0,AB3756,IF(AB3738<1,AB3756,MAX(MIN(IF(AB3738>0,((AB3756-SUM($N3828:AA3828))/AB3738)*AB$15,0),AB3756*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AC3756<0,AC3756,IF(AC3738<1,AC3756,MAX(MIN(IF(AC3738>0,((AC3756-SUM($N3828:AB3828))/AC3738)*AC$15,0),AC3756*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AD3756<0,AD3756,IF(AD3738<1,AD3756,MAX(MIN(IF(AD3738>0,((AD3756-SUM($N3828:AC3828))/AD3738)*AD$15,0),AD3756*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AE3756<0,AE3756,IF(AE3738<1,AE3756,MAX(MIN(IF(AE3738>0,((AE3756-SUM($N3828:AD3828))/AE3738)*AE$15,0),AE3756*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AF3756<0,AF3756,IF(AF3738<1,AF3756,MAX(MIN(IF(AF3738>0,((AF3756-SUM($N3828:AE3828))/AF3738)*AF$15,0),AF3756*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AG3756<0,AG3756,IF(AG3738<1,AG3756,MAX(MIN(IF(AG3738>0,((AG3756-SUM($N3828:AF3828))/AG3738)*AG$15,0),AG3756*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AH3756<0,AH3756,IF(AH3738<1,AH3756,MAX(MIN(IF(AH3738>0,((AH3756-SUM($N3828:AG3828))/AH3738)*AH$15,0),AH3756*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AI3756<0,AI3756,IF(AI3738<1,AI3756,MAX(MIN(IF(AI3738>0,((AI3756-SUM($N3828:AH3828))/AI3738)*AI$15,0),AI3756*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AJ3756<0,AJ3756,IF(AJ3738<1,AJ3756,MAX(MIN(IF(AJ3738>0,((AJ3756-SUM($N3828:AI3828))/AJ3738)*AJ$15,0),AJ3756*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AK3756<0,AK3756,IF(AK3738<1,AK3756,MAX(MIN(IF(AK3738>0,((AK3756-SUM($N3828:AJ3828))/AK3738)*AK$15,0),AK3756*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AL3756<0,AL3756,IF(AL3738<1,AL3756,MAX(MIN(IF(AL3738>0,((AL3756-SUM($N3828:AK3828))/AL3738)*AL$15,0),AL3756*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AM3756<0,AM3756,IF(AM3738<1,AM3756,MAX(MIN(IF(AM3738>0,((AM3756-SUM($N3828:AL3828))/AM3738)*AM$15,0),AM3756*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AN3756<0,AN3756,IF(AN3738<1,AN3756,MAX(MIN(IF(AN3738>0,((AN3756-SUM($N3828:AM3828))/AN3738)*AN$15,0),AN3756*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AO3756<0,AO3756,IF(AO3738<1,AO3756,MAX(MIN(IF(AO3738>0,((AO3756-SUM($N3828:AN3828))/AO3738)*AO$15,0),AO3756*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AP3756<0,AP3756,IF(AP3738<1,AP3756,MAX(MIN(IF(AP3738>0,((AP3756-SUM($N3828:AO3828))/AP3738)*AP$15,0),AP3756*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AQ3756<0,AQ3756,IF(AQ3738<1,AQ3756,MAX(MIN(IF(AQ3738>0,((AQ3756-SUM($N3828:AP3828))/AQ3738)*AQ$15,0),AQ3756*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AR3756<0,AR3756,IF(AR3738<1,AR3756,MAX(MIN(IF(AR3738>0,((AR3756-SUM($N3828:AQ3828))/AR3738)*AR$15,0),AR3756*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AS3756<0,AS3756,IF(AS3738<1,AS3756,MAX(MIN(IF(AS3738>0,((AS3756-SUM($N3828:AR3828))/AS3738)*AS$15,0),AS3756*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AT3756<0,AT3756,IF(AT3738<1,AT3756,MAX(MIN(IF(AT3738>0,((AT3756-SUM($N3828:AS3828))/AT3738)*AT$15,0),AT3756*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AU3756<0,AU3756,IF(AU3738<1,AU3756,MAX(MIN(IF(AU3738>0,((AU3756-SUM($N3828:AT3828))/AU3738)*AU$15,0),AU3756*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AV3756<0,AV3756,IF(AV3738<1,AV3756,MAX(MIN(IF(AV3738>0,((AV3756-SUM($N3828:AU3828))/AV3738)*AV$15,0),AV3756*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AW3756<0,AW3756,IF(AW3738<1,AW3756,MAX(MIN(IF(AW3738>0,((AW3756-SUM($N3828:AV3828))/AW3738)*AW$15,0),AW3756*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AX3756<0,AX3756,IF(AX3738<1,AX3756,MAX(MIN(IF(AX3738>0,((AX3756-SUM($N3828:AW3828))/AX3738)*AX$15,0),AX3756*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AY3756<0,AY3756,IF(AY3738<1,AY3756,MAX(MIN(IF(AY3738>0,((AY3756-SUM($N3828:AX3828))/AY3738)*AY$15,0),AY3756*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(AZ3756<0,AZ3756,IF(AZ3738<1,AZ3756,MAX(MIN(IF(AZ3738>0,((AZ3756-SUM($N3828:AY3828))/AZ3738)*AZ$15,0),AZ3756*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BA3756<0,BA3756,IF(BA3738<1,BA3756,MAX(MIN(IF(BA3738>0,((BA3756-SUM($N3828:AZ3828))/BA3738)*BA$15,0),BA3756*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BB3756<0,BB3756,IF(BB3738<1,BB3756,MAX(MIN(IF(BB3738>0,((BB3756-SUM($N3828:BA3828))/BB3738)*BB$15,0),BB3756*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BC3756<0,BC3756,IF(BC3738<1,BC3756,MAX(MIN(IF(BC3738>0,((BC3756-SUM($N3828:BB3828))/BC3738)*BC$15,0),BC3756*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BD3756<0,BD3756,IF(BD3738<1,BD3756,MAX(MIN(IF(BD3738>0,((BD3756-SUM($N3828:BC3828))/BD3738)*BD$15,0),BD3756*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BE3756<0,BE3756,IF(BE3738<1,BE3756,MAX(MIN(IF(BE3738>0,((BE3756-SUM($N3828:BD3828))/BE3738)*BE$15,0),BE3756*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BF3756<0,BF3756,IF(BF3738<1,BF3756,MAX(MIN(IF(BF3738>0,((BF3756-SUM($N3828:BE3828))/BF3738)*BF$15,0),BF3756*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BG3756<0,BG3756,IF(BG3738<1,BG3756,MAX(MIN(IF(BG3738>0,((BG3756-SUM($N3828:BF3828))/BG3738)*BG$15,0),BG3756*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BH3756<0,BH3756,IF(BH3738<1,BH3756,MAX(MIN(IF(BH3738>0,((BH3756-SUM($N3828:BG3828))/BH3738)*BH$15,0),BH3756*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BI3756<0,BI3756,IF(BI3738<1,BI3756,MAX(MIN(IF(BI3738>0,((BI3756-SUM($N3828:BH3828))/BI3738)*BI$15,0),BI3756*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BJ3756<0,BJ3756,IF(BJ3738<1,BJ3756,MAX(MIN(IF(BJ3738>0,((BJ3756-SUM($N3828:BI3828))/BJ3738)*BJ$15,0),BJ3756*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BK3756<0,BK3756,IF(BK3738<1,BK3756,MAX(MIN(IF(BK3738>0,((BK3756-SUM($N3828:BJ3828))/BK3738)*BK$15,0),BK3756*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3810=\"Land\",0,IF(BL3756<0,BL3756,IF(BL3738<1,BL3756,MAX(MIN(IF(BL3738>0,((BL3756-SUM($N3828:BK3828))/BL3738)*BL$15,0),BL3756*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3814},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1114","v":0},{"$f":"-'PTRM expenditure'!$L1114","v":0},{"$f":"-'PTRM expenditure'!$L1114","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(O3760<0,O3760,IF(O3742<1,O3760,MAX(MIN(IF(O3742>0,((O3760-SUM($N3832:N3832))/O3742)*O$15,0),O3760*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(P3760<0,P3760,IF(P3742<1,P3760,MAX(MIN(IF(P3742>0,((P3760-SUM($N3832:O3832))/P3742)*P$15,0),P3760*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(Q3760<0,Q3760,IF(Q3742<1,Q3760,MAX(MIN(IF(Q3742>0,((Q3760-SUM($N3832:P3832))/Q3742)*Q$15,0),Q3760*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(R3760<0,R3760,IF(R3742<1,R3760,MAX(MIN(IF(R3742>0,((R3760-SUM($N3832:Q3832))/R3742)*R$15,0),R3760*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(S3760<0,S3760,IF(S3742<1,S3760,MAX(MIN(IF(S3742>0,((S3760-SUM($N3832:R3832))/S3742)*S$15,0),S3760*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(T3760<0,T3760,IF(T3742<1,T3760,MAX(MIN(IF(T3742>0,((T3760-SUM($N3832:S3832))/T3742)*T$15,0),T3760*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(U3760<0,U3760,IF(U3742<1,U3760,MAX(MIN(IF(U3742>0,((U3760-SUM($N3832:T3832))/U3742)*U$15,0),U3760*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(V3760<0,V3760,IF(V3742<1,V3760,MAX(MIN(IF(V3742>0,((V3760-SUM($N3832:U3832))/V3742)*V$15,0),V3760*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(W3760<0,W3760,IF(W3742<1,W3760,MAX(MIN(IF(W3742>0,((W3760-SUM($N3832:V3832))/W3742)*W$15,0),W3760*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(X3760<0,X3760,IF(X3742<1,X3760,MAX(MIN(IF(X3742>0,((X3760-SUM($N3832:W3832))/X3742)*X$15,0),X3760*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(Y3760<0,Y3760,IF(Y3742<1,Y3760,MAX(MIN(IF(Y3742>0,((Y3760-SUM($N3832:X3832))/Y3742)*Y$15,0),Y3760*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(Z3760<0,Z3760,IF(Z3742<1,Z3760,MAX(MIN(IF(Z3742>0,((Z3760-SUM($N3832:Y3832))/Z3742)*Z$15,0),Z3760*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AA3760<0,AA3760,IF(AA3742<1,AA3760,MAX(MIN(IF(AA3742>0,((AA3760-SUM($N3832:Z3832))/AA3742)*AA$15,0),AA3760*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AB3760<0,AB3760,IF(AB3742<1,AB3760,MAX(MIN(IF(AB3742>0,((AB3760-SUM($N3832:AA3832))/AB3742)*AB$15,0),AB3760*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AC3760<0,AC3760,IF(AC3742<1,AC3760,MAX(MIN(IF(AC3742>0,((AC3760-SUM($N3832:AB3832))/AC3742)*AC$15,0),AC3760*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AD3760<0,AD3760,IF(AD3742<1,AD3760,MAX(MIN(IF(AD3742>0,((AD3760-SUM($N3832:AC3832))/AD3742)*AD$15,0),AD3760*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AE3760<0,AE3760,IF(AE3742<1,AE3760,MAX(MIN(IF(AE3742>0,((AE3760-SUM($N3832:AD3832))/AE3742)*AE$15,0),AE3760*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AF3760<0,AF3760,IF(AF3742<1,AF3760,MAX(MIN(IF(AF3742>0,((AF3760-SUM($N3832:AE3832))/AF3742)*AF$15,0),AF3760*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AG3760<0,AG3760,IF(AG3742<1,AG3760,MAX(MIN(IF(AG3742>0,((AG3760-SUM($N3832:AF3832))/AG3742)*AG$15,0),AG3760*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AH3760<0,AH3760,IF(AH3742<1,AH3760,MAX(MIN(IF(AH3742>0,((AH3760-SUM($N3832:AG3832))/AH3742)*AH$15,0),AH3760*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AI3760<0,AI3760,IF(AI3742<1,AI3760,MAX(MIN(IF(AI3742>0,((AI3760-SUM($N3832:AH3832))/AI3742)*AI$15,0),AI3760*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AJ3760<0,AJ3760,IF(AJ3742<1,AJ3760,MAX(MIN(IF(AJ3742>0,((AJ3760-SUM($N3832:AI3832))/AJ3742)*AJ$15,0),AJ3760*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AK3760<0,AK3760,IF(AK3742<1,AK3760,MAX(MIN(IF(AK3742>0,((AK3760-SUM($N3832:AJ3832))/AK3742)*AK$15,0),AK3760*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AL3760<0,AL3760,IF(AL3742<1,AL3760,MAX(MIN(IF(AL3742>0,((AL3760-SUM($N3832:AK3832))/AL3742)*AL$15,0),AL3760*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AM3760<0,AM3760,IF(AM3742<1,AM3760,MAX(MIN(IF(AM3742>0,((AM3760-SUM($N3832:AL3832))/AM3742)*AM$15,0),AM3760*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AN3760<0,AN3760,IF(AN3742<1,AN3760,MAX(MIN(IF(AN3742>0,((AN3760-SUM($N3832:AM3832))/AN3742)*AN$15,0),AN3760*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AO3760<0,AO3760,IF(AO3742<1,AO3760,MAX(MIN(IF(AO3742>0,((AO3760-SUM($N3832:AN3832))/AO3742)*AO$15,0),AO3760*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AP3760<0,AP3760,IF(AP3742<1,AP3760,MAX(MIN(IF(AP3742>0,((AP3760-SUM($N3832:AO3832))/AP3742)*AP$15,0),AP3760*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AQ3760<0,AQ3760,IF(AQ3742<1,AQ3760,MAX(MIN(IF(AQ3742>0,((AQ3760-SUM($N3832:AP3832))/AQ3742)*AQ$15,0),AQ3760*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AR3760<0,AR3760,IF(AR3742<1,AR3760,MAX(MIN(IF(AR3742>0,((AR3760-SUM($N3832:AQ3832))/AR3742)*AR$15,0),AR3760*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AS3760<0,AS3760,IF(AS3742<1,AS3760,MAX(MIN(IF(AS3742>0,((AS3760-SUM($N3832:AR3832))/AS3742)*AS$15,0),AS3760*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AT3760<0,AT3760,IF(AT3742<1,AT3760,MAX(MIN(IF(AT3742>0,((AT3760-SUM($N3832:AS3832))/AT3742)*AT$15,0),AT3760*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AU3760<0,AU3760,IF(AU3742<1,AU3760,MAX(MIN(IF(AU3742>0,((AU3760-SUM($N3832:AT3832))/AU3742)*AU$15,0),AU3760*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AV3760<0,AV3760,IF(AV3742<1,AV3760,MAX(MIN(IF(AV3742>0,((AV3760-SUM($N3832:AU3832))/AV3742)*AV$15,0),AV3760*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AW3760<0,AW3760,IF(AW3742<1,AW3760,MAX(MIN(IF(AW3742>0,((AW3760-SUM($N3832:AV3832))/AW3742)*AW$15,0),AW3760*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AX3760<0,AX3760,IF(AX3742<1,AX3760,MAX(MIN(IF(AX3742>0,((AX3760-SUM($N3832:AW3832))/AX3742)*AX$15,0),AX3760*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AY3760<0,AY3760,IF(AY3742<1,AY3760,MAX(MIN(IF(AY3742>0,((AY3760-SUM($N3832:AX3832))/AY3742)*AY$15,0),AY3760*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(AZ3760<0,AZ3760,IF(AZ3742<1,AZ3760,MAX(MIN(IF(AZ3742>0,((AZ3760-SUM($N3832:AY3832))/AZ3742)*AZ$15,0),AZ3760*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BA3760<0,BA3760,IF(BA3742<1,BA3760,MAX(MIN(IF(BA3742>0,((BA3760-SUM($N3832:AZ3832))/BA3742)*BA$15,0),BA3760*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BB3760<0,BB3760,IF(BB3742<1,BB3760,MAX(MIN(IF(BB3742>0,((BB3760-SUM($N3832:BA3832))/BB3742)*BB$15,0),BB3760*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BC3760<0,BC3760,IF(BC3742<1,BC3760,MAX(MIN(IF(BC3742>0,((BC3760-SUM($N3832:BB3832))/BC3742)*BC$15,0),BC3760*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BD3760<0,BD3760,IF(BD3742<1,BD3760,MAX(MIN(IF(BD3742>0,((BD3760-SUM($N3832:BC3832))/BD3742)*BD$15,0),BD3760*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BE3760<0,BE3760,IF(BE3742<1,BE3760,MAX(MIN(IF(BE3742>0,((BE3760-SUM($N3832:BD3832))/BE3742)*BE$15,0),BE3760*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BF3760<0,BF3760,IF(BF3742<1,BF3760,MAX(MIN(IF(BF3742>0,((BF3760-SUM($N3832:BE3832))/BF3742)*BF$15,0),BF3760*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BG3760<0,BG3760,IF(BG3742<1,BG3760,MAX(MIN(IF(BG3742>0,((BG3760-SUM($N3832:BF3832))/BG3742)*BG$15,0),BG3760*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BH3760<0,BH3760,IF(BH3742<1,BH3760,MAX(MIN(IF(BH3742>0,((BH3760-SUM($N3832:BG3832))/BH3742)*BH$15,0),BH3760*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BI3760<0,BI3760,IF(BI3742<1,BI3760,MAX(MIN(IF(BI3742>0,((BI3760-SUM($N3832:BH3832))/BI3742)*BI$15,0),BI3760*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BJ3760<0,BJ3760,IF(BJ3742<1,BJ3760,MAX(MIN(IF(BJ3742>0,((BJ3760-SUM($N3832:BI3832))/BJ3742)*BJ$15,0),BJ3760*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BK3760<0,BK3760,IF(BK3742<1,BK3760,MAX(MIN(IF(BK3742>0,((BK3760-SUM($N3832:BJ3832))/BK3742)*BK$15,0),BK3760*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(BL3760<0,BL3760,IF(BL3742<1,BL3760,MAX(MIN(IF(BL3742>0,((BL3760-SUM($N3832:BK3832))/BL3742)*BL$15,0),BL3760*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3817},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3819},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3823},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3826},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3827},null,null,"Vehicle"]
[{"$f":"ROW()","v":3830},null,null,"FRC"]
[{"$f":"ROW()","v":3833},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3817:K3832)","v":0},null,null,null,{"$f":"SUM(O3817:O3832)","v":0},{"$f":"SUM(P3817:P3832)","v":0},{"$f":"SUM(Q3817:Q3832)","v":0},{"$f":"SUM(R3817:R3832)","v":0},{"$f":"SUM(S3817:S3832)","v":0},{"$f":"SUM(T3817:T3832)","v":0},{"$f":"SUM(U3817:U3832)","v":0},{"$f":"SUM(V3817:V3832)","v":0},{"$f":"SUM(W3817:W3832)","v":0},{"$f":"SUM(X3817:X3832)","v":0},{"$f":"SUM(Y3817:Y3832)","v":0},{"$f":"SUM(Z3817:Z3832)","v":0},{"$f":"SUM(AA3817:AA3832)","v":0},{"$f":"SUM(AB3817:AB3832)","v":0},{"$f":"SUM(AC3817:AC3832)","v":0},{"$f":"SUM(AD3817:AD3832)","v":0},{"$f":"SUM(AE3817:AE3832)","v":0},{"$f":"SUM(AF3817:AF3832)","v":0},{"$f":"SUM(AG3817:AG3832)","v":0},{"$f":"SUM(AH3817:AH3832)","v":0},{"$f":"SUM(AI3817:AI3832)","v":0},{"$f":"SUM(AJ3817:AJ3832)","v":0},{"$f":"SUM(AK3817:AK3832)","v":0},{"$f":"SUM(AL3817:AL3832)","v":0},{"$f":"SUM(AM3817:AM3832)","v":0},{"$f":"SUM(AN3817:AN3832)","v":0},{"$f":"SUM(AO3817:AO3832)","v":0},{"$f":"SUM(AP3817:AP3832)","v":0},{"$f":"SUM(AQ3817:AQ3832)","v":0},{"$f":"SUM(AR3817:AR3832)","v":0},{"$f":"SUM(AS3817:AS3832)","v":0},{"$f":"SUM(AT3817:AT3832)","v":0},{"$f":"SUM(AU3817:AU3832)","v":0},{"$f":"SUM(AV3817:AV3832)","v":0},{"$f":"SUM(AW3817:AW3832)","v":0},{"$f":"SUM(AX3817:AX3832)","v":0},{"$f":"SUM(AY3817:AY3832)","v":0},{"$f":"SUM(AZ3817:AZ3832)","v":0},{"$f":"SUM(BA3817:BA3832)","v":0},{"$f":"SUM(BB3817:BB3832)","v":0},{"$f":"SUM(BC3817:BC3832)","v":0},{"$f":"SUM(BD3817:BD3832)","v":0},{"$f":"SUM(BE3817:BE3832)","v":0},{"$f":"SUM(BF3817:BF3832)","v":0},{"$f":"SUM(BG3817:BG3832)","v":0},{"$f":"SUM(BH3817:BH3832)","v":0},{"$f":"SUM(BI3817:BI3832)","v":0},{"$f":"SUM(BJ3817:BJ3832)","v":0},{"$f":"SUM(BK3817:BK3832)","v":0},{"$f":"SUM(BL3817:BL3832)","v":0}]
[{"$f":"ROW()","v":3837},null,null,"Medium Pressure Mains",null,null,null,null,null,null,0,0,0,0,{"$f":"O3747+O3765+O3783+O3801 + O3819","v":0},0,{"$f":"Q3747+Q3765+Q3783+Q3801 + Q3819","v":0},0,0,0,0,{"$f":"V3747+V3765+V3783+V3801 + V3819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3747+AI3765+AI3783+AI3801 + AI3819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3747+AV3765+AV3783+AV3801 + AV3819","v":0},0,0,0,0,0,{"$f":"BB3747+BB3765+BB3783+BB3801 + BB3819","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3840},null,null,"Regulators",null,null,null,null,null,null,1.2177608313025556,1.1957413883947858,1.173721945487016,1.1517025025792462,{"$f":"O3750+O3768+O3786+O3804 + O3822","v":1.1205754079149424},1.0894483132506385,{"$f":"Q3750+Q3768+Q3786+Q3804 + Q3822","v":1.0583212185863347},1.0271941239220308,0.99606702925772683,0.96493993459342287,0.9338128399291189,{"$f":"V3750+V3768+V3786+V3804 + V3822","v":0.90268574526481493},0.87155865060051096,0.840431555936207,0.80930446127190303,0.77817736660759906,0.7470502719432951,0.71592317727899113,0.68479608261468716,0.6536689879503832,0.62254189328607923,0.59141479862177526,0.56028770395747129,0.52916060929316733,{"$f":"AI3750+AI3768+AI3786+AI3804 + AI3822","v":0.49803351462886336},0.46690641996455939,0.43577932530025543,0.40465223063595146,0.37352513597164749,0.34239804130734353,0.31127094664303956,0.28014385197873559,0.24901675731443162,0.21788966265012766,0.18676256798582372,0.15563547332151978,0.12450837865721583,{"$f":"AV3750+AV3768+AV3786+AV3804 + AV3822","v":9.3381283992911873E-2},6.225418932860792E-2,3.112709466430396E-2,0,0,0,{"$f":"BB3750+BB3768+BB3786+BB3804 + BB3822","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3844},null,null,"Equipment & Vehicles",null,null,null,null,null,null,0.80076855542285263,0.70849308690373392,0.6162176183846152,0.52394214986549648,{"$f":"O3754+O3772+O3790+O3808 + O3826","v":0.44909327131328269},0.37424439276106891,{"$f":"Q3754+Q3772+Q3790+Q3808 + Q3826","v":0.29939551420885513},0.22454663565664135,0.14969775710442756,7.4848878552213782E-2,0,{"$f":"V3754+V3772+V3790+V3808 + V3826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3754+AI3772+AI3790+AI3808 + AI3826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3754+AV3772+AV3790+AV3808 + AV3826","v":0},0,0,0,0,0,{"$f":"BB3754+BB3772+BB3790+BB3808 + BB3826","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3847},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,1.033277169101402,0.80119469083874528,0.56911221257608857,0.33702973431343186,{"$f":"O3757+O3775+O3793+O3811 + O3829","v":0.28888262941151305},0.24073552450959421,{"$f":"Q3757+Q3775+Q3793+Q3811 + Q3829","v":0.19258841960767537},0.14444131470575652,9.6294209803837683E-2,4.8147104901918841E-2,0,{"$f":"V3757+V3775+V3793+V3811 + V3829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3757+AI3775+AI3793+AI3811 + AI3829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3757+AV3775+AV3793+AV3811 + AV3829","v":0},0,0,0,0,0,{"$f":"BB3757+BB3775+BB3793+BB3811 + BB3829","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3850},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,{"$f":"O3760+O3778+O3796+O3814 + O3832","v":0},0,{"$f":"Q3760+Q3778+Q3796+Q3814 + Q3832","v":0},0,0,0,0,{"$f":"V3760+V3778+V3796+V3814 + V3832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3760+AI3778+AI3796+AI3814 + AI3832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3760+AV3778+AV3796+AV3814 + AV3832","v":0},0,0,0,0,0,{"$f":"BB3760+BB3778+BB3796+BB3814 + BB3832","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3851},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3835:K3850)","v":83.010855519318341},78.05969870963051,73.108541899942693,68.157385090254863,65.30863830264687,62.2741258682425,60.313215733339987,58.352305598437454,56.391395463534913,{"$f":"SUM(T3835:T3850)","v":54.430485328632408},52.469575193729874,{"$f":"SUM(V3835:V3850)","v":50.68224667773702},48.894918161744179,47.107589645751332,45.320261129758499,43.532932613765652,41.745604097772805,39.958275581779972,38.170947065787125,36.383618549794278,34.596290033801438,32.808961517808591,31.021633001815754,29.234304485822911,{"$f":"SUM(AI3835:AI3850)","v":27.446975969830063},25.659647453837223,24.938179403424154,24.216711353011082,23.495243302598009,22.773775252184944,22.052307201771871,21.330839151358802,20.609371100945729,19.88790305053266,19.166435000119591,18.444966949706522,17.723498899293446,{"$f":"SUM(AV3835:AV3850)","v":17.002030848880381},16.280562798467312,15.559094748054237,14.837626697641166,14.15550348255462,13.473380267468073,{"$f":"SUM(BB3835:BB3850)","v":12.791257052381527},12.10913383729498,11.427010622208433,10.744887407121887,10.06276419203534,9.3806409769487935,8.6985177618622469,8.0163945467757021,7.3342713316891546,6.6521481166026089,5.9700249015160622]
[{"$f":"ROW()","v":3854},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(M3854-M$15)*(M3854>N$15)","v":79},{"$f":"(N3854-N$15)*(N3854>O$15)","v":78},{"$f":"(O3854-O$15)*(O3854>P$15)","v":77},{"$f":"(P3854-P$15)*(P3854>Q$15)","v":76},{"$f":"(Q3854-Q$15)*(Q3854>R$15)","v":75},{"$f":"(R3854-R$15)*(R3854>S$15)","v":74},{"$f":"(S3854-S$15)*(S3854>T$15)","v":73},{"$f":"(T3854-T$15)*(T3854>U$15)","v":72},{"$f":"(U3854-U$15)*(U3854>V$15)","v":71},{"$f":"(V3854-V$15)*(V3854>W$15)","v":70},{"$f":"(W3854-W$15)*(W3854>X$15)","v":69},{"$f":"(X3854-X$15)*(X3854>Y$15)","v":68},{"$f":"(Y3854-Y$15)*(Y3854>Z$15)","v":67},{"$f":"(Z3854-Z$15)*(Z3854>AA$15)","v":66},{"$f":"(AA3854-AA$15)*(AA3854>AB$15)","v":65},{"$f":"(AB3854-AB$15)*(AB3854>AC$15)","v":64},{"$f":"(AC3854-AC$15)*(AC3854>AD$15)","v":63},{"$f":"(AD3854-AD$15)*(AD3854>AE$15)","v":62},{"$f":"(AE3854-AE$15)*(AE3854>AF$15)","v":61},{"$f":"(AF3854-AF$15)*(AF3854>AG$15)","v":60},{"$f":"(AG3854-AG$15)*(AG3854>AH$15)","v":59},{"$f":"(AH3854-AH$15)*(AH3854>AI$15)","v":58},{"$f":"(AI3854-AI$15)*(AI3854>AJ$15)","v":57},{"$f":"(AJ3854-AJ$15)*(AJ3854>AK$15)","v":56},{"$f":"(AK3854-AK$15)*(AK3854>AL$15)","v":55},{"$f":"(AL3854-AL$15)*(AL3854>AM$15)","v":54},{"$f":"(AM3854-AM$15)*(AM3854>AN$15)","v":53},{"$f":"(AN3854-AN$15)*(AN3854>AO$15)","v":52},{"$f":"(AO3854-AO$15)*(AO3854>AP$15)","v":51},{"$f":"(AP3854-AP$15)*(AP3854>AQ$15)","v":50},{"$f":"(AQ3854-AQ$15)*(AQ3854>AR$15)","v":49},{"$f":"(AR3854-AR$15)*(AR3854>AS$15)","v":48},{"$f":"(AS3854-AS$15)*(AS3854>AT$15)","v":47},{"$f":"(AT3854-AT$15)*(AT3854>AU$15)","v":46},{"$f":"(AU3854-AU$15)*(AU3854>AV$15)","v":45},{"$f":"(AV3854-AV$15)*(AV3854>AW$15)","v":44},{"$f":"(AW3854-AW$15)*(AW3854>AX$15)","v":43},{"$f":"(AX3854-AX$15)*(AX3854>AY$15)","v":42},{"$f":"(AY3854-AY$15)*(AY3854>AZ$15)","v":41},{"$f":"(AZ3854-AZ$15)*(AZ3854>BA$15)","v":40},{"$f":"(BA3854-BA$15)*(BA3854>BB$15)","v":39},{"$f":"(BB3854-BB$15)*(BB3854>BC$15)","v":38},{"$f":"(BC3854-BC$15)*(BC3854>BD$15)","v":37},{"$f":"(BD3854-BD$15)*(BD3854>BE$15)","v":36},{"$f":"(BE3854-BE$15)*(BE3854>BF$15)","v":35},{"$f":"(BF3854-BF$15)*(BF3854>BG$15)","v":34},{"$f":"(BG3854-BG$15)*(BG3854>BH$15)","v":33},{"$f":"(BH3854-BH$15)*(BH3854>BI$15)","v":32},{"$f":"(BI3854-BI$15)*(BI3854>BJ$15)","v":31},{"$f":"(BJ3854-BJ$15)*(BJ3854>BK$15)","v":30},{"$f":"(BK3854-BK$15)*(BK3854>BL$15)","v":29}]
[{"$f":"ROW()","v":3857},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},{"$f":"(M3857-M$15)*(M3857>N$15)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":3861},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},{"$f":"(M3861-M$15)*(M3861>N$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3864},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$76","v":10},{"$f":"(M3864-M$15)*(M3864>N$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3868},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$80","v":0},{"$f":"(M3868-M$15)*(M3868>N$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3874},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3875},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,38.873822728639404,38.226479056482347,37.579135384325291,36.931219257009339,36.283303129693387,35.635387002377435,34.987470875061483,34.339554747745531,33.691638620429579,33.043722493113627,32.395806365797675,31.747890238481723,31.099974111165771,30.452057983849819,29.804141856533867,29.156225729217915,28.508309601901964,27.860393474586012,27.21247734727006,26.564561219954104,25.916645092638149,25.268728965322197,24.620812838006245,23.972896710690289,23.324980583374334,22.677064456058382,22.02914832874243,21.381232201426474,20.733316074110519,20.085399946794567,19.437483819478611,18.789567692162656,18.141651564846704,17.493735437530752,16.845819310214797,16.197903182898841,15.549987055582887,14.902070928266934,14.25415480095098,13.606238673635026,12.958322546319073,12.310406419003119,11.662490291687165,11.014574164371211,10.366658037055258,9.718741909739304,9.0708257824233502,8.4229096551073965,7.7749935277914428,7.1270774004754891,6.4791612731595354,5.8312451458435817]
[{"$f":"ROW()","v":3878},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,3.6856868493883782E-2,3.4892365491697205E-2,3.2927862489510629E-2,3.2061339792418243E-2,3.1194817095325858E-2,3.0328294398233473E-2,2.9461771701141087E-2,2.8595249004048702E-2,2.7728726306956317E-2,2.6862203609863931E-2,2.5995680912771546E-2,2.5129158215679161E-2,2.4262635518586775E-2,2.339611282149439E-2,2.2529590124402005E-2,2.1663067427309619E-2,2.0796544730217234E-2,1.9930022033124849E-2,1.9063499336032463E-2,1.8196976638940078E-2,1.7330453941847693E-2,1.6463931244755307E-2,1.5597408547662922E-2,1.4730885850570537E-2,1.3864363153478151E-2,1.2997840456385766E-2,1.2131317759293382E-2,1.1264795062200999E-2,1.0398272365108614E-2,9.5317496680162282E-3,8.6652269709238446E-3,7.7987042738314602E-3,6.9321815767390757E-3,6.0656588796466912E-3,5.1991361825543068E-3,4.3326134854619223E-3,3.4660907883695379E-3,2.5995680912771534E-3,1.7330453941847689E-3,8.6652269709238446E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3881},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.87080617302697039,0.76829698159678161,0.66578779016659284,0.58256431639576878,0.49934084262494466,0.41611736885412054,0.33289389508329642,0.2496704213124723,0.16644694754164818,8.3223473770824091E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3885},null,null,"FRC",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3888},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3872:M3887)","v":83.662954864589381},{"$f":"SUM(N3872:N3887)","v":79.379305299348246},null,null,null,{"$f":"SUM(R3872:R3887)","v":64.450523847649066},{"$f":"SUM(S3872:S3887)","v":62.370670400369193}]
[{"$f":"ROW()","v":3892},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$643","v":0}]
[{"$f":"ROW()","v":3895},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$646","v":1.6766589671177368}]
[{"$f":"ROW()","v":3898},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$649","v":27.435914778646541}]
[{"$f":"ROW()","v":3899},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$650","v":0.88273885498415694}]
[{"$f":"ROW()","v":3902},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$653","v":0.90891904400611601}]
[{"$f":"ROW()","v":3906},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3890:L3905)","v":84.089225090300403}]
[{"$f":"ROW()","v":3909},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$660","v":0}]
[{"$f":"ROW()","v":3912},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$663","v":0}]
[{"$f":"ROW()","v":3916},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$667","v":0}]
[{"$f":"ROW()","v":3919},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$670","v":0}]
[{"$f":"ROW()","v":3922},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$673","v":0}]
[{"$f":"ROW()","v":3923},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$674","v":0}]
[{"$f":"ROW()","v":3926},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1135","v":-6.1875725339043522E-2},{"$f":"-'PTRM expenditure'!N1135","v":-6.1875725339043522E-2},{"$f":"-IF($D3926=\"Land\",0,IF(O3872<0,O3872,IF(O3854<1,O3872,MAX(MIN(IF(O3854>0,((O3872-SUM($N3944:N3944))/O3854)*O$15,0),O3872*O$15),0))))*$K$6","v":-5.8034436466743722E-2},{"$f":"-IF($D3926=\"Land\",0,IF(P3872<0,P3872,IF(P3854<1,P3872,MAX(MIN(IF(P3854>0,((P3872-SUM($N3944:O3944))/P3854)*P$15,0),P3872*P$15),0))))*$K$6","v":-5.8034436466743722E-2},{"$f":"-IF($D3926=\"Land\",0,IF(Q3872<0,Q3872,IF(Q3854<1,Q3872,MAX(MIN(IF(Q3854>0,((Q3872-SUM($N3944:P3944))/Q3854)*Q$15,0),Q3872*Q$15),0))))*$K$6","v":-5.8034436466743722E-2},{"$f":"-IF($D3926=\"Land\",0,IF(R3872<0,R3872,IF(R3854<1,R3872,MAX(MIN(IF(R3854>0,((R3872-SUM($N3944:Q3944))/R3854)*R$15,0),R3872*R$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(S3872<0,S3872,IF(S3854<1,S3872,MAX(MIN(IF(S3854>0,((S3872-SUM($N3944:R3944))/S3854)*S$15,0),S3872*S$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(T3872<0,T3872,IF(T3854<1,T3872,MAX(MIN(IF(T3854>0,((T3872-SUM($N3944:S3944))/T3854)*T$15,0),T3872*T$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(U3872<0,U3872,IF(U3854<1,U3872,MAX(MIN(IF(U3854>0,((U3872-SUM($N3944:T3944))/U3854)*U$15,0),U3872*U$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(V3872<0,V3872,IF(V3854<1,V3872,MAX(MIN(IF(V3854>0,((V3872-SUM($N3944:U3944))/V3854)*V$15,0),V3872*V$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(W3872<0,W3872,IF(W3854<1,W3872,MAX(MIN(IF(W3854>0,((W3872-SUM($N3944:V3944))/W3854)*W$15,0),W3872*W$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(X3872<0,X3872,IF(X3854<1,X3872,MAX(MIN(IF(X3854>0,((X3872-SUM($N3944:W3944))/X3854)*X$15,0),X3872*X$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(Y3872<0,Y3872,IF(Y3854<1,Y3872,MAX(MIN(IF(Y3854>0,((Y3872-SUM($N3944:X3944))/Y3854)*Y$15,0),Y3872*Y$15),0))))*$K$6","v":-5.8034436466743715E-2},{"$f":"-IF($D3926=\"Land\",0,IF(Z3872<0,Z3872,IF(Z3854<1,Z3872,MAX(MIN(IF(Z3854>0,((Z3872-SUM($N3944:Y3944))/Z3854)*Z$15,0),Z3872*Z$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AA3872<0,AA3872,IF(AA3854<1,AA3872,MAX(MIN(IF(AA3854>0,((AA3872-SUM($N3944:Z3944))/AA3854)*AA$15,0),AA3872*AA$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AB3872<0,AB3872,IF(AB3854<1,AB3872,MAX(MIN(IF(AB3854>0,((AB3872-SUM($N3944:AA3944))/AB3854)*AB$15,0),AB3872*AB$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AC3872<0,AC3872,IF(AC3854<1,AC3872,MAX(MIN(IF(AC3854>0,((AC3872-SUM($N3944:AB3944))/AC3854)*AC$15,0),AC3872*AC$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AD3872<0,AD3872,IF(AD3854<1,AD3872,MAX(MIN(IF(AD3854>0,((AD3872-SUM($N3944:AC3944))/AD3854)*AD$15,0),AD3872*AD$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AE3872<0,AE3872,IF(AE3854<1,AE3872,MAX(MIN(IF(AE3854>0,((AE3872-SUM($N3944:AD3944))/AE3854)*AE$15,0),AE3872*AE$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AF3872<0,AF3872,IF(AF3854<1,AF3872,MAX(MIN(IF(AF3854>0,((AF3872-SUM($N3944:AE3944))/AF3854)*AF$15,0),AF3872*AF$15),0))))*$K$6","v":-5.8034436466743708E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AG3872<0,AG3872,IF(AG3854<1,AG3872,MAX(MIN(IF(AG3854>0,((AG3872-SUM($N3944:AF3944))/AG3854)*AG$15,0),AG3872*AG$15),0))))*$K$6","v":-5.8034436466743701E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AH3872<0,AH3872,IF(AH3854<1,AH3872,MAX(MIN(IF(AH3854>0,((AH3872-SUM($N3944:AG3944))/AH3854)*AH$15,0),AH3872*AH$15),0))))*$K$6","v":-5.8034436466743701E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AI3872<0,AI3872,IF(AI3854<1,AI3872,MAX(MIN(IF(AI3854>0,((AI3872-SUM($N3944:AH3944))/AI3854)*AI$15,0),AI3872*AI$15),0))))*$K$6","v":-5.8034436466743701E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AJ3872<0,AJ3872,IF(AJ3854<1,AJ3872,MAX(MIN(IF(AJ3854>0,((AJ3872-SUM($N3944:AI3944))/AJ3854)*AJ$15,0),AJ3872*AJ$15),0))))*$K$6","v":-5.8034436466743701E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AK3872<0,AK3872,IF(AK3854<1,AK3872,MAX(MIN(IF(AK3854>0,((AK3872-SUM($N3944:AJ3944))/AK3854)*AK$15,0),AK3872*AK$15),0))))*$K$6","v":-5.8034436466743701E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AL3872<0,AL3872,IF(AL3854<1,AL3872,MAX(MIN(IF(AL3854>0,((AL3872-SUM($N3944:AK3944))/AL3854)*AL$15,0),AL3872*AL$15),0))))*$K$6","v":-5.8034436466743694E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AM3872<0,AM3872,IF(AM3854<1,AM3872,MAX(MIN(IF(AM3854>0,((AM3872-SUM($N3944:AL3944))/AM3854)*AM$15,0),AM3872*AM$15),0))))*$K$6","v":-5.8034436466743694E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AN3872<0,AN3872,IF(AN3854<1,AN3872,MAX(MIN(IF(AN3854>0,((AN3872-SUM($N3944:AM3944))/AN3854)*AN$15,0),AN3872*AN$15),0))))*$K$6","v":-5.8034436466743694E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AO3872<0,AO3872,IF(AO3854<1,AO3872,MAX(MIN(IF(AO3854>0,((AO3872-SUM($N3944:AN3944))/AO3854)*AO$15,0),AO3872*AO$15),0))))*$K$6","v":-5.8034436466743694E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AP3872<0,AP3872,IF(AP3854<1,AP3872,MAX(MIN(IF(AP3854>0,((AP3872-SUM($N3944:AO3944))/AP3854)*AP$15,0),AP3872*AP$15),0))))*$K$6","v":-5.8034436466743687E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AQ3872<0,AQ3872,IF(AQ3854<1,AQ3872,MAX(MIN(IF(AQ3854>0,((AQ3872-SUM($N3944:AP3944))/AQ3854)*AQ$15,0),AQ3872*AQ$15),0))))*$K$6","v":-5.8034436466743687E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AR3872<0,AR3872,IF(AR3854<1,AR3872,MAX(MIN(IF(AR3854>0,((AR3872-SUM($N3944:AQ3944))/AR3854)*AR$15,0),AR3872*AR$15),0))))*$K$6","v":-5.8034436466743687E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AS3872<0,AS3872,IF(AS3854<1,AS3872,MAX(MIN(IF(AS3854>0,((AS3872-SUM($N3944:AR3944))/AS3854)*AS$15,0),AS3872*AS$15),0))))*$K$6","v":-5.8034436466743687E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AT3872<0,AT3872,IF(AT3854<1,AT3872,MAX(MIN(IF(AT3854>0,((AT3872-SUM($N3944:AS3944))/AT3854)*AT$15,0),AT3872*AT$15),0))))*$K$6","v":-5.803443646674368E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AU3872<0,AU3872,IF(AU3854<1,AU3872,MAX(MIN(IF(AU3854>0,((AU3872-SUM($N3944:AT3944))/AU3854)*AU$15,0),AU3872*AU$15),0))))*$K$6","v":-5.803443646674368E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AV3872<0,AV3872,IF(AV3854<1,AV3872,MAX(MIN(IF(AV3854>0,((AV3872-SUM($N3944:AU3944))/AV3854)*AV$15,0),AV3872*AV$15),0))))*$K$6","v":-5.803443646674368E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AW3872<0,AW3872,IF(AW3854<1,AW3872,MAX(MIN(IF(AW3854>0,((AW3872-SUM($N3944:AV3944))/AW3854)*AW$15,0),AW3872*AW$15),0))))*$K$6","v":-5.8034436466743673E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AX3872<0,AX3872,IF(AX3854<1,AX3872,MAX(MIN(IF(AX3854>0,((AX3872-SUM($N3944:AW3944))/AX3854)*AX$15,0),AX3872*AX$15),0))))*$K$6","v":-5.8034436466743673E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AY3872<0,AY3872,IF(AY3854<1,AY3872,MAX(MIN(IF(AY3854>0,((AY3872-SUM($N3944:AX3944))/AY3854)*AY$15,0),AY3872*AY$15),0))))*$K$6","v":-5.8034436466743673E-2},{"$f":"-IF($D3926=\"Land\",0,IF(AZ3872<0,AZ3872,IF(AZ3854<1,AZ3872,MAX(MIN(IF(AZ3854>0,((AZ3872-SUM($N3944:AY3944))/AZ3854)*AZ$15,0),AZ3872*AZ$15),0))))*$K$6","v":-5.8034436466743666E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BA3872<0,BA3872,IF(BA3854<1,BA3872,MAX(MIN(IF(BA3854>0,((BA3872-SUM($N3944:AZ3944))/BA3854)*BA$15,0),BA3872*BA$15),0))))*$K$6","v":-5.8034436466743666E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BB3872<0,BB3872,IF(BB3854<1,BB3872,MAX(MIN(IF(BB3854>0,((BB3872-SUM($N3944:BA3944))/BB3854)*BB$15,0),BB3872*BB$15),0))))*$K$6","v":-5.8034436466743666E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BC3872<0,BC3872,IF(BC3854<1,BC3872,MAX(MIN(IF(BC3854>0,((BC3872-SUM($N3944:BB3944))/BC3854)*BC$15,0),BC3872*BC$15),0))))*$K$6","v":-5.8034436466743659E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BD3872<0,BD3872,IF(BD3854<1,BD3872,MAX(MIN(IF(BD3854>0,((BD3872-SUM($N3944:BC3944))/BD3854)*BD$15,0),BD3872*BD$15),0))))*$K$6","v":-5.8034436466743659E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BE3872<0,BE3872,IF(BE3854<1,BE3872,MAX(MIN(IF(BE3854>0,((BE3872-SUM($N3944:BD3944))/BE3854)*BE$15,0),BE3872*BE$15),0))))*$K$6","v":-5.8034436466743652E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BF3872<0,BF3872,IF(BF3854<1,BF3872,MAX(MIN(IF(BF3854>0,((BF3872-SUM($N3944:BE3944))/BF3854)*BF$15,0),BF3872*BF$15),0))))*$K$6","v":-5.8034436466743652E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BG3872<0,BG3872,IF(BG3854<1,BG3872,MAX(MIN(IF(BG3854>0,((BG3872-SUM($N3944:BF3944))/BG3854)*BG$15,0),BG3872*BG$15),0))))*$K$6","v":-5.8034436466743652E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BH3872<0,BH3872,IF(BH3854<1,BH3872,MAX(MIN(IF(BH3854>0,((BH3872-SUM($N3944:BG3944))/BH3854)*BH$15,0),BH3872*BH$15),0))))*$K$6","v":-5.8034436466743659E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BI3872<0,BI3872,IF(BI3854<1,BI3872,MAX(MIN(IF(BI3854>0,((BI3872-SUM($N3944:BH3944))/BI3854)*BI$15,0),BI3872*BI$15),0))))*$K$6","v":-5.8034436466743659E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BJ3872<0,BJ3872,IF(BJ3854<1,BJ3872,MAX(MIN(IF(BJ3854>0,((BJ3872-SUM($N3944:BI3944))/BJ3854)*BJ$15,0),BJ3872*BJ$15),0))))*$K$6","v":-5.8034436466743659E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BK3872<0,BK3872,IF(BK3854<1,BK3872,MAX(MIN(IF(BK3854>0,((BK3872-SUM($N3944:BJ3944))/BK3854)*BK$15,0),BK3872*BK$15),0))))*$K$6","v":-5.8034436466743666E-2},{"$f":"-IF($D3926=\"Land\",0,IF(BL3872<0,BL3872,IF(BL3854<1,BL3872,MAX(MIN(IF(BL3854>0,((BL3872-SUM($N3944:BK3944))/BL3854)*BL$15,0),BL3872*BL$15),0))))*$K$6","v":-5.8034436466743673E-2}]
[{"$f":"ROW()","v":3930},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1139","v":0},{"$f":"-'PTRM expenditure'!N1139","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(O3876<0,O3876,IF(O3858<1,O3876,MAX(MIN(IF(O3858>0,((O3876-SUM($N3948:N3948))/O3858)*O$15,0),O3876*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(P3876<0,P3876,IF(P3858<1,P3876,MAX(MIN(IF(P3858>0,((P3876-SUM($N3948:O3948))/P3858)*P$15,0),P3876*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(Q3876<0,Q3876,IF(Q3858<1,Q3876,MAX(MIN(IF(Q3858>0,((Q3876-SUM($N3948:P3948))/Q3858)*Q$15,0),Q3876*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(R3876<0,R3876,IF(R3858<1,R3876,MAX(MIN(IF(R3858>0,((R3876-SUM($N3948:Q3948))/R3858)*R$15,0),R3876*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(S3876<0,S3876,IF(S3858<1,S3876,MAX(MIN(IF(S3858>0,((S3876-SUM($N3948:R3948))/S3858)*S$15,0),S3876*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(T3876<0,T3876,IF(T3858<1,T3876,MAX(MIN(IF(T3858>0,((T3876-SUM($N3948:S3948))/T3858)*T$15,0),T3876*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(U3876<0,U3876,IF(U3858<1,U3876,MAX(MIN(IF(U3858>0,((U3876-SUM($N3948:T3948))/U3858)*U$15,0),U3876*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(V3876<0,V3876,IF(V3858<1,V3876,MAX(MIN(IF(V3858>0,((V3876-SUM($N3948:U3948))/V3858)*V$15,0),V3876*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(W3876<0,W3876,IF(W3858<1,W3876,MAX(MIN(IF(W3858>0,((W3876-SUM($N3948:V3948))/W3858)*W$15,0),W3876*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(X3876<0,X3876,IF(X3858<1,X3876,MAX(MIN(IF(X3858>0,((X3876-SUM($N3948:W3948))/X3858)*X$15,0),X3876*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(Y3876<0,Y3876,IF(Y3858<1,Y3876,MAX(MIN(IF(Y3858>0,((Y3876-SUM($N3948:X3948))/Y3858)*Y$15,0),Y3876*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(Z3876<0,Z3876,IF(Z3858<1,Z3876,MAX(MIN(IF(Z3858>0,((Z3876-SUM($N3948:Y3948))/Z3858)*Z$15,0),Z3876*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AA3876<0,AA3876,IF(AA3858<1,AA3876,MAX(MIN(IF(AA3858>0,((AA3876-SUM($N3948:Z3948))/AA3858)*AA$15,0),AA3876*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AB3876<0,AB3876,IF(AB3858<1,AB3876,MAX(MIN(IF(AB3858>0,((AB3876-SUM($N3948:AA3948))/AB3858)*AB$15,0),AB3876*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AC3876<0,AC3876,IF(AC3858<1,AC3876,MAX(MIN(IF(AC3858>0,((AC3876-SUM($N3948:AB3948))/AC3858)*AC$15,0),AC3876*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AD3876<0,AD3876,IF(AD3858<1,AD3876,MAX(MIN(IF(AD3858>0,((AD3876-SUM($N3948:AC3948))/AD3858)*AD$15,0),AD3876*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AE3876<0,AE3876,IF(AE3858<1,AE3876,MAX(MIN(IF(AE3858>0,((AE3876-SUM($N3948:AD3948))/AE3858)*AE$15,0),AE3876*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AF3876<0,AF3876,IF(AF3858<1,AF3876,MAX(MIN(IF(AF3858>0,((AF3876-SUM($N3948:AE3948))/AF3858)*AF$15,0),AF3876*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AG3876<0,AG3876,IF(AG3858<1,AG3876,MAX(MIN(IF(AG3858>0,((AG3876-SUM($N3948:AF3948))/AG3858)*AG$15,0),AG3876*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AH3876<0,AH3876,IF(AH3858<1,AH3876,MAX(MIN(IF(AH3858>0,((AH3876-SUM($N3948:AG3948))/AH3858)*AH$15,0),AH3876*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AI3876<0,AI3876,IF(AI3858<1,AI3876,MAX(MIN(IF(AI3858>0,((AI3876-SUM($N3948:AH3948))/AI3858)*AI$15,0),AI3876*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AJ3876<0,AJ3876,IF(AJ3858<1,AJ3876,MAX(MIN(IF(AJ3858>0,((AJ3876-SUM($N3948:AI3948))/AJ3858)*AJ$15,0),AJ3876*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AK3876<0,AK3876,IF(AK3858<1,AK3876,MAX(MIN(IF(AK3858>0,((AK3876-SUM($N3948:AJ3948))/AK3858)*AK$15,0),AK3876*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AL3876<0,AL3876,IF(AL3858<1,AL3876,MAX(MIN(IF(AL3858>0,((AL3876-SUM($N3948:AK3948))/AL3858)*AL$15,0),AL3876*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AM3876<0,AM3876,IF(AM3858<1,AM3876,MAX(MIN(IF(AM3858>0,((AM3876-SUM($N3948:AL3948))/AM3858)*AM$15,0),AM3876*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AN3876<0,AN3876,IF(AN3858<1,AN3876,MAX(MIN(IF(AN3858>0,((AN3876-SUM($N3948:AM3948))/AN3858)*AN$15,0),AN3876*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AO3876<0,AO3876,IF(AO3858<1,AO3876,MAX(MIN(IF(AO3858>0,((AO3876-SUM($N3948:AN3948))/AO3858)*AO$15,0),AO3876*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AP3876<0,AP3876,IF(AP3858<1,AP3876,MAX(MIN(IF(AP3858>0,((AP3876-SUM($N3948:AO3948))/AP3858)*AP$15,0),AP3876*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AQ3876<0,AQ3876,IF(AQ3858<1,AQ3876,MAX(MIN(IF(AQ3858>0,((AQ3876-SUM($N3948:AP3948))/AQ3858)*AQ$15,0),AQ3876*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AR3876<0,AR3876,IF(AR3858<1,AR3876,MAX(MIN(IF(AR3858>0,((AR3876-SUM($N3948:AQ3948))/AR3858)*AR$15,0),AR3876*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AS3876<0,AS3876,IF(AS3858<1,AS3876,MAX(MIN(IF(AS3858>0,((AS3876-SUM($N3948:AR3948))/AS3858)*AS$15,0),AS3876*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AT3876<0,AT3876,IF(AT3858<1,AT3876,MAX(MIN(IF(AT3858>0,((AT3876-SUM($N3948:AS3948))/AT3858)*AT$15,0),AT3876*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AU3876<0,AU3876,IF(AU3858<1,AU3876,MAX(MIN(IF(AU3858>0,((AU3876-SUM($N3948:AT3948))/AU3858)*AU$15,0),AU3876*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AV3876<0,AV3876,IF(AV3858<1,AV3876,MAX(MIN(IF(AV3858>0,((AV3876-SUM($N3948:AU3948))/AV3858)*AV$15,0),AV3876*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AW3876<0,AW3876,IF(AW3858<1,AW3876,MAX(MIN(IF(AW3858>0,((AW3876-SUM($N3948:AV3948))/AW3858)*AW$15,0),AW3876*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AX3876<0,AX3876,IF(AX3858<1,AX3876,MAX(MIN(IF(AX3858>0,((AX3876-SUM($N3948:AW3948))/AX3858)*AX$15,0),AX3876*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AY3876<0,AY3876,IF(AY3858<1,AY3876,MAX(MIN(IF(AY3858>0,((AY3876-SUM($N3948:AX3948))/AY3858)*AY$15,0),AY3876*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(AZ3876<0,AZ3876,IF(AZ3858<1,AZ3876,MAX(MIN(IF(AZ3858>0,((AZ3876-SUM($N3948:AY3948))/AZ3858)*AZ$15,0),AZ3876*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BA3876<0,BA3876,IF(BA3858<1,BA3876,MAX(MIN(IF(BA3858>0,((BA3876-SUM($N3948:AZ3948))/BA3858)*BA$15,0),BA3876*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BB3876<0,BB3876,IF(BB3858<1,BB3876,MAX(MIN(IF(BB3858>0,((BB3876-SUM($N3948:BA3948))/BB3858)*BB$15,0),BB3876*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BC3876<0,BC3876,IF(BC3858<1,BC3876,MAX(MIN(IF(BC3858>0,((BC3876-SUM($N3948:BB3948))/BC3858)*BC$15,0),BC3876*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BD3876<0,BD3876,IF(BD3858<1,BD3876,MAX(MIN(IF(BD3858>0,((BD3876-SUM($N3948:BC3948))/BD3858)*BD$15,0),BD3876*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BE3876<0,BE3876,IF(BE3858<1,BE3876,MAX(MIN(IF(BE3858>0,((BE3876-SUM($N3948:BD3948))/BE3858)*BE$15,0),BE3876*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BF3876<0,BF3876,IF(BF3858<1,BF3876,MAX(MIN(IF(BF3858>0,((BF3876-SUM($N3948:BE3948))/BF3858)*BF$15,0),BF3876*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BG3876<0,BG3876,IF(BG3858<1,BG3876,MAX(MIN(IF(BG3858>0,((BG3876-SUM($N3948:BF3948))/BG3858)*BG$15,0),BG3876*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BH3876<0,BH3876,IF(BH3858<1,BH3876,MAX(MIN(IF(BH3858>0,((BH3876-SUM($N3948:BG3948))/BH3858)*BH$15,0),BH3876*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BI3876<0,BI3876,IF(BI3858<1,BI3876,MAX(MIN(IF(BI3858>0,((BI3876-SUM($N3948:BH3948))/BI3858)*BI$15,0),BI3876*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BJ3876<0,BJ3876,IF(BJ3858<1,BJ3876,MAX(MIN(IF(BJ3858>0,((BJ3876-SUM($N3948:BI3948))/BJ3858)*BJ$15,0),BJ3876*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BK3876<0,BK3876,IF(BK3858<1,BK3876,MAX(MIN(IF(BK3858>0,((BK3876-SUM($N3948:BJ3948))/BK3858)*BK$15,0),BK3876*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(BL3876<0,BL3876,IF(BL3858<1,BL3876,MAX(MIN(IF(BL3858>0,((BL3876-SUM($N3948:BK3948))/BL3858)*BL$15,0),BL3876*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3933},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1142","v":-8.8481388497918569E-3},{"$f":"-'PTRM expenditure'!N1142","v":-8.8481388497918569E-3},{"$f":"-IF($D3933=\"Land\",0,IF(O3879<0,O3879,IF(O3861<1,O3879,MAX(MIN(IF(O3861>0,((O3879-SUM($N3951:N3951))/O3861)*O$15,0),O3879*O$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(P3879<0,P3879,IF(P3861<1,P3879,MAX(MIN(IF(P3861>0,((P3879-SUM($N3951:O3951))/P3861)*P$15,0),P3879*P$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(Q3879<0,Q3879,IF(Q3861<1,Q3879,MAX(MIN(IF(Q3861>0,((Q3879-SUM($N3951:P3951))/Q3861)*Q$15,0),Q3879*Q$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(R3879<0,R3879,IF(R3861<1,R3879,MAX(MIN(IF(R3861>0,((R3879-SUM($N3951:Q3951))/R3861)*R$15,0),R3879*R$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(S3879<0,S3879,IF(S3861<1,S3879,MAX(MIN(IF(S3861>0,((S3879-SUM($N3951:R3951))/S3861)*S$15,0),S3879*S$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(T3879<0,T3879,IF(T3861<1,T3879,MAX(MIN(IF(T3861>0,((T3879-SUM($N3951:S3951))/T3861)*T$15,0),T3879*T$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(U3879<0,U3879,IF(U3861<1,U3879,MAX(MIN(IF(U3861>0,((U3879-SUM($N3951:T3951))/U3861)*U$15,0),U3879*U$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(V3879<0,V3879,IF(V3861<1,V3879,MAX(MIN(IF(V3861>0,((V3879-SUM($N3951:U3951))/V3861)*V$15,0),V3879*V$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(W3879<0,W3879,IF(W3861<1,W3879,MAX(MIN(IF(W3861>0,((W3879-SUM($N3951:V3951))/W3861)*W$15,0),W3879*W$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(X3879<0,X3879,IF(X3861<1,X3879,MAX(MIN(IF(X3861>0,((X3879-SUM($N3951:W3951))/X3861)*X$15,0),X3879*X$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(Y3879<0,Y3879,IF(Y3861<1,Y3879,MAX(MIN(IF(Y3861>0,((Y3879-SUM($N3951:X3951))/Y3861)*Y$15,0),Y3879*Y$15),0))))*$K$6","v":-9.5043432256748887E-3},{"$f":"-IF($D3933=\"Land\",0,IF(Z3879<0,Z3879,IF(Z3861<1,Z3879,MAX(MIN(IF(Z3861>0,((Z3879-SUM($N3951:Y3951))/Z3861)*Z$15,0),Z3879*Z$15),0))))*$K$6","v":-9.5043432256748869E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AA3879<0,AA3879,IF(AA3861<1,AA3879,MAX(MIN(IF(AA3861>0,((AA3879-SUM($N3951:Z3951))/AA3861)*AA$15,0),AA3879*AA$15),0))))*$K$6","v":-9.5043432256748869E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AB3879<0,AB3879,IF(AB3861<1,AB3879,MAX(MIN(IF(AB3861>0,((AB3879-SUM($N3951:AA3951))/AB3861)*AB$15,0),AB3879*AB$15),0))))*$K$6","v":-9.5043432256748869E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AC3879<0,AC3879,IF(AC3861<1,AC3879,MAX(MIN(IF(AC3861>0,((AC3879-SUM($N3951:AB3951))/AC3861)*AC$15,0),AC3879*AC$15),0))))*$K$6","v":-9.5043432256748869E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AD3879<0,AD3879,IF(AD3861<1,AD3879,MAX(MIN(IF(AD3861>0,((AD3879-SUM($N3951:AC3951))/AD3861)*AD$15,0),AD3879*AD$15),0))))*$K$6","v":-9.5043432256748869E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AE3879<0,AE3879,IF(AE3861<1,AE3879,MAX(MIN(IF(AE3861>0,((AE3879-SUM($N3951:AD3951))/AE3861)*AE$15,0),AE3879*AE$15),0))))*$K$6","v":-9.5043432256748869E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AF3879<0,AF3879,IF(AF3861<1,AF3879,MAX(MIN(IF(AF3861>0,((AF3879-SUM($N3951:AE3951))/AF3861)*AF$15,0),AF3879*AF$15),0))))*$K$6","v":-9.5043432256748852E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AG3879<0,AG3879,IF(AG3861<1,AG3879,MAX(MIN(IF(AG3861>0,((AG3879-SUM($N3951:AF3951))/AG3861)*AG$15,0),AG3879*AG$15),0))))*$K$6","v":-9.5043432256748852E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AH3879<0,AH3879,IF(AH3861<1,AH3879,MAX(MIN(IF(AH3861>0,((AH3879-SUM($N3951:AG3951))/AH3861)*AH$15,0),AH3879*AH$15),0))))*$K$6","v":-9.5043432256748852E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AI3879<0,AI3879,IF(AI3861<1,AI3879,MAX(MIN(IF(AI3861>0,((AI3879-SUM($N3951:AH3951))/AI3861)*AI$15,0),AI3879*AI$15),0))))*$K$6","v":-9.5043432256748852E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AJ3879<0,AJ3879,IF(AJ3861<1,AJ3879,MAX(MIN(IF(AJ3861>0,((AJ3879-SUM($N3951:AI3951))/AJ3861)*AJ$15,0),AJ3879*AJ$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AK3879<0,AK3879,IF(AK3861<1,AK3879,MAX(MIN(IF(AK3861>0,((AK3879-SUM($N3951:AJ3951))/AK3861)*AK$15,0),AK3879*AK$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AL3879<0,AL3879,IF(AL3861<1,AL3879,MAX(MIN(IF(AL3861>0,((AL3879-SUM($N3951:AK3951))/AL3861)*AL$15,0),AL3879*AL$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AM3879<0,AM3879,IF(AM3861<1,AM3879,MAX(MIN(IF(AM3861>0,((AM3879-SUM($N3951:AL3951))/AM3861)*AM$15,0),AM3879*AM$15),0))))*$K$6","v":-9.5043432256748817E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AN3879<0,AN3879,IF(AN3861<1,AN3879,MAX(MIN(IF(AN3861>0,((AN3879-SUM($N3951:AM3951))/AN3861)*AN$15,0),AN3879*AN$15),0))))*$K$6","v":-9.5043432256748817E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AO3879<0,AO3879,IF(AO3861<1,AO3879,MAX(MIN(IF(AO3861>0,((AO3879-SUM($N3951:AN3951))/AO3861)*AO$15,0),AO3879*AO$15),0))))*$K$6","v":-9.5043432256748817E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AP3879<0,AP3879,IF(AP3861<1,AP3879,MAX(MIN(IF(AP3861>0,((AP3879-SUM($N3951:AO3951))/AP3861)*AP$15,0),AP3879*AP$15),0))))*$K$6","v":-9.5043432256748817E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AQ3879<0,AQ3879,IF(AQ3861<1,AQ3879,MAX(MIN(IF(AQ3861>0,((AQ3879-SUM($N3951:AP3951))/AQ3861)*AQ$15,0),AQ3879*AQ$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AR3879<0,AR3879,IF(AR3861<1,AR3879,MAX(MIN(IF(AR3861>0,((AR3879-SUM($N3951:AQ3951))/AR3861)*AR$15,0),AR3879*AR$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AS3879<0,AS3879,IF(AS3861<1,AS3879,MAX(MIN(IF(AS3861>0,((AS3879-SUM($N3951:AR3951))/AS3861)*AS$15,0),AS3879*AS$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AT3879<0,AT3879,IF(AT3861<1,AT3879,MAX(MIN(IF(AT3861>0,((AT3879-SUM($N3951:AS3951))/AT3861)*AT$15,0),AT3879*AT$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AU3879<0,AU3879,IF(AU3861<1,AU3879,MAX(MIN(IF(AU3861>0,((AU3879-SUM($N3951:AT3951))/AU3861)*AU$15,0),AU3879*AU$15),0))))*$K$6","v":-9.5043432256748852E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AV3879<0,AV3879,IF(AV3861<1,AV3879,MAX(MIN(IF(AV3861>0,((AV3879-SUM($N3951:AU3951))/AV3861)*AV$15,0),AV3879*AV$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AW3879<0,AW3879,IF(AW3861<1,AW3879,MAX(MIN(IF(AW3861>0,((AW3879-SUM($N3951:AV3951))/AW3861)*AW$15,0),AW3879*AW$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AX3879<0,AX3879,IF(AX3861<1,AX3879,MAX(MIN(IF(AX3861>0,((AX3879-SUM($N3951:AW3951))/AX3861)*AX$15,0),AX3879*AX$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AY3879<0,AY3879,IF(AY3861<1,AY3879,MAX(MIN(IF(AY3861>0,((AY3879-SUM($N3951:AX3951))/AY3861)*AY$15,0),AY3879*AY$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(AZ3879<0,AZ3879,IF(AZ3861<1,AZ3879,MAX(MIN(IF(AZ3861>0,((AZ3879-SUM($N3951:AY3951))/AZ3861)*AZ$15,0),AZ3879*AZ$15),0))))*$K$6","v":-9.5043432256748835E-3},{"$f":"-IF($D3933=\"Land\",0,IF(BA3879<0,BA3879,IF(BA3861<1,BA3879,MAX(MIN(IF(BA3861>0,((BA3879-SUM($N3951:AZ3951))/BA3861)*BA$15,0),BA3879*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BB3879<0,BB3879,IF(BB3861<1,BB3879,MAX(MIN(IF(BB3861>0,((BB3879-SUM($N3951:BA3951))/BB3861)*BB$15,0),BB3879*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BC3879<0,BC3879,IF(BC3861<1,BC3879,MAX(MIN(IF(BC3861>0,((BC3879-SUM($N3951:BB3951))/BC3861)*BC$15,0),BC3879*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BD3879<0,BD3879,IF(BD3861<1,BD3879,MAX(MIN(IF(BD3861>0,((BD3879-SUM($N3951:BC3951))/BD3861)*BD$15,0),BD3879*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BE3879<0,BE3879,IF(BE3861<1,BE3879,MAX(MIN(IF(BE3861>0,((BE3879-SUM($N3951:BD3951))/BE3861)*BE$15,0),BE3879*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BF3879<0,BF3879,IF(BF3861<1,BF3879,MAX(MIN(IF(BF3861>0,((BF3879-SUM($N3951:BE3951))/BF3861)*BF$15,0),BF3879*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BG3879<0,BG3879,IF(BG3861<1,BG3879,MAX(MIN(IF(BG3861>0,((BG3879-SUM($N3951:BF3951))/BG3861)*BG$15,0),BG3879*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BH3879<0,BH3879,IF(BH3861<1,BH3879,MAX(MIN(IF(BH3861>0,((BH3879-SUM($N3951:BG3951))/BH3861)*BH$15,0),BH3879*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BI3879<0,BI3879,IF(BI3861<1,BI3879,MAX(MIN(IF(BI3861>0,((BI3879-SUM($N3951:BH3951))/BI3861)*BI$15,0),BI3879*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BJ3879<0,BJ3879,IF(BJ3861<1,BJ3879,MAX(MIN(IF(BJ3861>0,((BJ3879-SUM($N3951:BI3951))/BJ3861)*BJ$15,0),BJ3879*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BK3879<0,BK3879,IF(BK3861<1,BK3879,MAX(MIN(IF(BK3861>0,((BK3879-SUM($N3951:BJ3951))/BK3861)*BK$15,0),BK3879*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3933=\"Land\",0,IF(BL3879<0,BL3879,IF(BL3861<1,BL3879,MAX(MIN(IF(BL3861>0,((BL3879-SUM($N3951:BK3951))/BL3861)*BL$15,0),BL3879*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3936},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1145","v":-0.21896002917299487},{"$f":"-'PTRM expenditure'!N1145","v":-0.21896002917299487},{"$f":"-IF($D3936=\"Land\",0,IF(O3882<0,O3882,IF(O3864<1,O3882,MAX(MIN(IF(O3864>0,((O3882-SUM($N3954:N3954))/O3864)*O$15,0),O3882*O$15),0))))*$K$6","v":-9.9596299212947395E-2},{"$f":"-IF($D3936=\"Land\",0,IF(P3882<0,P3882,IF(P3864<1,P3882,MAX(MIN(IF(P3864>0,((P3882-SUM($N3954:O3954))/P3864)*P$15,0),P3882*P$15),0))))*$K$6","v":-9.9596299212947395E-2},{"$f":"-IF($D3936=\"Land\",0,IF(Q3882<0,Q3882,IF(Q3864<1,Q3882,MAX(MIN(IF(Q3864>0,((Q3882-SUM($N3954:P3954))/Q3864)*Q$15,0),Q3882*Q$15),0))))*$K$6","v":-9.9596299212947381E-2},{"$f":"-IF($D3936=\"Land\",0,IF(R3882<0,R3882,IF(R3864<1,R3882,MAX(MIN(IF(R3864>0,((R3882-SUM($N3954:Q3954))/R3864)*R$15,0),R3882*R$15),0))))*$K$6","v":-9.9596299212947381E-2},{"$f":"-IF($D3936=\"Land\",0,IF(S3882<0,S3882,IF(S3864<1,S3882,MAX(MIN(IF(S3864>0,((S3882-SUM($N3954:R3954))/S3864)*S$15,0),S3882*S$15),0))))*$K$6","v":-9.9596299212947381E-2},{"$f":"-IF($D3936=\"Land\",0,IF(T3882<0,T3882,IF(T3864<1,T3882,MAX(MIN(IF(T3864>0,((T3882-SUM($N3954:S3954))/T3864)*T$15,0),T3882*T$15),0))))*$K$6","v":-9.9596299212947381E-2},{"$f":"-IF($D3936=\"Land\",0,IF(U3882<0,U3882,IF(U3864<1,U3882,MAX(MIN(IF(U3864>0,((U3882-SUM($N3954:T3954))/U3864)*U$15,0),U3882*U$15),0))))*$K$6","v":-9.9596299212947381E-2},{"$f":"-IF($D3936=\"Land\",0,IF(V3882<0,V3882,IF(V3864<1,V3882,MAX(MIN(IF(V3864>0,((V3882-SUM($N3954:U3954))/V3864)*V$15,0),V3882*V$15),0))))*$K$6","v":-9.9596299212947381E-2},{"$f":"-IF($D3936=\"Land\",0,IF(W3882<0,W3882,IF(W3864<1,W3882,MAX(MIN(IF(W3864>0,((W3882-SUM($N3954:V3954))/W3864)*W$15,0),W3882*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(X3882<0,X3882,IF(X3864<1,X3882,MAX(MIN(IF(X3864>0,((X3882-SUM($N3954:W3954))/X3864)*X$15,0),X3882*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(Y3882<0,Y3882,IF(Y3864<1,Y3882,MAX(MIN(IF(Y3864>0,((Y3882-SUM($N3954:X3954))/Y3864)*Y$15,0),Y3882*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(Z3882<0,Z3882,IF(Z3864<1,Z3882,MAX(MIN(IF(Z3864>0,((Z3882-SUM($N3954:Y3954))/Z3864)*Z$15,0),Z3882*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AA3882<0,AA3882,IF(AA3864<1,AA3882,MAX(MIN(IF(AA3864>0,((AA3882-SUM($N3954:Z3954))/AA3864)*AA$15,0),AA3882*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AB3882<0,AB3882,IF(AB3864<1,AB3882,MAX(MIN(IF(AB3864>0,((AB3882-SUM($N3954:AA3954))/AB3864)*AB$15,0),AB3882*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AC3882<0,AC3882,IF(AC3864<1,AC3882,MAX(MIN(IF(AC3864>0,((AC3882-SUM($N3954:AB3954))/AC3864)*AC$15,0),AC3882*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AD3882<0,AD3882,IF(AD3864<1,AD3882,MAX(MIN(IF(AD3864>0,((AD3882-SUM($N3954:AC3954))/AD3864)*AD$15,0),AD3882*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AE3882<0,AE3882,IF(AE3864<1,AE3882,MAX(MIN(IF(AE3864>0,((AE3882-SUM($N3954:AD3954))/AE3864)*AE$15,0),AE3882*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AF3882<0,AF3882,IF(AF3864<1,AF3882,MAX(MIN(IF(AF3864>0,((AF3882-SUM($N3954:AE3954))/AF3864)*AF$15,0),AF3882*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AG3882<0,AG3882,IF(AG3864<1,AG3882,MAX(MIN(IF(AG3864>0,((AG3882-SUM($N3954:AF3954))/AG3864)*AG$15,0),AG3882*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AH3882<0,AH3882,IF(AH3864<1,AH3882,MAX(MIN(IF(AH3864>0,((AH3882-SUM($N3954:AG3954))/AH3864)*AH$15,0),AH3882*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AI3882<0,AI3882,IF(AI3864<1,AI3882,MAX(MIN(IF(AI3864>0,((AI3882-SUM($N3954:AH3954))/AI3864)*AI$15,0),AI3882*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AJ3882<0,AJ3882,IF(AJ3864<1,AJ3882,MAX(MIN(IF(AJ3864>0,((AJ3882-SUM($N3954:AI3954))/AJ3864)*AJ$15,0),AJ3882*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AK3882<0,AK3882,IF(AK3864<1,AK3882,MAX(MIN(IF(AK3864>0,((AK3882-SUM($N3954:AJ3954))/AK3864)*AK$15,0),AK3882*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AL3882<0,AL3882,IF(AL3864<1,AL3882,MAX(MIN(IF(AL3864>0,((AL3882-SUM($N3954:AK3954))/AL3864)*AL$15,0),AL3882*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AM3882<0,AM3882,IF(AM3864<1,AM3882,MAX(MIN(IF(AM3864>0,((AM3882-SUM($N3954:AL3954))/AM3864)*AM$15,0),AM3882*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AN3882<0,AN3882,IF(AN3864<1,AN3882,MAX(MIN(IF(AN3864>0,((AN3882-SUM($N3954:AM3954))/AN3864)*AN$15,0),AN3882*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AO3882<0,AO3882,IF(AO3864<1,AO3882,MAX(MIN(IF(AO3864>0,((AO3882-SUM($N3954:AN3954))/AO3864)*AO$15,0),AO3882*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AP3882<0,AP3882,IF(AP3864<1,AP3882,MAX(MIN(IF(AP3864>0,((AP3882-SUM($N3954:AO3954))/AP3864)*AP$15,0),AP3882*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AQ3882<0,AQ3882,IF(AQ3864<1,AQ3882,MAX(MIN(IF(AQ3864>0,((AQ3882-SUM($N3954:AP3954))/AQ3864)*AQ$15,0),AQ3882*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AR3882<0,AR3882,IF(AR3864<1,AR3882,MAX(MIN(IF(AR3864>0,((AR3882-SUM($N3954:AQ3954))/AR3864)*AR$15,0),AR3882*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AS3882<0,AS3882,IF(AS3864<1,AS3882,MAX(MIN(IF(AS3864>0,((AS3882-SUM($N3954:AR3954))/AS3864)*AS$15,0),AS3882*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AT3882<0,AT3882,IF(AT3864<1,AT3882,MAX(MIN(IF(AT3864>0,((AT3882-SUM($N3954:AS3954))/AT3864)*AT$15,0),AT3882*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AU3882<0,AU3882,IF(AU3864<1,AU3882,MAX(MIN(IF(AU3864>0,((AU3882-SUM($N3954:AT3954))/AU3864)*AU$15,0),AU3882*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AV3882<0,AV3882,IF(AV3864<1,AV3882,MAX(MIN(IF(AV3864>0,((AV3882-SUM($N3954:AU3954))/AV3864)*AV$15,0),AV3882*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AW3882<0,AW3882,IF(AW3864<1,AW3882,MAX(MIN(IF(AW3864>0,((AW3882-SUM($N3954:AV3954))/AW3864)*AW$15,0),AW3882*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AX3882<0,AX3882,IF(AX3864<1,AX3882,MAX(MIN(IF(AX3864>0,((AX3882-SUM($N3954:AW3954))/AX3864)*AX$15,0),AX3882*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AY3882<0,AY3882,IF(AY3864<1,AY3882,MAX(MIN(IF(AY3864>0,((AY3882-SUM($N3954:AX3954))/AY3864)*AY$15,0),AY3882*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(AZ3882<0,AZ3882,IF(AZ3864<1,AZ3882,MAX(MIN(IF(AZ3864>0,((AZ3882-SUM($N3954:AY3954))/AZ3864)*AZ$15,0),AZ3882*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BA3882<0,BA3882,IF(BA3864<1,BA3882,MAX(MIN(IF(BA3864>0,((BA3882-SUM($N3954:AZ3954))/BA3864)*BA$15,0),BA3882*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BB3882<0,BB3882,IF(BB3864<1,BB3882,MAX(MIN(IF(BB3864>0,((BB3882-SUM($N3954:BA3954))/BB3864)*BB$15,0),BB3882*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BC3882<0,BC3882,IF(BC3864<1,BC3882,MAX(MIN(IF(BC3864>0,((BC3882-SUM($N3954:BB3954))/BC3864)*BC$15,0),BC3882*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BD3882<0,BD3882,IF(BD3864<1,BD3882,MAX(MIN(IF(BD3864>0,((BD3882-SUM($N3954:BC3954))/BD3864)*BD$15,0),BD3882*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BE3882<0,BE3882,IF(BE3864<1,BE3882,MAX(MIN(IF(BE3864>0,((BE3882-SUM($N3954:BD3954))/BE3864)*BE$15,0),BE3882*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BF3882<0,BF3882,IF(BF3864<1,BF3882,MAX(MIN(IF(BF3864>0,((BF3882-SUM($N3954:BE3954))/BF3864)*BF$15,0),BF3882*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BG3882<0,BG3882,IF(BG3864<1,BG3882,MAX(MIN(IF(BG3864>0,((BG3882-SUM($N3954:BF3954))/BG3864)*BG$15,0),BG3882*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BH3882<0,BH3882,IF(BH3864<1,BH3882,MAX(MIN(IF(BH3864>0,((BH3882-SUM($N3954:BG3954))/BH3864)*BH$15,0),BH3882*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BI3882<0,BI3882,IF(BI3864<1,BI3882,MAX(MIN(IF(BI3864>0,((BI3882-SUM($N3954:BH3954))/BI3864)*BI$15,0),BI3882*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BJ3882<0,BJ3882,IF(BJ3864<1,BJ3882,MAX(MIN(IF(BJ3864>0,((BJ3882-SUM($N3954:BI3954))/BJ3864)*BJ$15,0),BJ3882*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BK3882<0,BK3882,IF(BK3864<1,BK3882,MAX(MIN(IF(BK3864>0,((BK3882-SUM($N3954:BJ3954))/BK3864)*BK$15,0),BK3882*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3936=\"Land\",0,IF(BL3882<0,BL3882,IF(BL3864<1,BL3882,MAX(MIN(IF(BL3864>0,((BL3882-SUM($N3954:BK3954))/BL3864)*BL$15,0),BL3882*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":3940},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1149","v":0},{"$f":"-'PTRM expenditure'!N1149","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(O3886<0,O3886,IF(O3868<1,O3886,MAX(MIN(IF(O3868>0,((O3886-SUM($N3958:N3958))/O3868)*O$15,0),O3886*O$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(P3886<0,P3886,IF(P3868<1,P3886,MAX(MIN(IF(P3868>0,((P3886-SUM($N3958:O3958))/P3868)*P$15,0),P3886*P$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(Q3886<0,Q3886,IF(Q3868<1,Q3886,MAX(MIN(IF(Q3868>0,((Q3886-SUM($N3958:P3958))/Q3868)*Q$15,0),Q3886*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(R3886<0,R3886,IF(R3868<1,R3886,MAX(MIN(IF(R3868>0,((R3886-SUM($N3958:Q3958))/R3868)*R$15,0),R3886*R$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(S3886<0,S3886,IF(S3868<1,S3886,MAX(MIN(IF(S3868>0,((S3886-SUM($N3958:R3958))/S3868)*S$15,0),S3886*S$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(T3886<0,T3886,IF(T3868<1,T3886,MAX(MIN(IF(T3868>0,((T3886-SUM($N3958:S3958))/T3868)*T$15,0),T3886*T$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(U3886<0,U3886,IF(U3868<1,U3886,MAX(MIN(IF(U3868>0,((U3886-SUM($N3958:T3958))/U3868)*U$15,0),U3886*U$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(V3886<0,V3886,IF(V3868<1,V3886,MAX(MIN(IF(V3868>0,((V3886-SUM($N3958:U3958))/V3868)*V$15,0),V3886*V$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(W3886<0,W3886,IF(W3868<1,W3886,MAX(MIN(IF(W3868>0,((W3886-SUM($N3958:V3958))/W3868)*W$15,0),W3886*W$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(X3886<0,X3886,IF(X3868<1,X3886,MAX(MIN(IF(X3868>0,((X3886-SUM($N3958:W3958))/X3868)*X$15,0),X3886*X$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(Y3886<0,Y3886,IF(Y3868<1,Y3886,MAX(MIN(IF(Y3868>0,((Y3886-SUM($N3958:X3958))/Y3868)*Y$15,0),Y3886*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(Z3886<0,Z3886,IF(Z3868<1,Z3886,MAX(MIN(IF(Z3868>0,((Z3886-SUM($N3958:Y3958))/Z3868)*Z$15,0),Z3886*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AA3886<0,AA3886,IF(AA3868<1,AA3886,MAX(MIN(IF(AA3868>0,((AA3886-SUM($N3958:Z3958))/AA3868)*AA$15,0),AA3886*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AB3886<0,AB3886,IF(AB3868<1,AB3886,MAX(MIN(IF(AB3868>0,((AB3886-SUM($N3958:AA3958))/AB3868)*AB$15,0),AB3886*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AC3886<0,AC3886,IF(AC3868<1,AC3886,MAX(MIN(IF(AC3868>0,((AC3886-SUM($N3958:AB3958))/AC3868)*AC$15,0),AC3886*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AD3886<0,AD3886,IF(AD3868<1,AD3886,MAX(MIN(IF(AD3868>0,((AD3886-SUM($N3958:AC3958))/AD3868)*AD$15,0),AD3886*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AE3886<0,AE3886,IF(AE3868<1,AE3886,MAX(MIN(IF(AE3868>0,((AE3886-SUM($N3958:AD3958))/AE3868)*AE$15,0),AE3886*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AF3886<0,AF3886,IF(AF3868<1,AF3886,MAX(MIN(IF(AF3868>0,((AF3886-SUM($N3958:AE3958))/AF3868)*AF$15,0),AF3886*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AG3886<0,AG3886,IF(AG3868<1,AG3886,MAX(MIN(IF(AG3868>0,((AG3886-SUM($N3958:AF3958))/AG3868)*AG$15,0),AG3886*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AH3886<0,AH3886,IF(AH3868<1,AH3886,MAX(MIN(IF(AH3868>0,((AH3886-SUM($N3958:AG3958))/AH3868)*AH$15,0),AH3886*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AI3886<0,AI3886,IF(AI3868<1,AI3886,MAX(MIN(IF(AI3868>0,((AI3886-SUM($N3958:AH3958))/AI3868)*AI$15,0),AI3886*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AJ3886<0,AJ3886,IF(AJ3868<1,AJ3886,MAX(MIN(IF(AJ3868>0,((AJ3886-SUM($N3958:AI3958))/AJ3868)*AJ$15,0),AJ3886*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AK3886<0,AK3886,IF(AK3868<1,AK3886,MAX(MIN(IF(AK3868>0,((AK3886-SUM($N3958:AJ3958))/AK3868)*AK$15,0),AK3886*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AL3886<0,AL3886,IF(AL3868<1,AL3886,MAX(MIN(IF(AL3868>0,((AL3886-SUM($N3958:AK3958))/AL3868)*AL$15,0),AL3886*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AM3886<0,AM3886,IF(AM3868<1,AM3886,MAX(MIN(IF(AM3868>0,((AM3886-SUM($N3958:AL3958))/AM3868)*AM$15,0),AM3886*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AN3886<0,AN3886,IF(AN3868<1,AN3886,MAX(MIN(IF(AN3868>0,((AN3886-SUM($N3958:AM3958))/AN3868)*AN$15,0),AN3886*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AO3886<0,AO3886,IF(AO3868<1,AO3886,MAX(MIN(IF(AO3868>0,((AO3886-SUM($N3958:AN3958))/AO3868)*AO$15,0),AO3886*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AP3886<0,AP3886,IF(AP3868<1,AP3886,MAX(MIN(IF(AP3868>0,((AP3886-SUM($N3958:AO3958))/AP3868)*AP$15,0),AP3886*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AQ3886<0,AQ3886,IF(AQ3868<1,AQ3886,MAX(MIN(IF(AQ3868>0,((AQ3886-SUM($N3958:AP3958))/AQ3868)*AQ$15,0),AQ3886*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AR3886<0,AR3886,IF(AR3868<1,AR3886,MAX(MIN(IF(AR3868>0,((AR3886-SUM($N3958:AQ3958))/AR3868)*AR$15,0),AR3886*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AS3886<0,AS3886,IF(AS3868<1,AS3886,MAX(MIN(IF(AS3868>0,((AS3886-SUM($N3958:AR3958))/AS3868)*AS$15,0),AS3886*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AT3886<0,AT3886,IF(AT3868<1,AT3886,MAX(MIN(IF(AT3868>0,((AT3886-SUM($N3958:AS3958))/AT3868)*AT$15,0),AT3886*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AU3886<0,AU3886,IF(AU3868<1,AU3886,MAX(MIN(IF(AU3868>0,((AU3886-SUM($N3958:AT3958))/AU3868)*AU$15,0),AU3886*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AV3886<0,AV3886,IF(AV3868<1,AV3886,MAX(MIN(IF(AV3868>0,((AV3886-SUM($N3958:AU3958))/AV3868)*AV$15,0),AV3886*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AW3886<0,AW3886,IF(AW3868<1,AW3886,MAX(MIN(IF(AW3868>0,((AW3886-SUM($N3958:AV3958))/AW3868)*AW$15,0),AW3886*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AX3886<0,AX3886,IF(AX3868<1,AX3886,MAX(MIN(IF(AX3868>0,((AX3886-SUM($N3958:AW3958))/AX3868)*AX$15,0),AX3886*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AY3886<0,AY3886,IF(AY3868<1,AY3886,MAX(MIN(IF(AY3868>0,((AY3886-SUM($N3958:AX3958))/AY3868)*AY$15,0),AY3886*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(AZ3886<0,AZ3886,IF(AZ3868<1,AZ3886,MAX(MIN(IF(AZ3868>0,((AZ3886-SUM($N3958:AY3958))/AZ3868)*AZ$15,0),AZ3886*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BA3886<0,BA3886,IF(BA3868<1,BA3886,MAX(MIN(IF(BA3868>0,((BA3886-SUM($N3958:AZ3958))/BA3868)*BA$15,0),BA3886*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BB3886<0,BB3886,IF(BB3868<1,BB3886,MAX(MIN(IF(BB3868>0,((BB3886-SUM($N3958:BA3958))/BB3868)*BB$15,0),BB3886*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BC3886<0,BC3886,IF(BC3868<1,BC3886,MAX(MIN(IF(BC3868>0,((BC3886-SUM($N3958:BB3958))/BC3868)*BC$15,0),BC3886*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BD3886<0,BD3886,IF(BD3868<1,BD3886,MAX(MIN(IF(BD3868>0,((BD3886-SUM($N3958:BC3958))/BD3868)*BD$15,0),BD3886*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BE3886<0,BE3886,IF(BE3868<1,BE3886,MAX(MIN(IF(BE3868>0,((BE3886-SUM($N3958:BD3958))/BE3868)*BE$15,0),BE3886*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BF3886<0,BF3886,IF(BF3868<1,BF3886,MAX(MIN(IF(BF3868>0,((BF3886-SUM($N3958:BE3958))/BF3868)*BF$15,0),BF3886*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BG3886<0,BG3886,IF(BG3868<1,BG3886,MAX(MIN(IF(BG3868>0,((BG3886-SUM($N3958:BF3958))/BG3868)*BG$15,0),BG3886*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BH3886<0,BH3886,IF(BH3868<1,BH3886,MAX(MIN(IF(BH3868>0,((BH3886-SUM($N3958:BG3958))/BH3868)*BH$15,0),BH3886*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BI3886<0,BI3886,IF(BI3868<1,BI3886,MAX(MIN(IF(BI3868>0,((BI3886-SUM($N3958:BH3958))/BI3868)*BI$15,0),BI3886*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BJ3886<0,BJ3886,IF(BJ3868<1,BJ3886,MAX(MIN(IF(BJ3868>0,((BJ3886-SUM($N3958:BI3958))/BJ3868)*BJ$15,0),BJ3886*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BK3886<0,BK3886,IF(BK3868<1,BK3886,MAX(MIN(IF(BK3868>0,((BK3886-SUM($N3958:BJ3958))/BK3868)*BK$15,0),BK3886*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(BL3886<0,BL3886,IF(BL3868<1,BL3886,MAX(MIN(IF(BL3868>0,((BL3886-SUM($N3958:BK3958))/BL3868)*BL$15,0),BL3886*BL$15),0))))*$K$6","v":0}]
["Unused"]
[{"$f":"ROW()","v":3944},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3947},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3950},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3954},null,null,"Vehicle"]
[{"$f":"ROW()","v":3957},null,null,"FRC"]
[{"$f":"ROW()","v":3960},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3944:O3959)","v":0},{"$f":"SUM(P3944:P3959)","v":0},{"$f":"SUM(Q3944:Q3959)","v":0},{"$f":"SUM(R3944:R3959)","v":0},{"$f":"SUM(S3944:S3959)","v":0},{"$f":"SUM(T3944:T3959)","v":0},{"$f":"SUM(U3944:U3959)","v":0},{"$f":"SUM(V3944:V3959)","v":0},{"$f":"SUM(W3944:W3959)","v":0},{"$f":"SUM(X3944:X3959)","v":0},{"$f":"SUM(Y3944:Y3959)","v":0},{"$f":"SUM(Z3944:Z3959)","v":0},{"$f":"SUM(AA3944:AA3959)","v":0},{"$f":"SUM(AB3944:AB3959)","v":0},{"$f":"SUM(AC3944:AC3959)","v":0},{"$f":"SUM(AD3944:AD3959)","v":0},{"$f":"SUM(AE3944:AE3959)","v":0},{"$f":"SUM(AF3944:AF3959)","v":0},{"$f":"SUM(AG3944:AG3959)","v":0},{"$f":"SUM(AH3944:AH3959)","v":0},{"$f":"SUM(AI3944:AI3959)","v":0},{"$f":"SUM(AJ3944:AJ3959)","v":0},{"$f":"SUM(AK3944:AK3959)","v":0},{"$f":"SUM(AL3944:AL3959)","v":0},{"$f":"SUM(AM3944:AM3959)","v":0},{"$f":"SUM(AN3944:AN3959)","v":0},{"$f":"SUM(AO3944:AO3959)","v":0},{"$f":"SUM(AP3944:AP3959)","v":0},{"$f":"SUM(AQ3944:AQ3959)","v":0},{"$f":"SUM(AR3944:AR3959)","v":0},{"$f":"SUM(AS3944:AS3959)","v":0},{"$f":"SUM(AT3944:AT3959)","v":0},{"$f":"SUM(AU3944:AU3959)","v":0},{"$f":"SUM(AV3944:AV3959)","v":0},{"$f":"SUM(AW3944:AW3959)","v":0},{"$f":"SUM(AX3944:AX3959)","v":0},{"$f":"SUM(AY3944:AY3959)","v":0},{"$f":"SUM(AZ3944:AZ3959)","v":0},{"$f":"SUM(BA3944:BA3959)","v":0},{"$f":"SUM(BB3944:BB3959)","v":0},{"$f":"SUM(BC3944:BC3959)","v":0},{"$f":"SUM(BD3944:BD3959)","v":0},{"$f":"SUM(BE3944:BE3959)","v":0},{"$f":"SUM(BF3944:BF3959)","v":0},{"$f":"SUM(BG3944:BG3959)","v":0},{"$f":"SUM(BH3944:BH3959)","v":0},{"$f":"SUM(BI3944:BI3959)","v":0},{"$f":"SUM(BJ3944:BJ3959)","v":0},{"$f":"SUM(BK3944:BK3959)","v":0},{"$f":"SUM(BL3944:BL3959)","v":0}]
[{"$f":"ROW()","v":3964},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,0,0,0,{"$f":"O3874+O3892+O3910+O3928 + O3946","v":0},0,0,0,0,{"$f":"T3874+T3892+T3910+T3928 + T3946","v":0},0,{"$f":"V3874+V3892+V3910+V3928 + V3946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3874+AI3892+AI3910+AI3928 + AI3946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3874+AV3892+AV3910+AV3928 + AV3946","v":0},0,0,0,0,0,{"$f":"BB3874+BB3892+BB3910+BB3928 + BB3946","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3967},null,null,"Regulators",null,null,null,null,null,null,null,1.6766589671177368,1.6485145614818091,1.6203701558458814,{"$f":"O3877+O3895+O3913+O3931 + O3949","v":1.5777288359552004},1.5350875160645194,1.4924461961738382,1.449804876283157,1.407163556392476,{"$f":"T3877+T3895+T3913+T3931 + T3949","v":1.364522236501795},1.3218809166111138,{"$f":"V3877+V3895+V3913+V3931 + V3949","v":1.2792395967204329},1.2365982768297519,1.1939569569390707,1.1513156370483895,1.1086743171577085,1.0660329972670275,1.0233916773763463,0.98075035748566519,0.9381090375949841,0.895467717704303,0.85282639781362191,0.81018507792294081,0.76754375803225972,{"$f":"AI3877+AI3895+AI3913+AI3931 + AI3949","v":0.72490243814157862},0.68226111825089752,0.63961979836021643,0.59697847846953533,0.55433715857885424,0.51169583868817314,0.46905451879749205,0.42641319890681095,0.38377187901612986,0.34113055912544876,0.29848923923476767,0.25584791934408657,0.21320659945340548,{"$f":"AV3877+AV3895+AV3913+AV3931 + AV3949","v":0.17056527956272438},0.12792395967204329,8.5282639781362191E-2,4.2641319890681095E-2,0,0,{"$f":"BB3877+BB3895+BB3913+BB3931 + BB3949","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3968},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,3.6856868493883782E-2,3.4892365491697205E-2,3.2927862489510629E-2,{"$f":"O3878+O3896+O3914+O3932 + O3950","v":3.2061339792418243E-2},3.1194817095325858E-2,3.0328294398233473E-2,2.9461771701141087E-2,2.8595249004048702E-2,{"$f":"T3878+T3896+T3914+T3932 + T3950","v":2.7728726306956317E-2},2.6862203609863931E-2,{"$f":"V3878+V3896+V3914+V3932 + V3950","v":2.5995680912771546E-2},2.5129158215679161E-2,2.4262635518586775E-2,2.339611282149439E-2,2.2529590124402005E-2,2.1663067427309619E-2,2.0796544730217234E-2,1.9930022033124849E-2,1.9063499336032463E-2,1.8196976638940078E-2,1.7330453941847693E-2,1.6463931244755307E-2,1.5597408547662922E-2,{"$f":"AI3878+AI3896+AI3914+AI3932 + AI3950","v":1.4730885850570537E-2},1.3864363153478151E-2,1.2997840456385766E-2,1.2131317759293382E-2,1.1264795062200999E-2,1.0398272365108614E-2,9.5317496680162282E-3,8.6652269709238446E-3,7.7987042738314602E-3,6.9321815767390757E-3,6.0656588796466912E-3,5.1991361825543068E-3,4.3326134854619223E-3,{"$f":"AV3878+AV3896+AV3914+AV3932 + AV3950","v":3.4660907883695379E-3},2.5995680912771534E-3,1.7330453941847689E-3,8.6652269709238446E-4,0,0,{"$f":"BB3878+BB3896+BB3914+BB3932 + BB3950","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3971},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0.87080617302697039,0.76829698159678161,0.66578779016659284,{"$f":"O3881+O3899+O3917+O3935 + O3953","v":0.58256431639576878},0.49934084262494466,0.41611736885412054,0.33289389508329642,0.2496704213124723,{"$f":"T3881+T3899+T3917+T3935 + T3953","v":0.16644694754164818},8.3223473770824091E-2,{"$f":"V3881+V3899+V3917+V3935 + V3953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3881+AI3899+AI3917+AI3935 + AI3953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3881+AV3899+AV3917+AV3935 + AV3953","v":0},0,0,0,0,0,{"$f":"BB3881+BB3899+BB3917+BB3935 + BB3953","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3974},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,0.90891904400611601,0.73953784966526004,0.57015665532440418,{"$f":"O3884+O3902+O3920+O3938 + O3956","v":0.49888707340885363},0.42761749149330308,0.35634790957775259,0.28507832766220209,0.21380874574665157,{"$f":"T3884+T3902+T3920+T3938 + T3956","v":0.14253916383110105},7.1269581915550523E-2,{"$f":"V3884+V3902+V3920+V3938 + V3956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI3884+AI3902+AI3920+AI3938 + AI3956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV3884+AV3902+AV3920+AV3938 + AV3956","v":0},0,0,0,0,0,{"$f":"BB3884+BB3902+BB3920+BB3938 + BB3956","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3978},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3962:L3977)","v":83.662954864589381},{"$f":"SUM(M3962:M3977)","v":79.379305299348246},{"$f":"SUM(N3962:N3977)","v":75.095655734107112},{"$f":"SUM(O3962:O3977)","v":71.547278438621106},67.998901143135114,64.450523847649066,62.370670400369193,60.290816953089298,{"$f":"SUM(T3962:T3977)","v":58.210963505809417},56.131110058529515,{"$f":"SUM(V3962:V3977)","v":54.051256611249627},52.225492518869061,50.399728426488501,48.573964334107927,46.748200241727368,44.922436149346808,43.096672056966234,41.270907964585675,39.445143872205108,37.619379779824541,35.793615687443967,33.967851595063401,32.142087502682834,{"$f":"SUM(AI3962:AI3977)","v":30.316323410302267},28.490559317921697,26.664795225541127,25.905813790898982,25.146832356256827,24.387850921614678,23.628869486972533,22.869888052330378,22.110906617688229,21.351925183046085,20.592943748403933,19.833962313761788,19.074980879119632,{"$f":"SUM(AV3962:AV3977)","v":18.31599944447748},17.557018009835335,16.798036575193187,16.039055140551035,15.280073705908887,14.574104457080185,{"$f":"SUM(BB3962:BB3977)","v":13.868135208251484},13.162165959422785,12.456196710594083,11.750227461765382,11.044258212936683,10.338288964107981,9.6323197152792801,8.9263504664505788,8.2203812176218793,7.5144119687931781,6.8084427199644777]
[{"$f":"ROW()","v":3981},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(N3981-N$15)*(N3981>O$15)","v":79},{"$f":"(O3981-O$15)*(O3981>P$15)","v":78},{"$f":"(P3981-P$15)*(P3981>Q$15)","v":77},{"$f":"(Q3981-Q$15)*(Q3981>R$15)","v":76},{"$f":"(R3981-R$15)*(R3981>S$15)","v":75},{"$f":"(S3981-S$15)*(S3981>T$15)","v":74},{"$f":"(T3981-T$15)*(T3981>U$15)","v":73},{"$f":"(U3981-U$15)*(U3981>V$15)","v":72},{"$f":"(V3981-V$15)*(V3981>W$15)","v":71},{"$f":"(W3981-W$15)*(W3981>X$15)","v":70},{"$f":"(X3981-X$15)*(X3981>Y$15)","v":69},{"$f":"(Y3981-Y$15)*(Y3981>Z$15)","v":68},{"$f":"(Z3981-Z$15)*(Z3981>AA$15)","v":67},{"$f":"(AA3981-AA$15)*(AA3981>AB$15)","v":66},{"$f":"(AB3981-AB$15)*(AB3981>AC$15)","v":65},{"$f":"(AC3981-AC$15)*(AC3981>AD$15)","v":64},{"$f":"(AD3981-AD$15)*(AD3981>AE$15)","v":63},{"$f":"(AE3981-AE$15)*(AE3981>AF$15)","v":62},{"$f":"(AF3981-AF$15)*(AF3981>AG$15)","v":61},{"$f":"(AG3981-AG$15)*(AG3981>AH$15)","v":60},{"$f":"(AH3981-AH$15)*(AH3981>AI$15)","v":59},{"$f":"(AI3981-AI$15)*(AI3981>AJ$15)","v":58},{"$f":"(AJ3981-AJ$15)*(AJ3981>AK$15)","v":57},{"$f":"(AK3981-AK$15)*(AK3981>AL$15)","v":56},{"$f":"(AL3981-AL$15)*(AL3981>AM$15)","v":55},{"$f":"(AM3981-AM$15)*(AM3981>AN$15)","v":54},{"$f":"(AN3981-AN$15)*(AN3981>AO$15)","v":53},{"$f":"(AO3981-AO$15)*(AO3981>AP$15)","v":52},{"$f":"(AP3981-AP$15)*(AP3981>AQ$15)","v":51},{"$f":"(AQ3981-AQ$15)*(AQ3981>AR$15)","v":50},{"$f":"(AR3981-AR$15)*(AR3981>AS$15)","v":49},{"$f":"(AS3981-AS$15)*(AS3981>AT$15)","v":48},{"$f":"(AT3981-AT$15)*(AT3981>AU$15)","v":47},{"$f":"(AU3981-AU$15)*(AU3981>AV$15)","v":46},{"$f":"(AV3981-AV$15)*(AV3981>AW$15)","v":45},{"$f":"(AW3981-AW$15)*(AW3981>AX$15)","v":44},{"$f":"(AX3981-AX$15)*(AX3981>AY$15)","v":43},{"$f":"(AY3981-AY$15)*(AY3981>AZ$15)","v":42},{"$f":"(AZ3981-AZ$15)*(AZ3981>BA$15)","v":41},{"$f":"(BA3981-BA$15)*(BA3981>BB$15)","v":40},{"$f":"(BB3981-BB$15)*(BB3981>BC$15)","v":39},{"$f":"(BC3981-BC$15)*(BC3981>BD$15)","v":38},{"$f":"(BD3981-BD$15)*(BD3981>BE$15)","v":37},{"$f":"(BE3981-BE$15)*(BE3981>BF$15)","v":36},{"$f":"(BF3981-BF$15)*(BF3981>BG$15)","v":35},{"$f":"(BG3981-BG$15)*(BG3981>BH$15)","v":34},{"$f":"(BH3981-BH$15)*(BH3981>BI$15)","v":33},{"$f":"(BI3981-BI$15)*(BI3981>BJ$15)","v":32},{"$f":"(BJ3981-BJ$15)*(BJ3981>BK$15)","v":31},{"$f":"(BK3981-BK$15)*(BK3981>BL$15)","v":30}]
[{"$f":"ROW()","v":3983},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3984},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3985},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3986},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$71","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3987},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3988},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3989},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3990},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3991},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3992},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3993},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3994},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$79","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3995},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3996},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115]
[{"$f":"ROW()","v":3997}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3999},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"M4089","v":1.72760398},{"$f":"N4089","v":1.6891807806936883},{"$f":"O4089","v":1.667798745495034},{"$f":"P4089","v":1.6464167102963798},{"$f":"Q4089","v":1.6250346750977256},{"$f":"R4089","v":1.6036526398990714},{"$f":"S4089","v":1.5822706047004171},{"$f":"T4089","v":1.5608885695017629},{"$f":"U4089","v":1.5395065343031087},{"$f":"V4089","v":1.5181244991044545},{"$f":"W4089","v":1.4967424639058002},{"$f":"X4089","v":1.475360428707146},{"$f":"Y4089","v":1.4539783935084918},{"$f":"Z4089","v":1.4325963583098376},{"$f":"AA4089","v":1.4112143231111833},{"$f":"AB4089","v":1.3898322879125291},{"$f":"AC4089","v":1.3684502527138749},{"$f":"AD4089","v":1.3470682175152207},{"$f":"AE4089","v":1.3256861823165664},{"$f":"AF4089","v":1.3043041471179122},{"$f":"AG4089","v":1.282922111919258},{"$f":"AH4089","v":1.2615400767206038},{"$f":"AI4089","v":1.2401580415219495},{"$f":"AJ4089","v":1.2187760063232953},{"$f":"AK4089","v":1.1973939711246411},{"$f":"AL4089","v":1.1760119359259869},{"$f":"AM4089","v":1.1546299007273326},{"$f":"AN4089","v":1.1332478655286784},{"$f":"AO4089","v":1.1118658303300242},{"$f":"AP4089","v":1.0904837951313699},{"$f":"AQ4089","v":1.0691017599327157},{"$f":"AR4089","v":1.0477197247340615},{"$f":"AS4089","v":1.0263376895354073},{"$f":"AT4089","v":1.004955654336753},{"$f":"AU4089","v":0.98357361913809871},{"$f":"AV4089","v":0.96219158393944437},{"$f":"AW4089","v":0.94080954874079004},{"$f":"AX4089","v":0.9194275135421357},{"$f":"AY4089","v":0.89804547834348136},{"$f":"AZ4089","v":0.87666344314482703},{"$f":"BA4089","v":0.85528140794617269},{"$f":"BB4089","v":0.83389937274751835},{"$f":"BC4089","v":0.81251733754886402},{"$f":"BD4089","v":0.79113530235020968},{"$f":"BE4089","v":0.76975326715155534},{"$f":"BF4089","v":0.74837123195290101},{"$f":"BG4089","v":0.72698919675424667},{"$f":"BH4089","v":0.70560716155559233},{"$f":"BI4089","v":0.684225126356938},{"$f":"BJ4089","v":0.66284309115828366},{"$f":"BK4089","v":0.64146105595962932}]
[{"$f":"ROW()","v":4000},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4001},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4002},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,37.218168420000012,36.552192767518527,35.932664076543638,35.313135385568749,34.693606694593861,34.074078003618972,33.454549312644083,32.835020621669194,32.215491930694306,31.595963239719417,30.976434548744528,30.356905857769636,29.737377166794744,29.117848475819855,28.498319784844966,27.878791093870074,27.259262402895182,26.639733711920293,26.020205020945404,25.400676329970512,24.78114763899562,24.161618948020731,23.542090257045842,22.92256156607095,22.303032875096058,21.683504184121169,21.06397549314628,20.444446802171388,19.824918111196496,19.205389420221607,18.585860729246715,17.966332038271823,17.346803347296934,16.727274656322045,16.107745965347153,15.488217274372262,14.868688583397372,14.249159892422481,13.629631201447591,13.0101025104727,12.39057381949781,11.771045128522919,11.151516437548029,10.531987746573138,9.9124590555982479,9.2929303646233574,8.6734016736484669,8.0538729826735764,7.4343442916986859,6.8148156007237954,6.1952869097489049]
[{"$f":"ROW()","v":4003},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4004},null,null,"Regulators",null,null,null,null,null,null,null,null,null,1.5611166500000002,1.5406236379730318,1.5011204677685952,1.4616172975641586,1.422114127359722,1.3826109571552854,1.3431077869508488,1.3036046167464119,1.2641014465419751,1.2245982763375385,1.1850951061331017,1.1455919359286648,1.1060887657242282,1.0665855955197916,1.0270824253153548,0.98757925511091804,0.94807608490648132,0.9085729147020446,0.86906974449760788,0.82956657429317116,0.79006340408873443,0.75056023388429771,0.71105706367986099,0.67155389347542427,0.63205072327098755,0.59254755306655083,0.5530443828621141,0.51354121265767738,0.47403804245324066,0.43453487224880394,0.39503170204436722,0.3555285318399305,0.31602536163549377,0.27652219143105705,0.23701902122662033,0.19751585102218361,0.15801268081774689,0.11850951061331017,7.9006340408873443E-2,3.9503170204436722E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4005},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0.18305001999999998,0.18104141823057418,0.17639933058363638,0.17175724293669858,0.16711515528976079,0.16247306764282299,0.15783097999588519,0.15318889234894739,0.14854680470200959,0.1439047170550718,0.139262629408134,0.1346205417611962,0.1299784541142584,0.1253363664673206,0.12069427882038281,0.11605219117344501,0.11141010352650721,0.10676801587956941,0.10212592823263161,9.7483840585693815E-2,9.2841752938756017E-2,8.8199665291818219E-2,8.3557577644880421E-2,7.8915489997942623E-2,7.4273402351004825E-2,6.9631314704067027E-2,6.4989227057129229E-2,6.0347139410191424E-2,5.5705051763253619E-2,5.106296411631582E-2,4.6420876469378022E-2,4.1778788822440217E-2,3.7136701175502412E-2,3.2494613528564614E-2,2.7852525881626813E-2,2.3210438234689011E-2,1.856835058775121E-2,1.3926262940813408E-2,9.2841752938756066E-3,4.6420876469378033E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4006},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0.66477575,0.66175760628150593,0.64478946253069813,0.62782131877989034,0.61085317502908254,0.59388503127827474,0.57691688752746684,0.55994874377665904,0.54298060002585125,0.52601245627504345,0.50904431252423554,0.49207616877342769,0.47510802502261984,0.45813988127181199,0.44117173752100414,0.42420359377019629,0.40723545001938843,0.39026730626858058,0.37329916251777273,0.35633101876696488,0.33936287501615703,0.32239473126534918,0.30542658751454133,0.28845844376373347,0.27149030001292562,0.25452215626211777,0.23755401251130992,0.22058586876050207,0.20361772500969422,0.18664958125888637,0.16968143750807851,0.15271329375727066,0.13574515000646281,0.11877700625565496,0.10180886250484711,8.4840718754039257E-2,6.7872575003231406E-2,5.0904431252423554E-2,3.3936287501615703E-2,1.6968143750807851E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4007},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,29.898298389999994,28.403982353538087,27.220483088807335,26.036983824076582,24.85348455934583,23.669985294615078,22.486486029884325,21.30298676515357,20.119487500422817,18.935988235692065,17.752488970961309,16.568989706230557,15.385490441499803,14.201991176769049,13.018491912038295,11.834992647307541,10.651493382576787,9.4679941178460325,8.2844948531152784,7.1009955883845244,5.9174963236537703,4.7339970589230163,3.5504977941922622,2.3669985294615081,1.1834992647307541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4008},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0.64504057639557266,0.542340377449544,0.48208033551070578,0.42182029357186757,0.36156025163302935,0.30130020969419113,0.24104016775535292,0.1807801258165147,0.12052008387767646,6.026004193883823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4009},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,1.1677754864977801,0.82000810757743148,0.72889609562438351,0.63778408367133554,0.54667207171828758,0.45556005976523967,0.36444804781219176,0.27333603585914379,0.18222402390609588,9.1112011953047939E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4010},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,7.3258309018537142,6.1417783738156535,4.6063337803617399,3.0708891869078263,1.5354445934539132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4011},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"M4101","v":0.73733144000000006},0.73733144000000006,0.65540572444444445,0.57348000888888895,0.49155429333333339,{"$f":"R4101","v":0.40962857777777784},0.32770286222222228,0.24577714666666672,0.16385143111111117,8.1925715555555584E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4012},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"M4102","v":0},-0.16781140368161118,0,0,0,{"$f":"R4102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4013},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"M4103","v":0},0,0,0,0,{"$f":"R4103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4014},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"M4104","v":0},0,0,0,0,{"$f":"R4104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4015},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3999:N4014)","v":81.128991614747079},{"$f":"SUM(O3999:O4014)","v":77.102425459396457},73.615971107670191,69.961705352262371,66.30743959685455,{"$f":"SUM(S3999:S4014)","v":62.653173841446723},{"$f":"SUM(T3999:T4014)","v":60.534352679492791},58.415531517538874,{"$f":"SUM(V3999:V4014)","v":56.296710355584942},54.177889193631032,52.059068031677114,50.173544639170629,48.288021246664151,46.402497854157659,44.516974461651188,42.631451069144703,40.745927676638217,38.860404284131747,36.974880891625261,35.089357499118776,33.203834106612298,{"$f":"SUM(AI3999:AI4014)","v":31.318310714105813},29.432787321599342,27.547263929092853,25.661740536586365,23.776217144079897,23.074193016304168,22.372168888528435,21.670144760752709,20.968120632976984,20.266096505201254,19.564072377425525,18.862048249649799,18.160024121874073,{"$f":"SUM(AV3999:AV4014)","v":17.457999994098344},16.755975866322622,16.053951738546889,15.351927610771163,14.649903482995439,13.947879355219708,{"$f":"SUM(BB3999:BB4014)","v":13.245855227443982},12.604944501270438,11.964033775096892,11.323123048923348,10.682212322749804,10.041301596576258,9.4003908704027133,8.759480144229169,8.1185694180556247,7.4776586918820787,6.8367479657085344]
["Capex"]
[{"$f":"ROW()","v":4017},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$641","v":1.72760398}]
[{"$f":"ROW()","v":4018},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$642","v":0}]
[{"$f":"ROW()","v":4019},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$643","v":0}]
[{"$f":"ROW()","v":4020},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$644","v":37.218168420000012}]
[{"$f":"ROW()","v":4021},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$645","v":0}]
[{"$f":"ROW()","v":4022},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$646","v":1.5611166500000002}]
[{"$f":"ROW()","v":4023},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M$647","v":0.18305001999999998}]
[{"$f":"ROW()","v":4024},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$648","v":0.66477575}]
[{"$f":"ROW()","v":4025},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$649","v":29.898298389999994}]
[{"$f":"ROW()","v":4026},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$650","v":0.64504057639557266}]
[{"$f":"ROW()","v":4027},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$651","v":1.49582614649778}]
[{"$f":"ROW()","v":4028},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$652","v":7.3258309018537142}]
[{"$f":"ROW()","v":4029},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$653","v":0.73733144000000006}]
[{"$f":"ROW()","v":4030},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$654","v":0}]
[{"$f":"ROW()","v":4031},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M$655","v":0}]
[{"$f":"ROW()","v":4032},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$656","v":0}]
[{"$f":"ROW()","v":4033},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4017:M4032)","v":81.457042274747081}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4035},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$659","v":0}]
[{"$f":"ROW()","v":4036},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$660","v":0}]
[{"$f":"ROW()","v":4037},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$661","v":0}]
[{"$f":"ROW()","v":4038},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$662","v":0}]
[{"$f":"ROW()","v":4039},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$663","v":0}]
[{"$f":"ROW()","v":4040},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$664","v":0}]
[{"$f":"ROW()","v":4041},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M$665","v":0}]
[{"$f":"ROW()","v":4042},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$666","v":0}]
[{"$f":"ROW()","v":4043},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$667","v":0}]
[{"$f":"ROW()","v":4044},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$668","v":0}]
[{"$f":"ROW()","v":4045},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$669","v":-0.32805066000000005}]
[{"$f":"ROW()","v":4046},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$670","v":0}]
[{"$f":"ROW()","v":4047},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$671","v":0}]
[{"$f":"ROW()","v":4048},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$672","v":0}]
[{"$f":"ROW()","v":4049},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M$673","v":0}]
[{"$f":"ROW()","v":4050},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$674","v":0}]
[{"$f":"ROW()","v":4051},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J4035:J4050)","v":0},0,0,-0.32805066000000005,0,{"$f":"SUM(O4035:O4050)","v":0},0,0,0,0,{"$f":"SUM(T4035:T4050)","v":0},0,{"$f":"SUM(V4035:V4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI4035:AI4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV4035:AV4050)","v":0},0,0,0,0,0,{"$f":"SUM(BB4035:BB4050)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4053},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1171","v":-3.8423199306311703E-2},{"$f":"-IF($D4053=\"Land\",0,IF(O3999<0,O3999,IF(O3981<1,O3999,MAX(MIN(IF(O3981>0,((O3999-SUM($N4071:N4071))/O3981)*O$15,0),O3999*O$15),0))))*$K$6","v":-2.1382035198654281E-2},{"$f":"-IF($D4053=\"Land\",0,IF(P3999<0,P3999,IF(P3981<1,P3999,MAX(MIN(IF(P3981>0,((P3999-SUM($N4071:O4071))/P3981)*P$15,0),P3999*P$15),0))))*$K$6","v":-2.1382035198654281E-2},{"$f":"-IF($D4053=\"Land\",0,IF(Q3999<0,Q3999,IF(Q3981<1,Q3999,MAX(MIN(IF(Q3981>0,((Q3999-SUM($N4071:P4071))/Q3981)*Q$15,0),Q3999*Q$15),0))))*$K$6","v":-2.1382035198654285E-2},{"$f":"-IF($D4053=\"Land\",0,IF(R3999<0,R3999,IF(R3981<1,R3999,MAX(MIN(IF(R3981>0,((R3999-SUM($N4071:Q4071))/R3981)*R$15,0),R3999*R$15),0))))*$K$6","v":-2.1382035198654285E-2},{"$f":"-IF($D4053=\"Land\",0,IF(S3999<0,S3999,IF(S3981<1,S3999,MAX(MIN(IF(S3981>0,((S3999-SUM($N4071:R4071))/S3981)*S$15,0),S3999*S$15),0))))*$K$6","v":-2.1382035198654285E-2},{"$f":"-IF($D4053=\"Land\",0,IF(T3999<0,T3999,IF(T3981<1,T3999,MAX(MIN(IF(T3981>0,((T3999-SUM($N4071:S4071))/T3981)*T$15,0),T3999*T$15),0))))*$K$6","v":-2.1382035198654285E-2},{"$f":"-IF($D4053=\"Land\",0,IF(U3999<0,U3999,IF(U3981<1,U3999,MAX(MIN(IF(U3981>0,((U3999-SUM($N4071:T4071))/U3981)*U$15,0),U3999*U$15),0))))*$K$6","v":-2.1382035198654288E-2},{"$f":"-IF($D4053=\"Land\",0,IF(V3999<0,V3999,IF(V3981<1,V3999,MAX(MIN(IF(V3981>0,((V3999-SUM($N4071:U4071))/V3981)*V$15,0),V3999*V$15),0))))*$K$6","v":-2.1382035198654288E-2},{"$f":"-IF($D4053=\"Land\",0,IF(W3999<0,W3999,IF(W3981<1,W3999,MAX(MIN(IF(W3981>0,((W3999-SUM($N4071:V4071))/W3981)*W$15,0),W3999*W$15),0))))*$K$6","v":-2.1382035198654288E-2},{"$f":"-IF($D4053=\"Land\",0,IF(X3999<0,X3999,IF(X3981<1,X3999,MAX(MIN(IF(X3981>0,((X3999-SUM($N4071:W4071))/X3981)*X$15,0),X3999*X$15),0))))*$K$6","v":-2.1382035198654288E-2},{"$f":"-IF($D4053=\"Land\",0,IF(Y3999<0,Y3999,IF(Y3981<1,Y3999,MAX(MIN(IF(Y3981>0,((Y3999-SUM($N4071:X4071))/Y3981)*Y$15,0),Y3999*Y$15),0))))*$K$6","v":-2.1382035198654292E-2},{"$f":"-IF($D4053=\"Land\",0,IF(Z3999<0,Z3999,IF(Z3981<1,Z3999,MAX(MIN(IF(Z3981>0,((Z3999-SUM($N4071:Y4071))/Z3981)*Z$15,0),Z3999*Z$15),0))))*$K$6","v":-2.1382035198654292E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AA3999<0,AA3999,IF(AA3981<1,AA3999,MAX(MIN(IF(AA3981>0,((AA3999-SUM($N4071:Z4071))/AA3981)*AA$15,0),AA3999*AA$15),0))))*$K$6","v":-2.1382035198654292E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AB3999<0,AB3999,IF(AB3981<1,AB3999,MAX(MIN(IF(AB3981>0,((AB3999-SUM($N4071:AA4071))/AB3981)*AB$15,0),AB3999*AB$15),0))))*$K$6","v":-2.1382035198654292E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AC3999<0,AC3999,IF(AC3981<1,AC3999,MAX(MIN(IF(AC3981>0,((AC3999-SUM($N4071:AB4071))/AC3981)*AC$15,0),AC3999*AC$15),0))))*$K$6","v":-2.1382035198654295E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AD3999<0,AD3999,IF(AD3981<1,AD3999,MAX(MIN(IF(AD3981>0,((AD3999-SUM($N4071:AC4071))/AD3981)*AD$15,0),AD3999*AD$15),0))))*$K$6","v":-2.1382035198654295E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AE3999<0,AE3999,IF(AE3981<1,AE3999,MAX(MIN(IF(AE3981>0,((AE3999-SUM($N4071:AD4071))/AE3981)*AE$15,0),AE3999*AE$15),0))))*$K$6","v":-2.1382035198654295E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AF3999<0,AF3999,IF(AF3981<1,AF3999,MAX(MIN(IF(AF3981>0,((AF3999-SUM($N4071:AE4071))/AF3981)*AF$15,0),AF3999*AF$15),0))))*$K$6","v":-2.1382035198654298E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AG3999<0,AG3999,IF(AG3981<1,AG3999,MAX(MIN(IF(AG3981>0,((AG3999-SUM($N4071:AF4071))/AG3981)*AG$15,0),AG3999*AG$15),0))))*$K$6","v":-2.1382035198654298E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AH3999<0,AH3999,IF(AH3981<1,AH3999,MAX(MIN(IF(AH3981>0,((AH3999-SUM($N4071:AG4071))/AH3981)*AH$15,0),AH3999*AH$15),0))))*$K$6","v":-2.1382035198654298E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AI3999<0,AI3999,IF(AI3981<1,AI3999,MAX(MIN(IF(AI3981>0,((AI3999-SUM($N4071:AH4071))/AI3981)*AI$15,0),AI3999*AI$15),0))))*$K$6","v":-2.1382035198654302E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AJ3999<0,AJ3999,IF(AJ3981<1,AJ3999,MAX(MIN(IF(AJ3981>0,((AJ3999-SUM($N4071:AI4071))/AJ3981)*AJ$15,0),AJ3999*AJ$15),0))))*$K$6","v":-2.1382035198654302E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AK3999<0,AK3999,IF(AK3981<1,AK3999,MAX(MIN(IF(AK3981>0,((AK3999-SUM($N4071:AJ4071))/AK3981)*AK$15,0),AK3999*AK$15),0))))*$K$6","v":-2.1382035198654302E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AL3999<0,AL3999,IF(AL3981<1,AL3999,MAX(MIN(IF(AL3981>0,((AL3999-SUM($N4071:AK4071))/AL3981)*AL$15,0),AL3999*AL$15),0))))*$K$6","v":-2.1382035198654305E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AM3999<0,AM3999,IF(AM3981<1,AM3999,MAX(MIN(IF(AM3981>0,((AM3999-SUM($N4071:AL4071))/AM3981)*AM$15,0),AM3999*AM$15),0))))*$K$6","v":-2.1382035198654305E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AN3999<0,AN3999,IF(AN3981<1,AN3999,MAX(MIN(IF(AN3981>0,((AN3999-SUM($N4071:AM4071))/AN3981)*AN$15,0),AN3999*AN$15),0))))*$K$6","v":-2.1382035198654309E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AO3999<0,AO3999,IF(AO3981<1,AO3999,MAX(MIN(IF(AO3981>0,((AO3999-SUM($N4071:AN4071))/AO3981)*AO$15,0),AO3999*AO$15),0))))*$K$6","v":-2.1382035198654309E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AP3999<0,AP3999,IF(AP3981<1,AP3999,MAX(MIN(IF(AP3981>0,((AP3999-SUM($N4071:AO4071))/AP3981)*AP$15,0),AP3999*AP$15),0))))*$K$6","v":-2.1382035198654312E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AQ3999<0,AQ3999,IF(AQ3981<1,AQ3999,MAX(MIN(IF(AQ3981>0,((AQ3999-SUM($N4071:AP4071))/AQ3981)*AQ$15,0),AQ3999*AQ$15),0))))*$K$6","v":-2.1382035198654312E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AR3999<0,AR3999,IF(AR3981<1,AR3999,MAX(MIN(IF(AR3981>0,((AR3999-SUM($N4071:AQ4071))/AR3981)*AR$15,0),AR3999*AR$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AS3999<0,AS3999,IF(AS3981<1,AS3999,MAX(MIN(IF(AS3981>0,((AS3999-SUM($N4071:AR4071))/AS3981)*AS$15,0),AS3999*AS$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AT3999<0,AT3999,IF(AT3981<1,AT3999,MAX(MIN(IF(AT3981>0,((AT3999-SUM($N4071:AS4071))/AT3981)*AT$15,0),AT3999*AT$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AU3999<0,AU3999,IF(AU3981<1,AU3999,MAX(MIN(IF(AU3981>0,((AU3999-SUM($N4071:AT4071))/AU3981)*AU$15,0),AU3999*AU$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AV3999<0,AV3999,IF(AV3981<1,AV3999,MAX(MIN(IF(AV3981>0,((AV3999-SUM($N4071:AU4071))/AV3981)*AV$15,0),AV3999*AV$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AW3999<0,AW3999,IF(AW3981<1,AW3999,MAX(MIN(IF(AW3981>0,((AW3999-SUM($N4071:AV4071))/AW3981)*AW$15,0),AW3999*AW$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AX3999<0,AX3999,IF(AX3981<1,AX3999,MAX(MIN(IF(AX3981>0,((AX3999-SUM($N4071:AW4071))/AX3981)*AX$15,0),AX3999*AX$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AY3999<0,AY3999,IF(AY3981<1,AY3999,MAX(MIN(IF(AY3981>0,((AY3999-SUM($N4071:AX4071))/AY3981)*AY$15,0),AY3999*AY$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(AZ3999<0,AZ3999,IF(AZ3981<1,AZ3999,MAX(MIN(IF(AZ3981>0,((AZ3999-SUM($N4071:AY4071))/AZ3981)*AZ$15,0),AZ3999*AZ$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BA3999<0,BA3999,IF(BA3981<1,BA3999,MAX(MIN(IF(BA3981>0,((BA3999-SUM($N4071:AZ4071))/BA3981)*BA$15,0),BA3999*BA$15),0))))*$K$6","v":-2.1382035198654319E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BB3999<0,BB3999,IF(BB3981<1,BB3999,MAX(MIN(IF(BB3981>0,((BB3999-SUM($N4071:BA4071))/BB3981)*BB$15,0),BB3999*BB$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BC3999<0,BC3999,IF(BC3981<1,BC3999,MAX(MIN(IF(BC3981>0,((BC3999-SUM($N4071:BB4071))/BC3981)*BC$15,0),BC3999*BC$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BD3999<0,BD3999,IF(BD3981<1,BD3999,MAX(MIN(IF(BD3981>0,((BD3999-SUM($N4071:BC4071))/BD3981)*BD$15,0),BD3999*BD$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BE3999<0,BE3999,IF(BE3981<1,BE3999,MAX(MIN(IF(BE3981>0,((BE3999-SUM($N4071:BD4071))/BE3981)*BE$15,0),BE3999*BE$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BF3999<0,BF3999,IF(BF3981<1,BF3999,MAX(MIN(IF(BF3981>0,((BF3999-SUM($N4071:BE4071))/BF3981)*BF$15,0),BF3999*BF$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BG3999<0,BG3999,IF(BG3981<1,BG3999,MAX(MIN(IF(BG3981>0,((BG3999-SUM($N4071:BF4071))/BG3981)*BG$15,0),BG3999*BG$15),0))))*$K$6","v":-2.1382035198654316E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BH3999<0,BH3999,IF(BH3981<1,BH3999,MAX(MIN(IF(BH3981>0,((BH3999-SUM($N4071:BG4071))/BH3981)*BH$15,0),BH3999*BH$15),0))))*$K$6","v":-2.1382035198654312E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BI3999<0,BI3999,IF(BI3981<1,BI3999,MAX(MIN(IF(BI3981>0,((BI3999-SUM($N4071:BH4071))/BI3981)*BI$15,0),BI3999*BI$15),0))))*$K$6","v":-2.1382035198654312E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BJ3999<0,BJ3999,IF(BJ3981<1,BJ3999,MAX(MIN(IF(BJ3981>0,((BJ3999-SUM($N4071:BI4071))/BJ3981)*BJ$15,0),BJ3999*BJ$15),0))))*$K$6","v":-2.1382035198654312E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BK3999<0,BK3999,IF(BK3981<1,BK3999,MAX(MIN(IF(BK3981>0,((BK3999-SUM($N4071:BJ4071))/BK3981)*BK$15,0),BK3999*BK$15),0))))*$K$6","v":-2.1382035198654312E-2},{"$f":"-IF($D4053=\"Land\",0,IF(BL3999<0,BL3999,IF(BL3981<1,BL3999,MAX(MIN(IF(BL3981>0,((BL3999-SUM($N4071:BK4071))/BL3981)*BL$15,0),BL3999*BL$15),0))))*$K$6","v":-2.1382035198654312E-2}]
[{"$f":"ROW()","v":4054},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1172","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(O4000<0,O4000,IF(O3982<1,O4000,MAX(MIN(IF(O3982>0,((O4000-SUM($N4072:N4072))/O3982)*O$15,0),O4000*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(P4000<0,P4000,IF(P3982<1,P4000,MAX(MIN(IF(P3982>0,((P4000-SUM($N4072:O4072))/P3982)*P$15,0),P4000*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(Q4000<0,Q4000,IF(Q3982<1,Q4000,MAX(MIN(IF(Q3982>0,((Q4000-SUM($N4072:P4072))/Q3982)*Q$15,0),Q4000*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(R4000<0,R4000,IF(R3982<1,R4000,MAX(MIN(IF(R3982>0,((R4000-SUM($N4072:Q4072))/R3982)*R$15,0),R4000*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(S4000<0,S4000,IF(S3982<1,S4000,MAX(MIN(IF(S3982>0,((S4000-SUM($N4072:R4072))/S3982)*S$15,0),S4000*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(T4000<0,T4000,IF(T3982<1,T4000,MAX(MIN(IF(T3982>0,((T4000-SUM($N4072:S4072))/T3982)*T$15,0),T4000*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(U4000<0,U4000,IF(U3982<1,U4000,MAX(MIN(IF(U3982>0,((U4000-SUM($N4072:T4072))/U3982)*U$15,0),U4000*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(V4000<0,V4000,IF(V3982<1,V4000,MAX(MIN(IF(V3982>0,((V4000-SUM($N4072:U4072))/V3982)*V$15,0),V4000*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(W4000<0,W4000,IF(W3982<1,W4000,MAX(MIN(IF(W3982>0,((W4000-SUM($N4072:V4072))/W3982)*W$15,0),W4000*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(X4000<0,X4000,IF(X3982<1,X4000,MAX(MIN(IF(X3982>0,((X4000-SUM($N4072:W4072))/X3982)*X$15,0),X4000*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(Y4000<0,Y4000,IF(Y3982<1,Y4000,MAX(MIN(IF(Y3982>0,((Y4000-SUM($N4072:X4072))/Y3982)*Y$15,0),Y4000*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(Z4000<0,Z4000,IF(Z3982<1,Z4000,MAX(MIN(IF(Z3982>0,((Z4000-SUM($N4072:Y4072))/Z3982)*Z$15,0),Z4000*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AA4000<0,AA4000,IF(AA3982<1,AA4000,MAX(MIN(IF(AA3982>0,((AA4000-SUM($N4072:Z4072))/AA3982)*AA$15,0),AA4000*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AB4000<0,AB4000,IF(AB3982<1,AB4000,MAX(MIN(IF(AB3982>0,((AB4000-SUM($N4072:AA4072))/AB3982)*AB$15,0),AB4000*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AC4000<0,AC4000,IF(AC3982<1,AC4000,MAX(MIN(IF(AC3982>0,((AC4000-SUM($N4072:AB4072))/AC3982)*AC$15,0),AC4000*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AD4000<0,AD4000,IF(AD3982<1,AD4000,MAX(MIN(IF(AD3982>0,((AD4000-SUM($N4072:AC4072))/AD3982)*AD$15,0),AD4000*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AE4000<0,AE4000,IF(AE3982<1,AE4000,MAX(MIN(IF(AE3982>0,((AE4000-SUM($N4072:AD4072))/AE3982)*AE$15,0),AE4000*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AF4000<0,AF4000,IF(AF3982<1,AF4000,MAX(MIN(IF(AF3982>0,((AF4000-SUM($N4072:AE4072))/AF3982)*AF$15,0),AF4000*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AG4000<0,AG4000,IF(AG3982<1,AG4000,MAX(MIN(IF(AG3982>0,((AG4000-SUM($N4072:AF4072))/AG3982)*AG$15,0),AG4000*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AH4000<0,AH4000,IF(AH3982<1,AH4000,MAX(MIN(IF(AH3982>0,((AH4000-SUM($N4072:AG4072))/AH3982)*AH$15,0),AH4000*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AI4000<0,AI4000,IF(AI3982<1,AI4000,MAX(MIN(IF(AI3982>0,((AI4000-SUM($N4072:AH4072))/AI3982)*AI$15,0),AI4000*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AJ4000<0,AJ4000,IF(AJ3982<1,AJ4000,MAX(MIN(IF(AJ3982>0,((AJ4000-SUM($N4072:AI4072))/AJ3982)*AJ$15,0),AJ4000*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AK4000<0,AK4000,IF(AK3982<1,AK4000,MAX(MIN(IF(AK3982>0,((AK4000-SUM($N4072:AJ4072))/AK3982)*AK$15,0),AK4000*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AL4000<0,AL4000,IF(AL3982<1,AL4000,MAX(MIN(IF(AL3982>0,((AL4000-SUM($N4072:AK4072))/AL3982)*AL$15,0),AL4000*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AM4000<0,AM4000,IF(AM3982<1,AM4000,MAX(MIN(IF(AM3982>0,((AM4000-SUM($N4072:AL4072))/AM3982)*AM$15,0),AM4000*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AN4000<0,AN4000,IF(AN3982<1,AN4000,MAX(MIN(IF(AN3982>0,((AN4000-SUM($N4072:AM4072))/AN3982)*AN$15,0),AN4000*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AO4000<0,AO4000,IF(AO3982<1,AO4000,MAX(MIN(IF(AO3982>0,((AO4000-SUM($N4072:AN4072))/AO3982)*AO$15,0),AO4000*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AP4000<0,AP4000,IF(AP3982<1,AP4000,MAX(MIN(IF(AP3982>0,((AP4000-SUM($N4072:AO4072))/AP3982)*AP$15,0),AP4000*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AQ4000<0,AQ4000,IF(AQ3982<1,AQ4000,MAX(MIN(IF(AQ3982>0,((AQ4000-SUM($N4072:AP4072))/AQ3982)*AQ$15,0),AQ4000*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AR4000<0,AR4000,IF(AR3982<1,AR4000,MAX(MIN(IF(AR3982>0,((AR4000-SUM($N4072:AQ4072))/AR3982)*AR$15,0),AR4000*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AS4000<0,AS4000,IF(AS3982<1,AS4000,MAX(MIN(IF(AS3982>0,((AS4000-SUM($N4072:AR4072))/AS3982)*AS$15,0),AS4000*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AT4000<0,AT4000,IF(AT3982<1,AT4000,MAX(MIN(IF(AT3982>0,((AT4000-SUM($N4072:AS4072))/AT3982)*AT$15,0),AT4000*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AU4000<0,AU4000,IF(AU3982<1,AU4000,MAX(MIN(IF(AU3982>0,((AU4000-SUM($N4072:AT4072))/AU3982)*AU$15,0),AU4000*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AV4000<0,AV4000,IF(AV3982<1,AV4000,MAX(MIN(IF(AV3982>0,((AV4000-SUM($N4072:AU4072))/AV3982)*AV$15,0),AV4000*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AW4000<0,AW4000,IF(AW3982<1,AW4000,MAX(MIN(IF(AW3982>0,((AW4000-SUM($N4072:AV4072))/AW3982)*AW$15,0),AW4000*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AX4000<0,AX4000,IF(AX3982<1,AX4000,MAX(MIN(IF(AX3982>0,((AX4000-SUM($N4072:AW4072))/AX3982)*AX$15,0),AX4000*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AY4000<0,AY4000,IF(AY3982<1,AY4000,MAX(MIN(IF(AY3982>0,((AY4000-SUM($N4072:AX4072))/AY3982)*AY$15,0),AY4000*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(AZ4000<0,AZ4000,IF(AZ3982<1,AZ4000,MAX(MIN(IF(AZ3982>0,((AZ4000-SUM($N4072:AY4072))/AZ3982)*AZ$15,0),AZ4000*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BA4000<0,BA4000,IF(BA3982<1,BA4000,MAX(MIN(IF(BA3982>0,((BA4000-SUM($N4072:AZ4072))/BA3982)*BA$15,0),BA4000*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BB4000<0,BB4000,IF(BB3982<1,BB4000,MAX(MIN(IF(BB3982>0,((BB4000-SUM($N4072:BA4072))/BB3982)*BB$15,0),BB4000*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BC4000<0,BC4000,IF(BC3982<1,BC4000,MAX(MIN(IF(BC3982>0,((BC4000-SUM($N4072:BB4072))/BC3982)*BC$15,0),BC4000*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BD4000<0,BD4000,IF(BD3982<1,BD4000,MAX(MIN(IF(BD3982>0,((BD4000-SUM($N4072:BC4072))/BD3982)*BD$15,0),BD4000*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BE4000<0,BE4000,IF(BE3982<1,BE4000,MAX(MIN(IF(BE3982>0,((BE4000-SUM($N4072:BD4072))/BE3982)*BE$15,0),BE4000*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BF4000<0,BF4000,IF(BF3982<1,BF4000,MAX(MIN(IF(BF3982>0,((BF4000-SUM($N4072:BE4072))/BF3982)*BF$15,0),BF4000*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BG4000<0,BG4000,IF(BG3982<1,BG4000,MAX(MIN(IF(BG3982>0,((BG4000-SUM($N4072:BF4072))/BG3982)*BG$15,0),BG4000*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BH4000<0,BH4000,IF(BH3982<1,BH4000,MAX(MIN(IF(BH3982>0,((BH4000-SUM($N4072:BG4072))/BH3982)*BH$15,0),BH4000*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BI4000<0,BI4000,IF(BI3982<1,BI4000,MAX(MIN(IF(BI3982>0,((BI4000-SUM($N4072:BH4072))/BI3982)*BI$15,0),BI4000*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BJ4000<0,BJ4000,IF(BJ3982<1,BJ4000,MAX(MIN(IF(BJ3982>0,((BJ4000-SUM($N4072:BI4072))/BJ3982)*BJ$15,0),BJ4000*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BK4000<0,BK4000,IF(BK3982<1,BK4000,MAX(MIN(IF(BK3982>0,((BK4000-SUM($N4072:BJ4072))/BK3982)*BK$15,0),BK4000*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(BL4000<0,BL4000,IF(BL3982<1,BL4000,MAX(MIN(IF(BL3982>0,((BL4000-SUM($N4072:BK4072))/BL3982)*BL$15,0),BL4000*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4055},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1173","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(O4001<0,O4001,IF(O3983<1,O4001,MAX(MIN(IF(O3983>0,((O4001-SUM($N4073:N4073))/O3983)*O$15,0),O4001*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(P4001<0,P4001,IF(P3983<1,P4001,MAX(MIN(IF(P3983>0,((P4001-SUM($N4073:O4073))/P3983)*P$15,0),P4001*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(Q4001<0,Q4001,IF(Q3983<1,Q4001,MAX(MIN(IF(Q3983>0,((Q4001-SUM($N4073:P4073))/Q3983)*Q$15,0),Q4001*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(R4001<0,R4001,IF(R3983<1,R4001,MAX(MIN(IF(R3983>0,((R4001-SUM($N4073:Q4073))/R3983)*R$15,0),R4001*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(S4001<0,S4001,IF(S3983<1,S4001,MAX(MIN(IF(S3983>0,((S4001-SUM($N4073:R4073))/S3983)*S$15,0),S4001*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(T4001<0,T4001,IF(T3983<1,T4001,MAX(MIN(IF(T3983>0,((T4001-SUM($N4073:S4073))/T3983)*T$15,0),T4001*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(U4001<0,U4001,IF(U3983<1,U4001,MAX(MIN(IF(U3983>0,((U4001-SUM($N4073:T4073))/U3983)*U$15,0),U4001*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(V4001<0,V4001,IF(V3983<1,V4001,MAX(MIN(IF(V3983>0,((V4001-SUM($N4073:U4073))/V3983)*V$15,0),V4001*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(W4001<0,W4001,IF(W3983<1,W4001,MAX(MIN(IF(W3983>0,((W4001-SUM($N4073:V4073))/W3983)*W$15,0),W4001*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(X4001<0,X4001,IF(X3983<1,X4001,MAX(MIN(IF(X3983>0,((X4001-SUM($N4073:W4073))/X3983)*X$15,0),X4001*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(Y4001<0,Y4001,IF(Y3983<1,Y4001,MAX(MIN(IF(Y3983>0,((Y4001-SUM($N4073:X4073))/Y3983)*Y$15,0),Y4001*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(Z4001<0,Z4001,IF(Z3983<1,Z4001,MAX(MIN(IF(Z3983>0,((Z4001-SUM($N4073:Y4073))/Z3983)*Z$15,0),Z4001*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AA4001<0,AA4001,IF(AA3983<1,AA4001,MAX(MIN(IF(AA3983>0,((AA4001-SUM($N4073:Z4073))/AA3983)*AA$15,0),AA4001*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AB4001<0,AB4001,IF(AB3983<1,AB4001,MAX(MIN(IF(AB3983>0,((AB4001-SUM($N4073:AA4073))/AB3983)*AB$15,0),AB4001*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AC4001<0,AC4001,IF(AC3983<1,AC4001,MAX(MIN(IF(AC3983>0,((AC4001-SUM($N4073:AB4073))/AC3983)*AC$15,0),AC4001*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AD4001<0,AD4001,IF(AD3983<1,AD4001,MAX(MIN(IF(AD3983>0,((AD4001-SUM($N4073:AC4073))/AD3983)*AD$15,0),AD4001*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AE4001<0,AE4001,IF(AE3983<1,AE4001,MAX(MIN(IF(AE3983>0,((AE4001-SUM($N4073:AD4073))/AE3983)*AE$15,0),AE4001*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AF4001<0,AF4001,IF(AF3983<1,AF4001,MAX(MIN(IF(AF3983>0,((AF4001-SUM($N4073:AE4073))/AF3983)*AF$15,0),AF4001*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AG4001<0,AG4001,IF(AG3983<1,AG4001,MAX(MIN(IF(AG3983>0,((AG4001-SUM($N4073:AF4073))/AG3983)*AG$15,0),AG4001*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AH4001<0,AH4001,IF(AH3983<1,AH4001,MAX(MIN(IF(AH3983>0,((AH4001-SUM($N4073:AG4073))/AH3983)*AH$15,0),AH4001*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AI4001<0,AI4001,IF(AI3983<1,AI4001,MAX(MIN(IF(AI3983>0,((AI4001-SUM($N4073:AH4073))/AI3983)*AI$15,0),AI4001*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AJ4001<0,AJ4001,IF(AJ3983<1,AJ4001,MAX(MIN(IF(AJ3983>0,((AJ4001-SUM($N4073:AI4073))/AJ3983)*AJ$15,0),AJ4001*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AK4001<0,AK4001,IF(AK3983<1,AK4001,MAX(MIN(IF(AK3983>0,((AK4001-SUM($N4073:AJ4073))/AK3983)*AK$15,0),AK4001*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AL4001<0,AL4001,IF(AL3983<1,AL4001,MAX(MIN(IF(AL3983>0,((AL4001-SUM($N4073:AK4073))/AL3983)*AL$15,0),AL4001*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AM4001<0,AM4001,IF(AM3983<1,AM4001,MAX(MIN(IF(AM3983>0,((AM4001-SUM($N4073:AL4073))/AM3983)*AM$15,0),AM4001*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AN4001<0,AN4001,IF(AN3983<1,AN4001,MAX(MIN(IF(AN3983>0,((AN4001-SUM($N4073:AM4073))/AN3983)*AN$15,0),AN4001*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AO4001<0,AO4001,IF(AO3983<1,AO4001,MAX(MIN(IF(AO3983>0,((AO4001-SUM($N4073:AN4073))/AO3983)*AO$15,0),AO4001*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AP4001<0,AP4001,IF(AP3983<1,AP4001,MAX(MIN(IF(AP3983>0,((AP4001-SUM($N4073:AO4073))/AP3983)*AP$15,0),AP4001*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AQ4001<0,AQ4001,IF(AQ3983<1,AQ4001,MAX(MIN(IF(AQ3983>0,((AQ4001-SUM($N4073:AP4073))/AQ3983)*AQ$15,0),AQ4001*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AR4001<0,AR4001,IF(AR3983<1,AR4001,MAX(MIN(IF(AR3983>0,((AR4001-SUM($N4073:AQ4073))/AR3983)*AR$15,0),AR4001*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AS4001<0,AS4001,IF(AS3983<1,AS4001,MAX(MIN(IF(AS3983>0,((AS4001-SUM($N4073:AR4073))/AS3983)*AS$15,0),AS4001*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AT4001<0,AT4001,IF(AT3983<1,AT4001,MAX(MIN(IF(AT3983>0,((AT4001-SUM($N4073:AS4073))/AT3983)*AT$15,0),AT4001*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AU4001<0,AU4001,IF(AU3983<1,AU4001,MAX(MIN(IF(AU3983>0,((AU4001-SUM($N4073:AT4073))/AU3983)*AU$15,0),AU4001*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AV4001<0,AV4001,IF(AV3983<1,AV4001,MAX(MIN(IF(AV3983>0,((AV4001-SUM($N4073:AU4073))/AV3983)*AV$15,0),AV4001*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AW4001<0,AW4001,IF(AW3983<1,AW4001,MAX(MIN(IF(AW3983>0,((AW4001-SUM($N4073:AV4073))/AW3983)*AW$15,0),AW4001*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AX4001<0,AX4001,IF(AX3983<1,AX4001,MAX(MIN(IF(AX3983>0,((AX4001-SUM($N4073:AW4073))/AX3983)*AX$15,0),AX4001*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AY4001<0,AY4001,IF(AY3983<1,AY4001,MAX(MIN(IF(AY3983>0,((AY4001-SUM($N4073:AX4073))/AY3983)*AY$15,0),AY4001*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(AZ4001<0,AZ4001,IF(AZ3983<1,AZ4001,MAX(MIN(IF(AZ3983>0,((AZ4001-SUM($N4073:AY4073))/AZ3983)*AZ$15,0),AZ4001*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BA4001<0,BA4001,IF(BA3983<1,BA4001,MAX(MIN(IF(BA3983>0,((BA4001-SUM($N4073:AZ4073))/BA3983)*BA$15,0),BA4001*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BB4001<0,BB4001,IF(BB3983<1,BB4001,MAX(MIN(IF(BB3983>0,((BB4001-SUM($N4073:BA4073))/BB3983)*BB$15,0),BB4001*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BC4001<0,BC4001,IF(BC3983<1,BC4001,MAX(MIN(IF(BC3983>0,((BC4001-SUM($N4073:BB4073))/BC3983)*BC$15,0),BC4001*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BD4001<0,BD4001,IF(BD3983<1,BD4001,MAX(MIN(IF(BD3983>0,((BD4001-SUM($N4073:BC4073))/BD3983)*BD$15,0),BD4001*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BE4001<0,BE4001,IF(BE3983<1,BE4001,MAX(MIN(IF(BE3983>0,((BE4001-SUM($N4073:BD4073))/BE3983)*BE$15,0),BE4001*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BF4001<0,BF4001,IF(BF3983<1,BF4001,MAX(MIN(IF(BF3983>0,((BF4001-SUM($N4073:BE4073))/BF3983)*BF$15,0),BF4001*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BG4001<0,BG4001,IF(BG3983<1,BG4001,MAX(MIN(IF(BG3983>0,((BG4001-SUM($N4073:BF4073))/BG3983)*BG$15,0),BG4001*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BH4001<0,BH4001,IF(BH3983<1,BH4001,MAX(MIN(IF(BH3983>0,((BH4001-SUM($N4073:BG4073))/BH3983)*BH$15,0),BH4001*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BI4001<0,BI4001,IF(BI3983<1,BI4001,MAX(MIN(IF(BI3983>0,((BI4001-SUM($N4073:BH4073))/BI3983)*BI$15,0),BI4001*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BJ4001<0,BJ4001,IF(BJ3983<1,BJ4001,MAX(MIN(IF(BJ3983>0,((BJ4001-SUM($N4073:BI4073))/BJ3983)*BJ$15,0),BJ4001*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BK4001<0,BK4001,IF(BK3983<1,BK4001,MAX(MIN(IF(BK3983>0,((BK4001-SUM($N4073:BJ4073))/BK3983)*BK$15,0),BK4001*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(BL4001<0,BL4001,IF(BL3983<1,BL4001,MAX(MIN(IF(BL3983>0,((BL4001-SUM($N4073:BK4073))/BL3983)*BL$15,0),BL4001*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4056},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1174","v":-0.66597565248148216},{"$f":"-IF($D4056=\"Land\",0,IF(O4002<0,O4002,IF(O3984<1,O4002,MAX(MIN(IF(O3984>0,((O4002-SUM($N4074:N4074))/O3984)*O$15,0),O4002*O$15),0))))*$K$6","v":-0.61952869097489027},{"$f":"-IF($D4056=\"Land\",0,IF(P4002<0,P4002,IF(P3984<1,P4002,MAX(MIN(IF(P3984>0,((P4002-SUM($N4074:O4074))/P3984)*P$15,0),P4002*P$15),0))))*$K$6","v":-0.61952869097489027},{"$f":"-IF($D4056=\"Land\",0,IF(Q4002<0,Q4002,IF(Q3984<1,Q4002,MAX(MIN(IF(Q3984>0,((Q4002-SUM($N4074:P4074))/Q3984)*Q$15,0),Q4002*Q$15),0))))*$K$6","v":-0.61952869097489038},{"$f":"-IF($D4056=\"Land\",0,IF(R4002<0,R4002,IF(R3984<1,R4002,MAX(MIN(IF(R3984>0,((R4002-SUM($N4074:Q4074))/R3984)*R$15,0),R4002*R$15),0))))*$K$6","v":-0.61952869097489038},{"$f":"-IF($D4056=\"Land\",0,IF(S4002<0,S4002,IF(S3984<1,S4002,MAX(MIN(IF(S3984>0,((S4002-SUM($N4074:R4074))/S3984)*S$15,0),S4002*S$15),0))))*$K$6","v":-0.61952869097489038},{"$f":"-IF($D4056=\"Land\",0,IF(T4002<0,T4002,IF(T3984<1,T4002,MAX(MIN(IF(T3984>0,((T4002-SUM($N4074:S4074))/T3984)*T$15,0),T4002*T$15),0))))*$K$6","v":-0.61952869097489038},{"$f":"-IF($D4056=\"Land\",0,IF(U4002<0,U4002,IF(U3984<1,U4002,MAX(MIN(IF(U3984>0,((U4002-SUM($N4074:T4074))/U3984)*U$15,0),U4002*U$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(V4002<0,V4002,IF(V3984<1,V4002,MAX(MIN(IF(V3984>0,((V4002-SUM($N4074:U4074))/V3984)*V$15,0),V4002*V$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(W4002<0,W4002,IF(W3984<1,W4002,MAX(MIN(IF(W3984>0,((W4002-SUM($N4074:V4074))/W3984)*W$15,0),W4002*W$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(X4002<0,X4002,IF(X3984<1,X4002,MAX(MIN(IF(X3984>0,((X4002-SUM($N4074:W4074))/X3984)*X$15,0),X4002*X$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(Y4002<0,Y4002,IF(Y3984<1,Y4002,MAX(MIN(IF(Y3984>0,((Y4002-SUM($N4074:X4074))/Y3984)*Y$15,0),Y4002*Y$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(Z4002<0,Z4002,IF(Z3984<1,Z4002,MAX(MIN(IF(Z3984>0,((Z4002-SUM($N4074:Y4074))/Z3984)*Z$15,0),Z4002*Z$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AA4002<0,AA4002,IF(AA3984<1,AA4002,MAX(MIN(IF(AA3984>0,((AA4002-SUM($N4074:Z4074))/AA3984)*AA$15,0),AA4002*AA$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AB4002<0,AB4002,IF(AB3984<1,AB4002,MAX(MIN(IF(AB3984>0,((AB4002-SUM($N4074:AA4074))/AB3984)*AB$15,0),AB4002*AB$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(AC4002<0,AC4002,IF(AC3984<1,AC4002,MAX(MIN(IF(AC3984>0,((AC4002-SUM($N4074:AB4074))/AC3984)*AC$15,0),AC4002*AC$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AD4002<0,AD4002,IF(AD3984<1,AD4002,MAX(MIN(IF(AD3984>0,((AD4002-SUM($N4074:AC4074))/AD3984)*AD$15,0),AD4002*AD$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AE4002<0,AE4002,IF(AE3984<1,AE4002,MAX(MIN(IF(AE3984>0,((AE4002-SUM($N4074:AD4074))/AE3984)*AE$15,0),AE4002*AE$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AF4002<0,AF4002,IF(AF3984<1,AF4002,MAX(MIN(IF(AF3984>0,((AF4002-SUM($N4074:AE4074))/AF3984)*AF$15,0),AF4002*AF$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(AG4002<0,AG4002,IF(AG3984<1,AG4002,MAX(MIN(IF(AG3984>0,((AG4002-SUM($N4074:AF4074))/AG3984)*AG$15,0),AG4002*AG$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AH4002<0,AH4002,IF(AH3984<1,AH4002,MAX(MIN(IF(AH3984>0,((AH4002-SUM($N4074:AG4074))/AH3984)*AH$15,0),AH4002*AH$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AI4002<0,AI4002,IF(AI3984<1,AI4002,MAX(MIN(IF(AI3984>0,((AI4002-SUM($N4074:AH4074))/AI3984)*AI$15,0),AI4002*AI$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AJ4002<0,AJ4002,IF(AJ3984<1,AJ4002,MAX(MIN(IF(AJ3984>0,((AJ4002-SUM($N4074:AI4074))/AJ3984)*AJ$15,0),AJ4002*AJ$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(AK4002<0,AK4002,IF(AK3984<1,AK4002,MAX(MIN(IF(AK3984>0,((AK4002-SUM($N4074:AJ4074))/AK3984)*AK$15,0),AK4002*AK$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AL4002<0,AL4002,IF(AL3984<1,AL4002,MAX(MIN(IF(AL3984>0,((AL4002-SUM($N4074:AK4074))/AL3984)*AL$15,0),AL4002*AL$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AM4002<0,AM4002,IF(AM3984<1,AM4002,MAX(MIN(IF(AM3984>0,((AM4002-SUM($N4074:AL4074))/AM3984)*AM$15,0),AM4002*AM$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AN4002<0,AN4002,IF(AN3984<1,AN4002,MAX(MIN(IF(AN3984>0,((AN4002-SUM($N4074:AM4074))/AN3984)*AN$15,0),AN4002*AN$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(AO4002<0,AO4002,IF(AO3984<1,AO4002,MAX(MIN(IF(AO3984>0,((AO4002-SUM($N4074:AN4074))/AO3984)*AO$15,0),AO4002*AO$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AP4002<0,AP4002,IF(AP3984<1,AP4002,MAX(MIN(IF(AP3984>0,((AP4002-SUM($N4074:AO4074))/AP3984)*AP$15,0),AP4002*AP$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AQ4002<0,AQ4002,IF(AQ3984<1,AQ4002,MAX(MIN(IF(AQ3984>0,((AQ4002-SUM($N4074:AP4074))/AQ3984)*AQ$15,0),AQ4002*AQ$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(AR4002<0,AR4002,IF(AR3984<1,AR4002,MAX(MIN(IF(AR3984>0,((AR4002-SUM($N4074:AQ4074))/AR3984)*AR$15,0),AR4002*AR$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AS4002<0,AS4002,IF(AS3984<1,AS4002,MAX(MIN(IF(AS3984>0,((AS4002-SUM($N4074:AR4074))/AS3984)*AS$15,0),AS4002*AS$15),0))))*$K$6","v":-0.61952869097489038},{"$f":"-IF($D4056=\"Land\",0,IF(AT4002<0,AT4002,IF(AT3984<1,AT4002,MAX(MIN(IF(AT3984>0,((AT4002-SUM($N4074:AS4074))/AT3984)*AT$15,0),AT4002*AT$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AU4002<0,AU4002,IF(AU3984<1,AU4002,MAX(MIN(IF(AU3984>0,((AU4002-SUM($N4074:AT4074))/AU3984)*AU$15,0),AU4002*AU$15),0))))*$K$6","v":-0.61952869097489061},{"$f":"-IF($D4056=\"Land\",0,IF(AV4002<0,AV4002,IF(AV3984<1,AV4002,MAX(MIN(IF(AV3984>0,((AV4002-SUM($N4074:AU4074))/AV3984)*AV$15,0),AV4002*AV$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AW4002<0,AW4002,IF(AW3984<1,AW4002,MAX(MIN(IF(AW3984>0,((AW4002-SUM($N4074:AV4074))/AW3984)*AW$15,0),AW4002*AW$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AX4002<0,AX4002,IF(AX3984<1,AX4002,MAX(MIN(IF(AX3984>0,((AX4002-SUM($N4074:AW4074))/AX3984)*AX$15,0),AX4002*AX$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AY4002<0,AY4002,IF(AY3984<1,AY4002,MAX(MIN(IF(AY3984>0,((AY4002-SUM($N4074:AX4074))/AY3984)*AY$15,0),AY4002*AY$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(AZ4002<0,AZ4002,IF(AZ3984<1,AZ4002,MAX(MIN(IF(AZ3984>0,((AZ4002-SUM($N4074:AY4074))/AZ3984)*AZ$15,0),AZ4002*AZ$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BA4002<0,BA4002,IF(BA3984<1,BA4002,MAX(MIN(IF(BA3984>0,((BA4002-SUM($N4074:AZ4074))/BA3984)*BA$15,0),BA4002*BA$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BB4002<0,BB4002,IF(BB3984<1,BB4002,MAX(MIN(IF(BB3984>0,((BB4002-SUM($N4074:BA4074))/BB3984)*BB$15,0),BB4002*BB$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BC4002<0,BC4002,IF(BC3984<1,BC4002,MAX(MIN(IF(BC3984>0,((BC4002-SUM($N4074:BB4074))/BC3984)*BC$15,0),BC4002*BC$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BD4002<0,BD4002,IF(BD3984<1,BD4002,MAX(MIN(IF(BD3984>0,((BD4002-SUM($N4074:BC4074))/BD3984)*BD$15,0),BD4002*BD$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BE4002<0,BE4002,IF(BE3984<1,BE4002,MAX(MIN(IF(BE3984>0,((BE4002-SUM($N4074:BD4074))/BE3984)*BE$15,0),BE4002*BE$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BF4002<0,BF4002,IF(BF3984<1,BF4002,MAX(MIN(IF(BF3984>0,((BF4002-SUM($N4074:BE4074))/BF3984)*BF$15,0),BF4002*BF$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BG4002<0,BG4002,IF(BG3984<1,BG4002,MAX(MIN(IF(BG3984>0,((BG4002-SUM($N4074:BF4074))/BG3984)*BG$15,0),BG4002*BG$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BH4002<0,BH4002,IF(BH3984<1,BH4002,MAX(MIN(IF(BH3984>0,((BH4002-SUM($N4074:BG4074))/BH3984)*BH$15,0),BH4002*BH$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BI4002<0,BI4002,IF(BI3984<1,BI4002,MAX(MIN(IF(BI3984>0,((BI4002-SUM($N4074:BH4074))/BI3984)*BI$15,0),BI4002*BI$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BJ4002<0,BJ4002,IF(BJ3984<1,BJ4002,MAX(MIN(IF(BJ3984>0,((BJ4002-SUM($N4074:BI4074))/BJ3984)*BJ$15,0),BJ4002*BJ$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BK4002<0,BK4002,IF(BK3984<1,BK4002,MAX(MIN(IF(BK3984>0,((BK4002-SUM($N4074:BJ4074))/BK3984)*BK$15,0),BK4002*BK$15),0))))*$K$6","v":-0.61952869097489049},{"$f":"-IF($D4056=\"Land\",0,IF(BL4002<0,BL4002,IF(BL3984<1,BL4002,MAX(MIN(IF(BL3984>0,((BL4002-SUM($N4074:BK4074))/BL3984)*BL$15,0),BL4002*BL$15),0))))*$K$6","v":-0.61952869097489049}]
[{"$f":"ROW()","v":4057},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1175","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(O4003<0,O4003,IF(O3985<1,O4003,MAX(MIN(IF(O3985>0,((O4003-SUM($N4075:N4075))/O3985)*O$15,0),O4003*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(P4003<0,P4003,IF(P3985<1,P4003,MAX(MIN(IF(P3985>0,((P4003-SUM($N4075:O4075))/P3985)*P$15,0),P4003*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(Q4003<0,Q4003,IF(Q3985<1,Q4003,MAX(MIN(IF(Q3985>0,((Q4003-SUM($N4075:P4075))/Q3985)*Q$15,0),Q4003*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(R4003<0,R4003,IF(R3985<1,R4003,MAX(MIN(IF(R3985>0,((R4003-SUM($N4075:Q4075))/R3985)*R$15,0),R4003*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(S4003<0,S4003,IF(S3985<1,S4003,MAX(MIN(IF(S3985>0,((S4003-SUM($N4075:R4075))/S3985)*S$15,0),S4003*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(T4003<0,T4003,IF(T3985<1,T4003,MAX(MIN(IF(T3985>0,((T4003-SUM($N4075:S4075))/T3985)*T$15,0),T4003*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(U4003<0,U4003,IF(U3985<1,U4003,MAX(MIN(IF(U3985>0,((U4003-SUM($N4075:T4075))/U3985)*U$15,0),U4003*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(V4003<0,V4003,IF(V3985<1,V4003,MAX(MIN(IF(V3985>0,((V4003-SUM($N4075:U4075))/V3985)*V$15,0),V4003*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(W4003<0,W4003,IF(W3985<1,W4003,MAX(MIN(IF(W3985>0,((W4003-SUM($N4075:V4075))/W3985)*W$15,0),W4003*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(X4003<0,X4003,IF(X3985<1,X4003,MAX(MIN(IF(X3985>0,((X4003-SUM($N4075:W4075))/X3985)*X$15,0),X4003*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(Y4003<0,Y4003,IF(Y3985<1,Y4003,MAX(MIN(IF(Y3985>0,((Y4003-SUM($N4075:X4075))/Y3985)*Y$15,0),Y4003*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(Z4003<0,Z4003,IF(Z3985<1,Z4003,MAX(MIN(IF(Z3985>0,((Z4003-SUM($N4075:Y4075))/Z3985)*Z$15,0),Z4003*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AA4003<0,AA4003,IF(AA3985<1,AA4003,MAX(MIN(IF(AA3985>0,((AA4003-SUM($N4075:Z4075))/AA3985)*AA$15,0),AA4003*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AB4003<0,AB4003,IF(AB3985<1,AB4003,MAX(MIN(IF(AB3985>0,((AB4003-SUM($N4075:AA4075))/AB3985)*AB$15,0),AB4003*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AC4003<0,AC4003,IF(AC3985<1,AC4003,MAX(MIN(IF(AC3985>0,((AC4003-SUM($N4075:AB4075))/AC3985)*AC$15,0),AC4003*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AD4003<0,AD4003,IF(AD3985<1,AD4003,MAX(MIN(IF(AD3985>0,((AD4003-SUM($N4075:AC4075))/AD3985)*AD$15,0),AD4003*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AE4003<0,AE4003,IF(AE3985<1,AE4003,MAX(MIN(IF(AE3985>0,((AE4003-SUM($N4075:AD4075))/AE3985)*AE$15,0),AE4003*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AF4003<0,AF4003,IF(AF3985<1,AF4003,MAX(MIN(IF(AF3985>0,((AF4003-SUM($N4075:AE4075))/AF3985)*AF$15,0),AF4003*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AG4003<0,AG4003,IF(AG3985<1,AG4003,MAX(MIN(IF(AG3985>0,((AG4003-SUM($N4075:AF4075))/AG3985)*AG$15,0),AG4003*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AH4003<0,AH4003,IF(AH3985<1,AH4003,MAX(MIN(IF(AH3985>0,((AH4003-SUM($N4075:AG4075))/AH3985)*AH$15,0),AH4003*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AI4003<0,AI4003,IF(AI3985<1,AI4003,MAX(MIN(IF(AI3985>0,((AI4003-SUM($N4075:AH4075))/AI3985)*AI$15,0),AI4003*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AJ4003<0,AJ4003,IF(AJ3985<1,AJ4003,MAX(MIN(IF(AJ3985>0,((AJ4003-SUM($N4075:AI4075))/AJ3985)*AJ$15,0),AJ4003*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AK4003<0,AK4003,IF(AK3985<1,AK4003,MAX(MIN(IF(AK3985>0,((AK4003-SUM($N4075:AJ4075))/AK3985)*AK$15,0),AK4003*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AL4003<0,AL4003,IF(AL3985<1,AL4003,MAX(MIN(IF(AL3985>0,((AL4003-SUM($N4075:AK4075))/AL3985)*AL$15,0),AL4003*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AM4003<0,AM4003,IF(AM3985<1,AM4003,MAX(MIN(IF(AM3985>0,((AM4003-SUM($N4075:AL4075))/AM3985)*AM$15,0),AM4003*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AN4003<0,AN4003,IF(AN3985<1,AN4003,MAX(MIN(IF(AN3985>0,((AN4003-SUM($N4075:AM4075))/AN3985)*AN$15,0),AN4003*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AO4003<0,AO4003,IF(AO3985<1,AO4003,MAX(MIN(IF(AO3985>0,((AO4003-SUM($N4075:AN4075))/AO3985)*AO$15,0),AO4003*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AP4003<0,AP4003,IF(AP3985<1,AP4003,MAX(MIN(IF(AP3985>0,((AP4003-SUM($N4075:AO4075))/AP3985)*AP$15,0),AP4003*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AQ4003<0,AQ4003,IF(AQ3985<1,AQ4003,MAX(MIN(IF(AQ3985>0,((AQ4003-SUM($N4075:AP4075))/AQ3985)*AQ$15,0),AQ4003*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AR4003<0,AR4003,IF(AR3985<1,AR4003,MAX(MIN(IF(AR3985>0,((AR4003-SUM($N4075:AQ4075))/AR3985)*AR$15,0),AR4003*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AS4003<0,AS4003,IF(AS3985<1,AS4003,MAX(MIN(IF(AS3985>0,((AS4003-SUM($N4075:AR4075))/AS3985)*AS$15,0),AS4003*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AT4003<0,AT4003,IF(AT3985<1,AT4003,MAX(MIN(IF(AT3985>0,((AT4003-SUM($N4075:AS4075))/AT3985)*AT$15,0),AT4003*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AU4003<0,AU4003,IF(AU3985<1,AU4003,MAX(MIN(IF(AU3985>0,((AU4003-SUM($N4075:AT4075))/AU3985)*AU$15,0),AU4003*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AV4003<0,AV4003,IF(AV3985<1,AV4003,MAX(MIN(IF(AV3985>0,((AV4003-SUM($N4075:AU4075))/AV3985)*AV$15,0),AV4003*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AW4003<0,AW4003,IF(AW3985<1,AW4003,MAX(MIN(IF(AW3985>0,((AW4003-SUM($N4075:AV4075))/AW3985)*AW$15,0),AW4003*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AX4003<0,AX4003,IF(AX3985<1,AX4003,MAX(MIN(IF(AX3985>0,((AX4003-SUM($N4075:AW4075))/AX3985)*AX$15,0),AX4003*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AY4003<0,AY4003,IF(AY3985<1,AY4003,MAX(MIN(IF(AY3985>0,((AY4003-SUM($N4075:AX4075))/AY3985)*AY$15,0),AY4003*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(AZ4003<0,AZ4003,IF(AZ3985<1,AZ4003,MAX(MIN(IF(AZ3985>0,((AZ4003-SUM($N4075:AY4075))/AZ3985)*AZ$15,0),AZ4003*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BA4003<0,BA4003,IF(BA3985<1,BA4003,MAX(MIN(IF(BA3985>0,((BA4003-SUM($N4075:AZ4075))/BA3985)*BA$15,0),BA4003*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BB4003<0,BB4003,IF(BB3985<1,BB4003,MAX(MIN(IF(BB3985>0,((BB4003-SUM($N4075:BA4075))/BB3985)*BB$15,0),BB4003*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BC4003<0,BC4003,IF(BC3985<1,BC4003,MAX(MIN(IF(BC3985>0,((BC4003-SUM($N4075:BB4075))/BC3985)*BC$15,0),BC4003*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BD4003<0,BD4003,IF(BD3985<1,BD4003,MAX(MIN(IF(BD3985>0,((BD4003-SUM($N4075:BC4075))/BD3985)*BD$15,0),BD4003*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BE4003<0,BE4003,IF(BE3985<1,BE4003,MAX(MIN(IF(BE3985>0,((BE4003-SUM($N4075:BD4075))/BE3985)*BE$15,0),BE4003*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BF4003<0,BF4003,IF(BF3985<1,BF4003,MAX(MIN(IF(BF3985>0,((BF4003-SUM($N4075:BE4075))/BF3985)*BF$15,0),BF4003*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BG4003<0,BG4003,IF(BG3985<1,BG4003,MAX(MIN(IF(BG3985>0,((BG4003-SUM($N4075:BF4075))/BG3985)*BG$15,0),BG4003*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BH4003<0,BH4003,IF(BH3985<1,BH4003,MAX(MIN(IF(BH3985>0,((BH4003-SUM($N4075:BG4075))/BH3985)*BH$15,0),BH4003*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BI4003<0,BI4003,IF(BI3985<1,BI4003,MAX(MIN(IF(BI3985>0,((BI4003-SUM($N4075:BH4075))/BI3985)*BI$15,0),BI4003*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BJ4003<0,BJ4003,IF(BJ3985<1,BJ4003,MAX(MIN(IF(BJ3985>0,((BJ4003-SUM($N4075:BI4075))/BJ3985)*BJ$15,0),BJ4003*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BK4003<0,BK4003,IF(BK3985<1,BK4003,MAX(MIN(IF(BK3985>0,((BK4003-SUM($N4075:BJ4075))/BK3985)*BK$15,0),BK4003*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(BL4003<0,BL4003,IF(BL3985<1,BL4003,MAX(MIN(IF(BL3985>0,((BL4003-SUM($N4075:BK4075))/BL3985)*BL$15,0),BL4003*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4058},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1176","v":-2.0493012026968516E-2},{"$f":"-IF($D4058=\"Land\",0,IF(O4004<0,O4004,IF(O3986<1,O4004,MAX(MIN(IF(O3986>0,((O4004-SUM($N4076:N4076))/O3986)*O$15,0),O4004*O$15),0))))*$K$6","v":-3.9503170204436715E-2},{"$f":"-IF($D4058=\"Land\",0,IF(P4004<0,P4004,IF(P3986<1,P4004,MAX(MIN(IF(P3986>0,((P4004-SUM($N4076:O4076))/P3986)*P$15,0),P4004*P$15),0))))*$K$6","v":-3.9503170204436715E-2},{"$f":"-IF($D4058=\"Land\",0,IF(Q4004<0,Q4004,IF(Q3986<1,Q4004,MAX(MIN(IF(Q3986>0,((Q4004-SUM($N4076:P4076))/Q3986)*Q$15,0),Q4004*Q$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(R4004<0,R4004,IF(R3986<1,R4004,MAX(MIN(IF(R3986>0,((R4004-SUM($N4076:Q4076))/R3986)*R$15,0),R4004*R$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(S4004<0,S4004,IF(S3986<1,S4004,MAX(MIN(IF(S3986>0,((S4004-SUM($N4076:R4076))/S3986)*S$15,0),S4004*S$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(T4004<0,T4004,IF(T3986<1,T4004,MAX(MIN(IF(T3986>0,((T4004-SUM($N4076:S4076))/T3986)*T$15,0),T4004*T$15),0))))*$K$6","v":-3.9503170204436729E-2},{"$f":"-IF($D4058=\"Land\",0,IF(U4004<0,U4004,IF(U3986<1,U4004,MAX(MIN(IF(U3986>0,((U4004-SUM($N4076:T4076))/U3986)*U$15,0),U4004*U$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(V4004<0,V4004,IF(V3986<1,V4004,MAX(MIN(IF(V3986>0,((V4004-SUM($N4076:U4076))/V3986)*V$15,0),V4004*V$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(W4004<0,W4004,IF(W3986<1,W4004,MAX(MIN(IF(W3986>0,((W4004-SUM($N4076:V4076))/W3986)*W$15,0),W4004*W$15),0))))*$K$6","v":-3.9503170204436729E-2},{"$f":"-IF($D4058=\"Land\",0,IF(X4004<0,X4004,IF(X3986<1,X4004,MAX(MIN(IF(X3986>0,((X4004-SUM($N4076:W4076))/X3986)*X$15,0),X4004*X$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(Y4004<0,Y4004,IF(Y3986<1,Y4004,MAX(MIN(IF(Y3986>0,((Y4004-SUM($N4076:X4076))/Y3986)*Y$15,0),Y4004*Y$15),0))))*$K$6","v":-3.9503170204436715E-2},{"$f":"-IF($D4058=\"Land\",0,IF(Z4004<0,Z4004,IF(Z3986<1,Z4004,MAX(MIN(IF(Z3986>0,((Z4004-SUM($N4076:Y4076))/Z3986)*Z$15,0),Z4004*Z$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AA4004<0,AA4004,IF(AA3986<1,AA4004,MAX(MIN(IF(AA3986>0,((AA4004-SUM($N4076:Z4076))/AA3986)*AA$15,0),AA4004*AA$15),0))))*$K$6","v":-3.9503170204436729E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AB4004<0,AB4004,IF(AB3986<1,AB4004,MAX(MIN(IF(AB3986>0,((AB4004-SUM($N4076:AA4076))/AB3986)*AB$15,0),AB4004*AB$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AC4004<0,AC4004,IF(AC3986<1,AC4004,MAX(MIN(IF(AC3986>0,((AC4004-SUM($N4076:AB4076))/AC3986)*AC$15,0),AC4004*AC$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AD4004<0,AD4004,IF(AD3986<1,AD4004,MAX(MIN(IF(AD3986>0,((AD4004-SUM($N4076:AC4076))/AD3986)*AD$15,0),AD4004*AD$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AE4004<0,AE4004,IF(AE3986<1,AE4004,MAX(MIN(IF(AE3986>0,((AE4004-SUM($N4076:AD4076))/AE3986)*AE$15,0),AE4004*AE$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AF4004<0,AF4004,IF(AF3986<1,AF4004,MAX(MIN(IF(AF3986>0,((AF4004-SUM($N4076:AE4076))/AF3986)*AF$15,0),AF4004*AF$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AG4004<0,AG4004,IF(AG3986<1,AG4004,MAX(MIN(IF(AG3986>0,((AG4004-SUM($N4076:AF4076))/AG3986)*AG$15,0),AG4004*AG$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AH4004<0,AH4004,IF(AH3986<1,AH4004,MAX(MIN(IF(AH3986>0,((AH4004-SUM($N4076:AG4076))/AH3986)*AH$15,0),AH4004*AH$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AI4004<0,AI4004,IF(AI3986<1,AI4004,MAX(MIN(IF(AI3986>0,((AI4004-SUM($N4076:AH4076))/AI3986)*AI$15,0),AI4004*AI$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AJ4004<0,AJ4004,IF(AJ3986<1,AJ4004,MAX(MIN(IF(AJ3986>0,((AJ4004-SUM($N4076:AI4076))/AJ3986)*AJ$15,0),AJ4004*AJ$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AK4004<0,AK4004,IF(AK3986<1,AK4004,MAX(MIN(IF(AK3986>0,((AK4004-SUM($N4076:AJ4076))/AK3986)*AK$15,0),AK4004*AK$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AL4004<0,AL4004,IF(AL3986<1,AL4004,MAX(MIN(IF(AL3986>0,((AL4004-SUM($N4076:AK4076))/AL3986)*AL$15,0),AL4004*AL$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AM4004<0,AM4004,IF(AM3986<1,AM4004,MAX(MIN(IF(AM3986>0,((AM4004-SUM($N4076:AL4076))/AM3986)*AM$15,0),AM4004*AM$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AN4004<0,AN4004,IF(AN3986<1,AN4004,MAX(MIN(IF(AN3986>0,((AN4004-SUM($N4076:AM4076))/AN3986)*AN$15,0),AN4004*AN$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AO4004<0,AO4004,IF(AO3986<1,AO4004,MAX(MIN(IF(AO3986>0,((AO4004-SUM($N4076:AN4076))/AO3986)*AO$15,0),AO4004*AO$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AP4004<0,AP4004,IF(AP3986<1,AP4004,MAX(MIN(IF(AP3986>0,((AP4004-SUM($N4076:AO4076))/AP3986)*AP$15,0),AP4004*AP$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AQ4004<0,AQ4004,IF(AQ3986<1,AQ4004,MAX(MIN(IF(AQ3986>0,((AQ4004-SUM($N4076:AP4076))/AQ3986)*AQ$15,0),AQ4004*AQ$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AR4004<0,AR4004,IF(AR3986<1,AR4004,MAX(MIN(IF(AR3986>0,((AR4004-SUM($N4076:AQ4076))/AR3986)*AR$15,0),AR4004*AR$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AS4004<0,AS4004,IF(AS3986<1,AS4004,MAX(MIN(IF(AS3986>0,((AS4004-SUM($N4076:AR4076))/AS3986)*AS$15,0),AS4004*AS$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AT4004<0,AT4004,IF(AT3986<1,AT4004,MAX(MIN(IF(AT3986>0,((AT4004-SUM($N4076:AS4076))/AT3986)*AT$15,0),AT4004*AT$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AU4004<0,AU4004,IF(AU3986<1,AU4004,MAX(MIN(IF(AU3986>0,((AU4004-SUM($N4076:AT4076))/AU3986)*AU$15,0),AU4004*AU$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AV4004<0,AV4004,IF(AV3986<1,AV4004,MAX(MIN(IF(AV3986>0,((AV4004-SUM($N4076:AU4076))/AV3986)*AV$15,0),AV4004*AV$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AW4004<0,AW4004,IF(AW3986<1,AW4004,MAX(MIN(IF(AW3986>0,((AW4004-SUM($N4076:AV4076))/AW3986)*AW$15,0),AW4004*AW$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AX4004<0,AX4004,IF(AX3986<1,AX4004,MAX(MIN(IF(AX3986>0,((AX4004-SUM($N4076:AW4076))/AX3986)*AX$15,0),AX4004*AX$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AY4004<0,AY4004,IF(AY3986<1,AY4004,MAX(MIN(IF(AY3986>0,((AY4004-SUM($N4076:AX4076))/AY3986)*AY$15,0),AY4004*AY$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(AZ4004<0,AZ4004,IF(AZ3986<1,AZ4004,MAX(MIN(IF(AZ3986>0,((AZ4004-SUM($N4076:AY4076))/AZ3986)*AZ$15,0),AZ4004*AZ$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(BA4004<0,BA4004,IF(BA3986<1,BA4004,MAX(MIN(IF(BA3986>0,((BA4004-SUM($N4076:AZ4076))/BA3986)*BA$15,0),BA4004*BA$15),0))))*$K$6","v":-3.9503170204436722E-2},{"$f":"-IF($D4058=\"Land\",0,IF(BB4004<0,BB4004,IF(BB3986<1,BB4004,MAX(MIN(IF(BB3986>0,((BB4004-SUM($N4076:BA4076))/BB3986)*BB$15,0),BB4004*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BC4004<0,BC4004,IF(BC3986<1,BC4004,MAX(MIN(IF(BC3986>0,((BC4004-SUM($N4076:BB4076))/BC3986)*BC$15,0),BC4004*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BD4004<0,BD4004,IF(BD3986<1,BD4004,MAX(MIN(IF(BD3986>0,((BD4004-SUM($N4076:BC4076))/BD3986)*BD$15,0),BD4004*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BE4004<0,BE4004,IF(BE3986<1,BE4004,MAX(MIN(IF(BE3986>0,((BE4004-SUM($N4076:BD4076))/BE3986)*BE$15,0),BE4004*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BF4004<0,BF4004,IF(BF3986<1,BF4004,MAX(MIN(IF(BF3986>0,((BF4004-SUM($N4076:BE4076))/BF3986)*BF$15,0),BF4004*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BG4004<0,BG4004,IF(BG3986<1,BG4004,MAX(MIN(IF(BG3986>0,((BG4004-SUM($N4076:BF4076))/BG3986)*BG$15,0),BG4004*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BH4004<0,BH4004,IF(BH3986<1,BH4004,MAX(MIN(IF(BH3986>0,((BH4004-SUM($N4076:BG4076))/BH3986)*BH$15,0),BH4004*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BI4004<0,BI4004,IF(BI3986<1,BI4004,MAX(MIN(IF(BI3986>0,((BI4004-SUM($N4076:BH4076))/BI3986)*BI$15,0),BI4004*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BJ4004<0,BJ4004,IF(BJ3986<1,BJ4004,MAX(MIN(IF(BJ3986>0,((BJ4004-SUM($N4076:BI4076))/BJ3986)*BJ$15,0),BJ4004*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BK4004<0,BK4004,IF(BK3986<1,BK4004,MAX(MIN(IF(BK3986>0,((BK4004-SUM($N4076:BJ4076))/BK3986)*BK$15,0),BK4004*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4058=\"Land\",0,IF(BL4004<0,BL4004,IF(BL3986<1,BL4004,MAX(MIN(IF(BL3986>0,((BL4004-SUM($N4076:BK4076))/BL3986)*BL$15,0),BL4004*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4059},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1177","v":-2.0086017694258E-3},{"$f":"-IF($D4059=\"Land\",0,IF(O4005<0,O4005,IF(O3987<1,O4005,MAX(MIN(IF(O3987>0,((O4005-SUM($N4077:N4077))/O3987)*O$15,0),O4005*O$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(P4005<0,P4005,IF(P3987<1,P4005,MAX(MIN(IF(P3987>0,((P4005-SUM($N4077:O4077))/P3987)*P$15,0),P4005*P$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(Q4005<0,Q4005,IF(Q3987<1,Q4005,MAX(MIN(IF(Q3987>0,((Q4005-SUM($N4077:P4077))/Q3987)*Q$15,0),Q4005*Q$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(R4005<0,R4005,IF(R3987<1,R4005,MAX(MIN(IF(R3987>0,((R4005-SUM($N4077:Q4077))/R3987)*R$15,0),R4005*R$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(S4005<0,S4005,IF(S3987<1,S4005,MAX(MIN(IF(S3987>0,((S4005-SUM($N4077:R4077))/S3987)*S$15,0),S4005*S$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(T4005<0,T4005,IF(T3987<1,T4005,MAX(MIN(IF(T3987>0,((T4005-SUM($N4077:S4077))/T3987)*T$15,0),T4005*T$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(U4005<0,U4005,IF(U3987<1,U4005,MAX(MIN(IF(U3987>0,((U4005-SUM($N4077:T4077))/U3987)*U$15,0),U4005*U$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(V4005<0,V4005,IF(V3987<1,V4005,MAX(MIN(IF(V3987>0,((V4005-SUM($N4077:U4077))/V3987)*V$15,0),V4005*V$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(W4005<0,W4005,IF(W3987<1,W4005,MAX(MIN(IF(W3987>0,((W4005-SUM($N4077:V4077))/W3987)*W$15,0),W4005*W$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(X4005<0,X4005,IF(X3987<1,X4005,MAX(MIN(IF(X3987>0,((X4005-SUM($N4077:W4077))/X3987)*X$15,0),X4005*X$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(Y4005<0,Y4005,IF(Y3987<1,Y4005,MAX(MIN(IF(Y3987>0,((Y4005-SUM($N4077:X4077))/Y3987)*Y$15,0),Y4005*Y$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(Z4005<0,Z4005,IF(Z3987<1,Z4005,MAX(MIN(IF(Z3987>0,((Z4005-SUM($N4077:Y4077))/Z3987)*Z$15,0),Z4005*Z$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AA4005<0,AA4005,IF(AA3987<1,AA4005,MAX(MIN(IF(AA3987>0,((AA4005-SUM($N4077:Z4077))/AA3987)*AA$15,0),AA4005*AA$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AB4005<0,AB4005,IF(AB3987<1,AB4005,MAX(MIN(IF(AB3987>0,((AB4005-SUM($N4077:AA4077))/AB3987)*AB$15,0),AB4005*AB$15),0))))*$K$6","v":-4.6420876469377998E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AC4005<0,AC4005,IF(AC3987<1,AC4005,MAX(MIN(IF(AC3987>0,((AC4005-SUM($N4077:AB4077))/AC3987)*AC$15,0),AC4005*AC$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AD4005<0,AD4005,IF(AD3987<1,AD4005,MAX(MIN(IF(AD3987>0,((AD4005-SUM($N4077:AC4077))/AD3987)*AD$15,0),AD4005*AD$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AE4005<0,AE4005,IF(AE3987<1,AE4005,MAX(MIN(IF(AE3987>0,((AE4005-SUM($N4077:AD4077))/AE3987)*AE$15,0),AE4005*AE$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AF4005<0,AF4005,IF(AF3987<1,AF4005,MAX(MIN(IF(AF3987>0,((AF4005-SUM($N4077:AE4077))/AF3987)*AF$15,0),AF4005*AF$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AG4005<0,AG4005,IF(AG3987<1,AG4005,MAX(MIN(IF(AG3987>0,((AG4005-SUM($N4077:AF4077))/AG3987)*AG$15,0),AG4005*AG$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AH4005<0,AH4005,IF(AH3987<1,AH4005,MAX(MIN(IF(AH3987>0,((AH4005-SUM($N4077:AG4077))/AH3987)*AH$15,0),AH4005*AH$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AI4005<0,AI4005,IF(AI3987<1,AI4005,MAX(MIN(IF(AI3987>0,((AI4005-SUM($N4077:AH4077))/AI3987)*AI$15,0),AI4005*AI$15),0))))*$K$6","v":-4.6420876469378007E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AJ4005<0,AJ4005,IF(AJ3987<1,AJ4005,MAX(MIN(IF(AJ3987>0,((AJ4005-SUM($N4077:AI4077))/AJ3987)*AJ$15,0),AJ4005*AJ$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AK4005<0,AK4005,IF(AK3987<1,AK4005,MAX(MIN(IF(AK3987>0,((AK4005-SUM($N4077:AJ4077))/AK3987)*AK$15,0),AK4005*AK$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AL4005<0,AL4005,IF(AL3987<1,AL4005,MAX(MIN(IF(AL3987>0,((AL4005-SUM($N4077:AK4077))/AL3987)*AL$15,0),AL4005*AL$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AM4005<0,AM4005,IF(AM3987<1,AM4005,MAX(MIN(IF(AM3987>0,((AM4005-SUM($N4077:AL4077))/AM3987)*AM$15,0),AM4005*AM$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AN4005<0,AN4005,IF(AN3987<1,AN4005,MAX(MIN(IF(AN3987>0,((AN4005-SUM($N4077:AM4077))/AN3987)*AN$15,0),AN4005*AN$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AO4005<0,AO4005,IF(AO3987<1,AO4005,MAX(MIN(IF(AO3987>0,((AO4005-SUM($N4077:AN4077))/AO3987)*AO$15,0),AO4005*AO$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AP4005<0,AP4005,IF(AP3987<1,AP4005,MAX(MIN(IF(AP3987>0,((AP4005-SUM($N4077:AO4077))/AP3987)*AP$15,0),AP4005*AP$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AQ4005<0,AQ4005,IF(AQ3987<1,AQ4005,MAX(MIN(IF(AQ3987>0,((AQ4005-SUM($N4077:AP4077))/AQ3987)*AQ$15,0),AQ4005*AQ$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AR4005<0,AR4005,IF(AR3987<1,AR4005,MAX(MIN(IF(AR3987>0,((AR4005-SUM($N4077:AQ4077))/AR3987)*AR$15,0),AR4005*AR$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AS4005<0,AS4005,IF(AS3987<1,AS4005,MAX(MIN(IF(AS3987>0,((AS4005-SUM($N4077:AR4077))/AS3987)*AS$15,0),AS4005*AS$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AT4005<0,AT4005,IF(AT3987<1,AT4005,MAX(MIN(IF(AT3987>0,((AT4005-SUM($N4077:AS4077))/AT3987)*AT$15,0),AT4005*AT$15),0))))*$K$6","v":-4.6420876469378015E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AU4005<0,AU4005,IF(AU3987<1,AU4005,MAX(MIN(IF(AU3987>0,((AU4005-SUM($N4077:AT4077))/AU3987)*AU$15,0),AU4005*AU$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AV4005<0,AV4005,IF(AV3987<1,AV4005,MAX(MIN(IF(AV3987>0,((AV4005-SUM($N4077:AU4077))/AV3987)*AV$15,0),AV4005*AV$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AW4005<0,AW4005,IF(AW3987<1,AW4005,MAX(MIN(IF(AW3987>0,((AW4005-SUM($N4077:AV4077))/AW3987)*AW$15,0),AW4005*AW$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AX4005<0,AX4005,IF(AX3987<1,AX4005,MAX(MIN(IF(AX3987>0,((AX4005-SUM($N4077:AW4077))/AX3987)*AX$15,0),AX4005*AX$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AY4005<0,AY4005,IF(AY3987<1,AY4005,MAX(MIN(IF(AY3987>0,((AY4005-SUM($N4077:AX4077))/AY3987)*AY$15,0),AY4005*AY$15),0))))*$K$6","v":-4.6420876469378024E-3},{"$f":"-IF($D4059=\"Land\",0,IF(AZ4005<0,AZ4005,IF(AZ3987<1,AZ4005,MAX(MIN(IF(AZ3987>0,((AZ4005-SUM($N4077:AY4077))/AZ3987)*AZ$15,0),AZ4005*AZ$15),0))))*$K$6","v":-4.6420876469378033E-3},{"$f":"-IF($D4059=\"Land\",0,IF(BA4005<0,BA4005,IF(BA3987<1,BA4005,MAX(MIN(IF(BA3987>0,((BA4005-SUM($N4077:AZ4077))/BA3987)*BA$15,0),BA4005*BA$15),0))))*$K$6","v":-4.6420876469378033E-3},{"$f":"-IF($D4059=\"Land\",0,IF(BB4005<0,BB4005,IF(BB3987<1,BB4005,MAX(MIN(IF(BB3987>0,((BB4005-SUM($N4077:BA4077))/BB3987)*BB$15,0),BB4005*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BC4005<0,BC4005,IF(BC3987<1,BC4005,MAX(MIN(IF(BC3987>0,((BC4005-SUM($N4077:BB4077))/BC3987)*BC$15,0),BC4005*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BD4005<0,BD4005,IF(BD3987<1,BD4005,MAX(MIN(IF(BD3987>0,((BD4005-SUM($N4077:BC4077))/BD3987)*BD$15,0),BD4005*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BE4005<0,BE4005,IF(BE3987<1,BE4005,MAX(MIN(IF(BE3987>0,((BE4005-SUM($N4077:BD4077))/BE3987)*BE$15,0),BE4005*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BF4005<0,BF4005,IF(BF3987<1,BF4005,MAX(MIN(IF(BF3987>0,((BF4005-SUM($N4077:BE4077))/BF3987)*BF$15,0),BF4005*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BG4005<0,BG4005,IF(BG3987<1,BG4005,MAX(MIN(IF(BG3987>0,((BG4005-SUM($N4077:BF4077))/BG3987)*BG$15,0),BG4005*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BH4005<0,BH4005,IF(BH3987<1,BH4005,MAX(MIN(IF(BH3987>0,((BH4005-SUM($N4077:BG4077))/BH3987)*BH$15,0),BH4005*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BI4005<0,BI4005,IF(BI3987<1,BI4005,MAX(MIN(IF(BI3987>0,((BI4005-SUM($N4077:BH4077))/BI3987)*BI$15,0),BI4005*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BJ4005<0,BJ4005,IF(BJ3987<1,BJ4005,MAX(MIN(IF(BJ3987>0,((BJ4005-SUM($N4077:BI4077))/BJ3987)*BJ$15,0),BJ4005*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BK4005<0,BK4005,IF(BK3987<1,BK4005,MAX(MIN(IF(BK3987>0,((BK4005-SUM($N4077:BJ4077))/BK3987)*BK$15,0),BK4005*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4059=\"Land\",0,IF(BL4005<0,BL4005,IF(BL3987<1,BL4005,MAX(MIN(IF(BL3987>0,((BL4005-SUM($N4077:BK4077))/BL3987)*BL$15,0),BL4005*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4060},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1178","v":-3.0181437184940473E-3},{"$f":"-IF($D4060=\"Land\",0,IF(O4006<0,O4006,IF(O3988<1,O4006,MAX(MIN(IF(O3988>0,((O4006-SUM($N4078:N4078))/O3988)*O$15,0),O4006*O$15),0))))*$K$6","v":-1.6968143750807844E-2},{"$f":"-IF($D4060=\"Land\",0,IF(P4006<0,P4006,IF(P3988<1,P4006,MAX(MIN(IF(P3988>0,((P4006-SUM($N4078:O4078))/P3988)*P$15,0),P4006*P$15),0))))*$K$6","v":-1.6968143750807844E-2},{"$f":"-IF($D4060=\"Land\",0,IF(Q4006<0,Q4006,IF(Q3988<1,Q4006,MAX(MIN(IF(Q3988>0,((Q4006-SUM($N4078:P4078))/Q3988)*Q$15,0),Q4006*Q$15),0))))*$K$6","v":-1.6968143750807848E-2},{"$f":"-IF($D4060=\"Land\",0,IF(R4006<0,R4006,IF(R3988<1,R4006,MAX(MIN(IF(R3988>0,((R4006-SUM($N4078:Q4078))/R3988)*R$15,0),R4006*R$15),0))))*$K$6","v":-1.6968143750807848E-2},{"$f":"-IF($D4060=\"Land\",0,IF(S4006<0,S4006,IF(S3988<1,S4006,MAX(MIN(IF(S3988>0,((S4006-SUM($N4078:R4078))/S3988)*S$15,0),S4006*S$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(T4006<0,T4006,IF(T3988<1,T4006,MAX(MIN(IF(T3988>0,((T4006-SUM($N4078:S4078))/T3988)*T$15,0),T4006*T$15),0))))*$K$6","v":-1.6968143750807848E-2},{"$f":"-IF($D4060=\"Land\",0,IF(U4006<0,U4006,IF(U3988<1,U4006,MAX(MIN(IF(U3988>0,((U4006-SUM($N4078:T4078))/U3988)*U$15,0),U4006*U$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(V4006<0,V4006,IF(V3988<1,V4006,MAX(MIN(IF(V3988>0,((V4006-SUM($N4078:U4078))/V3988)*V$15,0),V4006*V$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(W4006<0,W4006,IF(W3988<1,W4006,MAX(MIN(IF(W3988>0,((W4006-SUM($N4078:V4078))/W3988)*W$15,0),W4006*W$15),0))))*$K$6","v":-1.6968143750807855E-2},{"$f":"-IF($D4060=\"Land\",0,IF(X4006<0,X4006,IF(X3988<1,X4006,MAX(MIN(IF(X3988>0,((X4006-SUM($N4078:W4078))/X3988)*X$15,0),X4006*X$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(Y4006<0,Y4006,IF(Y3988<1,Y4006,MAX(MIN(IF(Y3988>0,((Y4006-SUM($N4078:X4078))/Y3988)*Y$15,0),Y4006*Y$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(Z4006<0,Z4006,IF(Z3988<1,Z4006,MAX(MIN(IF(Z3988>0,((Z4006-SUM($N4078:Y4078))/Z3988)*Z$15,0),Z4006*Z$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AA4006<0,AA4006,IF(AA3988<1,AA4006,MAX(MIN(IF(AA3988>0,((AA4006-SUM($N4078:Z4078))/AA3988)*AA$15,0),AA4006*AA$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AB4006<0,AB4006,IF(AB3988<1,AB4006,MAX(MIN(IF(AB3988>0,((AB4006-SUM($N4078:AA4078))/AB3988)*AB$15,0),AB4006*AB$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AC4006<0,AC4006,IF(AC3988<1,AC4006,MAX(MIN(IF(AC3988>0,((AC4006-SUM($N4078:AB4078))/AC3988)*AC$15,0),AC4006*AC$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AD4006<0,AD4006,IF(AD3988<1,AD4006,MAX(MIN(IF(AD3988>0,((AD4006-SUM($N4078:AC4078))/AD3988)*AD$15,0),AD4006*AD$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AE4006<0,AE4006,IF(AE3988<1,AE4006,MAX(MIN(IF(AE3988>0,((AE4006-SUM($N4078:AD4078))/AE3988)*AE$15,0),AE4006*AE$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AF4006<0,AF4006,IF(AF3988<1,AF4006,MAX(MIN(IF(AF3988>0,((AF4006-SUM($N4078:AE4078))/AF3988)*AF$15,0),AF4006*AF$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AG4006<0,AG4006,IF(AG3988<1,AG4006,MAX(MIN(IF(AG3988>0,((AG4006-SUM($N4078:AF4078))/AG3988)*AG$15,0),AG4006*AG$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AH4006<0,AH4006,IF(AH3988<1,AH4006,MAX(MIN(IF(AH3988>0,((AH4006-SUM($N4078:AG4078))/AH3988)*AH$15,0),AH4006*AH$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AI4006<0,AI4006,IF(AI3988<1,AI4006,MAX(MIN(IF(AI3988>0,((AI4006-SUM($N4078:AH4078))/AI3988)*AI$15,0),AI4006*AI$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AJ4006<0,AJ4006,IF(AJ3988<1,AJ4006,MAX(MIN(IF(AJ3988>0,((AJ4006-SUM($N4078:AI4078))/AJ3988)*AJ$15,0),AJ4006*AJ$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AK4006<0,AK4006,IF(AK3988<1,AK4006,MAX(MIN(IF(AK3988>0,((AK4006-SUM($N4078:AJ4078))/AK3988)*AK$15,0),AK4006*AK$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AL4006<0,AL4006,IF(AL3988<1,AL4006,MAX(MIN(IF(AL3988>0,((AL4006-SUM($N4078:AK4078))/AL3988)*AL$15,0),AL4006*AL$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AM4006<0,AM4006,IF(AM3988<1,AM4006,MAX(MIN(IF(AM3988>0,((AM4006-SUM($N4078:AL4078))/AM3988)*AM$15,0),AM4006*AM$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AN4006<0,AN4006,IF(AN3988<1,AN4006,MAX(MIN(IF(AN3988>0,((AN4006-SUM($N4078:AM4078))/AN3988)*AN$15,0),AN4006*AN$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AO4006<0,AO4006,IF(AO3988<1,AO4006,MAX(MIN(IF(AO3988>0,((AO4006-SUM($N4078:AN4078))/AO3988)*AO$15,0),AO4006*AO$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AP4006<0,AP4006,IF(AP3988<1,AP4006,MAX(MIN(IF(AP3988>0,((AP4006-SUM($N4078:AO4078))/AP3988)*AP$15,0),AP4006*AP$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AQ4006<0,AQ4006,IF(AQ3988<1,AQ4006,MAX(MIN(IF(AQ3988>0,((AQ4006-SUM($N4078:AP4078))/AQ3988)*AQ$15,0),AQ4006*AQ$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AR4006<0,AR4006,IF(AR3988<1,AR4006,MAX(MIN(IF(AR3988>0,((AR4006-SUM($N4078:AQ4078))/AR3988)*AR$15,0),AR4006*AR$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AS4006<0,AS4006,IF(AS3988<1,AS4006,MAX(MIN(IF(AS3988>0,((AS4006-SUM($N4078:AR4078))/AS3988)*AS$15,0),AS4006*AS$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AT4006<0,AT4006,IF(AT3988<1,AT4006,MAX(MIN(IF(AT3988>0,((AT4006-SUM($N4078:AS4078))/AT3988)*AT$15,0),AT4006*AT$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AU4006<0,AU4006,IF(AU3988<1,AU4006,MAX(MIN(IF(AU3988>0,((AU4006-SUM($N4078:AT4078))/AU3988)*AU$15,0),AU4006*AU$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AV4006<0,AV4006,IF(AV3988<1,AV4006,MAX(MIN(IF(AV3988>0,((AV4006-SUM($N4078:AU4078))/AV3988)*AV$15,0),AV4006*AV$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AW4006<0,AW4006,IF(AW3988<1,AW4006,MAX(MIN(IF(AW3988>0,((AW4006-SUM($N4078:AV4078))/AW3988)*AW$15,0),AW4006*AW$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AX4006<0,AX4006,IF(AX3988<1,AX4006,MAX(MIN(IF(AX3988>0,((AX4006-SUM($N4078:AW4078))/AX3988)*AX$15,0),AX4006*AX$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AY4006<0,AY4006,IF(AY3988<1,AY4006,MAX(MIN(IF(AY3988>0,((AY4006-SUM($N4078:AX4078))/AY3988)*AY$15,0),AY4006*AY$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(AZ4006<0,AZ4006,IF(AZ3988<1,AZ4006,MAX(MIN(IF(AZ3988>0,((AZ4006-SUM($N4078:AY4078))/AZ3988)*AZ$15,0),AZ4006*AZ$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(BA4006<0,BA4006,IF(BA3988<1,BA4006,MAX(MIN(IF(BA3988>0,((BA4006-SUM($N4078:AZ4078))/BA3988)*BA$15,0),BA4006*BA$15),0))))*$K$6","v":-1.6968143750807851E-2},{"$f":"-IF($D4060=\"Land\",0,IF(BB4006<0,BB4006,IF(BB3988<1,BB4006,MAX(MIN(IF(BB3988>0,((BB4006-SUM($N4078:BA4078))/BB3988)*BB$15,0),BB4006*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BC4006<0,BC4006,IF(BC3988<1,BC4006,MAX(MIN(IF(BC3988>0,((BC4006-SUM($N4078:BB4078))/BC3988)*BC$15,0),BC4006*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BD4006<0,BD4006,IF(BD3988<1,BD4006,MAX(MIN(IF(BD3988>0,((BD4006-SUM($N4078:BC4078))/BD3988)*BD$15,0),BD4006*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BE4006<0,BE4006,IF(BE3988<1,BE4006,MAX(MIN(IF(BE3988>0,((BE4006-SUM($N4078:BD4078))/BE3988)*BE$15,0),BE4006*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BF4006<0,BF4006,IF(BF3988<1,BF4006,MAX(MIN(IF(BF3988>0,((BF4006-SUM($N4078:BE4078))/BF3988)*BF$15,0),BF4006*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BG4006<0,BG4006,IF(BG3988<1,BG4006,MAX(MIN(IF(BG3988>0,((BG4006-SUM($N4078:BF4078))/BG3988)*BG$15,0),BG4006*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BH4006<0,BH4006,IF(BH3988<1,BH4006,MAX(MIN(IF(BH3988>0,((BH4006-SUM($N4078:BG4078))/BH3988)*BH$15,0),BH4006*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BI4006<0,BI4006,IF(BI3988<1,BI4006,MAX(MIN(IF(BI3988>0,((BI4006-SUM($N4078:BH4078))/BI3988)*BI$15,0),BI4006*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BJ4006<0,BJ4006,IF(BJ3988<1,BJ4006,MAX(MIN(IF(BJ3988>0,((BJ4006-SUM($N4078:BI4078))/BJ3988)*BJ$15,0),BJ4006*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BK4006<0,BK4006,IF(BK3988<1,BK4006,MAX(MIN(IF(BK3988>0,((BK4006-SUM($N4078:BJ4078))/BK3988)*BK$15,0),BK4006*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4060=\"Land\",0,IF(BL4006<0,BL4006,IF(BL3988<1,BL4006,MAX(MIN(IF(BL3988>0,((BL4006-SUM($N4078:BK4078))/BL3988)*BL$15,0),BL4006*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4061},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1179","v":-1.494316036461907},{"$f":"-IF($D4061=\"Land\",0,IF(O4007<0,O4007,IF(O3989<1,O4007,MAX(MIN(IF(O3989>0,((O4007-SUM($N4079:N4079))/O3989)*O$15,0),O4007*O$15),0))))*$K$6","v":-1.1834992647307536},{"$f":"-IF($D4061=\"Land\",0,IF(P4007<0,P4007,IF(P3989<1,P4007,MAX(MIN(IF(P3989>0,((P4007-SUM($N4079:O4079))/P3989)*P$15,0),P4007*P$15),0))))*$K$6","v":-1.1834992647307536},{"$f":"-IF($D4061=\"Land\",0,IF(Q4007<0,Q4007,IF(Q3989<1,Q4007,MAX(MIN(IF(Q3989>0,((Q4007-SUM($N4079:P4079))/Q3989)*Q$15,0),Q4007*Q$15),0))))*$K$6","v":-1.1834992647307538},{"$f":"-IF($D4061=\"Land\",0,IF(R4007<0,R4007,IF(R3989<1,R4007,MAX(MIN(IF(R3989>0,((R4007-SUM($N4079:Q4079))/R3989)*R$15,0),R4007*R$15),0))))*$K$6","v":-1.1834992647307538},{"$f":"-IF($D4061=\"Land\",0,IF(S4007<0,S4007,IF(S3989<1,S4007,MAX(MIN(IF(S3989>0,((S4007-SUM($N4079:R4079))/S3989)*S$15,0),S4007*S$15),0))))*$K$6","v":-1.1834992647307538},{"$f":"-IF($D4061=\"Land\",0,IF(T4007<0,T4007,IF(T3989<1,T4007,MAX(MIN(IF(T3989>0,((T4007-SUM($N4079:S4079))/T3989)*T$15,0),T4007*T$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(U4007<0,U4007,IF(U3989<1,U4007,MAX(MIN(IF(U3989>0,((U4007-SUM($N4079:T4079))/U3989)*U$15,0),U4007*U$15),0))))*$K$6","v":-1.1834992647307538},{"$f":"-IF($D4061=\"Land\",0,IF(V4007<0,V4007,IF(V3989<1,V4007,MAX(MIN(IF(V3989>0,((V4007-SUM($N4079:U4079))/V3989)*V$15,0),V4007*V$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(W4007<0,W4007,IF(W3989<1,W4007,MAX(MIN(IF(W3989>0,((W4007-SUM($N4079:V4079))/W3989)*W$15,0),W4007*W$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(X4007<0,X4007,IF(X3989<1,X4007,MAX(MIN(IF(X3989>0,((X4007-SUM($N4079:W4079))/X3989)*X$15,0),X4007*X$15),0))))*$K$6","v":-1.1834992647307538},{"$f":"-IF($D4061=\"Land\",0,IF(Y4007<0,Y4007,IF(Y3989<1,Y4007,MAX(MIN(IF(Y3989>0,((Y4007-SUM($N4079:X4079))/Y3989)*Y$15,0),Y4007*Y$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(Z4007<0,Z4007,IF(Z3989<1,Z4007,MAX(MIN(IF(Z3989>0,((Z4007-SUM($N4079:Y4079))/Z3989)*Z$15,0),Z4007*Z$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AA4007<0,AA4007,IF(AA3989<1,AA4007,MAX(MIN(IF(AA3989>0,((AA4007-SUM($N4079:Z4079))/AA3989)*AA$15,0),AA4007*AA$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AB4007<0,AB4007,IF(AB3989<1,AB4007,MAX(MIN(IF(AB3989>0,((AB4007-SUM($N4079:AA4079))/AB3989)*AB$15,0),AB4007*AB$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AC4007<0,AC4007,IF(AC3989<1,AC4007,MAX(MIN(IF(AC3989>0,((AC4007-SUM($N4079:AB4079))/AC3989)*AC$15,0),AC4007*AC$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AD4007<0,AD4007,IF(AD3989<1,AD4007,MAX(MIN(IF(AD3989>0,((AD4007-SUM($N4079:AC4079))/AD3989)*AD$15,0),AD4007*AD$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AE4007<0,AE4007,IF(AE3989<1,AE4007,MAX(MIN(IF(AE3989>0,((AE4007-SUM($N4079:AD4079))/AE3989)*AE$15,0),AE4007*AE$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AF4007<0,AF4007,IF(AF3989<1,AF4007,MAX(MIN(IF(AF3989>0,((AF4007-SUM($N4079:AE4079))/AF3989)*AF$15,0),AF4007*AF$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AG4007<0,AG4007,IF(AG3989<1,AG4007,MAX(MIN(IF(AG3989>0,((AG4007-SUM($N4079:AF4079))/AG3989)*AG$15,0),AG4007*AG$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AH4007<0,AH4007,IF(AH3989<1,AH4007,MAX(MIN(IF(AH3989>0,((AH4007-SUM($N4079:AG4079))/AH3989)*AH$15,0),AH4007*AH$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AI4007<0,AI4007,IF(AI3989<1,AI4007,MAX(MIN(IF(AI3989>0,((AI4007-SUM($N4079:AH4079))/AI3989)*AI$15,0),AI4007*AI$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AJ4007<0,AJ4007,IF(AJ3989<1,AJ4007,MAX(MIN(IF(AJ3989>0,((AJ4007-SUM($N4079:AI4079))/AJ3989)*AJ$15,0),AJ4007*AJ$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AK4007<0,AK4007,IF(AK3989<1,AK4007,MAX(MIN(IF(AK3989>0,((AK4007-SUM($N4079:AJ4079))/AK3989)*AK$15,0),AK4007*AK$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AL4007<0,AL4007,IF(AL3989<1,AL4007,MAX(MIN(IF(AL3989>0,((AL4007-SUM($N4079:AK4079))/AL3989)*AL$15,0),AL4007*AL$15),0))))*$K$6","v":-1.1834992647307541},{"$f":"-IF($D4061=\"Land\",0,IF(AM4007<0,AM4007,IF(AM3989<1,AM4007,MAX(MIN(IF(AM3989>0,((AM4007-SUM($N4079:AL4079))/AM3989)*AM$15,0),AM4007*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AN4007<0,AN4007,IF(AN3989<1,AN4007,MAX(MIN(IF(AN3989>0,((AN4007-SUM($N4079:AM4079))/AN3989)*AN$15,0),AN4007*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AO4007<0,AO4007,IF(AO3989<1,AO4007,MAX(MIN(IF(AO3989>0,((AO4007-SUM($N4079:AN4079))/AO3989)*AO$15,0),AO4007*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AP4007<0,AP4007,IF(AP3989<1,AP4007,MAX(MIN(IF(AP3989>0,((AP4007-SUM($N4079:AO4079))/AP3989)*AP$15,0),AP4007*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AQ4007<0,AQ4007,IF(AQ3989<1,AQ4007,MAX(MIN(IF(AQ3989>0,((AQ4007-SUM($N4079:AP4079))/AQ3989)*AQ$15,0),AQ4007*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AR4007<0,AR4007,IF(AR3989<1,AR4007,MAX(MIN(IF(AR3989>0,((AR4007-SUM($N4079:AQ4079))/AR3989)*AR$15,0),AR4007*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AS4007<0,AS4007,IF(AS3989<1,AS4007,MAX(MIN(IF(AS3989>0,((AS4007-SUM($N4079:AR4079))/AS3989)*AS$15,0),AS4007*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AT4007<0,AT4007,IF(AT3989<1,AT4007,MAX(MIN(IF(AT3989>0,((AT4007-SUM($N4079:AS4079))/AT3989)*AT$15,0),AT4007*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AU4007<0,AU4007,IF(AU3989<1,AU4007,MAX(MIN(IF(AU3989>0,((AU4007-SUM($N4079:AT4079))/AU3989)*AU$15,0),AU4007*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AV4007<0,AV4007,IF(AV3989<1,AV4007,MAX(MIN(IF(AV3989>0,((AV4007-SUM($N4079:AU4079))/AV3989)*AV$15,0),AV4007*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AW4007<0,AW4007,IF(AW3989<1,AW4007,MAX(MIN(IF(AW3989>0,((AW4007-SUM($N4079:AV4079))/AW3989)*AW$15,0),AW4007*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AX4007<0,AX4007,IF(AX3989<1,AX4007,MAX(MIN(IF(AX3989>0,((AX4007-SUM($N4079:AW4079))/AX3989)*AX$15,0),AX4007*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AY4007<0,AY4007,IF(AY3989<1,AY4007,MAX(MIN(IF(AY3989>0,((AY4007-SUM($N4079:AX4079))/AY3989)*AY$15,0),AY4007*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(AZ4007<0,AZ4007,IF(AZ3989<1,AZ4007,MAX(MIN(IF(AZ3989>0,((AZ4007-SUM($N4079:AY4079))/AZ3989)*AZ$15,0),AZ4007*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BA4007<0,BA4007,IF(BA3989<1,BA4007,MAX(MIN(IF(BA3989>0,((BA4007-SUM($N4079:AZ4079))/BA3989)*BA$15,0),BA4007*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BB4007<0,BB4007,IF(BB3989<1,BB4007,MAX(MIN(IF(BB3989>0,((BB4007-SUM($N4079:BA4079))/BB3989)*BB$15,0),BB4007*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BC4007<0,BC4007,IF(BC3989<1,BC4007,MAX(MIN(IF(BC3989>0,((BC4007-SUM($N4079:BB4079))/BC3989)*BC$15,0),BC4007*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BD4007<0,BD4007,IF(BD3989<1,BD4007,MAX(MIN(IF(BD3989>0,((BD4007-SUM($N4079:BC4079))/BD3989)*BD$15,0),BD4007*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BE4007<0,BE4007,IF(BE3989<1,BE4007,MAX(MIN(IF(BE3989>0,((BE4007-SUM($N4079:BD4079))/BE3989)*BE$15,0),BE4007*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BF4007<0,BF4007,IF(BF3989<1,BF4007,MAX(MIN(IF(BF3989>0,((BF4007-SUM($N4079:BE4079))/BF3989)*BF$15,0),BF4007*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BG4007<0,BG4007,IF(BG3989<1,BG4007,MAX(MIN(IF(BG3989>0,((BG4007-SUM($N4079:BF4079))/BG3989)*BG$15,0),BG4007*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BH4007<0,BH4007,IF(BH3989<1,BH4007,MAX(MIN(IF(BH3989>0,((BH4007-SUM($N4079:BG4079))/BH3989)*BH$15,0),BH4007*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BI4007<0,BI4007,IF(BI3989<1,BI4007,MAX(MIN(IF(BI3989>0,((BI4007-SUM($N4079:BH4079))/BI3989)*BI$15,0),BI4007*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BJ4007<0,BJ4007,IF(BJ3989<1,BJ4007,MAX(MIN(IF(BJ3989>0,((BJ4007-SUM($N4079:BI4079))/BJ3989)*BJ$15,0),BJ4007*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BK4007<0,BK4007,IF(BK3989<1,BK4007,MAX(MIN(IF(BK3989>0,((BK4007-SUM($N4079:BJ4079))/BK3989)*BK$15,0),BK4007*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4061=\"Land\",0,IF(BL4007<0,BL4007,IF(BL3989<1,BL4007,MAX(MIN(IF(BL3989>0,((BL4007-SUM($N4079:BK4079))/BL3989)*BL$15,0),BL4007*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4062},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1180","v":-0.10270019894602868},{"$f":"-IF($D4062=\"Land\",0,IF(O4008<0,O4008,IF(O3990<1,O4008,MAX(MIN(IF(O3990>0,((O4008-SUM($N4080:N4080))/O3990)*O$15,0),O4008*O$15),0))))*$K$6","v":-6.0260041938838223E-2},{"$f":"-IF($D4062=\"Land\",0,IF(P4008<0,P4008,IF(P3990<1,P4008,MAX(MIN(IF(P3990>0,((P4008-SUM($N4080:O4080))/P3990)*P$15,0),P4008*P$15),0))))*$K$6","v":-6.0260041938838223E-2},{"$f":"-IF($D4062=\"Land\",0,IF(Q4008<0,Q4008,IF(Q3990<1,Q4008,MAX(MIN(IF(Q3990>0,((Q4008-SUM($N4080:P4080))/Q3990)*Q$15,0),Q4008*Q$15),0))))*$K$6","v":-6.0260041938838223E-2},{"$f":"-IF($D4062=\"Land\",0,IF(R4008<0,R4008,IF(R3990<1,R4008,MAX(MIN(IF(R3990>0,((R4008-SUM($N4080:Q4080))/R3990)*R$15,0),R4008*R$15),0))))*$K$6","v":-6.0260041938838223E-2},{"$f":"-IF($D4062=\"Land\",0,IF(S4008<0,S4008,IF(S3990<1,S4008,MAX(MIN(IF(S3990>0,((S4008-SUM($N4080:R4080))/S3990)*S$15,0),S4008*S$15),0))))*$K$6","v":-6.026004193883823E-2},{"$f":"-IF($D4062=\"Land\",0,IF(T4008<0,T4008,IF(T3990<1,T4008,MAX(MIN(IF(T3990>0,((T4008-SUM($N4080:S4080))/T3990)*T$15,0),T4008*T$15),0))))*$K$6","v":-6.026004193883823E-2},{"$f":"-IF($D4062=\"Land\",0,IF(U4008<0,U4008,IF(U3990<1,U4008,MAX(MIN(IF(U3990>0,((U4008-SUM($N4080:T4080))/U3990)*U$15,0),U4008*U$15),0))))*$K$6","v":-6.0260041938838237E-2},{"$f":"-IF($D4062=\"Land\",0,IF(V4008<0,V4008,IF(V3990<1,V4008,MAX(MIN(IF(V3990>0,((V4008-SUM($N4080:U4080))/V3990)*V$15,0),V4008*V$15),0))))*$K$6","v":-6.026004193883823E-2},{"$f":"-IF($D4062=\"Land\",0,IF(W4008<0,W4008,IF(W3990<1,W4008,MAX(MIN(IF(W3990>0,((W4008-SUM($N4080:V4080))/W3990)*W$15,0),W4008*W$15),0))))*$K$6","v":-6.026004193883823E-2},{"$f":"-IF($D4062=\"Land\",0,IF(X4008<0,X4008,IF(X3990<1,X4008,MAX(MIN(IF(X3990>0,((X4008-SUM($N4080:W4080))/X3990)*X$15,0),X4008*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(Y4008<0,Y4008,IF(Y3990<1,Y4008,MAX(MIN(IF(Y3990>0,((Y4008-SUM($N4080:X4080))/Y3990)*Y$15,0),Y4008*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(Z4008<0,Z4008,IF(Z3990<1,Z4008,MAX(MIN(IF(Z3990>0,((Z4008-SUM($N4080:Y4080))/Z3990)*Z$15,0),Z4008*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AA4008<0,AA4008,IF(AA3990<1,AA4008,MAX(MIN(IF(AA3990>0,((AA4008-SUM($N4080:Z4080))/AA3990)*AA$15,0),AA4008*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AB4008<0,AB4008,IF(AB3990<1,AB4008,MAX(MIN(IF(AB3990>0,((AB4008-SUM($N4080:AA4080))/AB3990)*AB$15,0),AB4008*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AC4008<0,AC4008,IF(AC3990<1,AC4008,MAX(MIN(IF(AC3990>0,((AC4008-SUM($N4080:AB4080))/AC3990)*AC$15,0),AC4008*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AD4008<0,AD4008,IF(AD3990<1,AD4008,MAX(MIN(IF(AD3990>0,((AD4008-SUM($N4080:AC4080))/AD3990)*AD$15,0),AD4008*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AE4008<0,AE4008,IF(AE3990<1,AE4008,MAX(MIN(IF(AE3990>0,((AE4008-SUM($N4080:AD4080))/AE3990)*AE$15,0),AE4008*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AF4008<0,AF4008,IF(AF3990<1,AF4008,MAX(MIN(IF(AF3990>0,((AF4008-SUM($N4080:AE4080))/AF3990)*AF$15,0),AF4008*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AG4008<0,AG4008,IF(AG3990<1,AG4008,MAX(MIN(IF(AG3990>0,((AG4008-SUM($N4080:AF4080))/AG3990)*AG$15,0),AG4008*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AH4008<0,AH4008,IF(AH3990<1,AH4008,MAX(MIN(IF(AH3990>0,((AH4008-SUM($N4080:AG4080))/AH3990)*AH$15,0),AH4008*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AI4008<0,AI4008,IF(AI3990<1,AI4008,MAX(MIN(IF(AI3990>0,((AI4008-SUM($N4080:AH4080))/AI3990)*AI$15,0),AI4008*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AJ4008<0,AJ4008,IF(AJ3990<1,AJ4008,MAX(MIN(IF(AJ3990>0,((AJ4008-SUM($N4080:AI4080))/AJ3990)*AJ$15,0),AJ4008*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AK4008<0,AK4008,IF(AK3990<1,AK4008,MAX(MIN(IF(AK3990>0,((AK4008-SUM($N4080:AJ4080))/AK3990)*AK$15,0),AK4008*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AL4008<0,AL4008,IF(AL3990<1,AL4008,MAX(MIN(IF(AL3990>0,((AL4008-SUM($N4080:AK4080))/AL3990)*AL$15,0),AL4008*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AM4008<0,AM4008,IF(AM3990<1,AM4008,MAX(MIN(IF(AM3990>0,((AM4008-SUM($N4080:AL4080))/AM3990)*AM$15,0),AM4008*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AN4008<0,AN4008,IF(AN3990<1,AN4008,MAX(MIN(IF(AN3990>0,((AN4008-SUM($N4080:AM4080))/AN3990)*AN$15,0),AN4008*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AO4008<0,AO4008,IF(AO3990<1,AO4008,MAX(MIN(IF(AO3990>0,((AO4008-SUM($N4080:AN4080))/AO3990)*AO$15,0),AO4008*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AP4008<0,AP4008,IF(AP3990<1,AP4008,MAX(MIN(IF(AP3990>0,((AP4008-SUM($N4080:AO4080))/AP3990)*AP$15,0),AP4008*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AQ4008<0,AQ4008,IF(AQ3990<1,AQ4008,MAX(MIN(IF(AQ3990>0,((AQ4008-SUM($N4080:AP4080))/AQ3990)*AQ$15,0),AQ4008*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AR4008<0,AR4008,IF(AR3990<1,AR4008,MAX(MIN(IF(AR3990>0,((AR4008-SUM($N4080:AQ4080))/AR3990)*AR$15,0),AR4008*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AS4008<0,AS4008,IF(AS3990<1,AS4008,MAX(MIN(IF(AS3990>0,((AS4008-SUM($N4080:AR4080))/AS3990)*AS$15,0),AS4008*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AT4008<0,AT4008,IF(AT3990<1,AT4008,MAX(MIN(IF(AT3990>0,((AT4008-SUM($N4080:AS4080))/AT3990)*AT$15,0),AT4008*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AU4008<0,AU4008,IF(AU3990<1,AU4008,MAX(MIN(IF(AU3990>0,((AU4008-SUM($N4080:AT4080))/AU3990)*AU$15,0),AU4008*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AV4008<0,AV4008,IF(AV3990<1,AV4008,MAX(MIN(IF(AV3990>0,((AV4008-SUM($N4080:AU4080))/AV3990)*AV$15,0),AV4008*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AW4008<0,AW4008,IF(AW3990<1,AW4008,MAX(MIN(IF(AW3990>0,((AW4008-SUM($N4080:AV4080))/AW3990)*AW$15,0),AW4008*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AX4008<0,AX4008,IF(AX3990<1,AX4008,MAX(MIN(IF(AX3990>0,((AX4008-SUM($N4080:AW4080))/AX3990)*AX$15,0),AX4008*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AY4008<0,AY4008,IF(AY3990<1,AY4008,MAX(MIN(IF(AY3990>0,((AY4008-SUM($N4080:AX4080))/AY3990)*AY$15,0),AY4008*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(AZ4008<0,AZ4008,IF(AZ3990<1,AZ4008,MAX(MIN(IF(AZ3990>0,((AZ4008-SUM($N4080:AY4080))/AZ3990)*AZ$15,0),AZ4008*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BA4008<0,BA4008,IF(BA3990<1,BA4008,MAX(MIN(IF(BA3990>0,((BA4008-SUM($N4080:AZ4080))/BA3990)*BA$15,0),BA4008*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BB4008<0,BB4008,IF(BB3990<1,BB4008,MAX(MIN(IF(BB3990>0,((BB4008-SUM($N4080:BA4080))/BB3990)*BB$15,0),BB4008*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BC4008<0,BC4008,IF(BC3990<1,BC4008,MAX(MIN(IF(BC3990>0,((BC4008-SUM($N4080:BB4080))/BC3990)*BC$15,0),BC4008*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BD4008<0,BD4008,IF(BD3990<1,BD4008,MAX(MIN(IF(BD3990>0,((BD4008-SUM($N4080:BC4080))/BD3990)*BD$15,0),BD4008*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BE4008<0,BE4008,IF(BE3990<1,BE4008,MAX(MIN(IF(BE3990>0,((BE4008-SUM($N4080:BD4080))/BE3990)*BE$15,0),BE4008*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BF4008<0,BF4008,IF(BF3990<1,BF4008,MAX(MIN(IF(BF3990>0,((BF4008-SUM($N4080:BE4080))/BF3990)*BF$15,0),BF4008*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BG4008<0,BG4008,IF(BG3990<1,BG4008,MAX(MIN(IF(BG3990>0,((BG4008-SUM($N4080:BF4080))/BG3990)*BG$15,0),BG4008*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BH4008<0,BH4008,IF(BH3990<1,BH4008,MAX(MIN(IF(BH3990>0,((BH4008-SUM($N4080:BG4080))/BH3990)*BH$15,0),BH4008*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BI4008<0,BI4008,IF(BI3990<1,BI4008,MAX(MIN(IF(BI3990>0,((BI4008-SUM($N4080:BH4080))/BI3990)*BI$15,0),BI4008*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BJ4008<0,BJ4008,IF(BJ3990<1,BJ4008,MAX(MIN(IF(BJ3990>0,((BJ4008-SUM($N4080:BI4080))/BJ3990)*BJ$15,0),BJ4008*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BK4008<0,BK4008,IF(BK3990<1,BK4008,MAX(MIN(IF(BK3990>0,((BK4008-SUM($N4080:BJ4080))/BK3990)*BK$15,0),BK4008*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4062=\"Land\",0,IF(BL4008<0,BL4008,IF(BL3990<1,BL4008,MAX(MIN(IF(BL3990>0,((BL4008-SUM($N4080:BK4080))/BL3990)*BL$15,0),BL4008*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4063},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1181","v":-0.34776737892034854},{"$f":"-IF($D4063=\"Land\",0,IF(O4009<0,O4009,IF(O3991<1,O4009,MAX(MIN(IF(O3991>0,((O4009-SUM($N4081:N4081))/O3991)*O$15,0),O4009*O$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(P4009<0,P4009,IF(P3991<1,P4009,MAX(MIN(IF(P3991>0,((P4009-SUM($N4081:O4081))/P3991)*P$15,0),P4009*P$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(Q4009<0,Q4009,IF(Q3991<1,Q4009,MAX(MIN(IF(Q3991>0,((Q4009-SUM($N4081:P4081))/Q3991)*Q$15,0),Q4009*Q$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(R4009<0,R4009,IF(R3991<1,R4009,MAX(MIN(IF(R3991>0,((R4009-SUM($N4081:Q4081))/R3991)*R$15,0),R4009*R$15),0))))*$K$6","v":-9.1112011953047925E-2},{"$f":"-IF($D4063=\"Land\",0,IF(S4009<0,S4009,IF(S3991<1,S4009,MAX(MIN(IF(S3991>0,((S4009-SUM($N4081:R4081))/S3991)*S$15,0),S4009*S$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(T4009<0,T4009,IF(T3991<1,T4009,MAX(MIN(IF(T3991>0,((T4009-SUM($N4081:S4081))/T3991)*T$15,0),T4009*T$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(U4009<0,U4009,IF(U3991<1,U4009,MAX(MIN(IF(U3991>0,((U4009-SUM($N4081:T4081))/U3991)*U$15,0),U4009*U$15),0))))*$K$6","v":-9.1112011953047925E-2},{"$f":"-IF($D4063=\"Land\",0,IF(V4009<0,V4009,IF(V3991<1,V4009,MAX(MIN(IF(V3991>0,((V4009-SUM($N4081:U4081))/V3991)*V$15,0),V4009*V$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(W4009<0,W4009,IF(W3991<1,W4009,MAX(MIN(IF(W3991>0,((W4009-SUM($N4081:V4081))/W3991)*W$15,0),W4009*W$15),0))))*$K$6","v":-9.1112011953047939E-2},{"$f":"-IF($D4063=\"Land\",0,IF(X4009<0,X4009,IF(X3991<1,X4009,MAX(MIN(IF(X3991>0,((X4009-SUM($N4081:W4081))/X3991)*X$15,0),X4009*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(Y4009<0,Y4009,IF(Y3991<1,Y4009,MAX(MIN(IF(Y3991>0,((Y4009-SUM($N4081:X4081))/Y3991)*Y$15,0),Y4009*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(Z4009<0,Z4009,IF(Z3991<1,Z4009,MAX(MIN(IF(Z3991>0,((Z4009-SUM($N4081:Y4081))/Z3991)*Z$15,0),Z4009*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AA4009<0,AA4009,IF(AA3991<1,AA4009,MAX(MIN(IF(AA3991>0,((AA4009-SUM($N4081:Z4081))/AA3991)*AA$15,0),AA4009*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AB4009<0,AB4009,IF(AB3991<1,AB4009,MAX(MIN(IF(AB3991>0,((AB4009-SUM($N4081:AA4081))/AB3991)*AB$15,0),AB4009*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AC4009<0,AC4009,IF(AC3991<1,AC4009,MAX(MIN(IF(AC3991>0,((AC4009-SUM($N4081:AB4081))/AC3991)*AC$15,0),AC4009*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AD4009<0,AD4009,IF(AD3991<1,AD4009,MAX(MIN(IF(AD3991>0,((AD4009-SUM($N4081:AC4081))/AD3991)*AD$15,0),AD4009*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AE4009<0,AE4009,IF(AE3991<1,AE4009,MAX(MIN(IF(AE3991>0,((AE4009-SUM($N4081:AD4081))/AE3991)*AE$15,0),AE4009*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AF4009<0,AF4009,IF(AF3991<1,AF4009,MAX(MIN(IF(AF3991>0,((AF4009-SUM($N4081:AE4081))/AF3991)*AF$15,0),AF4009*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AG4009<0,AG4009,IF(AG3991<1,AG4009,MAX(MIN(IF(AG3991>0,((AG4009-SUM($N4081:AF4081))/AG3991)*AG$15,0),AG4009*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AH4009<0,AH4009,IF(AH3991<1,AH4009,MAX(MIN(IF(AH3991>0,((AH4009-SUM($N4081:AG4081))/AH3991)*AH$15,0),AH4009*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AI4009<0,AI4009,IF(AI3991<1,AI4009,MAX(MIN(IF(AI3991>0,((AI4009-SUM($N4081:AH4081))/AI3991)*AI$15,0),AI4009*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AJ4009<0,AJ4009,IF(AJ3991<1,AJ4009,MAX(MIN(IF(AJ3991>0,((AJ4009-SUM($N4081:AI4081))/AJ3991)*AJ$15,0),AJ4009*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AK4009<0,AK4009,IF(AK3991<1,AK4009,MAX(MIN(IF(AK3991>0,((AK4009-SUM($N4081:AJ4081))/AK3991)*AK$15,0),AK4009*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AL4009<0,AL4009,IF(AL3991<1,AL4009,MAX(MIN(IF(AL3991>0,((AL4009-SUM($N4081:AK4081))/AL3991)*AL$15,0),AL4009*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AM4009<0,AM4009,IF(AM3991<1,AM4009,MAX(MIN(IF(AM3991>0,((AM4009-SUM($N4081:AL4081))/AM3991)*AM$15,0),AM4009*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AN4009<0,AN4009,IF(AN3991<1,AN4009,MAX(MIN(IF(AN3991>0,((AN4009-SUM($N4081:AM4081))/AN3991)*AN$15,0),AN4009*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AO4009<0,AO4009,IF(AO3991<1,AO4009,MAX(MIN(IF(AO3991>0,((AO4009-SUM($N4081:AN4081))/AO3991)*AO$15,0),AO4009*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AP4009<0,AP4009,IF(AP3991<1,AP4009,MAX(MIN(IF(AP3991>0,((AP4009-SUM($N4081:AO4081))/AP3991)*AP$15,0),AP4009*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AQ4009<0,AQ4009,IF(AQ3991<1,AQ4009,MAX(MIN(IF(AQ3991>0,((AQ4009-SUM($N4081:AP4081))/AQ3991)*AQ$15,0),AQ4009*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AR4009<0,AR4009,IF(AR3991<1,AR4009,MAX(MIN(IF(AR3991>0,((AR4009-SUM($N4081:AQ4081))/AR3991)*AR$15,0),AR4009*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AS4009<0,AS4009,IF(AS3991<1,AS4009,MAX(MIN(IF(AS3991>0,((AS4009-SUM($N4081:AR4081))/AS3991)*AS$15,0),AS4009*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AT4009<0,AT4009,IF(AT3991<1,AT4009,MAX(MIN(IF(AT3991>0,((AT4009-SUM($N4081:AS4081))/AT3991)*AT$15,0),AT4009*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AU4009<0,AU4009,IF(AU3991<1,AU4009,MAX(MIN(IF(AU3991>0,((AU4009-SUM($N4081:AT4081))/AU3991)*AU$15,0),AU4009*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AV4009<0,AV4009,IF(AV3991<1,AV4009,MAX(MIN(IF(AV3991>0,((AV4009-SUM($N4081:AU4081))/AV3991)*AV$15,0),AV4009*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AW4009<0,AW4009,IF(AW3991<1,AW4009,MAX(MIN(IF(AW3991>0,((AW4009-SUM($N4081:AV4081))/AW3991)*AW$15,0),AW4009*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AX4009<0,AX4009,IF(AX3991<1,AX4009,MAX(MIN(IF(AX3991>0,((AX4009-SUM($N4081:AW4081))/AX3991)*AX$15,0),AX4009*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AY4009<0,AY4009,IF(AY3991<1,AY4009,MAX(MIN(IF(AY3991>0,((AY4009-SUM($N4081:AX4081))/AY3991)*AY$15,0),AY4009*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(AZ4009<0,AZ4009,IF(AZ3991<1,AZ4009,MAX(MIN(IF(AZ3991>0,((AZ4009-SUM($N4081:AY4081))/AZ3991)*AZ$15,0),AZ4009*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BA4009<0,BA4009,IF(BA3991<1,BA4009,MAX(MIN(IF(BA3991>0,((BA4009-SUM($N4081:AZ4081))/BA3991)*BA$15,0),BA4009*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BB4009<0,BB4009,IF(BB3991<1,BB4009,MAX(MIN(IF(BB3991>0,((BB4009-SUM($N4081:BA4081))/BB3991)*BB$15,0),BB4009*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BC4009<0,BC4009,IF(BC3991<1,BC4009,MAX(MIN(IF(BC3991>0,((BC4009-SUM($N4081:BB4081))/BC3991)*BC$15,0),BC4009*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BD4009<0,BD4009,IF(BD3991<1,BD4009,MAX(MIN(IF(BD3991>0,((BD4009-SUM($N4081:BC4081))/BD3991)*BD$15,0),BD4009*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BE4009<0,BE4009,IF(BE3991<1,BE4009,MAX(MIN(IF(BE3991>0,((BE4009-SUM($N4081:BD4081))/BE3991)*BE$15,0),BE4009*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BF4009<0,BF4009,IF(BF3991<1,BF4009,MAX(MIN(IF(BF3991>0,((BF4009-SUM($N4081:BE4081))/BF3991)*BF$15,0),BF4009*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BG4009<0,BG4009,IF(BG3991<1,BG4009,MAX(MIN(IF(BG3991>0,((BG4009-SUM($N4081:BF4081))/BG3991)*BG$15,0),BG4009*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BH4009<0,BH4009,IF(BH3991<1,BH4009,MAX(MIN(IF(BH3991>0,((BH4009-SUM($N4081:BG4081))/BH3991)*BH$15,0),BH4009*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BI4009<0,BI4009,IF(BI3991<1,BI4009,MAX(MIN(IF(BI3991>0,((BI4009-SUM($N4081:BH4081))/BI3991)*BI$15,0),BI4009*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BJ4009<0,BJ4009,IF(BJ3991<1,BJ4009,MAX(MIN(IF(BJ3991>0,((BJ4009-SUM($N4081:BI4081))/BJ3991)*BJ$15,0),BJ4009*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BK4009<0,BK4009,IF(BK3991<1,BK4009,MAX(MIN(IF(BK3991>0,((BK4009-SUM($N4081:BJ4081))/BK3991)*BK$15,0),BK4009*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4063=\"Land\",0,IF(BL4009<0,BL4009,IF(BL3991<1,BL4009,MAX(MIN(IF(BL3991>0,((BL4009-SUM($N4081:BK4081))/BL3991)*BL$15,0),BL4009*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4064},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1182","v":-1.1840525280380605},{"$f":"-IF($D4064=\"Land\",0,IF(O4010<0,O4010,IF(O3992<1,O4010,MAX(MIN(IF(O3992>0,((O4010-SUM($N4082:N4082))/O3992)*O$15,0),O4010*O$15),0))))*$K$6","v":-1.5354445934539134},{"$f":"-IF($D4064=\"Land\",0,IF(P4010<0,P4010,IF(P3992<1,P4010,MAX(MIN(IF(P3992>0,((P4010-SUM($N4082:O4082))/P3992)*P$15,0),P4010*P$15),0))))*$K$6","v":-1.5354445934539134},{"$f":"-IF($D4064=\"Land\",0,IF(Q4010<0,Q4010,IF(Q3992<1,Q4010,MAX(MIN(IF(Q3992>0,((Q4010-SUM($N4082:P4082))/Q3992)*Q$15,0),Q4010*Q$15),0))))*$K$6","v":-1.5354445934539132},{"$f":"-IF($D4064=\"Land\",0,IF(R4010<0,R4010,IF(R3992<1,R4010,MAX(MIN(IF(R3992>0,((R4010-SUM($N4082:Q4082))/R3992)*R$15,0),R4010*R$15),0))))*$K$6","v":-1.5354445934539132},{"$f":"-IF($D4064=\"Land\",0,IF(S4010<0,S4010,IF(S3992<1,S4010,MAX(MIN(IF(S3992>0,((S4010-SUM($N4082:R4082))/S3992)*S$15,0),S4010*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(T4010<0,T4010,IF(T3992<1,T4010,MAX(MIN(IF(T3992>0,((T4010-SUM($N4082:S4082))/T3992)*T$15,0),T4010*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(U4010<0,U4010,IF(U3992<1,U4010,MAX(MIN(IF(U3992>0,((U4010-SUM($N4082:T4082))/U3992)*U$15,0),U4010*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(V4010<0,V4010,IF(V3992<1,V4010,MAX(MIN(IF(V3992>0,((V4010-SUM($N4082:U4082))/V3992)*V$15,0),V4010*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(W4010<0,W4010,IF(W3992<1,W4010,MAX(MIN(IF(W3992>0,((W4010-SUM($N4082:V4082))/W3992)*W$15,0),W4010*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(X4010<0,X4010,IF(X3992<1,X4010,MAX(MIN(IF(X3992>0,((X4010-SUM($N4082:W4082))/X3992)*X$15,0),X4010*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(Y4010<0,Y4010,IF(Y3992<1,Y4010,MAX(MIN(IF(Y3992>0,((Y4010-SUM($N4082:X4082))/Y3992)*Y$15,0),Y4010*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(Z4010<0,Z4010,IF(Z3992<1,Z4010,MAX(MIN(IF(Z3992>0,((Z4010-SUM($N4082:Y4082))/Z3992)*Z$15,0),Z4010*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AA4010<0,AA4010,IF(AA3992<1,AA4010,MAX(MIN(IF(AA3992>0,((AA4010-SUM($N4082:Z4082))/AA3992)*AA$15,0),AA4010*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AB4010<0,AB4010,IF(AB3992<1,AB4010,MAX(MIN(IF(AB3992>0,((AB4010-SUM($N4082:AA4082))/AB3992)*AB$15,0),AB4010*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AC4010<0,AC4010,IF(AC3992<1,AC4010,MAX(MIN(IF(AC3992>0,((AC4010-SUM($N4082:AB4082))/AC3992)*AC$15,0),AC4010*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AD4010<0,AD4010,IF(AD3992<1,AD4010,MAX(MIN(IF(AD3992>0,((AD4010-SUM($N4082:AC4082))/AD3992)*AD$15,0),AD4010*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AE4010<0,AE4010,IF(AE3992<1,AE4010,MAX(MIN(IF(AE3992>0,((AE4010-SUM($N4082:AD4082))/AE3992)*AE$15,0),AE4010*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AF4010<0,AF4010,IF(AF3992<1,AF4010,MAX(MIN(IF(AF3992>0,((AF4010-SUM($N4082:AE4082))/AF3992)*AF$15,0),AF4010*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AG4010<0,AG4010,IF(AG3992<1,AG4010,MAX(MIN(IF(AG3992>0,((AG4010-SUM($N4082:AF4082))/AG3992)*AG$15,0),AG4010*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AH4010<0,AH4010,IF(AH3992<1,AH4010,MAX(MIN(IF(AH3992>0,((AH4010-SUM($N4082:AG4082))/AH3992)*AH$15,0),AH4010*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AI4010<0,AI4010,IF(AI3992<1,AI4010,MAX(MIN(IF(AI3992>0,((AI4010-SUM($N4082:AH4082))/AI3992)*AI$15,0),AI4010*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AJ4010<0,AJ4010,IF(AJ3992<1,AJ4010,MAX(MIN(IF(AJ3992>0,((AJ4010-SUM($N4082:AI4082))/AJ3992)*AJ$15,0),AJ4010*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AK4010<0,AK4010,IF(AK3992<1,AK4010,MAX(MIN(IF(AK3992>0,((AK4010-SUM($N4082:AJ4082))/AK3992)*AK$15,0),AK4010*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AL4010<0,AL4010,IF(AL3992<1,AL4010,MAX(MIN(IF(AL3992>0,((AL4010-SUM($N4082:AK4082))/AL3992)*AL$15,0),AL4010*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AM4010<0,AM4010,IF(AM3992<1,AM4010,MAX(MIN(IF(AM3992>0,((AM4010-SUM($N4082:AL4082))/AM3992)*AM$15,0),AM4010*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AN4010<0,AN4010,IF(AN3992<1,AN4010,MAX(MIN(IF(AN3992>0,((AN4010-SUM($N4082:AM4082))/AN3992)*AN$15,0),AN4010*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AO4010<0,AO4010,IF(AO3992<1,AO4010,MAX(MIN(IF(AO3992>0,((AO4010-SUM($N4082:AN4082))/AO3992)*AO$15,0),AO4010*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AP4010<0,AP4010,IF(AP3992<1,AP4010,MAX(MIN(IF(AP3992>0,((AP4010-SUM($N4082:AO4082))/AP3992)*AP$15,0),AP4010*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AQ4010<0,AQ4010,IF(AQ3992<1,AQ4010,MAX(MIN(IF(AQ3992>0,((AQ4010-SUM($N4082:AP4082))/AQ3992)*AQ$15,0),AQ4010*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AR4010<0,AR4010,IF(AR3992<1,AR4010,MAX(MIN(IF(AR3992>0,((AR4010-SUM($N4082:AQ4082))/AR3992)*AR$15,0),AR4010*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AS4010<0,AS4010,IF(AS3992<1,AS4010,MAX(MIN(IF(AS3992>0,((AS4010-SUM($N4082:AR4082))/AS3992)*AS$15,0),AS4010*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AT4010<0,AT4010,IF(AT3992<1,AT4010,MAX(MIN(IF(AT3992>0,((AT4010-SUM($N4082:AS4082))/AT3992)*AT$15,0),AT4010*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AU4010<0,AU4010,IF(AU3992<1,AU4010,MAX(MIN(IF(AU3992>0,((AU4010-SUM($N4082:AT4082))/AU3992)*AU$15,0),AU4010*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AV4010<0,AV4010,IF(AV3992<1,AV4010,MAX(MIN(IF(AV3992>0,((AV4010-SUM($N4082:AU4082))/AV3992)*AV$15,0),AV4010*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AW4010<0,AW4010,IF(AW3992<1,AW4010,MAX(MIN(IF(AW3992>0,((AW4010-SUM($N4082:AV4082))/AW3992)*AW$15,0),AW4010*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AX4010<0,AX4010,IF(AX3992<1,AX4010,MAX(MIN(IF(AX3992>0,((AX4010-SUM($N4082:AW4082))/AX3992)*AX$15,0),AX4010*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AY4010<0,AY4010,IF(AY3992<1,AY4010,MAX(MIN(IF(AY3992>0,((AY4010-SUM($N4082:AX4082))/AY3992)*AY$15,0),AY4010*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(AZ4010<0,AZ4010,IF(AZ3992<1,AZ4010,MAX(MIN(IF(AZ3992>0,((AZ4010-SUM($N4082:AY4082))/AZ3992)*AZ$15,0),AZ4010*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BA4010<0,BA4010,IF(BA3992<1,BA4010,MAX(MIN(IF(BA3992>0,((BA4010-SUM($N4082:AZ4082))/BA3992)*BA$15,0),BA4010*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BB4010<0,BB4010,IF(BB3992<1,BB4010,MAX(MIN(IF(BB3992>0,((BB4010-SUM($N4082:BA4082))/BB3992)*BB$15,0),BB4010*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BC4010<0,BC4010,IF(BC3992<1,BC4010,MAX(MIN(IF(BC3992>0,((BC4010-SUM($N4082:BB4082))/BC3992)*BC$15,0),BC4010*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BD4010<0,BD4010,IF(BD3992<1,BD4010,MAX(MIN(IF(BD3992>0,((BD4010-SUM($N4082:BC4082))/BD3992)*BD$15,0),BD4010*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BE4010<0,BE4010,IF(BE3992<1,BE4010,MAX(MIN(IF(BE3992>0,((BE4010-SUM($N4082:BD4082))/BE3992)*BE$15,0),BE4010*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BF4010<0,BF4010,IF(BF3992<1,BF4010,MAX(MIN(IF(BF3992>0,((BF4010-SUM($N4082:BE4082))/BF3992)*BF$15,0),BF4010*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BG4010<0,BG4010,IF(BG3992<1,BG4010,MAX(MIN(IF(BG3992>0,((BG4010-SUM($N4082:BF4082))/BG3992)*BG$15,0),BG4010*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BH4010<0,BH4010,IF(BH3992<1,BH4010,MAX(MIN(IF(BH3992>0,((BH4010-SUM($N4082:BG4082))/BH3992)*BH$15,0),BH4010*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BI4010<0,BI4010,IF(BI3992<1,BI4010,MAX(MIN(IF(BI3992>0,((BI4010-SUM($N4082:BH4082))/BI3992)*BI$15,0),BI4010*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BJ4010<0,BJ4010,IF(BJ3992<1,BJ4010,MAX(MIN(IF(BJ3992>0,((BJ4010-SUM($N4082:BI4082))/BJ3992)*BJ$15,0),BJ4010*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BK4010<0,BK4010,IF(BK3992<1,BK4010,MAX(MIN(IF(BK3992>0,((BK4010-SUM($N4082:BJ4082))/BK3992)*BK$15,0),BK4010*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4064=\"Land\",0,IF(BL4010<0,BL4010,IF(BL3992<1,BL4010,MAX(MIN(IF(BL3992>0,((BL4010-SUM($N4082:BK4082))/BL3992)*BL$15,0),BL4010*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4065},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1183","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(O4011<0,O4011,IF(O3993<1,O4011,MAX(MIN(IF(O3993>0,((O4011-SUM($N4083:N4083))/O3993)*O$15,0),O4011*O$15),0))))*$K$6","v":-8.1925715555555556E-2},{"$f":"-IF($D4065=\"Land\",0,IF(P4011<0,P4011,IF(P3993<1,P4011,MAX(MIN(IF(P3993>0,((P4011-SUM($N4083:O4083))/P3993)*P$15,0),P4011*P$15),0))))*$K$6","v":-8.1925715555555556E-2},{"$f":"-IF($D4065=\"Land\",0,IF(Q4011<0,Q4011,IF(Q3993<1,Q4011,MAX(MIN(IF(Q3993>0,((Q4011-SUM($N4083:P4083))/Q3993)*Q$15,0),Q4011*Q$15),0))))*$K$6","v":-8.192571555555557E-2},{"$f":"-IF($D4065=\"Land\",0,IF(R4011<0,R4011,IF(R3993<1,R4011,MAX(MIN(IF(R3993>0,((R4011-SUM($N4083:Q4083))/R3993)*R$15,0),R4011*R$15),0))))*$K$6","v":-8.192571555555557E-2},{"$f":"-IF($D4065=\"Land\",0,IF(S4011<0,S4011,IF(S3993<1,S4011,MAX(MIN(IF(S3993>0,((S4011-SUM($N4083:R4083))/S3993)*S$15,0),S4011*S$15),0))))*$K$6","v":-8.192571555555557E-2},{"$f":"-IF($D4065=\"Land\",0,IF(T4011<0,T4011,IF(T3993<1,T4011,MAX(MIN(IF(T3993>0,((T4011-SUM($N4083:S4083))/T3993)*T$15,0),T4011*T$15),0))))*$K$6","v":-8.192571555555557E-2},{"$f":"-IF($D4065=\"Land\",0,IF(U4011<0,U4011,IF(U3993<1,U4011,MAX(MIN(IF(U3993>0,((U4011-SUM($N4083:T4083))/U3993)*U$15,0),U4011*U$15),0))))*$K$6","v":-8.192571555555557E-2},{"$f":"-IF($D4065=\"Land\",0,IF(V4011<0,V4011,IF(V3993<1,V4011,MAX(MIN(IF(V3993>0,((V4011-SUM($N4083:U4083))/V3993)*V$15,0),V4011*V$15),0))))*$K$6","v":-8.1925715555555584E-2},{"$f":"-IF($D4065=\"Land\",0,IF(W4011<0,W4011,IF(W3993<1,W4011,MAX(MIN(IF(W3993>0,((W4011-SUM($N4083:V4083))/W3993)*W$15,0),W4011*W$15),0))))*$K$6","v":-8.1925715555555584E-2},{"$f":"-IF($D4065=\"Land\",0,IF(X4011<0,X4011,IF(X3993<1,X4011,MAX(MIN(IF(X3993>0,((X4011-SUM($N4083:W4083))/X3993)*X$15,0),X4011*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(Y4011<0,Y4011,IF(Y3993<1,Y4011,MAX(MIN(IF(Y3993>0,((Y4011-SUM($N4083:X4083))/Y3993)*Y$15,0),Y4011*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(Z4011<0,Z4011,IF(Z3993<1,Z4011,MAX(MIN(IF(Z3993>0,((Z4011-SUM($N4083:Y4083))/Z3993)*Z$15,0),Z4011*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AA4011<0,AA4011,IF(AA3993<1,AA4011,MAX(MIN(IF(AA3993>0,((AA4011-SUM($N4083:Z4083))/AA3993)*AA$15,0),AA4011*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AB4011<0,AB4011,IF(AB3993<1,AB4011,MAX(MIN(IF(AB3993>0,((AB4011-SUM($N4083:AA4083))/AB3993)*AB$15,0),AB4011*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AC4011<0,AC4011,IF(AC3993<1,AC4011,MAX(MIN(IF(AC3993>0,((AC4011-SUM($N4083:AB4083))/AC3993)*AC$15,0),AC4011*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AD4011<0,AD4011,IF(AD3993<1,AD4011,MAX(MIN(IF(AD3993>0,((AD4011-SUM($N4083:AC4083))/AD3993)*AD$15,0),AD4011*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AE4011<0,AE4011,IF(AE3993<1,AE4011,MAX(MIN(IF(AE3993>0,((AE4011-SUM($N4083:AD4083))/AE3993)*AE$15,0),AE4011*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AF4011<0,AF4011,IF(AF3993<1,AF4011,MAX(MIN(IF(AF3993>0,((AF4011-SUM($N4083:AE4083))/AF3993)*AF$15,0),AF4011*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AG4011<0,AG4011,IF(AG3993<1,AG4011,MAX(MIN(IF(AG3993>0,((AG4011-SUM($N4083:AF4083))/AG3993)*AG$15,0),AG4011*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AH4011<0,AH4011,IF(AH3993<1,AH4011,MAX(MIN(IF(AH3993>0,((AH4011-SUM($N4083:AG4083))/AH3993)*AH$15,0),AH4011*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AI4011<0,AI4011,IF(AI3993<1,AI4011,MAX(MIN(IF(AI3993>0,((AI4011-SUM($N4083:AH4083))/AI3993)*AI$15,0),AI4011*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AJ4011<0,AJ4011,IF(AJ3993<1,AJ4011,MAX(MIN(IF(AJ3993>0,((AJ4011-SUM($N4083:AI4083))/AJ3993)*AJ$15,0),AJ4011*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AK4011<0,AK4011,IF(AK3993<1,AK4011,MAX(MIN(IF(AK3993>0,((AK4011-SUM($N4083:AJ4083))/AK3993)*AK$15,0),AK4011*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AL4011<0,AL4011,IF(AL3993<1,AL4011,MAX(MIN(IF(AL3993>0,((AL4011-SUM($N4083:AK4083))/AL3993)*AL$15,0),AL4011*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AM4011<0,AM4011,IF(AM3993<1,AM4011,MAX(MIN(IF(AM3993>0,((AM4011-SUM($N4083:AL4083))/AM3993)*AM$15,0),AM4011*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AN4011<0,AN4011,IF(AN3993<1,AN4011,MAX(MIN(IF(AN3993>0,((AN4011-SUM($N4083:AM4083))/AN3993)*AN$15,0),AN4011*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AO4011<0,AO4011,IF(AO3993<1,AO4011,MAX(MIN(IF(AO3993>0,((AO4011-SUM($N4083:AN4083))/AO3993)*AO$15,0),AO4011*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AP4011<0,AP4011,IF(AP3993<1,AP4011,MAX(MIN(IF(AP3993>0,((AP4011-SUM($N4083:AO4083))/AP3993)*AP$15,0),AP4011*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AQ4011<0,AQ4011,IF(AQ3993<1,AQ4011,MAX(MIN(IF(AQ3993>0,((AQ4011-SUM($N4083:AP4083))/AQ3993)*AQ$15,0),AQ4011*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AR4011<0,AR4011,IF(AR3993<1,AR4011,MAX(MIN(IF(AR3993>0,((AR4011-SUM($N4083:AQ4083))/AR3993)*AR$15,0),AR4011*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AS4011<0,AS4011,IF(AS3993<1,AS4011,MAX(MIN(IF(AS3993>0,((AS4011-SUM($N4083:AR4083))/AS3993)*AS$15,0),AS4011*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AT4011<0,AT4011,IF(AT3993<1,AT4011,MAX(MIN(IF(AT3993>0,((AT4011-SUM($N4083:AS4083))/AT3993)*AT$15,0),AT4011*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AU4011<0,AU4011,IF(AU3993<1,AU4011,MAX(MIN(IF(AU3993>0,((AU4011-SUM($N4083:AT4083))/AU3993)*AU$15,0),AU4011*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AV4011<0,AV4011,IF(AV3993<1,AV4011,MAX(MIN(IF(AV3993>0,((AV4011-SUM($N4083:AU4083))/AV3993)*AV$15,0),AV4011*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AW4011<0,AW4011,IF(AW3993<1,AW4011,MAX(MIN(IF(AW3993>0,((AW4011-SUM($N4083:AV4083))/AW3993)*AW$15,0),AW4011*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AX4011<0,AX4011,IF(AX3993<1,AX4011,MAX(MIN(IF(AX3993>0,((AX4011-SUM($N4083:AW4083))/AX3993)*AX$15,0),AX4011*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AY4011<0,AY4011,IF(AY3993<1,AY4011,MAX(MIN(IF(AY3993>0,((AY4011-SUM($N4083:AX4083))/AY3993)*AY$15,0),AY4011*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(AZ4011<0,AZ4011,IF(AZ3993<1,AZ4011,MAX(MIN(IF(AZ3993>0,((AZ4011-SUM($N4083:AY4083))/AZ3993)*AZ$15,0),AZ4011*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BA4011<0,BA4011,IF(BA3993<1,BA4011,MAX(MIN(IF(BA3993>0,((BA4011-SUM($N4083:AZ4083))/BA3993)*BA$15,0),BA4011*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BB4011<0,BB4011,IF(BB3993<1,BB4011,MAX(MIN(IF(BB3993>0,((BB4011-SUM($N4083:BA4083))/BB3993)*BB$15,0),BB4011*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BC4011<0,BC4011,IF(BC3993<1,BC4011,MAX(MIN(IF(BC3993>0,((BC4011-SUM($N4083:BB4083))/BC3993)*BC$15,0),BC4011*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BD4011<0,BD4011,IF(BD3993<1,BD4011,MAX(MIN(IF(BD3993>0,((BD4011-SUM($N4083:BC4083))/BD3993)*BD$15,0),BD4011*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BE4011<0,BE4011,IF(BE3993<1,BE4011,MAX(MIN(IF(BE3993>0,((BE4011-SUM($N4083:BD4083))/BE3993)*BE$15,0),BE4011*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BF4011<0,BF4011,IF(BF3993<1,BF4011,MAX(MIN(IF(BF3993>0,((BF4011-SUM($N4083:BE4083))/BF3993)*BF$15,0),BF4011*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BG4011<0,BG4011,IF(BG3993<1,BG4011,MAX(MIN(IF(BG3993>0,((BG4011-SUM($N4083:BF4083))/BG3993)*BG$15,0),BG4011*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BH4011<0,BH4011,IF(BH3993<1,BH4011,MAX(MIN(IF(BH3993>0,((BH4011-SUM($N4083:BG4083))/BH3993)*BH$15,0),BH4011*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BI4011<0,BI4011,IF(BI3993<1,BI4011,MAX(MIN(IF(BI3993>0,((BI4011-SUM($N4083:BH4083))/BI3993)*BI$15,0),BI4011*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BJ4011<0,BJ4011,IF(BJ3993<1,BJ4011,MAX(MIN(IF(BJ3993>0,((BJ4011-SUM($N4083:BI4083))/BJ3993)*BJ$15,0),BJ4011*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BK4011<0,BK4011,IF(BK3993<1,BK4011,MAX(MIN(IF(BK3993>0,((BK4011-SUM($N4083:BJ4083))/BK3993)*BK$15,0),BK4011*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(BL4011<0,BL4011,IF(BL3993<1,BL4011,MAX(MIN(IF(BL3993>0,((BL4011-SUM($N4083:BK4083))/BL3993)*BL$15,0),BL4011*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4066},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1184","v":-0.16781140368161118},{"$f":"-IF($D4066=\"Land\",0,IF(O4012<0,O4012,IF(O3994<1,O4012,MAX(MIN(IF(O3994>0,((O4012-SUM($N4084:N4084))/O3994)*O$15,0),O4012*O$15),0))))*$K$6","v":0.16781140368161118},{"$f":"-IF($D4066=\"Land\",0,IF(P4012<0,P4012,IF(P3994<1,P4012,MAX(MIN(IF(P3994>0,((P4012-SUM($N4084:O4084))/P3994)*P$15,0),P4012*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(Q4012<0,Q4012,IF(Q3994<1,Q4012,MAX(MIN(IF(Q3994>0,((Q4012-SUM($N4084:P4084))/Q3994)*Q$15,0),Q4012*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(R4012<0,R4012,IF(R3994<1,R4012,MAX(MIN(IF(R3994>0,((R4012-SUM($N4084:Q4084))/R3994)*R$15,0),R4012*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(S4012<0,S4012,IF(S3994<1,S4012,MAX(MIN(IF(S3994>0,((S4012-SUM($N4084:R4084))/S3994)*S$15,0),S4012*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(T4012<0,T4012,IF(T3994<1,T4012,MAX(MIN(IF(T3994>0,((T4012-SUM($N4084:S4084))/T3994)*T$15,0),T4012*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(U4012<0,U4012,IF(U3994<1,U4012,MAX(MIN(IF(U3994>0,((U4012-SUM($N4084:T4084))/U3994)*U$15,0),U4012*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(V4012<0,V4012,IF(V3994<1,V4012,MAX(MIN(IF(V3994>0,((V4012-SUM($N4084:U4084))/V3994)*V$15,0),V4012*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(W4012<0,W4012,IF(W3994<1,W4012,MAX(MIN(IF(W3994>0,((W4012-SUM($N4084:V4084))/W3994)*W$15,0),W4012*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(X4012<0,X4012,IF(X3994<1,X4012,MAX(MIN(IF(X3994>0,((X4012-SUM($N4084:W4084))/X3994)*X$15,0),X4012*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(Y4012<0,Y4012,IF(Y3994<1,Y4012,MAX(MIN(IF(Y3994>0,((Y4012-SUM($N4084:X4084))/Y3994)*Y$15,0),Y4012*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(Z4012<0,Z4012,IF(Z3994<1,Z4012,MAX(MIN(IF(Z3994>0,((Z4012-SUM($N4084:Y4084))/Z3994)*Z$15,0),Z4012*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AA4012<0,AA4012,IF(AA3994<1,AA4012,MAX(MIN(IF(AA3994>0,((AA4012-SUM($N4084:Z4084))/AA3994)*AA$15,0),AA4012*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AB4012<0,AB4012,IF(AB3994<1,AB4012,MAX(MIN(IF(AB3994>0,((AB4012-SUM($N4084:AA4084))/AB3994)*AB$15,0),AB4012*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AC4012<0,AC4012,IF(AC3994<1,AC4012,MAX(MIN(IF(AC3994>0,((AC4012-SUM($N4084:AB4084))/AC3994)*AC$15,0),AC4012*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AD4012<0,AD4012,IF(AD3994<1,AD4012,MAX(MIN(IF(AD3994>0,((AD4012-SUM($N4084:AC4084))/AD3994)*AD$15,0),AD4012*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AE4012<0,AE4012,IF(AE3994<1,AE4012,MAX(MIN(IF(AE3994>0,((AE4012-SUM($N4084:AD4084))/AE3994)*AE$15,0),AE4012*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AF4012<0,AF4012,IF(AF3994<1,AF4012,MAX(MIN(IF(AF3994>0,((AF4012-SUM($N4084:AE4084))/AF3994)*AF$15,0),AF4012*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AG4012<0,AG4012,IF(AG3994<1,AG4012,MAX(MIN(IF(AG3994>0,((AG4012-SUM($N4084:AF4084))/AG3994)*AG$15,0),AG4012*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AH4012<0,AH4012,IF(AH3994<1,AH4012,MAX(MIN(IF(AH3994>0,((AH4012-SUM($N4084:AG4084))/AH3994)*AH$15,0),AH4012*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AI4012<0,AI4012,IF(AI3994<1,AI4012,MAX(MIN(IF(AI3994>0,((AI4012-SUM($N4084:AH4084))/AI3994)*AI$15,0),AI4012*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AJ4012<0,AJ4012,IF(AJ3994<1,AJ4012,MAX(MIN(IF(AJ3994>0,((AJ4012-SUM($N4084:AI4084))/AJ3994)*AJ$15,0),AJ4012*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AK4012<0,AK4012,IF(AK3994<1,AK4012,MAX(MIN(IF(AK3994>0,((AK4012-SUM($N4084:AJ4084))/AK3994)*AK$15,0),AK4012*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AL4012<0,AL4012,IF(AL3994<1,AL4012,MAX(MIN(IF(AL3994>0,((AL4012-SUM($N4084:AK4084))/AL3994)*AL$15,0),AL4012*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AM4012<0,AM4012,IF(AM3994<1,AM4012,MAX(MIN(IF(AM3994>0,((AM4012-SUM($N4084:AL4084))/AM3994)*AM$15,0),AM4012*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AN4012<0,AN4012,IF(AN3994<1,AN4012,MAX(MIN(IF(AN3994>0,((AN4012-SUM($N4084:AM4084))/AN3994)*AN$15,0),AN4012*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AO4012<0,AO4012,IF(AO3994<1,AO4012,MAX(MIN(IF(AO3994>0,((AO4012-SUM($N4084:AN4084))/AO3994)*AO$15,0),AO4012*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AP4012<0,AP4012,IF(AP3994<1,AP4012,MAX(MIN(IF(AP3994>0,((AP4012-SUM($N4084:AO4084))/AP3994)*AP$15,0),AP4012*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AQ4012<0,AQ4012,IF(AQ3994<1,AQ4012,MAX(MIN(IF(AQ3994>0,((AQ4012-SUM($N4084:AP4084))/AQ3994)*AQ$15,0),AQ4012*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AR4012<0,AR4012,IF(AR3994<1,AR4012,MAX(MIN(IF(AR3994>0,((AR4012-SUM($N4084:AQ4084))/AR3994)*AR$15,0),AR4012*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AS4012<0,AS4012,IF(AS3994<1,AS4012,MAX(MIN(IF(AS3994>0,((AS4012-SUM($N4084:AR4084))/AS3994)*AS$15,0),AS4012*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AT4012<0,AT4012,IF(AT3994<1,AT4012,MAX(MIN(IF(AT3994>0,((AT4012-SUM($N4084:AS4084))/AT3994)*AT$15,0),AT4012*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AU4012<0,AU4012,IF(AU3994<1,AU4012,MAX(MIN(IF(AU3994>0,((AU4012-SUM($N4084:AT4084))/AU3994)*AU$15,0),AU4012*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AV4012<0,AV4012,IF(AV3994<1,AV4012,MAX(MIN(IF(AV3994>0,((AV4012-SUM($N4084:AU4084))/AV3994)*AV$15,0),AV4012*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AW4012<0,AW4012,IF(AW3994<1,AW4012,MAX(MIN(IF(AW3994>0,((AW4012-SUM($N4084:AV4084))/AW3994)*AW$15,0),AW4012*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AX4012<0,AX4012,IF(AX3994<1,AX4012,MAX(MIN(IF(AX3994>0,((AX4012-SUM($N4084:AW4084))/AX3994)*AX$15,0),AX4012*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AY4012<0,AY4012,IF(AY3994<1,AY4012,MAX(MIN(IF(AY3994>0,((AY4012-SUM($N4084:AX4084))/AY3994)*AY$15,0),AY4012*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(AZ4012<0,AZ4012,IF(AZ3994<1,AZ4012,MAX(MIN(IF(AZ3994>0,((AZ4012-SUM($N4084:AY4084))/AZ3994)*AZ$15,0),AZ4012*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BA4012<0,BA4012,IF(BA3994<1,BA4012,MAX(MIN(IF(BA3994>0,((BA4012-SUM($N4084:AZ4084))/BA3994)*BA$15,0),BA4012*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BB4012<0,BB4012,IF(BB3994<1,BB4012,MAX(MIN(IF(BB3994>0,((BB4012-SUM($N4084:BA4084))/BB3994)*BB$15,0),BB4012*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BC4012<0,BC4012,IF(BC3994<1,BC4012,MAX(MIN(IF(BC3994>0,((BC4012-SUM($N4084:BB4084))/BC3994)*BC$15,0),BC4012*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BD4012<0,BD4012,IF(BD3994<1,BD4012,MAX(MIN(IF(BD3994>0,((BD4012-SUM($N4084:BC4084))/BD3994)*BD$15,0),BD4012*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BE4012<0,BE4012,IF(BE3994<1,BE4012,MAX(MIN(IF(BE3994>0,((BE4012-SUM($N4084:BD4084))/BE3994)*BE$15,0),BE4012*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BF4012<0,BF4012,IF(BF3994<1,BF4012,MAX(MIN(IF(BF3994>0,((BF4012-SUM($N4084:BE4084))/BF3994)*BF$15,0),BF4012*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BG4012<0,BG4012,IF(BG3994<1,BG4012,MAX(MIN(IF(BG3994>0,((BG4012-SUM($N4084:BF4084))/BG3994)*BG$15,0),BG4012*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BH4012<0,BH4012,IF(BH3994<1,BH4012,MAX(MIN(IF(BH3994>0,((BH4012-SUM($N4084:BG4084))/BH3994)*BH$15,0),BH4012*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BI4012<0,BI4012,IF(BI3994<1,BI4012,MAX(MIN(IF(BI3994>0,((BI4012-SUM($N4084:BH4084))/BI3994)*BI$15,0),BI4012*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BJ4012<0,BJ4012,IF(BJ3994<1,BJ4012,MAX(MIN(IF(BJ3994>0,((BJ4012-SUM($N4084:BI4084))/BJ3994)*BJ$15,0),BJ4012*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BK4012<0,BK4012,IF(BK3994<1,BK4012,MAX(MIN(IF(BK3994>0,((BK4012-SUM($N4084:BJ4084))/BK3994)*BK$15,0),BK4012*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4066=\"Land\",0,IF(BL4012<0,BL4012,IF(BL3994<1,BL4012,MAX(MIN(IF(BL3994>0,((BL4012-SUM($N4084:BK4084))/BL3994)*BL$15,0),BL4012*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4067},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1185","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(O4013<0,O4013,IF(O3995<1,O4013,MAX(MIN(IF(O3995>0,((O4013-SUM($N4085:N4085))/O3995)*O$15,0),O4013*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(P4013<0,P4013,IF(P3995<1,P4013,MAX(MIN(IF(P3995>0,((P4013-SUM($N4085:O4085))/P3995)*P$15,0),P4013*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(Q4013<0,Q4013,IF(Q3995<1,Q4013,MAX(MIN(IF(Q3995>0,((Q4013-SUM($N4085:P4085))/Q3995)*Q$15,0),Q4013*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(R4013<0,R4013,IF(R3995<1,R4013,MAX(MIN(IF(R3995>0,((R4013-SUM($N4085:Q4085))/R3995)*R$15,0),R4013*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(S4013<0,S4013,IF(S3995<1,S4013,MAX(MIN(IF(S3995>0,((S4013-SUM($N4085:R4085))/S3995)*S$15,0),S4013*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(T4013<0,T4013,IF(T3995<1,T4013,MAX(MIN(IF(T3995>0,((T4013-SUM($N4085:S4085))/T3995)*T$15,0),T4013*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(U4013<0,U4013,IF(U3995<1,U4013,MAX(MIN(IF(U3995>0,((U4013-SUM($N4085:T4085))/U3995)*U$15,0),U4013*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(V4013<0,V4013,IF(V3995<1,V4013,MAX(MIN(IF(V3995>0,((V4013-SUM($N4085:U4085))/V3995)*V$15,0),V4013*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(W4013<0,W4013,IF(W3995<1,W4013,MAX(MIN(IF(W3995>0,((W4013-SUM($N4085:V4085))/W3995)*W$15,0),W4013*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(X4013<0,X4013,IF(X3995<1,X4013,MAX(MIN(IF(X3995>0,((X4013-SUM($N4085:W4085))/X3995)*X$15,0),X4013*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(Y4013<0,Y4013,IF(Y3995<1,Y4013,MAX(MIN(IF(Y3995>0,((Y4013-SUM($N4085:X4085))/Y3995)*Y$15,0),Y4013*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(Z4013<0,Z4013,IF(Z3995<1,Z4013,MAX(MIN(IF(Z3995>0,((Z4013-SUM($N4085:Y4085))/Z3995)*Z$15,0),Z4013*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AA4013<0,AA4013,IF(AA3995<1,AA4013,MAX(MIN(IF(AA3995>0,((AA4013-SUM($N4085:Z4085))/AA3995)*AA$15,0),AA4013*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AB4013<0,AB4013,IF(AB3995<1,AB4013,MAX(MIN(IF(AB3995>0,((AB4013-SUM($N4085:AA4085))/AB3995)*AB$15,0),AB4013*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AC4013<0,AC4013,IF(AC3995<1,AC4013,MAX(MIN(IF(AC3995>0,((AC4013-SUM($N4085:AB4085))/AC3995)*AC$15,0),AC4013*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AD4013<0,AD4013,IF(AD3995<1,AD4013,MAX(MIN(IF(AD3995>0,((AD4013-SUM($N4085:AC4085))/AD3995)*AD$15,0),AD4013*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AE4013<0,AE4013,IF(AE3995<1,AE4013,MAX(MIN(IF(AE3995>0,((AE4013-SUM($N4085:AD4085))/AE3995)*AE$15,0),AE4013*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AF4013<0,AF4013,IF(AF3995<1,AF4013,MAX(MIN(IF(AF3995>0,((AF4013-SUM($N4085:AE4085))/AF3995)*AF$15,0),AF4013*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AG4013<0,AG4013,IF(AG3995<1,AG4013,MAX(MIN(IF(AG3995>0,((AG4013-SUM($N4085:AF4085))/AG3995)*AG$15,0),AG4013*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AH4013<0,AH4013,IF(AH3995<1,AH4013,MAX(MIN(IF(AH3995>0,((AH4013-SUM($N4085:AG4085))/AH3995)*AH$15,0),AH4013*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AI4013<0,AI4013,IF(AI3995<1,AI4013,MAX(MIN(IF(AI3995>0,((AI4013-SUM($N4085:AH4085))/AI3995)*AI$15,0),AI4013*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AJ4013<0,AJ4013,IF(AJ3995<1,AJ4013,MAX(MIN(IF(AJ3995>0,((AJ4013-SUM($N4085:AI4085))/AJ3995)*AJ$15,0),AJ4013*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AK4013<0,AK4013,IF(AK3995<1,AK4013,MAX(MIN(IF(AK3995>0,((AK4013-SUM($N4085:AJ4085))/AK3995)*AK$15,0),AK4013*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AL4013<0,AL4013,IF(AL3995<1,AL4013,MAX(MIN(IF(AL3995>0,((AL4013-SUM($N4085:AK4085))/AL3995)*AL$15,0),AL4013*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AM4013<0,AM4013,IF(AM3995<1,AM4013,MAX(MIN(IF(AM3995>0,((AM4013-SUM($N4085:AL4085))/AM3995)*AM$15,0),AM4013*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AN4013<0,AN4013,IF(AN3995<1,AN4013,MAX(MIN(IF(AN3995>0,((AN4013-SUM($N4085:AM4085))/AN3995)*AN$15,0),AN4013*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AO4013<0,AO4013,IF(AO3995<1,AO4013,MAX(MIN(IF(AO3995>0,((AO4013-SUM($N4085:AN4085))/AO3995)*AO$15,0),AO4013*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AP4013<0,AP4013,IF(AP3995<1,AP4013,MAX(MIN(IF(AP3995>0,((AP4013-SUM($N4085:AO4085))/AP3995)*AP$15,0),AP4013*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AQ4013<0,AQ4013,IF(AQ3995<1,AQ4013,MAX(MIN(IF(AQ3995>0,((AQ4013-SUM($N4085:AP4085))/AQ3995)*AQ$15,0),AQ4013*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AR4013<0,AR4013,IF(AR3995<1,AR4013,MAX(MIN(IF(AR3995>0,((AR4013-SUM($N4085:AQ4085))/AR3995)*AR$15,0),AR4013*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AS4013<0,AS4013,IF(AS3995<1,AS4013,MAX(MIN(IF(AS3995>0,((AS4013-SUM($N4085:AR4085))/AS3995)*AS$15,0),AS4013*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AT4013<0,AT4013,IF(AT3995<1,AT4013,MAX(MIN(IF(AT3995>0,((AT4013-SUM($N4085:AS4085))/AT3995)*AT$15,0),AT4013*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AU4013<0,AU4013,IF(AU3995<1,AU4013,MAX(MIN(IF(AU3995>0,((AU4013-SUM($N4085:AT4085))/AU3995)*AU$15,0),AU4013*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AV4013<0,AV4013,IF(AV3995<1,AV4013,MAX(MIN(IF(AV3995>0,((AV4013-SUM($N4085:AU4085))/AV3995)*AV$15,0),AV4013*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AW4013<0,AW4013,IF(AW3995<1,AW4013,MAX(MIN(IF(AW3995>0,((AW4013-SUM($N4085:AV4085))/AW3995)*AW$15,0),AW4013*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AX4013<0,AX4013,IF(AX3995<1,AX4013,MAX(MIN(IF(AX3995>0,((AX4013-SUM($N4085:AW4085))/AX3995)*AX$15,0),AX4013*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AY4013<0,AY4013,IF(AY3995<1,AY4013,MAX(MIN(IF(AY3995>0,((AY4013-SUM($N4085:AX4085))/AY3995)*AY$15,0),AY4013*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(AZ4013<0,AZ4013,IF(AZ3995<1,AZ4013,MAX(MIN(IF(AZ3995>0,((AZ4013-SUM($N4085:AY4085))/AZ3995)*AZ$15,0),AZ4013*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BA4013<0,BA4013,IF(BA3995<1,BA4013,MAX(MIN(IF(BA3995>0,((BA4013-SUM($N4085:AZ4085))/BA3995)*BA$15,0),BA4013*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BB4013<0,BB4013,IF(BB3995<1,BB4013,MAX(MIN(IF(BB3995>0,((BB4013-SUM($N4085:BA4085))/BB3995)*BB$15,0),BB4013*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BC4013<0,BC4013,IF(BC3995<1,BC4013,MAX(MIN(IF(BC3995>0,((BC4013-SUM($N4085:BB4085))/BC3995)*BC$15,0),BC4013*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BD4013<0,BD4013,IF(BD3995<1,BD4013,MAX(MIN(IF(BD3995>0,((BD4013-SUM($N4085:BC4085))/BD3995)*BD$15,0),BD4013*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BE4013<0,BE4013,IF(BE3995<1,BE4013,MAX(MIN(IF(BE3995>0,((BE4013-SUM($N4085:BD4085))/BE3995)*BE$15,0),BE4013*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BF4013<0,BF4013,IF(BF3995<1,BF4013,MAX(MIN(IF(BF3995>0,((BF4013-SUM($N4085:BE4085))/BF3995)*BF$15,0),BF4013*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BG4013<0,BG4013,IF(BG3995<1,BG4013,MAX(MIN(IF(BG3995>0,((BG4013-SUM($N4085:BF4085))/BG3995)*BG$15,0),BG4013*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BH4013<0,BH4013,IF(BH3995<1,BH4013,MAX(MIN(IF(BH3995>0,((BH4013-SUM($N4085:BG4085))/BH3995)*BH$15,0),BH4013*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BI4013<0,BI4013,IF(BI3995<1,BI4013,MAX(MIN(IF(BI3995>0,((BI4013-SUM($N4085:BH4085))/BI3995)*BI$15,0),BI4013*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BJ4013<0,BJ4013,IF(BJ3995<1,BJ4013,MAX(MIN(IF(BJ3995>0,((BJ4013-SUM($N4085:BI4085))/BJ3995)*BJ$15,0),BJ4013*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BK4013<0,BK4013,IF(BK3995<1,BK4013,MAX(MIN(IF(BK3995>0,((BK4013-SUM($N4085:BJ4085))/BK3995)*BK$15,0),BK4013*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(BL4013<0,BL4013,IF(BL3995<1,BL4013,MAX(MIN(IF(BL3995>0,((BL4013-SUM($N4085:BK4085))/BL3995)*BL$15,0),BL4013*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4068},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1186","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(O4014<0,O4014,IF(O3996<1,O4014,MAX(MIN(IF(O3996>0,((O4014-SUM($N4086:N4086))/O3996)*O$15,0),O4014*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(P4014<0,P4014,IF(P3996<1,P4014,MAX(MIN(IF(P3996>0,((P4014-SUM($N4086:O4086))/P3996)*P$15,0),P4014*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(Q4014<0,Q4014,IF(Q3996<1,Q4014,MAX(MIN(IF(Q3996>0,((Q4014-SUM($N4086:P4086))/Q3996)*Q$15,0),Q4014*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(R4014<0,R4014,IF(R3996<1,R4014,MAX(MIN(IF(R3996>0,((R4014-SUM($N4086:Q4086))/R3996)*R$15,0),R4014*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(S4014<0,S4014,IF(S3996<1,S4014,MAX(MIN(IF(S3996>0,((S4014-SUM($N4086:R4086))/S3996)*S$15,0),S4014*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(T4014<0,T4014,IF(T3996<1,T4014,MAX(MIN(IF(T3996>0,((T4014-SUM($N4086:S4086))/T3996)*T$15,0),T4014*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(U4014<0,U4014,IF(U3996<1,U4014,MAX(MIN(IF(U3996>0,((U4014-SUM($N4086:T4086))/U3996)*U$15,0),U4014*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(V4014<0,V4014,IF(V3996<1,V4014,MAX(MIN(IF(V3996>0,((V4014-SUM($N4086:U4086))/V3996)*V$15,0),V4014*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(W4014<0,W4014,IF(W3996<1,W4014,MAX(MIN(IF(W3996>0,((W4014-SUM($N4086:V4086))/W3996)*W$15,0),W4014*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(X4014<0,X4014,IF(X3996<1,X4014,MAX(MIN(IF(X3996>0,((X4014-SUM($N4086:W4086))/X3996)*X$15,0),X4014*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(Y4014<0,Y4014,IF(Y3996<1,Y4014,MAX(MIN(IF(Y3996>0,((Y4014-SUM($N4086:X4086))/Y3996)*Y$15,0),Y4014*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(Z4014<0,Z4014,IF(Z3996<1,Z4014,MAX(MIN(IF(Z3996>0,((Z4014-SUM($N4086:Y4086))/Z3996)*Z$15,0),Z4014*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AA4014<0,AA4014,IF(AA3996<1,AA4014,MAX(MIN(IF(AA3996>0,((AA4014-SUM($N4086:Z4086))/AA3996)*AA$15,0),AA4014*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AB4014<0,AB4014,IF(AB3996<1,AB4014,MAX(MIN(IF(AB3996>0,((AB4014-SUM($N4086:AA4086))/AB3996)*AB$15,0),AB4014*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AC4014<0,AC4014,IF(AC3996<1,AC4014,MAX(MIN(IF(AC3996>0,((AC4014-SUM($N4086:AB4086))/AC3996)*AC$15,0),AC4014*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AD4014<0,AD4014,IF(AD3996<1,AD4014,MAX(MIN(IF(AD3996>0,((AD4014-SUM($N4086:AC4086))/AD3996)*AD$15,0),AD4014*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AE4014<0,AE4014,IF(AE3996<1,AE4014,MAX(MIN(IF(AE3996>0,((AE4014-SUM($N4086:AD4086))/AE3996)*AE$15,0),AE4014*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AF4014<0,AF4014,IF(AF3996<1,AF4014,MAX(MIN(IF(AF3996>0,((AF4014-SUM($N4086:AE4086))/AF3996)*AF$15,0),AF4014*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AG4014<0,AG4014,IF(AG3996<1,AG4014,MAX(MIN(IF(AG3996>0,((AG4014-SUM($N4086:AF4086))/AG3996)*AG$15,0),AG4014*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AH4014<0,AH4014,IF(AH3996<1,AH4014,MAX(MIN(IF(AH3996>0,((AH4014-SUM($N4086:AG4086))/AH3996)*AH$15,0),AH4014*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AI4014<0,AI4014,IF(AI3996<1,AI4014,MAX(MIN(IF(AI3996>0,((AI4014-SUM($N4086:AH4086))/AI3996)*AI$15,0),AI4014*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AJ4014<0,AJ4014,IF(AJ3996<1,AJ4014,MAX(MIN(IF(AJ3996>0,((AJ4014-SUM($N4086:AI4086))/AJ3996)*AJ$15,0),AJ4014*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AK4014<0,AK4014,IF(AK3996<1,AK4014,MAX(MIN(IF(AK3996>0,((AK4014-SUM($N4086:AJ4086))/AK3996)*AK$15,0),AK4014*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AL4014<0,AL4014,IF(AL3996<1,AL4014,MAX(MIN(IF(AL3996>0,((AL4014-SUM($N4086:AK4086))/AL3996)*AL$15,0),AL4014*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AM4014<0,AM4014,IF(AM3996<1,AM4014,MAX(MIN(IF(AM3996>0,((AM4014-SUM($N4086:AL4086))/AM3996)*AM$15,0),AM4014*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AN4014<0,AN4014,IF(AN3996<1,AN4014,MAX(MIN(IF(AN3996>0,((AN4014-SUM($N4086:AM4086))/AN3996)*AN$15,0),AN4014*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AO4014<0,AO4014,IF(AO3996<1,AO4014,MAX(MIN(IF(AO3996>0,((AO4014-SUM($N4086:AN4086))/AO3996)*AO$15,0),AO4014*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AP4014<0,AP4014,IF(AP3996<1,AP4014,MAX(MIN(IF(AP3996>0,((AP4014-SUM($N4086:AO4086))/AP3996)*AP$15,0),AP4014*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AQ4014<0,AQ4014,IF(AQ3996<1,AQ4014,MAX(MIN(IF(AQ3996>0,((AQ4014-SUM($N4086:AP4086))/AQ3996)*AQ$15,0),AQ4014*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AR4014<0,AR4014,IF(AR3996<1,AR4014,MAX(MIN(IF(AR3996>0,((AR4014-SUM($N4086:AQ4086))/AR3996)*AR$15,0),AR4014*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AS4014<0,AS4014,IF(AS3996<1,AS4014,MAX(MIN(IF(AS3996>0,((AS4014-SUM($N4086:AR4086))/AS3996)*AS$15,0),AS4014*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AT4014<0,AT4014,IF(AT3996<1,AT4014,MAX(MIN(IF(AT3996>0,((AT4014-SUM($N4086:AS4086))/AT3996)*AT$15,0),AT4014*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AU4014<0,AU4014,IF(AU3996<1,AU4014,MAX(MIN(IF(AU3996>0,((AU4014-SUM($N4086:AT4086))/AU3996)*AU$15,0),AU4014*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AV4014<0,AV4014,IF(AV3996<1,AV4014,MAX(MIN(IF(AV3996>0,((AV4014-SUM($N4086:AU4086))/AV3996)*AV$15,0),AV4014*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AW4014<0,AW4014,IF(AW3996<1,AW4014,MAX(MIN(IF(AW3996>0,((AW4014-SUM($N4086:AV4086))/AW3996)*AW$15,0),AW4014*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AX4014<0,AX4014,IF(AX3996<1,AX4014,MAX(MIN(IF(AX3996>0,((AX4014-SUM($N4086:AW4086))/AX3996)*AX$15,0),AX4014*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AY4014<0,AY4014,IF(AY3996<1,AY4014,MAX(MIN(IF(AY3996>0,((AY4014-SUM($N4086:AX4086))/AY3996)*AY$15,0),AY4014*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(AZ4014<0,AZ4014,IF(AZ3996<1,AZ4014,MAX(MIN(IF(AZ3996>0,((AZ4014-SUM($N4086:AY4086))/AZ3996)*AZ$15,0),AZ4014*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BA4014<0,BA4014,IF(BA3996<1,BA4014,MAX(MIN(IF(BA3996>0,((BA4014-SUM($N4086:AZ4086))/BA3996)*BA$15,0),BA4014*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BB4014<0,BB4014,IF(BB3996<1,BB4014,MAX(MIN(IF(BB3996>0,((BB4014-SUM($N4086:BA4086))/BB3996)*BB$15,0),BB4014*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BC4014<0,BC4014,IF(BC3996<1,BC4014,MAX(MIN(IF(BC3996>0,((BC4014-SUM($N4086:BB4086))/BC3996)*BC$15,0),BC4014*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BD4014<0,BD4014,IF(BD3996<1,BD4014,MAX(MIN(IF(BD3996>0,((BD4014-SUM($N4086:BC4086))/BD3996)*BD$15,0),BD4014*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BE4014<0,BE4014,IF(BE3996<1,BE4014,MAX(MIN(IF(BE3996>0,((BE4014-SUM($N4086:BD4086))/BE3996)*BE$15,0),BE4014*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BF4014<0,BF4014,IF(BF3996<1,BF4014,MAX(MIN(IF(BF3996>0,((BF4014-SUM($N4086:BE4086))/BF3996)*BF$15,0),BF4014*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BG4014<0,BG4014,IF(BG3996<1,BG4014,MAX(MIN(IF(BG3996>0,((BG4014-SUM($N4086:BF4086))/BG3996)*BG$15,0),BG4014*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BH4014<0,BH4014,IF(BH3996<1,BH4014,MAX(MIN(IF(BH3996>0,((BH4014-SUM($N4086:BG4086))/BH3996)*BH$15,0),BH4014*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BI4014<0,BI4014,IF(BI3996<1,BI4014,MAX(MIN(IF(BI3996>0,((BI4014-SUM($N4086:BH4086))/BI3996)*BI$15,0),BI4014*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BJ4014<0,BJ4014,IF(BJ3996<1,BJ4014,MAX(MIN(IF(BJ3996>0,((BJ4014-SUM($N4086:BI4086))/BJ3996)*BJ$15,0),BJ4014*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BK4014<0,BK4014,IF(BK3996<1,BK4014,MAX(MIN(IF(BK3996>0,((BK4014-SUM($N4086:BJ4086))/BK3996)*BK$15,0),BK4014*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(BL4014<0,BL4014,IF(BL3996<1,BL4014,MAX(MIN(IF(BL3996>0,((BL4014-SUM($N4086:BK4086))/BL3996)*BL$15,0),BL4014*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4069},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4053:N4068)","v":-4.026566155350638},{"$f":"SUM(O4053:O4068)","v":-3.4864543517262248},-3.6542657554078359,-3.6542657554078359,-3.6542657554078359,-2.1188211619539228,-2.1188211619539228,-2.1188211619539228,-2.1188211619539232,-2.1188211619539232,-1.8855233925064812,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-1.8855233925064814,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572709,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.70202412777572731,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483,-0.64091072617354483]
["Unused"]
[{"$f":"ROW()","v":4071},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4072},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4073},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4074},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4075},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4076},null,null,"Regulators"]
[{"$f":"ROW()","v":4077},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4078},null,null,"Buildings"]
[{"$f":"ROW()","v":4079},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4080},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4081},null,null,"Vehicle"]
[{"$f":"ROW()","v":4082},null,null,"Information Technology"]
[{"$f":"ROW()","v":4083},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4084},null,null,"FRC"]
[{"$f":"ROW()","v":4085},null,null,"Land"]
[{"$f":"ROW()","v":4086},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4087},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4071:M4086)","v":0},null,{"$f":"SUM(O4071:O4086)","v":0},{"$f":"SUM(P4071:P4086)","v":0},{"$f":"SUM(Q4071:Q4086)","v":0},{"$f":"SUM(R4071:R4086)","v":0},{"$f":"SUM(S4071:S4086)","v":0},{"$f":"SUM(T4071:T4086)","v":0},{"$f":"SUM(U4071:U4086)","v":0},{"$f":"SUM(V4071:V4086)","v":0},{"$f":"SUM(W4071:W4086)","v":0},{"$f":"SUM(X4071:X4086)","v":0},{"$f":"SUM(Y4071:Y4086)","v":0},{"$f":"SUM(Z4071:Z4086)","v":0},{"$f":"SUM(AA4071:AA4086)","v":0},{"$f":"SUM(AB4071:AB4086)","v":0},{"$f":"SUM(AC4071:AC4086)","v":0},{"$f":"SUM(AD4071:AD4086)","v":0},{"$f":"SUM(AE4071:AE4086)","v":0},{"$f":"SUM(AF4071:AF4086)","v":0},{"$f":"SUM(AG4071:AG4086)","v":0},{"$f":"SUM(AH4071:AH4086)","v":0},{"$f":"SUM(AI4071:AI4086)","v":0},{"$f":"SUM(AJ4071:AJ4086)","v":0},{"$f":"SUM(AK4071:AK4086)","v":0},{"$f":"SUM(AL4071:AL4086)","v":0},{"$f":"SUM(AM4071:AM4086)","v":0},{"$f":"SUM(AN4071:AN4086)","v":0},{"$f":"SUM(AO4071:AO4086)","v":0},{"$f":"SUM(AP4071:AP4086)","v":0},{"$f":"SUM(AQ4071:AQ4086)","v":0},{"$f":"SUM(AR4071:AR4086)","v":0},{"$f":"SUM(AS4071:AS4086)","v":0},{"$f":"SUM(AT4071:AT4086)","v":0},{"$f":"SUM(AU4071:AU4086)","v":0},{"$f":"SUM(AV4071:AV4086)","v":0},{"$f":"SUM(AW4071:AW4086)","v":0},{"$f":"SUM(AX4071:AX4086)","v":0},{"$f":"SUM(AY4071:AY4086)","v":0},{"$f":"SUM(AZ4071:AZ4086)","v":0},{"$f":"SUM(BA4071:BA4086)","v":0},{"$f":"SUM(BB4071:BB4086)","v":0},{"$f":"SUM(BC4071:BC4086)","v":0},{"$f":"SUM(BD4071:BD4086)","v":0},{"$f":"SUM(BE4071:BE4086)","v":0},{"$f":"SUM(BF4071:BF4086)","v":0},{"$f":"SUM(BG4071:BG4086)","v":0},{"$f":"SUM(BH4071:BH4086)","v":0},{"$f":"SUM(BI4071:BI4086)","v":0},{"$f":"SUM(BJ4071:BJ4086)","v":0},{"$f":"SUM(BK4071:BK4086)","v":0},{"$f":"SUM(BL4071:BL4086)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4089},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M3999+M4017+M4035+M4053 + M4071","v":1.72760398},1.6891807806936883,1.667798745495034,1.6464167102963798,1.6250346750977256,1.6036526398990714,1.5822706047004171,{"$f":"T3999+T4017+T4035+T4053 + T4071","v":1.5608885695017629},1.5395065343031087,{"$f":"V3999+V4017+V4035+V4053 + V4071","v":1.5181244991044545},1.4967424639058002,1.475360428707146,1.4539783935084918,1.4325963583098376,1.4112143231111833,1.3898322879125291,1.3684502527138749,1.3470682175152207,1.3256861823165664,1.3043041471179122,1.282922111919258,1.2615400767206038,{"$f":"AI3999+AI4017+AI4035+AI4053 + AI4071","v":1.2401580415219495},1.2187760063232953,1.1973939711246411,1.1760119359259869,1.1546299007273326,1.1332478655286784,1.1118658303300242,1.0904837951313699,1.0691017599327157,1.0477197247340615,1.0263376895354073,1.004955654336753,0.98357361913809871,{"$f":"AV3999+AV4017+AV4035+AV4053 + AV4071","v":0.96219158393944437},0.94080954874079004,0.9194275135421357,0.89804547834348136,0.87666344314482703,0.85528140794617269,{"$f":"BB3999+BB4017+BB4035+BB4053 + BB4071","v":0.83389937274751835},0.81251733754886402,0.79113530235020968,0.76975326715155534,0.74837123195290101,0.72698919675424667,0.70560716155559233,0.684225126356938,0.66284309115828366,0.64146105595962932,0.62007902076097499]
[{"$f":"ROW()","v":4090},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T4000+T4018+T4036+T4054 + T4072","v":0},0,{"$f":"V4000+V4018+V4036+V4054 + V4072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4000+AI4018+AI4036+AI4054 + AI4072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4000+AV4018+AV4036+AV4054 + AV4072","v":0},0,0,0,0,0,{"$f":"BB4000+BB4018+BB4036+BB4054 + BB4072","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4091},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T4001+T4019+T4037+T4055 + T4073","v":0},0,{"$f":"V4001+V4019+V4037+V4055 + V4073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4001+AI4019+AI4037+AI4055 + AI4073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4001+AV4019+AV4037+AV4055 + AV4073","v":0},0,0,0,0,0,{"$f":"BB4001+BB4019+BB4037+BB4055 + BB4073","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4092},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,37.218168420000012,36.552192767518527,35.932664076543638,35.313135385568749,34.693606694593861,34.074078003618972,33.454549312644083,{"$f":"T4002+T4020+T4038+T4056 + T4074","v":32.835020621669194},32.215491930694306,{"$f":"V4002+V4020+V4038+V4056 + V4074","v":31.595963239719417},30.976434548744528,30.356905857769636,29.737377166794744,29.117848475819855,28.498319784844966,27.878791093870074,27.259262402895182,26.639733711920293,26.020205020945404,25.400676329970512,24.78114763899562,24.161618948020731,{"$f":"AI4002+AI4020+AI4038+AI4056 + AI4074","v":23.542090257045842},22.92256156607095,22.303032875096058,21.683504184121169,21.06397549314628,20.444446802171388,19.824918111196496,19.205389420221607,18.585860729246715,17.966332038271823,17.346803347296934,16.727274656322045,16.107745965347153,{"$f":"AV4002+AV4020+AV4038+AV4056 + AV4074","v":15.488217274372262},14.868688583397372,14.249159892422481,13.629631201447591,13.0101025104727,12.39057381949781,{"$f":"BB4002+BB4020+BB4038+BB4056 + BB4074","v":11.771045128522919},11.151516437548029,10.531987746573138,9.9124590555982479,9.2929303646233574,8.6734016736484669,8.0538729826735764,7.4343442916986859,6.8148156007237954,6.1952869097489049,5.5757582187740145]
[{"$f":"ROW()","v":4093},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T4003+T4021+T4039+T4057 + T4075","v":0},0,{"$f":"V4003+V4021+V4039+V4057 + V4075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4003+AI4021+AI4039+AI4057 + AI4075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4003+AV4021+AV4039+AV4057 + AV4075","v":0},0,0,0,0,0,{"$f":"BB4003+BB4021+BB4039+BB4057 + BB4075","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4094},null,null,"Regulators",null,null,null,null,null,null,null,null,1.5611166500000002,1.5406236379730318,1.5011204677685952,1.4616172975641586,1.422114127359722,1.3826109571552854,1.3431077869508488,{"$f":"T4004+T4022+T4040+T4058 + T4076","v":1.3036046167464119},1.2641014465419751,{"$f":"V4004+V4022+V4040+V4058 + V4076","v":1.2245982763375385},1.1850951061331017,1.1455919359286648,1.1060887657242282,1.0665855955197916,1.0270824253153548,0.98757925511091804,0.94807608490648132,0.9085729147020446,0.86906974449760788,0.82956657429317116,0.79006340408873443,0.75056023388429771,{"$f":"AI4004+AI4022+AI4040+AI4058 + AI4076","v":0.71105706367986099},0.67155389347542427,0.63205072327098755,0.59254755306655083,0.5530443828621141,0.51354121265767738,0.47403804245324066,0.43453487224880394,0.39503170204436722,0.3555285318399305,0.31602536163549377,0.27652219143105705,0.23701902122662033,{"$f":"AV4004+AV4022+AV4040+AV4058 + AV4076","v":0.19751585102218361},0.15801268081774689,0.11850951061331017,7.9006340408873443E-2,3.9503170204436722E-2,0,{"$f":"BB4004+BB4022+BB4040+BB4058 + BB4076","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4095},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0.18305001999999998,0.18104141823057418,0.17639933058363638,0.17175724293669858,0.16711515528976079,0.16247306764282299,0.15783097999588519,{"$f":"T4005+T4023+T4041+T4059 + T4077","v":0.15318889234894739},0.14854680470200959,{"$f":"V4005+V4023+V4041+V4059 + V4077","v":0.1439047170550718},0.139262629408134,0.1346205417611962,0.1299784541142584,0.1253363664673206,0.12069427882038281,0.11605219117344501,0.11141010352650721,0.10676801587956941,0.10212592823263161,9.7483840585693815E-2,9.2841752938756017E-2,8.8199665291818219E-2,{"$f":"AI4005+AI4023+AI4041+AI4059 + AI4077","v":8.3557577644880421E-2},7.8915489997942623E-2,7.4273402351004825E-2,6.9631314704067027E-2,6.4989227057129229E-2,6.0347139410191424E-2,5.5705051763253619E-2,5.106296411631582E-2,4.6420876469378022E-2,4.1778788822440217E-2,3.7136701175502412E-2,3.2494613528564614E-2,2.7852525881626813E-2,{"$f":"AV4005+AV4023+AV4041+AV4059 + AV4077","v":2.3210438234689011E-2},1.856835058775121E-2,1.3926262940813408E-2,9.2841752938756066E-3,4.6420876469378033E-3,0,{"$f":"BB4005+BB4023+BB4041+BB4059 + BB4077","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4096},null,null,"Buildings",null,null,null,null,null,null,null,null,0.66477575,0.66175760628150593,0.64478946253069813,0.62782131877989034,0.61085317502908254,0.59388503127827474,0.57691688752746684,{"$f":"T4006+T4024+T4042+T4060 + T4078","v":0.55994874377665904},0.54298060002585125,{"$f":"V4006+V4024+V4042+V4060 + V4078","v":0.52601245627504345},0.50904431252423554,0.49207616877342769,0.47510802502261984,0.45813988127181199,0.44117173752100414,0.42420359377019629,0.40723545001938843,0.39026730626858058,0.37329916251777273,0.35633101876696488,0.33936287501615703,0.32239473126534918,{"$f":"AI4006+AI4024+AI4042+AI4060 + AI4078","v":0.30542658751454133},0.28845844376373347,0.27149030001292562,0.25452215626211777,0.23755401251130992,0.22058586876050207,0.20361772500969422,0.18664958125888637,0.16968143750807851,0.15271329375727066,0.13574515000646281,0.11877700625565496,0.10180886250484711,{"$f":"AV4006+AV4024+AV4042+AV4060 + AV4078","v":8.4840718754039257E-2},6.7872575003231406E-2,5.0904431252423554E-2,3.3936287501615703E-2,1.6968143750807851E-2,0,{"$f":"BB4006+BB4024+BB4042+BB4060 + BB4078","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4097},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,29.898298389999994,28.403982353538087,27.220483088807335,26.036983824076582,24.85348455934583,23.669985294615078,22.486486029884325,{"$f":"T4007+T4025+T4043+T4061 + T4079","v":21.30298676515357},20.119487500422817,{"$f":"V4007+V4025+V4043+V4061 + V4079","v":18.935988235692065},17.752488970961309,16.568989706230557,15.385490441499803,14.201991176769049,13.018491912038295,11.834992647307541,10.651493382576787,9.4679941178460325,8.2844948531152784,7.1009955883845244,5.9174963236537703,4.7339970589230163,{"$f":"AI4007+AI4025+AI4043+AI4061 + AI4079","v":3.5504977941922622},2.3669985294615081,1.1834992647307541,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4007+AV4025+AV4043+AV4061 + AV4079","v":0},0,0,0,0,0,{"$f":"BB4007+BB4025+BB4043+BB4061 + BB4079","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4098},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.64504057639557266,0.542340377449544,0.48208033551070578,0.42182029357186757,0.36156025163302935,0.30130020969419113,0.24104016775535292,{"$f":"T4008+T4026+T4044+T4062 + T4080","v":0.1807801258165147},0.12052008387767646,{"$f":"V4008+V4026+V4044+V4062 + V4080","v":6.026004193883823E-2},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4008+AI4026+AI4044+AI4062 + AI4080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4008+AV4026+AV4044+AV4062 + AV4080","v":0},0,0,0,0,0,{"$f":"BB4008+BB4026+BB4044+BB4062 + BB4080","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4099},null,null,"Vehicle",null,null,null,null,null,null,null,null,1.1677754864977801,0.82000810757743148,0.72889609562438351,0.63778408367133554,0.54667207171828758,0.45556005976523967,0.36444804781219176,{"$f":"T4009+T4027+T4045+T4063 + T4081","v":0.27333603585914379},0.18222402390609588,{"$f":"V4009+V4027+V4045+V4063 + V4081","v":9.1112011953047939E-2},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4009+AI4027+AI4045+AI4063 + AI4081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4009+AV4027+AV4045+AV4063 + AV4081","v":0},0,0,0,0,0,{"$f":"BB4009+BB4027+BB4045+BB4063 + BB4081","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4100},null,null,"Information Technology",null,null,null,null,null,null,null,null,7.3258309018537142,6.1417783738156535,4.6063337803617399,3.0708891869078263,1.5354445934539132,0,0,{"$f":"T4010+T4028+T4046+T4064 + T4082","v":0},0,{"$f":"V4010+V4028+V4046+V4064 + V4082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4010+AI4028+AI4046+AI4064 + AI4082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4010+AV4028+AV4046+AV4064 + AV4082","v":0},0,0,0,0,0,{"$f":"BB4010+BB4028+BB4046+BB4064 + BB4082","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4101},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0.73733144000000006,0.73733144000000006,0.65540572444444445,0.57348000888888895,0.49155429333333339,0.40962857777777784,0.32770286222222228,{"$f":"T4011+T4029+T4047+T4065 + T4083","v":0.24577714666666672},0.16385143111111117,{"$f":"V4011+V4029+V4047+V4065 + V4083","v":8.1925715555555584E-2},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4011+AI4029+AI4047+AI4065 + AI4083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4011+AV4029+AV4047+AV4065 + AV4083","v":0},0,0,0,0,0,{"$f":"BB4011+BB4029+BB4047+BB4065 + BB4083","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4102},null,null,"FRC",null,null,null,null,null,null,null,null,0,-0.16781140368161118,0,0,0,0,0,{"$f":"T4012+T4030+T4048+T4066 + T4084","v":0},0,{"$f":"V4012+V4030+V4048+V4066 + V4084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4012+AI4030+AI4048+AI4066 + AI4084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4012+AV4030+AV4048+AV4066 + AV4084","v":0},0,0,0,0,0,{"$f":"BB4012+BB4030+BB4048+BB4066 + BB4084","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4103},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T4013+T4031+T4049+T4067 + T4085","v":0},0,{"$f":"V4013+V4031+V4049+V4067 + V4085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4013+AI4031+AI4049+AI4067 + AI4085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4013+AV4031+AV4049+AV4067 + AV4085","v":0},0,0,0,0,0,{"$f":"BB4013+BB4031+BB4049+BB4067 + BB4085","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4104},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T4014+T4032+T4050+T4068 + T4086","v":0},0,{"$f":"V4014+V4032+V4050+V4068 + V4086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4014+AI4032+AI4050+AI4068 + AI4086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4014+AV4032+AV4050+AV4068 + AV4086","v":0},0,0,0,0,0,{"$f":"BB4014+BB4032+BB4050+BB4068 + BB4086","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4105},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4089:M4104)","v":81.128991614747079},77.102425459396457,73.615971107670191,69.961705352262371,66.30743959685455,62.653173841446723,60.534352679492791,{"$f":"SUM(T4089:T4104)","v":58.415531517538874},56.296710355584942,{"$f":"SUM(V4089:V4104)","v":54.177889193631032},52.059068031677114,50.173544639170629,48.288021246664151,46.402497854157659,44.516974461651188,42.631451069144703,40.745927676638217,38.860404284131747,36.974880891625261,35.089357499118776,33.203834106612298,31.318310714105813,{"$f":"SUM(AI4089:AI4104)","v":29.432787321599342},27.547263929092853,25.661740536586365,23.776217144079897,23.074193016304168,22.372168888528435,21.670144760752709,20.968120632976984,20.266096505201254,19.564072377425525,18.862048249649799,18.160024121874073,17.457999994098344,{"$f":"SUM(AV4089:AV4104)","v":16.755975866322622},16.053951738546889,15.351927610771163,14.649903482995439,13.947879355219708,13.245855227443982,{"$f":"SUM(BB4089:BB4104)","v":12.604944501270438},11.964033775096892,11.323123048923348,10.682212322749804,10.041301596576258,9.4003908704027133,8.759480144229169,8.1185694180556247,7.4776586918820787,6.8367479657085344,6.1958372395349892]
[{"$f":"\"2024 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2024 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":4108},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(O4108-O$15)*(O4108>P$15)","v":79},{"$f":"(P4108-P$15)*(P4108>Q$15)","v":78},{"$f":"(Q4108-Q$15)*(Q4108>R$15)","v":77},{"$f":"(R4108-R$15)*(R4108>S$15)","v":76},{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(T4108-T$15)*(T4108>U$15)","v":79},{"$f":"(U4108-U$15)*(U4108>V$15)","v":78},{"$f":"(V4108-V$15)*(V4108>W$15)","v":77},{"$f":"(W4108-W$15)*(W4108>X$15)","v":76},{"$f":"(X4108-X$15)*(X4108>Y$15)","v":75},{"$f":"(Y4108-Y$15)*(Y4108>Z$15)","v":74},{"$f":"(Z4108-Z$15)*(Z4108>AA$15)","v":73},{"$f":"(AA4108-AA$15)*(AA4108>AB$15)","v":72},{"$f":"(AB4108-AB$15)*(AB4108>AC$15)","v":71},{"$f":"(AC4108-AC$15)*(AC4108>AD$15)","v":70},{"$f":"(AD4108-AD$15)*(AD4108>AE$15)","v":69},{"$f":"(AE4108-AE$15)*(AE4108>AF$15)","v":68},{"$f":"(AF4108-AF$15)*(AF4108>AG$15)","v":67},{"$f":"(AG4108-AG$15)*(AG4108>AH$15)","v":66},{"$f":"(AH4108-AH$15)*(AH4108>AI$15)","v":65},{"$f":"(AI4108-AI$15)*(AI4108>AJ$15)","v":64},{"$f":"(AJ4108-AJ$15)*(AJ4108>AK$15)","v":63},{"$f":"(AK4108-AK$15)*(AK4108>AL$15)","v":62},{"$f":"(AL4108-AL$15)*(AL4108>AM$15)","v":61},{"$f":"(AM4108-AM$15)*(AM4108>AN$15)","v":60},{"$f":"(AN4108-AN$15)*(AN4108>AO$15)","v":59},{"$f":"(AO4108-AO$15)*(AO4108>AP$15)","v":58},{"$f":"(AP4108-AP$15)*(AP4108>AQ$15)","v":57},{"$f":"(AQ4108-AQ$15)*(AQ4108>AR$15)","v":56},{"$f":"(AR4108-AR$15)*(AR4108>AS$15)","v":55},{"$f":"(AS4108-AS$15)*(AS4108>AT$15)","v":54},{"$f":"(AT4108-AT$15)*(AT4108>AU$15)","v":53},{"$f":"(AU4108-AU$15)*(AU4108>AV$15)","v":52},{"$f":"(AV4108-AV$15)*(AV4108>AW$15)","v":51},{"$f":"(AW4108-AW$15)*(AW4108>AX$15)","v":50},{"$f":"(AX4108-AX$15)*(AX4108>AY$15)","v":49},{"$f":"(AY4108-AY$15)*(AY4108>AZ$15)","v":48},{"$f":"(AZ4108-AZ$15)*(AZ4108>BA$15)","v":47},{"$f":"(BA4108-BA$15)*(BA4108>BB$15)","v":46},{"$f":"(BB4108-BB$15)*(BB4108>BC$15)","v":45},{"$f":"(BC4108-BC$15)*(BC4108>BD$15)","v":44},{"$f":"(BD4108-BD$15)*(BD4108>BE$15)","v":43},{"$f":"(BE4108-BE$15)*(BE4108>BF$15)","v":42},{"$f":"(BF4108-BF$15)*(BF4108>BG$15)","v":41},{"$f":"(BG4108-BG$15)*(BG4108>BH$15)","v":40},{"$f":"(BH4108-BH$15)*(BH4108>BI$15)","v":39},{"$f":"(BI4108-BI$15)*(BI4108>BJ$15)","v":38},{"$f":"(BJ4108-BJ$15)*(BJ4108>BK$15)","v":37},{"$f":"(BK4108-BK$15)*(BK4108>BL$15)","v":36}]
[{"$f":"ROW()","v":4109},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$67","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$67","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4110},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4111},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4112},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4113},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$71","v":40},39,38,37,36,{"$f":"'PTRM expenditure'!$AJ$71","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4114},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4115},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4116},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4117},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4118},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$76","v":10},9,8,7,6,{"$f":"'PTRM expenditure'!$AJ$76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4119},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$77","v":5},4,3,2,1,{"$f":"'PTRM expenditure'!$AJ$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4120},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4121},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$79","v":5},4,3,2,1,{"$f":"'PTRM expenditure'!$AJ$79","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4122},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4123},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115]
[{"$f":"ROW()","v":4124}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4126},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N4216","v":3.0762014285714674},{"$f":"O4216","v":3.0377489107143241},{"$f":"P4216","v":2.9992963928571807},{"$f":"Q4216","v":2.9608438750000374},{"$f":"R4216","v":2.9223913571428941},{"$f":"S4216","v":2.8839388392857508},{"$f":"T4216","v":2.847889603794679},{"$f":"U4216","v":2.8118403683036073},{"$f":"V4216","v":2.7757911328125355},{"$f":"W4216","v":2.7397418973214638},{"$f":"X4216","v":2.703692661830392},{"$f":"Y4216","v":2.6676434263393203},{"$f":"Z4216","v":2.6315941908482485},{"$f":"AA4216","v":2.5955449553571768},{"$f":"AB4216","v":2.559495719866105},{"$f":"AC4216","v":2.5234464843750333},{"$f":"AD4216","v":2.4873972488839615},{"$f":"AE4216","v":2.4513480133928898},{"$f":"AF4216","v":2.415298777901818},{"$f":"AG4216","v":2.3792495424107463},{"$f":"AH4216","v":2.3432003069196745},{"$f":"AI4216","v":2.3071510714286028},{"$f":"AJ4216","v":2.271101835937531},{"$f":"AK4216","v":2.2350526004464593},{"$f":"AL4216","v":2.1990033649553875},{"$f":"AM4216","v":2.1629541294643158},{"$f":"AN4216","v":2.126904893973244},{"$f":"AO4216","v":2.0908556584821723},{"$f":"AP4216","v":2.0548064229911005},{"$f":"AQ4216","v":2.0187571875000287},{"$f":"AR4216","v":1.9827079520089568},{"$f":"AS4216","v":1.9466587165178848},{"$f":"AT4216","v":1.9106094810268128},{"$f":"AU4216","v":1.8745602455357409},{"$f":"AV4216","v":1.8385110100446689},{"$f":"AW4216","v":1.8024617745535969},{"$f":"AX4216","v":1.7664125390625249},{"$f":"AY4216","v":1.730363303571453},{"$f":"AZ4216","v":1.694314068080381},{"$f":"BA4216","v":1.658264832589309},{"$f":"BB4216","v":1.622215597098237},{"$f":"BC4216","v":1.5861663616071651},{"$f":"BD4216","v":1.5501171261160931},{"$f":"BE4216","v":1.5140678906250211},{"$f":"BF4216","v":1.4780186551339491},{"$f":"BG4216","v":1.4419694196428772},{"$f":"BH4216","v":1.4059201841518052},{"$f":"BI4216","v":1.3698709486607332},{"$f":"BJ4216","v":1.3338217131696612},{"$f":"BK4216","v":1.2977724776785893}]
[{"$f":"ROW()","v":4127},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4128},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4129},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,35.958148826060906,35.35884634562656,34.759543865192214,34.160241384757867,33.560938904323521,32.961636423889175,32.412275816824355,31.862915209759535,31.313554602694715,30.764193995629896,30.214833388565076,29.665472781500256,29.116112174435436,28.566751567370616,28.017390960305796,27.468030353240977,26.918669746176157,26.369309139111337,25.819948532046517,25.270587924981697,24.721227317916878,24.171866710852058,23.622506103787238,23.073145496722418,22.523784889657598,21.974424282592778,21.425063675527959,20.875703068463139,20.326342461398319,19.776981854333499,19.227621247268679,18.67826064020386,18.12890003313904,17.57953942607422,17.0301788190094,16.48081821194458,15.93145760487976,15.382096997814941,14.832736390750121,14.283375783685301,13.734015176620481,13.184654569555661,12.635293962490842,12.085933355426022,11.536572748361202,10.987212141296382,10.437851534231562,9.8884909271667425,9.3391303201019227,8.7897697130371029]
[{"$f":"ROW()","v":4130},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4131},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,2.0373124830317435,1.9863796709559498,1.9354468588801561,1.8845140468043626,1.8335812347285692,1.7826484226527755,1.7380822120864561,1.6935160015201367,1.6489497909538173,1.604383580387498,1.5598173698211786,1.5152511592548592,1.4706849486885398,1.4261187381222205,1.3815525275559011,1.3369863169895817,1.2924201064232623,1.247853895856943,1.2032876852906236,1.1587214747243042,1.1141552641579848,1.0695890535916655,1.0250228430253461,0.9804566324590267,0.93589042189270732,0.89132421132638795,0.84675800076006857,0.8021917901937492,0.75762557962742982,0.71305936906111045,0.66849315849479107,0.6239269479284717,0.57936073736215232,0.53479452679583295,0.49022831622951352,0.44566210566319409,0.40109589509687466,0.35652968453055522,0.31196347396423585,0.26739726339791642,0.22283105283159702,0.17826484226527761,0.13369863169895821,8.9132421132638806E-2,4.4566210566319403E-2,0,0,0,0,0]
[{"$f":"ROW()","v":4132},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0.187287454848,0.1826052684768,0.17792308210560001,0.17324089573440002,0.16855870936320003,0.16387652299200003,0.15977960991720003,0.15568269684240002,0.15158578376760001,0.14748887069280001,0.143391957618,0.13929504454319999,0.13519813146839998,0.13110121839359998,0.12700430531879997,0.12290739224399998,0.11881047916919998,0.11471356609439999,0.1106166530196,0.10651973994479999,0.10242282687,9.8325913795200004E-2,9.4229000720399997E-2,9.013208764559999E-2,8.6035174570799997E-2,8.1938261496000003E-2,7.7841348421199996E-2,7.3744435346399989E-2,6.9647522271599996E-2,6.5550609196800003E-2,6.1453696122000002E-2,5.7356783047200002E-2,5.3259869972400002E-2,4.9162956897600002E-2,4.5066043822800002E-2,4.0969130748000002E-2,3.6872217673200001E-2,3.2775304598400001E-2,2.8678391523600001E-2,2.4581478448800001E-2,2.0484565374000001E-2,1.6387652299200001E-2,1.22907392244E-2,8.1938261496000003E-3,4.0969130748000002E-3,0,0,0,0,0]
[{"$f":"ROW()","v":4133},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0.5624219655037872,0.54836141636619251,0.53430086722859782,0.52024031809100313,0.50617976895340844,0.49211921981581375,0.47981623932041839,0.46751325882502304,0.45521027832962768,0.44290729783423233,0.43060431733883697,0.41830133684344162,0.40599835634804626,0.39369537585265091,0.38139239535725555,0.3690894148618602,0.35678643436646484,0.34448345387106949,0.33218047337567413,0.31987749288027878,0.30757451238488343,0.29527153188948807,0.28296855139409272,0.27066557089869736,0.25836259040330201,0.24605960990790668,0.23375662941251135,0.22145364891711602,0.2091506684217207,0.19684768792632537,0.18454470743093004,0.17224172693553472,0.15993874644013939,0.14763576594474406,0.13533278544934874,0.12302980495395339,0.11072682445855805,9.8423843963162713E-2,8.6120863467767372E-2,7.3817882972372031E-2,6.1514902476976691E-2,4.921192198158135E-2,3.6908941486186009E-2,2.4605960990790675E-2,1.2302980495395337E-2,0,0,0,0,0]
[{"$f":"ROW()","v":4134},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,27.575927153172255,26.472890067045366,25.369852980918477,24.266815894791588,23.163778808664699,22.060741722537809,21.178312053636297,20.295882384734785,19.413452715833273,18.531023046931761,17.648593378030249,16.766163709128737,15.883734040227225,15.001304371325713,14.118874702424201,13.236445033522688,12.354015364621176,11.471585695719664,10.589156026818152,9.7067263579166401,8.824296689015128,7.941867020113615,7.059437351212102,6.1770076823105891,5.2945780134090761,4.4121483445075631,3.5297186756060506,2.647289006704538,1.7648593378030255,0.88242966890151275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4135},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,1.2712405507978377,1.1441164957180538,1.01699244063827,0.88986838555848624,0.76274433047870249,0.63562027539891874,0.57205824785902681,0.50849622031913499,0.44493419277924312,0.38137216523935125,0.31781013769945937,0.2542481101595675,0.19068608261967562,0.12712405507978375,6.3562027539891874E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4136},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,3.1898981269581785,2.8709083142623606,2.5519185015665427,2.2329286888707247,1.9139388761749068,1.594949063479089,1.4354541571311801,1.2759592507832711,1.1164643444353621,0.95696943808745327,0.79747453173954441,0.63797962539163555,0.47848471904372669,0.31898981269581783,0.15949490634790892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4137},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,6.1355399021895431,4.9084319217516343,3.6813239413137255,2.4542159608758167,1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4138},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0.54289287932657337,0.48860359139391601,0.43431430346125866,0.38002501552860135,0.32573572759594399,0.27144643966328663,0.24430179569695798,0.21715715173062933,0.19001250776430068,0.162867863797972,0.13572321983164332,0.10857857586531465,8.1433931898985984E-2,5.4289287932657318E-2,2.7144643966328659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4139},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4140},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4141},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4142},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4126:O4141)","v":80.536870770460297},{"$f":"SUM(P4126:P4141)","v":76.998892002311152},{"$f":"SUM(Q4126:Q4141)","v":73.460913234162035},{"$f":"SUM(R4126:R4141)","v":69.92293446601289},{"$f":"SUM(S4126:S4141)","v":66.384955697863745},{"$f":"SUM(T4126:T4141)","v":62.846976929714621},{"$f":"SUM(U4126:U4141)","v":61.067969736266569},59.288962542818531,57.509955349370479,55.730948155922427,53.951940962474389,52.172933769026336,50.393926575578284,48.614919382130239,46.835912188682194,45.056904995234135,43.528099379640224,41.9992937640463,40.47048814845239,{"$f":"SUM(AH4126:AH4141)","v":38.941682532858465},37.412876917264548,35.88407130167063,34.355265686076713,32.826460070482788,31.297654454888871,29.768848839294954,28.240043223701033,26.711237608107112,25.182431992513195,23.653626376919277,22.12482076132536,21.478444814632951,20.832068867940546,{"$f":"SUM(AV4126:AV4141)","v":20.185692921248137},19.539316974555732,18.892941027863323,18.246565081170921,17.600189134478509,16.953813187786103,{"$f":"SUM(BB4126:BB4141)","v":16.307437241093695},15.661061294401291,15.014685347708886,14.368309401016479,13.721933454324073,13.075557507631666,12.429181560939259,11.843771718383367,11.258361875827475,10.672952033271583,10.087542190715691]
["Capex"]
[{"$f":"ROW()","v":4144},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$641","v":3.0762014285714674}]
[{"$f":"ROW()","v":4145},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$642","v":0}]
[{"$f":"ROW()","v":4146},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$643","v":0}]
[{"$f":"ROW()","v":4147},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$644","v":35.958148826060906}]
[{"$f":"ROW()","v":4148},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$645","v":0}]
[{"$f":"ROW()","v":4149},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N$646","v":2.0373124830317435}]
[{"$f":"ROW()","v":4150},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$647","v":0.187287454848}]
[{"$f":"ROW()","v":4151},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$648","v":0.5624219655037872}]
[{"$f":"ROW()","v":4152},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$649","v":27.575927153172255}]
[{"$f":"ROW()","v":4153},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$650","v":1.2712405507978377}]
[{"$f":"ROW()","v":4154},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$651","v":3.1898981269581785}]
[{"$f":"ROW()","v":4155},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$652","v":6.1355399021895431}]
[{"$f":"ROW()","v":4156},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$653","v":0.54289287932657337}]
[{"$f":"ROW()","v":4157},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$654","v":0}]
[{"$f":"ROW()","v":4158},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$655","v":0}]
[{"$f":"ROW()","v":4159},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$656","v":0}]
[{"$f":"ROW()","v":4160},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4144:N4159)","v":80.536870770460297}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4162},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$659","v":0}]
[{"$f":"ROW()","v":4163},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$660","v":0}]
[{"$f":"ROW()","v":4164},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$661","v":0}]
[{"$f":"ROW()","v":4165},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$662","v":0}]
[{"$f":"ROW()","v":4166},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$663","v":0}]
[{"$f":"ROW()","v":4167},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N$664","v":0}]
[{"$f":"ROW()","v":4168},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$665","v":0}]
[{"$f":"ROW()","v":4169},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$666","v":0}]
[{"$f":"ROW()","v":4170},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$667","v":0}]
[{"$f":"ROW()","v":4171},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$668","v":0}]
[{"$f":"ROW()","v":4172},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$669","v":0}]
[{"$f":"ROW()","v":4173},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$670","v":0}]
[{"$f":"ROW()","v":4174},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$671","v":0}]
[{"$f":"ROW()","v":4175},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$672","v":0}]
[{"$f":"ROW()","v":4176},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$673","v":0}]
[{"$f":"ROW()","v":4177},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$674","v":0}]
[{"$f":"ROW()","v":4178},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J4162:J4177)","v":0},0,0,0,0,{"$f":"SUM(O4162:O4177)","v":0},0,0,0,null,{"$f":"SUM(T4162:T4177)","v":0},0,{"$f":"SUM(V4162:V4177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI4162:AI4177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV4162:AV4177)","v":0},0,0,0,0,0,{"$f":"SUM(BB4162:BB4177)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4180},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4180=\"Land\",0,IF(O4126<0,O4126,IF(O4108<1,O4126,MAX(MIN(IF(O4108>0,((O4126-SUM($N4198:N4198))/O4108)*O$15,0),O4126*O$15),0))))*$K$6","v":-3.8452517857143341E-2},{"$f":"-IF($D4180=\"Land\",0,IF(P4126<0,P4126,IF(P4108<1,P4126,MAX(MIN(IF(P4108>0,((P4126-SUM($N4198:O4198))/P4108)*P$15,0),P4126*P$15),0))))*$K$6","v":-3.8452517857143341E-2},{"$f":"-IF($D4180=\"Land\",0,IF(Q4126<0,Q4126,IF(Q4108<1,Q4126,MAX(MIN(IF(Q4108>0,((Q4126-SUM($N4198:P4198))/Q4108)*Q$15,0),Q4126*Q$15),0))))*$K$6","v":-3.8452517857143341E-2},{"$f":"-IF($D4180=\"Land\",0,IF(R4126<0,R4126,IF(R4108<1,R4126,MAX(MIN(IF(R4108>0,((R4126-SUM($N4198:Q4198))/R4108)*R$15,0),R4126*R$15),0))))*$K$6","v":-3.8452517857143341E-2},{"$f":"-IF($D4180=\"Land\",0,IF(S4126<0,S4126,IF(S4108<1,S4126,MAX(MIN(IF(S4108>0,((S4126-SUM($N4198:R4198))/S4108)*S$15,0),S4126*S$15),0))))*$K$6","v":-3.8452517857143341E-2},{"$f":"-IF($D4180=\"Land\",0,IF(T4126<0,T4126,IF(T4108<1,T4126,MAX(MIN(IF(T4108>0,((T4126-SUM($N4198:S4198))/T4108)*T$15,0),T4126*T$15),0))))*$K$6","v":-3.6049235491071883E-2},{"$f":"-IF($D4180=\"Land\",0,IF(U4126<0,U4126,IF(U4108<1,U4126,MAX(MIN(IF(U4108>0,((U4126-SUM($N4198:T4198))/U4108)*U$15,0),U4126*U$15),0))))*$K$6","v":-3.6049235491071883E-2},{"$f":"-IF($D4180=\"Land\",0,IF(V4126<0,V4126,IF(V4108<1,V4126,MAX(MIN(IF(V4108>0,((V4126-SUM($N4198:U4198))/V4108)*V$15,0),V4126*V$15),0))))*$K$6","v":-3.604923549107189E-2},{"$f":"-IF($D4180=\"Land\",0,IF(W4126<0,W4126,IF(W4108<1,W4126,MAX(MIN(IF(W4108>0,((W4126-SUM($N4198:V4198))/W4108)*W$15,0),W4126*W$15),0))))*$K$6","v":-3.604923549107189E-2},{"$f":"-IF($D4180=\"Land\",0,IF(X4126<0,X4126,IF(X4108<1,X4126,MAX(MIN(IF(X4108>0,((X4126-SUM($N4198:W4198))/X4108)*X$15,0),X4126*X$15),0))))*$K$6","v":-3.604923549107189E-2},{"$f":"-IF($D4180=\"Land\",0,IF(Y4126<0,Y4126,IF(Y4108<1,Y4126,MAX(MIN(IF(Y4108>0,((Y4126-SUM($N4198:X4198))/Y4108)*Y$15,0),Y4126*Y$15),0))))*$K$6","v":-3.604923549107189E-2},{"$f":"-IF($D4180=\"Land\",0,IF(Z4126<0,Z4126,IF(Z4108<1,Z4126,MAX(MIN(IF(Z4108>0,((Z4126-SUM($N4198:Y4198))/Z4108)*Z$15,0),Z4126*Z$15),0))))*$K$6","v":-3.6049235491071897E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AA4126<0,AA4126,IF(AA4108<1,AA4126,MAX(MIN(IF(AA4108>0,((AA4126-SUM($N4198:Z4198))/AA4108)*AA$15,0),AA4126*AA$15),0))))*$K$6","v":-3.6049235491071897E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AB4126<0,AB4126,IF(AB4108<1,AB4126,MAX(MIN(IF(AB4108>0,((AB4126-SUM($N4198:AA4198))/AB4108)*AB$15,0),AB4126*AB$15),0))))*$K$6","v":-3.6049235491071897E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AC4126<0,AC4126,IF(AC4108<1,AC4126,MAX(MIN(IF(AC4108>0,((AC4126-SUM($N4198:AB4198))/AC4108)*AC$15,0),AC4126*AC$15),0))))*$K$6","v":-3.6049235491071904E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AD4126<0,AD4126,IF(AD4108<1,AD4126,MAX(MIN(IF(AD4108>0,((AD4126-SUM($N4198:AC4198))/AD4108)*AD$15,0),AD4126*AD$15),0))))*$K$6","v":-3.6049235491071904E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AE4126<0,AE4126,IF(AE4108<1,AE4126,MAX(MIN(IF(AE4108>0,((AE4126-SUM($N4198:AD4198))/AE4108)*AE$15,0),AE4126*AE$15),0))))*$K$6","v":-3.6049235491071904E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AF4126<0,AF4126,IF(AF4108<1,AF4126,MAX(MIN(IF(AF4108>0,((AF4126-SUM($N4198:AE4198))/AF4108)*AF$15,0),AF4126*AF$15),0))))*$K$6","v":-3.6049235491071911E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AG4126<0,AG4126,IF(AG4108<1,AG4126,MAX(MIN(IF(AG4108>0,((AG4126-SUM($N4198:AF4198))/AG4108)*AG$15,0),AG4126*AG$15),0))))*$K$6","v":-3.6049235491071911E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AH4126<0,AH4126,IF(AH4108<1,AH4126,MAX(MIN(IF(AH4108>0,((AH4126-SUM($N4198:AG4198))/AH4108)*AH$15,0),AH4126*AH$15),0))))*$K$6","v":-3.6049235491071911E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AI4126<0,AI4126,IF(AI4108<1,AI4126,MAX(MIN(IF(AI4108>0,((AI4126-SUM($N4198:AH4198))/AI4108)*AI$15,0),AI4126*AI$15),0))))*$K$6","v":-3.6049235491071918E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AJ4126<0,AJ4126,IF(AJ4108<1,AJ4126,MAX(MIN(IF(AJ4108>0,((AJ4126-SUM($N4198:AI4198))/AJ4108)*AJ$15,0),AJ4126*AJ$15),0))))*$K$6","v":-3.6049235491071918E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AK4126<0,AK4126,IF(AK4108<1,AK4126,MAX(MIN(IF(AK4108>0,((AK4126-SUM($N4198:AJ4198))/AK4108)*AK$15,0),AK4126*AK$15),0))))*$K$6","v":-3.6049235491071918E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AL4126<0,AL4126,IF(AL4108<1,AL4126,MAX(MIN(IF(AL4108>0,((AL4126-SUM($N4198:AK4198))/AL4108)*AL$15,0),AL4126*AL$15),0))))*$K$6","v":-3.6049235491071925E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AM4126<0,AM4126,IF(AM4108<1,AM4126,MAX(MIN(IF(AM4108>0,((AM4126-SUM($N4198:AL4198))/AM4108)*AM$15,0),AM4126*AM$15),0))))*$K$6","v":-3.6049235491071925E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AN4126<0,AN4126,IF(AN4108<1,AN4126,MAX(MIN(IF(AN4108>0,((AN4126-SUM($N4198:AM4198))/AN4108)*AN$15,0),AN4126*AN$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AO4126<0,AO4126,IF(AO4108<1,AO4126,MAX(MIN(IF(AO4108>0,((AO4126-SUM($N4198:AN4198))/AO4108)*AO$15,0),AO4126*AO$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AP4126<0,AP4126,IF(AP4108<1,AP4126,MAX(MIN(IF(AP4108>0,((AP4126-SUM($N4198:AO4198))/AP4108)*AP$15,0),AP4126*AP$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AQ4126<0,AQ4126,IF(AQ4108<1,AQ4126,MAX(MIN(IF(AQ4108>0,((AQ4126-SUM($N4198:AP4198))/AQ4108)*AQ$15,0),AQ4126*AQ$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AR4126<0,AR4126,IF(AR4108<1,AR4126,MAX(MIN(IF(AR4108>0,((AR4126-SUM($N4198:AQ4198))/AR4108)*AR$15,0),AR4126*AR$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AS4126<0,AS4126,IF(AS4108<1,AS4126,MAX(MIN(IF(AS4108>0,((AS4126-SUM($N4198:AR4198))/AS4108)*AS$15,0),AS4126*AS$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AT4126<0,AT4126,IF(AT4108<1,AT4126,MAX(MIN(IF(AT4108>0,((AT4126-SUM($N4198:AS4198))/AT4108)*AT$15,0),AT4126*AT$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AU4126<0,AU4126,IF(AU4108<1,AU4126,MAX(MIN(IF(AU4108>0,((AU4126-SUM($N4198:AT4198))/AU4108)*AU$15,0),AU4126*AU$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AV4126<0,AV4126,IF(AV4108<1,AV4126,MAX(MIN(IF(AV4108>0,((AV4126-SUM($N4198:AU4198))/AV4108)*AV$15,0),AV4126*AV$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AW4126<0,AW4126,IF(AW4108<1,AW4126,MAX(MIN(IF(AW4108>0,((AW4126-SUM($N4198:AV4198))/AW4108)*AW$15,0),AW4126*AW$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AX4126<0,AX4126,IF(AX4108<1,AX4126,MAX(MIN(IF(AX4108>0,((AX4126-SUM($N4198:AW4198))/AX4108)*AX$15,0),AX4126*AX$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AY4126<0,AY4126,IF(AY4108<1,AY4126,MAX(MIN(IF(AY4108>0,((AY4126-SUM($N4198:AX4198))/AY4108)*AY$15,0),AY4126*AY$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(AZ4126<0,AZ4126,IF(AZ4108<1,AZ4126,MAX(MIN(IF(AZ4108>0,((AZ4126-SUM($N4198:AY4198))/AZ4108)*AZ$15,0),AZ4126*AZ$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BA4126<0,BA4126,IF(BA4108<1,BA4126,MAX(MIN(IF(BA4108>0,((BA4126-SUM($N4198:AZ4198))/BA4108)*BA$15,0),BA4126*BA$15),0))))*$K$6","v":-3.6049235491071939E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BB4126<0,BB4126,IF(BB4108<1,BB4126,MAX(MIN(IF(BB4108>0,((BB4126-SUM($N4198:BA4198))/BB4108)*BB$15,0),BB4126*BB$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BC4126<0,BC4126,IF(BC4108<1,BC4126,MAX(MIN(IF(BC4108>0,((BC4126-SUM($N4198:BB4198))/BC4108)*BC$15,0),BC4126*BC$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BD4126<0,BD4126,IF(BD4108<1,BD4126,MAX(MIN(IF(BD4108>0,((BD4126-SUM($N4198:BC4198))/BD4108)*BD$15,0),BD4126*BD$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BE4126<0,BE4126,IF(BE4108<1,BE4126,MAX(MIN(IF(BE4108>0,((BE4126-SUM($N4198:BD4198))/BE4108)*BE$15,0),BE4126*BE$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BF4126<0,BF4126,IF(BF4108<1,BF4126,MAX(MIN(IF(BF4108>0,((BF4126-SUM($N4198:BE4198))/BF4108)*BF$15,0),BF4126*BF$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BG4126<0,BG4126,IF(BG4108<1,BG4126,MAX(MIN(IF(BG4108>0,((BG4126-SUM($N4198:BF4198))/BG4108)*BG$15,0),BG4126*BG$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BH4126<0,BH4126,IF(BH4108<1,BH4126,MAX(MIN(IF(BH4108>0,((BH4126-SUM($N4198:BG4198))/BH4108)*BH$15,0),BH4126*BH$15),0))))*$K$6","v":-3.6049235491071932E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BI4126<0,BI4126,IF(BI4108<1,BI4126,MAX(MIN(IF(BI4108>0,((BI4126-SUM($N4198:BH4198))/BI4108)*BI$15,0),BI4126*BI$15),0))))*$K$6","v":-3.6049235491071925E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BJ4126<0,BJ4126,IF(BJ4108<1,BJ4126,MAX(MIN(IF(BJ4108>0,((BJ4126-SUM($N4198:BI4198))/BJ4108)*BJ$15,0),BJ4126*BJ$15),0))))*$K$6","v":-3.6049235491071925E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BK4126<0,BK4126,IF(BK4108<1,BK4126,MAX(MIN(IF(BK4108>0,((BK4126-SUM($N4198:BJ4198))/BK4108)*BK$15,0),BK4126*BK$15),0))))*$K$6","v":-3.6049235491071925E-2},{"$f":"-IF($D4180=\"Land\",0,IF(BL4126<0,BL4126,IF(BL4108<1,BL4126,MAX(MIN(IF(BL4108>0,((BL4126-SUM($N4198:BK4198))/BL4108)*BL$15,0),BL4126*BL$15),0))))*$K$6","v":-3.6049235491071925E-2}]
[{"$f":"ROW()","v":4181},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4181=\"Land\",0,IF(O4127<0,O4127,IF(O4109<1,O4127,MAX(MIN(IF(O4109>0,((O4127-SUM($N4199:N4199))/O4109)*O$15,0),O4127*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(P4127<0,P4127,IF(P4109<1,P4127,MAX(MIN(IF(P4109>0,((P4127-SUM($N4199:O4199))/P4109)*P$15,0),P4127*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(Q4127<0,Q4127,IF(Q4109<1,Q4127,MAX(MIN(IF(Q4109>0,((Q4127-SUM($N4199:P4199))/Q4109)*Q$15,0),Q4127*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(R4127<0,R4127,IF(R4109<1,R4127,MAX(MIN(IF(R4109>0,((R4127-SUM($N4199:Q4199))/R4109)*R$15,0),R4127*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(S4127<0,S4127,IF(S4109<1,S4127,MAX(MIN(IF(S4109>0,((S4127-SUM($N4199:R4199))/S4109)*S$15,0),S4127*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(T4127<0,T4127,IF(T4109<1,T4127,MAX(MIN(IF(T4109>0,((T4127-SUM($N4199:S4199))/T4109)*T$15,0),T4127*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(U4127<0,U4127,IF(U4109<1,U4127,MAX(MIN(IF(U4109>0,((U4127-SUM($N4199:T4199))/U4109)*U$15,0),U4127*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(V4127<0,V4127,IF(V4109<1,V4127,MAX(MIN(IF(V4109>0,((V4127-SUM($N4199:U4199))/V4109)*V$15,0),V4127*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(W4127<0,W4127,IF(W4109<1,W4127,MAX(MIN(IF(W4109>0,((W4127-SUM($N4199:V4199))/W4109)*W$15,0),W4127*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(X4127<0,X4127,IF(X4109<1,X4127,MAX(MIN(IF(X4109>0,((X4127-SUM($N4199:W4199))/X4109)*X$15,0),X4127*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(Y4127<0,Y4127,IF(Y4109<1,Y4127,MAX(MIN(IF(Y4109>0,((Y4127-SUM($N4199:X4199))/Y4109)*Y$15,0),Y4127*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(Z4127<0,Z4127,IF(Z4109<1,Z4127,MAX(MIN(IF(Z4109>0,((Z4127-SUM($N4199:Y4199))/Z4109)*Z$15,0),Z4127*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AA4127<0,AA4127,IF(AA4109<1,AA4127,MAX(MIN(IF(AA4109>0,((AA4127-SUM($N4199:Z4199))/AA4109)*AA$15,0),AA4127*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AB4127<0,AB4127,IF(AB4109<1,AB4127,MAX(MIN(IF(AB4109>0,((AB4127-SUM($N4199:AA4199))/AB4109)*AB$15,0),AB4127*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AC4127<0,AC4127,IF(AC4109<1,AC4127,MAX(MIN(IF(AC4109>0,((AC4127-SUM($N4199:AB4199))/AC4109)*AC$15,0),AC4127*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AD4127<0,AD4127,IF(AD4109<1,AD4127,MAX(MIN(IF(AD4109>0,((AD4127-SUM($N4199:AC4199))/AD4109)*AD$15,0),AD4127*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AE4127<0,AE4127,IF(AE4109<1,AE4127,MAX(MIN(IF(AE4109>0,((AE4127-SUM($N4199:AD4199))/AE4109)*AE$15,0),AE4127*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AF4127<0,AF4127,IF(AF4109<1,AF4127,MAX(MIN(IF(AF4109>0,((AF4127-SUM($N4199:AE4199))/AF4109)*AF$15,0),AF4127*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AG4127<0,AG4127,IF(AG4109<1,AG4127,MAX(MIN(IF(AG4109>0,((AG4127-SUM($N4199:AF4199))/AG4109)*AG$15,0),AG4127*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AH4127<0,AH4127,IF(AH4109<1,AH4127,MAX(MIN(IF(AH4109>0,((AH4127-SUM($N4199:AG4199))/AH4109)*AH$15,0),AH4127*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AI4127<0,AI4127,IF(AI4109<1,AI4127,MAX(MIN(IF(AI4109>0,((AI4127-SUM($N4199:AH4199))/AI4109)*AI$15,0),AI4127*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AJ4127<0,AJ4127,IF(AJ4109<1,AJ4127,MAX(MIN(IF(AJ4109>0,((AJ4127-SUM($N4199:AI4199))/AJ4109)*AJ$15,0),AJ4127*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AK4127<0,AK4127,IF(AK4109<1,AK4127,MAX(MIN(IF(AK4109>0,((AK4127-SUM($N4199:AJ4199))/AK4109)*AK$15,0),AK4127*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AL4127<0,AL4127,IF(AL4109<1,AL4127,MAX(MIN(IF(AL4109>0,((AL4127-SUM($N4199:AK4199))/AL4109)*AL$15,0),AL4127*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AM4127<0,AM4127,IF(AM4109<1,AM4127,MAX(MIN(IF(AM4109>0,((AM4127-SUM($N4199:AL4199))/AM4109)*AM$15,0),AM4127*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AN4127<0,AN4127,IF(AN4109<1,AN4127,MAX(MIN(IF(AN4109>0,((AN4127-SUM($N4199:AM4199))/AN4109)*AN$15,0),AN4127*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AO4127<0,AO4127,IF(AO4109<1,AO4127,MAX(MIN(IF(AO4109>0,((AO4127-SUM($N4199:AN4199))/AO4109)*AO$15,0),AO4127*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AP4127<0,AP4127,IF(AP4109<1,AP4127,MAX(MIN(IF(AP4109>0,((AP4127-SUM($N4199:AO4199))/AP4109)*AP$15,0),AP4127*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AQ4127<0,AQ4127,IF(AQ4109<1,AQ4127,MAX(MIN(IF(AQ4109>0,((AQ4127-SUM($N4199:AP4199))/AQ4109)*AQ$15,0),AQ4127*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AR4127<0,AR4127,IF(AR4109<1,AR4127,MAX(MIN(IF(AR4109>0,((AR4127-SUM($N4199:AQ4199))/AR4109)*AR$15,0),AR4127*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AS4127<0,AS4127,IF(AS4109<1,AS4127,MAX(MIN(IF(AS4109>0,((AS4127-SUM($N4199:AR4199))/AS4109)*AS$15,0),AS4127*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AT4127<0,AT4127,IF(AT4109<1,AT4127,MAX(MIN(IF(AT4109>0,((AT4127-SUM($N4199:AS4199))/AT4109)*AT$15,0),AT4127*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AU4127<0,AU4127,IF(AU4109<1,AU4127,MAX(MIN(IF(AU4109>0,((AU4127-SUM($N4199:AT4199))/AU4109)*AU$15,0),AU4127*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AV4127<0,AV4127,IF(AV4109<1,AV4127,MAX(MIN(IF(AV4109>0,((AV4127-SUM($N4199:AU4199))/AV4109)*AV$15,0),AV4127*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AW4127<0,AW4127,IF(AW4109<1,AW4127,MAX(MIN(IF(AW4109>0,((AW4127-SUM($N4199:AV4199))/AW4109)*AW$15,0),AW4127*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AX4127<0,AX4127,IF(AX4109<1,AX4127,MAX(MIN(IF(AX4109>0,((AX4127-SUM($N4199:AW4199))/AX4109)*AX$15,0),AX4127*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AY4127<0,AY4127,IF(AY4109<1,AY4127,MAX(MIN(IF(AY4109>0,((AY4127-SUM($N4199:AX4199))/AY4109)*AY$15,0),AY4127*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(AZ4127<0,AZ4127,IF(AZ4109<1,AZ4127,MAX(MIN(IF(AZ4109>0,((AZ4127-SUM($N4199:AY4199))/AZ4109)*AZ$15,0),AZ4127*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BA4127<0,BA4127,IF(BA4109<1,BA4127,MAX(MIN(IF(BA4109>0,((BA4127-SUM($N4199:AZ4199))/BA4109)*BA$15,0),BA4127*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BB4127<0,BB4127,IF(BB4109<1,BB4127,MAX(MIN(IF(BB4109>0,((BB4127-SUM($N4199:BA4199))/BB4109)*BB$15,0),BB4127*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BC4127<0,BC4127,IF(BC4109<1,BC4127,MAX(MIN(IF(BC4109>0,((BC4127-SUM($N4199:BB4199))/BC4109)*BC$15,0),BC4127*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BD4127<0,BD4127,IF(BD4109<1,BD4127,MAX(MIN(IF(BD4109>0,((BD4127-SUM($N4199:BC4199))/BD4109)*BD$15,0),BD4127*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BE4127<0,BE4127,IF(BE4109<1,BE4127,MAX(MIN(IF(BE4109>0,((BE4127-SUM($N4199:BD4199))/BE4109)*BE$15,0),BE4127*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BF4127<0,BF4127,IF(BF4109<1,BF4127,MAX(MIN(IF(BF4109>0,((BF4127-SUM($N4199:BE4199))/BF4109)*BF$15,0),BF4127*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BG4127<0,BG4127,IF(BG4109<1,BG4127,MAX(MIN(IF(BG4109>0,((BG4127-SUM($N4199:BF4199))/BG4109)*BG$15,0),BG4127*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BH4127<0,BH4127,IF(BH4109<1,BH4127,MAX(MIN(IF(BH4109>0,((BH4127-SUM($N4199:BG4199))/BH4109)*BH$15,0),BH4127*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BI4127<0,BI4127,IF(BI4109<1,BI4127,MAX(MIN(IF(BI4109>0,((BI4127-SUM($N4199:BH4199))/BI4109)*BI$15,0),BI4127*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BJ4127<0,BJ4127,IF(BJ4109<1,BJ4127,MAX(MIN(IF(BJ4109>0,((BJ4127-SUM($N4199:BI4199))/BJ4109)*BJ$15,0),BJ4127*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BK4127<0,BK4127,IF(BK4109<1,BK4127,MAX(MIN(IF(BK4109>0,((BK4127-SUM($N4199:BJ4199))/BK4109)*BK$15,0),BK4127*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4181=\"Land\",0,IF(BL4127<0,BL4127,IF(BL4109<1,BL4127,MAX(MIN(IF(BL4109>0,((BL4127-SUM($N4199:BK4199))/BL4109)*BL$15,0),BL4127*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4182},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4182=\"Land\",0,IF(O4128<0,O4128,IF(O4110<1,O4128,MAX(MIN(IF(O4110>0,((O4128-SUM($N4200:N4200))/O4110)*O$15,0),O4128*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(P4128<0,P4128,IF(P4110<1,P4128,MAX(MIN(IF(P4110>0,((P4128-SUM($N4200:O4200))/P4110)*P$15,0),P4128*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(Q4128<0,Q4128,IF(Q4110<1,Q4128,MAX(MIN(IF(Q4110>0,((Q4128-SUM($N4200:P4200))/Q4110)*Q$15,0),Q4128*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(R4128<0,R4128,IF(R4110<1,R4128,MAX(MIN(IF(R4110>0,((R4128-SUM($N4200:Q4200))/R4110)*R$15,0),R4128*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(S4128<0,S4128,IF(S4110<1,S4128,MAX(MIN(IF(S4110>0,((S4128-SUM($N4200:R4200))/S4110)*S$15,0),S4128*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(T4128<0,T4128,IF(T4110<1,T4128,MAX(MIN(IF(T4110>0,((T4128-SUM($N4200:S4200))/T4110)*T$15,0),T4128*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(U4128<0,U4128,IF(U4110<1,U4128,MAX(MIN(IF(U4110>0,((U4128-SUM($N4200:T4200))/U4110)*U$15,0),U4128*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(V4128<0,V4128,IF(V4110<1,V4128,MAX(MIN(IF(V4110>0,((V4128-SUM($N4200:U4200))/V4110)*V$15,0),V4128*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(W4128<0,W4128,IF(W4110<1,W4128,MAX(MIN(IF(W4110>0,((W4128-SUM($N4200:V4200))/W4110)*W$15,0),W4128*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(X4128<0,X4128,IF(X4110<1,X4128,MAX(MIN(IF(X4110>0,((X4128-SUM($N4200:W4200))/X4110)*X$15,0),X4128*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(Y4128<0,Y4128,IF(Y4110<1,Y4128,MAX(MIN(IF(Y4110>0,((Y4128-SUM($N4200:X4200))/Y4110)*Y$15,0),Y4128*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(Z4128<0,Z4128,IF(Z4110<1,Z4128,MAX(MIN(IF(Z4110>0,((Z4128-SUM($N4200:Y4200))/Z4110)*Z$15,0),Z4128*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AA4128<0,AA4128,IF(AA4110<1,AA4128,MAX(MIN(IF(AA4110>0,((AA4128-SUM($N4200:Z4200))/AA4110)*AA$15,0),AA4128*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AB4128<0,AB4128,IF(AB4110<1,AB4128,MAX(MIN(IF(AB4110>0,((AB4128-SUM($N4200:AA4200))/AB4110)*AB$15,0),AB4128*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AC4128<0,AC4128,IF(AC4110<1,AC4128,MAX(MIN(IF(AC4110>0,((AC4128-SUM($N4200:AB4200))/AC4110)*AC$15,0),AC4128*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AD4128<0,AD4128,IF(AD4110<1,AD4128,MAX(MIN(IF(AD4110>0,((AD4128-SUM($N4200:AC4200))/AD4110)*AD$15,0),AD4128*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AE4128<0,AE4128,IF(AE4110<1,AE4128,MAX(MIN(IF(AE4110>0,((AE4128-SUM($N4200:AD4200))/AE4110)*AE$15,0),AE4128*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AF4128<0,AF4128,IF(AF4110<1,AF4128,MAX(MIN(IF(AF4110>0,((AF4128-SUM($N4200:AE4200))/AF4110)*AF$15,0),AF4128*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AG4128<0,AG4128,IF(AG4110<1,AG4128,MAX(MIN(IF(AG4110>0,((AG4128-SUM($N4200:AF4200))/AG4110)*AG$15,0),AG4128*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AH4128<0,AH4128,IF(AH4110<1,AH4128,MAX(MIN(IF(AH4110>0,((AH4128-SUM($N4200:AG4200))/AH4110)*AH$15,0),AH4128*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AI4128<0,AI4128,IF(AI4110<1,AI4128,MAX(MIN(IF(AI4110>0,((AI4128-SUM($N4200:AH4200))/AI4110)*AI$15,0),AI4128*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AJ4128<0,AJ4128,IF(AJ4110<1,AJ4128,MAX(MIN(IF(AJ4110>0,((AJ4128-SUM($N4200:AI4200))/AJ4110)*AJ$15,0),AJ4128*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AK4128<0,AK4128,IF(AK4110<1,AK4128,MAX(MIN(IF(AK4110>0,((AK4128-SUM($N4200:AJ4200))/AK4110)*AK$15,0),AK4128*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AL4128<0,AL4128,IF(AL4110<1,AL4128,MAX(MIN(IF(AL4110>0,((AL4128-SUM($N4200:AK4200))/AL4110)*AL$15,0),AL4128*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AM4128<0,AM4128,IF(AM4110<1,AM4128,MAX(MIN(IF(AM4110>0,((AM4128-SUM($N4200:AL4200))/AM4110)*AM$15,0),AM4128*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AN4128<0,AN4128,IF(AN4110<1,AN4128,MAX(MIN(IF(AN4110>0,((AN4128-SUM($N4200:AM4200))/AN4110)*AN$15,0),AN4128*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AO4128<0,AO4128,IF(AO4110<1,AO4128,MAX(MIN(IF(AO4110>0,((AO4128-SUM($N4200:AN4200))/AO4110)*AO$15,0),AO4128*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AP4128<0,AP4128,IF(AP4110<1,AP4128,MAX(MIN(IF(AP4110>0,((AP4128-SUM($N4200:AO4200))/AP4110)*AP$15,0),AP4128*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AQ4128<0,AQ4128,IF(AQ4110<1,AQ4128,MAX(MIN(IF(AQ4110>0,((AQ4128-SUM($N4200:AP4200))/AQ4110)*AQ$15,0),AQ4128*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AR4128<0,AR4128,IF(AR4110<1,AR4128,MAX(MIN(IF(AR4110>0,((AR4128-SUM($N4200:AQ4200))/AR4110)*AR$15,0),AR4128*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AS4128<0,AS4128,IF(AS4110<1,AS4128,MAX(MIN(IF(AS4110>0,((AS4128-SUM($N4200:AR4200))/AS4110)*AS$15,0),AS4128*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AT4128<0,AT4128,IF(AT4110<1,AT4128,MAX(MIN(IF(AT4110>0,((AT4128-SUM($N4200:AS4200))/AT4110)*AT$15,0),AT4128*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AU4128<0,AU4128,IF(AU4110<1,AU4128,MAX(MIN(IF(AU4110>0,((AU4128-SUM($N4200:AT4200))/AU4110)*AU$15,0),AU4128*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AV4128<0,AV4128,IF(AV4110<1,AV4128,MAX(MIN(IF(AV4110>0,((AV4128-SUM($N4200:AU4200))/AV4110)*AV$15,0),AV4128*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AW4128<0,AW4128,IF(AW4110<1,AW4128,MAX(MIN(IF(AW4110>0,((AW4128-SUM($N4200:AV4200))/AW4110)*AW$15,0),AW4128*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AX4128<0,AX4128,IF(AX4110<1,AX4128,MAX(MIN(IF(AX4110>0,((AX4128-SUM($N4200:AW4200))/AX4110)*AX$15,0),AX4128*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AY4128<0,AY4128,IF(AY4110<1,AY4128,MAX(MIN(IF(AY4110>0,((AY4128-SUM($N4200:AX4200))/AY4110)*AY$15,0),AY4128*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(AZ4128<0,AZ4128,IF(AZ4110<1,AZ4128,MAX(MIN(IF(AZ4110>0,((AZ4128-SUM($N4200:AY4200))/AZ4110)*AZ$15,0),AZ4128*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BA4128<0,BA4128,IF(BA4110<1,BA4128,MAX(MIN(IF(BA4110>0,((BA4128-SUM($N4200:AZ4200))/BA4110)*BA$15,0),BA4128*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BB4128<0,BB4128,IF(BB4110<1,BB4128,MAX(MIN(IF(BB4110>0,((BB4128-SUM($N4200:BA4200))/BB4110)*BB$15,0),BB4128*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BC4128<0,BC4128,IF(BC4110<1,BC4128,MAX(MIN(IF(BC4110>0,((BC4128-SUM($N4200:BB4200))/BC4110)*BC$15,0),BC4128*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BD4128<0,BD4128,IF(BD4110<1,BD4128,MAX(MIN(IF(BD4110>0,((BD4128-SUM($N4200:BC4200))/BD4110)*BD$15,0),BD4128*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BE4128<0,BE4128,IF(BE4110<1,BE4128,MAX(MIN(IF(BE4110>0,((BE4128-SUM($N4200:BD4200))/BE4110)*BE$15,0),BE4128*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BF4128<0,BF4128,IF(BF4110<1,BF4128,MAX(MIN(IF(BF4110>0,((BF4128-SUM($N4200:BE4200))/BF4110)*BF$15,0),BF4128*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BG4128<0,BG4128,IF(BG4110<1,BG4128,MAX(MIN(IF(BG4110>0,((BG4128-SUM($N4200:BF4200))/BG4110)*BG$15,0),BG4128*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BH4128<0,BH4128,IF(BH4110<1,BH4128,MAX(MIN(IF(BH4110>0,((BH4128-SUM($N4200:BG4200))/BH4110)*BH$15,0),BH4128*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BI4128<0,BI4128,IF(BI4110<1,BI4128,MAX(MIN(IF(BI4110>0,((BI4128-SUM($N4200:BH4200))/BI4110)*BI$15,0),BI4128*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BJ4128<0,BJ4128,IF(BJ4110<1,BJ4128,MAX(MIN(IF(BJ4110>0,((BJ4128-SUM($N4200:BI4200))/BJ4110)*BJ$15,0),BJ4128*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BK4128<0,BK4128,IF(BK4110<1,BK4128,MAX(MIN(IF(BK4110>0,((BK4128-SUM($N4200:BJ4200))/BK4110)*BK$15,0),BK4128*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4182=\"Land\",0,IF(BL4128<0,BL4128,IF(BL4110<1,BL4128,MAX(MIN(IF(BL4110>0,((BL4128-SUM($N4200:BK4200))/BL4110)*BL$15,0),BL4128*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4183},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4183=\"Land\",0,IF(O4129<0,O4129,IF(O4111<1,O4129,MAX(MIN(IF(O4111>0,((O4129-SUM($N4201:N4201))/O4111)*O$15,0),O4129*O$15),0))))*$K$6","v":-0.59930248043434842},{"$f":"-IF($D4183=\"Land\",0,IF(P4129<0,P4129,IF(P4111<1,P4129,MAX(MIN(IF(P4111>0,((P4129-SUM($N4201:O4201))/P4111)*P$15,0),P4129*P$15),0))))*$K$6","v":-0.59930248043434853},{"$f":"-IF($D4183=\"Land\",0,IF(Q4129<0,Q4129,IF(Q4111<1,Q4129,MAX(MIN(IF(Q4111>0,((Q4129-SUM($N4201:P4201))/Q4111)*Q$15,0),Q4129*Q$15),0))))*$K$6","v":-0.59930248043434853},{"$f":"-IF($D4183=\"Land\",0,IF(R4129<0,R4129,IF(R4111<1,R4129,MAX(MIN(IF(R4111>0,((R4129-SUM($N4201:Q4201))/R4111)*R$15,0),R4129*R$15),0))))*$K$6","v":-0.59930248043434853},{"$f":"-IF($D4183=\"Land\",0,IF(S4129<0,S4129,IF(S4111<1,S4129,MAX(MIN(IF(S4111>0,((S4129-SUM($N4201:R4201))/S4111)*S$15,0),S4129*S$15),0))))*$K$6","v":-0.59930248043434864},{"$f":"-IF($D4183=\"Land\",0,IF(T4129<0,T4129,IF(T4111<1,T4129,MAX(MIN(IF(T4111>0,((T4129-SUM($N4201:S4201))/T4111)*T$15,0),T4129*T$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(U4129<0,U4129,IF(U4111<1,U4129,MAX(MIN(IF(U4111>0,((U4129-SUM($N4201:T4201))/U4111)*U$15,0),U4129*U$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(V4129<0,V4129,IF(V4111<1,V4129,MAX(MIN(IF(V4111>0,((V4129-SUM($N4201:U4201))/V4111)*V$15,0),V4129*V$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(W4129<0,W4129,IF(W4111<1,W4129,MAX(MIN(IF(W4111>0,((W4129-SUM($N4201:V4201))/W4111)*W$15,0),W4129*W$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(X4129<0,X4129,IF(X4111<1,X4129,MAX(MIN(IF(X4111>0,((X4129-SUM($N4201:W4201))/X4111)*X$15,0),X4129*X$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(Y4129<0,Y4129,IF(Y4111<1,Y4129,MAX(MIN(IF(Y4111>0,((Y4129-SUM($N4201:X4201))/Y4111)*Y$15,0),Y4129*Y$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(Z4129<0,Z4129,IF(Z4111<1,Z4129,MAX(MIN(IF(Z4111>0,((Z4129-SUM($N4201:Y4201))/Z4111)*Z$15,0),Z4129*Z$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(AA4129<0,AA4129,IF(AA4111<1,AA4129,MAX(MIN(IF(AA4111>0,((AA4129-SUM($N4201:Z4201))/AA4111)*AA$15,0),AA4129*AA$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(AB4129<0,AB4129,IF(AB4111<1,AB4129,MAX(MIN(IF(AB4111>0,((AB4129-SUM($N4201:AA4201))/AB4111)*AB$15,0),AB4129*AB$15),0))))*$K$6","v":-0.54936060706481959},{"$f":"-IF($D4183=\"Land\",0,IF(AC4129<0,AC4129,IF(AC4111<1,AC4129,MAX(MIN(IF(AC4111>0,((AC4129-SUM($N4201:AB4201))/AC4111)*AC$15,0),AC4129*AC$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AD4129<0,AD4129,IF(AD4111<1,AD4129,MAX(MIN(IF(AD4111>0,((AD4129-SUM($N4201:AC4201))/AD4111)*AD$15,0),AD4129*AD$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AE4129<0,AE4129,IF(AE4111<1,AE4129,MAX(MIN(IF(AE4111>0,((AE4129-SUM($N4201:AD4201))/AE4111)*AE$15,0),AE4129*AE$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AF4129<0,AF4129,IF(AF4111<1,AF4129,MAX(MIN(IF(AF4111>0,((AF4129-SUM($N4201:AE4201))/AF4111)*AF$15,0),AF4129*AF$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AG4129<0,AG4129,IF(AG4111<1,AG4129,MAX(MIN(IF(AG4111>0,((AG4129-SUM($N4201:AF4201))/AG4111)*AG$15,0),AG4129*AG$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AH4129<0,AH4129,IF(AH4111<1,AH4129,MAX(MIN(IF(AH4111>0,((AH4129-SUM($N4201:AG4201))/AH4111)*AH$15,0),AH4129*AH$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AI4129<0,AI4129,IF(AI4111<1,AI4129,MAX(MIN(IF(AI4111>0,((AI4129-SUM($N4201:AH4201))/AI4111)*AI$15,0),AI4129*AI$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AJ4129<0,AJ4129,IF(AJ4111<1,AJ4129,MAX(MIN(IF(AJ4111>0,((AJ4129-SUM($N4201:AI4201))/AJ4111)*AJ$15,0),AJ4129*AJ$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AK4129<0,AK4129,IF(AK4111<1,AK4129,MAX(MIN(IF(AK4111>0,((AK4129-SUM($N4201:AJ4201))/AK4111)*AK$15,0),AK4129*AK$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AL4129<0,AL4129,IF(AL4111<1,AL4129,MAX(MIN(IF(AL4111>0,((AL4129-SUM($N4201:AK4201))/AL4111)*AL$15,0),AL4129*AL$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AM4129<0,AM4129,IF(AM4111<1,AM4129,MAX(MIN(IF(AM4111>0,((AM4129-SUM($N4201:AL4201))/AM4111)*AM$15,0),AM4129*AM$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AN4129<0,AN4129,IF(AN4111<1,AN4129,MAX(MIN(IF(AN4111>0,((AN4129-SUM($N4201:AM4201))/AN4111)*AN$15,0),AN4129*AN$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AO4129<0,AO4129,IF(AO4111<1,AO4129,MAX(MIN(IF(AO4111>0,((AO4129-SUM($N4201:AN4201))/AO4111)*AO$15,0),AO4129*AO$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AP4129<0,AP4129,IF(AP4111<1,AP4129,MAX(MIN(IF(AP4111>0,((AP4129-SUM($N4201:AO4201))/AP4111)*AP$15,0),AP4129*AP$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AQ4129<0,AQ4129,IF(AQ4111<1,AQ4129,MAX(MIN(IF(AQ4111>0,((AQ4129-SUM($N4201:AP4201))/AQ4111)*AQ$15,0),AQ4129*AQ$15),0))))*$K$6","v":-0.54936060706481948},{"$f":"-IF($D4183=\"Land\",0,IF(AR4129<0,AR4129,IF(AR4111<1,AR4129,MAX(MIN(IF(AR4111>0,((AR4129-SUM($N4201:AQ4201))/AR4111)*AR$15,0),AR4129*AR$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AS4129<0,AS4129,IF(AS4111<1,AS4129,MAX(MIN(IF(AS4111>0,((AS4129-SUM($N4201:AR4201))/AS4111)*AS$15,0),AS4129*AS$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AT4129<0,AT4129,IF(AT4111<1,AT4129,MAX(MIN(IF(AT4111>0,((AT4129-SUM($N4201:AS4201))/AT4111)*AT$15,0),AT4129*AT$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AU4129<0,AU4129,IF(AU4111<1,AU4129,MAX(MIN(IF(AU4111>0,((AU4129-SUM($N4201:AT4201))/AU4111)*AU$15,0),AU4129*AU$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AV4129<0,AV4129,IF(AV4111<1,AV4129,MAX(MIN(IF(AV4111>0,((AV4129-SUM($N4201:AU4201))/AV4111)*AV$15,0),AV4129*AV$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AW4129<0,AW4129,IF(AW4111<1,AW4129,MAX(MIN(IF(AW4111>0,((AW4129-SUM($N4201:AV4201))/AW4111)*AW$15,0),AW4129*AW$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AX4129<0,AX4129,IF(AX4111<1,AX4129,MAX(MIN(IF(AX4111>0,((AX4129-SUM($N4201:AW4201))/AX4111)*AX$15,0),AX4129*AX$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AY4129<0,AY4129,IF(AY4111<1,AY4129,MAX(MIN(IF(AY4111>0,((AY4129-SUM($N4201:AX4201))/AY4111)*AY$15,0),AY4129*AY$15),0))))*$K$6","v":-0.54936060706481937},{"$f":"-IF($D4183=\"Land\",0,IF(AZ4129<0,AZ4129,IF(AZ4111<1,AZ4129,MAX(MIN(IF(AZ4111>0,((AZ4129-SUM($N4201:AY4201))/AZ4111)*AZ$15,0),AZ4129*AZ$15),0))))*$K$6","v":-0.54936060706481926},{"$f":"-IF($D4183=\"Land\",0,IF(BA4129<0,BA4129,IF(BA4111<1,BA4129,MAX(MIN(IF(BA4111>0,((BA4129-SUM($N4201:AZ4201))/BA4111)*BA$15,0),BA4129*BA$15),0))))*$K$6","v":-0.54936060706481926},{"$f":"-IF($D4183=\"Land\",0,IF(BB4129<0,BB4129,IF(BB4111<1,BB4129,MAX(MIN(IF(BB4111>0,((BB4129-SUM($N4201:BA4201))/BB4111)*BB$15,0),BB4129*BB$15),0))))*$K$6","v":-0.54936060706481926},{"$f":"-IF($D4183=\"Land\",0,IF(BC4129<0,BC4129,IF(BC4111<1,BC4129,MAX(MIN(IF(BC4111>0,((BC4129-SUM($N4201:BB4201))/BC4111)*BC$15,0),BC4129*BC$15),0))))*$K$6","v":-0.54936060706481926},{"$f":"-IF($D4183=\"Land\",0,IF(BD4129<0,BD4129,IF(BD4111<1,BD4129,MAX(MIN(IF(BD4111>0,((BD4129-SUM($N4201:BC4201))/BD4111)*BD$15,0),BD4129*BD$15),0))))*$K$6","v":-0.54936060706481926},{"$f":"-IF($D4183=\"Land\",0,IF(BE4129<0,BE4129,IF(BE4111<1,BE4129,MAX(MIN(IF(BE4111>0,((BE4129-SUM($N4201:BD4201))/BE4111)*BE$15,0),BE4129*BE$15),0))))*$K$6","v":-0.54936060706481915},{"$f":"-IF($D4183=\"Land\",0,IF(BF4129<0,BF4129,IF(BF4111<1,BF4129,MAX(MIN(IF(BF4111>0,((BF4129-SUM($N4201:BE4201))/BF4111)*BF$15,0),BF4129*BF$15),0))))*$K$6","v":-0.54936060706481915},{"$f":"-IF($D4183=\"Land\",0,IF(BG4129<0,BG4129,IF(BG4111<1,BG4129,MAX(MIN(IF(BG4111>0,((BG4129-SUM($N4201:BF4201))/BG4111)*BG$15,0),BG4129*BG$15),0))))*$K$6","v":-0.54936060706481915},{"$f":"-IF($D4183=\"Land\",0,IF(BH4129<0,BH4129,IF(BH4111<1,BH4129,MAX(MIN(IF(BH4111>0,((BH4129-SUM($N4201:BG4201))/BH4111)*BH$15,0),BH4129*BH$15),0))))*$K$6","v":-0.54936060706481915},{"$f":"-IF($D4183=\"Land\",0,IF(BI4129<0,BI4129,IF(BI4111<1,BI4129,MAX(MIN(IF(BI4111>0,((BI4129-SUM($N4201:BH4201))/BI4111)*BI$15,0),BI4129*BI$15),0))))*$K$6","v":-0.54936060706481904},{"$f":"-IF($D4183=\"Land\",0,IF(BJ4129<0,BJ4129,IF(BJ4111<1,BJ4129,MAX(MIN(IF(BJ4111>0,((BJ4129-SUM($N4201:BI4201))/BJ4111)*BJ$15,0),BJ4129*BJ$15),0))))*$K$6","v":-0.54936060706481904},{"$f":"-IF($D4183=\"Land\",0,IF(BK4129<0,BK4129,IF(BK4111<1,BK4129,MAX(MIN(IF(BK4111>0,((BK4129-SUM($N4201:BJ4201))/BK4111)*BK$15,0),BK4129*BK$15),0))))*$K$6","v":-0.54936060706481893},{"$f":"-IF($D4183=\"Land\",0,IF(BL4129<0,BL4129,IF(BL4111<1,BL4129,MAX(MIN(IF(BL4111>0,((BL4129-SUM($N4201:BK4201))/BL4111)*BL$15,0),BL4129*BL$15),0))))*$K$6","v":-0.54936060706481893}]
[{"$f":"ROW()","v":4184},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4184=\"Land\",0,IF(O4130<0,O4130,IF(O4112<1,O4130,MAX(MIN(IF(O4112>0,((O4130-SUM($N4202:N4202))/O4112)*O$15,0),O4130*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(P4130<0,P4130,IF(P4112<1,P4130,MAX(MIN(IF(P4112>0,((P4130-SUM($N4202:O4202))/P4112)*P$15,0),P4130*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(Q4130<0,Q4130,IF(Q4112<1,Q4130,MAX(MIN(IF(Q4112>0,((Q4130-SUM($N4202:P4202))/Q4112)*Q$15,0),Q4130*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(R4130<0,R4130,IF(R4112<1,R4130,MAX(MIN(IF(R4112>0,((R4130-SUM($N4202:Q4202))/R4112)*R$15,0),R4130*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(S4130<0,S4130,IF(S4112<1,S4130,MAX(MIN(IF(S4112>0,((S4130-SUM($N4202:R4202))/S4112)*S$15,0),S4130*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(T4130<0,T4130,IF(T4112<1,T4130,MAX(MIN(IF(T4112>0,((T4130-SUM($N4202:S4202))/T4112)*T$15,0),T4130*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(U4130<0,U4130,IF(U4112<1,U4130,MAX(MIN(IF(U4112>0,((U4130-SUM($N4202:T4202))/U4112)*U$15,0),U4130*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(V4130<0,V4130,IF(V4112<1,V4130,MAX(MIN(IF(V4112>0,((V4130-SUM($N4202:U4202))/V4112)*V$15,0),V4130*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(W4130<0,W4130,IF(W4112<1,W4130,MAX(MIN(IF(W4112>0,((W4130-SUM($N4202:V4202))/W4112)*W$15,0),W4130*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(X4130<0,X4130,IF(X4112<1,X4130,MAX(MIN(IF(X4112>0,((X4130-SUM($N4202:W4202))/X4112)*X$15,0),X4130*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(Y4130<0,Y4130,IF(Y4112<1,Y4130,MAX(MIN(IF(Y4112>0,((Y4130-SUM($N4202:X4202))/Y4112)*Y$15,0),Y4130*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(Z4130<0,Z4130,IF(Z4112<1,Z4130,MAX(MIN(IF(Z4112>0,((Z4130-SUM($N4202:Y4202))/Z4112)*Z$15,0),Z4130*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AA4130<0,AA4130,IF(AA4112<1,AA4130,MAX(MIN(IF(AA4112>0,((AA4130-SUM($N4202:Z4202))/AA4112)*AA$15,0),AA4130*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AB4130<0,AB4130,IF(AB4112<1,AB4130,MAX(MIN(IF(AB4112>0,((AB4130-SUM($N4202:AA4202))/AB4112)*AB$15,0),AB4130*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AC4130<0,AC4130,IF(AC4112<1,AC4130,MAX(MIN(IF(AC4112>0,((AC4130-SUM($N4202:AB4202))/AC4112)*AC$15,0),AC4130*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AD4130<0,AD4130,IF(AD4112<1,AD4130,MAX(MIN(IF(AD4112>0,((AD4130-SUM($N4202:AC4202))/AD4112)*AD$15,0),AD4130*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AE4130<0,AE4130,IF(AE4112<1,AE4130,MAX(MIN(IF(AE4112>0,((AE4130-SUM($N4202:AD4202))/AE4112)*AE$15,0),AE4130*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AF4130<0,AF4130,IF(AF4112<1,AF4130,MAX(MIN(IF(AF4112>0,((AF4130-SUM($N4202:AE4202))/AF4112)*AF$15,0),AF4130*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AG4130<0,AG4130,IF(AG4112<1,AG4130,MAX(MIN(IF(AG4112>0,((AG4130-SUM($N4202:AF4202))/AG4112)*AG$15,0),AG4130*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AH4130<0,AH4130,IF(AH4112<1,AH4130,MAX(MIN(IF(AH4112>0,((AH4130-SUM($N4202:AG4202))/AH4112)*AH$15,0),AH4130*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AI4130<0,AI4130,IF(AI4112<1,AI4130,MAX(MIN(IF(AI4112>0,((AI4130-SUM($N4202:AH4202))/AI4112)*AI$15,0),AI4130*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AJ4130<0,AJ4130,IF(AJ4112<1,AJ4130,MAX(MIN(IF(AJ4112>0,((AJ4130-SUM($N4202:AI4202))/AJ4112)*AJ$15,0),AJ4130*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AK4130<0,AK4130,IF(AK4112<1,AK4130,MAX(MIN(IF(AK4112>0,((AK4130-SUM($N4202:AJ4202))/AK4112)*AK$15,0),AK4130*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AL4130<0,AL4130,IF(AL4112<1,AL4130,MAX(MIN(IF(AL4112>0,((AL4130-SUM($N4202:AK4202))/AL4112)*AL$15,0),AL4130*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AM4130<0,AM4130,IF(AM4112<1,AM4130,MAX(MIN(IF(AM4112>0,((AM4130-SUM($N4202:AL4202))/AM4112)*AM$15,0),AM4130*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AN4130<0,AN4130,IF(AN4112<1,AN4130,MAX(MIN(IF(AN4112>0,((AN4130-SUM($N4202:AM4202))/AN4112)*AN$15,0),AN4130*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AO4130<0,AO4130,IF(AO4112<1,AO4130,MAX(MIN(IF(AO4112>0,((AO4130-SUM($N4202:AN4202))/AO4112)*AO$15,0),AO4130*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AP4130<0,AP4130,IF(AP4112<1,AP4130,MAX(MIN(IF(AP4112>0,((AP4130-SUM($N4202:AO4202))/AP4112)*AP$15,0),AP4130*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AQ4130<0,AQ4130,IF(AQ4112<1,AQ4130,MAX(MIN(IF(AQ4112>0,((AQ4130-SUM($N4202:AP4202))/AQ4112)*AQ$15,0),AQ4130*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AR4130<0,AR4130,IF(AR4112<1,AR4130,MAX(MIN(IF(AR4112>0,((AR4130-SUM($N4202:AQ4202))/AR4112)*AR$15,0),AR4130*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AS4130<0,AS4130,IF(AS4112<1,AS4130,MAX(MIN(IF(AS4112>0,((AS4130-SUM($N4202:AR4202))/AS4112)*AS$15,0),AS4130*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AT4130<0,AT4130,IF(AT4112<1,AT4130,MAX(MIN(IF(AT4112>0,((AT4130-SUM($N4202:AS4202))/AT4112)*AT$15,0),AT4130*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AU4130<0,AU4130,IF(AU4112<1,AU4130,MAX(MIN(IF(AU4112>0,((AU4130-SUM($N4202:AT4202))/AU4112)*AU$15,0),AU4130*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AV4130<0,AV4130,IF(AV4112<1,AV4130,MAX(MIN(IF(AV4112>0,((AV4130-SUM($N4202:AU4202))/AV4112)*AV$15,0),AV4130*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AW4130<0,AW4130,IF(AW4112<1,AW4130,MAX(MIN(IF(AW4112>0,((AW4130-SUM($N4202:AV4202))/AW4112)*AW$15,0),AW4130*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AX4130<0,AX4130,IF(AX4112<1,AX4130,MAX(MIN(IF(AX4112>0,((AX4130-SUM($N4202:AW4202))/AX4112)*AX$15,0),AX4130*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AY4130<0,AY4130,IF(AY4112<1,AY4130,MAX(MIN(IF(AY4112>0,((AY4130-SUM($N4202:AX4202))/AY4112)*AY$15,0),AY4130*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(AZ4130<0,AZ4130,IF(AZ4112<1,AZ4130,MAX(MIN(IF(AZ4112>0,((AZ4130-SUM($N4202:AY4202))/AZ4112)*AZ$15,0),AZ4130*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BA4130<0,BA4130,IF(BA4112<1,BA4130,MAX(MIN(IF(BA4112>0,((BA4130-SUM($N4202:AZ4202))/BA4112)*BA$15,0),BA4130*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BB4130<0,BB4130,IF(BB4112<1,BB4130,MAX(MIN(IF(BB4112>0,((BB4130-SUM($N4202:BA4202))/BB4112)*BB$15,0),BB4130*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BC4130<0,BC4130,IF(BC4112<1,BC4130,MAX(MIN(IF(BC4112>0,((BC4130-SUM($N4202:BB4202))/BC4112)*BC$15,0),BC4130*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BD4130<0,BD4130,IF(BD4112<1,BD4130,MAX(MIN(IF(BD4112>0,((BD4130-SUM($N4202:BC4202))/BD4112)*BD$15,0),BD4130*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BE4130<0,BE4130,IF(BE4112<1,BE4130,MAX(MIN(IF(BE4112>0,((BE4130-SUM($N4202:BD4202))/BE4112)*BE$15,0),BE4130*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BF4130<0,BF4130,IF(BF4112<1,BF4130,MAX(MIN(IF(BF4112>0,((BF4130-SUM($N4202:BE4202))/BF4112)*BF$15,0),BF4130*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BG4130<0,BG4130,IF(BG4112<1,BG4130,MAX(MIN(IF(BG4112>0,((BG4130-SUM($N4202:BF4202))/BG4112)*BG$15,0),BG4130*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BH4130<0,BH4130,IF(BH4112<1,BH4130,MAX(MIN(IF(BH4112>0,((BH4130-SUM($N4202:BG4202))/BH4112)*BH$15,0),BH4130*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BI4130<0,BI4130,IF(BI4112<1,BI4130,MAX(MIN(IF(BI4112>0,((BI4130-SUM($N4202:BH4202))/BI4112)*BI$15,0),BI4130*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BJ4130<0,BJ4130,IF(BJ4112<1,BJ4130,MAX(MIN(IF(BJ4112>0,((BJ4130-SUM($N4202:BI4202))/BJ4112)*BJ$15,0),BJ4130*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BK4130<0,BK4130,IF(BK4112<1,BK4130,MAX(MIN(IF(BK4112>0,((BK4130-SUM($N4202:BJ4202))/BK4112)*BK$15,0),BK4130*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4184=\"Land\",0,IF(BL4130<0,BL4130,IF(BL4112<1,BL4130,MAX(MIN(IF(BL4112>0,((BL4130-SUM($N4202:BK4202))/BL4112)*BL$15,0),BL4130*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4185},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4185=\"Land\",0,IF(O4131<0,O4131,IF(O4113<1,O4131,MAX(MIN(IF(O4113>0,((O4131-SUM($N4203:N4203))/O4113)*O$15,0),O4131*O$15),0))))*$K$6","v":-5.0932812075793588E-2},{"$f":"-IF($D4185=\"Land\",0,IF(P4131<0,P4131,IF(P4113<1,P4131,MAX(MIN(IF(P4113>0,((P4131-SUM($N4203:O4203))/P4113)*P$15,0),P4131*P$15),0))))*$K$6","v":-5.0932812075793588E-2},{"$f":"-IF($D4185=\"Land\",0,IF(Q4131<0,Q4131,IF(Q4113<1,Q4131,MAX(MIN(IF(Q4113>0,((Q4131-SUM($N4203:P4203))/Q4113)*Q$15,0),Q4131*Q$15),0))))*$K$6","v":-5.0932812075793581E-2},{"$f":"-IF($D4185=\"Land\",0,IF(R4131<0,R4131,IF(R4113<1,R4131,MAX(MIN(IF(R4113>0,((R4131-SUM($N4203:Q4203))/R4113)*R$15,0),R4131*R$15),0))))*$K$6","v":-5.0932812075793588E-2},{"$f":"-IF($D4185=\"Land\",0,IF(S4131<0,S4131,IF(S4113<1,S4131,MAX(MIN(IF(S4113>0,((S4131-SUM($N4203:R4203))/S4113)*S$15,0),S4131*S$15),0))))*$K$6","v":-5.0932812075793588E-2},{"$f":"-IF($D4185=\"Land\",0,IF(T4131<0,T4131,IF(T4113<1,T4131,MAX(MIN(IF(T4113>0,((T4131-SUM($N4203:S4203))/T4113)*T$15,0),T4131*T$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(U4131<0,U4131,IF(U4113<1,U4131,MAX(MIN(IF(U4113>0,((U4131-SUM($N4203:T4203))/U4113)*U$15,0),U4131*U$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(V4131<0,V4131,IF(V4113<1,V4131,MAX(MIN(IF(V4113>0,((V4131-SUM($N4203:U4203))/V4113)*V$15,0),V4131*V$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(W4131<0,W4131,IF(W4113<1,W4131,MAX(MIN(IF(W4113>0,((W4131-SUM($N4203:V4203))/W4113)*W$15,0),W4131*W$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(X4131<0,X4131,IF(X4113<1,X4131,MAX(MIN(IF(X4113>0,((X4131-SUM($N4203:W4203))/X4113)*X$15,0),X4131*X$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(Y4131<0,Y4131,IF(Y4113<1,Y4131,MAX(MIN(IF(Y4113>0,((Y4131-SUM($N4203:X4203))/Y4113)*Y$15,0),Y4131*Y$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(Z4131<0,Z4131,IF(Z4113<1,Z4131,MAX(MIN(IF(Z4113>0,((Z4131-SUM($N4203:Y4203))/Z4113)*Z$15,0),Z4131*Z$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AA4131<0,AA4131,IF(AA4113<1,AA4131,MAX(MIN(IF(AA4113>0,((AA4131-SUM($N4203:Z4203))/AA4113)*AA$15,0),AA4131*AA$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AB4131<0,AB4131,IF(AB4113<1,AB4131,MAX(MIN(IF(AB4113>0,((AB4131-SUM($N4203:AA4203))/AB4113)*AB$15,0),AB4131*AB$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AC4131<0,AC4131,IF(AC4113<1,AC4131,MAX(MIN(IF(AC4113>0,((AC4131-SUM($N4203:AB4203))/AC4113)*AC$15,0),AC4131*AC$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AD4131<0,AD4131,IF(AD4113<1,AD4131,MAX(MIN(IF(AD4113>0,((AD4131-SUM($N4203:AC4203))/AD4113)*AD$15,0),AD4131*AD$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AE4131<0,AE4131,IF(AE4113<1,AE4131,MAX(MIN(IF(AE4113>0,((AE4131-SUM($N4203:AD4203))/AE4113)*AE$15,0),AE4131*AE$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AF4131<0,AF4131,IF(AF4113<1,AF4131,MAX(MIN(IF(AF4113>0,((AF4131-SUM($N4203:AE4203))/AF4113)*AF$15,0),AF4131*AF$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AG4131<0,AG4131,IF(AG4113<1,AG4131,MAX(MIN(IF(AG4113>0,((AG4131-SUM($N4203:AF4203))/AG4113)*AG$15,0),AG4131*AG$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AH4131<0,AH4131,IF(AH4113<1,AH4131,MAX(MIN(IF(AH4113>0,((AH4131-SUM($N4203:AG4203))/AH4113)*AH$15,0),AH4131*AH$15),0))))*$K$6","v":-4.4566210566319389E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AI4131<0,AI4131,IF(AI4113<1,AI4131,MAX(MIN(IF(AI4113>0,((AI4131-SUM($N4203:AH4203))/AI4113)*AI$15,0),AI4131*AI$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AJ4131<0,AJ4131,IF(AJ4113<1,AJ4131,MAX(MIN(IF(AJ4113>0,((AJ4131-SUM($N4203:AI4203))/AJ4113)*AJ$15,0),AJ4131*AJ$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AK4131<0,AK4131,IF(AK4113<1,AK4131,MAX(MIN(IF(AK4113>0,((AK4131-SUM($N4203:AJ4203))/AK4113)*AK$15,0),AK4131*AK$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AL4131<0,AL4131,IF(AL4113<1,AL4131,MAX(MIN(IF(AL4113>0,((AL4131-SUM($N4203:AK4203))/AL4113)*AL$15,0),AL4131*AL$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AM4131<0,AM4131,IF(AM4113<1,AM4131,MAX(MIN(IF(AM4113>0,((AM4131-SUM($N4203:AL4203))/AM4113)*AM$15,0),AM4131*AM$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AN4131<0,AN4131,IF(AN4113<1,AN4131,MAX(MIN(IF(AN4113>0,((AN4131-SUM($N4203:AM4203))/AN4113)*AN$15,0),AN4131*AN$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AO4131<0,AO4131,IF(AO4113<1,AO4131,MAX(MIN(IF(AO4113>0,((AO4131-SUM($N4203:AN4203))/AO4113)*AO$15,0),AO4131*AO$15),0))))*$K$6","v":-4.4566210566319396E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AP4131<0,AP4131,IF(AP4113<1,AP4131,MAX(MIN(IF(AP4113>0,((AP4131-SUM($N4203:AO4203))/AP4113)*AP$15,0),AP4131*AP$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AQ4131<0,AQ4131,IF(AQ4113<1,AQ4131,MAX(MIN(IF(AQ4113>0,((AQ4131-SUM($N4203:AP4203))/AQ4113)*AQ$15,0),AQ4131*AQ$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AR4131<0,AR4131,IF(AR4113<1,AR4131,MAX(MIN(IF(AR4113>0,((AR4131-SUM($N4203:AQ4203))/AR4113)*AR$15,0),AR4131*AR$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AS4131<0,AS4131,IF(AS4113<1,AS4131,MAX(MIN(IF(AS4113>0,((AS4131-SUM($N4203:AR4203))/AS4113)*AS$15,0),AS4131*AS$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AT4131<0,AT4131,IF(AT4113<1,AT4131,MAX(MIN(IF(AT4113>0,((AT4131-SUM($N4203:AS4203))/AT4113)*AT$15,0),AT4131*AT$15),0))))*$K$6","v":-4.456621056631941E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AU4131<0,AU4131,IF(AU4113<1,AU4131,MAX(MIN(IF(AU4113>0,((AU4131-SUM($N4203:AT4203))/AU4113)*AU$15,0),AU4131*AU$15),0))))*$K$6","v":-4.456621056631941E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AV4131<0,AV4131,IF(AV4113<1,AV4131,MAX(MIN(IF(AV4113>0,((AV4131-SUM($N4203:AU4203))/AV4113)*AV$15,0),AV4131*AV$15),0))))*$K$6","v":-4.456621056631941E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AW4131<0,AW4131,IF(AW4113<1,AW4131,MAX(MIN(IF(AW4113>0,((AW4131-SUM($N4203:AV4203))/AW4113)*AW$15,0),AW4131*AW$15),0))))*$K$6","v":-4.456621056631941E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AX4131<0,AX4131,IF(AX4113<1,AX4131,MAX(MIN(IF(AX4113>0,((AX4131-SUM($N4203:AW4203))/AX4113)*AX$15,0),AX4131*AX$15),0))))*$K$6","v":-4.456621056631941E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AY4131<0,AY4131,IF(AY4113<1,AY4131,MAX(MIN(IF(AY4113>0,((AY4131-SUM($N4203:AX4203))/AY4113)*AY$15,0),AY4131*AY$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(AZ4131<0,AZ4131,IF(AZ4113<1,AZ4131,MAX(MIN(IF(AZ4113>0,((AZ4131-SUM($N4203:AY4203))/AZ4113)*AZ$15,0),AZ4131*AZ$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BA4131<0,BA4131,IF(BA4113<1,BA4131,MAX(MIN(IF(BA4113>0,((BA4131-SUM($N4203:AZ4203))/BA4113)*BA$15,0),BA4131*BA$15),0))))*$K$6","v":-4.456621056631941E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BB4131<0,BB4131,IF(BB4113<1,BB4131,MAX(MIN(IF(BB4113>0,((BB4131-SUM($N4203:BA4203))/BB4113)*BB$15,0),BB4131*BB$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BC4131<0,BC4131,IF(BC4113<1,BC4131,MAX(MIN(IF(BC4113>0,((BC4131-SUM($N4203:BB4203))/BC4113)*BC$15,0),BC4131*BC$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BD4131<0,BD4131,IF(BD4113<1,BD4131,MAX(MIN(IF(BD4113>0,((BD4131-SUM($N4203:BC4203))/BD4113)*BD$15,0),BD4131*BD$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BE4131<0,BE4131,IF(BE4113<1,BE4131,MAX(MIN(IF(BE4113>0,((BE4131-SUM($N4203:BD4203))/BE4113)*BE$15,0),BE4131*BE$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BF4131<0,BF4131,IF(BF4113<1,BF4131,MAX(MIN(IF(BF4113>0,((BF4131-SUM($N4203:BE4203))/BF4113)*BF$15,0),BF4131*BF$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BG4131<0,BG4131,IF(BG4113<1,BG4131,MAX(MIN(IF(BG4113>0,((BG4131-SUM($N4203:BF4203))/BG4113)*BG$15,0),BG4131*BG$15),0))))*$K$6","v":-4.4566210566319403E-2},{"$f":"-IF($D4185=\"Land\",0,IF(BH4131<0,BH4131,IF(BH4113<1,BH4131,MAX(MIN(IF(BH4113>0,((BH4131-SUM($N4203:BG4203))/BH4113)*BH$15,0),BH4131*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4185=\"Land\",0,IF(BI4131<0,BI4131,IF(BI4113<1,BI4131,MAX(MIN(IF(BI4113>0,((BI4131-SUM($N4203:BH4203))/BI4113)*BI$15,0),BI4131*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4185=\"Land\",0,IF(BJ4131<0,BJ4131,IF(BJ4113<1,BJ4131,MAX(MIN(IF(BJ4113>0,((BJ4131-SUM($N4203:BI4203))/BJ4113)*BJ$15,0),BJ4131*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4185=\"Land\",0,IF(BK4131<0,BK4131,IF(BK4113<1,BK4131,MAX(MIN(IF(BK4113>0,((BK4131-SUM($N4203:BJ4203))/BK4113)*BK$15,0),BK4131*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4185=\"Land\",0,IF(BL4131<0,BL4131,IF(BL4113<1,BL4131,MAX(MIN(IF(BL4113>0,((BL4131-SUM($N4203:BK4203))/BL4113)*BL$15,0),BL4131*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4186},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4186=\"Land\",0,IF(O4132<0,O4132,IF(O4114<1,O4132,MAX(MIN(IF(O4114>0,((O4132-SUM($N4204:N4204))/O4114)*O$15,0),O4132*O$15),0))))*$K$6","v":-4.6821863712000001E-3},{"$f":"-IF($D4186=\"Land\",0,IF(P4132<0,P4132,IF(P4114<1,P4132,MAX(MIN(IF(P4114>0,((P4132-SUM($N4204:O4204))/P4114)*P$15,0),P4132*P$15),0))))*$K$6","v":-4.6821863712000001E-3},{"$f":"-IF($D4186=\"Land\",0,IF(Q4132<0,Q4132,IF(Q4114<1,Q4132,MAX(MIN(IF(Q4114>0,((Q4132-SUM($N4204:P4204))/Q4114)*Q$15,0),Q4132*Q$15),0))))*$K$6","v":-4.6821863712000001E-3},{"$f":"-IF($D4186=\"Land\",0,IF(R4132<0,R4132,IF(R4114<1,R4132,MAX(MIN(IF(R4114>0,((R4132-SUM($N4204:Q4204))/R4114)*R$15,0),R4132*R$15),0))))*$K$6","v":-4.6821863712000009E-3},{"$f":"-IF($D4186=\"Land\",0,IF(S4132<0,S4132,IF(S4114<1,S4132,MAX(MIN(IF(S4114>0,((S4132-SUM($N4204:R4204))/S4114)*S$15,0),S4132*S$15),0))))*$K$6","v":-4.6821863712000009E-3},{"$f":"-IF($D4186=\"Land\",0,IF(T4132<0,T4132,IF(T4114<1,T4132,MAX(MIN(IF(T4114>0,((T4132-SUM($N4204:S4204))/T4114)*T$15,0),T4132*T$15),0))))*$K$6","v":-4.096913074800001E-3},{"$f":"-IF($D4186=\"Land\",0,IF(U4132<0,U4132,IF(U4114<1,U4132,MAX(MIN(IF(U4114>0,((U4132-SUM($N4204:T4204))/U4114)*U$15,0),U4132*U$15),0))))*$K$6","v":-4.096913074800001E-3},{"$f":"-IF($D4186=\"Land\",0,IF(V4132<0,V4132,IF(V4114<1,V4132,MAX(MIN(IF(V4114>0,((V4132-SUM($N4204:U4204))/V4114)*V$15,0),V4132*V$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(W4132<0,W4132,IF(W4114<1,W4132,MAX(MIN(IF(W4114>0,((W4132-SUM($N4204:V4204))/W4114)*W$15,0),W4132*W$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(X4132<0,X4132,IF(X4114<1,X4132,MAX(MIN(IF(X4114>0,((X4132-SUM($N4204:W4204))/X4114)*X$15,0),X4132*X$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(Y4132<0,Y4132,IF(Y4114<1,Y4132,MAX(MIN(IF(Y4114>0,((Y4132-SUM($N4204:X4204))/Y4114)*Y$15,0),Y4132*Y$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(Z4132<0,Z4132,IF(Z4114<1,Z4132,MAX(MIN(IF(Z4114>0,((Z4132-SUM($N4204:Y4204))/Z4114)*Z$15,0),Z4132*Z$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AA4132<0,AA4132,IF(AA4114<1,AA4132,MAX(MIN(IF(AA4114>0,((AA4132-SUM($N4204:Z4204))/AA4114)*AA$15,0),AA4132*AA$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AB4132<0,AB4132,IF(AB4114<1,AB4132,MAX(MIN(IF(AB4114>0,((AB4132-SUM($N4204:AA4204))/AB4114)*AB$15,0),AB4132*AB$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AC4132<0,AC4132,IF(AC4114<1,AC4132,MAX(MIN(IF(AC4114>0,((AC4132-SUM($N4204:AB4204))/AC4114)*AC$15,0),AC4132*AC$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AD4132<0,AD4132,IF(AD4114<1,AD4132,MAX(MIN(IF(AD4114>0,((AD4132-SUM($N4204:AC4204))/AD4114)*AD$15,0),AD4132*AD$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AE4132<0,AE4132,IF(AE4114<1,AE4132,MAX(MIN(IF(AE4114>0,((AE4132-SUM($N4204:AD4204))/AE4114)*AE$15,0),AE4132*AE$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AF4132<0,AF4132,IF(AF4114<1,AF4132,MAX(MIN(IF(AF4114>0,((AF4132-SUM($N4204:AE4204))/AF4114)*AF$15,0),AF4132*AF$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AG4132<0,AG4132,IF(AG4114<1,AG4132,MAX(MIN(IF(AG4114>0,((AG4132-SUM($N4204:AF4204))/AG4114)*AG$15,0),AG4132*AG$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AH4132<0,AH4132,IF(AH4114<1,AH4132,MAX(MIN(IF(AH4114>0,((AH4132-SUM($N4204:AG4204))/AH4114)*AH$15,0),AH4132*AH$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AI4132<0,AI4132,IF(AI4114<1,AI4132,MAX(MIN(IF(AI4114>0,((AI4132-SUM($N4204:AH4204))/AI4114)*AI$15,0),AI4132*AI$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AJ4132<0,AJ4132,IF(AJ4114<1,AJ4132,MAX(MIN(IF(AJ4114>0,((AJ4132-SUM($N4204:AI4204))/AJ4114)*AJ$15,0),AJ4132*AJ$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AK4132<0,AK4132,IF(AK4114<1,AK4132,MAX(MIN(IF(AK4114>0,((AK4132-SUM($N4204:AJ4204))/AK4114)*AK$15,0),AK4132*AK$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AL4132<0,AL4132,IF(AL4114<1,AL4132,MAX(MIN(IF(AL4114>0,((AL4132-SUM($N4204:AK4204))/AL4114)*AL$15,0),AL4132*AL$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AM4132<0,AM4132,IF(AM4114<1,AM4132,MAX(MIN(IF(AM4114>0,((AM4132-SUM($N4204:AL4204))/AM4114)*AM$15,0),AM4132*AM$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AN4132<0,AN4132,IF(AN4114<1,AN4132,MAX(MIN(IF(AN4114>0,((AN4132-SUM($N4204:AM4204))/AN4114)*AN$15,0),AN4132*AN$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AO4132<0,AO4132,IF(AO4114<1,AO4132,MAX(MIN(IF(AO4114>0,((AO4132-SUM($N4204:AN4204))/AO4114)*AO$15,0),AO4132*AO$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AP4132<0,AP4132,IF(AP4114<1,AP4132,MAX(MIN(IF(AP4114>0,((AP4132-SUM($N4204:AO4204))/AP4114)*AP$15,0),AP4132*AP$15),0))))*$K$6","v":-4.0969130747999993E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AQ4132<0,AQ4132,IF(AQ4114<1,AQ4132,MAX(MIN(IF(AQ4114>0,((AQ4132-SUM($N4204:AP4204))/AQ4114)*AQ$15,0),AQ4132*AQ$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AR4132<0,AR4132,IF(AR4114<1,AR4132,MAX(MIN(IF(AR4114>0,((AR4132-SUM($N4204:AQ4204))/AR4114)*AR$15,0),AR4132*AR$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AS4132<0,AS4132,IF(AS4114<1,AS4132,MAX(MIN(IF(AS4114>0,((AS4132-SUM($N4204:AR4204))/AS4114)*AS$15,0),AS4132*AS$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AT4132<0,AT4132,IF(AT4114<1,AT4132,MAX(MIN(IF(AT4114>0,((AT4132-SUM($N4204:AS4204))/AT4114)*AT$15,0),AT4132*AT$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AU4132<0,AU4132,IF(AU4114<1,AU4132,MAX(MIN(IF(AU4114>0,((AU4132-SUM($N4204:AT4204))/AU4114)*AU$15,0),AU4132*AU$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AV4132<0,AV4132,IF(AV4114<1,AV4132,MAX(MIN(IF(AV4114>0,((AV4132-SUM($N4204:AU4204))/AV4114)*AV$15,0),AV4132*AV$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AW4132<0,AW4132,IF(AW4114<1,AW4132,MAX(MIN(IF(AW4114>0,((AW4132-SUM($N4204:AV4204))/AW4114)*AW$15,0),AW4132*AW$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AX4132<0,AX4132,IF(AX4114<1,AX4132,MAX(MIN(IF(AX4114>0,((AX4132-SUM($N4204:AW4204))/AX4114)*AX$15,0),AX4132*AX$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AY4132<0,AY4132,IF(AY4114<1,AY4132,MAX(MIN(IF(AY4114>0,((AY4132-SUM($N4204:AX4204))/AY4114)*AY$15,0),AY4132*AY$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(AZ4132<0,AZ4132,IF(AZ4114<1,AZ4132,MAX(MIN(IF(AZ4114>0,((AZ4132-SUM($N4204:AY4204))/AZ4114)*AZ$15,0),AZ4132*AZ$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BA4132<0,BA4132,IF(BA4114<1,BA4132,MAX(MIN(IF(BA4114>0,((BA4132-SUM($N4204:AZ4204))/BA4114)*BA$15,0),BA4132*BA$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BB4132<0,BB4132,IF(BB4114<1,BB4132,MAX(MIN(IF(BB4114>0,((BB4132-SUM($N4204:BA4204))/BB4114)*BB$15,0),BB4132*BB$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BC4132<0,BC4132,IF(BC4114<1,BC4132,MAX(MIN(IF(BC4114>0,((BC4132-SUM($N4204:BB4204))/BC4114)*BC$15,0),BC4132*BC$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BD4132<0,BD4132,IF(BD4114<1,BD4132,MAX(MIN(IF(BD4114>0,((BD4132-SUM($N4204:BC4204))/BD4114)*BD$15,0),BD4132*BD$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BE4132<0,BE4132,IF(BE4114<1,BE4132,MAX(MIN(IF(BE4114>0,((BE4132-SUM($N4204:BD4204))/BE4114)*BE$15,0),BE4132*BE$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BF4132<0,BF4132,IF(BF4114<1,BF4132,MAX(MIN(IF(BF4114>0,((BF4132-SUM($N4204:BE4204))/BF4114)*BF$15,0),BF4132*BF$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BG4132<0,BG4132,IF(BG4114<1,BG4132,MAX(MIN(IF(BG4114>0,((BG4132-SUM($N4204:BF4204))/BG4114)*BG$15,0),BG4132*BG$15),0))))*$K$6","v":-4.0969130748000002E-3},{"$f":"-IF($D4186=\"Land\",0,IF(BH4132<0,BH4132,IF(BH4114<1,BH4132,MAX(MIN(IF(BH4114>0,((BH4132-SUM($N4204:BG4204))/BH4114)*BH$15,0),BH4132*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4186=\"Land\",0,IF(BI4132<0,BI4132,IF(BI4114<1,BI4132,MAX(MIN(IF(BI4114>0,((BI4132-SUM($N4204:BH4204))/BI4114)*BI$15,0),BI4132*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4186=\"Land\",0,IF(BJ4132<0,BJ4132,IF(BJ4114<1,BJ4132,MAX(MIN(IF(BJ4114>0,((BJ4132-SUM($N4204:BI4204))/BJ4114)*BJ$15,0),BJ4132*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4186=\"Land\",0,IF(BK4132<0,BK4132,IF(BK4114<1,BK4132,MAX(MIN(IF(BK4114>0,((BK4132-SUM($N4204:BJ4204))/BK4114)*BK$15,0),BK4132*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4186=\"Land\",0,IF(BL4132<0,BL4132,IF(BL4114<1,BL4132,MAX(MIN(IF(BL4114>0,((BL4132-SUM($N4204:BK4204))/BL4114)*BL$15,0),BL4132*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4187},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4187=\"Land\",0,IF(O4133<0,O4133,IF(O4115<1,O4133,MAX(MIN(IF(O4115>0,((O4133-SUM($N4205:N4205))/O4115)*O$15,0),O4133*O$15),0))))*$K$6","v":-1.4060549137594681E-2},{"$f":"-IF($D4187=\"Land\",0,IF(P4133<0,P4133,IF(P4115<1,P4133,MAX(MIN(IF(P4115>0,((P4133-SUM($N4205:O4205))/P4115)*P$15,0),P4133*P$15),0))))*$K$6","v":-1.4060549137594679E-2},{"$f":"-IF($D4187=\"Land\",0,IF(Q4133<0,Q4133,IF(Q4115<1,Q4133,MAX(MIN(IF(Q4115>0,((Q4133-SUM($N4205:P4205))/Q4115)*Q$15,0),Q4133*Q$15),0))))*$K$6","v":-1.4060549137594679E-2},{"$f":"-IF($D4187=\"Land\",0,IF(R4133<0,R4133,IF(R4115<1,R4133,MAX(MIN(IF(R4115>0,((R4133-SUM($N4205:Q4205))/R4115)*R$15,0),R4133*R$15),0))))*$K$6","v":-1.4060549137594679E-2},{"$f":"-IF($D4187=\"Land\",0,IF(S4133<0,S4133,IF(S4115<1,S4133,MAX(MIN(IF(S4115>0,((S4133-SUM($N4205:R4205))/S4115)*S$15,0),S4133*S$15),0))))*$K$6","v":-1.4060549137594679E-2},{"$f":"-IF($D4187=\"Land\",0,IF(T4133<0,T4133,IF(T4115<1,T4133,MAX(MIN(IF(T4115>0,((T4133-SUM($N4205:S4205))/T4115)*T$15,0),T4133*T$15),0))))*$K$6","v":-1.2302980495395344E-2},{"$f":"-IF($D4187=\"Land\",0,IF(U4133<0,U4133,IF(U4115<1,U4133,MAX(MIN(IF(U4115>0,((U4133-SUM($N4205:T4205))/U4115)*U$15,0),U4133*U$15),0))))*$K$6","v":-1.2302980495395343E-2},{"$f":"-IF($D4187=\"Land\",0,IF(V4133<0,V4133,IF(V4115<1,V4133,MAX(MIN(IF(V4115>0,((V4133-SUM($N4205:U4205))/V4115)*V$15,0),V4133*V$15),0))))*$K$6","v":-1.2302980495395343E-2},{"$f":"-IF($D4187=\"Land\",0,IF(W4133<0,W4133,IF(W4115<1,W4133,MAX(MIN(IF(W4115>0,((W4133-SUM($N4205:V4205))/W4115)*W$15,0),W4133*W$15),0))))*$K$6","v":-1.2302980495395343E-2},{"$f":"-IF($D4187=\"Land\",0,IF(X4133<0,X4133,IF(X4115<1,X4133,MAX(MIN(IF(X4115>0,((X4133-SUM($N4205:W4205))/X4115)*X$15,0),X4133*X$15),0))))*$K$6","v":-1.2302980495395343E-2},{"$f":"-IF($D4187=\"Land\",0,IF(Y4133<0,Y4133,IF(Y4115<1,Y4133,MAX(MIN(IF(Y4115>0,((Y4133-SUM($N4205:X4205))/Y4115)*Y$15,0),Y4133*Y$15),0))))*$K$6","v":-1.2302980495395343E-2},{"$f":"-IF($D4187=\"Land\",0,IF(Z4133<0,Z4133,IF(Z4115<1,Z4133,MAX(MIN(IF(Z4115>0,((Z4133-SUM($N4205:Y4205))/Z4115)*Z$15,0),Z4133*Z$15),0))))*$K$6","v":-1.2302980495395341E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AA4133<0,AA4133,IF(AA4115<1,AA4133,MAX(MIN(IF(AA4115>0,((AA4133-SUM($N4205:Z4205))/AA4115)*AA$15,0),AA4133*AA$15),0))))*$K$6","v":-1.2302980495395341E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AB4133<0,AB4133,IF(AB4115<1,AB4133,MAX(MIN(IF(AB4115>0,((AB4133-SUM($N4205:AA4205))/AB4115)*AB$15,0),AB4133*AB$15),0))))*$K$6","v":-1.2302980495395341E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AC4133<0,AC4133,IF(AC4115<1,AC4133,MAX(MIN(IF(AC4115>0,((AC4133-SUM($N4205:AB4205))/AC4115)*AC$15,0),AC4133*AC$15),0))))*$K$6","v":-1.2302980495395341E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AD4133<0,AD4133,IF(AD4115<1,AD4133,MAX(MIN(IF(AD4115>0,((AD4133-SUM($N4205:AC4205))/AD4115)*AD$15,0),AD4133*AD$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AE4133<0,AE4133,IF(AE4115<1,AE4133,MAX(MIN(IF(AE4115>0,((AE4133-SUM($N4205:AD4205))/AE4115)*AE$15,0),AE4133*AE$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AF4133<0,AF4133,IF(AF4115<1,AF4133,MAX(MIN(IF(AF4115>0,((AF4133-SUM($N4205:AE4205))/AF4115)*AF$15,0),AF4133*AF$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AG4133<0,AG4133,IF(AG4115<1,AG4133,MAX(MIN(IF(AG4115>0,((AG4133-SUM($N4205:AF4205))/AG4115)*AG$15,0),AG4133*AG$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AH4133<0,AH4133,IF(AH4115<1,AH4133,MAX(MIN(IF(AH4115>0,((AH4133-SUM($N4205:AG4205))/AH4115)*AH$15,0),AH4133*AH$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AI4133<0,AI4133,IF(AI4115<1,AI4133,MAX(MIN(IF(AI4115>0,((AI4133-SUM($N4205:AH4205))/AI4115)*AI$15,0),AI4133*AI$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AJ4133<0,AJ4133,IF(AJ4115<1,AJ4133,MAX(MIN(IF(AJ4115>0,((AJ4133-SUM($N4205:AI4205))/AJ4115)*AJ$15,0),AJ4133*AJ$15),0))))*$K$6","v":-1.2302980495395336E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AK4133<0,AK4133,IF(AK4115<1,AK4133,MAX(MIN(IF(AK4115>0,((AK4133-SUM($N4205:AJ4205))/AK4115)*AK$15,0),AK4133*AK$15),0))))*$K$6","v":-1.2302980495395336E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AL4133<0,AL4133,IF(AL4115<1,AL4133,MAX(MIN(IF(AL4115>0,((AL4133-SUM($N4205:AK4205))/AL4115)*AL$15,0),AL4133*AL$15),0))))*$K$6","v":-1.2302980495395334E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AM4133<0,AM4133,IF(AM4115<1,AM4133,MAX(MIN(IF(AM4115>0,((AM4133-SUM($N4205:AL4205))/AM4115)*AM$15,0),AM4133*AM$15),0))))*$K$6","v":-1.2302980495395334E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AN4133<0,AN4133,IF(AN4115<1,AN4133,MAX(MIN(IF(AN4115>0,((AN4133-SUM($N4205:AM4205))/AN4115)*AN$15,0),AN4133*AN$15),0))))*$K$6","v":-1.2302980495395334E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AO4133<0,AO4133,IF(AO4115<1,AO4133,MAX(MIN(IF(AO4115>0,((AO4133-SUM($N4205:AN4205))/AO4115)*AO$15,0),AO4133*AO$15),0))))*$K$6","v":-1.2302980495395334E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AP4133<0,AP4133,IF(AP4115<1,AP4133,MAX(MIN(IF(AP4115>0,((AP4133-SUM($N4205:AO4205))/AP4115)*AP$15,0),AP4133*AP$15),0))))*$K$6","v":-1.2302980495395334E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AQ4133<0,AQ4133,IF(AQ4115<1,AQ4133,MAX(MIN(IF(AQ4115>0,((AQ4133-SUM($N4205:AP4205))/AQ4115)*AQ$15,0),AQ4133*AQ$15),0))))*$K$6","v":-1.2302980495395336E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AR4133<0,AR4133,IF(AR4115<1,AR4133,MAX(MIN(IF(AR4115>0,((AR4133-SUM($N4205:AQ4205))/AR4115)*AR$15,0),AR4133*AR$15),0))))*$K$6","v":-1.2302980495395336E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AS4133<0,AS4133,IF(AS4115<1,AS4133,MAX(MIN(IF(AS4115>0,((AS4133-SUM($N4205:AR4205))/AS4115)*AS$15,0),AS4133*AS$15),0))))*$K$6","v":-1.2302980495395336E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AT4133<0,AT4133,IF(AT4115<1,AT4133,MAX(MIN(IF(AT4115>0,((AT4133-SUM($N4205:AS4205))/AT4115)*AT$15,0),AT4133*AT$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AU4133<0,AU4133,IF(AU4115<1,AU4133,MAX(MIN(IF(AU4115>0,((AU4133-SUM($N4205:AT4205))/AU4115)*AU$15,0),AU4133*AU$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AV4133<0,AV4133,IF(AV4115<1,AV4133,MAX(MIN(IF(AV4115>0,((AV4133-SUM($N4205:AU4205))/AV4115)*AV$15,0),AV4133*AV$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AW4133<0,AW4133,IF(AW4115<1,AW4133,MAX(MIN(IF(AW4115>0,((AW4133-SUM($N4205:AV4205))/AW4115)*AW$15,0),AW4133*AW$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AX4133<0,AX4133,IF(AX4115<1,AX4133,MAX(MIN(IF(AX4115>0,((AX4133-SUM($N4205:AW4205))/AX4115)*AX$15,0),AX4133*AX$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AY4133<0,AY4133,IF(AY4115<1,AY4133,MAX(MIN(IF(AY4115>0,((AY4133-SUM($N4205:AX4205))/AY4115)*AY$15,0),AY4133*AY$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(AZ4133<0,AZ4133,IF(AZ4115<1,AZ4133,MAX(MIN(IF(AZ4115>0,((AZ4133-SUM($N4205:AY4205))/AZ4115)*AZ$15,0),AZ4133*AZ$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BA4133<0,BA4133,IF(BA4115<1,BA4133,MAX(MIN(IF(BA4115>0,((BA4133-SUM($N4205:AZ4205))/BA4115)*BA$15,0),BA4133*BA$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BB4133<0,BB4133,IF(BB4115<1,BB4133,MAX(MIN(IF(BB4115>0,((BB4133-SUM($N4205:BA4205))/BB4115)*BB$15,0),BB4133*BB$15),0))))*$K$6","v":-1.2302980495395339E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BC4133<0,BC4133,IF(BC4115<1,BC4133,MAX(MIN(IF(BC4115>0,((BC4133-SUM($N4205:BB4205))/BC4115)*BC$15,0),BC4133*BC$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BD4133<0,BD4133,IF(BD4115<1,BD4133,MAX(MIN(IF(BD4115>0,((BD4133-SUM($N4205:BC4205))/BD4115)*BD$15,0),BD4133*BD$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BE4133<0,BE4133,IF(BE4115<1,BE4133,MAX(MIN(IF(BE4115>0,((BE4133-SUM($N4205:BD4205))/BE4115)*BE$15,0),BE4133*BE$15),0))))*$K$6","v":-1.2302980495395336E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BF4133<0,BF4133,IF(BF4115<1,BF4133,MAX(MIN(IF(BF4115>0,((BF4133-SUM($N4205:BE4205))/BF4115)*BF$15,0),BF4133*BF$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BG4133<0,BG4133,IF(BG4115<1,BG4133,MAX(MIN(IF(BG4115>0,((BG4133-SUM($N4205:BF4205))/BG4115)*BG$15,0),BG4133*BG$15),0))))*$K$6","v":-1.2302980495395337E-2},{"$f":"-IF($D4187=\"Land\",0,IF(BH4133<0,BH4133,IF(BH4115<1,BH4133,MAX(MIN(IF(BH4115>0,((BH4133-SUM($N4205:BG4205))/BH4115)*BH$15,0),BH4133*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4187=\"Land\",0,IF(BI4133<0,BI4133,IF(BI4115<1,BI4133,MAX(MIN(IF(BI4115>0,((BI4133-SUM($N4205:BH4205))/BI4115)*BI$15,0),BI4133*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4187=\"Land\",0,IF(BJ4133<0,BJ4133,IF(BJ4115<1,BJ4133,MAX(MIN(IF(BJ4115>0,((BJ4133-SUM($N4205:BI4205))/BJ4115)*BJ$15,0),BJ4133*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4187=\"Land\",0,IF(BK4133<0,BK4133,IF(BK4115<1,BK4133,MAX(MIN(IF(BK4115>0,((BK4133-SUM($N4205:BJ4205))/BK4115)*BK$15,0),BK4133*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4187=\"Land\",0,IF(BL4133<0,BL4133,IF(BL4115<1,BL4133,MAX(MIN(IF(BL4115>0,((BL4133-SUM($N4205:BK4205))/BL4115)*BL$15,0),BL4133*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4188},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4188=\"Land\",0,IF(O4134<0,O4134,IF(O4116<1,O4134,MAX(MIN(IF(O4116>0,((O4134-SUM($N4206:N4206))/O4116)*O$15,0),O4134*O$15),0))))*$K$6","v":-1.1030370861268901},{"$f":"-IF($D4188=\"Land\",0,IF(P4134<0,P4134,IF(P4116<1,P4134,MAX(MIN(IF(P4116>0,((P4134-SUM($N4206:O4206))/P4116)*P$15,0),P4134*P$15),0))))*$K$6","v":-1.1030370861268903},{"$f":"-IF($D4188=\"Land\",0,IF(Q4134<0,Q4134,IF(Q4116<1,Q4134,MAX(MIN(IF(Q4116>0,((Q4134-SUM($N4206:P4206))/Q4116)*Q$15,0),Q4134*Q$15),0))))*$K$6","v":-1.1030370861268903},{"$f":"-IF($D4188=\"Land\",0,IF(R4134<0,R4134,IF(R4116<1,R4134,MAX(MIN(IF(R4116>0,((R4134-SUM($N4206:Q4206))/R4116)*R$15,0),R4134*R$15),0))))*$K$6","v":-1.1030370861268903},{"$f":"-IF($D4188=\"Land\",0,IF(S4134<0,S4134,IF(S4116<1,S4134,MAX(MIN(IF(S4116>0,((S4134-SUM($N4206:R4206))/S4116)*S$15,0),S4134*S$15),0))))*$K$6","v":-1.1030370861268903},{"$f":"-IF($D4188=\"Land\",0,IF(T4134<0,T4134,IF(T4116<1,T4134,MAX(MIN(IF(T4116>0,((T4134-SUM($N4206:S4206))/T4116)*T$15,0),T4134*T$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(U4134<0,U4134,IF(U4116<1,U4134,MAX(MIN(IF(U4116>0,((U4134-SUM($N4206:T4206))/U4116)*U$15,0),U4134*U$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(V4134<0,V4134,IF(V4116<1,V4134,MAX(MIN(IF(V4116>0,((V4134-SUM($N4206:U4206))/V4116)*V$15,0),V4134*V$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(W4134<0,W4134,IF(W4116<1,W4134,MAX(MIN(IF(W4116>0,((W4134-SUM($N4206:V4206))/W4116)*W$15,0),W4134*W$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(X4134<0,X4134,IF(X4116<1,X4134,MAX(MIN(IF(X4116>0,((X4134-SUM($N4206:W4206))/X4116)*X$15,0),X4134*X$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(Y4134<0,Y4134,IF(Y4116<1,Y4134,MAX(MIN(IF(Y4116>0,((Y4134-SUM($N4206:X4206))/Y4116)*Y$15,0),Y4134*Y$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(Z4134<0,Z4134,IF(Z4116<1,Z4134,MAX(MIN(IF(Z4116>0,((Z4134-SUM($N4206:Y4206))/Z4116)*Z$15,0),Z4134*Z$15),0))))*$K$6","v":-0.88242966890151242},{"$f":"-IF($D4188=\"Land\",0,IF(AA4134<0,AA4134,IF(AA4116<1,AA4134,MAX(MIN(IF(AA4116>0,((AA4134-SUM($N4206:Z4206))/AA4116)*AA$15,0),AA4134*AA$15),0))))*$K$6","v":-0.88242966890151253},{"$f":"-IF($D4188=\"Land\",0,IF(AB4134<0,AB4134,IF(AB4116<1,AB4134,MAX(MIN(IF(AB4116>0,((AB4134-SUM($N4206:AA4206))/AB4116)*AB$15,0),AB4134*AB$15),0))))*$K$6","v":-0.88242966890151253},{"$f":"-IF($D4188=\"Land\",0,IF(AC4134<0,AC4134,IF(AC4116<1,AC4134,MAX(MIN(IF(AC4116>0,((AC4134-SUM($N4206:AB4206))/AC4116)*AC$15,0),AC4134*AC$15),0))))*$K$6","v":-0.88242966890151253},{"$f":"-IF($D4188=\"Land\",0,IF(AD4134<0,AD4134,IF(AD4116<1,AD4134,MAX(MIN(IF(AD4116>0,((AD4134-SUM($N4206:AC4206))/AD4116)*AD$15,0),AD4134*AD$15),0))))*$K$6","v":-0.88242966890151253},{"$f":"-IF($D4188=\"Land\",0,IF(AE4134<0,AE4134,IF(AE4116<1,AE4134,MAX(MIN(IF(AE4116>0,((AE4134-SUM($N4206:AD4206))/AE4116)*AE$15,0),AE4134*AE$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AF4134<0,AF4134,IF(AF4116<1,AF4134,MAX(MIN(IF(AF4116>0,((AF4134-SUM($N4206:AE4206))/AF4116)*AF$15,0),AF4134*AF$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AG4134<0,AG4134,IF(AG4116<1,AG4134,MAX(MIN(IF(AG4116>0,((AG4134-SUM($N4206:AF4206))/AG4116)*AG$15,0),AG4134*AG$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AH4134<0,AH4134,IF(AH4116<1,AH4134,MAX(MIN(IF(AH4116>0,((AH4134-SUM($N4206:AG4206))/AH4116)*AH$15,0),AH4134*AH$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AI4134<0,AI4134,IF(AI4116<1,AI4134,MAX(MIN(IF(AI4116>0,((AI4134-SUM($N4206:AH4206))/AI4116)*AI$15,0),AI4134*AI$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AJ4134<0,AJ4134,IF(AJ4116<1,AJ4134,MAX(MIN(IF(AJ4116>0,((AJ4134-SUM($N4206:AI4206))/AJ4116)*AJ$15,0),AJ4134*AJ$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AK4134<0,AK4134,IF(AK4116<1,AK4134,MAX(MIN(IF(AK4116>0,((AK4134-SUM($N4206:AJ4206))/AK4116)*AK$15,0),AK4134*AK$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AL4134<0,AL4134,IF(AL4116<1,AL4134,MAX(MIN(IF(AL4116>0,((AL4134-SUM($N4206:AK4206))/AL4116)*AL$15,0),AL4134*AL$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AM4134<0,AM4134,IF(AM4116<1,AM4134,MAX(MIN(IF(AM4116>0,((AM4134-SUM($N4206:AL4206))/AM4116)*AM$15,0),AM4134*AM$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AN4134<0,AN4134,IF(AN4116<1,AN4134,MAX(MIN(IF(AN4116>0,((AN4134-SUM($N4206:AM4206))/AN4116)*AN$15,0),AN4134*AN$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AO4134<0,AO4134,IF(AO4116<1,AO4134,MAX(MIN(IF(AO4116>0,((AO4134-SUM($N4206:AN4206))/AO4116)*AO$15,0),AO4134*AO$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AP4134<0,AP4134,IF(AP4116<1,AP4134,MAX(MIN(IF(AP4116>0,((AP4134-SUM($N4206:AO4206))/AP4116)*AP$15,0),AP4134*AP$15),0))))*$K$6","v":-0.88242966890151264},{"$f":"-IF($D4188=\"Land\",0,IF(AQ4134<0,AQ4134,IF(AQ4116<1,AQ4134,MAX(MIN(IF(AQ4116>0,((AQ4134-SUM($N4206:AP4206))/AQ4116)*AQ$15,0),AQ4134*AQ$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AR4134<0,AR4134,IF(AR4116<1,AR4134,MAX(MIN(IF(AR4116>0,((AR4134-SUM($N4206:AQ4206))/AR4116)*AR$15,0),AR4134*AR$15),0))))*$K$6","v":-0.88242966890151275},{"$f":"-IF($D4188=\"Land\",0,IF(AS4134<0,AS4134,IF(AS4116<1,AS4134,MAX(MIN(IF(AS4116>0,((AS4134-SUM($N4206:AR4206))/AS4116)*AS$15,0),AS4134*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AT4134<0,AT4134,IF(AT4116<1,AT4134,MAX(MIN(IF(AT4116>0,((AT4134-SUM($N4206:AS4206))/AT4116)*AT$15,0),AT4134*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AU4134<0,AU4134,IF(AU4116<1,AU4134,MAX(MIN(IF(AU4116>0,((AU4134-SUM($N4206:AT4206))/AU4116)*AU$15,0),AU4134*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AV4134<0,AV4134,IF(AV4116<1,AV4134,MAX(MIN(IF(AV4116>0,((AV4134-SUM($N4206:AU4206))/AV4116)*AV$15,0),AV4134*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AW4134<0,AW4134,IF(AW4116<1,AW4134,MAX(MIN(IF(AW4116>0,((AW4134-SUM($N4206:AV4206))/AW4116)*AW$15,0),AW4134*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AX4134<0,AX4134,IF(AX4116<1,AX4134,MAX(MIN(IF(AX4116>0,((AX4134-SUM($N4206:AW4206))/AX4116)*AX$15,0),AX4134*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AY4134<0,AY4134,IF(AY4116<1,AY4134,MAX(MIN(IF(AY4116>0,((AY4134-SUM($N4206:AX4206))/AY4116)*AY$15,0),AY4134*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(AZ4134<0,AZ4134,IF(AZ4116<1,AZ4134,MAX(MIN(IF(AZ4116>0,((AZ4134-SUM($N4206:AY4206))/AZ4116)*AZ$15,0),AZ4134*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BA4134<0,BA4134,IF(BA4116<1,BA4134,MAX(MIN(IF(BA4116>0,((BA4134-SUM($N4206:AZ4206))/BA4116)*BA$15,0),BA4134*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BB4134<0,BB4134,IF(BB4116<1,BB4134,MAX(MIN(IF(BB4116>0,((BB4134-SUM($N4206:BA4206))/BB4116)*BB$15,0),BB4134*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BC4134<0,BC4134,IF(BC4116<1,BC4134,MAX(MIN(IF(BC4116>0,((BC4134-SUM($N4206:BB4206))/BC4116)*BC$15,0),BC4134*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BD4134<0,BD4134,IF(BD4116<1,BD4134,MAX(MIN(IF(BD4116>0,((BD4134-SUM($N4206:BC4206))/BD4116)*BD$15,0),BD4134*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BE4134<0,BE4134,IF(BE4116<1,BE4134,MAX(MIN(IF(BE4116>0,((BE4134-SUM($N4206:BD4206))/BE4116)*BE$15,0),BE4134*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BF4134<0,BF4134,IF(BF4116<1,BF4134,MAX(MIN(IF(BF4116>0,((BF4134-SUM($N4206:BE4206))/BF4116)*BF$15,0),BF4134*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BG4134<0,BG4134,IF(BG4116<1,BG4134,MAX(MIN(IF(BG4116>0,((BG4134-SUM($N4206:BF4206))/BG4116)*BG$15,0),BG4134*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BH4134<0,BH4134,IF(BH4116<1,BH4134,MAX(MIN(IF(BH4116>0,((BH4134-SUM($N4206:BG4206))/BH4116)*BH$15,0),BH4134*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BI4134<0,BI4134,IF(BI4116<1,BI4134,MAX(MIN(IF(BI4116>0,((BI4134-SUM($N4206:BH4206))/BI4116)*BI$15,0),BI4134*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BJ4134<0,BJ4134,IF(BJ4116<1,BJ4134,MAX(MIN(IF(BJ4116>0,((BJ4134-SUM($N4206:BI4206))/BJ4116)*BJ$15,0),BJ4134*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BK4134<0,BK4134,IF(BK4116<1,BK4134,MAX(MIN(IF(BK4116>0,((BK4134-SUM($N4206:BJ4206))/BK4116)*BK$15,0),BK4134*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4188=\"Land\",0,IF(BL4134<0,BL4134,IF(BL4116<1,BL4134,MAX(MIN(IF(BL4116>0,((BL4134-SUM($N4206:BK4206))/BL4116)*BL$15,0),BL4134*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4189},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4189=\"Land\",0,IF(O4135<0,O4135,IF(O4117<1,O4135,MAX(MIN(IF(O4117>0,((O4135-SUM($N4207:N4207))/O4117)*O$15,0),O4135*O$15),0))))*$K$6","v":-0.12712405507978378},{"$f":"-IF($D4189=\"Land\",0,IF(P4135<0,P4135,IF(P4117<1,P4135,MAX(MIN(IF(P4117>0,((P4135-SUM($N4207:O4207))/P4117)*P$15,0),P4135*P$15),0))))*$K$6","v":-0.12712405507978375},{"$f":"-IF($D4189=\"Land\",0,IF(Q4135<0,Q4135,IF(Q4117<1,Q4135,MAX(MIN(IF(Q4117>0,((Q4135-SUM($N4207:P4207))/Q4117)*Q$15,0),Q4135*Q$15),0))))*$K$6","v":-0.12712405507978375},{"$f":"-IF($D4189=\"Land\",0,IF(R4135<0,R4135,IF(R4117<1,R4135,MAX(MIN(IF(R4117>0,((R4135-SUM($N4207:Q4207))/R4117)*R$15,0),R4135*R$15),0))))*$K$6","v":-0.12712405507978375},{"$f":"-IF($D4189=\"Land\",0,IF(S4135<0,S4135,IF(S4117<1,S4135,MAX(MIN(IF(S4117>0,((S4135-SUM($N4207:R4207))/S4117)*S$15,0),S4135*S$15),0))))*$K$6","v":-0.12712405507978375},{"$f":"-IF($D4189=\"Land\",0,IF(T4135<0,T4135,IF(T4117<1,T4135,MAX(MIN(IF(T4117>0,((T4135-SUM($N4207:S4207))/T4117)*T$15,0),T4135*T$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(U4135<0,U4135,IF(U4117<1,U4135,MAX(MIN(IF(U4117>0,((U4135-SUM($N4207:T4207))/U4117)*U$15,0),U4135*U$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(V4135<0,V4135,IF(V4117<1,V4135,MAX(MIN(IF(V4117>0,((V4135-SUM($N4207:U4207))/V4117)*V$15,0),V4135*V$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(W4135<0,W4135,IF(W4117<1,W4135,MAX(MIN(IF(W4117>0,((W4135-SUM($N4207:V4207))/W4117)*W$15,0),W4135*W$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(X4135<0,X4135,IF(X4117<1,X4135,MAX(MIN(IF(X4117>0,((X4135-SUM($N4207:W4207))/X4117)*X$15,0),X4135*X$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(Y4135<0,Y4135,IF(Y4117<1,Y4135,MAX(MIN(IF(Y4117>0,((Y4135-SUM($N4207:X4207))/Y4117)*Y$15,0),Y4135*Y$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(Z4135<0,Z4135,IF(Z4117<1,Z4135,MAX(MIN(IF(Z4117>0,((Z4135-SUM($N4207:Y4207))/Z4117)*Z$15,0),Z4135*Z$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(AA4135<0,AA4135,IF(AA4117<1,AA4135,MAX(MIN(IF(AA4117>0,((AA4135-SUM($N4207:Z4207))/AA4117)*AA$15,0),AA4135*AA$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(AB4135<0,AB4135,IF(AB4117<1,AB4135,MAX(MIN(IF(AB4117>0,((AB4135-SUM($N4207:AA4207))/AB4117)*AB$15,0),AB4135*AB$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(AC4135<0,AC4135,IF(AC4117<1,AC4135,MAX(MIN(IF(AC4117>0,((AC4135-SUM($N4207:AB4207))/AC4117)*AC$15,0),AC4135*AC$15),0))))*$K$6","v":-6.3562027539891874E-2},{"$f":"-IF($D4189=\"Land\",0,IF(AD4135<0,AD4135,IF(AD4117<1,AD4135,MAX(MIN(IF(AD4117>0,((AD4135-SUM($N4207:AC4207))/AD4117)*AD$15,0),AD4135*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AE4135<0,AE4135,IF(AE4117<1,AE4135,MAX(MIN(IF(AE4117>0,((AE4135-SUM($N4207:AD4207))/AE4117)*AE$15,0),AE4135*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AF4135<0,AF4135,IF(AF4117<1,AF4135,MAX(MIN(IF(AF4117>0,((AF4135-SUM($N4207:AE4207))/AF4117)*AF$15,0),AF4135*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AG4135<0,AG4135,IF(AG4117<1,AG4135,MAX(MIN(IF(AG4117>0,((AG4135-SUM($N4207:AF4207))/AG4117)*AG$15,0),AG4135*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AH4135<0,AH4135,IF(AH4117<1,AH4135,MAX(MIN(IF(AH4117>0,((AH4135-SUM($N4207:AG4207))/AH4117)*AH$15,0),AH4135*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AI4135<0,AI4135,IF(AI4117<1,AI4135,MAX(MIN(IF(AI4117>0,((AI4135-SUM($N4207:AH4207))/AI4117)*AI$15,0),AI4135*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AJ4135<0,AJ4135,IF(AJ4117<1,AJ4135,MAX(MIN(IF(AJ4117>0,((AJ4135-SUM($N4207:AI4207))/AJ4117)*AJ$15,0),AJ4135*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AK4135<0,AK4135,IF(AK4117<1,AK4135,MAX(MIN(IF(AK4117>0,((AK4135-SUM($N4207:AJ4207))/AK4117)*AK$15,0),AK4135*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AL4135<0,AL4135,IF(AL4117<1,AL4135,MAX(MIN(IF(AL4117>0,((AL4135-SUM($N4207:AK4207))/AL4117)*AL$15,0),AL4135*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AM4135<0,AM4135,IF(AM4117<1,AM4135,MAX(MIN(IF(AM4117>0,((AM4135-SUM($N4207:AL4207))/AM4117)*AM$15,0),AM4135*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AN4135<0,AN4135,IF(AN4117<1,AN4135,MAX(MIN(IF(AN4117>0,((AN4135-SUM($N4207:AM4207))/AN4117)*AN$15,0),AN4135*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AO4135<0,AO4135,IF(AO4117<1,AO4135,MAX(MIN(IF(AO4117>0,((AO4135-SUM($N4207:AN4207))/AO4117)*AO$15,0),AO4135*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AP4135<0,AP4135,IF(AP4117<1,AP4135,MAX(MIN(IF(AP4117>0,((AP4135-SUM($N4207:AO4207))/AP4117)*AP$15,0),AP4135*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AQ4135<0,AQ4135,IF(AQ4117<1,AQ4135,MAX(MIN(IF(AQ4117>0,((AQ4135-SUM($N4207:AP4207))/AQ4117)*AQ$15,0),AQ4135*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AR4135<0,AR4135,IF(AR4117<1,AR4135,MAX(MIN(IF(AR4117>0,((AR4135-SUM($N4207:AQ4207))/AR4117)*AR$15,0),AR4135*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AS4135<0,AS4135,IF(AS4117<1,AS4135,MAX(MIN(IF(AS4117>0,((AS4135-SUM($N4207:AR4207))/AS4117)*AS$15,0),AS4135*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AT4135<0,AT4135,IF(AT4117<1,AT4135,MAX(MIN(IF(AT4117>0,((AT4135-SUM($N4207:AS4207))/AT4117)*AT$15,0),AT4135*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AU4135<0,AU4135,IF(AU4117<1,AU4135,MAX(MIN(IF(AU4117>0,((AU4135-SUM($N4207:AT4207))/AU4117)*AU$15,0),AU4135*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AV4135<0,AV4135,IF(AV4117<1,AV4135,MAX(MIN(IF(AV4117>0,((AV4135-SUM($N4207:AU4207))/AV4117)*AV$15,0),AV4135*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AW4135<0,AW4135,IF(AW4117<1,AW4135,MAX(MIN(IF(AW4117>0,((AW4135-SUM($N4207:AV4207))/AW4117)*AW$15,0),AW4135*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AX4135<0,AX4135,IF(AX4117<1,AX4135,MAX(MIN(IF(AX4117>0,((AX4135-SUM($N4207:AW4207))/AX4117)*AX$15,0),AX4135*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AY4135<0,AY4135,IF(AY4117<1,AY4135,MAX(MIN(IF(AY4117>0,((AY4135-SUM($N4207:AX4207))/AY4117)*AY$15,0),AY4135*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(AZ4135<0,AZ4135,IF(AZ4117<1,AZ4135,MAX(MIN(IF(AZ4117>0,((AZ4135-SUM($N4207:AY4207))/AZ4117)*AZ$15,0),AZ4135*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BA4135<0,BA4135,IF(BA4117<1,BA4135,MAX(MIN(IF(BA4117>0,((BA4135-SUM($N4207:AZ4207))/BA4117)*BA$15,0),BA4135*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BB4135<0,BB4135,IF(BB4117<1,BB4135,MAX(MIN(IF(BB4117>0,((BB4135-SUM($N4207:BA4207))/BB4117)*BB$15,0),BB4135*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BC4135<0,BC4135,IF(BC4117<1,BC4135,MAX(MIN(IF(BC4117>0,((BC4135-SUM($N4207:BB4207))/BC4117)*BC$15,0),BC4135*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BD4135<0,BD4135,IF(BD4117<1,BD4135,MAX(MIN(IF(BD4117>0,((BD4135-SUM($N4207:BC4207))/BD4117)*BD$15,0),BD4135*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BE4135<0,BE4135,IF(BE4117<1,BE4135,MAX(MIN(IF(BE4117>0,((BE4135-SUM($N4207:BD4207))/BE4117)*BE$15,0),BE4135*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BF4135<0,BF4135,IF(BF4117<1,BF4135,MAX(MIN(IF(BF4117>0,((BF4135-SUM($N4207:BE4207))/BF4117)*BF$15,0),BF4135*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BG4135<0,BG4135,IF(BG4117<1,BG4135,MAX(MIN(IF(BG4117>0,((BG4135-SUM($N4207:BF4207))/BG4117)*BG$15,0),BG4135*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BH4135<0,BH4135,IF(BH4117<1,BH4135,MAX(MIN(IF(BH4117>0,((BH4135-SUM($N4207:BG4207))/BH4117)*BH$15,0),BH4135*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BI4135<0,BI4135,IF(BI4117<1,BI4135,MAX(MIN(IF(BI4117>0,((BI4135-SUM($N4207:BH4207))/BI4117)*BI$15,0),BI4135*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BJ4135<0,BJ4135,IF(BJ4117<1,BJ4135,MAX(MIN(IF(BJ4117>0,((BJ4135-SUM($N4207:BI4207))/BJ4117)*BJ$15,0),BJ4135*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BK4135<0,BK4135,IF(BK4117<1,BK4135,MAX(MIN(IF(BK4117>0,((BK4135-SUM($N4207:BJ4207))/BK4117)*BK$15,0),BK4135*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4189=\"Land\",0,IF(BL4135<0,BL4135,IF(BL4117<1,BL4135,MAX(MIN(IF(BL4117>0,((BL4135-SUM($N4207:BK4207))/BL4117)*BL$15,0),BL4135*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4190},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4190=\"Land\",0,IF(O4136<0,O4136,IF(O4118<1,O4136,MAX(MIN(IF(O4118>0,((O4136-SUM($N4208:N4208))/O4118)*O$15,0),O4136*O$15),0))))*$K$6","v":-0.31898981269581783},{"$f":"-IF($D4190=\"Land\",0,IF(P4136<0,P4136,IF(P4118<1,P4136,MAX(MIN(IF(P4118>0,((P4136-SUM($N4208:O4208))/P4118)*P$15,0),P4136*P$15),0))))*$K$6","v":-0.31898981269581783},{"$f":"-IF($D4190=\"Land\",0,IF(Q4136<0,Q4136,IF(Q4118<1,Q4136,MAX(MIN(IF(Q4118>0,((Q4136-SUM($N4208:P4208))/Q4118)*Q$15,0),Q4136*Q$15),0))))*$K$6","v":-0.31898981269581783},{"$f":"-IF($D4190=\"Land\",0,IF(R4136<0,R4136,IF(R4118<1,R4136,MAX(MIN(IF(R4118>0,((R4136-SUM($N4208:Q4208))/R4118)*R$15,0),R4136*R$15),0))))*$K$6","v":-0.31898981269581783},{"$f":"-IF($D4190=\"Land\",0,IF(S4136<0,S4136,IF(S4118<1,S4136,MAX(MIN(IF(S4118>0,((S4136-SUM($N4208:R4208))/S4118)*S$15,0),S4136*S$15),0))))*$K$6","v":-0.31898981269581778},{"$f":"-IF($D4190=\"Land\",0,IF(T4136<0,T4136,IF(T4118<1,T4136,MAX(MIN(IF(T4118>0,((T4136-SUM($N4208:S4208))/T4118)*T$15,0),T4136*T$15),0))))*$K$6","v":-0.15949490634790892},{"$f":"-IF($D4190=\"Land\",0,IF(U4136<0,U4136,IF(U4118<1,U4136,MAX(MIN(IF(U4118>0,((U4136-SUM($N4208:T4208))/U4118)*U$15,0),U4136*U$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(V4136<0,V4136,IF(V4118<1,V4136,MAX(MIN(IF(V4118>0,((V4136-SUM($N4208:U4208))/V4118)*V$15,0),V4136*V$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(W4136<0,W4136,IF(W4118<1,W4136,MAX(MIN(IF(W4118>0,((W4136-SUM($N4208:V4208))/W4118)*W$15,0),W4136*W$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(X4136<0,X4136,IF(X4118<1,X4136,MAX(MIN(IF(X4118>0,((X4136-SUM($N4208:W4208))/X4118)*X$15,0),X4136*X$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(Y4136<0,Y4136,IF(Y4118<1,Y4136,MAX(MIN(IF(Y4118>0,((Y4136-SUM($N4208:X4208))/Y4118)*Y$15,0),Y4136*Y$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(Z4136<0,Z4136,IF(Z4118<1,Z4136,MAX(MIN(IF(Z4118>0,((Z4136-SUM($N4208:Y4208))/Z4118)*Z$15,0),Z4136*Z$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(AA4136<0,AA4136,IF(AA4118<1,AA4136,MAX(MIN(IF(AA4118>0,((AA4136-SUM($N4208:Z4208))/AA4118)*AA$15,0),AA4136*AA$15),0))))*$K$6","v":-0.15949490634790889},{"$f":"-IF($D4190=\"Land\",0,IF(AB4136<0,AB4136,IF(AB4118<1,AB4136,MAX(MIN(IF(AB4118>0,((AB4136-SUM($N4208:AA4208))/AB4118)*AB$15,0),AB4136*AB$15),0))))*$K$6","v":-0.15949490634790892},{"$f":"-IF($D4190=\"Land\",0,IF(AC4136<0,AC4136,IF(AC4118<1,AC4136,MAX(MIN(IF(AC4118>0,((AC4136-SUM($N4208:AB4208))/AC4118)*AC$15,0),AC4136*AC$15),0))))*$K$6","v":-0.15949490634790892},{"$f":"-IF($D4190=\"Land\",0,IF(AD4136<0,AD4136,IF(AD4118<1,AD4136,MAX(MIN(IF(AD4118>0,((AD4136-SUM($N4208:AC4208))/AD4118)*AD$15,0),AD4136*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AE4136<0,AE4136,IF(AE4118<1,AE4136,MAX(MIN(IF(AE4118>0,((AE4136-SUM($N4208:AD4208))/AE4118)*AE$15,0),AE4136*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AF4136<0,AF4136,IF(AF4118<1,AF4136,MAX(MIN(IF(AF4118>0,((AF4136-SUM($N4208:AE4208))/AF4118)*AF$15,0),AF4136*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AG4136<0,AG4136,IF(AG4118<1,AG4136,MAX(MIN(IF(AG4118>0,((AG4136-SUM($N4208:AF4208))/AG4118)*AG$15,0),AG4136*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AH4136<0,AH4136,IF(AH4118<1,AH4136,MAX(MIN(IF(AH4118>0,((AH4136-SUM($N4208:AG4208))/AH4118)*AH$15,0),AH4136*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AI4136<0,AI4136,IF(AI4118<1,AI4136,MAX(MIN(IF(AI4118>0,((AI4136-SUM($N4208:AH4208))/AI4118)*AI$15,0),AI4136*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AJ4136<0,AJ4136,IF(AJ4118<1,AJ4136,MAX(MIN(IF(AJ4118>0,((AJ4136-SUM($N4208:AI4208))/AJ4118)*AJ$15,0),AJ4136*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AK4136<0,AK4136,IF(AK4118<1,AK4136,MAX(MIN(IF(AK4118>0,((AK4136-SUM($N4208:AJ4208))/AK4118)*AK$15,0),AK4136*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AL4136<0,AL4136,IF(AL4118<1,AL4136,MAX(MIN(IF(AL4118>0,((AL4136-SUM($N4208:AK4208))/AL4118)*AL$15,0),AL4136*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AM4136<0,AM4136,IF(AM4118<1,AM4136,MAX(MIN(IF(AM4118>0,((AM4136-SUM($N4208:AL4208))/AM4118)*AM$15,0),AM4136*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AN4136<0,AN4136,IF(AN4118<1,AN4136,MAX(MIN(IF(AN4118>0,((AN4136-SUM($N4208:AM4208))/AN4118)*AN$15,0),AN4136*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AO4136<0,AO4136,IF(AO4118<1,AO4136,MAX(MIN(IF(AO4118>0,((AO4136-SUM($N4208:AN4208))/AO4118)*AO$15,0),AO4136*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AP4136<0,AP4136,IF(AP4118<1,AP4136,MAX(MIN(IF(AP4118>0,((AP4136-SUM($N4208:AO4208))/AP4118)*AP$15,0),AP4136*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AQ4136<0,AQ4136,IF(AQ4118<1,AQ4136,MAX(MIN(IF(AQ4118>0,((AQ4136-SUM($N4208:AP4208))/AQ4118)*AQ$15,0),AQ4136*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AR4136<0,AR4136,IF(AR4118<1,AR4136,MAX(MIN(IF(AR4118>0,((AR4136-SUM($N4208:AQ4208))/AR4118)*AR$15,0),AR4136*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AS4136<0,AS4136,IF(AS4118<1,AS4136,MAX(MIN(IF(AS4118>0,((AS4136-SUM($N4208:AR4208))/AS4118)*AS$15,0),AS4136*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AT4136<0,AT4136,IF(AT4118<1,AT4136,MAX(MIN(IF(AT4118>0,((AT4136-SUM($N4208:AS4208))/AT4118)*AT$15,0),AT4136*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AU4136<0,AU4136,IF(AU4118<1,AU4136,MAX(MIN(IF(AU4118>0,((AU4136-SUM($N4208:AT4208))/AU4118)*AU$15,0),AU4136*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AV4136<0,AV4136,IF(AV4118<1,AV4136,MAX(MIN(IF(AV4118>0,((AV4136-SUM($N4208:AU4208))/AV4118)*AV$15,0),AV4136*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AW4136<0,AW4136,IF(AW4118<1,AW4136,MAX(MIN(IF(AW4118>0,((AW4136-SUM($N4208:AV4208))/AW4118)*AW$15,0),AW4136*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AX4136<0,AX4136,IF(AX4118<1,AX4136,MAX(MIN(IF(AX4118>0,((AX4136-SUM($N4208:AW4208))/AX4118)*AX$15,0),AX4136*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AY4136<0,AY4136,IF(AY4118<1,AY4136,MAX(MIN(IF(AY4118>0,((AY4136-SUM($N4208:AX4208))/AY4118)*AY$15,0),AY4136*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(AZ4136<0,AZ4136,IF(AZ4118<1,AZ4136,MAX(MIN(IF(AZ4118>0,((AZ4136-SUM($N4208:AY4208))/AZ4118)*AZ$15,0),AZ4136*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BA4136<0,BA4136,IF(BA4118<1,BA4136,MAX(MIN(IF(BA4118>0,((BA4136-SUM($N4208:AZ4208))/BA4118)*BA$15,0),BA4136*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BB4136<0,BB4136,IF(BB4118<1,BB4136,MAX(MIN(IF(BB4118>0,((BB4136-SUM($N4208:BA4208))/BB4118)*BB$15,0),BB4136*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BC4136<0,BC4136,IF(BC4118<1,BC4136,MAX(MIN(IF(BC4118>0,((BC4136-SUM($N4208:BB4208))/BC4118)*BC$15,0),BC4136*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BD4136<0,BD4136,IF(BD4118<1,BD4136,MAX(MIN(IF(BD4118>0,((BD4136-SUM($N4208:BC4208))/BD4118)*BD$15,0),BD4136*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BE4136<0,BE4136,IF(BE4118<1,BE4136,MAX(MIN(IF(BE4118>0,((BE4136-SUM($N4208:BD4208))/BE4118)*BE$15,0),BE4136*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BF4136<0,BF4136,IF(BF4118<1,BF4136,MAX(MIN(IF(BF4118>0,((BF4136-SUM($N4208:BE4208))/BF4118)*BF$15,0),BF4136*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BG4136<0,BG4136,IF(BG4118<1,BG4136,MAX(MIN(IF(BG4118>0,((BG4136-SUM($N4208:BF4208))/BG4118)*BG$15,0),BG4136*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BH4136<0,BH4136,IF(BH4118<1,BH4136,MAX(MIN(IF(BH4118>0,((BH4136-SUM($N4208:BG4208))/BH4118)*BH$15,0),BH4136*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BI4136<0,BI4136,IF(BI4118<1,BI4136,MAX(MIN(IF(BI4118>0,((BI4136-SUM($N4208:BH4208))/BI4118)*BI$15,0),BI4136*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BJ4136<0,BJ4136,IF(BJ4118<1,BJ4136,MAX(MIN(IF(BJ4118>0,((BJ4136-SUM($N4208:BI4208))/BJ4118)*BJ$15,0),BJ4136*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BK4136<0,BK4136,IF(BK4118<1,BK4136,MAX(MIN(IF(BK4118>0,((BK4136-SUM($N4208:BJ4208))/BK4118)*BK$15,0),BK4136*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4190=\"Land\",0,IF(BL4136<0,BL4136,IF(BL4118<1,BL4136,MAX(MIN(IF(BL4118>0,((BL4136-SUM($N4208:BK4208))/BL4118)*BL$15,0),BL4136*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4191},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4191=\"Land\",0,IF(O4137<0,O4137,IF(O4119<1,O4137,MAX(MIN(IF(O4119>0,((O4137-SUM($N4209:N4209))/O4119)*O$15,0),O4137*O$15),0))))*$K$6","v":-1.2271079804379086},{"$f":"-IF($D4191=\"Land\",0,IF(P4137<0,P4137,IF(P4119<1,P4137,MAX(MIN(IF(P4119>0,((P4137-SUM($N4209:O4209))/P4119)*P$15,0),P4137*P$15),0))))*$K$6","v":-1.2271079804379086},{"$f":"-IF($D4191=\"Land\",0,IF(Q4137<0,Q4137,IF(Q4119<1,Q4137,MAX(MIN(IF(Q4119>0,((Q4137-SUM($N4209:P4209))/Q4119)*Q$15,0),Q4137*Q$15),0))))*$K$6","v":-1.2271079804379086},{"$f":"-IF($D4191=\"Land\",0,IF(R4137<0,R4137,IF(R4119<1,R4137,MAX(MIN(IF(R4119>0,((R4137-SUM($N4209:Q4209))/R4119)*R$15,0),R4137*R$15),0))))*$K$6","v":-1.2271079804379084},{"$f":"-IF($D4191=\"Land\",0,IF(S4137<0,S4137,IF(S4119<1,S4137,MAX(MIN(IF(S4119>0,((S4137-SUM($N4209:R4209))/S4119)*S$15,0),S4137*S$15),0))))*$K$6","v":-1.2271079804379084},{"$f":"-IF($D4191=\"Land\",0,IF(T4137<0,T4137,IF(T4119<1,T4137,MAX(MIN(IF(T4119>0,((T4137-SUM($N4209:S4209))/T4119)*T$15,0),T4137*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(U4137<0,U4137,IF(U4119<1,U4137,MAX(MIN(IF(U4119>0,((U4137-SUM($N4209:T4209))/U4119)*U$15,0),U4137*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(V4137<0,V4137,IF(V4119<1,V4137,MAX(MIN(IF(V4119>0,((V4137-SUM($N4209:U4209))/V4119)*V$15,0),V4137*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(W4137<0,W4137,IF(W4119<1,W4137,MAX(MIN(IF(W4119>0,((W4137-SUM($N4209:V4209))/W4119)*W$15,0),W4137*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(X4137<0,X4137,IF(X4119<1,X4137,MAX(MIN(IF(X4119>0,((X4137-SUM($N4209:W4209))/X4119)*X$15,0),X4137*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(Y4137<0,Y4137,IF(Y4119<1,Y4137,MAX(MIN(IF(Y4119>0,((Y4137-SUM($N4209:X4209))/Y4119)*Y$15,0),Y4137*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(Z4137<0,Z4137,IF(Z4119<1,Z4137,MAX(MIN(IF(Z4119>0,((Z4137-SUM($N4209:Y4209))/Z4119)*Z$15,0),Z4137*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AA4137<0,AA4137,IF(AA4119<1,AA4137,MAX(MIN(IF(AA4119>0,((AA4137-SUM($N4209:Z4209))/AA4119)*AA$15,0),AA4137*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AB4137<0,AB4137,IF(AB4119<1,AB4137,MAX(MIN(IF(AB4119>0,((AB4137-SUM($N4209:AA4209))/AB4119)*AB$15,0),AB4137*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AC4137<0,AC4137,IF(AC4119<1,AC4137,MAX(MIN(IF(AC4119>0,((AC4137-SUM($N4209:AB4209))/AC4119)*AC$15,0),AC4137*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AD4137<0,AD4137,IF(AD4119<1,AD4137,MAX(MIN(IF(AD4119>0,((AD4137-SUM($N4209:AC4209))/AD4119)*AD$15,0),AD4137*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AE4137<0,AE4137,IF(AE4119<1,AE4137,MAX(MIN(IF(AE4119>0,((AE4137-SUM($N4209:AD4209))/AE4119)*AE$15,0),AE4137*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AF4137<0,AF4137,IF(AF4119<1,AF4137,MAX(MIN(IF(AF4119>0,((AF4137-SUM($N4209:AE4209))/AF4119)*AF$15,0),AF4137*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AG4137<0,AG4137,IF(AG4119<1,AG4137,MAX(MIN(IF(AG4119>0,((AG4137-SUM($N4209:AF4209))/AG4119)*AG$15,0),AG4137*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AH4137<0,AH4137,IF(AH4119<1,AH4137,MAX(MIN(IF(AH4119>0,((AH4137-SUM($N4209:AG4209))/AH4119)*AH$15,0),AH4137*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AI4137<0,AI4137,IF(AI4119<1,AI4137,MAX(MIN(IF(AI4119>0,((AI4137-SUM($N4209:AH4209))/AI4119)*AI$15,0),AI4137*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AJ4137<0,AJ4137,IF(AJ4119<1,AJ4137,MAX(MIN(IF(AJ4119>0,((AJ4137-SUM($N4209:AI4209))/AJ4119)*AJ$15,0),AJ4137*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AK4137<0,AK4137,IF(AK4119<1,AK4137,MAX(MIN(IF(AK4119>0,((AK4137-SUM($N4209:AJ4209))/AK4119)*AK$15,0),AK4137*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AL4137<0,AL4137,IF(AL4119<1,AL4137,MAX(MIN(IF(AL4119>0,((AL4137-SUM($N4209:AK4209))/AL4119)*AL$15,0),AL4137*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AM4137<0,AM4137,IF(AM4119<1,AM4137,MAX(MIN(IF(AM4119>0,((AM4137-SUM($N4209:AL4209))/AM4119)*AM$15,0),AM4137*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AN4137<0,AN4137,IF(AN4119<1,AN4137,MAX(MIN(IF(AN4119>0,((AN4137-SUM($N4209:AM4209))/AN4119)*AN$15,0),AN4137*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AO4137<0,AO4137,IF(AO4119<1,AO4137,MAX(MIN(IF(AO4119>0,((AO4137-SUM($N4209:AN4209))/AO4119)*AO$15,0),AO4137*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AP4137<0,AP4137,IF(AP4119<1,AP4137,MAX(MIN(IF(AP4119>0,((AP4137-SUM($N4209:AO4209))/AP4119)*AP$15,0),AP4137*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AQ4137<0,AQ4137,IF(AQ4119<1,AQ4137,MAX(MIN(IF(AQ4119>0,((AQ4137-SUM($N4209:AP4209))/AQ4119)*AQ$15,0),AQ4137*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AR4137<0,AR4137,IF(AR4119<1,AR4137,MAX(MIN(IF(AR4119>0,((AR4137-SUM($N4209:AQ4209))/AR4119)*AR$15,0),AR4137*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AS4137<0,AS4137,IF(AS4119<1,AS4137,MAX(MIN(IF(AS4119>0,((AS4137-SUM($N4209:AR4209))/AS4119)*AS$15,0),AS4137*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AT4137<0,AT4137,IF(AT4119<1,AT4137,MAX(MIN(IF(AT4119>0,((AT4137-SUM($N4209:AS4209))/AT4119)*AT$15,0),AT4137*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AU4137<0,AU4137,IF(AU4119<1,AU4137,MAX(MIN(IF(AU4119>0,((AU4137-SUM($N4209:AT4209))/AU4119)*AU$15,0),AU4137*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AV4137<0,AV4137,IF(AV4119<1,AV4137,MAX(MIN(IF(AV4119>0,((AV4137-SUM($N4209:AU4209))/AV4119)*AV$15,0),AV4137*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AW4137<0,AW4137,IF(AW4119<1,AW4137,MAX(MIN(IF(AW4119>0,((AW4137-SUM($N4209:AV4209))/AW4119)*AW$15,0),AW4137*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AX4137<0,AX4137,IF(AX4119<1,AX4137,MAX(MIN(IF(AX4119>0,((AX4137-SUM($N4209:AW4209))/AX4119)*AX$15,0),AX4137*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AY4137<0,AY4137,IF(AY4119<1,AY4137,MAX(MIN(IF(AY4119>0,((AY4137-SUM($N4209:AX4209))/AY4119)*AY$15,0),AY4137*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(AZ4137<0,AZ4137,IF(AZ4119<1,AZ4137,MAX(MIN(IF(AZ4119>0,((AZ4137-SUM($N4209:AY4209))/AZ4119)*AZ$15,0),AZ4137*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BA4137<0,BA4137,IF(BA4119<1,BA4137,MAX(MIN(IF(BA4119>0,((BA4137-SUM($N4209:AZ4209))/BA4119)*BA$15,0),BA4137*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BB4137<0,BB4137,IF(BB4119<1,BB4137,MAX(MIN(IF(BB4119>0,((BB4137-SUM($N4209:BA4209))/BB4119)*BB$15,0),BB4137*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BC4137<0,BC4137,IF(BC4119<1,BC4137,MAX(MIN(IF(BC4119>0,((BC4137-SUM($N4209:BB4209))/BC4119)*BC$15,0),BC4137*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BD4137<0,BD4137,IF(BD4119<1,BD4137,MAX(MIN(IF(BD4119>0,((BD4137-SUM($N4209:BC4209))/BD4119)*BD$15,0),BD4137*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BE4137<0,BE4137,IF(BE4119<1,BE4137,MAX(MIN(IF(BE4119>0,((BE4137-SUM($N4209:BD4209))/BE4119)*BE$15,0),BE4137*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BF4137<0,BF4137,IF(BF4119<1,BF4137,MAX(MIN(IF(BF4119>0,((BF4137-SUM($N4209:BE4209))/BF4119)*BF$15,0),BF4137*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BG4137<0,BG4137,IF(BG4119<1,BG4137,MAX(MIN(IF(BG4119>0,((BG4137-SUM($N4209:BF4209))/BG4119)*BG$15,0),BG4137*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BH4137<0,BH4137,IF(BH4119<1,BH4137,MAX(MIN(IF(BH4119>0,((BH4137-SUM($N4209:BG4209))/BH4119)*BH$15,0),BH4137*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BI4137<0,BI4137,IF(BI4119<1,BI4137,MAX(MIN(IF(BI4119>0,((BI4137-SUM($N4209:BH4209))/BI4119)*BI$15,0),BI4137*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BJ4137<0,BJ4137,IF(BJ4119<1,BJ4137,MAX(MIN(IF(BJ4119>0,((BJ4137-SUM($N4209:BI4209))/BJ4119)*BJ$15,0),BJ4137*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BK4137<0,BK4137,IF(BK4119<1,BK4137,MAX(MIN(IF(BK4119>0,((BK4137-SUM($N4209:BJ4209))/BK4119)*BK$15,0),BK4137*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4191=\"Land\",0,IF(BL4137<0,BL4137,IF(BL4119<1,BL4137,MAX(MIN(IF(BL4119>0,((BL4137-SUM($N4209:BK4209))/BL4119)*BL$15,0),BL4137*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4192},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4192=\"Land\",0,IF(O4138<0,O4138,IF(O4120<1,O4138,MAX(MIN(IF(O4120>0,((O4138-SUM($N4210:N4210))/O4120)*O$15,0),O4138*O$15),0))))*$K$6","v":-5.4289287932657339E-2},{"$f":"-IF($D4192=\"Land\",0,IF(P4138<0,P4138,IF(P4120<1,P4138,MAX(MIN(IF(P4120>0,((P4138-SUM($N4210:O4210))/P4120)*P$15,0),P4138*P$15),0))))*$K$6","v":-5.4289287932657332E-2},{"$f":"-IF($D4192=\"Land\",0,IF(Q4138<0,Q4138,IF(Q4120<1,Q4138,MAX(MIN(IF(Q4120>0,((Q4138-SUM($N4210:P4210))/Q4120)*Q$15,0),Q4138*Q$15),0))))*$K$6","v":-5.4289287932657332E-2},{"$f":"-IF($D4192=\"Land\",0,IF(R4138<0,R4138,IF(R4120<1,R4138,MAX(MIN(IF(R4120>0,((R4138-SUM($N4210:Q4210))/R4120)*R$15,0),R4138*R$15),0))))*$K$6","v":-5.4289287932657339E-2},{"$f":"-IF($D4192=\"Land\",0,IF(S4138<0,S4138,IF(S4120<1,S4138,MAX(MIN(IF(S4120>0,((S4138-SUM($N4210:R4210))/S4120)*S$15,0),S4138*S$15),0))))*$K$6","v":-5.4289287932657332E-2},{"$f":"-IF($D4192=\"Land\",0,IF(T4138<0,T4138,IF(T4120<1,T4138,MAX(MIN(IF(T4120>0,((T4138-SUM($N4210:S4210))/T4120)*T$15,0),T4138*T$15),0))))*$K$6","v":-2.7144643966328662E-2},{"$f":"-IF($D4192=\"Land\",0,IF(U4138<0,U4138,IF(U4120<1,U4138,MAX(MIN(IF(U4120>0,((U4138-SUM($N4210:T4210))/U4120)*U$15,0),U4138*U$15),0))))*$K$6","v":-2.7144643966328666E-2},{"$f":"-IF($D4192=\"Land\",0,IF(V4138<0,V4138,IF(V4120<1,V4138,MAX(MIN(IF(V4120>0,((V4138-SUM($N4210:U4210))/V4120)*V$15,0),V4138*V$15),0))))*$K$6","v":-2.7144643966328666E-2},{"$f":"-IF($D4192=\"Land\",0,IF(W4138<0,W4138,IF(W4120<1,W4138,MAX(MIN(IF(W4120>0,((W4138-SUM($N4210:V4210))/W4120)*W$15,0),W4138*W$15),0))))*$K$6","v":-2.7144643966328669E-2},{"$f":"-IF($D4192=\"Land\",0,IF(X4138<0,X4138,IF(X4120<1,X4138,MAX(MIN(IF(X4120>0,((X4138-SUM($N4210:W4210))/X4120)*X$15,0),X4138*X$15),0))))*$K$6","v":-2.7144643966328666E-2},{"$f":"-IF($D4192=\"Land\",0,IF(Y4138<0,Y4138,IF(Y4120<1,Y4138,MAX(MIN(IF(Y4120>0,((Y4138-SUM($N4210:X4210))/Y4120)*Y$15,0),Y4138*Y$15),0))))*$K$6","v":-2.7144643966328662E-2},{"$f":"-IF($D4192=\"Land\",0,IF(Z4138<0,Z4138,IF(Z4120<1,Z4138,MAX(MIN(IF(Z4120>0,((Z4138-SUM($N4210:Y4210))/Z4120)*Z$15,0),Z4138*Z$15),0))))*$K$6","v":-2.7144643966328662E-2},{"$f":"-IF($D4192=\"Land\",0,IF(AA4138<0,AA4138,IF(AA4120<1,AA4138,MAX(MIN(IF(AA4120>0,((AA4138-SUM($N4210:Z4210))/AA4120)*AA$15,0),AA4138*AA$15),0))))*$K$6","v":-2.7144643966328662E-2},{"$f":"-IF($D4192=\"Land\",0,IF(AB4138<0,AB4138,IF(AB4120<1,AB4138,MAX(MIN(IF(AB4120>0,((AB4138-SUM($N4210:AA4210))/AB4120)*AB$15,0),AB4138*AB$15),0))))*$K$6","v":-2.7144643966328659E-2},{"$f":"-IF($D4192=\"Land\",0,IF(AC4138<0,AC4138,IF(AC4120<1,AC4138,MAX(MIN(IF(AC4120>0,((AC4138-SUM($N4210:AB4210))/AC4120)*AC$15,0),AC4138*AC$15),0))))*$K$6","v":-2.7144643966328659E-2},{"$f":"-IF($D4192=\"Land\",0,IF(AD4138<0,AD4138,IF(AD4120<1,AD4138,MAX(MIN(IF(AD4120>0,((AD4138-SUM($N4210:AC4210))/AD4120)*AD$15,0),AD4138*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AE4138<0,AE4138,IF(AE4120<1,AE4138,MAX(MIN(IF(AE4120>0,((AE4138-SUM($N4210:AD4210))/AE4120)*AE$15,0),AE4138*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AF4138<0,AF4138,IF(AF4120<1,AF4138,MAX(MIN(IF(AF4120>0,((AF4138-SUM($N4210:AE4210))/AF4120)*AF$15,0),AF4138*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AG4138<0,AG4138,IF(AG4120<1,AG4138,MAX(MIN(IF(AG4120>0,((AG4138-SUM($N4210:AF4210))/AG4120)*AG$15,0),AG4138*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AH4138<0,AH4138,IF(AH4120<1,AH4138,MAX(MIN(IF(AH4120>0,((AH4138-SUM($N4210:AG4210))/AH4120)*AH$15,0),AH4138*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AI4138<0,AI4138,IF(AI4120<1,AI4138,MAX(MIN(IF(AI4120>0,((AI4138-SUM($N4210:AH4210))/AI4120)*AI$15,0),AI4138*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AJ4138<0,AJ4138,IF(AJ4120<1,AJ4138,MAX(MIN(IF(AJ4120>0,((AJ4138-SUM($N4210:AI4210))/AJ4120)*AJ$15,0),AJ4138*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AK4138<0,AK4138,IF(AK4120<1,AK4138,MAX(MIN(IF(AK4120>0,((AK4138-SUM($N4210:AJ4210))/AK4120)*AK$15,0),AK4138*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AL4138<0,AL4138,IF(AL4120<1,AL4138,MAX(MIN(IF(AL4120>0,((AL4138-SUM($N4210:AK4210))/AL4120)*AL$15,0),AL4138*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AM4138<0,AM4138,IF(AM4120<1,AM4138,MAX(MIN(IF(AM4120>0,((AM4138-SUM($N4210:AL4210))/AM4120)*AM$15,0),AM4138*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AN4138<0,AN4138,IF(AN4120<1,AN4138,MAX(MIN(IF(AN4120>0,((AN4138-SUM($N4210:AM4210))/AN4120)*AN$15,0),AN4138*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AO4138<0,AO4138,IF(AO4120<1,AO4138,MAX(MIN(IF(AO4120>0,((AO4138-SUM($N4210:AN4210))/AO4120)*AO$15,0),AO4138*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AP4138<0,AP4138,IF(AP4120<1,AP4138,MAX(MIN(IF(AP4120>0,((AP4138-SUM($N4210:AO4210))/AP4120)*AP$15,0),AP4138*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AQ4138<0,AQ4138,IF(AQ4120<1,AQ4138,MAX(MIN(IF(AQ4120>0,((AQ4138-SUM($N4210:AP4210))/AQ4120)*AQ$15,0),AQ4138*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AR4138<0,AR4138,IF(AR4120<1,AR4138,MAX(MIN(IF(AR4120>0,((AR4138-SUM($N4210:AQ4210))/AR4120)*AR$15,0),AR4138*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AS4138<0,AS4138,IF(AS4120<1,AS4138,MAX(MIN(IF(AS4120>0,((AS4138-SUM($N4210:AR4210))/AS4120)*AS$15,0),AS4138*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AT4138<0,AT4138,IF(AT4120<1,AT4138,MAX(MIN(IF(AT4120>0,((AT4138-SUM($N4210:AS4210))/AT4120)*AT$15,0),AT4138*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AU4138<0,AU4138,IF(AU4120<1,AU4138,MAX(MIN(IF(AU4120>0,((AU4138-SUM($N4210:AT4210))/AU4120)*AU$15,0),AU4138*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AV4138<0,AV4138,IF(AV4120<1,AV4138,MAX(MIN(IF(AV4120>0,((AV4138-SUM($N4210:AU4210))/AV4120)*AV$15,0),AV4138*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AW4138<0,AW4138,IF(AW4120<1,AW4138,MAX(MIN(IF(AW4120>0,((AW4138-SUM($N4210:AV4210))/AW4120)*AW$15,0),AW4138*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AX4138<0,AX4138,IF(AX4120<1,AX4138,MAX(MIN(IF(AX4120>0,((AX4138-SUM($N4210:AW4210))/AX4120)*AX$15,0),AX4138*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AY4138<0,AY4138,IF(AY4120<1,AY4138,MAX(MIN(IF(AY4120>0,((AY4138-SUM($N4210:AX4210))/AY4120)*AY$15,0),AY4138*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(AZ4138<0,AZ4138,IF(AZ4120<1,AZ4138,MAX(MIN(IF(AZ4120>0,((AZ4138-SUM($N4210:AY4210))/AZ4120)*AZ$15,0),AZ4138*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BA4138<0,BA4138,IF(BA4120<1,BA4138,MAX(MIN(IF(BA4120>0,((BA4138-SUM($N4210:AZ4210))/BA4120)*BA$15,0),BA4138*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BB4138<0,BB4138,IF(BB4120<1,BB4138,MAX(MIN(IF(BB4120>0,((BB4138-SUM($N4210:BA4210))/BB4120)*BB$15,0),BB4138*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BC4138<0,BC4138,IF(BC4120<1,BC4138,MAX(MIN(IF(BC4120>0,((BC4138-SUM($N4210:BB4210))/BC4120)*BC$15,0),BC4138*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BD4138<0,BD4138,IF(BD4120<1,BD4138,MAX(MIN(IF(BD4120>0,((BD4138-SUM($N4210:BC4210))/BD4120)*BD$15,0),BD4138*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BE4138<0,BE4138,IF(BE4120<1,BE4138,MAX(MIN(IF(BE4120>0,((BE4138-SUM($N4210:BD4210))/BE4120)*BE$15,0),BE4138*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BF4138<0,BF4138,IF(BF4120<1,BF4138,MAX(MIN(IF(BF4120>0,((BF4138-SUM($N4210:BE4210))/BF4120)*BF$15,0),BF4138*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BG4138<0,BG4138,IF(BG4120<1,BG4138,MAX(MIN(IF(BG4120>0,((BG4138-SUM($N4210:BF4210))/BG4120)*BG$15,0),BG4138*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BH4138<0,BH4138,IF(BH4120<1,BH4138,MAX(MIN(IF(BH4120>0,((BH4138-SUM($N4210:BG4210))/BH4120)*BH$15,0),BH4138*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BI4138<0,BI4138,IF(BI4120<1,BI4138,MAX(MIN(IF(BI4120>0,((BI4138-SUM($N4210:BH4210))/BI4120)*BI$15,0),BI4138*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BJ4138<0,BJ4138,IF(BJ4120<1,BJ4138,MAX(MIN(IF(BJ4120>0,((BJ4138-SUM($N4210:BI4210))/BJ4120)*BJ$15,0),BJ4138*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BK4138<0,BK4138,IF(BK4120<1,BK4138,MAX(MIN(IF(BK4120>0,((BK4138-SUM($N4210:BJ4210))/BK4120)*BK$15,0),BK4138*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4192=\"Land\",0,IF(BL4138<0,BL4138,IF(BL4120<1,BL4138,MAX(MIN(IF(BL4120>0,((BL4138-SUM($N4210:BK4210))/BL4120)*BL$15,0),BL4138*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4193},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4193=\"Land\",0,IF(O4139<0,O4139,IF(O4121<1,O4139,MAX(MIN(IF(O4121>0,((O4139-SUM($N4211:N4211))/O4121)*O$15,0),O4139*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(P4139<0,P4139,IF(P4121<1,P4139,MAX(MIN(IF(P4121>0,((P4139-SUM($N4211:O4211))/P4121)*P$15,0),P4139*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(Q4139<0,Q4139,IF(Q4121<1,Q4139,MAX(MIN(IF(Q4121>0,((Q4139-SUM($N4211:P4211))/Q4121)*Q$15,0),Q4139*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(R4139<0,R4139,IF(R4121<1,R4139,MAX(MIN(IF(R4121>0,((R4139-SUM($N4211:Q4211))/R4121)*R$15,0),R4139*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(S4139<0,S4139,IF(S4121<1,S4139,MAX(MIN(IF(S4121>0,((S4139-SUM($N4211:R4211))/S4121)*S$15,0),S4139*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(T4139<0,T4139,IF(T4121<1,T4139,MAX(MIN(IF(T4121>0,((T4139-SUM($N4211:S4211))/T4121)*T$15,0),T4139*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(U4139<0,U4139,IF(U4121<1,U4139,MAX(MIN(IF(U4121>0,((U4139-SUM($N4211:T4211))/U4121)*U$15,0),U4139*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(V4139<0,V4139,IF(V4121<1,V4139,MAX(MIN(IF(V4121>0,((V4139-SUM($N4211:U4211))/V4121)*V$15,0),V4139*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(W4139<0,W4139,IF(W4121<1,W4139,MAX(MIN(IF(W4121>0,((W4139-SUM($N4211:V4211))/W4121)*W$15,0),W4139*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(X4139<0,X4139,IF(X4121<1,X4139,MAX(MIN(IF(X4121>0,((X4139-SUM($N4211:W4211))/X4121)*X$15,0),X4139*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(Y4139<0,Y4139,IF(Y4121<1,Y4139,MAX(MIN(IF(Y4121>0,((Y4139-SUM($N4211:X4211))/Y4121)*Y$15,0),Y4139*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(Z4139<0,Z4139,IF(Z4121<1,Z4139,MAX(MIN(IF(Z4121>0,((Z4139-SUM($N4211:Y4211))/Z4121)*Z$15,0),Z4139*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AA4139<0,AA4139,IF(AA4121<1,AA4139,MAX(MIN(IF(AA4121>0,((AA4139-SUM($N4211:Z4211))/AA4121)*AA$15,0),AA4139*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AB4139<0,AB4139,IF(AB4121<1,AB4139,MAX(MIN(IF(AB4121>0,((AB4139-SUM($N4211:AA4211))/AB4121)*AB$15,0),AB4139*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AC4139<0,AC4139,IF(AC4121<1,AC4139,MAX(MIN(IF(AC4121>0,((AC4139-SUM($N4211:AB4211))/AC4121)*AC$15,0),AC4139*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AD4139<0,AD4139,IF(AD4121<1,AD4139,MAX(MIN(IF(AD4121>0,((AD4139-SUM($N4211:AC4211))/AD4121)*AD$15,0),AD4139*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AE4139<0,AE4139,IF(AE4121<1,AE4139,MAX(MIN(IF(AE4121>0,((AE4139-SUM($N4211:AD4211))/AE4121)*AE$15,0),AE4139*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AF4139<0,AF4139,IF(AF4121<1,AF4139,MAX(MIN(IF(AF4121>0,((AF4139-SUM($N4211:AE4211))/AF4121)*AF$15,0),AF4139*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AG4139<0,AG4139,IF(AG4121<1,AG4139,MAX(MIN(IF(AG4121>0,((AG4139-SUM($N4211:AF4211))/AG4121)*AG$15,0),AG4139*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AH4139<0,AH4139,IF(AH4121<1,AH4139,MAX(MIN(IF(AH4121>0,((AH4139-SUM($N4211:AG4211))/AH4121)*AH$15,0),AH4139*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AI4139<0,AI4139,IF(AI4121<1,AI4139,MAX(MIN(IF(AI4121>0,((AI4139-SUM($N4211:AH4211))/AI4121)*AI$15,0),AI4139*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AJ4139<0,AJ4139,IF(AJ4121<1,AJ4139,MAX(MIN(IF(AJ4121>0,((AJ4139-SUM($N4211:AI4211))/AJ4121)*AJ$15,0),AJ4139*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AK4139<0,AK4139,IF(AK4121<1,AK4139,MAX(MIN(IF(AK4121>0,((AK4139-SUM($N4211:AJ4211))/AK4121)*AK$15,0),AK4139*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AL4139<0,AL4139,IF(AL4121<1,AL4139,MAX(MIN(IF(AL4121>0,((AL4139-SUM($N4211:AK4211))/AL4121)*AL$15,0),AL4139*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AM4139<0,AM4139,IF(AM4121<1,AM4139,MAX(MIN(IF(AM4121>0,((AM4139-SUM($N4211:AL4211))/AM4121)*AM$15,0),AM4139*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AN4139<0,AN4139,IF(AN4121<1,AN4139,MAX(MIN(IF(AN4121>0,((AN4139-SUM($N4211:AM4211))/AN4121)*AN$15,0),AN4139*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AO4139<0,AO4139,IF(AO4121<1,AO4139,MAX(MIN(IF(AO4121>0,((AO4139-SUM($N4211:AN4211))/AO4121)*AO$15,0),AO4139*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AP4139<0,AP4139,IF(AP4121<1,AP4139,MAX(MIN(IF(AP4121>0,((AP4139-SUM($N4211:AO4211))/AP4121)*AP$15,0),AP4139*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AQ4139<0,AQ4139,IF(AQ4121<1,AQ4139,MAX(MIN(IF(AQ4121>0,((AQ4139-SUM($N4211:AP4211))/AQ4121)*AQ$15,0),AQ4139*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AR4139<0,AR4139,IF(AR4121<1,AR4139,MAX(MIN(IF(AR4121>0,((AR4139-SUM($N4211:AQ4211))/AR4121)*AR$15,0),AR4139*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AS4139<0,AS4139,IF(AS4121<1,AS4139,MAX(MIN(IF(AS4121>0,((AS4139-SUM($N4211:AR4211))/AS4121)*AS$15,0),AS4139*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AT4139<0,AT4139,IF(AT4121<1,AT4139,MAX(MIN(IF(AT4121>0,((AT4139-SUM($N4211:AS4211))/AT4121)*AT$15,0),AT4139*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AU4139<0,AU4139,IF(AU4121<1,AU4139,MAX(MIN(IF(AU4121>0,((AU4139-SUM($N4211:AT4211))/AU4121)*AU$15,0),AU4139*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AV4139<0,AV4139,IF(AV4121<1,AV4139,MAX(MIN(IF(AV4121>0,((AV4139-SUM($N4211:AU4211))/AV4121)*AV$15,0),AV4139*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AW4139<0,AW4139,IF(AW4121<1,AW4139,MAX(MIN(IF(AW4121>0,((AW4139-SUM($N4211:AV4211))/AW4121)*AW$15,0),AW4139*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AX4139<0,AX4139,IF(AX4121<1,AX4139,MAX(MIN(IF(AX4121>0,((AX4139-SUM($N4211:AW4211))/AX4121)*AX$15,0),AX4139*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AY4139<0,AY4139,IF(AY4121<1,AY4139,MAX(MIN(IF(AY4121>0,((AY4139-SUM($N4211:AX4211))/AY4121)*AY$15,0),AY4139*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(AZ4139<0,AZ4139,IF(AZ4121<1,AZ4139,MAX(MIN(IF(AZ4121>0,((AZ4139-SUM($N4211:AY4211))/AZ4121)*AZ$15,0),AZ4139*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BA4139<0,BA4139,IF(BA4121<1,BA4139,MAX(MIN(IF(BA4121>0,((BA4139-SUM($N4211:AZ4211))/BA4121)*BA$15,0),BA4139*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BB4139<0,BB4139,IF(BB4121<1,BB4139,MAX(MIN(IF(BB4121>0,((BB4139-SUM($N4211:BA4211))/BB4121)*BB$15,0),BB4139*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BC4139<0,BC4139,IF(BC4121<1,BC4139,MAX(MIN(IF(BC4121>0,((BC4139-SUM($N4211:BB4211))/BC4121)*BC$15,0),BC4139*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BD4139<0,BD4139,IF(BD4121<1,BD4139,MAX(MIN(IF(BD4121>0,((BD4139-SUM($N4211:BC4211))/BD4121)*BD$15,0),BD4139*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BE4139<0,BE4139,IF(BE4121<1,BE4139,MAX(MIN(IF(BE4121>0,((BE4139-SUM($N4211:BD4211))/BE4121)*BE$15,0),BE4139*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BF4139<0,BF4139,IF(BF4121<1,BF4139,MAX(MIN(IF(BF4121>0,((BF4139-SUM($N4211:BE4211))/BF4121)*BF$15,0),BF4139*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BG4139<0,BG4139,IF(BG4121<1,BG4139,MAX(MIN(IF(BG4121>0,((BG4139-SUM($N4211:BF4211))/BG4121)*BG$15,0),BG4139*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BH4139<0,BH4139,IF(BH4121<1,BH4139,MAX(MIN(IF(BH4121>0,((BH4139-SUM($N4211:BG4211))/BH4121)*BH$15,0),BH4139*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BI4139<0,BI4139,IF(BI4121<1,BI4139,MAX(MIN(IF(BI4121>0,((BI4139-SUM($N4211:BH4211))/BI4121)*BI$15,0),BI4139*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BJ4139<0,BJ4139,IF(BJ4121<1,BJ4139,MAX(MIN(IF(BJ4121>0,((BJ4139-SUM($N4211:BI4211))/BJ4121)*BJ$15,0),BJ4139*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BK4139<0,BK4139,IF(BK4121<1,BK4139,MAX(MIN(IF(BK4121>0,((BK4139-SUM($N4211:BJ4211))/BK4121)*BK$15,0),BK4139*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4193=\"Land\",0,IF(BL4139<0,BL4139,IF(BL4121<1,BL4139,MAX(MIN(IF(BL4121>0,((BL4139-SUM($N4211:BK4211))/BL4121)*BL$15,0),BL4139*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4194},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4194=\"Land\",0,IF(O4140<0,O4140,IF(O4122<1,O4140,MAX(MIN(IF(O4122>0,((O4140-SUM($N4212:N4212))/O4122)*O$15,0),O4140*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(P4140<0,P4140,IF(P4122<1,P4140,MAX(MIN(IF(P4122>0,((P4140-SUM($N4212:O4212))/P4122)*P$15,0),P4140*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(Q4140<0,Q4140,IF(Q4122<1,Q4140,MAX(MIN(IF(Q4122>0,((Q4140-SUM($N4212:P4212))/Q4122)*Q$15,0),Q4140*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(R4140<0,R4140,IF(R4122<1,R4140,MAX(MIN(IF(R4122>0,((R4140-SUM($N4212:Q4212))/R4122)*R$15,0),R4140*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(S4140<0,S4140,IF(S4122<1,S4140,MAX(MIN(IF(S4122>0,((S4140-SUM($N4212:R4212))/S4122)*S$15,0),S4140*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(T4140<0,T4140,IF(T4122<1,T4140,MAX(MIN(IF(T4122>0,((T4140-SUM($N4212:S4212))/T4122)*T$15,0),T4140*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(U4140<0,U4140,IF(U4122<1,U4140,MAX(MIN(IF(U4122>0,((U4140-SUM($N4212:T4212))/U4122)*U$15,0),U4140*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(V4140<0,V4140,IF(V4122<1,V4140,MAX(MIN(IF(V4122>0,((V4140-SUM($N4212:U4212))/V4122)*V$15,0),V4140*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(W4140<0,W4140,IF(W4122<1,W4140,MAX(MIN(IF(W4122>0,((W4140-SUM($N4212:V4212))/W4122)*W$15,0),W4140*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(X4140<0,X4140,IF(X4122<1,X4140,MAX(MIN(IF(X4122>0,((X4140-SUM($N4212:W4212))/X4122)*X$15,0),X4140*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(Y4140<0,Y4140,IF(Y4122<1,Y4140,MAX(MIN(IF(Y4122>0,((Y4140-SUM($N4212:X4212))/Y4122)*Y$15,0),Y4140*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(Z4140<0,Z4140,IF(Z4122<1,Z4140,MAX(MIN(IF(Z4122>0,((Z4140-SUM($N4212:Y4212))/Z4122)*Z$15,0),Z4140*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AA4140<0,AA4140,IF(AA4122<1,AA4140,MAX(MIN(IF(AA4122>0,((AA4140-SUM($N4212:Z4212))/AA4122)*AA$15,0),AA4140*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AB4140<0,AB4140,IF(AB4122<1,AB4140,MAX(MIN(IF(AB4122>0,((AB4140-SUM($N4212:AA4212))/AB4122)*AB$15,0),AB4140*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AC4140<0,AC4140,IF(AC4122<1,AC4140,MAX(MIN(IF(AC4122>0,((AC4140-SUM($N4212:AB4212))/AC4122)*AC$15,0),AC4140*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AD4140<0,AD4140,IF(AD4122<1,AD4140,MAX(MIN(IF(AD4122>0,((AD4140-SUM($N4212:AC4212))/AD4122)*AD$15,0),AD4140*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AE4140<0,AE4140,IF(AE4122<1,AE4140,MAX(MIN(IF(AE4122>0,((AE4140-SUM($N4212:AD4212))/AE4122)*AE$15,0),AE4140*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AF4140<0,AF4140,IF(AF4122<1,AF4140,MAX(MIN(IF(AF4122>0,((AF4140-SUM($N4212:AE4212))/AF4122)*AF$15,0),AF4140*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AG4140<0,AG4140,IF(AG4122<1,AG4140,MAX(MIN(IF(AG4122>0,((AG4140-SUM($N4212:AF4212))/AG4122)*AG$15,0),AG4140*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AH4140<0,AH4140,IF(AH4122<1,AH4140,MAX(MIN(IF(AH4122>0,((AH4140-SUM($N4212:AG4212))/AH4122)*AH$15,0),AH4140*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AI4140<0,AI4140,IF(AI4122<1,AI4140,MAX(MIN(IF(AI4122>0,((AI4140-SUM($N4212:AH4212))/AI4122)*AI$15,0),AI4140*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AJ4140<0,AJ4140,IF(AJ4122<1,AJ4140,MAX(MIN(IF(AJ4122>0,((AJ4140-SUM($N4212:AI4212))/AJ4122)*AJ$15,0),AJ4140*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AK4140<0,AK4140,IF(AK4122<1,AK4140,MAX(MIN(IF(AK4122>0,((AK4140-SUM($N4212:AJ4212))/AK4122)*AK$15,0),AK4140*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AL4140<0,AL4140,IF(AL4122<1,AL4140,MAX(MIN(IF(AL4122>0,((AL4140-SUM($N4212:AK4212))/AL4122)*AL$15,0),AL4140*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AM4140<0,AM4140,IF(AM4122<1,AM4140,MAX(MIN(IF(AM4122>0,((AM4140-SUM($N4212:AL4212))/AM4122)*AM$15,0),AM4140*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AN4140<0,AN4140,IF(AN4122<1,AN4140,MAX(MIN(IF(AN4122>0,((AN4140-SUM($N4212:AM4212))/AN4122)*AN$15,0),AN4140*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AO4140<0,AO4140,IF(AO4122<1,AO4140,MAX(MIN(IF(AO4122>0,((AO4140-SUM($N4212:AN4212))/AO4122)*AO$15,0),AO4140*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AP4140<0,AP4140,IF(AP4122<1,AP4140,MAX(MIN(IF(AP4122>0,((AP4140-SUM($N4212:AO4212))/AP4122)*AP$15,0),AP4140*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AQ4140<0,AQ4140,IF(AQ4122<1,AQ4140,MAX(MIN(IF(AQ4122>0,((AQ4140-SUM($N4212:AP4212))/AQ4122)*AQ$15,0),AQ4140*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AR4140<0,AR4140,IF(AR4122<1,AR4140,MAX(MIN(IF(AR4122>0,((AR4140-SUM($N4212:AQ4212))/AR4122)*AR$15,0),AR4140*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AS4140<0,AS4140,IF(AS4122<1,AS4140,MAX(MIN(IF(AS4122>0,((AS4140-SUM($N4212:AR4212))/AS4122)*AS$15,0),AS4140*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AT4140<0,AT4140,IF(AT4122<1,AT4140,MAX(MIN(IF(AT4122>0,((AT4140-SUM($N4212:AS4212))/AT4122)*AT$15,0),AT4140*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AU4140<0,AU4140,IF(AU4122<1,AU4140,MAX(MIN(IF(AU4122>0,((AU4140-SUM($N4212:AT4212))/AU4122)*AU$15,0),AU4140*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AV4140<0,AV4140,IF(AV4122<1,AV4140,MAX(MIN(IF(AV4122>0,((AV4140-SUM($N4212:AU4212))/AV4122)*AV$15,0),AV4140*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AW4140<0,AW4140,IF(AW4122<1,AW4140,MAX(MIN(IF(AW4122>0,((AW4140-SUM($N4212:AV4212))/AW4122)*AW$15,0),AW4140*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AX4140<0,AX4140,IF(AX4122<1,AX4140,MAX(MIN(IF(AX4122>0,((AX4140-SUM($N4212:AW4212))/AX4122)*AX$15,0),AX4140*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AY4140<0,AY4140,IF(AY4122<1,AY4140,MAX(MIN(IF(AY4122>0,((AY4140-SUM($N4212:AX4212))/AY4122)*AY$15,0),AY4140*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(AZ4140<0,AZ4140,IF(AZ4122<1,AZ4140,MAX(MIN(IF(AZ4122>0,((AZ4140-SUM($N4212:AY4212))/AZ4122)*AZ$15,0),AZ4140*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BA4140<0,BA4140,IF(BA4122<1,BA4140,MAX(MIN(IF(BA4122>0,((BA4140-SUM($N4212:AZ4212))/BA4122)*BA$15,0),BA4140*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BB4140<0,BB4140,IF(BB4122<1,BB4140,MAX(MIN(IF(BB4122>0,((BB4140-SUM($N4212:BA4212))/BB4122)*BB$15,0),BB4140*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BC4140<0,BC4140,IF(BC4122<1,BC4140,MAX(MIN(IF(BC4122>0,((BC4140-SUM($N4212:BB4212))/BC4122)*BC$15,0),BC4140*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BD4140<0,BD4140,IF(BD4122<1,BD4140,MAX(MIN(IF(BD4122>0,((BD4140-SUM($N4212:BC4212))/BD4122)*BD$15,0),BD4140*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BE4140<0,BE4140,IF(BE4122<1,BE4140,MAX(MIN(IF(BE4122>0,((BE4140-SUM($N4212:BD4212))/BE4122)*BE$15,0),BE4140*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BF4140<0,BF4140,IF(BF4122<1,BF4140,MAX(MIN(IF(BF4122>0,((BF4140-SUM($N4212:BE4212))/BF4122)*BF$15,0),BF4140*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BG4140<0,BG4140,IF(BG4122<1,BG4140,MAX(MIN(IF(BG4122>0,((BG4140-SUM($N4212:BF4212))/BG4122)*BG$15,0),BG4140*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BH4140<0,BH4140,IF(BH4122<1,BH4140,MAX(MIN(IF(BH4122>0,((BH4140-SUM($N4212:BG4212))/BH4122)*BH$15,0),BH4140*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BI4140<0,BI4140,IF(BI4122<1,BI4140,MAX(MIN(IF(BI4122>0,((BI4140-SUM($N4212:BH4212))/BI4122)*BI$15,0),BI4140*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BJ4140<0,BJ4140,IF(BJ4122<1,BJ4140,MAX(MIN(IF(BJ4122>0,((BJ4140-SUM($N4212:BI4212))/BJ4122)*BJ$15,0),BJ4140*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BK4140<0,BK4140,IF(BK4122<1,BK4140,MAX(MIN(IF(BK4122>0,((BK4140-SUM($N4212:BJ4212))/BK4122)*BK$15,0),BK4140*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4194=\"Land\",0,IF(BL4140<0,BL4140,IF(BL4122<1,BL4140,MAX(MIN(IF(BL4122>0,((BL4140-SUM($N4212:BK4212))/BL4122)*BL$15,0),BL4140*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4195},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4195=\"Land\",0,IF(O4141<0,O4141,IF(O4123<1,O4141,MAX(MIN(IF(O4123>0,((O4141-SUM($N4213:N4213))/O4123)*O$15,0),O4141*O$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(P4141<0,P4141,IF(P4123<1,P4141,MAX(MIN(IF(P4123>0,((P4141-SUM($N4213:O4213))/P4123)*P$15,0),P4141*P$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(Q4141<0,Q4141,IF(Q4123<1,Q4141,MAX(MIN(IF(Q4123>0,((Q4141-SUM($N4213:P4213))/Q4123)*Q$15,0),Q4141*Q$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(R4141<0,R4141,IF(R4123<1,R4141,MAX(MIN(IF(R4123>0,((R4141-SUM($N4213:Q4213))/R4123)*R$15,0),R4141*R$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(S4141<0,S4141,IF(S4123<1,S4141,MAX(MIN(IF(S4123>0,((S4141-SUM($N4213:R4213))/S4123)*S$15,0),S4141*S$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(T4141<0,T4141,IF(T4123<1,T4141,MAX(MIN(IF(T4123>0,((T4141-SUM($N4213:S4213))/T4123)*T$15,0),T4141*T$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(U4141<0,U4141,IF(U4123<1,U4141,MAX(MIN(IF(U4123>0,((U4141-SUM($N4213:T4213))/U4123)*U$15,0),U4141*U$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(V4141<0,V4141,IF(V4123<1,V4141,MAX(MIN(IF(V4123>0,((V4141-SUM($N4213:U4213))/V4123)*V$15,0),V4141*V$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(W4141<0,W4141,IF(W4123<1,W4141,MAX(MIN(IF(W4123>0,((W4141-SUM($N4213:V4213))/W4123)*W$15,0),W4141*W$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(X4141<0,X4141,IF(X4123<1,X4141,MAX(MIN(IF(X4123>0,((X4141-SUM($N4213:W4213))/X4123)*X$15,0),X4141*X$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(Y4141<0,Y4141,IF(Y4123<1,Y4141,MAX(MIN(IF(Y4123>0,((Y4141-SUM($N4213:X4213))/Y4123)*Y$15,0),Y4141*Y$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(Z4141<0,Z4141,IF(Z4123<1,Z4141,MAX(MIN(IF(Z4123>0,((Z4141-SUM($N4213:Y4213))/Z4123)*Z$15,0),Z4141*Z$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AA4141<0,AA4141,IF(AA4123<1,AA4141,MAX(MIN(IF(AA4123>0,((AA4141-SUM($N4213:Z4213))/AA4123)*AA$15,0),AA4141*AA$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AB4141<0,AB4141,IF(AB4123<1,AB4141,MAX(MIN(IF(AB4123>0,((AB4141-SUM($N4213:AA4213))/AB4123)*AB$15,0),AB4141*AB$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AC4141<0,AC4141,IF(AC4123<1,AC4141,MAX(MIN(IF(AC4123>0,((AC4141-SUM($N4213:AB4213))/AC4123)*AC$15,0),AC4141*AC$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AD4141<0,AD4141,IF(AD4123<1,AD4141,MAX(MIN(IF(AD4123>0,((AD4141-SUM($N4213:AC4213))/AD4123)*AD$15,0),AD4141*AD$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AE4141<0,AE4141,IF(AE4123<1,AE4141,MAX(MIN(IF(AE4123>0,((AE4141-SUM($N4213:AD4213))/AE4123)*AE$15,0),AE4141*AE$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AF4141<0,AF4141,IF(AF4123<1,AF4141,MAX(MIN(IF(AF4123>0,((AF4141-SUM($N4213:AE4213))/AF4123)*AF$15,0),AF4141*AF$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AG4141<0,AG4141,IF(AG4123<1,AG4141,MAX(MIN(IF(AG4123>0,((AG4141-SUM($N4213:AF4213))/AG4123)*AG$15,0),AG4141*AG$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AH4141<0,AH4141,IF(AH4123<1,AH4141,MAX(MIN(IF(AH4123>0,((AH4141-SUM($N4213:AG4213))/AH4123)*AH$15,0),AH4141*AH$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AI4141<0,AI4141,IF(AI4123<1,AI4141,MAX(MIN(IF(AI4123>0,((AI4141-SUM($N4213:AH4213))/AI4123)*AI$15,0),AI4141*AI$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AJ4141<0,AJ4141,IF(AJ4123<1,AJ4141,MAX(MIN(IF(AJ4123>0,((AJ4141-SUM($N4213:AI4213))/AJ4123)*AJ$15,0),AJ4141*AJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AK4141<0,AK4141,IF(AK4123<1,AK4141,MAX(MIN(IF(AK4123>0,((AK4141-SUM($N4213:AJ4213))/AK4123)*AK$15,0),AK4141*AK$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AL4141<0,AL4141,IF(AL4123<1,AL4141,MAX(MIN(IF(AL4123>0,((AL4141-SUM($N4213:AK4213))/AL4123)*AL$15,0),AL4141*AL$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AM4141<0,AM4141,IF(AM4123<1,AM4141,MAX(MIN(IF(AM4123>0,((AM4141-SUM($N4213:AL4213))/AM4123)*AM$15,0),AM4141*AM$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AN4141<0,AN4141,IF(AN4123<1,AN4141,MAX(MIN(IF(AN4123>0,((AN4141-SUM($N4213:AM4213))/AN4123)*AN$15,0),AN4141*AN$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AO4141<0,AO4141,IF(AO4123<1,AO4141,MAX(MIN(IF(AO4123>0,((AO4141-SUM($N4213:AN4213))/AO4123)*AO$15,0),AO4141*AO$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AP4141<0,AP4141,IF(AP4123<1,AP4141,MAX(MIN(IF(AP4123>0,((AP4141-SUM($N4213:AO4213))/AP4123)*AP$15,0),AP4141*AP$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AQ4141<0,AQ4141,IF(AQ4123<1,AQ4141,MAX(MIN(IF(AQ4123>0,((AQ4141-SUM($N4213:AP4213))/AQ4123)*AQ$15,0),AQ4141*AQ$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AR4141<0,AR4141,IF(AR4123<1,AR4141,MAX(MIN(IF(AR4123>0,((AR4141-SUM($N4213:AQ4213))/AR4123)*AR$15,0),AR4141*AR$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AS4141<0,AS4141,IF(AS4123<1,AS4141,MAX(MIN(IF(AS4123>0,((AS4141-SUM($N4213:AR4213))/AS4123)*AS$15,0),AS4141*AS$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AT4141<0,AT4141,IF(AT4123<1,AT4141,MAX(MIN(IF(AT4123>0,((AT4141-SUM($N4213:AS4213))/AT4123)*AT$15,0),AT4141*AT$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AU4141<0,AU4141,IF(AU4123<1,AU4141,MAX(MIN(IF(AU4123>0,((AU4141-SUM($N4213:AT4213))/AU4123)*AU$15,0),AU4141*AU$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AV4141<0,AV4141,IF(AV4123<1,AV4141,MAX(MIN(IF(AV4123>0,((AV4141-SUM($N4213:AU4213))/AV4123)*AV$15,0),AV4141*AV$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AW4141<0,AW4141,IF(AW4123<1,AW4141,MAX(MIN(IF(AW4123>0,((AW4141-SUM($N4213:AV4213))/AW4123)*AW$15,0),AW4141*AW$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AX4141<0,AX4141,IF(AX4123<1,AX4141,MAX(MIN(IF(AX4123>0,((AX4141-SUM($N4213:AW4213))/AX4123)*AX$15,0),AX4141*AX$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AY4141<0,AY4141,IF(AY4123<1,AY4141,MAX(MIN(IF(AY4123>0,((AY4141-SUM($N4213:AX4213))/AY4123)*AY$15,0),AY4141*AY$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(AZ4141<0,AZ4141,IF(AZ4123<1,AZ4141,MAX(MIN(IF(AZ4123>0,((AZ4141-SUM($N4213:AY4213))/AZ4123)*AZ$15,0),AZ4141*AZ$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BA4141<0,BA4141,IF(BA4123<1,BA4141,MAX(MIN(IF(BA4123>0,((BA4141-SUM($N4213:AZ4213))/BA4123)*BA$15,0),BA4141*BA$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BB4141<0,BB4141,IF(BB4123<1,BB4141,MAX(MIN(IF(BB4123>0,((BB4141-SUM($N4213:BA4213))/BB4123)*BB$15,0),BB4141*BB$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BC4141<0,BC4141,IF(BC4123<1,BC4141,MAX(MIN(IF(BC4123>0,((BC4141-SUM($N4213:BB4213))/BC4123)*BC$15,0),BC4141*BC$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BD4141<0,BD4141,IF(BD4123<1,BD4141,MAX(MIN(IF(BD4123>0,((BD4141-SUM($N4213:BC4213))/BD4123)*BD$15,0),BD4141*BD$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BE4141<0,BE4141,IF(BE4123<1,BE4141,MAX(MIN(IF(BE4123>0,((BE4141-SUM($N4213:BD4213))/BE4123)*BE$15,0),BE4141*BE$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BF4141<0,BF4141,IF(BF4123<1,BF4141,MAX(MIN(IF(BF4123>0,((BF4141-SUM($N4213:BE4213))/BF4123)*BF$15,0),BF4141*BF$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BG4141<0,BG4141,IF(BG4123<1,BG4141,MAX(MIN(IF(BG4123>0,((BG4141-SUM($N4213:BF4213))/BG4123)*BG$15,0),BG4141*BG$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BH4141<0,BH4141,IF(BH4123<1,BH4141,MAX(MIN(IF(BH4123>0,((BH4141-SUM($N4213:BG4213))/BH4123)*BH$15,0),BH4141*BH$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BI4141<0,BI4141,IF(BI4123<1,BI4141,MAX(MIN(IF(BI4123>0,((BI4141-SUM($N4213:BH4213))/BI4123)*BI$15,0),BI4141*BI$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BJ4141<0,BJ4141,IF(BJ4123<1,BJ4141,MAX(MIN(IF(BJ4123>0,((BJ4141-SUM($N4213:BI4213))/BJ4123)*BJ$15,0),BJ4141*BJ$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BK4141<0,BK4141,IF(BK4123<1,BK4141,MAX(MIN(IF(BK4123>0,((BK4141-SUM($N4213:BJ4213))/BK4123)*BK$15,0),BK4141*BK$15),0))))*$K$6","v":0},{"$f":"-IF($D4195=\"Land\",0,IF(BL4141<0,BL4141,IF(BL4123<1,BL4141,MAX(MIN(IF(BL4123>0,((BL4141-SUM($N4213:BK4213))/BL4123)*BL$15,0),BL4141*BL$15),0))))*$K$6","v":0}]
[{"$f":"ROW()","v":4196},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4180:O4195)","v":-3.5379787681491375},-3.5379787681491384,-3.5379787681491384,-3.5379787681491379,-3.5379787681491379,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.7790071934480483,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939189,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939187,-1.5288056155939189,-1.5288056155939187,-0.64637594669240606,-0.64637594669240606,-0.64637594669240606,-0.64637594669240606,-0.64637594669240606,-0.64637594669240606,-0.64637594669240606,-0.64637594669240594,-0.64637594669240594,-0.64637594669240594,-0.64637594669240594,-0.64637594669240594,-0.64637594669240583,-0.64637594669240583,-0.64637594669240583,-0.58540984255589112,-0.58540984255589101,-0.58540984255589101,-0.5854098425558909,-0.5854098425558909]
["Unused"]
[{"$f":"ROW()","v":4198},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4199},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4200},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4201},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4202},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4203},null,null,"Regulators"]
[{"$f":"ROW()","v":4204},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4205},null,null,"Buildings"]
[{"$f":"ROW()","v":4206},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4207},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4208},null,null,"Vehicle"]
[{"$f":"ROW()","v":4209},null,null,"Information Technology"]
[{"$f":"ROW()","v":4210},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4211},null,null,"FRC"]
[{"$f":"ROW()","v":4212},null,null,"Land"]
[{"$f":"ROW()","v":4213},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4214},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4198:N4213)","v":0},{"$f":"SUM(O4198:O4213)","v":0},{"$f":"SUM(P4198:P4213)","v":0},{"$f":"SUM(Q4198:Q4213)","v":0},{"$f":"SUM(R4198:R4213)","v":0},{"$f":"SUM(S4198:S4213)","v":0},{"$f":"SUM(T4198:T4213)","v":0},{"$f":"SUM(U4198:U4213)","v":0},{"$f":"SUM(V4198:V4213)","v":0},{"$f":"SUM(W4198:W4213)","v":0},{"$f":"SUM(X4198:X4213)","v":0},{"$f":"SUM(Y4198:Y4213)","v":0},{"$f":"SUM(Z4198:Z4213)","v":0},{"$f":"SUM(AA4198:AA4213)","v":0},{"$f":"SUM(AB4198:AB4213)","v":0},{"$f":"SUM(AC4198:AC4213)","v":0},{"$f":"SUM(AD4198:AD4213)","v":0},{"$f":"SUM(AE4198:AE4213)","v":0},{"$f":"SUM(AF4198:AF4213)","v":0},{"$f":"SUM(AG4198:AG4213)","v":0},{"$f":"SUM(AH4198:AH4213)","v":0},{"$f":"SUM(AI4198:AI4213)","v":0},{"$f":"SUM(AJ4198:AJ4213)","v":0},{"$f":"SUM(AK4198:AK4213)","v":0},{"$f":"SUM(AL4198:AL4213)","v":0},{"$f":"SUM(AM4198:AM4213)","v":0},{"$f":"SUM(AN4198:AN4213)","v":0},{"$f":"SUM(AO4198:AO4213)","v":0},{"$f":"SUM(AP4198:AP4213)","v":0},{"$f":"SUM(AQ4198:AQ4213)","v":0},{"$f":"SUM(AR4198:AR4213)","v":0},{"$f":"SUM(AS4198:AS4213)","v":0},{"$f":"SUM(AT4198:AT4213)","v":0},{"$f":"SUM(AU4198:AU4213)","v":0},{"$f":"SUM(AV4198:AV4213)","v":0},{"$f":"SUM(AW4198:AW4213)","v":0},{"$f":"SUM(AX4198:AX4213)","v":0},{"$f":"SUM(AY4198:AY4213)","v":0},{"$f":"SUM(AZ4198:AZ4213)","v":0},{"$f":"SUM(BA4198:BA4213)","v":0},{"$f":"SUM(BB4198:BB4213)","v":0},{"$f":"SUM(BC4198:BC4213)","v":0},{"$f":"SUM(BD4198:BD4213)","v":0},{"$f":"SUM(BE4198:BE4213)","v":0},{"$f":"SUM(BF4198:BF4213)","v":0},{"$f":"SUM(BG4198:BG4213)","v":0},{"$f":"SUM(BH4198:BH4213)","v":0},{"$f":"SUM(BI4198:BI4213)","v":0},{"$f":"SUM(BJ4198:BJ4213)","v":0},{"$f":"SUM(BK4198:BK4213)","v":0},{"$f":"SUM(BL4198:BL4213)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4216},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N4126+N4144+N4162+N4180 + N4198","v":3.0762014285714674},3.0377489107143241,2.9992963928571807,2.9608438750000374,2.9223913571428941,2.8839388392857508,{"$f":"T4126+T4144+T4162+T4180 + T4198","v":2.847889603794679},2.8118403683036073,{"$f":"V4126+V4144+V4162+V4180 + V4198","v":2.7757911328125355},2.7397418973214638,2.703692661830392,2.6676434263393203,2.6315941908482485,2.5955449553571768,2.559495719866105,2.5234464843750333,2.4873972488839615,2.4513480133928898,2.415298777901818,2.3792495424107463,2.3432003069196745,{"$f":"AI4126+AI4144+AI4162+AI4180 + AI4198","v":2.3071510714286028},2.271101835937531,2.2350526004464593,2.1990033649553875,2.1629541294643158,2.126904893973244,2.0908556584821723,2.0548064229911005,2.0187571875000287,1.9827079520089568,1.9466587165178848,1.9106094810268128,1.8745602455357409,{"$f":"AV4126+AV4144+AV4162+AV4180 + AV4198","v":1.8385110100446689},1.8024617745535969,1.7664125390625249,1.730363303571453,1.694314068080381,1.658264832589309,{"$f":"BB4126+BB4144+BB4162+BB4180 + BB4198","v":1.622215597098237},1.5861663616071651,1.5501171261160931,1.5140678906250211,1.4780186551339491,1.4419694196428772,1.4059201841518052,1.3698709486607332,1.3338217131696612,1.2977724776785893,1.2617232421875173]
[{"$f":"ROW()","v":4217},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4127+T4145+T4163+T4181 + T4199","v":0},0,{"$f":"V4127+V4145+V4163+V4181 + V4199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4127+AI4145+AI4163+AI4181 + AI4199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4127+AV4145+AV4163+AV4181 + AV4199","v":0},0,0,0,0,0,{"$f":"BB4127+BB4145+BB4163+BB4181 + BB4199","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4218},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4128+T4146+T4164+T4182 + T4200","v":0},0,{"$f":"V4128+V4146+V4164+V4182 + V4200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4128+AI4146+AI4164+AI4182 + AI4200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4128+AV4146+AV4164+AV4182 + AV4200","v":0},0,0,0,0,0,{"$f":"BB4128+BB4146+BB4164+BB4182 + BB4200","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4219},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,35.958148826060906,35.35884634562656,34.759543865192214,34.160241384757867,33.560938904323521,32.961636423889175,{"$f":"T4129+T4147+T4165+T4183 + T4201","v":32.412275816824355},31.862915209759535,{"$f":"V4129+V4147+V4165+V4183 + V4201","v":31.313554602694715},30.764193995629896,30.214833388565076,29.665472781500256,29.116112174435436,28.566751567370616,28.017390960305796,27.468030353240977,26.918669746176157,26.369309139111337,25.819948532046517,25.270587924981697,24.721227317916878,{"$f":"AI4129+AI4147+AI4165+AI4183 + AI4201","v":24.171866710852058},23.622506103787238,23.073145496722418,22.523784889657598,21.974424282592778,21.425063675527959,20.875703068463139,20.326342461398319,19.776981854333499,19.227621247268679,18.67826064020386,18.12890003313904,17.57953942607422,{"$f":"AV4129+AV4147+AV4165+AV4183 + AV4201","v":17.0301788190094},16.48081821194458,15.93145760487976,15.382096997814941,14.832736390750121,14.283375783685301,{"$f":"BB4129+BB4147+BB4165+BB4183 + BB4201","v":13.734015176620481},13.184654569555661,12.635293962490842,12.085933355426022,11.536572748361202,10.987212141296382,10.437851534231562,9.8884909271667425,9.3391303201019227,8.7897697130371029,8.240409105972283]
[{"$f":"ROW()","v":4220},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4130+T4148+T4166+T4184 + T4202","v":0},0,{"$f":"V4130+V4148+V4166+V4184 + V4202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4130+AI4148+AI4166+AI4184 + AI4202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4130+AV4148+AV4166+AV4184 + AV4202","v":0},0,0,0,0,0,{"$f":"BB4130+BB4148+BB4166+BB4184 + BB4202","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4221},null,null,"Regulators",null,null,null,null,null,null,null,null,null,2.0373124830317435,1.9863796709559498,1.9354468588801561,1.8845140468043626,1.8335812347285692,1.7826484226527755,{"$f":"T4131+T4149+T4167+T4185 + T4203","v":1.7380822120864561},1.6935160015201367,{"$f":"V4131+V4149+V4167+V4185 + V4203","v":1.6489497909538173},1.604383580387498,1.5598173698211786,1.5152511592548592,1.4706849486885398,1.4261187381222205,1.3815525275559011,1.3369863169895817,1.2924201064232623,1.247853895856943,1.2032876852906236,1.1587214747243042,1.1141552641579848,{"$f":"AI4131+AI4149+AI4167+AI4185 + AI4203","v":1.0695890535916655},1.0250228430253461,0.9804566324590267,0.93589042189270732,0.89132421132638795,0.84675800076006857,0.8021917901937492,0.75762557962742982,0.71305936906111045,0.66849315849479107,0.6239269479284717,0.57936073736215232,0.53479452679583295,{"$f":"AV4131+AV4149+AV4167+AV4185 + AV4203","v":0.49022831622951352},0.44566210566319409,0.40109589509687466,0.35652968453055522,0.31196347396423585,0.26739726339791642,{"$f":"BB4131+BB4149+BB4167+BB4185 + BB4203","v":0.22283105283159702},0.17826484226527761,0.13369863169895821,8.9132421132638806E-2,4.4566210566319403E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":4222},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0.187287454848,0.1826052684768,0.17792308210560001,0.17324089573440002,0.16855870936320003,0.16387652299200003,{"$f":"T4132+T4150+T4168+T4186 + T4204","v":0.15977960991720003},0.15568269684240002,{"$f":"V4132+V4150+V4168+V4186 + V4204","v":0.15158578376760001},0.14748887069280001,0.143391957618,0.13929504454319999,0.13519813146839998,0.13110121839359998,0.12700430531879997,0.12290739224399998,0.11881047916919998,0.11471356609439999,0.1106166530196,0.10651973994479999,0.10242282687,{"$f":"AI4132+AI4150+AI4168+AI4186 + AI4204","v":9.8325913795200004E-2},9.4229000720399997E-2,9.013208764559999E-2,8.6035174570799997E-2,8.1938261496000003E-2,7.7841348421199996E-2,7.3744435346399989E-2,6.9647522271599996E-2,6.5550609196800003E-2,6.1453696122000002E-2,5.7356783047200002E-2,5.3259869972400002E-2,4.9162956897600002E-2,{"$f":"AV4132+AV4150+AV4168+AV4186 + AV4204","v":4.5066043822800002E-2},4.0969130748000002E-2,3.6872217673200001E-2,3.2775304598400001E-2,2.8678391523600001E-2,2.4581478448800001E-2,{"$f":"BB4132+BB4150+BB4168+BB4186 + BB4204","v":2.0484565374000001E-2},1.6387652299200001E-2,1.22907392244E-2,8.1938261496000003E-3,4.0969130748000002E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":4223},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0.5624219655037872,0.54836141636619251,0.53430086722859782,0.52024031809100313,0.50617976895340844,0.49211921981581375,{"$f":"T4133+T4151+T4169+T4187 + T4205","v":0.47981623932041839},0.46751325882502304,{"$f":"V4133+V4151+V4169+V4187 + V4205","v":0.45521027832962768},0.44290729783423233,0.43060431733883697,0.41830133684344162,0.40599835634804626,0.39369537585265091,0.38139239535725555,0.3690894148618602,0.35678643436646484,0.34448345387106949,0.33218047337567413,0.31987749288027878,0.30757451238488343,{"$f":"AI4133+AI4151+AI4169+AI4187 + AI4205","v":0.29527153188948807},0.28296855139409272,0.27066557089869736,0.25836259040330201,0.24605960990790668,0.23375662941251135,0.22145364891711602,0.2091506684217207,0.19684768792632537,0.18454470743093004,0.17224172693553472,0.15993874644013939,0.14763576594474406,{"$f":"AV4133+AV4151+AV4169+AV4187 + AV4205","v":0.13533278544934874},0.12302980495395339,0.11072682445855805,9.8423843963162713E-2,8.6120863467767372E-2,7.3817882972372031E-2,{"$f":"BB4133+BB4151+BB4169+BB4187 + BB4205","v":6.1514902476976691E-2},4.921192198158135E-2,3.6908941486186009E-2,2.4605960990790675E-2,1.2302980495395337E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":4224},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,27.575927153172255,26.472890067045366,25.369852980918477,24.266815894791588,23.163778808664699,22.060741722537809,{"$f":"T4134+T4152+T4170+T4188 + T4206","v":21.178312053636297},20.295882384734785,{"$f":"V4134+V4152+V4170+V4188 + V4206","v":19.413452715833273},18.531023046931761,17.648593378030249,16.766163709128737,15.883734040227225,15.001304371325713,14.118874702424201,13.236445033522688,12.354015364621176,11.471585695719664,10.589156026818152,9.7067263579166401,8.824296689015128,{"$f":"AI4134+AI4152+AI4170+AI4188 + AI4206","v":7.941867020113615},7.059437351212102,6.1770076823105891,5.2945780134090761,4.4121483445075631,3.5297186756060506,2.647289006704538,1.7648593378030255,0.88242966890151275,0,0,0,0,{"$f":"AV4134+AV4152+AV4170+AV4188 + AV4206","v":0},0,0,0,0,0,{"$f":"BB4134+BB4152+BB4170+BB4188 + BB4206","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4225},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,1.2712405507978377,1.1441164957180538,1.01699244063827,0.88986838555848624,0.76274433047870249,0.63562027539891874,{"$f":"T4135+T4153+T4171+T4189 + T4207","v":0.57205824785902681},0.50849622031913499,{"$f":"V4135+V4153+V4171+V4189 + V4207","v":0.44493419277924312},0.38137216523935125,0.31781013769945937,0.2542481101595675,0.19068608261967562,0.12712405507978375,6.3562027539891874E-2,0,0,0,0,0,0,{"$f":"AI4135+AI4153+AI4171+AI4189 + AI4207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4135+AV4153+AV4171+AV4189 + AV4207","v":0},0,0,0,0,0,{"$f":"BB4135+BB4153+BB4171+BB4189 + BB4207","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4226},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,3.1898981269581785,2.8709083142623606,2.5519185015665427,2.2329286888707247,1.9139388761749068,1.594949063479089,{"$f":"T4136+T4154+T4172+T4190 + T4208","v":1.4354541571311801},1.2759592507832711,{"$f":"V4136+V4154+V4172+V4190 + V4208","v":1.1164643444353621},0.95696943808745327,0.79747453173954441,0.63797962539163555,0.47848471904372669,0.31898981269581783,0.15949490634790892,0,0,0,0,0,0,{"$f":"AI4136+AI4154+AI4172+AI4190 + AI4208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4136+AV4154+AV4172+AV4190 + AV4208","v":0},0,0,0,0,0,{"$f":"BB4136+BB4154+BB4172+BB4190 + BB4208","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4227},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,6.1355399021895431,4.9084319217516343,3.6813239413137255,2.4542159608758167,1.2271079804379084,0,{"$f":"T4137+T4155+T4173+T4191 + T4209","v":0},0,{"$f":"V4137+V4155+V4173+V4191 + V4209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4137+AI4155+AI4173+AI4191 + AI4209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4137+AV4155+AV4173+AV4191 + AV4209","v":0},0,0,0,0,0,{"$f":"BB4137+BB4155+BB4173+BB4191 + BB4209","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4228},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0.54289287932657337,0.48860359139391601,0.43431430346125866,0.38002501552860135,0.32573572759594399,0.27144643966328663,{"$f":"T4138+T4156+T4174+T4192 + T4210","v":0.24430179569695798},0.21715715173062933,{"$f":"V4138+V4156+V4174+V4192 + V4210","v":0.19001250776430068},0.162867863797972,0.13572321983164332,0.10857857586531465,8.1433931898985984E-2,5.4289287932657318E-2,2.7144643966328659E-2,0,0,0,0,0,0,{"$f":"AI4138+AI4156+AI4174+AI4192 + AI4210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4138+AV4156+AV4174+AV4192 + AV4210","v":0},0,0,0,0,0,{"$f":"BB4138+BB4156+BB4174+BB4192 + BB4210","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4229},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4139+T4157+T4175+T4193 + T4211","v":0},0,{"$f":"V4139+V4157+V4175+V4193 + V4211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4139+AI4157+AI4175+AI4193 + AI4211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4139+AV4157+AV4175+AV4193 + AV4211","v":0},0,0,0,0,0,{"$f":"BB4139+BB4157+BB4175+BB4193 + BB4211","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4230},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4140+T4158+T4176+T4194 + T4212","v":0},0,{"$f":"V4140+V4158+V4176+V4194 + V4212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4140+AI4158+AI4176+AI4194 + AI4212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4140+AV4158+AV4176+AV4194 + AV4212","v":0},0,0,0,0,0,{"$f":"BB4140+BB4158+BB4176+BB4194 + BB4212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4231},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4141+T4159+T4177+T4195 + T4213","v":0},0,{"$f":"V4141+V4159+V4177+V4195 + V4213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI4141+AI4159+AI4177+AI4195 + AI4213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV4141+AV4159+AV4177+AV4195 + AV4213","v":0},0,0,0,0,0,{"$f":"BB4141+BB4159+BB4177+BB4195 + BB4213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4232},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4216:N4231)","v":80.536870770460297},76.998892002311152,73.460913234162035,69.92293446601289,66.384955697863745,62.846976929714621,{"$f":"SUM(T4216:T4231)","v":61.067969736266569},59.288962542818531,{"$f":"SUM(V4216:V4231)","v":57.509955349370479},55.730948155922427,53.951940962474389,52.172933769026336,50.393926575578284,48.614919382130239,46.835912188682194,45.056904995234135,43.528099379640224,41.9992937640463,40.47048814845239,38.941682532858465,37.412876917264548,{"$f":"SUM(AI4216:AI4231)","v":35.88407130167063},34.355265686076713,32.826460070482788,31.297654454888871,29.768848839294954,28.240043223701033,26.711237608107112,25.182431992513195,23.653626376919277,22.12482076132536,21.478444814632951,20.832068867940546,20.185692921248137,{"$f":"SUM(AV4216:AV4231)","v":19.539316974555732},18.892941027863323,18.246565081170921,17.600189134478509,16.953813187786103,16.307437241093695,{"$f":"SUM(BB4216:BB4231)","v":15.661061294401291},15.014685347708886,14.368309401016479,13.721933454324073,13.075557507631666,12.429181560939259,11.843771718383367,11.258361875827475,10.672952033271583,10.087542190715691,9.502132348159801]

{"sheet":"RAB close 2024 AD","index":46,"n_rows":4232,"n_cols":65,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,null,null,null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!C48)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!C57","v":false}]
[{"$f":"\"Assets Account [Real m$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"Assets Account [Real m$ 31/12/2023]"},null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,null,null,null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K8","v":2030},{"$f":"Dashboard!L8","v":2074}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",null,{"$f":"IF(AND(O12>=$I5,O12<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU12>=$I5,AU12<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Cumulative years of depreciation post 2024",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O12>=$I$5,O12<=$J$5),(O12-$I$5),0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^O7","v":1},1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294,0.41109986150349487]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,{"$f":"O8*$J$2","v":0.02},{"$f":"P8*$J$2","v":0.02},0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3,8.2219972300698971E-3]
[{"$f":"ROW()","v":10}]
["Regulatory Period",null,null,null,null,null,null,null,4,5,5,5,5,5,6,6,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Year ending",null,null,null,null,null,null,null,2019,{"$f":"I12+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12","26 to 12","27 to 12","28 to 12","29 to 12","30 to 12","31 to 12","32 to 12","33 to 12","34 to 12","35 to 12","36 to 12","37 to 12","38 to 12","39 to 12","40 to 12","41 to 12","42 to 12","43 to 12","44 to 12"]
["Days",null,null,null,null,null,null,null,365,{"$f":"'PTRM expenditure'!J8","v":366},{"$f":"'PTRM expenditure'!K8","v":365},{"$f":"'PTRM expenditure'!L8","v":365},{"$f":"'PTRM expenditure'!M8","v":365},{"$f":"'PTRM expenditure'!N8","v":366},{"$f":"'PTRM expenditure'!O8","v":366},{"$f":"'PTRM expenditure'!P8","v":365},{"$f":"'PTRM expenditure'!Q8","v":365},{"$f":"'PTRM expenditure'!R8","v":365},{"$f":"'PTRM expenditure'!S8","v":366},{"$f":"'PTRM expenditure'!T8","v":367},{"$f":"'PTRM expenditure'!U8","v":368},{"$f":"'PTRM expenditure'!V8","v":369},{"$f":"'PTRM expenditure'!W8","v":370},{"$f":"'PTRM expenditure'!X8","v":371},{"$f":"'PTRM expenditure'!Y8","v":372},{"$f":"'PTRM expenditure'!Z8","v":373},{"$f":"'PTRM expenditure'!AA8","v":374},{"$f":"'PTRM expenditure'!AB8","v":375},{"$f":"'PTRM expenditure'!AC8","v":376},{"$f":"'PTRM expenditure'!AD8","v":377},{"$f":"'PTRM expenditure'!AE8","v":378},{"$f":"'PTRM expenditure'!AF8","v":379},{"$f":"'PTRM expenditure'!AG8","v":380},{"$f":"'PTRM expenditure'!AH8","v":381},{"$f":"'PTRM expenditure'!AI8","v":382},{"$f":"'PTRM expenditure'!AJ8","v":383},{"$f":"'PTRM expenditure'!AK8","v":384},{"$f":"'PTRM expenditure'!AL8","v":385},{"$f":"'PTRM expenditure'!AM8","v":386},{"$f":"'PTRM expenditure'!AN8","v":387},{"$f":"'PTRM expenditure'!AO8","v":388},{"$f":"'PTRM expenditure'!AP8","v":389},{"$f":"'PTRM expenditure'!AQ8","v":390},{"$f":"'PTRM expenditure'!AR8","v":391},{"$f":"'PTRM expenditure'!AS8","v":392},{"$f":"'PTRM expenditure'!AT8","v":393},{"$f":"'PTRM expenditure'!AU8","v":394},{"$f":"'PTRM expenditure'!AV8","v":395},{"$f":"'PTRM expenditure'!AW8","v":396},{"$f":"'PTRM expenditure'!AX8","v":397},{"$f":"'PTRM expenditure'!AY8","v":398},{"$f":"'PTRM expenditure'!AZ8","v":399},{"$f":"'PTRM expenditure'!BA8","v":400},{"$f":"'PTRM expenditure'!BB8","v":401},{"$f":"'PTRM expenditure'!BC8","v":402},{"$f":"'PTRM expenditure'!BD8","v":403},{"$f":"'PTRM expenditure'!BE8","v":404},{"$f":"'PTRM expenditure'!BF8","v":405},{"$f":"'PTRM expenditure'!BG8","v":406},{"$f":"'PTRM expenditure'!BH8","v":407},{"$f":"'PTRM expenditure'!BI8","v":408},{"$f":"'PTRM expenditure'!BJ8","v":409},{"$f":"'PTRM expenditure'!BK8","v":410},{"$f":"'PTRM expenditure'!BL8","v":411}]
["Year portion",null,null,null,null,null,null,null,1,{"$f":"'PTRM expenditure'!J9","v":1},{"$f":"'PTRM expenditure'!K9","v":1},{"$f":"'PTRM expenditure'!L9","v":1},{"$f":"'PTRM expenditure'!M9","v":1},{"$f":"'PTRM expenditure'!N9","v":1},{"$f":"'PTRM expenditure'!O9","v":1},{"$f":"'PTRM expenditure'!P9","v":1},{"$f":"'PTRM expenditure'!Q9","v":1},{"$f":"'PTRM expenditure'!R9","v":1},{"$f":"'PTRM expenditure'!S9","v":1},{"$f":"'PTRM expenditure'!T9","v":1},{"$f":"'PTRM expenditure'!U9","v":1},{"$f":"'PTRM expenditure'!V9","v":1},{"$f":"'PTRM expenditure'!W9","v":1},{"$f":"'PTRM expenditure'!X9","v":1},{"$f":"'PTRM expenditure'!Y9","v":1},{"$f":"'PTRM expenditure'!Z9","v":1},{"$f":"'PTRM expenditure'!AA9","v":1},{"$f":"'PTRM expenditure'!AB9","v":1},{"$f":"'PTRM expenditure'!AC9","v":1},{"$f":"'PTRM expenditure'!AD9","v":1},{"$f":"'PTRM expenditure'!AE9","v":1},{"$f":"'PTRM expenditure'!AF9","v":1},{"$f":"'PTRM expenditure'!AG9","v":1},{"$f":"'PTRM expenditure'!AH9","v":1},{"$f":"'PTRM expenditure'!AI9","v":1},{"$f":"'PTRM expenditure'!AJ9","v":1},{"$f":"'PTRM expenditure'!AK9","v":1},{"$f":"'PTRM expenditure'!AL9","v":1},{"$f":"'PTRM expenditure'!AM9","v":1},{"$f":"'PTRM expenditure'!AN9","v":1},{"$f":"'PTRM expenditure'!AO9","v":1},{"$f":"'PTRM expenditure'!AP9","v":1},{"$f":"'PTRM expenditure'!AQ9","v":1},{"$f":"'PTRM expenditure'!AR9","v":1},{"$f":"'PTRM expenditure'!AS9","v":1},{"$f":"'PTRM expenditure'!AT9","v":1},{"$f":"'PTRM expenditure'!AU9","v":1},{"$f":"'PTRM expenditure'!AV9","v":1},{"$f":"'PTRM expenditure'!AW9","v":1},{"$f":"'PTRM expenditure'!AX9","v":1},{"$f":"'PTRM expenditure'!AY9","v":1},{"$f":"'PTRM expenditure'!AZ9","v":1},{"$f":"'PTRM expenditure'!BA9","v":1},{"$f":"'PTRM expenditure'!BB9","v":1},{"$f":"'PTRM expenditure'!BC9","v":1},{"$f":"'PTRM expenditure'!BD9","v":1},{"$f":"'PTRM expenditure'!BE9","v":1},{"$f":"'PTRM expenditure'!BF9","v":1},{"$f":"'PTRM expenditure'!BG9","v":1},{"$f":"'PTRM expenditure'!BH9","v":1},{"$f":"'PTRM expenditure'!BI9","v":1},{"$f":"'PTRM expenditure'!BJ9","v":1},{"$f":"'PTRM expenditure'!BK9","v":1},{"$f":"'PTRM expenditure'!BL9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":17},null,"Inflation factor",null,null,null,null,null,null,null,null,"AA5",null,null,null,null,"AA5"]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Inflation Factor (convert to real \"&'PTRM expenditure'!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,1.1762994836488814,{"$f":"'PTRM expenditure'!J$52","v":1.1612627986348123},{"$f":"'PTRM expenditure'!K$52","v":1.1220115416323166},{"$f":"'PTRM expenditure'!L$52","v":1.0405198776758409},{"$f":"'PTRM expenditure'!M$52","v":1},{"$f":"'PTRM expenditure'!N$52","v":0.96339113680154154},{"$f":"'PTRM expenditure'!O$52","v":0.93980210399135844},{"$f":"'PTRM expenditure'!P$52","v":0.91679065846391428},{"$f":"'PTRM expenditure'!Q$52","v":0.8943426577542819},{"$f":"'PTRM expenditure'!R$52","v":0.87244430568167208},{"$f":"'PTRM expenditure'!S$52","v":0.85108214387052195},{"$f":"'PTRM expenditure'!T$52","v":0.83024304347919431},{"$f":"'PTRM expenditure'!U$52","v":0.80991419713120127},{"$f":"'PTRM expenditure'!V$52","v":0.79008311104399698},{"$f":"'PTRM expenditure'!W$52","v":0.77073759735049963},{"$f":"'PTRM expenditure'!X$52","v":0.75186576660862325},{"$f":"'PTRM expenditure'!Y$52","v":0.73345602049421843},{"$f":"'PTRM expenditure'!Z$52","v":0.71549704467292796},{"$f":"'PTRM expenditure'!AA$52","v":0.69797780184657887},{"$f":"'PTRM expenditure'!AB$52","v":0.68088752496983607},{"$f":"'PTRM expenditure'!AC$52","v":0.66421571063294915},{"$f":"'PTRM expenditure'!AD$52","v":0.64795211260652541},{"$f":"'PTRM expenditure'!AE$52","v":0.63208673554436201},{"$f":"'PTRM expenditure'!AF$52","v":0.61660982884046633},{"$f":"'PTRM expenditure'!AG$52","v":0.60151188063649053},{"$f":"'PTRM expenditure'!AH$52","v":0.58678361197589557},{"$f":"'PTRM expenditure'!AI$52","v":0.57241597110125408},{"$f":"'PTRM expenditure'!AJ$52","v":0.55840012789118543},{"$f":"'PTRM expenditure'!AK$52","v":0.5447274684335045},{"$f":"'PTRM expenditure'!AL$52","v":0.53138958973125017},{"$f":"'PTRM expenditure'!AM$52","v":0.51837829453833795},{"$f":"'PTRM expenditure'!AN$52","v":0.50568558632166427},{"$f":"'PTRM expenditure'!AO$52","v":0.49330366434656547},{"$f":"'PTRM expenditure'!AP$52","v":0.48122491888261199},{"$f":"'PTRM expenditure'!AQ$52","v":0.46944192652678962},{"$f":"'PTRM expenditure'!AR$52","v":0.45794744564119566},{"$f":"'PTRM expenditure'!AS$52","v":0.44673441190244439},{"$f":"'PTRM expenditure'!AT$52","v":0.43579593396004723},{"$f":"'PTRM expenditure'!AU$52","v":0.42512528920109965},{"$f":"'PTRM expenditure'!AV$52","v":0.41471591961867105},{"$f":"'PTRM expenditure'!AW$52","v":0.40456142778135895},{"$f":"'PTRM expenditure'!AX$52","v":0.39465557290153053},{"$f":"'PTRM expenditure'!AY$52","v":0.38499226699983474},{"$f":"'PTRM expenditure'!AZ$52","v":0.37556557116362771},{"$f":"'PTRM expenditure'!BA$52","v":0.36636969189701268},{"$f":"'PTRM expenditure'!BB$52","v":0.35739897756025041},{"$f":"'PTRM expenditure'!BC$52","v":0.34864791489635205},{"$f":"'PTRM expenditure'!BD$52","v":0.34011112564271978},{"$f":"'PTRM expenditure'!BE$52","v":0.33178336322575341},{"$f":"'PTRM expenditure'!BF$52","v":0.32365950953639006},{"$f":"'PTRM expenditure'!BG$52","v":0.31573457178459674},{"$f":"'PTRM expenditure'!BH$52","v":0.30800367943088158},{"$f":"'PTRM expenditure'!BI$52","v":0.30046208119293888},{"$f":"'PTRM expenditure'!BJ$52","v":0.29310514212558669},{"$f":"'PTRM expenditure'!BK$52","v":0.28592834077220436},{"$f":"'PTRM expenditure'!BL$52","v":0.27892726638591786}]
[{"$f":"ROW()","v":19},null,null,{"$f":"\"Inflation Factor (convert \" &'PTRM expenditure'!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,0.85012364104590077,{"$f":"'PTRM expenditure'!J$53","v":0.86113152094048495},{"$f":"'PTRM expenditure'!K$53","v":0.89125642909625269},{"$f":"'PTRM expenditure'!L$53","v":0.96105804555473928},{"$f":"'PTRM expenditure'!M$53","v":1},{"$f":"'PTRM expenditure'!N$53","v":1.0379999999999998},{"$f":"'PTRM expenditure'!O$53","v":1.0640537999999999},{"$f":"'PTRM expenditure'!P$53","v":1.0907615503799997},{"$f":"'PTRM expenditure'!Q$53","v":1.1181396652945377},{"$f":"'PTRM expenditure'!R$53","v":1.1462049708934303},{"$f":"'PTRM expenditure'!S$53","v":1.1749747156628556},{"$f":"'PTRM expenditure'!T$53","v":1.2044665810259929},{"$f":"'PTRM expenditure'!U$53","v":1.2346986922097452},{"$f":"'PTRM expenditure'!V$53","v":1.2656896293842097},{"$f":"'PTRM expenditure'!W$53","v":1.2974584390817532},{"$f":"'PTRM expenditure'!X$53","v":1.330024645902705},{"$f":"'PTRM expenditure'!Y$53","v":1.3634082645148629},{"$f":"'PTRM expenditure'!Z$53","v":1.3976298119541859},{"$f":"'PTRM expenditure'!AA$53","v":1.4327103202342357},{"$f":"'PTRM expenditure'!AB$53","v":1.4686713492721151},{"$f":"'PTRM expenditure'!AC$53","v":1.5055350001388448},{"$f":"'PTRM expenditure'!AD$53","v":1.5433239286423297},{"$f":"'PTRM expenditure'!AE$53","v":1.582061359251252},{"$f":"'PTRM expenditure'!AF$53","v":1.6217710993684584},{"$f":"'PTRM expenditure'!AG$53","v":1.6624775539626064},{"$f":"'PTRM expenditure'!AH$53","v":1.7042057405670676},{"$f":"'PTRM expenditure'!AI$53","v":1.7469813046553011},{"$f":"'PTRM expenditure'!AJ$53","v":1.7908305354021488},{"$f":"'PTRM expenditure'!AK$53","v":1.8357803818407428},{"$f":"'PTRM expenditure'!AL$53","v":1.8818584694249452},{"$f":"'PTRM expenditure'!AM$53","v":1.929093117007511},{"$f":"'PTRM expenditure'!AN$53","v":1.9775133542443992},{"$f":"'PTRM expenditure'!AO$53","v":2.0271489394359334},{"$f":"'PTRM expenditure'!AP$53","v":2.0780303778157752},{"$f":"'PTRM expenditure'!AQ$53","v":2.1301889402989511},{"$f":"'PTRM expenditure'!AR$53","v":2.1836566827004544},{"$f":"'PTRM expenditure'!AS$53","v":2.2384664654362356},{"$f":"'PTRM expenditure'!AT$53","v":2.2946519737186848},{"$f":"'PTRM expenditure'!AU$53","v":2.3522477382590234},{"$f":"'PTRM expenditure'!AV$53","v":2.4112891564893251},{"$f":"'PTRM expenditure'!AW$53","v":2.4718125143172069},{"$f":"'PTRM expenditure'!AX$53","v":2.5338550084265687},{"$f":"'PTRM expenditure'!AY$53","v":2.5974547691380754},{"$f":"'PTRM expenditure'!AZ$53","v":2.6626508838434408},{"$f":"'PTRM expenditure'!BA$53","v":2.7294834210279113},{"$f":"'PTRM expenditure'!BB$53","v":2.7979934548957117},{"$f":"'PTRM expenditure'!BC$53","v":2.8682230906135935},{"$f":"'PTRM expenditure'!BD$53","v":2.9402154901879949},{"$f":"'PTRM expenditure'!BE$53","v":3.014014898991713},{"$f":"'PTRM expenditure'!BF$53","v":3.0896666729564046},{"$f":"'PTRM expenditure'!BG$53","v":3.1672173064476099},{"$f":"'PTRM expenditure'!BH$53","v":3.2467144608394451},{"$f":"'PTRM expenditure'!BI$53","v":3.3282069938065146},{"$f":"'PTRM expenditure'!BJ$53","v":3.4117449893510576},{"$f":"'PTRM expenditure'!BK$53","v":3.4973797885837694},{"$f":"'PTRM expenditure'!BL$53","v":3.5851640212772211}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":21},null,null,"Opening Value",null,null,null,null,1492.7832187908743,{"$f":"I30","v":1507.1595686429941},1523.9069935128011,1542.1166301346934,1559.2546152851987,1572.3993058784947,1582.2172439035228,1522.0319970868948,1455.5883681463588,1392.0174077747608,1331.5645187788975,1274.4291193611302,1206.504401206638,1141.2670990302558,1080.3630964782935,1022.0107440085985,966.01398014408051,912.40140424536014,860.57550270666809,810.69275556399407,762.71117758052264,716.86881818071424,677.84720627043828,640.81659436728319,605.75421632900407,572.52371358855521,541.00994338974169,511.24213324292674,482.85709799541308,455.94946948164284,430.47696339491023,406.48413396399343,388.70237975136024,371.32210712880538,354.3226361930208,337.75009779492518,321.70701436387117,306.81857206050387,292.28508573183046,278.14964990861165,264.43572062875791,251.24697423491384,238.36334045813203,225.91995148555986,213.8535428308119,202.29391249149259,191.00755668493483,180.11996772594995,169.58474329212171,159.4090249131396,149.65134740634997,140.27307937823787,131.29012577053624,122.59105382792559,114.21010250445913,106.22355498276465]
[{"$f":"ROW()","v":22},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,0,{"$f":"J276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,"Capex",null,null,null,null,{"$f":"I53","v":81.456532425524031},{"$f":"J53","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,"Vines (capex)"]
[{"$f":"ROW()","v":25},null,null,"West Net (capex)"]
[{"$f":"ROW()","v":26},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,{"$f":"I35+I42+I48+I55","v":-1.0328597961703958},{"$f":"J35+J42+J48+J55","v":-0.68604630725255955},-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,"Depreciation straight line",null,null,null,null,{"$f":"I36+I43+I49+I54","v":-64.220045777521719},{"$f":"J36+J43+J49+J54+J56","v":-54.022728905962445},-64.801218897425883,-66.524969714084051,-67.984301021451159,-70.718932745432269,{"$f":"O36+O43+O49+O54","v":-60.185246816627988},{"$f":"P36+P43+P49+P54","v":-66.443628940536058},{"$f":"Q36+Q43+Q49+Q54","v":-63.570960371597849},-60.45288899586339,-57.135399417767367,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,"Accelerated depreciation",null,null,null,null,{"$f":"I56","v":-1.8272769997119827},null,null,null,null,null,{"$f":"O37+O56","v":0},0,0,0,0,-67.912409298239737,-65.224993320129556,-60.891693695709719,-58.340043613442553,-55.984455008265563,-53.600267042467848,-51.81359268243952,-49.870438286421518,-47.969269127218965,-45.830050543555949,-39.009303054023434,-37.018303046902574,-35.050069182026618,-33.218193884196296,-31.501461342561008,-29.755501290562442,-28.372726391261224,-26.895319657517803,-25.460197230480176,-23.980520574664347,-17.769445356380754,-17.367963766302431,-16.987162079532123,-16.56022954184316,-16.030774574801598,-14.876133447114871,-14.521177472420936,-14.123126966966339,-13.701620423601272,-13.176437537591614,-12.879448765655969,-12.443388972572167,-12.066408654747956,-11.559630339319312,-11.286355806557754,-10.887588958984868,-10.535224433828231,-10.175718378982126,-9.7576775067896442,-9.3782680281120925,-8.9829536077016421,-8.699071942610642,-8.3809513234664674,-7.9865475216944795,-7.5650975060410071]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I21:I29)","v":1507.1595686429941},{"$f":"SUM(J21:J29)","v":1523.9069935128011},1542.1166301346934,1559.2546152851987,1572.3993058784947,1582.2172439035228,{"$f":"SUM(O21:O29)","v":1522.0319970868948},1455.5883681463588,1392.0174077747608,1331.5645187788975,1274.4291193611302,1206.504401206638,1141.2670990302558,1080.3630964782935,1022.0107440085985,966.01398014408051,912.40140424536014,860.57550270666809,810.69275556399407,762.71117758052264,716.86881818071424,677.84720627043828,640.81659436728319,605.75421632900407,572.52371358855521,541.00994338974169,511.24213324292674,482.85709799541308,455.94946948164284,430.47696339491023,406.48413396399343,388.70237975136024,371.32210712880538,354.3226361930208,337.75009779492518,321.70701436387117,306.81857206050387,292.28508573183046,278.14964990861165,264.43572062875791,251.24697423491384,238.36334045813203,225.91995148555986,213.8535428308119,202.29391249149259,191.00755668493483,180.11996772594995,169.58474329212171,159.4090249131396,149.65134740634997,140.27307937823787,131.29012577053624,122.59105382792559,114.21010250445913,106.22355498276465,98.65845747672364]
["Initial Asset"]
[{"$f":"ROW()","v":32},null," ICB Account [m$ 30/6/2014]"]
[{"$f":"ROW()","v":33},null,null,"Opening Value",null,null,null,null,592.05279925390096,{"$f":"I38","v":574.86236839882417},557.85533477694787,540.84830115507157,523.84126753319526,506.86847045221583,490.05236273501276,473.08364020055745,456.11962286080774,439.8906701461965,423.66171743158526,407.43276471697402,386.73458787067693,366.45037456130575,348.20164514824694,330.31789032344932,312.79181059514764,295.61625246141199,278.78420549035104,262.28879945871131,246.12330154770439,230.2811135949176,218.98913472768021,207.92299543778756,197.07817893369278,186.45025875967988,176.03489698914726,165.82784245402527,155.82492900960574,146.0220738340746,136.41527576205408,127.00061365147397,123.40483503014254,119.88097198123774,116.42758619331103,113.04326812114286,109.72663641041805,106.47633733390774,103.29104423892763,100.16945700584712,97.110301517428226,94.11232913877771,91.174316207700201,88.295063535244239,85.473395916237408,82.708161649610702,79.99823206831654,77.342501078648255,74.739884708773332,72.189320666295913,69.689767904668045,67.24020619827273,64.839635726005326,62.487076663183267,60.181568781617649,57.922171057683343]
[{"$f":"ROW()","v":34},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)"]
[{"$f":"ROW()","v":35},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,0,{"$f":"J312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,"Depreciation",null,null,null,null,-17.190430855076727,{"$f":"J330","v":-17.0070336218763},-17.0070336218763,-17.0070336218763,-16.972797080979408,-16.816107717203046,-16.968722534455303,-16.964017339749716,-16.228952714611214,-16.228952714611214,-16.228952714611211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Accelerated depreciation",null,null,null,null,0,{"$f":"J348","v":0},0,0,0,0,0,0,0,0,0,-20.698176846297109,-20.284213309371157,-18.248729413058804,-17.883754824797627,-17.526079728301674,-17.175558133735642,-16.832046971060922,-16.495406031639707,-16.165497911006913,-15.842187952786775,-11.291978867237386,-11.066139289892639,-10.844816504094785,-10.627920174012889,-10.41536177053263,-10.207054535121978,-10.002913444419537,-9.8028551755311479,-9.6067980720205242,-9.4146621105801138,-3.5957786213314331,-3.5238630489048042,-3.4533857879267083,-3.3843180721681736,-3.3166317107248102,-3.2502990765103137,-3.1852930949801075,-3.121587233080505,-3.0591554884188947,-2.997972378650517,-2.9380129310775072,-2.8792526724559564,-2.8216676190068375,-2.7652342666267007,-2.7099295812941664,-2.655730989668283,-2.6026163698749172,-2.5505640424774185,-2.4995527616278705,-2.449561706395313,-2.4005704722674062,-2.3525590628220585,-2.3055078815656169,-2.2593977239343048,-2.2142097694556186]
[{"$f":"ROW()","v":38},null,null,"Closing Value",null,null,null,null,574.86236839882417,{"$f":"SUM(J33:J37)","v":557.85533477694787},540.84830115507157,523.84126753319526,506.86847045221583,490.05236273501276,473.08364020055745,456.11962286080774,439.8906701461965,423.66171743158526,407.43276471697402,386.73458787067693,366.45037456130575,348.20164514824694,330.31789032344932,312.79181059514764,295.61625246141199,278.78420549035104,262.28879945871131,246.12330154770439,230.2811135949176,218.98913472768021,207.92299543778756,197.07817893369278,186.45025875967988,176.03489698914726,165.82784245402527,155.82492900960574,146.0220738340746,136.41527576205408,127.00061365147397,123.40483503014254,119.88097198123774,116.42758619331103,113.04326812114286,109.72663641041805,106.47633733390774,103.29104423892763,100.16945700584712,97.110301517428226,94.11232913877771,91.174316207700201,88.295063535244239,85.473395916237408,82.708161649610702,79.99823206831654,77.342501078648255,74.739884708773332,72.189320666295913,69.689767904668045,67.24020619827273,64.839635726005326,62.487076663183267,60.181568781617649,57.922171057683343,55.707961288227722]
[{"$f":"ROW()","v":39},null,"Vines Asset Account"]
[{"$f":"ROW()","v":40},null,null,"Opening Value",null,null,null,null,0.59960528535881741,{"$f":"I44","v":0.57287900638104172},0.54643785845434845,0.51999671052765517,0.49355556260096184,0.46711441467426851,0.44067326674757518,0.4226861237096684,0.41037726745720282,0.39806841120473724,0.38575955495227165,0.37345069869980607,0.36114184244734049,0.34883298619487491,0.33652412994240932,0.32421527368994374,0.31190641743747816,0.29959756118501257,0.28728870493254699,0.27497984868008141,0.26267099242761582,0.25036213617515024,0.23805327992268463,0.22574442367021902,0.21343556741775341,0.2011267111652878,0.18881785491282219,0.17650899866035658,0.16420014240789096,0.15189128615542535,0.13958242990295974,0.12727357365049413,0.11496471739802852,0.10265586114556291,9.0347004893097299E-2,7.8038148640631688E-2,6.5729292388166077E-2,5.3420436135700466E-2,4.1111579883234856E-2,2.8802723630769245E-2,1.649386737830363E-2,4.1850111258380177E-3,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16]
[{"$f":"ROW()","v":41},null,null,"Assets rolled into asset base",null,null,null,null,0,{"$f":"J421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,0]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,-2.6726278977775644E-2,{"$f":"J457+J475","v":-2.6441147926693311E-2},-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,-1.7987143037906772E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,"Closing Value (Asset Added as at 31/12/2009)",null,null,null,null,0.57287900638104172,{"$f":"SUM(J40:J43)","v":0.54643785845434845},0.51999671052765517,0.49355556260096184,0.46711441467426851,0.44067326674757518,0.4226861237096684,0.41037726745720282,0.39806841120473724,0.38575955495227165,0.37345069869980607,0.36114184244734049,0.34883298619487491,0.33652412994240932,0.32421527368994374,0.31190641743747816,0.29959756118501257,0.28728870493254699,0.27497984868008141,0.26267099242761582,0.25036213617515024,0.23805327992268463,0.22574442367021902,0.21343556741775341,0.2011267111652878,0.18881785491282219,0.17650899866035658,0.16420014240789096,0.15189128615542535,0.13958242990295974,0.12727357365049413,0.11496471739802852,0.10265586114556291,9.0347004893097299E-2,7.8038148640631688E-2,6.5729292388166077E-2,5.3420436135700466E-2,4.1111579883234856E-2,2.8802723630769245E-2,1.649386737830363E-2,4.1850111258380177E-3,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16]
[{"$f":"ROW()","v":45},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,-3.5388358909926865E-16,{"$f":"I50","v":-3.5388358909926865E-16},-9.4545663925590399E-16,-9.4577412367752186E-16,-9.4609160809913972E-16,-9.4640909252075759E-16,-9.4672657694237545E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16]
[{"$f":"ROW()","v":47},null,null,"Assets rolled into asset base",null,null,null,null,0,{"$f":"J548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,0]
[{"$f":"ROW()","v":49},null,null,"Depreciation",null,null,null,null,0,{"$f":"J584+J602","v":-5.9157305015663534E-16},-3.1748442161781663E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,1.2104045452908501E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,"Closing Value (Asset Added as at 30/06/2010)",null,null,null,null,-3.5388358909926865E-16,{"$f":"SUM(J46:J49)","v":-9.4545663925590399E-16},-9.4577412367752186E-16,-9.4609160809913972E-16,-9.4640909252075759E-16,-9.4672657694237545E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16,2.6367796834847468E-16]
["Capex Account "]
[{"$f":"ROW()","v":52},null,null,"Opening Value",null,null,null,null,906.55822766977303,{"$f":"I58","v":938.15173465594739},971.93263429555736,1007.1757456872527,1041.3472056075609,1071.491134429763,1098.1516213199209,1054.9530841807862,1005.4857814362523,958.15608263551815,913.94445521051841,873.05031736361468,825.83608491167206,780.89530490091363,738.25234061826268,697.7960518296178,659.33767654965391,622.91296764092169,587.93142192954315,554.55638967476136,522.75261845854936,492.7647558677802,465.04743168099412,439.09526792398418,414.89001524605237,392.29974153586898,371.21364196384059,351.66519520840012,333.29538226155842,316.20291777957175,300.34951862111211,285.7836601570279,271.60999342197857,257.76589270458095,244.23211641297553,231.05620494330054,218.34206207922375,206.71622770861919,195.38034333117835,184.37880359729252,173.73633866211014,163.55787350316905,153.61643766859058,144.05230136847436,134.80756033273323,126.01316426004063,117.43673803477704,109.20488006546046,101.27227200150715,93.64711766500244,86.388992919840661,79.460286598123886,72.877903462689645,66.531390582901054,60.455947141000202,54.728797343240025]
[{"$f":"ROW()","v":53},null,null,"Capex",null,null,null,null,{"$f":"I657","v":81.456532425524031},{"$f":"J657","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,"Depreciation ",null,null,null,null,{"$f":"I693","v":-47.002888643467216},{"$f":"J693","v":-36.989254136159452},-47.76774412762289,-49.491494944281058,-50.985062792545065,-53.876383880302527,-43.198537139134778,-49.467302744533882,-47.329698800734171,-44.211627424999712,-40.894137846903689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,{"$f":"I675","v":-1.0328597961703958},{"$f":"J675","v":-0.68604630725255955},-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,"Accelerated depreciation",null,null,null,null,{"$f":"I711","v":-1.8272769997119827},{"$f":"J711","v":0},0,0,0,0,0,0,0,0,0,-47.214232451942635,-44.940780010758395,-42.642964282650915,-40.456288788644926,-38.458375279963889,-36.424708908732207,-34.981545711378601,-33.375032254781807,-31.803771216212049,-29.987862590769172,-27.717324186786044,-25.952163757009931,-24.205252677931835,-22.590273710183407,-21.086099572028377,-19.548446755440466,-18.369812946841687,-17.092464481986653,-15.853399158459654,-14.565858464084231,-14.17366673504932,-13.844100717397627,-13.533776291605413,-13.175911469674988,-12.714142864076788,-11.625834370604556,-11.335884377440829,-11.001539733885833,-10.642464935182376,-10.178465158941096,-9.9414358345784617,-9.5641363001162105,-9.2447410357411197,-8.7943960726926118,-8.576426225263587,-8.2318579693165841,-7.9326080639533139,-7.6251543365047061,-7.2581247451617745,-6.9287063217167795,-6.5823831354342355,-6.3465128797885839,-6.0754434419008501,-5.7271497977601751,-5.3508877365853884]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,{"$f":"J729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I52:I57)","v":938.15173465594739},971.93263429555736,1007.1757456872527,1041.3472056075609,1071.491134429763,1098.1516213199209,1054.9530841807862,1005.4857814362523,958.15608263551815,913.94445521051841,873.05031736361468,825.83608491167206,780.89530490091363,738.25234061826268,697.7960518296178,659.33767654965391,622.91296764092169,587.93142192954315,554.55638967476136,522.75261845854936,492.7647558677802,465.04743168099412,439.09526792398418,414.89001524605237,392.29974153586898,371.21364196384059,351.66519520840012,333.29538226155842,316.20291777957175,300.34951862111211,285.7836601570279,271.60999342197857,257.76589270458095,244.23211641297553,231.05620494330054,218.34206207922375,206.71622770861919,195.38034333117835,184.37880359729252,173.73633866211014,163.55787350316905,153.61643766859058,144.05230136847436,134.80756033273323,126.01316426004063,117.43673803477704,109.20488006546046,101.27227200150715,93.64711766500244,86.388992919840661,79.460286598123886,72.877903462689645,66.531390582901054,60.455947141000202,54.728797343240025,49.37790960665464]
[{"$f":"\"Assets Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"Assets Account [m$31/12/2023]"}]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":61},null,null,"High Pressure Mains - Steel",null,null,null,null,334.71108439976035,{"$f":"I205","v":333.20945552339873},333.53399723624335,334.14769119871704,334.64550596403626,332.15861148893242,330.9818912630937,326.65176816684794,322.32164507060219,317.99152197435643,313.66139887811067,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,{"$f":"Y205","v":309.33127578186492},309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,{"$f":"AO205","v":309.33127578186492},309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,{"$f":"BE205","v":309.33127578186492},309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492]
[{"$f":"ROW()","v":62},null,null,"High Pressure Mains - PE",null,null,null,null,4.8992323619895251,4.7808705868871222,5.3842248646775541,5.1195340681950077,5.0357477997969804,4.9508777987307573,4.8660077976645342,5.0143614892567614,4.9165824811881054,4.8188034731194493,4.7210244650507933,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373]
[{"$f":"ROW()","v":63},null,null,"Medium Pressure Mains",null,null,null,null,217.91860625273705,210.88897379297134,203.93433742576465,196.97970105855796,190.02506469135128,183.07042832414459,176.1157919569379,169.10732519347027,162.09885843000265,155.09039166653503,148.08192490306743,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984]
[{"$f":"ROW()","v":64},null,null,"Medium / Low Pressure Mains",null,null,null,null,440.6386464746077,462.62393925640549,482.50426389127801,507.59474443174588,533.49060549385331,557.08343391150481,578.75023241907627,564.11132687754673,549.47242133601719,534.83351579448765,520.19461025295811,505.55570471142858,505.54339585517613,505.53108699892368,505.51877814267124,505.50646928641879,505.49416043016635,505.4818515739139,505.46954271766145,505.45723386140901,505.44492500515656,505.43261614890412,505.42030729265167,505.40799843639923,505.39568958014678,505.38338072389433,505.37107186764189,505.35876301138944,505.346454155137,505.33414529888455,505.3218364426321,505.30952758637966,505.29721873012721,505.28490987387477,505.27260101762232,505.26029216136988,505.24798330511743,505.23567444886498,505.22336559261254,505.21105673636009,505.19874788010765,505.1864390238552,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935]
[{"$f":"ROW()","v":65},null,null,"Low Pressure Mains",null,null,null,null,21.834485708269689,20.154909884556638,18.493176782470197,16.831443680383757,15.169710578297318,13.507977476210879,11.84624437412444,10.16659323159392,8.4865623758841231,6.8065315201743264,5.1265006644645297,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339]
[{"$f":"ROW()","v":66},null,null,"Regulators",null,null,null,null,28.209435272933341,27.548265546527805,27.824216211570068,27.651542922551968,27.915748326441282,28.036267007576928,28.612488509717352,27.036254465480251,25.460020421243151,24.618851002144552,23.777681583045954,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356]
[{"$f":"ROW()","v":67},null,null,"Secondary Gate Stations",null,null,null,null,5.7315308318121261,4.3430831588804555,4.3116505757116164,3.8567059316735328,3.4366365390026554,3.1607957948357077,3.0438732475236971,4.3103854037997991,4.1475521224113381,3.9847188410228771,3.8218855596344161,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551]
[{"$f":"ROW()","v":68},null,null,"Buildings",null,null,null,null,31.360082287327497,34.616657444801753,35.027107172523806,34.3226486581204,33.651991260381642,33.292636694414753,32.827910200233163,31.874124622813131,30.914483436065893,29.954842249318656,28.995201062571418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418]
[{"$f":"ROW()","v":69},null,null,"Meter and Services Pipes",null,null,null,null,364.80036661532978,375.51196877162533,377.20382530605718,380.16600213543035,381.74027957459714,384.32698379978592,383.09700075168507,354.44524052222846,326.6504002619626,299.56819517489242,273.83236754950599,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171]
[{"$f":"ROW()","v":70},null,null,"Equipment & Vehicles",null,null,null,null,11.979823025140847,10.449115274966141,9.340411633365056,7.9748503471385739,6.7419554510808428,5.5559202037572799,5.5106446339463595,4.5103788301270775,3.5912952890474337,2.7408774973172934,2.005486698238077,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332]
[{"$f":"ROW()","v":71},null,null,"Vehicle",null,null,null,null,7.0904986482448757,6.8705486478365563,10.354356438546581,11.408294352305496,10.997736314762983,10.215016398741863,10.778601084260792,9.2434300376625416,7.6996918945157873,6.4386544731217512,5.3657601249213869,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352]
[{"$f":"ROW()","v":72},null,null,"Information Technology",null,null,null,null,19.680481571525782,13.177655263559886,13.131593878106017,13.063700090700657,13.484360420406603,14.444331729286599,13.547979339660579,13.581693013837215,8.2770142922374372,4.0459378701394888,1.2833852962476673,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2]
[{"$f":"ROW()","v":73},null,null,"Telemetry and Monitoring",null,null,null,null,0.95359349345060263,2.0513415334770988,2.634321742301438,3.3536481514131298,3.7165339571668783,3.738450964573655,3.565929411307005,3.1558117344763019,2.7456940576455988,2.3355763808148957,1.9254587039841926,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477]
[{"$f":"ROW()","v":74},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,1.3552527156068805E-20,-6.5018026265948637E-16,-6.5018026265948637E-16,-6.5018026265948637E-16,-6.5018026265948637E-16,-0.16781140368161182,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15]
[{"$f":"ROW()","v":75},null,null,"Land",null,null,null,null,9.0669886250174301,11.476280724968996,11.476167397332476,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339]
[{"$f":"ROW()","v":76},null,null,"Equity Raising Cost",null,null,null,null,0.33577664088644266,1.1292014359176437,1.1120874678925607,1.0949734998674778,1.0778595318423949,1.060745563817312,1.0436315957922291,1.0264747755730665,1.009317955353904,0.99216113513474158,0.97500431491557915,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,{"$f":"X220","v":0.95784749469641672},0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,{"$f":"AN220","v":0.95784749469641672},0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,{"$f":"BD220","v":0.95784749469641672},0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672]
[{"$f":"ROW()","v":77},null,null,"Total",null,null,null,null,1499.2106322090331,{"$f":"SUM(J61:J76)","v":1518.8322668467811},1536.2657380238404,1555.0411231481155,1572.6053785243319,1586.078119777628,{"$f":"SUM(O61:O76)","v":1595.8960578026558},1535.7108109860276,1469.2671820454918,1405.6962216738941,1345.2433326780306,1288.1079332602633,1288.0956244040108,1288.0833155477583,1288.0710066915058,1288.0586978352535,1288.046388979001,1288.0340801227485,1288.021771266496,1288.0094624102437,1287.9971535539912,1287.9848446977387,1287.9725358414862,1287.9602269852339,1287.9479181289814,1287.9356092727289,1287.9233004164764,1287.9109915602241,1287.8986827039716,1287.8863738477191,1287.8740649914666,1287.8617561352144,1287.8494472789619,1287.8371384227094,1287.8248295664569,1287.8125207102046,1287.8002118539521,1287.7879029976996,1287.7755941414471,1287.7632852851948,1287.7509764289423,1287.7386675726898,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":79},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":80},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":81},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":82},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":83},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":84},null,null,"Regulators"]
[{"$f":"ROW()","v":85},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":86},null,null,"Buildings"]
[{"$f":"ROW()","v":87},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":88},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":89},null,null,"Vehicle"]
[{"$f":"ROW()","v":90},null,null,"Information Technology"]
[{"$f":"ROW()","v":91},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":92},null,null,"FRC"]
[{"$f":"ROW()","v":93},null,null,"Land"]
[{"$f":"ROW()","v":94},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":95},null,null,"Total"]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":97},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J405+J532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS409+AS536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Regulators",null,null,null,null,0,{"$f":"J410+J537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK416+AK543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J417+J544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J97:J112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":115},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I641","v":2.7703035531841658},{"$f":"J641","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"High Pressure Mains - PE",null,null,null,null,-5.7497237022375199E-2,0.68822427885665527,-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Medium / Low Pressure Mains",null,null,null,null,32.544706388832338,31.415052093848129,37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Regulators",null,null,null,null,0.57037494267642053,{"$f":"J646","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Secondary Gate Stations",null,null,null,null,0.18239409876075735,8.3258675656996586E-2,0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,"Buildings",null,null,null,null,1.8605126251141937,0.38357939753412978,0.33480925383347071,0.37886132027522951,0.66477575,0.5624219655037872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Meter and Services Pipes",null,null,null,null,34.087352441267676,24.895397192354512,27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Equipment & Vehicles",null,null,null,null,0.68052110026310131,1.0747880184042917,0.80076855542285263,0.88273885498415694,0.64504057639557266,1.2712405507978377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Vehicle",null,null,null,null,3.760103745412354,3.2792216041935713,2.5651049479714594,1.6490279958033915,1.49582614649778,3.1898981269581785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Information Technology",null,null,null,null,1.4089997238534306,2.8479244126089096,8.1799148635255818,7.5949033045816616,7.3258309018537142,6.1355399021895431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I653","v":0.45824300769363202},{"$f":"J653","v":0.75705607581058021},1.033277169101402,0.90891904400611601,0.73733144000000006,0.54289287932657337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,"FRC",null,null,null,null,{"$f":"I654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Land",null,null,null,null,{"$f":"I655","v":2.3950353042857144},-1.1332763651877204E-4,-5.2477601813685087E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I656","v":0.79548273120260693},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Total",null,null,null,null,{"$f":"SUM(I115:I130)","v":81.456532425524031},{"$f":"SUM(J115:J130)","v":71.45620008302204},83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":133},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":134},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":135},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":136},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":137},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":138},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":139},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":140},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":141},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":142},null,null,"Equipment & Vehicles",null,null,null,null,-8.9264074466437193E-3]
[{"$f":"ROW()","v":143},null,null,"Vehicle",null,null,null,null,-1.0283805293597248]
[{"$f":"ROW()","v":144},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":145},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":146},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":147},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":148},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":149},null,null,"Total",null,null,null,null,-1.0373069368063685,{"$f":"SUM(J133:J148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":151},null,null,"High Pressure Mains - Steel",null,null,null,null,-4.2499824819224337,{"$f":"J314+J441+J568+J677","v":-4.0723269975990934},-4.1118924596862731,-4.1526227297648362,-4.2144984551038798,-4.2529216544101915,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,-4.3301230962457602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,"High Pressure Mains - PE",null,null,null,null,-5.1753787087706005E-2,-8.4870001066222694E-2,-8.4870001066222694E-2,-8.4870001066222694E-2,-8.4870001066222681E-2,-8.4870001066222681E-2,0.14835369159222694,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,"Medium Pressure Mains",null,null,null,null,-7.0296324597657094,-6.9546363672066809,-6.9546363672066809,-6.9546363672066809,-6.95463636720668,-6.95463636720668,-7.0084667634676112,-7.0084667634676103,-7.0084667634676103,-7.0084667634676094,-7.0084667634676086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,"Medium / Low Pressure Mains",null,null,null,null,-10.890180318012121,-11.534727458975595,-12.329153822021784,-12.977961666532028,-13.625340002348533,-14.291350318489458,-14.638905541529544,-14.638905541529544,-14.638905541529544,-14.638905541529546,-14.638905541529546,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,"Low Pressure Mains",null,null,null,null,-1.6795758237130527,-1.6617331020864394,-1.6617331020864394,-1.6617331020864392,-1.6617331020864392,-1.6617331020864392,-1.6796511425305201,-1.6800308557097965,-1.6800308557097963,-1.6800308557097963,-1.680030855709796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS318+AS445+AS572+AS681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,"Regulators",null,null,null,null,-1.1882628579500469,{"$f":"J319+J446+J573+J682","v":-1.358992285904836},-1.3904341203206549,-1.412453563228425,-1.4405979688643527,-1.4610909808913213,-1.5762340442371017,-1.5762340442371017,-0.84116941909859944,-0.84116941909859932,-0.84116941909859932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,null,"Secondary Gate Stations",null,null,null,null,-0.69386027758209989,-0.11469125882583564,-0.45494464403808366,-0.4569262611647612,-0.45889076416694785,-0.30421000216001054,1.2665121562761019,-0.16283328138846107,-0.16283328138846101,-0.16283328138846101,-0.16283328138846101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,"Buildings",null,null,null,null,-0.98301395675130077,2.6870330187927262E-2,-1.0392677682368727,-1.0495187180139867,-1.0241303159668855,-1.0271484596853793,-0.95378557742003311,-0.95964118674723864,-0.95964118674723864,-0.95964118674723864,-0.95964118674723875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Meter and Services Pipes",null,null,null,null,-23.112932229368642,-23.203540657922645,-24.517916357955258,-25.86163733947971,-27.311594164811169,-28.805910201273075,-28.651760229456599,-27.794840260265854,-27.082205087070193,-25.735827625386452,-24.504127523574287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"Equipment & Vehicles",null,null,null,null,-2.2210629121081982,-2.1834916600053766,-2.166329841649334,-2.1156337510418877,-1.8310758237191362,-1.3165161206087586,-1.0002658038192818,-0.91908354107964407,-0.85041779173014009,-0.73539079907921634,-0.54080925539424374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,null,"Vehicle",null,null,null,null,-2.7471301855749313,0.2045861865164541,-1.5111670342125445,-2.0595860333459051,-2.2785460625188998,-2.6263134414392484,-1.5351710465982498,-1.5437381431467543,-1.2610374213940365,-1.0728943482003639,-0.82347676309315143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"Information Technology",null,null,null,null,-7.7343413183208787,-2.8939857980627788,-8.2478086509309421,-7.1742429748757175,-6.3658595929737167,-7.0318922918155629,3.3713674176637329E-2,-5.3046787215997782,-4.2310764220979484,-2.7625525738918215,-1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK325+AK452+AK579+AK688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J326+J453+J580+J689","v":-0.17407586698624122},-0.31395075998971067,-0.54603323825236738,-0.71541443259322324,-0.71541443259322324,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.30377192279294496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"FRC",null,null,null,null,0,-6.5019381518664244E-16,0,0,0,-0.16781140368161118,0.16781140368161071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Equity Raising Cost",null,null,null,null,-5.5508854736389815E-3,-1.7113968025082908E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Total",null,null,null,null,-62.587279493630753,{"$f":"SUM(J151:J166)","v":-54.02272890596246},-64.801218897425898,-66.524969714084051,-67.984301021451174,-70.718932745432269,{"$f":"SUM(O151:O166)","v":-60.185246816627988},-66.443628940536058,-63.570960371597842,-60.45288899586339,-57.135399417767367,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":169},null,null,"High Pressure Mains - Steel",null,null,null,null,-3.3877926184440646E-2]
[{"$f":"ROW()","v":170},null,null,"High Pressure Mains - PE",null,null,null,null,-8.8631875764864348E-3]
[{"$f":"ROW()","v":171},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":172},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.19064034842170477]
[{"$f":"ROW()","v":173},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":174},null,null,"Regulators",null,null,null,null,-4.573765034137621E-2]
[{"$f":"ROW()","v":175},null,null,"Secondary Gate Stations",null,null,null,null,-0.87776682064871103]
[{"$f":"ROW()","v":176},null,null,"Buildings",null,null,null,null,0.11473278862348234]
[{"$f":"ROW()","v":177},null,null,"Meter and Services Pipes",null,null,null,null,-0.40958652386640099]
[{"$f":"ROW()","v":178},null,null,"Equipment & Vehicles",null,null,null,null,1.5830378266526276E-2]
[{"$f":"ROW()","v":179},null,null,"Vehicle",null,null,null,null,-0.22073275017192168]
[{"$f":"ROW()","v":180},null,null,"Information Technology",null,null,null,null,-0.18355138387447809]
[{"$f":"ROW()","v":181},null,null,"Telemetry and Monitoring",null,null,null,null,5.3525650318750576E-2]
[{"$f":"ROW()","v":182},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":183},null,null,"Land",null,null,null,null,3.9445936944224663E-3]
[{"$f":"ROW()","v":184},null,null,"Equity Raising Cost",null,null,null,null,6.7873031221139679E-5]
[{"$f":"ROW()","v":185},null,null,"Total",null,null,null,null,-1.4013746103077072,{"$f":"SUM(J169:J184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":187},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":188},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":189},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":190},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":191},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":192},null,null,"Regulators"]
[{"$f":"ROW()","v":193},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":194},null,null,"Buildings"]
[{"$f":"ROW()","v":195},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":196},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":197},null,null,"Vehicle"]
[{"$f":"ROW()","v":198},null,null,"Information Technology"]
[{"$f":"ROW()","v":199},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":200},null,null,"FRC"]
[{"$f":"ROW()","v":201},null,null,"Land"]
[{"$f":"ROW()","v":202},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":203},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":205},null,null,"High Pressure Mains - Steel",null,null,null,null,333.20945552339873,{"$f":"J61+J79+J97+J115+J151+J133+J169+J187","v":333.53399723624335},334.14769119871704,334.64550596403626,332.15861148893242,330.9818912630937,326.65176816684794,322.32164507060219,317.99152197435643,313.66139887811067,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492,309.33127578186492]
[{"$f":"ROW()","v":206},null,null,"High Pressure Mains - PE",null,null,null,null,4.7808705868871222,5.3842248646775541,5.1195340681950077,5.0357477997969804,4.9508777987307573,4.8660077976645342,5.0143614892567614,4.9165824811881054,4.8188034731194493,4.7210244650507933,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373,4.6232454569821373]
[{"$f":"ROW()","v":207},null,null,"Medium Pressure Mains",null,null,null,null,210.88897379297134,203.93433742576465,196.97970105855796,190.02506469135128,183.07042832414459,176.1157919569379,169.10732519347027,162.09885843000265,155.09039166653503,148.08192490306743,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984,141.07345813959984]
[{"$f":"ROW()","v":208},null,null,"Medium / Low Pressure Mains",null,null,null,null,462.62393925640549,482.50426389127801,507.59474443174588,533.49060549385331,557.08343391150481,578.75023241907627,564.11132687754673,549.47242133601719,534.83351579448765,520.19461025295811,505.55570471142858,505.54339585517613,505.53108699892368,505.51877814267124,505.50646928641879,505.49416043016635,505.4818515739139,505.46954271766145,505.45723386140901,505.44492500515656,505.43261614890412,505.42030729265167,505.40799843639923,505.39568958014678,505.38338072389433,505.37107186764189,505.35876301138944,505.346454155137,505.33414529888455,505.3218364426321,505.30952758637966,505.29721873012721,505.28490987387477,505.27260101762232,505.26029216136988,505.24798330511743,505.23567444886498,505.22336559261254,505.21105673636009,505.19874788010765,505.1864390238552,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935,505.18225401272935]
[{"$f":"ROW()","v":209},null,null,"Low Pressure Mains",null,null,null,null,20.154909884556638,18.493176782470197,16.831443680383757,15.169710578297318,13.507977476210879,11.84624437412444,10.16659323159392,8.4865623758841231,6.8065315201743264,5.1265006644645297,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,{"$f":"AS65+AS83+AS101+AS119+AS155+AS137+AS173+AS191","v":3.4464698087547339},3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339,3.4464698087547339]
[{"$f":"ROW()","v":210},null,null,"Regulators",null,null,null,null,27.548265546527805,{"$f":"J66+J84+J102+J120+J156+J138+J174+J192","v":27.824216211570068},27.651542922551968,27.915748326441282,28.036267007576928,28.612488509717352,27.036254465480251,25.460020421243151,24.618851002144552,23.777681583045954,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356,22.936512163947356]
[{"$f":"ROW()","v":211},null,null,"Secondary Gate Stations",null,null,null,null,4.3430831588804555,4.3116505757116164,3.8567059316735328,3.4366365390026554,3.1607957948357077,3.0438732475236971,4.3103854037997991,4.1475521224113381,3.9847188410228771,3.8218855596344161,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551,3.6590522782459551]
[{"$f":"ROW()","v":212},null,null,"Buildings",null,null,null,null,34.616657444801753,35.027107172523806,34.3226486581204,33.651991260381642,33.292636694414753,32.827910200233163,31.874124622813131,30.914483436065893,29.954842249318656,28.995201062571418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418,28.03555987582418]
[{"$f":"ROW()","v":213},null,null,"Meter and Services Pipes",null,null,null,null,375.51196877162533,377.20382530605718,380.16600213543035,381.74027957459714,384.32698379978592,383.09700075168507,354.44524052222846,326.6504002619626,299.56819517489242,273.83236754950599,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171,249.32824002593171]
[{"$f":"ROW()","v":214},null,null,"Equipment & Vehicles",null,null,null,null,10.449115274966141,9.340411633365056,7.9748503471385739,6.7419554510808428,5.5559202037572799,5.5106446339463595,4.5103788301270775,3.5912952890474337,2.7408774973172934,2.005486698238077,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332,1.4646774428438332]
[{"$f":"ROW()","v":215},null,null,"Vehicle",null,null,null,null,6.8705486478365563,10.354356438546581,11.408294352305496,10.997736314762983,10.215016398741863,10.778601084260792,9.2434300376625416,7.6996918945157873,6.4386544731217512,5.3657601249213869,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352,4.5422833618282352]
[{"$f":"ROW()","v":216},null,null,"Information Technology",null,null,null,null,13.177655263559886,13.131593878106017,13.063700090700657,13.484360420406603,14.444331729286599,13.547979339660579,13.581693013837215,8.2770142922374372,4.0459378701394888,1.2833852962476673,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,{"$f":"AK72+AK90+AK108+AK126+AK162+AK144+AK180+AK198","v":5.6277315809758921E-2},5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2,5.6277315809758921E-2]
[{"$f":"ROW()","v":217},null,null,"Telemetry and Monitoring",null,null,null,null,2.0513415334770988,{"$f":"J73+J91+J109+J127+J163+J145+J181+J199","v":2.634321742301438},3.3536481514131298,3.7165339571668783,3.738450964573655,3.565929411307005,3.1558117344763019,2.7456940576455988,2.3355763808148957,1.9254587039841926,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477,1.6216867811912477]
[{"$f":"ROW()","v":218},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,-6.5018026265948637E-16,-6.5018026265948637E-16,-6.5018026265948637E-16,-6.5018026265948637E-16,-0.16781140368161182,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15]
[{"$f":"ROW()","v":219},null,null,"Land",null,null,null,null,11.476280724968996,11.476167397332476,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339,11.475642621314339]
[{"$f":"ROW()","v":220},null,null,"Equity Raising Cost",null,null,null,null,1.1292014359176437,1.1120874678925607,1.0949734998674778,1.0778595318423949,1.060745563817312,1.0436315957922291,1.0264747755730665,1.009317955353904,0.99216113513474158,0.97500431491557915,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672,0.95784749469641672]
[{"$f":"ROW()","v":221},null,null,"Total",null,null,null,null,1518.8322668467811,{"$f":"SUM(J205:J220)","v":1536.2657380238404},1555.0411231481155,1572.6053785243319,1586.078119777628,1595.8960578026558,{"$f":"SUM(O205:O220)","v":1535.7108109860276},1469.2671820454918,1405.6962216738941,1345.2433326780306,1288.1079332602633,1288.0956244040108,1288.0833155477583,1288.0710066915058,1288.0586978352535,1288.046388979001,1288.0340801227485,1288.021771266496,1288.0094624102437,1287.9971535539912,1287.9848446977387,1287.9725358414862,1287.9602269852339,1287.9479181289814,1287.9356092727289,1287.9233004164764,1287.9109915602241,1287.8986827039716,1287.8863738477191,1287.8740649914666,1287.8617561352144,1287.8494472789619,1287.8371384227094,1287.8248295664569,1287.8125207102046,1287.8002118539521,1287.7879029976996,1287.7755941414471,1287.7632852851948,1287.7509764289423,1287.7386675726898,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639,1287.7344825615639]
[{"$f":"\"ICB Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"ICB Account [m$31/12/2023]"}]
["Remaining Asset Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":224},null,null,"High Pressure Mains - Steel",null,null,2,null,86,{"$f":"(I224-I$15)*(I224>J$15)","v":85},84,83,82,81,{"$f":"IF(AND($M$1,N224>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N224>=1)*(N224-N$15))","v":80},79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":225},null,null,"High Pressure Mains - PE",null,null,3,null,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":226},null,null,"Medium Pressure Mains",null,null,4,null,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Medium / Low Pressure Mains",null,null,5,null,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Low Pressure Mains",null,null,6,null,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Regulators",null,null,7,null,8,7,6,5,4,3,2,1,0,0,0,{"$f":"IF(AND($M$1,S229>$M$2-S$12,T$12<=$M$2),$M$2-S$12,(S229>=1)*(S229-S$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Secondary Gate Stations",null,null,8,null,5,4,3,2,1,0,{"$f":"IF(AND($M$1,N230>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N230>=1)*(N230-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Buildings",null,null,9,null,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,AS237>$M$2-AS$12,AT$12<=$M$2),$M$2-AS$12,(AS237>=1)*(AS237-AS$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Land",null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AND($M$1,N238>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N238>=1)*(N238-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240}]
["Opening Asset Value"]
[{"$f":"ROW()","v":242},null,null,"High Pressure Mains - Steel",null,null,null,null,240.8412831324552,{"$f":"I350","v":238.04080309603131},235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,224.1281420959404,221.32654031974116,218.52493854354191,215.72333676734266,212.92173499114341,210.12013321494416,204.73407017576505,199.45572839736954,194.28295345454194,189.2136340105709,184.24570095547926,{"$f":"Y350","v":179.37712656148946},174.60592365537946,169.93014480739166,165.34788153636362,160.85726353075614,156.45645788526082,152.14366835267541,147.9171346107417,143.77513154364667,139.71596853789353,135.73798879225546,131.83956864153015,128.01911689381933,124.27507418106273,120.60591232256127,117.01013370122983,{"$f":"AO350","v":113.48627065232503},110.03288486439833,106.64856679223016,103.33193508150535,100.08163600499503,96.896342910014923,93.774755676934419,90.715600188515523,87.717627809865007,84.779614878787498,81.900362206331536,79.078694587324705,76.313460320697999,73.603530739403837,70.947799749735552,68.345183379860629,{"$f":"BE350","v":65.79461933738321},63.295066575755342,60.845504869360028,58.444934397092624,56.092375334270564,53.786867452704946,51.52746972877064]
[{"$f":"ROW()","v":243},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Medium Pressure Mains",null,null,null,null,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219,131.73535831692806,123.47006090355242,115.37006943844429,107.43207780263833,99.652845999548489,92.02919883252045,84.558024608832966,77.236273869619225,70.060958145189758,63.029148735248889,56.137975513506838,49.384625756199625,42.76634299403856,36.280425887120714,29.924227122341225,23.695152332857326,17.590659039163107,11.60825561134277,5.7455002520788403,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13]
[{"$f":"ROW()","v":245},null,null,"Medium / Low Pressure Mains",null,null,null,null,99.30377893334547,94.575027555567118,89.876582002157363,85.178136448747594,80.479690895337825,75.781245341928056,71.082799788518287,66.343946469283736,61.605093150049186,56.866239830814635,52.127386511580085,47.388533192345534,42.207397202004969,37.12988393147122,32.153920926348142,27.277477181327527,22.498562311207323,17.815225738489524,13.225555897226084,8.7276794527879105,4.3197605372385013,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14]
[{"$f":"ROW()","v":246},null,null,"Low Pressure Mains",null,null,null,null,21.740876936156621,20.068501787221496,18.406844627770912,16.745187468320328,15.083530308869744,13.421873149419159,11.760215989968575,10.080185134258778,8.4001542785489818,6.7201234228391851,5.0400925671293884,3.3600617114195925,1.6630608470662662,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15]
[{"$f":"ROW()","v":247},null,null,"Regulators",null,null,null,null,5.7877844981327318,5.0643114358661405,4.3454749987483137,3.6266385616304864,2.9078021245126591,2.1889656873948318,1.4701292502770045,0.73506462513850224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Secondary Gate Stations",null,null,null,null,0.78850019268923099,0.63080015415138468,0.47411079037502157,0.31742142659865846,0.16073206282229538,4.0426990459322965E-3,4.0426990459322965E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Buildings",null,null,null,null,0.13782949113377108,0.10337211835032836,6.9135577453435321E-2,3.4899036556542265E-2,6.6249565964920931E-4,6.6249565964920931E-4,6.6249565964920931E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Meter and Services Pipes",null,null,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"Land",null,null,null,null,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":257},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD365","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Total",null,null,null,null,{"$f":"SUM(I242:I257)","v":589.51455144240049},572.39781937491784,555.39078575304143,538.38375213116524,521.37671850928882,504.40392142830962,487.58781371110649,470.61909117665118,453.65507383690147,437.42612112229023,421.19716840767899,404.9682156930678,384.27003884677072,363.98582553739953,345.73709612434067,327.8533412995431,310.32726157124142,293.15170343750577,276.31965646644483,259.82425043480515,243.65875252379826,227.8165645710115,216.52458570377411,205.45844641388149,194.61362990978671,183.98570973577384,173.57034796524121,163.36329343011926,153.36037998569972,143.55752481016856,133.95072673814803,124.53606462756791,120.94028600623648,117.41642295733168,113.96303716940497,110.5787190972368,107.26208738651199,104.01178831000168,100.82649521502157,97.704907981941062,94.645752493522167,91.647780114871651,88.709767183794142,85.83051451133818,83.008846892331348,80.243612625704642,77.533683044410481,74.877952054742195,72.275335684867272,69.724771642389854,67.225218880761986,64.775657174366671,62.375086702099274,60.022527639277214,57.717019757711597,55.457622033777291]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value of \",A$222)","v":"Adjustments to Opening Asset Value of ICB Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":260},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":261},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":262},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":263},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":264},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":265},null,null,"Regulators"]
[{"$f":"ROW()","v":266},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":267},null,null,"Buildings"]
[{"$f":"ROW()","v":268},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":269},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":270},null,null,"Vehicle"]
[{"$f":"ROW()","v":271},null,null,"Information Technology"]
[{"$f":"ROW()","v":272},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":273},null,null,"FRC"]
[{"$f":"ROW()","v":274},null,null,"Land"]
[{"$f":"ROW()","v":275},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":276},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J260:J275)","v":0},0,0,0,0,{"$f":"SUM(O260:O275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":278},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I242+I260","v":240.8412831324552},{"$f":"J242+J260","v":238.04080309603131},235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,224.1281420959404,221.32654031974116,218.52493854354191,215.72333676734266,212.92173499114341,210.12013321494416,204.73407017576505,199.45572839736954,194.28295345454194,189.2136340105709,184.24570095547926,179.37712656148946,174.60592365537946,169.93014480739166,165.34788153636362,160.85726353075614,156.45645788526082,152.14366835267541,147.9171346107417,143.77513154364667,139.71596853789353,135.73798879225546,131.83956864153015,128.01911689381933,124.27507418106273,120.60591232256127,117.01013370122983,113.48627065232503,110.03288486439833,106.64856679223016,103.33193508150535,100.08163600499503,96.896342910014923,93.774755676934419,90.715600188515523,87.717627809865007,84.779614878787498,81.900362206331536,79.078694587324705,76.313460320697999,73.603530739403837,70.947799749735552,68.345183379860629,65.79461933738321,63.295066575755342,60.845504869360028,58.444934397092624,56.092375334270564,53.786867452704946,51.52746972877064]
[{"$f":"ROW()","v":279},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Medium Pressure Mains",null,null,null,null,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219,131.73535831692806,123.47006090355242,115.37006943844429,107.43207780263833,99.652845999548489,92.02919883252045,84.558024608832966,77.236273869619225,70.060958145189758,63.029148735248889,56.137975513506838,49.384625756199625,42.76634299403856,36.280425887120714,29.924227122341225,23.695152332857326,17.590659039163107,11.60825561134277,5.7455002520788403,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13]
[{"$f":"ROW()","v":281},null,null,"Medium / Low Pressure Mains",null,null,null,null,99.30377893334547,94.575027555567118,89.876582002157363,85.178136448747594,80.479690895337825,75.781245341928056,71.082799788518287,66.343946469283736,61.605093150049186,56.866239830814635,52.127386511580085,47.388533192345534,42.207397202004969,37.12988393147122,32.153920926348142,27.277477181327527,22.498562311207323,17.815225738489524,13.225555897226084,8.7276794527879105,4.3197605372385013,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14]
[{"$f":"ROW()","v":282},null,null,"Low Pressure Mains",null,null,null,null,21.740876936156621,20.068501787221496,18.406844627770912,16.745187468320328,15.083530308869744,13.421873149419159,11.760215989968575,10.080185134258778,8.4001542785489818,6.7201234228391851,5.0400925671293884,3.3600617114195925,1.6630608470662662,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,{"$f":"AS246+AS264","v":6.6613381477509392E-15},6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15]
[{"$f":"ROW()","v":283},null,null,"Regulators",null,null,null,null,5.7877844981327318,{"$f":"J247+J265","v":5.0643114358661405},4.3454749987483137,3.6266385616304864,2.9078021245126591,2.1889656873948318,1.4701292502770045,0.73506462513850224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Secondary Gate Stations",null,null,null,null,0.78850019268923099,0.63080015415138468,0.47411079037502157,0.31742142659865846,0.16073206282229538,4.0426990459322965E-3,4.0426990459322965E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Buildings",null,null,null,null,0.13782949113377108,0.10337211835032836,6.9135577453435321E-2,3.4899036556542265E-2,6.6249565964920931E-4,6.6249565964920931E-4,6.6249565964920931E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Meter and Services Pipes",null,null,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK253+AK271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I254+I272","v":0},{"$f":"J254+J272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"FRC",null,null,null,null,{"$f":"I255+I273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,"Land",null,null,null,null,{"$f":"I256+I274","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":293},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I257+I275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},null,null,"Total",null,null,null,null,{"$f":"SUM(I278:I293)","v":589.51455144240049},572.39781937491784,555.39078575304143,538.38375213116524,521.37671850928882,504.40392142830962,487.58781371110649,470.61909117665118,453.65507383690147,437.42612112229023,421.19716840767899,404.9682156930678,384.27003884677072,363.98582553739953,345.73709612434067,327.8533412995431,310.32726157124142,293.15170343750577,276.31965646644483,259.82425043480515,243.65875252379826,227.8165645710115,216.52458570377411,205.45844641388149,194.61362990978671,183.98570973577384,173.57034796524121,163.36329343011926,153.36037998569972,143.55752481016856,133.95072673814803,124.53606462756791,120.94028600623648,117.41642295733168,113.96303716940497,110.5787190972368,107.26208738651199,104.01178831000168,100.82649521502157,97.704907981941062,94.645752493522167,91.647780114871651,88.709767183794142,85.83051451133818,83.008846892331348,80.243612625704642,77.533683044410481,74.877952054742195,72.275335684867272,69.724771642389854,67.225218880761986,64.775657174366671,62.375086702099274,60.022527639277214,57.717019757711597,55.457622033777291]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":296},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":297},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":298},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":299},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":300},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":301},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":302},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":303},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":304},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":305},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":306},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":307},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":308},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":309},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":310},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":311},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":312},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J296:J311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":314},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I122","v":-2.8004800364238984},{"$f":"-'PTRM expenditure'!J122","v":-2.7825322000181933},{"$f":"-'PTRM expenditure'!K122","v":-2.7825322000181933},{"$f":"-'PTRM expenditure'!L122","v":-2.7825322000181933},{"$f":"-'PTRM expenditure'!M122","v":-2.7825322000181938},{"$f":"-'PTRM expenditure'!N122","v":-2.7825322000181938},{"$f":"-IF($D314=\"Land\",0,IF(O242<0,O242,IF(O224<1,O242,(O242/O224)*O$15)))*O$6","v":-2.8016017761992549},-2.8016017761992553,-2.8016017761992553,-2.8016017761992553,-2.8016017761992553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D314=\"Land\",0,IF(AO242<0,AO242,IF(AO224<1,AO242,(AO242/AO224)*AO$15)))*AO$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D314=\"Land\",0,IF(BE242<0,BE242,IF(BE224<1,BE242,(BE242/BE224)*BE$15)))*BE$6","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I123","v":0},{"$f":"-'PTRM expenditure'!J123","v":0},{"$f":"-'PTRM expenditure'!K123","v":0},{"$f":"-'PTRM expenditure'!L123","v":0},{"$f":"-'PTRM expenditure'!M123","v":0},{"$f":"-'PTRM expenditure'!N123","v":0},{"$f":"-IF($D315=\"Land\",0,IF(O243<0,O243,IF(O225<1,O243,(O243/O225)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I124","v":-6.9994950307574504},{"$f":"-'PTRM expenditure'!J124","v":-6.9546363672066809},{"$f":"-'PTRM expenditure'!K124","v":-6.9546363672066809},{"$f":"-'PTRM expenditure'!L124","v":-6.9546363672066809},{"$f":"-'PTRM expenditure'!M124","v":-6.95463636720668},{"$f":"-'PTRM expenditure'!N124","v":-6.95463636720668},{"$f":"-IF($D316=\"Land\",0,IF(O244<0,O244,IF(O226<1,O244,(O244/O226)*O$15)))*O$6","v":-7.0084667634676112},-7.0084667634676103,-7.0084667634676103,-7.0084667634676094,-7.0084667634676086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I125","v":-4.7287513777783579},{"$f":"-'PTRM expenditure'!J125","v":-4.698445553409762},{"$f":"-'PTRM expenditure'!K125","v":-4.6984455534097629},{"$f":"-'PTRM expenditure'!L125","v":-4.698445553409762},{"$f":"-'PTRM expenditure'!M125","v":-4.6984455534097629},{"$f":"-'PTRM expenditure'!N125","v":-4.6984455534097629},{"$f":"-IF($D317=\"Land\",0,IF(O245<0,O245,IF(O227<1,O245,(O245/O227)*O$15)))*O$6","v":-4.7388533192345523},-4.7388533192345523,-4.7388533192345523,-4.7388533192345532,-4.7388533192345532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D317=\"Land\",0,IF(AO245<0,AO245,IF(AO227<1,AO245,(AO245/AO227)*AO$15)))*AO$6","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AP245<0,AP245,IF(AP227<1,AP245,(AP245/AP227)*AP$15)))*AP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I126","v":-1.6723751489351246},{"$f":"-'PTRM expenditure'!J126","v":-1.6616571594505842},{"$f":"-'PTRM expenditure'!K126","v":-1.6616571594505842},{"$f":"-'PTRM expenditure'!L126","v":-1.661657159450584},{"$f":"-'PTRM expenditure'!M126","v":-1.661657159450584},{"$f":"-'PTRM expenditure'!N126","v":-1.661657159450584},{"$f":"-IF($D318=\"Land\",0,IF(O246<0,O246,IF(O228<1,O246,(O246/O228)*O$15)))*O$6","v":-1.6800308557097965},-1.6800308557097965,-1.6800308557097963,-1.6800308557097963,-1.680030855709796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I127","v":-0.72347306226659092},{"$f":"-'PTRM expenditure'!J127","v":-0.71883643711782719},{"$f":"-'PTRM expenditure'!K127","v":-0.71883643711782719},{"$f":"-'PTRM expenditure'!L127","v":-0.7188364371178273},{"$f":"-'PTRM expenditure'!M127","v":-0.7188364371178273},{"$f":"-'PTRM expenditure'!N127","v":-0.7188364371178273},{"$f":"-IF($D319=\"Land\",0,IF(O247<0,O247,IF(O229<1,O247,(O247/O229)*O$15)))*O$6","v":-0.73506462513850224},-0.73506462513850224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I128","v":-0.15770003853784628},{"$f":"-'PTRM expenditure'!J128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!K128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!L128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!M128","v":-0.15668936377636308},{"$f":"-'PTRM expenditure'!N128","v":0},{"$f":"-IF($D320=\"Land\",0,IF(O248<0,O248,IF(O230<1,O248,(O248/O230)*O$15)))*O$6","v":-4.0426990459322965E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I129","v":-3.4457372783442713E-2},{"$f":"-'PTRM expenditure'!J129","v":-3.4236540896893049E-2},{"$f":"-'PTRM expenditure'!K129","v":-3.4236540896893056E-2},{"$f":"-'PTRM expenditure'!L129","v":-3.4236540896893056E-2},{"$f":"-'PTRM expenditure'!M129","v":0},{"$f":"-'PTRM expenditure'!N129","v":0},{"$f":"-IF($D321=\"Land\",0,IF(O249<0,O249,IF(O231<1,O249,(O249/O231)*O$15)))*O$6","v":-6.6249565964920931E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I130","v":0},{"$f":"-'PTRM expenditure'!J130","v":0},{"$f":"-'PTRM expenditure'!K130","v":0},{"$f":"-'PTRM expenditure'!L130","v":0},{"$f":"-'PTRM expenditure'!M130","v":0},{"$f":"-'PTRM expenditure'!N130","v":0},{"$f":"-IF($D322=\"Land\",0,IF(O250<0,O250,IF(O232<1,O250,(O250/O232)*O$15)))*O$6","v":-3.5527136788005009E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I131","v":0},{"$f":"-'PTRM expenditure'!J131","v":0},{"$f":"-'PTRM expenditure'!K131","v":0},{"$f":"-'PTRM expenditure'!L131","v":0},{"$f":"-'PTRM expenditure'!M131","v":0},{"$f":"-'PTRM expenditure'!N131","v":0},{"$f":"-IF($D323=\"Land\",0,IF(O251<0,O251,IF(O233<1,O251,(O251/O233)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I132","v":0},{"$f":"-'PTRM expenditure'!J132","v":0},{"$f":"-'PTRM expenditure'!K132","v":0},{"$f":"-'PTRM expenditure'!L132","v":0},{"$f":"-'PTRM expenditure'!M132","v":0},{"$f":"-'PTRM expenditure'!N132","v":0},{"$f":"-IF($D324=\"Land\",0,IF(O252<0,O252,IF(O234<1,O252,(O252/O234)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I133","v":0},{"$f":"-'PTRM expenditure'!J133","v":0},{"$f":"-'PTRM expenditure'!K133","v":0},{"$f":"-'PTRM expenditure'!L133","v":0},{"$f":"-'PTRM expenditure'!M133","v":0},{"$f":"-'PTRM expenditure'!N133","v":0},{"$f":"-IF($D325=\"Land\",0,IF(O253<0,O253,IF(O235<1,O253,(O253/O235)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I134","v":0},{"$f":"-'PTRM expenditure'!J134","v":0},{"$f":"-'PTRM expenditure'!K134","v":0},{"$f":"-'PTRM expenditure'!L134","v":0},{"$f":"-'PTRM expenditure'!M134","v":0},{"$f":"-'PTRM expenditure'!N134","v":0},{"$f":"-IF($D326=\"Land\",0,IF(O254<0,O254,IF(O236<1,O254,(O254/O236)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D326=\"Land\",0,IF(BG254<0,BG254,IF(BG236<1,BG254,(BG254/BG236)*BG$15)))*BG$6","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I135","v":0},{"$f":"-'PTRM expenditure'!J135","v":0},{"$f":"-'PTRM expenditure'!K135","v":0},{"$f":"-'PTRM expenditure'!L135","v":0},{"$f":"-'PTRM expenditure'!M135","v":0},{"$f":"-'PTRM expenditure'!N135","v":0},{"$f":"-IF($D327=\"Land\",0,IF(O255<0,O255,IF(O237<1,O255,(O255/O237)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I136","v":0},{"$f":"-'PTRM expenditure'!J136","v":0},{"$f":"-'PTRM expenditure'!K136","v":0},{"$f":"-'PTRM expenditure'!L136","v":0},{"$f":"-'PTRM expenditure'!M136","v":0},{"$f":"-'PTRM expenditure'!N136","v":0},{"$f":"-IF($D328=\"Land\",0,IF(O256<0,O256,IF(O238<1,O256,(O256/O238)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I137","v":0},{"$f":"-'PTRM expenditure'!J137","v":0},{"$f":"-'PTRM expenditure'!K137","v":0},{"$f":"-'PTRM expenditure'!L137","v":0},{"$f":"-'PTRM expenditure'!M137","v":0},{"$f":"-'PTRM expenditure'!N137","v":0},{"$f":"-IF($D329=\"Land\",0,IF(O257<0,O257,IF(O239<1,O257,(O257/O239)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},null,null,"Total",null,null,null,null,{"$f":"SUM(I314:I329)","v":-17.116732067482712},{"$f":"SUM(J314:J329)","v":-17.0070336218763},-17.0070336218763,-17.0070336218763,-16.972797080979408,-16.816107717203046,{"$f":"SUM(O314:O329)","v":-16.968722534455303},-16.964017339749716,-16.228952714611214,-16.228952714611214,-16.228952714611211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":332},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$223:$BL$239,$F332)","v":75},{"$f":"HLOOKUP($I$5,$O$277:$BL$293,$F332)","v":210.12013321494416},null,null,null,null,null,null,{"$f":"IF($D332=\"land\",0,IF(AND(O278>0,O224>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G332))*$H332),O278)*$J$1,0))","v":0},0,0,0,0,-5.3860630391790947,-5.2783417783955118,-5.1727749428276022,-5.0693194439710494,-4.9679330550916285,-4.8685743939897961,-4.7712029061099992,-4.6757788479878002,-4.5822632710280438,{"$f":"IF($D332=\"land\",0,IF(AND(AC278>0,AC224>0,AC$12>=$I$5,AC$12<=$J$5),-MIN(((AC$9/(1-$J$3^$G332))*$H332),AC278)*$J$1,0))","v":-4.4906180056074829},-4.4008056454953328,-4.312789532585426,-4.2265337419337179,-4.1420030670950432,-4.0591630057531418,-3.9779797456380792,-3.8984201507253173,-3.8204517477108113,-3.7440427127565945,-3.6691618585014627,-3.5957786213314331,-3.5238630489048042,-3.4533857879267083,-3.3843180721681736,-3.3166317107248102,{"$f":"IF($D332=\"land\",0,IF(AND(AS278>0,AS224>0,AS$12>=$I$5,AS$12<=$J$5),-MIN(((AS$9/(1-$J$3^$G332))*$H332),AS278)*$J$1,0))","v":-3.2502990765103137},-3.1852930949801075,-3.121587233080505,-3.0591554884188947,-2.997972378650517,-2.9380129310775072,-2.8792526724559564,-2.8216676190068375,-2.7652342666267007,-2.7099295812941664,-2.655730989668283,-2.6026163698749172,-2.5505640424774185,-2.4995527616278705,-2.449561706395313,-2.4005704722674062,-2.3525590628220585,-2.3055078815656169,-2.2593977239343048,-2.2142097694556186]
[{"$f":"ROW()","v":333},null,null,"High Pressure Mains - PE",null,3,75,0,null,null,null,null,null,null,{"$f":"IF($D333=\"land\",0,IF(AND(O279>0,O225>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G333))*$H333),O279)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},null,null,"Medium Pressure Mains",null,4,20,140.16933526935219,null,null,null,null,null,null,{"$f":"IF($D334=\"land\",0,IF(AND(O280>0,O226>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G334))*$H334),O280)*$J$1,0))","v":0},0,0,0,0,-8.4339769524241213,-8.2652974133756381,-8.0999914651081273,-7.9379916358059628,-7.7792318030898429,-7.6236471670280457,-7.4711742236874841,-7.3217507392137353,-7.1753157244294608,-7.0318094099408714,-6.8911732217420534,-6.7533497573072125,-6.6182827621610674,-6.485917106917845,-6.3561987647794895,-6.2290747894838985,-6.1044932936942207,-5.9824034278203371,-5.8627553592639297,-5.7455002520786511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Medium / Low Pressure Mains",null,5,10,47.388533192345534,null,null,null,null,null,null,{"$f":"IF($D335=\"land\",0,IF(AND(O281>0,O227>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G335))*$H335),O281)*$J$1,0))","v":0},0,0,0,0,-5.1811359903405627,-5.0775132705337516,-4.9759630051230754,-4.8764437450206142,-4.778914870120202,-4.6833365727177974,-4.5896698412634409,-4.4978764444381722,-4.4079189155494092,{"$f":"IF($D335=\"land\",0,IF(AND(AC281>0,AC227>0,AC$12>=$I$5,AC$12<=$J$5),-MIN(((AC$9/(1-$J$3^$G335))*$H335),AC281)*$J$1,0))","v":-4.3197605372384213},{"$f":"IF($D335=\"land\",0,IF(AND(AD281>0,AD227>0,AD$12>=$I$5,AD$12<=$J$5),-MIN(((AD$9/(1-$J$3^$G335))*$H335),AD281)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Low Pressure Mains",null,6,2,3.3600617114195925,null,null,null,null,null,null,{"$f":"IF($D336=\"land\",0,IF(AND(O282>0,O228>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G336))*$H336),O282)*$J$1,0))","v":0},0,0,0,0,-1.6970008643533263,-1.6630608470662596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},null,null,"Regulators",null,7,0,0,null,null,null,null,null,null,{"$f":"IF($D337=\"land\",0,IF(AND(O283>0,O229>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G337))*$H337),O283)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},null,null,"Secondary Gate Stations",null,8,0,0,null,null,null,null,null,null,{"$f":"IF($D338=\"land\",0,IF(AND(O284>0,O230>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G338))*$H338),O284)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"Buildings",null,9,0,0,null,null,null,null,null,null,{"$f":"IF($D339=\"land\",0,IF(AND(O285>0,O231>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G339))*$H339),O285)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},null,null,"Meter and Services Pipes",null,10,0,0,null,null,null,null,null,null,{"$f":"IF($D340=\"land\",0,IF(AND(O286>0,O232>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G340))*$H340),O286)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D340=\"land\",0,IF(AND(BC286>0,BC232>0,BC$12>=$I$5,BC$12<=$J$5),-MIN(((BC$9/(1-$J$3^$G340))*$H340),BC286)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D341=\"land\",0,IF(AND(O287>0,O233>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G341))*$H341),O287)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D342=\"land\",0,IF(AND(O288>0,O234>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G342))*$H342),O288)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D343=\"land\",0,IF(AND(O289>0,O235>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G343))*$H343),O289)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D344=\"land\",0,IF(AND(O290>0,O236>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G344))*$H344),O290)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D345=\"land\",0,IF(AND(O291>0,O237>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G345))*$H345),O291)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"Land",null,16,0,3.9301523050063727,null,null,null,null,null,null,{"$f":"IF($D346=\"land\",0,IF(AND(O292>0,O238>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G346))*$H346),O292)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,null,"Equity Raising Cost",null,17,0,0,null,null,null,null,null,null,{"$f":"IF($D347=\"land\",0,IF(AND(O293>0,O239>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G347))*$H347),O293)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O347:BL347)","v":0}]
[{"$f":"ROW()","v":348},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O332:O347)","v":0},0,0,0,0,-20.698176846297109,-20.284213309371157,-18.248729413058804,-17.883754824797627,-17.526079728301674,-17.175558133735642,-16.832046971060922,-16.495406031639707,-16.165497911006913,-15.842187952786775,-11.291978867237386,-11.066139289892639,-10.844816504094785,-10.627920174012889,-10.41536177053263,-10.207054535121978,-10.002913444419537,-9.8028551755311479,-9.6067980720205242,-9.4146621105801138,-3.5957786213314331,-3.5238630489048042,-3.4533857879267083,-3.3843180721681736,-3.3166317107248102,-3.2502990765103137,-3.1852930949801075,-3.121587233080505,-3.0591554884188947,-2.997972378650517,-2.9380129310775072,-2.8792526724559564,-2.8216676190068375,-2.7652342666267007,-2.7099295812941664,-2.655730989668283,-2.6026163698749172,-2.5505640424774185,-2.4995527616278705,-2.449561706395313,-2.4005704722674062,-2.3525590628220585,-2.3055078815656169,-2.2593977239343048,-2.2142097694556186]
["Closing Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O348-'RAB close 2024 SL'!O330","v":16.968722534455303},{"$f":"P348-'RAB close 2024 SL'!P330","v":16.964017339749716},{"$f":"Q348-'RAB close 2024 SL'!Q330","v":16.228952714611214},{"$f":"R348-'RAB close 2024 SL'!R330","v":16.228952714611214},{"$f":"S348-'RAB close 2024 SL'!S330","v":16.228952714611211}]
[{"$f":"ROW()","v":350},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I278+I314+I296+I332","v":238.04080309603131},{"$f":"J278+J314+J296+J332","v":235.25827089601313},232.47573869599495,229.69320649597677,226.91067429595859,224.1281420959404,221.32654031974116,218.52493854354191,215.72333676734266,212.92173499114341,210.12013321494416,204.73407017576505,199.45572839736954,194.28295345454194,189.2136340105709,184.24570095547926,179.37712656148946,174.60592365537946,169.93014480739166,165.34788153636362,160.85726353075614,156.45645788526082,152.14366835267541,147.9171346107417,143.77513154364667,139.71596853789353,135.73798879225546,131.83956864153015,128.01911689381933,124.27507418106273,120.60591232256127,117.01013370122983,113.48627065232503,{"$f":"AP278+AP314+AP296+AP332","v":110.03288486439833},106.64856679223016,103.33193508150535,100.08163600499503,96.896342910014923,93.774755676934419,90.715600188515523,87.717627809865007,84.779614878787498,81.900362206331536,79.078694587324705,76.313460320697999,73.603530739403837,70.947799749735552,68.345183379860629,65.79461933738321,63.295066575755342,60.845504869360028,58.444934397092624,56.092375334270564,53.786867452704946,51.52746972877064,49.313259959315019]
[{"$f":"ROW()","v":351},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I279+I315+I297+I333","v":0},{"$f":"J279+J315+J297+J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP279+AP315+AP297+AP333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":352},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I280+I316+I298+I334","v":209.98485092272372},{"$f":"J280+J316+J298+J334","v":203.03021455551703},196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219,131.73535831692806,123.47006090355242,115.37006943844429,107.43207780263833,99.652845999548489,92.02919883252045,84.558024608832966,77.236273869619225,70.060958145189758,63.029148735248889,56.137975513506838,49.384625756199625,42.76634299403856,36.280425887120714,29.924227122341225,23.695152332857326,17.590659039163107,11.60825561134277,5.7455002520788403,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,{"$f":"AP280+AP316+AP298+AP334","v":1.8918200339612667E-13},1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13,1.8918200339612667E-13]
[{"$f":"ROW()","v":353},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I281+I317+I299+I335","v":94.575027555567118},{"$f":"J281+J317+J299+J335","v":89.876582002157363},85.178136448747594,80.479690895337825,75.781245341928056,71.082799788518287,66.343946469283736,61.605093150049186,56.866239830814635,52.127386511580085,47.388533192345534,42.207397202004969,37.12988393147122,32.153920926348142,27.277477181327527,22.498562311207323,17.815225738489524,{"$f":"Z281+Z317+Z299+Z335","v":13.225555897226084},8.7276794527879105,4.3197605372385013,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,{"$f":"AP281+AP317+AP299+AP335","v":7.9936057773011271E-14},7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14,7.9936057773011271E-14]
[{"$f":"ROW()","v":354},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I282+I318+I300+I336","v":20.068501787221496},{"$f":"J282+J318+J300+J336","v":18.406844627770912},16.745187468320328,15.083530308869744,13.421873149419159,11.760215989968575,10.080185134258778,8.4001542785489818,6.7201234228391851,5.0400925671293884,3.3600617114195925,1.6630608470662662,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,{"$f":"AP282+AP318+AP300+AP336","v":6.6613381477509392E-15},6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15]
[{"$f":"ROW()","v":355},null,null,"Regulators",null,null,null,null,{"$f":"I283+I319+I301+I337","v":5.0643114358661405},{"$f":"J283+J319+J301+J337","v":4.3454749987483137},3.6266385616304864,2.9078021245126591,2.1889656873948318,1.4701292502770045,0.73506462513850224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP283+AP319+AP301+AP337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I284+I320+I302+I338","v":0.63080015415138468},{"$f":"J284+J320+J302+J338","v":0.47411079037502157},0.31742142659865846,0.16073206282229538,4.0426990459322965E-3,4.0426990459322965E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP284+AP320+AP302+AP338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Buildings",null,null,null,null,{"$f":"I285+I321+I303+I339","v":0.10337211835032836},{"$f":"J285+J321+J303+J339","v":6.9135577453435321E-2},3.4899036556542265E-2,6.6249565964920931E-4,6.6249565964920931E-4,6.6249565964920931E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP285+AP321+AP303+AP339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I286+I322+I304+I340","v":3.5527136788005009E-15},{"$f":"J286+J322+J304+J340","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP286+AP322+AP304+AP340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I287+I323+I305+I341","v":0},{"$f":"J287+J323+J305+J341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP287+AP323+AP305+AP341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Vehicle",null,null,null,null,{"$f":"I288+I324+I306+I342","v":0},{"$f":"J288+J324+J306+J342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288+AP324+AP306+AP342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Information Technology",null,null,null,null,{"$f":"I289+I325+I307+I343","v":0},{"$f":"J289+J325+J307+J343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP289+AP325+AP307+AP343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I290+I326+I308+I344","v":0},{"$f":"J290+J326+J308+J344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP290+AP326+AP308+AP344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"FRC",null,null,null,null,{"$f":"I291+I327+I309+I345","v":0},{"$f":"J291+J327+J309+J345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP291+AP327+AP309+AP345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Land",null,null,null,null,{"$f":"I292+I328+I310+I346","v":3.9301523050063727},{"$f":"J292+J328+J310+J346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,{"$f":"AP292+AP328+AP310+AP346","v":3.9301523050063727},3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":365},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I293+I329+I311+I347","v":0},{"$f":"J293+J329+J311+J347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP293+AP329+AP311+AP347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Total",null,null,null,null,{"$f":"SUM(I350:I365)","v":572.39781937491784},{"$f":"SUM(J350:J365)","v":555.39078575304143},538.38375213116524,521.37671850928882,504.40392142830962,487.58781371110649,{"$f":"SUM(O350:O365)","v":470.61909117665118},453.65507383690147,437.42612112229023,421.19716840767899,404.9682156930678,384.27003884677072,363.98582553739953,345.73709612434067,327.8533412995431,310.32726157124142,293.15170343750577,276.31965646644483,259.82425043480515,243.65875252379826,227.8165645710115,216.52458570377411,205.45844641388149,194.61362990978671,183.98570973577384,173.57034796524121,163.36329343011926,153.36037998569972,143.55752481016856,133.95072673814803,124.53606462756791,120.94028600623648,117.41642295733168,113.96303716940497,110.5787190972368,107.26208738651199,104.01178831000168,100.82649521502157,97.704907981941062,94.645752493522167,91.647780114871651,88.709767183794142,85.83051451133818,83.008846892331348,80.243612625704642,77.533683044410481,74.877952054742195,72.275335684867272,69.724771642389854,67.225218880761986,64.775657174366671,62.375086702099274,60.022527639277214,57.717019757711597,55.457622033777291,53.24341226432167]
[{"$f":"\"Vines Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"Vines Account [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":369},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"(I369-I$15)*(I369>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":370},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Medium / Low Pressure Mains",null,null,null,null,41.34,40.340000000000003,39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003,35.340000000000003,34.340000000000003,33.340000000000003,32.340000000000003,31.340000000000003,30.340000000000003,29.340000000000003,28.340000000000003,27.340000000000003,26.340000000000003,25.340000000000003,24.340000000000003,23.340000000000003,22.340000000000003,21.340000000000003,20.340000000000003,19.340000000000003,18.340000000000003,17.340000000000003,16.340000000000003,15.340000000000003,14.340000000000003,13.340000000000003,12.340000000000003,11.340000000000003,10.340000000000003,9.3400000000000034,8.3400000000000034,7.3400000000000034,6.3400000000000034,5.3400000000000034,4.3400000000000034,3.3400000000000034,2.3400000000000034,1.3400000000000034,0.34000000000000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR373-AR$15)*(AR373>AS$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BH373-BH$15)*(BH373>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":374},null,null,"Regulators",null,null,null,null,0,{"$f":"(I374-I$15)*(I374>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Meter and Services Pipes",null,null,null,null,6.34,5.34,4.34,3.34,2.34,1.3399999999999999,0.33999999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S381-S$15)*(S381>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI381-AI$15)*(AI381>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"FRC",null,null,null,null,0,{"$f":"(I382-I$15)*(I382>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385}]
["Opening Asset Value"]
[{"$f":"ROW()","v":387},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE477","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.50808121063674361,0.49579090558989447,0.48363172046434244,0.47147253533879041,0.45931335021323838,0.44715416508768635,0.43499497996213432,0.42268612370966874,0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,0.36114184244734082,0.34883298619487524,0.33652412994240966,0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,0.17650899866035691,0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,1.6493867378303963E-2,4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Meter and Services Pipes",null,null,null,null,9.1524074722074078E-2,7.7088100791147585E-2,6.2806137990006297E-2,4.8524175188865017E-2,3.4242212387723736E-2,1.9960249586582456E-2,5.6782867854411733E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD492","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Total",null,null,null,null,0.59960528535881763,{"$f":"SUM(J387:J402)","v":0.57287900638104206},0.54643785845434878,0.51999671052765539,0.49355556260096212,0.46711441467426879,{"$f":"SUM(O387:O402)","v":0.44067326674757551},0.42268612370966874,0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,0.36114184244734082,0.34883298619487524,0.33652412994240966,0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,0.17650899866035691,0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,1.6493867378303963E-2,4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":405},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":407},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":408},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":409},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":410},null,null,"Regulators"]
[{"$f":"ROW()","v":411},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":412},null,null,"Buildings"]
[{"$f":"ROW()","v":413},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":414},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":415},null,null,"Vehicle"]
[{"$f":"ROW()","v":416},null,null,"Information Technology"]
[{"$f":"ROW()","v":417},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":418},null,null,"FRC"]
[{"$f":"ROW()","v":419},null,null,"Land"]
[{"$f":"ROW()","v":420},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":421},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J405:J420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":423},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":424},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":425},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":426},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":427},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":428},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":429},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":430},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":431},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":432},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":433},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":434},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":435},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":436},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":437},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":438},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":439},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J423:J438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J235","v":0},{"$f":"-'PTRM expenditure'!K235","v":0},{"$f":"-'PTRM expenditure'!L235","v":0},{"$f":"-'PTRM expenditure'!M235","v":0},{"$f":"-'PTRM expenditure'!N235","v":0},{"$f":"-IF($D441=\"Land\",0,IF(O387<0,O387,IF(O369<1,O387,MAX(MIN(IF(O369>0,(O387/O369)*O$15,0),O387*O$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J236","v":0},{"$f":"-'PTRM expenditure'!K236","v":0},{"$f":"-'PTRM expenditure'!L236","v":0},{"$f":"-'PTRM expenditure'!M236","v":0},{"$f":"-'PTRM expenditure'!N236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J237","v":0},{"$f":"-'PTRM expenditure'!K237","v":0},{"$f":"-'PTRM expenditure'!L237","v":0},{"$f":"-'PTRM expenditure'!M237","v":0},{"$f":"-'PTRM expenditure'!N237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,null,"Medium / Low Pressure Mains",null,null,null,null,-1.2290305046849147E-2,{"$f":"-'PTRM expenditure'!J238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!K238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!L238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!M238","v":-1.2159185125552028E-2},{"$f":"-'PTRM expenditure'!N238","v":-1.215918512555203E-2},-1.2308856252465599E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J239","v":0},{"$f":"-'PTRM expenditure'!K239","v":0},{"$f":"-'PTRM expenditure'!L239","v":0},{"$f":"-'PTRM expenditure'!M239","v":0},{"$f":"-'PTRM expenditure'!N239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"Regulators",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J240","v":0},{"$f":"-'PTRM expenditure'!K240","v":0},{"$f":"-'PTRM expenditure'!L240","v":0},{"$f":"-'PTRM expenditure'!M240","v":0},{"$f":"-'PTRM expenditure'!N240","v":0},0,0,0,0,0,{"$f":"-IF($D446=\"Land\",0,IF(T392<0,T392,IF(T374<1,T392,MAX(MIN(IF(T374>0,(T392/T374)*T$15,0),T392*T$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J241","v":0},{"$f":"-'PTRM expenditure'!K241","v":0},{"$f":"-'PTRM expenditure'!L241","v":0},{"$f":"-'PTRM expenditure'!M241","v":0},{"$f":"-'PTRM expenditure'!N241","v":0},{"$f":"-IF($D447=\"Land\",0,IF(O393<0,O393,IF(O375<1,O393,MAX(MIN(IF(O375>0,(O393/O375)*O$15,0),O393*O$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Buildings",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J242","v":0},{"$f":"-'PTRM expenditure'!K242","v":0},{"$f":"-'PTRM expenditure'!L242","v":0},{"$f":"-'PTRM expenditure'!M242","v":0},{"$f":"-'PTRM expenditure'!N242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Meter and Services Pipes",null,null,null,null,-1.4435973930926499E-2,{"$f":"-'PTRM expenditure'!J243","v":-1.4281962801141284E-2},{"$f":"-'PTRM expenditure'!K243","v":-1.4281962801141282E-2},{"$f":"-'PTRM expenditure'!L243","v":-1.4281962801141282E-2},{"$f":"-'PTRM expenditure'!M243","v":-1.4281962801141282E-2},{"$f":"-'PTRM expenditure'!N243","v":-1.4281962801141282E-2},-5.6782867854411733E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J244","v":0},{"$f":"-'PTRM expenditure'!K244","v":0},{"$f":"-'PTRM expenditure'!L244","v":0},{"$f":"-'PTRM expenditure'!M244","v":0},{"$f":"-'PTRM expenditure'!N244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Vehicle",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J245","v":0},{"$f":"-'PTRM expenditure'!K245","v":0},{"$f":"-'PTRM expenditure'!L245","v":0},{"$f":"-'PTRM expenditure'!M245","v":0},{"$f":"-'PTRM expenditure'!N245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D451=\"Land\",0,IF(AX397<0,AX397,IF(AX379<1,AX397,MAX(MIN(IF(AX379>0,(AX397/AX379)*AX$15,0),AX397*AX$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"Information Technology",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J246","v":0},{"$f":"-'PTRM expenditure'!K246","v":0},{"$f":"-'PTRM expenditure'!L246","v":0},{"$f":"-'PTRM expenditure'!M246","v":0},{"$f":"-'PTRM expenditure'!N246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D452=\"Land\",0,IF(AE398<0,AE398,IF(AE380<1,AE398,MAX(MIN(IF(AE380>0,(AE398/AE380)*AE$15,0),AE398*AE$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J247","v":0},{"$f":"-'PTRM expenditure'!K247","v":0},{"$f":"-'PTRM expenditure'!L247","v":0},{"$f":"-'PTRM expenditure'!M247","v":0},{"$f":"-'PTRM expenditure'!N247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"FRC",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J248","v":0},{"$f":"-'PTRM expenditure'!K248","v":0},{"$f":"-'PTRM expenditure'!L248","v":0},{"$f":"-'PTRM expenditure'!M248","v":0},{"$f":"-'PTRM expenditure'!N248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},null,null,"Land",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J249","v":0},{"$f":"-'PTRM expenditure'!K249","v":0},{"$f":"-'PTRM expenditure'!L249","v":0},{"$f":"-'PTRM expenditure'!M249","v":0},{"$f":"-'PTRM expenditure'!N249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J250","v":0},{"$f":"-'PTRM expenditure'!K250","v":0},{"$f":"-'PTRM expenditure'!L250","v":0},{"$f":"-'PTRM expenditure'!M250","v":0},{"$f":"-'PTRM expenditure'!N250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Total",null,null,null,null,-2.6726278977775644E-2,{"$f":"SUM(J441:J456)","v":-2.6441147926693311E-2},-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,-2.6441147926693311E-2,{"$f":"SUM(O441:O456)","v":-1.7987143037906772E-2},-1.23088562524656E-2,-1.23088562524656E-2,-1.23088562524656E-2,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465602E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465604E-2,-1.2308856252465606E-2,-1.2308856252465607E-2,-1.2308856252465607E-2,-1.2308856252465609E-2,-1.2308856252465609E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465611E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465613E-2,-1.2308856252465614E-2,-1.2308856252465613E-2,-4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":459},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":461},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":462},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":463},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":464},null,null,"Regulators"]
[{"$f":"ROW()","v":465},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":466},null,null,"Buildings"]
[{"$f":"ROW()","v":467},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":468},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":469},null,null,"Vehicle"]
[{"$f":"ROW()","v":470},null,null,"Information Technology"]
[{"$f":"ROW()","v":471},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":472},null,null,"FRC"]
[{"$f":"ROW()","v":473},null,null,"Land"]
[{"$f":"ROW()","v":474},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":475},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":477},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J387+J405+J441+J423+J459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.49579090558989447,0.48363172046434244,0.47147253533879041,0.45931335021323838,0.44715416508768635,0.43499497996213432,0.42268612370966874,0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,0.36114184244734082,0.34883298619487524,0.33652412994240966,0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,0.17650899866035691,0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,1.6493867378303963E-2,4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS391+AS409+AS445+AS427+AS463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"Regulators",null,null,null,null,0,{"$f":"J392+J410+J446+J428+J464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Meter and Services Pipes",null,null,null,null,7.7088100791147585E-2,6.2806137990006297E-2,4.8524175188865017E-2,3.4242212387723736E-2,1.9960249586582456E-2,5.6782867854411733E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK398+AK416+AK452+AK434+AK470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J399+J417+J453+J435+J471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,0.57287900638104206,{"$f":"SUM(J477:J492)","v":0.54643785845434878},0.51999671052765539,0.49355556260096212,0.46711441467426879,0.44067326674757551,{"$f":"SUM(O477:O492)","v":0.42268612370966874},0.41037726745720315,0.39806841120473757,0.38575955495227199,0.3734506986998064,0.36114184244734082,0.34883298619487524,0.33652412994240966,0.32421527368994407,0.31190641743747849,0.29959756118501291,0.28728870493254732,0.27497984868008174,0.26267099242761616,0.25036213617515057,0.23805327992268496,0.22574442367021935,0.21343556741775374,0.20112671116528813,0.18881785491282252,0.17650899866035691,0.1642001424078913,0.15189128615542569,0.13958242990296008,0.12727357365049446,0.11496471739802885,0.10265586114556324,9.0347004893097632E-2,7.8038148640632021E-2,6.572929238816641E-2,5.34204361357008E-2,4.1111579883235189E-2,2.8802723630769578E-2,1.6493867378303963E-2,4.1850111258383508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"West Net [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"West Net [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":496},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"(I496-I$15)*(I496>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR500-AR$15)*(AR500>AS$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BH500-BH$15)*(BH500>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":501},null,null,"Regulators",null,null,null,null,0,{"$f":"(I501-I$15)*(I501>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Buildings",null,null,null,null,26.598812785388127,25.598812785388127,24.598812785388127,23.598812785388127,22.598812785388127,21.598812785388127,20.598812785388127,19.598812785388127,18.598812785388127,17.598812785388127,16.598812785388127,15.598812785388127,14.598812785388127,13.598812785388127,12.598812785388127,11.598812785388127,10.598812785388127,9.5988127853881267,8.5988127853881267,7.5988127853881267,6.5988127853881267,5.5988127853881267,4.5988127853881267,3.5988127853881267,2.5988127853881267,1.5988127853881267,0.59881278538812666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S508-S$15)*(S508>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI508-AI$15)*(AI508>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"FRC",null,null,null,null,0,{"$f":"(I509-I$15)*(I509>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512}]
["Opening Asset Value"]
[{"$f":"ROW()","v":514},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE604","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Buildings",null,null,null,null,0,0,-3.1748442161781663E-19,-6.3496884323563326E-19,-9.5245326485344989E-19,-1.2699376864712665E-18,-1.5874221080890831E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Equipment & Vehicles",null,null,null,null,-5.7592819402429996E-16,-5.7592819402429996E-16,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Information Technology",null,null,null,null,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD619","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Total",null,null,null,null,-6.1756155744774333E-16,{"$f":"SUM(J514:J529)","v":-6.1756155744774333E-16},-1.2091346076043789E-15,-1.2094520920259967E-15,-1.2097695764476144E-15,-1.2100870608692323E-15,{"$f":"SUM(O514:O529)","v":-1.2104045452908501E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":532},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":533},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":534},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":535},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":536},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":537},null,null,"Regulators"]
[{"$f":"ROW()","v":538},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":539},null,null,"Buildings"]
[{"$f":"ROW()","v":540},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":541},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":542},null,null,"Vehicle"]
[{"$f":"ROW()","v":543},null,null,"Information Technology"]
[{"$f":"ROW()","v":544},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":545},null,null,"FRC"]
[{"$f":"ROW()","v":546},null,null,"Land"]
[{"$f":"ROW()","v":547},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":548},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":550},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":551},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":552},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":553},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":554},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":555},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":556},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":557},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":558},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":559},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":560},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":561},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":562},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":563},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":564},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":565},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":566},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J550:J565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":568},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J271","v":0},{"$f":"-'PTRM expenditure'!K271","v":0},{"$f":"-'PTRM expenditure'!L271","v":0},{"$f":"-'PTRM expenditure'!M271","v":0},{"$f":"-'PTRM expenditure'!N271","v":0},{"$f":"-IF($D568=\"Land\",0,IF(O514<0,O514,IF(O496<1,O514,MAX(MIN(IF(O496>0,(O514/O496)*O$15,0),O514*O$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J272","v":0},{"$f":"-'PTRM expenditure'!K272","v":0},{"$f":"-'PTRM expenditure'!L272","v":0},{"$f":"-'PTRM expenditure'!M272","v":0},{"$f":"-'PTRM expenditure'!N272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J273","v":0},{"$f":"-'PTRM expenditure'!K273","v":0},{"$f":"-'PTRM expenditure'!L273","v":0},{"$f":"-'PTRM expenditure'!M273","v":0},{"$f":"-'PTRM expenditure'!N273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J274","v":0},{"$f":"-'PTRM expenditure'!K274","v":0},{"$f":"-'PTRM expenditure'!L274","v":0},{"$f":"-'PTRM expenditure'!M274","v":0},{"$f":"-'PTRM expenditure'!N274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J275","v":0},{"$f":"-'PTRM expenditure'!K275","v":0},{"$f":"-'PTRM expenditure'!L275","v":0},{"$f":"-'PTRM expenditure'!M275","v":0},{"$f":"-'PTRM expenditure'!N275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Regulators",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J276","v":0},{"$f":"-'PTRM expenditure'!K276","v":0},{"$f":"-'PTRM expenditure'!L276","v":0},{"$f":"-'PTRM expenditure'!M276","v":0},{"$f":"-'PTRM expenditure'!N276","v":0},0,0,0,0,0,{"$f":"-IF($D573=\"Land\",0,IF(T519<0,T519,IF(T501<1,T519,MAX(MIN(IF(T501>0,(T519/T501)*T$15,0),T519*T$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J277","v":0},{"$f":"-'PTRM expenditure'!K277","v":0},{"$f":"-'PTRM expenditure'!L277","v":0},{"$f":"-'PTRM expenditure'!M277","v":0},{"$f":"-'PTRM expenditure'!N277","v":0},{"$f":"-IF($D574=\"Land\",0,IF(O520<0,O520,IF(O502<1,O520,MAX(MIN(IF(O502>0,(O520/O502)*O$15,0),O520*O$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":575},null,null,"Buildings",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J278","v":-3.1748442161781663E-19},{"$f":"-'PTRM expenditure'!K278","v":-3.1748442161781663E-19},{"$f":"-'PTRM expenditure'!L278","v":-3.1748442161781673E-19},{"$f":"-'PTRM expenditure'!M278","v":-3.1748442161781673E-19},{"$f":"-'PTRM expenditure'!N278","v":-3.1748442161781673E-19},1.5874221080890831E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J279","v":0},{"$f":"-'PTRM expenditure'!K279","v":0},{"$f":"-'PTRM expenditure'!L279","v":0},{"$f":"-'PTRM expenditure'!M279","v":0},{"$f":"-'PTRM expenditure'!N279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J280","v":-5.9125556573501758E-16},{"$f":"-'PTRM expenditure'!K280","v":0},{"$f":"-'PTRM expenditure'!L280","v":0},{"$f":"-'PTRM expenditure'!M280","v":0},{"$f":"-'PTRM expenditure'!N280","v":0},1.1671837597593176E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Vehicle",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J281","v":0},{"$f":"-'PTRM expenditure'!K281","v":0},{"$f":"-'PTRM expenditure'!L281","v":0},{"$f":"-'PTRM expenditure'!M281","v":0},{"$f":"-'PTRM expenditure'!N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D578=\"Land\",0,IF(AX524<0,AX524,IF(AX506<1,AX524,MAX(MIN(IF(AX506>0,(AX524/AX506)*AX$15,0),AX524*AX$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Information Technology",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J282","v":0},{"$f":"-'PTRM expenditure'!K282","v":0},{"$f":"-'PTRM expenditure'!L282","v":0},{"$f":"-'PTRM expenditure'!M282","v":0},{"$f":"-'PTRM expenditure'!N282","v":0},4.163336342344337E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D579=\"Land\",0,IF(AE525<0,AE525,IF(AE507<1,AE525,MAX(MIN(IF(AE507>0,(AE525/AE507)*AE$15,0),AE525*AE$15),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J283","v":0},{"$f":"-'PTRM expenditure'!K283","v":0},{"$f":"-'PTRM expenditure'!L283","v":0},{"$f":"-'PTRM expenditure'!M283","v":0},{"$f":"-'PTRM expenditure'!N283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"FRC",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J284","v":0},{"$f":"-'PTRM expenditure'!K284","v":0},{"$f":"-'PTRM expenditure'!L284","v":0},{"$f":"-'PTRM expenditure'!M284","v":0},{"$f":"-'PTRM expenditure'!N284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Land",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J285","v":0},{"$f":"-'PTRM expenditure'!K285","v":0},{"$f":"-'PTRM expenditure'!L285","v":0},{"$f":"-'PTRM expenditure'!M285","v":0},{"$f":"-'PTRM expenditure'!N285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-'PTRM expenditure'!J286","v":0},{"$f":"-'PTRM expenditure'!K286","v":0},{"$f":"-'PTRM expenditure'!L286","v":0},{"$f":"-'PTRM expenditure'!M286","v":0},{"$f":"-'PTRM expenditure'!N286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J568:J583)","v":-5.9157305015663534E-16},-3.1748442161781663E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,-3.1748442161781673E-19,{"$f":"SUM(O568:O583)","v":1.2104045452908501E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":586},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":587},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":588},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":589},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":590},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":591},null,null,"Regulators"]
[{"$f":"ROW()","v":592},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":593},null,null,"Buildings"]
[{"$f":"ROW()","v":594},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":595},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":596},null,null,"Vehicle"]
[{"$f":"ROW()","v":597},null,null,"Information Technology"]
[{"$f":"ROW()","v":598},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":599},null,null,"FRC"]
[{"$f":"ROW()","v":600},null,null,"Land"]
[{"$f":"ROW()","v":601},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":602},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":604},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J514+J532+J568+J550+J586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS518+AS536+AS572+AS554+AS590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Regulators",null,null,null,null,0,{"$f":"J519+J537+J573+J555+J591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Buildings",null,null,null,null,0,-3.1748442161781663E-19,-6.3496884323563326E-19,-9.5245326485344989E-19,-1.2699376864712665E-18,-1.5874221080890831E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Equipment & Vehicles",null,null,null,null,-5.7592819402429996E-16,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,-1.1671837597593176E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Information Technology",null,null,null,null,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK525+AK543+AK579+AK561+AK597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J526+J544+J580+J562+J598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,-6.1756155744774333E-16,{"$f":"SUM(J604:J619)","v":-1.2091346076043789E-15},-1.2094520920259967E-15,-1.2097695764476144E-15,-1.2100870608692323E-15,-1.2104045452908501E-15,{"$f":"SUM(O604:O619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"Capex Account [m$31/12/2023]"}]
["Opening Asset Value"]
[{"$f":"ROW()","v":623},null,null,"High Pressure Mains - Steel",null,null,null,null,92.43482844303449,{"$f":"I731","v":93.706465136931641},96.813539049794429,100.20976521228629,103.49011217762373,103.78574990253804,105.39156187671752,103.86304055667101,102.3345192366245,100.80599791657799,99.277476596531486,97.748955276484978,95.05368523229123,92.412320588981345,89.823783238537658,87.287016635102844,84.800985363736729,{"$f":"Y731","v":82.364674717797939},79.97709028477793,77.637257540418318,75.344221450945895,73.097046083262924,70.894814222933618,68.736626999810895,66.621603521150618,64.548880512063548,62.517611963158224,60.526968785231006,58.576138470862332,56.664324762781035,54.790747328861364,52.954641443620083,51.155257676083629,{"$f":"AO731","v":49.391861583897906},47.663733413555896,45.970167806620729,44.310473511824263,42.683973102923723,41.090002702201197,39.527911709493118,37.997062536639206,36.496830347242373,35.026602801633473,33.585779806936749,32.173773272133964,30.790006868027234,29.433915792002637,28.104946537498531,26.80255666808451,{"$f":"BE731","v":25.526214596058768},24.27539936547354,23.049600439500018,21.848317492045968,20.671060203540996,19.517348060806125,18.386710160925951]
[{"$f":"ROW()","v":624},null,null,"High Pressure Mains - PE",null,null,null,null,4.878228380863983,4.7515699010625392,5.3549241788529711,5.0902333823704247,5.0064471139723974,4.9215771129061743,4.8367071118399512,4.9850608034321784,4.8872817953635224,4.7895027872948663,4.6917237792262103,4.5939447711575543,4.4439201674289039,4.2968960557748259,4.1528124263538295,4.0116104695212531,3.8732325518253283,3.7376221924833222,3.604724040328156,3.4744838512160934,3.3468484658862718,3.2217657882630468,3.0991847641922861,2.9790553606029406,2.861328545085382,2.7459562658781747,2.6328914322551116,2.5220878953045096,2.4135004290929198,2.3070847122055618,2.202797309655951,2.1005956551573322,2.000438033748686,1.9022835647682126,1.8060921851673488,1.7118246331585023,1.6194424321898326,1.5289078752405363,1.4401840094302261,1.3532346209361219,1.2680242202118999,1.1845180275021623,1.1026819586466194,1.0224826111681875,0.94388725063932422,0.86686379732103813,0.79138081306911778,0.7174074885022359,0.64491363042669159,0.57386964951265818,0.5042465482169054,0.43601590894706771,0.36914988246262681,0.30362117650787468,0.23940304467221762,0.17646927547327371]
[{"$f":"ROW()","v":625},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S733","v":0},{"$f":"T733","v":0},{"$f":"U733","v":0},{"$f":"V733","v":0},{"$f":"W733","v":0},{"$f":"X733","v":0},{"$f":"Y733","v":0},{"$f":"Z733","v":0},{"$f":"AA733","v":0},{"$f":"AB733","v":0},{"$f":"AC733","v":0},{"$f":"AD733","v":0},{"$f":"AE733","v":0},{"$f":"AF733","v":0},{"$f":"AG733","v":0},{"$f":"AH733","v":0},{"$f":"AI733","v":0},{"$f":"AJ733","v":0},{"$f":"AK733","v":0},{"$f":"AL733","v":0},{"$f":"AM733","v":0},{"$f":"AN733","v":0},{"$f":"AO733","v":0},{"$f":"AP733","v":0},{"$f":"AQ733","v":0},{"$f":"AR733","v":0},{"$f":"AS733","v":0},{"$f":"AT733","v":0},{"$f":"AU733","v":0},{"$f":"AV733","v":0},{"$f":"AW733","v":0},{"$f":"AX733","v":0},{"$f":"AY733","v":0},{"$f":"AZ733","v":0},{"$f":"BA733","v":0},{"$f":"BB733","v":0},{"$f":"BC733","v":0},{"$f":"BD733","v":0},{"$f":"BE733","v":0},{"$f":"BF733","v":0},{"$f":"BG733","v":0},{"$f":"BH733","v":0},{"$f":"BI733","v":0},{"$f":"BJ733","v":0},{"$f":"BK733","v":0}]
[{"$f":"ROW()","v":626},null,null,"Medium / Low Pressure Mains",null,null,null,null,338.93985927705234,{"$f":"I734","v":365.76125612914853},390.35218550255638,420.15327078155963,450.75973658220232,479.06316973838909,505.44057298449582,495.5528296184533,485.66508625241079,475.77734288636827,465.88959952032576,456.00185615428325,440.98320445657362,426.26492579281819,411.84101270233788,397.70557787366715,383.85285174156985,370.27718013211449,356.97302195484826,343.93494694112735,331.15763342768088,318.6358661845033,306.36453428618927,294.33862902584156,282.55324187070079,271.00356245866283,259.68487663486565,248.5925645275444,237.72209866236958,227.06904211449825,216.62904669758433,206.39785118900869,196.37127959060459,186.54523942416856,176.91572006106125,167.47879108521607,158.23060068888782,149.16737410048611,140.28541204385246,131.58108922835146,123.05085286916049,114.69122123715334,106.49878223778634,98.614127257626862,90.987570975225253,83.742080106005943,76.641499054171021,69.855969354814533,63.340762995422111,57.104662329387075,51.207810181285581,45.613151004687872,40.298916843192131,35.195189957863271,30.337676790532949,25.804098661851892]
[{"$f":"ROW()","v":627},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Regulators",null,null,null,null,22.300711329137279,{"$f":"I736","v":22.320416263565146},23.315203365725239,23.861366513824969,24.844408354832108,25.68376347308558,26.97882141234383,26.137651993245232,25.296482574146633,24.455313155048035,23.614143735949437,22.772974316850839,21.696710683528892,20.641972322873386,19.608328729430987,18.595358007857438,17.602646700715361,{"$f":"Y736","v":16.629789619716124},15.676389680336872,14.742057739745205,13.826412437965372,12.929080042221134,12.049694294391783,11.187896261519018,10.348633605070654,9.5261562017512578,8.7201283464982495,7.9303299771358606,7.1598128192066461,6.4303369933009069,5.7357140689321344,5.060474866050459,4.4226903724932631,{"$f":"AO736","v":3.8035700235275889},3.2058202818232133,2.641705412280233,2.1125234337416576,1.6357016933422965,1.2253013113310662,0.91588907571865308,0.71951888797936459,0.55831367876197968,0.40890164736024104,0.29233080731416727,0.20001132715351849,0.13923217864705639,0.10687000332540508,7.5155071510186799E-2,4.4074438331272892E-2,{"$f":"BE736","v":1.3615417815937263E-2},-1.6234422289091655E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2]
[{"$f":"ROW()","v":629},null,null,"Secondary Gate Stations",null,null,null,null,4.9184584293322686,2.821743802373172,2.9470005829806958,2.6487453027189751,2.3853652738244606,2.2662138934338758,2.1492913461218652,3.4198462014438995,3.2570129200554385,3.0941796386669775,2.9313463572785166,2.7685130758900556,2.5686225513200962,2.3727298372415357,2.1807549774445465,1.9926196148434971,1.8082469594944688,1.627561757252421,1.4504902590552142,1.2769601908219514,1.1069007239533539,0.9402424464221284,0.77691733444152744,0.61685872470053849,0.46000128715436928,0.30628099835912359,0.15563511533978272,8.0021499808286822E-3,-0.13667815607094624,-0.27846485600168569,-0.41741582193381033,-0.55321737192237996,-0.61469237663134157,-0.64950485528852542,-0.6782322960318149,-0.7031066346471353,-0.72742495565981946,-0.75106159689825824,-0.77367712314043824,-0.79584033885777461,-0.81756029026076427,-0.82659854939479571,-0.83545604334614654,-0.84264144650032091,-0.84968314159141178,-0.85598058631000684,-0.8589555984889522,-0.86187111042431863,-0.86472831212097778,-0.86752836978370373,-0.87027242629317514,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718]
[{"$f":"ROW()","v":630},null,null,"Buildings",null,null,null,null,31.087805901702893,31.543333244466208,31.98801951308516,31.317797539578653,30.68137668273679,30.322022116769904,29.857295622588314,28.904172540827929,27.944531354080691,26.984890167333454,26.025248980586216,25.065607793838979,23.841628610047103,22.642129009931065,21.466619401817347,20.314619985865907,19.185660558233494,18.079280319153728,16.995027684855557,15.932460103243352,14.891143873263392,13.87065396788303,12.870573860610275,11.890495355482976,10.932014549102107,9.9927033588488552,9.0721783924006676,8.1700639252814451,7.2859917475046068,6.4196010132833052,5.5718202544053934,4.7444960203504118,3.9390323911830736,3.1644292368718112,2.4243835684683015,1.7613696788907656,1.2861573188656048,0.94104288415037951,0.60283073812945864,0.28622965227654368,8.1507890055480536E-3,-5.6700887470408134E-2,-9.5364582864331207E-2,-0.13006731744565606,-0.15828900020177231,-0.17932775302499432,-0.18826167867654478,-0.19701692581506425,-0.20559706801081332,-0.2140056073626474,-0.2222459759274448,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627]
[{"$f":"ROW()","v":631},null,null,"Meter and Services Pipes",null,null,null,null,363.14526337574227,373.41845880501859,375.12459730225157,378.10105609442587,379.6896154963938,382.29060168438377,381.07490059908406,352.42881865641289,324.63397839614703,297.55177330907685,271.81594568369042,247.31181816011613,221.73458335686323,197.68017284558783,175.33745896859102,154.5314213575343,135.10854153309208,117.33861817077111,100.63876229487552,85.179786078867068,70.933749780652903,58.152467409521662,47.074078972532412,37.428072250323339,29.195557922085513,22.258567794602232,16.512686133619976,11.997544002219147,8.3568843428903818,5.6733590938015004,3.9191748379038458,3.1611844090603691,2.4183537887937621,1.6903797809324872,0.97696525322843797,0.27781901607846982,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499]
[{"$f":"ROW()","v":632},null,null,"Equipment & Vehicles",null,null,null,null,11.928463147079212,10.420042768308946,9.2942105004279973,7.9286492142015152,6.6838216361865985,5.4977863888630356,5.4525108190521152,4.4522450152328323,3.5331614741531885,2.6827436824230482,1.9473528833438318,1.406543627949588,0.99966443080688605,0.71339868125332606,0.50546921937926748,0.38161529789761056,0.31751592656816757,0.25469854266531344,0.19313750644051642,0.13280769094021533,7.3684471749920238E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2]
[{"$f":"ROW()","v":633},null,null,"Vehicle",null,null,null,null,7.0601002738109813,6.6218309122274333,9.4367210219647628,9.9249104333411555,9.1000148520448203,7.9892442760237001,8.5528289615426303,7.0176579149443805,5.4739197717976262,4.2128823504035893,3.1399880022032254,2.3165112391100742,1.7188491135435446,1.3062850007881885,0.95104534633997084,0.69854975859876156,0.53770650637976947,0.38008011920515727,0.22560625977403734,7.4221877531539804E-2,-7.4134817066107778E-2,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242]
[{"$f":"ROW()","v":634},null,null,"Information Technology",null,null,null,null,19.596107442493441,12.938831391777734,12.892770006323865,12.824876218918504,13.24553654862445,14.205507857504447,13.309155467878426,13.342869142055063,8.038190420455285,3.8071139983573365,1.044561424465515,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333]
[{"$f":"ROW()","v":635},null,null,"Telemetry and Monitoring",null,null,null,null,0.94950524895473587,1.3359179307275657,1.9188981395519047,2.6382245486635965,3.001110354417345,3.0230273618241217,2.8505058085574717,2.4403881317267686,2.0302704548960655,1.6201527780653624,1.2100351012346593,0.90626317844171433,0.63788653977701382,0.40714499617240207,0.22772583853867323,0.12033305923745238,9.2958938547057168E-2,6.6132300270469846E-2,3.9842194759414279E-2,1.4077891358579821E-2,-1.1171125974237951E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2]
[{"$f":"ROW()","v":636},null,null,"FRC",null,null,null,null,2.2232649748987754E-15,2.2232649748987754E-15,1.5730711597121329E-15,1.5730711597121329E-15,1.5730711597121329E-15,1.5730711597121329E-15,-0.1678114036816096,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15]
[{"$f":"ROW()","v":637},null,null,"Land",null,null,null,null,5.0979643409183906,7.5008456442745306,7.500732316638012,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747]
[{"$f":"ROW()","v":638},null,null,"Equity Raising Cost",null,null,null,null,0.33433709981011112,1.1244277462248629,1.1073137781997799,1.090199810174697,1.0730858421496141,1.0559718741245312,1.0388579060994483,1.0217010858802857,1.0045442656611232,0.98738744544196078,0.97023062522279835,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592]
[{"$f":"ROW()","v":639},null,null,"Total",null,null,null,null,{"$f":"SUM(I623:I638)","v":902.67163268993249},{"$f":"SUM(J623:J638)","v":934.26513967610697},968.04611525835276,1003.2893025926842,1037.4608384556282,1067.6048432204664,{"$f":"SUM(O623:O638)","v":1094.2654060532598},1051.0664892009456,1001.5991864564116,954.26948765567761,910.05786023067799,869.16372238377426,821.94948993183164,777.00870992107309,734.36574563842214,693.90945684977726,655.45108156981337,619.02637266108115,584.0448269497025,550.66979469492071,518.86602347870883,488.87816088793949,461.16083670115341,435.20867294414359,411.00342026621172,388.41314655602832,367.32704698399999,347.77860022855953,329.40878728171788,312.31632279973115,296.46292364127152,281.8970651771873,267.72339844213792,253.87929772474038,240.34552143313499,227.16960996346,214.45546709938327,202.82963272877868,191.49374835133784,180.49220861745201,169.84974368226963,159.67127852332854,149.72984268875007,140.16570638863385,130.92096535289272,122.12656928020012,113.55014305493654,105.31828508561995,97.385677021666652,89.760522685161945,82.502397940000165,75.573691618283391,68.991308482849149,62.644795603060565,56.569352161159721,50.842202363399544]
["Capex"]
[{"$f":"ROW()","v":641},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'PTRM expenditure'!I159","v":2.7703035531841658},{"$f":"'PTRM expenditure'!J159","v":4.3968687104436848},{"$f":"'PTRM expenditure'!K159","v":4.7255864221599344},{"$f":"'PTRM expenditure'!L159","v":4.6504374950840974},{"$f":"'PTRM expenditure'!M159","v":1.72760398},{"$f":"'PTRM expenditure'!N159","v":3.0762014285714674}]
[{"$f":"ROW()","v":642},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'PTRM expenditure'!I160","v":-5.7497237022375199E-2},{"$f":"'PTRM expenditure'!J160","v":0.68822427885665527},{"$f":"'PTRM expenditure'!K160","v":-0.17982079541632315},{"$f":"'PTRM expenditure'!L160","v":1.0837326681957186E-3},{"$f":"'PTRM expenditure'!M160","v":0},{"$f":"'PTRM expenditure'!N160","v":0}]
[{"$f":"ROW()","v":643},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I161","v":0},{"$f":"'PTRM expenditure'!J161","v":0},{"$f":"'PTRM expenditure'!K161","v":0},{"$f":"'PTRM expenditure'!L161","v":0},{"$f":"'PTRM expenditure'!M161","v":0},{"$f":"'PTRM expenditure'!N161","v":0}]
[{"$f":"ROW()","v":644},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I162","v":32.544706388832338},{"$f":"'PTRM expenditure'!J162","v":31.415052093848129},{"$f":"'PTRM expenditure'!K162","v":37.419634362489695},{"$f":"'PTRM expenditure'!L162","v":38.873822728639404},{"$f":"'PTRM expenditure'!M162","v":37.218168420000012},{"$f":"'PTRM expenditure'!N162","v":35.958148826060906}]
[{"$f":"ROW()","v":645},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I163","v":0},{"$f":"'PTRM expenditure'!J163","v":0},{"$f":"'PTRM expenditure'!K163","v":0},{"$f":"'PTRM expenditure'!L163","v":0},{"$f":"'PTRM expenditure'!M163","v":0},{"$f":"'PTRM expenditure'!N163","v":0}]
[{"$f":"ROW()","v":646},null,null,"Regulators",null,null,null,null,{"$f":"'PTRM expenditure'!I164","v":0.57037494267642053},{"$f":"'PTRM expenditure'!J164","v":1.6349429509470992},{"$f":"'PTRM expenditure'!K164","v":1.2177608313025556},{"$f":"'PTRM expenditure'!L164","v":1.6766589671177368},{"$f":"'PTRM expenditure'!M164","v":1.5611166500000002},{"$f":"'PTRM expenditure'!N164","v":2.0373124830317435}]
[{"$f":"ROW()","v":647},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I165","v":0.18239409876075735},{"$f":"'PTRM expenditure'!J165","v":8.3258675656996586E-2},{"$f":"'PTRM expenditure'!K165","v":0},{"$f":"'PTRM expenditure'!L165","v":3.6856868493883782E-2},{"$f":"'PTRM expenditure'!M165","v":0.18305001999999998},{"$f":"'PTRM expenditure'!N165","v":0.187287454848}]
[{"$f":"ROW()","v":648},null,null,"Buildings",null,null,null,null,{"$f":"'PTRM expenditure'!I166","v":1.8605126251141937},{"$f":"'PTRM expenditure'!J166","v":0.38357939753412978},{"$f":"'PTRM expenditure'!K166","v":0.33480925383347071},{"$f":"'PTRM expenditure'!L166","v":0.37886132027522951},{"$f":"'PTRM expenditure'!M166","v":0.66477575},{"$f":"'PTRM expenditure'!N166","v":0.5624219655037872}]
[{"$f":"ROW()","v":649},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'PTRM expenditure'!I167","v":34.087352441267676},{"$f":"'PTRM expenditure'!J167","v":24.895397192354512},{"$f":"'PTRM expenditure'!K167","v":27.480093187328393},{"$f":"'PTRM expenditure'!L167","v":27.435914778646541},{"$f":"'PTRM expenditure'!M167","v":29.898298389999994},{"$f":"'PTRM expenditure'!N167","v":27.575927153172255}]
[{"$f":"ROW()","v":650},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I168","v":0.68052110026310131},{"$f":"'PTRM expenditure'!J168","v":1.0747880184042917},{"$f":"'PTRM expenditure'!K168","v":0.80076855542285263},{"$f":"'PTRM expenditure'!L168","v":0.88273885498415694},{"$f":"'PTRM expenditure'!M168","v":0.64504057639557266},{"$f":"'PTRM expenditure'!N168","v":1.2712405507978377}]
[{"$f":"ROW()","v":651},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I169","v":3.760103745412354},{"$f":"'PTRM expenditure'!J169","v":3.2792216041935713},{"$f":"'PTRM expenditure'!K169","v":2.5651049479714594},{"$f":"'PTRM expenditure'!L169","v":1.6490279958033915},{"$f":"'PTRM expenditure'!M169","v":1.49582614649778},{"$f":"'PTRM expenditure'!N169","v":3.1898981269581785}]
[{"$f":"ROW()","v":652},null,null,"Information Technology",null,null,null,null,{"$f":"'PTRM expenditure'!I170","v":1.4089997238534306},{"$f":"'PTRM expenditure'!J170","v":2.8479244126089096},{"$f":"'PTRM expenditure'!K170","v":8.1799148635255818},{"$f":"'PTRM expenditure'!L170","v":7.5949033045816616},{"$f":"'PTRM expenditure'!M170","v":7.3258309018537142},{"$f":"'PTRM expenditure'!N170","v":6.1355399021895431}]
[{"$f":"ROW()","v":653},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'PTRM expenditure'!I171","v":0.45824300769363202},{"$f":"'PTRM expenditure'!J171","v":0.75705607581058021},{"$f":"'PTRM expenditure'!K171","v":1.033277169101402},{"$f":"'PTRM expenditure'!L171","v":0.90891904400611601},{"$f":"'PTRM expenditure'!M171","v":0.73733144000000006},{"$f":"'PTRM expenditure'!N171","v":0.54289287932657337}]
[{"$f":"ROW()","v":654},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I172","v":0},{"$f":"'PTRM expenditure'!J172","v":0},{"$f":"'PTRM expenditure'!K172","v":0},{"$f":"'PTRM expenditure'!L172","v":0},{"$f":"'PTRM expenditure'!M172","v":0},{"$f":"'PTRM expenditure'!N172","v":0}]
[{"$f":"ROW()","v":655},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I173","v":2.3950353042857144},{"$f":"'PTRM expenditure'!J173","v":-1.1332763651877204E-4},{"$f":"'PTRM expenditure'!K173","v":-5.2477601813685087E-4},{"$f":"'PTRM expenditure'!L173","v":0},{"$f":"'PTRM expenditure'!M173","v":0},{"$f":"'PTRM expenditure'!N173","v":0}]
[{"$f":"ROW()","v":656},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'PTRM expenditure'!I174","v":0.79548273120260693},{"$f":"'PTRM expenditure'!J174","v":0},{"$f":"'PTRM expenditure'!K174","v":0},{"$f":"'PTRM expenditure'!L174","v":0},{"$f":"'PTRM expenditure'!M174","v":0},{"$f":"'PTRM expenditure'!N174","v":0}]
[{"$f":"ROW()","v":657},null,null,"Total",null,null,null,null,{"$f":"SUM(I641:I656)","v":81.456532425524031},71.45620008302204,83.576604021700874,84.089225090300403,81.457042274747081,80.536870770460297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":659},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'PTRM expenditure'!I198","v":0},{"$f":"'PTRM expenditure'!J198","v":0},{"$f":"'PTRM expenditure'!K198","v":0},{"$f":"'PTRM expenditure'!L198","v":0},{"$f":"'PTRM expenditure'!M198","v":0},{"$f":"'PTRM expenditure'!N198","v":0},{"$f":"'PTRM expenditure'!O198","v":0},{"$f":"'PTRM expenditure'!P198","v":0},{"$f":"'PTRM expenditure'!Q198","v":0},{"$f":"'PTRM expenditure'!R198","v":0},{"$f":"'PTRM expenditure'!S198","v":0},{"$f":"'PTRM expenditure'!T198","v":0},{"$f":"'PTRM expenditure'!U198","v":0},{"$f":"'PTRM expenditure'!V198","v":0},{"$f":"'PTRM expenditure'!W198","v":0},{"$f":"'PTRM expenditure'!X198","v":0},{"$f":"'PTRM expenditure'!Y198","v":0},{"$f":"'PTRM expenditure'!Z198","v":0},{"$f":"'PTRM expenditure'!AA198","v":0},{"$f":"'PTRM expenditure'!AB198","v":0},{"$f":"'PTRM expenditure'!AC198","v":0},{"$f":"'PTRM expenditure'!AD198","v":0},{"$f":"'PTRM expenditure'!AE198","v":0},{"$f":"'PTRM expenditure'!AF198","v":0},{"$f":"'PTRM expenditure'!AG198","v":0},{"$f":"'PTRM expenditure'!AH198","v":0},{"$f":"'PTRM expenditure'!AI198","v":0},{"$f":"'PTRM expenditure'!AJ198","v":0},{"$f":"'PTRM expenditure'!AK198","v":0},{"$f":"'PTRM expenditure'!AL198","v":0},{"$f":"'PTRM expenditure'!AM198","v":0},{"$f":"'PTRM expenditure'!AN198","v":0},{"$f":"'PTRM expenditure'!AO198","v":0},{"$f":"'PTRM expenditure'!AP198","v":0},{"$f":"'PTRM expenditure'!AQ198","v":0},{"$f":"'PTRM expenditure'!AR198","v":0},{"$f":"'PTRM expenditure'!AS198","v":0},{"$f":"'PTRM expenditure'!AT198","v":0},{"$f":"'PTRM expenditure'!AU198","v":0},{"$f":"'PTRM expenditure'!AV198","v":0},{"$f":"'PTRM expenditure'!AW198","v":0},{"$f":"'PTRM expenditure'!AX198","v":0},{"$f":"'PTRM expenditure'!AY198","v":0},{"$f":"'PTRM expenditure'!AZ198","v":0},{"$f":"'PTRM expenditure'!BA198","v":0},{"$f":"'PTRM expenditure'!BB198","v":0},{"$f":"'PTRM expenditure'!BC198","v":0},{"$f":"'PTRM expenditure'!BD198","v":0},{"$f":"'PTRM expenditure'!BE198","v":0},{"$f":"'PTRM expenditure'!BF198","v":0},{"$f":"'PTRM expenditure'!BG198","v":0},{"$f":"'PTRM expenditure'!BH198","v":0},{"$f":"'PTRM expenditure'!BI198","v":0},{"$f":"'PTRM expenditure'!BJ198","v":0},{"$f":"'PTRM expenditure'!BK198","v":0},{"$f":"'PTRM expenditure'!BL198","v":0}]
[{"$f":"ROW()","v":660},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'PTRM expenditure'!I199","v":0},{"$f":"'PTRM expenditure'!J199","v":0},{"$f":"'PTRM expenditure'!K199","v":0},{"$f":"'PTRM expenditure'!L199","v":0},{"$f":"'PTRM expenditure'!M199","v":0},{"$f":"'PTRM expenditure'!N199","v":0},{"$f":"'PTRM expenditure'!O199","v":0},{"$f":"'PTRM expenditure'!P199","v":0},{"$f":"'PTRM expenditure'!Q199","v":0},{"$f":"'PTRM expenditure'!R199","v":0},{"$f":"'PTRM expenditure'!S199","v":0},{"$f":"'PTRM expenditure'!T199","v":0},{"$f":"'PTRM expenditure'!U199","v":0},{"$f":"'PTRM expenditure'!V199","v":0},{"$f":"'PTRM expenditure'!W199","v":0},{"$f":"'PTRM expenditure'!X199","v":0},{"$f":"'PTRM expenditure'!Y199","v":0},{"$f":"'PTRM expenditure'!Z199","v":0},{"$f":"'PTRM expenditure'!AA199","v":0},{"$f":"'PTRM expenditure'!AB199","v":0},{"$f":"'PTRM expenditure'!AC199","v":0},{"$f":"'PTRM expenditure'!AD199","v":0},{"$f":"'PTRM expenditure'!AE199","v":0},{"$f":"'PTRM expenditure'!AF199","v":0},{"$f":"'PTRM expenditure'!AG199","v":0},{"$f":"'PTRM expenditure'!AH199","v":0},{"$f":"'PTRM expenditure'!AI199","v":0},{"$f":"'PTRM expenditure'!AJ199","v":0},{"$f":"'PTRM expenditure'!AK199","v":0},{"$f":"'PTRM expenditure'!AL199","v":0},{"$f":"'PTRM expenditure'!AM199","v":0},{"$f":"'PTRM expenditure'!AN199","v":0},{"$f":"'PTRM expenditure'!AO199","v":0},{"$f":"'PTRM expenditure'!AP199","v":0},{"$f":"'PTRM expenditure'!AQ199","v":0},{"$f":"'PTRM expenditure'!AR199","v":0},{"$f":"'PTRM expenditure'!AS199","v":0},{"$f":"'PTRM expenditure'!AT199","v":0},{"$f":"'PTRM expenditure'!AU199","v":0},{"$f":"'PTRM expenditure'!AV199","v":0},{"$f":"'PTRM expenditure'!AW199","v":0},{"$f":"'PTRM expenditure'!AX199","v":0},{"$f":"'PTRM expenditure'!AY199","v":0},{"$f":"'PTRM expenditure'!AZ199","v":0},{"$f":"'PTRM expenditure'!BA199","v":0},{"$f":"'PTRM expenditure'!BB199","v":0},{"$f":"'PTRM expenditure'!BC199","v":0},{"$f":"'PTRM expenditure'!BD199","v":0},{"$f":"'PTRM expenditure'!BE199","v":0},{"$f":"'PTRM expenditure'!BF199","v":0},{"$f":"'PTRM expenditure'!BG199","v":0},{"$f":"'PTRM expenditure'!BH199","v":0},{"$f":"'PTRM expenditure'!BI199","v":0},{"$f":"'PTRM expenditure'!BJ199","v":0},{"$f":"'PTRM expenditure'!BK199","v":0},{"$f":"'PTRM expenditure'!BL199","v":0}]
[{"$f":"ROW()","v":661},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I200","v":0},{"$f":"'PTRM expenditure'!J200","v":0},{"$f":"'PTRM expenditure'!K200","v":0},{"$f":"'PTRM expenditure'!L200","v":0},{"$f":"'PTRM expenditure'!M200","v":0},{"$f":"'PTRM expenditure'!N200","v":0},{"$f":"'PTRM expenditure'!O200","v":0},{"$f":"'PTRM expenditure'!P200","v":0},{"$f":"'PTRM expenditure'!Q200","v":0},{"$f":"'PTRM expenditure'!R200","v":0},{"$f":"'PTRM expenditure'!S200","v":0},{"$f":"'PTRM expenditure'!T200","v":0},{"$f":"'PTRM expenditure'!U200","v":0},{"$f":"'PTRM expenditure'!V200","v":0},{"$f":"'PTRM expenditure'!W200","v":0},{"$f":"'PTRM expenditure'!X200","v":0},{"$f":"'PTRM expenditure'!Y200","v":0},{"$f":"'PTRM expenditure'!Z200","v":0},{"$f":"'PTRM expenditure'!AA200","v":0},{"$f":"'PTRM expenditure'!AB200","v":0},{"$f":"'PTRM expenditure'!AC200","v":0},{"$f":"'PTRM expenditure'!AD200","v":0},{"$f":"'PTRM expenditure'!AE200","v":0},{"$f":"'PTRM expenditure'!AF200","v":0},{"$f":"'PTRM expenditure'!AG200","v":0},{"$f":"'PTRM expenditure'!AH200","v":0},{"$f":"'PTRM expenditure'!AI200","v":0},{"$f":"'PTRM expenditure'!AJ200","v":0},{"$f":"'PTRM expenditure'!AK200","v":0},{"$f":"'PTRM expenditure'!AL200","v":0},{"$f":"'PTRM expenditure'!AM200","v":0},{"$f":"'PTRM expenditure'!AN200","v":0},{"$f":"'PTRM expenditure'!AO200","v":0},{"$f":"'PTRM expenditure'!AP200","v":0},{"$f":"'PTRM expenditure'!AQ200","v":0},{"$f":"'PTRM expenditure'!AR200","v":0},{"$f":"'PTRM expenditure'!AS200","v":0},{"$f":"'PTRM expenditure'!AT200","v":0},{"$f":"'PTRM expenditure'!AU200","v":0},{"$f":"'PTRM expenditure'!AV200","v":0},{"$f":"'PTRM expenditure'!AW200","v":0},{"$f":"'PTRM expenditure'!AX200","v":0},{"$f":"'PTRM expenditure'!AY200","v":0},{"$f":"'PTRM expenditure'!AZ200","v":0},{"$f":"'PTRM expenditure'!BA200","v":0},{"$f":"'PTRM expenditure'!BB200","v":0},{"$f":"'PTRM expenditure'!BC200","v":0},{"$f":"'PTRM expenditure'!BD200","v":0},{"$f":"'PTRM expenditure'!BE200","v":0},{"$f":"'PTRM expenditure'!BF200","v":0},{"$f":"'PTRM expenditure'!BG200","v":0},{"$f":"'PTRM expenditure'!BH200","v":0},{"$f":"'PTRM expenditure'!BI200","v":0},{"$f":"'PTRM expenditure'!BJ200","v":0},{"$f":"'PTRM expenditure'!BK200","v":0},{"$f":"'PTRM expenditure'!BL200","v":0}]
[{"$f":"ROW()","v":662},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I201","v":0},{"$f":"'PTRM expenditure'!J201","v":0},{"$f":"'PTRM expenditure'!K201","v":0},{"$f":"'PTRM expenditure'!L201","v":0},{"$f":"'PTRM expenditure'!M201","v":0},{"$f":"'PTRM expenditure'!N201","v":0},{"$f":"'PTRM expenditure'!O201","v":0},{"$f":"'PTRM expenditure'!P201","v":0},{"$f":"'PTRM expenditure'!Q201","v":0},{"$f":"'PTRM expenditure'!R201","v":0},{"$f":"'PTRM expenditure'!S201","v":0},{"$f":"'PTRM expenditure'!T201","v":0},{"$f":"'PTRM expenditure'!U201","v":0},{"$f":"'PTRM expenditure'!V201","v":0},{"$f":"'PTRM expenditure'!W201","v":0},{"$f":"'PTRM expenditure'!X201","v":0},{"$f":"'PTRM expenditure'!Y201","v":0},{"$f":"'PTRM expenditure'!Z201","v":0},{"$f":"'PTRM expenditure'!AA201","v":0},{"$f":"'PTRM expenditure'!AB201","v":0},{"$f":"'PTRM expenditure'!AC201","v":0},{"$f":"'PTRM expenditure'!AD201","v":0},{"$f":"'PTRM expenditure'!AE201","v":0},{"$f":"'PTRM expenditure'!AF201","v":0},{"$f":"'PTRM expenditure'!AG201","v":0},{"$f":"'PTRM expenditure'!AH201","v":0},{"$f":"'PTRM expenditure'!AI201","v":0},{"$f":"'PTRM expenditure'!AJ201","v":0},{"$f":"'PTRM expenditure'!AK201","v":0},{"$f":"'PTRM expenditure'!AL201","v":0},{"$f":"'PTRM expenditure'!AM201","v":0},{"$f":"'PTRM expenditure'!AN201","v":0},{"$f":"'PTRM expenditure'!AO201","v":0},{"$f":"'PTRM expenditure'!AP201","v":0},{"$f":"'PTRM expenditure'!AQ201","v":0},{"$f":"'PTRM expenditure'!AR201","v":0},{"$f":"'PTRM expenditure'!AS201","v":0},{"$f":"'PTRM expenditure'!AT201","v":0},{"$f":"'PTRM expenditure'!AU201","v":0},{"$f":"'PTRM expenditure'!AV201","v":0},{"$f":"'PTRM expenditure'!AW201","v":0},{"$f":"'PTRM expenditure'!AX201","v":0},{"$f":"'PTRM expenditure'!AY201","v":0},{"$f":"'PTRM expenditure'!AZ201","v":0},{"$f":"'PTRM expenditure'!BA201","v":0},{"$f":"'PTRM expenditure'!BB201","v":0},{"$f":"'PTRM expenditure'!BC201","v":0},{"$f":"'PTRM expenditure'!BD201","v":0},{"$f":"'PTRM expenditure'!BE201","v":0},{"$f":"'PTRM expenditure'!BF201","v":0},{"$f":"'PTRM expenditure'!BG201","v":0},{"$f":"'PTRM expenditure'!BH201","v":0},{"$f":"'PTRM expenditure'!BI201","v":0},{"$f":"'PTRM expenditure'!BJ201","v":0},{"$f":"'PTRM expenditure'!BK201","v":0},{"$f":"'PTRM expenditure'!BL201","v":0}]
[{"$f":"ROW()","v":663},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I202","v":0},{"$f":"'PTRM expenditure'!J202","v":0},{"$f":"'PTRM expenditure'!K202","v":0},{"$f":"'PTRM expenditure'!L202","v":0},{"$f":"'PTRM expenditure'!M202","v":0},{"$f":"'PTRM expenditure'!N202","v":0},{"$f":"'PTRM expenditure'!O202","v":0},{"$f":"'PTRM expenditure'!P202","v":0},{"$f":"'PTRM expenditure'!Q202","v":0},{"$f":"'PTRM expenditure'!R202","v":0},{"$f":"'PTRM expenditure'!S202","v":0},{"$f":"'PTRM expenditure'!T202","v":0},{"$f":"'PTRM expenditure'!U202","v":0},{"$f":"'PTRM expenditure'!V202","v":0},{"$f":"'PTRM expenditure'!W202","v":0},{"$f":"'PTRM expenditure'!X202","v":0},{"$f":"'PTRM expenditure'!Y202","v":0},{"$f":"'PTRM expenditure'!Z202","v":0},{"$f":"'PTRM expenditure'!AA202","v":0},{"$f":"'PTRM expenditure'!AB202","v":0},{"$f":"'PTRM expenditure'!AC202","v":0},{"$f":"'PTRM expenditure'!AD202","v":0},{"$f":"'PTRM expenditure'!AE202","v":0},{"$f":"'PTRM expenditure'!AF202","v":0},{"$f":"'PTRM expenditure'!AG202","v":0},{"$f":"'PTRM expenditure'!AH202","v":0},{"$f":"'PTRM expenditure'!AI202","v":0},{"$f":"'PTRM expenditure'!AJ202","v":0},{"$f":"'PTRM expenditure'!AK202","v":0},{"$f":"'PTRM expenditure'!AL202","v":0},{"$f":"'PTRM expenditure'!AM202","v":0},{"$f":"'PTRM expenditure'!AN202","v":0},{"$f":"'PTRM expenditure'!AO202","v":0},{"$f":"'PTRM expenditure'!AP202","v":0},{"$f":"'PTRM expenditure'!AQ202","v":0},{"$f":"'PTRM expenditure'!AR202","v":0},{"$f":"'PTRM expenditure'!AS202","v":0},{"$f":"'PTRM expenditure'!AT202","v":0},{"$f":"'PTRM expenditure'!AU202","v":0},{"$f":"'PTRM expenditure'!AV202","v":0},{"$f":"'PTRM expenditure'!AW202","v":0},{"$f":"'PTRM expenditure'!AX202","v":0},{"$f":"'PTRM expenditure'!AY202","v":0},{"$f":"'PTRM expenditure'!AZ202","v":0},{"$f":"'PTRM expenditure'!BA202","v":0},{"$f":"'PTRM expenditure'!BB202","v":0},{"$f":"'PTRM expenditure'!BC202","v":0},{"$f":"'PTRM expenditure'!BD202","v":0},{"$f":"'PTRM expenditure'!BE202","v":0},{"$f":"'PTRM expenditure'!BF202","v":0},{"$f":"'PTRM expenditure'!BG202","v":0},{"$f":"'PTRM expenditure'!BH202","v":0},{"$f":"'PTRM expenditure'!BI202","v":0},{"$f":"'PTRM expenditure'!BJ202","v":0},{"$f":"'PTRM expenditure'!BK202","v":0},{"$f":"'PTRM expenditure'!BL202","v":0}]
[{"$f":"ROW()","v":664},null,null,"Regulators",null,null,null,null,{"$f":"'PTRM expenditure'!I203","v":0},{"$f":"'PTRM expenditure'!J203","v":0},{"$f":"'PTRM expenditure'!K203","v":0},{"$f":"'PTRM expenditure'!L203","v":0},{"$f":"'PTRM expenditure'!M203","v":0},{"$f":"'PTRM expenditure'!N203","v":0},{"$f":"'PTRM expenditure'!O203","v":0},{"$f":"'PTRM expenditure'!P203","v":0},{"$f":"'PTRM expenditure'!Q203","v":0},{"$f":"'PTRM expenditure'!R203","v":0},{"$f":"'PTRM expenditure'!S203","v":0},{"$f":"'PTRM expenditure'!T203","v":0},{"$f":"'PTRM expenditure'!U203","v":0},{"$f":"'PTRM expenditure'!V203","v":0},{"$f":"'PTRM expenditure'!W203","v":0},{"$f":"'PTRM expenditure'!X203","v":0},{"$f":"'PTRM expenditure'!Y203","v":0},{"$f":"'PTRM expenditure'!Z203","v":0},{"$f":"'PTRM expenditure'!AA203","v":0},{"$f":"'PTRM expenditure'!AB203","v":0},{"$f":"'PTRM expenditure'!AC203","v":0},{"$f":"'PTRM expenditure'!AD203","v":0},{"$f":"'PTRM expenditure'!AE203","v":0},{"$f":"'PTRM expenditure'!AF203","v":0},{"$f":"'PTRM expenditure'!AG203","v":0},{"$f":"'PTRM expenditure'!AH203","v":0},{"$f":"'PTRM expenditure'!AI203","v":0},{"$f":"'PTRM expenditure'!AJ203","v":0},{"$f":"'PTRM expenditure'!AK203","v":0},{"$f":"'PTRM expenditure'!AL203","v":0},{"$f":"'PTRM expenditure'!AM203","v":0},{"$f":"'PTRM expenditure'!AN203","v":0},{"$f":"'PTRM expenditure'!AO203","v":0},{"$f":"'PTRM expenditure'!AP203","v":0},{"$f":"'PTRM expenditure'!AQ203","v":0},{"$f":"'PTRM expenditure'!AR203","v":0},{"$f":"'PTRM expenditure'!AS203","v":0},{"$f":"'PTRM expenditure'!AT203","v":0},{"$f":"'PTRM expenditure'!AU203","v":0},{"$f":"'PTRM expenditure'!AV203","v":0},{"$f":"'PTRM expenditure'!AW203","v":0},{"$f":"'PTRM expenditure'!AX203","v":0},{"$f":"'PTRM expenditure'!AY203","v":0},{"$f":"'PTRM expenditure'!AZ203","v":0},{"$f":"'PTRM expenditure'!BA203","v":0},{"$f":"'PTRM expenditure'!BB203","v":0},{"$f":"'PTRM expenditure'!BC203","v":0},{"$f":"'PTRM expenditure'!BD203","v":0},{"$f":"'PTRM expenditure'!BE203","v":0},{"$f":"'PTRM expenditure'!BF203","v":0},{"$f":"'PTRM expenditure'!BG203","v":0},{"$f":"'PTRM expenditure'!BH203","v":0},{"$f":"'PTRM expenditure'!BI203","v":0},{"$f":"'PTRM expenditure'!BJ203","v":0},{"$f":"'PTRM expenditure'!BK203","v":0},{"$f":"'PTRM expenditure'!BL203","v":0}]
[{"$f":"ROW()","v":665},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I204","v":0},{"$f":"'PTRM expenditure'!J204","v":0},{"$f":"'PTRM expenditure'!K204","v":0},{"$f":"'PTRM expenditure'!L204","v":0},{"$f":"'PTRM expenditure'!M204","v":0},{"$f":"'PTRM expenditure'!N204","v":0},{"$f":"'PTRM expenditure'!O204","v":0},{"$f":"'PTRM expenditure'!P204","v":0},{"$f":"'PTRM expenditure'!Q204","v":0},{"$f":"'PTRM expenditure'!R204","v":0},{"$f":"'PTRM expenditure'!S204","v":0},{"$f":"'PTRM expenditure'!T204","v":0},{"$f":"'PTRM expenditure'!U204","v":0},{"$f":"'PTRM expenditure'!V204","v":0},{"$f":"'PTRM expenditure'!W204","v":0},{"$f":"'PTRM expenditure'!X204","v":0},{"$f":"'PTRM expenditure'!Y204","v":0},{"$f":"'PTRM expenditure'!Z204","v":0},{"$f":"'PTRM expenditure'!AA204","v":0},{"$f":"'PTRM expenditure'!AB204","v":0},{"$f":"'PTRM expenditure'!AC204","v":0},{"$f":"'PTRM expenditure'!AD204","v":0},{"$f":"'PTRM expenditure'!AE204","v":0},{"$f":"'PTRM expenditure'!AF204","v":0},{"$f":"'PTRM expenditure'!AG204","v":0},{"$f":"'PTRM expenditure'!AH204","v":0},{"$f":"'PTRM expenditure'!AI204","v":0},{"$f":"'PTRM expenditure'!AJ204","v":0},{"$f":"'PTRM expenditure'!AK204","v":0},{"$f":"'PTRM expenditure'!AL204","v":0},{"$f":"'PTRM expenditure'!AM204","v":0},{"$f":"'PTRM expenditure'!AN204","v":0},{"$f":"'PTRM expenditure'!AO204","v":0},{"$f":"'PTRM expenditure'!AP204","v":0},{"$f":"'PTRM expenditure'!AQ204","v":0},{"$f":"'PTRM expenditure'!AR204","v":0},{"$f":"'PTRM expenditure'!AS204","v":0},{"$f":"'PTRM expenditure'!AT204","v":0},{"$f":"'PTRM expenditure'!AU204","v":0},{"$f":"'PTRM expenditure'!AV204","v":0},{"$f":"'PTRM expenditure'!AW204","v":0},{"$f":"'PTRM expenditure'!AX204","v":0},{"$f":"'PTRM expenditure'!AY204","v":0},{"$f":"'PTRM expenditure'!AZ204","v":0},{"$f":"'PTRM expenditure'!BA204","v":0},{"$f":"'PTRM expenditure'!BB204","v":0},{"$f":"'PTRM expenditure'!BC204","v":0},{"$f":"'PTRM expenditure'!BD204","v":0},{"$f":"'PTRM expenditure'!BE204","v":0},{"$f":"'PTRM expenditure'!BF204","v":0},{"$f":"'PTRM expenditure'!BG204","v":0},{"$f":"'PTRM expenditure'!BH204","v":0},{"$f":"'PTRM expenditure'!BI204","v":0},{"$f":"'PTRM expenditure'!BJ204","v":0},{"$f":"'PTRM expenditure'!BK204","v":0},{"$f":"'PTRM expenditure'!BL204","v":0}]
[{"$f":"ROW()","v":666},null,null,"Buildings",null,null,null,null,{"$f":"'PTRM expenditure'!I205","v":0},{"$f":"'PTRM expenditure'!J205","v":0},{"$f":"'PTRM expenditure'!K205","v":0},{"$f":"'PTRM expenditure'!L205","v":0},{"$f":"'PTRM expenditure'!M205","v":0},{"$f":"'PTRM expenditure'!N205","v":0},{"$f":"'PTRM expenditure'!O205","v":0},{"$f":"'PTRM expenditure'!P205","v":0},{"$f":"'PTRM expenditure'!Q205","v":0},{"$f":"'PTRM expenditure'!R205","v":0},{"$f":"'PTRM expenditure'!S205","v":0},{"$f":"'PTRM expenditure'!T205","v":0},{"$f":"'PTRM expenditure'!U205","v":0},{"$f":"'PTRM expenditure'!V205","v":0},{"$f":"'PTRM expenditure'!W205","v":0},{"$f":"'PTRM expenditure'!X205","v":0},{"$f":"'PTRM expenditure'!Y205","v":0},{"$f":"'PTRM expenditure'!Z205","v":0},{"$f":"'PTRM expenditure'!AA205","v":0},{"$f":"'PTRM expenditure'!AB205","v":0},{"$f":"'PTRM expenditure'!AC205","v":0},{"$f":"'PTRM expenditure'!AD205","v":0},{"$f":"'PTRM expenditure'!AE205","v":0},{"$f":"'PTRM expenditure'!AF205","v":0},{"$f":"'PTRM expenditure'!AG205","v":0},{"$f":"'PTRM expenditure'!AH205","v":0},{"$f":"'PTRM expenditure'!AI205","v":0},{"$f":"'PTRM expenditure'!AJ205","v":0},{"$f":"'PTRM expenditure'!AK205","v":0},{"$f":"'PTRM expenditure'!AL205","v":0},{"$f":"'PTRM expenditure'!AM205","v":0},{"$f":"'PTRM expenditure'!AN205","v":0},{"$f":"'PTRM expenditure'!AO205","v":0},{"$f":"'PTRM expenditure'!AP205","v":0},{"$f":"'PTRM expenditure'!AQ205","v":0},{"$f":"'PTRM expenditure'!AR205","v":0},{"$f":"'PTRM expenditure'!AS205","v":0},{"$f":"'PTRM expenditure'!AT205","v":0},{"$f":"'PTRM expenditure'!AU205","v":0},{"$f":"'PTRM expenditure'!AV205","v":0},{"$f":"'PTRM expenditure'!AW205","v":0},{"$f":"'PTRM expenditure'!AX205","v":0},{"$f":"'PTRM expenditure'!AY205","v":0},{"$f":"'PTRM expenditure'!AZ205","v":0},{"$f":"'PTRM expenditure'!BA205","v":0},{"$f":"'PTRM expenditure'!BB205","v":0},{"$f":"'PTRM expenditure'!BC205","v":0},{"$f":"'PTRM expenditure'!BD205","v":0},{"$f":"'PTRM expenditure'!BE205","v":0},{"$f":"'PTRM expenditure'!BF205","v":0},{"$f":"'PTRM expenditure'!BG205","v":0},{"$f":"'PTRM expenditure'!BH205","v":0},{"$f":"'PTRM expenditure'!BI205","v":0},{"$f":"'PTRM expenditure'!BJ205","v":0},{"$f":"'PTRM expenditure'!BK205","v":0},{"$f":"'PTRM expenditure'!BL205","v":0}]
[{"$f":"ROW()","v":667},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'PTRM expenditure'!I206","v":0},{"$f":"'PTRM expenditure'!J206","v":0},{"$f":"'PTRM expenditure'!K206","v":0},{"$f":"'PTRM expenditure'!L206","v":0},{"$f":"'PTRM expenditure'!M206","v":0},{"$f":"'PTRM expenditure'!N206","v":0},{"$f":"'PTRM expenditure'!O206","v":0},{"$f":"'PTRM expenditure'!P206","v":0},{"$f":"'PTRM expenditure'!Q206","v":0},{"$f":"'PTRM expenditure'!R206","v":0},{"$f":"'PTRM expenditure'!S206","v":0},{"$f":"'PTRM expenditure'!T206","v":0},{"$f":"'PTRM expenditure'!U206","v":0},{"$f":"'PTRM expenditure'!V206","v":0},{"$f":"'PTRM expenditure'!W206","v":0},{"$f":"'PTRM expenditure'!X206","v":0},{"$f":"'PTRM expenditure'!Y206","v":0},{"$f":"'PTRM expenditure'!Z206","v":0},{"$f":"'PTRM expenditure'!AA206","v":0},{"$f":"'PTRM expenditure'!AB206","v":0},{"$f":"'PTRM expenditure'!AC206","v":0},{"$f":"'PTRM expenditure'!AD206","v":0},{"$f":"'PTRM expenditure'!AE206","v":0},{"$f":"'PTRM expenditure'!AF206","v":0},{"$f":"'PTRM expenditure'!AG206","v":0},{"$f":"'PTRM expenditure'!AH206","v":0},{"$f":"'PTRM expenditure'!AI206","v":0},{"$f":"'PTRM expenditure'!AJ206","v":0},{"$f":"'PTRM expenditure'!AK206","v":0},{"$f":"'PTRM expenditure'!AL206","v":0},{"$f":"'PTRM expenditure'!AM206","v":0},{"$f":"'PTRM expenditure'!AN206","v":0},{"$f":"'PTRM expenditure'!AO206","v":0},{"$f":"'PTRM expenditure'!AP206","v":0},{"$f":"'PTRM expenditure'!AQ206","v":0},{"$f":"'PTRM expenditure'!AR206","v":0},{"$f":"'PTRM expenditure'!AS206","v":0},{"$f":"'PTRM expenditure'!AT206","v":0},{"$f":"'PTRM expenditure'!AU206","v":0},{"$f":"'PTRM expenditure'!AV206","v":0},{"$f":"'PTRM expenditure'!AW206","v":0},{"$f":"'PTRM expenditure'!AX206","v":0},{"$f":"'PTRM expenditure'!AY206","v":0},{"$f":"'PTRM expenditure'!AZ206","v":0},{"$f":"'PTRM expenditure'!BA206","v":0},{"$f":"'PTRM expenditure'!BB206","v":0},{"$f":"'PTRM expenditure'!BC206","v":0},{"$f":"'PTRM expenditure'!BD206","v":0},{"$f":"'PTRM expenditure'!BE206","v":0},{"$f":"'PTRM expenditure'!BF206","v":0},{"$f":"'PTRM expenditure'!BG206","v":0},{"$f":"'PTRM expenditure'!BH206","v":0},{"$f":"'PTRM expenditure'!BI206","v":0},{"$f":"'PTRM expenditure'!BJ206","v":0},{"$f":"'PTRM expenditure'!BK206","v":0},{"$f":"'PTRM expenditure'!BL206","v":0}]
[{"$f":"ROW()","v":668},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I207","v":-8.8881381669535294E-3},{"$f":"'PTRM expenditure'!J207","v":-1.7128626279863481E-2},{"$f":"'PTRM expenditure'!K207","v":0},{"$f":"'PTRM expenditure'!L207","v":-1.1932681957186544E-2},{"$f":"'PTRM expenditure'!M207","v":0},{"$f":"'PTRM expenditure'!N207","v":0},{"$f":"'PTRM expenditure'!O207","v":0},{"$f":"'PTRM expenditure'!P207","v":0},{"$f":"'PTRM expenditure'!Q207","v":0},{"$f":"'PTRM expenditure'!R207","v":0},{"$f":"'PTRM expenditure'!S207","v":0},{"$f":"'PTRM expenditure'!T207","v":0},{"$f":"'PTRM expenditure'!U207","v":0},{"$f":"'PTRM expenditure'!V207","v":0},{"$f":"'PTRM expenditure'!W207","v":0},{"$f":"'PTRM expenditure'!X207","v":0},{"$f":"'PTRM expenditure'!Y207","v":0},{"$f":"'PTRM expenditure'!Z207","v":0},{"$f":"'PTRM expenditure'!AA207","v":0},{"$f":"'PTRM expenditure'!AB207","v":0},{"$f":"'PTRM expenditure'!AC207","v":0},{"$f":"'PTRM expenditure'!AD207","v":0},{"$f":"'PTRM expenditure'!AE207","v":0},{"$f":"'PTRM expenditure'!AF207","v":0},{"$f":"'PTRM expenditure'!AG207","v":0},{"$f":"'PTRM expenditure'!AH207","v":0},{"$f":"'PTRM expenditure'!AI207","v":0},{"$f":"'PTRM expenditure'!AJ207","v":0},{"$f":"'PTRM expenditure'!AK207","v":0},{"$f":"'PTRM expenditure'!AL207","v":0},{"$f":"'PTRM expenditure'!AM207","v":0},{"$f":"'PTRM expenditure'!AN207","v":0},{"$f":"'PTRM expenditure'!AO207","v":0},{"$f":"'PTRM expenditure'!AP207","v":0},{"$f":"'PTRM expenditure'!AQ207","v":0},{"$f":"'PTRM expenditure'!AR207","v":0},{"$f":"'PTRM expenditure'!AS207","v":0},{"$f":"'PTRM expenditure'!AT207","v":0},{"$f":"'PTRM expenditure'!AU207","v":0},{"$f":"'PTRM expenditure'!AV207","v":0},{"$f":"'PTRM expenditure'!AW207","v":0},{"$f":"'PTRM expenditure'!AX207","v":0},{"$f":"'PTRM expenditure'!AY207","v":0},{"$f":"'PTRM expenditure'!AZ207","v":0},{"$f":"'PTRM expenditure'!BA207","v":0},{"$f":"'PTRM expenditure'!BB207","v":0},{"$f":"'PTRM expenditure'!BC207","v":0},{"$f":"'PTRM expenditure'!BD207","v":0},{"$f":"'PTRM expenditure'!BE207","v":0},{"$f":"'PTRM expenditure'!BF207","v":0},{"$f":"'PTRM expenditure'!BG207","v":0},{"$f":"'PTRM expenditure'!BH207","v":0},{"$f":"'PTRM expenditure'!BI207","v":0},{"$f":"'PTRM expenditure'!BJ207","v":0},{"$f":"'PTRM expenditure'!BK207","v":0},{"$f":"'PTRM expenditure'!BL207","v":0}]
[{"$f":"ROW()","v":669},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I208","v":-1.0239716580034424},{"$f":"'PTRM expenditure'!J208","v":-0.6689176809726961},{"$f":"'PTRM expenditure'!K208","v":-0.56574850238252272},{"$f":"'PTRM expenditure'!L208","v":-0.41433754375382259},{"$f":"'PTRM expenditure'!M208","v":-0.32805066000000005},{"$f":"'PTRM expenditure'!N208","v":0},{"$f":"'PTRM expenditure'!O208","v":0},{"$f":"'PTRM expenditure'!P208","v":0},{"$f":"'PTRM expenditure'!Q208","v":0},{"$f":"'PTRM expenditure'!R208","v":0},{"$f":"'PTRM expenditure'!S208","v":0},{"$f":"'PTRM expenditure'!T208","v":0},{"$f":"'PTRM expenditure'!U208","v":0},{"$f":"'PTRM expenditure'!V208","v":0},{"$f":"'PTRM expenditure'!W208","v":0},{"$f":"'PTRM expenditure'!X208","v":0},{"$f":"'PTRM expenditure'!Y208","v":0},{"$f":"'PTRM expenditure'!Z208","v":0},{"$f":"'PTRM expenditure'!AA208","v":0},{"$f":"'PTRM expenditure'!AB208","v":0},{"$f":"'PTRM expenditure'!AC208","v":0},{"$f":"'PTRM expenditure'!AD208","v":0},{"$f":"'PTRM expenditure'!AE208","v":0},{"$f":"'PTRM expenditure'!AF208","v":0},{"$f":"'PTRM expenditure'!AG208","v":0},{"$f":"'PTRM expenditure'!AH208","v":0},{"$f":"'PTRM expenditure'!AI208","v":0},{"$f":"'PTRM expenditure'!AJ208","v":0},{"$f":"'PTRM expenditure'!AK208","v":0},{"$f":"'PTRM expenditure'!AL208","v":0},{"$f":"'PTRM expenditure'!AM208","v":0},{"$f":"'PTRM expenditure'!AN208","v":0},{"$f":"'PTRM expenditure'!AO208","v":0},{"$f":"'PTRM expenditure'!AP208","v":0},{"$f":"'PTRM expenditure'!AQ208","v":0},{"$f":"'PTRM expenditure'!AR208","v":0},{"$f":"'PTRM expenditure'!AS208","v":0},{"$f":"'PTRM expenditure'!AT208","v":0},{"$f":"'PTRM expenditure'!AU208","v":0},{"$f":"'PTRM expenditure'!AV208","v":0},{"$f":"'PTRM expenditure'!AW208","v":0},{"$f":"'PTRM expenditure'!AX208","v":0},{"$f":"'PTRM expenditure'!AY208","v":0},{"$f":"'PTRM expenditure'!AZ208","v":0},{"$f":"'PTRM expenditure'!BA208","v":0},{"$f":"'PTRM expenditure'!BB208","v":0},{"$f":"'PTRM expenditure'!BC208","v":0},{"$f":"'PTRM expenditure'!BD208","v":0},{"$f":"'PTRM expenditure'!BE208","v":0},{"$f":"'PTRM expenditure'!BF208","v":0},{"$f":"'PTRM expenditure'!BG208","v":0},{"$f":"'PTRM expenditure'!BH208","v":0},{"$f":"'PTRM expenditure'!BI208","v":0},{"$f":"'PTRM expenditure'!BJ208","v":0},{"$f":"'PTRM expenditure'!BK208","v":0},{"$f":"'PTRM expenditure'!BL208","v":0}]
[{"$f":"ROW()","v":670},null,null,"Information Technology",null,null,null,null,{"$f":"'PTRM expenditure'!I209","v":0},{"$f":"'PTRM expenditure'!J209","v":0},{"$f":"'PTRM expenditure'!K209","v":0},{"$f":"'PTRM expenditure'!L209","v":0},{"$f":"'PTRM expenditure'!M209","v":0},{"$f":"'PTRM expenditure'!N209","v":0},{"$f":"'PTRM expenditure'!O209","v":0},{"$f":"'PTRM expenditure'!P209","v":0},{"$f":"'PTRM expenditure'!Q209","v":0},{"$f":"'PTRM expenditure'!R209","v":0},{"$f":"'PTRM expenditure'!S209","v":0},{"$f":"'PTRM expenditure'!T209","v":0},{"$f":"'PTRM expenditure'!U209","v":0},{"$f":"'PTRM expenditure'!V209","v":0},{"$f":"'PTRM expenditure'!W209","v":0},{"$f":"'PTRM expenditure'!X209","v":0},{"$f":"'PTRM expenditure'!Y209","v":0},{"$f":"'PTRM expenditure'!Z209","v":0},{"$f":"'PTRM expenditure'!AA209","v":0},{"$f":"'PTRM expenditure'!AB209","v":0},{"$f":"'PTRM expenditure'!AC209","v":0},{"$f":"'PTRM expenditure'!AD209","v":0},{"$f":"'PTRM expenditure'!AE209","v":0},{"$f":"'PTRM expenditure'!AF209","v":0},{"$f":"'PTRM expenditure'!AG209","v":0},{"$f":"'PTRM expenditure'!AH209","v":0},{"$f":"'PTRM expenditure'!AI209","v":0},{"$f":"'PTRM expenditure'!AJ209","v":0},{"$f":"'PTRM expenditure'!AK209","v":0},{"$f":"'PTRM expenditure'!AL209","v":0},{"$f":"'PTRM expenditure'!AM209","v":0},{"$f":"'PTRM expenditure'!AN209","v":0},{"$f":"'PTRM expenditure'!AO209","v":0},{"$f":"'PTRM expenditure'!AP209","v":0},{"$f":"'PTRM expenditure'!AQ209","v":0},{"$f":"'PTRM expenditure'!AR209","v":0},{"$f":"'PTRM expenditure'!AS209","v":0},{"$f":"'PTRM expenditure'!AT209","v":0},{"$f":"'PTRM expenditure'!AU209","v":0},{"$f":"'PTRM expenditure'!AV209","v":0},{"$f":"'PTRM expenditure'!AW209","v":0},{"$f":"'PTRM expenditure'!AX209","v":0},{"$f":"'PTRM expenditure'!AY209","v":0},{"$f":"'PTRM expenditure'!AZ209","v":0},{"$f":"'PTRM expenditure'!BA209","v":0},{"$f":"'PTRM expenditure'!BB209","v":0},{"$f":"'PTRM expenditure'!BC209","v":0},{"$f":"'PTRM expenditure'!BD209","v":0},{"$f":"'PTRM expenditure'!BE209","v":0},{"$f":"'PTRM expenditure'!BF209","v":0},{"$f":"'PTRM expenditure'!BG209","v":0},{"$f":"'PTRM expenditure'!BH209","v":0},{"$f":"'PTRM expenditure'!BI209","v":0},{"$f":"'PTRM expenditure'!BJ209","v":0},{"$f":"'PTRM expenditure'!BK209","v":0},{"$f":"'PTRM expenditure'!BL209","v":0}]
[{"$f":"ROW()","v":671},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'PTRM expenditure'!I210","v":0},{"$f":"'PTRM expenditure'!J210","v":0},{"$f":"'PTRM expenditure'!K210","v":0},{"$f":"'PTRM expenditure'!L210","v":0},{"$f":"'PTRM expenditure'!M210","v":0},{"$f":"'PTRM expenditure'!N210","v":0},{"$f":"'PTRM expenditure'!O210","v":0},{"$f":"'PTRM expenditure'!P210","v":0},{"$f":"'PTRM expenditure'!Q210","v":0},{"$f":"'PTRM expenditure'!R210","v":0},{"$f":"'PTRM expenditure'!S210","v":0},{"$f":"'PTRM expenditure'!T210","v":0},{"$f":"'PTRM expenditure'!U210","v":0},{"$f":"'PTRM expenditure'!V210","v":0},{"$f":"'PTRM expenditure'!W210","v":0},{"$f":"'PTRM expenditure'!X210","v":0},{"$f":"'PTRM expenditure'!Y210","v":0},{"$f":"'PTRM expenditure'!Z210","v":0},{"$f":"'PTRM expenditure'!AA210","v":0},{"$f":"'PTRM expenditure'!AB210","v":0},{"$f":"'PTRM expenditure'!AC210","v":0},{"$f":"'PTRM expenditure'!AD210","v":0},{"$f":"'PTRM expenditure'!AE210","v":0},{"$f":"'PTRM expenditure'!AF210","v":0},{"$f":"'PTRM expenditure'!AG210","v":0},{"$f":"'PTRM expenditure'!AH210","v":0},{"$f":"'PTRM expenditure'!AI210","v":0},{"$f":"'PTRM expenditure'!AJ210","v":0},{"$f":"'PTRM expenditure'!AK210","v":0},{"$f":"'PTRM expenditure'!AL210","v":0},{"$f":"'PTRM expenditure'!AM210","v":0},{"$f":"'PTRM expenditure'!AN210","v":0},{"$f":"'PTRM expenditure'!AO210","v":0},{"$f":"'PTRM expenditure'!AP210","v":0},{"$f":"'PTRM expenditure'!AQ210","v":0},{"$f":"'PTRM expenditure'!AR210","v":0},{"$f":"'PTRM expenditure'!AS210","v":0},{"$f":"'PTRM expenditure'!AT210","v":0},{"$f":"'PTRM expenditure'!AU210","v":0},{"$f":"'PTRM expenditure'!AV210","v":0},{"$f":"'PTRM expenditure'!AW210","v":0},{"$f":"'PTRM expenditure'!AX210","v":0},{"$f":"'PTRM expenditure'!AY210","v":0},{"$f":"'PTRM expenditure'!AZ210","v":0},{"$f":"'PTRM expenditure'!BA210","v":0},{"$f":"'PTRM expenditure'!BB210","v":0},{"$f":"'PTRM expenditure'!BC210","v":0},{"$f":"'PTRM expenditure'!BD210","v":0},{"$f":"'PTRM expenditure'!BE210","v":0},{"$f":"'PTRM expenditure'!BF210","v":0},{"$f":"'PTRM expenditure'!BG210","v":0},{"$f":"'PTRM expenditure'!BH210","v":0},{"$f":"'PTRM expenditure'!BI210","v":0},{"$f":"'PTRM expenditure'!BJ210","v":0},{"$f":"'PTRM expenditure'!BK210","v":0},{"$f":"'PTRM expenditure'!BL210","v":0}]
[{"$f":"ROW()","v":672},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I211","v":0},{"$f":"'PTRM expenditure'!J211","v":0},{"$f":"'PTRM expenditure'!K211","v":0},{"$f":"'PTRM expenditure'!L211","v":0},{"$f":"'PTRM expenditure'!M211","v":0},{"$f":"'PTRM expenditure'!N211","v":0},{"$f":"'PTRM expenditure'!O211","v":0},{"$f":"'PTRM expenditure'!P211","v":0},{"$f":"'PTRM expenditure'!Q211","v":0},{"$f":"'PTRM expenditure'!R211","v":0},{"$f":"'PTRM expenditure'!S211","v":0},{"$f":"'PTRM expenditure'!T211","v":0},{"$f":"'PTRM expenditure'!U211","v":0},{"$f":"'PTRM expenditure'!V211","v":0},{"$f":"'PTRM expenditure'!W211","v":0},{"$f":"'PTRM expenditure'!X211","v":0},{"$f":"'PTRM expenditure'!Y211","v":0},{"$f":"'PTRM expenditure'!Z211","v":0},{"$f":"'PTRM expenditure'!AA211","v":0},{"$f":"'PTRM expenditure'!AB211","v":0},{"$f":"'PTRM expenditure'!AC211","v":0},{"$f":"'PTRM expenditure'!AD211","v":0},{"$f":"'PTRM expenditure'!AE211","v":0},{"$f":"'PTRM expenditure'!AF211","v":0},{"$f":"'PTRM expenditure'!AG211","v":0},{"$f":"'PTRM expenditure'!AH211","v":0},{"$f":"'PTRM expenditure'!AI211","v":0},{"$f":"'PTRM expenditure'!AJ211","v":0},{"$f":"'PTRM expenditure'!AK211","v":0},{"$f":"'PTRM expenditure'!AL211","v":0},{"$f":"'PTRM expenditure'!AM211","v":0},{"$f":"'PTRM expenditure'!AN211","v":0},{"$f":"'PTRM expenditure'!AO211","v":0},{"$f":"'PTRM expenditure'!AP211","v":0},{"$f":"'PTRM expenditure'!AQ211","v":0},{"$f":"'PTRM expenditure'!AR211","v":0},{"$f":"'PTRM expenditure'!AS211","v":0},{"$f":"'PTRM expenditure'!AT211","v":0},{"$f":"'PTRM expenditure'!AU211","v":0},{"$f":"'PTRM expenditure'!AV211","v":0},{"$f":"'PTRM expenditure'!AW211","v":0},{"$f":"'PTRM expenditure'!AX211","v":0},{"$f":"'PTRM expenditure'!AY211","v":0},{"$f":"'PTRM expenditure'!AZ211","v":0},{"$f":"'PTRM expenditure'!BA211","v":0},{"$f":"'PTRM expenditure'!BB211","v":0},{"$f":"'PTRM expenditure'!BC211","v":0},{"$f":"'PTRM expenditure'!BD211","v":0},{"$f":"'PTRM expenditure'!BE211","v":0},{"$f":"'PTRM expenditure'!BF211","v":0},{"$f":"'PTRM expenditure'!BG211","v":0},{"$f":"'PTRM expenditure'!BH211","v":0},{"$f":"'PTRM expenditure'!BI211","v":0},{"$f":"'PTRM expenditure'!BJ211","v":0},{"$f":"'PTRM expenditure'!BK211","v":0},{"$f":"'PTRM expenditure'!BL211","v":0}]
[{"$f":"ROW()","v":673},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I212","v":0},{"$f":"'PTRM expenditure'!J212","v":0},{"$f":"'PTRM expenditure'!K212","v":0},{"$f":"'PTRM expenditure'!L212","v":0},{"$f":"'PTRM expenditure'!M212","v":0},{"$f":"'PTRM expenditure'!N212","v":0},{"$f":"'PTRM expenditure'!O212","v":0},{"$f":"'PTRM expenditure'!P212","v":0},{"$f":"'PTRM expenditure'!Q212","v":0},{"$f":"'PTRM expenditure'!R212","v":0},{"$f":"'PTRM expenditure'!S212","v":0},{"$f":"'PTRM expenditure'!T212","v":0},{"$f":"'PTRM expenditure'!U212","v":0},{"$f":"'PTRM expenditure'!V212","v":0},{"$f":"'PTRM expenditure'!W212","v":0},{"$f":"'PTRM expenditure'!X212","v":0},{"$f":"'PTRM expenditure'!Y212","v":0},{"$f":"'PTRM expenditure'!Z212","v":0},{"$f":"'PTRM expenditure'!AA212","v":0},{"$f":"'PTRM expenditure'!AB212","v":0},{"$f":"'PTRM expenditure'!AC212","v":0},{"$f":"'PTRM expenditure'!AD212","v":0},{"$f":"'PTRM expenditure'!AE212","v":0},{"$f":"'PTRM expenditure'!AF212","v":0},{"$f":"'PTRM expenditure'!AG212","v":0},{"$f":"'PTRM expenditure'!AH212","v":0},{"$f":"'PTRM expenditure'!AI212","v":0},{"$f":"'PTRM expenditure'!AJ212","v":0},{"$f":"'PTRM expenditure'!AK212","v":0},{"$f":"'PTRM expenditure'!AL212","v":0},{"$f":"'PTRM expenditure'!AM212","v":0},{"$f":"'PTRM expenditure'!AN212","v":0},{"$f":"'PTRM expenditure'!AO212","v":0},{"$f":"'PTRM expenditure'!AP212","v":0},{"$f":"'PTRM expenditure'!AQ212","v":0},{"$f":"'PTRM expenditure'!AR212","v":0},{"$f":"'PTRM expenditure'!AS212","v":0},{"$f":"'PTRM expenditure'!AT212","v":0},{"$f":"'PTRM expenditure'!AU212","v":0},{"$f":"'PTRM expenditure'!AV212","v":0},{"$f":"'PTRM expenditure'!AW212","v":0},{"$f":"'PTRM expenditure'!AX212","v":0},{"$f":"'PTRM expenditure'!AY212","v":0},{"$f":"'PTRM expenditure'!AZ212","v":0},{"$f":"'PTRM expenditure'!BA212","v":0},{"$f":"'PTRM expenditure'!BB212","v":0},{"$f":"'PTRM expenditure'!BC212","v":0},{"$f":"'PTRM expenditure'!BD212","v":0},{"$f":"'PTRM expenditure'!BE212","v":0},{"$f":"'PTRM expenditure'!BF212","v":0},{"$f":"'PTRM expenditure'!BG212","v":0},{"$f":"'PTRM expenditure'!BH212","v":0},{"$f":"'PTRM expenditure'!BI212","v":0},{"$f":"'PTRM expenditure'!BJ212","v":0},{"$f":"'PTRM expenditure'!BK212","v":0},{"$f":"'PTRM expenditure'!BL212","v":0}]
[{"$f":"ROW()","v":674},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'PTRM expenditure'!I213","v":0},{"$f":"'PTRM expenditure'!J213","v":0},{"$f":"'PTRM expenditure'!K213","v":0},{"$f":"'PTRM expenditure'!L213","v":0},{"$f":"'PTRM expenditure'!M213","v":0},{"$f":"'PTRM expenditure'!N213","v":0},{"$f":"'PTRM expenditure'!O213","v":0},{"$f":"'PTRM expenditure'!P213","v":0},{"$f":"'PTRM expenditure'!Q213","v":0},{"$f":"'PTRM expenditure'!R213","v":0},{"$f":"'PTRM expenditure'!S213","v":0},{"$f":"'PTRM expenditure'!T213","v":0},{"$f":"'PTRM expenditure'!U213","v":0},{"$f":"'PTRM expenditure'!V213","v":0},{"$f":"'PTRM expenditure'!W213","v":0},{"$f":"'PTRM expenditure'!X213","v":0},{"$f":"'PTRM expenditure'!Y213","v":0},{"$f":"'PTRM expenditure'!Z213","v":0},{"$f":"'PTRM expenditure'!AA213","v":0},{"$f":"'PTRM expenditure'!AB213","v":0},{"$f":"'PTRM expenditure'!AC213","v":0},{"$f":"'PTRM expenditure'!AD213","v":0},{"$f":"'PTRM expenditure'!AE213","v":0},{"$f":"'PTRM expenditure'!AF213","v":0},{"$f":"'PTRM expenditure'!AG213","v":0},{"$f":"'PTRM expenditure'!AH213","v":0},{"$f":"'PTRM expenditure'!AI213","v":0},{"$f":"'PTRM expenditure'!AJ213","v":0},{"$f":"'PTRM expenditure'!AK213","v":0},{"$f":"'PTRM expenditure'!AL213","v":0},{"$f":"'PTRM expenditure'!AM213","v":0},{"$f":"'PTRM expenditure'!AN213","v":0},{"$f":"'PTRM expenditure'!AO213","v":0},{"$f":"'PTRM expenditure'!AP213","v":0},{"$f":"'PTRM expenditure'!AQ213","v":0},{"$f":"'PTRM expenditure'!AR213","v":0},{"$f":"'PTRM expenditure'!AS213","v":0},{"$f":"'PTRM expenditure'!AT213","v":0},{"$f":"'PTRM expenditure'!AU213","v":0},{"$f":"'PTRM expenditure'!AV213","v":0},{"$f":"'PTRM expenditure'!AW213","v":0},{"$f":"'PTRM expenditure'!AX213","v":0},{"$f":"'PTRM expenditure'!AY213","v":0},{"$f":"'PTRM expenditure'!AZ213","v":0},{"$f":"'PTRM expenditure'!BA213","v":0},{"$f":"'PTRM expenditure'!BB213","v":0},{"$f":"'PTRM expenditure'!BC213","v":0},{"$f":"'PTRM expenditure'!BD213","v":0},{"$f":"'PTRM expenditure'!BE213","v":0},{"$f":"'PTRM expenditure'!BF213","v":0},{"$f":"'PTRM expenditure'!BG213","v":0},{"$f":"'PTRM expenditure'!BH213","v":0},{"$f":"'PTRM expenditure'!BI213","v":0},{"$f":"'PTRM expenditure'!BJ213","v":0},{"$f":"'PTRM expenditure'!BK213","v":0},{"$f":"'PTRM expenditure'!BL213","v":0}]
[{"$f":"ROW()","v":675},null,null,"Total",null,null,null,null,{"$f":"SUM(I659:I674)","v":-1.0328597961703958},{"$f":"SUM(J659:J674)","v":-0.68604630725255955},-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":677},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I825+I970+I1115+I1260+I1405+I1550+I1695+I1840+I1985+I2130+I2275+I2402+I2529+I2656+I2783+I2910+I3037+I3164+I3291+I3418+I3545+I3672+I3799+I3926+I4053+I4180","v":-1.4649743933523229},{"$f":"J825+J970+J1115+J1260+J1405+J1550+J1695+J1840+J1985+J2130+J2275+J2402+J2529+J2656+J2783+J2910+J3037+J3164+J3291+J3418+J3545+J3672+J3799+J3926+J4053+J4180","v":-1.2897947975809001},-1.3293602596680796,-1.3700905297466426,-1.4319662550856862,-1.470389454391998,{"$f":"O825+O970+O1115+O1260+O1405+O1550+O1695+O1840+O1985+O2130+O2275+O2402+O2529+O2656+O2783+O2910+O3037+O3164+O3291+O3418+O3545+O3672+O3799+O3926+O4053+O4180+O4307+O4434+O4561+O4688+O4815","v":-1.5285213200465049},{"$f":"P825+P970+P1115+P1260+P1405+P1550+P1695+P1840+P1985+P2130+P2275+P2402+P2529+P2656+P2783+P2910+P3037+P3164+P3291+P3418+P3545+P3672+P3799+P3926+P4053+P4180+P4307+P4434+P4561+P4688+P4815","v":-1.5285213200465049},-1.5285213200465049,-1.5285213200465047,-1.5285213200465047,{"$f":"T825+T970+T1115+T1260+T1405+T1550+T1695+T1840+T1985+T2130+T2275+T2402+T2529+T2656+T2783+T2910+T3037+T3164+T3291+T3418+T3545+T3672+T3799+T3926+T4053+T4180+T4307+T4434+T4561+T4688+T4815","v":0},{"$f":"U825+U970+U1115+U1260+U1405+U1550+U1695+U1840+U1985+U2130+U2275+U2402+U2529+U2656+U2783+U2910+U3037+U3164+U3291+U3418+U3545+U3672+U3799+U3926+U4053+U4180+U4307+U4434+U4561+U4688+U4815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":678},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"I826+I971+I1116+I1261+I1406+I1551+I1696+I1841+I1986+I2131+I2276+I2403+I2530+I2657+I2784+I2911+I3038+I3165+I3292+I3419+I3546+I3673+I3800+I3927+I4054+I4181","v":-6.0346575556884108E-2},-8.4870001066222694E-2,-8.4870001066222694E-2,-8.4870001066222694E-2,-8.4870001066222681E-2,-8.4870001066222681E-2,{"$f":"O826+O971+O1116+O1261+O1406+O1551+O1696+O1841+O1986+O2131+O2276+O2403+O2530+O2657+O2784+O2911+O3038+O3165+O3292+O3419+O3546+O3673+O3800+O3927+O4054+O4181+O4308+O4435+O4562+O4689+O4816","v":0.14835369159222694},-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,-9.777900806865561E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"I827+I972+I1117+I1262+I1407+I1552+I1697+I1842+I1987+I2132+I2277+I2404+I2531+I2658+I2785+I2912+I3039+I3166+I3293+I3420+I3547+I3674+I3801+I3928+I4055+I4182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"I828+I973+I1118+I1263+I1408+I1553+I1698+I1843+I1988+I2133+I2278+I2405+I2532+I2659+I2786+I2913+I3040+I3167+I3294+I3421+I3548+I3675+I3802+I3929+I4056+I4183","v":-5.9129062496520666},-6.8241227204402817,-7.6185490834864691,-8.2673569279967154,-8.9147352638132187,-9.5807455799541437,-9.8877433660425265,-9.8877433660425265,-9.8877433660425265,-9.8877433660425265,-9.8877433660425282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I829+I974+I1119+I1264+I1409+I1554+I1699+I1844+I1989+I2134+I2279+I2406+I2533+I2660+I2787+I2914+I3041+I3168+I3295+I3422+I3549+I3676+I3803+I3930+I4057+I4184","v":0},-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,3.7971317927637321E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,null,"Regulators",null,null,null,null,{"$f":"I830+I975+I1120+I1265+I1410+I1555+I1700+I1845+I1990+I2135+I2280+I2407+I2534+I2661+I2788+I2915+I3042+I3169+I3296+I3423+I3550+I3677+I3804+I3931+I4058+I4185","v":-0.50518274265649687},-0.64015584878700871,-0.67159768320282776,-0.69361712611059778,-0.72176153174652546,-0.74225454377349398,-0.84116941909859944,-0.84116941909859944,-0.84116941909859944,-0.84116941909859932,-0.84116941909859932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI830+BI975+BI1120+BI1265+BI1410+BI1555+BI1700+BI1845+BI1990+BI2135+BI2280+BI2407+BI2534+BI2661+BI2788+BI2915+BI3042+BI3169+BI3296+BI3423+BI3550+BI3677+BI3804+BI3931+BI4058+BI4185+BI4312+BI4439+BI4566+BI4693+BI4820","v":0},0,0,0]
[{"$f":"ROW()","v":683},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"I831+I976+I1121+I1266+I1411+I1556+I1701+I1846+I1991+I2136+I2281+I2408+I2535+I2662+I2789+I2916+I3043+I3170+I3297+I3424+I3551+I3678+I3805+I3932+I4059+I4186","v":-1.4061471240473922},4.1998104950527443E-2,-0.29825528026172055,-0.30023689738839815,-0.30220140039058474,-0.30421000216001054,1.2705548553220343,-0.16283328138846107,-0.16283328138846101,-0.16283328138846101,-0.16283328138846101,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE831+AE976+AE1121+AE1266+AE1411+AE1556+AE1701+AE1846+AE1991+AE2136+AE2281+AE2408+AE2535+AE2662+AE2789+AE2916+AE3043+AE3170+AE3297+AE3424+AE3551+AE3678+AE3805+AE3932+AE4059+AE4186+AE4313+AE4440+AE4567+AE4694+AE4821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,null,"Buildings",null,null,null,null,{"$f":"I832+I977+I1122+I1267+I1412+I1557+I1702+I1847+I1992+I2137+I2282+I2409+I2536+I2663+I2790+I2917+I3044+I3171+I3298+I3425+I3552+I3679+I3806+I3933+I4060+I4187","v":-1.1746637452298958},6.1106871084820311E-2,-1.0050312273399797,-1.0152821771170937,-1.0241303159668855,-1.0271484596853793,-0.95312308176038396,-0.95964118674723864,-0.95964118674723864,-0.95964118674723864,-0.95964118674723875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I833+I978+I1123+I1268+I1413+I1558+I1703+I1848+I1993+I2138+I2283+I2410+I2537+I2664+I2791+I2918+I3045+I3172+I3299+I3426+I3553+I3680+I3807+I3934+I4061+I4188","v":-23.406812715662639},-23.189258695121502,-24.503634395154116,-25.847355376678568,-27.297312202010026,-28.791628238471933,-28.646081942671156,-27.794840260265854,-27.082205087070193,-25.735827625386452,-24.504127523574287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I834+I979+I1124+I1269+I1414+I1559+I1704+I1849+I1994+I2139+I2284+I2411+I2538+I2665+I2792+I2919+I3046+I3173+I3300+I3427+I3554+I3681+I3808+I3935+I4062+I4189","v":-2.1957970578098429},-2.1834916600053762,-2.166329841649334,-2.1156337510418877,-1.8310758237191362,-1.3165161206087586,-1.0002658038192829,-0.91908354107964407,-0.85041779173014009,-0.73539079907921634,-0.54080925539424374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,null,"Vehicle",null,null,null,null,{"$f":"I835+I980+I1125+I1270+I1415+I1560+I1705+I1850+I1995+I2140+I2285+I2412+I2539+I2666+I2793+I2920+I3047+I3174+I3301+I3428+I3555+I3682+I3809+I3936+I4063+I4190","v":-2.9548770712206496},0.2045861865164541,-1.5111670342125445,-2.0595860333459051,-2.2785460625188998,-2.6263134414392484,-1.5351710465982498,-1.5437381431467543,-1.2610374213940365,-1.0728943482003639,-0.82347676309315143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Information Technology",null,null,null,null,{"$f":"I836+I981+I1126+I1271+I1416+I1561+I1706+I1851+I1996+I2141+I2286+I2413+I2540+I2667+I2794+I2921+I3048+I3175+I3302+I3429+I3556+I3683+I3810+I3937+I4064+I4191","v":-7.8837292185967422},{"$f":"J836+J981+J1126+J1271+J1416+J1561+J1706+J1851+J1996+J2141+J2286+J2413+J2540+J2667+J2794+J2921+J3048+J3175+J3302+J3429+J3556+J3683+J3810+J3937+J4064+J4191","v":-2.8939857980627788},-8.2478086509309421,-7.1742429748757175,-6.3658595929737167,-7.0318922918155629,3.3713674176637287E-2,-5.3046787215997782,-4.2310764220979484,{"$f":"R836+R981+R1126+R1271+R1416+R1561+R1706+R1851+R1996+R2141+R2286+R2413+R2540+R2667+R2794+R2921+R3048+R3175+R3302+R3429+R3556+R3683+R3810+R3937+R4064+R4191+R4318+R4445+R4572+R4699+R4826","v":-2.7625525738918215},-1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I837+I982+I1127+I1272+I1417+I1562+I1707+I1852+I1997+I2142+I2287+I2414+I2541+I2668+I2795+I2922+I3049+I3176+I3303+I3430+I3557+I3684+I3811+I3938+I4065+I4192","v":-3.5915162960401176E-2},{"$f":"J837+J982+J1127+J1272+J1417+J1562+J1707+J1852+J1997+J2142+J2287+J2414+J2541+J2668+J2795+J2922+J3049+J3176+J3303+J3430+J3557+J3684+J3811+J3938+J4065+J4192","v":-0.17407586698624122},-0.31395075998971067,-0.54603323825236738,-0.71541443259322324,-0.71541443259322324,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.41011767683070299,-0.30377192279294496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,null,"FRC",null,null,null,null,{"$f":"I838+I983+I1128+I1273+I1418+I1563+I1708+I1853+I1998+I2143+I2288+I2415+I2542+I2669+I2796+I2923+I3050+I3177+I3304+I3431+I3558+I3685+I3812+I3939+I4066+I4193","v":0},-6.5019381518664244E-16,0,0,0,-0.16781140368161118,0.16781140368161071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV838+AV983+AV1128+AV1273+AV1418+AV1563+AV1708+AV1853+AV1998+AV2143+AV2288+AV2415+AV2542+AV2669+AV2796+AV2923+AV3050+AV3177+AV3304+AV3431+AV3558+AV3685+AV3812+AV3939+AV4066+AV4193+AV4320+AV4447+AV4574+AV4701+AV4828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":691},null,null,"Land",null,null,null,null,{"$f":"I839+I984+I1129+I1274+I1419+I1564+I1709+I1854+I1999+I2144+I2289+I2416+I2543+I2670+I2797+I2924+I3051+I3178+I3305+I3432+I3559+I3686+I3813+I3940+I4067+I4194","v":3.9229995352128219E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE839+AE984+AE1129+AE1274+AE1419+AE1564+AE1709+AE1854+AE1999+AE2144+AE2289+AE2416+AE2543+AE2670+AE2797+AE2924+AE3051+AE3178+AE3305+AE3432+AE3559+AE3686+AE3813+AE3940+AE4067+AE4194+AE4321+AE4448+AE4575+AE4702+AE4829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I840+I985+I1130+I1275+I1420+I1565+I1710+I1855+I2000+I2145+I2290+I2417+I2544+I2671+I2798+I2925+I3052+I3179+I3306+I3433+I3560+I3687+I3814+I3941+I4068+I4195","v":-5.4595862570967803E-3},-1.7113968025082908E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7113968025082905E-2,-1.7156820219162448E-2,-1.7156820219162448E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,-1.7156820219162445E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":693},null,null,"Total",null,null,null,null,{"$f":"SUM(I677:I692)","v":-47.002888643467216},{"$f":"SUM(J677:J692)","v":-36.989254136159452},-47.76774412762289,-49.491494944281058,-50.985062792545065,-53.876383880302527,{"$f":"SUM(O677:O692)","v":-43.198537139134778},-49.467302744533882,-47.329698800734171,-44.211627424999712,-40.894137846903689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciation"]
[{"$f":"ROW()","v":695},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M6","v":-3.3692465934693307E-2},null,null,null,null,null,{"$f":"O843+O988+O1133+O1278+O1423+O1568+O1713+O1858+O2003+O2148+O2293+O2420+O2547+O2674+O2801+O2928+O3055+O3182+O3309+O3436+O3563+O3690+O3817+O3944+O4071+O4198+O4325+O4452+O4579+O4706+O4833","v":0},{"$f":"P843+P988+P1133+P1278+P1423+P1568+P1713+P1858+P2003+P2148+P2293+P2420+P2547+P2674+P2801+P2928+P3055+P3182+P3309+P3436+P3563+P3690+P3817+P3944+P4071+P4198+P4325+P4452+P4579+P4706+P4833","v":0},0,0,0,{"$f":"T843+T988+T1133+T1278+T1423+T1568+T1713+T1858+T2003+T2148+T2293+T2420+T2547+T2674+T2801+T2928+T3055+T3182+T3309+T3436+T3563+T3690+T3817+T3944+T4071+T4198+T4325+T4452+T4579+T4706+T4833","v":-2.6952700441937525},{"$f":"U843+U988+U1133+U1278+U1423+U1568+U1713+U1858+U2003+U2148+U2293+U2420+U2547+U2674+U2801+U2928+U3055+U3182+U3309+U3436+U3563+U3690+U3817+U3944+U4071+U4198+U4325+U4452+U4579+U4706+U4833","v":-2.6413646433098776},-2.5885373504436804,-2.5367666034348066,-2.4860312713661106,-2.4363106459387875,-2.3875844330200109,-2.3398327443596116,-2.2930360894724191,-2.2471753676829707,-2.2022318603293116,-2.1581872231227255,-2.1150234786602704,-2.0727230090870647,-2.0312685489053237,-1.9906431779272171,-1.9508303143686729,-1.9118137080812991,-1.8735774339196731,-1.8361058852412797,-1.7993837675364541,-1.7633960921857246,-1.7281281703420104,-1.6935656069351697,-1.6596942947964668,-1.6265004089005373,-1.5939704007225259,-1.5620909927080757,-1.5308491728539146,-1.5002321893968362,-1.4702275456088993,-1.440822994696721,-1.4120065348027866,-1.3837664041067312,-1.3560910760245961,-1.3289692545041043,-1.3023898694140219,-1.2763420720257415,-1.2508152305852267,-1.2257989259735222,-1.2012829474540516,-1.1772572885049708,-1.1537121427348713,-1.1306378998801738,-1.1080251418825704]
[{"$f":"ROW()","v":696},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M7","v":-8.814667222184238E-3},null,null,null,null,null,{"$f":"O844+O989+O1134+O1279+O1424+O1569+O1714+O1859+O2004+O2149+O2294+O2421+O2548+O2675+O2802+O2929+O3056+O3183+O3310+O3437+O3564+O3691+O3818+O3945+O4072+O4199+O4326+O4453+O4580+O4707+O4834","v":0},0,0,0,0,-0.15002460372865076,-0.14702411165407778,-0.14408362942099617,-0.14120195683257628,-0.13837791769592475,-0.13561035934200624,-0.13289815215516609,-0.13024018911206278,-0.12763538532982152,-0.12508267762322511,-0.12258102407076057,-0.12012940358934537,-0.11772681551755844,-0.11537227920720727,-0.11306483362306313,-0.11080353695060187,-0.10858746621158984,-0.10641571688735803,-0.10428740254961084,-0.10220165449861865,-0.10015762140864627,-9.8154468980473336E-2,-9.6191379600863852E-2,-9.4267552008846581E-2,-9.2382200968669656E-2,-9.0534556949296255E-2,-8.8723865810310318E-2,-8.6949388494104107E-2,-8.5210400724222035E-2,-8.3506192709737595E-2,-8.1836068855542843E-2,-8.0199347478431965E-2,-7.8595360528863331E-2,-7.702345331828607E-2,-7.5482984251920335E-2,-7.3973324566881937E-2,-7.2493858075544287E-2,-7.1043980914033397E-2,-6.9623101295752748E-2,-6.823063926983769E-2,-6.6866026484440913E-2,-6.5528705954752103E-2,-6.4218131835657055E-2,-6.2933769198943917E-2,-6.1675093814965026E-2]
[{"$f":"ROW()","v":697},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M8","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":698},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M9","v":0.18959671291586769},null,null,null,null,null,0,0,0,0,0,-15.018651697709613,-14.718278663755418,-14.423913090480314,-14.135434828670705,-13.852726132097292,-13.575671609455346,-13.304158177266235,-13.038075013720913,-12.777313513446495,-12.521767243177568,-12.271331898314013,-12.025905260347731,-11.785387155140775,-11.54967941203796,-11.3186858237972,-11.092312107321256,-10.870465865174831,-10.653056547871335,-10.439995416913908,-10.231195508575629,-10.026571598404114,-9.8260401664360355,-9.6295193631073133,-9.4369289758451664,-9.2481903963282619,-9.0632265884016974,-8.881962056633661,-8.7043228155009889,-8.5302363591909671,-8.3596316320071473,-8.1924389993670061,-7.8846549801594854,-7.6265562824016122,-7.2454908692193172,-7.1005810518349231,-6.7855296993564922,-6.5152063593924261,-6.2361006660350355,-5.8968521481014982,-5.5946591765977081,-5.3142341614957429,-5.1037268853288609,-4.8575131673303211,-4.5335781286810573,-4.1811875008878525]
[{"$f":"ROW()","v":699},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M10","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,null,"Regulators",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M11","v":-4.5487265592056333E-2},null,null,null,null,null,0,0,0,0,0,-1.0762636333219469,-1.0547383606555074,-1.0336435934423975,-1.0129707215735495,-0.99271130714207834,-0.97285708099923673,-0.95339993937925183,-0.93433194059166691,-0.9156453017798335,-0.89733239574423707,-0.87938574782935208,-0.86179803287276513,-0.83926265644836373,-0.82247740331939623,-0.80602785525300835,-0.78979836936238901,-0.77051715792921405,-0.72947582590573912,-0.69462292436877227,-0.67523920288167516,-0.63778449355719602,-0.61912034896567436,-0.59774974170437556,-0.5641148695429804,-0.52918197853857551,-0.47682174039936104,-0.4104003820112303,-0.30941223561241316,-0.19637018773928855,-0.16120520921738488,-0.14941203140173867,-0.11657084004607374,-9.2319480160648781E-2,-6.0779148506462093E-2,-3.2362175321651303E-2,-3.1714931815218277E-2,-3.1080633178913908E-2,-3.0459020515335628E-2,-2.9849840105028919E-2,-2.9252843302928336E-2,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M12","v":-0.87296160167246195},null,null,null,null,null,0,0,0,0,0,{"$f":"T849+T994+T1139+T1284+T1429+T1574+T1719+T1864+T2009+T2154+T2299+T2426+T2553+T2680+T2807+T2934+T3061+T3188+T3315+T3442+T3569+T3696+T3823+T3950+T4077+T4204+T4331+T4458+T4585+T4712+T4839","v":-0.19989052456995954},-0.19589271407856035,-0.19197485979698914,-0.18813536260104935,-0.18437265534902833,-0.18068520224204782,-0.17707149819720677,-0.1735300682332627,-0.17005946686859746,-0.1666582775312255,-0.16332511198060096,-0.16005860974098893,-0.15685743754616918,-0.15372028879524571,-0.15064588301934087,-0.14763296535895404,-0.14468030605177493,-0.14178669993073942,-0.13895096593212464,-0.13580154998856964,-6.1475004708961577E-2,-3.4812478657183878E-2,-2.8727440743289485E-2,-2.487433861532045E-2,-2.4318321012684212E-2,-2.3636641238438814E-2,-2.2615526242180016E-2,-2.2163215717336412E-2,-2.1719951402989681E-2,-9.0382591340314837E-3,-8.8574939513508567E-3,-7.1854031541743477E-3,-7.0416950910908594E-3,-6.297444718595069E-3,-2.9750121789453507E-3,-2.9155119353664436E-3,-2.8572016966591147E-3,-2.8000576627259318E-3,-2.7440565094714138E-3,-2.689175379281985E-3,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,null,"Buildings",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M13","v":-0.23032153712098671},null,null,null,null,null,{"$f":"O850+O995+O1140+O1285+O1430+O1575+O1720+O1865+O2010+O2155+O2300+O2427+O2554+O2681+O2808+O2935+O3062+O3189+O3316+O3443+O3570+O3697+O3824+O3951+O4078+O4205+O4332+O4459+O4586+O4713+O4840","v":0},0,0,0,0,-1.2239791837918743,-1.1994996001160367,-1.175509608113716,-1.1519994159514415,-1.128959427632412,-1.1063802390797643,-1.0842526342981689,-1.0625675816122055,-1.0413162299799612,-1.0204899053803622,-1.0000801072727548,-0.98007850512729966,-0.95848080638086941,-0.93931119025325216,-0.92052496644818727,-0.90211446711922305,-0.88407217777683877,-0.86639073422130186,-0.84778075887791216,-0.82732423405498168,-0.80546362916733849,-0.77460315431126237,-0.74004566840350994,-0.66301388957753604,-0.47521236002516082,-0.34511443471522535,-0.33821214602092087,-0.31660108585291497,-0.27807886327099562,-6.4851676475956188E-2,-3.8663695393923073E-2,-3.4702734581324848E-2,-2.8221682756116244E-2,-2.1038752823221998E-2,-8.9339256515504738E-3,-8.755247138519464E-3,-8.5801421957490739E-3,-8.408539351834091E-3,-8.2403685647974099E-3,-8.0755611935014616E-3,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M14","v":-0.40734429632874564},null,null,null,null,null,0,0,0,0,0,-25.57723480325291,-24.054410511275396,-22.342713876996815,-20.80603761105672,-19.422879824442216,-17.769923362320966,-16.69985587589559,-15.45897621600845,-14.246036298214159,-12.781282371131239,-11.07838843698925,-9.6460067222090764,-8.2325143282378281,-6.9369901274832797,-5.7458816609822554,-4.5151421314008289,-3.6406596593287652,-2.6835252490888815,-1.7541842558976544,-0.75799042884347645,-0.74283062026660696,-0.72797400786127475,-0.71341452770404923,-0.69914623714996815,-0.68516331240696882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M15","v":1.5743716943429902E-2},null,null,null,null,null,0,0,0,0,0,-0.40687919714270193,-0.28626574955355999,-0.20792946187405856,-0.12385392148165691,-6.4099371329442989E-2,-6.2817383902854129E-2,-6.1561036224797035E-2,-6.0329815500301101E-2,-5.9123219190295083E-2,-5.7940754806489178E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,null,"Vehicle",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M16","v":-0.21952437777180991},null,null,null,null,null,0,0,0,0,0,-0.59766212556652953,-0.41256411275535598,-0.3552396544482177,-0.25249558774120928,-0.16084325221899204,-0.15762638717461219,-0.15447385943111994,-0.15138438224249753,-0.14835669459764758,-0.14538956070569464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":706},null,null,"Information Technology",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M17","v":-0.18254655597239519},null,null,null,null,null,0,0,0,{"$f":"R854+R999+R1144+R1289+R1434+R1579+R1724+R1869+R2014+R2159+R2304+R2431+R2558+R2685+R2812+R2939+R3066+R3193+R3320+R3447+R3574+R3701+R3828+R3955+R4082+R4209+R4336+R4463+R4590+R4717+R4844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M18","v":-3.5915162960401176E-2},null,null,null,null,null,0,0,0,0,0,-0.26837663866470052,{"$f":"U855+U1000+U1145+U1290+U1435+U1580+U1725+U1870+U2015+U2160+U2305+U2432+U2559+U2686+U2813+U2940+U3067+U3194+U3321+U3448+U3575+U3702+U3829+U3956+U4083+U4210+U4337+U4464+U4591+U4718+U4845","v":-0.23074154360461177},-0.17941915763372884,-0.10739277930122085,-2.7374120690395222E-2,-2.6826638276587315E-2,-2.6290105511055567E-2,-2.5764303400834458E-2,-2.5249017332817772E-2,-2.4744036986161413E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,null,"FRC",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M19","v":0},null,null,null,null,null,{"$f":"O856+O1001+O1146+O1291+O1436+O1581+O1726+O1871+O2016+O2161+O2306+O2433+O2560+O2687+O2814+O2941+O3068+O3195+O3322+O3449+O3576+O3703+O3830+O3957+O4084+O4211+O4338+O4465+O4592+O4719+O4846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":709},null,null,"Land",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M20","v":3.9229995352128219E-3},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!$M21","v":6.7501469241434937E-5}]
[{"$f":"ROW()","v":711},null,null,"Total",null,null,null,null,{"$f":"SUM(I695:I710)","v":-1.8272769997119827},0,0,0,0,0,{"$f":"SUM(O695:O710)","v":0},0,0,0,0,-47.214232451942635,-44.940780010758395,-42.642964282650915,-40.456288788644926,-38.458375279963889,-36.424708908732207,-34.981545711378601,-33.375032254781807,-31.803771216212049,-29.987862590769172,-27.717324186786044,-25.952163757009931,-24.205252677931835,-22.590273710183407,-21.086099572028377,-19.548446755440466,-18.369812946841687,-17.092464481986653,-15.853399158459654,-14.565858464084231,-14.17366673504932,-13.844100717397627,-13.533776291605413,-13.175911469674988,-12.714142864076788,-11.625834370604556,-11.335884377440829,-11.001539733885833,-10.642464935182376,-10.178465158941096,-9.9414358345784617,-9.5641363001162105,-9.2447410357411197,-8.7943960726926118,-8.576426225263587,-8.2318579693165841,-7.9326080639533139,-7.6251543365047061,-7.2581247451617745,-6.9287063217167795,-6.5823831354342355,-6.3465128797885839,-6.0754434419008501,-5.7271497977601751,-5.3508877365853884]
["Over Depreciation"]
[{"$f":"ROW()","v":713},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":714},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":715},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":716},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":717},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":718},null,null,"Regulators"]
[{"$f":"ROW()","v":719},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":720},null,null,"Buildings"]
[{"$f":"ROW()","v":721},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":722},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":723},null,null,"Vehicle"]
[{"$f":"ROW()","v":724},null,null,"Information Technology"]
[{"$f":"ROW()","v":725},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":726},null,null,"FRC"]
[{"$f":"ROW()","v":727},null,null,"Land"]
[{"$f":"ROW()","v":728},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":729},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I623+I641+I659+I677+I695+I713","v":93.706465136931641},{"$f":"J623+J641+J659+J677+J695+J713","v":96.813539049794429},100.20976521228629,103.49011217762373,103.78574990253804,105.39156187671752,103.86304055667101,102.3345192366245,100.80599791657799,99.277476596531486,97.748955276484978,95.05368523229123,92.412320588981345,89.823783238537658,87.287016635102844,84.800985363736729,82.364674717797939,79.97709028477793,77.637257540418318,75.344221450945895,73.097046083262924,70.894814222933618,68.736626999810895,66.621603521150618,64.548880512063548,62.517611963158224,60.526968785231006,58.576138470862332,56.664324762781035,54.790747328861364,52.954641443620083,51.155257676083629,49.391861583897906,47.663733413555896,45.970167806620729,44.310473511824263,42.683973102923723,41.090002702201197,39.527911709493118,37.997062536639206,36.496830347242373,35.026602801633473,33.585779806936749,32.173773272133964,30.790006868027234,29.433915792002637,28.104946537498531,26.80255666808451,25.526214596058768,24.27539936547354,23.049600439500018,21.848317492045968,20.671060203540996,19.517348060806125,18.386710160925951,17.27868501904338]
[{"$f":"ROW()","v":732},null,null,"High Pressure Mains - PE",null,null,null,null,4.7515699010625392,5.3549241788529711,5.0902333823704247,5.0064471139723974,4.9215771129061743,4.8367071118399512,4.9850608034321784,4.8872817953635224,4.7895027872948663,4.6917237792262103,4.5939447711575543,4.4439201674289039,4.2968960557748259,4.1528124263538295,4.0116104695212531,3.8732325518253283,3.7376221924833222,3.604724040328156,3.4744838512160934,3.3468484658862718,3.2217657882630468,3.0991847641922861,2.9790553606029406,2.861328545085382,2.7459562658781747,2.6328914322551116,2.5220878953045096,2.4135004290929198,2.3070847122055618,2.202797309655951,2.1005956551573322,2.000438033748686,1.9022835647682126,1.8060921851673488,1.7118246331585023,1.6194424321898326,1.5289078752405363,1.4401840094302261,1.3532346209361219,1.2680242202118999,1.1845180275021623,1.1026819586466194,1.0224826111681875,0.94388725063932422,0.86686379732103813,0.79138081306911778,0.7174074885022359,0.64491363042669159,0.57386964951265818,0.5042465482169054,0.43601590894706771,0.36914988246262681,0.30362117650787468,0.23940304467221762,0.17646927547327371,0.11479418165830868]
[{"$f":"ROW()","v":733},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},null,null,"Medium / Low Pressure Mains",null,null,null,null,365.76125612914853,390.35218550255638,420.15327078155963,450.75973658220232,479.06316973838909,505.44057298449582,495.5528296184533,485.66508625241079,475.77734288636827,465.88959952032576,456.00185615428325,440.98320445657362,426.26492579281819,411.84101270233788,397.70557787366715,383.85285174156985,370.27718013211449,356.97302195484826,343.93494694112735,331.15763342768088,318.6358661845033,306.36453428618927,294.33862902584156,282.55324187070079,271.00356245866283,259.68487663486565,248.5925645275444,237.72209866236958,227.06904211449825,216.62904669758433,206.39785118900869,196.37127959060459,186.54523942416856,176.91572006106125,167.47879108521607,158.23060068888782,149.16737410048611,140.28541204385246,131.58108922835146,123.05085286916049,114.69122123715334,106.49878223778634,98.614127257626862,90.987570975225253,83.742080106005943,76.641499054171021,69.855969354814533,63.340762995422111,57.104662329387075,51.207810181285581,45.613151004687872,40.298916843192131,35.195189957863271,30.337676790532949,25.804098661851892,21.622911160964041]
[{"$f":"ROW()","v":735},null,null,"Low Pressure Mains",null,null,null,null,0,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,-7.5942635855274642E-5,3.7971317927637321E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS627+AS645+AS663+AS681+AS699+AS717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,null,"Regulators",null,null,null,null,22.320416263565146,{"$f":"J628+J646+J664+J682+J700+J718","v":23.315203365725239},23.861366513824969,24.844408354832108,25.68376347308558,26.97882141234383,26.137651993245232,25.296482574146633,24.455313155048035,23.614143735949437,22.772974316850839,21.696710683528892,20.641972322873386,19.608328729430987,18.595358007857438,17.602646700715361,16.629789619716124,15.676389680336872,14.742057739745205,13.826412437965372,12.929080042221134,12.049694294391783,11.187896261519018,10.348633605070654,9.5261562017512578,8.7201283464982495,7.9303299771358606,7.1598128192066461,6.4303369933009069,5.7357140689321344,5.060474866050459,4.4226903724932631,3.8035700235275889,3.2058202818232133,2.641705412280233,2.1125234337416576,1.6357016933422965,1.2253013113310662,0.91588907571865308,0.71951888797936459,0.55831367876197968,0.40890164736024104,0.29233080731416727,0.20001132715351849,0.13923217864705639,0.10687000332540508,7.5155071510186799E-2,4.4074438331272892E-2,1.3615417815937263E-2,-1.6234422289091655E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2,-4.5487265592019988E-2]
[{"$f":"ROW()","v":737},null,null,"Secondary Gate Stations",null,null,null,null,2.821743802373172,2.9470005829806958,2.6487453027189751,2.3853652738244606,2.2662138934338758,2.1492913461218652,3.4198462014438995,3.2570129200554385,3.0941796386669775,2.9313463572785166,2.7685130758900556,2.5686225513200962,2.3727298372415357,2.1807549774445465,1.9926196148434971,1.8082469594944688,1.627561757252421,1.4504902590552142,1.2769601908219514,1.1069007239533539,0.9402424464221284,0.77691733444152744,0.61685872470053849,0.46000128715436928,0.30628099835912359,0.15563511533978272,8.0021499808286822E-3,-0.13667815607094624,-0.27846485600168569,-0.41741582193381033,-0.55321737192237996,-0.61469237663134157,-0.64950485528852542,-0.6782322960318149,-0.7031066346471353,-0.72742495565981946,-0.75106159689825824,-0.77367712314043824,-0.79584033885777461,-0.81756029026076427,-0.82659854939479571,-0.83545604334614654,-0.84264144650032091,-0.84968314159141178,-0.85598058631000684,-0.8589555984889522,-0.86187111042431863,-0.86472831212097778,-0.86752836978370373,-0.87027242629317514,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718,-0.87296160167245718]
[{"$f":"ROW()","v":738},null,null,"Buildings",null,null,null,null,31.543333244466208,31.98801951308516,31.317797539578653,30.68137668273679,30.322022116769904,29.857295622588314,28.904172540827929,27.944531354080691,26.984890167333454,26.025248980586216,25.065607793838979,23.841628610047103,22.642129009931065,21.466619401817347,20.314619985865907,19.185660558233494,18.079280319153728,16.995027684855557,15.932460103243352,14.891143873263392,13.87065396788303,12.870573860610275,11.890495355482976,10.932014549102107,9.9927033588488552,9.0721783924006676,8.1700639252814451,7.2859917475046068,6.4196010132833052,5.5718202544053934,4.7444960203504118,3.9390323911830736,3.1644292368718112,2.4243835684683015,1.7613696788907656,1.2861573188656048,0.94104288415037951,0.60283073812945864,0.28622965227654368,8.1507890055480536E-3,-5.6700887470408134E-2,-9.5364582864331207E-2,-0.13006731744565606,-0.15828900020177231,-0.17932775302499432,-0.18826167867654478,-0.19701692581506425,-0.20559706801081332,-0.2140056073626474,-0.2222459759274448,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627,-0.23032153712094627]
[{"$f":"ROW()","v":739},null,null,"Meter and Services Pipes",null,null,null,null,373.41845880501859,375.12459730225157,378.10105609442587,379.6896154963938,382.29060168438377,381.07490059908406,352.42881865641289,324.63397839614703,297.55177330907685,271.81594568369042,247.31181816011613,221.73458335686323,197.68017284558783,175.33745896859102,154.5314213575343,135.10854153309208,117.33861817077111,100.63876229487552,85.179786078867068,70.933749780652903,58.152467409521662,47.074078972532412,37.428072250323339,29.195557922085513,22.258567794602232,16.512686133619976,11.997544002219147,8.3568843428903818,5.6733590938015004,3.9191748379038458,3.1611844090603691,2.4183537887937621,1.6903797809324872,0.97696525322843797,0.27781901607846982,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499,-0.407344296328499]
[{"$f":"ROW()","v":740},null,null,"Equipment & Vehicles",null,null,null,null,10.420042768308946,9.2942105004279973,7.9286492142015152,6.6838216361865985,5.4977863888630356,5.4525108190521152,4.4522450152328323,3.5331614741531885,2.6827436824230482,1.9473528833438318,1.406543627949588,0.99966443080688605,0.71339868125332606,0.50546921937926748,0.38161529789761056,0.31751592656816757,0.25469854266531344,0.19313750644051642,0.13280769094021533,7.3684471749920238E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2,1.574371694343106E-2]
[{"$f":"ROW()","v":741},null,null,"Vehicle",null,null,null,null,6.6218309122274333,9.4367210219647628,9.9249104333411555,9.1000148520448203,7.9892442760237001,8.5528289615426303,7.0176579149443805,5.4739197717976262,4.2128823504035893,3.1399880022032254,2.3165112391100742,1.7188491135435446,1.3062850007881885,0.95104534633997084,0.69854975859876156,0.53770650637976947,0.38008011920515727,0.22560625977403734,7.4221877531539804E-2,-7.4134817066107778E-2,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242,-0.21952437777180242]
[{"$f":"ROW()","v":742},null,null,"Information Technology",null,null,null,null,12.938831391777734,12.892770006323865,12.824876218918504,13.24553654862445,14.205507857504447,13.309155467878426,13.342869142055063,8.038190420455285,3.8071139983573365,1.044561424465515,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,{"$f":"AK634+AK652+AK670+AK688+AK706+AK724","v":-0.18254655597239333},-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333,-0.18254655597239333]
[{"$f":"ROW()","v":743},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I635+I653+I671+I689+I707+I725","v":1.3359179307275657},{"$f":"J635+J653+J671+J689+J707+J725","v":1.9188981395519047},2.6382245486635965,3.001110354417345,3.0230273618241217,2.8505058085574717,2.4403881317267686,2.0302704548960655,1.6201527780653624,1.2100351012346593,0.90626317844171433,0.63788653977701382,0.40714499617240207,0.22772583853867323,0.12033305923745238,9.2958938547057168E-2,6.6132300270469846E-2,3.9842194759414279E-2,1.4077891358579821E-2,-1.1171125974237951E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2,-3.5915162960399365E-2]
[{"$f":"ROW()","v":744},null,null,"FRC",null,null,null,null,{"$f":"I636+I654+I672+I690+I708+I726","v":2.2232649748987754E-15},1.5730711597121329E-15,1.5730711597121329E-15,1.5730711597121329E-15,1.5730711597121329E-15,-0.1678114036816096,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15]
[{"$f":"ROW()","v":745},null,null,"Land",null,null,null,null,{"$f":"I637+I655+I673+I691+I709+I727","v":7.5008456442745306},7.500732316638012,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747,7.5002075406198747]
[{"$f":"ROW()","v":746},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I638+I656+I674+I692+I710+I728","v":1.1244277462248629},1.1073137781997799,1.090199810174697,1.0730858421496141,1.0559718741245312,1.0388579060994483,1.0217010858802857,1.0045442656611232,0.98738744544196078,0.97023062522279835,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592,0.95307380500363592]
[{"$f":"ROW()","v":747},null,null,"Total",null,null,null,null,{"$f":"SUM(I731:I746)","v":934.26513967610697},{"$f":"SUM(J731:J746)","v":968.04603931571694},1003.2892266500484,1037.4607625129925,1067.6047672778304,1094.2653301106238,{"$f":"SUM(O731:O746)","v":1051.0668689141251},1001.5991864564116,954.26948765567761,910.05786023067799,869.16372238377426,821.94948993183164,777.00870992107309,734.36574563842214,693.90945684977726,655.45108156981337,619.02637266108115,584.0448269497025,550.66979469492071,518.86602347870883,488.87816088793949,461.16083670115341,435.20867294414359,411.00342026621172,388.41314655602832,367.32704698399999,347.77860022855953,329.40878728171788,312.31632279973115,296.46292364127152,281.8970651771873,267.72339844213792,253.87929772474038,240.34552143313499,227.16960996346,214.45546709938327,202.82963272877868,191.49374835133784,180.49220861745201,169.84974368226963,159.67127852332854,149.72984268875007,140.16570638863385,130.92096535289272,122.12656928020012,113.55014305493654,105.31828508561995,97.385677021666652,89.760522685161945,82.502397940000165,75.573691618283391,68.991308482849149,62.644795603060565,56.569352161159721,50.842202363399544,45.491314626814152]
[{"$f":"ROW()","v":748}]
[{"$f":"ROW()","v":749},null,"Correction for Over Depreciation"]
[{"$f":"ROW()","v":750},null,null,"Over Depreciation"]
[{"$f":"\"2000 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2000 Capex Account [m$31/12/2023]"}]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":753},null,null,"High Pressure Mains - Steel",null,null,null,null,62,{"$f":"(I753-I$15)*(I753>J$15)","v":61},60,59,58,57,{"$f":"IF(AND($M$1,N753>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N753>=1)*(N753-N$15))","v":56},{"$f":"IF(AND($M$1,O753>$M$2-O$12,P$12<=$M$2),$M$2-O$12,(O753>=1)*(O753-O$15))","v":55},54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":754},null,null,"High Pressure Mains - PE",null,null,null,null,42,41,40,39,38,37,{"$f":"IF(AND($M$1,N754>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N754>=1)*(N754-N$15))","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Medium Pressure Mains",null,null,null,null,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"Medium / Low Pressure Mains",null,null,null,null,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":757},null,null,"Low Pressure Mains",null,null,null,null,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,null,"Regulators",null,null,null,null,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,null,"Secondary Gate Stations",null,null,null,null,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AND($M$1,S759>$M$2-S$12,T$12<=$M$2),$M$2-S$12,(S759>=1)*(S759-S$15))","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"Buildings",null,null,null,null,22,21,20,19,18,17,{"$f":"IF(AND($M$1,N760>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N760>=1)*(N760-N$15))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,null,"Meter and Services Pipes",null,null,null,null,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($M$1,S765>$M$2-S$12,T$12<=$M$2),$M$2-S$12,(S765>=1)*(S765-S$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AND($M$1,N766>$M$2-N$12,O$12<=$M$2),$M$2-N$12,(N766>=1)*(N766-N$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Equity Raising Cost",null,null,null,null,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377,6.8427744655009377,5.8427744655009377,4.8427744655009377,3.8427744655009377,2.8427744655009377,1.8427744655009377,0.84277446550093771,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769}]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU$12","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":771},null,null,"High Pressure Mains - Steel",null,null,null,null,1.4517128565062027,{"$f":"I879","v":1.4282981330141673},1.4050334708049312,1.3817688085956952,1.3585041463864591,1.335239484177223,1.311974821967987,1.28854670014713,1.2651185783262731,1.2416904565054161,1.2182623346845591,1.1948342128637022,1.1576764229501917,1.1212617888349514,1.0855754474020158,1.050602832797739,1.0163296704855478,{"$f":"Y879","v":0.9827419714196004},0.94982602633497193,0.917568400152036,0.88595592649275878,0.8549757023066672,0.82461508260429739,0.79486167529597496,0.76570333613381902,0.7371281637549062,0.70912449482357165,0.68168089927086373,0.65478617562921004,0.62842934646038939,0.60259965387494518,0.57728655514120986,0.55247971838214927,{"$f":"AO879","v":0.52816901835826979},0.50434453233486798,0.48099653603193421,0.4581154996550591,0.43569208400572146,0.4137171366693706,0.39218168827974675,0.37107694885791537,0.35039430422452061,0.33012531248379379,0.31026170057788149,0.29079536091008745,0.27171834803564926,0.25302287541869983,0.23470131225408941,0.21674618035277121,{"$f":"BE879","v":0.19915015108947937},0.18190604241145336,0.16500681590698787,0.14844557393261171,0.13221555679772307,0.11631014000553218,0.10072283154918511]
[{"$f":"ROW()","v":772},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Medium / Low Pressure Mains",null,null,null,null,8.4844722970891908,{"$f":"SUM(I881:I883)","v":8.2824610519204001},8.081328501158735,7.8801612867376276,7.678959408657076,7.4777228669170812,7.2764516615176431,7.0743280042532639,6.8722043469888847,6.6700806897245055,6.4679570324601263,6.2658333751957471,5.9965814684716525,5.7327145998820397,5.4741250686642191,5.2207073280707545,4.9723579422891593,4.7289755442231964,4.4904607941185528,4.2567163390160019,4.0276467730155021,3.8031585983350125,3.5831601871481324,3.3675617441849899,3.1562752700811103,2.9492145254593085,2.7462949957299427,2.547433856595164,2.352549940243081,2.1615637022180394,1.9743971889534988,1.7909740059542492,1.6112192866149844,1.4350596616625051,1.2624232292090753,1.093239525404714,0.92743949567644002,0.76495546654273161,0.60572111799169726,0.44967145641168366,0.29674278806327037,0.14687269308182532,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15]
[{"$f":"ROW()","v":775},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"I883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE883","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Secondary Gate Stations",null,null,null,null,0,0,-1.0962522276984401E-5,-2.1925044553968802E-5,-3.2887566830953199E-5,-4.3850089107937597E-5,-5.4812611384921994E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Meter and Services Pipes",null,null,null,null,5.7736787776155927,4.9488675236705078,4.1293423554174664,3.3098171871644251,2.4902920189113837,1.6707668506583424,0.85124168240530118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Equipment & Vehicles",null,null,null,null,0,0,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"FRC",null,null,null,null,1.3552527156068805E-20,1.3552527156068805E-20,-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Land",null,null,null,null,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304]
[{"$f":"ROW()","v":786},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Total",null,null,null,null,{"$f":"SUM(I771:I786)","v":16.156631081994629},15.106393859388717,14.036473765217146,12.992505757811484,11.948503086746378,10.904465752021828,9.8603937536378368,8.8096418551840365,8.5840900760987999,8.3585382970135651,8.1329865179283285,7.9074347388430919,7.601025042205487,7.3007435395006341,7.0064676668498773,6.7180773116521362,6.4354547635583499,6.1584846664264399,5.8870539712371679,5.6210518899516808,5.3603698502919039,5.1049014514253228,4.854542420536073,4.6091905702646079,4.3687457569985719,4.1331098399978581,3.9021866413371571,3.6758819066496704,3.4541032666559337,3.2367601994620721,3.0237639936120866,2.8150277118791021,2.6104661557807765,2.4099958308044176,2.213534912327586,2.0210032122202914,1.8323221461151422,1.6474147013320961,1.4662054054447109,1.2886202954750734,1.1145868877048288,0.94403414808998898,0.77689246326744599,0.75702885136153375,0.73756251169373965,0.71848549881930146,0.69979002620235198,0.68146846303774167,0.66351333113642341,0.64591730187313157,0.62867319319510551,0.6117739666906401,0.59521272471626396,0.57898270758137527,0.56307729078918434,0.5474899823328373]
["Capex"]
[{"$f":"ROW()","v":789},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":790},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":791},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":792},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":793},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":794},null,null,"Regulators"]
[{"$f":"ROW()","v":795},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":796},null,null,"Buildings"]
[{"$f":"ROW()","v":797},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":798},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":799},null,null,"Vehicle"]
[{"$f":"ROW()","v":800},null,null,"Information Technology"]
[{"$f":"ROW()","v":801},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":802},null,null,"FRC"]
[{"$f":"ROW()","v":803},null,null,"Land"]
[{"$f":"ROW()","v":804},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":805},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":807},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":808},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":809},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":810},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":811},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":812},null,null,"Regulators"]
[{"$f":"ROW()","v":813},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":814},null,null,"Buildings"]
[{"$f":"ROW()","v":815},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":816},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":817},null,null,"Vehicle"]
[{"$f":"ROW()","v":818},null,null,"Information Technology"]
[{"$f":"ROW()","v":819},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":820},null,null,"FRC"]
[{"$f":"ROW()","v":821},null,null,"Land"]
[{"$f":"ROW()","v":822},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":823},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J807:J822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":825},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I307","v":-2.3414723492035511E-2},{"$f":"-'PTRM expenditure'!J307","v":-2.3264662209236134E-2},{"$f":"-'PTRM expenditure'!K307","v":-2.3264662209236137E-2},{"$f":"-'PTRM expenditure'!L307","v":-2.3264662209236137E-2},{"$f":"-'PTRM expenditure'!M307","v":-2.3264662209236137E-2},{"$f":"-'PTRM expenditure'!N307","v":-2.3264662209236137E-2},{"$f":"-IF($D825=\"Land\",0,IF(O771<0,O771,IF(O753<1,O771,(O771/O753)*O$15)))*O$6","v":-2.342812182085691E-2},-2.342812182085691E-2,-2.342812182085691E-2,-2.3428121820856906E-2,-2.3428121820856906E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D825=\"Land\",0,IF(AE771<0,AE771,IF(AE753<1,AE771,(AE771/AE753)*AE$15)))*AE$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I308","v":0},{"$f":"-'PTRM expenditure'!J308","v":0},{"$f":"-'PTRM expenditure'!K308","v":0},{"$f":"-'PTRM expenditure'!L308","v":0},{"$f":"-'PTRM expenditure'!M308","v":0},{"$f":"-'PTRM expenditure'!N308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I309","v":0},{"$f":"-'PTRM expenditure'!J309","v":0},{"$f":"-'PTRM expenditure'!K309","v":0},{"$f":"-'PTRM expenditure'!L309","v":0},{"$f":"-'PTRM expenditure'!M309","v":0},{"$f":"-'PTRM expenditure'!N309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I310","v":-0.20201124516879038},{"$f":"-'PTRM expenditure'!J310","v":-0.20113255076166431},{"$f":"-'PTRM expenditure'!K310","v":-0.20116721442110772},{"$f":"-'PTRM expenditure'!L310","v":-0.20120187808055115},{"$f":"-'PTRM expenditure'!M310","v":-0.20123654173999458},{"$f":"-'PTRM expenditure'!N310","v":-0.20127120539943799},-0.20212365726437898,-0.20212365726437898,-0.20212365726437898,-0.20212365726437895,-0.20212365726437895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I311","v":0},{"$f":"-'PTRM expenditure'!J311","v":0},{"$f":"-'PTRM expenditure'!K311","v":0},{"$f":"-'PTRM expenditure'!L311","v":0},{"$f":"-'PTRM expenditure'!M311","v":0},{"$f":"-'PTRM expenditure'!N311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I312","v":0},{"$f":"-'PTRM expenditure'!J312","v":0},{"$f":"-'PTRM expenditure'!K312","v":0},{"$f":"-'PTRM expenditure'!L312","v":0},{"$f":"-'PTRM expenditure'!M312","v":0},{"$f":"-'PTRM expenditure'!N312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D830=\"Land\",0,IF(AO776<0,AO776,IF(AO758<1,AO776,(AO776/AO758)*AO$15)))*AO$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":831},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I313","v":0},{"$f":"-'PTRM expenditure'!J313","v":-1.0962522276984401E-5},{"$f":"-'PTRM expenditure'!K313","v":-1.0962522276984401E-5},{"$f":"-'PTRM expenditure'!L313","v":-1.0962522276984401E-5},{"$f":"-'PTRM expenditure'!M313","v":-1.0962522276984399E-5},{"$f":"-'PTRM expenditure'!N313","v":-1.0962522276984401E-5},5.4812611384921994E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I314","v":0},{"$f":"-'PTRM expenditure'!J314","v":0},{"$f":"-'PTRM expenditure'!K314","v":0},{"$f":"-'PTRM expenditure'!L314","v":0},{"$f":"-'PTRM expenditure'!M314","v":0},{"$f":"-'PTRM expenditure'!N314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I315","v":-0.8248112539450847},{"$f":"-'PTRM expenditure'!J315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!K315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!L315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!M315","v":-0.81952516825304123},{"$f":"-'PTRM expenditure'!N315","v":-0.81952516825304123},-0.85124168240530118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":834},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I316","v":0},{"$f":"-'PTRM expenditure'!J316","v":-2.5986750425353467E-2},{"$f":"-'PTRM expenditure'!K316","v":0},{"$f":"-'PTRM expenditure'!L316","v":0},{"$f":"-'PTRM expenditure'!M316","v":0},{"$f":"-'PTRM expenditure'!N316","v":0},2.5986750425353467E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I317","v":0},{"$f":"-'PTRM expenditure'!J317","v":0},{"$f":"-'PTRM expenditure'!K317","v":0},{"$f":"-'PTRM expenditure'!L317","v":0},{"$f":"-'PTRM expenditure'!M317","v":0},{"$f":"-'PTRM expenditure'!N317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D835=\"Land\",0,IF(AY781<0,AY781,IF(AY763<1,AY781,(AY781/AY763)*AY$15)))*AY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I318","v":0},{"$f":"-'PTRM expenditure'!J318","v":0},{"$f":"-'PTRM expenditure'!K318","v":0},{"$f":"-'PTRM expenditure'!L318","v":0},{"$f":"-'PTRM expenditure'!M318","v":0},{"$f":"-'PTRM expenditure'!N318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":837},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I319","v":0},{"$f":"-'PTRM expenditure'!J319","v":0},{"$f":"-'PTRM expenditure'!K319","v":0},{"$f":"-'PTRM expenditure'!L319","v":0},{"$f":"-'PTRM expenditure'!M319","v":0},{"$f":"-'PTRM expenditure'!N319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I320","v":0},{"$f":"-'PTRM expenditure'!J320","v":-1.5873484904827577E-20},{"$f":"-'PTRM expenditure'!K320","v":0},{"$f":"-'PTRM expenditure'!L320","v":0},{"$f":"-'PTRM expenditure'!M320","v":0},{"$f":"-'PTRM expenditure'!N320","v":0},2.3209577487587714E-21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I321","v":0},{"$f":"-'PTRM expenditure'!J321","v":0},{"$f":"-'PTRM expenditure'!K321","v":0},{"$f":"-'PTRM expenditure'!L321","v":0},{"$f":"-'PTRM expenditure'!M321","v":0},{"$f":"-'PTRM expenditure'!N321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I322","v":0},{"$f":"-'PTRM expenditure'!J322","v":0},{"$f":"-'PTRM expenditure'!K322","v":0},{"$f":"-'PTRM expenditure'!L322","v":0},{"$f":"-'PTRM expenditure'!M322","v":0},{"$f":"-'PTRM expenditure'!N322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D840=\"Land\",0,IF(BI786<0,BI786,IF(BI768<1,BI786,(BI786/BI768)*BI$15)))*BI$6","v":0},0,0,0]
[{"$f":"ROW()","v":841},null,null,"Total",null,null,null,null,{"$f":"SUM(I825:I840)","v":-1.0502372226059107},{"$f":"SUM(J825:J840)","v":-1.0699200941715721},-1.0439680074056621,-1.0440026710651056,-1.0440373347245488,-1.0440719983839923,{"$f":"SUM(O825:O840)","v":-1.0507518984537987},-0.22555177908523588,-0.22555177908523588,-0.22555177908523585,-0.22555177908523585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":843},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$752:$BL$768,$F843)","v":51},{"$f":"HLOOKUP($I$5,$O$770:$BL$786,$F843)","v":1.1948342128637022},null,null,null,null,null,null,{"$f":"IF($D843=\"land\",0,IF(AND(O771>0,O753>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G843))*$H843),O771)*$J$1,0))","v":0},{"$f":"IF($D843=\"land\",0,IF(AND(P771>0,P753>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G843))*$H843),P771)*$J$1,0))","v":0},0,0,{"$f":"IF($D843=\"land\",0,IF(AND(S771>0,S753>0,S$12>=$I$5,S$12<=$J$5),-MIN(((S$9/(1-$J$3^$G843))*$H843),S771)*$J$1,0))","v":0},-3.7157789913510493E-2,{"$f":"IF($D843=\"land\",0,IF(AND(U771>0,U753>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G843))*$H843),U771)*$J$1,0))","v":-3.6414634115240284E-2},-3.5686341432935476E-2,-3.4972614604276767E-2,-3.4273162312191227E-2,-3.3587699065947399E-2,-3.2915945084628452E-2,-3.2257626182935886E-2,-3.161247365927717E-2,-3.0980224186091625E-2,-3.0360619702369789E-2,-2.9753407308322394E-2,-2.9158339162155943E-2,-2.8575172378912821E-2,-2.8003668931334567E-2,-2.7443595552707877E-2,-2.6894723641653715E-2,-2.635682916882064E-2,-2.5829692585444229E-2,-2.5313098733735342E-2,-2.4806836759060636E-2,-2.431070002387942E-2,-2.3824486023401831E-2,-2.3347996302933795E-2,-2.2881036376875118E-2,-2.2423415649337614E-2,-2.1974947336350862E-2,-2.1535448389623842E-2,-2.1104739421831366E-2,-2.0682644633394739E-2,-2.0268991740726845E-2,-1.9863611905912303E-2,-1.9466339667794055E-2,-1.9077012874438179E-2,-1.8695472616949416E-2,-1.8321563164610425E-2,-1.7955131901318214E-2,-1.7596029263291849E-2,-1.7244108678026011E-2,-1.689922650446549E-2,-1.6561241974376181E-2,-1.6230017134888655E-2,-1.5905416792190884E-2,-1.5587308456347065E-2,-1.5275562287220122E-2]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - PE",null,3,31,0,null,null,null,null,null,null,{"$f":"IF($D844=\"land\",0,IF(AND(O772>0,O754>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G844))*$H844),O772)*$J$1,0))","v":0},0,0,{"$f":"IF($D844=\"land\",0,IF(AND(R772>0,R754>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G844))*$H844),R772)*$J$1,0))","v":0},0,0,{"$f":"IF($D844=\"land\",0,IF(AND(U772>0,U754>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G844))*$H844),U772)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"Medium Pressure Mains",null,4,31,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D845=\"land\",0,IF(AND(R773>0,R755>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G845))*$H845),R773)*$J$1,0))","v":0},0,0,{"$f":"IF($D845=\"land\",0,IF(AND(U773>0,U755>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G845))*$H845),U773)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Medium / Low Pressure Mains",null,5,31,6.2658333751957471,null,null,null,null,null,null,0,0,0,{"$f":"IF($D846=\"land\",0,IF(AND(R774>0,R756>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G846))*$H846),R774)*$J$1,0))","v":0},0,-0.26925190672409477,{"$f":"IF($D846=\"land\",0,IF(AND(U774>0,U756>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G846))*$H846),U774)*$J$1,0))","v":-0.26386686858961289},-0.25858953121782058,-0.25341774059346417,-0.24834938578159491,-0.24338239806596296,-0.23851475010464371,-0.23374445510255087,-0.22906956600049982,-0.22448817468048982,-0.21999841118688002,-0.2155984429631424,-0.21128647410387957,-0.20706074462180193,-0.20291952972936592,-0.1988611391347786,-0.19488391635208302,-0.19098623802504133,-0.18716651326454051,-0.1834231829992497,-0.17975471933926468,-0.17615962495247939,-0.17263643245342983,-0.16918370380436121,-0.16580002972827396,-0.16248402913370846,-0.1592343485510343,-0.1560496615800136,-0.15292866834841332,-0.14987009498144505,-0.14687269308181616,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Low Pressure Mains",null,6,31,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D847=\"land\",0,IF(AND(R775>0,R757>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G847))*$H847),R775)*$J$1,0))","v":0},0,0,{"$f":"IF($D847=\"land\",0,IF(AND(U775>0,U757>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G847))*$H847),U775)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":848},null,null,"Regulators",null,7,11,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D848=\"land\",0,IF(AND(R776>0,R758>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G848))*$H848),R776)*$J$1,0))","v":0},0,0,{"$f":"IF($D848=\"land\",0,IF(AND(U776>0,U758>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G848))*$H848),U776)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Secondary Gate Stations",null,8,11,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D849=\"land\",0,IF(AND(R777>0,R759>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G849))*$H849),R777)*$J$1,0))","v":0},0,0,{"$f":"IF($D849=\"land\",0,IF(AND(U777>0,U759>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G849))*$H849),U777)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Buildings",null,9,11,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D850=\"land\",0,IF(AND(R778>0,R760>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G850))*$H850),R778)*$J$1,0))","v":0},0,0,{"$f":"IF($D850=\"land\",0,IF(AND(U778>0,U760>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G850))*$H850),U778)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Meter and Services Pipes",null,10,0,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D851=\"land\",0,IF(AND(R779>0,R761>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G851))*$H851),R779)*$J$1,0))","v":0},0,0,{"$f":"IF($D851=\"land\",0,IF(AND(U779>0,U761>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G851))*$H851),U779)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D852=\"land\",0,IF(AND(R780>0,R762>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G852))*$H852),R780)*$J$1,0))","v":0},0,0,{"$f":"IF($D852=\"land\",0,IF(AND(U780>0,U762>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G852))*$H852),U780)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D853=\"land\",0,IF(AND(R781>0,R763>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G853))*$H853),R781)*$J$1,0))","v":0},0,0,{"$f":"IF($D853=\"land\",0,IF(AND(U781>0,U763>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G853))*$H853),U781)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":854},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D854=\"land\",0,IF(AND(R782>0,R764>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G854))*$H854),R782)*$J$1,0))","v":0},0,0,{"$f":"IF($D854=\"land\",0,IF(AND(U782>0,U764>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G854))*$H854),U782)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D855=\"land\",0,IF(AND(R783>0,R765>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G855))*$H855),R783)*$J$1,0))","v":0},0,0,{"$f":"IF($D855=\"land\",0,IF(AND(U783>0,U765>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G855))*$H855),U783)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D856=\"land\",0,IF(AND(R784>0,R766>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G856))*$H856),R784)*$J$1,0))","v":0},0,0,{"$f":"IF($D856=\"land\",0,IF(AND(U784>0,U766>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G856))*$H856),U784)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"Land",null,16,0,0.44676715078364304,null,null,null,null,null,null,0,0,0,{"$f":"IF($D857=\"land\",0,IF(AND(R785>0,R767>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G857))*$H857),R785)*$J$1,0))","v":0},0,0,{"$f":"IF($D857=\"land\",0,IF(AND(U785>0,U767>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G857))*$H857),U785)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Equity Raising Cost",null,17,36.842774465500938,0,null,null,null,null,null,null,0,0,0,{"$f":"IF($D858=\"land\",0,IF(AND(R786>0,R768>0,R$12>=$I$5,R$12<=$J$5),-MIN(((R$9/(1-$J$3^$G858))*$H858),R786)*$J$1,0))","v":0},0,0,{"$f":"IF($D858=\"land\",0,IF(AND(U786>0,U768>0,U$12>=$I$5,U$12<=$J$5),-MIN(((U$9/(1-$J$3^$G858))*$H858),U786)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O843:O858)","v":0},0,0,0,0,-0.30640969663760526,-0.30028150270485315,-0.29427587265075605,-0.28839035519774092,-0.28262254809378612,-0.27697009713191034,-0.27143069518927215,-0.26600208128548675,-0.26068203965977699,-0.25546839886658146,-0.25035903088924982,-0.24535185027146481,-0.24044481326603551,-0.23563591700071476,-0.23092319866070049,-0.22630473468748646,-0.22177863999373673,-0.21734306719386198,-0.21299620584998474,-0.20873628173298503,-0.20456155609832533,-0.2004703249763588,-0.19646091847683167,-0.19253170010729501,-0.18868106610514906,-0.18490744478304608,-0.18120929588738516,{"$f":"SUM(AU843:AU858)","v":-0.17758510996963744},-0.17403340777024467,-0.1705527396148398,-0.16714168482254302,-1.9863611905912303E-2,-1.9466339667794055E-2,-1.9077012874438179E-2,-1.8695472616949416E-2,-1.8321563164610425E-2,-1.7955131901318214E-2,-1.7596029263291849E-2,-1.7244108678026011E-2,-1.689922650446549E-2,-1.6561241974376181E-2,-1.6230017134888655E-2,-1.5905416792190884E-2,-1.5587308456347065E-2,-1.5275562287220122E-2]
[]
[{"$f":"ROW()","v":861},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":862},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":863},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":864},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":865},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":866},null,null,"Regulators"]
[{"$f":"ROW()","v":867},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":868},null,null,"Buildings"]
[{"$f":"ROW()","v":869},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":870},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":871},null,null,"Vehicle"]
[{"$f":"ROW()","v":872},null,null,"Information Technology"]
[{"$f":"ROW()","v":873},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":874},null,null,"FRC"]
[{"$f":"ROW()","v":875},null,null,"Land"]
[{"$f":"ROW()","v":876},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":877},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":879},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I771+I789+I807+I825+I843 + I861","v":1.4282981330141673},{"$f":"J771+J789+J807+J825+J843 + J861","v":1.4050334708049312},1.3817688085956952,1.3585041463864591,1.335239484177223,1.311974821967987,1.28854670014713,1.2651185783262731,1.2416904565054161,1.2182623346845591,1.1948342128637022,1.1576764229501917,1.1212617888349514,1.0855754474020158,1.050602832797739,1.0163296704855478,0.9827419714196004,0.94982602633497193,0.917568400152036,0.88595592649275878,0.8549757023066672,0.82461508260429739,0.79486167529597496,0.76570333613381902,0.7371281637549062,0.70912449482357165,0.68168089927086373,0.65478617562921004,0.62842934646038939,0.60259965387494518,0.57728655514120986,0.55247971838214927,0.52816901835826979,0.50434453233486798,0.48099653603193421,0.4581154996550591,0.43569208400572146,0.4137171366693706,0.39218168827974675,0.37107694885791537,0.35039430422452061,0.33012531248379379,0.31026170057788149,0.29079536091008745,0.27171834803564926,0.25302287541869983,0.23470131225408941,0.21674618035277121,0.19915015108947937,0.18190604241145336,0.16500681590698787,0.14844557393261171,0.13221555679772307,0.11631014000553218,0.10072283154918511,8.5447269261964998E-2]
[{"$f":"ROW()","v":880},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,null,"Medium / Low Pressure Mains",null,null,null,null,8.2824610519204001,8.081328501158735,7.8801612867376276,7.678959408657076,7.4777228669170812,7.2764516615176431,7.0743280042532639,6.8722043469888847,6.6700806897245055,6.4679570324601263,6.2658333751957471,5.9965814684716525,5.7327145998820397,5.4741250686642191,5.2207073280707545,4.9723579422891593,4.7289755442231964,4.4904607941185528,4.2567163390160019,4.0276467730155021,3.8031585983350125,3.5831601871481324,3.3675617441849899,3.1562752700811103,2.9492145254593085,2.7462949957299427,2.547433856595164,2.352549940243081,2.1615637022180394,1.9743971889534988,1.7909740059542492,1.6112192866149844,1.4350596616625051,1.2624232292090753,1.093239525404714,0.92743949567644002,0.76495546654273161,0.60572111799169726,0.44967145641168366,0.29674278806327037,0.14687269308182532,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15,9.1593399531575415E-15]
[{"$f":"ROW()","v":883},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS775+AS793+AS811+AS829+AS847 + AS865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":884},null,null,"Regulators",null,null,null,null,0,{"$f":"J776+J794+J812+J830+J848 + J866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":885},null,null,"Secondary Gate Stations",null,null,null,null,0,-1.0962522276984401E-5,-2.1925044553968802E-5,-3.2887566830953199E-5,-4.3850089107937597E-5,-5.4812611384921994E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Meter and Services Pipes",null,null,null,null,4.9488675236705078,4.1293423554174664,3.3098171871644251,2.4902920189113837,1.6707668506583424,0.85124168240530118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Equipment & Vehicles",null,null,null,null,0,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,-2.5986750425353467E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK782+AK800+AK818+AK836+AK854 + AK872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I783+I801+I819+I837+I855 + I873","v":0},{"$f":"J783+J801+J819+J837+J855 + J873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,null,"FRC",null,null,null,null,{"$f":"I784+I802+I820+I838+I856 + I874","v":1.3552527156068805E-20},-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,-2.3209577487587714E-21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Land",null,null,null,null,{"$f":"I785+I803+I821+I839+I857 + I875","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304]
[{"$f":"ROW()","v":894},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I786+I804+I822+I840+I858 + I876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Total",null,null,null,null,{"$f":"SUM(I879:I894)","v":15.106393859388717},{"$f":"SUM(J879:J894)","v":14.036473765217146},12.992505757811484,11.948503086746378,10.904465752021828,9.8603937536378368,{"$f":"SUM(O879:O894)","v":8.8096418551840365},8.5840900760987999,8.3585382970135651,8.1329865179283285,7.9074347388430919,7.601025042205487,7.3007435395006341,7.0064676668498773,6.7180773116521362,6.4354547635583499,6.1584846664264399,5.8870539712371679,5.6210518899516808,5.3603698502919039,5.1049014514253228,4.854542420536073,4.6091905702646079,4.3687457569985719,4.1331098399978581,3.9021866413371571,3.6758819066496704,3.4541032666559337,3.2367601994620721,3.0237639936120866,2.8150277118791021,2.6104661557807765,2.4099958308044176,2.213534912327586,2.0210032122202914,1.8323221461151422,1.6474147013320961,1.4662054054447109,1.2886202954750734,1.1145868877048288,0.94403414808998898,0.77689246326744599,0.75702885136153375,0.73756251169373965,0.71848549881930146,0.69979002620235198,0.68146846303774167,0.66351333113642341,0.64591730187313157,0.62867319319510551,0.6117739666906401,0.59521272471626396,0.57898270758137527,0.56307729078918434,0.5474899823328373,0.53221442004561714]
[{"$f":"\"2001 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2001 Capex Account [m$31/12/2023]"}]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":898},null,null,"High Pressure Mains - Steel",null,null,null,null,63,{"$f":"(I898-I$15)*(I898>J$15)","v":62},61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":899},null,null,"High Pressure Mains - PE",null,null,null,null,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Medium Pressure Mains",null,null,null,null,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"Medium / Low Pressure Mains",null,null,null,null,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Low Pressure Mains",null,null,null,null,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,{"$f":"(AR902-AR$15)*(AR902>AS$15)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"(BH902-BH$15)*(BH902>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":903},null,null,"Regulators",null,null,null,null,23,{"$f":"(I903-I$15)*(I903>J$15)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Secondary Gate Stations",null,null,null,null,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":905},null,null,"Buildings",null,null,null,null,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Meter and Services Pipes",null,null,null,null,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S910-S$15)*(S910>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI910-AI$15)*(AI910>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"FRC",null,null,null,null,0,{"$f":"(I911-I$15)*(I911>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"Equity Raising Cost",null,null,null,null,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377,6.8427744655009377,5.8427744655009377,4.8427744655009377,3.8427744655009377,2.8427744655009377,1.8427744655009377,0.84277446550093771,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914}]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":916},null,null,"High Pressure Mains - Steel",null,null,null,null,2.4992044050854254,{"$f":"I1024","v":2.4595344938935932},2.4201188209277222,2.3807031479618512,2.3412874749959802,2.3018718020301092,2.2624561290642382,2.2227639162736375,2.1830717034830367,2.1433794906924359,2.1036872779018352,2.0639950651112344,2.0005120817437594,1.9382987580436339,1.8773297008175109,1.8175800247359104,1.7590253421759419,{"$f":"Y1024","v":1.7016417532671728},1.6454058361365791,1.5902946373485971,1.5362856625363748,1.4833568672203969,1.4314866478107386,1.3806538327892737,1.3308376740682379,1.282017838521623,1.2341743996859402,1.1872878296269711,1.1413389909691813,1.0963091290845475,1.0521798644376061,1.0089331850836036,0.9665514393166813,{"$f":"AO1024","v":0.92501732846509743},0.8843138998305452,0.84442453976868403,0.80533296690806011,0.76702322550464863,0.72947967892930543,0.69268700328546906,0.65663018115450944,0.62129449546616899,0.5866655234915954,0.55272913095651321,0.5194714662721327,0.48687895488143978,0.4549382937185607,0.42363644577893922,0.39296063479811016,{"$f":"BE1024","v":0.36289834003689769},0.33343729117090948,0.30456546328224104,0.27627107195134598,0.24854256844706882,0.22136863501287718,0.19473818024736939]
[{"$f":"ROW()","v":917},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,null,"Medium / Low Pressure Mains",null,null,null,null,6.1259069376974953,5.9834439856580186,5.8418434998593458,5.700243014060673,5.5586425282620002,5.4170420424633274,5.2754415566646546,5.1328620551331774,4.9902825536017001,4.8477030520702229,4.7051235505387456,4.5625440490072684,4.3708875698724405,4.1830642203203094,3.9989973377592212,3.8186117928493544,3.6418339588376849,3.4685916815062492,3.2988142497214419,3.1324323665723308,2.9693781210862022,2.8095849605097962,2.6529876631449181,2.4995223117273375,2.3491262673381086,2.2017381438366641,2.0572977828052488,1.9157462289944616,1.7770257062598902,1.6410795939800102,1.5078524039457279,1.3772897577121312,1.2493383644032066,1.1239459989604603,1.001061480826569,0.88063465305535549,0.76261636183956627,0.64695843644809281,0.53361366956444889,0.42253579801847785,0.3136794839034262,0.2070002960706756,0.10245469199458,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15,6.3282712403633923E-15]
[{"$f":"ROW()","v":920},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Regulators",null,null,null,null,0.13906701060919369,0.13302061884357658,0.12701297745248191,0.12100533606138726,0.11499769467029261,0.10899005327919795,0.10298241188810328,9.6924622953508968E-2,9.0866834018914655E-2,8.4809045084320342E-2,7.8751256149726029E-2,7.2693467215131716E-2,6.5940182103882944E-2,5.9321962694859141E-2,5.2836107674015816E-2,4.6479969753589354E-2,4.0250954591571422E-2,3.4146519732793854E-2,2.8164173571191834E-2,2.2301474332821855E-2,1.6556029079219277E-2,1.0925492730688749E-2,5.407567109128833E-3,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16,1.1535911115245767E-16]
[{"$f":"ROW()","v":922},null,null,"Secondary Gate Stations",null,null,null,null,0,0,-1.1740224099279653E-5,-2.3480448198559306E-5,-3.5220672297838959E-5,-4.6960896397118613E-5,-5.8701120496398266E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Buildings",null,null,null,null,5.2382310712022553E-2,5.0104818941934616E-2,4.7841923258650811E-2,4.5579027575367005E-2,4.33161318920832E-2,4.1053236208799394E-2,3.8790340525515589E-2,3.6508555788720552E-2,3.4226771051925516E-2,3.1944986315130479E-2,2.9663201578335446E-2,2.7381416841540412E-2,2.4837659860825371E-2,2.2344778019724627E-2,1.9901753815445899E-2,1.7507590095252747E-2,1.5161309649463457E-2,1.2861954812589954E-2,1.0608587072453921E-2,8.4002866871206085E-3,6.2361523094939626E-3,4.1153006194198493E-3,2.0368659631472183E-3,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17]
[{"$f":"ROW()","v":924},null,null,"Meter and Services Pipes",null,null,null,null,5.6111784830739175,4.9097811726896783,4.212879007430006,3.5159768421703337,2.8190746769106614,2.1221725116509891,1.4252703463913168,0.71263517319565839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Equipment & Vehicles",null,null,null,null,0,0,-2.2878219812362557E-2,-2.2878219812362557E-2,-2.2878219812362557E-2,-2.2878219812362557E-2,-2.2878219812362557E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Information Technology",null,null,null,null,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":929},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Land",null,null,null,null,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466]
[{"$f":"ROW()","v":931},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD1039","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Total",null,null,null,null,{"$f":"SUM(I916:I931)","v":14.759181104849461},13.867327047698208,12.95824822656315,12.072047625240456,11.185847023917761,10.299646422595067,{"$f":"SUM(O916:O931)","v":9.4134458212723757},8.5331362810161071,7.6298898198269818,7.4392785318335131,7.248667243840047,7.0580559558465783,6.7936194512523116,6.5344716767499316,6.2805068577375973,6.0316213351055108,5.7877135229260661,5.5486838669902099,5.3144348041730707,5.0848707226122745,4.8598979226826948,4.6394245787517052,4.4233607016993366,4.2116181021880159,4.0114058990777508,3.8151979400296918,3.6229141401625937,3.4344760162928374,3.249806654900476,3.0688306807359624,2.8914742260547386,2.7176649004671396,2.5473317613912925,2.3804052850969626,2.2168173383285188,2.0565011504954445,1.8993912864190314,1.7454236196241464,1.5945353061651593,1.4466647589753518,1.3017516227293404,1.1597367492082493,1.0205621731575802,0.88417108862792437,0.85091342394354386,0.818320912552851,0.78638025138997181,0.75507840345035038,0.72440259246952132,0.69434029770830885,0.66487924884232064,0.63600742095365215,0.60771302962275708,0.57998452611847995,0.55281059268428834,0.52618013791878049]
["Capex"]
[{"$f":"ROW()","v":934},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":935},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":936},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":937},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":938},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":939},null,null,"Regulators"]
[{"$f":"ROW()","v":940},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":941},null,null,"Buildings"]
[{"$f":"ROW()","v":942},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":943},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":944},null,null,"Vehicle"]
[{"$f":"ROW()","v":945},null,null,"Information Technology"]
[{"$f":"ROW()","v":946},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":947},null,null,"FRC"]
[{"$f":"ROW()","v":948},null,null,"Land"]
[{"$f":"ROW()","v":949},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":950},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":952},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":953},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":954},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":955},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":956},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":957},null,null,"Regulators"]
[{"$f":"ROW()","v":958},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":959},null,null,"Buildings"]
[{"$f":"ROW()","v":960},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":961},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":962},null,null,"Vehicle"]
[{"$f":"ROW()","v":963},null,null,"Information Technology"]
[{"$f":"ROW()","v":964},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":965},null,null,"FRC"]
[{"$f":"ROW()","v":966},null,null,"Land"]
[{"$f":"ROW()","v":967},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":968},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J952:J967)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":970},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I343","v":-3.9669911191832122E-2},{"$f":"-'PTRM expenditure'!J343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!K343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!L343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!M343","v":-3.9415672965871035E-2},{"$f":"-'PTRM expenditure'!N343","v":-3.9415672965871035E-2},{"$f":"-IF($D970=\"Land\",0,IF(O916<0,O916,IF(O898<1,O916,(O916/O898)*O$15)))*O$6","v":-3.9692212790600673E-2},-3.9692212790600666E-2,-3.9692212790600666E-2,-3.9692212790600666E-2,-3.9692212790600666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I344","v":0},{"$f":"-'PTRM expenditure'!J344","v":0},{"$f":"-'PTRM expenditure'!K344","v":0},{"$f":"-'PTRM expenditure'!L344","v":0},{"$f":"-'PTRM expenditure'!M344","v":0},{"$f":"-'PTRM expenditure'!N344","v":0},{"$f":"-IF($D971=\"Land\",0,IF(O917<0,O917,IF(O899<1,O917,(O917/O899)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":972},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I345","v":0},{"$f":"-'PTRM expenditure'!J345","v":0},{"$f":"-'PTRM expenditure'!K345","v":0},{"$f":"-'PTRM expenditure'!L345","v":0},{"$f":"-'PTRM expenditure'!M345","v":0},{"$f":"-'PTRM expenditure'!N345","v":0},{"$f":"-IF($D972=\"Land\",0,IF(O918<0,O918,IF(O900<1,O918,(O918/O900)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":973},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I346","v":-0.14246295203947665},{"$f":"-'PTRM expenditure'!J346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!K346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!L346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!M346","v":-0.14160048579867301},{"$f":"-'PTRM expenditure'!N346","v":-0.14160048579867304},{"$f":"-IF($D973=\"Land\",0,IF(O919<0,O919,IF(O901<1,O919,(O919/O901)*O$15)))*O$6","v":-0.14257950153147717},-0.14257950153147714,-0.14257950153147714,-0.14257950153147714,-0.14257950153147714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I347","v":0},{"$f":"-'PTRM expenditure'!J347","v":0},{"$f":"-'PTRM expenditure'!K347","v":0},{"$f":"-'PTRM expenditure'!L347","v":0},{"$f":"-'PTRM expenditure'!M347","v":0},{"$f":"-'PTRM expenditure'!N347","v":0},{"$f":"-IF($D974=\"Land\",0,IF(O920<0,O920,IF(O902<1,O920,(O920/O902)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":975},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I348","v":-6.0463917656171165E-3},{"$f":"-'PTRM expenditure'!J348","v":-6.0076413910946569E-3},{"$f":"-'PTRM expenditure'!K348","v":-6.0076413910946569E-3},{"$f":"-'PTRM expenditure'!L348","v":-6.0076413910946569E-3},{"$f":"-'PTRM expenditure'!M348","v":-6.0076413910946577E-3},{"$f":"-'PTRM expenditure'!N348","v":-6.0076413910946577E-3},{"$f":"-IF($D975=\"Land\",0,IF(O921<0,O921,IF(O903<1,O921,(O921/O903)*O$15)))*O$6","v":-6.0577889345943105E-3},-6.0577889345943105E-3,-6.0577889345943105E-3,-6.0577889345943105E-3,-6.0577889345943096E-3,0,0,0,0,0,{"$f":"-IF($D975=\"Land\",0,IF(Y921<0,Y921,IF(Y903<1,Y921,(Y921/Y903)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":976},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I349","v":0},{"$f":"-'PTRM expenditure'!J349","v":-1.1740224099279653E-5},{"$f":"-'PTRM expenditure'!K349","v":-1.1740224099279651E-5},{"$f":"-'PTRM expenditure'!L349","v":-1.1740224099279651E-5},{"$f":"-'PTRM expenditure'!M349","v":-1.1740224099279651E-5},{"$f":"-'PTRM expenditure'!N349","v":-1.1740224099279651E-5},{"$f":"-IF($D976=\"Land\",0,IF(O922<0,O922,IF(O904<1,O922,(O922/O904)*O$15)))*O$6","v":5.8701120496398266E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":977},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I350","v":-2.2774917700879357E-3},{"$f":"-'PTRM expenditure'!J350","v":-2.2628956832838058E-3},{"$f":"-'PTRM expenditure'!K350","v":-2.2628956832838058E-3},{"$f":"-'PTRM expenditure'!L350","v":-2.2628956832838058E-3},{"$f":"-'PTRM expenditure'!M350","v":-2.2628956832838054E-3},{"$f":"-'PTRM expenditure'!N350","v":-2.2628956832838054E-3},{"$f":"-IF($D977=\"Land\",0,IF(O923<0,O923,IF(O905<1,O923,(O923/O905)*O$15)))*O$6","v":-2.2817847367950345E-3},-2.2817847367950345E-3,-2.2817847367950345E-3,-2.2817847367950341E-3,-2.2817847367950341E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":978},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I351","v":-0.70139731038423925},{"$f":"-'PTRM expenditure'!J351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!K351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!L351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!M351","v":-0.69690216525967241},{"$f":"-'PTRM expenditure'!N351","v":-0.69690216525967241},{"$f":"-IF($D978=\"Land\",0,IF(O924<0,O924,IF(O906<1,O924,(O924/O906)*O$15)))*O$6","v":-0.71263517319565839},-0.71263517319565839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I352","v":0},{"$f":"-'PTRM expenditure'!J352","v":-2.2878219812362557E-2},{"$f":"-'PTRM expenditure'!K352","v":0},{"$f":"-'PTRM expenditure'!L352","v":0},{"$f":"-'PTRM expenditure'!M352","v":0},{"$f":"-'PTRM expenditure'!N352","v":0},{"$f":"-IF($D979=\"Land\",0,IF(O925<0,O925,IF(O907<1,O925,(O925/O907)*O$15)))*O$6","v":2.2878219812362557E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":980},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I353","v":0},{"$f":"-'PTRM expenditure'!J353","v":0},{"$f":"-'PTRM expenditure'!K353","v":0},{"$f":"-'PTRM expenditure'!L353","v":0},{"$f":"-'PTRM expenditure'!M353","v":0},{"$f":"-'PTRM expenditure'!N353","v":0},{"$f":"-IF($D980=\"Land\",0,IF(O926<0,O926,IF(O908<1,O926,(O926/O908)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D980=\"Land\",0,IF(AI926<0,AI926,IF(AI908<1,AI926,(AI926/AI908)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":981},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I354","v":0},{"$f":"-'PTRM expenditure'!J354","v":0},{"$f":"-'PTRM expenditure'!K354","v":0},{"$f":"-'PTRM expenditure'!L354","v":0},{"$f":"-'PTRM expenditure'!M354","v":0},{"$f":"-'PTRM expenditure'!N354","v":0},{"$f":"-IF($D981=\"Land\",0,IF(O927<0,O927,IF(O909<1,O927,(O927/O909)*O$15)))*O$6","v":-1.6653345369377348E-16},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":982},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I355","v":0},{"$f":"-'PTRM expenditure'!J355","v":0},{"$f":"-'PTRM expenditure'!K355","v":0},{"$f":"-'PTRM expenditure'!L355","v":0},{"$f":"-'PTRM expenditure'!M355","v":0},{"$f":"-'PTRM expenditure'!N355","v":0},{"$f":"-IF($D982=\"Land\",0,IF(O928<0,O928,IF(O910<1,O928,(O928/O910)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I356","v":0},{"$f":"-'PTRM expenditure'!J356","v":0},{"$f":"-'PTRM expenditure'!K356","v":0},{"$f":"-'PTRM expenditure'!L356","v":0},{"$f":"-'PTRM expenditure'!M356","v":0},{"$f":"-'PTRM expenditure'!N356","v":0},{"$f":"-IF($D983=\"Land\",0,IF(O929<0,O929,IF(O911<1,O929,(O929/O911)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I357","v":0},{"$f":"-'PTRM expenditure'!J357","v":0},{"$f":"-'PTRM expenditure'!K357","v":0},{"$f":"-'PTRM expenditure'!L357","v":0},{"$f":"-'PTRM expenditure'!M357","v":0},{"$f":"-'PTRM expenditure'!N357","v":0},{"$f":"-IF($D984=\"Land\",0,IF(O930<0,O930,IF(O912<1,O930,(O930/O912)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I358","v":0},{"$f":"-'PTRM expenditure'!J358","v":0},{"$f":"-'PTRM expenditure'!K358","v":0},{"$f":"-'PTRM expenditure'!L358","v":0},{"$f":"-'PTRM expenditure'!M358","v":0},{"$f":"-'PTRM expenditure'!N358","v":0},{"$f":"-IF($D985=\"Land\",0,IF(O931<0,O931,IF(O913<1,O931,(O931/O913)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D985=\"Land\",0,IF(AS931<0,AS931,IF(AS913<1,AS931,(AS931/AS913)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Total",null,null,null,null,{"$f":"SUM(I970:I985)","v":-0.8918540571512531},{"$f":"SUM(J970:J985)","v":-0.90907882113505678},-0.88620060132269418,-0.88620060132269418,-0.88620060132269418,-0.88620060132269418,{"$f":"SUM(O970:O985)","v":-0.88030954025626662},-0.90324646118912555,-0.19061128799346713,-0.19061128799346713,-0.19061128799346713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":988},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$897:$BL$913,$F988)","v":52},{"$f":"HLOOKUP($I$5,$O$915:$BL$931,$F988)","v":2.0639950651112344},null,null,null,null,null,null,{"$f":"IF($D988=\"land\",0,IF(AND(O916>0,O898>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G988))*$H988),O916)*$J$1,0))","v":0},{"$f":"IF($D988=\"land\",0,IF(AND(P916>0,P898>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G988))*$H988),P916)*$J$1,0))","v":0},0,0,0,-6.3482983367475002E-2,-6.22133237001255E-2,-6.0969057226122989E-2,-5.9749676081600527E-2,-5.8554682559968506E-2,-5.7383588908769143E-2,-5.6235917130593747E-2,-5.5111198787981881E-2,-5.4008974812222242E-2,-5.29287953159778E-2,-5.1870219409658233E-2,-5.0832815021465069E-2,-4.9816158721035765E-2,-4.8819835546615051E-2,-4.7843438835682747E-2,-4.6886570058969089E-2,-4.5948838657789703E-2,-4.5029861884633912E-2,-4.4129264646941231E-2,-4.3246679354002414E-2,-4.2381745766922357E-2,-4.1534110851583914E-2,-4.070342863455223E-2,-3.9889360061861182E-2,-3.9091572860623959E-2,-3.8309741403411479E-2,-3.7543546575343249E-2,-3.6792675643836377E-2,-3.6056822130959648E-2,-3.5335685688340453E-2,-3.4628971974573652E-2,-3.3936392535082169E-2,-3.3257664684380531E-2,-3.259251139069292E-2,-3.194066116287906E-2,-3.1301847939621479E-2,-3.0675810980829044E-2,-3.0062294761212464E-2,-2.9461048865988215E-2,-2.8871827888668447E-2,-2.8294391330895077E-2,-2.7728503504277174E-2,-2.7173933434191631E-2,-2.6630454765507797E-2,-2.6097845670197638E-2]
[{"$f":"ROW()","v":989},null,null,"High Pressure Mains - PE",null,3,32,0,null,null,null,null,null,null,{"$f":"IF($D989=\"land\",0,IF(AND(O917>0,O899>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G989))*$H989),O917)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"Medium Pressure Mains",null,4,32,0,null,null,null,null,null,null,{"$f":"IF($D990=\"land\",0,IF(AND(O918>0,O900>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G990))*$H990),O918)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"Medium / Low Pressure Mains",null,5,32,{"$f":"HLOOKUP($I$5,$O$915:$BL$931,$F991)","v":4.5625440490072684},null,null,null,null,null,null,{"$f":"IF($D991=\"land\",0,IF(AND(O919>0,O901>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G991))*$H991),O919)*$J$1,0))","v":0},0,0,0,0,-0.19165647913482756,-0.18782334955213101,-0.18406688256108836,-0.18038554490986661,-0.17677783401166924,-0.17324227733143588,-0.16977743178480714,-0.16638188314911104,-0.16305424548612879,-0.15979316057640625,-0.15659729736487807,-0.15346535141758053,-0.15039604438922891,-0.14738812350144428,-0.14444036103141542,-0.1415515538107871,-0.13872052273457136,-0.13594611227987993,-0.13322719003428232,-0.13056264623359667,-0.12795139330892474,-0.12539236544274623,-0.12288451813389131,-0.12042682777121348,-0.11801829121578922,-0.11565792539147342,-0.11334476688364395,-0.11107787154597105,-0.10885631411505164,-0.1066791878327506,-0.1045456040760956,-0.10245469199457367,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Low Pressure Mains",null,6,32,0,null,null,null,null,null,null,{"$f":"IF($D992=\"land\",0,IF(AND(O920>0,O902>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G992))*$H992),O920)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Regulators",null,7,12,7.2693467215131716E-2,null,null,null,null,null,null,{"$f":"IF($D993=\"land\",0,IF(AND(O921>0,O903>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G993))*$H993),O921)*$J$1,0))","v":0},0,0,0,0,-6.7532851112487779E-3,-6.6182194090238008E-3,-6.4858550208433258E-3,-6.3561379204264586E-3,-6.2290151620179295E-3,-6.1044348587775705E-3,-5.9823461616020186E-3,-5.8626992383699781E-3,-5.7454452536025791E-3,-5.6305363485305276E-3,-5.5179256215599163E-3,-5.4075671091287176E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Secondary Gate Stations",null,8,12,0,null,null,null,null,null,null,{"$f":"IF($D994=\"land\",0,IF(AND(O922>0,O904>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G994))*$H994),O922)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"Buildings",null,9,12,2.7381416841540412E-2,null,null,null,null,null,null,{"$f":"IF($D995=\"land\",0,IF(AND(O923>0,O905>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G995))*$H995),O923)*$J$1,0))","v":0},0,0,0,0,-2.5437569807150425E-3,-2.4928818411007417E-3,-2.443024204278727E-3,-2.394163720193152E-3,-2.3462804457892892E-3,-2.2993548368735032E-3,-2.2533677401360328E-3,-2.2083003853333124E-3,-2.1641343776266459E-3,-2.1208516900741133E-3,-2.078434656272631E-3,-2.036865963147178E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Meter and Services Pipes",null,10,0,0,null,null,null,null,null,null,{"$f":"IF($D996=\"land\",0,IF(AND(O924>0,O906>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G996))*$H996),O924)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D997=\"land\",0,IF(AND(O925>0,O907>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G997))*$H997),O925)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D998=\"land\",0,IF(AND(O926>0,O908>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G998))*$H998),O926)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D999=\"land\",0,IF(AND(O927>0,O909>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G999))*$H999),O927)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D1000=\"land\",0,IF(AND(O928>0,O910>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1000))*$H1000),O928)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,null,"Land",null,16,0,0.33144195767140466,null,null,null,null,null,null,{"$f":"IF($D1002=\"land\",0,IF(AND(O930>0,O912>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1002))*$H1002),O930)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,null,"Total",null,null,null,{"$f":"SUM(H988:H1003)","v":7.0580559558465783},null,null,null,null,null,null,{"$f":"SUM(O988:O1003)","v":0},{"$f":"SUM(P988:P1003)","v":0},0,0,0,-0.26443650459426638,-0.25914777450238108,-0.25396481901233336,-0.24888552263208677,-0.24390781217944499,-0.23902965593585609,-0.23424906281713895,-0.22956408156079622,-0.22497279992958025,-0.22047334393098869,-0.21606387705236885,-0.21174259951132146,-0.20021220311026466,-0.19620795904805932,-0.19228379986709815,-0.1884381238697562,-0.18466936139236106,-0.18097597416451383,-0.17735645468122355,-0.1738093255875991,-0.1703331390758471,-0.16692647629433016,-0.16358794676844354,-0.16031618783307466,-0.15710986407641317,-0.15396766679488488,-0.15088831345898721,-0.14787054718980744,-0.14491313624601129,-0.14201487352109105,-0.13917457605066924,-0.13639108452965584,-3.3257664684380531E-2,-3.259251139069292E-2,-3.194066116287906E-2,-3.1301847939621479E-2,-3.0675810980829044E-2,-3.0062294761212464E-2,-2.9461048865988215E-2,-2.8871827888668447E-2,-2.8294391330895077E-2,-2.7728503504277174E-2,-2.7173933434191631E-2,-2.6630454765507797E-2,-2.6097845670197638E-2]
[{"$f":"ROW()","v":1007},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1011},null,null,"Regulators"]
[{"$f":"ROW()","v":1014},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1017},null,null,"Information Technology"]
[{"$f":"ROW()","v":1018},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1021},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1025},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I920+I938+I956+I974+I992+I1010","v":0},{"$f":"J920+J938+J956+J974+J992+J1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT920+AT938+AT956+AT974+AT992 + AT1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Buildings",null,null,null,null,5.0104818941934616E-2,4.7841923258650811E-2,4.5579027575367005E-2,4.33161318920832E-2,4.1053236208799394E-2,3.8790340525515589E-2,3.6508555788720552E-2,3.4226771051925516E-2,3.1944986315130479E-2,2.9663201578335446E-2,2.7381416841540412E-2,2.4837659860825371E-2,2.2344778019724627E-2,1.9901753815445899E-2,1.7507590095252747E-2,1.5161309649463457E-2,1.2861954812589954E-2,1.0608587072453921E-2,8.4002866871206085E-3,6.2361523094939626E-3,4.1153006194198493E-3,2.0368659631472183E-3,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17,4.0332320816460765E-17]
[{"$f":"ROW()","v":1035},null,null,"Information Technology",null,null,null,null,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK927+AK945+AK963+AK981+AK999 + AK1017","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1038},null,null,"Land",null,null,null,null,{"$f":"I930+I948+I966+I984+I1002 + I1020","v":0.33144195767140466},0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466]
[{"$f":"\"2002 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2002 Capex Account [m$31/12/2023]"}]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":1045},null,null,"Medium Pressure Mains",null,null,null,null,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},null,null,"Secondary Gate Stations",null,null,null,null,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1052},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S1055-S$15)*(S1055>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI1055-AI$15)*(AI1055>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1059}]
[{"$f":"ROW()","v":1062},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1063},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Meter and Services Pipes",null,null,null,null,11.989334223997307,10.657185976886494,9.3335752585194385,8.0099645401523833,6.6863538217853282,5.3627431034182731,4.039132385051218,2.6927549233674783,1.3463774616837392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD1184","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1083},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1086},null,null,"Buildings"]
[{"$f":"ROW()","v":1087},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1090},null,null,"Information Technology"]
[{"$f":"ROW()","v":1093},null,null,"Land"]
[{"$f":"ROW()","v":1097},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1100},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1103},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1107},null,null,"Vehicle"]
[{"$f":"ROW()","v":1110},null,null,"FRC"]
[{"$f":"ROW()","v":1111},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1117},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I381","v":0},{"$f":"-'PTRM expenditure'!J381","v":0},{"$f":"-'PTRM expenditure'!K381","v":0},{"$f":"-'PTRM expenditure'!L381","v":0},{"$f":"-'PTRM expenditure'!M381","v":0},{"$f":"-'PTRM expenditure'!N381","v":0},{"$f":"-IF($D1117=\"Land\",0,IF(O1063<0,O1063,IF(O1045<1,O1063,(O1063/O1045)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I385","v":0},{"$f":"-'PTRM expenditure'!J385","v":-4.3060199228313237E-12},{"$f":"-'PTRM expenditure'!K385","v":-4.3060199228313237E-12},{"$f":"-'PTRM expenditure'!L385","v":-4.3060199228313237E-12},{"$f":"-'PTRM expenditure'!M385","v":-4.3060199228313229E-12},{"$f":"-'PTRM expenditure'!N385","v":-4.3060199228313229E-12},{"$f":"-IF($D1121=\"Land\",0,IF(O1067<0,O1067,IF(O1049<1,O1067,(O1067/O1049)*O$15)))*O$6","v":2.1530099614156616E-11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I388","v":0},{"$f":"-'PTRM expenditure'!J388","v":-8.0456373123338008E-3},{"$f":"-'PTRM expenditure'!K388","v":0},{"$f":"-'PTRM expenditure'!L388","v":0},{"$f":"-'PTRM expenditure'!M388","v":0},{"$f":"-'PTRM expenditure'!N388","v":0},{"$f":"-IF($D1124=\"Land\",0,IF(O1070<0,O1070,IF(O1052<1,O1070,(O1070/O1052)*O$15)))*O$6","v":8.0456373123338008E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I392","v":0},{"$f":"-'PTRM expenditure'!J392","v":0},{"$f":"-'PTRM expenditure'!K392","v":0},{"$f":"-'PTRM expenditure'!L392","v":0},{"$f":"-'PTRM expenditure'!M392","v":0},{"$f":"-'PTRM expenditure'!N392","v":0},{"$f":"-IF($D1128=\"Land\",0,IF(O1074<0,O1074,IF(O1056<1,O1074,(O1074/O1056)*O$15)))*O$6","v":-2.2204460492503131E-16},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,null,"Total",null,null,null,null,{"$f":"SUM(I1115:I1130)","v":-1.4575712479069116},{"$f":"SUM(J1115:J1130)","v":-1.4563514863458402},-1.4483058490335063,-1.4483058490335066,-1.4483058490335063,-1.4483058490335061,{"$f":"SUM(O1115:O1130)","v":-1.463665728576327},-1.471901231324146,-1.471901231324146,-0.12552376964040693,-0.12552376964040693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,null,"High Pressure Mains - PE",null,3,33,0,null,null,null,null,null,null,{"$f":"IF($D1134=\"land\",0,IF(AND(O1062>0,O1044>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1134))*$H1134),O1062)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1135},null,null,"Medium Pressure Mains",null,4,33,0,null,null,null,null,null,null,{"$f":"IF($D1135=\"land\",0,IF(AND(O1063>0,O1045>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1135))*$H1135),O1063)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1138},null,null,"Regulators",null,7,13,0,null,null,null,null,null,null,{"$f":"IF($D1138=\"land\",0,IF(AND(O1066>0,O1048>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1138))*$H1138),O1066)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"Meter and Services Pipes",null,10,0,0,null,null,null,null,null,null,{"$f":"IF($D1141=\"land\",0,IF(AND(O1069>0,O1051>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1141))*$H1141),O1069)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1145},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D1145=\"land\",0,IF(AND(O1073>0,O1055>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1145))*$H1145),O1073)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1148},null,null,"Equity Raising Cost",null,17,{"$f":"HLOOKUP($I$5,$O$897:$BL$913,$F1148)","v":37.842774465500938},0,null,null,null,null,null,null,{"$f":"IF($D1148=\"land\",0,IF(AND(O1076>0,O1058>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1148))*$H1148),O1076)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1155},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1158},null,null,"Buildings"]
[{"$f":"ROW()","v":1159},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1162},null,null,"Information Technology"]
[{"$f":"ROW()","v":1165},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1171},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1175},null,null,"Secondary Gate Stations",null,null,null,null,0,-4.3060199228313237E-12,-8.6120398456626474E-12,-1.291805976849397E-11,-1.7224079691325292E-11,-2.1530099614156616E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1178},null,null,"Equipment & Vehicles",null,null,null,null,0,-8.0456373123338008E-3,-8.0456373123338008E-3,-8.0456373123338008E-3,-8.0456373123338008E-3,-8.0456373123338008E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1181},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1073+I1091+I1109+I1127+I1145 + I1163","v":0},{"$f":"J1073+J1091+J1109+J1127+J1145 + J1163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1182},null,null,"FRC",null,null,null,null,{"$f":"I1074+I1092+I1110+I1128+I1146 + I1164","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},null,null,"Total",null,null,null,null,{"$f":"SUM(I1169:I1184)","v":16.050375011118724},{"$f":"SUM(J1169:J1184)","v":14.594023524772886},13.14571767573938,11.697411826705874,10.249105977672366,8.8008001286388602,{"$f":"SUM(O1169:O1184)","v":7.337134400062534},5.8652331687383885,4.3933319374142421,4.2678081677738353,4.1422843981334285,3.9720282934369995,3.8051773108344991,3.6416633478840486,3.4814196641926074,3.3243808541749948,3.1704828203577344,3.0196627472168194,2.8718590755387225,2.7270114772941878,2.5850608310145438,2.4459491976604926,2.3096197969735224,2.1760169843002917,2.0450862278805255,1.9167740865891547,1.7910281881236114,1.6677972076273788,1.5470308467410709,1.4286798130724891,1.312695800077279,1.1990314673419733,1.0876404212613735,0.97847719610238582,0.87149723544657787,0.76665687400388605,0.66391331979004808,0.56322463666048694,0.46454972719351695,0.3678483159158864,0.27308093286380847,0.18020889747277208,8.9194302789556423E-2,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15,5.0792703376600912E-15]
[{"$f":"ROW()","v":1189},null,null,"High Pressure Mains - PE",null,null,null,null,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,null,"Low Pressure Mains",null,null,null,null,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,{"$f":"(AR1192-AR$15)*(AR1192>AS$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"(BH1192-BH$15)*(BH1192>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Buildings",null,null,null,null,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":1206},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE1314","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1209},null,null,"Medium / Low Pressure Mains",null,null,null,null,8.8442550006191016,8.6477160006053442,8.4524113401516949,8.2571066796980457,8.0618020192443964,7.8664973587907472,7.6711926983370979,7.4744954496617879,7.2777982009864779,7.0811009523111679,6.8844037036358579,6.6877064549605478,6.4128284550608248,6.1434480151590956,5.8794551840554012,5.6207422095737805,5.3672034945817924,5.1187355538896444,4.8752369720113391,4.6366083617706,4.402752323734676,4.1735734064594698,3.9489780675297679,3.7288746353786602,3.5131732718705746,3.3017859356326507,3.0946263461194854,2.8916099483965834,2.6926538786281395,2.4976769302550643,2.3065995208494505,2.1193436596319493,1.9358329156387979,1.7559923865255096,1.5797486679944872,1.4070298238340853,1.2377653565568913,1.0718861786252412,0.90932458425222407,0.75001422176666732,0.59389006653082177,0.44088839439969307,0.29094675571118694,0.14400394979645095,9.7144514654701197E-15,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1213},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"FRC",null,null,null,null,8.8817841970012523E-16,8.8817841970012523E-16,2.3800047799838766E-16,2.3800047799838766E-16,2.3800047799838766E-16,2.3800047799838766E-16,2.3800047799838766E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1226},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1227},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1230},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1233},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1237},null,null,"FRC"]
[{"$f":"ROW()","v":1240},null,null,"Total"]
[{"$f":"ROW()","v":1243},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1247},null,null,"Regulators"]
[{"$f":"ROW()","v":1250},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1251},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1254},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1257},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1261},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I416","v":0},{"$f":"-'PTRM expenditure'!J416","v":0},{"$f":"-'PTRM expenditure'!K416","v":0},{"$f":"-'PTRM expenditure'!L416","v":0},{"$f":"-'PTRM expenditure'!M416","v":0},{"$f":"-'PTRM expenditure'!N416","v":0},{"$f":"-IF($D1261=\"Land\",0,IF(O1207<0,O1207,IF(O1189<1,O1207,(O1207/O1189)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I419","v":0},{"$f":"-'PTRM expenditure'!J419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!K419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!L419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!M419","v":-2.5248001205656102E-5},{"$f":"-'PTRM expenditure'!N419","v":-2.5248001205656102E-5},{"$f":"-IF($D1264=\"Land\",0,IF(O1210<0,O1210,IF(O1192<1,O1210,(O1210/O1192)*O$15)))*O$6","v":1.2624000602828051E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I422","v":0},{"$f":"-'PTRM expenditure'!J422","v":0},{"$f":"-'PTRM expenditure'!K422","v":0},{"$f":"-'PTRM expenditure'!L422","v":0},{"$f":"-'PTRM expenditure'!M422","v":0},{"$f":"-'PTRM expenditure'!N422","v":0},{"$f":"-IF($D1267=\"Land\",0,IF(O1213<0,O1213,IF(O1195<1,O1213,(O1213/O1195)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1271},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I426","v":0},{"$f":"-'PTRM expenditure'!J426","v":-3.2508897085086877E-17},{"$f":"-'PTRM expenditure'!K426","v":0},{"$f":"-'PTRM expenditure'!L426","v":0},{"$f":"-'PTRM expenditure'!M426","v":0},{"$f":"-'PTRM expenditure'!N426","v":0},{"$f":"-IF($D1271=\"Land\",0,IF(O1217<0,O1217,IF(O1199<1,O1217,(O1217/O1199)*O$15)))*O$6","v":3.2508897085086877E-17},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1274},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I429","v":0},{"$f":"-'PTRM expenditure'!J429","v":0},{"$f":"-'PTRM expenditure'!K429","v":0},{"$f":"-'PTRM expenditure'!L429","v":0},{"$f":"-'PTRM expenditure'!M429","v":0},{"$f":"-'PTRM expenditure'!N429","v":0},{"$f":"-IF($D1274=\"Land\",0,IF(O1220<0,O1220,IF(O1202<1,O1220,(O1220/O1202)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I430","v":0},{"$f":"-'PTRM expenditure'!J430","v":0},{"$f":"-'PTRM expenditure'!K430","v":0},{"$f":"-'PTRM expenditure'!L430","v":0},{"$f":"-'PTRM expenditure'!M430","v":0},{"$f":"-'PTRM expenditure'!N430","v":0},{"$f":"-IF($D1275=\"Land\",0,IF(O1221<0,O1221,IF(O1203<1,O1221,(O1221/O1203)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D1275=\"Land\",0,IF(AS1221<0,AS1221,IF(AS1203<1,AS1221,(AS1221/AS1203)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$1187:$BL$1203,$F1278)","v":54},{"$f":"HLOOKUP($I$5,$O$1205:$BL$1221,$F1278)","v":0},null,null,null,null,null,null,{"$f":"IF($D1278=\"land\",0,IF(AND(O1206>0,O1188>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1278))*$H1278),O1206)*$J$1,0))","v":0},{"$f":"IF($D1278=\"land\",0,IF(AND(P1206>0,P1188>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G1278))*$H1278),P1206)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1281},null,null,"Medium / Low Pressure Mains",null,5,33,6.6877064549605478,null,null,null,null,null,null,{"$f":"IF($D1281=\"land\",0,IF(AND(O1209>0,O1191>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1281))*$H1281),O1209)*$J$1,0))","v":0},0,0,0,0,-0.27487799989972339,-0.26938043990172894,-0.26399283110369437,-0.25871297448162045,-0.25353871499198799,-0.24846794069214825,-0.24349858187830528,-0.2386286102407392,-0.23385603803592439,-0.2291789172752059,-0.22459533892970177,-0.22010343215110773,-0.21570136350808555,-0.21138733623792383,-0.20715958951316538,-0.20301639772290206,-0.19895606976844399,-0.19497694837307514,-0.1910774094056136,-0.18725586121750132,-0.18351074399315132,-0.17984052911328827,-0.1762437185310225,-0.17271884416040204,-0.16926446727719399,-0.16587917793165011,-0.16256159437301709,-0.15931036248555674,-0.15612415523584561,-0.1530016721311287,-0.14994163868850613,-0.14694280591473599,-0.14400394979644124,-9.7144514654701197E-15,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,null,"Buildings",null,9,13,0,null,null,null,null,null,null,{"$f":"IF($D1285=\"land\",0,IF(AND(O1213>0,O1195>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1285))*$H1285),O1213)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1288},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D1288=\"land\",0,IF(AND(O1216>0,O1198>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1288))*$H1288),O1216)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D1292=\"land\",0,IF(AND(O1220>0,O1202>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1292))*$H1292),O1220)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":1298},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1299},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1302},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1305},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1309},null,null,"FRC"]
[{"$f":"ROW()","v":1312},null,null,"Total"]
[{"$f":"ROW()","v":1316},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,null,"Regulators",null,null,null,null,0,{"$f":"J1211+J1229+J1247+J1265+J1283 + J1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1322},null,null,"Meter and Services Pipes",null,null,null,null,10.997201744354575,9.7831214769333954,8.5690412095122159,7.3549609420910365,6.140880674669857,4.9268004072486775,3.6951003054365081,2.4634002036243388,1.2317001018121694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1323},null,null,"Equipment & Vehicles",null,null,null,null,0,-3.6995667007971513E-3,-3.6995667007971513E-3,-3.6995667007971513E-3,-3.6995667007971513E-3,-3.6995667007971513E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1326},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1218+I1236+I1254+I1272+I1290 + I1308","v":0},{"$f":"J1218+J1236+J1254+J1272+J1290 + J1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,null,"Total",null,null,null,null,{"$f":"SUM(I1314:I1329)","v":19.644917744959919},{"$f":"SUM(J1314:J1329)","v":18.231808002380404},16.822397826501685,15.412987650622966,14.003577474744247,12.59416729886553,{"$f":"SUM(O1314:O1329)","v":11.169595755098296},9.7411984046108167,8.3128010541233373,6.8844037036358579,6.6877064549605478,6.4128284550608248,6.1434480151590956,5.8794551840554012,5.6207422095737805,5.3672034945817924,5.1187355538896444,4.8752369720113391,4.6366083617706,4.402752323734676,4.1735734064594698,3.9489780675297679,3.7288746353786602,3.5131732718705746,3.3017859356326507,3.0946263461194854,2.8916099483965834,2.6926538786281395,2.4976769302550643,2.3065995208494505,2.1193436596319493,1.9358329156387979,1.7559923865255096,1.5797486679944872,1.4070298238340853,1.2377653565568913,1.0718861786252412,0.90932458425222407,0.75001422176666732,0.59389006653082177,0.44088839439969307,0.29094675571118694,0.14400394979645095,9.7144514654701197E-15,0,0,0,0,0,0,0,0,0,0,0,0]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":1335},null,null,"Medium Pressure Mains",null,null,null,null,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,null,"Secondary Gate Stations",null,null,null,null,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S1345-S$15)*(S1345>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI1345-AI$15)*(AI1345>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,null,"FRC",null,null,null,null,0,{"$f":"(I1346-I$15)*(I1346>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349}]
[{"$f":"ROW()","v":1353},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1356},null,null,"Regulators",null,null,null,null,3.3363012545726462E-3,3.2079819755506216E-3,3.0804850746200779E-3,2.9529881736895343E-3,2.8254912727589906E-3,2.6979943718284469E-3,2.5704974708979033E-3,2.4419725973530079E-3,2.313447723808113E-3,2.1849228502632176E-3,2.0563979767183223E-3,1.9278731031734271E-3,1.7803868555507124E-3,1.635850332880452E-3,1.4942045406635969E-3,1.3553916642910788E-3,1.219355045446011E-3,1.0860391589778446E-3,9.5538959023904152E-4,8.273530128750145E-4,7.0187716705826799E-4,5.7891083815785646E-4,4.5840383583545312E-4,3.4030697355949785E-4,2.2457204852906171E-4,1.1115182199923431E-4,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18,3.4558944247975454E-18]
[{"$f":"ROW()","v":1359},null,null,"Meter and Services Pipes",null,null,null,null,11.663212945558998,10.602920859599088,9.5494240189733954,8.4959271783477028,7.4424303377220093,6.3889334970963159,5.3354366564706233,4.2683493251764988,3.2012619938823743,2.1341746625882498,1.0670873312941249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1366},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD1474","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1370},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1373},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1377},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1380},null,null,"Information Technology"]
[{"$f":"ROW()","v":1383},null,null,"Land"]
[{"$f":"ROW()","v":1387},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1390},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1391},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1394},null,null,"Buildings"]
[{"$f":"ROW()","v":1397},null,null,"Vehicle"]
[{"$f":"ROW()","v":1401},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1407},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I453","v":0},{"$f":"-'PTRM expenditure'!J453","v":0},{"$f":"-'PTRM expenditure'!K453","v":0},{"$f":"-'PTRM expenditure'!L453","v":0},{"$f":"-'PTRM expenditure'!M453","v":0},{"$f":"-'PTRM expenditure'!N453","v":0},{"$f":"-IF($D1407=\"Land\",0,IF(O1353<0,O1353,IF(O1335<1,O1353,(O1353/O1335)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1411},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I457","v":0},{"$f":"-'PTRM expenditure'!J457","v":-1.2568830679764112E-12},{"$f":"-'PTRM expenditure'!K457","v":-1.2568830679764112E-12},{"$f":"-'PTRM expenditure'!L457","v":-1.2568830679764112E-12},{"$f":"-'PTRM expenditure'!M457","v":-1.2568830679764114E-12},{"$f":"-'PTRM expenditure'!N457","v":-1.2568830679764112E-12},{"$f":"-IF($D1411=\"Land\",0,IF(O1357<0,O1357,IF(O1339<1,O1357,(O1357/O1339)*O$15)))*O$6","v":6.2844153398820561E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I460","v":0},{"$f":"-'PTRM expenditure'!J460","v":-1.8831904356935584E-3},{"$f":"-'PTRM expenditure'!K460","v":0},{"$f":"-'PTRM expenditure'!L460","v":0},{"$f":"-'PTRM expenditure'!M460","v":0},{"$f":"-'PTRM expenditure'!N460","v":0},{"$f":"-IF($D1414=\"Land\",0,IF(O1360<0,O1360,IF(O1342<1,O1360,(O1360/O1342)*O$15)))*O$6","v":1.8831904356935584E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I461","v":0},{"$f":"-'PTRM expenditure'!J461","v":0},{"$f":"-'PTRM expenditure'!K461","v":0},{"$f":"-'PTRM expenditure'!L461","v":0},{"$f":"-'PTRM expenditure'!M461","v":0},{"$f":"-'PTRM expenditure'!N461","v":0},{"$f":"-IF($D1415=\"Land\",0,IF(O1361<0,O1361,IF(O1343<1,O1361,(O1361/O1343)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D1415=\"Land\",0,IF(AI1361<0,AI1361,IF(AI1343<1,AI1361,(AI1361/AI1343)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1418},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I464","v":0},{"$f":"-'PTRM expenditure'!J464","v":0},{"$f":"-'PTRM expenditure'!K464","v":0},{"$f":"-'PTRM expenditure'!L464","v":0},{"$f":"-'PTRM expenditure'!M464","v":0},{"$f":"-'PTRM expenditure'!N464","v":0},{"$f":"-IF($D1418=\"Land\",0,IF(O1364<0,O1364,IF(O1346<1,O1364,(O1364/O1346)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1421},null,null,"Total",null,null,null,null,{"$f":"SUM(I1405:I1420)","v":-1.3143621616292194},{"$f":"SUM(J1405:J1420)","v":-1.3078472546525626},-1.3059640642168691,-1.3059640642168691,-1.3059640642168691,-1.3059640642168691,{"$f":"SUM(O1405:O1420)","v":-1.3194126582633317},-1.3213594564646018,-1.3213594564646018,-1.3213594564646021,-1.3213594564646021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,null,"Medium Pressure Mains",null,4,35,0,null,null,null,null,null,null,{"$f":"IF($D1425=\"land\",0,IF(AND(O1353>0,O1335>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1425))*$H1425),O1353)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,null,"Regulators",null,7,15,1.9278731031734271E-3,null,null,null,null,null,null,{"$f":"IF($D1428=\"land\",0,IF(AND(O1356>0,O1338>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1428))*$H1428),O1356)*$J$1,0))","v":0},0,0,0,0,-1.4748624762271476E-4,-1.4453652267026047E-4,-1.4164579221685527E-4,-1.3881287637251816E-4,-1.3603661884506777E-4,-1.3331588646816643E-4,-1.3064956873880308E-4,-1.2803657736402702E-4,-1.254758458167465E-4,-1.2296632890041156E-4,-1.2050700232240333E-4,-1.1809686227595524E-4,-1.1573492503043615E-4,-1.134202265298274E-4,-1.1115182199923086E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D1432=\"land\",0,IF(AND(O1360>0,O1342>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1432))*$H1432),O1360)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1435},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D1435=\"land\",0,IF(AND(O1363>0,O1345>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1435))*$H1435),O1363)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,"Equity Raising Cost",null,17,40.842774465500938,0,null,null,null,null,null,null,{"$f":"IF($D1438=\"land\",0,IF(AND(O1366>0,O1348>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1438))*$H1438),O1366)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1423:O1438)","v":0},{"$f":"SUM(P1423:P1438)","v":0},0,0,0,-0.3510877378972066,-0.34406598313926245,-0.33718466347647719,-0.33044097020694763,-0.32383215080280869,-0.31735550778675242,-0.3110083976310174,-0.30478822967839708,-0.29869246508482911,-0.29271861578313252,-0.28686424346746991,-0.28112695859812042,-0.27550441942615805,-0.26999433103763487,-0.26459444441688212,-0.25919362674298529,-0.25400975420812555,-0.24892955912396303,-0.24395096794148374,-0.2390719485826541,-0.23429050961100101,-0.22960469941878098,-0.22501260543040535,-0.22051235332179722,-0.21610210625536128,-0.21178006413025405,-0.20754446284764894,-0.20339357359069596,-0.19932570211888204,-0.19533918807650441,-0.1914324043149743,-0.18760375622867481,-0.1838516811041013,-0.18017464748201931,-0.1765711545323789,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1445},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1449},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1452},null,null,"Information Technology"]
[{"$f":"ROW()","v":1456},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1459},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1351+I1369+I1387+I1405+I1423 + I1441","v":0},{"$f":"J1351+J1369+J1387+J1405+J1423 + J1441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1462},null,null,"Medium / Low Pressure Mains",null,null,null,null,11.427379037562938,11.175052032425809,10.92272502728868,10.67039802215155,10.418071017014421,10.165744011877292,9.9116004115803591,9.657456811283426,9.403313210986493,9.1491696106895599,8.8950260103926269,8.5440857587430425,8.20016431212645,7.8631212944421893,7.5328191371116144,7.2091230229276508,6.8919008310273666,6.5810230829650882,6.2763628898640551,5.9777959006250425,5.6852002511708104,5.3984565147056625,5.1174476529698181,4.8420589684686908,4.5721780576575854,4.3076947650627027,4.0485011383197174,3.7944913841115917,3.5455618249876286,3.3016108570461449,3.0625389084634906,2.8282483988524896,2.5986436994337088,2.3736310940033034,2.153118740681506,1.9370166344261448,1.7252365702958907,1.5176921074482417,1.3142985338575457,1.1149728317386636,0.91963364366215916,0.72820123934718484,0.54059748311851008,0.35674580201440875,0.17657115453238945,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14]
[{"$f":"ROW()","v":1463},null,null,"Low Pressure Mains",null,null,null,null,0,-1.2721551858505744E-5,-2.5443103717011488E-5,-3.8164655575517235E-5,-5.0886207434022982E-5,-6.3607759292528729E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1355+AS1373+AS1391+AS1409+AS1427 + AS1445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1466},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1469},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,null,"Land",null,null,null,null,{"$f":"I1365+I1383+I1401+I1419+I1437 + I1455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2005 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2005 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":1480},null,null,"Medium Pressure Mains",null,null,null,null,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1483},null,null,"Regulators",null,null,null,null,27,{"$f":"(I1483-I$15)*(I1483>J$15)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"Meter and Services Pipes",null,null,null,null,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1490},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S1490-S$15)*(S1490>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI1490-AI$15)*(AI1490>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1494}]
[{"$f":"ROW()","v":1497},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1499},null,null,"Medium / Low Pressure Mains",null,null,null,null,9.3904195284095824,9.1906233682306553,8.9921076702406175,8.7935919722505798,8.595076274260542,8.3965605762705042,8.1980448782804665,7.9980925641760647,7.798140250071663,7.5981879359672613,7.3982356218628595,7.1982833077584578,6.9197048956263529,6.6466980517368901,6.3791513447252166,6.1169555718537767,5.8600037144397659,5.6081908941740348,5.361414330313619,5.1195732977304109,4.8825690857988668,4.6503049581059539,4.4226861129668995,4.1996196447306264,3.9810145058590782,3.7667814697649611,3.5568330943927262,3.3510836865279363,3.1494492668204424,2.9518475355070981,2.7581978388200206,2.5684211360666849,2.3824399673684158,2.2001784220441118,2.021562107626294,1.8465181194968328,1.6749750111299606,1.506862764930426,1.3421127636548822,1.1806577624048491,1.0224318611798167,0.8673704779792849,0.71541032244276381,0.56648937001697319,0.42054683663969838,0.27752315392996907,0.13735994487443434,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14,1.0297318553398327E-14]
[{"$f":"ROW()","v":1503},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1517},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1520},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1523},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1527},null,null,"FRC"]
[{"$f":"ROW()","v":1530},null,null,"Total"]
[{"$f":"ROW()","v":1533},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1534},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1537},null,null,"Regulators"]
[{"$f":"ROW()","v":1541},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1544},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1547},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1551},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I488","v":0},{"$f":"-'PTRM expenditure'!J488","v":0},{"$f":"-'PTRM expenditure'!K488","v":0},{"$f":"-'PTRM expenditure'!L488","v":0},{"$f":"-'PTRM expenditure'!M488","v":0},{"$f":"-'PTRM expenditure'!N488","v":0},{"$f":"-IF($D1551=\"Land\",0,IF(O1497<0,O1497,IF(O1479<1,O1497,(O1497/O1479)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I491","v":0},{"$f":"-'PTRM expenditure'!J491","v":0},{"$f":"-'PTRM expenditure'!K491","v":0},{"$f":"-'PTRM expenditure'!L491","v":0},{"$f":"-'PTRM expenditure'!M491","v":0},{"$f":"-'PTRM expenditure'!N491","v":0},{"$f":"-IF($D1554=\"Land\",0,IF(O1500<0,O1500,IF(O1482<1,O1500,(O1500/O1482)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I492","v":-4.1498373152185457E-3},{"$f":"-'PTRM expenditure'!J492","v":-4.1232416600897395E-3},{"$f":"-'PTRM expenditure'!K492","v":-4.1232416600897387E-3},{"$f":"-'PTRM expenditure'!L492","v":-4.1232416600897387E-3},{"$f":"-'PTRM expenditure'!M492","v":-4.1232416600897387E-3},{"$f":"-'PTRM expenditure'!N492","v":-4.1232416600897387E-3},{"$f":"-IF($D1555=\"Land\",0,IF(O1501<0,O1501,IF(O1483<1,O1501,(O1501/O1483)*O$15)))*O$6","v":-4.1561696140587382E-3},-4.1561696140587382E-3,-4.1561696140587382E-3,-4.1561696140587391E-3,-4.1561696140587391E-3,0,0,0,0,0,{"$f":"-IF($D1555=\"Land\",0,IF(Y1501<0,Y1501,IF(Y1483<1,Y1501,(Y1501/Y1483)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I495","v":-1.0264360654958959},{"$f":"-'PTRM expenditure'!J495","v":-1.0198577980757306},{"$f":"-'PTRM expenditure'!K495","v":-1.0198577980757308},{"$f":"-'PTRM expenditure'!L495","v":-1.0198577980757308},{"$f":"-'PTRM expenditure'!M495","v":-1.0198577980757308},{"$f":"-'PTRM expenditure'!N495","v":-1.0198577980757308},{"$f":"-IF($D1558=\"Land\",0,IF(O1504<0,O1504,IF(O1486<1,O1504,(O1504/O1486)*O$15)))*O$6","v":-1.031917955012702},-1.0319179550127022,-1.0319179550127022,-1.0319179550127022,-1.0319179550127022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I498","v":0},{"$f":"-'PTRM expenditure'!J498","v":0},{"$f":"-'PTRM expenditure'!K498","v":0},{"$f":"-'PTRM expenditure'!L498","v":0},{"$f":"-'PTRM expenditure'!M498","v":0},{"$f":"-'PTRM expenditure'!N498","v":0},{"$f":"-IF($D1561=\"Land\",0,IF(O1507<0,O1507,IF(O1489<1,O1507,(O1507/O1489)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1565},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I502","v":0},{"$f":"-'PTRM expenditure'!J502","v":0},{"$f":"-'PTRM expenditure'!K502","v":0},{"$f":"-'PTRM expenditure'!L502","v":0},{"$f":"-'PTRM expenditure'!M502","v":0},{"$f":"-'PTRM expenditure'!N502","v":0},{"$f":"-IF($D1565=\"Land\",0,IF(O1511<0,O1511,IF(O1493<1,O1511,(O1511/O1493)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D1565=\"Land\",0,IF(AS1511<0,AS1511,IF(AS1493<1,AS1511,(AS1511/AS1493)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1568},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$1477:$BL$1493,$F1568)","v":56},{"$f":"HLOOKUP($I$5,$O$1495:$BL$1511,$F1568)","v":0.53712441265084621},null,null,null,null,null,null,{"$f":"IF($D1568=\"land\",0,IF(AND(O1496>0,O1478>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1568))*$H1568),O1496)*$J$1,0))","v":0},{"$f":"IF($D1568=\"land\",0,IF(AND(P1496>0,P1478>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G1568))*$H1568),P1496)*$J$1,0))","v":0},0,0,0,-1.5858340227559498E-2,-1.5541173423008307E-2,-1.5230349954548141E-2,-1.4925742955457177E-2,-1.4627228096348035E-2,-1.4334683534421072E-2,-1.4047989863732648E-2,-1.3767030066457998E-2,-1.3491689465128838E-2,-1.3221855675826261E-2,-1.2957418562309734E-2,-1.2698270191063541E-2,-1.2444304787242268E-2,-1.2195418691497421E-2,-1.1951510317667474E-2,-1.1712480111314124E-2,-1.1478230509087842E-2,-1.1248665898906085E-2,-1.1023692580927962E-2,-1.0803218729309403E-2,-1.0587154354723214E-2,-1.037541126762875E-2,-1.0167903042276175E-2,-9.9645449814306491E-3,-9.7652540818020366E-3,-9.5699490001659952E-3,-9.3785500201626747E-3,-9.1909790197594217E-3,-9.0071594393642315E-3,-8.8270162505769481E-3,-8.6504759255654103E-3,-8.4774664070541017E-3,-8.3079170789130182E-3,-8.1417587373347582E-3,-7.9789235625880618E-3,-7.8193450913363015E-3,-7.6629581895095731E-3,-7.5096990257193822E-3,-7.3595050452049948E-3,-7.2123149443008945E-3,-7.0680686454148763E-3,-6.9267072725065788E-3,-6.7881731270564467E-3,-6.6524096645153175E-3,-6.5193614712250108E-3]
[{"$f":"ROW()","v":1571},null,null,"Medium / Low Pressure Mains",null,5,36,7.1982833077584578,null,null,null,null,null,null,{"$f":"IF($D1571=\"land\",0,IF(AND(O1499>0,O1481>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1571))*$H1571),O1499)*$J$1,0))","v":0},0,0,0,0,-0.27857841213210471,-0.27300684388946256,-0.26754670701167332,-0.26219577287143986,-0.25695185741401105,-0.25181282026573082,-0.24677656386041619,-0.24184103258320788,-0.23700421193154372,-0.23226412769291283,-0.22761884513905459,-0.22306646823627346,-0.21860513887154798,-0.21423303609411701,-0.20994837537223468,-0.20574940786478998,-0.20163441970749416,-0.1976017313133443,-0.19364969668707738,-0.18977670275333586,-0.18598116869826914,-0.18226154532430375,-0.17861631441781767,-0.17504398812946129,-0.17154310836687206,-0.1681122461995346,-0.1647500012755439,-0.16145500125003301,-0.15822590122503236,-0.15506138320053173,-0.15196015553652109,-0.14892095242579065,-0.14594253337727484,-0.14302368270972934,-0.14016320905553473,-0.13735994487442404,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1575},null,null,"Buildings",null,9,16,0,null,null,null,null,null,null,{"$f":"IF($D1575=\"land\",0,IF(AND(O1503>0,O1485>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1575))*$H1575),O1503)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1578},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D1578=\"land\",0,IF(AND(O1506>0,O1488>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1578))*$H1578),O1506)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1579},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D1579=\"land\",0,IF(AND(O1507>0,O1489>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1579))*$H1579),O1507)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1582},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D1582=\"land\",0,IF(AND(O1510>0,O1492>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1582))*$H1582),O1510)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":1589},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1592},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1596},null,null,"Vehicle"]
[{"$f":"ROW()","v":1599},null,null,"FRC"]
[{"$f":"ROW()","v":1602},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1606},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1609},null,null,"Regulators",null,null,null,null,0.10789577019568218,{"$f":"J1501+J1519+J1537+J1555+J1573 + J1591","v":0.10377252853559243},9.9649286875502702E-2,9.5526045215412969E-2,9.1402803555323237E-2,8.7279561895233504E-2,8.3123392281174768E-2,7.8967222667116033E-2,7.4811053053057297E-2,7.0654883438998561E-2,6.6498713824939826E-2,6.1683495502513987E-2,5.6964581546536663E-2,5.2340045869678886E-2,4.7808000906358269E-2,4.3366596842304067E-2,3.9014020859530943E-2,3.4748496396413281E-2,3.0568282422557977E-2,2.6471672728179775E-2,2.2456995227689139E-2,1.8522611277208317E-2,1.466691500573711E-2,1.0888332659695327E-2,7.1853219605743802E-3,3.5563714754358526E-3,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17,9.5843472047718592E-17]
[{"$f":"ROW()","v":1613},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1616},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1508+I1526+I1544+I1562+I1580 + I1598","v":0},{"$f":"J1508+J1526+J1544+J1562+J1580 + J1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1620},null,null,"Total",null,null,null,null,{"$f":"SUM(I1604:I1619)","v":21.222022974689907},{"$f":"SUM(J1604:J1619)","v":19.990001203701244},18.757979432712578,17.525957661723915,16.293935890735249,15.061914119746584,{"$f":"SUM(O1604:O1619)","v":13.816296173646657},12.570678227546729,11.325060281446802,10.079442335346872,8.8338243892469457,7.5026544635521546,7.2093875322837064,6.9219859396406269,6.6403323788504087,6.3643118892759958,6.0938118094930704,5.8287217313058042,5.5689334546822833,5.3143409435912323,5.0648402827220016,4.8203296350701574,4.5807092003713494,4.3458811743665162,4.1157497088817818,3.8902208727067409,3.6692026132552007,3.456089963038619,3.2472395658263684,3.0425661765583629,2.8419862550757182,2.6454179320227258,2.4527809754307928,2.2639967579706988,2.0789882248598071,1.8976798624111328,1.7199976672114323,1.5458691159157258,1.3752231356459332,1.2079900749815367,1.044101675530428,0.88349104406834156,0.72609262523549678,0.57184217477930899,0.42067673333224492,0.27253460071412217,0.12735531074836176,0.1196923525588522,0.11218265353313282,0.10482314848792783,9.7610833543626929E-2,9.0542764898212058E-2,8.3616057625705481E-2,7.6827884498649038E-2,7.0175474834133722E-2,6.3656113362908717E-2]
[{"$f":"ROW()","v":1623},null,null,"High Pressure Mains - Steel",null,null,null,null,68,{"$f":"(I1623-I$15)*(I1623>J$15)","v":67},66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1626},null,null,"Medium / Low Pressure Mains",null,null,null,null,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1627},null,null,"Low Pressure Mains",null,null,null,null,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"(AR1627-AR$15)*(AR1627>AS$15)","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"(BH1627-BH$15)*(BH1627>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":1630},null,null,"Buildings",null,null,null,null,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1633},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":1644},null,null,"Medium / Low Pressure Mains",null,null,null,null,10.722080492533667,10.498703815605882,10.276758724692712,10.054813633779542,9.8328685428663718,9.6109234519532016,9.3889783610400315,9.1654312572057446,8.9418841533714577,8.7183370495371708,8.4947899457028839,8.271242841868597,7.9570164188616825,7.6490745243149068,7.3472914676590664,7.0515440721363429,6.7617116245240734,6.4776758258640497,6.1993207431772266,5.9265327621441397,5.6592005407317147,5.3972149637475377,5.1404690983030443,4.8888581501674411,4.6422794209945497,4.4006322664051165,4.1638180549074715,3.9317401276397796,3.7043037589174417,3.4814161175695504,3.2629862290486171,3.0489249382981023,2.8391448733625979,2.6335604097258036,2.4320876353617451,2.2346443164849679,2.0411498639857264,1.8515253005364696,1.665693228356198,1.4835777976195319,1.305104675497599,1.1302010158181048,0.95879542933220052,0.79081795457601434,0.62620002931495189,0.46487446255911058,0.30677540713838614,0.1518383328260762,1.2490009027033011E-14,1.2490009027033011E-14,1.2490009027033011E-14,1.2490009027033011E-14,1.2490009027033011E-14,1.2490009027033011E-14,1.2490009027033011E-14,1.2490009027033011E-14]
[{"$f":"ROW()","v":1647},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1654},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1661},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1664},null,null,"Regulators"]
[{"$f":"ROW()","v":1667},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1670},null,null,"Information Technology"]
[{"$f":"ROW()","v":1673},null,null,"Land"]
[{"$f":"ROW()","v":1674},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1677},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1681},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1684},null,null,"Buildings"]
[{"$f":"ROW()","v":1687},null,null,"Vehicle"]
[{"$f":"ROW()","v":1691},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1697},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I525","v":0},{"$f":"-'PTRM expenditure'!J525","v":0},{"$f":"-'PTRM expenditure'!K525","v":0},{"$f":"-'PTRM expenditure'!L525","v":0},{"$f":"-'PTRM expenditure'!M525","v":0},{"$f":"-'PTRM expenditure'!N525","v":0},{"$f":"-IF($D1697=\"Land\",0,IF(O1643<0,O1643,IF(O1625<1,O1643,(O1643/O1625)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1698},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I526","v":-0.22337667692778473},{"$f":"-'PTRM expenditure'!J526","v":-0.22194509091317091},{"$f":"-'PTRM expenditure'!K526","v":-0.22194509091317088},{"$f":"-'PTRM expenditure'!L526","v":-0.22194509091317088},{"$f":"-'PTRM expenditure'!M526","v":-0.22194509091317088},{"$f":"-'PTRM expenditure'!N526","v":-0.22194509091317088},{"$f":"-IF($D1698=\"Land\",0,IF(O1644<0,O1644,IF(O1626<1,O1644,(O1644/O1626)*O$15)))*O$6","v":-0.22354710383428647},-0.22354710383428644,-0.22354710383428644,-0.22354710383428644,-0.22354710383428641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1701},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I529","v":0},{"$f":"-'PTRM expenditure'!J529","v":0},{"$f":"-'PTRM expenditure'!K529","v":0},{"$f":"-'PTRM expenditure'!L529","v":0},{"$f":"-'PTRM expenditure'!M529","v":0},{"$f":"-'PTRM expenditure'!N529","v":0},{"$f":"-IF($D1701=\"Land\",0,IF(O1647<0,O1647,IF(O1629<1,O1647,(O1647/O1629)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1705},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I533","v":0},{"$f":"-'PTRM expenditure'!J533","v":0},{"$f":"-'PTRM expenditure'!K533","v":0},{"$f":"-'PTRM expenditure'!L533","v":0},{"$f":"-'PTRM expenditure'!M533","v":0},{"$f":"-'PTRM expenditure'!N533","v":0},{"$f":"-IF($D1705=\"Land\",0,IF(O1651<0,O1651,IF(O1633<1,O1651,(O1651/O1633)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D1705=\"Land\",0,IF(AI1651<0,AI1651,IF(AI1633<1,AI1651,(AI1651/AI1633)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I536","v":0},{"$f":"-'PTRM expenditure'!J536","v":0},{"$f":"-'PTRM expenditure'!K536","v":0},{"$f":"-'PTRM expenditure'!L536","v":0},{"$f":"-'PTRM expenditure'!M536","v":0},{"$f":"-'PTRM expenditure'!N536","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(O1654<0,O1654,IF(O1636<1,O1654,(O1654/O1636)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1711},null,null,"Total",null,null,null,null,{"$f":"SUM(I1695:I1710)","v":-1.54612955982356},{"$f":"SUM(J1695:J1710)","v":-1.5362206584777842},-1.5362206584777842,-1.5362206584777842,-1.536220658477784,-1.536220658477784,{"$f":"SUM(O1695:O1710)","v":-1.5521405577131315},-1.5521405577131313,-1.5521405577131315,-1.5521405577131315,-1.5521405577131313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},null,null,"Medium Pressure Mains",null,4,37,0,null,null,null,null,null,null,{"$f":"IF($D1715=\"land\",0,IF(AND(O1643>0,O1625>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1715))*$H1715),O1643)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,null,"Regulators",null,7,17,0.52517566283117156,null,null,null,null,null,null,{"$f":"IF($D1718=\"land\",0,IF(AND(O1646>0,O1628>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1718))*$H1718),O1646)*$J$1,0))","v":0},0,0,0,0,-3.6134502121514089E-2,-3.541181207908381E-2,-3.4703575837502137E-2,-3.4009504320752088E-2,-3.3329314234337042E-2,-3.2662727949650298E-2,-3.2009473390657295E-2,-3.1369283922844153E-2,-3.0741898244387264E-2,-3.0127060279499521E-2,-2.9524519073909527E-2,-2.8934028692431335E-2,-2.8355348118582709E-2,-2.7788241156211053E-2,-2.7232476333086831E-2,-2.6687826806425095E-2,-2.6154070270296592E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,null,"Secondary Gate Stations",null,8,17,0,null,null,null,null,null,null,{"$f":"IF($D1719=\"land\",0,IF(AND(O1647>0,O1629>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1719))*$H1719),O1647)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1722},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D1722=\"land\",0,IF(AND(O1650>0,O1632>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1722))*$H1722),O1650)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1725},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D1725=\"land\",0,IF(AND(O1653>0,O1635>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1725))*$H1725),O1653)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1729},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1713:O1728)","v":0},{"$f":"SUM(P1713:P1728)","v":0},0,0,0,-1.680328422855657,-1.6467218543985436,-0.38317899325749782,-0.37551541339234784,-0.3680051051245008,-0.36064500302201086,-0.35343210296157057,-0.34636346090233916,-0.33943619168429234,-0.3326474678506065,-0.32599451849359434,-0.31947462812372246,-0.31308513556124801,-0.306823432850023,-0.3006869641930226,-0.29467322490916215,-0.28877976041097886,-0.2573731763378686,-0.25222571281111122,-0.24718119855488904,-0.24223757458379122,-0.2373928230921154,-0.23264496663027309,-0.22799206729766761,-0.22343222595171425,-0.21896358143267997,-0.21458430980402635,-0.21029262360794579,-0.20608677113578688,-0.20196503571307112,-0.19792573499880972,-0.19396722029883348,-0.19008787589285683,-0.18628611837499973,-0.18256039600749974,-0.17890918808734971,-0.17533100432560267,-2.3022818069548191E-2,-2.2562361708157227E-2,-2.2111114473994085E-2,-2.1668892184514198E-2,-2.1235514340823915E-2,-2.0810804054007436E-2,-2.039458797292729E-2,-1.9986696213468741E-2]
[{"$f":"ROW()","v":1732},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1735},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1739},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1742},null,null,"Information Technology"]
[{"$f":"ROW()","v":1743},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1746},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1749},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1641+I1659+I1677+I1695+I1713 + I1731","v":1.9530045573765031},{"$f":"J1641+J1659+J1677+J1695+J1713 + J1731","v":1.9240420490463626},1.895079540716222,1.8661170323860814,1.8371545240559408,1.8081920157258002,1.7790276283753841,1.7498632410249679,1.7206988536745518,1.6915344663241356,1.6623700789737195,1.6137524605187474,1.5661071944328748,1.5194148336687197,1.4736563201198476,1.4288129768419531,1.3848665004296163,1.3417989535455264,1.2995927575991182,1.2582306855716383,1.2176958549847079,1.1779717210095162,1.1390420697138284,1.1008910114440542,1.0635029743396756,1.0268626979773845,0.99095522714233919,0.95576590572399478,0.92128037073401725,0.88748454644383934,0.85436463863946499,0.82190712899117813,0.790098769535857,0.7589265772696423,0.72837782884875191,0.69844005539627929,0.66910103741285609,0.64034879978910142,0.6121716069178218,0.58455795790396781,0.55749658187039086,0.53097643335748546,0.50498668781483813,0.47951673718304377,0.45455618556388533,0.43009484497711004,0.40612273120207026,0.38263005970253128,0.35960724163298308,0.33704487992482585,0.31493376545083174,0.29326487326631756,0.27202935892549363,0.2512185548714862,0.23082396689855891,0.21083727068509017]
[{"$f":"ROW()","v":1753},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1645+AS1663+AS1681+AS1699+AS1717 + AS1735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK1652+AK1670+AK1688+AK1706+AK1724 + AK1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1763},null,null,"Land",null,null,null,null,{"$f":"I1655+I1673+I1691+I1709+I1727 + I1745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2007 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2007 Capex Account [m$31/12/2023]"}]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":1770},null,null,"Medium Pressure Mains",null,null,null,null,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1773},null,null,"Regulators",null,null,null,null,29,{"$f":"(I1773-I$15)*(I1773>J$15)","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1777},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(S1780-S$15)*(S1780>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI1780-AI$15)*(AI1780>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1787},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1790},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1791},null,null,"Regulators",null,null,null,null,0.71489223237441479,0.69024077608564183,0.66574730710578689,0.64125383812593195,0.61676036914607701,0.59226690016622208,0.56777343118636714,0.54308762983043812,0.51840182847450911,0.49371602711858009,0.46903022576265108,0.44434442440672206,0.41519415089973555,0.38662688286288882,0.35863096018677898,0.33119495596419135,0.3043076718260555,0.27795813337068237,0.25213558568441669,0.22682948895187632,0.20202951415398676,0.177725538852055,0.15390764305616186,0.13056610517618658,0.10769139805381081,8.5274185073882569E-2,6.3305316353552882E-2,4.1775825007629795E-2,2.0676923488625171E-2,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16]
[{"$f":"ROW()","v":1794},null,null,"Meter and Services Pipes",null,null,null,null,15.825390326728284,14.695005303390548,13.571864740006269,12.44872417662199,11.325583613237711,10.202443049853432,9.0793024864691532,7.944389675660509,6.8094768648518649,5.6745640540432207,4.5396512432345766,3.4047384324259324,2.2468216753772561,1.1120632534695534,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15]
[{"$f":"ROW()","v":1797},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD1909","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1808},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1811},null,null,"Buildings"]
[{"$f":"ROW()","v":1814},null,null,"Vehicle"]
[{"$f":"ROW()","v":1815},null,null,"Information Technology"]
[{"$f":"ROW()","v":1818},null,null,"Land"]
[{"$f":"ROW()","v":1822},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1825},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1827},null,null,"Regulators"]
[{"$f":"ROW()","v":1831},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1834},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1837},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1838},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J1822:J1837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1841},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I560","v":0},{"$f":"-'PTRM expenditure'!J560","v":0},{"$f":"-'PTRM expenditure'!K560","v":0},{"$f":"-'PTRM expenditure'!L560","v":0},{"$f":"-'PTRM expenditure'!M560","v":0},{"$f":"-'PTRM expenditure'!N560","v":0},{"$f":"-IF($D1841=\"Land\",0,IF(O1787<0,O1787,IF(O1769<1,O1787,(O1787/O1769)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I564","v":-2.4651456288772921E-2},{"$f":"-'PTRM expenditure'!J564","v":-2.4493468979854913E-2},{"$f":"-'PTRM expenditure'!K564","v":-2.4493468979854917E-2},{"$f":"-'PTRM expenditure'!L564","v":-2.4493468979854917E-2},{"$f":"-'PTRM expenditure'!M564","v":-2.449346897985492E-2},{"$f":"-'PTRM expenditure'!N564","v":-2.449346897985492E-2},{"$f":"-IF($D1845=\"Land\",0,IF(O1791<0,O1791,IF(O1773<1,O1791,(O1791/O1773)*O$15)))*O$6","v":-2.4685801355929005E-2},-2.4685801355929005E-2,-2.4685801355929005E-2,-2.4685801355929005E-2,-2.4685801355929005E-2,0,0,0,0,0,{"$f":"-IF($D1845=\"Land\",0,IF(Y1791<0,Y1791,IF(Y1773<1,Y1791,(Y1791/Y1773)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1848},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I567","v":-1.1303850233377353},{"$f":"-'PTRM expenditure'!J567","v":-1.1231405633842788},{"$f":"-'PTRM expenditure'!K567","v":-1.1231405633842788},{"$f":"-'PTRM expenditure'!L567","v":-1.123140563384279},{"$f":"-'PTRM expenditure'!M567","v":-1.123140563384279},{"$f":"-'PTRM expenditure'!N567","v":-1.123140563384279},{"$f":"-IF($D1848=\"Land\",0,IF(O1794<0,O1794,IF(O1776<1,O1794,(O1794/O1776)*O$15)))*O$6","v":-1.1349128108086441},-1.1349128108086441,-1.1349128108086441,-1.1349128108086441,-1.1349128108086441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1851},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I570","v":0},{"$f":"-'PTRM expenditure'!J570","v":0},{"$f":"-'PTRM expenditure'!K570","v":0},{"$f":"-'PTRM expenditure'!L570","v":0},{"$f":"-'PTRM expenditure'!M570","v":0},{"$f":"-'PTRM expenditure'!N570","v":0},{"$f":"-IF($D1851=\"Land\",0,IF(O1797<0,O1797,IF(O1779<1,O1797,(O1797/O1779)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1855},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I574","v":0},{"$f":"-'PTRM expenditure'!J574","v":0},{"$f":"-'PTRM expenditure'!K574","v":0},{"$f":"-'PTRM expenditure'!L574","v":0},{"$f":"-'PTRM expenditure'!M574","v":0},{"$f":"-'PTRM expenditure'!N574","v":0},{"$f":"-IF($D1855=\"Land\",0,IF(O1801<0,O1801,IF(O1783<1,O1801,(O1801/O1783)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D1855=\"Land\",0,IF(AS1801<0,AS1801,IF(AS1783<1,AS1801,(AS1801/AS1783)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1858},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$1767:$BL$1783,$F1858)","v":58},{"$f":"HLOOKUP($I$5,$O$1785:$BL$1801,$F1858)","v":1.7442307440075127},null,null,null,null,null,null,{"$f":"IF($D1858=\"land\",0,IF(AND(O1786>0,O1768>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1858))*$H1858),O1786)*$J$1,0))","v":0},{"$f":"IF($D1858=\"land\",0,IF(AND(P1786>0,P1768>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G1858))*$H1858),P1786)*$J$1,0))","v":0},0,0,0,-5.0544381045974709E-2,-4.9533493425055218E-2,-4.8542823556554114E-2,-4.7571967085423023E-2,-4.6620527743714564E-2,-4.568811718884027E-2,-4.4774354845063466E-2,-4.3878867748162194E-2,-4.300129039319895E-2,-4.2141264585334973E-2,-4.1298439293628267E-2,-4.0472470507755702E-2,-3.9663021097600587E-2,-3.8869760675648568E-2,-3.8092365462135604E-2,-3.7330518152892886E-2,-3.658390778983503E-2,-3.5852229634038328E-2,-3.5135185041357563E-2,-3.443248134053041E-2,-3.37438317137198E-2,-3.3068955079445399E-2,-3.2407575977856498E-2,-3.1759424458299358E-2,-3.1124235969133374E-2,-3.0501751249750703E-2,-2.9891716224755692E-2,-2.9293881900260572E-2,-2.8708004262255362E-2,-2.8133844177010252E-2,-2.7571167293470051E-2,-2.7019743947600646E-2,-2.6479349068648631E-2,-2.5949762087275664E-2,-2.5430766845530146E-2,-2.4922151508619542E-2,-2.4423708478447149E-2,-2.3935234308878204E-2,-2.3456529622700641E-2,-2.2987399030246627E-2,-2.2527651049641693E-2,-2.2077098028648861E-2,-2.1635556068075882E-2,-2.1202844946714365E-2,-2.0778788047780074E-2]
[{"$f":"ROW()","v":1859},null,null,"High Pressure Mains - PE",null,3,38,0,null,null,null,null,null,null,{"$f":"IF($D1859=\"land\",0,IF(AND(O1787>0,O1769>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1859))*$H1859),O1787)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,null,"Low Pressure Mains",null,6,38,0,null,null,null,null,null,null,{"$f":"IF($D1862=\"land\",0,IF(AND(O1790>0,O1772>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1862))*$H1862),O1790)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1865},null,null,"Buildings",null,9,18,2.8115783195849318E-2,null,null,null,null,null,null,{"$f":"IF($D1865=\"land\",0,IF(AND(O1793>0,O1775>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1865))*$H1865),O1793)*$J$1,0))","v":0},0,0,0,0,-1.8444763228804531E-3,-1.8075867964228438E-3,-1.7714350604943867E-3,-1.7360063592844991E-3,-1.7012862320988089E-3,-1.6672605074568327E-3,-1.6339152973076959E-3,-1.6012369913615421E-3,-1.5692122515343113E-3,-1.5378280065036251E-3,-1.5070714463735523E-3,-1.4769300174460815E-3,-1.4473914170971597E-3,-1.4184435887552164E-3,-1.390074716980112E-3,-1.3622732226405098E-3,-1.3350277581876994E-3,-1.3083272030239455E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1869},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D1869=\"land\",0,IF(AND(O1797>0,O1779>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1869))*$H1869),O1797)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D1872=\"land\",0,IF(AND(O1800>0,O1782>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G1872))*$H1872),O1800)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":1879},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1882},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1883},null,null,"Buildings"]
[{"$f":"ROW()","v":1886},null,null,"Vehicle"]
[{"$f":"ROW()","v":1889},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1896},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1899},null,null,"Regulators",null,null,null,null,0.69024077608564183,{"$f":"J1791+J1809+J1827+J1845+J1863 + J1881","v":0.66574730710578689},0.64125383812593195,0.61676036914607701,0.59226690016622208,0.56777343118636714,0.54308762983043812,0.51840182847450911,0.49371602711858009,0.46903022576265108,0.44434442440672206,0.41519415089973555,0.38662688286288882,0.35863096018677898,0.33119495596419135,0.3043076718260555,0.27795813337068237,0.25213558568441669,0.22682948895187632,0.20202951415398676,0.177725538852055,0.15390764305616186,0.13056610517618658,0.10769139805381081,8.5274185073882569E-2,6.3305316353552882E-2,4.1775825007629795E-2,2.0676923488625171E-2,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16,6.4184768611141862E-16]
[{"$f":"ROW()","v":1903},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1906},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I1798+I1816+I1834+I1852+I1870 + I1888","v":0},{"$f":"J1798+J1816+J1834+J1852+J1870 + J1888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1907},null,null,"FRC",null,null,null,null,{"$f":"I1799+I1817+I1835+I1853+I1871 + I1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,null,"Total",null,null,null,null,{"$f":"SUM(I1894:I1909)","v":33.107769239865092},{"$f":"SUM(J1894:J1909)","v":31.605080244034994},30.102391248204896,28.599702252374797,27.097013256544699,25.5943242607146,{"$f":"SUM(O1894:O1909)","v":24.077120317737894},22.559916374761194,21.042712431784491,19.525508488807787,18.008304545831084,16.306584650057829,14.638899152200038,13.004567364299405,12.492744200556942,11.991157500089329,11.499602533631066,11.01787866650197,10.545789276715455,10.08314167472467,9.6297470247737014,9.1854202678217511,8.7499800460088419,8.3232486286321894,7.90505183960307,7.4952189863545318,7.0935827901709656,6.6999793179110707,6.3142479150963746,5.9577766860157872,5.6084348815168115,5.2660799131078155,4.9305720440669996,4.6017743324069995,4.2795525749801993,3.963775252701935,3.6543134768692367,3.3510409365531917,3.0538338470434683,2.7625708993239391,2.4771332105588009,2.1974042755689647,1.9232699192789262,1.6546182501146878,1.3913396143337342,1.1333265512683999,0.88047374946437218,0.63267800369642502,0.38983817284383682,0.3663816432211362,0.3433942441908896,0.32086659314124788,0.298789495112599,0.27715393904452312,0.25595109409780875,0.23517230605002862]
[{"$f":"ROW()","v":1913},null,null,"High Pressure Mains - Steel",null,null,null,null,70,{"$f":"(I1913-I$15)*(I1913>J$15)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1917},null,null,"Low Pressure Mains",null,null,null,null,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"(AR1917-AR$15)*(AR1917>AS$15)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,{"$f":"(BH1917-BH$15)*(BH1917>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":1920},null,null,"Buildings",null,null,null,null,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1924},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1927},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":1931},null,null,"High Pressure Mains - Steel",null,null,null,null,4.3082183929192901,{"$f":"I2039","v":4.2466724158775859},4.1855208773296422,4.1243693387816984,4.0632178002337547,4.0020662616858109,3.9409147231378676,3.8793379305888385,3.8177611380398093,3.7561843454907802,3.694607552941751,3.6330307603927219,3.5286894448145438,3.4264349555479292,3.3262255560666469,3.2280203445749902,3.1317792373131668,{"$f":"Y2039","v":3.0374629521965799},2.9450329927823247,2.8544516325563545,2.7656818995349037,2.6786875611738821,2.5934331095800807,2.5098837470181556,2.428005371707469,2.347764563902996,2.2691285722546124,2.1920653004391966,2.1165432940600892,2.042531727808564,1.9700003928820691,1.8989196846541041,1.8292605905906985,{"$f":"AO2039","v":1.7609946784085608},1.694094084470066,1.6285315024103411,1.5642801719918107,1.5013138681816509,1.4396068904476944,1.379134052268417,1.319870670852725,1.261792557065347,1.2048760055537164,1.1490977850723185,1.0944351290005485,1.0408657260502139,0.988367711158886,0.93691965656538467,0.88650056306375347,{"$f":"BE2039","v":0.83708985143215486},0.78866735403318822,0.74121330658220086,0.6947083400802333,0.64913347290830514,0.60447010307981552,0.56070000064789571]
[{"$f":"ROW()","v":1934},null,null,"Medium / Low Pressure Mains",null,null,null,null,14.148894828259783,13.865916931694587,13.584752595993216,13.303588260291846,13.022423924590477,12.741259588889108,12.460095253187738,12.176911270160744,11.89372728713375,11.610543304106756,11.327359321079761,11.044175338052767,10.639035902749951,10.241999256153193,9.8529033424883696,9.4715893470968417,9.0979016316131442,8.731687670439122,8.3727979884885801,8.0210861001770493,7.6764084496317482,7.3386243520973533,7.0075959365136464,6.6831880892416136,6.3652683989150214,6.0537071023949611,5.748377031805302,5.4491535626274361,5.1559145628331278,4.8685403430347058,4.5869136076322521,4.3109194069378471,4.0404450902573306,3.775380259910424,3.5156167261704558,3.2610484631052872,3.0115715653014217,2.7670842054536338,2.5274865928028012,2.2926809324049855,2.0625713852151262,1.8370640289690641,1.6160668198479231,1.399489554909205,1.1872438352692614,0.97924303002211643,0.77540224087991449,0.57563826752055658,0.37986957362838586,0.18801625361405855,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14]
[{"$f":"ROW()","v":1937},null,null,"Secondary Gate Stations",null,null,null,null,1.3664811184832669E-2,1.320931747867158E-2,1.2756742960083936E-2,1.2304168441496292E-2,1.1851593922908648E-2,1.1399019404321004E-2,1.0946444885733358E-2,1.0490343015494468E-2,1.0034241145255578E-2,9.5781392750166876E-3,9.1220374047777976E-3,8.6659355345389075E-3,8.1222201989356452E-3,7.5893791700444484E-3,7.0671949617310756E-3,6.5554544375839704E-3,6.0539487239198077E-3,5.562473124528928E-3,5.0808270371258662E-3,4.6088138714708658E-3,4.1462409691289653E-3,3.6929195248339027E-3,3.2486645094247412E-3,2.813294594323763E-3,2.3866320775248044E-3,1.9685028110618249E-3,1.5587361299281052E-3,1.1571647824170598E-3,7.6362486185623532E-4,3.7795573970662735E-4,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17,1.1546753136970622E-17]
[{"$f":"ROW()","v":1941},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1944},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1951},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1954},null,null,"Regulators"]
[{"$f":"ROW()","v":1955},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1958},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1961},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1965},null,null,"Total"]
[{"$f":"ROW()","v":1968},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1972},null,null,"Regulators"]
[{"$f":"ROW()","v":1975},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1978},null,null,"Information Technology"]
[{"$f":"ROW()","v":1979},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1982},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1986},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I596","v":0},{"$f":"-'PTRM expenditure'!J596","v":0},{"$f":"-'PTRM expenditure'!K596","v":0},{"$f":"-'PTRM expenditure'!L596","v":0},{"$f":"-'PTRM expenditure'!M596","v":0},{"$f":"-'PTRM expenditure'!N596","v":0},{"$f":"-IF($D1986=\"Land\",0,IF(O1932<0,O1932,IF(O1914<1,O1932,(O1932/O1914)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1989},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I599","v":0},{"$f":"-'PTRM expenditure'!J599","v":0},{"$f":"-'PTRM expenditure'!K599","v":0},{"$f":"-'PTRM expenditure'!L599","v":0},{"$f":"-'PTRM expenditure'!M599","v":0},{"$f":"-'PTRM expenditure'!N599","v":0},{"$f":"-IF($D1989=\"Land\",0,IF(O1935<0,O1935,IF(O1917<1,O1935,(O1935/O1917)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1992},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I602","v":-4.3052290492186958E-3},{"$f":"-'PTRM expenditure'!J602","v":-4.2776375128893949E-3},{"$f":"-'PTRM expenditure'!K602","v":-4.2776375128893949E-3},{"$f":"-'PTRM expenditure'!L602","v":-4.2776375128893949E-3},{"$f":"-'PTRM expenditure'!M602","v":-4.2776375128893941E-3},{"$f":"-'PTRM expenditure'!N602","v":-4.2776375128893941E-3},{"$f":"-IF($D1992=\"Land\",0,IF(O1938<0,O1938,IF(O1920<1,O1938,(O1938/O1920)*O$15)))*O$6","v":-4.3109772859539607E-3},-4.3109772859539607E-3,-4.3109772859539607E-3,-4.3109772859539607E-3,-4.3109772859539607E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I604","v":0},{"$f":"-'PTRM expenditure'!J604","v":0},{"$f":"-'PTRM expenditure'!K604","v":0},{"$f":"-'PTRM expenditure'!L604","v":0},{"$f":"-'PTRM expenditure'!M604","v":0},{"$f":"-'PTRM expenditure'!N604","v":0},{"$f":"-IF($D1994=\"Land\",0,IF(O1940<0,O1940,IF(O1922<1,O1940,(O1940/O1922)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1998},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I608","v":0},{"$f":"-'PTRM expenditure'!J608","v":0},{"$f":"-'PTRM expenditure'!K608","v":0},{"$f":"-'PTRM expenditure'!L608","v":0},{"$f":"-'PTRM expenditure'!M608","v":0},{"$f":"-'PTRM expenditure'!N608","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(O1944<0,O1944,IF(O1926<1,O1944,(O1944/O1926)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2001},null,null,"Total",null,null,null,null,{"$f":"SUM(I1985:I2000)","v":-1.36982079659447},{"$f":"SUM(J1985:J2000)","v":-1.3610418304020151},-1.3610418304020151,-1.3610418304020151,-1.3610418304020151,-1.3610418304020151,{"$f":"SUM(O1985:O2000)","v":-1.3736826146079082},-1.3736826146079089,-1.3736826146079089,-1.3736826146079086,-1.3736826146079089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2005},null,null,"Medium Pressure Mains",null,4,39,0,null,null,null,null,null,null,{"$f":"IF($D2005=\"land\",0,IF(AND(O1933>0,O1915>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2005))*$H2005),O1933)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2009},null,null,"Secondary Gate Stations",null,8,19,8.6659355345389075E-3,null,null,null,null,null,null,{"$f":"IF($D2009=\"land\",0,IF(AND(O1937>0,O1919>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2009))*$H2009),O1937)*$J$1,0))","v":0},0,0,0,0,-5.4371533560326161E-4,-5.3284102889119645E-4,-5.2218420831337238E-4,-5.1174052414710495E-4,-5.0150571366416288E-4,-4.914755993908796E-4,-4.8164608740306191E-4,-4.7201316565500075E-4,-4.6257290234190071E-4,-4.5332144429506273E-4,-4.4425501540916142E-4,-4.3536991510097813E-4,-4.2666251679895862E-4,-4.1812926646297933E-4,-4.0976668113371979E-4,-4.0157134751104537E-4,-3.9353992056082444E-4,-3.8566912214960797E-4,-3.7795573970661581E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2012},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D2012=\"land\",0,IF(AND(O1940>0,O1922>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2012))*$H2012),O1940)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2015},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D2015=\"land\",0,IF(AND(O1943>0,O1925>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2015))*$H2015),O1943)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2019},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2003:O2018)","v":0},{"$f":"SUM(P2003:P2018)","v":0},0,0,0,-1.57165278762711,-1.5402197318745674,-1.509415337237076,-1.4792270304923345,-0.48260545548912093,-0.47295334637933861,-0.46349427945175181,-0.45422439386271668,-0.44513990598546233,-0.43623710786575315,-0.42751236570843804,-0.41896211839426928,-0.41058287602638388,-0.40237121850585617,-0.39432379413573904,-0.38643731825302424,-0.37870857188796381,-0.37113440045020446,-0.36371171244120037,-0.34707490892236975,-0.34013341074392234,-0.33333074252904388,-0.32666412767846298,-0.32013084512489376,-0.31372822822239588,-0.30745366365794791,-0.30130459038478896,-0.29527849857709315,-0.28937292860555131,-0.28358547003344026,-0.27791376063277146,-0.27235548542011601,-0.26690837571171366,-0.26157020819747945,-0.25633880403352982,-0.25121202795285918,-0.24618778739380198,-0.24126403164592594,-0.23643875101300743,-4.7454047450987323E-2,-4.6504966501967573E-2,-4.5574867171928213E-2,-4.4663369828489653E-2,-4.3770102431919859E-2,-4.2894700383281456E-2]
[{"$f":"ROW()","v":2022},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2023},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2026},null,null,"Regulators"]
[{"$f":"ROW()","v":2029},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2033},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2036},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2039},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I1931+I1949+I1967+I1985+I2003 + I2021","v":4.2466724158775859},{"$f":"J1931+J1949+J1967+J1985+J2003 + J2021","v":4.1855208773296422},4.1243693387816984,4.0632178002337547,4.0020662616858109,3.9409147231378676,3.8793379305888385,3.8177611380398093,3.7561843454907802,3.694607552941751,3.6330307603927219,3.5286894448145438,3.4264349555479292,3.3262255560666469,3.2280203445749902,3.1317792373131668,3.0374629521965799,2.9450329927823247,2.8544516325563545,2.7656818995349037,2.6786875611738821,2.5934331095800807,2.5098837470181556,2.428005371707469,2.347764563902996,2.2691285722546124,2.1920653004391966,2.1165432940600892,2.042531727808564,1.9700003928820691,1.8989196846541041,1.8292605905906985,1.7609946784085608,1.694094084470066,1.6285315024103411,1.5642801719918107,1.5013138681816509,1.4396068904476944,1.379134052268417,1.319870670852725,1.261792557065347,1.2048760055537164,1.1490977850723185,1.0944351290005485,1.0408657260502139,0.988367711158886,0.93691965656538467,0.88650056306375347,0.83708985143215486,0.78866735403318822,0.74121330658220086,0.6947083400802333,0.64913347290830514,0.60447010307981552,0.56070000064789571,0.51780530026461424]
[{"$f":"ROW()","v":2043},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1935+AS1953+AS1971+AS1989+AS2007 + AS2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2046},null,null,"Buildings",null,null,null,null,0.12485164242734205,0.12057400491445265,0.11629636740156325,0.11201872988867385,0.10774109237578446,0.10346345486289506,9.9152477576941095E-2,9.4841500290987132E-2,9.053052300503317E-2,8.6219545719079208E-2,8.1908568433125245E-2,7.6769487419090329E-2,7.1733188025336111E-2,6.6797614619456977E-2,6.196075268169543E-2,5.7220627982689114E-2,5.2575305777662923E-2,4.8022890016737256E-2,4.3561522571030104E-2,3.9189382474237089E-2,3.4904685179379939E-2,3.0705681830419933E-2,2.6590658548439124E-2,2.2557935732097932E-2,1.8605867372083564E-2,1.4732840379269484E-2,1.0937273926311686E-2,7.2176188024130443E-3,3.5723567809923754E-3,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16,1.2012960071139389E-16]
[{"$f":"ROW()","v":2047},null,null,"Meter and Services Pipes",null,null,null,null,14.19296679414084,13.185680629808914,12.178394465476988,11.171108301145061,10.163822136813135,9.1565359724812083,8.1391430866499626,7.1217502008187168,6.104357314987471,5.0869644291562262,4.0695715433249813,3.0211430780651147,1.9936831821104457,0.98677248407487017,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15,6.106226635438361E-15]
[{"$f":"ROW()","v":2050},null,null,"Information Technology",null,null,null,null,-6.6613381477509392E-16,-6.0111602060492016E-16,-6.0111602060492016E-16,-6.0111602060492016E-16,-6.0111602060492016E-16,-6.0111602060492016E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK1942+AK1960+AK1978+AK1996+AK2014 + AK2032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2053},null,null,"Land",null,null,null,null,{"$f":"I1945+I1963+I1981+I1999+I2017 + I2035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2060},null,null,"Medium Pressure Mains",null,null,null,null,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"Regulators",null,null,null,null,31,{"$f":"(I2063-I$15)*(I2063>J$15)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2067},null,null,"Equipment & Vehicles",null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,null,"Telemetry and Monitoring",null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(S2070-S$15)*(S2070>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI2070-AI$15)*(AI2070>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2071},null,null,"FRC",null,null,null,null,0,{"$f":"(I2071-I$15)*(I2071>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2074}]
[{"$f":"ROW()","v":2077},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,null,"Regulators",null,null,null,null,0.81227621858558496,0.78607375992153383,0.76003922869685492,0.734004697472176,0.70797016624749709,0.68193563502281818,0.65590110379813926,0.62966505964621367,0.60342901549428807,0.57719297134236247,0.55095692719043687,0.52472088303851128,0.49314847224339453,0.46220750966418012,0.43188536633654995,0.40216966587547243,0.37304827942361646,0.34450932070079759,0.31654114115243509,0.28913232519503984,0.26227168555679248,0.23594825871131009,0.21015130040273736,0.18487028126033608,0.16009488250078283,0.13581499171642064,0.1120206987477457,8.8702291638444258E-2,6.5850252671328838E-2,4.3455254483555722E-2,2.1508156259538076E-2,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16]
[{"$f":"ROW()","v":2084},null,null,"Meter and Services Pipes",null,null,null,null,17.567628680749451,16.469651888202609,15.378711856351643,14.287771824500677,13.196831792649711,12.105891760798745,11.014951728947779,9.913456556053001,8.8119613831582235,7.710466210263446,6.6089710373686685,5.5074758644738901,4.3610309146735826,3.237514863869281,2.1364691340810653,1.057444318888614,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14,1.1768364061026659E-14]
[{"$f":"ROW()","v":2088},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2091},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN2199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD2199","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2094},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2095},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2098},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2101},null,null,"Buildings"]
[{"$f":"ROW()","v":2105},null,null,"Information Technology"]
[{"$f":"ROW()","v":2108},null,null,"Land"]
[{"$f":"ROW()","v":2112},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2115},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2118},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2119},null,null,"Buildings"]
[{"$f":"ROW()","v":2122},null,null,"Vehicle"]
[{"$f":"ROW()","v":2126},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2132},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I633","v":0},{"$f":"-'PTRM expenditure'!J633","v":0},{"$f":"-'PTRM expenditure'!K633","v":0},{"$f":"-'PTRM expenditure'!L633","v":0},{"$f":"-'PTRM expenditure'!M633","v":0},{"$f":"-'PTRM expenditure'!N633","v":0},{"$f":"-IF($D2132=\"Land\",0,IF(O2078<0,O2078,IF(O2060<1,O2078,(O2078/O2060)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2136},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I637","v":-5.9783778340116403E-2},{"$f":"-'PTRM expenditure'!J637","v":-5.9400633500871797E-2},{"$f":"-'PTRM expenditure'!K637","v":-5.9400633500871811E-2},{"$f":"-'PTRM expenditure'!L637","v":-5.9400633500871811E-2},{"$f":"-'PTRM expenditure'!M637","v":-5.9400633500871811E-2},{"$f":"-'PTRM expenditure'!N637","v":-5.9400633500871818E-2},{"$f":"-IF($D2136=\"Land\",0,IF(O2082<0,O2082,IF(O2064<1,O2082,(O2082/O2064)*O$15)))*O$6","v":-5.9860407307965317E-2},-5.9860407307965317E-2,-5.986040730796531E-2,-5.986040730796531E-2,-5.9860407307965303E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2139},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I640","v":0},{"$f":"-'PTRM expenditure'!J640","v":0},{"$f":"-'PTRM expenditure'!K640","v":0},{"$f":"-'PTRM expenditure'!L640","v":0},{"$f":"-'PTRM expenditure'!M640","v":0},{"$f":"-'PTRM expenditure'!N640","v":0},{"$f":"-IF($D2139=\"Land\",0,IF(O2085<0,O2085,IF(O2067<1,O2085,(O2085/O2067)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2142},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I643","v":0},{"$f":"-'PTRM expenditure'!J643","v":0},{"$f":"-'PTRM expenditure'!K643","v":0},{"$f":"-'PTRM expenditure'!L643","v":0},{"$f":"-'PTRM expenditure'!M643","v":0},{"$f":"-'PTRM expenditure'!N643","v":0},{"$f":"-IF($D2142=\"Land\",0,IF(O2088<0,O2088,IF(O2070<1,O2088,(O2088/O2070)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2143},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I644","v":0},{"$f":"-'PTRM expenditure'!J644","v":0},{"$f":"-'PTRM expenditure'!K644","v":0},{"$f":"-'PTRM expenditure'!L644","v":0},{"$f":"-'PTRM expenditure'!M644","v":0},{"$f":"-'PTRM expenditure'!N644","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(O2089<0,O2089,IF(O2071<1,O2089,(O2089/O2071)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2146},null,null,"Total",null,null,null,null,{"$f":"SUM(I2130:I2145)","v":-1.5874239106052861},{"$f":"SUM(J2130:J2145)","v":-1.5772503602555299},-1.5772503602555294,-1.5772503602555294,-1.5772503602555297,-1.5772503602555294,{"$f":"SUM(O2130:O2145)","v":-1.591301118649076},-1.5913011186490755,-1.5913011186490755,-1.5913011186490755,-1.5913011186490758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2150},null,null,"Medium Pressure Mains",null,4,40,0,null,null,null,null,null,null,{"$f":"IF($D2150=\"land\",0,IF(AND(O2078>0,O2060>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2150))*$H2150),O2078)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2153},null,null,"Regulators",null,7,20,0.52472088303851128,null,null,null,null,null,null,{"$f":"IF($D2153=\"land\",0,IF(AND(O2081>0,O2063>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2153))*$H2153),O2081)*$J$1,0))","v":0},0,0,0,0,-3.1572410795116773E-2,-3.0940962579214436E-2,-3.0322143327630148E-2,-2.9715700461077542E-2,-2.9121386451855989E-2,-2.853895872281887E-2,-2.796817954836249E-2,-2.7408815957395243E-2,-2.6860639638247336E-2,-2.6323426845482389E-2,-2.5796958308572739E-2,-2.5281019142401284E-2,-2.4775398759553258E-2,-2.4279890784362188E-2,-2.3794292968674947E-2,-2.3318407109301446E-2,-2.2852038967115417E-2,-2.2394998187773112E-2,-2.1947098224017646E-2,-2.1508156259537295E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2156},null,null,"Meter and Services Pipes",null,10,5,5.5074758644738901,null,null,null,null,null,null,{"$f":"IF($D2156=\"land\",0,IF(AND(O2084>0,O2066>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2156))*$H2156),O2084)*$J$1,0))","v":0},0,0,0,0,-1.146444949800308,-1.1235160508043018,-1.1010457297882157,-1.0790248151924513,-1.0574443188886022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2159},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D2159=\"land\",0,IF(AND(O2087>0,O2069>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2159))*$H2159),O2087)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2162},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D2162=\"land\",0,IF(AND(O2090>0,O2072>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2162))*$H2162),O2090)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":2166},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2169},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2173},null,null,"Buildings"]
[{"$f":"ROW()","v":2176},null,null,"Vehicle"]
[{"$f":"ROW()","v":2179},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2186},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2187},null,null,"Medium / Low Pressure Mains",null,null,null,null,10.367421603312556,10.161402034758739,9.955382466204922,9.7493628976511051,9.5433433290972882,9.3373237605434714,9.1298276769758395,8.9223315934082059,8.7148355098405741,8.5073394262729423,8.2998433427053087,8.000371959292254,7.7068900035474606,7.419277686917563,7.1374176166202634,6.8611947477289101,6.5904963362153834,6.3252118929321277,6.0652331385145368,5.8104539591852982,5.5607703634426437,5.3160804396148427,5.0762843142635976,4.8412841114193776,4.610983912632042,4.3852897178204531,4.1641094069050961,3.9473527022080459,3.7349311316049367,3.5267579924138897,3.3227483160066638,3.1228188331275821,2.9268879399060821,2.7348756645490124,2.5467036346990839,2.362295045446154,2.1815746279782826,2.0044686188597689,1.8309047299236254,1.6608121187662048,1.4941213598319325,1.3307644160763457,1.1706746111958706,1.0137866024130051,0.8600363538057969,0.70936111017073289,0.56169937140837012,0.41699086742125457,0.27517653351388138,0.13619848628465564,1.4432899320127035E-14,1.4432899320127035E-14,1.4432899320127035E-14,1.4432899320127035E-14,1.4432899320127035E-14,1.4432899320127035E-14]
[{"$f":"ROW()","v":2190},null,null,"Secondary Gate Stations",null,null,null,null,1.7935133502034923,1.7341127167026205,1.6747120832017486,1.6153114497008767,1.5559108162000048,1.4965101826991329,1.4366497753911676,1.3767893680832022,1.3169289607752368,1.2570685534672714,1.197208146159306,1.1251722340779726,1.0545770402382659,0.98539375027535336,0.9175941261116991,0.85115049443131785,0.78603573538454419,0.72222327151870602,0.6596870569301847,0.5984015666334338,0.53834178614261785,0.47948320126161825,0.42180178807823865,0.36527400315852665,0.30987677393720892,0.25558748930031749,0.20238399035616392,0.15024456139089343,9.9147921004928335E-2,4.9073213426682541E-2,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15,1.6653345369377348E-15]
[{"$f":"ROW()","v":2193},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2197},null,null,"FRC",null,null,null,null,{"$f":"I2089+I2107+I2125+I2143+I2161 + I2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2200},null,null,"Total",null,null,null,null,{"$f":"SUM(I2184:I2199)","v":42.927454071689539},{"$f":"SUM(J2184:J2199)","v":41.350203711434006},39.772953351178472,38.195702990922946,36.618452630667413,35.041202270411887,{"$f":"SUM(O2184:O2199)","v":33.449901151762809},31.858600033113735,30.267298914464661,28.675997795815586,27.084696677166509,25.202721514397993,23.358385854884844,21.550936908561965,19.779636941165538,18.043762973117047,17.378901916940347,16.727338081887183,16.088805523535079,15.46304361635003,14.849796947308674,14.248815211648143,13.659853110700826,13.082670251772454,12.517031050022648,11.96270463230784,11.41946474294733,10.887089651374028,10.365362061632192,9.8540690236851916,9.3530018464971327,8.9354913452130944,8.5263310539547348,8.1253539685215443,7.7323964247970167,7.3472980319469796,6.9699016069539432,6.6000531104607685,6.2376015838974563,5.8823990878654113,5.5343006417540064,5.1931641645648305,4.8588504169194371,4.5312229442269514,4.2101480209883162,3.8954945962144532,3.5871342399360682,3.2849410907832501,2.9887918046134878,2.6985655041671217,2.4141437297296831,2.2688849073399409,2.1265312613979939,1.9870246883748863,1.8503082468122405,1.7163261340808478]
[{"$f":"ROW()","v":2203},null,null,"High Pressure Mains - Steel",null,null,null,null,71.5,{"$f":"(I2203-I$15)*(I2203>J$15)","v":70.5},69.5,68.5,67.5,66.5,65.5,64.5,63.5,62.5,61.5,60.5,59.5,58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5]
[{"$f":"ROW()","v":2207},null,null,"Low Pressure Mains",null,null,null,null,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,{"$f":"(AR2207-AR$15)*(AR2207>AS$15)","v":15.5},14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,{"$f":"(BH2207-BH$15)*(BH2207>BI$15)","v":0},0,0,0]
[{"$f":"ROW()","v":2210},null,null,"Buildings",null,null,null,null,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2211},null,null,"Meter and Services Pipes",null,null,null,null,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2214},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2217},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2221},null,null,"High Pressure Mains - Steel",null,null,null,null,10.266797468697314,{"$f":"I2311","v":10.123205895708541},9.9805345785429544,9.8378632613773682,9.695191944211782,9.5525206270461958,9.4098493098806095,9.2661874883557154,9.1225256668308212,8.9788638453059271,8.8352020237810329,8.6915402022561388,8.4451245743881085,8.2036372590774373,7.9669796900729803,7.7350552724486121,7.5077693431767321,{"$f":"Y2311","v":7.2850291324902896},7.0667437260175756,6.8528240276743162,6.6431827232979215,6.4377342450090547,6.2363947362859653,6.0390820177373374,5.8457155535596828,5.656216418665581,5.4705072664693608,5.2885122973170651,5.1101572275478153,4.9353692591739504,4.7640770501675629,4.5962106853413038,4.4317016478115701,{"$f":"AO2311","v":4.2704827910324301},4.1124883113888737,3.9576537213381879,3.8059158230885162,3.6572126828038378,3.511483605324853,3.3686691093954479,3.2287109033846311,3.0915518614940303,2.9571360004412415,2.8254084566095088,2.6963154636544107,2.5698043305584144,2.4458234201243378,2.324322127898943,2.2052508615180559,{"$f":"BE2311","v":2.0885610204647866},1.9742049762325828,1.862136052885023,1.7523085080044145,1.6446775140214183,1.5391991399180818,1.4358303332968121]
[{"$f":"ROW()","v":2224},null,null,"Medium / Low Pressure Mains",null,null,null,null,5.613338852928865,5.5043419819982073,5.3960436548824502,5.287745327766693,5.1794470006509368,5.0711486735351805,4.9628503464194242,4.8537767124321842,4.7447030784449442,4.6356294444577042,4.5265558104704642,4.4174821764832242,4.2593702466981673,4.1044205555088116,3.9525698581432431,3.803756174724986,3.6579187649750939,3.5149981034201998,3.3749358550964037,3.2376748517390834,3.1031590684489094,2.971333600824539,2.8421446425526562,2.7155394634462109,2.5914663879218947,2.4698747739080646,2.3507149921745114,2.2339384060756289,2.1194973516987243,2.0073451184093578,1.8974359297857786,1.7897249249346709,1.6841681401805855,1.5807224911215816,1.4793457550437579,1.3799965536874907,1.2826343363583488,1.1872193633757897,1.0937126898528819,1.0020761498004322,0.9122723405490315,0.82426460748265884,0.73801702907761357,0.65349440224066924,0.57066222794046384,0.48948669712626253,0.40993467692834523,0.33197369713438629,0.25557193693630653,0.18069821194218838,0.10732196144795257,3.5413235963601492E-2,0,0,0,0]
[{"$f":"ROW()","v":2227},null,null,"Secondary Gate Stations",null,null,null,null,1.842610050159504,1.7841144930115833,1.7259938246957545,1.6678731563799256,1.6097524880640968,1.5516318197482679,1.4935111514324391,1.4349420866703826,1.3763730219083261,1.3178039571462696,1.2592348923842132,1.2006658276221567,1.1298513563242703,1.0604531744523416,0.9924429562178515,0.92579294234805121,0.86047592875564693,0.79646525543509072,0.73373479558094568,0.67225894492388349,0.61201261127996254,0.55297120430892011,0.49511062547729845,0.43840725822230925,0.38283795831241985,0.32838004440072821,0.27501128876727043,0.22270990824648179,0.17145455533610893,0.12122430948394353,7.1998668548821448E-2,2.3757540432401802E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2231},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2234},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2235},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2241},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2245},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2248},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2252},null,null,"FRC"]
[{"$f":"ROW()","v":2255},null,null,"Total"]
[{"$f":"ROW()","v":2258},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2259},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2262},null,null,"Regulators"]
[{"$f":"ROW()","v":2265},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2269},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2272},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2276},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I668","v":0},{"$f":"-'PTRM expenditure'!J668","v":0},{"$f":"-'PTRM expenditure'!K668","v":0},{"$f":"-'PTRM expenditure'!L668","v":0},{"$f":"-'PTRM expenditure'!M668","v":0},{"$f":"-'PTRM expenditure'!N668","v":0},{"$f":"-IF($D2276=\"Land\",0,IF(O2222<0,O2222,IF(O2204<1,O2222,(O2222/O2204)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2279},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I671","v":0},{"$f":"-'PTRM expenditure'!J671","v":0},{"$f":"-'PTRM expenditure'!K671","v":0},{"$f":"-'PTRM expenditure'!L671","v":0},{"$f":"-'PTRM expenditure'!M671","v":0},{"$f":"-'PTRM expenditure'!N671","v":0},{"$f":"-IF($D2279=\"Land\",0,IF(O2225<0,O2225,IF(O2207<1,O2225,(O2225/O2207)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2282},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I674","v":-2.3591714383123723E-3},{"$f":"-'PTRM expenditure'!J674","v":-2.344051879352077E-3},{"$f":"-'PTRM expenditure'!K674","v":-2.3440518793520766E-3},{"$f":"-'PTRM expenditure'!L674","v":-2.344051879352077E-3},{"$f":"-'PTRM expenditure'!M674","v":-2.344051879352077E-3},{"$f":"-'PTRM expenditure'!N674","v":-2.344051879352077E-3},{"$f":"-IF($D2282=\"Land\",0,IF(O2228<0,O2228,IF(O2210<1,O2228,(O2228/O2210)*O$15)))*O$6","v":-2.3621360577163525E-3},-2.3621360577163525E-3,-2.3621360577163525E-3,-2.3621360577163525E-3,-2.362136057716352E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2283},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I675","v":-0.48369557688651665},{"$f":"-'PTRM expenditure'!J675","v":-0.48059564795604331},{"$f":"-'PTRM expenditure'!K675","v":-0.48059564795604337},{"$f":"-'PTRM expenditure'!L675","v":-0.48059564795604337},{"$f":"-'PTRM expenditure'!M675","v":-0.48059564795604343},{"$f":"-'PTRM expenditure'!N675","v":-0.48059564795604337},{"$f":"-IF($D2283=\"Land\",0,IF(O2229<0,O2229,IF(O2211<1,O2229,(O2229/O2211)*O$15)))*O$6","v":-0.4851717335200752},-0.4851717335200752,-0.4851717335200752,-0.4851717335200752,-0.4851717335200752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2286},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I678","v":0},{"$f":"-'PTRM expenditure'!J678","v":1.3003558834034751E-16},{"$f":"-'PTRM expenditure'!K678","v":0},{"$f":"-'PTRM expenditure'!L678","v":0},{"$f":"-'PTRM expenditure'!M678","v":0},{"$f":"-'PTRM expenditure'!N678","v":0},{"$f":"-IF($D2286=\"Land\",0,IF(O2232<0,O2232,IF(O2214<1,O2232,(O2232/O2214)*O$15)))*O$6","v":-1.3003558834034751E-16},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2290},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I682","v":0},{"$f":"-'PTRM expenditure'!J682","v":0},{"$f":"-'PTRM expenditure'!K682","v":0},{"$f":"-'PTRM expenditure'!L682","v":0},{"$f":"-'PTRM expenditure'!M682","v":0},{"$f":"-'PTRM expenditure'!N682","v":0},{"$f":"-IF($D2290=\"Land\",0,IF(O2236<0,O2236,IF(O2218<1,O2236,(O2236/O2218)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D2290=\"Land\",0,IF(AS2236<0,AS2236,IF(AS2218<1,AS2236,(AS2236/AS2218)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2293},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$2202:$BL$2218,$F2293)","v":60.5},{"$f":"HLOOKUP($I$5,$O$2220:$BL$2236,$F2293)","v":8.6915402022561388},null,null,null,null,null,null,{"$f":"IF($D2293=\"land\",0,IF(AND(O2221>0,O2203>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2293))*$H2293),O2221)*$J$1,0))","v":0},{"$f":"IF($D2293=\"land\",0,IF(AND(P2221>0,P2203>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G2293))*$H2293),P2221)*$J$1,0))","v":0},0,0,0,-0.24641562786803103,-0.24148731531067041,-0.236657569004457,-0.23192441762436783,-0.22728592927188046,-0.22274021068644287,-0.21828540647271399,-0.21391969834325972,-0.20964130437639453,-0.20544847828886664,-0.20133950872308928,-0.1973127185486275,-0.19336646417765493,-0.18949913489410183,-0.18570915219621978,-0.1819949691522954,-0.17835506976924947,-0.17478796837386448,-0.17129220900638717,-0.16786636482625944,-0.16450903752973423,-0.16121885677913955,-0.15799447964355678,-0.15483459005068562,-0.1517378982496719,-0.14870314028467846,-0.14572907747898489,-0.14281449592940518,-0.13995820601081707,-0.13715904189060071,-0.13441586105278872,-0.13172754383173291,-0.12909299295509827,-0.12651113309599632,-0.12398091043407637,-0.12150129222539484,-0.11907126638088691,-0.11668984105326918,-0.11435604423220382,-0.11206892334755972,-0.10982754488060853,-0.10763099398299635,-0.10547837410333642,-0.10336880662126968,-0.1013014304888443]
[{"$f":"ROW()","v":2296},null,null,"Medium / Low Pressure Mains",null,5,40.5,4.4174821764832242,null,null,null,null,null,null,{"$f":"IF($D2296=\"land\",0,IF(AND(O2224>0,O2206>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2296))*$H2296),O2224)*$J$1,0))","v":0},0,0,0,0,-0.15811192978505662,-0.1549496911893555,-0.15185069736556839,-0.14881368341825701,-0.14583740974989184,-0.14292066155489402,-0.14006224832379613,-0.13726100335732022,-0.1345157832901738,-0.13182546762437033,-0.12918895827188293,-0.12660517910644525,-0.12407307552431633,-0.12159161401383001,-0.1191597817335534,-0.11677658609888233,-0.11444105437690467,-0.11215223328936659,-0.10990918862357925,-0.10771100485110767,-0.1055567847540855,-0.10344564905900379,-0.10137673607782371,-9.9349201356267236E-2,-9.7362217329141895E-2,-9.5414972982559035E-2,-9.3506673522907868E-2,-9.16365400524497E-2,-8.9803809251400704E-2,-8.800773306637269E-2,-8.6247578405045239E-2,-8.4522626836944323E-2,-8.2832174300205424E-2,-8.1175530814201327E-2,-7.9552020197917309E-2,-7.796097979395894E-2,-7.640176019807976E-2,-7.4873724994118165E-2,-7.3376250494235809E-2,-7.190872548435108E-2,-3.5413235963601492E-2,0,0,0,0]
[{"$f":"ROW()","v":2300},null,null,"Buildings",null,9,20.5,4.8423789183185219E-2,null,null,null,null,null,null,{"$f":"IF($D2300=\"land\",0,IF(AND(O2228>0,O2210>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2300))*$H2300),O2228)*$J$1,0))","v":0},0,0,0,0,-2.8560028530492101E-3,-2.7988827959882258E-3,-2.7429051400684611E-3,-2.6880470372670916E-3,-2.6342860965217498E-3,-2.5816003745913149E-3,-2.529968367099488E-3,-2.4793689997574986E-3,-2.4297816197623489E-3,-2.3811859873671018E-3,-2.3335622676197596E-3,-2.2868910222673643E-3,-2.2411532018220171E-3,-2.1963301377855762E-3,-2.1524035350298648E-3,-2.1093554643292676E-3,-2.0671683550426822E-3,-2.025824987941828E-3,-1.9853084881829917E-3,-1.945602318419332E-3,-9.5816013327204618E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2303},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D2303=\"land\",0,IF(AND(O2231>0,O2213>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2303))*$H2303),O2231)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2306},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D2306=\"land\",0,IF(AND(O2234>0,O2216>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2306))*$H2306),O2234)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2307},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D2307=\"land\",0,IF(AND(O2235>0,O2217>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2307))*$H2307),O2235)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":2314},null,null,"Medium / Low Pressure Mains",null,null,null,null,5.5043419819982073,5.3960436548824502,5.287745327766693,5.1794470006509368,5.0711486735351805,4.9628503464194242,4.8537767124321842,4.7447030784449442,4.6356294444577042,4.5265558104704642,4.4174821764832242,4.2593702466981673,4.1044205555088116,3.9525698581432431,3.803756174724986,3.6579187649750939,3.5149981034201998,3.3749358550964037,3.2376748517390834,3.1031590684489094,2.971333600824539,2.8421446425526562,2.7155394634462109,2.5914663879218947,2.4698747739080646,2.3507149921745114,2.2339384060756289,2.1194973516987243,2.0073451184093578,1.8974359297857786,1.7897249249346709,1.6841681401805855,1.5807224911215816,1.4793457550437579,1.3799965536874907,1.2826343363583488,1.1872193633757897,1.0937126898528819,1.0020761498004322,0.9122723405490315,0.82426460748265884,0.73801702907761357,0.65349440224066924,0.57066222794046384,0.48948669712626253,0.40993467692834523,0.33197369713438629,0.25557193693630653,0.18069821194218838,0.10732196144795257,3.5413235963601492E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2317},null,null,"Secondary Gate Stations",null,null,null,null,1.7841144930115833,1.7259938246957545,1.6678731563799256,1.6097524880640968,1.5516318197482679,1.4935111514324391,1.4349420866703826,1.3763730219083261,1.3178039571462696,1.2592348923842132,1.2006658276221567,1.1298513563242703,1.0604531744523416,0.9924429562178515,0.92579294234805121,0.86047592875564693,0.79646525543509072,0.73373479558094568,0.67225894492388349,0.61201261127996254,0.55297120430892011,0.49511062547729845,0.43840725822230925,0.38283795831241985,0.32838004440072821,0.27501128876727043,0.22270990824648179,0.17145455533610893,0.12122430948394353,7.1998668548821448E-2,2.3757540432401802E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2320},null,null,"Equipment & Vehicles",null,null,null,null,4.2732062363624349E-16,2.7386307154691533E-18,2.7386307154691533E-18,2.7386307154691533E-18,2.7386307154691533E-18,2.7386307154691533E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2324},null,null,"FRC",null,null,null,null,{"$f":"I2234+I2252+I2270+I2288 + I2306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2326},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I2236+I2254+I2272+I2290 + I2308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2330},null,null,"High Pressure Mains - Steel",null,null,null,null,72.5,{"$f":"(I2330-I$15)*(I2330>J$15)","v":71.5},70.5,69.5,68.5,67.5,66.5,65.5,64.5,63.5,62.5,61.5,60.5,59.5,58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5]
[{"$f":"ROW()","v":2333},null,null,"Medium / Low Pressure Mains",null,null,null,null,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":2337},null,null,"Buildings",null,null,null,null,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2340},null,null,"Vehicle",null,null,null,null,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2343},null,null,"FRC",null,null,null,null,0,{"$f":"(I2343-I$15)*(I2343>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2350},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2351},null,null,"Medium / Low Pressure Mains",null,null,null,null,11.478415379018422,11.259778895608548,11.042543619058041,10.825308342507533,10.608073065957026,10.390837789406518,10.173602512856011,9.9548153620419022,9.7360282112277936,9.517241060413685,9.2984539095995764,9.0796667587854696,8.7597368675219496,8.4462055740836988,8.1389449065142134,7.837829452296118,7.5427363071623841,7.2535450249313254,6.9701375683448878,6.6923982608901786,6.4202137395845638,6.1534729087050613,5.8920668944431487,5.6358890004664746,5.3848346643693334,5.1388014149941359,4.8976888306064419,4.661398497906502,4.4298339718605604,4.202900736335538,3.9805061655210161,3.7625594861227847,3.5489717403125178,3.3396557494184562,3.1345260783422759,2.9334990006876192,2.7364924645860556,2.5434260592065234,2.3542209819345818,2.168800006208079,1.9870874499961062,1.8090091449083729,1.6344924059223944,1.4634660017161354,1.2958601255940017,1.1316063669943106,0.97063768356661329,0.81288837380746992,0.6582940502435094,0.5067916131508281,0.35831922480000045,0.21281628421618934,7.0223402444054478E-2,0,0,0]
[{"$f":"ROW()","v":2354},null,null,"Secondary Gate Stations",null,null,null,null,0.17574197811034956,0.17033453263003109,0.16496174261791496,0.15958895260579883,0.1542161625936827,0.14884337258156657,0.14347058256945044,0.13805659832154665,0.13264261407364286,0.12722862982573907,0.12181464557783528,0.11640066132993149,0.10979299041974908,0.10331747292777031,9.6971465785631122E-2,9.0752378786334714E-2,8.4657673527024246E-2,7.8684862372899983E-2,7.2831507441858206E-2,6.7095219609437262E-2,6.1473657533664738E-2,5.5964526699407664E-2,5.0565578481835731E-2,4.5274609228615238E-2,4.0089459360459156E-2,3.5008012489666195E-2,3.0028194556289092E-2,2.5147972981579531E-2,2.0365355838364164E-2,1.5678391038013103E-2,1.1085165533669065E-2,6.5838045394119062E-3,2.1724707650398901E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2357},null,null,"Equipment & Vehicles",null,null,null,null,0.23614525556893942,0.14168715334136367,4.7834418245109853E-2,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2361},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2364},null,null,"Total",null,null,null,null,{"$f":"SUM(I2348:I2363)","v":35.798952599260687},34.333007962595687,32.876458334706477,31.466835074365409,30.104138181572463,28.741441288779523,{"$f":"SUM(O2348:O2363)","v":27.378744395986576},26.00319598518184,24.628555625074092,23.253915264966341,21.87927490485859,20.504634544750843,18.91675201362041,17.360627133112594,15.835624750214929,14.341122414975221,12.876510126440307,11.441190083676089,10.523335587875668,10.107685051203651,9.7003475252650784,9.3011567498452745,8.9099497899338687,8.5265669692206902,8.1508518049217749,7.7826509439088385,7.4218141001161593,7.0681939931993352,6.7216462884208461,6.3820295377379281,6.0492051220686696,5.723037194712794,5.4033926259040372,5.1091691771074039,4.839667182590131,4.5755552279632035,4.3167255124288149,4.0630723912051145,3.8144923324058873,3.5708838747826448,3.3321475863118675,3.0981860236105057,2.8689036921631708,2.6442070073447828,2.4240042562227626,2.2082055601231829,1.9967228379455948,1.7894697702115585,1.5863617638322027,1.3873159175804342,1.1922509882537009,1.0010873575135024,0.81374699938810779,0.6996710701178589,0.65669559382818832,0.61457962706431113]
[{"$f":"ROW()","v":2367},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2371},null,null,"Regulators"]
[{"$f":"ROW()","v":2374},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2375},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2378},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2381},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2385},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2388},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2391},null,null,"Buildings"]
[{"$f":"ROW()","v":2395},null,null,"Information Technology"]
[{"$f":"ROW()","v":2398},null,null,"Land"]
[{"$f":"ROW()","v":2399},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2402},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I703","v":-5.8033865431631922E-2},{"$f":"-'PTRM expenditure'!J703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!K703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!L703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!M703","v":-5.7661935509186316E-2},{"$f":"-'PTRM expenditure'!N703","v":-5.7661935509186316E-2},{"$f":"-IF($D2402=\"Land\",0,IF(O2348<0,O2348,IF(O2330<1,O2348,(O2348/O2330)*O$15)))*O$6","v":-5.8061830087454899E-2},-5.8061830087454906E-2,-5.8061830087454906E-2,-5.8061830087454913E-2,-5.8061830087454906E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2405},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I706","v":-0.21863648340987457},{"$f":"-'PTRM expenditure'!J706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!K706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!L706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!M706","v":-0.21723527655050706},{"$f":"-'PTRM expenditure'!N706","v":-0.21723527655050706},{"$f":"-IF($D2405=\"Land\",0,IF(O2351<0,O2351,IF(O2333<1,O2351,(O2351/O2333)*O$15)))*O$6","v":-0.21878715081410777},-0.21878715081410774,-0.21878715081410771,-0.21878715081410771,-0.21878715081410768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2409},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I710","v":-3.4728673637244266E-2},{"$f":"-'PTRM expenditure'!J710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!K710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!L710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!M710","v":-3.450610302616279E-2},{"$f":"-'PTRM expenditure'!N710","v":-3.4506103026162797E-2},{"$f":"-IF($D2409=\"Land\",0,IF(O2355<0,O2355,IF(O2337<1,O2355,(O2355/O2337)*O$15)))*O$6","v":-3.4770668092165308E-2},-3.4770668092165308E-2,-3.4770668092165308E-2,-3.4770668092165308E-2,-3.4770668092165308E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2412},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I713","v":0},{"$f":"-'PTRM expenditure'!J713","v":0},{"$f":"-'PTRM expenditure'!K713","v":0},{"$f":"-'PTRM expenditure'!L713","v":0},{"$f":"-'PTRM expenditure'!M713","v":0},{"$f":"-'PTRM expenditure'!N713","v":0},{"$f":"-IF($D2412=\"Land\",0,IF(O2358<0,O2358,IF(O2340<1,O2358,(O2358/O2340)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D2412=\"Land\",0,IF(AI2358<0,AI2358,IF(AI2340<1,AI2358,(AI2358/AI2340)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2416},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I717","v":0},{"$f":"-'PTRM expenditure'!J717","v":0},{"$f":"-'PTRM expenditure'!K717","v":0},{"$f":"-'PTRM expenditure'!L717","v":0},{"$f":"-'PTRM expenditure'!M717","v":0},{"$f":"-'PTRM expenditure'!N717","v":0},{"$f":"-IF($D2416=\"Land\",0,IF(O2362<0,O2362,IF(O2344<1,O2362,(O2362/O2344)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2422},null,null,"Medium Pressure Mains",null,4,41.5,0,null,null,null,null,null,null,{"$f":"IF($D2422=\"land\",0,IF(AND(O2350>0,O2332>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2422))*$H2422),O2350)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2423},null,null,"Medium / Low Pressure Mains",null,5,41.5,9.0796667587854696,null,null,null,null,null,null,{"$f":"IF($D2423=\"land\",0,IF(AND(O2351>0,O2333>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2423))*$H2423),O2351)*$J$1,0))","v":0},0,0,0,0,-0.31992989126352078,-0.31353129343825031,-0.30726066756948534,-0.30111545421809555,-0.29509314513373369,-0.289191282231059,-0.28340745658643779,-0.27773930745470904,-0.27218452130561488,-0.26674083087950257,-0.26140601426191251,-0.25617789397667423,-0.25105433609714073,-0.24603324937519791,-0.24111258438769398,-0.23629033269994007,-0.23156452604594127,-0.22693323552502243,-0.22239457081452196,-0.21794667939823154,-0.2135877458102669,-0.20931599089406153,-0.20512967107618033,-0.20102707765465669,-0.19700653610156357,-0.19306640537953226,-0.18920507727194161,-0.18542097572650276,-0.18171255621197271,-0.17807830508773326,-0.17451673898597861,-0.171026404206259,-0.16760587612213382,-0.16425375859969116,-0.16096868342769732,-0.15774930975914336,-0.1545943235639605,-0.1515024370926813,-0.14847238835082766,-0.14550294058381111,-0.14259288177213486,-7.0223402444054478E-2,0,0,0]
[{"$f":"ROW()","v":2426},null,null,"Secondary Gate Stations",null,8,21.5,0.11640066132993149,null,null,null,null,null,null,{"$f":"IF($D2426=\"land\",0,IF(AND(O2354>0,O2336>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2426))*$H2426),O2354)*$J$1,0))","v":0},0,0,0,0,-6.6076709101824107E-3,-6.4755174919787616E-3,-6.3460071421391866E-3,-6.2190869992964021E-3,-6.0947052593104739E-3,-5.9728111541242643E-3,-5.8533549310417791E-3,-5.7362878324209434E-3,-5.6215620757725246E-3,-5.5091308342570741E-3,-5.3989482175719316E-3,-5.2909692532204936E-3,-5.1851498681560826E-3,-5.0814468707929611E-3,-4.9798179333771023E-3,-4.88022157470956E-3,-4.7826171432153678E-3,-4.6869648003510607E-3,-4.593225504344039E-3,-4.5013609942571586E-3,-4.4113337743720161E-3,-2.1724707650398901E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2429},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D2429=\"land\",0,IF(AND(O2357>0,O2339>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2429))*$H2429),O2357)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2433},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D2433=\"land\",0,IF(AND(O2361>0,O2343>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2433))*$H2433),O2361)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2436},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2420:O2435)","v":0},{"$f":"SUM(P2420:P2435)","v":0},0,0,0,-1.5878825311304277,-1.5561248805078189,-1.5250023828976627,-1.4945023352397091,-1.4646122885349149,-1.4353200427642165,-0.91785449580042322,-0.41565053667201479,-0.40733752593857453,-0.39919077541980297,-0.39120695991140692,-0.38338282071317875,-0.37571516429891516,-0.36820086101293686,-0.36083684379267811,-0.35362010691682455,-0.34654770477848806,-0.3396167506829183,-0.33282441566925985,-0.32616792735587463,-0.31964456880875719,-0.2942234487966337,-0.26950199451727275,-0.26411195462692721,-0.25882971553438872,-0.25365312122370087,-0.24858005879922687,-0.24360845762324229,-0.23873628847077749,-0.23396156270136192,-0.2292823314473347,-0.22469668481838798,-0.2202027511220202,-0.2157986960995798,-0.21148272217758821,-0.20725306773403643,-0.20310800637935569,-0.19904584625176858,-0.19506492932673319,-0.19116363074019854,-0.18734035812539454,-0.11407592927024895,-4.2975476289670592E-2,-4.2115966763877181E-2,-4.1273647428599632E-2]
[{"$f":"ROW()","v":2440},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2443},null,null,"Regulators",null,null,null,null,0.24278454099449659,{"$f":"J2353+J2371+J2389+J2407 + J2425","v":0.23512649105705571},0.22746844111961484,0.21981039118217396,0.21215234124473309,0.20449429130729221,0.19677752559758308,0.18906075988787394,0.1813439941781648,0.17362722846845566,0.16591046275874652,0.15649228827468134,0.14726247728029748,0.1382172625058013,0.12935295202679503,0.1206659277573689,0.11215264397333129,0.10380962586497443,9.5633468118784704E-2,8.7620833527518774E-2,7.9768451628078163E-2,7.207311736662636E-2,6.4531689790403607E-2,5.7141090765705303E-2,4.9898303721500968E-2,4.2800372418180715E-2,3.5844399740926867E-2,2.90275465172181E-2,2.2347030357983508E-2,1.5800124521933606E-2,9.3841568026047026E-3,3.0965084376623772E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2446},null,null,"Meter and Services Pipes",null,null,null,null,17.275048242086363,16.234785504328833,15.194522766571302,14.15426002881377,13.11399729105624,12.07373455329871,11.0238445921423,9.9739546309858902,8.9240646698294803,7.8741747086730705,6.8242847475166606,5.7151930372454185,4.6282831611796009,3.5631114826350996,2.5192432376614886,1.4962523575873499,0.49372129511469387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2447},null,null,"Equipment & Vehicles",null,null,null,null,0.14168715334136367,4.7834418245109853E-2,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,9.0805069698295104E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2450},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I2360+I2378+I2396+I2414 + I2432","v":0},{"$f":"J2360+J2378+J2396+J2414 + J2432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2454},null,null,"Total",null,null,null,null,{"$f":"SUM(I2438:I2453)","v":34.333007962595687},{"$f":"SUM(J2438:J2453)","v":32.876458334706477},31.466835074365409,30.104138181572463,28.741441288779523,27.378744395986576,{"$f":"SUM(O2438:O2453)","v":26.00319598518184},24.628555625074092,23.253915264966341,21.87927490485859,20.504634544750843,18.91675201362041,17.360627133112594,15.835624750214929,14.341122414975221,12.876510126440307,11.441190083676089,10.523335587875668,10.107685051203651,9.7003475252650784,9.3011567498452745,8.9099497899338687,8.5265669692206902,8.1508518049217749,7.7826509439088385,7.4218141001161593,7.0681939931993352,6.7216462884208461,6.3820295377379281,6.0492051220686696,5.723037194712794,5.4033926259040372,5.1091691771074039,4.839667182590131,4.5755552279632035,4.3167255124288149,4.0630723912051145,3.8144923324058873,3.5708838747826448,3.3321475863118675,3.0981860236105057,2.8689036921631708,2.6442070073447828,2.4240042562227626,2.2082055601231829,1.9967228379455948,1.7894697702115585,1.5863617638322027,1.3873159175804342,1.1922509882537009,1.0010873575135024,0.81374699938810779,0.6996710701178589,0.65669559382818832,0.61457962706431113,0.5733059796357115]
[{"$f":"ROW()","v":2457},null,null,"High Pressure Mains - Steel",null,null,null,null,73.5,{"$f":"(I2457-I$15)*(I2457>J$15)","v":72.5},71.5,70.5,69.5,68.5,67.5,66.5,65.5,64.5,63.5,62.5,61.5,60.5,59.5,58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5]
[{"$f":"ROW()","v":2460},null,null,"Medium / Low Pressure Mains",null,null,null,null,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2464},null,null,"Buildings",null,null,null,null,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2467},null,null,"Vehicle",null,null,null,null,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2470},null,null,"FRC",null,null,null,null,0,{"$f":"(I2470-I$15)*(I2470>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2471},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2478},null,null,"Medium / Low Pressure Mains",null,null,null,null,12.82034099897645,12.580708456939506,12.342611682201749,12.104514907463992,11.866418132726235,11.628321357988478,11.390224583250721,11.150430381498074,10.910636179745428,10.670841977992781,10.431047776240135,10.191253574487488,9.8375450178129711,9.4909106322719445,9.1512089344417369,8.818301270568135,8.4920517599720036,8.1723272395877959,7.8589972096112719,7.5519337802342781,7.2510116194448244,6.9561079018711602,6.6671022586489688,6.3838767282912219,6.1063157085406292,5.8343059091850487,5.5677363058165801,5.3064980945154803,5.0504846474404026,4.7995914693068267,4.5537161547359224,4.3127583464564356,4.076619694342539,3.8452038152709203,3.6184162537807341,3.3961644435203517,3.1783576694651767,2.9649070308911054,2.7557254050885156,2.5507274118019776,2.3498293783811701,2.1529493056287787,1.9600068343314354,1.7709232124600389,1.5856212630260704,1.4040253525807813,1.2260613603443979,1.0516566479527423,0.88074002980891963,0.71324174402797347,0.54909342396264627,0.3882280702986256,0.23058002370788536,7.608493804895991E-2,0,0]
[{"$f":"ROW()","v":2481},null,null,"Secondary Gate Stations",null,null,null,null,0.27757891718417699,0.26929297935778362,0.26106014480462975,0.25282731025147587,0.24459447569832202,0.23636164114516817,0.22812880659201432,0.21983321362503197,0.21153762065804962,0.20324202769106728,0.19494643472408493,0.18665084175710259,0.1764310532487432,0.16641566051055101,0.15660057562712265,0.14698179244136286,0.13755538491931829,0.12831750554771459,0.11926438376354298,0.1103923244150548,0.10169770625353637,9.3176980455248318E-2,8.4826669172926028E-2,7.6643364116250182E-2,6.862372516070786E-2,6.0764478984276379E-2,5.3062417731373532E-2,4.551439770352874E-2,3.8117338076240848E-2,3.0868219641498707E-2,2.3764083575451414E-2,1.6802030230725063E-2,9.979217952893242E-3,3.2928619206180568E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2484},null,null,"Equipment & Vehicles",null,null,null,null,0.67665290315675986,0.48332350225482856,0.29123311909795202,9.9142735941075505E-2,3.0975443626372334E-3,3.0975443626372334E-3,3.0975443626372334E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2488},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2491},null,null,"Total",null,null,null,null,{"$f":"SUM(I2475:I2490)","v":35.047093439498731},33.615430355279265,32.192942574753978,30.77045479422868,29.44401220528183,28.213614807913412,{"$f":"SUM(O2475:O2490)","v":26.983217410544995},25.739211828596201,24.498303791010045,23.257395753423893,22.016487715837734,20.775579678251582,19.31672067893475,17.887038859604253,16.485950676660362,15.112884257375356,13.767279166476046,12.448586177394725,11.156267048095028,10.312829974538154,9.9050455928946448,9.5054168988840075,9.1137807787535809,8.7299773810257637,8.3538500512525022,7.9852452680747055,7.6240125805604668,7.2700045467965122,6.9230766737078344,6.5830873580809328,6.2498978287665681,5.9233720900384901,5.6033768660849752,5.2897815466105307,4.997063559666409,4.7246585666739973,4.4577016735414334,4.1960839182715217,3.9396985181070079,3.6884408259457842,3.4422082876277846,3.2009004000761454,2.9644186702755393,2.7326665750709447,2.5055495217704422,2.2829748095359501,2.0648515915461476,1.851090837916141,1.6416052993587349,1.4363094715724767,1.2351195603419436,1.0379534473360212,0.84473065659021729,0.65537232165932946,0.5451213993238464,0.51163873472305377]
[{"$f":"ROW()","v":2493},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2494},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2497},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2501},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2504},null,null,"Information Technology"]
[{"$f":"ROW()","v":2507},null,null,"Land"]
[{"$f":"ROW()","v":2511},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2514},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2515},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2518},null,null,"Buildings"]
[{"$f":"ROW()","v":2521},null,null,"Vehicle"]
[{"$f":"ROW()","v":2525},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2531},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I741","v":0},{"$f":"-'PTRM expenditure'!J741","v":0},{"$f":"-'PTRM expenditure'!K741","v":0},{"$f":"-'PTRM expenditure'!L741","v":0},{"$f":"-'PTRM expenditure'!M741","v":0},{"$f":"-'PTRM expenditure'!N741","v":0},{"$f":"-IF($D2531=\"Land\",0,IF(O2477<0,O2477,IF(O2459<1,O2477,(O2477/O2459)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2535},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I745","v":-8.2859378263933445E-3},{"$f":"-'PTRM expenditure'!J745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!K745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!L745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!M745","v":-8.2328345531538574E-3},{"$f":"-'PTRM expenditure'!N745","v":-8.2328345531538574E-3},{"$f":"-IF($D2535=\"Land\",0,IF(O2481<0,O2481,IF(O2463<1,O2481,(O2481/O2463)*O$15)))*O$6","v":-8.2955929669823389E-3},-8.2955929669823389E-3,-8.2955929669823389E-3,-8.2955929669823372E-3,-8.2955929669823372E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2538},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I748","v":-0.19332940090193129},{"$f":"-'PTRM expenditure'!J748","v":-0.19209038315687652},{"$f":"-'PTRM expenditure'!K748","v":-0.19209038315687652},{"$f":"-'PTRM expenditure'!L748","v":-9.6045191578438271E-2},{"$f":"-'PTRM expenditure'!M748","v":0},{"$f":"-'PTRM expenditure'!N748","v":0},{"$f":"-IF($D2538=\"Land\",0,IF(O2484<0,O2484,IF(O2466<1,O2484,(O2484/O2466)*O$15)))*O$6","v":-3.0975443626372334E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2539},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I749","v":0},{"$f":"-'PTRM expenditure'!J749","v":0},{"$f":"-'PTRM expenditure'!K749","v":0},{"$f":"-'PTRM expenditure'!L749","v":0},{"$f":"-'PTRM expenditure'!M749","v":0},{"$f":"-'PTRM expenditure'!N749","v":0},{"$f":"-IF($D2539=\"Land\",0,IF(O2485<0,O2485,IF(O2467<1,O2485,(O2485/O2467)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D2539=\"Land\",0,IF(AI2485<0,AI2485,IF(AI2467<1,AI2485,(AI2485/AI2467)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2542},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I752","v":0},{"$f":"-'PTRM expenditure'!J752","v":0},{"$f":"-'PTRM expenditure'!K752","v":0},{"$f":"-'PTRM expenditure'!L752","v":0},{"$f":"-'PTRM expenditure'!M752","v":0},{"$f":"-'PTRM expenditure'!N752","v":0},{"$f":"-IF($D2542=\"Land\",0,IF(O2488<0,O2488,IF(O2470<1,O2488,(O2488/O2470)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2545},null,null,"Total",null,null,null,null,{"$f":"SUM(I2529:I2544)","v":-1.431663084219466},{"$f":"SUM(J2529:J2544)","v":-1.4224877805252929},-1.4224877805252931,-1.3264425889468545,-1.2303973973684164,-1.2303973973684164,{"$f":"SUM(O2529:O2544)","v":-1.2440055819487925},-1.2409080375861552,-1.2409080375861552,-1.2409080375861552,-1.240908037586155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2549},null,null,"Medium Pressure Mains",null,4,42.5,0,null,null,null,null,null,null,{"$f":"IF($D2549=\"land\",0,IF(AND(O2477>0,O2459>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2549))*$H2549),O2477)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2552},null,null,"Regulators",null,7,22.5,0.34089815723283778,null,null,null,null,null,null,{"$f":"IF($D2552=\"land\",0,IF(AND(O2480>0,O2462>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2552))*$H2552),O2480)*$J$1,0))","v":0},0,0,0,0,-1.8665370255028443E-2,-1.8292062849927876E-2,-1.7926221592929316E-2,-1.756769716107073E-2,-1.7216343217849314E-2,-1.6872016353492326E-2,-1.6534576026422481E-2,-1.6203884505894033E-2,-1.5879806815776151E-2,-1.5562210679460628E-2,-1.5250966465871414E-2,-1.4945947136553984E-2,-1.4647028193822905E-2,-1.4354087629946445E-2,-1.4067005877347518E-2,-1.3785665759800565E-2,-1.3509952444604553E-2,-1.3239753395712464E-2,-1.2974958327798212E-2,-1.2715459161242249E-2,-1.2461149978017403E-2,-1.2211926978457055E-2,-6.0140664258117055E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2556},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D2556=\"land\",0,IF(AND(O2484>0,O2466>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2556))*$H2556),O2484)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2559},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D2559=\"land\",0,IF(AND(O2487>0,O2469>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2559))*$H2559),O2487)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2562},null,null,"Equity Raising Cost",null,17,48.342774465500938,0,null,null,null,null,null,null,{"$f":"IF($D2562=\"land\",0,IF(AND(O2490>0,O2472>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2562))*$H2562),O2490)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2563},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2547:O2562)","v":0},{"$f":"SUM(P2547:P2562)","v":0},0,0,0,-1.4588589993168335,-1.429681819330497,-1.401088182943887,-1.3730664192850091,-1.3456050908993089,-1.3186929890813226,-1.2923191292996963,-0.8434370735568737,-0.407784381643509,-0.39962869401063883,-0.39163612013042598,-0.38380339772781752,-0.37612732977326108,-0.36860478317779583,-0.36123268751423993,-0.35400803376395512,-0.34692787308867601,-0.33998931562690249,-0.33318952931436441,-0.32652573872807711,-0.31999522395351554,-0.3135953194744453,-0.29271798694412127,-0.27240499299241183,-0.2669568931325636,-0.26161775526991227,-0.256385400164514,-0.25125769216122373,-0.24623253831799924,-0.24130788755163929,-0.2364817298006065,-0.23175209520459433,-0.22711705330050244,-0.22257471223449243,-0.21812321798980255,-0.21376075363000652,-0.20948553855740634,-0.20529582778625821,-0.20118991123053304,-0.19716611300592238,-0.1932227907458039,-0.18935833493088783,-0.11025092233548305,-3.3482664600792675E-2,-3.281301130877682E-2]
[{"$f":"ROW()","v":2566},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2569},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2479+AS2497+AS2515+AS2533 + AS2551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2573},null,null,"Meter and Services Pipes",null,null,null,null,16.026635064526499,15.116696614281759,14.206758164037019,13.29681971379228,12.38688126354754,11.4769428133028,10.558787388238576,9.6406319631743518,8.7224765381101275,7.8043211130459031,6.8861656879816788,5.9066227506229891,4.9466706720114733,4.0059176349721879,3.0839796586736883,2.1804804419011585,1.2950512094640794,0.42733056167574202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2576},null,null,"Information Technology",null,null,null,null,5.5511151231257827E-17,2.5056453374177908E-16,2.5056453374177908E-16,2.5056453374177908E-16,2.5056453374177908E-16,2.5056453374177908E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK2486+AK2504+AK2522+AK2540 + AK2558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2580},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I2490+I2508+I2526+I2544 + I2562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":2586},null,null,"Medium Pressure Mains",null,null,null,null,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2587},null,null,"Medium / Low Pressure Mains",null,null,null,null,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2590},null,null,"Secondary Gate Stations",null,null,null,null,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2593},null,null,"Equipment & Vehicles",null,null,null,null,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2597},null,null,"FRC",null,null,null,null,0,{"$f":"(I2597-I$15)*(I2597>J$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2600}]
[{"$f":"ROW()","v":2604},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2607},null,null,"Regulators",null,null,null,null,1.3995617590155227,1.3589947515078264,1.3186877315753842,1.278380711642942,1.2380736917104997,1.1977666717780575,1.1574596518456153,1.1168470324826112,1.0762344131196071,1.035621793756603,0.99500917439359893,0.95439655503059484,0.90389509768998,0.85440366949617752,0.80590206986625113,0.75837050222892322,0.71178956594434184,0.66614024838545216,0.62140391717774024,0.57756231259418256,0.53459754010229599,0.49249206306024718,0.45122869555903933,0.41079059540785567,0.37116125725969568,0.33232450587449891,0.29426448951700607,0.2569656734866631,0.22041283377692697,0.18459105086138555,0.14948570360415497,0.115082463292069,8.1367287786224762E-2,4.8326415790497401E-2,1.5946361234684583E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2610},null,null,"Meter and Services Pipes",null,null,null,null,20.690448781624902,19.629400126156959,18.575151564758297,17.520903003359635,16.466654441960973,15.412405880562311,14.358157319163649,13.294590110336712,12.231022901509775,11.167455692682838,10.103888483855901,9.0403212750289637,7.8944362222794542,6.7714688705849353,5.6709608659243065,4.59246302135689,3.5355351336808223,2.4997458037582758,1.4846722604341804,0.48990018797656698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2611},null,null,"Equipment & Vehicles",null,null,null,null,2.6360916415904412,2.0502934990147876,1.4682496446657836,0.88620579031677948,0.30416193596777541,1.3140008793273372E-2,1.3140008793273372E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2614},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2618},null,null,"Total",null,null,null,null,{"$f":"SUM(I2602:I2617)","v":81.419556813973941},78.761063713309923,76.119608477096222,73.478153240882506,70.836698004668804,68.4862646956296,{"$f":"SUM(O2602:O2617)","v":66.426853313764909},64.337809323788804,62.261905342605985,60.186001361423159,58.110097380240347,56.034193399057528,53.337603751161275,50.694945896222947,48.105141198383407,45.567132594500642,43.079884162695535,40.642380699526527,38.253627305620903,35.912648979593399,34.103466663118333,32.810570177189803,31.543531620979845,30.301833835894087,29.084970006510044,27.892443453713678,26.72376743197324,25.578464930667622,24.456068479388097,23.356119957134176,22.27817040532533,21.22177984455266,20.186517094995448,19.171959600429378,18.17769325575463,17.276042899858862,16.464425232988198,15.669039919454951,14.889562312192368,14.125674257075035,13.377063963060049,12.643425874925365,11.924460548553373,11.219874528708822,10.529380229261161,9.852695815802452,9.1895450906129206,8.539657379927176,7.902767423455149,7.2786152661125616,6.6669461519168252,6.0675104200050054,5.480063402731421,4.9043653258033091,4.3401812104137587,3.9395023133466762]
[{"$f":"ROW()","v":2621},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2624},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2628},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2631},null,null,"Information Technology"]
[{"$f":"ROW()","v":2634},null,null,"Land"]
[{"$f":"ROW()","v":2635},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2638},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2642},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2645},null,null,"Buildings"]
[{"$f":"ROW()","v":2648},null,null,"Vehicle"]
[{"$f":"ROW()","v":2652},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2656},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I775","v":-0.33481747453734217},{"$f":"-'PTRM expenditure'!J775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!K775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!L775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!M775","v":-0.33267168196585123},{"$f":"-'PTRM expenditure'!N775","v":-0.33267168196585128},{"$f":"-IF($D2656=\"Land\",0,IF(O2602<0,O2602,IF(O2584<1,O2602,(O2602/O2584)*O$15)))*O$6","v":-0.33497410173234143},-0.33497410173234143,-0.33497410173234143,-0.33497410173234138,-0.33497410173234138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2658},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I777","v":0},{"$f":"-'PTRM expenditure'!J777","v":0},{"$f":"-'PTRM expenditure'!K777","v":0},{"$f":"-'PTRM expenditure'!L777","v":0},{"$f":"-'PTRM expenditure'!M777","v":0},{"$f":"-'PTRM expenditure'!N777","v":0},{"$f":"-IF($D2658=\"Land\",0,IF(O2604<0,O2604,IF(O2586<1,O2604,(O2604/O2586)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2661},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I780","v":-4.0567007507696297E-2},{"$f":"-'PTRM expenditure'!J780","v":-4.030701993244231E-2},{"$f":"-'PTRM expenditure'!K780","v":-4.0307019932442303E-2},{"$f":"-'PTRM expenditure'!L780","v":-4.0307019932442303E-2},{"$f":"-'PTRM expenditure'!M780","v":-4.0307019932442296E-2},{"$f":"-'PTRM expenditure'!N780","v":-4.0307019932442303E-2},{"$f":"-IF($D2661=\"Land\",0,IF(O2607<0,O2607,IF(O2589<1,O2607,(O2607/O2589)*O$15)))*O$6","v":-4.0612619363004046E-2},-4.0612619363004046E-2,-4.0612619363004039E-2,-4.0612619363004039E-2,-4.0612619363004039E-2,0,0,0,0,0,{"$f":"-IF($D2661=\"Land\",0,IF(Y2607<0,Y2607,IF(Y2589<1,Y2607,(Y2607/Y2589)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2665},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I784","v":-0.58579814257565355},{"$f":"-'PTRM expenditure'!J784","v":-0.58204385434900408},{"$f":"-'PTRM expenditure'!K784","v":-0.58204385434900408},{"$f":"-'PTRM expenditure'!L784","v":-0.58204385434900408},{"$f":"-'PTRM expenditure'!M784","v":-0.29102192717450204},{"$f":"-'PTRM expenditure'!N784","v":0},{"$f":"-IF($D2665=\"Land\",0,IF(O2611<0,O2611,IF(O2593<1,O2611,(O2611/O2593)*O$15)))*O$6","v":-1.3140008793273372E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2668},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I787","v":0},{"$f":"-'PTRM expenditure'!J787","v":0},{"$f":"-'PTRM expenditure'!K787","v":0},{"$f":"-'PTRM expenditure'!L787","v":0},{"$f":"-'PTRM expenditure'!M787","v":0},{"$f":"-'PTRM expenditure'!N787","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(O2614<0,O2614,IF(O2596<1,O2614,(O2614/O2596)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2671},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I790","v":0},{"$f":"-'PTRM expenditure'!J790","v":0},{"$f":"-'PTRM expenditure'!K790","v":0},{"$f":"-'PTRM expenditure'!L790","v":0},{"$f":"-'PTRM expenditure'!M790","v":0},{"$f":"-'PTRM expenditure'!N790","v":0},{"$f":"-IF($D2671=\"Land\",0,IF(O2617<0,O2617,IF(O2599<1,O2617,(O2617/O2599)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D2671=\"Land\",0,IF(AS2617<0,AS2617,IF(AS2599<1,AS2617,(AS2617/AS2599)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2675},null,null,"High Pressure Mains - PE",null,3,43.5,0,null,null,null,null,null,null,{"$f":"IF($D2675=\"land\",0,IF(AND(O2603>0,O2585>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2675))*$H2675),O2603)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2678},null,null,"Low Pressure Mains",null,6,43.5,0,null,null,null,null,null,null,{"$f":"IF($D2678=\"land\",0,IF(AND(O2606>0,O2588>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2678))*$H2678),O2606)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2679},null,null,"Regulators",null,7,23.5,0.95439655503059484,null,null,null,null,null,null,{"$f":"IF($D2679=\"land\",0,IF(AND(O2607>0,O2589>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2679))*$H2679),O2607)*$J$1,0))","v":0},0,0,0,0,-5.0501457340614793E-2,-4.9491428193802485E-2,-4.8501599629926437E-2,-4.7531567637327909E-2,-4.6580936284581341E-2,-4.5649317558889714E-2,-4.4736331207711921E-2,-4.3841604583557688E-2,-4.296477249188653E-2,-4.2105477042048804E-2,-4.126336750120782E-2,-4.043810015118366E-2,-3.9629338148159991E-2,-3.8836751385196787E-2,-3.806001635749285E-2,-3.7298816030342991E-2,-3.6552839709736128E-2,-3.5821782915541403E-2,-3.5105347257230572E-2,-3.440324031208597E-2,-3.3715175505844248E-2,-3.3040871995727361E-2,-3.2380054555812818E-2,-1.5946361234684583E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2682},null,null,"Meter and Services Pipes",null,10,8.5,9.0403212750289637,null,null,null,null,null,null,{"$f":"IF($D2682=\"land\",0,IF(AND(O2610>0,O2592>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2682))*$H2682),O2610)*$J$1,0))","v":0},0,0,0,0,-1.1458850527495092,-1.1229673516945191,-1.1005080046606286,-1.078497844567416,-1.0569278876760677,-1.0357893299225462,-1.0150735433240954,-0.99477207245761345,-0.48990018797656698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2685},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D2685=\"land\",0,IF(AND(O2613>0,O2595>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2685))*$H2685),O2613)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2689},null,null,"Equity Raising Cost",null,17,49.342774465500938,0,null,null,null,null,null,null,{"$f":"IF($D2689=\"land\",0,IF(AND(O2617>0,O2599>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2689))*$H2689),O2617)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2692},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I2602+I2620+I2638+I2656 + I2674","v":24.60908437849465},{"$f":"J2602+J2620+J2638+J2656 + J2674","v":24.276412696528798},23.943741014562946,23.611069332597094,23.278397650631241,22.945725968665389,22.610751866933047,22.275777765200704,21.940803663468362,21.605829561736019,21.270855460003677,20.682254710446887,20.105425975881232,19.54013381600689,18.986147499330034,18.443240908986716,17.911192450450265,17.389784961084544,16.878805621506135,16.378045868719298,15.887301310988194,15.406371644411713,14.935060571166762,14.47317571938671,14.020528564642259,13.576934352992698,13.142212025576127,12.716184144707888,12.298676821457015,11.889519644671157,11.488545611421017,11.095591058835881,10.710495597302447,10.333102044999682,9.963256363742973,9.6008075961113963,9.2456078038324527,8.8975120073990865,8.5563781268943888,8.222066923999785,7.8944419451630727,7.5733694659030952,7.2587184362283166,6.9503604271470341,6.6481695782473773,6.3520225463257134,6.0617984550424824,5.7773788455849164,5.498647628316502,5.2254910353934552,4.95779757432887,4.6954579824855767,4.4383651824791492,4.1864142384728495,3.9395023133466762,3.6975286267230265]
[{"$f":"ROW()","v":2695},null,null,"Medium / Low Pressure Mains",null,null,null,null,26.211040916701307,25.724254776981294,25.23746863726128,24.750682497541266,24.263896357821253,23.777110218101239,23.286860522882655,22.796610827664072,22.306361132445488,21.816111437226905,21.325861742008321,20.596431338651385,19.881589543361589,19.181044583977588,18.494510523781269,17.821707144788874,17.162359833376328,16.516199468192035,15.882962310311425,15.262389895588429,14.654228929159892,14.058231182059926,13.474153389901959,12.901757153587152,12.340808841998641,11.791079496641899,11.252344738192292,10.724384674911677,10.206983812896675,9.6999309681219739,9.2030191802427659,8.716045628121142,8.2388115470419514,7.7711221475843439,7.3127865361158886,6.8636176368768025,6.4234321156224983,5.9920503047932803,5.5692961301806463,5.1549970390602651,4.748983929762292,4.351091082650278,3.9611560924805045,3.5790198021141264,3.2045262375550756,2.8375225442872063,2.4778589248846941,2.1253885778702322,1.7799676377960596,1.4414551165233704,1.1097128456761352,0.78460542024584456,0.46600014332415979,0.15376697194090871,0,0]
[{"$f":"ROW()","v":2699},null,null,"Buildings",null,null,null,null,4.8978123175305637,4.7525459590777226,4.6072796006248815,4.4620132421720404,4.3167468837191993,4.1714805252663583,4.0251127875377142,3.8787450498090701,3.732377312080426,3.5860095743517819,3.4396418366231378,3.2576347615099541,3.079267827899034,2.9044682329603324,2.7331646299204047,2.5652870989412757,2.4007671185817294,2.2395375378293738,2.0815325486920653,1.9266876593375031,1.774939667770032,1.6262266360339104,1.4804878649325113,1.3376638692531402,1.1976963534873564,1.0605281880368884,0.92610338589542973,0.79436707979680021,0.66526549982014327,0.53874595144301951,0.41475679403343824,0.29324741977204855,0.17416823299588668,5.7470629955248043E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2702},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2703},null,null,"Information Technology",null,null,null,null,-6.6613381477509392E-16,-5.3609822643474639E-16,-5.3609822643474639E-16,-5.3609822643474639E-16,-5.3609822643474639E-16,-5.3609822643474639E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK2613+AK2631+AK2649+AK2667 + AK2685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2706},null,null,"Land",null,null,null,null,{"$f":"I2616+I2634+I2652+I2670 + I2688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2014 (Jul-13 to Jun-14) Capex Account [m$ \"&'PTRM expenditure'!$G$52&\"]\"","v":"2014 (Jul-13 to Jun-14) Capex Account [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":2713},null,null,"Medium Pressure Mains",null,null,null,null,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2716},null,null,"Regulators",null,null,null,null,35.5,{"$f":"(I2716-I$15)*(I2716>J$15)","v":34.5},33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2720},null,null,"Equipment & Vehicles",null,null,null,null,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2723},null,null,"Telemetry and Monitoring",null,null,null,null,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,{"$f":"(S2723-S$15)*(S2723>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI2723-AI$15)*(AI2723>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2726},null,null,"Equity Raising Cost",null,null,null,null,61.342774465500938,60.342774465500938,59.342774465500938,58.342774465500938,57.342774465500938,56.342774465500938,55.342774465500938,54.342774465500938,53.342774465500938,52.342774465500938,51.342774465500938,50.342774465500938,49.342774465500938,48.342774465500938,47.342774465500938,46.342774465500938,45.342774465500938,44.342774465500938,43.342774465500938,42.342774465500938,41.342774465500938,40.342774465500938,39.342774465500938,38.342774465500938,37.342774465500938,36.342774465500938,35.342774465500938,34.342774465500938,33.342774465500938,32.342774465500938,31.342774465500938,30.342774465500938,29.342774465500938,28.342774465500938,27.342774465500938,26.342774465500938,25.342774465500938,24.342774465500938,23.342774465500938,22.342774465500938,21.342774465500938,20.342774465500938,19.342774465500938,18.342774465500938,17.342774465500938,16.342774465500938,15.342774465500938,14.342774465500938,13.342774465500938,12.342774465500938,11.342774465500938,10.342774465500938,9.3427744655009377,8.3427744655009377,7.3427744655009377,6.3427744655009377]
[{"$f":"ROW()","v":2727}]
[{"$f":"ROW()","v":2730},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2733},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2737},null,null,"Meter and Services Pipes",null,null,null,null,31.716876020598491,30.169711336666857,28.632462188028718,27.095213039390579,25.55796389075244,24.020714742114301,22.483465593476161,20.932881759443323,19.382297925410484,17.831714091377645,16.281130257344806,14.730546423311967,13.043506112063335,11.390206607039676,9.7699730921164907,8.1821442474917685,6.6260719797595407,5.1011211573819573,3.6066693514519264,2.1421065816404958,0.70683506722529388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2740},null,null,"Information Technology",null,null,null,null,0.41584002368605777,-7.7715611723760958E-16,-6.1960381365698241E-17,-6.1960381365698241E-17,-6.1960381365698241E-17,-6.1960381365698241E-17,-6.1960381365698241E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2744},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2834","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN2834","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD2834","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2747},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2750},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2751},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2754},null,null,"Buildings"]
[{"$f":"ROW()","v":2757},null,null,"Vehicle"]
[{"$f":"ROW()","v":2761},null,null,"Land"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2768},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2771},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2774},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2775},null,null,"Vehicle"]
[{"$f":"ROW()","v":2778},null,null,"FRC"]
["Depreciation"]
[{"$f":"ROW()","v":2785},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I813","v":0},{"$f":"-'PTRM expenditure'!J813","v":0},{"$f":"-'PTRM expenditure'!K813","v":0},{"$f":"-'PTRM expenditure'!L813","v":0},{"$f":"-'PTRM expenditure'!M813","v":0},{"$f":"-'PTRM expenditure'!N813","v":0},{"$f":"-IF($D2785=\"Land\",0,IF(O2731<0,O2731,IF(O2713<1,O2731,(O2731/O2713)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2788},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I816","v":-2.084492787986611E-2},{"$f":"-'PTRM expenditure'!J816","v":-2.0711336013253725E-2},{"$f":"-'PTRM expenditure'!K816","v":-2.0711336013253725E-2},{"$f":"-'PTRM expenditure'!L816","v":-2.0711336013253728E-2},{"$f":"-'PTRM expenditure'!M816","v":-2.0711336013253725E-2},{"$f":"-'PTRM expenditure'!N816","v":-2.0711336013253725E-2},{"$f":"-IF($D2788=\"Land\",0,IF(O2734<0,O2734,IF(O2716<1,O2734,(O2734/O2716)*O$15)))*O$6","v":-2.0867570569122435E-2},-2.0867570569122432E-2,-2.0867570569122432E-2,-2.0867570569122428E-2,-2.0867570569122428E-2,0,0,0,0,0,{"$f":"-IF($D2788=\"Land\",0,IF(Y2734<0,Y2734,IF(Y2716<1,Y2734,(Y2734/Y2716)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2792},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I820","v":-0.6566845377560494},{"$f":"-'PTRM expenditure'!J820","v":-0.65247594976380907},{"$f":"-'PTRM expenditure'!K820","v":-0.65247594976380907},{"$f":"-'PTRM expenditure'!L820","v":-0.65247594976380907},{"$f":"-'PTRM expenditure'!M820","v":-0.65247594976380929},{"$f":"-'PTRM expenditure'!N820","v":-0.32623797488190454},{"$f":"-IF($D2792=\"Land\",0,IF(O2738<0,O2738,IF(O2720<1,O2738,(O2738/O2720)*O$15)))*O$6","v":-1.8938645965080325E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2795},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I823","v":0},{"$f":"-'PTRM expenditure'!J823","v":0},{"$f":"-'PTRM expenditure'!K823","v":0},{"$f":"-'PTRM expenditure'!L823","v":0},{"$f":"-'PTRM expenditure'!M823","v":0},{"$f":"-'PTRM expenditure'!N823","v":0},{"$f":"-IF($D2795=\"Land\",0,IF(O2741<0,O2741,IF(O2723<1,O2741,(O2741/O2723)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2798},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I826","v":0},{"$f":"-'PTRM expenditure'!J826","v":0},{"$f":"-'PTRM expenditure'!K826","v":0},{"$f":"-'PTRM expenditure'!L826","v":0},{"$f":"-'PTRM expenditure'!M826","v":0},{"$f":"-'PTRM expenditure'!N826","v":0},{"$f":"-IF($D2798=\"Land\",0,IF(O2744<0,O2744,IF(O2726<1,O2744,(O2744/O2726)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D2798=\"Land\",0,IF(AS2744<0,AS2744,IF(AS2726<1,AS2744,(AS2744/AS2726)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2799},null,null,"Total",null,null,null,null,{"$f":"SUM(I2783:I2798)","v":-3.3854845021700926},{"$f":"SUM(J2783:J2798)","v":-2.9506124937565152},-2.9506124937565161,-2.9506124937565161,-2.9506124937565166,-2.6243745188746117,{"$f":"SUM(O2783:O2798)","v":-2.3359432308508947},-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,-2.3170045848858143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2802},null,null,"High Pressure Mains - PE",null,3,44.5,0,null,null,null,null,null,null,{"$f":"IF($D2802=\"land\",0,IF(AND(O2730>0,O2712>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2802))*$H2802),O2730)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2806},null,null,"Regulators",null,7,24.5,0.51125547894349943,null,null,null,null,null,null,{"$f":"IF($D2806=\"land\",0,IF(AND(O2734>0,O2716>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2806))*$H2806),O2734)*$J$1,0))","v":0},0,0,0,0,-2.6190791969526991E-2,-2.5666976130136451E-2,-2.5153636607533721E-2,-2.4650563875383048E-2,-2.4157552597875383E-2,-2.3674401545917878E-2,-2.3200913514999515E-2,-2.2736895244699528E-2,-2.2282157339805538E-2,-2.1836514193009429E-2,-2.1399783909149234E-2,-2.0971788230966248E-2,-2.0552352466346922E-2,-2.0141305417019986E-2,-1.9738479308679585E-2,-1.9343709722505993E-2,-1.8956835528055875E-2,-1.8577698817494756E-2,-1.8206144841144859E-2,-1.784202194432196E-2,-1.7485181505435522E-2,-1.7135477875326811E-2,-1.6792768317820273E-2,-1.645691295146387E-2,-8.1046150888800343E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2809},null,null,"Meter and Services Pipes",null,10,9.5,14.730546423311967,null,null,null,null,null,null,{"$f":"IF($D2809=\"land\",0,IF(AND(O2737>0,O2719>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2809))*$H2809),O2737)*$J$1,0))","v":0},0,0,0,0,-1.6870403112486316,-1.653299505023659,-1.6202335149231859,-1.5878288446247222,-1.5560722677322274,-1.5249508223775829,-1.4944518059300311,-1.4645627698114307,-1.435271514415202,-0.70683506722529388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2812},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D2812=\"land\",0,IF(AND(O2740>0,O2722>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2812))*$H2812),O2740)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2816},null,null,"Equity Raising Cost",null,17,50.342774465500938,0,null,null,null,null,null,null,{"$f":"IF($D2816=\"land\",0,IF(AND(O2744>0,O2726>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2816))*$H2816),O2744)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2819},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I2729+I2747+I2765+I2783 + I2801","v":5.6824962936732755},{"$f":"J2729+J2747+J2765+J2783 + J2801","v":5.6067100108808257},5.5309237280883758,5.455137445295926,5.3793511625034762,5.3035648797110264,5.2272545936720185,5.1509443076330106,5.0746340215940027,4.9983237355549948,4.9220134495159868,4.7868498999792592,4.6543896214332667,4.5245785484581935,4.3973636969426222,4.2726931424573618,4.150515999061807,4.0307823985341633,3.9134434700170724,3.7984513200703232,3.6857590131225093,3.5753205523136518,3.4670908607209712,3.3610257629601441,3.2570819671545337,3.1552170472650354,3.0553894257733272,2.957558356711453,2.8616839090308162,2.7677269503037922,2.6756491307513088,2.5854128675898753,2.4969813296916703,2.4103184225514291,2.3253887735539931,2.2421577175365055,2.1605912826393681,2.080656176440173,2.0023197723649622,1.9255500963712553,1.8503158138974227,1.7765862170730666,1.7043312121851977,1.6335213073950863,1.5641276007007769,1.4961217681403538,1.4294760522311392,1.3641632506401089,1.3001567050808993,1.2374302904328738,1.1759584040778088,1.1157159554498453,1.0566783557944408,0.99882150813214443,0.94212179742309399,0.88655608092822458]
[{"$f":"ROW()","v":2822},null,null,"Medium / Low Pressure Mains",null,null,null,null,19.702234390553436,19.343042356298053,18.98385032204267,18.624658287787284,18.265466253531898,17.906274219276511,17.544531305755775,17.18278839223504,16.821045478714304,16.459302565193568,16.097559651672832,15.554669475120665,15.022637102099543,14.501245376538842,13.990281485489355,13.489536872260858,12.998807151296932,12.517892024752284,12.046595200738528,11.584724313205047,11.132090843422237,10.688510043035082,10.253800858655671,9.827785857963848,9.4102911572858616,9.0011463506214344,8.6001844400902954,8.20724176776978,7.8221579488956747,7.4447758063990515,7.0749413067523612,6.7125034970986048,6.3573144436379234,6.0092291712464556,5.6681056043028173,5.3338045086980514,5.006189435005381,4.6851266627865638,4.3704851460121228,4.0621364595731713,3.7599547468629986,3.4638166684070293,3.1736013515201793,2.8891903409710662,2.6104675506329356,2.3373192161015677,2.069633848260827,1.8073021877769011,1.5502171605026538,1.2982738337738913,1.0513693735797041,0.80940300258940068,0.57227595901890338,0.33989145631981599,0.1121546436747104,0]
[{"$f":"ROW()","v":2823},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2733+AS2751+AS2769+AS2787 + AS2805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2825},null,null,"Secondary Gate Stations",null,null,null,null,6.7228291430594894E-4,6.5292133868942784E-4,6.3355976307290674E-4,6.1419818745638564E-4,5.9483661183986453E-4,5.7547503622334343E-4,5.559674078767894E-4,5.3645977953023537E-4,5.1695215118368134E-4,4.9744452283712731E-4,4.7793689449057329E-4,4.5345295975791932E-4,4.2945870371991846E-4,4.059443328026776E-4,3.8290024930378154E-4,3.6031704747486342E-4,3.3818550968252369E-4,3.1649660264603072E-4,2.9524147375026765E-4,2.7441144743241979E-4,2.5399802164092892E-4,2.3399286436526787E-4,2.1438781023512004E-4,1.9517485718757515E-4,1.7634616320098118E-4,1.5789404309411907E-4,1.3981096538939422E-4,1.2208954923876385E-4,1.0472256141114609E-4,8.7702913340080698E-5,7.1023658230436615E-5,5.4677988222985409E-5,3.8659231615683227E-5,2.2960850140527091E-5,7.5764362948740759E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2829},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2832},null,null,"FRC",null,null,null,null,{"$f":"I2742+I2760+I2778+I2796 + I2814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2835},null,null,"Total",null,null,null,null,{"$f":"SUM(I2819:I2834)","v":69.825910595479755},{"$f":"SUM(J2819:J2834)","v":66.875298101723246},63.92468560796673,60.974073114210213,58.023460620453697,55.39908610157908,{"$f":"SUM(O2819:O2834)","v":53.063142870728186},50.74613828584237,48.429133700956555,46.112129116070747,43.795124531184939,41.017897888522008,38.296215778712352,35.628967311098876,33.015063812837681,30.453438384541698,27.943045464811643,25.482860403476192,23.071879043367446,20.709117310460872,19.093341829114035,18.202580223274925,17.329633849552597,16.474146403304715,15.635768705981789,14.814158562605321,14.008980622096388,13.219906240397627,12.446613346332846,11.688786310149357,10.946115814689541,10.218298729138919,9.5050379852993103,8.8060424563364954,8.121026837952936,7.575962226234557,7.1667807176447491,6.7657828392267367,6.372804918377085,5.9876865559444266,5.6102705607604211,5.2404028854800959,4.877932563705377,4.5227116483661529,4.1745951513337127,3.8334409842419213,3.4991099004919661,3.1714654384170098,2.8503738655835531,2.5357041242067648,2.2273277776575129,1.925118958039246,1.6289543148133441,1.3387129644519604,1.0542764410978043,0.88655608092822458]
[{"$f":"ROW()","v":2839},null,null,"High Pressure Mains - PE",null,null,null,null,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2842},null,null,"Low Pressure Mains",null,null,null,null,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,{"$f":"(AR2842-AR$15)*(AR2842>AS$15)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,{"$f":"(BH2842-BH$15)*(BH2842>BI$15)","v":4},3,2,1]
[{"$f":"ROW()","v":2843},null,null,"Regulators",null,null,null,null,36,{"$f":"(I2843-I$15)*(I2843>J$15)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2846},null,null,"Meter and Services Pipes",null,null,null,null,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2849},null,null,"Information Technology",null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2853},null,null,"Equity Raising Cost",null,null,null,null,61.842774465500938,60.842774465500938,59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377,6.8427744655009377]
[{"$f":"ROW()","v":2856},null,null,"High Pressure Mains - Steel",null,null,null,null,0.8423052419836593,{"$f":"I2946","v":0.83297880545842184},0.82194360045558967,0.8109083954527575,0.79987319044992533,0.78883798544709316,0.77780278044426099,0.7666913121522001,0.75557984386013921,0.74446837556807832,0.73335690727601743,0.72224543898395654,0.70248592215799655,0.68312159566855579,0.66414455570890385,0.64554705654844491,0.62732150737119519,{"$f":"Y2946","v":0.60946046917749042},0.59195665174765977,0.57480291066642575,0.55799224440681638,0.5415177914723992,0.52537282759667037,0.50955076299845614,0.4940451396922062,0.47884962885208127,0.46395802822875881,0.44936425961790283,0.43506236637926393,0.42104651100539781,0.40731097273900901,0.39385014523794803,0.38065853428690827,{"$f":"AO2946","v":0.36773075555488927},0.35506153239751065,0.34264569370327963,0.33047817178293321,0.31855400030099373,0.30686831224869304,0.29541633795743838,0.28419340315200881,0.27319492704268783,0.26241642045555325,0.25185348400016139,0.24150180627387735,0.23135716210211899,0.22141541081379579,0.21167249455123904,0.20212443661393345,{"$f":"BE2946","v":0.19276733983537397},0.18359738499238568,0.17461082924625715,0.16580400461505118,0.15717331647646934,0.14871524210065915,0.14042632921236514]
[{"$f":"ROW()","v":2859},null,null,"Medium / Low Pressure Mains",null,null,null,null,14.984137715211467,14.716635082662146,14.450774746636483,14.184914410610821,13.919054074585159,13.653193738559496,13.387333402533834,13.119586734483157,12.85184006643248,12.584093398381803,12.316346730331126,12.04860006228045,11.645044429641919,11.249559909656158,10.861985080070113,10.482161747075788,10.109934880741349,9.7451525517336002,9.3876658693060051,9.0373289205269618,8.6939987107235002,8.3575351051161082,8.0278007716208641,7.7046611247955248,7.3879842709066921,7.077640954095636,6.773504503620801,6.4754507821554625,6.1833581351194313,5.8971073410241202,5.6165815628107154,5.3416663001615792,5.0722493427654252,4.8082207245171942,4.5494726786339283,4.2958995936683273,4.0473979704020389,3.8038663796010761,3.5652054206161323,3.3313176808108875,3.1021076958017475,2.8774819104927905,2.6573486408900124,2.4416180366792899,2.2302020445527821,2.0230143722688045,1.8199704534305063,1.6209874129689741,1.4259840333166725,1.2348807212574169,1.0475994754393465,0.86406385453763757,0.68419894605396281,0.50793133573996152,0.33518907763224026,0.16590166468667342]
[{"$f":"ROW()","v":2863},null,null,"Buildings",null,null,null,null,0.16982752719107211,0.1636574113475939,0.15901145258416288,0.15436549382073186,0.14971953505730085,0.14507357629386983,0.14042761753043881,0.13574669694609084,0.13106577636174288,0.12638485577739492,0.12170393519304695,0.11702301460869899,0.11112073940662437,0.10533650970859124,9.9667964604518766E-2,9.4112790402527749E-2,8.8668719684576555E-2,8.3333530380984386E-2,7.8105044863464063E-2,7.2981129056294142E-2,6.7959691565267613E-2,6.3038682824061623E-2,5.8216094257679749E-2,5.3489957462625512E-2,4.8858343403472358E-2,4.431936162550227E-2,3.9871159483091584E-2,3.5511921383529113E-2,3.1239868045957891E-2,2.7053255775138091E-2,2.2950375749734686E-2,1.8929553324839352E-2,1.4989147348441922E-2,1.1127549491572443E-2,7.3431835918403533E-3,3.634505010102906E-3,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16,2.0729945537922845E-16]
[{"$f":"ROW()","v":2866},null,null,"Vehicle",null,null,null,null,0.1127633657888597,-0.31134462779195404,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2867},null,null,"Information Technology",null,null,null,null,1.2689014121923519,3.1237498077305581E-2,2.2607952617969065E-4,2.2607952617969065E-4,2.2607952617969065E-4,2.2607952617969065E-4,2.2607952617969065E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2870},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2877},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2880},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2884},null,null,"Vehicle"]
[{"$f":"ROW()","v":2887},null,null,"FRC"]
[{"$f":"ROW()","v":2890},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2894},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2897},null,null,"Regulators"]
[{"$f":"ROW()","v":2901},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2904},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2908},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J2892:J2907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2911},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"-'PTRM expenditure'!I848","v":-2.5418659194779744E-2},{"$f":"-'PTRM expenditure'!J848","v":-2.2614331049667015E-2},{"$f":"-'PTRM expenditure'!K848","v":-2.2614331049667011E-2},{"$f":"-'PTRM expenditure'!L848","v":-2.2614331049667011E-2},{"$f":"-'PTRM expenditure'!M848","v":-2.2614331049667008E-2},{"$f":"-'PTRM expenditure'!N848","v":-2.2614331049667008E-2},{"$f":"-IF($D2911=\"Land\",0,IF(O2857<0,O2857,IF(O2839<1,O2857,(O2857/O2839)*O$15)))*O$6","v":-2.2774784231668423E-2},-2.2774784231668427E-2,-2.2774784231668427E-2,-2.277478423166843E-2,-2.277478423166843E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2914},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I851","v":0},{"$f":"-'PTRM expenditure'!J851","v":0},{"$f":"-'PTRM expenditure'!K851","v":0},{"$f":"-'PTRM expenditure'!L851","v":0},{"$f":"-'PTRM expenditure'!M851","v":0},{"$f":"-'PTRM expenditure'!N851","v":0},{"$f":"-IF($D2914=\"Land\",0,IF(O2860<0,O2860,IF(O2842<1,O2860,(O2860/O2842)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2915},null,null,"Regulators",null,null,null,null,{"$f":"-'PTRM expenditure'!I852","v":-4.4924965249615999E-2},{"$f":"-'PTRM expenditure'!J852","v":-4.4132478765802084E-2},{"$f":"-'PTRM expenditure'!K852","v":-4.4132478765802084E-2},{"$f":"-'PTRM expenditure'!L852","v":-4.4132478765802077E-2},{"$f":"-'PTRM expenditure'!M852","v":-4.4132478765802077E-2},{"$f":"-'PTRM expenditure'!N852","v":-4.4132478765802077E-2},{"$f":"-IF($D2915=\"Land\",0,IF(O2861<0,O2861,IF(O2843<1,O2861,(O2861/O2843)*O$15)))*O$6","v":-4.4464584989252778E-2},-4.4464584989252778E-2,-4.4464584989252771E-2,-4.4464584989252771E-2,-4.4464584989252764E-2,0,0,0,0,0,{"$f":"-IF($D2915=\"Land\",0,IF(Y2861<0,Y2861,IF(Y2843<1,Y2861,(Y2861/Y2843)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2918},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"-'PTRM expenditure'!I855","v":-0.84496731615183196},{"$f":"-'PTRM expenditure'!J855","v":-0.83746745576460646},{"$f":"-'PTRM expenditure'!K855","v":-0.83746745576460657},{"$f":"-'PTRM expenditure'!L855","v":-0.83746745576460657},{"$f":"-'PTRM expenditure'!M855","v":-0.83746745576460679},{"$f":"-'PTRM expenditure'!N855","v":-0.83746745576460679},{"$f":"-IF($D2918=\"Land\",0,IF(O2864<0,O2864,IF(O2846<1,O2864,(O2864/O2846)*O$15)))*O$6","v":-0.84466987802399918},-0.84466987802399907,-0.84466987802399907,-0.84466987802399895,-0.84466987802399884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2921},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I858","v":-1.2376639141150463},{"$f":"-'PTRM expenditure'!J858","v":-3.101141855112589E-2},{"$f":"-'PTRM expenditure'!K858","v":0},{"$f":"-'PTRM expenditure'!L858","v":0},{"$f":"-'PTRM expenditure'!M858","v":0},{"$f":"-'PTRM expenditure'!N858","v":0},{"$f":"-IF($D2921=\"Land\",0,IF(O2867<0,O2867,IF(O2849<1,O2867,(O2867/O2849)*O$15)))*O$6","v":-2.2607952617969065E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2925},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"-'PTRM expenditure'!I862","v":0},{"$f":"-'PTRM expenditure'!J862","v":0},{"$f":"-'PTRM expenditure'!K862","v":0},{"$f":"-'PTRM expenditure'!L862","v":0},{"$f":"-'PTRM expenditure'!M862","v":0},{"$f":"-'PTRM expenditure'!N862","v":0},{"$f":"-IF($D2925=\"Land\",0,IF(O2871<0,O2871,IF(O2853<1,O2871,(O2871/O2853)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D2925=\"Land\",0,IF(AS2871<0,AS2871,IF(AS2853<1,AS2871,(AS2871/AS2853)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2928},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$2837:$BL$2853,$F2928)","v":65},{"$f":"HLOOKUP($I$5,$O$2855:$BL$2871,$F2928)","v":0.72224543898395654},null,null,null,null,null,null,{"$f":"IF($D2928=\"land\",0,IF(AND(O2856>0,O2838>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2928))*$H2928),O2856)*$J$1,0))","v":0},{"$f":"IF($D2928=\"land\",0,IF(AND(P2856>0,P2838>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G2928))*$H2928),P2856)*$J$1,0))","v":0},0,0,0,-1.9759516825959965E-2,-1.9364326489440767E-2,-1.8977039959651949E-2,-1.859749916045891E-2,-1.8225549177249733E-2,-1.7861038193704735E-2,-1.7503817429830641E-2,-1.715374108123403E-2,-1.6810666259609346E-2,-1.6474452934417162E-2,-1.6144963875728814E-2,-1.5822064598214239E-2,-1.5505623306249954E-2,-1.5195510840124955E-2,-1.4891600623322454E-2,-1.4593768610856005E-2,-1.4301893238638883E-2,-1.4015855373866107E-2,-1.3735538266388781E-2,-1.3460827501061007E-2,-1.3191610951039786E-2,-1.2927778732018991E-2,-1.2669223157378612E-2,-1.2415838694231037E-2,-1.2167521920346418E-2,-1.1924171481939487E-2,-1.1685688052300698E-2,-1.1451974291254684E-2,-1.1222934805429588E-2,-1.0998476109320997E-2,-1.0778506587134577E-2,-1.0562936455391886E-2,-1.0351677726284047E-2,-1.0144644171758367E-2,-9.9417512883231991E-3,-9.7429162625567341E-3,-9.5480579373055981E-3,-9.3570967785594865E-3,-9.1699548429882965E-3,-8.9865557461285307E-3,-8.8068246312059603E-3,-8.6306881385818397E-3,-8.4580743758102019E-3,-8.2889128882939981E-3,-8.1231346305281182E-3]
[{"$f":"ROW()","v":2932},null,null,"Low Pressure Mains",null,6,45,0,null,null,null,null,null,null,{"$f":"IF($D2932=\"land\",0,IF(AND(O2860>0,O2842>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2932))*$H2932),O2860)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2935},null,null,"Buildings",null,9,25,0.11702301460869899,null,null,null,null,null,null,{"$f":"IF($D2935=\"land\",0,IF(AND(O2863>0,O2845>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2935))*$H2935),O2863)*$J$1,0))","v":0},0,0,0,0,-5.9022752020746246E-3,-5.7842296980331314E-3,-5.6685451040724691E-3,-5.5551742019910189E-3,-5.4440707179511981E-3,-5.3351893035921737E-3,-5.2284855175203301E-3,-5.1239158071699244E-3,-5.021437491026526E-3,-4.9210087412059952E-3,-4.8225885663818746E-3,-4.7261367950542366E-3,-4.631614059153152E-3,-4.5389817779700895E-3,-4.4482021424106875E-3,-4.3592380995624725E-3,-4.2720533375712232E-3,-4.186612270819799E-3,-4.1028800254034031E-3,-4.0208224248953345E-3,-3.9404059763974283E-3,-3.8615978568694795E-3,-3.7843658997320897E-3,-3.7086785817374473E-3,-3.6345050101026987E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2938},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D2938=\"land\",0,IF(AND(O2866>0,O2848>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2938))*$H2938),O2866)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2939},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D2939=\"land\",0,IF(AND(O2867>0,O2849>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2939))*$H2939),O2867)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2942},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D2942=\"land\",0,IF(AND(O2870>0,O2852>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G2942))*$H2942),O2870)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2946},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I2856+I2874+I2892+I2910 + I2928","v":0.83297880545842184},{"$f":"J2856+J2874+J2892+J2910 + J2928","v":0.82194360045558967},0.8109083954527575,0.79987319044992533,0.78883798544709316,0.77780278044426099,0.7666913121522001,0.75557984386013921,0.74446837556807832,0.73335690727601743,0.72224543898395654,0.70248592215799655,0.68312159566855579,0.66414455570890385,0.64554705654844491,0.62732150737119519,0.60946046917749042,0.59195665174765977,0.57480291066642575,0.55799224440681638,0.5415177914723992,0.52537282759667037,0.50955076299845614,0.4940451396922062,0.47884962885208127,0.46395802822875881,0.44936425961790283,0.43506236637926393,0.42104651100539781,0.40731097273900901,0.39385014523794803,0.38065853428690827,0.36773075555488927,0.35506153239751065,0.34264569370327963,0.33047817178293321,0.31855400030099373,0.30686831224869304,0.29541633795743838,0.28419340315200881,0.27319492704268783,0.26241642045555325,0.25185348400016139,0.24150180627387735,0.23135716210211899,0.22141541081379579,0.21167249455123904,0.20212443661393345,0.19276733983537397,0.18359738499238568,0.17461082924625715,0.16580400461505118,0.15717331647646934,0.14871524210065915,0.14042632921236514,0.13230319458183704]
[{"$f":"ROW()","v":2949},null,null,"Medium / Low Pressure Mains",null,null,null,null,14.716635082662146,14.450774746636483,14.184914410610821,13.919054074585159,13.653193738559496,13.387333402533834,13.119586734483157,12.85184006643248,12.584093398381803,12.316346730331126,12.04860006228045,11.645044429641919,11.249559909656158,10.861985080070113,10.482161747075788,10.109934880741349,9.7451525517336002,9.3876658693060051,9.0373289205269618,8.6939987107235002,8.3575351051161082,8.0278007716208641,7.7046611247955248,7.3879842709066921,7.077640954095636,6.773504503620801,6.4754507821554625,6.1833581351194313,5.8971073410241202,5.6165815628107154,5.3416663001615792,5.0722493427654252,4.8082207245171942,4.5494726786339283,4.2958995936683273,4.0473979704020389,3.8038663796010761,3.5652054206161323,3.3313176808108875,3.1021076958017475,2.8774819104927905,2.6573486408900124,2.4416180366792899,2.2302020445527821,2.0230143722688045,1.8199704534305063,1.6209874129689741,1.4259840333166725,1.2348807212574169,1.0475994754393465,0.86406385453763757,0.68419894605396281,0.50793133573996152,0.33518907763224026,0.16590166468667342,1.7930101847696278E-14]
[{"$f":"ROW()","v":2952},null,null,"Secondary Gate Stations",null,null,null,null,8.6330529635871064E-3,8.3879751040445653E-3,8.1428972445020242E-3,7.8978193849594831E-3,7.6527415254169411E-3,7.4076636658743991E-3,7.1607415436785856E-3,6.9138194214827722E-3,6.6668972992869587E-3,6.4199751770911452E-3,6.1730530548953317E-3,5.8617035473746866E-3,5.5565810300044543E-3,5.2575609629816264E-3,4.964521297299255E-3,4.677342424930531E-3,4.3959071300091815E-3,4.1201005409862591E-3,3.8498100837437953E-3,3.5849254356461807E-3,3.3253384805105183E-3,3.0709432644775692E-3,2.8216359527652793E-3,2.5773147872872352E-3,2.3378800451187517E-3,2.103233997793638E-3,1.8732808714150267E-3,1.6479268075639875E-3,1.4270798249899693E-3,1.2106497820674313E-3,9.9854834000334398E-4,7.9068892678053849E-4,5.8698670182218918E-4,3.8735852136300678E-4,1.9172290451300808E-4,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18,9.3512437376874757E-18]
[{"$f":"ROW()","v":2956},null,null,"Vehicle",null,null,null,null,-0.31134462779195404,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,-1.9953587858962396E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2959},null,null,"FRC",null,null,null,null,{"$f":"I2869+I2887+I2905+I2923 + I2941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2962},null,null,"Total",null,null,null,null,{"$f":"SUM(I2946:I2961)","v":35.460582104836547},{"$f":"SUM(J2946:J2961)","v":34.482429519204565},33.225939083117652,31.969448647030738,30.712958210943828,29.456467774856911,{"$f":"SUM(O2946:O2961)","v":28.260001169501194},27.064305943206996,25.868610716912791,24.672915490618589,23.477220264324387,22.033794402521345,20.619237057954358,19.232970860278712,17.874429986556578,16.543059930308885,15.23831727518615,13.959669473165867,12.706594627185989,11.478581278125709,10.275128196046635,9.8503140964477183,9.4339962788407767,9.0260048175859726,8.6261731855562669,8.2343381861671539,7.8503398867658243,7.4740215533525207,7.1052295866074822,6.7438134591973462,6.3896256543354122,6.042521605570716,5.7023596377813144,5.3690009093477009,5.04230935548276,4.7221516326951178,4.4459808435008927,4.1753334700905516,3.9100990441484167,3.6501693067251249,3.3954381640502991,3.1458016442289698,2.9011578548040666,2.6614069411676624,2.4264510458039861,2.196194268347583,1.9705426264403085,1.7494040173711793,1.5326881804834325,1.3203066603334404,1.1121727705864486,0.90820155863439644,0.70830977092138536,0.51241581896263455,0.32043974604305864,0.13230319458187426]
[{"$f":"\"2015 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2015 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":2966},null,null,"High Pressure Mains - PE",null,null,null,null,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2970},null,null,"Regulators",null,null,null,null,37,{"$f":"(I2970-I$15)*(I2970>J$15)","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2973},null,null,"Meter and Services Pipes",null,null,null,null,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2976},null,null,"Information Technology",null,null,null,null,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2980},null,null,"Equity Raising Cost",null,null,null,null,62.842774465500938,61.842774465500938,60.842774465500938,59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938,36.842774465500938,35.842774465500938,34.842774465500938,33.842774465500938,32.842774465500938,31.842774465500938,30.842774465500938,29.842774465500938,28.842774465500938,27.842774465500938,26.842774465500938,25.842774465500938,24.842774465500938,23.842774465500938,22.842774465500938,21.842774465500938,20.842774465500938,19.842774465500938,18.842774465500938,17.842774465500938,16.842774465500938,15.842774465500938,14.842774465500938,13.842774465500938,12.842774465500938,11.842774465500938,10.842774465500938,9.8427744655009377,8.8427744655009377,7.8427744655009377]
[{"$f":"ROW()","v":2983},null,null,"High Pressure Mains - Steel",null,null,null,null,0.36032157943044762,{"$f":"I3073","v":0.27220326604816464},0.2686445981784556,0.26508593030874655,0.26152726243903751,0.25796859456932847,0.25440992669961943,0.25082668829539945,0.24724344989117947,0.24366021148695949,0.24007697308273951,0.23649373467851953,0.23007089446252824,0.22377651105085677,0.21760801530741875,0.21156288947884949,0.20563866616685161,{"$f":"Y3073","v":0.1998329273210937},0.19414330325225093,0.18856747166478502,0.18310315670906843,0.17774812805246618,0.17250019996899596,0.16735723044719514,0.16231712031583034,0.15737781238709284,0.15253729061693008,0.1477935792821706,0.1431447421741063,0.13858888180820328,0.13412413864961834,0.12974869035420508,0.12546075102470008,{"$f":"AO3073","v":0.12125857048178519},0.1171404335497286,0.11310465935631314,0.10914960064676599,0.10527364311140978,0.10147520472676071,9.7752735109804603E-2,9.4104714885187624E-2,9.0529655065062983E-2,8.7026096441340836E-2,8.3592608990093131E-2,8.0227791287870387E-2,7.6930269939692097E-2,7.3698699018477365E-2,7.0531759515686937E-2,6.7428158802952318E-2,{"$f":"BE3073","v":6.4386630104472389E-2},6.1405931979962053E-2,5.8484847817941929E-2,5.5622185339162203E-2,5.2816776109958073E-2,5.0067475065338027E-2,4.7373160041610379E-2]
[{"$f":"ROW()","v":2984},null,null,"High Pressure Mains - PE",null,null,null,null,1.5754672707549422,1.5508482298669837,1.5233319961650813,1.4958157624631789,1.4682995287612766,1.4407832950593742,1.4132670613574718,1.3855559425073254,1.357844823657179,1.3301337048070325,1.3024225859568861,1.2747114671067397,1.2325847572443394,1.1913005815791871,1.1508420894273379,1.1111927671185258,1.0723364312558898,1.0342572221105066,0.99693959714803104,0.96036832468480504,0.92452847767084356,0.88940542759716124,0.85498483852495255,0.82125266123418805,0.78819512748923892,0.75579874441918871,0.72405028901053947,0.6929368027100633,0.66244558613559668,0.63256419389261931,0.60328042949450156,0.57458234038434608,0.54645821305639375,0.51889656827500041,0.491886156389235,0.46541595274118491,0.43947515316609581,0.41405316958250848,0.3891396256705929,0.36472435263691566,0.34079738506391194,0.3173489568423683,0.29436949718525551,0.27184962672128499,0.2497801536665939,0.22815207007299662,0.20695654815127129,0.18618493666798047,0.16582875741435546,0.14587970174580295,0.12632962719062149,0.10717055412654367,8.8394662523747392E-2,6.9994288753007047E-2,5.1961922457681511E-2,3.4290203488262491E-2]
[{"$f":"ROW()","v":2988},null,null,"Regulators",null,null,null,null,2.8035789175042605,2.7181466909676941,2.6431265099667831,2.5681063289658721,2.4930861479649611,2.4180659669640501,2.3430457859631391,2.2674636638352959,2.1918815417074526,2.1162994195796094,2.0407172974517662,1.965135175323923,1.868947548237301,1.7746836736924114,1.6823050766384195,1.5917740515255074,1.5030536469148537,1.416107650396413,1.330900573808341,1.2473976387520307,1.1655647623968464,1.0853685435687659,1.0067762491172469,0.92975580055475837,0.85427576096351965,0.78030532216410564,0.70781429214067992,0.6367730827177227,0.56715269748322461,0.49892471995341653,0.43206130197420461,0.36653515235457695,0.30231952572734183,0.23938821163265142,0.17771552381985481,0.11727628976331414,5.8045840387904286E-2,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15]
[{"$f":"ROW()","v":2989},null,null,"Secondary Gate Stations",null,null,null,null,2.6206487092749434E-2,2.6203483999081685E-2,2.5480274277178951E-2,2.4757064555276216E-2,2.4033854833373482E-2,2.3310645111470747E-2,2.2587435389568013E-2,2.1858808441517431E-2,2.1130181493466849E-2,2.0401554545416267E-2,1.9672927597365684E-2,1.8944300649315102E-2,1.8017032464838781E-2,1.7108309644051984E-2,1.6217761279680925E-2,1.5345023882597286E-2,1.448974123345532E-2,1.3651564237296193E-2,1.283015078106025E-2,1.2025165593949024E-2,1.1236280110580024E-2,1.0463172336878403E-2,9.705526718650815E-3,8.9630340127877794E-3,8.2353911610420043E-3,7.5223011663311445E-3,6.8234729715145014E-3,6.1386213405941912E-3,5.4674667422922874E-3,4.8097352359564218E-3,4.1651583597472732E-3,3.5334730210623078E-3,2.9144213891510416E-3,2.307750789878001E-3,1.713213602590421E-3,1.1305671590485927E-3,5.5957364437760103E-4,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17]
[{"$f":"ROW()","v":2993},null,null,"Vehicle",null,null,null,null,-0.37528100593877578,-1.0254172142413149,-6.5717377626082207E-3,-6.5717377626082207E-3,-6.5717377626082207E-3,-6.5717377626082207E-3,-6.5717377626082207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2996},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2999},null,null,"Total",null,null,null,null,{"$f":"SUM(I2983:I2998)","v":70.117861305475216},64.601997224271841,68.099375398582936,65.90486702264073,63.710358646698531,61.515850270756303,{"$f":"SUM(O2983:O2998)","v":59.32134189481409},57.142897703960443,55.032790533755147,52.922683363549844,50.81257619334454,48.702469023139237,46.082588657713409,43.515105899596087,40.998972796641119,38.533162355745255,36.116668123667296,33.748503776230905,31.427702715743237,29.153317676465328,26.924420337972975,24.740100946250465,22.599467942362413,21.7124615445925,20.843195274777994,19.991314330359778,19.156471004829921,18.338324545810664,17.536541015971792,16.750793156729699,15.980760254672445,15.226128010656337,14.486588411520552,13.761839604367482,13.051585773357473,12.355537018967667,11.673409239665656,11.004924015949685,10.407241802459666,9.8215132332394486,9.2474992354036356,8.6849655175245388,8.1336824740030238,7.5934250913519392,7.0639728563538764,6.5451096660557742,6.0366237395636357,5.5383075316013368,5.049957647798287,4.5713747616712972,4.1023635332668471,3.6427325294304858,3.1922941456708518,2.7508645295864103,2.3182635058236585,1.894314502536161]
[{"$f":"ROW()","v":3003},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3006},null,null,"Regulators"]
[{"$f":"ROW()","v":3007},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3010},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3013},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3017},null,null,"Total"]
[{"$f":"ROW()","v":3020},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3023},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3027},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3030},null,null,"Information Technology"]
[{"$f":"ROW()","v":3031},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3034},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3037},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I883","v":-8.8118313382283001E-2},{"$f":"-'PTRM expenditure'!J883","v":-3.5586678697090614E-3},{"$f":"-'PTRM expenditure'!K883","v":-3.5586678697090606E-3},{"$f":"-'PTRM expenditure'!L883","v":-3.5586678697090606E-3},{"$f":"-'PTRM expenditure'!M883","v":-3.5586678697090601E-3},{"$f":"-'PTRM expenditure'!N883","v":-3.5586678697090601E-3},{"$f":"-IF($D3037=\"Land\",0,IF(O2983<0,O2983,IF(O2965<1,O2983,(O2983/O2965)*O$15)))*O$6","v":-3.583238404219992E-3},-3.583238404219992E-3,-3.5832384042199924E-3,-3.5832384042199924E-3,-3.5832384042199929E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3041},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I887","v":0},{"$f":"-'PTRM expenditure'!J887","v":0},{"$f":"-'PTRM expenditure'!K887","v":0},{"$f":"-'PTRM expenditure'!L887","v":0},{"$f":"-'PTRM expenditure'!M887","v":0},{"$f":"-'PTRM expenditure'!N887","v":0},{"$f":"-IF($D3041=\"Land\",0,IF(O2987<0,O2987,IF(O2969<1,O2987,(O2987/O2969)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3044},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I890","v":-0.386310345637636},{"$f":"-'PTRM expenditure'!J890","v":1.0105305508165547},{"$f":"-'PTRM expenditure'!K890","v":0},{"$f":"-'PTRM expenditure'!L890","v":0},{"$f":"-'PTRM expenditure'!M890","v":0},{"$f":"-'PTRM expenditure'!N890","v":0},{"$f":"-IF($D3044=\"Land\",0,IF(O2990<0,O2990,IF(O2972<1,O2990,(O2990/O2972)*O$15)))*O$6","v":6.5181049868545671E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3048},null,null,"Information Technology",null,null,null,null,{"$f":"-'PTRM expenditure'!I894","v":-1.8953262807368427},{"$f":"-'PTRM expenditure'!J894","v":3.662510522958057},{"$f":"-'PTRM expenditure'!K894","v":0},{"$f":"-'PTRM expenditure'!L894","v":0},{"$f":"-'PTRM expenditure'!M894","v":0},{"$f":"-'PTRM expenditure'!N894","v":0},{"$f":"-IF($D3048=\"Land\",0,IF(O2994<0,O2994,IF(O2976<1,O2994,(O2994/O2976)*O$15)))*O$6","v":2.3623855889177481E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3051},null,null,"Land",null,null,null,null,{"$f":"-'PTRM expenditure'!I897","v":0},{"$f":"-'PTRM expenditure'!J897","v":0},{"$f":"-'PTRM expenditure'!K897","v":0},{"$f":"-'PTRM expenditure'!L897","v":0},{"$f":"-'PTRM expenditure'!M897","v":0},{"$f":"-'PTRM expenditure'!N897","v":0},{"$f":"-IF($D3051=\"Land\",0,IF(O2997<0,O2997,IF(O2979<1,O2997,(O2997/O2979)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3055},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$2964:$BL$2980,$F3055)","v":66},{"$f":"HLOOKUP($I$5,$O$2982:$BL$2998,$F3055)","v":0.23649373467851953},null,null,null,null,null,null,{"$f":"IF($D3055=\"land\",0,IF(AND(O2983>0,O2965>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3055))*$H3055),O2983)*$J$1,0))","v":0},{"$f":"IF($D3055=\"land\",0,IF(AND(P2983>0,P2965>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G3055))*$H3055),P2983)*$J$1,0))","v":0},0,0,0,-6.422840215991283E-3,-6.2943834116714571E-3,-6.1684957434380277E-3,-6.0451258285692663E-3,-5.9242233119978808E-3,-5.8057388457579233E-3,-5.6896240688427639E-3,-5.57583158746591E-3,-5.4643149557165914E-3,-5.3550286566022591E-3,-5.2479280834702132E-3,-5.1429695218008099E-3,-5.0401101313647927E-3,-4.9393079287374962E-3,-4.8405217701627474E-3,-4.7437113347594912E-3,-4.6488371080643017E-3,-4.5558603659030155E-3,-4.4647431585849552E-3,-4.375448295413256E-3,-4.2879393295049903E-3,-4.2021805429148908E-3,-4.118136932056593E-3,-4.0357741934154605E-3,-3.9550587095471519E-3,-3.8759575353562079E-3,-3.7984383846490838E-3,-3.722469616956102E-3,-3.64802022461698E-3,-3.5750598201246403E-3,-3.5035586237221476E-3,-3.4334874512477044E-3,-3.36481770222275E-3,-3.2975213481782951E-3,-3.2315709212147291E-3,-3.1669395027904344E-3,-3.1036007127346254E-3,-3.0415286984799327E-3,-2.9806981245103343E-3,-2.9210841620201274E-3,-2.8626624787797248E-3,-2.8054092292041301E-3,-2.7493010446200472E-3,-2.6943150237276467E-3,-2.6404287232530931E-3]
[{"$f":"ROW()","v":3058},null,null,"Medium / Low Pressure Mains",null,5,46,29.111590093683404,null,null,null,null,null,null,{"$f":"IF($D3058=\"land\",0,IF(AND(O2986>0,O2968>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3058))*$H3058),O2986)*$J$1,0))","v":0},0,0,0,0,-0.96208086390975645,-0.94283924663156127,-0.92398246169893006,-0.90550281246495135,-0.88739275621565239,-0.8696449010913393,-0.85225200306951243,-0.83520696300812225,-0.8185028237479598,-0.80213276727300054,-0.78609011192754052,-0.77036830968898962,-0.75496094349520981,-0.73986172462530564,-0.7250644901327995,-0.71056320033014342,-0.69635193632354064,-0.6824248975970697,-0.66877639964512825,-0.65540087165222582,-0.64229285421918125,-0.62944699713479757,-0.61685805719210163,-0.60452089604825954,-0.59243047812729432,-0.58058186856474847,-0.56897023119345347,-0.55759082656958436,-0.54643901003819262,-0.5355102298374288,-0.52480002524068015,-0.51430402473586656,-0.50401794424114921,-0.49393758535632631,-0.48405883364919977,-0.47437765697621576,-0.46489010383669127,-0.45559230175995752,-0.44648045572475836,-0.43755084661026317,-0.42879982967805785,-0.42022383308449668,-0.41181935642280676,-0.40358296929435061,-0.39551130990846356]
[{"$f":"ROW()","v":3061},null,null,"Secondary Gate Stations",null,8,26,1.8944300649315102E-2,null,null,null,null,null,null,{"$f":"IF($D3061=\"land\",0,IF(AND(O2989>0,O2971>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3061))*$H3061),O2989)*$J$1,0))","v":0},0,0,0,0,-9.2726818447632243E-4,-9.0872282078679589E-4,-8.9054836437106003E-4,-8.7273739708363871E-4,-8.5528264914196594E-4,-8.3817699615912659E-4,-8.2141345623594399E-4,-8.0498518711122509E-4,-7.8888548336900066E-4,-7.7310777370162055E-4,-7.576456182275882E-4,-7.424927058630364E-4,-7.276428517457756E-4,-7.130899947108601E-4,-6.9882819481664282E-4,-6.8485163092030991E-4,-6.7115459830190377E-4,-6.5773150633586575E-4,-6.4457687620914832E-4,-6.3168533868496538E-4,-6.1905163191126595E-4,-6.0667059927304061E-4,-5.9453718728757988E-4,-5.8264644354182819E-4,-5.709935146709917E-4,-5.5957364437757176E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3065},null,null,"Vehicle",null,12,0,0,null,null,null,null,null,null,{"$f":"IF($D3065=\"land\",0,IF(AND(O2993>0,O2975>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3065))*$H3065),O2993)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3068},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D3068=\"land\",0,IF(AND(O2996>0,O2978>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3068))*$H3068),O2996)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":3075},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3078},null,null,"Regulators",null,null,null,null,2.7181466909676941,{"$f":"J2988+J3006+J3024+J3042 + J3060","v":2.6431265099667831},2.5681063289658721,2.4930861479649611,2.4180659669640501,2.3430457859631391,2.2674636638352959,2.1918815417074526,2.1162994195796094,2.0407172974517662,1.965135175323923,1.868947548237301,1.7746836736924114,1.6823050766384195,1.5917740515255074,1.5030536469148537,1.416107650396413,1.330900573808341,1.2473976387520307,1.1655647623968464,1.0853685435687659,1.0067762491172469,0.92975580055475837,0.85427576096351965,0.78030532216410564,0.70781429214067992,0.6367730827177227,0.56715269748322461,0.49892471995341653,0.43206130197420461,0.36653515235457695,0.30231952572734183,0.23938821163265142,0.17771552381985481,0.11727628976331414,5.8045840387904286E-2,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15,2.6367796834847468E-15]
[{"$f":"ROW()","v":3079},null,null,"Secondary Gate Stations",null,null,null,null,2.6203483999081685E-2,2.5480274277178951E-2,2.4757064555276216E-2,2.4033854833373482E-2,2.3310645111470747E-2,2.2587435389568013E-2,2.1858808441517431E-2,2.1130181493466849E-2,2.0401554545416267E-2,1.9672927597365684E-2,1.8944300649315102E-2,1.8017032464838781E-2,1.7108309644051984E-2,1.6217761279680925E-2,1.5345023882597286E-2,1.448974123345532E-2,1.3651564237296193E-2,1.283015078106025E-2,1.2025165593949024E-2,1.1236280110580024E-2,1.0463172336878403E-2,9.705526718650815E-3,8.9630340127877794E-3,8.2353911610420043E-3,7.5223011663311445E-3,6.8234729715145014E-3,6.1386213405941912E-3,5.4674667422922874E-3,4.8097352359564218E-3,4.1651583597472732E-3,3.5334730210623078E-3,2.9144213891510416E-3,2.307750789878001E-3,1.713213602590421E-3,1.1305671590485927E-3,5.5957364437760103E-4,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17,2.927345865710862E-17]
[{"$f":"ROW()","v":3082},null,null,"Equipment & Vehicles",null,null,null,null,0.61073383007811433,0.50959720791988594,0.4084605857616575,0.30732396360342906,0.20618734144520062,0.1050507192869722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3085},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I2995+I3013+I3031+I3049 + I3067","v":0},{"$f":"J2995+J3013+J3031+J3049 + J3067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3089},null,null,"Total",null,null,null,null,{"$f":"SUM(I3073:I3088)","v":64.601997224271841},{"$f":"SUM(J3073:J3088)","v":68.099375398582936},65.90486702264073,63.710358646698531,61.515850270756303,59.32134189481409,{"$f":"SUM(O3073:O3088)","v":57.142897703960443},55.032790533755147,52.922683363549844,50.81257619334454,48.702469023139237,46.082588657713409,43.515105899596087,40.998972796641119,38.533162355745255,36.116668123667296,33.748503776230905,31.427702715743237,29.153317676465328,26.924420337972975,24.740100946250465,22.599467942362413,21.7124615445925,20.843195274777994,19.991314330359778,19.156471004829921,18.338324545810664,17.536541015971792,16.750793156729699,15.980760254672445,15.226128010656337,14.486588411520552,13.761839604367482,13.051585773357473,12.355537018967667,11.673409239665656,11.004924015949685,10.407241802459666,9.8215132332394486,9.2474992354036356,8.6849655175245388,8.1336824740030238,7.5934250913519392,7.0639728563538764,6.5451096660557742,6.0366237395636357,5.5383075316013368,5.049957647798287,4.5713747616712972,4.1023635332668471,3.6427325294304858,3.1922941456708518,2.7508645295864103,2.3182635058236585,1.894314502536161,1.4788444793144138]
[{"$f":"ROW()","v":3092},null,null,"High Pressure Mains - Steel",null,null,null,null,78,{"$f":"(I3092-I$15)*(I3092>J$15)","v":77},76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":3096},null,null,"Low Pressure Mains",null,null,null,null,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,{"$f":"(AR3096-AR$15)*(AR3096>AS$15)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,{"$f":"(BH3096-BH$15)*(BH3096>BI$15)","v":6},5,4,3]
[{"$f":"ROW()","v":3099},null,null,"Buildings",null,null,null,null,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3102},null,null,"Vehicle",null,null,null,null,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3103},null,null,"Information Technology",null,null,null,null,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3106},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3110},null,null,"High Pressure Mains - Steel",null,null,null,null,2.3108205990359574,{"$f":"I3200","v":2.0651176024519744},2.0384697766297712,2.0118219508075681,1.9851741249853647,1.9585262991631613,1.931878473340958,1.9050468278778891,1.8782151824148203,1.8513835369517515,1.8245518914886827,1.7977202460256139,1.7492436942973513,1.7017366736036539,1.6551797933238306,1.6095540506496038,1.5648408228288615,{"$f":"Y3200","v":1.521021859564534},1.478079275565493,1.4359955432464329,1.394753485573754,1.3543362690545286,1.3147273968656878,1.2759107021206237,1.237870341270461,1.2005907876373016,1.1640568250768053,1.128253541767519,1.0931663241244183,1.0587808508341796,1.0250830870097458,0.99205927846180064,0.95969594608481434,{"$f":"AO3200","v":0.92797988035536783},0.89689813594051015,0.86643802641394974,0.83658711907792049,0.80733322988861178,0.77866441848308932,0.75056898330567723,0.72303545683181347,0.69605260088742693,0.66960940206192809,0.64369506721293923,0.61829901906093021,0.59341089187196139,0.56902052722677188,0.54511796987448624,0.52169346366924629,{"$f":"BE3200","v":0.49873744758811112},0.47624055182859865,0.45419359398427644,0.43258757529684067,0.41141367698315362,0.39066325663574031,0.37032784469527524]
[{"$f":"ROW()","v":3113},null,null,"Medium / Low Pressure Mains",null,null,null,null,35.40733865567632,34.829160656551004,34.222038796200899,33.614916935850793,33.007795075500688,32.400673215150583,31.793551354800474,31.182136905669697,30.57072245653892,29.959308007408143,29.347893558277367,28.73647910914659,27.799026836944041,26.880323610185545,25.97999444796222,25.097671868983358,24.232995741584077,23.385613136732779,22.555178183978509,21.741351930279322,20.943802201654119,20.162203467601422,19.396236708229779,18.645589284045567,17.909954808345041,17.189033022158526,16.48252967169574,15.79015638824221,15.11163057045775,14.446675269028979,13.795019073628785,13.156396002136594,12.530545392074247,11.917211794213147,11.316144868309269,10.727099280923468,10.149834605285385,9.5841152231600617,9.0297102286772457,8.4863933340840862,7.9539427773827898,7.4321412318155193,6.9207757171595938,6.4196375127967871,5.9285220725212362,5.4472289410511969,4.9755616722105582,4.5133277487467325,4.0603385037521829,3.6164090436575242,3.1813581727647589,2.7550083192898489,2.3371854628844373,1.9277190636071337,1.5264419923153763,1.133190462449454]
[{"$f":"ROW()","v":3116},null,null,"Secondary Gate Stations",null,null,null,null,-3.524371052643923E-2,-5.2865565789658842E-2,-3.3880710233500505E-4,-3.3880710233500505E-4,-3.3880710233500505E-4,-3.3880710233500505E-4,-3.3880710233500505E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3120},null,null,"Vehicle",null,null,null,null,2.1437907135949068,1.947698813325615,1.671239339361579,1.394779865397543,1.1183203914335069,0.84186091746947089,0.56540144350543486,0.28270072175271743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3123},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3126},null,null,"Total",null,null,null,null,{"$f":"SUM(I3110:I3125)","v":89.689850252924884},85.08940174182311,79.538038416871032,73.934148333231647,71.414727347154809,68.895306361077957,{"$f":"SUM(O3110:O3125)","v":66.375885375001076},63.79205351263208,61.247673611268382,59.054660181006916,56.861646750745443,54.668633320483977,51.918663179537781,49.22369244141052,46.582621118045793,43.994371221148363,41.457886322188884,38.972131121208591,36.536091024247902,34.148771729226432,31.809198820105394,29.516417369166774,27.269491547246929,25.067504241765477,24.130128941920717,23.211501148072863,22.31124591010196,21.428995776890467,20.56439064634322,19.717077618406904,18.886710851029321,18.072951418999288,17.275467175609858,16.493932617088216,15.728028749737007,14.977442959732818,14.241868885528717,13.521006292808698,12.814560951943079,12.229871473900953,11.656875785419668,11.095340010708011,10.545034951490583,10.005735993457506,9.4772230145850909,8.9592802952901245,8.4516964303810553,7.9542642427701704,7.4667806989115011,6.9890468259300054,6.5208676304081399,6.0620520187967113,5.6124127194175122,5.1717662060258967,4.7399326229021135,4.3167357114408063]
["Capex"]
[{"$f":"ROW()","v":3130},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3134},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3137},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3140},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3144},null,null,"Total"]
[{"$f":"ROW()","v":3147},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3148},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3151},null,null,"Regulators"]
[{"$f":"ROW()","v":3155},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3157},null,null,"Information Technology"]
[{"$f":"ROW()","v":3160},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":3167},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I922","v":-0.57817799912531653},{"$f":"-'PTRM expenditure'!J922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!K922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!L922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!M922","v":-0.60712186035010851},{"$f":"-'PTRM expenditure'!N922","v":-0.60712186035010851},{"$f":"-IF($D3167=\"Land\",0,IF(O3113<0,O3113,IF(O3095<1,O3113,(O3113/O3095)*O$15)))*O$6","v":-0.61141444913077836},-0.61141444913077836,-0.61141444913077836,-0.61141444913077847,-0.61141444913077847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3170},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I925","v":-1.7621855263219615E-2},{"$f":"-'PTRM expenditure'!J925","v":5.2526758687323837E-2},{"$f":"-'PTRM expenditure'!K925","v":0},{"$f":"-'PTRM expenditure'!L925","v":0},{"$f":"-'PTRM expenditure'!M925","v":0},{"$f":"-'PTRM expenditure'!N925","v":0},{"$f":"-IF($D3170=\"Land\",0,IF(O3116<0,O3116,IF(O3098<1,O3116,(O3116/O3098)*O$15)))*O$6","v":3.3880710233500505E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3171},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I926","v":-2.0021179449825368E-2},{"$f":"-'PTRM expenditure'!J926","v":-1.9797249335745837E-2},{"$f":"-'PTRM expenditure'!K926","v":-1.9797249335745837E-2},{"$f":"-'PTRM expenditure'!L926","v":-1.9797249335745837E-2},{"$f":"-'PTRM expenditure'!M926","v":-1.979724933574584E-2},{"$f":"-'PTRM expenditure'!N926","v":-1.979724933574584E-2},{"$f":"-IF($D3171=\"Land\",0,IF(O3117<0,O3117,IF(O3099<1,O3117,(O3117/O3099)*O$15)))*O$6","v":-1.9944897653136236E-2},-1.9944897653136236E-2,-1.9944897653136236E-2,-1.9944897653136236E-2,-1.9944897653136236E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3174},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I929","v":-0.19609190026929177},{"$f":"-'PTRM expenditure'!J929","v":-0.27645947396403603},{"$f":"-'PTRM expenditure'!K929","v":-0.27645947396403597},{"$f":"-'PTRM expenditure'!L929","v":-0.27645947396403597},{"$f":"-'PTRM expenditure'!M929","v":-0.27645947396403597},{"$f":"-'PTRM expenditure'!N929","v":-0.27645947396403597},{"$f":"-IF($D3174=\"Land\",0,IF(O3120<0,O3120,IF(O3102<1,O3120,(O3120/O3102)*O$15)))*O$6","v":-0.28270072175271743},-0.28270072175271743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D3174=\"Land\",0,IF(AI3120<0,AI3120,IF(AI3102<1,AI3120,(AI3120/AI3102)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3177},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I932","v":0},{"$f":"-'PTRM expenditure'!J932","v":0},{"$f":"-'PTRM expenditure'!K932","v":0},{"$f":"-'PTRM expenditure'!L932","v":0},{"$f":"-'PTRM expenditure'!M932","v":0},{"$f":"-'PTRM expenditure'!N932","v":0},{"$f":"-IF($D3177=\"Land\",0,IF(O3123<0,O3123,IF(O3105<1,O3123,(O3123/O3105)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3184},null,null,"Medium Pressure Mains",null,4,47,0,null,null,null,null,null,null,{"$f":"IF($D3184=\"land\",0,IF(AND(O3112>0,O3094>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3184))*$H3184),O3112)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3187},null,null,"Regulators",null,7,27,3.3652492116641786,null,null,null,null,null,null,{"$f":"IF($D3187=\"land\",0,IF(AND(O3115>0,O3097>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3187))*$H3187),O3115)*$J$1,0))","v":0},0,0,0,0,-0.16008512299187605,-0.15688342053203852,-0.15374575212139774,-0.15067083707896978,-0.14765742033739038,-0.14470427193064259,-0.1418101864920297,-0.13897398276218911,-0.13619450310694534,-0.13347061304480642,-0.1308012007839103,-0.1281851767682321,-0.12562147323286743,-0.12310904376821007,-0.12064686289284587,-0.11823392563498897,-0.11586924712228917,-0.11355186217984339,-0.11128082493624651,-0.10905520843752159,-0.10687410426877114,-0.10473662218339572,-0.10264188973972781,-0.10058905194493324,-9.8577270906034575E-2,-9.6605725487913879E-2,-9.4673610978155603E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3191},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D3191=\"land\",0,IF(AND(O3119>0,O3101>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3191))*$H3191),O3119)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3194},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D3194=\"land\",0,IF(AND(O3122>0,O3104>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3194))*$H3194),O3122)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3195},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D3195=\"land\",0,IF(AND(O3123>0,O3105>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3195))*$H3195),O3123)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3198},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3182:O3197)","v":0},{"$f":"SUM(P3182:P3197)","v":0},0,0,0,-2.7499701409461927,-2.6949707381272692,-2.6410713233647236,-2.5882498968974286,-2.5364848989594808,-2.4857552009802908,-2.436040096960685,-2.387319295021471,-2.339572909121042,-2.2927814509386208,-2.2469258219198482,-2.2019873054814512,-0.93737529984475532,-0.9186277938478602,-0.90025523797090301,-0.88225013321148493,-0.86460513054725507,-0.84731302793631014,-0.83036676737758375,-0.8137594320300322,-0.79748424338943147,-0.78153455852164277,-0.76590386735120997,-0.75058579000418568,-0.73557407420410204,-0.72086259272001996,-0.7064453408656195,-0.58468947804212723,-0.57299568848128457,-0.56153577471165894,-0.55030505921742578,-0.53929895803307726,-0.52851297887241566,-0.51794271929496738,-0.50758386490906804,-0.4974321876108867,-0.48748354385866882,-0.47773387298149539,-0.4681791955218656,-0.45881561161142825,-0.44963929937919955,-0.44064651339161565,-0.43183358312378328,-0.42319691146130761,-0.41473297323208141]
[{"$f":"ROW()","v":3201},null,null,"High Pressure Mains - PE",null,null,null,null,0.85112746320380372,0.83629109967638782,0.82145473614897191,0.806618372621556,0.79178200909414009,0.77694564556672419,0.76200438315197949,0.7470631207372348,0.7321218583224901,0.71718059590774541,0.70223933349300072,0.67933061679487605,0.65688007443071394,0.63487854291383505,0.61331704202729376,0.59218677115848328,0.57147910570704896,0.55118559356464336,0.53129795166508587,0.51180806260351952,0.4927079713231845,0.4739898818684562,0.45564615420282245,0.43766930109050139,0.42005198504042673,0.40278701531135358,0.38586734497686193,0.36928606804906006,0.35303641665981422,0.33711175829835333,0.32150559310412163,0.30621155121377458,0.2912233901612345,0.27653499232974521,0.2621403624548857,0.24803362517752339,0.23420902264570831,0.22066091216452954,0.20738376389297436,0.19437215858685028,0.18162078538684867,0.16912443965084709,0.15687802082956553,0.14487653038470963,0.13311506974875084,0.12158883832551122,0.11029313153073639,9.9223338871857067E-2,8.8374942066155329E-2,7.7743513196567623E-2,6.732471290437167E-2,5.7114288618019635E-2,4.7108072817394639E-2,3.7301981332782147E-2,2.7692011677861908E-2,1.8274241416040074E-2]
[{"$f":"ROW()","v":3205},null,null,"Regulators",null,null,null,null,4.6070244186675673,{"$f":"J3115+J3133+J3151+J3169 + J3187","v":4.4833082369581554},4.3595920552487435,4.2358758735393316,4.1121596918299197,3.9884435101205074,3.8638046504292416,3.7391657907379758,3.6145269310467101,3.4898880713554443,3.3652492116641786,3.2051640886723023,3.0482806681402637,2.8945349160188658,2.7438640789398958,2.5962066586025054,2.451502386671863,2.3096922001798332,2.1707182174176443,2.0345237143106991,1.9010531012658927,1.7702519004819823,1.6420667237137503,1.5164452504808827,1.3933362067126727,1.2726893438198268,1.1544554181848379,1.0385861710625488,0.92503430888270544,0.81375348394645897,0.70469827550893738,0.59782417124016618,0.49308754905677044,0.39044565931704261,0.28985660737210939,0.19127933646607481,9.4673610978160933E-2,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15]
[{"$f":"ROW()","v":3208},null,null,"Meter and Services Pipes",null,null,null,null,30.637580526948465,29.253888295647592,27.870196064346722,26.486503833045852,25.102811601744982,23.719119370444112,22.323877054535636,20.92863473862716,19.533392422718684,18.138150106810208,16.742907790901732,15.187477375556631,13.663155568518432,12.169320197620998,10.705361534141511,9.2706820439316147,7.864696143525916,6.4868299611283309,5.1365211023786976,3.8132184208040574,2.5163817928609098,1.2454818974766253,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14,2.6645352591003757E-14]
[{"$f":"ROW()","v":3212},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"I3122+I3140+I3158+I3176 + I3194","v":0},{"$f":"J3122+J3140+J3158+J3176 + J3194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3215},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"I3125+I3143+I3161+I3179 + I3197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3219},null,null,"High Pressure Mains - Steel",null,null,null,null,79,{"$f":"(I3219-I$15)*(I3219>J$15)","v":78},77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":3222},null,null,"Medium / Low Pressure Mains",null,null,null,null,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":3225},null,null,"Secondary Gate Stations",null,null,null,null,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3229},null,null,"Vehicle",null,null,null,null,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3232},null,null,"FRC",null,null,null,null,4,{"$f":"(I3232-I$15)*(I3232>J$15)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3239},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3242},null,null,"Regulators",null,null,null,null,5.5558962693040561,5.5098733963956157,5.365805988927784,5.2217385814599524,5.0776711739921208,4.9336037665242891,4.7895363590564575,4.6443988936305045,4.4992614282045515,4.3541239627785986,4.2089864973526456,4.0638490319266927,3.8757182481272827,3.6913500800038608,3.5106692752429072,3.3336020865771729,3.1600762416847532,2.9900209136901821,2.8233666922555023,2.6600455552495159,2.4999908409836493,2.3431372210031003,2.1894206734221622,2.0387784567928429,1.8911490844961099,1.7464722996453115,1.604689050491529,1.4657414663208221,1.3295728338335295,1.1961275739959827,1.0653512193551868,0.93719039180720687,0.8115927808101866,0.68850712203310671,0.56788317643156838,0.44967170974206083,0.33382447238634344,0.22029417977774041,0.10903449302130944,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15,7.0915495697931874E-15]
[{"$f":"ROW()","v":3243},null,null,"Secondary Gate Stations",null,null,null,null,-3.1355013148781752E-2,-0.28764913558185923,-1.8434981005107653E-3,-1.8434981005107653E-3,-1.8434981005107653E-3,-1.8434981005107653E-3,-1.8434981005107653E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3246},null,null,"Equipment & Vehicles",null,null,null,null,1.0684413942399986,0.9104186857127734,0.79735114416077291,0.68428360260877241,0.57121606105677192,0.45814851950477148,0.34508097795277104,0.23005398530184734,0.11502699265092367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3250},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3253},null,null,"Total",null,null,null,null,{"$f":"SUM(I3237:I3252)","v":94.546745046848841},90.20932196271346,85.604581593428534,80.714035586662305,75.823489579896034,73.335992835013442,{"$f":"SUM(O3237:O3252)","v":70.848496090130823},68.29368828163193,65.783537283305876,63.273386284979821,61.066405352498379,58.859424420016921,56.017012234047826,53.231448291798095,50.501595628393368,47.826340018256737,45.204589520322841,42.635274032347603,40.117344854131893,37.649774259480488,35.23155507672211,32.861700277618908,30.539242574497759,28.26323402543904,26.032745647361491,24.97774095103529,23.943836348635607,22.930609838283921,21.937647858139265,20.964545117597506,20.010904431866582,19.076336559850276,18.160460045274295,17.262901060989837,16.383293256391063,15.521277607884267,14.676502272347607,13.848622443521682,13.037300211272276,12.242204423667854,11.60205455584126,10.974707685371198,10.359907752310537,9.75740381791109,9.1669499621996309,8.5883051836024027,8.0212333005771157,7.4655028552123373,6.9208870187548532,6.3871634990265198,5.8641144496927522,5.3515263813456606,4.8491900743655103,4.3569004935249636,3.8744567043012275,3.401661790861966]
[{"$f":"ROW()","v":3256},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3260},null,null,"Regulators"]
[{"$f":"ROW()","v":3263},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3266},null,null,"Information Technology"]
[{"$f":"ROW()","v":3267},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3270},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3274},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3277},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3280},null,null,"Buildings"]
[{"$f":"ROW()","v":3284},null,null,"Information Technology"]
[{"$f":"ROW()","v":3287},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":3291},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"-'PTRM expenditure'!I955","v":-2.8421357302518366E-2},{"$f":"-'PTRM expenditure'!J955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!K955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!L955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!M955","v":-9.5759947990075783E-2},{"$f":"-'PTRM expenditure'!N955","v":-9.5759947990075769E-2},{"$f":"-IF($D3291=\"Land\",0,IF(O3237<0,O3237,IF(O3219<1,O3237,(O3237/O3219)*O$15)))*O$6","v":-9.6419923085694192E-2},-9.6419923085694192E-2,-9.6419923085694192E-2,-9.6419923085694192E-2,-9.6419923085694192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3294},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I958","v":-0.54361984867800217},{"$f":"-'PTRM expenditure'!J958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!K958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!L958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!M958","v":-0.60211230662780513},{"$f":"-'PTRM expenditure'!N958","v":-0.60211230662780513},{"$f":"-IF($D3294=\"Land\",0,IF(O3240<0,O3240,IF(O3222<1,O3240,(O3240/O3222)*O$15)))*O$6","v":-0.60636242994580736},-0.60636242994580736,-0.60636242994580736,-0.60636242994580736,-0.60636242994580736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3298},null,null,"Buildings",null,null,null,null,{"$f":"-'PTRM expenditure'!I962","v":-1.3508725094804132E-2},{"$f":"-'PTRM expenditure'!J962","v":-4.3400970740246882E-2},{"$f":"-'PTRM expenditure'!K962","v":-4.3400970740246889E-2},{"$f":"-'PTRM expenditure'!L962","v":-4.3400970740246889E-2},{"$f":"-'PTRM expenditure'!M962","v":-4.3400970740246902E-2},{"$f":"-'PTRM expenditure'!N962","v":-4.3400970740246889E-2},{"$f":"-IF($D3298=\"Land\",0,IF(O3244<0,O3244,IF(O3226<1,O3244,(O3244/O3226)*O$15)))*O$6","v":-4.372333063376517E-2},-4.372333063376517E-2,-4.372333063376517E-2,-4.372333063376517E-2,-4.3723330633765163E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3301},null,null,"Vehicle",null,null,null,null,{"$f":"-'PTRM expenditure'!I965","v":-0.34141342096218474},{"$f":"-'PTRM expenditure'!J965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!K965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!L965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!M965","v":-0.18449261705723194},{"$f":"-'PTRM expenditure'!N965","v":-0.18449261705723194},{"$f":"-IF($D3301=\"Land\",0,IF(O3247<0,O3247,IF(O3229<1,O3247,(O3247/O3229)*O$15)))*O$6","v":-0.18814307319367288},-0.18814307319367291,-0.18814307319367291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D3301=\"Land\",0,IF(AI3247<0,AI3247,IF(AI3229<1,AI3247,(AI3247/AI3229)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3304},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I968","v":0},{"$f":"-'PTRM expenditure'!J968","v":0},{"$f":"-'PTRM expenditure'!K968","v":0},{"$f":"-'PTRM expenditure'!L968","v":0},{"$f":"-'PTRM expenditure'!M968","v":0},{"$f":"-'PTRM expenditure'!N968","v":0},{"$f":"-IF($D3304=\"Land\",0,IF(O3250<0,O3250,IF(O3232<1,O3250,(O3250/O3232)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3311},null,null,"Medium Pressure Mains",null,4,48,0,null,null,null,null,null,null,{"$f":"IF($D3311=\"land\",0,IF(AND(O3239>0,O3221>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3311))*$H3311),O3239)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3312},null,null,"Medium / Low Pressure Mains",null,5,48,29.105396637398751,null,null,null,null,null,null,{"$f":"IF($D3312=\"land\",0,IF(AND(O3240>0,O3222>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3312))*$H3312),O3240)*$J$1,0))","v":0},0,0,0,0,-0.93765184349034802,-0.91889880662054124,-0.90052083048813025,-0.88251041387836759,-0.86486020560080024,-0.84756300148878416,-0.83061174145900851,-0.81399950662982834,-0.79771951649723172,-0.78176512616728722,-0.76612982364394133,-0.75080722717106241,-0.73579108262764115,-0.72107526097508834,-0.70665375575558653,-0.69252068064047478,-0.6786702670276652,-0.66509686168711202,-0.65179492445336962,-0.63875902596430234,-0.62598384544501617,-0.61346416853611585,-0.60119488516539354,-0.58917098746208563,-0.57738756771284394,-0.56583981635858693,-0.55452302003141529,-0.54343255963078696,-0.53256390843817114,-0.52191263026940782,-0.5114743776640196,-0.50124489011073914,-0.49121999230852431,-0.48139559246235397,-0.47176768061310687,-0.4623323270008447,-0.4530856804608277,-0.44402396685161111,-0.43514348751457893,-0.42644061776428732,-0.41791180540900158,-0.40955356930082149,-0.40136249791480505,-0.39333524795650898,-0.38546854299737876]
[{"$f":"ROW()","v":3315},null,null,"Secondary Gate Stations",null,8,28,0,null,null,null,null,null,null,{"$f":"IF($D3315=\"land\",0,IF(AND(O3243>0,O3225>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3315))*$H3315),O3243)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3318},null,null,"Equipment & Vehicles",null,11,0,0,null,null,null,null,null,null,{"$f":"IF($D3318=\"land\",0,IF(AND(O3246>0,O3228>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3318))*$H3318),O3246)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3321},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D3321=\"land\",0,IF(AND(O3249>0,O3231>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3321))*$H3321),O3249)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3324},null,null,"Equity Raising Cost",null,17,53.842774465500938,0,null,null,null,null,null,null,{"$f":"IF($D3324=\"land\",0,IF(AND(O3252>0,O3234>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3324))*$H3324),O3252)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3327},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3237+I3255+I3273+I3291 + I3309","v":7.5174541252060552},{"$f":"J3237+J3255+J3273+J3291 + J3309","v":7.4216941772159792},7.3259342292259033,7.2301742812358274,7.1344143332457515,7.0386543852556755,6.9422344621699814,6.8458145390842873,6.7493946159985931,6.652974692912899,6.5565547698272049,6.3809765336103199,6.208909862117773,6.0402845240550764,5.8750316927536339,5.7130839180782207,5.5543750988963154,5.3988404560980481,5.2464165061557466,5.0970410352122908,4.9506530736877039,4.8071928713936094,4.6666018731453969,4.5288226948621482,4.3937991001445642,4.2614759773213322,4.1317993169545648,4.0047161897951327,3.8801747251788892,3.7581240898549706,3.6385144672375307,3.5212970370724395,3.4064239555106499,3.2938483355800963,3.1835242280481535,3.0754066026668498,2.9694513297931722,2.8656151623769679,2.7638557183090877,2.6641314631225654,2.5664016930397735,2.4706265183586376,2.3767668471711243,2.2847843694073613,2.1946415411988736,2.1063015695545553,2.0197283973431235,1.9348866885759204,1.8517418139840613,1.7702598368840394,1.6904074993260181,1.6121522085191571,1.5354620235284333,1.460305642237524,1.3866523885724329,1.3144721999806437]
[{"$f":"ROW()","v":3331},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3241+AS3259+AS3277+AS3295 + AS3313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3334},null,null,"Buildings",null,null,null,null,1.6598747646154854,1.6164737938752385,1.5730728231349915,1.5296718523947446,1.4862708816544976,1.4428699109142507,1.3991465802804854,1.3554232496467202,1.311699919012955,1.2679765883791898,1.2242532577454246,1.167577991725655,1.112036231026281,1.0576053055408945,1.0042629985652156,0.95198753772905031,0.90075758610960832,0.85055223352255516,0.80135098798724302,0.75313376736263715,0.70588089115052344,0.65957307246265195,0.61419141014853795,0.56971738108070624,0.52613283259423116,0.48341997507748558,0.44156137471107487,0.40053994635199242,0.36033894656009158,0.32094196676402881,0.28233292656388725,0.24449606716774855,0.20741594495953261,0.171077425195481,0.13546567582671043,0.10056616144531527,6.6364637351548017E-2,3.2847143739656096E-2,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15,2.0192181260370035E-15]
[{"$f":"ROW()","v":3335},null,null,"Meter and Services Pipes",null,null,null,null,29.993497869670257,28.697790293328438,27.402082716986619,26.106375140644801,24.810667564302982,23.514959987961163,22.208573321963321,20.90218665596548,19.595799989967638,18.289413323969796,16.983026657971955,15.512492210622725,14.071368452220479,12.659067168986279,11.275011911416764,9.9186377589986368,8.5893910896288723,7.2867293536465034,6.0101208523837819,4.7590445211463148,3.5329897165335975,2.3314560080131344,1.1539529736630807,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14,2.8199664825478976E-14]
[{"$f":"ROW()","v":3338},null,null,"Information Technology",null,null,null,null,7.2556480939242896,4.8525988320406483,2.4495495701570067,4.6500308273365043E-2,4.6500308273365043E-2,4.6500308273365043E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK3248+AK3266+AK3284+AK3302 + AK3320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3341},null,null,"Land",null,null,null,null,{"$f":"I3251+I3269+I3287+I3305 + I3323","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3348},null,null,"Medium Pressure Mains",null,null,null,null,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":3351},null,null,"Regulators",null,null,null,null,40,{"$f":"(I3351-I$15)*(I3351>J$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3355},null,null,"Equipment & Vehicles",null,null,null,null,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3358},null,null,"Telemetry and Monitoring",null,null,null,null,10,9,8,7,6,5,4,3,2,1,0,{"$f":"(S3358-S$15)*(S3358>T$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI3358-AI$15)*(AI3358>AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3359},null,null,"FRC",null,null,null,null,5,{"$f":"(I3359-I$15)*(I3359>J$15)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3362}]
[{"$f":"ROW()","v":3365},null,null,"High Pressure Mains - PE",null,null,null,null,0.65555301355406914,0.65405880530210758,0.64304410962047232,0.63202941393883705,0.62101471825720178,0.61000002257556651,0.59898532689393125,0.58789300602552508,0.57680068515711891,0.56570836428871274,0.55461604342030657,0.5435237225519004,0.52622502091680678,0.50927229331441504,0.49265862026407109,0.47637722067473404,0.46042144907718369,0.44478479291158435,0.42946086986929699,0.41444342528785538,0.39972632959804261,0.38530357582202612,0.37116927712152997,0.35731766439504375,0.34374308392308722,0.33043999506056981,0.31740296797530276,0.30462668143174104,0.29210592061905055,0.27983557502261391,0.26781063633810598,0.25602619642728819,0.24447744531468679,0.23315966922433742,0.22206824865579503,0.21119865649862349,0.20054645618459538,0.19010729987684782,0.17987692669525523,0.1698511609772945,0.16002591057369298,0.15039716517816348,0.14096099469054457,0.13171354761267803,0.12265104947636883,0.11376980130278581,0.10506617809267446,9.6536627346765339E-2,8.8177667615774391E-2,7.9985887079403267E-2,7.1957942153759558E-2,6.4090556126628728E-2,5.638051782004052E-2,4.8824680279584073E-2,4.1419959489936757E-2,3.4163333116082384E-2]
[{"$f":"ROW()","v":3369},null,null,"Regulators",null,null,null,null,1.7177582068826711,{"$f":"I3459","v":1.6715831521995672},1.6289967358278332,1.5864103194560992,1.5438239030843652,1.5012374867126312,1.4586510703408972,1.4157495682720473,1.3728480662031974,1.3299465641343475,1.2870450620654976,1.2441435599966477,1.1880231140295969,1.133025076981887,1.0791270006751315,1.026306885894511,0.97454317340950292,{"$f":"Y3459","v":0.92381473517419499},0.87410086570359324,0.82538127362240343,0.77763607338283747,0.73084577714806276,0.6849912868379836,0.64005388633410609,0.59601523384030608,0.55285735439638206,0.51056263254133649,0.46911380512339185,0.4284939542538061,0.38868650040161207,0.34967519562646193,0.31144411694681479,0.27397765984076061,{"$f":"AO3459","v":0.23726053187682752},0.20127774647217309,0.16601461677561175,0.13145674967298163,9.7590039912404114E-2,6.4400664347038145E-2,3.1875076292979504E-2,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15,2.0400348077487251E-15]
[{"$f":"ROW()","v":3372},null,null,"Meter and Services Pipes",null,null,null,null,31.082603988723992,29.43682691800522,28.218153129637102,26.999479341268987,25.780805552900873,24.562131764532754,23.343457976164636,22.114854924787551,20.886251873410465,19.65764882203338,18.429045770656295,17.200442719279209,15.804065200942267,14.435615232972063,13.094534264361263,11.780274915122678,10.492300752868866,9.2300860738601305,7.9931156884315699,6.7808847107115806,5.5928983525459905,4.4286717215437124,3.2877296231614803,2.1696063667468923,1.0738455754605962,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14]
[{"$f":"ROW()","v":3376},null,null,"Telemetry and Monitoring",null,null,null,null,0.94950524895473587,0.94950524895473587,0.84468080239399512,0.73985635583325438,0.63503190927251363,0.53020746271177288,0.42538301615103213,0.3190372621132741,0.21269150807551607,0.10634575403775803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3379},null,null,"Equity Raising Cost",null,null,null,null,0.33433709981011112,0.32881001208377292,0.32377141408643256,0.31873281608909221,0.31369421809175185,0.3086556200944115,0.30361702209707114,0.29854344346023665,0.29346986482340215,0.28839628618656765,0.28332270754973315,0.27824912891289866,0.26994035962647506,0.26179776572577995,0.25381802370309875,0.24599787652087116,0.23833413228228811,0.23082366292847675,0.22346340296174161,0.21625034819434116,0.20918155452228873,0.20225413672367734,0.19546526728103819,0.18881217522725183,0.18229214501454119,0.17590251540608476,0.16964067838979746,0.16350407811383591,0.1574902098433936,0.15159661893836013,0.14582089985142732,0.14016069514623317,0.13461369453514291,0.12917763393627443,0.12385029454938334,0.11862950195023007,0.11351312520305987,0.10849907599083307,0.1035853077628508,9.8769814899428182E-2,9.405063189327402E-2,8.9425832547242928E-2,8.4893529188132463E-2,8.0451871896204216E-2,7.6099047750114529E-2,7.183328008694663E-2,6.7652827777042096E-2,6.3555984513335648E-2,5.9541078114903334E-2,5.5606469844439663E-2,5.1750553739385266E-2,4.7971755956431959E-2,4.426853412913772E-2,4.0639376738389361E-2,3.7082802495455973E-2,3.3597359737381254E-2]
[{"$f":"ROW()","v":3382},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3383},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3386},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3389},null,null,"Buildings"]
[{"$f":"ROW()","v":3393},null,null,"Information Technology"]
[{"$f":"ROW()","v":3396},null,null,"Land"]
[{"$f":"ROW()","v":3400},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3403},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3406},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3407},null,null,"Buildings"]
[{"$f":"ROW()","v":3410},null,null,"Vehicle"]
[{"$f":"ROW()","v":3414},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":3420},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"-'PTRM expenditure'!I993","v":0},{"$f":"-'PTRM expenditure'!J993","v":0},{"$f":"-'PTRM expenditure'!K993","v":0},{"$f":"-'PTRM expenditure'!L993","v":0},{"$f":"-'PTRM expenditure'!M993","v":0},{"$f":"-'PTRM expenditure'!N993","v":0},{"$f":"-IF($D3420=\"Land\",0,IF(O3366<0,O3366,IF(O3348<1,O3366,(O3366/O3348)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3424},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"-'PTRM expenditure'!I997","v":-0.12643920697513364},{"$f":"-'PTRM expenditure'!J997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!K997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!L997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!M997","v":-1.6696825322452716E-2},{"$f":"-'PTRM expenditure'!N997","v":-1.6696825322452716E-2},{"$f":"-IF($D3424=\"Land\",0,IF(O3370<0,O3370,IF(O3352<1,O3370,(O3370/O3352)*O$15)))*O$6","v":-1.682036074277134E-2},-1.6820360742771337E-2,-1.6820360742771337E-2,-1.6820360742771337E-2,-1.6820360742771334E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3427},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"-'PTRM expenditure'!I1000","v":-0.1245438337354092},{"$f":"-'PTRM expenditure'!J1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!K1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!L1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!M1000","v":-0.19179799712990822},{"$f":"-'PTRM expenditure'!N1000","v":-0.19179799712990828},{"$f":"-IF($D3427=\"Land\",0,IF(O3373<0,O3373,IF(O3355<1,O3373,(O3373/O3355)*O$15)))*O$6","v":-0.19458154368497263},-0.19458154368497263,-0.19458154368497266,-0.19458154368497266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3430},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"-'PTRM expenditure'!I1003","v":0},{"$f":"-'PTRM expenditure'!J1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!K1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!L1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!M1003","v":-0.10482444656074072},{"$f":"-'PTRM expenditure'!N1003","v":-0.10482444656074072},{"$f":"-IF($D3430=\"Land\",0,IF(O3376<0,O3376,IF(O3358<1,O3376,(O3376/O3358)*O$15)))*O$6","v":-0.10634575403775803},-0.10634575403775803,-0.10634575403775803,-0.10634575403775803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3431},null,null,"FRC",null,null,null,null,{"$f":"-'PTRM expenditure'!I1004","v":0},{"$f":"-'PTRM expenditure'!J1004","v":0},{"$f":"-'PTRM expenditure'!K1004","v":0},{"$f":"-'PTRM expenditure'!L1004","v":0},{"$f":"-'PTRM expenditure'!M1004","v":0},{"$f":"-'PTRM expenditure'!N1004","v":0},{"$f":"-IF($D3431=\"Land\",0,IF(O3377<0,O3377,IF(O3359<1,O3377,(O3377/O3359)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3434},null,null,"Total",null,null,null,null,{"$f":"SUM(I3418:I3433)","v":-4.7124885952829407},{"$f":"SUM(J3418:J3433)","v":-3.3600208380476073},-3.3600208380476073,-3.3600208380476073,-3.3600208380476078,-2.8420010088513932,{"$f":"SUM(O3418:O3433)","v":-2.8808925731320896},-2.8675272864349388,-2.8675272864349388,-2.8675272864349388,-2.3171824036049959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3438},null,null,"Medium Pressure Mains",null,4,49,0,null,null,null,null,null,null,{"$f":"IF($D3438=\"land\",0,IF(AND(O3366>0,O3348>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3438))*$H3438),O3366)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3441},null,null,"Regulators",null,7,29,1.2441435599966477,null,null,null,null,null,null,{"$f":"IF($D3441=\"land\",0,IF(AND(O3369>0,O3351>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3441))*$H3441),O3369)*$J$1,0))","v":0},0,0,0,0,-5.6120445967050875E-2,-5.499803704770985E-2,-5.3898076306755652E-2,-5.2820114780620535E-2,-5.1763712485008127E-2,-5.0728438235307961E-2,-4.9713869470601794E-2,-4.8719592081189762E-2,-4.7745200239565973E-2,-4.6790296234774653E-2,-4.5854490310079148E-2,-4.4937400503877567E-2,-4.4038652493800012E-2,-4.3157879443924012E-2,-4.2294721855045535E-2,-4.1448827417944617E-2,-4.0619850869585722E-2,-3.9807453852194016E-2,-3.9011304775150128E-2,-3.8231078679647125E-2,-3.7466457106054181E-2,-3.6717127963933095E-2,-3.5982785404654438E-2,-3.5263129696561341E-2,-3.4557867102630119E-2,-3.3866709760577512E-2,-3.3189375565365963E-2,-3.2525588054058641E-2,-3.1875076292977464E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3444},null,null,"Meter and Services Pipes",null,10,14,17.200442719279209,null,null,null,null,null,null,{"$f":"IF($D3444=\"land\",0,IF(AND(O3372>0,O3354>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3444))*$H3444),O3372)*$J$1,0))","v":0},0,0,0,0,-1.3963775183369427,-1.3684499679702036,-1.3410809686107996,-1.3142593492385837,-1.2879741622538117,-1.2622146790087356,-1.2369703854285607,-1.2122309777199896,-1.1879863581655898,-1.1642266310022782,-1.1409420983822323,-1.1181232564145878,-1.0957607912862961,-1.0738455754605698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3448},null,null,"Telemetry and Monitoring",null,14,0,0,null,null,null,null,null,null,{"$f":"IF($D3448=\"land\",0,IF(AND(O3376>0,O3358>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3448))*$H3448),O3376)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3451},null,null,"Equity Raising Cost",null,17,54.842774465500938,0.27824912891289866,null,null,null,null,null,null,{"$f":"IF($D3451=\"land\",0,IF(AND(O3379>0,O3361>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3451))*$H3451),O3379)*$J$1,0))","v":0},0,0,0,0,-8.3087692864235833E-3,-8.1425939006951123E-3,-7.9797420226812091E-3,-7.820147182227585E-3,-7.6637442385830319E-3,-7.5104693538113722E-3,-7.3602599667351434E-3,-7.2130547674004409E-3,-7.0687936720524331E-3,-6.9274177986113836E-3,-6.7888694426391557E-3,-6.6530920537863723E-3,-6.5200302127106447E-3,-6.389629608456431E-3,-6.2618370162873024E-3,-6.1366002759615564E-3,-6.0138682704423243E-3,-5.8935909050334785E-3,-5.7757190869328085E-3,-5.6602047051941525E-3,-5.5470006110902694E-3,-5.4360605988684639E-3,-5.3273393868910942E-3,-5.2207925991532714E-3,-5.1163767471702065E-3,-5.0140492122268026E-3,-4.9137682279822665E-3,-4.8154928634226209E-3,-4.7191830061541675E-3,-4.6247993460310846E-3,-4.5323033591104633E-3,-4.4416572919282532E-3,-4.352824146089688E-3,-4.265767663167894E-3,-4.1804523099045364E-3,-4.0968432637064449E-3,-4.0149063984323162E-3,-3.9346082704636697E-3,-3.8559161050543962E-3,-3.7787977829533081E-3,-3.7032218272942418E-3,-3.6291573907483569E-3,-3.5565742429333894E-3,-3.4854427580747215E-3,-3.415733902913227E-3]
[{"$f":"ROW()","v":3454},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3364+I3382+I3400+I3418 + I3436","v":6.3212696654885931},{"$f":"J3364+J3382+J3400+J3418 + J3436","v":6.2417664042011491},6.1622631429137051,6.0827598816262611,6.0032566203388171,5.9237533590513731,5.8437026379831112,5.7636519169148492,5.6836011958465873,5.6035504747783254,5.5234997537100634,5.3765817013252439,5.2326020099881205,5.0915019124777396,4.9532238169175669,4.8177112832685971,4.684909000292607,4.5547627629761367,4.4272194504059961,4.3022270040872579,4.1797344066948945,4.0596916612503779,3.9420497707147519,3.8267607179898384,3.7137774463194235,3.6030538400824166,3.4945447059701498,3.3882057545401283,3.2839935821387076,3.1818656531853153,3.0817802828109908,2.9836966198441526,2.8875746301366512,2.7933750802232997,2.7010595213082156,2.6105902735714328,2.5219304107893858,2.4350437452629801,2.349894813047102,2.2664488594755419,2.1846718249754127,2.1045303311652863,2.0259916672313625,1.9490237765761169,1.8735952437339762,1.7996752815486785,1.7272337186070867,1.6562409869243269,1.5866681098752222,1.5184866903670995,1.4516688992491393,1.3861874639535383,1.3220156573638493,1.259127286905954,1.1974966838572167,1.1370986928694542]
[{"$f":"ROW()","v":3455},null,null,"High Pressure Mains - PE",null,null,null,null,0.65405880530210758,0.64304410962047232,0.63202941393883705,0.62101471825720178,0.61000002257556651,0.59898532689393125,0.58789300602552508,0.57680068515711891,0.56570836428871274,0.55461604342030657,0.5435237225519004,0.52622502091680678,0.50927229331441504,0.49265862026407109,0.47637722067473404,0.46042144907718369,0.44478479291158435,0.42946086986929699,0.41444342528785538,0.39972632959804261,0.38530357582202612,0.37116927712152997,0.35731766439504375,0.34374308392308722,0.33043999506056981,0.31740296797530276,0.30462668143174104,0.29210592061905055,0.27983557502261391,0.26781063633810598,0.25602619642728819,0.24447744531468679,0.23315966922433742,0.22206824865579503,0.21119865649862349,0.20054645618459538,0.19010729987684782,0.17987692669525523,0.1698511609772945,0.16002591057369298,0.15039716517816348,0.14096099469054457,0.13171354761267803,0.12265104947636883,0.11376980130278581,0.10506617809267446,9.6536627346765339E-2,8.8177667615774391E-2,7.9985887079403267E-2,7.1957942153759558E-2,6.4090556126628728E-2,5.638051782004052E-2,4.8824680279584073E-2,4.1419959489936757E-2,3.4163333116082384E-2,2.70518392697051E-2]
[{"$f":"ROW()","v":3458},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS3368+AS3386+AS3404+AS3422 + AS3440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3462},null,null,"Meter and Services Pipes",null,null,null,null,29.43682691800522,28.218153129637102,26.999479341268987,25.780805552900873,24.562131764532754,23.343457976164636,22.114854924787551,20.886251873410465,19.65764882203338,18.429045770656295,17.200442719279209,15.804065200942267,14.435615232972063,13.094534264361263,11.780274915122678,10.492300752868866,9.2300860738601305,7.9931156884315699,6.7808847107115806,5.5928983525459905,4.4286717215437124,3.2877296231614803,2.1696063667468923,1.0738455754605962,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14,2.6423307986078726E-14]
[{"$f":"ROW()","v":3465},null,null,"Information Technology",null,null,null,null,2.0854446034820078,1.5674247742857939,1.0494049450895799,0.5313851158933659,1.3365286697151868E-2,1.3365286697151868E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK3375+AK3393+AK3411+AK3429 + AK3447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3468},null,null,"Land",null,null,null,null,{"$f":"I3378+I3396+I3414+I3432 + I3450","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3475},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3476},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3479},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3482},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3485},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},{"$f":"(J3485-J$15)*(J3485>K$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3488},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115,14.842397093868115,13.842397093868115,12.842397093868115,11.842397093868115]
[{"$f":"ROW()","v":3491},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I3581","v":2.7366110872494724},2.6992351333973295,2.6618591795451865,2.6244832256930435,2.5871072718409005,2.5497313179887575,2.5157349004155742,2.481738482842391,2.4477420652692077,2.4137456476960244,2.3797492301228411,2.3168658841027754,2.2552402050031106,2.1948470394854391,2.135661737278121,2.0776601411149493,{"$f":"Y3581","v":2.0208185768750413},1.9651138439199314,1.9105232056239236,1.857024380093836,1.8045955310743502,1.7532152590352541,1.7028625924369398,1.6535169791705919,1.605158278169571,1.5577667511885704,1.5113230547471899,1.4658082322346369,1.421203706172335,1.3774912706312792,1.3346530838010444,1.2926716607074145,{"$f":"AO3581","v":1.2515298660756571},1.2112109073365349,1.1716983277721951,1.132975999799142,1.0950281183855501,1.0578391946002301,1.0213940492906164,0.98567780688719497,0.95067588933184199,0.91637401012759612,0.88275816850743516,0.84981464371967741,0.81752998942767474,0.78589102822151213,0.75488484623947283,0.72449878789707434,{"$f":"BE3581","v":0.69472045072152377},0.66553768028948423,0.6369385652660855,0.60891143254315472,0.58144484247468253,0.55452758420757986,0.5281486711058192]
[{"$f":"ROW()","v":3495},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3498},null,null,"Buildings",null,null,null,null,null,1.6301910879932069,1.5461191346310472,1.4620471812688876,1.3779752279067279,1.2939032745445682,1.2098313211824085,1.1752647120057682,1.1406981028291279,1.1061314936524875,1.0715648844758472,1.0369982752992069,0.99136736224070876,0.94664906744338062,0.90282513854199897,0.85987768821864496,0.81778918690175806,0.77654245561120894,0.73612065894647083,0.69650729821502744,0.65768620469821293,0.61964153305173464,0.58235775483818597,0.54581965218890827,0.51001231159261606,0.47492111780824975,0.44053174789957078,0.40683016538906536,0.37380261452877006,0.34143561468568068,0.30971595483945308,0.27863068819015002,0.24816712687383305,0.21831283678384242,0.1890556324956516,0.16038357229322459,0.13228495329484613,0.10474830667643524,7.7762392990392559E-2,5.1316197578070738E-2,2.5398926073995354E-2,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15]
[{"$f":"ROW()","v":3499},null,null,"Meter and Services Pipes",null,null,null,null,null,33.680008144938931,32.210231321166553,30.740454497394175,29.270677673621798,27.80090084984942,26.331124026077042,25.014567824773188,23.698011623469334,22.381455422165484,21.064899220861633,19.74834301955778,18.237554262804842,16.756981281186963,15.306019759201442,13.884077467655631,12.490574021940738,11.124940645140141,9.7866199358755566,8.475065640796263,7.1897424316185559,5.930125686624403,4.6957012765301336,3.4859653546377496,2.3004241511832131,1.1385937717977674,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14,3.0642155479654321E-14]
[{"$f":"ROW()","v":3502},null,null,"Information Technology",null,null,null,null,null,1.2264531678810355,0.70650645405371248,0.18655974022638944,-0.33338697360093361,-0.85333368742825666,-1.3732804012555797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3505},null,null,"Land",null,null,null,null,null,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275]
[{"$f":"ROW()","v":3509},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'PTRM expenditure'!I159","v":2.7703035531841658}]
[{"$f":"ROW()","v":3512},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I162","v":32.544706388832338}]
[{"$f":"ROW()","v":3515},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I165","v":0.18239409876075735}]
[{"$f":"ROW()","v":3519},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I169","v":3.760103745412354}]
[{"$f":"ROW()","v":3522},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I172","v":0}]
[{"$f":"ROW()","v":3523},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I173","v":2.3950353042857144}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3529},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I200","v":0}]
[{"$f":"ROW()","v":3533},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I204","v":0}]
[{"$f":"ROW()","v":3536},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I207","v":-8.8881381669535294E-3}]
[{"$f":"ROW()","v":3540},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I211","v":0}]
[{"$f":"ROW()","v":3543},null,null,"Total",null,null,null,null,{"$f":"SUM(I3527:I3542)","v":-1.0328597961703958},{"$f":"SUM(J3527:J3542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3546},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M7","v":-8.814667222184238E-3},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-'PTRM expenditure'!$J1028","v":0},{"$f":"-IF($D3546=\"Land\",0,IF(O3492<0,O3492,IF(O3474<1,O3492,(O3492/O3474)*O$15)))*O$6","v":6.6311904244559433E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3547},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M8","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-'PTRM expenditure'!$J1029","v":0},{"$f":"-IF($D3547=\"Land\",0,IF(O3493<0,O3493,IF(O3475<1,O3493,(O3493/O3475)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3550},null,null,"Regulators",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M11","v":-4.5487265592056333E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-'PTRM expenditure'!$J1032","v":-2.1677101387264096E-2},{"$f":"-IF($D3550=\"Land\",0,IF(O3496<0,O3496,IF(O3478<1,O3496,(O3496/O3478)*O$15)))*O$6","v":-1.1900062004229823E-2},-1.1900062004229823E-2,-1.1900062004229823E-2,-1.1900062004229823E-2,-1.1900062004229823E-2,0,0,0,0,0,{"$f":"-IF($D3550=\"Land\",0,IF(Y3496<0,Y3496,IF(Y3478<1,Y3496,(Y3496/Y3478)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3553},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M14","v":-0.40734429632874564},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-'PTRM expenditure'!$J1035","v":-1.4697768237723761},{"$f":"-IF($D3553=\"Land\",0,IF(O3499<0,O3499,IF(O3481<1,O3499,(O3499/O3481)*O$15)))*O$6","v":-1.3165562013038521},-1.3165562013038521,-1.3165562013038519,-1.3165562013038521,-1.3165562013038521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3557},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M18","v":-3.5915162960401176E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-'PTRM expenditure'!$J1039","v":-6.9251420425500518E-2},{"$f":"-IF($D3557=\"Land\",0,IF(O3503<0,O3503,IF(O3485<1,O3503,(O3503/O3485)*O$15)))*O$6","v":-1.5214148521145634E-2},-1.5214148521145634E-2,-1.5214148521145632E-2,-1.5214148521145634E-2,-1.5214148521145634E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3560},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M21","v":6.7501469241434937E-5},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-'PTRM expenditure'!$J1042","v":-1.2075370027742558E-2},{"$f":"-IF($D3560=\"Land\",0,IF(O3506<0,O3506,IF(O3488<1,O3506,(O3506/O3488)*O$15)))*O$6","v":-1.2083241582327939E-2},-1.2083241582327939E-2,-1.2083241582327937E-2,-1.2083241582327937E-2,-1.2083241582327936E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D3560=\"Land\",0,IF(AS3506<0,AS3506,IF(AS3488<1,AS3506,(AS3506/AS3488)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3564},null,null,"High Pressure Mains - PE",null,3,50,0,null,null,null,null,null,null,{"$f":"IF($D3564=\"land\",0,IF(AND(O3492>0,O3474>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3564))*$H3564),O3492)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3567},null,null,"Low Pressure Mains",null,6,50,0,null,null,null,null,null,null,{"$f":"IF($D3567=\"land\",0,IF(AND(O3495>0,O3477>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3567))*$H3567),O3495)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3570},null,null,"Buildings",null,9,30,1.0369982752992069,null,null,null,null,null,null,{"$f":"IF($D3570=\"land\",0,IF(AND(O3498>0,O3480>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3570))*$H3570),O3498)*$J$1,0))","v":0},0,0,0,0,-4.5630913058498132E-2,-4.4718294797328167E-2,-4.3823928901381613E-2,-4.2947450323353967E-2,-4.2088501316886885E-2,-4.1246731290549156E-2,-4.0421796664738163E-2,-3.9613360731443406E-2,-3.8821093516814537E-2,-3.8044671646478248E-2,-3.7283778213548675E-2,-3.6538102649277697E-2,-3.5807340596292148E-2,-3.5091193784366301E-2,-3.4389369908678975E-2,-3.3701582510505396E-2,-3.3027550860295289E-2,-3.2366999843089383E-2,-3.1719659846227592E-2,-3.1085266649303039E-2,-3.046356131631698E-2,-2.9854290089990639E-2,-2.9257204288190824E-2,-2.8672060202427005E-2,-2.8098618998378462E-2,-2.7536646618410893E-2,-2.6985913686042674E-2,-2.6446195412321821E-2,-2.5917271504075384E-2,-2.5398926073993872E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3571},null,null,"Meter and Services Pipes",null,10,15,19.74834301955778,null,null,null,null,null,null,{"$f":"IF($D3571=\"land\",0,IF(AND(O3499>0,O3481>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3571))*$H3571),O3499)*$J$1,0))","v":0},0,0,0,0,-1.5107887567529374,-1.4805729816178785,-1.450961521985521,-1.4219422915458106,-1.3935034457148943,-1.3656333768005964,-1.3383207092645844,-1.3115542950792927,-1.2853232091777069,-1.2596167449941527,-1.2344244100942696,-1.2097359218923842,-1.1855412034545365,-1.1618303793854456,-1.1385937717977368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3574},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D3574=\"land\",0,IF(AND(O3502>0,O3484>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3574))*$H3574),O3502)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3578},null,null,"Equity Raising Cost",null,17,55.842397093868115,0.67475717462149587,null,null,null,null,null,null,{"$f":"IF($D3578=\"land\",0,IF(AND(O3506>0,O3488>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3578))*$H3578),O3506)*$J$1,0))","v":0},0,0,0,0,-1.9952183232194564E-2,-1.9553139567550674E-2,-1.916207677619966E-2,-1.8778835240675664E-2,-1.8403258535862152E-2,-1.8035193365144905E-2,-1.7674489497842005E-2,-1.7320999707885167E-2,-1.6974579713727463E-2,-1.6635088119452916E-2,-1.6302386357063856E-2,-1.5976338629922579E-2,-1.5656811857324125E-2,-1.5343675620177641E-2,-1.5036802107774088E-2,-1.4736066065618609E-2,-1.4441344744306235E-2,-1.4152517849420109E-2,-1.3869467492431706E-2,-1.3592078142583074E-2,-1.332023657973141E-2,-1.3053831848136783E-2,-1.2792755211174046E-2,-1.2536900106950563E-2,-1.2286162104811552E-2,-1.204043886271532E-2,-1.1799630085461015E-2,-1.1563637483751794E-2,-1.1332364734076757E-2,-1.1105717439395223E-2,-1.0883603090607319E-2,-1.0665931028795171E-2,-1.0452612408219266E-2,-1.0243560160054883E-2,-1.0038688956853784E-2,-9.8379151777167068E-3,-9.6411568741623706E-3,-9.4483337366791254E-3,-9.2593670619455434E-3,-9.0741797207066315E-3,-8.8926961262924976E-3,-8.7148422037666481E-3,-8.5405453596913133E-3,-8.3697344524974876E-3,-8.2023397634475373E-3]
[{"$f":"ROW()","v":3581},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"I3491+I3509+I3527+I3545 + I3563","v":2.7366110872494724},{"$f":"J3491+J3509+J3527+J3545 + J3563","v":2.6992351333973295},2.6618591795451865,2.6244832256930435,2.5871072718409005,2.5497313179887575,2.5157349004155742,2.481738482842391,2.4477420652692077,2.4137456476960244,2.3797492301228411,2.3168658841027754,2.2552402050031106,2.1948470394854391,2.135661737278121,2.0776601411149493,2.0208185768750413,1.9651138439199314,1.9105232056239236,1.857024380093836,1.8045955310743502,1.7532152590352541,1.7028625924369398,1.6535169791705919,1.605158278169571,1.5577667511885704,1.5113230547471899,1.4658082322346369,1.421203706172335,1.3774912706312792,1.3346530838010444,1.2926716607074145,1.2515298660756571,1.2112109073365349,1.1716983277721951,1.132975999799142,1.0950281183855501,1.0578391946002301,1.0213940492906164,0.98567780688719497,0.95067588933184199,0.91637401012759612,0.88275816850743516,0.84981464371967741,0.81752998942767474,0.78589102822151213,0.75488484623947283,0.72449878789707434,0.69472045072152377,0.66553768028948423,0.6369385652660855,0.60891143254315472,0.58144484247468253,0.55452758420757986,0.5281486711058192,0.50229733626609374]
[{"$f":"ROW()","v":3584},null,null,"Medium / Low Pressure Mains",null,null,null,null,32.734303101748203,32.212503351090348,31.690703600432489,31.16890384977463,30.64710409911677,30.125304348458911,29.577571542123295,29.029838735787678,28.482105929452061,27.934373123116444,27.386640316780827,26.525195385355314,25.68097935255831,24.853647640417247,24.042862562519005,23.248293186178728,22.469615197365258,21.706510768328055,20.958668427871597,20.225782934224267,19.507555150449885,18.803691922350989,18.113905958814073,17.437915714547895,16.775445275167041,16.126224244573802,15.489987634592429,14.866475756810685,14.255434116584574,13.656613309162985,13.069768917889828,12.494661414442135,11.931056061063394,11.37872281475223,10.837436233367288,10.306975383610046,9.7871237508479485,9.277669150741092,8.7784036426363734,8.2891234446937485,7.8096288507099771,7.3397241486058808,6.8792175405438662,6.4279210646430922,5.9856505182603339,5.5522253828052301,5.1274687500592284,4.7112072499681474,4.3032709798788877,3.9034934351914132,3.5117114413976882,3.1277650874798377,2.7514976606403443,2.3827555823376407,2.0213883456009913,1.667248453599075]
[{"$f":"ROW()","v":3588},null,null,"Buildings",null,null,null,null,1.6301910879932069,1.5461191346310472,1.4620471812688876,1.3779752279067279,1.2939032745445682,1.2098313211824085,1.1752647120057682,1.1406981028291279,1.1061314936524875,1.0715648844758472,1.0369982752992069,0.99136736224070876,0.94664906744338062,0.90282513854199897,0.85987768821864496,0.81778918690175806,0.77654245561120894,0.73612065894647083,0.69650729821502744,0.65768620469821293,0.61964153305173464,0.58235775483818597,0.54581965218890827,0.51001231159261606,0.47492111780824975,0.44053174789957078,0.40683016538906536,0.37380261452877006,0.34143561468568068,0.30971595483945308,0.27863068819015002,0.24816712687383305,0.21831283678384242,0.1890556324956516,0.16038357229322459,0.13228495329484613,0.10474830667643524,7.7762392990392559E-2,5.1316197578070738E-2,2.5398926073995354E-2,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15,1.4814538484841933E-15]
[{"$f":"ROW()","v":3591},null,null,"Vehicle",null,null,null,null,2.5166077096371016,2.0998008344448125,1.6829939592525234,1.2661870840602343,0.8493802088679453,0.43257333367565631,0.34605866694052506,0.25954400020539381,0.17302933347026256,8.6514666735131279E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3594},null,null,"FRC",null,null,null,null,{"$f":"I3504+I3522+I3540+I3558 + I3576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3595},null,null,"Land",null,null,null,null,{"$f":"I3505+I3523+I3541+I3559 + I3577","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275]
[{"$f":"\"2020 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2020 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3602},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3605},null,null,"Regulators",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$71","v":40},{"$f":"(K3605-K$15)*(K3605>L$15)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3608},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3612},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3615},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115,14.842397093868115,13.842397093868115,12.842397093868115]
[{"$f":"ROW()","v":3618},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J3708","v":4.3968687104436848},4.3573032483565051,4.3177377862693254,4.2781723241821457,4.238606862094966,4.1828357191726635,4.127064576250361,4.0712934333280586,4.0155222904057561,3.9597511474834541,3.855785179500296,3.7538985308768007,3.6540496152257753,3.5561976778877704,3.4603027792965255,3.3663257786771057,{"$f":"Z3708","v":3.2742283180700742},3.1839728066751833,3.0955224055081905,3.0088410123645373,2.9238932470837571,2.8406444371085926,2.7590606033329315,2.6791084462327834,2.6007553322746384,2.5239692805956562,2.448718949950254,2.3749736259177596,2.3027032083659154,2.231878199165108,2.1624696901483165,2.0944493513118609,{"$f":"AP3708","v":2.0277894192521346},1.9624626858336027,1.8984424870834413,1.8357026923082833,1.7742176934286285,1.7139623945265667,1.6549122016025462,1.5970430125370061,1.5403312072527768,1.4847536380742321,1.4302876202792583,1.3769109228401839,1.3246017593498911,1.273338779129404,1.2231010585133266,1.1738680923095708,{"$f":"BF3708","v":1.1256197854298902},1.0783364446878032,1.031998770760558,0.98658785031185769,0.9420851482721313,0.89847250027319947]
[{"$f":"ROW()","v":3619},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.67593455959135784,0.66364484032606041,0.65135512106076299,0.63906540179546556,0.62677568253016813,0.60728377404310352,0.58818170372578027,0.56946167481480348,0.55111604648204615,0.53313733071594405,0.51551818926516391,0.49825143064339938,0.48133000719407015,0.46474701221372755,0.44849567713299177,0.4325693687538707,0.41696158654233206,0.40166595997502419,0.38667624593906247,0.37198632618381999,0.35759020482368237,0.34348200589074751,0.32965597093647137,0.31610645668128073,0.3028279327111939,0.28981497922050881,0.2770622847996374,0.26456464426718346,0.25231695654537856,0.24031422257800977,0.22855154328998836,0.21702411758772738,0.20572724039951162,0.19465630075506019,0.18380677990349775,0.17317424946896659,0.16275436964312603,0.15254288741380229,0.14253563482906503,0.13272852729602252,0.12311756191364086,0.11369881583890683,0.10446844468566747,9.5422680955492917E-2,8.6557832499921841E-2,7.7870281013462189E-2,6.9356480556731728E-2,6.1012956109135881E-2,5.2836302150491954E-2]
[{"$f":"ROW()","v":3622},null,null,"Low Pressure Mains",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3626},null,null,"Meter and Services Pipes",null,null,null,null,null,null,24.895397192354512,23.581021492321899,22.266645792289285,20.952270092256672,19.637894392224059,18.702756564022913,17.767618735821767,16.832480907620621,15.897343079419475,14.962205251218329,13.878781516749916,12.817026256970872,11.776506102387408,10.756796350895614,9.7574807944336559,8.7781515491009365,7.8184088886748722,6.8778610814573291,5.9561242303841366,5.0528221163324076,4.1675860445617134,3.300054694226433,2.4498739708978583,1.6166968620358553,0.80018329535109223,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14,2.453592884421596E-14]
[{"$f":"ROW()","v":3629},null,null,"Information Technology",null,null,null,null,null,null,2.8479244126089096,1.125600664147679,-0.59672308431355159,-2.3190468327747822,-4.0413705812360128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3632},null,null,"Land",null,null,null,null,null,null,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4,-1.1332763651877204E-4]
[{"$f":"ROW()","v":3636},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$641","v":4.3968687104436848}]
[{"$f":"ROW()","v":3639},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$644","v":31.415052093848129}]
[{"$f":"ROW()","v":3640},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$645","v":0}]
[{"$f":"ROW()","v":3643},null,null,"Buildings",null,null,null,null,null,{"$f":"J$648","v":0.38357939753412978}]
[{"$f":"ROW()","v":3646},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$651","v":3.2792216041935713}]
[{"$f":"ROW()","v":3650},null,null,"Land",null,null,null,null,null,{"$f":"J$655","v":-1.1332763651877204E-4}]
[{"$f":"ROW()","v":3652},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3636:J3651)","v":71.45620008302204}]
[{"$f":"ROW()","v":3655},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$660","v":0}]
[{"$f":"ROW()","v":3659},null,null,"Regulators",null,null,null,null,null,{"$f":"J$664","v":0}]
[{"$f":"ROW()","v":3662},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$667","v":0}]
[{"$f":"ROW()","v":3663},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$668","v":-1.7128626279863481E-2}]
[{"$f":"ROW()","v":3666},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$671","v":0}]
[{"$f":"ROW()","v":3669},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$674","v":0}]
[{"$f":"ROW()","v":3673},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-'PTRM expenditure'!$K1064","v":0},{"$f":"-IF($D3673=\"Land\",0,IF(O3619<0,O3619,IF(O3601<1,O3619,(O3619/O3601)*O$15)))*O$6","v":-1.2289719265297415E-2},-1.2289719265297415E-2,-1.2289719265297415E-2,-1.2289719265297415E-2,-1.2289719265297415E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3676},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-'PTRM expenditure'!$K1067","v":0},{"$f":"-IF($D3676=\"Land\",0,IF(O3622<0,O3622,IF(O3604<1,O3622,(O3622/O3604)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3680},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-'PTRM expenditure'!$K1071","v":-1.3143757000326126},{"$f":"-IF($D3680=\"Land\",0,IF(O3626<0,O3626,IF(O3608<1,O3626,(O3626/O3608)*O$15)))*O$6","v":-0.93513782820114566},-0.93513782820114566,-0.93513782820114566,-0.93513782820114555,-0.93513782820114555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3683},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-'PTRM expenditure'!$K1074","v":-1.7223237484612306},{"$f":"-IF($D3683=\"Land\",0,IF(O3629<0,O3629,IF(O3611<1,O3629,(O3629/O3611)*O$15)))*O$6","v":4.0413705812360128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3686},null,null,"Land",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-'PTRM expenditure'!$K1077","v":0},{"$f":"-IF($D3686=\"Land\",0,IF(O3632<0,O3632,IF(O3614<1,O3632,(O3632/O3614)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3687},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-'PTRM expenditure'!$K1078","v":0},{"$f":"-IF($D3687=\"Land\",0,IF(O3633<0,O3633,IF(O3615<1,O3633,(O3633/O3615)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D3687=\"Land\",0,IF(AS3633<0,AS3633,IF(AS3615<1,AS3633,(AS3633/AS3615)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3690},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$3599:$BL$3615,$F3690)","v":71},{"$f":"HLOOKUP($I$5,$O$3617:$BL$3633,$F3690)","v":3.9597511474834541},null,null,null,null,null,null,{"$f":"IF($D3690=\"land\",0,IF(AND(O3618>0,O3600>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3690))*$H3690),O3618)*$J$1,0))","v":0},{"$f":"IF($D3690=\"land\",0,IF(AND(P3618>0,P3600>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G3690))*$H3690),P3618)*$J$1,0))","v":0},0,0,0,-0.10396596798315837,-0.1018866486234952,-9.98489156510253E-2,-9.7851937338004777E-2,-9.5894898591244684E-2,-9.3977000619419784E-2,-9.2097460607031376E-2,-9.0255511394890769E-2,-8.8450401166992959E-2,-8.6681393143653099E-2,-8.4947765280780019E-2,-8.3248809975164428E-2,-8.1583833775661127E-2,-7.9952157100147886E-2,-7.835311395814494E-2,-7.6786051678982031E-2,-7.5250330645402388E-2,-7.3745324032494355E-2,-7.2270417551844449E-2,-7.0825009200807573E-2,-6.9408509016791423E-2,-6.8020338836455585E-2,-6.6659932059726479E-2,-6.5326733418531929E-2,-6.4020198750161295E-2,-6.2739794775158064E-2,-6.1484998879654904E-2,-6.0255298902061799E-2,-5.905019292402057E-2,-5.7869189065540151E-2,-5.6711805284229352E-2,-5.5577569178544763E-2,-5.4466017794973856E-2,-5.3376697439074389E-2,-5.2309163490292895E-2,-5.1262980220487038E-2,-5.0237720616077293E-2,-4.9232966203755738E-2,-4.8248306879680632E-2,-4.728334074208701E-2,-4.633767392724527E-2,-4.5410920448700362E-2,-4.4502702039726352E-2,-4.3612647998931831E-2,-4.2740395038953188E-2]
[{"$f":"ROW()","v":3693},null,null,"Medium / Low Pressure Mains",null,5,51,25.716281251988558,null,null,null,null,null,null,{"$f":"IF($D3693=\"land\",0,IF(AND(O3621>0,O3603>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3693))*$H3693),O3621)*$J$1,0))","v":0},0,0,0,0,-0.79974289807781285,-0.78374804011625654,-0.76807307931393143,-0.75271161772765272,-0.73765738537309966,-0.72290423766563761,-0.70844615291232482,-0.69427722985407836,-0.68039168525699678,-0.66678385155185682,-0.65344817452081971,-0.64037921103040329,-0.62757162680979517,-0.61502019427359922,-0.60271979038812729,-0.59066539458036471,-0.57885208668875732,-0.56727504495498215,-0.55592954405588257,-0.54481095317476491,-0.53391473411126966,-0.52323643942904408,-0.51277171064046323,-0.50251627642765395,-0.49246595089910095,-0.48261663188111881,-0.47296429924349642,-0.46350501325862647,-0.45423491299345398,-0.44515021473358485,-0.43624721043891318,-0.42752226623013484,-0.41897182090553214,-0.41059238448742152,-0.40238053679767311,-0.39433292606171966,-0.38644626754048517,-0.37871734218967545,-0.37114299534588197,-0.36372013543896431,-0.35644573273018504,-0.34931681807558129,-0.34233048171406966,-0.33548387207978825,-0.32877419463819246]
[{"$f":"ROW()","v":3697},null,null,"Buildings",null,9,31,0.1387673727815445,null,null,null,null,null,null,{"$f":"IF($D3697=\"land\",0,IF(AND(O3625>0,O3607>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3697))*$H3697),O3625)*$J$1,0))","v":0},0,0,0,0,-5.9630343603506468E-3,-5.8437736731436337E-3,-5.7268981996807609E-3,-5.6123602356871454E-3,-5.5001130309734027E-3,-5.3901107703539335E-3,-5.2823085549468553E-3,-5.176662383847919E-3,-5.0731291361709599E-3,-4.9716665534475409E-3,-4.8722332223785896E-3,-4.7747885579310177E-3,-4.6792927867723971E-3,-4.5857069310369482E-3,-4.4939927924162104E-3,-4.4041129365678857E-3,-4.3160306778365276E-3,-4.229710064279797E-3,-4.1451158629942008E-3,-4.0622135457343165E-3,-3.9809692748196306E-3,-3.9013498893232376E-3,-3.8233228915367729E-3,-3.746856433706037E-3,-3.671919305031916E-3,-3.5984809189312772E-3,-3.5265113005526522E-3,-3.4559810745415985E-3,-3.3868614530507663E-3,-3.3191242239897509E-3,-3.2527417395099567E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3700},null,null,"Vehicle",null,12,1,0.17667833704065633,null,null,null,null,null,null,{"$f":"IF($D3700=\"land\",0,IF(AND(O3628>0,O3610>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3700))*$H3700),O3628)*$J$1,0))","v":0},0,0,0,0,-0.17667833704065616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3704},null,null,"Land",null,16,0,-1.1332763651877204E-4,null,null,null,null,null,null,{"$f":"IF($D3704=\"land\",0,IF(AND(O3632>0,O3614>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3704))*$H3704),O3632)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":3710},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3711},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,31.415052093848129,30.620660394461385,29.826268695074642,29.031876995687899,28.237485296301156,27.733244487438636,27.229003678576117,26.724762869713597,26.220522060851078,25.716281251988558,24.916538353910745,24.132790313794487,23.364717234480555,22.612005616752903,21.874348231379802,21.151443993714164,20.442997840801841,19.748720610947764,19.068328925690768,18.401545074138912,17.748096899618094,17.107717688587691,16.480146061777894,15.865125867504295,15.262406077116168,14.671740682535804,14.092888595847047,13.525613550892064,12.969684006836182,12.424873053661418,11.890958319550149,11.367721880121106,10.854950169480643,10.352433893052989,9.8599679421538884,9.3773513102727701,8.9043870110292733,8.4408819977706475,7.9866470847771938,7.5414968700436091,7.1052496596046959,6.6777273933745613,6.2587555724690294,5.8481631879816076,5.4457826511839347,5.0514497251222146,4.6650034575817294,4.2862861153920537,3.9151431200461717,3.5514229846072074,3.1949772518770225,2.8456604338014411,2.5033299520873715,2.1678460800075832,1.8390718853693908]
[{"$f":"ROW()","v":3714},null,null,"Secondary Gate Stations",null,null,null,null,null,8.3258675656996586E-2,8.1337686613420973E-2,7.941669756984536E-2,7.7495708526269746E-2,7.5574719482694133E-2,7.3475421719285963E-2,7.1376123955877793E-2,6.9276826192469623E-2,6.7177528429061453E-2,6.5078230665653283E-2,6.2281725134190724E-2,5.9541149713357416E-2,5.685538580094078E-2,5.4223337166772474E-2,5.1643929505287532E-2,4.9116109997032295E-2,4.663884687894216E-2,4.4211129023213828E-2,4.1831965524600064E-2,3.9500385295958576E-2,3.7215436671889916E-2,3.4976187020302626E-2,3.2781722361747083E-2,3.0631146996362654E-2,2.8523583138285912E-2,2.6458170557370705E-2,2.44340662280738E-2,2.2450443985362833E-2,2.0506494187506087E-2,1.8601423385606476E-2,1.673445399974486E-2,1.4904824001600474E-2,1.3111786603418975E-2,1.1354609953201106E-2,9.6325768359875955E-3,7.9449843811183543E-3,6.2911437753464987E-3,4.6703799816900805E-3,3.0820314639067904E-3,1.5254499164791665E-3,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17,9.4976110309730188E-17]
[{"$f":"ROW()","v":3717},null,null,"Equipment & Vehicles",null,null,null,null,null,1.0576593921244282,0.96540147824580269,0.87314356436717722,0.78088565048855174,0.68862773660992627,0.57385644717493856,0.45908515773995084,0.34431386830496313,0.22954257886997542,0.11477128943498771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3721},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3724},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3708:J3723)","v":70.770153775769487},66.190835512607762,61.61151724944601,57.032198986284271,52.45288072312254,54.613938885224755,52.733626466090961,50.853314046957173,48.973001627823365,47.092689208689578,{"$f":"SUM(T3708:T3723)","v":44.697085140827589},42.667281350555768,40.678073636089387,38.728650075912327,36.818214986938813,34.945988599744766,33.111206740294605,31.31312051803345,29.550996020217514,27.824114012357892,26.131769644655471,24.47327216430709,22.847944633565682,21.255123653439103,19.694159092915051,18.164413823601482,17.449443089118233,16.748771769324648,16.062113875926933,15.389189140397177,14.729722899578011,14.083445983575235,13.450094605892506,12.829410255763436,12.221139592636948,11.625034342772988,11.040851197906308,10.46835171593696,9.9073022236069992,9.3574737211236396,8.8186417886899466,8.325122073455427,7.8414727525255978,7.3674964180143645,6.9029996101933566,6.4477927385287677,6.0016900042974708,5.5645093247507997,5.1360722587950631,4.7162039341584405,4.3047329760145505,3.9014914370335383,3.5063147288321468,3.1190415547947827,2.7395138442381661]
[{"$f":"ROW()","v":3728},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$67","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":3731},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"(BG3731-BG$15)*(BG3731>BH$15)","v":12},11,10,9,8]
[{"$f":"ROW()","v":3734},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3735},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3738},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$77","v":5},{"$f":"(L3738-L$15)*(L3738>M$15)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3742},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,33.842397093868115,32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,17.842397093868115,16.842397093868115,15.842397093868115,14.842397093868115,13.842397093868115]
[{"$f":"ROW()","v":3745},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"K3835","v":4.7255864221599344},4.6848561520813714,4.6441258820028084,4.6033956119242454,4.5436112533278266,4.4838268947314077,4.4240425361349889,4.36425817753857,4.3044738189421512,4.1921595245666881,4.0820915160787345,3.9742248677605398,3.8685155524087094,3.7649204233639155,3.6633971969000174,3.5639044349653974,{"$f":"AA3835","v":3.4664015282694698},3.3708486797074606,3.2772068881166918,3.185437932357738,3.0955043557139632,3.0073694506030644,2.9209972435943832,2.8363524807258758,2.7534006131147386,2.6721077828558242,2.5924408092020879,2.5143671750214263,2.4378550135243779,2.3628730952572705,2.2893908153555054,2.2173781810517754,{"$f":"AQ3835","v":2.1468057994341203},2.0776448654488182,2.0098671501432221,1.943444989143738,1.8783512713642434,1.8145594279403388,1.7520434213849123,1.6907777349605944,1.6307373622647627,1.5718977970228478,1.5142350230857711,1.457725504627436,1.4023461765382677,1.3480744350108826,1.2948881283140452,1.2427655477511446,{"$f":"BG3835","v":1.1916854187995018},1.1416268924268922,1.0925695365817347,1.0444933278534803,0.99737864329979098]
[{"$f":"ROW()","v":3748},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,37.419634362489695,36.770861181638892,36.122088000788089,35.473314819937286,34.850975963447155,34.228637106957024,33.606298250466899,32.983959393976775,32.361620537486644,31.36626340071215,30.390813406673146,29.434872412514924,28.498050238239866,27.57996450745031,26.680240491276543,25.798510955426252,24.934416010292967,24.087602964062349,23.257726178756343,22.444446929156456,21.647433264548567,20.866359873232835,20.100907949743419,19.350765064723792,18.615625037404556,17.895187810631704,17.189159328394311,16.497251415801664,15.81918166146087,15.154673302206893,14.503455110137995,13.865261281910476,13.239831330247506,12.626909977617796,12.026247052040681,11.437597384975108,10.860720711250845,10.295381571001069,9.7413492135562887,9.198397503260404,8.6663048271704355,8.1448540046022675,7.6338321984854627,7.1330308284909938,6.6422454858964146,6.1612758501537268,5.6899256071258932,5.2280023689586157,4.775317595554684,4.3316865176188308,3.8969280612416948,3.4708647739921017,3.0533227524875004]
[{"$f":"ROW()","v":3752},null,null,"Buildings",null,null,null,null,null,null,null,0.33480925383347071,0.32455830405635683,0.31430735427924295,0.30405640450212906,0.29583866383990937,0.28762092317768967,0.27940318251546997,0.27118544185325028,0.26296770119103058,0.25192135003362787,0.2410959258993732,0.23048701024780363,0.22009027290926544,0.20990147031749803,0.19991644377756596,0.19013111776843253,0.18054149827948177,0.17114367118031001,0.16193380062312171,0.15290812747707716,0.1440629677939535,0.13539471130449232,0.12689981994482036,0.11857482641234185,0.11041633275051291,0.10242100896192055,9.4585591649100034E-2,8.6906882682535935E-2,7.9381747895303112E-2,7.2007115803814942E-2,6.477997635415654E-2,5.7697379693491306E-2,5.0756434966039377E-2,4.3954309133136485E-2,3.7288225816891653E-2,3.0755464166971717E-2,2.4353357750050181E-2,1.8079293461467076E-2,1.1930710458655635E-2,5.9050991159004208E-3,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16,3.1225022567582528E-16]
[{"$f":"ROW()","v":3755},null,null,"Vehicle",null,null,null,null,null,null,null,1.9993564455889365,1.450937446455576,0.90251844732221542,0.35409944818885486,0.30351381273330419,0.25292817727775352,0.20234254182220282,0.15175690636665212,0.10117127091110142,5.0074669440848277E-2,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16]
[{"$f":"ROW()","v":3758},null,null,"FRC",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3759},null,null,"Land",null,null,null,null,null,null,null,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4,-5.2477601813685087E-4]
["Capex"]
[{"$f":"ROW()","v":3766},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$644","v":37.419634362489695}]
[{"$f":"ROW()","v":3769},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$647","v":0}]
[{"$f":"ROW()","v":3772},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$650","v":0.80076855542285263}]
[{"$f":"ROW()","v":3776},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$654","v":0}]
[{"$f":"ROW()","v":3779},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3763:K3778)","v":83.576604021700874}]
[{"$f":"ROW()","v":3782},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$660","v":0}]
[{"$f":"ROW()","v":3783},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$661","v":0}]
[{"$f":"ROW()","v":3786},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$664","v":0}]
[{"$f":"ROW()","v":3790},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$668","v":0}]
[{"$f":"ROW()","v":3793},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$671","v":0}]
[{"$f":"ROW()","v":3796},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$674","v":0}]
[{"$f":"ROW()","v":3800},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1100","v":0},{"$f":"-'PTRM expenditure'!$L1100","v":0},{"$f":"-'PTRM expenditure'!$L1100","v":0},{"$f":"-IF($D3800=\"Land\",0,IF(O3746<0,O3746,IF(O3728<1,O3746,(O3746/O3728)*O$15)))*O$6","v":0.17982079541632315},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3803},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1103","v":0},{"$f":"-'PTRM expenditure'!$L1103","v":0},{"$f":"-'PTRM expenditure'!$L1103","v":0},{"$f":"-IF($D3803=\"Land\",0,IF(O3749<0,O3749,IF(O3731<1,O3749,(O3749/O3731)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3804},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1104","v":-2.201944290776987E-2},{"$f":"-'PTRM expenditure'!$L1104","v":-2.201944290776987E-2},{"$f":"-'PTRM expenditure'!$L1104","v":-2.201944290776987E-2},{"$f":"-IF($D3804=\"Land\",0,IF(O3750<0,O3750,IF(O3732<1,O3750,(O3750/O3732)*O$15)))*O$6","v":-3.1127094664303953E-2},-3.1127094664303953E-2,-3.1127094664303957E-2,-3.112709466430396E-2,-3.1127094664303964E-2,0,0,0,0,0,{"$f":"-IF($D3804=\"Land\",0,IF(Y3750<0,Y3750,IF(Y3732<1,Y3750,(Y3750/Y3732)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3807},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1107","v":-1.3437209815244604},{"$f":"-'PTRM expenditure'!$L1107","v":-1.3437209815244604},{"$f":"-'PTRM expenditure'!$L1107","v":-1.3437209815244604},{"$f":"-IF($D3807=\"Land\",0,IF(O3753<0,O3753,IF(O3735<1,O3753,(O3753/O3735)*O$15)))*O$6","v":-1.0658604655797734},-1.0658604655797734,-1.0658604655797732,-1.0658604655797732,-1.0658604655797732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3810},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1110","v":-2.0109034215073081},{"$f":"-'PTRM expenditure'!$L1110","v":-2.0109034215073081},{"$f":"-'PTRM expenditure'!$L1110","v":-2.0109034215073081},{"$f":"-IF($D3810=\"Land\",0,IF(O3756<0,O3756,IF(O3738<1,O3756,(O3756/O3738)*O$15)))*O$6","v":-1.0736022995018288},-1.0736022995018288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3814},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!$L1114","v":0},{"$f":"-'PTRM expenditure'!$L1114","v":0},{"$f":"-'PTRM expenditure'!$L1114","v":0},{"$f":"-IF($D3814=\"Land\",0,IF(O3760<0,O3760,IF(O3742<1,O3760,(O3760/O3742)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D3814=\"Land\",0,IF(AS3760<0,AS3760,IF(AS3742<1,AS3760,(AS3760/AS3742)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3817},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$3726:$BL$3742,$F3817)","v":72},{"$f":"HLOOKUP($I$5,$O$3744:$BL$3760,$F3817)","v":4.3044738189421512},null,null,null,null,null,null,{"$f":"IF($D3817=\"land\",0,IF(AND(O3745>0,O3727>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3817))*$H3817),O3745)*$J$1,0))","v":0},{"$f":"IF($D3817=\"land\",0,IF(AND(P3745>0,P3727>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G3817))*$H3817),P3745)*$J$1,0))","v":0},0,0,0,-0.11231429437546284,-0.11006800848795359,-0.10786664831819451,-0.1057093153518306,-0.103595129044794,-0.10152322646389812,-9.9492761934620144E-2,-9.7502906695927746E-2,-9.5552848562009185E-2,-9.3641791590769005E-2,-9.1768955758953621E-2,-8.9933576643774549E-2,-8.8134905110899039E-2,-8.6372207008681062E-2,-8.4644762868507445E-2,-8.2951867611137292E-2,-8.1292830258914539E-2,-7.9666973653736248E-2,-7.8073634180661516E-2,-7.65121614970483E-2,-7.4981918267107331E-2,-7.3482279901765174E-2,-7.2012634303729867E-2,-7.0572381617655264E-2,-6.9160933985302153E-2,-6.7777715305596106E-2,-6.6422160999484184E-2,-6.5093717779494506E-2,-6.3791843423904607E-2,-6.2516006555426509E-2,-6.1265686424317983E-2,-6.0040372695831623E-2,-5.8839565241914984E-2,-5.7662773937076695E-2,-5.6509518458335156E-2,-5.5379328089168449E-2,-5.4271741527385065E-2,-5.3186306696837368E-2,-5.2122580562900617E-2,-5.1080128951642607E-2,-5.0058526372609755E-2,-4.9057355845157559E-2,-4.8076208728254403E-2,-4.7114684553689314E-2,-4.6172390862615528E-2]
[{"$f":"ROW()","v":3819},null,null,"Medium Pressure Mains",null,4,52,0,null,null,null,null,null,null,{"$f":"IF($D3819=\"land\",0,IF(AND(O3747>0,O3729>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3819))*$H3819),O3747)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3823},null,null,"Secondary Gate Stations",null,8,32,0,null,null,null,null,null,null,{"$f":"IF($D3823=\"land\",0,IF(AND(O3751>0,O3733>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3823))*$H3823),O3751)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3826},null,null,"Equipment & Vehicles",null,11,2,0.14969775710442756,null,null,null,null,null,null,{"$f":"IF($D3826=\"land\",0,IF(AND(O3754>0,O3736>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3826))*$H3826),O3754)*$J$1,0))","v":0},0,0,0,0,-7.5604927830518823E-2,-7.4092829273908437E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3827},null,null,"Vehicle",null,12,2,0.10117127091110142,null,null,null,null,null,null,{"$f":"IF($D3827=\"land\",0,IF(AND(O3755>0,O3737>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3827))*$H3827),O3755)*$J$1,0))","v":0},0,0,0,0,-5.1096601470253147E-2,-5.0074669440848076E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3830},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D3830=\"land\",0,IF(AND(O3758>0,O3740>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3830))*$H3830),O3758)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3833},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3817:K3832)","v":0},null,null,null,{"$f":"SUM(O3817:O3832)","v":0},0,0,0,0,-2.5826078099230876,-2.5309556537246261,-2.3119448368108815,-2.2657059400746635,-2.2203918212731697,-2.1759839848477069,-2.1324643051507524,-2.0898150190477374,-2.0480187186667829,-2.0070583442934473,-1.966917177407578,-1.9275788338594262,-1.8890272571822377,-1.8512467120385929,-1.8142217777978209,-1.7779373422418647,-1.7423785953970272,-0.8232098064357779,-0.80674561030706216,-0.79061069810092111,-0.77479848413890262,-0.75930251445612451,-0.74411646416700206,-0.72923413488366184,-0.71464945218598863,-0.70035646314226885,-0.68634933387942343,-0.67262234720183489,-0.65916990025779831,-0.6459865022526422,-0.63306677220758945,-0.62040543676343751,-0.58029038781008324,-0.56868458005388156,-0.55731088845280397,-0.54616467068374785,-0.53524137727007282,-0.52453654972467134,-0.51404581873017796,-0.50376490235557436,-0.49368960430846281,-0.48381581222229358,-0.47413949597784766,-0.46465670605829074,-0.4553635719371249]
[{"$f":"ROW()","v":3837},null,null,"Medium Pressure Mains",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3840},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K3750+K3768+K3786+K3804 + K3822","v":1.2177608313025556},1.1957413883947858,1.173721945487016,1.1517025025792462,1.1205754079149424,1.0894483132506385,1.0583212185863347,1.0271941239220308,0.99606702925772683,0.95422574558806883,0.91322128759180399,0.87303691875546441,0.83365623729585159,0.7950631694654311,0.75724196299161894,0.72017718064728309,0.68385369394983397,0.64825667698633382,0.6133716003621037,0.57918422527035818,0.54568059768044752,0.51284704264233505,0.48067015870498486,0.44913681244638171,0.4182341331129506,0.38794950736618811,0.35827057413436086,0.32918521956717017,0.30068157209132329,0.27274799756499335,0.24537309452919001,0.21854568955410275,0.19225483267851723,0.16648979294044342,0.14124005399713108,0.116495309832685,9.2245460551527839E-2,6.8480608255993822E-2,4.5191053006370482E-2,2.2367288861739613E-2,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15,1.3634926521177704E-15]
[{"$f":"ROW()","v":3844},null,null,"Equipment & Vehicles",null,null,null,null,null,null,0.80076855542285263,0.70849308690373392,0.6162176183846152,0.52394214986549648,0.44909327131328269,0.37424439276106891,0.29939551420885513,0.22454663565664135,0.14969775710442756,7.4092829273908742E-2,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16,3.0531133177191805E-16]
[{"$f":"ROW()","v":3847},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,1.033277169101402,0.80119469083874528,0.56911221257608857,0.33702973431343186,0.28888262941151305,0.24073552450959421,0.19258841960767537,0.14444131470575652,9.6294209803837683E-2,4.766077050897026E-2,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16,1.9428902930940239E-16]
[{"$f":"ROW()","v":3850},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3851},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3835:K3850)","v":83.010855519318341},78.05969870963051,73.108541899942693,68.157385090254863,65.30863830264687,62.2741258682425,60.313215733339987,58.352305598437454,56.391395463534913,{"$f":"SUM(T3835:T3850)","v":53.80878765361183},51.277831999887205,48.965887163076331,46.700181223001664,44.479789401728489,42.303805416880792,40.171341111730037,38.081526092682296,36.033507374015521,34.026449029722073,32.059531852314493,30.131953018455071,28.242925761272833,26.391679049234238,24.577457271436419,22.799519929194556,21.057141333797524,20.233931527361751,19.427185917054686,18.636575218953766,17.86177673481486,17.102474220358737,16.358357756191733,15.629123621308073,14.914474169122082,14.214117705979815,13.527768372100391,12.855146024898554,12.195976124640756,11.549989622388116,10.916922850180525,10.296517413417087,9.7162270256070062,9.1475424455531229,8.5902315571003189,8.0440668864165712,7.5088255091464999,6.9842889594218285,6.4702431406916503,5.9664782383360757,5.4727886340276131,4.9889728218053202,4.514833325827472,4.0501766197691813,3.5948130478320577]
[{"$f":"ROW()","v":3854},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(M3854-M$15)*(M3854>N$15)","v":79},78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[{"$f":"ROW()","v":3857},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":3861},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3864},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$76","v":10},{"$f":"(M3864-M$15)*(M3864>N$15)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3868},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3874},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3875},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,38.873822728639404,38.226479056482347,37.579135384325291,36.931219257009339,36.283303129693387,35.635387002377435,34.987470875061483,34.339554747745531,33.294602528874059,32.270549354380016,31.266977243375852,30.28347657459177,29.319645919183372,28.37509187688314,27.449428915428914,26.542279213203773,25.653272505023136,24.78204593100611,23.928243888469424,23.091517886783471,22.271526405131237,21.467934753112047,20.680414934133243,19.908645511534015,19.152311477386771,18.411104123922474,17.684720917527461,16.972865375260348,16.275246943838578,15.591580881045243,14.921588139507774,14.264995252801056,13.621534223828471,12.990942415435338,12.372962443210069,11.767342070429304,11.173834105104156,10.59219629908551,10.022191249187236,9.4635863002869272,8.9161534503646251,8.379669257440769,7.8539147483753906,7.3386753294913198,6.833740698984931,6.3389047610886697,5.8539655419503331,5.3787251071947635,4.9129894811343053,4.4565685675950562,4.0092760723265926,3.5709294269634979]
[{"$f":"ROW()","v":3878},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,3.6856868493883782E-2,3.4892365491697205E-2,3.2927862489510629E-2,3.2061339792418243E-2,3.1194817095325858E-2,3.0328294398233473E-2,2.9461771701141087E-2,2.8595249004048702E-2,2.7419927553293755E-2,2.6268112531553905E-2,2.5139333810248854E-2,2.4033130663369904E-2,2.2949051579428531E-2,2.1886654077165987E-2,2.0845504524948693E-2,1.9825177963775746E-2,1.8825257933826257E-2,1.7845336304475757E-2,1.6885013107712267E-2,1.5943896374884046E-2,1.5021601976712392E-2,1.4117753466504171E-2,1.3231981926500113E-2,1.2363925817296137E-2,1.1513230830276239E-2,1.0679549742996741E-2,9.8625422774628324E-3,9.0618749612396011E-3,8.2772209913408359E-3,7.5082601008400456E-3,6.7546784281492713E-3,6.0161683889123126E-3,5.2924285504600925E-3,4.5831635087769168E-3,3.8880837679274049E-3,3.2069056218948832E-3,2.539351038783012E-3,1.8851475473333781E-3,1.244028125712737E-3,6.1573109252450868E-4,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17]
[{"$f":"ROW()","v":3881},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.87080617302697039,0.76829698159678161,0.66578779016659284,0.58256431639576878,0.49934084262494466,0.41611736885412054,0.33289389508329642,0.2496704213124723,0.16476006173130242,8.1547909341755931E-2,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16]
[{"$f":"ROW()","v":3885},null,null,"FRC",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3888},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3872:M3887)","v":83.662954864589381},{"$f":"SUM(N3872:N3887)","v":79.379305299348246},null,null,null,{"$f":"SUM(R3872:R3887)","v":64.450523847649066},{"$f":"SUM(S3872:S3887)","v":62.370670400369193}]
[{"$f":"ROW()","v":3892},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$643","v":0}]
[{"$f":"ROW()","v":3895},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$646","v":1.6766589671177368}]
[{"$f":"ROW()","v":3898},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$649","v":27.435914778646541}]
[{"$f":"ROW()","v":3899},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$650","v":0.88273885498415694}]
[{"$f":"ROW()","v":3902},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$653","v":0.90891904400611601}]
[{"$f":"ROW()","v":3906},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3890:L3905)","v":84.089225090300403}]
[{"$f":"ROW()","v":3909},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$660","v":0}]
[{"$f":"ROW()","v":3912},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$663","v":0}]
[{"$f":"ROW()","v":3916},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$667","v":0}]
[{"$f":"ROW()","v":3919},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$670","v":0}]
[{"$f":"ROW()","v":3922},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$673","v":0}]
[{"$f":"ROW()","v":3923},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$674","v":0}]
[{"$f":"ROW()","v":3926},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1135","v":-6.1875725339043522E-2},{"$f":"-'PTRM expenditure'!N1135","v":-6.1875725339043522E-2},{"$f":"-IF($D3926=\"Land\",0,IF(O3872<0,O3872,IF(O3854<1,O3872,(O3872/O3854)*O$15)))*O$6","v":-5.8034436466743722E-2},-5.8034436466743722E-2,-5.8034436466743722E-2,-5.8034436466743715E-2,-5.8034436466743715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3930},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1139","v":0},{"$f":"-'PTRM expenditure'!N1139","v":0},{"$f":"-IF($D3930=\"Land\",0,IF(O3876<0,O3876,IF(O3858<1,O3876,(O3876/O3858)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3933},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1142","v":-8.8481388497918569E-3},{"$f":"-'PTRM expenditure'!N1142","v":-8.8481388497918569E-3},{"$f":"-IF($D3933=\"Land\",0,IF(O3879<0,O3879,IF(O3861<1,O3879,(O3879/O3861)*O$15)))*O$6","v":-9.5043432256748887E-3},-9.5043432256748887E-3,-9.5043432256748887E-3,-9.5043432256748887E-3,-9.5043432256748887E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3936},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1145","v":-0.21896002917299487},{"$f":"-'PTRM expenditure'!N1145","v":-0.21896002917299487},{"$f":"-IF($D3936=\"Land\",0,IF(O3882<0,O3882,IF(O3864<1,O3882,(O3882/O3864)*O$15)))*O$6","v":-9.9596299212947395E-2},-9.9596299212947395E-2,-9.9596299212947381E-2,-9.9596299212947381E-2,-9.9596299212947381E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D3936=\"Land\",0,IF(AI3882<0,AI3882,IF(AI3864<1,AI3882,(AI3882/AI3864)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3940},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!M1149","v":0},{"$f":"-'PTRM expenditure'!N1149","v":0},{"$f":"-IF($D3940=\"Land\",0,IF(O3886<0,O3886,IF(O3868<1,O3886,(O3886/O3868)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3944},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$3853:$BL$3869,$F3944)","v":73},{"$f":"HLOOKUP($I$5,$O$3871:$BL$3887,$F3944)","v":4.2365138620722913},null,null,null,null,null,null,{"$f":"IF($D3944=\"land\",0,IF(AND(O3872>0,O3854>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3944))*$H3944),O3872)*$J$1,0))","v":0},{"$f":"IF($D3944=\"land\",0,IF(AND(P3872>0,P3854>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G3944))*$H3944),P3872)*$J$1,0))","v":0},0,0,0,-0.10987166388628201,-0.10767423060855635,-0.10552074599638524,-0.10341033107645753,-0.10134212445492836,-9.9315281965829796E-2,-9.7328976326513189E-2,-9.5382396799982935E-2,-9.347474886398327E-2,-9.1605253886703625E-2,-8.9773148808969527E-2,-8.7977685832790142E-2,-8.6218132116134327E-2,-8.4493769473811639E-2,-8.2803894084335403E-2,-8.1147816202648701E-2,-7.9524859878595727E-2,-7.7934362681023814E-2,-7.6375675427403311E-2,-7.4848161918855266E-2,-7.3351198680478152E-2,-7.1884174706868587E-2,-7.0446491212731208E-2,-6.9037561388476582E-2,-6.7656810160707057E-2,-6.6303673957492912E-2,-6.4977600478343042E-2,-6.3678048468776172E-2,-6.2404487499400661E-2,-6.1156397749412644E-2,-5.9933269794424392E-2,-5.8734604398535895E-2,-5.7559912310565176E-2,-5.6408714064353882E-2,-5.5280539783066796E-2,-5.417492898740546E-2,-5.309143040765734E-2,-5.2029601799504194E-2,-5.0989009763514115E-2,-4.9969229568243831E-2,-4.8969844976878944E-2,-4.7990448077341361E-2,-4.703063911579454E-2,-4.6090026333478647E-2,-4.516822580680907E-2]
[{"$f":"ROW()","v":3947},null,null,"Medium / Low Pressure Mains",null,5,53,34.339554747745531,null,null,null,null,null,null,{"$f":"IF($D3947=\"land\",0,IF(AND(O3875>0,O3857>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3947))*$H3947),O3875)*$J$1,0))","v":0},0,0,0,0,-1.0449522188714746,-1.0240531744940449,-1.003572111004164,-0.98350066878408071,-0.96383065540839907,-0.94455404230023099,-0.92566296145422622,-0.9071497022251418,-0.88900670818063898,-0.87122657401702619,-0.85380204253668568,-0.8367260016859519,-0.81999148165223279,-0.80359165201918803,-0.7875198189788043,-0.77176942259922821,-0.75633403414724365,-0.74120735346429878,-0.72638320639501275,-0.71185554226711256,-0.69761843142177016,-0.68366606279333486,-0.66999274153746813,-0.65659288670671867,-0.64346102897258428,-0.63059180839313256,-0.6179799722252699,-0.60562037278076453,-0.59350796532514916,-0.58163780601864623,-0.57000504989827327,-0.55860494890030776,-0.54743284992230146,-0.53648419292385563,-0.52575450906537846,-0.51523941888407088,-0.50493463050638931,-0.49483593789626157,-0.48493921913833637,-0.4752404347555696,-0.46573562606045815,-0.45642091353924896,-0.44729249526846399,-0.43834664536309476,-0.42957971245583282]
[{"$f":"ROW()","v":3950},null,null,"Secondary Gate Stations",null,8,33,2.8595249004048702E-2,null,null,null,null,null,null,{"$f":"IF($D3950=\"land\",0,IF(AND(O3878>0,O3860>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3950))*$H3950),O3878)*$J$1,0))","v":0},0,0,0,0,-1.1753214507549486E-3,-1.1518150217398495E-3,-1.1287787213050526E-3,-1.1062031468789515E-3,-1.0840790839413722E-3,-1.0623975022625448E-3,-1.0411495522172939E-3,-1.0203265611729482E-3,-9.9992002994948913E-4,-9.7992162935049937E-4,-9.603231967634892E-4,-9.4111673282821942E-4,-9.2229439817165498E-4,-9.0384851020822176E-4,-8.8577154000405746E-4,-8.6805610920397624E-4,-8.5069498701989662E-4,-8.336810872794988E-4,-8.1700746553390864E-4,-8.0066731622323057E-4,-7.8465396989876597E-4,-7.6896089050079058E-4,-7.5358167269077474E-4,-7.3851003923695912E-4,-7.2373983845222002E-4,-7.0926504168317551E-4,-6.9507974084951198E-4,-6.8117814603252164E-4,-6.6755458311187129E-4,-6.5420349144963382E-4,-6.4111942162064118E-4,-6.2829703318822831E-4,-6.1573109252446368E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3954},null,null,"Vehicle",null,12,3,0.29878889763884214,null,null,null,null,null,null,{"$f":"IF($D3954=\"land\",0,IF(AND(O3882>0,O3864>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3954))*$H3954),O3882)*$J$1,0))","v":0},0,0,0,0,-0.10161505157082089,-9.9582750539404463E-2,-9.7591095528616376E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3957},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D3957=\"land\",0,IF(AND(O3885>0,O3867>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G3957))*$H3957),O3885)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3960},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3944:O3959)","v":0},{"$f":"SUM(P3944:P3959)","v":0},0,0,0,-2.7457097414789722,-2.6907955466493916,-2.6369796357164046,-2.340245823049278,-2.2934409065882924,-2.2475720884565265,-2.2026206466873957,-2.1585682337536483,-2.1153968690785749,-2.0730889316970034,-2.031627153063063,-1.9909946100018021,-1.951174717801766,-1.9121512234457301,-1.8739081989768156,-1.8364300349972793,-1.7997014342973339,-1.7637074056113873,-0.85276276928971007,-0.83570751390391584,-0.81899336362583752,-0.8026134963533208,-0.78656122642625437,-0.7708300018977291,-0.75541340185977446,-0.74030513382257901,-0.72549903114612735,-0.71098905052320494,-0.69676926951274076,-0.68283388412248602,-0.6691772064400362,-0.65579366231123537,-0.6426777890650105,-0.5929083784842909,-0.58105021091460507,-0.56942920669631292,-0.55804062256238651,-0.54687981011113884,-0.53594221390891605,-0.52522336963073768,-0.51471890223812289,-0.50442452419336048,-0.49433603370949319,-0.48444931303530342,-0.47476032677459729]
[{"$f":"ROW()","v":3964},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3967},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L3877+L3895+L3913+L3931 + L3949","v":1.6766589671177368},1.6485145614818091,1.6203701558458814,1.5777288359552004,1.5350875160645194,1.4924461961738382,1.449804876283157,1.407163556392476,1.3493263432136529,1.2926458742984062,1.2370990147614642,1.1826630924152612,1.1293158885159824,1.0770356286946892,1.0258009740698217,0.97559101253745162,0.92638525023572893,0.87816360318004061,0.8309063890654661,0.78459431923318312,0.7392084907975458,0.69473037893062117,0.65114182930103504,0.60842505066404062,0.56656260759978616,0.5255374133968167,0.4853327230779067,0.4459321265653749,0.40731954198309372,0.36947920909245818,0.33239568285963533,0.29605382715146894,0.26043880855746587,0.22553609033534289,0.19133142647766235,0.15781085589713545,0.12496069672821908,9.2767540742681023E-2,6.1218247876853732E-2,3.0299940868342989E-2,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15,2.4633073358870661E-15]
[{"$f":"ROW()","v":3968},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,3.6856868493883782E-2,3.4892365491697205E-2,3.2927862489510629E-2,3.2061339792418243E-2,3.1194817095325858E-2,3.0328294398233473E-2,2.9461771701141087E-2,2.8595249004048702E-2,2.7419927553293755E-2,2.6268112531553905E-2,2.5139333810248854E-2,2.4033130663369904E-2,2.2949051579428531E-2,2.1886654077165987E-2,2.0845504524948693E-2,1.9825177963775746E-2,1.8825257933826257E-2,1.7845336304475757E-2,1.6885013107712267E-2,1.5943896374884046E-2,1.5021601976712392E-2,1.4117753466504171E-2,1.3231981926500113E-2,1.2363925817296137E-2,1.1513230830276239E-2,1.0679549742996741E-2,9.8625422774628324E-3,9.0618749612396011E-3,8.2772209913408359E-3,7.5082601008400456E-3,6.7546784281492713E-3,6.0161683889123126E-3,5.2924285504600925E-3,4.5831635087769168E-3,3.8880837679274049E-3,3.2069056218948832E-3,2.539351038783012E-3,1.8851475473333781E-3,1.244028125712737E-3,6.1573109252450868E-4,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17,4.4994390158148434E-17]
[{"$f":"ROW()","v":3971},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0.87080617302697039,0.76829698159678161,0.66578779016659284,0.58256431639576878,0.49934084262494466,0.41611736885412054,0.33289389508329642,0.2496704213124723,0.16476006173130242,8.1547909341755931E-2,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,{"$f":"BC3881+BC3899+BC3917+BC3935 + BC3953","v":3.6082248300317588E-16},3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16]
[{"$f":"ROW()","v":3974},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,0.90891904400611601,0.73953784966526004,0.57015665532440418,0.49888707340885363,0.42761749149330308,0.35634790957775259,0.28507832766220209,0.21380874574665157,0.1410945756518851,6.9834688959013985E-2,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16,2.9143354396410359E-16]
[{"$f":"ROW()","v":3978},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3962:L3977)","v":83.662954864589381},{"$f":"SUM(M3962:M3977)","v":79.379305299348246},{"$f":"SUM(N3962:N3977)","v":75.095655734107112},{"$f":"SUM(O3962:O3977)","v":71.547278438621106},67.998901143135114,64.450523847649066,62.370670400369193,60.290816953089298,57.545107211610322,54.854311664960932,52.217332029244531,49.877086206195244,47.583645299606957,45.336073211150435,43.133452564463042,40.974884330709394,38.85948746163082,36.786398529933813,34.75477137687075,32.763776766868951,30.812602049067181,28.900450825621451,27.02654262664463,25.190112591647356,23.390411157350016,21.626703751738631,20.773940982448924,19.938233468545011,19.119240104919172,18.316626608565844,17.530065382139593,16.759235380241861,16.003821978382089,15.263516844559511,14.538017813413385,13.827028762890182,13.130259493377441,12.447425609254955,11.778248402814917,11.122454740503681,10.479776951438668,9.886868572954377,9.3058183620397728,8.7363891553434598,8.1783485327810741,7.6314687226699363,7.0955265087610204,6.5703031391302824,6.0555842368921589,5.5511597126987988,5.0568236789893053,4.5723743659540022,4.0976140391794047]
[{"$f":"ROW()","v":3981},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(N3981-N$15)*(N3981>O$15)","v":79},78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,{"$f":"(AD3981-AD$15)*(AD3981>AE$15)","v":63},62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,{"$f":"(AT3981-AT$15)*(AT3981>AU$15)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,{"$f":"(BJ3981-BJ$15)*(BJ3981>BK$15)","v":31},30]
[{"$f":"ROW()","v":3983},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3984},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3985},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3986},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$71","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3987},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3988},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3989},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3990},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3991},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3992},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3993},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3994},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$79","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3995},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3996},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,{"$f":"(AC3996-AC$15)*(AC3996>AD$15)","v":49.842397093868115},48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,{"$f":"(AS3996-AS$15)*(AS3996>AT$15)","v":33.842397093868115},32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115,20.842397093868115,19.842397093868115,18.842397093868115,{"$f":"(BI3996-BI$15)*(BI3996>BJ$15)","v":17.842397093868115},16.842397093868115,15.842397093868115]
[{"$f":"ROW()","v":3997}]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":3999},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"M4089","v":1.72760398},1.6891807806936883,1.667798745495034,1.6464167102963798,1.6250346750977256,1.6036526398990714,1.5822706047004171,1.5414773696988011,1.5014999993972173,1.4623221765016652,1.4239279100640241,1.3863015289551359,1.3494276754684256,1.3132912990514494,1.2778776501628126,1.2431722742519487,{"$f":"AC4089","v":1.2091610058593019},1.1758299628345081,1.1431655406702101,1.1111544069491983,1.0797834959026067,1.0490400030769469,1.0189113801078002,0.98938532959803649,0.96044980009846803,0.93209298118889095,0.90430329865750536,0.87706940977674752,0.85038019867360481,0.82422477179252496,0.79859245344906671,0.77347278147247767,{"$f":"AS4089","v":0.74885550293542036},0.72473056996910423,0.70108813566211448,0.67791855004126444,0.65521235613283146,0.63296028610256716,0.61115325747290816,0.58978236941584228,0.5688388991199177,0.54831429822991162,0.52820018935770563,0.50848836266294384,0.48917077250207724,0.47023953414442798,0.45168692055393173,0.43350535923524541,{"$f":"BI4089","v":0.41568742914293277},0.39822585765246643,0.38111351759180939]
[{"$f":"ROW()","v":4000},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4001},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4002},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,37.218168420000012,36.552192767518527,35.932664076543638,35.313135385568749,34.693606694593861,34.074078003618972,33.454549312644083,32.447036147659546,31.459673245974695,30.492057602323541,29.543794271545412,28.614496207382846,27.70378410450353,26.811286243681803,25.936638340076509,25.07948339454332,24.239471547920797,23.416259938230723,22.609512560734451,21.818900130788105,21.044099949440685,20.284795771720212,19.54067767755415,18.811441945271408,18.096790927634324,17.396432930349981,16.710082093011323,16.037458272419439,15.378286928239392,14.732299010942945,14.099230851992429,13.478824056220923,12.870825396364847,12.274986709705892,11.691064796780116,11.118821322112856,10.558022716938941,10.008440083868505,9.4698491034594774,8.94202994265863,8.4247671650737992,7.9178496430406655,7.4210704714481945,6.9342268832875735,6.4571201668901645,5.989555584820704,5.5313422943926325,5.082293269773122,4.6422252256460022,4.2109585424014249,3.7883171928217387]
[{"$f":"ROW()","v":4003},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4004},null,null,"Regulators",null,null,null,null,null,null,null,null,null,1.5611166500000002,1.5406236379730318,1.5011204677685952,1.4616172975641586,1.422114127359722,1.3826109571552854,1.3431077869508488,1.2890442409971503,1.2360619659625258,1.1841393364285937,1.1332551594853404,1.083388666080952,1.0345195025446514,0.98662772227907691,0.9396937776188139,0.89369851185175608,0.84862315140003941,0.80444929815735711,0.76115892197952839,0.71873435332525626,0.67715827604406964,0.63641372030850674,0.59648405568765506,0.55735298435922043,0.5190045344573545,0.48142305355352588,0.44459320226777382,0.40849994800773681,0.37312855883290058,0.33846459744156104,0.30449391527804831,0.27120264675780581,0.23857720360796819,0.20660426932112733,0.17527079372002327,0.1445639876309413,0.11447131766364096,8.4980501095686639E-2,5.60795008590914E-2,2.7756520627228071E-2,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15]
[{"$f":"ROW()","v":4005},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0.18305001999999998,0.18104141823057418,0.17639933058363638,0.17175724293669858,0.16711515528976079,0.16247306764282299,0.15783097999588519,0.15147787675068966,0.14525183557039806,0.13915031521371227,0.13317082526416021,0.1273109251135992,0.12156822296604941,0.1159403748614506,0.11042508371894377,0.10502009839928708,9.972321278602353E-2,9.4532264885025238E-2,8.9445135942046922E-2,8.4459749577928164E-2,7.9574070941091785E-2,7.4786105876992137E-2,7.0093900114174476E-2,6.5495538466613171E-2,6.0989144052003091E-2,5.6572877525685218E-2,5.2244936329893701E-2,4.8003553958018017E-2,4.3846999233579841E-2,3.9773575603630429E-2,3.5781620446280006E-2,3.1869504392076593E-2,2.8035630658957249E-2,2.4278434400500291E-2,2.0596382067212472E-2,1.698797078059041E-2,1.3451727719700789E-2,9.9862095200289602E-3,6.5900016843505691E-3,3.2617180053857459E-3,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16]
[{"$f":"ROW()","v":4006},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0.66477575,0.66175760628150593,0.64478946253069813,0.62782131877989034,0.61085317502908254,0.59388503127827474,0.57691688752746684,0.55369449766171042,0.53093655559326913,0.50863377236619667,0.48677704480366568,0.4653574517923853,0.44436625064133051,0.42379487351329681,0.4036349239278238,0.38387817333406027,0.36451655775217201,0.34554217448192148,0.32694727887707598,0.30872428118432738,0.29086574344543376,0.273364376461318,0.25621303681688457,0.23940472396533979,0.22293257737082592,0.20678987370820234,0.19097002411883121,0.17546657152124751,0.16027318797561549,0.14538367210089612,0.13079194654367113,0.11649205549759063,0.10247816227243176,8.8744546911776051E-2,7.5285603858333466E-2,6.2095839665959732E-2,4.9169870757433468E-2,3.6502421227077732E-2,2.4088320687329114E-2,1.1922502158375467E-2,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16]
[{"$f":"ROW()","v":4007},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,29.898298389999994,28.403982353538087,27.220483088807335,26.036983824076582,24.85348455934583,23.669985294615078,22.486486029884325,21.075646167350413,19.69302310206718,18.33805249808961,17.010181306191594,15.708867538131537,14.433580045432683,13.183798302587805,11.959012194599824,10.758721808771602,9.582437230659945,8.4296783441105223,7.2999746352920871,6.1928650006500208,5.1078975587007962,4.0446294655905559,3.0026267343425204,1.9814640577194458,0.98072463462883253,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14]
[{"$f":"ROW()","v":4008},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0.64504057639557266,0.542340377449544,0.48208033551070578,0.42182029357186757,0.36156025163302935,0.30130020969419113,0.24104016775535292,0.17894189267766505,0.11808558310153096,5.8446399716919541E-2,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16]
[{"$f":"ROW()","v":4009},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,1.1677754864977801,0.82000810757743148,0.72889609562438351,0.63778408367133554,0.54667207171828758,0.45556005976523967,0.36444804781219176,0.27055666308855486,0.17854310605939069,8.8369820170809812E-2,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16]
[{"$f":"ROW()","v":4010},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,7.3258309018537142,6.1417783738156535,4.6063337803617399,3.0708891869078263,1.5354445934539132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4011},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"M4101","v":0.73733144000000006},0.73733144000000006,0.65540572444444445,0.57348000888888895,0.49155429333333339,{"$f":"R4101","v":0.40962857777777784},0.32770286222222228,0.24327800195297661,0.16054163888911588,7.9460003086532352E-2,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16]
[{"$f":"ROW()","v":4012},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"M4102","v":0},-0.16781140368161118,0,0,0,{"$f":"R4102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4013},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"M4103","v":0},0,0,0,0,{"$f":"R4103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4014},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"M4104","v":0},0,0,0,0,{"$f":"R4104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR4104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH4104","v":0},0,0,0]
[{"$f":"ROW()","v":4015},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3999:N4014)","v":81.128991614747079},{"$f":"SUM(O3999:O4014)","v":77.102425459396457},73.615971107670191,69.961705352262371,66.30743959685455,{"$f":"SUM(S3999:S4014)","v":62.653173841446723},{"$f":"SUM(T3999:T4014)","v":60.534352679492791},57.751152857837511,55.023617032615327,52.350631923897581,49.731106517354192,47.385722317456455,45.087245801556669,42.834738815974887,40.627281970104725,38.463974261151975,36.343932706378283,34.266291982700061,32.230204073495401,30.234837922474835,28.279379094474681,26.363029443034531,24.485006784623181,22.644544579380064,20.840891618241805,19.073311716326319,18.302193554385362,17.546497755683223,16.805915872955122,16.080145627881588,15.368890787709525,14.671861044340906,13.988771895839657,13.319344530308433,12.663305712087832,12.020387670231644,11.390327989212581,10.772869501813901,10.167760184163191,9.5747530528654927,8.9936060641937523,8.4661639412706133,7.9492706608059365,7.4427152459505539,6.946290939392278,6.4597951189651681,5.9830292149466002,5.5157986290084038,5.0579126547889715,4.6091844000539277,4.1694307104135842]
["Capex"]
[{"$f":"ROW()","v":4017},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$641","v":1.72760398}]
[{"$f":"ROW()","v":4018},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$642","v":0}]
[{"$f":"ROW()","v":4019},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$643","v":0}]
[{"$f":"ROW()","v":4020},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$644","v":37.218168420000012}]
[{"$f":"ROW()","v":4021},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$645","v":0}]
[{"$f":"ROW()","v":4022},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$646","v":1.5611166500000002}]
[{"$f":"ROW()","v":4023},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M$647","v":0.18305001999999998}]
[{"$f":"ROW()","v":4024},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$648","v":0.66477575}]
[{"$f":"ROW()","v":4025},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$649","v":29.898298389999994}]
[{"$f":"ROW()","v":4026},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$650","v":0.64504057639557266}]
[{"$f":"ROW()","v":4027},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$651","v":1.49582614649778}]
[{"$f":"ROW()","v":4028},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$652","v":7.3258309018537142}]
[{"$f":"ROW()","v":4029},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$653","v":0.73733144000000006}]
[{"$f":"ROW()","v":4030},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$654","v":0}]
[{"$f":"ROW()","v":4031},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M$655","v":0}]
[{"$f":"ROW()","v":4032},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$656","v":0}]
[{"$f":"ROW()","v":4033},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4017:M4032)","v":81.457042274747081}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4035},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$659","v":0}]
[{"$f":"ROW()","v":4036},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$660","v":0}]
[{"$f":"ROW()","v":4037},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$661","v":0}]
[{"$f":"ROW()","v":4038},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$662","v":0}]
[{"$f":"ROW()","v":4039},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$663","v":0}]
[{"$f":"ROW()","v":4040},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$664","v":0}]
[{"$f":"ROW()","v":4041},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M$665","v":0}]
[{"$f":"ROW()","v":4042},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$666","v":0}]
[{"$f":"ROW()","v":4043},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$667","v":0}]
[{"$f":"ROW()","v":4044},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$668","v":0}]
[{"$f":"ROW()","v":4045},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$669","v":-0.32805066000000005}]
[{"$f":"ROW()","v":4046},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$670","v":0}]
[{"$f":"ROW()","v":4047},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$671","v":0}]
[{"$f":"ROW()","v":4048},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$672","v":0}]
[{"$f":"ROW()","v":4049},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M$673","v":0}]
[{"$f":"ROW()","v":4050},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$674","v":0}]
[{"$f":"ROW()","v":4051},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J4035:J4050)","v":0},0,0,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4053},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1171","v":-3.8423199306311703E-2},{"$f":"-IF($D4053=\"Land\",0,IF(O3999<0,O3999,IF(O3981<1,O3999,(O3999/O3981)*O$15)))*O$6","v":-2.1382035198654281E-2},-2.1382035198654281E-2,-2.1382035198654285E-2,-2.1382035198654285E-2,-2.1382035198654285E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4054},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1172","v":0},{"$f":"-IF($D4054=\"Land\",0,IF(O4000<0,O4000,IF(O3982<1,O4000,(O4000/O3982)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4055},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1173","v":0},{"$f":"-IF($D4055=\"Land\",0,IF(O4001<0,O4001,IF(O3983<1,O4001,(O4001/O3983)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4056},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1174","v":-0.66597565248148216},{"$f":"-IF($D4056=\"Land\",0,IF(O4002<0,O4002,IF(O3984<1,O4002,(O4002/O3984)*O$15)))*O$6","v":-0.61952869097489027},-0.61952869097489027,-0.61952869097489038,-0.61952869097489038,-0.61952869097489038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4057},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1175","v":0},{"$f":"-IF($D4057=\"Land\",0,IF(O4003<0,O4003,IF(O3985<1,O4003,(O4003/O3985)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4058},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1176","v":-2.0493012026968516E-2},{"$f":"-IF($D4058=\"Land\",0,IF(O4004<0,O4004,IF(O3986<1,O4004,(O4004/O3986)*O$15)))*O$6","v":-3.9503170204436715E-2},-3.9503170204436715E-2,-3.9503170204436722E-2,-3.9503170204436722E-2,-3.9503170204436722E-2,0,0,0,0,0,{"$f":"-IF($D4058=\"Land\",0,IF(Y4004<0,Y4004,IF(Y3986<1,Y4004,(Y4004/Y3986)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4059},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1177","v":-2.0086017694258E-3},{"$f":"-IF($D4059=\"Land\",0,IF(O4005<0,O4005,IF(O3987<1,O4005,(O4005/O3987)*O$15)))*O$6","v":-4.6420876469377998E-3},-4.6420876469377998E-3,-4.6420876469377998E-3,-4.6420876469377998E-3,-4.6420876469377998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4060},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1178","v":-3.0181437184940473E-3},{"$f":"-IF($D4060=\"Land\",0,IF(O4006<0,O4006,IF(O3988<1,O4006,(O4006/O3988)*O$15)))*O$6","v":-1.6968143750807844E-2},-1.6968143750807844E-2,-1.6968143750807848E-2,-1.6968143750807848E-2,-1.6968143750807851E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4061},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1179","v":-1.494316036461907},{"$f":"-IF($D4061=\"Land\",0,IF(O4007<0,O4007,IF(O3989<1,O4007,(O4007/O3989)*O$15)))*O$6","v":-1.1834992647307536},-1.1834992647307536,-1.1834992647307538,-1.1834992647307538,-1.1834992647307538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4062},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1180","v":-0.10270019894602868},{"$f":"-IF($D4062=\"Land\",0,IF(O4008<0,O4008,IF(O3990<1,O4008,(O4008/O3990)*O$15)))*O$6","v":-6.0260041938838223E-2},-6.0260041938838223E-2,-6.0260041938838223E-2,-6.0260041938838223E-2,-6.026004193883823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4063},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1181","v":-0.34776737892034854},{"$f":"-IF($D4063=\"Land\",0,IF(O4009<0,O4009,IF(O3991<1,O4009,(O4009/O3991)*O$15)))*O$6","v":-9.1112011953047939E-2},-9.1112011953047939E-2,-9.1112011953047939E-2,-9.1112011953047925E-2,-9.1112011953047939E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D4063=\"Land\",0,IF(AI4009<0,AI4009,IF(AI3991<1,AI4009,(AI4009/AI3991)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4064},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1182","v":-1.1840525280380605},{"$f":"-IF($D4064=\"Land\",0,IF(O4010<0,O4010,IF(O3992<1,O4010,(O4010/O3992)*O$15)))*O$6","v":-1.5354445934539134},-1.5354445934539134,-1.5354445934539132,-1.5354445934539132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4065},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1183","v":0},{"$f":"-IF($D4065=\"Land\",0,IF(O4011<0,O4011,IF(O3993<1,O4011,(O4011/O3993)*O$15)))*O$6","v":-8.1925715555555556E-2},-8.1925715555555556E-2,-8.192571555555557E-2,-8.192571555555557E-2,-8.192571555555557E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4066},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1184","v":-0.16781140368161118},{"$f":"-IF($D4066=\"Land\",0,IF(O4012<0,O4012,IF(O3994<1,O4012,(O4012/O3994)*O$15)))*O$6","v":0.16781140368161118},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4067},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1185","v":0},{"$f":"-IF($D4067=\"Land\",0,IF(O4013<0,O4013,IF(O3995<1,O4013,(O4013/O3995)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4068},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-'PTRM expenditure'!N1186","v":0},{"$f":"-IF($D4068=\"Land\",0,IF(O4014<0,O4014,IF(O3996<1,O4014,(O4014/O3996)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D4068=\"Land\",0,IF(AS4014<0,AS4014,IF(AS3996<1,AS4014,(AS4014/AS3996)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4069},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4053:N4068)","v":-4.026566155350638},{"$f":"SUM(O4053:O4068)","v":-3.4864543517262248},-3.6542657554078359,-3.6542657554078359,-3.6542657554078359,-2.1188211619539228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":4071},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$3980:$BL$3996,$F4071)","v":74},{"$f":"HLOOKUP($I$5,$O$3998:$BL$4014,$F4071)","v":1.5822706047004171},null,null,null,null,null,null,{"$f":"IF($D4071=\"land\",0,IF(AND(O3999>0,O3981>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4071))*$H4071),O3999)*$J$1,0))","v":0},{"$f":"IF($D4071=\"land\",0,IF(AND(P3999>0,P3981>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G4071))*$H4071),P3999)*$J$1,0))","v":0},0,0,0,-4.0793235001616079E-2,-3.9977370301583756E-2,-3.9177822895552085E-2,-3.8394266437641038E-2,-3.7626381108888211E-2,-3.6873853486710448E-2,-3.6136376416976236E-2,-3.5413648888636719E-2,-3.4705375910863985E-2,-3.4011268392646704E-2,-3.3331043024793769E-2,-3.2664422164297886E-2,-3.2011133721011928E-2,-3.137091104659169E-2,-3.0743492825659857E-2,-3.0128622969146659E-2,-2.9526050509763722E-2,-2.8935529499568451E-2,-2.8356818909577072E-2,-2.7789682531385536E-2,-2.7233888880757826E-2,-2.6689211103142665E-2,-2.6155426881079816E-2,-2.5632318343458214E-2,-2.5119671976589049E-2,-2.4617278537057266E-2,-2.4124932966316123E-2,-2.3642434306989795E-2,-2.3169585620849999E-2,-2.2706193908432998E-2,-2.2252070030264342E-2,-2.1807028629659053E-2,-2.137088805706587E-2,-2.0943470295924558E-2,-2.0524600890006062E-2,-2.0114108872205941E-2,-1.9711826694761819E-2,-1.9317590160866583E-2,-1.893123835764925E-2,-1.8552613590496266E-2,-1.8181561318686337E-2,-1.7817930092312612E-2,-1.7461571490466361E-2,-1.7112340060657032E-2,-1.677009325944389E-2]
[{"$f":"ROW()","v":4072},null,null,"High Pressure Mains - PE",null,3,54,0,null,null,null,null,null,null,{"$f":"IF($D4072=\"land\",0,IF(AND(O4000>0,O3982>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4072))*$H4072),O4000)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4073},null,null,"Medium Pressure Mains",null,4,54,0,null,null,null,null,null,null,{"$f":"IF($D4073=\"land\",0,IF(AND(O4001>0,O3983>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4073))*$H4073),O4001)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4074},null,null,"Medium / Low Pressure Mains",null,5,54,33.454549312644083,null,null,null,null,null,null,{"$f":"IF($D4074=\"land\",0,IF(AND(O4002>0,O3984>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4074))*$H4074),O4002)*$J$1,0))","v":0},0,0,0,0,-1.0075131649845401,-0.98736290168484941,-0.96761564365115238,-0.9482633307781293,-0.92929806416256666,-0.91071210287931526,-0.89249786082172899,-0.87464790360529443,-0.85715494553318849,-0.84001184662252482,-0.82321160969007412,-0.80674737749627268,-0.79061242994634706,-0.77480018134742012,-0.75930417772047176,-0.74411809416606223,-0.72923573228274097,-0.71465101763708627,-0.70035799728434434,-0.68635083733865754,-0.67262382059188441,-0.65917134418004664,-0.64598791729644578,-0.63306815895051671,-0.62040679577150637,-0.60799865985607626,-0.59583868665895479,-0.58392191292577555,-0.57224347466726,-0.56079860517391489,-0.54958263307043664,-0.53859098040902775,-0.52781916080084723,-0.5172627775848303,-0.50691752203313367,-0.49677917159247098,-0.48684358816062145,-0.47710671639740904,-0.46756458206946089,-0.45821329042807163,-0.44904902461951018,-0.44006804412711992,-0.43126668324457756,-0.42264134957968597,-0.41418852258809224]
[{"$f":"ROW()","v":4075},null,null,"Low Pressure Mains",null,6,54,0,null,null,null,null,null,null,{"$f":"IF($D4075=\"land\",0,IF(AND(O4003>0,O3985>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4075))*$H4075),O4003)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4076},null,null,"Regulators",null,7,34,1.3431077869508488,null,null,null,null,null,null,{"$f":"IF($D4076=\"land\",0,IF(AND(O4004>0,O3986>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4076))*$H4076),O4004)*$J$1,0))","v":0},0,0,0,0,-5.4063545953698521E-2,-5.2982275034624549E-2,-5.1922629533932056E-2,-5.0884176943253409E-2,-4.986649340438834E-2,-4.8869163536300574E-2,-4.7891780265574557E-2,-4.6933944660263072E-2,-4.5995265767057807E-2,-4.5075360451716652E-2,-4.4173853242682318E-2,-4.3290376177828667E-2,-4.2424568654272098E-2,-4.1576077281186646E-2,-4.0744555735562911E-2,-3.9929664620851651E-2,-3.9131071328434623E-2,-3.8348449901865929E-2,-3.758148090382861E-2,-3.6829851285752037E-2,-3.609325426003699E-2,-3.5371389174836253E-2,-3.4663961391339523E-2,-3.3970682163512733E-2,-3.329126852024248E-2,-3.2625443149837625E-2,-3.1972934286840872E-2,-3.1333475601104055E-2,-3.0706806089081971E-2,-3.0092669967300336E-2,-2.9490816567954329E-2,-2.8901000236595236E-2,-2.8322980231863328E-2,-2.7756520627226069E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4077},null,null,"Secondary Gate Stations",null,8,34,0.15783097999588519,null,null,null,null,null,null,{"$f":"IF($D4077=\"land\",0,IF(AND(O4005>0,O3987>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4077))*$H4077),O4005)*$J$1,0))","v":0},0,0,0,0,-6.3531032451955207E-3,-6.2260411802916096E-3,-6.1015203566857782E-3,-5.9794899495520613E-3,-5.8599001505610197E-3,-5.7427021475497993E-3,-5.6278481045988031E-3,-5.5152911425068278E-3,-5.4049853196566902E-3,-5.2968856132635574E-3,-5.1909479009982851E-3,-5.0871289429783194E-3,-4.985386364118753E-3,-4.8856786368363771E-3,-4.78796506409965E-3,-4.6922057628176568E-3,-4.5983616475613037E-3,-4.5063944146100775E-3,-4.4162665263178759E-3,-4.3279411957915185E-3,-4.2413823718756875E-3,-4.1565547244381733E-3,-4.07342362994941E-3,-3.9919551573504219E-3,-3.9121160542034128E-3,-3.8338737331193445E-3,-3.7571962584569576E-3,-3.6820523332878182E-3,-3.6084112866220618E-3,-3.5362430608896207E-3,-3.4655181996718284E-3,-3.3962078356783915E-3,-3.3282836789648232E-3,-3.2617180053855273E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4078},null,null,"Buildings",null,9,34,0.57691688752746684,null,null,null,null,null,null,{"$f":"IF($D4078=\"land\",0,IF(AND(O4006>0,O3988>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4078))*$H4078),O4006)*$J$1,0))","v":0},0,0,0,0,-2.3222389865756421E-2,-2.2757942068441291E-2,-2.2302783227072468E-2,-2.1856727562531014E-2,-2.1419593011280394E-2,-2.0991201151054784E-2,-2.0571377128033686E-2,-2.0159949585473017E-2,-1.9756750593763552E-2,-1.9361615581888283E-2,-1.8974383270250517E-2,-1.8594895604845504E-2,-1.8222997692748596E-2,-1.7858537738893621E-2,-1.7501366984115748E-2,-1.7151339644433432E-2,-1.6808312851544764E-2,-1.6472146594513869E-2,-1.6142703662623589E-2,-1.5819849589371122E-2,-1.5503452597583695E-2,-1.519338354563202E-2,-1.4889515874719381E-2,-1.4591725557224992E-2,-1.4299891046080492E-2,-1.4013893225158881E-2,-1.3733615360655703E-2,-1.3458943053442588E-2,-1.3189764192373736E-2,-1.2925968908526262E-2,-1.2667449530355738E-2,-1.241410053974862E-2,-1.2165818528953647E-2,-1.1922502158374577E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4079},null,null,"Meter and Services Pipes",null,10,19,22.486486029884325,null,null,null,null,null,null,{"$f":"IF($D4079=\"land\",0,IF(AND(O4007>0,O3989>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4079))*$H4079),O4007)*$J$1,0))","v":0},0,0,0,0,-1.4108398625339114,-1.3826230652832332,-1.3549706039775684,-1.3278711918980171,-1.3013137680600566,-1.2752874926988553,-1.2497817428448781,-1.2247861079879807,-1.200290385828221,-1.1762845781116567,-1.1527588865494234,-1.129703708818435,-1.1071096346420664,-1.0849674419492248,-1.0632680931102403,-1.0420027312480356,-1.0211626766230746,-1.0007394230906133,-0.98072463462880088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4080},null,null,"Equipment & Vehicles",null,11,4,0.24104016775535292,null,null,null,null,null,null,{"$f":"IF($D4080=\"land\",0,IF(AND(O4008>0,O3990>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4080))*$H4080),O4008)*$J$1,0))","v":0},0,0,0,0,-6.2098275077687858E-2,-6.0856309576134096E-2,-5.9639183384611417E-2,-5.844639971691918E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4081},null,null,"Vehicle",null,12,4,0.36444804781219176,null,null,null,null,null,null,{"$f":"IF($D4081=\"land\",0,IF(AND(O4009>0,O3991>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4081))*$H4081),O4009)*$J$1,0))","v":0},0,0,0,0,-9.3891384723636909E-2,-9.2013557029164167E-2,-9.0173285888580881E-2,-8.8369820170809257E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4082},null,null,"Information Technology",null,13,0,0,null,null,null,null,null,null,{"$f":"IF($D4082=\"land\",0,IF(AND(O4010>0,O3992>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4082))*$H4082),O4010)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4083},null,null,"Telemetry and Monitoring",null,14,4,0.32770286222222228,null,null,null,null,null,null,{"$f":"IF($D4083=\"land\",0,IF(AND(O4011>0,O3993>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4083))*$H4083),O4011)*$J$1,0))","v":0},0,0,0,0,-8.4424860269245658E-2,-8.2736363063860743E-2,-8.1081635802583527E-2,-7.9460003086531852E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4084},null,null,"FRC",null,15,0,0,null,null,null,null,null,null,{"$f":"IF($D4084=\"land\",0,IF(AND(O4012>0,O3994>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4084))*$H4084),O4012)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4085},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D4085=\"land\",0,IF(AND(O4013>0,O3995>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4085))*$H4085),O4013)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4086},null,null,"Equity Raising Cost",null,17,59.842397093868115,0,null,null,null,null,null,null,{"$f":"IF($D4086=\"land\",0,IF(AND(O4014>0,O3996>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4086))*$H4086),O4014)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4087},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4071:M4086)","v":0},null,{"$f":"SUM(O4071:O4086)","v":0},0,0,0,0,-2.7831998216552885,-2.7275358252221831,-2.6729851087177394,-2.6195254065433837,-2.3453841998977412,-2.298476515899786,-2.2525069855817903,-2.2074568458701549,-2.1633077089527517,-2.1200415547736968,-2.0776407236782224,-2.036087909204658,-1.9953661510205647,-1.9554588280001532,-1.9163496514401501,-1.8780226584113473,-1.8404622052431199,-1.8036529611382579,-1.7675799019154925,-0.77111816194095772,-0.75569579870213854,-0.74058188272809589,-0.72577024507353405,-0.71125484017206309,-0.69702974336862178,-0.68308914850124947,-0.66942736553122439,-0.65603881822059973,-0.64291804185618773,-0.63005968101906407,-0.61745848739868281,-0.60510931765070919,-0.59300713129769489,-0.58114698867174108,-0.52744212292313974,-0.51689328046467697,-0.50655541485538325,-0.49642430655827563,-0.48649582042711015,-0.47676590401856789,-0.4672305859381965,-0.45788597421943256,-0.44872825473504391,-0.439753689640343,-0.43095861584753614]
["Closing Asset Value"]
[{"$f":"ROW()","v":4089},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M3999+M4017+M4035+M4053 + M4071","v":1.72760398},1.6891807806936883,1.667798745495034,1.6464167102963798,{"$f":"Q3999+Q4017+Q4035+Q4053 + Q4071","v":1.6250346750977256},1.6036526398990714,1.5822706047004171,1.5414773696988011,1.5014999993972173,1.4623221765016652,1.4239279100640241,1.3863015289551359,1.3494276754684256,1.3132912990514494,1.2778776501628126,1.2431722742519487,1.2091610058593019,1.1758299628345081,1.1431655406702101,1.1111544069491983,1.0797834959026067,1.0490400030769469,1.0189113801078002,0.98938532959803649,0.96044980009846803,0.93209298118889095,0.90430329865750536,0.87706940977674752,0.85038019867360481,0.82422477179252496,0.79859245344906671,0.77347278147247767,0.74885550293542036,0.72473056996910423,0.70108813566211448,0.67791855004126444,0.65521235613283146,0.63296028610256716,0.61115325747290816,0.58978236941584228,0.5688388991199177,0.54831429822991162,0.52820018935770563,0.50848836266294384,0.48917077250207724,0.47023953414442798,0.45168692055393173,0.43350535923524541,0.41568742914293277,0.39822585765246643,0.38111351759180939,0.3643434243323655]
[{"$f":"ROW()","v":4090},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4091},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4092},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,37.218168420000012,36.552192767518527,35.932664076543638,35.313135385568749,34.693606694593861,34.074078003618972,33.454549312644083,32.447036147659546,31.459673245974695,30.492057602323541,29.543794271545412,28.614496207382846,27.70378410450353,26.811286243681803,25.936638340076509,25.07948339454332,24.239471547920797,23.416259938230723,22.609512560734451,21.818900130788105,21.044099949440685,20.284795771720212,19.54067767755415,18.811441945271408,18.096790927634324,17.396432930349981,16.710082093011323,16.037458272419439,15.378286928239392,14.732299010942945,14.099230851992429,13.478824056220923,12.870825396364847,12.274986709705892,11.691064796780116,11.118821322112856,10.558022716938941,10.008440083868505,9.4698491034594774,8.94202994265863,8.4247671650737992,7.9178496430406655,7.4210704714481945,6.9342268832875735,6.4571201668901645,5.989555584820704,5.5313422943926325,5.082293269773122,4.6422252256460022,4.2109585424014249,3.7883171928217387,3.3741286702336466]
[{"$f":"ROW()","v":4093},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4094},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M4004+M4022+M4040+M4058 + M4076","v":1.5611166500000002},1.5406236379730318,1.5011204677685952,1.4616172975641586,1.422114127359722,1.3826109571552854,1.3431077869508488,1.2890442409971503,1.2360619659625258,1.1841393364285937,1.1332551594853404,1.083388666080952,1.0345195025446514,0.98662772227907691,0.9396937776188139,0.89369851185175608,0.84862315140003941,0.80444929815735711,0.76115892197952839,{"$f":"AF4004+AF4022+AF4040+AF4058 + AF4076","v":0.71873435332525626},0.67715827604406964,0.63641372030850674,0.59648405568765506,0.55735298435922043,0.5190045344573545,0.48142305355352588,0.44459320226777382,0.40849994800773681,0.37312855883290058,0.33846459744156104,0.30449391527804831,0.27120264675780581,0.23857720360796819,0.20660426932112733,0.17527079372002327,0.1445639876309413,0.11447131766364096,8.4980501095686639E-2,5.60795008590914E-2,2.7756520627228071E-2,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15,2.0018708912772354E-15]
[{"$f":"ROW()","v":4095},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0.18305001999999998,0.18104141823057418,0.17639933058363638,0.17175724293669858,0.16711515528976079,0.16247306764282299,0.15783097999588519,0.15147787675068966,0.14525183557039806,0.13915031521371227,0.13317082526416021,0.1273109251135992,0.12156822296604941,0.1159403748614506,0.11042508371894377,0.10502009839928708,9.972321278602353E-2,9.4532264885025238E-2,8.9445135942046922E-2,8.4459749577928164E-2,7.9574070941091785E-2,7.4786105876992137E-2,7.0093900114174476E-2,6.5495538466613171E-2,6.0989144052003091E-2,5.6572877525685218E-2,5.2244936329893701E-2,4.8003553958018017E-2,4.3846999233579841E-2,3.9773575603630429E-2,3.5781620446280006E-2,3.1869504392076593E-2,2.8035630658957249E-2,2.4278434400500291E-2,2.0596382067212472E-2,1.698797078059041E-2,1.3451727719700789E-2,9.9862095200289602E-3,6.5900016843505691E-3,3.2617180053857459E-3,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16,2.1857515797307769E-16]
[{"$f":"ROW()","v":4096},null,null,"Buildings",null,null,null,null,null,null,null,null,0.66477575,0.66175760628150593,0.64478946253069813,0.62782131877989034,0.61085317502908254,0.59388503127827474,0.57691688752746684,0.55369449766171042,0.53093655559326913,0.50863377236619667,0.48677704480366568,0.4653574517923853,0.44436625064133051,0.42379487351329681,0.4036349239278238,0.38387817333406027,0.36451655775217201,0.34554217448192148,0.32694727887707598,0.30872428118432738,0.29086574344543376,0.273364376461318,0.25621303681688457,0.23940472396533979,0.22293257737082592,0.20678987370820234,0.19097002411883121,0.17546657152124751,0.16027318797561549,0.14538367210089612,0.13079194654367113,0.11649205549759063,0.10247816227243176,8.8744546911776051E-2,7.5285603858333466E-2,6.2095839665959732E-2,4.9169870757433468E-2,3.6502421227077732E-2,2.4088320687329114E-2,1.1922502158375467E-2,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16,8.8991314317610204E-16]
[{"$f":"ROW()","v":4097},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,29.898298389999994,28.403982353538087,27.220483088807335,26.036983824076582,24.85348455934583,23.669985294615078,22.486486029884325,21.075646167350413,19.69302310206718,18.33805249808961,17.010181306191594,15.708867538131537,14.433580045432683,13.183798302587805,11.959012194599824,10.758721808771602,9.582437230659945,8.4296783441105223,7.2999746352920871,6.1928650006500208,5.1078975587007962,4.0446294655905559,3.0026267343425204,1.9814640577194458,0.98072463462883253,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14,3.1641356201816961E-14]
[{"$f":"ROW()","v":4098},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.64504057639557266,0.542340377449544,0.48208033551070578,0.42182029357186757,0.36156025163302935,0.30130020969419113,0.24104016775535292,0.17894189267766505,0.11808558310153096,5.8446399716919541E-2,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16]
[{"$f":"ROW()","v":4099},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M4009+M4027+M4045+M4063 + M4081","v":1.1677754864977801},0.82000810757743148,0.72889609562438351,0.63778408367133554,0.54667207171828758,0.45556005976523967,0.36444804781219176,0.27055666308855486,0.17854310605939069,8.8369820170809812E-2,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,{"$f":"AU4009+AU4027+AU4045+AU4063 + AU4081","v":5.5511151231257827E-16},5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16,5.5511151231257827E-16]
[{"$f":"ROW()","v":4100},null,null,"Information Technology",null,null,null,null,null,null,null,null,7.3258309018537142,6.1417783738156535,4.6063337803617399,3.0708891869078263,1.5354445934539132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4101},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0.73733144000000006,0.73733144000000006,0.65540572444444445,0.57348000888888895,0.49155429333333339,0.40962857777777784,0.32770286222222228,0.24327800195297661,0.16054163888911588,7.9460003086532352E-2,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16]
[{"$f":"ROW()","v":4102},null,null,"FRC",null,null,null,null,null,null,null,null,0,-0.16781140368161118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4103},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4104},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M4014+M4032+M4050+M4068 + M4086","v":0},0,0,0,{"$f":"Q4014+Q4032+Q4050+Q4068 + Q4086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4105},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4089:M4104)","v":81.128991614747079},77.102425459396457,73.615971107670191,69.961705352262371,66.30743959685455,62.653173841446723,60.534352679492791,{"$f":"SUM(T4089:T4104)","v":57.751152857837511},55.023617032615327,52.350631923897581,49.731106517354192,47.385722317456455,45.087245801556669,42.834738815974887,40.627281970104725,38.463974261151975,36.343932706378283,34.266291982700061,32.230204073495401,30.234837922474835,28.279379094474681,26.363029443034531,24.485006784623181,22.644544579380064,20.840891618241805,19.073311716326319,18.302193554385362,17.546497755683223,16.805915872955122,16.080145627881588,15.368890787709525,14.671861044340906,13.988771895839657,13.319344530308433,12.663305712087832,12.020387670231644,11.390327989212581,10.772869501813901,10.167760184163191,9.5747530528654927,8.9936060641937523,8.4661639412706133,7.9492706608059365,7.4427152459505539,6.946290939392278,6.4597951189651681,5.9830292149466002,5.5157986290084038,5.0579126547889715,4.6091844000539277,4.1694307104135842,3.7384720945660481]
[{"$f":"\"2024 Capex Account [m$\"&'PTRM expenditure'!$G$52&\"]\"","v":"2024 Capex Account [m$31/12/2023]"}]
["Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":4108},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(O4108-O$15)*(O4108>P$15)","v":79},78,77,76,{"$f":"'PTRM expenditure'!$AJ$66","v":80},{"$f":"(T4108-T$15)*(T4108>U$15)","v":79},78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,{"$f":"(AJ4108-AJ$15)*(AJ4108>AK$15)","v":63},62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,{"$f":"(AZ4108-AZ$15)*(AZ4108>BA$15)","v":47},46,45,44,43,42,41,40,39,38,37,36]
[{"$f":"ROW()","v":4109},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$67","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$67","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4110},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$68","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4111},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$69","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4112},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,{"$f":"'PTRM expenditure'!$AJ$70","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":4113},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$71","v":40},39,38,37,36,{"$f":"'PTRM expenditure'!$AJ$71","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4114},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,{"$f":"'PTRM expenditure'!$AJ$72","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4115},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,{"$f":"'PTRM expenditure'!$AJ$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4116},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,{"$f":"'PTRM expenditure'!$AJ$74","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4117},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,{"$f":"'PTRM expenditure'!$AJ$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4118},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$76","v":10},9,8,7,6,{"$f":"'PTRM expenditure'!$AJ$76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4119},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$77","v":5},4,3,2,1,{"$f":"'PTRM expenditure'!$AJ$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4120},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,{"$f":"'PTRM expenditure'!$AJ$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4121},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$79","v":5},4,3,2,1,{"$f":"'PTRM expenditure'!$AJ$79","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4122},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,{"$f":"'PTRM expenditure'!$AJ$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4123},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,{"$f":"'PTRM expenditure'!$AJ$81","v":65.842397093868115},64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,54.842397093868115,53.842397093868115,52.842397093868115,51.842397093868115,50.842397093868115,{"$f":"(AI4123-AI$15)*(AI4123>AJ$15)","v":49.842397093868115},48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115,40.842397093868115,39.842397093868115,38.842397093868115,37.842397093868115,36.842397093868115,35.842397093868115,34.842397093868115,{"$f":"(AY4123-AY$15)*(AY4123>AZ$15)","v":33.842397093868115},32.842397093868115,31.842397093868115,30.842397093868115,29.842397093868115,28.842397093868115,27.842397093868115,26.842397093868115,25.842397093868115,24.842397093868115,23.842397093868115,22.842397093868115,21.842397093868115]
[{"$f":"ROW()","v":4124}]
["Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":4126},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N4216","v":3.0762014285714674},3.0377489107143241,2.9992963928571807,2.9608438750000374,2.9223913571428941,2.8839388392857508,2.8119619327927357,2.7414245644295812,2.6722979434336898,2.6045538548577158,2.5381646480532614,2.4731032253848961,2.4093430311698985,2.3468580408392006,2.2856227503151167,2.2256121656015146,{"$f":"AD4216","v":2.1668017925821843},2.1091676270232407,2.0526861447754761,1.9973342921726667,1.9430894766219133,1.8899295573821751,1.8378328365272316,1.7867780500893871,1.7367443593802994,1.6877113424853933,1.6396589859283854,1.5925676765025178,1.5464181932651675,1.5011916996925643,1.4568697359914131,1.4134342115642848,{"$f":"AT4216","v":1.3708673976256993},1.3291519199658854,1.2882707518592678,1.2482072071147825,1.2089449332651869,1.1704679048925832,1.1327604170874317,1.0958070790383831,1.0595928077503156,1.0241028218880093,0.98932263574294921,0.95523805332079026,0.92183516254707454,0.88910032958883312,0.85702019328975654,0.82558165971666153,{"$f":"BJ4216","v":0.79477189681502836},0.76457832917142787]
[{"$f":"ROW()","v":4127},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4128},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4129},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,35.958148826060906,35.35884634562656,34.759543865192214,34.160241384757867,33.560938904323521,32.961636423889175,32.023155851843789,31.10344489123931,30.202128149846921,29.31883774328238,28.45321314484913,27.604901038384543,26.77355517404925,25.95883622700066,25.160411658893043,24.377955582147578,23.611148626937023,22.859677810830679,22.123236411046463,21.40152383925793,20.694245518905166,20.001112764959458,19.321842666092667,18.65615796920321,18.003786966251543,17.36446338335891,16.737926272124128,16.123919903114043,15.52219366148416,14.932501944686873,14.354604062225533,13.788264137413419,13.233251011097547,12.689338147307993,12.15630354079423,11.633929626410742,11.122003190314924,10.620315282941023,10.1286611337146,9.646840067472704,9.1746554225556469,8.7119144705369305,8.2584283375585894,7.8140119272398145,7.3784838451274153,6.9516663246572641,6.533385154596516,6.1234696079369826,5.7217523722106405,5.328069481198825]
[{"$f":"ROW()","v":4130},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4131},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,2.0373124830317435,1.9863796709559498,1.9354468588801561,1.8845140468043626,1.8335812347285692,1.7826484226527755,1.7183276677628503,1.6552933279707236,1.5935196749744394,1.5329814950380809,1.4736540787004495,1.4155132106895707,1.3585351600389095,1.3026966704012615,1.2479749505563664,1.1943476651083693,1.1417929253693322,1.0902892804250759,1.0398157083797046,0.99035160777524078,0.94187678918286621,0.89437146696233916,0.84781625118622261,0.80219213972562842,0.75748051049424614,0.71366311384749148,0.67072206513367194,0.62863983739412876,0.58739925420937644,0.5469834826883192,0.50737602659768311,0.4685607196288597,0.43052171879941281,0.39324349798655484,0.35671084158995403,0.32090883832128525,0.28582287511798982,0.25143863117876031,0.21774207211831537,0.18471944423907935,0.15235726891742804,0.12064233710220976,8.9561703923295849E-2,5.9102683407960224E-2,2.9252843302931306E-2,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15]
[{"$f":"ROW()","v":4132},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0.187287454848,0.1826052684768,0.17792308210560001,0.17324089573440002,0.16855870936320003,0.16387652299200003,0.15796360066046369,0.15216893677555807,0.14649016616835056,0.14092497097328721,0.13547107968212513,0.13012626621678627,0.1248883490207542,0.11975519016864278,0.11472469449357357,0.10979480873200576,0.1049635206856693,0.10022885840025958,9.5588889360558038E-2,9.1041719701650536E-2,8.6585493435921188E-2,8.2218391695506418E-2,7.7938631989899948E-2,7.3744467478405601E-2,6.9634186257141142E-2,6.5606110660301975E-2,6.1658596575399592E-2,5.7790032772195257E-2,5.399884024505501E-2,5.0283471568457569E-2,4.6642410265392079E-2,4.3074170188387897E-2,3.9577294912923798E-2,3.6150357142968978E-2,3.2791958128413255E-2,2.9500727094148648E-2,2.6275320680569335E-2,2.3114422395261607E-2,2.0016742075660034E-2,1.6981015362450492E-2,1.4006003183505141E-2,1.1090491248138698E-2,8.2332895514795838E-3,5.4332318887536524E-3,2.6891753792822387E-3,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16]
[{"$f":"ROW()","v":4133},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0.5624219655037872,0.54836141636619251,0.53430086722859782,0.52024031809100313,0.50617976895340844,0.49211921981581375,0.47436278544986604,0.4569614797712373,0.4399082002061811,0.42319598623242605,0.40681801653814609,0.39076760623775175,0.37503820414336531,0.35962339009086658,0.3445168723194178,0.329712484903398,0.3152041852356986,0.30098605156135322,0.28705228056049475,0.27339718497965343,0.26001519131042894,0.24690083751458894,0.23404877079466574,0.22145374540914101,0.20911062053132676,0.1970143581510688,0.185160021018416,0.17354277062841625,0.1621578652462165,0.15100065797166076,0.14006659484259612,0.12935121297611277,0.11885013874695909,0.10855908600238848,9.8473854312709289E-2,8.8590327256823684E-2,7.8904470742055796E-2,6.9412331357583262E-2,6.0110034760800179E-2,5.099378409595276E-2,4.2059858444402284E-2,3.3304611305882817E-2,2.4724469110133741E-2,1.6315929758299652E-2,8.0755611935022422E-3,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16]
[{"$f":"ROW()","v":4134},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,27.575927153172255,26.472890067045366,25.369852980918477,24.266815894791588,23.163778808664699,22.060741722537809,20.948066841928224,19.857645458930829,18.789032503593383,17.741791807362684,16.715495925056601,15.709725960396639,14.724071395029878,13.75812992097045,12.811507276392213,11.883817084705539,10.9746806968526,10.083727036756718,9.2105924498627552,8.3549205547066716,7.5163620974537091,6.6945748093458057,5.8892232670000606,5.0999787555012306,4.3265191342323774,3.5685287053889008,2.8256980851222937,2.0977240772610188,1.3843095495569697,0.68516331240700157,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14]
[{"$f":"ROW()","v":4135},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,1.2712405507978377,1.1441164957180538,1.01699244063827,0.88986838555848624,0.76274433047870249,0.63562027539891874,0.56612593018058099,0.49802147186661,0.43127910271891845,0.36587158095418071,0.30177220962473772,0.23895482572188359,0.17739378949708656,0.11706397399678546,5.7940754806490379E-2,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15]
[{"$f":"ROW()","v":4136},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,3.1898981269581785,2.8709083142623606,2.5519185015665427,2.2329286888707247,1.9139388761749068,1.594949063479089,1.4205683127179265,1.2496751769719872,1.0821999039409667,0.91807413637056667,0.75723088415157469,0.5996044969769625,0.44513063754584259,0.29374625530334508,0.1453895607056975,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15]
[{"$f":"ROW()","v":4137},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,6.1355399021895431,4.9084319217516343,3.6813239413137255,2.4542159608758167,1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4138},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0.54289287932657337,0.48860359139391601,0.43431430346125866,0.38002501552860135,0.32573572759594399,0.27144643966328663,0.2417683546235827,0.21268383128467286,0.18418099841254121,0.1562482221978522,0.12887410150745698,0.10204746323086966,7.5757357719814095E-2,4.9993054318979636E-2,2.4744036986161864E-2,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16]
[{"$f":"ROW()","v":4139},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4140},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4141},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC4231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS4231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI4231","v":0},0,0]
[{"$f":"ROW()","v":4142},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4126:O4141)","v":80.536870770460297},{"$f":"SUM(P4126:P4141)","v":76.998892002311152},73.460913234162035,69.92293446601289,66.384955697863745,62.846976929714621,60.362301277960015,57.927319139240517,55.541036643295392,53.20247979726917,50.910694088163481,48.664744093239904,46.463713098214804,44.306702723090197,42.19283255546808,40.121239791198406,38.314591747662512,36.544076664997327,34.80897188398545,33.108569198593813,31.442174566910012,29.809107827859876,28.208702423590747,26.640305127407011,25.103275777146937,23.596987013892068,22.120824025902294,20.674184297672326,19.256477364006948,17.867124569014884,16.505558829922656,15.842684451771103,15.193067561182581,14.556443008405829,13.932550946684612,13.321136726197821,12.721950790120765,12.134748572765249,11.559290399756845,10.995341390208607,10.442671360851334,9.9010547320812083,9.3702704358864857,8.8501018256156563,8.3403365875502438,7.8407666542461385,7.390405347886313,6.9490512676536849,6.5165242690257097,6.0926478103702939]
["Capex"]
[{"$f":"ROW()","v":4144},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$641","v":3.0762014285714674}]
[{"$f":"ROW()","v":4145},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$642","v":0}]
[{"$f":"ROW()","v":4146},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$643","v":0}]
[{"$f":"ROW()","v":4147},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$644","v":35.958148826060906}]
[{"$f":"ROW()","v":4148},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$645","v":0}]
[{"$f":"ROW()","v":4149},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N$646","v":2.0373124830317435}]
[{"$f":"ROW()","v":4150},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$647","v":0.187287454848}]
[{"$f":"ROW()","v":4151},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$648","v":0.5624219655037872}]
[{"$f":"ROW()","v":4152},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$649","v":27.575927153172255}]
[{"$f":"ROW()","v":4153},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$650","v":1.2712405507978377}]
[{"$f":"ROW()","v":4154},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$651","v":3.1898981269581785}]
[{"$f":"ROW()","v":4155},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$652","v":6.1355399021895431}]
[{"$f":"ROW()","v":4156},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$653","v":0.54289287932657337}]
[{"$f":"ROW()","v":4157},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$654","v":0}]
[{"$f":"ROW()","v":4158},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$655","v":0}]
[{"$f":"ROW()","v":4159},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$656","v":0}]
[{"$f":"ROW()","v":4160},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4144:N4159)","v":80.536870770460297}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4162},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$659","v":0}]
[{"$f":"ROW()","v":4163},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$660","v":0}]
[{"$f":"ROW()","v":4164},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$661","v":0}]
[{"$f":"ROW()","v":4165},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$662","v":0}]
[{"$f":"ROW()","v":4166},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$663","v":0}]
[{"$f":"ROW()","v":4167},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N$664","v":0}]
[{"$f":"ROW()","v":4168},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$665","v":0}]
[{"$f":"ROW()","v":4169},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$666","v":0}]
[{"$f":"ROW()","v":4170},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$667","v":0}]
[{"$f":"ROW()","v":4171},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$668","v":0}]
[{"$f":"ROW()","v":4172},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$669","v":0}]
[{"$f":"ROW()","v":4173},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$670","v":0}]
[{"$f":"ROW()","v":4174},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$671","v":0}]
[{"$f":"ROW()","v":4175},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$672","v":0}]
[{"$f":"ROW()","v":4176},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$673","v":0}]
[{"$f":"ROW()","v":4177},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$674","v":0}]
[{"$f":"ROW()","v":4178},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J4162:J4177)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T4162:T4177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4180},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4180=\"Land\",0,IF(O4126<0,O4126,IF(O4108<1,O4126,(O4126/O4108)*O$15)))*O$6","v":-3.8452517857143341E-2},-3.8452517857143341E-2,-3.8452517857143341E-2,-3.8452517857143341E-2,-3.8452517857143341E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4181},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4181=\"Land\",0,IF(O4127<0,O4127,IF(O4109<1,O4127,(O4127/O4109)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4182},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4182=\"Land\",0,IF(O4128<0,O4128,IF(O4110<1,O4128,(O4128/O4110)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4183},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4183=\"Land\",0,IF(O4129<0,O4129,IF(O4111<1,O4129,(O4129/O4111)*O$15)))*O$6","v":-0.59930248043434842},-0.59930248043434853,-0.59930248043434853,-0.59930248043434853,-0.59930248043434864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4184},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4184=\"Land\",0,IF(O4130<0,O4130,IF(O4112<1,O4130,(O4130/O4112)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4185},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4185=\"Land\",0,IF(O4131<0,O4131,IF(O4113<1,O4131,(O4131/O4113)*O$15)))*O$6","v":-5.0932812075793588E-2},-5.0932812075793588E-2,-5.0932812075793581E-2,-5.0932812075793588E-2,-5.0932812075793588E-2,0,0,0,0,0,{"$f":"-IF($D4185=\"Land\",0,IF(Y4131<0,Y4131,IF(Y4113<1,Y4131,(Y4131/Y4113)*Y$15)))*Y$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4186},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4186=\"Land\",0,IF(O4132<0,O4132,IF(O4114<1,O4132,(O4132/O4114)*O$15)))*O$6","v":-4.6821863712000001E-3},-4.6821863712000001E-3,-4.6821863712000001E-3,-4.6821863712000009E-3,-4.6821863712000009E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4187},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4187=\"Land\",0,IF(O4133<0,O4133,IF(O4115<1,O4133,(O4133/O4115)*O$15)))*O$6","v":-1.4060549137594681E-2},-1.4060549137594679E-2,-1.4060549137594679E-2,-1.4060549137594679E-2,-1.4060549137594679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4188},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4188=\"Land\",0,IF(O4134<0,O4134,IF(O4116<1,O4134,(O4134/O4116)*O$15)))*O$6","v":-1.1030370861268901},-1.1030370861268903,-1.1030370861268903,-1.1030370861268903,-1.1030370861268903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4189},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4189=\"Land\",0,IF(O4135<0,O4135,IF(O4117<1,O4135,(O4135/O4117)*O$15)))*O$6","v":-0.12712405507978378},-0.12712405507978375,-0.12712405507978375,-0.12712405507978375,-0.12712405507978375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4190},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4190=\"Land\",0,IF(O4136<0,O4136,IF(O4118<1,O4136,(O4136/O4118)*O$15)))*O$6","v":-0.31898981269581783},-0.31898981269581783,-0.31898981269581783,-0.31898981269581783,-0.31898981269581778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D4190=\"Land\",0,IF(AI4136<0,AI4136,IF(AI4118<1,AI4136,(AI4136/AI4118)*AI$15)))*AI$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4191},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4191=\"Land\",0,IF(O4137<0,O4137,IF(O4119<1,O4137,(O4137/O4119)*O$15)))*O$6","v":-1.2271079804379086},-1.2271079804379086,-1.2271079804379086,-1.2271079804379084,-1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4192},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4192=\"Land\",0,IF(O4138<0,O4138,IF(O4120<1,O4138,(O4138/O4120)*O$15)))*O$6","v":-5.4289287932657339E-2},-5.4289287932657332E-2,-5.4289287932657332E-2,-5.4289287932657339E-2,-5.4289287932657332E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4193},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4193=\"Land\",0,IF(O4139<0,O4139,IF(O4121<1,O4139,(O4139/O4121)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4194},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4194=\"Land\",0,IF(O4140<0,O4140,IF(O4122<1,O4140,(O4140/O4122)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4195},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4195=\"Land\",0,IF(O4141<0,O4141,IF(O4123<1,O4141,(O4141/O4123)*O$15)))*O$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($D4195=\"Land\",0,IF(AS4141<0,AS4141,IF(AS4123<1,AS4141,(AS4141/AS4123)*AS$15)))*AS$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4196},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4180:O4195)","v":-3.5379787681491375},-3.5379787681491384,-3.5379787681491384,-3.5379787681491379,-3.5379787681491379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accelerated depreciaiton",null,null,null,null,"row index","Asset life","asset value",null,null,null,null,null,null,{"$f":"O$12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"ROW()","v":4198},null,null,"High Pressure Mains - Steel",null,2,{"$f":"HLOOKUP($I$5,$O$4107:$BL$4123,$F4198)","v":80},{"$f":"HLOOKUP($I$5,$O$4125:$BL$4141,$F4198)","v":2.8839388392857508},null,null,null,null,null,null,{"$f":"IF($D4198=\"land\",0,IF(AND(O4126>0,O4108>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4198))*$H4198),O4126)*$J$1,0))","v":0},{"$f":"IF($D4198=\"land\",0,IF(AND(P4126>0,P4108>0,P$12>=$I$5,P$12<=$J$5),-MIN(((P$9/(1-$J$3^$G4198))*$H4198),P4126)*$J$1,0))","v":0},0,0,0,-7.1976906493014997E-2,-7.0537368363154704E-2,-6.9126620995891605E-2,-6.7744088575973763E-2,-6.6389206804454287E-2,-6.5061422668365204E-2,-6.3760194214997887E-2,-6.2484990330697938E-2,-6.1235290524083975E-2,-6.0010584713602301E-2,-5.8810373019330245E-2,-5.7634165558943642E-2,-5.648148224776476E-2,-5.5351852602809462E-2,-5.4244815550753271E-2,-5.3159919239738201E-2,-5.2096720854943442E-2,-5.1054786437844578E-2,-5.0033690709087676E-2,-4.9033016894905926E-2,-4.8052356557007805E-2,-4.7091309425867645E-2,-4.6149483237350297E-2,-4.5226493572603284E-2,-4.4321963701151219E-2,-4.343552442712819E-2,-4.2566813938585628E-2,-4.1715477659813913E-2,-4.0881168106617634E-2,-4.0063544744485279E-2,-3.9262273849595575E-2,-3.847702837260366E-2,-3.7707487805151582E-2,-3.6953338049048559E-2,-3.6214271288067583E-2,-3.5489985862306228E-2,-3.47801861450601E-2,-3.4084582422158893E-2,-3.3402890773715721E-2,-3.2734832958241408E-2,-3.2080136299076571E-2,-3.1438533573095041E-2,-3.0809762901633141E-2,-3.0193567643600476E-2,-2.9589696290728464E-2]
[{"$f":"ROW()","v":4199},null,null,"High Pressure Mains - PE",null,3,60,0,null,null,null,null,null,null,{"$f":"IF($D4199=\"land\",0,IF(AND(O4127>0,O4109>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4199))*$H4199),O4127)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4200},null,null,"Medium Pressure Mains",null,4,60,0,null,null,null,null,null,null,{"$f":"IF($D4200=\"land\",0,IF(AND(O4128>0,O4110>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4200))*$H4200),O4128)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4201},null,null,"Medium / Low Pressure Mains",null,5,60,32.961636423889175,null,null,null,null,null,null,{"$f":"IF($D4201=\"land\",0,IF(AND(O4129>0,O4111>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4201))*$H4201),O4129)*$J$1,0))","v":0},0,0,0,0,-0.93848057204538704,-0.91971096060447932,-0.9013167413923896,-0.88329040656454183,-0.86562459843325101,-0.84831210646458588,-0.83134586433529412,-0.81471894704858827,-0.79842456810761653,-0.78245607674546425,-0.76680695521055486,-0.7514708161063437,-0.73644139978421674,-0.72171257178853243,-0.70727832035276184,-0.6931327539457065,-0.67927009886679235,-0.66568469688945653,-0.65237100295166728,-0.63932358289263402,-0.62653711123478129,-0.61400636901008565,-0.60172624162988386,-0.58969171679728616,-0.57789788246134055,-0.56633992481211359,-0.5550131263158713,-0.54391286378955395,-0.53303460651376278,-0.52237391438348746,-0.51192643609581778,-0.50168790737390134,-0.49165414922642336,-0.48182106624189497,-0.47218464491705703,-0.46274095201871579,-0.45348613297834145,-0.4444164103187746,-0.43552808211239913,-0.42681752047015115,-0.41828117006074805,-0.40991554665953306,-0.40171723572634238,-0.39368289101181558,-0.38580923319157923]
[{"$f":"ROW()","v":4202},null,null,"Low Pressure Mains",null,6,60,0,null,null,null,null,null,null,{"$f":"IF($D4202=\"land\",0,IF(AND(O4130>0,O4112>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4202))*$H4202),O4130)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4203},null,null,"Regulators",null,7,40,1.7826484226527755,null,null,null,null,null,null,{"$f":"IF($D4203=\"land\",0,IF(AND(O4131>0,O4113>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4203))*$H4203),O4131)*$J$1,0))","v":0},0,0,0,0,-6.432075488992528E-2,-6.3034339792126776E-2,-6.1773652996284234E-2,-6.0538179936358537E-2,-5.9327416337631375E-2,-5.8140868010878741E-2,-5.6978050650661159E-2,-5.5838489637647946E-2,-5.4721719844894982E-2,-5.3627285447997088E-2,-5.255473973903714E-2,-5.150364494425639E-2,-5.0473572045371264E-2,-4.9464100604463837E-2,-4.8474818592374562E-2,-4.7505322220527064E-2,-4.6555215776116522E-2,-4.562411146059419E-2,-4.4711629231382305E-2,-4.3817396646754658E-2,-4.2941048713819562E-2,-4.208222773954317E-2,-4.1240583184752308E-2,-4.0415771521057256E-2,-3.9607456090636116E-2,-3.881530696882339E-2,-3.8039000829446917E-2,-3.7278220812857976E-2,-3.6532656396600818E-2,-3.5802003268668801E-2,-3.5085963203295427E-2,-3.4384243939229515E-2,-3.3696559060444928E-2,-3.3022627879236023E-2,-3.2362175321651303E-2,-3.1714931815218277E-2,-3.1080633178913908E-2,-3.0459020515335628E-2,-2.9849840105028919E-2,-2.9252843302928336E-2,0,0,0,0,0]
[{"$f":"ROW()","v":4204},null,null,"Secondary Gate Stations",null,8,40,0.16387652299200003,null,null,null,null,null,null,{"$f":"IF($D4204=\"land\",0,IF(AND(O4132>0,O4114>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4204))*$H4204),O4132)*$J$1,0))","v":0},0,0,0,0,-5.9129223315363463E-3,-5.7946638849056195E-3,-5.6787706072075061E-3,-5.5651951950633554E-3,-5.453891291162089E-3,-5.3448134653388468E-3,-5.237917196032069E-3,-5.1331588521114288E-3,-5.0304956750691996E-3,-4.9298857615678159E-3,-4.8312880463364585E-3,-4.7346622854097294E-3,-4.6399690397015345E-3,-4.5471696589075034E-3,-4.4562262657293541E-3,-4.3671017404147659E-3,-4.279759705606471E-3,-4.194164511494341E-3,-4.1102812212644542E-3,-4.0280755968391656E-3,-3.9475140849023821E-3,-3.868563803204334E-3,-3.7911925271402473E-3,-3.7153686765974423E-3,-3.6410613030654934E-3,-3.5682400770041833E-3,-3.4968752754640994E-3,-3.426937769954817E-3,-3.3583990145557205E-3,-3.2912310342646063E-3,-3.2254064135793141E-3,-3.1608982853077276E-3,-3.0976803196015733E-3,-3.0357267132095416E-3,-2.9750121789453507E-3,-2.9155119353664436E-3,-2.8572016966591147E-3,-2.8000576627259318E-3,-2.7440565094714138E-3,-2.689175379281985E-3,0,0,0,0,0]
[{"$f":"ROW()","v":4205},null,null,"Buildings",null,9,40,0.49211921981581375,null,null,null,null,null,null,{"$f":"IF($D4205=\"land\",0,IF(AND(O4133>0,O4115>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4205))*$H4205),O4133)*$J$1,0))","v":0},0,0,0,0,-1.7756434365947708E-2,-1.7401305678628753E-2,-1.7053279565056177E-2,-1.6712213973755052E-2,-1.6377969694279952E-2,-1.6050410300394349E-2,-1.572940209438646E-2,-1.5414814052498735E-2,-1.5106517771448761E-2,-1.4804387416019785E-2,-1.4508299667699388E-2,-1.42181336743454E-2,-1.393377100085849E-2,-1.365509558084132E-2,-1.3381993669224494E-2,-1.3114353795840002E-2,-1.2852066719923201E-2,-1.2595025385524738E-2,-1.2343124877814242E-2,-1.2096262380257959E-2,-1.1854337132652798E-2,-1.1617250389999742E-2,-1.1384905382199748E-2,-1.1157207274555752E-2,-1.0934063129064637E-2,-1.0715381866483343E-2,-1.0501074229153676E-2,-1.0291052744570602E-2,-1.0085231689679189E-2,-9.8835270558856065E-3,-9.6858565147678929E-3,-9.4921393844725355E-3,-9.3022965967830846E-3,-9.116250664847423E-3,-8.9339256515504738E-3,-8.755247138519464E-3,-8.5801421957490739E-3,-8.408539351834091E-3,-8.2403685647974099E-3,-8.0755611935014616E-3,0,0,0,0,0]
[{"$f":"ROW()","v":4206},null,null,"Meter and Services Pipes",null,10,25,22.060741722537809,null,null,null,null,null,null,{"$f":"IF($D4206=\"land\",0,IF(AND(O4134>0,O4116>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4206))*$H4206),O4134)*$J$1,0))","v":0},0,0,0,0,-1.1126748806095856,-1.0904213829973939,-1.0686129553374459,-1.047240696230697,-1.026295882306083,-1.0057699646599612,-0.98565456536676199,-0.96594147405942687,-0.9466226445782383,-0.92769019168667355,-0.90913638785293993,-0.89095366009588106,-0.8731345868939635,-0.85567189515608422,-0.83855845725296252,-0.82178728810790314,-0.80535154234574513,-0.78924451149883013,-0.77345962126885348,-0.75799042884347645,-0.74283062026660696,-0.72797400786127475,-0.71341452770404923,-0.69914623714996815,-0.68516331240696882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4207},null,null,"Equipment & Vehicles",null,11,10,0.63562027539891874,null,null,null,null,null,null,{"$f":"IF($D4207=\"land\",0,IF(AND(O4135>0,O4117>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4207))*$H4207),O4135)*$J$1,0))","v":0},0,0,0,0,-6.949434521833775E-2,-6.8104458313970995E-2,-6.6742369147691577E-2,-6.5407521764737742E-2,-6.4099371329442989E-2,-6.2817383902854129E-2,-6.1561036224797035E-2,-6.0329815500301101E-2,-5.9123219190295083E-2,-5.7940754806489178E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4208},null,null,"Vehicle",null,12,10,1.594949063479089,null,null,null,null,null,null,{"$f":"IF($D4208=\"land\",0,IF(AND(O4136>0,O4118>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4208))*$H4208),O4136)*$J$1,0))","v":0},0,0,0,0,-0.1743807507611625,-0.17089313574593926,-0.16747527303102044,-0.16412576757040004,-0.16084325221899204,-0.15762638717461219,-0.15447385943111994,-0.15138438224249753,-0.14835669459764758,-0.14538956070569464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4209},null,null,"Information Technology",null,13,5,0,null,null,null,null,null,null,{"$f":"IF($D4209=\"land\",0,IF(AND(O4137>0,O4119>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4209))*$H4209),O4137)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4210},null,null,"Telemetry and Monitoring",null,14,10,0.27144643966328663,null,null,null,null,null,null,{"$f":"IF($D4210=\"land\",0,IF(AND(O4138>0,O4120>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4210))*$H4210),O4138)*$J$1,0))","v":0},0,0,0,0,-2.9678085039703914E-2,-2.9084523338909835E-2,-2.8502832872131637E-2,-2.7932776214689002E-2,-2.7374120690395222E-2,-2.6826638276587315E-2,-2.6290105511055567E-2,-2.5764303400834458E-2,-2.5249017332817772E-2,-2.4744036986161413E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4211},null,null,"FRC",null,15,5,0,null,null,null,null,null,null,{"$f":"IF($D4211=\"land\",0,IF(AND(O4139>0,O4121>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4211))*$H4211),O4139)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4212},null,null,"Land",null,16,0,0,null,null,null,null,null,null,{"$f":"IF($D4212=\"land\",0,IF(AND(O4140>0,O4122>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4212))*$H4212),O4140)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4213},null,null,"Equity Raising Cost",null,17,65.842397093868115,0,null,null,null,null,null,null,{"$f":"IF($D4213=\"land\",0,IF(AND(O4141>0,O4123>0,O$12>=$I$5,O$12<=$J$5),-MIN(((O$9/(1-$J$3^$G4213))*$H4213),O4141)*$J$1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4214},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4198:N4213)","v":0},{"$f":"SUM(O4198:O4213)","v":0},0,0,0,0,-2.4846756517546007,-2.4349821387195094,-2.3862824959451188,-2.3385568460262158,-2.2917857091056919,-2.2459499949235782,-2.2010309950251061,-2.1570103751246044,-2.1138701676221126,-2.0715927642696701,-1.806648043535898,-1.7705150826651801,-1.7351047810118763,-1.700402685391639,-1.6663946316838061,-1.6330667390501297,-1.6004054042691271,-1.5683972961837445,-1.5370293502600694,-1.5062887632548683,-1.4761629879897709,-1.4466397282299752,-1.4177069336653756,-1.3893527949920681,-1.3615657390922269,-0.6628743781515527,-0.64961689058852157,-0.63662455277675134,-0.62389206172121625,-0.61141422048679173,-0.59918593607705595,-0.58720221735551492,-0.57545817300840441,-0.56394900954823657,-0.55267002935727172,-0.54161662877012617,-0.53078429619472378,-0.52016861027082917,-0.50976523806541252,-0.49956993330410432,-0.45036130635982463,-0.44135408023262812,-0.4325269986279755,-0.42387645865541607,-0.41539892948230767]
["Closing Asset Value"]
[{"$f":"ROW()","v":4216},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N4126+N4144+N4162+N4180 + N4198","v":3.0762014285714674},3.0377489107143241,2.9992963928571807,2.9608438750000374,2.9223913571428941,2.8839388392857508,2.8119619327927357,2.7414245644295812,2.6722979434336898,2.6045538548577158,2.5381646480532614,2.4731032253848961,2.4093430311698985,2.3468580408392006,2.2856227503151167,2.2256121656015146,2.1668017925821843,2.1091676270232407,2.0526861447754761,1.9973342921726667,1.9430894766219133,1.8899295573821751,1.8378328365272316,1.7867780500893871,1.7367443593802994,1.6877113424853933,1.6396589859283854,1.5925676765025178,1.5464181932651675,1.5011916996925643,1.4568697359914131,1.4134342115642848,1.3708673976256993,1.3291519199658854,1.2882707518592678,1.2482072071147825,1.2089449332651869,1.1704679048925832,1.1327604170874317,1.0958070790383831,1.0595928077503156,1.0241028218880093,0.98932263574294921,0.95523805332079026,0.92183516254707454,0.88910032958883312,0.85702019328975654,0.82558165971666153,0.79477189681502836,0.76457832917142787,0.73498863288069938]
[{"$f":"ROW()","v":4217},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4218},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4219},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,35.958148826060906,35.35884634562656,34.759543865192214,34.160241384757867,33.560938904323521,32.961636423889175,32.023155851843789,31.10344489123931,30.202128149846921,29.31883774328238,28.45321314484913,27.604901038384543,26.77355517404925,25.95883622700066,25.160411658893043,24.377955582147578,23.611148626937023,22.859677810830679,22.123236411046463,21.40152383925793,20.694245518905166,20.001112764959458,19.321842666092667,18.65615796920321,18.003786966251543,17.36446338335891,16.737926272124128,16.123919903114043,15.52219366148416,14.932501944686873,14.354604062225533,13.788264137413419,13.233251011097547,12.689338147307993,12.15630354079423,11.633929626410742,11.122003190314924,10.620315282941023,10.1286611337146,9.646840067472704,9.1746554225556469,8.7119144705369305,8.2584283375585894,7.8140119272398145,7.3784838451274153,6.9516663246572641,6.533385154596516,6.1234696079369826,5.7217523722106405,5.328069481198825,4.9422602480072459]
[{"$f":"ROW()","v":4220},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4221},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N4131+N4149+N4167+N4185 + N4203","v":2.0373124830317435},1.9863796709559498,1.9354468588801561,1.8845140468043626,1.8335812347285692,1.7826484226527755,1.7183276677628503,1.6552933279707236,1.5935196749744394,1.5329814950380809,1.4736540787004495,1.4155132106895707,1.3585351600389095,1.3026966704012615,1.2479749505563664,1.1943476651083693,1.1417929253693322,1.0902892804250759,1.0398157083797046,0.99035160777524078,0.94187678918286621,0.89437146696233916,0.84781625118622261,0.80219213972562842,0.75748051049424614,0.71366311384749148,0.67072206513367194,0.62863983739412876,0.58739925420937644,0.5469834826883192,0.50737602659768311,0.4685607196288597,0.43052171879941281,0.39324349798655484,0.35671084158995403,0.32090883832128525,0.28582287511798982,0.25143863117876031,0.21774207211831537,0.18471944423907935,0.15235726891742804,0.12064233710220976,8.9561703923295849E-2,5.9102683407960224E-2,2.9252843302931306E-2,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15,2.9698465908722937E-15]
[{"$f":"ROW()","v":4222},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0.187287454848,0.1826052684768,0.17792308210560001,0.17324089573440002,0.16855870936320003,0.16387652299200003,0.15796360066046369,0.15216893677555807,0.14649016616835056,0.14092497097328721,0.13547107968212513,0.13012626621678627,0.1248883490207542,0.11975519016864278,0.11472469449357357,0.10979480873200576,0.1049635206856693,0.10022885840025958,9.5588889360558038E-2,9.1041719701650536E-2,8.6585493435921188E-2,8.2218391695506418E-2,7.7938631989899948E-2,7.3744467478405601E-2,6.9634186257141142E-2,6.5606110660301975E-2,6.1658596575399592E-2,5.7790032772195257E-2,5.399884024505501E-2,5.0283471568457569E-2,4.6642410265392079E-2,4.3074170188387897E-2,3.9577294912923798E-2,3.6150357142968978E-2,3.2791958128413255E-2,2.9500727094148648E-2,2.6275320680569335E-2,2.3114422395261607E-2,2.0016742075660034E-2,1.6981015362450492E-2,1.4006003183505141E-2,1.1090491248138698E-2,8.2332895514795838E-3,5.4332318887536524E-3,2.6891753792822387E-3,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16,2.5370330836160804E-16]
[{"$f":"ROW()","v":4223},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0.5624219655037872,0.54836141636619251,0.53430086722859782,0.52024031809100313,0.50617976895340844,0.49211921981581375,0.47436278544986604,0.4569614797712373,0.4399082002061811,0.42319598623242605,0.40681801653814609,0.39076760623775175,0.37503820414336531,0.35962339009086658,0.3445168723194178,0.329712484903398,0.3152041852356986,0.30098605156135322,0.28705228056049475,0.27339718497965343,0.26001519131042894,0.24690083751458894,0.23404877079466574,0.22145374540914101,0.20911062053132676,0.1970143581510688,0.185160021018416,0.17354277062841625,0.1621578652462165,0.15100065797166076,0.14006659484259612,0.12935121297611277,0.11885013874695909,0.10855908600238848,9.8473854312709289E-2,8.8590327256823684E-2,7.8904470742055796E-2,6.9412331357583262E-2,6.0110034760800179E-2,5.099378409595276E-2,4.2059858444402284E-2,3.3304611305882817E-2,2.4724469110133741E-2,1.6315929758299652E-2,8.0755611935022422E-3,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16,7.8062556418956319E-16]
[{"$f":"ROW()","v":4224},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,27.575927153172255,26.472890067045366,25.369852980918477,24.266815894791588,23.163778808664699,22.060741722537809,20.948066841928224,19.857645458930829,18.789032503593383,17.741791807362684,16.715495925056601,15.709725960396639,14.724071395029878,13.75812992097045,12.811507276392213,11.883817084705539,10.9746806968526,10.083727036756718,9.2105924498627552,8.3549205547066716,7.5163620974537091,6.6945748093458057,5.8892232670000606,5.0999787555012306,4.3265191342323774,3.5685287053889008,2.8256980851222937,2.0977240772610188,1.3843095495569697,0.68516331240700157,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14,3.2751579226442118E-14]
[{"$f":"ROW()","v":4225},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,1.2712405507978377,1.1441164957180538,1.01699244063827,0.88986838555848624,0.76274433047870249,0.63562027539891874,0.56612593018058099,0.49802147186661,0.43127910271891845,0.36587158095418071,0.30177220962473772,0.23895482572188359,0.17739378949708656,0.11706397399678546,5.7940754806490379E-2,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15]
[{"$f":"ROW()","v":4226},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N4136+N4154+N4172+N4190 + N4208","v":3.1898981269581785},2.8709083142623606,2.5519185015665427,2.2329286888707247,1.9139388761749068,1.594949063479089,1.4205683127179265,1.2496751769719872,1.0821999039409667,0.91807413637056667,0.75723088415157469,0.5996044969769625,0.44513063754584259,0.29374625530334508,0.1453895607056975,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15,2.8588242884097781E-15]
[{"$f":"ROW()","v":4227},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,6.1355399021895431,4.9084319217516343,3.6813239413137255,2.4542159608758167,1.2271079804379084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4228},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0.54289287932657337,0.48860359139391601,0.43431430346125866,0.38002501552860135,0.32573572759594399,0.27144643966328663,0.2417683546235827,0.21268383128467286,0.18418099841254121,0.1562482221978522,0.12887410150745698,0.10204746323086966,7.5757357719814095E-2,4.9993054318979636E-2,2.4744036986161864E-2,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16,4.5102810375396984E-16]
[{"$f":"ROW()","v":4229},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4230},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4231},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N4141+N4159+N4177+N4195 + N4213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4232},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4216:N4231)","v":80.536870770460297},76.998892002311152,73.460913234162035,69.92293446601289,66.384955697863745,62.846976929714621,{"$f":"SUM(T4216:T4231)","v":60.362301277960015},57.927319139240517,55.541036643295392,53.20247979726917,50.910694088163481,48.664744093239904,46.463713098214804,44.306702723090197,42.19283255546808,40.121239791198406,38.314591747662512,36.544076664997327,34.80897188398545,33.108569198593813,31.442174566910012,29.809107827859876,28.208702423590747,26.640305127407011,25.103275777146937,23.596987013892068,22.120824025902294,20.674184297672326,19.256477364006948,17.867124569014884,16.505558829922656,15.842684451771103,15.193067561182581,14.556443008405829,13.932550946684612,13.321136726197821,12.721950790120765,12.134748572765249,11.559290399756845,10.995341390208607,10.442671360851334,9.9010547320812083,9.3702704358864857,8.8501018256156563,8.3403365875502438,7.8407666542461385,7.390405347886313,6.9490512676536849,6.5165242690257097,6.0926478103702939,5.6772488808879862]

{"sheet":"RAB Post 2024","index":47,"n_rows":364,"n_cols":64,"rows_kept":364,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,0]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Post 2024 capex asset base $ M real 2023",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Opening Capital Base:","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O58)","v":0},{"$f":"SUM('2025:2074'!P58)","v":2.5169550734882833},{"$f":"SUM('2025:2074'!Q58)","v":5.512111789877685},{"$f":"SUM('2025:2074'!R58)","v":11.80149067837208},{"$f":"SUM('2025:2074'!S58)","v":16.482442103573355},{"$f":"SUM('2025:2074'!T58)","v":21.772637229045635},{"$f":"SUM('2025:2074'!U58)","v":25.941010036589063},{"$f":"SUM('2025:2074'!V58)","v":30.053804540031916},{"$f":"SUM('2025:2074'!W58)","v":34.11102073937419},{"$f":"SUM('2025:2074'!X58)","v":38.112658634615876},{"$f":"SUM('2025:2074'!Y58)","v":42.058718225756998},{"$f":"SUM('2025:2074'!Z58)","v":45.949199512797534},{"$f":"SUM('2025:2074'!AA58)","v":49.784102495737486},{"$f":"SUM('2025:2074'!AB58)","v":53.563427174576866},{"$f":"SUM('2025:2074'!AC58)","v":57.287173549315654},{"$f":"SUM('2025:2074'!AD58)","v":60.101842410731287},{"$f":"SUM('2025:2074'!AE58)","v":62.361993671866806},{"$f":"SUM('2025:2074'!AF58)","v":64.21303402603381},{"$f":"SUM('2025:2074'!AG58)","v":65.734561922379328},{"$f":"SUM('2025:2074'!AH58)","v":66.976706080859387},{"$f":"SUM('2025:2074'!AI58)","v":67.97375952524601},{"$f":"SUM('2025:2074'!AJ58)","v":68.750465499913119},{"$f":"SUM('2025:2074'!AK58)","v":69.325318123864989},{"$f":"SUM('2025:2074'!AL58)","v":69.712457589589675},{"$f":"SUM('2025:2074'!AM58)","v":69.922830056166404},{"$f":"SUM('2025:2074'!AN58)","v":69.964930362333305},{"$f":"SUM('2025:2074'!AO58)","v":69.845291744261161},{"$f":"SUM('2025:2074'!AP58)","v":69.568812771255224},{"$f":"SUM('2025:2074'!AQ58)","v":69.138973316118793},{"$f":"SUM('2025:2074'!AR58)","v":68.557970030822858},{"$f":"SUM('2025:2074'!AS58)","v":67.82678907880279},{"$f":"SUM('2025:2074'!AT58)","v":66.945225643093991},{"$f":"SUM('2025:2074'!AU58)","v":65.911853772182511},{"$f":"SUM('2025:2074'!AV58)","v":64.801400801115477},{"$f":"SUM('2025:2074'!AW58)","v":63.690947830048422},{"$f":"SUM('2025:2074'!AX58)","v":62.580494858981389},{"$f":"SUM('2025:2074'!AY58)","v":61.470041887914327},{"$f":"SUM('2025:2074'!AZ58)","v":60.359588916847279},{"$f":"SUM('2025:2074'!BA58)","v":59.249135945780225},{"$f":"SUM('2025:2074'!BB58)","v":58.138682974713198},{"$f":"SUM('2025:2074'!BC58)","v":57.028230003646144},{"$f":"SUM('2025:2074'!BD58)","v":55.917777032579096},{"$f":"SUM('2025:2074'!BE58)","v":54.807324061512027},{"$f":"SUM('2025:2074'!BF58)","v":53.696871090444986},{"$f":"SUM('2025:2074'!BG58)","v":52.586418119377946},{"$f":"SUM('2025:2074'!BH58)","v":51.475965148310912},{"$f":"SUM('2025:2074'!BI58)","v":50.365512177243865},{"$f":"SUM('2025:2074'!BJ58)","v":49.255059206176803},{"$f":"SUM('2025:2074'!BK58)","v":48.144606235109755},{"$f":"SUM('2025:2074'!BL58)","v":47.034153264042708}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O59)","v":0},{"$f":"SUM('2025:2074'!P59)","v":0},{"$f":"SUM('2025:2074'!Q59)","v":0},{"$f":"SUM('2025:2074'!R59)","v":0},{"$f":"SUM('2025:2074'!S59)","v":0},{"$f":"SUM('2025:2074'!T59)","v":0},{"$f":"SUM('2025:2074'!U59)","v":0},{"$f":"SUM('2025:2074'!V59)","v":0},{"$f":"SUM('2025:2074'!W59)","v":0},{"$f":"SUM('2025:2074'!X59)","v":0},{"$f":"SUM('2025:2074'!Y59)","v":0},{"$f":"SUM('2025:2074'!Z59)","v":0},{"$f":"SUM('2025:2074'!AA59)","v":0},{"$f":"SUM('2025:2074'!AB59)","v":0},{"$f":"SUM('2025:2074'!AC59)","v":0},{"$f":"SUM('2025:2074'!AD59)","v":0},{"$f":"SUM('2025:2074'!AE59)","v":0},{"$f":"SUM('2025:2074'!AF59)","v":0},{"$f":"SUM('2025:2074'!AG59)","v":0},{"$f":"SUM('2025:2074'!AH59)","v":0},{"$f":"SUM('2025:2074'!AI59)","v":0},{"$f":"SUM('2025:2074'!AJ59)","v":0},{"$f":"SUM('2025:2074'!AK59)","v":0},{"$f":"SUM('2025:2074'!AL59)","v":0},{"$f":"SUM('2025:2074'!AM59)","v":0},{"$f":"SUM('2025:2074'!AN59)","v":0},{"$f":"SUM('2025:2074'!AO59)","v":0},{"$f":"SUM('2025:2074'!AP59)","v":0},{"$f":"SUM('2025:2074'!AQ59)","v":0},{"$f":"SUM('2025:2074'!AR59)","v":0},{"$f":"SUM('2025:2074'!AS59)","v":0},{"$f":"SUM('2025:2074'!AT59)","v":0},{"$f":"SUM('2025:2074'!AU59)","v":0},{"$f":"SUM('2025:2074'!AV59)","v":0},{"$f":"SUM('2025:2074'!AW59)","v":0},{"$f":"SUM('2025:2074'!AX59)","v":0},{"$f":"SUM('2025:2074'!AY59)","v":0},{"$f":"SUM('2025:2074'!AZ59)","v":0},{"$f":"SUM('2025:2074'!BA59)","v":0},{"$f":"SUM('2025:2074'!BB59)","v":0},{"$f":"SUM('2025:2074'!BC59)","v":0},{"$f":"SUM('2025:2074'!BD59)","v":0},{"$f":"SUM('2025:2074'!BE59)","v":0},{"$f":"SUM('2025:2074'!BF59)","v":0},{"$f":"SUM('2025:2074'!BG59)","v":0},{"$f":"SUM('2025:2074'!BH59)","v":0},{"$f":"SUM('2025:2074'!BI59)","v":0},{"$f":"SUM('2025:2074'!BJ59)","v":0},{"$f":"SUM('2025:2074'!BK59)","v":0},{"$f":"SUM('2025:2074'!BL59)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O60)","v":0},{"$f":"SUM('2025:2074'!P60)","v":0},{"$f":"SUM('2025:2074'!Q60)","v":0},{"$f":"SUM('2025:2074'!R60)","v":0},{"$f":"SUM('2025:2074'!S60)","v":0},{"$f":"SUM('2025:2074'!T60)","v":0},{"$f":"SUM('2025:2074'!U60)","v":0},{"$f":"SUM('2025:2074'!V60)","v":0},{"$f":"SUM('2025:2074'!W60)","v":0},{"$f":"SUM('2025:2074'!X60)","v":0},{"$f":"SUM('2025:2074'!Y60)","v":0},{"$f":"SUM('2025:2074'!Z60)","v":0},{"$f":"SUM('2025:2074'!AA60)","v":0},{"$f":"SUM('2025:2074'!AB60)","v":0},{"$f":"SUM('2025:2074'!AC60)","v":0},{"$f":"SUM('2025:2074'!AD60)","v":0},{"$f":"SUM('2025:2074'!AE60)","v":0},{"$f":"SUM('2025:2074'!AF60)","v":0},{"$f":"SUM('2025:2074'!AG60)","v":0},{"$f":"SUM('2025:2074'!AH60)","v":0},{"$f":"SUM('2025:2074'!AI60)","v":0},{"$f":"SUM('2025:2074'!AJ60)","v":0},{"$f":"SUM('2025:2074'!AK60)","v":0},{"$f":"SUM('2025:2074'!AL60)","v":0},{"$f":"SUM('2025:2074'!AM60)","v":0},{"$f":"SUM('2025:2074'!AN60)","v":0},{"$f":"SUM('2025:2074'!AO60)","v":0},{"$f":"SUM('2025:2074'!AP60)","v":0},{"$f":"SUM('2025:2074'!AQ60)","v":0},{"$f":"SUM('2025:2074'!AR60)","v":0},{"$f":"SUM('2025:2074'!AS60)","v":0},{"$f":"SUM('2025:2074'!AT60)","v":0},{"$f":"SUM('2025:2074'!AU60)","v":0},{"$f":"SUM('2025:2074'!AV60)","v":0},{"$f":"SUM('2025:2074'!AW60)","v":0},{"$f":"SUM('2025:2074'!AX60)","v":0},{"$f":"SUM('2025:2074'!AY60)","v":0},{"$f":"SUM('2025:2074'!AZ60)","v":0},{"$f":"SUM('2025:2074'!BA60)","v":0},{"$f":"SUM('2025:2074'!BB60)","v":0},{"$f":"SUM('2025:2074'!BC60)","v":0},{"$f":"SUM('2025:2074'!BD60)","v":0},{"$f":"SUM('2025:2074'!BE60)","v":0},{"$f":"SUM('2025:2074'!BF60)","v":0},{"$f":"SUM('2025:2074'!BG60)","v":0},{"$f":"SUM('2025:2074'!BH60)","v":0},{"$f":"SUM('2025:2074'!BI60)","v":0},{"$f":"SUM('2025:2074'!BJ60)","v":0},{"$f":"SUM('2025:2074'!BK60)","v":0},{"$f":"SUM('2025:2074'!BL60)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O61)","v":0},{"$f":"SUM('2025:2074'!P61)","v":37.553852120549188},{"$f":"SUM('2025:2074'!Q61)","v":74.700102577774146},{"$f":"SUM('2025:2074'!R61)","v":113.30520134545193},{"$f":"SUM('2025:2074'!S61)","v":150.04034199058376},{"$f":"SUM('2025:2074'!T61)","v":185.72660735259058},{"$f":"SUM('2025:2074'!U61)","v":219.81082372060922},{"$f":"SUM('2025:2074'!V61)","v":244.33686683809424},{"$f":"SUM('2025:2074'!W61)","v":268.01530475374483},{"$f":"SUM('2025:2074'!X61)","v":291.16251111047626},{"$f":"SUM('2025:2074'!Y61)","v":313.77878611018571},{"$f":"SUM('2025:2074'!Z61)","v":335.95372044081284},{"$f":"SUM('2025:2074'!AA61)","v":357.62193535004286},{"$f":"SUM('2025:2074'!AB61)","v":378.79823209663482},{"$f":"SUM('2025:2074'!AC61)","v":399.48308056181946},{"$f":"SUM('2025:2074'!AD61)","v":414.3395633438958},{"$f":"SUM('2025:2074'!AE61)","v":425.57839233353423},{"$f":"SUM('2025:2074'!AF61)","v":434.1953807992976},{"$f":"SUM('2025:2074'!AG61)","v":440.69470923193552},{"$f":"SUM('2025:2074'!AH61)","v":445.39550653106431},{"$f":"SUM('2025:2074'!AI61)","v":448.51730403661622},{"$f":"SUM('2025:2074'!AJ61)","v":450.21948814967806},{"$f":"SUM('2025:2074'!AK61)","v":450.62204616145345},{"$f":"SUM('2025:2074'!AL61)","v":449.81749677057053},{"$f":"SUM('2025:2074'!AM61)","v":447.87820463097131},{"$f":"SUM('2025:2074'!AN61)","v":444.86107405833906},{"$f":"SUM('2025:2074'!AO61)","v":440.81065250228323},{"$f":"SUM('2025:2074'!AP61)","v":435.7612106478208},{"$f":"SUM('2025:2074'!AQ61)","v":429.73812517580365},{"$f":"SUM('2025:2074'!AR61)","v":422.75875628690011},{"$f":"SUM('2025:2074'!AS61)","v":414.8329323077653},{"$f":"SUM('2025:2074'!AT61)","v":405.96310211337186},{"$f":"SUM('2025:2074'!AU61)","v":396.14417885679745},{"$f":"SUM('2025:2074'!AV61)","v":385.84433971035435},{"$f":"SUM('2025:2074'!AW61)","v":375.54450056391124},{"$f":"SUM('2025:2074'!AX61)","v":365.24466141746785},{"$f":"SUM('2025:2074'!AY61)","v":354.94482227102486},{"$f":"SUM('2025:2074'!AZ61)","v":344.64498312458164},{"$f":"SUM('2025:2074'!BA61)","v":334.34514397813854},{"$f":"SUM('2025:2074'!BB61)","v":324.04530483169532},{"$f":"SUM('2025:2074'!BC61)","v":313.74546568525216},{"$f":"SUM('2025:2074'!BD61)","v":303.44562653880888},{"$f":"SUM('2025:2074'!BE61)","v":293.14578739236583},{"$f":"SUM('2025:2074'!BF61)","v":282.84594824592261},{"$f":"SUM('2025:2074'!BG61)","v":272.54610909947934},{"$f":"SUM('2025:2074'!BH61)","v":262.24626995303623},{"$f":"SUM('2025:2074'!BI61)","v":251.94643080659304},{"$f":"SUM('2025:2074'!BJ61)","v":241.64659166014985},{"$f":"SUM('2025:2074'!BK61)","v":231.34675251370678},{"$f":"SUM('2025:2074'!BL61)","v":221.04691336726356}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O62)","v":0},{"$f":"SUM('2025:2074'!P62)","v":0},{"$f":"SUM('2025:2074'!Q62)","v":0},{"$f":"SUM('2025:2074'!R62)","v":0},{"$f":"SUM('2025:2074'!S62)","v":0},{"$f":"SUM('2025:2074'!T62)","v":0},{"$f":"SUM('2025:2074'!U62)","v":0},{"$f":"SUM('2025:2074'!V62)","v":0},{"$f":"SUM('2025:2074'!W62)","v":0},{"$f":"SUM('2025:2074'!X62)","v":0},{"$f":"SUM('2025:2074'!Y62)","v":0},{"$f":"SUM('2025:2074'!Z62)","v":0},{"$f":"SUM('2025:2074'!AA62)","v":0},{"$f":"SUM('2025:2074'!AB62)","v":0},{"$f":"SUM('2025:2074'!AC62)","v":0},{"$f":"SUM('2025:2074'!AD62)","v":0},{"$f":"SUM('2025:2074'!AE62)","v":0},{"$f":"SUM('2025:2074'!AF62)","v":0},{"$f":"SUM('2025:2074'!AG62)","v":0},{"$f":"SUM('2025:2074'!AH62)","v":0},{"$f":"SUM('2025:2074'!AI62)","v":0},{"$f":"SUM('2025:2074'!AJ62)","v":0},{"$f":"SUM('2025:2074'!AK62)","v":0},{"$f":"SUM('2025:2074'!AL62)","v":0},{"$f":"SUM('2025:2074'!AM62)","v":0},{"$f":"SUM('2025:2074'!AN62)","v":0},{"$f":"SUM('2025:2074'!AO62)","v":0},{"$f":"SUM('2025:2074'!AP62)","v":0},{"$f":"SUM('2025:2074'!AQ62)","v":0},{"$f":"SUM('2025:2074'!AR62)","v":0},{"$f":"SUM('2025:2074'!AS62)","v":0},{"$f":"SUM('2025:2074'!AT62)","v":0},{"$f":"SUM('2025:2074'!AU62)","v":0},{"$f":"SUM('2025:2074'!AV62)","v":0},{"$f":"SUM('2025:2074'!AW62)","v":0},{"$f":"SUM('2025:2074'!AX62)","v":0},{"$f":"SUM('2025:2074'!AY62)","v":0},{"$f":"SUM('2025:2074'!AZ62)","v":0},{"$f":"SUM('2025:2074'!BA62)","v":0},{"$f":"SUM('2025:2074'!BB62)","v":0},{"$f":"SUM('2025:2074'!BC62)","v":0},{"$f":"SUM('2025:2074'!BD62)","v":0},{"$f":"SUM('2025:2074'!BE62)","v":0},{"$f":"SUM('2025:2074'!BF62)","v":0},{"$f":"SUM('2025:2074'!BG62)","v":0},{"$f":"SUM('2025:2074'!BH62)","v":0},{"$f":"SUM('2025:2074'!BI62)","v":0},{"$f":"SUM('2025:2074'!BJ62)","v":0},{"$f":"SUM('2025:2074'!BK62)","v":0},{"$f":"SUM('2025:2074'!BL62)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O63)","v":0},{"$f":"SUM('2025:2074'!P63)","v":2.9970893550516928},{"$f":"SUM('2025:2074'!Q63)","v":5.4131915913227768},{"$f":"SUM('2025:2074'!R63)","v":7.7430903057653575},{"$f":"SUM('2025:2074'!S63)","v":10.037223810875322},{"$f":"SUM('2025:2074'!T63)","v":12.275761658013906},{"$f":"SUM('2025:2074'!U63)","v":14.541657849747981},{"$f":"SUM('2025:2074'!V63)","v":16.742814150289654},{"$f":"SUM('2025:2074'!W63)","v":18.879230559638927},{"$f":"SUM('2025:2074'!X63)","v":20.950907077795797},{"$f":"SUM('2025:2074'!Y63)","v":22.957843704760261},{"$f":"SUM('2025:2074'!Z63)","v":24.900040440532322},{"$f":"SUM('2025:2074'!AA63)","v":26.777497285111991},{"$f":"SUM('2025:2074'!AB63)","v":28.59021423849925},{"$f":"SUM('2025:2074'!AC63)","v":30.338191300694113},{"$f":"SUM('2025:2074'!AD63)","v":31.524333005830265},{"$f":"SUM('2025:2074'!AE63)","v":32.361356021395729},{"$f":"SUM('2025:2074'!AF63)","v":32.937658268781846},{"$f":"SUM('2025:2074'!AG63)","v":33.302297374536394},{"$f":"SUM('2025:2074'!AH63)","v":33.48662141582092},{"$f":"SUM('2025:2074'!AI63)","v":33.5124173862243},{"$f":"SUM('2025:2074'!AJ63)","v":33.395683305100157},{"$f":"SUM('2025:2074'!AK63)","v":33.148617273763833},{"$f":"SUM('2025:2074'!AL63)","v":32.780764769720157},{"$f":"SUM('2025:2074'!AM63)","v":32.299724429834924},{"$f":"SUM('2025:2074'!AN63)","v":31.711602792935196},{"$f":"SUM('2025:2074'!AO63)","v":31.021316562754023},{"$f":"SUM('2025:2074'!AP63)","v":30.232796710998532},{"$f":"SUM('2025:2074'!AQ63)","v":29.349125742862949},{"$f":"SUM('2025:2074'!AR63)","v":28.372626651958619},{"$f":"SUM('2025:2074'!AS63)","v":27.304914471556273},{"$f":"SUM('2025:2074'!AT63)","v":26.146916412355374},{"$f":"SUM('2025:2074'!AU63)","v":24.898863043591799},{"$f":"SUM('2025:2074'!AV63)","v":23.605361817086919},{"$f":"SUM('2025:2074'!AW63)","v":22.311860590582032},{"$f":"SUM('2025:2074'!AX63)","v":21.018359364077146},{"$f":"SUM('2025:2074'!AY63)","v":19.724858137572266},{"$f":"SUM('2025:2074'!AZ63)","v":18.431356911067379},{"$f":"SUM('2025:2074'!BA63)","v":17.137855684562496},{"$f":"SUM('2025:2074'!BB63)","v":15.844354458057614},{"$f":"SUM('2025:2074'!BC63)","v":14.550853231552736},{"$f":"SUM('2025:2074'!BD63)","v":13.257352005047853},{"$f":"SUM('2025:2074'!BE63)","v":12.038778012419257},{"$f":"SUM('2025:2074'!BF63)","v":10.882479756544349},{"$f":"SUM('2025:2074'!BG63)","v":9.7878590427962635},{"$f":"SUM('2025:2074'!BH63)","v":8.7555636794948359},{"$f":"SUM('2025:2074'!BI63)","v":7.7857619089519643},{"$f":"SUM('2025:2074'!BJ63)","v":6.8807000296014946},{"$f":"SUM('2025:2074'!BK63)","v":6.0403780414434269},{"$f":"SUM('2025:2074'!BL63)","v":5.2647959444777612}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O64)","v":0},{"$f":"SUM('2025:2074'!P64)","v":0.79608078610341126},{"$f":"SUM('2025:2074'!Q64)","v":2.1095431469205383},{"$f":"SUM('2025:2074'!R64)","v":3.9952087352450878},{"$f":"SUM('2025:2074'!S64)","v":6.9790545765993812},{"$f":"SUM('2025:2074'!T64)","v":9.2745915989581302},{"$f":"SUM('2025:2074'!U64)","v":10.959541641050677},{"$f":"SUM('2025:2074'!V64)","v":12.596350253369149},{"$f":"SUM('2025:2074'!W64)","v":14.185017435913547},{"$f":"SUM('2025:2074'!X64)","v":15.725543188683872},{"$f":"SUM('2025:2074'!Y64)","v":17.217927511680127},{"$f":"SUM('2025:2074'!Z64)","v":18.662170404902309},{"$f":"SUM('2025:2074'!AA64)","v":20.058271868350413},{"$f":"SUM('2025:2074'!AB64)","v":21.406231902024448},{"$f":"SUM('2025:2074'!AC64)","v":22.706050505924413},{"$f":"SUM('2025:2074'!AD64)","v":23.588080990501631},{"$f":"SUM('2025:2074'!AE64)","v":24.210502251658404},{"$f":"SUM('2025:2074'!AF64)","v":24.639048139829981},{"$f":"SUM('2025:2074'!AG64)","v":24.910198547704361},{"$f":"SUM('2025:2074'!AH64)","v":25.047264315436358},{"$f":"SUM('2025:2074'!AI64)","v":25.066446536394025},{"$f":"SUM('2025:2074'!AJ64)","v":24.979641546994564},{"$f":"SUM('2025:2074'!AK64)","v":24.795920014905668},{"$f":"SUM('2025:2074'!AL64)","v":24.522380082037909},{"$f":"SUM('2025:2074'!AM64)","v":24.164672194141449},{"$f":"SUM('2025:2074'!AN64)","v":23.727337253350825},{"$f":"SUM('2025:2074'!AO64)","v":23.214031384863716},{"$f":"SUM('2025:2074'!AP64)","v":22.627677710651735},{"$f":"SUM('2025:2074'!AQ64)","v":21.97056842189102},{"$f":"SUM('2025:2074'!AR64)","v":21.244430927011589},{"$f":"SUM('2025:2074'!AS64)","v":20.450466185875392},{"$f":"SUM('2025:2074'!AT64)","v":19.589363684484798},{"$f":"SUM('2025:2074'!AU64)","v":18.661294877139049},{"$f":"SUM('2025:2074'!AV64)","v":17.699430448399173},{"$f":"SUM('2025:2074'!AW64)","v":16.737566019659297},{"$f":"SUM('2025:2074'!AX64)","v":15.775701590919418},{"$f":"SUM('2025:2074'!AY64)","v":14.813837162179539},{"$f":"SUM('2025:2074'!AZ64)","v":13.851972733439663},{"$f":"SUM('2025:2074'!BA64)","v":12.890108304699785},{"$f":"SUM('2025:2074'!BB64)","v":11.928243875959909},{"$f":"SUM('2025:2074'!BC64)","v":10.96637944722003},{"$f":"SUM('2025:2074'!BD64)","v":10.004515018480154},{"$f":"SUM('2025:2074'!BE64)","v":9.0625526093928634},{"$f":"SUM('2025:2074'!BF64)","v":8.1539243098173113},{"$f":"SUM('2025:2074'!BG64)","v":7.2937685531789862},{"$f":"SUM('2025:2074'!BH64)","v":6.5107516593770525},{"$f":"SUM('2025:2074'!BI64)","v":5.7895943795075411},{"$f":"SUM('2025:2074'!BJ64)","v":5.1165785294121005},{"$f":"SUM('2025:2074'!BK64)","v":4.4917041090907297},{"$f":"SUM('2025:2074'!BL64)","v":3.9149711185434337}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O65)","v":0},{"$f":"SUM('2025:2074'!P65)","v":1.7317354520690018},{"$f":"SUM('2025:2074'!Q65)","v":5.1760561941005712},{"$f":"SUM('2025:2074'!R65)","v":5.5047591918056389},{"$f":"SUM('2025:2074'!S65)","v":5.8040605419952094},{"$f":"SUM('2025:2074'!T65)","v":6.122683016101476},{"$f":"SUM('2025:2074'!U65)","v":7.2761812670322668},{"$f":"SUM('2025:2074'!V65)","v":7.0784387097298458},{"$f":"SUM('2025:2074'!W65)","v":6.8806961524274239},{"$f":"SUM('2025:2074'!X65)","v":6.682953595125003},{"$f":"SUM('2025:2074'!Y65)","v":6.4852110378225802},{"$f":"SUM('2025:2074'!Z65)","v":6.2874684805201602},{"$f":"SUM('2025:2074'!AA65)","v":6.0897259232177383},{"$f":"SUM('2025:2074'!AB65)","v":5.8919833659153165},{"$f":"SUM('2025:2074'!AC65)","v":5.6942408086128946},{"$f":"SUM('2025:2074'!AD65)","v":5.4964982513104736},{"$f":"SUM('2025:2074'!AE65)","v":6.2128884296900528},{"$f":"SUM('2025:2074'!AF65)","v":5.9922925539955818},{"$f":"SUM('2025:2074'!AG65)","v":5.7716966783011099},{"$f":"SUM('2025:2074'!AH65)","v":5.5511008026066389},{"$f":"SUM('2025:2074'!AI65)","v":5.3305049269121669},{"$f":"SUM('2025:2074'!AJ65)","v":5.109909051217695},{"$f":"SUM('2025:2074'!AK65)","v":4.8893131755232249},{"$f":"SUM('2025:2074'!AL65)","v":4.6687172998287529},{"$f":"SUM('2025:2074'!AM65)","v":4.4481214241342819},{"$f":"SUM('2025:2074'!AN65)","v":4.2275255484398109},{"$f":"SUM('2025:2074'!AO65)","v":4.2873893306496065},{"$f":"SUM('2025:2074'!AP65)","v":4.0597819635075272},{"$f":"SUM('2025:2074'!AQ65)","v":3.8321745963654497},{"$f":"SUM('2025:2074'!AR65)","v":3.6045672292233721},{"$f":"SUM('2025:2074'!AS65)","v":3.3769598620812937},{"$f":"SUM('2025:2074'!AT65)","v":3.1493524949392158},{"$f":"SUM('2025:2074'!AU65)","v":2.9217451277971378},{"$f":"SUM('2025:2074'!AV65)","v":2.6941377606550594},{"$f":"SUM('2025:2074'!AW65)","v":2.4665303935129814},{"$f":"SUM('2025:2074'!AX65)","v":2.2389230263709035},{"$f":"SUM('2025:2074'!AY65)","v":2.0113156592288255},{"$f":"SUM('2025:2074'!AZ65)","v":1.7837082920867475},{"$f":"SUM('2025:2074'!BA65)","v":1.5561009249446693},{"$f":"SUM('2025:2074'!BB65)","v":1.3284935578025914},{"$f":"SUM('2025:2074'!BC65)","v":1.1008861906605136},{"$f":"SUM('2025:2074'!BD65)","v":0.87327882351843544},{"$f":"SUM('2025:2074'!BE65)","v":0.68896484267808233},{"$f":"SUM('2025:2074'!BF65)","v":0.59184121504606169},{"$f":"SUM('2025:2074'!BG65)","v":0.50619725584441921},{"$f":"SUM('2025:2074'!BH65)","v":0.4315849155960268},{"$f":"SUM('2025:2074'!BI65)","v":0.36876301287263324},{"$f":"SUM('2025:2074'!BJ65)","v":0.33889820303297657},{"$f":"SUM('2025:2074'!BK65)","v":0.30903339319331991},{"$f":"SUM('2025:2074'!BL65)","v":0.27916858335366324}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O66)","v":0},{"$f":"SUM('2025:2074'!P66)","v":29.029250679118935},{"$f":"SUM('2025:2074'!Q66)","v":58.413183577487089},{"$f":"SUM('2025:2074'!R66)","v":87.316620876266327},{"$f":"SUM('2025:2074'!S66)","v":116.0941676298545},{"$f":"SUM('2025:2074'!T66)","v":143.71974848738188},{"$f":"SUM('2025:2074'!U66)","v":167.93816144013422},{"$f":"SUM('2025:2074'!V66)","v":172.03153519058611},{"$f":"SUM('2025:2074'!W66)","v":173.25774461523383},{"$f":"SUM('2025:2074'!X66)","v":173.99021765011653},{"$f":"SUM('2025:2074'!Y66)","v":174.21912835364105},{"$f":"SUM('2025:2074'!Z66)","v":174.18661110414098},{"$f":"SUM('2025:2074'!AA66)","v":173.67908614413034},{"$f":"SUM('2025:2074'!AB66)","v":172.69128706223836},{"$f":"SUM('2025:2074'!AC66)","v":171.19423967006355},{"$f":"SUM('2025:2074'!AD66)","v":167.49756703120477},{"$f":"SUM('2025:2074'!AE66)","v":162.17798764229158},{"$f":"SUM('2025:2074'!AF66)","v":156.00210885864544},{"$f":"SUM('2025:2074'!AG66)","v":149.12560340862419},{"$f":"SUM('2025:2074'!AH66)","v":141.64947635585},{"$f":"SUM('2025:2074'!AI66)","v":133.64506361014003},{"$f":"SUM('2025:2074'!AJ66)","v":125.16565753583716},{"$f":"SUM('2025:2074'!AK66)","v":116.25266622501226},{"$f":"SUM('2025:2074'!AL66)","v":106.9391841402077},{"$f":"SUM('2025:2074'!AM66)","v":97.252201114921263},{"$f":"SUM('2025:2074'!AN66)","v":87.214035238162509},{"$f":"SUM('2025:2074'!AO66)","v":76.843293509914261},{"$f":"SUM('2025:2074'!AP66)","v":67.316698345051933},{"$f":"SUM('2025:2074'!AQ66)","v":58.707831231380936},{"$f":"SUM('2025:2074'!AR66)","v":51.056987624597419},{"$f":"SUM('2025:2074'!AS66)","v":44.417715281756017},{"$f":"SUM('2025:2074'!AT66)","v":38.802293152150447},{"$f":"SUM('2025:2074'!AU66)","v":34.131001607799504},{"$f":"SUM('2025:2074'!AV66)","v":29.78422457444697},{"$f":"SUM('2025:2074'!AW66)","v":25.803016592620107},{"$f":"SUM('2025:2074'!AX66)","v":22.182250968789322},{"$f":"SUM('2025:2074'!AY66)","v":18.91620290402016},{"$f":"SUM('2025:2074'!AZ66)","v":16.008603982554078},{"$f":"SUM('2025:2074'!BA66)","v":13.454791861702788},{"$f":"SUM('2025:2074'!BB66)","v":11.249707048615628},{"$f":"SUM('2025:2074'!BC66)","v":9.3869287031918436},{"$f":"SUM('2025:2074'!BD66)","v":7.7921640742706133},{"$f":"SUM('2025:2074'!BE66)","v":6.4112174405098674},{"$f":"SUM('2025:2074'!BF66)","v":5.218389545926704},{"$f":"SUM('2025:2074'!BG66)","v":4.1931800734332194},{"$f":"SUM('2025:2074'!BH66)","v":3.3183088958028861},{"$f":"SUM('2025:2074'!BI66)","v":2.5786581171128007},{"$f":"SUM('2025:2074'!BJ66)","v":1.9606368201768534},{"$f":"SUM('2025:2074'!BK66)","v":1.4517667748043297},{"$f":"SUM('2025:2074'!BL66)","v":1.0403944000985816}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O67)","v":0},{"$f":"SUM('2025:2074'!P67)","v":0.98914622436431632},{"$f":"SUM('2025:2074'!Q67)","v":1.8169466336316507},{"$f":"SUM('2025:2074'!R67)","v":2.5520755397286083},{"$f":"SUM('2025:2074'!S67)","v":3.1945329426551896},{"$f":"SUM('2025:2074'!T67)","v":3.7443188424113938},{"$f":"SUM('2025:2074'!U67)","v":4.2139194775293323},{"$f":"SUM('2025:2074'!V67)","v":4.589599985623682},{"$f":"SUM('2025:2074'!W67)","v":4.8713603666944447},{"$f":"SUM('2025:2074'!X67)","v":5.0592006207416205},{"$f":"SUM('2025:2074'!Y67)","v":5.1531207477652083},{"$f":"SUM('2025:2074'!Z67)","v":5.1531207477652083},{"$f":"SUM('2025:2074'!AA67)","v":5.1581152431780524},{"$f":"SUM('2025:2074'!AB67)","v":5.1618611147376852},{"$f":"SUM('2025:2074'!AC67)","v":5.1643583624441067},{"$f":"SUM('2025:2074'!AD67)","v":4.9853191126343042},{"$f":"SUM('2025:2074'!AE67)","v":4.7154135888571655},{"$f":"SUM('2025:2074'!AF67)","v":4.3960242853246339},{"$f":"SUM('2025:2074'!AG67)","v":4.0508143401666308},{"$f":"SUM('2025:2074'!AH67)","v":3.6958362899022021},{"$f":"SUM('2025:2074'!AI67)","v":3.3429394056613129},{"$f":"SUM('2025:2074'!AJ67)","v":3.0013794538147223},{"$f":"SUM('2025:2074'!AK67)","v":2.6786852104386019},{"$f":"SUM('2025:2074'!AL67)","v":2.3811692066188823},{"$f":"SUM('2025:2074'!AM67)","v":2.1142495036476148},{"$f":"SUM('2025:2074'!AN67)","v":1.8826628670261276},{"$f":"SUM('2025:2074'!AO67)","v":1.6725826880121479},{"$f":"SUM('2025:2074'!AP67)","v":1.477015727810822},{"$f":"SUM('2025:2074'!AQ67)","v":1.2915496618732174},{"$f":"SUM('2025:2074'!AR67)","v":1.113053833537736},{"$f":"SUM('2025:2074'!AS67)","v":0.93911524409559699},{"$f":"SUM('2025:2074'!AT67)","v":0.76774271048703513},{"$f":"SUM('2025:2074'!AU67)","v":0.59718920234139394},{"$f":"SUM('2025:2074'!AV67)","v":0.4421927780347063},{"$f":"SUM('2025:2074'!AW67)","v":0.31689311121846703},{"$f":"SUM('2025:2074'!AX67)","v":0.21792749502420755},{"$f":"SUM('2025:2074'!AY67)","v":0.14207062844674515},{"$f":"SUM('2025:2074'!AZ67)","v":8.6194898242781551E-2},{"$f":"SUM('2025:2074'!BA67)","v":4.7237070340007695E-2},{"$f":"SUM('2025:2074'!BB67)","v":2.2169126912687707E-2},{"$f":"SUM('2025:2074'!BC67)","v":7.9716006246202051E-3},{"$f":"SUM('2025:2074'!BD67)","v":1.6081119020097882E-3},{"$f":"SUM('2025:2074'!BE67)","v":0},{"$f":"SUM('2025:2074'!BF67)","v":0},{"$f":"SUM('2025:2074'!BG67)","v":0},{"$f":"SUM('2025:2074'!BH67)","v":0},{"$f":"SUM('2025:2074'!BI67)","v":0},{"$f":"SUM('2025:2074'!BJ67)","v":0},{"$f":"SUM('2025:2074'!BK67)","v":0},{"$f":"SUM('2025:2074'!BL67)","v":0}]
[null,"Vehicles","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O68)","v":0},{"$f":"SUM('2025:2074'!P68)","v":3.3959310085174854},{"$f":"SUM('2025:2074'!Q68)","v":5.3434663670396141},{"$f":"SUM('2025:2074'!R68)","v":6.1918845737463588},{"$f":"SUM('2025:2074'!S68)","v":7.8955422937805118},{"$f":"SUM('2025:2074'!T68)","v":9.7791996756104425},{"$f":"SUM('2025:2074'!U68)","v":11.014041581185051},{"$f":"SUM('2025:2074'!V68)","v":12.001915105644734},{"$f":"SUM('2025:2074'!W68)","v":12.742820248989499},{"$f":"SUM('2025:2074'!X68)","v":13.236757011219339},{"$f":"SUM('2025:2074'!Y68)","v":13.483725392334261},{"$f":"SUM('2025:2074'!Z68)","v":13.483725392334261},{"$f":"SUM('2025:2074'!AA68)","v":13.57635011207109},{"$f":"SUM('2025:2074'!AB68)","v":13.650719296630381},{"$f":"SUM('2025:2074'!AC68)","v":13.619792515424344},{"$f":"SUM('2025:2074'!AD68)","v":13.109183618111544},{"$f":"SUM('2025:2074'!AE68)","v":12.399451504520236},{"$f":"SUM('2025:2074'!AF68)","v":11.559598943215233},{"$f":"SUM('2025:2074'!AG68)","v":10.651849518227429},{"$f":"SUM('2025:2074'!AH68)","v":9.718414298499507},{"$f":"SUM('2025:2074'!AI68)","v":8.7904516246459679},{"$f":"SUM('2025:2074'!AJ68)","v":7.8923000672054879},{"$f":"SUM('2025:2074'!AK68)","v":7.0437569763119923},{"$f":"SUM('2025:2074'!AL68)","v":6.2614215158767266},{"$f":"SUM('2025:2074'!AM68)","v":5.5595407899921288},{"$f":"SUM('2025:2074'!AN68)","v":4.9505703962458112},{"$f":"SUM('2025:2074'!AO68)","v":4.3981524709337512},{"$f":"SUM('2025:2074'!AP68)","v":3.8838978900348375},{"$f":"SUM('2025:2074'!AQ68)","v":3.396204192124272},{"$f":"SUM('2025:2074'!AR68)","v":2.9268391352743226},{"$f":"SUM('2025:2074'!AS68)","v":2.4694576004607098},{"$f":"SUM('2025:2074'!AT68)","v":2.018823657192728},{"$f":"SUM('2025:2074'!AU68)","v":1.5703433885318807},{"$f":"SUM('2025:2074'!AV68)","v":1.1627713674675308},{"$f":"SUM('2025:2074'!AW68)","v":0.83328867990606748},{"$f":"SUM('2025:2074'!AX68)","v":0.57305289454135488},{"$f":"SUM('2025:2074'!AY68)","v":0.37358289669540379},{"$f":"SUM('2025:2074'!AZ68)","v":0.2266544472841151},{"$f":"SUM('2025:2074'!BA68)","v":0.12421259595989992},{"$f":"SUM('2025:2074'!BB68)","v":5.8294995522979606E-2},{"$f":"SUM('2025:2074'!BC68)","v":2.0961782778069593E-2},{"$f":"SUM('2025:2074'!BD68)","v":4.2286228274718059E-3},{"$f":"SUM('2025:2074'!BE68)","v":0},{"$f":"SUM('2025:2074'!BF68)","v":0},{"$f":"SUM('2025:2074'!BG68)","v":0},{"$f":"SUM('2025:2074'!BH68)","v":0},{"$f":"SUM('2025:2074'!BI68)","v":0},{"$f":"SUM('2025:2074'!BJ68)","v":0},{"$f":"SUM('2025:2074'!BK68)","v":0},{"$f":"SUM('2025:2074'!BL68)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O69)","v":0},{"$f":"SUM('2025:2074'!P69)","v":19.334976164262258},{"$f":"SUM('2025:2074'!Q69)","v":43.958435511950476},{"$f":"SUM('2025:2074'!R69)","v":43.807761338820718},{"$f":"SUM('2025:2074'!S69)","v":37.071840864669227},{"$f":"SUM('2025:2074'!T69)","v":26.771857556858876},{"$f":"SUM('2025:2074'!U69)","v":26.771857556858873},{"$f":"SUM('2025:2074'!V69)","v":28.077161364074506},{"$f":"SUM('2025:2074'!W69)","v":32.518864661761462},{"$f":"SUM('2025:2074'!X69)","v":36.281758928977752},{"$f":"SUM('2025:2074'!Y69)","v":38.425371384552285},{"$f":"SUM('2025:2074'!Z69)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AA69)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AB69)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AC69)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AD69)","v":35.966676348967162},{"$f":"SUM('2025:2074'!AE69)","v":32.531680590182788},{"$f":"SUM('2025:2074'!AF69)","v":28.814518003121556},{"$f":"SUM('2025:2074'!AG69)","v":25.244648526767534},{"$f":"SUM('2025:2074'!AH69)","v":22.126145993617619},{"$f":"SUM('2025:2074'!AI69)","v":19.692385506485664},{"$f":"SUM('2025:2074'!AJ69)","v":17.64065233575198},{"$f":"SUM('2025:2074'!AK69)","v":15.836467927446055},{"$f":"SUM('2025:2074'!AL69)","v":14.204250289519628},{"$f":"SUM('2025:2074'!AM69)","v":12.695984953322847},{"$f":"SUM('2025:2074'!AN69)","v":11.278570516794769},{"$f":"SUM('2025:2074'!AO69)","v":9.9277044625866004},{"$f":"SUM('2025:2074'!AP69)","v":8.6245630678862124},{"$f":"SUM('2025:2074'!AQ69)","v":7.3538334446012783},{"$f":"SUM('2025:2074'!AR69)","v":6.102456575625304},{"$f":"SUM('2025:2074'!AS69)","v":4.8587641053923107},{"$f":"SUM('2025:2074'!AT69)","v":3.6118370220752452},{"$f":"SUM('2025:2074'!AU69)","v":2.3509841687790467},{"$f":"SUM('2025:2074'!AV69)","v":1.2884011329308647},{"$f":"SUM('2025:2074'!AW69)","v":0.60466764820094299},{"$f":"SUM('2025:2074'!AX69)","v":0.21742710125979822},{"$f":"SUM('2025:2074'!AY69)","v":4.3861593903172638E-2},{"$f":"SUM('2025:2074'!AZ69)","v":0},{"$f":"SUM('2025:2074'!BA69)","v":0},{"$f":"SUM('2025:2074'!BB69)","v":0},{"$f":"SUM('2025:2074'!BC69)","v":0},{"$f":"SUM('2025:2074'!BD69)","v":0},{"$f":"SUM('2025:2074'!BE69)","v":0},{"$f":"SUM('2025:2074'!BF69)","v":0},{"$f":"SUM('2025:2074'!BG69)","v":0},{"$f":"SUM('2025:2074'!BH69)","v":0},{"$f":"SUM('2025:2074'!BI69)","v":0},{"$f":"SUM('2025:2074'!BJ69)","v":0},{"$f":"SUM('2025:2074'!BK69)","v":0},{"$f":"SUM('2025:2074'!BL69)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O70)","v":0},{"$f":"SUM('2025:2074'!P70)","v":1.4510129218588315},{"$f":"SUM('2025:2074'!Q70)","v":4.548802656357255},{"$f":"SUM('2025:2074'!R70)","v":5.7380459051072172},{"$f":"SUM('2025:2074'!S70)","v":6.702263521468506},{"$f":"SUM('2025:2074'!T70)","v":7.5379026716773279},{"$f":"SUM('2025:2074'!U70)","v":8.4961875731477878},{"$f":"SUM('2025:2074'!V70)","v":9.2628154943241583},{"$f":"SUM('2025:2074'!W70)","v":9.8377864352064321},{"$f":"SUM('2025:2074'!X70)","v":10.221100395794616},{"$f":"SUM('2025:2074'!Y70)","v":10.412757376088708},{"$f":"SUM('2025:2074'!Z70)","v":10.412757376088708},{"$f":"SUM('2025:2074'!AA70)","v":10.366201687980501},{"$f":"SUM('2025:2074'!AB70)","v":10.45227812224663},{"$f":"SUM('2025:2074'!AC70)","v":10.512560940579094},{"$f":"SUM('2025:2074'!AD70)","v":10.173231629999304},{"$f":"SUM('2025:2074'!AE70)","v":9.6224521614107452},{"$f":"SUM('2025:2074'!AF70)","v":8.9706942114038775},{"$f":"SUM('2025:2074'!AG70)","v":8.2662456788773397},{"$f":"SUM('2025:2074'!AH70)","v":7.5418639798696461},{"$f":"SUM('2025:2074'!AI70)","v":6.821729187336663},{"$f":"SUM('2025:2074'!AJ70)","v":6.1247289698659966},{"$f":"SUM('2025:2074'!AK70)","v":5.4662268340221907},{"$f":"SUM('2025:2074'!AL70)","v":4.8591043706237684},{"$f":"SUM('2025:2074'!AM70)","v":4.3144178814368335},{"$f":"SUM('2025:2074'!AN70)","v":3.8418333901467783},{"$f":"SUM('2025:2074'!AO70)","v":3.4131357935246003},{"$f":"SUM('2025:2074'!AP70)","v":3.0140544227331438},{"$f":"SUM('2025:2074'!AQ70)","v":2.6355853206236555},{"$f":"SUM('2025:2074'!AR70)","v":2.2713399502433607},{"$f":"SUM('2025:2074'!AS70)","v":1.9163942547299604},{"$f":"SUM('2025:2074'!AT70)","v":1.5666849502640927},{"$f":"SUM('2025:2074'!AU70)","v":1.2186469802819178},{"$f":"SUM('2025:2074'!AV70)","v":0.90235538677139115},{"$f":"SUM('2025:2074'!AW70)","v":0.64666412511216076},{"$f":"SUM('2025:2074'!AX70)","v":0.44471112788109574},{"$f":"SUM('2025:2074'!AY70)","v":0.28991472328129125},{"$f":"SUM('2025:2074'!AZ70)","v":0.17589258487500958},{"$f":"SUM('2025:2074'!BA70)","v":9.6393760807327283E-2},{"$f":"SUM('2025:2074'!BB70)","v":4.5239162834342553E-2},{"$f":"SUM('2025:2074'!BC70)","v":1.6267151166027539E-2},{"$f":"SUM('2025:2074'!BD70)","v":3.2815742576325574E-3},{"$f":"SUM('2025:2074'!BE70)","v":0},{"$f":"SUM('2025:2074'!BF70)","v":0},{"$f":"SUM('2025:2074'!BG70)","v":0},{"$f":"SUM('2025:2074'!BH70)","v":0},{"$f":"SUM('2025:2074'!BI70)","v":0},{"$f":"SUM('2025:2074'!BJ70)","v":0},{"$f":"SUM('2025:2074'!BK70)","v":0},{"$f":"SUM('2025:2074'!BL70)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O71)","v":0},{"$f":"SUM('2025:2074'!P71)","v":0},{"$f":"SUM('2025:2074'!Q71)","v":0},{"$f":"SUM('2025:2074'!R71)","v":0},{"$f":"SUM('2025:2074'!S71)","v":0},{"$f":"SUM('2025:2074'!T71)","v":0},{"$f":"SUM('2025:2074'!U71)","v":0},{"$f":"SUM('2025:2074'!V71)","v":0},{"$f":"SUM('2025:2074'!W71)","v":0},{"$f":"SUM('2025:2074'!X71)","v":0},{"$f":"SUM('2025:2074'!Y71)","v":0},{"$f":"SUM('2025:2074'!Z71)","v":0},{"$f":"SUM('2025:2074'!AA71)","v":0},{"$f":"SUM('2025:2074'!AB71)","v":0},{"$f":"SUM('2025:2074'!AC71)","v":0},{"$f":"SUM('2025:2074'!AD71)","v":0},{"$f":"SUM('2025:2074'!AE71)","v":0},{"$f":"SUM('2025:2074'!AF71)","v":0},{"$f":"SUM('2025:2074'!AG71)","v":0},{"$f":"SUM('2025:2074'!AH71)","v":0},{"$f":"SUM('2025:2074'!AI71)","v":0},{"$f":"SUM('2025:2074'!AJ71)","v":0},{"$f":"SUM('2025:2074'!AK71)","v":0},{"$f":"SUM('2025:2074'!AL71)","v":0},{"$f":"SUM('2025:2074'!AM71)","v":0},{"$f":"SUM('2025:2074'!AN71)","v":0},{"$f":"SUM('2025:2074'!AO71)","v":0},{"$f":"SUM('2025:2074'!AP71)","v":0},{"$f":"SUM('2025:2074'!AQ71)","v":0},{"$f":"SUM('2025:2074'!AR71)","v":0},{"$f":"SUM('2025:2074'!AS71)","v":0},{"$f":"SUM('2025:2074'!AT71)","v":0},{"$f":"SUM('2025:2074'!AU71)","v":0},{"$f":"SUM('2025:2074'!AV71)","v":0},{"$f":"SUM('2025:2074'!AW71)","v":0},{"$f":"SUM('2025:2074'!AX71)","v":0},{"$f":"SUM('2025:2074'!AY71)","v":0},{"$f":"SUM('2025:2074'!AZ71)","v":0},{"$f":"SUM('2025:2074'!BA71)","v":0},{"$f":"SUM('2025:2074'!BB71)","v":0},{"$f":"SUM('2025:2074'!BC71)","v":0},{"$f":"SUM('2025:2074'!BD71)","v":0},{"$f":"SUM('2025:2074'!BE71)","v":0},{"$f":"SUM('2025:2074'!BF71)","v":0},{"$f":"SUM('2025:2074'!BG71)","v":0},{"$f":"SUM('2025:2074'!BH71)","v":0},{"$f":"SUM('2025:2074'!BI71)","v":0},{"$f":"SUM('2025:2074'!BJ71)","v":0},{"$f":"SUM('2025:2074'!BK71)","v":0},{"$f":"SUM('2025:2074'!BL71)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O72)","v":0},{"$f":"SUM('2025:2074'!P72)","v":0},{"$f":"SUM('2025:2074'!Q72)","v":0},{"$f":"SUM('2025:2074'!R72)","v":0},{"$f":"SUM('2025:2074'!S72)","v":0},{"$f":"SUM('2025:2074'!T72)","v":0},{"$f":"SUM('2025:2074'!U72)","v":0},{"$f":"SUM('2025:2074'!V72)","v":0},{"$f":"SUM('2025:2074'!W72)","v":0},{"$f":"SUM('2025:2074'!X72)","v":0},{"$f":"SUM('2025:2074'!Y72)","v":0},{"$f":"SUM('2025:2074'!Z72)","v":0},{"$f":"SUM('2025:2074'!AA72)","v":0},{"$f":"SUM('2025:2074'!AB72)","v":0},{"$f":"SUM('2025:2074'!AC72)","v":0},{"$f":"SUM('2025:2074'!AD72)","v":0},{"$f":"SUM('2025:2074'!AE72)","v":0},{"$f":"SUM('2025:2074'!AF72)","v":0},{"$f":"SUM('2025:2074'!AG72)","v":0},{"$f":"SUM('2025:2074'!AH72)","v":0},{"$f":"SUM('2025:2074'!AI72)","v":0},{"$f":"SUM('2025:2074'!AJ72)","v":0},{"$f":"SUM('2025:2074'!AK72)","v":0},{"$f":"SUM('2025:2074'!AL72)","v":0},{"$f":"SUM('2025:2074'!AM72)","v":0},{"$f":"SUM('2025:2074'!AN72)","v":0},{"$f":"SUM('2025:2074'!AO72)","v":0},{"$f":"SUM('2025:2074'!AP72)","v":0},{"$f":"SUM('2025:2074'!AQ72)","v":0},{"$f":"SUM('2025:2074'!AR72)","v":0},{"$f":"SUM('2025:2074'!AS72)","v":0},{"$f":"SUM('2025:2074'!AT72)","v":0},{"$f":"SUM('2025:2074'!AU72)","v":0},{"$f":"SUM('2025:2074'!AV72)","v":0},{"$f":"SUM('2025:2074'!AW72)","v":0},{"$f":"SUM('2025:2074'!AX72)","v":0},{"$f":"SUM('2025:2074'!AY72)","v":0},{"$f":"SUM('2025:2074'!AZ72)","v":0},{"$f":"SUM('2025:2074'!BA72)","v":0},{"$f":"SUM('2025:2074'!BB72)","v":0},{"$f":"SUM('2025:2074'!BC72)","v":0},{"$f":"SUM('2025:2074'!BD72)","v":0},{"$f":"SUM('2025:2074'!BE72)","v":0},{"$f":"SUM('2025:2074'!BF72)","v":0},{"$f":"SUM('2025:2074'!BG72)","v":0},{"$f":"SUM('2025:2074'!BH72)","v":0},{"$f":"SUM('2025:2074'!BI72)","v":0},{"$f":"SUM('2025:2074'!BJ72)","v":0},{"$f":"SUM('2025:2074'!BK72)","v":0},{"$f":"SUM('2025:2074'!BL72)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O73)","v":0},{"$f":"SUM('2025:2074'!P73)","v":0},{"$f":"SUM('2025:2074'!Q73)","v":0},{"$f":"SUM('2025:2074'!R73)","v":0},{"$f":"SUM('2025:2074'!S73)","v":0},{"$f":"SUM('2025:2074'!T73)","v":0},{"$f":"SUM('2025:2074'!U73)","v":0},{"$f":"SUM('2025:2074'!V73)","v":0},{"$f":"SUM('2025:2074'!W73)","v":0},{"$f":"SUM('2025:2074'!X73)","v":0},{"$f":"SUM('2025:2074'!Y73)","v":0},{"$f":"SUM('2025:2074'!Z73)","v":0},{"$f":"SUM('2025:2074'!AA73)","v":0},{"$f":"SUM('2025:2074'!AB73)","v":0},{"$f":"SUM('2025:2074'!AC73)","v":0},{"$f":"SUM('2025:2074'!AD73)","v":0},{"$f":"SUM('2025:2074'!AE73)","v":0},{"$f":"SUM('2025:2074'!AF73)","v":0},{"$f":"SUM('2025:2074'!AG73)","v":0},{"$f":"SUM('2025:2074'!AH73)","v":0},{"$f":"SUM('2025:2074'!AI73)","v":0},{"$f":"SUM('2025:2074'!AJ73)","v":0},{"$f":"SUM('2025:2074'!AK73)","v":0},{"$f":"SUM('2025:2074'!AL73)","v":0},{"$f":"SUM('2025:2074'!AM73)","v":0},{"$f":"SUM('2025:2074'!AN73)","v":0},{"$f":"SUM('2025:2074'!AO73)","v":0},{"$f":"SUM('2025:2074'!AP73)","v":0},{"$f":"SUM('2025:2074'!AQ73)","v":0},{"$f":"SUM('2025:2074'!AR73)","v":0},{"$f":"SUM('2025:2074'!AS73)","v":0},{"$f":"SUM('2025:2074'!AT73)","v":0},{"$f":"SUM('2025:2074'!AU73)","v":0},{"$f":"SUM('2025:2074'!AV73)","v":0},{"$f":"SUM('2025:2074'!AW73)","v":0},{"$f":"SUM('2025:2074'!AX73)","v":0},{"$f":"SUM('2025:2074'!AY73)","v":0},{"$f":"SUM('2025:2074'!AZ73)","v":0},{"$f":"SUM('2025:2074'!BA73)","v":0},{"$f":"SUM('2025:2074'!BB73)","v":0},{"$f":"SUM('2025:2074'!BC73)","v":0},{"$f":"SUM('2025:2074'!BD73)","v":0},{"$f":"SUM('2025:2074'!BE73)","v":0},{"$f":"SUM('2025:2074'!BF73)","v":0},{"$f":"SUM('2025:2074'!BG73)","v":0},{"$f":"SUM('2025:2074'!BH73)","v":0},{"$f":"SUM('2025:2074'!BI73)","v":0},{"$f":"SUM('2025:2074'!BJ73)","v":0},{"$f":"SUM('2025:2074'!BK73)","v":0},{"$f":"SUM('2025:2074'!BL73)","v":0}]
[null,"Total Opening Capital Base","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O74)","v":0},{"$f":"SUM('2025:2074'!P74)","v":99.796029785383396},{"$f":"SUM('2025:2074'!Q74)","v":206.99184004646179},{"$f":"SUM('2025:2074'!R74)","v":287.95613849030934},{"$f":"SUM('2025:2074'!S74)","v":360.30147027605494},{"$f":"SUM('2025:2074'!T74)","v":426.72530808864963},{"$f":"SUM('2025:2074'!U74)","v":496.96338214388442},{"$f":"SUM('2025:2074'!V74)","v":536.7713016317681},{"$f":"SUM('2025:2074'!W74)","v":575.29984596898464},{"$f":"SUM('2025:2074'!X74)","v":611.42360821354669},{"$f":"SUM('2025:2074'!Y74)","v":644.19258984458713},{"$f":"SUM('2025:2074'!Z74)","v":673.4141852844466},{"$f":"SUM('2025:2074'!AA74)","v":701.53665749437289},{"$f":"SUM('2025:2074'!AB74)","v":728.63160575805614},{"$f":"SUM('2025:2074'!AC74)","v":754.42505959942991},{"$f":"SUM('2025:2074'!AD74)","v":766.78229574318652},{"$f":"SUM('2025:2074'!AE74)","v":772.17211819540773},{"$f":"SUM('2025:2074'!AF74)","v":771.72035808964949},{"$f":"SUM('2025:2074'!AG74)","v":767.75262522751984},{"$f":"SUM('2025:2074'!AH74)","v":761.18893606352651},{"$f":"SUM('2025:2074'!AI74)","v":752.69300174566229},{"$f":"SUM('2025:2074'!AJ74)","v":742.27990591537878},{"$f":"SUM('2025:2074'!AK74)","v":730.05901792274244},{"$f":"SUM('2025:2074'!AL74)","v":716.14694603459373},{"$f":"SUM('2025:2074'!AM74)","v":700.64994697856901},{"$f":"SUM('2025:2074'!AN74)","v":683.66014242377423},{"$f":"SUM('2025:2074'!AO74)","v":665.4335504497833},{"$f":"SUM('2025:2074'!AP74)","v":646.56650925775068},{"$f":"SUM('2025:2074'!AQ74)","v":627.41397110364528},{"$f":"SUM('2025:2074'!AR74)","v":608.0090282451946},{"$f":"SUM('2025:2074'!AS74)","v":588.39350839251574},{"$f":"SUM('2025:2074'!AT74)","v":568.56134184041503},{"$f":"SUM('2025:2074'!AU74)","v":548.40610102524181},{"$f":"SUM('2025:2074'!AV74)","v":528.22461577726244},{"$f":"SUM('2025:2074'!AW74)","v":508.9559355547716},{"$f":"SUM('2025:2074'!AX74)","v":490.49350984531259},{"$f":"SUM('2025:2074'!AY74)","v":472.73050786426666},{"$f":"SUM('2025:2074'!AZ74)","v":455.56895589097871},{"$f":"SUM('2025:2074'!BA74)","v":438.90098012693568},{"$f":"SUM('2025:2074'!BB74)","v":422.66049003211424},{"$f":"SUM('2025:2074'!BC74)","v":406.82394379609207},{"$f":"SUM('2025:2074'!BD74)","v":391.29983180169222},{"$f":"SUM('2025:2074'!BE74)","v":376.15462435887787},{"$f":"SUM('2025:2074'!BF74)","v":361.38945416370194},{"$f":"SUM('2025:2074'!BG74)","v":346.91353214411038},{"$f":"SUM('2025:2074'!BH74)","v":332.73844425161798},{"$f":"SUM('2025:2074'!BI74)","v":318.8347204022819},{"$f":"SUM('2025:2074'!BJ74)","v":305.19846444855011},{"$f":"SUM('2025:2074'!BK74)","v":291.78424106734826},{"$f":"SUM('2025:2074'!BL74)","v":278.58039667777967}]
[null,null,"$m real 2023"]
[null,"CAPEX: ","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O77)","v":2.5169550734882833},{"$f":"SUM('2025:2074'!P77)","v":3.0266186548080052},{"$f":"SUM('2025:2074'!Q77)","v":6.358673560098099},{"$f":"SUM('2025:2074'!R77)","v":4.8297295163062062},{"$f":"SUM('2025:2074'!S77)","v":5.4993448355310353},{"$f":"SUM('2025:2074'!T77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!U77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!V77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!W77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!X77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!Y77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!Z77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!AA77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!AB77)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!AC77)","v":3.5927651188237246},{"$f":"SUM('2025:2074'!AD77)","v":3.0831570825289245},{"$f":"SUM('2025:2074'!AE77)","v":2.712585639092036},{"$f":"SUM('2025:2074'!AF77)","v":2.4169805017591646},{"$f":"SUM('2025:2074'!AG77)","v":2.1678090201657363},{"$f":"SUM('2025:2074'!AH77)","v":1.9498159188243263},{"$f":"SUM('2025:2074'!AI77)","v":1.7538411480901512},{"$f":"SUM('2025:2074'!AJ77)","v":1.5739108117260232},{"$f":"SUM('2025:2074'!AK77)","v":1.405871538645407},{"$f":"SUM('2025:2074'!AL77)","v":1.2466779337305309},{"$f":"SUM('2025:2074'!AM77)","v":1.0939892474923303},{"$f":"SUM('2025:2074'!AN77)","v":0.94592518884695187},{"$f":"SUM('2025:2074'!AO77)","v":0.80090889877375537},{"$f":"SUM('2025:2074'!AP77)","v":0.65755977787790632},{"$f":"SUM('2025:2074'!AQ77)","v":0.51461544494188294},{"$f":"SUM('2025:2074'!AR77)","v":0.37087047127948153},{"$f":"SUM('2025:2074'!AS77)","v":0.2251238684818303},{"$f":"SUM('2025:2074'!AT77)","v":7.6129481635146587E-2},{"$f":"SUM('2025:2074'!AU77)","v":0},{"$f":"SUM('2025:2074'!AV77)","v":0},{"$f":"SUM('2025:2074'!AW77)","v":0},{"$f":"SUM('2025:2074'!AX77)","v":0},{"$f":"SUM('2025:2074'!AY77)","v":0},{"$f":"SUM('2025:2074'!AZ77)","v":0},{"$f":"SUM('2025:2074'!BA77)","v":0},{"$f":"SUM('2025:2074'!BB77)","v":0},{"$f":"SUM('2025:2074'!BC77)","v":0},{"$f":"SUM('2025:2074'!BD77)","v":0},{"$f":"SUM('2025:2074'!BE77)","v":0},{"$f":"SUM('2025:2074'!BF77)","v":0},{"$f":"SUM('2025:2074'!BG77)","v":0},{"$f":"SUM('2025:2074'!BH77)","v":0},{"$f":"SUM('2025:2074'!BI77)","v":0},{"$f":"SUM('2025:2074'!BJ77)","v":0},{"$f":"SUM('2025:2074'!BK77)","v":0},{"$f":"SUM('2025:2074'!BL77)","v":0}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O78)","v":0},{"$f":"SUM('2025:2074'!P78)","v":0},{"$f":"SUM('2025:2074'!Q78)","v":0},{"$f":"SUM('2025:2074'!R78)","v":0},{"$f":"SUM('2025:2074'!S78)","v":0},{"$f":"SUM('2025:2074'!T78)","v":0},{"$f":"SUM('2025:2074'!U78)","v":0},{"$f":"SUM('2025:2074'!V78)","v":0},{"$f":"SUM('2025:2074'!W78)","v":0},{"$f":"SUM('2025:2074'!X78)","v":0},{"$f":"SUM('2025:2074'!Y78)","v":0},{"$f":"SUM('2025:2074'!Z78)","v":0},{"$f":"SUM('2025:2074'!AA78)","v":0},{"$f":"SUM('2025:2074'!AB78)","v":0},{"$f":"SUM('2025:2074'!AC78)","v":0},{"$f":"SUM('2025:2074'!AD78)","v":0},{"$f":"SUM('2025:2074'!AE78)","v":0},{"$f":"SUM('2025:2074'!AF78)","v":0},{"$f":"SUM('2025:2074'!AG78)","v":0},{"$f":"SUM('2025:2074'!AH78)","v":0},{"$f":"SUM('2025:2074'!AI78)","v":0},{"$f":"SUM('2025:2074'!AJ78)","v":0},{"$f":"SUM('2025:2074'!AK78)","v":0},{"$f":"SUM('2025:2074'!AL78)","v":0},{"$f":"SUM('2025:2074'!AM78)","v":0},{"$f":"SUM('2025:2074'!AN78)","v":0},{"$f":"SUM('2025:2074'!AO78)","v":0},{"$f":"SUM('2025:2074'!AP78)","v":0},{"$f":"SUM('2025:2074'!AQ78)","v":0},{"$f":"SUM('2025:2074'!AR78)","v":0},{"$f":"SUM('2025:2074'!AS78)","v":0},{"$f":"SUM('2025:2074'!AT78)","v":0},{"$f":"SUM('2025:2074'!AU78)","v":0},{"$f":"SUM('2025:2074'!AV78)","v":0},{"$f":"SUM('2025:2074'!AW78)","v":0},{"$f":"SUM('2025:2074'!AX78)","v":0},{"$f":"SUM('2025:2074'!AY78)","v":0},{"$f":"SUM('2025:2074'!AZ78)","v":0},{"$f":"SUM('2025:2074'!BA78)","v":0},{"$f":"SUM('2025:2074'!BB78)","v":0},{"$f":"SUM('2025:2074'!BC78)","v":0},{"$f":"SUM('2025:2074'!BD78)","v":0},{"$f":"SUM('2025:2074'!BE78)","v":0},{"$f":"SUM('2025:2074'!BF78)","v":0},{"$f":"SUM('2025:2074'!BG78)","v":0},{"$f":"SUM('2025:2074'!BH78)","v":0},{"$f":"SUM('2025:2074'!BI78)","v":0},{"$f":"SUM('2025:2074'!BJ78)","v":0},{"$f":"SUM('2025:2074'!BK78)","v":0},{"$f":"SUM('2025:2074'!BL78)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O79)","v":0},{"$f":"SUM('2025:2074'!P79)","v":0},{"$f":"SUM('2025:2074'!Q79)","v":0},{"$f":"SUM('2025:2074'!R79)","v":0},{"$f":"SUM('2025:2074'!S79)","v":0},{"$f":"SUM('2025:2074'!T79)","v":0},{"$f":"SUM('2025:2074'!U79)","v":0},{"$f":"SUM('2025:2074'!V79)","v":0},{"$f":"SUM('2025:2074'!W79)","v":0},{"$f":"SUM('2025:2074'!X79)","v":0},{"$f":"SUM('2025:2074'!Y79)","v":0},{"$f":"SUM('2025:2074'!Z79)","v":0},{"$f":"SUM('2025:2074'!AA79)","v":0},{"$f":"SUM('2025:2074'!AB79)","v":0},{"$f":"SUM('2025:2074'!AC79)","v":0},{"$f":"SUM('2025:2074'!AD79)","v":0},{"$f":"SUM('2025:2074'!AE79)","v":0},{"$f":"SUM('2025:2074'!AF79)","v":0},{"$f":"SUM('2025:2074'!AG79)","v":0},{"$f":"SUM('2025:2074'!AH79)","v":0},{"$f":"SUM('2025:2074'!AI79)","v":0},{"$f":"SUM('2025:2074'!AJ79)","v":0},{"$f":"SUM('2025:2074'!AK79)","v":0},{"$f":"SUM('2025:2074'!AL79)","v":0},{"$f":"SUM('2025:2074'!AM79)","v":0},{"$f":"SUM('2025:2074'!AN79)","v":0},{"$f":"SUM('2025:2074'!AO79)","v":0},{"$f":"SUM('2025:2074'!AP79)","v":0},{"$f":"SUM('2025:2074'!AQ79)","v":0},{"$f":"SUM('2025:2074'!AR79)","v":0},{"$f":"SUM('2025:2074'!AS79)","v":0},{"$f":"SUM('2025:2074'!AT79)","v":0},{"$f":"SUM('2025:2074'!AU79)","v":0},{"$f":"SUM('2025:2074'!AV79)","v":0},{"$f":"SUM('2025:2074'!AW79)","v":0},{"$f":"SUM('2025:2074'!AX79)","v":0},{"$f":"SUM('2025:2074'!AY79)","v":0},{"$f":"SUM('2025:2074'!AZ79)","v":0},{"$f":"SUM('2025:2074'!BA79)","v":0},{"$f":"SUM('2025:2074'!BB79)","v":0},{"$f":"SUM('2025:2074'!BC79)","v":0},{"$f":"SUM('2025:2074'!BD79)","v":0},{"$f":"SUM('2025:2074'!BE79)","v":0},{"$f":"SUM('2025:2074'!BF79)","v":0},{"$f":"SUM('2025:2074'!BG79)","v":0},{"$f":"SUM('2025:2074'!BH79)","v":0},{"$f":"SUM('2025:2074'!BI79)","v":0},{"$f":"SUM('2025:2074'!BJ79)","v":0},{"$f":"SUM('2025:2074'!BK79)","v":0},{"$f":"SUM('2025:2074'!BL79)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O80)","v":37.553852120549188},{"$f":"SUM('2025:2074'!P80)","v":37.772147992567454},{"$f":"SUM('2025:2074'!Q80)","v":39.860532102896407},{"$f":"SUM('2025:2074'!R80)","v":38.654916182065364},{"$f":"SUM('2025:2074'!S80)","v":38.250289501974791},{"$f":"SUM('2025:2074'!T80)","v":37.28574533301952},{"$f":"SUM('2025:2074'!U80)","v":28.349001171369586},{"$f":"SUM('2025:2074'!V80)","v":27.97387932239128},{"$f":"SUM('2025:2074'!W80)","v":27.908879085511948},{"$f":"SUM('2025:2074'!X80)","v":27.84309571324853},{"$f":"SUM('2025:2074'!Y80)","v":27.865806639387095},{"$f":"SUM('2025:2074'!Z80)","v":27.823517328646325},{"$f":"SUM('2025:2074'!AA80)","v":27.795324454819145},{"$f":"SUM('2025:2074'!AB80)","v":27.767131580991965},{"$f":"SUM('2025:2074'!AC80)","v":22.40155142423367},{"$f":"SUM('2025:2074'!AD80)","v":19.157256822199653},{"$f":"SUM('2025:2074'!AE80)","v":16.854703912027873},{"$f":"SUM('2025:2074'!AF80)","v":15.017955610769599},{"$f":"SUM('2025:2074'!AG80)","v":13.46972373743996},{"$f":"SUM('2025:2074'!AH80)","v":12.11521933948702},{"$f":"SUM('2025:2074'!AI80)","v":10.897526269321801},{"$f":"SUM('2025:2074'!AJ80)","v":9.7795256058573781},{"$f":"SUM('2025:2074'!AK80)","v":8.7354102966300538},{"$f":"SUM('2025:2074'!AL80)","v":7.7462577195240652},{"$f":"SUM('2025:2074'!AM80)","v":6.7975235818166881},{"$f":"SUM('2025:2074'!AN80)","v":5.8775246580900591},{"$f":"SUM('2025:2074'!AO80)","v":4.9764631039845799},{"$f":"SUM('2025:2074'!AP80)","v":4.0857605381633775},{"$f":"SUM('2025:2074'!AQ80)","v":3.1975731302460191},{"$f":"SUM('2025:2074'!AR80)","v":2.3044109255190999},{"$f":"SUM('2025:2074'!AS80)","v":1.3988115590192478},{"$f":"SUM('2025:2074'!AT80)","v":0.47303202282161139},{"$f":"SUM('2025:2074'!AU80)","v":0},{"$f":"SUM('2025:2074'!AV80)","v":0},{"$f":"SUM('2025:2074'!AW80)","v":0},{"$f":"SUM('2025:2074'!AX80)","v":0},{"$f":"SUM('2025:2074'!AY80)","v":0},{"$f":"SUM('2025:2074'!AZ80)","v":0},{"$f":"SUM('2025:2074'!BA80)","v":0},{"$f":"SUM('2025:2074'!BB80)","v":0},{"$f":"SUM('2025:2074'!BC80)","v":0},{"$f":"SUM('2025:2074'!BD80)","v":0},{"$f":"SUM('2025:2074'!BE80)","v":0},{"$f":"SUM('2025:2074'!BF80)","v":0},{"$f":"SUM('2025:2074'!BG80)","v":0},{"$f":"SUM('2025:2074'!BH80)","v":0},{"$f":"SUM('2025:2074'!BI80)","v":0},{"$f":"SUM('2025:2074'!BJ80)","v":0},{"$f":"SUM('2025:2074'!BK80)","v":0},{"$f":"SUM('2025:2074'!BL80)","v":0}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O81)","v":0},{"$f":"SUM('2025:2074'!P81)","v":0},{"$f":"SUM('2025:2074'!Q81)","v":0},{"$f":"SUM('2025:2074'!R81)","v":0},{"$f":"SUM('2025:2074'!S81)","v":0},{"$f":"SUM('2025:2074'!T81)","v":0},{"$f":"SUM('2025:2074'!U81)","v":0},{"$f":"SUM('2025:2074'!V81)","v":0},{"$f":"SUM('2025:2074'!W81)","v":0},{"$f":"SUM('2025:2074'!X81)","v":0},{"$f":"SUM('2025:2074'!Y81)","v":0},{"$f":"SUM('2025:2074'!Z81)","v":0},{"$f":"SUM('2025:2074'!AA81)","v":0},{"$f":"SUM('2025:2074'!AB81)","v":0},{"$f":"SUM('2025:2074'!AC81)","v":0},{"$f":"SUM('2025:2074'!AD81)","v":0},{"$f":"SUM('2025:2074'!AE81)","v":0},{"$f":"SUM('2025:2074'!AF81)","v":0},{"$f":"SUM('2025:2074'!AG81)","v":0},{"$f":"SUM('2025:2074'!AH81)","v":0},{"$f":"SUM('2025:2074'!AI81)","v":0},{"$f":"SUM('2025:2074'!AJ81)","v":0},{"$f":"SUM('2025:2074'!AK81)","v":0},{"$f":"SUM('2025:2074'!AL81)","v":0},{"$f":"SUM('2025:2074'!AM81)","v":0},{"$f":"SUM('2025:2074'!AN81)","v":0},{"$f":"SUM('2025:2074'!AO81)","v":0},{"$f":"SUM('2025:2074'!AP81)","v":0},{"$f":"SUM('2025:2074'!AQ81)","v":0},{"$f":"SUM('2025:2074'!AR81)","v":0},{"$f":"SUM('2025:2074'!AS81)","v":0},{"$f":"SUM('2025:2074'!AT81)","v":0},{"$f":"SUM('2025:2074'!AU81)","v":0},{"$f":"SUM('2025:2074'!AV81)","v":0},{"$f":"SUM('2025:2074'!AW81)","v":0},{"$f":"SUM('2025:2074'!AX81)","v":0},{"$f":"SUM('2025:2074'!AY81)","v":0},{"$f":"SUM('2025:2074'!AZ81)","v":0},{"$f":"SUM('2025:2074'!BA81)","v":0},{"$f":"SUM('2025:2074'!BB81)","v":0},{"$f":"SUM('2025:2074'!BC81)","v":0},{"$f":"SUM('2025:2074'!BD81)","v":0},{"$f":"SUM('2025:2074'!BE81)","v":0},{"$f":"SUM('2025:2074'!BF81)","v":0},{"$f":"SUM('2025:2074'!BG81)","v":0},{"$f":"SUM('2025:2074'!BH81)","v":0},{"$f":"SUM('2025:2074'!BI81)","v":0},{"$f":"SUM('2025:2074'!BJ81)","v":0},{"$f":"SUM('2025:2074'!BK81)","v":0},{"$f":"SUM('2025:2074'!BL81)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O82)","v":2.9970893550516928},{"$f":"SUM('2025:2074'!P82)","v":2.4910294701473767},{"$f":"SUM('2025:2074'!Q82)","v":2.4671016850725573},{"$f":"SUM('2025:2074'!R82)","v":2.4930140178667544},{"$f":"SUM('2025:2074'!S82)","v":2.4997437103420461},{"$f":"SUM('2025:2074'!T82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!U82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!V82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!W82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!X82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!Y82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!Z82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!AA82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!AB82)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!AC82)","v":2.0925001818297857},{"$f":"SUM('2025:2074'!AD82)","v":1.7956939968048335},{"$f":"SUM('2025:2074'!AE82)","v":1.5798655785456155},{"$f":"SUM('2025:2074'!AF82)","v":1.4076990763776789},{"$f":"SUM('2025:2074'!AG82)","v":1.262576488817112},{"$f":"SUM('2025:2074'!AH82)","v":1.1356128301563746},{"$f":"SUM('2025:2074'!AI82)","v":1.0214730993827772},{"$f":"SUM('2025:2074'!AJ82)","v":0.91667797665516049},{"$f":"SUM('2025:2074'!AK82)","v":0.81880845336418184},{"$f":"SUM('2025:2074'!AL82)","v":0.72609082885674425},{"$f":"SUM('2025:2074'!AM82)","v":0.63716180256365029},{"$f":"SUM('2025:2074'!AN82)","v":0.5509262543463076},{"$f":"SUM('2025:2074'!AO82)","v":0.4664657891306484},{"$f":"SUM('2025:2074'!AP82)","v":0.38297631747882205},{"$f":"SUM('2025:2074'!AQ82)","v":0.29972260264702821},{"$f":"SUM('2025:2074'!AR82)","v":0.21600257821521379},{"$f":"SUM('2025:2074'!AS82)","v":0.13111676387202403},{"$f":"SUM('2025:2074'!AT82)","v":4.4339373406159899E-2},{"$f":"SUM('2025:2074'!AU82)","v":0},{"$f":"SUM('2025:2074'!AV82)","v":0},{"$f":"SUM('2025:2074'!AW82)","v":0},{"$f":"SUM('2025:2074'!AX82)","v":0},{"$f":"SUM('2025:2074'!AY82)","v":0},{"$f":"SUM('2025:2074'!AZ82)","v":0},{"$f":"SUM('2025:2074'!BA82)","v":0},{"$f":"SUM('2025:2074'!BB82)","v":0},{"$f":"SUM('2025:2074'!BC82)","v":0},{"$f":"SUM('2025:2074'!BD82)","v":0},{"$f":"SUM('2025:2074'!BE82)","v":0},{"$f":"SUM('2025:2074'!BF82)","v":0},{"$f":"SUM('2025:2074'!BG82)","v":0},{"$f":"SUM('2025:2074'!BH82)","v":0},{"$f":"SUM('2025:2074'!BI82)","v":0},{"$f":"SUM('2025:2074'!BJ82)","v":0},{"$f":"SUM('2025:2074'!BK82)","v":0},{"$f":"SUM('2025:2074'!BL82)","v":0}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O83)","v":0.79608078610341126},{"$f":"SUM('2025:2074'!P83)","v":1.3333643804697126},{"$f":"SUM('2025:2074'!Q83)","v":1.938901717488877},{"$f":"SUM('2025:2074'!R83)","v":3.0855545134558433},{"$f":"SUM('2025:2074'!S83)","v":2.4743845572966969},{"$f":"SUM('2025:2074'!T83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!U83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!V83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!W83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!X83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!Y83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!Z83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!AA83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!AB83)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!AC83)","v":1.5560105014142402},{"$f":"SUM('2025:2074'!AD83)","v":1.3353015405291455},{"$f":"SUM('2025:2074'!AE83)","v":1.1748087060571788},{"$f":"SUM('2025:2074'!AF83)","v":1.0467834434114147},{"$f":"SUM('2025:2074'!AG83)","v":0.93886838935431649},{"$f":"SUM('2025:2074'!AH83)","v":0.8444565523138402},{"$f":"SUM('2025:2074'!AI83)","v":0.75958075576456252},{"$f":"SUM('2025:2074'!AJ83)","v":0.6816537319692404},{"$f":"SUM('2025:2074'!AK83)","v":0.60887667448960747},{"$f":"SUM('2025:2074'!AL83)","v":0.5399306363231503},{"$f":"SUM('2025:2074'!AM83)","v":0.47380184933705033},{"$f":"SUM('2025:2074'!AN83)","v":0.40967596787401378},{"$f":"SUM('2025:2074'!AO83)","v":0.34687006134597875},{"$f":"SUM('2025:2074'!AP83)","v":0.28478619833089019},{"$f":"SUM('2025:2074'!AQ83)","v":0.22287764717046049},{"$f":"SUM('2025:2074'!AR83)","v":0.16062234209294976},{"$f":"SUM('2025:2074'!AS83)","v":9.7500140390867865E-2},{"$f":"SUM('2025:2074'!AT83)","v":3.2971337945491411E-2},{"$f":"SUM('2025:2074'!AU83)","v":0},{"$f":"SUM('2025:2074'!AV83)","v":0},{"$f":"SUM('2025:2074'!AW83)","v":0},{"$f":"SUM('2025:2074'!AX83)","v":0},{"$f":"SUM('2025:2074'!AY83)","v":0},{"$f":"SUM('2025:2074'!AZ83)","v":0},{"$f":"SUM('2025:2074'!BA83)","v":0},{"$f":"SUM('2025:2074'!BB83)","v":0},{"$f":"SUM('2025:2074'!BC83)","v":0},{"$f":"SUM('2025:2074'!BD83)","v":0},{"$f":"SUM('2025:2074'!BE83)","v":0},{"$f":"SUM('2025:2074'!BF83)","v":0},{"$f":"SUM('2025:2074'!BG83)","v":0},{"$f":"SUM('2025:2074'!BH83)","v":0},{"$f":"SUM('2025:2074'!BI83)","v":0},{"$f":"SUM('2025:2074'!BJ83)","v":0},{"$f":"SUM('2025:2074'!BK83)","v":0},{"$f":"SUM('2025:2074'!BL83)","v":0}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O84)","v":1.7317354520690018},{"$f":"SUM('2025:2074'!P84)","v":3.4876141283332949},{"$f":"SUM('2025:2074'!Q84)","v":0.45918673721512432},{"$f":"SUM('2025:2074'!R84)","v":0.44126475813000737},{"$f":"SUM('2025:2074'!S84)","v":0.47161750099995148},{"$f":"SUM('2025:2074'!T84)","v":1.318283715349476},{"$f":"SUM('2025:2074'!U84)","v":0},{"$f":"SUM('2025:2074'!V84)","v":0},{"$f":"SUM('2025:2074'!W84)","v":0},{"$f":"SUM('2025:2074'!X84)","v":0},{"$f":"SUM('2025:2074'!Y84)","v":0},{"$f":"SUM('2025:2074'!Z84)","v":0},{"$f":"SUM('2025:2074'!AA84)","v":0},{"$f":"SUM('2025:2074'!AB84)","v":0},{"$f":"SUM('2025:2074'!AC84)","v":0},{"$f":"SUM('2025:2074'!AD84)","v":0.91413273568200104},{"$f":"SUM('2025:2074'!AE84)","v":0},{"$f":"SUM('2025:2074'!AF84)","v":0},{"$f":"SUM('2025:2074'!AG84)","v":0},{"$f":"SUM('2025:2074'!AH84)","v":0},{"$f":"SUM('2025:2074'!AI84)","v":0},{"$f":"SUM('2025:2074'!AJ84)","v":0},{"$f":"SUM('2025:2074'!AK84)","v":0},{"$f":"SUM('2025:2074'!AL84)","v":0},{"$f":"SUM('2025:2074'!AM84)","v":0},{"$f":"SUM('2025:2074'!AN84)","v":0.28045965790426619},{"$f":"SUM('2025:2074'!AO84)","v":0},{"$f":"SUM('2025:2074'!AP84)","v":0},{"$f":"SUM('2025:2074'!AQ84)","v":0},{"$f":"SUM('2025:2074'!AR84)","v":0},{"$f":"SUM('2025:2074'!AS84)","v":0},{"$f":"SUM('2025:2074'!AT84)","v":0},{"$f":"SUM('2025:2074'!AU84)","v":0},{"$f":"SUM('2025:2074'!AV84)","v":0},{"$f":"SUM('2025:2074'!AW84)","v":0},{"$f":"SUM('2025:2074'!AX84)","v":0},{"$f":"SUM('2025:2074'!AY84)","v":0},{"$f":"SUM('2025:2074'!AZ84)","v":0},{"$f":"SUM('2025:2074'!BA84)","v":0},{"$f":"SUM('2025:2074'!BB84)","v":0},{"$f":"SUM('2025:2074'!BC84)","v":0},{"$f":"SUM('2025:2074'!BD84)","v":0},{"$f":"SUM('2025:2074'!BE84)","v":0},{"$f":"SUM('2025:2074'!BF84)","v":0},{"$f":"SUM('2025:2074'!BG84)","v":0},{"$f":"SUM('2025:2074'!BH84)","v":0},{"$f":"SUM('2025:2074'!BI84)","v":0},{"$f":"SUM('2025:2074'!BJ84)","v":0},{"$f":"SUM('2025:2074'!BK84)","v":0},{"$f":"SUM('2025:2074'!BL84)","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O85)","v":29.029250679118935},{"$f":"SUM('2025:2074'!P85)","v":30.545102925532909},{"$f":"SUM('2025:2074'!Q85)","v":31.286411442965314},{"$f":"SUM('2025:2074'!R85)","v":32.411977355492859},{"$f":"SUM('2025:2074'!S85)","v":32.55649055365177},{"$f":"SUM('2025:2074'!T85)","v":30.451582271022836},{"$f":"SUM('2025:2074'!U85)","v":11.5446063595633},{"$f":"SUM('2025:2074'!V85)","v":9.139226288141618},{"$f":"SUM('2025:2074'!W85)","v":9.0110589499022637},{"$f":"SUM('2025:2074'!X85)","v":8.8679389765401915},{"$f":"SUM('2025:2074'!Y85)","v":8.9612285825772346},{"$f":"SUM('2025:2074'!Z85)","v":8.8446700153696867},{"$f":"SUM('2025:2074'!AA85)","v":8.7181826941031915},{"$f":"SUM('2025:2074'!AB85)","v":8.5576616915845101},{"$f":"SUM('2025:2074'!AC85)","v":6.7003429125638521},{"$f":"SUM('2025:2074'!AD85)","v":5.3454498790120502},{"$f":"SUM('2025:2074'!AE85)","v":4.7029684794395541},{"$f":"SUM('2025:2074'!AF85)","v":4.1904605522420058},{"$f":"SUM('2025:2074'!AG85)","v":3.758457371578781},{"$f":"SUM('2025:2074'!AH85)","v":3.3805099735061854},{"$f":"SUM('2025:2074'!AI85)","v":3.0407370438534578},{"$f":"SUM('2025:2074'!AJ85)","v":2.728781289085584},{"$f":"SUM('2025:2074'!AK85)","v":2.4374417666694002},{"$f":"SUM('2025:2074'!AL85)","v":2.1614384968542519},{"$f":"SUM('2025:2074'!AM85)","v":1.8967131852561061},{"$f":"SUM('2025:2074'!AN85)","v":1.6400058611768618},{"$f":"SUM('2025:2074'!AO85)","v":1.3885826318450905},{"$f":"SUM('2025:2074'!AP85)","v":1.1400498712889273},{"$f":"SUM('2025:2074'!AQ85)","v":0.8922189153093576},{"$f":"SUM('2025:2074'!AR85)","v":0.64299984164412027},{"$f":"SUM('2025:2074'!AS85)","v":0.3903104263996367},{"$f":"SUM('2025:2074'!AT85)","v":0.13199013786934635},{"$f":"SUM('2025:2074'!AU85)","v":0},{"$f":"SUM('2025:2074'!AV85)","v":0},{"$f":"SUM('2025:2074'!AW85)","v":0},{"$f":"SUM('2025:2074'!AX85)","v":0},{"$f":"SUM('2025:2074'!AY85)","v":0},{"$f":"SUM('2025:2074'!AZ85)","v":0},{"$f":"SUM('2025:2074'!BA85)","v":0},{"$f":"SUM('2025:2074'!BB85)","v":0},{"$f":"SUM('2025:2074'!BC85)","v":0},{"$f":"SUM('2025:2074'!BD85)","v":0},{"$f":"SUM('2025:2074'!BE85)","v":0},{"$f":"SUM('2025:2074'!BF85)","v":0},{"$f":"SUM('2025:2074'!BG85)","v":0},{"$f":"SUM('2025:2074'!BH85)","v":0},{"$f":"SUM('2025:2074'!BI85)","v":0},{"$f":"SUM('2025:2074'!BJ85)","v":0},{"$f":"SUM('2025:2074'!BK85)","v":0},{"$f":"SUM('2025:2074'!BL85)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O86)","v":0.98914622436431632},{"$f":"SUM('2025:2074'!P86)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!Q86)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!R86)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!S86)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!T86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!U86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!V86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!W86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!X86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!Y86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!Z86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!AA86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!AB86)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!AC86)","v":0.75891339657286194},{"$f":"SUM('2025:2074'!AD86)","v":0.65126695909243604},{"$f":"SUM('2025:2074'!AE86)","v":0.57298974822269988},{"$f":"SUM('2025:2074'!AF86)","v":0.51054795439590905},{"$f":"SUM('2025:2074'!AG86)","v":0.45791451770548813},{"$f":"SUM('2025:2074'!AH86)","v":0.41186700847598801},{"$f":"SUM('2025:2074'!AI86)","v":0.37047051469429759},{"$f":"SUM('2025:2074'!AJ86)","v":0.33246314761061102},{"$f":"SUM('2025:2074'!AK86)","v":0.29696757490448389},{"$f":"SUM('2025:2074'!AL86)","v":0.2633405062197986},{"$f":"SUM('2025:2074'!AM86)","v":0.23108749616796997},{"$f":"SUM('2025:2074'!AN86)","v":0.19981136373498842},{"$f":"SUM('2025:2074'!AO86)","v":0.16917902301189738},{"$f":"SUM('2025:2074'!AP86)","v":0.13889884475453876},{"$f":"SUM('2025:2074'!AQ86)","v":0.10870417139252483},{"$f":"SUM('2025:2074'!AR86)","v":7.8340375654570832E-2},{"$f":"SUM('2025:2074'!AS86)","v":4.7553768206006299E-2},{"$f":"SUM('2025:2074'!AT86)","v":1.608111902009788E-2},{"$f":"SUM('2025:2074'!AU86)","v":0},{"$f":"SUM('2025:2074'!AV86)","v":0},{"$f":"SUM('2025:2074'!AW86)","v":0},{"$f":"SUM('2025:2074'!AX86)","v":0},{"$f":"SUM('2025:2074'!AY86)","v":0},{"$f":"SUM('2025:2074'!AZ86)","v":0},{"$f":"SUM('2025:2074'!BA86)","v":0},{"$f":"SUM('2025:2074'!BB86)","v":0},{"$f":"SUM('2025:2074'!BC86)","v":0},{"$f":"SUM('2025:2074'!BD86)","v":0},{"$f":"SUM('2025:2074'!BE86)","v":0},{"$f":"SUM('2025:2074'!BF86)","v":0},{"$f":"SUM('2025:2074'!BG86)","v":0},{"$f":"SUM('2025:2074'!BH86)","v":0},{"$f":"SUM('2025:2074'!BI86)","v":0},{"$f":"SUM('2025:2074'!BJ86)","v":0},{"$f":"SUM('2025:2074'!BK86)","v":0},{"$f":"SUM('2025:2074'!BL86)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O87)","v":3.3959310085174854},{"$f":"SUM('2025:2074'!P87)","v":2.2871284593738772},{"$f":"SUM('2025:2074'!Q87)","v":1.4167241534958812},{"$f":"SUM('2025:2074'!R87)","v":2.4136360821728773},{"$f":"SUM('2025:2074'!S87)","v":2.8349993521859429},{"$f":"SUM('2025:2074'!T87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!U87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!V87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!W87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!X87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!Y87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!Z87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!AA87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!AB87)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!AC87)","v":1.9956064679400867},{"$f":"SUM('2025:2074'!AD87)","v":1.7125439632369934},{"$f":"SUM('2025:2074'!AE87)","v":1.5067095307320746},{"$f":"SUM('2025:2074'!AF87)","v":1.3425152390075619},{"$f":"SUM('2025:2074'!AG87)","v":1.2041125870532756},{"$f":"SUM('2025:2074'!AH87)","v":1.0830280105180679},{"$f":"SUM('2025:2074'!AI87)","v":0.97417354686800939},{"$f":"SUM('2025:2074'!AJ87)","v":0.87423098698687551},{"$f":"SUM('2025:2074'!AK87)","v":0.78089333502887082},{"$f":"SUM('2025:2074'!AL87)","v":0.69246902196750459},{"$f":"SUM('2025:2074'!AM87)","v":0.6076578751876146},{"$f":"SUM('2025:2074'!AN87)","v":0.52541548434662444},{"$f":"SUM('2025:2074'!AO87)","v":0.44486598087073476},{"$f":"SUM('2025:2074'!AP87)","v":0.36524250887294918},{"$f":"SUM('2025:2074'!AQ87)","v":0.28584387692010277},{"$f":"SUM('2025:2074'!AR87)","v":0.20600052794312221},{"$f":"SUM('2025:2074'!AS87)","v":0.12504537123125981},{"$f":"SUM('2025:2074'!AT87)","v":4.2286228274718056E-2},{"$f":"SUM('2025:2074'!AU87)","v":0},{"$f":"SUM('2025:2074'!AV87)","v":0},{"$f":"SUM('2025:2074'!AW87)","v":0},{"$f":"SUM('2025:2074'!AX87)","v":0},{"$f":"SUM('2025:2074'!AY87)","v":0},{"$f":"SUM('2025:2074'!AZ87)","v":0},{"$f":"SUM('2025:2074'!BA87)","v":0},{"$f":"SUM('2025:2074'!BB87)","v":0},{"$f":"SUM('2025:2074'!BC87)","v":0},{"$f":"SUM('2025:2074'!BD87)","v":0},{"$f":"SUM('2025:2074'!BE87)","v":0},{"$f":"SUM('2025:2074'!BF87)","v":0},{"$f":"SUM('2025:2074'!BG87)","v":0},{"$f":"SUM('2025:2074'!BH87)","v":0},{"$f":"SUM('2025:2074'!BI87)","v":0},{"$f":"SUM('2025:2074'!BJ87)","v":0},{"$f":"SUM('2025:2074'!BK87)","v":0},{"$f":"SUM('2025:2074'!BL87)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O88)","v":19.334976164262258},{"$f":"SUM('2025:2074'!P88)","v":28.490454580540671},{"$f":"SUM('2025:2074'!Q88)","v":9.4144119758308236},{"$f":"SUM('2025:2074'!R88)","v":4.7120480699752569},{"$f":"SUM('2025:2074'!S88)","v":2.0903948503114536},{"$f":"SUM('2025:2074'!T88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!U88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!V88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!W88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!X88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!Y88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!Z88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!AA88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!AB88)","v":12.808457128184093},{"$f":"SUM('2025:2074'!AC88)","v":10.349762092598974},{"$f":"SUM('2025:2074'!AD88)","v":8.8817223622826926},{"$f":"SUM('2025:2074'!AE88)","v":7.8142085808255608},{"$f":"SUM('2025:2074'!AF88)","v":6.9626519820610602},{"$f":"SUM('2025:2074'!AG88)","v":6.2448578960405658},{"$f":"SUM('2025:2074'!AH88)","v":5.6168800956298099},{"$f":"SUM('2025:2074'!AI88)","v":5.0523310126342587},{"$f":"SUM('2025:2074'!AJ88)","v":4.5340015051323226},{"$f":"SUM('2025:2074'!AK88)","v":4.0499268603731755},{"$f":"SUM('2025:2074'!AL88)","v":3.5913341377652492},{"$f":"SUM('2025:2074'!AM88)","v":3.1514802857788835},{"$f":"SUM('2025:2074'!AN88)","v":2.7249487061286093},{"$f":"SUM('2025:2074'!AO88)","v":2.3071969043352607},{"$f":"SUM('2025:2074'!AP88)","v":1.8942477555913015},{"$f":"SUM('2025:2074'!AQ88)","v":1.4824646889438855},{"$f":"SUM('2025:2074'!AR88)","v":1.0683751979225955},{"$f":"SUM('2025:2074'!AS88)","v":0.64851956726726456},{"$f":"SUM('2025:2074'!AT88)","v":0.21930796951586318},{"$f":"SUM('2025:2074'!AU88)","v":0},{"$f":"SUM('2025:2074'!AV88)","v":0},{"$f":"SUM('2025:2074'!AW88)","v":0},{"$f":"SUM('2025:2074'!AX88)","v":0},{"$f":"SUM('2025:2074'!AY88)","v":0},{"$f":"SUM('2025:2074'!AZ88)","v":0},{"$f":"SUM('2025:2074'!BA88)","v":0},{"$f":"SUM('2025:2074'!BB88)","v":0},{"$f":"SUM('2025:2074'!BC88)","v":0},{"$f":"SUM('2025:2074'!BD88)","v":0},{"$f":"SUM('2025:2074'!BE88)","v":0},{"$f":"SUM('2025:2074'!BF88)","v":0},{"$f":"SUM('2025:2074'!BG88)","v":0},{"$f":"SUM('2025:2074'!BH88)","v":0},{"$f":"SUM('2025:2074'!BI88)","v":0},{"$f":"SUM('2025:2074'!BJ88)","v":0},{"$f":"SUM('2025:2074'!BK88)","v":0},{"$f":"SUM('2025:2074'!BL88)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O89)","v":1.4510129218588315},{"$f":"SUM('2025:2074'!P89)","v":3.242891026684307},{"$f":"SUM('2025:2074'!Q89)","v":1.6586336436042757},{"$f":"SUM('2025:2074'!R89)","v":1.5994713755760306},{"$f":"SUM('2025:2074'!S89)","v":1.6308400469811652},{"$f":"SUM('2025:2074'!T89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!U89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!V89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!W89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!X89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!Y89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!Z89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!AA89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!AB89)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!AC89)","v":1.5486675167651571},{"$f":"SUM('2025:2074'!AD89)","v":1.3290001057347847},{"$f":"SUM('2025:2074'!AE89)","v":1.1692646545958638},{"$f":"SUM('2025:2074'!AF89)","v":1.0418435572416891},{"$f":"SUM('2025:2074'!AG89)","v":0.93443776619060903},{"$f":"SUM('2025:2074'!AH89)","v":0.84047146899028802},{"$f":"SUM('2025:2074'!AI89)","v":0.7559962106575413},{"$f":"SUM('2025:2074'!AJ89)","v":0.67843693305606401},{"$f":"SUM('2025:2074'!AK89)","v":0.60600331851296196},{"$f":"SUM('2025:2074'!AL89)","v":0.5373826442816525},{"$f":"SUM('2025:2074'!AM89)","v":0.47156592631260613},{"$f":"SUM('2025:2074'!AN89)","v":0.40774266193522807},{"$f":"SUM('2025:2074'!AO89)","v":0.34523314338599392},{"$f":"SUM('2025:2074'!AP89)","v":0.2834422609469755},{"$f":"SUM('2025:2074'!AQ89)","v":0.22182586304669721},{"$f":"SUM('2025:2074'!AR89)","v":0.15986434759920035},{"$f":"SUM('2025:2074'!AS89)","v":9.7040026507624236E-2},{"$f":"SUM('2025:2074'!AT89)","v":3.2815742576325573E-2},{"$f":"SUM('2025:2074'!AU89)","v":0},{"$f":"SUM('2025:2074'!AV89)","v":0},{"$f":"SUM('2025:2074'!AW89)","v":0},{"$f":"SUM('2025:2074'!AX89)","v":0},{"$f":"SUM('2025:2074'!AY89)","v":0},{"$f":"SUM('2025:2074'!AZ89)","v":0},{"$f":"SUM('2025:2074'!BA89)","v":0},{"$f":"SUM('2025:2074'!BB89)","v":0},{"$f":"SUM('2025:2074'!BC89)","v":0},{"$f":"SUM('2025:2074'!BD89)","v":0},{"$f":"SUM('2025:2074'!BE89)","v":0},{"$f":"SUM('2025:2074'!BF89)","v":0},{"$f":"SUM('2025:2074'!BG89)","v":0},{"$f":"SUM('2025:2074'!BH89)","v":0},{"$f":"SUM('2025:2074'!BI89)","v":0},{"$f":"SUM('2025:2074'!BJ89)","v":0},{"$f":"SUM('2025:2074'!BK89)","v":0},{"$f":"SUM('2025:2074'!BL89)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O90)","v":0},{"$f":"SUM('2025:2074'!P90)","v":0},{"$f":"SUM('2025:2074'!Q90)","v":0},{"$f":"SUM('2025:2074'!R90)","v":0},{"$f":"SUM('2025:2074'!S90)","v":0},{"$f":"SUM('2025:2074'!T90)","v":0},{"$f":"SUM('2025:2074'!U90)","v":0},{"$f":"SUM('2025:2074'!V90)","v":0},{"$f":"SUM('2025:2074'!W90)","v":0},{"$f":"SUM('2025:2074'!X90)","v":0},{"$f":"SUM('2025:2074'!Y90)","v":0},{"$f":"SUM('2025:2074'!Z90)","v":0},{"$f":"SUM('2025:2074'!AA90)","v":0},{"$f":"SUM('2025:2074'!AB90)","v":0},{"$f":"SUM('2025:2074'!AC90)","v":0},{"$f":"SUM('2025:2074'!AD90)","v":0},{"$f":"SUM('2025:2074'!AE90)","v":0},{"$f":"SUM('2025:2074'!AF90)","v":0},{"$f":"SUM('2025:2074'!AG90)","v":0},{"$f":"SUM('2025:2074'!AH90)","v":0},{"$f":"SUM('2025:2074'!AI90)","v":0},{"$f":"SUM('2025:2074'!AJ90)","v":0},{"$f":"SUM('2025:2074'!AK90)","v":0},{"$f":"SUM('2025:2074'!AL90)","v":0},{"$f":"SUM('2025:2074'!AM90)","v":0},{"$f":"SUM('2025:2074'!AN90)","v":0},{"$f":"SUM('2025:2074'!AO90)","v":0},{"$f":"SUM('2025:2074'!AP90)","v":0},{"$f":"SUM('2025:2074'!AQ90)","v":0},{"$f":"SUM('2025:2074'!AR90)","v":0},{"$f":"SUM('2025:2074'!AS90)","v":0},{"$f":"SUM('2025:2074'!AT90)","v":0},{"$f":"SUM('2025:2074'!AU90)","v":0},{"$f":"SUM('2025:2074'!AV90)","v":0},{"$f":"SUM('2025:2074'!AW90)","v":0},{"$f":"SUM('2025:2074'!AX90)","v":0},{"$f":"SUM('2025:2074'!AY90)","v":0},{"$f":"SUM('2025:2074'!AZ90)","v":0},{"$f":"SUM('2025:2074'!BA90)","v":0},{"$f":"SUM('2025:2074'!BB90)","v":0},{"$f":"SUM('2025:2074'!BC90)","v":0},{"$f":"SUM('2025:2074'!BD90)","v":0},{"$f":"SUM('2025:2074'!BE90)","v":0},{"$f":"SUM('2025:2074'!BF90)","v":0},{"$f":"SUM('2025:2074'!BG90)","v":0},{"$f":"SUM('2025:2074'!BH90)","v":0},{"$f":"SUM('2025:2074'!BI90)","v":0},{"$f":"SUM('2025:2074'!BJ90)","v":0},{"$f":"SUM('2025:2074'!BK90)","v":0},{"$f":"SUM('2025:2074'!BL90)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O91)","v":0},{"$f":"SUM('2025:2074'!P91)","v":0},{"$f":"SUM('2025:2074'!Q91)","v":0},{"$f":"SUM('2025:2074'!R91)","v":0},{"$f":"SUM('2025:2074'!S91)","v":0},{"$f":"SUM('2025:2074'!T91)","v":0},{"$f":"SUM('2025:2074'!U91)","v":0},{"$f":"SUM('2025:2074'!V91)","v":0},{"$f":"SUM('2025:2074'!W91)","v":0},{"$f":"SUM('2025:2074'!X91)","v":0},{"$f":"SUM('2025:2074'!Y91)","v":0},{"$f":"SUM('2025:2074'!Z91)","v":0},{"$f":"SUM('2025:2074'!AA91)","v":0},{"$f":"SUM('2025:2074'!AB91)","v":0},{"$f":"SUM('2025:2074'!AC91)","v":0},{"$f":"SUM('2025:2074'!AD91)","v":0},{"$f":"SUM('2025:2074'!AE91)","v":0},{"$f":"SUM('2025:2074'!AF91)","v":0},{"$f":"SUM('2025:2074'!AG91)","v":0},{"$f":"SUM('2025:2074'!AH91)","v":0},{"$f":"SUM('2025:2074'!AI91)","v":0},{"$f":"SUM('2025:2074'!AJ91)","v":0},{"$f":"SUM('2025:2074'!AK91)","v":0},{"$f":"SUM('2025:2074'!AL91)","v":0},{"$f":"SUM('2025:2074'!AM91)","v":0},{"$f":"SUM('2025:2074'!AN91)","v":0},{"$f":"SUM('2025:2074'!AO91)","v":0},{"$f":"SUM('2025:2074'!AP91)","v":0},{"$f":"SUM('2025:2074'!AQ91)","v":0},{"$f":"SUM('2025:2074'!AR91)","v":0},{"$f":"SUM('2025:2074'!AS91)","v":0},{"$f":"SUM('2025:2074'!AT91)","v":0},{"$f":"SUM('2025:2074'!AU91)","v":0},{"$f":"SUM('2025:2074'!AV91)","v":0},{"$f":"SUM('2025:2074'!AW91)","v":0},{"$f":"SUM('2025:2074'!AX91)","v":0},{"$f":"SUM('2025:2074'!AY91)","v":0},{"$f":"SUM('2025:2074'!AZ91)","v":0},{"$f":"SUM('2025:2074'!BA91)","v":0},{"$f":"SUM('2025:2074'!BB91)","v":0},{"$f":"SUM('2025:2074'!BC91)","v":0},{"$f":"SUM('2025:2074'!BD91)","v":0},{"$f":"SUM('2025:2074'!BE91)","v":0},{"$f":"SUM('2025:2074'!BF91)","v":0},{"$f":"SUM('2025:2074'!BG91)","v":0},{"$f":"SUM('2025:2074'!BH91)","v":0},{"$f":"SUM('2025:2074'!BI91)","v":0},{"$f":"SUM('2025:2074'!BJ91)","v":0},{"$f":"SUM('2025:2074'!BK91)","v":0},{"$f":"SUM('2025:2074'!BL91)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O92)","v":0},{"$f":"SUM('2025:2074'!P92)","v":0},{"$f":"SUM('2025:2074'!Q92)","v":0},{"$f":"SUM('2025:2074'!R92)","v":0},{"$f":"SUM('2025:2074'!S92)","v":0},{"$f":"SUM('2025:2074'!T92)","v":0},{"$f":"SUM('2025:2074'!U92)","v":0},{"$f":"SUM('2025:2074'!V92)","v":0},{"$f":"SUM('2025:2074'!W92)","v":0},{"$f":"SUM('2025:2074'!X92)","v":0},{"$f":"SUM('2025:2074'!Y92)","v":0},{"$f":"SUM('2025:2074'!Z92)","v":0},{"$f":"SUM('2025:2074'!AA92)","v":0},{"$f":"SUM('2025:2074'!AB92)","v":0},{"$f":"SUM('2025:2074'!AC92)","v":0},{"$f":"SUM('2025:2074'!AD92)","v":0},{"$f":"SUM('2025:2074'!AE92)","v":0},{"$f":"SUM('2025:2074'!AF92)","v":0},{"$f":"SUM('2025:2074'!AG92)","v":0},{"$f":"SUM('2025:2074'!AH92)","v":0},{"$f":"SUM('2025:2074'!AI92)","v":0},{"$f":"SUM('2025:2074'!AJ92)","v":0},{"$f":"SUM('2025:2074'!AK92)","v":0},{"$f":"SUM('2025:2074'!AL92)","v":0},{"$f":"SUM('2025:2074'!AM92)","v":0},{"$f":"SUM('2025:2074'!AN92)","v":0},{"$f":"SUM('2025:2074'!AO92)","v":0},{"$f":"SUM('2025:2074'!AP92)","v":0},{"$f":"SUM('2025:2074'!AQ92)","v":0},{"$f":"SUM('2025:2074'!AR92)","v":0},{"$f":"SUM('2025:2074'!AS92)","v":0},{"$f":"SUM('2025:2074'!AT92)","v":0},{"$f":"SUM('2025:2074'!AU92)","v":0},{"$f":"SUM('2025:2074'!AV92)","v":0},{"$f":"SUM('2025:2074'!AW92)","v":0},{"$f":"SUM('2025:2074'!AX92)","v":0},{"$f":"SUM('2025:2074'!AY92)","v":0},{"$f":"SUM('2025:2074'!AZ92)","v":0},{"$f":"SUM('2025:2074'!BA92)","v":0},{"$f":"SUM('2025:2074'!BB92)","v":0},{"$f":"SUM('2025:2074'!BC92)","v":0},{"$f":"SUM('2025:2074'!BD92)","v":0},{"$f":"SUM('2025:2074'!BE92)","v":0},{"$f":"SUM('2025:2074'!BF92)","v":0},{"$f":"SUM('2025:2074'!BG92)","v":0},{"$f":"SUM('2025:2074'!BH92)","v":0},{"$f":"SUM('2025:2074'!BI92)","v":0},{"$f":"SUM('2025:2074'!BJ92)","v":0},{"$f":"SUM('2025:2074'!BK92)","v":0},{"$f":"SUM('2025:2074'!BL92)","v":0}]
[null,"Total CAPEX","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O93)","v":99.796029785383396},{"$f":"SUM('2025:2074'!P93)","v":113.60306665016135},{"$f":"SUM('2025:2074'!Q93)","v":95.787292050371121},{"$f":"SUM('2025:2074'!R93)","v":91.568326902744957},{"$f":"SUM('2025:2074'!S93)","v":89.23481994097861},{"$f":"SUM('2025:2074'!T93)","v":96.151040498607244},{"$f":"SUM('2025:2074'!U93)","v":66.989036710148312},{"$f":"SUM('2025:2074'!V93)","v":64.208534789748327},{"$f":"SUM('2025:2074'!W93)","v":64.015367214629634},{"$f":"SUM('2025:2074'!X93)","v":63.806463869004141},{"$f":"SUM('2025:2074'!Y93)","v":63.922464401179752},{"$f":"SUM('2025:2074'!Z93)","v":63.763616523231434},{"$f":"SUM('2025:2074'!AA93)","v":63.608936328137759},{"$f":"SUM('2025:2074'!AB93)","v":63.420222451791894},{"$f":"SUM('2025:2074'!AC93)","v":50.996119612742348},{"$f":"SUM('2025:2074'!AD93)","v":44.205525447103518},{"$f":"SUM('2025:2074'!AE93)","v":38.088104829538452},{"$f":"SUM('2025:2074'!AF93)","v":33.937437917266081},{"$f":"SUM('2025:2074'!AG93)","v":30.438757774345842},{"$f":"SUM('2025:2074'!AH93)","v":27.377861197901897},{"$f":"SUM('2025:2074'!AI93)","v":24.626129601266857},{"$f":"SUM('2025:2074'!AJ93)","v":22.099681988079261},{"$f":"SUM('2025:2074'!AK93)","v":19.740199818618141},{"$f":"SUM('2025:2074'!AL93)","v":17.504921925522947},{"$f":"SUM('2025:2074'!AM93)","v":15.360981249912898},{"$f":"SUM('2025:2074'!AN93)","v":13.562435804383911},{"$f":"SUM('2025:2074'!AO93)","v":11.245765536683939},{"$f":"SUM('2025:2074'!AP93)","v":9.2329640733056877},{"$f":"SUM('2025:2074'!AQ93)","v":7.2258463406179585},{"$f":"SUM('2025:2074'!AR93)","v":5.2074866078703543},{"$f":"SUM('2025:2074'!AS93)","v":3.1610214913757613},{"$f":"SUM('2025:2074'!AT93)","v":1.0689534130647602},{"$f":"SUM('2025:2074'!AU93)","v":0},{"$f":"SUM('2025:2074'!AV93)","v":0},{"$f":"SUM('2025:2074'!AW93)","v":0},{"$f":"SUM('2025:2074'!AX93)","v":0},{"$f":"SUM('2025:2074'!AY93)","v":0},{"$f":"SUM('2025:2074'!AZ93)","v":0},{"$f":"SUM('2025:2074'!BA93)","v":0},{"$f":"SUM('2025:2074'!BB93)","v":0},{"$f":"SUM('2025:2074'!BC93)","v":0},{"$f":"SUM('2025:2074'!BD93)","v":0},{"$f":"SUM('2025:2074'!BE93)","v":0},{"$f":"SUM('2025:2074'!BF93)","v":0},{"$f":"SUM('2025:2074'!BG93)","v":0},{"$f":"SUM('2025:2074'!BH93)","v":0},{"$f":"SUM('2025:2074'!BI93)","v":0},{"$f":"SUM('2025:2074'!BJ93)","v":0},{"$f":"SUM('2025:2074'!BK93)","v":0},{"$f":"SUM('2025:2074'!BL93)","v":0}]
[null,null,"$m real 2023"]
[null,"Depreciation: straight line","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O96)","v":0},{"$f":"SUM('2025:2074'!P96)","v":-3.1461938418603543E-2},{"$f":"SUM('2025:2074'!Q96)","v":-6.9294671603703617E-2},{"$f":"SUM('2025:2074'!R96)","v":-0.14877809110492984},{"$f":"SUM('2025:2074'!S96)","v":-0.20914971005875743},{"$f":"SUM('2025:2074'!T96)","v":-0.27789152050289534},{"$f":"SUM('2025:2074'!U96)","v":-0.33346982460347446},{"$f":"SUM('2025:2074'!V96)","v":-0.38904812870405353},{"$f":"SUM('2025:2074'!W96)","v":-0.44462643280463254},{"$f":"SUM('2025:2074'!X96)","v":-0.50020473690521161},{"$f":"SUM('2025:2074'!Y96)","v":-0.55578304100579068},{"$f":"SUM('2025:2074'!Z96)","v":-0.61136134510636975},{"$f":"SUM('2025:2074'!AA96)","v":-0.66693964920694881},{"$f":"SUM('2025:2074'!AB96)","v":-0.72251795330752788},{"$f":"SUM('2025:2074'!AC96)","v":-0.77809625740810695},{"$f":"SUM('2025:2074'!AD96)","v":-0.8230058213934035},{"$f":"SUM('2025:2074'!AE96)","v":-0.86154528492501503},{"$f":"SUM('2025:2074'!AF96)","v":-0.89545260541366545},{"$f":"SUM('2025:2074'!AG96)","v":-0.92566486168565498},{"$f":"SUM('2025:2074'!AH96)","v":-0.95276247443772666},{"$f":"SUM('2025:2074'!AI96)","v":-0.97713517342303069},{"$f":"SUM('2025:2074'!AJ96)","v":-0.99905818777415756},{"$f":"SUM('2025:2074'!AK96)","v":-1.0187320729207328},{"$f":"SUM('2025:2074'!AL96)","v":-1.0363054671538003},{"$f":"SUM('2025:2074'!AM96)","v":-1.051888941325432},{"$f":"SUM('2025:2074'!AN96)","v":-1.065563806919086},{"$f":"SUM('2025:2074'!AO96)","v":-1.077387871779673},{"$f":"SUM('2025:2074'!AP96)","v":-1.0873992330143449},{"$f":"SUM('2025:2074'!AQ96)","v":-1.0956187302378191},{"$f":"SUM('2025:2074'!AR96)","v":-1.1020514232995926},{"$f":"SUM('2025:2074'!AS96)","v":-1.106687304190586},{"$f":"SUM('2025:2074'!AT96)","v":-1.1095013525466089},{"$f":"SUM('2025:2074'!AU96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!AV96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!AW96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!AX96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!AY96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!AZ96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BA96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BB96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BC96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BD96)","v":-1.1104529710670479},{"$f":"SUM('2025:2074'!BE96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BF96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BG96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BH96)","v":-1.1104529710670479},{"$f":"SUM('2025:2074'!BI96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BJ96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BK96)","v":-1.1104529710670481},{"$f":"SUM('2025:2074'!BL96)","v":-1.1104529710670481}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O97)","v":0},{"$f":"SUM('2025:2074'!P97)","v":0},{"$f":"SUM('2025:2074'!Q97)","v":0},{"$f":"SUM('2025:2074'!R97)","v":0},{"$f":"SUM('2025:2074'!S97)","v":0},{"$f":"SUM('2025:2074'!T97)","v":0},{"$f":"SUM('2025:2074'!U97)","v":0},{"$f":"SUM('2025:2074'!V97)","v":0},{"$f":"SUM('2025:2074'!W97)","v":0},{"$f":"SUM('2025:2074'!X97)","v":0},{"$f":"SUM('2025:2074'!Y97)","v":0},{"$f":"SUM('2025:2074'!Z97)","v":0},{"$f":"SUM('2025:2074'!AA97)","v":0},{"$f":"SUM('2025:2074'!AB97)","v":0},{"$f":"SUM('2025:2074'!AC97)","v":0},{"$f":"SUM('2025:2074'!AD97)","v":0},{"$f":"SUM('2025:2074'!AE97)","v":0},{"$f":"SUM('2025:2074'!AF97)","v":0},{"$f":"SUM('2025:2074'!AG97)","v":0},{"$f":"SUM('2025:2074'!AH97)","v":0},{"$f":"SUM('2025:2074'!AI97)","v":0},{"$f":"SUM('2025:2074'!AJ97)","v":0},{"$f":"SUM('2025:2074'!AK97)","v":0},{"$f":"SUM('2025:2074'!AL97)","v":0},{"$f":"SUM('2025:2074'!AM97)","v":0},{"$f":"SUM('2025:2074'!AN97)","v":0},{"$f":"SUM('2025:2074'!AO97)","v":0},{"$f":"SUM('2025:2074'!AP97)","v":0},{"$f":"SUM('2025:2074'!AQ97)","v":0},{"$f":"SUM('2025:2074'!AR97)","v":0},{"$f":"SUM('2025:2074'!AS97)","v":0},{"$f":"SUM('2025:2074'!AT97)","v":0},{"$f":"SUM('2025:2074'!AU97)","v":0},{"$f":"SUM('2025:2074'!AV97)","v":0},{"$f":"SUM('2025:2074'!AW97)","v":0},{"$f":"SUM('2025:2074'!AX97)","v":0},{"$f":"SUM('2025:2074'!AY97)","v":0},{"$f":"SUM('2025:2074'!AZ97)","v":0},{"$f":"SUM('2025:2074'!BA97)","v":0},{"$f":"SUM('2025:2074'!BB97)","v":0},{"$f":"SUM('2025:2074'!BC97)","v":0},{"$f":"SUM('2025:2074'!BD97)","v":0},{"$f":"SUM('2025:2074'!BE97)","v":0},{"$f":"SUM('2025:2074'!BF97)","v":0},{"$f":"SUM('2025:2074'!BG97)","v":0},{"$f":"SUM('2025:2074'!BH97)","v":0},{"$f":"SUM('2025:2074'!BI97)","v":0},{"$f":"SUM('2025:2074'!BJ97)","v":0},{"$f":"SUM('2025:2074'!BK97)","v":0},{"$f":"SUM('2025:2074'!BL97)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O98)","v":0},{"$f":"SUM('2025:2074'!P98)","v":0},{"$f":"SUM('2025:2074'!Q98)","v":0},{"$f":"SUM('2025:2074'!R98)","v":0},{"$f":"SUM('2025:2074'!S98)","v":0},{"$f":"SUM('2025:2074'!T98)","v":0},{"$f":"SUM('2025:2074'!U98)","v":0},{"$f":"SUM('2025:2074'!V98)","v":0},{"$f":"SUM('2025:2074'!W98)","v":0},{"$f":"SUM('2025:2074'!X98)","v":0},{"$f":"SUM('2025:2074'!Y98)","v":0},{"$f":"SUM('2025:2074'!Z98)","v":0},{"$f":"SUM('2025:2074'!AA98)","v":0},{"$f":"SUM('2025:2074'!AB98)","v":0},{"$f":"SUM('2025:2074'!AC98)","v":0},{"$f":"SUM('2025:2074'!AD98)","v":0},{"$f":"SUM('2025:2074'!AE98)","v":0},{"$f":"SUM('2025:2074'!AF98)","v":0},{"$f":"SUM('2025:2074'!AG98)","v":0},{"$f":"SUM('2025:2074'!AH98)","v":0},{"$f":"SUM('2025:2074'!AI98)","v":0},{"$f":"SUM('2025:2074'!AJ98)","v":0},{"$f":"SUM('2025:2074'!AK98)","v":0},{"$f":"SUM('2025:2074'!AL98)","v":0},{"$f":"SUM('2025:2074'!AM98)","v":0},{"$f":"SUM('2025:2074'!AN98)","v":0},{"$f":"SUM('2025:2074'!AO98)","v":0},{"$f":"SUM('2025:2074'!AP98)","v":0},{"$f":"SUM('2025:2074'!AQ98)","v":0},{"$f":"SUM('2025:2074'!AR98)","v":0},{"$f":"SUM('2025:2074'!AS98)","v":0},{"$f":"SUM('2025:2074'!AT98)","v":0},{"$f":"SUM('2025:2074'!AU98)","v":0},{"$f":"SUM('2025:2074'!AV98)","v":0},{"$f":"SUM('2025:2074'!AW98)","v":0},{"$f":"SUM('2025:2074'!AX98)","v":0},{"$f":"SUM('2025:2074'!AY98)","v":0},{"$f":"SUM('2025:2074'!AZ98)","v":0},{"$f":"SUM('2025:2074'!BA98)","v":0},{"$f":"SUM('2025:2074'!BB98)","v":0},{"$f":"SUM('2025:2074'!BC98)","v":0},{"$f":"SUM('2025:2074'!BD98)","v":0},{"$f":"SUM('2025:2074'!BE98)","v":0},{"$f":"SUM('2025:2074'!BF98)","v":0},{"$f":"SUM('2025:2074'!BG98)","v":0},{"$f":"SUM('2025:2074'!BH98)","v":0},{"$f":"SUM('2025:2074'!BI98)","v":0},{"$f":"SUM('2025:2074'!BJ98)","v":0},{"$f":"SUM('2025:2074'!BK98)","v":0},{"$f":"SUM('2025:2074'!BL98)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O99)","v":0},{"$f":"SUM('2025:2074'!P99)","v":-0.62589753534248649},{"$f":"SUM('2025:2074'!Q99)","v":-1.2554333352186107},{"$f":"SUM('2025:2074'!R99)","v":-1.9197755369335507},{"$f":"SUM('2025:2074'!S99)","v":-2.564024139967974},{"$f":"SUM('2025:2074'!T99)","v":-3.2015289650008869},{"$f":"SUM('2025:2074'!U99)","v":-3.8229580538845456},{"$f":"SUM('2025:2074'!V99)","v":-4.2954414067407054},{"$f":"SUM('2025:2074'!W99)","v":-4.7616727287805602},{"$f":"SUM('2025:2074'!X99)","v":-5.2268207135390927},{"$f":"SUM('2025:2074'!Y99)","v":-5.6908723087599018},{"$f":"SUM('2025:2074'!Z99)","v":-6.1553024194163539},{"$f":"SUM('2025:2074'!AA99)","v":-6.6190277082271258},{"$f":"SUM('2025:2074'!AB99)","v":-7.0822831158074449},{"$f":"SUM('2025:2074'!AC99)","v":-7.5450686421573119},{"$f":"SUM('2025:2074'!AD99)","v":-7.9184278325612061},{"$f":"SUM('2025:2074'!AE99)","v":-8.2377154462645343},{"$f":"SUM('2025:2074'!AF99)","v":-8.5186271781316663},{"$f":"SUM('2025:2074'!AG99)","v":-8.7689264383111603},{"$f":"SUM('2025:2074'!AH99)","v":-8.9934218339351588},{"$f":"SUM('2025:2074'!AI99)","v":-9.195342156259942},{"$f":"SUM('2025:2074'!AJ99)","v":-9.3769675940819717},{"$f":"SUM('2025:2074'!AK99)","v":-9.539959687512928},{"$f":"SUM('2025:2074'!AL99)","v":-9.6855498591234284},{"$f":"SUM('2025:2074'!AM99)","v":-9.8146541544488297},{"$f":"SUM('2025:2074'!AN99)","v":-9.9279462141457753},{"$f":"SUM('2025:2074'!AO99)","v":-10.025904958447278},{"$f":"SUM('2025:2074'!AP99)","v":-10.108846010180356},{"$f":"SUM('2025:2074'!AQ99)","v":-10.176942019149742},{"$f":"SUM('2025:2074'!AR99)","v":-10.230234904653843},{"$f":"SUM('2025:2074'!AS99)","v":-10.268641753412496},{"$f":"SUM('2025:2074'!AT99)","v":-10.291955279396149},{"$f":"SUM('2025:2074'!AU99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!AV99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!AW99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!AX99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!AY99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!AZ99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BA99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BB99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BC99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BD99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BE99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BF99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BG99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BH99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BI99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BJ99)","v":-10.299839146443176},{"$f":"SUM('2025:2074'!BK99)","v":-10.29983914644318},{"$f":"SUM('2025:2074'!BL99)","v":-10.29983914644318}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O100)","v":0},{"$f":"SUM('2025:2074'!P100)","v":0},{"$f":"SUM('2025:2074'!Q100)","v":0},{"$f":"SUM('2025:2074'!R100)","v":0},{"$f":"SUM('2025:2074'!S100)","v":0},{"$f":"SUM('2025:2074'!T100)","v":0},{"$f":"SUM('2025:2074'!U100)","v":0},{"$f":"SUM('2025:2074'!V100)","v":0},{"$f":"SUM('2025:2074'!W100)","v":0},{"$f":"SUM('2025:2074'!X100)","v":0},{"$f":"SUM('2025:2074'!Y100)","v":0},{"$f":"SUM('2025:2074'!Z100)","v":0},{"$f":"SUM('2025:2074'!AA100)","v":0},{"$f":"SUM('2025:2074'!AB100)","v":0},{"$f":"SUM('2025:2074'!AC100)","v":0},{"$f":"SUM('2025:2074'!AD100)","v":0},{"$f":"SUM('2025:2074'!AE100)","v":0},{"$f":"SUM('2025:2074'!AF100)","v":0},{"$f":"SUM('2025:2074'!AG100)","v":0},{"$f":"SUM('2025:2074'!AH100)","v":0},{"$f":"SUM('2025:2074'!AI100)","v":0},{"$f":"SUM('2025:2074'!AJ100)","v":0},{"$f":"SUM('2025:2074'!AK100)","v":0},{"$f":"SUM('2025:2074'!AL100)","v":0},{"$f":"SUM('2025:2074'!AM100)","v":0},{"$f":"SUM('2025:2074'!AN100)","v":0},{"$f":"SUM('2025:2074'!AO100)","v":0},{"$f":"SUM('2025:2074'!AP100)","v":0},{"$f":"SUM('2025:2074'!AQ100)","v":0},{"$f":"SUM('2025:2074'!AR100)","v":0},{"$f":"SUM('2025:2074'!AS100)","v":0},{"$f":"SUM('2025:2074'!AT100)","v":0},{"$f":"SUM('2025:2074'!AU100)","v":0},{"$f":"SUM('2025:2074'!AV100)","v":0},{"$f":"SUM('2025:2074'!AW100)","v":0},{"$f":"SUM('2025:2074'!AX100)","v":0},{"$f":"SUM('2025:2074'!AY100)","v":0},{"$f":"SUM('2025:2074'!AZ100)","v":0},{"$f":"SUM('2025:2074'!BA100)","v":0},{"$f":"SUM('2025:2074'!BB100)","v":0},{"$f":"SUM('2025:2074'!BC100)","v":0},{"$f":"SUM('2025:2074'!BD100)","v":0},{"$f":"SUM('2025:2074'!BE100)","v":0},{"$f":"SUM('2025:2074'!BF100)","v":0},{"$f":"SUM('2025:2074'!BG100)","v":0},{"$f":"SUM('2025:2074'!BH100)","v":0},{"$f":"SUM('2025:2074'!BI100)","v":0},{"$f":"SUM('2025:2074'!BJ100)","v":0},{"$f":"SUM('2025:2074'!BK100)","v":0},{"$f":"SUM('2025:2074'!BL100)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O101)","v":0},{"$f":"SUM('2025:2074'!P101)","v":-7.4927233876292326E-2},{"$f":"SUM('2025:2074'!Q101)","v":-0.13720297062997674},{"$f":"SUM('2025:2074'!R101)","v":-0.19888051275679069},{"$f":"SUM('2025:2074'!S101)","v":-0.26120586320345951},{"$f":"SUM('2025:2074'!T101)","v":-0.32369945596201066},{"$f":"SUM('2025:2074'!U101)","v":-0.38843934715441281},{"$f":"SUM('2025:2074'!V101)","v":-0.45317923834681495},{"$f":"SUM('2025:2074'!W101)","v":-0.51791912953921704},{"$f":"SUM('2025:2074'!X101)","v":-0.58265902073161913},{"$f":"SUM('2025:2074'!Y101)","v":-0.64739891192402133},{"$f":"SUM('2025:2074'!Z101)","v":-0.71213880311642352},{"$f":"SUM('2025:2074'!AA101)","v":-0.77687869430882572},{"$f":"SUM('2025:2074'!AB101)","v":-0.84161858550122792},{"$f":"SUM('2025:2074'!AC101)","v":-0.90635847669363012},{"$f":"SUM('2025:2074'!AD101)","v":-0.95867098123937489},{"$f":"SUM('2025:2074'!AE101)","v":-1.0035633311594958},{"$f":"SUM('2025:2074'!AF101)","v":-1.0430599706231363},{"$f":"SUM('2025:2074'!AG101)","v":-1.0782524475325783},{"$f":"SUM('2025:2074'!AH101)","v":-1.1098168597530063},{"$f":"SUM('2025:2074'!AI101)","v":-1.1382071805069156},{"$f":"SUM('2025:2074'!AJ101)","v":-1.1637440079914851},{"$f":"SUM('2025:2074'!AK101)","v":-1.1866609574078641},{"$f":"SUM('2025:2074'!AL101)","v":-1.2071311687419688},{"$f":"SUM('2025:2074'!AM101)","v":-1.2252834394633874},{"$f":"SUM('2025:2074'!AN101)","v":-1.2412124845274786},{"$f":"SUM('2025:2074'!AO101)","v":-1.2549856408861362},{"$f":"SUM('2025:2074'!AP101)","v":-1.2666472856144024},{"$f":"SUM('2025:2074'!AQ101)","v":-1.276221693551373},{"$f":"SUM('2025:2074'!AR101)","v":-1.2837147586175488},{"$f":"SUM('2025:2074'!AS101)","v":-1.2891148230729292},{"$f":"SUM('2025:2074'!AT101)","v":-1.2923927421697299},{"$f":"SUM('2025:2074'!AU101)","v":-1.293501226504884},{"$f":"SUM('2025:2074'!AV101)","v":-1.293501226504884},{"$f":"SUM('2025:2074'!AW101)","v":-1.293501226504884},{"$f":"SUM('2025:2074'!AX101)","v":-1.2935012265048835},{"$f":"SUM('2025:2074'!AY101)","v":-1.2935012265048835},{"$f":"SUM('2025:2074'!AZ101)","v":-1.2935012265048835},{"$f":"SUM('2025:2074'!BA101)","v":-1.2935012265048835},{"$f":"SUM('2025:2074'!BB101)","v":-1.2935012265048835},{"$f":"SUM('2025:2074'!BC101)","v":-1.2935012265048835},{"$f":"SUM('2025:2074'!BD101)","v":-1.2185739926285912},{"$f":"SUM('2025:2074'!BE101)","v":-1.1562982558749066},{"$f":"SUM('2025:2074'!BF101)","v":-1.0946207137480923},{"$f":"SUM('2025:2074'!BG101)","v":-1.0322953633014238},{"$f":"SUM('2025:2074'!BH101)","v":-0.96980177054287231},{"$f":"SUM('2025:2074'!BI101)","v":-0.90506187935047011},{"$f":"SUM('2025:2074'!BJ101)","v":-0.84032198815806791},{"$f":"SUM('2025:2074'!BK101)","v":-0.77558209696566571},{"$f":"SUM('2025:2074'!BL101)","v":-0.71084220577326351}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O102)","v":0},{"$f":"SUM('2025:2074'!P102)","v":-1.9902019652585281E-2},{"$f":"SUM('2025:2074'!Q102)","v":-5.32361291643281E-2},{"$f":"SUM('2025:2074'!R102)","v":-0.10170867210155002},{"$f":"SUM('2025:2074'!S102)","v":-0.17884753493794608},{"$f":"SUM('2025:2074'!T102)","v":-0.24070714887036351},{"$f":"SUM('2025:2074'!U102)","v":-0.28884857864443619},{"$f":"SUM('2025:2074'!V102)","v":-0.3369900084185089},{"$f":"SUM('2025:2074'!W102)","v":-0.38513143819258161},{"$f":"SUM('2025:2074'!X102)","v":-0.43327286796665432},{"$f":"SUM('2025:2074'!Y102)","v":-0.48141429774072703},{"$f":"SUM('2025:2074'!Z102)","v":-0.52955572751479973},{"$f":"SUM('2025:2074'!AA102)","v":-0.57769715728887239},{"$f":"SUM('2025:2074'!AB102)","v":-0.62583858706294504},{"$f":"SUM('2025:2074'!AC102)","v":-0.67398001683701769},{"$f":"SUM('2025:2074'!AD102)","v":-0.71288027937237364},{"$f":"SUM('2025:2074'!AE102)","v":-0.74626281788560223},{"$f":"SUM('2025:2074'!AF102)","v":-0.77563303553703167},{"$f":"SUM('2025:2074'!AG102)","v":-0.80180262162231686},{"$f":"SUM('2025:2074'!AH102)","v":-0.82527433135617478},{"$f":"SUM('2025:2074'!AI102)","v":-0.84638574516402076},{"$f":"SUM('2025:2074'!AJ102)","v":-0.86537526405813481},{"$f":"SUM('2025:2074'!AK102)","v":-0.88241660735736571},{"$f":"SUM('2025:2074'!AL102)","v":-0.89763852421960588},{"$f":"SUM('2025:2074'!AM102)","v":-0.91113679012768467},{"$f":"SUM('2025:2074'!AN102)","v":-0.92298183636111097},{"$f":"SUM('2025:2074'!AO102)","v":-0.93322373555796134},{"$f":"SUM('2025:2074'!AP102)","v":-0.94189548709161086},{"$f":"SUM('2025:2074'!AQ102)","v":-0.94901514204988302},{"$f":"SUM('2025:2074'!AR102)","v":-0.95458708322914443},{"$f":"SUM('2025:2074'!AS102)","v":-0.95860264178146826},{"$f":"SUM('2025:2074'!AT102)","v":-0.96104014529124004},{"$f":"SUM('2025:2074'!AU102)","v":-0.96186442873987721},{"$f":"SUM('2025:2074'!AV102)","v":-0.96186442873987721},{"$f":"SUM('2025:2074'!AW102)","v":-0.96186442873987721},{"$f":"SUM('2025:2074'!AX102)","v":-0.96186442873987732},{"$f":"SUM('2025:2074'!AY102)","v":-0.96186442873987721},{"$f":"SUM('2025:2074'!AZ102)","v":-0.96186442873987721},{"$f":"SUM('2025:2074'!BA102)","v":-0.96186442873987743},{"$f":"SUM('2025:2074'!BB102)","v":-0.96186442873987743},{"$f":"SUM('2025:2074'!BC102)","v":-0.96186442873987721},{"$f":"SUM('2025:2074'!BD102)","v":-0.94196240908729201},{"$f":"SUM('2025:2074'!BE102)","v":-0.90862829957554925},{"$f":"SUM('2025:2074'!BF102)","v":-0.86015575663832733},{"$f":"SUM('2025:2074'!BG102)","v":-0.78301689380193129},{"$f":"SUM('2025:2074'!BH102)","v":-0.72115727986951383},{"$f":"SUM('2025:2074'!BI102)","v":-0.67301585009544129},{"$f":"SUM('2025:2074'!BJ102)","v":-0.62487442032136853},{"$f":"SUM('2025:2074'!BK102)","v":-0.57673299054729588},{"$f":"SUM('2025:2074'!BL102)","v":-0.52859156077322311}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O103)","v":0},{"$f":"SUM('2025:2074'!P103)","v":-4.3293386301725044E-2},{"$f":"SUM('2025:2074'!Q103)","v":-0.13048373951005743},{"$f":"SUM('2025:2074'!R103)","v":-0.14196340794043552},{"$f":"SUM('2025:2074'!S103)","v":-0.15299502689368571},{"$f":"SUM('2025:2074'!T103)","v":-0.16478546441868447},{"$f":"SUM('2025:2074'!U103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!V103)","v":-0.19774255730242138},{"$f":"SUM('2025:2074'!W103)","v":-0.19774255730242138},{"$f":"SUM('2025:2074'!X103)","v":-0.19774255730242138},{"$f":"SUM('2025:2074'!Y103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!Z103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!AA103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!AB103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!AC103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!AD103)","v":-0.19774255730242135},{"$f":"SUM('2025:2074'!AE103)","v":-0.22059587569447134},{"$f":"SUM('2025:2074'!AF103)","v":-0.22059587569447134},{"$f":"SUM('2025:2074'!AG103)","v":-0.22059587569447131},{"$f":"SUM('2025:2074'!AH103)","v":-0.22059587569447131},{"$f":"SUM('2025:2074'!AI103)","v":-0.22059587569447131},{"$f":"SUM('2025:2074'!AJ103)","v":-0.22059587569447131},{"$f":"SUM('2025:2074'!AK103)","v":-0.22059587569447134},{"$f":"SUM('2025:2074'!AL103)","v":-0.22059587569447134},{"$f":"SUM('2025:2074'!AM103)","v":-0.22059587569447134},{"$f":"SUM('2025:2074'!AN103)","v":-0.22059587569447137},{"$f":"SUM('2025:2074'!AO103)","v":-0.22760736714207799},{"$f":"SUM('2025:2074'!AP103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AQ103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AR103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AS103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AT103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AU103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AV103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AW103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AX103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AY103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!AZ103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!BA103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!BB103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!BC103)","v":-0.22760736714207802},{"$f":"SUM('2025:2074'!BD103)","v":-0.184313980840353},{"$f":"SUM('2025:2074'!BE103)","v":-9.7123627632020648E-2},{"$f":"SUM('2025:2074'!BF103)","v":-8.5643959201642555E-2},{"$f":"SUM('2025:2074'!BG103)","v":-7.4612340248392361E-2},{"$f":"SUM('2025:2074'!BH103)","v":-6.282190272339358E-2},{"$f":"SUM('2025:2074'!BI103)","v":-2.986480983965667E-2},{"$f":"SUM('2025:2074'!BJ103)","v":-2.986480983965667E-2},{"$f":"SUM('2025:2074'!BK103)","v":-2.986480983965667E-2},{"$f":"SUM('2025:2074'!BL103)","v":-2.986480983965667E-2}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O104)","v":0},{"$f":"SUM('2025:2074'!P104)","v":-1.1611700271647574},{"$f":"SUM('2025:2074'!Q104)","v":-2.3829741441860737},{"$f":"SUM('2025:2074'!R104)","v":-3.6344306019046861},{"$f":"SUM('2025:2074'!S104)","v":-4.9309096961244006},{"$f":"SUM('2025:2074'!T104)","v":-6.2331693182704715},{"$f":"SUM('2025:2074'!U104)","v":-7.4512326091113845},{"$f":"SUM('2025:2074'!V104)","v":-7.9130168634939162},{"$f":"SUM('2025:2074'!W104)","v":-8.2785859150195815},{"$f":"SUM('2025:2074'!X104)","v":-8.639028273015672},{"$f":"SUM('2025:2074'!Y104)","v":-8.9937458320772805},{"$f":"SUM('2025:2074'!Z104)","v":-9.3521949753803693},{"$f":"SUM('2025:2074'!AA104)","v":-9.7059817759951557},{"$f":"SUM('2025:2074'!AB104)","v":-10.054709083759283},{"$f":"SUM('2025:2074'!AC104)","v":-10.397015551422664},{"$f":"SUM('2025:2074'!AD104)","v":-10.665029267925219},{"$f":"SUM('2025:2074'!AE104)","v":-10.878847263085701},{"$f":"SUM('2025:2074'!AF104)","v":-11.066966002263284},{"$f":"SUM('2025:2074'!AG104)","v":-11.234584424352963},{"$f":"SUM('2025:2074'!AH104)","v":-11.384922719216114},{"$f":"SUM('2025:2074'!AI104)","v":-11.52014311815636},{"$f":"SUM('2025:2074'!AJ104)","v":-11.641772599910498},{"$f":"SUM('2025:2074'!AK104)","v":-11.750923851473921},{"$f":"SUM('2025:2074'!AL104)","v":-11.848421522140697},{"$f":"SUM('2025:2074'!AM104)","v":-11.934879062014867},{"$f":"SUM('2025:2074'!AN104)","v":-12.010747589425112},{"$f":"SUM('2025:2074'!AO104)","v":-10.915177796707431},{"$f":"SUM('2025:2074'!AP104)","v":-9.7489169849599193},{"$f":"SUM('2025:2074'!AQ104)","v":-8.543062522092864},{"$f":"SUM('2025:2074'!AR104)","v":-7.2822721844855236},{"$f":"SUM('2025:2074'!AS104)","v":-6.005732556005217},{"$f":"SUM('2025:2074'!AT104)","v":-4.8032816822202884},{"$f":"SUM('2025:2074'!AU104)","v":-4.34677703335253},{"$f":"SUM('2025:2074'!AV104)","v":-3.9812079818268655},{"$f":"SUM('2025:2074'!AW104)","v":-3.620765623830775},{"$f":"SUM('2025:2074'!AX104)","v":-3.2660480647691674},{"$f":"SUM('2025:2074'!AY104)","v":-2.9075989214660782},{"$f":"SUM('2025:2074'!AZ104)","v":-2.5538121208512909},{"$f":"SUM('2025:2074'!BA104)","v":-2.2050848130871628},{"$f":"SUM('2025:2074'!BB104)","v":-1.862778345423783},{"$f":"SUM('2025:2074'!BC104)","v":-1.5947646289212287},{"$f":"SUM('2025:2074'!BD104)","v":-1.3809466337607468},{"$f":"SUM('2025:2074'!BE104)","v":-1.1928278945831647},{"$f":"SUM('2025:2074'!BF104)","v":-1.0252094724934842},{"$f":"SUM('2025:2074'!BG104)","v":-0.87487117763033284},{"$f":"SUM('2025:2074'!BH104)","v":-0.73965077869008544},{"$f":"SUM('2025:2074'!BI104)","v":-0.61802129693594732},{"$f":"SUM('2025:2074'!BJ104)","v":-0.50887004537252378},{"$f":"SUM('2025:2074'!BK104)","v":-0.411372374705748},{"$f":"SUM('2025:2074'!BL104)","v":-0.32491483483157785}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O105)","v":0},{"$f":"SUM('2025:2074'!P105)","v":-9.8914622436431635E-2},{"$f":"SUM('2025:2074'!Q105)","v":-0.19158612560680821},{"$f":"SUM('2025:2074'!R105)","v":-0.2842576287771848},{"$f":"SUM('2025:2074'!S105)","v":-0.37692913194756139},{"$f":"SUM('2025:2074'!T105)","v":-0.46960063511793798},{"$f":"SUM('2025:2074'!U105)","v":-0.56352076214152558},{"$f":"SUM('2025:2074'!V105)","v":-0.65744088916511323},{"$f":"SUM('2025:2074'!W105)","v":-0.75136101618870077},{"$f":"SUM('2025:2074'!X105)","v":-0.84528114321228842},{"$f":"SUM('2025:2074'!Y105)","v":-0.93920127023587607},{"$f":"SUM('2025:2074'!Z105)","v":-0.93420677482303205},{"$f":"SUM('2025:2074'!AA105)","v":-0.93545539867624306},{"$f":"SUM('2025:2074'!AB105)","v":-0.93670402252945406},{"$f":"SUM('2025:2074'!AC105)","v":-0.93795264638266507},{"$f":"SUM('2025:2074'!AD105)","v":-0.92117248286957465},{"$f":"SUM('2025:2074'!AE105)","v":-0.89237905175523058},{"$f":"SUM('2025:2074'!AF105)","v":-0.8557578995539129},{"$f":"SUM('2025:2074'!AG105)","v":-0.81289256796991627},{"$f":"SUM('2025:2074'!AH105)","v":-0.76476389271687739},{"$f":"SUM('2025:2074'!AI105)","v":-0.71203046654088864},{"$f":"SUM('2025:2074'!AJ105)","v":-0.65515739098673076},{"$f":"SUM('2025:2074'!AK105)","v":-0.59448357872420443},{"$f":"SUM('2025:2074'!AL105)","v":-0.5302602091910652},{"$f":"SUM('2025:2074'!AM105)","v":-0.4626741327894574},{"$f":"SUM('2025:2074'!AN105)","v":-0.40989154274896822},{"$f":"SUM('2025:2074'!AO105)","v":-0.36474598321322343},{"$f":"SUM('2025:2074'!AP105)","v":-0.32436491069214324},{"$f":"SUM('2025:2074'!AQ105)","v":-0.28719999972800614},{"$f":"SUM('2025:2074'!AR105)","v":-0.25227896509670983},{"$f":"SUM('2025:2074'!AS105)","v":-0.2189263018145681},{"$f":"SUM('2025:2074'!AT105)","v":-0.186634627165739},{"$f":"SUM('2025:2074'!AU105)","v":-0.1549964243066877},{"$f":"SUM('2025:2074'!AV105)","v":-0.1252996668162393},{"$f":"SUM('2025:2074'!AW105)","v":-9.896561619425942E-2},{"$f":"SUM('2025:2074'!AX105)","v":-7.585686657746242E-2},{"$f":"SUM('2025:2074'!AY105)","v":-5.5875730203963594E-2},{"$f":"SUM('2025:2074'!AZ105)","v":-3.8957827902773856E-2},{"$f":"SUM('2025:2074'!BA105)","v":-2.5067943427319987E-2},{"$f":"SUM('2025:2074'!BB105)","v":-1.4197526288067501E-2},{"$f":"SUM('2025:2074'!BC105)","v":-6.3634887226104182E-3},{"$f":"SUM('2025:2074'!BD105)","v":-1.6081119020097882E-3},{"$f":"SUM('2025:2074'!BE105)","v":0},{"$f":"SUM('2025:2074'!BF105)","v":0},{"$f":"SUM('2025:2074'!BG105)","v":0},{"$f":"SUM('2025:2074'!BH105)","v":0},{"$f":"SUM('2025:2074'!BI105)","v":0},{"$f":"SUM('2025:2074'!BJ105)","v":0},{"$f":"SUM('2025:2074'!BK105)","v":0},{"$f":"SUM('2025:2074'!BL105)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O106)","v":0},{"$f":"SUM('2025:2074'!P106)","v":-0.33959310085174854},{"$f":"SUM('2025:2074'!Q106)","v":-0.56830594678913626},{"$f":"SUM('2025:2074'!R106)","v":-0.70997836213872434},{"$f":"SUM('2025:2074'!S106)","v":-0.95134197035601209},{"$f":"SUM('2025:2074'!T106)","v":-1.2348419055746063},{"$f":"SUM('2025:2074'!U106)","v":-1.4818102866895275},{"$f":"SUM('2025:2074'!V106)","v":-1.728778667804449},{"$f":"SUM('2025:2074'!W106)","v":-1.97574704891937},{"$f":"SUM('2025:2074'!X106)","v":-2.2227154300342913},{"$f":"SUM('2025:2074'!Y106)","v":-2.4696838111492125},{"$f":"SUM('2025:2074'!Z106)","v":-2.3770590914123852},{"$f":"SUM('2025:2074'!AA106)","v":-2.395314626589919},{"$f":"SUM('2025:2074'!AB106)","v":-2.500610592355252},{"$f":"SUM('2025:2074'!AC106)","v":-2.5062153652528858},{"$f":"SUM('2025:2074'!AD106)","v":-2.4222760768282998},{"$f":"SUM('2025:2074'!AE106)","v":-2.346562092037078},{"$f":"SUM('2025:2074'!AF106)","v":-2.2502646639953641},{"$f":"SUM('2025:2074'!AG106)","v":-2.1375478067811988},{"$f":"SUM('2025:2074'!AH106)","v":-2.0109906843716052},{"$f":"SUM('2025:2074'!AI106)","v":-1.8723251043084912},{"$f":"SUM('2025:2074'!AJ106)","v":-1.7227740778803708},{"$f":"SUM('2025:2074'!AK106)","v":-1.5632287954641371},{"$f":"SUM('2025:2074'!AL106)","v":-1.3943497478521027},{"$f":"SUM('2025:2074'!AM106)","v":-1.2166282689339321},{"$f":"SUM('2025:2074'!AN106)","v":-1.077833409658685},{"$f":"SUM('2025:2074'!AO106)","v":-0.95912056176964777},{"$f":"SUM('2025:2074'!AP106)","v":-0.85293620678351389},{"$f":"SUM('2025:2074'!AQ106)","v":-0.75520893377005271},{"$f":"SUM('2025:2074'!AR106)","v":-0.6633820627567355},{"$f":"SUM('2025:2074'!AS106)","v":-0.57567931449924092},{"$f":"SUM('2025:2074'!AT106)","v":-0.49076649693556579},{"$f":"SUM('2025:2074'!AU106)","v":-0.40757202106435014},{"$f":"SUM('2025:2074'!AV106)","v":-0.32948268756146304},{"$f":"SUM('2025:2074'!AW106)","v":-0.26023578536471259},{"$f":"SUM('2025:2074'!AX106)","v":-0.1994699978459511},{"$f":"SUM('2025:2074'!AY106)","v":-0.14692844941128869},{"$f":"SUM('2025:2074'!AZ106)","v":-0.10244185132421518},{"$f":"SUM('2025:2074'!BA106)","v":-6.5917600436920298E-2},{"$f":"SUM('2025:2074'!BB106)","v":-3.733321274491002E-2},{"$f":"SUM('2025:2074'!BC106)","v":-1.6733159950597785E-2},{"$f":"SUM('2025:2074'!BD106)","v":-4.2286228274718059E-3},{"$f":"SUM('2025:2074'!BE106)","v":0},{"$f":"SUM('2025:2074'!BF106)","v":0},{"$f":"SUM('2025:2074'!BG106)","v":0},{"$f":"SUM('2025:2074'!BH106)","v":0},{"$f":"SUM('2025:2074'!BI106)","v":0},{"$f":"SUM('2025:2074'!BJ106)","v":0},{"$f":"SUM('2025:2074'!BK106)","v":0},{"$f":"SUM('2025:2074'!BL106)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O107)","v":0},{"$f":"SUM('2025:2074'!P107)","v":-3.8669952328524517},{"$f":"SUM('2025:2074'!Q107)","v":-9.5650861489605852},{"$f":"SUM('2025:2074'!R107)","v":-11.44796854412675},{"$f":"SUM('2025:2074'!S107)","v":-12.390378158121802},{"$f":"SUM('2025:2074'!T107)","v":-12.808457128184093},{"$f":"SUM('2025:2074'!U107)","v":-11.503153320968462},{"$f":"SUM('2025:2074'!V107)","v":-8.3667538304971458},{"$f":"SUM('2025:2074'!W107)","v":-9.0455628609677987},{"$f":"SUM('2025:2074'!X107)","v":-10.664844672609568},{"$f":"SUM('2025:2074'!Y107)","v":-12.808457128184095},{"$f":"SUM('2025:2074'!Z107)","v":-12.808457128184095},{"$f":"SUM('2025:2074'!AA107)","v":-12.808457128184095},{"$f":"SUM('2025:2074'!AB107)","v":-12.808457128184095},{"$f":"SUM('2025:2074'!AC107)","v":-12.808457128184095},{"$f":"SUM('2025:2074'!AD107)","v":-12.316718121067069},{"$f":"SUM('2025:2074'!AE107)","v":-11.531371167886789},{"$f":"SUM('2025:2074'!AF107)","v":-10.532521458415083},{"$f":"SUM('2025:2074'!AG107)","v":-9.3633604291904771},{"$f":"SUM('2025:2074'!AH107)","v":-8.0506405827617709},{"$f":"SUM('2025:2074'!AI107)","v":-7.104064183367937},{"$f":"SUM('2025:2074'!AJ107)","v":-6.3381859134382506},{"$f":"SUM('2025:2074'!AK107)","v":-5.6821444982996034},{"$f":"SUM('2025:2074'!AL107)","v":-5.0995994739620265},{"$f":"SUM('2025:2074'!AM107)","v":-4.5688947223069629},{"$f":"SUM('2025:2074'!AN107)","v":-4.0758147603367778},{"$f":"SUM('2025:2074'!AO107)","v":-3.6103382990356483},{"$f":"SUM('2025:2074'!AP107)","v":-3.1649773788762356},{"$f":"SUM('2025:2074'!AQ107)","v":-2.7338415579198605},{"$f":"SUM('2025:2074'!AR107)","v":-2.3120676681555881},{"$f":"SUM('2025:2074'!AS107)","v":-1.8954466505843304},{"$f":"SUM('2025:2074'!AT107)","v":-1.4801608228120615},{"$f":"SUM('2025:2074'!AU107)","v":-1.062583035848182},{"$f":"SUM('2025:2074'!AV107)","v":-0.6837334847299219},{"$f":"SUM('2025:2074'!AW107)","v":-0.38724054694114468},{"$f":"SUM('2025:2074'!AX107)","v":-0.17356550735662557},{"$f":"SUM('2025:2074'!AY107)","v":-4.3861593903172638E-2},{"$f":"SUM('2025:2074'!AZ107)","v":0},{"$f":"SUM('2025:2074'!BA107)","v":0},{"$f":"SUM('2025:2074'!BB107)","v":0},{"$f":"SUM('2025:2074'!BC107)","v":0},{"$f":"SUM('2025:2074'!BD107)","v":0},{"$f":"SUM('2025:2074'!BE107)","v":0},{"$f":"SUM('2025:2074'!BF107)","v":0},{"$f":"SUM('2025:2074'!BG107)","v":0},{"$f":"SUM('2025:2074'!BH107)","v":0},{"$f":"SUM('2025:2074'!BI107)","v":0},{"$f":"SUM('2025:2074'!BJ107)","v":0},{"$f":"SUM('2025:2074'!BK107)","v":0},{"$f":"SUM('2025:2074'!BL107)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O108)","v":0},{"$f":"SUM('2025:2074'!P108)","v":-0.14510129218588314},{"$f":"SUM('2025:2074'!Q108)","v":-0.46939039485431383},{"$f":"SUM('2025:2074'!R108)","v":-0.63525375921474136},{"$f":"SUM('2025:2074'!S108)","v":-0.7952008967723444},{"$f":"SUM('2025:2074'!T108)","v":-0.95828490147046108},{"$f":"SUM('2025:2074'!U108)","v":-1.1499418817645533},{"$f":"SUM('2025:2074'!V108)","v":-1.3415988620586454},{"$f":"SUM('2025:2074'!W108)","v":-1.5332558423527376},{"$f":"SUM('2025:2074'!X108)","v":-1.7249128226468295},{"$f":"SUM('2025:2074'!Y108)","v":-1.9165698029409219},{"$f":"SUM('2025:2074'!Z108)","v":-1.9631254910491311},{"$f":"SUM('2025:2074'!AA108)","v":-1.8304933686747924},{"$f":"SUM('2025:2074'!AB108)","v":-1.8562869846084569},{"$f":"SUM('2025:2074'!AC108)","v":-1.8879968273449461},{"$f":"SUM('2025:2074'!AD108)","v":-1.8797795743233452},{"$f":"SUM('2025:2074'!AE108)","v":-1.8210226046027316},{"$f":"SUM('2025:2074'!AF108)","v":-1.7462920897682257},{"$f":"SUM('2025:2074'!AG108)","v":-1.6588194651983024},{"$f":"SUM('2025:2074'!AH108)","v":-1.5606062615232712},{"$f":"SUM('2025:2074'!AI108)","v":-1.4529964281282077},{"$f":"SUM('2025:2074'!AJ108)","v":-1.3369390688998699},{"$f":"SUM('2025:2074'!AK108)","v":-1.2131257819113841},{"$f":"SUM('2025:2074'!AL108)","v":-1.0820691334685879},{"$f":"SUM('2025:2074'!AM108)","v":-0.94415041760266094},{"$f":"SUM('2025:2074'!AN108)","v":-0.83644025855740589},{"$f":"SUM('2025:2074'!AO108)","v":-0.74431451417745031},{"$f":"SUM('2025:2074'!AP108)","v":-0.66191136305646325},{"$f":"SUM('2025:2074'!AQ108)","v":-0.58607123342699197},{"$f":"SUM('2025:2074'!AR108)","v":-0.51481004311260092},{"$f":"SUM('2025:2074'!AS108)","v":-0.44674933097349212},{"$f":"SUM('2025:2074'!AT108)","v":-0.38085371255850042},{"$f":"SUM('2025:2074'!AU108)","v":-0.31629159351052655},{"$f":"SUM('2025:2074'!AV108)","v":-0.25569126165923034},{"$f":"SUM('2025:2074'!AW108)","v":-0.20195299723106513},{"$f":"SUM('2025:2074'!AX108)","v":-0.15479640459980448},{"$f":"SUM('2025:2074'!AY108)","v":-0.11402213840628166},{"$f":"SUM('2025:2074'!AZ108)","v":-7.9498824067682286E-2},{"$f":"SUM('2025:2074'!BA108)","v":-5.1154597972984737E-2},{"$f":"SUM('2025:2074'!BB108)","v":-2.897201166831501E-2},{"$f":"SUM('2025:2074'!BC108)","v":-1.2985576908394979E-2},{"$f":"SUM('2025:2074'!BD108)","v":-3.2815742576325574E-3},{"$f":"SUM('2025:2074'!BE108)","v":0},{"$f":"SUM('2025:2074'!BF108)","v":0},{"$f":"SUM('2025:2074'!BG108)","v":0},{"$f":"SUM('2025:2074'!BH108)","v":0},{"$f":"SUM('2025:2074'!BI108)","v":0},{"$f":"SUM('2025:2074'!BJ108)","v":0},{"$f":"SUM('2025:2074'!BK108)","v":0},{"$f":"SUM('2025:2074'!BL108)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O109)","v":0},{"$f":"SUM('2025:2074'!P109)","v":0},{"$f":"SUM('2025:2074'!Q109)","v":0},{"$f":"SUM('2025:2074'!R109)","v":0},{"$f":"SUM('2025:2074'!S109)","v":0},{"$f":"SUM('2025:2074'!T109)","v":0},{"$f":"SUM('2025:2074'!U109)","v":0},{"$f":"SUM('2025:2074'!V109)","v":0},{"$f":"SUM('2025:2074'!W109)","v":0},{"$f":"SUM('2025:2074'!X109)","v":0},{"$f":"SUM('2025:2074'!Y109)","v":0},{"$f":"SUM('2025:2074'!Z109)","v":0},{"$f":"SUM('2025:2074'!AA109)","v":0},{"$f":"SUM('2025:2074'!AB109)","v":0},{"$f":"SUM('2025:2074'!AC109)","v":0},{"$f":"SUM('2025:2074'!AD109)","v":0},{"$f":"SUM('2025:2074'!AE109)","v":0},{"$f":"SUM('2025:2074'!AF109)","v":0},{"$f":"SUM('2025:2074'!AG109)","v":0},{"$f":"SUM('2025:2074'!AH109)","v":0},{"$f":"SUM('2025:2074'!AI109)","v":0},{"$f":"SUM('2025:2074'!AJ109)","v":0},{"$f":"SUM('2025:2074'!AK109)","v":0},{"$f":"SUM('2025:2074'!AL109)","v":0},{"$f":"SUM('2025:2074'!AM109)","v":0},{"$f":"SUM('2025:2074'!AN109)","v":0},{"$f":"SUM('2025:2074'!AO109)","v":0},{"$f":"SUM('2025:2074'!AP109)","v":0},{"$f":"SUM('2025:2074'!AQ109)","v":0},{"$f":"SUM('2025:2074'!AR109)","v":0},{"$f":"SUM('2025:2074'!AS109)","v":0},{"$f":"SUM('2025:2074'!AT109)","v":0},{"$f":"SUM('2025:2074'!AU109)","v":0},{"$f":"SUM('2025:2074'!AV109)","v":0},{"$f":"SUM('2025:2074'!AW109)","v":0},{"$f":"SUM('2025:2074'!AX109)","v":0},{"$f":"SUM('2025:2074'!AY109)","v":0},{"$f":"SUM('2025:2074'!AZ109)","v":0},{"$f":"SUM('2025:2074'!BA109)","v":0},{"$f":"SUM('2025:2074'!BB109)","v":0},{"$f":"SUM('2025:2074'!BC109)","v":0},{"$f":"SUM('2025:2074'!BD109)","v":0},{"$f":"SUM('2025:2074'!BE109)","v":0},{"$f":"SUM('2025:2074'!BF109)","v":0},{"$f":"SUM('2025:2074'!BG109)","v":0},{"$f":"SUM('2025:2074'!BH109)","v":0},{"$f":"SUM('2025:2074'!BI109)","v":0},{"$f":"SUM('2025:2074'!BJ109)","v":0},{"$f":"SUM('2025:2074'!BK109)","v":0},{"$f":"SUM('2025:2074'!BL109)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O110)","v":0},{"$f":"SUM('2025:2074'!P110)","v":0},{"$f":"SUM('2025:2074'!Q110)","v":0},{"$f":"SUM('2025:2074'!R110)","v":0},{"$f":"SUM('2025:2074'!S110)","v":0},{"$f":"SUM('2025:2074'!T110)","v":0},{"$f":"SUM('2025:2074'!U110)","v":0},{"$f":"SUM('2025:2074'!V110)","v":0},{"$f":"SUM('2025:2074'!W110)","v":0},{"$f":"SUM('2025:2074'!X110)","v":0},{"$f":"SUM('2025:2074'!Y110)","v":0},{"$f":"SUM('2025:2074'!Z110)","v":0},{"$f":"SUM('2025:2074'!AA110)","v":0},{"$f":"SUM('2025:2074'!AB110)","v":0},{"$f":"SUM('2025:2074'!AC110)","v":0},{"$f":"SUM('2025:2074'!AD110)","v":0},{"$f":"SUM('2025:2074'!AE110)","v":0},{"$f":"SUM('2025:2074'!AF110)","v":0},{"$f":"SUM('2025:2074'!AG110)","v":0},{"$f":"SUM('2025:2074'!AH110)","v":0},{"$f":"SUM('2025:2074'!AI110)","v":0},{"$f":"SUM('2025:2074'!AJ110)","v":0},{"$f":"SUM('2025:2074'!AK110)","v":0},{"$f":"SUM('2025:2074'!AL110)","v":0},{"$f":"SUM('2025:2074'!AM110)","v":0},{"$f":"SUM('2025:2074'!AN110)","v":0},{"$f":"SUM('2025:2074'!AO110)","v":0},{"$f":"SUM('2025:2074'!AP110)","v":0},{"$f":"SUM('2025:2074'!AQ110)","v":0},{"$f":"SUM('2025:2074'!AR110)","v":0},{"$f":"SUM('2025:2074'!AS110)","v":0},{"$f":"SUM('2025:2074'!AT110)","v":0},{"$f":"SUM('2025:2074'!AU110)","v":0},{"$f":"SUM('2025:2074'!AV110)","v":0},{"$f":"SUM('2025:2074'!AW110)","v":0},{"$f":"SUM('2025:2074'!AX110)","v":0},{"$f":"SUM('2025:2074'!AY110)","v":0},{"$f":"SUM('2025:2074'!AZ110)","v":0},{"$f":"SUM('2025:2074'!BA110)","v":0},{"$f":"SUM('2025:2074'!BB110)","v":0},{"$f":"SUM('2025:2074'!BC110)","v":0},{"$f":"SUM('2025:2074'!BD110)","v":0},{"$f":"SUM('2025:2074'!BE110)","v":0},{"$f":"SUM('2025:2074'!BF110)","v":0},{"$f":"SUM('2025:2074'!BG110)","v":0},{"$f":"SUM('2025:2074'!BH110)","v":0},{"$f":"SUM('2025:2074'!BI110)","v":0},{"$f":"SUM('2025:2074'!BJ110)","v":0},{"$f":"SUM('2025:2074'!BK110)","v":0},{"$f":"SUM('2025:2074'!BL110)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O111)","v":0},{"$f":"SUM('2025:2074'!P111)","v":0},{"$f":"SUM('2025:2074'!Q111)","v":0},{"$f":"SUM('2025:2074'!R111)","v":0},{"$f":"SUM('2025:2074'!S111)","v":0},{"$f":"SUM('2025:2074'!T111)","v":0},{"$f":"SUM('2025:2074'!U111)","v":0},{"$f":"SUM('2025:2074'!V111)","v":0},{"$f":"SUM('2025:2074'!W111)","v":0},{"$f":"SUM('2025:2074'!X111)","v":0},{"$f":"SUM('2025:2074'!Y111)","v":0},{"$f":"SUM('2025:2074'!Z111)","v":0},{"$f":"SUM('2025:2074'!AA111)","v":0},{"$f":"SUM('2025:2074'!AB111)","v":0},{"$f":"SUM('2025:2074'!AC111)","v":0},{"$f":"SUM('2025:2074'!AD111)","v":0},{"$f":"SUM('2025:2074'!AE111)","v":0},{"$f":"SUM('2025:2074'!AF111)","v":0},{"$f":"SUM('2025:2074'!AG111)","v":0},{"$f":"SUM('2025:2074'!AH111)","v":0},{"$f":"SUM('2025:2074'!AI111)","v":0},{"$f":"SUM('2025:2074'!AJ111)","v":0},{"$f":"SUM('2025:2074'!AK111)","v":0},{"$f":"SUM('2025:2074'!AL111)","v":0},{"$f":"SUM('2025:2074'!AM111)","v":0},{"$f":"SUM('2025:2074'!AN111)","v":0},{"$f":"SUM('2025:2074'!AO111)","v":0},{"$f":"SUM('2025:2074'!AP111)","v":0},{"$f":"SUM('2025:2074'!AQ111)","v":0},{"$f":"SUM('2025:2074'!AR111)","v":0},{"$f":"SUM('2025:2074'!AS111)","v":0},{"$f":"SUM('2025:2074'!AT111)","v":0},{"$f":"SUM('2025:2074'!AU111)","v":0},{"$f":"SUM('2025:2074'!AV111)","v":0},{"$f":"SUM('2025:2074'!AW111)","v":0},{"$f":"SUM('2025:2074'!AX111)","v":0},{"$f":"SUM('2025:2074'!AY111)","v":0},{"$f":"SUM('2025:2074'!AZ111)","v":0},{"$f":"SUM('2025:2074'!BA111)","v":0},{"$f":"SUM('2025:2074'!BB111)","v":0},{"$f":"SUM('2025:2074'!BC111)","v":0},{"$f":"SUM('2025:2074'!BD111)","v":0},{"$f":"SUM('2025:2074'!BE111)","v":0},{"$f":"SUM('2025:2074'!BF111)","v":0},{"$f":"SUM('2025:2074'!BG111)","v":0},{"$f":"SUM('2025:2074'!BH111)","v":0},{"$f":"SUM('2025:2074'!BI111)","v":0},{"$f":"SUM('2025:2074'!BJ111)","v":0},{"$f":"SUM('2025:2074'!BK111)","v":0},{"$f":"SUM('2025:2074'!BL111)","v":0}]
[null,"Total straight line Depreciation","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O112)","v":0},{"$f":"SUM('2025:2074'!P112)","v":-6.4072563890829652},{"$f":"SUM('2025:2074'!Q112)","v":-14.822993606523594},{"$f":"SUM('2025:2074'!R112)","v":-19.222995116999343},{"$f":"SUM('2025:2074'!S112)","v":-22.810982128383941},{"$f":"SUM('2025:2074'!T112)","v":-25.912966443372408},{"$f":"SUM('2025:2074'!U112)","v":-27.181117222264742},{"$f":"SUM('2025:2074'!V112)","v":-25.679990452531772},{"$f":"SUM('2025:2074'!W112)","v":-27.891604970067597},{"$f":"SUM('2025:2074'!X112)","v":-31.037482237963648},{"$f":"SUM('2025:2074'!Y112)","v":-34.700868961320246},{"$f":"SUM('2025:2074'!Z112)","v":-35.641144313305375},{"$f":"SUM('2025:2074'!AA112)","v":-36.513988064454395},{"$f":"SUM('2025:2074'!AB112)","v":-37.626768610418104},{"$f":"SUM('2025:2074'!AC112)","v":-38.638883468985739},{"$f":"SUM('2025:2074'!AD112)","v":-38.815702994882287},{"$f":"SUM('2025:2074'!AE112)","v":-38.539864935296649},{"$f":"SUM('2025:2074'!AF112)","v":-37.905170779395839},{"$f":"SUM('2025:2074'!AG112)","v":-37.002446938339034},{"$f":"SUM('2025:2074'!AH112)","v":-35.873795515766176},{"$f":"SUM('2025:2074'!AI112)","v":-35.039225431550271},{"$f":"SUM('2025:2074'!AJ112)","v":-34.320569980715945},{"$f":"SUM('2025:2074'!AK112)","v":-33.652271706766612},{"$f":"SUM('2025:2074'!AL112)","v":-33.001920981547755},{"$f":"SUM('2025:2074'!AM112)","v":-32.350785804707684},{"$f":"SUM('2025:2074'!AN112)","v":-31.789027778374869},{"$f":"SUM('2025:2074'!AO112)","v":-30.112806728716524},{"$f":"SUM('2025:2074'!AP112)","v":-28.385502227411063},{"$f":"SUM('2025:2074'!AQ112)","v":-26.630789199068669},{"$f":"SUM('2025:2074'!AR112)","v":-24.823006460549362},{"$f":"SUM('2025:2074'!AS112)","v":-22.993188043476405},{"$f":"SUM('2025:2074'!AT112)","v":-21.224194228237955},{"$f":"SUM('2025:2074'!AU112)","v":-20.181485247979332},{"$f":"SUM('2025:2074'!AV112)","v":-19.268680222490776},{"$f":"SUM('2025:2074'!AW112)","v":-18.462425709459012},{"$f":"SUM('2025:2074'!AX112)","v":-17.763001981046067},{"$f":"SUM('2025:2074'!AY112)","v":-17.161551973287839},{"$f":"SUM('2025:2074'!AZ112)","v":-16.667975764043018},{"$f":"SUM('2025:2074'!BA112)","v":-16.240490094821446},{"$f":"SUM('2025:2074'!BB112)","v":-15.836546236022134},{"$f":"SUM('2025:2074'!BC112)","v":-15.524111994399894},{"$f":"SUM('2025:2074'!BD112)","v":-15.14520744281432},{"$f":"SUM('2025:2074'!BE112)","v":-14.765170195175862},{"$f":"SUM('2025:2074'!BF112)","v":-14.475922019591769},{"$f":"SUM('2025:2074'!BG112)","v":-14.175087892492304},{"$f":"SUM('2025:2074'!BH112)","v":-13.903723849336085},{"$f":"SUM('2025:2074'!BI112)","v":-13.636255953731737},{"$f":"SUM('2025:2074'!BJ112)","v":-13.41422338120184},{"$f":"SUM('2025:2074'!BK112)","v":-13.203844389568587},{"$f":"SUM('2025:2074'!BL112)","v":-13.004505528727943}]
[null,null,"$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O113)","v":0},{"$f":"SUM('2025:2074'!P113)","v":0},{"$f":"SUM('2025:2074'!Q113)","v":0},{"$f":"SUM('2025:2074'!R113)","v":0},{"$f":"SUM('2025:2074'!S113)","v":0},{"$f":"SUM('2025:2074'!T113)","v":0},{"$f":"SUM('2025:2074'!U113)","v":0},{"$f":"SUM('2025:2074'!V113)","v":0},{"$f":"SUM('2025:2074'!W113)","v":0},{"$f":"SUM('2025:2074'!X113)","v":0},{"$f":"SUM('2025:2074'!Y113)","v":0},{"$f":"SUM('2025:2074'!Z113)","v":0},{"$f":"SUM('2025:2074'!AA113)","v":0},{"$f":"SUM('2025:2074'!AB113)","v":0},{"$f":"SUM('2025:2074'!AC113)","v":0},{"$f":"SUM('2025:2074'!AD113)","v":0},{"$f":"SUM('2025:2074'!AE113)","v":0},{"$f":"SUM('2025:2074'!AF113)","v":0},{"$f":"SUM('2025:2074'!AG113)","v":0},{"$f":"SUM('2025:2074'!AH113)","v":0},{"$f":"SUM('2025:2074'!AI113)","v":0},{"$f":"SUM('2025:2074'!AJ113)","v":0},{"$f":"SUM('2025:2074'!AK113)","v":0},{"$f":"SUM('2025:2074'!AL113)","v":0},{"$f":"SUM('2025:2074'!AM113)","v":0},{"$f":"SUM('2025:2074'!AN113)","v":0},{"$f":"SUM('2025:2074'!AO113)","v":0},{"$f":"SUM('2025:2074'!AP113)","v":0},{"$f":"SUM('2025:2074'!AQ113)","v":0},{"$f":"SUM('2025:2074'!AR113)","v":0},{"$f":"SUM('2025:2074'!AS113)","v":0},{"$f":"SUM('2025:2074'!AT113)","v":0},{"$f":"SUM('2025:2074'!AU113)","v":0},{"$f":"SUM('2025:2074'!AV113)","v":0},{"$f":"SUM('2025:2074'!AW113)","v":0},{"$f":"SUM('2025:2074'!AX113)","v":0},{"$f":"SUM('2025:2074'!AY113)","v":0},{"$f":"SUM('2025:2074'!AZ113)","v":0},{"$f":"SUM('2025:2074'!BA113)","v":0},{"$f":"SUM('2025:2074'!BB113)","v":0},{"$f":"SUM('2025:2074'!BC113)","v":0},{"$f":"SUM('2025:2074'!BD113)","v":0},{"$f":"SUM('2025:2074'!BE113)","v":0},{"$f":"SUM('2025:2074'!BF113)","v":0},{"$f":"SUM('2025:2074'!BG113)","v":0},{"$f":"SUM('2025:2074'!BH113)","v":0},{"$f":"SUM('2025:2074'!BI113)","v":0},{"$f":"SUM('2025:2074'!BJ113)","v":0},{"$f":"SUM('2025:2074'!BK113)","v":0},{"$f":"SUM('2025:2074'!BL113)","v":0}]
[null,"Clsoing asset base using straightline dpreciaiton","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O114)","v":0},{"$f":"SUM('2025:2074'!P114)","v":0},{"$f":"SUM('2025:2074'!Q114)","v":0},{"$f":"SUM('2025:2074'!R114)","v":0},{"$f":"SUM('2025:2074'!S114)","v":0},{"$f":"SUM('2025:2074'!T114)","v":0},{"$f":"SUM('2025:2074'!U114)","v":0},{"$f":"SUM('2025:2074'!V114)","v":0},{"$f":"SUM('2025:2074'!W114)","v":0},{"$f":"SUM('2025:2074'!X114)","v":0},{"$f":"SUM('2025:2074'!Y114)","v":0},{"$f":"SUM('2025:2074'!Z114)","v":0},{"$f":"SUM('2025:2074'!AA114)","v":0},{"$f":"SUM('2025:2074'!AB114)","v":0},{"$f":"SUM('2025:2074'!AC114)","v":0},{"$f":"SUM('2025:2074'!AD114)","v":0},{"$f":"SUM('2025:2074'!AE114)","v":0},{"$f":"SUM('2025:2074'!AF114)","v":0},{"$f":"SUM('2025:2074'!AG114)","v":0},{"$f":"SUM('2025:2074'!AH114)","v":0},{"$f":"SUM('2025:2074'!AI114)","v":0},{"$f":"SUM('2025:2074'!AJ114)","v":0},{"$f":"SUM('2025:2074'!AK114)","v":0},{"$f":"SUM('2025:2074'!AL114)","v":0},{"$f":"SUM('2025:2074'!AM114)","v":0},{"$f":"SUM('2025:2074'!AN114)","v":0},{"$f":"SUM('2025:2074'!AO114)","v":0},{"$f":"SUM('2025:2074'!AP114)","v":0},{"$f":"SUM('2025:2074'!AQ114)","v":0},{"$f":"SUM('2025:2074'!AR114)","v":0},{"$f":"SUM('2025:2074'!AS114)","v":0},{"$f":"SUM('2025:2074'!AT114)","v":0},{"$f":"SUM('2025:2074'!AU114)","v":0},{"$f":"SUM('2025:2074'!AV114)","v":0},{"$f":"SUM('2025:2074'!AW114)","v":0},{"$f":"SUM('2025:2074'!AX114)","v":0},{"$f":"SUM('2025:2074'!AY114)","v":0},{"$f":"SUM('2025:2074'!AZ114)","v":0},{"$f":"SUM('2025:2074'!BA114)","v":0},{"$f":"SUM('2025:2074'!BB114)","v":0},{"$f":"SUM('2025:2074'!BC114)","v":0},{"$f":"SUM('2025:2074'!BD114)","v":0},{"$f":"SUM('2025:2074'!BE114)","v":0},{"$f":"SUM('2025:2074'!BF114)","v":0},{"$f":"SUM('2025:2074'!BG114)","v":0},{"$f":"SUM('2025:2074'!BH114)","v":0},{"$f":"SUM('2025:2074'!BI114)","v":0},{"$f":"SUM('2025:2074'!BJ114)","v":0},{"$f":"SUM('2025:2074'!BK114)","v":0},{"$f":"SUM('2025:2074'!BL114)","v":0}]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O115)","v":2.5169550734882833},{"$f":"SUM('2025:2074'!P115)","v":5.512111789877685},{"$f":"SUM('2025:2074'!Q115)","v":11.80149067837208},{"$f":"SUM('2025:2074'!R115)","v":16.482442103573355},{"$f":"SUM('2025:2074'!S115)","v":21.772637229045635},{"$f":"SUM('2025:2074'!T115)","v":25.941010036589063},{"$f":"SUM('2025:2074'!U115)","v":30.053804540031916},{"$f":"SUM('2025:2074'!V115)","v":34.11102073937419},{"$f":"SUM('2025:2074'!W115)","v":38.112658634615876},{"$f":"SUM('2025:2074'!X115)","v":42.058718225756998},{"$f":"SUM('2025:2074'!Y115)","v":45.949199512797534},{"$f":"SUM('2025:2074'!Z115)","v":49.784102495737486},{"$f":"SUM('2025:2074'!AA115)","v":53.563427174576866},{"$f":"SUM('2025:2074'!AB115)","v":57.287173549315654},{"$f":"SUM('2025:2074'!AC115)","v":60.101842410731287},{"$f":"SUM('2025:2074'!AD115)","v":62.361993671866806},{"$f":"SUM('2025:2074'!AE115)","v":64.21303402603381},{"$f":"SUM('2025:2074'!AF115)","v":65.734561922379328},{"$f":"SUM('2025:2074'!AG115)","v":66.976706080859387},{"$f":"SUM('2025:2074'!AH115)","v":67.97375952524601},{"$f":"SUM('2025:2074'!AI115)","v":68.750465499913119},{"$f":"SUM('2025:2074'!AJ115)","v":69.325318123864989},{"$f":"SUM('2025:2074'!AK115)","v":69.712457589589675},{"$f":"SUM('2025:2074'!AL115)","v":69.922830056166404},{"$f":"SUM('2025:2074'!AM115)","v":69.964930362333305},{"$f":"SUM('2025:2074'!AN115)","v":69.845291744261161},{"$f":"SUM('2025:2074'!AO115)","v":69.568812771255224},{"$f":"SUM('2025:2074'!AP115)","v":69.138973316118793},{"$f":"SUM('2025:2074'!AQ115)","v":68.557970030822858},{"$f":"SUM('2025:2074'!AR115)","v":67.82678907880279},{"$f":"SUM('2025:2074'!AS115)","v":66.945225643093991},{"$f":"SUM('2025:2074'!AT115)","v":65.911853772182511},{"$f":"SUM('2025:2074'!AU115)","v":64.801400801115477},{"$f":"SUM('2025:2074'!AV115)","v":63.690947830048422},{"$f":"SUM('2025:2074'!AW115)","v":62.580494858981389},{"$f":"SUM('2025:2074'!AX115)","v":61.470041887914327},{"$f":"SUM('2025:2074'!AY115)","v":60.359588916847279},{"$f":"SUM('2025:2074'!AZ115)","v":59.249135945780225},{"$f":"SUM('2025:2074'!BA115)","v":58.138682974713198},{"$f":"SUM('2025:2074'!BB115)","v":57.028230003646144},{"$f":"SUM('2025:2074'!BC115)","v":55.917777032579096},{"$f":"SUM('2025:2074'!BD115)","v":54.807324061512027},{"$f":"SUM('2025:2074'!BE115)","v":53.696871090444986},{"$f":"SUM('2025:2074'!BF115)","v":52.586418119377946},{"$f":"SUM('2025:2074'!BG115)","v":51.475965148310912},{"$f":"SUM('2025:2074'!BH115)","v":50.365512177243865},{"$f":"SUM('2025:2074'!BI115)","v":49.255059206176803},{"$f":"SUM('2025:2074'!BJ115)","v":48.144606235109755},{"$f":"SUM('2025:2074'!BK115)","v":47.034153264042708},{"$f":"SUM('2025:2074'!BL115)","v":45.923700292975667}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O116)","v":0},{"$f":"SUM('2025:2074'!P116)","v":0},{"$f":"SUM('2025:2074'!Q116)","v":0},{"$f":"SUM('2025:2074'!R116)","v":0},{"$f":"SUM('2025:2074'!S116)","v":0},{"$f":"SUM('2025:2074'!T116)","v":0},{"$f":"SUM('2025:2074'!U116)","v":0},{"$f":"SUM('2025:2074'!V116)","v":0},{"$f":"SUM('2025:2074'!W116)","v":0},{"$f":"SUM('2025:2074'!X116)","v":0},{"$f":"SUM('2025:2074'!Y116)","v":0},{"$f":"SUM('2025:2074'!Z116)","v":0},{"$f":"SUM('2025:2074'!AA116)","v":0},{"$f":"SUM('2025:2074'!AB116)","v":0},{"$f":"SUM('2025:2074'!AC116)","v":0},{"$f":"SUM('2025:2074'!AD116)","v":0},{"$f":"SUM('2025:2074'!AE116)","v":0},{"$f":"SUM('2025:2074'!AF116)","v":0},{"$f":"SUM('2025:2074'!AG116)","v":0},{"$f":"SUM('2025:2074'!AH116)","v":0},{"$f":"SUM('2025:2074'!AI116)","v":0},{"$f":"SUM('2025:2074'!AJ116)","v":0},{"$f":"SUM('2025:2074'!AK116)","v":0},{"$f":"SUM('2025:2074'!AL116)","v":0},{"$f":"SUM('2025:2074'!AM116)","v":0},{"$f":"SUM('2025:2074'!AN116)","v":0},{"$f":"SUM('2025:2074'!AO116)","v":0},{"$f":"SUM('2025:2074'!AP116)","v":0},{"$f":"SUM('2025:2074'!AQ116)","v":0},{"$f":"SUM('2025:2074'!AR116)","v":0},{"$f":"SUM('2025:2074'!AS116)","v":0},{"$f":"SUM('2025:2074'!AT116)","v":0},{"$f":"SUM('2025:2074'!AU116)","v":0},{"$f":"SUM('2025:2074'!AV116)","v":0},{"$f":"SUM('2025:2074'!AW116)","v":0},{"$f":"SUM('2025:2074'!AX116)","v":0},{"$f":"SUM('2025:2074'!AY116)","v":0},{"$f":"SUM('2025:2074'!AZ116)","v":0},{"$f":"SUM('2025:2074'!BA116)","v":0},{"$f":"SUM('2025:2074'!BB116)","v":0},{"$f":"SUM('2025:2074'!BC116)","v":0},{"$f":"SUM('2025:2074'!BD116)","v":0},{"$f":"SUM('2025:2074'!BE116)","v":0},{"$f":"SUM('2025:2074'!BF116)","v":0},{"$f":"SUM('2025:2074'!BG116)","v":0},{"$f":"SUM('2025:2074'!BH116)","v":0},{"$f":"SUM('2025:2074'!BI116)","v":0},{"$f":"SUM('2025:2074'!BJ116)","v":0},{"$f":"SUM('2025:2074'!BK116)","v":0},{"$f":"SUM('2025:2074'!BL116)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O117)","v":0},{"$f":"SUM('2025:2074'!P117)","v":0},{"$f":"SUM('2025:2074'!Q117)","v":0},{"$f":"SUM('2025:2074'!R117)","v":0},{"$f":"SUM('2025:2074'!S117)","v":0},{"$f":"SUM('2025:2074'!T117)","v":0},{"$f":"SUM('2025:2074'!U117)","v":0},{"$f":"SUM('2025:2074'!V117)","v":0},{"$f":"SUM('2025:2074'!W117)","v":0},{"$f":"SUM('2025:2074'!X117)","v":0},{"$f":"SUM('2025:2074'!Y117)","v":0},{"$f":"SUM('2025:2074'!Z117)","v":0},{"$f":"SUM('2025:2074'!AA117)","v":0},{"$f":"SUM('2025:2074'!AB117)","v":0},{"$f":"SUM('2025:2074'!AC117)","v":0},{"$f":"SUM('2025:2074'!AD117)","v":0},{"$f":"SUM('2025:2074'!AE117)","v":0},{"$f":"SUM('2025:2074'!AF117)","v":0},{"$f":"SUM('2025:2074'!AG117)","v":0},{"$f":"SUM('2025:2074'!AH117)","v":0},{"$f":"SUM('2025:2074'!AI117)","v":0},{"$f":"SUM('2025:2074'!AJ117)","v":0},{"$f":"SUM('2025:2074'!AK117)","v":0},{"$f":"SUM('2025:2074'!AL117)","v":0},{"$f":"SUM('2025:2074'!AM117)","v":0},{"$f":"SUM('2025:2074'!AN117)","v":0},{"$f":"SUM('2025:2074'!AO117)","v":0},{"$f":"SUM('2025:2074'!AP117)","v":0},{"$f":"SUM('2025:2074'!AQ117)","v":0},{"$f":"SUM('2025:2074'!AR117)","v":0},{"$f":"SUM('2025:2074'!AS117)","v":0},{"$f":"SUM('2025:2074'!AT117)","v":0},{"$f":"SUM('2025:2074'!AU117)","v":0},{"$f":"SUM('2025:2074'!AV117)","v":0},{"$f":"SUM('2025:2074'!AW117)","v":0},{"$f":"SUM('2025:2074'!AX117)","v":0},{"$f":"SUM('2025:2074'!AY117)","v":0},{"$f":"SUM('2025:2074'!AZ117)","v":0},{"$f":"SUM('2025:2074'!BA117)","v":0},{"$f":"SUM('2025:2074'!BB117)","v":0},{"$f":"SUM('2025:2074'!BC117)","v":0},{"$f":"SUM('2025:2074'!BD117)","v":0},{"$f":"SUM('2025:2074'!BE117)","v":0},{"$f":"SUM('2025:2074'!BF117)","v":0},{"$f":"SUM('2025:2074'!BG117)","v":0},{"$f":"SUM('2025:2074'!BH117)","v":0},{"$f":"SUM('2025:2074'!BI117)","v":0},{"$f":"SUM('2025:2074'!BJ117)","v":0},{"$f":"SUM('2025:2074'!BK117)","v":0},{"$f":"SUM('2025:2074'!BL117)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O118)","v":37.553852120549188},{"$f":"SUM('2025:2074'!P118)","v":74.700102577774146},{"$f":"SUM('2025:2074'!Q118)","v":113.30520134545193},{"$f":"SUM('2025:2074'!R118)","v":150.04034199058376},{"$f":"SUM('2025:2074'!S118)","v":185.72660735259058},{"$f":"SUM('2025:2074'!T118)","v":219.81082372060922},{"$f":"SUM('2025:2074'!U118)","v":244.33686683809424},{"$f":"SUM('2025:2074'!V118)","v":268.01530475374483},{"$f":"SUM('2025:2074'!W118)","v":291.16251111047626},{"$f":"SUM('2025:2074'!X118)","v":313.77878611018571},{"$f":"SUM('2025:2074'!Y118)","v":335.95372044081284},{"$f":"SUM('2025:2074'!Z118)","v":357.62193535004286},{"$f":"SUM('2025:2074'!AA118)","v":378.79823209663482},{"$f":"SUM('2025:2074'!AB118)","v":399.48308056181946},{"$f":"SUM('2025:2074'!AC118)","v":414.3395633438958},{"$f":"SUM('2025:2074'!AD118)","v":425.57839233353423},{"$f":"SUM('2025:2074'!AE118)","v":434.1953807992976},{"$f":"SUM('2025:2074'!AF118)","v":440.69470923193552},{"$f":"SUM('2025:2074'!AG118)","v":445.39550653106431},{"$f":"SUM('2025:2074'!AH118)","v":448.51730403661622},{"$f":"SUM('2025:2074'!AI118)","v":450.21948814967806},{"$f":"SUM('2025:2074'!AJ118)","v":450.62204616145345},{"$f":"SUM('2025:2074'!AK118)","v":449.81749677057053},{"$f":"SUM('2025:2074'!AL118)","v":447.87820463097131},{"$f":"SUM('2025:2074'!AM118)","v":444.86107405833906},{"$f":"SUM('2025:2074'!AN118)","v":440.81065250228323},{"$f":"SUM('2025:2074'!AO118)","v":435.7612106478208},{"$f":"SUM('2025:2074'!AP118)","v":429.73812517580365},{"$f":"SUM('2025:2074'!AQ118)","v":422.75875628690011},{"$f":"SUM('2025:2074'!AR118)","v":414.8329323077653},{"$f":"SUM('2025:2074'!AS118)","v":405.96310211337186},{"$f":"SUM('2025:2074'!AT118)","v":396.14417885679745},{"$f":"SUM('2025:2074'!AU118)","v":385.84433971035435},{"$f":"SUM('2025:2074'!AV118)","v":375.54450056391124},{"$f":"SUM('2025:2074'!AW118)","v":365.24466141746785},{"$f":"SUM('2025:2074'!AX118)","v":354.94482227102486},{"$f":"SUM('2025:2074'!AY118)","v":344.64498312458164},{"$f":"SUM('2025:2074'!AZ118)","v":334.34514397813854},{"$f":"SUM('2025:2074'!BA118)","v":324.04530483169532},{"$f":"SUM('2025:2074'!BB118)","v":313.74546568525216},{"$f":"SUM('2025:2074'!BC118)","v":303.44562653880888},{"$f":"SUM('2025:2074'!BD118)","v":293.14578739236583},{"$f":"SUM('2025:2074'!BE118)","v":282.84594824592261},{"$f":"SUM('2025:2074'!BF118)","v":272.54610909947934},{"$f":"SUM('2025:2074'!BG118)","v":262.24626995303623},{"$f":"SUM('2025:2074'!BH118)","v":251.94643080659304},{"$f":"SUM('2025:2074'!BI118)","v":241.64659166014985},{"$f":"SUM('2025:2074'!BJ118)","v":231.34675251370678},{"$f":"SUM('2025:2074'!BK118)","v":221.04691336726356},{"$f":"SUM('2025:2074'!BL118)","v":210.74707422082037}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O119)","v":0},{"$f":"SUM('2025:2074'!P119)","v":0},{"$f":"SUM('2025:2074'!Q119)","v":0},{"$f":"SUM('2025:2074'!R119)","v":0},{"$f":"SUM('2025:2074'!S119)","v":0},{"$f":"SUM('2025:2074'!T119)","v":0},{"$f":"SUM('2025:2074'!U119)","v":0},{"$f":"SUM('2025:2074'!V119)","v":0},{"$f":"SUM('2025:2074'!W119)","v":0},{"$f":"SUM('2025:2074'!X119)","v":0},{"$f":"SUM('2025:2074'!Y119)","v":0},{"$f":"SUM('2025:2074'!Z119)","v":0},{"$f":"SUM('2025:2074'!AA119)","v":0},{"$f":"SUM('2025:2074'!AB119)","v":0},{"$f":"SUM('2025:2074'!AC119)","v":0},{"$f":"SUM('2025:2074'!AD119)","v":0},{"$f":"SUM('2025:2074'!AE119)","v":0},{"$f":"SUM('2025:2074'!AF119)","v":0},{"$f":"SUM('2025:2074'!AG119)","v":0},{"$f":"SUM('2025:2074'!AH119)","v":0},{"$f":"SUM('2025:2074'!AI119)","v":0},{"$f":"SUM('2025:2074'!AJ119)","v":0},{"$f":"SUM('2025:2074'!AK119)","v":0},{"$f":"SUM('2025:2074'!AL119)","v":0},{"$f":"SUM('2025:2074'!AM119)","v":0},{"$f":"SUM('2025:2074'!AN119)","v":0},{"$f":"SUM('2025:2074'!AO119)","v":0},{"$f":"SUM('2025:2074'!AP119)","v":0},{"$f":"SUM('2025:2074'!AQ119)","v":0},{"$f":"SUM('2025:2074'!AR119)","v":0},{"$f":"SUM('2025:2074'!AS119)","v":0},{"$f":"SUM('2025:2074'!AT119)","v":0},{"$f":"SUM('2025:2074'!AU119)","v":0},{"$f":"SUM('2025:2074'!AV119)","v":0},{"$f":"SUM('2025:2074'!AW119)","v":0},{"$f":"SUM('2025:2074'!AX119)","v":0},{"$f":"SUM('2025:2074'!AY119)","v":0},{"$f":"SUM('2025:2074'!AZ119)","v":0},{"$f":"SUM('2025:2074'!BA119)","v":0},{"$f":"SUM('2025:2074'!BB119)","v":0},{"$f":"SUM('2025:2074'!BC119)","v":0},{"$f":"SUM('2025:2074'!BD119)","v":0},{"$f":"SUM('2025:2074'!BE119)","v":0},{"$f":"SUM('2025:2074'!BF119)","v":0},{"$f":"SUM('2025:2074'!BG119)","v":0},{"$f":"SUM('2025:2074'!BH119)","v":0},{"$f":"SUM('2025:2074'!BI119)","v":0},{"$f":"SUM('2025:2074'!BJ119)","v":0},{"$f":"SUM('2025:2074'!BK119)","v":0},{"$f":"SUM('2025:2074'!BL119)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O120)","v":2.9970893550516928},{"$f":"SUM('2025:2074'!P120)","v":5.4131915913227768},{"$f":"SUM('2025:2074'!Q120)","v":7.7430903057653575},{"$f":"SUM('2025:2074'!R120)","v":10.037223810875322},{"$f":"SUM('2025:2074'!S120)","v":12.275761658013906},{"$f":"SUM('2025:2074'!T120)","v":14.541657849747981},{"$f":"SUM('2025:2074'!U120)","v":16.742814150289654},{"$f":"SUM('2025:2074'!V120)","v":18.879230559638927},{"$f":"SUM('2025:2074'!W120)","v":20.950907077795797},{"$f":"SUM('2025:2074'!X120)","v":22.957843704760261},{"$f":"SUM('2025:2074'!Y120)","v":24.900040440532322},{"$f":"SUM('2025:2074'!Z120)","v":26.777497285111991},{"$f":"SUM('2025:2074'!AA120)","v":28.59021423849925},{"$f":"SUM('2025:2074'!AB120)","v":30.338191300694113},{"$f":"SUM('2025:2074'!AC120)","v":31.524333005830265},{"$f":"SUM('2025:2074'!AD120)","v":32.361356021395729},{"$f":"SUM('2025:2074'!AE120)","v":32.937658268781846},{"$f":"SUM('2025:2074'!AF120)","v":33.302297374536394},{"$f":"SUM('2025:2074'!AG120)","v":33.48662141582092},{"$f":"SUM('2025:2074'!AH120)","v":33.5124173862243},{"$f":"SUM('2025:2074'!AI120)","v":33.395683305100157},{"$f":"SUM('2025:2074'!AJ120)","v":33.148617273763833},{"$f":"SUM('2025:2074'!AK120)","v":32.780764769720157},{"$f":"SUM('2025:2074'!AL120)","v":32.299724429834924},{"$f":"SUM('2025:2074'!AM120)","v":31.711602792935196},{"$f":"SUM('2025:2074'!AN120)","v":31.021316562754023},{"$f":"SUM('2025:2074'!AO120)","v":30.232796710998532},{"$f":"SUM('2025:2074'!AP120)","v":29.349125742862949},{"$f":"SUM('2025:2074'!AQ120)","v":28.372626651958619},{"$f":"SUM('2025:2074'!AR120)","v":27.304914471556273},{"$f":"SUM('2025:2074'!AS120)","v":26.146916412355374},{"$f":"SUM('2025:2074'!AT120)","v":24.898863043591799},{"$f":"SUM('2025:2074'!AU120)","v":23.605361817086919},{"$f":"SUM('2025:2074'!AV120)","v":22.311860590582032},{"$f":"SUM('2025:2074'!AW120)","v":21.018359364077146},{"$f":"SUM('2025:2074'!AX120)","v":19.724858137572266},{"$f":"SUM('2025:2074'!AY120)","v":18.431356911067379},{"$f":"SUM('2025:2074'!AZ120)","v":17.137855684562496},{"$f":"SUM('2025:2074'!BA120)","v":15.844354458057614},{"$f":"SUM('2025:2074'!BB120)","v":14.550853231552736},{"$f":"SUM('2025:2074'!BC120)","v":13.257352005047853},{"$f":"SUM('2025:2074'!BD120)","v":12.038778012419257},{"$f":"SUM('2025:2074'!BE120)","v":10.882479756544349},{"$f":"SUM('2025:2074'!BF120)","v":9.7878590427962635},{"$f":"SUM('2025:2074'!BG120)","v":8.7555636794948359},{"$f":"SUM('2025:2074'!BH120)","v":7.7857619089519643},{"$f":"SUM('2025:2074'!BI120)","v":6.8807000296014946},{"$f":"SUM('2025:2074'!BJ120)","v":6.0403780414434269},{"$f":"SUM('2025:2074'!BK120)","v":5.2647959444777612},{"$f":"SUM('2025:2074'!BL120)","v":4.5539537387044993}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O121)","v":0.79608078610341126},{"$f":"SUM('2025:2074'!P121)","v":2.1095431469205383},{"$f":"SUM('2025:2074'!Q121)","v":3.9952087352450878},{"$f":"SUM('2025:2074'!R121)","v":6.9790545765993812},{"$f":"SUM('2025:2074'!S121)","v":9.2745915989581302},{"$f":"SUM('2025:2074'!T121)","v":10.959541641050677},{"$f":"SUM('2025:2074'!U121)","v":12.596350253369149},{"$f":"SUM('2025:2074'!V121)","v":14.185017435913547},{"$f":"SUM('2025:2074'!W121)","v":15.725543188683872},{"$f":"SUM('2025:2074'!X121)","v":17.217927511680127},{"$f":"SUM('2025:2074'!Y121)","v":18.662170404902309},{"$f":"SUM('2025:2074'!Z121)","v":20.058271868350413},{"$f":"SUM('2025:2074'!AA121)","v":21.406231902024448},{"$f":"SUM('2025:2074'!AB121)","v":22.706050505924413},{"$f":"SUM('2025:2074'!AC121)","v":23.588080990501631},{"$f":"SUM('2025:2074'!AD121)","v":24.210502251658404},{"$f":"SUM('2025:2074'!AE121)","v":24.639048139829981},{"$f":"SUM('2025:2074'!AF121)","v":24.910198547704361},{"$f":"SUM('2025:2074'!AG121)","v":25.047264315436358},{"$f":"SUM('2025:2074'!AH121)","v":25.066446536394025},{"$f":"SUM('2025:2074'!AI121)","v":24.979641546994564},{"$f":"SUM('2025:2074'!AJ121)","v":24.795920014905668},{"$f":"SUM('2025:2074'!AK121)","v":24.522380082037909},{"$f":"SUM('2025:2074'!AL121)","v":24.164672194141449},{"$f":"SUM('2025:2074'!AM121)","v":23.727337253350825},{"$f":"SUM('2025:2074'!AN121)","v":23.214031384863716},{"$f":"SUM('2025:2074'!AO121)","v":22.627677710651735},{"$f":"SUM('2025:2074'!AP121)","v":21.97056842189102},{"$f":"SUM('2025:2074'!AQ121)","v":21.244430927011589},{"$f":"SUM('2025:2074'!AR121)","v":20.450466185875392},{"$f":"SUM('2025:2074'!AS121)","v":19.589363684484798},{"$f":"SUM('2025:2074'!AT121)","v":18.661294877139049},{"$f":"SUM('2025:2074'!AU121)","v":17.699430448399173},{"$f":"SUM('2025:2074'!AV121)","v":16.737566019659297},{"$f":"SUM('2025:2074'!AW121)","v":15.775701590919418},{"$f":"SUM('2025:2074'!AX121)","v":14.813837162179539},{"$f":"SUM('2025:2074'!AY121)","v":13.851972733439663},{"$f":"SUM('2025:2074'!AZ121)","v":12.890108304699785},{"$f":"SUM('2025:2074'!BA121)","v":11.928243875959909},{"$f":"SUM('2025:2074'!BB121)","v":10.96637944722003},{"$f":"SUM('2025:2074'!BC121)","v":10.004515018480154},{"$f":"SUM('2025:2074'!BD121)","v":9.0625526093928634},{"$f":"SUM('2025:2074'!BE121)","v":8.1539243098173113},{"$f":"SUM('2025:2074'!BF121)","v":7.2937685531789862},{"$f":"SUM('2025:2074'!BG121)","v":6.5107516593770525},{"$f":"SUM('2025:2074'!BH121)","v":5.7895943795075411},{"$f":"SUM('2025:2074'!BI121)","v":5.1165785294121005},{"$f":"SUM('2025:2074'!BJ121)","v":4.4917041090907297},{"$f":"SUM('2025:2074'!BK121)","v":3.9149711185434337},{"$f":"SUM('2025:2074'!BL121)","v":3.3863795577702107}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O122)","v":1.7317354520690018},{"$f":"SUM('2025:2074'!P122)","v":5.1760561941005712},{"$f":"SUM('2025:2074'!Q122)","v":5.5047591918056389},{"$f":"SUM('2025:2074'!R122)","v":5.8040605419952094},{"$f":"SUM('2025:2074'!S122)","v":6.122683016101476},{"$f":"SUM('2025:2074'!T122)","v":7.2761812670322668},{"$f":"SUM('2025:2074'!U122)","v":7.0784387097298458},{"$f":"SUM('2025:2074'!V122)","v":6.8806961524274239},{"$f":"SUM('2025:2074'!W122)","v":6.682953595125003},{"$f":"SUM('2025:2074'!X122)","v":6.4852110378225802},{"$f":"SUM('2025:2074'!Y122)","v":6.2874684805201602},{"$f":"SUM('2025:2074'!Z122)","v":6.0897259232177383},{"$f":"SUM('2025:2074'!AA122)","v":5.8919833659153165},{"$f":"SUM('2025:2074'!AB122)","v":5.6942408086128946},{"$f":"SUM('2025:2074'!AC122)","v":5.4964982513104736},{"$f":"SUM('2025:2074'!AD122)","v":6.2128884296900528},{"$f":"SUM('2025:2074'!AE122)","v":5.9922925539955818},{"$f":"SUM('2025:2074'!AF122)","v":5.7716966783011099},{"$f":"SUM('2025:2074'!AG122)","v":5.5511008026066389},{"$f":"SUM('2025:2074'!AH122)","v":5.3305049269121669},{"$f":"SUM('2025:2074'!AI122)","v":5.109909051217695},{"$f":"SUM('2025:2074'!AJ122)","v":4.8893131755232249},{"$f":"SUM('2025:2074'!AK122)","v":4.6687172998287529},{"$f":"SUM('2025:2074'!AL122)","v":4.4481214241342819},{"$f":"SUM('2025:2074'!AM122)","v":4.2275255484398109},{"$f":"SUM('2025:2074'!AN122)","v":4.2873893306496065},{"$f":"SUM('2025:2074'!AO122)","v":4.0597819635075272},{"$f":"SUM('2025:2074'!AP122)","v":3.8321745963654497},{"$f":"SUM('2025:2074'!AQ122)","v":3.6045672292233721},{"$f":"SUM('2025:2074'!AR122)","v":3.3769598620812937},{"$f":"SUM('2025:2074'!AS122)","v":3.1493524949392158},{"$f":"SUM('2025:2074'!AT122)","v":2.9217451277971378},{"$f":"SUM('2025:2074'!AU122)","v":2.6941377606550594},{"$f":"SUM('2025:2074'!AV122)","v":2.4665303935129814},{"$f":"SUM('2025:2074'!AW122)","v":2.2389230263709035},{"$f":"SUM('2025:2074'!AX122)","v":2.0113156592288255},{"$f":"SUM('2025:2074'!AY122)","v":1.7837082920867475},{"$f":"SUM('2025:2074'!AZ122)","v":1.5561009249446693},{"$f":"SUM('2025:2074'!BA122)","v":1.3284935578025914},{"$f":"SUM('2025:2074'!BB122)","v":1.1008861906605136},{"$f":"SUM('2025:2074'!BC122)","v":0.87327882351843544},{"$f":"SUM('2025:2074'!BD122)","v":0.68896484267808233},{"$f":"SUM('2025:2074'!BE122)","v":0.59184121504606169},{"$f":"SUM('2025:2074'!BF122)","v":0.50619725584441921},{"$f":"SUM('2025:2074'!BG122)","v":0.4315849155960268},{"$f":"SUM('2025:2074'!BH122)","v":0.36876301287263324},{"$f":"SUM('2025:2074'!BI122)","v":0.33889820303297657},{"$f":"SUM('2025:2074'!BJ122)","v":0.30903339319331991},{"$f":"SUM('2025:2074'!BK122)","v":0.27916858335366324},{"$f":"SUM('2025:2074'!BL122)","v":0.24930377351400657}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O123)","v":29.029250679118935},{"$f":"SUM('2025:2074'!P123)","v":58.413183577487089},{"$f":"SUM('2025:2074'!Q123)","v":87.316620876266327},{"$f":"SUM('2025:2074'!R123)","v":116.0941676298545},{"$f":"SUM('2025:2074'!S123)","v":143.71974848738188},{"$f":"SUM('2025:2074'!T123)","v":167.93816144013422},{"$f":"SUM('2025:2074'!U123)","v":172.03153519058611},{"$f":"SUM('2025:2074'!V123)","v":173.25774461523383},{"$f":"SUM('2025:2074'!W123)","v":173.99021765011653},{"$f":"SUM('2025:2074'!X123)","v":174.21912835364105},{"$f":"SUM('2025:2074'!Y123)","v":174.18661110414098},{"$f":"SUM('2025:2074'!Z123)","v":173.67908614413034},{"$f":"SUM('2025:2074'!AA123)","v":172.69128706223836},{"$f":"SUM('2025:2074'!AB123)","v":171.19423967006355},{"$f":"SUM('2025:2074'!AC123)","v":167.49756703120477},{"$f":"SUM('2025:2074'!AD123)","v":162.17798764229158},{"$f":"SUM('2025:2074'!AE123)","v":156.00210885864544},{"$f":"SUM('2025:2074'!AF123)","v":149.12560340862419},{"$f":"SUM('2025:2074'!AG123)","v":141.64947635585},{"$f":"SUM('2025:2074'!AH123)","v":133.64506361014003},{"$f":"SUM('2025:2074'!AI123)","v":125.16565753583716},{"$f":"SUM('2025:2074'!AJ123)","v":116.25266622501226},{"$f":"SUM('2025:2074'!AK123)","v":106.9391841402077},{"$f":"SUM('2025:2074'!AL123)","v":97.252201114921263},{"$f":"SUM('2025:2074'!AM123)","v":87.214035238162509},{"$f":"SUM('2025:2074'!AN123)","v":76.843293509914261},{"$f":"SUM('2025:2074'!AO123)","v":67.316698345051933},{"$f":"SUM('2025:2074'!AP123)","v":58.707831231380936},{"$f":"SUM('2025:2074'!AQ123)","v":51.056987624597419},{"$f":"SUM('2025:2074'!AR123)","v":44.417715281756017},{"$f":"SUM('2025:2074'!AS123)","v":38.802293152150447},{"$f":"SUM('2025:2074'!AT123)","v":34.131001607799504},{"$f":"SUM('2025:2074'!AU123)","v":29.78422457444697},{"$f":"SUM('2025:2074'!AV123)","v":25.803016592620107},{"$f":"SUM('2025:2074'!AW123)","v":22.182250968789322},{"$f":"SUM('2025:2074'!AX123)","v":18.91620290402016},{"$f":"SUM('2025:2074'!AY123)","v":16.008603982554078},{"$f":"SUM('2025:2074'!AZ123)","v":13.454791861702788},{"$f":"SUM('2025:2074'!BA123)","v":11.249707048615628},{"$f":"SUM('2025:2074'!BB123)","v":9.3869287031918436},{"$f":"SUM('2025:2074'!BC123)","v":7.7921640742706133},{"$f":"SUM('2025:2074'!BD123)","v":6.4112174405098674},{"$f":"SUM('2025:2074'!BE123)","v":5.218389545926704},{"$f":"SUM('2025:2074'!BF123)","v":4.1931800734332194},{"$f":"SUM('2025:2074'!BG123)","v":3.3183088958028861},{"$f":"SUM('2025:2074'!BH123)","v":2.5786581171128007},{"$f":"SUM('2025:2074'!BI123)","v":1.9606368201768534},{"$f":"SUM('2025:2074'!BJ123)","v":1.4517667748043297},{"$f":"SUM('2025:2074'!BK123)","v":1.0403944000985816},{"$f":"SUM('2025:2074'!BL123)","v":0.71547956526700385}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O124)","v":0.98914622436431632},{"$f":"SUM('2025:2074'!P124)","v":1.8169466336316507},{"$f":"SUM('2025:2074'!Q124)","v":2.5520755397286083},{"$f":"SUM('2025:2074'!R124)","v":3.1945329426551896},{"$f":"SUM('2025:2074'!S124)","v":3.7443188424113938},{"$f":"SUM('2025:2074'!T124)","v":4.2139194775293323},{"$f":"SUM('2025:2074'!U124)","v":4.589599985623682},{"$f":"SUM('2025:2074'!V124)","v":4.8713603666944447},{"$f":"SUM('2025:2074'!W124)","v":5.0592006207416205},{"$f":"SUM('2025:2074'!X124)","v":5.1531207477652083},{"$f":"SUM('2025:2074'!Y124)","v":5.1531207477652083},{"$f":"SUM('2025:2074'!Z124)","v":5.1581152431780524},{"$f":"SUM('2025:2074'!AA124)","v":5.1618611147376852},{"$f":"SUM('2025:2074'!AB124)","v":5.1643583624441067},{"$f":"SUM('2025:2074'!AC124)","v":4.9853191126343042},{"$f":"SUM('2025:2074'!AD124)","v":4.7154135888571655},{"$f":"SUM('2025:2074'!AE124)","v":4.3960242853246339},{"$f":"SUM('2025:2074'!AF124)","v":4.0508143401666308},{"$f":"SUM('2025:2074'!AG124)","v":3.6958362899022021},{"$f":"SUM('2025:2074'!AH124)","v":3.3429394056613129},{"$f":"SUM('2025:2074'!AI124)","v":3.0013794538147223},{"$f":"SUM('2025:2074'!AJ124)","v":2.6786852104386019},{"$f":"SUM('2025:2074'!AK124)","v":2.3811692066188823},{"$f":"SUM('2025:2074'!AL124)","v":2.1142495036476148},{"$f":"SUM('2025:2074'!AM124)","v":1.8826628670261276},{"$f":"SUM('2025:2074'!AN124)","v":1.6725826880121479},{"$f":"SUM('2025:2074'!AO124)","v":1.477015727810822},{"$f":"SUM('2025:2074'!AP124)","v":1.2915496618732174},{"$f":"SUM('2025:2074'!AQ124)","v":1.113053833537736},{"$f":"SUM('2025:2074'!AR124)","v":0.93911524409559699},{"$f":"SUM('2025:2074'!AS124)","v":0.76774271048703513},{"$f":"SUM('2025:2074'!AT124)","v":0.59718920234139394},{"$f":"SUM('2025:2074'!AU124)","v":0.4421927780347063},{"$f":"SUM('2025:2074'!AV124)","v":0.31689311121846703},{"$f":"SUM('2025:2074'!AW124)","v":0.21792749502420755},{"$f":"SUM('2025:2074'!AX124)","v":0.14207062844674515},{"$f":"SUM('2025:2074'!AY124)","v":8.6194898242781551E-2},{"$f":"SUM('2025:2074'!AZ124)","v":4.7237070340007695E-2},{"$f":"SUM('2025:2074'!BA124)","v":2.2169126912687707E-2},{"$f":"SUM('2025:2074'!BB124)","v":7.9716006246202051E-3},{"$f":"SUM('2025:2074'!BC124)","v":1.6081119020097882E-3},{"$f":"SUM('2025:2074'!BD124)","v":0},{"$f":"SUM('2025:2074'!BE124)","v":0},{"$f":"SUM('2025:2074'!BF124)","v":0},{"$f":"SUM('2025:2074'!BG124)","v":0},{"$f":"SUM('2025:2074'!BH124)","v":0},{"$f":"SUM('2025:2074'!BI124)","v":0},{"$f":"SUM('2025:2074'!BJ124)","v":0},{"$f":"SUM('2025:2074'!BK124)","v":0},{"$f":"SUM('2025:2074'!BL124)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O125)","v":3.3959310085174854},{"$f":"SUM('2025:2074'!P125)","v":5.3434663670396141},{"$f":"SUM('2025:2074'!Q125)","v":6.1918845737463588},{"$f":"SUM('2025:2074'!R125)","v":7.8955422937805118},{"$f":"SUM('2025:2074'!S125)","v":9.7791996756104425},{"$f":"SUM('2025:2074'!T125)","v":11.014041581185051},{"$f":"SUM('2025:2074'!U125)","v":12.001915105644734},{"$f":"SUM('2025:2074'!V125)","v":12.742820248989499},{"$f":"SUM('2025:2074'!W125)","v":13.236757011219339},{"$f":"SUM('2025:2074'!X125)","v":13.483725392334261},{"$f":"SUM('2025:2074'!Y125)","v":13.483725392334261},{"$f":"SUM('2025:2074'!Z125)","v":13.57635011207109},{"$f":"SUM('2025:2074'!AA125)","v":13.650719296630381},{"$f":"SUM('2025:2074'!AB125)","v":13.619792515424344},{"$f":"SUM('2025:2074'!AC125)","v":13.109183618111544},{"$f":"SUM('2025:2074'!AD125)","v":12.399451504520236},{"$f":"SUM('2025:2074'!AE125)","v":11.559598943215233},{"$f":"SUM('2025:2074'!AF125)","v":10.651849518227429},{"$f":"SUM('2025:2074'!AG125)","v":9.718414298499507},{"$f":"SUM('2025:2074'!AH125)","v":8.7904516246459679},{"$f":"SUM('2025:2074'!AI125)","v":7.8923000672054879},{"$f":"SUM('2025:2074'!AJ125)","v":7.0437569763119923},{"$f":"SUM('2025:2074'!AK125)","v":6.2614215158767266},{"$f":"SUM('2025:2074'!AL125)","v":5.5595407899921288},{"$f":"SUM('2025:2074'!AM125)","v":4.9505703962458112},{"$f":"SUM('2025:2074'!AN125)","v":4.3981524709337512},{"$f":"SUM('2025:2074'!AO125)","v":3.8838978900348375},{"$f":"SUM('2025:2074'!AP125)","v":3.396204192124272},{"$f":"SUM('2025:2074'!AQ125)","v":2.9268391352743226},{"$f":"SUM('2025:2074'!AR125)","v":2.4694576004607098},{"$f":"SUM('2025:2074'!AS125)","v":2.018823657192728},{"$f":"SUM('2025:2074'!AT125)","v":1.5703433885318807},{"$f":"SUM('2025:2074'!AU125)","v":1.1627713674675308},{"$f":"SUM('2025:2074'!AV125)","v":0.83328867990606748},{"$f":"SUM('2025:2074'!AW125)","v":0.57305289454135488},{"$f":"SUM('2025:2074'!AX125)","v":0.37358289669540379},{"$f":"SUM('2025:2074'!AY125)","v":0.2266544472841151},{"$f":"SUM('2025:2074'!AZ125)","v":0.12421259595989992},{"$f":"SUM('2025:2074'!BA125)","v":5.8294995522979606E-2},{"$f":"SUM('2025:2074'!BB125)","v":2.0961782778069593E-2},{"$f":"SUM('2025:2074'!BC125)","v":4.2286228274718059E-3},{"$f":"SUM('2025:2074'!BD125)","v":0},{"$f":"SUM('2025:2074'!BE125)","v":0},{"$f":"SUM('2025:2074'!BF125)","v":0},{"$f":"SUM('2025:2074'!BG125)","v":0},{"$f":"SUM('2025:2074'!BH125)","v":0},{"$f":"SUM('2025:2074'!BI125)","v":0},{"$f":"SUM('2025:2074'!BJ125)","v":0},{"$f":"SUM('2025:2074'!BK125)","v":0},{"$f":"SUM('2025:2074'!BL125)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O126)","v":19.334976164262258},{"$f":"SUM('2025:2074'!P126)","v":43.958435511950476},{"$f":"SUM('2025:2074'!Q126)","v":43.807761338820718},{"$f":"SUM('2025:2074'!R126)","v":37.071840864669227},{"$f":"SUM('2025:2074'!S126)","v":26.771857556858876},{"$f":"SUM('2025:2074'!T126)","v":26.771857556858873},{"$f":"SUM('2025:2074'!U126)","v":28.077161364074506},{"$f":"SUM('2025:2074'!V126)","v":32.518864661761462},{"$f":"SUM('2025:2074'!W126)","v":36.281758928977752},{"$f":"SUM('2025:2074'!X126)","v":38.425371384552285},{"$f":"SUM('2025:2074'!Y126)","v":38.425371384552285},{"$f":"SUM('2025:2074'!Z126)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AA126)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AB126)","v":38.425371384552285},{"$f":"SUM('2025:2074'!AC126)","v":35.966676348967162},{"$f":"SUM('2025:2074'!AD126)","v":32.531680590182788},{"$f":"SUM('2025:2074'!AE126)","v":28.814518003121556},{"$f":"SUM('2025:2074'!AF126)","v":25.244648526767534},{"$f":"SUM('2025:2074'!AG126)","v":22.126145993617619},{"$f":"SUM('2025:2074'!AH126)","v":19.692385506485664},{"$f":"SUM('2025:2074'!AI126)","v":17.64065233575198},{"$f":"SUM('2025:2074'!AJ126)","v":15.836467927446055},{"$f":"SUM('2025:2074'!AK126)","v":14.204250289519628},{"$f":"SUM('2025:2074'!AL126)","v":12.695984953322847},{"$f":"SUM('2025:2074'!AM126)","v":11.278570516794769},{"$f":"SUM('2025:2074'!AN126)","v":9.9277044625866004},{"$f":"SUM('2025:2074'!AO126)","v":8.6245630678862124},{"$f":"SUM('2025:2074'!AP126)","v":7.3538334446012783},{"$f":"SUM('2025:2074'!AQ126)","v":6.102456575625304},{"$f":"SUM('2025:2074'!AR126)","v":4.8587641053923107},{"$f":"SUM('2025:2074'!AS126)","v":3.6118370220752452},{"$f":"SUM('2025:2074'!AT126)","v":2.3509841687790467},{"$f":"SUM('2025:2074'!AU126)","v":1.2884011329308647},{"$f":"SUM('2025:2074'!AV126)","v":0.60466764820094299},{"$f":"SUM('2025:2074'!AW126)","v":0.21742710125979822},{"$f":"SUM('2025:2074'!AX126)","v":4.3861593903172638E-2},{"$f":"SUM('2025:2074'!AY126)","v":0},{"$f":"SUM('2025:2074'!AZ126)","v":0},{"$f":"SUM('2025:2074'!BA126)","v":0},{"$f":"SUM('2025:2074'!BB126)","v":0},{"$f":"SUM('2025:2074'!BC126)","v":0},{"$f":"SUM('2025:2074'!BD126)","v":0},{"$f":"SUM('2025:2074'!BE126)","v":0},{"$f":"SUM('2025:2074'!BF126)","v":0},{"$f":"SUM('2025:2074'!BG126)","v":0},{"$f":"SUM('2025:2074'!BH126)","v":0},{"$f":"SUM('2025:2074'!BI126)","v":0},{"$f":"SUM('2025:2074'!BJ126)","v":0},{"$f":"SUM('2025:2074'!BK126)","v":0},{"$f":"SUM('2025:2074'!BL126)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O127)","v":1.4510129218588315},{"$f":"SUM('2025:2074'!P127)","v":4.548802656357255},{"$f":"SUM('2025:2074'!Q127)","v":5.7380459051072172},{"$f":"SUM('2025:2074'!R127)","v":6.702263521468506},{"$f":"SUM('2025:2074'!S127)","v":7.5379026716773279},{"$f":"SUM('2025:2074'!T127)","v":8.4961875731477878},{"$f":"SUM('2025:2074'!U127)","v":9.2628154943241583},{"$f":"SUM('2025:2074'!V127)","v":9.8377864352064321},{"$f":"SUM('2025:2074'!W127)","v":10.221100395794616},{"$f":"SUM('2025:2074'!X127)","v":10.412757376088708},{"$f":"SUM('2025:2074'!Y127)","v":10.412757376088708},{"$f":"SUM('2025:2074'!Z127)","v":10.366201687980501},{"$f":"SUM('2025:2074'!AA127)","v":10.45227812224663},{"$f":"SUM('2025:2074'!AB127)","v":10.512560940579094},{"$f":"SUM('2025:2074'!AC127)","v":10.173231629999304},{"$f":"SUM('2025:2074'!AD127)","v":9.6224521614107452},{"$f":"SUM('2025:2074'!AE127)","v":8.9706942114038775},{"$f":"SUM('2025:2074'!AF127)","v":8.2662456788773397},{"$f":"SUM('2025:2074'!AG127)","v":7.5418639798696461},{"$f":"SUM('2025:2074'!AH127)","v":6.821729187336663},{"$f":"SUM('2025:2074'!AI127)","v":6.1247289698659966},{"$f":"SUM('2025:2074'!AJ127)","v":5.4662268340221907},{"$f":"SUM('2025:2074'!AK127)","v":4.8591043706237684},{"$f":"SUM('2025:2074'!AL127)","v":4.3144178814368335},{"$f":"SUM('2025:2074'!AM127)","v":3.8418333901467783},{"$f":"SUM('2025:2074'!AN127)","v":3.4131357935246003},{"$f":"SUM('2025:2074'!AO127)","v":3.0140544227331438},{"$f":"SUM('2025:2074'!AP127)","v":2.6355853206236555},{"$f":"SUM('2025:2074'!AQ127)","v":2.2713399502433607},{"$f":"SUM('2025:2074'!AR127)","v":1.9163942547299604},{"$f":"SUM('2025:2074'!AS127)","v":1.5666849502640927},{"$f":"SUM('2025:2074'!AT127)","v":1.2186469802819178},{"$f":"SUM('2025:2074'!AU127)","v":0.90235538677139115},{"$f":"SUM('2025:2074'!AV127)","v":0.64666412511216076},{"$f":"SUM('2025:2074'!AW127)","v":0.44471112788109574},{"$f":"SUM('2025:2074'!AX127)","v":0.28991472328129125},{"$f":"SUM('2025:2074'!AY127)","v":0.17589258487500958},{"$f":"SUM('2025:2074'!AZ127)","v":9.6393760807327283E-2},{"$f":"SUM('2025:2074'!BA127)","v":4.5239162834342553E-2},{"$f":"SUM('2025:2074'!BB127)","v":1.6267151166027539E-2},{"$f":"SUM('2025:2074'!BC127)","v":3.2815742576325574E-3},{"$f":"SUM('2025:2074'!BD127)","v":0},{"$f":"SUM('2025:2074'!BE127)","v":0},{"$f":"SUM('2025:2074'!BF127)","v":0},{"$f":"SUM('2025:2074'!BG127)","v":0},{"$f":"SUM('2025:2074'!BH127)","v":0},{"$f":"SUM('2025:2074'!BI127)","v":0},{"$f":"SUM('2025:2074'!BJ127)","v":0},{"$f":"SUM('2025:2074'!BK127)","v":0},{"$f":"SUM('2025:2074'!BL127)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O128)","v":0},{"$f":"SUM('2025:2074'!P128)","v":0},{"$f":"SUM('2025:2074'!Q128)","v":0},{"$f":"SUM('2025:2074'!R128)","v":0},{"$f":"SUM('2025:2074'!S128)","v":0},{"$f":"SUM('2025:2074'!T128)","v":0},{"$f":"SUM('2025:2074'!U128)","v":0},{"$f":"SUM('2025:2074'!V128)","v":0},{"$f":"SUM('2025:2074'!W128)","v":0},{"$f":"SUM('2025:2074'!X128)","v":0},{"$f":"SUM('2025:2074'!Y128)","v":0},{"$f":"SUM('2025:2074'!Z128)","v":0},{"$f":"SUM('2025:2074'!AA128)","v":0},{"$f":"SUM('2025:2074'!AB128)","v":0},{"$f":"SUM('2025:2074'!AC128)","v":0},{"$f":"SUM('2025:2074'!AD128)","v":0},{"$f":"SUM('2025:2074'!AE128)","v":0},{"$f":"SUM('2025:2074'!AF128)","v":0},{"$f":"SUM('2025:2074'!AG128)","v":0},{"$f":"SUM('2025:2074'!AH128)","v":0},{"$f":"SUM('2025:2074'!AI128)","v":0},{"$f":"SUM('2025:2074'!AJ128)","v":0},{"$f":"SUM('2025:2074'!AK128)","v":0},{"$f":"SUM('2025:2074'!AL128)","v":0},{"$f":"SUM('2025:2074'!AM128)","v":0},{"$f":"SUM('2025:2074'!AN128)","v":0},{"$f":"SUM('2025:2074'!AO128)","v":0},{"$f":"SUM('2025:2074'!AP128)","v":0},{"$f":"SUM('2025:2074'!AQ128)","v":0},{"$f":"SUM('2025:2074'!AR128)","v":0},{"$f":"SUM('2025:2074'!AS128)","v":0},{"$f":"SUM('2025:2074'!AT128)","v":0},{"$f":"SUM('2025:2074'!AU128)","v":0},{"$f":"SUM('2025:2074'!AV128)","v":0},{"$f":"SUM('2025:2074'!AW128)","v":0},{"$f":"SUM('2025:2074'!AX128)","v":0},{"$f":"SUM('2025:2074'!AY128)","v":0},{"$f":"SUM('2025:2074'!AZ128)","v":0},{"$f":"SUM('2025:2074'!BA128)","v":0},{"$f":"SUM('2025:2074'!BB128)","v":0},{"$f":"SUM('2025:2074'!BC128)","v":0},{"$f":"SUM('2025:2074'!BD128)","v":0},{"$f":"SUM('2025:2074'!BE128)","v":0},{"$f":"SUM('2025:2074'!BF128)","v":0},{"$f":"SUM('2025:2074'!BG128)","v":0},{"$f":"SUM('2025:2074'!BH128)","v":0},{"$f":"SUM('2025:2074'!BI128)","v":0},{"$f":"SUM('2025:2074'!BJ128)","v":0},{"$f":"SUM('2025:2074'!BK128)","v":0},{"$f":"SUM('2025:2074'!BL128)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O129)","v":0},{"$f":"SUM('2025:2074'!P129)","v":0},{"$f":"SUM('2025:2074'!Q129)","v":0},{"$f":"SUM('2025:2074'!R129)","v":0},{"$f":"SUM('2025:2074'!S129)","v":0},{"$f":"SUM('2025:2074'!T129)","v":0},{"$f":"SUM('2025:2074'!U129)","v":0},{"$f":"SUM('2025:2074'!V129)","v":0},{"$f":"SUM('2025:2074'!W129)","v":0},{"$f":"SUM('2025:2074'!X129)","v":0},{"$f":"SUM('2025:2074'!Y129)","v":0},{"$f":"SUM('2025:2074'!Z129)","v":0},{"$f":"SUM('2025:2074'!AA129)","v":0},{"$f":"SUM('2025:2074'!AB129)","v":0},{"$f":"SUM('2025:2074'!AC129)","v":0},{"$f":"SUM('2025:2074'!AD129)","v":0},{"$f":"SUM('2025:2074'!AE129)","v":0},{"$f":"SUM('2025:2074'!AF129)","v":0},{"$f":"SUM('2025:2074'!AG129)","v":0},{"$f":"SUM('2025:2074'!AH129)","v":0},{"$f":"SUM('2025:2074'!AI129)","v":0},{"$f":"SUM('2025:2074'!AJ129)","v":0},{"$f":"SUM('2025:2074'!AK129)","v":0},{"$f":"SUM('2025:2074'!AL129)","v":0},{"$f":"SUM('2025:2074'!AM129)","v":0},{"$f":"SUM('2025:2074'!AN129)","v":0},{"$f":"SUM('2025:2074'!AO129)","v":0},{"$f":"SUM('2025:2074'!AP129)","v":0},{"$f":"SUM('2025:2074'!AQ129)","v":0},{"$f":"SUM('2025:2074'!AR129)","v":0},{"$f":"SUM('2025:2074'!AS129)","v":0},{"$f":"SUM('2025:2074'!AT129)","v":0},{"$f":"SUM('2025:2074'!AU129)","v":0},{"$f":"SUM('2025:2074'!AV129)","v":0},{"$f":"SUM('2025:2074'!AW129)","v":0},{"$f":"SUM('2025:2074'!AX129)","v":0},{"$f":"SUM('2025:2074'!AY129)","v":0},{"$f":"SUM('2025:2074'!AZ129)","v":0},{"$f":"SUM('2025:2074'!BA129)","v":0},{"$f":"SUM('2025:2074'!BB129)","v":0},{"$f":"SUM('2025:2074'!BC129)","v":0},{"$f":"SUM('2025:2074'!BD129)","v":0},{"$f":"SUM('2025:2074'!BE129)","v":0},{"$f":"SUM('2025:2074'!BF129)","v":0},{"$f":"SUM('2025:2074'!BG129)","v":0},{"$f":"SUM('2025:2074'!BH129)","v":0},{"$f":"SUM('2025:2074'!BI129)","v":0},{"$f":"SUM('2025:2074'!BJ129)","v":0},{"$f":"SUM('2025:2074'!BK129)","v":0},{"$f":"SUM('2025:2074'!BL129)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O130)","v":0},{"$f":"SUM('2025:2074'!P130)","v":0},{"$f":"SUM('2025:2074'!Q130)","v":0},{"$f":"SUM('2025:2074'!R130)","v":0},{"$f":"SUM('2025:2074'!S130)","v":0},{"$f":"SUM('2025:2074'!T130)","v":0},{"$f":"SUM('2025:2074'!U130)","v":0},{"$f":"SUM('2025:2074'!V130)","v":0},{"$f":"SUM('2025:2074'!W130)","v":0},{"$f":"SUM('2025:2074'!X130)","v":0},{"$f":"SUM('2025:2074'!Y130)","v":0},{"$f":"SUM('2025:2074'!Z130)","v":0},{"$f":"SUM('2025:2074'!AA130)","v":0},{"$f":"SUM('2025:2074'!AB130)","v":0},{"$f":"SUM('2025:2074'!AC130)","v":0},{"$f":"SUM('2025:2074'!AD130)","v":0},{"$f":"SUM('2025:2074'!AE130)","v":0},{"$f":"SUM('2025:2074'!AF130)","v":0},{"$f":"SUM('2025:2074'!AG130)","v":0},{"$f":"SUM('2025:2074'!AH130)","v":0},{"$f":"SUM('2025:2074'!AI130)","v":0},{"$f":"SUM('2025:2074'!AJ130)","v":0},{"$f":"SUM('2025:2074'!AK130)","v":0},{"$f":"SUM('2025:2074'!AL130)","v":0},{"$f":"SUM('2025:2074'!AM130)","v":0},{"$f":"SUM('2025:2074'!AN130)","v":0},{"$f":"SUM('2025:2074'!AO130)","v":0},{"$f":"SUM('2025:2074'!AP130)","v":0},{"$f":"SUM('2025:2074'!AQ130)","v":0},{"$f":"SUM('2025:2074'!AR130)","v":0},{"$f":"SUM('2025:2074'!AS130)","v":0},{"$f":"SUM('2025:2074'!AT130)","v":0},{"$f":"SUM('2025:2074'!AU130)","v":0},{"$f":"SUM('2025:2074'!AV130)","v":0},{"$f":"SUM('2025:2074'!AW130)","v":0},{"$f":"SUM('2025:2074'!AX130)","v":0},{"$f":"SUM('2025:2074'!AY130)","v":0},{"$f":"SUM('2025:2074'!AZ130)","v":0},{"$f":"SUM('2025:2074'!BA130)","v":0},{"$f":"SUM('2025:2074'!BB130)","v":0},{"$f":"SUM('2025:2074'!BC130)","v":0},{"$f":"SUM('2025:2074'!BD130)","v":0},{"$f":"SUM('2025:2074'!BE130)","v":0},{"$f":"SUM('2025:2074'!BF130)","v":0},{"$f":"SUM('2025:2074'!BG130)","v":0},{"$f":"SUM('2025:2074'!BH130)","v":0},{"$f":"SUM('2025:2074'!BI130)","v":0},{"$f":"SUM('2025:2074'!BJ130)","v":0},{"$f":"SUM('2025:2074'!BK130)","v":0},{"$f":"SUM('2025:2074'!BL130)","v":0}]
[null,"Clsoing asset base using straightline dpreciaiton","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O131)","v":99.796029785383396},{"$f":"SUM('2025:2074'!P131)","v":206.99184004646179},{"$f":"SUM('2025:2074'!Q131)","v":287.95613849030934},{"$f":"SUM('2025:2074'!R131)","v":360.30147027605494},{"$f":"SUM('2025:2074'!S131)","v":426.72530808864963},{"$f":"SUM('2025:2074'!T131)","v":496.96338214388442},{"$f":"SUM('2025:2074'!U131)","v":536.7713016317681},{"$f":"SUM('2025:2074'!V131)","v":575.29984596898464},{"$f":"SUM('2025:2074'!W131)","v":611.42360821354669},{"$f":"SUM('2025:2074'!X131)","v":644.19258984458713},{"$f":"SUM('2025:2074'!Y131)","v":673.4141852844466},{"$f":"SUM('2025:2074'!Z131)","v":701.53665749437289},{"$f":"SUM('2025:2074'!AA131)","v":728.63160575805614},{"$f":"SUM('2025:2074'!AB131)","v":754.42505959942991},{"$f":"SUM('2025:2074'!AC131)","v":766.78229574318652},{"$f":"SUM('2025:2074'!AD131)","v":772.17211819540773},{"$f":"SUM('2025:2074'!AE131)","v":771.72035808964949},{"$f":"SUM('2025:2074'!AF131)","v":767.75262522751984},{"$f":"SUM('2025:2074'!AG131)","v":761.18893606352651},{"$f":"SUM('2025:2074'!AH131)","v":752.69300174566229},{"$f":"SUM('2025:2074'!AI131)","v":742.27990591537878},{"$f":"SUM('2025:2074'!AJ131)","v":730.05901792274244},{"$f":"SUM('2025:2074'!AK131)","v":716.14694603459373},{"$f":"SUM('2025:2074'!AL131)","v":700.64994697856901},{"$f":"SUM('2025:2074'!AM131)","v":683.66014242377423},{"$f":"SUM('2025:2074'!AN131)","v":665.4335504497833},{"$f":"SUM('2025:2074'!AO131)","v":646.56650925775068},{"$f":"SUM('2025:2074'!AP131)","v":627.41397110364528},{"$f":"SUM('2025:2074'!AQ131)","v":608.0090282451946},{"$f":"SUM('2025:2074'!AR131)","v":588.39350839251574},{"$f":"SUM('2025:2074'!AS131)","v":568.56134184041503},{"$f":"SUM('2025:2074'!AT131)","v":548.40610102524181},{"$f":"SUM('2025:2074'!AU131)","v":528.22461577726244},{"$f":"SUM('2025:2074'!AV131)","v":508.9559355547716},{"$f":"SUM('2025:2074'!AW131)","v":490.49350984531259},{"$f":"SUM('2025:2074'!AX131)","v":472.73050786426666},{"$f":"SUM('2025:2074'!AY131)","v":455.56895589097871},{"$f":"SUM('2025:2074'!AZ131)","v":438.90098012693568},{"$f":"SUM('2025:2074'!BA131)","v":422.66049003211424},{"$f":"SUM('2025:2074'!BB131)","v":406.82394379609207},{"$f":"SUM('2025:2074'!BC131)","v":391.29983180169222},{"$f":"SUM('2025:2074'!BD131)","v":376.15462435887787},{"$f":"SUM('2025:2074'!BE131)","v":361.38945416370194},{"$f":"SUM('2025:2074'!BF131)","v":346.91353214411038},{"$f":"SUM('2025:2074'!BG131)","v":332.73844425161798},{"$f":"SUM('2025:2074'!BH131)","v":318.8347204022819},{"$f":"SUM('2025:2074'!BI131)","v":305.19846444855011},{"$f":"SUM('2025:2074'!BJ131)","v":291.78424106734826},{"$f":"SUM('2025:2074'!BK131)","v":278.58039667777967},{"$f":"SUM('2025:2074'!BL131)","v":265.57589114905176}]
[null,"Check",{"$f":"IF(SUM(O132:BL132)=0,\"OK\",\"Error\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O74+O93+O112-O131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU74+AU93+AU112-AU131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real accelerated depreciaiton",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O56","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU56","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Opening Capital Base:Accelerated depreciaiton RAB"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O135)","v":0},{"$f":"SUM('2025:2074'!P135)","v":2.5169550734882833},{"$f":"SUM('2025:2074'!Q135)","v":5.512111789877685},{"$f":"SUM('2025:2074'!R135)","v":11.80149067837208},{"$f":"SUM('2025:2074'!S135)","v":16.482442103573355},{"$f":"SUM('2025:2074'!T135)","v":21.772637229045635},{"$f":"SUM('2025:2074'!U135)","v":25.670884774423321},{"$f":"SUM('2025:2074'!V135)","v":29.469123467265121},{"$f":"SUM('2025:2074'!W135)","v":33.169353484621752},{"$f":"SUM('2025:2074'!X135)","v":36.773535000002909},{"$f":"SUM('2025:2074'!Y135)","v":40.283588983448119},{"$f":"SUM('2025:2074'!Z135)","v":43.701397985596081},{"$f":"SUM('2025:2074'!AA135)","v":47.028806906072759},{"$f":"SUM('2025:2074'!AB135)","v":50.267623746511568},{"$f":"SUM('2025:2074'!AC135)","v":53.419620348513263},{"$f":"SUM('2025:2074'!AD135)","v":55.633033907623989},{"$f":"SUM('2025:2074'!AE135)","v":57.274758776769893},{"$f":"SUM('2025:2074'!AF135)","v":58.497791881668157},{"$f":"SUM('2025:2074'!AG135)","v":59.387310600507611},{"$f":"SUM('2025:2074'!AH135)","v":59.997884442016151},{"$f":"SUM('2025:2074'!AI135)","v":60.367506038263642},{"$f":"SUM('2025:2074'!AJ135)","v":60.524093541371208},{"$f":"SUM('2025:2074'!AK135)","v":60.488923680649329},{"$f":"SUM('2025:2074'!AL135)","v":60.278614733872729},{"$f":"SUM('2025:2074'!AM135)","v":59.906348264061499},{"$f":"SUM('2025:2074'!AN135)","v":59.382657598010148},{"$f":"SUM('2025:2074'!AO135)","v":58.715952854496969},{"$f":"SUM('2025:2074'!AP135)","v":57.912876162704507},{"$f":"SUM('2025:2074'!AQ135)","v":56.978541099464266},{"$f":"SUM('2025:2074'!AR135)","v":55.916688323282564},{"$f":"SUM('2025:2074'!AS135)","v":54.729776243932399},{"$f":"SUM('2025:2074'!AT135)","v":53.419017084037201},{"$f":"SUM('2025:2074'!AU135)","v":51.984362590626709},{"$f":"SUM('2025:2074'!AV135)","v":50.501894267069432},{"$f":"SUM('2025:2074'!AW135)","v":49.049075309983337},{"$f":"SUM('2025:2074'!AX135)","v":47.625312732038964},{"$f":"SUM('2025:2074'!AY135)","v":46.230025405653471},{"$f":"SUM('2025:2074'!AZ135)","v":44.862643825795679},{"$f":"SUM('2025:2074'!BA135)","v":43.522609877535032},{"$f":"SUM('2025:2074'!BB135)","v":42.209376608239623},{"$f":"SUM('2025:2074'!BC135)","v":40.922408004330109},{"$f":"SUM('2025:2074'!BD135)","v":39.661178772498793},{"$f":"SUM('2025:2074'!BE135)","v":38.425174125304096},{"$f":"SUM('2025:2074'!BF135)","v":37.213889571053315},{"$f":"SUM('2025:2074'!BG135)","v":36.026830707887534},{"$f":"SUM('2025:2074'!BH135)","v":34.863513021985064},{"$f":"SUM('2025:2074'!BI135)","v":33.723461689800644},{"$f":"SUM('2025:2074'!BJ135)","v":32.606211384259922},{"$f":"SUM('2025:2074'!BK135)","v":31.511306084830007},{"$f":"SUM('2025:2074'!BL135)","v":30.438298891388687}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O136)","v":0},{"$f":"SUM('2025:2074'!P136)","v":0},{"$f":"SUM('2025:2074'!Q136)","v":0},{"$f":"SUM('2025:2074'!R136)","v":0},{"$f":"SUM('2025:2074'!S136)","v":0},{"$f":"SUM('2025:2074'!T136)","v":0},{"$f":"SUM('2025:2074'!U136)","v":0},{"$f":"SUM('2025:2074'!V136)","v":0},{"$f":"SUM('2025:2074'!W136)","v":0},{"$f":"SUM('2025:2074'!X136)","v":0},{"$f":"SUM('2025:2074'!Y136)","v":0},{"$f":"SUM('2025:2074'!Z136)","v":0},{"$f":"SUM('2025:2074'!AA136)","v":0},{"$f":"SUM('2025:2074'!AB136)","v":0},{"$f":"SUM('2025:2074'!AC136)","v":0},{"$f":"SUM('2025:2074'!AD136)","v":0},{"$f":"SUM('2025:2074'!AE136)","v":0},{"$f":"SUM('2025:2074'!AF136)","v":0},{"$f":"SUM('2025:2074'!AG136)","v":0},{"$f":"SUM('2025:2074'!AH136)","v":0},{"$f":"SUM('2025:2074'!AI136)","v":0},{"$f":"SUM('2025:2074'!AJ136)","v":0},{"$f":"SUM('2025:2074'!AK136)","v":0},{"$f":"SUM('2025:2074'!AL136)","v":0},{"$f":"SUM('2025:2074'!AM136)","v":0},{"$f":"SUM('2025:2074'!AN136)","v":0},{"$f":"SUM('2025:2074'!AO136)","v":0},{"$f":"SUM('2025:2074'!AP136)","v":0},{"$f":"SUM('2025:2074'!AQ136)","v":0},{"$f":"SUM('2025:2074'!AR136)","v":0},{"$f":"SUM('2025:2074'!AS136)","v":0},{"$f":"SUM('2025:2074'!AT136)","v":0},{"$f":"SUM('2025:2074'!AU136)","v":0},{"$f":"SUM('2025:2074'!AV136)","v":0},{"$f":"SUM('2025:2074'!AW136)","v":0},{"$f":"SUM('2025:2074'!AX136)","v":0},{"$f":"SUM('2025:2074'!AY136)","v":0},{"$f":"SUM('2025:2074'!AZ136)","v":0},{"$f":"SUM('2025:2074'!BA136)","v":0},{"$f":"SUM('2025:2074'!BB136)","v":0},{"$f":"SUM('2025:2074'!BC136)","v":0},{"$f":"SUM('2025:2074'!BD136)","v":0},{"$f":"SUM('2025:2074'!BE136)","v":0},{"$f":"SUM('2025:2074'!BF136)","v":0},{"$f":"SUM('2025:2074'!BG136)","v":0},{"$f":"SUM('2025:2074'!BH136)","v":0},{"$f":"SUM('2025:2074'!BI136)","v":0},{"$f":"SUM('2025:2074'!BJ136)","v":0},{"$f":"SUM('2025:2074'!BK136)","v":0},{"$f":"SUM('2025:2074'!BL136)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O137)","v":0},{"$f":"SUM('2025:2074'!P137)","v":0},{"$f":"SUM('2025:2074'!Q137)","v":0},{"$f":"SUM('2025:2074'!R137)","v":0},{"$f":"SUM('2025:2074'!S137)","v":0},{"$f":"SUM('2025:2074'!T137)","v":0},{"$f":"SUM('2025:2074'!U137)","v":0},{"$f":"SUM('2025:2074'!V137)","v":0},{"$f":"SUM('2025:2074'!W137)","v":0},{"$f":"SUM('2025:2074'!X137)","v":0},{"$f":"SUM('2025:2074'!Y137)","v":0},{"$f":"SUM('2025:2074'!Z137)","v":0},{"$f":"SUM('2025:2074'!AA137)","v":0},{"$f":"SUM('2025:2074'!AB137)","v":0},{"$f":"SUM('2025:2074'!AC137)","v":0},{"$f":"SUM('2025:2074'!AD137)","v":0},{"$f":"SUM('2025:2074'!AE137)","v":0},{"$f":"SUM('2025:2074'!AF137)","v":0},{"$f":"SUM('2025:2074'!AG137)","v":0},{"$f":"SUM('2025:2074'!AH137)","v":0},{"$f":"SUM('2025:2074'!AI137)","v":0},{"$f":"SUM('2025:2074'!AJ137)","v":0},{"$f":"SUM('2025:2074'!AK137)","v":0},{"$f":"SUM('2025:2074'!AL137)","v":0},{"$f":"SUM('2025:2074'!AM137)","v":0},{"$f":"SUM('2025:2074'!AN137)","v":0},{"$f":"SUM('2025:2074'!AO137)","v":0},{"$f":"SUM('2025:2074'!AP137)","v":0},{"$f":"SUM('2025:2074'!AQ137)","v":0},{"$f":"SUM('2025:2074'!AR137)","v":0},{"$f":"SUM('2025:2074'!AS137)","v":0},{"$f":"SUM('2025:2074'!AT137)","v":0},{"$f":"SUM('2025:2074'!AU137)","v":0},{"$f":"SUM('2025:2074'!AV137)","v":0},{"$f":"SUM('2025:2074'!AW137)","v":0},{"$f":"SUM('2025:2074'!AX137)","v":0},{"$f":"SUM('2025:2074'!AY137)","v":0},{"$f":"SUM('2025:2074'!AZ137)","v":0},{"$f":"SUM('2025:2074'!BA137)","v":0},{"$f":"SUM('2025:2074'!BB137)","v":0},{"$f":"SUM('2025:2074'!BC137)","v":0},{"$f":"SUM('2025:2074'!BD137)","v":0},{"$f":"SUM('2025:2074'!BE137)","v":0},{"$f":"SUM('2025:2074'!BF137)","v":0},{"$f":"SUM('2025:2074'!BG137)","v":0},{"$f":"SUM('2025:2074'!BH137)","v":0},{"$f":"SUM('2025:2074'!BI137)","v":0},{"$f":"SUM('2025:2074'!BJ137)","v":0},{"$f":"SUM('2025:2074'!BK137)","v":0},{"$f":"SUM('2025:2074'!BL137)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O138)","v":0},{"$f":"SUM('2025:2074'!P138)","v":37.553852120549188},{"$f":"SUM('2025:2074'!Q138)","v":74.700102577774146},{"$f":"SUM('2025:2074'!R138)","v":113.30520134545193},{"$f":"SUM('2025:2074'!S138)","v":150.04034199058376},{"$f":"SUM('2025:2074'!T138)","v":185.72660735259058},{"$f":"SUM('2025:2074'!U138)","v":217.63075247158844},{"$f":"SUM('2025:2074'!V138)","v":239.64418924426334},{"$f":"SUM('2025:2074'!W138)","v":260.60206539535795},{"$f":"SUM('2025:2074'!X138)","v":280.83879174596996},{"$f":"SUM('2025:2074'!Y138)","v":300.36855883253929},{"$f":"SUM('2025:2074'!Z138)","v":319.29455744921154},{"$f":"SUM('2025:2074'!AA138)","v":337.56367032370275},{"$f":"SUM('2025:2074'!AB138)","v":355.20348987878162},{"$f":"SUM('2025:2074'!AC138)","v":372.2268408281779},{"$f":"SUM('2025:2074'!AD138)","v":383.30890410841511},{"$f":"SUM('2025:2074'!AE138)","v":390.73524771151631},{"$f":"SUM('2025:2074'!AF138)","v":395.54821307767497},{"$f":"SUM('2025:2074'!AG138)","v":398.28537938943697},{"$f":"SUM('2025:2074'!AH138)","v":399.29233981244226},{"$f":"SUM('2025:2074'!AI138)","v":398.81054241277525},{"$f":"SUM('2025:2074'!AJ138)","v":397.01804890689471},{"$f":"SUM('2025:2074'!AK138)","v":394.05108180330808},{"$f":"SUM('2025:2074'!AL138)","v":390.01648752331647},{"$f":"SUM('2025:2074'!AM138)","v":384.99942698799794},{"$f":"SUM('2025:2074'!AN138)","v":379.06834796825513},{"$f":"SUM('2025:2074'!AO138)","v":372.27830363298722},{"$f":"SUM('2025:2074'!AP138)","v":364.67320480136078},{"$f":"SUM('2025:2074'!AQ138)","v":356.28734525923028},{"$f":"SUM('2025:2074'!AR138)","v":347.14640132599141},{"$f":"SUM('2025:2074'!AS138)","v":337.26802453175969},{"$f":"SUM('2025:2074'!AT138)","v":326.66209315709028},{"$f":"SUM('2025:2074'!AU138)","v":315.33065027545166},{"$f":"SUM('2025:2074'!AV138)","v":303.74879674639214},{"$f":"SUM('2025:2074'!AW138)","v":292.39858028791377},{"$f":"SUM('2025:2074'!AX138)","v":281.27536815860503},{"$f":"SUM('2025:2074'!AY138)","v":270.37462027188241},{"$f":"SUM('2025:2074'!AZ138)","v":259.69188734289423},{"$f":"SUM('2025:2074'!BA138)","v":249.22280907248583},{"$f":"SUM('2025:2074'!BB138)","v":238.96311236748562},{"$f":"SUM('2025:2074'!BC138)","v":228.90860959658542},{"$f":"SUM('2025:2074'!BD138)","v":219.05519688110317},{"$f":"SUM('2025:2074'!BE138)","v":209.39885241993048},{"$f":"SUM('2025:2074'!BF138)","v":199.93563484798145},{"$f":"SUM('2025:2074'!BG138)","v":190.66168162747132},{"$f":"SUM('2025:2074'!BH138)","v":181.57320747137132},{"$f":"SUM('2025:2074'!BI138)","v":172.66650279839342},{"$f":"SUM('2025:2074'!BJ138)","v":163.93793221887506},{"$f":"SUM('2025:2074'!BK138)","v":155.38393305094704},{"$f":"SUM('2025:2074'!BL138)","v":147.0010138663776}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O139)","v":0},{"$f":"SUM('2025:2074'!P139)","v":0},{"$f":"SUM('2025:2074'!Q139)","v":0},{"$f":"SUM('2025:2074'!R139)","v":0},{"$f":"SUM('2025:2074'!S139)","v":0},{"$f":"SUM('2025:2074'!T139)","v":0},{"$f":"SUM('2025:2074'!U139)","v":0},{"$f":"SUM('2025:2074'!V139)","v":0},{"$f":"SUM('2025:2074'!W139)","v":0},{"$f":"SUM('2025:2074'!X139)","v":0},{"$f":"SUM('2025:2074'!Y139)","v":0},{"$f":"SUM('2025:2074'!Z139)","v":0},{"$f":"SUM('2025:2074'!AA139)","v":0},{"$f":"SUM('2025:2074'!AB139)","v":0},{"$f":"SUM('2025:2074'!AC139)","v":0},{"$f":"SUM('2025:2074'!AD139)","v":0},{"$f":"SUM('2025:2074'!AE139)","v":0},{"$f":"SUM('2025:2074'!AF139)","v":0},{"$f":"SUM('2025:2074'!AG139)","v":0},{"$f":"SUM('2025:2074'!AH139)","v":0},{"$f":"SUM('2025:2074'!AI139)","v":0},{"$f":"SUM('2025:2074'!AJ139)","v":0},{"$f":"SUM('2025:2074'!AK139)","v":0},{"$f":"SUM('2025:2074'!AL139)","v":0},{"$f":"SUM('2025:2074'!AM139)","v":0},{"$f":"SUM('2025:2074'!AN139)","v":0},{"$f":"SUM('2025:2074'!AO139)","v":0},{"$f":"SUM('2025:2074'!AP139)","v":0},{"$f":"SUM('2025:2074'!AQ139)","v":0},{"$f":"SUM('2025:2074'!AR139)","v":0},{"$f":"SUM('2025:2074'!AS139)","v":0},{"$f":"SUM('2025:2074'!AT139)","v":0},{"$f":"SUM('2025:2074'!AU139)","v":0},{"$f":"SUM('2025:2074'!AV139)","v":0},{"$f":"SUM('2025:2074'!AW139)","v":0},{"$f":"SUM('2025:2074'!AX139)","v":0},{"$f":"SUM('2025:2074'!AY139)","v":0},{"$f":"SUM('2025:2074'!AZ139)","v":0},{"$f":"SUM('2025:2074'!BA139)","v":0},{"$f":"SUM('2025:2074'!BB139)","v":0},{"$f":"SUM('2025:2074'!BC139)","v":0},{"$f":"SUM('2025:2074'!BD139)","v":0},{"$f":"SUM('2025:2074'!BE139)","v":0},{"$f":"SUM('2025:2074'!BF139)","v":0},{"$f":"SUM('2025:2074'!BG139)","v":0},{"$f":"SUM('2025:2074'!BH139)","v":0},{"$f":"SUM('2025:2074'!BI139)","v":0},{"$f":"SUM('2025:2074'!BJ139)","v":0},{"$f":"SUM('2025:2074'!BK139)","v":0},{"$f":"SUM('2025:2074'!BL139)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O140)","v":0},{"$f":"SUM('2025:2074'!P140)","v":2.9970893550516928},{"$f":"SUM('2025:2074'!Q140)","v":5.4131915913227768},{"$f":"SUM('2025:2074'!R140)","v":7.7430903057653575},{"$f":"SUM('2025:2074'!S140)","v":10.037223810875322},{"$f":"SUM('2025:2074'!T140)","v":12.275761658013906},{"$f":"SUM('2025:2074'!U140)","v":14.40660280878468},{"$f":"SUM('2025:2074'!V140)","v":16.453182371345381},{"$f":"SUM('2025:2074'!W140)","v":18.417185577460209},{"$f":"SUM('2025:2074'!X140)","v":20.300263954258089},{"$f":"SUM('2025:2074'!Y140)","v":22.104035998325354},{"$f":"SUM('2025:2074'!Z140)","v":23.830087836316622},{"$f":"SUM('2025:2074'!AA140)","v":25.479973872353405},{"$f":"SUM('2025:2074'!AB140)","v":27.055217422474794},{"$f":"SUM('2025:2074'!AC140)","v":28.557311336399096},{"$f":"SUM('2025:2074'!AD140)","v":29.490623140983956},{"$f":"SUM('2025:2074'!AE140)","v":30.074811835079259},{"$f":"SUM('2025:2074'!AF140)","v":30.402610757275017},{"$f":"SUM('2025:2074'!AG140)","v":30.52628047904296},{"$f":"SUM('2025:2074'!AH140)","v":30.479716206755974},{"$f":"SUM('2025:2074'!AI140)","v":30.286815348330304},{"$f":"SUM('2025:2074'!AJ140)","v":29.965370338414324},{"$f":"SUM('2025:2074'!AK140)","v":29.529132214220795},{"$f":"SUM('2025:2074'!AL140)","v":28.989007707634986},{"$f":"SUM('2025:2074'!AM140)","v":28.353800340735212},{"$f":"SUM('2025:2074'!AN140)","v":27.630691413965078},{"$f":"SUM('2025:2074'!AO140)","v":26.825562555011079},{"$f":"SUM('2025:2074'!AP140)","v":25.943216048574193},{"$f":"SUM('2025:2074'!AQ140)","v":24.987525498100897},{"$f":"SUM('2025:2074'!AR140)","v":23.961536183123407},{"$f":"SUM('2025:2074'!AS140)","v":22.867526619823305},{"$f":"SUM('2025:2074'!AT140)","v":21.707037772737941},{"$f":"SUM('2025:2074'!AU140)","v":20.480872748635349},{"$f":"SUM('2025:2074'!AV140)","v":19.234178604845539},{"$f":"SUM('2025:2074'!AW140)","v":18.012418343931511},{"$f":"SUM('2025:2074'!AX140)","v":16.815093288235776},{"$f":"SUM('2025:2074'!AY140)","v":15.641714733653954},{"$f":"SUM('2025:2074'!AZ140)","v":14.491803750163767},{"$f":"SUM('2025:2074'!BA140)","v":13.364890986343378},{"$f":"SUM('2025:2074'!BB140)","v":12.260516477799404},{"$f":"SUM('2025:2074'!BC140)","v":11.17822945942631},{"$f":"SUM('2025:2074'!BD140)","v":10.117588181420674},{"$f":"SUM('2025:2074'!BE140)","v":9.1286025595356328},{"$f":"SUM('2025:2074'!BF140)","v":8.2008497801193503},{"$f":"SUM('2025:2074'!BG140)","v":7.3322430656787105},{"$f":"SUM('2025:2074'!BH140)","v":6.5215609743911536},{"$f":"SUM('2025:2074'!BI140)","v":5.7672923298512568},{"$f":"SUM('2025:2074'!BJ140)","v":5.0697538233968151},{"$f":"SUM('2025:2074'!BK140)","v":4.4278108522661164},{"$f":"SUM('2025:2074'!BL140)","v":3.8403515057526896}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O141)","v":0},{"$f":"SUM('2025:2074'!P141)","v":0.79608078610341126},{"$f":"SUM('2025:2074'!Q141)","v":2.1095431469205383},{"$f":"SUM('2025:2074'!R141)","v":3.9952087352450878},{"$f":"SUM('2025:2074'!S141)","v":6.9790545765993812},{"$f":"SUM('2025:2074'!T141)","v":9.2745915989581302},{"$f":"SUM('2025:2074'!U141)","v":10.85728637738676},{"$f":"SUM('2025:2074'!V141)","v":12.377359668208111},{"$f":"SUM('2025:2074'!W141)","v":13.836063901174334},{"$f":"SUM('2025:2074'!X141)","v":15.234626457442531},{"$f":"SUM('2025:2074'!Y141)","v":16.574250170546659},{"$f":"SUM('2025:2074'!Z141)","v":17.856113817350007},{"$f":"SUM('2025:2074'!AA141)","v":19.081372599178586},{"$f":"SUM('2025:2074'!AB141)","v":20.251158613331885},{"$f":"SUM('2025:2074'!AC141)","v":21.366581315163423},{"$f":"SUM('2025:2074'!AD141)","v":22.059081281370954},{"$f":"SUM('2025:2074'!AE141)","v":22.491999194659975},{"$f":"SUM('2025:2074'!AF141)","v":22.734292169235164},{"$f":"SUM('2025:2074'!AG141)","v":22.824821252542925},{"$f":"SUM('2025:2074'!AH141)","v":22.788790778295155},{"$f":"SUM('2025:2074'!AI141)","v":22.643970598218576},{"$f":"SUM('2025:2074'!AJ141)","v":22.403590837542374},{"$f":"SUM('2025:2074'!AK141)","v":22.077876396745644},{"$f":"SUM('2025:2074'!AL141)","v":21.674937124680131},{"$f":"SUM('2025:2074'!AM141)","v":21.201318906671187},{"$f":"SUM('2025:2074'!AN141)","v":20.662361333397364},{"$f":"SUM('2025:2074'!AO141)","v":20.062437552242649},{"$f":"SUM('2025:2074'!AP141)","v":19.405118107188695},{"$f":"SUM('2025:2074'!AQ141)","v":18.693282972645424},{"$f":"SUM('2025:2074'!AR141)","v":17.929196180282542},{"$f":"SUM('2025:2074'!AS141)","v":17.114551596074648},{"$f":"SUM('2025:2074'!AT141)","v":16.250494642316955},{"$f":"SUM('2025:2074'!AU141)","v":15.337622069799311},{"$f":"SUM('2025:2074'!AV141)","v":14.409505379888085},{"$f":"SUM('2025:2074'!AW141)","v":13.499951023775081},{"$f":"SUM('2025:2074'!AX141)","v":12.60858775478434},{"$f":"SUM('2025:2074'!AY141)","v":11.735051751173408},{"$f":"SUM('2025:2074'!AZ141)","v":10.878986467634702},{"$f":"SUM('2025:2074'!BA141)","v":10.040042489766762},{"$f":"SUM('2025:2074'!BB141)","v":9.2178773914561827},{"$f":"SUM('2025:2074'!BC141)","v":8.4121555951118197},{"$f":"SUM('2025:2074'!BD141)","v":7.6225482346943405},{"$f":"SUM('2025:2074'!BE141)","v":6.8621315436674681},{"$f":"SUM('2025:2074'!BF141)","v":6.1391116542029991},{"$f":"SUM('2025:2074'!BG141)","v":5.462452743801733},{"$f":"SUM('2025:2074'!BH141)","v":4.8495180310533366},{"$f":"SUM('2025:2074'!BI141)","v":4.2886340024721443},{"$f":"SUM('2025:2074'!BJ141)","v":3.769935246501281},{"$f":"SUM('2025:2074'!BK141)","v":3.292578057688536},{"$f":"SUM('2025:2074'!BL141)","v":2.8557356046907496}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O142)","v":0},{"$f":"SUM('2025:2074'!P142)","v":1.7317354520690018},{"$f":"SUM('2025:2074'!Q142)","v":5.1760561941005712},{"$f":"SUM('2025:2074'!R142)","v":5.5047591918056389},{"$f":"SUM('2025:2074'!S142)","v":5.8040605419952094},{"$f":"SUM('2025:2074'!T142)","v":6.122683016101476},{"$f":"SUM('2025:2074'!U142)","v":7.2090125341229614},{"$f":"SUM('2025:2074'!V142)","v":6.9341316738152852},{"$f":"SUM('2025:2074'!W142)","v":6.6647484307137619},{"$f":"SUM('2025:2074'!X142)","v":6.4007528524742696},{"$f":"SUM('2025:2074'!Y142)","v":6.1420371857995679},{"$f":"SUM('2025:2074'!Z142)","v":5.8884958324583589},{"$f":"SUM('2025:2074'!AA142)","v":5.6400253061839747},{"$f":"SUM('2025:2074'!AB142)","v":5.3965241904350787},{"$f":"SUM('2025:2074'!AC142)","v":5.1578930970011605},{"$f":"SUM('2025:2074'!AD142)","v":4.9240346254359206},{"$f":"SUM('2025:2074'!AE142)","v":5.6089860589839873},{"$f":"SUM('2025:2074'!AF142)","v":5.351405038066293},{"$f":"SUM('2025:2074'!AG142)","v":5.098975637566955},{"$f":"SUM('2025:2074'!AH142)","v":4.851594825077604},{"$f":"SUM('2025:2074'!AI142)","v":4.6091616288380388},{"$f":"SUM('2025:2074'!AJ142)","v":4.3715770965232652},{"$f":"SUM('2025:2074'!AK142)","v":4.1387442548547861},{"$f":"SUM('2025:2074'!AL142)","v":3.9105680700196777},{"$f":"SUM('2025:2074'!AM142)","v":3.6869554088812713},{"$f":"SUM('2025:2074'!AN142)","v":3.4678150009656328},{"$f":"SUM('2025:2074'!AO142)","v":3.5335170591125737},{"$f":"SUM('2025:2074'!AP142)","v":3.3129351864075178},{"$f":"SUM('2025:2074'!AQ142)","v":3.0967649511565627},{"$f":"SUM('2025:2074'!AR142)","v":2.8849181206106271},{"$f":"SUM('2025:2074'!AS142)","v":2.6773082266756107},{"$f":"SUM('2025:2074'!AT142)","v":2.4738505306192939},{"$f":"SUM('2025:2074'!AU142)","v":2.2744619884841035},{"$f":"SUM('2025:2074'!AV142)","v":2.0790612171916174},{"$f":"SUM('2025:2074'!AW142)","v":1.8875684613249806},{"$f":"SUM('2025:2074'!AX142)","v":1.6999055605756765},{"$f":"SUM('2025:2074'!AY142)","v":1.5159959178413585},{"$f":"SUM('2025:2074'!AZ142)","v":1.3357644679617271},{"$f":"SUM('2025:2074'!BA142)","v":1.1591376470796884},{"$f":"SUM('2025:2074'!BB142)","v":0.98604336261529002},{"$f":"SUM('2025:2074'!BC142)","v":0.81641096384017997},{"$f":"SUM('2025:2074'!BD142)","v":0.65017121304057213},{"$f":"SUM('2025:2074'!BE142)","v":0.51640241462362002},{"$f":"SUM('2025:2074'!BF142)","v":0.44334625094393743},{"$f":"SUM('2025:2074'!BG142)","v":0.37930616997612587},{"$f":"SUM('2025:2074'!BH142)","v":0.32372470192837616},{"$f":"SUM('2025:2074'!BI142)","v":0.27683921337296474},{"$f":"SUM('2025:2074'!BJ142)","v":0.25209150720791812},{"$f":"SUM('2025:2074'!BK142)","v":0.22783875516617241},{"$f":"SUM('2025:2074'!BL142)","v":0.20407105816526167}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O143)","v":0},{"$f":"SUM('2025:2074'!P143)","v":29.029250679118935},{"$f":"SUM('2025:2074'!Q143)","v":58.413183577487089},{"$f":"SUM('2025:2074'!R143)","v":87.316620876266327},{"$f":"SUM('2025:2074'!S143)","v":116.0941676298545},{"$f":"SUM('2025:2074'!T143)","v":143.71974848738188},{"$f":"SUM('2025:2074'!U143)","v":166.45192102252085},{"$f":"SUM('2025:2074'!V143)","v":168.89562318139849},{"$f":"SUM('2025:2074'!W143)","v":168.53368948083019},{"$f":"SUM('2025:2074'!X143)","v":167.7726576246146},{"$f":"SUM('2025:2074'!Y143)","v":166.60945795404109},{"$f":"SUM('2025:2074'!Z143)","v":165.2928995295868},{"$f":"SUM('2025:2074'!AA143)","v":163.61336190897327},{"$f":"SUM('2025:2074'!AB143)","v":161.57172360064715},{"$f":"SUM('2025:2074'!AC143)","v":159.14504281594236},{"$f":"SUM('2025:2074'!AD143)","v":154.64910838563097},{"$f":"SUM('2025:2074'!AE143)","v":148.68426210827474},{"$f":"SUM('2025:2074'!AF143)","v":142.03353256518233},{"$f":"SUM('2025:2074'!AG143)","v":134.86016602032336},{"$f":"SUM('2025:2074'!AH143)","v":127.27071910016859},{"$f":"SUM('2025:2074'!AI143)","v":119.34071802177957},{"$f":"SUM('2025:2074'!AJ143)","v":111.12665187458863},{"$f":"SUM('2025:2074'!AK143)","v":102.67236076116727},{"$f":"SUM('2025:2074'!AL143)","v":94.012760371617418},{"$f":"SUM('2025:2074'!AM143)","v":85.176160608793978},{"$f":"SUM('2025:2074'!AN143)","v":76.185780095501698},{"$f":"SUM('2025:2074'!AO143)","v":67.060769845582669},{"$f":"SUM('2025:2074'!AP143)","v":58.739784138645874},{"$f":"SUM('2025:2074'!AQ143)","v":51.255015608630892},{"$f":"SUM('2025:2074'!AR143)","v":44.610687912634752},{"$f":"SUM('2025:2074'!AS143)","v":38.820233725600097},{"$f":"SUM('2025:2074'!AT143)","v":33.864246146166714},{"$f":"SUM('2025:2074'!AU143)","v":29.664029214090661},{"$f":"SUM('2025:2074'!AV143)","v":25.763190860258398},{"$f":"SUM('2025:2074'!AW143)","v":22.218538764922116},{"$f":"SUM('2025:2074'!AX143)","v":19.019048189612668},{"$f":"SUM('2025:2074'!AY143)","v":16.153459779138778},{"$f":"SUM('2025:2074'!AZ143)","v":13.617934934315059},{"$f":"SUM('2025:2074'!BA143)","v":11.402324705246269},{"$f":"SUM('2025:2074'!BB143)","v":9.4963809207852936},{"$f":"SUM('2025:2074'!BC143)","v":7.8890244942936523},{"$f":"SUM('2025:2074'!BD143)","v":6.5177526984310479},{"$f":"SUM('2025:2074'!BE143)","v":5.3366051301965092},{"$f":"SUM('2025:2074'!BF143)","v":4.3222241787575371},{"$f":"SUM('2025:2074'!BG143)","v":3.455675371877085},{"$f":"SUM('2025:2074'!BH143)","v":2.7208532396989922},{"$f":"SUM('2025:2074'!BI143)","v":2.1036197108814285},{"$f":"SUM('2025:2074'!BJ143)","v":1.5912813870466278},{"$f":"SUM('2025:2074'!BK143)","v":1.1722454056692198},{"$f":"SUM('2025:2074'!BL143)","v":0.83577825516882198}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O144)","v":0},{"$f":"SUM('2025:2074'!P144)","v":0.98914622436431632},{"$f":"SUM('2025:2074'!Q144)","v":1.8169466336316507},{"$f":"SUM('2025:2074'!R144)","v":2.5520755397286083},{"$f":"SUM('2025:2074'!S144)","v":3.1945329426551896},{"$f":"SUM('2025:2074'!T144)","v":3.7443188424113938},{"$f":"SUM('2025:2074'!U144)","v":4.1801513396829346},{"$f":"SUM('2025:2074'!V144)","v":4.5233654111115449},{"$f":"SUM('2025:2074'!W144)","v":4.7758134252140838},{"$f":"SUM('2025:2074'!X144)","v":4.9393107031370747},{"$f":"SUM('2025:2074'!Y144)","v":5.015636259604106},{"$f":"SUM('2025:2074'!Z144)","v":5.0065335290442983},{"$f":"SUM('2025:2074'!AA144)","v":5.0058182167526297},{"$f":"SUM('2025:2074'!AB144)","v":5.0066229440278152},{"$f":"SUM('2025:2074'!AC144)","v":5.0080373644795531},{"$f":"SUM('2025:2074'!AD144)","v":4.8288876893813848},{"$f":"SUM('2025:2074'!AE144)","v":4.560664813218767},{"$f":"SUM('2025:2074'!AF144)","v":4.2452512528894601},{"$f":"SUM('2025:2074'!AG144)","v":3.9064189862682053},{"$f":"SUM('2025:2074'!AH144)","v":3.5600228646201537},{"$f":"SUM('2025:2074'!AI144)","v":3.2175020014051681},{"$f":"SUM('2025:2074'!AJ144)","v":2.8875434743798354},{"$f":"SUM('2025:2074'!AK144)","v":2.5769832412939011},{"$f":"SUM('2025:2074'!AL144)","v":2.2913404471736669},{"$f":"SUM('2025:2074'!AM144)","v":2.0351561773706242},{"$f":"SUM('2025:2074'!AN144)","v":1.812219330854401},{"$f":"SUM('2025:2074'!AO144)","v":1.6096174211546033},{"$f":"SUM('2025:2074'!AP144)","v":1.4207651439351041},{"$f":"SUM('2025:2074'!AQ144)","v":1.2414834043066953},{"$f":"SUM('2025:2074'!AR144)","v":1.06879319908273},{"$f":"SUM('2025:2074'!AS144)","v":0.9003890505548241},{"$f":"SUM('2025:2074'!AT144)","v":0.73436135088386234},{"$f":"SUM('2025:2074'!AU144)","v":0.56902871515021747},{"$f":"SUM('2025:2074'!AV144)","v":0.41918500552982513},{"$f":"SUM('2025:2074'!AW144)","v":0.29886720887986767},{"$f":"SUM('2025:2074'!AX144)","v":0.20448079611782088},{"$f":"SUM('2025:2074'!AY144)","v":0.13262587768186984},{"$f":"SUM('2025:2074'!AZ144)","v":8.0057829322949345E-2},{"$f":"SUM('2025:2074'!BA144)","v":4.365443119639012E-2},{"$f":"SUM('2025:2074'!BB144)","v":2.0387367624771995E-2},{"$f":"SUM('2025:2074'!BC144)","v":7.2965276629462904E-3},{"$f":"SUM('2025:2074'!BD144)","v":1.4658943558615645E-3},{"$f":"SUM('2025:2074'!BE144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BF144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BG144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BH144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BI144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BJ144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BK144)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BL144)","v":3.3018943482177043E-14}]
[null,"Vehicles","$m real 2024",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O145)","v":0},{"$f":"SUM('2025:2074'!P145)","v":3.3959310085174854},{"$f":"SUM('2025:2074'!Q145)","v":5.3434663670396141},{"$f":"SUM('2025:2074'!R145)","v":6.1918845737463588},{"$f":"SUM('2025:2074'!S145)","v":7.8955422937805118},{"$f":"SUM('2025:2074'!T145)","v":9.7791996756104425},{"$f":"SUM('2025:2074'!U145)","v":10.925933797510726},{"$f":"SUM('2025:2074'!V145)","v":11.829108686913909},{"$f":"SUM('2025:2074'!W145)","v":12.493595528469928},{"$f":"SUM('2025:2074'!X145)","v":12.924168083135736},{"$f":"SUM('2025:2074'!Y145)","v":13.125504636649129},{"$f":"SUM('2025:2074'!Z145)","v":13.102189909033157},{"$f":"SUM('2025:2074'!AA145)","v":13.17493861651009},{"$f":"SUM('2025:2074'!AB145)","v":13.2363931418687},{"$f":"SUM('2025:2074'!AC145)","v":13.205216319295939},{"$f":"SUM('2025:2074'!AD145)","v":12.697838184703278},{"$f":"SUM('2025:2074'!AE145)","v":11.99253068988661},{"$f":"SUM('2025:2074'!AF145)","v":11.163132574223299},{"$f":"SUM('2025:2074'!AG145)","v":10.272153622119298},{"$f":"SUM('2025:2074'!AH145)","v":9.3612850777611598},{"$f":"SUM('2025:2074'!AI145)","v":8.4606067485565433},{"$f":"SUM('2025:2074'!AJ145)","v":7.5929618055929877},{"$f":"SUM('2025:2074'!AK145)","v":6.776325793328617},{"$f":"SUM('2025:2074'!AL145)","v":6.0252116213545959},{"$f":"SUM('2025:2074'!AM145)","v":5.3515603350389798},{"$f":"SUM('2025:2074'!AN145)","v":4.7653350623543549},{"$f":"SUM('2025:2074'!AO145)","v":4.2325816767378281},{"$f":"SUM('2025:2074'!AP145)","v":3.7359837413128418},{"$f":"SUM('2025:2074'!AQ145)","v":3.2645520854721832},{"$f":"SUM('2025:2074'!AR145)","v":2.8104532488313949},{"$f":"SUM('2025:2074'!AS145)","v":2.3676248450268678},{"$f":"SUM('2025:2074'!AT145)","v":1.931045450306992},{"$f":"SUM('2025:2074'!AU145)","v":1.4962937662260436},{"$f":"SUM('2025:2074'!AV145)","v":1.1022711050779326},{"$f":"SUM('2025:2074'!AW145)","v":0.78588853193158692},{"$f":"SUM('2025:2074'!AX145)","v":0.53769402562269819},{"$f":"SUM('2025:2074'!AY145)","v":0.3487473808123186},{"$f":"SUM('2025:2074'!AZ145)","v":0.21051667124020573},{"$f":"SUM('2025:2074'!BA145)","v":0.11479184007446029},{"$f":"SUM('2025:2074'!BB145)","v":5.3609756897152097E-2},{"$f":"SUM('2025:2074'!BC145)","v":1.9186639560495888E-2},{"$f":"SUM('2025:2074'!BD145)","v":3.8546536022165782E-3},{"$f":"SUM('2025:2074'!BE145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BF145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BG145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BH145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BI145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BJ145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BK145)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BL145)","v":8.1286106318190221E-14}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O146)","v":0},{"$f":"SUM('2025:2074'!P146)","v":19.334976164262258},{"$f":"SUM('2025:2074'!Q146)","v":43.958435511950476},{"$f":"SUM('2025:2074'!R146)","v":43.807761338820718},{"$f":"SUM('2025:2074'!S146)","v":37.071840864669227},{"$f":"SUM('2025:2074'!T146)","v":26.771857556858876},{"$f":"SUM('2025:2074'!U146)","v":26.630327112424318},{"$f":"SUM('2025:2074'!V146)","v":27.871222906933731},{"$f":"SUM('2025:2074'!W146)","v":32.204964840776711},{"$f":"SUM('2025:2074'!X146)","v":35.850046493622898},{"$f":"SUM('2025:2074'!Y146)","v":37.907931874172533},{"$f":"SUM('2025:2074'!Z146)","v":37.907931874172561},{"$f":"SUM('2025:2074'!AA146)","v":37.90793187417259},{"$f":"SUM('2025:2074'!AB146)","v":37.907931874172611},{"$f":"SUM('2025:2074'!AC146)","v":37.90793187417264},{"$f":"SUM('2025:2074'!AD146)","v":35.449236838587545},{"$f":"SUM('2025:2074'!AE146)","v":32.03430794819225},{"$f":"SUM('2025:2074'!AF146)","v":28.359024523303614},{"$f":"SUM('2025:2074'!AG146)","v":24.845415931058323},{"$f":"SUM('2025:2074'!AH146)","v":21.784241433769097},{"$f":"SUM('2025:2074'!AI146)","v":19.391329913875801},{"$f":"SUM('2025:2074'!AJ146)","v":17.372274157795715},{"$f":"SUM('2025:2074'!AK146)","v":15.595814386213149},{"$f":"SUM('2025:2074'!AL146)","v":13.988018154298867},{"$f":"SUM('2025:2074'!AM146)","v":12.501848123516815},{"$f":"SUM('2025:2074'!AN146)","v":11.104838898997606},{"$f":"SUM('2025:2074'!AO146)","v":9.7731318351199779},{"$f":"SUM('2025:2074'!AP146)","v":8.4882310732256094},{"$f":"SUM('2025:2074'!AQ146)","v":7.2350782789897377},{"$f":"SUM('2025:2074'!AR146)","v":6.0008214885168858},{"$f":"SUM('2025:2074'!AS146)","v":4.7739685779208498},{"$f":"SUM('2025:2074'!AT146)","v":3.5437574667661664},{"$f":"SUM('2025:2074'!AU146)","v":2.2996431947697267},{"$f":"SUM('2025:2074'!AV146)","v":1.2539637468477471},{"$f":"SUM('2025:2074'!AW146)","v":0.58562256326509077},{"$f":"SUM('2025:2074'!AX146)","v":0.2095911209110928},{"$f":"SUM('2025:2074'!AY146)","v":4.2107486652794603E-2},{"$f":"SUM('2025:2074'!AZ146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BA146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BB146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BC146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BD146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BE146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BF146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BG146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BH146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BI146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BJ146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BK146)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BL146)","v":4.3186287879137808E-13}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O147)","v":0},{"$f":"SUM('2025:2074'!P147)","v":1.4510129218588315},{"$f":"SUM('2025:2074'!Q147)","v":4.548802656357255},{"$f":"SUM('2025:2074'!R147)","v":5.7380459051072172},{"$f":"SUM('2025:2074'!S147)","v":6.702263521468506},{"$f":"SUM('2025:2074'!T147)","v":7.5379026716773279},{"$f":"SUM('2025:2074'!U147)","v":8.4283709394983006},{"$f":"SUM('2025:2074'!V147)","v":9.1298166896873276},{"$f":"SUM('2025:2074'!W147)","v":9.6460203725970484},{"$f":"SUM('2025:2074'!X147)","v":9.9806868295730489},{"$f":"SUM('2025:2074'!Y147)","v":10.137446805134003},{"$f":"SUM('2025:2074'!Z147)","v":10.119858428908213},{"$f":"SUM('2025:2074'!AA147)","v":10.066523827244525},{"$f":"SUM('2025:2074'!AB147)","v":10.141912683038088},{"$f":"SUM('2025:2074'!AC147)","v":10.19586795887877},{"$f":"SUM('2025:2074'!AD147)","v":9.8540117231072255},{"$f":"SUM('2025:2074'!AE147)","v":9.3066659291837066},{"$f":"SUM('2025:2074'!AF147)","v":8.6630210318408665},{"$f":"SUM('2025:2074'!AG147)","v":7.9715870324966884},{"$f":"SUM('2025:2074'!AH147)","v":7.264717943148276},{"$f":"SUM('2025:2074'!AI147)","v":6.5657568534233546},{"$f":"SUM('2025:2074'!AJ147)","v":5.8924309443125225},{"$f":"SUM('2025:2074'!AK147)","v":5.2586899309754012},{"$f":"SUM('2025:2074'!AL147)","v":4.6757963904875126},{"$f":"SUM('2025:2074'!AM147)","v":4.1530170341843959},{"$f":"SUM('2025:2074'!AN147)","v":3.6980836332866724},{"$f":"SUM('2025:2074'!AO147)","v":3.2846464772111967},{"$f":"SUM('2025:2074'!AP147)","v":2.8992673436793401},{"$f":"SUM('2025:2074'!AQ147)","v":2.5334182128490244},{"$f":"SUM('2025:2074'!AR147)","v":2.1810200176114898},{"$f":"SUM('2025:2074'!AS147)","v":1.8373681125437895},{"$f":"SUM('2025:2074'!AT147)","v":1.4985656793217883},{"$f":"SUM('2025:2074'!AU147)","v":1.1611816199836289},{"$f":"SUM('2025:2074'!AV147)","v":0.85540485187196891},{"$f":"SUM('2025:2074'!AW147)","v":0.60987978379174645},{"$f":"SUM('2025:2074'!AX147)","v":0.41727128310027628},{"$f":"SUM('2025:2074'!AY147)","v":0.27064140595739267},{"$f":"SUM('2025:2074'!AZ147)","v":0.16336904882041589},{"$f":"SUM('2025:2074'!BA147)","v":8.9082891225806607E-2},{"$f":"SUM('2025:2074'!BB147)","v":4.1603237122197115E-2},{"$f":"SUM('2025:2074'!BC147)","v":1.4889571626763617E-2},{"$f":"SUM('2025:2074'!BD147)","v":2.9913597285049572E-3},{"$f":"SUM('2025:2074'!BE147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BF147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BG147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BH147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BI147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BJ147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BK147)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BL147)","v":6.5775510038612595E-14}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O148)","v":0},{"$f":"SUM('2025:2074'!P148)","v":0},{"$f":"SUM('2025:2074'!Q148)","v":0},{"$f":"SUM('2025:2074'!R148)","v":0},{"$f":"SUM('2025:2074'!S148)","v":0},{"$f":"SUM('2025:2074'!T148)","v":0},{"$f":"SUM('2025:2074'!U148)","v":0},{"$f":"SUM('2025:2074'!V148)","v":0},{"$f":"SUM('2025:2074'!W148)","v":0},{"$f":"SUM('2025:2074'!X148)","v":0},{"$f":"SUM('2025:2074'!Y148)","v":0},{"$f":"SUM('2025:2074'!Z148)","v":0},{"$f":"SUM('2025:2074'!AA148)","v":0},{"$f":"SUM('2025:2074'!AB148)","v":0},{"$f":"SUM('2025:2074'!AC148)","v":0},{"$f":"SUM('2025:2074'!AD148)","v":0},{"$f":"SUM('2025:2074'!AE148)","v":0},{"$f":"SUM('2025:2074'!AF148)","v":0},{"$f":"SUM('2025:2074'!AG148)","v":0},{"$f":"SUM('2025:2074'!AH148)","v":0},{"$f":"SUM('2025:2074'!AI148)","v":0},{"$f":"SUM('2025:2074'!AJ148)","v":0},{"$f":"SUM('2025:2074'!AK148)","v":0},{"$f":"SUM('2025:2074'!AL148)","v":0},{"$f":"SUM('2025:2074'!AM148)","v":0},{"$f":"SUM('2025:2074'!AN148)","v":0},{"$f":"SUM('2025:2074'!AO148)","v":0},{"$f":"SUM('2025:2074'!AP148)","v":0},{"$f":"SUM('2025:2074'!AQ148)","v":0},{"$f":"SUM('2025:2074'!AR148)","v":0},{"$f":"SUM('2025:2074'!AS148)","v":0},{"$f":"SUM('2025:2074'!AT148)","v":0},{"$f":"SUM('2025:2074'!AU148)","v":0},{"$f":"SUM('2025:2074'!AV148)","v":0},{"$f":"SUM('2025:2074'!AW148)","v":0},{"$f":"SUM('2025:2074'!AX148)","v":0},{"$f":"SUM('2025:2074'!AY148)","v":0},{"$f":"SUM('2025:2074'!AZ148)","v":0},{"$f":"SUM('2025:2074'!BA148)","v":0},{"$f":"SUM('2025:2074'!BB148)","v":0},{"$f":"SUM('2025:2074'!BC148)","v":0},{"$f":"SUM('2025:2074'!BD148)","v":0},{"$f":"SUM('2025:2074'!BE148)","v":0},{"$f":"SUM('2025:2074'!BF148)","v":0},{"$f":"SUM('2025:2074'!BG148)","v":0},{"$f":"SUM('2025:2074'!BH148)","v":0},{"$f":"SUM('2025:2074'!BI148)","v":0},{"$f":"SUM('2025:2074'!BJ148)","v":0},{"$f":"SUM('2025:2074'!BK148)","v":0},{"$f":"SUM('2025:2074'!BL148)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O149)","v":0},{"$f":"SUM('2025:2074'!P149)","v":0},{"$f":"SUM('2025:2074'!Q149)","v":0},{"$f":"SUM('2025:2074'!R149)","v":0},{"$f":"SUM('2025:2074'!S149)","v":0},{"$f":"SUM('2025:2074'!T149)","v":0},{"$f":"SUM('2025:2074'!U149)","v":0},{"$f":"SUM('2025:2074'!V149)","v":0},{"$f":"SUM('2025:2074'!W149)","v":0},{"$f":"SUM('2025:2074'!X149)","v":0},{"$f":"SUM('2025:2074'!Y149)","v":0},{"$f":"SUM('2025:2074'!Z149)","v":0},{"$f":"SUM('2025:2074'!AA149)","v":0},{"$f":"SUM('2025:2074'!AB149)","v":0},{"$f":"SUM('2025:2074'!AC149)","v":0},{"$f":"SUM('2025:2074'!AD149)","v":0},{"$f":"SUM('2025:2074'!AE149)","v":0},{"$f":"SUM('2025:2074'!AF149)","v":0},{"$f":"SUM('2025:2074'!AG149)","v":0},{"$f":"SUM('2025:2074'!AH149)","v":0},{"$f":"SUM('2025:2074'!AI149)","v":0},{"$f":"SUM('2025:2074'!AJ149)","v":0},{"$f":"SUM('2025:2074'!AK149)","v":0},{"$f":"SUM('2025:2074'!AL149)","v":0},{"$f":"SUM('2025:2074'!AM149)","v":0},{"$f":"SUM('2025:2074'!AN149)","v":0},{"$f":"SUM('2025:2074'!AO149)","v":0},{"$f":"SUM('2025:2074'!AP149)","v":0},{"$f":"SUM('2025:2074'!AQ149)","v":0},{"$f":"SUM('2025:2074'!AR149)","v":0},{"$f":"SUM('2025:2074'!AS149)","v":0},{"$f":"SUM('2025:2074'!AT149)","v":0},{"$f":"SUM('2025:2074'!AU149)","v":0},{"$f":"SUM('2025:2074'!AV149)","v":0},{"$f":"SUM('2025:2074'!AW149)","v":0},{"$f":"SUM('2025:2074'!AX149)","v":0},{"$f":"SUM('2025:2074'!AY149)","v":0},{"$f":"SUM('2025:2074'!AZ149)","v":0},{"$f":"SUM('2025:2074'!BA149)","v":0},{"$f":"SUM('2025:2074'!BB149)","v":0},{"$f":"SUM('2025:2074'!BC149)","v":0},{"$f":"SUM('2025:2074'!BD149)","v":0},{"$f":"SUM('2025:2074'!BE149)","v":0},{"$f":"SUM('2025:2074'!BF149)","v":0},{"$f":"SUM('2025:2074'!BG149)","v":0},{"$f":"SUM('2025:2074'!BH149)","v":0},{"$f":"SUM('2025:2074'!BI149)","v":0},{"$f":"SUM('2025:2074'!BJ149)","v":0},{"$f":"SUM('2025:2074'!BK149)","v":0},{"$f":"SUM('2025:2074'!BL149)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O150)","v":0},{"$f":"SUM('2025:2074'!P150)","v":0},{"$f":"SUM('2025:2074'!Q150)","v":0},{"$f":"SUM('2025:2074'!R150)","v":0},{"$f":"SUM('2025:2074'!S150)","v":0},{"$f":"SUM('2025:2074'!T150)","v":0},{"$f":"SUM('2025:2074'!U150)","v":0},{"$f":"SUM('2025:2074'!V150)","v":0},{"$f":"SUM('2025:2074'!W150)","v":0},{"$f":"SUM('2025:2074'!X150)","v":0},{"$f":"SUM('2025:2074'!Y150)","v":0},{"$f":"SUM('2025:2074'!Z150)","v":0},{"$f":"SUM('2025:2074'!AA150)","v":0},{"$f":"SUM('2025:2074'!AB150)","v":0},{"$f":"SUM('2025:2074'!AC150)","v":0},{"$f":"SUM('2025:2074'!AD150)","v":0},{"$f":"SUM('2025:2074'!AE150)","v":0},{"$f":"SUM('2025:2074'!AF150)","v":0},{"$f":"SUM('2025:2074'!AG150)","v":0},{"$f":"SUM('2025:2074'!AH150)","v":0},{"$f":"SUM('2025:2074'!AI150)","v":0},{"$f":"SUM('2025:2074'!AJ150)","v":0},{"$f":"SUM('2025:2074'!AK150)","v":0},{"$f":"SUM('2025:2074'!AL150)","v":0},{"$f":"SUM('2025:2074'!AM150)","v":0},{"$f":"SUM('2025:2074'!AN150)","v":0},{"$f":"SUM('2025:2074'!AO150)","v":0},{"$f":"SUM('2025:2074'!AP150)","v":0},{"$f":"SUM('2025:2074'!AQ150)","v":0},{"$f":"SUM('2025:2074'!AR150)","v":0},{"$f":"SUM('2025:2074'!AS150)","v":0},{"$f":"SUM('2025:2074'!AT150)","v":0},{"$f":"SUM('2025:2074'!AU150)","v":0},{"$f":"SUM('2025:2074'!AV150)","v":0},{"$f":"SUM('2025:2074'!AW150)","v":0},{"$f":"SUM('2025:2074'!AX150)","v":0},{"$f":"SUM('2025:2074'!AY150)","v":0},{"$f":"SUM('2025:2074'!AZ150)","v":0},{"$f":"SUM('2025:2074'!BA150)","v":0},{"$f":"SUM('2025:2074'!BB150)","v":0},{"$f":"SUM('2025:2074'!BC150)","v":0},{"$f":"SUM('2025:2074'!BD150)","v":0},{"$f":"SUM('2025:2074'!BE150)","v":0},{"$f":"SUM('2025:2074'!BF150)","v":0},{"$f":"SUM('2025:2074'!BG150)","v":0},{"$f":"SUM('2025:2074'!BH150)","v":0},{"$f":"SUM('2025:2074'!BI150)","v":0},{"$f":"SUM('2025:2074'!BJ150)","v":0},{"$f":"SUM('2025:2074'!BK150)","v":0},{"$f":"SUM('2025:2074'!BL150)","v":0}]
[null,"Total Opening Capital Base","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O151)","v":0},{"$f":"SUM('2025:2074'!P151)","v":99.796029785383396},{"$f":"SUM('2025:2074'!Q151)","v":206.99184004646179},{"$f":"SUM('2025:2074'!R151)","v":287.95613849030934},{"$f":"SUM('2025:2074'!S151)","v":360.30147027605494},{"$f":"SUM('2025:2074'!T151)","v":426.72530808864963},{"$f":"SUM('2025:2074'!U151)","v":492.39124317794324},{"$f":"SUM('2025:2074'!V151)","v":527.12712330094223},{"$f":"SUM('2025:2074'!W151)","v":560.34350043721599},{"$f":"SUM('2025:2074'!X151)","v":591.01483974423104},{"$f":"SUM('2025:2074'!Y151)","v":618.2684487002598},{"$f":"SUM('2025:2074'!Z151)","v":642.00006619167766},{"$f":"SUM('2025:2074'!AA151)","v":664.56242345114447},{"$f":"SUM('2025:2074'!AB151)","v":686.03859809528944},{"$f":"SUM('2025:2074'!AC151)","v":706.19034325802409},{"$f":"SUM('2025:2074'!AD151)","v":712.89475988524032},{"$f":"SUM('2025:2074'!AE151)","v":712.76423506576543},{"$f":"SUM('2025:2074'!AF151)","v":706.99827487135929},{"$f":"SUM('2025:2074'!AG151)","v":697.97850895136332},{"$f":"SUM('2025:2074'!AH151)","v":686.65131248405442},{"$f":"SUM('2025:2074'!AI151)","v":673.69390956546613},{"$f":"SUM('2025:2074'!AJ151)","v":659.15454297741564},{"$f":"SUM('2025:2074'!AK151)","v":643.16593246275693},{"$f":"SUM('2025:2074'!AL151)","v":625.86274214445621},{"$f":"SUM('2025:2074'!AM151)","v":607.36559218725176},{"$f":"SUM('2025:2074'!AN151)","v":587.77813033558812},{"$f":"SUM('2025:2074'!AO151)","v":567.37652090965685},{"$f":"SUM('2025:2074'!AP151)","v":546.5313817470344},{"$f":"SUM('2025:2074'!AQ151)","v":525.57300737084597},{"$f":"SUM('2025:2074'!AR151)","v":504.51051599996765},{"$f":"SUM('2025:2074'!AS151)","v":483.35677152991195},{"$f":"SUM('2025:2074'!AT151)","v":462.08446928024722},{"$f":"SUM('2025:2074'!AU151)","v":440.59814618321735},{"$f":"SUM('2025:2074'!AV151)","v":419.36745178497273},{"$f":"SUM('2025:2074'!AW151)","v":399.34639027971912},{"$f":"SUM('2025:2074'!AX151)","v":380.41235290960435},{"$f":"SUM('2025:2074'!AY151)","v":362.44499001044767},{"$f":"SUM('2025:2074'!AZ151)","v":345.33296433814922},{"$f":"SUM('2025:2074'!BA151)","v":328.959343940954},{"$f":"SUM('2025:2074'!BB151)","v":313.24890749002594},{"$f":"SUM('2025:2074'!BC151)","v":298.16821085243805},{"$f":"SUM('2025:2074'!BD151)","v":283.6327478888756},{"$f":"SUM('2025:2074'!BE151)","v":269.6677681932585},{"$f":"SUM('2025:2074'!BF151)","v":256.25505628305922},{"$f":"SUM('2025:2074'!BG151)","v":243.3181896866931},{"$f":"SUM('2025:2074'!BH151)","v":230.85237744042891},{"$f":"SUM('2025:2074'!BI151)","v":218.82634974477247},{"$f":"SUM('2025:2074'!BJ151)","v":207.22720556728822},{"$f":"SUM('2025:2074'!BK151)","v":196.01571220656774},{"$f":"SUM('2025:2074'!BL151)","v":185.17524918154444}]
[null,null,"$m real 2023"]
[null,"CAPEX: ","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O154)","v":2.5169550734882833},{"$f":"SUM('2025:2074'!P154)","v":3.0266186548080052},{"$f":"SUM('2025:2074'!Q154)","v":6.358673560098099},{"$f":"SUM('2025:2074'!R154)","v":4.8297295163062062},{"$f":"SUM('2025:2074'!S154)","v":5.4993448355310353},{"$f":"SUM('2025:2074'!T154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!U154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!V154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!W154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!X154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!Y154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!Z154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!AA154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!AB154)","v":4.4462643280463254},{"$f":"SUM('2025:2074'!AC154)","v":3.5927651188237246},{"$f":"SUM('2025:2074'!AD154)","v":3.0831570825289245},{"$f":"SUM('2025:2074'!AE154)","v":2.712585639092036},{"$f":"SUM('2025:2074'!AF154)","v":2.4169805017591646},{"$f":"SUM('2025:2074'!AG154)","v":2.1678090201657363},{"$f":"SUM('2025:2074'!AH154)","v":1.9498159188243263},{"$f":"SUM('2025:2074'!AI154)","v":1.7538411480901512},{"$f":"SUM('2025:2074'!AJ154)","v":1.5739108117260232},{"$f":"SUM('2025:2074'!AK154)","v":1.405871538645407},{"$f":"SUM('2025:2074'!AL154)","v":1.2466779337305309},{"$f":"SUM('2025:2074'!AM154)","v":1.0939892474923303},{"$f":"SUM('2025:2074'!AN154)","v":0.94592518884695187},{"$f":"SUM('2025:2074'!AO154)","v":0.80090889877375537},{"$f":"SUM('2025:2074'!AP154)","v":0.65755977787790632},{"$f":"SUM('2025:2074'!AQ154)","v":0.51461544494188294},{"$f":"SUM('2025:2074'!AR154)","v":0.37087047127948153},{"$f":"SUM('2025:2074'!AS154)","v":0.2251238684818303},{"$f":"SUM('2025:2074'!AT154)","v":7.6129481635146587E-2},{"$f":"SUM('2025:2074'!AU154)","v":0},{"$f":"SUM('2025:2074'!AV154)","v":0},{"$f":"SUM('2025:2074'!AW154)","v":0},{"$f":"SUM('2025:2074'!AX154)","v":0},{"$f":"SUM('2025:2074'!AY154)","v":0},{"$f":"SUM('2025:2074'!AZ154)","v":0},{"$f":"SUM('2025:2074'!BA154)","v":0},{"$f":"SUM('2025:2074'!BB154)","v":0},{"$f":"SUM('2025:2074'!BC154)","v":0},{"$f":"SUM('2025:2074'!BD154)","v":0},{"$f":"SUM('2025:2074'!BE154)","v":0},{"$f":"SUM('2025:2074'!BF154)","v":0},{"$f":"SUM('2025:2074'!BG154)","v":0},{"$f":"SUM('2025:2074'!BH154)","v":0},{"$f":"SUM('2025:2074'!BI154)","v":0},{"$f":"SUM('2025:2074'!BJ154)","v":0},{"$f":"SUM('2025:2074'!BK154)","v":0},{"$f":"SUM('2025:2074'!BL154)","v":0}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O155)","v":0},{"$f":"SUM('2025:2074'!P155)","v":0},{"$f":"SUM('2025:2074'!Q155)","v":0},{"$f":"SUM('2025:2074'!R155)","v":0},{"$f":"SUM('2025:2074'!S155)","v":0},{"$f":"SUM('2025:2074'!T155)","v":0},{"$f":"SUM('2025:2074'!U155)","v":0},{"$f":"SUM('2025:2074'!V155)","v":0},{"$f":"SUM('2025:2074'!W155)","v":0},{"$f":"SUM('2025:2074'!X155)","v":0},{"$f":"SUM('2025:2074'!Y155)","v":0},{"$f":"SUM('2025:2074'!Z155)","v":0},{"$f":"SUM('2025:2074'!AA155)","v":0},{"$f":"SUM('2025:2074'!AB155)","v":0},{"$f":"SUM('2025:2074'!AC155)","v":0},{"$f":"SUM('2025:2074'!AD155)","v":0},{"$f":"SUM('2025:2074'!AE155)","v":0},{"$f":"SUM('2025:2074'!AF155)","v":0},{"$f":"SUM('2025:2074'!AG155)","v":0},{"$f":"SUM('2025:2074'!AH155)","v":0},{"$f":"SUM('2025:2074'!AI155)","v":0},{"$f":"SUM('2025:2074'!AJ155)","v":0},{"$f":"SUM('2025:2074'!AK155)","v":0},{"$f":"SUM('2025:2074'!AL155)","v":0},{"$f":"SUM('2025:2074'!AM155)","v":0},{"$f":"SUM('2025:2074'!AN155)","v":0},{"$f":"SUM('2025:2074'!AO155)","v":0},{"$f":"SUM('2025:2074'!AP155)","v":0},{"$f":"SUM('2025:2074'!AQ155)","v":0},{"$f":"SUM('2025:2074'!AR155)","v":0},{"$f":"SUM('2025:2074'!AS155)","v":0},{"$f":"SUM('2025:2074'!AT155)","v":0},{"$f":"SUM('2025:2074'!AU155)","v":0},{"$f":"SUM('2025:2074'!AV155)","v":0},{"$f":"SUM('2025:2074'!AW155)","v":0},{"$f":"SUM('2025:2074'!AX155)","v":0},{"$f":"SUM('2025:2074'!AY155)","v":0},{"$f":"SUM('2025:2074'!AZ155)","v":0},{"$f":"SUM('2025:2074'!BA155)","v":0},{"$f":"SUM('2025:2074'!BB155)","v":0},{"$f":"SUM('2025:2074'!BC155)","v":0},{"$f":"SUM('2025:2074'!BD155)","v":0},{"$f":"SUM('2025:2074'!BE155)","v":0},{"$f":"SUM('2025:2074'!BF155)","v":0},{"$f":"SUM('2025:2074'!BG155)","v":0},{"$f":"SUM('2025:2074'!BH155)","v":0},{"$f":"SUM('2025:2074'!BI155)","v":0},{"$f":"SUM('2025:2074'!BJ155)","v":0},{"$f":"SUM('2025:2074'!BK155)","v":0},{"$f":"SUM('2025:2074'!BL155)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O156)","v":0},{"$f":"SUM('2025:2074'!P156)","v":0},{"$f":"SUM('2025:2074'!Q156)","v":0},{"$f":"SUM('2025:2074'!R156)","v":0},{"$f":"SUM('2025:2074'!S156)","v":0},{"$f":"SUM('2025:2074'!T156)","v":0},{"$f":"SUM('2025:2074'!U156)","v":0},{"$f":"SUM('2025:2074'!V156)","v":0},{"$f":"SUM('2025:2074'!W156)","v":0},{"$f":"SUM('2025:2074'!X156)","v":0},{"$f":"SUM('2025:2074'!Y156)","v":0},{"$f":"SUM('2025:2074'!Z156)","v":0},{"$f":"SUM('2025:2074'!AA156)","v":0},{"$f":"SUM('2025:2074'!AB156)","v":0},{"$f":"SUM('2025:2074'!AC156)","v":0},{"$f":"SUM('2025:2074'!AD156)","v":0},{"$f":"SUM('2025:2074'!AE156)","v":0},{"$f":"SUM('2025:2074'!AF156)","v":0},{"$f":"SUM('2025:2074'!AG156)","v":0},{"$f":"SUM('2025:2074'!AH156)","v":0},{"$f":"SUM('2025:2074'!AI156)","v":0},{"$f":"SUM('2025:2074'!AJ156)","v":0},{"$f":"SUM('2025:2074'!AK156)","v":0},{"$f":"SUM('2025:2074'!AL156)","v":0},{"$f":"SUM('2025:2074'!AM156)","v":0},{"$f":"SUM('2025:2074'!AN156)","v":0},{"$f":"SUM('2025:2074'!AO156)","v":0},{"$f":"SUM('2025:2074'!AP156)","v":0},{"$f":"SUM('2025:2074'!AQ156)","v":0},{"$f":"SUM('2025:2074'!AR156)","v":0},{"$f":"SUM('2025:2074'!AS156)","v":0},{"$f":"SUM('2025:2074'!AT156)","v":0},{"$f":"SUM('2025:2074'!AU156)","v":0},{"$f":"SUM('2025:2074'!AV156)","v":0},{"$f":"SUM('2025:2074'!AW156)","v":0},{"$f":"SUM('2025:2074'!AX156)","v":0},{"$f":"SUM('2025:2074'!AY156)","v":0},{"$f":"SUM('2025:2074'!AZ156)","v":0},{"$f":"SUM('2025:2074'!BA156)","v":0},{"$f":"SUM('2025:2074'!BB156)","v":0},{"$f":"SUM('2025:2074'!BC156)","v":0},{"$f":"SUM('2025:2074'!BD156)","v":0},{"$f":"SUM('2025:2074'!BE156)","v":0},{"$f":"SUM('2025:2074'!BF156)","v":0},{"$f":"SUM('2025:2074'!BG156)","v":0},{"$f":"SUM('2025:2074'!BH156)","v":0},{"$f":"SUM('2025:2074'!BI156)","v":0},{"$f":"SUM('2025:2074'!BJ156)","v":0},{"$f":"SUM('2025:2074'!BK156)","v":0},{"$f":"SUM('2025:2074'!BL156)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O157)","v":37.553852120549188},{"$f":"SUM('2025:2074'!P157)","v":37.772147992567454},{"$f":"SUM('2025:2074'!Q157)","v":39.860532102896407},{"$f":"SUM('2025:2074'!R157)","v":38.654916182065364},{"$f":"SUM('2025:2074'!S157)","v":38.250289501974791},{"$f":"SUM('2025:2074'!T157)","v":37.28574533301952},{"$f":"SUM('2025:2074'!U157)","v":28.349001171369586},{"$f":"SUM('2025:2074'!V157)","v":27.97387932239128},{"$f":"SUM('2025:2074'!W157)","v":27.908879085511948},{"$f":"SUM('2025:2074'!X157)","v":27.84309571324853},{"$f":"SUM('2025:2074'!Y157)","v":27.865806639387095},{"$f":"SUM('2025:2074'!Z157)","v":27.823517328646325},{"$f":"SUM('2025:2074'!AA157)","v":27.795324454819145},{"$f":"SUM('2025:2074'!AB157)","v":27.767131580991965},{"$f":"SUM('2025:2074'!AC157)","v":22.40155142423367},{"$f":"SUM('2025:2074'!AD157)","v":19.157256822199653},{"$f":"SUM('2025:2074'!AE157)","v":16.854703912027873},{"$f":"SUM('2025:2074'!AF157)","v":15.017955610769599},{"$f":"SUM('2025:2074'!AG157)","v":13.46972373743996},{"$f":"SUM('2025:2074'!AH157)","v":12.11521933948702},{"$f":"SUM('2025:2074'!AI157)","v":10.897526269321801},{"$f":"SUM('2025:2074'!AJ157)","v":9.7795256058573781},{"$f":"SUM('2025:2074'!AK157)","v":8.7354102966300538},{"$f":"SUM('2025:2074'!AL157)","v":7.7462577195240652},{"$f":"SUM('2025:2074'!AM157)","v":6.7975235818166881},{"$f":"SUM('2025:2074'!AN157)","v":5.8775246580900591},{"$f":"SUM('2025:2074'!AO157)","v":4.9764631039845799},{"$f":"SUM('2025:2074'!AP157)","v":4.0857605381633775},{"$f":"SUM('2025:2074'!AQ157)","v":3.1975731302460191},{"$f":"SUM('2025:2074'!AR157)","v":2.3044109255190999},{"$f":"SUM('2025:2074'!AS157)","v":1.3988115590192478},{"$f":"SUM('2025:2074'!AT157)","v":0.47303202282161139},{"$f":"SUM('2025:2074'!AU157)","v":0},{"$f":"SUM('2025:2074'!AV157)","v":0},{"$f":"SUM('2025:2074'!AW157)","v":0},{"$f":"SUM('2025:2074'!AX157)","v":0},{"$f":"SUM('2025:2074'!AY157)","v":0},{"$f":"SUM('2025:2074'!AZ157)","v":0},{"$f":"SUM('2025:2074'!BA157)","v":0},{"$f":"SUM('2025:2074'!BB157)","v":0},{"$f":"SUM('2025:2074'!BC157)","v":0},{"$f":"SUM('2025:2074'!BD157)","v":0},{"$f":"SUM('2025:2074'!BE157)","v":0},{"$f":"SUM('2025:2074'!BF157)","v":0},{"$f":"SUM('2025:2074'!BG157)","v":0},{"$f":"SUM('2025:2074'!BH157)","v":0},{"$f":"SUM('2025:2074'!BI157)","v":0},{"$f":"SUM('2025:2074'!BJ157)","v":0},{"$f":"SUM('2025:2074'!BK157)","v":0},{"$f":"SUM('2025:2074'!BL157)","v":0}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O158)","v":0},{"$f":"SUM('2025:2074'!P158)","v":0},{"$f":"SUM('2025:2074'!Q158)","v":0},{"$f":"SUM('2025:2074'!R158)","v":0},{"$f":"SUM('2025:2074'!S158)","v":0},{"$f":"SUM('2025:2074'!T158)","v":0},{"$f":"SUM('2025:2074'!U158)","v":0},{"$f":"SUM('2025:2074'!V158)","v":0},{"$f":"SUM('2025:2074'!W158)","v":0},{"$f":"SUM('2025:2074'!X158)","v":0},{"$f":"SUM('2025:2074'!Y158)","v":0},{"$f":"SUM('2025:2074'!Z158)","v":0},{"$f":"SUM('2025:2074'!AA158)","v":0},{"$f":"SUM('2025:2074'!AB158)","v":0},{"$f":"SUM('2025:2074'!AC158)","v":0},{"$f":"SUM('2025:2074'!AD158)","v":0},{"$f":"SUM('2025:2074'!AE158)","v":0},{"$f":"SUM('2025:2074'!AF158)","v":0},{"$f":"SUM('2025:2074'!AG158)","v":0},{"$f":"SUM('2025:2074'!AH158)","v":0},{"$f":"SUM('2025:2074'!AI158)","v":0},{"$f":"SUM('2025:2074'!AJ158)","v":0},{"$f":"SUM('2025:2074'!AK158)","v":0},{"$f":"SUM('2025:2074'!AL158)","v":0},{"$f":"SUM('2025:2074'!AM158)","v":0},{"$f":"SUM('2025:2074'!AN158)","v":0},{"$f":"SUM('2025:2074'!AO158)","v":0},{"$f":"SUM('2025:2074'!AP158)","v":0},{"$f":"SUM('2025:2074'!AQ158)","v":0},{"$f":"SUM('2025:2074'!AR158)","v":0},{"$f":"SUM('2025:2074'!AS158)","v":0},{"$f":"SUM('2025:2074'!AT158)","v":0},{"$f":"SUM('2025:2074'!AU158)","v":0},{"$f":"SUM('2025:2074'!AV158)","v":0},{"$f":"SUM('2025:2074'!AW158)","v":0},{"$f":"SUM('2025:2074'!AX158)","v":0},{"$f":"SUM('2025:2074'!AY158)","v":0},{"$f":"SUM('2025:2074'!AZ158)","v":0},{"$f":"SUM('2025:2074'!BA158)","v":0},{"$f":"SUM('2025:2074'!BB158)","v":0},{"$f":"SUM('2025:2074'!BC158)","v":0},{"$f":"SUM('2025:2074'!BD158)","v":0},{"$f":"SUM('2025:2074'!BE158)","v":0},{"$f":"SUM('2025:2074'!BF158)","v":0},{"$f":"SUM('2025:2074'!BG158)","v":0},{"$f":"SUM('2025:2074'!BH158)","v":0},{"$f":"SUM('2025:2074'!BI158)","v":0},{"$f":"SUM('2025:2074'!BJ158)","v":0},{"$f":"SUM('2025:2074'!BK158)","v":0},{"$f":"SUM('2025:2074'!BL158)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O159)","v":2.9970893550516928},{"$f":"SUM('2025:2074'!P159)","v":2.4910294701473767},{"$f":"SUM('2025:2074'!Q159)","v":2.4671016850725573},{"$f":"SUM('2025:2074'!R159)","v":2.4930140178667544},{"$f":"SUM('2025:2074'!S159)","v":2.4997437103420461},{"$f":"SUM('2025:2074'!T159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!U159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!V159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!W159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!X159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!Y159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!Z159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!AA159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!AB159)","v":2.5895956476960853},{"$f":"SUM('2025:2074'!AC159)","v":2.0925001818297857},{"$f":"SUM('2025:2074'!AD159)","v":1.7956939968048335},{"$f":"SUM('2025:2074'!AE159)","v":1.5798655785456155},{"$f":"SUM('2025:2074'!AF159)","v":1.4076990763776789},{"$f":"SUM('2025:2074'!AG159)","v":1.262576488817112},{"$f":"SUM('2025:2074'!AH159)","v":1.1356128301563746},{"$f":"SUM('2025:2074'!AI159)","v":1.0214730993827772},{"$f":"SUM('2025:2074'!AJ159)","v":0.91667797665516049},{"$f":"SUM('2025:2074'!AK159)","v":0.81880845336418184},{"$f":"SUM('2025:2074'!AL159)","v":0.72609082885674425},{"$f":"SUM('2025:2074'!AM159)","v":0.63716180256365029},{"$f":"SUM('2025:2074'!AN159)","v":0.5509262543463076},{"$f":"SUM('2025:2074'!AO159)","v":0.4664657891306484},{"$f":"SUM('2025:2074'!AP159)","v":0.38297631747882205},{"$f":"SUM('2025:2074'!AQ159)","v":0.29972260264702821},{"$f":"SUM('2025:2074'!AR159)","v":0.21600257821521379},{"$f":"SUM('2025:2074'!AS159)","v":0.13111676387202403},{"$f":"SUM('2025:2074'!AT159)","v":4.4339373406159899E-2},{"$f":"SUM('2025:2074'!AU159)","v":0},{"$f":"SUM('2025:2074'!AV159)","v":0},{"$f":"SUM('2025:2074'!AW159)","v":0},{"$f":"SUM('2025:2074'!AX159)","v":0},{"$f":"SUM('2025:2074'!AY159)","v":0},{"$f":"SUM('2025:2074'!AZ159)","v":0},{"$f":"SUM('2025:2074'!BA159)","v":0},{"$f":"SUM('2025:2074'!BB159)","v":0},{"$f":"SUM('2025:2074'!BC159)","v":0},{"$f":"SUM('2025:2074'!BD159)","v":0},{"$f":"SUM('2025:2074'!BE159)","v":0},{"$f":"SUM('2025:2074'!BF159)","v":0},{"$f":"SUM('2025:2074'!BG159)","v":0},{"$f":"SUM('2025:2074'!BH159)","v":0},{"$f":"SUM('2025:2074'!BI159)","v":0},{"$f":"SUM('2025:2074'!BJ159)","v":0},{"$f":"SUM('2025:2074'!BK159)","v":0},{"$f":"SUM('2025:2074'!BL159)","v":0}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O160)","v":0.79608078610341126},{"$f":"SUM('2025:2074'!P160)","v":1.3333643804697126},{"$f":"SUM('2025:2074'!Q160)","v":1.938901717488877},{"$f":"SUM('2025:2074'!R160)","v":3.0855545134558433},{"$f":"SUM('2025:2074'!S160)","v":2.4743845572966969},{"$f":"SUM('2025:2074'!T160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!U160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!V160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!W160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!X160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!Y160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!Z160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!AA160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!AB160)","v":1.9256571909629081},{"$f":"SUM('2025:2074'!AC160)","v":1.5560105014142402},{"$f":"SUM('2025:2074'!AD160)","v":1.3353015405291455},{"$f":"SUM('2025:2074'!AE160)","v":1.1748087060571788},{"$f":"SUM('2025:2074'!AF160)","v":1.0467834434114147},{"$f":"SUM('2025:2074'!AG160)","v":0.93886838935431649},{"$f":"SUM('2025:2074'!AH160)","v":0.8444565523138402},{"$f":"SUM('2025:2074'!AI160)","v":0.75958075576456252},{"$f":"SUM('2025:2074'!AJ160)","v":0.6816537319692404},{"$f":"SUM('2025:2074'!AK160)","v":0.60887667448960747},{"$f":"SUM('2025:2074'!AL160)","v":0.5399306363231503},{"$f":"SUM('2025:2074'!AM160)","v":0.47380184933705033},{"$f":"SUM('2025:2074'!AN160)","v":0.40967596787401378},{"$f":"SUM('2025:2074'!AO160)","v":0.34687006134597875},{"$f":"SUM('2025:2074'!AP160)","v":0.28478619833089019},{"$f":"SUM('2025:2074'!AQ160)","v":0.22287764717046049},{"$f":"SUM('2025:2074'!AR160)","v":0.16062234209294976},{"$f":"SUM('2025:2074'!AS160)","v":9.7500140390867865E-2},{"$f":"SUM('2025:2074'!AT160)","v":3.2971337945491411E-2},{"$f":"SUM('2025:2074'!AU160)","v":0},{"$f":"SUM('2025:2074'!AV160)","v":0},{"$f":"SUM('2025:2074'!AW160)","v":0},{"$f":"SUM('2025:2074'!AX160)","v":0},{"$f":"SUM('2025:2074'!AY160)","v":0},{"$f":"SUM('2025:2074'!AZ160)","v":0},{"$f":"SUM('2025:2074'!BA160)","v":0},{"$f":"SUM('2025:2074'!BB160)","v":0},{"$f":"SUM('2025:2074'!BC160)","v":0},{"$f":"SUM('2025:2074'!BD160)","v":0},{"$f":"SUM('2025:2074'!BE160)","v":0},{"$f":"SUM('2025:2074'!BF160)","v":0},{"$f":"SUM('2025:2074'!BG160)","v":0},{"$f":"SUM('2025:2074'!BH160)","v":0},{"$f":"SUM('2025:2074'!BI160)","v":0},{"$f":"SUM('2025:2074'!BJ160)","v":0},{"$f":"SUM('2025:2074'!BK160)","v":0},{"$f":"SUM('2025:2074'!BL160)","v":0}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O161)","v":1.7317354520690018},{"$f":"SUM('2025:2074'!P161)","v":3.4876141283332949},{"$f":"SUM('2025:2074'!Q161)","v":0.45918673721512432},{"$f":"SUM('2025:2074'!R161)","v":0.44126475813000737},{"$f":"SUM('2025:2074'!S161)","v":0.47161750099995148},{"$f":"SUM('2025:2074'!T161)","v":1.318283715349476},{"$f":"SUM('2025:2074'!U161)","v":0},{"$f":"SUM('2025:2074'!V161)","v":0},{"$f":"SUM('2025:2074'!W161)","v":0},{"$f":"SUM('2025:2074'!X161)","v":0},{"$f":"SUM('2025:2074'!Y161)","v":0},{"$f":"SUM('2025:2074'!Z161)","v":0},{"$f":"SUM('2025:2074'!AA161)","v":0},{"$f":"SUM('2025:2074'!AB161)","v":0},{"$f":"SUM('2025:2074'!AC161)","v":0},{"$f":"SUM('2025:2074'!AD161)","v":0.91413273568200104},{"$f":"SUM('2025:2074'!AE161)","v":0},{"$f":"SUM('2025:2074'!AF161)","v":0},{"$f":"SUM('2025:2074'!AG161)","v":0},{"$f":"SUM('2025:2074'!AH161)","v":0},{"$f":"SUM('2025:2074'!AI161)","v":0},{"$f":"SUM('2025:2074'!AJ161)","v":0},{"$f":"SUM('2025:2074'!AK161)","v":0},{"$f":"SUM('2025:2074'!AL161)","v":0},{"$f":"SUM('2025:2074'!AM161)","v":0},{"$f":"SUM('2025:2074'!AN161)","v":0.28045965790426619},{"$f":"SUM('2025:2074'!AO161)","v":0},{"$f":"SUM('2025:2074'!AP161)","v":0},{"$f":"SUM('2025:2074'!AQ161)","v":0},{"$f":"SUM('2025:2074'!AR161)","v":0},{"$f":"SUM('2025:2074'!AS161)","v":0},{"$f":"SUM('2025:2074'!AT161)","v":0},{"$f":"SUM('2025:2074'!AU161)","v":0},{"$f":"SUM('2025:2074'!AV161)","v":0},{"$f":"SUM('2025:2074'!AW161)","v":0},{"$f":"SUM('2025:2074'!AX161)","v":0},{"$f":"SUM('2025:2074'!AY161)","v":0},{"$f":"SUM('2025:2074'!AZ161)","v":0},{"$f":"SUM('2025:2074'!BA161)","v":0},{"$f":"SUM('2025:2074'!BB161)","v":0},{"$f":"SUM('2025:2074'!BC161)","v":0},{"$f":"SUM('2025:2074'!BD161)","v":0},{"$f":"SUM('2025:2074'!BE161)","v":0},{"$f":"SUM('2025:2074'!BF161)","v":0},{"$f":"SUM('2025:2074'!BG161)","v":0},{"$f":"SUM('2025:2074'!BH161)","v":0},{"$f":"SUM('2025:2074'!BI161)","v":0},{"$f":"SUM('2025:2074'!BJ161)","v":0},{"$f":"SUM('2025:2074'!BK161)","v":0},{"$f":"SUM('2025:2074'!BL161)","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O162)","v":29.029250679118935},{"$f":"SUM('2025:2074'!P162)","v":30.545102925532909},{"$f":"SUM('2025:2074'!Q162)","v":31.286411442965314},{"$f":"SUM('2025:2074'!R162)","v":32.411977355492859},{"$f":"SUM('2025:2074'!S162)","v":32.55649055365177},{"$f":"SUM('2025:2074'!T162)","v":30.451582271022836},{"$f":"SUM('2025:2074'!U162)","v":11.5446063595633},{"$f":"SUM('2025:2074'!V162)","v":9.139226288141618},{"$f":"SUM('2025:2074'!W162)","v":9.0110589499022637},{"$f":"SUM('2025:2074'!X162)","v":8.8679389765401915},{"$f":"SUM('2025:2074'!Y162)","v":8.9612285825772346},{"$f":"SUM('2025:2074'!Z162)","v":8.8446700153696867},{"$f":"SUM('2025:2074'!AA162)","v":8.7181826941031915},{"$f":"SUM('2025:2074'!AB162)","v":8.5576616915845101},{"$f":"SUM('2025:2074'!AC162)","v":6.7003429125638521},{"$f":"SUM('2025:2074'!AD162)","v":5.3454498790120502},{"$f":"SUM('2025:2074'!AE162)","v":4.7029684794395541},{"$f":"SUM('2025:2074'!AF162)","v":4.1904605522420058},{"$f":"SUM('2025:2074'!AG162)","v":3.758457371578781},{"$f":"SUM('2025:2074'!AH162)","v":3.3805099735061854},{"$f":"SUM('2025:2074'!AI162)","v":3.0407370438534578},{"$f":"SUM('2025:2074'!AJ162)","v":2.728781289085584},{"$f":"SUM('2025:2074'!AK162)","v":2.4374417666694002},{"$f":"SUM('2025:2074'!AL162)","v":2.1614384968542519},{"$f":"SUM('2025:2074'!AM162)","v":1.8967131852561061},{"$f":"SUM('2025:2074'!AN162)","v":1.6400058611768618},{"$f":"SUM('2025:2074'!AO162)","v":1.3885826318450905},{"$f":"SUM('2025:2074'!AP162)","v":1.1400498712889273},{"$f":"SUM('2025:2074'!AQ162)","v":0.8922189153093576},{"$f":"SUM('2025:2074'!AR162)","v":0.64299984164412027},{"$f":"SUM('2025:2074'!AS162)","v":0.3903104263996367},{"$f":"SUM('2025:2074'!AT162)","v":0.13199013786934635},{"$f":"SUM('2025:2074'!AU162)","v":0},{"$f":"SUM('2025:2074'!AV162)","v":0},{"$f":"SUM('2025:2074'!AW162)","v":0},{"$f":"SUM('2025:2074'!AX162)","v":0},{"$f":"SUM('2025:2074'!AY162)","v":0},{"$f":"SUM('2025:2074'!AZ162)","v":0},{"$f":"SUM('2025:2074'!BA162)","v":0},{"$f":"SUM('2025:2074'!BB162)","v":0},{"$f":"SUM('2025:2074'!BC162)","v":0},{"$f":"SUM('2025:2074'!BD162)","v":0},{"$f":"SUM('2025:2074'!BE162)","v":0},{"$f":"SUM('2025:2074'!BF162)","v":0},{"$f":"SUM('2025:2074'!BG162)","v":0},{"$f":"SUM('2025:2074'!BH162)","v":0},{"$f":"SUM('2025:2074'!BI162)","v":0},{"$f":"SUM('2025:2074'!BJ162)","v":0},{"$f":"SUM('2025:2074'!BK162)","v":0},{"$f":"SUM('2025:2074'!BL162)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O163)","v":0.98914622436431632},{"$f":"SUM('2025:2074'!P163)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!Q163)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!R163)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!S163)","v":0.92671503170376601},{"$f":"SUM('2025:2074'!T163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!U163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!V163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!W163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!X163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!Y163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!Z163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!AA163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!AB163)","v":0.93920127023587607},{"$f":"SUM('2025:2074'!AC163)","v":0.75891339657286194},{"$f":"SUM('2025:2074'!AD163)","v":0.65126695909243604},{"$f":"SUM('2025:2074'!AE163)","v":0.57298974822269988},{"$f":"SUM('2025:2074'!AF163)","v":0.51054795439590905},{"$f":"SUM('2025:2074'!AG163)","v":0.45791451770548813},{"$f":"SUM('2025:2074'!AH163)","v":0.41186700847598801},{"$f":"SUM('2025:2074'!AI163)","v":0.37047051469429759},{"$f":"SUM('2025:2074'!AJ163)","v":0.33246314761061102},{"$f":"SUM('2025:2074'!AK163)","v":0.29696757490448389},{"$f":"SUM('2025:2074'!AL163)","v":0.2633405062197986},{"$f":"SUM('2025:2074'!AM163)","v":0.23108749616796997},{"$f":"SUM('2025:2074'!AN163)","v":0.19981136373498842},{"$f":"SUM('2025:2074'!AO163)","v":0.16917902301189738},{"$f":"SUM('2025:2074'!AP163)","v":0.13889884475453876},{"$f":"SUM('2025:2074'!AQ163)","v":0.10870417139252483},{"$f":"SUM('2025:2074'!AR163)","v":7.8340375654570832E-2},{"$f":"SUM('2025:2074'!AS163)","v":4.7553768206006299E-2},{"$f":"SUM('2025:2074'!AT163)","v":1.608111902009788E-2},{"$f":"SUM('2025:2074'!AU163)","v":0},{"$f":"SUM('2025:2074'!AV163)","v":0},{"$f":"SUM('2025:2074'!AW163)","v":0},{"$f":"SUM('2025:2074'!AX163)","v":0},{"$f":"SUM('2025:2074'!AY163)","v":0},{"$f":"SUM('2025:2074'!AZ163)","v":0},{"$f":"SUM('2025:2074'!BA163)","v":0},{"$f":"SUM('2025:2074'!BB163)","v":0},{"$f":"SUM('2025:2074'!BC163)","v":0},{"$f":"SUM('2025:2074'!BD163)","v":0},{"$f":"SUM('2025:2074'!BE163)","v":0},{"$f":"SUM('2025:2074'!BF163)","v":0},{"$f":"SUM('2025:2074'!BG163)","v":0},{"$f":"SUM('2025:2074'!BH163)","v":0},{"$f":"SUM('2025:2074'!BI163)","v":0},{"$f":"SUM('2025:2074'!BJ163)","v":0},{"$f":"SUM('2025:2074'!BK163)","v":0},{"$f":"SUM('2025:2074'!BL163)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O164)","v":3.3959310085174854},{"$f":"SUM('2025:2074'!P164)","v":2.2871284593738772},{"$f":"SUM('2025:2074'!Q164)","v":1.4167241534958812},{"$f":"SUM('2025:2074'!R164)","v":2.4136360821728773},{"$f":"SUM('2025:2074'!S164)","v":2.8349993521859429},{"$f":"SUM('2025:2074'!T164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!U164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!V164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!W164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!X164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!Y164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!Z164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!AA164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!AB164)","v":2.4696838111492125},{"$f":"SUM('2025:2074'!AC164)","v":1.9956064679400867},{"$f":"SUM('2025:2074'!AD164)","v":1.7125439632369934},{"$f":"SUM('2025:2074'!AE164)","v":1.5067095307320746},{"$f":"SUM('2025:2074'!AF164)","v":1.3425152390075619},{"$f":"SUM('2025:2074'!AG164)","v":1.2041125870532756},{"$f":"SUM('2025:2074'!AH164)","v":1.0830280105180679},{"$f":"SUM('2025:2074'!AI164)","v":0.97417354686800939},{"$f":"SUM('2025:2074'!AJ164)","v":0.87423098698687551},{"$f":"SUM('2025:2074'!AK164)","v":0.78089333502887082},{"$f":"SUM('2025:2074'!AL164)","v":0.69246902196750459},{"$f":"SUM('2025:2074'!AM164)","v":0.6076578751876146},{"$f":"SUM('2025:2074'!AN164)","v":0.52541548434662444},{"$f":"SUM('2025:2074'!AO164)","v":0.44486598087073476},{"$f":"SUM('2025:2074'!AP164)","v":0.36524250887294918},{"$f":"SUM('2025:2074'!AQ164)","v":0.28584387692010277},{"$f":"SUM('2025:2074'!AR164)","v":0.20600052794312221},{"$f":"SUM('2025:2074'!AS164)","v":0.12504537123125981},{"$f":"SUM('2025:2074'!AT164)","v":4.2286228274718056E-2},{"$f":"SUM('2025:2074'!AU164)","v":0},{"$f":"SUM('2025:2074'!AV164)","v":0},{"$f":"SUM('2025:2074'!AW164)","v":0},{"$f":"SUM('2025:2074'!AX164)","v":0},{"$f":"SUM('2025:2074'!AY164)","v":0},{"$f":"SUM('2025:2074'!AZ164)","v":0},{"$f":"SUM('2025:2074'!BA164)","v":0},{"$f":"SUM('2025:2074'!BB164)","v":0},{"$f":"SUM('2025:2074'!BC164)","v":0},{"$f":"SUM('2025:2074'!BD164)","v":0},{"$f":"SUM('2025:2074'!BE164)","v":0},{"$f":"SUM('2025:2074'!BF164)","v":0},{"$f":"SUM('2025:2074'!BG164)","v":0},{"$f":"SUM('2025:2074'!BH164)","v":0},{"$f":"SUM('2025:2074'!BI164)","v":0},{"$f":"SUM('2025:2074'!BJ164)","v":0},{"$f":"SUM('2025:2074'!BK164)","v":0},{"$f":"SUM('2025:2074'!BL164)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O165)","v":19.334976164262258},{"$f":"SUM('2025:2074'!P165)","v":28.490454580540671},{"$f":"SUM('2025:2074'!Q165)","v":9.4144119758308236},{"$f":"SUM('2025:2074'!R165)","v":4.7120480699752569},{"$f":"SUM('2025:2074'!S165)","v":2.0903948503114536},{"$f":"SUM('2025:2074'!T165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!U165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!V165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!W165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!X165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!Y165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!Z165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!AA165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!AB165)","v":12.808457128184093},{"$f":"SUM('2025:2074'!AC165)","v":10.349762092598974},{"$f":"SUM('2025:2074'!AD165)","v":8.8817223622826926},{"$f":"SUM('2025:2074'!AE165)","v":7.8142085808255608},{"$f":"SUM('2025:2074'!AF165)","v":6.9626519820610602},{"$f":"SUM('2025:2074'!AG165)","v":6.2448578960405658},{"$f":"SUM('2025:2074'!AH165)","v":5.6168800956298099},{"$f":"SUM('2025:2074'!AI165)","v":5.0523310126342587},{"$f":"SUM('2025:2074'!AJ165)","v":4.5340015051323226},{"$f":"SUM('2025:2074'!AK165)","v":4.0499268603731755},{"$f":"SUM('2025:2074'!AL165)","v":3.5913341377652492},{"$f":"SUM('2025:2074'!AM165)","v":3.1514802857788835},{"$f":"SUM('2025:2074'!AN165)","v":2.7249487061286093},{"$f":"SUM('2025:2074'!AO165)","v":2.3071969043352607},{"$f":"SUM('2025:2074'!AP165)","v":1.8942477555913015},{"$f":"SUM('2025:2074'!AQ165)","v":1.4824646889438855},{"$f":"SUM('2025:2074'!AR165)","v":1.0683751979225955},{"$f":"SUM('2025:2074'!AS165)","v":0.64851956726726456},{"$f":"SUM('2025:2074'!AT165)","v":0.21930796951586318},{"$f":"SUM('2025:2074'!AU165)","v":0},{"$f":"SUM('2025:2074'!AV165)","v":0},{"$f":"SUM('2025:2074'!AW165)","v":0},{"$f":"SUM('2025:2074'!AX165)","v":0},{"$f":"SUM('2025:2074'!AY165)","v":0},{"$f":"SUM('2025:2074'!AZ165)","v":0},{"$f":"SUM('2025:2074'!BA165)","v":0},{"$f":"SUM('2025:2074'!BB165)","v":0},{"$f":"SUM('2025:2074'!BC165)","v":0},{"$f":"SUM('2025:2074'!BD165)","v":0},{"$f":"SUM('2025:2074'!BE165)","v":0},{"$f":"SUM('2025:2074'!BF165)","v":0},{"$f":"SUM('2025:2074'!BG165)","v":0},{"$f":"SUM('2025:2074'!BH165)","v":0},{"$f":"SUM('2025:2074'!BI165)","v":0},{"$f":"SUM('2025:2074'!BJ165)","v":0},{"$f":"SUM('2025:2074'!BK165)","v":0},{"$f":"SUM('2025:2074'!BL165)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O166)","v":1.4510129218588315},{"$f":"SUM('2025:2074'!P166)","v":3.242891026684307},{"$f":"SUM('2025:2074'!Q166)","v":1.6586336436042757},{"$f":"SUM('2025:2074'!R166)","v":1.5994713755760306},{"$f":"SUM('2025:2074'!S166)","v":1.6308400469811652},{"$f":"SUM('2025:2074'!T166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!U166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!V166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!W166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!X166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!Y166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!Z166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!AA166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!AB166)","v":1.9165698029409217},{"$f":"SUM('2025:2074'!AC166)","v":1.5486675167651571},{"$f":"SUM('2025:2074'!AD166)","v":1.3290001057347847},{"$f":"SUM('2025:2074'!AE166)","v":1.1692646545958638},{"$f":"SUM('2025:2074'!AF166)","v":1.0418435572416891},{"$f":"SUM('2025:2074'!AG166)","v":0.93443776619060903},{"$f":"SUM('2025:2074'!AH166)","v":0.84047146899028802},{"$f":"SUM('2025:2074'!AI166)","v":0.7559962106575413},{"$f":"SUM('2025:2074'!AJ166)","v":0.67843693305606401},{"$f":"SUM('2025:2074'!AK166)","v":0.60600331851296196},{"$f":"SUM('2025:2074'!AL166)","v":0.5373826442816525},{"$f":"SUM('2025:2074'!AM166)","v":0.47156592631260613},{"$f":"SUM('2025:2074'!AN166)","v":0.40774266193522807},{"$f":"SUM('2025:2074'!AO166)","v":0.34523314338599392},{"$f":"SUM('2025:2074'!AP166)","v":0.2834422609469755},{"$f":"SUM('2025:2074'!AQ166)","v":0.22182586304669721},{"$f":"SUM('2025:2074'!AR166)","v":0.15986434759920035},{"$f":"SUM('2025:2074'!AS166)","v":9.7040026507624236E-2},{"$f":"SUM('2025:2074'!AT166)","v":3.2815742576325573E-2},{"$f":"SUM('2025:2074'!AU166)","v":0},{"$f":"SUM('2025:2074'!AV166)","v":0},{"$f":"SUM('2025:2074'!AW166)","v":0},{"$f":"SUM('2025:2074'!AX166)","v":0},{"$f":"SUM('2025:2074'!AY166)","v":0},{"$f":"SUM('2025:2074'!AZ166)","v":0},{"$f":"SUM('2025:2074'!BA166)","v":0},{"$f":"SUM('2025:2074'!BB166)","v":0},{"$f":"SUM('2025:2074'!BC166)","v":0},{"$f":"SUM('2025:2074'!BD166)","v":0},{"$f":"SUM('2025:2074'!BE166)","v":0},{"$f":"SUM('2025:2074'!BF166)","v":0},{"$f":"SUM('2025:2074'!BG166)","v":0},{"$f":"SUM('2025:2074'!BH166)","v":0},{"$f":"SUM('2025:2074'!BI166)","v":0},{"$f":"SUM('2025:2074'!BJ166)","v":0},{"$f":"SUM('2025:2074'!BK166)","v":0},{"$f":"SUM('2025:2074'!BL166)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O167)","v":0},{"$f":"SUM('2025:2074'!P167)","v":0},{"$f":"SUM('2025:2074'!Q167)","v":0},{"$f":"SUM('2025:2074'!R167)","v":0},{"$f":"SUM('2025:2074'!S167)","v":0},{"$f":"SUM('2025:2074'!T167)","v":0},{"$f":"SUM('2025:2074'!U167)","v":0},{"$f":"SUM('2025:2074'!V167)","v":0},{"$f":"SUM('2025:2074'!W167)","v":0},{"$f":"SUM('2025:2074'!X167)","v":0},{"$f":"SUM('2025:2074'!Y167)","v":0},{"$f":"SUM('2025:2074'!Z167)","v":0},{"$f":"SUM('2025:2074'!AA167)","v":0},{"$f":"SUM('2025:2074'!AB167)","v":0},{"$f":"SUM('2025:2074'!AC167)","v":0},{"$f":"SUM('2025:2074'!AD167)","v":0},{"$f":"SUM('2025:2074'!AE167)","v":0},{"$f":"SUM('2025:2074'!AF167)","v":0},{"$f":"SUM('2025:2074'!AG167)","v":0},{"$f":"SUM('2025:2074'!AH167)","v":0},{"$f":"SUM('2025:2074'!AI167)","v":0},{"$f":"SUM('2025:2074'!AJ167)","v":0},{"$f":"SUM('2025:2074'!AK167)","v":0},{"$f":"SUM('2025:2074'!AL167)","v":0},{"$f":"SUM('2025:2074'!AM167)","v":0},{"$f":"SUM('2025:2074'!AN167)","v":0},{"$f":"SUM('2025:2074'!AO167)","v":0},{"$f":"SUM('2025:2074'!AP167)","v":0},{"$f":"SUM('2025:2074'!AQ167)","v":0},{"$f":"SUM('2025:2074'!AR167)","v":0},{"$f":"SUM('2025:2074'!AS167)","v":0},{"$f":"SUM('2025:2074'!AT167)","v":0},{"$f":"SUM('2025:2074'!AU167)","v":0},{"$f":"SUM('2025:2074'!AV167)","v":0},{"$f":"SUM('2025:2074'!AW167)","v":0},{"$f":"SUM('2025:2074'!AX167)","v":0},{"$f":"SUM('2025:2074'!AY167)","v":0},{"$f":"SUM('2025:2074'!AZ167)","v":0},{"$f":"SUM('2025:2074'!BA167)","v":0},{"$f":"SUM('2025:2074'!BB167)","v":0},{"$f":"SUM('2025:2074'!BC167)","v":0},{"$f":"SUM('2025:2074'!BD167)","v":0},{"$f":"SUM('2025:2074'!BE167)","v":0},{"$f":"SUM('2025:2074'!BF167)","v":0},{"$f":"SUM('2025:2074'!BG167)","v":0},{"$f":"SUM('2025:2074'!BH167)","v":0},{"$f":"SUM('2025:2074'!BI167)","v":0},{"$f":"SUM('2025:2074'!BJ167)","v":0},{"$f":"SUM('2025:2074'!BK167)","v":0},{"$f":"SUM('2025:2074'!BL167)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O168)","v":0},{"$f":"SUM('2025:2074'!P168)","v":0},{"$f":"SUM('2025:2074'!Q168)","v":0},{"$f":"SUM('2025:2074'!R168)","v":0},{"$f":"SUM('2025:2074'!S168)","v":0},{"$f":"SUM('2025:2074'!T168)","v":0},{"$f":"SUM('2025:2074'!U168)","v":0},{"$f":"SUM('2025:2074'!V168)","v":0},{"$f":"SUM('2025:2074'!W168)","v":0},{"$f":"SUM('2025:2074'!X168)","v":0},{"$f":"SUM('2025:2074'!Y168)","v":0},{"$f":"SUM('2025:2074'!Z168)","v":0},{"$f":"SUM('2025:2074'!AA168)","v":0},{"$f":"SUM('2025:2074'!AB168)","v":0},{"$f":"SUM('2025:2074'!AC168)","v":0},{"$f":"SUM('2025:2074'!AD168)","v":0},{"$f":"SUM('2025:2074'!AE168)","v":0},{"$f":"SUM('2025:2074'!AF168)","v":0},{"$f":"SUM('2025:2074'!AG168)","v":0},{"$f":"SUM('2025:2074'!AH168)","v":0},{"$f":"SUM('2025:2074'!AI168)","v":0},{"$f":"SUM('2025:2074'!AJ168)","v":0},{"$f":"SUM('2025:2074'!AK168)","v":0},{"$f":"SUM('2025:2074'!AL168)","v":0},{"$f":"SUM('2025:2074'!AM168)","v":0},{"$f":"SUM('2025:2074'!AN168)","v":0},{"$f":"SUM('2025:2074'!AO168)","v":0},{"$f":"SUM('2025:2074'!AP168)","v":0},{"$f":"SUM('2025:2074'!AQ168)","v":0},{"$f":"SUM('2025:2074'!AR168)","v":0},{"$f":"SUM('2025:2074'!AS168)","v":0},{"$f":"SUM('2025:2074'!AT168)","v":0},{"$f":"SUM('2025:2074'!AU168)","v":0},{"$f":"SUM('2025:2074'!AV168)","v":0},{"$f":"SUM('2025:2074'!AW168)","v":0},{"$f":"SUM('2025:2074'!AX168)","v":0},{"$f":"SUM('2025:2074'!AY168)","v":0},{"$f":"SUM('2025:2074'!AZ168)","v":0},{"$f":"SUM('2025:2074'!BA168)","v":0},{"$f":"SUM('2025:2074'!BB168)","v":0},{"$f":"SUM('2025:2074'!BC168)","v":0},{"$f":"SUM('2025:2074'!BD168)","v":0},{"$f":"SUM('2025:2074'!BE168)","v":0},{"$f":"SUM('2025:2074'!BF168)","v":0},{"$f":"SUM('2025:2074'!BG168)","v":0},{"$f":"SUM('2025:2074'!BH168)","v":0},{"$f":"SUM('2025:2074'!BI168)","v":0},{"$f":"SUM('2025:2074'!BJ168)","v":0},{"$f":"SUM('2025:2074'!BK168)","v":0},{"$f":"SUM('2025:2074'!BL168)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O169)","v":0},{"$f":"SUM('2025:2074'!P169)","v":0},{"$f":"SUM('2025:2074'!Q169)","v":0},{"$f":"SUM('2025:2074'!R169)","v":0},{"$f":"SUM('2025:2074'!S169)","v":0},{"$f":"SUM('2025:2074'!T169)","v":0},{"$f":"SUM('2025:2074'!U169)","v":0},{"$f":"SUM('2025:2074'!V169)","v":0},{"$f":"SUM('2025:2074'!W169)","v":0},{"$f":"SUM('2025:2074'!X169)","v":0},{"$f":"SUM('2025:2074'!Y169)","v":0},{"$f":"SUM('2025:2074'!Z169)","v":0},{"$f":"SUM('2025:2074'!AA169)","v":0},{"$f":"SUM('2025:2074'!AB169)","v":0},{"$f":"SUM('2025:2074'!AC169)","v":0},{"$f":"SUM('2025:2074'!AD169)","v":0},{"$f":"SUM('2025:2074'!AE169)","v":0},{"$f":"SUM('2025:2074'!AF169)","v":0},{"$f":"SUM('2025:2074'!AG169)","v":0},{"$f":"SUM('2025:2074'!AH169)","v":0},{"$f":"SUM('2025:2074'!AI169)","v":0},{"$f":"SUM('2025:2074'!AJ169)","v":0},{"$f":"SUM('2025:2074'!AK169)","v":0},{"$f":"SUM('2025:2074'!AL169)","v":0},{"$f":"SUM('2025:2074'!AM169)","v":0},{"$f":"SUM('2025:2074'!AN169)","v":0},{"$f":"SUM('2025:2074'!AO169)","v":0},{"$f":"SUM('2025:2074'!AP169)","v":0},{"$f":"SUM('2025:2074'!AQ169)","v":0},{"$f":"SUM('2025:2074'!AR169)","v":0},{"$f":"SUM('2025:2074'!AS169)","v":0},{"$f":"SUM('2025:2074'!AT169)","v":0},{"$f":"SUM('2025:2074'!AU169)","v":0},{"$f":"SUM('2025:2074'!AV169)","v":0},{"$f":"SUM('2025:2074'!AW169)","v":0},{"$f":"SUM('2025:2074'!AX169)","v":0},{"$f":"SUM('2025:2074'!AY169)","v":0},{"$f":"SUM('2025:2074'!AZ169)","v":0},{"$f":"SUM('2025:2074'!BA169)","v":0},{"$f":"SUM('2025:2074'!BB169)","v":0},{"$f":"SUM('2025:2074'!BC169)","v":0},{"$f":"SUM('2025:2074'!BD169)","v":0},{"$f":"SUM('2025:2074'!BE169)","v":0},{"$f":"SUM('2025:2074'!BF169)","v":0},{"$f":"SUM('2025:2074'!BG169)","v":0},{"$f":"SUM('2025:2074'!BH169)","v":0},{"$f":"SUM('2025:2074'!BI169)","v":0},{"$f":"SUM('2025:2074'!BJ169)","v":0},{"$f":"SUM('2025:2074'!BK169)","v":0},{"$f":"SUM('2025:2074'!BL169)","v":0}]
[null,"Total CAPEX","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O170)","v":99.796029785383396},{"$f":"SUM('2025:2074'!P170)","v":113.60306665016135},{"$f":"SUM('2025:2074'!Q170)","v":95.787292050371121},{"$f":"SUM('2025:2074'!R170)","v":91.568326902744957},{"$f":"SUM('2025:2074'!S170)","v":89.23481994097861},{"$f":"SUM('2025:2074'!T170)","v":96.151040498607244},{"$f":"SUM('2025:2074'!U170)","v":66.989036710148312},{"$f":"SUM('2025:2074'!V170)","v":64.208534789748327},{"$f":"SUM('2025:2074'!W170)","v":64.015367214629634},{"$f":"SUM('2025:2074'!X170)","v":63.806463869004141},{"$f":"SUM('2025:2074'!Y170)","v":63.922464401179752},{"$f":"SUM('2025:2074'!Z170)","v":63.763616523231434},{"$f":"SUM('2025:2074'!AA170)","v":63.608936328137759},{"$f":"SUM('2025:2074'!AB170)","v":63.420222451791894},{"$f":"SUM('2025:2074'!AC170)","v":50.996119612742348},{"$f":"SUM('2025:2074'!AD170)","v":44.205525447103518},{"$f":"SUM('2025:2074'!AE170)","v":38.088104829538452},{"$f":"SUM('2025:2074'!AF170)","v":33.937437917266081},{"$f":"SUM('2025:2074'!AG170)","v":30.438757774345842},{"$f":"SUM('2025:2074'!AH170)","v":27.377861197901897},{"$f":"SUM('2025:2074'!AI170)","v":24.626129601266857},{"$f":"SUM('2025:2074'!AJ170)","v":22.099681988079261},{"$f":"SUM('2025:2074'!AK170)","v":19.740199818618141},{"$f":"SUM('2025:2074'!AL170)","v":17.504921925522947},{"$f":"SUM('2025:2074'!AM170)","v":15.360981249912898},{"$f":"SUM('2025:2074'!AN170)","v":13.562435804383911},{"$f":"SUM('2025:2074'!AO170)","v":11.245765536683939},{"$f":"SUM('2025:2074'!AP170)","v":9.2329640733056877},{"$f":"SUM('2025:2074'!AQ170)","v":7.2258463406179585},{"$f":"SUM('2025:2074'!AR170)","v":5.2074866078703543},{"$f":"SUM('2025:2074'!AS170)","v":3.1610214913757613},{"$f":"SUM('2025:2074'!AT170)","v":1.0689534130647602},{"$f":"SUM('2025:2074'!AU170)","v":0},{"$f":"SUM('2025:2074'!AV170)","v":0},{"$f":"SUM('2025:2074'!AW170)","v":0},{"$f":"SUM('2025:2074'!AX170)","v":0},{"$f":"SUM('2025:2074'!AY170)","v":0},{"$f":"SUM('2025:2074'!AZ170)","v":0},{"$f":"SUM('2025:2074'!BA170)","v":0},{"$f":"SUM('2025:2074'!BB170)","v":0},{"$f":"SUM('2025:2074'!BC170)","v":0},{"$f":"SUM('2025:2074'!BD170)","v":0},{"$f":"SUM('2025:2074'!BE170)","v":0},{"$f":"SUM('2025:2074'!BF170)","v":0},{"$f":"SUM('2025:2074'!BG170)","v":0},{"$f":"SUM('2025:2074'!BH170)","v":0},{"$f":"SUM('2025:2074'!BI170)","v":0},{"$f":"SUM('2025:2074'!BJ170)","v":0},{"$f":"SUM('2025:2074'!BK170)","v":0},{"$f":"SUM('2025:2074'!BL170)","v":0}]
[null,null,"$m real 2023"]
[null,"Depreciation: straight line acccelerated dep'n scenario","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O173)","v":0},{"$f":"SUM('2025:2074'!P173)","v":-3.1461938418603543E-2},{"$f":"SUM('2025:2074'!Q173)","v":-6.9294671603703617E-2},{"$f":"SUM('2025:2074'!R173)","v":-0.14877809110492984},{"$f":"SUM('2025:2074'!S173)","v":-0.20914971005875743},{"$f":"SUM('2025:2074'!T173)","v":0},{"$f":"SUM('2025:2074'!U173)","v":0},{"$f":"SUM('2025:2074'!V173)","v":0},{"$f":"SUM('2025:2074'!W173)","v":0},{"$f":"SUM('2025:2074'!X173)","v":0},{"$f":"SUM('2025:2074'!Y173)","v":0},{"$f":"SUM('2025:2074'!Z173)","v":0},{"$f":"SUM('2025:2074'!AA173)","v":0},{"$f":"SUM('2025:2074'!AB173)","v":0},{"$f":"SUM('2025:2074'!AC173)","v":0},{"$f":"SUM('2025:2074'!AD173)","v":0},{"$f":"SUM('2025:2074'!AE173)","v":0},{"$f":"SUM('2025:2074'!AF173)","v":0},{"$f":"SUM('2025:2074'!AG173)","v":0},{"$f":"SUM('2025:2074'!AH173)","v":0},{"$f":"SUM('2025:2074'!AI173)","v":0},{"$f":"SUM('2025:2074'!AJ173)","v":0},{"$f":"SUM('2025:2074'!AK173)","v":0},{"$f":"SUM('2025:2074'!AL173)","v":0},{"$f":"SUM('2025:2074'!AM173)","v":0},{"$f":"SUM('2025:2074'!AN173)","v":0},{"$f":"SUM('2025:2074'!AO173)","v":0},{"$f":"SUM('2025:2074'!AP173)","v":0},{"$f":"SUM('2025:2074'!AQ173)","v":0},{"$f":"SUM('2025:2074'!AR173)","v":0},{"$f":"SUM('2025:2074'!AS173)","v":0},{"$f":"SUM('2025:2074'!AT173)","v":0},{"$f":"SUM('2025:2074'!AU173)","v":0},{"$f":"SUM('2025:2074'!AV173)","v":0},{"$f":"SUM('2025:2074'!AW173)","v":0},{"$f":"SUM('2025:2074'!AX173)","v":0},{"$f":"SUM('2025:2074'!AY173)","v":0},{"$f":"SUM('2025:2074'!AZ173)","v":0},{"$f":"SUM('2025:2074'!BA173)","v":0},{"$f":"SUM('2025:2074'!BB173)","v":0},{"$f":"SUM('2025:2074'!BC173)","v":0},{"$f":"SUM('2025:2074'!BD173)","v":0},{"$f":"SUM('2025:2074'!BE173)","v":0},{"$f":"SUM('2025:2074'!BF173)","v":0},{"$f":"SUM('2025:2074'!BG173)","v":0},{"$f":"SUM('2025:2074'!BH173)","v":0},{"$f":"SUM('2025:2074'!BI173)","v":0},{"$f":"SUM('2025:2074'!BJ173)","v":0},{"$f":"SUM('2025:2074'!BK173)","v":0},{"$f":"SUM('2025:2074'!BL173)","v":0}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O174)","v":0},{"$f":"SUM('2025:2074'!P174)","v":0},{"$f":"SUM('2025:2074'!Q174)","v":0},{"$f":"SUM('2025:2074'!R174)","v":0},{"$f":"SUM('2025:2074'!S174)","v":0},{"$f":"SUM('2025:2074'!T174)","v":0},{"$f":"SUM('2025:2074'!U174)","v":0},{"$f":"SUM('2025:2074'!V174)","v":0},{"$f":"SUM('2025:2074'!W174)","v":0},{"$f":"SUM('2025:2074'!X174)","v":0},{"$f":"SUM('2025:2074'!Y174)","v":0},{"$f":"SUM('2025:2074'!Z174)","v":0},{"$f":"SUM('2025:2074'!AA174)","v":0},{"$f":"SUM('2025:2074'!AB174)","v":0},{"$f":"SUM('2025:2074'!AC174)","v":0},{"$f":"SUM('2025:2074'!AD174)","v":0},{"$f":"SUM('2025:2074'!AE174)","v":0},{"$f":"SUM('2025:2074'!AF174)","v":0},{"$f":"SUM('2025:2074'!AG174)","v":0},{"$f":"SUM('2025:2074'!AH174)","v":0},{"$f":"SUM('2025:2074'!AI174)","v":0},{"$f":"SUM('2025:2074'!AJ174)","v":0},{"$f":"SUM('2025:2074'!AK174)","v":0},{"$f":"SUM('2025:2074'!AL174)","v":0},{"$f":"SUM('2025:2074'!AM174)","v":0},{"$f":"SUM('2025:2074'!AN174)","v":0},{"$f":"SUM('2025:2074'!AO174)","v":0},{"$f":"SUM('2025:2074'!AP174)","v":0},{"$f":"SUM('2025:2074'!AQ174)","v":0},{"$f":"SUM('2025:2074'!AR174)","v":0},{"$f":"SUM('2025:2074'!AS174)","v":0},{"$f":"SUM('2025:2074'!AT174)","v":0},{"$f":"SUM('2025:2074'!AU174)","v":0},{"$f":"SUM('2025:2074'!AV174)","v":0},{"$f":"SUM('2025:2074'!AW174)","v":0},{"$f":"SUM('2025:2074'!AX174)","v":0},{"$f":"SUM('2025:2074'!AY174)","v":0},{"$f":"SUM('2025:2074'!AZ174)","v":0},{"$f":"SUM('2025:2074'!BA174)","v":0},{"$f":"SUM('2025:2074'!BB174)","v":0},{"$f":"SUM('2025:2074'!BC174)","v":0},{"$f":"SUM('2025:2074'!BD174)","v":0},{"$f":"SUM('2025:2074'!BE174)","v":0},{"$f":"SUM('2025:2074'!BF174)","v":0},{"$f":"SUM('2025:2074'!BG174)","v":0},{"$f":"SUM('2025:2074'!BH174)","v":0},{"$f":"SUM('2025:2074'!BI174)","v":0},{"$f":"SUM('2025:2074'!BJ174)","v":0},{"$f":"SUM('2025:2074'!BK174)","v":0},{"$f":"SUM('2025:2074'!BL174)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O175)","v":0},{"$f":"SUM('2025:2074'!P175)","v":0},{"$f":"SUM('2025:2074'!Q175)","v":0},{"$f":"SUM('2025:2074'!R175)","v":0},{"$f":"SUM('2025:2074'!S175)","v":0},{"$f":"SUM('2025:2074'!T175)","v":0},{"$f":"SUM('2025:2074'!U175)","v":0},{"$f":"SUM('2025:2074'!V175)","v":0},{"$f":"SUM('2025:2074'!W175)","v":0},{"$f":"SUM('2025:2074'!X175)","v":0},{"$f":"SUM('2025:2074'!Y175)","v":0},{"$f":"SUM('2025:2074'!Z175)","v":0},{"$f":"SUM('2025:2074'!AA175)","v":0},{"$f":"SUM('2025:2074'!AB175)","v":0},{"$f":"SUM('2025:2074'!AC175)","v":0},{"$f":"SUM('2025:2074'!AD175)","v":0},{"$f":"SUM('2025:2074'!AE175)","v":0},{"$f":"SUM('2025:2074'!AF175)","v":0},{"$f":"SUM('2025:2074'!AG175)","v":0},{"$f":"SUM('2025:2074'!AH175)","v":0},{"$f":"SUM('2025:2074'!AI175)","v":0},{"$f":"SUM('2025:2074'!AJ175)","v":0},{"$f":"SUM('2025:2074'!AK175)","v":0},{"$f":"SUM('2025:2074'!AL175)","v":0},{"$f":"SUM('2025:2074'!AM175)","v":0},{"$f":"SUM('2025:2074'!AN175)","v":0},{"$f":"SUM('2025:2074'!AO175)","v":0},{"$f":"SUM('2025:2074'!AP175)","v":0},{"$f":"SUM('2025:2074'!AQ175)","v":0},{"$f":"SUM('2025:2074'!AR175)","v":0},{"$f":"SUM('2025:2074'!AS175)","v":0},{"$f":"SUM('2025:2074'!AT175)","v":0},{"$f":"SUM('2025:2074'!AU175)","v":0},{"$f":"SUM('2025:2074'!AV175)","v":0},{"$f":"SUM('2025:2074'!AW175)","v":0},{"$f":"SUM('2025:2074'!AX175)","v":0},{"$f":"SUM('2025:2074'!AY175)","v":0},{"$f":"SUM('2025:2074'!AZ175)","v":0},{"$f":"SUM('2025:2074'!BA175)","v":0},{"$f":"SUM('2025:2074'!BB175)","v":0},{"$f":"SUM('2025:2074'!BC175)","v":0},{"$f":"SUM('2025:2074'!BD175)","v":0},{"$f":"SUM('2025:2074'!BE175)","v":0},{"$f":"SUM('2025:2074'!BF175)","v":0},{"$f":"SUM('2025:2074'!BG175)","v":0},{"$f":"SUM('2025:2074'!BH175)","v":0},{"$f":"SUM('2025:2074'!BI175)","v":0},{"$f":"SUM('2025:2074'!BJ175)","v":0},{"$f":"SUM('2025:2074'!BK175)","v":0},{"$f":"SUM('2025:2074'!BL175)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O176)","v":0},{"$f":"SUM('2025:2074'!P176)","v":-0.62589753534248649},{"$f":"SUM('2025:2074'!Q176)","v":-1.2554333352186107},{"$f":"SUM('2025:2074'!R176)","v":-1.9197755369335507},{"$f":"SUM('2025:2074'!S176)","v":-2.564024139967974},{"$f":"SUM('2025:2074'!T176)","v":0},{"$f":"SUM('2025:2074'!U176)","v":0},{"$f":"SUM('2025:2074'!V176)","v":0},{"$f":"SUM('2025:2074'!W176)","v":0},{"$f":"SUM('2025:2074'!X176)","v":0},{"$f":"SUM('2025:2074'!Y176)","v":0},{"$f":"SUM('2025:2074'!Z176)","v":0},{"$f":"SUM('2025:2074'!AA176)","v":0},{"$f":"SUM('2025:2074'!AB176)","v":0},{"$f":"SUM('2025:2074'!AC176)","v":0},{"$f":"SUM('2025:2074'!AD176)","v":0},{"$f":"SUM('2025:2074'!AE176)","v":0},{"$f":"SUM('2025:2074'!AF176)","v":0},{"$f":"SUM('2025:2074'!AG176)","v":0},{"$f":"SUM('2025:2074'!AH176)","v":0},{"$f":"SUM('2025:2074'!AI176)","v":0},{"$f":"SUM('2025:2074'!AJ176)","v":0},{"$f":"SUM('2025:2074'!AK176)","v":0},{"$f":"SUM('2025:2074'!AL176)","v":0},{"$f":"SUM('2025:2074'!AM176)","v":0},{"$f":"SUM('2025:2074'!AN176)","v":0},{"$f":"SUM('2025:2074'!AO176)","v":0},{"$f":"SUM('2025:2074'!AP176)","v":0},{"$f":"SUM('2025:2074'!AQ176)","v":0},{"$f":"SUM('2025:2074'!AR176)","v":0},{"$f":"SUM('2025:2074'!AS176)","v":0},{"$f":"SUM('2025:2074'!AT176)","v":0},{"$f":"SUM('2025:2074'!AU176)","v":0},{"$f":"SUM('2025:2074'!AV176)","v":0},{"$f":"SUM('2025:2074'!AW176)","v":0},{"$f":"SUM('2025:2074'!AX176)","v":0},{"$f":"SUM('2025:2074'!AY176)","v":0},{"$f":"SUM('2025:2074'!AZ176)","v":0},{"$f":"SUM('2025:2074'!BA176)","v":0},{"$f":"SUM('2025:2074'!BB176)","v":0},{"$f":"SUM('2025:2074'!BC176)","v":0},{"$f":"SUM('2025:2074'!BD176)","v":0},{"$f":"SUM('2025:2074'!BE176)","v":0},{"$f":"SUM('2025:2074'!BF176)","v":0},{"$f":"SUM('2025:2074'!BG176)","v":0},{"$f":"SUM('2025:2074'!BH176)","v":0},{"$f":"SUM('2025:2074'!BI176)","v":0},{"$f":"SUM('2025:2074'!BJ176)","v":0},{"$f":"SUM('2025:2074'!BK176)","v":0},{"$f":"SUM('2025:2074'!BL176)","v":0}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O177)","v":0},{"$f":"SUM('2025:2074'!P177)","v":0},{"$f":"SUM('2025:2074'!Q177)","v":0},{"$f":"SUM('2025:2074'!R177)","v":0},{"$f":"SUM('2025:2074'!S177)","v":0},{"$f":"SUM('2025:2074'!T177)","v":0},{"$f":"SUM('2025:2074'!U177)","v":0},{"$f":"SUM('2025:2074'!V177)","v":0},{"$f":"SUM('2025:2074'!W177)","v":0},{"$f":"SUM('2025:2074'!X177)","v":0},{"$f":"SUM('2025:2074'!Y177)","v":0},{"$f":"SUM('2025:2074'!Z177)","v":0},{"$f":"SUM('2025:2074'!AA177)","v":0},{"$f":"SUM('2025:2074'!AB177)","v":0},{"$f":"SUM('2025:2074'!AC177)","v":0},{"$f":"SUM('2025:2074'!AD177)","v":0},{"$f":"SUM('2025:2074'!AE177)","v":0},{"$f":"SUM('2025:2074'!AF177)","v":0},{"$f":"SUM('2025:2074'!AG177)","v":0},{"$f":"SUM('2025:2074'!AH177)","v":0},{"$f":"SUM('2025:2074'!AI177)","v":0},{"$f":"SUM('2025:2074'!AJ177)","v":0},{"$f":"SUM('2025:2074'!AK177)","v":0},{"$f":"SUM('2025:2074'!AL177)","v":0},{"$f":"SUM('2025:2074'!AM177)","v":0},{"$f":"SUM('2025:2074'!AN177)","v":0},{"$f":"SUM('2025:2074'!AO177)","v":0},{"$f":"SUM('2025:2074'!AP177)","v":0},{"$f":"SUM('2025:2074'!AQ177)","v":0},{"$f":"SUM('2025:2074'!AR177)","v":0},{"$f":"SUM('2025:2074'!AS177)","v":0},{"$f":"SUM('2025:2074'!AT177)","v":0},{"$f":"SUM('2025:2074'!AU177)","v":0},{"$f":"SUM('2025:2074'!AV177)","v":0},{"$f":"SUM('2025:2074'!AW177)","v":0},{"$f":"SUM('2025:2074'!AX177)","v":0},{"$f":"SUM('2025:2074'!AY177)","v":0},{"$f":"SUM('2025:2074'!AZ177)","v":0},{"$f":"SUM('2025:2074'!BA177)","v":0},{"$f":"SUM('2025:2074'!BB177)","v":0},{"$f":"SUM('2025:2074'!BC177)","v":0},{"$f":"SUM('2025:2074'!BD177)","v":0},{"$f":"SUM('2025:2074'!BE177)","v":0},{"$f":"SUM('2025:2074'!BF177)","v":0},{"$f":"SUM('2025:2074'!BG177)","v":0},{"$f":"SUM('2025:2074'!BH177)","v":0},{"$f":"SUM('2025:2074'!BI177)","v":0},{"$f":"SUM('2025:2074'!BJ177)","v":0},{"$f":"SUM('2025:2074'!BK177)","v":0},{"$f":"SUM('2025:2074'!BL177)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O178)","v":0},{"$f":"SUM('2025:2074'!P178)","v":-7.4927233876292326E-2},{"$f":"SUM('2025:2074'!Q178)","v":-0.13720297062997674},{"$f":"SUM('2025:2074'!R178)","v":-0.19888051275679069},{"$f":"SUM('2025:2074'!S178)","v":-0.26120586320345951},{"$f":"SUM('2025:2074'!T178)","v":0},{"$f":"SUM('2025:2074'!U178)","v":0},{"$f":"SUM('2025:2074'!V178)","v":0},{"$f":"SUM('2025:2074'!W178)","v":0},{"$f":"SUM('2025:2074'!X178)","v":0},{"$f":"SUM('2025:2074'!Y178)","v":0},{"$f":"SUM('2025:2074'!Z178)","v":0},{"$f":"SUM('2025:2074'!AA178)","v":0},{"$f":"SUM('2025:2074'!AB178)","v":0},{"$f":"SUM('2025:2074'!AC178)","v":0},{"$f":"SUM('2025:2074'!AD178)","v":0},{"$f":"SUM('2025:2074'!AE178)","v":0},{"$f":"SUM('2025:2074'!AF178)","v":0},{"$f":"SUM('2025:2074'!AG178)","v":0},{"$f":"SUM('2025:2074'!AH178)","v":0},{"$f":"SUM('2025:2074'!AI178)","v":0},{"$f":"SUM('2025:2074'!AJ178)","v":0},{"$f":"SUM('2025:2074'!AK178)","v":0},{"$f":"SUM('2025:2074'!AL178)","v":0},{"$f":"SUM('2025:2074'!AM178)","v":0},{"$f":"SUM('2025:2074'!AN178)","v":0},{"$f":"SUM('2025:2074'!AO178)","v":0},{"$f":"SUM('2025:2074'!AP178)","v":0},{"$f":"SUM('2025:2074'!AQ178)","v":0},{"$f":"SUM('2025:2074'!AR178)","v":0},{"$f":"SUM('2025:2074'!AS178)","v":0},{"$f":"SUM('2025:2074'!AT178)","v":0},{"$f":"SUM('2025:2074'!AU178)","v":0},{"$f":"SUM('2025:2074'!AV178)","v":0},{"$f":"SUM('2025:2074'!AW178)","v":0},{"$f":"SUM('2025:2074'!AX178)","v":0},{"$f":"SUM('2025:2074'!AY178)","v":0},{"$f":"SUM('2025:2074'!AZ178)","v":0},{"$f":"SUM('2025:2074'!BA178)","v":0},{"$f":"SUM('2025:2074'!BB178)","v":0},{"$f":"SUM('2025:2074'!BC178)","v":0},{"$f":"SUM('2025:2074'!BD178)","v":0},{"$f":"SUM('2025:2074'!BE178)","v":0},{"$f":"SUM('2025:2074'!BF178)","v":0},{"$f":"SUM('2025:2074'!BG178)","v":0},{"$f":"SUM('2025:2074'!BH178)","v":0},{"$f":"SUM('2025:2074'!BI178)","v":0},{"$f":"SUM('2025:2074'!BJ178)","v":0},{"$f":"SUM('2025:2074'!BK178)","v":0},{"$f":"SUM('2025:2074'!BL178)","v":0}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O179)","v":0},{"$f":"SUM('2025:2074'!P179)","v":-1.9902019652585281E-2},{"$f":"SUM('2025:2074'!Q179)","v":-5.32361291643281E-2},{"$f":"SUM('2025:2074'!R179)","v":-0.10170867210155002},{"$f":"SUM('2025:2074'!S179)","v":-0.17884753493794608},{"$f":"SUM('2025:2074'!T179)","v":0},{"$f":"SUM('2025:2074'!U179)","v":0},{"$f":"SUM('2025:2074'!V179)","v":0},{"$f":"SUM('2025:2074'!W179)","v":0},{"$f":"SUM('2025:2074'!X179)","v":0},{"$f":"SUM('2025:2074'!Y179)","v":0},{"$f":"SUM('2025:2074'!Z179)","v":0},{"$f":"SUM('2025:2074'!AA179)","v":0},{"$f":"SUM('2025:2074'!AB179)","v":0},{"$f":"SUM('2025:2074'!AC179)","v":0},{"$f":"SUM('2025:2074'!AD179)","v":0},{"$f":"SUM('2025:2074'!AE179)","v":0},{"$f":"SUM('2025:2074'!AF179)","v":0},{"$f":"SUM('2025:2074'!AG179)","v":0},{"$f":"SUM('2025:2074'!AH179)","v":0},{"$f":"SUM('2025:2074'!AI179)","v":0},{"$f":"SUM('2025:2074'!AJ179)","v":0},{"$f":"SUM('2025:2074'!AK179)","v":0},{"$f":"SUM('2025:2074'!AL179)","v":0},{"$f":"SUM('2025:2074'!AM179)","v":0},{"$f":"SUM('2025:2074'!AN179)","v":0},{"$f":"SUM('2025:2074'!AO179)","v":0},{"$f":"SUM('2025:2074'!AP179)","v":0},{"$f":"SUM('2025:2074'!AQ179)","v":0},{"$f":"SUM('2025:2074'!AR179)","v":0},{"$f":"SUM('2025:2074'!AS179)","v":0},{"$f":"SUM('2025:2074'!AT179)","v":0},{"$f":"SUM('2025:2074'!AU179)","v":0},{"$f":"SUM('2025:2074'!AV179)","v":0},{"$f":"SUM('2025:2074'!AW179)","v":0},{"$f":"SUM('2025:2074'!AX179)","v":0},{"$f":"SUM('2025:2074'!AY179)","v":0},{"$f":"SUM('2025:2074'!AZ179)","v":0},{"$f":"SUM('2025:2074'!BA179)","v":0},{"$f":"SUM('2025:2074'!BB179)","v":0},{"$f":"SUM('2025:2074'!BC179)","v":0},{"$f":"SUM('2025:2074'!BD179)","v":0},{"$f":"SUM('2025:2074'!BE179)","v":0},{"$f":"SUM('2025:2074'!BF179)","v":0},{"$f":"SUM('2025:2074'!BG179)","v":0},{"$f":"SUM('2025:2074'!BH179)","v":0},{"$f":"SUM('2025:2074'!BI179)","v":0},{"$f":"SUM('2025:2074'!BJ179)","v":0},{"$f":"SUM('2025:2074'!BK179)","v":0},{"$f":"SUM('2025:2074'!BL179)","v":0}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O180)","v":0},{"$f":"SUM('2025:2074'!P180)","v":-4.3293386301725044E-2},{"$f":"SUM('2025:2074'!Q180)","v":-0.13048373951005743},{"$f":"SUM('2025:2074'!R180)","v":-0.14196340794043552},{"$f":"SUM('2025:2074'!S180)","v":-0.15299502689368571},{"$f":"SUM('2025:2074'!T180)","v":0},{"$f":"SUM('2025:2074'!U180)","v":0},{"$f":"SUM('2025:2074'!V180)","v":0},{"$f":"SUM('2025:2074'!W180)","v":0},{"$f":"SUM('2025:2074'!X180)","v":0},{"$f":"SUM('2025:2074'!Y180)","v":0},{"$f":"SUM('2025:2074'!Z180)","v":0},{"$f":"SUM('2025:2074'!AA180)","v":0},{"$f":"SUM('2025:2074'!AB180)","v":0},{"$f":"SUM('2025:2074'!AC180)","v":0},{"$f":"SUM('2025:2074'!AD180)","v":0},{"$f":"SUM('2025:2074'!AE180)","v":0},{"$f":"SUM('2025:2074'!AF180)","v":0},{"$f":"SUM('2025:2074'!AG180)","v":0},{"$f":"SUM('2025:2074'!AH180)","v":0},{"$f":"SUM('2025:2074'!AI180)","v":0},{"$f":"SUM('2025:2074'!AJ180)","v":0},{"$f":"SUM('2025:2074'!AK180)","v":0},{"$f":"SUM('2025:2074'!AL180)","v":0},{"$f":"SUM('2025:2074'!AM180)","v":0},{"$f":"SUM('2025:2074'!AN180)","v":0},{"$f":"SUM('2025:2074'!AO180)","v":0},{"$f":"SUM('2025:2074'!AP180)","v":0},{"$f":"SUM('2025:2074'!AQ180)","v":0},{"$f":"SUM('2025:2074'!AR180)","v":0},{"$f":"SUM('2025:2074'!AS180)","v":0},{"$f":"SUM('2025:2074'!AT180)","v":0},{"$f":"SUM('2025:2074'!AU180)","v":0},{"$f":"SUM('2025:2074'!AV180)","v":0},{"$f":"SUM('2025:2074'!AW180)","v":0},{"$f":"SUM('2025:2074'!AX180)","v":0},{"$f":"SUM('2025:2074'!AY180)","v":0},{"$f":"SUM('2025:2074'!AZ180)","v":0},{"$f":"SUM('2025:2074'!BA180)","v":0},{"$f":"SUM('2025:2074'!BB180)","v":0},{"$f":"SUM('2025:2074'!BC180)","v":0},{"$f":"SUM('2025:2074'!BD180)","v":0},{"$f":"SUM('2025:2074'!BE180)","v":0},{"$f":"SUM('2025:2074'!BF180)","v":0},{"$f":"SUM('2025:2074'!BG180)","v":0},{"$f":"SUM('2025:2074'!BH180)","v":0},{"$f":"SUM('2025:2074'!BI180)","v":0},{"$f":"SUM('2025:2074'!BJ180)","v":0},{"$f":"SUM('2025:2074'!BK180)","v":0},{"$f":"SUM('2025:2074'!BL180)","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O181)","v":0},{"$f":"SUM('2025:2074'!P181)","v":-1.1611700271647574},{"$f":"SUM('2025:2074'!Q181)","v":-2.3829741441860737},{"$f":"SUM('2025:2074'!R181)","v":-3.6344306019046861},{"$f":"SUM('2025:2074'!S181)","v":-4.9309096961244006},{"$f":"SUM('2025:2074'!T181)","v":0},{"$f":"SUM('2025:2074'!U181)","v":0},{"$f":"SUM('2025:2074'!V181)","v":0},{"$f":"SUM('2025:2074'!W181)","v":0},{"$f":"SUM('2025:2074'!X181)","v":0},{"$f":"SUM('2025:2074'!Y181)","v":0},{"$f":"SUM('2025:2074'!Z181)","v":0},{"$f":"SUM('2025:2074'!AA181)","v":0},{"$f":"SUM('2025:2074'!AB181)","v":0},{"$f":"SUM('2025:2074'!AC181)","v":0},{"$f":"SUM('2025:2074'!AD181)","v":0},{"$f":"SUM('2025:2074'!AE181)","v":0},{"$f":"SUM('2025:2074'!AF181)","v":0},{"$f":"SUM('2025:2074'!AG181)","v":0},{"$f":"SUM('2025:2074'!AH181)","v":0},{"$f":"SUM('2025:2074'!AI181)","v":0},{"$f":"SUM('2025:2074'!AJ181)","v":0},{"$f":"SUM('2025:2074'!AK181)","v":0},{"$f":"SUM('2025:2074'!AL181)","v":0},{"$f":"SUM('2025:2074'!AM181)","v":0},{"$f":"SUM('2025:2074'!AN181)","v":0},{"$f":"SUM('2025:2074'!AO181)","v":0},{"$f":"SUM('2025:2074'!AP181)","v":0},{"$f":"SUM('2025:2074'!AQ181)","v":0},{"$f":"SUM('2025:2074'!AR181)","v":0},{"$f":"SUM('2025:2074'!AS181)","v":0},{"$f":"SUM('2025:2074'!AT181)","v":0},{"$f":"SUM('2025:2074'!AU181)","v":0},{"$f":"SUM('2025:2074'!AV181)","v":0},{"$f":"SUM('2025:2074'!AW181)","v":0},{"$f":"SUM('2025:2074'!AX181)","v":0},{"$f":"SUM('2025:2074'!AY181)","v":0},{"$f":"SUM('2025:2074'!AZ181)","v":0},{"$f":"SUM('2025:2074'!BA181)","v":0},{"$f":"SUM('2025:2074'!BB181)","v":0},{"$f":"SUM('2025:2074'!BC181)","v":0},{"$f":"SUM('2025:2074'!BD181)","v":0},{"$f":"SUM('2025:2074'!BE181)","v":0},{"$f":"SUM('2025:2074'!BF181)","v":0},{"$f":"SUM('2025:2074'!BG181)","v":0},{"$f":"SUM('2025:2074'!BH181)","v":0},{"$f":"SUM('2025:2074'!BI181)","v":0},{"$f":"SUM('2025:2074'!BJ181)","v":0},{"$f":"SUM('2025:2074'!BK181)","v":0},{"$f":"SUM('2025:2074'!BL181)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O182)","v":0},{"$f":"SUM('2025:2074'!P182)","v":-9.8914622436431635E-2},{"$f":"SUM('2025:2074'!Q182)","v":-0.19158612560680821},{"$f":"SUM('2025:2074'!R182)","v":-0.2842576287771848},{"$f":"SUM('2025:2074'!S182)","v":-0.37692913194756139},{"$f":"SUM('2025:2074'!T182)","v":0},{"$f":"SUM('2025:2074'!U182)","v":0},{"$f":"SUM('2025:2074'!V182)","v":0},{"$f":"SUM('2025:2074'!W182)","v":0},{"$f":"SUM('2025:2074'!X182)","v":0},{"$f":"SUM('2025:2074'!Y182)","v":0},{"$f":"SUM('2025:2074'!Z182)","v":0},{"$f":"SUM('2025:2074'!AA182)","v":0},{"$f":"SUM('2025:2074'!AB182)","v":0},{"$f":"SUM('2025:2074'!AC182)","v":0},{"$f":"SUM('2025:2074'!AD182)","v":0},{"$f":"SUM('2025:2074'!AE182)","v":0},{"$f":"SUM('2025:2074'!AF182)","v":0},{"$f":"SUM('2025:2074'!AG182)","v":0},{"$f":"SUM('2025:2074'!AH182)","v":0},{"$f":"SUM('2025:2074'!AI182)","v":0},{"$f":"SUM('2025:2074'!AJ182)","v":0},{"$f":"SUM('2025:2074'!AK182)","v":0},{"$f":"SUM('2025:2074'!AL182)","v":0},{"$f":"SUM('2025:2074'!AM182)","v":0},{"$f":"SUM('2025:2074'!AN182)","v":0},{"$f":"SUM('2025:2074'!AO182)","v":0},{"$f":"SUM('2025:2074'!AP182)","v":0},{"$f":"SUM('2025:2074'!AQ182)","v":0},{"$f":"SUM('2025:2074'!AR182)","v":0},{"$f":"SUM('2025:2074'!AS182)","v":0},{"$f":"SUM('2025:2074'!AT182)","v":0},{"$f":"SUM('2025:2074'!AU182)","v":0},{"$f":"SUM('2025:2074'!AV182)","v":0},{"$f":"SUM('2025:2074'!AW182)","v":0},{"$f":"SUM('2025:2074'!AX182)","v":0},{"$f":"SUM('2025:2074'!AY182)","v":0},{"$f":"SUM('2025:2074'!AZ182)","v":0},{"$f":"SUM('2025:2074'!BA182)","v":0},{"$f":"SUM('2025:2074'!BB182)","v":0},{"$f":"SUM('2025:2074'!BC182)","v":0},{"$f":"SUM('2025:2074'!BD182)","v":0},{"$f":"SUM('2025:2074'!BE182)","v":0},{"$f":"SUM('2025:2074'!BF182)","v":0},{"$f":"SUM('2025:2074'!BG182)","v":0},{"$f":"SUM('2025:2074'!BH182)","v":0},{"$f":"SUM('2025:2074'!BI182)","v":0},{"$f":"SUM('2025:2074'!BJ182)","v":0},{"$f":"SUM('2025:2074'!BK182)","v":0},{"$f":"SUM('2025:2074'!BL182)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O183)","v":0},{"$f":"SUM('2025:2074'!P183)","v":-0.33959310085174854},{"$f":"SUM('2025:2074'!Q183)","v":-0.56830594678913626},{"$f":"SUM('2025:2074'!R183)","v":-0.70997836213872434},{"$f":"SUM('2025:2074'!S183)","v":-0.95134197035601209},{"$f":"SUM('2025:2074'!T183)","v":0},{"$f":"SUM('2025:2074'!U183)","v":0},{"$f":"SUM('2025:2074'!V183)","v":0},{"$f":"SUM('2025:2074'!W183)","v":0},{"$f":"SUM('2025:2074'!X183)","v":0},{"$f":"SUM('2025:2074'!Y183)","v":0},{"$f":"SUM('2025:2074'!Z183)","v":0},{"$f":"SUM('2025:2074'!AA183)","v":0},{"$f":"SUM('2025:2074'!AB183)","v":0},{"$f":"SUM('2025:2074'!AC183)","v":0},{"$f":"SUM('2025:2074'!AD183)","v":0},{"$f":"SUM('2025:2074'!AE183)","v":0},{"$f":"SUM('2025:2074'!AF183)","v":0},{"$f":"SUM('2025:2074'!AG183)","v":0},{"$f":"SUM('2025:2074'!AH183)","v":0},{"$f":"SUM('2025:2074'!AI183)","v":0},{"$f":"SUM('2025:2074'!AJ183)","v":0},{"$f":"SUM('2025:2074'!AK183)","v":0},{"$f":"SUM('2025:2074'!AL183)","v":0},{"$f":"SUM('2025:2074'!AM183)","v":0},{"$f":"SUM('2025:2074'!AN183)","v":0},{"$f":"SUM('2025:2074'!AO183)","v":0},{"$f":"SUM('2025:2074'!AP183)","v":0},{"$f":"SUM('2025:2074'!AQ183)","v":0},{"$f":"SUM('2025:2074'!AR183)","v":0},{"$f":"SUM('2025:2074'!AS183)","v":0},{"$f":"SUM('2025:2074'!AT183)","v":0},{"$f":"SUM('2025:2074'!AU183)","v":0},{"$f":"SUM('2025:2074'!AV183)","v":0},{"$f":"SUM('2025:2074'!AW183)","v":0},{"$f":"SUM('2025:2074'!AX183)","v":0},{"$f":"SUM('2025:2074'!AY183)","v":0},{"$f":"SUM('2025:2074'!AZ183)","v":0},{"$f":"SUM('2025:2074'!BA183)","v":0},{"$f":"SUM('2025:2074'!BB183)","v":0},{"$f":"SUM('2025:2074'!BC183)","v":0},{"$f":"SUM('2025:2074'!BD183)","v":0},{"$f":"SUM('2025:2074'!BE183)","v":0},{"$f":"SUM('2025:2074'!BF183)","v":0},{"$f":"SUM('2025:2074'!BG183)","v":0},{"$f":"SUM('2025:2074'!BH183)","v":0},{"$f":"SUM('2025:2074'!BI183)","v":0},{"$f":"SUM('2025:2074'!BJ183)","v":0},{"$f":"SUM('2025:2074'!BK183)","v":0},{"$f":"SUM('2025:2074'!BL183)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O184)","v":0},{"$f":"SUM('2025:2074'!P184)","v":-3.8669952328524517},{"$f":"SUM('2025:2074'!Q184)","v":-9.5650861489605852},{"$f":"SUM('2025:2074'!R184)","v":-11.44796854412675},{"$f":"SUM('2025:2074'!S184)","v":-12.390378158121802},{"$f":"SUM('2025:2074'!T184)","v":0},{"$f":"SUM('2025:2074'!U184)","v":0},{"$f":"SUM('2025:2074'!V184)","v":0},{"$f":"SUM('2025:2074'!W184)","v":0},{"$f":"SUM('2025:2074'!X184)","v":0},{"$f":"SUM('2025:2074'!Y184)","v":0},{"$f":"SUM('2025:2074'!Z184)","v":0},{"$f":"SUM('2025:2074'!AA184)","v":0},{"$f":"SUM('2025:2074'!AB184)","v":0},{"$f":"SUM('2025:2074'!AC184)","v":0},{"$f":"SUM('2025:2074'!AD184)","v":0},{"$f":"SUM('2025:2074'!AE184)","v":0},{"$f":"SUM('2025:2074'!AF184)","v":0},{"$f":"SUM('2025:2074'!AG184)","v":0},{"$f":"SUM('2025:2074'!AH184)","v":0},{"$f":"SUM('2025:2074'!AI184)","v":0},{"$f":"SUM('2025:2074'!AJ184)","v":0},{"$f":"SUM('2025:2074'!AK184)","v":0},{"$f":"SUM('2025:2074'!AL184)","v":0},{"$f":"SUM('2025:2074'!AM184)","v":0},{"$f":"SUM('2025:2074'!AN184)","v":0},{"$f":"SUM('2025:2074'!AO184)","v":0},{"$f":"SUM('2025:2074'!AP184)","v":0},{"$f":"SUM('2025:2074'!AQ184)","v":0},{"$f":"SUM('2025:2074'!AR184)","v":0},{"$f":"SUM('2025:2074'!AS184)","v":0},{"$f":"SUM('2025:2074'!AT184)","v":0},{"$f":"SUM('2025:2074'!AU184)","v":0},{"$f":"SUM('2025:2074'!AV184)","v":0},{"$f":"SUM('2025:2074'!AW184)","v":0},{"$f":"SUM('2025:2074'!AX184)","v":0},{"$f":"SUM('2025:2074'!AY184)","v":0},{"$f":"SUM('2025:2074'!AZ184)","v":0},{"$f":"SUM('2025:2074'!BA184)","v":0},{"$f":"SUM('2025:2074'!BB184)","v":0},{"$f":"SUM('2025:2074'!BC184)","v":0},{"$f":"SUM('2025:2074'!BD184)","v":0},{"$f":"SUM('2025:2074'!BE184)","v":0},{"$f":"SUM('2025:2074'!BF184)","v":0},{"$f":"SUM('2025:2074'!BG184)","v":0},{"$f":"SUM('2025:2074'!BH184)","v":0},{"$f":"SUM('2025:2074'!BI184)","v":0},{"$f":"SUM('2025:2074'!BJ184)","v":0},{"$f":"SUM('2025:2074'!BK184)","v":0},{"$f":"SUM('2025:2074'!BL184)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O185)","v":0},{"$f":"SUM('2025:2074'!P185)","v":-0.14510129218588314},{"$f":"SUM('2025:2074'!Q185)","v":-0.46939039485431383},{"$f":"SUM('2025:2074'!R185)","v":-0.63525375921474136},{"$f":"SUM('2025:2074'!S185)","v":-0.7952008967723444},{"$f":"SUM('2025:2074'!T185)","v":0},{"$f":"SUM('2025:2074'!U185)","v":0},{"$f":"SUM('2025:2074'!V185)","v":0},{"$f":"SUM('2025:2074'!W185)","v":0},{"$f":"SUM('2025:2074'!X185)","v":0},{"$f":"SUM('2025:2074'!Y185)","v":0},{"$f":"SUM('2025:2074'!Z185)","v":0},{"$f":"SUM('2025:2074'!AA185)","v":0},{"$f":"SUM('2025:2074'!AB185)","v":0},{"$f":"SUM('2025:2074'!AC185)","v":0},{"$f":"SUM('2025:2074'!AD185)","v":0},{"$f":"SUM('2025:2074'!AE185)","v":0},{"$f":"SUM('2025:2074'!AF185)","v":0},{"$f":"SUM('2025:2074'!AG185)","v":0},{"$f":"SUM('2025:2074'!AH185)","v":0},{"$f":"SUM('2025:2074'!AI185)","v":0},{"$f":"SUM('2025:2074'!AJ185)","v":0},{"$f":"SUM('2025:2074'!AK185)","v":0},{"$f":"SUM('2025:2074'!AL185)","v":0},{"$f":"SUM('2025:2074'!AM185)","v":0},{"$f":"SUM('2025:2074'!AN185)","v":0},{"$f":"SUM('2025:2074'!AO185)","v":0},{"$f":"SUM('2025:2074'!AP185)","v":0},{"$f":"SUM('2025:2074'!AQ185)","v":0},{"$f":"SUM('2025:2074'!AR185)","v":0},{"$f":"SUM('2025:2074'!AS185)","v":0},{"$f":"SUM('2025:2074'!AT185)","v":0},{"$f":"SUM('2025:2074'!AU185)","v":0},{"$f":"SUM('2025:2074'!AV185)","v":0},{"$f":"SUM('2025:2074'!AW185)","v":0},{"$f":"SUM('2025:2074'!AX185)","v":0},{"$f":"SUM('2025:2074'!AY185)","v":0},{"$f":"SUM('2025:2074'!AZ185)","v":0},{"$f":"SUM('2025:2074'!BA185)","v":0},{"$f":"SUM('2025:2074'!BB185)","v":0},{"$f":"SUM('2025:2074'!BC185)","v":0},{"$f":"SUM('2025:2074'!BD185)","v":0},{"$f":"SUM('2025:2074'!BE185)","v":0},{"$f":"SUM('2025:2074'!BF185)","v":0},{"$f":"SUM('2025:2074'!BG185)","v":0},{"$f":"SUM('2025:2074'!BH185)","v":0},{"$f":"SUM('2025:2074'!BI185)","v":0},{"$f":"SUM('2025:2074'!BJ185)","v":0},{"$f":"SUM('2025:2074'!BK185)","v":0},{"$f":"SUM('2025:2074'!BL185)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O186)","v":0},{"$f":"SUM('2025:2074'!P186)","v":0},{"$f":"SUM('2025:2074'!Q186)","v":0},{"$f":"SUM('2025:2074'!R186)","v":0},{"$f":"SUM('2025:2074'!S186)","v":0},{"$f":"SUM('2025:2074'!T186)","v":0},{"$f":"SUM('2025:2074'!U186)","v":0},{"$f":"SUM('2025:2074'!V186)","v":0},{"$f":"SUM('2025:2074'!W186)","v":0},{"$f":"SUM('2025:2074'!X186)","v":0},{"$f":"SUM('2025:2074'!Y186)","v":0},{"$f":"SUM('2025:2074'!Z186)","v":0},{"$f":"SUM('2025:2074'!AA186)","v":0},{"$f":"SUM('2025:2074'!AB186)","v":0},{"$f":"SUM('2025:2074'!AC186)","v":0},{"$f":"SUM('2025:2074'!AD186)","v":0},{"$f":"SUM('2025:2074'!AE186)","v":0},{"$f":"SUM('2025:2074'!AF186)","v":0},{"$f":"SUM('2025:2074'!AG186)","v":0},{"$f":"SUM('2025:2074'!AH186)","v":0},{"$f":"SUM('2025:2074'!AI186)","v":0},{"$f":"SUM('2025:2074'!AJ186)","v":0},{"$f":"SUM('2025:2074'!AK186)","v":0},{"$f":"SUM('2025:2074'!AL186)","v":0},{"$f":"SUM('2025:2074'!AM186)","v":0},{"$f":"SUM('2025:2074'!AN186)","v":0},{"$f":"SUM('2025:2074'!AO186)","v":0},{"$f":"SUM('2025:2074'!AP186)","v":0},{"$f":"SUM('2025:2074'!AQ186)","v":0},{"$f":"SUM('2025:2074'!AR186)","v":0},{"$f":"SUM('2025:2074'!AS186)","v":0},{"$f":"SUM('2025:2074'!AT186)","v":0},{"$f":"SUM('2025:2074'!AU186)","v":0},{"$f":"SUM('2025:2074'!AV186)","v":0},{"$f":"SUM('2025:2074'!AW186)","v":0},{"$f":"SUM('2025:2074'!AX186)","v":0},{"$f":"SUM('2025:2074'!AY186)","v":0},{"$f":"SUM('2025:2074'!AZ186)","v":0},{"$f":"SUM('2025:2074'!BA186)","v":0},{"$f":"SUM('2025:2074'!BB186)","v":0},{"$f":"SUM('2025:2074'!BC186)","v":0},{"$f":"SUM('2025:2074'!BD186)","v":0},{"$f":"SUM('2025:2074'!BE186)","v":0},{"$f":"SUM('2025:2074'!BF186)","v":0},{"$f":"SUM('2025:2074'!BG186)","v":0},{"$f":"SUM('2025:2074'!BH186)","v":0},{"$f":"SUM('2025:2074'!BI186)","v":0},{"$f":"SUM('2025:2074'!BJ186)","v":0},{"$f":"SUM('2025:2074'!BK186)","v":0},{"$f":"SUM('2025:2074'!BL186)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O187)","v":0},{"$f":"SUM('2025:2074'!P187)","v":0},{"$f":"SUM('2025:2074'!Q187)","v":0},{"$f":"SUM('2025:2074'!R187)","v":0},{"$f":"SUM('2025:2074'!S187)","v":0},{"$f":"SUM('2025:2074'!T187)","v":0},{"$f":"SUM('2025:2074'!U187)","v":0},{"$f":"SUM('2025:2074'!V187)","v":0},{"$f":"SUM('2025:2074'!W187)","v":0},{"$f":"SUM('2025:2074'!X187)","v":0},{"$f":"SUM('2025:2074'!Y187)","v":0},{"$f":"SUM('2025:2074'!Z187)","v":0},{"$f":"SUM('2025:2074'!AA187)","v":0},{"$f":"SUM('2025:2074'!AB187)","v":0},{"$f":"SUM('2025:2074'!AC187)","v":0},{"$f":"SUM('2025:2074'!AD187)","v":0},{"$f":"SUM('2025:2074'!AE187)","v":0},{"$f":"SUM('2025:2074'!AF187)","v":0},{"$f":"SUM('2025:2074'!AG187)","v":0},{"$f":"SUM('2025:2074'!AH187)","v":0},{"$f":"SUM('2025:2074'!AI187)","v":0},{"$f":"SUM('2025:2074'!AJ187)","v":0},{"$f":"SUM('2025:2074'!AK187)","v":0},{"$f":"SUM('2025:2074'!AL187)","v":0},{"$f":"SUM('2025:2074'!AM187)","v":0},{"$f":"SUM('2025:2074'!AN187)","v":0},{"$f":"SUM('2025:2074'!AO187)","v":0},{"$f":"SUM('2025:2074'!AP187)","v":0},{"$f":"SUM('2025:2074'!AQ187)","v":0},{"$f":"SUM('2025:2074'!AR187)","v":0},{"$f":"SUM('2025:2074'!AS187)","v":0},{"$f":"SUM('2025:2074'!AT187)","v":0},{"$f":"SUM('2025:2074'!AU187)","v":0},{"$f":"SUM('2025:2074'!AV187)","v":0},{"$f":"SUM('2025:2074'!AW187)","v":0},{"$f":"SUM('2025:2074'!AX187)","v":0},{"$f":"SUM('2025:2074'!AY187)","v":0},{"$f":"SUM('2025:2074'!AZ187)","v":0},{"$f":"SUM('2025:2074'!BA187)","v":0},{"$f":"SUM('2025:2074'!BB187)","v":0},{"$f":"SUM('2025:2074'!BC187)","v":0},{"$f":"SUM('2025:2074'!BD187)","v":0},{"$f":"SUM('2025:2074'!BE187)","v":0},{"$f":"SUM('2025:2074'!BF187)","v":0},{"$f":"SUM('2025:2074'!BG187)","v":0},{"$f":"SUM('2025:2074'!BH187)","v":0},{"$f":"SUM('2025:2074'!BI187)","v":0},{"$f":"SUM('2025:2074'!BJ187)","v":0},{"$f":"SUM('2025:2074'!BK187)","v":0},{"$f":"SUM('2025:2074'!BL187)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O188)","v":0},{"$f":"SUM('2025:2074'!P188)","v":0},{"$f":"SUM('2025:2074'!Q188)","v":0},{"$f":"SUM('2025:2074'!R188)","v":0},{"$f":"SUM('2025:2074'!S188)","v":0},{"$f":"SUM('2025:2074'!T188)","v":0},{"$f":"SUM('2025:2074'!U188)","v":0},{"$f":"SUM('2025:2074'!V188)","v":0},{"$f":"SUM('2025:2074'!W188)","v":0},{"$f":"SUM('2025:2074'!X188)","v":0},{"$f":"SUM('2025:2074'!Y188)","v":0},{"$f":"SUM('2025:2074'!Z188)","v":0},{"$f":"SUM('2025:2074'!AA188)","v":0},{"$f":"SUM('2025:2074'!AB188)","v":0},{"$f":"SUM('2025:2074'!AC188)","v":0},{"$f":"SUM('2025:2074'!AD188)","v":0},{"$f":"SUM('2025:2074'!AE188)","v":0},{"$f":"SUM('2025:2074'!AF188)","v":0},{"$f":"SUM('2025:2074'!AG188)","v":0},{"$f":"SUM('2025:2074'!AH188)","v":0},{"$f":"SUM('2025:2074'!AI188)","v":0},{"$f":"SUM('2025:2074'!AJ188)","v":0},{"$f":"SUM('2025:2074'!AK188)","v":0},{"$f":"SUM('2025:2074'!AL188)","v":0},{"$f":"SUM('2025:2074'!AM188)","v":0},{"$f":"SUM('2025:2074'!AN188)","v":0},{"$f":"SUM('2025:2074'!AO188)","v":0},{"$f":"SUM('2025:2074'!AP188)","v":0},{"$f":"SUM('2025:2074'!AQ188)","v":0},{"$f":"SUM('2025:2074'!AR188)","v":0},{"$f":"SUM('2025:2074'!AS188)","v":0},{"$f":"SUM('2025:2074'!AT188)","v":0},{"$f":"SUM('2025:2074'!AU188)","v":0},{"$f":"SUM('2025:2074'!AV188)","v":0},{"$f":"SUM('2025:2074'!AW188)","v":0},{"$f":"SUM('2025:2074'!AX188)","v":0},{"$f":"SUM('2025:2074'!AY188)","v":0},{"$f":"SUM('2025:2074'!AZ188)","v":0},{"$f":"SUM('2025:2074'!BA188)","v":0},{"$f":"SUM('2025:2074'!BB188)","v":0},{"$f":"SUM('2025:2074'!BC188)","v":0},{"$f":"SUM('2025:2074'!BD188)","v":0},{"$f":"SUM('2025:2074'!BE188)","v":0},{"$f":"SUM('2025:2074'!BF188)","v":0},{"$f":"SUM('2025:2074'!BG188)","v":0},{"$f":"SUM('2025:2074'!BH188)","v":0},{"$f":"SUM('2025:2074'!BI188)","v":0},{"$f":"SUM('2025:2074'!BJ188)","v":0},{"$f":"SUM('2025:2074'!BK188)","v":0},{"$f":"SUM('2025:2074'!BL188)","v":0}]
[null,"Total straight line Depreciation","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O189)","v":0},{"$f":"SUM('2025:2074'!P189)","v":-6.4072563890829652},{"$f":"SUM('2025:2074'!Q189)","v":-14.822993606523594},{"$f":"SUM('2025:2074'!R189)","v":-19.222995116999343},{"$f":"SUM('2025:2074'!S189)","v":-22.810982128383941},{"$f":"SUM('2025:2074'!T189)","v":0},{"$f":"SUM('2025:2074'!U189)","v":0},{"$f":"SUM('2025:2074'!V189)","v":0},{"$f":"SUM('2025:2074'!W189)","v":0},{"$f":"SUM('2025:2074'!X189)","v":0},{"$f":"SUM('2025:2074'!Y189)","v":0},{"$f":"SUM('2025:2074'!Z189)","v":0},{"$f":"SUM('2025:2074'!AA189)","v":0},{"$f":"SUM('2025:2074'!AB189)","v":0},{"$f":"SUM('2025:2074'!AC189)","v":0},{"$f":"SUM('2025:2074'!AD189)","v":0},{"$f":"SUM('2025:2074'!AE189)","v":0},{"$f":"SUM('2025:2074'!AF189)","v":0},{"$f":"SUM('2025:2074'!AG189)","v":0},{"$f":"SUM('2025:2074'!AH189)","v":0},{"$f":"SUM('2025:2074'!AI189)","v":0},{"$f":"SUM('2025:2074'!AJ189)","v":0},{"$f":"SUM('2025:2074'!AK189)","v":0},{"$f":"SUM('2025:2074'!AL189)","v":0},{"$f":"SUM('2025:2074'!AM189)","v":0},{"$f":"SUM('2025:2074'!AN189)","v":0},{"$f":"SUM('2025:2074'!AO189)","v":0},{"$f":"SUM('2025:2074'!AP189)","v":0},{"$f":"SUM('2025:2074'!AQ189)","v":0},{"$f":"SUM('2025:2074'!AR189)","v":0},{"$f":"SUM('2025:2074'!AS189)","v":0},{"$f":"SUM('2025:2074'!AT189)","v":0},{"$f":"SUM('2025:2074'!AU189)","v":0},{"$f":"SUM('2025:2074'!AV189)","v":0},{"$f":"SUM('2025:2074'!AW189)","v":0},{"$f":"SUM('2025:2074'!AX189)","v":0},{"$f":"SUM('2025:2074'!AY189)","v":0},{"$f":"SUM('2025:2074'!AZ189)","v":0},{"$f":"SUM('2025:2074'!BA189)","v":0},{"$f":"SUM('2025:2074'!BB189)","v":0},{"$f":"SUM('2025:2074'!BC189)","v":0},{"$f":"SUM('2025:2074'!BD189)","v":0},{"$f":"SUM('2025:2074'!BE189)","v":0},{"$f":"SUM('2025:2074'!BF189)","v":0},{"$f":"SUM('2025:2074'!BG189)","v":0},{"$f":"SUM('2025:2074'!BH189)","v":0},{"$f":"SUM('2025:2074'!BI189)","v":0},{"$f":"SUM('2025:2074'!BJ189)","v":0},{"$f":"SUM('2025:2074'!BK189)","v":0},{"$f":"SUM('2025:2074'!BL189)","v":0}]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O192)","v":0},{"$f":"SUM('2025:2074'!P192)","v":0},{"$f":"SUM('2025:2074'!Q192)","v":0},{"$f":"SUM('2025:2074'!R192)","v":0},{"$f":"SUM('2025:2074'!S192)","v":0},{"$f":"SUM('2025:2074'!T192)","v":-0.54801678266863885},{"$f":"SUM('2025:2074'!U192)","v":-0.64802563520452672},{"$f":"SUM('2025:2074'!V192)","v":-0.74603431068969683},{"$f":"SUM('2025:2074'!W192)","v":-0.84208281266516372},{"$f":"SUM('2025:2074'!X192)","v":-0.93621034460112096},{"$f":"SUM('2025:2074'!Y192)","v":-1.0284553258983591},{"$f":"SUM('2025:2074'!Z192)","v":-1.1188554075696528},{"$f":"SUM('2025:2074'!AA192)","v":-1.2074474876075203},{"$f":"SUM('2025:2074'!AB192)","v":-1.2942677260446307},{"$f":"SUM('2025:2074'!AC192)","v":-1.3793515597129988},{"$f":"SUM('2025:2074'!AD192)","v":-1.441432213383022},{"$f":"SUM('2025:2074'!AE192)","v":-1.4895525341937688},{"$f":"SUM('2025:2074'!AF192)","v":-1.5274617829197026},{"$f":"SUM('2025:2074'!AG192)","v":-1.5572351786572105},{"$f":"SUM('2025:2074'!AH192)","v":-1.5801943225768329},{"$f":"SUM('2025:2074'!AI192)","v":-1.5972536449825854},{"$f":"SUM('2025:2074'!AJ192)","v":-1.6090806724479156},{"$f":"SUM('2025:2074'!AK192)","v":-1.616180485421997},{"$f":"SUM('2025:2074'!AL192)","v":-1.6189444035417595},{"$f":"SUM('2025:2074'!AM192)","v":-1.6176799135436832},{"$f":"SUM('2025:2074'!AN192)","v":-1.612629932360133},{"$f":"SUM('2025:2074'!AO192)","v":-1.6039855905662164},{"$f":"SUM('2025:2074'!AP192)","v":-1.5918948411181646},{"$f":"SUM('2025:2074'!AQ192)","v":-1.5764682211235741},{"$f":"SUM('2025:2074'!AR192)","v":-1.5577825506296521},{"$f":"SUM('2025:2074'!AS192)","v":-1.5358830283770279},{"$f":"SUM('2025:2074'!AT192)","v":-1.5107839750456509},{"$f":"SUM('2025:2074'!AU192)","v":-1.4824683235572496},{"$f":"SUM('2025:2074'!AV192)","v":-1.4528189570861045},{"$f":"SUM('2025:2074'!AW192)","v":-1.4237625779443828},{"$f":"SUM('2025:2074'!AX192)","v":-1.3952873263854946},{"$f":"SUM('2025:2074'!AY192)","v":-1.3673815798577849},{"$f":"SUM('2025:2074'!AZ192)","v":-1.3400339482606289},{"$f":"SUM('2025:2074'!BA192)","v":-1.3132332692954167},{"$f":"SUM('2025:2074'!BB192)","v":-1.2869686039095081},{"$f":"SUM('2025:2074'!BC192)","v":-1.2612292318313179},{"$f":"SUM('2025:2074'!BD192)","v":-1.2360046471946913},{"$f":"SUM('2025:2074'!BE192)","v":-1.2112845542507975},{"$f":"SUM('2025:2074'!BF192)","v":-1.1870588631657812},{"$f":"SUM('2025:2074'!BG192)","v":-1.1633176859024656},{"$f":"SUM('2025:2074'!BH192)","v":-1.1400513321844163},{"$f":"SUM('2025:2074'!BI192)","v":-1.1172503055407281},{"$f":"SUM('2025:2074'!BJ192)","v":-1.0949052994299135},{"$f":"SUM('2025:2074'!BK192)","v":-1.0730071934413155},{"$f":"SUM('2025:2074'!BL192)","v":-1.051547049572489}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O193)","v":0},{"$f":"SUM('2025:2074'!P193)","v":0},{"$f":"SUM('2025:2074'!Q193)","v":0},{"$f":"SUM('2025:2074'!R193)","v":0},{"$f":"SUM('2025:2074'!S193)","v":0},{"$f":"SUM('2025:2074'!T193)","v":0},{"$f":"SUM('2025:2074'!U193)","v":0},{"$f":"SUM('2025:2074'!V193)","v":0},{"$f":"SUM('2025:2074'!W193)","v":0},{"$f":"SUM('2025:2074'!X193)","v":0},{"$f":"SUM('2025:2074'!Y193)","v":0},{"$f":"SUM('2025:2074'!Z193)","v":0},{"$f":"SUM('2025:2074'!AA193)","v":0},{"$f":"SUM('2025:2074'!AB193)","v":0},{"$f":"SUM('2025:2074'!AC193)","v":0},{"$f":"SUM('2025:2074'!AD193)","v":0},{"$f":"SUM('2025:2074'!AE193)","v":0},{"$f":"SUM('2025:2074'!AF193)","v":0},{"$f":"SUM('2025:2074'!AG193)","v":0},{"$f":"SUM('2025:2074'!AH193)","v":0},{"$f":"SUM('2025:2074'!AI193)","v":0},{"$f":"SUM('2025:2074'!AJ193)","v":0},{"$f":"SUM('2025:2074'!AK193)","v":0},{"$f":"SUM('2025:2074'!AL193)","v":0},{"$f":"SUM('2025:2074'!AM193)","v":0},{"$f":"SUM('2025:2074'!AN193)","v":0},{"$f":"SUM('2025:2074'!AO193)","v":0},{"$f":"SUM('2025:2074'!AP193)","v":0},{"$f":"SUM('2025:2074'!AQ193)","v":0},{"$f":"SUM('2025:2074'!AR193)","v":0},{"$f":"SUM('2025:2074'!AS193)","v":0},{"$f":"SUM('2025:2074'!AT193)","v":0},{"$f":"SUM('2025:2074'!AU193)","v":0},{"$f":"SUM('2025:2074'!AV193)","v":0},{"$f":"SUM('2025:2074'!AW193)","v":0},{"$f":"SUM('2025:2074'!AX193)","v":0},{"$f":"SUM('2025:2074'!AY193)","v":0},{"$f":"SUM('2025:2074'!AZ193)","v":0},{"$f":"SUM('2025:2074'!BA193)","v":0},{"$f":"SUM('2025:2074'!BB193)","v":0},{"$f":"SUM('2025:2074'!BC193)","v":0},{"$f":"SUM('2025:2074'!BD193)","v":0},{"$f":"SUM('2025:2074'!BE193)","v":0},{"$f":"SUM('2025:2074'!BF193)","v":0},{"$f":"SUM('2025:2074'!BG193)","v":0},{"$f":"SUM('2025:2074'!BH193)","v":0},{"$f":"SUM('2025:2074'!BI193)","v":0},{"$f":"SUM('2025:2074'!BJ193)","v":0},{"$f":"SUM('2025:2074'!BK193)","v":0},{"$f":"SUM('2025:2074'!BL193)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O194)","v":0},{"$f":"SUM('2025:2074'!P194)","v":0},{"$f":"SUM('2025:2074'!Q194)","v":0},{"$f":"SUM('2025:2074'!R194)","v":0},{"$f":"SUM('2025:2074'!S194)","v":0},{"$f":"SUM('2025:2074'!T194)","v":0},{"$f":"SUM('2025:2074'!U194)","v":0},{"$f":"SUM('2025:2074'!V194)","v":0},{"$f":"SUM('2025:2074'!W194)","v":0},{"$f":"SUM('2025:2074'!X194)","v":0},{"$f":"SUM('2025:2074'!Y194)","v":0},{"$f":"SUM('2025:2074'!Z194)","v":0},{"$f":"SUM('2025:2074'!AA194)","v":0},{"$f":"SUM('2025:2074'!AB194)","v":0},{"$f":"SUM('2025:2074'!AC194)","v":0},{"$f":"SUM('2025:2074'!AD194)","v":0},{"$f":"SUM('2025:2074'!AE194)","v":0},{"$f":"SUM('2025:2074'!AF194)","v":0},{"$f":"SUM('2025:2074'!AG194)","v":0},{"$f":"SUM('2025:2074'!AH194)","v":0},{"$f":"SUM('2025:2074'!AI194)","v":0},{"$f":"SUM('2025:2074'!AJ194)","v":0},{"$f":"SUM('2025:2074'!AK194)","v":0},{"$f":"SUM('2025:2074'!AL194)","v":0},{"$f":"SUM('2025:2074'!AM194)","v":0},{"$f":"SUM('2025:2074'!AN194)","v":0},{"$f":"SUM('2025:2074'!AO194)","v":0},{"$f":"SUM('2025:2074'!AP194)","v":0},{"$f":"SUM('2025:2074'!AQ194)","v":0},{"$f":"SUM('2025:2074'!AR194)","v":0},{"$f":"SUM('2025:2074'!AS194)","v":0},{"$f":"SUM('2025:2074'!AT194)","v":0},{"$f":"SUM('2025:2074'!AU194)","v":0},{"$f":"SUM('2025:2074'!AV194)","v":0},{"$f":"SUM('2025:2074'!AW194)","v":0},{"$f":"SUM('2025:2074'!AX194)","v":0},{"$f":"SUM('2025:2074'!AY194)","v":0},{"$f":"SUM('2025:2074'!AZ194)","v":0},{"$f":"SUM('2025:2074'!BA194)","v":0},{"$f":"SUM('2025:2074'!BB194)","v":0},{"$f":"SUM('2025:2074'!BC194)","v":0},{"$f":"SUM('2025:2074'!BD194)","v":0},{"$f":"SUM('2025:2074'!BE194)","v":0},{"$f":"SUM('2025:2074'!BF194)","v":0},{"$f":"SUM('2025:2074'!BG194)","v":0},{"$f":"SUM('2025:2074'!BH194)","v":0},{"$f":"SUM('2025:2074'!BI194)","v":0},{"$f":"SUM('2025:2074'!BJ194)","v":0},{"$f":"SUM('2025:2074'!BK194)","v":0},{"$f":"SUM('2025:2074'!BL194)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O195)","v":0},{"$f":"SUM('2025:2074'!P195)","v":0},{"$f":"SUM('2025:2074'!Q195)","v":0},{"$f":"SUM('2025:2074'!R195)","v":0},{"$f":"SUM('2025:2074'!S195)","v":0},{"$f":"SUM('2025:2074'!T195)","v":-5.3816002140216588},{"$f":"SUM('2025:2074'!U195)","v":-6.3355643986947001},{"$f":"SUM('2025:2074'!V195)","v":-7.0160031712966866},{"$f":"SUM('2025:2074'!W195)","v":-7.6721527348999281},{"$f":"SUM('2025:2074'!X195)","v":-8.3133286266791764},{"$f":"SUM('2025:2074'!Y195)","v":-8.9398080227148569},{"$f":"SUM('2025:2074'!Z195)","v":-9.5544044541551969},{"$f":"SUM('2025:2074'!AA195)","v":-10.155504899740171},{"$f":"SUM('2025:2074'!AB195)","v":-10.74378063159574},{"$f":"SUM('2025:2074'!AC195)","v":-11.319488143996495},{"$f":"SUM('2025:2074'!AD195)","v":-11.730913219098397},{"$f":"SUM('2025:2074'!AE195)","v":-12.041738545869205},{"$f":"SUM('2025:2074'!AF195)","v":-12.280789299007642},{"$f":"SUM('2025:2074'!AG195)","v":-12.462763314434694},{"$f":"SUM('2025:2074'!AH195)","v":-12.597016739153959},{"$f":"SUM('2025:2074'!AI195)","v":-12.690019775202334},{"$f":"SUM('2025:2074'!AJ195)","v":-12.746492709444153},{"$f":"SUM('2025:2074'!AK195)","v":-12.770004576621558},{"$f":"SUM('2025:2074'!AL195)","v":-12.76331825484271},{"$f":"SUM('2025:2074'!AM195)","v":-12.728602601559459},{"$f":"SUM('2025:2074'!AN195)","v":-12.667568993357834},{"$f":"SUM('2025:2074'!AO195)","v":-12.58156193561109},{"$f":"SUM('2025:2074'!AP195)","v":-12.471620080293844},{"$f":"SUM('2025:2074'!AQ195)","v":-12.338517063485043},{"$f":"SUM('2025:2074'!AR195)","v":-12.182787719750754},{"$f":"SUM('2025:2074'!AS195)","v":-12.004742933688647},{"$f":"SUM('2025:2074'!AT195)","v":-11.804474904460175},{"$f":"SUM('2025:2074'!AU195)","v":-11.581853529059549},{"$f":"SUM('2025:2074'!AV195)","v":-11.350216458478357},{"$f":"SUM('2025:2074'!AW195)","v":-11.123212129308786},{"$f":"SUM('2025:2074'!AX195)","v":-10.900747886722616},{"$f":"SUM('2025:2074'!AY195)","v":-10.682732928988159},{"$f":"SUM('2025:2074'!AZ195)","v":-10.469078270408398},{"$f":"SUM('2025:2074'!BA195)","v":-10.259696705000229},{"$f":"SUM('2025:2074'!BB195)","v":-10.054502770900227},{"$f":"SUM('2025:2074'!BC195)","v":-9.8534127154822215},{"$f":"SUM('2025:2074'!BD195)","v":-9.6563444611725746},{"$f":"SUM('2025:2074'!BE195)","v":-9.4632175719491247},{"$f":"SUM('2025:2074'!BF195)","v":-9.273953220510144},{"$f":"SUM('2025:2074'!BG195)","v":-9.088474156099938},{"$f":"SUM('2025:2074'!BH195)","v":-8.906704672977936},{"$f":"SUM('2025:2074'!BI195)","v":-8.7285705795183812},{"$f":"SUM('2025:2074'!BJ195)","v":-8.5539991679280121},{"$f":"SUM('2025:2074'!BK195)","v":-8.3829191845694506},{"$f":"SUM('2025:2074'!BL195)","v":-8.2152608008780597}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O196)","v":0},{"$f":"SUM('2025:2074'!P196)","v":0},{"$f":"SUM('2025:2074'!Q196)","v":0},{"$f":"SUM('2025:2074'!R196)","v":0},{"$f":"SUM('2025:2074'!S196)","v":0},{"$f":"SUM('2025:2074'!T196)","v":0},{"$f":"SUM('2025:2074'!U196)","v":0},{"$f":"SUM('2025:2074'!V196)","v":0},{"$f":"SUM('2025:2074'!W196)","v":0},{"$f":"SUM('2025:2074'!X196)","v":0},{"$f":"SUM('2025:2074'!Y196)","v":0},{"$f":"SUM('2025:2074'!Z196)","v":0},{"$f":"SUM('2025:2074'!AA196)","v":0},{"$f":"SUM('2025:2074'!AB196)","v":0},{"$f":"SUM('2025:2074'!AC196)","v":0},{"$f":"SUM('2025:2074'!AD196)","v":0},{"$f":"SUM('2025:2074'!AE196)","v":0},{"$f":"SUM('2025:2074'!AF196)","v":0},{"$f":"SUM('2025:2074'!AG196)","v":0},{"$f":"SUM('2025:2074'!AH196)","v":0},{"$f":"SUM('2025:2074'!AI196)","v":0},{"$f":"SUM('2025:2074'!AJ196)","v":0},{"$f":"SUM('2025:2074'!AK196)","v":0},{"$f":"SUM('2025:2074'!AL196)","v":0},{"$f":"SUM('2025:2074'!AM196)","v":0},{"$f":"SUM('2025:2074'!AN196)","v":0},{"$f":"SUM('2025:2074'!AO196)","v":0},{"$f":"SUM('2025:2074'!AP196)","v":0},{"$f":"SUM('2025:2074'!AQ196)","v":0},{"$f":"SUM('2025:2074'!AR196)","v":0},{"$f":"SUM('2025:2074'!AS196)","v":0},{"$f":"SUM('2025:2074'!AT196)","v":0},{"$f":"SUM('2025:2074'!AU196)","v":0},{"$f":"SUM('2025:2074'!AV196)","v":0},{"$f":"SUM('2025:2074'!AW196)","v":0},{"$f":"SUM('2025:2074'!AX196)","v":0},{"$f":"SUM('2025:2074'!AY196)","v":0},{"$f":"SUM('2025:2074'!AZ196)","v":0},{"$f":"SUM('2025:2074'!BA196)","v":0},{"$f":"SUM('2025:2074'!BB196)","v":0},{"$f":"SUM('2025:2074'!BC196)","v":0},{"$f":"SUM('2025:2074'!BD196)","v":0},{"$f":"SUM('2025:2074'!BE196)","v":0},{"$f":"SUM('2025:2074'!BF196)","v":0},{"$f":"SUM('2025:2074'!BG196)","v":0},{"$f":"SUM('2025:2074'!BH196)","v":0},{"$f":"SUM('2025:2074'!BI196)","v":0},{"$f":"SUM('2025:2074'!BJ196)","v":0},{"$f":"SUM('2025:2074'!BK196)","v":0},{"$f":"SUM('2025:2074'!BL196)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O197)","v":0},{"$f":"SUM('2025:2074'!P197)","v":0},{"$f":"SUM('2025:2074'!Q197)","v":0},{"$f":"SUM('2025:2074'!R197)","v":0},{"$f":"SUM('2025:2074'!S197)","v":0},{"$f":"SUM('2025:2074'!T197)","v":-0.45875449692531334},{"$f":"SUM('2025:2074'!U197)","v":-0.5430160851353848},{"$f":"SUM('2025:2074'!V197)","v":-0.62559244158125482},{"$f":"SUM('2025:2074'!W197)","v":-0.70651727089820748},{"$f":"SUM('2025:2074'!X197)","v":-0.78582360362882109},{"$f":"SUM('2025:2074'!Y197)","v":-0.86354380970482247},{"$f":"SUM('2025:2074'!Z197)","v":-0.93970961165930356},{"$f":"SUM('2025:2074'!AA197)","v":-1.0143520975746954},{"$f":"SUM('2025:2074'!AB197)","v":-1.0875017337717792},{"$f":"SUM('2025:2074'!AC197)","v":-1.1591883772449212},{"$f":"SUM('2025:2074'!AD197)","v":-1.2115053027095346},{"$f":"SUM('2025:2074'!AE197)","v":-1.2520666563498566},{"$f":"SUM('2025:2074'!AF197)","v":-1.284029354609735},{"$f":"SUM('2025:2074'!AG197)","v":-1.3091407611040957},{"$f":"SUM('2025:2074'!AH197)","v":-1.3285136885820459},{"$f":"SUM('2025:2074'!AI197)","v":-1.3429181092987581},{"$f":"SUM('2025:2074'!AJ197)","v":-1.3529161008486925},{"$f":"SUM('2025:2074'!AK197)","v":-1.3589329599499831},{"$f":"SUM('2025:2074'!AL197)","v":-1.3612981957565182},{"$f":"SUM('2025:2074'!AM197)","v":-1.3602707293337979},{"$f":"SUM('2025:2074'!AN197)","v":-1.3560551133002954},{"$f":"SUM('2025:2074'!AO197)","v":-1.348812295567535},{"$f":"SUM('2025:2074'!AP197)","v":-1.3386668679521214},{"$f":"SUM('2025:2074'!AQ197)","v":-1.3257119176245185},{"$f":"SUM('2025:2074'!AR197)","v":-1.3100121415153134},{"$f":"SUM('2025:2074'!AS197)","v":-1.2916056109573895},{"$f":"SUM('2025:2074'!AT197)","v":-1.2705043975087476},{"$f":"SUM('2025:2074'!AU197)","v":-1.2466941437898156},{"$f":"SUM('2025:2074'!AV197)","v":-1.2217602609140192},{"$f":"SUM('2025:2074'!AW197)","v":-1.1973250556957391},{"$f":"SUM('2025:2074'!AX197)","v":-1.1733785545818241},{"$f":"SUM('2025:2074'!AY197)","v":-1.1499109834901877},{"$f":"SUM('2025:2074'!AZ197)","v":-1.1269127638203842},{"$f":"SUM('2025:2074'!BA197)","v":-1.104374508543976},{"$f":"SUM('2025:2074'!BB197)","v":-1.0822870183730964},{"$f":"SUM('2025:2074'!BC197)","v":-1.0606412780056347},{"$f":"SUM('2025:2074'!BD197)","v":-0.9889856218850438},{"$f":"SUM('2025:2074'!BE197)","v":-0.92775277941627932},{"$f":"SUM('2025:2074'!BF197)","v":-0.86860671444064042},{"$f":"SUM('2025:2074'!BG197)","v":-0.81068209128755842},{"$f":"SUM('2025:2074'!BH197)","v":-0.75426864453989617},{"$f":"SUM('2025:2074'!BI197)","v":-0.69753850645444215},{"$f":"SUM('2025:2074'!BJ197)","v":-0.64194297113069743},{"$f":"SUM('2025:2074'!BK197)","v":-0.58745934651342735},{"$f":"SUM('2025:2074'!BL197)","v":-0.53406539438850265}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O198)","v":0},{"$f":"SUM('2025:2074'!P198)","v":0},{"$f":"SUM('2025:2074'!Q198)","v":0},{"$f":"SUM('2025:2074'!R198)","v":0},{"$f":"SUM('2025:2074'!S198)","v":0},{"$f":"SUM('2025:2074'!T198)","v":-0.34296241253428111},{"$f":"SUM('2025:2074'!U198)","v":-0.40558390014155588},{"$f":"SUM('2025:2074'!V198)","v":-0.46695295799668513},{"$f":"SUM('2025:2074'!W198)","v":-0.52709463469471185},{"$f":"SUM('2025:2074'!X198)","v":-0.58603347785877802},{"$f":"SUM('2025:2074'!Y198)","v":-0.6437935441595628},{"$f":"SUM('2025:2074'!Z198)","v":-0.70039840913433182},{"$f":"SUM('2025:2074'!AA198)","v":-0.75587117680960569},{"$f":"SUM('2025:2074'!AB198)","v":-0.81023448913137408},{"$f":"SUM('2025:2074'!AC198)","v":-0.86351053520670684},{"$f":"SUM('2025:2074'!AD198)","v":-0.90238362724012511},{"$f":"SUM('2025:2074'!AE198)","v":-0.93251573148198963},{"$f":"SUM('2025:2074'!AF198)","v":-0.95625436010365317},{"$f":"SUM('2025:2074'!AG198)","v":-0.97489886360208577},{"$f":"SUM('2025:2074'!AH198)","v":-0.98927673239042035},{"$f":"SUM('2025:2074'!AI198)","v":-0.99996051644076644},{"$f":"SUM('2025:2074'!AJ198)","v":-1.0073681727659674},{"$f":"SUM('2025:2074'!AK198)","v":-1.0118159465551251},{"$f":"SUM('2025:2074'!AL198)","v":-1.0135488543320907},{"$f":"SUM('2025:2074'!AM198)","v":-1.0127594226108678},{"$f":"SUM('2025:2074'!AN198)","v":-1.0095997490287398},{"$f":"SUM('2025:2074'!AO198)","v":-1.0041895063999298},{"$f":"SUM('2025:2074'!AP198)","v":-0.9966213328741591},{"$f":"SUM('2025:2074'!AQ198)","v":-0.98696443953334423},{"$f":"SUM('2025:2074'!AR198)","v":-0.97526692630084422},{"$f":"SUM('2025:2074'!AS198)","v":-0.96155709414855872},{"$f":"SUM('2025:2074'!AT198)","v":-0.94584391046313387},{"$f":"SUM('2025:2074'!AU198)","v":-0.9281166899112282},{"$f":"SUM('2025:2074'!AV198)","v":-0.90955435611300373},{"$f":"SUM('2025:2074'!AW198)","v":-0.8913632689907437},{"$f":"SUM('2025:2074'!AX198)","v":-0.87353600361092887},{"$f":"SUM('2025:2074'!AY198)","v":-0.85606528353871036},{"$f":"SUM('2025:2074'!AZ198)","v":-0.83894397786793617},{"$f":"SUM('2025:2074'!BA198)","v":-0.8221650983105776},{"$f":"SUM('2025:2074'!BB198)","v":-0.80572179634436569},{"$f":"SUM('2025:2074'!BC198)","v":-0.78960736041747837},{"$f":"SUM('2025:2074'!BD198)","v":-0.76041669102687159},{"$f":"SUM('2025:2074'!BE198)","v":-0.72301988946446938},{"$f":"SUM('2025:2074'!BF198)","v":-0.67665891040126547},{"$f":"SUM('2025:2074'!BG198)","v":-0.61293471274839806},{"$f":"SUM('2025:2074'!BH198)","v":-0.56088402858119013},{"$f":"SUM('2025:2074'!BI198)","v":-0.51869875597086412},{"$f":"SUM('2025:2074'!BJ198)","v":-0.47735718881274464},{"$f":"SUM('2025:2074'!BK198)","v":-0.4368424529977874},{"$f":"SUM('2025:2074'!BL198)","v":-0.3971380118991294}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O199)","v":0},{"$f":"SUM('2025:2074'!P199)","v":0},{"$f":"SUM('2025:2074'!Q199)","v":0},{"$f":"SUM('2025:2074'!R199)","v":0},{"$f":"SUM('2025:2074'!S199)","v":0},{"$f":"SUM('2025:2074'!T199)","v":-0.23195419732798991},{"$f":"SUM('2025:2074'!U199)","v":-0.27488086030767622},{"$f":"SUM('2025:2074'!V199)","v":-0.26938324310152267},{"$f":"SUM('2025:2074'!W199)","v":-0.26399557823949216},{"$f":"SUM('2025:2074'!X199)","v":-0.2587156666747023},{"$f":"SUM('2025:2074'!Y199)","v":-0.25354135334120825},{"$f":"SUM('2025:2074'!Z199)","v":-0.24847052627438412},{"$f":"SUM('2025:2074'!AA199)","v":-0.24350111574889644},{"$f":"SUM('2025:2074'!AB199)","v":-0.2386310934339185},{"$f":"SUM('2025:2074'!AC199)","v":-0.23385847156524014},{"$f":"SUM('2025:2074'!AD199)","v":-0.22918130213393531},{"$f":"SUM('2025:2074'!AE199)","v":-0.25758102091769269},{"$f":"SUM('2025:2074'!AF199)","v":-0.25242940049933882},{"$f":"SUM('2025:2074'!AG199)","v":-0.24738081248935201},{"$f":"SUM('2025:2074'!AH199)","v":-0.242433196239565},{"$f":"SUM('2025:2074'!AI199)","v":-0.23758453231477367},{"$f":"SUM('2025:2074'!AJ199)","v":-0.2328328416684782},{"$f":"SUM('2025:2074'!AK199)","v":-0.2281761848351086},{"$f":"SUM('2025:2074'!AL199)","v":-0.22361266113840642},{"$f":"SUM('2025:2074'!AM199)","v":-0.21914040791563835},{"$f":"SUM('2025:2074'!AN199)","v":-0.21475759975732556},{"$f":"SUM('2025:2074'!AO199)","v":-0.22058187270505589},{"$f":"SUM('2025:2074'!AP199)","v":-0.21617023525095475},{"$f":"SUM('2025:2074'!AQ199)","v":-0.21184683054593564},{"$f":"SUM('2025:2074'!AR199)","v":-0.20760989393501694},{"$f":"SUM('2025:2074'!AS199)","v":-0.20345769605631658},{"$f":"SUM('2025:2074'!AT199)","v":-0.19938854213519022},{"$f":"SUM('2025:2074'!AU199)","v":-0.19540077129248642},{"$f":"SUM('2025:2074'!AV199)","v":-0.19149275586663669},{"$f":"SUM('2025:2074'!AW199)","v":-0.18766290074930397},{"$f":"SUM('2025:2074'!AX199)","v":-0.18390964273431787},{"$f":"SUM('2025:2074'!AY199)","v":-0.18023144987963155},{"$f":"SUM('2025:2074'!AZ199)","v":-0.17662682088203885},{"$f":"SUM('2025:2074'!BA199)","v":-0.17309428446439809},{"$f":"SUM('2025:2074'!BB199)","v":-0.16963239877511016},{"$f":"SUM('2025:2074'!BC199)","v":-0.16623975079960793},{"$f":"SUM('2025:2074'!BD199)","v":-0.13376879841695205},{"$f":"SUM('2025:2074'!BE199)","v":-7.3056163679682568E-2},{"$f":"SUM('2025:2074'!BF199)","v":-6.4040080967811594E-2},{"$f":"SUM('2025:2074'!BG199)","v":-5.5581468047749716E-2},{"$f":"SUM('2025:2074'!BH199)","v":-4.6885488555411414E-2},{"$f":"SUM('2025:2074'!BI199)","v":-2.474770616504663E-2},{"$f":"SUM('2025:2074'!BJ199)","v":-2.4252752041745693E-2},{"$f":"SUM('2025:2074'!BK199)","v":-2.3767697000910779E-2},{"$f":"SUM('2025:2074'!BL199)","v":-2.3292343060892565E-2}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O200)","v":0},{"$f":"SUM('2025:2074'!P200)","v":0},{"$f":"SUM('2025:2074'!Q200)","v":0},{"$f":"SUM('2025:2074'!R200)","v":0},{"$f":"SUM('2025:2074'!S200)","v":0},{"$f":"SUM('2025:2074'!T200)","v":-7.719409735883862},{"$f":"SUM('2025:2074'!U200)","v":-9.100904200685644},{"$f":"SUM('2025:2074'!V200)","v":-9.5011599887099063},{"$f":"SUM('2025:2074'!W200)","v":-9.7720908061178733},{"$f":"SUM('2025:2074'!X200)","v":-10.031138647113671},{"$f":"SUM('2025:2074'!Y200)","v":-10.277787007031559},{"$f":"SUM('2025:2074'!Z200)","v":-10.524207635983169},{"$f":"SUM('2025:2074'!AA200)","v":-10.759821002429351},{"$f":"SUM('2025:2074'!AB200)","v":-10.984342476289275},{"$f":"SUM('2025:2074'!AC200)","v":-11.196277342875291},{"$f":"SUM('2025:2074'!AD200)","v":-11.31029615636827},{"$f":"SUM('2025:2074'!AE200)","v":-11.353698022531953},{"$f":"SUM('2025:2074'!AF200)","v":-11.363827097100984},{"$f":"SUM('2025:2074'!AG200)","v":-11.347904291733538},{"$f":"SUM('2025:2074'!AH200)","v":-11.310511051895194},{"$f":"SUM('2025:2074'!AI200)","v":-11.254803191044385},{"$f":"SUM('2025:2074'!AJ200)","v":-11.183072402506973},{"$f":"SUM('2025:2074'!AK200)","v":-11.097042156219249},{"$f":"SUM('2025:2074'!AL200)","v":-10.998038259677704},{"$f":"SUM('2025:2074'!AM200)","v":-10.887093698548382},{"$f":"SUM('2025:2074'!AN200)","v":-10.765016111095905},{"$f":"SUM('2025:2074'!AO200)","v":-9.7095683387818799},{"$f":"SUM('2025:2074'!AP200)","v":-8.6248184013038962},{"$f":"SUM('2025:2074'!AQ200)","v":-7.5365466113055071},{"$f":"SUM('2025:2074'!AR200)","v":-6.4334540286787645},{"$f":"SUM('2025:2074'!AS200)","v":-5.3462980058330265},{"$f":"SUM('2025:2074'!AT200)","v":-4.3322070699454036},{"$f":"SUM('2025:2074'!AU200)","v":-3.9008383538322575},{"$f":"SUM('2025:2074'!AV200)","v":-3.5446520953362803},{"$f":"SUM('2025:2074'!AW200)","v":-3.1994905753094436},{"$f":"SUM('2025:2074'!AX200)","v":-2.8655884104738947},{"$f":"SUM('2025:2074'!AY200)","v":-2.5355248448237209},{"$f":"SUM('2025:2074'!AZ200)","v":-2.2156102290687918},{"$f":"SUM('2025:2074'!BA200)","v":-1.9059437844609739},{"$f":"SUM('2025:2074'!BB200)","v":-1.6073564264916422},{"$f":"SUM('2025:2074'!BC200)","v":-1.3712717958626024},{"$f":"SUM('2025:2074'!BD200)","v":-1.1811475682345409},{"$f":"SUM('2025:2074'!BE200)","v":-1.0143809514389703},{"$f":"SUM('2025:2074'!BF200)","v":-0.86654880688045322},{"$f":"SUM('2025:2074'!BG200)","v":-0.73482213217809222},{"$f":"SUM('2025:2074'!BH200)","v":-0.61723352881756388},{"$f":"SUM('2025:2074'!BI200)","v":-0.5123383238348006},{"$f":"SUM('2025:2074'!BJ200)","v":-0.41903598137740833},{"$f":"SUM('2025:2074'!BK200)","v":-0.3364671505003976},{"$f":"SUM('2025:2074'!BL200)","v":-0.26395037336325317}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O201)","v":0},{"$f":"SUM('2025:2074'!P201)","v":0},{"$f":"SUM('2025:2074'!Q201)","v":0},{"$f":"SUM('2025:2074'!R201)","v":0},{"$f":"SUM('2025:2074'!S201)","v":0},{"$f":"SUM('2025:2074'!T201)","v":-0.50336877296433624},{"$f":"SUM('2025:2074'!U201)","v":-0.59598719880726569},{"$f":"SUM('2025:2074'!V201)","v":-0.6867532561333366},{"$f":"SUM('2025:2074'!W201)","v":-0.77570399231288589},{"$f":"SUM('2025:2074'!X201)","v":-0.86287571376884431},{"$f":"SUM('2025:2074'!Y201)","v":-0.94830400079568367},{"$f":"SUM('2025:2074'!Z201)","v":-0.93991658252754529},{"$f":"SUM('2025:2074'!AA201)","v":-0.93839654296069086},{"$f":"SUM('2025:2074'!AB201)","v":-0.9377868497841374},{"$f":"SUM('2025:2074'!AC201)","v":-0.93806307167103098},{"$f":"SUM('2025:2074'!AD201)","v":-0.9194898352550529},{"$f":"SUM('2025:2074'!AE201)","v":-0.88840330855200667},{"$f":"SUM('2025:2074'!AF201)","v":-0.84938022101716459},{"$f":"SUM('2025:2074'!AG201)","v":-0.8043106393535393},{"$f":"SUM('2025:2074'!AH201)","v":-0.75438787169097365},{"$f":"SUM('2025:2074'!AI201)","v":-0.7004290417196305},{"$f":"SUM('2025:2074'!AJ201)","v":-0.64302338069654541},{"$f":"SUM('2025:2074'!AK201)","v":-0.58261036902471786},{"$f":"SUM('2025:2074'!AL201)","v":-0.51952477602284131},{"$f":"SUM('2025:2074'!AM201)","v":-0.45402434268419328},{"$f":"SUM('2025:2074'!AN201)","v":-0.402413273434786},{"$f":"SUM('2025:2074'!AO201)","v":-0.3580313002313969},{"$f":"SUM('2025:2074'!AP201)","v":-0.31818058438294716},{"$f":"SUM('2025:2074'!AQ201)","v":-0.28139437661649025},{"$f":"SUM('2025:2074'!AR201)","v":-0.24674452418247689},{"$f":"SUM('2025:2074'!AS201)","v":-0.21358146787696794},{"$f":"SUM('2025:2074'!AT201)","v":-0.18141375475374294},{"$f":"SUM('2025:2074'!AU201)","v":-0.1498437096203922},{"$f":"SUM('2025:2074'!AV201)","v":-0.12031779664995747},{"$f":"SUM('2025:2074'!AW201)","v":-9.4386412762046817E-2},{"$f":"SUM('2025:2074'!AX201)","v":-7.1854918435951043E-2},{"$f":"SUM('2025:2074'!AY201)","v":-5.2568048358920511E-2},{"$f":"SUM('2025:2074'!AZ201)","v":-3.6403398126559225E-2},{"$f":"SUM('2025:2074'!BA201)","v":-2.3267063571618132E-2},{"$f":"SUM('2025:2074'!BB201)","v":-1.3090839961825706E-2},{"$f":"SUM('2025:2074'!BC201)","v":-5.8306333070847257E-3},{"$f":"SUM('2025:2074'!BD201)","v":-1.4658943558285456E-3},{"$f":"SUM('2025:2074'!BE201)","v":0},{"$f":"SUM('2025:2074'!BF201)","v":0},{"$f":"SUM('2025:2074'!BG201)","v":0},{"$f":"SUM('2025:2074'!BH201)","v":0},{"$f":"SUM('2025:2074'!BI201)","v":0},{"$f":"SUM('2025:2074'!BJ201)","v":0},{"$f":"SUM('2025:2074'!BK201)","v":0},{"$f":"SUM('2025:2074'!BL201)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O202)","v":0},{"$f":"SUM('2025:2074'!P202)","v":0},{"$f":"SUM('2025:2074'!Q202)","v":0},{"$f":"SUM('2025:2074'!R202)","v":0},{"$f":"SUM('2025:2074'!S202)","v":0},{"$f":"SUM('2025:2074'!T202)","v":-1.322949689248929},{"$f":"SUM('2025:2074'!U202)","v":-1.5665089217460306},{"$f":"SUM('2025:2074'!V202)","v":-1.8051969695931904},{"$f":"SUM('2025:2074'!W202)","v":-2.0391112564834066},{"$f":"SUM('2025:2074'!X202)","v":-2.2683472576358188},{"$f":"SUM('2025:2074'!Y202)","v":-2.4929985387651827},{"$f":"SUM('2025:2074'!Z202)","v":-2.396935103672281},{"$f":"SUM('2025:2074'!AA202)","v":-2.4082292857906031},{"$f":"SUM('2025:2074'!AB202)","v":-2.5008606337219716},{"$f":"SUM('2025:2074'!AC202)","v":-2.5029846025327505},{"$f":"SUM('2025:2074'!AD202)","v":-2.4178514580536579},{"$f":"SUM('2025:2074'!AE202)","v":-2.3361076463953858},{"$f":"SUM('2025:2074'!AF202)","v":-2.2334941911115638},{"$f":"SUM('2025:2074'!AG202)","v":-2.1149811314114122},{"$f":"SUM('2025:2074'!AH202)","v":-1.983706339722686},{"$f":"SUM('2025:2074'!AI202)","v":-1.8418184898315644},{"$f":"SUM('2025:2074'!AJ202)","v":-1.6908669992512473},{"$f":"SUM('2025:2074'!AK202)","v":-1.5320075070028925},{"$f":"SUM('2025:2074'!AL202)","v":-1.3661203082831186},{"$f":"SUM('2025:2074'!AM202)","v":-1.1938831478722407},{"$f":"SUM('2025:2074'!AN202)","v":-1.0581688699631506},{"$f":"SUM('2025:2074'!AO202)","v":-0.94146391629572168},{"$f":"SUM('2025:2074'!AP202)","v":-0.836674164713607},{"$f":"SUM('2025:2074'!AQ202)","v":-0.7399427135608917},{"$f":"SUM('2025:2074'!AR202)","v":-0.648828931747649},{"$f":"SUM('2025:2074'!AS202)","v":-0.56162476595113575},{"$f":"SUM('2025:2074'!AT202)","v":-0.47703791235566639},{"$f":"SUM('2025:2074'!AU202)","v":-0.39402266114811108},{"$f":"SUM('2025:2074'!AV202)","v":-0.31638257314634577},{"$f":"SUM('2025:2074'!AW202)","v":-0.24819450630888865},{"$f":"SUM('2025:2074'!AX202)","v":-0.18894664481037959},{"$f":"SUM('2025:2074'!AY202)","v":-0.13823070957211292},{"$f":"SUM('2025:2074'!AZ202)","v":-9.5724831165745428E-2},{"$f":"SUM('2025:2074'!BA202)","v":-6.1182083177308187E-2},{"$f":"SUM('2025:2074'!BB202)","v":-3.4423117336656213E-2},{"$f":"SUM('2025:2074'!BC202)","v":-1.5331985958279309E-2},{"$f":"SUM('2025:2074'!BD202)","v":-3.8546536021352921E-3},{"$f":"SUM('2025:2074'!BE202)","v":0},{"$f":"SUM('2025:2074'!BF202)","v":0},{"$f":"SUM('2025:2074'!BG202)","v":0},{"$f":"SUM('2025:2074'!BH202)","v":0},{"$f":"SUM('2025:2074'!BI202)","v":0},{"$f":"SUM('2025:2074'!BJ202)","v":0},{"$f":"SUM('2025:2074'!BK202)","v":0},{"$f":"SUM('2025:2074'!BL202)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O203)","v":0},{"$f":"SUM('2025:2074'!P203)","v":0},{"$f":"SUM('2025:2074'!Q203)","v":0},{"$f":"SUM('2025:2074'!R203)","v":0},{"$f":"SUM('2025:2074'!S203)","v":0},{"$f":"SUM('2025:2074'!T203)","v":-12.949987572618648},{"$f":"SUM('2025:2074'!U203)","v":-11.567561333674682},{"$f":"SUM('2025:2074'!V203)","v":-8.4747151943411136},{"$f":"SUM('2025:2074'!W203)","v":-9.1633754753379062},{"$f":"SUM('2025:2074'!X203)","v":-10.750571747634456},{"$f":"SUM('2025:2074'!Y203)","v":-12.808457128184068},{"$f":"SUM('2025:2074'!Z203)","v":-12.808457128184068},{"$f":"SUM('2025:2074'!AA203)","v":-12.808457128184068},{"$f":"SUM('2025:2074'!AB203)","v":-12.808457128184068},{"$f":"SUM('2025:2074'!AC203)","v":-12.808457128184068},{"$f":"SUM('2025:2074'!AD203)","v":-12.296651252677991},{"$f":"SUM('2025:2074'!AE203)","v":-11.489492005714192},{"$f":"SUM('2025:2074'!AF203)","v":-10.476260574306353},{"$f":"SUM('2025:2074'!AG203)","v":-9.3060323933297937},{"$f":"SUM('2025:2074'!AH203)","v":-8.0097916155231044},{"$f":"SUM('2025:2074'!AI203)","v":-7.0713867687143459},{"$f":"SUM('2025:2074'!AJ203)","v":-6.3104612767148893},{"$f":"SUM('2025:2074'!AK203)","v":-5.6577230922874548},{"$f":"SUM('2025:2074'!AL203)","v":-5.0775041685473017},{"$f":"SUM('2025:2074'!AM203)","v":-4.5484895102980945},{"$f":"SUM('2025:2074'!AN203)","v":-4.0566557700062367},{"$f":"SUM('2025:2074'!AO203)","v":-3.5920976662296269},{"$f":"SUM('2025:2074'!AP203)","v":-3.1474005498271747},{"$f":"SUM('2025:2074'!AQ203)","v":-2.7167214794167371},{"$f":"SUM('2025:2074'!AR203)","v":-2.2952281085186321},{"$f":"SUM('2025:2074'!AS203)","v":-1.8787306784219482},{"$f":"SUM('2025:2074'!AT203)","v":-1.4634222415123028},{"$f":"SUM('2025:2074'!AU203)","v":-1.0456794479219798},{"$f":"SUM('2025:2074'!AV203)","v":-0.66834118358265648},{"$f":"SUM('2025:2074'!AW203)","v":-0.37603144235399799},{"$f":"SUM('2025:2074'!AX203)","v":-0.16748363425829821},{"$f":"SUM('2025:2074'!AY203)","v":-4.210748665236274E-2},{"$f":"SUM('2025:2074'!AZ203)","v":0},{"$f":"SUM('2025:2074'!BA203)","v":0},{"$f":"SUM('2025:2074'!BB203)","v":0},{"$f":"SUM('2025:2074'!BC203)","v":0},{"$f":"SUM('2025:2074'!BD203)","v":0},{"$f":"SUM('2025:2074'!BE203)","v":0},{"$f":"SUM('2025:2074'!BF203)","v":0},{"$f":"SUM('2025:2074'!BG203)","v":0},{"$f":"SUM('2025:2074'!BH203)","v":0},{"$f":"SUM('2025:2074'!BI203)","v":0},{"$f":"SUM('2025:2074'!BJ203)","v":0},{"$f":"SUM('2025:2074'!BK203)","v":0},{"$f":"SUM('2025:2074'!BL203)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O204)","v":0},{"$f":"SUM('2025:2074'!P204)","v":0},{"$f":"SUM('2025:2074'!Q204)","v":0},{"$f":"SUM('2025:2074'!R204)","v":0},{"$f":"SUM('2025:2074'!S204)","v":0},{"$f":"SUM('2025:2074'!T204)","v":-1.0261015351199492},{"$f":"SUM('2025:2074'!U204)","v":-1.2151240527518945},{"$f":"SUM('2025:2074'!V204)","v":-1.400366120031201},{"$f":"SUM('2025:2074'!W204)","v":-1.5819033459649212},{"$f":"SUM('2025:2074'!X204)","v":-1.7598098273799669},{"$f":"SUM('2025:2074'!Y204)","v":-1.9341581791667117},{"$f":"SUM('2025:2074'!Z204)","v":-1.9699044046046095},{"$f":"SUM('2025:2074'!AA204)","v":-1.8411809471473606},{"$f":"SUM('2025:2074'!AB204)","v":-1.8626145271002383},{"$f":"SUM('2025:2074'!AC204)","v":-1.8905237525367018},{"$f":"SUM('2025:2074'!AD204)","v":-1.8763458996583047},{"$f":"SUM('2025:2074'!AE204)","v":-1.8129095519387026},{"$f":"SUM('2025:2074'!AF204)","v":-1.7332775565858687},{"$f":"SUM('2025:2074'!AG204)","v":-1.6413068555390204},{"$f":"SUM('2025:2074'!AH204)","v":-1.5394325587152107},{"$f":"SUM('2025:2074'!AI204)","v":-1.429322119768373},{"$f":"SUM('2025:2074'!AJ204)","v":-1.3121779463931855},{"$f":"SUM('2025:2074'!AK204)","v":-1.1888968590008495},{"$f":"SUM('2025:2074'!AL204)","v":-1.0601620005847698},{"$f":"SUM('2025:2074'!AM204)","v":-0.92649932721032935},{"$f":"SUM('2025:2074'!AN204)","v":-0.82117981801070439},{"$f":"SUM('2025:2074'!AO204)","v":-0.73061227691785002},{"$f":"SUM('2025:2074'!AP204)","v":-0.64929139177729167},{"$f":"SUM('2025:2074'!AQ204)","v":-0.57422405828423162},{"$f":"SUM('2025:2074'!AR204)","v":-0.50351625266690037},{"$f":"SUM('2025:2074'!AS204)","v":-0.43584245972962576},{"$f":"SUM('2025:2074'!AT204)","v":-0.37019980191448471},{"$f":"SUM('2025:2074'!AU204)","v":-0.30577676811165977},{"$f":"SUM('2025:2074'!AV204)","v":-0.24552506808022245},{"$f":"SUM('2025:2074'!AW204)","v":-0.19260850069147031},{"$f":"SUM('2025:2074'!AX204)","v":-0.14662987714288359},{"$f":"SUM('2025:2074'!AY204)","v":-0.10727235713697676},{"$f":"SUM('2025:2074'!AZ204)","v":-7.4286157594609298E-2},{"$f":"SUM('2025:2074'!BA204)","v":-4.7479654103609499E-2},{"$f":"SUM('2025:2074'!BB204)","v":-2.6713665495433501E-2},{"$f":"SUM('2025:2074'!BC204)","v":-1.1898211898258661E-2},{"$f":"SUM('2025:2074'!BD204)","v":-2.9913597284391817E-3},{"$f":"SUM('2025:2074'!BE204)","v":0},{"$f":"SUM('2025:2074'!BF204)","v":0},{"$f":"SUM('2025:2074'!BG204)","v":0},{"$f":"SUM('2025:2074'!BH204)","v":0},{"$f":"SUM('2025:2074'!BI204)","v":0},{"$f":"SUM('2025:2074'!BJ204)","v":0},{"$f":"SUM('2025:2074'!BK204)","v":0},{"$f":"SUM('2025:2074'!BL204)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O205)","v":0},{"$f":"SUM('2025:2074'!P205)","v":0},{"$f":"SUM('2025:2074'!Q205)","v":0},{"$f":"SUM('2025:2074'!R205)","v":0},{"$f":"SUM('2025:2074'!S205)","v":0},{"$f":"SUM('2025:2074'!T205)","v":0},{"$f":"SUM('2025:2074'!U205)","v":0},{"$f":"SUM('2025:2074'!V205)","v":0},{"$f":"SUM('2025:2074'!W205)","v":0},{"$f":"SUM('2025:2074'!X205)","v":0},{"$f":"SUM('2025:2074'!Y205)","v":0},{"$f":"SUM('2025:2074'!Z205)","v":0},{"$f":"SUM('2025:2074'!AA205)","v":0},{"$f":"SUM('2025:2074'!AB205)","v":0},{"$f":"SUM('2025:2074'!AC205)","v":0},{"$f":"SUM('2025:2074'!AD205)","v":0},{"$f":"SUM('2025:2074'!AE205)","v":0},{"$f":"SUM('2025:2074'!AF205)","v":0},{"$f":"SUM('2025:2074'!AG205)","v":0},{"$f":"SUM('2025:2074'!AH205)","v":0},{"$f":"SUM('2025:2074'!AI205)","v":0},{"$f":"SUM('2025:2074'!AJ205)","v":0},{"$f":"SUM('2025:2074'!AK205)","v":0},{"$f":"SUM('2025:2074'!AL205)","v":0},{"$f":"SUM('2025:2074'!AM205)","v":0},{"$f":"SUM('2025:2074'!AN205)","v":0},{"$f":"SUM('2025:2074'!AO205)","v":0},{"$f":"SUM('2025:2074'!AP205)","v":0},{"$f":"SUM('2025:2074'!AQ205)","v":0},{"$f":"SUM('2025:2074'!AR205)","v":0},{"$f":"SUM('2025:2074'!AS205)","v":0},{"$f":"SUM('2025:2074'!AT205)","v":0},{"$f":"SUM('2025:2074'!AU205)","v":0},{"$f":"SUM('2025:2074'!AV205)","v":0},{"$f":"SUM('2025:2074'!AW205)","v":0},{"$f":"SUM('2025:2074'!AX205)","v":0},{"$f":"SUM('2025:2074'!AY205)","v":0},{"$f":"SUM('2025:2074'!AZ205)","v":0},{"$f":"SUM('2025:2074'!BA205)","v":0},{"$f":"SUM('2025:2074'!BB205)","v":0},{"$f":"SUM('2025:2074'!BC205)","v":0},{"$f":"SUM('2025:2074'!BD205)","v":0},{"$f":"SUM('2025:2074'!BE205)","v":0},{"$f":"SUM('2025:2074'!BF205)","v":0},{"$f":"SUM('2025:2074'!BG205)","v":0},{"$f":"SUM('2025:2074'!BH205)","v":0},{"$f":"SUM('2025:2074'!BI205)","v":0},{"$f":"SUM('2025:2074'!BJ205)","v":0},{"$f":"SUM('2025:2074'!BK205)","v":0},{"$f":"SUM('2025:2074'!BL205)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O206)","v":0},{"$f":"SUM('2025:2074'!P206)","v":0},{"$f":"SUM('2025:2074'!Q206)","v":0},{"$f":"SUM('2025:2074'!R206)","v":0},{"$f":"SUM('2025:2074'!S206)","v":0},{"$f":"SUM('2025:2074'!T206)","v":0},{"$f":"SUM('2025:2074'!U206)","v":0},{"$f":"SUM('2025:2074'!V206)","v":0},{"$f":"SUM('2025:2074'!W206)","v":0},{"$f":"SUM('2025:2074'!X206)","v":0},{"$f":"SUM('2025:2074'!Y206)","v":0},{"$f":"SUM('2025:2074'!Z206)","v":0},{"$f":"SUM('2025:2074'!AA206)","v":0},{"$f":"SUM('2025:2074'!AB206)","v":0},{"$f":"SUM('2025:2074'!AC206)","v":0},{"$f":"SUM('2025:2074'!AD206)","v":0},{"$f":"SUM('2025:2074'!AE206)","v":0},{"$f":"SUM('2025:2074'!AF206)","v":0},{"$f":"SUM('2025:2074'!AG206)","v":0},{"$f":"SUM('2025:2074'!AH206)","v":0},{"$f":"SUM('2025:2074'!AI206)","v":0},{"$f":"SUM('2025:2074'!AJ206)","v":0},{"$f":"SUM('2025:2074'!AK206)","v":0},{"$f":"SUM('2025:2074'!AL206)","v":0},{"$f":"SUM('2025:2074'!AM206)","v":0},{"$f":"SUM('2025:2074'!AN206)","v":0},{"$f":"SUM('2025:2074'!AO206)","v":0},{"$f":"SUM('2025:2074'!AP206)","v":0},{"$f":"SUM('2025:2074'!AQ206)","v":0},{"$f":"SUM('2025:2074'!AR206)","v":0},{"$f":"SUM('2025:2074'!AS206)","v":0},{"$f":"SUM('2025:2074'!AT206)","v":0},{"$f":"SUM('2025:2074'!AU206)","v":0},{"$f":"SUM('2025:2074'!AV206)","v":0},{"$f":"SUM('2025:2074'!AW206)","v":0},{"$f":"SUM('2025:2074'!AX206)","v":0},{"$f":"SUM('2025:2074'!AY206)","v":0},{"$f":"SUM('2025:2074'!AZ206)","v":0},{"$f":"SUM('2025:2074'!BA206)","v":0},{"$f":"SUM('2025:2074'!BB206)","v":0},{"$f":"SUM('2025:2074'!BC206)","v":0},{"$f":"SUM('2025:2074'!BD206)","v":0},{"$f":"SUM('2025:2074'!BE206)","v":0},{"$f":"SUM('2025:2074'!BF206)","v":0},{"$f":"SUM('2025:2074'!BG206)","v":0},{"$f":"SUM('2025:2074'!BH206)","v":0},{"$f":"SUM('2025:2074'!BI206)","v":0},{"$f":"SUM('2025:2074'!BJ206)","v":0},{"$f":"SUM('2025:2074'!BK206)","v":0},{"$f":"SUM('2025:2074'!BL206)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O207)","v":0},{"$f":"SUM('2025:2074'!P207)","v":0},{"$f":"SUM('2025:2074'!Q207)","v":0},{"$f":"SUM('2025:2074'!R207)","v":0},{"$f":"SUM('2025:2074'!S207)","v":0},{"$f":"SUM('2025:2074'!T207)","v":0},{"$f":"SUM('2025:2074'!U207)","v":0},{"$f":"SUM('2025:2074'!V207)","v":0},{"$f":"SUM('2025:2074'!W207)","v":0},{"$f":"SUM('2025:2074'!X207)","v":0},{"$f":"SUM('2025:2074'!Y207)","v":0},{"$f":"SUM('2025:2074'!Z207)","v":0},{"$f":"SUM('2025:2074'!AA207)","v":0},{"$f":"SUM('2025:2074'!AB207)","v":0},{"$f":"SUM('2025:2074'!AC207)","v":0},{"$f":"SUM('2025:2074'!AD207)","v":0},{"$f":"SUM('2025:2074'!AE207)","v":0},{"$f":"SUM('2025:2074'!AF207)","v":0},{"$f":"SUM('2025:2074'!AG207)","v":0},{"$f":"SUM('2025:2074'!AH207)","v":0},{"$f":"SUM('2025:2074'!AI207)","v":0},{"$f":"SUM('2025:2074'!AJ207)","v":0},{"$f":"SUM('2025:2074'!AK207)","v":0},{"$f":"SUM('2025:2074'!AL207)","v":0},{"$f":"SUM('2025:2074'!AM207)","v":0},{"$f":"SUM('2025:2074'!AN207)","v":0},{"$f":"SUM('2025:2074'!AO207)","v":0},{"$f":"SUM('2025:2074'!AP207)","v":0},{"$f":"SUM('2025:2074'!AQ207)","v":0},{"$f":"SUM('2025:2074'!AR207)","v":0},{"$f":"SUM('2025:2074'!AS207)","v":0},{"$f":"SUM('2025:2074'!AT207)","v":0},{"$f":"SUM('2025:2074'!AU207)","v":0},{"$f":"SUM('2025:2074'!AV207)","v":0},{"$f":"SUM('2025:2074'!AW207)","v":0},{"$f":"SUM('2025:2074'!AX207)","v":0},{"$f":"SUM('2025:2074'!AY207)","v":0},{"$f":"SUM('2025:2074'!AZ207)","v":0},{"$f":"SUM('2025:2074'!BA207)","v":0},{"$f":"SUM('2025:2074'!BB207)","v":0},{"$f":"SUM('2025:2074'!BC207)","v":0},{"$f":"SUM('2025:2074'!BD207)","v":0},{"$f":"SUM('2025:2074'!BE207)","v":0},{"$f":"SUM('2025:2074'!BF207)","v":0},{"$f":"SUM('2025:2074'!BG207)","v":0},{"$f":"SUM('2025:2074'!BH207)","v":0},{"$f":"SUM('2025:2074'!BI207)","v":0},{"$f":"SUM('2025:2074'!BJ207)","v":0},{"$f":"SUM('2025:2074'!BK207)","v":0},{"$f":"SUM('2025:2074'!BL207)","v":0}]
[null,"Total straight line Depreciation","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O208)","v":0},{"$f":"SUM('2025:2074'!P208)","v":0},{"$f":"SUM('2025:2074'!Q208)","v":0},{"$f":"SUM('2025:2074'!R208)","v":0},{"$f":"SUM('2025:2074'!S208)","v":0},{"$f":"SUM('2025:2074'!T208)","v":-30.485105409313611},{"$f":"SUM('2025:2074'!U208)","v":-32.253156587149363},{"$f":"SUM('2025:2074'!V208)","v":-30.992157653474596},{"$f":"SUM('2025:2074'!W208)","v":-33.344027907614496},{"$f":"SUM('2025:2074'!X208)","v":-36.552854912975356},{"$f":"SUM('2025:2074'!Y208)","v":-40.190846909762023},{"$f":"SUM('2025:2074'!Z208)","v":-41.201259263764541},{"$f":"SUM('2025:2074'!AA208)","v":-42.132761683992968},{"$f":"SUM('2025:2074'!AB208)","v":-43.268477289057131},{"$f":"SUM('2025:2074'!AC208)","v":-44.2917029855262},{"$f":"SUM('2025:2074'!AD208)","v":-44.33605026657829},{"$f":"SUM('2025:2074'!AE208)","v":-43.854065023944749},{"$f":"SUM('2025:2074'!AF208)","v":-42.957203837262007},{"$f":"SUM('2025:2074'!AG208)","v":-41.76595424165474},{"$f":"SUM('2025:2074'!AH208)","v":-40.335264116489995},{"$f":"SUM('2025:2074'!AI208)","v":-39.165496189317516},{"$f":"SUM('2025:2074'!AJ208)","v":-38.088292502738049},{"$f":"SUM('2025:2074'!AK208)","v":-37.043390136918937},{"$f":"SUM('2025:2074'!AL208)","v":-36.002071882727229},{"$f":"SUM('2025:2074'!AM208)","v":-34.948443101576686},{"$f":"SUM('2025:2074'!AN208)","v":-33.964045230315115},{"$f":"SUM('2025:2074'!AO208)","v":-32.0909046993063},{"$f":"SUM('2025:2074'!AP208)","v":-30.191338449494161},{"$f":"SUM('2025:2074'!AQ208)","v":-28.288337711496265},{"$f":"SUM('2025:2074'!AR208)","v":-26.361231077925993},{"$f":"SUM('2025:2074'!AS208)","v":-24.433323741040649},{"$f":"SUM('2025:2074'!AT208)","v":-22.55527651009449},{"$f":"SUM('2025:2074'!AU208)","v":-21.230694398244729},{"$f":"SUM('2025:2074'!AV208)","v":-20.021061505253584},{"$f":"SUM('2025:2074'!AW208)","v":-18.934037370114808},{"$f":"SUM('2025:2074'!AX208)","v":-17.967362899156587},{"$f":"SUM('2025:2074'!AY208)","v":-17.112025672298572},{"$f":"SUM('2025:2074'!AZ208)","v":-16.37362039719509},{"$f":"SUM('2025:2074'!BA208)","v":-15.71043645092811},{"$f":"SUM('2025:2074'!BB208)","v":-15.080696637587865},{"$f":"SUM('2025:2074'!BC208)","v":-14.535462963562482},{"$f":"SUM('2025:2074'!BD208)","v":-13.964979695617076},{"$f":"SUM('2025:2074'!BE208)","v":-13.412711910199324},{"$f":"SUM('2025:2074'!BF208)","v":-12.936866596366096},{"$f":"SUM('2025:2074'!BG208)","v":-12.465812246264198},{"$f":"SUM('2025:2074'!BH208)","v":-12.026027695656417},{"$f":"SUM('2025:2074'!BI208)","v":-11.599144177484263},{"$f":"SUM('2025:2074'!BJ208)","v":-11.211493360720519},{"$f":"SUM('2025:2074'!BK208)","v":-10.840463025023292},{"$f":"SUM('2025:2074'!BL208)","v":-10.485253973162333}]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O211)","v":2.5169550734882833},{"$f":"SUM('2025:2074'!P211)","v":5.512111789877685},{"$f":"SUM('2025:2074'!Q211)","v":11.80149067837208},{"$f":"SUM('2025:2074'!R211)","v":16.482442103573355},{"$f":"SUM('2025:2074'!S211)","v":21.772637229045635},{"$f":"SUM('2025:2074'!T211)","v":25.670884774423321},{"$f":"SUM('2025:2074'!U211)","v":29.469123467265121},{"$f":"SUM('2025:2074'!V211)","v":33.169353484621752},{"$f":"SUM('2025:2074'!W211)","v":36.773535000002909},{"$f":"SUM('2025:2074'!X211)","v":40.283588983448119},{"$f":"SUM('2025:2074'!Y211)","v":43.701397985596081},{"$f":"SUM('2025:2074'!Z211)","v":47.028806906072759},{"$f":"SUM('2025:2074'!AA211)","v":50.267623746511568},{"$f":"SUM('2025:2074'!AB211)","v":53.419620348513263},{"$f":"SUM('2025:2074'!AC211)","v":55.633033907623989},{"$f":"SUM('2025:2074'!AD211)","v":57.274758776769893},{"$f":"SUM('2025:2074'!AE211)","v":58.497791881668157},{"$f":"SUM('2025:2074'!AF211)","v":59.387310600507611},{"$f":"SUM('2025:2074'!AG211)","v":59.997884442016151},{"$f":"SUM('2025:2074'!AH211)","v":60.367506038263642},{"$f":"SUM('2025:2074'!AI211)","v":60.524093541371208},{"$f":"SUM('2025:2074'!AJ211)","v":60.488923680649329},{"$f":"SUM('2025:2074'!AK211)","v":60.278614733872729},{"$f":"SUM('2025:2074'!AL211)","v":59.906348264061499},{"$f":"SUM('2025:2074'!AM211)","v":59.382657598010148},{"$f":"SUM('2025:2074'!AN211)","v":58.715952854496969},{"$f":"SUM('2025:2074'!AO211)","v":57.912876162704507},{"$f":"SUM('2025:2074'!AP211)","v":56.978541099464266},{"$f":"SUM('2025:2074'!AQ211)","v":55.916688323282564},{"$f":"SUM('2025:2074'!AR211)","v":54.729776243932399},{"$f":"SUM('2025:2074'!AS211)","v":53.419017084037201},{"$f":"SUM('2025:2074'!AT211)","v":51.984362590626709},{"$f":"SUM('2025:2074'!AU211)","v":50.501894267069432},{"$f":"SUM('2025:2074'!AV211)","v":49.049075309983337},{"$f":"SUM('2025:2074'!AW211)","v":47.625312732038964},{"$f":"SUM('2025:2074'!AX211)","v":46.230025405653471},{"$f":"SUM('2025:2074'!AY211)","v":44.862643825795679},{"$f":"SUM('2025:2074'!AZ211)","v":43.522609877535032},{"$f":"SUM('2025:2074'!BA211)","v":42.209376608239623},{"$f":"SUM('2025:2074'!BB211)","v":40.922408004330109},{"$f":"SUM('2025:2074'!BC211)","v":39.661178772498793},{"$f":"SUM('2025:2074'!BD211)","v":38.425174125304096},{"$f":"SUM('2025:2074'!BE211)","v":37.213889571053315},{"$f":"SUM('2025:2074'!BF211)","v":36.026830707887534},{"$f":"SUM('2025:2074'!BG211)","v":34.863513021985064},{"$f":"SUM('2025:2074'!BH211)","v":33.723461689800644},{"$f":"SUM('2025:2074'!BI211)","v":32.606211384259922},{"$f":"SUM('2025:2074'!BJ211)","v":31.511306084830007},{"$f":"SUM('2025:2074'!BK211)","v":30.438298891388687},{"$f":"SUM('2025:2074'!BL211)","v":29.386751841816189}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O212)","v":0},{"$f":"SUM('2025:2074'!P212)","v":0},{"$f":"SUM('2025:2074'!Q212)","v":0},{"$f":"SUM('2025:2074'!R212)","v":0},{"$f":"SUM('2025:2074'!S212)","v":0},{"$f":"SUM('2025:2074'!T212)","v":0},{"$f":"SUM('2025:2074'!U212)","v":0},{"$f":"SUM('2025:2074'!V212)","v":0},{"$f":"SUM('2025:2074'!W212)","v":0},{"$f":"SUM('2025:2074'!X212)","v":0},{"$f":"SUM('2025:2074'!Y212)","v":0},{"$f":"SUM('2025:2074'!Z212)","v":0},{"$f":"SUM('2025:2074'!AA212)","v":0},{"$f":"SUM('2025:2074'!AB212)","v":0},{"$f":"SUM('2025:2074'!AC212)","v":0},{"$f":"SUM('2025:2074'!AD212)","v":0},{"$f":"SUM('2025:2074'!AE212)","v":0},{"$f":"SUM('2025:2074'!AF212)","v":0},{"$f":"SUM('2025:2074'!AG212)","v":0},{"$f":"SUM('2025:2074'!AH212)","v":0},{"$f":"SUM('2025:2074'!AI212)","v":0},{"$f":"SUM('2025:2074'!AJ212)","v":0},{"$f":"SUM('2025:2074'!AK212)","v":0},{"$f":"SUM('2025:2074'!AL212)","v":0},{"$f":"SUM('2025:2074'!AM212)","v":0},{"$f":"SUM('2025:2074'!AN212)","v":0},{"$f":"SUM('2025:2074'!AO212)","v":0},{"$f":"SUM('2025:2074'!AP212)","v":0},{"$f":"SUM('2025:2074'!AQ212)","v":0},{"$f":"SUM('2025:2074'!AR212)","v":0},{"$f":"SUM('2025:2074'!AS212)","v":0},{"$f":"SUM('2025:2074'!AT212)","v":0},{"$f":"SUM('2025:2074'!AU212)","v":0},{"$f":"SUM('2025:2074'!AV212)","v":0},{"$f":"SUM('2025:2074'!AW212)","v":0},{"$f":"SUM('2025:2074'!AX212)","v":0},{"$f":"SUM('2025:2074'!AY212)","v":0},{"$f":"SUM('2025:2074'!AZ212)","v":0},{"$f":"SUM('2025:2074'!BA212)","v":0},{"$f":"SUM('2025:2074'!BB212)","v":0},{"$f":"SUM('2025:2074'!BC212)","v":0},{"$f":"SUM('2025:2074'!BD212)","v":0},{"$f":"SUM('2025:2074'!BE212)","v":0},{"$f":"SUM('2025:2074'!BF212)","v":0},{"$f":"SUM('2025:2074'!BG212)","v":0},{"$f":"SUM('2025:2074'!BH212)","v":0},{"$f":"SUM('2025:2074'!BI212)","v":0},{"$f":"SUM('2025:2074'!BJ212)","v":0},{"$f":"SUM('2025:2074'!BK212)","v":0},{"$f":"SUM('2025:2074'!BL212)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O213)","v":0},{"$f":"SUM('2025:2074'!P213)","v":0},{"$f":"SUM('2025:2074'!Q213)","v":0},{"$f":"SUM('2025:2074'!R213)","v":0},{"$f":"SUM('2025:2074'!S213)","v":0},{"$f":"SUM('2025:2074'!T213)","v":0},{"$f":"SUM('2025:2074'!U213)","v":0},{"$f":"SUM('2025:2074'!V213)","v":0},{"$f":"SUM('2025:2074'!W213)","v":0},{"$f":"SUM('2025:2074'!X213)","v":0},{"$f":"SUM('2025:2074'!Y213)","v":0},{"$f":"SUM('2025:2074'!Z213)","v":0},{"$f":"SUM('2025:2074'!AA213)","v":0},{"$f":"SUM('2025:2074'!AB213)","v":0},{"$f":"SUM('2025:2074'!AC213)","v":0},{"$f":"SUM('2025:2074'!AD213)","v":0},{"$f":"SUM('2025:2074'!AE213)","v":0},{"$f":"SUM('2025:2074'!AF213)","v":0},{"$f":"SUM('2025:2074'!AG213)","v":0},{"$f":"SUM('2025:2074'!AH213)","v":0},{"$f":"SUM('2025:2074'!AI213)","v":0},{"$f":"SUM('2025:2074'!AJ213)","v":0},{"$f":"SUM('2025:2074'!AK213)","v":0},{"$f":"SUM('2025:2074'!AL213)","v":0},{"$f":"SUM('2025:2074'!AM213)","v":0},{"$f":"SUM('2025:2074'!AN213)","v":0},{"$f":"SUM('2025:2074'!AO213)","v":0},{"$f":"SUM('2025:2074'!AP213)","v":0},{"$f":"SUM('2025:2074'!AQ213)","v":0},{"$f":"SUM('2025:2074'!AR213)","v":0},{"$f":"SUM('2025:2074'!AS213)","v":0},{"$f":"SUM('2025:2074'!AT213)","v":0},{"$f":"SUM('2025:2074'!AU213)","v":0},{"$f":"SUM('2025:2074'!AV213)","v":0},{"$f":"SUM('2025:2074'!AW213)","v":0},{"$f":"SUM('2025:2074'!AX213)","v":0},{"$f":"SUM('2025:2074'!AY213)","v":0},{"$f":"SUM('2025:2074'!AZ213)","v":0},{"$f":"SUM('2025:2074'!BA213)","v":0},{"$f":"SUM('2025:2074'!BB213)","v":0},{"$f":"SUM('2025:2074'!BC213)","v":0},{"$f":"SUM('2025:2074'!BD213)","v":0},{"$f":"SUM('2025:2074'!BE213)","v":0},{"$f":"SUM('2025:2074'!BF213)","v":0},{"$f":"SUM('2025:2074'!BG213)","v":0},{"$f":"SUM('2025:2074'!BH213)","v":0},{"$f":"SUM('2025:2074'!BI213)","v":0},{"$f":"SUM('2025:2074'!BJ213)","v":0},{"$f":"SUM('2025:2074'!BK213)","v":0},{"$f":"SUM('2025:2074'!BL213)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O214)","v":37.553852120549188},{"$f":"SUM('2025:2074'!P214)","v":74.700102577774146},{"$f":"SUM('2025:2074'!Q214)","v":113.30520134545193},{"$f":"SUM('2025:2074'!R214)","v":150.04034199058376},{"$f":"SUM('2025:2074'!S214)","v":185.72660735259058},{"$f":"SUM('2025:2074'!T214)","v":217.63075247158844},{"$f":"SUM('2025:2074'!U214)","v":239.64418924426334},{"$f":"SUM('2025:2074'!V214)","v":260.60206539535795},{"$f":"SUM('2025:2074'!W214)","v":280.83879174596996},{"$f":"SUM('2025:2074'!X214)","v":300.36855883253929},{"$f":"SUM('2025:2074'!Y214)","v":319.29455744921154},{"$f":"SUM('2025:2074'!Z214)","v":337.56367032370275},{"$f":"SUM('2025:2074'!AA214)","v":355.20348987878162},{"$f":"SUM('2025:2074'!AB214)","v":372.2268408281779},{"$f":"SUM('2025:2074'!AC214)","v":383.30890410841511},{"$f":"SUM('2025:2074'!AD214)","v":390.73524771151631},{"$f":"SUM('2025:2074'!AE214)","v":395.54821307767497},{"$f":"SUM('2025:2074'!AF214)","v":398.28537938943697},{"$f":"SUM('2025:2074'!AG214)","v":399.29233981244226},{"$f":"SUM('2025:2074'!AH214)","v":398.81054241277525},{"$f":"SUM('2025:2074'!AI214)","v":397.01804890689471},{"$f":"SUM('2025:2074'!AJ214)","v":394.05108180330808},{"$f":"SUM('2025:2074'!AK214)","v":390.01648752331647},{"$f":"SUM('2025:2074'!AL214)","v":384.99942698799794},{"$f":"SUM('2025:2074'!AM214)","v":379.06834796825513},{"$f":"SUM('2025:2074'!AN214)","v":372.27830363298722},{"$f":"SUM('2025:2074'!AO214)","v":364.67320480136078},{"$f":"SUM('2025:2074'!AP214)","v":356.28734525923028},{"$f":"SUM('2025:2074'!AQ214)","v":347.14640132599141},{"$f":"SUM('2025:2074'!AR214)","v":337.26802453175969},{"$f":"SUM('2025:2074'!AS214)","v":326.66209315709028},{"$f":"SUM('2025:2074'!AT214)","v":315.33065027545166},{"$f":"SUM('2025:2074'!AU214)","v":303.74879674639214},{"$f":"SUM('2025:2074'!AV214)","v":292.39858028791377},{"$f":"SUM('2025:2074'!AW214)","v":281.27536815860503},{"$f":"SUM('2025:2074'!AX214)","v":270.37462027188241},{"$f":"SUM('2025:2074'!AY214)","v":259.69188734289423},{"$f":"SUM('2025:2074'!AZ214)","v":249.22280907248583},{"$f":"SUM('2025:2074'!BA214)","v":238.96311236748562},{"$f":"SUM('2025:2074'!BB214)","v":228.90860959658542},{"$f":"SUM('2025:2074'!BC214)","v":219.05519688110317},{"$f":"SUM('2025:2074'!BD214)","v":209.39885241993048},{"$f":"SUM('2025:2074'!BE214)","v":199.93563484798145},{"$f":"SUM('2025:2074'!BF214)","v":190.66168162747132},{"$f":"SUM('2025:2074'!BG214)","v":181.57320747137132},{"$f":"SUM('2025:2074'!BH214)","v":172.66650279839342},{"$f":"SUM('2025:2074'!BI214)","v":163.93793221887506},{"$f":"SUM('2025:2074'!BJ214)","v":155.38393305094704},{"$f":"SUM('2025:2074'!BK214)","v":147.0010138663776},{"$f":"SUM('2025:2074'!BL214)","v":138.78575306549951}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O215)","v":0},{"$f":"SUM('2025:2074'!P215)","v":0},{"$f":"SUM('2025:2074'!Q215)","v":0},{"$f":"SUM('2025:2074'!R215)","v":0},{"$f":"SUM('2025:2074'!S215)","v":0},{"$f":"SUM('2025:2074'!T215)","v":0},{"$f":"SUM('2025:2074'!U215)","v":0},{"$f":"SUM('2025:2074'!V215)","v":0},{"$f":"SUM('2025:2074'!W215)","v":0},{"$f":"SUM('2025:2074'!X215)","v":0},{"$f":"SUM('2025:2074'!Y215)","v":0},{"$f":"SUM('2025:2074'!Z215)","v":0},{"$f":"SUM('2025:2074'!AA215)","v":0},{"$f":"SUM('2025:2074'!AB215)","v":0},{"$f":"SUM('2025:2074'!AC215)","v":0},{"$f":"SUM('2025:2074'!AD215)","v":0},{"$f":"SUM('2025:2074'!AE215)","v":0},{"$f":"SUM('2025:2074'!AF215)","v":0},{"$f":"SUM('2025:2074'!AG215)","v":0},{"$f":"SUM('2025:2074'!AH215)","v":0},{"$f":"SUM('2025:2074'!AI215)","v":0},{"$f":"SUM('2025:2074'!AJ215)","v":0},{"$f":"SUM('2025:2074'!AK215)","v":0},{"$f":"SUM('2025:2074'!AL215)","v":0},{"$f":"SUM('2025:2074'!AM215)","v":0},{"$f":"SUM('2025:2074'!AN215)","v":0},{"$f":"SUM('2025:2074'!AO215)","v":0},{"$f":"SUM('2025:2074'!AP215)","v":0},{"$f":"SUM('2025:2074'!AQ215)","v":0},{"$f":"SUM('2025:2074'!AR215)","v":0},{"$f":"SUM('2025:2074'!AS215)","v":0},{"$f":"SUM('2025:2074'!AT215)","v":0},{"$f":"SUM('2025:2074'!AU215)","v":0},{"$f":"SUM('2025:2074'!AV215)","v":0},{"$f":"SUM('2025:2074'!AW215)","v":0},{"$f":"SUM('2025:2074'!AX215)","v":0},{"$f":"SUM('2025:2074'!AY215)","v":0},{"$f":"SUM('2025:2074'!AZ215)","v":0},{"$f":"SUM('2025:2074'!BA215)","v":0},{"$f":"SUM('2025:2074'!BB215)","v":0},{"$f":"SUM('2025:2074'!BC215)","v":0},{"$f":"SUM('2025:2074'!BD215)","v":0},{"$f":"SUM('2025:2074'!BE215)","v":0},{"$f":"SUM('2025:2074'!BF215)","v":0},{"$f":"SUM('2025:2074'!BG215)","v":0},{"$f":"SUM('2025:2074'!BH215)","v":0},{"$f":"SUM('2025:2074'!BI215)","v":0},{"$f":"SUM('2025:2074'!BJ215)","v":0},{"$f":"SUM('2025:2074'!BK215)","v":0},{"$f":"SUM('2025:2074'!BL215)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O216)","v":2.9970893550516928},{"$f":"SUM('2025:2074'!P216)","v":5.4131915913227768},{"$f":"SUM('2025:2074'!Q216)","v":7.7430903057653575},{"$f":"SUM('2025:2074'!R216)","v":10.037223810875322},{"$f":"SUM('2025:2074'!S216)","v":12.275761658013906},{"$f":"SUM('2025:2074'!T216)","v":14.40660280878468},{"$f":"SUM('2025:2074'!U216)","v":16.453182371345381},{"$f":"SUM('2025:2074'!V216)","v":18.417185577460209},{"$f":"SUM('2025:2074'!W216)","v":20.300263954258089},{"$f":"SUM('2025:2074'!X216)","v":22.104035998325354},{"$f":"SUM('2025:2074'!Y216)","v":23.830087836316622},{"$f":"SUM('2025:2074'!Z216)","v":25.479973872353405},{"$f":"SUM('2025:2074'!AA216)","v":27.055217422474794},{"$f":"SUM('2025:2074'!AB216)","v":28.557311336399096},{"$f":"SUM('2025:2074'!AC216)","v":29.490623140983956},{"$f":"SUM('2025:2074'!AD216)","v":30.074811835079259},{"$f":"SUM('2025:2074'!AE216)","v":30.402610757275017},{"$f":"SUM('2025:2074'!AF216)","v":30.52628047904296},{"$f":"SUM('2025:2074'!AG216)","v":30.479716206755974},{"$f":"SUM('2025:2074'!AH216)","v":30.286815348330304},{"$f":"SUM('2025:2074'!AI216)","v":29.965370338414324},{"$f":"SUM('2025:2074'!AJ216)","v":29.529132214220795},{"$f":"SUM('2025:2074'!AK216)","v":28.989007707634986},{"$f":"SUM('2025:2074'!AL216)","v":28.353800340735212},{"$f":"SUM('2025:2074'!AM216)","v":27.630691413965078},{"$f":"SUM('2025:2074'!AN216)","v":26.825562555011079},{"$f":"SUM('2025:2074'!AO216)","v":25.943216048574193},{"$f":"SUM('2025:2074'!AP216)","v":24.987525498100897},{"$f":"SUM('2025:2074'!AQ216)","v":23.961536183123407},{"$f":"SUM('2025:2074'!AR216)","v":22.867526619823305},{"$f":"SUM('2025:2074'!AS216)","v":21.707037772737941},{"$f":"SUM('2025:2074'!AT216)","v":20.480872748635349},{"$f":"SUM('2025:2074'!AU216)","v":19.234178604845539},{"$f":"SUM('2025:2074'!AV216)","v":18.012418343931511},{"$f":"SUM('2025:2074'!AW216)","v":16.815093288235776},{"$f":"SUM('2025:2074'!AX216)","v":15.641714733653954},{"$f":"SUM('2025:2074'!AY216)","v":14.491803750163767},{"$f":"SUM('2025:2074'!AZ216)","v":13.364890986343378},{"$f":"SUM('2025:2074'!BA216)","v":12.260516477799404},{"$f":"SUM('2025:2074'!BB216)","v":11.17822945942631},{"$f":"SUM('2025:2074'!BC216)","v":10.117588181420674},{"$f":"SUM('2025:2074'!BD216)","v":9.1286025595356328},{"$f":"SUM('2025:2074'!BE216)","v":8.2008497801193503},{"$f":"SUM('2025:2074'!BF216)","v":7.3322430656787105},{"$f":"SUM('2025:2074'!BG216)","v":6.5215609743911536},{"$f":"SUM('2025:2074'!BH216)","v":5.7672923298512568},{"$f":"SUM('2025:2074'!BI216)","v":5.0697538233968151},{"$f":"SUM('2025:2074'!BJ216)","v":4.4278108522661164},{"$f":"SUM('2025:2074'!BK216)","v":3.8403515057526896},{"$f":"SUM('2025:2074'!BL216)","v":3.3062861113641873}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O217)","v":0.79608078610341126},{"$f":"SUM('2025:2074'!P217)","v":2.1095431469205383},{"$f":"SUM('2025:2074'!Q217)","v":3.9952087352450878},{"$f":"SUM('2025:2074'!R217)","v":6.9790545765993812},{"$f":"SUM('2025:2074'!S217)","v":9.2745915989581302},{"$f":"SUM('2025:2074'!T217)","v":10.85728637738676},{"$f":"SUM('2025:2074'!U217)","v":12.377359668208111},{"$f":"SUM('2025:2074'!V217)","v":13.836063901174334},{"$f":"SUM('2025:2074'!W217)","v":15.234626457442531},{"$f":"SUM('2025:2074'!X217)","v":16.574250170546659},{"$f":"SUM('2025:2074'!Y217)","v":17.856113817350007},{"$f":"SUM('2025:2074'!Z217)","v":19.081372599178586},{"$f":"SUM('2025:2074'!AA217)","v":20.251158613331885},{"$f":"SUM('2025:2074'!AB217)","v":21.366581315163423},{"$f":"SUM('2025:2074'!AC217)","v":22.059081281370954},{"$f":"SUM('2025:2074'!AD217)","v":22.491999194659975},{"$f":"SUM('2025:2074'!AE217)","v":22.734292169235164},{"$f":"SUM('2025:2074'!AF217)","v":22.824821252542925},{"$f":"SUM('2025:2074'!AG217)","v":22.788790778295155},{"$f":"SUM('2025:2074'!AH217)","v":22.643970598218576},{"$f":"SUM('2025:2074'!AI217)","v":22.403590837542374},{"$f":"SUM('2025:2074'!AJ217)","v":22.077876396745644},{"$f":"SUM('2025:2074'!AK217)","v":21.674937124680131},{"$f":"SUM('2025:2074'!AL217)","v":21.201318906671187},{"$f":"SUM('2025:2074'!AM217)","v":20.662361333397364},{"$f":"SUM('2025:2074'!AN217)","v":20.062437552242649},{"$f":"SUM('2025:2074'!AO217)","v":19.405118107188695},{"$f":"SUM('2025:2074'!AP217)","v":18.693282972645424},{"$f":"SUM('2025:2074'!AQ217)","v":17.929196180282542},{"$f":"SUM('2025:2074'!AR217)","v":17.114551596074648},{"$f":"SUM('2025:2074'!AS217)","v":16.250494642316955},{"$f":"SUM('2025:2074'!AT217)","v":15.337622069799311},{"$f":"SUM('2025:2074'!AU217)","v":14.409505379888085},{"$f":"SUM('2025:2074'!AV217)","v":13.499951023775081},{"$f":"SUM('2025:2074'!AW217)","v":12.60858775478434},{"$f":"SUM('2025:2074'!AX217)","v":11.735051751173408},{"$f":"SUM('2025:2074'!AY217)","v":10.878986467634702},{"$f":"SUM('2025:2074'!AZ217)","v":10.040042489766762},{"$f":"SUM('2025:2074'!BA217)","v":9.2178773914561827},{"$f":"SUM('2025:2074'!BB217)","v":8.4121555951118197},{"$f":"SUM('2025:2074'!BC217)","v":7.6225482346943405},{"$f":"SUM('2025:2074'!BD217)","v":6.8621315436674681},{"$f":"SUM('2025:2074'!BE217)","v":6.1391116542029991},{"$f":"SUM('2025:2074'!BF217)","v":5.462452743801733},{"$f":"SUM('2025:2074'!BG217)","v":4.8495180310533366},{"$f":"SUM('2025:2074'!BH217)","v":4.2886340024721443},{"$f":"SUM('2025:2074'!BI217)","v":3.769935246501281},{"$f":"SUM('2025:2074'!BJ217)","v":3.292578057688536},{"$f":"SUM('2025:2074'!BK217)","v":2.8557356046907496},{"$f":"SUM('2025:2074'!BL217)","v":2.4585975927916199}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O218)","v":1.7317354520690018},{"$f":"SUM('2025:2074'!P218)","v":5.1760561941005712},{"$f":"SUM('2025:2074'!Q218)","v":5.5047591918056389},{"$f":"SUM('2025:2074'!R218)","v":5.8040605419952094},{"$f":"SUM('2025:2074'!S218)","v":6.122683016101476},{"$f":"SUM('2025:2074'!T218)","v":7.2090125341229614},{"$f":"SUM('2025:2074'!U218)","v":6.9341316738152852},{"$f":"SUM('2025:2074'!V218)","v":6.6647484307137619},{"$f":"SUM('2025:2074'!W218)","v":6.4007528524742696},{"$f":"SUM('2025:2074'!X218)","v":6.1420371857995679},{"$f":"SUM('2025:2074'!Y218)","v":5.8884958324583589},{"$f":"SUM('2025:2074'!Z218)","v":5.6400253061839747},{"$f":"SUM('2025:2074'!AA218)","v":5.3965241904350787},{"$f":"SUM('2025:2074'!AB218)","v":5.1578930970011605},{"$f":"SUM('2025:2074'!AC218)","v":4.9240346254359206},{"$f":"SUM('2025:2074'!AD218)","v":5.6089860589839873},{"$f":"SUM('2025:2074'!AE218)","v":5.351405038066293},{"$f":"SUM('2025:2074'!AF218)","v":5.098975637566955},{"$f":"SUM('2025:2074'!AG218)","v":4.851594825077604},{"$f":"SUM('2025:2074'!AH218)","v":4.6091616288380388},{"$f":"SUM('2025:2074'!AI218)","v":4.3715770965232652},{"$f":"SUM('2025:2074'!AJ218)","v":4.1387442548547861},{"$f":"SUM('2025:2074'!AK218)","v":3.9105680700196777},{"$f":"SUM('2025:2074'!AL218)","v":3.6869554088812713},{"$f":"SUM('2025:2074'!AM218)","v":3.4678150009656328},{"$f":"SUM('2025:2074'!AN218)","v":3.5335170591125737},{"$f":"SUM('2025:2074'!AO218)","v":3.3129351864075178},{"$f":"SUM('2025:2074'!AP218)","v":3.0967649511565627},{"$f":"SUM('2025:2074'!AQ218)","v":2.8849181206106271},{"$f":"SUM('2025:2074'!AR218)","v":2.6773082266756107},{"$f":"SUM('2025:2074'!AS218)","v":2.4738505306192939},{"$f":"SUM('2025:2074'!AT218)","v":2.2744619884841035},{"$f":"SUM('2025:2074'!AU218)","v":2.0790612171916174},{"$f":"SUM('2025:2074'!AV218)","v":1.8875684613249806},{"$f":"SUM('2025:2074'!AW218)","v":1.6999055605756765},{"$f":"SUM('2025:2074'!AX218)","v":1.5159959178413585},{"$f":"SUM('2025:2074'!AY218)","v":1.3357644679617271},{"$f":"SUM('2025:2074'!AZ218)","v":1.1591376470796884},{"$f":"SUM('2025:2074'!BA218)","v":0.98604336261529002},{"$f":"SUM('2025:2074'!BB218)","v":0.81641096384017997},{"$f":"SUM('2025:2074'!BC218)","v":0.65017121304057213},{"$f":"SUM('2025:2074'!BD218)","v":0.51640241462362002},{"$f":"SUM('2025:2074'!BE218)","v":0.44334625094393743},{"$f":"SUM('2025:2074'!BF218)","v":0.37930616997612587},{"$f":"SUM('2025:2074'!BG218)","v":0.32372470192837616},{"$f":"SUM('2025:2074'!BH218)","v":0.27683921337296474},{"$f":"SUM('2025:2074'!BI218)","v":0.25209150720791812},{"$f":"SUM('2025:2074'!BJ218)","v":0.22783875516617241},{"$f":"SUM('2025:2074'!BK218)","v":0.20407105816526167},{"$f":"SUM('2025:2074'!BL218)","v":0.1807787151043691}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O219)","v":29.029250679118935},{"$f":"SUM('2025:2074'!P219)","v":58.413183577487089},{"$f":"SUM('2025:2074'!Q219)","v":87.316620876266327},{"$f":"SUM('2025:2074'!R219)","v":116.0941676298545},{"$f":"SUM('2025:2074'!S219)","v":143.71974848738188},{"$f":"SUM('2025:2074'!T219)","v":166.45192102252085},{"$f":"SUM('2025:2074'!U219)","v":168.89562318139849},{"$f":"SUM('2025:2074'!V219)","v":168.53368948083019},{"$f":"SUM('2025:2074'!W219)","v":167.7726576246146},{"$f":"SUM('2025:2074'!X219)","v":166.60945795404109},{"$f":"SUM('2025:2074'!Y219)","v":165.2928995295868},{"$f":"SUM('2025:2074'!Z219)","v":163.61336190897327},{"$f":"SUM('2025:2074'!AA219)","v":161.57172360064715},{"$f":"SUM('2025:2074'!AB219)","v":159.14504281594236},{"$f":"SUM('2025:2074'!AC219)","v":154.64910838563097},{"$f":"SUM('2025:2074'!AD219)","v":148.68426210827474},{"$f":"SUM('2025:2074'!AE219)","v":142.03353256518233},{"$f":"SUM('2025:2074'!AF219)","v":134.86016602032336},{"$f":"SUM('2025:2074'!AG219)","v":127.27071910016859},{"$f":"SUM('2025:2074'!AH219)","v":119.34071802177957},{"$f":"SUM('2025:2074'!AI219)","v":111.12665187458863},{"$f":"SUM('2025:2074'!AJ219)","v":102.67236076116727},{"$f":"SUM('2025:2074'!AK219)","v":94.012760371617418},{"$f":"SUM('2025:2074'!AL219)","v":85.176160608793978},{"$f":"SUM('2025:2074'!AM219)","v":76.185780095501698},{"$f":"SUM('2025:2074'!AN219)","v":67.060769845582669},{"$f":"SUM('2025:2074'!AO219)","v":58.739784138645874},{"$f":"SUM('2025:2074'!AP219)","v":51.255015608630892},{"$f":"SUM('2025:2074'!AQ219)","v":44.610687912634752},{"$f":"SUM('2025:2074'!AR219)","v":38.820233725600097},{"$f":"SUM('2025:2074'!AS219)","v":33.864246146166714},{"$f":"SUM('2025:2074'!AT219)","v":29.664029214090661},{"$f":"SUM('2025:2074'!AU219)","v":25.763190860258398},{"$f":"SUM('2025:2074'!AV219)","v":22.218538764922116},{"$f":"SUM('2025:2074'!AW219)","v":19.019048189612668},{"$f":"SUM('2025:2074'!AX219)","v":16.153459779138778},{"$f":"SUM('2025:2074'!AY219)","v":13.617934934315059},{"$f":"SUM('2025:2074'!AZ219)","v":11.402324705246269},{"$f":"SUM('2025:2074'!BA219)","v":9.4963809207852936},{"$f":"SUM('2025:2074'!BB219)","v":7.8890244942936523},{"$f":"SUM('2025:2074'!BC219)","v":6.5177526984310479},{"$f":"SUM('2025:2074'!BD219)","v":5.3366051301965092},{"$f":"SUM('2025:2074'!BE219)","v":4.3222241787575371},{"$f":"SUM('2025:2074'!BF219)","v":3.455675371877085},{"$f":"SUM('2025:2074'!BG219)","v":2.7208532396989922},{"$f":"SUM('2025:2074'!BH219)","v":2.1036197108814285},{"$f":"SUM('2025:2074'!BI219)","v":1.5912813870466278},{"$f":"SUM('2025:2074'!BJ219)","v":1.1722454056692198},{"$f":"SUM('2025:2074'!BK219)","v":0.83577825516882198},{"$f":"SUM('2025:2074'!BL219)","v":0.57182788180556898}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O220)","v":0.98914622436431632},{"$f":"SUM('2025:2074'!P220)","v":1.8169466336316507},{"$f":"SUM('2025:2074'!Q220)","v":2.5520755397286083},{"$f":"SUM('2025:2074'!R220)","v":3.1945329426551896},{"$f":"SUM('2025:2074'!S220)","v":3.7443188424113938},{"$f":"SUM('2025:2074'!T220)","v":4.1801513396829346},{"$f":"SUM('2025:2074'!U220)","v":4.5233654111115449},{"$f":"SUM('2025:2074'!V220)","v":4.7758134252140838},{"$f":"SUM('2025:2074'!W220)","v":4.9393107031370747},{"$f":"SUM('2025:2074'!X220)","v":5.015636259604106},{"$f":"SUM('2025:2074'!Y220)","v":5.0065335290442983},{"$f":"SUM('2025:2074'!Z220)","v":5.0058182167526297},{"$f":"SUM('2025:2074'!AA220)","v":5.0066229440278152},{"$f":"SUM('2025:2074'!AB220)","v":5.0080373644795531},{"$f":"SUM('2025:2074'!AC220)","v":4.8288876893813848},{"$f":"SUM('2025:2074'!AD220)","v":4.560664813218767},{"$f":"SUM('2025:2074'!AE220)","v":4.2452512528894601},{"$f":"SUM('2025:2074'!AF220)","v":3.9064189862682053},{"$f":"SUM('2025:2074'!AG220)","v":3.5600228646201537},{"$f":"SUM('2025:2074'!AH220)","v":3.2175020014051681},{"$f":"SUM('2025:2074'!AI220)","v":2.8875434743798354},{"$f":"SUM('2025:2074'!AJ220)","v":2.5769832412939011},{"$f":"SUM('2025:2074'!AK220)","v":2.2913404471736669},{"$f":"SUM('2025:2074'!AL220)","v":2.0351561773706242},{"$f":"SUM('2025:2074'!AM220)","v":1.812219330854401},{"$f":"SUM('2025:2074'!AN220)","v":1.6096174211546033},{"$f":"SUM('2025:2074'!AO220)","v":1.4207651439351041},{"$f":"SUM('2025:2074'!AP220)","v":1.2414834043066953},{"$f":"SUM('2025:2074'!AQ220)","v":1.06879319908273},{"$f":"SUM('2025:2074'!AR220)","v":0.9003890505548241},{"$f":"SUM('2025:2074'!AS220)","v":0.73436135088386234},{"$f":"SUM('2025:2074'!AT220)","v":0.56902871515021747},{"$f":"SUM('2025:2074'!AU220)","v":0.41918500552982513},{"$f":"SUM('2025:2074'!AV220)","v":0.29886720887986767},{"$f":"SUM('2025:2074'!AW220)","v":0.20448079611782088},{"$f":"SUM('2025:2074'!AX220)","v":0.13262587768186984},{"$f":"SUM('2025:2074'!AY220)","v":8.0057829322949345E-2},{"$f":"SUM('2025:2074'!AZ220)","v":4.365443119639012E-2},{"$f":"SUM('2025:2074'!BA220)","v":2.0387367624771995E-2},{"$f":"SUM('2025:2074'!BB220)","v":7.2965276629462904E-3},{"$f":"SUM('2025:2074'!BC220)","v":1.4658943558615645E-3},{"$f":"SUM('2025:2074'!BD220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BE220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BF220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BG220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BH220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BI220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BJ220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BK220)","v":3.3018943482177043E-14},{"$f":"SUM('2025:2074'!BL220)","v":3.3018943482177043E-14}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O221)","v":3.3959310085174854},{"$f":"SUM('2025:2074'!P221)","v":5.3434663670396141},{"$f":"SUM('2025:2074'!Q221)","v":6.1918845737463588},{"$f":"SUM('2025:2074'!R221)","v":7.8955422937805118},{"$f":"SUM('2025:2074'!S221)","v":9.7791996756104425},{"$f":"SUM('2025:2074'!T221)","v":10.925933797510726},{"$f":"SUM('2025:2074'!U221)","v":11.829108686913909},{"$f":"SUM('2025:2074'!V221)","v":12.493595528469928},{"$f":"SUM('2025:2074'!W221)","v":12.924168083135736},{"$f":"SUM('2025:2074'!X221)","v":13.125504636649129},{"$f":"SUM('2025:2074'!Y221)","v":13.102189909033157},{"$f":"SUM('2025:2074'!Z221)","v":13.17493861651009},{"$f":"SUM('2025:2074'!AA221)","v":13.2363931418687},{"$f":"SUM('2025:2074'!AB221)","v":13.205216319295939},{"$f":"SUM('2025:2074'!AC221)","v":12.697838184703278},{"$f":"SUM('2025:2074'!AD221)","v":11.99253068988661},{"$f":"SUM('2025:2074'!AE221)","v":11.163132574223299},{"$f":"SUM('2025:2074'!AF221)","v":10.272153622119298},{"$f":"SUM('2025:2074'!AG221)","v":9.3612850777611598},{"$f":"SUM('2025:2074'!AH221)","v":8.4606067485565433},{"$f":"SUM('2025:2074'!AI221)","v":7.5929618055929877},{"$f":"SUM('2025:2074'!AJ221)","v":6.776325793328617},{"$f":"SUM('2025:2074'!AK221)","v":6.0252116213545959},{"$f":"SUM('2025:2074'!AL221)","v":5.3515603350389798},{"$f":"SUM('2025:2074'!AM221)","v":4.7653350623543549},{"$f":"SUM('2025:2074'!AN221)","v":4.2325816767378281},{"$f":"SUM('2025:2074'!AO221)","v":3.7359837413128418},{"$f":"SUM('2025:2074'!AP221)","v":3.2645520854721832},{"$f":"SUM('2025:2074'!AQ221)","v":2.8104532488313949},{"$f":"SUM('2025:2074'!AR221)","v":2.3676248450268678},{"$f":"SUM('2025:2074'!AS221)","v":1.931045450306992},{"$f":"SUM('2025:2074'!AT221)","v":1.4962937662260436},{"$f":"SUM('2025:2074'!AU221)","v":1.1022711050779326},{"$f":"SUM('2025:2074'!AV221)","v":0.78588853193158692},{"$f":"SUM('2025:2074'!AW221)","v":0.53769402562269819},{"$f":"SUM('2025:2074'!AX221)","v":0.3487473808123186},{"$f":"SUM('2025:2074'!AY221)","v":0.21051667124020573},{"$f":"SUM('2025:2074'!AZ221)","v":0.11479184007446029},{"$f":"SUM('2025:2074'!BA221)","v":5.3609756897152097E-2},{"$f":"SUM('2025:2074'!BB221)","v":1.9186639560495888E-2},{"$f":"SUM('2025:2074'!BC221)","v":3.8546536022165782E-3},{"$f":"SUM('2025:2074'!BD221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BE221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BF221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BG221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BH221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BI221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BJ221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BK221)","v":8.1286106318190221E-14},{"$f":"SUM('2025:2074'!BL221)","v":8.1286106318190221E-14}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O222)","v":19.334976164262258},{"$f":"SUM('2025:2074'!P222)","v":43.958435511950476},{"$f":"SUM('2025:2074'!Q222)","v":43.807761338820718},{"$f":"SUM('2025:2074'!R222)","v":37.071840864669227},{"$f":"SUM('2025:2074'!S222)","v":26.771857556858876},{"$f":"SUM('2025:2074'!T222)","v":26.630327112424318},{"$f":"SUM('2025:2074'!U222)","v":27.871222906933731},{"$f":"SUM('2025:2074'!V222)","v":32.204964840776711},{"$f":"SUM('2025:2074'!W222)","v":35.850046493622898},{"$f":"SUM('2025:2074'!X222)","v":37.907931874172533},{"$f":"SUM('2025:2074'!Y222)","v":37.907931874172561},{"$f":"SUM('2025:2074'!Z222)","v":37.90793187417259},{"$f":"SUM('2025:2074'!AA222)","v":37.907931874172611},{"$f":"SUM('2025:2074'!AB222)","v":37.90793187417264},{"$f":"SUM('2025:2074'!AC222)","v":35.449236838587545},{"$f":"SUM('2025:2074'!AD222)","v":32.03430794819225},{"$f":"SUM('2025:2074'!AE222)","v":28.359024523303614},{"$f":"SUM('2025:2074'!AF222)","v":24.845415931058323},{"$f":"SUM('2025:2074'!AG222)","v":21.784241433769097},{"$f":"SUM('2025:2074'!AH222)","v":19.391329913875801},{"$f":"SUM('2025:2074'!AI222)","v":17.372274157795715},{"$f":"SUM('2025:2074'!AJ222)","v":15.595814386213149},{"$f":"SUM('2025:2074'!AK222)","v":13.988018154298867},{"$f":"SUM('2025:2074'!AL222)","v":12.501848123516815},{"$f":"SUM('2025:2074'!AM222)","v":11.104838898997606},{"$f":"SUM('2025:2074'!AN222)","v":9.7731318351199779},{"$f":"SUM('2025:2074'!AO222)","v":8.4882310732256094},{"$f":"SUM('2025:2074'!AP222)","v":7.2350782789897377},{"$f":"SUM('2025:2074'!AQ222)","v":6.0008214885168858},{"$f":"SUM('2025:2074'!AR222)","v":4.7739685779208498},{"$f":"SUM('2025:2074'!AS222)","v":3.5437574667661664},{"$f":"SUM('2025:2074'!AT222)","v":2.2996431947697267},{"$f":"SUM('2025:2074'!AU222)","v":1.2539637468477471},{"$f":"SUM('2025:2074'!AV222)","v":0.58562256326509077},{"$f":"SUM('2025:2074'!AW222)","v":0.2095911209110928},{"$f":"SUM('2025:2074'!AX222)","v":4.2107486652794603E-2},{"$f":"SUM('2025:2074'!AY222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!AZ222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BA222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BB222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BC222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BD222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BE222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BF222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BG222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BH222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BI222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BJ222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BK222)","v":4.3186287879137808E-13},{"$f":"SUM('2025:2074'!BL222)","v":4.3186287879137808E-13}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O223)","v":1.4510129218588315},{"$f":"SUM('2025:2074'!P223)","v":4.548802656357255},{"$f":"SUM('2025:2074'!Q223)","v":5.7380459051072172},{"$f":"SUM('2025:2074'!R223)","v":6.702263521468506},{"$f":"SUM('2025:2074'!S223)","v":7.5379026716773279},{"$f":"SUM('2025:2074'!T223)","v":8.4283709394983006},{"$f":"SUM('2025:2074'!U223)","v":9.1298166896873276},{"$f":"SUM('2025:2074'!V223)","v":9.6460203725970484},{"$f":"SUM('2025:2074'!W223)","v":9.9806868295730489},{"$f":"SUM('2025:2074'!X223)","v":10.137446805134003},{"$f":"SUM('2025:2074'!Y223)","v":10.119858428908213},{"$f":"SUM('2025:2074'!Z223)","v":10.066523827244525},{"$f":"SUM('2025:2074'!AA223)","v":10.141912683038088},{"$f":"SUM('2025:2074'!AB223)","v":10.19586795887877},{"$f":"SUM('2025:2074'!AC223)","v":9.8540117231072255},{"$f":"SUM('2025:2074'!AD223)","v":9.3066659291837066},{"$f":"SUM('2025:2074'!AE223)","v":8.6630210318408665},{"$f":"SUM('2025:2074'!AF223)","v":7.9715870324966884},{"$f":"SUM('2025:2074'!AG223)","v":7.264717943148276},{"$f":"SUM('2025:2074'!AH223)","v":6.5657568534233546},{"$f":"SUM('2025:2074'!AI223)","v":5.8924309443125225},{"$f":"SUM('2025:2074'!AJ223)","v":5.2586899309754012},{"$f":"SUM('2025:2074'!AK223)","v":4.6757963904875126},{"$f":"SUM('2025:2074'!AL223)","v":4.1530170341843959},{"$f":"SUM('2025:2074'!AM223)","v":3.6980836332866724},{"$f":"SUM('2025:2074'!AN223)","v":3.2846464772111967},{"$f":"SUM('2025:2074'!AO223)","v":2.8992673436793401},{"$f":"SUM('2025:2074'!AP223)","v":2.5334182128490244},{"$f":"SUM('2025:2074'!AQ223)","v":2.1810200176114898},{"$f":"SUM('2025:2074'!AR223)","v":1.8373681125437895},{"$f":"SUM('2025:2074'!AS223)","v":1.4985656793217883},{"$f":"SUM('2025:2074'!AT223)","v":1.1611816199836289},{"$f":"SUM('2025:2074'!AU223)","v":0.85540485187196891},{"$f":"SUM('2025:2074'!AV223)","v":0.60987978379174645},{"$f":"SUM('2025:2074'!AW223)","v":0.41727128310027628},{"$f":"SUM('2025:2074'!AX223)","v":0.27064140595739267},{"$f":"SUM('2025:2074'!AY223)","v":0.16336904882041589},{"$f":"SUM('2025:2074'!AZ223)","v":8.9082891225806607E-2},{"$f":"SUM('2025:2074'!BA223)","v":4.1603237122197115E-2},{"$f":"SUM('2025:2074'!BB223)","v":1.4889571626763617E-2},{"$f":"SUM('2025:2074'!BC223)","v":2.9913597285049572E-3},{"$f":"SUM('2025:2074'!BD223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BE223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BF223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BG223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BH223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BI223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BJ223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BK223)","v":6.5775510038612595E-14},{"$f":"SUM('2025:2074'!BL223)","v":6.5775510038612595E-14}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O224)","v":0},{"$f":"SUM('2025:2074'!P224)","v":0},{"$f":"SUM('2025:2074'!Q224)","v":0},{"$f":"SUM('2025:2074'!R224)","v":0},{"$f":"SUM('2025:2074'!S224)","v":0},{"$f":"SUM('2025:2074'!T224)","v":0},{"$f":"SUM('2025:2074'!U224)","v":0},{"$f":"SUM('2025:2074'!V224)","v":0},{"$f":"SUM('2025:2074'!W224)","v":0},{"$f":"SUM('2025:2074'!X224)","v":0},{"$f":"SUM('2025:2074'!Y224)","v":0},{"$f":"SUM('2025:2074'!Z224)","v":0},{"$f":"SUM('2025:2074'!AA224)","v":0},{"$f":"SUM('2025:2074'!AB224)","v":0},{"$f":"SUM('2025:2074'!AC224)","v":0},{"$f":"SUM('2025:2074'!AD224)","v":0},{"$f":"SUM('2025:2074'!AE224)","v":0},{"$f":"SUM('2025:2074'!AF224)","v":0},{"$f":"SUM('2025:2074'!AG224)","v":0},{"$f":"SUM('2025:2074'!AH224)","v":0},{"$f":"SUM('2025:2074'!AI224)","v":0},{"$f":"SUM('2025:2074'!AJ224)","v":0},{"$f":"SUM('2025:2074'!AK224)","v":0},{"$f":"SUM('2025:2074'!AL224)","v":0},{"$f":"SUM('2025:2074'!AM224)","v":0},{"$f":"SUM('2025:2074'!AN224)","v":0},{"$f":"SUM('2025:2074'!AO224)","v":0},{"$f":"SUM('2025:2074'!AP224)","v":0},{"$f":"SUM('2025:2074'!AQ224)","v":0},{"$f":"SUM('2025:2074'!AR224)","v":0},{"$f":"SUM('2025:2074'!AS224)","v":0},{"$f":"SUM('2025:2074'!AT224)","v":0},{"$f":"SUM('2025:2074'!AU224)","v":0},{"$f":"SUM('2025:2074'!AV224)","v":0},{"$f":"SUM('2025:2074'!AW224)","v":0},{"$f":"SUM('2025:2074'!AX224)","v":0},{"$f":"SUM('2025:2074'!AY224)","v":0},{"$f":"SUM('2025:2074'!AZ224)","v":0},{"$f":"SUM('2025:2074'!BA224)","v":0},{"$f":"SUM('2025:2074'!BB224)","v":0},{"$f":"SUM('2025:2074'!BC224)","v":0},{"$f":"SUM('2025:2074'!BD224)","v":0},{"$f":"SUM('2025:2074'!BE224)","v":0},{"$f":"SUM('2025:2074'!BF224)","v":0},{"$f":"SUM('2025:2074'!BG224)","v":0},{"$f":"SUM('2025:2074'!BH224)","v":0},{"$f":"SUM('2025:2074'!BI224)","v":0},{"$f":"SUM('2025:2074'!BJ224)","v":0},{"$f":"SUM('2025:2074'!BK224)","v":0},{"$f":"SUM('2025:2074'!BL224)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O225)","v":0},{"$f":"SUM('2025:2074'!P225)","v":0},{"$f":"SUM('2025:2074'!Q225)","v":0},{"$f":"SUM('2025:2074'!R225)","v":0},{"$f":"SUM('2025:2074'!S225)","v":0},{"$f":"SUM('2025:2074'!T225)","v":0},{"$f":"SUM('2025:2074'!U225)","v":0},{"$f":"SUM('2025:2074'!V225)","v":0},{"$f":"SUM('2025:2074'!W225)","v":0},{"$f":"SUM('2025:2074'!X225)","v":0},{"$f":"SUM('2025:2074'!Y225)","v":0},{"$f":"SUM('2025:2074'!Z225)","v":0},{"$f":"SUM('2025:2074'!AA225)","v":0},{"$f":"SUM('2025:2074'!AB225)","v":0},{"$f":"SUM('2025:2074'!AC225)","v":0},{"$f":"SUM('2025:2074'!AD225)","v":0},{"$f":"SUM('2025:2074'!AE225)","v":0},{"$f":"SUM('2025:2074'!AF225)","v":0},{"$f":"SUM('2025:2074'!AG225)","v":0},{"$f":"SUM('2025:2074'!AH225)","v":0},{"$f":"SUM('2025:2074'!AI225)","v":0},{"$f":"SUM('2025:2074'!AJ225)","v":0},{"$f":"SUM('2025:2074'!AK225)","v":0},{"$f":"SUM('2025:2074'!AL225)","v":0},{"$f":"SUM('2025:2074'!AM225)","v":0},{"$f":"SUM('2025:2074'!AN225)","v":0},{"$f":"SUM('2025:2074'!AO225)","v":0},{"$f":"SUM('2025:2074'!AP225)","v":0},{"$f":"SUM('2025:2074'!AQ225)","v":0},{"$f":"SUM('2025:2074'!AR225)","v":0},{"$f":"SUM('2025:2074'!AS225)","v":0},{"$f":"SUM('2025:2074'!AT225)","v":0},{"$f":"SUM('2025:2074'!AU225)","v":0},{"$f":"SUM('2025:2074'!AV225)","v":0},{"$f":"SUM('2025:2074'!AW225)","v":0},{"$f":"SUM('2025:2074'!AX225)","v":0},{"$f":"SUM('2025:2074'!AY225)","v":0},{"$f":"SUM('2025:2074'!AZ225)","v":0},{"$f":"SUM('2025:2074'!BA225)","v":0},{"$f":"SUM('2025:2074'!BB225)","v":0},{"$f":"SUM('2025:2074'!BC225)","v":0},{"$f":"SUM('2025:2074'!BD225)","v":0},{"$f":"SUM('2025:2074'!BE225)","v":0},{"$f":"SUM('2025:2074'!BF225)","v":0},{"$f":"SUM('2025:2074'!BG225)","v":0},{"$f":"SUM('2025:2074'!BH225)","v":0},{"$f":"SUM('2025:2074'!BI225)","v":0},{"$f":"SUM('2025:2074'!BJ225)","v":0},{"$f":"SUM('2025:2074'!BK225)","v":0},{"$f":"SUM('2025:2074'!BL225)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O226)","v":0},{"$f":"SUM('2025:2074'!P226)","v":0},{"$f":"SUM('2025:2074'!Q226)","v":0},{"$f":"SUM('2025:2074'!R226)","v":0},{"$f":"SUM('2025:2074'!S226)","v":0},{"$f":"SUM('2025:2074'!T226)","v":0},{"$f":"SUM('2025:2074'!U226)","v":0},{"$f":"SUM('2025:2074'!V226)","v":0},{"$f":"SUM('2025:2074'!W226)","v":0},{"$f":"SUM('2025:2074'!X226)","v":0},{"$f":"SUM('2025:2074'!Y226)","v":0},{"$f":"SUM('2025:2074'!Z226)","v":0},{"$f":"SUM('2025:2074'!AA226)","v":0},{"$f":"SUM('2025:2074'!AB226)","v":0},{"$f":"SUM('2025:2074'!AC226)","v":0},{"$f":"SUM('2025:2074'!AD226)","v":0},{"$f":"SUM('2025:2074'!AE226)","v":0},{"$f":"SUM('2025:2074'!AF226)","v":0},{"$f":"SUM('2025:2074'!AG226)","v":0},{"$f":"SUM('2025:2074'!AH226)","v":0},{"$f":"SUM('2025:2074'!AI226)","v":0},{"$f":"SUM('2025:2074'!AJ226)","v":0},{"$f":"SUM('2025:2074'!AK226)","v":0},{"$f":"SUM('2025:2074'!AL226)","v":0},{"$f":"SUM('2025:2074'!AM226)","v":0},{"$f":"SUM('2025:2074'!AN226)","v":0},{"$f":"SUM('2025:2074'!AO226)","v":0},{"$f":"SUM('2025:2074'!AP226)","v":0},{"$f":"SUM('2025:2074'!AQ226)","v":0},{"$f":"SUM('2025:2074'!AR226)","v":0},{"$f":"SUM('2025:2074'!AS226)","v":0},{"$f":"SUM('2025:2074'!AT226)","v":0},{"$f":"SUM('2025:2074'!AU226)","v":0},{"$f":"SUM('2025:2074'!AV226)","v":0},{"$f":"SUM('2025:2074'!AW226)","v":0},{"$f":"SUM('2025:2074'!AX226)","v":0},{"$f":"SUM('2025:2074'!AY226)","v":0},{"$f":"SUM('2025:2074'!AZ226)","v":0},{"$f":"SUM('2025:2074'!BA226)","v":0},{"$f":"SUM('2025:2074'!BB226)","v":0},{"$f":"SUM('2025:2074'!BC226)","v":0},{"$f":"SUM('2025:2074'!BD226)","v":0},{"$f":"SUM('2025:2074'!BE226)","v":0},{"$f":"SUM('2025:2074'!BF226)","v":0},{"$f":"SUM('2025:2074'!BG226)","v":0},{"$f":"SUM('2025:2074'!BH226)","v":0},{"$f":"SUM('2025:2074'!BI226)","v":0},{"$f":"SUM('2025:2074'!BJ226)","v":0},{"$f":"SUM('2025:2074'!BK226)","v":0},{"$f":"SUM('2025:2074'!BL226)","v":0}]
[null,"Total acceleratedDepreciation","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O227)","v":99.796029785383396},{"$f":"SUM('2025:2074'!P227)","v":206.99184004646179},{"$f":"SUM('2025:2074'!Q227)","v":287.95613849030934},{"$f":"SUM('2025:2074'!R227)","v":360.30147027605494},{"$f":"SUM('2025:2074'!S227)","v":426.72530808864963},{"$f":"SUM('2025:2074'!T227)","v":492.39124317794324},{"$f":"SUM('2025:2074'!U227)","v":527.12712330094223},{"$f":"SUM('2025:2074'!V227)","v":560.34350043721599},{"$f":"SUM('2025:2074'!W227)","v":591.01483974423104},{"$f":"SUM('2025:2074'!X227)","v":618.2684487002598},{"$f":"SUM('2025:2074'!Y227)","v":642.00006619167766},{"$f":"SUM('2025:2074'!Z227)","v":664.56242345114447},{"$f":"SUM('2025:2074'!AA227)","v":686.03859809528944},{"$f":"SUM('2025:2074'!AB227)","v":706.19034325802409},{"$f":"SUM('2025:2074'!AC227)","v":712.89475988524032},{"$f":"SUM('2025:2074'!AD227)","v":712.76423506576543},{"$f":"SUM('2025:2074'!AE227)","v":706.99827487135929},{"$f":"SUM('2025:2074'!AF227)","v":697.97850895136332},{"$f":"SUM('2025:2074'!AG227)","v":686.65131248405442},{"$f":"SUM('2025:2074'!AH227)","v":673.69390956546613},{"$f":"SUM('2025:2074'!AI227)","v":659.15454297741564},{"$f":"SUM('2025:2074'!AJ227)","v":643.16593246275693},{"$f":"SUM('2025:2074'!AK227)","v":625.86274214445621},{"$f":"SUM('2025:2074'!AL227)","v":607.36559218725176},{"$f":"SUM('2025:2074'!AM227)","v":587.77813033558812},{"$f":"SUM('2025:2074'!AN227)","v":567.37652090965685},{"$f":"SUM('2025:2074'!AO227)","v":546.5313817470344},{"$f":"SUM('2025:2074'!AP227)","v":525.57300737084597},{"$f":"SUM('2025:2074'!AQ227)","v":504.51051599996765},{"$f":"SUM('2025:2074'!AR227)","v":483.35677152991195},{"$f":"SUM('2025:2074'!AS227)","v":462.08446928024722},{"$f":"SUM('2025:2074'!AT227)","v":440.59814618321735},{"$f":"SUM('2025:2074'!AU227)","v":419.36745178497273},{"$f":"SUM('2025:2074'!AV227)","v":399.34639027971912},{"$f":"SUM('2025:2074'!AW227)","v":380.41235290960435},{"$f":"SUM('2025:2074'!AX227)","v":362.44499001044767},{"$f":"SUM('2025:2074'!AY227)","v":345.33296433814922},{"$f":"SUM('2025:2074'!AZ227)","v":328.959343940954},{"$f":"SUM('2025:2074'!BA227)","v":313.24890749002594},{"$f":"SUM('2025:2074'!BB227)","v":298.16821085243805},{"$f":"SUM('2025:2074'!BC227)","v":283.6327478888756},{"$f":"SUM('2025:2074'!BD227)","v":269.6677681932585},{"$f":"SUM('2025:2074'!BE227)","v":256.25505628305922},{"$f":"SUM('2025:2074'!BF227)","v":243.3181896866931},{"$f":"SUM('2025:2074'!BG227)","v":230.85237744042891},{"$f":"SUM('2025:2074'!BH227)","v":218.82634974477247},{"$f":"SUM('2025:2074'!BI227)","v":207.22720556728822},{"$f":"SUM('2025:2074'!BJ227)","v":196.01571220656774},{"$f":"SUM('2025:2074'!BK227)","v":185.17524918154444},{"$f":"SUM('2025:2074'!BL227)","v":174.68999520838207}]
[null,"Check total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O151+O170+O189+O208","v":99.796029785383396},206.99184004646179,287.95613849030929,360.30147027605494,426.72530808864957,492.39124317794324,527.12712330094223,560.34350043721599,591.01483974423115,618.2684487002598,642.00006619167743,664.56242345114458,686.03859809528933,706.1903432580242,712.89475988524032,712.76423506576555,706.99827487135917,697.97850895136332,686.65131248405442,673.69390956546636,659.15454297741542,643.16593246275693,625.86274214445621,607.36559218725188,587.778130335588,567.37652090965685,546.53138174703452,525.57300737084586,504.51051599996771,483.35677152991201,462.08446928024711,440.59814618321752,{"$f":"AU151+AU170+AU189+AU208","v":419.36745178497262},399.34639027971912,380.41235290960429,362.44499001044778,345.33296433814911,328.95934394095411,313.24890749002589,298.16821085243805,283.63274788887554,269.6677681932585,256.25505628305916,243.31818968669313,230.85237744042891,218.8263497447725,207.22720556728819,196.01571220656771,185.17524918154444,174.6899952083821]
[null,"Check",{"$f":"IF(SUM(O229:BL229)=0,\"OK\",\"Error\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O227-O228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU227-AU228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Tax Asset Life"]
[null,"High pressure mains - steel"]
[null,"High pressure mains - PE"]
[null,"Medium pressure mains"]
[null,"Medium/low pressure mains"]
[null,"Low pressure mains"]
[null,"Regulators"]
[null,"Secondary gate stations"]
[null,"Buildings"]
[null,"Meter and services pipes"]
[null,"Equipment and vehicles"]
[null,"Vehicles"]
[null,"Information technology"]
[null,"Telemetry and monitoring"]
[null,"Full retail contestability"]
[null,"Land"]
[null,"Equity rasing costs"]
[]
[null,"Opening Capital Base: ","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O250)","v":0},{"$f":"SUM('2025:2074'!P250)","v":2.6781756103744869},{"$f":"SUM('2025:2074'!Q250)","v":5.8455860861831717},{"$f":"SUM('2025:2074'!R250)","v":12.656496469053392},{"$f":"SUM('2025:2074'!S250)","v":17.537887449068929},{"$f":"SUM('2025:2074'!T250)","v":23.06821658490059},{"$f":"SUM('2025:2074'!U250)","v":27.169251823088977},{"$f":"SUM('2025:2074'!V250)","v":31.136938179118218},{"$f":"SUM('2025:2074'!W250)","v":34.967928596046121},{"$f":"SUM('2025:2074'!X250)","v":38.658792005801246},{"$f":"SUM('2025:2074'!Y250)","v":42.206011220503555},{"$f":"SUM('2025:2074'!Z250)","v":45.605980770857222},{"$f":"SUM('2025:2074'!AA250)","v":48.855004690287103},{"$f":"SUM('2025:2074'!AB250)","v":51.94929424345699},{"$f":"SUM('2025:2074'!AC250)","v":54.884965597773792},{"$f":"SUM('2025:2074'!AD250)","v":56.373064504370809},{"$f":"SUM('2025:2074'!AE250)","v":56.939988196847324},{"$f":"SUM('2025:2074'!AF250)","v":56.802163206299753},{"$f":"SUM('2025:2074'!AG250)","v":56.078076571811522},{"$f":"SUM('2025:2074'!AH250)","v":54.842145192861906},{"$f":"SUM('2025:2074'!AI250)","v":53.144970766653394},{"$f":"SUM('2025:2074'!AJ250)","v":51.022692181488623},{"$f":"SUM('2025:2074'!AK250)","v":48.635805836580012},{"$f":"SUM('2025:2074'!AL250)","v":46.035318925800787},{"$f":"SUM('2025:2074'!AM250)","v":43.426482740032654},{"$f":"SUM('2025:2074'!AN250)","v":40.741471681017451},{"$f":"SUM('2025:2074'!AO250)","v":38.034192387997685},{"$f":"SUM('2025:2074'!AP250)","v":35.254134881674872},{"$f":"SUM('2025:2074'!AQ250)","v":32.410256700594324},{"$f":"SUM('2025:2074'!AR250)","v":29.509235527968357},{"$f":"SUM('2025:2074'!AS250)","v":26.555470761320354},{"$f":"SUM('2025:2074'!AT250)","v":23.5509738095862},{"$f":"SUM('2025:2074'!AU250)","v":20.495142358023969},{"$f":"SUM('2025:2074'!AV250)","v":17.566597286740144},{"$f":"SUM('2025:2074'!AW250)","v":14.956562654920392},{"$f":"SUM('2025:2074'!AX250)","v":12.673033074595255},{"$f":"SUM('2025:2074'!AY250)","v":10.659955175953471},{"$f":"SUM('2025:2074'!AZ250)","v":8.8847927823731858},{"$f":"SUM('2025:2074'!BA250)","v":7.3242042349562704},{"$f":"SUM('2025:2074'!BB250)","v":5.9596051438138575},{"$f":"SUM('2025:2074'!BC250)","v":4.7752027445366068},{"$f":"SUM('2025:2074'!BD250)","v":3.7569447193548293},{"$f":"SUM('2025:2074'!BE250)","v":2.8918830790254861},{"$f":"SUM('2025:2074'!BF250)","v":2.1677518157780695},{"$f":"SUM('2025:2074'!BG250)","v":1.5726641220323281},{"$f":"SUM('2025:2074'!BH250)","v":1.0948799996983862},{"$f":"SUM('2025:2074'!BI250)","v":0.72261623373532835},{"$f":"SUM('2025:2074'!BJ250)","v":0.44388145242532062},{"$f":"SUM('2025:2074'!BK250)","v":0.2463247523520139},{"$f":"SUM('2025:2074'!BL250)","v":0.11708951196171122}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O251)","v":0},{"$f":"SUM('2025:2074'!P251)","v":0},{"$f":"SUM('2025:2074'!Q251)","v":0},{"$f":"SUM('2025:2074'!R251)","v":0},{"$f":"SUM('2025:2074'!S251)","v":0},{"$f":"SUM('2025:2074'!T251)","v":0},{"$f":"SUM('2025:2074'!U251)","v":0},{"$f":"SUM('2025:2074'!V251)","v":0},{"$f":"SUM('2025:2074'!W251)","v":0},{"$f":"SUM('2025:2074'!X251)","v":0},{"$f":"SUM('2025:2074'!Y251)","v":0},{"$f":"SUM('2025:2074'!Z251)","v":0},{"$f":"SUM('2025:2074'!AA251)","v":0},{"$f":"SUM('2025:2074'!AB251)","v":0},{"$f":"SUM('2025:2074'!AC251)","v":0},{"$f":"SUM('2025:2074'!AD251)","v":0},{"$f":"SUM('2025:2074'!AE251)","v":0},{"$f":"SUM('2025:2074'!AF251)","v":0},{"$f":"SUM('2025:2074'!AG251)","v":0},{"$f":"SUM('2025:2074'!AH251)","v":0},{"$f":"SUM('2025:2074'!AI251)","v":0},{"$f":"SUM('2025:2074'!AJ251)","v":0},{"$f":"SUM('2025:2074'!AK251)","v":0},{"$f":"SUM('2025:2074'!AL251)","v":0},{"$f":"SUM('2025:2074'!AM251)","v":0},{"$f":"SUM('2025:2074'!AN251)","v":0},{"$f":"SUM('2025:2074'!AO251)","v":0},{"$f":"SUM('2025:2074'!AP251)","v":0},{"$f":"SUM('2025:2074'!AQ251)","v":0},{"$f":"SUM('2025:2074'!AR251)","v":0},{"$f":"SUM('2025:2074'!AS251)","v":0},{"$f":"SUM('2025:2074'!AT251)","v":0},{"$f":"SUM('2025:2074'!AU251)","v":0},{"$f":"SUM('2025:2074'!AV251)","v":0},{"$f":"SUM('2025:2074'!AW251)","v":0},{"$f":"SUM('2025:2074'!AX251)","v":0},{"$f":"SUM('2025:2074'!AY251)","v":0},{"$f":"SUM('2025:2074'!AZ251)","v":0},{"$f":"SUM('2025:2074'!BA251)","v":0},{"$f":"SUM('2025:2074'!BB251)","v":0},{"$f":"SUM('2025:2074'!BC251)","v":0},{"$f":"SUM('2025:2074'!BD251)","v":0},{"$f":"SUM('2025:2074'!BE251)","v":0},{"$f":"SUM('2025:2074'!BF251)","v":0},{"$f":"SUM('2025:2074'!BG251)","v":0},{"$f":"SUM('2025:2074'!BH251)","v":0},{"$f":"SUM('2025:2074'!BI251)","v":0},{"$f":"SUM('2025:2074'!BJ251)","v":0},{"$f":"SUM('2025:2074'!BK251)","v":0},{"$f":"SUM('2025:2074'!BL251)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O252)","v":0},{"$f":"SUM('2025:2074'!P252)","v":0},{"$f":"SUM('2025:2074'!Q252)","v":0},{"$f":"SUM('2025:2074'!R252)","v":0},{"$f":"SUM('2025:2074'!S252)","v":0},{"$f":"SUM('2025:2074'!T252)","v":0},{"$f":"SUM('2025:2074'!U252)","v":0},{"$f":"SUM('2025:2074'!V252)","v":0},{"$f":"SUM('2025:2074'!W252)","v":0},{"$f":"SUM('2025:2074'!X252)","v":0},{"$f":"SUM('2025:2074'!Y252)","v":0},{"$f":"SUM('2025:2074'!Z252)","v":0},{"$f":"SUM('2025:2074'!AA252)","v":0},{"$f":"SUM('2025:2074'!AB252)","v":0},{"$f":"SUM('2025:2074'!AC252)","v":0},{"$f":"SUM('2025:2074'!AD252)","v":0},{"$f":"SUM('2025:2074'!AE252)","v":0},{"$f":"SUM('2025:2074'!AF252)","v":0},{"$f":"SUM('2025:2074'!AG252)","v":0},{"$f":"SUM('2025:2074'!AH252)","v":0},{"$f":"SUM('2025:2074'!AI252)","v":0},{"$f":"SUM('2025:2074'!AJ252)","v":0},{"$f":"SUM('2025:2074'!AK252)","v":0},{"$f":"SUM('2025:2074'!AL252)","v":0},{"$f":"SUM('2025:2074'!AM252)","v":0},{"$f":"SUM('2025:2074'!AN252)","v":0},{"$f":"SUM('2025:2074'!AO252)","v":0},{"$f":"SUM('2025:2074'!AP252)","v":0},{"$f":"SUM('2025:2074'!AQ252)","v":0},{"$f":"SUM('2025:2074'!AR252)","v":0},{"$f":"SUM('2025:2074'!AS252)","v":0},{"$f":"SUM('2025:2074'!AT252)","v":0},{"$f":"SUM('2025:2074'!AU252)","v":0},{"$f":"SUM('2025:2074'!AV252)","v":0},{"$f":"SUM('2025:2074'!AW252)","v":0},{"$f":"SUM('2025:2074'!AX252)","v":0},{"$f":"SUM('2025:2074'!AY252)","v":0},{"$f":"SUM('2025:2074'!AZ252)","v":0},{"$f":"SUM('2025:2074'!BA252)","v":0},{"$f":"SUM('2025:2074'!BB252)","v":0},{"$f":"SUM('2025:2074'!BC252)","v":0},{"$f":"SUM('2025:2074'!BD252)","v":0},{"$f":"SUM('2025:2074'!BE252)","v":0},{"$f":"SUM('2025:2074'!BF252)","v":0},{"$f":"SUM('2025:2074'!BG252)","v":0},{"$f":"SUM('2025:2074'!BH252)","v":0},{"$f":"SUM('2025:2074'!BI252)","v":0},{"$f":"SUM('2025:2074'!BJ252)","v":0},{"$f":"SUM('2025:2074'!BK252)","v":0},{"$f":"SUM('2025:2074'!BL252)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O253)","v":0},{"$f":"SUM('2025:2074'!P253)","v":39.959319053508416},{"$f":"SUM('2025:2074'!Q253)","v":79.161759806388673},{"$f":"SUM('2025:2074'!R253)","v":119.67341554243023},{"$f":"SUM('2025:2074'!S253)","v":157.69340423062948},{"$f":"SUM('2025:2074'!T253)","v":194.13473601921368},{"$f":"SUM('2025:2074'!U253)","v":228.29522282688077},{"$f":"SUM('2025:2074'!V253)","v":250.30327839390918},{"$f":"SUM('2025:2074'!W253)","v":270.9649845076039},{"$f":"SUM('2025:2074'!X253)","v":290.66073991651245},{"$f":"SUM('2025:2074'!Y253)","v":309.36735761271939},{"$f":"SUM('2025:2074'!Z253)","v":327.18284268574888},{"$f":"SUM('2025:2074'!AA253)","v":343.9932104277292},{"$f":"SUM('2025:2074'!AB253)","v":359.79490021385089},{"$f":"SUM('2025:2074'!AC253)","v":374.56359999373205},{"$f":"SUM('2025:2074'!AD253)","v":380.23878936551182},{"$f":"SUM('2025:2074'!AE253)","v":380.0671958852152},{"$f":"SUM('2025:2074'!AF253)","v":375.51663268186911},{"$f":"SUM('2025:2074'!AG253)","v":367.32332128978527},{"$f":"SUM('2025:2074'!AH253)","v":355.94965256907108},{"$f":"SUM('2025:2074'!AI253)","v":341.71004115478996},{"$f":"SUM('2025:2074'!AJ253)","v":324.82903673609189},{"$f":"SUM('2025:2074'!AK253)","v":307.46980795431597},{"$f":"SUM('2025:2074'!AL253)","v":289.81774762714844},{"$f":"SUM('2025:2074'!AM253)","v":272.13342050463814},{"$f":"SUM('2025:2074'!AN253)","v":254.4712434597478},{"$f":"SUM('2025:2074'!AO253)","v":236.91039731561381},{"$f":"SUM('2025:2074'!AP253)","v":219.47902710864005},{"$f":"SUM('2025:2074'!AQ253)","v":201.69568165148425},{"$f":"SUM('2025:2074'!AR253)","v":183.57923231925173},{"$f":"SUM('2025:2074'!AS253)","v":165.15334917521795},{"$f":"SUM('2025:2074'!AT253)","v":146.42661454029812},{"$f":"SUM('2025:2074'!AU253)","v":127.39719491900809},{"$f":"SUM('2025:2074'!AV253)","v":109.17240810427532},{"$f":"SUM('2025:2074'!AW253)","v":92.93875369957648},{"$f":"SUM('2025:2074'!AX253)","v":78.744138825101246},{"$f":"SUM('2025:2074'!AY253)","v":66.235839936955685},{"$f":"SUM('2025:2074'!AZ253)","v":55.205833691852497},{"$f":"SUM('2025:2074'!BA253)","v":45.509086235791308},{"$f":"SUM('2025:2074'!BB253)","v":37.030123098787357},{"$f":"SUM('2025:2074'!BC253)","v":29.670815630361972},{"$f":"SUM('2025:2074'!BD253)","v":23.343849479265725},{"$f":"SUM('2025:2074'!BE253)","v":17.968772061144239},{"$f":"SUM('2025:2074'!BF253)","v":13.469368296858587},{"$f":"SUM('2025:2074'!BG253)","v":9.771779275067086},{"$f":"SUM('2025:2074'!BH253)","v":6.803058288067322},{"$f":"SUM('2025:2074'!BI253)","v":4.4899900987864987},{"$f":"SUM('2025:2074'!BJ253)","v":2.7580660845693665},{"$f":"SUM('2025:2074'!BK253)","v":1.5305436655214553},{"$f":"SUM('2025:2074'!BL253)","v":0.72753797221276528}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O254)","v":0},{"$f":"SUM('2025:2074'!P254)","v":0},{"$f":"SUM('2025:2074'!Q254)","v":0},{"$f":"SUM('2025:2074'!R254)","v":0},{"$f":"SUM('2025:2074'!S254)","v":0},{"$f":"SUM('2025:2074'!T254)","v":0},{"$f":"SUM('2025:2074'!U254)","v":0},{"$f":"SUM('2025:2074'!V254)","v":0},{"$f":"SUM('2025:2074'!W254)","v":0},{"$f":"SUM('2025:2074'!X254)","v":0},{"$f":"SUM('2025:2074'!Y254)","v":0},{"$f":"SUM('2025:2074'!Z254)","v":0},{"$f":"SUM('2025:2074'!AA254)","v":0},{"$f":"SUM('2025:2074'!AB254)","v":0},{"$f":"SUM('2025:2074'!AC254)","v":0},{"$f":"SUM('2025:2074'!AD254)","v":0},{"$f":"SUM('2025:2074'!AE254)","v":0},{"$f":"SUM('2025:2074'!AF254)","v":0},{"$f":"SUM('2025:2074'!AG254)","v":0},{"$f":"SUM('2025:2074'!AH254)","v":0},{"$f":"SUM('2025:2074'!AI254)","v":0},{"$f":"SUM('2025:2074'!AJ254)","v":0},{"$f":"SUM('2025:2074'!AK254)","v":0},{"$f":"SUM('2025:2074'!AL254)","v":0},{"$f":"SUM('2025:2074'!AM254)","v":0},{"$f":"SUM('2025:2074'!AN254)","v":0},{"$f":"SUM('2025:2074'!AO254)","v":0},{"$f":"SUM('2025:2074'!AP254)","v":0},{"$f":"SUM('2025:2074'!AQ254)","v":0},{"$f":"SUM('2025:2074'!AR254)","v":0},{"$f":"SUM('2025:2074'!AS254)","v":0},{"$f":"SUM('2025:2074'!AT254)","v":0},{"$f":"SUM('2025:2074'!AU254)","v":0},{"$f":"SUM('2025:2074'!AV254)","v":0},{"$f":"SUM('2025:2074'!AW254)","v":0},{"$f":"SUM('2025:2074'!AX254)","v":0},{"$f":"SUM('2025:2074'!AY254)","v":0},{"$f":"SUM('2025:2074'!AZ254)","v":0},{"$f":"SUM('2025:2074'!BA254)","v":0},{"$f":"SUM('2025:2074'!BB254)","v":0},{"$f":"SUM('2025:2074'!BC254)","v":0},{"$f":"SUM('2025:2074'!BD254)","v":0},{"$f":"SUM('2025:2074'!BE254)","v":0},{"$f":"SUM('2025:2074'!BF254)","v":0},{"$f":"SUM('2025:2074'!BG254)","v":0},{"$f":"SUM('2025:2074'!BH254)","v":0},{"$f":"SUM('2025:2074'!BI254)","v":0},{"$f":"SUM('2025:2074'!BJ254)","v":0},{"$f":"SUM('2025:2074'!BK254)","v":0},{"$f":"SUM('2025:2074'!BL254)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O255)","v":0},{"$f":"SUM('2025:2074'!P255)","v":3.1890643171823028},{"$f":"SUM('2025:2074'!Q255)","v":5.74673026822341},{"$f":"SUM('2025:2074'!R255)","v":8.2099853464139034},{"$f":"SUM('2025:2074'!S255)","v":10.634253019375922},{"$f":"SUM('2025:2074'!T255)","v":12.99527603485193},{"$f":"SUM('2025:2074'!U255)","v":15.391388028294616},{"$f":"SUM('2025:2074'!V255)","v":17.709834894478398},{"$f":"SUM('2025:2074'!W255)","v":19.948667238709074},{"$f":"SUM('2025:2074'!X255)","v":22.105886736485626},{"$f":"SUM('2025:2074'!Y255)","v":24.179444905362047},{"$f":"SUM('2025:2074'!Z255)","v":26.167241845982947},{"$f":"SUM('2025:2074'!AA255)","v":28.067124951519126},{"$f":"SUM('2025:2074'!AB255)","v":29.876887584709937},{"$f":"SUM('2025:2074'!AC255)","v":31.594267721699516},{"$f":"SUM('2025:2074'!AD255)","v":32.468551939561195},{"$f":"SUM('2025:2074'!AE255)","v":32.806324796592428},{"$f":"SUM('2025:2074'!AF255)","v":32.733637548774098},{"$f":"SUM('2025:2074'!AG255)","v":32.319499480773217},{"$f":"SUM('2025:2074'!AH255)","v":31.607252522980861},{"$f":"SUM('2025:2074'!AI255)","v":30.626368142942283},{"$f":"SUM('2025:2074'!AJ255)","v":29.397894371308901},{"$f":"SUM('2025:2074'!AK255)","v":28.096769599037838},{"$f":"SUM('2025:2074'!AL255)","v":26.710957622972153},{"$f":"SUM('2025:2074'!AM255)","v":25.251163915452157},{"$f":"SUM('2025:2074'!AN255)","v":23.728669724018452},{"$f":"SUM('2025:2074'!AO255)","v":22.151894670389957},{"$f":"SUM('2025:2074'!AP255)","v":20.532732090849468},{"$f":"SUM('2025:2074'!AQ255)","v":18.876399039786797},{"$f":"SUM('2025:2074'!AR255)","v":17.186784737029548},{"$f":"SUM('2025:2074'!AS255)","v":15.466451482035986},{"$f":"SUM('2025:2074'!AT255)","v":13.716570760674188},{"$f":"SUM('2025:2074'!AU255)","v":11.93679177247007},{"$f":"SUM('2025:2074'!AV255)","v":10.2311469859374},{"$f":"SUM('2025:2074'!AW255)","v":8.7110092198891209},{"$f":"SUM('2025:2074'!AX255)","v":7.3810347005393941},{"$f":"SUM('2025:2074'!AY255)","v":6.2085767942667509},{"$f":"SUM('2025:2074'!AZ255)","v":5.1746857636835202},{"$f":"SUM('2025:2074'!BA255)","v":4.2657669473316977},{"$f":"SUM('2025:2074'!BB255)","v":3.4709964149137225},{"$f":"SUM('2025:2074'!BC255)","v":2.7811761361367178},{"$f":"SUM('2025:2074'!BD255)","v":2.1881217525704177},{"$f":"SUM('2025:2074'!BE255)","v":1.6842920893956188},{"$f":"SUM('2025:2074'!BF255)","v":1.2625431718070557},{"$f":"SUM('2025:2074'!BG255)","v":0.91595187897705899},{"$f":"SUM('2025:2074'!BH255)","v":0.63768059493985429},{"$f":"SUM('2025:2074'!BI255)","v":0.42086653328993145},{"$f":"SUM('2025:2074'!BJ255)","v":0.2585256728986921},{"$f":"SUM('2025:2074'!BK255)","v":0.14346459399341968},{"$f":"SUM('2025:2074'!BL255)","v":6.8195336173397847E-2}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O256)","v":0},{"$f":"SUM('2025:2074'!P256)","v":0.84707278556032195},{"$f":"SUM('2025:2074'!Q256)","v":2.2591017451449176},{"$f":"SUM('2025:2074'!R256)","v":4.3119918933557884},{"$f":"SUM('2025:2074'!S256)","v":7.6251988995487885},{"$f":"SUM('2025:2074'!T256)","v":10.132233380042001},{"$f":"SUM('2025:2074'!U256)","v":11.905951337329665},{"$f":"SUM('2025:2074'!V256)","v":13.621916490264951},{"$f":"SUM('2025:2074'!W256)","v":15.278679243458614},{"$f":"SUM('2025:2074'!X256)","v":16.87475361667714},{"$f":"SUM('2025:2074'!Y256)","v":18.408616331583154},{"$f":"SUM('2025:2074'!Z256)","v":19.87870587555301},{"$f":"SUM('2025:2074'!AA256)","v":21.283421541996216},{"$f":"SUM('2025:2074'!AB256)","v":22.621122446586842},{"$f":"SUM('2025:2074'!AC256)","v":23.890126518802397},{"$f":"SUM('2025:2074'!AD256)","v":24.532193439349289},{"$f":"SUM('2025:2074'!AE256)","v":24.775303495361904},{"$f":"SUM('2025:2074'!AF256)","v":24.713190049315369},{"$f":"SUM('2025:2074'!AG256)","v":24.397169307807591},{"$f":"SUM('2025:2074'!AH256)","v":23.859470897113251},{"$f":"SUM('2025:2074'!AI256)","v":23.122010185933732},{"$f":"SUM('2025:2074'!AJ256)","v":22.200438765132493},{"$f":"SUM('2025:2074'!AK256)","v":21.148625252709145},{"$f":"SUM('2025:2074'!AL256)","v":20.005532090546968},{"$f":"SUM('2025:2074'!AM256)","v":18.813258068435232},{"$f":"SUM('2025:2074'!AN256)","v":17.644949135859267},{"$f":"SUM('2025:2074'!AO256)","v":16.472438584549067},{"$f":"SUM('2025:2074'!AP256)","v":15.268408114616753},{"$f":"SUM('2025:2074'!AQ256)","v":14.03673719593645},{"$f":"SUM('2025:2074'!AR256)","v":12.780317903236078},{"$f":"SUM('2025:2074'!AS256)","v":11.501055595903157},{"$f":"SUM('2025:2074'!AT256)","v":10.199821406150161},{"$f":"SUM('2025:2074'!AU256)","v":8.8763544741567006},{"$f":"SUM('2025:2074'!AV256)","v":7.6080147040705191},{"$f":"SUM('2025:2074'!AW256)","v":6.4776203805206301},{"$f":"SUM('2025:2074'!AX256)","v":5.4886339342150903},{"$f":"SUM('2025:2074'!AY256)","v":4.6167789014326903},{"$f":"SUM('2025:2074'!AZ256)","v":3.847964009622868},{"$f":"SUM('2025:2074'!BA256)","v":3.1720800907312987},{"$f":"SUM('2025:2074'!BB256)","v":2.5810783286308303},{"$f":"SUM('2025:2074'!BC256)","v":2.068118947701691},{"$f":"SUM('2025:2074'!BD256)","v":1.627115951978187},{"$f":"SUM('2025:2074'!BE256)","v":1.2524616252395151},{"$f":"SUM('2025:2074'!BF256)","v":0.93884361438991082},{"$f":"SUM('2025:2074'!BG256)","v":0.68111379623972912},{"$f":"SUM('2025:2074'!BH256)","v":0.47418763013288334},{"$f":"SUM('2025:2074'!BI256)","v":0.31296185834511425},{"$f":"SUM('2025:2074'!BJ256)","v":0.19224307142653824},{"$f":"SUM('2025:2074'!BK256)","v":0.10668214835694106},{"$f":"SUM('2025:2074'!BL256)","v":5.0710943853056828E-2}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O257)","v":0},{"$f":"SUM('2025:2074'!P257)","v":1.8426596883687392},{"$f":"SUM('2025:2074'!Q257)","v":5.6007485899075373},{"$f":"SUM('2025:2074'!R257)","v":5.9730131175120276},{"$f":"SUM('2025:2074'!S257)","v":6.324786727091376},{"$f":"SUM('2025:2074'!T257)","v":6.7122746200798495},{"$f":"SUM('2025:2074'!U257)","v":8.1195990874000277},{"$f":"SUM('2025:2074'!V257)","v":7.8993991582847487},{"$f":"SUM('2025:2074'!W257)","v":7.6791992291694697},{"$f":"SUM('2025:2074'!X257)","v":7.4589993000541925},{"$f":"SUM('2025:2074'!Y257)","v":7.2387993709389136},{"$f":"SUM('2025:2074'!Z257)","v":7.0185994418236346},{"$f":"SUM('2025:2074'!AA257)","v":6.7983995127083574},{"$f":"SUM('2025:2074'!AB257)","v":6.5781995835930784},{"$f":"SUM('2025:2074'!AC257)","v":6.3579996544778004},{"$f":"SUM('2025:2074'!AD257)","v":6.1377997253625214},{"$f":"SUM('2025:2074'!AE257)","v":7.3284027211805496},{"$f":"SUM('2025:2074'!AF257)","v":7.0729327189419378},{"$f":"SUM('2025:2074'!AG257)","v":6.8174627167033259},{"$f":"SUM('2025:2074'!AH257)","v":6.5619927144647168},{"$f":"SUM('2025:2074'!AI257)","v":6.3065227122261049},{"$f":"SUM('2025:2074'!AJ257)","v":6.0510527099874931},{"$f":"SUM('2025:2074'!AK257)","v":5.7955827077488813},{"$f":"SUM('2025:2074'!AL257)","v":5.5401127055102712},{"$f":"SUM('2025:2074'!AM257)","v":5.2846427032716603},{"$f":"SUM('2025:2074'!AN257)","v":5.0291727010330485},{"$f":"SUM('2025:2074'!AO257)","v":5.3283154176269401},{"$f":"SUM('2025:2074'!AP257)","v":5.058980097417515},{"$f":"SUM('2025:2074'!AQ257)","v":4.7896447772080926},{"$f":"SUM('2025:2074'!AR257)","v":4.5203094569986693},{"$f":"SUM('2025:2074'!AS257)","v":4.2509741367892451},{"$f":"SUM('2025:2074'!AT257)","v":3.9816388165798218},{"$f":"SUM('2025:2074'!AU257)","v":3.712303496370398},{"$f":"SUM('2025:2074'!AV257)","v":3.4429681761609743},{"$f":"SUM('2025:2074'!AW257)","v":3.173632855951551},{"$f":"SUM('2025:2074'!AX257)","v":2.9042975357421277},{"$f":"SUM('2025:2074'!AY257)","v":2.6349622155327035},{"$f":"SUM('2025:2074'!AZ257)","v":2.3656268953232797},{"$f":"SUM('2025:2074'!BA257)","v":2.0962915751138564},{"$f":"SUM('2025:2074'!BB257)","v":1.8269562549044327},{"$f":"SUM('2025:2074'!BC257)","v":1.5576209346950092},{"$f":"SUM('2025:2074'!BD257)","v":1.2882856144855854},{"$f":"SUM('2025:2074'!BE257)","v":1.0650167864853803},{"$f":"SUM('2025:2074'!BF257)","v":0.93685184332887539},{"$f":"SUM('2025:2074'!BG257)","v":0.82152277278880592},{"$f":"SUM('2025:2074'!BH257)","v":0.71883819872995391},{"$f":"SUM('2025:2074'!BI257)","v":0.63000709064957783},{"$f":"SUM('2025:2074'!BJ257)","v":0.58087169955543261},{"$f":"SUM('2025:2074'!BK257)","v":0.53173630846128739},{"$f":"SUM('2025:2074'!BL257)","v":0.48260091736714217}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O258)","v":0},{"$f":"SUM('2025:2074'!P258)","v":30.888684496269082},{"$f":"SUM('2025:2074'!Q258)","v":62.146862686755426},{"$f":"SUM('2025:2074'!R258)","v":92.849033084537197},{"$f":"SUM('2025:2074'!S258)","v":123.3872235832921},{"$f":"SUM('2025:2074'!T258)","v":152.55097978119647},{"$f":"SUM('2025:2074'!U258)","v":177.58939238390357},{"$f":"SUM('2025:2074'!V258)","v":177.75880796370848},{"$f":"SUM('2025:2074'!W258)","v":174.29126307783199},{"$f":"SUM('2025:2074'!X258)","v":170.17660714250653},{"$f":"SUM('2025:2074'!Y258)","v":165.38562249275267},{"$f":"SUM('2025:2074'!Z258)","v":160.23156839572107},{"$f":"SUM('2025:2074'!AA258)","v":154.40675480539537},{"$f":"SUM('2025:2074'!AB258)","v":147.88689207819561},{"$f":"SUM('2025:2074'!AC258)","v":140.61208288669184},{"$f":"SUM('2025:2074'!AD258)","v":130.01858908357855},{"$f":"SUM('2025:2074'!AE258)","v":116.91474850245254},{"$f":"SUM('2025:2074'!AF258)","v":104.51079350469567},{"$f":"SUM('2025:2074'!AG258)","v":93.187557559742118},{"$f":"SUM('2025:2074'!AH258)","v":83.19581213605619},{"$f":"SUM('2025:2074'!AI258)","v":74.776961433727152},{"$f":"SUM('2025:2074'!AJ258)","v":68.075268245047042},{"$f":"SUM('2025:2074'!AK258)","v":63.03930263976568},{"$f":"SUM('2025:2074'!AL258)","v":58.21564832250678},{"$f":"SUM('2025:2074'!AM258)","v":53.457761979987609},{"$f":"SUM('2025:2074'!AN258)","v":48.799554189181599},{"$f":"SUM('2025:2074'!AO258)","v":44.267919609046608},{"$f":"SUM('2025:2074'!AP258)","v":39.906327321404312},{"$f":"SUM('2025:2074'!AQ258)","v":35.73537686778905},{"$f":"SUM('2025:2074'!AR258)","v":31.770734485445661},{"$f":"SUM('2025:2074'!AS258)","v":28.020774650398021},{"$f":"SUM('2025:2074'!AT258)","v":24.319321372548931},{"$f":"SUM('2025:2074'!AU258)","v":20.53878031826957},{"$f":"SUM('2025:2074'!AV258)","v":16.931202051931884},{"$f":"SUM('2025:2074'!AW258)","v":13.776688306705509},{"$f":"SUM('2025:2074'!AX258)","v":11.03873129599747},{"$f":"SUM('2025:2074'!AY258)","v":8.684846585482326},{"$f":"SUM('2025:2074'!AZ258)","v":6.6851025928328385},{"$f":"SUM('2025:2074'!BA258)","v":5.0111442573119165},{"$f":"SUM('2025:2074'!BB258)","v":3.6354931069330556},{"$f":"SUM('2025:2074'!BC258)","v":2.5310100459839489},{"$f":"SUM('2025:2074'!BD258)","v":1.6704560750758388},{"$f":"SUM('2025:2074'!BE258)","v":1.0261110036021501},{"$f":"SUM('2025:2074'!BF258)","v":0.56942351942605718},{"$f":"SUM('2025:2074'!BG258)","v":0.27067325290085453},{"$f":"SUM('2025:2074'!BH258)","v":9.862931075681991E-2},{"$f":"SUM('2025:2074'!BI258)","v":2.0191428691553125E-2},{"$f":"SUM('2025:2074'!BJ258)","v":0},{"$f":"SUM('2025:2074'!BK258)","v":0},{"$f":"SUM('2025:2074'!BL258)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O259)","v":0},{"$f":"SUM('2025:2074'!P259)","v":1.0525047987905034},{"$f":"SUM('2025:2074'!Q259)","v":1.9580794436531037},{"$f":"SUM('2025:2074'!R259)","v":2.7879432866725544},{"$f":"SUM('2025:2074'!S259)","v":3.5401959867225914},{"$f":"SUM('2025:2074'!T259)","v":4.2128895041146839},{"$f":"SUM('2025:2074'!U259)","v":4.819066160398763},{"$f":"SUM('2025:2074'!V259)","v":5.3405131996229063},{"$f":"SUM('2025:2074'!W259)","v":5.7751039083989113},{"$f":"SUM('2025:2074'!X259)","v":6.1206581928325274},{"$f":"SUM('2025:2074'!Y259)","v":6.3749412386727613},{"$f":"SUM('2025:2074'!Z259)","v":6.5356621378309203},{"$f":"SUM('2025:2074'!AA259)","v":6.7057229603043336},{"$f":"SUM('2025:2074'!AB259)","v":6.8785483837183641},{"$f":"SUM('2025:2074'!AC259)","v":7.0542077995566252},{"$f":"SUM('2025:2074'!AD259)","v":6.9613426371286824},{"$f":"SUM('2025:2074'!AE259)","v":6.72565228101372},{"$f":"SUM('2025:2074'!AF259)","v":6.4039630490029911},{"$f":"SUM('2025:2074'!AG259)","v":6.0290733583801703},{"$f":"SUM('2025:2074'!AH259)","v":5.6235388968314695},{"$f":"SUM('2025:2074'!AI259)","v":5.2043681488332325},{"$f":"SUM('2025:2074'!AJ259)","v":4.7852218154051824},{"$f":"SUM('2025:2074'!AK259)","v":4.3775865465957118},{"$f":"SUM('2025:2074'!AL259)","v":3.9914604230087112},{"$f":"SUM('2025:2074'!AM259)","v":3.6357802238007735},{"$f":"SUM('2025:2074'!AN259)","v":3.3187006043868892},{"$f":"SUM('2025:2074'!AO259)","v":3.0206394650376556},{"$f":"SUM('2025:2074'!AP259)","v":2.7313983868246479},{"$f":"SUM('2025:2074'!AQ259)","v":2.4441976366654008},{"$f":"SUM('2025:2074'!AR259)","v":2.1538568811711749},{"$f":"SUM('2025:2074'!AS259)","v":1.855995405201025},{"$f":"SUM('2025:2074'!AT259)","v":1.5465967233789402},{"$f":"SUM('2025:2074'!AU259)","v":1.2217268523879243},{"$f":"SUM('2025:2074'!AV259)","v":0.915804868411628},{"$f":"SUM('2025:2074'!AW259)","v":0.66439960924057873},{"$f":"SUM('2025:2074'!AX259)","v":0.46255130626676777},{"$f":"SUM('2025:2074'!AY259)","v":0.30528193312136981},{"$f":"SUM('2025:2074'!AZ259)","v":0.18752552398754424},{"$f":"SUM('2025:2074'!BA259)","v":0.10406422256105625},{"$f":"SUM('2025:2074'!BB259)","v":4.9466523018913147E-2},{"$f":"SUM('2025:2074'!BC259)","v":1.8024865843241832E-2},{"$f":"SUM('2025:2074'!BD259)","v":3.6900571499072681E-3},{"$f":"SUM('2025:2074'!BE259)","v":0},{"$f":"SUM('2025:2074'!BF259)","v":0},{"$f":"SUM('2025:2074'!BG259)","v":0},{"$f":"SUM('2025:2074'!BH259)","v":0},{"$f":"SUM('2025:2074'!BI259)","v":0},{"$f":"SUM('2025:2074'!BJ259)","v":0},{"$f":"SUM('2025:2074'!BK259)","v":0},{"$f":"SUM('2025:2074'!BL259)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O260)","v":0},{"$f":"SUM('2025:2074'!P260)","v":3.6134532941508626},{"$f":"SUM('2025:2074'!Q260)","v":5.7468197490006467},{"$f":"SUM('2025:2074'!R260)","v":6.7200987119636455},{"$f":"SUM('2025:2074'!S260)","v":8.7173943323559122},{"$f":"SUM('2025:2074'!T260)","v":11.002568667641508},{"$f":"SUM('2025:2074'!U260)","v":12.59823680564428},{"$f":"SUM('2025:2074'!V260)","v":13.971103537591411},{"$f":"SUM('2025:2074'!W260)","v":15.115576548190909},{"$f":"SUM('2025:2074'!X260)","v":16.025923155036949},{"$f":"SUM('2025:2074'!Y260)","v":16.696266785395316},{"$f":"SUM('2025:2074'!Z260)","v":17.120583364556172},{"$f":"SUM('2025:2074'!AA260)","v":17.654042942949545},{"$f":"SUM('2025:2074'!AB260)","v":18.178441091099252},{"$f":"SUM('2025:2074'!AC260)","v":18.596227009181646},{"$f":"SUM('2025:2074'!AD260)","v":18.305251238067111},{"$f":"SUM('2025:2074'!AE260)","v":17.685489877656121},{"$f":"SUM('2025:2074'!AF260)","v":16.839589522007763},{"$f":"SUM('2025:2074'!AG260)","v":15.853795497617874},{"$f":"SUM('2025:2074'!AH260)","v":14.78741928381824},{"$f":"SUM('2025:2074'!AI260)","v":13.68518566974044},{"$f":"SUM('2025:2074'!AJ260)","v":12.583016255180526},{"$f":"SUM('2025:2074'!AK260)","v":11.511115847742436},{"$f":"SUM('2025:2074'!AL260)","v":10.495774975976872},{"$f":"SUM('2025:2074'!AM260)","v":9.5604934151783461},{"$f":"SUM('2025:2074'!AN260)","v":8.7267143012349049},{"$f":"SUM('2025:2074'!AO260)","v":7.9429453755406074},{"$f":"SUM('2025:2074'!AP260)","v":7.1823693083866456},{"$f":"SUM('2025:2074'!AQ260)","v":6.4271584013144407},{"$f":"SUM('2025:2074'!AR260)","v":5.6636906694396334},{"$f":"SUM('2025:2074'!AS260)","v":4.8804467700955225},{"$f":"SUM('2025:2074'!AT260)","v":4.0668651237514917},{"$f":"SUM('2025:2074'!AU260)","v":3.2126010947908576},{"$f":"SUM('2025:2074'!AV260)","v":2.4081616255904388},{"$f":"SUM('2025:2074'!AW260)","v":1.7470770228656385},{"$f":"SUM('2025:2074'!AX260)","v":1.2163052895212336},{"$f":"SUM('2025:2074'!AY260)","v":0.80275641862881286},{"$f":"SUM('2025:2074'!AZ260)","v":0.4931091614186156},{"$f":"SUM('2025:2074'!BA260)","v":0.27364286433974211},{"$f":"SUM('2025:2074'!BB260)","v":0.13007507013163228},{"$f":"SUM('2025:2074'!BC260)","v":4.7397422450260136E-2},{"$f":"SUM('2025:2074'!BD260)","v":9.703217717170063E-3},{"$f":"SUM('2025:2074'!BE260)","v":0},{"$f":"SUM('2025:2074'!BF260)","v":0},{"$f":"SUM('2025:2074'!BG260)","v":0},{"$f":"SUM('2025:2074'!BH260)","v":0},{"$f":"SUM('2025:2074'!BI260)","v":0},{"$f":"SUM('2025:2074'!BJ260)","v":0},{"$f":"SUM('2025:2074'!BK260)","v":0},{"$f":"SUM('2025:2074'!BL260)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O261)","v":0},{"$f":"SUM('2025:2074'!P261)","v":20.573454860492678},{"$f":"SUM('2025:2074'!Q261)","v":47.535056297695654},{"$f":"SUM('2025:2074'!R261)","v":47.731734299337177},{"$f":"SUM('2025:2074'!S261)","v":40.6974322751527},{"$f":"SUM('2025:2074'!T261)","v":29.638123840762699},{"$f":"SUM('2025:2074'!U261)","v":31.058780657933248},{"$f":"SUM('2025:2074'!V261)","v":33.895883434113536},{"$f":"SUM('2025:2074'!W261)","v":40.182273729236805},{"$f":"SUM('2025:2074'!X261)","v":45.738592681393598},{"$f":"SUM('2025:2074'!Y261)","v":49.468540923107156},{"$f":"SUM('2025:2074'!Z261)","v":50.710201300277134},{"$f":"SUM('2025:2074'!AA261)","v":51.983027352914085},{"$f":"SUM('2025:2074'!AB261)","v":53.287801339472225},{"$f":"SUM('2025:2074'!AC261)","v":54.625325153092966},{"$f":"SUM('2025:2074'!AD261)","v":52.294769383694579},{"$f":"SUM('2025:2074'!AE261)","v":48.380386106637744},{"$f":"SUM('2025:2074'!AF261)","v":43.872341960162423},{"$f":"SUM('2025:2074'!AG261)","v":39.401352940027252},{"$f":"SUM('2025:2074'!AH261)","v":35.432268431150533},{"$f":"SUM('2025:2074'!AI261)","v":32.339462732007554},{"$f":"SUM('2025:2074'!AJ261)","v":29.70258750791136},{"$f":"SUM('2025:2074'!AK261)","v":27.335222167816447},{"$f":"SUM('2025:2074'!AL261)","v":25.13159058411491},{"$f":"SUM('2025:2074'!AM261)","v":23.022975582199724},{"$f":"SUM('2025:2074'!AN261)","v":20.960187647510004},{"$f":"SUM('2025:2074'!AO261)","v":18.905087316213361},{"$f":"SUM('2025:2074'!AP261)","v":16.825937360209871},{"$f":"SUM('2025:2074'!AQ261)","v":14.6945793427928},{"$f":"SUM('2025:2074'!AR261)","v":12.484541210706613},{"$f":"SUM('2025:2074'!AS261)","v":10.169628370206834},{"$f":"SUM('2025:2074'!AT261)","v":7.7227470500601108},{"$f":"SUM('2025:2074'!AU261)","v":5.1147985220068728},{"$f":"SUM('2025:2074'!AV261)","v":2.8383737873700809},{"$f":"SUM('2025:2074'!AW261)","v":1.349209928578903},{"$f":"SUM('2025:2074'!AX261)","v":0.49163204674212319},{"$f":"SUM('2025:2074'!AY261)","v":0.10064709302036254},{"$f":"SUM('2025:2074'!AZ261)","v":0},{"$f":"SUM('2025:2074'!BA261)","v":0},{"$f":"SUM('2025:2074'!BB261)","v":0},{"$f":"SUM('2025:2074'!BC261)","v":0},{"$f":"SUM('2025:2074'!BD261)","v":0},{"$f":"SUM('2025:2074'!BE261)","v":0},{"$f":"SUM('2025:2074'!BF261)","v":0},{"$f":"SUM('2025:2074'!BG261)","v":0},{"$f":"SUM('2025:2074'!BH261)","v":0},{"$f":"SUM('2025:2074'!BI261)","v":0},{"$f":"SUM('2025:2074'!BJ261)","v":0},{"$f":"SUM('2025:2074'!BK261)","v":0},{"$f":"SUM('2025:2074'!BL261)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O262)","v":0},{"$f":"SUM('2025:2074'!P262)","v":1.5439558133529927},{"$f":"SUM('2025:2074'!Q262)","v":4.9267810759972575},{"$f":"SUM('2025:2074'!R262)","v":6.2732474773699458},{"$f":"SUM('2025:2074'!S262)","v":7.4129934464130951},{"$f":"SUM('2025:2074'!T262)","v":8.4522809903138363},{"$f":"SUM('2025:2074'!U262)","v":9.6921974095178705},{"$f":"SUM('2025:2074'!V262)","v":10.759211352311247},{"$f":"SUM('2025:2074'!W262)","v":11.648982966536055},{"$f":"SUM('2025:2074'!X262)","v":12.357063469745224},{"$f":"SUM('2025:2074'!Y262)","v":12.878892415052263},{"$f":"SUM('2025:2074'!Z262)","v":13.20979488835383},{"$f":"SUM('2025:2074'!AA262)","v":13.499374216537884},{"$f":"SUM('2025:2074'!AB262)","v":13.942044362633119},{"$f":"SUM('2025:2074'!AC262)","v":14.364505804163354},{"$f":"SUM('2025:2074'!AD262)","v":14.205580325604966},{"$f":"SUM('2025:2074'!AE262)","v":13.724621628369725},{"$f":"SUM('2025:2074'!AF262)","v":13.068170356909906},{"$f":"SUM('2025:2074'!AG262)","v":12.303156207918057},{"$f":"SUM('2025:2074'!AH262)","v":11.475607174832797},{"$f":"SUM('2025:2074'!AI262)","v":10.620231417421589},{"$f":"SUM('2025:2074'!AJ262)","v":9.7649054813100982},{"$f":"SUM('2025:2074'!AK262)","v":8.9330694610950392},{"$f":"SUM('2025:2074'!AL262)","v":8.1451258199970837},{"$f":"SUM('2025:2074'!AM262)","v":7.419311289172672},{"$f":"SUM('2025:2074'!AN262)","v":6.7722665683493837},{"$f":"SUM('2025:2074'!AO262)","v":6.1640316806735607},{"$f":"SUM('2025:2074'!AP262)","v":5.5737953449263777},{"$f":"SUM('2025:2074'!AQ262)","v":4.9877225801408773},{"$f":"SUM('2025:2074'!AR262)","v":4.3952422011444403},{"$f":"SUM('2025:2074'!AS262)","v":3.7874147541474512},{"$f":"SUM('2025:2074'!AT262)","v":3.1560440464598343},{"$f":"SUM('2025:2074'!AU262)","v":2.493102242228328},{"$f":"SUM('2025:2074'!AV262)","v":1.8688262162839697},{"$f":"SUM('2025:2074'!AW262)","v":1.3557990906852597},{"$f":"SUM('2025:2074'!AX262)","v":0.94389977313288964},{"$f":"SUM('2025:2074'!AY262)","v":0.62296991384701139},{"$f":"SUM('2025:2074'!AZ262)","v":0.38267171046834059},{"$f":"SUM('2025:2074'!BA262)","v":0.21235740713697485},{"$f":"SUM('2025:2074'!BB262)","v":0.1009432666660692},{"$f":"SUM('2025:2074'!BC262)","v":3.6782226208597973E-2},{"$f":"SUM('2025:2074'!BD262)","v":7.5300708471809762E-3},{"$f":"SUM('2025:2074'!BE262)","v":0},{"$f":"SUM('2025:2074'!BF262)","v":0},{"$f":"SUM('2025:2074'!BG262)","v":0},{"$f":"SUM('2025:2074'!BH262)","v":0},{"$f":"SUM('2025:2074'!BI262)","v":0},{"$f":"SUM('2025:2074'!BJ262)","v":0},{"$f":"SUM('2025:2074'!BK262)","v":0},{"$f":"SUM('2025:2074'!BL262)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O263)","v":0},{"$f":"SUM('2025:2074'!P263)","v":0},{"$f":"SUM('2025:2074'!Q263)","v":0},{"$f":"SUM('2025:2074'!R263)","v":0},{"$f":"SUM('2025:2074'!S263)","v":0},{"$f":"SUM('2025:2074'!T263)","v":0},{"$f":"SUM('2025:2074'!U263)","v":0},{"$f":"SUM('2025:2074'!V263)","v":0},{"$f":"SUM('2025:2074'!W263)","v":0},{"$f":"SUM('2025:2074'!X263)","v":0},{"$f":"SUM('2025:2074'!Y263)","v":0},{"$f":"SUM('2025:2074'!Z263)","v":0},{"$f":"SUM('2025:2074'!AA263)","v":0},{"$f":"SUM('2025:2074'!AB263)","v":0},{"$f":"SUM('2025:2074'!AC263)","v":0},{"$f":"SUM('2025:2074'!AD263)","v":0},{"$f":"SUM('2025:2074'!AE263)","v":0},{"$f":"SUM('2025:2074'!AF263)","v":0},{"$f":"SUM('2025:2074'!AG263)","v":0},{"$f":"SUM('2025:2074'!AH263)","v":0},{"$f":"SUM('2025:2074'!AI263)","v":0},{"$f":"SUM('2025:2074'!AJ263)","v":0},{"$f":"SUM('2025:2074'!AK263)","v":0},{"$f":"SUM('2025:2074'!AL263)","v":0},{"$f":"SUM('2025:2074'!AM263)","v":0},{"$f":"SUM('2025:2074'!AN263)","v":0},{"$f":"SUM('2025:2074'!AO263)","v":0},{"$f":"SUM('2025:2074'!AP263)","v":0},{"$f":"SUM('2025:2074'!AQ263)","v":0},{"$f":"SUM('2025:2074'!AR263)","v":0},{"$f":"SUM('2025:2074'!AS263)","v":0},{"$f":"SUM('2025:2074'!AT263)","v":0},{"$f":"SUM('2025:2074'!AU263)","v":0},{"$f":"SUM('2025:2074'!AV263)","v":0},{"$f":"SUM('2025:2074'!AW263)","v":0},{"$f":"SUM('2025:2074'!AX263)","v":0},{"$f":"SUM('2025:2074'!AY263)","v":0},{"$f":"SUM('2025:2074'!AZ263)","v":0},{"$f":"SUM('2025:2074'!BA263)","v":0},{"$f":"SUM('2025:2074'!BB263)","v":0},{"$f":"SUM('2025:2074'!BC263)","v":0},{"$f":"SUM('2025:2074'!BD263)","v":0},{"$f":"SUM('2025:2074'!BE263)","v":0},{"$f":"SUM('2025:2074'!BF263)","v":0},{"$f":"SUM('2025:2074'!BG263)","v":0},{"$f":"SUM('2025:2074'!BH263)","v":0},{"$f":"SUM('2025:2074'!BI263)","v":0},{"$f":"SUM('2025:2074'!BJ263)","v":0},{"$f":"SUM('2025:2074'!BK263)","v":0},{"$f":"SUM('2025:2074'!BL263)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O264)","v":0},{"$f":"SUM('2025:2074'!P264)","v":0},{"$f":"SUM('2025:2074'!Q264)","v":0},{"$f":"SUM('2025:2074'!R264)","v":0},{"$f":"SUM('2025:2074'!S264)","v":0},{"$f":"SUM('2025:2074'!T264)","v":0},{"$f":"SUM('2025:2074'!U264)","v":0},{"$f":"SUM('2025:2074'!V264)","v":0},{"$f":"SUM('2025:2074'!W264)","v":0},{"$f":"SUM('2025:2074'!X264)","v":0},{"$f":"SUM('2025:2074'!Y264)","v":0},{"$f":"SUM('2025:2074'!Z264)","v":0},{"$f":"SUM('2025:2074'!AA264)","v":0},{"$f":"SUM('2025:2074'!AB264)","v":0},{"$f":"SUM('2025:2074'!AC264)","v":0},{"$f":"SUM('2025:2074'!AD264)","v":0},{"$f":"SUM('2025:2074'!AE264)","v":0},{"$f":"SUM('2025:2074'!AF264)","v":0},{"$f":"SUM('2025:2074'!AG264)","v":0},{"$f":"SUM('2025:2074'!AH264)","v":0},{"$f":"SUM('2025:2074'!AI264)","v":0},{"$f":"SUM('2025:2074'!AJ264)","v":0},{"$f":"SUM('2025:2074'!AK264)","v":0},{"$f":"SUM('2025:2074'!AL264)","v":0},{"$f":"SUM('2025:2074'!AM264)","v":0},{"$f":"SUM('2025:2074'!AN264)","v":0},{"$f":"SUM('2025:2074'!AO264)","v":0},{"$f":"SUM('2025:2074'!AP264)","v":0},{"$f":"SUM('2025:2074'!AQ264)","v":0},{"$f":"SUM('2025:2074'!AR264)","v":0},{"$f":"SUM('2025:2074'!AS264)","v":0},{"$f":"SUM('2025:2074'!AT264)","v":0},{"$f":"SUM('2025:2074'!AU264)","v":0},{"$f":"SUM('2025:2074'!AV264)","v":0},{"$f":"SUM('2025:2074'!AW264)","v":0},{"$f":"SUM('2025:2074'!AX264)","v":0},{"$f":"SUM('2025:2074'!AY264)","v":0},{"$f":"SUM('2025:2074'!AZ264)","v":0},{"$f":"SUM('2025:2074'!BA264)","v":0},{"$f":"SUM('2025:2074'!BB264)","v":0},{"$f":"SUM('2025:2074'!BC264)","v":0},{"$f":"SUM('2025:2074'!BD264)","v":0},{"$f":"SUM('2025:2074'!BE264)","v":0},{"$f":"SUM('2025:2074'!BF264)","v":0},{"$f":"SUM('2025:2074'!BG264)","v":0},{"$f":"SUM('2025:2074'!BH264)","v":0},{"$f":"SUM('2025:2074'!BI264)","v":0},{"$f":"SUM('2025:2074'!BJ264)","v":0},{"$f":"SUM('2025:2074'!BK264)","v":0},{"$f":"SUM('2025:2074'!BL264)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O265)","v":0},{"$f":"SUM('2025:2074'!P265)","v":0},{"$f":"SUM('2025:2074'!Q265)","v":0},{"$f":"SUM('2025:2074'!R265)","v":0},{"$f":"SUM('2025:2074'!S265)","v":0},{"$f":"SUM('2025:2074'!T265)","v":0},{"$f":"SUM('2025:2074'!U265)","v":0},{"$f":"SUM('2025:2074'!V265)","v":0},{"$f":"SUM('2025:2074'!W265)","v":0},{"$f":"SUM('2025:2074'!X265)","v":0},{"$f":"SUM('2025:2074'!Y265)","v":0},{"$f":"SUM('2025:2074'!Z265)","v":0},{"$f":"SUM('2025:2074'!AA265)","v":0},{"$f":"SUM('2025:2074'!AB265)","v":0},{"$f":"SUM('2025:2074'!AC265)","v":0},{"$f":"SUM('2025:2074'!AD265)","v":0},{"$f":"SUM('2025:2074'!AE265)","v":0},{"$f":"SUM('2025:2074'!AF265)","v":0},{"$f":"SUM('2025:2074'!AG265)","v":0},{"$f":"SUM('2025:2074'!AH265)","v":0},{"$f":"SUM('2025:2074'!AI265)","v":0},{"$f":"SUM('2025:2074'!AJ265)","v":0},{"$f":"SUM('2025:2074'!AK265)","v":0},{"$f":"SUM('2025:2074'!AL265)","v":0},{"$f":"SUM('2025:2074'!AM265)","v":0},{"$f":"SUM('2025:2074'!AN265)","v":0},{"$f":"SUM('2025:2074'!AO265)","v":0},{"$f":"SUM('2025:2074'!AP265)","v":0},{"$f":"SUM('2025:2074'!AQ265)","v":0},{"$f":"SUM('2025:2074'!AR265)","v":0},{"$f":"SUM('2025:2074'!AS265)","v":0},{"$f":"SUM('2025:2074'!AT265)","v":0},{"$f":"SUM('2025:2074'!AU265)","v":0},{"$f":"SUM('2025:2074'!AV265)","v":0},{"$f":"SUM('2025:2074'!AW265)","v":0},{"$f":"SUM('2025:2074'!AX265)","v":0},{"$f":"SUM('2025:2074'!AY265)","v":0},{"$f":"SUM('2025:2074'!AZ265)","v":0},{"$f":"SUM('2025:2074'!BA265)","v":0},{"$f":"SUM('2025:2074'!BB265)","v":0},{"$f":"SUM('2025:2074'!BC265)","v":0},{"$f":"SUM('2025:2074'!BD265)","v":0},{"$f":"SUM('2025:2074'!BE265)","v":0},{"$f":"SUM('2025:2074'!BF265)","v":0},{"$f":"SUM('2025:2074'!BG265)","v":0},{"$f":"SUM('2025:2074'!BH265)","v":0},{"$f":"SUM('2025:2074'!BI265)","v":0},{"$f":"SUM('2025:2074'!BJ265)","v":0},{"$f":"SUM('2025:2074'!BK265)","v":0},{"$f":"SUM('2025:2074'!BL265)","v":0}]
[null,"Total Opening Capital Base","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O266)","v":0},{"$f":"SUM('2025:2074'!P266)","v":106.18834471805039},{"$f":"SUM('2025:2074'!Q266)","v":220.92752574894979},{"$f":"SUM('2025:2074'!R266)","v":307.18695922864583},{"$f":"SUM('2025:2074'!S266)","v":383.57076994965092},{"$f":"SUM('2025:2074'!T266)","v":452.89957942311725},{"$f":"SUM('2025:2074'!U266)","v":526.63908652039174},{"$f":"SUM('2025:2074'!V266)","v":562.396886603403},{"$f":"SUM('2025:2074'!W266)","v":595.85265904518178},{"$f":"SUM('2025:2074'!X266)","v":626.17801621704552},{"$f":"SUM('2025:2074'!Y266)","v":652.20449329608721},{"$f":"SUM('2025:2074'!Z266)","v":673.66118070670484},{"$f":"SUM('2025:2074'!AA266)","v":693.24608340234113},{"$f":"SUM('2025:2074'!AB266)","v":710.99413132731638},{"$f":"SUM('2025:2074'!AC266)","v":726.54330813917193},{"$f":"SUM('2025:2074'!AD266)","v":721.53593164222946},{"$f":"SUM('2025:2074'!AE266)","v":705.34811349132724},{"$f":"SUM('2025:2074'!AF266)","v":681.53341459797912},{"$f":"SUM('2025:2074'!AG266)","v":653.71046493056656},{"$f":"SUM('2025:2074'!AH266)","v":623.33515981918117},{"$f":"SUM('2025:2074'!AI266)","v":591.53612236427546},{"$f":"SUM('2025:2074'!AJ266)","v":558.41211406886373},{"$f":"SUM('2025:2074'!AK266)","v":526.34288801340711},{"$f":"SUM('2025:2074'!AL266)","v":494.08926909758293},{"$f":"SUM('2025:2074'!AM266)","v":462.00529042216897},{"$f":"SUM('2025:2074'!AN266)","v":430.19293001233882},{"$f":"SUM('2025:2074'!AO266)","v":399.19786182268928},{"$f":"SUM('2025:2074'!AP266)","v":367.81311001495044},{"$f":"SUM('2025:2074'!AQ266)","v":336.09775419371255},{"$f":"SUM('2025:2074'!AR266)","v":304.04394539239189},{"$f":"SUM('2025:2074'!AS266)","v":271.64156110131557},{"$f":"SUM('2025:2074'!AT266)","v":238.68719364948782},{"$f":"SUM('2025:2074'!AU266)","v":204.99879604971278},{"$f":"SUM('2025:2074'!AV266)","v":172.9835038067724},{"$f":"SUM('2025:2074'!AW266)","v":145.15075276893407},{"$f":"SUM('2025:2074'!AX266)","v":121.34425778185359},{"$f":"SUM('2025:2074'!AY266)","v":100.87261496824117},{"$f":"SUM('2025:2074'!AZ266)","v":83.22731213156267},{"$f":"SUM('2025:2074'!BA266)","v":67.968637835274137},{"$f":"SUM('2025:2074'!BB266)","v":54.784737207799871},{"$f":"SUM('2025:2074'!BC266)","v":43.486148953918047},{"$f":"SUM('2025:2074'!BD266)","v":33.895696938444836},{"$f":"SUM('2025:2074'!BE266)","v":25.888536644892394},{"$f":"SUM('2025:2074'!BF266)","v":19.344782261588556},{"$f":"SUM('2025:2074'!BG266)","v":14.033705098005862},{"$f":"SUM('2025:2074'!BH266)","v":9.8272740223252182},{"$f":"SUM('2025:2074'!BI266)","v":6.5966332434980028},{"$f":"SUM('2025:2074'!BJ266)","v":4.2335879808753507},{"$f":"SUM('2025:2074'!BK266)","v":2.5587514686851174},{"$f":"SUM('2025:2074'!BL266)","v":1.4461346815680733}]
[null,null,"$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O267)","v":0},{"$f":"SUM('2025:2074'!P267)","v":0},{"$f":"SUM('2025:2074'!Q267)","v":0},{"$f":"SUM('2025:2074'!R267)","v":0},{"$f":"SUM('2025:2074'!S267)","v":0},{"$f":"SUM('2025:2074'!T267)","v":0},{"$f":"SUM('2025:2074'!U267)","v":0},{"$f":"SUM('2025:2074'!V267)","v":0},{"$f":"SUM('2025:2074'!W267)","v":0},{"$f":"SUM('2025:2074'!X267)","v":0},{"$f":"SUM('2025:2074'!Y267)","v":0},{"$f":"SUM('2025:2074'!Z267)","v":0},{"$f":"SUM('2025:2074'!AA267)","v":0},{"$f":"SUM('2025:2074'!AB267)","v":0},{"$f":"SUM('2025:2074'!AC267)","v":0},{"$f":"SUM('2025:2074'!AD267)","v":0},{"$f":"SUM('2025:2074'!AE267)","v":0},{"$f":"SUM('2025:2074'!AF267)","v":0},{"$f":"SUM('2025:2074'!AG267)","v":0},{"$f":"SUM('2025:2074'!AH267)","v":0},{"$f":"SUM('2025:2074'!AI267)","v":0},{"$f":"SUM('2025:2074'!AJ267)","v":0},{"$f":"SUM('2025:2074'!AK267)","v":0},{"$f":"SUM('2025:2074'!AL267)","v":0},{"$f":"SUM('2025:2074'!AM267)","v":0},{"$f":"SUM('2025:2074'!AN267)","v":0},{"$f":"SUM('2025:2074'!AO267)","v":0},{"$f":"SUM('2025:2074'!AP267)","v":0},{"$f":"SUM('2025:2074'!AQ267)","v":0},{"$f":"SUM('2025:2074'!AR267)","v":0},{"$f":"SUM('2025:2074'!AS267)","v":0},{"$f":"SUM('2025:2074'!AT267)","v":0},{"$f":"SUM('2025:2074'!AU267)","v":0},{"$f":"SUM('2025:2074'!AV267)","v":0},{"$f":"SUM('2025:2074'!AW267)","v":0},{"$f":"SUM('2025:2074'!AX267)","v":0},{"$f":"SUM('2025:2074'!AY267)","v":0},{"$f":"SUM('2025:2074'!AZ267)","v":0},{"$f":"SUM('2025:2074'!BA267)","v":0},{"$f":"SUM('2025:2074'!BB267)","v":0},{"$f":"SUM('2025:2074'!BC267)","v":0},{"$f":"SUM('2025:2074'!BD267)","v":0},{"$f":"SUM('2025:2074'!BE267)","v":0},{"$f":"SUM('2025:2074'!BF267)","v":0},{"$f":"SUM('2025:2074'!BG267)","v":0},{"$f":"SUM('2025:2074'!BH267)","v":0},{"$f":"SUM('2025:2074'!BI267)","v":0},{"$f":"SUM('2025:2074'!BJ267)","v":0},{"$f":"SUM('2025:2074'!BK267)","v":0},{"$f":"SUM('2025:2074'!BL267)","v":0}]
[null,"CAPEX: 0","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O268)","v":0},{"$f":"SUM('2025:2074'!P268)","v":0},{"$f":"SUM('2025:2074'!Q268)","v":0},{"$f":"SUM('2025:2074'!R268)","v":0},{"$f":"SUM('2025:2074'!S268)","v":0},{"$f":"SUM('2025:2074'!T268)","v":0},{"$f":"SUM('2025:2074'!U268)","v":0},{"$f":"SUM('2025:2074'!V268)","v":0},{"$f":"SUM('2025:2074'!W268)","v":0},{"$f":"SUM('2025:2074'!X268)","v":0},{"$f":"SUM('2025:2074'!Y268)","v":0},{"$f":"SUM('2025:2074'!Z268)","v":0},{"$f":"SUM('2025:2074'!AA268)","v":0},{"$f":"SUM('2025:2074'!AB268)","v":0},{"$f":"SUM('2025:2074'!AC268)","v":0},{"$f":"SUM('2025:2074'!AD268)","v":0},{"$f":"SUM('2025:2074'!AE268)","v":0},{"$f":"SUM('2025:2074'!AF268)","v":0},{"$f":"SUM('2025:2074'!AG268)","v":0},{"$f":"SUM('2025:2074'!AH268)","v":0},{"$f":"SUM('2025:2074'!AI268)","v":0},{"$f":"SUM('2025:2074'!AJ268)","v":0},{"$f":"SUM('2025:2074'!AK268)","v":0},{"$f":"SUM('2025:2074'!AL268)","v":0},{"$f":"SUM('2025:2074'!AM268)","v":0},{"$f":"SUM('2025:2074'!AN268)","v":0},{"$f":"SUM('2025:2074'!AO268)","v":0},{"$f":"SUM('2025:2074'!AP268)","v":0},{"$f":"SUM('2025:2074'!AQ268)","v":0},{"$f":"SUM('2025:2074'!AR268)","v":0},{"$f":"SUM('2025:2074'!AS268)","v":0},{"$f":"SUM('2025:2074'!AT268)","v":0},{"$f":"SUM('2025:2074'!AU268)","v":0},{"$f":"SUM('2025:2074'!AV268)","v":0},{"$f":"SUM('2025:2074'!AW268)","v":0},{"$f":"SUM('2025:2074'!AX268)","v":0},{"$f":"SUM('2025:2074'!AY268)","v":0},{"$f":"SUM('2025:2074'!AZ268)","v":0},{"$f":"SUM('2025:2074'!BA268)","v":0},{"$f":"SUM('2025:2074'!BB268)","v":0},{"$f":"SUM('2025:2074'!BC268)","v":0},{"$f":"SUM('2025:2074'!BD268)","v":0},{"$f":"SUM('2025:2074'!BE268)","v":0},{"$f":"SUM('2025:2074'!BF268)","v":0},{"$f":"SUM('2025:2074'!BG268)","v":0},{"$f":"SUM('2025:2074'!BH268)","v":0},{"$f":"SUM('2025:2074'!BI268)","v":0},{"$f":"SUM('2025:2074'!BJ268)","v":0},{"$f":"SUM('2025:2074'!BK268)","v":0},{"$f":"SUM('2025:2074'!BL268)","v":0}]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O269)","v":2.6781756103744869},{"$f":"SUM('2025:2074'!P269)","v":3.3013192563274094},{"$f":"SUM('2025:2074'!Q269)","v":7.1098851262053149},{"$f":"SUM('2025:2074'!R269)","v":5.5358599796608967},{"$f":"SUM('2025:2074'!S269)","v":6.4615911344600701},{"$f":"SUM('2025:2074'!T269)","v":5.3553767935397918},{"$f":"SUM('2025:2074'!U269)","v":5.4897967510576402},{"$f":"SUM('2025:2074'!V269)","v":5.6275906495091856},{"$f":"SUM('2025:2074'!W269)","v":5.7688431748118658},{"$f":"SUM('2025:2074'!X269)","v":5.9136411384996421},{"$f":"SUM('2025:2074'!Y269)","v":6.0620735310759821},{"$f":"SUM('2025:2074'!Z269)","v":6.2142315767059895},{"$f":"SUM('2025:2074'!AA269)","v":6.3702087892813095},{"$f":"SUM('2025:2074'!AB269)","v":6.5301010298922701},{"$f":"SUM('2025:2074'!AC269)","v":5.4090336336671125},{"$f":"SUM('2025:2074'!AD269)","v":4.7583101012299629},{"$f":"SUM('2025:2074'!AE269)","v":4.2914769232673722},{"$f":"SUM('2025:2074'!AF269)","v":3.9197891254900878},{"$f":"SUM('2025:2074'!AG269)","v":3.6039338373032077},{"$f":"SUM('2025:2074'!AH269)","v":3.3228874819094685},{"$f":"SUM('2025:2074'!AI269)","v":3.0639276970486837},{"$f":"SUM('2025:2074'!AJ269)","v":2.8186075416385452},{"$f":"SUM('2025:2074'!AK269)","v":2.5808713900334981},{"$f":"SUM('2025:2074'!AL269)","v":2.34607142823599},{"$f":"SUM('2025:2074'!AM269)","v":2.1104071274176808},{"$f":"SUM('2025:2074'!AN269)","v":1.8705796930610026},{"$f":"SUM('2025:2074'!AO269)","v":1.6235616247340197},{"$f":"SUM('2025:2074'!AP269)","v":1.3664291936600828},{"$f":"SUM('2025:2074'!AQ269)","v":1.0962281293222227},{"$f":"SUM('2025:2074'!AR269)","v":0.80985378302570676},{"$f":"SUM('2025:2074'!AS269)","v":0.50393223016585464},{"$f":"SUM('2025:2074'!AT269)","v":0.17469066529226948},{"$f":"SUM('2025:2074'!AU269)","v":0},{"$f":"SUM('2025:2074'!AV269)","v":0},{"$f":"SUM('2025:2074'!AW269)","v":0},{"$f":"SUM('2025:2074'!AX269)","v":0},{"$f":"SUM('2025:2074'!AY269)","v":0},{"$f":"SUM('2025:2074'!AZ269)","v":0},{"$f":"SUM('2025:2074'!BA269)","v":0},{"$f":"SUM('2025:2074'!BB269)","v":0},{"$f":"SUM('2025:2074'!BC269)","v":0},{"$f":"SUM('2025:2074'!BD269)","v":0},{"$f":"SUM('2025:2074'!BE269)","v":0},{"$f":"SUM('2025:2074'!BF269)","v":0},{"$f":"SUM('2025:2074'!BG269)","v":0},{"$f":"SUM('2025:2074'!BH269)","v":0},{"$f":"SUM('2025:2074'!BI269)","v":0},{"$f":"SUM('2025:2074'!BJ269)","v":0},{"$f":"SUM('2025:2074'!BK269)","v":0},{"$f":"SUM('2025:2074'!BL269)","v":0}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O270)","v":0},{"$f":"SUM('2025:2074'!P270)","v":0},{"$f":"SUM('2025:2074'!Q270)","v":0},{"$f":"SUM('2025:2074'!R270)","v":0},{"$f":"SUM('2025:2074'!S270)","v":0},{"$f":"SUM('2025:2074'!T270)","v":0},{"$f":"SUM('2025:2074'!U270)","v":0},{"$f":"SUM('2025:2074'!V270)","v":0},{"$f":"SUM('2025:2074'!W270)","v":0},{"$f":"SUM('2025:2074'!X270)","v":0},{"$f":"SUM('2025:2074'!Y270)","v":0},{"$f":"SUM('2025:2074'!Z270)","v":0},{"$f":"SUM('2025:2074'!AA270)","v":0},{"$f":"SUM('2025:2074'!AB270)","v":0},{"$f":"SUM('2025:2074'!AC270)","v":0},{"$f":"SUM('2025:2074'!AD270)","v":0},{"$f":"SUM('2025:2074'!AE270)","v":0},{"$f":"SUM('2025:2074'!AF270)","v":0},{"$f":"SUM('2025:2074'!AG270)","v":0},{"$f":"SUM('2025:2074'!AH270)","v":0},{"$f":"SUM('2025:2074'!AI270)","v":0},{"$f":"SUM('2025:2074'!AJ270)","v":0},{"$f":"SUM('2025:2074'!AK270)","v":0},{"$f":"SUM('2025:2074'!AL270)","v":0},{"$f":"SUM('2025:2074'!AM270)","v":0},{"$f":"SUM('2025:2074'!AN270)","v":0},{"$f":"SUM('2025:2074'!AO270)","v":0},{"$f":"SUM('2025:2074'!AP270)","v":0},{"$f":"SUM('2025:2074'!AQ270)","v":0},{"$f":"SUM('2025:2074'!AR270)","v":0},{"$f":"SUM('2025:2074'!AS270)","v":0},{"$f":"SUM('2025:2074'!AT270)","v":0},{"$f":"SUM('2025:2074'!AU270)","v":0},{"$f":"SUM('2025:2074'!AV270)","v":0},{"$f":"SUM('2025:2074'!AW270)","v":0},{"$f":"SUM('2025:2074'!AX270)","v":0},{"$f":"SUM('2025:2074'!AY270)","v":0},{"$f":"SUM('2025:2074'!AZ270)","v":0},{"$f":"SUM('2025:2074'!BA270)","v":0},{"$f":"SUM('2025:2074'!BB270)","v":0},{"$f":"SUM('2025:2074'!BC270)","v":0},{"$f":"SUM('2025:2074'!BD270)","v":0},{"$f":"SUM('2025:2074'!BE270)","v":0},{"$f":"SUM('2025:2074'!BF270)","v":0},{"$f":"SUM('2025:2074'!BG270)","v":0},{"$f":"SUM('2025:2074'!BH270)","v":0},{"$f":"SUM('2025:2074'!BI270)","v":0},{"$f":"SUM('2025:2074'!BJ270)","v":0},{"$f":"SUM('2025:2074'!BK270)","v":0},{"$f":"SUM('2025:2074'!BL270)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O271)","v":0},{"$f":"SUM('2025:2074'!P271)","v":0},{"$f":"SUM('2025:2074'!Q271)","v":0},{"$f":"SUM('2025:2074'!R271)","v":0},{"$f":"SUM('2025:2074'!S271)","v":0},{"$f":"SUM('2025:2074'!T271)","v":0},{"$f":"SUM('2025:2074'!U271)","v":0},{"$f":"SUM('2025:2074'!V271)","v":0},{"$f":"SUM('2025:2074'!W271)","v":0},{"$f":"SUM('2025:2074'!X271)","v":0},{"$f":"SUM('2025:2074'!Y271)","v":0},{"$f":"SUM('2025:2074'!Z271)","v":0},{"$f":"SUM('2025:2074'!AA271)","v":0},{"$f":"SUM('2025:2074'!AB271)","v":0},{"$f":"SUM('2025:2074'!AC271)","v":0},{"$f":"SUM('2025:2074'!AD271)","v":0},{"$f":"SUM('2025:2074'!AE271)","v":0},{"$f":"SUM('2025:2074'!AF271)","v":0},{"$f":"SUM('2025:2074'!AG271)","v":0},{"$f":"SUM('2025:2074'!AH271)","v":0},{"$f":"SUM('2025:2074'!AI271)","v":0},{"$f":"SUM('2025:2074'!AJ271)","v":0},{"$f":"SUM('2025:2074'!AK271)","v":0},{"$f":"SUM('2025:2074'!AL271)","v":0},{"$f":"SUM('2025:2074'!AM271)","v":0},{"$f":"SUM('2025:2074'!AN271)","v":0},{"$f":"SUM('2025:2074'!AO271)","v":0},{"$f":"SUM('2025:2074'!AP271)","v":0},{"$f":"SUM('2025:2074'!AQ271)","v":0},{"$f":"SUM('2025:2074'!AR271)","v":0},{"$f":"SUM('2025:2074'!AS271)","v":0},{"$f":"SUM('2025:2074'!AT271)","v":0},{"$f":"SUM('2025:2074'!AU271)","v":0},{"$f":"SUM('2025:2074'!AV271)","v":0},{"$f":"SUM('2025:2074'!AW271)","v":0},{"$f":"SUM('2025:2074'!AX271)","v":0},{"$f":"SUM('2025:2074'!AY271)","v":0},{"$f":"SUM('2025:2074'!AZ271)","v":0},{"$f":"SUM('2025:2074'!BA271)","v":0},{"$f":"SUM('2025:2074'!BB271)","v":0},{"$f":"SUM('2025:2074'!BC271)","v":0},{"$f":"SUM('2025:2074'!BD271)","v":0},{"$f":"SUM('2025:2074'!BE271)","v":0},{"$f":"SUM('2025:2074'!BF271)","v":0},{"$f":"SUM('2025:2074'!BG271)","v":0},{"$f":"SUM('2025:2074'!BH271)","v":0},{"$f":"SUM('2025:2074'!BI271)","v":0},{"$f":"SUM('2025:2074'!BJ271)","v":0},{"$f":"SUM('2025:2074'!BK271)","v":0},{"$f":"SUM('2025:2074'!BL271)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O272)","v":39.959319053508416},{"$f":"SUM('2025:2074'!P272)","v":41.200406705555679},{"$f":"SUM('2025:2074'!Q272)","v":44.56964202399476},{"$f":"SUM('2025:2074'!R272)","v":44.306457077352221},{"$f":"SUM('2025:2074'!S272)","v":44.943123031604735},{"$f":"SUM('2025:2074'!T272)","v":44.909434202267896},{"$f":"SUM('2025:2074'!U272)","v":35.002474671742569},{"$f":"SUM('2025:2074'!V272)","v":35.406248951996027},{"$f":"SUM('2025:2074'!W272)","v":36.210610694809716},{"$f":"SUM('2025:2074'!X272)","v":37.032003516848498},{"$f":"SUM('2025:2074'!Y272)","v":37.992471069513499},{"$f":"SUM('2025:2074'!Z272)","v":38.886977291939992},{"$f":"SUM('2025:2074'!AA272)","v":39.822648200678422},{"$f":"SUM('2025:2074'!AB272)","v":40.780790604471818},{"$f":"SUM('2025:2074'!AC272)","v":33.726319726593978},{"$f":"SUM('2025:2074'!AD272)","v":29.565852860847237},{"$f":"SUM('2025:2074'!AE272)","v":26.665175780840208},{"$f":"SUM('2025:2074'!AF272)","v":24.355686381144519},{"$f":"SUM('2025:2074'!AG272)","v":22.393113371571243},{"$f":"SUM('2025:2074'!AH272)","v":20.646826346582937},{"$f":"SUM('2025:2074'!AI272)","v":19.037774659495216},{"$f":"SUM('2025:2074'!AJ272)","v":17.513473076716593},{"$f":"SUM('2025:2074'!AK272)","v":16.036294849883078},{"$f":"SUM('2025:2074'!AL272)","v":14.577360695834724},{"$f":"SUM('2025:2074'!AM272)","v":13.113055954378815},{"$f":"SUM('2025:2074'!AN272)","v":11.622883501273838},{"$f":"SUM('2025:2074'!AO272)","v":10.088031903384394},{"$f":"SUM('2025:2074'!AP272)","v":8.4903345147844274},{"$f":"SUM('2025:2074'!AQ272)","v":6.8114349178471656},{"$f":"SUM('2025:2074'!AR272)","v":5.032042317197722},{"$f":"SUM('2025:2074'!AS272)","v":3.1311927663291659},{"$f":"SUM('2025:2074'!AT272)","v":1.0854438647997524},{"$f":"SUM('2025:2074'!AU272)","v":0},{"$f":"SUM('2025:2074'!AV272)","v":0},{"$f":"SUM('2025:2074'!AW272)","v":0},{"$f":"SUM('2025:2074'!AX272)","v":0},{"$f":"SUM('2025:2074'!AY272)","v":0},{"$f":"SUM('2025:2074'!AZ272)","v":0},{"$f":"SUM('2025:2074'!BA272)","v":0},{"$f":"SUM('2025:2074'!BB272)","v":0},{"$f":"SUM('2025:2074'!BC272)","v":0},{"$f":"SUM('2025:2074'!BD272)","v":0},{"$f":"SUM('2025:2074'!BE272)","v":0},{"$f":"SUM('2025:2074'!BF272)","v":0},{"$f":"SUM('2025:2074'!BG272)","v":0},{"$f":"SUM('2025:2074'!BH272)","v":0},{"$f":"SUM('2025:2074'!BI272)","v":0},{"$f":"SUM('2025:2074'!BJ272)","v":0},{"$f":"SUM('2025:2074'!BK272)","v":0},{"$f":"SUM('2025:2074'!BL272)","v":0}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O273)","v":0},{"$f":"SUM('2025:2074'!P273)","v":0},{"$f":"SUM('2025:2074'!Q273)","v":0},{"$f":"SUM('2025:2074'!R273)","v":0},{"$f":"SUM('2025:2074'!S273)","v":0},{"$f":"SUM('2025:2074'!T273)","v":0},{"$f":"SUM('2025:2074'!U273)","v":0},{"$f":"SUM('2025:2074'!V273)","v":0},{"$f":"SUM('2025:2074'!W273)","v":0},{"$f":"SUM('2025:2074'!X273)","v":0},{"$f":"SUM('2025:2074'!Y273)","v":0},{"$f":"SUM('2025:2074'!Z273)","v":0},{"$f":"SUM('2025:2074'!AA273)","v":0},{"$f":"SUM('2025:2074'!AB273)","v":0},{"$f":"SUM('2025:2074'!AC273)","v":0},{"$f":"SUM('2025:2074'!AD273)","v":0},{"$f":"SUM('2025:2074'!AE273)","v":0},{"$f":"SUM('2025:2074'!AF273)","v":0},{"$f":"SUM('2025:2074'!AG273)","v":0},{"$f":"SUM('2025:2074'!AH273)","v":0},{"$f":"SUM('2025:2074'!AI273)","v":0},{"$f":"SUM('2025:2074'!AJ273)","v":0},{"$f":"SUM('2025:2074'!AK273)","v":0},{"$f":"SUM('2025:2074'!AL273)","v":0},{"$f":"SUM('2025:2074'!AM273)","v":0},{"$f":"SUM('2025:2074'!AN273)","v":0},{"$f":"SUM('2025:2074'!AO273)","v":0},{"$f":"SUM('2025:2074'!AP273)","v":0},{"$f":"SUM('2025:2074'!AQ273)","v":0},{"$f":"SUM('2025:2074'!AR273)","v":0},{"$f":"SUM('2025:2074'!AS273)","v":0},{"$f":"SUM('2025:2074'!AT273)","v":0},{"$f":"SUM('2025:2074'!AU273)","v":0},{"$f":"SUM('2025:2074'!AV273)","v":0},{"$f":"SUM('2025:2074'!AW273)","v":0},{"$f":"SUM('2025:2074'!AX273)","v":0},{"$f":"SUM('2025:2074'!AY273)","v":0},{"$f":"SUM('2025:2074'!AZ273)","v":0},{"$f":"SUM('2025:2074'!BA273)","v":0},{"$f":"SUM('2025:2074'!BB273)","v":0},{"$f":"SUM('2025:2074'!BC273)","v":0},{"$f":"SUM('2025:2074'!BD273)","v":0},{"$f":"SUM('2025:2074'!BE273)","v":0},{"$f":"SUM('2025:2074'!BF273)","v":0},{"$f":"SUM('2025:2074'!BG273)","v":0},{"$f":"SUM('2025:2074'!BH273)","v":0},{"$f":"SUM('2025:2074'!BI273)","v":0},{"$f":"SUM('2025:2074'!BJ273)","v":0},{"$f":"SUM('2025:2074'!BK273)","v":0},{"$f":"SUM('2025:2074'!BL273)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O274)","v":3.1890643171823028},{"$f":"SUM('2025:2074'!P274)","v":2.7171191669002224},{"$f":"SUM('2025:2074'!Q274)","v":2.7585642523946192},{"$f":"SUM('2025:2074'!R274)","v":2.8575050597858769},{"$f":"SUM('2025:2074'!S274)","v":2.9371356552891568},{"$f":"SUM('2025:2074'!T274)","v":3.1190814160202955},{"$f":"SUM('2025:2074'!U274)","v":3.197370359562405},{"$f":"SUM('2025:2074'!V274)","v":3.2776243555874207},{"$f":"SUM('2025:2074'!W274)","v":3.3598927269126646},{"$f":"SUM('2025:2074'!X274)","v":3.4442260343581719},{"$f":"SUM('2025:2074'!Y274)","v":3.5306761078205615},{"$f":"SUM('2025:2074'!Z274)","v":3.6192960781268573},{"$f":"SUM('2025:2074'!AA274)","v":3.7101404096878414},{"$f":"SUM('2025:2074'!AB274)","v":3.8032649339710058},{"$f":"SUM('2025:2074'!AC274)","v":3.1503322615416391},{"$f":"SUM('2025:2074'!AD274)","v":2.7713375137882825},{"$f":"SUM('2025:2074'!AE274)","v":2.4994442846281419},{"$f":"SUM('2025:2074'!AF274)","v":2.2829656786769914},{"$f":"SUM('2025:2074'!AG274)","v":2.0990050728193688},{"$f":"SUM('2025:2074'!AH274)","v":1.935317904214108},{"$f":"SUM('2025:2074'!AI274)","v":1.7844944078300182},{"$f":"SUM('2025:2074'!AJ274)","v":1.6416149117247196},{"$f":"SUM('2025:2074'!AK274)","v":1.5031524951713258},{"$f":"SUM('2025:2074'!AL274)","v":1.3664001758558426},{"$f":"SUM('2025:2074'!AM274)","v":1.2291444477456364},{"$f":"SUM('2025:2074'!AN274)","v":1.0894640251736698},{"$f":"SUM('2025:2074'!AO274)","v":0.94559562971933964},{"$f":"SUM('2025:2074'!AP274)","v":0.79583642170501079},{"$f":"SUM('2025:2074'!AQ274)","v":0.63846577331631649},{"$f":"SUM('2025:2074'!AR274)","v":0.47167547340017918},{"$f":"SUM('2025:2074'!AS274)","v":0.29350047898404713},{"$f":"SUM('2025:2074'!AT274)","v":0.10174343069989457},{"$f":"SUM('2025:2074'!AU274)","v":0},{"$f":"SUM('2025:2074'!AV274)","v":0},{"$f":"SUM('2025:2074'!AW274)","v":0},{"$f":"SUM('2025:2074'!AX274)","v":0},{"$f":"SUM('2025:2074'!AY274)","v":0},{"$f":"SUM('2025:2074'!AZ274)","v":0},{"$f":"SUM('2025:2074'!BA274)","v":0},{"$f":"SUM('2025:2074'!BB274)","v":0},{"$f":"SUM('2025:2074'!BC274)","v":0},{"$f":"SUM('2025:2074'!BD274)","v":0},{"$f":"SUM('2025:2074'!BE274)","v":0},{"$f":"SUM('2025:2074'!BF274)","v":0},{"$f":"SUM('2025:2074'!BG274)","v":0},{"$f":"SUM('2025:2074'!BH274)","v":0},{"$f":"SUM('2025:2074'!BI274)","v":0},{"$f":"SUM('2025:2074'!BJ274)","v":0},{"$f":"SUM('2025:2074'!BK274)","v":0},{"$f":"SUM('2025:2074'!BL274)","v":0}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O275)","v":0.84707278556032195},{"$f":"SUM('2025:2074'!P275)","v":1.4543825988626118},{"$f":"SUM('2025:2074'!Q275)","v":2.1679629174320172},{"$f":"SUM('2025:2074'!R275)","v":3.5366779212857473},{"$f":"SUM('2025:2074'!S275)","v":2.907339291650247},{"$f":"SUM('2025:2074'!T275)","v":2.3193897330272115},{"$f":"SUM('2025:2074'!U275)","v":2.3776064153261944},{"$f":"SUM('2025:2074'!V275)","v":2.4372843363508814},{"$f":"SUM('2025:2074'!W275)","v":2.4984601731932883},{"$f":"SUM('2025:2074'!X275)","v":2.5611715235404393},{"$f":"SUM('2025:2074'!Y275)","v":2.6254569287813041},{"$f":"SUM('2025:2074'!Z275)","v":2.6913558976937146},{"$f":"SUM('2025:2074'!AA275)","v":2.758908930725827},{"$f":"SUM('2025:2074'!AB275)","v":2.8281575448870448},{"$f":"SUM('2025:2074'!AC275)","v":2.3426282704627321},{"$f":"SUM('2025:2074'!AD275)","v":2.0608028194515957},{"$f":"SUM('2025:2074'!AE275)","v":1.8586194583650246},{"$f":"SUM('2025:2074'!AF275)","v":1.6976431358220303},{"$f":"SUM('2025:2074'!AG275)","v":1.560847623426576},{"$f":"SUM('2025:2074'!AH275)","v":1.4391277041127208},{"$f":"SUM('2025:2074'!AI275)","v":1.326973379696635},{"$f":"SUM('2025:2074'!AJ275)","v":1.2207263177813477},{"$f":"SUM('2025:2074'!AK275)","v":1.1177638539884533},{"$f":"SUM('2025:2074'!AL275)","v":1.0160730408667202},{"$f":"SUM('2025:2074'!AM275)","v":0.91400788638153352},{"$f":"SUM('2025:2074'!AN275)","v":0.81013969738386171},{"$f":"SUM('2025:2074'!AO275)","v":0.70315727697957797},{"$f":"SUM('2025:2074'!AP275)","v":0.59179437131425805},{"$f":"SUM('2025:2074'!AQ275)","v":0.47477149904236665},{"$f":"SUM('2025:2074'!AR275)","v":0.35074405070226822},{"$f":"SUM('2025:2074'!AS275)","v":0.21825079464028274},{"$f":"SUM('2025:2074'!AT275)","v":7.5657745692767633E-2},{"$f":"SUM('2025:2074'!AU275)","v":0},{"$f":"SUM('2025:2074'!AV275)","v":0},{"$f":"SUM('2025:2074'!AW275)","v":0},{"$f":"SUM('2025:2074'!AX275)","v":0},{"$f":"SUM('2025:2074'!AY275)","v":0},{"$f":"SUM('2025:2074'!AZ275)","v":0},{"$f":"SUM('2025:2074'!BA275)","v":0},{"$f":"SUM('2025:2074'!BB275)","v":0},{"$f":"SUM('2025:2074'!BC275)","v":0},{"$f":"SUM('2025:2074'!BD275)","v":0},{"$f":"SUM('2025:2074'!BE275)","v":0},{"$f":"SUM('2025:2074'!BF275)","v":0},{"$f":"SUM('2025:2074'!BG275)","v":0},{"$f":"SUM('2025:2074'!BH275)","v":0},{"$f":"SUM('2025:2074'!BI275)","v":0},{"$f":"SUM('2025:2074'!BJ275)","v":0},{"$f":"SUM('2025:2074'!BK275)","v":0},{"$f":"SUM('2025:2074'!BL275)","v":0}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O276)","v":1.8426596883687392},{"$f":"SUM('2025:2074'!P276)","v":3.8041553937480166},{"$f":"SUM('2025:2074'!Q276)","v":0.51343490465740993},{"$f":"SUM('2025:2074'!R276)","v":0.50577985924870172},{"$f":"SUM('2025:2074'!S276)","v":0.55413863913904438},{"$f":"SUM('2025:2074'!T276)","v":1.5878286794492267},{"$f":"SUM('2025:2074'!U276)","v":0},{"$f":"SUM('2025:2074'!V276)","v":0},{"$f":"SUM('2025:2074'!W276)","v":0},{"$f":"SUM('2025:2074'!X276)","v":0},{"$f":"SUM('2025:2074'!Y276)","v":0},{"$f":"SUM('2025:2074'!Z276)","v":0},{"$f":"SUM('2025:2074'!AA276)","v":0},{"$f":"SUM('2025:2074'!AB276)","v":0},{"$f":"SUM('2025:2074'!AC276)","v":0},{"$f":"SUM('2025:2074'!AD276)","v":1.4108029249333061},{"$f":"SUM('2025:2074'!AE276)","v":0},{"$f":"SUM('2025:2074'!AF276)","v":0},{"$f":"SUM('2025:2074'!AG276)","v":0},{"$f":"SUM('2025:2074'!AH276)","v":0},{"$f":"SUM('2025:2074'!AI276)","v":0},{"$f":"SUM('2025:2074'!AJ276)","v":0},{"$f":"SUM('2025:2074'!AK276)","v":0},{"$f":"SUM('2025:2074'!AL276)","v":0},{"$f":"SUM('2025:2074'!AM276)","v":0},{"$f":"SUM('2025:2074'!AN276)","v":0.55461271883250218},{"$f":"SUM('2025:2074'!AO276)","v":0},{"$f":"SUM('2025:2074'!AP276)","v":0},{"$f":"SUM('2025:2074'!AQ276)","v":0},{"$f":"SUM('2025:2074'!AR276)","v":0},{"$f":"SUM('2025:2074'!AS276)","v":0},{"$f":"SUM('2025:2074'!AT276)","v":0},{"$f":"SUM('2025:2074'!AU276)","v":0},{"$f":"SUM('2025:2074'!AV276)","v":0},{"$f":"SUM('2025:2074'!AW276)","v":0},{"$f":"SUM('2025:2074'!AX276)","v":0},{"$f":"SUM('2025:2074'!AY276)","v":0},{"$f":"SUM('2025:2074'!AZ276)","v":0},{"$f":"SUM('2025:2074'!BA276)","v":0},{"$f":"SUM('2025:2074'!BB276)","v":0},{"$f":"SUM('2025:2074'!BC276)","v":0},{"$f":"SUM('2025:2074'!BD276)","v":0},{"$f":"SUM('2025:2074'!BE276)","v":0},{"$f":"SUM('2025:2074'!BF276)","v":0},{"$f":"SUM('2025:2074'!BG276)","v":0},{"$f":"SUM('2025:2074'!BH276)","v":0},{"$f":"SUM('2025:2074'!BI276)","v":0},{"$f":"SUM('2025:2074'!BJ276)","v":0},{"$f":"SUM('2025:2074'!BK276)","v":0},{"$f":"SUM('2025:2074'!BL276)","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O277)","v":30.888684496269082},{"$f":"SUM('2025:2074'!P277)","v":33.317423823570948},{"$f":"SUM('2025:2074'!Q277)","v":34.982577619104433},{"$f":"SUM('2025:2074'!R277)","v":37.150769561351211},{"$f":"SUM('2025:2074'!S277)","v":38.253053231257425},{"$f":"SUM('2025:2074'!T277)","v":36.677913184810613},{"$f":"SUM('2025:2074'!U277)","v":14.254110374229116},{"$f":"SUM('2025:2074'!V277)","v":11.567423933496391},{"$f":"SUM('2025:2074'!W277)","v":11.691474479613854},{"$f":"SUM('2025:2074'!X277)","v":11.794577397159664},{"$f":"SUM('2025:2074'!Y277)","v":12.21781310969261},{"$f":"SUM('2025:2074'!Z277)","v":12.36157449037796},{"$f":"SUM('2025:2074'!AA277)","v":12.490630319529155},{"$f":"SUM('2025:2074'!AB277)","v":12.568392543193712},{"$f":"SUM('2025:2074'!AC277)","v":10.087600767797127},{"$f":"SUM('2025:2074'!AD277)","v":8.2497607076375417},{"$f":"SUM('2025:2074'!AE277)","v":7.4403847050979337},{"$f":"SUM('2025:2074'!AF277)","v":6.7959678166696742},{"$f":"SUM('2025:2074'!AG277)","v":6.2483510177750192},{"$f":"SUM('2025:2074'!AH277)","v":5.7610845028934667},{"$f":"SUM('2025:2074'!AI277)","v":5.3121107679848176},{"$f":"SUM('2025:2074'!AJ277)","v":4.8867848569285028},{"$f":"SUM('2025:2074'!AK277)","v":4.4746077771309265},{"$f":"SUM('2025:2074'!AL277)","v":4.0675213414462963},{"$f":"SUM('2025:2074'!AM277)","v":3.6589363506149462},{"$f":"SUM('2025:2074'!AN277)","v":3.2431334915163306},{"$f":"SUM('2025:2074'!AO277)","v":2.8148638094639322},{"$f":"SUM('2025:2074'!AP277)","v":2.3690582647633556},{"$f":"SUM('2025:2074'!AQ277)","v":1.9005948657175196},{"$f":"SUM('2025:2074'!AR277)","v":1.4040909011815172},{"$f":"SUM('2025:2074'!AS277)","v":0.87369680060570476},{"$f":"SUM('2025:2074'!AT277)","v":0.30287143037329695},{"$f":"SUM('2025:2074'!AU277)","v":0},{"$f":"SUM('2025:2074'!AV277)","v":0},{"$f":"SUM('2025:2074'!AW277)","v":0},{"$f":"SUM('2025:2074'!AX277)","v":0},{"$f":"SUM('2025:2074'!AY277)","v":0},{"$f":"SUM('2025:2074'!AZ277)","v":0},{"$f":"SUM('2025:2074'!BA277)","v":0},{"$f":"SUM('2025:2074'!BB277)","v":0},{"$f":"SUM('2025:2074'!BC277)","v":0},{"$f":"SUM('2025:2074'!BD277)","v":0},{"$f":"SUM('2025:2074'!BE277)","v":0},{"$f":"SUM('2025:2074'!BF277)","v":0},{"$f":"SUM('2025:2074'!BG277)","v":0},{"$f":"SUM('2025:2074'!BH277)","v":0},{"$f":"SUM('2025:2074'!BI277)","v":0},{"$f":"SUM('2025:2074'!BJ277)","v":0},{"$f":"SUM('2025:2074'!BK277)","v":0},{"$f":"SUM('2025:2074'!BL277)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O278)","v":1.0525047987905034},{"$f":"SUM('2025:2074'!P278)","v":1.0108251247416506},{"$f":"SUM('2025:2074'!Q278)","v":1.0361968353726658},{"$f":"SUM('2025:2074'!R278)","v":1.0622053759405194},{"$f":"SUM('2025:2074'!S278)","v":1.0888667308766264},{"$f":"SUM('2025:2074'!T278)","v":1.1312365428562754},{"$f":"SUM('2025:2074'!U278)","v":1.1596305800819677},{"$f":"SUM('2025:2074'!V278)","v":1.1887373076420249},{"$f":"SUM('2025:2074'!W278)","v":1.2185746140638396},{"$f":"SUM('2025:2074'!X278)","v":1.2491608368768419},{"$f":"SUM('2025:2074'!Y278)","v":1.2805147738824503},{"$f":"SUM('2025:2074'!Z278)","v":1.3126556947068997},{"$f":"SUM('2025:2074'!AA278)","v":1.345603352644043},{"$f":"SUM('2025:2074'!AB278)","v":1.3793779967954083},{"$f":"SUM('2025:2074'!AC278)","v":1.1425706806146949},{"$f":"SUM('2025:2074'!AD278)","v":1.0051158819014816},{"$f":"SUM('2025:2074'!AE278)","v":0.90650493991023706},{"$f":"SUM('2025:2074'!AF278)","v":0.82799191728097088},{"$f":"SUM('2025:2074'!AG278)","v":0.76127260731898649},{"$f":"SUM('2025:2074'!AH278)","v":0.7019061201949639},{"$f":"SUM('2025:2074'!AI278)","v":0.64720506309696491},{"$f":"SUM('2025:2074'!AJ278)","v":0.59538515663699421},{"$f":"SUM('2025:2074'!AK278)","v":0.54516724805247285},{"$f":"SUM('2025:2074'!AL278)","v":0.49556956197238045},{"$f":"SUM('2025:2074'!AM278)","v":0.44578929828413044},{"$f":"SUM('2025:2074'!AN278)","v":0.39512964011572466},{"$f":"SUM('2025:2074'!AO278)","v":0.34295107707337513},{"$f":"SUM('2025:2074'!AP278)","v":0.28863601884344886},{"$f":"SUM('2025:2074'!AQ278)","v":0.23156042366471799},{"$f":"SUM('2025:2074'!AR278)","v":0.17106848482336759},{"$f":"SUM('2025:2074'!AS278)","v":0.10644751543427296},{"$f":"SUM('2025:2074'!AT278)","v":3.6900571499072679E-2},{"$f":"SUM('2025:2074'!AU278)","v":0},{"$f":"SUM('2025:2074'!AV278)","v":0},{"$f":"SUM('2025:2074'!AW278)","v":0},{"$f":"SUM('2025:2074'!AX278)","v":0},{"$f":"SUM('2025:2074'!AY278)","v":0},{"$f":"SUM('2025:2074'!AZ278)","v":0},{"$f":"SUM('2025:2074'!BA278)","v":0},{"$f":"SUM('2025:2074'!BB278)","v":0},{"$f":"SUM('2025:2074'!BC278)","v":0},{"$f":"SUM('2025:2074'!BD278)","v":0},{"$f":"SUM('2025:2074'!BE278)","v":0},{"$f":"SUM('2025:2074'!BF278)","v":0},{"$f":"SUM('2025:2074'!BG278)","v":0},{"$f":"SUM('2025:2074'!BH278)","v":0},{"$f":"SUM('2025:2074'!BI278)","v":0},{"$f":"SUM('2025:2074'!BJ278)","v":0},{"$f":"SUM('2025:2074'!BK278)","v":0},{"$f":"SUM('2025:2074'!BL278)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O279)","v":3.6134532941508626},{"$f":"SUM('2025:2074'!P279)","v":2.4947117842648709},{"$f":"SUM('2025:2074'!Q279)","v":1.5840954708045718},{"$f":"SUM('2025:2074'!R279)","v":2.766521675314296},{"$f":"SUM('2025:2074'!S279)","v":3.3310525577390573},{"$f":"SUM('2025:2074'!T279)","v":2.974651616230136},{"$f":"SUM('2025:2074'!U279)","v":3.0493153717975123},{"$f":"SUM('2025:2074'!V279)","v":3.1258531876296294},{"$f":"SUM('2025:2074'!W279)","v":3.2043121026391326},{"$f":"SUM('2025:2074'!X279)","v":3.2847403364153744},{"$f":"SUM('2025:2074'!Y279)","v":3.3671873188593997},{"$f":"SUM('2025:2074'!Z279)","v":3.4517037205627705},{"$f":"SUM('2025:2074'!AA279)","v":3.538341483948896},{"$f":"SUM('2025:2074'!AB279)","v":3.627153855196013},{"$f":"SUM('2025:2074'!AC279)","v":3.0044553839872581},{"$f":"SUM('2025:2074'!AD279)","v":2.6430100773156218},{"$f":"SUM('2025:2074'!AE279)","v":2.3837069281868017},{"$f":"SUM('2025:2074'!AF279)","v":2.1772524150842019},{"$f":"SUM('2025:2074'!AG279)","v":2.0018101484199158},{"$f":"SUM('2025:2074'!AH279)","v":1.8457025527198216},{"$f":"SUM('2025:2074'!AI279)","v":1.7018629738681572},{"$f":"SUM('2025:2074'!AJ279)","v":1.5655995464908554},{"$f":"SUM('2025:2074'!AK279)","v":1.4335486647561915},{"$f":"SUM('2025:2074'!AL279)","v":1.303128693803957},{"$f":"SUM('2025:2074'!AM279)","v":1.1722286245198366},{"$f":"SUM('2025:2074'!AN279)","v":1.039016136822239},{"$f":"SUM('2025:2074'!AO279)","v":0.90180960131323618},{"$f":"SUM('2025:2074'!AP279)","v":0.75898502870763618},{"$f":"SUM('2025:2074'!AQ279)","v":0.60890146526737743},{"$f":"SUM('2025:2074'!AR279)","v":0.44983442948282049},{"$f":"SUM('2025:2074'!AS279)","v":0.2799098701592001},{"$f":"SUM('2025:2074'!AT279)","v":9.7032177171700637E-2},{"$f":"SUM('2025:2074'!AU279)","v":0},{"$f":"SUM('2025:2074'!AV279)","v":0},{"$f":"SUM('2025:2074'!AW279)","v":0},{"$f":"SUM('2025:2074'!AX279)","v":0},{"$f":"SUM('2025:2074'!AY279)","v":0},{"$f":"SUM('2025:2074'!AZ279)","v":0},{"$f":"SUM('2025:2074'!BA279)","v":0},{"$f":"SUM('2025:2074'!BB279)","v":0},{"$f":"SUM('2025:2074'!BC279)","v":0},{"$f":"SUM('2025:2074'!BD279)","v":0},{"$f":"SUM('2025:2074'!BE279)","v":0},{"$f":"SUM('2025:2074'!BF279)","v":0},{"$f":"SUM('2025:2074'!BG279)","v":0},{"$f":"SUM('2025:2074'!BH279)","v":0},{"$f":"SUM('2025:2074'!BI279)","v":0},{"$f":"SUM('2025:2074'!BJ279)","v":0},{"$f":"SUM('2025:2074'!BK279)","v":0},{"$f":"SUM('2025:2074'!BL279)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O280)","v":20.573454860492678},{"$f":"SUM('2025:2074'!P280)","v":31.076292409301512},{"$f":"SUM('2025:2074'!Q280)","v":10.526627455600364},{"$f":"SUM('2025:2074'!R280)","v":5.4009729208944339},{"$f":"SUM('2025:2074'!S280)","v":2.4561610948677974},{"$f":"SUM('2025:2074'!T280)","v":15.427358565401903},{"$f":"SUM('2025:2074'!U280)","v":15.814585265393491},{"$f":"SUM('2025:2074'!V280)","v":16.211531355554865},{"$f":"SUM('2025:2074'!W280)","v":16.618440792579289},{"$f":"SUM('2025:2074'!X280)","v":17.035563656473027},{"$f":"SUM('2025:2074'!Y280)","v":17.463156304250496},{"$f":"SUM('2025:2074'!Z280)","v":17.901481527487185},{"$f":"SUM('2025:2074'!AA280)","v":18.35080871382711},{"$f":"SUM('2025:2074'!AB280)","v":18.811414012544169},{"$f":"SUM('2025:2074'!AC280)","v":15.581929073518006},{"$f":"SUM('2025:2074'!AD280)","v":13.707374649268557},{"$f":"SUM('2025:2074'!AE280)","v":12.362557448853682},{"$f":"SUM('2025:2074'!AF280)","v":11.291827759467139},{"$f":"SUM('2025:2074'!AG280)","v":10.381936079853588},{"$f":"SUM('2025:2074'!AH280)","v":9.5723193030492215},{"$f":"SUM('2025:2074'!AI280)","v":8.8263278240022363},{"$f":"SUM('2025:2074'!AJ280)","v":8.119628342950266},{"$f":"SUM('2025:2074'!AK280)","v":7.4347762781629489},{"$f":"SUM('2025:2074'!AL280)","v":6.7583825636884667},{"$f":"SUM('2025:2074'!AM280)","v":6.0794989276809082},{"$f":"SUM('2025:2074'!AN280)","v":5.3886224560003217},{"$f":"SUM('2025:2074'!AO280)","v":4.6770317576930927},{"$f":"SUM('2025:2074'!AP280)","v":3.9363043792280763},{"$f":"SUM('2025:2074'!AQ280)","v":3.1579298847719888},{"$f":"SUM('2025:2074'!AR280)","v":2.3329646405750961},{"$f":"SUM('2025:2074'!AS280)","v":1.4516893035069907},{"$f":"SUM('2025:2074'!AT280)","v":0.50323546510181261},{"$f":"SUM('2025:2074'!AU280)","v":0},{"$f":"SUM('2025:2074'!AV280)","v":0},{"$f":"SUM('2025:2074'!AW280)","v":0},{"$f":"SUM('2025:2074'!AX280)","v":0},{"$f":"SUM('2025:2074'!AY280)","v":0},{"$f":"SUM('2025:2074'!AZ280)","v":0},{"$f":"SUM('2025:2074'!BA280)","v":0},{"$f":"SUM('2025:2074'!BB280)","v":0},{"$f":"SUM('2025:2074'!BC280)","v":0},{"$f":"SUM('2025:2074'!BD280)","v":0},{"$f":"SUM('2025:2074'!BE280)","v":0},{"$f":"SUM('2025:2074'!BF280)","v":0},{"$f":"SUM('2025:2074'!BG280)","v":0},{"$f":"SUM('2025:2074'!BH280)","v":0},{"$f":"SUM('2025:2074'!BI280)","v":0},{"$f":"SUM('2025:2074'!BJ280)","v":0},{"$f":"SUM('2025:2074'!BK280)","v":0},{"$f":"SUM('2025:2074'!BL280)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O281)","v":1.5439558133529927},{"$f":"SUM('2025:2074'!P281)","v":3.537220843979564},{"$f":"SUM('2025:2074'!Q281)","v":1.8545840671059444},{"$f":"SUM('2025:2074'!R281)","v":1.8333220414869991},{"$f":"SUM('2025:2074'!S281)","v":1.9161958204932923},{"$f":"SUM('2025:2074'!T281)","v":2.3084442778459131},{"$f":"SUM('2025:2074'!U281)","v":2.3663862292198456},{"$f":"SUM('2025:2074'!V281)","v":2.4257825235732628},{"$f":"SUM('2025:2074'!W281)","v":2.4866696649149516},{"$f":"SUM('2025:2074'!X281)","v":2.5490850735043162},{"$f":"SUM('2025:2074'!Y281)","v":2.6130671088492745},{"$f":"SUM('2025:2074'!Z281)","v":2.6786550932813911},{"$f":"SUM('2025:2074'!AA281)","v":2.7458893361227541},{"$f":"SUM('2025:2074'!AB281)","v":2.8148111584594346},{"$f":"SUM('2025:2074'!AC281)","v":2.3315731500680554},{"$f":"SUM('2025:2074'!AD281)","v":2.051077664348679},{"$f":"SUM('2025:2074'!AE281)","v":1.8498484287743777},{"$f":"SUM('2025:2074'!AF281)","v":1.6896317711977993},{"$f":"SUM('2025:2074'!AG281)","v":1.5534818118668456},{"$f":"SUM('2025:2074'!AH281)","v":1.4323363022360851},{"$f":"SUM('2025:2074'!AI281)","v":1.3207112464089754},{"$f":"SUM('2025:2074'!AJ281)","v":1.2149655760613831},{"$f":"SUM('2025:2074'!AK281)","v":1.1124890034564825},{"$f":"SUM('2025:2074'!AL281)","v":1.0112780804634003},{"$f":"SUM('2025:2074'!AM281)","v":0.90969458266491954},{"$f":"SUM('2025:2074'!AN281)","v":0.806316559072073},{"$f":"SUM('2025:2074'!AO281)","v":0.69983900047305114},{"$f":"SUM('2025:2074'!AP281)","v":0.58900162860460104},{"$f":"SUM('2025:2074'!AQ281)","v":0.47253100013434413},{"$f":"SUM('2025:2074'!AR281)","v":0.34908885096054221},{"$f":"SUM('2025:2074'!AS281)","v":0.21722084514236023},{"$f":"SUM('2025:2074'!AT281)","v":7.5300708471809752E-2},{"$f":"SUM('2025:2074'!AU281)","v":0},{"$f":"SUM('2025:2074'!AV281)","v":0},{"$f":"SUM('2025:2074'!AW281)","v":0},{"$f":"SUM('2025:2074'!AX281)","v":0},{"$f":"SUM('2025:2074'!AY281)","v":0},{"$f":"SUM('2025:2074'!AZ281)","v":0},{"$f":"SUM('2025:2074'!BA281)","v":0},{"$f":"SUM('2025:2074'!BB281)","v":0},{"$f":"SUM('2025:2074'!BC281)","v":0},{"$f":"SUM('2025:2074'!BD281)","v":0},{"$f":"SUM('2025:2074'!BE281)","v":0},{"$f":"SUM('2025:2074'!BF281)","v":0},{"$f":"SUM('2025:2074'!BG281)","v":0},{"$f":"SUM('2025:2074'!BH281)","v":0},{"$f":"SUM('2025:2074'!BI281)","v":0},{"$f":"SUM('2025:2074'!BJ281)","v":0},{"$f":"SUM('2025:2074'!BK281)","v":0},{"$f":"SUM('2025:2074'!BL281)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O282)","v":0},{"$f":"SUM('2025:2074'!P282)","v":0},{"$f":"SUM('2025:2074'!Q282)","v":0},{"$f":"SUM('2025:2074'!R282)","v":0},{"$f":"SUM('2025:2074'!S282)","v":0},{"$f":"SUM('2025:2074'!T282)","v":0},{"$f":"SUM('2025:2074'!U282)","v":0},{"$f":"SUM('2025:2074'!V282)","v":0},{"$f":"SUM('2025:2074'!W282)","v":0},{"$f":"SUM('2025:2074'!X282)","v":0},{"$f":"SUM('2025:2074'!Y282)","v":0},{"$f":"SUM('2025:2074'!Z282)","v":0},{"$f":"SUM('2025:2074'!AA282)","v":0},{"$f":"SUM('2025:2074'!AB282)","v":0},{"$f":"SUM('2025:2074'!AC282)","v":0},{"$f":"SUM('2025:2074'!AD282)","v":0},{"$f":"SUM('2025:2074'!AE282)","v":0},{"$f":"SUM('2025:2074'!AF282)","v":0},{"$f":"SUM('2025:2074'!AG282)","v":0},{"$f":"SUM('2025:2074'!AH282)","v":0},{"$f":"SUM('2025:2074'!AI282)","v":0},{"$f":"SUM('2025:2074'!AJ282)","v":0},{"$f":"SUM('2025:2074'!AK282)","v":0},{"$f":"SUM('2025:2074'!AL282)","v":0},{"$f":"SUM('2025:2074'!AM282)","v":0},{"$f":"SUM('2025:2074'!AN282)","v":0},{"$f":"SUM('2025:2074'!AO282)","v":0},{"$f":"SUM('2025:2074'!AP282)","v":0},{"$f":"SUM('2025:2074'!AQ282)","v":0},{"$f":"SUM('2025:2074'!AR282)","v":0},{"$f":"SUM('2025:2074'!AS282)","v":0},{"$f":"SUM('2025:2074'!AT282)","v":0},{"$f":"SUM('2025:2074'!AU282)","v":0},{"$f":"SUM('2025:2074'!AV282)","v":0},{"$f":"SUM('2025:2074'!AW282)","v":0},{"$f":"SUM('2025:2074'!AX282)","v":0},{"$f":"SUM('2025:2074'!AY282)","v":0},{"$f":"SUM('2025:2074'!AZ282)","v":0},{"$f":"SUM('2025:2074'!BA282)","v":0},{"$f":"SUM('2025:2074'!BB282)","v":0},{"$f":"SUM('2025:2074'!BC282)","v":0},{"$f":"SUM('2025:2074'!BD282)","v":0},{"$f":"SUM('2025:2074'!BE282)","v":0},{"$f":"SUM('2025:2074'!BF282)","v":0},{"$f":"SUM('2025:2074'!BG282)","v":0},{"$f":"SUM('2025:2074'!BH282)","v":0},{"$f":"SUM('2025:2074'!BI282)","v":0},{"$f":"SUM('2025:2074'!BJ282)","v":0},{"$f":"SUM('2025:2074'!BK282)","v":0},{"$f":"SUM('2025:2074'!BL282)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O283)","v":0},{"$f":"SUM('2025:2074'!P283)","v":0},{"$f":"SUM('2025:2074'!Q283)","v":0},{"$f":"SUM('2025:2074'!R283)","v":0},{"$f":"SUM('2025:2074'!S283)","v":0},{"$f":"SUM('2025:2074'!T283)","v":0},{"$f":"SUM('2025:2074'!U283)","v":0},{"$f":"SUM('2025:2074'!V283)","v":0},{"$f":"SUM('2025:2074'!W283)","v":0},{"$f":"SUM('2025:2074'!X283)","v":0},{"$f":"SUM('2025:2074'!Y283)","v":0},{"$f":"SUM('2025:2074'!Z283)","v":0},{"$f":"SUM('2025:2074'!AA283)","v":0},{"$f":"SUM('2025:2074'!AB283)","v":0},{"$f":"SUM('2025:2074'!AC283)","v":0},{"$f":"SUM('2025:2074'!AD283)","v":0},{"$f":"SUM('2025:2074'!AE283)","v":0},{"$f":"SUM('2025:2074'!AF283)","v":0},{"$f":"SUM('2025:2074'!AG283)","v":0},{"$f":"SUM('2025:2074'!AH283)","v":0},{"$f":"SUM('2025:2074'!AI283)","v":0},{"$f":"SUM('2025:2074'!AJ283)","v":0},{"$f":"SUM('2025:2074'!AK283)","v":0},{"$f":"SUM('2025:2074'!AL283)","v":0},{"$f":"SUM('2025:2074'!AM283)","v":0},{"$f":"SUM('2025:2074'!AN283)","v":0},{"$f":"SUM('2025:2074'!AO283)","v":0},{"$f":"SUM('2025:2074'!AP283)","v":0},{"$f":"SUM('2025:2074'!AQ283)","v":0},{"$f":"SUM('2025:2074'!AR283)","v":0},{"$f":"SUM('2025:2074'!AS283)","v":0},{"$f":"SUM('2025:2074'!AT283)","v":0},{"$f":"SUM('2025:2074'!AU283)","v":0},{"$f":"SUM('2025:2074'!AV283)","v":0},{"$f":"SUM('2025:2074'!AW283)","v":0},{"$f":"SUM('2025:2074'!AX283)","v":0},{"$f":"SUM('2025:2074'!AY283)","v":0},{"$f":"SUM('2025:2074'!AZ283)","v":0},{"$f":"SUM('2025:2074'!BA283)","v":0},{"$f":"SUM('2025:2074'!BB283)","v":0},{"$f":"SUM('2025:2074'!BC283)","v":0},{"$f":"SUM('2025:2074'!BD283)","v":0},{"$f":"SUM('2025:2074'!BE283)","v":0},{"$f":"SUM('2025:2074'!BF283)","v":0},{"$f":"SUM('2025:2074'!BG283)","v":0},{"$f":"SUM('2025:2074'!BH283)","v":0},{"$f":"SUM('2025:2074'!BI283)","v":0},{"$f":"SUM('2025:2074'!BJ283)","v":0},{"$f":"SUM('2025:2074'!BK283)","v":0},{"$f":"SUM('2025:2074'!BL283)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O284)","v":0},{"$f":"SUM('2025:2074'!P284)","v":0},{"$f":"SUM('2025:2074'!Q284)","v":0},{"$f":"SUM('2025:2074'!R284)","v":0},{"$f":"SUM('2025:2074'!S284)","v":0},{"$f":"SUM('2025:2074'!T284)","v":0},{"$f":"SUM('2025:2074'!U284)","v":0},{"$f":"SUM('2025:2074'!V284)","v":0},{"$f":"SUM('2025:2074'!W284)","v":0},{"$f":"SUM('2025:2074'!X284)","v":0},{"$f":"SUM('2025:2074'!Y284)","v":0},{"$f":"SUM('2025:2074'!Z284)","v":0},{"$f":"SUM('2025:2074'!AA284)","v":0},{"$f":"SUM('2025:2074'!AB284)","v":0},{"$f":"SUM('2025:2074'!AC284)","v":0},{"$f":"SUM('2025:2074'!AD284)","v":0},{"$f":"SUM('2025:2074'!AE284)","v":0},{"$f":"SUM('2025:2074'!AF284)","v":0},{"$f":"SUM('2025:2074'!AG284)","v":0},{"$f":"SUM('2025:2074'!AH284)","v":0},{"$f":"SUM('2025:2074'!AI284)","v":0},{"$f":"SUM('2025:2074'!AJ284)","v":0},{"$f":"SUM('2025:2074'!AK284)","v":0},{"$f":"SUM('2025:2074'!AL284)","v":0},{"$f":"SUM('2025:2074'!AM284)","v":0},{"$f":"SUM('2025:2074'!AN284)","v":0},{"$f":"SUM('2025:2074'!AO284)","v":0},{"$f":"SUM('2025:2074'!AP284)","v":0},{"$f":"SUM('2025:2074'!AQ284)","v":0},{"$f":"SUM('2025:2074'!AR284)","v":0},{"$f":"SUM('2025:2074'!AS284)","v":0},{"$f":"SUM('2025:2074'!AT284)","v":0},{"$f":"SUM('2025:2074'!AU284)","v":0},{"$f":"SUM('2025:2074'!AV284)","v":0},{"$f":"SUM('2025:2074'!AW284)","v":0},{"$f":"SUM('2025:2074'!AX284)","v":0},{"$f":"SUM('2025:2074'!AY284)","v":0},{"$f":"SUM('2025:2074'!AZ284)","v":0},{"$f":"SUM('2025:2074'!BA284)","v":0},{"$f":"SUM('2025:2074'!BB284)","v":0},{"$f":"SUM('2025:2074'!BC284)","v":0},{"$f":"SUM('2025:2074'!BD284)","v":0},{"$f":"SUM('2025:2074'!BE284)","v":0},{"$f":"SUM('2025:2074'!BF284)","v":0},{"$f":"SUM('2025:2074'!BG284)","v":0},{"$f":"SUM('2025:2074'!BH284)","v":0},{"$f":"SUM('2025:2074'!BI284)","v":0},{"$f":"SUM('2025:2074'!BJ284)","v":0},{"$f":"SUM('2025:2074'!BK284)","v":0},{"$f":"SUM('2025:2074'!BL284)","v":0}]
[null,"Total CAPEX","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O285)","v":106.18834471805039},{"$f":"SUM('2025:2074'!P285)","v":123.9138571072525},{"$f":"SUM('2025:2074'!Q285)","v":107.10357067267209},{"$f":"SUM('2025:2074'!R285)","v":104.9560714723209},{"$f":"SUM('2025:2074'!S285)","v":104.84865718737746},{"$f":"SUM('2025:2074'!T285)","v":115.81071501144925},{"$f":"SUM('2025:2074'!U285)","v":82.711276018410729},{"$f":"SUM('2025:2074'!V285)","v":81.268076601339686},{"$f":"SUM('2025:2074'!W285)","v":83.057278423538605},{"$f":"SUM('2025:2074'!X285)","v":84.864169513675975},{"$f":"SUM('2025:2074'!Y285)","v":87.152416252725587},{"$f":"SUM('2025:2074'!Z285)","v":89.117931370882772},{"$f":"SUM('2025:2074'!AA285)","v":91.133179536445368},{"$f":"SUM('2025:2074'!AB285)","v":93.143463679410871},{"$f":"SUM('2025:2074'!AC285)","v":76.776442948250605},{"$f":"SUM('2025:2074'!AD285)","v":68.223445200722267},{"$f":"SUM('2025:2074'!AE285)","v":60.25771889792378},{"$f":"SUM('2025:2074'!AF285)","v":55.038756000833416},{"$f":"SUM('2025:2074'!AG285)","v":50.603751570354746},{"$f":"SUM('2025:2074'!AH285)","v":46.657508217912792},{"$f":"SUM('2025:2074'!AI285)","v":43.021388019431704},{"$f":"SUM('2025:2074'!AJ285)","v":39.576785326929205},{"$f":"SUM('2025:2074'!AK285)","v":36.238671560635375},{"$f":"SUM('2025:2074'!AL285)","v":32.941785582167782},{"$f":"SUM('2025:2074'!AM285)","v":29.632763199688405},{"$f":"SUM('2025:2074'!AN285)","v":26.819897919251559},{"$f":"SUM('2025:2074'!AO285)","v":22.796841680834021},{"$f":"SUM('2025:2074'!AP285)","v":19.186379821610895},{"$f":"SUM('2025:2074'!AQ285)","v":15.392417959084018},{"$f":"SUM('2025:2074'!AR285)","v":11.371362931349219},{"$f":"SUM('2025:2074'!AS285)","v":7.0758406049678788},{"$f":"SUM('2025:2074'!AT285)","v":2.4528760591023766},{"$f":"SUM('2025:2074'!AU285)","v":0},{"$f":"SUM('2025:2074'!AV285)","v":0},{"$f":"SUM('2025:2074'!AW285)","v":0},{"$f":"SUM('2025:2074'!AX285)","v":0},{"$f":"SUM('2025:2074'!AY285)","v":0},{"$f":"SUM('2025:2074'!AZ285)","v":0},{"$f":"SUM('2025:2074'!BA285)","v":0},{"$f":"SUM('2025:2074'!BB285)","v":0},{"$f":"SUM('2025:2074'!BC285)","v":0},{"$f":"SUM('2025:2074'!BD285)","v":0},{"$f":"SUM('2025:2074'!BE285)","v":0},{"$f":"SUM('2025:2074'!BF285)","v":0},{"$f":"SUM('2025:2074'!BG285)","v":0},{"$f":"SUM('2025:2074'!BH285)","v":0},{"$f":"SUM('2025:2074'!BI285)","v":0},{"$f":"SUM('2025:2074'!BJ285)","v":0},{"$f":"SUM('2025:2074'!BK285)","v":0},{"$f":"SUM('2025:2074'!BL285)","v":0}]
[null,null,"$m real 2023"]
[null,"Depreciation: ","$m real 2023"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O288)","v":0},{"$f":"SUM('2025:2074'!P288)","v":-0.13390878051872435},{"$f":"SUM('2025:2074'!Q288)","v":-0.29897474333509483},{"$f":"SUM('2025:2074'!R288)","v":-0.65446899964536054},{"$f":"SUM('2025:2074'!S288)","v":-0.93126199862840542},{"$f":"SUM('2025:2074'!T288)","v":-1.254341555351409},{"$f":"SUM('2025:2074'!U288)","v":-1.5221103950283985},{"$f":"SUM('2025:2074'!V288)","v":-1.7966002325812807},{"$f":"SUM('2025:2074'!W288)","v":-2.0779797650567398},{"$f":"SUM('2025:2074'!X288)","v":-2.3664219237973332},{"$f":"SUM('2025:2074'!Y288)","v":-2.6621039807223155},{"$f":"SUM('2025:2074'!Z288)","v":-2.9652076572761148},{"$f":"SUM('2025:2074'!AA288)","v":-3.2759192361114136},{"$f":"SUM('2025:2074'!AB288)","v":-3.594429675575479},{"$f":"SUM('2025:2074'!AC288)","v":-3.9209347270700929},{"$f":"SUM('2025:2074'!AD288)","v":-4.1913864087534485},{"$f":"SUM('2025:2074'!AE288)","v":-4.429301913814947},{"$f":"SUM('2025:2074'!AF288)","v":-4.6438757599783154},{"$f":"SUM('2025:2074'!AG288)","v":-4.8398652162528197},{"$f":"SUM('2025:2074'!AH288)","v":-5.02006190811798},{"$f":"SUM('2025:2074'!AI288)","v":-5.1862062822134538},{"$f":"SUM('2025:2074'!AJ288)","v":-5.2054938865471634},{"$f":"SUM('2025:2074'!AK288)","v":-5.18135830081272},{"$f":"SUM('2025:2074'!AL288)","v":-4.9549076140041279},{"$f":"SUM('2025:2074'!AM288)","v":-4.7954181864328831},{"$f":"SUM('2025:2074'!AN288)","v":-4.5778589860807637},{"$f":"SUM('2025:2074'!AO288)","v":-4.403619131056824},{"$f":"SUM('2025:2074'!AP288)","v":-4.2103073747406441},{"$f":"SUM('2025:2074'!AQ288)","v":-3.9972493019481887},{"$f":"SUM('2025:2074'!AR288)","v":-3.7636185496737067},{"$f":"SUM('2025:2074'!AS288)","v":-3.5084291819000097},{"$f":"SUM('2025:2074'!AT288)","v":-3.2305221168545031},{"$f":"SUM('2025:2074'!AU288)","v":-2.9285450712838172},{"$f":"SUM('2025:2074'!AV288)","v":-2.6100346318197518},{"$f":"SUM('2025:2074'!AW288)","v":-2.2835295803251374},{"$f":"SUM('2025:2074'!AX288)","v":-2.0130778986417823},{"$f":"SUM('2025:2074'!AY288)","v":-1.7751623935802843},{"$f":"SUM('2025:2074'!AZ288)","v":-1.5605885474169159},{"$f":"SUM('2025:2074'!BA288)","v":-1.3645990911424113},{"$f":"SUM('2025:2074'!BB288)","v":-1.184402399277251},{"$f":"SUM('2025:2074'!BC288)","v":-1.0182580251817774},{"$f":"SUM('2025:2074'!BD288)","v":-0.86506164032934363},{"$f":"SUM('2025:2074'!BE288)","v":-0.72413126324741639},{"$f":"SUM('2025:2074'!BF288)","v":-0.59508769374574144},{"$f":"SUM('2025:2074'!BG288)","v":-0.47778412233394196},{"$f":"SUM('2025:2074'!BH288)","v":-0.37226376596305788},{"$f":"SUM('2025:2074'!BI288)","v":-0.27873478131000778},{"$f":"SUM('2025:2074'!BJ288)","v":-0.19755670007330678},{"$f":"SUM('2025:2074'!BK288)","v":-0.12923524039030265},{"$f":"SUM('2025:2074'!BL288)","v":-7.4423833924191538E-2}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O289)","v":0},{"$f":"SUM('2025:2074'!P289)","v":0},{"$f":"SUM('2025:2074'!Q289)","v":0},{"$f":"SUM('2025:2074'!R289)","v":0},{"$f":"SUM('2025:2074'!S289)","v":0},{"$f":"SUM('2025:2074'!T289)","v":0},{"$f":"SUM('2025:2074'!U289)","v":0},{"$f":"SUM('2025:2074'!V289)","v":0},{"$f":"SUM('2025:2074'!W289)","v":0},{"$f":"SUM('2025:2074'!X289)","v":0},{"$f":"SUM('2025:2074'!Y289)","v":0},{"$f":"SUM('2025:2074'!Z289)","v":0},{"$f":"SUM('2025:2074'!AA289)","v":0},{"$f":"SUM('2025:2074'!AB289)","v":0},{"$f":"SUM('2025:2074'!AC289)","v":0},{"$f":"SUM('2025:2074'!AD289)","v":0},{"$f":"SUM('2025:2074'!AE289)","v":0},{"$f":"SUM('2025:2074'!AF289)","v":0},{"$f":"SUM('2025:2074'!AG289)","v":0},{"$f":"SUM('2025:2074'!AH289)","v":0},{"$f":"SUM('2025:2074'!AI289)","v":0},{"$f":"SUM('2025:2074'!AJ289)","v":0},{"$f":"SUM('2025:2074'!AK289)","v":0},{"$f":"SUM('2025:2074'!AL289)","v":0},{"$f":"SUM('2025:2074'!AM289)","v":0},{"$f":"SUM('2025:2074'!AN289)","v":0},{"$f":"SUM('2025:2074'!AO289)","v":0},{"$f":"SUM('2025:2074'!AP289)","v":0},{"$f":"SUM('2025:2074'!AQ289)","v":0},{"$f":"SUM('2025:2074'!AR289)","v":0},{"$f":"SUM('2025:2074'!AS289)","v":0},{"$f":"SUM('2025:2074'!AT289)","v":0},{"$f":"SUM('2025:2074'!AU289)","v":0},{"$f":"SUM('2025:2074'!AV289)","v":0},{"$f":"SUM('2025:2074'!AW289)","v":0},{"$f":"SUM('2025:2074'!AX289)","v":0},{"$f":"SUM('2025:2074'!AY289)","v":0},{"$f":"SUM('2025:2074'!AZ289)","v":0},{"$f":"SUM('2025:2074'!BA289)","v":0},{"$f":"SUM('2025:2074'!BB289)","v":0},{"$f":"SUM('2025:2074'!BC289)","v":0},{"$f":"SUM('2025:2074'!BD289)","v":0},{"$f":"SUM('2025:2074'!BE289)","v":0},{"$f":"SUM('2025:2074'!BF289)","v":0},{"$f":"SUM('2025:2074'!BG289)","v":0},{"$f":"SUM('2025:2074'!BH289)","v":0},{"$f":"SUM('2025:2074'!BI289)","v":0},{"$f":"SUM('2025:2074'!BJ289)","v":0},{"$f":"SUM('2025:2074'!BK289)","v":0},{"$f":"SUM('2025:2074'!BL289)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O290)","v":0},{"$f":"SUM('2025:2074'!P290)","v":0},{"$f":"SUM('2025:2074'!Q290)","v":0},{"$f":"SUM('2025:2074'!R290)","v":0},{"$f":"SUM('2025:2074'!S290)","v":0},{"$f":"SUM('2025:2074'!T290)","v":0},{"$f":"SUM('2025:2074'!U290)","v":0},{"$f":"SUM('2025:2074'!V290)","v":0},{"$f":"SUM('2025:2074'!W290)","v":0},{"$f":"SUM('2025:2074'!X290)","v":0},{"$f":"SUM('2025:2074'!Y290)","v":0},{"$f":"SUM('2025:2074'!Z290)","v":0},{"$f":"SUM('2025:2074'!AA290)","v":0},{"$f":"SUM('2025:2074'!AB290)","v":0},{"$f":"SUM('2025:2074'!AC290)","v":0},{"$f":"SUM('2025:2074'!AD290)","v":0},{"$f":"SUM('2025:2074'!AE290)","v":0},{"$f":"SUM('2025:2074'!AF290)","v":0},{"$f":"SUM('2025:2074'!AG290)","v":0},{"$f":"SUM('2025:2074'!AH290)","v":0},{"$f":"SUM('2025:2074'!AI290)","v":0},{"$f":"SUM('2025:2074'!AJ290)","v":0},{"$f":"SUM('2025:2074'!AK290)","v":0},{"$f":"SUM('2025:2074'!AL290)","v":0},{"$f":"SUM('2025:2074'!AM290)","v":0},{"$f":"SUM('2025:2074'!AN290)","v":0},{"$f":"SUM('2025:2074'!AO290)","v":0},{"$f":"SUM('2025:2074'!AP290)","v":0},{"$f":"SUM('2025:2074'!AQ290)","v":0},{"$f":"SUM('2025:2074'!AR290)","v":0},{"$f":"SUM('2025:2074'!AS290)","v":0},{"$f":"SUM('2025:2074'!AT290)","v":0},{"$f":"SUM('2025:2074'!AU290)","v":0},{"$f":"SUM('2025:2074'!AV290)","v":0},{"$f":"SUM('2025:2074'!AW290)","v":0},{"$f":"SUM('2025:2074'!AX290)","v":0},{"$f":"SUM('2025:2074'!AY290)","v":0},{"$f":"SUM('2025:2074'!AZ290)","v":0},{"$f":"SUM('2025:2074'!BA290)","v":0},{"$f":"SUM('2025:2074'!BB290)","v":0},{"$f":"SUM('2025:2074'!BC290)","v":0},{"$f":"SUM('2025:2074'!BD290)","v":0},{"$f":"SUM('2025:2074'!BE290)","v":0},{"$f":"SUM('2025:2074'!BF290)","v":0},{"$f":"SUM('2025:2074'!BG290)","v":0},{"$f":"SUM('2025:2074'!BH290)","v":0},{"$f":"SUM('2025:2074'!BI290)","v":0},{"$f":"SUM('2025:2074'!BJ290)","v":0},{"$f":"SUM('2025:2074'!BK290)","v":0},{"$f":"SUM('2025:2074'!BL290)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O291)","v":0},{"$f":"SUM('2025:2074'!P291)","v":-1.9979659526754208},{"$f":"SUM('2025:2074'!Q291)","v":-4.0579862879532049},{"$f":"SUM('2025:2074'!R291)","v":-6.2864683891529429},{"$f":"SUM('2025:2074'!S291)","v":-8.501791243020552},{"$f":"SUM('2025:2074'!T291)","v":-10.748947394600789},{"$f":"SUM('2025:2074'!U291)","v":-12.994419104714183},{"$f":"SUM('2025:2074'!V291)","v":-14.744542838301312},{"$f":"SUM('2025:2074'!W291)","v":-16.514855285901113},{"$f":"SUM('2025:2074'!X291)","v":-18.3253858206416},{"$f":"SUM('2025:2074'!Y291)","v":-20.176985996484028},{"$f":"SUM('2025:2074'!Z291)","v":-22.076609549959699},{"$f":"SUM('2025:2074'!AA291)","v":-24.020958414556699},{"$f":"SUM('2025:2074'!AB291)","v":-26.012090824590622},{"$f":"SUM('2025:2074'!AC291)","v":-28.051130354814209},{"$f":"SUM('2025:2074'!AD291)","v":-29.737446341143908},{"$f":"SUM('2025:2074'!AE291)","v":-31.21573898418627},{"$f":"SUM('2025:2074'!AF291)","v":-32.548997773228287},{"$f":"SUM('2025:2074'!AG291)","v":-33.766782092285503},{"$f":"SUM('2025:2074'!AH291)","v":-34.886437760864062},{"$f":"SUM('2025:2074'!AI291)","v":-35.918779078193211},{"$f":"SUM('2025:2074'!AJ291)","v":-34.872701858492555},{"$f":"SUM('2025:2074'!AK291)","v":-33.68835517705061},{"$f":"SUM('2025:2074'!AL291)","v":-32.261687818345017},{"$f":"SUM('2025:2074'!AM291)","v":-30.775232999269146},{"$f":"SUM('2025:2074'!AN291)","v":-29.183729645407851},{"$f":"SUM('2025:2074'!AO291)","v":-27.519402110358151},{"$f":"SUM('2025:2074'!AP291)","v":-26.27367997194024},{"$f":"SUM('2025:2074'!AQ291)","v":-24.927884250079661},{"$f":"SUM('2025:2074'!AR291)","v":-23.457925461231532},{"$f":"SUM('2025:2074'!AS291)","v":-21.857927401248993},{"$f":"SUM('2025:2074'!AT291)","v":-20.114863486089774},{"$f":"SUM('2025:2074'!AU291)","v":-18.224786814732759},{"$f":"SUM('2025:2074'!AV291)","v":-16.233654404698843},{"$f":"SUM('2025:2074'!AW291)","v":-14.194614874475249},{"$f":"SUM('2025:2074'!AX291)","v":-12.50829888814555},{"$f":"SUM('2025:2074'!AY291)","v":-11.030006245103189},{"$f":"SUM('2025:2074'!AZ291)","v":-9.6967474560611802},{"$f":"SUM('2025:2074'!BA291)","v":-8.4789631370039533},{"$f":"SUM('2025:2074'!BB291)","v":-7.3593074684253921},{"$f":"SUM('2025:2074'!BC291)","v":-6.3269661510962454},{"$f":"SUM('2025:2074'!BD291)","v":-5.3750774181214842},{"$f":"SUM('2025:2074'!BE291)","v":-4.4994037642856544},{"$f":"SUM('2025:2074'!BF291)","v":-3.6975890217915},{"$f":"SUM('2025:2074'!BG291)","v":-2.9687209869997639},{"$f":"SUM('2025:2074'!BH291)","v":-2.3130681892808234},{"$f":"SUM('2025:2074'!BI291)","v":-1.7319240142171313},{"$f":"SUM('2025:2074'!BJ291)","v":-1.2275224190479117},{"$f":"SUM('2025:2074'!BK291)","v":-0.8030056933086902},{"$f":"SUM('2025:2074'!BL291)","v":-0.46243394741633181}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O292)","v":0},{"$f":"SUM('2025:2074'!P292)","v":0},{"$f":"SUM('2025:2074'!Q292)","v":0},{"$f":"SUM('2025:2074'!R292)","v":0},{"$f":"SUM('2025:2074'!S292)","v":0},{"$f":"SUM('2025:2074'!T292)","v":0},{"$f":"SUM('2025:2074'!U292)","v":0},{"$f":"SUM('2025:2074'!V292)","v":0},{"$f":"SUM('2025:2074'!W292)","v":0},{"$f":"SUM('2025:2074'!X292)","v":0},{"$f":"SUM('2025:2074'!Y292)","v":0},{"$f":"SUM('2025:2074'!Z292)","v":0},{"$f":"SUM('2025:2074'!AA292)","v":0},{"$f":"SUM('2025:2074'!AB292)","v":0},{"$f":"SUM('2025:2074'!AC292)","v":0},{"$f":"SUM('2025:2074'!AD292)","v":0},{"$f":"SUM('2025:2074'!AE292)","v":0},{"$f":"SUM('2025:2074'!AF292)","v":0},{"$f":"SUM('2025:2074'!AG292)","v":0},{"$f":"SUM('2025:2074'!AH292)","v":0},{"$f":"SUM('2025:2074'!AI292)","v":0},{"$f":"SUM('2025:2074'!AJ292)","v":0},{"$f":"SUM('2025:2074'!AK292)","v":0},{"$f":"SUM('2025:2074'!AL292)","v":0},{"$f":"SUM('2025:2074'!AM292)","v":0},{"$f":"SUM('2025:2074'!AN292)","v":0},{"$f":"SUM('2025:2074'!AO292)","v":0},{"$f":"SUM('2025:2074'!AP292)","v":0},{"$f":"SUM('2025:2074'!AQ292)","v":0},{"$f":"SUM('2025:2074'!AR292)","v":0},{"$f":"SUM('2025:2074'!AS292)","v":0},{"$f":"SUM('2025:2074'!AT292)","v":0},{"$f":"SUM('2025:2074'!AU292)","v":0},{"$f":"SUM('2025:2074'!AV292)","v":0},{"$f":"SUM('2025:2074'!AW292)","v":0},{"$f":"SUM('2025:2074'!AX292)","v":0},{"$f":"SUM('2025:2074'!AY292)","v":0},{"$f":"SUM('2025:2074'!AZ292)","v":0},{"$f":"SUM('2025:2074'!BA292)","v":0},{"$f":"SUM('2025:2074'!BB292)","v":0},{"$f":"SUM('2025:2074'!BC292)","v":0},{"$f":"SUM('2025:2074'!BD292)","v":0},{"$f":"SUM('2025:2074'!BE292)","v":0},{"$f":"SUM('2025:2074'!BF292)","v":0},{"$f":"SUM('2025:2074'!BG292)","v":0},{"$f":"SUM('2025:2074'!BH292)","v":0},{"$f":"SUM('2025:2074'!BI292)","v":0},{"$f":"SUM('2025:2074'!BJ292)","v":0},{"$f":"SUM('2025:2074'!BK292)","v":0},{"$f":"SUM('2025:2074'!BL292)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O293)","v":0},{"$f":"SUM('2025:2074'!P293)","v":-0.15945321585911515},{"$f":"SUM('2025:2074'!Q293)","v":-0.29530917420412628},{"$f":"SUM('2025:2074'!R293)","v":-0.43323738682385726},{"$f":"SUM('2025:2074'!S293)","v":-0.57611263981315108},{"$f":"SUM('2025:2074'!T293)","v":-0.72296942257760888},{"$f":"SUM('2025:2074'!U293)","v":-0.87892349337862363},{"$f":"SUM('2025:2074'!V293)","v":-1.0387920113567439},{"$f":"SUM('2025:2074'!W293)","v":-1.2026732291361149},{"$f":"SUM('2025:2074'!X293)","v":-1.3706678654817481},{"$f":"SUM('2025:2074'!Y293)","v":-1.5428791671996567},{"$f":"SUM('2025:2074'!Z293)","v":-1.719412972590685},{"$f":"SUM('2025:2074'!AA293)","v":-1.900377776497028},{"$f":"SUM('2025:2074'!AB293)","v":-2.08588479698142},{"$f":"SUM('2025:2074'!AC293)","v":-2.2760480436799702},{"$f":"SUM('2025:2074'!AD293)","v":-2.4335646567570519},{"$f":"SUM('2025:2074'!AE293)","v":-2.5721315324464671},{"$f":"SUM('2025:2074'!AF293)","v":-2.697103746677874},{"$f":"SUM('2025:2074'!AG293)","v":-2.8112520306117226},{"$f":"SUM('2025:2074'!AH293)","v":-2.9162022842526909},{"$f":"SUM('2025:2074'!AI293)","v":-3.0129681794633969},{"$f":"SUM('2025:2074'!AJ293)","v":-2.9427396839957827},{"$f":"SUM('2025:2074'!AK293)","v":-2.8889644712370068},{"$f":"SUM('2025:2074'!AL293)","v":-2.8261938833758422},{"$f":"SUM('2025:2074'!AM293)","v":-2.7516386391793404},{"$f":"SUM('2025:2074'!AN293)","v":-2.6662390788021644},{"$f":"SUM('2025:2074'!AO293)","v":-2.5647582092598329},{"$f":"SUM('2025:2074'!AP293)","v":-2.4521694727676806},{"$f":"SUM('2025:2074'!AQ293)","v":-2.3280800760735598},{"$f":"SUM('2025:2074'!AR293)","v":-2.1920087283937422},{"$f":"SUM('2025:2074'!AS293)","v":-2.0433812003458427},{"$f":"SUM('2025:2074'!AT293)","v":-1.8815224189040169},{"$f":"SUM('2025:2074'!AU293)","v":-1.7056447865326687},{"$f":"SUM('2025:2074'!AV293)","v":-1.5201377660482769},{"$f":"SUM('2025:2074'!AW293)","v":-1.3299745193497263},{"$f":"SUM('2025:2074'!AX293)","v":-1.1724579062726443},{"$f":"SUM('2025:2074'!AY293)","v":-1.0338910305832303},{"$f":"SUM('2025:2074'!AZ293)","v":-0.90891881635182348},{"$f":"SUM('2025:2074'!BA293)","v":-0.79477053241797391},{"$f":"SUM('2025:2074'!BB293)","v":-0.68982027877700558},{"$f":"SUM('2025:2074'!BC293)","v":-0.59305438356630003},{"$f":"SUM('2025:2074'!BD293)","v":-0.50382966317479905},{"$f":"SUM('2025:2074'!BE293)","v":-0.42174891758856309},{"$f":"SUM('2025:2074'!BF293)","v":-0.34659129282999673},{"$f":"SUM('2025:2074'!BG293)","v":-0.27827128403720464},{"$f":"SUM('2025:2074'!BH293)","v":-0.21681406164992287},{"$f":"SUM('2025:2074'!BI293)","v":-0.16234086039123938},{"$f":"SUM('2025:2074'!BJ293)","v":-0.1150610789052724},{"$f":"SUM('2025:2074'!BK293)","v":-7.5269257820021848E-2},{"$f":"SUM('2025:2074'!BL293)","v":-4.3345969154206028E-2}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O294)","v":0},{"$f":"SUM('2025:2074'!P294)","v":-4.2353639278016095E-2},{"$f":"SUM('2025:2074'!Q294)","v":-0.1150727692211467},{"$f":"SUM('2025:2074'!R294)","v":-0.22347091509274752},{"$f":"SUM('2025:2074'!S294)","v":-0.40030481115703492},{"$f":"SUM('2025:2074'!T294)","v":-0.54567177573954728},{"$f":"SUM('2025:2074'!U294)","v":-0.66164126239090781},{"$f":"SUM('2025:2074'!V294)","v":-0.78052158315721754},{"$f":"SUM('2025:2074'!W294)","v":-0.90238579997476165},{"$f":"SUM('2025:2074'!X294)","v":-1.027308808634426},{"$f":"SUM('2025:2074'!Y294)","v":-1.1553673848114479},{"$f":"SUM('2025:2074'!Z294)","v":-1.286640231250513},{"$f":"SUM('2025:2074'!AA294)","v":-1.4212080261351989},{"$f":"SUM('2025:2074'!AB294)","v":-1.5591534726714902},{"$f":"SUM('2025:2074'!AC294)","v":-1.7005613499158425},{"$f":"SUM('2025:2074'!AD294)","v":-1.8176927634389792},{"$f":"SUM('2025:2074'!AE294)","v":-1.9207329044115591},{"$f":"SUM('2025:2074'!AF294)","v":-2.0136638773298103},{"$f":"SUM('2025:2074'!AG294)","v":-2.0985460341209117},{"$f":"SUM('2025:2074'!AH294)","v":-2.1765884152922403},{"$f":"SUM('2025:2074'!AI294)","v":-2.2485448004978759},{"$f":"SUM('2025:2074'!AJ294)","v":-2.2725398302046922},{"$f":"SUM('2025:2074'!AK294)","v":-2.260857016150629},{"$f":"SUM('2025:2074'!AL294)","v":-2.2083470629784512},{"$f":"SUM('2025:2074'!AM294)","v":-2.0823168189574996},{"$f":"SUM('2025:2074'!AN294)","v":-1.9826502486940634},{"$f":"SUM('2025:2074'!AO294)","v":-1.9071877469118961},{"$f":"SUM('2025:2074'!AP294)","v":-1.8234652899945656},{"$f":"SUM('2025:2074'!AQ294)","v":-1.731190791742734},{"$f":"SUM('2025:2074'!AR294)","v":-1.630006358035188},{"$f":"SUM('2025:2074'!AS294)","v":-1.5194849843932792},{"$f":"SUM('2025:2074'!AT294)","v":-1.3991246776862283},{"$f":"SUM('2025:2074'!AU294)","v":-1.2683397700861809},{"$f":"SUM('2025:2074'!AV294)","v":-1.1303943235498899},{"$f":"SUM('2025:2074'!AW294)","v":-0.98898644630553745},{"$f":"SUM('2025:2074'!AX294)","v":-0.87185503278240084},{"$f":"SUM('2025:2074'!AY294)","v":-0.76881489180982099},{"$f":"SUM('2025:2074'!AZ294)","v":-0.67588391889156973},{"$f":"SUM('2025:2074'!BA294)","v":-0.59100176210046829},{"$f":"SUM('2025:2074'!BB294)","v":-0.51295938092913973},{"$f":"SUM('2025:2074'!BC294)","v":-0.4410029957235036},{"$f":"SUM('2025:2074'!BD294)","v":-0.37465432673867188},{"$f":"SUM('2025:2074'!BE294)","v":-0.31361801084960444},{"$f":"SUM('2025:2074'!BF294)","v":-0.25772981815018176},{"$f":"SUM('2025:2074'!BG294)","v":-0.20692616610684578},{"$f":"SUM('2025:2074'!BH294)","v":-0.16122577178776909},{"$f":"SUM('2025:2074'!BI294)","v":-0.12071878691857607},{"$f":"SUM('2025:2074'!BJ294)","v":-8.5560923069597145E-2},{"$f":"SUM('2025:2074'!BK294)","v":-5.597120450388425E-2},{"$f":"SUM('2025:2074'!BL294)","v":-3.2232629551765923E-2}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O295)","v":0},{"$f":"SUM('2025:2074'!P295)","v":-4.6066492209218476E-2},{"$f":"SUM('2025:2074'!Q295)","v":-0.14117037705291891},{"$f":"SUM('2025:2074'!R295)","v":-0.15400624966935417},{"$f":"SUM('2025:2074'!S295)","v":-0.16665074615057171},{"$f":"SUM('2025:2074'!T295)","v":-0.18050421212904783},{"$f":"SUM('2025:2074'!U295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!V295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!W295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!X295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!Y295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!Z295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!AA295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!AB295)","v":-0.22019992911527844},{"$f":"SUM('2025:2074'!AC295)","v":-0.22019992911527844},{"$f":"SUM('2025:2074'!AD295)","v":-0.22019992911527847},{"$f":"SUM('2025:2074'!AE295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AF295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AG295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AH295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AI295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AJ295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AK295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AL295)","v":-0.2554700022386111},{"$f":"SUM('2025:2074'!AM295)","v":-0.25547000223861105},{"$f":"SUM('2025:2074'!AN295)","v":-0.25547000223861105},{"$f":"SUM('2025:2074'!AO295)","v":-0.26933532020942358},{"$f":"SUM('2025:2074'!AP295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AQ295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AR295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AS295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AT295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AU295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AV295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AW295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AX295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AY295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!AZ295)","v":-0.26933532020942369},{"$f":"SUM('2025:2074'!BA295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!BB295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!BC295)","v":-0.26933532020942363},{"$f":"SUM('2025:2074'!BD295)","v":-0.22326882800020517},{"$f":"SUM('2025:2074'!BE295)","v":-0.12816494315650478},{"$f":"SUM('2025:2074'!BF295)","v":-0.11532907054006958},{"$f":"SUM('2025:2074'!BG295)","v":-0.10268457405885204},{"$f":"SUM('2025:2074'!BH295)","v":-8.883110808037592E-2},{"$f":"SUM('2025:2074'!BI295)","v":-4.9135391094145234E-2},{"$f":"SUM('2025:2074'!BJ295)","v":-4.9135391094145227E-2},{"$f":"SUM('2025:2074'!BK295)","v":-4.9135391094145227E-2},{"$f":"SUM('2025:2074'!BL295)","v":-4.9135391094145227E-2}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O296)","v":0},{"$f":"SUM('2025:2074'!P296)","v":-2.0592456330846054},{"$f":"SUM('2025:2074'!Q296)","v":-4.2804072213226689},{"$f":"SUM('2025:2074'!R296)","v":-6.6125790625962981},{"$f":"SUM('2025:2074'!S296)","v":-9.089297033353045},{"$f":"SUM('2025:2074'!T296)","v":-11.63950058210354},{"$f":"SUM('2025:2074'!U296)","v":-14.084694794424248},{"$f":"SUM('2025:2074'!V296)","v":-15.034968819372855},{"$f":"SUM('2025:2074'!W296)","v":-15.806130414939281},{"$f":"SUM('2025:2074'!X296)","v":-16.585562046913537},{"$f":"SUM('2025:2074'!Y296)","v":-17.371867206724186},{"$f":"SUM('2025:2074'!Z296)","v":-18.18638808070369},{"$f":"SUM('2025:2074'!AA296)","v":-19.01049304672889},{"$f":"SUM('2025:2074'!AB296)","v":-19.843201734697502},{"$f":"SUM('2025:2074'!AC296)","v":-20.68109457091041},{"$f":"SUM('2025:2074'!AD296)","v":-21.35360128876356},{"$f":"SUM('2025:2074'!AE296)","v":-19.844339702854789},{"$f":"SUM('2025:2074'!AF296)","v":-18.11920376162325},{"$f":"SUM('2025:2074'!AG296)","v":-16.240096441460935},{"$f":"SUM('2025:2074'!AH296)","v":-14.17993520522252},{"$f":"SUM('2025:2074'!AI296)","v":-12.013803956664923},{"$f":"SUM('2025:2074'!AJ296)","v":-9.9227504622098692},{"$f":"SUM('2025:2074'!AK296)","v":-9.2982620943898269},{"$f":"SUM('2025:2074'!AL296)","v":-8.8254076839654623},{"$f":"SUM('2025:2074'!AM296)","v":-8.3171441414209593},{"$f":"SUM('2025:2074'!AN296)","v":-7.7747680716513106},{"$f":"SUM('2025:2074'!AO296)","v":-7.1764560971062252},{"$f":"SUM('2025:2074'!AP296)","v":-6.5400087183786244},{"$f":"SUM('2025:2074'!AQ296)","v":-5.8652372480609047},{"$f":"SUM('2025:2074'!AR296)","v":-5.1540507362291592},{"$f":"SUM('2025:2074'!AS296)","v":-4.5751500784547847},{"$f":"SUM('2025:2074'!AT296)","v":-4.083412484652662},{"$f":"SUM('2025:2074'!AU296)","v":-3.6075782663376867},{"$f":"SUM('2025:2074'!AV296)","v":-3.1545137452263758},{"$f":"SUM('2025:2074'!AW296)","v":-2.7379570107080409},{"$f":"SUM('2025:2074'!AX296)","v":-2.353884710515143},{"$f":"SUM('2025:2074'!AY296)","v":-1.9997439926494884},{"$f":"SUM('2025:2074'!AZ296)","v":-1.6739583355209215},{"$f":"SUM('2025:2074'!BA296)","v":-1.3756511503788604},{"$f":"SUM('2025:2074'!BB296)","v":-1.104483060949107},{"$f":"SUM('2025:2074'!BC296)","v":-0.86055397090811048},{"$f":"SUM('2025:2074'!BD296)","v":-0.64434507147368847},{"$f":"SUM('2025:2074'!BE296)","v":-0.45668748417609295},{"$f":"SUM('2025:2074'!BF296)","v":-0.29875026652520259},{"$f":"SUM('2025:2074'!BG296)","v":-0.1720439421440346},{"$f":"SUM('2025:2074'!BH296)","v":-7.8437882065266779E-2},{"$f":"SUM('2025:2074'!BI296)","v":-2.0191428691553125E-2},{"$f":"SUM('2025:2074'!BJ296)","v":0},{"$f":"SUM('2025:2074'!BK296)","v":0},{"$f":"SUM('2025:2074'!BL296)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O297)","v":0},{"$f":"SUM('2025:2074'!P297)","v":-0.10525047987905034},{"$f":"SUM('2025:2074'!Q297)","v":-0.20633299235321539},{"$f":"SUM('2025:2074'!R297)","v":-0.30995267589048198},{"$f":"SUM('2025:2074'!S297)","v":-0.41617321348453395},{"$f":"SUM('2025:2074'!T297)","v":-0.5250598865721966},{"$f":"SUM('2025:2074'!U297)","v":-0.63818354085782414},{"$f":"SUM('2025:2074'!V297)","v":-0.75414659886602087},{"$f":"SUM('2025:2074'!W297)","v":-0.87302032963022347},{"$f":"SUM('2025:2074'!X297)","v":-0.99487779103660745},{"$f":"SUM('2025:2074'!Y297)","v":-1.1197938747242915},{"$f":"SUM('2025:2074'!Z297)","v":-1.1425948722334862},{"$f":"SUM('2025:2074'!AA297)","v":-1.1727779292300111},{"$f":"SUM('2025:2074'!AB297)","v":-1.2037185809571489},{"$f":"SUM('2025:2074'!AC297)","v":-1.2354358430426378},{"$f":"SUM('2025:2074'!AD297)","v":-1.2408062380164444},{"$f":"SUM('2025:2074'!AE297)","v":-1.228194171920965},{"$f":"SUM('2025:2074'!AF297)","v":-1.2028816079037921},{"$f":"SUM('2025:2074'!AG297)","v":-1.1668070688676868},{"$f":"SUM('2025:2074'!AH297)","v":-1.1210768681932013},{"$f":"SUM('2025:2074'!AI297)","v":-1.0663513965250138},{"$f":"SUM('2025:2074'!AJ297)","v":-1.0030204254464652},{"$f":"SUM('2025:2074'!AK297)","v":-0.93129337163947457},{"$f":"SUM('2025:2074'!AL297)","v":-0.85124976118031748},{"$f":"SUM('2025:2074'!AM297)","v":-0.76286891769801457},{"$f":"SUM('2025:2074'!AN297)","v":-0.69319077946495822},{"$f":"SUM('2025:2074'!AO297)","v":-0.63219215528638251},{"$f":"SUM('2025:2074'!AP297)","v":-0.5758367690026962},{"$f":"SUM('2025:2074'!AQ297)","v":-0.52190117915894407},{"$f":"SUM('2025:2074'!AR297)","v":-0.46892996079351734},{"$f":"SUM('2025:2074'!AS297)","v":-0.41584619725635763},{"$f":"SUM('2025:2074'!AT297)","v":-0.36177044249008844},{"$f":"SUM('2025:2074'!AU297)","v":-0.30592198397629633},{"$f":"SUM('2025:2074'!AV297)","v":-0.25140525917104906},{"$f":"SUM('2025:2074'!AW297)","v":-0.20184830297381101},{"$f":"SUM('2025:2074'!AX297)","v":-0.15726937314539796},{"$f":"SUM('2025:2074'!AY297)","v":-0.11775640913382551},{"$f":"SUM('2025:2074'!AZ297)","v":-8.3461301426487999E-2},{"$f":"SUM('2025:2074'!BA297)","v":-5.4597699542143115E-2},{"$f":"SUM('2025:2074'!BB297)","v":-3.1441657175671316E-2},{"$f":"SUM('2025:2074'!BC297)","v":-1.4334808693334561E-2},{"$f":"SUM('2025:2074'!BD297)","v":-3.6900571499072681E-3},{"$f":"SUM('2025:2074'!BE297)","v":0},{"$f":"SUM('2025:2074'!BF297)","v":0},{"$f":"SUM('2025:2074'!BG297)","v":0},{"$f":"SUM('2025:2074'!BH297)","v":0},{"$f":"SUM('2025:2074'!BI297)","v":0},{"$f":"SUM('2025:2074'!BJ297)","v":0},{"$f":"SUM('2025:2074'!BK297)","v":0},{"$f":"SUM('2025:2074'!BL297)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O298)","v":0},{"$f":"SUM('2025:2074'!P298)","v":-0.36134532941508624},{"$f":"SUM('2025:2074'!Q298)","v":-0.61081650784157326},{"$f":"SUM('2025:2074'!R298)","v":-0.76922605492203044},{"$f":"SUM('2025:2074'!S298)","v":-1.0458782224534602},{"$f":"SUM('2025:2074'!T298)","v":-1.378983478227366},{"$f":"SUM('2025:2074'!U298)","v":-1.6764486398503795},{"$f":"SUM('2025:2074'!V298)","v":-1.9813801770301307},{"$f":"SUM('2025:2074'!W298)","v":-2.2939654957930937},{"$f":"SUM('2025:2074'!X298)","v":-2.6143967060570068},{"$f":"SUM('2025:2074'!Y298)","v":-2.9428707396985443},{"$f":"SUM('2025:2074'!Z298)","v":-2.9182441421693981},{"$f":"SUM('2025:2074'!AA298)","v":-3.0139433357991878},{"$f":"SUM('2025:2074'!AB298)","v":-3.2093679371136203},{"$f":"SUM('2025:2074'!AC298)","v":-3.2954311551017925},{"$f":"SUM('2025:2074'!AD298)","v":-3.2627714377266126},{"$f":"SUM('2025:2074'!AE298)","v":-3.2296072838351608},{"$f":"SUM('2025:2074'!AF298)","v":-3.1630464394740896},{"$f":"SUM('2025:2074'!AG298)","v":-3.0681863622195471},{"$f":"SUM('2025:2074'!AH298)","v":-2.9479361667976258},{"$f":"SUM('2025:2074'!AI298)","v":-2.8040323884280705},{"$f":"SUM('2025:2074'!AJ298)","v":-2.6374999539289457},{"$f":"SUM('2025:2074'!AK298)","v":-2.4488895365217549},{"$f":"SUM('2025:2074'!AL298)","v":-2.238410254602484},{"$f":"SUM('2025:2074'!AM298)","v":-2.0060077384632784},{"$f":"SUM('2025:2074'!AN298)","v":-1.8227850625165356},{"$f":"SUM('2025:2074'!AO298)","v":-1.6623856684671974},{"$f":"SUM('2025:2074'!AP298)","v":-1.5141959357798411},{"$f":"SUM('2025:2074'!AQ298)","v":-1.372369197142185},{"$f":"SUM('2025:2074'!AR298)","v":-1.2330783288269309},{"$f":"SUM('2025:2074'!AS298)","v":-1.0934915165032304},{"$f":"SUM('2025:2074'!AT298)","v":-0.9512962061323349},{"$f":"SUM('2025:2074'!AU298)","v":-0.80443946920041931},{"$f":"SUM('2025:2074'!AV298)","v":-0.6610846027248003},{"$f":"SUM('2025:2074'!AW298)","v":-0.53077173334440464},{"$f":"SUM('2025:2074'!AX298)","v":-0.41354887089242104},{"$f":"SUM('2025:2074'!AY298)","v":-0.30964725721019715},{"$f":"SUM('2025:2074'!AZ298)","v":-0.2194662970788735},{"$f":"SUM('2025:2074'!BA298)","v":-0.14356779420810986},{"$f":"SUM('2025:2074'!BB298)","v":-8.2677647681372118E-2},{"$f":"SUM('2025:2074'!BC298)","v":-3.769420473309007E-2},{"$f":"SUM('2025:2074'!BD298)","v":-9.703217717170063E-3},{"$f":"SUM('2025:2074'!BE298)","v":0},{"$f":"SUM('2025:2074'!BF298)","v":0},{"$f":"SUM('2025:2074'!BG298)","v":0},{"$f":"SUM('2025:2074'!BH298)","v":0},{"$f":"SUM('2025:2074'!BI298)","v":0},{"$f":"SUM('2025:2074'!BJ298)","v":0},{"$f":"SUM('2025:2074'!BK298)","v":0},{"$f":"SUM('2025:2074'!BL298)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O299)","v":0},{"$f":"SUM('2025:2074'!P299)","v":-4.1146909720985354},{"$f":"SUM('2025:2074'!Q299)","v":-10.329949453958838},{"$f":"SUM('2025:2074'!R299)","v":-12.435274945078911},{"$f":"SUM('2025:2074'!S299)","v":-13.515469529257796},{"$f":"SUM('2025:2074'!T299)","v":-14.006701748231356},{"$f":"SUM('2025:2074'!U299)","v":-12.9774824892132},{"$f":"SUM('2025:2074'!V299)","v":-9.9251410604315957},{"$f":"SUM('2025:2074'!W299)","v":-11.062121840422499},{"$f":"SUM('2025:2074'!X299)","v":-13.305615414759469},{"$f":"SUM('2025:2074'!Y299)","v":-16.221495927080515},{"$f":"SUM('2025:2074'!Z299)","v":-16.628655474850234},{"$f":"SUM('2025:2074'!AA299)","v":-17.046034727268975},{"$f":"SUM('2025:2074'!AB299)","v":-17.473890198923421},{"$f":"SUM('2025:2074'!AC299)","v":-17.912484842916399},{"$f":"SUM('2025:2074'!AD299)","v":-17.62175792632539},{"$f":"SUM('2025:2074'!AE299)","v":-16.870601595329006},{"$f":"SUM('2025:2074'!AF299)","v":-15.762816779602305},{"$f":"SUM('2025:2074'!AG299)","v":-14.351020588730311},{"$f":"SUM('2025:2074'!AH299)","v":-12.665125002192195},{"$f":"SUM('2025:2074'!AI299)","v":-11.463203048098437},{"$f":"SUM('2025:2074'!AJ299)","v":-10.486993683045172},{"$f":"SUM('2025:2074'!AK299)","v":-9.6384078618644899},{"$f":"SUM('2025:2074'!AL299)","v":-8.8669975656036524},{"$f":"SUM('2025:2074'!AM299)","v":-8.1422868623706268},{"$f":"SUM('2025:2074'!AN299)","v":-7.4437227872969647},{"$f":"SUM('2025:2074'!AO299)","v":-6.7561817136965816},{"$f":"SUM('2025:2074'!AP299)","v":-6.0676623966451473},{"$f":"SUM('2025:2074'!AQ299)","v":-5.3679680168581729},{"$f":"SUM('2025:2074'!AR299)","v":-4.6478774810748771},{"$f":"SUM('2025:2074'!AS299)","v":-3.8985706236537148},{"$f":"SUM('2025:2074'!AT299)","v":-3.1111839931550489},{"$f":"SUM('2025:2074'!AU299)","v":-2.2764247346367927},{"$f":"SUM('2025:2074'!AV299)","v":-1.4891638587911777},{"$f":"SUM('2025:2074'!AW299)","v":-0.85757788183677996},{"$f":"SUM('2025:2074'!AX299)","v":-0.39098495372176068},{"$f":"SUM('2025:2074'!AY299)","v":-0.10064709302036254},{"$f":"SUM('2025:2074'!AZ299)","v":0},{"$f":"SUM('2025:2074'!BA299)","v":0},{"$f":"SUM('2025:2074'!BB299)","v":0},{"$f":"SUM('2025:2074'!BC299)","v":0},{"$f":"SUM('2025:2074'!BD299)","v":0},{"$f":"SUM('2025:2074'!BE299)","v":0},{"$f":"SUM('2025:2074'!BF299)","v":0},{"$f":"SUM('2025:2074'!BG299)","v":0},{"$f":"SUM('2025:2074'!BH299)","v":0},{"$f":"SUM('2025:2074'!BI299)","v":0},{"$f":"SUM('2025:2074'!BJ299)","v":0},{"$f":"SUM('2025:2074'!BK299)","v":0},{"$f":"SUM('2025:2074'!BL299)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O300)","v":0},{"$f":"SUM('2025:2074'!P300)","v":-0.15439558133529926},{"$f":"SUM('2025:2074'!Q300)","v":-0.50811766573325567},{"$f":"SUM('2025:2074'!R300)","v":-0.69357607244385011},{"$f":"SUM('2025:2074'!S300)","v":-0.87690827659255},{"$f":"SUM('2025:2074'!T300)","v":-1.0685278586418792},{"$f":"SUM('2025:2074'!U300)","v":-1.2993722864264705},{"$f":"SUM('2025:2074'!V300)","v":-1.5360109093484551},{"$f":"SUM('2025:2074'!W300)","v":-1.7785891617057814},{"$f":"SUM('2025:2074'!X300)","v":-2.0272561281972767},{"$f":"SUM('2025:2074'!Y300)","v":-2.2821646355477085},{"$f":"SUM('2025:2074'!Z300)","v":-2.3890757650973362},{"$f":"SUM('2025:2074'!AA300)","v":-2.3032191900275194},{"$f":"SUM('2025:2074'!AB300)","v":-2.3923497169291998},{"$f":"SUM('2025:2074'!AC300)","v":-2.4904986286264434},{"$f":"SUM('2025:2074'!AD300)","v":-2.5320363615839194},{"$f":"SUM('2025:2074'!AE300)","v":-2.5062997002341962},{"$f":"SUM('2025:2074'!AF300)","v":-2.4546459201896496},{"$f":"SUM('2025:2074'!AG300)","v":-2.3810308449521034},{"$f":"SUM('2025:2074'!AH300)","v":-2.2877120596472929},{"$f":"SUM('2025:2074'!AI300)","v":-2.1760371825204694},{"$f":"SUM('2025:2074'!AJ300)","v":-2.0468015962764396},{"$f":"SUM('2025:2074'!AK300)","v":-1.9004326445544386},{"$f":"SUM('2025:2074'!AL300)","v":-1.7370926112878118},{"$f":"SUM('2025:2074'!AM300)","v":-1.5567393034882084},{"$f":"SUM('2025:2074'!AN300)","v":-1.4145514467478946},{"$f":"SUM('2025:2074'!AO300)","v":-1.290075336220234},{"$f":"SUM('2025:2074'!AP300)","v":-1.1750743933901016},{"$f":"SUM('2025:2074'!AQ300)","v":-1.0650113791307818},{"$f":"SUM('2025:2074'!AR300)","v":-0.95691629795753153},{"$f":"SUM('2025:2074'!AS300)","v":-0.84859155282997722},{"$f":"SUM('2025:2074'!AT300)","v":-0.73824251270331587},{"$f":"SUM('2025:2074'!AU300)","v":-0.62427602594435838},{"$f":"SUM('2025:2074'!AV300)","v":-0.51302712559871011},{"$f":"SUM('2025:2074'!AW300)","v":-0.41189931755237014},{"$f":"SUM('2025:2074'!AX300)","v":-0.32092985928587819},{"$f":"SUM('2025:2074'!AY300)","v":-0.24029820337867083},{"$f":"SUM('2025:2074'!AZ300)","v":-0.17031430333136569},{"$f":"SUM('2025:2074'!BA300)","v":-0.11141414047090564},{"$f":"SUM('2025:2074'!BB300)","v":-6.4161040457471216E-2},{"$f":"SUM('2025:2074'!BC300)","v":-2.9252155361417002E-2},{"$f":"SUM('2025:2074'!BD300)","v":-7.5300708471809762E-3},{"$f":"SUM('2025:2074'!BE300)","v":0},{"$f":"SUM('2025:2074'!BF300)","v":0},{"$f":"SUM('2025:2074'!BG300)","v":0},{"$f":"SUM('2025:2074'!BH300)","v":0},{"$f":"SUM('2025:2074'!BI300)","v":0},{"$f":"SUM('2025:2074'!BJ300)","v":0},{"$f":"SUM('2025:2074'!BK300)","v":0},{"$f":"SUM('2025:2074'!BL300)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O301)","v":0},{"$f":"SUM('2025:2074'!P301)","v":0},{"$f":"SUM('2025:2074'!Q301)","v":0},{"$f":"SUM('2025:2074'!R301)","v":0},{"$f":"SUM('2025:2074'!S301)","v":0},{"$f":"SUM('2025:2074'!T301)","v":0},{"$f":"SUM('2025:2074'!U301)","v":0},{"$f":"SUM('2025:2074'!V301)","v":0},{"$f":"SUM('2025:2074'!W301)","v":0},{"$f":"SUM('2025:2074'!X301)","v":0},{"$f":"SUM('2025:2074'!Y301)","v":0},{"$f":"SUM('2025:2074'!Z301)","v":0},{"$f":"SUM('2025:2074'!AA301)","v":0},{"$f":"SUM('2025:2074'!AB301)","v":0},{"$f":"SUM('2025:2074'!AC301)","v":0},{"$f":"SUM('2025:2074'!AD301)","v":0},{"$f":"SUM('2025:2074'!AE301)","v":0},{"$f":"SUM('2025:2074'!AF301)","v":0},{"$f":"SUM('2025:2074'!AG301)","v":0},{"$f":"SUM('2025:2074'!AH301)","v":0},{"$f":"SUM('2025:2074'!AI301)","v":0},{"$f":"SUM('2025:2074'!AJ301)","v":0},{"$f":"SUM('2025:2074'!AK301)","v":0},{"$f":"SUM('2025:2074'!AL301)","v":0},{"$f":"SUM('2025:2074'!AM301)","v":0},{"$f":"SUM('2025:2074'!AN301)","v":0},{"$f":"SUM('2025:2074'!AO301)","v":0},{"$f":"SUM('2025:2074'!AP301)","v":0},{"$f":"SUM('2025:2074'!AQ301)","v":0},{"$f":"SUM('2025:2074'!AR301)","v":0},{"$f":"SUM('2025:2074'!AS301)","v":0},{"$f":"SUM('2025:2074'!AT301)","v":0},{"$f":"SUM('2025:2074'!AU301)","v":0},{"$f":"SUM('2025:2074'!AV301)","v":0},{"$f":"SUM('2025:2074'!AW301)","v":0},{"$f":"SUM('2025:2074'!AX301)","v":0},{"$f":"SUM('2025:2074'!AY301)","v":0},{"$f":"SUM('2025:2074'!AZ301)","v":0},{"$f":"SUM('2025:2074'!BA301)","v":0},{"$f":"SUM('2025:2074'!BB301)","v":0},{"$f":"SUM('2025:2074'!BC301)","v":0},{"$f":"SUM('2025:2074'!BD301)","v":0},{"$f":"SUM('2025:2074'!BE301)","v":0},{"$f":"SUM('2025:2074'!BF301)","v":0},{"$f":"SUM('2025:2074'!BG301)","v":0},{"$f":"SUM('2025:2074'!BH301)","v":0},{"$f":"SUM('2025:2074'!BI301)","v":0},{"$f":"SUM('2025:2074'!BJ301)","v":0},{"$f":"SUM('2025:2074'!BK301)","v":0},{"$f":"SUM('2025:2074'!BL301)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O302)","v":0},{"$f":"SUM('2025:2074'!P302)","v":0},{"$f":"SUM('2025:2074'!Q302)","v":0},{"$f":"SUM('2025:2074'!R302)","v":0},{"$f":"SUM('2025:2074'!S302)","v":0},{"$f":"SUM('2025:2074'!T302)","v":0},{"$f":"SUM('2025:2074'!U302)","v":0},{"$f":"SUM('2025:2074'!V302)","v":0},{"$f":"SUM('2025:2074'!W302)","v":0},{"$f":"SUM('2025:2074'!X302)","v":0},{"$f":"SUM('2025:2074'!Y302)","v":0},{"$f":"SUM('2025:2074'!Z302)","v":0},{"$f":"SUM('2025:2074'!AA302)","v":0},{"$f":"SUM('2025:2074'!AB302)","v":0},{"$f":"SUM('2025:2074'!AC302)","v":0},{"$f":"SUM('2025:2074'!AD302)","v":0},{"$f":"SUM('2025:2074'!AE302)","v":0},{"$f":"SUM('2025:2074'!AF302)","v":0},{"$f":"SUM('2025:2074'!AG302)","v":0},{"$f":"SUM('2025:2074'!AH302)","v":0},{"$f":"SUM('2025:2074'!AI302)","v":0},{"$f":"SUM('2025:2074'!AJ302)","v":0},{"$f":"SUM('2025:2074'!AK302)","v":0},{"$f":"SUM('2025:2074'!AL302)","v":0},{"$f":"SUM('2025:2074'!AM302)","v":0},{"$f":"SUM('2025:2074'!AN302)","v":0},{"$f":"SUM('2025:2074'!AO302)","v":0},{"$f":"SUM('2025:2074'!AP302)","v":0},{"$f":"SUM('2025:2074'!AQ302)","v":0},{"$f":"SUM('2025:2074'!AR302)","v":0},{"$f":"SUM('2025:2074'!AS302)","v":0},{"$f":"SUM('2025:2074'!AT302)","v":0},{"$f":"SUM('2025:2074'!AU302)","v":0},{"$f":"SUM('2025:2074'!AV302)","v":0},{"$f":"SUM('2025:2074'!AW302)","v":0},{"$f":"SUM('2025:2074'!AX302)","v":0},{"$f":"SUM('2025:2074'!AY302)","v":0},{"$f":"SUM('2025:2074'!AZ302)","v":0},{"$f":"SUM('2025:2074'!BA302)","v":0},{"$f":"SUM('2025:2074'!BB302)","v":0},{"$f":"SUM('2025:2074'!BC302)","v":0},{"$f":"SUM('2025:2074'!BD302)","v":0},{"$f":"SUM('2025:2074'!BE302)","v":0},{"$f":"SUM('2025:2074'!BF302)","v":0},{"$f":"SUM('2025:2074'!BG302)","v":0},{"$f":"SUM('2025:2074'!BH302)","v":0},{"$f":"SUM('2025:2074'!BI302)","v":0},{"$f":"SUM('2025:2074'!BJ302)","v":0},{"$f":"SUM('2025:2074'!BK302)","v":0},{"$f":"SUM('2025:2074'!BL302)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O303)","v":0},{"$f":"SUM('2025:2074'!P303)","v":0},{"$f":"SUM('2025:2074'!Q303)","v":0},{"$f":"SUM('2025:2074'!R303)","v":0},{"$f":"SUM('2025:2074'!S303)","v":0},{"$f":"SUM('2025:2074'!T303)","v":0},{"$f":"SUM('2025:2074'!U303)","v":0},{"$f":"SUM('2025:2074'!V303)","v":0},{"$f":"SUM('2025:2074'!W303)","v":0},{"$f":"SUM('2025:2074'!X303)","v":0},{"$f":"SUM('2025:2074'!Y303)","v":0},{"$f":"SUM('2025:2074'!Z303)","v":0},{"$f":"SUM('2025:2074'!AA303)","v":0},{"$f":"SUM('2025:2074'!AB303)","v":0},{"$f":"SUM('2025:2074'!AC303)","v":0},{"$f":"SUM('2025:2074'!AD303)","v":0},{"$f":"SUM('2025:2074'!AE303)","v":0},{"$f":"SUM('2025:2074'!AF303)","v":0},{"$f":"SUM('2025:2074'!AG303)","v":0},{"$f":"SUM('2025:2074'!AH303)","v":0},{"$f":"SUM('2025:2074'!AI303)","v":0},{"$f":"SUM('2025:2074'!AJ303)","v":0},{"$f":"SUM('2025:2074'!AK303)","v":0},{"$f":"SUM('2025:2074'!AL303)","v":0},{"$f":"SUM('2025:2074'!AM303)","v":0},{"$f":"SUM('2025:2074'!AN303)","v":0},{"$f":"SUM('2025:2074'!AO303)","v":0},{"$f":"SUM('2025:2074'!AP303)","v":0},{"$f":"SUM('2025:2074'!AQ303)","v":0},{"$f":"SUM('2025:2074'!AR303)","v":0},{"$f":"SUM('2025:2074'!AS303)","v":0},{"$f":"SUM('2025:2074'!AT303)","v":0},{"$f":"SUM('2025:2074'!AU303)","v":0},{"$f":"SUM('2025:2074'!AV303)","v":0},{"$f":"SUM('2025:2074'!AW303)","v":0},{"$f":"SUM('2025:2074'!AX303)","v":0},{"$f":"SUM('2025:2074'!AY303)","v":0},{"$f":"SUM('2025:2074'!AZ303)","v":0},{"$f":"SUM('2025:2074'!BA303)","v":0},{"$f":"SUM('2025:2074'!BB303)","v":0},{"$f":"SUM('2025:2074'!BC303)","v":0},{"$f":"SUM('2025:2074'!BD303)","v":0},{"$f":"SUM('2025:2074'!BE303)","v":0},{"$f":"SUM('2025:2074'!BF303)","v":0},{"$f":"SUM('2025:2074'!BG303)","v":0},{"$f":"SUM('2025:2074'!BH303)","v":0},{"$f":"SUM('2025:2074'!BI303)","v":0},{"$f":"SUM('2025:2074'!BJ303)","v":0},{"$f":"SUM('2025:2074'!BK303)","v":0},{"$f":"SUM('2025:2074'!BL303)","v":0}]
[null,"Total Depreciation","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O304)","v":0},{"$f":"SUM('2025:2074'!P304)","v":-9.1746760763530713},{"$f":"SUM('2025:2074'!Q304)","v":-20.844137192976042},{"$f":"SUM('2025:2074'!R304)","v":-28.572260751315831},{"$f":"SUM('2025:2074'!S304)","v":-35.519847713911105},{"$f":"SUM('2025:2074'!T304)","v":-42.071207914174742},{"$f":"SUM('2025:2074'!U304)","v":-46.953475935399517},{"$f":"SUM('2025:2074'!V304)","v":-47.812304159560895},{"$f":"SUM('2025:2074'!W304)","v":-52.731921251674891},{"$f":"SUM('2025:2074'!X304)","v":-58.837692434634285},{"$f":"SUM('2025:2074'!Y304)","v":-65.695728842107968},{"$f":"SUM('2025:2074'!Z304)","v":-69.533028675246442},{"$f":"SUM('2025:2074'!AA304)","v":-73.3851316114702},{"$f":"SUM('2025:2074'!AB304)","v":-77.594286867555184},{"$f":"SUM('2025:2074'!AC304)","v":-81.783819445193089},{"$f":"SUM('2025:2074'!AD304)","v":-84.411263351624612},{"$f":"SUM('2025:2074'!AE304)","v":-84.072417791271988},{"$f":"SUM('2025:2074'!AF304)","v":-82.861705668245989},{"$f":"SUM('2025:2074'!AG304)","v":-80.979056681740161},{"$f":"SUM('2025:2074'!AH304)","v":-78.456545672818436},{"$f":"SUM('2025:2074'!AI304)","v":-76.145396314843481},{"$f":"SUM('2025:2074'!AJ304)","v":-71.646011382385709},{"$f":"SUM('2025:2074'!AK304)","v":-68.492290476459559},{"$f":"SUM('2025:2074'!AL304)","v":-65.025764257581784},{"$f":"SUM('2025:2074'!AM304)","v":-61.445123609518575},{"$f":"SUM('2025:2074'!AN304)","v":-57.814966108901132},{"$f":"SUM('2025:2074'!AO304)","v":-54.181593488572744},{"$f":"SUM('2025:2074'!AP304)","v":-50.901735642848962},{"$f":"SUM('2025:2074'!AQ304)","v":-47.446226760404549},{"$f":"SUM('2025:2074'!AR304)","v":-43.773747222425612},{"$f":"SUM('2025:2074'!AS304)","v":-40.030208056795615},{"$f":"SUM('2025:2074'!AT304)","v":-36.141273658877395},{"$f":"SUM('2025:2074'!AU304)","v":-32.015292242940404},{"$f":"SUM('2025:2074'!AV304)","v":-27.832751037838296},{"$f":"SUM('2025:2074'!AW304)","v":-23.806494987080484},{"$f":"SUM('2025:2074'!AX304)","v":-20.471642813612409},{"$f":"SUM('2025:2074'!AY304)","v":-17.645302836678496},{"$f":"SUM('2025:2074'!AZ304)","v":-15.258674296288563},{"$f":"SUM('2025:2074'!BA304)","v":-13.183900627474252},{"$f":"SUM('2025:2074'!BB304)","v":-11.298588253881833},{"$f":"SUM('2025:2074'!BC304)","v":-9.5904520154732023},{"$f":"SUM('2025:2074'!BD304)","v":-8.0071602935524524},{"$f":"SUM('2025:2074'!BE304)","v":-6.5437543833038374},{"$f":"SUM('2025:2074'!BF304)","v":-5.3110771635826932},{"$f":"SUM('2025:2074'!BG304)","v":-4.2064310756806433},{"$f":"SUM('2025:2074'!BH304)","v":-3.2306407788272162},{"$f":"SUM('2025:2074'!BI304)","v":-2.3630452626226526},{"$f":"SUM('2025:2074'!BJ304)","v":-1.6748365121902331},{"$f":"SUM('2025:2074'!BK304)","v":-1.1126167871170443},{"$f":"SUM('2025:2074'!BL304)","v":-0.66157177114064059}]
[]
[null,"Disposals:"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O307)","v":0},{"$f":"SUM('2025:2074'!P307)","v":0},{"$f":"SUM('2025:2074'!Q307)","v":0},{"$f":"SUM('2025:2074'!R307)","v":0},{"$f":"SUM('2025:2074'!S307)","v":0},{"$f":"SUM('2025:2074'!T307)","v":0},{"$f":"SUM('2025:2074'!U307)","v":0},{"$f":"SUM('2025:2074'!V307)","v":0},{"$f":"SUM('2025:2074'!W307)","v":0},{"$f":"SUM('2025:2074'!X307)","v":0},{"$f":"SUM('2025:2074'!Y307)","v":0},{"$f":"SUM('2025:2074'!Z307)","v":0},{"$f":"SUM('2025:2074'!AA307)","v":0},{"$f":"SUM('2025:2074'!AB307)","v":0},{"$f":"SUM('2025:2074'!AC307)","v":0},{"$f":"SUM('2025:2074'!AD307)","v":0},{"$f":"SUM('2025:2074'!AE307)","v":0},{"$f":"SUM('2025:2074'!AF307)","v":0},{"$f":"SUM('2025:2074'!AG307)","v":0},{"$f":"SUM('2025:2074'!AH307)","v":0},{"$f":"SUM('2025:2074'!AI307)","v":0},{"$f":"SUM('2025:2074'!AJ307)","v":0},{"$f":"SUM('2025:2074'!AK307)","v":0},{"$f":"SUM('2025:2074'!AL307)","v":0},{"$f":"SUM('2025:2074'!AM307)","v":0},{"$f":"SUM('2025:2074'!AN307)","v":0},{"$f":"SUM('2025:2074'!AO307)","v":0},{"$f":"SUM('2025:2074'!AP307)","v":0},{"$f":"SUM('2025:2074'!AQ307)","v":0},{"$f":"SUM('2025:2074'!AR307)","v":0},{"$f":"SUM('2025:2074'!AS307)","v":0},{"$f":"SUM('2025:2074'!AT307)","v":0},{"$f":"SUM('2025:2074'!AU307)","v":0},{"$f":"SUM('2025:2074'!AV307)","v":0},{"$f":"SUM('2025:2074'!AW307)","v":0},{"$f":"SUM('2025:2074'!AX307)","v":0},{"$f":"SUM('2025:2074'!AY307)","v":0},{"$f":"SUM('2025:2074'!AZ307)","v":0},{"$f":"SUM('2025:2074'!BA307)","v":0},{"$f":"SUM('2025:2074'!BB307)","v":0},{"$f":"SUM('2025:2074'!BC307)","v":0},{"$f":"SUM('2025:2074'!BD307)","v":0},{"$f":"SUM('2025:2074'!BE307)","v":0},{"$f":"SUM('2025:2074'!BF307)","v":0},{"$f":"SUM('2025:2074'!BG307)","v":0},{"$f":"SUM('2025:2074'!BH307)","v":0},{"$f":"SUM('2025:2074'!BI307)","v":0},{"$f":"SUM('2025:2074'!BJ307)","v":0},{"$f":"SUM('2025:2074'!BK307)","v":0},{"$f":"SUM('2025:2074'!BL307)","v":0}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O308)","v":0},{"$f":"SUM('2025:2074'!P308)","v":0},{"$f":"SUM('2025:2074'!Q308)","v":0},{"$f":"SUM('2025:2074'!R308)","v":0},{"$f":"SUM('2025:2074'!S308)","v":0},{"$f":"SUM('2025:2074'!T308)","v":0},{"$f":"SUM('2025:2074'!U308)","v":0},{"$f":"SUM('2025:2074'!V308)","v":0},{"$f":"SUM('2025:2074'!W308)","v":0},{"$f":"SUM('2025:2074'!X308)","v":0},{"$f":"SUM('2025:2074'!Y308)","v":0},{"$f":"SUM('2025:2074'!Z308)","v":0},{"$f":"SUM('2025:2074'!AA308)","v":0},{"$f":"SUM('2025:2074'!AB308)","v":0},{"$f":"SUM('2025:2074'!AC308)","v":0},{"$f":"SUM('2025:2074'!AD308)","v":0},{"$f":"SUM('2025:2074'!AE308)","v":0},{"$f":"SUM('2025:2074'!AF308)","v":0},{"$f":"SUM('2025:2074'!AG308)","v":0},{"$f":"SUM('2025:2074'!AH308)","v":0},{"$f":"SUM('2025:2074'!AI308)","v":0},{"$f":"SUM('2025:2074'!AJ308)","v":0},{"$f":"SUM('2025:2074'!AK308)","v":0},{"$f":"SUM('2025:2074'!AL308)","v":0},{"$f":"SUM('2025:2074'!AM308)","v":0},{"$f":"SUM('2025:2074'!AN308)","v":0},{"$f":"SUM('2025:2074'!AO308)","v":0},{"$f":"SUM('2025:2074'!AP308)","v":0},{"$f":"SUM('2025:2074'!AQ308)","v":0},{"$f":"SUM('2025:2074'!AR308)","v":0},{"$f":"SUM('2025:2074'!AS308)","v":0},{"$f":"SUM('2025:2074'!AT308)","v":0},{"$f":"SUM('2025:2074'!AU308)","v":0},{"$f":"SUM('2025:2074'!AV308)","v":0},{"$f":"SUM('2025:2074'!AW308)","v":0},{"$f":"SUM('2025:2074'!AX308)","v":0},{"$f":"SUM('2025:2074'!AY308)","v":0},{"$f":"SUM('2025:2074'!AZ308)","v":0},{"$f":"SUM('2025:2074'!BA308)","v":0},{"$f":"SUM('2025:2074'!BB308)","v":0},{"$f":"SUM('2025:2074'!BC308)","v":0},{"$f":"SUM('2025:2074'!BD308)","v":0},{"$f":"SUM('2025:2074'!BE308)","v":0},{"$f":"SUM('2025:2074'!BF308)","v":0},{"$f":"SUM('2025:2074'!BG308)","v":0},{"$f":"SUM('2025:2074'!BH308)","v":0},{"$f":"SUM('2025:2074'!BI308)","v":0},{"$f":"SUM('2025:2074'!BJ308)","v":0},{"$f":"SUM('2025:2074'!BK308)","v":0},{"$f":"SUM('2025:2074'!BL308)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O309)","v":0},{"$f":"SUM('2025:2074'!P309)","v":0},{"$f":"SUM('2025:2074'!Q309)","v":0},{"$f":"SUM('2025:2074'!R309)","v":0},{"$f":"SUM('2025:2074'!S309)","v":0},{"$f":"SUM('2025:2074'!T309)","v":0},{"$f":"SUM('2025:2074'!U309)","v":0},{"$f":"SUM('2025:2074'!V309)","v":0},{"$f":"SUM('2025:2074'!W309)","v":0},{"$f":"SUM('2025:2074'!X309)","v":0},{"$f":"SUM('2025:2074'!Y309)","v":0},{"$f":"SUM('2025:2074'!Z309)","v":0},{"$f":"SUM('2025:2074'!AA309)","v":0},{"$f":"SUM('2025:2074'!AB309)","v":0},{"$f":"SUM('2025:2074'!AC309)","v":0},{"$f":"SUM('2025:2074'!AD309)","v":0},{"$f":"SUM('2025:2074'!AE309)","v":0},{"$f":"SUM('2025:2074'!AF309)","v":0},{"$f":"SUM('2025:2074'!AG309)","v":0},{"$f":"SUM('2025:2074'!AH309)","v":0},{"$f":"SUM('2025:2074'!AI309)","v":0},{"$f":"SUM('2025:2074'!AJ309)","v":0},{"$f":"SUM('2025:2074'!AK309)","v":0},{"$f":"SUM('2025:2074'!AL309)","v":0},{"$f":"SUM('2025:2074'!AM309)","v":0},{"$f":"SUM('2025:2074'!AN309)","v":0},{"$f":"SUM('2025:2074'!AO309)","v":0},{"$f":"SUM('2025:2074'!AP309)","v":0},{"$f":"SUM('2025:2074'!AQ309)","v":0},{"$f":"SUM('2025:2074'!AR309)","v":0},{"$f":"SUM('2025:2074'!AS309)","v":0},{"$f":"SUM('2025:2074'!AT309)","v":0},{"$f":"SUM('2025:2074'!AU309)","v":0},{"$f":"SUM('2025:2074'!AV309)","v":0},{"$f":"SUM('2025:2074'!AW309)","v":0},{"$f":"SUM('2025:2074'!AX309)","v":0},{"$f":"SUM('2025:2074'!AY309)","v":0},{"$f":"SUM('2025:2074'!AZ309)","v":0},{"$f":"SUM('2025:2074'!BA309)","v":0},{"$f":"SUM('2025:2074'!BB309)","v":0},{"$f":"SUM('2025:2074'!BC309)","v":0},{"$f":"SUM('2025:2074'!BD309)","v":0},{"$f":"SUM('2025:2074'!BE309)","v":0},{"$f":"SUM('2025:2074'!BF309)","v":0},{"$f":"SUM('2025:2074'!BG309)","v":0},{"$f":"SUM('2025:2074'!BH309)","v":0},{"$f":"SUM('2025:2074'!BI309)","v":0},{"$f":"SUM('2025:2074'!BJ309)","v":0},{"$f":"SUM('2025:2074'!BK309)","v":0},{"$f":"SUM('2025:2074'!BL309)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O310)","v":0},{"$f":"SUM('2025:2074'!P310)","v":0},{"$f":"SUM('2025:2074'!Q310)","v":0},{"$f":"SUM('2025:2074'!R310)","v":0},{"$f":"SUM('2025:2074'!S310)","v":0},{"$f":"SUM('2025:2074'!T310)","v":0},{"$f":"SUM('2025:2074'!U310)","v":0},{"$f":"SUM('2025:2074'!V310)","v":0},{"$f":"SUM('2025:2074'!W310)","v":0},{"$f":"SUM('2025:2074'!X310)","v":0},{"$f":"SUM('2025:2074'!Y310)","v":0},{"$f":"SUM('2025:2074'!Z310)","v":0},{"$f":"SUM('2025:2074'!AA310)","v":0},{"$f":"SUM('2025:2074'!AB310)","v":0},{"$f":"SUM('2025:2074'!AC310)","v":0},{"$f":"SUM('2025:2074'!AD310)","v":0},{"$f":"SUM('2025:2074'!AE310)","v":0},{"$f":"SUM('2025:2074'!AF310)","v":0},{"$f":"SUM('2025:2074'!AG310)","v":0},{"$f":"SUM('2025:2074'!AH310)","v":0},{"$f":"SUM('2025:2074'!AI310)","v":0},{"$f":"SUM('2025:2074'!AJ310)","v":0},{"$f":"SUM('2025:2074'!AK310)","v":0},{"$f":"SUM('2025:2074'!AL310)","v":0},{"$f":"SUM('2025:2074'!AM310)","v":0},{"$f":"SUM('2025:2074'!AN310)","v":0},{"$f":"SUM('2025:2074'!AO310)","v":0},{"$f":"SUM('2025:2074'!AP310)","v":0},{"$f":"SUM('2025:2074'!AQ310)","v":0},{"$f":"SUM('2025:2074'!AR310)","v":0},{"$f":"SUM('2025:2074'!AS310)","v":0},{"$f":"SUM('2025:2074'!AT310)","v":0},{"$f":"SUM('2025:2074'!AU310)","v":0},{"$f":"SUM('2025:2074'!AV310)","v":0},{"$f":"SUM('2025:2074'!AW310)","v":0},{"$f":"SUM('2025:2074'!AX310)","v":0},{"$f":"SUM('2025:2074'!AY310)","v":0},{"$f":"SUM('2025:2074'!AZ310)","v":0},{"$f":"SUM('2025:2074'!BA310)","v":0},{"$f":"SUM('2025:2074'!BB310)","v":0},{"$f":"SUM('2025:2074'!BC310)","v":0},{"$f":"SUM('2025:2074'!BD310)","v":0},{"$f":"SUM('2025:2074'!BE310)","v":0},{"$f":"SUM('2025:2074'!BF310)","v":0},{"$f":"SUM('2025:2074'!BG310)","v":0},{"$f":"SUM('2025:2074'!BH310)","v":0},{"$f":"SUM('2025:2074'!BI310)","v":0},{"$f":"SUM('2025:2074'!BJ310)","v":0},{"$f":"SUM('2025:2074'!BK310)","v":0},{"$f":"SUM('2025:2074'!BL310)","v":0}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O311)","v":0},{"$f":"SUM('2025:2074'!P311)","v":0},{"$f":"SUM('2025:2074'!Q311)","v":0},{"$f":"SUM('2025:2074'!R311)","v":0},{"$f":"SUM('2025:2074'!S311)","v":0},{"$f":"SUM('2025:2074'!T311)","v":0},{"$f":"SUM('2025:2074'!U311)","v":0},{"$f":"SUM('2025:2074'!V311)","v":0},{"$f":"SUM('2025:2074'!W311)","v":0},{"$f":"SUM('2025:2074'!X311)","v":0},{"$f":"SUM('2025:2074'!Y311)","v":0},{"$f":"SUM('2025:2074'!Z311)","v":0},{"$f":"SUM('2025:2074'!AA311)","v":0},{"$f":"SUM('2025:2074'!AB311)","v":0},{"$f":"SUM('2025:2074'!AC311)","v":0},{"$f":"SUM('2025:2074'!AD311)","v":0},{"$f":"SUM('2025:2074'!AE311)","v":0},{"$f":"SUM('2025:2074'!AF311)","v":0},{"$f":"SUM('2025:2074'!AG311)","v":0},{"$f":"SUM('2025:2074'!AH311)","v":0},{"$f":"SUM('2025:2074'!AI311)","v":0},{"$f":"SUM('2025:2074'!AJ311)","v":0},{"$f":"SUM('2025:2074'!AK311)","v":0},{"$f":"SUM('2025:2074'!AL311)","v":0},{"$f":"SUM('2025:2074'!AM311)","v":0},{"$f":"SUM('2025:2074'!AN311)","v":0},{"$f":"SUM('2025:2074'!AO311)","v":0},{"$f":"SUM('2025:2074'!AP311)","v":0},{"$f":"SUM('2025:2074'!AQ311)","v":0},{"$f":"SUM('2025:2074'!AR311)","v":0},{"$f":"SUM('2025:2074'!AS311)","v":0},{"$f":"SUM('2025:2074'!AT311)","v":0},{"$f":"SUM('2025:2074'!AU311)","v":0},{"$f":"SUM('2025:2074'!AV311)","v":0},{"$f":"SUM('2025:2074'!AW311)","v":0},{"$f":"SUM('2025:2074'!AX311)","v":0},{"$f":"SUM('2025:2074'!AY311)","v":0},{"$f":"SUM('2025:2074'!AZ311)","v":0},{"$f":"SUM('2025:2074'!BA311)","v":0},{"$f":"SUM('2025:2074'!BB311)","v":0},{"$f":"SUM('2025:2074'!BC311)","v":0},{"$f":"SUM('2025:2074'!BD311)","v":0},{"$f":"SUM('2025:2074'!BE311)","v":0},{"$f":"SUM('2025:2074'!BF311)","v":0},{"$f":"SUM('2025:2074'!BG311)","v":0},{"$f":"SUM('2025:2074'!BH311)","v":0},{"$f":"SUM('2025:2074'!BI311)","v":0},{"$f":"SUM('2025:2074'!BJ311)","v":0},{"$f":"SUM('2025:2074'!BK311)","v":0},{"$f":"SUM('2025:2074'!BL311)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O312)","v":0},{"$f":"SUM('2025:2074'!P312)","v":0},{"$f":"SUM('2025:2074'!Q312)","v":0},{"$f":"SUM('2025:2074'!R312)","v":0},{"$f":"SUM('2025:2074'!S312)","v":0},{"$f":"SUM('2025:2074'!T312)","v":0},{"$f":"SUM('2025:2074'!U312)","v":0},{"$f":"SUM('2025:2074'!V312)","v":0},{"$f":"SUM('2025:2074'!W312)","v":0},{"$f":"SUM('2025:2074'!X312)","v":0},{"$f":"SUM('2025:2074'!Y312)","v":0},{"$f":"SUM('2025:2074'!Z312)","v":0},{"$f":"SUM('2025:2074'!AA312)","v":0},{"$f":"SUM('2025:2074'!AB312)","v":0},{"$f":"SUM('2025:2074'!AC312)","v":0},{"$f":"SUM('2025:2074'!AD312)","v":0},{"$f":"SUM('2025:2074'!AE312)","v":0},{"$f":"SUM('2025:2074'!AF312)","v":0},{"$f":"SUM('2025:2074'!AG312)","v":0},{"$f":"SUM('2025:2074'!AH312)","v":0},{"$f":"SUM('2025:2074'!AI312)","v":0},{"$f":"SUM('2025:2074'!AJ312)","v":0},{"$f":"SUM('2025:2074'!AK312)","v":0},{"$f":"SUM('2025:2074'!AL312)","v":0},{"$f":"SUM('2025:2074'!AM312)","v":0},{"$f":"SUM('2025:2074'!AN312)","v":0},{"$f":"SUM('2025:2074'!AO312)","v":0},{"$f":"SUM('2025:2074'!AP312)","v":0},{"$f":"SUM('2025:2074'!AQ312)","v":0},{"$f":"SUM('2025:2074'!AR312)","v":0},{"$f":"SUM('2025:2074'!AS312)","v":0},{"$f":"SUM('2025:2074'!AT312)","v":0},{"$f":"SUM('2025:2074'!AU312)","v":0},{"$f":"SUM('2025:2074'!AV312)","v":0},{"$f":"SUM('2025:2074'!AW312)","v":0},{"$f":"SUM('2025:2074'!AX312)","v":0},{"$f":"SUM('2025:2074'!AY312)","v":0},{"$f":"SUM('2025:2074'!AZ312)","v":0},{"$f":"SUM('2025:2074'!BA312)","v":0},{"$f":"SUM('2025:2074'!BB312)","v":0},{"$f":"SUM('2025:2074'!BC312)","v":0},{"$f":"SUM('2025:2074'!BD312)","v":0},{"$f":"SUM('2025:2074'!BE312)","v":0},{"$f":"SUM('2025:2074'!BF312)","v":0},{"$f":"SUM('2025:2074'!BG312)","v":0},{"$f":"SUM('2025:2074'!BH312)","v":0},{"$f":"SUM('2025:2074'!BI312)","v":0},{"$f":"SUM('2025:2074'!BJ312)","v":0},{"$f":"SUM('2025:2074'!BK312)","v":0},{"$f":"SUM('2025:2074'!BL312)","v":0}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O313)","v":0},{"$f":"SUM('2025:2074'!P313)","v":0},{"$f":"SUM('2025:2074'!Q313)","v":0},{"$f":"SUM('2025:2074'!R313)","v":0},{"$f":"SUM('2025:2074'!S313)","v":0},{"$f":"SUM('2025:2074'!T313)","v":0},{"$f":"SUM('2025:2074'!U313)","v":0},{"$f":"SUM('2025:2074'!V313)","v":0},{"$f":"SUM('2025:2074'!W313)","v":0},{"$f":"SUM('2025:2074'!X313)","v":0},{"$f":"SUM('2025:2074'!Y313)","v":0},{"$f":"SUM('2025:2074'!Z313)","v":0},{"$f":"SUM('2025:2074'!AA313)","v":0},{"$f":"SUM('2025:2074'!AB313)","v":0},{"$f":"SUM('2025:2074'!AC313)","v":0},{"$f":"SUM('2025:2074'!AD313)","v":0},{"$f":"SUM('2025:2074'!AE313)","v":0},{"$f":"SUM('2025:2074'!AF313)","v":0},{"$f":"SUM('2025:2074'!AG313)","v":0},{"$f":"SUM('2025:2074'!AH313)","v":0},{"$f":"SUM('2025:2074'!AI313)","v":0},{"$f":"SUM('2025:2074'!AJ313)","v":0},{"$f":"SUM('2025:2074'!AK313)","v":0},{"$f":"SUM('2025:2074'!AL313)","v":0},{"$f":"SUM('2025:2074'!AM313)","v":0},{"$f":"SUM('2025:2074'!AN313)","v":0},{"$f":"SUM('2025:2074'!AO313)","v":0},{"$f":"SUM('2025:2074'!AP313)","v":0},{"$f":"SUM('2025:2074'!AQ313)","v":0},{"$f":"SUM('2025:2074'!AR313)","v":0},{"$f":"SUM('2025:2074'!AS313)","v":0},{"$f":"SUM('2025:2074'!AT313)","v":0},{"$f":"SUM('2025:2074'!AU313)","v":0},{"$f":"SUM('2025:2074'!AV313)","v":0},{"$f":"SUM('2025:2074'!AW313)","v":0},{"$f":"SUM('2025:2074'!AX313)","v":0},{"$f":"SUM('2025:2074'!AY313)","v":0},{"$f":"SUM('2025:2074'!AZ313)","v":0},{"$f":"SUM('2025:2074'!BA313)","v":0},{"$f":"SUM('2025:2074'!BB313)","v":0},{"$f":"SUM('2025:2074'!BC313)","v":0},{"$f":"SUM('2025:2074'!BD313)","v":0},{"$f":"SUM('2025:2074'!BE313)","v":0},{"$f":"SUM('2025:2074'!BF313)","v":0},{"$f":"SUM('2025:2074'!BG313)","v":0},{"$f":"SUM('2025:2074'!BH313)","v":0},{"$f":"SUM('2025:2074'!BI313)","v":0},{"$f":"SUM('2025:2074'!BJ313)","v":0},{"$f":"SUM('2025:2074'!BK313)","v":0},{"$f":"SUM('2025:2074'!BL313)","v":0}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O314)","v":0},{"$f":"SUM('2025:2074'!P314)","v":0},{"$f":"SUM('2025:2074'!Q314)","v":0},{"$f":"SUM('2025:2074'!R314)","v":0},{"$f":"SUM('2025:2074'!S314)","v":0},{"$f":"SUM('2025:2074'!T314)","v":0},{"$f":"SUM('2025:2074'!U314)","v":0},{"$f":"SUM('2025:2074'!V314)","v":0},{"$f":"SUM('2025:2074'!W314)","v":0},{"$f":"SUM('2025:2074'!X314)","v":0},{"$f":"SUM('2025:2074'!Y314)","v":0},{"$f":"SUM('2025:2074'!Z314)","v":0},{"$f":"SUM('2025:2074'!AA314)","v":0},{"$f":"SUM('2025:2074'!AB314)","v":0},{"$f":"SUM('2025:2074'!AC314)","v":0},{"$f":"SUM('2025:2074'!AD314)","v":0},{"$f":"SUM('2025:2074'!AE314)","v":0},{"$f":"SUM('2025:2074'!AF314)","v":0},{"$f":"SUM('2025:2074'!AG314)","v":0},{"$f":"SUM('2025:2074'!AH314)","v":0},{"$f":"SUM('2025:2074'!AI314)","v":0},{"$f":"SUM('2025:2074'!AJ314)","v":0},{"$f":"SUM('2025:2074'!AK314)","v":0},{"$f":"SUM('2025:2074'!AL314)","v":0},{"$f":"SUM('2025:2074'!AM314)","v":0},{"$f":"SUM('2025:2074'!AN314)","v":0},{"$f":"SUM('2025:2074'!AO314)","v":0},{"$f":"SUM('2025:2074'!AP314)","v":0},{"$f":"SUM('2025:2074'!AQ314)","v":0},{"$f":"SUM('2025:2074'!AR314)","v":0},{"$f":"SUM('2025:2074'!AS314)","v":0},{"$f":"SUM('2025:2074'!AT314)","v":0},{"$f":"SUM('2025:2074'!AU314)","v":0},{"$f":"SUM('2025:2074'!AV314)","v":0},{"$f":"SUM('2025:2074'!AW314)","v":0},{"$f":"SUM('2025:2074'!AX314)","v":0},{"$f":"SUM('2025:2074'!AY314)","v":0},{"$f":"SUM('2025:2074'!AZ314)","v":0},{"$f":"SUM('2025:2074'!BA314)","v":0},{"$f":"SUM('2025:2074'!BB314)","v":0},{"$f":"SUM('2025:2074'!BC314)","v":0},{"$f":"SUM('2025:2074'!BD314)","v":0},{"$f":"SUM('2025:2074'!BE314)","v":0},{"$f":"SUM('2025:2074'!BF314)","v":0},{"$f":"SUM('2025:2074'!BG314)","v":0},{"$f":"SUM('2025:2074'!BH314)","v":0},{"$f":"SUM('2025:2074'!BI314)","v":0},{"$f":"SUM('2025:2074'!BJ314)","v":0},{"$f":"SUM('2025:2074'!BK314)","v":0},{"$f":"SUM('2025:2074'!BL314)","v":0}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O315)","v":0},{"$f":"SUM('2025:2074'!P315)","v":0},{"$f":"SUM('2025:2074'!Q315)","v":0},{"$f":"SUM('2025:2074'!R315)","v":0},{"$f":"SUM('2025:2074'!S315)","v":0},{"$f":"SUM('2025:2074'!T315)","v":0},{"$f":"SUM('2025:2074'!U315)","v":0},{"$f":"SUM('2025:2074'!V315)","v":0},{"$f":"SUM('2025:2074'!W315)","v":0},{"$f":"SUM('2025:2074'!X315)","v":0},{"$f":"SUM('2025:2074'!Y315)","v":0},{"$f":"SUM('2025:2074'!Z315)","v":0},{"$f":"SUM('2025:2074'!AA315)","v":0},{"$f":"SUM('2025:2074'!AB315)","v":0},{"$f":"SUM('2025:2074'!AC315)","v":0},{"$f":"SUM('2025:2074'!AD315)","v":0},{"$f":"SUM('2025:2074'!AE315)","v":0},{"$f":"SUM('2025:2074'!AF315)","v":0},{"$f":"SUM('2025:2074'!AG315)","v":0},{"$f":"SUM('2025:2074'!AH315)","v":0},{"$f":"SUM('2025:2074'!AI315)","v":0},{"$f":"SUM('2025:2074'!AJ315)","v":0},{"$f":"SUM('2025:2074'!AK315)","v":0},{"$f":"SUM('2025:2074'!AL315)","v":0},{"$f":"SUM('2025:2074'!AM315)","v":0},{"$f":"SUM('2025:2074'!AN315)","v":0},{"$f":"SUM('2025:2074'!AO315)","v":0},{"$f":"SUM('2025:2074'!AP315)","v":0},{"$f":"SUM('2025:2074'!AQ315)","v":0},{"$f":"SUM('2025:2074'!AR315)","v":0},{"$f":"SUM('2025:2074'!AS315)","v":0},{"$f":"SUM('2025:2074'!AT315)","v":0},{"$f":"SUM('2025:2074'!AU315)","v":0},{"$f":"SUM('2025:2074'!AV315)","v":0},{"$f":"SUM('2025:2074'!AW315)","v":0},{"$f":"SUM('2025:2074'!AX315)","v":0},{"$f":"SUM('2025:2074'!AY315)","v":0},{"$f":"SUM('2025:2074'!AZ315)","v":0},{"$f":"SUM('2025:2074'!BA315)","v":0},{"$f":"SUM('2025:2074'!BB315)","v":0},{"$f":"SUM('2025:2074'!BC315)","v":0},{"$f":"SUM('2025:2074'!BD315)","v":0},{"$f":"SUM('2025:2074'!BE315)","v":0},{"$f":"SUM('2025:2074'!BF315)","v":0},{"$f":"SUM('2025:2074'!BG315)","v":0},{"$f":"SUM('2025:2074'!BH315)","v":0},{"$f":"SUM('2025:2074'!BI315)","v":0},{"$f":"SUM('2025:2074'!BJ315)","v":0},{"$f":"SUM('2025:2074'!BK315)","v":0},{"$f":"SUM('2025:2074'!BL315)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O316)","v":0},{"$f":"SUM('2025:2074'!P316)","v":0},{"$f":"SUM('2025:2074'!Q316)","v":0},{"$f":"SUM('2025:2074'!R316)","v":0},{"$f":"SUM('2025:2074'!S316)","v":0},{"$f":"SUM('2025:2074'!T316)","v":0},{"$f":"SUM('2025:2074'!U316)","v":0},{"$f":"SUM('2025:2074'!V316)","v":0},{"$f":"SUM('2025:2074'!W316)","v":0},{"$f":"SUM('2025:2074'!X316)","v":0},{"$f":"SUM('2025:2074'!Y316)","v":0},{"$f":"SUM('2025:2074'!Z316)","v":0},{"$f":"SUM('2025:2074'!AA316)","v":0},{"$f":"SUM('2025:2074'!AB316)","v":0},{"$f":"SUM('2025:2074'!AC316)","v":0},{"$f":"SUM('2025:2074'!AD316)","v":0},{"$f":"SUM('2025:2074'!AE316)","v":0},{"$f":"SUM('2025:2074'!AF316)","v":0},{"$f":"SUM('2025:2074'!AG316)","v":0},{"$f":"SUM('2025:2074'!AH316)","v":0},{"$f":"SUM('2025:2074'!AI316)","v":0},{"$f":"SUM('2025:2074'!AJ316)","v":0},{"$f":"SUM('2025:2074'!AK316)","v":0},{"$f":"SUM('2025:2074'!AL316)","v":0},{"$f":"SUM('2025:2074'!AM316)","v":0},{"$f":"SUM('2025:2074'!AN316)","v":0},{"$f":"SUM('2025:2074'!AO316)","v":0},{"$f":"SUM('2025:2074'!AP316)","v":0},{"$f":"SUM('2025:2074'!AQ316)","v":0},{"$f":"SUM('2025:2074'!AR316)","v":0},{"$f":"SUM('2025:2074'!AS316)","v":0},{"$f":"SUM('2025:2074'!AT316)","v":0},{"$f":"SUM('2025:2074'!AU316)","v":0},{"$f":"SUM('2025:2074'!AV316)","v":0},{"$f":"SUM('2025:2074'!AW316)","v":0},{"$f":"SUM('2025:2074'!AX316)","v":0},{"$f":"SUM('2025:2074'!AY316)","v":0},{"$f":"SUM('2025:2074'!AZ316)","v":0},{"$f":"SUM('2025:2074'!BA316)","v":0},{"$f":"SUM('2025:2074'!BB316)","v":0},{"$f":"SUM('2025:2074'!BC316)","v":0},{"$f":"SUM('2025:2074'!BD316)","v":0},{"$f":"SUM('2025:2074'!BE316)","v":0},{"$f":"SUM('2025:2074'!BF316)","v":0},{"$f":"SUM('2025:2074'!BG316)","v":0},{"$f":"SUM('2025:2074'!BH316)","v":0},{"$f":"SUM('2025:2074'!BI316)","v":0},{"$f":"SUM('2025:2074'!BJ316)","v":0},{"$f":"SUM('2025:2074'!BK316)","v":0},{"$f":"SUM('2025:2074'!BL316)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O317)","v":0},{"$f":"SUM('2025:2074'!P317)","v":0},{"$f":"SUM('2025:2074'!Q317)","v":0},{"$f":"SUM('2025:2074'!R317)","v":0},{"$f":"SUM('2025:2074'!S317)","v":0},{"$f":"SUM('2025:2074'!T317)","v":0},{"$f":"SUM('2025:2074'!U317)","v":0},{"$f":"SUM('2025:2074'!V317)","v":0},{"$f":"SUM('2025:2074'!W317)","v":0},{"$f":"SUM('2025:2074'!X317)","v":0},{"$f":"SUM('2025:2074'!Y317)","v":0},{"$f":"SUM('2025:2074'!Z317)","v":0},{"$f":"SUM('2025:2074'!AA317)","v":0},{"$f":"SUM('2025:2074'!AB317)","v":0},{"$f":"SUM('2025:2074'!AC317)","v":0},{"$f":"SUM('2025:2074'!AD317)","v":0},{"$f":"SUM('2025:2074'!AE317)","v":0},{"$f":"SUM('2025:2074'!AF317)","v":0},{"$f":"SUM('2025:2074'!AG317)","v":0},{"$f":"SUM('2025:2074'!AH317)","v":0},{"$f":"SUM('2025:2074'!AI317)","v":0},{"$f":"SUM('2025:2074'!AJ317)","v":0},{"$f":"SUM('2025:2074'!AK317)","v":0},{"$f":"SUM('2025:2074'!AL317)","v":0},{"$f":"SUM('2025:2074'!AM317)","v":0},{"$f":"SUM('2025:2074'!AN317)","v":0},{"$f":"SUM('2025:2074'!AO317)","v":0},{"$f":"SUM('2025:2074'!AP317)","v":0},{"$f":"SUM('2025:2074'!AQ317)","v":0},{"$f":"SUM('2025:2074'!AR317)","v":0},{"$f":"SUM('2025:2074'!AS317)","v":0},{"$f":"SUM('2025:2074'!AT317)","v":0},{"$f":"SUM('2025:2074'!AU317)","v":0},{"$f":"SUM('2025:2074'!AV317)","v":0},{"$f":"SUM('2025:2074'!AW317)","v":0},{"$f":"SUM('2025:2074'!AX317)","v":0},{"$f":"SUM('2025:2074'!AY317)","v":0},{"$f":"SUM('2025:2074'!AZ317)","v":0},{"$f":"SUM('2025:2074'!BA317)","v":0},{"$f":"SUM('2025:2074'!BB317)","v":0},{"$f":"SUM('2025:2074'!BC317)","v":0},{"$f":"SUM('2025:2074'!BD317)","v":0},{"$f":"SUM('2025:2074'!BE317)","v":0},{"$f":"SUM('2025:2074'!BF317)","v":0},{"$f":"SUM('2025:2074'!BG317)","v":0},{"$f":"SUM('2025:2074'!BH317)","v":0},{"$f":"SUM('2025:2074'!BI317)","v":0},{"$f":"SUM('2025:2074'!BJ317)","v":0},{"$f":"SUM('2025:2074'!BK317)","v":0},{"$f":"SUM('2025:2074'!BL317)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O318)","v":0},{"$f":"SUM('2025:2074'!P318)","v":0},{"$f":"SUM('2025:2074'!Q318)","v":0},{"$f":"SUM('2025:2074'!R318)","v":0},{"$f":"SUM('2025:2074'!S318)","v":0},{"$f":"SUM('2025:2074'!T318)","v":0},{"$f":"SUM('2025:2074'!U318)","v":0},{"$f":"SUM('2025:2074'!V318)","v":0},{"$f":"SUM('2025:2074'!W318)","v":0},{"$f":"SUM('2025:2074'!X318)","v":0},{"$f":"SUM('2025:2074'!Y318)","v":0},{"$f":"SUM('2025:2074'!Z318)","v":0},{"$f":"SUM('2025:2074'!AA318)","v":0},{"$f":"SUM('2025:2074'!AB318)","v":0},{"$f":"SUM('2025:2074'!AC318)","v":0},{"$f":"SUM('2025:2074'!AD318)","v":0},{"$f":"SUM('2025:2074'!AE318)","v":0},{"$f":"SUM('2025:2074'!AF318)","v":0},{"$f":"SUM('2025:2074'!AG318)","v":0},{"$f":"SUM('2025:2074'!AH318)","v":0},{"$f":"SUM('2025:2074'!AI318)","v":0},{"$f":"SUM('2025:2074'!AJ318)","v":0},{"$f":"SUM('2025:2074'!AK318)","v":0},{"$f":"SUM('2025:2074'!AL318)","v":0},{"$f":"SUM('2025:2074'!AM318)","v":0},{"$f":"SUM('2025:2074'!AN318)","v":0},{"$f":"SUM('2025:2074'!AO318)","v":0},{"$f":"SUM('2025:2074'!AP318)","v":0},{"$f":"SUM('2025:2074'!AQ318)","v":0},{"$f":"SUM('2025:2074'!AR318)","v":0},{"$f":"SUM('2025:2074'!AS318)","v":0},{"$f":"SUM('2025:2074'!AT318)","v":0},{"$f":"SUM('2025:2074'!AU318)","v":0},{"$f":"SUM('2025:2074'!AV318)","v":0},{"$f":"SUM('2025:2074'!AW318)","v":0},{"$f":"SUM('2025:2074'!AX318)","v":0},{"$f":"SUM('2025:2074'!AY318)","v":0},{"$f":"SUM('2025:2074'!AZ318)","v":0},{"$f":"SUM('2025:2074'!BA318)","v":0},{"$f":"SUM('2025:2074'!BB318)","v":0},{"$f":"SUM('2025:2074'!BC318)","v":0},{"$f":"SUM('2025:2074'!BD318)","v":0},{"$f":"SUM('2025:2074'!BE318)","v":0},{"$f":"SUM('2025:2074'!BF318)","v":0},{"$f":"SUM('2025:2074'!BG318)","v":0},{"$f":"SUM('2025:2074'!BH318)","v":0},{"$f":"SUM('2025:2074'!BI318)","v":0},{"$f":"SUM('2025:2074'!BJ318)","v":0},{"$f":"SUM('2025:2074'!BK318)","v":0},{"$f":"SUM('2025:2074'!BL318)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O319)","v":0},{"$f":"SUM('2025:2074'!P319)","v":0},{"$f":"SUM('2025:2074'!Q319)","v":0},{"$f":"SUM('2025:2074'!R319)","v":0},{"$f":"SUM('2025:2074'!S319)","v":0},{"$f":"SUM('2025:2074'!T319)","v":0},{"$f":"SUM('2025:2074'!U319)","v":0},{"$f":"SUM('2025:2074'!V319)","v":0},{"$f":"SUM('2025:2074'!W319)","v":0},{"$f":"SUM('2025:2074'!X319)","v":0},{"$f":"SUM('2025:2074'!Y319)","v":0},{"$f":"SUM('2025:2074'!Z319)","v":0},{"$f":"SUM('2025:2074'!AA319)","v":0},{"$f":"SUM('2025:2074'!AB319)","v":0},{"$f":"SUM('2025:2074'!AC319)","v":0},{"$f":"SUM('2025:2074'!AD319)","v":0},{"$f":"SUM('2025:2074'!AE319)","v":0},{"$f":"SUM('2025:2074'!AF319)","v":0},{"$f":"SUM('2025:2074'!AG319)","v":0},{"$f":"SUM('2025:2074'!AH319)","v":0},{"$f":"SUM('2025:2074'!AI319)","v":0},{"$f":"SUM('2025:2074'!AJ319)","v":0},{"$f":"SUM('2025:2074'!AK319)","v":0},{"$f":"SUM('2025:2074'!AL319)","v":0},{"$f":"SUM('2025:2074'!AM319)","v":0},{"$f":"SUM('2025:2074'!AN319)","v":0},{"$f":"SUM('2025:2074'!AO319)","v":0},{"$f":"SUM('2025:2074'!AP319)","v":0},{"$f":"SUM('2025:2074'!AQ319)","v":0},{"$f":"SUM('2025:2074'!AR319)","v":0},{"$f":"SUM('2025:2074'!AS319)","v":0},{"$f":"SUM('2025:2074'!AT319)","v":0},{"$f":"SUM('2025:2074'!AU319)","v":0},{"$f":"SUM('2025:2074'!AV319)","v":0},{"$f":"SUM('2025:2074'!AW319)","v":0},{"$f":"SUM('2025:2074'!AX319)","v":0},{"$f":"SUM('2025:2074'!AY319)","v":0},{"$f":"SUM('2025:2074'!AZ319)","v":0},{"$f":"SUM('2025:2074'!BA319)","v":0},{"$f":"SUM('2025:2074'!BB319)","v":0},{"$f":"SUM('2025:2074'!BC319)","v":0},{"$f":"SUM('2025:2074'!BD319)","v":0},{"$f":"SUM('2025:2074'!BE319)","v":0},{"$f":"SUM('2025:2074'!BF319)","v":0},{"$f":"SUM('2025:2074'!BG319)","v":0},{"$f":"SUM('2025:2074'!BH319)","v":0},{"$f":"SUM('2025:2074'!BI319)","v":0},{"$f":"SUM('2025:2074'!BJ319)","v":0},{"$f":"SUM('2025:2074'!BK319)","v":0},{"$f":"SUM('2025:2074'!BL319)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O320)","v":0},{"$f":"SUM('2025:2074'!P320)","v":0},{"$f":"SUM('2025:2074'!Q320)","v":0},{"$f":"SUM('2025:2074'!R320)","v":0},{"$f":"SUM('2025:2074'!S320)","v":0},{"$f":"SUM('2025:2074'!T320)","v":0},{"$f":"SUM('2025:2074'!U320)","v":0},{"$f":"SUM('2025:2074'!V320)","v":0},{"$f":"SUM('2025:2074'!W320)","v":0},{"$f":"SUM('2025:2074'!X320)","v":0},{"$f":"SUM('2025:2074'!Y320)","v":0},{"$f":"SUM('2025:2074'!Z320)","v":0},{"$f":"SUM('2025:2074'!AA320)","v":0},{"$f":"SUM('2025:2074'!AB320)","v":0},{"$f":"SUM('2025:2074'!AC320)","v":0},{"$f":"SUM('2025:2074'!AD320)","v":0},{"$f":"SUM('2025:2074'!AE320)","v":0},{"$f":"SUM('2025:2074'!AF320)","v":0},{"$f":"SUM('2025:2074'!AG320)","v":0},{"$f":"SUM('2025:2074'!AH320)","v":0},{"$f":"SUM('2025:2074'!AI320)","v":0},{"$f":"SUM('2025:2074'!AJ320)","v":0},{"$f":"SUM('2025:2074'!AK320)","v":0},{"$f":"SUM('2025:2074'!AL320)","v":0},{"$f":"SUM('2025:2074'!AM320)","v":0},{"$f":"SUM('2025:2074'!AN320)","v":0},{"$f":"SUM('2025:2074'!AO320)","v":0},{"$f":"SUM('2025:2074'!AP320)","v":0},{"$f":"SUM('2025:2074'!AQ320)","v":0},{"$f":"SUM('2025:2074'!AR320)","v":0},{"$f":"SUM('2025:2074'!AS320)","v":0},{"$f":"SUM('2025:2074'!AT320)","v":0},{"$f":"SUM('2025:2074'!AU320)","v":0},{"$f":"SUM('2025:2074'!AV320)","v":0},{"$f":"SUM('2025:2074'!AW320)","v":0},{"$f":"SUM('2025:2074'!AX320)","v":0},{"$f":"SUM('2025:2074'!AY320)","v":0},{"$f":"SUM('2025:2074'!AZ320)","v":0},{"$f":"SUM('2025:2074'!BA320)","v":0},{"$f":"SUM('2025:2074'!BB320)","v":0},{"$f":"SUM('2025:2074'!BC320)","v":0},{"$f":"SUM('2025:2074'!BD320)","v":0},{"$f":"SUM('2025:2074'!BE320)","v":0},{"$f":"SUM('2025:2074'!BF320)","v":0},{"$f":"SUM('2025:2074'!BG320)","v":0},{"$f":"SUM('2025:2074'!BH320)","v":0},{"$f":"SUM('2025:2074'!BI320)","v":0},{"$f":"SUM('2025:2074'!BJ320)","v":0},{"$f":"SUM('2025:2074'!BK320)","v":0},{"$f":"SUM('2025:2074'!BL320)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O321)","v":0},{"$f":"SUM('2025:2074'!P321)","v":0},{"$f":"SUM('2025:2074'!Q321)","v":0},{"$f":"SUM('2025:2074'!R321)","v":0},{"$f":"SUM('2025:2074'!S321)","v":0},{"$f":"SUM('2025:2074'!T321)","v":0},{"$f":"SUM('2025:2074'!U321)","v":0},{"$f":"SUM('2025:2074'!V321)","v":0},{"$f":"SUM('2025:2074'!W321)","v":0},{"$f":"SUM('2025:2074'!X321)","v":0},{"$f":"SUM('2025:2074'!Y321)","v":0},{"$f":"SUM('2025:2074'!Z321)","v":0},{"$f":"SUM('2025:2074'!AA321)","v":0},{"$f":"SUM('2025:2074'!AB321)","v":0},{"$f":"SUM('2025:2074'!AC321)","v":0},{"$f":"SUM('2025:2074'!AD321)","v":0},{"$f":"SUM('2025:2074'!AE321)","v":0},{"$f":"SUM('2025:2074'!AF321)","v":0},{"$f":"SUM('2025:2074'!AG321)","v":0},{"$f":"SUM('2025:2074'!AH321)","v":0},{"$f":"SUM('2025:2074'!AI321)","v":0},{"$f":"SUM('2025:2074'!AJ321)","v":0},{"$f":"SUM('2025:2074'!AK321)","v":0},{"$f":"SUM('2025:2074'!AL321)","v":0},{"$f":"SUM('2025:2074'!AM321)","v":0},{"$f":"SUM('2025:2074'!AN321)","v":0},{"$f":"SUM('2025:2074'!AO321)","v":0},{"$f":"SUM('2025:2074'!AP321)","v":0},{"$f":"SUM('2025:2074'!AQ321)","v":0},{"$f":"SUM('2025:2074'!AR321)","v":0},{"$f":"SUM('2025:2074'!AS321)","v":0},{"$f":"SUM('2025:2074'!AT321)","v":0},{"$f":"SUM('2025:2074'!AU321)","v":0},{"$f":"SUM('2025:2074'!AV321)","v":0},{"$f":"SUM('2025:2074'!AW321)","v":0},{"$f":"SUM('2025:2074'!AX321)","v":0},{"$f":"SUM('2025:2074'!AY321)","v":0},{"$f":"SUM('2025:2074'!AZ321)","v":0},{"$f":"SUM('2025:2074'!BA321)","v":0},{"$f":"SUM('2025:2074'!BB321)","v":0},{"$f":"SUM('2025:2074'!BC321)","v":0},{"$f":"SUM('2025:2074'!BD321)","v":0},{"$f":"SUM('2025:2074'!BE321)","v":0},{"$f":"SUM('2025:2074'!BF321)","v":0},{"$f":"SUM('2025:2074'!BG321)","v":0},{"$f":"SUM('2025:2074'!BH321)","v":0},{"$f":"SUM('2025:2074'!BI321)","v":0},{"$f":"SUM('2025:2074'!BJ321)","v":0},{"$f":"SUM('2025:2074'!BK321)","v":0},{"$f":"SUM('2025:2074'!BL321)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O322)","v":0},{"$f":"SUM('2025:2074'!P322)","v":0},{"$f":"SUM('2025:2074'!Q322)","v":0},{"$f":"SUM('2025:2074'!R322)","v":0},{"$f":"SUM('2025:2074'!S322)","v":0},{"$f":"SUM('2025:2074'!T322)","v":0},{"$f":"SUM('2025:2074'!U322)","v":0},{"$f":"SUM('2025:2074'!V322)","v":0},{"$f":"SUM('2025:2074'!W322)","v":0},{"$f":"SUM('2025:2074'!X322)","v":0},{"$f":"SUM('2025:2074'!Y322)","v":0},{"$f":"SUM('2025:2074'!Z322)","v":0},{"$f":"SUM('2025:2074'!AA322)","v":0},{"$f":"SUM('2025:2074'!AB322)","v":0},{"$f":"SUM('2025:2074'!AC322)","v":0},{"$f":"SUM('2025:2074'!AD322)","v":0},{"$f":"SUM('2025:2074'!AE322)","v":0},{"$f":"SUM('2025:2074'!AF322)","v":0},{"$f":"SUM('2025:2074'!AG322)","v":0},{"$f":"SUM('2025:2074'!AH322)","v":0},{"$f":"SUM('2025:2074'!AI322)","v":0},{"$f":"SUM('2025:2074'!AJ322)","v":0},{"$f":"SUM('2025:2074'!AK322)","v":0},{"$f":"SUM('2025:2074'!AL322)","v":0},{"$f":"SUM('2025:2074'!AM322)","v":0},{"$f":"SUM('2025:2074'!AN322)","v":0},{"$f":"SUM('2025:2074'!AO322)","v":0},{"$f":"SUM('2025:2074'!AP322)","v":0},{"$f":"SUM('2025:2074'!AQ322)","v":0},{"$f":"SUM('2025:2074'!AR322)","v":0},{"$f":"SUM('2025:2074'!AS322)","v":0},{"$f":"SUM('2025:2074'!AT322)","v":0},{"$f":"SUM('2025:2074'!AU322)","v":0},{"$f":"SUM('2025:2074'!AV322)","v":0},{"$f":"SUM('2025:2074'!AW322)","v":0},{"$f":"SUM('2025:2074'!AX322)","v":0},{"$f":"SUM('2025:2074'!AY322)","v":0},{"$f":"SUM('2025:2074'!AZ322)","v":0},{"$f":"SUM('2025:2074'!BA322)","v":0},{"$f":"SUM('2025:2074'!BB322)","v":0},{"$f":"SUM('2025:2074'!BC322)","v":0},{"$f":"SUM('2025:2074'!BD322)","v":0},{"$f":"SUM('2025:2074'!BE322)","v":0},{"$f":"SUM('2025:2074'!BF322)","v":0},{"$f":"SUM('2025:2074'!BG322)","v":0},{"$f":"SUM('2025:2074'!BH322)","v":0},{"$f":"SUM('2025:2074'!BI322)","v":0},{"$f":"SUM('2025:2074'!BJ322)","v":0},{"$f":"SUM('2025:2074'!BK322)","v":0},{"$f":"SUM('2025:2074'!BL322)","v":0}]
[null,"Total Tax disposals","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O323)","v":0},{"$f":"SUM('2025:2074'!P323)","v":0},{"$f":"SUM('2025:2074'!Q323)","v":0},{"$f":"SUM('2025:2074'!R323)","v":0},{"$f":"SUM('2025:2074'!S323)","v":0},{"$f":"SUM('2025:2074'!T323)","v":0},{"$f":"SUM('2025:2074'!U323)","v":0},{"$f":"SUM('2025:2074'!V323)","v":0},{"$f":"SUM('2025:2074'!W323)","v":0},{"$f":"SUM('2025:2074'!X323)","v":0},{"$f":"SUM('2025:2074'!Y323)","v":0},{"$f":"SUM('2025:2074'!Z323)","v":0},{"$f":"SUM('2025:2074'!AA323)","v":0},{"$f":"SUM('2025:2074'!AB323)","v":0},{"$f":"SUM('2025:2074'!AC323)","v":0},{"$f":"SUM('2025:2074'!AD323)","v":0},{"$f":"SUM('2025:2074'!AE323)","v":0},{"$f":"SUM('2025:2074'!AF323)","v":0},{"$f":"SUM('2025:2074'!AG323)","v":0},{"$f":"SUM('2025:2074'!AH323)","v":0},{"$f":"SUM('2025:2074'!AI323)","v":0},{"$f":"SUM('2025:2074'!AJ323)","v":0},{"$f":"SUM('2025:2074'!AK323)","v":0},{"$f":"SUM('2025:2074'!AL323)","v":0},{"$f":"SUM('2025:2074'!AM323)","v":0},{"$f":"SUM('2025:2074'!AN323)","v":0},{"$f":"SUM('2025:2074'!AO323)","v":0},{"$f":"SUM('2025:2074'!AP323)","v":0},{"$f":"SUM('2025:2074'!AQ323)","v":0},{"$f":"SUM('2025:2074'!AR323)","v":0},{"$f":"SUM('2025:2074'!AS323)","v":0},{"$f":"SUM('2025:2074'!AT323)","v":0},{"$f":"SUM('2025:2074'!AU323)","v":0},{"$f":"SUM('2025:2074'!AV323)","v":0},{"$f":"SUM('2025:2074'!AW323)","v":0},{"$f":"SUM('2025:2074'!AX323)","v":0},{"$f":"SUM('2025:2074'!AY323)","v":0},{"$f":"SUM('2025:2074'!AZ323)","v":0},{"$f":"SUM('2025:2074'!BA323)","v":0},{"$f":"SUM('2025:2074'!BB323)","v":0},{"$f":"SUM('2025:2074'!BC323)","v":0},{"$f":"SUM('2025:2074'!BD323)","v":0},{"$f":"SUM('2025:2074'!BE323)","v":0},{"$f":"SUM('2025:2074'!BF323)","v":0},{"$f":"SUM('2025:2074'!BG323)","v":0},{"$f":"SUM('2025:2074'!BH323)","v":0},{"$f":"SUM('2025:2074'!BI323)","v":0},{"$f":"SUM('2025:2074'!BJ323)","v":0},{"$f":"SUM('2025:2074'!BK323)","v":0},{"$f":"SUM('2025:2074'!BL323)","v":0}]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O326)","v":2.6781756103744869},{"$f":"SUM('2025:2074'!P326)","v":5.8455860861831717},{"$f":"SUM('2025:2074'!Q326)","v":12.656496469053392},{"$f":"SUM('2025:2074'!R326)","v":17.537887449068929},{"$f":"SUM('2025:2074'!S326)","v":23.06821658490059},{"$f":"SUM('2025:2074'!T326)","v":27.169251823088977},{"$f":"SUM('2025:2074'!U326)","v":31.136938179118218},{"$f":"SUM('2025:2074'!V326)","v":34.967928596046121},{"$f":"SUM('2025:2074'!W326)","v":38.658792005801246},{"$f":"SUM('2025:2074'!X326)","v":42.206011220503555},{"$f":"SUM('2025:2074'!Y326)","v":45.605980770857222},{"$f":"SUM('2025:2074'!Z326)","v":48.855004690287103},{"$f":"SUM('2025:2074'!AA326)","v":51.94929424345699},{"$f":"SUM('2025:2074'!AB326)","v":54.884965597773792},{"$f":"SUM('2025:2074'!AC326)","v":56.373064504370809},{"$f":"SUM('2025:2074'!AD326)","v":56.939988196847324},{"$f":"SUM('2025:2074'!AE326)","v":56.802163206299753},{"$f":"SUM('2025:2074'!AF326)","v":56.078076571811522},{"$f":"SUM('2025:2074'!AG326)","v":54.842145192861906},{"$f":"SUM('2025:2074'!AH326)","v":53.144970766653394},{"$f":"SUM('2025:2074'!AI326)","v":51.022692181488623},{"$f":"SUM('2025:2074'!AJ326)","v":48.635805836580012},{"$f":"SUM('2025:2074'!AK326)","v":46.035318925800787},{"$f":"SUM('2025:2074'!AL326)","v":43.426482740032654},{"$f":"SUM('2025:2074'!AM326)","v":40.741471681017451},{"$f":"SUM('2025:2074'!AN326)","v":38.034192387997685},{"$f":"SUM('2025:2074'!AO326)","v":35.254134881674872},{"$f":"SUM('2025:2074'!AP326)","v":32.410256700594324},{"$f":"SUM('2025:2074'!AQ326)","v":29.509235527968357},{"$f":"SUM('2025:2074'!AR326)","v":26.555470761320354},{"$f":"SUM('2025:2074'!AS326)","v":23.5509738095862},{"$f":"SUM('2025:2074'!AT326)","v":20.495142358023969},{"$f":"SUM('2025:2074'!AU326)","v":17.566597286740144},{"$f":"SUM('2025:2074'!AV326)","v":14.956562654920392},{"$f":"SUM('2025:2074'!AW326)","v":12.673033074595255},{"$f":"SUM('2025:2074'!AX326)","v":10.659955175953471},{"$f":"SUM('2025:2074'!AY326)","v":8.8847927823731858},{"$f":"SUM('2025:2074'!AZ326)","v":7.3242042349562704},{"$f":"SUM('2025:2074'!BA326)","v":5.9596051438138575},{"$f":"SUM('2025:2074'!BB326)","v":4.7752027445366068},{"$f":"SUM('2025:2074'!BC326)","v":3.7569447193548293},{"$f":"SUM('2025:2074'!BD326)","v":2.8918830790254861},{"$f":"SUM('2025:2074'!BE326)","v":2.1677518157780695},{"$f":"SUM('2025:2074'!BF326)","v":1.5726641220323281},{"$f":"SUM('2025:2074'!BG326)","v":1.0948799996983862},{"$f":"SUM('2025:2074'!BH326)","v":0.72261623373532835},{"$f":"SUM('2025:2074'!BI326)","v":0.44388145242532062},{"$f":"SUM('2025:2074'!BJ326)","v":0.2463247523520139},{"$f":"SUM('2025:2074'!BK326)","v":0.11708951196171122},{"$f":"SUM('2025:2074'!BL326)","v":4.266567803751968E-2}]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O327)","v":0},{"$f":"SUM('2025:2074'!P327)","v":0},{"$f":"SUM('2025:2074'!Q327)","v":0},{"$f":"SUM('2025:2074'!R327)","v":0},{"$f":"SUM('2025:2074'!S327)","v":0},{"$f":"SUM('2025:2074'!T327)","v":0},{"$f":"SUM('2025:2074'!U327)","v":0},{"$f":"SUM('2025:2074'!V327)","v":0},{"$f":"SUM('2025:2074'!W327)","v":0},{"$f":"SUM('2025:2074'!X327)","v":0},{"$f":"SUM('2025:2074'!Y327)","v":0},{"$f":"SUM('2025:2074'!Z327)","v":0},{"$f":"SUM('2025:2074'!AA327)","v":0},{"$f":"SUM('2025:2074'!AB327)","v":0},{"$f":"SUM('2025:2074'!AC327)","v":0},{"$f":"SUM('2025:2074'!AD327)","v":0},{"$f":"SUM('2025:2074'!AE327)","v":0},{"$f":"SUM('2025:2074'!AF327)","v":0},{"$f":"SUM('2025:2074'!AG327)","v":0},{"$f":"SUM('2025:2074'!AH327)","v":0},{"$f":"SUM('2025:2074'!AI327)","v":0},{"$f":"SUM('2025:2074'!AJ327)","v":0},{"$f":"SUM('2025:2074'!AK327)","v":0},{"$f":"SUM('2025:2074'!AL327)","v":0},{"$f":"SUM('2025:2074'!AM327)","v":0},{"$f":"SUM('2025:2074'!AN327)","v":0},{"$f":"SUM('2025:2074'!AO327)","v":0},{"$f":"SUM('2025:2074'!AP327)","v":0},{"$f":"SUM('2025:2074'!AQ327)","v":0},{"$f":"SUM('2025:2074'!AR327)","v":0},{"$f":"SUM('2025:2074'!AS327)","v":0},{"$f":"SUM('2025:2074'!AT327)","v":0},{"$f":"SUM('2025:2074'!AU327)","v":0},{"$f":"SUM('2025:2074'!AV327)","v":0},{"$f":"SUM('2025:2074'!AW327)","v":0},{"$f":"SUM('2025:2074'!AX327)","v":0},{"$f":"SUM('2025:2074'!AY327)","v":0},{"$f":"SUM('2025:2074'!AZ327)","v":0},{"$f":"SUM('2025:2074'!BA327)","v":0},{"$f":"SUM('2025:2074'!BB327)","v":0},{"$f":"SUM('2025:2074'!BC327)","v":0},{"$f":"SUM('2025:2074'!BD327)","v":0},{"$f":"SUM('2025:2074'!BE327)","v":0},{"$f":"SUM('2025:2074'!BF327)","v":0},{"$f":"SUM('2025:2074'!BG327)","v":0},{"$f":"SUM('2025:2074'!BH327)","v":0},{"$f":"SUM('2025:2074'!BI327)","v":0},{"$f":"SUM('2025:2074'!BJ327)","v":0},{"$f":"SUM('2025:2074'!BK327)","v":0},{"$f":"SUM('2025:2074'!BL327)","v":0}]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O328)","v":0},{"$f":"SUM('2025:2074'!P328)","v":0},{"$f":"SUM('2025:2074'!Q328)","v":0},{"$f":"SUM('2025:2074'!R328)","v":0},{"$f":"SUM('2025:2074'!S328)","v":0},{"$f":"SUM('2025:2074'!T328)","v":0},{"$f":"SUM('2025:2074'!U328)","v":0},{"$f":"SUM('2025:2074'!V328)","v":0},{"$f":"SUM('2025:2074'!W328)","v":0},{"$f":"SUM('2025:2074'!X328)","v":0},{"$f":"SUM('2025:2074'!Y328)","v":0},{"$f":"SUM('2025:2074'!Z328)","v":0},{"$f":"SUM('2025:2074'!AA328)","v":0},{"$f":"SUM('2025:2074'!AB328)","v":0},{"$f":"SUM('2025:2074'!AC328)","v":0},{"$f":"SUM('2025:2074'!AD328)","v":0},{"$f":"SUM('2025:2074'!AE328)","v":0},{"$f":"SUM('2025:2074'!AF328)","v":0},{"$f":"SUM('2025:2074'!AG328)","v":0},{"$f":"SUM('2025:2074'!AH328)","v":0},{"$f":"SUM('2025:2074'!AI328)","v":0},{"$f":"SUM('2025:2074'!AJ328)","v":0},{"$f":"SUM('2025:2074'!AK328)","v":0},{"$f":"SUM('2025:2074'!AL328)","v":0},{"$f":"SUM('2025:2074'!AM328)","v":0},{"$f":"SUM('2025:2074'!AN328)","v":0},{"$f":"SUM('2025:2074'!AO328)","v":0},{"$f":"SUM('2025:2074'!AP328)","v":0},{"$f":"SUM('2025:2074'!AQ328)","v":0},{"$f":"SUM('2025:2074'!AR328)","v":0},{"$f":"SUM('2025:2074'!AS328)","v":0},{"$f":"SUM('2025:2074'!AT328)","v":0},{"$f":"SUM('2025:2074'!AU328)","v":0},{"$f":"SUM('2025:2074'!AV328)","v":0},{"$f":"SUM('2025:2074'!AW328)","v":0},{"$f":"SUM('2025:2074'!AX328)","v":0},{"$f":"SUM('2025:2074'!AY328)","v":0},{"$f":"SUM('2025:2074'!AZ328)","v":0},{"$f":"SUM('2025:2074'!BA328)","v":0},{"$f":"SUM('2025:2074'!BB328)","v":0},{"$f":"SUM('2025:2074'!BC328)","v":0},{"$f":"SUM('2025:2074'!BD328)","v":0},{"$f":"SUM('2025:2074'!BE328)","v":0},{"$f":"SUM('2025:2074'!BF328)","v":0},{"$f":"SUM('2025:2074'!BG328)","v":0},{"$f":"SUM('2025:2074'!BH328)","v":0},{"$f":"SUM('2025:2074'!BI328)","v":0},{"$f":"SUM('2025:2074'!BJ328)","v":0},{"$f":"SUM('2025:2074'!BK328)","v":0},{"$f":"SUM('2025:2074'!BL328)","v":0}]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O329)","v":39.959319053508416},{"$f":"SUM('2025:2074'!P329)","v":79.161759806388673},{"$f":"SUM('2025:2074'!Q329)","v":119.67341554243023},{"$f":"SUM('2025:2074'!R329)","v":157.69340423062948},{"$f":"SUM('2025:2074'!S329)","v":194.13473601921368},{"$f":"SUM('2025:2074'!T329)","v":228.29522282688077},{"$f":"SUM('2025:2074'!U329)","v":250.30327839390918},{"$f":"SUM('2025:2074'!V329)","v":270.9649845076039},{"$f":"SUM('2025:2074'!W329)","v":290.66073991651245},{"$f":"SUM('2025:2074'!X329)","v":309.36735761271939},{"$f":"SUM('2025:2074'!Y329)","v":327.18284268574888},{"$f":"SUM('2025:2074'!Z329)","v":343.9932104277292},{"$f":"SUM('2025:2074'!AA329)","v":359.79490021385089},{"$f":"SUM('2025:2074'!AB329)","v":374.56359999373205},{"$f":"SUM('2025:2074'!AC329)","v":380.23878936551182},{"$f":"SUM('2025:2074'!AD329)","v":380.0671958852152},{"$f":"SUM('2025:2074'!AE329)","v":375.51663268186911},{"$f":"SUM('2025:2074'!AF329)","v":367.32332128978527},{"$f":"SUM('2025:2074'!AG329)","v":355.94965256907108},{"$f":"SUM('2025:2074'!AH329)","v":341.71004115478996},{"$f":"SUM('2025:2074'!AI329)","v":324.82903673609189},{"$f":"SUM('2025:2074'!AJ329)","v":307.46980795431597},{"$f":"SUM('2025:2074'!AK329)","v":289.81774762714844},{"$f":"SUM('2025:2074'!AL329)","v":272.13342050463814},{"$f":"SUM('2025:2074'!AM329)","v":254.4712434597478},{"$f":"SUM('2025:2074'!AN329)","v":236.91039731561381},{"$f":"SUM('2025:2074'!AO329)","v":219.47902710864005},{"$f":"SUM('2025:2074'!AP329)","v":201.69568165148425},{"$f":"SUM('2025:2074'!AQ329)","v":183.57923231925173},{"$f":"SUM('2025:2074'!AR329)","v":165.15334917521795},{"$f":"SUM('2025:2074'!AS329)","v":146.42661454029812},{"$f":"SUM('2025:2074'!AT329)","v":127.39719491900809},{"$f":"SUM('2025:2074'!AU329)","v":109.17240810427532},{"$f":"SUM('2025:2074'!AV329)","v":92.93875369957648},{"$f":"SUM('2025:2074'!AW329)","v":78.744138825101246},{"$f":"SUM('2025:2074'!AX329)","v":66.235839936955685},{"$f":"SUM('2025:2074'!AY329)","v":55.205833691852497},{"$f":"SUM('2025:2074'!AZ329)","v":45.509086235791308},{"$f":"SUM('2025:2074'!BA329)","v":37.030123098787357},{"$f":"SUM('2025:2074'!BB329)","v":29.670815630361972},{"$f":"SUM('2025:2074'!BC329)","v":23.343849479265725},{"$f":"SUM('2025:2074'!BD329)","v":17.968772061144239},{"$f":"SUM('2025:2074'!BE329)","v":13.469368296858587},{"$f":"SUM('2025:2074'!BF329)","v":9.771779275067086},{"$f":"SUM('2025:2074'!BG329)","v":6.803058288067322},{"$f":"SUM('2025:2074'!BH329)","v":4.4899900987864987},{"$f":"SUM('2025:2074'!BI329)","v":2.7580660845693665},{"$f":"SUM('2025:2074'!BJ329)","v":1.5305436655214553},{"$f":"SUM('2025:2074'!BK329)","v":0.72753797221276528},{"$f":"SUM('2025:2074'!BL329)","v":0.26510402479643341}]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O330)","v":0},{"$f":"SUM('2025:2074'!P330)","v":0},{"$f":"SUM('2025:2074'!Q330)","v":0},{"$f":"SUM('2025:2074'!R330)","v":0},{"$f":"SUM('2025:2074'!S330)","v":0},{"$f":"SUM('2025:2074'!T330)","v":0},{"$f":"SUM('2025:2074'!U330)","v":0},{"$f":"SUM('2025:2074'!V330)","v":0},{"$f":"SUM('2025:2074'!W330)","v":0},{"$f":"SUM('2025:2074'!X330)","v":0},{"$f":"SUM('2025:2074'!Y330)","v":0},{"$f":"SUM('2025:2074'!Z330)","v":0},{"$f":"SUM('2025:2074'!AA330)","v":0},{"$f":"SUM('2025:2074'!AB330)","v":0},{"$f":"SUM('2025:2074'!AC330)","v":0},{"$f":"SUM('2025:2074'!AD330)","v":0},{"$f":"SUM('2025:2074'!AE330)","v":0},{"$f":"SUM('2025:2074'!AF330)","v":0},{"$f":"SUM('2025:2074'!AG330)","v":0},{"$f":"SUM('2025:2074'!AH330)","v":0},{"$f":"SUM('2025:2074'!AI330)","v":0},{"$f":"SUM('2025:2074'!AJ330)","v":0},{"$f":"SUM('2025:2074'!AK330)","v":0},{"$f":"SUM('2025:2074'!AL330)","v":0},{"$f":"SUM('2025:2074'!AM330)","v":0},{"$f":"SUM('2025:2074'!AN330)","v":0},{"$f":"SUM('2025:2074'!AO330)","v":0},{"$f":"SUM('2025:2074'!AP330)","v":0},{"$f":"SUM('2025:2074'!AQ330)","v":0},{"$f":"SUM('2025:2074'!AR330)","v":0},{"$f":"SUM('2025:2074'!AS330)","v":0},{"$f":"SUM('2025:2074'!AT330)","v":0},{"$f":"SUM('2025:2074'!AU330)","v":0},{"$f":"SUM('2025:2074'!AV330)","v":0},{"$f":"SUM('2025:2074'!AW330)","v":0},{"$f":"SUM('2025:2074'!AX330)","v":0},{"$f":"SUM('2025:2074'!AY330)","v":0},{"$f":"SUM('2025:2074'!AZ330)","v":0},{"$f":"SUM('2025:2074'!BA330)","v":0},{"$f":"SUM('2025:2074'!BB330)","v":0},{"$f":"SUM('2025:2074'!BC330)","v":0},{"$f":"SUM('2025:2074'!BD330)","v":0},{"$f":"SUM('2025:2074'!BE330)","v":0},{"$f":"SUM('2025:2074'!BF330)","v":0},{"$f":"SUM('2025:2074'!BG330)","v":0},{"$f":"SUM('2025:2074'!BH330)","v":0},{"$f":"SUM('2025:2074'!BI330)","v":0},{"$f":"SUM('2025:2074'!BJ330)","v":0},{"$f":"SUM('2025:2074'!BK330)","v":0},{"$f":"SUM('2025:2074'!BL330)","v":0}]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O331)","v":3.1890643171823028},{"$f":"SUM('2025:2074'!P331)","v":5.74673026822341},{"$f":"SUM('2025:2074'!Q331)","v":8.2099853464139034},{"$f":"SUM('2025:2074'!R331)","v":10.634253019375922},{"$f":"SUM('2025:2074'!S331)","v":12.99527603485193},{"$f":"SUM('2025:2074'!T331)","v":15.391388028294616},{"$f":"SUM('2025:2074'!U331)","v":17.709834894478398},{"$f":"SUM('2025:2074'!V331)","v":19.948667238709074},{"$f":"SUM('2025:2074'!W331)","v":22.105886736485626},{"$f":"SUM('2025:2074'!X331)","v":24.179444905362047},{"$f":"SUM('2025:2074'!Y331)","v":26.167241845982947},{"$f":"SUM('2025:2074'!Z331)","v":28.067124951519126},{"$f":"SUM('2025:2074'!AA331)","v":29.876887584709937},{"$f":"SUM('2025:2074'!AB331)","v":31.594267721699516},{"$f":"SUM('2025:2074'!AC331)","v":32.468551939561195},{"$f":"SUM('2025:2074'!AD331)","v":32.806324796592428},{"$f":"SUM('2025:2074'!AE331)","v":32.733637548774098},{"$f":"SUM('2025:2074'!AF331)","v":32.319499480773217},{"$f":"SUM('2025:2074'!AG331)","v":31.607252522980861},{"$f":"SUM('2025:2074'!AH331)","v":30.626368142942283},{"$f":"SUM('2025:2074'!AI331)","v":29.397894371308901},{"$f":"SUM('2025:2074'!AJ331)","v":28.096769599037838},{"$f":"SUM('2025:2074'!AK331)","v":26.710957622972153},{"$f":"SUM('2025:2074'!AL331)","v":25.251163915452157},{"$f":"SUM('2025:2074'!AM331)","v":23.728669724018452},{"$f":"SUM('2025:2074'!AN331)","v":22.151894670389957},{"$f":"SUM('2025:2074'!AO331)","v":20.532732090849468},{"$f":"SUM('2025:2074'!AP331)","v":18.876399039786797},{"$f":"SUM('2025:2074'!AQ331)","v":17.186784737029548},{"$f":"SUM('2025:2074'!AR331)","v":15.466451482035986},{"$f":"SUM('2025:2074'!AS331)","v":13.716570760674188},{"$f":"SUM('2025:2074'!AT331)","v":11.93679177247007},{"$f":"SUM('2025:2074'!AU331)","v":10.2311469859374},{"$f":"SUM('2025:2074'!AV331)","v":8.7110092198891209},{"$f":"SUM('2025:2074'!AW331)","v":7.3810347005393941},{"$f":"SUM('2025:2074'!AX331)","v":6.2085767942667509},{"$f":"SUM('2025:2074'!AY331)","v":5.1746857636835202},{"$f":"SUM('2025:2074'!AZ331)","v":4.2657669473316977},{"$f":"SUM('2025:2074'!BA331)","v":3.4709964149137225},{"$f":"SUM('2025:2074'!BB331)","v":2.7811761361367178},{"$f":"SUM('2025:2074'!BC331)","v":2.1881217525704177},{"$f":"SUM('2025:2074'!BD331)","v":1.6842920893956188},{"$f":"SUM('2025:2074'!BE331)","v":1.2625431718070557},{"$f":"SUM('2025:2074'!BF331)","v":0.91595187897705899},{"$f":"SUM('2025:2074'!BG331)","v":0.63768059493985429},{"$f":"SUM('2025:2074'!BH331)","v":0.42086653328993145},{"$f":"SUM('2025:2074'!BI331)","v":0.2585256728986921},{"$f":"SUM('2025:2074'!BJ331)","v":0.14346459399341968},{"$f":"SUM('2025:2074'!BK331)","v":6.8195336173397847E-2},{"$f":"SUM('2025:2074'!BL331)","v":2.4849367019191805E-2}]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O332)","v":0.84707278556032195},{"$f":"SUM('2025:2074'!P332)","v":2.2591017451449176},{"$f":"SUM('2025:2074'!Q332)","v":4.3119918933557884},{"$f":"SUM('2025:2074'!R332)","v":7.6251988995487885},{"$f":"SUM('2025:2074'!S332)","v":10.132233380042001},{"$f":"SUM('2025:2074'!T332)","v":11.905951337329665},{"$f":"SUM('2025:2074'!U332)","v":13.621916490264951},{"$f":"SUM('2025:2074'!V332)","v":15.278679243458614},{"$f":"SUM('2025:2074'!W332)","v":16.87475361667714},{"$f":"SUM('2025:2074'!X332)","v":18.408616331583154},{"$f":"SUM('2025:2074'!Y332)","v":19.87870587555301},{"$f":"SUM('2025:2074'!Z332)","v":21.283421541996216},{"$f":"SUM('2025:2074'!AA332)","v":22.621122446586842},{"$f":"SUM('2025:2074'!AB332)","v":23.890126518802397},{"$f":"SUM('2025:2074'!AC332)","v":24.532193439349289},{"$f":"SUM('2025:2074'!AD332)","v":24.775303495361904},{"$f":"SUM('2025:2074'!AE332)","v":24.713190049315369},{"$f":"SUM('2025:2074'!AF332)","v":24.397169307807591},{"$f":"SUM('2025:2074'!AG332)","v":23.859470897113251},{"$f":"SUM('2025:2074'!AH332)","v":23.122010185933732},{"$f":"SUM('2025:2074'!AI332)","v":22.200438765132493},{"$f":"SUM('2025:2074'!AJ332)","v":21.148625252709145},{"$f":"SUM('2025:2074'!AK332)","v":20.005532090546968},{"$f":"SUM('2025:2074'!AL332)","v":18.813258068435232},{"$f":"SUM('2025:2074'!AM332)","v":17.644949135859267},{"$f":"SUM('2025:2074'!AN332)","v":16.472438584549067},{"$f":"SUM('2025:2074'!AO332)","v":15.268408114616753},{"$f":"SUM('2025:2074'!AP332)","v":14.03673719593645},{"$f":"SUM('2025:2074'!AQ332)","v":12.780317903236078},{"$f":"SUM('2025:2074'!AR332)","v":11.501055595903157},{"$f":"SUM('2025:2074'!AS332)","v":10.199821406150161},{"$f":"SUM('2025:2074'!AT332)","v":8.8763544741567006},{"$f":"SUM('2025:2074'!AU332)","v":7.6080147040705191},{"$f":"SUM('2025:2074'!AV332)","v":6.4776203805206301},{"$f":"SUM('2025:2074'!AW332)","v":5.4886339342150903},{"$f":"SUM('2025:2074'!AX332)","v":4.6167789014326903},{"$f":"SUM('2025:2074'!AY332)","v":3.847964009622868},{"$f":"SUM('2025:2074'!AZ332)","v":3.1720800907312987},{"$f":"SUM('2025:2074'!BA332)","v":2.5810783286308303},{"$f":"SUM('2025:2074'!BB332)","v":2.068118947701691},{"$f":"SUM('2025:2074'!BC332)","v":1.627115951978187},{"$f":"SUM('2025:2074'!BD332)","v":1.2524616252395151},{"$f":"SUM('2025:2074'!BE332)","v":0.93884361438991082},{"$f":"SUM('2025:2074'!BF332)","v":0.68111379623972912},{"$f":"SUM('2025:2074'!BG332)","v":0.47418763013288334},{"$f":"SUM('2025:2074'!BH332)","v":0.31296185834511425},{"$f":"SUM('2025:2074'!BI332)","v":0.19224307142653824},{"$f":"SUM('2025:2074'!BJ332)","v":0.10668214835694106},{"$f":"SUM('2025:2074'!BK332)","v":5.0710943853056828E-2},{"$f":"SUM('2025:2074'!BL332)","v":1.8478314301290898E-2}]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O333)","v":1.8426596883687392},{"$f":"SUM('2025:2074'!P333)","v":5.6007485899075373},{"$f":"SUM('2025:2074'!Q333)","v":5.9730131175120276},{"$f":"SUM('2025:2074'!R333)","v":6.324786727091376},{"$f":"SUM('2025:2074'!S333)","v":6.7122746200798495},{"$f":"SUM('2025:2074'!T333)","v":8.1195990874000277},{"$f":"SUM('2025:2074'!U333)","v":7.8993991582847487},{"$f":"SUM('2025:2074'!V333)","v":7.6791992291694697},{"$f":"SUM('2025:2074'!W333)","v":7.4589993000541925},{"$f":"SUM('2025:2074'!X333)","v":7.2387993709389136},{"$f":"SUM('2025:2074'!Y333)","v":7.0185994418236346},{"$f":"SUM('2025:2074'!Z333)","v":6.7983995127083574},{"$f":"SUM('2025:2074'!AA333)","v":6.5781995835930784},{"$f":"SUM('2025:2074'!AB333)","v":6.3579996544778004},{"$f":"SUM('2025:2074'!AC333)","v":6.1377997253625214},{"$f":"SUM('2025:2074'!AD333)","v":7.3284027211805496},{"$f":"SUM('2025:2074'!AE333)","v":7.0729327189419378},{"$f":"SUM('2025:2074'!AF333)","v":6.8174627167033259},{"$f":"SUM('2025:2074'!AG333)","v":6.5619927144647168},{"$f":"SUM('2025:2074'!AH333)","v":6.3065227122261049},{"$f":"SUM('2025:2074'!AI333)","v":6.0510527099874931},{"$f":"SUM('2025:2074'!AJ333)","v":5.7955827077488813},{"$f":"SUM('2025:2074'!AK333)","v":5.5401127055102712},{"$f":"SUM('2025:2074'!AL333)","v":5.2846427032716603},{"$f":"SUM('2025:2074'!AM333)","v":5.0291727010330485},{"$f":"SUM('2025:2074'!AN333)","v":5.3283154176269401},{"$f":"SUM('2025:2074'!AO333)","v":5.058980097417515},{"$f":"SUM('2025:2074'!AP333)","v":4.7896447772080926},{"$f":"SUM('2025:2074'!AQ333)","v":4.5203094569986693},{"$f":"SUM('2025:2074'!AR333)","v":4.2509741367892451},{"$f":"SUM('2025:2074'!AS333)","v":3.9816388165798218},{"$f":"SUM('2025:2074'!AT333)","v":3.712303496370398},{"$f":"SUM('2025:2074'!AU333)","v":3.4429681761609743},{"$f":"SUM('2025:2074'!AV333)","v":3.173632855951551},{"$f":"SUM('2025:2074'!AW333)","v":2.9042975357421277},{"$f":"SUM('2025:2074'!AX333)","v":2.6349622155327035},{"$f":"SUM('2025:2074'!AY333)","v":2.3656268953232797},{"$f":"SUM('2025:2074'!AZ333)","v":2.0962915751138564},{"$f":"SUM('2025:2074'!BA333)","v":1.8269562549044327},{"$f":"SUM('2025:2074'!BB333)","v":1.5576209346950092},{"$f":"SUM('2025:2074'!BC333)","v":1.2882856144855854},{"$f":"SUM('2025:2074'!BD333)","v":1.0650167864853803},{"$f":"SUM('2025:2074'!BE333)","v":0.93685184332887539},{"$f":"SUM('2025:2074'!BF333)","v":0.82152277278880592},{"$f":"SUM('2025:2074'!BG333)","v":0.71883819872995391},{"$f":"SUM('2025:2074'!BH333)","v":0.63000709064957783},{"$f":"SUM('2025:2074'!BI333)","v":0.58087169955543261},{"$f":"SUM('2025:2074'!BJ333)","v":0.53173630846128739},{"$f":"SUM('2025:2074'!BK333)","v":0.48260091736714217},{"$f":"SUM('2025:2074'!BL333)","v":0.43346552627299695}]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O334)","v":30.888684496269082},{"$f":"SUM('2025:2074'!P334)","v":62.146862686755426},{"$f":"SUM('2025:2074'!Q334)","v":92.849033084537197},{"$f":"SUM('2025:2074'!R334)","v":123.3872235832921},{"$f":"SUM('2025:2074'!S334)","v":152.55097978119647},{"$f":"SUM('2025:2074'!T334)","v":177.58939238390357},{"$f":"SUM('2025:2074'!U334)","v":177.75880796370848},{"$f":"SUM('2025:2074'!V334)","v":174.29126307783199},{"$f":"SUM('2025:2074'!W334)","v":170.17660714250653},{"$f":"SUM('2025:2074'!X334)","v":165.38562249275267},{"$f":"SUM('2025:2074'!Y334)","v":160.23156839572107},{"$f":"SUM('2025:2074'!Z334)","v":154.40675480539537},{"$f":"SUM('2025:2074'!AA334)","v":147.88689207819561},{"$f":"SUM('2025:2074'!AB334)","v":140.61208288669184},{"$f":"SUM('2025:2074'!AC334)","v":130.01858908357855},{"$f":"SUM('2025:2074'!AD334)","v":116.91474850245254},{"$f":"SUM('2025:2074'!AE334)","v":104.51079350469567},{"$f":"SUM('2025:2074'!AF334)","v":93.187557559742118},{"$f":"SUM('2025:2074'!AG334)","v":83.19581213605619},{"$f":"SUM('2025:2074'!AH334)","v":74.776961433727152},{"$f":"SUM('2025:2074'!AI334)","v":68.075268245047042},{"$f":"SUM('2025:2074'!AJ334)","v":63.03930263976568},{"$f":"SUM('2025:2074'!AK334)","v":58.21564832250678},{"$f":"SUM('2025:2074'!AL334)","v":53.457761979987609},{"$f":"SUM('2025:2074'!AM334)","v":48.799554189181599},{"$f":"SUM('2025:2074'!AN334)","v":44.267919609046608},{"$f":"SUM('2025:2074'!AO334)","v":39.906327321404312},{"$f":"SUM('2025:2074'!AP334)","v":35.73537686778905},{"$f":"SUM('2025:2074'!AQ334)","v":31.770734485445661},{"$f":"SUM('2025:2074'!AR334)","v":28.020774650398021},{"$f":"SUM('2025:2074'!AS334)","v":24.319321372548931},{"$f":"SUM('2025:2074'!AT334)","v":20.53878031826957},{"$f":"SUM('2025:2074'!AU334)","v":16.931202051931884},{"$f":"SUM('2025:2074'!AV334)","v":13.776688306705509},{"$f":"SUM('2025:2074'!AW334)","v":11.03873129599747},{"$f":"SUM('2025:2074'!AX334)","v":8.684846585482326},{"$f":"SUM('2025:2074'!AY334)","v":6.6851025928328385},{"$f":"SUM('2025:2074'!AZ334)","v":5.0111442573119165},{"$f":"SUM('2025:2074'!BA334)","v":3.6354931069330556},{"$f":"SUM('2025:2074'!BB334)","v":2.5310100459839489},{"$f":"SUM('2025:2074'!BC334)","v":1.6704560750758388},{"$f":"SUM('2025:2074'!BD334)","v":1.0261110036021501},{"$f":"SUM('2025:2074'!BE334)","v":0.56942351942605718},{"$f":"SUM('2025:2074'!BF334)","v":0.27067325290085453},{"$f":"SUM('2025:2074'!BG334)","v":9.862931075681991E-2},{"$f":"SUM('2025:2074'!BH334)","v":2.0191428691553125E-2},{"$f":"SUM('2025:2074'!BI334)","v":0},{"$f":"SUM('2025:2074'!BJ334)","v":0},{"$f":"SUM('2025:2074'!BK334)","v":0},{"$f":"SUM('2025:2074'!BL334)","v":0}]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O335)","v":1.0525047987905034},{"$f":"SUM('2025:2074'!P335)","v":1.9580794436531037},{"$f":"SUM('2025:2074'!Q335)","v":2.7879432866725544},{"$f":"SUM('2025:2074'!R335)","v":3.5401959867225914},{"$f":"SUM('2025:2074'!S335)","v":4.2128895041146839},{"$f":"SUM('2025:2074'!T335)","v":4.819066160398763},{"$f":"SUM('2025:2074'!U335)","v":5.3405131996229063},{"$f":"SUM('2025:2074'!V335)","v":5.7751039083989113},{"$f":"SUM('2025:2074'!W335)","v":6.1206581928325274},{"$f":"SUM('2025:2074'!X335)","v":6.3749412386727613},{"$f":"SUM('2025:2074'!Y335)","v":6.5356621378309203},{"$f":"SUM('2025:2074'!Z335)","v":6.7057229603043336},{"$f":"SUM('2025:2074'!AA335)","v":6.8785483837183641},{"$f":"SUM('2025:2074'!AB335)","v":7.0542077995566252},{"$f":"SUM('2025:2074'!AC335)","v":6.9613426371286824},{"$f":"SUM('2025:2074'!AD335)","v":6.72565228101372},{"$f":"SUM('2025:2074'!AE335)","v":6.4039630490029911},{"$f":"SUM('2025:2074'!AF335)","v":6.0290733583801703},{"$f":"SUM('2025:2074'!AG335)","v":5.6235388968314695},{"$f":"SUM('2025:2074'!AH335)","v":5.2043681488332325},{"$f":"SUM('2025:2074'!AI335)","v":4.7852218154051824},{"$f":"SUM('2025:2074'!AJ335)","v":4.3775865465957118},{"$f":"SUM('2025:2074'!AK335)","v":3.9914604230087112},{"$f":"SUM('2025:2074'!AL335)","v":3.6357802238007735},{"$f":"SUM('2025:2074'!AM335)","v":3.3187006043868892},{"$f":"SUM('2025:2074'!AN335)","v":3.0206394650376556},{"$f":"SUM('2025:2074'!AO335)","v":2.7313983868246479},{"$f":"SUM('2025:2074'!AP335)","v":2.4441976366654008},{"$f":"SUM('2025:2074'!AQ335)","v":2.1538568811711749},{"$f":"SUM('2025:2074'!AR335)","v":1.855995405201025},{"$f":"SUM('2025:2074'!AS335)","v":1.5465967233789402},{"$f":"SUM('2025:2074'!AT335)","v":1.2217268523879243},{"$f":"SUM('2025:2074'!AU335)","v":0.915804868411628},{"$f":"SUM('2025:2074'!AV335)","v":0.66439960924057873},{"$f":"SUM('2025:2074'!AW335)","v":0.46255130626676777},{"$f":"SUM('2025:2074'!AX335)","v":0.30528193312136981},{"$f":"SUM('2025:2074'!AY335)","v":0.18752552398754424},{"$f":"SUM('2025:2074'!AZ335)","v":0.10406422256105625},{"$f":"SUM('2025:2074'!BA335)","v":4.9466523018913147E-2},{"$f":"SUM('2025:2074'!BB335)","v":1.8024865843241832E-2},{"$f":"SUM('2025:2074'!BC335)","v":3.6900571499072681E-3},{"$f":"SUM('2025:2074'!BD335)","v":0},{"$f":"SUM('2025:2074'!BE335)","v":0},{"$f":"SUM('2025:2074'!BF335)","v":0},{"$f":"SUM('2025:2074'!BG335)","v":0},{"$f":"SUM('2025:2074'!BH335)","v":0},{"$f":"SUM('2025:2074'!BI335)","v":0},{"$f":"SUM('2025:2074'!BJ335)","v":0},{"$f":"SUM('2025:2074'!BK335)","v":0},{"$f":"SUM('2025:2074'!BL335)","v":0}]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O336)","v":3.6134532941508626},{"$f":"SUM('2025:2074'!P336)","v":5.7468197490006467},{"$f":"SUM('2025:2074'!Q336)","v":6.7200987119636455},{"$f":"SUM('2025:2074'!R336)","v":8.7173943323559122},{"$f":"SUM('2025:2074'!S336)","v":11.002568667641508},{"$f":"SUM('2025:2074'!T336)","v":12.59823680564428},{"$f":"SUM('2025:2074'!U336)","v":13.971103537591411},{"$f":"SUM('2025:2074'!V336)","v":15.115576548190909},{"$f":"SUM('2025:2074'!W336)","v":16.025923155036949},{"$f":"SUM('2025:2074'!X336)","v":16.696266785395316},{"$f":"SUM('2025:2074'!Y336)","v":17.120583364556172},{"$f":"SUM('2025:2074'!Z336)","v":17.654042942949545},{"$f":"SUM('2025:2074'!AA336)","v":18.178441091099252},{"$f":"SUM('2025:2074'!AB336)","v":18.596227009181646},{"$f":"SUM('2025:2074'!AC336)","v":18.305251238067111},{"$f":"SUM('2025:2074'!AD336)","v":17.685489877656121},{"$f":"SUM('2025:2074'!AE336)","v":16.839589522007763},{"$f":"SUM('2025:2074'!AF336)","v":15.853795497617874},{"$f":"SUM('2025:2074'!AG336)","v":14.78741928381824},{"$f":"SUM('2025:2074'!AH336)","v":13.68518566974044},{"$f":"SUM('2025:2074'!AI336)","v":12.583016255180526},{"$f":"SUM('2025:2074'!AJ336)","v":11.511115847742436},{"$f":"SUM('2025:2074'!AK336)","v":10.495774975976872},{"$f":"SUM('2025:2074'!AL336)","v":9.5604934151783461},{"$f":"SUM('2025:2074'!AM336)","v":8.7267143012349049},{"$f":"SUM('2025:2074'!AN336)","v":7.9429453755406074},{"$f":"SUM('2025:2074'!AO336)","v":7.1823693083866456},{"$f":"SUM('2025:2074'!AP336)","v":6.4271584013144407},{"$f":"SUM('2025:2074'!AQ336)","v":5.6636906694396334},{"$f":"SUM('2025:2074'!AR336)","v":4.8804467700955225},{"$f":"SUM('2025:2074'!AS336)","v":4.0668651237514917},{"$f":"SUM('2025:2074'!AT336)","v":3.2126010947908576},{"$f":"SUM('2025:2074'!AU336)","v":2.4081616255904388},{"$f":"SUM('2025:2074'!AV336)","v":1.7470770228656385},{"$f":"SUM('2025:2074'!AW336)","v":1.2163052895212336},{"$f":"SUM('2025:2074'!AX336)","v":0.80275641862881286},{"$f":"SUM('2025:2074'!AY336)","v":0.4931091614186156},{"$f":"SUM('2025:2074'!AZ336)","v":0.27364286433974211},{"$f":"SUM('2025:2074'!BA336)","v":0.13007507013163228},{"$f":"SUM('2025:2074'!BB336)","v":4.7397422450260136E-2},{"$f":"SUM('2025:2074'!BC336)","v":9.703217717170063E-3},{"$f":"SUM('2025:2074'!BD336)","v":0},{"$f":"SUM('2025:2074'!BE336)","v":0},{"$f":"SUM('2025:2074'!BF336)","v":0},{"$f":"SUM('2025:2074'!BG336)","v":0},{"$f":"SUM('2025:2074'!BH336)","v":0},{"$f":"SUM('2025:2074'!BI336)","v":0},{"$f":"SUM('2025:2074'!BJ336)","v":0},{"$f":"SUM('2025:2074'!BK336)","v":0},{"$f":"SUM('2025:2074'!BL336)","v":0}]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O337)","v":20.573454860492678},{"$f":"SUM('2025:2074'!P337)","v":47.535056297695654},{"$f":"SUM('2025:2074'!Q337)","v":47.731734299337177},{"$f":"SUM('2025:2074'!R337)","v":40.6974322751527},{"$f":"SUM('2025:2074'!S337)","v":29.638123840762699},{"$f":"SUM('2025:2074'!T337)","v":31.058780657933248},{"$f":"SUM('2025:2074'!U337)","v":33.895883434113536},{"$f":"SUM('2025:2074'!V337)","v":40.182273729236805},{"$f":"SUM('2025:2074'!W337)","v":45.738592681393598},{"$f":"SUM('2025:2074'!X337)","v":49.468540923107156},{"$f":"SUM('2025:2074'!Y337)","v":50.710201300277134},{"$f":"SUM('2025:2074'!Z337)","v":51.983027352914085},{"$f":"SUM('2025:2074'!AA337)","v":53.287801339472225},{"$f":"SUM('2025:2074'!AB337)","v":54.625325153092966},{"$f":"SUM('2025:2074'!AC337)","v":52.294769383694579},{"$f":"SUM('2025:2074'!AD337)","v":48.380386106637744},{"$f":"SUM('2025:2074'!AE337)","v":43.872341960162423},{"$f":"SUM('2025:2074'!AF337)","v":39.401352940027252},{"$f":"SUM('2025:2074'!AG337)","v":35.432268431150533},{"$f":"SUM('2025:2074'!AH337)","v":32.339462732007554},{"$f":"SUM('2025:2074'!AI337)","v":29.70258750791136},{"$f":"SUM('2025:2074'!AJ337)","v":27.335222167816447},{"$f":"SUM('2025:2074'!AK337)","v":25.13159058411491},{"$f":"SUM('2025:2074'!AL337)","v":23.022975582199724},{"$f":"SUM('2025:2074'!AM337)","v":20.960187647510004},{"$f":"SUM('2025:2074'!AN337)","v":18.905087316213361},{"$f":"SUM('2025:2074'!AO337)","v":16.825937360209871},{"$f":"SUM('2025:2074'!AP337)","v":14.6945793427928},{"$f":"SUM('2025:2074'!AQ337)","v":12.484541210706613},{"$f":"SUM('2025:2074'!AR337)","v":10.169628370206834},{"$f":"SUM('2025:2074'!AS337)","v":7.7227470500601108},{"$f":"SUM('2025:2074'!AT337)","v":5.1147985220068728},{"$f":"SUM('2025:2074'!AU337)","v":2.8383737873700809},{"$f":"SUM('2025:2074'!AV337)","v":1.349209928578903},{"$f":"SUM('2025:2074'!AW337)","v":0.49163204674212319},{"$f":"SUM('2025:2074'!AX337)","v":0.10064709302036254},{"$f":"SUM('2025:2074'!AY337)","v":0},{"$f":"SUM('2025:2074'!AZ337)","v":0},{"$f":"SUM('2025:2074'!BA337)","v":0},{"$f":"SUM('2025:2074'!BB337)","v":0},{"$f":"SUM('2025:2074'!BC337)","v":0},{"$f":"SUM('2025:2074'!BD337)","v":0},{"$f":"SUM('2025:2074'!BE337)","v":0},{"$f":"SUM('2025:2074'!BF337)","v":0},{"$f":"SUM('2025:2074'!BG337)","v":0},{"$f":"SUM('2025:2074'!BH337)","v":0},{"$f":"SUM('2025:2074'!BI337)","v":0},{"$f":"SUM('2025:2074'!BJ337)","v":0},{"$f":"SUM('2025:2074'!BK337)","v":0},{"$f":"SUM('2025:2074'!BL337)","v":0}]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O338)","v":1.5439558133529927},{"$f":"SUM('2025:2074'!P338)","v":4.9267810759972575},{"$f":"SUM('2025:2074'!Q338)","v":6.2732474773699458},{"$f":"SUM('2025:2074'!R338)","v":7.4129934464130951},{"$f":"SUM('2025:2074'!S338)","v":8.4522809903138363},{"$f":"SUM('2025:2074'!T338)","v":9.6921974095178705},{"$f":"SUM('2025:2074'!U338)","v":10.759211352311247},{"$f":"SUM('2025:2074'!V338)","v":11.648982966536055},{"$f":"SUM('2025:2074'!W338)","v":12.357063469745224},{"$f":"SUM('2025:2074'!X338)","v":12.878892415052263},{"$f":"SUM('2025:2074'!Y338)","v":13.20979488835383},{"$f":"SUM('2025:2074'!Z338)","v":13.499374216537884},{"$f":"SUM('2025:2074'!AA338)","v":13.942044362633119},{"$f":"SUM('2025:2074'!AB338)","v":14.364505804163354},{"$f":"SUM('2025:2074'!AC338)","v":14.205580325604966},{"$f":"SUM('2025:2074'!AD338)","v":13.724621628369725},{"$f":"SUM('2025:2074'!AE338)","v":13.068170356909906},{"$f":"SUM('2025:2074'!AF338)","v":12.303156207918057},{"$f":"SUM('2025:2074'!AG338)","v":11.475607174832797},{"$f":"SUM('2025:2074'!AH338)","v":10.620231417421589},{"$f":"SUM('2025:2074'!AI338)","v":9.7649054813100982},{"$f":"SUM('2025:2074'!AJ338)","v":8.9330694610950392},{"$f":"SUM('2025:2074'!AK338)","v":8.1451258199970837},{"$f":"SUM('2025:2074'!AL338)","v":7.419311289172672},{"$f":"SUM('2025:2074'!AM338)","v":6.7722665683493837},{"$f":"SUM('2025:2074'!AN338)","v":6.1640316806735607},{"$f":"SUM('2025:2074'!AO338)","v":5.5737953449263777},{"$f":"SUM('2025:2074'!AP338)","v":4.9877225801408773},{"$f":"SUM('2025:2074'!AQ338)","v":4.3952422011444403},{"$f":"SUM('2025:2074'!AR338)","v":3.7874147541474512},{"$f":"SUM('2025:2074'!AS338)","v":3.1560440464598343},{"$f":"SUM('2025:2074'!AT338)","v":2.493102242228328},{"$f":"SUM('2025:2074'!AU338)","v":1.8688262162839697},{"$f":"SUM('2025:2074'!AV338)","v":1.3557990906852597},{"$f":"SUM('2025:2074'!AW338)","v":0.94389977313288964},{"$f":"SUM('2025:2074'!AX338)","v":0.62296991384701139},{"$f":"SUM('2025:2074'!AY338)","v":0.38267171046834059},{"$f":"SUM('2025:2074'!AZ338)","v":0.21235740713697485},{"$f":"SUM('2025:2074'!BA338)","v":0.1009432666660692},{"$f":"SUM('2025:2074'!BB338)","v":3.6782226208597973E-2},{"$f":"SUM('2025:2074'!BC338)","v":7.5300708471809762E-3},{"$f":"SUM('2025:2074'!BD338)","v":0},{"$f":"SUM('2025:2074'!BE338)","v":0},{"$f":"SUM('2025:2074'!BF338)","v":0},{"$f":"SUM('2025:2074'!BG338)","v":0},{"$f":"SUM('2025:2074'!BH338)","v":0},{"$f":"SUM('2025:2074'!BI338)","v":0},{"$f":"SUM('2025:2074'!BJ338)","v":0},{"$f":"SUM('2025:2074'!BK338)","v":0},{"$f":"SUM('2025:2074'!BL338)","v":0}]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O339)","v":0},{"$f":"SUM('2025:2074'!P339)","v":0},{"$f":"SUM('2025:2074'!Q339)","v":0},{"$f":"SUM('2025:2074'!R339)","v":0},{"$f":"SUM('2025:2074'!S339)","v":0},{"$f":"SUM('2025:2074'!T339)","v":0},{"$f":"SUM('2025:2074'!U339)","v":0},{"$f":"SUM('2025:2074'!V339)","v":0},{"$f":"SUM('2025:2074'!W339)","v":0},{"$f":"SUM('2025:2074'!X339)","v":0},{"$f":"SUM('2025:2074'!Y339)","v":0},{"$f":"SUM('2025:2074'!Z339)","v":0},{"$f":"SUM('2025:2074'!AA339)","v":0},{"$f":"SUM('2025:2074'!AB339)","v":0},{"$f":"SUM('2025:2074'!AC339)","v":0},{"$f":"SUM('2025:2074'!AD339)","v":0},{"$f":"SUM('2025:2074'!AE339)","v":0},{"$f":"SUM('2025:2074'!AF339)","v":0},{"$f":"SUM('2025:2074'!AG339)","v":0},{"$f":"SUM('2025:2074'!AH339)","v":0},{"$f":"SUM('2025:2074'!AI339)","v":0},{"$f":"SUM('2025:2074'!AJ339)","v":0},{"$f":"SUM('2025:2074'!AK339)","v":0},{"$f":"SUM('2025:2074'!AL339)","v":0},{"$f":"SUM('2025:2074'!AM339)","v":0},{"$f":"SUM('2025:2074'!AN339)","v":0},{"$f":"SUM('2025:2074'!AO339)","v":0},{"$f":"SUM('2025:2074'!AP339)","v":0},{"$f":"SUM('2025:2074'!AQ339)","v":0},{"$f":"SUM('2025:2074'!AR339)","v":0},{"$f":"SUM('2025:2074'!AS339)","v":0},{"$f":"SUM('2025:2074'!AT339)","v":0},{"$f":"SUM('2025:2074'!AU339)","v":0},{"$f":"SUM('2025:2074'!AV339)","v":0},{"$f":"SUM('2025:2074'!AW339)","v":0},{"$f":"SUM('2025:2074'!AX339)","v":0},{"$f":"SUM('2025:2074'!AY339)","v":0},{"$f":"SUM('2025:2074'!AZ339)","v":0},{"$f":"SUM('2025:2074'!BA339)","v":0},{"$f":"SUM('2025:2074'!BB339)","v":0},{"$f":"SUM('2025:2074'!BC339)","v":0},{"$f":"SUM('2025:2074'!BD339)","v":0},{"$f":"SUM('2025:2074'!BE339)","v":0},{"$f":"SUM('2025:2074'!BF339)","v":0},{"$f":"SUM('2025:2074'!BG339)","v":0},{"$f":"SUM('2025:2074'!BH339)","v":0},{"$f":"SUM('2025:2074'!BI339)","v":0},{"$f":"SUM('2025:2074'!BJ339)","v":0},{"$f":"SUM('2025:2074'!BK339)","v":0},{"$f":"SUM('2025:2074'!BL339)","v":0}]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O340)","v":0},{"$f":"SUM('2025:2074'!P340)","v":0},{"$f":"SUM('2025:2074'!Q340)","v":0},{"$f":"SUM('2025:2074'!R340)","v":0},{"$f":"SUM('2025:2074'!S340)","v":0},{"$f":"SUM('2025:2074'!T340)","v":0},{"$f":"SUM('2025:2074'!U340)","v":0},{"$f":"SUM('2025:2074'!V340)","v":0},{"$f":"SUM('2025:2074'!W340)","v":0},{"$f":"SUM('2025:2074'!X340)","v":0},{"$f":"SUM('2025:2074'!Y340)","v":0},{"$f":"SUM('2025:2074'!Z340)","v":0},{"$f":"SUM('2025:2074'!AA340)","v":0},{"$f":"SUM('2025:2074'!AB340)","v":0},{"$f":"SUM('2025:2074'!AC340)","v":0},{"$f":"SUM('2025:2074'!AD340)","v":0},{"$f":"SUM('2025:2074'!AE340)","v":0},{"$f":"SUM('2025:2074'!AF340)","v":0},{"$f":"SUM('2025:2074'!AG340)","v":0},{"$f":"SUM('2025:2074'!AH340)","v":0},{"$f":"SUM('2025:2074'!AI340)","v":0},{"$f":"SUM('2025:2074'!AJ340)","v":0},{"$f":"SUM('2025:2074'!AK340)","v":0},{"$f":"SUM('2025:2074'!AL340)","v":0},{"$f":"SUM('2025:2074'!AM340)","v":0},{"$f":"SUM('2025:2074'!AN340)","v":0},{"$f":"SUM('2025:2074'!AO340)","v":0},{"$f":"SUM('2025:2074'!AP340)","v":0},{"$f":"SUM('2025:2074'!AQ340)","v":0},{"$f":"SUM('2025:2074'!AR340)","v":0},{"$f":"SUM('2025:2074'!AS340)","v":0},{"$f":"SUM('2025:2074'!AT340)","v":0},{"$f":"SUM('2025:2074'!AU340)","v":0},{"$f":"SUM('2025:2074'!AV340)","v":0},{"$f":"SUM('2025:2074'!AW340)","v":0},{"$f":"SUM('2025:2074'!AX340)","v":0},{"$f":"SUM('2025:2074'!AY340)","v":0},{"$f":"SUM('2025:2074'!AZ340)","v":0},{"$f":"SUM('2025:2074'!BA340)","v":0},{"$f":"SUM('2025:2074'!BB340)","v":0},{"$f":"SUM('2025:2074'!BC340)","v":0},{"$f":"SUM('2025:2074'!BD340)","v":0},{"$f":"SUM('2025:2074'!BE340)","v":0},{"$f":"SUM('2025:2074'!BF340)","v":0},{"$f":"SUM('2025:2074'!BG340)","v":0},{"$f":"SUM('2025:2074'!BH340)","v":0},{"$f":"SUM('2025:2074'!BI340)","v":0},{"$f":"SUM('2025:2074'!BJ340)","v":0},{"$f":"SUM('2025:2074'!BK340)","v":0},{"$f":"SUM('2025:2074'!BL340)","v":0}]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O341)","v":0},{"$f":"SUM('2025:2074'!P341)","v":0},{"$f":"SUM('2025:2074'!Q341)","v":0},{"$f":"SUM('2025:2074'!R341)","v":0},{"$f":"SUM('2025:2074'!S341)","v":0},{"$f":"SUM('2025:2074'!T341)","v":0},{"$f":"SUM('2025:2074'!U341)","v":0},{"$f":"SUM('2025:2074'!V341)","v":0},{"$f":"SUM('2025:2074'!W341)","v":0},{"$f":"SUM('2025:2074'!X341)","v":0},{"$f":"SUM('2025:2074'!Y341)","v":0},{"$f":"SUM('2025:2074'!Z341)","v":0},{"$f":"SUM('2025:2074'!AA341)","v":0},{"$f":"SUM('2025:2074'!AB341)","v":0},{"$f":"SUM('2025:2074'!AC341)","v":0},{"$f":"SUM('2025:2074'!AD341)","v":0},{"$f":"SUM('2025:2074'!AE341)","v":0},{"$f":"SUM('2025:2074'!AF341)","v":0},{"$f":"SUM('2025:2074'!AG341)","v":0},{"$f":"SUM('2025:2074'!AH341)","v":0},{"$f":"SUM('2025:2074'!AI341)","v":0},{"$f":"SUM('2025:2074'!AJ341)","v":0},{"$f":"SUM('2025:2074'!AK341)","v":0},{"$f":"SUM('2025:2074'!AL341)","v":0},{"$f":"SUM('2025:2074'!AM341)","v":0},{"$f":"SUM('2025:2074'!AN341)","v":0},{"$f":"SUM('2025:2074'!AO341)","v":0},{"$f":"SUM('2025:2074'!AP341)","v":0},{"$f":"SUM('2025:2074'!AQ341)","v":0},{"$f":"SUM('2025:2074'!AR341)","v":0},{"$f":"SUM('2025:2074'!AS341)","v":0},{"$f":"SUM('2025:2074'!AT341)","v":0},{"$f":"SUM('2025:2074'!AU341)","v":0},{"$f":"SUM('2025:2074'!AV341)","v":0},{"$f":"SUM('2025:2074'!AW341)","v":0},{"$f":"SUM('2025:2074'!AX341)","v":0},{"$f":"SUM('2025:2074'!AY341)","v":0},{"$f":"SUM('2025:2074'!AZ341)","v":0},{"$f":"SUM('2025:2074'!BA341)","v":0},{"$f":"SUM('2025:2074'!BB341)","v":0},{"$f":"SUM('2025:2074'!BC341)","v":0},{"$f":"SUM('2025:2074'!BD341)","v":0},{"$f":"SUM('2025:2074'!BE341)","v":0},{"$f":"SUM('2025:2074'!BF341)","v":0},{"$f":"SUM('2025:2074'!BG341)","v":0},{"$f":"SUM('2025:2074'!BH341)","v":0},{"$f":"SUM('2025:2074'!BI341)","v":0},{"$f":"SUM('2025:2074'!BJ341)","v":0},{"$f":"SUM('2025:2074'!BK341)","v":0},{"$f":"SUM('2025:2074'!BL341)","v":0}]
[null,"Tax closing asset base","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2025:2074'!O342)","v":106.18834471805039},{"$f":"SUM('2025:2074'!P342)","v":220.92752574894979},{"$f":"SUM('2025:2074'!Q342)","v":307.18695922864583},{"$f":"SUM('2025:2074'!R342)","v":383.57076994965092},{"$f":"SUM('2025:2074'!S342)","v":452.89957942311725},{"$f":"SUM('2025:2074'!T342)","v":526.63908652039174},{"$f":"SUM('2025:2074'!U342)","v":562.396886603403},{"$f":"SUM('2025:2074'!V342)","v":595.85265904518178},{"$f":"SUM('2025:2074'!W342)","v":626.17801621704552},{"$f":"SUM('2025:2074'!X342)","v":652.20449329608721},{"$f":"SUM('2025:2074'!Y342)","v":673.66118070670484},{"$f":"SUM('2025:2074'!Z342)","v":693.24608340234113},{"$f":"SUM('2025:2074'!AA342)","v":710.99413132731638},{"$f":"SUM('2025:2074'!AB342)","v":726.54330813917193},{"$f":"SUM('2025:2074'!AC342)","v":721.53593164222946},{"$f":"SUM('2025:2074'!AD342)","v":705.34811349132724},{"$f":"SUM('2025:2074'!AE342)","v":681.53341459797912},{"$f":"SUM('2025:2074'!AF342)","v":653.71046493056656},{"$f":"SUM('2025:2074'!AG342)","v":623.33515981918117},{"$f":"SUM('2025:2074'!AH342)","v":591.53612236427546},{"$f":"SUM('2025:2074'!AI342)","v":558.41211406886373},{"$f":"SUM('2025:2074'!AJ342)","v":526.34288801340711},{"$f":"SUM('2025:2074'!AK342)","v":494.08926909758293},{"$f":"SUM('2025:2074'!AL342)","v":462.00529042216897},{"$f":"SUM('2025:2074'!AM342)","v":430.19293001233882},{"$f":"SUM('2025:2074'!AN342)","v":399.19786182268928},{"$f":"SUM('2025:2074'!AO342)","v":367.81311001495044},{"$f":"SUM('2025:2074'!AP342)","v":336.09775419371255},{"$f":"SUM('2025:2074'!AQ342)","v":304.04394539239189},{"$f":"SUM('2025:2074'!AR342)","v":271.64156110131557},{"$f":"SUM('2025:2074'!AS342)","v":238.68719364948782},{"$f":"SUM('2025:2074'!AT342)","v":204.99879604971278},{"$f":"SUM('2025:2074'!AU342)","v":172.9835038067724},{"$f":"SUM('2025:2074'!AV342)","v":145.15075276893407},{"$f":"SUM('2025:2074'!AW342)","v":121.34425778185359},{"$f":"SUM('2025:2074'!AX342)","v":100.87261496824117},{"$f":"SUM('2025:2074'!AY342)","v":83.22731213156267},{"$f":"SUM('2025:2074'!AZ342)","v":67.968637835274137},{"$f":"SUM('2025:2074'!BA342)","v":54.784737207799871},{"$f":"SUM('2025:2074'!BB342)","v":43.486148953918047},{"$f":"SUM('2025:2074'!BC342)","v":33.895696938444836},{"$f":"SUM('2025:2074'!BD342)","v":25.888536644892394},{"$f":"SUM('2025:2074'!BE342)","v":19.344782261588556},{"$f":"SUM('2025:2074'!BF342)","v":14.033705098005862},{"$f":"SUM('2025:2074'!BG342)","v":9.8272740223252182},{"$f":"SUM('2025:2074'!BH342)","v":6.5966332434980028},{"$f":"SUM('2025:2074'!BI342)","v":4.2335879808753507},{"$f":"SUM('2025:2074'!BJ342)","v":2.5587514686851174},{"$f":"SUM('2025:2074'!BK342)","v":1.4461346815680733},{"$f":"SUM('2025:2074'!BL342)","v":0.78456291042743276}]
[null,"Check total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O266+O285+O304+O323","v":106.18834471805039},{"$f":"P266+P285+P304+P323","v":220.92752574894979},307.18695922864583,383.57076994965092,452.8995794231173,526.63908652039186,562.396886603403,595.85265904518178,626.17801621704552,652.20449329608721,673.66118070670484,693.24608340234113,710.99413132731627,726.54330813917204,721.53593164222946,705.34811349132713,681.533414597979,653.71046493056656,623.33515981918106,591.53612236427557,558.41211406886373,526.34288801340722,494.08926909758287,462.00529042216891,430.19293001233876,399.19786182268922,367.81311001495055,336.09775419371238,304.043945392392,271.64156110131546,238.68719364948782,204.99879604971281,172.98350380677238,145.1507527689341,121.34425778185359,100.87261496824118,83.22731213156267,67.968637835274109,54.784737207799886,43.48614895391804,33.895696938444843,25.888536644892383,19.344782261588556,14.033705098005862,9.82727402232522,6.596633243498002,4.2335879808753507,2.5587514686851174,1.4461346815680731,0.78456291042743276]
[null,"Check",{"$f":"IF(SUM(O344:BL344)=0,\"OK\",\"Error\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O342-O343","v":0},{"$f":"P342-P343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Accelerated depreciaion AA6"]
[null,"High pressure mains - steel","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O192-O96","v":0},3.1461938418603543E-2,6.9294671603703617E-2,0.14877809110492984,0.20914971005875743]
[null,"High pressure mains - PE","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium/low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0.62589753534248649,1.2554333352186107,1.9197755369335507,2.564024139967974]
[null,"Low pressure mains","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulators","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,7.4927233876292326E-2,0.13720297062997674,0.19888051275679069,0.26120586320345951]
[null,"Secondary gate stations","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,1.9902019652585281E-2,5.32361291643281E-2,0.10170867210155002,0.17884753493794608]
[null,"Buildings","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,4.3293386301725044E-2,0.13048373951005743,0.14196340794043552,0.15299502689368571]
[null,"Meter and services pipes","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,1.1611700271647574,2.3829741441860737,3.6344306019046861,4.9309096961244006]
[null,"Equipment and vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,9.8914622436431635E-2,0.19158612560680821,0.2842576287771848,0.37692913194756139]
[null,"Vehicles","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O202-O106","v":0},0.33959310085174854,0.56830594678913626,0.70997836213872434,0.95134197035601209]
[null,"Information technology","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,3.8669952328524517,9.5650861489605852,11.44796854412675,12.390378158121802]
[null,"Telemetry and monitoring","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0.14510129218588314,0.46939039485431383,0.63525375921474136,0.7952008967723444]
[null,"Full retail contestability","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$m real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Tax closing asset base","$m real 2023"]

{"sheet":"Tax RAB total","index":48,"n_rows":44,"n_cols":64,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,"Year fraction for depreciation",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"Access Arrangement ",null,null,null,null,null,null,"AA4","AA5","AA5","AA5","AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[]
[null,"RAB closing as at 31 December 2024",null,null,null,null,null,null,"$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$Dec 2023","$, nominal",{"$f":"O8","v":"$, nominal"},{"$f":"P8","v":"$, nominal"},{"$f":"Q8","v":"$, nominal"},{"$f":"R8","v":"$, nominal"},"$, nominal",{"$f":"T8","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,"Opening Value","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I20","v":591.11185473672106},{"$f":"I18","v":602.74648030707954},606.0444141525677,620.40990492947935,640.5003373894134,658.91521849063372,676.68501109441286,607.97359589111136,541.63659264143212,479.16137182375678,421.12155640428972,368.18508926485237,320.85382316671951,277.0696492984672,236.99840113979502,201.16307614104863,168.9138154198248,140.35880821592093,114.82795391488436,92.555116670983736,73.87946751240122,59.130373483598305,47.803758532517001,38.125015262967096,30.384301182869773,24.817802224658958,21.285800219948143,19.895634923460069,18.508000653555879,17.138657692651691,15.785727735671639,14.440494908897342,13.184126021069469,{"$f":"AO18","v":11.972098079129104},10.796519289225937,9.7074648880078929,8.8149365735752134,8.0888630285481486,7.4347564868483174,6.8926949136983868,6.5053525593714614,6.4033184991076348,6.3472837321028113,6.2995067728479883,6.2591898360931646,6.2279755923383409,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172]
[null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I21","v":0},{"$f":"'Tax_Asset close 2024'!J21","v":0},{"$f":"'Tax_Asset close 2024'!K21","v":0},{"$f":"'Tax_Asset close 2024'!L21","v":0},{"$f":"'Tax_Asset close 2024'!M21","v":0},{"$f":"'Tax_Asset close 2024'!N21","v":0},{"$f":"'Tax_Asset close 2024'!O21","v":0},{"$f":"'Tax_Asset close 2024'!P21","v":0},{"$f":"'Tax_Asset close 2024'!Q21","v":0},{"$f":"'Tax_Asset close 2024'!R21","v":0},{"$f":"'Tax_Asset close 2024'!S21","v":0},{"$f":"'Tax_Asset close 2024'!T21","v":0},{"$f":"'Tax_Asset close 2024'!U21","v":0},{"$f":"'Tax_Asset close 2024'!V21","v":0},{"$f":"'Tax_Asset close 2024'!W21","v":0},{"$f":"'Tax_Asset close 2024'!X21","v":0},{"$f":"'Tax_Asset close 2024'!Y21","v":0},{"$f":"'Tax_Asset close 2024'!Z21","v":0},{"$f":"'Tax_Asset close 2024'!AA21","v":0},{"$f":"'Tax_Asset close 2024'!AB21","v":0},{"$f":"'Tax_Asset close 2024'!AC21","v":0},{"$f":"'Tax_Asset close 2024'!AD21","v":0},{"$f":"'Tax_Asset close 2024'!AE21","v":0},{"$f":"'Tax_Asset close 2024'!AF21","v":0},{"$f":"'Tax_Asset close 2024'!AG21","v":0},{"$f":"'Tax_Asset close 2024'!AH21","v":0},{"$f":"'Tax_Asset close 2024'!AI21","v":0},{"$f":"'Tax_Asset close 2024'!AJ21","v":0},{"$f":"'Tax_Asset close 2024'!AK21","v":0},{"$f":"'Tax_Asset close 2024'!AL21","v":0},{"$f":"'Tax_Asset close 2024'!AM21","v":0},{"$f":"'Tax_Asset close 2024'!AN21","v":0},{"$f":"'Tax_Asset close 2024'!AO21","v":0},{"$f":"'Tax_Asset close 2024'!AP21","v":0},{"$f":"'Tax_Asset close 2024'!AQ21","v":0},{"$f":"'Tax_Asset close 2024'!AR21","v":0},{"$f":"'Tax_Asset close 2024'!AS21","v":0},{"$f":"'Tax_Asset close 2024'!AT21","v":0},{"$f":"'Tax_Asset close 2024'!AU21","v":0},{"$f":"'Tax_Asset close 2024'!AV21","v":0},{"$f":"'Tax_Asset close 2024'!AW21","v":0},{"$f":"'Tax_Asset close 2024'!AX21","v":0},{"$f":"'Tax_Asset close 2024'!AY21","v":0},{"$f":"'Tax_Asset close 2024'!AZ21","v":0},{"$f":"'Tax_Asset close 2024'!BA21","v":0},{"$f":"'Tax_Asset close 2024'!BB21","v":0},{"$f":"'Tax_Asset close 2024'!BC21","v":0},{"$f":"'Tax_Asset close 2024'!BD21","v":0},{"$f":"'Tax_Asset close 2024'!BE21","v":0},{"$f":"'Tax_Asset close 2024'!BF21","v":0},{"$f":"'Tax_Asset close 2024'!BG21","v":0},{"$f":"'Tax_Asset close 2024'!BH21","v":0},{"$f":"'Tax_Asset close 2024'!BI21","v":0},{"$f":"'Tax_Asset close 2024'!BJ21","v":0},{"$f":"'Tax_Asset close 2024'!BK21","v":0},{"$f":"'Tax_Asset close 2024'!BL21","v":0}]
[null,"Capex","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I22","v":69.546282643981556},{"$f":"'Tax_Asset close 2024'!J22","v":61.533186258120388},{"$f":"'Tax_Asset close 2024'!K22","v":74.48818565637265},{"$f":"'Tax_Asset close 2024'!L22","v":80.814626317496675},{"$f":"'Tax_Asset close 2024'!M22","v":81.457042274747081},{"$f":"'Tax_Asset close 2024'!N22","v":83.597271859737759},{"$f":"'Tax_Asset close 2024'!O22","v":0},{"$f":"'Tax_Asset close 2024'!P22","v":0},{"$f":"'Tax_Asset close 2024'!Q22","v":0},{"$f":"'Tax_Asset close 2024'!R22","v":0},{"$f":"'Tax_Asset close 2024'!S22","v":0},{"$f":"'Tax_Asset close 2024'!T22","v":0},{"$f":"'Tax_Asset close 2024'!U22","v":0},{"$f":"'Tax_Asset close 2024'!V22","v":0},{"$f":"'Tax_Asset close 2024'!W22","v":0},{"$f":"'Tax_Asset close 2024'!X22","v":0},{"$f":"'Tax_Asset close 2024'!Y22","v":0},{"$f":"'Tax_Asset close 2024'!Z22","v":0},{"$f":"'Tax_Asset close 2024'!AA22","v":0},{"$f":"'Tax_Asset close 2024'!AB22","v":0},{"$f":"'Tax_Asset close 2024'!AC22","v":0},{"$f":"'Tax_Asset close 2024'!AD22","v":0},{"$f":"'Tax_Asset close 2024'!AE22","v":0},{"$f":"'Tax_Asset close 2024'!AF22","v":0},{"$f":"'Tax_Asset close 2024'!AG22","v":0},{"$f":"'Tax_Asset close 2024'!AH22","v":0},{"$f":"'Tax_Asset close 2024'!AI22","v":0},{"$f":"'Tax_Asset close 2024'!AJ22","v":0},{"$f":"'Tax_Asset close 2024'!AK22","v":0},{"$f":"'Tax_Asset close 2024'!AL22","v":0},{"$f":"'Tax_Asset close 2024'!AM22","v":0},{"$f":"'Tax_Asset close 2024'!AN22","v":0},{"$f":"'Tax_Asset close 2024'!AO22","v":0},{"$f":"'Tax_Asset close 2024'!AP22","v":0},{"$f":"'Tax_Asset close 2024'!AQ22","v":0},{"$f":"'Tax_Asset close 2024'!AR22","v":0},{"$f":"'Tax_Asset close 2024'!AS22","v":0},{"$f":"'Tax_Asset close 2024'!AT22","v":0},{"$f":"'Tax_Asset close 2024'!AU22","v":0},{"$f":"'Tax_Asset close 2024'!AV22","v":0},{"$f":"'Tax_Asset close 2024'!AW22","v":0},{"$f":"'Tax_Asset close 2024'!AX22","v":0},{"$f":"'Tax_Asset close 2024'!AY22","v":0},{"$f":"'Tax_Asset close 2024'!AZ22","v":0},{"$f":"'Tax_Asset close 2024'!BA22","v":0},{"$f":"'Tax_Asset close 2024'!BB22","v":0},{"$f":"'Tax_Asset close 2024'!BC22","v":0},{"$f":"'Tax_Asset close 2024'!BD22","v":0},{"$f":"'Tax_Asset close 2024'!BE22","v":0},{"$f":"'Tax_Asset close 2024'!BF22","v":0},{"$f":"'Tax_Asset close 2024'!BG22","v":0},{"$f":"'Tax_Asset close 2024'!BH22","v":0},{"$f":"'Tax_Asset close 2024'!BI22","v":0},{"$f":"'Tax_Asset close 2024'!BJ22","v":0},{"$f":"'Tax_Asset close 2024'!BK22","v":0},{"$f":"'Tax_Asset close 2024'!BL22","v":0}]
[null,"Vines (capex)","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I23","v":0},{"$f":"'Tax_Asset close 2024'!J23","v":0},{"$f":"'Tax_Asset close 2024'!K23","v":0},{"$f":"'Tax_Asset close 2024'!L23","v":0},{"$f":"'Tax_Asset close 2024'!M23","v":0},{"$f":"'Tax_Asset close 2024'!N23","v":0},{"$f":"'Tax_Asset close 2024'!O23","v":0},{"$f":"'Tax_Asset close 2024'!P23","v":0},{"$f":"'Tax_Asset close 2024'!Q23","v":0},{"$f":"'Tax_Asset close 2024'!R23","v":0},{"$f":"'Tax_Asset close 2024'!S23","v":0},{"$f":"'Tax_Asset close 2024'!T23","v":0},{"$f":"'Tax_Asset close 2024'!U23","v":0},{"$f":"'Tax_Asset close 2024'!V23","v":0},{"$f":"'Tax_Asset close 2024'!W23","v":0},{"$f":"'Tax_Asset close 2024'!X23","v":0},{"$f":"'Tax_Asset close 2024'!Y23","v":0},{"$f":"'Tax_Asset close 2024'!Z23","v":0},{"$f":"'Tax_Asset close 2024'!AA23","v":0},{"$f":"'Tax_Asset close 2024'!AB23","v":0},{"$f":"'Tax_Asset close 2024'!AC23","v":0},{"$f":"'Tax_Asset close 2024'!AD23","v":0},{"$f":"'Tax_Asset close 2024'!AE23","v":0},{"$f":"'Tax_Asset close 2024'!AF23","v":0},{"$f":"'Tax_Asset close 2024'!AG23","v":0},{"$f":"'Tax_Asset close 2024'!AH23","v":0},{"$f":"'Tax_Asset close 2024'!AI23","v":0},{"$f":"'Tax_Asset close 2024'!AJ23","v":0},{"$f":"'Tax_Asset close 2024'!AK23","v":0},{"$f":"'Tax_Asset close 2024'!AL23","v":0},{"$f":"'Tax_Asset close 2024'!AM23","v":0},{"$f":"'Tax_Asset close 2024'!AN23","v":0},{"$f":"'Tax_Asset close 2024'!AO23","v":0},{"$f":"'Tax_Asset close 2024'!AP23","v":0},{"$f":"'Tax_Asset close 2024'!AQ23","v":0},{"$f":"'Tax_Asset close 2024'!AR23","v":0},{"$f":"'Tax_Asset close 2024'!AS23","v":0},{"$f":"'Tax_Asset close 2024'!AT23","v":0},{"$f":"'Tax_Asset close 2024'!AU23","v":0},{"$f":"'Tax_Asset close 2024'!AV23","v":0},{"$f":"'Tax_Asset close 2024'!AW23","v":0},{"$f":"'Tax_Asset close 2024'!AX23","v":0},{"$f":"'Tax_Asset close 2024'!AY23","v":0},{"$f":"'Tax_Asset close 2024'!AZ23","v":0},{"$f":"'Tax_Asset close 2024'!BA23","v":0},{"$f":"'Tax_Asset close 2024'!BB23","v":0},{"$f":"'Tax_Asset close 2024'!BC23","v":0},{"$f":"'Tax_Asset close 2024'!BD23","v":0},{"$f":"'Tax_Asset close 2024'!BE23","v":0},{"$f":"'Tax_Asset close 2024'!BF23","v":0},{"$f":"'Tax_Asset close 2024'!BG23","v":0},{"$f":"'Tax_Asset close 2024'!BH23","v":0},{"$f":"'Tax_Asset close 2024'!BI23","v":0},{"$f":"'Tax_Asset close 2024'!BJ23","v":0},{"$f":"'Tax_Asset close 2024'!BK23","v":0},{"$f":"'Tax_Asset close 2024'!BL23","v":0}]
[null,"West Net (capex)","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I24","v":0},{"$f":"'Tax_Asset close 2024'!J24","v":0},{"$f":"'Tax_Asset close 2024'!K24","v":0},{"$f":"'Tax_Asset close 2024'!L24","v":0},{"$f":"'Tax_Asset close 2024'!M24","v":0},{"$f":"'Tax_Asset close 2024'!N24","v":0},{"$f":"'Tax_Asset close 2024'!O24","v":0},{"$f":"'Tax_Asset close 2024'!P24","v":0},{"$f":"'Tax_Asset close 2024'!Q24","v":0},{"$f":"'Tax_Asset close 2024'!R24","v":0},{"$f":"'Tax_Asset close 2024'!S24","v":0},{"$f":"'Tax_Asset close 2024'!T24","v":0},{"$f":"'Tax_Asset close 2024'!U24","v":0},{"$f":"'Tax_Asset close 2024'!V24","v":0},{"$f":"'Tax_Asset close 2024'!W24","v":0},{"$f":"'Tax_Asset close 2024'!X24","v":0},{"$f":"'Tax_Asset close 2024'!Y24","v":0},{"$f":"'Tax_Asset close 2024'!Z24","v":0},{"$f":"'Tax_Asset close 2024'!AA24","v":0},{"$f":"'Tax_Asset close 2024'!AB24","v":0},{"$f":"'Tax_Asset close 2024'!AC24","v":0},{"$f":"'Tax_Asset close 2024'!AD24","v":0},{"$f":"'Tax_Asset close 2024'!AE24","v":0},{"$f":"'Tax_Asset close 2024'!AF24","v":0},{"$f":"'Tax_Asset close 2024'!AG24","v":0},{"$f":"'Tax_Asset close 2024'!AH24","v":0},{"$f":"'Tax_Asset close 2024'!AI24","v":0},{"$f":"'Tax_Asset close 2024'!AJ24","v":0},{"$f":"'Tax_Asset close 2024'!AK24","v":0},{"$f":"'Tax_Asset close 2024'!AL24","v":0},{"$f":"'Tax_Asset close 2024'!AM24","v":0},{"$f":"'Tax_Asset close 2024'!AN24","v":0},{"$f":"'Tax_Asset close 2024'!AO24","v":0},{"$f":"'Tax_Asset close 2024'!AP24","v":0},{"$f":"'Tax_Asset close 2024'!AQ24","v":0},{"$f":"'Tax_Asset close 2024'!AR24","v":0},{"$f":"'Tax_Asset close 2024'!AS24","v":0},{"$f":"'Tax_Asset close 2024'!AT24","v":0},{"$f":"'Tax_Asset close 2024'!AU24","v":0},{"$f":"'Tax_Asset close 2024'!AV24","v":0},{"$f":"'Tax_Asset close 2024'!AW24","v":0},{"$f":"'Tax_Asset close 2024'!AX24","v":0},{"$f":"'Tax_Asset close 2024'!AY24","v":0},{"$f":"'Tax_Asset close 2024'!AZ24","v":0},{"$f":"'Tax_Asset close 2024'!BA24","v":0},{"$f":"'Tax_Asset close 2024'!BB24","v":0},{"$f":"'Tax_Asset close 2024'!BC24","v":0},{"$f":"'Tax_Asset close 2024'!BD24","v":0},{"$f":"'Tax_Asset close 2024'!BE24","v":0},{"$f":"'Tax_Asset close 2024'!BF24","v":0},{"$f":"'Tax_Asset close 2024'!BG24","v":0},{"$f":"'Tax_Asset close 2024'!BH24","v":0},{"$f":"'Tax_Asset close 2024'!BI24","v":0},{"$f":"'Tax_Asset close 2024'!BJ24","v":0},{"$f":"'Tax_Asset close 2024'!BK24","v":0},{"$f":"'Tax_Asset close 2024'!BL24","v":0}]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I25","v":-0.88183915000000013},{"$f":"'Tax_Asset close 2024'!J25","v":-0.59077609999999992},{"$f":"'Tax_Asset close 2024'!K25","v":-0.50422699000000004},{"$f":"'Tax_Asset close 2024'!L25","v":-0.40967042999999997},{"$f":"'Tax_Asset close 2024'!M25","v":-0.32805066000000005},{"$f":"'Tax_Asset close 2024'!N25","v":0},{"$f":"'Tax_Asset close 2024'!O25","v":0},{"$f":"'Tax_Asset close 2024'!P25","v":0},{"$f":"'Tax_Asset close 2024'!Q25","v":0},{"$f":"'Tax_Asset close 2024'!R25","v":0},{"$f":"'Tax_Asset close 2024'!S25","v":0},{"$f":"'Tax_Asset close 2024'!T25","v":0},{"$f":"'Tax_Asset close 2024'!U25","v":0},{"$f":"'Tax_Asset close 2024'!V25","v":0},{"$f":"'Tax_Asset close 2024'!W25","v":0},{"$f":"'Tax_Asset close 2024'!X25","v":0},{"$f":"'Tax_Asset close 2024'!Y25","v":0},{"$f":"'Tax_Asset close 2024'!Z25","v":0},{"$f":"'Tax_Asset close 2024'!AA25","v":0},{"$f":"'Tax_Asset close 2024'!AB25","v":0},{"$f":"'Tax_Asset close 2024'!AC25","v":0},{"$f":"'Tax_Asset close 2024'!AD25","v":0},{"$f":"'Tax_Asset close 2024'!AE25","v":0},{"$f":"'Tax_Asset close 2024'!AF25","v":0},{"$f":"'Tax_Asset close 2024'!AG25","v":0},{"$f":"'Tax_Asset close 2024'!AH25","v":0},{"$f":"'Tax_Asset close 2024'!AI25","v":0},{"$f":"'Tax_Asset close 2024'!AJ25","v":0},{"$f":"'Tax_Asset close 2024'!AK25","v":0},{"$f":"'Tax_Asset close 2024'!AL25","v":0},{"$f":"'Tax_Asset close 2024'!AM25","v":0},{"$f":"'Tax_Asset close 2024'!AN25","v":0},{"$f":"'Tax_Asset close 2024'!AO25","v":0},{"$f":"'Tax_Asset close 2024'!AP25","v":0},{"$f":"'Tax_Asset close 2024'!AQ25","v":0},{"$f":"'Tax_Asset close 2024'!AR25","v":0},{"$f":"'Tax_Asset close 2024'!AS25","v":0},{"$f":"'Tax_Asset close 2024'!AT25","v":0},{"$f":"'Tax_Asset close 2024'!AU25","v":0},{"$f":"'Tax_Asset close 2024'!AV25","v":0},{"$f":"'Tax_Asset close 2024'!AW25","v":0},{"$f":"'Tax_Asset close 2024'!AX25","v":0},{"$f":"'Tax_Asset close 2024'!AY25","v":0},{"$f":"'Tax_Asset close 2024'!AZ25","v":0},{"$f":"'Tax_Asset close 2024'!BA25","v":0},{"$f":"'Tax_Asset close 2024'!BB25","v":0},{"$f":"'Tax_Asset close 2024'!BC25","v":0},{"$f":"'Tax_Asset close 2024'!BD25","v":0},{"$f":"'Tax_Asset close 2024'!BE25","v":0},{"$f":"'Tax_Asset close 2024'!BF25","v":0},{"$f":"'Tax_Asset close 2024'!BG25","v":0},{"$f":"'Tax_Asset close 2024'!BH25","v":0},{"$f":"'Tax_Asset close 2024'!BI25","v":0},{"$f":"'Tax_Asset close 2024'!BJ25","v":0},{"$f":"'Tax_Asset close 2024'!BK25","v":0},{"$f":"'Tax_Asset close 2024'!BL25","v":0}]
[null,"Depreciation (including Depreciation per tariff variation)","$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I26","v":-55.469718089923219},{"$f":"'Tax_Asset close 2024'!J26","v":-57.644476312632264},{"$f":"'Tax_Asset close 2024'!K26","v":-59.618467889461016},{"$f":"'Tax_Asset close 2024'!L26","v":-60.31452342756269},{"$f":"'Tax_Asset close 2024'!M26","v":-62.714110513526769},{"$f":"'Tax_Asset close 2024'!N26","v":-65.827479255958636},{"$f":"'Tax_Asset close 2024'!O26","v":-68.711415203301499},{"$f":"'Tax_Asset close 2024'!P26","v":-66.337003249679242},{"$f":"'Tax_Asset close 2024'!Q26","v":-62.475220817675329},{"$f":"'Tax_Asset close 2024'!R26","v":-58.03981541946704},{"$f":"'Tax_Asset close 2024'!S26","v":-52.936467139437376},{"$f":"'Tax_Asset close 2024'!T26","v":-47.331266098132858},{"$f":"'Tax_Asset close 2024'!U26","v":-43.784173868252289},{"$f":"'Tax_Asset close 2024'!V26","v":-40.071248158672176},{"$f":"'Tax_Asset close 2024'!W26","v":-35.835324998746394},{"$f":"'Tax_Asset close 2024'!X26","v":-32.24926072122382},{"$f":"'Tax_Asset close 2024'!Y26","v":-28.555007203903873},{"$f":"'Tax_Asset close 2024'!Z26","v":-25.530854301036573},{"$f":"'Tax_Asset close 2024'!AA26","v":-22.272837243900621},{"$f":"'Tax_Asset close 2024'!AB26","v":-18.675649158582509},{"$f":"'Tax_Asset close 2024'!AC26","v":-14.749094028802915},{"$f":"'Tax_Asset close 2024'!AD26","v":-11.326614951081305},{"$f":"'Tax_Asset close 2024'!AE26","v":-9.6787432695499085},{"$f":"'Tax_Asset close 2024'!AF26","v":-7.740714080097324},{"$f":"'Tax_Asset close 2024'!AG26","v":-5.5664989582108149},{"$f":"'Tax_Asset close 2024'!AH26","v":-3.5320020047108143},{"$f":"'Tax_Asset close 2024'!AI26","v":-1.3901652964880751},{"$f":"'Tax_Asset close 2024'!AJ26","v":-1.3876342699041895},{"$f":"'Tax_Asset close 2024'!AK26","v":-1.3693429609041896},{"$f":"'Tax_Asset close 2024'!AL26","v":-1.3529299569800517},{"$f":"'Tax_Asset close 2024'!AM26","v":-1.3452328267742968},{"$f":"'Tax_Asset close 2024'!AN26","v":-1.2563688878278736},{"$f":"'Tax_Asset close 2024'!AO26","v":-1.2120279419403646},{"$f":"'Tax_Asset close 2024'!AP26","v":-1.1755787899031671},{"$f":"'Tax_Asset close 2024'!AQ26","v":-1.089054401218045},{"$f":"'Tax_Asset close 2024'!AR26","v":-0.89252831443267988},{"$f":"'Tax_Asset close 2024'!AS26","v":-0.72607354502706434},{"$f":"'Tax_Asset close 2024'!AT26","v":-0.65410654169983107},{"$f":"'Tax_Asset close 2024'!AU26","v":-0.54206157314993064},{"$f":"'Tax_Asset close 2024'!AV26","v":-0.38734235432692515},{"$f":"'Tax_Asset close 2024'!AW26","v":-0.10203406026382657},{"$f":"'Tax_Asset close 2024'!AX26","v":-5.6034767004823301E-2},{"$f":"'Tax_Asset close 2024'!AY26","v":-4.7776959254823302E-2},{"$f":"'Tax_Asset close 2024'!AZ26","v":-4.0316936754823299E-2},{"$f":"'Tax_Asset close 2024'!BA26","v":-3.121424375482329E-2},{"$f":"'Tax_Asset close 2024'!BB26","v":-1.4594850004823273E-2},{"$f":"'Tax_Asset close 2024'!BC26","v":0},{"$f":"'Tax_Asset close 2024'!BD26","v":0},{"$f":"'Tax_Asset close 2024'!BE26","v":0},{"$f":"'Tax_Asset close 2024'!BF26","v":0},{"$f":"'Tax_Asset close 2024'!BG26","v":0},{"$f":"'Tax_Asset close 2024'!BH26","v":0},{"$f":"'Tax_Asset close 2024'!BI26","v":0},{"$f":"'Tax_Asset close 2024'!BJ26","v":0},{"$f":"'Tax_Asset close 2024'!BK26","v":0},{"$f":"'Tax_Asset close 2024'!BL26","v":0}]
[null,null,"$M nominal",null,null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!J27","v":0},{"$f":"'Tax_Asset close 2024'!K27","v":0},{"$f":"'Tax_Asset close 2024'!L27","v":0},{"$f":"'Tax_Asset close 2024'!M27","v":0},{"$f":"'Tax_Asset close 2024'!N27","v":0},{"$f":"'Tax_Asset close 2024'!O27","v":0},{"$f":"'Tax_Asset close 2024'!P27","v":0},{"$f":"'Tax_Asset close 2024'!Q27","v":0},{"$f":"'Tax_Asset close 2024'!R27","v":0},{"$f":"'Tax_Asset close 2024'!S27","v":0},{"$f":"'Tax_Asset close 2024'!T27","v":0},{"$f":"'Tax_Asset close 2024'!U27","v":0},{"$f":"'Tax_Asset close 2024'!V27","v":0},{"$f":"'Tax_Asset close 2024'!W27","v":0},{"$f":"'Tax_Asset close 2024'!X27","v":0},{"$f":"'Tax_Asset close 2024'!Y27","v":0},{"$f":"'Tax_Asset close 2024'!Z27","v":0},{"$f":"'Tax_Asset close 2024'!AA27","v":0},{"$f":"'Tax_Asset close 2024'!AB27","v":0},{"$f":"'Tax_Asset close 2024'!AC27","v":0},{"$f":"'Tax_Asset close 2024'!AD27","v":0},{"$f":"'Tax_Asset close 2024'!AE27","v":0},{"$f":"'Tax_Asset close 2024'!AF27","v":0},{"$f":"'Tax_Asset close 2024'!AG27","v":0},{"$f":"'Tax_Asset close 2024'!AH27","v":0},{"$f":"'Tax_Asset close 2024'!AI27","v":0},{"$f":"'Tax_Asset close 2024'!AJ27","v":0},{"$f":"'Tax_Asset close 2024'!AK27","v":0},{"$f":"'Tax_Asset close 2024'!AL27","v":0},{"$f":"'Tax_Asset close 2024'!AM27","v":0},{"$f":"'Tax_Asset close 2024'!AN27","v":0},{"$f":"'Tax_Asset close 2024'!AO27","v":0},{"$f":"'Tax_Asset close 2024'!AP27","v":0},{"$f":"'Tax_Asset close 2024'!AQ27","v":0},{"$f":"'Tax_Asset close 2024'!AR27","v":0},{"$f":"'Tax_Asset close 2024'!AS27","v":0},{"$f":"'Tax_Asset close 2024'!AT27","v":0},{"$f":"'Tax_Asset close 2024'!AU27","v":0},{"$f":"'Tax_Asset close 2024'!AV27","v":0},{"$f":"'Tax_Asset close 2024'!AW27","v":0},{"$f":"'Tax_Asset close 2024'!AX27","v":0},{"$f":"'Tax_Asset close 2024'!AY27","v":0},{"$f":"'Tax_Asset close 2024'!AZ27","v":0},{"$f":"'Tax_Asset close 2024'!BA27","v":0},{"$f":"'Tax_Asset close 2024'!BB27","v":0},{"$f":"'Tax_Asset close 2024'!BC27","v":0},{"$f":"'Tax_Asset close 2024'!BD27","v":0},{"$f":"'Tax_Asset close 2024'!BE27","v":0},{"$f":"'Tax_Asset close 2024'!BF27","v":0},{"$f":"'Tax_Asset close 2024'!BG27","v":0},{"$f":"'Tax_Asset close 2024'!BH27","v":0},{"$f":"'Tax_Asset close 2024'!BI27","v":0},{"$f":"'Tax_Asset close 2024'!BJ27","v":0},{"$f":"'Tax_Asset close 2024'!BK27","v":0},{"$f":"'Tax_Asset close 2024'!BL27","v":0}]
[null,null,"$M nominal",null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I28","v":-1.5600998336997234},{"$f":"'Tax_Asset close 2024'!J28","v":0},{"$f":"'Tax_Asset close 2024'!K28","v":0},{"$f":"'Tax_Asset close 2024'!L28","v":0},{"$f":"'Tax_Asset close 2024'!M28","v":0},{"$f":"'Tax_Asset close 2024'!N28","v":0},{"$f":"'Tax_Asset close 2024'!O28","v":0},{"$f":"'Tax_Asset close 2024'!P28","v":0},{"$f":"'Tax_Asset close 2024'!Q28","v":0},{"$f":"'Tax_Asset close 2024'!R28","v":0},{"$f":"'Tax_Asset close 2024'!S28","v":0},{"$f":"'Tax_Asset close 2024'!T28","v":0},{"$f":"'Tax_Asset close 2024'!U28","v":0},{"$f":"'Tax_Asset close 2024'!V28","v":0},{"$f":"'Tax_Asset close 2024'!W28","v":0},{"$f":"'Tax_Asset close 2024'!X28","v":0},{"$f":"'Tax_Asset close 2024'!Y28","v":0},{"$f":"'Tax_Asset close 2024'!Z28","v":0},{"$f":"'Tax_Asset close 2024'!AA28","v":0},{"$f":"'Tax_Asset close 2024'!AB28","v":0},{"$f":"'Tax_Asset close 2024'!AC28","v":0},{"$f":"'Tax_Asset close 2024'!AD28","v":0},{"$f":"'Tax_Asset close 2024'!AE28","v":0},{"$f":"'Tax_Asset close 2024'!AF28","v":0},{"$f":"'Tax_Asset close 2024'!AG28","v":0},{"$f":"'Tax_Asset close 2024'!AH28","v":0},{"$f":"'Tax_Asset close 2024'!AI28","v":0},{"$f":"'Tax_Asset close 2024'!AJ28","v":0},{"$f":"'Tax_Asset close 2024'!AK28","v":0},{"$f":"'Tax_Asset close 2024'!AL28","v":0},{"$f":"'Tax_Asset close 2024'!AM28","v":0},{"$f":"'Tax_Asset close 2024'!AN28","v":0},{"$f":"'Tax_Asset close 2024'!AO28","v":0},{"$f":"'Tax_Asset close 2024'!AP28","v":0},{"$f":"'Tax_Asset close 2024'!AQ28","v":0},{"$f":"'Tax_Asset close 2024'!AR28","v":0},{"$f":"'Tax_Asset close 2024'!AS28","v":0},{"$f":"'Tax_Asset close 2024'!AT28","v":0},{"$f":"'Tax_Asset close 2024'!AU28","v":0},{"$f":"'Tax_Asset close 2024'!AV28","v":0},{"$f":"'Tax_Asset close 2024'!AW28","v":0},{"$f":"'Tax_Asset close 2024'!AX28","v":0},{"$f":"'Tax_Asset close 2024'!AY28","v":0},{"$f":"'Tax_Asset close 2024'!AZ28","v":0},{"$f":"'Tax_Asset close 2024'!BA28","v":0},{"$f":"'Tax_Asset close 2024'!BB28","v":0},{"$f":"'Tax_Asset close 2024'!BC28","v":0},{"$f":"'Tax_Asset close 2024'!BD28","v":0},{"$f":"'Tax_Asset close 2024'!BE28","v":0},{"$f":"'Tax_Asset close 2024'!BF28","v":0},{"$f":"'Tax_Asset close 2024'!BG28","v":0},{"$f":"'Tax_Asset close 2024'!BH28","v":0},{"$f":"'Tax_Asset close 2024'!BI28","v":0},{"$f":"'Tax_Asset close 2024'!BJ28","v":0},{"$f":"'Tax_Asset close 2024'!BK28","v":0},{"$f":"'Tax_Asset close 2024'!BL28","v":0}]
[null,"Closing Value","$M nominal",null,null,null,null,null,{"$f":"SUM(I9:I17)","v":602.74648030707954},{"$f":"SUM(J9:J17)","v":606.0444141525677},620.40990492947935,640.5003373894134,658.91521849063372,676.68501109441286,607.97359589111136,541.63659264143212,479.16137182375678,421.12155640428972,368.18508926485237,320.85382316671951,277.0696492984672,236.99840113979502,201.16307614104863,168.9138154198248,140.35880821592093,114.82795391488436,92.555116670983736,73.87946751240122,59.130373483598305,{"$f":"SUM(AD9:AD17)","v":47.803758532517001},38.125015262967096,30.384301182869773,24.817802224658958,21.285800219948143,19.895634923460069,18.508000653555879,17.138657692651691,15.785727735671639,14.440494908897342,13.184126021069469,11.972098079129104,10.796519289225937,9.7074648880078929,8.8149365735752134,8.0888630285481486,7.4347564868483174,6.8926949136983868,6.5053525593714614,6.4033184991076348,6.3472837321028113,6.2995067728479883,6.2591898360931646,6.2279755923383409,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172]
[null,null,null,null,null,null,null,null,{"$f":"'Tax_Asset close 2024'!I29","v":602.74648030707954},{"$f":"'Tax_Asset close 2024'!J29","v":606.0444141525677},{"$f":"'Tax_Asset close 2024'!K29","v":620.40990492947935},{"$f":"'Tax_Asset close 2024'!L29","v":640.5003373894134},{"$f":"'Tax_Asset close 2024'!M29","v":658.91521849063372},{"$f":"'Tax_Asset close 2024'!N29","v":676.68501109441286},{"$f":"'Tax_Asset close 2024'!O29","v":607.97359589111136},{"$f":"'Tax_Asset close 2024'!P29","v":541.63659264143212},{"$f":"'Tax_Asset close 2024'!Q29","v":479.16137182375678},{"$f":"'Tax_Asset close 2024'!R29","v":421.12155640428972},{"$f":"'Tax_Asset close 2024'!S29","v":368.18508926485237},{"$f":"'Tax_Asset close 2024'!T29","v":320.85382316671951},{"$f":"'Tax_Asset close 2024'!U29","v":277.0696492984672},{"$f":"'Tax_Asset close 2024'!V29","v":236.99840113979502},{"$f":"'Tax_Asset close 2024'!W29","v":201.16307614104863},{"$f":"'Tax_Asset close 2024'!X29","v":168.9138154198248},{"$f":"'Tax_Asset close 2024'!Y29","v":140.35880821592093},{"$f":"'Tax_Asset close 2024'!Z29","v":114.82795391488436},{"$f":"'Tax_Asset close 2024'!AA29","v":92.555116670983736},{"$f":"'Tax_Asset close 2024'!AB29","v":73.87946751240122},{"$f":"'Tax_Asset close 2024'!AC29","v":59.130373483598305},{"$f":"'Tax_Asset close 2024'!AD29","v":47.803758532517001},{"$f":"'Tax_Asset close 2024'!AE29","v":38.125015262967096},{"$f":"'Tax_Asset close 2024'!AF29","v":30.384301182869773},{"$f":"'Tax_Asset close 2024'!AG29","v":24.817802224658958},{"$f":"'Tax_Asset close 2024'!AH29","v":21.285800219948143},{"$f":"'Tax_Asset close 2024'!AI29","v":19.895634923460069},{"$f":"'Tax_Asset close 2024'!AJ29","v":18.508000653555879},{"$f":"'Tax_Asset close 2024'!AK29","v":17.138657692651691},{"$f":"'Tax_Asset close 2024'!AL29","v":15.785727735671639},{"$f":"'Tax_Asset close 2024'!AM29","v":14.440494908897342},{"$f":"'Tax_Asset close 2024'!AN29","v":13.184126021069469},{"$f":"'Tax_Asset close 2024'!AO29","v":11.972098079129104},{"$f":"'Tax_Asset close 2024'!AP29","v":10.796519289225937},{"$f":"'Tax_Asset close 2024'!AQ29","v":9.7074648880078929},{"$f":"'Tax_Asset close 2024'!AR29","v":8.8149365735752134},{"$f":"'Tax_Asset close 2024'!AS29","v":8.0888630285481486},{"$f":"'Tax_Asset close 2024'!AT29","v":7.4347564868483174},{"$f":"'Tax_Asset close 2024'!AU29","v":6.8926949136983868},{"$f":"'Tax_Asset close 2024'!AV29","v":6.5053525593714614},{"$f":"'Tax_Asset close 2024'!AW29","v":6.4033184991076348},{"$f":"'Tax_Asset close 2024'!AX29","v":6.3472837321028113},{"$f":"'Tax_Asset close 2024'!AY29","v":6.2995067728479883},{"$f":"'Tax_Asset close 2024'!AZ29","v":6.2591898360931646},{"$f":"'Tax_Asset close 2024'!BA29","v":6.2279755923383409},{"$f":"'Tax_Asset close 2024'!BB29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BC29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BD29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BE29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BF29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BG29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BH29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BI29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BJ29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BK29","v":6.2133807423335172},{"$f":"'Tax_Asset close 2024'!BL29","v":6.2133807423335172}]
[null,"Capex post 2024",null,null,null,null,null,null,"$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2023","$, Dec 2024","$, Dec 2025","$, Dec 2026","$, Dec 2027","$, Dec 2028","$, Dec 2029","$, Dec 2030","$, Dec 2031","$, Dec 2032","$, Dec 2033"]
[null,"Opening Capital Base","$M nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O266","v":0},{"$f":"'RAB Post 2024'!P266","v":106.18834471805039},{"$f":"'RAB Post 2024'!Q266","v":220.92752574894979},{"$f":"'RAB Post 2024'!R266","v":307.18695922864583},{"$f":"'RAB Post 2024'!S266","v":383.57076994965092},{"$f":"'RAB Post 2024'!T266","v":452.89957942311725},{"$f":"'RAB Post 2024'!U266","v":526.63908652039174},{"$f":"'RAB Post 2024'!V266","v":562.396886603403},{"$f":"'RAB Post 2024'!W266","v":595.85265904518178},{"$f":"'RAB Post 2024'!X266","v":626.17801621704552},{"$f":"'RAB Post 2024'!Y266","v":652.20449329608721},{"$f":"'RAB Post 2024'!Z266","v":673.66118070670484},{"$f":"'RAB Post 2024'!AA266","v":693.24608340234113},{"$f":"'RAB Post 2024'!AB266","v":710.99413132731638},{"$f":"'RAB Post 2024'!AC266","v":726.54330813917193},{"$f":"'RAB Post 2024'!AD266","v":721.53593164222946},{"$f":"'RAB Post 2024'!AE266","v":705.34811349132724},{"$f":"'RAB Post 2024'!AF266","v":681.53341459797912},{"$f":"'RAB Post 2024'!AG266","v":653.71046493056656},{"$f":"'RAB Post 2024'!AH266","v":623.33515981918117},{"$f":"'RAB Post 2024'!AI266","v":591.53612236427546},{"$f":"'RAB Post 2024'!AJ266","v":558.41211406886373},{"$f":"'RAB Post 2024'!AK266","v":526.34288801340711},{"$f":"'RAB Post 2024'!AL266","v":494.08926909758293},{"$f":"'RAB Post 2024'!AM266","v":462.00529042216897},{"$f":"'RAB Post 2024'!AN266","v":430.19293001233882},{"$f":"'RAB Post 2024'!AO266","v":399.19786182268928},{"$f":"'RAB Post 2024'!AP266","v":367.81311001495044},{"$f":"'RAB Post 2024'!AQ266","v":336.09775419371255},{"$f":"'RAB Post 2024'!AR266","v":304.04394539239189},{"$f":"'RAB Post 2024'!AS266","v":271.64156110131557},{"$f":"'RAB Post 2024'!AT266","v":238.68719364948782},{"$f":"'RAB Post 2024'!AU266","v":204.99879604971278},{"$f":"'RAB Post 2024'!AV266","v":172.9835038067724},{"$f":"'RAB Post 2024'!AW266","v":145.15075276893407},{"$f":"'RAB Post 2024'!AX266","v":121.34425778185359},{"$f":"'RAB Post 2024'!AY266","v":100.87261496824117},{"$f":"'RAB Post 2024'!AZ266","v":83.22731213156267},{"$f":"'RAB Post 2024'!BA266","v":67.968637835274137},{"$f":"'RAB Post 2024'!BB266","v":54.784737207799871},{"$f":"'RAB Post 2024'!BC266","v":43.486148953918047},{"$f":"'RAB Post 2024'!BD266","v":33.895696938444836},{"$f":"'RAB Post 2024'!BE266","v":25.888536644892394},{"$f":"'RAB Post 2024'!BF266","v":19.344782261588556},{"$f":"'RAB Post 2024'!BG266","v":14.033705098005862},{"$f":"'RAB Post 2024'!BH266","v":9.8272740223252182},{"$f":"'RAB Post 2024'!BI266","v":6.5966332434980028},{"$f":"'RAB Post 2024'!BJ266","v":4.2335879808753507},{"$f":"'RAB Post 2024'!BK266","v":2.5587514686851174},{"$f":"'RAB Post 2024'!BL266","v":1.4461346815680733}]
[null,null,"$M nominal"]
[null,"Capex","$M nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O285","v":106.18834471805039},{"$f":"'RAB Post 2024'!P285","v":123.9138571072525},{"$f":"'RAB Post 2024'!Q285","v":107.10357067267209},{"$f":"'RAB Post 2024'!R285","v":104.9560714723209},{"$f":"'RAB Post 2024'!S285","v":104.84865718737746},{"$f":"'RAB Post 2024'!T285","v":115.81071501144925},{"$f":"'RAB Post 2024'!U285","v":82.711276018410729},{"$f":"'RAB Post 2024'!V285","v":81.268076601339686},{"$f":"'RAB Post 2024'!W285","v":83.057278423538605},{"$f":"'RAB Post 2024'!X285","v":84.864169513675975},{"$f":"'RAB Post 2024'!Y285","v":87.152416252725587},{"$f":"'RAB Post 2024'!Z285","v":89.117931370882772},{"$f":"'RAB Post 2024'!AA285","v":91.133179536445368},{"$f":"'RAB Post 2024'!AB285","v":93.143463679410871},{"$f":"'RAB Post 2024'!AC285","v":76.776442948250605},{"$f":"'RAB Post 2024'!AD285","v":68.223445200722267},{"$f":"'RAB Post 2024'!AE285","v":60.25771889792378},{"$f":"'RAB Post 2024'!AF285","v":55.038756000833416},{"$f":"'RAB Post 2024'!AG285","v":50.603751570354746},{"$f":"'RAB Post 2024'!AH285","v":46.657508217912792},{"$f":"'RAB Post 2024'!AI285","v":43.021388019431704},{"$f":"'RAB Post 2024'!AJ285","v":39.576785326929205},{"$f":"'RAB Post 2024'!AK285","v":36.238671560635375},{"$f":"'RAB Post 2024'!AL285","v":32.941785582167782},{"$f":"'RAB Post 2024'!AM285","v":29.632763199688405},{"$f":"'RAB Post 2024'!AN285","v":26.819897919251559},{"$f":"'RAB Post 2024'!AO285","v":22.796841680834021},{"$f":"'RAB Post 2024'!AP285","v":19.186379821610895},{"$f":"'RAB Post 2024'!AQ285","v":15.392417959084018},{"$f":"'RAB Post 2024'!AR285","v":11.371362931349219},{"$f":"'RAB Post 2024'!AS285","v":7.0758406049678788},{"$f":"'RAB Post 2024'!AT285","v":2.4528760591023766},{"$f":"'RAB Post 2024'!AU285","v":0},{"$f":"'RAB Post 2024'!AV285","v":0},{"$f":"'RAB Post 2024'!AW285","v":0},{"$f":"'RAB Post 2024'!AX285","v":0},{"$f":"'RAB Post 2024'!AY285","v":0},{"$f":"'RAB Post 2024'!AZ285","v":0},{"$f":"'RAB Post 2024'!BA285","v":0},{"$f":"'RAB Post 2024'!BB285","v":0},{"$f":"'RAB Post 2024'!BC285","v":0},{"$f":"'RAB Post 2024'!BD285","v":0},{"$f":"'RAB Post 2024'!BE285","v":0},{"$f":"'RAB Post 2024'!BF285","v":0},{"$f":"'RAB Post 2024'!BG285","v":0},{"$f":"'RAB Post 2024'!BH285","v":0},{"$f":"'RAB Post 2024'!BI285","v":0},{"$f":"'RAB Post 2024'!BJ285","v":0},{"$f":"'RAB Post 2024'!BK285","v":0},{"$f":"'RAB Post 2024'!BL285","v":0}]
[null,null,"$M nominal"]
[null,null,"$M nominal"]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M nominal"]
[null,"Depreciation  straight line","$M nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RAB Post 2024'!O304","v":0},{"$f":"'RAB Post 2024'!P304","v":-9.1746760763530713},{"$f":"'RAB Post 2024'!Q304","v":-20.844137192976042},{"$f":"'RAB Post 2024'!R304","v":-28.572260751315831},{"$f":"'RAB Post 2024'!S304","v":-35.519847713911105},{"$f":"'RAB Post 2024'!T304","v":-42.071207914174742},{"$f":"'RAB Post 2024'!U304","v":-46.953475935399517},{"$f":"'RAB Post 2024'!V304","v":-47.812304159560895},{"$f":"'RAB Post 2024'!W304","v":-52.731921251674891},{"$f":"'RAB Post 2024'!X304","v":-58.837692434634285},{"$f":"'RAB Post 2024'!Y304","v":-65.695728842107968},{"$f":"'RAB Post 2024'!Z304","v":-69.533028675246442},{"$f":"'RAB Post 2024'!AA304","v":-73.3851316114702},{"$f":"'RAB Post 2024'!AB304","v":-77.594286867555184},{"$f":"'RAB Post 2024'!AC304","v":-81.783819445193089},{"$f":"'RAB Post 2024'!AD304","v":-84.411263351624612},{"$f":"'RAB Post 2024'!AE304","v":-84.072417791271988},{"$f":"'RAB Post 2024'!AF304","v":-82.861705668245989},{"$f":"'RAB Post 2024'!AG304","v":-80.979056681740161},{"$f":"'RAB Post 2024'!AH304","v":-78.456545672818436},{"$f":"'RAB Post 2024'!AI304","v":-76.145396314843481},{"$f":"'RAB Post 2024'!AJ304","v":-71.646011382385709},{"$f":"'RAB Post 2024'!AK304","v":-68.492290476459559},{"$f":"'RAB Post 2024'!AL304","v":-65.025764257581784},{"$f":"'RAB Post 2024'!AM304","v":-61.445123609518575},{"$f":"'RAB Post 2024'!AN304","v":-57.814966108901132},{"$f":"'RAB Post 2024'!AO304","v":-54.181593488572744},{"$f":"'RAB Post 2024'!AP304","v":-50.901735642848962},{"$f":"'RAB Post 2024'!AQ304","v":-47.446226760404549},{"$f":"'RAB Post 2024'!AR304","v":-43.773747222425612},{"$f":"'RAB Post 2024'!AS304","v":-40.030208056795615},{"$f":"'RAB Post 2024'!AT304","v":-36.141273658877395},{"$f":"'RAB Post 2024'!AU304","v":-32.015292242940404},{"$f":"'RAB Post 2024'!AV304","v":-27.832751037838296},{"$f":"'RAB Post 2024'!AW304","v":-23.806494987080484},{"$f":"'RAB Post 2024'!AX304","v":-20.471642813612409},{"$f":"'RAB Post 2024'!AY304","v":-17.645302836678496},{"$f":"'RAB Post 2024'!AZ304","v":-15.258674296288563},{"$f":"'RAB Post 2024'!BA304","v":-13.183900627474252},{"$f":"'RAB Post 2024'!BB304","v":-11.298588253881833},{"$f":"'RAB Post 2024'!BC304","v":-9.5904520154732023},{"$f":"'RAB Post 2024'!BD304","v":-8.0071602935524524},{"$f":"'RAB Post 2024'!BE304","v":-6.5437543833038374},{"$f":"'RAB Post 2024'!BF304","v":-5.3110771635826932},{"$f":"'RAB Post 2024'!BG304","v":-4.2064310756806433},{"$f":"'RAB Post 2024'!BH304","v":-3.2306407788272162},{"$f":"'RAB Post 2024'!BI304","v":-2.3630452626226526},{"$f":"'RAB Post 2024'!BJ304","v":-1.6748365121902331},{"$f":"'RAB Post 2024'!BK304","v":-1.1126167871170443},{"$f":"'RAB Post 2024'!BL304","v":-0.66157177114064059}]
[null,null,"$M nominal"]
[null,null,"$M nominal"]
[null,"Closing Value","$M nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O21:O29)","v":106.18834471805039},{"$f":"SUM(P21:P29)","v":220.92752574894979},{"$f":"SUM(Q21:Q29)","v":307.18695922864583},383.57076994965092,452.8995794231173,526.63908652039186,562.396886603403,595.85265904518178,626.17801621704552,652.20449329608721,673.66118070670484,693.24608340234113,710.99413132731627,726.54330813917204,721.53593164222946,705.34811349132713,681.533414597979,653.71046493056656,623.33515981918106,591.53612236427557,558.41211406886373,526.34288801340722,494.08926909758287,462.00529042216891,430.19293001233876,399.19786182268922,367.81311001495055,336.09775419371238,304.043945392392,271.64156110131546,238.68719364948782,204.99879604971281,172.98350380677238,145.1507527689341,121.34425778185359,100.87261496824118,83.22731213156267,67.968637835274109,54.784737207799886,43.48614895391804,33.895696938444843,25.888536644892383,19.344782261588556,14.033705098005862,9.82727402232522,6.596633243498002,4.2335879808753507,2.5587514686851174,1.4461346815680731,0.78456291042743276]
[null,"Check to ERA model AA6"]
[null,"Check"]
[]
[null,"Total RAB"]
[null,"Opening Value","$M nominal",null,null,null,null,null,{"$f":"I9+I21","v":591.11185473672106},{"$f":"I44","v":602.74648030707954},606.0444141525677,620.40990492947935,640.5003373894134,658.91521849063372,676.68501109441286,714.16194060916177,762.56411839038196,786.34833105240261,804.69232635394064,821.08466868796972,847.49290968711136,839.46653590187032,832.85106018497686,827.34109235809422,821.11830871591201,814.01998892262577,808.07403731722547,803.54924799829996,800.42277565157315,780.66630512582776,753.15187202384413,719.65842986094594,684.09476611343609,648.15296204383992,612.82192258422344,578.30774899232358,544.85088866696287,511.22792679023445,477.79101815784043,444.63342492123593,412.38198784375845,379.78520809407934,346.8942734829381,313.75141028039951,280.45649767489044,246.77605667803564,212.4335525365608,179.87619872047046,151.65610532830524,127.74757628096094,107.21989870034371,89.526818904410391,74.22782767136701,61.012712800137933,49.699529696251275,40.109077680778071,32.101917387225619,25.558163003921781,20.247085840339089,16.040654764658445,12.81001398583123,10.446968723208578,8.7721322110183451,7.6595154239013006]
[null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)","$M nominal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y10+Y22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capex","$M nominal",null,null,null,null,null,69.546282643981556,61.533186258120388,74.48818565637265,80.814626317496675,81.457042274747081,83.597271859737759,106.18834471805039,123.9138571072525,107.10357067267209,104.9560714723209,104.84865718737746,115.81071501144925,82.711276018410729,81.268076601339686,83.057278423538605,84.864169513675975,87.152416252725587,89.117931370882772,91.133179536445368,93.143463679410871,76.776442948250605,68.223445200722267,60.25771889792378,55.038756000833416,50.603751570354746,46.657508217912792,43.021388019431704,39.576785326929205,36.238671560635375,32.941785582167782,29.632763199688405,26.819897919251559,22.796841680834021,19.186379821610895,15.392417959084018,11.371362931349219,7.0758406049678788,2.4528760591023766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vines (capex)","$M nominal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"West Net (capex)","$M nominal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$M nominal",null,null,null,null,null,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL14+BL26","v":0}]
[null,"Depreciation  straight line","$M nominal",null,null,null,null,null,-55.469718089923219,-57.644476312632264,-59.618467889461016,-60.31452342756269,-62.714110513526769,-65.827479255958636,-68.711415203301499,-75.511679326032308,-83.319358010651371,-86.612076170782871,-88.456314853348488,-89.402474012307607,-90.737649803651806,-87.883552318233072,-88.567246250421277,-91.086953155858112,{"$f":"Y15+Y27","v":-94.250736046011838},-95.063882976283011,-95.657968855370825,-96.269936026137685,-96.532913473996004,-95.737878302705923,-93.7511610608219,-90.602419748343308,-86.545555639950976,-81.988547677529255,-77.535561611331559,-73.033645652289891,-69.86163343736375,-66.378694214561833,-62.790356436292875,-59.071334996729007,-55.393621430513107,-52.077314432752132,-48.535281161622592,-44.666275536858294,-40.756281601822678,-36.795380200577227,-32.557353816090334,-28.220093392165222,-23.90852904734431,-20.527677580617233,-17.693079795933318,-15.298991233043386,-13.215114871229074,-11.313183103886656,-9.5904520154732023,-8.0071602935524524,-6.5437543833038374,-5.3110771635826932,-4.2064310756806433,-3.2306407788272162,-2.3630452626226526,-1.6748365121902331,-1.1126167871170443,-0.66157177114064059]
[null,null,"$M nominal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$M nominal",null,null,null,null,null,-1.5600998336997234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Value","$M nominal",null,null,null,null,null,{"$f":"SUM(I35:I43)","v":602.74648030707954},{"$f":"SUM(J35:J43)","v":606.0444141525677},620.40990492947935,640.5003373894134,658.91521849063372,676.68501109441286,714.16194060916177,762.56411839038196,786.34833105240261,804.69232635394064,821.08466868796972,847.49290968711136,839.46653590187032,832.85106018497686,827.34109235809422,821.11830871591201,814.01998892262577,808.07403731722547,803.54924799829996,800.42277565157315,780.66630512582776,753.15187202384413,719.65842986094594,684.09476611343609,648.15296204383992,612.82192258422344,578.30774899232358,544.85088866696287,511.22792679023445,477.79101815784043,444.63342492123593,412.38198784375845,379.78520809407934,346.8942734829381,313.75141028039951,280.45649767489044,246.77605667803564,212.4335525365608,179.87619872047046,151.65610532830524,127.74757628096094,107.21989870034371,89.526818904410391,74.22782767136701,61.012712800137933,49.699529696251275,40.109077680778071,32.101917387225619,25.558163003921781,20.247085840339089,16.040654764658445,12.81001398583123,10.446968723208578,8.7721322110183451,7.6595154239013006,6.99794365276066]

{"sheet":"Tax_Asset close 2024","index":49,"n_rows":4905,"n_cols":64,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,null,null,null,null,null,null,null,null,-7.7617434279429887]
[]
[]
[]
["Tax Asset Account [m$ nominal]"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},30,{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64}]
[{"$f":"ROW()","v":7}]
[]
[]
["Regulatory Period",null,null,null,null,null,null,null,4,5,5,5,5,5,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
["Year ending",null,null,null,null,null,null,null,2019,{"$f":"I11+1","v":2020},{"$f":"J11+1","v":2021},{"$f":"K11+1","v":2022},{"$f":"L11+1","v":2023},{"$f":"M11+1","v":2024},{"$f":"N11+1","v":2025},{"$f":"O11+1","v":2026},{"$f":"P11+1","v":2027},{"$f":"Q11+1","v":2028},{"$f":"R11+1","v":2029},{"$f":"S11+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12","7 to 12","8 to 12","9 to 12","10 to 12","11 to 12","12 to 12","13 to 12","14 to 12","15 to 12","16 to 12","17 to 12","18 to 12","19 to 12","20 to 12","21 to 12","22 to 12","23 to 12","24 to 12","25 to 12","26 to 12","27 to 12","28 to 12","29 to 12","30 to 12","31 to 12","32 to 12","33 to 12","34 to 12","35 to 12","36 to 12","37 to 12","38 to 12","39 to 12","40 to 12","41 to 12","42 to 12","43 to 12","44 to 12","45 to 12","46 to 12"]
["Days",null,null,null,null,null,null,null,365,{"$f":"'PTRM expenditure'!J8","v":366},{"$f":"'PTRM expenditure'!K8","v":365},{"$f":"'PTRM expenditure'!L8","v":365},{"$f":"'PTRM expenditure'!M8","v":365},{"$f":"'PTRM expenditure'!N8","v":366},{"$f":"'PTRM expenditure'!O8","v":366},{"$f":"'PTRM expenditure'!P8","v":365},{"$f":"'PTRM expenditure'!Q8","v":365},{"$f":"'PTRM expenditure'!R8","v":365},{"$f":"'PTRM expenditure'!S8","v":366},{"$f":"'PTRM expenditure'!T8","v":367},{"$f":"'PTRM expenditure'!U8","v":368},{"$f":"'PTRM expenditure'!V8","v":369},{"$f":"'PTRM expenditure'!W8","v":370},{"$f":"'PTRM expenditure'!X8","v":371},{"$f":"'PTRM expenditure'!Y8","v":372},{"$f":"'PTRM expenditure'!Z8","v":373},{"$f":"'PTRM expenditure'!AA8","v":374},{"$f":"'PTRM expenditure'!AB8","v":375},{"$f":"'PTRM expenditure'!AC8","v":376},{"$f":"'PTRM expenditure'!AD8","v":377},{"$f":"'PTRM expenditure'!AE8","v":378},{"$f":"'PTRM expenditure'!AF8","v":379},{"$f":"'PTRM expenditure'!AG8","v":380},{"$f":"'PTRM expenditure'!AH8","v":381},{"$f":"'PTRM expenditure'!AI8","v":382},{"$f":"'PTRM expenditure'!AJ8","v":383},{"$f":"'PTRM expenditure'!AK8","v":384},{"$f":"'PTRM expenditure'!AL8","v":385},{"$f":"'PTRM expenditure'!AM8","v":386},{"$f":"'PTRM expenditure'!AN8","v":387},{"$f":"'PTRM expenditure'!AO8","v":388},{"$f":"'PTRM expenditure'!AP8","v":389},{"$f":"'PTRM expenditure'!AQ8","v":390},{"$f":"'PTRM expenditure'!AR8","v":391},{"$f":"'PTRM expenditure'!AS8","v":392},{"$f":"'PTRM expenditure'!AT8","v":393},{"$f":"'PTRM expenditure'!AU8","v":394},{"$f":"'PTRM expenditure'!AV8","v":395},{"$f":"'PTRM expenditure'!AW8","v":396},{"$f":"'PTRM expenditure'!AX8","v":397},{"$f":"'PTRM expenditure'!AY8","v":398},{"$f":"'PTRM expenditure'!AZ8","v":399},{"$f":"'PTRM expenditure'!BA8","v":400},{"$f":"'PTRM expenditure'!BB8","v":401},{"$f":"'PTRM expenditure'!BC8","v":402},{"$f":"'PTRM expenditure'!BD8","v":403},{"$f":"'PTRM expenditure'!BE8","v":404},{"$f":"'PTRM expenditure'!BF8","v":405},{"$f":"'PTRM expenditure'!BG8","v":406},{"$f":"'PTRM expenditure'!BH8","v":407},{"$f":"'PTRM expenditure'!BI8","v":408},{"$f":"'PTRM expenditure'!BJ8","v":409},{"$f":"'PTRM expenditure'!BK8","v":410},{"$f":"'PTRM expenditure'!BL8","v":411}]
["Year portion",null,null,null,null,null,null,null,1,{"$f":"'PTRM expenditure'!J9","v":1},{"$f":"'PTRM expenditure'!K9","v":1},{"$f":"'PTRM expenditure'!L9","v":1},{"$f":"'PTRM expenditure'!M9","v":1},{"$f":"'PTRM expenditure'!N9","v":1},{"$f":"'PTRM expenditure'!O9","v":1},{"$f":"'PTRM expenditure'!P9","v":1},{"$f":"'PTRM expenditure'!Q9","v":1},{"$f":"'PTRM expenditure'!R9","v":1},{"$f":"'PTRM expenditure'!S9","v":1},{"$f":"'PTRM expenditure'!T9","v":1},{"$f":"'PTRM expenditure'!U9","v":1},{"$f":"'PTRM expenditure'!V9","v":1},{"$f":"'PTRM expenditure'!W9","v":1},{"$f":"'PTRM expenditure'!X9","v":1},{"$f":"'PTRM expenditure'!Y9","v":1},{"$f":"'PTRM expenditure'!Z9","v":1},{"$f":"'PTRM expenditure'!AA9","v":1},{"$f":"'PTRM expenditure'!AB9","v":1},{"$f":"'PTRM expenditure'!AC9","v":1},{"$f":"'PTRM expenditure'!AD9","v":1},{"$f":"'PTRM expenditure'!AE9","v":1},{"$f":"'PTRM expenditure'!AF9","v":1},{"$f":"'PTRM expenditure'!AG9","v":1},{"$f":"'PTRM expenditure'!AH9","v":1},{"$f":"'PTRM expenditure'!AI9","v":1},{"$f":"'PTRM expenditure'!AJ9","v":1},{"$f":"'PTRM expenditure'!AK9","v":1},{"$f":"'PTRM expenditure'!AL9","v":1},{"$f":"'PTRM expenditure'!AM9","v":1},{"$f":"'PTRM expenditure'!AN9","v":1},{"$f":"'PTRM expenditure'!AO9","v":1},{"$f":"'PTRM expenditure'!AP9","v":1},{"$f":"'PTRM expenditure'!AQ9","v":1},{"$f":"'PTRM expenditure'!AR9","v":1},{"$f":"'PTRM expenditure'!AS9","v":1},{"$f":"'PTRM expenditure'!AT9","v":1},{"$f":"'PTRM expenditure'!AU9","v":1},{"$f":"'PTRM expenditure'!AV9","v":1},{"$f":"'PTRM expenditure'!AW9","v":1},{"$f":"'PTRM expenditure'!AX9","v":1},{"$f":"'PTRM expenditure'!AY9","v":1},{"$f":"'PTRM expenditure'!AZ9","v":1},{"$f":"'PTRM expenditure'!BA9","v":1},{"$f":"'PTRM expenditure'!BB9","v":1},{"$f":"'PTRM expenditure'!BC9","v":1},{"$f":"'PTRM expenditure'!BD9","v":1},{"$f":"'PTRM expenditure'!BE9","v":1},{"$f":"'PTRM expenditure'!BF9","v":1},{"$f":"'PTRM expenditure'!BG9","v":1},{"$f":"'PTRM expenditure'!BH9","v":1},{"$f":"'PTRM expenditure'!BI9","v":1},{"$f":"'PTRM expenditure'!BJ9","v":1},{"$f":"'PTRM expenditure'!BK9","v":1},{"$f":"'PTRM expenditure'!BL9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":16},null,"Inflation factor",null,null,null,null,null,null,null,null,"AA5",null,null,null,null,"AA5"]
[{"$f":"ROW()","v":17},null,null,{"$f":"\"Inflation Factor (convert to real \"&'PTRM expenditure'!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,1.1762994836488814,{"$f":"'PTRM expenditure'!J$52","v":1.1612627986348123},{"$f":"'PTRM expenditure'!K$52","v":1.1220115416323166},{"$f":"'PTRM expenditure'!L$52","v":1.0405198776758409},{"$f":"'PTRM expenditure'!M$52","v":1},{"$f":"'PTRM expenditure'!N$52","v":0.96339113680154154},{"$f":"'PTRM expenditure'!O$52","v":0.93980210399135844},{"$f":"'PTRM expenditure'!P$52","v":0.91679065846391428},{"$f":"'PTRM expenditure'!Q$52","v":0.8943426577542819},{"$f":"'PTRM expenditure'!R$52","v":0.87244430568167208},{"$f":"'PTRM expenditure'!S$52","v":0.85108214387052195},{"$f":"'PTRM expenditure'!T$52","v":0.83024304347919431},{"$f":"'PTRM expenditure'!U$52","v":0.80991419713120127},{"$f":"'PTRM expenditure'!V$52","v":0.79008311104399698},{"$f":"'PTRM expenditure'!W$52","v":0.77073759735049963},{"$f":"'PTRM expenditure'!X$52","v":0.75186576660862325},{"$f":"'PTRM expenditure'!Y$52","v":0.73345602049421843},{"$f":"'PTRM expenditure'!Z$52","v":0.71549704467292796},{"$f":"'PTRM expenditure'!AA$52","v":0.69797780184657887},{"$f":"'PTRM expenditure'!AB$52","v":0.68088752496983607},{"$f":"'PTRM expenditure'!AC$52","v":0.66421571063294915},{"$f":"'PTRM expenditure'!AD$52","v":0.64795211260652541},{"$f":"'PTRM expenditure'!AE$52","v":0.63208673554436201},{"$f":"'PTRM expenditure'!AF$52","v":0.61660982884046633},{"$f":"'PTRM expenditure'!AG$52","v":0.60151188063649053},{"$f":"'PTRM expenditure'!AH$52","v":0.58678361197589557},{"$f":"'PTRM expenditure'!AI$52","v":0.57241597110125408},{"$f":"'PTRM expenditure'!AJ$52","v":0.55840012789118543},{"$f":"'PTRM expenditure'!AK$52","v":0.5447274684335045},{"$f":"'PTRM expenditure'!AL$52","v":0.53138958973125017},{"$f":"'PTRM expenditure'!AM$52","v":0.51837829453833795},{"$f":"'PTRM expenditure'!AN$52","v":0.50568558632166427},{"$f":"'PTRM expenditure'!AO$52","v":0.49330366434656547},{"$f":"'PTRM expenditure'!AP$52","v":0.48122491888261199},{"$f":"'PTRM expenditure'!AQ$52","v":0.46944192652678962},{"$f":"'PTRM expenditure'!AR$52","v":0.45794744564119566},{"$f":"'PTRM expenditure'!AS$52","v":0.44673441190244439},{"$f":"'PTRM expenditure'!AT$52","v":0.43579593396004723},{"$f":"'PTRM expenditure'!AU$52","v":0.42512528920109965},{"$f":"'PTRM expenditure'!AV$52","v":0.41471591961867105},{"$f":"'PTRM expenditure'!AW$52","v":0.40456142778135895},{"$f":"'PTRM expenditure'!AX$52","v":0.39465557290153053},{"$f":"'PTRM expenditure'!AY$52","v":0.38499226699983474},{"$f":"'PTRM expenditure'!AZ$52","v":0.37556557116362771},{"$f":"'PTRM expenditure'!BA$52","v":0.36636969189701268},{"$f":"'PTRM expenditure'!BB$52","v":0.35739897756025041},{"$f":"'PTRM expenditure'!BC$52","v":0.34864791489635205},{"$f":"'PTRM expenditure'!BD$52","v":0.34011112564271978},{"$f":"'PTRM expenditure'!BE$52","v":0.33178336322575341},{"$f":"'PTRM expenditure'!BF$52","v":0.32365950953639006},{"$f":"'PTRM expenditure'!BG$52","v":0.31573457178459674},{"$f":"'PTRM expenditure'!BH$52","v":0.30800367943088158},{"$f":"'PTRM expenditure'!BI$52","v":0.30046208119293888},{"$f":"'PTRM expenditure'!BJ$52","v":0.29310514212558669},{"$f":"'PTRM expenditure'!BK$52","v":0.28592834077220436},{"$f":"'PTRM expenditure'!BL$52","v":0.27892726638591786}]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Inflation Factor (convert \" &'PTRM expenditure'!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,0.85012364104590077,{"$f":"'PTRM expenditure'!J$53","v":0.86113152094048495},{"$f":"'PTRM expenditure'!K$53","v":0.89125642909625269},{"$f":"'PTRM expenditure'!L$53","v":0.96105804555473928},{"$f":"'PTRM expenditure'!M$53","v":1},{"$f":"'PTRM expenditure'!N$53","v":1.0379999999999998},{"$f":"'PTRM expenditure'!O$53","v":1.0640537999999999},{"$f":"'PTRM expenditure'!P$53","v":1.0907615503799997},{"$f":"'PTRM expenditure'!Q$53","v":1.1181396652945377},{"$f":"'PTRM expenditure'!R$53","v":1.1462049708934303},{"$f":"'PTRM expenditure'!S$53","v":1.1749747156628556},{"$f":"'PTRM expenditure'!T$53","v":1.2044665810259929},{"$f":"'PTRM expenditure'!U$53","v":1.2346986922097452},{"$f":"'PTRM expenditure'!V$53","v":1.2656896293842097},{"$f":"'PTRM expenditure'!W$53","v":1.2974584390817532},{"$f":"'PTRM expenditure'!X$53","v":1.330024645902705},{"$f":"'PTRM expenditure'!Y$53","v":1.3634082645148629},{"$f":"'PTRM expenditure'!Z$53","v":1.3976298119541859},{"$f":"'PTRM expenditure'!AA$53","v":1.4327103202342357},{"$f":"'PTRM expenditure'!AB$53","v":1.4686713492721151},{"$f":"'PTRM expenditure'!AC$53","v":1.5055350001388448},{"$f":"'PTRM expenditure'!AD$53","v":1.5433239286423297},{"$f":"'PTRM expenditure'!AE$53","v":1.582061359251252},{"$f":"'PTRM expenditure'!AF$53","v":1.6217710993684584},{"$f":"'PTRM expenditure'!AG$53","v":1.6624775539626064},{"$f":"'PTRM expenditure'!AH$53","v":1.7042057405670676},{"$f":"'PTRM expenditure'!AI$53","v":1.7469813046553011},{"$f":"'PTRM expenditure'!AJ$53","v":1.7908305354021488},{"$f":"'PTRM expenditure'!AK$53","v":1.8357803818407428},{"$f":"'PTRM expenditure'!AL$53","v":1.8818584694249452},{"$f":"'PTRM expenditure'!AM$53","v":1.929093117007511},{"$f":"'PTRM expenditure'!AN$53","v":1.9775133542443992},{"$f":"'PTRM expenditure'!AO$53","v":2.0271489394359334},{"$f":"'PTRM expenditure'!AP$53","v":2.0780303778157752},{"$f":"'PTRM expenditure'!AQ$53","v":2.1301889402989511},{"$f":"'PTRM expenditure'!AR$53","v":2.1836566827004544},{"$f":"'PTRM expenditure'!AS$53","v":2.2384664654362356},{"$f":"'PTRM expenditure'!AT$53","v":2.2946519737186848},{"$f":"'PTRM expenditure'!AU$53","v":2.3522477382590234},{"$f":"'PTRM expenditure'!AV$53","v":2.4112891564893251},{"$f":"'PTRM expenditure'!AW$53","v":2.4718125143172069},{"$f":"'PTRM expenditure'!AX$53","v":2.5338550084265687},{"$f":"'PTRM expenditure'!AY$53","v":2.5974547691380754},{"$f":"'PTRM expenditure'!AZ$53","v":2.6626508838434408},{"$f":"'PTRM expenditure'!BA$53","v":2.7294834210279113},{"$f":"'PTRM expenditure'!BB$53","v":2.7979934548957117},{"$f":"'PTRM expenditure'!BC$53","v":2.8682230906135935},{"$f":"'PTRM expenditure'!BD$53","v":2.9402154901879949},{"$f":"'PTRM expenditure'!BE$53","v":3.014014898991713},{"$f":"'PTRM expenditure'!BF$53","v":3.0896666729564046},{"$f":"'PTRM expenditure'!BG$53","v":3.1672173064476099},{"$f":"'PTRM expenditure'!BH$53","v":3.2467144608394451},{"$f":"'PTRM expenditure'!BI$53","v":3.3282069938065146},{"$f":"'PTRM expenditure'!BJ$53","v":3.4117449893510576},{"$f":"'PTRM expenditure'!BK$53","v":3.4973797885837694},{"$f":"'PTRM expenditure'!BL$53","v":3.5851640212772211}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":20},null,null,"Opening Value",null,null,null,null,591.11185473672106,{"$f":"I29","v":602.74648030707954},{"$f":"J29","v":606.0444141525677},{"$f":"K29","v":620.40990492947935},{"$f":"L29","v":640.5003373894134},{"$f":"M29","v":658.91521849063372},{"$f":"N29","v":676.68501109441286},{"$f":"O29","v":607.97359589111136},{"$f":"P29","v":541.63659264143212},{"$f":"Q29","v":479.16137182375678},{"$f":"R29","v":421.12155640428972},{"$f":"S29","v":368.18508926485237},{"$f":"T29","v":320.85382316671951},{"$f":"U29","v":277.0696492984672},{"$f":"V29","v":236.99840113979502},{"$f":"W29","v":201.16307614104863},{"$f":"X29","v":168.9138154198248},{"$f":"Y29","v":140.35880821592093},{"$f":"Z29","v":114.82795391488436},{"$f":"AA29","v":92.555116670983736},{"$f":"AB29","v":73.87946751240122},{"$f":"AC29","v":59.130373483598305},{"$f":"AD29","v":47.803758532517001},{"$f":"AE29","v":38.125015262967096},{"$f":"AF29","v":30.384301182869773},{"$f":"AG29","v":24.817802224658958},{"$f":"AH29","v":21.285800219948143},{"$f":"AI29","v":19.895634923460069},{"$f":"AJ29","v":18.508000653555879},{"$f":"AK29","v":17.138657692651691},{"$f":"AL29","v":15.785727735671639},{"$f":"AM29","v":14.440494908897342},{"$f":"AN29","v":13.184126021069469},{"$f":"AO29","v":11.972098079129104},{"$f":"AP29","v":10.796519289225937},{"$f":"AQ29","v":9.7074648880078929},{"$f":"AR29","v":8.8149365735752134},{"$f":"AS29","v":8.0888630285481486},{"$f":"AT29","v":7.4347564868483174},{"$f":"AU29","v":6.8926949136983868},{"$f":"AV29","v":6.5053525593714614},{"$f":"AW29","v":6.4033184991076348},{"$f":"AX29","v":6.3472837321028113},{"$f":"AY29","v":6.2995067728479883},{"$f":"AZ29","v":6.2591898360931646},{"$f":"BA29","v":6.2279755923383409},{"$f":"BB29","v":6.2133807423335172},{"$f":"BC29","v":6.2133807423335172},{"$f":"BD29","v":6.2133807423335172},{"$f":"BE29","v":6.2133807423335172},{"$f":"BF29","v":6.2133807423335172},{"$f":"BG29","v":6.2133807423335172},{"$f":"BH29","v":6.2133807423335172},{"$f":"BI29","v":6.2133807423335172},{"$f":"BJ29","v":6.2133807423335172},{"$f":"BK29","v":6.2133807423335172}]
[{"$f":"ROW()","v":21},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)"]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,{"$f":"I52","v":69.546282643981556},{"$f":"J52","v":61.533186258120388},74.48818565637265,80.814626317496675,81.457042274747081,83.597271859737759,{"$f":"O52","v":0},0,0,0,0,{"$f":"T52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,"Vines (capex)"]
[{"$f":"ROW()","v":24},null,null,"West Net (capex)"]
[{"$f":"ROW()","v":25},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,{"$f":"I34+I41+I47+I54","v":-0.88183915000000013},-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,-0.32805066000000005]
[{"$f":"ROW()","v":26},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,{"$f":"I35+I42+I48+I53","v":-55.469718089923219},{"$f":"J35+J42+J48+J53","v":-57.644476312632264},-59.618467889461016,-60.31452342756269,-62.714110513526769,-65.827479255958636,{"$f":"O35+O42+O48+O53","v":-68.711415203301499},-66.337003249679242,-62.475220817675329,-58.03981541946704,-52.936467139437376,{"$f":"T35+T42+T48+T53","v":-47.331266098132858},-43.784173868252289,-40.071248158672176,-35.835324998746394,-32.24926072122382,-28.555007203903873,-25.530854301036573,-22.272837243900621,-18.675649158582509,-14.749094028802915,-11.326614951081305,-9.6787432695499085,-7.740714080097324,-5.5664989582108149,-3.5320020047108143,-1.3901652964880751,-1.3876342699041895,-1.3693429609041896,-1.3529299569800517,-1.3452328267742968,-1.2563688878278736,-1.2120279419403646,-1.1755787899031671,-1.089054401218045,-0.89252831443267988,-0.72607354502706434,-0.65410654169983107,-0.54206157314993064,-0.38734235432692515,-0.10203406026382657,-5.6034767004823301E-2,-4.7776959254823302E-2,-4.0316936754823299E-2,-3.121424375482329E-2,-1.4594850004823273E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,"Over Depreciation",null,null,null,null,{"$f":"I56","v":-1.5600998336997234}]
[{"$f":"ROW()","v":29},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I20:I28)","v":602.74648030707954},606.0444141525677,620.40990492947935,640.5003373894134,658.91521849063372,676.68501109441286,{"$f":"SUM(O20:O28)","v":607.97359589111136},541.63659264143212,479.16137182375678,421.12155640428972,368.18508926485237,{"$f":"SUM(T20:T28)","v":320.85382316671951},277.0696492984672,236.99840113979502,201.16307614104863,168.9138154198248,140.35880821592093,114.82795391488436,92.555116670983736,73.87946751240122,59.130373483598305,47.803758532517001,38.125015262967096,30.384301182869773,24.817802224658958,21.285800219948143,19.895634923460069,18.508000653555879,17.138657692651691,15.785727735671639,14.440494908897342,13.184126021069469,11.972098079129104,10.796519289225937,9.7074648880078929,8.8149365735752134,8.0888630285481486,7.4347564868483174,6.8926949136983868,6.5053525593714614,6.4033184991076348,6.3472837321028113,6.2995067728479883,6.2591898360931646,6.2279755923383409,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172,6.2133807423335172]
["Initial Asset, Vines and Westnet"]
[{"$f":"ROW()","v":31},null," ICB Account"]
[{"$f":"ROW()","v":32},null,null,"Opening Value",null,null,null,null,22.027726373798462,{"$f":"J232","v":16.111827480727214},10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,{"$f":"O232","v":0.88209774578877764},0.76235235210531171,0.73150679947373276,0.70066124684215381,0.66981569421057496,{"$f":"T232","v":0.63897014157899612},0.60812458894741717,0.57727903631583821,0.54643348368425937,0.51558793105268041,0.48474237842110146,0.45389682578952245,0.4230512731579435,0.39220572052636454,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917]
[{"$f":"ROW()","v":33},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,0,{"$f":"J233","v":0},0,0,0,0,{"$f":"O233","v":0},0,0,0,0,{"$f":"T233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,0,{"$f":"J235","v":0},0,0,0,0,{"$f":"O235","v":0},0,0,0,0,{"$f":"T235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,"Depreciation",null,null,null,null,-5.9158988930712493,{"$f":"J234","v":-5.3435217912523933},-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307,{"$f":"O234","v":-0.1197453936834659},-3.0845552631578989E-2,-3.0845552631578989E-2,-3.0845552631578874E-2,-3.0845552631578874E-2,{"$f":"T234","v":-3.0845552631578989E-2},-3.0845552631578989E-2,-3.0845552631578874E-2,-3.0845552631578933E-2,-3.0845552631578933E-2,-3.0845552631578989E-2,-3.0845552631578933E-2,-3.0845552631578933E-2,-1.7055720526315387E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,"Over Depreciation",null,null,null,null,0,{"$f":"J365","v":0},0,0,0,0,{"$f":"O365","v":0},0,0,0,0,{"$f":"T365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Closing Value",null,null,null,null,16.111827480727214,{"$f":"SUM(J32:J36)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764,{"$f":"SUM(O32:O36)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612,{"$f":"SUM(T32:T36)","v":0.60812458894741717},0.57727903631583821,0.54643348368425937,0.51558793105268041,0.48474237842110146,0.45389682578952245,0.4230512731579435,0.39220572052636454,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917]
[{"$f":"ROW()","v":38},null,"Vines Asset Account"]
[{"$f":"ROW()","v":39},null,null,"Opening Value",null,null,null,null,1.5543569593147899E-2,{"$f":"I43","v":0},{"$f":"J43","v":0},{"$f":"K43","v":0},{"$f":"L43","v":0},{"$f":"M43","v":0},{"$f":"N43","v":0},{"$f":"O43","v":0},{"$f":"P43","v":0},{"$f":"Q43","v":0},{"$f":"R43","v":0},{"$f":"S43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,"Assets rolled into asset base",null,null,null,null,0,{"$f":"J438","v":0},0,0,0,0,{"$f":"O438","v":0},0,0,0,0,{"$f":"T438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,0]
[{"$f":"ROW()","v":42},null,null,"Depreciation",null,null,null,null,-1.5543569593147899E-2,{"$f":"J474","v":0},0,0,0,{"$f":"N474","v":0},{"$f":"O474","v":0},0,0,0,{"$f":"S474","v":0},{"$f":"T474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,"Closing Value (Asset Added as at 31/12/2009)",null,null,null,null,0,{"$f":"SUM(J39:J42)","v":0},0,0,0,0,{"$f":"SUM(O39:O42)","v":0},0,0,0,0,{"$f":"SUM(T39:T42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":45},null,null,"Opening Value",null,null,null,null,9.8456346542728397E-3,{"$f":"I49","v":9.468390113104087E-3},{"$f":"J49","v":9.0911455719353343E-3},{"$f":"K49","v":8.7139010307665816E-3},{"$f":"L49","v":8.3366564895978289E-3},{"$f":"M49","v":7.9594119484290762E-3},{"$f":"N49","v":7.5821674072603243E-3},{"$f":"O49","v":7.2049228660915725E-3},{"$f":"P49","v":6.8276783249228206E-3},{"$f":"Q49","v":6.4504337837540688E-3},{"$f":"R49","v":6.073189242585317E-3},{"$f":"S49","v":5.6959447014165651E-3},5.3187001602478133E-3,4.9414556190790614E-3,4.5642110779103096E-3,4.1869665367415577E-3,3.8097219955728059E-3,3.4324774544040541E-3,3.0552329132353022E-3,2.6779883720665504E-3,2.3007438308977985E-3,1.9234992897290467E-3,1.5462547485602949E-3,1.169010207391543E-3,7.9176566622279117E-4,4.1452112505403944E-4,3.7276583885287708E-5,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17]
[{"$f":"ROW()","v":46},null,null,"Assets rolled into asset base",null,null,null,null,0,{"$f":"J565","v":0},0,0,0,0,{"$f":"O565","v":0},0,0,0,0,{"$f":"T565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,0]
[{"$f":"ROW()","v":48},null,null,"Depreciation",null,null,null,null,-3.77244541168752E-4,{"$f":"J601","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,{"$f":"N601","v":-3.7724454116875184E-4},{"$f":"O601","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,{"$f":"S601","v":-3.7724454116875184E-4},{"$f":"T601","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875173E-4,-3.7724454116875173E-4,-3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,"Closing Value (Asset Added as at 30/06/2010)",null,null,null,null,9.468390113104087E-3,{"$f":"SUM(J45:J48)","v":9.0911455719353343E-3},8.7139010307665816E-3,8.3366564895978289E-3,7.9594119484290762E-3,7.5821674072603243E-3,{"$f":"SUM(O45:O48)","v":7.2049228660915725E-3},6.8276783249228206E-3,6.4504337837540688E-3,6.073189242585317E-3,5.6959447014165651E-3,{"$f":"SUM(T45:T48)","v":5.3187001602478133E-3},4.9414556190790614E-3,4.5642110779103096E-3,4.1869665367415577E-3,3.8097219955728059E-3,3.4324774544040541E-3,3.0552329132353022E-3,2.6779883720665504E-3,2.3007438308977985E-3,1.9234992897290467E-3,1.5462547485602949E-3,1.169010207391543E-3,7.9176566622279117E-4,4.1452112505403944E-4,3.7276583885287708E-5,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17,-6.2450045135165055E-17]
["Capex Account "]
[{"$f":"ROW()","v":51},null,null,"Opening Value",null,null,null,null,569.05873915867562,{"$f":"I57","v":586.62518443623969},595.26701731752144,614.89920142527956,638.20151358060559,657.51251598697854,{"$f":"N57","v":675.79533118121708},{"$f":"O57","v":607.20403861614022},{"$f":"P57","v":540.89825816363373},{"$f":"Q57","v":478.45426014313114},{"$f":"R57","v":420.44566752083682},{"$f":"S57","v":367.54042317857221},{"$f":"T57","v":320.2403798776121},{"$f":"U57","v":276.48742880653253},{"$f":"V57","v":236.4474034450331},{"$f":"W57","v":200.64330124345946},{"$f":"X57","v":168.42526331940837},{"$f":"Y57","v":139.90147891267725},{"$f":"Z57","v":114.40184740881342},{"$f":"AA57","v":92.160232962085558},{"$f":"AB57","v":73.502016768570542},{"$f":"AC57","v":58.753299984308796},{"$f":"AD57","v":47.427062277768655},{"$f":"AE57","v":37.748696252759913},{"$f":"AF57","v":30.008359417203756},{"$f":"AG57","v":24.442237703534111},{"$f":"AH57","v":20.910612943364466},{"$f":"AI57","v":19.520484923460277},{"$f":"AJ57","v":18.132850653556087},{"$f":"AK57","v":16.763507692651899},{"$f":"AL57","v":15.410577735671847},{"$f":"AM57","v":14.065344908897551},{"$f":"AN57","v":12.808976021069677},{"$f":"AO57","v":11.596948079129312},{"$f":"AP57","v":10.421369289226146},{"$f":"AQ57","v":9.3323148880081011},{"$f":"AR57","v":8.4397865735754216},{"$f":"AS57","v":7.7137130285483568},{"$f":"AT57","v":7.0596064868485255},{"$f":"AU57","v":6.517544913698595},{"$f":"AV57","v":6.1302025593716696},{"$f":"AW57","v":6.028168499107843},{"$f":"AX57","v":5.9721337321030195},{"$f":"AY57","v":5.9243567728481965},{"$f":"AZ57","v":5.8840398360933728},{"$f":"BA57","v":5.852825592338549},{"$f":"BB57","v":5.8382307423337254},{"$f":"BC57","v":5.8382307423337254},{"$f":"BD57","v":5.8382307423337254},{"$f":"BE57","v":5.8382307423337254},{"$f":"BF57","v":5.8382307423337254},{"$f":"BG57","v":5.8382307423337254},{"$f":"BH57","v":5.8382307423337254},{"$f":"BI57","v":5.8382307423337254},{"$f":"BJ57","v":5.8382307423337254},{"$f":"BK57","v":5.8382307423337254}]
[{"$f":"ROW()","v":52},null,null,"Capex",null,null,null,null,{"$f":"I692","v":69.546282643981556},61.533186258120388,74.48818565637265,80.814626317496675,81.457042274747081,83.597271859737759,{"$f":"O692","v":0},0,0,0,0,{"$f":"T692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,-49.53789838271765,{"$f":"J728+J746","v":-52.300577276838702},-54.351774558614437,-57.10264373217062,-61.817989208374108,-65.314456665499222,{"$f":"O728+O746","v":-68.59129256507687},{"$f":"P728+P746","v":-66.305780452506497},-62.443998020502583,-58.008592622294294,-52.905244342264631,{"$f":"T728+T746","v":-47.300043300960112},-43.752951071079544,-40.040025361499431,-35.804102201573649,-32.218037924051075,-28.523784406731124,-25.499631503863824,-22.241614446727873,-18.658216193515024,-14.748716784261747,-11.326237706540137,-9.6783660250087404,-7.740336835556155,-5.5661217136696459,-3.5316247601696453,-1.3901280199041897,-1.3876342699041895,-1.3693429609041896,-1.3529299569800517,-1.3452328267742968,-1.2563688878278736,-1.2120279419403646,-1.1755787899031671,-1.089054401218045,-0.89252831443267988,-0.72607354502706434,-0.65410654169983107,-0.54206157314993064,-0.38734235432692515,-0.10203406026382657,-5.6034767004823301E-2,-4.7776959254823302E-2,-4.0316936754823299E-2,-3.121424375482329E-2,-1.4594850004823273E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,-0.88183915000000013,{"$f":"J710","v":-0.59077609999999992},-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,{"$f":"O710","v":0},0,0,0,0,{"$f":"T710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,"Over depreciation",null,null,null,null,{"$f":"I3617","v":-1.5600998336997234},{"$f":"J764","v":0},0,0,0,0,{"$f":"O764","v":0},0,0,0,0,{"$f":"T764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,"Closing Value",null,null,null,null,{"$f":"SUM(I51:I56)","v":586.62518443623969},595.26701731752144,614.89920142527956,638.20151358060559,657.51251598697854,675.79533118121708,{"$f":"SUM(O51:O56)","v":607.20403861614022},540.89825816363373,478.45426014313114,420.44566752083682,367.54042317857221,{"$f":"SUM(T51:T56)","v":320.2403798776121},276.48742880653253,236.4474034450331,200.64330124345946,168.42526331940837,139.90147891267725,114.40184740881342,92.160232962085558,73.502016768570542,58.753299984308796,47.427062277768655,37.748696252759913,30.008359417203756,24.442237703534111,20.910612943364466,19.520484923460277,18.132850653556087,16.763507692651899,15.410577735671847,14.065344908897551,12.808976021069677,11.596948079129312,10.421369289226146,9.3323148880081011,8.4397865735754216,7.7137130285483568,7.0596064868485255,6.517544913698595,6.1302025593716696,6.028168499107843,5.9721337321030195,5.9243567728481965,5.8840398360933728,5.852825592338549,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254,5.8382307423337254]
["Tax Assets Account [m$ nominal]"]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":60},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":61},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":62},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":63},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":64},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":65},null,null,"Regulators"]
[{"$f":"ROW()","v":66},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":67},null,null,"Buildings"]
[{"$f":"ROW()","v":68},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":69},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":70},null,null,"Vehicle"]
[{"$f":"ROW()","v":71},null,null,"Information Technology"]
[{"$f":"ROW()","v":72},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":73},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":74},null,null,"FRC"]
[{"$f":"ROW()","v":75},null,null,"Land"]
[{"$f":"ROW()","v":76},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":77},null,null,"Total"]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":79},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":80},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":81},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":82},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":83},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":84},null,null,"Regulators"]
[{"$f":"ROW()","v":85},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":86},null,null,"Buildings"]
[{"$f":"ROW()","v":87},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":88},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":89},null,null,"Vehicle"]
[{"$f":"ROW()","v":90},null,null,"Information Technology"]
[{"$f":"ROW()","v":91},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":92},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":93},null,null,"FRC"]
[{"$f":"ROW()","v":94},null,null,"Land"]
[{"$f":"ROW()","v":95},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":96},null,null,"Total"]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":98},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":99},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":100},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":101},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":102},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":103},null,null,"Regulators"]
[{"$f":"ROW()","v":104},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":105},null,null,"Buildings"]
[{"$f":"ROW()","v":106},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":107},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":108},null,null,"Vehicle"]
[{"$f":"ROW()","v":109},null,null,"Information Technology"]
[{"$f":"ROW()","v":110},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":111},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":112},null,null,"FRC"]
[{"$f":"ROW()","v":113},null,null,"Land"]
[{"$f":"ROW()","v":114},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":115},null,null,"Total"]
["Capex"]
[{"$f":"ROW()","v":117},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":118},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":119},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":120},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":121},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":122},null,null,"Regulators"]
[{"$f":"ROW()","v":123},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":124},null,null,"Buildings"]
[{"$f":"ROW()","v":125},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":126},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":127},null,null,"Vehicle"]
[{"$f":"ROW()","v":128},null,null,"Information Technology"]
[{"$f":"ROW()","v":129},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":130},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":131},null,null,"FRC"]
[{"$f":"ROW()","v":132},null,null,"Land"]
[{"$f":"ROW()","v":133},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":134},null,null,"Total"]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":136},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":137},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":138},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":139},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":140},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":141},null,null,"Regulators"]
[{"$f":"ROW()","v":142},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":143},null,null,"Buildings"]
[{"$f":"ROW()","v":144},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":145},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":146},null,null,"Vehicle"]
[{"$f":"ROW()","v":147},null,null,"Information Technology"]
[{"$f":"ROW()","v":148},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":149},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":150},null,null,"FRC"]
[{"$f":"ROW()","v":151},null,null,"Land"]
[{"$f":"ROW()","v":152},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":153},null,null,"Total"]
["Depreciation"]
[{"$f":"ROW()","v":155},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":156},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":157},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":158},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":159},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":160},null,null,"Regulators"]
[{"$f":"ROW()","v":161},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":162},null,null,"Buildings"]
[{"$f":"ROW()","v":163},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":164},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":165},null,null,"Vehicle"]
[{"$f":"ROW()","v":166},null,null,"Information Technology"]
[{"$f":"ROW()","v":167},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":168},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":169},null,null,"FRC"]
[{"$f":"ROW()","v":170},null,null,"Land"]
[{"$f":"ROW()","v":171},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":172},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":174},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":175},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":176},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":177},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":178},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":179},null,null,"Regulators"]
[{"$f":"ROW()","v":180},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":181},null,null,"Buildings"]
[{"$f":"ROW()","v":182},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":183},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":184},null,null,"Vehicle"]
[{"$f":"ROW()","v":185},null,null,"Information Technology"]
[{"$f":"ROW()","v":186},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":187},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":188},null,null,"FRC"]
[{"$f":"ROW()","v":189},null,null,"Land"]
[{"$f":"ROW()","v":190},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":191},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":193},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":194},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":195},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":196},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":197},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":198},null,null,"Regulators"]
[{"$f":"ROW()","v":199},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":200},null,null,"Buildings"]
[{"$f":"ROW()","v":201},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":202},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":203},null,null,"Vehicle"]
[{"$f":"ROW()","v":204},null,null,"Information Technology"]
[{"$f":"ROW()","v":205},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":206},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":207},null,null,"FRC"]
[{"$f":"ROW()","v":208},null,null,"Land"]
[{"$f":"ROW()","v":209},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":210},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":212},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J60+J98+J117+J155+J136+J174+J193","v":0},0,0,0,0,{"$f":"O60+O98+O117+O155+O136+O174+O193","v":0},0,0,0,0,{"$f":"T60+T98+T117+T155+T136+T174+T193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J61+J99+J118+J156+J137+J175+J194","v":0},0,0,0,0,{"$f":"O61+O99+O118+O156+O137+O175+O194","v":0},0,0,0,0,{"$f":"T61+T99+T118+T156+T137+T175+T194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J62+J100+J119+J157+J138+J176+J195","v":0},0,0,0,0,{"$f":"O62+O100+O119+O157+O138+O176+O195","v":0},0,0,0,0,{"$f":"T62+T100+T119+T157+T138+T176+T195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"J63+J101+J120+J158+J139+J177+J196","v":0},0,0,0,0,{"$f":"O63+O101+O120+O158+O139+O177+O196","v":0},0,0,0,0,{"$f":"T63+T101+T120+T158+T139+T177+T196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J64+J102+J121+J159+J140+J178+J197","v":0},0,0,0,0,{"$f":"O64+O102+O121+O159+O140+O178+O197","v":0},0,0,0,0,{"$f":"T64+T102+T121+T159+T140+T178+T197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,null,"Regulators",null,null,null,null,0,{"$f":"J65+J103+J122+J160+J141+J179+J198","v":0},0,0,0,0,{"$f":"O65+O103+O122+O160+O141+O179+O198","v":0},0,0,0,0,{"$f":"T65+T103+T122+T160+T141+T179+T198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J66+J104+J123+J161+J142+J180+J199","v":0},0,0,0,0,{"$f":"O66+O104+O123+O161+O142+O180+O199","v":0},0,0,0,0,{"$f":"T66+T104+T123+T161+T142+T180+T199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,null,"Buildings",null,null,null,null,0,{"$f":"J67+J105+J124+J162+J143+J181+J200","v":0},0,0,0,0,{"$f":"O67+O105+O124+O162+O143+O181+O200","v":0},0,0,0,0,{"$f":"T67+T105+T124+T162+T143+T181+T200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"J68+J106+J125+J163+J144+J182+J201","v":0},0,0,0,0,{"$f":"O68+O106+O125+O163+O144+O182+O201","v":0},0,0,0,0,{"$f":"T68+T106+T125+T163+T144+T182+T201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J69+J107+J126+J164+J145+J183+J202","v":0},0,0,0,0,{"$f":"O69+O107+O126+O164+O145+O183+O202","v":0},0,0,0,0,{"$f":"T69+T107+T126+T164+T145+T183+T202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Vehicle",null,null,null,null,0,{"$f":"J70+J108+J127+J165+J146+J184+J203","v":0},0,0,0,0,{"$f":"O70+O108+O127+O165+O146+O184+O203","v":0},0,0,0,0,{"$f":"T70+T108+T127+T165+T146+T184+T203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Information Technology",null,null,null,null,0,{"$f":"J71+J109+J128+J166+J147+J185+J204","v":0},0,0,0,0,{"$f":"O71+O109+O128+O166+O147+O185+O204","v":0},0,0,0,0,{"$f":"T71+T109+T128+T166+T147+T185+T204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Miscellaneous IT equipment",null,null,null,null,0,{"$f":"J72+J110+J129+J167+J148+J186+J205","v":0},0,0,0,0,{"$f":"O72+O110+O129+O167+O148+O186+O205","v":0},0,0,0,0,{"$f":"T72+T110+T129+T167+T148+T186+T205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J73+J111+J130+J168+J149+J187+J206","v":0},0,0,0,0,{"$f":"O73+O111+O130+O168+O149+O187+O206","v":0},0,0,0,0,{"$f":"T73+T111+T130+T168+T149+T187+T206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"FRC",null,null,null,null,0,{"$f":"J74+J112+J131+J169+J150+J188+J207","v":0},0,0,0,0,{"$f":"O74+O112+O131+O169+O150+O188+O207","v":0},0,0,0,0,{"$f":"T74+T112+T131+T169+T150+T188+T207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Land",null,null,null,null,0,{"$f":"J75+J113+J132+J170+J151+J189+J208","v":0},0,0,0,0,{"$f":"O75+O113+O132+O170+O151+O189+O208","v":0},0,0,0,0,{"$f":"T75+T113+T132+T170+T151+T189+T208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J76+J114+J133+J171+J152+J190+J209","v":0},0,0,0,0,{"$f":"O76+O114+O133+O171+O152+O190+O209","v":0},0,0,0,0,{"$f":"T76+T114+T133+T171+T152+T190+T209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Total"]
["ICB Account [m$ nominal, per E&Y]"]
[{"$f":"ROW()","v":231},null,null,"Estimated Asset Life",null,null,null,null,3.7234791824447036,{"$f":"-J232/J234*J$14","v":3.0152075934457803},2.0447511150112794,1.7132135775613802,2.5570776888600091,2.7206783457846022]
[{"$f":"ROW()","v":232},null,null,"Opening Value",null,null,null,null,22.027726373798462,{"$f":"I236","v":16.111827480727214},10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,{"$f":"N236","v":0.88209774578877764},{"$f":"O236","v":0.76235235210531171},{"$f":"P236","v":0.73150679947373276},{"$f":"Q236","v":0.70066124684215381},{"$f":"R236","v":0.66981569421057496},{"$f":"S236","v":0.63897014157899612},{"$f":"T236","v":0.60812458894741717},{"$f":"U236","v":0.57727903631583821},{"$f":"V236","v":0.54643348368425937},{"$f":"W236","v":0.51558793105268041},{"$f":"X236","v":0.48474237842110146},{"$f":"Y236","v":0.45389682578952245},{"$f":"Z236","v":0.4230512731579435},{"$f":"AA236","v":0.39220572052636454},{"$f":"AB236","v":0.37515000000004917},{"$f":"AC236","v":0.37515000000004917},{"$f":"AD236","v":0.37515000000004917},{"$f":"AE236","v":0.37515000000004917},{"$f":"AF236","v":0.37515000000004917},{"$f":"AG236","v":0.37515000000004917},{"$f":"AH236","v":0.37515000000004917},{"$f":"AI236","v":0.37515000000004917},{"$f":"AJ236","v":0.37515000000004917},{"$f":"AK236","v":0.37515000000004917},{"$f":"AL236","v":0.37515000000004917},{"$f":"AM236","v":0.37515000000004917},{"$f":"AN236","v":0.37515000000004917},{"$f":"AO236","v":0.37515000000004917},{"$f":"AP236","v":0.37515000000004917},{"$f":"AQ236","v":0.37515000000004917},{"$f":"AR236","v":0.37515000000004917},{"$f":"AS236","v":0.37515000000004917},{"$f":"AT236","v":0.37515000000004917},{"$f":"AU236","v":0.37515000000004917},{"$f":"AV236","v":0.37515000000004917},{"$f":"AW236","v":0.37515000000004917},{"$f":"AX236","v":0.37515000000004917},{"$f":"AY236","v":0.37515000000004917},{"$f":"AZ236","v":0.37515000000004917},{"$f":"BA236","v":0.37515000000004917},{"$f":"BB236","v":0.37515000000004917},{"$f":"BC236","v":0.37515000000004917},{"$f":"BD236","v":0.37515000000004917},{"$f":"BE236","v":0.37515000000004917},{"$f":"BF236","v":0.37515000000004917},{"$f":"BG236","v":0.37515000000004917},{"$f":"BH236","v":0.37515000000004917},{"$f":"BI236","v":0.37515000000004917},{"$f":"BJ236","v":0.37515000000004917},{"$f":"BK236","v":0.37515000000004917}]
[{"$f":"ROW()","v":233},null,null,"Assets rolled into asset base"]
[{"$f":"ROW()","v":234},null,null,"Depreciation",null,null,null,null,-5.9158988930712493,{"$f":"'PTRM expenditure'!J1193","v":-5.3435217912523933},{"$f":"'PTRM expenditure'!K1193","v":-5.2663160863054088},{"$f":"'PTRM expenditure'!L1193","v":-3.2115024508509014},{"$f":"'PTRM expenditure'!M1193","v":-0.89574406061149114},{"$f":"'PTRM expenditure'!N1193","v":-0.51264534591824307},{"$f":"'PTRM expenditure'!O1193","v":-0.1197453936834659},{"$f":"'PTRM expenditure'!P1193","v":-3.0845552631578989E-2},{"$f":"'PTRM expenditure'!Q1193","v":-3.0845552631578989E-2},{"$f":"'PTRM expenditure'!R1193","v":-3.0845552631578874E-2},{"$f":"'PTRM expenditure'!S1193","v":-3.0845552631578874E-2},{"$f":"'PTRM expenditure'!T1193","v":-3.0845552631578989E-2},{"$f":"'PTRM expenditure'!U1193","v":-3.0845552631578989E-2},{"$f":"'PTRM expenditure'!V1193","v":-3.0845552631578874E-2},{"$f":"'PTRM expenditure'!W1193","v":-3.0845552631578933E-2},{"$f":"'PTRM expenditure'!X1193","v":-3.0845552631578933E-2},{"$f":"'PTRM expenditure'!Y1193","v":-3.0845552631578989E-2},{"$f":"'PTRM expenditure'!Z1193","v":-3.0845552631578933E-2},{"$f":"'PTRM expenditure'!AA1193","v":-3.0845552631578933E-2},{"$f":"'PTRM expenditure'!AB1193","v":-1.7055720526315387E-2},{"$f":"'PTRM expenditure'!AC1193","v":0},{"$f":"'PTRM expenditure'!AD1193","v":0},{"$f":"'PTRM expenditure'!AE1193","v":0},{"$f":"'PTRM expenditure'!AF1193","v":0},{"$f":"'PTRM expenditure'!AG1193","v":0},{"$f":"'PTRM expenditure'!AH1193","v":0},{"$f":"'PTRM expenditure'!AI1193","v":0},{"$f":"'PTRM expenditure'!AJ1193","v":0},{"$f":"'PTRM expenditure'!AK1193","v":0},{"$f":"'PTRM expenditure'!AL1193","v":0},{"$f":"'PTRM expenditure'!AM1193","v":0},{"$f":"'PTRM expenditure'!AN1193","v":0},{"$f":"'PTRM expenditure'!AO1193","v":0},{"$f":"'PTRM expenditure'!AP1193","v":0},{"$f":"'PTRM expenditure'!AQ1193","v":0},{"$f":"'PTRM expenditure'!AR1193","v":0},{"$f":"'PTRM expenditure'!AS1193","v":0},{"$f":"'PTRM expenditure'!AT1193","v":0},{"$f":"'PTRM expenditure'!AU1193","v":0},{"$f":"'PTRM expenditure'!AV1193","v":0},{"$f":"'PTRM expenditure'!AW1193","v":0},{"$f":"'PTRM expenditure'!AX1193","v":0},{"$f":"'PTRM expenditure'!AY1193","v":0},{"$f":"'PTRM expenditure'!AZ1193","v":0},{"$f":"'PTRM expenditure'!BA1193","v":0},{"$f":"'PTRM expenditure'!BB1193","v":0},{"$f":"'PTRM expenditure'!BC1193","v":0},{"$f":"'PTRM expenditure'!BD1193","v":0},{"$f":"'PTRM expenditure'!BE1193","v":0},{"$f":"'PTRM expenditure'!BF1193","v":0},{"$f":"'PTRM expenditure'!BG1193","v":0},{"$f":"'PTRM expenditure'!BH1193","v":0},{"$f":"'PTRM expenditure'!BI1193","v":0},{"$f":"'PTRM expenditure'!BJ1193","v":0},{"$f":"'PTRM expenditure'!BK1193","v":0},{"$f":"'PTRM expenditure'!BL1193","v":0}]
[{"$f":"ROW()","v":235},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,0,{"$f":"'PTRM expenditure'!J1194","v":0},{"$f":"'PTRM expenditure'!K1194","v":0},{"$f":"'PTRM expenditure'!L1194","v":0},{"$f":"'PTRM expenditure'!M1194","v":0},{"$f":"'PTRM expenditure'!N1194","v":0},{"$f":"'PTRM expenditure'!O1194","v":0},{"$f":"'PTRM expenditure'!P1194","v":0},{"$f":"'PTRM expenditure'!Q1194","v":0},{"$f":"'PTRM expenditure'!R1194","v":0},{"$f":"'PTRM expenditure'!S1194","v":0},{"$f":"'PTRM expenditure'!T1194","v":0},{"$f":"'PTRM expenditure'!U1194","v":0},{"$f":"'PTRM expenditure'!V1194","v":0},{"$f":"'PTRM expenditure'!W1194","v":0},{"$f":"'PTRM expenditure'!X1194","v":0},{"$f":"'PTRM expenditure'!Y1194","v":0},{"$f":"'PTRM expenditure'!Z1194","v":0},{"$f":"'PTRM expenditure'!AA1194","v":0},{"$f":"'PTRM expenditure'!AB1194","v":0},{"$f":"'PTRM expenditure'!AC1194","v":0},{"$f":"'PTRM expenditure'!AD1194","v":0},{"$f":"'PTRM expenditure'!AE1194","v":0},{"$f":"'PTRM expenditure'!AF1194","v":0},{"$f":"'PTRM expenditure'!AG1194","v":0},{"$f":"'PTRM expenditure'!AH1194","v":0},{"$f":"'PTRM expenditure'!AI1194","v":0},{"$f":"'PTRM expenditure'!AJ1194","v":0},{"$f":"'PTRM expenditure'!AK1194","v":0},{"$f":"'PTRM expenditure'!AL1194","v":0},{"$f":"'PTRM expenditure'!AM1194","v":0},{"$f":"'PTRM expenditure'!AN1194","v":0},{"$f":"'PTRM expenditure'!AO1194","v":0},{"$f":"'PTRM expenditure'!AP1194","v":0},{"$f":"'PTRM expenditure'!AQ1194","v":0},{"$f":"'PTRM expenditure'!AR1194","v":0},{"$f":"'PTRM expenditure'!AS1194","v":0},{"$f":"'PTRM expenditure'!AT1194","v":0},{"$f":"'PTRM expenditure'!AU1194","v":0},{"$f":"'PTRM expenditure'!AV1194","v":0},{"$f":"'PTRM expenditure'!AW1194","v":0},{"$f":"'PTRM expenditure'!AX1194","v":0},{"$f":"'PTRM expenditure'!AY1194","v":0},{"$f":"'PTRM expenditure'!AZ1194","v":0},{"$f":"'PTRM expenditure'!BA1194","v":0},{"$f":"'PTRM expenditure'!BB1194","v":0},{"$f":"'PTRM expenditure'!BC1194","v":0},{"$f":"'PTRM expenditure'!BD1194","v":0},{"$f":"'PTRM expenditure'!BE1194","v":0},{"$f":"'PTRM expenditure'!BF1194","v":0},{"$f":"'PTRM expenditure'!BG1194","v":0},{"$f":"'PTRM expenditure'!BH1194","v":0},{"$f":"'PTRM expenditure'!BI1194","v":0},{"$f":"'PTRM expenditure'!BJ1194","v":0},{"$f":"'PTRM expenditure'!BK1194","v":0},{"$f":"'PTRM expenditure'!BL1194","v":0}]
[{"$f":"ROW()","v":236},null,null,"Closing Value",null,null,null,null,16.111827480727214,{"$f":"SUM(J232:J235)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764,{"$f":"SUM(O232:O235)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612,{"$f":"SUM(T232:T235)","v":0.60812458894741717},0.57727903631583821,0.54643348368425937,0.51558793105268041,0.48474237842110146,0.45389682578952245,0.4230512731579435,0.39220572052636454,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917,0.37515000000004917]
[{"$f":"ROW()","v":237}]
["Remaining Asset Life"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide"]
["Opening Asset Value"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value of \",A$230)","v":"Adjustments to Opening Asset Value of ICB Account [m$ nominal, per E&Y]"}]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Adjusted Opening Asset Value"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Redundant Assets & Asset Disposal"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Depreciation"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Over Depreciation"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":367},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":368},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":369},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":370},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":371},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":372},null,null,"Regulators"]
[{"$f":"ROW()","v":373},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":374},null,null,"Buildings"]
[{"$f":"ROW()","v":375},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":376},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":377},null,null,"Vehicle"]
[{"$f":"ROW()","v":378},null,null,"Information Technology"]
[{"$f":"ROW()","v":379},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":380},null,null,"FRC"]
[{"$f":"ROW()","v":381},null,null,"Land"]
[{"$f":"ROW()","v":382},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":383},null,null,"Total"]
["Vines Account [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":386},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"(I386-I$14)*(I386>J$14)","v":0},0,0,0,0,{"$f":"(N386-N$14)*(N386>O$14)","v":0},{"$f":"(O386-O$14)*(O386>P$14)","v":0},{"$f":"(P386-P$14)*(P386>Q$14)","v":0},{"$f":"(Q386-Q$14)*(Q386>R$14)","v":0},{"$f":"(R386-R$14)*(R386>S$14)","v":0},{"$f":"(S386-S$14)*(S386>T$14)","v":0},{"$f":"(T386-T$14)*(T386>U$14)","v":0},{"$f":"(U386-U$14)*(U386>V$14)","v":0},{"$f":"(V386-V$14)*(V386>W$14)","v":0},{"$f":"(W386-W$14)*(W386>X$14)","v":0},{"$f":"(X386-X$14)*(X386>Y$14)","v":0},{"$f":"(Y386-Y$14)*(Y386>Z$14)","v":0},{"$f":"(Z386-Z$14)*(Z386>AA$14)","v":0},{"$f":"(AA386-AA$14)*(AA386>AB$14)","v":0},{"$f":"(AB386-AB$14)*(AB386>AC$14)","v":0},{"$f":"(AC386-AC$14)*(AC386>AD$14)","v":0},{"$f":"(AD386-AD$14)*(AD386>AE$14)","v":0},{"$f":"(AE386-AE$14)*(AE386>AF$14)","v":0},{"$f":"(AF386-AF$14)*(AF386>AG$14)","v":0},{"$f":"(AG386-AG$14)*(AG386>AH$14)","v":0},{"$f":"(AH386-AH$14)*(AH386>AI$14)","v":0},{"$f":"(AI386-AI$14)*(AI386>AJ$14)","v":0},{"$f":"(AJ386-AJ$14)*(AJ386>AK$14)","v":0},{"$f":"(AK386-AK$14)*(AK386>AL$14)","v":0},{"$f":"(AL386-AL$14)*(AL386>AM$14)","v":0},{"$f":"(AM386-AM$14)*(AM386>AN$14)","v":0},{"$f":"(AN386-AN$14)*(AN386>AO$14)","v":0},{"$f":"(AO386-AO$14)*(AO386>AP$14)","v":0},{"$f":"(AP386-AP$14)*(AP386>AQ$14)","v":0},{"$f":"(AQ386-AQ$14)*(AQ386>AR$14)","v":0},{"$f":"(AR386-AR$14)*(AR386>AS$14)","v":0},{"$f":"(AS386-AS$14)*(AS386>AT$14)","v":0},{"$f":"(AT386-AT$14)*(AT386>AU$14)","v":0},{"$f":"(AU386-AU$14)*(AU386>AV$14)","v":0},{"$f":"(AV386-AV$14)*(AV386>AW$14)","v":0},{"$f":"(AW386-AW$14)*(AW386>AX$14)","v":0},{"$f":"(AX386-AX$14)*(AX386>AY$14)","v":0},{"$f":"(AY386-AY$14)*(AY386>AZ$14)","v":0},{"$f":"(AZ386-AZ$14)*(AZ386>BA$14)","v":0},{"$f":"(BA386-BA$14)*(BA386>BB$14)","v":0},{"$f":"(BB386-BB$14)*(BB386>BC$14)","v":0},{"$f":"(BC386-BC$14)*(BC386>BD$14)","v":0},{"$f":"(BD386-BD$14)*(BD386>BE$14)","v":0},{"$f":"(BE386-BE$14)*(BE386>BF$14)","v":0},{"$f":"(BF386-BF$14)*(BF386>BG$14)","v":0},{"$f":"(BG386-BG$14)*(BG386>BH$14)","v":0},{"$f":"(BH386-BH$14)*(BH386>BI$14)","v":0},{"$f":"(BI386-BI$14)*(BI386>BJ$14)","v":0},{"$f":"(BJ386-BJ$14)*(BJ386>BK$14)","v":0},{"$f":"(BK386-BK$14)*(BK386>BL$14)","v":0}]
[{"$f":"ROW()","v":387},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.34000000000000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Telemetry and Monitoring",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402}]
["Opening Asset Value"]
[{"$f":"ROW()","v":404},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I494","v":0},0,0,0,0,{"$f":"N494","v":0},{"$f":"O494","v":0},{"$f":"P494","v":0},{"$f":"Q494","v":0},{"$f":"R494","v":0},{"$f":"S494","v":0},{"$f":"T494","v":0},{"$f":"U494","v":0},{"$f":"V494","v":0},{"$f":"W494","v":0},{"$f":"X494","v":0},{"$f":"Y494","v":0},{"$f":"Z494","v":0},{"$f":"AA494","v":0},{"$f":"AB494","v":0},{"$f":"AC494","v":0},{"$f":"AD494","v":0},{"$f":"AE494","v":0},{"$f":"AF494","v":0},{"$f":"AG494","v":0},{"$f":"AH494","v":0},{"$f":"AI494","v":0},{"$f":"AJ494","v":0},{"$f":"AK494","v":0},{"$f":"AL494","v":0},{"$f":"AM494","v":0},{"$f":"AN494","v":0},{"$f":"AO494","v":0},{"$f":"AP494","v":0},{"$f":"AQ494","v":0},{"$f":"AR494","v":0},{"$f":"AS494","v":0},{"$f":"AT494","v":0},{"$f":"AU494","v":0},{"$f":"AV494","v":0},{"$f":"AW494","v":0},{"$f":"AX494","v":0},{"$f":"AY494","v":0},{"$f":"AZ494","v":0},{"$f":"BA494","v":0},{"$f":"BB494","v":0},{"$f":"BC494","v":0},{"$f":"BD494","v":0},{"$f":"BE494","v":0},{"$f":"BF494","v":0},{"$f":"BG494","v":0},{"$f":"BH494","v":0},{"$f":"BI494","v":0},{"$f":"BJ494","v":0},{"$f":"BK494","v":0}]
[{"$f":"ROW()","v":405},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Medium / Low Pressure Mains",null,null,null,null,1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Meter and Services Pipes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"FRC",null,null,null,null,0,{"$f":"I507","v":0},{"$f":"J507","v":0},{"$f":"K507","v":0},{"$f":"L507","v":0},{"$f":"M507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":419},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"Total",null,null,null,null,1.5543569593147899E-2,{"$f":"SUM(J404:J419)","v":0},0,0,0,0,{"$f":"SUM(O404:O419)","v":0},0,0,0,0,{"$f":"SUM(T404:T419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":422},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":423},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":424},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":425},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":426},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":427},null,null,"Regulators"]
[{"$f":"ROW()","v":428},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":429},null,null,"Buildings"]
[{"$f":"ROW()","v":430},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":431},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":432},null,null,"Vehicle"]
[{"$f":"ROW()","v":433},null,null,"Information Technology"]
[{"$f":"ROW()","v":434},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":435},null,null,"FRC"]
[{"$f":"ROW()","v":436},null,null,"Land"]
[{"$f":"ROW()","v":437},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":438},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J422:J437)","v":0},0,0,0,0,{"$f":"SUM(O422:O437)","v":0},0,0,0,0,{"$f":"SUM(T422:T437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":440},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":442},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":443},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":444},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":445},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":446},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":447},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":448},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":449},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":450},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":451},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":452},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":453},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":454},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":455},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":456},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J440:J455)","v":0},0,0,0,0,{"$f":"SUM(O440:O455)","v":0},0,0,0,0,{"$f":"SUM(T440:T455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":458},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"-IF(J404<0,J404,IF($D458=\"Land\",0,IF(J386<1,J404,MAX(MIN(IF(J386>0,(J404/J386)*J$14,0),J404*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O404<0,O404,IF($D458=\"Land\",0,IF(O386<1,O404,MAX(MIN(IF(O386>0,(O404/O386)*O$14,0),O404*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T404<0,T404,IF($D458=\"Land\",0,IF(T386<1,T404,MAX(MIN(IF(T386>0,(T404/T386)*T$14,0),T404*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-IF(J405<0,J405,IF($D459=\"Land\",0,IF(J387<1,J405,MAX(MIN(IF(J387>0,(J405/J387)*J$14,0),J405*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O405<0,O405,IF($D459=\"Land\",0,IF(O387<1,O405,MAX(MIN(IF(O387>0,(O405/O387)*O$14,0),O405*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T405<0,T405,IF($D459=\"Land\",0,IF(T387<1,T405,MAX(MIN(IF(T387>0,(T405/T387)*T$14,0),T405*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":460},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J406<0,J406,IF($D460=\"Land\",0,IF(J388<1,J406,MAX(MIN(IF(J388>0,(J406/J388)*J$14,0),J406*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O406<0,O406,IF($D460=\"Land\",0,IF(O388<1,O406,MAX(MIN(IF(O388>0,(O406/O388)*O$14,0),O406*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T406<0,T406,IF($D460=\"Land\",0,IF(T388<1,T406,MAX(MIN(IF(T388>0,(T406/T388)*T$14,0),T406*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":461},null,null,"Medium / Low Pressure Mains",null,null,null,null,-1.5543569593147899E-2,{"$f":"-IF(J407<0,J407,IF($D461=\"Land\",0,IF(J389<1,J407,MAX(MIN(IF(J389>0,(J407/J389)*J$14,0),J407*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O407<0,O407,IF($D461=\"Land\",0,IF(O389<1,O407,MAX(MIN(IF(O389>0,(O407/O389)*O$14,0),O407*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T407<0,T407,IF($D461=\"Land\",0,IF(T389<1,T407,MAX(MIN(IF(T389>0,(T407/T389)*T$14,0),T407*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J408<0,J408,IF($D462=\"Land\",0,IF(J390<1,J408,MAX(MIN(IF(J390>0,(J408/J390)*J$14,0),J408*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O408<0,O408,IF($D462=\"Land\",0,IF(O390<1,O408,MAX(MIN(IF(O390>0,(O408/O390)*O$14,0),O408*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T408<0,T408,IF($D462=\"Land\",0,IF(T390<1,T408,MAX(MIN(IF(T390>0,(T408/T390)*T$14,0),T408*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},null,null,"Regulators",null,null,null,null,0,{"$f":"-IF(J409<0,J409,IF($D463=\"Land\",0,IF(J391<1,J409,MAX(MIN(IF(J391>0,(J409/J391)*J$14,0),J409*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O409<0,O409,IF($D463=\"Land\",0,IF(O391<1,O409,MAX(MIN(IF(O391>0,(O409/O391)*O$14,0),O409*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T409<0,T409,IF($D463=\"Land\",0,IF(T391<1,T409,MAX(MIN(IF(T391>0,(T409/T391)*T$14,0),T409*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-IF(J410<0,J410,IF($D464=\"Land\",0,IF(J392<1,J410,MAX(MIN(IF(J392>0,(J410/J392)*J$14,0),J410*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O410<0,O410,IF($D464=\"Land\",0,IF(O392<1,O410,MAX(MIN(IF(O392>0,(O410/O392)*O$14,0),O410*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T410<0,T410,IF($D464=\"Land\",0,IF(T392<1,T410,MAX(MIN(IF(T392>0,(T410/T392)*T$14,0),T410*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Buildings",null,null,null,null,0,{"$f":"-IF(J411<0,J411,IF($D465=\"Land\",0,IF(J393<1,J411,MAX(MIN(IF(J393>0,(J411/J393)*J$14,0),J411*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O411<0,O411,IF($D465=\"Land\",0,IF(O393<1,O411,MAX(MIN(IF(O393>0,(O411/O393)*O$14,0),O411*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T411<0,T411,IF($D465=\"Land\",0,IF(T393<1,T411,MAX(MIN(IF(T393>0,(T411/T393)*T$14,0),T411*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"-IF(J412<0,J412,IF($D466=\"Land\",0,IF(J394<1,J412,MAX(MIN(IF(J394>0,(J412/J394)*J$14,0),J412*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O412<0,O412,IF($D466=\"Land\",0,IF(O394<1,O412,MAX(MIN(IF(O394>0,(O412/O394)*O$14,0),O412*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T412<0,T412,IF($D466=\"Land\",0,IF(T394<1,T412,MAX(MIN(IF(T394>0,(T412/T394)*T$14,0),T412*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-IF(J413<0,J413,IF($D467=\"Land\",0,IF(J395<1,J413,MAX(MIN(IF(J395>0,(J413/J395)*J$14,0),J413*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O413<0,O413,IF($D467=\"Land\",0,IF(O395<1,O413,MAX(MIN(IF(O395>0,(O413/O395)*O$14,0),O413*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T413<0,T413,IF($D467=\"Land\",0,IF(T395<1,T413,MAX(MIN(IF(T395>0,(T413/T395)*T$14,0),T413*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},null,null,"Vehicle",null,null,null,null,0,{"$f":"-IF(J414<0,J414,IF($D468=\"Land\",0,IF(J396<1,J414,MAX(MIN(IF(J396>0,(J414/J396)*J$14,0),J414*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O414<0,O414,IF($D468=\"Land\",0,IF(O396<1,O414,MAX(MIN(IF(O396>0,(O414/O396)*O$14,0),O414*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T414<0,T414,IF($D468=\"Land\",0,IF(T396<1,T414,MAX(MIN(IF(T396>0,(T414/T396)*T$14,0),T414*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J415<0,J415,IF($D469=\"Land\",0,IF(J397<1,J415,MAX(MIN(IF(J397>0,(J415/J397)*J$14,0),J415*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O415<0,O415,IF($D469=\"Land\",0,IF(O397<1,O415,MAX(MIN(IF(O397>0,(O415/O397)*O$14,0),O415*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T415<0,T415,IF($D469=\"Land\",0,IF(T397<1,T415,MAX(MIN(IF(T397>0,(T415/T397)*T$14,0),T415*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J416<0,J416,IF($D470=\"Land\",0,IF(J398<1,J416,MAX(MIN(IF(J398>0,(J416/J398)*J$14,0),J416*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O416<0,O416,IF($D470=\"Land\",0,IF(O398<1,O416,MAX(MIN(IF(O398>0,(O416/O398)*O$14,0),O416*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T416<0,T416,IF($D470=\"Land\",0,IF(T398<1,T416,MAX(MIN(IF(T398>0,(T416/T398)*T$14,0),T416*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J417<0,J417,IF($D471=\"Land\",0,IF(J399<1,J417,MAX(MIN(IF(J399>0,(J417/J399)*J$14,0),J417*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O417<0,O417,IF($D471=\"Land\",0,IF(O399<1,O417,MAX(MIN(IF(O399>0,(O417/O399)*O$14,0),O417*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T417<0,T417,IF($D471=\"Land\",0,IF(T399<1,T417,MAX(MIN(IF(T399>0,(T417/T399)*T$14,0),T417*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":472},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J418<0,J418,IF($D472=\"Land\",0,IF(J400<1,J418,MAX(MIN(IF(J400>0,(J418/J400)*J$14,0),J418*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O418<0,O418,IF($D472=\"Land\",0,IF(O400<1,O418,MAX(MIN(IF(O400>0,(O418/O400)*O$14,0),O418*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T418<0,T418,IF($D472=\"Land\",0,IF(T400<1,T418,MAX(MIN(IF(T400>0,(T418/T400)*T$14,0),T418*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-IF(J419<0,J419,IF($D473=\"Land\",0,IF(J401<1,J419,MAX(MIN(IF(J401>0,(J419/J401)*J$14,0),J419*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O419<0,O419,IF($D473=\"Land\",0,IF(O401<1,O419,MAX(MIN(IF(O401>0,(O419/O401)*O$14,0),O419*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T419<0,T419,IF($D473=\"Land\",0,IF(T401<1,T419,MAX(MIN(IF(T401>0,(T419/T401)*T$14,0),T419*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Total",null,null,null,null,-1.5543569593147899E-2,{"$f":"SUM(J458:J473)","v":0},0,0,0,0,{"$f":"SUM(O458:O473)","v":0},0,0,0,0,{"$f":"SUM(T458:T473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":476},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":477},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":478},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":479},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":480},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":481},null,null,"Regulators"]
[{"$f":"ROW()","v":482},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":483},null,null,"Buildings"]
[{"$f":"ROW()","v":484},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":485},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":486},null,null,"Vehicle"]
[{"$f":"ROW()","v":487},null,null,"Information Technology"]
[{"$f":"ROW()","v":488},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":489},null,null,"FRC"]
[{"$f":"ROW()","v":490},null,null,"Land"]
[{"$f":"ROW()","v":491},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":492},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":494},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J404+J422+J458+J440+J476","v":0},0,0,0,0,{"$f":"O404+O422+O458+O440+O476","v":0},0,0,0,0,{"$f":"T404+T422+T458+T440+T476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J405+J423+J459+J441+J477","v":0},0,0,0,0,{"$f":"O405+O423+O459+O441+O477","v":0},0,0,0,0,{"$f":"T405+T423+T459+T441+T477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J406+J424+J460+J442+J478","v":0},0,0,0,0,{"$f":"O406+O424+O460+O442+O478","v":0},0,0,0,0,{"$f":"T406+T424+T460+T442+T478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"J407+J425+J461+J443+J479","v":0},0,0,0,0,{"$f":"O407+O425+O461+O443+O479","v":0},0,0,0,0,{"$f":"T407+T425+T461+T443+T479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J408+J426+J462+J444+J480","v":0},0,0,0,0,{"$f":"O408+O426+O462+O444+O480","v":0},0,0,0,0,{"$f":"T408+T426+T462+T444+T480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"Regulators",null,null,null,null,0,{"$f":"J409+J427+J463+J445+J481","v":0},0,0,0,0,{"$f":"O409+O427+O463+O445+O481","v":0},0,0,0,0,{"$f":"T409+T427+T463+T445+T481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J410+J428+J464+J446+J482","v":0},0,0,0,0,{"$f":"O410+O428+O464+O446+O482","v":0},0,0,0,0,{"$f":"T410+T428+T464+T446+T482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Buildings",null,null,null,null,0,{"$f":"J411+J429+J465+J447+J483","v":0},0,0,0,0,{"$f":"O411+O429+O465+O447+O483","v":0},0,0,0,0,{"$f":"T411+T429+T465+T447+T483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"J412+J430+J466+J448+J484","v":0},0,0,0,0,{"$f":"O412+O430+O466+O448+O484","v":0},0,0,0,0,{"$f":"T412+T430+T466+T448+T484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J413+J431+J467+J449+J485","v":0},0,0,0,0,{"$f":"O413+O431+O467+O449+O485","v":0},0,0,0,0,{"$f":"T413+T431+T467+T449+T485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Vehicle",null,null,null,null,0,{"$f":"J414+J432+J468+J450+J486","v":0},0,0,0,0,{"$f":"O414+O432+O468+O450+O486","v":0},0,0,0,0,{"$f":"T414+T432+T468+T450+T486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Information Technology",null,null,null,null,0,{"$f":"J415+J433+J469+J451+J487","v":0},0,0,0,0,{"$f":"O415+O433+O469+O451+O487","v":0},0,0,0,0,{"$f":"T415+T433+T469+T451+T487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J416+J434+J470+J452+J488","v":0},0,0,0,0,{"$f":"O416+O434+O470+O452+O488","v":0},0,0,0,0,{"$f":"T416+T434+T470+T452+T488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"FRC",null,null,null,null,0,{"$f":"J417+J435+J471+J453+J489","v":0},0,0,0,0,{"$f":"O417+O435+O471+O453+O489","v":0},0,0,0,0,{"$f":"T417+T435+T471+T453+T489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Land",null,null,null,null,0,{"$f":"J418+J436+J472+J454+J490","v":0},0,0,0,0,{"$f":"O418+O436+O472+O454+O490","v":0},0,0,0,0,{"$f":"T418+T436+T472+T454+T490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J419+J437+J473+J455+J491","v":0},0,0,0,0,{"$f":"O419+O437+O473+O455+O491","v":0},0,0,0,0,{"$f":"T419+T437+T473+T455+T491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,0,{"$f":"SUM(J494:J509)","v":0},0,0,0,0,{"$f":"SUM(O494:O509)","v":0},0,0,0,0,{"$f":"SUM(T494:T509)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["West Net [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":513},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"(I513-I$14)*(I513>J$14)","v":0},0,0,0,0,{"$f":"(N513-N$14)*(N513>O$14)","v":0},{"$f":"(O513-O$14)*(O513>P$14)","v":0},{"$f":"(P513-P$14)*(P513>Q$14)","v":0},{"$f":"(Q513-Q$14)*(Q513>R$14)","v":0},{"$f":"(R513-R$14)*(R513>S$14)","v":0},{"$f":"(S513-S$14)*(S513>T$14)","v":0},{"$f":"(T513-T$14)*(T513>U$14)","v":0},{"$f":"(U513-U$14)*(U513>V$14)","v":0},{"$f":"(V513-V$14)*(V513>W$14)","v":0},{"$f":"(W513-W$14)*(W513>X$14)","v":0},{"$f":"(X513-X$14)*(X513>Y$14)","v":0},{"$f":"(Y513-Y$14)*(Y513>Z$14)","v":0},{"$f":"(Z513-Z$14)*(Z513>AA$14)","v":0},{"$f":"(AA513-AA$14)*(AA513>AB$14)","v":0},{"$f":"(AB513-AB$14)*(AB513>AC$14)","v":0},{"$f":"(AC513-AC$14)*(AC513>AD$14)","v":0},{"$f":"(AD513-AD$14)*(AD513>AE$14)","v":0},{"$f":"(AE513-AE$14)*(AE513>AF$14)","v":0},{"$f":"(AF513-AF$14)*(AF513>AG$14)","v":0},{"$f":"(AG513-AG$14)*(AG513>AH$14)","v":0},{"$f":"(AH513-AH$14)*(AH513>AI$14)","v":0},{"$f":"(AI513-AI$14)*(AI513>AJ$14)","v":0},{"$f":"(AJ513-AJ$14)*(AJ513>AK$14)","v":0},{"$f":"(AK513-AK$14)*(AK513>AL$14)","v":0},{"$f":"(AL513-AL$14)*(AL513>AM$14)","v":0},{"$f":"(AM513-AM$14)*(AM513>AN$14)","v":0},{"$f":"(AN513-AN$14)*(AN513>AO$14)","v":0},{"$f":"(AO513-AO$14)*(AO513>AP$14)","v":0},{"$f":"(AP513-AP$14)*(AP513>AQ$14)","v":0},{"$f":"(AQ513-AQ$14)*(AQ513>AR$14)","v":0},{"$f":"(AR513-AR$14)*(AR513>AS$14)","v":0},{"$f":"(AS513-AS$14)*(AS513>AT$14)","v":0},{"$f":"(AT513-AT$14)*(AT513>AU$14)","v":0},{"$f":"(AU513-AU$14)*(AU513>AV$14)","v":0},{"$f":"(AV513-AV$14)*(AV513>AW$14)","v":0},{"$f":"(AW513-AW$14)*(AW513>AX$14)","v":0},{"$f":"(AX513-AX$14)*(AX513>AY$14)","v":0},{"$f":"(AY513-AY$14)*(AY513>AZ$14)","v":0},{"$f":"(AZ513-AZ$14)*(AZ513>BA$14)","v":0},{"$f":"(BA513-BA$14)*(BA513>BB$14)","v":0},{"$f":"(BB513-BB$14)*(BB513>BC$14)","v":0},{"$f":"(BC513-BC$14)*(BC513>BD$14)","v":0},{"$f":"(BD513-BD$14)*(BD513>BE$14)","v":0},{"$f":"(BE513-BE$14)*(BE513>BF$14)","v":0},{"$f":"(BF513-BF$14)*(BF513>BG$14)","v":0},{"$f":"(BG513-BG$14)*(BG513>BH$14)","v":0},{"$f":"(BH513-BH$14)*(BH513>BI$14)","v":0},{"$f":"(BI513-BI$14)*(BI513>BJ$14)","v":0},{"$f":"(BJ513-BJ$14)*(BJ513>BK$14)","v":0},{"$f":"(BK513-BK$14)*(BK513>BL$14)","v":0}]
[{"$f":"ROW()","v":514},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"(I514-I$14)*(I514>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"(I515-I$14)*(I515>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"(I516-I$14)*(I516>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"(I517-I$14)*(I517>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Regulators",null,null,null,null,0,{"$f":"(I518-I$14)*(I518>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"(I519-I$14)*(I519>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Buildings",null,null,null,null,26.098812785388127,{"$f":"(I520-I$14)*(I520>J$14)","v":25.098812785388127},24.098812785388127,23.098812785388127,22.098812785388127,21.098812785388127,20.098812785388127,19.098812785388127,18.098812785388127,17.098812785388127,16.098812785388127,15.098812785388127,14.098812785388127,13.098812785388127,12.098812785388127,11.098812785388127,10.098812785388127,9.0988127853881267,8.0988127853881267,7.0988127853881267,6.0988127853881267,5.0988127853881267,4.0988127853881267,3.0988127853881267,2.0988127853881267,1.0988127853881267,9.8812785388126656E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"(I521-I$14)*(I521>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I522-I$14)*(I522>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I523-I$14)*(I523>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I524-I$14)*(I524>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I525-I$14)*(I525>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"FRC",null,null,null,null,0,{"$f":"(I526-I$14)*(I526>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Land",null,null,null,null,0,{"$f":"(I527-I$14)*(I527>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I528-I$14)*(I528>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529}]
["Opening Asset Value"]
[{"$f":"ROW()","v":531},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I621","v":0},0,0,0,0,{"$f":"N621","v":0},{"$f":"O621","v":0},{"$f":"P621","v":0},{"$f":"Q621","v":0},{"$f":"R621","v":0},{"$f":"S621","v":0},{"$f":"T621","v":0},{"$f":"U621","v":0},{"$f":"V621","v":0},{"$f":"W621","v":0},{"$f":"X621","v":0},{"$f":"Y621","v":0},{"$f":"Z621","v":0},{"$f":"AA621","v":0},{"$f":"AB621","v":0},{"$f":"AC621","v":0},{"$f":"AD621","v":0},{"$f":"AE621","v":0},{"$f":"AF621","v":0},{"$f":"AG621","v":0},{"$f":"AH621","v":0},{"$f":"AI621","v":0},{"$f":"AJ621","v":0},{"$f":"AK621","v":0},{"$f":"AL621","v":0},{"$f":"AM621","v":0},{"$f":"AN621","v":0},{"$f":"AO621","v":0},{"$f":"AP621","v":0},{"$f":"AQ621","v":0},{"$f":"AR621","v":0},{"$f":"AS621","v":0},{"$f":"AT621","v":0},{"$f":"AU621","v":0},{"$f":"AV621","v":0},{"$f":"AW621","v":0},{"$f":"AX621","v":0},{"$f":"AY621","v":0},{"$f":"AZ621","v":0},{"$f":"BA621","v":0},{"$f":"BB621","v":0},{"$f":"BC621","v":0},{"$f":"BD621","v":0},{"$f":"BE621","v":0},{"$f":"BF621","v":0},{"$f":"BG621","v":0},{"$f":"BH621","v":0},{"$f":"BI621","v":0},{"$f":"BJ621","v":0},{"$f":"BK621","v":0}]
[{"$f":"ROW()","v":532},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":534},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"Regulators",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},null,null,"Buildings",null,null,null,null,9.8456346542729022E-3,9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3,7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3,5.3187001602478757E-3,4.9414556190791239E-3,4.564211077910372E-3,4.1869665367416202E-3,3.8097219955728684E-3,3.4324774544041165E-3,3.0552329132353647E-3,2.6779883720666128E-3,2.300743830897861E-3,1.9234992897291091E-3,1.5462547485603573E-3,1.1690102073916055E-3,7.9176566622285362E-4,4.1452112505410189E-4,3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":539},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"I629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":540},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"FRC",null,null,null,null,0,{"$f":"I634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,null,"Land",null,null,null,null,0,{"$f":"I635","v":0},{"$f":"J635","v":0},{"$f":"K635","v":0},{"$f":"L635","v":0},{"$f":"M635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,null,"Total",null,null,null,null,9.8456346542729022E-3,{"$f":"SUM(J531:J546)","v":9.4683901131041494E-3},9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,{"$f":"SUM(O531:O546)","v":7.5821674072603868E-3},7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,{"$f":"SUM(T531:T546)","v":5.6959447014166276E-3},5.3187001602478757E-3,4.9414556190791239E-3,4.564211077910372E-3,4.1869665367416202E-3,3.8097219955728684E-3,3.4324774544041165E-3,3.0552329132353647E-3,2.6779883720666128E-3,2.300743830897861E-3,1.9234992897291091E-3,1.5462547485603573E-3,1.1690102073916055E-3,7.9176566622285362E-4,4.1452112505410189E-4,3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":549},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":550},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":551},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":552},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":553},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":554},null,null,"Regulators"]
[{"$f":"ROW()","v":555},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":556},null,null,"Buildings"]
[{"$f":"ROW()","v":557},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":558},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":559},null,null,"Vehicle"]
[{"$f":"ROW()","v":560},null,null,"Information Technology"]
[{"$f":"ROW()","v":561},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":562},null,null,"FRC"]
[{"$f":"ROW()","v":563},null,null,"Land"]
[{"$f":"ROW()","v":564},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":565},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J549:J564)","v":0},0,0,0,0,{"$f":"SUM(O549:O564)","v":0},0,0,0,0,{"$f":"SUM(T549:T564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":567},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":568},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":569},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":570},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":571},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":572},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":573},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":574},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":575},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":576},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":577},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":578},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":579},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":580},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":581},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":582},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":583},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J567:J582)","v":0},0,0,0,0,{"$f":"SUM(O567:O582)","v":0},0,0,0,0,{"$f":"SUM(T567:T582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":585},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"-IF(J531<0,J531,IF($D585=\"Land\",0,IF(J513<1,J531,MAX(MIN(IF(J513>0,(J531/J513)*J$14,0),J531*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O531<0,O531,IF($D585=\"Land\",0,IF(O513<1,O531,MAX(MIN(IF(O513>0,(O531/O513)*O$14,0),O531*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T531<0,T531,IF($D585=\"Land\",0,IF(T513<1,T531,MAX(MIN(IF(T513>0,(T531/T513)*T$14,0),T531*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-IF(J532<0,J532,IF($D586=\"Land\",0,IF(J514<1,J532,MAX(MIN(IF(J514>0,(J532/J514)*J$14,0),J532*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O532<0,O532,IF($D586=\"Land\",0,IF(O514<1,O532,MAX(MIN(IF(O514>0,(O532/O514)*O$14,0),O532*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T532<0,T532,IF($D586=\"Land\",0,IF(T514<1,T532,MAX(MIN(IF(T514>0,(T532/T514)*T$14,0),T532*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J533<0,J533,IF($D587=\"Land\",0,IF(J515<1,J533,MAX(MIN(IF(J515>0,(J533/J515)*J$14,0),J533*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O533<0,O533,IF($D587=\"Land\",0,IF(O515<1,O533,MAX(MIN(IF(O515>0,(O533/O515)*O$14,0),O533*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T533<0,T533,IF($D587=\"Land\",0,IF(T515<1,T533,MAX(MIN(IF(T515>0,(T533/T515)*T$14,0),T533*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J534<0,J534,IF($D588=\"Land\",0,IF(J516<1,J534,MAX(MIN(IF(J516>0,(J534/J516)*J$14,0),J534*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O534<0,O534,IF($D588=\"Land\",0,IF(O516<1,O534,MAX(MIN(IF(O516>0,(O534/O516)*O$14,0),O534*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T534<0,T534,IF($D588=\"Land\",0,IF(T516<1,T534,MAX(MIN(IF(T516>0,(T534/T516)*T$14,0),T534*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":589},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J535<0,J535,IF($D589=\"Land\",0,IF(J517<1,J535,MAX(MIN(IF(J517>0,(J535/J517)*J$14,0),J535*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O535<0,O535,IF($D589=\"Land\",0,IF(O517<1,O535,MAX(MIN(IF(O517>0,(O535/O517)*O$14,0),O535*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T535<0,T535,IF($D589=\"Land\",0,IF(T517<1,T535,MAX(MIN(IF(T517>0,(T535/T517)*T$14,0),T535*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"Regulators",null,null,null,null,0,{"$f":"-IF(J536<0,J536,IF($D590=\"Land\",0,IF(J518<1,J536,MAX(MIN(IF(J518>0,(J536/J518)*J$14,0),J536*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O536<0,O536,IF($D590=\"Land\",0,IF(O518<1,O536,MAX(MIN(IF(O518>0,(O536/O518)*O$14,0),O536*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T536<0,T536,IF($D590=\"Land\",0,IF(T518<1,T536,MAX(MIN(IF(T518>0,(T536/T518)*T$14,0),T536*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":591},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-IF(J537<0,J537,IF($D591=\"Land\",0,IF(J519<1,J537,MAX(MIN(IF(J519>0,(J537/J519)*J$14,0),J537*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O537<0,O537,IF($D591=\"Land\",0,IF(O519<1,O537,MAX(MIN(IF(O519>0,(O537/O519)*O$14,0),O537*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T537<0,T537,IF($D591=\"Land\",0,IF(T519<1,T537,MAX(MIN(IF(T519>0,(T537/T519)*T$14,0),T537*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Buildings",null,null,null,null,-3.77244541168752E-4,{"$f":"-IF(J538<0,J538,IF($D592=\"Land\",0,IF(J520<1,J538,MAX(MIN(IF(J520>0,(J538/J520)*J$14,0),J538*J$14),0))))","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4,{"$f":"-IF(O538<0,O538,IF($D592=\"Land\",0,IF(O520<1,O538,MAX(MIN(IF(O520>0,(O538/O520)*O$14,0),O538*O$14),0))))","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,{"$f":"-IF(T538<0,T538,IF($D592=\"Land\",0,IF(T520<1,T538,MAX(MIN(IF(T520>0,(T538/T520)*T$14,0),T538*T$14),0))))","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875173E-4,-3.7724454116875173E-4,-3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"-IF(J539<0,J539,IF($D593=\"Land\",0,IF(J521<1,J539,MAX(MIN(IF(J521>0,(J539/J521)*J$14,0),J539*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O539<0,O539,IF($D593=\"Land\",0,IF(O521<1,O539,MAX(MIN(IF(O521>0,(O539/O521)*O$14,0),O539*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T539<0,T539,IF($D593=\"Land\",0,IF(T521<1,T539,MAX(MIN(IF(T521>0,(T539/T521)*T$14,0),T539*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":594},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-IF(J540<0,J540,IF($D594=\"Land\",0,IF(J522<1,J540,MAX(MIN(IF(J522>0,(J540/J522)*J$14,0),J540*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O540<0,O540,IF($D594=\"Land\",0,IF(O522<1,O540,MAX(MIN(IF(O522>0,(O540/O522)*O$14,0),O540*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T540<0,T540,IF($D594=\"Land\",0,IF(T522<1,T540,MAX(MIN(IF(T522>0,(T540/T522)*T$14,0),T540*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},null,null,"Vehicle",null,null,null,null,0,{"$f":"-IF(J541<0,J541,IF($D595=\"Land\",0,IF(J523<1,J541,MAX(MIN(IF(J523>0,(J541/J523)*J$14,0),J541*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O541<0,O541,IF($D595=\"Land\",0,IF(O523<1,O541,MAX(MIN(IF(O523>0,(O541/O523)*O$14,0),O541*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T541<0,T541,IF($D595=\"Land\",0,IF(T523<1,T541,MAX(MIN(IF(T523>0,(T541/T523)*T$14,0),T541*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J542<0,J542,IF($D596=\"Land\",0,IF(J524<1,J542,MAX(MIN(IF(J524>0,(J542/J524)*J$14,0),J542*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O542<0,O542,IF($D596=\"Land\",0,IF(O524<1,O542,MAX(MIN(IF(O524>0,(O542/O524)*O$14,0),O542*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T542<0,T542,IF($D596=\"Land\",0,IF(T524<1,T542,MAX(MIN(IF(T524>0,(T542/T524)*T$14,0),T542*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J543<0,J543,IF($D597=\"Land\",0,IF(J525<1,J543,MAX(MIN(IF(J525>0,(J543/J525)*J$14,0),J543*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O543<0,O543,IF($D597=\"Land\",0,IF(O525<1,O543,MAX(MIN(IF(O525>0,(O543/O525)*O$14,0),O543*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T543<0,T543,IF($D597=\"Land\",0,IF(T525<1,T543,MAX(MIN(IF(T525>0,(T543/T525)*T$14,0),T543*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J544<0,J544,IF($D598=\"Land\",0,IF(J526<1,J544,MAX(MIN(IF(J526>0,(J544/J526)*J$14,0),J544*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O544<0,O544,IF($D598=\"Land\",0,IF(O526<1,O544,MAX(MIN(IF(O526>0,(O544/O526)*O$14,0),O544*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T544<0,T544,IF($D598=\"Land\",0,IF(T526<1,T544,MAX(MIN(IF(T526>0,(T544/T526)*T$14,0),T544*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J545<0,J545,IF($D599=\"Land\",0,IF(J527<1,J545,MAX(MIN(IF(J527>0,(J545/J527)*J$14,0),J545*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O545<0,O545,IF($D599=\"Land\",0,IF(O527<1,O545,MAX(MIN(IF(O527>0,(O545/O527)*O$14,0),O545*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T545<0,T545,IF($D599=\"Land\",0,IF(T527<1,T545,MAX(MIN(IF(T527>0,(T545/T527)*T$14,0),T545*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-IF(J546<0,J546,IF($D600=\"Land\",0,IF(J528<1,J546,MAX(MIN(IF(J528>0,(J546/J528)*J$14,0),J546*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O546<0,O546,IF($D600=\"Land\",0,IF(O528<1,O546,MAX(MIN(IF(O528>0,(O546/O528)*O$14,0),O546*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T546<0,T546,IF($D600=\"Land\",0,IF(T528<1,T546,MAX(MIN(IF(T528>0,(T546/T528)*T$14,0),T546*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Total",null,null,null,null,-3.77244541168752E-4,{"$f":"SUM(J585:J600)","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4,{"$f":"SUM(O585:O600)","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,{"$f":"SUM(T585:T600)","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875179E-4,-3.7724454116875173E-4,-3.7724454116875173E-4,-3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":603},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":604},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":605},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":606},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":607},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":608},null,null,"Regulators"]
[{"$f":"ROW()","v":609},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":610},null,null,"Buildings"]
[{"$f":"ROW()","v":611},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":612},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":613},null,null,"Vehicle"]
[{"$f":"ROW()","v":614},null,null,"Information Technology"]
[{"$f":"ROW()","v":615},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":616},null,null,"FRC"]
[{"$f":"ROW()","v":617},null,null,"Land"]
[{"$f":"ROW()","v":618},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":619},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":621},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J531+J549+J585+J567+J603","v":0},0,0,0,0,{"$f":"O531+O549+O585+O567+O603","v":0},0,0,0,0,{"$f":"T531+T549+T585+T567+T603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J532+J550+J586+J568+J604","v":0},0,0,0,0,{"$f":"O532+O550+O586+O568+O604","v":0},0,0,0,0,{"$f":"T532+T550+T586+T568+T604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":623},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J533+J551+J587+J569+J605","v":0},0,0,0,0,{"$f":"O533+O551+O587+O569+O605","v":0},0,0,0,0,{"$f":"T533+T551+T587+T569+T605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":624},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"J534+J552+J588+J570+J606","v":0},0,0,0,0,{"$f":"O534+O552+O588+O570+O606","v":0},0,0,0,0,{"$f":"T534+T552+T588+T570+T606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":625},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J535+J553+J589+J571+J607","v":0},0,0,0,0,{"$f":"O535+O553+O589+O571+O607","v":0},0,0,0,0,{"$f":"T535+T553+T589+T571+T607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"Regulators",null,null,null,null,0,{"$f":"J536+J554+J590+J572+J608","v":0},0,0,0,0,{"$f":"O536+O554+O590+O572+O608","v":0},0,0,0,0,{"$f":"T536+T554+T590+T572+T608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J537+J555+J591+J573+J609","v":0},0,0,0,0,{"$f":"O537+O555+O591+O573+O609","v":0},0,0,0,0,{"$f":"T537+T555+T591+T573+T609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Buildings",null,null,null,null,9.4683901131041494E-3,{"$f":"J538+J556+J592+J574+J610","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3,{"$f":"O538+O556+O592+O574+O610","v":7.2049228660916349E-3},6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3,{"$f":"T538+T556+T592+T574+T610","v":5.3187001602478757E-3},4.9414556190791239E-3,4.564211077910372E-3,4.1869665367416202E-3,3.8097219955728684E-3,3.4324774544041165E-3,3.0552329132353647E-3,2.6779883720666128E-3,2.300743830897861E-3,1.9234992897291091E-3,1.5462547485603573E-3,1.1690102073916055E-3,7.9176566622285362E-4,4.1452112505410189E-4,3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"J539+J557+J593+J575+J611","v":0},0,0,0,0,{"$f":"O539+O557+O593+O575+O611","v":0},0,0,0,0,{"$f":"T539+T557+T593+T575+T611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":630},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J540+J558+J594+J576+J612","v":0},0,0,0,0,{"$f":"O540+O558+O594+O576+O612","v":0},0,0,0,0,{"$f":"T540+T558+T594+T576+T612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":631},null,null,"Vehicle",null,null,null,null,0,{"$f":"J541+J559+J595+J577+J613","v":0},0,0,0,0,{"$f":"O541+O559+O595+O577+O613","v":0},0,0,0,0,{"$f":"T541+T559+T595+T577+T613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":632},null,null,"Information Technology",null,null,null,null,0,{"$f":"J542+J560+J596+J578+J614","v":0},0,0,0,0,{"$f":"O542+O560+O596+O578+O614","v":0},0,0,0,0,{"$f":"T542+T560+T596+T578+T614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J543+J561+J597+J579+J615","v":0},0,0,0,0,{"$f":"O543+O561+O597+O579+O615","v":0},0,0,0,0,{"$f":"T543+T561+T597+T579+T615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"FRC",null,null,null,null,0,{"$f":"J544+J562+J598+J580+J616","v":0},0,0,0,0,{"$f":"O544+O562+O598+O580+O616","v":0},0,0,0,0,{"$f":"T544+T562+T598+T580+T616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"Land",null,null,null,null,0,{"$f":"J545+J563+J599+J581+J617","v":0},0,0,0,0,{"$f":"O545+O563+O599+O581+O617","v":0},0,0,0,0,{"$f":"T545+T563+T599+T581+T617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J546+J564+J600+J582+J618","v":0},0,0,0,0,{"$f":"O546+O564+O600+O582+O618","v":0},0,0,0,0,{"$f":"T546+T564+T600+T582+T618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,9.4683901131041494E-3,{"$f":"SUM(J621:J636)","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3,{"$f":"SUM(O621:O636)","v":7.2049228660916349E-3},6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3,{"$f":"SUM(T621:T636)","v":5.3187001602478757E-3},4.9414556190791239E-3,4.564211077910372E-3,4.1869665367416202E-3,3.8097219955728684E-3,3.4324774544041165E-3,3.0552329132353647E-3,2.6779883720666128E-3,2.300743830897861E-3,1.9234992897291091E-3,1.5462547485603573E-3,1.1690102073916055E-3,7.9176566622285362E-4,4.1452112505410189E-4,3.7276583885350158E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex Account [m$ nominal]"]
["Average Asset Life"]
[{"$f":"ROW()","v":640},null,null,"High Pressure Mains - Steel",null,null,null,null,13.671513619574945,{"$f":"IF(J712=0,\"\",-J658/J712)","v":12.905471377623163},12.38661084861708,12.075495448317129,11.540536295017411,10.727309054795805,{"$f":"IF(O712=0,\"\",-O658/O712)","v":10.088995811845995},9.1354983482749788,8.2655390709497603,7.3919542947580892,6.6384946099732876,{"$f":"IF(T712=0,\"\",-T658/T712)","v":6.8012834475567843},6.3167353414717402,5.5839865625874134,5.6409415645038292,6.1934762620480353,5.6607995275209433,4.7299349137570665,4.0000286704518446,3.7475266443676802,3.4877145646528271,2.8219951694450738,2.3291789943121715,1.9253547987699642,1.7658296632020734,1.1801767186840499,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":641},null,null,"High Pressure Mains - PE",null,null,null,null,17.520227907766301,{"$f":"IF(J713=0,\"\",-J659/J713)","v":22.577378571270899},16.123401553935388,46.434086255743182,14.124717198998912,13.124717198998914,{"$f":"IF(O713=0,\"\",-O659/O713)","v":12.124717198998912},11.124717198998912,10.124717198998908,9.1247171989989084,8.1247171989989084,{"$f":"IF(T713=0,\"\",-T659/T713)","v":7.1247171989989084},6.1247171989989084,5.1247171989989084,4.1247171989989093,3.1247171989989093,2.7671097331586441,2.7949194701930735,2.5810575189168516,2.172055200881732,2.2570342839288884,1.2570342839288882,146.51473666983779,145.51473666983779,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":642},null,null,"Medium Pressure Mains",null,null,null,null,"",{"$f":"IF(J714=0,\"\",-J660/J714)","v":""},"","","","",{"$f":"IF(O714=0,\"\",-O660/O714)","v":""},"","","","",{"$f":"IF(T714=0,\"\",-T660/T714)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":643},null,null,"Medium / Low Pressure Mains",null,null,null,null,14.284000939848204,{"$f":"IF(J715=0,\"\",-J661/J715)","v":13.893439716562188},13.620533508101039,13.484539334583365,13.347910281481058,13.230857626912682,{"$f":"IF(O715=0,\"\",-O661/O715)","v":13.131348405494062},12.324921464908027,11.540146983699387,10.853127190228642,10.12818818642646,{"$f":"IF(T715=0,\"\",-T661/T715)","v":9.3804370627938116},8.5349871437612705,7.7375142930570702,7.041574070884252,6.3842127956912584,5.7353577039690053,5.2230987346641751,4.6984178598416655,4.1727316476742242,3.6870482731791925,3.122888092226098,2.518262553237459,1.9707519697404667,1.4572822482679058,0.91326105750068032,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":644},null,null,"Low Pressure Mains",null,null,null,null,"",{"$f":"IF(J716=0,\"\",-J662/J716)","v":""},"","","","",{"$f":"IF(O716=0,\"\",-O662/O716)","v":""},"","","","",{"$f":"IF(T716=0,\"\",-T662/T716)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":645},null,null,"Regulators",null,null,null,null,36.282159375968483,{"$f":"IF(J717=0,\"\",-J663/J717)","v":35.469776784455675},32.64797388388385,30.617462312380859,28.500867945865274,26.742473429899835,{"$f":"IF(O717=0,\"\",-O663/O717)","v":25.050712602989503},24.050712602989503,23.050712602989499,22.050712602989499,21.050712602989499,{"$f":"IF(T717=0,\"\",-T663/T717)","v":20.050712602989499},19.050712602989499,18.050712602989499,17.050712602989496,16.050712602989496,15.050712602989497,14.050712602989497,13.050712602989494,12.050712602989494,11.050712602989494,10.050712602989492,9.864878630552651,9.5547571014948165,9.5938734598223228,9.7343501775698478,10.652130658180679,9.7022985140320888,9.0472110197661237,8.3255110023777661,7.4006642445001765,6.7246275594623208,5.8070699673104222,4.9054833005730245,4.1129996831060822,3.311773399861186,2.6226131861111903,2.0050692509967862,1.5982224582968645,2.0600362253948763,4.466438064975387,"","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":646},null,null,"Secondary Gate Stations",null,null,null,null,32.93948549375618,{"$f":"IF(J718=0,\"\",-J664/J718)","v":-8.2027501676711694},36.814646106437003,35.814646106437003,34.599503234569589,32.650139325356839,{"$f":"IF(O718=0,\"\",-O664/O718)","v":30.846027179428521},29.846027179428521,28.846027179428521,27.846027179428514,26.846027179428514,{"$f":"IF(T718=0,\"\",-T664/T718)","v":25.846027179428518},24.846027179428518,23.846027179428518,22.846027179428518,21.846027179428518,20.846027179428514,19.846027179428514,18.846027179428514,17.846027179428514,16.846027179428518,15.846027179428518,15.26425732648414,14.296003941691643,13.470571874349936,13.37827802786822,13.415319671597732,12.415319671597732,11.415319671597732,10.415319671597732,9.4403468402558701,18.356255086391922,30.891085786322371,36.104988692234691,39.859645549996642,38.960383527895431,38.314306387952172,38.241045797455342,37.241045797455342,46.485323185394755,"","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":647},null,null,"Buildings",null,null,null,null,36.827507773727781,{"$f":"IF(J719=0,\"\",-J665/J719)","v":38.892907866358804},37.916247348117395,36.946799261284625,35.995212937664348,35.102027766762454,{"$f":"IF(O719=0,\"\",-O665/O719)","v":34.210537488635239},33.210537488635246,32.210537488635246,31.210537488635246,30.210537488635243,{"$f":"IF(T719=0,\"\",-T665/T719)","v":29.21053748863525},28.21053748863525,27.210537488635254,26.210537488635246,25.21053748863525,24.21053748863525,23.210537488635257,22.210537488635257,21.210537488635254,20.210537488635261,19.210537488635261,18.210537488635257,17.242491172532635,16.242491172532631,15.242491172532631,14.242491172532633,13.242491172532633,12.242491172532633,11.256512885643057,10.293735770836113,9.3540926465124734,8.5179715788301973,7.7500444239733097,7.3746862595327656,8.5479632749326981,9.9646558740905427,9.21635057764016,8.5855792843258545,8.3994453724732772,26.374114480357939,41.130617992282225,47.066826018863622,54.590776156598096,69.218910120595027,145.90089576041649,"","","","","","","","","",""]
[{"$f":"ROW()","v":648},null,null,"Meter and Services Pipes",null,null,null,null,10.632123942252216,{"$f":"IF(J720=0,\"\",-J666/J720)","v":10.073254292489041},9.4048502727323413,8.8010750864715863,8.238409887474992,8.0384360645240172,{"$f":"IF(O720=0,\"\",-O666/O720)","v":7.9062406839293997},7.1882611468803024,6.5590902470667976,5.9979638848575334,5.5193320204873517,{"$f":"IF(T720=0,\"\",-T666/T720)","v":5.1369490947494105},4.7285634142067963,4.4049152943669165,4.1084314854253128,3.6160309041816734,3.1910603926038505,2.6204972429480176,2.0880327478261194,1.5782527743711821,1.1822524708637181,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":649},null,null,"Equipment & Vehicles",null,null,null,null,5.8897791437191209,{"$f":"IF(J721=0,\"\",-J667/J721)","v":5.0647749330367224},4.4663657994269643,3.9342556407686828,3.828842686881893,4.4025267603214813,{"$f":"IF(O721=0,\"\",-O667/O721)","v":5.3465654478982989},4.9362227031559769,4.3595957566907249,3.8758667252549612,3.7713560864512869,{"$f":"IF(T721=0,\"\",-T667/T721)","v":3.1388311613099318},2.6930037408574048,2.124303810359284,1.6032461750206675,0.89813378149599266,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":650},null,null,"Vehicle",null,null,null,null,8.3559316323055999,{"$f":"IF(J722=0,\"\",-J668/J722)","v":8.0148771290546748},7.5041680614614714,6.9061745832632981,6.197368065357109,5.5115629542095324,{"$f":"IF(O722=0,\"\",-O668/O722)","v":5.7557785607986895},5.0784656790337213,4.5869486632972336,4.0244255063156693,3.7417049057358978,{"$f":"IF(T722=0,\"\",-T668/T722)","v":3.3493151379070958},3.0583946388794256,2.7058105709237723,2.1577374146179977,1.5660523406979712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":651},null,null,"Information Technology",null,null,null,null,2.4477143470480076,{"$f":"IF(J723=0,\"\",-J669/J723)","v":1.8165451709118077},1.9552882387411079,3.6876617220221091,4.0925981975812249,3.8321486979332469,{"$f":"IF(O723=0,\"\",-O669/O723)","v":3.2813336172125473},2.4791420962948201,1.9927989760050988,1.5219581523809571,1.1223605759460602,{"$f":"IF(T723=0,\"\",-T669/T723)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":652},null,null,"Telemetry and Monitoring",null,null,null,null,10,{"$f":"IF(J724=0,\"\",-J670/J724)","v":13.86944351485794},11.835084948493446,10.553326529349114,9.6616207503434612,8.8889853467203981,{"$f":"IF(O724=0,\"\",-O670/O724)","v":8.1315729174750917},7.1315729174750926,6.1315729174750935,5.1315729174750944,4.9322023986900803,{"$f":"IF(T724=0,\"\",-T670/T724)","v":4.3105793081534403},4.0078473306359852,4.2817616261019662,5.4854653955158952,10.354393161784996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":653},null,null,"FRC",null,null,null,null,"",{"$f":"IF(J725=0,\"\",-J671/J725)","v":""},"","","","",{"$f":"IF(O725=0,\"\",-O671/O725)","v":""},"","","","",{"$f":"IF(T725=0,\"\",-T671/T725)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":654},null,null,"Land",null,null,null,null,"",{"$f":"IF(J726=0,\"\",-J672/J726)","v":""},"","","","",{"$f":"IF(O726=0,\"\",-O672/O726)","v":""},"","","","",{"$f":"IF(T726=0,\"\",-T672/T726)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":655},null,null,"Equity Raising Cost",null,null,null,null,5,{"$f":"IF(J727=0,\"\",-J673/J727)","v":4.7075821466330829},3.7075821466330829,2.7075821466330825,1.7075821466330825,0.99957575608384497,{"$f":"IF(O727=0,\"\",-O673/O727)","v":""},"","","","",{"$f":"IF(T727=0,\"\",-T673/T727)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":656}]
["Opening Asset Value"]
[{"$f":"ROW()","v":658},null,null,"High Pressure Mains - Steel",null,null,null,null,50.113123772353958,{"$f":"I766","v":48.812850630971369},{"$f":"J766","v":48.81679519397585},{"$f":"K766","v":49.087410675955539},{"$f":"L766","v":49.491707844535881},{"$f":"M766","v":46.930801604616221},{"$f":"N766","v":45.749008268553752},{"$f":"O766","v":41.214462995491239},{"$f":"P766","v":36.702999972428728},{"$f":"Q766","v":32.262515249366217},{"$f":"R766","v":27.897970507491287},{"$f":"S766","v":23.695516164065445},{"$f":"T766","v":20.211539007874791},{"$f":"U766","v":17.011857856888703},{"$f":"V766","v":13.965314376489275},{"$f":"W766","v":11.489608110647527},{"$f":"X766","v":9.6344935312871822},{"$f":"Y766","v":7.9325266122243452},{"$f":"Z766","v":6.2554365979088189},{"$f":"AA766","v":4.6915886574883814},{"$f":"AB766","v":3.4396726332115231},{"$f":"AC766","v":2.4534472499557367},{"$f":"AD766","v":1.5840456023128775},{"$f":"AE766","v":0.90395806667001843},{"$f":"AF766","v":0.43445599502715926},{"$f":"AG766","v":0.18842094188430009},{"$f":"AH766","v":2.876608774144096E-2},{"$f":"AI766","v":2.876608774144096E-2},{"$f":"AJ766","v":2.876608774144096E-2},{"$f":"AK766","v":2.876608774144096E-2},{"$f":"AL766","v":2.876608774144096E-2},{"$f":"AM766","v":2.876608774144096E-2},{"$f":"AN766","v":2.876608774144096E-2},{"$f":"AO766","v":2.876608774144096E-2},{"$f":"AP766","v":2.876608774144096E-2},{"$f":"AQ766","v":2.876608774144096E-2},{"$f":"AR766","v":2.876608774144096E-2},{"$f":"AS766","v":2.876608774144096E-2},{"$f":"AT766","v":2.876608774144096E-2},{"$f":"AU766","v":2.876608774144096E-2},{"$f":"AV766","v":2.876608774144096E-2},{"$f":"AW766","v":2.876608774144096E-2},{"$f":"AX766","v":2.876608774144096E-2},{"$f":"AY766","v":2.876608774144096E-2},{"$f":"AZ766","v":2.876608774144096E-2},{"$f":"BA766","v":2.876608774144096E-2},{"$f":"BB766","v":2.876608774144096E-2},{"$f":"BC766","v":2.876608774144096E-2},{"$f":"BD766","v":2.876608774144096E-2},{"$f":"BE766","v":2.876608774144096E-2},{"$f":"BF766","v":2.876608774144096E-2},{"$f":"BG766","v":2.876608774144096E-2},{"$f":"BH766","v":2.876608774144096E-2},{"$f":"BI766","v":2.876608774144096E-2},{"$f":"BJ766","v":2.876608774144096E-2},{"$f":"BK766","v":2.876608774144096E-2}]
[{"$f":"ROW()","v":659},null,null,"High Pressure Mains - PE",null,null,null,null,3.5553046509324657,3.3032887230222117,3.7496306767961447,3.3568059478858907,3.2855556289756369,3.0529452635653831,2.8203348981551288,2.5877245327448746,2.3551141673346203,2.1225038019243661,1.889893436514112,1.657283071103858,1.4246727056936039,1.1920623402833499,0.95945197487309586,0.72684160946284182,0.49423124405258778,0.31562204828049789,0.20269498485469742,0.12416322670164434,6.6999289684186836E-2,3.7314632184186819E-2,7.6299746841868056E-3,7.577898184186806E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3]
[{"$f":"ROW()","v":660},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,{"$f":"M768","v":0},{"$f":"N768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":661},null,null,"Medium / Low Pressure Mains",null,null,null,null,196.20946413540241,{"$f":"I769","v":210.25930321802079},{"$f":"J769","v":222.17808368194355},{"$f":"K769","v":239.21657770645848},{"$f":"L769","v":258.83651477273696},276.66314479351297,293.07725645474017,{"$f":"O769","v":270.75835610996529},{"$f":"P769","v":248.78999250774044},{"$f":"Q769","v":227.2313422705156},{"$f":"R769","v":206.29439586901225},185.92605435799226,166.10543692690879,146.64372783126885,127.69142321803494,109.55749152426523,92.396802331980439,76.286769252781284,61.681115956111171,48.55305502238447,36.91725882891329,26.904572231490189,18.289286817176247,11.026625982362308,5.4314896325483675,1.7043532874758061,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545]
[{"$f":"ROW()","v":662},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[{"$f":"ROW()","v":663},null,null,"Regulators",null,null,null,null,17.325392531166596,{"$f":"I771","v":17.334851291018417},18.254030453589341,18.780250830660265,19.778233769231189,20.645398438302113,{"$f":"N771","v":21.988120982259989},{"$f":"O771","v":21.110376650961566},{"$f":"P771","v":20.232632319663143},{"$f":"Q771","v":19.35488798836472},{"$f":"R771","v":18.477143657066296},{"$f":"S771","v":17.599399325767873},{"$f":"T771","v":16.72165499446945},{"$f":"U771","v":15.843910663171027},{"$f":"V771","v":14.966166331872603},{"$f":"W771","v":14.08842200057418},{"$f":"X771","v":13.210677669275757},{"$f":"Y771","v":12.332933337977334},{"$f":"Z771","v":11.455189006678911},{"$f":"AA771","v":10.577444675380487},{"$f":"AB771","v":9.6997003440820642},{"$f":"AC771","v":8.8219560127836409},{"$f":"AD771","v":7.9442116814852186},{"$f":"AE771","v":7.1389091553212278},{"$f":"AF771","v":6.3917515793108066},{"$f":"AG771","v":5.7255189459455149},{"$f":"AH771","v":5.1373421450802237},{"$f":"AI771","v":4.6550590873583566},{"$f":"AJ771","v":4.1752697796364897},{"$f":"AK771","v":3.7137717809146227},{"$f":"AL771","v":3.2677004490943933},{"$f":"AM771","v":2.8261589413138188},{"$f":"AN771","v":2.4058889834130142},{"$f":"AO771","v":1.9915855572520726},{"$f":"AP771","v":1.58559384650271},{"$f":"AQ771","v":1.2000859523456915},{"$f":"AR771","v":0.83771636739884903},{"$f":"AS771","v":0.51829588563080975},{"$f":"AT771","v":0.25980312515725118},{"$f":"AU771","v":9.7245576420194435E-2},{"$f":"AV771","v":5.0039816045007832E-2},{"$f":"AW771","v":3.8836298764110849E-2},{"$f":"AX771","v":3.8836298764110849E-2},{"$f":"AY771","v":3.8836298764110849E-2},{"$f":"AZ771","v":3.8836298764110849E-2},{"$f":"BA771","v":3.8836298764110849E-2},{"$f":"BB771","v":3.8836298764110849E-2},{"$f":"BC771","v":3.8836298764110849E-2},{"$f":"BD771","v":3.8836298764110849E-2},{"$f":"BE771","v":3.8836298764110849E-2},{"$f":"BF771","v":3.8836298764110849E-2},{"$f":"BG771","v":3.8836298764110849E-2},{"$f":"BH771","v":3.8836298764110849E-2},{"$f":"BI771","v":3.8836298764110849E-2},{"$f":"BJ771","v":3.8836298764110849E-2},{"$f":"BK771","v":3.8836298764110849E-2}]
[{"$f":"ROW()","v":664},null,null,"Secondary Gate Stations",null,null,null,null,3.8407395156752617,3.8798648120737709,4.4245570912007155,4.3043723940992242,4.2196092869977333,4.2807035303962415,4.3439996309269739,4.2031711344188718,4.0623426379107697,3.9215141414026675,3.7806856448945654,3.6398571483864632,3.4990286518783611,3.358200155370259,3.2173716588621568,3.0765431623540547,2.9357146658459525,2.7948861693378504,2.6540576728297482,2.5132291763216461,2.372400679813544,2.2315721833054418,2.0907436867973397,1.9537737941861997,1.8171080656263201,1.6822134165664404,1.5564712685065607,1.4404493393532922,1.3244274102000237,1.2084054810467553,1.0923835518934868,0.97666920681928837,0.92346286368324615,0.89356871007301186,0.8688195343374937,0.8470225634324785,0.82528195190009934,0.80374216612024751,0.78272437883542045,0.76170659155059339,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518]
[{"$f":"ROW()","v":665},null,null,"Buildings",null,null,null,null,25.869947462316116,28.674122724334278,28.267176642062289,27.820061342040301,27.43119283951831,27.333889673996321,27.138985364917264,26.345692205640454,25.552399046363643,24.759105887086832,23.965812727810022,23.172519568533211,22.3792264092564,21.58593324997959,20.792640090702779,19.999346931425968,19.206053772149158,18.412760612872347,17.619467453595536,16.826174294318726,16.032881135041915,15.239587975765103,14.44629481648829,13.653001657211478,12.861178624182424,12.06935559115337,11.277532558124316,10.485709525095261,9.6938864920662073,8.9020634590371532,8.111226763030599,7.3232497891110748,6.540357202320048,5.7725268401508592,5.0276889367325728,4.3459394005765617,3.8375212826231033,3.4524080051439303,3.0778120112024849,2.7193257740744379,2.3955751389448574,2.3047445959619277,2.2487098289571046,2.2009328697022812,2.1606159329474579,2.1294016891926346,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114]
[{"$f":"ROW()","v":666},null,null,"Meter and Services Pipes",null,null,null,null,236.01893302638155,242.923505856319,240.24602432063688,239.19292717841097,238.38273963096225,239.3455100626629,238.19418856073398,208.06682486373714,179.12146233276707,151.81257412027912,126.50188918875672,103.58210673696888,83.417977245624996,65.776683275663899,50.844118429347716,38.468563765793618,27.830224441506438,19.108915215892736,11.816820073523683,6.1575122461793352,2.2560381945131489,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288]
[{"$f":"ROW()","v":667},null,null,"Equipment & Vehicles",null,null,null,null,9.2957225533465113,8.2908716913385128,7.564688085399367,6.5846772389660906,5.747894485484438,4.8917257003208476,5.1001556256771199,4.1462431232720558,3.3062803880775613,2.5478888828552311,1.8905162063766232,1.3892333354304505,0.94663758432586409,0.59512021731898745,0.31497186263598442,0.11851303582361164,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2]
[{"$f":"ROW()","v":668},null,null,"Vehicle",null,null,null,null,7.785452166709053,9.1897903116483164,10.29101375900189,10.70158000626952,10.338622231444216,9.8381698311336496,11.364278651458115,9.389866583409205,7.540909205952671,5.8969167047302911,4.4316350898821453,3.2472458337736239,2.2777205129037736,1.5329766907859339,0.96642679728671133,0.51853782305867446,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556]
[{"$f":"ROW()","v":669},null,null,"Information Technology",null,null,null,null,14.177740913446005,9.5884855919334733,6.7625045972700599,10.594334593802277,15.020563626902273,18.676216587569478,20.171344401949661,14.024043714162548,8.3672305225661248,4.1684976732851364,1.4295934092198448,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591]
[{"$f":"ROW()","v":670},null,null,"Telemetry and Monitoring",null,null,null,null,0.79602166719864331,{"$f":"I778","v":1.6041376404787793},2.1404026488448804,2.8804652422109815,3.4810453835770825,3.8580806089431832,3.9875740590502673,3.4971924195422694,3.006810780034272,2.5164291405262746,2.0260475010182772,1.6152680282301439,1.2405462303560455,0.93101691748194715,0.71357909660784891,0.58349367173375066,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239]
[{"$f":"ROW()","v":671},null,null,"FRC",null,null,null,null,4.4408920985006262E-16,{"$f":"I779","v":4.4408920985006262E-16},{"$f":"J779","v":4.4408920985006262E-16},{"$f":"K779","v":4.4408920985006262E-16},{"$f":"L779","v":4.4408920985006262E-16},{"$f":"M779","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":672},null,null,"Land",null,null,null,null,3.7906038681676648,5.8354466481676646,5.8353490581676644,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647]
[{"$f":"ROW()","v":673},null,null,"Equity Raising Cost",null,null,null,null,0.28029289557923348,0.90340473061285731,0.71150054233247162,0.51959635405208593,0.32769216577170024,0.13578797749131455,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5]
[{"$f":"ROW()","v":674},null,null,"Total",null,null,null,null,569.05873915867539,{"$f":"SUM(J658:J673)","v":590.59992386993952},599.24175675122115,618.87394085897915,642.17625301430542,661.48725542067825,{"$f":"SUM(O658:O673)","v":679.7700706149169},611.17877804983982,544.87299759733332,482.42899957683085,424.42040695453659,{"$f":"SUM(T658:T673)","v":372.51516261227198},326.21511931131187,283.4621682402323,244.42214287873287,209.6180406771592,178.40000275310808,150.87621834637699,126.37658684251316,105.1349723957853,87.47675620227028,73.728039418008535,63.401801711468387,54.723435686459645,47.983098850903495,43.416977137233843,40.885352377064201,40.495224357160012,40.107590087255822,39.738247126351631,39.385317169371575,39.040084342597282,38.783715454769407,38.571687512829051,38.396108722925881,38.307054321707831,38.414526007275157,38.688452462248094,39.034345920548262,39.492284347398325,40.1049419930714,41.002907932807574,41.946873165802749,42.899096206547924,43.858779269793104,44.827565026038279,45.81297017603346,46.81297017603346,47.81297017603346,48.81297017603346,49.81297017603346,50.81297017603346,51.81297017603346,52.81297017603346,53.81297017603346,54.81297017603346]
["Capex"]
[{"$f":"ROW()","v":676},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"'PTRM expenditure'!I141","v":2.3652408000000005},{"$f":"'PTRM expenditure'!J159*J$18","v":3.7862822399999989},{"$f":"'PTRM expenditure'!K159*K$18","v":4.21170928},{"$f":"'PTRM expenditure'!L159*L$18","v":4.4693403700000003},{"$f":"'PTRM expenditure'!M159*M$18","v":1.72760398},{"$f":"'PTRM expenditure'!N159*N$18","v":3.1930970828571827}]
[{"$f":"ROW()","v":677},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"'PTRM expenditure'!I142","v":-4.9090219999999983E-2},{"$f":"'PTRM expenditure'!J160*J$18","v":0.59265162000000005},{"$f":"'PTRM expenditure'!K160*K$18","v":-0.16026643999999998},{"$f":"'PTRM expenditure'!L160*L$18","v":1.0415300000000001E-3},{"$f":"'PTRM expenditure'!M160*M$18","v":0},{"$f":"'PTRM expenditure'!N160*N$18","v":0}]
[{"$f":"ROW()","v":678},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I143","v":0},{"$f":"'PTRM expenditure'!J161*J$18","v":0},{"$f":"'PTRM expenditure'!K161*K$18","v":0},{"$f":"'PTRM expenditure'!L161*L$18","v":0},{"$f":"'PTRM expenditure'!M161*M$18","v":0},{"$f":"'PTRM expenditure'!N161*N$18","v":0}]
[{"$f":"ROW()","v":679},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I144","v":27.786149025586464},{"$f":"'PTRM expenditure'!J162*J$18","v":27.052491590000006},{"$f":"'PTRM expenditure'!K162*K$18","v":33.350489699999997},{"$f":"'PTRM expenditure'!L162*L$18","v":37.360000094827591},{"$f":"'PTRM expenditure'!M162*M$18","v":37.218168420000012},{"$f":"'PTRM expenditure'!N162*N$18","v":37.324558481451213}]
[{"$f":"ROW()","v":680},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"'PTRM expenditure'!I145","v":0},{"$f":"'PTRM expenditure'!J163*J$18","v":0},{"$f":"'PTRM expenditure'!K163*K$18","v":0},{"$f":"'PTRM expenditure'!L163*L$18","v":0},{"$f":"'PTRM expenditure'!M163*M$18","v":0},{"$f":"'PTRM expenditure'!N163*N$18","v":0}]
[{"$f":"ROW()","v":681},null,null,"Regulators",null,null,null,null,{"$f":"'PTRM expenditure'!I146","v":0.4869769900000005},{"$f":"'PTRM expenditure'!J164*J$18","v":1.4079009100000002},{"$f":"'PTRM expenditure'!K164*K$18","v":1.0853371699999999},{"$f":"'PTRM expenditure'!L164*L$18","v":1.61136659},{"$f":"'PTRM expenditure'!M164*M$18","v":1.5611166500000002},{"$f":"'PTRM expenditure'!N164*N$18","v":2.1147303573869496}]
[{"$f":"ROW()","v":682},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'PTRM expenditure'!I147","v":0.15572516000000003},{"$f":"'PTRM expenditure'!J165*J$18","v":7.1696670000000004E-2},{"$f":"'PTRM expenditure'!K165*K$18","v":0},{"$f":"'PTRM expenditure'!L165*L$18","v":3.5421589999999996E-2},{"$f":"'PTRM expenditure'!M165*M$18","v":0.18305001999999998},{"$f":"'PTRM expenditure'!N165*N$18","v":0.19440437813222397}]
[{"$f":"ROW()","v":683},null,null,"Buildings",null,null,null,null,{"$f":"'PTRM expenditure'!I148","v":1.588475878312045},{"$f":"'PTRM expenditure'!J166*J$18","v":0.33031231000000011},{"$f":"'PTRM expenditure'!K166*K$18","v":0.29840089999999997},{"$f":"'PTRM expenditure'!L166*L$18","v":0.36410772000000019},{"$f":"'PTRM expenditure'!M166*M$18","v":0.66477575},{"$f":"'PTRM expenditure'!N166*N$18","v":0.58379400019293104}]
[{"$f":"ROW()","v":684},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"'PTRM expenditure'!I149","v":29.103235515615754},{"$f":"'PTRM expenditure'!J167*J$18","v":21.43821124866972},{"$f":"'PTRM expenditure'!K167*K$18","v":24.491809725370565},{"$f":"'PTRM expenditure'!L167*L$18","v":26.367506635172433},{"$f":"'PTRM expenditure'!M167*M$18","v":29.898298389999994},{"$f":"'PTRM expenditure'!N167*N$18","v":28.623812384992796}]
[{"$f":"ROW()","v":685},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"'PTRM expenditure'!I150","v":0.58101801506665962},{"$f":"'PTRM expenditure'!J168*J$18","v":0.92553384097709768},{"$f":"'PTRM expenditure'!K168*K$18","v":0.71369012323873637},{"$f":"'PTRM expenditure'!L168*L$18","v":0.84836327870630235},{"$f":"'PTRM expenditure'!M168*M$18","v":0.64504057639557266},{"$f":"'PTRM expenditure'!N168*N$18","v":1.3195476917281552}]
[{"$f":"ROW()","v":686},null,null,"Vehicle",null,null,null,null,{"$f":"'PTRM expenditure'!I151","v":3.2103163498671239},{"$f":"'PTRM expenditure'!J169*J$18","v":2.823841087520107},{"$f":"'PTRM expenditure'!K169*K$18","v":2.2861662761861719},{"$f":"'PTRM expenditure'!L169*L$18","v":1.5848116227118563},{"$f":"'PTRM expenditure'!M169*M$18","v":1.49582614649778},{"$f":"'PTRM expenditure'!N169*N$18","v":3.3111142557825888}]
[{"$f":"ROW()","v":687},null,null,"Information Technology",null,null,null,null,{"$f":"'PTRM expenditure'!I152","v":1.2029813953840458},{"$f":"'PTRM expenditure'!J170*J$18","v":2.4524374809534475},{"$f":"'PTRM expenditure'!K170*K$18","v":7.2904017115771715},{"$f":"'PTRM expenditure'!L170*L$18","v":7.2991429260784821},{"$f":"'PTRM expenditure'!M170*M$18","v":7.3258309018537142},{"$f":"'PTRM expenditure'!N170*N$18","v":6.3686904184727444}]
[{"$f":"ROW()","v":688},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'PTRM expenditure'!I153","v":0.3912405400000003},{"$f":"'PTRM expenditure'!J171*J$18","v":0.65192485},{"$f":"'PTRM expenditure'!K171*K$18","v":0.92091492000000041},{"$f":"'PTRM expenditure'!L171*L$18","v":0.87352395999999988},{"$f":"'PTRM expenditure'!M171*M$18","v":0.73733144000000006},{"$f":"'PTRM expenditure'!N171*N$18","v":0.56352280874098304}]
[{"$f":"ROW()","v":689},null,null,"FRC",null,null,null,null,{"$f":"'PTRM expenditure'!I154","v":0},{"$f":"'PTRM expenditure'!J172*J$18","v":0},{"$f":"'PTRM expenditure'!K172*K$18","v":0},{"$f":"'PTRM expenditure'!L172*L$18","v":0},{"$f":"'PTRM expenditure'!M172*M$18","v":0},{"$f":"'PTRM expenditure'!N172*N$18","v":0}]
[{"$f":"ROW()","v":690},null,null,"Land",null,null,null,null,{"$f":"'PTRM expenditure'!I155","v":2.0448427800000002},{"$f":"'PTRM expenditure'!J173*J$18","v":-9.7590000000000616E-5},{"$f":"'PTRM expenditure'!K173*K$18","v":-4.6771000000000003E-4},{"$f":"'PTRM expenditure'!L173*L$18","v":0},{"$f":"'PTRM expenditure'!M173*M$18","v":0},{"$f":"'PTRM expenditure'!N173*N$18","v":0}]
[{"$f":"ROW()","v":691},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"'PTRM expenditure'!I156","v":0.67917041414947044},{"$f":"'PTRM expenditure'!J174*J$18","v":0},{"$f":"'PTRM expenditure'!K174*K$18","v":0},{"$f":"'PTRM expenditure'!L174*L$18","v":0},{"$f":"'PTRM expenditure'!M174*M$18","v":0},{"$f":"'PTRM expenditure'!N174*N$18","v":0}]
[{"$f":"ROW()","v":692},null,null,"Total",null,null,null,null,{"$f":"SUM(I676:I691)","v":69.546282643981556},{"$f":"SUM(J676:J691)","v":61.533186258120388},74.48818565637265,80.814626317496675,81.457042274747081,83.597271859737759,{"$f":"SUM(O676:O691)","v":0},0,0,0,0,{"$f":"SUM(T676:T691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":694},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"'PTRM expenditure'!J198*J$18","v":0},{"$f":"'PTRM expenditure'!K198*K$18","v":0},{"$f":"'PTRM expenditure'!L198*L$18","v":0},{"$f":"'PTRM expenditure'!M198*M$18","v":0},{"$f":"'PTRM expenditure'!N198*N$18","v":0},{"$f":"'PTRM expenditure'!O198*O$18","v":0},{"$f":"'PTRM expenditure'!P198*P$18","v":0},{"$f":"'PTRM expenditure'!Q198*Q$18","v":0},{"$f":"'PTRM expenditure'!R198*R$18","v":0},{"$f":"'PTRM expenditure'!S198*S$18","v":0},{"$f":"'PTRM expenditure'!T198*T$18","v":0},{"$f":"'PTRM expenditure'!U198*U$18","v":0},{"$f":"'PTRM expenditure'!V198*V$18","v":0},{"$f":"'PTRM expenditure'!W198*W$18","v":0},{"$f":"'PTRM expenditure'!X198*X$18","v":0},{"$f":"'PTRM expenditure'!Y198*Y$18","v":0},{"$f":"'PTRM expenditure'!Z198*Z$18","v":0},{"$f":"'PTRM expenditure'!AA198*AA$18","v":0},{"$f":"'PTRM expenditure'!AB198*AB$18","v":0},{"$f":"'PTRM expenditure'!AC198*AC$18","v":0},{"$f":"'PTRM expenditure'!AD198*AD$18","v":0},{"$f":"'PTRM expenditure'!AE198*AE$18","v":0},{"$f":"'PTRM expenditure'!AF198*AF$18","v":0},{"$f":"'PTRM expenditure'!AG198*AG$18","v":0},{"$f":"'PTRM expenditure'!AH198*AH$18","v":0},{"$f":"'PTRM expenditure'!AI198*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ198*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK198*AK$18","v":0},{"$f":"'PTRM expenditure'!AL198*AL$18","v":0},{"$f":"'PTRM expenditure'!AM198*AM$18","v":0},{"$f":"'PTRM expenditure'!AN198*AN$18","v":0},{"$f":"'PTRM expenditure'!AO198*AO$18","v":0},{"$f":"'PTRM expenditure'!AP198*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ198*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR198*AR$18","v":0},{"$f":"'PTRM expenditure'!AS198*AS$18","v":0},{"$f":"'PTRM expenditure'!AT198*AT$18","v":0},{"$f":"'PTRM expenditure'!AU198*AU$18","v":0},{"$f":"'PTRM expenditure'!AV198*AV$18","v":0},{"$f":"'PTRM expenditure'!AW198*AW$18","v":0},{"$f":"'PTRM expenditure'!AX198*AX$18","v":0},{"$f":"'PTRM expenditure'!AY198*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ198*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA198*BA$18","v":0},{"$f":"'PTRM expenditure'!BB198*BB$18","v":0},{"$f":"'PTRM expenditure'!BC198*BC$18","v":0},{"$f":"'PTRM expenditure'!BD198*BD$18","v":0},{"$f":"'PTRM expenditure'!BE198*BE$18","v":0},{"$f":"'PTRM expenditure'!BF198*BF$18","v":0},{"$f":"'PTRM expenditure'!BG198*BG$18","v":0},{"$f":"'PTRM expenditure'!BH198*BH$18","v":0},{"$f":"'PTRM expenditure'!BI198*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ198*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK198*BK$18","v":0},{"$f":"'PTRM expenditure'!BL198*BL$18","v":0}]
[{"$f":"ROW()","v":695},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"'PTRM expenditure'!J199*J$18","v":0},{"$f":"'PTRM expenditure'!K199*K$18","v":0},{"$f":"'PTRM expenditure'!L199*L$18","v":0},{"$f":"'PTRM expenditure'!M199*M$18","v":0},{"$f":"'PTRM expenditure'!N199*N$18","v":0},{"$f":"'PTRM expenditure'!O199*O$18","v":0},{"$f":"'PTRM expenditure'!P199*P$18","v":0},{"$f":"'PTRM expenditure'!Q199*Q$18","v":0},{"$f":"'PTRM expenditure'!R199*R$18","v":0},{"$f":"'PTRM expenditure'!S199*S$18","v":0},{"$f":"'PTRM expenditure'!T199*T$18","v":0},{"$f":"'PTRM expenditure'!U199*U$18","v":0},{"$f":"'PTRM expenditure'!V199*V$18","v":0},{"$f":"'PTRM expenditure'!W199*W$18","v":0},{"$f":"'PTRM expenditure'!X199*X$18","v":0},{"$f":"'PTRM expenditure'!Y199*Y$18","v":0},{"$f":"'PTRM expenditure'!Z199*Z$18","v":0},{"$f":"'PTRM expenditure'!AA199*AA$18","v":0},{"$f":"'PTRM expenditure'!AB199*AB$18","v":0},{"$f":"'PTRM expenditure'!AC199*AC$18","v":0},{"$f":"'PTRM expenditure'!AD199*AD$18","v":0},{"$f":"'PTRM expenditure'!AE199*AE$18","v":0},{"$f":"'PTRM expenditure'!AF199*AF$18","v":0},{"$f":"'PTRM expenditure'!AG199*AG$18","v":0},{"$f":"'PTRM expenditure'!AH199*AH$18","v":0},{"$f":"'PTRM expenditure'!AI199*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ199*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK199*AK$18","v":0},{"$f":"'PTRM expenditure'!AL199*AL$18","v":0},{"$f":"'PTRM expenditure'!AM199*AM$18","v":0},{"$f":"'PTRM expenditure'!AN199*AN$18","v":0},{"$f":"'PTRM expenditure'!AO199*AO$18","v":0},{"$f":"'PTRM expenditure'!AP199*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ199*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR199*AR$18","v":0},{"$f":"'PTRM expenditure'!AS199*AS$18","v":0},{"$f":"'PTRM expenditure'!AT199*AT$18","v":0},{"$f":"'PTRM expenditure'!AU199*AU$18","v":0},{"$f":"'PTRM expenditure'!AV199*AV$18","v":0},{"$f":"'PTRM expenditure'!AW199*AW$18","v":0},{"$f":"'PTRM expenditure'!AX199*AX$18","v":0},{"$f":"'PTRM expenditure'!AY199*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ199*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA199*BA$18","v":0},{"$f":"'PTRM expenditure'!BB199*BB$18","v":0},{"$f":"'PTRM expenditure'!BC199*BC$18","v":0},{"$f":"'PTRM expenditure'!BD199*BD$18","v":0},{"$f":"'PTRM expenditure'!BE199*BE$18","v":0},{"$f":"'PTRM expenditure'!BF199*BF$18","v":0},{"$f":"'PTRM expenditure'!BG199*BG$18","v":0},{"$f":"'PTRM expenditure'!BH199*BH$18","v":0},{"$f":"'PTRM expenditure'!BI199*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ199*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK199*BK$18","v":0},{"$f":"'PTRM expenditure'!BL199*BL$18","v":0}]
[{"$f":"ROW()","v":696},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"'PTRM expenditure'!J200*J$18","v":0},{"$f":"'PTRM expenditure'!K200*K$18","v":0},{"$f":"'PTRM expenditure'!L200*L$18","v":0},{"$f":"'PTRM expenditure'!M200*M$18","v":0},{"$f":"'PTRM expenditure'!N200*N$18","v":0},{"$f":"'PTRM expenditure'!O200*O$18","v":0},{"$f":"'PTRM expenditure'!P200*P$18","v":0},{"$f":"'PTRM expenditure'!Q200*Q$18","v":0},{"$f":"'PTRM expenditure'!R200*R$18","v":0},{"$f":"'PTRM expenditure'!S200*S$18","v":0},{"$f":"'PTRM expenditure'!T200*T$18","v":0},{"$f":"'PTRM expenditure'!U200*U$18","v":0},{"$f":"'PTRM expenditure'!V200*V$18","v":0},{"$f":"'PTRM expenditure'!W200*W$18","v":0},{"$f":"'PTRM expenditure'!X200*X$18","v":0},{"$f":"'PTRM expenditure'!Y200*Y$18","v":0},{"$f":"'PTRM expenditure'!Z200*Z$18","v":0},{"$f":"'PTRM expenditure'!AA200*AA$18","v":0},{"$f":"'PTRM expenditure'!AB200*AB$18","v":0},{"$f":"'PTRM expenditure'!AC200*AC$18","v":0},{"$f":"'PTRM expenditure'!AD200*AD$18","v":0},{"$f":"'PTRM expenditure'!AE200*AE$18","v":0},{"$f":"'PTRM expenditure'!AF200*AF$18","v":0},{"$f":"'PTRM expenditure'!AG200*AG$18","v":0},{"$f":"'PTRM expenditure'!AH200*AH$18","v":0},{"$f":"'PTRM expenditure'!AI200*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ200*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK200*AK$18","v":0},{"$f":"'PTRM expenditure'!AL200*AL$18","v":0},{"$f":"'PTRM expenditure'!AM200*AM$18","v":0},{"$f":"'PTRM expenditure'!AN200*AN$18","v":0},{"$f":"'PTRM expenditure'!AO200*AO$18","v":0},{"$f":"'PTRM expenditure'!AP200*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ200*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR200*AR$18","v":0},{"$f":"'PTRM expenditure'!AS200*AS$18","v":0},{"$f":"'PTRM expenditure'!AT200*AT$18","v":0},{"$f":"'PTRM expenditure'!AU200*AU$18","v":0},{"$f":"'PTRM expenditure'!AV200*AV$18","v":0},{"$f":"'PTRM expenditure'!AW200*AW$18","v":0},{"$f":"'PTRM expenditure'!AX200*AX$18","v":0},{"$f":"'PTRM expenditure'!AY200*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ200*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA200*BA$18","v":0},{"$f":"'PTRM expenditure'!BB200*BB$18","v":0},{"$f":"'PTRM expenditure'!BC200*BC$18","v":0},{"$f":"'PTRM expenditure'!BD200*BD$18","v":0},{"$f":"'PTRM expenditure'!BE200*BE$18","v":0},{"$f":"'PTRM expenditure'!BF200*BF$18","v":0},{"$f":"'PTRM expenditure'!BG200*BG$18","v":0},{"$f":"'PTRM expenditure'!BH200*BH$18","v":0},{"$f":"'PTRM expenditure'!BI200*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ200*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK200*BK$18","v":0},{"$f":"'PTRM expenditure'!BL200*BL$18","v":0}]
[{"$f":"ROW()","v":697},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,{"$f":"'PTRM expenditure'!J201*J$18","v":0},{"$f":"'PTRM expenditure'!K201*K$18","v":0},{"$f":"'PTRM expenditure'!L201*L$18","v":0},{"$f":"'PTRM expenditure'!M201*M$18","v":0},{"$f":"'PTRM expenditure'!N201*N$18","v":0},{"$f":"'PTRM expenditure'!O201*O$18","v":0},{"$f":"'PTRM expenditure'!P201*P$18","v":0},{"$f":"'PTRM expenditure'!Q201*Q$18","v":0},{"$f":"'PTRM expenditure'!R201*R$18","v":0},{"$f":"'PTRM expenditure'!S201*S$18","v":0},{"$f":"'PTRM expenditure'!T201*T$18","v":0},{"$f":"'PTRM expenditure'!U201*U$18","v":0},{"$f":"'PTRM expenditure'!V201*V$18","v":0},{"$f":"'PTRM expenditure'!W201*W$18","v":0},{"$f":"'PTRM expenditure'!X201*X$18","v":0},{"$f":"'PTRM expenditure'!Y201*Y$18","v":0},{"$f":"'PTRM expenditure'!Z201*Z$18","v":0},{"$f":"'PTRM expenditure'!AA201*AA$18","v":0},{"$f":"'PTRM expenditure'!AB201*AB$18","v":0},{"$f":"'PTRM expenditure'!AC201*AC$18","v":0},{"$f":"'PTRM expenditure'!AD201*AD$18","v":0},{"$f":"'PTRM expenditure'!AE201*AE$18","v":0},{"$f":"'PTRM expenditure'!AF201*AF$18","v":0},{"$f":"'PTRM expenditure'!AG201*AG$18","v":0},{"$f":"'PTRM expenditure'!AH201*AH$18","v":0},{"$f":"'PTRM expenditure'!AI201*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ201*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK201*AK$18","v":0},{"$f":"'PTRM expenditure'!AL201*AL$18","v":0},{"$f":"'PTRM expenditure'!AM201*AM$18","v":0},{"$f":"'PTRM expenditure'!AN201*AN$18","v":0},{"$f":"'PTRM expenditure'!AO201*AO$18","v":0},{"$f":"'PTRM expenditure'!AP201*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ201*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR201*AR$18","v":0},{"$f":"'PTRM expenditure'!AS201*AS$18","v":0},{"$f":"'PTRM expenditure'!AT201*AT$18","v":0},{"$f":"'PTRM expenditure'!AU201*AU$18","v":0},{"$f":"'PTRM expenditure'!AV201*AV$18","v":0},{"$f":"'PTRM expenditure'!AW201*AW$18","v":0},{"$f":"'PTRM expenditure'!AX201*AX$18","v":0},{"$f":"'PTRM expenditure'!AY201*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ201*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA201*BA$18","v":0},{"$f":"'PTRM expenditure'!BB201*BB$18","v":0},{"$f":"'PTRM expenditure'!BC201*BC$18","v":0},{"$f":"'PTRM expenditure'!BD201*BD$18","v":0},{"$f":"'PTRM expenditure'!BE201*BE$18","v":0},{"$f":"'PTRM expenditure'!BF201*BF$18","v":0},{"$f":"'PTRM expenditure'!BG201*BG$18","v":0},{"$f":"'PTRM expenditure'!BH201*BH$18","v":0},{"$f":"'PTRM expenditure'!BI201*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ201*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK201*BK$18","v":0},{"$f":"'PTRM expenditure'!BL201*BL$18","v":0}]
[{"$f":"ROW()","v":698},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"'PTRM expenditure'!J202*J$18","v":0},{"$f":"'PTRM expenditure'!K202*K$18","v":0},{"$f":"'PTRM expenditure'!L202*L$18","v":0},{"$f":"'PTRM expenditure'!M202*M$18","v":0},{"$f":"'PTRM expenditure'!N202*N$18","v":0},{"$f":"'PTRM expenditure'!O202*O$18","v":0},{"$f":"'PTRM expenditure'!P202*P$18","v":0},{"$f":"'PTRM expenditure'!Q202*Q$18","v":0},{"$f":"'PTRM expenditure'!R202*R$18","v":0},{"$f":"'PTRM expenditure'!S202*S$18","v":0},{"$f":"'PTRM expenditure'!T202*T$18","v":0},{"$f":"'PTRM expenditure'!U202*U$18","v":0},{"$f":"'PTRM expenditure'!V202*V$18","v":0},{"$f":"'PTRM expenditure'!W202*W$18","v":0},{"$f":"'PTRM expenditure'!X202*X$18","v":0},{"$f":"'PTRM expenditure'!Y202*Y$18","v":0},{"$f":"'PTRM expenditure'!Z202*Z$18","v":0},{"$f":"'PTRM expenditure'!AA202*AA$18","v":0},{"$f":"'PTRM expenditure'!AB202*AB$18","v":0},{"$f":"'PTRM expenditure'!AC202*AC$18","v":0},{"$f":"'PTRM expenditure'!AD202*AD$18","v":0},{"$f":"'PTRM expenditure'!AE202*AE$18","v":0},{"$f":"'PTRM expenditure'!AF202*AF$18","v":0},{"$f":"'PTRM expenditure'!AG202*AG$18","v":0},{"$f":"'PTRM expenditure'!AH202*AH$18","v":0},{"$f":"'PTRM expenditure'!AI202*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ202*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK202*AK$18","v":0},{"$f":"'PTRM expenditure'!AL202*AL$18","v":0},{"$f":"'PTRM expenditure'!AM202*AM$18","v":0},{"$f":"'PTRM expenditure'!AN202*AN$18","v":0},{"$f":"'PTRM expenditure'!AO202*AO$18","v":0},{"$f":"'PTRM expenditure'!AP202*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ202*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR202*AR$18","v":0},{"$f":"'PTRM expenditure'!AS202*AS$18","v":0},{"$f":"'PTRM expenditure'!AT202*AT$18","v":0},{"$f":"'PTRM expenditure'!AU202*AU$18","v":0},{"$f":"'PTRM expenditure'!AV202*AV$18","v":0},{"$f":"'PTRM expenditure'!AW202*AW$18","v":0},{"$f":"'PTRM expenditure'!AX202*AX$18","v":0},{"$f":"'PTRM expenditure'!AY202*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ202*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA202*BA$18","v":0},{"$f":"'PTRM expenditure'!BB202*BB$18","v":0},{"$f":"'PTRM expenditure'!BC202*BC$18","v":0},{"$f":"'PTRM expenditure'!BD202*BD$18","v":0},{"$f":"'PTRM expenditure'!BE202*BE$18","v":0},{"$f":"'PTRM expenditure'!BF202*BF$18","v":0},{"$f":"'PTRM expenditure'!BG202*BG$18","v":0},{"$f":"'PTRM expenditure'!BH202*BH$18","v":0},{"$f":"'PTRM expenditure'!BI202*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ202*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK202*BK$18","v":0},{"$f":"'PTRM expenditure'!BL202*BL$18","v":0}]
[{"$f":"ROW()","v":699},null,null,"Regulators",null,null,null,null,0,{"$f":"'PTRM expenditure'!J203*J$18","v":0},{"$f":"'PTRM expenditure'!K203*K$18","v":0},{"$f":"'PTRM expenditure'!L203*L$18","v":0},{"$f":"'PTRM expenditure'!M203*M$18","v":0},{"$f":"'PTRM expenditure'!N203*N$18","v":0},{"$f":"'PTRM expenditure'!O203*O$18","v":0},{"$f":"'PTRM expenditure'!P203*P$18","v":0},{"$f":"'PTRM expenditure'!Q203*Q$18","v":0},{"$f":"'PTRM expenditure'!R203*R$18","v":0},{"$f":"'PTRM expenditure'!S203*S$18","v":0},{"$f":"'PTRM expenditure'!T203*T$18","v":0},{"$f":"'PTRM expenditure'!U203*U$18","v":0},{"$f":"'PTRM expenditure'!V203*V$18","v":0},{"$f":"'PTRM expenditure'!W203*W$18","v":0},{"$f":"'PTRM expenditure'!X203*X$18","v":0},{"$f":"'PTRM expenditure'!Y203*Y$18","v":0},{"$f":"'PTRM expenditure'!Z203*Z$18","v":0},{"$f":"'PTRM expenditure'!AA203*AA$18","v":0},{"$f":"'PTRM expenditure'!AB203*AB$18","v":0},{"$f":"'PTRM expenditure'!AC203*AC$18","v":0},{"$f":"'PTRM expenditure'!AD203*AD$18","v":0},{"$f":"'PTRM expenditure'!AE203*AE$18","v":0},{"$f":"'PTRM expenditure'!AF203*AF$18","v":0},{"$f":"'PTRM expenditure'!AG203*AG$18","v":0},{"$f":"'PTRM expenditure'!AH203*AH$18","v":0},{"$f":"'PTRM expenditure'!AI203*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ203*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK203*AK$18","v":0},{"$f":"'PTRM expenditure'!AL203*AL$18","v":0},{"$f":"'PTRM expenditure'!AM203*AM$18","v":0},{"$f":"'PTRM expenditure'!AN203*AN$18","v":0},{"$f":"'PTRM expenditure'!AO203*AO$18","v":0},{"$f":"'PTRM expenditure'!AP203*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ203*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR203*AR$18","v":0},{"$f":"'PTRM expenditure'!AS203*AS$18","v":0},{"$f":"'PTRM expenditure'!AT203*AT$18","v":0},{"$f":"'PTRM expenditure'!AU203*AU$18","v":0},{"$f":"'PTRM expenditure'!AV203*AV$18","v":0},{"$f":"'PTRM expenditure'!AW203*AW$18","v":0},{"$f":"'PTRM expenditure'!AX203*AX$18","v":0},{"$f":"'PTRM expenditure'!AY203*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ203*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA203*BA$18","v":0},{"$f":"'PTRM expenditure'!BB203*BB$18","v":0},{"$f":"'PTRM expenditure'!BC203*BC$18","v":0},{"$f":"'PTRM expenditure'!BD203*BD$18","v":0},{"$f":"'PTRM expenditure'!BE203*BE$18","v":0},{"$f":"'PTRM expenditure'!BF203*BF$18","v":0},{"$f":"'PTRM expenditure'!BG203*BG$18","v":0},{"$f":"'PTRM expenditure'!BH203*BH$18","v":0},{"$f":"'PTRM expenditure'!BI203*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ203*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK203*BK$18","v":0},{"$f":"'PTRM expenditure'!BL203*BL$18","v":0}]
[{"$f":"ROW()","v":700},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"'PTRM expenditure'!J204*J$18","v":0},{"$f":"'PTRM expenditure'!K204*K$18","v":0},{"$f":"'PTRM expenditure'!L204*L$18","v":0},{"$f":"'PTRM expenditure'!M204*M$18","v":0},{"$f":"'PTRM expenditure'!N204*N$18","v":0},{"$f":"'PTRM expenditure'!O204*O$18","v":0},{"$f":"'PTRM expenditure'!P204*P$18","v":0},{"$f":"'PTRM expenditure'!Q204*Q$18","v":0},{"$f":"'PTRM expenditure'!R204*R$18","v":0},{"$f":"'PTRM expenditure'!S204*S$18","v":0},{"$f":"'PTRM expenditure'!T204*T$18","v":0},{"$f":"'PTRM expenditure'!U204*U$18","v":0},{"$f":"'PTRM expenditure'!V204*V$18","v":0},{"$f":"'PTRM expenditure'!W204*W$18","v":0},{"$f":"'PTRM expenditure'!X204*X$18","v":0},{"$f":"'PTRM expenditure'!Y204*Y$18","v":0},{"$f":"'PTRM expenditure'!Z204*Z$18","v":0},{"$f":"'PTRM expenditure'!AA204*AA$18","v":0},{"$f":"'PTRM expenditure'!AB204*AB$18","v":0},{"$f":"'PTRM expenditure'!AC204*AC$18","v":0},{"$f":"'PTRM expenditure'!AD204*AD$18","v":0},{"$f":"'PTRM expenditure'!AE204*AE$18","v":0},{"$f":"'PTRM expenditure'!AF204*AF$18","v":0},{"$f":"'PTRM expenditure'!AG204*AG$18","v":0},{"$f":"'PTRM expenditure'!AH204*AH$18","v":0},{"$f":"'PTRM expenditure'!AI204*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ204*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK204*AK$18","v":0},{"$f":"'PTRM expenditure'!AL204*AL$18","v":0},{"$f":"'PTRM expenditure'!AM204*AM$18","v":0},{"$f":"'PTRM expenditure'!AN204*AN$18","v":0},{"$f":"'PTRM expenditure'!AO204*AO$18","v":0},{"$f":"'PTRM expenditure'!AP204*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ204*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR204*AR$18","v":0},{"$f":"'PTRM expenditure'!AS204*AS$18","v":0},{"$f":"'PTRM expenditure'!AT204*AT$18","v":0},{"$f":"'PTRM expenditure'!AU204*AU$18","v":0},{"$f":"'PTRM expenditure'!AV204*AV$18","v":0},{"$f":"'PTRM expenditure'!AW204*AW$18","v":0},{"$f":"'PTRM expenditure'!AX204*AX$18","v":0},{"$f":"'PTRM expenditure'!AY204*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ204*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA204*BA$18","v":0},{"$f":"'PTRM expenditure'!BB204*BB$18","v":0},{"$f":"'PTRM expenditure'!BC204*BC$18","v":0},{"$f":"'PTRM expenditure'!BD204*BD$18","v":0},{"$f":"'PTRM expenditure'!BE204*BE$18","v":0},{"$f":"'PTRM expenditure'!BF204*BF$18","v":0},{"$f":"'PTRM expenditure'!BG204*BG$18","v":0},{"$f":"'PTRM expenditure'!BH204*BH$18","v":0},{"$f":"'PTRM expenditure'!BI204*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ204*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK204*BK$18","v":0},{"$f":"'PTRM expenditure'!BL204*BL$18","v":0}]
[{"$f":"ROW()","v":701},null,null,"Buildings",null,null,null,null,0,{"$f":"'PTRM expenditure'!J205*J$18","v":0},{"$f":"'PTRM expenditure'!K205*K$18","v":0},{"$f":"'PTRM expenditure'!L205*L$18","v":0},{"$f":"'PTRM expenditure'!M205*M$18","v":0},{"$f":"'PTRM expenditure'!N205*N$18","v":0},{"$f":"'PTRM expenditure'!O205*O$18","v":0},{"$f":"'PTRM expenditure'!P205*P$18","v":0},{"$f":"'PTRM expenditure'!Q205*Q$18","v":0},{"$f":"'PTRM expenditure'!R205*R$18","v":0},{"$f":"'PTRM expenditure'!S205*S$18","v":0},{"$f":"'PTRM expenditure'!T205*T$18","v":0},{"$f":"'PTRM expenditure'!U205*U$18","v":0},{"$f":"'PTRM expenditure'!V205*V$18","v":0},{"$f":"'PTRM expenditure'!W205*W$18","v":0},{"$f":"'PTRM expenditure'!X205*X$18","v":0},{"$f":"'PTRM expenditure'!Y205*Y$18","v":0},{"$f":"'PTRM expenditure'!Z205*Z$18","v":0},{"$f":"'PTRM expenditure'!AA205*AA$18","v":0},{"$f":"'PTRM expenditure'!AB205*AB$18","v":0},{"$f":"'PTRM expenditure'!AC205*AC$18","v":0},{"$f":"'PTRM expenditure'!AD205*AD$18","v":0},{"$f":"'PTRM expenditure'!AE205*AE$18","v":0},{"$f":"'PTRM expenditure'!AF205*AF$18","v":0},{"$f":"'PTRM expenditure'!AG205*AG$18","v":0},{"$f":"'PTRM expenditure'!AH205*AH$18","v":0},{"$f":"'PTRM expenditure'!AI205*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ205*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK205*AK$18","v":0},{"$f":"'PTRM expenditure'!AL205*AL$18","v":0},{"$f":"'PTRM expenditure'!AM205*AM$18","v":0},{"$f":"'PTRM expenditure'!AN205*AN$18","v":0},{"$f":"'PTRM expenditure'!AO205*AO$18","v":0},{"$f":"'PTRM expenditure'!AP205*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ205*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR205*AR$18","v":0},{"$f":"'PTRM expenditure'!AS205*AS$18","v":0},{"$f":"'PTRM expenditure'!AT205*AT$18","v":0},{"$f":"'PTRM expenditure'!AU205*AU$18","v":0},{"$f":"'PTRM expenditure'!AV205*AV$18","v":0},{"$f":"'PTRM expenditure'!AW205*AW$18","v":0},{"$f":"'PTRM expenditure'!AX205*AX$18","v":0},{"$f":"'PTRM expenditure'!AY205*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ205*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA205*BA$18","v":0},{"$f":"'PTRM expenditure'!BB205*BB$18","v":0},{"$f":"'PTRM expenditure'!BC205*BC$18","v":0},{"$f":"'PTRM expenditure'!BD205*BD$18","v":0},{"$f":"'PTRM expenditure'!BE205*BE$18","v":0},{"$f":"'PTRM expenditure'!BF205*BF$18","v":0},{"$f":"'PTRM expenditure'!BG205*BG$18","v":0},{"$f":"'PTRM expenditure'!BH205*BH$18","v":0},{"$f":"'PTRM expenditure'!BI205*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ205*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK205*BK$18","v":0},{"$f":"'PTRM expenditure'!BL205*BL$18","v":0}]
[{"$f":"ROW()","v":702},null,null,"Meter and Services Pipes",null,null,null,null,0,{"$f":"'PTRM expenditure'!J206*J$18","v":0},{"$f":"'PTRM expenditure'!K206*K$18","v":0},{"$f":"'PTRM expenditure'!L206*L$18","v":0},{"$f":"'PTRM expenditure'!M206*M$18","v":0},{"$f":"'PTRM expenditure'!N206*N$18","v":0},{"$f":"'PTRM expenditure'!O206*O$18","v":0},{"$f":"'PTRM expenditure'!P206*P$18","v":0},{"$f":"'PTRM expenditure'!Q206*Q$18","v":0},{"$f":"'PTRM expenditure'!R206*R$18","v":0},{"$f":"'PTRM expenditure'!S206*S$18","v":0},{"$f":"'PTRM expenditure'!T206*T$18","v":0},{"$f":"'PTRM expenditure'!U206*U$18","v":0},{"$f":"'PTRM expenditure'!V206*V$18","v":0},{"$f":"'PTRM expenditure'!W206*W$18","v":0},{"$f":"'PTRM expenditure'!X206*X$18","v":0},{"$f":"'PTRM expenditure'!Y206*Y$18","v":0},{"$f":"'PTRM expenditure'!Z206*Z$18","v":0},{"$f":"'PTRM expenditure'!AA206*AA$18","v":0},{"$f":"'PTRM expenditure'!AB206*AB$18","v":0},{"$f":"'PTRM expenditure'!AC206*AC$18","v":0},{"$f":"'PTRM expenditure'!AD206*AD$18","v":0},{"$f":"'PTRM expenditure'!AE206*AE$18","v":0},{"$f":"'PTRM expenditure'!AF206*AF$18","v":0},{"$f":"'PTRM expenditure'!AG206*AG$18","v":0},{"$f":"'PTRM expenditure'!AH206*AH$18","v":0},{"$f":"'PTRM expenditure'!AI206*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ206*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK206*AK$18","v":0},{"$f":"'PTRM expenditure'!AL206*AL$18","v":0},{"$f":"'PTRM expenditure'!AM206*AM$18","v":0},{"$f":"'PTRM expenditure'!AN206*AN$18","v":0},{"$f":"'PTRM expenditure'!AO206*AO$18","v":0},{"$f":"'PTRM expenditure'!AP206*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ206*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR206*AR$18","v":0},{"$f":"'PTRM expenditure'!AS206*AS$18","v":0},{"$f":"'PTRM expenditure'!AT206*AT$18","v":0},{"$f":"'PTRM expenditure'!AU206*AU$18","v":0},{"$f":"'PTRM expenditure'!AV206*AV$18","v":0},{"$f":"'PTRM expenditure'!AW206*AW$18","v":0},{"$f":"'PTRM expenditure'!AX206*AX$18","v":0},{"$f":"'PTRM expenditure'!AY206*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ206*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA206*BA$18","v":0},{"$f":"'PTRM expenditure'!BB206*BB$18","v":0},{"$f":"'PTRM expenditure'!BC206*BC$18","v":0},{"$f":"'PTRM expenditure'!BD206*BD$18","v":0},{"$f":"'PTRM expenditure'!BE206*BE$18","v":0},{"$f":"'PTRM expenditure'!BF206*BF$18","v":0},{"$f":"'PTRM expenditure'!BG206*BG$18","v":0},{"$f":"'PTRM expenditure'!BH206*BH$18","v":0},{"$f":"'PTRM expenditure'!BI206*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ206*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK206*BK$18","v":0},{"$f":"'PTRM expenditure'!BL206*BL$18","v":0}]
[{"$f":"ROW()","v":703},null,null,"Equipment & Vehicles",null,null,null,null,-7.5885500000000012E-3,{"$f":"'PTRM expenditure'!J207*J$18","v":-1.4749999999999999E-2},{"$f":"'PTRM expenditure'!K207*K$18","v":0},{"$f":"'PTRM expenditure'!L207*L$18","v":-1.1468000000000001E-2},{"$f":"'PTRM expenditure'!M207*M$18","v":0},{"$f":"'PTRM expenditure'!N207*N$18","v":0},{"$f":"'PTRM expenditure'!O207*O$18","v":0},{"$f":"'PTRM expenditure'!P207*P$18","v":0},{"$f":"'PTRM expenditure'!Q207*Q$18","v":0},{"$f":"'PTRM expenditure'!R207*R$18","v":0},{"$f":"'PTRM expenditure'!S207*S$18","v":0},{"$f":"'PTRM expenditure'!T207*T$18","v":0},{"$f":"'PTRM expenditure'!U207*U$18","v":0},{"$f":"'PTRM expenditure'!V207*V$18","v":0},{"$f":"'PTRM expenditure'!W207*W$18","v":0},{"$f":"'PTRM expenditure'!X207*X$18","v":0},{"$f":"'PTRM expenditure'!Y207*Y$18","v":0},{"$f":"'PTRM expenditure'!Z207*Z$18","v":0},{"$f":"'PTRM expenditure'!AA207*AA$18","v":0},{"$f":"'PTRM expenditure'!AB207*AB$18","v":0},{"$f":"'PTRM expenditure'!AC207*AC$18","v":0},{"$f":"'PTRM expenditure'!AD207*AD$18","v":0},{"$f":"'PTRM expenditure'!AE207*AE$18","v":0},{"$f":"'PTRM expenditure'!AF207*AF$18","v":0},{"$f":"'PTRM expenditure'!AG207*AG$18","v":0},{"$f":"'PTRM expenditure'!AH207*AH$18","v":0},{"$f":"'PTRM expenditure'!AI207*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ207*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK207*AK$18","v":0},{"$f":"'PTRM expenditure'!AL207*AL$18","v":0},{"$f":"'PTRM expenditure'!AM207*AM$18","v":0},{"$f":"'PTRM expenditure'!AN207*AN$18","v":0},{"$f":"'PTRM expenditure'!AO207*AO$18","v":0},{"$f":"'PTRM expenditure'!AP207*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ207*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR207*AR$18","v":0},{"$f":"'PTRM expenditure'!AS207*AS$18","v":0},{"$f":"'PTRM expenditure'!AT207*AT$18","v":0},{"$f":"'PTRM expenditure'!AU207*AU$18","v":0},{"$f":"'PTRM expenditure'!AV207*AV$18","v":0},{"$f":"'PTRM expenditure'!AW207*AW$18","v":0},{"$f":"'PTRM expenditure'!AX207*AX$18","v":0},{"$f":"'PTRM expenditure'!AY207*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ207*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA207*BA$18","v":0},{"$f":"'PTRM expenditure'!BB207*BB$18","v":0},{"$f":"'PTRM expenditure'!BC207*BC$18","v":0},{"$f":"'PTRM expenditure'!BD207*BD$18","v":0},{"$f":"'PTRM expenditure'!BE207*BE$18","v":0},{"$f":"'PTRM expenditure'!BF207*BF$18","v":0},{"$f":"'PTRM expenditure'!BG207*BG$18","v":0},{"$f":"'PTRM expenditure'!BH207*BH$18","v":0},{"$f":"'PTRM expenditure'!BI207*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ207*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK207*BK$18","v":0},{"$f":"'PTRM expenditure'!BL207*BL$18","v":0}]
[{"$f":"ROW()","v":704},null,null,"Vehicle",null,null,null,null,-0.8742506000000001,{"$f":"'PTRM expenditure'!J208*J$18","v":-0.57602609999999987},{"$f":"'PTRM expenditure'!K208*K$18","v":-0.50422699000000004},{"$f":"'PTRM expenditure'!L208*L$18","v":-0.39820243},{"$f":"'PTRM expenditure'!M208*M$18","v":-0.32805066000000005},{"$f":"'PTRM expenditure'!N208*N$18","v":0},{"$f":"'PTRM expenditure'!O208*O$18","v":0},{"$f":"'PTRM expenditure'!P208*P$18","v":0},{"$f":"'PTRM expenditure'!Q208*Q$18","v":0},{"$f":"'PTRM expenditure'!R208*R$18","v":0},{"$f":"'PTRM expenditure'!S208*S$18","v":0},{"$f":"'PTRM expenditure'!T208*T$18","v":0},{"$f":"'PTRM expenditure'!U208*U$18","v":0},{"$f":"'PTRM expenditure'!V208*V$18","v":0},{"$f":"'PTRM expenditure'!W208*W$18","v":0},{"$f":"'PTRM expenditure'!X208*X$18","v":0},{"$f":"'PTRM expenditure'!Y208*Y$18","v":0},{"$f":"'PTRM expenditure'!Z208*Z$18","v":0},{"$f":"'PTRM expenditure'!AA208*AA$18","v":0},{"$f":"'PTRM expenditure'!AB208*AB$18","v":0},{"$f":"'PTRM expenditure'!AC208*AC$18","v":0},{"$f":"'PTRM expenditure'!AD208*AD$18","v":0},{"$f":"'PTRM expenditure'!AE208*AE$18","v":0},{"$f":"'PTRM expenditure'!AF208*AF$18","v":0},{"$f":"'PTRM expenditure'!AG208*AG$18","v":0},{"$f":"'PTRM expenditure'!AH208*AH$18","v":0},{"$f":"'PTRM expenditure'!AI208*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ208*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK208*AK$18","v":0},{"$f":"'PTRM expenditure'!AL208*AL$18","v":0},{"$f":"'PTRM expenditure'!AM208*AM$18","v":0},{"$f":"'PTRM expenditure'!AN208*AN$18","v":0},{"$f":"'PTRM expenditure'!AO208*AO$18","v":0},{"$f":"'PTRM expenditure'!AP208*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ208*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR208*AR$18","v":0},{"$f":"'PTRM expenditure'!AS208*AS$18","v":0},{"$f":"'PTRM expenditure'!AT208*AT$18","v":0},{"$f":"'PTRM expenditure'!AU208*AU$18","v":0},{"$f":"'PTRM expenditure'!AV208*AV$18","v":0},{"$f":"'PTRM expenditure'!AW208*AW$18","v":0},{"$f":"'PTRM expenditure'!AX208*AX$18","v":0},{"$f":"'PTRM expenditure'!AY208*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ208*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA208*BA$18","v":0},{"$f":"'PTRM expenditure'!BB208*BB$18","v":0},{"$f":"'PTRM expenditure'!BC208*BC$18","v":0},{"$f":"'PTRM expenditure'!BD208*BD$18","v":0},{"$f":"'PTRM expenditure'!BE208*BE$18","v":0},{"$f":"'PTRM expenditure'!BF208*BF$18","v":0},{"$f":"'PTRM expenditure'!BG208*BG$18","v":0},{"$f":"'PTRM expenditure'!BH208*BH$18","v":0},{"$f":"'PTRM expenditure'!BI208*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ208*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK208*BK$18","v":0},{"$f":"'PTRM expenditure'!BL208*BL$18","v":0}]
[{"$f":"ROW()","v":705},null,null,"Information Technology",null,null,null,null,0,{"$f":"'PTRM expenditure'!J209*J$18","v":0},{"$f":"'PTRM expenditure'!K209*K$18","v":0},{"$f":"'PTRM expenditure'!L209*L$18","v":0},{"$f":"'PTRM expenditure'!M209*M$18","v":0},{"$f":"'PTRM expenditure'!N209*N$18","v":0},{"$f":"'PTRM expenditure'!O209*O$18","v":0},{"$f":"'PTRM expenditure'!P209*P$18","v":0},{"$f":"'PTRM expenditure'!Q209*Q$18","v":0},{"$f":"'PTRM expenditure'!R209*R$18","v":0},{"$f":"'PTRM expenditure'!S209*S$18","v":0},{"$f":"'PTRM expenditure'!T209*T$18","v":0},{"$f":"'PTRM expenditure'!U209*U$18","v":0},{"$f":"'PTRM expenditure'!V209*V$18","v":0},{"$f":"'PTRM expenditure'!W209*W$18","v":0},{"$f":"'PTRM expenditure'!X209*X$18","v":0},{"$f":"'PTRM expenditure'!Y209*Y$18","v":0},{"$f":"'PTRM expenditure'!Z209*Z$18","v":0},{"$f":"'PTRM expenditure'!AA209*AA$18","v":0},{"$f":"'PTRM expenditure'!AB209*AB$18","v":0},{"$f":"'PTRM expenditure'!AC209*AC$18","v":0},{"$f":"'PTRM expenditure'!AD209*AD$18","v":0},{"$f":"'PTRM expenditure'!AE209*AE$18","v":0},{"$f":"'PTRM expenditure'!AF209*AF$18","v":0},{"$f":"'PTRM expenditure'!AG209*AG$18","v":0},{"$f":"'PTRM expenditure'!AH209*AH$18","v":0},{"$f":"'PTRM expenditure'!AI209*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ209*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK209*AK$18","v":0},{"$f":"'PTRM expenditure'!AL209*AL$18","v":0},{"$f":"'PTRM expenditure'!AM209*AM$18","v":0},{"$f":"'PTRM expenditure'!AN209*AN$18","v":0},{"$f":"'PTRM expenditure'!AO209*AO$18","v":0},{"$f":"'PTRM expenditure'!AP209*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ209*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR209*AR$18","v":0},{"$f":"'PTRM expenditure'!AS209*AS$18","v":0},{"$f":"'PTRM expenditure'!AT209*AT$18","v":0},{"$f":"'PTRM expenditure'!AU209*AU$18","v":0},{"$f":"'PTRM expenditure'!AV209*AV$18","v":0},{"$f":"'PTRM expenditure'!AW209*AW$18","v":0},{"$f":"'PTRM expenditure'!AX209*AX$18","v":0},{"$f":"'PTRM expenditure'!AY209*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ209*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA209*BA$18","v":0},{"$f":"'PTRM expenditure'!BB209*BB$18","v":0},{"$f":"'PTRM expenditure'!BC209*BC$18","v":0},{"$f":"'PTRM expenditure'!BD209*BD$18","v":0},{"$f":"'PTRM expenditure'!BE209*BE$18","v":0},{"$f":"'PTRM expenditure'!BF209*BF$18","v":0},{"$f":"'PTRM expenditure'!BG209*BG$18","v":0},{"$f":"'PTRM expenditure'!BH209*BH$18","v":0},{"$f":"'PTRM expenditure'!BI209*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ209*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK209*BK$18","v":0},{"$f":"'PTRM expenditure'!BL209*BL$18","v":0}]
[{"$f":"ROW()","v":706},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"'PTRM expenditure'!J210*J$18","v":0},{"$f":"'PTRM expenditure'!K210*K$18","v":0},{"$f":"'PTRM expenditure'!L210*L$18","v":0},{"$f":"'PTRM expenditure'!M210*M$18","v":0},{"$f":"'PTRM expenditure'!N210*N$18","v":0},{"$f":"'PTRM expenditure'!O210*O$18","v":0},{"$f":"'PTRM expenditure'!P210*P$18","v":0},{"$f":"'PTRM expenditure'!Q210*Q$18","v":0},{"$f":"'PTRM expenditure'!R210*R$18","v":0},{"$f":"'PTRM expenditure'!S210*S$18","v":0},{"$f":"'PTRM expenditure'!T210*T$18","v":0},{"$f":"'PTRM expenditure'!U210*U$18","v":0},{"$f":"'PTRM expenditure'!V210*V$18","v":0},{"$f":"'PTRM expenditure'!W210*W$18","v":0},{"$f":"'PTRM expenditure'!X210*X$18","v":0},{"$f":"'PTRM expenditure'!Y210*Y$18","v":0},{"$f":"'PTRM expenditure'!Z210*Z$18","v":0},{"$f":"'PTRM expenditure'!AA210*AA$18","v":0},{"$f":"'PTRM expenditure'!AB210*AB$18","v":0},{"$f":"'PTRM expenditure'!AC210*AC$18","v":0},{"$f":"'PTRM expenditure'!AD210*AD$18","v":0},{"$f":"'PTRM expenditure'!AE210*AE$18","v":0},{"$f":"'PTRM expenditure'!AF210*AF$18","v":0},{"$f":"'PTRM expenditure'!AG210*AG$18","v":0},{"$f":"'PTRM expenditure'!AH210*AH$18","v":0},{"$f":"'PTRM expenditure'!AI210*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ210*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK210*AK$18","v":0},{"$f":"'PTRM expenditure'!AL210*AL$18","v":0},{"$f":"'PTRM expenditure'!AM210*AM$18","v":0},{"$f":"'PTRM expenditure'!AN210*AN$18","v":0},{"$f":"'PTRM expenditure'!AO210*AO$18","v":0},{"$f":"'PTRM expenditure'!AP210*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ210*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR210*AR$18","v":0},{"$f":"'PTRM expenditure'!AS210*AS$18","v":0},{"$f":"'PTRM expenditure'!AT210*AT$18","v":0},{"$f":"'PTRM expenditure'!AU210*AU$18","v":0},{"$f":"'PTRM expenditure'!AV210*AV$18","v":0},{"$f":"'PTRM expenditure'!AW210*AW$18","v":0},{"$f":"'PTRM expenditure'!AX210*AX$18","v":0},{"$f":"'PTRM expenditure'!AY210*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ210*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA210*BA$18","v":0},{"$f":"'PTRM expenditure'!BB210*BB$18","v":0},{"$f":"'PTRM expenditure'!BC210*BC$18","v":0},{"$f":"'PTRM expenditure'!BD210*BD$18","v":0},{"$f":"'PTRM expenditure'!BE210*BE$18","v":0},{"$f":"'PTRM expenditure'!BF210*BF$18","v":0},{"$f":"'PTRM expenditure'!BG210*BG$18","v":0},{"$f":"'PTRM expenditure'!BH210*BH$18","v":0},{"$f":"'PTRM expenditure'!BI210*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ210*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK210*BK$18","v":0},{"$f":"'PTRM expenditure'!BL210*BL$18","v":0}]
[{"$f":"ROW()","v":707},null,null,"FRC",null,null,null,null,0,{"$f":"'PTRM expenditure'!J211*J$18","v":0},{"$f":"'PTRM expenditure'!K211*K$18","v":0},{"$f":"'PTRM expenditure'!L211*L$18","v":0},{"$f":"'PTRM expenditure'!M211*M$18","v":0},{"$f":"'PTRM expenditure'!N211*N$18","v":0},{"$f":"'PTRM expenditure'!O211*O$18","v":0},{"$f":"'PTRM expenditure'!P211*P$18","v":0},{"$f":"'PTRM expenditure'!Q211*Q$18","v":0},{"$f":"'PTRM expenditure'!R211*R$18","v":0},{"$f":"'PTRM expenditure'!S211*S$18","v":0},{"$f":"'PTRM expenditure'!T211*T$18","v":0},{"$f":"'PTRM expenditure'!U211*U$18","v":0},{"$f":"'PTRM expenditure'!V211*V$18","v":0},{"$f":"'PTRM expenditure'!W211*W$18","v":0},{"$f":"'PTRM expenditure'!X211*X$18","v":0},{"$f":"'PTRM expenditure'!Y211*Y$18","v":0},{"$f":"'PTRM expenditure'!Z211*Z$18","v":0},{"$f":"'PTRM expenditure'!AA211*AA$18","v":0},{"$f":"'PTRM expenditure'!AB211*AB$18","v":0},{"$f":"'PTRM expenditure'!AC211*AC$18","v":0},{"$f":"'PTRM expenditure'!AD211*AD$18","v":0},{"$f":"'PTRM expenditure'!AE211*AE$18","v":0},{"$f":"'PTRM expenditure'!AF211*AF$18","v":0},{"$f":"'PTRM expenditure'!AG211*AG$18","v":0},{"$f":"'PTRM expenditure'!AH211*AH$18","v":0},{"$f":"'PTRM expenditure'!AI211*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ211*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK211*AK$18","v":0},{"$f":"'PTRM expenditure'!AL211*AL$18","v":0},{"$f":"'PTRM expenditure'!AM211*AM$18","v":0},{"$f":"'PTRM expenditure'!AN211*AN$18","v":0},{"$f":"'PTRM expenditure'!AO211*AO$18","v":0},{"$f":"'PTRM expenditure'!AP211*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ211*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR211*AR$18","v":0},{"$f":"'PTRM expenditure'!AS211*AS$18","v":0},{"$f":"'PTRM expenditure'!AT211*AT$18","v":0},{"$f":"'PTRM expenditure'!AU211*AU$18","v":0},{"$f":"'PTRM expenditure'!AV211*AV$18","v":0},{"$f":"'PTRM expenditure'!AW211*AW$18","v":0},{"$f":"'PTRM expenditure'!AX211*AX$18","v":0},{"$f":"'PTRM expenditure'!AY211*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ211*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA211*BA$18","v":0},{"$f":"'PTRM expenditure'!BB211*BB$18","v":0},{"$f":"'PTRM expenditure'!BC211*BC$18","v":0},{"$f":"'PTRM expenditure'!BD211*BD$18","v":0},{"$f":"'PTRM expenditure'!BE211*BE$18","v":0},{"$f":"'PTRM expenditure'!BF211*BF$18","v":0},{"$f":"'PTRM expenditure'!BG211*BG$18","v":0},{"$f":"'PTRM expenditure'!BH211*BH$18","v":0},{"$f":"'PTRM expenditure'!BI211*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ211*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK211*BK$18","v":0},{"$f":"'PTRM expenditure'!BL211*BL$18","v":0}]
[{"$f":"ROW()","v":708},null,null,"Land",null,null,null,null,0,{"$f":"'PTRM expenditure'!J212*J$18","v":0},{"$f":"'PTRM expenditure'!K212*K$18","v":0},{"$f":"'PTRM expenditure'!L212*L$18","v":0},{"$f":"'PTRM expenditure'!M212*M$18","v":0},{"$f":"'PTRM expenditure'!N212*N$18","v":0},{"$f":"'PTRM expenditure'!O212*O$18","v":0},{"$f":"'PTRM expenditure'!P212*P$18","v":0},{"$f":"'PTRM expenditure'!Q212*Q$18","v":0},{"$f":"'PTRM expenditure'!R212*R$18","v":0},{"$f":"'PTRM expenditure'!S212*S$18","v":0},{"$f":"'PTRM expenditure'!T212*T$18","v":0},{"$f":"'PTRM expenditure'!U212*U$18","v":0},{"$f":"'PTRM expenditure'!V212*V$18","v":0},{"$f":"'PTRM expenditure'!W212*W$18","v":0},{"$f":"'PTRM expenditure'!X212*X$18","v":0},{"$f":"'PTRM expenditure'!Y212*Y$18","v":0},{"$f":"'PTRM expenditure'!Z212*Z$18","v":0},{"$f":"'PTRM expenditure'!AA212*AA$18","v":0},{"$f":"'PTRM expenditure'!AB212*AB$18","v":0},{"$f":"'PTRM expenditure'!AC212*AC$18","v":0},{"$f":"'PTRM expenditure'!AD212*AD$18","v":0},{"$f":"'PTRM expenditure'!AE212*AE$18","v":0},{"$f":"'PTRM expenditure'!AF212*AF$18","v":0},{"$f":"'PTRM expenditure'!AG212*AG$18","v":0},{"$f":"'PTRM expenditure'!AH212*AH$18","v":0},{"$f":"'PTRM expenditure'!AI212*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ212*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK212*AK$18","v":0},{"$f":"'PTRM expenditure'!AL212*AL$18","v":0},{"$f":"'PTRM expenditure'!AM212*AM$18","v":0},{"$f":"'PTRM expenditure'!AN212*AN$18","v":0},{"$f":"'PTRM expenditure'!AO212*AO$18","v":0},{"$f":"'PTRM expenditure'!AP212*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ212*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR212*AR$18","v":0},{"$f":"'PTRM expenditure'!AS212*AS$18","v":0},{"$f":"'PTRM expenditure'!AT212*AT$18","v":0},{"$f":"'PTRM expenditure'!AU212*AU$18","v":0},{"$f":"'PTRM expenditure'!AV212*AV$18","v":0},{"$f":"'PTRM expenditure'!AW212*AW$18","v":0},{"$f":"'PTRM expenditure'!AX212*AX$18","v":0},{"$f":"'PTRM expenditure'!AY212*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ212*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA212*BA$18","v":0},{"$f":"'PTRM expenditure'!BB212*BB$18","v":0},{"$f":"'PTRM expenditure'!BC212*BC$18","v":0},{"$f":"'PTRM expenditure'!BD212*BD$18","v":0},{"$f":"'PTRM expenditure'!BE212*BE$18","v":0},{"$f":"'PTRM expenditure'!BF212*BF$18","v":0},{"$f":"'PTRM expenditure'!BG212*BG$18","v":0},{"$f":"'PTRM expenditure'!BH212*BH$18","v":0},{"$f":"'PTRM expenditure'!BI212*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ212*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK212*BK$18","v":0},{"$f":"'PTRM expenditure'!BL212*BL$18","v":0}]
[{"$f":"ROW()","v":709},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"'PTRM expenditure'!J213*J$18","v":0},{"$f":"'PTRM expenditure'!K213*K$18","v":0},{"$f":"'PTRM expenditure'!L213*L$18","v":0},{"$f":"'PTRM expenditure'!M213*M$18","v":0},{"$f":"'PTRM expenditure'!N213*N$18","v":0},{"$f":"'PTRM expenditure'!O213*O$18","v":0},{"$f":"'PTRM expenditure'!P213*P$18","v":0},{"$f":"'PTRM expenditure'!Q213*Q$18","v":0},{"$f":"'PTRM expenditure'!R213*R$18","v":0},{"$f":"'PTRM expenditure'!S213*S$18","v":0},{"$f":"'PTRM expenditure'!T213*T$18","v":0},{"$f":"'PTRM expenditure'!U213*U$18","v":0},{"$f":"'PTRM expenditure'!V213*V$18","v":0},{"$f":"'PTRM expenditure'!W213*W$18","v":0},{"$f":"'PTRM expenditure'!X213*X$18","v":0},{"$f":"'PTRM expenditure'!Y213*Y$18","v":0},{"$f":"'PTRM expenditure'!Z213*Z$18","v":0},{"$f":"'PTRM expenditure'!AA213*AA$18","v":0},{"$f":"'PTRM expenditure'!AB213*AB$18","v":0},{"$f":"'PTRM expenditure'!AC213*AC$18","v":0},{"$f":"'PTRM expenditure'!AD213*AD$18","v":0},{"$f":"'PTRM expenditure'!AE213*AE$18","v":0},{"$f":"'PTRM expenditure'!AF213*AF$18","v":0},{"$f":"'PTRM expenditure'!AG213*AG$18","v":0},{"$f":"'PTRM expenditure'!AH213*AH$18","v":0},{"$f":"'PTRM expenditure'!AI213*AI$18","v":0},{"$f":"'PTRM expenditure'!AJ213*AJ$18","v":0},{"$f":"'PTRM expenditure'!AK213*AK$18","v":0},{"$f":"'PTRM expenditure'!AL213*AL$18","v":0},{"$f":"'PTRM expenditure'!AM213*AM$18","v":0},{"$f":"'PTRM expenditure'!AN213*AN$18","v":0},{"$f":"'PTRM expenditure'!AO213*AO$18","v":0},{"$f":"'PTRM expenditure'!AP213*AP$18","v":0},{"$f":"'PTRM expenditure'!AQ213*AQ$18","v":0},{"$f":"'PTRM expenditure'!AR213*AR$18","v":0},{"$f":"'PTRM expenditure'!AS213*AS$18","v":0},{"$f":"'PTRM expenditure'!AT213*AT$18","v":0},{"$f":"'PTRM expenditure'!AU213*AU$18","v":0},{"$f":"'PTRM expenditure'!AV213*AV$18","v":0},{"$f":"'PTRM expenditure'!AW213*AW$18","v":0},{"$f":"'PTRM expenditure'!AX213*AX$18","v":0},{"$f":"'PTRM expenditure'!AY213*AY$18","v":0},{"$f":"'PTRM expenditure'!AZ213*AZ$18","v":0},{"$f":"'PTRM expenditure'!BA213*BA$18","v":0},{"$f":"'PTRM expenditure'!BB213*BB$18","v":0},{"$f":"'PTRM expenditure'!BC213*BC$18","v":0},{"$f":"'PTRM expenditure'!BD213*BD$18","v":0},{"$f":"'PTRM expenditure'!BE213*BE$18","v":0},{"$f":"'PTRM expenditure'!BF213*BF$18","v":0},{"$f":"'PTRM expenditure'!BG213*BG$18","v":0},{"$f":"'PTRM expenditure'!BH213*BH$18","v":0},{"$f":"'PTRM expenditure'!BI213*BI$18","v":0},{"$f":"'PTRM expenditure'!BJ213*BJ$18","v":0},{"$f":"'PTRM expenditure'!BK213*BK$18","v":0},{"$f":"'PTRM expenditure'!BL213*BL$18","v":0}]
[{"$f":"ROW()","v":710},null,null,"Total",null,null,null,null,-0.88183915000000013,{"$f":"SUM(J694:J709)","v":-0.59077609999999992},-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,{"$f":"SUM(O694:O709)","v":0},0,0,0,0,{"$f":"SUM(T694:T709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":712},null,null,"High Pressure Mains - Steel",null,null,null,null,-3.665513941382593,{"$f":"J860+J1005+J1150+J1295+J1442+J1587+J1733+J1878+J2023+J2168+J2313+J2440+J2567+J2694+J2821+J2948+J3075+J3202+J3329+J3456+J3583+J3710+J3837+J3964+J4091+J4218","v":-3.7823376769955201},-3.9410937980203089,-4.0650432014196554,-4.2885102199196554,-4.3748904189196542,{"$f":"O860+O1005+O1150+O1295+O1442+O1587+O1733+O1878+O2023+O2168+O2313+O2440+O2567+O2694+O2821+O2948+O3075+O3202+O3329+O3456+O3583+O3710+O3837+O3964+O4091+O4218+O4345+O4472+O4599+O4726+O4853","v":-4.5345452730625135},{"$f":"P860+P1005+P1150+P1295+P1442+P1587+P1733+P1878+P2023+P2168+P2313+P2440+P2567+P2694+P2821+P2948+P3075+P3202+P3329+P3456+P3583+P3710+P3837+P3964+P4091+P4218+P4345+P4472+P4599+P4726+P4853","v":-4.5114630230625137},-4.4404847230625135,-4.364544741874929,-4.2024543434258428,{"$f":"T860+T1005+T1150+T1295+T1442+T1587+T1733+T1878+T2023+T2168+T2313+T2440+T2567+T2694+T2821+T2948+T3075+T3202+T3329+T3456+T3583+T3710+T3837+T3964+T4091+T4218+T4345+T4472+T4599+T4726+T4853","v":-3.4839771561906532},-3.1996811509860867,-3.0465434803994289,-2.4757062658417466,-1.8551145793603456,-1.7019669190628368,-1.6770900143155261,-1.5638479404204377,-1.2519160242768581,-0.98622538325578657,-0.86940164764285921,-0.68008753564285906,-0.46950207164285918,-0.24603505314285917,-0.15965485414285913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":713},null,null,"High Pressure Mains - PE",null,null,null,null,-0.20292570791025405,{"$f":"J861+J1006+J1151+J1296+J1443+J1588+J1734+J1879+J2024+J2169+J2314+J2441+J2568+J2695+J2822+J2949+J3076+J3203+J3330+J3457+J3584+J3711+J3838+J3965+J4092+J4219","v":-0.14630966622606739},-0.23255828891025404,-7.2291848910254058E-2,-0.23261036541025404,-0.23261036541025404,{"$f":"O861+O1006+O1151+O1296+O1443+O1588+O1734+O1879+O2024+O2169+O2314+O2441+O2568+O2695+O2822+O2949+O3076+O3203+O3330+O3457+O3584+O3711+O3838+O3965+O4092+O4219+O4346+O4473+O4600+O4727+O4854","v":-0.23261036541025404},-0.23261036541025404,-0.23261036541025407,-0.23261036541025407,-0.23261036541025407,{"$f":"T861+T1006+T1151+T1296+T1443+T1588+T1734+T1879+T2024+T2169+T2314+T2441+T2568+T2695+T2822+T2949+T3076+T3203+T3330+T3457+T3584+T3711+T3838+T3965+T4092+T4219+T4346+T4473+T4600+T4727+T4854","v":-0.23261036541025407},-0.23261036541025407,-0.23261036541025407,-0.23261036541025407,-0.23261036541025407,-0.17860919577208992,-0.11292706342580047,-7.8531758153053077E-2,-5.7163937017457506E-2,-2.9684657500000013E-2,-2.9684657500000013E-2,-5.2076499999999988E-5,-5.2076499999999988E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J862+J1007+J1152+J1297+J1444+J1589+J1735+J1880+J2025+J2170+J2315+J2442+J2569+J2696+J2823+J2950+J3077+J3204+J3331+J3458+J3585+J3712+J3839+J3966+J4093+J4220","v":0},0,0,0,0,{"$f":"O862+O1007+O1152+O1297+O1444+O1589+O1735+O1880+O2025+O2170+O2315+O2442+O2569+O2696+O2823+O2950+O3077+O3204+O3331+O3458+O3585+O3712+O3839+O3966+O4093+O4220+O4347+O4474+O4601+O4728+O4855","v":0},0,0,0,0,{"$f":"T862+T1007+T1152+T1297+T1444+T1589+T1735+T1880+T2025+T2170+T2315+T2442+T2569+T2696+T2823+T2950+T3077+T3204+T3331+T3458+T3585+T3712+T3839+T3966+T4093+T4220+T4347+T4474+T4601+T4728+T4855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":715},null,null,"Medium / Low Pressure Mains",null,null,null,null,-13.73630994296809,{"$f":"J863+J1008+J1153+J1298+J1445+J1590+J1736+J1881+J2026+J2171+J2316+J2443+J2570+J2697+J2824+J2951+J3078+J3205+J3332+J3459+J3586+J3713+J3840+J3967+J4094+J4221","v":-15.133711126077253},-16.311995675485065,-17.740063028549102,-19.391538399224014,-20.910446820224017,{"$f":"O863+O1008+O1153+O1298+O1445+O1590+O1736+O1881+O2026+O2171+O2316+O2443+O2570+O2697+O2824+O2951+O3078+O3205+O3332+O3459+O3586+O3713+O3840+O3967+O4094+O4221+O4348+O4475+O4602+O4729+O4856","v":-22.318900344774853},-21.968363602224851,-21.55865023722485,-20.936946401503338,-20.368341511019981,{"$f":"T863+T1008+T1153+T1298+T1445+T1590+T1736+T1881+T2026+T2171+T2316+T2443+T2570+T2697+T2824+T2951+T3078+T3205+T3332+T3459+T3586+T3713+T3840+T3967+T4094+T4221+T4348+T4475+T4602+T4729+T4856","v":-19.820617431083448},-19.461709095639954,-18.952304613233913,-18.133931693769711,-17.160689192284789,-16.110033079199162,-14.605653296670109,-13.128060933726697,-11.635796193471181,-10.012686597423102,-8.6152854143139397,-7.2626608348139392,-5.5951363498139406,-3.7271363450725614,-1.8662279240725606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J864+J1009+J1154+J1299+J1446+J1591+J1737+J1882+J2027+J2172+J2317+J2444+J2571+J2698+J2825+J2952+J3079+J3206+J3333+J3460+J3587+J3714+J3841+J3968+J4095+J4222","v":0},0,0,0,0,{"$f":"O864+O1009+O1154+O1299+O1446+O1591+O1737+O1882+O2027+O2172+O2317+O2444+O2571+O2698+O2825+O2952+O3079+O3206+O3333+O3460+O3587+O3714+O3841+O3968+O4095+O4222+O4349+O4476+O4603+O4730+O4857","v":0},0,0,0,0,{"$f":"T864+T1009+T1154+T1299+T1446+T1591+T1737+T1882+T2027+T2172+T2317+T2444+T2571+T2698+T2825+T2952+T3079+T3206+T3333+T3460+T3587+T3714+T3841+T3968+T4095+T4222+T4349+T4476+T4603+T4730+T4857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,null,"Regulators",null,null,null,null,-0.47751823014817812,{"$f":"J865+J1010+J1155+J1300+J1447+J1592+J1738+J1883+J2028+J2173+J2318+J2445+J2572+J2699+J2826+J2953+J3080+J3207+J3334+J3461+J3588+J3715+J3842+J3969+J4096+J4223","v":-0.48872174742907509},-0.55911679292907512,-0.61338365142907514,-0.69395198092907517,-0.77200781342907521,{"$f":"O865+O1010+O1155+O1300+O1447+O1592+O1738+O1883+O2028+O2173+O2318+O2445+O2572+O2699+O2826+O2953+O3080+O3207+O3334+O3461+O3588+O3715+O3842+O3969+O4096+O4223+O4350+O4477+O4604+O4731+O4858","v":-0.87774433129842266},-0.87774433129842266,-0.87774433129842266,-0.87774433129842266,-0.87774433129842266,{"$f":"T865+T1010+T1155+T1300+T1447+T1592+T1738+T1883+T2028+T2173+T2318+T2445+T2572+T2699+T2826+T2953+T3080+T3207+T3334+T3461+T3588+T3715+T3842+T3969+T4096+T4223+T4350+T4477+T4604+T4731+T4858","v":-0.87774433129842266},-0.87774433129842266,-0.87774433129842266,-0.87774433129842266,-0.87774433129842266,-0.87774433129842255,-0.87774433129842255,-0.87774433129842266,-0.87774433129842266,-0.87774433129842266,-0.87774433129842266,-0.80530252616399067,-0.74715757601042143,-0.66623263336529148,-0.58817680086529145,-0.48228305772186719,-0.47978930772186723,-0.4614979987218672,-0.44607133182022934,-0.44154150778057438,-0.42026995790080446,-0.41430342616094146,-0.40599171074936274,-0.38550789415701842,-0.36236958494684252,-0.31942048176803933,-0.25849276047355857,-0.16255754873705675,-4.7205760375186603E-2,-1.1203517280896982E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Secondary Gate Stations",null,null,null,null,-0.11659986360149099,{"$f":"J866+J1011+J1156+J1301+J1448+J1593+J1739+J1884+J2029+J2174+J2319+J2446+J2573+J2700+J2827+J2954+J3081+J3208+J3335+J3462+J3589+J3716+J3843+J3970+J4097+J4224","v":0.47299560912694449},-0.12018469710149098,-0.12018469710149098,-0.12195577660149097,-0.13110827760149096,{"$f":"O866+O1011+O1156+O1301+O1448+O1593+O1739+O1884+O2029+O2174+O2319+O2446+O2573+O2700+O2827+O2954+O3081+O3208+O3335+O3462+O3589+O3716+O3843+O3970+O4097+O4224+O4351+O4478+O4605+O4732+O4859","v":-0.14082849650810217},-0.14082849650810217,-0.14082849650810217,-0.1408284965081022,-0.1408284965081022,{"$f":"T866+T1011+T1156+T1301+T1448+T1593+T1739+T1884+T2029+T2174+T2319+T2446+T2573+T2700+T2827+T2954+T3081+T3208+T3335+T3462+T3589+T3716+T3843+T3970+T4097+T4224+T4351+T4478+T4605+T4732+T4859","v":-0.1408284965081022},-0.1408284965081022,-0.1408284965081022,-0.1408284965081022,-0.1408284965081022,-0.14082849650810222,-0.14082849650810222,-0.14082849650810222,-0.14082849650810222,-0.14082849650810222,-0.14082849650810222,-0.13696989261114001,-0.13666572855987966,-0.13489464905987966,-0.12574214805987965,-0.11602192915326845,-0.11602192915326845,-0.11602192915326845,-0.11602192915326845,-0.11571434507419845,-5.3206343136042188E-2,-2.9894153610234293E-2,-2.4749175735518148E-2,-2.1796970905015159E-2,-2.1740611532379162E-2,-2.1539785779851855E-2,-2.1017787284827096E-2,-2.1017787284827096E-2,-1.6385958822158181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,null,"Buildings",null,null,null,null,-0.70246261629388262,{"$f":"J867+J1012+J1157+J1302+J1449+J1594+J1740+J1885+J2030+J2175+J2320+J2447+J2574+J2701+J2828+J2955+J3082+J3209+J3336+J3463+J3590+J3717+J3844+J3971+J4098+J4225","v":-0.73725839227198886},-0.74551620002198882,-0.75297622252198881,-0.76207891552198881,-0.77869830927198869,{"$f":"O867+O1012+O1157+O1302+O1449+O1594+O1740+O1885+O2030+O2175+O2320+O2447+O2574+O2701+O2828+O2955+O3082+O3209+O3336+O3463+O3590+O3717+O3844+O3971+O4098+O4225+O4352+O4479+O4606+O4733+O4860","v":-0.79329315927681199},-0.79329315927681199,-0.79329315927681188,-0.79329315927681199,-0.7932931592768121,{"$f":"T867+T1012+T1157+T1302+T1449+T1594+T1740+T1885+T2030+T2175+T2320+T2447+T2574+T2701+T2828+T2955+T3082+T3209+T3336+T3463+T3590+T3717+T3844+T3971+T4098+T4225+T4352+T4479+T4606+T4733+T4860","v":-0.79329315927681199},-0.79329315927681199,-0.79329315927681199,-0.79329315927681221,-0.79329315927681221,-0.79329315927681221,-0.7932931592768121,-0.79329315927681221,-0.79329315927681232,-0.7932931592768121,-0.7932931592768121,-0.79329315927681232,-0.79182303302905388,-0.79182303302905399,-0.79182303302905399,-0.79182303302905388,-0.79182303302905388,-0.79182303302905388,-0.79083669600655382,-0.78797697391952393,-0.78289258679102702,-0.76783036216918887,-0.74483790341828615,-0.6817495361560113,-0.50841811795345826,-0.38511327747917312,-0.37459599394144538,-0.35848623712804684,-0.32375063512958036,-9.0830542982929585E-2,-5.6034767004823301E-2,-4.7776959254823302E-2,-4.0316936754823299E-2,-3.121424375482329E-2,-1.4594850004823273E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,null,"Meter and Services Pipes",null,null,null,null,-22.19866268567834,{"$f":"J868+J1013+J1158+J1303+J1450+J1595+J1741+J1886+J2031+J2176+J2321+J2448+J2575+J2702+J2829+J2956+J3083+J3210+J3337+J3464+J3591+J3718+J3845+J3972+J4099+J4226","v":-24.115692784351822},-25.544906867596467,-27.17769418262117,-28.935527958299328,-29.775133886921743,{"$f":"O868+O1013+O1158+O1303+O1450+O1595+O1741+O1886+O2031+O2176+O2321+O2448+O2575+O2702+O2829+O2956+O3083+O3210+O3337+O3464+O3591+O3718+O3845+O3972+O4099+O4226+O4353+O4480+O4607+O4734+O4861","v":-30.127363696996827},-28.945362530970083,-27.30888821248794,-25.310684931522399,-22.919782451787839,{"$f":"T868+T1013+T1158+T1303+T1450+T1595+T1741+T1886+T2031+T2176+T2321+T2448+T2575+T2702+T2829+T2956+T3083+T3210+T3337+T3464+T3591+T3718+T3845+T3972+T4099+T4226+T4353+T4480+T4607+T4734+T4861","v":-20.164129491343889},-17.641293969961094,-14.932564846316179,-12.375554663554096,-10.638339324287179,-8.7213092256136999,-7.2920951423690532,-5.6593078273443478,-3.9014740516661863,-1.9082541589995201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":721},null,null,"Equipment & Vehicles",null,null,null,null,-1.5782803270746577,{"$f":"J869+J1014+J1159+J1304+J1451+J1596+J1742+J1887+J2032+J2177+J2322+J2449+J2576+J2703+J2830+J2957+J3084+J3211+J3338+J3465+J3592+J3719+J3846+J3973+J4100+J4227","v":-1.6369674469162436},-1.6937009696720136,-1.673678032187955,-1.5012093615591633,-1.1111177663718832,{"$f":"O869+O1014+O1159+O1304+O1451+O1596+O1742+O1887+O2032+O2177+O2322+O2449+O2576+O2703+O2830+O2957+O3084+O3211+O3338+O3465+O3592+O3719+O3846+O3973+O4100+O4227+O4354+O4481+O4608+O4735+O4862","v":-0.95391250240506431},-0.83996273519449449,-0.75839150522233001,-0.65737267647860786,-0.50128287094617263,{"$f":"T869+T1014+T1159+T1304+T1451+T1596+T1742+T1887+T2032+T2177+T2322+T2449+T2576+T2703+T2830+T2957+T3084+T3211+T3338+T3465+T3592+T3719+T3846+T3973+T4100+T4227+T4354+T4481+T4608+T4735+T4862","v":-0.44259575110458643},-0.35151736700687664,-0.28014835468300303,-0.19645882681237278,-0.13195476917281551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":722},null,null,"Vehicle",null,null,null,null,-0.93172760492786155,{"$f":"J870+J1015+J1160+J1305+J1452+J1597+J1743+J1888+J2033+J2178+J2323+J2450+J2577+J2704+J2831+J2958+J3085+J3212+J3339+J3466+J3593+J3720+J3847+J3974+J4101+J4228","v":-1.1465915401665325},-1.371373038918543,-1.5495669675371602,-1.6682278868083458,-1.7850054354581237,{"$f":"O870+O1015+O1160+O1305+O1452+O1597+O1743+O1888+O2033+O2178+O2323+O2450+O2577+O2704+O2831+O2958+O3085+O3212+O3339+O3466+O3593+O3720+O3847+O3974+O4101+O4228+O4355+O4482+O4609+O4736+O4863","v":-1.9744120680489092},-1.848957377456534,-1.6439925012223799,-1.4652816148481458,-1.1843892561085214,{"$f":"T870+T1015+T1160+T1305+T1452+T1597+T1743+T1888+T2033+T2178+T2323+T2450+T2577+T2704+T2831+T2958+T3085+T3212+T3339+T3466+T3593+T3720+T3847+T3974+T4101+T4228+T4355+T4482+T4609+T4736+T4863","v":-0.96952532086985033},-0.74474382211783974,-0.56654989349922258,-0.44788897422803686,-0.3311114255782589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},null,null,"Information Technology",null,null,null,null,-5.7922367168965794,{"$f":"J871+J1016+J1161+J1306+J1453+J1598+J1744+J1889+J2034+J2179+J2324+J2451+J2578+J2705+J2832+J2959+J3086+J3213+J3340+J3467+J3594+J3721+J3848+J3975+J4102+J4229","v":-5.2784184756168608},-3.4585717150449535,-2.8729138929784837,-3.6701779411865081,-4.8735626040925624,{"$f":"O871+O1016+O1161+O1306+O1453+O1598+O1744+O1889+O2034+O2179+O2324+O2451+O2578+O2705+O2832+O2959+O3086+O3213+O3340+O3467+O3594+O3721+O3848+O3975+O4102+O4229+O4356+O4483+O4610+O4737+O4864","v":-6.1473006877871113},-5.6568131915964228,-4.1987328492809883,-2.7389042640652916,-1.2737380836945489,{"$f":"T871+T1016+T1161+T1306+T1453+T1598+T1744+T1889+T2034+T2179+T2324+T2451+T2578+T2705+T2832+T2959+T3086+T3213+T3340+T3467+T3594+T3721+T3848+T3975+T4102+T4229+T4356+T4483+T4610+T4737+T4864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,null,"Telemetry and Monitoring",null,null,null,null,-7.9602166719864337E-2,{"$f":"J872+J1017+J1162+J1307+J1454+J1599+J1745+J1890+J2035+J2180+J2325+J2452+J2579+J2706+J2833+J2960+J3087+J3214+J3341+J3468+J3595+J3722+J3849+J3976+J4103+J4230","v":-0.11565984163389918},-0.18085232663389916,-0.27294381863389922,-0.36029621463389927,-0.43402935863389924,{"$f":"O872+O1017+O1162+O1307+O1454+O1599+O1745+O1890+O2035+O2180+O2325+O2452+O2579+O2706+O2833+O2960+O3087+O3214+O3341+O3468+O3595+O3722+O3849+O3976+O4103+O4230+O4357+O4484+O4611+O4738+O4865","v":-0.49038163950799762},-0.49038163950799757,-0.49038163950799757,-0.49038163950799751,-0.4107794727881332,{"$f":"T872+T1017+T1162+T1307+T1454+T1599+T1745+T1890+T2035+T2180+T2325+T2452+T2579+T2706+T2833+T2960+T3087+T3214+T3341+T3468+T3595+T3722+T3849+T3976+T4103+T4230+T4357+T4484+T4611+T4738+T4865","v":-0.37472179787409832},-0.30952931287409829,-0.21743782087409827,-0.1300854248740983,-5.6352280874098284E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,null,"FRC",null,null,null,null,0,{"$f":"J873+J1018+J1163+J1308+J1455+J1600+J1746+J1891+J2036+J2181+J2326+J2453+J2580+J2707+J2834+J2961+J3088+J3215+J3342+J3469+J3596+J3723+J3850+J3977+J4104+J4231","v":0},0,0,0,0,{"$f":"O873+O1018+O1163+O1308+O1455+O1600+O1746+O1891+O2036+O2181+O2326+O2453+O2580+O2707+O2834+O2961+O3088+O3215+O3342+O3469+O3596+O3723+O3850+O3977+O4104+O4231+O4358+O4485+O4612+O4739+O4866","v":0},0,0,0,0,{"$f":"T873+T1018+T1163+T1308+T1455+T1600+T1746+T1891+T2036+T2181+T2326+T2453+T2580+T2707+T2834+T2961+T3088+T3215+T3342+T3469+T3596+T3723+T3850+T3977+T4104+T4231+T4358+T4485+T4612+T4739+T4866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,null,"Land",null,null,null,null,0,{"$f":"J874+J1019+J1164+J1309+J1456+J1601+J1747+J1892+J2037+J2182+J2327+J2454+J2581+J2708+J2835+J2962+J3089+J3216+J3343+J3470+J3597+J3724+J3851+J3978+J4105+J4232","v":0},0,0,0,0,{"$f":"O874+O1019+O1164+O1309+O1456+O1601+O1747+O1892+O2037+O2182+O2327+O2454+O2581+O2708+O2835+O2962+O3089+O3216+O3343+O3470+O3597+O3724+O3851+O3978+O4105+O4232+O4359+O4486+O4613+O4740+O4867","v":0},0,0,0,0,{"$f":"T874+T1019+T1164+T1309+T1456+T1601+T1747+T1892+T2037+T2182+T2327+T2454+T2581+T2708+T2835+T2962+T3089+T3216+T3343+T3470+T3597+T3724+T3851+T3978+T4105+T4232+T4359+T4486+T4613+T4740+T4867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,null,"Equity Raising Cost",null,null,null,null,-5.6058579115846698E-2,{"$f":"J875+J1020+J1165+J1310+J1457+J1602+J1748+J1893+J2038+J2183+J2328+J2455+J2582+J2709+J2836+J2963+J3090+J3217+J3344+J3471+J3598+J3725+J3852+J3979+J4106+J4233","v":-0.19190418828038566},-0.19190418828038566,-0.19190418828038569,-0.19190418828038569,-0.13584560916453897,{"$f":"O875+O1020+O1165+O1310+O1457+O1602+O1748+O1893+O2038+O2183+O2328+O2455+O2582+O2709+O2836+O2963+O3090+O3217+O3344+O3471+O3598+O3725+O3852+O3979+O4106+O4233+O4360+O4487+O4614+O4741+O4868","v":0},0,0,0,0,{"$f":"T875+T1020+T1165+T1310+T1457+T1602+T1748+T1893+T2038+T2183+T2328+T2455+T2582+T2709+T2836+T2963+T3090+T3217+T3344+T3471+T3598+T3725+T3852+T3979+T4106+T4233+T4360+T4487+T4614+T4741+T4868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,null,"Total",null,null,null,null,-49.53789838271765,{"$f":"SUM(J712:J727)","v":-52.300577276838702},-54.351774558614437,-57.10264373217062,-61.817989208374108,-65.314456665499222,{"$f":"SUM(O712:O727)","v":-68.59129256507687},-66.305780452506497,-62.443998020502583,-58.008592622294294,-52.905244342264631,{"$f":"SUM(T712:T727)","v":-47.300043300960112},-43.752951071079544,-40.040025361499431,-35.804102201573649,-32.218037924051075,-28.523784406731124,-25.499631503863824,-22.241614446727873,-18.658216193515024,-14.748716784261747,-11.326237706540137,-9.6783660250087404,-7.740336835556155,-5.5661217136696459,-3.5316247601696453,-1.3901280199041897,-1.3876342699041895,-1.3693429609041896,-1.3529299569800517,-1.3452328267742968,-1.2563688878278736,-1.2120279419403646,-1.1755787899031671,-1.089054401218045,-0.89252831443267988,-0.72607354502706434,-0.65410654169983107,-0.54206157314993064,-0.38734235432692515,-0.10203406026382657,-5.6034767004823301E-2,-4.7776959254823302E-2,-4.0316936754823299E-2,-3.121424375482329E-2,-1.4594850004823273E-2,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":730},null,null,"High Pressure Mains - Steel",null,null,null,null,0]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - PE",null,null,null,null,0]
[{"$f":"ROW()","v":732},null,null,"Medium Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":733},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":734},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":735},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":736},null,null,"Secondary Gate Stations",null,null,null,null,0]
[{"$f":"ROW()","v":737},null,null,"Buildings",null,null,null,null,0]
[{"$f":"ROW()","v":738},null,null,"Meter and Services Pipes",null,null,null,null,0]
[{"$f":"ROW()","v":739},null,null,"Equipment & Vehicles",null,null,null,null,0]
[{"$f":"ROW()","v":740},null,null,"Vehicle",null,null,null,null,0]
[{"$f":"ROW()","v":741},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":742},null,null,"Telemetry and Monitoring",null,null,null,null,0]
[{"$f":"ROW()","v":743},null,null,"FRC",null,null,null,null,0]
[{"$f":"ROW()","v":744},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":745},null,null,"Equity Raising Cost",null,null,null,null,0]
[{"$f":"ROW()","v":746},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J730:J745)","v":0},0,0,0,0,{"$f":"SUM(O730:O745)","v":0},0,0,0,0,{"$f":"SUM(T730:T745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":748},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":749},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":750},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":751},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":752},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":753},null,null,"Regulators"]
[{"$f":"ROW()","v":754},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":755},null,null,"Buildings"]
[{"$f":"ROW()","v":756},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":757},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":758},null,null,"Vehicle"]
[{"$f":"ROW()","v":759},null,null,"Information Technology"]
[{"$f":"ROW()","v":760},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":761},null,null,"FRC"]
[{"$f":"ROW()","v":762},null,null,"Land"]
[{"$f":"ROW()","v":763},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":764},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":766},null,null,"High Pressure Mains - Steel",null,null,null,null,48.812850630971369,{"$f":"J658+J676+J694+J712+J730+J748","v":48.81679519397585},49.087410675955539,49.491707844535881,46.930801604616221,45.749008268553752,{"$f":"O658+O676+O694+O712+O730+O748","v":41.214462995491239},36.702999972428728,32.262515249366217,27.897970507491287,23.695516164065445,{"$f":"T658+T676+T694+T712+T730+T748","v":20.211539007874791},17.011857856888703,13.965314376489275,11.489608110647527,9.6344935312871822,7.9325266122243452,6.2554365979088189,4.6915886574883814,3.4396726332115231,2.4534472499557367,1.5840456023128775,0.90395806667001843,0.43445599502715926,0.18842094188430009,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2,2.876608774144096E-2]
[{"$f":"ROW()","v":767},null,null,"High Pressure Mains - PE",null,null,null,null,3.3032887230222117,{"$f":"J659+J677+J695+J713+J731+J749","v":3.7496306767961447},3.3568059478858907,3.2855556289756369,3.0529452635653831,2.8203348981551288,{"$f":"O659+O677+O695+O713+O731+O749","v":2.5877245327448746},2.3551141673346203,2.1225038019243661,1.889893436514112,1.657283071103858,{"$f":"T659+T677+T695+T713+T731+T749","v":1.4246727056936039},1.1920623402833499,0.95945197487309586,0.72684160946284182,0.49423124405258778,0.31562204828049789,0.20269498485469742,0.12416322670164434,6.6999289684186836E-2,3.7314632184186819E-2,7.6299746841868056E-3,7.577898184186806E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3,7.5258216841868064E-3]
[{"$f":"ROW()","v":768},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J660+J678+J696+J714+J732+J750","v":0},0,0,0,0,{"$f":"O660+O678+O696+O714+O732+O750","v":0},0,0,0,0,{"$f":"T660+T678+T696+T714+T732+T750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},null,null,"Medium / Low Pressure Mains",null,null,null,null,210.25930321802079,{"$f":"J661+J679+J697+J715+J733+J751","v":222.17808368194355},239.21657770645848,258.83651477273696,276.66314479351297,293.07725645474017,{"$f":"O661+O679+O697+O715+O733+O751","v":270.75835610996529},248.78999250774044,227.2313422705156,206.29439586901225,185.92605435799226,{"$f":"T661+T679+T697+T715+T733+T751","v":166.10543692690879},146.64372783126885,127.69142321803494,109.55749152426523,92.396802331980439,76.286769252781284,61.681115956111171,48.55305502238447,36.91725882891329,26.904572231490189,18.289286817176247,11.026625982362308,5.4314896325483675,1.7043532874758061,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545,-0.1618746365967545]
[{"$f":"ROW()","v":770},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J662+J680+J698+J716+J734+J752","v":0},0,0,0,0,{"$f":"O662+O680+O698+O716+O734+O752","v":0},0,0,0,0,{"$f":"T662+T680+T698+T716+T734+T752","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[{"$f":"ROW()","v":771},null,null,"Regulators",null,null,null,null,17.334851291018417,{"$f":"J663+J681+J699+J717+J735+J753","v":18.254030453589341},18.780250830660265,19.778233769231189,20.645398438302113,21.988120982259989,{"$f":"O663+O681+O699+O717+O735+O753","v":21.110376650961566},20.232632319663143,19.35488798836472,18.477143657066296,17.599399325767873,{"$f":"T663+T681+T699+T717+T735+T753","v":16.72165499446945},15.843910663171027,14.966166331872603,14.08842200057418,13.210677669275757,12.332933337977334,11.455189006678911,10.577444675380487,9.6997003440820642,8.8219560127836409,7.9442116814852186,7.1389091553212278,6.3917515793108066,5.7255189459455149,5.1373421450802237,4.6550590873583566,4.1752697796364897,3.7137717809146227,3.2677004490943933,2.8261589413138188,2.4058889834130142,1.9915855572520726,1.58559384650271,1.2000859523456915,0.83771636739884903,0.51829588563080975,0.25980312515725118,9.7245576420194435E-2,5.0039816045007832E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2,3.8836298764110849E-2]
[{"$f":"ROW()","v":772},null,null,"Secondary Gate Stations",null,null,null,null,3.8798648120737709,{"$f":"J664+J682+J700+J718+J736+J754","v":4.4245570912007155},4.3043723940992242,4.2196092869977333,4.2807035303962415,4.3439996309269739,{"$f":"O664+O682+O700+O718+O736+O754","v":4.2031711344188718},4.0623426379107697,3.9215141414026675,3.7806856448945654,3.6398571483864632,{"$f":"T664+T682+T700+T718+T736+T754","v":3.4990286518783611},3.358200155370259,3.2173716588621568,3.0765431623540547,2.9357146658459525,2.7948861693378504,2.6540576728297482,2.5132291763216461,2.372400679813544,2.2315721833054418,2.0907436867973397,1.9537737941861997,1.8171080656263201,1.6822134165664404,1.5564712685065607,1.4404493393532922,1.3244274102000237,1.2084054810467553,1.0923835518934868,0.97666920681928837,0.92346286368324615,0.89356871007301186,0.8688195343374937,0.8470225634324785,0.82528195190009934,0.80374216612024751,0.78272437883542045,0.76170659155059339,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518,0.74532063272843518]
[{"$f":"ROW()","v":773},null,null,"Buildings",null,null,null,null,28.674122724334278,{"$f":"J665+J683+J701+J719+J737+J755","v":28.267176642062289},27.820061342040301,27.43119283951831,27.333889673996321,27.138985364917264,{"$f":"O665+O683+O701+O719+O737+O755","v":26.345692205640454},25.552399046363643,24.759105887086832,23.965812727810022,23.172519568533211,{"$f":"T665+T683+T701+T719+T737+T755","v":22.3792264092564},21.58593324997959,20.792640090702779,19.999346931425968,19.206053772149158,18.412760612872347,17.619467453595536,16.826174294318726,16.032881135041915,15.239587975765103,14.44629481648829,13.653001657211478,12.861178624182424,12.06935559115337,11.277532558124316,10.485709525095261,9.6938864920662073,8.9020634590371532,8.111226763030599,7.3232497891110748,6.540357202320048,5.7725268401508592,5.0276889367325728,4.3459394005765617,3.8375212826231033,3.4524080051439303,3.0778120112024849,2.7193257740744379,2.3955751389448574,2.3047445959619277,2.2487098289571046,2.2009328697022812,2.1606159329474579,2.1294016891926346,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114,2.1148068391878114]
[{"$f":"ROW()","v":774},null,null,"Meter and Services Pipes",null,null,null,null,242.923505856319,{"$f":"J666+J684+J702+J720+J738+J756","v":240.24602432063688},239.19292717841097,238.38273963096225,239.3455100626629,238.19418856073398,{"$f":"O666+O684+O702+O720+O738+O756","v":208.06682486373714},179.12146233276707,151.81257412027912,126.50188918875672,103.58210673696888,{"$f":"T666+T684+T702+T720+T738+T756","v":83.417977245624996},65.776683275663899,50.844118429347716,38.468563765793618,27.830224441506438,19.108915215892736,11.816820073523683,6.1575122461793352,2.2560381945131489,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288,0.3477840355136288]
[{"$f":"ROW()","v":775},null,null,"Equipment & Vehicles",null,null,null,null,8.2908716913385128,{"$f":"J667+J685+J703+J721+J739+J757","v":7.564688085399367},6.5846772389660906,5.747894485484438,4.8917257003208476,5.1001556256771199,{"$f":"O667+O685+O703+O721+O739+O757","v":4.1462431232720558},3.3062803880775613,2.5478888828552311,1.8905162063766232,1.3892333354304505,{"$f":"T667+T685+T703+T721+T739+T757","v":0.94663758432586409},0.59512021731898745,0.31497186263598442,0.11851303582361164,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2,-1.3441733349203872E-2]
[{"$f":"ROW()","v":776},null,null,"Vehicle",null,null,null,null,9.1897903116483164,{"$f":"J668+J686+J704+J722+J740+J758","v":10.29101375900189},10.70158000626952,10.338622231444216,9.8381698311336496,11.364278651458115,{"$f":"O668+O686+O704+O722+O740+O758","v":9.389866583409205},7.540909205952671,5.8969167047302911,4.4316350898821453,3.2472458337736239,{"$f":"T668+T686+T704+T722+T740+T758","v":2.2777205129037736},1.5329766907859339,0.96642679728671133,0.51853782305867446,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556,0.18742639748041556]
[{"$f":"ROW()","v":777},null,null,"Information Technology",null,null,null,null,9.5884855919334733,{"$f":"J669+J687+J705+J723+J741+J759","v":6.7625045972700599},10.594334593802277,15.020563626902273,18.676216587569478,20.171344401949661,{"$f":"O669+O687+O705+O723+O741+O759","v":14.024043714162548},8.3672305225661248,4.1684976732851364,1.4295934092198448,0.15585532552529591,{"$f":"T669+T687+T705+T723+T741+T759","v":0.15585532552529591},0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591,0.15585532552529591]
[{"$f":"ROW()","v":778},null,null,"Telemetry and Monitoring",null,null,null,null,1.6041376404787793,{"$f":"J670+J688+J706+J724+J742+J760","v":2.1404026488448804},2.8804652422109815,3.4810453835770825,3.8580806089431832,3.9875740590502673,{"$f":"O670+O688+O706+O724+O742+O760","v":3.4971924195422694},3.006810780034272,2.5164291405262746,2.0260475010182772,1.6152680282301439,{"$f":"T670+T688+T706+T724+T742+T760","v":1.2405462303560455},0.93101691748194715,0.71357909660784891,0.58349367173375066,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239,0.52714139085965239]
[{"$f":"ROW()","v":779},null,null,"FRC",null,null,null,null,4.4408920985006262E-16,{"$f":"J671+J689+J707+J725+J743+J761","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"O671+O689+O707+O725+O743+O761","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"T671+T689+T707+T725+T743+T761","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":780},null,null,"Land",null,null,null,null,5.8354466481676646,{"$f":"J672+J690+J708+J726+J744+J762","v":5.8353490581676644},5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,{"$f":"O672+O690+O708+O726+O744+O762","v":5.8348813481676647},5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,{"$f":"T672+T690+T708+T726+T744+T762","v":5.8348813481676647},5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647]
[{"$f":"ROW()","v":781},null,null,"Equity Raising Cost",null,null,null,null,0.90340473061285731,{"$f":"J673+J691+J709+J727+J745+J763","v":0.71150054233247162},0.51959635405208593,0.32769216577170024,0.13578797749131455,-5.7631673224423086E-5,{"$f":"O673+O691+O709+O727+O745+O763","v":-5.7631673224423086E-5},-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,{"$f":"T673+T691+T709+T727+T745+T763","v":-5.7631673224423086E-5},-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5,-5.7631673224423086E-5]
[{"$f":"ROW()","v":782},null,null,"Total",null,null,null,null,590.59992386993952,{"$f":"SUM(J766:J781)","v":599.24175675122115},618.87394085897915,642.17625301430542,661.48725542067825,679.7700706149169,{"$f":"SUM(O766:O781)","v":611.17877804983982},544.87299759733332,482.42899957683085,424.42040695453659,371.51516261227192,{"$f":"SUM(T766:T781)","v":325.21511931131187},282.4621682402323,243.42214287873287,208.6180406771592,177.40000275310808,149.87621834637699,125.37658684251316,104.1349723957853,86.47675620227028,72.728039418008535,62.401801711468387,53.723435686459645,46.983098850903495,42.416977137233843,39.885352377064201,39.495224357160012,39.107590087255822,38.738247126351631,38.385317169371582,38.040084342597282,37.783715454769407,37.571687512829044,37.396108722925881,37.307054321707831,37.41452600727515,37.688452462248087,38.034345920548262,38.492284347398332,39.1049419930714,40.002907932807574,40.946873165802749,41.899096206547924,42.858779269793104,43.827565026038279,44.81297017603346,45.81297017603346,46.81297017603346,47.81297017603346,48.81297017603346,49.81297017603346,50.81297017603346,51.81297017603346,52.81297017603346,53.81297017603346,54.81297017603346]
[{"$f":"ROW()","v":783}]
[{"$f":"ROW()","v":784}]
[{"$f":"ROW()","v":785}]
["2000 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":788},null,null,"High Pressure Mains - Steel",null,null,null,null,2,{"$f":"(I788-I$14)*(I788>J$14)","v":1},0,0,0,0,{"$f":"(N788-N$14)*(N788>O$14)","v":0},{"$f":"(O788-O$14)*(O788>P$14)","v":0},{"$f":"(P788-P$14)*(P788>Q$14)","v":0},{"$f":"(Q788-Q$14)*(Q788>R$14)","v":0},{"$f":"(R788-R$14)*(R788>S$14)","v":0},{"$f":"(S788-S$14)*(S788>T$14)","v":0},{"$f":"(T788-T$14)*(T788>U$14)","v":0},{"$f":"(U788-U$14)*(U788>V$14)","v":0},{"$f":"(V788-V$14)*(V788>W$14)","v":0},{"$f":"(W788-W$14)*(W788>X$14)","v":0},{"$f":"(X788-X$14)*(X788>Y$14)","v":0},{"$f":"(Y788-Y$14)*(Y788>Z$14)","v":0},{"$f":"(Z788-Z$14)*(Z788>AA$14)","v":0},{"$f":"(AA788-AA$14)*(AA788>AB$14)","v":0},{"$f":"(AB788-AB$14)*(AB788>AC$14)","v":0},{"$f":"(AC788-AC$14)*(AC788>AD$14)","v":0},{"$f":"(AD788-AD$14)*(AD788>AE$14)","v":0},{"$f":"(AE788-AE$14)*(AE788>AF$14)","v":0},{"$f":"(AF788-AF$14)*(AF788>AG$14)","v":0},{"$f":"(AG788-AG$14)*(AG788>AH$14)","v":0},{"$f":"(AH788-AH$14)*(AH788>AI$14)","v":0},{"$f":"(AI788-AI$14)*(AI788>AJ$14)","v":0},{"$f":"(AJ788-AJ$14)*(AJ788>AK$14)","v":0},{"$f":"(AK788-AK$14)*(AK788>AL$14)","v":0},{"$f":"(AL788-AL$14)*(AL788>AM$14)","v":0},{"$f":"(AM788-AM$14)*(AM788>AN$14)","v":0},{"$f":"(AN788-AN$14)*(AN788>AO$14)","v":0},{"$f":"(AO788-AO$14)*(AO788>AP$14)","v":0},{"$f":"(AP788-AP$14)*(AP788>AQ$14)","v":0},{"$f":"(AQ788-AQ$14)*(AQ788>AR$14)","v":0},{"$f":"(AR788-AR$14)*(AR788>AS$14)","v":0},{"$f":"(AS788-AS$14)*(AS788>AT$14)","v":0},{"$f":"(AT788-AT$14)*(AT788>AU$14)","v":0},{"$f":"(AU788-AU$14)*(AU788>AV$14)","v":0},{"$f":"(AV788-AV$14)*(AV788>AW$14)","v":0},{"$f":"(AW788-AW$14)*(AW788>AX$14)","v":0},{"$f":"(AX788-AX$14)*(AX788>AY$14)","v":0},{"$f":"(AY788-AY$14)*(AY788>AZ$14)","v":0},{"$f":"(AZ788-AZ$14)*(AZ788>BA$14)","v":0},{"$f":"(BA788-BA$14)*(BA788>BB$14)","v":0},{"$f":"(BB788-BB$14)*(BB788>BC$14)","v":0},{"$f":"(BC788-BC$14)*(BC788>BD$14)","v":0},{"$f":"(BD788-BD$14)*(BD788>BE$14)","v":0},{"$f":"(BE788-BE$14)*(BE788>BF$14)","v":0},{"$f":"(BF788-BF$14)*(BF788>BG$14)","v":0},{"$f":"(BG788-BG$14)*(BG788>BH$14)","v":0},{"$f":"(BH788-BH$14)*(BH788>BI$14)","v":0},{"$f":"(BI788-BI$14)*(BI788>BJ$14)","v":0},{"$f":"(BJ788-BJ$14)*(BJ788>BK$14)","v":0},{"$f":"(BK788-BK$14)*(BK788>BL$14)","v":0}]
[{"$f":"ROW()","v":789},null,null,"High Pressure Mains - PE",null,null,null,null,2,{"$f":"(I789-I$14)*(I789>J$14)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Medium Pressure Mains",null,null,null,null,2,{"$f":"(I790-I$14)*(I790>J$14)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Medium / Low Pressure Mains",null,null,null,null,2,{"$f":"(I791-I$14)*(I791>J$14)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Low Pressure Mains",null,null,null,null,2,{"$f":"(I792-I$14)*(I792>J$14)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Regulators",null,null,null,null,22,{"$f":"(I793-I$14)*(I793>J$14)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,null,"Secondary Gate Stations",null,null,null,null,22,{"$f":"(I794-I$14)*(I794>J$14)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"Buildings",null,null,null,null,22,{"$f":"(I795-I$14)*(I795>J$14)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"Meter and Services Pipes",null,null,null,null,7,{"$f":"(I796-I$14)*(I796>J$14)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I797-I$14)*(I797>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I798-I$14)*(I798>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I799-I$14)*(I799>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":800},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I800-I$14)*(I800>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"FRC",null,null,null,null,0,{"$f":"(I801-I$14)*(I801>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Land",null,null,null,null,0,{"$f":"(I802-I$14)*(I802>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I803-I$14)*(I803>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":804}]
["Opening Asset Value"]
[{"$f":"ROW()","v":806},null,null,"High Pressure Mains - Steel",null,null,null,null,6.1115981950423282E-2,{"$f":"I914","v":3.0557990975211641E-2},{"$f":"J914","v":0},{"$f":"K914","v":0},{"$f":"L914","v":0},{"$f":"M914","v":0},{"$f":"N914","v":0},{"$f":"O914","v":0},{"$f":"P914","v":0},{"$f":"Q914","v":0},{"$f":"R914","v":0},{"$f":"S914","v":0},{"$f":"T914","v":0},{"$f":"U914","v":0},{"$f":"V914","v":0},{"$f":"W914","v":0},{"$f":"X914","v":0},{"$f":"Y914","v":0},{"$f":"Z914","v":0},{"$f":"AA914","v":0},{"$f":"AB914","v":0},{"$f":"AC914","v":0},{"$f":"AD914","v":0},{"$f":"AE914","v":0},{"$f":"AF914","v":0},{"$f":"AG914","v":0},{"$f":"AH914","v":0},{"$f":"AI914","v":0},{"$f":"AJ914","v":0},{"$f":"AK914","v":0},{"$f":"AL914","v":0},{"$f":"AM914","v":0},{"$f":"AN914","v":0},{"$f":"AO914","v":0},{"$f":"AP914","v":0},{"$f":"AQ914","v":0},{"$f":"AR914","v":0},{"$f":"AS914","v":0},{"$f":"AT914","v":0},{"$f":"AU914","v":0},{"$f":"AV914","v":0},{"$f":"AW914","v":0},{"$f":"AX914","v":0},{"$f":"AY914","v":0},{"$f":"AZ914","v":0},{"$f":"BA914","v":0},{"$f":"BB914","v":0},{"$f":"BC914","v":0},{"$f":"BD914","v":0},{"$f":"BE914","v":0},{"$f":"BF914","v":0},{"$f":"BG914","v":0},{"$f":"BH914","v":0},{"$f":"BI914","v":0},{"$f":"BJ914","v":0},{"$f":"BK914","v":0}]
[{"$f":"ROW()","v":807},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.34868006018437259,{"$f":"SUM(I916:I918)","v":0.17434003009218629},{"$f":"SUM(J916:J918)","v":0},{"$f":"SUM(K916:K918)","v":0},{"$f":"SUM(L916:L918)","v":0},{"$f":"SUM(M916:M918)","v":0},{"$f":"SUM(N916:N918)","v":0},{"$f":"SUM(O916:O918)","v":0},{"$f":"SUM(P916:P918)","v":0},{"$f":"SUM(Q916:Q918)","v":0},{"$f":"SUM(R916:R918)","v":0},{"$f":"SUM(S916:S918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"I918","v":0},0,0,0,0,{"$f":"N918","v":0},{"$f":"O918","v":0},{"$f":"P918","v":0},{"$f":"Q918","v":0},{"$f":"R918","v":0},{"$f":"S918","v":0},{"$f":"T918","v":0},{"$f":"U918","v":0},{"$f":"V918","v":0},{"$f":"W918","v":0},{"$f":"X918","v":0},{"$f":"Y918","v":0},{"$f":"Z918","v":0},{"$f":"AA918","v":0},{"$f":"AB918","v":0},{"$f":"AC918","v":0},{"$f":"AD918","v":0},{"$f":"AE918","v":0},{"$f":"AF918","v":0},{"$f":"AG918","v":0},{"$f":"AH918","v":0},{"$f":"AI918","v":0},{"$f":"AJ918","v":0},{"$f":"AK918","v":0},{"$f":"AL918","v":0},{"$f":"AM918","v":0},{"$f":"AN918","v":0},{"$f":"AO918","v":0},{"$f":"AP918","v":0},{"$f":"AQ918","v":0},{"$f":"AR918","v":0},{"$f":"AS918","v":0},{"$f":"AT918","v":0},{"$f":"AU918","v":0},{"$f":"AV918","v":0},{"$f":"AW918","v":0},{"$f":"AX918","v":0},{"$f":"AY918","v":0},{"$f":"AZ918","v":0},{"$f":"BA918","v":0},{"$f":"BB918","v":0},{"$f":"BC918","v":0},{"$f":"BD918","v":0},{"$f":"BE918","v":0},{"$f":"BF918","v":0},{"$f":"BG918","v":0},{"$f":"BH918","v":0},{"$f":"BI918","v":0},{"$f":"BJ918","v":0},{"$f":"BK918","v":0}]
[{"$f":"ROW()","v":811},null,null,"Regulators",null,null,null,null,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2,3.0701394516477586E-2,2.8654634882045747E-2,2.6607875247613908E-2,2.4561115613182069E-2,2.251435597875023E-2,2.0467596344318391E-2,1.8420836709886552E-2,1.6374077075454713E-2,1.4327317441022874E-2,1.2280557806591035E-2,1.0233798172159195E-2,8.1870385377273563E-3,6.1402789032955173E-3,4.0935192688636782E-3,2.0467596344318391E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,null,"Secondary Gate Stations",null,null,null,null,6.0229487331688505E-3,5.74917833620663E-3,5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3,4.3803263513955276E-3,4.1065559544333071E-3,3.8327855574710867E-3,3.5590151605088662E-3,3.2852447635466457E-3,3.0114743665844252E-3,2.7377039696222048E-3,2.4639335726599843E-3,2.1901631756977638E-3,1.9163927787355433E-3,1.6426223817733229E-3,1.3688519848111024E-3,1.0950815878488819E-3,8.2131119088666143E-4,5.4754079392444095E-4,2.7377039696222048E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"Buildings",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"Meter and Services Pipes",null,null,null,null,1.7079999999999997,1.4639999999999997,1.2199999999999998,0.97599999999999976,0.73199999999999976,0.48799999999999988,0.24399999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":818},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":819},null,null,"FRC",null,null,null,null,0,{"$f":"I927","v":0},{"$f":"J927","v":0},{"$f":"K927","v":0},{"$f":"L927","v":0},{"$f":"M927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},null,null,"Land",null,null,null,null,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":821},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Total",null,null,null,null,2.2887852100660568,{"$f":"SUM(J806:J821)","v":1.8375666589672646},1.3863481078684727,1.1400275778370785,0.89370704780568466,0.64738651777429068,{"$f":"SUM(O806:O821)","v":0.4010659877428967},0.15474545771150269,0.15242492768010862,0.15010439764871458,0.14778386761732051,{"$f":"SUM(T806:T821)","v":0.14546333758592644},0.1431428075545324,0.14082227752313833,0.13850174749174426,0.13618121746035022,0.13386068742895615,0.13154015739756209,0.12921962736616804,0.12689909733477397,0.12457856730337992,0.12225803727198585,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
["Capex"]
[{"$f":"ROW()","v":824},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":825},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":826},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":827},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":828},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":829},null,null,"Regulators"]
[{"$f":"ROW()","v":830},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":831},null,null,"Buildings"]
[{"$f":"ROW()","v":832},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":833},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":834},null,null,"Vehicle"]
[{"$f":"ROW()","v":835},null,null,"Information Technology"]
[{"$f":"ROW()","v":836},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":837},null,null,"FRC"]
[{"$f":"ROW()","v":838},null,null,"Land"]
[{"$f":"ROW()","v":839},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":840},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":842},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":843},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":844},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":845},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":846},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":847},null,null,"Regulators"]
[{"$f":"ROW()","v":848},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":849},null,null,"Buildings"]
[{"$f":"ROW()","v":850},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":851},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":852},null,null,"Vehicle"]
[{"$f":"ROW()","v":853},null,null,"Information Technology"]
[{"$f":"ROW()","v":854},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":855},null,null,"FRC"]
[{"$f":"ROW()","v":856},null,null,"Land"]
[{"$f":"ROW()","v":857},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":858},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J842:J857)","v":0},0,0,0,0,{"$f":"SUM(O842:O857)","v":0},0,0,0,0,{"$f":"SUM(T842:T857)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":860},null,null,"High Pressure Mains - Steel",null,null,null,null,-3.0557990975211641E-2,{"$f":"-IF(J806<0,J806,IF($D860=\"Land\",0,IF(J788<1,J806,MAX(MIN(IF(J788>0,(J806/J788)*J$14,0),J806*J$14),0))))","v":-3.0557990975211641E-2},0,0,0,0,{"$f":"-IF(O806<0,O806,IF($D860=\"Land\",0,IF(O788<1,O806,MAX(MIN(IF(O788>0,(O806/O788)*O$14,0),O806*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T806<0,T806,IF($D860=\"Land\",0,IF(T788<1,T806,MAX(MIN(IF(T788>0,(T806/T788)*T$14,0),T806*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-IF(J807<0,J807,IF($D861=\"Land\",0,IF(J789<1,J807,MAX(MIN(IF(J789>0,(J807/J789)*J$14,0),J807*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O807<0,O807,IF($D861=\"Land\",0,IF(O789<1,O807,MAX(MIN(IF(O789>0,(O807/O789)*O$14,0),O807*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T807<0,T807,IF($D861=\"Land\",0,IF(T789<1,T807,MAX(MIN(IF(T789>0,(T807/T789)*T$14,0),T807*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":862},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J808<0,J808,IF($D862=\"Land\",0,IF(J790<1,J808,MAX(MIN(IF(J790>0,(J808/J790)*J$14,0),J808*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O808<0,O808,IF($D862=\"Land\",0,IF(O790<1,O808,MAX(MIN(IF(O790>0,(O808/O790)*O$14,0),O808*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T808<0,T808,IF($D862=\"Land\",0,IF(T790<1,T808,MAX(MIN(IF(T790>0,(T808/T790)*T$14,0),T808*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,null,"Medium / Low Pressure Mains",null,null,null,null,-0.17434003009218629,{"$f":"-IF(J809<0,J809,IF($D863=\"Land\",0,IF(J791<1,J809,MAX(MIN(IF(J791>0,(J809/J791)*J$14,0),J809*J$14),0))))","v":-0.17434003009218629},0,0,0,0,{"$f":"-IF(O809<0,O809,IF($D863=\"Land\",0,IF(O791<1,O809,MAX(MIN(IF(O791>0,(O809/O791)*O$14,0),O809*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T809<0,T809,IF($D863=\"Land\",0,IF(T791<1,T809,MAX(MIN(IF(T791>0,(T809/T791)*T$14,0),T809*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":864},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J810<0,J810,IF($D864=\"Land\",0,IF(J792<1,J810,MAX(MIN(IF(J792>0,(J810/J792)*J$14,0),J810*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O810<0,O810,IF($D864=\"Land\",0,IF(O792<1,O810,MAX(MIN(IF(O792>0,(O810/O792)*O$14,0),O810*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T810<0,T810,IF($D864=\"Land\",0,IF(T792<1,T810,MAX(MIN(IF(T792>0,(T810/T792)*T$14,0),T810*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":865},null,null,"Regulators",null,null,null,null,-2.0467596344318395E-3,{"$f":"-IF(J811<0,J811,IF($D865=\"Land\",0,IF(J793<1,J811,MAX(MIN(IF(J793>0,(J811/J793)*J$14,0),J811*J$14),0))))","v":-2.0467596344318391E-3},-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,{"$f":"-IF(O811<0,O811,IF($D865=\"Land\",0,IF(O793<1,O811,MAX(MIN(IF(O793>0,(O811/O793)*O$14,0),O811*O$14),0))))","v":-2.0467596344318391E-3},-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,{"$f":"-IF(T811<0,T811,IF($D865=\"Land\",0,IF(T793<1,T811,MAX(MIN(IF(T793>0,(T811/T793)*T$14,0),T811*T$14),0))))","v":-2.0467596344318391E-3},-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":866},null,null,"Secondary Gate Stations",null,null,null,null,-2.7377039696222048E-4,{"$f":"-IF(J812<0,J812,IF($D866=\"Land\",0,IF(J794<1,J812,MAX(MIN(IF(J794>0,(J812/J794)*J$14,0),J812*J$14),0))))","v":-2.7377039696222048E-4},-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,{"$f":"-IF(O812<0,O812,IF($D866=\"Land\",0,IF(O794<1,O812,MAX(MIN(IF(O794>0,(O812/O794)*O$14,0),O812*O$14),0))))","v":-2.7377039696222048E-4},-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,{"$f":"-IF(T812<0,T812,IF($D866=\"Land\",0,IF(T794<1,T812,MAX(MIN(IF(T794>0,(T812/T794)*T$14,0),T812*T$14),0))))","v":-2.7377039696222048E-4},-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":867},null,null,"Buildings",null,null,null,null,0,{"$f":"-IF(J813<0,J813,IF($D867=\"Land\",0,IF(J795<1,J813,MAX(MIN(IF(J795>0,(J813/J795)*J$14,0),J813*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O813<0,O813,IF($D867=\"Land\",0,IF(O795<1,O813,MAX(MIN(IF(O795>0,(O813/O795)*O$14,0),O813*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T813<0,T813,IF($D867=\"Land\",0,IF(T795<1,T813,MAX(MIN(IF(T795>0,(T813/T795)*T$14,0),T813*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"Meter and Services Pipes",null,null,null,null,-0.24399999999999997,{"$f":"-IF(J814<0,J814,IF($D868=\"Land\",0,IF(J796<1,J814,MAX(MIN(IF(J796>0,(J814/J796)*J$14,0),J814*J$14),0))))","v":-0.24399999999999997},-0.24399999999999994,-0.24399999999999994,-0.24399999999999991,-0.24399999999999994,{"$f":"-IF(O814<0,O814,IF($D868=\"Land\",0,IF(O796<1,O814,MAX(MIN(IF(O796>0,(O814/O796)*O$14,0),O814*O$14),0))))","v":-0.24399999999999994},0,0,0,0,{"$f":"-IF(T814<0,T814,IF($D868=\"Land\",0,IF(T796<1,T814,MAX(MIN(IF(T796>0,(T814/T796)*T$14,0),T814*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":869},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-IF(J815<0,J815,IF($D869=\"Land\",0,IF(J797<1,J815,MAX(MIN(IF(J797>0,(J815/J797)*J$14,0),J815*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O815<0,O815,IF($D869=\"Land\",0,IF(O797<1,O815,MAX(MIN(IF(O797>0,(O815/O797)*O$14,0),O815*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T815<0,T815,IF($D869=\"Land\",0,IF(T797<1,T815,MAX(MIN(IF(T797>0,(T815/T797)*T$14,0),T815*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,null,"Vehicle",null,null,null,null,0,{"$f":"-IF(J816<0,J816,IF($D870=\"Land\",0,IF(J798<1,J816,MAX(MIN(IF(J798>0,(J816/J798)*J$14,0),J816*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O816<0,O816,IF($D870=\"Land\",0,IF(O798<1,O816,MAX(MIN(IF(O798>0,(O816/O798)*O$14,0),O816*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T816<0,T816,IF($D870=\"Land\",0,IF(T798<1,T816,MAX(MIN(IF(T798>0,(T816/T798)*T$14,0),T816*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J817<0,J817,IF($D871=\"Land\",0,IF(J799<1,J817,MAX(MIN(IF(J799>0,(J817/J799)*J$14,0),J817*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O817<0,O817,IF($D871=\"Land\",0,IF(O799<1,O817,MAX(MIN(IF(O799>0,(O817/O799)*O$14,0),O817*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T817<0,T817,IF($D871=\"Land\",0,IF(T799<1,T817,MAX(MIN(IF(T799>0,(T817/T799)*T$14,0),T817*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J818<0,J818,IF($D872=\"Land\",0,IF(J800<1,J818,MAX(MIN(IF(J800>0,(J818/J800)*J$14,0),J818*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O818<0,O818,IF($D872=\"Land\",0,IF(O800<1,O818,MAX(MIN(IF(O800>0,(O818/O800)*O$14,0),O818*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T818<0,T818,IF($D872=\"Land\",0,IF(T800<1,T818,MAX(MIN(IF(T800>0,(T818/T800)*T$14,0),T818*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J819<0,J819,IF($D873=\"Land\",0,IF(J801<1,J819,MAX(MIN(IF(J801>0,(J819/J801)*J$14,0),J819*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O819<0,O819,IF($D873=\"Land\",0,IF(O801<1,O819,MAX(MIN(IF(O801>0,(O819/O801)*O$14,0),O819*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T819<0,T819,IF($D873=\"Land\",0,IF(T801<1,T819,MAX(MIN(IF(T801>0,(T819/T801)*T$14,0),T819*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J820<0,J820,IF($D874=\"Land\",0,IF(J802<1,J820,MAX(MIN(IF(J802>0,(J820/J802)*J$14,0),J820*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O820<0,O820,IF($D874=\"Land\",0,IF(O802<1,O820,MAX(MIN(IF(O802>0,(O820/O802)*O$14,0),O820*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T820<0,T820,IF($D874=\"Land\",0,IF(T802<1,T820,MAX(MIN(IF(T802>0,(T820/T802)*T$14,0),T820*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-IF(J821<0,J821,IF($D875=\"Land\",0,IF(J803<1,J821,MAX(MIN(IF(J803>0,(J821/J803)*J$14,0),J821*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O821<0,O821,IF($D875=\"Land\",0,IF(O803<1,O821,MAX(MIN(IF(O803>0,(O821/O803)*O$14,0),O821*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T821<0,T821,IF($D875=\"Land\",0,IF(T803<1,T821,MAX(MIN(IF(T803>0,(T821/T803)*T$14,0),T821*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,null,"Total",null,null,null,null,-0.45121855109879194,{"$f":"SUM(J860:J875)","v":-0.45121855109879194},-0.24632053003139401,-0.24632053003139401,-0.24632053003139398,-0.24632053003139401,{"$f":"SUM(O860:O875)","v":-0.24632053003139401},-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,{"$f":"SUM(T860:T875)","v":-2.3205300313940596E-3},-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":878},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":879},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":880},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":881},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":882},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":883},null,null,"Regulators"]
[{"$f":"ROW()","v":884},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":885},null,null,"Buildings"]
[{"$f":"ROW()","v":886},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":887},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":888},null,null,"Vehicle"]
[{"$f":"ROW()","v":889},null,null,"Information Technology"]
[{"$f":"ROW()","v":890},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":891},null,null,"FRC"]
[{"$f":"ROW()","v":892},null,null,"Land"]
[{"$f":"ROW()","v":893},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":894},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":896},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":897},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":898},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":899},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":900},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":901},null,null,"Regulators"]
[{"$f":"ROW()","v":902},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":903},null,null,"Buildings"]
[{"$f":"ROW()","v":904},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":905},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":906},null,null,"Vehicle"]
[{"$f":"ROW()","v":907},null,null,"Information Technology"]
[{"$f":"ROW()","v":908},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":909},null,null,"FRC"]
[{"$f":"ROW()","v":910},null,null,"Land"]
[{"$f":"ROW()","v":911},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":912},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":914},null,null,"High Pressure Mains - Steel",null,null,null,null,3.0557990975211641E-2,{"$f":"J806+J824+J842+J860+J878 + J896","v":0},0,0,0,0,{"$f":"O806+O824+O842+O860+O878 + O896","v":0},0,0,0,0,{"$f":"T806+T824+T842+T860+T878 + T896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J807+J825+J843+J861+J879 + J897","v":0},0,0,0,0,{"$f":"O807+O825+O843+O861+O879 + O897","v":0},0,0,0,0,{"$f":"T807+T825+T843+T861+T879 + T897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J808+J826+J844+J862+J880 + J898","v":0},0,0,0,0,{"$f":"O808+O826+O844+O862+O880 + O898","v":0},0,0,0,0,{"$f":"T808+T826+T844+T862+T880 + T898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.17434003009218629,{"$f":"J809+J827+J845+J863+J881 + J899","v":0},0,0,0,0,{"$f":"O809+O827+O845+O863+O881 + O899","v":0},0,0,0,0,{"$f":"T809+T827+T845+T863+T881 + T899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J810+J828+J846+J864+J882 + J900","v":0},0,0,0,0,{"$f":"O810+O828+O846+O864+O882 + O900","v":0},0,0,0,0,{"$f":"T810+T828+T846+T864+T882 + T900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,null,"Regulators",null,null,null,null,4.2981952323068624E-2,{"$f":"J811+J829+J847+J865+J883 + J901","v":4.0935192688636782E-2},3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2,{"$f":"O811+O829+O847+O865+O883 + O901","v":3.0701394516477586E-2},2.8654634882045747E-2,2.6607875247613908E-2,2.4561115613182069E-2,2.251435597875023E-2,{"$f":"T811+T829+T847+T865+T883 + T901","v":2.0467596344318391E-2},1.8420836709886552E-2,1.6374077075454713E-2,1.4327317441022874E-2,1.2280557806591035E-2,1.0233798172159195E-2,8.1870385377273563E-3,6.1402789032955173E-3,4.0935192688636782E-3,2.0467596344318391E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,null,"Secondary Gate Stations",null,null,null,null,5.74917833620663E-3,{"$f":"J812+J830+J848+J866+J884 + J902","v":5.4754079392444095E-3},5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3,4.3803263513955276E-3,{"$f":"O812+O830+O848+O866+O884 + O902","v":4.1065559544333071E-3},3.8327855574710867E-3,3.5590151605088662E-3,3.2852447635466457E-3,3.0114743665844252E-3,{"$f":"T812+T830+T848+T866+T884 + T902","v":2.7377039696222048E-3},2.4639335726599843E-3,2.1901631756977638E-3,1.9163927787355433E-3,1.6426223817733229E-3,1.3688519848111024E-3,1.0950815878488819E-3,8.2131119088666143E-4,5.4754079392444095E-4,2.7377039696222048E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Buildings",null,null,null,null,0,{"$f":"J813+J831+J849+J867+J885 + J903","v":0},0,0,0,0,{"$f":"O813+O831+O849+O867+O885 + O903","v":0},0,0,0,0,{"$f":"T813+T831+T849+T867+T885 + T903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Meter and Services Pipes",null,null,null,null,1.4639999999999997,{"$f":"J814+J832+J850+J868+J886 + J904","v":1.2199999999999998},0.97599999999999976,0.73199999999999976,0.48799999999999988,0.24399999999999994,{"$f":"O814+O832+O850+O868+O886 + O904","v":0},0,0,0,0,{"$f":"T814+T832+T850+T868+T886 + T904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J815+J833+J851+J869+J887 + J905","v":0},0,0,0,0,{"$f":"O815+O833+O851+O869+O887 + O905","v":0},0,0,0,0,{"$f":"T815+T833+T851+T869+T887 + T905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Vehicle",null,null,null,null,0,{"$f":"J816+J834+J852+J870+J888 + J906","v":0},0,0,0,0,{"$f":"O816+O834+O852+O870+O888 + O906","v":0},0,0,0,0,{"$f":"T816+T834+T852+T870+T888 + T906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Information Technology",null,null,null,null,0,{"$f":"J817+J835+J853+J871+J889 + J907","v":0},0,0,0,0,{"$f":"O817+O835+O853+O871+O889 + O907","v":0},0,0,0,0,{"$f":"T817+T835+T853+T871+T889 + T907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J818+J836+J854+J872+J890 + J908","v":0},0,0,0,0,{"$f":"O818+O836+O854+O872+O890 + O908","v":0},0,0,0,0,{"$f":"T818+T836+T854+T872+T890 + T908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"FRC",null,null,null,null,0,{"$f":"J819+J837+J855+J873+J891 + J909","v":0},0,0,0,0,{"$f":"O819+O837+O855+O873+O891 + O909","v":0},0,0,0,0,{"$f":"T819+T837+T855+T873+T891 + T909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Land",null,null,null,null,0.1199375072405918,{"$f":"J820+J838+J856+J874+J892 + J910","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,{"$f":"O820+O838+O856+O874+O892 + O910","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,{"$f":"T820+T838+T856+T874+T892 + T910","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":929},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J821+J839+J857+J875+J893 + J911","v":0},0,0,0,0,{"$f":"O821+O839+O857+O875+O893 + O911","v":0},0,0,0,0,{"$f":"T821+T839+T857+T875+T893 + T911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Total",null,null,null,null,1.8375666589672646,{"$f":"SUM(J914:J929)","v":1.3863481078684727},1.1400275778370785,0.89370704780568466,0.64738651777429068,0.4010659877428967,{"$f":"SUM(O914:O929)","v":0.15474545771150269},0.15242492768010862,0.15010439764871458,0.14778386761732051,0.14546333758592644,{"$f":"SUM(T914:T929)","v":0.1431428075545324},0.14082227752313833,0.13850174749174426,0.13618121746035022,0.13386068742895615,0.13154015739756209,0.12921962736616804,0.12689909733477397,0.12457856730337992,0.12225803727198585,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
["2001 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":933},null,null,"High Pressure Mains - Steel",null,null,null,null,3,{"$f":"(I933-I$14)*(I933>J$14)","v":2},1,0,0,0,{"$f":"(N933-N$14)*(N933>O$14)","v":0},{"$f":"(O933-O$14)*(O933>P$14)","v":0},{"$f":"(P933-P$14)*(P933>Q$14)","v":0},{"$f":"(Q933-Q$14)*(Q933>R$14)","v":0},{"$f":"(R933-R$14)*(R933>S$14)","v":0},{"$f":"(S933-S$14)*(S933>T$14)","v":0},{"$f":"(T933-T$14)*(T933>U$14)","v":0},{"$f":"(U933-U$14)*(U933>V$14)","v":0},{"$f":"(V933-V$14)*(V933>W$14)","v":0},{"$f":"(W933-W$14)*(W933>X$14)","v":0},{"$f":"(X933-X$14)*(X933>Y$14)","v":0},{"$f":"(Y933-Y$14)*(Y933>Z$14)","v":0},{"$f":"(Z933-Z$14)*(Z933>AA$14)","v":0},{"$f":"(AA933-AA$14)*(AA933>AB$14)","v":0},{"$f":"(AB933-AB$14)*(AB933>AC$14)","v":0},{"$f":"(AC933-AC$14)*(AC933>AD$14)","v":0},{"$f":"(AD933-AD$14)*(AD933>AE$14)","v":0},{"$f":"(AE933-AE$14)*(AE933>AF$14)","v":0},{"$f":"(AF933-AF$14)*(AF933>AG$14)","v":0},{"$f":"(AG933-AG$14)*(AG933>AH$14)","v":0},{"$f":"(AH933-AH$14)*(AH933>AI$14)","v":0},{"$f":"(AI933-AI$14)*(AI933>AJ$14)","v":0},{"$f":"(AJ933-AJ$14)*(AJ933>AK$14)","v":0},{"$f":"(AK933-AK$14)*(AK933>AL$14)","v":0},{"$f":"(AL933-AL$14)*(AL933>AM$14)","v":0},{"$f":"(AM933-AM$14)*(AM933>AN$14)","v":0},{"$f":"(AN933-AN$14)*(AN933>AO$14)","v":0},{"$f":"(AO933-AO$14)*(AO933>AP$14)","v":0},{"$f":"(AP933-AP$14)*(AP933>AQ$14)","v":0},{"$f":"(AQ933-AQ$14)*(AQ933>AR$14)","v":0},{"$f":"(AR933-AR$14)*(AR933>AS$14)","v":0},{"$f":"(AS933-AS$14)*(AS933>AT$14)","v":0},{"$f":"(AT933-AT$14)*(AT933>AU$14)","v":0},{"$f":"(AU933-AU$14)*(AU933>AV$14)","v":0},{"$f":"(AV933-AV$14)*(AV933>AW$14)","v":0},{"$f":"(AW933-AW$14)*(AW933>AX$14)","v":0},{"$f":"(AX933-AX$14)*(AX933>AY$14)","v":0},{"$f":"(AY933-AY$14)*(AY933>AZ$14)","v":0},{"$f":"(AZ933-AZ$14)*(AZ933>BA$14)","v":0},{"$f":"(BA933-BA$14)*(BA933>BB$14)","v":0},{"$f":"(BB933-BB$14)*(BB933>BC$14)","v":0},{"$f":"(BC933-BC$14)*(BC933>BD$14)","v":0},{"$f":"(BD933-BD$14)*(BD933>BE$14)","v":0},{"$f":"(BE933-BE$14)*(BE933>BF$14)","v":0},{"$f":"(BF933-BF$14)*(BF933>BG$14)","v":0},{"$f":"(BG933-BG$14)*(BG933>BH$14)","v":0},{"$f":"(BH933-BH$14)*(BH933>BI$14)","v":0},{"$f":"(BI933-BI$14)*(BI933>BJ$14)","v":0},{"$f":"(BJ933-BJ$14)*(BJ933>BK$14)","v":0},{"$f":"(BK933-BK$14)*(BK933>BL$14)","v":0}]
[{"$f":"ROW()","v":934},null,null,"High Pressure Mains - PE",null,null,null,null,3,{"$f":"(I934-I$14)*(I934>J$14)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"Medium Pressure Mains",null,null,null,null,3,{"$f":"(I935-I$14)*(I935>J$14)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":936},null,null,"Medium / Low Pressure Mains",null,null,null,null,3,{"$f":"(I936-I$14)*(I936>J$14)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Low Pressure Mains",null,null,null,null,3,{"$f":"(I937-I$14)*(I937>J$14)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":938},null,null,"Regulators",null,null,null,null,23,{"$f":"(I938-I$14)*(I938>J$14)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":939},null,null,"Secondary Gate Stations",null,null,null,null,23,{"$f":"(I939-I$14)*(I939>J$14)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Buildings",null,null,null,null,23,{"$f":"(I940-I$14)*(I940>J$14)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,null,"Meter and Services Pipes",null,null,null,null,8,{"$f":"(I941-I$14)*(I941>J$14)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I942-I$14)*(I942>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":943},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I943-I$14)*(I943>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":944},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I944-I$14)*(I944>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I945-I$14)*(I945>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"FRC",null,null,null,null,0,{"$f":"(I946-I$14)*(I946>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Land",null,null,null,null,0,{"$f":"(I947-I$14)*(I947>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I948-I$14)*(I948>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949}]
["Opening Asset Value"]
[{"$f":"ROW()","v":951},null,null,"High Pressure Mains - Steel",null,null,null,null,0.25990818180196229,{"$f":"I1059","v":0.17327212120130819},8.6636060600654097E-2,0,0,0,{"$f":"N1059","v":0},{"$f":"O1059","v":0},{"$f":"P1059","v":0},{"$f":"Q1059","v":0},{"$f":"R1059","v":0},{"$f":"S1059","v":0},{"$f":"T1059","v":0},{"$f":"U1059","v":0},{"$f":"V1059","v":0},{"$f":"W1059","v":0},{"$f":"X1059","v":0},{"$f":"Y1059","v":0},{"$f":"Z1059","v":0},{"$f":"AA1059","v":0},{"$f":"AB1059","v":0},{"$f":"AC1059","v":0},{"$f":"AD1059","v":0},{"$f":"AE1059","v":0},{"$f":"AF1059","v":0},{"$f":"AG1059","v":0},{"$f":"AH1059","v":0},{"$f":"AI1059","v":0},{"$f":"AJ1059","v":0},{"$f":"AK1059","v":0},{"$f":"AL1059","v":0},{"$f":"AM1059","v":0},{"$f":"AN1059","v":0},{"$f":"AO1059","v":0},{"$f":"AP1059","v":0},{"$f":"AQ1059","v":0},{"$f":"AR1059","v":0},{"$f":"AS1059","v":0},{"$f":"AT1059","v":0},{"$f":"AU1059","v":0},{"$f":"AV1059","v":0},{"$f":"AW1059","v":0},{"$f":"AX1059","v":0},{"$f":"AY1059","v":0},{"$f":"AZ1059","v":0},{"$f":"BA1059","v":0},{"$f":"BB1059","v":0},{"$f":"BC1059","v":0},{"$f":"BD1059","v":0},{"$f":"BE1059","v":0},{"$f":"BF1059","v":0},{"$f":"BG1059","v":0},{"$f":"BH1059","v":0},{"$f":"BI1059","v":0},{"$f":"BJ1059","v":0},{"$f":"BK1059","v":0}]
[{"$f":"ROW()","v":952},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Regulators",null,null,null,null,8.9196108032095239E-2,8.5318016378525888E-2,8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2,6.5927558110679102E-2,6.2049466457109743E-2,5.8171374803540385E-2,5.4293283149971026E-2,5.0415191496401668E-2,4.6537099842832309E-2,4.2659008189262951E-2,3.8780916535693592E-2,3.4902824882124234E-2,3.1024733228554875E-2,2.7146641574985517E-2,2.3268549921416158E-2,1.93904582678468E-2,1.5512366614277439E-2,1.1634274960708079E-2,7.7561833071387188E-3,3.8780916535693594E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,null,"Secondary Gate Stations",null,null,null,null,6.9957731789878621E-3,6.6916091277275207E-3,6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3,5.1707888714258117E-3,4.8666248201654702E-3,4.5624607689051279E-3,4.2582967176447864E-3,3.954132666384445E-3,3.6499686151241031E-3,3.3458045638637612E-3,3.0416405126034193E-3,2.7374764613430774E-3,2.4333124100827355E-3,2.1291483588223937E-3,1.8249843075620518E-3,1.5208202563017099E-3,1.216656205041368E-3,9.1249215378102599E-4,6.0832810252068399E-4,3.04164051260342E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Buildings",null,null,null,null,3.3812903698441352E-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2,2.4992146211891431E-2,2.3522019964133112E-2,2.2051893716374792E-2,2.0581767468616473E-2,1.9111641220858153E-2,1.7641514973099834E-2,1.6171388725341514E-2,1.4701262477583195E-2,1.3231136229824875E-2,1.1761009982066556E-2,1.0290883734308236E-2,8.8207574865499169E-3,7.3506312387915974E-3,5.880504991033278E-3,4.4103787432749585E-3,2.940252495516639E-3,1.4701262477583195E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"Meter and Services Pipes",null,null,null,null,3.1904000000000008,2.7916000000000007,2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006,0.79760000000000031,0.39880000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I1071","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":964},null,null,"FRC",null,null,null,null,0,{"$f":"I1072","v":0},{"$f":"J1072","v":0},{"$f":"K1072","v":0},{"$f":"L1072","v":0},{"$f":"M1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},null,null,"Land",null,null,null,null,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
[{"$f":"ROW()","v":966},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":967},null,null,"Total",null,null,null,null,4.4821966734464489,{"$f":"SUM(J951:J966)","v":3.751651098957244},3.0211055244680391,2.2905599499788338,1.886107568026246,1.4816551860736578,{"$f":"SUM(O951:O966)","v":1.0772028041210695},0.67275042216848147,0.26829804021589332,0.26264565826330527,0.25699327631071722,{"$f":"SUM(T951:T966)","v":0.25134089435812923},0.24568851240554121,0.24003613045295319,0.23438374850036517,0.22873136654777715,0.22307898459518913,0.21742660264260111,0.21177422069001309,0.20612183873742507,0.20046945678483705,0.19481707483224903,0.18916469287966101,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
["Capex"]
[{"$f":"ROW()","v":969},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":970},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":971},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":972},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":973},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":974},null,null,"Regulators"]
[{"$f":"ROW()","v":975},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":976},null,null,"Buildings"]
[{"$f":"ROW()","v":977},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":978},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":979},null,null,"Vehicle"]
[{"$f":"ROW()","v":980},null,null,"Information Technology"]
[{"$f":"ROW()","v":981},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":982},null,null,"FRC"]
[{"$f":"ROW()","v":983},null,null,"Land"]
[{"$f":"ROW()","v":984},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":985},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":987},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":988},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":989},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":990},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":991},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":992},null,null,"Regulators"]
[{"$f":"ROW()","v":993},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":994},null,null,"Buildings"]
[{"$f":"ROW()","v":995},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":996},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":997},null,null,"Vehicle"]
[{"$f":"ROW()","v":998},null,null,"Information Technology"]
[{"$f":"ROW()","v":999},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1000},null,null,"FRC"]
[{"$f":"ROW()","v":1001},null,null,"Land"]
[{"$f":"ROW()","v":1006},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-IF(J952<0,J952,IF($D1006=\"Land\",0,IF(J934<1,J952,MAX(MIN(IF(J934>0,(J952/J934)*J$14,0),J952*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O952<0,O952,IF($D1006=\"Land\",0,IF(O934<1,O952,MAX(MIN(IF(O934>0,(O952/O934)*O$14,0),O952*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T952<0,T952,IF($D1006=\"Land\",0,IF(T934<1,T952,MAX(MIN(IF(T934>0,(T952/T934)*T$14,0),T952*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1009},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J955<0,J955,IF($D1009=\"Land\",0,IF(J937<1,J955,MAX(MIN(IF(J937>0,(J955/J937)*J$14,0),J955*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O955<0,O955,IF($D1009=\"Land\",0,IF(O937<1,O955,MAX(MIN(IF(O937>0,(O955/O937)*O$14,0),O955*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T955<0,T955,IF($D1009=\"Land\",0,IF(T937<1,T955,MAX(MIN(IF(T937>0,(T955/T937)*T$14,0),T955*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},null,null,"Secondary Gate Stations",null,null,null,null,-3.0416405126034183E-4,{"$f":"-IF(J957<0,J957,IF($D1011=\"Land\",0,IF(J939<1,J957,MAX(MIN(IF(J939>0,(J957/J939)*J$14,0),J957*J$14),0))))","v":-3.0416405126034183E-4},-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4,{"$f":"-IF(O957<0,O957,IF($D1011=\"Land\",0,IF(O939<1,O957,MAX(MIN(IF(O939>0,(O957/O939)*O$14,0),O957*O$14),0))))","v":-3.0416405126034189E-4},-3.0416405126034189E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034194E-4,{"$f":"-IF(T957<0,T957,IF($D1011=\"Land\",0,IF(T939<1,T957,MAX(MIN(IF(T939>0,(T957/T939)*T$14,0),T957*T$14),0))))","v":-3.0416405126034194E-4},-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.04164051260342E-4,-3.04164051260342E-4,-3.04164051260342E-4,-3.04164051260342E-4,-3.04164051260342E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1016},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J962<0,J962,IF($D1016=\"Land\",0,IF(J944<1,J962,MAX(MIN(IF(J944>0,(J962/J944)*J$14,0),J962*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O962<0,O962,IF($D1016=\"Land\",0,IF(O944<1,O962,MAX(MIN(IF(O944>0,(O962/O944)*O$14,0),O962*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T962<0,T962,IF($D1016=\"Land\",0,IF(T944<1,T962,MAX(MIN(IF(T944>0,(T962/T944)*T$14,0),T962*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1021},null,null,"Total",null,null,null,null,-0.7305455744892051,{"$f":"SUM(J1005:J1020)","v":-0.73054557448920521},-0.73054557448920521,-0.40445238195258815,-0.40445238195258815,-0.4044523819525882,{"$f":"SUM(O1005:O1020)","v":-0.40445238195258815},-0.40445238195258815,-5.6523819525880203E-3,-5.6523819525880203E-3,-5.6523819525880203E-3,{"$f":"SUM(T1005:T1020)","v":-5.6523819525880203E-3},-5.6523819525880203E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,-5.6523819525880212E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1026},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1031},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1035},null,null,"Telemetry and Monitoring"]
["Over Depreciation"]
[{"$f":"ROW()","v":1043},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1045},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1050},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1052},null,null,"Information Technology"]
[{"$f":"ROW()","v":1055},null,null,"Land"]
[{"$f":"ROW()","v":1060},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J952+J970+J988+J1006+J1024 + J1042","v":0},0,0,0,0,{"$f":"O952+O970+O988+O1006+O1024 + O1042","v":0},0,0,0,0,{"$f":"T952+T970+T988+T1006+T1024 + T1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1064},null,null,"Regulators",null,null,null,null,8.5318016378525888E-2,{"$f":"J956+J974+J992+J1010+J1028 + J1046","v":8.1439924724956536E-2},7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2,6.5927558110679102E-2,{"$f":"O956+O974+O992+O1010+O1028 + O1046","v":6.2049466457109743E-2},5.8171374803540385E-2,5.4293283149971026E-2,5.0415191496401668E-2,4.6537099842832309E-2,{"$f":"T956+T974+T992+T1010+T1028 + T1046","v":4.2659008189262951E-2},3.8780916535693592E-2,3.4902824882124234E-2,3.1024733228554875E-2,2.7146641574985517E-2,2.3268549921416158E-2,1.93904582678468E-2,1.5512366614277439E-2,1.1634274960708079E-2,7.7561833071387188E-3,3.8780916535693594E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Vehicle",null,null,null,null,0,{"$f":"J961+J979+J997+J1015+J1033 + J1051","v":0},0,0,0,0,{"$f":"O961+O979+O997+O1015+O1033 + O1051","v":0},0,0,0,0,{"$f":"T961+T979+T997+T1015+T1033 + T1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,null,"Information Technology",null,null,null,null,0,{"$f":"J962+J980+J998+J1016+J1034 + J1052","v":0},0,0,0,0,{"$f":"O962+O980+O998+O1016+O1034 + O1052","v":0},0,0,0,0,{"$f":"T962+T980+T998+T1016+T1034 + T1052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2002 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1079},null,null,"High Pressure Mains - PE",null,null,null,null,4,{"$f":"(I1079-I$14)*(I1079>J$14)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Secondary Gate Stations",null,null,null,null,24,{"$f":"(I1084-I$14)*(I1084>J$14)","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,null,"Buildings",null,null,null,null,24,{"$f":"(I1085-I$14)*(I1085>J$14)","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I1089-I$14)*(I1089>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094}]
[{"$f":"ROW()","v":1097},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,null,"Medium / Low Pressure Mains",null,null,null,null,0.8660985362658643,0.64957390219939826,0.43304926813293221,0.2165246340664661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1108},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I1216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1114},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1118},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1123},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1126},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1128},null,null,"Land"]
[{"$f":"ROW()","v":1133},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1136},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1142},null,null,"Vehicle"]
[{"$f":"ROW()","v":1143},null,null,"Information Technology"]
[{"$f":"ROW()","v":1148},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J1132:J1147)","v":0},0,0,0,0,{"$f":"SUM(O1132:O1147)","v":0},0,0,0,0,{"$f":"SUM(T1132:T1147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J1098<0,J1098,IF($D1152=\"Land\",0,IF(J1080<1,J1098,MAX(MIN(IF(J1080>0,(J1098/J1080)*J$14,0),J1098*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1098<0,O1098,IF($D1152=\"Land\",0,IF(O1080<1,O1098,MAX(MIN(IF(O1080>0,(O1098/O1080)*O$14,0),O1098*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1098<0,T1098,IF($D1152=\"Land\",0,IF(T1080<1,T1098,MAX(MIN(IF(T1080>0,(T1098/T1080)*T$14,0),T1098*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,null,"Buildings",null,null,null,null,0,{"$f":"-IF(J1103<0,J1103,IF($D1157=\"Land\",0,IF(J1085<1,J1103,MAX(MIN(IF(J1085>0,(J1103/J1085)*J$14,0),J1103*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1103<0,O1103,IF($D1157=\"Land\",0,IF(O1085<1,O1103,MAX(MIN(IF(O1085>0,(O1103/O1085)*O$14,0),O1103*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1103<0,T1103,IF($D1157=\"Land\",0,IF(T1085<1,T1103,MAX(MIN(IF(T1085>0,(T1103/T1085)*T$14,0),T1103*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1160},null,null,"Vehicle",null,null,null,null,0,{"$f":"-IF(J1106<0,J1106,IF($D1160=\"Land\",0,IF(J1088<1,J1106,MAX(MIN(IF(J1088>0,(J1106/J1088)*J$14,0),J1106*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1106<0,O1106,IF($D1160=\"Land\",0,IF(O1088<1,O1106,MAX(MIN(IF(O1088>0,(O1106/O1088)*O$14,0),O1106*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1106<0,T1106,IF($D1160=\"Land\",0,IF(T1088<1,T1106,MAX(MIN(IF(T1088>0,(T1106/T1088)*T$14,0),T1106*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J1108<0,J1108,IF($D1162=\"Land\",0,IF(J1090<1,J1108,MAX(MIN(IF(J1090>0,(J1108/J1090)*J$14,0),J1108*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1108<0,O1108,IF($D1162=\"Land\",0,IF(O1090<1,O1108,MAX(MIN(IF(O1090>0,(O1108/O1090)*O$14,0),O1108*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1108<0,T1108,IF($D1162=\"Land\",0,IF(T1090<1,T1108,MAX(MIN(IF(T1090>0,(T1108/T1090)*T$14,0),T1108*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1169},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1172},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1177},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1181},null,null,"FRC"]
[{"$f":"ROW()","v":1186},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1187},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1193},null,null,"Buildings"]
[{"$f":"ROW()","v":1196},null,null,"Vehicle"]
[{"$f":"ROW()","v":1201},null,null,"Equity Raising Cost"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1206},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J1098+J1116+J1134+J1152+J1170 + J1188","v":0},0,0,0,0,{"$f":"O1098+O1116+O1134+O1152+O1170 + O1188","v":0},0,0,0,0,{"$f":"T1098+T1116+T1134+T1152+T1170 + T1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1210},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"J1102+J1120+J1138+J1156+J1174 + J1192","v":0},0,0,0,0,{"$f":"O1102+O1120+O1138+O1156+O1174 + O1192","v":0},0,0,0,0,{"$f":"T1102+T1120+T1138+T1156+T1174 + T1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Information Technology",null,null,null,null,0,{"$f":"J1107+J1125+J1143+J1161+J1179 + J1197","v":0},0,0,0,0,{"$f":"O1107+O1125+O1143+O1161+O1179 + O1197","v":0},0,0,0,0,{"$f":"T1107+T1125+T1143+T1161+T1179 + T1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J1108+J1126+J1144+J1162+J1180 + J1198","v":0},0,0,0,0,{"$f":"O1108+O1126+O1144+O1162+O1180 + O1198","v":0},0,0,0,0,{"$f":"T1108+T1126+T1144+T1162+T1180 + T1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1225},null,null,"Medium Pressure Mains",null,null,null,null,5,{"$f":"(I1225-I$14)*(I1225>J$14)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1230},null,null,"Buildings",null,null,null,null,25,{"$f":"(I1230-I$14)*(I1230>J$14)","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1232},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1232-I$14)*(I1232>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I1235-I$14)*(I1235>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1244},null,null,"Medium / Low Pressure Mains",null,null,null,null,1.71,1.3679999999999999,1.0259999999999998,0.68399999999999994,0.34199999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I1361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1260},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1265},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1269},null,null,"Vehicle"]
[{"$f":"ROW()","v":1274},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1277},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1279},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1284},null,null,"Buildings"]
[{"$f":"ROW()","v":1286},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1289},null,null,"Telemetry and Monitoring"]
["Depreciation"]
[{"$f":"ROW()","v":1298},null,null,"Medium / Low Pressure Mains",null,null,null,null,-0.34199999999999997,{"$f":"-IF(J1244<0,J1244,IF($D1298=\"Land\",0,IF(J1226<1,J1244,MAX(MIN(IF(J1226>0,(J1244/J1226)*J$14,0),J1244*J$14),0))))","v":-0.34199999999999997},-0.34199999999999992,-0.34199999999999997,-0.34199999999999997,0,{"$f":"-IF(O1244<0,O1244,IF($D1298=\"Land\",0,IF(O1226<1,O1244,MAX(MIN(IF(O1226>0,(O1244/O1226)*O$14,0),O1244*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1244<0,T1244,IF($D1298=\"Land\",0,IF(T1226<1,T1244,MAX(MIN(IF(T1226>0,(T1244/T1226)*T$14,0),T1244*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,null,"Meter and Services Pipes",null,null,null,null,-0.71119999999999983,{"$f":"-IF(J1249<0,J1249,IF($D1303=\"Land\",0,IF(J1231<1,J1249,MAX(MIN(IF(J1231>0,(J1249/J1231)*J$14,0),J1249*J$14),0))))","v":-0.71119999999999983},-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,{"$f":"-IF(O1249<0,O1249,IF($D1303=\"Land\",0,IF(O1231<1,O1249,MAX(MIN(IF(O1231>0,(O1249/O1231)*O$14,0),O1249*O$14),0))))","v":-0.71119999999999983},-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,0,{"$f":"-IF(T1249<0,T1249,IF($D1303=\"Land\",0,IF(T1231<1,T1249,MAX(MIN(IF(T1231>0,(T1249/T1231)*T$14,0),T1249*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-IF(J1250<0,J1250,IF($D1304=\"Land\",0,IF(J1232<1,J1250,MAX(MIN(IF(J1232>0,(J1250/J1232)*J$14,0),J1250*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1250<0,O1250,IF($D1304=\"Land\",0,IF(O1232<1,O1250,MAX(MIN(IF(O1232>0,(O1250/O1232)*O$14,0),O1250*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1250<0,T1250,IF($D1304=\"Land\",0,IF(T1232<1,T1250,MAX(MIN(IF(T1232>0,(T1250/T1232)*T$14,0),T1250*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J1254<0,J1254,IF($D1308=\"Land\",0,IF(J1236<1,J1254,MAX(MIN(IF(J1236>0,(J1254/J1236)*J$14,0),J1254*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1254<0,O1254,IF($D1308=\"Land\",0,IF(O1236<1,O1254,MAX(MIN(IF(O1236>0,(O1254/O1236)*O$14,0),O1254*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1254<0,T1254,IF($D1308=\"Land\",0,IF(T1236<1,T1254,MAX(MIN(IF(T1236>0,(T1254/T1236)*T$14,0),T1254*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1315},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1318},null,null,"Regulators"]
[{"$f":"ROW()","v":1323},null,null,"Vehicle"]
[{"$f":"ROW()","v":1327},null,null,"Land"]
[{"$f":"ROW()","v":1332},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1333},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1337},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1342},null,null,"Information Technology"]
[{"$f":"ROW()","v":1347},null,null,"Total"]
[{"$f":"ROW()","v":1349},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"J1241+J1259+J1277+J1295+J1313 + J1331","v":0},0,0,0,0,{"$f":"O1241+O1259+O1277+O1295+O1313 + O1331","v":0},0,0,0,0,{"$f":"T1241+T1259+T1277+T1295+T1313 + T1331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1352},null,null,"Medium / Low Pressure Mains",null,null,null,null,1.3679999999999999,{"$f":"J1244+J1262+J1280+J1298+J1316 + J1334","v":1.0259999999999998},0.68399999999999994,0.34199999999999997,0,0,{"$f":"O1244+O1262+O1280+O1298+O1316 + O1334","v":0},0,0,0,0,{"$f":"T1244+T1262+T1280+T1298+T1316 + T1334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Meter and Services Pipes",null,null,null,null,6.4007999999999985,{"$f":"J1249+J1267+J1285+J1303+J1321 + J1339","v":5.6895999999999987},4.9783999999999988,4.267199999999999,3.5559999999999992,2.8447999999999993,{"$f":"O1249+O1267+O1285+O1303+O1321 + O1339","v":2.1335999999999995},1.4223999999999997,0.71119999999999983,0,0,{"$f":"T1249+T1267+T1285+T1303+T1321 + T1339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1361},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J1253+J1271+J1289+J1307+J1325 + J1343","v":0},0,0,0,0,{"$f":"O1253+O1271+O1289+O1307+O1325 + O1343","v":0},0,0,0,0,{"$f":"T1253+T1271+T1289+T1307+T1325 + T1343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,null,"FRC",null,null,null,null,0,{"$f":"J1254+J1272+J1290+J1308+J1326 + J1344","v":0},0,0,0,0,{"$f":"O1254+O1272+O1290+O1308+O1326 + O1344","v":0},0,0,0,0,{"$f":"T1254+T1272+T1290+T1308+T1326 + T1344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1370},null,null,"Medium Pressure Mains",null,null,null,null,6,{"$f":"(I1370-I$14)*(I1370>J$14)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,null,"Meter and Services Pipes",null,null,null,null,11,{"$f":"(I1376-I$14)*(I1376>J$14)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1377-I$14)*(I1377>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,null,"Land",null,null,null,null,0,{"$f":"(I1382-I$14)*(I1382>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,null,"High Pressure Mains - Steel",null,null,null,null,0,{"$f":"I1496","v":0},0,0,0,0,{"$f":"N1496","v":0},{"$f":"O1496","v":0},{"$f":"P1496","v":0},{"$f":"Q1496","v":0},{"$f":"R1496","v":0},{"$f":"S1496","v":0},{"$f":"T1496","v":0},{"$f":"U1496","v":0},{"$f":"V1496","v":0},{"$f":"W1496","v":0},{"$f":"X1496","v":0},{"$f":"Y1496","v":0},{"$f":"Z1496","v":0},{"$f":"AA1496","v":0},{"$f":"AB1496","v":0},{"$f":"AC1496","v":0},{"$f":"AD1496","v":0},{"$f":"AE1496","v":0},{"$f":"AF1496","v":0},{"$f":"AG1496","v":0},{"$f":"AH1496","v":0},{"$f":"AI1496","v":0},{"$f":"AJ1496","v":0},{"$f":"AK1496","v":0},{"$f":"AL1496","v":0},{"$f":"AM1496","v":0},{"$f":"AN1496","v":0},{"$f":"AO1496","v":0},{"$f":"AP1496","v":0},{"$f":"AQ1496","v":0},{"$f":"AR1496","v":0},{"$f":"AS1496","v":0},{"$f":"AT1496","v":0},{"$f":"AU1496","v":0},{"$f":"AV1496","v":0},{"$f":"AW1496","v":0},{"$f":"AX1496","v":0},{"$f":"AY1496","v":0},{"$f":"AZ1496","v":0},{"$f":"BA1496","v":0},{"$f":"BB1496","v":0},{"$f":"BC1496","v":0},{"$f":"BD1496","v":0},{"$f":"BE1496","v":0},{"$f":"BF1496","v":0},{"$f":"BG1496","v":0},{"$f":"BH1496","v":0},{"$f":"BI1496","v":0},{"$f":"BJ1496","v":0},{"$f":"BK1496","v":0}]
[{"$f":"ROW()","v":1391},null,null,"Regulators",null,null,null,null,4.0878571259976874E-3,3.9306318519208537E-3,3.7734065778440196E-3,3.6161813037671854E-3,3.4589560296903513E-3,3.3017307556135172E-3,3.1445054815366831E-3,2.9872802074598489E-3,2.8300549333830148E-3,2.6728296593061807E-3,2.5156043852293465E-3,2.3583791111525124E-3,2.2011538370756783E-3,2.0439285629988441E-3,1.88670328892201E-3,1.7294780148451759E-3,1.5722527407683417E-3,1.4150274666915076E-3,1.2578021926146735E-3,1.1005769185378394E-3,9.4335164446100522E-4,7.8612637038417098E-4,6.2890109630733674E-4,4.7167582223050256E-4,3.1445054815366837E-4,1.5722527407683419E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,null,"Meter and Services Pipes",null,null,null,null,7.1675999999999984,6.5159999999999982,5.8643999999999981,5.2127999999999979,4.5611999999999977,3.909599999999998,3.2579999999999982,2.6063999999999985,1.9547999999999988,1.303199999999999,0.65159999999999951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1401},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1406},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1411},null,null,"Buildings"]
[{"$f":"ROW()","v":1416},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1420},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1423},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1425},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1430},null,null,"Buildings"]
[{"$f":"ROW()","v":1433},null,null,"Vehicle"]
[{"$f":"ROW()","v":1435},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1440},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J1423:J1439)","v":0},0,0,0,0,{"$f":"SUM(O1423:O1439)","v":0},0,0,0,0,{"$f":"SUM(T1423:T1439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1445},null,null,"Medium / Low Pressure Mains",null,null,null,null,-0.45777439952172422,{"$f":"-IF(J1389<0,J1389,IF($D1445=\"Land\",0,IF(J1371<1,J1389,MAX(MIN(IF(J1371>0,(J1389/J1371)*J$14,0),J1389*J$14),0))))","v":-0.45777439952172416},-0.45777439952172416,-0.45777439952172411,-0.45777439952172416,-0.45777439952172416,{"$f":"-IF(O1389<0,O1389,IF($D1445=\"Land\",0,IF(O1371<1,O1389,MAX(MIN(IF(O1371>0,(O1389/O1371)*O$14,0),O1389*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1389<0,T1389,IF($D1445=\"Land\",0,IF(T1371<1,T1389,MAX(MIN(IF(T1371>0,(T1389/T1371)*T$14,0),T1389*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1449},null,null,"Buildings",null,null,null,null,0,{"$f":"-IF(J1393<0,J1393,IF($D1449=\"Land\",0,IF(J1375<1,J1393,MAX(MIN(IF(J1375>0,(J1393/J1375)*J$14,0),J1393*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1393<0,O1393,IF($D1449=\"Land\",0,IF(O1375<1,O1393,MAX(MIN(IF(O1375>0,(O1393/O1375)*O$14,0),O1393*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1393<0,T1393,IF($D1449=\"Land\",0,IF(T1375<1,T1393,MAX(MIN(IF(T1375>0,(T1393/T1375)*T$14,0),T1393*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes",null,null,null,null,-0.65159999999999985,{"$f":"-IF(J1394<0,J1394,IF($D1450=\"Land\",0,IF(J1376<1,J1394,MAX(MIN(IF(J1376>0,(J1394/J1376)*J$14,0),J1394*J$14),0))))","v":-0.65159999999999985},-0.65159999999999973,-0.65159999999999973,-0.65159999999999962,-0.65159999999999962,{"$f":"-IF(O1394<0,O1394,IF($D1450=\"Land\",0,IF(O1376<1,O1394,MAX(MIN(IF(O1376>0,(O1394/O1376)*O$14,0),O1394*O$14),0))))","v":-0.65159999999999962},-0.65159999999999962,-0.65159999999999962,-0.65159999999999951,-0.65159999999999951,{"$f":"-IF(T1394<0,T1394,IF($D1450=\"Land\",0,IF(T1376<1,T1394,MAX(MIN(IF(T1376>0,(T1394/T1376)*T$14,0),T1394*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1454},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J1398<0,J1398,IF($D1454=\"Land\",0,IF(J1380<1,J1398,MAX(MIN(IF(J1380>0,(J1398/J1380)*J$14,0),J1398*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1398<0,O1398,IF($D1454=\"Land\",0,IF(O1380<1,O1398,MAX(MIN(IF(O1380>0,(O1398/O1380)*O$14,0),O1398*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1398<0,T1398,IF($D1454=\"Land\",0,IF(T1380<1,T1398,MAX(MIN(IF(T1380>0,(T1398/T1380)*T$14,0),T1398*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1464},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1466},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1469},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1474},null,null,"Land"]
[{"$f":"ROW()","v":1478},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1479},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1484},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1487},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1493},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1494},null,null,"Total"]
[{"$f":"ROW()","v":1499},null,null,"Medium / Low Pressure Mains",null,null,null,null,2.2888719976086209,{"$f":"J1389+J1407+J1426+J1445+J1463 + J1481","v":1.8310975980868966},1.3733231985651724,0.91554879904344832,0.45777439952172416,0,{"$f":"O1389+O1407+O1426+O1445+O1463 + O1481","v":0},0,0,0,0,{"$f":"T1389+T1407+T1426+T1445+T1463 + T1481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"Buildings",null,null,null,null,0,{"$f":"J1393+J1411+J1430+J1449+J1467 + J1485","v":0},0,0,0,0,{"$f":"O1393+O1411+O1430+O1449+O1467 + O1485","v":0},0,0,0,0,{"$f":"T1393+T1411+T1430+T1449+T1467 + T1485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1508},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J1398+J1417+J1436+J1454+J1472 + J1490","v":0},0,0,0,0,{"$f":"O1398+O1417+O1436+O1454+O1472 + O1490","v":0},0,0,0,0,{"$f":"T1398+T1417+T1436+T1454+T1472 + T1490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,null,"FRC",null,null,null,null,0,{"$f":"J1399+J1418+J1437+J1455+J1473 + J1491","v":0},0,0,0,0,{"$f":"O1399+O1418+O1437+O1455+O1473 + O1491","v":0},0,0,0,0,{"$f":"T1399+T1418+T1437+T1455+T1473 + T1491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2005 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1518},null,null,"Medium / Low Pressure Mains",null,null,null,null,7,{"$f":"(I1518-I$14)*(I1518>J$14)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1521},null,null,"Secondary Gate Stations",null,null,null,null,27,{"$f":"(I1521-I$14)*(I1521>J$14)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,null,"Meter and Services Pipes",null,null,null,null,12,{"$f":"(I1523-I$14)*(I1523>J$14)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1529},null,null,"Land",null,null,null,null,0,{"$f":"(I1529-I$14)*(I1529>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1537},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1538},null,null,"Regulators",null,null,null,null,6.7331249999999995E-2,6.4837499999999992E-2,6.2343749999999989E-2,5.9849999999999987E-2,5.7356249999999984E-2,5.4862499999999981E-2,5.2368749999999985E-2,4.9874999999999989E-2,4.7381249999999986E-2,4.4887499999999983E-2,4.2393749999999987E-2,3.9899999999999991E-2,3.7406249999999988E-2,3.4912499999999992E-2,3.2418749999999996E-2,2.9924999999999997E-2,2.7431249999999997E-2,2.4937499999999998E-2,2.2443749999999998E-2,1.9949999999999999E-2,1.745625E-2,1.49625E-2,1.2468750000000001E-2,9.9750000000000012E-3,7.4812500000000009E-3,4.9875000000000006E-3,2.4937500000000003E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1542},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1547},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1552},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1557},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1562},null,null,"Information Technology"]
[{"$f":"ROW()","v":1566},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1567},null,null,"Total"]
[{"$f":"ROW()","v":1571},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1576},null,null,"Buildings"]
[{"$f":"ROW()","v":1581},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1583},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1591},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J1537<0,J1537,IF($D1591=\"Land\",0,IF(J1519<1,J1537,MAX(MIN(IF(J1519>0,(J1537/J1519)*J$14,0),J1537*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1537<0,O1537,IF($D1591=\"Land\",0,IF(O1519<1,O1537,MAX(MIN(IF(O1519>0,(O1537/O1519)*O$14,0),O1537*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1537<0,T1537,IF($D1591=\"Land\",0,IF(T1519<1,T1537,MAX(MIN(IF(T1519>0,(T1537/T1519)*T$14,0),T1537*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,null,"Meter and Services Pipes",null,null,null,null,-0.66064822975199966,{"$f":"-IF(J1541<0,J1541,IF($D1595=\"Land\",0,IF(J1523<1,J1541,MAX(MIN(IF(J1523>0,(J1541/J1523)*J$14,0),J1541*J$14),0))))","v":-0.66064822975199966},-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,{"$f":"-IF(O1541<0,O1541,IF($D1595=\"Land\",0,IF(O1523<1,O1541,MAX(MIN(IF(O1523>0,(O1541/O1523)*O$14,0),O1541*O$14),0))))","v":-0.66064822975199966},-0.66064822975199955,-0.66064822975199955,-0.66064822975199955,-0.66064822975199955,{"$f":"-IF(T1541<0,T1541,IF($D1595=\"Land\",0,IF(T1523<1,T1541,MAX(MIN(IF(T1523>0,(T1541/T1523)*T$14,0),T1541*T$14),0))))","v":-0.66064822975199955},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-IF(J1542<0,J1542,IF($D1596=\"Land\",0,IF(J1524<1,J1542,MAX(MIN(IF(J1524>0,(J1542/J1524)*J$14,0),J1542*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1542<0,O1542,IF($D1596=\"Land\",0,IF(O1524<1,O1542,MAX(MIN(IF(O1524>0,(O1542/O1524)*O$14,0),O1542*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1542<0,T1542,IF($D1596=\"Land\",0,IF(T1524<1,T1542,MAX(MIN(IF(T1524>0,(T1542/T1524)*T$14,0),T1542*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J1547<0,J1547,IF($D1601=\"Land\",0,IF(J1529<1,J1547,MAX(MIN(IF(J1529>0,(J1547/J1529)*J$14,0),J1547*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1547<0,O1547,IF($D1601=\"Land\",0,IF(O1529<1,O1547,MAX(MIN(IF(O1529>0,(O1547/O1529)*O$14,0),O1547*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1547<0,T1547,IF($D1601=\"Land\",0,IF(T1529<1,T1547,MAX(MIN(IF(T1529>0,(T1547/T1529)*T$14,0),T1547*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1605},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1610},null,null,"Regulators"]
[{"$f":"ROW()","v":1611},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1617},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1620},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1625},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1626},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1630},null,null,"Buildings"]
[{"$f":"ROW()","v":1634},null,null,"Information Technology"]
[{"$f":"ROW()","v":1639},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1640},null,null,"Total"]
[{"$f":"ROW()","v":1646},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J1537+J1555+J1573+J1591+J1609 + J1627","v":0},0,0,0,0,{"$f":"O1537+O1555+O1573+O1591+O1609 + O1627","v":0},0,0,0,0,{"$f":"T1537+T1555+T1573+T1591+T1609 + T1627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,null,"Buildings",null,null,null,null,0,{"$f":"J1540+J1558+J1576+J1594+J1612 + J1630","v":0},0,0,0,0,{"$f":"O1540+O1558+O1576+O1594+O1612 + O1630","v":0},0,0,0,0,{"$f":"T1540+T1558+T1576+T1594+T1612 + T1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1654},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J1545+J1563+J1581+J1599+J1617 + J1636","v":0},0,0,0,0,{"$f":"O1545+O1563+O1581+O1599+O1617 + O1636","v":0},0,0,0,0,{"$f":"T1545+T1563+T1581+T1599+T1617 + T1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1655},null,null,"FRC",null,null,null,null,0,{"$f":"J1546+J1564+J1582+J1600+J1618 + J1637","v":0},0,0,0,0,{"$f":"O1546+O1564+O1582+O1600+O1618 + O1637","v":0},0,0,0,0,{"$f":"T1546+T1564+T1582+T1600+T1618 + T1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2006 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1664},null,null,"Medium / Low Pressure Mains",null,null,null,null,8,{"$f":"(I1664-I$14)*(I1664>J$14)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1667},null,null,"Secondary Gate Stations",null,null,null,null,28,{"$f":"(I1667-I$14)*(I1667>J$14)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1669},null,null,"Meter and Services Pipes",null,null,null,null,13,{"$f":"(I1669-I$14)*(I1669>J$14)","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1674},null,null,"FRC",null,null,null,null,0,{"$f":"(I1674-I$14)*(I1674>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1679},null,null,"High Pressure Mains - Steel",null,null,null,null,0.56782640000000006,{"$f":"I1787","v":0.49684810000000007},0.42586980000000008,0.35489150000000008,0.28391320000000009,0.21293490000000007,{"$f":"N1787","v":0.14195660000000004},{"$f":"O1787","v":7.0978300000000022E-2},{"$f":"P1787","v":0},{"$f":"Q1787","v":0},{"$f":"R1787","v":0},{"$f":"S1787","v":0},{"$f":"T1787","v":0},{"$f":"U1787","v":0},{"$f":"V1787","v":0},{"$f":"W1787","v":0},{"$f":"X1787","v":0},{"$f":"Y1787","v":0},{"$f":"Z1787","v":0},{"$f":"AA1787","v":0},{"$f":"AB1787","v":0},{"$f":"AC1787","v":0},{"$f":"AD1787","v":0},{"$f":"AE1787","v":0},{"$f":"AF1787","v":0},{"$f":"AG1787","v":0},{"$f":"AH1787","v":0},{"$f":"AI1787","v":0},{"$f":"AJ1787","v":0},{"$f":"AK1787","v":0},{"$f":"AL1787","v":0},{"$f":"AM1787","v":0},{"$f":"AN1787","v":0},{"$f":"AO1787","v":0},{"$f":"AP1787","v":0},{"$f":"AQ1787","v":0},{"$f":"AR1787","v":0},{"$f":"AS1787","v":0},{"$f":"AT1787","v":0},{"$f":"AU1787","v":0},{"$f":"AV1787","v":0},{"$f":"AW1787","v":0},{"$f":"AX1787","v":0},{"$f":"AY1787","v":0},{"$f":"AZ1787","v":0},{"$f":"BA1787","v":0},{"$f":"BB1787","v":0},{"$f":"BC1787","v":0},{"$f":"BD1787","v":0},{"$f":"BE1787","v":0},{"$f":"BF1787","v":0},{"$f":"BG1787","v":0},{"$f":"BH1787","v":0},{"$f":"BI1787","v":0},{"$f":"BJ1787","v":0},{"$f":"BK1787","v":0}]
[{"$f":"ROW()","v":1683},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,null,"Regulators",null,null,null,null,0.51215665200000016,0.49386534300000018,0.4755740340000002,0.45728272500000017,0.43899141600000013,0.42070010700000016,0.40240879800000018,0.38411748900000015,0.36582618000000011,0.34753487100000013,0.32924356200000016,0.31095225300000012,0.29266094400000009,0.27436963500000011,0.25607832600000008,0.23778701700000007,0.21949570800000007,0.20120439900000006,0.18291309000000006,0.16462178100000005,0.14633047200000004,0.12803916300000004,0.10974785400000003,9.1456545000000028E-2,7.3165236000000022E-2,5.4873927000000017E-2,3.6582618000000011E-2,1.8291309000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,null,"Equipment & Vehicles",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1693},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1698},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1700},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1703},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1708},null,null,"Information Technology"]
[{"$f":"ROW()","v":1710},null,null,"FRC"]
[{"$f":"ROW()","v":1713},null,null,"Total"]
[{"$f":"ROW()","v":1718},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1722},null,null,"Buildings"]
[{"$f":"ROW()","v":1727},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1728},null,null,"FRC"]
[{"$f":"ROW()","v":1734},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"-IF(J1680<0,J1680,IF($D1734=\"Land\",0,IF(J1662<1,J1680,MAX(MIN(IF(J1662>0,(J1680/J1662)*J$14,0),J1680*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1680<0,O1680,IF($D1734=\"Land\",0,IF(O1662<1,O1680,MAX(MIN(IF(O1662>0,(O1680/O1662)*O$14,0),O1680*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1680<0,T1680,IF($D1734=\"Land\",0,IF(T1662<1,T1680,MAX(MIN(IF(T1662>0,(T1680/T1662)*T$14,0),T1680*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1737},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J1683<0,J1683,IF($D1737=\"Land\",0,IF(J1665<1,J1683,MAX(MIN(IF(J1665>0,(J1683/J1665)*J$14,0),J1683*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1683<0,O1683,IF($D1737=\"Land\",0,IF(O1665<1,O1683,MAX(MIN(IF(O1665>0,(O1683/O1665)*O$14,0),O1683*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1683<0,T1683,IF($D1737=\"Land\",0,IF(T1665<1,T1683,MAX(MIN(IF(T1665>0,(T1683/T1665)*T$14,0),T1683*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1739},null,null,"Secondary Gate Stations",null,null,null,null,0,{"$f":"-IF(J1685<0,J1685,IF($D1739=\"Land\",0,IF(J1667<1,J1685,MAX(MIN(IF(J1667>0,(J1685/J1667)*J$14,0),J1685*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1685<0,O1685,IF($D1739=\"Land\",0,IF(O1667<1,O1685,MAX(MIN(IF(O1667>0,(O1685/O1667)*O$14,0),O1685*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1685<0,T1685,IF($D1739=\"Land\",0,IF(T1667<1,T1685,MAX(MIN(IF(T1667>0,(T1685/T1667)*T$14,0),T1685*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1742},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"-IF(J1688<0,J1688,IF($D1742=\"Land\",0,IF(J1670<1,J1688,MAX(MIN(IF(J1670>0,(J1688/J1670)*J$14,0),J1688*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1688<0,O1688,IF($D1742=\"Land\",0,IF(O1670<1,O1688,MAX(MIN(IF(O1670>0,(O1688/O1670)*O$14,0),O1688*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1688<0,T1688,IF($D1742=\"Land\",0,IF(T1670<1,T1688,MAX(MIN(IF(T1670>0,(T1688/T1670)*T$14,0),T1688*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1747},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J1693<0,J1693,IF($D1747=\"Land\",0,IF(J1675<1,J1693,MAX(MIN(IF(J1675>0,(J1693/J1675)*J$14,0),J1693*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1693<0,O1693,IF($D1747=\"Land\",0,IF(O1675<1,O1693,MAX(MIN(IF(O1675>0,(O1693/O1675)*O$14,0),O1693*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1693<0,T1693,IF($D1747=\"Land\",0,IF(T1675<1,T1693,MAX(MIN(IF(T1675>0,(T1693/T1675)*T$14,0),T1693*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1756},null,null,"Regulators"]
[{"$f":"ROW()","v":1757},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1763},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1766},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1771},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1772},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1776},null,null,"Buildings"]
[{"$f":"ROW()","v":1781},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1784},null,null,"Equity Raising Cost"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1791},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J1683+J1701+J1719+J1737+J1755 + J1773","v":0},0,0,0,0,{"$f":"O1683+O1701+O1719+O1737+O1755 + O1773","v":0},0,0,0,0,{"$f":"T1683+T1701+T1719+T1737+T1755 + T1773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1796},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"J1688+J1706+J1724+J1742+J1760 + J1778","v":0},0,0,0,0,{"$f":"O1688+O1706+O1724+O1742+O1760 + O1778","v":0},0,0,0,0,{"$f":"T1688+T1706+T1724+T1742+T1760 + T1778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1800},null,null,"FRC",null,null,null,null,0,{"$f":"J1692+J1710+J1728+J1746+J1764 + J1782","v":0},0,0,0,0,{"$f":"O1692+O1710+O1728+O1746+O1764 + O1782","v":0},0,0,0,0,{"$f":"T1692+T1710+T1728+T1746+T1764 + T1782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,null,"Land",null,null,null,null,0,{"$f":"J1693+J1711+J1729+J1747+J1765 + J1783","v":0},0,0,0,0,{"$f":"O1693+O1711+O1729+O1747+O1765 + O1783","v":0},0,0,0,0,{"$f":"T1693+T1711+T1729+T1747+T1765 + T1783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1806},null,null,"High Pressure Mains - Steel",null,null,null,null,9,{"$f":"(I1806-I$14)*(I1806>J$14)","v":8},7,6,5,4,{"$f":"(N1806-N$14)*(N1806>O$14)","v":3},{"$f":"(O1806-O$14)*(O1806>P$14)","v":2},{"$f":"(P1806-P$14)*(P1806>Q$14)","v":1},{"$f":"(Q1806-Q$14)*(Q1806>R$14)","v":0},{"$f":"(R1806-R$14)*(R1806>S$14)","v":0},{"$f":"(S1806-S$14)*(S1806>T$14)","v":0},{"$f":"(T1806-T$14)*(T1806>U$14)","v":0},{"$f":"(U1806-U$14)*(U1806>V$14)","v":0},{"$f":"(V1806-V$14)*(V1806>W$14)","v":0},{"$f":"(W1806-W$14)*(W1806>X$14)","v":0},{"$f":"(X1806-X$14)*(X1806>Y$14)","v":0},{"$f":"(Y1806-Y$14)*(Y1806>Z$14)","v":0},{"$f":"(Z1806-Z$14)*(Z1806>AA$14)","v":0},{"$f":"(AA1806-AA$14)*(AA1806>AB$14)","v":0},{"$f":"(AB1806-AB$14)*(AB1806>AC$14)","v":0},{"$f":"(AC1806-AC$14)*(AC1806>AD$14)","v":0},{"$f":"(AD1806-AD$14)*(AD1806>AE$14)","v":0},{"$f":"(AE1806-AE$14)*(AE1806>AF$14)","v":0},{"$f":"(AF1806-AF$14)*(AF1806>AG$14)","v":0},{"$f":"(AG1806-AG$14)*(AG1806>AH$14)","v":0},{"$f":"(AH1806-AH$14)*(AH1806>AI$14)","v":0},{"$f":"(AI1806-AI$14)*(AI1806>AJ$14)","v":0},{"$f":"(AJ1806-AJ$14)*(AJ1806>AK$14)","v":0},{"$f":"(AK1806-AK$14)*(AK1806>AL$14)","v":0},{"$f":"(AL1806-AL$14)*(AL1806>AM$14)","v":0},{"$f":"(AM1806-AM$14)*(AM1806>AN$14)","v":0},{"$f":"(AN1806-AN$14)*(AN1806>AO$14)","v":0},{"$f":"(AO1806-AO$14)*(AO1806>AP$14)","v":0},{"$f":"(AP1806-AP$14)*(AP1806>AQ$14)","v":0},{"$f":"(AQ1806-AQ$14)*(AQ1806>AR$14)","v":0},{"$f":"(AR1806-AR$14)*(AR1806>AS$14)","v":0},{"$f":"(AS1806-AS$14)*(AS1806>AT$14)","v":0},{"$f":"(AT1806-AT$14)*(AT1806>AU$14)","v":0},{"$f":"(AU1806-AU$14)*(AU1806>AV$14)","v":0},{"$f":"(AV1806-AV$14)*(AV1806>AW$14)","v":0},{"$f":"(AW1806-AW$14)*(AW1806>AX$14)","v":0},{"$f":"(AX1806-AX$14)*(AX1806>AY$14)","v":0},{"$f":"(AY1806-AY$14)*(AY1806>AZ$14)","v":0},{"$f":"(AZ1806-AZ$14)*(AZ1806>BA$14)","v":0},{"$f":"(BA1806-BA$14)*(BA1806>BB$14)","v":0},{"$f":"(BB1806-BB$14)*(BB1806>BC$14)","v":0},{"$f":"(BC1806-BC$14)*(BC1806>BD$14)","v":0},{"$f":"(BD1806-BD$14)*(BD1806>BE$14)","v":0},{"$f":"(BE1806-BE$14)*(BE1806>BF$14)","v":0},{"$f":"(BF1806-BF$14)*(BF1806>BG$14)","v":0},{"$f":"(BG1806-BG$14)*(BG1806>BH$14)","v":0},{"$f":"(BH1806-BH$14)*(BH1806>BI$14)","v":0},{"$f":"(BI1806-BI$14)*(BI1806>BJ$14)","v":0},{"$f":"(BJ1806-BJ$14)*(BJ1806>BK$14)","v":0},{"$f":"(BK1806-BK$14)*(BK1806>BL$14)","v":0}]
[{"$f":"ROW()","v":1810},null,null,"Low Pressure Mains",null,null,null,null,9,{"$f":"(I1810-I$14)*(I1810>J$14)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,null,"Equipment & Vehicles",null,null,null,null,0,{"$f":"(I1815-I$14)*(I1815>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1818},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"(I1818-I$14)*(I1818>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1820},null,null,"Land",null,null,null,null,0,{"$f":"(I1820-I$14)*(I1820>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1825},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1827},null,null,"Medium / Low Pressure Mains",null,null,null,null,5.5953345214936165,4.973630685772104,4.3519268500505905,3.7302230143290775,3.1085191786075645,2.4868153428860515,1.8651115071645386,1.2434076714430256,0.62170383572151278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1830},null,null,"Secondary Gate Stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1835},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1839},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1844},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1847},null,null,"Regulators"]
[{"$f":"ROW()","v":1849},null,null,"Buildings"]
[{"$f":"ROW()","v":1854},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1856},null,null,"Land"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1864},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1868},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1873},null,null,"FRC"]
[{"$f":"ROW()","v":1874},null,null,"Land"]
[{"$f":"ROW()","v":1880},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J1826<0,J1826,IF($D1880=\"Land\",0,IF(J1808<1,J1826,MAX(MIN(IF(J1808>0,(J1826/J1808)*J$14,0),J1826*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1826<0,O1826,IF($D1880=\"Land\",0,IF(O1808<1,O1826,MAX(MIN(IF(O1808>0,(O1826/O1808)*O$14,0),O1826*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1826<0,T1826,IF($D1880=\"Land\",0,IF(T1808<1,T1826,MAX(MIN(IF(T1808>0,(T1826/T1808)*T$14,0),T1826*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1883},null,null,"Regulators",null,null,null,null,-1.5426666901637796E-2,{"$f":"-IF(J1829<0,J1829,IF($D1883=\"Land\",0,IF(J1811<1,J1829,MAX(MIN(IF(J1811>0,(J1829/J1811)*J$14,0),J1829*J$14),0))))","v":-1.5426666901637796E-2},-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,{"$f":"-IF(O1829<0,O1829,IF($D1883=\"Land\",0,IF(O1811<1,O1829,MAX(MIN(IF(O1811>0,(O1829/O1811)*O$14,0),O1829*O$14),0))))","v":-1.5426666901637796E-2},-1.5426666901637796E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,{"$f":"-IF(T1829<0,T1829,IF($D1883=\"Land\",0,IF(T1811<1,T1829,MAX(MIN(IF(T1811>0,(T1829/T1811)*T$14,0),T1829*T$14),0))))","v":-1.5426666901637794E-2},-1.5426666901637794E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,-1.5426666901637793E-2,-1.5426666901637793E-2,-1.5426666901637793E-2,-1.5426666901637791E-2,-1.5426666901637791E-2,-1.5426666901637789E-2,-1.5426666901637791E-2,-1.5426666901637793E-2,-1.5426666901637793E-2,-1.5426666901637793E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1888},null,null,"Vehicle",null,null,null,null,0,{"$f":"-IF(J1834<0,J1834,IF($D1888=\"Land\",0,IF(J1816<1,J1834,MAX(MIN(IF(J1816>0,(J1834/J1816)*J$14,0),J1834*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1834<0,O1834,IF($D1888=\"Land\",0,IF(O1816<1,O1834,MAX(MIN(IF(O1816>0,(O1834/O1816)*O$14,0),O1834*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1834<0,T1834,IF($D1888=\"Land\",0,IF(T1816<1,T1834,MAX(MIN(IF(T1816>0,(T1834/T1816)*T$14,0),T1834*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1889},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J1835<0,J1835,IF($D1889=\"Land\",0,IF(J1817<1,J1835,MAX(MIN(IF(J1817>0,(J1835/J1817)*J$14,0),J1835*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1835<0,O1835,IF($D1889=\"Land\",0,IF(O1817<1,O1835,MAX(MIN(IF(O1817>0,(O1835/O1817)*O$14,0),O1835*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1835<0,T1835,IF($D1889=\"Land\",0,IF(T1817<1,T1835,MAX(MIN(IF(T1817>0,(T1835/T1817)*T$14,0),T1835*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1893},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"-IF(J1839<0,J1839,IF($D1893=\"Land\",0,IF(J1821<1,J1839,MAX(MIN(IF(J1821>0,(J1839/J1821)*J$14,0),J1839*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1839<0,O1839,IF($D1893=\"Land\",0,IF(O1821<1,O1839,MAX(MIN(IF(O1821>0,(O1839/O1821)*O$14,0),O1839*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1839<0,T1839,IF($D1893=\"Land\",0,IF(T1821<1,T1839,MAX(MIN(IF(T1821>0,(T1839/T1821)*T$14,0),T1839*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1898},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1901},null,null,"Regulators"]
[{"$f":"ROW()","v":1903},null,null,"Buildings"]
[{"$f":"ROW()","v":1908},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1911},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1917},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1918},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1923},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1927},null,null,"FRC"]
[{"$f":"ROW()","v":1932},null,null,"High Pressure Mains - Steel",null,null,null,null,0.60751984950067639,{"$f":"J1824+J1842+J1860+J1878+J1896 + J1914","v":0.5315798683130919},0.45563988712550735,0.3796999059379228,0.30375992475033825,0.2278199435627537,{"$f":"O1824+O1842+O1860+O1878+O1896 + O1914","v":0.15187996237516915},7.5939981187584576E-2,0,0,0,{"$f":"T1824+T1842+T1860+T1878+T1896 + T1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1935},null,null,"Medium / Low Pressure Mains",null,null,null,null,4.973630685772104,{"$f":"J1827+J1845+J1863+J1881+J1899 + J1917","v":4.3519268500505905},3.7302230143290775,3.1085191786075645,2.4868153428860515,1.8651115071645386,{"$f":"O1827+O1845+O1863+O1881+O1899 + O1917","v":1.2434076714430256},0.62170383572151278,0,0,0,{"$f":"T1827+T1845+T1863+T1881+T1899 + T1917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1937},null,null,"Regulators",null,null,null,null,0.43194667324585828,{"$f":"J1829+J1847+J1865+J1883+J1901 + J1919","v":0.41652000634422048},0.40109333944258269,0.38566667254094489,0.37024000563930709,0.35481333873766929,{"$f":"O1829+O1847+O1865+O1883+O1901 + O1919","v":0.33938667183603149},0.3239600049343937,0.3085333380327559,0.2931066711311181,0.2776800042294803,{"$f":"T1829+T1847+T1865+T1883+T1901 + T1919","v":0.26225333732784251},0.24682667042620471,0.23140000352456691,0.21597333662292911,0.20054666972129132,0.18512000281965352,0.16969333591801572,0.15426666901637792,0.13884000211474012,0.12341333521310233,0.10798666831146453,9.2560001409826745E-2,7.7133334508188961E-2,6.170666760655117E-2,4.6280000704913379E-2,3.0853333803275589E-2,1.5426666901637794E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1940},null,null,"Meter and Services Pipes",null,null,null,null,9.5244257826867198,{"$f":"J1832+J1850+J1868+J1886+J1904 + J1922","v":8.7917776455569729},8.0591295084272261,7.3264813712974783,6.5938332341677306,5.8611850970379828,{"$f":"O1832+O1850+O1868+O1886+O1904 + O1922","v":5.1285369599082351},4.3958888227784874,3.6632406856487396,2.9305925485189919,2.1979444113892441,{"$f":"T1832+T1850+T1868+T1886+T1904 + T1922","v":1.4652962742594959},0.73264813712974797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,null,"Land",null,null,null,null,0,{"$f":"J1838+J1856+J1874+J1892+J1910 + J1928","v":0},0,0,0,0,{"$f":"O1838+O1856+O1874+O1892+O1910 + O1928","v":0},0,0,0,0,{"$f":"T1838+T1856+T1874+T1892+T1910 + T1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J1839+J1857+J1875+J1893+J1911 + J1929","v":0},0,0,0,0,{"$f":"O1839+O1857+O1875+O1893+O1911 + O1929","v":0},0,0,0,0,{"$f":"T1839+T1857+T1875+T1893+T1911 + T1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1952},null,null,"High Pressure Mains - PE",null,null,null,null,10,{"$f":"(I1952-I$14)*(I1952>J$14)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1956},null,null,"Regulators",null,null,null,null,30,{"$f":"(I1956-I$14)*(I1956>J$14)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1961},null,null,"Vehicle",null,null,null,null,0,{"$f":"(I1961-I$14)*(I1961>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1964},null,null,"FRC",null,null,null,null,0,{"$f":"(I1964-I$14)*(I1964>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1966},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"(I1966-I$14)*(I1966>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1971},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1973},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1976},null,null,"Buildings",null,null,null,null,8.5791662610899946E-2,8.2931940523869943E-2,8.007221843683994E-2,7.7212496349809936E-2,7.4352774262779933E-2,7.149305217574993E-2,6.8633330088719927E-2,6.5773608001689923E-2,6.291388591465992E-2,6.0054163827629924E-2,5.7194441740599927E-2,5.4334719653569931E-2,5.1474997566539935E-2,4.8615275479509938E-2,4.5755553392479942E-2,4.2895831305449945E-2,4.0036109218419949E-2,3.7176387131389953E-2,3.4316665044359956E-2,3.145694295732996E-2,2.8597220870299964E-2,2.5737498783269967E-2,2.2877776696239971E-2,2.0018054609209975E-2,1.7158332522179978E-2,1.4298610435149982E-2,1.1438888348119985E-2,8.5791662610899891E-3,5.7194441740599927E-3,2.8597220870299964E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1981},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1985},null,null,"Total",null,null,null,null,13.305936615718396,{"$f":"SUM(J1969:J1984)","v":11.41393023253594},9.5219238493534846,7.6299174661710287,5.7379110829885747,3.8459046998061179,{"$f":"SUM(O1969:O1984)","v":3.1075122806679145},2.3691198615297111,1.6307274423915072,0.89233502325330372,0.1539426041151,{"$f":"SUM(T1969:T1984)","v":0.14624547390934498},0.13854834370358998,0.13085121349783499,0.12315408329208,0.11545695308632498,0.10775982288057,0.10006269267481499,9.2365562469059997E-2,8.4668432263304991E-2,7.6971302057549984E-2,6.9274171851794991E-2,6.1577041646039998E-2,5.3879911440284999E-2,4.6182781234529999E-2,3.8485651028774999E-2,3.0788520823019999E-2,2.3091390617264999E-2,1.539426041151E-2,7.6971302057549998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1990},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1991},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1997},null,null,"Vehicle"]
[{"$f":"ROW()","v":2000},null,null,"FRC"]
[{"$f":"ROW()","v":2005},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2007},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2010},null,null,"Regulators"]
[{"$f":"ROW()","v":2015},null,null,"Vehicle"]
[{"$f":"ROW()","v":2019},null,null,"Land"]
[{"$f":"ROW()","v":2020},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2025},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J1971<0,J1971,IF($D2025=\"Land\",0,IF(J1953<1,J1971,MAX(MIN(IF(J1953>0,(J1971/J1953)*J$14,0),J1971*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1971<0,O1971,IF($D2025=\"Land\",0,IF(O1953<1,O1971,MAX(MIN(IF(O1953>0,(O1971/O1953)*O$14,0),O1971*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1971<0,T1971,IF($D2025=\"Land\",0,IF(T1953<1,T1971,MAX(MIN(IF(T1953>0,(T1971/T1953)*T$14,0),T1971*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2028},null,null,"Regulators",null,null,null,null,-4.5298240396550024E-3,{"$f":"-IF(J1974<0,J1974,IF($D2028=\"Land\",0,IF(J1956<1,J1974,MAX(MIN(IF(J1956>0,(J1974/J1956)*J$14,0),J1974*J$14),0))))","v":-4.5298240396550024E-3},-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,{"$f":"-IF(O1974<0,O1974,IF($D2028=\"Land\",0,IF(O1956<1,O1974,MAX(MIN(IF(O1956>0,(O1974/O1956)*O$14,0),O1974*O$14),0))))","v":-4.5298240396550032E-3},-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,{"$f":"-IF(T1974<0,T1974,IF($D2028=\"Land\",0,IF(T1956<1,T1974,MAX(MIN(IF(T1956>0,(T1974/T1956)*T$14,0),T1974*T$14),0))))","v":-4.5298240396550032E-3},-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J1980<0,J1980,IF($D2034=\"Land\",0,IF(J1962<1,J1980,MAX(MIN(IF(J1962>0,(J1980/J1962)*J$14,0),J1980*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1980<0,O1980,IF($D2034=\"Land\",0,IF(O1962<1,O1980,MAX(MIN(IF(O1962>0,(O1980/O1962)*O$14,0),O1980*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1980<0,T1980,IF($D2034=\"Land\",0,IF(T1962<1,T1980,MAX(MIN(IF(T1962>0,(T1980/T1962)*T$14,0),T1980*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2035},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J1981<0,J1981,IF($D2035=\"Land\",0,IF(J1963<1,J1981,MAX(MIN(IF(J1963>0,(J1981/J1963)*J$14,0),J1981*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O1981<0,O1981,IF($D2035=\"Land\",0,IF(O1963<1,O1981,MAX(MIN(IF(O1963>0,(O1981/O1963)*O$14,0),O1981*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T1981<0,T1981,IF($D2035=\"Land\",0,IF(T1963<1,T1981,MAX(MIN(IF(T1963>0,(T1981/T1963)*T$14,0),T1981*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2044},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2048},null,null,"Buildings"]
[{"$f":"ROW()","v":2049},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2054},null,null,"FRC"]
[{"$f":"ROW()","v":2057},null,null,"Total"]
[{"$f":"ROW()","v":2063},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2064},null,null,"Regulators"]
[{"$f":"ROW()","v":2069},null,null,"Vehicle"]
[{"$f":"ROW()","v":2073},null,null,"Land"]
[{"$f":"ROW()","v":2078},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J1970+J1988+J2006+J2024+J2042 + J2060","v":0},0,0,0,0,{"$f":"O1970+O1988+O2006+O2024+O2042 + O2060","v":0},0,0,0,0,{"$f":"T1970+T1988+T2006+T2024+T2042 + T2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"J1973+J1991+J2009+J2027+J2045 + J2063","v":0},0,0,0,0,{"$f":"O1973+O1991+O2009+O2027+O2045 + O2063","v":0},0,0,0,0,{"$f":"T1973+T1991+T2009+T2027+T2045 + T2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2083},null,null,"Secondary Gate Stations",null,null,null,null,8.9199382930299984E-3,{"$f":"J1975+J1993+J2011+J2029+J2047 + J2065","v":8.6123542139599982E-3},8.304770134889998E-3,7.9971860558199978E-3,7.6896019767499976E-3,7.3820178976799974E-3,{"$f":"O1975+O1993+O2011+O2029+O2047 + O2065","v":7.0744338186099973E-3},6.7668497395399971E-3,6.4592656604699969E-3,6.1516815813999967E-3,5.8440975023299965E-3,{"$f":"T1975+T1993+T2011+T2029+T2047 + T2065","v":5.5365134232599963E-3},5.2289293441899962E-3,4.921345265119996E-3,4.6137611860499958E-3,4.3061771069799965E-3,3.9985930279099972E-3,3.6910089488399974E-3,3.3834248697699977E-3,3.0758407906999979E-3,2.7682567116299982E-3,2.4606726325599984E-3,2.1530885534899987E-3,1.8455044744199989E-3,1.5379203953499992E-3,1.2303363162799994E-3,9.2275223720999957E-4,6.1516815813999971E-4,3.0758407906999986E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2088},null,null,"Information Technology",null,null,null,null,0,{"$f":"J1980+J1998+J2016+J2034+J2052 + J2070","v":0},0,0,0,0,{"$f":"O1980+O1998+O2016+O2034+O2052 + O2070","v":0},0,0,0,0,{"$f":"T1980+T1998+T2016+T2034+T2052 + T2070","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2090},null,null,"FRC",null,null,null,null,0,{"$f":"J1982+J2000+J2018+J2036+J2054 + J2072","v":0},0,0,0,0,{"$f":"O1982+O2000+O2018+O2036+O2054 + O2072","v":0},0,0,0,0,{"$f":"T1982+T2000+T2018+T2036+T2054 + T2072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2093},null,null,"Total",null,null,null,null,11.41393023253594,{"$f":"SUM(J2077:J2092)","v":9.5219238493534846},7.6299174661710287,5.7379110829885747,3.8459046998061179,3.1075122806679145,{"$f":"SUM(O2077:O2092)","v":2.3691198615297111},1.6307274423915072,0.89233502325330372,0.1539426041151,0.14624547390934498,{"$f":"SUM(T2077:T2092)","v":0.13854834370358998},0.13085121349783499,0.12315408329208,0.11545695308632498,0.10775982288057,0.10006269267481499,9.2365562469059997E-2,8.4668432263304991E-2,7.6971302057549984E-2,6.9274171851794991E-2,6.1577041646039998E-2,5.3879911440284999E-2,4.6182781234529999E-2,3.8485651028774999E-2,3.0788520823019999E-2,2.3091390617264999E-2,1.539426041151E-2,7.6971302057549998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2098},null,null,"Medium Pressure Mains",null,null,null,null,11,{"$f":"(I2098-I$14)*(I2098>J$14)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2102},null,null,"Secondary Gate Stations",null,null,null,null,31,{"$f":"(I2102-I$14)*(I2102>J$14)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2107},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I2107-I$14)*(I2107>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2108},null,null,"Telemetry and Monitoring",null,null,null,null,1,{"$f":"(I2108-I$14)*(I2108>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2112}]
[{"$f":"ROW()","v":2117},null,null,"Medium / Low Pressure Mains",null,null,null,null,4.7426759563677816,4.3115235966979837,3.8803712370281853,3.4492188773583869,3.0180665176885886,2.5869141580187902,2.1557617983489918,1.7246094386791935,1.2934570790093951,0.86230471933959674,0.43115235966979837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2122},null,null,"Meter and Services Pipes",null,null,null,null,7.6103024628931486,6.3419187190776238,5.0735349752620991,3.8051512314465743,2.5367674876310495,1.2683837438155248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2124},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2127},null,null,"FRC",null,null,null,null,0,{"$f":"I2235","v":0},{"$f":"J2235","v":0},{"$f":"K2235","v":0},{"$f":"L2235","v":0},{"$f":"M2235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2132},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2136},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2137},null,null,"Regulators"]
[{"$f":"ROW()","v":2142},null,null,"Vehicle"]
[{"$f":"ROW()","v":2145},null,null,"FRC"]
[{"$f":"ROW()","v":2151},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2153},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2156},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2161},null,null,"Information Technology"]
[{"$f":"ROW()","v":2165},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2166},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J2150:J2165)","v":0},0,0,0,0,{"$f":"SUM(O2150:O2165)","v":0},0,0,0,0,{"$f":"SUM(T2150:T2165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2171},null,null,"Medium / Low Pressure Mains",null,null,null,null,-0.43115235966979831,{"$f":"-IF(J2117<0,J2117,IF($D2171=\"Land\",0,IF(J2099<1,J2117,MAX(MIN(IF(J2099>0,(J2117/J2099)*J$14,0),J2117*J$14),0))))","v":-0.43115235966979837},-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,{"$f":"-IF(O2117<0,O2117,IF($D2171=\"Land\",0,IF(O2099<1,O2117,MAX(MIN(IF(O2099>0,(O2117/O2099)*O$14,0),O2117*O$14),0))))","v":-0.43115235966979837},-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,{"$f":"-IF(T2117<0,T2117,IF($D2171=\"Land\",0,IF(T2099<1,T2117,MAX(MIN(IF(T2099>0,(T2117/T2099)*T$14,0),T2117*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2174},null,null,"Secondary Gate Stations",null,null,null,null,-4.1437363579197521E-2,{"$f":"-IF(J2120<0,J2120,IF($D2174=\"Land\",0,IF(J2102<1,J2120,MAX(MIN(IF(J2102>0,(J2120/J2102)*J$14,0),J2120*J$14),0))))","v":-4.1437363579197514E-2},-4.1437363579197514E-2,-4.1437363579197514E-2,-4.1437363579197507E-2,-4.1437363579197507E-2,{"$f":"-IF(O2120<0,O2120,IF($D2174=\"Land\",0,IF(O2102<1,O2120,MAX(MIN(IF(O2102>0,(O2120/O2102)*O$14,0),O2120*O$14),0))))","v":-4.14373635791975E-2},-4.1437363579197507E-2,-4.1437363579197507E-2,-4.1437363579197507E-2,-4.1437363579197507E-2,{"$f":"-IF(T2120<0,T2120,IF($D2174=\"Land\",0,IF(T2102<1,T2120,MAX(MIN(IF(T2102>0,(T2120/T2102)*T$14,0),T2120*T$14),0))))","v":-4.1437363579197514E-2},-4.1437363579197514E-2,-4.1437363579197514E-2,-4.1437363579197521E-2,-4.1437363579197521E-2,-4.1437363579197521E-2,-4.1437363579197528E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2180},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J2126<0,J2126,IF($D2180=\"Land\",0,IF(J2108<1,J2126,MAX(MIN(IF(J2108>0,(J2126/J2108)*J$14,0),J2126*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2126<0,O2126,IF($D2180=\"Land\",0,IF(O2108<1,O2126,MAX(MIN(IF(O2108>0,(O2126/O2108)*O$14,0),O2126*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2126<0,T2126,IF($D2180=\"Land\",0,IF(T2108<1,T2126,MAX(MIN(IF(T2108>0,(T2126/T2108)*T$14,0),T2126*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2181},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J2127<0,J2127,IF($D2181=\"Land\",0,IF(J2109<1,J2127,MAX(MIN(IF(J2109>0,(J2127/J2109)*J$14,0),J2127*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2127<0,O2127,IF($D2181=\"Land\",0,IF(O2109<1,O2127,MAX(MIN(IF(O2109>0,(O2127/O2109)*O$14,0),O2127*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2127<0,T2127,IF($D2181=\"Land\",0,IF(T2109<1,T2127,MAX(MIN(IF(T2109>0,(T2127/T2109)*T$14,0),T2127*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2186},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2190},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2195},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2198},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2200},null,null,"Land"]
[{"$f":"ROW()","v":2205},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2208},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2210},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2215},null,null,"Information Technology"]
[{"$f":"ROW()","v":2220},null,null,"Total"]
[{"$f":"ROW()","v":2224},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J2116+J2134+J2152+J2170+J2188 + J2206","v":0},0,0,0,0,{"$f":"O2116+O2134+O2152+O2170+O2188 + O2206","v":0},0,0,0,0,{"$f":"T2116+T2134+T2152+T2170+T2188 + T2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2225},null,null,"Medium / Low Pressure Mains",null,null,null,null,4.3115235966979837,{"$f":"J2117+J2135+J2153+J2171+J2189 + J2207","v":3.8803712370281853},3.4492188773583869,3.0180665176885886,2.5869141580187902,2.1557617983489918,{"$f":"O2117+O2135+O2153+O2171+O2189 + O2207","v":1.7246094386791935},1.2934570790093951,0.86230471933959674,0.43115235966979837,0,{"$f":"T2117+T2135+T2153+T2171+T2189 + T2207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2229},null,null,"Buildings",null,null,null,null,0.11284589105762585,{"$f":"J2121+J2139+J2157+J2175+J2193 + J2211","v":0.10908436135570498},0.10532283165378412,0.10156130195186325,9.7799772249942393E-2,9.4038242548021539E-2,{"$f":"O2121+O2139+O2157+O2175+O2193 + O2211","v":9.0276712846100671E-2},8.6515183144179802E-2,8.2753653442258948E-2,7.8992123740338094E-2,7.5230594038417226E-2,{"$f":"T2121+T2139+T2157+T2175+T2193 + T2211","v":7.1469064336496357E-2},6.7707534634575503E-2,6.3946004932654649E-2,6.0184475230733787E-2,5.6422945528812926E-2,5.2661415826892065E-2,4.8899886124971204E-2,4.5138356423050342E-2,4.1376826721129481E-2,3.761529701920862E-2,3.3853767317287758E-2,3.0092237615366897E-2,2.6330707913446036E-2,2.2569178211525175E-2,1.8807648509604313E-2,1.504611880768345E-2,1.1284589105762587E-2,7.5230594038417243E-3,3.7615297019208621E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2234},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J2126+J2144+J2162+J2180+J2198 + J2216","v":0},0,0,0,0,{"$f":"O2126+O2144+O2162+O2180+O2198 + O2216","v":0},0,0,0,0,{"$f":"T2126+T2144+T2162+T2180+T2198 + T2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010 (Jan to Jun-10) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2241},null,null,"High Pressure Mains - Steel",null,null,null,null,11.5,{"$f":"(I2241-I$14)*(I2241>J$14)","v":10.5},9.5,8.5,7.5,6.5,{"$f":"(N2241-N$14)*(N2241>O$14)","v":5.5},{"$f":"(O2241-O$14)*(O2241>P$14)","v":4.5},{"$f":"(P2241-P$14)*(P2241>Q$14)","v":3.5},{"$f":"(Q2241-Q$14)*(Q2241>R$14)","v":2.5},{"$f":"(R2241-R$14)*(R2241>S$14)","v":1.5},{"$f":"(S2241-S$14)*(S2241>T$14)","v":0.5},{"$f":"(T2241-T$14)*(T2241>U$14)","v":0},{"$f":"(U2241-U$14)*(U2241>V$14)","v":0},{"$f":"(V2241-V$14)*(V2241>W$14)","v":0},{"$f":"(W2241-W$14)*(W2241>X$14)","v":0},{"$f":"(X2241-X$14)*(X2241>Y$14)","v":0},{"$f":"(Y2241-Y$14)*(Y2241>Z$14)","v":0},{"$f":"(Z2241-Z$14)*(Z2241>AA$14)","v":0},{"$f":"(AA2241-AA$14)*(AA2241>AB$14)","v":0},{"$f":"(AB2241-AB$14)*(AB2241>AC$14)","v":0},{"$f":"(AC2241-AC$14)*(AC2241>AD$14)","v":0},{"$f":"(AD2241-AD$14)*(AD2241>AE$14)","v":0},{"$f":"(AE2241-AE$14)*(AE2241>AF$14)","v":0},{"$f":"(AF2241-AF$14)*(AF2241>AG$14)","v":0},{"$f":"(AG2241-AG$14)*(AG2241>AH$14)","v":0},{"$f":"(AH2241-AH$14)*(AH2241>AI$14)","v":0},{"$f":"(AI2241-AI$14)*(AI2241>AJ$14)","v":0},{"$f":"(AJ2241-AJ$14)*(AJ2241>AK$14)","v":0},{"$f":"(AK2241-AK$14)*(AK2241>AL$14)","v":0},{"$f":"(AL2241-AL$14)*(AL2241>AM$14)","v":0},{"$f":"(AM2241-AM$14)*(AM2241>AN$14)","v":0},{"$f":"(AN2241-AN$14)*(AN2241>AO$14)","v":0},{"$f":"(AO2241-AO$14)*(AO2241>AP$14)","v":0},{"$f":"(AP2241-AP$14)*(AP2241>AQ$14)","v":0},{"$f":"(AQ2241-AQ$14)*(AQ2241>AR$14)","v":0},{"$f":"(AR2241-AR$14)*(AR2241>AS$14)","v":0},{"$f":"(AS2241-AS$14)*(AS2241>AT$14)","v":0},{"$f":"(AT2241-AT$14)*(AT2241>AU$14)","v":0},{"$f":"(AU2241-AU$14)*(AU2241>AV$14)","v":0},{"$f":"(AV2241-AV$14)*(AV2241>AW$14)","v":0},{"$f":"(AW2241-AW$14)*(AW2241>AX$14)","v":0},{"$f":"(AX2241-AX$14)*(AX2241>AY$14)","v":0},{"$f":"(AY2241-AY$14)*(AY2241>AZ$14)","v":0},{"$f":"(AZ2241-AZ$14)*(AZ2241>BA$14)","v":0},{"$f":"(BA2241-BA$14)*(BA2241>BB$14)","v":0},{"$f":"(BB2241-BB$14)*(BB2241>BC$14)","v":0},{"$f":"(BC2241-BC$14)*(BC2241>BD$14)","v":0},{"$f":"(BD2241-BD$14)*(BD2241>BE$14)","v":0},{"$f":"(BE2241-BE$14)*(BE2241>BF$14)","v":0},{"$f":"(BF2241-BF$14)*(BF2241>BG$14)","v":0},{"$f":"(BG2241-BG$14)*(BG2241>BH$14)","v":0},{"$f":"(BH2241-BH$14)*(BH2241>BI$14)","v":0},{"$f":"(BI2241-BI$14)*(BI2241>BJ$14)","v":0},{"$f":"(BJ2241-BJ$14)*(BJ2241>BK$14)","v":0},{"$f":"(BK2241-BK$14)*(BK2241>BL$14)","v":0}]
[{"$f":"ROW()","v":2244},null,null,"Medium / Low Pressure Mains",null,null,null,null,11.5,{"$f":"(I2244-I$14)*(I2244>J$14)","v":10.5},9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2249},null,null,"Meter and Services Pipes",null,null,null,null,6.5,{"$f":"(I2249-I$14)*(I2249>J$14)","v":5.5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2253},null,null,"Telemetry and Monitoring",null,null,null,null,1.5,{"$f":"(I2253-I$14)*(I2253>J$14)","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2254},null,null,"FRC",null,null,null,null,0,{"$f":"(I2254-I$14)*(I2254>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2263},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2268},null,null,"Equipment & Vehicles",null,null,null,null,5.4131029063178791E-16,1.8043676354392929E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2270},null,null,"Information Technology",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2273},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2278},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2282},null,null,"Regulators"]
[{"$f":"ROW()","v":2283},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2288},null,null,"Information Technology"]
[{"$f":"ROW()","v":2291},null,null,"Land"]
[{"$f":"ROW()","v":2297},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2298},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2303},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2307},null,null,"Telemetry and Monitoring"]
["Depreciation"]
[{"$f":"ROW()","v":2313},null,null,"High Pressure Mains - Steel",null,null,null,null,-0.40020772538838179,{"$f":"-IF(J2259<0,J2259,IF($D2313=\"Land\",0,IF(J2241<1,J2259,MAX(MIN(IF(J2241>0,(J2259/J2241)*J$14,0),J2259*J$14),0))))","v":-0.40020772538838179},-0.40020772538838179,-0.40020772538838179,-0.40020772538838184,-0.40020772538838184,{"$f":"-IF(O2259<0,O2259,IF($D2313=\"Land\",0,IF(O2241<1,O2259,MAX(MIN(IF(O2241>0,(O2259/O2241)*O$14,0),O2259*O$14),0))))","v":-0.40020772538838184},-0.40020772538838184,-0.40020772538838184,-0.4002077253883819,-0.40020772538838184,{"$f":"-IF(T2259<0,T2259,IF($D2313=\"Land\",0,IF(T2241<1,T2259,MAX(MIN(IF(T2241>0,(T2259/T2241)*T$14,0),T2259*T$14),0))))","v":-0.20010386269419095},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2317},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J2263<0,J2263,IF($D2317=\"Land\",0,IF(J2245<1,J2263,MAX(MIN(IF(J2245>0,(J2263/J2245)*J$14,0),J2263*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2263<0,O2263,IF($D2317=\"Land\",0,IF(O2245<1,O2263,MAX(MIN(IF(O2245>0,(O2263/O2245)*O$14,0),O2263*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2263<0,T2263,IF($D2317=\"Land\",0,IF(T2245<1,T2263,MAX(MIN(IF(T2245>0,(T2263/T2245)*T$14,0),T2263*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2322},null,null,"Equipment & Vehicles",null,null,null,null,-3.6087352708785862E-16,{"$f":"-IF(J2268<0,J2268,IF($D2322=\"Land\",0,IF(J2250<1,J2268,MAX(MIN(IF(J2250>0,(J2268/J2250)*J$14,0),J2268*J$14),0))))","v":-1.8043676354392929E-16},0,0,0,0,{"$f":"-IF(O2268<0,O2268,IF($D2322=\"Land\",0,IF(O2250<1,O2268,MAX(MIN(IF(O2250>0,(O2268/O2250)*O$14,0),O2268*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2268<0,T2268,IF($D2322=\"Land\",0,IF(T2250<1,T2268,MAX(MIN(IF(T2250>0,(T2268/T2250)*T$14,0),T2268*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2325},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J2271<0,J2271,IF($D2325=\"Land\",0,IF(J2253<1,J2271,MAX(MIN(IF(J2253>0,(J2271/J2253)*J$14,0),J2271*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2271<0,O2271,IF($D2325=\"Land\",0,IF(O2253<1,O2271,MAX(MIN(IF(O2253>0,(O2271/O2253)*O$14,0),O2271*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2271<0,T2271,IF($D2325=\"Land\",0,IF(T2253<1,T2271,MAX(MIN(IF(T2253>0,(T2271/T2253)*T$14,0),T2271*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2327},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J2273<0,J2273,IF($D2327=\"Land\",0,IF(J2255<1,J2273,MAX(MIN(IF(J2255>0,(J2273/J2255)*J$14,0),J2273*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2273<0,O2273,IF($D2327=\"Land\",0,IF(O2255<1,O2273,MAX(MIN(IF(O2255>0,(O2273/O2255)*O$14,0),O2273*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2273<0,T2273,IF($D2327=\"Land\",0,IF(T2255<1,T2273,MAX(MIN(IF(T2255>0,(T2273/T2255)*T$14,0),T2273*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2332},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2337},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2341},null,null,"Vehicle"]
[{"$f":"ROW()","v":2342},null,null,"Information Technology"]
[{"$f":"ROW()","v":2346},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2351},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J2261+J2279+J2297+J2315 + J2333","v":0},0,0,0,0,{"$f":"O2261+O2279+O2297+O2315 + O2333","v":0},0,0,0,0,{"$f":"T2261+T2279+T2297+T2315 + T2333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2356},null,null,"Buildings",null,null,null,null,8.0694303021128039E-2,{"$f":"J2266+J2284+J2302+J2320 + J2338","v":7.8048588167976302E-2},7.5402873314824564E-2,7.2757158461672827E-2,7.011144360852109E-2,6.7465728755369353E-2,{"$f":"O2266+O2284+O2302+O2320 + O2338","v":6.4820013902217616E-2},6.2174299049065879E-2,5.9528584195914142E-2,5.6882869342762404E-2,5.4237154489610667E-2,{"$f":"T2266+T2284+T2302+T2320 + T2338","v":5.159143963645893E-2},4.8945724783307193E-2,4.6300009930155456E-2,4.3654295077003719E-2,4.1008580223851981E-2,3.8362865370700244E-2,3.57171505175485E-2,3.3071435664396756E-2,3.0425720811245015E-2,2.7780005958093275E-2,2.5134291104941534E-2,2.2488576251789794E-2,1.9842861398638053E-2,1.7197146545486312E-2,1.4551431692334572E-2,1.1905716839182831E-2,9.2600019860310905E-3,6.6142871328793498E-3,3.9685722797276101E-3,1.3228574265758699E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2358},null,null,"Equipment & Vehicles",null,null,null,null,1.8043676354392929E-16,{"$f":"J2268+J2286+J2304+J2322 + J2340","v":0},0,0,0,0,{"$f":"O2268+O2286+O2304+O2322 + O2340","v":0},0,0,0,0,{"$f":"T2268+T2286+T2304+T2322 + T2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2361},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J2271+J2289+J2307+J2325 + J2343","v":0},0,0,0,0,{"$f":"O2271+O2289+O2307+O2325 + O2343","v":0},0,0,0,0,{"$f":"T2271+T2289+T2307+T2325 + T2343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2011 (Jul-10 to Jun-11) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2370},null,null,"Medium Pressure Mains",null,null,null,null,12.5,{"$f":"(I2370-I$14)*(I2370>J$14)","v":11.5},10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2371},null,null,"Medium / Low Pressure Mains",null,null,null,null,12.5,{"$f":"(I2371-I$14)*(I2371>J$14)","v":11.5},10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2375},null,null,"Buildings",null,null,null,null,32.5,{"$f":"(I2375-I$14)*(I2375>J$14)","v":31.5},30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2380},null,null,"Telemetry and Monitoring",null,null,null,null,2.5,{"$f":"(I2380-I$14)*(I2380>J$14)","v":1.5},0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2387},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2390},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2395},null,null,"Equipment & Vehicles",null,null,null,null,0.1717243067097001,0.10303458402582005,3.4344861341940022E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2399},null,null,"FRC",null,null,null,null,0,{"$f":"I2489","v":0},{"$f":"J2489","v":0},{"$f":"K2489","v":0},{"$f":"L2489","v":0},{"$f":"M2489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2400},null,null,"Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2405},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2409},null,null,"Regulators"]
[{"$f":"ROW()","v":2414},null,null,"Vehicle"]
[{"$f":"ROW()","v":2415},null,null,"Information Technology"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2424},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2429},null,null,"Buildings"]
[{"$f":"ROW()","v":2430},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2434},null,null,"Telemetry and Monitoring"]
["Depreciation"]
[{"$f":"ROW()","v":2442},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J2388<0,J2388,IF($D2442=\"Land\",0,IF(J2370<1,J2388,MAX(MIN(IF(J2370>0,(J2388/J2370)*J$14,0),J2388*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2388<0,O2388,IF($D2442=\"Land\",0,IF(O2370<1,O2388,MAX(MIN(IF(O2370>0,(O2388/O2370)*O$14,0),O2388*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2388<0,T2388,IF($D2442=\"Land\",0,IF(T2370<1,T2388,MAX(MIN(IF(T2370>0,(T2388/T2370)*T$14,0),T2388*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2444},null,null,"Low Pressure Mains",null,null,null,null,0,{"$f":"-IF(J2390<0,J2390,IF($D2444=\"Land\",0,IF(J2372<1,J2390,MAX(MIN(IF(J2372>0,(J2390/J2372)*J$14,0),J2390*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2390<0,O2390,IF($D2444=\"Land\",0,IF(O2372<1,O2390,MAX(MIN(IF(O2372>0,(O2390/O2372)*O$14,0),O2390*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2390<0,T2390,IF($D2444=\"Land\",0,IF(T2372<1,T2390,MAX(MIN(IF(T2372>0,(T2390/T2372)*T$14,0),T2390*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2449},null,null,"Equipment & Vehicles",null,null,null,null,-6.8689722683880045E-2,{"$f":"-IF(J2395<0,J2395,IF($D2449=\"Land\",0,IF(J2377<1,J2395,MAX(MIN(IF(J2377>0,(J2395/J2377)*J$14,0),J2395*J$14),0))))","v":-6.8689722683880031E-2},-3.4344861341940022E-2,0,0,0,{"$f":"-IF(O2395<0,O2395,IF($D2449=\"Land\",0,IF(O2377<1,O2395,MAX(MIN(IF(O2377>0,(O2395/O2377)*O$14,0),O2395*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2395<0,T2395,IF($D2449=\"Land\",0,IF(T2377<1,T2395,MAX(MIN(IF(T2377>0,(T2395/T2377)*T$14,0),T2395*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2454},null,null,"Land",null,null,null,null,0,{"$f":"-IF(J2400<0,J2400,IF($D2454=\"Land\",0,IF(J2382<1,J2400,MAX(MIN(IF(J2382>0,(J2400/J2382)*J$14,0),J2400*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2400<0,O2400,IF($D2454=\"Land\",0,IF(O2382<1,O2400,MAX(MIN(IF(O2382>0,(O2400/O2382)*O$14,0),O2400*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2400<0,T2400,IF($D2454=\"Land\",0,IF(T2382<1,T2400,MAX(MIN(IF(T2382>0,(T2400/T2382)*T$14,0),T2400*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2458},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2459},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2463},null,null,"Regulators"]
[{"$f":"ROW()","v":2468},null,null,"Vehicle"]
[{"$f":"ROW()","v":2471},null,null,"FRC"]
[{"$f":"ROW()","v":2473},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2478},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J2388+J2406+J2424+J2442 + J2460","v":0},0,0,0,0,{"$f":"O2388+O2406+O2424+O2442 + O2460","v":0},0,0,0,0,{"$f":"T2388+T2406+T2424+T2442 + T2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2483},null,null,"Buildings",null,null,null,null,0.8655801333015315,{"$f":"J2393+J2411+J2429+J2447 + J2465","v":0.83810139891100666},0.81062266452048182,0.78314393012995698,0.75566519573943214,0.7281864613489073,{"$f":"O2393+O2411+O2429+O2447 + O2465","v":0.70070772695838246},0.67322899256785762,0.64575025817733278,0.61827152378680794,0.5907927893962831,{"$f":"T2393+T2411+T2429+T2447 + T2465","v":0.56331405500575826},0.53583532061523342,0.50835658622470858,0.4808778518341838,0.45339911744365902,0.42592038305313423,0.39844164866260945,0.37096291427208467,0.34348417988155988,0.3160054454910351,0.28852671110051031,0.26104797670998553,0.23356924231946075,0.20609050792893596,0.17861177353841118,0.15113303914788639,0.1236543047573616,9.6175570366836799E-2,6.8696835976312001E-2,4.1218101585787204E-2,1.3739367195262402E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2487},null,null,"Information Technology",null,null,null,null,0,{"$f":"J2397+J2415+J2433+J2451 + J2469","v":0},0,0,0,0,{"$f":"O2397+O2415+O2433+O2451 + O2469","v":0},0,0,0,0,{"$f":"T2397+T2415+T2433+T2451 + T2469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2488},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"J2398+J2416+J2434+J2452 + J2470","v":0},0,0,0,0,{"$f":"O2398+O2416+O2434+O2452 + O2470","v":0},0,0,0,0,{"$f":"T2398+T2416+T2434+T2452 + T2470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2492},null,null,"Total",null,null,null,null,17.254637109894517,{"$f":"SUM(J2476:J2491)","v":15.194494025964753},13.168695803376924,11.177242442131035,9.1857890808851508,7.1943357196392625,{"$f":"SUM(O2476:O2491)","v":5.2028823583933752},3.8617895580653121,3.1710573186550737,2.4803250792448353,1.7895928398345968,{"$f":"SUM(T2476:T2491)","v":1.098860600424358},0.73465711870125761,0.69698239466529566,0.65930767062933371,0.62163294659337176,0.58395822255740981,0.54628349852144797,0.50860877448548603,0.47093405044952408,0.43325932641356218,0.39558460237760029,0.35790987834163834,0.32023515430567639,0.2825604302697145,0.24488570623375258,0.20721098219779066,0.16953625816182871,0.13186153412586679,9.4186810089904857E-2,5.6512086053942916E-2,1.8837362017980974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2497},null,null,"Medium Pressure Mains",null,null,null,null,13.5,{"$f":"(I2497-I$14)*(I2497>J$14)","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2502},null,null,"Buildings",null,null,null,null,33.5,{"$f":"(I2502-I$14)*(I2502>J$14)","v":32.5},31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2504},null,null,"Equipment & Vehicles",null,null,null,null,3.5,{"$f":"(I2504-I$14)*(I2504>J$14)","v":2.5},1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2507},null,null,"Telemetry and Monitoring",null,null,null,null,3.5,{"$f":"(I2507-I$14)*(I2507>J$14)","v":2.5},1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2514},null,null,"High Pressure Mains - PE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2517},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2522},null,null,"Equipment & Vehicles",null,null,null,null,0.39932961926194682,0.28523544232996201,0.17114126539797719,5.7047088465992393E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2526},null,null,"FRC",null,null,null,null,0,{"$f":"I2616","v":0},{"$f":"J2616","v":0},{"$f":"K2616","v":0},{"$f":"L2616","v":0},{"$f":"M2616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2531},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2532},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2538},null,null,"Buildings"]
[{"$f":"ROW()","v":2541},null,null,"Vehicle"]
[{"$f":"ROW()","v":2546},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2547},null,null,"Total"]
[{"$f":"ROW()","v":2551},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2556},null,null,"Buildings"]
[{"$f":"ROW()","v":2559},null,null,"Vehicle"]
[{"$f":"ROW()","v":2561},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2567},null,null,"High Pressure Mains - Steel",null,null,null,null,-0.13789105615256381,{"$f":"-IF(J2513<0,J2513,IF($D2567=\"Land\",0,IF(J2495<1,J2513,MAX(MIN(IF(J2495>0,(J2513/J2495)*J$14,0),J2513*J$14),0))))","v":-0.13789105615256381},-0.13789105615256383,-0.13789105615256383,-0.13789105615256381,-0.13789105615256383,{"$f":"-IF(O2513<0,O2513,IF($D2567=\"Land\",0,IF(O2495<1,O2513,MAX(MIN(IF(O2495>0,(O2513/O2495)*O$14,0),O2513*O$14),0))))","v":-0.13789105615256381},-0.13789105615256381,-0.13789105615256381,-0.13789105615256381,-0.13789105615256383,{"$f":"-IF(T2513<0,T2513,IF($D2567=\"Land\",0,IF(T2495<1,T2513,MAX(MIN(IF(T2495>0,(T2513/T2495)*T$14,0),T2513*T$14),0))))","v":-0.13789105615256383},-0.13789105615256383,-6.8945528076281903E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2570},null,null,"Medium / Low Pressure Mains",null,null,null,null,-0.53413573445855089,{"$f":"-IF(J2516<0,J2516,IF($D2570=\"Land\",0,IF(J2498<1,J2516,MAX(MIN(IF(J2498>0,(J2516/J2498)*J$14,0),J2516*J$14),0))))","v":-0.53413573445855089},-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,{"$f":"-IF(O2516<0,O2516,IF($D2570=\"Land\",0,IF(O2498<1,O2516,MAX(MIN(IF(O2498>0,(O2516/O2498)*O$14,0),O2516*O$14),0))))","v":-0.53413573445855078},-0.53413573445855078,-0.53413573445855078,-0.53413573445855078,-0.53413573445855078,{"$f":"-IF(T2516<0,T2516,IF($D2570=\"Land\",0,IF(T2498<1,T2516,MAX(MIN(IF(T2498>0,(T2516/T2498)*T$14,0),T2516*T$14),0))))","v":-0.53413573445855067},-0.53413573445855078,-0.26706786722927534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2575},null,null,"Meter and Services Pipes",null,null,null,null,-1.1746275151286401,{"$f":"-IF(J2521<0,J2521,IF($D2575=\"Land\",0,IF(J2503<1,J2521,MAX(MIN(IF(J2503>0,(J2521/J2503)*J$14,0),J2521*J$14),0))))","v":-1.1746275151286403},-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286401,{"$f":"-IF(O2521<0,O2521,IF($D2575=\"Land\",0,IF(O2503<1,O2521,MAX(MIN(IF(O2503>0,(O2521/O2503)*O$14,0),O2521*O$14),0))))","v":-1.1746275151286401},-1.1746275151286401,-0.58731375756432014,0,0,{"$f":"-IF(T2521<0,T2521,IF($D2575=\"Land\",0,IF(T2503<1,T2521,MAX(MIN(IF(T2503>0,(T2521/T2503)*T$14,0),T2521*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2576},null,null,"Equipment & Vehicles",null,null,null,null,-0.1140941769319848,{"$f":"-IF(J2522<0,J2522,IF($D2576=\"Land\",0,IF(J2504<1,J2522,MAX(MIN(IF(J2504>0,(J2522/J2504)*J$14,0),J2522*J$14),0))))","v":-0.1140941769319848},-0.1140941769319848,-5.7047088465992393E-2,0,0,{"$f":"-IF(O2522<0,O2522,IF($D2576=\"Land\",0,IF(O2504<1,O2522,MAX(MIN(IF(O2504>0,(O2522/O2504)*O$14,0),O2522*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2522<0,T2522,IF($D2576=\"Land\",0,IF(T2504<1,T2522,MAX(MIN(IF(T2504>0,(T2522/T2504)*T$14,0),T2522*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2580},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J2526<0,J2526,IF($D2580=\"Land\",0,IF(J2508<1,J2526,MAX(MIN(IF(J2508>0,(J2526/J2508)*J$14,0),J2526*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2526<0,O2526,IF($D2580=\"Land\",0,IF(O2508<1,O2526,MAX(MIN(IF(O2508>0,(O2526/O2508)*O$14,0),O2526*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2526<0,T2526,IF($D2580=\"Land\",0,IF(T2508<1,T2526,MAX(MIN(IF(T2508>0,(T2526/T2508)*T$14,0),T2526*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2585},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2588},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2590},null,null,"Regulators"]
[{"$f":"ROW()","v":2595},null,null,"Vehicle"]
[{"$f":"ROW()","v":2600},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2604},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J2514+J2532+J2550+J2568 + J2586","v":0},0,0,0,0,{"$f":"O2514+O2532+O2550+O2568 + O2586","v":0},0,0,0,0,{"$f":"T2514+T2532+T2550+T2568 + T2586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2605},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"J2515+J2533+J2551+J2569 + J2587","v":0},0,0,0,0,{"$f":"O2515+O2533+O2551+O2569 + O2587","v":0},0,0,0,0,{"$f":"T2515+T2533+T2551+T2569 + T2587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2610},null,null,"Buildings",null,null,null,null,0.60145095111661706,{"$f":"J2520+J2538+J2556+J2574 + J2592","v":0.58294476800533657},0.56443858489405607,0.54593240178277558,0.52742621867149508,0.50892003556021459,{"$f":"O2520+O2538+O2556+O2574 + O2592","v":0.49041385244893404},0.47190766933765349,0.45340148622637294,0.43489530311509239,0.41638912000381184,{"$f":"T2520+T2538+T2556+T2574 + T2592","v":0.39788293689253129},0.37937675378125074,0.36087057066997019,0.3423643875586897,0.32385820444740915,0.3053520213361286,0.2868458382248481,0.26833965511356761,0.24983347200228709,0.23132728889100657,0.21282110577972604,0.19431492266844552,0.175808739557165,0.15730255644588448,0.13879637333460396,0.12029019022332343,0.10178400711204291,8.327782400076239E-2,6.4771640889481855E-2,4.6265457778201326E-2,2.7759274666920797E-2,9.2530915556402644E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2614},null,null,"Information Technology",null,null,null,null,0,{"$f":"J2524+J2542+J2560+J2578 + J2596","v":0},0,0,0,0,{"$f":"O2524+O2542+O2560+O2578 + O2596","v":0},0,0,0,0,{"$f":"T2524+T2542+T2560+T2578 + T2596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2619},null,null,"Total",null,null,null,null,18.640043039682773,{"$f":"SUM(J2603:J2618)","v":16.644070976972603},14.648098914262428,12.709173940018248,10.827296054240062,8.9454181684618703,{"$f":"SUM(O2603:O2618)","v":7.0635402826836833},5.1816623969054962,3.8870982686916276,3.1798478980420795,2.4725975273925322,{"$f":"SUM(T2603:T2618)","v":1.7653471567429841},1.0580967860934367,0.68685981074944624,0.65163623071101306,0.61641265067258,0.58118907063414682,0.54596549059571364,0.51074191055728058,0.4755183305188474,0.44029475048041428,0.40507117044198115,0.36984759040354798,0.3346240103651148,0.29940043032668173,0.26417685028824855,0.2289532702498154,0.19372969021138228,0.15850611017294913,0.12328253013451598,8.8058950096082861E-2,5.2835370057649711E-2,1.7611790019216568E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2622},null,null,"High Pressure Mains - Steel",null,null,null,null,14.5,{"$f":"(I2622-I$14)*(I2622>J$14)","v":13.5},12.5,11.5,10.5,9.5,{"$f":"(N2622-N$14)*(N2622>O$14)","v":8.5},{"$f":"(O2622-O$14)*(O2622>P$14)","v":7.5},{"$f":"(P2622-P$14)*(P2622>Q$14)","v":6.5},{"$f":"(Q2622-Q$14)*(Q2622>R$14)","v":5.5},{"$f":"(R2622-R$14)*(R2622>S$14)","v":4.5},{"$f":"(S2622-S$14)*(S2622>T$14)","v":3.5},{"$f":"(T2622-T$14)*(T2622>U$14)","v":2.5},{"$f":"(U2622-U$14)*(U2622>V$14)","v":1.5},{"$f":"(V2622-V$14)*(V2622>W$14)","v":0.5},{"$f":"(W2622-W$14)*(W2622>X$14)","v":0},{"$f":"(X2622-X$14)*(X2622>Y$14)","v":0},{"$f":"(Y2622-Y$14)*(Y2622>Z$14)","v":0},{"$f":"(Z2622-Z$14)*(Z2622>AA$14)","v":0},{"$f":"(AA2622-AA$14)*(AA2622>AB$14)","v":0},{"$f":"(AB2622-AB$14)*(AB2622>AC$14)","v":0},{"$f":"(AC2622-AC$14)*(AC2622>AD$14)","v":0},{"$f":"(AD2622-AD$14)*(AD2622>AE$14)","v":0},{"$f":"(AE2622-AE$14)*(AE2622>AF$14)","v":0},{"$f":"(AF2622-AF$14)*(AF2622>AG$14)","v":0},{"$f":"(AG2622-AG$14)*(AG2622>AH$14)","v":0},{"$f":"(AH2622-AH$14)*(AH2622>AI$14)","v":0},{"$f":"(AI2622-AI$14)*(AI2622>AJ$14)","v":0},{"$f":"(AJ2622-AJ$14)*(AJ2622>AK$14)","v":0},{"$f":"(AK2622-AK$14)*(AK2622>AL$14)","v":0},{"$f":"(AL2622-AL$14)*(AL2622>AM$14)","v":0},{"$f":"(AM2622-AM$14)*(AM2622>AN$14)","v":0},{"$f":"(AN2622-AN$14)*(AN2622>AO$14)","v":0},{"$f":"(AO2622-AO$14)*(AO2622>AP$14)","v":0},{"$f":"(AP2622-AP$14)*(AP2622>AQ$14)","v":0},{"$f":"(AQ2622-AQ$14)*(AQ2622>AR$14)","v":0},{"$f":"(AR2622-AR$14)*(AR2622>AS$14)","v":0},{"$f":"(AS2622-AS$14)*(AS2622>AT$14)","v":0},{"$f":"(AT2622-AT$14)*(AT2622>AU$14)","v":0},{"$f":"(AU2622-AU$14)*(AU2622>AV$14)","v":0},{"$f":"(AV2622-AV$14)*(AV2622>AW$14)","v":0},{"$f":"(AW2622-AW$14)*(AW2622>AX$14)","v":0},{"$f":"(AX2622-AX$14)*(AX2622>AY$14)","v":0},{"$f":"(AY2622-AY$14)*(AY2622>AZ$14)","v":0},{"$f":"(AZ2622-AZ$14)*(AZ2622>BA$14)","v":0},{"$f":"(BA2622-BA$14)*(BA2622>BB$14)","v":0},{"$f":"(BB2622-BB$14)*(BB2622>BC$14)","v":0},{"$f":"(BC2622-BC$14)*(BC2622>BD$14)","v":0},{"$f":"(BD2622-BD$14)*(BD2622>BE$14)","v":0},{"$f":"(BE2622-BE$14)*(BE2622>BF$14)","v":0},{"$f":"(BF2622-BF$14)*(BF2622>BG$14)","v":0},{"$f":"(BG2622-BG$14)*(BG2622>BH$14)","v":0},{"$f":"(BH2622-BH$14)*(BH2622>BI$14)","v":0},{"$f":"(BI2622-BI$14)*(BI2622>BJ$14)","v":0},{"$f":"(BJ2622-BJ$14)*(BJ2622>BK$14)","v":0},{"$f":"(BK2622-BK$14)*(BK2622>BL$14)","v":0}]
[{"$f":"ROW()","v":2624},null,null,"Medium Pressure Mains",null,null,null,null,14.5,{"$f":"(I2624-I$14)*(I2624>J$14)","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2629},null,null,"Buildings",null,null,null,null,34.5,{"$f":"(I2629-I$14)*(I2629>J$14)","v":33.5},32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2631},null,null,"Equipment & Vehicles",null,null,null,null,4.5,{"$f":"(I2631-I$14)*(I2631>J$14)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2634},null,null,"Telemetry and Monitoring",null,null,null,null,4.5,{"$f":"(I2634-I$14)*(I2634>J$14)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2643},null,null,"Medium / Low Pressure Mains",null,null,null,null,15.987846514812833,14.885236410342984,13.782626305873134,12.680016201403284,11.577406096933434,10.474795992463584,9.3721858879937336,8.2695757835238819,7.166965679054031,6.0643555745841802,4.9617454701143293,3.8591353656444785,2.7565252611746276,1.6539151567047765,0.55130505223492543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2648},null,null,"Meter and Services Pipes",null,null,null,null,12.85330094462322,11.500321897820776,10.147342851018331,8.7943638042158874,7.4413847574134433,6.0884057106109992,4.7354266638085551,3.3824476170061111,2.0294685702036666,0.67648952340122226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2649},null,null,"Equipment & Vehicles",null,null,null,null,1.7919999903008641,1.3937777702340055,0.99555555016714681,0.59733333010028811,0.19911111003342935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2655},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2658},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2663},null,null,"Regulators"]
[{"$f":"ROW()","v":2664},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2668},null,null,"Vehicle"]
[{"$f":"ROW()","v":2672},null,null,"Land"]
[{"$f":"ROW()","v":2677},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2678},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2684},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2687},null,null,"Information Technology"]
[{"$f":"ROW()","v":2692},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J2676:J2691)","v":0},0,0,0,0,{"$f":"SUM(O2676:O2691)","v":0},0,0,0,0,{"$f":"SUM(T2676:T2691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2697},null,null,"Medium / Low Pressure Mains",null,null,null,null,-1.1026101044698506,{"$f":"-IF(J2643<0,J2643,IF($D2697=\"Land\",0,IF(J2625<1,J2643,MAX(MIN(IF(J2625>0,(J2643/J2625)*J$14,0),J2643*J$14),0))))","v":-1.1026101044698506},-1.1026101044698506,-1.1026101044698506,-1.1026101044698509,-1.1026101044698509,{"$f":"-IF(O2643<0,O2643,IF($D2697=\"Land\",0,IF(O2625<1,O2643,MAX(MIN(IF(O2625>0,(O2643/O2625)*O$14,0),O2643*O$14),0))))","v":-1.1026101044698511},-1.1026101044698509,-1.1026101044698509,-1.1026101044698509,-1.1026101044698509,{"$f":"-IF(T2643<0,T2643,IF($D2697=\"Land\",0,IF(T2625<1,T2643,MAX(MIN(IF(T2625>0,(T2643/T2625)*T$14,0),T2643*T$14),0))))","v":-1.1026101044698511},-1.1026101044698511,-1.1026101044698511,-0.55130505223492543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2702},null,null,"Meter and Services Pipes",null,null,null,null,-1.3529790468024441,{"$f":"-IF(J2648<0,J2648,IF($D2702=\"Land\",0,IF(J2630<1,J2648,MAX(MIN(IF(J2630>0,(J2648/J2630)*J$14,0),J2648*J$14),0))))","v":-1.3529790468024441},-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,{"$f":"-IF(O2648<0,O2648,IF($D2702=\"Land\",0,IF(O2630<1,O2648,MAX(MIN(IF(O2630>0,(O2648/O2630)*O$14,0),O2648*O$14),0))))","v":-1.3529790468024443},-1.3529790468024445,-1.3529790468024443,-0.67648952340122226,0,{"$f":"-IF(T2648<0,T2648,IF($D2702=\"Land\",0,IF(T2630<1,T2648,MAX(MIN(IF(T2630>0,(T2648/T2630)*T$14,0),T2648*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2705},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J2651<0,J2651,IF($D2705=\"Land\",0,IF(J2633<1,J2651,MAX(MIN(IF(J2633>0,(J2651/J2633)*J$14,0),J2651*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2651<0,O2651,IF($D2705=\"Land\",0,IF(O2633<1,O2651,MAX(MIN(IF(O2633>0,(O2651/O2633)*O$14,0),O2651*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2651<0,T2651,IF($D2705=\"Land\",0,IF(T2633<1,T2651,MAX(MIN(IF(T2633>0,(T2651/T2633)*T$14,0),T2651*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2707},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J2653<0,J2653,IF($D2707=\"Land\",0,IF(J2635<1,J2653,MAX(MIN(IF(J2635>0,(J2653/J2635)*J$14,0),J2653*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2653<0,O2653,IF($D2707=\"Land\",0,IF(O2635<1,O2653,MAX(MIN(IF(O2635>0,(O2653/O2635)*O$14,0),O2653*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2653<0,T2653,IF($D2707=\"Land\",0,IF(T2635<1,T2653,MAX(MIN(IF(T2635>0,(T2653/T2635)*T$14,0),T2653*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2712},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2715},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2721},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2722},null,null,"Vehicle"]
[{"$f":"ROW()","v":2727},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2731},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J2641+J2659+J2677+J2695 + J2713","v":0},0,0,0,0,{"$f":"O2641+O2659+O2677+O2695 + O2713","v":0},0,0,0,0,{"$f":"T2641+T2659+T2677+T2695 + T2713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2736},null,null,"Secondary Gate Stations",null,null,null,null,3.2681342166115735E-3,{"$f":"J2646+J2664+J2682+J2700 + J2718","v":3.1705779713395864E-3},3.0730217260675993E-3,2.9754654807956121E-3,2.877909235523625E-3,2.7803529902516379E-3,{"$f":"O2646+O2664+O2682+O2700 + O2718","v":2.6827967449796508E-3},2.5852404997076636E-3,2.4876842544356765E-3,2.3901280091636894E-3,2.2925717638917023E-3,{"$f":"T2646+T2664+T2682+T2700 + T2718","v":2.1950155186197151E-3},2.0974592733477276E-3,1.9999030280757404E-3,1.9023467828037531E-3,1.8047905375317658E-3,1.7072342922597784E-3,1.6096780469877911E-3,1.5121218017158037E-3,1.4145655564438164E-3,1.317009311171829E-3,1.2194530658998417E-3,1.1218968206278543E-3,1.024340575355867E-3,9.2678433008387966E-4,8.2922808481189231E-4,7.3167183953990497E-4,6.3411559426791763E-4,5.3655934899593028E-4,4.3900310372394294E-4,3.414468584519556E-4,2.4389061317996828E-4,1.4633436790798096E-4,4.8778122635993658E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2739},null,null,"Equipment & Vehicles",null,null,null,null,1.3937777702340055,{"$f":"J2649+J2667+J2685+J2703 + J2721","v":0.99555555016714681},0.59733333010028811,0.19911111003342935,0,0,{"$f":"O2649+O2667+O2685+O2703 + O2721","v":0},0,0,0,0,{"$f":"T2649+T2667+T2685+T2703 + T2721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2741},null,null,"Information Technology",null,null,null,null,0,{"$f":"J2651+J2669+J2687+J2705 + J2723","v":0},0,0,0,0,{"$f":"O2651+O2669+O2687+O2705 + O2723","v":0},0,0,0,0,{"$f":"T2651+T2669+T2687+T2705 + T2723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2746},null,null,"Total",null,null,null,null,45.947555724011252,{"$f":"SUM(J2730:J2745)","v":41.952135782377496},37.956715840743733,33.961295899109963,30.164987067509621,26.567789345942714,{"$f":"SUM(O2730:O2745)","v":22.97059162437581},19.3733939028089,15.776196181241993,12.85548798307631,10.611269308311847,{"$f":"SUM(T2730:T2745)","v":8.3670506335473824},6.1228319587829194,3.8786132840184555,2.6875913479703186,2.5497661506385074,2.4119409533066962,2.2741157559748846,2.1362905586430734,1.9984653613112622,1.860640163979451,1.7228149666476398,1.5849897693158284,1.4471645719840172,1.3093393746522057,1.1715141773203948,1.0336889799885836,0.89586378265677247,0.75803858532496138,0.62021338799315018,0.48238819066133909,0.34456299332952789,0.20673779599771674,6.8912598665905586E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2751},null,null,"Medium Pressure Mains",null,null,null,null,15.5,{"$f":"(I2751-I$14)*(I2751>J$14)","v":14.5},13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2756},null,null,"Buildings",null,null,null,null,35.5,{"$f":"(I2756-I$14)*(I2756>J$14)","v":34.5},33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2760},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I2760-I$14)*(I2760>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2765}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2772},null,null,"Regulators",null,null,null,null,0.57579327052140084,0.55957374177431918,0.54335421302723741,0.52713468428015564,0.51091515553307398,0.49469562678599227,0.47847609803891056,0.46225656929182884,0.44603704054474713,0.42981751179766542,0.41359798305058371,0.39737845430350199,0.38115892555642028,0.36493939680933857,0.34871986806225685,0.33250033931517514,0.31628081056809343,0.30006128182101172,0.28384175307393,0.26762222432684829,0.25140269557976658,0.23518316683268486,0.21896363808560315,0.20274410933852144,0.18652458059143973,0.17030505184435801,0.1540855230972763,0.13786599435019459,0.12164646560311287,0.10542693685603116,8.9207408108949449E-2,7.2987879361867736E-2,5.6768350614786016E-2,4.0548821867704296E-2,2.4329293120622576E-2,8.1097643735408599E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2775},null,null,"Meter and Services Pipes",null,null,null,null,21.067472083000002,19.061046170333334,17.054620257666667,15.048194344999999,13.041768432333333,11.035342519666667,9.0289166069999993,7.0224906943333334,5.0160647816666666,3.0096388689999998,1.0032129563333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2777},null,null,"Vehicle",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2780},null,null,"FRC",null,null,null,null,0,{"$f":"I2870","v":0},{"$f":"J2870","v":0},{"$f":"K2870","v":0},{"$f":"L2870","v":0},{"$f":"M2870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2785},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2789},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2794},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2795},null,null,"Vehicle"]
[{"$f":"ROW()","v":2801},null,null,"Total"]
[{"$f":"ROW()","v":2804},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2809},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2811},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2814},null,null,"Information Technology"]
[{"$f":"ROW()","v":2819},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J2803:J2818)","v":0},0,0,0,0,{"$f":"SUM(O2803:O2818)","v":0},0,0,0,0,{"$f":"SUM(T2803:T2818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2823},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"-IF(J2769<0,J2769,IF($D2823=\"Land\",0,IF(J2751<1,J2769,MAX(MIN(IF(J2751>0,(J2769/J2751)*J$14,0),J2769*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2769<0,O2769,IF($D2823=\"Land\",0,IF(O2751<1,O2769,MAX(MIN(IF(O2751>0,(O2769/O2751)*O$14,0),O2769*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2769<0,T2769,IF($D2823=\"Land\",0,IF(T2751<1,T2769,MAX(MIN(IF(T2751>0,(T2769/T2751)*T$14,0),T2769*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2824},null,null,"Medium / Low Pressure Mains",null,null,null,null,-0.84387489850000019,{"$f":"-IF(J2770<0,J2770,IF($D2824=\"Land\",0,IF(J2752<1,J2770,MAX(MIN(IF(J2752>0,(J2770/J2752)*J$14,0),J2770*J$14),0))))","v":-0.84387489850000019},-0.84387489850000019,-0.84387489850000008,-0.84387489850000019,-0.84387489850000019,{"$f":"-IF(O2770<0,O2770,IF($D2824=\"Land\",0,IF(O2752<1,O2770,MAX(MIN(IF(O2752>0,(O2770/O2752)*O$14,0),O2770*O$14),0))))","v":-0.84387489850000019},-0.84387489850000019,-0.84387489850000008,-0.84387489850000008,-0.84387489850000008,{"$f":"-IF(T2770<0,T2770,IF($D2824=\"Land\",0,IF(T2752<1,T2770,MAX(MIN(IF(T2752>0,(T2770/T2752)*T$14,0),T2770*T$14),0))))","v":-0.84387489850000008},-0.84387489850000008,-0.84387489849999997,-0.84387489850000008,-0.42193744924999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2829},null,null,"Meter and Services Pipes",null,null,null,null,-2.0064259126666668,{"$f":"-IF(J2775<0,J2775,IF($D2829=\"Land\",0,IF(J2757<1,J2775,MAX(MIN(IF(J2757>0,(J2775/J2757)*J$14,0),J2775*J$14),0))))","v":-2.0064259126666668},-2.0064259126666668,-2.0064259126666664,-2.0064259126666668,-2.0064259126666668,{"$f":"-IF(O2775<0,O2775,IF($D2829=\"Land\",0,IF(O2757<1,O2775,MAX(MIN(IF(O2757>0,(O2775/O2757)*O$14,0),O2775*O$14),0))))","v":-2.0064259126666664},-2.0064259126666668,-2.0064259126666668,-2.0064259126666664,-1.0032129563333334,{"$f":"-IF(T2775<0,T2775,IF($D2829=\"Land\",0,IF(T2757<1,T2775,MAX(MIN(IF(T2757>0,(T2775/T2757)*T$14,0),T2775*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2832},null,null,"Information Technology",null,null,null,null,0,{"$f":"-IF(J2778<0,J2778,IF($D2832=\"Land\",0,IF(J2760<1,J2778,MAX(MIN(IF(J2760>0,(J2778/J2760)*J$14,0),J2778*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2778<0,O2778,IF($D2832=\"Land\",0,IF(O2760<1,O2778,MAX(MIN(IF(O2760>0,(O2778/O2760)*O$14,0),O2778*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2778<0,T2778,IF($D2832=\"Land\",0,IF(T2760<1,T2778,MAX(MIN(IF(T2760>0,(T2778/T2760)*T$14,0),T2778*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2839},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2844},null,null,"Regulators"]
[{"$f":"ROW()","v":2848},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2853},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2858},null,null,"High Pressure Mains - PE",null,null,null,null,0,{"$f":"J2768+J2786+J2804+J2822 + J2840","v":0},0,0,0,0,{"$f":"O2768+O2786+O2804+O2822 + O2840","v":0},0,0,0,0,{"$f":"T2768+T2786+T2804+T2822 + T2840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2863},null,null,"Secondary Gate Stations",null,null,null,null,5.2310624999999983E-4,{"$f":"J2773+J2791+J2809+J2827 + J2845","v":5.0794374999999989E-4},4.9278124999999995E-4,4.7761874999999995E-4,4.6245624999999996E-4,4.4729374999999996E-4,{"$f":"O2773+O2791+O2809+O2827 + O2845","v":4.3213124999999996E-4},4.1696874999999997E-4,4.0180624999999997E-4,3.8664374999999998E-4,3.7148124999999998E-4,{"$f":"T2773+T2791+T2809+T2827 + T2845","v":3.5631874999999998E-4},3.4115624999999999E-4,3.2599374999999999E-4,3.1083125E-4,2.9566875E-4,2.8050625E-4,2.6534375000000001E-4,2.5018125000000001E-4,2.3501875000000002E-4,2.1985625000000002E-4,2.0469375000000003E-4,1.8953125000000003E-4,1.7436875000000003E-4,1.5920625000000004E-4,1.4404375000000004E-4,1.2888125000000005E-4,1.1371875000000004E-4,9.8556250000000027E-5,8.3393750000000018E-5,6.8231250000000008E-5,5.3068750000000006E-5,3.7906250000000003E-5,2.2743750000000001E-5,7.5812499999999996E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2865},null,null,"Meter and Services Pipes",null,null,null,null,19.061046170333334,{"$f":"J2775+J2793+J2811+J2829 + J2847","v":17.054620257666667},15.048194344999999,13.041768432333333,11.035342519666667,9.0289166069999993,{"$f":"O2775+O2793+O2811+O2829 + O2847","v":7.0224906943333334},5.0160647816666666,3.0096388689999998,1.0032129563333334,0,{"$f":"T2775+T2793+T2811+T2829 + T2847","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2868},null,null,"Information Technology",null,null,null,null,0,{"$f":"J2778+J2796+J2814+J2832 + J2850","v":0},0,0,0,0,{"$f":"O2778+O2796+O2814+O2832 + O2850","v":0},0,0,0,0,{"$f":"T2778+T2796+T2814+T2832 + T2850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2873},null,null,"Total",null,null,null,null,45.844223763966717,{"$f":"SUM(J2857:J2872)","v":41.990326890974316},38.136430017981915,34.282533144989515,30.428636271997107,26.830223941798113,{"$f":"SUM(O2857:O2872)","v":23.487296154392531},20.144368366986942,16.801440579581353,13.458512792175769,11.118797961103517,{"$f":"SUM(T2857:T2872)","v":9.782296086364596},8.4457942116256781,7.1092923368867593,5.7727904621478405,4.976926036658921,4.7216990604200015,4.466472084181083,4.2112451079421644,3.956018131703245,3.700791155464326,3.445564179225407,3.190337202986488,2.9351102267475691,2.6798832505086496,2.4246562742697306,2.1694292980308116,1.9142023217918926,1.6589753455529737,1.4037483693140547,1.1485213930751355,0.89329441683621646,0.63806744059729736,0.38284046435837848,0.12761348811945949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2877},null,null,"High Pressure Mains - PE",null,null,null,null,16,{"$f":"(I2877-I$14)*(I2877>J$14)","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2882},null,null,"Secondary Gate Stations",null,null,null,null,36,{"$f":"(I2882-I$14)*(I2882>J$14)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2885},null,null,"Equipment & Vehicles",null,null,null,null,6,{"$f":"(I2885-I$14)*(I2885>J$14)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2887},null,null,"Information Technology",null,null,null,null,0,{"$f":"(I2887-I$14)*(I2887>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2892}]
[{"$f":"ROW()","v":2894},null,null,"High Pressure Mains - Steel",null,null,null,null,0.55116256476014325,{"$f":"I2984","v":0.51671490446263424},0.48226724416512529,0.44781958386761633,0.41337192357010738,0.37892426327259843,{"$f":"N2984","v":0.34447660297508947},{"$f":"O2984","v":0.31002894267758052},{"$f":"P2984","v":0.27558128238007157},{"$f":"Q2984","v":0.24113362208256262},{"$f":"R2984","v":0.20668596178505366},{"$f":"S2984","v":0.17223830148754471},{"$f":"T2984","v":0.13779064119003576},{"$f":"U2984","v":0.10334298089252682},{"$f":"V2984","v":6.8895320595017878E-2},{"$f":"W2984","v":3.4447660297508939E-2},{"$f":"X2984","v":0},{"$f":"Y2984","v":0},{"$f":"Z2984","v":0},{"$f":"AA2984","v":0},{"$f":"AB2984","v":0},{"$f":"AC2984","v":0},{"$f":"AD2984","v":0},{"$f":"AE2984","v":0},{"$f":"AF2984","v":0},{"$f":"AG2984","v":0},{"$f":"AH2984","v":0},{"$f":"AI2984","v":0},{"$f":"AJ2984","v":0},{"$f":"AK2984","v":0},{"$f":"AL2984","v":0},{"$f":"AM2984","v":0},{"$f":"AN2984","v":0},{"$f":"AO2984","v":0},{"$f":"AP2984","v":0},{"$f":"AQ2984","v":0},{"$f":"AR2984","v":0},{"$f":"AS2984","v":0},{"$f":"AT2984","v":0},{"$f":"AU2984","v":0},{"$f":"AV2984","v":0},{"$f":"AW2984","v":0},{"$f":"AX2984","v":0},{"$f":"AY2984","v":0},{"$f":"AZ2984","v":0},{"$f":"BA2984","v":0},{"$f":"BB2984","v":0},{"$f":"BC2984","v":0},{"$f":"BD2984","v":0},{"$f":"BE2984","v":0},{"$f":"BF2984","v":0},{"$f":"BG2984","v":0},{"$f":"BH2984","v":0},{"$f":"BI2984","v":0},{"$f":"BJ2984","v":0},{"$f":"BK2984","v":0}]
[{"$f":"ROW()","v":2897},null,null,"Medium / Low Pressure Mains",null,null,null,null,10.059498621370013,9.4307799575343871,8.8020612936987614,8.1733426298631358,7.5446239660275101,6.9159053021918844,6.2871866383562587,5.658467974520633,5.0297493106850073,4.4010306468493816,3.7723119830137559,3.1435933191781298,2.5148746553425037,1.8861559915068777,1.2574373276712518,0.62871866383562591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2902},null,null,"Meter and Services Pipes",null,null,null,null,12.109240045216847,11.008400041106224,9.9075600369956014,8.8067200328849786,7.7058800287743558,6.6050400246637331,5.5042000205531112,4.4033600164424893,3.302520012331867,2.2016800082212447,1.1008400041106223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2907},null,null,"FRC",null,null,null,null,0,{"$f":"I2997","v":0},{"$f":"J2997","v":0},{"$f":"K2997","v":0},{"$f":"L2997","v":0},{"$f":"M2997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2912},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2916},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2921},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2926},null,null,"Land"]
[{"$f":"ROW()","v":2928},null,null,"Total"]
[{"$f":"ROW()","v":2931},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2936},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2940},null,null,"Vehicle"]
[{"$f":"ROW()","v":2941},null,null,"Information Technology"]
[{"$f":"ROW()","v":2946},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J2930:J2945)","v":0},0,0,0,0,{"$f":"SUM(O2930:O2945)","v":0},0,0,0,0,{"$f":"SUM(T2930:T2945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2949},null,null,"High Pressure Mains - PE",null,null,null,null,-5.4001169638164148E-2,{"$f":"-IF(J2895<0,J2895,IF($D2949=\"Land\",0,IF(J2877<1,J2895,MAX(MIN(IF(J2877>0,(J2895/J2877)*J$14,0),J2895*J$14),0))))","v":-5.4001169638164148E-2},-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,{"$f":"-IF(O2895<0,O2895,IF($D2949=\"Land\",0,IF(O2877<1,O2895,MAX(MIN(IF(O2877>0,(O2895/O2877)*O$14,0),O2895*O$14),0))))","v":-5.4001169638164148E-2},-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,{"$f":"-IF(T2895<0,T2895,IF($D2949=\"Land\",0,IF(T2877<1,T2895,MAX(MIN(IF(T2877>0,(T2895/T2877)*T$14,0),T2895*T$14),0))))","v":-5.4001169638164148E-2},-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2955},null,null,"Buildings",null,null,null,null,-3.8086979783665312E-3,{"$f":"-IF(J2901<0,J2901,IF($D2955=\"Land\",0,IF(J2883<1,J2901,MAX(MIN(IF(J2883>0,(J2901/J2883)*J$14,0),J2901*J$14),0))))","v":-3.8086979783665312E-3},-3.8086979783665312E-3,-3.8086979783665317E-3,-3.8086979783665317E-3,-3.8086979783665317E-3,{"$f":"-IF(O2901<0,O2901,IF($D2955=\"Land\",0,IF(O2883<1,O2901,MAX(MIN(IF(O2883>0,(O2901/O2883)*O$14,0),O2901*O$14),0))))","v":-3.8086979783665321E-3},-3.8086979783665321E-3,-3.8086979783665325E-3,-3.8086979783665325E-3,-3.808697978366533E-3,{"$f":"-IF(T2901<0,T2901,IF($D2955=\"Land\",0,IF(T2883<1,T2901,MAX(MIN(IF(T2883>0,(T2901/T2883)*T$14,0),T2901*T$14),0))))","v":-3.808697978366533E-3},-3.8086979783665334E-3,-3.8086979783665338E-3,-3.8086979783665334E-3,-3.808697978366533E-3,-3.8086979783665334E-3,-3.8086979783665338E-3,-3.8086979783665334E-3,-3.808697978366533E-3,-3.808697978366533E-3,-3.808697978366533E-3,-3.808697978366533E-3,-3.808697978366533E-3,-3.808697978366533E-3,-3.808697978366533E-3,-3.8086979783665325E-3,-3.8086979783665325E-3,-3.8086979783665325E-3,-3.8086979783665325E-3,-3.8086979783665321E-3,-3.8086979783665321E-3,-3.8086979783665321E-3,-3.8086979783665321E-3,-3.8086979783665325E-3,-3.8086979783665325E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2956},null,null,"Meter and Services Pipes",null,null,null,null,-1.1008400041106225,{"$f":"-IF(J2902<0,J2902,IF($D2956=\"Land\",0,IF(J2884<1,J2902,MAX(MIN(IF(J2884>0,(J2902/J2884)*J$14,0),J2902*J$14),0))))","v":-1.1008400041106223},-1.1008400041106223,-1.1008400041106223,-1.1008400041106223,-1.1008400041106221,{"$f":"-IF(O2902<0,O2902,IF($D2956=\"Land\",0,IF(O2884<1,O2902,MAX(MIN(IF(O2884>0,(O2902/O2884)*O$14,0),O2902*O$14),0))))","v":-1.1008400041106223},-1.1008400041106223,-1.1008400041106223,-1.1008400041106223,-1.1008400041106223,{"$f":"-IF(T2902<0,T2902,IF($D2956=\"Land\",0,IF(T2884<1,T2902,MAX(MIN(IF(T2884>0,(T2902/T2884)*T$14,0),T2902*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2961},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J2907<0,J2907,IF($D2961=\"Land\",0,IF(J2889<1,J2907,MAX(MIN(IF(J2889>0,(J2907/J2889)*J$14,0),J2907*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O2907<0,O2907,IF($D2961=\"Land\",0,IF(O2889<1,O2907,MAX(MIN(IF(O2889>0,(O2907/O2889)*O$14,0),O2907*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T2907<0,T2907,IF($D2961=\"Land\",0,IF(T2889<1,T2907,MAX(MIN(IF(T2889>0,(T2907/T2889)*T$14,0),T2907*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2970},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2973},null,null,"Buildings"]
[{"$f":"ROW()","v":2975},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2980},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2985},null,null,"High Pressure Mains - PE",null,null,null,null,0.81001754457246222,{"$f":"J2895+J2913+J2931+J2949 + J2967","v":0.75601637493429807},0.70201520529613393,0.64801403565796978,0.59401286601980563,0.54001169638164148,{"$f":"O2895+O2913+O2931+O2949 + O2967","v":0.48601052674347733},0.43200935710531319,0.37800818746714904,0.32400701782898489,0.27000584819082074,{"$f":"T2895+T2913+T2931+T2949 + T2967","v":0.21600467855265659},0.16200350891449244,0.1080023392763283,5.4001169638164148E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2990},null,null,"Secondary Gate Stations",null,null,null,null,6.7635575884558092E-3,{"$f":"J2900+J2918+J2936+J2954 + J2972","v":6.5703130859284999E-3},6.3770685834011907E-3,6.1838240808738815E-3,5.9905795783465731E-3,5.7973350758192639E-3,{"$f":"O2900+O2918+O2936+O2954 + O2972","v":5.6040905732919546E-3},5.4108460707646463E-3,5.2176015682373379E-3,5.0243570657100287E-3,4.8311125631827195E-3,{"$f":"T2900+T2918+T2936+T2954 + T2972","v":4.6378680606554111E-3},4.4446235581281027E-3,4.2513790556007935E-3,4.0581345530734843E-3,3.8648900505461755E-3,3.6716455480188667E-3,3.4784010454915579E-3,3.2851565429642491E-3,3.0919120404369403E-3,2.8986675379096315E-3,2.7054230353823227E-3,2.5121785328550139E-3,2.3189340303277051E-3,2.1256895278003963E-3,1.9324450252730875E-3,1.7392005227457787E-3,1.5459560202184699E-3,1.3527115176911611E-3,1.1594670151638523E-3,9.6622251263654365E-4,7.7297801010923497E-4,5.7973350758192617E-4,3.8648900505461748E-4,1.9324450252730874E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2994},null,null,"Vehicle",null,null,null,null,0.70852396493736758,{"$f":"J2904+J2922+J2940+J2958 + J2976","v":0.56681917194989406},0.42511437896242055,0.28340958597494703,0.14170479298747352,0,{"$f":"O2904+O2922+O2940+O2958 + O2976","v":0},0,0,0,0,{"$f":"T2904+T2922+T2940+T2958 + T2976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2999},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J2909+J2927+J2945+J2963 + J2981","v":0},0,0,0,0,{"$f":"O2909+O2927+O2945+O2963 + O2981","v":0},0,0,0,0,{"$f":"T2909+T2927+T2945+T2963 + T2981","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3004},null,null,"High Pressure Mains - PE",null,null,null,null,17,{"$f":"(I3004-I$14)*(I3004>J$14)","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3009},null,null,"Secondary Gate Stations",null,null,null,null,37,{"$f":"(I3009-I$14)*(I3009>J$14)","v":36},35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3012},null,null,"Equipment & Vehicles",null,null,null,null,7,{"$f":"(I3012-I$14)*(I3012>J$14)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3014},null,null,"Information Technology",null,null,null,null,1,{"$f":"(I3014-I$14)*(I3014>J$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3019}]
[{"$f":"ROW()","v":3024},null,null,"Medium / Low Pressure Mains",null,null,null,null,25.574456302993894,24.070076520464841,22.565696737935788,21.061316955406735,19.556937172877682,18.052557390348628,16.548177607819575,15.043797825290522,13.53941804276147,12.035038260232419,10.530658477703366,9.0262786951743141,7.5218989126452618,6.0175191301162094,4.5131393475871571,3.0087595650581047,1.5043797825290524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3028},null,null,"Buildings",null,null,null,null,0.38913949089592342,0.37862220735819574,0.36810492382046806,0.35758764028274037,0.34707035674501269,0.336553073207285,0.32603578966955737,0.31551850613182969,0.30500122259410201,0.29448393905637438,0.28396665551864675,0.27344937198091906,0.26293208844319138,0.25241480490546375,0.2418975213677361,0.23138023783000844,0.22086295429228078,0.21034567075455313,0.19982838721682547,0.18931110367909781,0.17879382014137016,0.1682765366036425,0.15775925306591485,0.14724196952818719,0.13672468599045953,0.12620740245273188,0.11569011891500422,0.10517283537727656,9.4655551839548907E-2,8.4138268301821251E-2,7.3620984764093594E-2,6.3103701226365938E-2,5.2586417688638282E-2,4.2069134150910625E-2,3.1551850613182969E-2,2.1034567075455313E-2,1.0517283537727656E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3029},null,null,"Meter and Services Pipes",null,null,null,null,22.346247499569579,20.484060207938782,18.621872916307982,16.759685624677182,14.897498333046384,13.035311041415586,11.173123749784788,9.3109364581539893,7.4487491665231911,5.5865618748923929,3.7243745832615955,1.8621872916307978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3033},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I3123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3043},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3045},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3048},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3053},null,null,"Land"]
[{"$f":"ROW()","v":3057},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3058},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3063},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3066},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3072},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3073},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J3057:J3072)","v":0},0,0,0,0,{"$f":"SUM(O3057:O3072)","v":0},0,0,0,0,{"$f":"SUM(T3057:T3072)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3078},null,null,"Medium / Low Pressure Mains",null,null,null,null,-1.5043797825290526,{"$f":"-IF(J3024<0,J3024,IF($D3078=\"Land\",0,IF(J3006<1,J3024,MAX(MIN(IF(J3006>0,(J3024/J3006)*J$14,0),J3024*J$14),0))))","v":-1.5043797825290526},-1.5043797825290526,-1.5043797825290526,-1.5043797825290524,-1.5043797825290524,{"$f":"-IF(O3024<0,O3024,IF($D3078=\"Land\",0,IF(O3006<1,O3024,MAX(MIN(IF(O3006>0,(O3024/O3006)*O$14,0),O3024*O$14),0))))","v":-1.5043797825290524},-1.5043797825290521,-1.5043797825290524,-1.5043797825290524,-1.5043797825290521,{"$f":"-IF(T3024<0,T3024,IF($D3078=\"Land\",0,IF(T3006<1,T3024,MAX(MIN(IF(T3006>0,(T3024/T3006)*T$14,0),T3024*T$14),0))))","v":-1.5043797825290524},-1.5043797825290524,-1.5043797825290524,-1.5043797825290524,-1.5043797825290524,-1.5043797825290524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3082},null,null,"Buildings",null,null,null,null,-1.051728353772766E-2,{"$f":"-IF(J3028<0,J3028,IF($D3082=\"Land\",0,IF(J3010<1,J3028,MAX(MIN(IF(J3010>0,(J3028/J3010)*J$14,0),J3028*J$14),0))))","v":-1.051728353772766E-2},-1.0517283537727658E-2,-1.0517283537727658E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,{"$f":"-IF(O3028<0,O3028,IF($D3082=\"Land\",0,IF(O3010<1,O3028,MAX(MIN(IF(O3010>0,(O3028/O3010)*O$14,0),O3028*O$14),0))))","v":-1.0517283537727658E-2},-1.0517283537727656E-2,-1.0517283537727655E-2,-1.0517283537727656E-2,-1.0517283537727658E-2,{"$f":"-IF(T3028<0,T3028,IF($D3082=\"Land\",0,IF(T3010<1,T3028,MAX(MIN(IF(T3010>0,(T3028/T3010)*T$14,0),T3028*T$14),0))))","v":-1.0517283537727656E-2},-1.0517283537727655E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,-1.0517283537727656E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3087},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"-IF(J3033<0,J3033,IF($D3087=\"Land\",0,IF(J3015<1,J3033,MAX(MIN(IF(J3015>0,(J3033/J3015)*J$14,0),J3033*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O3033<0,O3033,IF($D3087=\"Land\",0,IF(O3015<1,O3033,MAX(MIN(IF(O3015>0,(O3033/O3015)*O$14,0),O3033*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3033<0,T3033,IF($D3087=\"Land\",0,IF(T3015<1,T3033,MAX(MIN(IF(T3015>0,(T3033/T3015)*T$14,0),T3033*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3088},null,null,"FRC",null,null,null,null,0,{"$f":"-IF(J3034<0,J3034,IF($D3088=\"Land\",0,IF(J3016<1,J3034,MAX(MIN(IF(J3016>0,(J3034/J3016)*J$14,0),J3034*J$14),0))))","v":0},0,0,0,0,{"$f":"-IF(O3034<0,O3034,IF($D3088=\"Land\",0,IF(O3016<1,O3034,MAX(MIN(IF(O3016>0,(O3034/O3016)*O$14,0),O3034*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3034<0,T3034,IF($D3088=\"Land\",0,IF(T3016<1,T3034,MAX(MIN(IF(T3016>0,(T3034/T3016)*T$14,0),T3034*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3095},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3101},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3102},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3108},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3111},null,null,"High Pressure Mains - Steel",null,null,null,null,0.39803047595696689,{"$f":"J3021+J3039+J3057+J3075 + J3093","v":0.37315357120965648},0.34827666646234606,0.32339976171503565,0.29852285696772524,0.27364595222041482,{"$f":"O3021+O3039+O3057+O3075 + O3093","v":0.24876904747310438},0.22389214272579394,0.1990152379784835,0.17413833323117306,0.14926142848386262,{"$f":"T3021+T3039+T3057+T3075 + T3093","v":0.12438452373655218},9.9507618989241736E-2,7.4630714241931295E-2,4.9753809494620868E-2,2.4876904747310434E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3116},null,null,"Regulators",null,null,null,null,2.1933979666013075,{"$f":"J3026+J3044+J3062+J3080 + J3098","v":2.1324702453068269},2.071542524012346,2.010614802717865,1.9496870814233842,1.8887593601289034,{"$f":"O3026+O3044+O3062+O3080 + O3098","v":1.8278316388344227},1.7669039175399419,1.7059761962454612,1.6450484749509804,1.5841207536564996,{"$f":"T3026+T3044+T3062+T3080 + T3098","v":1.5231930323620189},1.4622653110675381,1.4013375897730573,1.3404098684785766,1.2794821471840958,1.218554425889615,1.1576267045951343,1.0966989833006535,1.0357712620061728,0.97484354071169199,0.91391581941721123,0.85298809812273046,0.7920603768282497,0.73113265553376894,0.67020493423928817,0.60927721294480741,0.54834949165032665,0.48742177035584588,0.42649404906136512,0.36556632776688441,0.30463860647240371,0.24371088517792297,0.18278316388344223,0.1218554425889615,6.0927721294480749E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3117},null,null,"Secondary Gate Stations",null,null,null,null,1.8791945820891342E-2,{"$f":"J3027+J3045+J3063+J3081 + J3099","v":1.8269947325866582E-2},1.7747948830841822E-2,1.7225950335817062E-2,1.6703951840792302E-2,1.6181953345767542E-2,{"$f":"O3027+O3045+O3063+O3081 + O3099","v":1.5659954850742782E-2},1.5137956355718022E-2,1.4615957860693262E-2,1.4093959365668502E-2,1.3571960870643742E-2,{"$f":"T3027+T3045+T3063+T3081 + T3099","v":1.3049962375618982E-2},1.2527963880594222E-2,1.2005965385569462E-2,1.1483966890544702E-2,1.0961968395519942E-2,1.0439969900495182E-2,9.9179714054704222E-3,9.3959729104456623E-3,8.873974415420904E-3,8.3519759203961458E-3,7.8299774253713858E-3,7.3079789303466267E-3,6.7859804353218676E-3,6.2639819402971085E-3,5.7419834452723494E-3,5.2199849502475902E-3,4.6979864552228311E-3,4.175987960198072E-3,3.6539894651733129E-3,3.1319909701485538E-3,2.6099924751237947E-3,2.0879939800990356E-3,1.5659954850742767E-3,1.0439969900495178E-3,5.2199849502475889E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3121},null,null,"Vehicle",null,null,null,null,0.75272814355425055,{"$f":"J3031+J3049+J3067+J3085 + J3103","v":0.62727345296187542},0.50181876236950029,0.37636407177712522,0.25090938118475015,0.12545469059237507,{"$f":"O3031+O3049+O3067+O3085 + O3103","v":0},0,0,0,0,{"$f":"T3031+T3049+T3067+T3085 + T3103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3126},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J3036+J3054+J3072+J3090 + J3108","v":0},0,0,0,0,{"$f":"O3036+O3054+O3072+O3090 + O3108","v":0},0,0,0,0,{"$f":"T3036+T3054+T3072+T3090 + T3108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3131},null,null,"High Pressure Mains - PE",null,null,null,null,18,{"$f":"(I3131-I$14)*(I3131>J$14)","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3136},null,null,"Secondary Gate Stations",null,null,null,null,38,{"$f":"(I3136-I$14)*(I3136>J$14)","v":37},36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3141},null,null,"Information Technology",null,null,null,null,2,{"$f":"(I3141-I$14)*(I3141>J$14)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3145},null,null,"Equity Raising Cost",null,null,null,null,3,{"$f":"(I3145-I$14)*(I3145>J$14)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3146}]
[{"$f":"ROW()","v":3150},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"I3240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3155},null,null,"Buildings",null,null,null,null,0.61217075890914807,0.59606100209574941,0.57995124528235076,0.5638414884689521,0.54773173165555344,0.53162197484215479,0.51551221802875613,0.49940246121535747,0.48329270440195882,0.46718294758856022,0.45107319077516161,0.43496343396176296,0.4188536771483643,0.4027439203349657,0.3866341635215671,0.37052440670816844,0.35441464989476978,0.33830489308137118,0.32219513626797258,0.30608537945457392,0.28997562264117527,0.27386586582777667,0.25775610901437807,0.24164635220097944,0.22553659538758081,0.20942683857418218,0.19331708176078355,0.17720732494738492,0.16109756813398629,0.14498781132058766,0.12887805450718903,0.1127682976937904,9.6658540880391774E-2,8.0548784066993145E-2,6.4439027253594516E-2,4.8329270440195887E-2,3.2219513626797258E-2,1.6109756813398629E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3160},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I3250","v":0},0,{"$f":"K3250","v":0},{"$f":"L3250","v":0},{"$f":"M3250","v":0},0,0,{"$f":"P3250","v":0},{"$f":"Q3250","v":0},{"$f":"R3250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3162},null,null,"Land",null,null,null,null,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998]
["Capex"]
[{"$f":"ROW()","v":3170},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3174},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3175},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3180},null,null,"Land"]
[{"$f":"ROW()","v":3184},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3189},null,null,"Regulators"]
[{"$f":"ROW()","v":3190},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3196},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3199},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3203},null,null,"High Pressure Mains - PE",null,null,null,null,-3.4395305272747395E-2,-3.4395305272747402E-2,-3.4395305272747402E-2,-3.4395305272747402E-2,-3.4395305272747402E-2,-3.4395305272747402E-2,{"$f":"-IF(O3149<0,O3149,IF($D3203=\"Land\",0,IF(O3131<1,O3149,MAX(MIN(IF(O3131>0,(O3149/O3131)*O$14,0),O3149*O$14),0))))","v":-3.4395305272747402E-2},-3.4395305272747395E-2,-3.4395305272747402E-2,-3.4395305272747395E-2,-3.4395305272747395E-2,{"$f":"-IF(T3149<0,T3149,IF($D3203=\"Land\",0,IF(T3131<1,T3149,MAX(MIN(IF(T3131>0,(T3149/T3131)*T$14,0),T3149*T$14),0))))","v":-3.4395305272747395E-2},-3.4395305272747395E-2,-3.4395305272747395E-2,-3.4395305272747395E-2,-3.4395305272747395E-2,-3.4395305272747395E-2,-3.4395305272747395E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3204},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,0,{"$f":"-IF(O3150<0,O3150,IF($D3204=\"Land\",0,IF(O3132<1,O3150,MAX(MIN(IF(O3132>0,(O3150/O3132)*O$14,0),O3150*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3150<0,T3150,IF($D3204=\"Land\",0,IF(T3132<1,T3150,MAX(MIN(IF(T3132>0,(T3150/T3132)*T$14,0),T3150*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3209},null,null,"Buildings",null,null,null,null,-1.6109756813398633E-2,-1.6109756813398633E-2,-1.6109756813398633E-2,-1.6109756813398633E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,{"$f":"-IF(O3155<0,O3155,IF($D3209=\"Land\",0,IF(O3137<1,O3155,MAX(MIN(IF(O3137>0,(O3155/O3137)*O$14,0),O3155*O$14),0))))","v":-1.6109756813398629E-2},-1.6109756813398629E-2,-1.6109756813398626E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,{"$f":"-IF(T3155<0,T3155,IF($D3209=\"Land\",0,IF(T3137<1,T3155,MAX(MIN(IF(T3137>0,(T3155/T3137)*T$14,0),T3155*T$14),0))))","v":-1.6109756813398629E-2},-1.6109756813398626E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398626E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398626E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,-1.6109756813398629E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3213},null,null,"Information Technology",null,null,null,null,-2.3103342567625971,-2.3103342567625971,0,0,0,0,{"$f":"-IF(O3159<0,O3159,IF($D3213=\"Land\",0,IF(O3141<1,O3159,MAX(MIN(IF(O3141>0,(O3159/O3141)*O$14,0),O3159*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3159<0,T3159,IF($D3213=\"Land\",0,IF(T3141<1,T3159,MAX(MIN(IF(T3141>0,(T3159/T3141)*T$14,0),T3159*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3218},null,null,"Total",null,null,null,null,-6.239609012074979,{"$f":"SUM(J3202:J3217)","v":-6.239609012074979},-3.9292747553123815,-3.9292747553123815,-3.9292747553123815,-3.9292747553123815,{"$f":"SUM(O3202:O3217)","v":-3.929274755312381},-3.9292747553123806,-3.6427386491060623,-3.6427386491060623,-3.6427386491060627,{"$f":"SUM(T3202:T3217)","v":-3.6427386491060623},-3.6427386491060623,-1.7372747106611459,-1.7372747106611459,-1.7372747106611457,-1.7372747106611459,-1.7372747106611459,-0.11204496854990043,-0.11204496854990044,-0.11204496854990044,-0.11204496854990044,-0.11204496854990044,-0.11204496854990044,-0.11204496854990044,-0.11204496854990045,-0.11204496854990045,-0.11204496854990045,-0.11204496854990047,-0.11204496854990045,-0.11204496854990045,-0.11204496854990047,-0.11204496854990045,-0.11204496854990045,-0.11204496854990045,-0.11204496854990045,-0.11204496854990045,-0.11204496854990045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3225},null,null,"Regulators"]
[{"$f":"ROW()","v":3228},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3233},null,null,"FRC"]
[{"$f":"ROW()","v":3234},null,null,"Land"]
[{"$f":"ROW()","v":3238},null,null,"High Pressure Mains - Steel",null,null,null,null,1.9251152562165084,{"$f":"J3148+J3166+J3184+J3202 + J3220","v":1.8118731823214196},1.6986311084263308,1.585389034531242,1.4721469606361532,1.3589048867410645,{"$f":"O3148+O3166+O3184+O3202 + O3220","v":1.2456628128459757},1.1324207389508869,1.0191786650557981,0.90593659116070946,0.79269451726562079,{"$f":"T3148+T3166+T3184+T3202 + T3220","v":0.67945244337053212},0.56621036947544345,0.45296829558035479,0.33972622168526612,0.22648414779017739,0.1132420738950887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3243},null,null,"Regulators",null,null,null,null,3.5496028342505697,{"$f":"J3153+J3171+J3189+J3207 + J3225","v":3.4536676225140677},3.3577324107775657,3.2617971990410637,3.1658619873045617,3.0699267755680597,{"$f":"O3153+O3171+O3189+O3207 + O3225","v":2.9739915638315577},2.8780563520950557,2.7821211403585537,2.6861859286220517,2.5902507168855498,{"$f":"T3153+T3171+T3189+T3207 + T3225","v":2.4943155051490478},2.3983802934125458,2.3024450816760438,2.2065098699395418,2.1105746582030398,2.0146394464665378,1.918704234730036,1.8227690229935343,1.7268338112570325,1.6308985995205307,1.534963387784029,1.4390281760475272,1.3430929643110254,1.2471577525745237,1.1512225408380219,1.0552873291015201,0.95935211736501835,0.86341690562851647,0.76748169389201459,0.67154648215551282,0.57561127041901095,0.47967605868250912,0.3837408469460073,0.28780563520950547,0.19187042347300365,9.5935211736501824E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3246},null,null,"Meter and Services Pipes",null,null,null,null,22.865567261338992,{"$f":"J3156+J3174+J3192+J3210 + J3228","v":20.960103322894074},19.054639384449157,17.149175446004243,15.243711507559327,13.338247569114412,{"$f":"O3156+O3174+O3192+O3210 + O3228","v":11.432783630669496},9.5273196922245802,7.6218557537796645,5.7163918153347488,3.8109278768898323,{"$f":"T3156+T3174+T3192+T3210 + T3228","v":1.9054639384449161},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3248},null,null,"Vehicle",null,null,null,null,1.4347541336390794,{"$f":"J3158+J3176+J3194+J3212 + J3230","v":1.2297892574049252},1.0248243811707709,0.81985950493661675,0.61489462870246259,0.40992975246830843,{"$f":"O3158+O3176+O3194+O3212 + O3230","v":0.20496487623415421},0,0,0,0,{"$f":"T3158+T3176+T3194+T3212 + T3230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3253},null,null,"Equity Raising Cost",null,null,null,null,0,{"$f":"J3163+J3181+J3199+J3217 + J3235","v":0},0,0,0,0,{"$f":"O3163+O3181+O3199+O3217 + O3235","v":0},0,0,0,0,{"$f":"T3163+T3181+T3199+T3217 + T3235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3258},null,null,"High Pressure Mains - PE",null,null,null,null,19,{"$f":"(I3258-I$14)*(I3258>J$14)","v":18},17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3262},null,null,"Regulators",null,null,null,null,39,{"$f":"(I3262-I$14)*(I3262>J$14)","v":38},37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3263},null,null,"Secondary Gate Stations",null,null,null,null,39,{"$f":"(I3263-I$14)*(I3263>J$14)","v":38},37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3267},null,null,"Vehicle",null,null,null,null,9,{"$f":"(I3267-I$14)*(I3267>J$14)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3272},null,null,"Equity Raising Cost",null,null,null,null,4,{"$f":"(I3272-I$14)*(I3272>J$14)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3277},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"I3367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3279},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3282},null,null,"Buildings",null,null,null,null,1.3546884779401891,1.3199528759417227,1.2852172739432564,1.25048167194479,1.2157460699463236,1.1810104679478572,1.1462748659493909,1.1115392639509245,1.0768036619524581,1.0420680599539918,1.0073324579555254,0.97259685595705903,0.93786125395859266,0.90312565196012629,0.86839004996165992,0.83365444796319355,0.79891884596472718,0.76418324396626081,0.72944764196779444,0.69471203996932807,0.6599764379708617,0.62524083597239533,0.59050523397392896,0.55576963197546259,0.52103402997699622,0.48629842797852979,0.45156282598006336,0.41682722398159694,0.38209162198313051,0.34735601998466409,0.31262041798619766,0.27788481598773124,0.24314921398926484,0.20841361199079844,0.17367800999233204,0.13894240799386565,0.10420680599539923,6.9471203996932823E-2,3.4735601998466412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3287},null,null,"Telemetry and Monitoring",null,null,null,null,0,{"$f":"I3377","v":0},0,0,{"$f":"L3377","v":0},{"$f":"M3377","v":0},0,0,0,{"$f":"Q3377","v":0},{"$f":"R3377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3289},null,null,"Land",null,null,null,null,0.40910358000000008,{"$f":"I3379","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,{"$f":"L3379","v":0.40910358000000008},{"$f":"M3379","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,0.40910358000000008,{"$f":"Q3379","v":0.40910358000000008},{"$f":"R3379","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008]
["Capex"]
[{"$f":"ROW()","v":3296},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3301},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3306},null,null,"FRC"]
[{"$f":"ROW()","v":3309},null,null,"Total"]
[{"$f":"ROW()","v":3311},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3316},null,null,"Regulators"]
[{"$f":"ROW()","v":3318},null,null,"Buildings"]
[{"$f":"ROW()","v":3321},null,null,"Vehicle"]
[{"$f":"ROW()","v":3326},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3330},null,null,"High Pressure Mains - PE",null,null,null,null,-2.1367821135595582E-2,-2.1367821135595582E-2,-2.1367821135595579E-2,-2.1367821135595579E-2,-2.1367821135595579E-2,-2.1367821135595575E-2,{"$f":"-IF(O3276<0,O3276,IF($D3330=\"Land\",0,IF(O3258<1,O3276,MAX(MIN(IF(O3258>0,(O3276/O3258)*O$14,0),O3276*O$14),0))))","v":-2.1367821135595575E-2},-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,{"$f":"-IF(T3276<0,T3276,IF($D3330=\"Land\",0,IF(T3258<1,T3276,MAX(MIN(IF(T3258>0,(T3276/T3258)*T$14,0),T3276*T$14),0))))","v":-2.1367821135595572E-2},-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,-2.1367821135595572E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3335},null,null,"Secondary Gate Stations",null,null,null,null,-4.6318284626689112E-3,-4.6318284626689112E-3,-4.6318284626689112E-3,-4.6318284626689112E-3,-4.631828462668912E-3,-4.631828462668912E-3,{"$f":"-IF(O3281<0,O3281,IF($D3335=\"Land\",0,IF(O3263<1,O3281,MAX(MIN(IF(O3263>0,(O3281/O3263)*O$14,0),O3281*O$14),0))))","v":-4.631828462668912E-3},-4.631828462668912E-3,-4.631828462668912E-3,-4.631828462668912E-3,-4.6318284626689129E-3,{"$f":"-IF(T3281<0,T3281,IF($D3335=\"Land\",0,IF(T3263<1,T3281,MAX(MIN(IF(T3263>0,(T3281/T3263)*T$14,0),T3281*T$14),0))))","v":-4.6318284626689129E-3},-4.6318284626689129E-3,-4.6318284626689129E-3,-4.6318284626689129E-3,-4.6318284626689138E-3,-4.6318284626689138E-3,-4.6318284626689138E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689155E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689155E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,-4.6318284626689146E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3336},null,null,"Buildings",null,null,null,null,-3.4735601998466384E-2,-3.4735601998466391E-2,-3.4735601998466391E-2,-3.4735601998466391E-2,-3.4735601998466391E-2,-3.4735601998466391E-2,{"$f":"-IF(O3282<0,O3282,IF($D3336=\"Land\",0,IF(O3264<1,O3282,MAX(MIN(IF(O3264>0,(O3282/O3264)*O$14,0),O3282*O$14),0))))","v":-3.4735601998466391E-2},-3.4735601998466391E-2,-3.4735601998466391E-2,-3.4735601998466391E-2,-3.4735601998466391E-2,{"$f":"-IF(T3282<0,T3282,IF($D3336=\"Land\",0,IF(T3264<1,T3282,MAX(MIN(IF(T3264>0,(T3282/T3264)*T$14,0),T3282*T$14),0))))","v":-3.4735601998466391E-2},-3.4735601998466398E-2,-3.4735601998466398E-2,-3.4735601998466398E-2,-3.4735601998466398E-2,-3.4735601998466398E-2,-3.4735601998466398E-2,-3.4735601998466405E-2,-3.4735601998466405E-2,-3.4735601998466405E-2,-3.4735601998466405E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466405E-2,-3.4735601998466405E-2,-3.4735601998466405E-2,-3.4735601998466405E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,-3.4735601998466412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3342},null,null,"FRC",null,null,null,null,0,0,0,0,0,0,{"$f":"-IF(O3288<0,O3288,IF($D3342=\"Land\",0,IF(O3270<1,O3288,MAX(MIN(IF(O3270>0,(O3288/O3270)*O$14,0),O3288*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3288<0,T3288,IF($D3342=\"Land\",0,IF(T3270<1,T3288,MAX(MIN(IF(T3270>0,(T3288/T3270)*T$14,0),T3288*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3345},null,null,"Total",null,null,null,null,-6.1281136214898915,{"$f":"SUM(J3329:J3344)","v":-6.1281136214898915},-6.1281136214898915,-4.0843754571079876,-4.0843754571079876,-4.0843754571079876,{"$f":"SUM(O3329:O3344)","v":-4.0843754571079876},-4.0843754571079876,-4.0843754571079876,-3.804645741990031,-3.804645741990031,{"$f":"SUM(T3329:T3344)","v":-3.804645741990031},-3.804645741990031,-3.804645741990031,-1.9802836963576973,-1.9802836963576973,-1.9802836963576975,-1.9802836963576973,-1.9802836963576973,-0.15471921882300546,-0.15471921882300546,-0.15471921882300549,-0.15471921882300549,-0.15471921882300549,-0.15471921882300549,-0.15471921882300549,-0.15471921882300549,-0.15471921882300549,-0.15471921882300543,-0.15471921882300543,-0.15471921882300543,-0.15471921882300543,-0.15471921882300543,-0.15471921882300543,-0.15471921882300543,-0.15471921882300543,-0.15471921882300549,-0.15471921882300543,-0.15471921882300543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3350},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3351},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3355},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3360},null,null,"FRC"]
[{"$f":"ROW()","v":3363},null,null,"Total"]
[{"$f":"ROW()","v":3365},null,null,"High Pressure Mains - Steel",null,null,null,null,5.6147744905844315,{"$f":"J3275+J3293+J3311+J3329 + J3347","v":5.3028425744408523},4.9909106582972731,4.6789787421536939,4.3670468260101147,4.0551149098665356,{"$f":"O3275+O3293+O3311+O3329 + O3347","v":3.7431829937229559},3.4312510775793763,3.1193191614357967,2.8073872452922171,2.4954553291486374,{"$f":"T3275+T3293+T3311+T3329 + T3347","v":2.1835234130050578},1.8715914968614782,1.5596595807178986,1.2477276645743189,0.9357957484307392,0.62386383228715947,0.31193191614357973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3370},null,null,"Regulators",null,null,null,null,4.383367957751064,4.2680161693891936,4.1526643810273232,4.0373125926654527,3.9219608043035827,3.8066090159417127,{"$f":"O3280+O3298+O3316+O3334 + O3352","v":3.6912572275798428},3.5759054392179728,3.4605536508561028,3.3452018624942328,3.2298500741323628,{"$f":"T3280+T3298+T3316+T3334 + T3352","v":3.1144982857704928},2.9991464974086228,2.8837947090467528,2.7684429206848828,2.6530911323230129,2.5377393439611429,2.4223875555992729,2.3070357672374029,2.1916839788755329,2.0763321905136629,1.9609804021517927,1.8456286137899225,1.7302768254280523,1.6149250370661821,1.4995732487043119,1.3842214603424416,1.2688696719805714,1.1535178836187012,1.038166095256831,0.92281430689496091,0.80746251853309081,0.69211073017122071,0.57675894180935061,0.46140715344748051,0.34605536508561041,0.23070357672374026,0.11535178836187013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3375},null,null,"Vehicle",null,null,null,null,1.4296870909938724,{"$f":"J3285+J3303+J3321+J3339 + J3357","v":1.2509762046196382},1.0722653182454043,0.89355443187117023,0.71484354549693618,0.53613265912270214,{"$f":"O3285+O3303+O3321+O3339 + O3357","v":0.35742177274846809},0.17871088637423405,0,0,0,{"$f":"T3285+T3303+T3321+T3339 + T3357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3379},null,null,"Land",null,null,null,null,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,{"$f":"O3289+O3307+O3325+O3343 + O3361","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,{"$f":"T3289+T3307+T3325+T3343 + T3361","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008,0.40910358000000008]
[{"$f":"ROW()","v":3380},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,{"$f":"O3290+O3308+O3326+O3344 + O3362","v":0},0,0,0,0,{"$f":"T3290+T3308+T3326+T3344 + T3362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3385},null,null,"High Pressure Mains - PE",null,null,null,null,20,{"$f":"(I3385-I$14)*(I3385>J$14)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3389},null,null,"Regulators",null,null,null,null,40,{"$f":"(I3389-I$14)*(I3389>J$14)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3394},null,null,"Vehicle",null,null,null,null,10,{"$f":"(I3394-I$14)*(I3394>J$14)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3397},null,null,"FRC",null,null,null,null,4,{"$f":"(I3397-I$14)*(I3397>J$14)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3399},null,null,"Equity Raising Cost",null,null,null,null,5,{"$f":"(I3399-I$14)*(I3399>J$14)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3404},null,null,"Medium Pressure Mains",null,null,null,null,0,{"$f":"I3494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3408},null,null,"Secondary Gate Stations",null,null,null,null,0.65543835288632746,0.63905239406416925,0.62266643524201104,0.60628047641985283,0.58989451759769462,0.57350855877553641,0.55712259995337821,0.54073664113122,0.52435068230906179,0.50796472348690358,0.49157876466474537,0.47519280584258722,0.45880684702042906,0.44242088819827086,0.42603492937611265,0.40964897055395449,0.39326301173179634,0.37687705290963813,0.36049109408747992,0.34410513526532177,0.32771917644316362,0.31133321762100541,0.2949472587988472,0.27856129997668905,0.26217534115453089,0.24578938233237271,0.22940342351021453,0.21301746468805635,0.19663150586589817,0.18024554704373999,0.16385958822158181,0.14747362939942363,0.13108767057726545,0.11470171175510727,9.8315752932949085E-2,8.1929794110790904E-2,6.5543835288632724E-2,4.9157876466474543E-2,3.2771917644316362E-2,1.6385958822158181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3409},null,null,"Buildings",null,null,null,null,9.3168036858660273,9.083883593719376,8.8509635015727248,8.6180434094260736,8.3851233172794224,8.1522032251327712,7.9192831329861209,7.6863630408394705,7.4534429486928202,7.2205228565461699,6.9876027643995196,6.7546826722528692,6.5217625801062189,6.2888424879595686,6.0559223958129182,5.8230023036662679,5.5900822115196176,5.3571621193729673,5.1242420272263169,4.8913219350796666,4.6584018429330154,4.4254817507863642,4.1925616586397139,3.9596415664930631,3.7267214743464123,3.4938013821997616,3.2608812900531108,3.02796119790646,2.7950411057598092,2.5621210136131585,2.3292009214665077,2.0962808293198569,1.8633607371732062,1.6304406450265554,1.3975205528799046,1.1646004607332539,0.93168036858660308,0.69876027643995231,0.46584018429330154,0.23292009214665077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3414},null,null,"Telemetry and Monitoring",null,null,null,null,0.79602166719864331,{"$f":"I3504","v":0.716419500478779},0.63681733375891469,0.55721516703905039,{"$f":"L3504","v":0.47761300031918608},{"$f":"M3504","v":0.39801083359932171},0.31840866687945735,0.23880650015959301,0.15920433343972867,{"$f":"Q3504","v":7.9602166719864337E-2},{"$f":"R3504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3418},null,null,"Total",null,null,null,null,83.899253926789015,{"$f":"SUM(J3402:J3417)","v":78.725243329756935},73.551232732724856,68.377222135692818,63.203211538660746,58.691765478636363,{"$f":"SUM(O3402:O3417)","v":54.236377997727807},49.780990516819266,45.32560303591071,40.870215555002176,36.41482807409362,{"$f":"SUM(T3402:T3417)","v":32.476024924176997},28.53722177426037,24.598418624343751,20.659615474427124,16.720812324510504,14.5192245138608,12.317636703211091,10.116048892561386,7.9144610819116794,5.7128732712619712,5.4275649771988723,5.1422566831357743,4.8569483890726755,4.5716400950095766,4.2863318009464786,4.0010235068833797,3.7157152128202813,3.4304069187571828,3.145098624694084,2.8597903306309855,2.5744820365678871,2.2891737425047882,2.0038654484416898,1.7185571543785916,1.4332488603154929,1.1479405662523943,0.86263227218929572,0.57732397812619707,0.29201568406309852,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3]
[{"$f":"ROW()","v":3423},null,null,"Medium / Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":3426},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3428},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3433},null,null,"FRC"]
[{"$f":"ROW()","v":3435},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3438},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3443},null,null,"Regulators"]
[{"$f":"ROW()","v":3447},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3452},null,null,"Land"]
[{"$f":"ROW()","v":3453},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3459},null,null,"Medium / Low Pressure Mains",null,null,null,null,-1.6231095960480801,-1.6231095960480799,-1.6231095960480799,-1.6231095960480797,-1.6231095960480797,-1.6231095960480795,{"$f":"-IF(O3405<0,O3405,IF($D3459=\"Land\",0,IF(O3387<1,O3405,MAX(MIN(IF(O3387>0,(O3405/O3387)*O$14,0),O3405*O$14),0))))","v":-1.6231095960480797},-1.6231095960480799,-1.6231095960480797,-1.6231095960480795,-1.6231095960480797,{"$f":"-IF(T3405<0,T3405,IF($D3459=\"Land\",0,IF(T3387<1,T3405,MAX(MIN(IF(T3387>0,(T3405/T3387)*T$14,0),T3405*T$14),0))))","v":-1.6231095960480797},-1.6231095960480797,-1.6231095960480797,-1.6231095960480797,-1.6231095960480797,-1.6231095960480797,-1.6231095960480797,-1.6231095960480797,-1.6231095960480797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3462},null,null,"Secondary Gate Stations",null,null,null,null,-1.6385958822158188E-2,-1.6385958822158184E-2,-1.6385958822158184E-2,-1.6385958822158184E-2,-1.6385958822158184E-2,-1.6385958822158184E-2,{"$f":"-IF(O3408<0,O3408,IF($D3462=\"Land\",0,IF(O3390<1,O3408,MAX(MIN(IF(O3390>0,(O3408/O3390)*O$14,0),O3408*O$14),0))))","v":-1.6385958822158181E-2},-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158177E-2,{"$f":"-IF(T3408<0,T3408,IF($D3462=\"Land\",0,IF(T3390<1,T3408,MAX(MIN(IF(T3390>0,(T3408/T3390)*T$14,0),T3408*T$14),0))))","v":-1.6385958822158181E-2},-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158177E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158177E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158177E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,-1.6385958822158181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3467},null,null,"Information Technology",null,null,null,null,-0.66256453700767182,-0.66256453700767182,-0.66256453700767182,-0.66256453700767182,0,0,{"$f":"-IF(O3413<0,O3413,IF($D3467=\"Land\",0,IF(O3395<1,O3413,MAX(MIN(IF(O3395>0,(O3413/O3395)*O$14,0),O3413*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3413<0,T3413,IF($D3467=\"Land\",0,IF(T3395<1,T3413,MAX(MIN(IF(T3395>0,(T3413/T3395)*T$14,0),T3413*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3468},null,null,"Telemetry and Monitoring",null,null,null,null,-7.9602166719864337E-2,-7.9602166719864337E-2,-7.9602166719864337E-2,-7.9602166719864337E-2,-7.9602166719864351E-2,-7.9602166719864337E-2,{"$f":"-IF(O3414<0,O3414,IF($D3468=\"Land\",0,IF(O3396<1,O3414,MAX(MIN(IF(O3396>0,(O3414/O3396)*O$14,0),O3414*O$14),0))))","v":-7.9602166719864337E-2},-7.9602166719864337E-2,-7.9602166719864337E-2,-7.9602166719864337E-2,0,{"$f":"-IF(T3414<0,T3414,IF($D3468=\"Land\",0,IF(T3396<1,T3414,MAX(MIN(IF(T3396>0,(T3414/T3396)*T$14,0),T3414*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3472},null,null,"Total",null,null,null,null,-5.1740105970320647,{"$f":"SUM(J3456:J3471)","v":-5.1740105970320656},-5.1740105970320656,-5.1740105970320647,-4.5114460600243929,-4.4553874809085467,{"$f":"SUM(O3456:O3471)","v":-4.4553874809085467},-4.4553874809085467,-4.4553874809085467,-4.4553874809085467,-3.9388031499166227,{"$f":"SUM(T3456:T3471)","v":-3.9388031499166227},-3.9388031499166227,-3.9388031499166227,-3.9388031499166227,-2.2015878106497069,-2.2015878106497069,-2.2015878106497069,-2.2015878106497073,-2.2015878106497073,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,-0.28530829406309854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3477},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3480},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3482},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3487},null,null,"FRC"]
[{"$f":"ROW()","v":3490},null,null,"Total"]
[{"$f":"ROW()","v":3496},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,{"$f":"O3406+O3424+O3442+O3460 + O3478","v":0},0,0,0,0,{"$f":"T3406+T3424+T3442+T3460 + T3478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3497},null,null,"Regulators",null,null,null,null,1.4040874806772954,1.3680852375830057,1.332082994488716,1.2960807513944264,1.2600785083001367,1.224076265205847,{"$f":"O3407+O3425+O3443+O3461 + O3479","v":1.1880740221115573},1.1520717790172676,1.116069535922978,1.0800672928286883,1.0440650497343986,{"$f":"T3407+T3425+T3443+T3461 + T3479","v":1.0080628066401089},0.97206056354581938,0.93605832045152981,0.90005607735724025,0.86405383426295068,0.82805159116866112,0.79204934807437155,0.75604710498008199,0.72004486188579242,0.68404261879150274,0.64804037569721307,0.6120381326029235,0.57603588950863394,0.54003364641434426,0.50403140332005469,0.46802916022576507,0.43202691713147545,0.39602467403718583,0.36002243094289621,0.32402018784860659,0.28801794475431697,0.25201570166002735,0.21601345856573773,0.1800112154714481,0.14400897237715848,0.10800672928286886,7.2004486188579242E-2,3.6002243094289621E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3502},null,null,"Vehicle",null,null,null,null,2.5280312286566216,{"$f":"J3412+J3430+J3448+J3466 + J3484","v":2.2471388699169967},1.9662465111773721,1.6853541524377476,1.404461793698123,1.1235694349584984,{"$f":"O3412+O3430+O3448+O3466 + O3484","v":0.84267707621887378},0.56178471747924918,0.28089235873962459,0,0,{"$f":"T3412+T3430+T3448+T3466 + T3484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3506},null,null,"Land",null,null,null,null,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,{"$f":"O3416+O3434+O3452+O3470 + O3488","v":6.707389999999998E-3},6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,{"$f":"T3416+T3434+T3452+T3470 + T3488","v":6.707389999999998E-3},6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3]
["Life"]
[{"$f":"ROW()","v":3511},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AN$66","v":20},{"$f":"(J3511-J$14)*(J3511>K$14)","v":19},18,17,16,{"$f":"(N3511-N$14)*(N3511>O$14)","v":15},{"$f":"(O3511-O$14)*(O3511>P$14)","v":14},{"$f":"(P3511-P$14)*(P3511>Q$14)","v":13},{"$f":"(Q3511-Q$14)*(Q3511>R$14)","v":12},{"$f":"(R3511-R$14)*(R3511>S$14)","v":11},{"$f":"(S3511-S$14)*(S3511>T$14)","v":10},{"$f":"(T3511-T$14)*(T3511>U$14)","v":9},{"$f":"(U3511-U$14)*(U3511>V$14)","v":8},{"$f":"(V3511-V$14)*(V3511>W$14)","v":7},{"$f":"(W3511-W$14)*(W3511>X$14)","v":6},{"$f":"(X3511-X$14)*(X3511>Y$14)","v":5},{"$f":"(Y3511-Y$14)*(Y3511>Z$14)","v":4},{"$f":"(Z3511-Z$14)*(Z3511>AA$14)","v":3},{"$f":"(AA3511-AA$14)*(AA3511>AB$14)","v":2},{"$f":"(AB3511-AB$14)*(AB3511>AC$14)","v":1},{"$f":"(AC3511-AC$14)*(AC3511>AD$14)","v":0},{"$f":"(AD3511-AD$14)*(AD3511>AE$14)","v":0},{"$f":"(AE3511-AE$14)*(AE3511>AF$14)","v":0},{"$f":"(AF3511-AF$14)*(AF3511>AG$14)","v":0},{"$f":"(AG3511-AG$14)*(AG3511>AH$14)","v":0},{"$f":"(AH3511-AH$14)*(AH3511>AI$14)","v":0},{"$f":"(AI3511-AI$14)*(AI3511>AJ$14)","v":0},{"$f":"(AJ3511-AJ$14)*(AJ3511>AK$14)","v":0},{"$f":"(AK3511-AK$14)*(AK3511>AL$14)","v":0},{"$f":"(AL3511-AL$14)*(AL3511>AM$14)","v":0},{"$f":"(AM3511-AM$14)*(AM3511>AN$14)","v":0},{"$f":"(AN3511-AN$14)*(AN3511>AO$14)","v":0},{"$f":"(AO3511-AO$14)*(AO3511>AP$14)","v":0},{"$f":"(AP3511-AP$14)*(AP3511>AQ$14)","v":0},{"$f":"(AQ3511-AQ$14)*(AQ3511>AR$14)","v":0},{"$f":"(AR3511-AR$14)*(AR3511>AS$14)","v":0},{"$f":"(AS3511-AS$14)*(AS3511>AT$14)","v":0},{"$f":"(AT3511-AT$14)*(AT3511>AU$14)","v":0},{"$f":"(AU3511-AU$14)*(AU3511>AV$14)","v":0},{"$f":"(AV3511-AV$14)*(AV3511>AW$14)","v":0},{"$f":"(AW3511-AW$14)*(AW3511>AX$14)","v":0},{"$f":"(AX3511-AX$14)*(AX3511>AY$14)","v":0},{"$f":"(AY3511-AY$14)*(AY3511>AZ$14)","v":0},{"$f":"(AZ3511-AZ$14)*(AZ3511>BA$14)","v":0},{"$f":"(BA3511-BA$14)*(BA3511>BB$14)","v":0},{"$f":"(BB3511-BB$14)*(BB3511>BC$14)","v":0},{"$f":"(BC3511-BC$14)*(BC3511>BD$14)","v":0},{"$f":"(BD3511-BD$14)*(BD3511>BE$14)","v":0},{"$f":"(BE3511-BE$14)*(BE3511>BF$14)","v":0},{"$f":"(BF3511-BF$14)*(BF3511>BG$14)","v":0},{"$f":"(BG3511-BG$14)*(BG3511>BH$14)","v":0},{"$f":"(BH3511-BH$14)*(BH3511>BI$14)","v":0},{"$f":"(BI3511-BI$14)*(BI3511>BJ$14)","v":0},{"$f":"(BJ3511-BJ$14)*(BJ3511>BK$14)","v":0},{"$f":"(BK3511-BK$14)*(BK3511>BL$14)","v":0}]
[{"$f":"ROW()","v":3516},null,null,"Regulators",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AN$71","v":40},{"$f":"(J3516-J$14)*(J3516>K$14)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3519},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AN$74","v":15},{"$f":"(J3519-J$14)*(J3519>K$14)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3525},null,null,"Land",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AN$80","v":0},{"$f":"(J3525-J$14)*(J3525>K$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3526},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"'PTRM expenditure'!$AN$81","v":5},{"$f":"(J3526-J$14)*(J3526>K$14)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3531},null,null,"Medium Pressure Mains",null,null,null,null,0,0,0,0,0,{"$f":"M3621","v":0},0,0,0,0,{"$f":"R3621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3535},null,null,"Secondary Gate Stations",null,null,null,null,0,-0.58959547272843549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3540},null,null,"Information Technology",null,null,null,null,0,{"$f":"I3630","v":1.0471260698587532},0.78534455239406498,0.52356303492937672,0.26178151746468836,{"$f":"M3630","v":0},0,0,0,0,{"$f":"R3630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3543},null,null,"Land",null,null,null,null,0,{"$f":"I3633","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,{"$f":"M3633","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,{"$f":"R3633","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939]
[{"$f":"ROW()","v":3545},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J3529:J3544)","v":67.104343660281842},63.566065007416377,59.381574840138271,55.197084672860179,51.012594505582094,{"$f":"SUM(O3529:O3544)","v":47.089885855768685},43.303022815119832,39.516159774470964,35.729296733822096,31.942433693173243,{"$f":"SUM(T3529:T3544)","v":28.155570652524379},24.678316341869813,21.20106203121524,17.723807720560668,14.246553409906097,10.769299099251526,9.2090748872704324,7.6488506752893404,6.0886264633082465,4.5284022513271527,2.9681780393460588,2.9221787460870559,2.8761794528280529,2.8301801595690494,2.784180866310046,2.738181573051043,2.6921822797920396,2.6461829865330362,2.6001836932740332,2.5541844000150298,2.5081851067560264,2.4621858134970234,2.4161865202380199,2.3701872269790165,2.3241879337200135,2.2781886404610101,2.2321893472020067,2.1861900539430037,2.1401907606840003,2.0941914674249973,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939]
[{"$f":"ROW()","v":3550},null,null,"Medium / Low Pressure Mains",null,null,null,null,27.786149025586464]
[{"$f":"ROW()","v":3552},null,null,"Regulators",null,null,null,null,0.4869769900000005]
[{"$f":"ROW()","v":3555},null,null,"Meter and Services Pipes",null,null,null,null,29.103235515615754]
[{"$f":"ROW()","v":3560},null,null,"FRC",null,null,null,null,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3569},null,null,"Low Pressure Mains",null,null,null,null,0]
[{"$f":"ROW()","v":3570},null,null,"Regulators",null,null,null,null,0]
[{"$f":"ROW()","v":3576},null,null,"Information Technology",null,null,null,null,0]
[{"$f":"ROW()","v":3579},null,null,"Land",null,null,null,null,0]
[{"$f":"ROW()","v":3584},null,null,"High Pressure Mains - PE",null,null,null,null,null,5.6616041684186671E-2,0,0,0,0,{"$f":"-IF(O3530<0,O3530,IF($D3584=\"Land\",0,IF(O3512<1,O3530,MAX(MIN(IF(O3512>0,(O3530/O3512)*O$14,0),O3530*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3530<0,T3530,IF($D3584=\"Land\",0,IF(T3512<1,T3530,MAX(MIN(IF(T3512>0,(T3530/T3512)*T$14,0),T3530*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3586},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,-1.3974011831091631,-1.3974011831091631,-1.3974011831091628,-1.3974011831091628,-1.3974011831091628,{"$f":"-IF(O3532<0,O3532,IF($D3586=\"Land\",0,IF(O3514<1,O3532,MAX(MIN(IF(O3514>0,(O3532/O3514)*O$14,0),O3532*O$14),0))))","v":-1.3974011831091628},-1.3974011831091626,-1.3974011831091626,-1.3974011831091626,-1.3974011831091626,{"$f":"-IF(T3532<0,T3532,IF($D3586=\"Land\",0,IF(T3514<1,T3532,MAX(MIN(IF(T3514>0,(T3532/T3514)*T$14,0),T3532*T$14),0))))","v":-1.3974011831091626},-1.3974011831091628,-1.3974011831091628,-1.3974011831091626,-1.3974011831091628,-1.3974011831091628,-1.3974011831091628,-1.3974011831091628,-1.3974011831091628,-1.3974011831091628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3589},null,null,"Secondary Gate Stations",null,null,null,null,null,0.58959547272843549,0,0,0,0,{"$f":"-IF(O3535<0,O3535,IF($D3589=\"Land\",0,IF(O3517<1,O3535,MAX(MIN(IF(O3517>0,(O3535/O3517)*O$14,0),O3535*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3535<0,T3535,IF($D3589=\"Land\",0,IF(T3517<1,T3535,MAX(MIN(IF(T3517>0,(T3535/T3517)*T$14,0),T3535*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3594},null,null,"Information Technology",null,null,null,null,null,-0.26178151746468831,-0.26178151746468831,-0.26178151746468836,-0.26178151746468836,0,{"$f":"-IF(O3540<0,O3540,IF($D3594=\"Land\",0,IF(O3522<1,O3540,MAX(MIN(IF(O3522>0,(O3540/O3522)*O$14,0),O3540*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3540<0,T3540,IF($D3594=\"Land\",0,IF(T3522<1,T3540,MAX(MIN(IF(T3522>0,(T3540/T3522)*T$14,0),T3540*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3598},null,null,"Equity Raising Cost",null,null,null,null,null,-0.13584560916453897,-0.13584560916453897,-0.13584560916453897,-0.13584560916453897,-0.13584560916453897,{"$f":"-IF(O3544<0,O3544,IF($D3598=\"Land\",0,IF(O3526<1,O3544,MAX(MIN(IF(O3526>0,(O3544/O3526)*O$14,0),O3544*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T3544<0,T3544,IF($D3598=\"Land\",0,IF(T3526<1,T3544,MAX(MIN(IF(T3526>0,(T3544/T3526)*T$14,0),T3544*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3599},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3583:J3598)","v":-3.5382786528654684},-4.1844901672780903,-4.1844901672780894,-4.1844901672780894,-3.9227086498134018,-3.7868630406488628,-3.7868630406488628,-3.7868630406488628,-3.7868630406488628,-3.7868630406488628,{"$f":"SUM(T3583:T3598)","v":-3.4772543106545708},-3.4772543106545712,-3.4772543106545717,-3.4772543106545708,-3.4772543106545712,-1.5602242119810938,-1.5602242119810938,-1.5602242119810938,-1.5602242119810938,-1.5602242119810938,-4.599929325900326E-2,-4.5999293259003267E-2,-4.599929325900326E-2,-4.5999293259003274E-2,-4.5999293259003274E-2,-4.599929325900326E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.5999293259003267E-2,-4.599929325900326E-2,-4.599929325900326E-2,-4.599929325900326E-2,-4.599929325900326E-2,-4.599929325900326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3604},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L9","v":0.16187463659679519}]
[{"$f":"ROW()","v":3607},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L12","v":-0.74532063272843552}]
[{"$f":"ROW()","v":3613},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L18","v":-3.0663790859651846E-2}]
[{"$f":"ROW()","v":3615},null,null,"Land",null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L20","v":3.3493941659936072E-3}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3623},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"I3533+I3551+I3569+I3587 + I3605","v":0},0,0,0,0,0,{"$f":"O3533+O3551+O3569+O3587 + O3605","v":0},0,0,0,0,{"$f":"T3533+T3551+T3569+T3587 + T3605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3627},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"I3537+I3555+I3573+I3591 + I3609","v":28.75545148010216},26.838421381428681,24.921391282755202,23.004361184081723,21.087331085408245,19.17030098673477,{"$f":"O3537+O3555+O3573+O3591 + O3609","v":17.253270888061294},15.336240789387817,13.41921069071434,11.502180592040864,9.5851504933673866,{"$f":"T3537+T3555+T3573+T3591 + T3609","v":7.6681203946939096},5.7510902960204326,3.8340601973469548,1.9170300986734774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3628},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"I3538+I3556+I3574+I3592 + I3610","v":0.58687119841586277},0.52818407857427652,0.46949695873269026,0.41080983889110401,0.3521227190495177,0.29343559920793139,{"$f":"O3538+O3556+O3574+O3592 + O3610","v":0.2347484793663451},0.17606135952475882,0.11737423968317254,5.8687119841586269E-2,0,{"$f":"T3538+T3556+T3574+T3592 + T3610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3633},null,null,"Land",null,null,null,null,{"$f":"I3543+I3561+I3579+I3597 + I3615","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,{"$f":"O3543+O3561+O3579+O3597 + O3615","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,{"$f":"T3543+T3561+T3579+T3597 + T3615","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939]
["2020 Capex Account [m$ nominal] "]
[{"$f":"ROW()","v":3642},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3643},null,null,"Regulators",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3648},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"(K3648-K$14)*(K3648>L$14)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3652},null,null,"Land",null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$80*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3657},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0.59265162000000005,0.56301903900000005,0.53338645800000006,{"$f":"M3747","v":0.50375387700000007},0.47412129600000008,0.44448871500000009,0.4148561340000001,0.38522355300000011,{"$f":"R3747","v":0.35559097200000012},{"$f":"S3747","v":0.32595839100000013},0.29632581000000013,0.26669322900000014,0.23706064800000012,0.2074280670000001,0.17779548600000009,0.14816290500000007,0.11853032400000005,8.8897743000000029E-2,5.9265162000000024E-2,2.9632581000000012E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3660},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3662},null,null,"Secondary Gate Stations",null,null,null,null,null,0,7.1696670000000004E-2,6.8111836500000009E-2,6.4527003000000013E-2,6.0942169500000011E-2,5.7357336000000009E-2,5.3772502500000006E-2,5.0187669000000004E-2,4.6602835500000002E-2,4.3018002E-2,3.9433168499999997E-2,3.5848334999999995E-2,3.2263501499999993E-2,2.8678667999999994E-2,2.5093834499999995E-2,2.1509000999999996E-2,1.7924167499999998E-2,1.4339333999999999E-2,1.07545005E-2,7.1696669999999994E-3,3.5848334999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3667},null,null,"Information Technology",null,null,null,null,null,0,2.4524374809534475,1.9619499847627579,1.4714624885720684,{"$f":"M3757","v":0.98097499238137886},0.49048749619068943,0,0,0,{"$f":"R3757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3669},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3672},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3656:J3671)","v":0},60.942410158120389,56.987847251585322,53.033284345050241,49.078721438515196,45.124158531980136,41.169595625445083,37.705520215100719,34.241444804756355,30.777369394411981,{"$f":"SUM(T3656:T3671)","v":27.313293984067613},23.849218573723245,20.766195531228593,17.683172488733945,14.600149446239298,11.517126403744651,8.4341033612500027,6.7802944020000009,5.1264854427500017,3.4726764835000004,1.8188675242500003,0.16505856499999996,0.15680075724999995,0.14854294949999994,0.14028514174999995,0.13202733399999997,0.12376952624999998,0.11551171849999999,0.10725391074999999,9.8996102999999988E-2,9.073829524999999E-2,8.2480487499999991E-2,7.4222679749999992E-2,6.5964871999999994E-2,5.7707064249999988E-2,4.944925649999999E-2,4.1191448749999991E-2,3.2933640999999993E-2,2.4675833249999994E-2,1.6418025499999996E-2,8.1602177499999987E-3,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5]
[{"$f":"ROW()","v":3677},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$679","v":27.052491590000006}]
[{"$f":"ROW()","v":3681},null,null,"Buildings",null,null,null,null,null,{"$f":"J$683","v":0.33031231000000011}]
[{"$f":"ROW()","v":3686},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$688","v":0.65192485}]
[{"$f":"ROW()","v":3687},null,null,"FRC",null,null,null,null,null,{"$f":"J$689","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3696},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$698","v":0},null,null,null,null,{"$f":"O$698","v":0}]
[{"$f":"ROW()","v":3701},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$703","v":-1.4749999999999999E-2},null,null,null,null,{"$f":"O$703","v":0}]
[{"$f":"ROW()","v":3703},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$705","v":0},null,null,null,null,{"$f":"O$705","v":0}]
[{"$f":"ROW()","v":3706},null,null,"Land",null,null,null,null,null,{"$f":"J$708","v":0},null,null,null,null,{"$f":"O$708","v":0}]
[{"$f":"ROW()","v":3711},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF($D3711=\"Land\",0,IF(K3657<0,K3657,IF(K3639<1,K3657,MAX(MIN(IF(K3639>0,(K3657/K3639)*K$14,0),K3657*K$14),0))))","v":-2.9632581000000002E-2},-2.9632581000000002E-2,-2.9632581000000005E-2,-2.9632581000000005E-2,-2.9632581000000005E-2,-2.9632581000000005E-2,-2.9632581000000009E-2,-2.9632581000000009E-2,-2.9632581000000009E-2,{"$f":"-IF($D3711=\"Land\",0,IF(T3657<0,T3657,IF(T3639<1,T3657,MAX(MIN(IF(T3639>0,(T3657/T3639)*T$14,0),T3657*T$14),0))))","v":-2.9632581000000012E-2},-2.9632581000000012E-2,-2.9632581000000015E-2,-2.9632581000000015E-2,-2.9632581000000015E-2,-2.9632581000000015E-2,-2.9632581000000012E-2,-2.9632581000000012E-2,-2.9632581000000009E-2,-2.9632581000000012E-2,-2.9632581000000012E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3715},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF($D3715=\"Land\",0,IF(K3661<0,K3661,IF(K3643<1,K3661,MAX(MIN(IF(K3643>0,(K3661/K3643)*K$14,0),K3661*K$14),0))))","v":-7.0395045500000003E-2},-7.0395045500000017E-2,-7.0395045500000017E-2,-7.0395045500000017E-2,-7.0395045500000017E-2,-7.0395045500000017E-2,-7.0395045500000017E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,{"$f":"-IF($D3715=\"Land\",0,IF(T3661<0,T3661,IF(T3643<1,T3661,MAX(MIN(IF(T3643>0,(T3661/T3643)*T$14,0),T3661*T$14),0))))","v":-7.0395045500000031E-2},-7.0395045500000045E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,-7.0395045500000031E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3716},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF($D3716=\"Land\",0,IF(K3662<0,K3662,IF(K3644<1,K3662,MAX(MIN(IF(K3644>0,(K3662/K3644)*K$14,0),K3662*K$14),0))))","v":-3.5848335000000001E-3},-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000001E-3,-3.5848335000000001E-3,-3.5848335000000001E-3,{"$f":"-IF($D3716=\"Land\",0,IF(T3662<0,T3662,IF(T3644<1,T3662,MAX(MIN(IF(T3644>0,(T3662/T3644)*T$14,0),T3662*T$14),0))))","v":-3.5848334999999997E-3},-3.5848334999999997E-3,-3.5848334999999992E-3,-3.5848334999999992E-3,-3.5848334999999992E-3,-3.5848334999999992E-3,-3.5848334999999997E-3,-3.5848334999999997E-3,-3.5848335000000001E-3,-3.5848334999999997E-3,-3.5848334999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3720},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF($D3720=\"Land\",0,IF(K3666<0,K3666,IF(K3648<1,K3666,MAX(MIN(IF(K3648>0,(K3666/K3648)*K$14,0),K3666*K$14),0))))","v":-0.2247814987520107},-0.22478149875201067,-0.22478149875201067,-0.22478149875201067,-0.22478149875201067,-0.22478149875201064,-0.22478149875201064,-0.22478149875201062,-0.22478149875201064,{"$f":"-IF($D3720=\"Land\",0,IF(T3666<0,T3666,IF(T3648<1,T3666,MAX(MIN(IF(T3648>0,(T3666/T3648)*T$14,0),T3666*T$14),0))))","v":-0.22478149875201064},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3725},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-IF($D3725=\"Land\",0,IF(K3671<0,K3671,IF(K3653<1,K3671,MAX(MIN(IF(K3653>0,(K3671/K3653)*K$14,0),K3671*K$14),0))))","v":0},0,0,0,0,0,0,0,0,{"$f":"-IF($D3725=\"Land\",0,IF(T3671<0,T3671,IF(T3653<1,T3671,MAX(MIN(IF(T3653>0,(T3671/T3653)*T$14,0),T3671*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3730},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$732","v":0},null,null,null,null,{"$f":"O$732","v":0}]
[{"$f":"ROW()","v":3732},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$734","v":0},null,null,null,null,{"$f":"O$734","v":0}]
[{"$f":"ROW()","v":3735},null,null,"Buildings",null,null,null,null,null,{"$f":"J$737","v":0},null,null,null,null,{"$f":"O$737","v":0}]
[{"$f":"ROW()","v":3740},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$742","v":0},null,null,null,null,{"$f":"O$742","v":0}]
[{"$f":"ROW()","v":3744},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3728:J3743)","v":0},null,null,null,null,{"$f":"SUM(O3728:O3743)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3750},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,{"$f":"O3660+O3678+O3696+O3714 + O3732","v":0},0,0,0,0,{"$f":"T3660+T3678+T3696+T3714 + T3732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3753},null,null,"Buildings",null,null,null,null,null,0.33031231000000011,0.3220545022500001,0.31379669450000008,0.30553888675000007,0.29728107900000006,{"$f":"O3663+O3681+O3699+O3717 + O3735","v":0.28902327125000005},0.28076546350000003,0.27250765575000002,0.26424984800000001,0.25599204025,{"$f":"T3663+T3681+T3699+T3717 + T3735","v":0.24773423249999998},0.23947642474999997,0.23121861699999996,0.22296080924999995,0.21470300149999993,0.20644519374999995,0.19818738599999997,0.18992957824999995,0.18167177049999994,0.17341396274999996,0.16515615499999997,0.15689834724999996,0.14864053949999995,0.14038273174999996,0.13212492399999998,0.12386711624999998,0.11560930849999998,0.10735150074999998,9.9093692999999983E-2,9.0835885249999984E-2,8.2578077499999986E-2,7.4320269749999987E-2,6.6062461999999988E-2,5.780465424999999E-2,4.9546846499999991E-2,4.1289038749999993E-2,3.3031230999999994E-2,2.4773423249999996E-2,1.6515615499999997E-2,8.2578077499999986E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3759},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,{"$f":"O3669+O3687+O3705+O3723 + O3741","v":0},0,0,0,0,{"$f":"T3669+T3687+T3705+T3723 + T3741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3760},null,null,"Land",null,null,null,null,null,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,{"$f":"O3670+O3688+O3706+O3724 + O3742","v":-9.7590000000000616E-5},-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,{"$f":"T3670+T3688+T3706+T3724 + T3742","v":-9.7590000000000616E-5},-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5,-9.7590000000000616E-5]
[{"$f":"ROW()","v":3765},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$66","v":20},{"$f":"(L3765-L$14)*(L3765>M$14)","v":19},18,17,16,15,14,13,{"$f":"(S3765-S$14)*(S3765>T$14)","v":12},{"$f":"(T3765-T$14)*(T3765>U$14)","v":11},{"$f":"(U3765-U$14)*(U3765>V$14)","v":10},{"$f":"(V3765-V$14)*(V3765>W$14)","v":9},{"$f":"(W3765-W$14)*(W3765>X$14)","v":8},{"$f":"(X3765-X$14)*(X3765>Y$14)","v":7},{"$f":"(Y3765-Y$14)*(Y3765>Z$14)","v":6},{"$f":"(Z3765-Z$14)*(Z3765>AA$14)","v":5},{"$f":"(AA3765-AA$14)*(AA3765>AB$14)","v":4},{"$f":"(AB3765-AB$14)*(AB3765>AC$14)","v":3},{"$f":"(AC3765-AC$14)*(AC3765>AD$14)","v":2},{"$f":"(AD3765-AD$14)*(AD3765>AE$14)","v":1},{"$f":"(AE3765-AE$14)*(AE3765>AF$14)","v":0},{"$f":"(AF3765-AF$14)*(AF3765>AG$14)","v":0},{"$f":"(AG3765-AG$14)*(AG3765>AH$14)","v":0},{"$f":"(AH3765-AH$14)*(AH3765>AI$14)","v":0},{"$f":"(AI3765-AI$14)*(AI3765>AJ$14)","v":0},{"$f":"(AJ3765-AJ$14)*(AJ3765>AK$14)","v":0},{"$f":"(AK3765-AK$14)*(AK3765>AL$14)","v":0},{"$f":"(AL3765-AL$14)*(AL3765>AM$14)","v":0},{"$f":"(AM3765-AM$14)*(AM3765>AN$14)","v":0},{"$f":"(AN3765-AN$14)*(AN3765>AO$14)","v":0},{"$f":"(AO3765-AO$14)*(AO3765>AP$14)","v":0},{"$f":"(AP3765-AP$14)*(AP3765>AQ$14)","v":0},{"$f":"(AQ3765-AQ$14)*(AQ3765>AR$14)","v":0},{"$f":"(AR3765-AR$14)*(AR3765>AS$14)","v":0},{"$f":"(AS3765-AS$14)*(AS3765>AT$14)","v":0},{"$f":"(AT3765-AT$14)*(AT3765>AU$14)","v":0},{"$f":"(AU3765-AU$14)*(AU3765>AV$14)","v":0},{"$f":"(AV3765-AV$14)*(AV3765>AW$14)","v":0},{"$f":"(AW3765-AW$14)*(AW3765>AX$14)","v":0},{"$f":"(AX3765-AX$14)*(AX3765>AY$14)","v":0},{"$f":"(AY3765-AY$14)*(AY3765>AZ$14)","v":0},{"$f":"(AZ3765-AZ$14)*(AZ3765>BA$14)","v":0},{"$f":"(BA3765-BA$14)*(BA3765>BB$14)","v":0},{"$f":"(BB3765-BB$14)*(BB3765>BC$14)","v":0},{"$f":"(BC3765-BC$14)*(BC3765>BD$14)","v":0},{"$f":"(BD3765-BD$14)*(BD3765>BE$14)","v":0},{"$f":"(BE3765-BE$14)*(BE3765>BF$14)","v":0},{"$f":"(BF3765-BF$14)*(BF3765>BG$14)","v":0},{"$f":"(BG3765-BG$14)*(BG3765>BH$14)","v":0},{"$f":"(BH3765-BH$14)*(BH3765>BI$14)","v":0},{"$f":"(BI3765-BI$14)*(BI3765>BJ$14)","v":0},{"$f":"(BJ3765-BJ$14)*(BJ3765>BK$14)","v":0},{"$f":"(BK3765-BK$14)*(BK3765>BL$14)","v":0}]
[{"$f":"ROW()","v":3769},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3774},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3777},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3779},null,null,"Land",null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$80*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3784},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,0,-0.16026643999999998,0,{"$f":"M3874","v":0},0,0,0,0,{"$f":"R3874","v":0},{"$f":"S3874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3787},null,null,"Low Pressure Mains",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3789},null,null,"Secondary Gate Stations",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3794},null,null,"Information Technology",null,null,null,null,null,null,0,7.2904017115771715,5.8323213692617371,{"$f":"M3884","v":4.3742410269463026},2.9161606846308681,1.458080342315434,0,0,{"$f":"R3884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3799},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3783:K3798)","v":0},{"$f":"SUM(L3783:L3798)","v":73.983958666372644},{"$f":"SUM(M3783:M3798)","v":68.771866186090037},{"$f":"SUM(N3783:N3798)","v":63.399507265807372},{"$f":"SUM(O3783:O3798)","v":58.027148345524758},52.654789425242122,{"$f":"SUM(Q3783:Q3798)","v":47.282430504959486},{"$f":"SUM(R3783:R3798)","v":43.368151926992297},{"$f":"SUM(S3783:S3798)","v":39.453873349025095},{"$f":"SUM(T3783:T3798)","v":35.539594771057914},31.625316193090718,27.711037615123519,24.138413470098818,20.56578932507411,16.993165180049406,13.4205410350247,9.8479168899999987,7.9080800599999979,5.9682432299999988,4.0284063999999988,2.0885695699999993,0.14873274000000003,0.14127271750000003,0.13381269500000004,0.12635267250000004,0.11889265000000006,0.11143262750000006,0.10397260500000005,9.6512582500000041E-2,8.9052560000000044E-2,8.1592537500000048E-2,7.4132515000000038E-2,6.6672492500000027E-2,5.9212470000000017E-2,5.1752447500000014E-2,4.429242500000001E-2,3.6832402500000007E-2,2.9372380000000007E-2,2.1912357500000004E-2,1.4452335000000004E-2,6.992312500000002E-3,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4,-4.6771000000000003E-4]
[{"$f":"ROW()","v":3803},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$678","v":0}]
[{"$f":"ROW()","v":3804},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$679","v":33.350489699999997}]
[{"$f":"ROW()","v":3808},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$683","v":0.29840089999999997}]
[{"$f":"ROW()","v":3813},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$688","v":0.92091492000000041}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3820},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$695","v":0},null,null,null,null,{"$f":"P$695","v":0}]
[{"$f":"ROW()","v":3823},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$698","v":0},null,null,null,null,{"$f":"P$698","v":0}]
[{"$f":"ROW()","v":3828},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$703","v":0},null,null,null,null,{"$f":"P$703","v":0}]
[{"$f":"ROW()","v":3832},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$707","v":0},null,null,null,null,{"$f":"P$707","v":0}]
[{"$f":"ROW()","v":3833},null,null,"Land",null,null,null,null,null,null,{"$f":"K$708","v":0},null,null,null,null,{"$f":"P$708","v":0}]
[{"$f":"ROW()","v":3837},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"-IF($D3837=\"Land\",0,IF(L3783<0,L3783,IF(L3765<1,L3783,MAX(MIN(IF(L3765>0,(L3783/L3765)*L$14,0),L3783*L$14),0))))","v":-0.210585464},-0.210585464,-0.21058546399999997,-0.210585464,-0.210585464,-0.21058546399999997,-0.210585464,-0.21058546400000003,{"$f":"-IF($D3837=\"Land\",0,IF(T3783<0,T3783,IF(T3765<1,T3783,MAX(MIN(IF(T3765>0,(T3783/T3765)*T$14,0),T3783*T$14),0))))","v":-0.210585464},-0.21058546399999997,-0.210585464,-0.210585464,-0.210585464,-0.210585464,-0.210585464,-0.210585464,-0.210585464,-0.210585464,-0.210585464,-0.210585464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3842},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-IF($D3842=\"Land\",0,IF(L3788<0,L3788,IF(L3770<1,L3788,MAX(MIN(IF(L3770>0,(L3788/L3770)*L$14,0),L3788*L$14),0))))","v":-5.4266858499999994E-2},-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999987E-2,{"$f":"-IF($D3842=\"Land\",0,IF(T3788<0,T3788,IF(T3770<1,T3788,MAX(MIN(IF(T3770>0,(T3788/T3770)*T$14,0),T3788*T$14),0))))","v":-5.4266858499999987E-2},-5.4266858499999987E-2,-5.426685849999998E-2,-5.4266858499999987E-2,-5.4266858499999987E-2,-5.426685849999998E-2,-5.4266858499999987E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858500000001E-2,-5.4266858500000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3847},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"-IF($D3847=\"Land\",0,IF(L3793<0,L3793,IF(L3775<1,L3793,MAX(MIN(IF(L3775>0,(L3793/L3775)*L$14,0),L3793*L$14),0))))","v":-0.17819392861861719},-0.17819392861861719,-0.17819392861861719,-0.17819392861861719,-0.17819392861861719,-0.17819392861861721,-0.17819392861861721,-0.17819392861861724,{"$f":"-IF($D3847=\"Land\",0,IF(T3793<0,T3793,IF(T3775<1,T3793,MAX(MIN(IF(T3775>0,(T3793/T3775)*T$14,0),T3793*T$14),0))))","v":-0.17819392861861721},-0.17819392861861721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3849},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"-IF($D3849=\"Land\",0,IF(L3795<0,L3795,IF(L3777<1,L3795,MAX(MIN(IF(L3777>0,(L3795/L3777)*L$14,0),L3795*L$14),0))))","v":-9.2091492000000039E-2},-9.2091492000000053E-2,-9.2091492000000053E-2,-9.2091492000000066E-2,-9.2091492000000053E-2,-9.2091492000000053E-2,-9.2091492000000053E-2,-9.2091492000000053E-2,{"$f":"-IF($D3849=\"Land\",0,IF(T3795<0,T3795,IF(T3777<1,T3795,MAX(MIN(IF(T3777>0,(T3795/T3777)*T$14,0),T3795*T$14),0))))","v":-9.2091492000000053E-2},-9.2091492000000053E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3852},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"-IF($D3852=\"Land\",0,IF(L3798<0,L3798,IF(L3780<1,L3798,MAX(MIN(IF(L3780>0,(L3798/L3780)*L$14,0),L3798*L$14),0))))","v":0},0,0,0,0,0,0,0,{"$f":"-IF($D3852=\"Land\",0,IF(T3798<0,T3798,IF(T3780<1,T3798,MAX(MIN(IF(T3780>0,(T3798/T3780)*T$14,0),T3798*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3857},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$732","v":0}]
[{"$f":"ROW()","v":3861},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$736","v":0}]
[{"$f":"ROW()","v":3862},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$737","v":0}]
[{"$f":"ROW()","v":3867},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$742","v":0}]
[{"$f":"ROW()","v":3870},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$745","v":0}]
[{"$f":"ROW()","v":3876},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,33.350489699999997,31.682965214999996,30.015440729999995,28.347916244999993,{"$f":"O3786+O3804+O3822+O3840 + O3858","v":26.680391759999992},25.012867274999991,23.345342789999993,21.677818304999995,20.010293819999994,{"$f":"T3786+T3804+T3822+T3840 + T3858","v":18.342769334999993},16.675244849999995,15.007720364999996,13.340195879999996,11.672671394999997,10.005146909999997,8.3376224249999975,6.670097939999998,5.0025734549999985,3.335048969999999,1.6675244849999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3877},null,null,"Low Pressure Mains",null,null,null,null,null,null,0,0,0,0,{"$f":"O3787+O3805+O3823+O3841 + O3859","v":0},0,0,0,0,{"$f":"T3787+T3805+T3823+T3841 + T3859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3882},null,null,"Equipment & Vehicles",null,null,null,null,null,null,0.71369012323873637,0.64232111091486277,0.57095209859098917,0.49958308626711551,{"$f":"O3792+O3810+O3828+O3846 + O3864","v":0.42821407394324185},0.35684506161936819,0.28547604929549453,0.2141070369716209,0.14273802464774726,{"$f":"T3792+T3810+T3828+T3846 + T3864","v":7.1369012323873632E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3886},null,null,"FRC",null,null,null,null,null,null,0,0,0,0,{"$f":"O3796+O3814+O3832+O3850 + O3868","v":0},0,0,0,0,{"$f":"T3796+T3814+T3832+T3850 + T3868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3892},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$66","v":20},{"$f":"(M3892-M$14)*(M3892>N$14)","v":19},18,17,16,15,14,{"$f":"(S3892-S$14)*(S3892>T$14)","v":13},{"$f":"(T3892-T$14)*(T3892>U$14)","v":12},{"$f":"(U3892-U$14)*(U3892>V$14)","v":11},{"$f":"(V3892-V$14)*(V3892>W$14)","v":10},{"$f":"(W3892-W$14)*(W3892>X$14)","v":9},{"$f":"(X3892-X$14)*(X3892>Y$14)","v":8},{"$f":"(Y3892-Y$14)*(Y3892>Z$14)","v":7},{"$f":"(Z3892-Z$14)*(Z3892>AA$14)","v":6},{"$f":"(AA3892-AA$14)*(AA3892>AB$14)","v":5},{"$f":"(AB3892-AB$14)*(AB3892>AC$14)","v":4},{"$f":"(AC3892-AC$14)*(AC3892>AD$14)","v":3},{"$f":"(AD3892-AD$14)*(AD3892>AE$14)","v":2},{"$f":"(AE3892-AE$14)*(AE3892>AF$14)","v":1},{"$f":"(AF3892-AF$14)*(AF3892>AG$14)","v":0},{"$f":"(AG3892-AG$14)*(AG3892>AH$14)","v":0},{"$f":"(AH3892-AH$14)*(AH3892>AI$14)","v":0},{"$f":"(AI3892-AI$14)*(AI3892>AJ$14)","v":0},{"$f":"(AJ3892-AJ$14)*(AJ3892>AK$14)","v":0},{"$f":"(AK3892-AK$14)*(AK3892>AL$14)","v":0},{"$f":"(AL3892-AL$14)*(AL3892>AM$14)","v":0},{"$f":"(AM3892-AM$14)*(AM3892>AN$14)","v":0},{"$f":"(AN3892-AN$14)*(AN3892>AO$14)","v":0},{"$f":"(AO3892-AO$14)*(AO3892>AP$14)","v":0},{"$f":"(AP3892-AP$14)*(AP3892>AQ$14)","v":0},{"$f":"(AQ3892-AQ$14)*(AQ3892>AR$14)","v":0},{"$f":"(AR3892-AR$14)*(AR3892>AS$14)","v":0},{"$f":"(AS3892-AS$14)*(AS3892>AT$14)","v":0},{"$f":"(AT3892-AT$14)*(AT3892>AU$14)","v":0},{"$f":"(AU3892-AU$14)*(AU3892>AV$14)","v":0},{"$f":"(AV3892-AV$14)*(AV3892>AW$14)","v":0},{"$f":"(AW3892-AW$14)*(AW3892>AX$14)","v":0},{"$f":"(AX3892-AX$14)*(AX3892>AY$14)","v":0},{"$f":"(AY3892-AY$14)*(AY3892>AZ$14)","v":0},{"$f":"(AZ3892-AZ$14)*(AZ3892>BA$14)","v":0},{"$f":"(BA3892-BA$14)*(BA3892>BB$14)","v":0},{"$f":"(BB3892-BB$14)*(BB3892>BC$14)","v":0},{"$f":"(BC3892-BC$14)*(BC3892>BD$14)","v":0},{"$f":"(BD3892-BD$14)*(BD3892>BE$14)","v":0},{"$f":"(BE3892-BE$14)*(BE3892>BF$14)","v":0},{"$f":"(BF3892-BF$14)*(BF3892>BG$14)","v":0},{"$f":"(BG3892-BG$14)*(BG3892>BH$14)","v":0},{"$f":"(BH3892-BH$14)*(BH3892>BI$14)","v":0},{"$f":"(BI3892-BI$14)*(BI3892>BJ$14)","v":0},{"$f":"(BJ3892-BJ$14)*(BJ3892>BK$14)","v":0},{"$f":"(BK3892-BK$14)*(BK3892>BL$14)","v":0}]
[{"$f":"ROW()","v":3896},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3901},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3904},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3906},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$80*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3911},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,0,1.0415300000000001E-3,{"$f":"M4001","v":9.8945350000000012E-4},9.3737700000000009E-4,8.8530050000000006E-4,8.3322400000000003E-4,7.811475E-4,{"$f":"R4001","v":7.2907099999999997E-4},{"$f":"S4001","v":6.7699449999999994E-4},6.2491799999999991E-4,5.7284149999999989E-4,5.2076499999999986E-4,4.6868849999999988E-4,4.1661199999999991E-4,3.6453549999999993E-4,3.1245899999999996E-4,2.6038249999999998E-4,2.0830599999999998E-4,1.5622949999999998E-4,1.0415299999999998E-4,5.2076499999999988E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3916},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,0,3.5421589999999996E-2,3.3650510499999994E-2,3.1879430999999993E-2,3.0108351499999995E-2,2.8337271999999997E-2,2.6566192499999995E-2,2.4795112999999997E-2,2.3024033499999999E-2,2.1252953999999998E-2,1.9481874499999996E-2,1.7710794999999998E-2,1.59397155E-2,1.4168636E-2,1.23975565E-2,1.0626477E-2,8.8553975000000007E-3,7.0843180000000009E-3,5.3132385000000011E-3,3.5421590000000005E-3,1.7710795000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3920},null,null,"Vehicle",null,null,null,null,null,null,null,0,1.1866091927118563,1.0679482734406707,0.94928735416948506,0.83062643489829946,0.71196551562711385,0.59330459635592825,0.47464367708474259,0.35598275781355693,0.23732183854237127,0.11866091927118563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3921},null,null,"Information Technology",null,null,null,null,null,null,null,0,7.2991429260784821,{"$f":"M4011","v":5.8393143408627859},4.3794857556470896,2.9196571704313934,1.4598285852156967,0,{"$f":"R4011","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3925},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3930},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$678","v":0}]
[{"$f":"ROW()","v":3933},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$681","v":1.61136659}]
[{"$f":"ROW()","v":3935},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$683","v":0.36410772000000019}]
[{"$f":"ROW()","v":3940},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$688","v":0.87352395999999988}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3949},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$697","v":0},null,null,null,null,{"$f":"Q$697","v":0}]
[{"$f":"ROW()","v":3950},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$698","v":0},null,null,null,null,{"$f":"Q$698","v":0}]
[{"$f":"ROW()","v":3954},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$702","v":0},null,null,null,null,{"$f":"Q$702","v":0}]
[{"$f":"ROW()","v":3959},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$707","v":0},null,null,null,null,{"$f":"Q$707","v":0}]
[{"$f":"ROW()","v":3964},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-IF($D3964=\"Land\",0,IF(M3910<0,M3910,IF(M3892<1,M3910,MAX(MIN(IF(M3892>0,(M3910/M3892)*M$14,0),M3910*M$14),0))))","v":-0.2234670185},-0.2234670185,-0.2234670185,-0.2234670185,-0.2234670185,-0.2234670185,-0.2234670185,{"$f":"-IF($D3964=\"Land\",0,IF(T3910<0,T3910,IF(T3892<1,T3910,MAX(MIN(IF(T3892>0,(T3910/T3892)*T$14,0),T3910*T$14),0))))","v":-0.2234670185},-0.22346701849999998,-0.22346701849999998,-0.22346701849999998,-0.22346701849999995,-0.22346701849999995,-0.22346701849999992,-0.22346701849999995,-0.22346701849999998,-0.22346701849999998,-0.22346701849999998,-0.2234670185,-0.2234670185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3966},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-IF($D3966=\"Land\",0,IF(M3912<0,M3912,IF(M3894<1,M3912,MAX(MIN(IF(M3894>0,(M3912/M3894)*M$14,0),M3912*M$14),0))))","v":0},0,0,0,0,0,0,{"$f":"-IF($D3966=\"Land\",0,IF(T3912<0,T3912,IF(T3894<1,T3912,MAX(MIN(IF(T3894>0,(T3912/T3894)*T$14,0),T3912*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3969},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"-IF($D3969=\"Land\",0,IF(M3915<0,M3915,IF(M3897<1,M3915,MAX(MIN(IF(M3897>0,(M3915/M3897)*M$14,0),M3915*M$14),0))))","v":-8.0568329500000008E-2},-8.0568329500000008E-2,-8.0568329500000008E-2,-8.0568329500000022E-2,-8.0568329500000022E-2,-8.0568329500000022E-2,-8.0568329500000035E-2,{"$f":"-IF($D3969=\"Land\",0,IF(T3915<0,T3915,IF(T3897<1,T3915,MAX(MIN(IF(T3897>0,(T3915/T3897)*T$14,0),T3915*T$14),0))))","v":-8.0568329500000049E-2},-8.0568329500000049E-2,-8.0568329500000049E-2,-8.0568329500000049E-2,-8.0568329500000049E-2,-8.0568329500000049E-2,-8.0568329500000049E-2,-8.0568329500000049E-2,-8.0568329500000063E-2,-8.0568329500000063E-2,-8.0568329500000063E-2,-8.0568329500000063E-2,-8.0568329500000063E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3974},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"-IF($D3974=\"Land\",0,IF(M3920<0,M3920,IF(M3902<1,M3920,MAX(MIN(IF(M3902>0,(M3920/M3902)*M$14,0),M3920*M$14),0))))","v":-0.11866091927118563},-0.11866091927118563,-0.11866091927118563,-0.11866091927118563,-0.11866091927118565,-0.11866091927118565,-0.11866091927118565,{"$f":"-IF($D3974=\"Land\",0,IF(T3920<0,T3920,IF(T3902<1,T3920,MAX(MIN(IF(T3902>0,(T3920/T3902)*T$14,0),T3920*T$14),0))))","v":-0.11866091927118565},-0.11866091927118563,-0.11866091927118563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3978},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"-IF($D3978=\"Land\",0,IF(M3924<0,M3924,IF(M3906<1,M3924,MAX(MIN(IF(M3906>0,(M3924/M3906)*M$14,0),M3924*M$14),0))))","v":0},0,0,0,0,0,0,{"$f":"-IF($D3978=\"Land\",0,IF(T3924<0,T3924,IF(T3906<1,T3924,MAX(MIN(IF(T3906>0,(T3924/T3906)*T$14,0),T3924*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3979},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"-IF($D3979=\"Land\",0,IF(M3925<0,M3925,IF(M3907<1,M3925,MAX(MIN(IF(M3907>0,(M3925/M3907)*M$14,0),M3925*M$14),0))))","v":0},0,0,0,0,0,0,{"$f":"-IF($D3979=\"Land\",0,IF(T3925<0,T3925,IF(T3907<1,T3925,MAX(MIN(IF(T3907>0,(T3925/T3907)*T$14,0),T3925*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3984},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$732","v":0},null,null,null,null,{"$f":"Q$732","v":0}]
[{"$f":"ROW()","v":3988},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$736","v":0},null,null,null,null,{"$f":"Q$736","v":0}]
[{"$f":"ROW()","v":3993},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$741","v":0},null,null,null,null,{"$f":"Q$741","v":0}]
[{"$f":"ROW()","v":3994},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$742","v":0},null,null,null,null,{"$f":"Q$742","v":0}]
[{"$f":"ROW()","v":4000},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L3910+L3928+L3946+L3964 + L3982","v":4.4693403700000003},4.2458733515000002,4.0224063330000002,{"$f":"O3910+O3928+O3946+O3964 + O3982","v":3.7989393145000001},3.575472296,3.3520052775,3.1285382589999999,2.9050712404999999,{"$f":"T3910+T3928+T3946+T3964 + T3982","v":2.6816042219999998},2.4581372034999998,2.2346701849999997,2.0112031664999996,1.7877361479999996,1.5642691294999995,1.3408021109999997,1.1173350924999998,0.8938680739999999,0.67040105549999995,0.44693403700000001,0.2234670185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4003},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,37.360000094827591,35.492000090086208,33.624000085344825,{"$f":"O3913+O3931+O3949+O3967 + O3985","v":31.756000080603446},29.888000075862067,28.020000071120688,26.152000066379308,24.284000061637929,{"$f":"T3913+T3931+T3949+T3967 + T3985","v":22.41600005689655},20.548000052155171,18.680000047413792,16.812000042672413,14.944000037931033,13.076000033189654,11.208000028448275,9.3400000237068959,7.4720000189655167,5.6040000142241375,3.7360000094827583,1.8680000047413792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4008},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,26.367506635172433,24.609672859494271,22.85183908381611,{"$f":"O3918+O3936+O3954+O3972 + O3990","v":21.094005308137948},19.336171532459787,17.578337756781625,15.820503981103462,14.062670205425299,{"$f":"T3918+T3936+T3954+T3972 + T3990","v":12.304836429747137},10.547002654068974,8.7891688783908108,7.0313351027126485,5.2735013270344862,3.5156675513563238,1.7578337756781619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4009},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0.83689527870630231,0.75320575083567209,0.66951622296504187,{"$f":"O3919+O3937+O3955+O3973 + O3991","v":0.58582669509441165},0.50213716722378143,0.41844763935315121,0.33475811148252099,0.25106858361189077,{"$f":"T3919+T3937+T3955+T3973 + T3991","v":0.1673790557412605},8.3689527870630248E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4013},null,null,"FRC",null,null,null,null,null,null,null,0,0,0,{"$f":"O3923+O3941+O3959+O3977 + O3995","v":0},0,0,0,0,{"$f":"T3923+T3941+T3959+T3977 + T3995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4021},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4023},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4029},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"(N4029-N$14)*(N4029>O$14)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4032},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4037},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"L4127","v":0},{"$f":"M4127","v":1.72760398},{"$f":"N4127","v":1.6412237810000001},{"$f":"O4127","v":1.5548435820000002},{"$f":"P4127","v":1.4684633830000002},{"$f":"Q4127","v":1.3820831840000003},{"$f":"R4127","v":1.2957029850000004},{"$f":"S4127","v":1.2093227860000004},1.1229425870000005,1.0365623880000006,0.95018218900000051,0.86380199000000046,0.77742179100000042,0.69104159200000037,0.60466139300000032,0.51828119400000028,0.43190099500000023,0.34552079600000019,0.25914059700000014,0.17276039800000009,8.6380199000000046E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4038},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,{"$f":"M4128","v":0},0,0,0,0,{"$f":"R4128","v":0},{"$f":"S4128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4042},null,null,"Regulators",null,null,null,null,null,null,null,null,0,1.5611166500000002,1.4830608175000002,1.4050049850000002,1.3269491525000001,1.2488933200000001,1.1708374875000001,{"$f":"S4132","v":1.092781655},{"$f":"T4132","v":1.0147258225},{"$f":"U4132","v":0.93666998999999995},{"$f":"V4132","v":0.85861415749999992},{"$f":"W4132","v":0.78055832499999989},{"$f":"X4132","v":0.70250249249999985},{"$f":"Y4132","v":0.62444665999999982},{"$f":"Z4132","v":0.54639082749999979},{"$f":"AA4132","v":0.46833499499999981},{"$f":"AB4132","v":0.39027916249999983},{"$f":"AC4132","v":0.31222332999999985},{"$f":"AD4132","v":0.23416749749999988},{"$f":"AE4132","v":0.1561116649999999},{"$f":"AF4132","v":7.805583249999995E-2},{"$f":"AG4132","v":0},{"$f":"AH4132","v":0},{"$f":"AI4132","v":0},{"$f":"AJ4132","v":0},{"$f":"AK4132","v":0},{"$f":"AL4132","v":0},{"$f":"AM4132","v":0},{"$f":"AN4132","v":0},{"$f":"AO4132","v":0},{"$f":"AP4132","v":0},{"$f":"AQ4132","v":0},{"$f":"AR4132","v":0},{"$f":"AS4132","v":0},{"$f":"AT4132","v":0},{"$f":"AU4132","v":0},{"$f":"AV4132","v":0},{"$f":"AW4132","v":0},{"$f":"AX4132","v":0},{"$f":"AY4132","v":0},{"$f":"AZ4132","v":0},{"$f":"BA4132","v":0},{"$f":"BB4132","v":0},{"$f":"BC4132","v":0},{"$f":"BD4132","v":0},{"$f":"BE4132","v":0},{"$f":"BF4132","v":0},{"$f":"BG4132","v":0},{"$f":"BH4132","v":0},{"$f":"BI4132","v":0},{"$f":"BJ4132","v":0},{"$f":"BK4132","v":0}]
[{"$f":"ROW()","v":4047},null,null,"Vehicle",null,null,null,null,null,null,null,null,0,1.1677754864977801,1.0509979378480021,0.93422038919822414,0.81744284054844618,0.70066529189866811,0.58388774324889003,0.46711019459911202,0.350332645949334,0.23355509729955598,0.11677754864977799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4050},null,null,"FRC",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4052},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4057},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$678","v":0}]
[{"$f":"ROW()","v":4062},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$683","v":0.66477575}]
[{"$f":"ROW()","v":4066},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$687","v":7.3258309018537142}]
[{"$f":"ROW()","v":4067},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$688","v":0.73733144000000006}]
[{"$f":"ROW()","v":4071},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4055:M4070)","v":81.457042274747081}]
[{"$f":"ROW()","v":4076},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$697","v":0}]
[{"$f":"ROW()","v":4081},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$702","v":0}]
[{"$f":"ROW()","v":4083},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$704","v":-0.32805066000000005}]
[{"$f":"ROW()","v":4086},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$707","v":0}]
[{"$f":"ROW()","v":4091},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4091=\"Land\",0,IF(N4037<0,N4037,IF(N4019<1,N4037,MAX(MIN(IF(N4019>0,(N4037/N4019)*N$14,0),N4037*N$14),0))))","v":-8.6380199000000005E-2},-8.6380199000000005E-2,-8.6380199000000005E-2,-8.6380199000000019E-2,-8.6380199000000019E-2,-8.6380199000000019E-2,{"$f":"-IF($D4091=\"Land\",0,IF(T4037<0,T4037,IF(T4019<1,T4037,MAX(MIN(IF(T4019>0,(T4037/T4019)*T$14,0),T4037*T$14),0))))","v":-8.6380199000000032E-2},-8.6380199000000032E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,-8.6380199000000046E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4093},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4093=\"Land\",0,IF(N4039<0,N4039,IF(N4021<1,N4039,MAX(MIN(IF(N4021>0,(N4039/N4021)*N$14,0),N4039*N$14),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4093=\"Land\",0,IF(T4039<0,T4039,IF(T4021<1,T4039,MAX(MIN(IF(T4021>0,(T4039/T4021)*T$14,0),T4039*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4096},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4096=\"Land\",0,IF(N4042<0,N4042,IF(N4024<1,N4042,MAX(MIN(IF(N4024>0,(N4042/N4024)*N$14,0),N4042*N$14),0))))","v":-7.8055832500000005E-2},-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2,{"$f":"-IF($D4096=\"Land\",0,IF(T4042<0,T4042,IF(T4024<1,T4042,MAX(MIN(IF(T4024>0,(T4042/T4024)*T$14,0),T4042*T$14),0))))","v":-7.8055832500000005E-2},-7.8055832500000005E-2,-7.8055832499999991E-2,-7.8055832499999991E-2,-7.8055832499999991E-2,-7.8055832499999978E-2,-7.8055832499999978E-2,-7.8055832499999964E-2,-7.8055832499999964E-2,-7.8055832499999964E-2,-7.8055832499999964E-2,-7.8055832499999964E-2,-7.805583249999995E-2,-7.805583249999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4101},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4101=\"Land\",0,IF(N4047<0,N4047,IF(N4029<1,N4047,MAX(MIN(IF(N4029>0,(N4047/N4029)*N$14,0),N4047*N$14),0))))","v":-0.116777548649778},-0.11677754864977802,-0.11677754864977802,-0.11677754864977803,-0.11677754864977802,-0.116777548649778,{"$f":"-IF($D4101=\"Land\",0,IF(T4047<0,T4047,IF(T4029<1,T4047,MAX(MIN(IF(T4029>0,(T4047/T4029)*T$14,0),T4047*T$14),0))))","v":-0.116777548649778},-0.116777548649778,-0.11677754864977799,-0.11677754864977799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4105},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4105=\"Land\",0,IF(N4051<0,N4051,IF(N4033<1,N4051,MAX(MIN(IF(N4033>0,(N4051/N4033)*N$14,0),N4051*N$14),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4105=\"Land\",0,IF(T4051<0,T4051,IF(T4033<1,T4051,MAX(MIN(IF(T4033>0,(T4051/T4033)*T$14,0),T4051*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4110},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$731","v":0},null,null,null,null,{"$f":"R$731","v":0}]
[{"$f":"ROW()","v":4111},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$732","v":0},null,null,null,null,{"$f":"R$732","v":0}]
[{"$f":"ROW()","v":4117},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$738","v":0},null,null,null,null,{"$f":"R$738","v":0}]
[{"$f":"ROW()","v":4120},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$741","v":0},null,null,null,null,{"$f":"R$741","v":0}]
[{"$f":"ROW()","v":4125},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M4109:M4124)","v":0},null,null,null,null,{"$f":"SUM(R4109:R4124)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4130},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,37.218168420000012,35.357259999000014,{"$f":"O4040+O4058+O4076+O4094 + O4112","v":33.496351578000017},31.635443157000015,29.774534736000014,27.913626315000013,26.052717894000011,{"$f":"T4040+T4058+T4076+T4094 + T4112","v":24.19180947300001},22.330901052000009,20.469992631000007,18.609084210000006,16.748175789000005,14.887267368000003,13.026358947000002,11.165450526000003,9.304542105000003,7.4436336840000026,5.5827252630000022,3.7218168420000017,1.8609084210000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4134},null,null,"Buildings",null,null,null,null,null,null,null,null,0.66477575,0.64815635625000001,{"$f":"O4044+O4062+O4080+O4098 + O4116","v":0.63153696250000002},0.61491756875000003,0.59829817500000004,0.58167878125000005,0.56505938750000007,{"$f":"T4044+T4062+T4080+T4098 + T4116","v":0.54843999375000008},0.53182060000000009,0.5152012062500001,0.49858181250000011,0.48196241875000012,0.46534302500000013,0.44872363125000014,0.43210423750000015,0.41548484375000017,0.39886545000000018,0.38224605625000019,0.3656266625000002,0.34900726875000021,0.33238787500000022,0.31576848125000023,0.29914908750000024,0.28252969375000025,0.26591030000000027,0.24929090625000025,0.23267151250000023,0.21605211875000022,0.1994327250000002,0.18281333125000018,0.16619393750000017,0.14957454375000015,0.13295515000000013,0.11633575625000012,9.97163625000001E-2,8.3096968750000083E-2,6.6477575000000066E-2,4.985818125000005E-2,3.3238787500000033E-2,1.6619393750000017E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4139},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0.73733144000000006,0.66359829600000009,{"$f":"O4049+O4067+O4085+O4103 + O4121","v":0.58986515200000011},0.51613200800000014,0.44239886400000011,0.36866572000000009,0.29493257600000006,{"$f":"T4049+T4067+T4085+T4103 + T4121","v":0.22119943200000003},0.147466288,7.3733144E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4140},null,null,"FRC",null,null,null,null,null,null,null,null,0,0,{"$f":"O4050+O4068+O4086+O4104 + O4122","v":0},0,0,0,0,{"$f":"T4050+T4068+T4086+T4104 + T4122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4146},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$66","v":20},{"$f":"(O4146-O$14)*(O4146>P$14)","v":19},18,17,16,{"$f":"(S4146-S$14)*(S4146>T$14)","v":15},{"$f":"(T4146-T$14)*(T4146>U$14)","v":14},{"$f":"(U4146-U$14)*(U4146>V$14)","v":13},{"$f":"(V4146-V$14)*(V4146>W$14)","v":12},{"$f":"(W4146-W$14)*(W4146>X$14)","v":11},{"$f":"(X4146-X$14)*(X4146>Y$14)","v":10},{"$f":"(Y4146-Y$14)*(Y4146>Z$14)","v":9},{"$f":"(Z4146-Z$14)*(Z4146>AA$14)","v":8},{"$f":"(AA4146-AA$14)*(AA4146>AB$14)","v":7},{"$f":"(AB4146-AB$14)*(AB4146>AC$14)","v":6},{"$f":"(AC4146-AC$14)*(AC4146>AD$14)","v":5},{"$f":"(AD4146-AD$14)*(AD4146>AE$14)","v":4},{"$f":"(AE4146-AE$14)*(AE4146>AF$14)","v":3},{"$f":"(AF4146-AF$14)*(AF4146>AG$14)","v":2},{"$f":"(AG4146-AG$14)*(AG4146>AH$14)","v":1},{"$f":"(AH4146-AH$14)*(AH4146>AI$14)","v":0},{"$f":"(AI4146-AI$14)*(AI4146>AJ$14)","v":0},{"$f":"(AJ4146-AJ$14)*(AJ4146>AK$14)","v":0},{"$f":"(AK4146-AK$14)*(AK4146>AL$14)","v":0},{"$f":"(AL4146-AL$14)*(AL4146>AM$14)","v":0},{"$f":"(AM4146-AM$14)*(AM4146>AN$14)","v":0},{"$f":"(AN4146-AN$14)*(AN4146>AO$14)","v":0},{"$f":"(AO4146-AO$14)*(AO4146>AP$14)","v":0},{"$f":"(AP4146-AP$14)*(AP4146>AQ$14)","v":0},{"$f":"(AQ4146-AQ$14)*(AQ4146>AR$14)","v":0},{"$f":"(AR4146-AR$14)*(AR4146>AS$14)","v":0},{"$f":"(AS4146-AS$14)*(AS4146>AT$14)","v":0},{"$f":"(AT4146-AT$14)*(AT4146>AU$14)","v":0},{"$f":"(AU4146-AU$14)*(AU4146>AV$14)","v":0},{"$f":"(AV4146-AV$14)*(AV4146>AW$14)","v":0},{"$f":"(AW4146-AW$14)*(AW4146>AX$14)","v":0},{"$f":"(AX4146-AX$14)*(AX4146>AY$14)","v":0},{"$f":"(AY4146-AY$14)*(AY4146>AZ$14)","v":0},{"$f":"(AZ4146-AZ$14)*(AZ4146>BA$14)","v":0},{"$f":"(BA4146-BA$14)*(BA4146>BB$14)","v":0},{"$f":"(BB4146-BB$14)*(BB4146>BC$14)","v":0},{"$f":"(BC4146-BC$14)*(BC4146>BD$14)","v":0},{"$f":"(BD4146-BD$14)*(BD4146>BE$14)","v":0},{"$f":"(BE4146-BE$14)*(BE4146>BF$14)","v":0},{"$f":"(BF4146-BF$14)*(BF4146>BG$14)","v":0},{"$f":"(BG4146-BG$14)*(BG4146>BH$14)","v":0},{"$f":"(BH4146-BH$14)*(BH4146>BI$14)","v":0},{"$f":"(BI4146-BI$14)*(BI4146>BJ$14)","v":0},{"$f":"(BJ4146-BJ$14)*(BJ4146>BK$14)","v":0},{"$f":"(BK4146-BK$14)*(BK4146>BL$14)","v":0}]
[{"$f":"ROW()","v":4149},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4154},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4155},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4159},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4164},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"M4254","v":0},{"$f":"N4254","v":3.1930970828571827},3.0334422287143235,2.8737873745714642,2.7141325204286049,2.5544776662857456,{"$f":"S4254","v":2.3948228121428863},{"$f":"T4254","v":2.235167958000027},{"$f":"U4254","v":2.0755131038571681},{"$f":"V4254","v":1.9158582497143091},{"$f":"W4254","v":1.75620339557145},{"$f":"X4254","v":1.5965485414285909},{"$f":"Y4254","v":1.4368936872857319},{"$f":"Z4254","v":1.2772388331428728},{"$f":"AA4254","v":1.1175839790000137},{"$f":"AB4254","v":0.95792912485715465},{"$f":"AC4254","v":0.79827427071429558},{"$f":"AD4254","v":0.6386194165714365},{"$f":"AE4254","v":0.47896456242857738},{"$f":"AF4254","v":0.31930970828571825},{"$f":"AG4254","v":0.15965485414285913},{"$f":"AH4254","v":0},{"$f":"AI4254","v":0},{"$f":"AJ4254","v":0},{"$f":"AK4254","v":0},{"$f":"AL4254","v":0},{"$f":"AM4254","v":0},{"$f":"AN4254","v":0},{"$f":"AO4254","v":0},{"$f":"AP4254","v":0},{"$f":"AQ4254","v":0},{"$f":"AR4254","v":0},{"$f":"AS4254","v":0},{"$f":"AT4254","v":0},{"$f":"AU4254","v":0},{"$f":"AV4254","v":0},{"$f":"AW4254","v":0},{"$f":"AX4254","v":0},{"$f":"AY4254","v":0},{"$f":"AZ4254","v":0},{"$f":"BA4254","v":0},{"$f":"BB4254","v":0},{"$f":"BC4254","v":0},{"$f":"BD4254","v":0},{"$f":"BE4254","v":0},{"$f":"BF4254","v":0},{"$f":"BG4254","v":0},{"$f":"BH4254","v":0},{"$f":"BI4254","v":0},{"$f":"BJ4254","v":0},{"$f":"BK4254","v":0}]
[{"$f":"ROW()","v":4167},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,37.324558481451213,35.458330557378652,33.592102633306091,31.72587470923353,29.859646785160969,27.993418861088408,26.127190937015847,24.260963012943286,22.394735088870725,20.528507164798164,18.662279240725603,16.796051316653042,14.929823392580481,13.06359546850792,11.197367544435361,9.3311396203628014,7.4649116962902413,5.5986837722176812,3.7324558481451211,1.8662279240725606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4169},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,2.1147303573869496,2.0089938395176019,1.9032573216482545,1.797520803778907,1.6917842859095595,1.5860477680402121,1.4803112501708646,1.3745747323015172,1.2688382144321697,1.1631016965628223,1.0573651786934748,0.95162866082412734,0.84589214295477988,0.74015562508543242,0.63441910721608497,0.52868258934673751,0.42294607147739,0.31720955360804248,0.21147303573869497,0.10573651786934748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4174},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,3.3111142557825888,2.98000283020433,2.6488914046260712,2.3177799790478124,1.9866685534695536,1.6555571278912946,1.3244457023130356,0.9933342767347767,0.6622228511565178,0.3311114255782589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4179},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"M4269","v":0},{"$f":"N4269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4183},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$677","v":0}]
[{"$f":"ROW()","v":4184},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$678","v":0}]
[{"$f":"ROW()","v":4189},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$683","v":0.58379400019293104}]
[{"$f":"ROW()","v":4193},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$687","v":6.3686904184727444}]
[{"$f":"ROW()","v":4198},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4182:N4197)","v":83.597271859737759}]
[{"$f":"ROW()","v":4201},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$695","v":0},null,null,null,null,{"$f":"S$695","v":0},{"$f":"T$695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4203},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$697","v":0},null,null,null,null,{"$f":"S$697","v":0},{"$f":"T$697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4208},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$702","v":0},null,null,null,null,{"$f":"S$702","v":0},{"$f":"T$702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4210},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$704","v":0},null,null,null,null,{"$f":"S$704","v":0},{"$f":"T$704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4213},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$707","v":0},null,null,null,null,{"$f":"S$707","v":0},{"$f":"T$707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4218},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4218=\"Land\",0,IF(O4164<0,O4164,IF(O4146<1,O4164,MAX(MIN(IF(O4146>0,(O4164/O4146)*O$14,0),O4164*O$14),0))))","v":-0.15965485414285913},-0.15965485414285913,-0.15965485414285913,-0.1596548541428591,-0.1596548541428591,{"$f":"-IF($D4218=\"Land\",0,IF(T4164<0,T4164,IF(T4146<1,T4164,MAX(MIN(IF(T4146>0,(T4164/T4146)*T$14,0),T4164*T$14),0))))","v":-0.1596548541428591},-0.15965485414285907,-0.1596548541428591,-0.1596548541428591,-0.1596548541428591,-0.1596548541428591,-0.1596548541428591,-0.1596548541428591,-0.1596548541428591,-0.1596548541428591,-0.15965485414285913,-0.15965485414285913,-0.15965485414285913,-0.15965485414285913,-0.15965485414285913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4222},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4222=\"Land\",0,IF(O4168<0,O4168,IF(O4150<1,O4168,MAX(MIN(IF(O4150>0,(O4168/O4150)*O$14,0),O4168*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF($D4222=\"Land\",0,IF(T4168<0,T4168,IF(T4150<1,T4168,MAX(MIN(IF(T4150>0,(T4168/T4150)*T$14,0),T4168*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4227},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4227=\"Land\",0,IF(O4173<0,O4173,IF(O4155<1,O4173,MAX(MIN(IF(O4155>0,(O4173/O4155)*O$14,0),O4173*O$14),0))))","v":-0.13195476917281551},-0.13195476917281551,-0.13195476917281551,-0.13195476917281551,-0.13195476917281548,{"$f":"-IF($D4227=\"Land\",0,IF(T4173<0,T4173,IF(T4155<1,T4173,MAX(MIN(IF(T4155>0,(T4173/T4155)*T$14,0),T4173*T$14),0))))","v":-0.13195476917281551},-0.13195476917281551,-0.13195476917281551,-0.13195476917281551,-0.13195476917281551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4228},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4228=\"Land\",0,IF(O4174<0,O4174,IF(O4156<1,O4174,MAX(MIN(IF(O4156>0,(O4174/O4156)*O$14,0),O4174*O$14),0))))","v":-0.3311114255782589},-0.3311114255782589,-0.3311114255782589,-0.3311114255782589,-0.33111142557825896,{"$f":"-IF($D4228=\"Land\",0,IF(T4174<0,T4174,IF(T4156<1,T4174,MAX(MIN(IF(T4156>0,(T4174/T4156)*T$14,0),T4174*T$14),0))))","v":-0.3311114255782589},-0.3311114255782589,-0.3311114255782589,-0.3311114255782589,-0.3311114255782589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4234},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4218:O4233)","v":-5.857345083315443},{"$f":"SUM(P4218:P4233)","v":-5.8573450833154439},{"$f":"SUM(Q4218:Q4233)","v":-5.8573450833154439},{"$f":"SUM(R4218:R4233)","v":-5.8573450833154439},{"$f":"SUM(S4218:S4233)","v":-5.8573450833154439},-4.583606999620895,-4.583606999620895,-4.583606999620895,-4.583606999620895,-4.583606999620895,-4.0641885239957212,-4.0641885239957212,-4.0641885239957212,-4.0641885239957212,-4.0641885239957212,-2.1559343649962015,-2.1559343649962015,-2.1559343649962015,-2.1559343649962019,-2.1559343649962019,-1.4594850004823273E-2,-1.4594850004823271E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,-1.4594850004823273E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4237},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$731","v":0}]
[{"$f":"ROW()","v":4239},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$733","v":0}]
[{"$f":"ROW()","v":4242},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$736","v":0}]
[{"$f":"ROW()","v":4247},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$741","v":0}]
[{"$f":"ROW()","v":4251},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$745","v":0}]
[{"$f":"ROW()","v":4256},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T4166+T4184+T4202+T4220 + T4238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4257},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,37.324558481451213,35.458330557378652,33.592102633306091,31.72587470923353,29.859646785160969,27.993418861088408,{"$f":"T4167+T4185+T4203+T4221 + T4239","v":26.127190937015847},24.260963012943286,22.394735088870725,20.528507164798164,18.662279240725603,16.796051316653042,14.929823392580481,13.06359546850792,11.197367544435361,9.3311396203628014,7.4649116962902413,5.5986837722176812,3.7324558481451211,1.8662279240725606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4263},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,1.3195476917281552,1.1875929225553397,1.0556381533825241,0.92368338420970852,0.79172861503689296,0.6597738458640775,{"$f":"T4173+T4191+T4209+T4227 + T4245","v":0.52781907669126205},0.39586430751844653,0.26390953834563102,0.13195476917281551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4266},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0.56352280874098304,0.50717052786688477,0.45081824699278644,0.39446596611868812,0.33811368524458979,0.28176140437049146,{"$f":"T4176+T4194+T4212+T4230 + T4248","v":0.22540912349639317},0.16905684262229487,0.11270456174819657,5.6352280874098284E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2025 Capex Account [m$ nominal] "]
["Life"]
[{"$f":"ROW()","v":4276},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4281},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4285},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4286},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4291},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N4381","v":0},{"$f":"O4381","v":0},{"$f":"P4381","v":0},{"$f":"Q4381","v":0},{"$f":"R4381","v":0},{"$f":"S4381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4294},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4300},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4301},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4306},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4310},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O$677","v":0}]
[{"$f":"ROW()","v":4315},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O$682","v":0}]
[{"$f":"ROW()","v":4318},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O$685","v":0}]
[{"$f":"ROW()","v":4320},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$687","v":0}]
[{"$f":"ROW()","v":4325},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4309:O4324)","v":0}]
[{"$f":"ROW()","v":4327},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O$694","v":0}]
[{"$f":"ROW()","v":4330},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$697","v":0}]
[{"$f":"ROW()","v":4335},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O$702","v":0}]
[{"$f":"ROW()","v":4339},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O$706","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4347},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4347=\"Land\",0,IF(P4293<0,P4293,IF(P4275<1,P4293,MAX(MIN(IF(P4275>0,(P4293/P4275)*P$14,0),P4293*P$14),0))))","v":0},0,0,0,{"$f":"-IF($D4347=\"Land\",0,IF(T4293<0,T4293,IF(T4275<1,T4293,MAX(MIN(IF(T4275>0,(T4293/T4275)*T$14,0),T4293*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4349},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4349=\"Land\",0,IF(P4295<0,P4295,IF(P4277<1,P4295,MAX(MIN(IF(P4277>0,(P4295/P4277)*P$14,0),P4295*P$14),0))))","v":0},0,0,0,{"$f":"-IF($D4349=\"Land\",0,IF(T4295<0,T4295,IF(T4277<1,T4295,MAX(MIN(IF(T4277>0,(T4295/T4277)*T$14,0),T4295*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4354},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4354=\"Land\",0,IF(P4300<0,P4300,IF(P4282<1,P4300,MAX(MIN(IF(P4282>0,(P4300/P4282)*P$14,0),P4300*P$14),0))))","v":0},0,0,0,{"$f":"-IF($D4354=\"Land\",0,IF(T4300<0,T4300,IF(T4282<1,T4300,MAX(MIN(IF(T4282>0,(T4300/T4282)*T$14,0),T4300*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4356},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4356=\"Land\",0,IF(P4302<0,P4302,IF(P4284<1,P4302,MAX(MIN(IF(P4284>0,(P4302/P4284)*P$14,0),P4302*P$14),0))))","v":0},0,0,0,{"$f":"-IF($D4356=\"Land\",0,IF(T4302<0,T4302,IF(T4284<1,T4302,MAX(MIN(IF(T4284>0,(T4302/T4284)*T$14,0),T4302*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4359},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4359=\"Land\",0,IF(P4305<0,P4305,IF(P4287<1,P4305,MAX(MIN(IF(P4287>0,(P4305/P4287)*P$14,0),P4305*P$14),0))))","v":0},0,0,0,{"$f":"-IF($D4359=\"Land\",0,IF(T4305<0,T4305,IF(T4287<1,T4305,MAX(MIN(IF(T4287>0,(T4305/T4287)*T$14,0),T4305*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4364},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O$731","v":0}]
[{"$f":"ROW()","v":4368},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$735","v":0}]
[{"$f":"ROW()","v":4373},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O$740","v":0}]
[{"$f":"ROW()","v":4374},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$741","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4383},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4293+O4311+O4329+O4347 + O4365","v":0},0,0,0,0,{"$f":"T4293+T4311+T4329+T4347 + T4365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4388},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O4298+O4316+O4334+O4352 + O4370","v":0},0,0,0,0,{"$f":"T4298+T4316+T4334+T4352 + T4370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O4300+O4318+O4336+O4354 + O4372","v":0},0,0,0,0,{"$f":"T4300+T4318+T4336+T4354 + T4372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4393},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O4303+O4321+O4339+O4357 + O4375","v":0},0,0,0,0,{"$f":"T4303+T4321+T4339+T4357 + T4375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2026 Capex Account [m$ nominal] "]
[{"$f":"ROW()","v":4402},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4403},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4408},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4411},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":4418},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O4508","v":0},{"$f":"P4508","v":0},{"$f":"Q4508","v":0},{"$f":"R4508","v":0},{"$f":"S4508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4423},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"S4513","v":0},{"$f":"T4513","v":0},{"$f":"U4513","v":0},{"$f":"V4513","v":0},{"$f":"W4513","v":0},{"$f":"X4513","v":0},{"$f":"Y4513","v":0},{"$f":"Z4513","v":0},{"$f":"AA4513","v":0},{"$f":"AB4513","v":0},{"$f":"AC4513","v":0},{"$f":"AD4513","v":0},{"$f":"AE4513","v":0},{"$f":"AF4513","v":0},{"$f":"AG4513","v":0},{"$f":"AH4513","v":0},{"$f":"AI4513","v":0},{"$f":"AJ4513","v":0},{"$f":"AK4513","v":0},{"$f":"AL4513","v":0},{"$f":"AM4513","v":0},{"$f":"AN4513","v":0},{"$f":"AO4513","v":0},{"$f":"AP4513","v":0},{"$f":"AQ4513","v":0},{"$f":"AR4513","v":0},{"$f":"AS4513","v":0},{"$f":"AT4513","v":0},{"$f":"AU4513","v":0},{"$f":"AV4513","v":0},{"$f":"AW4513","v":0},{"$f":"AX4513","v":0},{"$f":"AY4513","v":0},{"$f":"AZ4513","v":0},{"$f":"BA4513","v":0},{"$f":"BB4513","v":0},{"$f":"BC4513","v":0},{"$f":"BD4513","v":0},{"$f":"BE4513","v":0},{"$f":"BF4513","v":0},{"$f":"BG4513","v":0},{"$f":"BH4513","v":0},{"$f":"BI4513","v":0},{"$f":"BJ4513","v":0},{"$f":"BK4513","v":0}]
[{"$f":"ROW()","v":4427},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4432},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":4437},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$677","v":0}]
[{"$f":"ROW()","v":4442},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$682","v":0}]
[{"$f":"ROW()","v":4444},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$684","v":0}]
[{"$f":"ROW()","v":4447},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$687","v":0}]
[{"$f":"ROW()","v":4452},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4436:P4451)","v":0}]
[{"$f":"ROW()","v":4456},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$696","v":0}]
[{"$f":"ROW()","v":4461},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$701","v":0}]
[{"$f":"ROW()","v":4464},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$704","v":0}]
[{"$f":"ROW()","v":4466},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$706","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4473},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF($D4473=\"Land\",0,IF(Q4419<0,Q4419,IF(Q4401<1,Q4419,MAX(MIN(IF(Q4401>0,(Q4419/Q4401)*Q$14,0),Q4419*Q$14),0))))","v":0},0,0,{"$f":"-IF($D4473=\"Land\",0,IF(T4419<0,T4419,IF(T4401<1,T4419,MAX(MIN(IF(T4401>0,(T4419/T4401)*T$14,0),T4419*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4476},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF($D4476=\"Land\",0,IF(Q4422<0,Q4422,IF(Q4404<1,Q4422,MAX(MIN(IF(Q4404>0,(Q4422/Q4404)*Q$14,0),Q4422*Q$14),0))))","v":0},0,0,{"$f":"-IF($D4476=\"Land\",0,IF(T4422<0,T4422,IF(T4404<1,T4422,MAX(MIN(IF(T4404>0,(T4422/T4404)*T$14,0),T4422*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4481},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF($D4481=\"Land\",0,IF(Q4427<0,Q4427,IF(Q4409<1,Q4427,MAX(MIN(IF(Q4409>0,(Q4427/Q4409)*Q$14,0),Q4427*Q$14),0))))","v":0},0,0,{"$f":"-IF($D4481=\"Land\",0,IF(T4427<0,T4427,IF(T4409<1,T4427,MAX(MIN(IF(T4409>0,(T4427/T4409)*T$14,0),T4427*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4486},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O4432<0,0,IF($D4486=\"Land\",0,IF(O4414<1,O4432,MAX(MIN(IF(O4414>0,(O4432/O4414)*O$14,0),O4432*O$14),0))))","v":0},{"$f":"-IF(P4432<0,0,IF($D4486=\"Land\",0,IF(P4414<1,P4432,MAX(MIN(IF(P4414>0,(P4432/P4414)*P$14,0),P4432*P$14),0))))","v":0},{"$f":"-IF($D4486=\"Land\",0,IF(Q4432<0,Q4432,IF(Q4414<1,Q4432,MAX(MIN(IF(Q4414>0,(Q4432/Q4414)*Q$14,0),Q4432*Q$14),0))))","v":0},0,0,{"$f":"-IF($D4486=\"Land\",0,IF(T4432<0,T4432,IF(T4414<1,T4432,MAX(MIN(IF(T4414>0,(T4432/T4414)*T$14,0),T4432*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4490},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$730","v":0}]
[{"$f":"ROW()","v":4491},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$731","v":0}]
[{"$f":"ROW()","v":4495},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$735","v":0}]
[{"$f":"ROW()","v":4500},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$740","v":0}]
[{"$f":"ROW()","v":4505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$745","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4510},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4420+P4438+P4456+P4474 + P4492","v":0},0,0,0,{"$f":"T4420+T4438+T4456+T4474 + T4492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4515},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4425+P4443+P4461+P4479 + P4497","v":0},0,0,0,{"$f":"T4425+T4443+T4461+T4479 + T4497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4519},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4429+P4447+P4465+P4483 + P4501","v":0},0,0,0,{"$f":"T4429+T4447+T4465+T4483 + T4501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4520},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4430+P4448+P4466+P4484 + P4502","v":0},0,0,0,{"$f":"T4430+T4448+T4466+T4484 + T4502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2027 Capex Account [m$ nominal] "]
[{"$f":"ROW()","v":4528},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4534},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4535},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4540},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":4549},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4552},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4554},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4557},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R4647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4563},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$676","v":0}]
[{"$f":"ROW()","v":4564},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$677","v":0}]
[{"$f":"ROW()","v":4569},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$682","v":0}]
[{"$f":"ROW()","v":4573},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$686","v":0}]
[{"$f":"ROW()","v":4578},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$691","v":0}]
[{"$f":"ROW()","v":4581},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$694","v":0}]
[{"$f":"ROW()","v":4583},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$696","v":0}]
[{"$f":"ROW()","v":4588},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$701","v":0}]
[{"$f":"ROW()","v":4591},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$704","v":0}]
[{"$f":"ROW()","v":4593},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$706","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4603},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4603=\"Land\",0,IF(R4549<0,R4549,IF(R4531<1,R4549,MAX(MIN(IF(R4531>0,(R4549/R4531)*R$14,0),R4549*R$14),0))))","v":0},0,{"$f":"-IF($D4603=\"Land\",0,IF(T4549<0,T4549,IF(T4531<1,T4549,MAX(MIN(IF(T4531>0,(T4549/T4531)*T$14,0),T4549*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4607},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4607=\"Land\",0,IF(R4553<0,R4553,IF(R4535<1,R4553,MAX(MIN(IF(R4535>0,(R4553/R4535)*R$14,0),R4553*R$14),0))))","v":0},0,{"$f":"-IF($D4607=\"Land\",0,IF(T4553<0,T4553,IF(T4535<1,T4553,MAX(MIN(IF(T4535>0,(T4553/T4535)*T$14,0),T4553*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4608},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4608=\"Land\",0,IF(R4554<0,R4554,IF(R4536<1,R4554,MAX(MIN(IF(R4536>0,(R4554/R4536)*R$14,0),R4554*R$14),0))))","v":0},0,{"$f":"-IF($D4608=\"Land\",0,IF(T4554<0,T4554,IF(T4536<1,T4554,MAX(MIN(IF(T4536>0,(T4554/T4536)*T$14,0),T4554*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4612},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4612=\"Land\",0,IF(R4558<0,R4558,IF(R4540<1,R4558,MAX(MIN(IF(R4540>0,(R4558/R4540)*R$14,0),R4558*R$14),0))))","v":0},0,{"$f":"-IF($D4612=\"Land\",0,IF(T4558<0,T4558,IF(T4540<1,T4558,MAX(MIN(IF(T4540>0,(T4558/T4540)*T$14,0),T4558*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4617},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$730","v":0},null,null,null,null,{"$f":"Q$730","v":0}]
[{"$f":"ROW()","v":4622},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$735","v":0},null,null,null,null,{"$f":"Q$735","v":0}]
[{"$f":"ROW()","v":4624},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$737","v":0},null,null,null,null,{"$f":"Q$737","v":0}]
[{"$f":"ROW()","v":4627},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$740","v":0},null,null,null,null,{"$f":"Q$740","v":0}]
[{"$f":"ROW()","v":4632},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$745","v":0},null,null,null,null,{"$f":"Q$745","v":0}]
[{"$f":"ROW()","v":4636},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O4546+O4564+O4582+O4600 + O4618","v":0},0,0,0,0,{"$f":"T4546+T4564+T4582+T4600 + T4618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4547+O4565+O4583+O4601 + O4619","v":0},0,0,0,0,{"$f":"T4547+T4565+T4583+T4601 + T4619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4642},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O4552+O4570+O4588+O4606 + O4624","v":0},0,0,0,0,{"$f":"T4552+T4570+T4588+T4606 + T4624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4645},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O4555+O4573+O4591+O4609 + O4627","v":0},0,0,0,0,{"$f":"T4555+T4573+T4591+T4609 + T4627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4651},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L4635:L4650)","v":0},{"$f":"SUM(M4635:M4650)","v":0},{"$f":"SUM(N4635:N4650)","v":0},{"$f":"SUM(O4635:O4650)","v":0},{"$f":"SUM(P4635:P4650)","v":0},{"$f":"SUM(Q4635:Q4650)","v":0},{"$f":"SUM(R4635:R4650)","v":0},{"$f":"SUM(S4635:S4650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2028 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":4656},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20},{"$f":"'PTRM expenditure'!$AO$68","v":20}]
[{"$f":"ROW()","v":4657},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20},{"$f":"'PTRM expenditure'!$AO$69","v":20}]
[{"$f":"ROW()","v":4658},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20},{"$f":"'PTRM expenditure'!$AO$70","v":20}]
[{"$f":"ROW()","v":4659},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20},{"$f":"'PTRM expenditure'!$AO$71","v":20}]
[{"$f":"ROW()","v":4660},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20},{"$f":"'PTRM expenditure'!$AO$72","v":20}]
[{"$f":"ROW()","v":4661},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40},{"$f":"'PTRM expenditure'!$AO$73","v":40}]
[{"$f":"ROW()","v":4662},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15},{"$f":"'PTRM expenditure'!$AO$74","v":15}]
[{"$f":"ROW()","v":4663},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10},{"$f":"'PTRM expenditure'!$AO$75","v":10}]
[{"$f":"ROW()","v":4664},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10},{"$f":"'PTRM expenditure'!$AO$76","v":10}]
[{"$f":"ROW()","v":4665},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5},{"$f":"'PTRM expenditure'!$AO$77","v":5}]
[{"$f":"ROW()","v":4666},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10},{"$f":"'PTRM expenditure'!$AO$78","v":10}]
[{"$f":"ROW()","v":4667},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4},{"$f":"'PTRM expenditure'!$AO$79","v":4}]
[{"$f":"ROW()","v":4668},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0},{"$f":"'PTRM expenditure'!$AO$80*2","v":0}]
[{"$f":"ROW()","v":4669},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5},{"$f":"'PTRM expenditure'!$AO$81","v":5}]
[{"$f":"ROW()","v":4670}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4672},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N4762","v":0},{"$f":"O4762","v":0},{"$f":"P4762","v":0},{"$f":"Q4762","v":0},{"$f":"R4762","v":0},{"$f":"S4762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4673},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"R4763","v":0},{"$f":"S4763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4674},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"R4764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4675},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4676},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4677},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"S4767","v":0},{"$f":"T4767","v":0},{"$f":"U4767","v":0},{"$f":"V4767","v":0},{"$f":"W4767","v":0},{"$f":"X4767","v":0},{"$f":"Y4767","v":0},{"$f":"Z4767","v":0},{"$f":"AA4767","v":0},{"$f":"AB4767","v":0},{"$f":"AC4767","v":0},{"$f":"AD4767","v":0},{"$f":"AE4767","v":0},{"$f":"AF4767","v":0},{"$f":"AG4767","v":0},{"$f":"AH4767","v":0},{"$f":"AI4767","v":0},{"$f":"AJ4767","v":0},{"$f":"AK4767","v":0},{"$f":"AL4767","v":0},{"$f":"AM4767","v":0},{"$f":"AN4767","v":0},{"$f":"AO4767","v":0},{"$f":"AP4767","v":0},{"$f":"AQ4767","v":0},{"$f":"AR4767","v":0},{"$f":"AS4767","v":0},{"$f":"AT4767","v":0},{"$f":"AU4767","v":0},{"$f":"AV4767","v":0},{"$f":"AW4767","v":0},{"$f":"AX4767","v":0},{"$f":"AY4767","v":0},{"$f":"AZ4767","v":0},{"$f":"BA4767","v":0},{"$f":"BB4767","v":0},{"$f":"BC4767","v":0},{"$f":"BD4767","v":0},{"$f":"BE4767","v":0},{"$f":"BF4767","v":0},{"$f":"BG4767","v":0},{"$f":"BH4767","v":0},{"$f":"BI4767","v":0},{"$f":"BJ4767","v":0},{"$f":"BK4767","v":0}]
[{"$f":"ROW()","v":4678},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4679},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4680},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4681},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4682},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4683},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"R4773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4684},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"R4774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4685},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4686},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4687},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4688},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4672:O4687)","v":0},{"$f":"SUM(P4672:P4687)","v":0},{"$f":"SUM(Q4672:Q4687)","v":0},{"$f":"SUM(R4672:R4687)","v":0},{"$f":"SUM(S4672:S4687)","v":0},{"$f":"SUM(T4672:T4687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":4690},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$676","v":0}]
[{"$f":"ROW()","v":4691},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$677","v":0}]
[{"$f":"ROW()","v":4692},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$678","v":0}]
[{"$f":"ROW()","v":4693},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$679","v":0}]
[{"$f":"ROW()","v":4694},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$680","v":0}]
[{"$f":"ROW()","v":4695},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$681","v":0}]
[{"$f":"ROW()","v":4696},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$682","v":0}]
[{"$f":"ROW()","v":4697},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$683","v":0}]
[{"$f":"ROW()","v":4698},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$684","v":0}]
[{"$f":"ROW()","v":4699},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$685","v":0}]
[{"$f":"ROW()","v":4700},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$686","v":0}]
[{"$f":"ROW()","v":4701},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$687","v":0}]
[{"$f":"ROW()","v":4702},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$688","v":0}]
[{"$f":"ROW()","v":4703},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$689","v":0}]
[{"$f":"ROW()","v":4704},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$690","v":0}]
[{"$f":"ROW()","v":4705},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$691","v":0}]
[{"$f":"ROW()","v":4706},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4690:R4705)","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4708},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$694","v":0}]
[{"$f":"ROW()","v":4709},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$695","v":0}]
[{"$f":"ROW()","v":4710},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$696","v":0}]
[{"$f":"ROW()","v":4711},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$697","v":0}]
[{"$f":"ROW()","v":4712},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$698","v":0}]
[{"$f":"ROW()","v":4713},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$699","v":0}]
[{"$f":"ROW()","v":4714},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$700","v":0}]
[{"$f":"ROW()","v":4715},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$701","v":0}]
[{"$f":"ROW()","v":4716},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$702","v":0}]
[{"$f":"ROW()","v":4717},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$703","v":0}]
[{"$f":"ROW()","v":4718},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$704","v":0}]
[{"$f":"ROW()","v":4719},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$705","v":0}]
[{"$f":"ROW()","v":4720},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$706","v":0}]
[{"$f":"ROW()","v":4721},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$707","v":0}]
[{"$f":"ROW()","v":4722},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$708","v":0}]
[{"$f":"ROW()","v":4723},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$709","v":0}]
[{"$f":"ROW()","v":4724},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J4708:J4723)","v":0},0,0,null,0,{"$f":"SUM(O4708:O4723)","v":0},{"$f":"SUM(P4708:P4723)","v":0},{"$f":"SUM(Q4708:Q4723)","v":0},{"$f":"SUM(R4708:R4723)","v":0},{"$f":"SUM(S4708:S4723)","v":0},{"$f":"SUM(T4708:T4723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4726},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N4672<0,N4672,IF($D4726=\"Land\",0,IF(N4654<1,N4672,MAX(MIN(IF(N4654>0,(N4672/N4654)*N$14,0),N4672*N$14),0))))","v":0},0,0,0,0,{"$f":"-IF($D4726=\"Land\",0,IF(S4672<0,S4672,IF(S4654<1,S4672,MAX(MIN(IF(S4654>0,(S4672/S4654)*S$14,0),S4672*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4727},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4727=\"Land\",0,IF(S4673<0,S4673,IF(S4655<1,S4673,MAX(MIN(IF(S4655>0,(S4673/S4655)*S$14,0),S4673*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4728},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4728=\"Land\",0,IF(S4674<0,S4674,IF(S4656<1,S4674,MAX(MIN(IF(S4656>0,(S4674/S4656)*S$14,0),S4674*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4729},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4729=\"Land\",0,IF(S4675<0,S4675,IF(S4657<1,S4675,MAX(MIN(IF(S4657>0,(S4675/S4657)*S$14,0),S4675*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4730},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4730=\"Land\",0,IF(S4676<0,S4676,IF(S4658<1,S4676,MAX(MIN(IF(S4658>0,(S4676/S4658)*S$14,0),S4676*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4731},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4731=\"Land\",0,IF(S4677<0,S4677,IF(S4659<1,S4677,MAX(MIN(IF(S4659>0,(S4677/S4659)*S$14,0),S4677*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4732},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4732=\"Land\",0,IF(S4678<0,S4678,IF(S4660<1,S4678,MAX(MIN(IF(S4660>0,(S4678/S4660)*S$14,0),S4678*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4733},null,null,"Buildings (straight line depreciation)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4733=\"Land\",0,IF(S4679<0,S4679,IF(S4661<1,S4679,MAX(MIN(IF(S4661>0,(S4679/S4661)*S$14,0),S4679*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4734},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4734=\"Land\",0,IF(S4680<0,S4680,IF(S4662<1,S4680,MAX(MIN(IF(S4662>0,(S4680/S4662)*S$14,0),S4680*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4735},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4735=\"Land\",0,IF(S4681<0,S4681,IF(S4663<1,S4681,MAX(MIN(IF(S4663>0,(S4681/S4663)*S$14,0),S4681*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4736},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N4682<0,N4682,IF($D4736=\"Land\",0,IF(N4664<1,N4682,MAX(MIN(IF(N4664>0,(N4682/N4664)*N$14,0),N4682*N$14),0))))","v":0},0,0,0,0,{"$f":"-IF($D4736=\"Land\",0,IF(S4682<0,S4682,IF(S4664<1,S4682,MAX(MIN(IF(S4664>0,(S4682/S4664)*S$14,0),S4682*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4737},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4737=\"Land\",0,IF(S4683<0,S4683,IF(S4665<1,S4683,MAX(MIN(IF(S4665>0,(S4683/S4665)*S$14,0),S4683*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4738},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4738=\"Land\",0,IF(S4684<0,S4684,IF(S4666<1,S4684,MAX(MIN(IF(S4666>0,(S4684/S4666)*S$14,0),S4684*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4739},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4739=\"Land\",0,IF(S4685<0,S4685,IF(S4667<1,S4685,MAX(MIN(IF(S4667>0,(S4685/S4667)*S$14,0),S4685*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4740},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4740=\"Land\",0,IF(S4686<0,S4686,IF(S4668<1,S4686,MAX(MIN(IF(S4668>0,(S4686/S4668)*S$14,0),S4686*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4741},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4741=\"Land\",0,IF(S4687<0,S4687,IF(S4669<1,S4687,MAX(MIN(IF(S4669>0,(S4687/S4669)*S$14,0),S4687*S$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4742},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4726:N4741)","v":0},{"$f":"SUM(O4726:O4741)","v":0},{"$f":"SUM(P4726:P4741)","v":0},{"$f":"SUM(Q4726:Q4741)","v":0},{"$f":"SUM(R4726:R4741)","v":0},{"$f":"SUM(S4726:S4741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4744},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$730","v":0}]
[{"$f":"ROW()","v":4745},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$731","v":0}]
[{"$f":"ROW()","v":4746},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$732","v":0}]
[{"$f":"ROW()","v":4747},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$733","v":0}]
[{"$f":"ROW()","v":4748},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$734","v":0}]
[{"$f":"ROW()","v":4749},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$735","v":0}]
[{"$f":"ROW()","v":4750},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$736","v":0}]
[{"$f":"ROW()","v":4751},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$737","v":0}]
[{"$f":"ROW()","v":4752},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$738","v":0}]
[{"$f":"ROW()","v":4753},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$739","v":0}]
[{"$f":"ROW()","v":4754},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$740","v":0}]
[{"$f":"ROW()","v":4755},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$741","v":0}]
[{"$f":"ROW()","v":4756},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$742","v":0}]
[{"$f":"ROW()","v":4757},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$743","v":0}]
[{"$f":"ROW()","v":4758},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$744","v":0}]
[{"$f":"ROW()","v":4759},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$745","v":0}]
[{"$f":"ROW()","v":4760},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4744:R4759)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4762},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O4672+O4690+O4708+O4726 + O4744","v":0},0,0,0,0,{"$f":"T4672+T4690+T4708+T4726 + T4744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4763},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O4673+O4691+O4709+O4727 + O4745","v":0},0,0,0,0,{"$f":"T4673+T4691+T4709+T4727 + T4745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4764},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4674+O4692+O4710+O4728 + O4746","v":0},0,0,0,0,{"$f":"T4674+T4692+T4710+T4728 + T4746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4765},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4675+O4693+O4711+O4729 + O4747","v":0},0,0,0,0,{"$f":"T4675+T4693+T4711+T4729 + T4747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4766},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4676+O4694+O4712+O4730 + O4748","v":0},0,0,0,0,{"$f":"T4676+T4694+T4712+T4730 + T4748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4767},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O4677+O4695+O4713+O4731 + O4749","v":0},0,0,0,0,{"$f":"T4677+T4695+T4713+T4731 + T4749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4768},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O4678+O4696+O4714+O4732 + O4750","v":0},0,0,0,0,{"$f":"T4678+T4696+T4714+T4732 + T4750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4769},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O4679+O4697+O4715+O4733 + O4751","v":0},0,0,0,0,{"$f":"T4679+T4697+T4715+T4733 + T4751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4770},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O4680+O4698+O4716+O4734 + O4752","v":0},0,0,0,0,{"$f":"T4680+T4698+T4716+T4734 + T4752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4771},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O4681+O4699+O4717+O4735 + O4753","v":0},0,0,0,0,{"$f":"T4681+T4699+T4717+T4735 + T4753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4772},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O4682+O4700+O4718+O4736 + O4754","v":0},0,0,0,0,{"$f":"T4682+T4700+T4718+T4736 + T4754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4773},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O4683+O4701+O4719+O4737 + O4755","v":0},0,0,0,0,{"$f":"T4683+T4701+T4719+T4737 + T4755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4774},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O4684+O4702+O4720+O4738 + O4756","v":0},0,0,0,0,{"$f":"T4684+T4702+T4720+T4738 + T4756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4775},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O4685+O4703+O4721+O4739 + O4757","v":0},0,0,0,0,{"$f":"T4685+T4703+T4721+T4739 + T4757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4776},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O4686+O4704+O4722+O4740 + O4758","v":0},0,0,0,0,{"$f":"T4686+T4704+T4722+T4740 + T4758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4777},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O4687+O4705+O4723+O4741 + O4759","v":0},0,0,0,0,{"$f":"T4687+T4705+T4723+T4741 + T4759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4778},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4762:O4777)","v":0},{"$f":"SUM(P4762:P4777)","v":0},{"$f":"SUM(Q4762:Q4777)","v":0},{"$f":"SUM(R4762:R4777)","v":0},{"$f":"SUM(S4762:S4777)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2029 Capex Account [m$ nominal] "]
["Life"]
[{"$f":"ROW()","v":4781},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4782},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4783},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4784},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4785},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4786},null,null,"Regulators"]
[{"$f":"ROW()","v":4787},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4788},null,null,"Buildings"]
[{"$f":"ROW()","v":4789},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4790},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4791},null,null,"Vehicle"]
[{"$f":"ROW()","v":4792},null,null,"Information Technology"]
[{"$f":"ROW()","v":4793},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4794},null,null,"FRC"]
[{"$f":"ROW()","v":4795},null,null,"Land"]
[{"$f":"ROW()","v":4796},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4797}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4799},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N4889","v":0},0,0,0,0,{"$f":"S4889","v":0},{"$f":"T4889","v":0},{"$f":"U4889","v":0},{"$f":"V4889","v":0},{"$f":"W4889","v":0},{"$f":"X4889","v":0},{"$f":"Y4889","v":0},{"$f":"Z4889","v":0},{"$f":"AA4889","v":0},{"$f":"AB4889","v":0},{"$f":"AC4889","v":0},{"$f":"AD4889","v":0},{"$f":"AE4889","v":0},{"$f":"AF4889","v":0},{"$f":"AG4889","v":0},{"$f":"AH4889","v":0},{"$f":"AI4889","v":0},{"$f":"AJ4889","v":0},{"$f":"AK4889","v":0},{"$f":"AL4889","v":0},{"$f":"AM4889","v":0},{"$f":"AN4889","v":0},{"$f":"AO4889","v":0},{"$f":"AP4889","v":0},{"$f":"AQ4889","v":0},{"$f":"AR4889","v":0},{"$f":"AS4889","v":0},{"$f":"AT4889","v":0},{"$f":"AU4889","v":0},{"$f":"AV4889","v":0},{"$f":"AW4889","v":0},{"$f":"AX4889","v":0},{"$f":"AY4889","v":0},{"$f":"AZ4889","v":0},{"$f":"BA4889","v":0},{"$f":"BB4889","v":0},{"$f":"BC4889","v":0},{"$f":"BD4889","v":0},{"$f":"BE4889","v":0},{"$f":"BF4889","v":0},{"$f":"BG4889","v":0},{"$f":"BH4889","v":0},{"$f":"BI4889","v":0},{"$f":"BJ4889","v":0},{"$f":"BK4889","v":0}]
[{"$f":"ROW()","v":4800},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"N4890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4801},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N4891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4802},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4803},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4804},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4805},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4806},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4807},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4808},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4809},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4810},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N4900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4811},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N4901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4812},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N4902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4813},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"N4903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4814},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N4904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4815},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4799:O4814)","v":0},{"$f":"SUM(P4799:P4814)","v":0},{"$f":"SUM(Q4799:Q4814)","v":0},{"$f":"SUM(R4799:R4814)","v":0},{"$f":"SUM(S4799:S4814)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":4817},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$676","v":0},{"$f":"T$676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4818},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$677","v":0},{"$f":"T$677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4819},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$678","v":0},{"$f":"T$678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4820},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$679","v":0},{"$f":"T$679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4821},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$680","v":0},{"$f":"T$680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4822},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$681","v":0},{"$f":"T$681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4823},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$682","v":0},{"$f":"T$682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4824},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$683","v":0},{"$f":"T$683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4825},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$684","v":0},{"$f":"T$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4826},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$685","v":0},{"$f":"T$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4827},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$686","v":0},{"$f":"T$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4828},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$687","v":0},{"$f":"T$687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4829},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$688","v":0},{"$f":"T$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4830},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$689","v":0},{"$f":"T$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4831},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$690","v":0},{"$f":"T$690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4832},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$691","v":0},{"$f":"T$691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4833},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4817:S4832)","v":0},{"$f":"SUM(T4817:T4832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4835},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$694","v":0},{"$f":"T$694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4836},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$695","v":0},{"$f":"T$695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4837},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$696","v":0},{"$f":"T$696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4838},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$697","v":0},{"$f":"T$697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4839},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$698","v":0},{"$f":"T$698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4840},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$699","v":0},{"$f":"T$699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4841},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$700","v":0},{"$f":"T$700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4842},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$701","v":0},{"$f":"T$701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4843},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$702","v":0},{"$f":"T$702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4844},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$703","v":0},{"$f":"T$703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4845},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$704","v":0},{"$f":"T$704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4846},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$705","v":0},{"$f":"T$705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4847},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$706","v":0},{"$f":"T$706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4848},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$707","v":0},{"$f":"T$707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4849},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$708","v":0},{"$f":"T$708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4850},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$709","v":0},{"$f":"T$709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4851},null,null,"Total",null,null,null,null,0,{"$f":"SUM(J4835:J4850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S4835:S4850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4853},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O4799<0,O4799,IF($D4853=\"Land\",0,IF(O4781<1,O4799,MAX(MIN(IF(O4781>0,(O4799/O4781)*O$14,0),O4799*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T4799<0,T4799,IF($D4853=\"Land\",0,IF(T4781<1,T4799,MAX(MIN(IF(T4781>0,(T4799/T4781)*T$14,0),T4799*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4854},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4800<0,T4800,IF($D4854=\"Land\",0,IF(T4782<1,T4800,MAX(MIN(IF(T4782>0,(T4800/T4782)*T$14,0),T4800*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4855},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4801<0,T4801,IF($D4855=\"Land\",0,IF(T4783<1,T4801,MAX(MIN(IF(T4783>0,(T4801/T4783)*T$14,0),T4801*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4856},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4802<0,T4802,IF($D4856=\"Land\",0,IF(T4784<1,T4802,MAX(MIN(IF(T4784>0,(T4802/T4784)*T$14,0),T4802*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4857},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4803<0,T4803,IF($D4857=\"Land\",0,IF(T4785<1,T4803,MAX(MIN(IF(T4785>0,(T4803/T4785)*T$14,0),T4803*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4858},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4804<0,T4804,IF($D4858=\"Land\",0,IF(T4786<1,T4804,MAX(MIN(IF(T4786>0,(T4804/T4786)*T$14,0),T4804*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4859},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4805<0,T4805,IF($D4859=\"Land\",0,IF(T4787<1,T4805,MAX(MIN(IF(T4787>0,(T4805/T4787)*T$14,0),T4805*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4860},null,null,"Buildings (straight line depreciation)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4806<0,T4806,IF($D4860=\"Land\",0,IF(T4788<1,T4806,MAX(MIN(IF(T4788>0,(T4806/T4788)*T$14,0),T4806*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4861},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4807<0,T4807,IF($D4861=\"Land\",0,IF(T4789<1,T4807,MAX(MIN(IF(T4789>0,(T4807/T4789)*T$14,0),T4807*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4862},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4808<0,T4808,IF($D4862=\"Land\",0,IF(T4790<1,T4808,MAX(MIN(IF(T4790>0,(T4808/T4790)*T$14,0),T4808*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4863},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O4809<0,O4809,IF($D4863=\"Land\",0,IF(O4791<1,O4809,MAX(MIN(IF(O4791>0,(O4809/O4791)*O$14,0),O4809*O$14),0))))","v":0},0,0,0,0,{"$f":"-IF(T4809<0,T4809,IF($D4863=\"Land\",0,IF(T4791<1,T4809,MAX(MIN(IF(T4791>0,(T4809/T4791)*T$14,0),T4809*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4864},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4810<0,T4810,IF($D4864=\"Land\",0,IF(T4792<1,T4810,MAX(MIN(IF(T4792>0,(T4810/T4792)*T$14,0),T4810*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4865},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4811<0,T4811,IF($D4865=\"Land\",0,IF(T4793<1,T4811,MAX(MIN(IF(T4793>0,(T4811/T4793)*T$14,0),T4811*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4866},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4812<0,T4812,IF($D4866=\"Land\",0,IF(T4794<1,T4812,MAX(MIN(IF(T4794>0,(T4812/T4794)*T$14,0),T4812*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4867},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4813<0,T4813,IF($D4867=\"Land\",0,IF(T4795<1,T4813,MAX(MIN(IF(T4795>0,(T4813/T4795)*T$14,0),T4813*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4868},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(T4814<0,T4814,IF($D4868=\"Land\",0,IF(T4796<1,T4814,MAX(MIN(IF(T4796>0,(T4814/T4796)*T$14,0),T4814*T$14),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4869},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4853:O4868)","v":0},{"$f":"SUM(P4853:P4868)","v":0},{"$f":"SUM(Q4853:Q4868)","v":0},{"$f":"SUM(R4853:R4868)","v":0},{"$f":"SUM(S4853:S4868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4871},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$730","v":0},{"$f":"T$730","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4872},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$731","v":0},{"$f":"T$731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4873},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$732","v":0},{"$f":"T$732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4874},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$733","v":0},{"$f":"T$733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4875},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$734","v":0},{"$f":"T$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4876},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$735","v":0},{"$f":"T$735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4877},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$736","v":0},{"$f":"T$736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4878},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$737","v":0},{"$f":"T$737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4879},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$738","v":0},{"$f":"T$738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4880},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$739","v":0},{"$f":"T$739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4881},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$740","v":0},{"$f":"T$740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4882},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$741","v":0},{"$f":"T$741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4883},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$742","v":0},{"$f":"T$742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4884},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$743","v":0},{"$f":"T$743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4885},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$744","v":0},{"$f":"T$744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4886},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$745","v":0},{"$f":"T$745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4887},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4871:S4886)","v":0},{"$f":"SUM(T4871:T4886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":4889},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O4799+O4817+O4835+O4853 + O4871","v":0},0,0,0,0,{"$f":"T4799+T4817+T4835+T4853 + T4871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4890},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O4800+O4818+O4836+O4854 + O4872","v":0},0,0,0,0,{"$f":"T4800+T4818+T4836+T4854 + T4872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4891},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4801+O4819+O4837+O4855 + O4873","v":0},0,0,0,0,{"$f":"T4801+T4819+T4837+T4855 + T4873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4892},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4802+O4820+O4838+O4856 + O4874","v":0},0,0,0,0,{"$f":"T4802+T4820+T4838+T4856 + T4874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4893},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O4803+O4821+O4839+O4857 + O4875","v":0},0,0,0,0,{"$f":"T4803+T4821+T4839+T4857 + T4875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4894},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O4804+O4822+O4840+O4858 + O4876","v":0},0,0,0,0,{"$f":"T4804+T4822+T4840+T4858 + T4876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4895},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O4805+O4823+O4841+O4859 + O4877","v":0},0,0,0,0,{"$f":"T4805+T4823+T4841+T4859 + T4877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4896},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O4806+O4824+O4842+O4860 + O4878","v":0},0,0,0,0,{"$f":"T4806+T4824+T4842+T4860 + T4878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4897},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O4807+O4825+O4843+O4861 + O4879","v":0},0,0,0,0,{"$f":"T4807+T4825+T4843+T4861 + T4879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4898},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O4808+O4826+O4844+O4862 + O4880","v":0},0,0,0,0,{"$f":"T4808+T4826+T4844+T4862 + T4880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4899},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O4809+O4827+O4845+O4863 + O4881","v":0},0,0,0,0,{"$f":"T4809+T4827+T4845+T4863 + T4881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4900},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O4810+O4828+O4846+O4864 + O4882","v":0},0,0,0,0,{"$f":"T4810+T4828+T4846+T4864 + T4882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4901},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O4811+O4829+O4847+O4865 + O4883","v":0},0,0,0,0,{"$f":"T4811+T4829+T4847+T4865 + T4883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4902},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O4812+O4830+O4848+O4866 + O4884","v":0},0,0,0,0,{"$f":"T4812+T4830+T4848+T4866 + T4884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4903},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O4813+O4831+O4849+O4867 + O4885","v":0},0,0,0,0,{"$f":"T4813+T4831+T4849+T4867 + T4885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4904},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O4814+O4832+O4850+O4868 + O4886","v":0},0,0,0,0,{"$f":"T4814+T4832+T4850+T4868 + T4886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4905},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4889:O4904)","v":0},{"$f":"SUM(P4889:P4904)","v":0},{"$f":"SUM(Q4889:Q4904)","v":0},{"$f":"SUM(R4889:R4904)","v":0},{"$f":"SUM(S4889:S4904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Years>>","index":50,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2025","index":51,"n_rows":342,"n_cols":64,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",2025,null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":76},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":2.3911073198138695}]
[null,"High pressure mains - PE",null,null,null,null,11,null,56,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,56,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,56,6,35.050261979179233]
[null,"Low pressure mains",null,null,null,null,14,null,56,7,0]
[null,"Regulators",null,null,null,null,15,null,36,8,2.6973804195465236]
[null,"Secondary gate stations",null,null,null,null,16,null,36,9,0.71647270749307002]
[null,"Buildings",null,null,null,null,17,null,36,10,1.5585619068621015]
[null,"Meter and services pipes",null,null,null,null,18,null,21,11,24.384570570459903]
[null,"Equipment and vehicles",null,null,null,null,19,null,6,12,0.59348773461858972]
[null,"Vehicles",null,null,null,null,20,null,6,13,2.0375586051104912]
[null,"Information technology",null,null,null,null,21,null,1,14,3.8669952328524522]
[null,"Telemetry and monitoring",null,null,null,null,22,null,6,15,0.8706077531152987]
[null,"Full retail contestability",null,null,null,null,23,null,1,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,49.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":74.167004229051528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1=TRUE),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1=TRUE),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>=$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":"IF(AND(AV30>=$I$5,AV30>=$C$1+1,AV30<=$J$5),MIN(AV30-$I$5,AV30-$C$1-1),0)","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294,0.41109986150349487]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,"D",null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3,8.2219972300698971E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2025}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,P39>$M$2-O$30,P$30<=$M$2),$M$2-O$30,(P39>=1)*(P39-1))","v":79},{"$f":"IF(AND($M$1,Q39>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,(Q39>=1)*(Q39-1))","v":78},{"$f":"IF(AND($M$1,R39>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,(R39>=1)*(R39-1))","v":77},{"$f":"IF(AND($M$1,S39>$M$2-R$30,S$30<=$M$2),$M$2-R$30,(S39>=1)*(S39-1))","v":76},{"$f":"IF(AND($M$1,T39>$M$2-S$30,T$30<=$M$2),$M$2-S$30,(T39>=1)*(T39-1))","v":75},{"$f":"IF(AND($M$1,U39>$M$2-T$30,U$30<=$M$2),$M$2-T$30,(U39>=1)*(U39-1))","v":74},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":73},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":72},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":71},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":70},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":69},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":68},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":67},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":66},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":65},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":64},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":63},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":62},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":61},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":60},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":59},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":58},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":57},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":56},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":55},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":54},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":53},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":52},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":51},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":50},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":49},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":48},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":47},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":46},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":45},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":44},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":43},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":42},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":41},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":40},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":39},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":38},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":37},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":36},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":35},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":34},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":33},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":32}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-N$30,O$30<=$M$2),$M$2-N$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665,10.691380787764665,9.6913807877646647,8.6913807877646647,7.6913807877646647,6.6913807877646647,5.6913807877646647]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2025"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O115","v":2.5169550734882833},{"$f":"P115","v":2.4854931350696798},{"$f":"Q115","v":2.4540311966510764},{"$f":"R115","v":2.4225692582324729},{"$f":"S115","v":2.3911073198138695},{"$f":"T115","v":2.359645381395266},{"$f":"U115","v":2.3281834429766626},{"$f":"V115","v":2.2967215045580591},{"$f":"W115","v":2.2652595661394557},{"$f":"X115","v":2.2337976277208522},{"$f":"Y115","v":2.2023356893022488},{"$f":"Z115","v":2.1708737508836453},{"$f":"AA115","v":2.1394118124650419},{"$f":"AB115","v":2.1079498740464384},{"$f":"AC115","v":2.076487935627835},{"$f":"AD115","v":2.0450259972092315},{"$f":"AE115","v":2.0135640587906281},{"$f":"AF115","v":1.9821021203720246},{"$f":"AG115","v":1.9506401819534211},{"$f":"AH115","v":1.9191782435348175},{"$f":"AI115","v":1.8877163051162138},{"$f":"AJ115","v":1.8562543666976103},{"$f":"AK115","v":1.8247924282790069},{"$f":"AL115","v":1.7933304898604032},{"$f":"AM115","v":1.7618685514417995},{"$f":"AN115","v":1.7304066130231961},{"$f":"AO115","v":1.6989446746045926},{"$f":"AP115","v":1.667482736185989},{"$f":"AQ115","v":1.6360207977673853},{"$f":"AR115","v":1.6045588593487818},{"$f":"AS115","v":1.5730969209301784},{"$f":"AT115","v":1.5416349825115747},{"$f":"AU115","v":1.510173044092971},{"$f":"AV115","v":1.4787111056743676},{"$f":"AW115","v":1.4472491672557641},{"$f":"AX115","v":1.4157872288371605},{"$f":"AY115","v":1.3843252904185568},{"$f":"AZ115","v":1.3528633519999533},{"$f":"BA115","v":1.3214014135813499},{"$f":"BB115","v":1.2899394751627462},{"$f":"BC115","v":1.2584775367441425},{"$f":"BD115","v":1.2270155983255391},{"$f":"BE115","v":1.1955536599069356},{"$f":"BF115","v":1.164091721488332},{"$f":"BG115","v":1.1326297830697283},{"$f":"BH115","v":1.1011678446511248},{"$f":"BI115","v":1.0697059062325214},{"$f":"BJ115","v":1.0382439678139177},{"$f":"BK115","v":1.006782029395314}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O117:O118)","v":37.553852120549188},{"$f":"SUM(P117:P118)","v":36.927954585206699},{"$f":"SUM(Q117:Q118)","v":36.30205704986421},{"$f":"SUM(R117:R118)","v":35.676159514521721},{"$f":"SUM(S117:S118)","v":35.050261979179233},{"$f":"SUM(T117:T118)","v":34.424364443836744},{"$f":"SUM(U117:U118)","v":33.798466908494255},{"$f":"SUM(V117:V118)","v":33.172569373151767},{"$f":"SUM(W117:W118)","v":32.546671837809278},{"$f":"SUM(X117:X118)","v":31.920774302466793},{"$f":"SUM(Y117:Y118)","v":31.294876767124308},{"$f":"SUM(Z117:Z118)","v":30.668979231781822},{"$f":"SUM(AA117:AA118)","v":30.043081696439337},{"$f":"SUM(AB117:AB118)","v":29.417184161096852},{"$f":"SUM(AC117:AC118)","v":28.791286625754367},{"$f":"SUM(AD117:AD118)","v":28.165389090411882},{"$f":"SUM(AE117:AE118)","v":27.539491555069397},{"$f":"SUM(AF117:AF118)","v":26.913594019726911},{"$f":"SUM(AG117:AG118)","v":26.287696484384426},{"$f":"SUM(AH117:AH118)","v":25.661798949041941},{"$f":"SUM(AI117:AI118)","v":25.035901413699456},{"$f":"SUM(AJ117:AJ118)","v":24.410003878356971},{"$f":"SUM(AK117:AK118)","v":23.784106343014486},{"$f":"SUM(AL117:AL118)","v":23.158208807672001},{"$f":"SUM(AM117:AM118)","v":22.532311272329515},{"$f":"SUM(AN117:AN118)","v":21.90641373698703},{"$f":"SUM(AO117:AO118)","v":21.280516201644545},{"$f":"SUM(AP117:AP118)","v":20.65461866630206},{"$f":"SUM(AQ117:AQ118)","v":20.028721130959575},{"$f":"SUM(AR117:AR118)","v":19.40282359561709},{"$f":"SUM(AS117:AS118)","v":18.776926060274604},{"$f":"SUM(AT117:AT118)","v":18.151028524932119},{"$f":"SUM(AU117:AU118)","v":17.525130989589634},{"$f":"SUM(AV117:AV118)","v":16.899233454247145},{"$f":"SUM(AW117:AW118)","v":16.27333591890466},{"$f":"SUM(AX117:AX118)","v":15.647438383562173},{"$f":"SUM(AY117:AY118)","v":15.021540848219686},{"$f":"SUM(AZ117:AZ118)","v":14.395643312877199},{"$f":"SUM(BA117:BA118)","v":13.769745777534713},{"$f":"SUM(BB117:BB118)","v":13.143848242192226},{"$f":"SUM(BC117:BC118)","v":12.517950706849739},{"$f":"SUM(BD117:BD118)","v":11.892053171507252},{"$f":"SUM(BE117:BE118)","v":11.266155636164765},{"$f":"SUM(BF117:BF118)","v":10.640258100822278},{"$f":"SUM(BG117:BG118)","v":10.014360565479791},{"$f":"SUM(BH117:BH118)","v":9.388463030137304},{"$f":"SUM(BI117:BI118)","v":8.7625654947948171},{"$f":"SUM(BJ117:BJ118)","v":8.1366679594523301},{"$f":"SUM(BK117:BK118)","v":7.5107704241098432}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O120","v":2.9970893550516928},{"$f":"P120","v":2.9221621211754005},{"$f":"Q120","v":2.8472348872991082},{"$f":"R120","v":2.7723076534228159},{"$f":"S120","v":2.6973804195465236},{"$f":"T120","v":2.6224531856702313},{"$f":"U120","v":2.547525951793939},{"$f":"V120","v":2.4725987179176467},{"$f":"W120","v":2.3976714840413544},{"$f":"X120","v":2.3227442501650621},{"$f":"Y120","v":2.2478170162887698},{"$f":"Z120","v":2.1728897824124775},{"$f":"AA120","v":2.0979625485361852},{"$f":"AB120","v":2.0230353146598929},{"$f":"AC120","v":1.9481080807836006},{"$f":"AD120","v":1.8731808469073084},1.7982536130310161,1.7233263791547238,1.6483991452784315,1.5734719114021392,1.4985446775258469,1.4236174436495546,1.3486902097732623,1.27376297589697,1.1988357420206777,1.1239085081443854,1.0489812742680931,0.97405404039180066,0.89912680651550825,0.82419957263921595,0.74927233876292365,{"$f":"AT120","v":0.67434510488663124},0.59941787101033883,0.52449063713404653,0.44956340325775418,0.37463616938146183,0.29970893550516947,0.22478170162887712,0.14985446775258476,7.4927233876292382E-2,0,0,0,0,0,0,0,{"$f":"BJ120","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0.79608078610341126,0.77617876645082595,0.75627674679824064,0.73637472714565533,0.71647270749307002,0.6965706878404847,0.67666866818789939,0.65676664853531408,0.63686462888272877,0.61696260923014346,0.59706058957755814,0.57715856992497283,0.55725655027238752,0.53735453061980221,0.51745251096721689,0.49755049131463164,0.47764847166204638,0.45774645200946112,0.43784443235687587,0.41794241270429061,0.39804039305170535,0.3781383733991201,0.35823635374653484,0.33833433409394958,0.31843231444136433,0.29853029478877907,0.27862827513619381,0.25872625548360856,0.23882423583102327,0.21892221617843799,0.19902019652585273,0.17911817687326745,0.15921615722068216,0.13931413756809691,0.11941211791551164,9.9510098262926366E-2,7.9608078610341096E-2,5.9706058957755825E-2,3.9804039305170555E-2,1.9902019652585277E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,1.7317354520690018,1.6884420657672767,1.6451486794655517,1.6018552931638266,1.5585619068621015,1.5152685205603764,1.4719751342586513,1.4286817479569263,1.3853883616552012,1.3420949753534761,1.298801589051751,1.2555082027500259,1.2122148164483009,1.1689214301465758,1.1256280438448507,1.0823346575431256,1.0390412712414006,0.99574788493967548,0.9524544986379504,0.90916111233622543,0.86586772603450046,0.82257433973277538,0.77928095343105031,0.73598756712932534,0.69269418082760037,0.64940079452587529,0.60610740822415032,0.56281402192242536,0.51952063562070028,0.47622724931897525,0.43293386301725023,0.38964047671552521,0.34634709041380018,0.30305370411207516,0.25976031781035014,0.21646693150862512,0.17317354520690009,0.12988015890517507,8.6586772603450046E-2,4.3293386301725023E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,29.029250679118935,27.868080651954177,26.706910624789419,25.545740597624661,24.384570570459903,23.223400543295146,22.062230516130388,20.90106048896563,19.739890461800872,18.578720434636114,17.417550407471357,16.256380380306599,15.095210353141841,13.934040325977083,12.772870298812325,11.611700271647567,10.450530244482811,9.2893602173180554,8.1281901901532976,6.9670201629885407,5.8058501358237837,4.6446801086590268,3.4835100814942699,2.322340054329513,1.1611700271647565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0.98914622436431632,0.89023160192788464,0.79131697949145297,0.69240235705502129,0.59348773461858972,0.4945731121821581,0.39565848974572648,0.29674386730929486,0.19782924487286324,9.8914622436431621E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,3.3959310085174854,3.0563379076657369,2.7167448068139883,2.3771517059622398,2.0375586051104912,1.6979655042587427,1.3583724034069942,1.0187793025552456,0.67918620170349708,0.33959310085174854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,19.334976164262258,15.467980931409807,11.600985698557356,7.7339904657049043,3.8669952328524522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,1.4510129218588315,1.3059116296729483,1.1608103374870651,1.0157090453011819,0.8706077531152987,0.72550646092941562,0.58040516874353254,0.43530387655764941,0.29020258437176627,0.14510129218588314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P58:P73)","v":99.796029785383396},93.388773396300437,86.981517007217477,80.574260618134488,74.167004229051528,67.759747839968554,65.21948668373804,62.679225527507541,60.138964371277019,57.598703215046498,55.058442058815984,53.101789918059552,51.145137777303091,49.188485636546645,47.231833495790198,45.275181355033752,43.318529214277298,41.361877073520851,39.405224932764405,37.448572792007958,35.491920651251505,33.535268510495058,31.578616369738612,29.621964228982158,27.665312088225715,25.708659947469265,24.913177833877576,24.11769572028588,23.322213606694191,22.526731493102499,21.731249379510814,20.935767265919115,20.140285152327429,19.34480303873573,18.549320925144045,17.753838811552342,16.958356697960653,16.162874584368961,15.367392470777268,14.571910357185576,13.77642824359388,13.11906876983279,12.4617092960717,11.804349822310609,11.146990348549519,10.489630874788428,9.832271401027338,9.1749119272662476,8.5175524535051572]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2025"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O381","v":2.5169550734882833}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O384","v":37.553852120549188}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O386","v":2.9970893550516928}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O387","v":0.79608078610341126}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O388","v":1.7317354520690018}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O389","v":29.029250679118935}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O390","v":0.98914622436431632}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O391","v":3.3959310085174854}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O392","v":19.334976164262258}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O393","v":1.4510129218588315}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":99.796029785383396},0,{"$f":"SUM(Q77:Q92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2025"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":-3.1461938418603543E-2},-3.1461938418603543E-2,-3.1461938418603543E-2,-3.1461938418603543E-2,-3.1461938418603543E-2,-3.1461938418603549E-2,-3.1461938418603549E-2,-3.1461938418603549E-2,-3.1461938418603549E-2,-3.1461938418603549E-2,-3.1461938418603556E-2,-3.1461938418603556E-2,-3.1461938418603556E-2,-3.1461938418603556E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,{"$f":"-IF($B96=\"Land\",0,IF(OR(AV58<0,AV39<1),AV58,(AV58/AV39)))","v":-3.1461938418603563E-2},-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.1461938418603563E-2,-3.146193841860357E-2,-3.1461938418603563E-2,-3.1461938418603563E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B97=\"Land\",0,IF(OR(P59<0,P40<1),P59,(P59/P40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B97=\"Land\",0,IF(OR(AV59<0,AV40<1),AV59,(AV59/AV40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B98=\"Land\",0,IF(OR(P60<0,P41<1),P60,(P60/P41)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B98=\"Land\",0,IF(OR(AV60<0,AV41<1),AV60,(AV60/AV41)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B99=\"Land\",0,IF(OR(P61<0,P42<1),P61,(P61/P42)))","v":-0.62589753534248649},-0.62589753534248638,-0.62589753534248638,-0.62589753534248638,-0.62589753534248627,-0.62589753534248627,-0.62589753534248616,-0.62589753534248616,-0.62589753534248616,-0.62589753534248616,-0.62589753534248616,-0.62589753534248616,-0.62589753534248616,-0.62589753534248627,-0.62589753534248627,-0.62589753534248627,-0.62589753534248627,-0.62589753534248627,-0.62589753534248638,-0.62589753534248638,-0.62589753534248638,-0.62589753534248638,-0.62589753534248649,-0.62589753534248649,-0.62589753534248649,-0.6258975353424866,-0.6258975353424866,-0.62589753534248671,-0.62589753534248671,-0.62589753534248671,-0.62589753534248682,-0.62589753534248682,{"$f":"-IF($B99=\"Land\",0,IF(OR(AV61<0,AV42<1),AV61,(AV61/AV42)))","v":-0.62589753534248693},-0.62589753534248682,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693,-0.62589753534248693]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B100=\"Land\",0,IF(OR(P62<0,P43<1),P62,(P62/P43)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B100=\"Land\",0,IF(OR(AV62<0,AV43<1),AV62,(AV62/AV43)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B101=\"Land\",0,IF(OR(P63<0,P44<1),P63,(P63/P44)))","v":-7.4927233876292326E-2},-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,-7.492723387629234E-2,-7.492723387629234E-2,-7.492723387629234E-2,-7.492723387629234E-2,-7.492723387629234E-2,-7.492723387629234E-2,-7.492723387629234E-2,-7.4927233876292354E-2,-7.4927233876292354E-2,-7.4927233876292354E-2,-7.4927233876292354E-2,-7.4927233876292368E-2,-7.4927233876292354E-2,-7.4927233876292354E-2,-7.4927233876292354E-2,-7.4927233876292368E-2,-7.4927233876292354E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(AV63<0,AV44<1),AV63,(AV63/AV44)))","v":-7.4927233876292354E-2},-7.4927233876292368E-2,-7.4927233876292368E-2,-7.4927233876292368E-2,-7.4927233876292368E-2,-7.4927233876292368E-2,-7.4927233876292382E-2,-7.4927233876292382E-2,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":-1.9902019652585281E-2},-1.9902019652585281E-2,-1.9902019652585281E-2,-1.9902019652585277E-2,-1.9902019652585277E-2,-1.9902019652585277E-2,-1.9902019652585277E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585271E-2,-1.9902019652585271E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585264E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585267E-2,-1.9902019652585271E-2,-1.9902019652585271E-2,-1.9902019652585271E-2,-1.9902019652585271E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585271E-2,-1.9902019652585274E-2,-1.9902019652585271E-2,{"$f":"-IF($B102=\"Land\",0,IF(OR(AV64<0,AV45<1),AV64,(AV64/AV45)))","v":-1.9902019652585271E-2},-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585274E-2,-1.9902019652585277E-2,-1.9902019652585277E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B103=\"Land\",0,IF(OR(P65<0,P46<1),P65,(P65/P46)))","v":-4.3293386301725044E-2},-4.3293386301725044E-2,-4.3293386301725044E-2,-4.3293386301725044E-2,-4.3293386301725044E-2,-4.3293386301725044E-2,-4.3293386301725037E-2,-4.3293386301725037E-2,-4.3293386301725037E-2,-4.3293386301725037E-2,-4.3293386301725037E-2,-4.329338630172503E-2,-4.329338630172503E-2,-4.329338630172503E-2,-4.329338630172503E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725016E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725016E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725016E-2,-4.3293386301725023E-2,-4.329338630172503E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,{"$f":"-IF($B103=\"Land\",0,IF(OR(AV65<0,AV46<1),AV65,(AV65/AV46)))","v":-4.3293386301725023E-2},-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,-4.3293386301725023E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B104=\"Land\",0,IF(OR(P66<0,P47<1),P66,(P66/P47)))","v":-1.1611700271647574},-1.1611700271647574,-1.1611700271647574,-1.1611700271647574,-1.1611700271647574,-1.1611700271647574,-1.1611700271647571,-1.1611700271647571,-1.1611700271647571,-1.1611700271647571,-1.1611700271647571,-1.1611700271647571,-1.1611700271647569,-1.1611700271647569,-1.1611700271647569,-1.1611700271647567,-1.1611700271647569,-1.1611700271647569,-1.1611700271647567,-1.1611700271647567,-1.1611700271647567,-1.1611700271647567,-1.1611700271647567,-1.1611700271647565,-1.1611700271647565,0,0,0,0,0,0,0,{"$f":"-IF($B104=\"Land\",0,IF(OR(AV66<0,AV47<1),AV66,(AV66/AV47)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B105=\"Land\",0,IF(OR(P67<0,P48<1),P67,(P67/P48)))","v":-9.8914622436431635E-2},-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431607E-2,-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431621E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B105=\"Land\",0,IF(OR(AV67<0,AV48<1),AV67,(AV67/AV48)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B106=\"Land\",0,IF(OR(P68<0,P49<1),P68,(P68/P49)))","v":-0.33959310085174854},-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B106=\"Land\",0,IF(OR(AV68<0,AV49<1),AV68,(AV68/AV49)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B107=\"Land\",0,IF(OR(P69<0,P50<1),P69,(P69/P50)))","v":-3.8669952328524517},-3.8669952328524517,-3.8669952328524517,-3.8669952328524522,-3.8669952328524522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B107=\"Land\",0,IF(OR(AV69<0,AV50<1),AV69,(AV69/AV50)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B108=\"Land\",0,IF(OR(P70<0,P51<1),P70,(P70/P51)))","v":-0.14510129218588314},-0.14510129218588314,-0.14510129218588314,-0.14510129218588314,-0.14510129218588311,-0.14510129218588314,-0.14510129218588314,-0.14510129218588314,-0.14510129218588314,-0.14510129218588314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B108=\"Land\",0,IF(OR(AV70<0,AV51<1),AV70,(AV70/AV51)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B109=\"Land\",0,IF(OR(P71<0,P52<1),P71,(P71/P52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AV71<0,AV52<1),AV71,(AV71/AV52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B110=\"Land\",0,IF(OR(AV72<0,AV53<1),AV72,(AV72/AV53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B111=\"Land\",0,IF(OR(P73<0,P54<1),P73,(P73/P54)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B111=\"Land\",0,IF(OR(AV73<0,AV54<1),AV73,(AV73/AV54)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":-6.4072563890829652},{"$f":"SUM(Q96:Q111)","v":-6.4072563890829652},-6.4072563890829652,-6.4072563890829652,-6.4072563890829652,-2.5402611562305131,-2.5402611562305126,-2.5402611562305126,-2.5402611562305126,-2.5402611562305126,-1.9566521407564497,-1.9566521407564497,-1.9566521407564492,-1.9566521407564494,-1.9566521407564494,-1.9566521407564492,-1.9566521407564494,-1.9566521407564494,-1.9566521407564492,-1.9566521407564492,-1.9566521407564492,-1.9566521407564492,-1.9566521407564494,-1.9566521407564492,-1.9566521407564492,-0.79548211359169274,-0.79548211359169296,-0.79548211359169307,-0.79548211359169296,-0.79548211359169296,-0.79548211359169319,-0.79548211359169296,-0.79548211359169319,-0.79548211359169319,-0.79548211359169319,-0.79548211359169319,-0.79548211359169319,-0.79548211359169319,-0.79548211359169319,-0.79548211359169319,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905,-0.6573594737610905]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":2.5169550734882833},2.4854931350696798,2.4540311966510764,2.4225692582324729,2.3911073198138695,2.359645381395266,2.3281834429766626,2.2967215045580591,2.2652595661394557,2.2337976277208522,2.2023356893022488,2.1708737508836453,2.1394118124650419,2.1079498740464384,2.076487935627835,2.0450259972092315,2.0135640587906281,1.9821021203720246,1.9506401819534211,1.9191782435348175,1.8877163051162138,1.8562543666976103,1.8247924282790069,1.7933304898604032,1.7618685514417995,1.7304066130231961,1.6989446746045926,1.667482736185989,1.6360207977673853,1.6045588593487818,1.5730969209301784,1.5416349825115747,{"$f":"AU58+AU96+AU77","v":1.510173044092971},1.4787111056743676,1.4472491672557641,1.4157872288371605,1.3843252904185568,1.3528633519999533,1.3214014135813499,1.2899394751627462,1.2584775367441425,1.2270155983255391,1.1955536599069356,1.164091721488332,1.1326297830697283,1.1011678446511248,1.0697059062325214,1.0382439678139177,1.006782029395314,0.97532009097671046]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O59+O97+O78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU59+AU97+AU78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O60+O98+O79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU60+AU98+AU79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O61+O99+O80","v":37.553852120549188},36.927954585206699,36.30205704986421,35.676159514521721,35.050261979179233,34.424364443836744,33.798466908494255,33.172569373151767,32.546671837809278,31.920774302466793,31.294876767124308,30.668979231781822,30.043081696439337,29.417184161096852,28.791286625754367,28.165389090411882,27.539491555069397,26.913594019726911,26.287696484384426,25.661798949041941,25.035901413699456,24.410003878356971,23.784106343014486,23.158208807672001,22.532311272329515,21.90641373698703,21.280516201644545,20.65461866630206,20.028721130959575,19.40282359561709,18.776926060274604,18.151028524932119,{"$f":"AU61+AU99+AU80","v":17.525130989589634},16.899233454247145,16.27333591890466,15.647438383562173,15.021540848219686,14.395643312877199,13.769745777534713,13.143848242192226,12.517950706849739,11.892053171507252,11.266155636164765,10.640258100822278,10.014360565479791,9.388463030137304,8.7625654947948171,8.1366679594523301,7.5107704241098432,6.8848728887673563]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O62+O100+O81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU62+AU100+AU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63+O101+O82","v":2.9970893550516928},2.9221621211754005,2.8472348872991082,2.7723076534228159,2.6973804195465236,2.6224531856702313,2.547525951793939,2.4725987179176467,2.3976714840413544,2.3227442501650621,2.2478170162887698,2.1728897824124775,2.0979625485361852,2.0230353146598929,1.9481080807836006,1.8731808469073084,1.7982536130310161,1.7233263791547238,1.6483991452784315,1.5734719114021392,1.4985446775258469,1.4236174436495546,1.3486902097732623,1.27376297589697,1.1988357420206777,1.1239085081443854,1.0489812742680931,0.97405404039180066,0.89912680651550825,0.82419957263921595,0.74927233876292365,0.67434510488663124,{"$f":"AU63+AU101+AU82","v":0.59941787101033883},0.52449063713404653,0.44956340325775418,0.37463616938146183,0.29970893550516947,0.22478170162887712,0.14985446775258476,7.4927233876292382E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0.79608078610341126},0.77617876645082595,0.75627674679824064,0.73637472714565533,0.71647270749307002,0.6965706878404847,0.67666866818789939,0.65676664853531408,0.63686462888272877,0.61696260923014346,0.59706058957755814,0.57715856992497283,0.55725655027238752,0.53735453061980221,0.51745251096721689,0.49755049131463164,0.47764847166204638,0.45774645200946112,0.43784443235687587,0.41794241270429061,0.39804039305170535,0.3781383733991201,0.35823635374653484,0.33833433409394958,0.31843231444136433,0.29853029478877907,0.27862827513619381,0.25872625548360856,0.23882423583102327,0.21892221617843799,0.19902019652585273,0.17911817687326745,{"$f":"AU64+AU102+AU83","v":0.15921615722068216},0.13931413756809691,0.11941211791551164,9.9510098262926366E-2,7.9608078610341096E-2,5.9706058957755825E-2,3.9804039305170555E-2,1.9902019652585277E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O65+O103+O84","v":1.7317354520690018},1.6884420657672767,1.6451486794655517,1.6018552931638266,1.5585619068621015,1.5152685205603764,1.4719751342586513,1.4286817479569263,1.3853883616552012,1.3420949753534761,1.298801589051751,1.2555082027500259,1.2122148164483009,1.1689214301465758,1.1256280438448507,1.0823346575431256,1.0390412712414006,0.99574788493967548,0.9524544986379504,0.90916111233622543,0.86586772603450046,0.82257433973277538,0.77928095343105031,0.73598756712932534,0.69269418082760037,0.64940079452587529,0.60610740822415032,0.56281402192242536,0.51952063562070028,0.47622724931897525,0.43293386301725023,0.38964047671552521,{"$f":"AU65+AU103+AU84","v":0.34634709041380018},0.30305370411207516,0.25976031781035014,0.21646693150862512,0.17317354520690009,0.12988015890517507,8.6586772603450046E-2,4.3293386301725023E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O66+O104+O85","v":29.029250679118935},27.868080651954177,26.706910624789419,25.545740597624661,24.384570570459903,23.223400543295146,22.062230516130388,20.90106048896563,19.739890461800872,18.578720434636114,17.417550407471357,16.256380380306599,15.095210353141841,13.934040325977083,12.772870298812325,11.611700271647567,10.450530244482811,9.2893602173180554,8.1281901901532976,6.9670201629885407,5.8058501358237837,4.6446801086590268,3.4835100814942699,2.322340054329513,1.1611700271647565,0,0,0,0,0,0,0,{"$f":"AU66+AU104+AU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O67+O105+O86","v":0.98914622436431632},0.89023160192788464,0.79131697949145297,0.69240235705502129,0.59348773461858972,0.4945731121821581,0.39565848974572648,0.29674386730929486,0.19782924487286324,9.8914622436431621E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU67+AU105+AU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O68+O106+O87","v":3.3959310085174854},3.0563379076657369,2.7167448068139883,2.3771517059622398,2.0375586051104912,1.6979655042587427,1.3583724034069942,1.0187793025552456,0.67918620170349708,0.33959310085174854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU68+AU106+AU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O69+O107+O88","v":19.334976164262258},15.467980931409807,11.600985698557356,7.7339904657049043,3.8669952328524522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU69+AU107+AU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O70+O108+O89","v":1.4510129218588315},1.3059116296729483,1.1608103374870651,1.0157090453011819,0.8706077531152987,0.72550646092941562,0.58040516874353254,0.43530387655764941,0.29020258437176627,0.14510129218588314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU70+AU108+AU89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O71+O109+O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71+AU109+AU90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU72+AU110+AU91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O73+O111+O92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU73+AU111+AU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O130)","v":99.796029785383396},{"$f":"SUM(P115:P130)","v":93.388773396300437},86.981517007217477,80.574260618134488,74.167004229051528,67.759747839968554,65.21948668373804,62.679225527507541,60.138964371277019,57.598703215046498,55.058442058815984,53.101789918059552,51.145137777303091,49.188485636546645,47.231833495790198,45.275181355033752,43.318529214277298,41.361877073520851,39.405224932764405,37.448572792007958,35.491920651251505,33.535268510495058,31.578616369738612,29.621964228982158,27.665312088225715,25.708659947469265,24.913177833877576,24.11769572028588,23.322213606694191,22.526731493102499,21.731249379510814,20.935767265919115,20.140285152327429,19.34480303873573,18.549320925144045,17.753838811552342,16.958356697960653,16.162874584368961,15.367392470777268,14.571910357185576,13.77642824359388,13.11906876983279,12.4617092960717,11.804349822310609,11.146990348549519,10.489630874788428,9.832271401027338,9.1749119272662476,8.5175524535051572,7.8601929797440668]
[]
[null,"Real $ 2023 accelerated depreciaiton",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2025"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O211","v":2.5169550734882833},2.4854931350696798,2.4540311966510764,2.4225692582324729,2.3911073198138695,2.3301587938117301,2.2704292383296338,2.2118942739571792,2.1545300088721739,2.0983130290888687,2.0432203889012297,1.9892296015173434,1.9363186298811348,1.8844658776776504,1.8336501805182355,1.783850797302009,{"$f":"AE211","v":1.735047401750107},1.6872200741092431,1.6403492930211965,1.5944159275549108,1.5494012293979509,1.50528682520413,1.4620547090941856,1.41968723530644,1.3781671109944496,1.3374773891686988,1.2976014617794631,1.258523052938012,1.22022621227339,1.1826953084220604,1.1459150226477575,1.1098703425889405,1.0745465561312999,1.0399292454028122,1.0060042808888943,0.97275781566525465,0.94017627974608775,0.90824637454530421,0.87695506744853635,0.84628958649370389,0.8162374151579681,0.78678628724894695,0.75792418189810629,0.72963931865428244,0.70192015267533503,0.67475537001596653,0.64813388300978547,0.62204482574372799,0.59647754962299171]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O213:O214)","v":37.553852120549188},36.927954585206699,{"$f":"SUM(Q213:Q214)","v":36.30205704986421},35.676159514521721,35.050261979179233,34.015419833785565,33.001274531299764,32.007412134863685,31.033426986356325,30.078921540819113,29.143506204192644,28.226799174298705,27.328426285002646,26.448020853492508,25.585223530612573,24.739682154190234,23.911051605296343,23.098993667380331,22.303176888222637,21.523276444648097,20.758974009945049,20.009957623936064,19.275921565647256,18.556566228524225,17.851597998143657,17.160729132370697,16.483677643913197,15.820167185224847,15.169926935710263,14.532691491185972,13.908200755552166,13.296199834631036,12.696438932128329,12.108673247675677,11.532662876912077,10.968172713563749,10.414972353482389,9.8728360006026552,9.3415423747805164,8.8208746214748199,8.3106202232352384,7.8105709129604479,7.3205225888911531,6.8402752313032442,6.3696328208670936,5.908403258639666,5.4563982876567874,5.0134334160935659,4.579327841961609]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O216","v":2.9970893550516928},2.9221621211754005,2.8472348872991082,2.7723076534228159,2.6973804195465236,2.5929899805951151,2.4906873504227347,2.3904307728538021,2.2921793268362483,2.1958929097390456,2.101532220983787,2.0090587460036335,1.918434740523083,1.8296232151521434,1.7425879202886227,1.6572933313223726,{"$f":"AE216","v":1.5737046341354473},1.4917877108922606,1.4115091261139376,1.332836113031181,1.2557365602100796,1.1801789984454003,1.1061325879160144,1.0335671055972164,0.96245293292479428,0.89276104370582055,0.82446299227122632,0.75753090186532401,0.69193745326753975,0.62765587364171116,0.56465992560839917,0.50292389653575342,0.44242258804456058,0.3831313057231916,0.32502584904824999,0.26808250150680718,0.21227802091619324,0.15758962993739162,0.103995006778166,5.1472276082124908E-2,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0.79608078610341126,0.77617876645082595,0.75627674679824064,0.73637472714565533,0.71647270749307002,0.68874473116095158,0.66157131435547556,0.63494136588610905,0.60884401638612984,0.58326861387615025,0.55820471941637029,0.53364210284578595,0.50957073860661328,0.48598080165222401,0.46286266343692256,0.44020688798592711,0.4180042280439516,0.39624562130081559,0.37492218669254229,0.3540252207764345,0.33354619417864884,0.31347674811281889,0.29380869096830553,0.27453399496668246,0.25564479288509184,0.23713337484513303,0.21899218516597341,0.20121381928039697,0.18379102071253206,0.16671667811602445,0.149983822371447,0.13358562374176108,0.11751538908466889,0.10176655912071855,8.6332705756047221E-2,7.1207529458669316E-2,5.6384856687238964E-2,4.1858637371237219E-2,2.7622942441555508E-2,1.3671961410467434E-2,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,1.7317354520690018,1.6884420657672767,1.6451486794655517,1.6018552931638266,1.5585619068621015,1.4982445113581957,1.439133463764368,1.3812046371224169,1.3244343870133048,1.2687995419063751,1.2142773937015838,1.1608456884608884,1.1084826173250071,1.0571668076118432,1.0068773140929428,0.95759361044442026,0.90929558086886819,0.86196351188482712,0.81557808428046696,0.77012036522819394,0.72557180055696646,0.68191420717916351,0.63912976566891655,0.59720101298887451,0.55611083536243333,0.51584246128852107,0.476379454696087,0.43770570823550159,0.39980543670412794,0.36266317060338171,0.32626374982465045,0.29059231746149378,0.25563431374560025,0.22137547010402461,0.18780180333528049,0.15489960990191123,0.12265546033720937,9.1056193763801543E-2,6.0088912521861867E-2,2.9740976904760994E-2,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,29.029250679118935,27.868080651954177,26.706910624789419,25.545740597624661,24.384570570459903,22.974014937748688,21.591670417691699,20.23697278803585,18.909369110973117,17.608317507451638,16.33328693600059,15.083756975978563,13.859217615156975,12.65916904155182,11.483121439418769,10.330594789328378,9.2011186722397955,8.0942320774929843,7.0094832146411097,5.9464293290462722,4.9046365211633312,3.8836795694380495,2.8831417567472735,1.9026147003103129,0.94169818500209146,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0.98914622436431632,0.89023160192788464,0.79131697949145297,0.69240235705502129,0.59348773461858972,0.48951084037177717,0.38761348400990092,0.28775407477526216,0.1898918537253162,9.3986877096369159E-2,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,3.3959310085174854,3.0563379076657369,2.7167448068139883,2.3771517059622398,2.0375586051104912,1.6805857424086033,1.330752336960753,0.98791559962185982,0.65193559702974446,0.32267519448947146,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,19.334976164262258,15.467980931409807,11.600985698557356,7.7339904657049043,3.8669952328524522,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,1.4510129218588315,1.3059116296729483,1.1608103374870651,1.0157090453011819,0.8706077531152987,0.71808043873988037,0.56860367065197037,0.42211643792581865,0.27855894985418994,0.1378726115439938,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,{"$f":"BC223","v":1.5820678100908481E-15},1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P135:P150)","v":99.796029785383396},93.388773396300437,86.981517007217477,80.574260618134488,74.167004229051528,66.9877498099805,63.741735807486307,60.560642085041984,57.443170237046544,54.388047826011025,51.394027863196214,49.003332289104932,46.660450626495475,44.364426597138205,42.114323048368078,39.909221570573351,37.748222122334525,35.630442663060478,33.555018792971907,31.521103400285099,29.52786631545203,27.574493972315636,25.660189076041959,23.784170277693761,21.945671855312526,20.143943401378912,19.30111373782599,18.475140667544125,17.665687058667896,16.872422521969195,16.095023276004461,15.333172014959029,14.586557779134505,13.854875828026469,13.137827515940597,12.435120170096436,11.746466971169164,11.071586836220435,10.41020430397068,9.7620494223659229,9.1268576383932594,8.5973572002094478,8.0784467707893128,7.569914549957578,7.07155297354248,6.583158628655684,6.1045321706666247,5.6354782418373457,5.1758053915846522]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2025"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O381","v":2.5169550734882833}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O384","v":37.553852120549188}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O386","v":2.9970893550516928}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O387","v":0.79608078610341126}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O388","v":1.7317354520690018}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O389","v":29.029250679118935}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O390","v":0.98914622436431632}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O391","v":3.3959310085174854}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O392","v":19.334976164262258}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O393","v":1.4510129218588315}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!O396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":99.796029785383396},0,{"$f":"SUM(Q154:Q169)","v":0},0,0,0,0,{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2025"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":-3.1461938418603543E-2},-3.1461938418603543E-2,-3.1461938418603543E-2,-3.1461938418603543E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AE135<0,AE135,IF(AE39<1,AE135,AE135/AE39)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AE136<0,AE136,IF(AE40<1,AE136,AE136/AE40)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AE137<0,AE137,IF(AE41<1,AE137,AE137/AE41)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":-0.62589753534248649},-0.62589753534248638,-0.62589753534248638,-0.62589753534248638,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AE138<0,AE138,IF(AE42<1,AE138,AE138/AE42)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AE139<0,AE139,IF(AE43<1,AE139,AE139/AE43)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":-7.4927233876292326E-2},-7.4927233876292326E-2,-7.4927233876292326E-2,-7.4927233876292326E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AE140<0,AE140,IF(AE44<1,AE140,AE140/AE44)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":-1.9902019652585281E-2},-1.9902019652585281E-2,-1.9902019652585281E-2,-1.9902019652585277E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AE141<0,AE141,IF(AE45<1,AE141,AE141/AE45)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":-4.3293386301725044E-2},-4.3293386301725044E-2,-4.3293386301725044E-2,-4.3293386301725044E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AE142<0,AE142,IF(AE46<1,AE142,AE142/AE46)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":-1.1611700271647574},-1.1611700271647574,-1.1611700271647574,-1.1611700271647574,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AE143<0,AE143,IF(AE47<1,AE143,AE143/AE47)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":-9.8914622436431635E-2},-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431607E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AE144<0,AE144,IF(AE48<1,AE144,AE144/AE48)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":-0.33959310085174854},-0.33959310085174854,-0.33959310085174854,-0.33959310085174854,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AE145<0,AE145,IF(AE49<1,AE145,AE145/AE49)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":-3.8669952328524517},-3.8669952328524517,-3.8669952328524517,-3.8669952328524522,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AE146<0,AE146,IF(AE50<1,AE146,AE146/AE50)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":-0.14510129218588314},-0.14510129218588314,-0.14510129218588314,-0.14510129218588314,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AE147<0,AE147,IF(AE51<1,AE147,AE147/AE51)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AE148<0,AE148,IF(AE52<1,AE148,AE148/AE52)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AE149<0,AE149,IF(AE53<1,AE149,AE149/AE53)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AE150<0,AE150,IF(AE54<1,AE150,AE150/AE54)))*AE$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":-6.4072563890829652},{"$f":"SUM(Q173:Q188)","v":-6.4072563890829652},-6.4072563890829652,-6.4072563890829652,0,0,{"$f":"SUM(V173:V188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023",null,null,null,null,null,null,null,{"$f":"0.95^5","v":0.77378093749999999}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,{"$f":"P96","v":-3.1461938418603543E-2},null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,-6.0948526002139208E-2,-5.9729555482096422E-2,-5.8534964372454493E-2,-5.7364265085005403E-2,-5.6216979783305289E-2,-5.5092640187639187E-2,-5.3990787383886393E-2,-5.291097163620867E-2,-5.1852752203484495E-2,-5.0815697159414815E-2,-4.9799383216226512E-2,-4.8803395551901982E-2,{"$f":"-IF(OR($B192=\"Land\",AF39=0),0,IF(AND(AF$30>=$I$5,AF$30<=$J$5),MIN(AF$29*$K9/(1-$J$3^$I9),AF135),0))*$J$1","v":-4.7827327640863941E-2},-4.6870781088046654E-2,-4.5933365466285722E-2,-4.5014698156960006E-2,-4.4114404193820803E-2,-4.3232116109944381E-2,-4.2367473787745497E-2,-4.1520124311990592E-2,-4.0689721825750771E-2,-3.9875927389235753E-2,-3.9078408841451043E-2,-3.8296840664622016E-2,-3.7530903851329581E-2,-3.6780285774302986E-2,-3.6044680058816919E-2,-3.5323786457640581E-2,-3.4617310728487768E-2,-3.3924964513918014E-2,-3.3246465223639658E-2,-3.2581535919166855E-2,-3.1929905200783516E-2,-3.1291307096767848E-2,-3.0665480954832493E-2,-3.0052171335735841E-2,-2.9451127909021119E-2,-2.8862105350840696E-2,-2.8284863243823882E-2,-2.7719165978947403E-2,-2.7164782659368454E-2,-2.6621487006181083E-2,-2.6089057266057463E-2,-2.5567276120736313E-2,-2.5055930598321584E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,"A",{"$f":"1-J2","v":0.98},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,"B",0,-0.62589753534248649,null,null,null,0,0,0,0,-1.0348421453936711,-1.0141453024857976,-0.99386239643608176,-0.97398514850736007,-0.95450544553721284,-0.93541533662646847,-0.91670702989393904,-0.89837288929606041,-0.88040543151013906,-0.86279732287993638,-0.84554137642233762,-0.82863054889389087,-0.812057937916013,-0.79581677915769267,-0.77990044357453869,-0.76430243470304804,-0.74901638600898701,-0.73403605828880725,-0.71935533712303101,-0.70496823038057044,-0.69086886577295903,-0.67705148845749985,-0.66351045868834979,-0.6502402495145827,-0.63723544452429115,-0.62449073563380519,-0.61200092092112912,-0.59976090250270642,-0.58776568445265231,-0.57601037076359929,-0.56449016334832736,-0.55320036008136075,-0.5421363528797335,-0.5312936258221389,-0.52066775330569603,-0.51025439823958207,-0.50004931027479038,-0.49004832406929461,-0.48024735758790871,-0.47064241043615046,-0.46122956222742745,-0.45200497098287895,-0.44296487156322134,-0.43410557413195683,-0.42542346264931774]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,"C",{"$f":"K194^0","v":1},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,"D",{"$f":"K196*$J$2","v":0.02},-7.4927233876292326E-2,null,null,null,0,0,0,0,-0.10439043895140834,-0.10230263017238017,-0.10025657756893255,-9.8251446017553909E-2,-9.6286417097202814E-2,-9.4360688755258756E-2,-9.2473474980153583E-2,-9.0624005480550524E-2,-8.8811525370939504E-2,-8.7035294863520712E-2,-8.5294588966250293E-2,-8.3588697186925284E-2,-8.1916923243186765E-2,-8.0278584778323031E-2,-7.8673013082756565E-2,-7.7099552821101439E-2,-7.5557561764679398E-2,-7.404641052938582E-2,-7.25654823187981E-2,-7.1114172672422149E-2,-6.9691889218973693E-2,-6.829805143459422E-2,-6.6932090405902339E-2,-6.5593448597784279E-2,-6.4281579625828589E-2,-6.2995948033312016E-2,-6.1736029072645769E-2,{"$f":"-IF(OR($B197=\"Land\",AU44=0),0,IF(AND(AU$30>=$I$5,AU$30<=$J$5),MIN(AU$29*$K14/(1-$J$3^$I14),AU140),0))*$J$1","v":-6.0501308491192854E-2},-5.9291282321368995E-2,-5.8105456674941616E-2,-5.6943347541442792E-2,-5.5804480590613922E-2,-5.468839097880164E-2,-5.359462315922562E-2,-5.2522730696041096E-2,-5.1472276082120273E-2,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,"E",{"$f":"K194^P$50","v":0.90392079679999982},-1.9902019652585281E-2,null,null,null,0,0,0,0,-2.7727976332118386E-2,-2.7173416805476018E-2,-2.6629948469366494E-2,-2.6097349499979165E-2,-2.557540250997958E-2,-2.5063894459779988E-2,-2.4562616570584384E-2,-2.40713642391727E-2,-2.3589936954389244E-2,-2.3118138215301461E-2,-2.2655775450995428E-2,-2.2202659941975521E-2,-2.1758606743136011E-2,-2.1323434608273285E-2,-2.0896965916107818E-2,-2.0479026597785666E-2,-2.006944606582995E-2,-1.9668057144513352E-2,-1.9274696001623081E-2,-1.888920208159062E-2,-1.8511418039958809E-2,-1.8141189679159633E-2,-1.7778365885576436E-2,-1.7422798567864908E-2,-1.707434259650761E-2,-1.6732855744577457E-2,-1.6398198629685907E-2,-1.6070234657092185E-2,-1.5748829963950342E-2,-1.5433853364671337E-2,-1.5125176297377911E-2,-1.482267277143035E-2,-1.4526219316001744E-2,-1.423569492968171E-2,-1.3950981031088074E-2,-1.3671961410466312E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,"F",{"$f":"1-K198","v":9.6079203200000185E-2},-4.3293386301725044E-2,null,null,null,0,0,0,0,-6.0317395503905705E-2,-5.9111047593827584E-2,-5.7928826641951037E-2,-5.6770250109112012E-2,-5.5634845106929766E-2,-5.4522148204791177E-2,-5.3431705240695342E-2,-5.2363071135881442E-2,-5.131580971316381E-2,-5.0289493518900538E-2,-4.9283703648522519E-2,-4.8298029575552071E-2,-4.7332068984041027E-2,-4.6385427604360201E-2,-4.5457719052272999E-2,-4.4548564671227531E-2,-4.3657593377802985E-2,-4.2784441510246927E-2,-4.1928752680041981E-2,-4.1090177626441148E-2,-4.0268374073912316E-2,-3.9463006592434069E-2,-3.8673746460585391E-2,-3.790027153137368E-2,-3.7142266100746203E-2,-3.6399420778731276E-2,-3.5671432363156654E-2,-3.4958003715893519E-2,-3.4258843641575644E-2,-3.3573666768744133E-2,-3.2902193433369253E-2,-3.2244149564701861E-2,-3.1599266573407822E-2,-3.0967281241939672E-2,-3.0347935617100873E-2,-2.9740976904758857E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,"G",{"$f":"K197/K199","v":0.20816159308032189},-1.1611700271647574,null,null,null,0,0,0,0,-1.4105556327112139,-1.3823445200569895,-1.3546976296558497,-1.3276036770627326,-1.3010516035214779,-1.2750305714510484,-1.2495299600220271,-1.2245393608215869,-1.2000485736051552,-1.1760476021330519,-1.1525266500903908,-1.129476117088583,-1.1068865947468112,-1.0847488628518749,-1.0630538855948375,-1.0417928078829406,-1.0209569517252817,-1.000537812690776,-0.98052705643696059,-0.96091651530822142,-0.94169818500205693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,"H",{"$f":"K200*O165","v":4.0247994405228829},-9.8914622436431635E-2,null,null,null,0,0,0,0,-0.10397689424681253,-0.10189735636187627,-9.9859409234638749E-2,-9.7862221049945963E-2,-9.5904976628947036E-2,-9.3986877096368091E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,-0.33959310085174854,null,null,null,0,0,0,0,-0.35697286270188805,-0.34983340544785024,-0.34283673733889325,-0.33598000259211536,-0.329260402540273,-0.32267519448946758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",BJ49=0),0,IF(AND(BJ$30>=$I$5,BJ$30<=$J$5),MIN(BJ$29*$K19/(1-$J$3^$I19),BJ145),0))*$J$1","v":0},0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,-3.8669952328524517,null,null,null,0,0,0,0,-3.8669952328524486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,-0.14510129218588314,null,null,null,0,0,0,0,-0.15252731437541833,-0.14947676808790997,-0.14648723272615174,-0.14355748807162871,-0.14068633831019614,-0.13787261154399222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},{"$f":"SUM(Q192:Q207)","v":0},{"$f":"SUM(R192:R207)","v":0},0,-7.1792544190710244,-3.2460140024942037,-3.1810937224443192,-3.117471847995434,-3.0551224110355242,-2.9940199628148139,-2.3906955740912856,-2.3428816626094608,-2.2960240293572713,-2.2501035487701255,-2.2051014777947229,-2.1609994482388286,-2.1177794592740522,-2.0754238700885708,-2.033915392686799,-1.9932370848330634,-1.9533723431364018,-1.9143048962736737,-1.8760187983482004,-1.8384984223812364,-1.8017284539336116,-0.84282966355292355,-0.82597307028186506,-0.80945360887622753,-0.79326453669870323,-0.77739924596472898,-0.76185126104543432,-0.74661423582452557,-0.73168195110803502,-0.71704831208587438,-0.70270734584415684,-0.68865319892727384,-0.67488013494872823,-0.66138253224975374,-0.64815488160475854,-0.63519178397266329,-0.52950043818381154,-0.51891042942013532,-0.50853222083173255,-0.49836157641509787,-0.48839434488679589,-0.47862645798906001,-0.46905392882927882,-0.45967285025269317,-0.4504793932476393]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O135+O173+O192+O154","v":2.5169550734882833},2.4854931350696798,2.4540311966510764,2.4225692582324729,2.3911073198138695,2.3301587938117301,2.2704292383296338,2.2118942739571792,2.1545300088721739,2.0983130290888687,2.0432203889012297,1.9892296015173434,1.9363186298811348,1.8844658776776504,1.8336501805182355,1.783850797302009,1.735047401750107,1.6872200741092431,1.6403492930211965,1.5944159275549108,1.5494012293979509,1.50528682520413,1.4620547090941856,1.41968723530644,1.3781671109944496,1.3374773891686988,1.2976014617794631,1.258523052938012,1.22022621227339,1.1826953084220604,1.1459150226477575,1.1098703425889405,{"$f":"AU135+AU173+AU192+AU154","v":1.0745465561312999},1.0399292454028122,1.0060042808888943,0.97275781566525465,0.94017627974608775,0.90824637454530421,0.87695506744853635,0.84628958649370389,0.8162374151579681,0.78678628724894695,0.75792418189810629,0.72963931865428244,0.70192015267533503,0.67475537001596653,0.64813388300978547,0.62204482574372799,0.59647754962299171,0.57142161902467015]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O136+O174+O193+O155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU136+AU174+AU193+AU155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O137+O175+O194+O156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU137+AU175+AU194+AU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O138+O176+O195+O157","v":37.553852120549188},36.927954585206699,36.30205704986421,35.676159514521721,35.050261979179233,34.015419833785565,33.001274531299764,32.007412134863685,31.033426986356325,30.078921540819113,29.143506204192644,28.226799174298705,27.328426285002646,26.448020853492508,25.585223530612573,24.739682154190234,23.911051605296343,23.098993667380331,22.303176888222637,21.523276444648097,20.758974009945049,20.009957623936064,19.275921565647256,18.556566228524225,17.851597998143657,17.160729132370697,16.483677643913197,15.820167185224847,15.169926935710263,14.532691491185972,13.908200755552166,13.296199834631036,{"$f":"AU138+AU176+AU195+AU157","v":12.696438932128329},12.108673247675677,11.532662876912077,10.968172713563749,10.414972353482389,9.8728360006026552,9.3415423747805164,8.8208746214748199,8.3106202232352384,7.8105709129604479,7.3205225888911531,6.8402752313032442,6.3696328208670936,5.908403258639666,5.4563982876567874,5.0134334160935659,4.579327841961609,4.1539043793122916]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O139+O177+O196+O158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU139+AU177+AU196+AU158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O140+O178+O197+O159","v":2.9970893550516928},2.9221621211754005,2.8472348872991082,2.7723076534228159,2.6973804195465236,2.5929899805951151,2.4906873504227347,2.3904307728538021,2.2921793268362483,2.1958929097390456,2.101532220983787,2.0090587460036335,1.918434740523083,1.8296232151521434,1.7425879202886227,1.6572933313223726,1.5737046341354473,1.4917877108922606,1.4115091261139376,1.332836113031181,1.2557365602100796,1.1801789984454003,1.1061325879160144,1.0335671055972164,0.96245293292479428,0.89276104370582055,0.82446299227122632,0.75753090186532401,0.69193745326753975,0.62765587364171116,0.56465992560839917,0.50292389653575342,{"$f":"AU140+AU178+AU197+AU159","v":0.44242258804456058},0.3831313057231916,0.32502584904824999,0.26808250150680718,0.21227802091619324,0.15758962993739162,0.103995006778166,5.1472276082124908E-2,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15,4.6351811278100286E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O141+O179+O198+O160","v":0.79608078610341126},0.77617876645082595,0.75627674679824064,0.73637472714565533,0.71647270749307002,0.68874473116095158,0.66157131435547556,0.63494136588610905,0.60884401638612984,0.58326861387615025,0.55820471941637029,0.53364210284578595,0.50957073860661328,0.48598080165222401,0.46286266343692256,0.44020688798592711,0.4180042280439516,0.39624562130081559,0.37492218669254229,0.3540252207764345,0.33354619417864884,0.31347674811281889,0.29380869096830553,0.27453399496668246,0.25564479288509184,0.23713337484513303,0.21899218516597341,0.20121381928039697,0.18379102071253206,0.16671667811602445,0.149983822371447,0.13358562374176108,{"$f":"AU141+AU179+AU198+AU160","v":0.11751538908466889},0.10176655912071855,8.6332705756047221E-2,7.1207529458669316E-2,5.6384856687238964E-2,4.1858637371237219E-2,2.7622942441555508E-2,1.3671961410467434E-2,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15,1.1223660889569942E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O142+O180+O199+O161","v":1.7317354520690018},1.6884420657672767,1.6451486794655517,1.6018552931638266,1.5585619068621015,1.4982445113581957,1.439133463764368,1.3812046371224169,1.3244343870133048,1.2687995419063751,1.2142773937015838,1.1608456884608884,1.1084826173250071,1.0571668076118432,1.0068773140929428,0.95759361044442026,0.90929558086886819,0.86196351188482712,0.81557808428046696,0.77012036522819394,0.72557180055696646,0.68191420717916351,0.63912976566891655,0.59720101298887451,0.55611083536243333,0.51584246128852107,0.476379454696087,0.43770570823550159,0.39980543670412794,0.36266317060338171,0.32626374982465045,0.29059231746149378,{"$f":"AU142+AU180+AU199+AU161","v":0.25563431374560025},0.22137547010402461,0.18780180333528049,0.15489960990191123,0.12265546033720937,9.1056193763801543E-2,6.0088912521861867E-2,2.9740976904760994E-2,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O143+O181+O200+O162","v":29.029250679118935},27.868080651954177,26.706910624789419,25.545740597624661,24.384570570459903,22.974014937748688,21.591670417691699,20.23697278803585,18.909369110973117,17.608317507451638,16.33328693600059,15.083756975978563,13.859217615156975,12.65916904155182,11.483121439418769,10.330594789328378,9.2011186722397955,8.0942320774929843,7.0094832146411097,5.9464293290462722,4.9046365211633312,3.8836795694380495,2.8831417567472735,1.9026147003103129,0.94169818500209146,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,{"$f":"AU143+AU181+AU200+AU162","v":3.4527936065842368E-14},3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14,3.4527936065842368E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O144+O182+O201+O163","v":0.98914622436431632},0.89023160192788464,0.79131697949145297,0.69240235705502129,0.59348773461858972,0.48951084037177717,0.38761348400990092,0.28775407477526216,0.1898918537253162,9.3986877096369159E-2,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,{"$f":"AU144+AU182+AU201+AU163","v":1.0685896612017132E-15},1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15,1.0685896612017132E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O145+O183+O202+O164","v":3.3959310085174854},3.0563379076657369,2.7167448068139883,2.3771517059622398,2.0375586051104912,1.6805857424086033,1.330752336960753,0.98791559962185982,0.65193559702974446,0.32267519448947146,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,{"$f":"AU145+AU183+AU202+AU164","v":3.8857805861880479E-15},3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15,3.8857805861880479E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O146+O184+O203+O165","v":19.334976164262258},15.467980931409807,11.600985698557356,7.7339904657049043,3.8669952328524522,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"AU146+AU184+AU203+AU165","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O147+O185+O204+O166","v":1.4510129218588315},1.3059116296729483,1.1608103374870651,1.0157090453011819,0.8706077531152987,0.71808043873988037,0.56860367065197037,0.42211643792581865,0.27855894985418994,0.1378726115439938,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,{"$f":"AU147+AU185+AU204+AU166","v":1.5820678100908481E-15},1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O148+O186+O205+O167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU148+AU186+AU205+AU167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O149+O187+O206+O168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU149+AU187+AU206+AU168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O150+O188+O207+O169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU150+AU188+AU207+AU169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O211:O226)","v":99.796029785383396},{"$f":"SUM(P211:P226)","v":93.388773396300437},86.981517007217477,80.574260618134488,74.167004229051528,66.9877498099805,63.741735807486307,{"$f":"SUM(V211:V226)","v":60.560642085041984},57.443170237046544,54.388047826011025,51.394027863196214,49.003332289104932,46.660450626495475,44.364426597138205,42.114323048368078,39.909221570573351,37.748222122334525,35.630442663060478,33.555018792971907,31.521103400285099,29.52786631545203,27.574493972315636,25.660189076041959,23.784170277693761,21.945671855312526,20.143943401378912,19.30111373782599,18.475140667544125,17.665687058667896,16.872422521969195,16.095023276004461,15.333172014959029,14.586557779134505,13.854875828026469,13.137827515940597,12.435120170096436,11.746466971169164,11.071586836220435,10.41020430397068,9.7620494223659229,9.1268576383932594,8.5973572002094478,8.0784467707893128,7.569914549957578,7.07155297354248,6.583158628655684,6.1045321706666247,5.6354782418373457,5.1758053915846522,4.7253259983370128]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2025"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(P232>=1)*(P232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,{"$f":"(AF232>=1)*(AF232-1)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AZ237>=1)*(AZ237-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,{"$f":"(Y243>=1)*(Y243-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(P244>=1)*(P244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},{"$f":"(P245>=1)*(P245-1)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2025"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O326","v":2.6781756103744869},{"$f":"P326","v":2.5442668298557627},2.4103580493370385,2.2764492688183142,2.14254048829959,2.0086317077808657,1.8747229272621413,1.7408141467434168,1.6069053662246924,1.4729965857059679,1.3390878051872437,1.2051790246685192,1.0712702441497948,0.93736146363107042,0.80345268311234608,0.66954390259362173,{"$f":"AE326","v":0.53563512207489739},0.40172634155617304,0.26781756103744869,0.13390878051872435,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK326","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,39.959319053508416,37.961353100832994,35.963387148157572,33.965421195482151,31.967455242806729,29.969489290131307,27.971523337455885,25.973557384780463,23.975591432105041,21.977625479429619,19.979659526754201,17.981693574078783,15.983727621403363,13.985761668727942,11.987795716052522,9.9898297633771023,7.9918638107016822,5.9938978580262621,3.9959319053508411,1.9979659526754205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,3.1890643171823028,3.0296111013231877,2.8701578854640726,2.7107046696049575,2.5512514537458424,2.3917982378867273,2.2323450220276122,2.0728918061684971,1.913438590309382,1.7539853744502669,1.5945321585911518,1.4350789427320367,1.2756257268729216,1.1161725110138065,0.95671929515469134,0.79726607929557614,0.63781286343646093,0.47835964757734573,0.31890643171823052,0.15945321585911526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0.84707278556032195,0.8047191462823059,0.76236550700428984,0.72001186772627379,0.67765822844825774,0.63530458917024157,0.59295094989222552,0.55059731061420947,0.5082436713361933,0.46589003205817719,0.42353639278016109,0.38118275350214498,0.33882911422412887,0.29647547494611276,0.25412183566809665,0.21176819639008054,0.16941455711206443,0.12706091783404833,8.4707278556032217E-2,4.2353639278016109E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.8426596883687392,1.7965931961595207,1.7505267039503023,1.7044602117410839,1.6583937195318654,1.612327227322647,1.5662607351134286,1.5201942429042101,1.4741277506949917,1.4280612584857733,1.3819947662765548,1.3359282740673364,1.289861781858118,1.2437952896488995,1.1977287974396811,1.1516623052304626,1.1055958130212442,1.0595293208120258,1.0134628286028073,0.9673963363935888,0.92132984418437025,0.8752633519751517,0.82919685976593316,0.78313036755671461,0.73706387534749607,0.69099738313827752,0.64493089092905898,0.59886439871984043,0.55279790651062188,0.50673141430140345,0.46066492209218496,0.41459842988296647,0.36853193767374798,0.32246544546452949,0.276398953255311,0.23033246104609251,0.18426596883687402,0.13819947662765553,9.2132984418437008E-2,4.6066492209218504E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,30.888684496269082,28.829438863184478,26.770193230099874,24.71094759701527,22.651701963930662,20.592456330846055,18.533210697761451,16.473965064676847,14.414719431592241,12.355473798507635,10.296228165423029,8.2369825323384234,6.1777368992538175,4.1184912661692117,2.0592456330846058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.0525047987905034,0.94725431891145306,0.84200383903240272,0.73675335915335238,0.63150287927430204,0.5262523993952517,0.42100191951620136,0.31575143963715102,0.21050095975810068,0.10525047987905034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,3.6134532941508626,3.2521079647357762,2.8907626353206899,2.5294173059056035,2.1680719764905172,1.8067266470754311,1.4453813176603449,1.0840359882452586,0.72269065883017247,0.36134532941508624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,20.573454860492678,16.458763888394142,12.344072916295605,8.229381944197069,4.1146909720985345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,1.5439558133529927,1.3895602320176934,1.2351646506823941,1.0807690693470948,0.92637348801179553,0.77197790667649624,0.61758232534119695,0.46318674400589771,0.30879116267059847,0.15439558133529924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P250:P265)","v":106.18834471805039},97.013668641697308,87.838992565344228,78.664316488991162,69.489640412638082,60.314964336285016,{"$f":"SUM(V250:V265)","v":55.254979232030479},50.194994127775956,45.135009023521413,40.075023919266883,35.015038815012339,30.576045101387244,26.137051387762142,21.698057674137047,17.259063960511945,12.820070246886845,10.440322166346348,8.0605740858058539,5.6808260052653594,3.3010779247248649,0.92132984418437025,0.8752633519751517,0.82919685976593316,0.78313036755671461,0.73706387534749607,0.69099738313827752,0.64493089092905898,0.59886439871984043,0.55279790651062188,0.50673141430140345,0.46066492209218496,0.41459842988296647,0.36853193767374798,0.32246544546452949,0.276398953255311,0.23033246104609251,0.18426596883687402,0.13819947662765553,9.2132984418437008E-2,4.6066492209218504E-2,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2025"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O154*O$36","v":2.6781756103744869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,39.959319053508416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,3.1890643171823028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0.84707278556032195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,1.8426596883687392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,30.888684496269082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,1.0525047987905034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,3.6134532941508626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,20.573454860492678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,1.5439558133529927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O269:O284)","v":106.18834471805039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2025"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P232>0,P250/P232,0)","v":-0.13390878051872435},{"$f":"-IF(Q232>0,Q250/Q232,0)","v":-0.13390878051872435},-0.13390878051872435,-0.13390878051872437,-0.13390878051872437,-0.13390878051872437,-0.13390878051872437,-0.13390878051872437,-0.13390878051872437,-0.13390878051872435,-0.13390878051872437,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,-0.13390878051872435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P233>0,P251/P233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-1.9979659526754208,-1.9979659526754208,-1.9979659526754208,-1.9979659526754205,-1.9979659526754205,-1.9979659526754205,-1.9979659526754203,-1.9979659526754203,-1.9979659526754201,-1.9979659526754199,-1.9979659526754201,-1.9979659526754203,-1.9979659526754203,-1.9979659526754203,-1.9979659526754203,-1.9979659526754205,-1.9979659526754205,-1.9979659526754208,-1.9979659526754205,-1.9979659526754205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-0.15945321585911515,-0.15945321585911515,-0.15945321585911515,-0.15945321585911515,-0.15945321585911515,-0.15945321585911515,-0.15945321585911515,-0.15945321585911515,-0.15945321585911518,-0.15945321585911518,-0.15945321585911518,-0.1594532158591152,-0.1594532158591152,-0.15945321585911523,-0.15945321585911523,-0.15945321585911523,-0.15945321585911523,-0.15945321585911523,-0.15945321585911526,-0.15945321585911526,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AU237>0,AU255/AU237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-4.2353639278016095E-2,-4.2353639278016102E-2,-4.2353639278016102E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016102E-2,-4.2353639278016109E-2,-4.2353639278016116E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,-4.2353639278016109E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-4.6066492209218476E-2,-4.6066492209218483E-2,-4.6066492209218483E-2,-4.6066492209218483E-2,-4.6066492209218483E-2,-4.6066492209218483E-2,-4.606649220921849E-2,-4.606649220921849E-2,-4.606649220921849E-2,-4.606649220921849E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218511E-2,-4.6066492209218511E-2,-4.6066492209218518E-2,-4.6066492209218511E-2,-4.6066492209218511E-2,-4.6066492209218511E-2,-4.6066492209218511E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.606649220921849E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218511E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-2.0592456330846054,-2.0592456330846054,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846054,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,-2.0592456330846058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,-0.10525047987905034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-0.36134532941508624,-0.36134532941508624,-0.36134532941508624,-0.36134532941508624,-0.36134532941508618,-0.36134532941508624,-0.36134532941508624,-0.36134532941508618,-0.36134532941508624,-0.36134532941508624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BJ242>0,BJ260/BJ242,0)","v":0},0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-4.1146909720985354,-4.1146909720985354,-4.1146909720985354,-4.1146909720985345,-4.1146909720985345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,-0.15439558133529926,-0.15439558133529926,-0.15439558133529926,-0.15439558133529926,-0.15439558133529926,-0.15439558133529924,-0.15439558133529924,-0.15439558133529924,-0.15439558133529924,-0.15439558133529924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":-9.1746760763530713},-9.1746760763530713,-9.1746760763530713,-9.1746760763530713,-9.1746760763530713,-5.0599851042545358,-5.0599851042545358,-5.0599851042545358,-5.0599851042545358,-5.0599851042545358,-4.4389937136251003,-4.4389937136251003,-4.4389937136251003,-4.4389937136251003,-4.4389937136251003,-2.3797480805404945,-2.3797480805404945,-2.3797480805404949,-2.3797480805404945,-2.3797480805404945,-4.6066492209218511E-2,-4.6066492209218511E-2,-4.6066492209218511E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.606649220921849E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218497E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,-4.6066492209218511E-2,-4.6066492209218504E-2,-4.6066492209218504E-2,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2025"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O250+O269+O288+O307","v":2.6781756103744869},{"$f":"P250+P269+P288+P307","v":2.5442668298557627},2.4103580493370385,2.2764492688183142,2.14254048829959,2.0086317077808657,1.8747229272621413,1.7408141467434168,1.6069053662246924,1.4729965857059679,1.3390878051872437,1.2051790246685192,1.0712702441497948,0.93736146363107042,0.80345268311234608,0.66954390259362173,0.53563512207489739,{"$f":"AF250+AF269+AF288+AF307","v":0.40172634155617304},0.26781756103744869,0.13390878051872435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O251+O270+O289+O308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,39.959319053508416,37.961353100832994,35.963387148157572,33.965421195482151,31.967455242806729,29.969489290131307,27.971523337455885,25.973557384780463,23.975591432105041,21.977625479429619,19.979659526754201,17.981693574078783,15.983727621403363,13.985761668727942,11.987795716052522,9.9898297633771023,7.9918638107016822,5.9938978580262621,3.9959319053508411,1.9979659526754205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,3.1890643171823028,3.0296111013231877,2.8701578854640726,2.7107046696049575,2.5512514537458424,2.3917982378867273,2.2323450220276122,2.0728918061684971,1.913438590309382,1.7539853744502669,1.5945321585911518,1.4350789427320367,1.2756257268729216,1.1161725110138065,0.95671929515469134,0.79726607929557614,0.63781286343646093,0.47835964757734573,0.31890643171823052,0.15945321585911526,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU255+AU274+AU293+AU312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0.84707278556032195,0.8047191462823059,0.76236550700428984,0.72001186772627379,0.67765822844825774,0.63530458917024157,0.59295094989222552,0.55059731061420947,0.5082436713361933,0.46589003205817719,0.42353639278016109,0.38118275350214498,0.33882911422412887,0.29647547494611276,0.25412183566809665,0.21176819639008054,0.16941455711206443,0.12706091783404833,8.4707278556032217E-2,4.2353639278016109E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,1.8426596883687392,1.7965931961595207,1.7505267039503023,1.7044602117410839,1.6583937195318654,1.612327227322647,1.5662607351134286,1.5201942429042101,1.4741277506949917,1.4280612584857733,1.3819947662765548,1.3359282740673364,1.289861781858118,1.2437952896488995,1.1977287974396811,1.1516623052304626,1.1055958130212442,1.0595293208120258,1.0134628286028073,0.9673963363935888,0.92132984418437025,0.8752633519751517,0.82919685976593316,0.78313036755671461,0.73706387534749607,0.69099738313827752,0.64493089092905898,0.59886439871984043,0.55279790651062188,0.50673141430140345,0.46066492209218496,0.41459842988296647,0.36853193767374798,0.32246544546452949,0.276398953255311,0.23033246104609251,0.18426596883687402,0.13819947662765553,9.2132984418437008E-2,4.6066492209218504E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,30.888684496269082,28.829438863184478,26.770193230099874,24.71094759701527,22.651701963930662,20.592456330846055,18.533210697761451,16.473965064676847,14.414719431592241,12.355473798507635,10.296228165423029,8.2369825323384234,6.1777368992538175,4.1184912661692117,2.0592456330846058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,1.0525047987905034,0.94725431891145306,0.84200383903240272,0.73675335915335238,0.63150287927430204,0.5262523993952517,0.42100191951620136,0.31575143963715102,0.21050095975810068,0.10525047987905034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,3.6134532941508626,3.2521079647357762,2.8907626353206899,2.5294173059056035,2.1680719764905172,1.8067266470754311,1.4453813176603449,1.0840359882452586,0.72269065883017247,0.36134532941508624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ260+BJ279+BJ298+BJ317","v":0},0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,20.573454860492678,16.458763888394142,12.344072916295605,8.229381944197069,4.1146909720985345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,1.5439558133529927,1.3895602320176934,1.2351646506823941,1.0807690693470948,0.92637348801179553,0.77197790667649624,0.61758232534119695,0.46318674400589771,0.30879116267059847,0.15439558133529924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O326:O341)","v":106.18834471805039},97.013668641697308,{"$f":"SUM(Q326:Q341)","v":87.838992565344228},78.664316488991162,69.489640412638082,60.314964336285016,55.254979232030479,50.194994127775956,45.135009023521413,40.075023919266883,35.015038815012339,30.576045101387244,26.137051387762142,21.698057674137047,17.259063960511945,12.820070246886845,10.440322166346348,8.0605740858058539,5.6808260052653594,3.3010779247248649,0.92132984418437025,0.8752633519751517,0.82919685976593316,0.78313036755671461,0.73706387534749607,0.69099738313827752,0.64493089092905898,0.59886439871984043,0.55279790651062188,0.50673141430140345,0.46066492209218496,0.41459842988296647,0.36853193767374798,0.32246544546452949,0.276398953255311,0.23033246104609251,0.18426596883687402,0.13819947662765553,9.2132984418437008E-2,4.6066492209218504E-2,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2026","index":52,"n_rows":342,"n_cols":65,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"P30","v":2026},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":77},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":2.913120455252705}]
[null,"High pressure mains - PE",null,null,null,null,11,null,57,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,57,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,57,6,35.883540592939084]
[null,"Low pressure mains",null,null,null,null,14,null,57,7,0]
[null,"Regulators",null,null,null,null,15,null,37,8,2.3042022598863237]
[null,"Secondary gate stations",null,null,null,null,16,null,37,9,1.2333620519344843]
[null,"Buildings",null,null,null,null,17,null,37,10,3.2260430687082975]
[null,"Meter and services pipes",null,null,null,null,18,null,22,11,26.879690574468956]
[null,"Equipment and vehicles",null,null,null,null,19,null,7,12,0.64870052219263608]
[null,"Vehicles",null,null,null,null,20,null,7,13,1.6009899215617138]
[null,"Information technology",null,null,null,null,21,null,2,14,11.396181832216268]
[null,"Telemetry and monitoring",null,null,null,null,22,null,7,15,2.2700237186790151]
[null,"Full retail contestability",null,null,null,null,23,null,2,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,50.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":88.355854997839501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294,0.41109986150349487]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3,8.2219972300698971E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2026}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,Q39>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,(Q39>=1)*(Q39-1))","v":79},{"$f":"IF(AND($M$1,R39>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,(R39>=1)*(R39-1))","v":78},{"$f":"IF(AND($M$1,S39>$M$2-R$30,S$30<=$M$2),$M$2-R$30,(S39>=1)*(S39-1))","v":77},{"$f":"IF(AND($M$1,T39>$M$2-S$30,T$30<=$M$2),$M$2-S$30,(T39>=1)*(T39-1))","v":76},{"$f":"IF(AND($M$1,U39>$M$2-T$30,U$30<=$M$2),$M$2-T$30,(U39>=1)*(U39-1))","v":75},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":74},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":73},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":72},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":71},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":70},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":69},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":68},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":67},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":66},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":65},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":64},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":63},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":62},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":61},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":60},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":59},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":58},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":57},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":56},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":55},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":54},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":53},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":52},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":51},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":50},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":49},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":48},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":47},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":46},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":45},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":44},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":43},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":42},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":41},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":40},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":39},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":38},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":37},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":36},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":35},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":34},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":33}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-O$30,P$30<=$M$2),$M$2-O$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665,10.691380787764665,9.6913807877646647,8.6913807877646647,7.6913807877646647,6.6913807877646647]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2026"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O115","v":0},{"$f":"P115","v":3.0266186548080052},{"$f":"Q115","v":2.9887859216229051},{"$f":"R115","v":2.9509531884378051},{"$f":"S115","v":2.913120455252705},{"$f":"T115","v":2.875287722067605},{"$f":"U115","v":2.8374549888825049},{"$f":"V115","v":2.7996222556974049},{"$f":"W115","v":2.7617895225123048},{"$f":"X115","v":2.7239567893272048},{"$f":"Y115","v":2.6861240561421047},{"$f":"Z115","v":2.6482913229570046},{"$f":"AA115","v":2.6104585897719046},{"$f":"AB115","v":2.5726258565868045},{"$f":"AC115","v":2.5347931234017045},{"$f":"AD115","v":2.4969603902166044},{"$f":"AE115","v":2.4591276570315044},{"$f":"AF115","v":2.4212949238464043},{"$f":"AG115","v":2.3834621906613043},{"$f":"AH115","v":2.3456294574762042},{"$f":"AI115","v":2.3077967242911042},{"$f":"AJ115","v":2.2699639911060041},{"$f":"AK115","v":2.2321312579209041},{"$f":"AL115","v":2.194298524735804},{"$f":"AM115","v":2.1564657915507039},{"$f":"AN115","v":2.1186330583656039},{"$f":"AO115","v":2.0808003251805038},{"$f":"AP115","v":2.0429675919954038},{"$f":"AQ115","v":2.0051348588103037},{"$f":"AR115","v":1.9673021256252037},{"$f":"AS115","v":1.9294693924401036},{"$f":"AT115","v":1.8916366592550036},{"$f":"AU115","v":1.8538039260699035},{"$f":"AV115","v":1.8159711928848035},{"$f":"AW115","v":1.7781384596997034},{"$f":"AX115","v":1.7403057265146034},{"$f":"AY115","v":1.7024729933295033},{"$f":"AZ115","v":1.6646402601444032},{"$f":"BA115","v":1.6268075269593032},{"$f":"BB115","v":1.5889747937742031},{"$f":"BC115","v":1.5511420605891031},{"$f":"BD115","v":1.513309327404003},{"$f":"BE115","v":1.475476594218903},{"$f":"BF115","v":1.4376438610338029},{"$f":"BG115","v":1.3998111278487029},{"$f":"BH115","v":1.3619783946636028},{"$f":"BI115","v":1.3241456614785028},{"$f":"BJ115","v":1.2863129282934027},{"$f":"BK115","v":1.2484801951083027}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O117:O118)","v":0},{"$f":"SUM(P117:P118)","v":37.772147992567454},{"$f":"SUM(Q117:Q118)","v":37.142612192691331},{"$f":"SUM(R117:R118)","v":36.513076392815208},{"$f":"SUM(S117:S118)","v":35.883540592939084},{"$f":"SUM(T117:T118)","v":35.254004793062961},{"$f":"SUM(U117:U118)","v":34.624468993186838},{"$f":"SUM(V117:V118)","v":33.994933193310715},{"$f":"SUM(W117:W118)","v":33.365397393434591},{"$f":"SUM(X117:X118)","v":32.735861593558468},{"$f":"SUM(Y117:Y118)","v":32.106325793682345},{"$f":"SUM(Z117:Z118)","v":31.476789993806221},{"$f":"SUM(AA117:AA118)","v":30.847254193930098},{"$f":"SUM(AB117:AB118)","v":30.217718394053975},{"$f":"SUM(AC117:AC118)","v":29.588182594177852},{"$f":"SUM(AD117:AD118)","v":28.958646794301728},{"$f":"SUM(AE117:AE118)","v":28.329110994425605},{"$f":"SUM(AF117:AF118)","v":27.699575194549482},{"$f":"SUM(AG117:AG118)","v":27.070039394673358},{"$f":"SUM(AH117:AH118)","v":26.440503594797235},{"$f":"SUM(AI117:AI118)","v":25.810967794921112},{"$f":"SUM(AJ117:AJ118)","v":25.181431995044989},{"$f":"SUM(AK117:AK118)","v":24.551896195168865},{"$f":"SUM(AL117:AL118)","v":23.922360395292742},{"$f":"SUM(AM117:AM118)","v":23.292824595416619},{"$f":"SUM(AN117:AN118)","v":22.663288795540495},{"$f":"SUM(AO117:AO118)","v":22.033752995664372},{"$f":"SUM(AP117:AP118)","v":21.404217195788249},{"$f":"SUM(AQ117:AQ118)","v":20.774681395912125},{"$f":"SUM(AR117:AR118)","v":20.145145596036002},{"$f":"SUM(AS117:AS118)","v":19.515609796159879},{"$f":"SUM(AT117:AT118)","v":18.886073996283752},{"$f":"SUM(AU117:AU118)","v":18.256538196407625},{"$f":"SUM(AV117:AV118)","v":17.627002396531502},{"$f":"SUM(AW117:AW118)","v":16.997466596655379},{"$f":"SUM(AX117:AX118)","v":16.367930796779252},{"$f":"SUM(AY117:AY118)","v":15.738394996903127},{"$f":"SUM(AZ117:AZ118)","v":15.108859197027002},{"$f":"SUM(BA117:BA118)","v":14.479323397150877},{"$f":"SUM(BB117:BB118)","v":13.849787597274752},{"$f":"SUM(BC117:BC118)","v":13.220251797398626},{"$f":"SUM(BD117:BD118)","v":12.590715997522501},{"$f":"SUM(BE117:BE118)","v":11.961180197646376},{"$f":"SUM(BF117:BF118)","v":11.331644397770251},{"$f":"SUM(BG117:BG118)","v":10.702108597894126},{"$f":"SUM(BH117:BH118)","v":10.072572798018001},{"$f":"SUM(BI117:BI118)","v":9.443036998141876},{"$f":"SUM(BJ117:BJ118)","v":8.813501198265751},{"$f":"SUM(BK117:BK118)","v":8.1839653983896259}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O120","v":0},{"$f":"P120","v":2.4910294701473767},{"$f":"Q120","v":2.4287537333936924},{"$f":"R120","v":2.366477996640008},{"$f":"S120","v":2.3042022598863237},{"$f":"T120","v":2.2419265231326393},{"$f":"U120","v":2.1796507863789549},{"$f":"V120","v":2.1173750496252706},{"$f":"W120","v":2.0550993128715862},{"$f":"X120","v":1.9928235761179018},{"$f":"Y120","v":1.9305478393642175},{"$f":"Z120","v":1.8682721026105331},{"$f":"AA120","v":1.8059963658568488},{"$f":"AB120","v":1.7437206291031644},{"$f":"AC120","v":1.68144489234948},{"$f":"AD120","v":1.6191691555957957},1.5568934188421113,1.4946176820884269,1.4323419453347426,1.3700662085810582,1.3077904718273738,1.2455147350736895,1.1832389983200051,1.1209632615663205,1.0586875248126359,0.99641178805895148,0.934136051305267,0.87186031455158253,0.80958457779789805,0.74730884104421358,0.6850331042905291,{"$f":"AT120","v":0.62275736753684463},0.56048163078316016,0.49820589402947568,0.43593015727579121,0.37365442052210673,0.31137868376842226,0.24910294701473781,0.18682721026105337,0.12455147350736892,6.227573675368446E-2,0,0,0,0,0,0,{"$f":"BJ120","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,1.3333643804697126,1.3000302709579699,1.2666961614462271,1.2333620519344843,1.2000279424227416,1.1666938329109988,1.1333597233992561,1.1000256138875133,1.0666915043757705,1.0333573948640278,1.000023285352285,0.96668917584054215,0.93335506632879928,0.90002095681705641,0.86668684730531353,0.83335273779357066,0.80001862828182779,0.76668451877008492,0.73335040925834205,0.70001629974659918,0.66668219023485631,0.63334808072311355,0.60001397121137079,0.56667986169962792,0.53334575218788505,0.50001164267614229,0.46667753316439947,0.43334342365265666,0.40000931414091384,0.36667520462917103,0.33334109511742821,0.30000698560568539,0.26667287609394258,0.23333876658219976,0.20000465707045695,0.16667054755871413,0.13333643804697132,0.10000232853522849,6.6668219023485659E-2,3.3334109511742829E-2,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,3.4876141283332949,3.4004237751249624,3.31323342191663,3.2260430687082975,3.138852715499965,3.0516623622916326,2.9644720090833001,2.8772816558749676,2.7900913026666352,2.7029009494583027,2.6157105962499703,2.5285202430416378,2.4413298898333053,2.3541395366249729,2.2669491834166404,2.179758830208308,2.0925684769999755,2.005378123791643,1.9181877705833108,1.8309974173749786,1.7438070641666463,1.6566167109583141,1.5694263577499818,1.4822360045416496,1.3950456513333174,1.3078552981249851,1.2206649449166529,1.1334745917083207,1.0462842384999882,0.95909388529165585,0.8719035320833235,0.78471317887499115,0.6975228256666588,0.61033247245832645,0.5231421192499941,0.43595176604166175,0.3487614128333294,0.26157105962499705,0.1743807064166647,8.719035320833235E-2,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,30.545102925532909,29.323298808511591,28.101494691490274,26.879690574468956,25.657886457447638,24.436082340426321,23.214278223405003,21.992474106383689,20.770669989362371,19.548865872341054,18.32706175531974,17.105257638298422,15.883453521277106,14.66164940425579,13.439845287234474,12.218041170213159,10.996237053191843,9.7744329361705269,8.552628819149211,7.3308247021278952,6.1090205851065793,4.8872164680852634,3.6654123510639476,2.4436082340426317,1.2218041170213159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,2.2871284593738772,2.0584156134364893,1.8297027674991015,1.6009899215617138,1.3722770756243261,1.1435642296869384,0.91485138374955066,0.68613853781216294,0.45742569187477533,0.22871284593738767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,28.490454580540671,22.792363664432536,17.0942727483244,11.396181832216268,5.6980909161081339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,3.242891026684307,2.918601924015876,2.5943128213474456,2.2700237186790151,1.9457346160105844,1.6214455133421537,1.297156410673723,0.97286730800529231,0.64857820533686161,0.32428910266843081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P58:P73)","v":0},113.60306665016135,105.18732943272074,96.771592215280108,88.355854997839501,79.94011778039885,71.524380562958228,68.806734261625735,66.089087960293227,63.371441658960741,60.653795357628248,57.936149056295754,55.864176206739458,53.792203357183155,51.720230507626859,49.648257658070563,47.576284808514259,45.504311958957963,43.43233910940166,41.360366259845364,39.288393410289061,37.216420560732764,35.144447711176468,33.072474861620165,31.000502012063873,28.928529162507566,26.85655631295127,26.006387580416288,25.156218847881306,24.30605011534632,23.455881382811338,22.605712650276352,21.755543917741367,20.905375185206381,20.055206452671403,19.205037720136414,18.354868987601424,17.504700255066442,16.65453152253146,15.804362789996473,14.954194057461489,14.104025324926504,13.436656791865278,12.769288258804053,12.101919725742828,11.434551192681603,10.767182659620378,10.099814126559153,9.4324455934979277]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2026"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P381","v":3.0266186548080052}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P384","v":37.772147992567454}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P386","v":2.4910294701473767}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P387","v":1.3333643804697126}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P388","v":3.4876141283332949}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P389","v":30.545102925532909}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P391","v":2.2871284593738772}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P392","v":28.490454580540671}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P393","v":3.242891026684307}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},113.60306665016135,0,0,0,0,0,{"$f":"SUM(V77:V92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2026"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100074E-2,-3.7832733185100081E-2,-3.7832733185100081E-2,-3.7832733185100081E-2,-3.7832733185100081E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-0.62953579987612429,-0.62953579987612429,-0.62953579987612429,-0.62953579987612429,-0.62953579987612429,-0.62953579987612429,-0.62953579987612429,-0.6295357998761244,-0.6295357998761244,-0.6295357998761244,-0.6295357998761244,-0.6295357998761244,-0.62953579987612451,-0.62953579987612451,-0.62953579987612451,-0.62953579987612451,-0.62953579987612462,-0.62953579987612462,-0.62953579987612462,-0.62953579987612462,-0.62953579987612474,-0.62953579987612474,-0.62953579987612474,-0.62953579987612485,-0.62953579987612485,-0.62953579987612496,-0.62953579987612496,-0.62953579987612507,-0.62953579987612507,-0.62953579987612518,-0.62953579987612507,-0.62953579987612496,-0.62953579987612507,-0.62953579987612518,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507,-0.62953579987612507]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-6.2275736753684419E-2,-6.2275736753684419E-2,-6.2275736753684419E-2,-6.2275736753684426E-2,-6.2275736753684426E-2,-6.2275736753684426E-2,-6.2275736753684426E-2,-6.2275736753684433E-2,-6.2275736753684433E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.2275736753684433E-2},-6.2275736753684439E-2,-6.2275736753684439E-2,-6.2275736753684439E-2,-6.2275736753684446E-2,-6.2275736753684446E-2,-6.2275736753684453E-2,-6.2275736753684453E-2,-6.227573675368446E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.2275736753684474E-2,-6.2275736753684481E-2,-6.2275736753684474E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.2275736753684467E-2,-6.227573675368446E-2,-6.227573675368446E-2,-6.227573675368446E-2,-6.227573675368446E-2,-6.2275736753684453E-2,-6.2275736753684453E-2,-6.2275736753684453E-2,-6.2275736753684453E-2,-6.227573675368446E-2,-6.227573675368446E-2,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},-3.3334109511742815E-2,-3.3334109511742815E-2,-3.3334109511742815E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742836E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742815E-2,-3.3334109511742815E-2,-3.3334109511742815E-2,-3.3334109511742822E-2,-3.3334109511742815E-2,-3.3334109511742815E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742822E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,-3.3334109511742829E-2,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-8.7190353208332377E-2,-8.7190353208332363E-2,-8.7190353208332363E-2,-8.7190353208332363E-2,-8.7190353208332363E-2,-8.7190353208332363E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.7190353208332336E-2,-8.7190353208332336E-2,-8.7190353208332336E-2,-8.7190353208332336E-2,-8.7190353208332322E-2,-8.7190353208332322E-2,-8.7190353208332308E-2,-8.7190353208332308E-2,-8.7190353208332308E-2,-8.7190353208332308E-2,-8.7190353208332322E-2,-8.7190353208332322E-2,-8.7190353208332322E-2,-8.7190353208332336E-2,-8.7190353208332336E-2,-8.7190353208332336E-2,-8.719035320833235E-2,-8.7190353208332363E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,-8.719035320833235E-2,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-1.2218041170213163,-1.2218041170213163,-1.2218041170213163,-1.2218041170213161,-1.2218041170213161,-1.2218041170213161,-1.2218041170213159,-1.2218041170213161,-1.2218041170213159,-1.2218041170213159,-1.2218041170213161,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,-1.2218041170213159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-9.2671503170376604E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.2671503170376576E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-0.22871284593738772,-0.22871284593738769,-0.22871284593738769,-0.22871284593738769,-0.22871284593738769,-0.22871284593738767,-0.22871284593738767,-0.22871284593738764,-0.22871284593738767,-0.22871284593738767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-5.6980909161081339,-5.6980909161081339,-5.698090916108133,-5.6980909161081339,-5.6980909161081339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,-0.3242891026684307,-0.3242891026684307,-0.3242891026684307,-0.32428910266843075,-0.32428910266843075,-0.32428910266843075,-0.32428910266843075,-0.32428910266843075,-0.32428910266843081,-0.32428910266843081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":-8.4157372174406291},-8.4157372174406291,-8.4157372174406273,-8.4157372174406291,-8.4157372174406291,-2.7176463013324952,-2.7176463013324947,-2.7176463013324952,-2.7176463013324952,-2.7176463013324952,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563001,-2.0719728495563006,-2.0719728495563006,-2.0719728495563006,-0.85016873253498471,-0.85016873253498471,-0.85016873253498482,-0.85016873253498482,-0.85016873253498493,-0.85016873253498482,-0.85016873253498471,-0.85016873253498482,-0.85016873253498493,-0.85016873253498482,-0.85016873253498482,-0.85016873253498482,-0.85016873253498482,-0.85016873253498482,-0.85016873253498482,-0.66736853306122512,-0.66736853306122512,-0.66736853306122512,-0.66736853306122512,-0.66736853306122512,-0.66736853306122512,-0.66736853306122512,-0.66736853306122512]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},3.0266186548080052,2.9887859216229051,2.9509531884378051,2.913120455252705,2.875287722067605,2.8374549888825049,2.7996222556974049,2.7617895225123048,2.7239567893272048,2.6861240561421047,2.6482913229570046,2.6104585897719046,2.5726258565868045,2.5347931234017045,2.4969603902166044,2.4591276570315044,2.4212949238464043,2.3834621906613043,2.3456294574762042,2.3077967242911042,2.2699639911060041,2.2321312579209041,2.194298524735804,2.1564657915507039,2.1186330583656039,2.0808003251805038,2.0429675919954038,2.0051348588103037,1.9673021256252037,1.9294693924401036,1.8916366592550036,1.8538039260699035,1.8159711928848035,1.7781384596997034,1.7403057265146034,1.7024729933295033,1.6646402601444032,1.6268075269593032,1.5889747937742031,1.5511420605891031,1.513309327404003,1.475476594218903,1.4376438610338029,1.3998111278487029,1.3619783946636028,1.3241456614785028,1.2863129282934027,1.2484801951083027,1.2106474619232026]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,37.772147992567454,37.142612192691331,36.513076392815208,35.883540592939084,35.254004793062961,34.624468993186838,33.994933193310715,33.365397393434591,32.735861593558468,32.106325793682345,31.476789993806221,30.847254193930098,30.217718394053975,29.588182594177852,28.958646794301728,28.329110994425605,27.699575194549482,27.070039394673358,26.440503594797235,25.810967794921112,25.181431995044989,24.551896195168865,23.922360395292742,23.292824595416619,22.663288795540495,22.033752995664372,21.404217195788249,20.774681395912125,20.145145596036002,19.515609796159879,18.886073996283752,18.256538196407625,17.627002396531502,16.997466596655379,16.367930796779252,15.738394996903127,15.108859197027002,14.479323397150877,13.849787597274752,13.220251797398626,12.590715997522501,11.961180197646376,11.331644397770251,10.702108597894126,10.072572798018001,9.443036998141876,8.813501198265751,8.1839653983896259,7.5544295985135008]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,2.4910294701473767,2.4287537333936924,2.366477996640008,2.3042022598863237,{"$f":"T63+T101+T82","v":2.2419265231326393},2.1796507863789549,2.1173750496252706,2.0550993128715862,1.9928235761179018,1.9305478393642175,1.8682721026105331,1.8059963658568488,1.7437206291031644,1.68144489234948,1.6191691555957957,1.5568934188421113,1.4946176820884269,1.4323419453347426,1.3700662085810582,1.3077904718273738,1.2455147350736895,1.1832389983200051,1.1209632615663205,1.0586875248126359,0.99641178805895148,0.934136051305267,0.87186031455158253,0.80958457779789805,0.74730884104421358,0.6850331042905291,0.62275736753684463,0.56048163078316016,0.49820589402947568,0.43593015727579121,0.37365442052210673,0.31137868376842226,0.24910294701473781,0.18682721026105337,0.12455147350736892,6.227573675368446E-2,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},1.3333643804697126,1.3000302709579699,1.2666961614462271,1.2333620519344843,1.2000279424227416,1.1666938329109988,1.1333597233992561,1.1000256138875133,1.0666915043757705,1.0333573948640278,1.000023285352285,0.96668917584054215,0.93335506632879928,0.90002095681705641,0.86668684730531353,0.83335273779357066,0.80001862828182779,0.76668451877008492,0.73335040925834205,0.70001629974659918,0.66668219023485631,0.63334808072311355,0.60001397121137079,0.56667986169962792,0.53334575218788505,0.50001164267614229,0.46667753316439947,0.43334342365265666,0.40000931414091384,0.36667520462917103,0.33334109511742821,0.30000698560568539,0.26667287609394258,0.23333876658219976,0.20000465707045695,0.16667054755871413,0.13333643804697132,0.10000232853522849,6.6668219023485659E-2,3.3334109511742829E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,3.4876141283332949,3.4004237751249624,3.31323342191663,3.2260430687082975,3.138852715499965,3.0516623622916326,2.9644720090833001,2.8772816558749676,2.7900913026666352,2.7029009494583027,2.6157105962499703,2.5285202430416378,2.4413298898333053,2.3541395366249729,2.2669491834166404,2.179758830208308,2.0925684769999755,2.005378123791643,1.9181877705833108,1.8309974173749786,1.7438070641666463,1.6566167109583141,1.5694263577499818,1.4822360045416496,1.3950456513333174,1.3078552981249851,1.2206649449166529,1.1334745917083207,1.0462842384999882,0.95909388529165585,0.8719035320833235,0.78471317887499115,0.6975228256666588,0.61033247245832645,0.5231421192499941,0.43595176604166175,0.3487614128333294,0.26157105962499705,0.1743807064166647,8.719035320833235E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,30.545102925532909,29.323298808511591,28.101494691490274,26.879690574468956,25.657886457447638,24.436082340426321,23.214278223405003,21.992474106383689,20.770669989362371,19.548865872341054,18.32706175531974,17.105257638298422,15.883453521277106,14.66164940425579,13.439845287234474,12.218041170213159,10.996237053191843,9.7744329361705269,8.552628819149211,7.3308247021278952,6.1090205851065793,4.8872164680852634,3.6654123510639476,2.4436082340426317,1.2218041170213159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,2.2871284593738772,2.0584156134364893,1.8297027674991015,1.6009899215617138,1.3722770756243261,1.1435642296869384,0.91485138374955066,0.68613853781216294,0.45742569187477533,0.22871284593738767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,28.490454580540671,22.792363664432536,17.0942727483244,11.396181832216268,5.6980909161081339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,3.242891026684307,2.918601924015876,2.5943128213474456,2.2700237186790151,1.9457346160105844,1.6214455133421537,1.297156410673723,0.97286730800529231,0.64857820533686161,0.32428910266843081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O130)","v":0},{"$f":"SUM(P115:P130)","v":113.60306665016135},105.18732943272074,96.771592215280108,88.355854997839501,79.94011778039885,71.524380562958228,68.806734261625735,66.089087960293227,63.371441658960741,60.653795357628248,57.936149056295754,55.864176206739458,53.792203357183155,51.720230507626859,49.648257658070563,47.576284808514259,45.504311958957963,43.43233910940166,41.360366259845364,39.288393410289061,37.216420560732764,35.144447711176468,33.072474861620165,31.000502012063873,28.928529162507566,26.85655631295127,26.006387580416288,25.156218847881306,24.30605011534632,23.455881382811338,22.605712650276352,21.755543917741367,20.905375185206381,20.055206452671403,19.205037720136414,18.354868987601424,17.504700255066442,16.65453152253146,15.804362789996473,14.954194057461489,14.104025324926504,13.436656791865278,12.769288258804053,12.101919725742828,11.434551192681603,10.767182659620378,10.099814126559153,9.4324455934979277,8.7650770604367025]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2026"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O211","v":0},3.0266186548080052,2.9887859216229051,2.9509531884378051,2.913120455252705,2.839271395630429,2.7668993172005982,2.6959746803393645,2.6264685362153553,2.558352514973826,2.4915988141571277,2.426180187356763,2.362069933092406,2.2992418839133357,2.237670395717847,2.1773303372862682,{"$f":"AE211","v":2.1181970800233207},2.0602464879056326,2.0034549076302981,1.9477991589604702,1.8932565252640388,1.8398047442415359,1.7874219988394833,1.7360869083454717,1.6857785196613404,1.6364762987508916,1.5881601222586519,1.5408102692962569,1.4944074133931098,1.4489326146080257,1.4043673117986433,1.3606933150454485,1.3178927982273176,1.2759482917455494,1.2348426753934165,1.1945591713683263,1.1550813374237379,1.1163930601580412,1.0784785484376584,1.0413223269516834,1.0049092298954279,0.96922439478029743,0.93425325636746959,0.89998154072289827,0.86639525939121842,0.83348070368617211,0.80122443909522678,0.76961329979610038,0.7386343832829565]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O213:O214)","v":0},37.772147992567454,{"$f":"SUM(Q213:Q214)","v":37.142612192691331},36.513076392815208,35.883540592939084,34.834091792442123,33.805631967955101,32.797741339957817,31.81000852452048,30.842030365391889,29.893411769445869,28.96376554541877,28.052712245872215,27.159880012316588,26.284904423432074,25.42742834632525,24.587101790760563,23.763581766307173,22.956532142342848,22.165623510857809,21.390533052002471,20.630944402324239,19.886547525639575,19.157038586488603,18.442119826120649,17.741499440960055,17.054891463502674,16.382015645594439,15.72259734404437,15.076367408525302,14.443062071716614,13.822422841644102,13.214196396173039,12.618134479611397,12.033993801380989,11.461535936715189,10.900527229342703,10.350738696117668,9.8119459335571335,9.2839290262478098,8.7664724570846726,8.2593650193047985,7.7623997302805217,7.2753737470367303,6.7980882834578154,6.3303485291504789,5.8719635699292887,5.4227463098925224,4.9825133950564915]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O216","v":0},2.4910294701473767,2.4287537333936924,2.366477996640008,2.3042022598863237,2.2166650846575333,2.130878652933319,2.0468079498435889,1.9644186608156535,1.8836771575682767,1.8045504843858475,1.7270063446670669,1.6510130877426619,1.576539695956745,1.5035557720065464,1.4320315265353518,{"$f":"AE216","v":1.3619377659735812},1.2932458806230458,1.2259278329795211,1.159956146288867,1.095303893332026,1.0319446854343219,0.96985266169457185,0.90900247842961668,0.84936929882996071,0.79092878282229784,0.73365707713478823,0.67753080556102874,0.62252705941874453,0.56862338819930602,0.51579779040425622,0.46402870456510742,0.41329500044274159,0.36357597040282308,0.31485132096370294,0.26710116451336524,0.22030601119203427,0.17444676093712994,0.12950469568732367,8.5461471742513534E-2,4.2299112276599611E-2,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,1.3333643804697126,1.3000302709579699,1.2666961614462271,1.2333620519344843,1.1865063431539298,1.1405877485489864,1.0955875258361418,1.0514873075775542,1.0082690936841383,0.96591524406859075,0.9244084714453541,0.88373183427458213,0.84386872984722561,0.80480288750841622,0.76651836201638313,0.72899952703419069,0.69223106875164209,0.65619797963474447,0.62088555230018472,0.58627937351231618,0.55236531830020508,0.51912954419233615,0.48655848556662462,0.45463884811342731,0.42335760340929396,0.39270198359924324,0.36265947618539357,0.33321781891982089,0.30436499479955964,0.27608922716170364,0.24837897487660476,0.22122292763720786,0.1946100013425989,0.16852933357388211,0.14297027916053967,0.11792240583546408,9.3375489976889992E-2,6.9319512435487382E-2,4.5744654444912831E-2,2.2641293614149773E-2,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,3.4876141283332949,3.4004237751249624,3.31323342191663,3.2260430687082975,3.103484948565201,2.9833779908249665,2.8656731722395365,2.7503224500258154,2.6372787422563686,2.5264959086423109,2.4179287317005342,2.3115328982975933,2.207264981562711,2.1050824231625263,2.0049435159303455,1.9068073868428081,1.8106339803370215,1.7163840419613507,1.6240191023531934,1.5335014615371991,1.4447941735375247,1.3578610312978439,1.2726665519029565,1.189175962095967,1.1073551840851172,1.0271708216344846,0.94859014643286454,0.87158108473527685,0.79611220427164098,0.72215270141727772,0.64967238862000176,0.57864168207867139,0.50903158966816764,0.44081369910587392,0.3739601663548261,0.30844370425879919,0.24423757140469285,0.18131556120766862,0.11965199121458489,5.9221692621362843E-2,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,30.545102925532909,29.323298808511591,28.101494691490274,26.879690574468956,25.381502423147751,23.913278034852972,22.47441813432409,21.064335431805784,19.682454383337845,18.328210955839264,17.001052396890653,15.700437009121016,14.425833929106771,13.176722910692812,11.95259411264713,10.752947890562364,9.5772945929192925,8.4251543612290831,7.2960569341726771,6.1895414556573991,5.1051562867124272,4.0424588211463544,3.0010153048916033,1.9804006589619472,0.98019830595088431,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55031900253026356,0.45390511326113853,0.35941950177739601,0.26682360252332832,0.17607962125434201,8.7150519610735416E-2,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,2.2871284593738772,2.0584156134364893,1.8297027674991015,1.6009899215617138,1.3581847810401668,1.1202357433290508,0.88704568637215708,0.65851943055440121,0.43456369985300047,0.21508708376562777,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,28.490454580540671,22.792363664432536,17.0942727483244,11.396181832216268,5.6405344422080637,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,3.242891026684307,2.918601924015876,2.5943128213474456,2.2700237186790151,1.9257533266059337,1.588368342374314,1.2577310578273266,0.93370651897127899,0.61616247089235232,0.30496930377500425,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,{"$f":"BC223","v":3.219646771412954E-15},3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P135:P150)","v":0},113.60306665016135,105.18732943272074,96.771592215280108,88.355854997839501,79.036313539981379,69.903162911280475,66.480399048517455,63.12609046300966,59.838868049212067,56.617390083690402,53.460341677479157,50.961497008400499,48.512629232703404,46.112738812520242,43.760846200740751,41.455991441196851,39.197233776843831,36.983651265777873,34.814340404933226,32.688415761305471,30.605009610550287,28.563271582810192,26.562368315624905,24.601483113783321,22.679815615978573,20.796581468129911,19.911606343070051,19.044330720511393,18.194400610403907,17.361469102498571,16.54519622475134,15.745248804559049,14.961300332770611,14.193030830417937,13.440126718112317,12.702280688052813,11.979191578594493,11.270564251325345,10.576109470601578,9.8955437854922863,9.2285894140851799,8.6966529866480755,8.1753552877597127,7.6644835428491174,7.1638292328367346,6.6731880090245994,6.1923596096887064,5.7211477783395317]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2026"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P381","v":3.0266186548080052}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P384","v":37.772147992567454}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P386","v":2.4910294701473767}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P387","v":1.3333643804697126}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P388","v":3.4876141283332949}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P389","v":30.545102925532909}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P391","v":2.2871284593738772}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P392","v":28.490454580540671}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P393","v":3.242891026684307}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!P396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},113.60306665016135,0,0,0,0,0,{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2026"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},-3.7832733185100068E-2,-3.7832733185100068E-2,-3.7832733185100068E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},-0.62953579987612429,-0.62953579987612429,-0.62953579987612429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},-6.2275736753684419E-2,-6.2275736753684419E-2,-6.2275736753684419E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},-3.3334109511742815E-2,-3.3334109511742815E-2,-3.3334109511742815E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},-8.7190353208332377E-2,-8.7190353208332363E-2,-8.7190353208332363E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},-1.2218041170213163,-1.2218041170213163,-1.2218041170213163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},-9.2671503170376604E-2,-9.267150317037659E-2,-9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},-0.22871284593738772,-0.22871284593738769,-0.22871284593738769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},-5.6980909161081339,-5.6980909161081339,-5.698090916108133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},-0.3242891026684307,-0.3242891026684307,-0.3242891026684307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":-8.4157372174406291},-8.4157372174406291,-8.4157372174406273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,-7.3849059622276073E-2,-7.2372078429830539E-2,-7.0924636861233945E-2,-6.9506144124009253E-2,-6.8116021241529059E-2,-6.6753700816698486E-2,-6.5418626800364504E-2,-6.4110254264357222E-2,-6.2828049179070075E-2,-6.1571488195488674E-2,-6.0340058431578893E-2,-5.9133257262947318E-2,-5.7950592117688368E-2,-5.6791580275334597E-2,-5.5655748669827899E-2,-5.4542633696431343E-2,-5.3451781022502712E-2,-5.2382745402052663E-2,-5.1335090494011602E-2,-5.0308388684131379E-2,-4.9302220910448738E-2,-4.8316176492239765E-2,-4.7349852962394974E-2,-4.6402855903147064E-2,-4.5474798785084126E-2,-4.4565302809382444E-2,-4.3673996753194791E-2,-4.2800516818130886E-2,-4.1944506481768278E-2,-4.1105616352132911E-2,-4.0283504025090254E-2,-3.9477833944588439E-2,-3.8688277265696673E-2,-3.7914511720382744E-2,-3.7156221485975083E-2,-3.6413097056255582E-2,-3.5684835115130459E-2,-3.4971138412827854E-2,-3.42717156445713E-2,-3.3586281331679874E-2,-3.2914555705046269E-2,-3.2256264590945348E-2,-3.1611139299126435E-2,-3.0978916513143905E-2,-3.0359338182881029E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.0494488004969631,-1.0284598244870238,-1.0078906279972832,-0.9877328154373376,-0.96797815912859086,-0.94861859594601905,-0.92964622402709851,-0.91105329954655667,-0.89283223355562547,-0.87497558888451299,-0.85747607710682261,-0.84032655556468616,-0.82352002445339234,-0.80704962396432456,-0.79090863148503809,-0.77509045885533723,-0.75958864967823037,-0.74439687668466581,-0.72950893915097248,-0.7149187603679531,-0.70062038516059399,-0.686607977457382,-0.67287581790823436,-0.65941830155006964,-0.64622993551906827,-0.63330533680868684,-0.62063923007251309,-0.60822644547106275,-0.59606191656164154,-0.58414067823040872,-0.57245786466580051,-0.56100870737248443,-0.54978853322503474,-0.5387927625605341,-0.52801690730932338,-0.51745656916313687,-0.5071074377798741,-0.49696528902427656,-0.48702598324379109,-0.47728546357891521,-0.46773975430733694,-0.45838495922119016,-0.44921726003676637,-0.440232914836031,-0.43142825653931033,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.753717522879019E-2,-8.5786431724214393E-2,-8.4070703089730095E-2,-8.2389289027935492E-2,-8.0741503247376778E-2,-7.9126673182429247E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-7.7544139718780658E-2},-7.5993256924405048E-2,-7.4473391785916943E-2,-7.2983923950198606E-2,-7.1524245471194625E-2,-7.0093760561770732E-2,-6.8691885350535303E-2,-6.7318047643524601E-2,-6.5971686690654119E-2,-6.465225295684103E-2,-6.3359207897704203E-2,-6.2092023739750125E-2,-6.0850183264955116E-2,-5.9633179599656007E-2,-5.8440516007662889E-2,-5.7271705687509632E-2,-5.6126271573759434E-2,-5.5003746142284239E-2,-5.3903671219438558E-2,-5.2825597795049785E-2,-5.1769085839148785E-2,-5.0733704122365809E-2,-4.9719030039918483E-2,-4.8724649439120124E-2,-4.775015645033772E-2,-4.6795153321330961E-2,-4.5859250254904338E-2,-4.4942065249806255E-2,-4.4043223944810132E-2,-4.3162359465913923E-2,-4.2299112276595635E-2,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,-4.685570878055452E-2,-4.5918594604943436E-2,-4.5000222712844561E-2,-4.4100218258587669E-2,-4.3218213893415916E-2,-4.2353849615547591E-2,-4.1506772623236633E-2,-4.0676637170771912E-2,-3.9863104427356473E-2,-3.9065842338809338E-2,-3.828452549203315E-2,-3.7518834982192488E-2,-3.6768458282548634E-2,-3.6033089116897656E-2,-3.5312427334559707E-2,-3.4606178787868515E-2,-3.391405521211114E-2,-3.3235774107868918E-2,-3.2571058625711531E-2,-3.1919637453197307E-2,-3.1281244704133356E-2,-3.0655619810050692E-2,-3.0042507413849676E-2,-2.9441657265572681E-2,-2.8852824120261227E-2,-2.8275767637856001E-2,-2.771025228509888E-2,-2.7156047239396901E-2,-2.6612926294608961E-2,-2.6080667768716783E-2,-2.5559054413342448E-2,-2.5047873325075593E-2,-2.4546915858574082E-2,-2.4055977541402606E-2,-2.3574857990574551E-2,-2.3103360830763059E-2,-2.2641293614147791E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.12255812014309639,-0.12010695774023449,-0.11770481858542978,-0.11535072221372117,-0.11304370776944674,-0.1107828336140578,-0.10856717694177664,-0.10639583340294112,-0.1042679167348823,-0.10218255840018464,-0.10013890723218095,-9.8136129087537327E-2,-9.6173406505786568E-2,-9.4249938375670833E-2,-9.236493960815742E-2,-9.0517640815994269E-2,-8.8707287999674381E-2,-8.6933142239680891E-2,-8.5194479394887265E-2,-8.3490589806989535E-2,-8.1820778010849735E-2,-8.0184362450632735E-2,-7.858067520162007E-2,-7.7009061697587672E-2,-7.546888046363591E-2,-7.3959502854363202E-2,-7.2480312797275917E-2,-7.103070654133041E-2,-6.9610092410503796E-2,-6.8217890562293715E-2,-6.6853532751047842E-2,-6.5516462096026878E-2,-6.420613285410634E-2,-6.2922010197024217E-2,-6.1663569993083728E-2,-6.0430298593222048E-2,-5.9221692621357604E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.4981881513212039,-1.4682243882947799,-1.4388599005288842,-1.4100827025183065,-1.3818810484679402,-1.3542434274985813,-1.3271585589486097,-1.3006153877696376,-1.2746030800142449,-1.24911101841396,-1.2241287980456805,-1.199646222084767,-1.1756532976430716,-1.1521402316902101,-1.1290974270564058,-1.1065154785152778,-1.0843851689449722,-1.0626974655660728,-1.0414435162547511,-1.0206146459296561,-1.0002023530110629,-0.98019830595084179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-9.8381519662372491E-2,-9.6413889269125044E-2,-9.4485611483742543E-2,-9.2595899254067679E-2,-9.0743981268986321E-2,-8.8929101643606595E-2,-8.7150519610734445E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.24280514052154706,-0.23794903771111608,-0.23319005695689377,-0.22852625581775585,-0.22395573070140073,-0.21947661608737271,-0.21508708376562524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-5.7556473900082041,-5.6405344422080406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B203=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K20/(1-$J$3^$I20),BM146),0))*$J$1","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.34427039207308135,-0.33738498423161972,-0.33063728454698732,-0.32402453885604759,-0.31754404807892661,-0.31119316711734807,-0.30496930377500103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},{"$f":"SUM(Q192:Q207)","v":0},{"$f":"SUM(R192:R207)","v":0},0,-9.3195414578580902,-9.1331506287009265,-3.4227638627630292,-3.354308585507769,-3.2872224137976134,-3.221477965521661,-3.157048406211227,-2.4988446690786694,-2.4488677756970962,-2.3998904201831541,-2.3518926117794905,-2.3048547595439013,-2.2587576643530225,-2.2135825110659622,-2.169310860844643,-2.1259246436277501,-2.0834061507551951,-2.0417380277400912,-2.0009032671852891,-1.9608852018415832,-1.9216674978047517,-1.8832341478486567,-0.88497512505985854,-0.86727562255866131,-0.84993011010748798,-0.83293150790533832,-0.81627287774723145,-0.79994742019228671,-0.78394847178844107,-0.76826950235267222,-0.75290411230561893,-0.73784603005950644,-0.72308910945831617,-0.70862732726915001,-0.69445478072376687,-0.6805656851092915,-0.66695437140710556,-0.53193642743710445,-0.52129769888836242,-0.51087174491059506,-0.50065431001238325,-0.49064122381213549,-0.48082839933589283,-0.47121183134917488,-0.46178759472219133]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P135+P173+P192+P154","v":3.0266186548080052},2.9887859216229051,2.9509531884378051,2.913120455252705,2.839271395630429,2.7668993172005982,2.6959746803393645,2.6264685362153553,2.558352514973826,2.4915988141571277,2.426180187356763,2.362069933092406,2.2992418839133357,2.237670395717847,2.1773303372862682,2.1181970800233207,2.0602464879056326,2.0034549076302981,1.9477991589604702,1.8932565252640388,1.8398047442415359,1.7874219988394833,1.7360869083454717,1.6857785196613404,1.6364762987508916,1.5881601222586519,1.5408102692962569,1.4944074133931098,1.4489326146080257,1.4043673117986433,1.3606933150454485,1.3178927982273176,{"$f":"AV135+AV173+AV192+AV154","v":1.2759482917455494},1.2348426753934165,1.1945591713683263,1.1550813374237379,1.1163930601580412,1.0784785484376584,1.0413223269516834,1.0049092298954279,0.96922439478029743,0.93425325636746959,0.89998154072289827,0.86639525939121842,0.83348070368617211,0.80122443909522678,0.76961329979610038,0.7386343832829565,0.70827504510007544]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P136+P174+P193+P155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV136+AV174+AV193+AV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P137+P175+P194+P156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV137+AV175+AV194+AV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P138+P176+P195+P157","v":37.772147992567454},37.142612192691331,36.513076392815208,35.883540592939084,34.834091792442123,33.805631967955101,32.797741339957817,31.81000852452048,30.842030365391889,29.893411769445869,28.96376554541877,28.052712245872215,27.159880012316588,26.284904423432074,25.42742834632525,24.587101790760563,23.763581766307173,22.956532142342848,22.165623510857809,21.390533052002471,20.630944402324239,19.886547525639575,19.157038586488603,18.442119826120649,17.741499440960055,17.054891463502674,16.382015645594439,15.72259734404437,15.076367408525302,14.443062071716614,13.822422841644102,13.214196396173039,{"$f":"AV138+AV176+AV195+AV157","v":12.618134479611397},12.033993801380989,11.461535936715189,10.900527229342703,10.350738696117668,9.8119459335571335,9.2839290262478098,8.7664724570846726,8.2593650193047985,7.7623997302805217,7.2753737470367303,6.7980882834578154,6.3303485291504789,5.8719635699292887,5.4227463098925224,4.9825133950564915,4.5510851385171813]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P139+P177+P196+P158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV139+AV177+AV196+AV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P140+P178+P197+P159","v":2.4910294701473767},2.4287537333936924,2.366477996640008,2.3042022598863237,2.2166650846575333,2.130878652933319,2.0468079498435889,1.9644186608156535,1.8836771575682767,1.8045504843858475,1.7270063446670669,1.6510130877426619,1.576539695956745,1.5035557720065464,1.4320315265353518,1.3619377659735812,1.2932458806230458,1.2259278329795211,1.159956146288867,1.095303893332026,1.0319446854343219,0.96985266169457185,0.90900247842961668,0.84936929882996071,0.79092878282229784,0.73365707713478823,0.67753080556102874,0.62252705941874453,0.56862338819930602,0.51579779040425622,0.46402870456510742,0.41329500044274159,{"$f":"AV140+AV178+AV197+AV159","v":0.36357597040282308},0.31485132096370294,0.26710116451336524,0.22030601119203427,0.17444676093712994,0.12950469568732367,8.5461471742513534E-2,4.2299112276599611E-2,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15,3.9759862069388419E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P141+P179+P198+P160","v":1.3333643804697126},1.3000302709579699,1.2666961614462271,1.2333620519344843,1.1865063431539298,1.1405877485489864,1.0955875258361418,1.0514873075775542,1.0082690936841383,0.96591524406859075,0.9244084714453541,0.88373183427458213,0.84386872984722561,0.80480288750841622,0.76651836201638313,0.72899952703419069,0.69223106875164209,0.65619797963474447,0.62088555230018472,0.58627937351231618,0.55236531830020508,0.51912954419233615,0.48655848556662462,0.45463884811342731,0.42335760340929396,0.39270198359924324,0.36265947618539357,0.33321781891982089,0.30436499479955964,0.27608922716170364,0.24837897487660476,0.22122292763720786,{"$f":"AV141+AV179+AV198+AV160","v":0.1946100013425989},0.16852933357388211,0.14297027916053967,0.11792240583546408,9.3375489976889992E-2,6.9319512435487382E-2,4.5744654444912831E-2,2.2641293614149773E-2,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15,1.9810542095655137E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P142+P180+P199+P161","v":3.4876141283332949},3.4004237751249624,3.31323342191663,3.2260430687082975,3.103484948565201,2.9833779908249665,2.8656731722395365,2.7503224500258154,2.6372787422563686,2.5264959086423109,2.4179287317005342,2.3115328982975933,2.207264981562711,2.1050824231625263,2.0049435159303455,1.9068073868428081,1.8106339803370215,1.7163840419613507,1.6240191023531934,1.5335014615371991,1.4447941735375247,1.3578610312978439,1.2726665519029565,1.189175962095967,1.1073551840851172,1.0271708216344846,0.94859014643286454,0.87158108473527685,0.79611220427164098,0.72215270141727772,0.64967238862000176,0.57864168207867139,{"$f":"AV142+AV180+AV199+AV161","v":0.50903158966816764},0.44081369910587392,0.3739601663548261,0.30844370425879919,0.24423757140469285,0.18131556120766862,0.11965199121458489,5.9221692621362843E-2,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15,5.2388648974499574E-15]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P143+P181+P200+P162","v":30.545102925532909},29.323298808511591,28.101494691490274,26.879690574468956,25.381502423147751,23.913278034852972,22.47441813432409,21.064335431805784,19.682454383337845,18.328210955839264,17.001052396890653,15.700437009121016,14.425833929106771,13.176722910692812,11.95259411264713,10.752947890562364,9.5772945929192925,8.4251543612290831,7.2960569341726771,6.1895414556573991,5.1051562867124272,4.0424588211463544,3.0010153048916033,1.9804006589619472,0.98019830595088431,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,{"$f":"AV143+AV181+AV200+AV162","v":4.2521541843143495E-14},4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14,4.2521541843143495E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P144+P182+P201+P163","v":0.92671503170376601},0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55031900253026356,0.45390511326113853,0.35941950177739601,0.26682360252332832,0.17607962125434201,8.7150519610735416E-2,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,{"$f":"AV144+AV182+AV201+AV163","v":9.7144514654701197E-16},9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16,9.7144514654701197E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P145+P183+P202+P164","v":2.2871284593738772},2.0584156134364893,1.8297027674991015,1.6009899215617138,1.3581847810401668,1.1202357433290508,0.88704568637215708,0.65851943055440121,0.43456369985300047,0.21508708376562777,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,{"$f":"AV145+AV183+AV202+AV164","v":2.5257573810222311E-15},2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P146+P184+P203+P165","v":28.490454580540671},22.792363664432536,17.0942727483244,11.396181832216268,5.6405344422080637,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,{"$f":"AV146+AV184+AV203+AV165","v":2.3092638912203256E-14},2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14,2.3092638912203256E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P147+P185+P204+P166","v":3.242891026684307},2.918601924015876,2.5943128213474456,2.2700237186790151,1.9257533266059337,1.588368342374314,1.2577310578273266,0.93370651897127899,0.61616247089235232,0.30496930377500425,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,{"$f":"AV147+AV185+AV204+AV166","v":3.219646771412954E-15},3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15,3.219646771412954E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P148+P186+P205+P167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV148+AV186+AV205+AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P149+P187+P206+P168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV149+AV187+AV206+AV168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P150+P188+P207+P169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV150+AV188+AV207+AV169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P211:P226)","v":113.60306665016135},105.18732943272074,96.771592215280108,88.355854997839501,79.036313539981379,69.903162911280475,{"$f":"SUM(V211:V226)","v":66.480399048517455},63.12609046300966,59.838868049212067,56.617390083690402,53.460341677479157,50.961497008400499,48.512629232703404,46.112738812520242,43.760846200740751,41.455991441196851,39.197233776843831,36.983651265777873,34.814340404933226,32.688415761305471,30.605009610550287,28.563271582810192,26.562368315624905,24.601483113783321,22.679815615978573,20.796581468129911,19.911606343070051,19.044330720511393,18.194400610403907,17.361469102498571,16.54519622475134,15.745248804559049,14.961300332770611,14.193030830417937,13.440126718112317,12.702280688052813,11.979191578594493,11.270564251325345,10.576109470601578,9.8955437854922863,9.2285894140851799,8.6966529866480755,8.1753552877597127,7.6644835428491174,7.1638292328367346,6.6731880090245994,6.1923596096887064,5.7211477783395317,5.25936018361734]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2026"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(Q232>=1)*(Q232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,{"$f":"(AE237>=1)*(AE237-1)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AY242>=1)*(AY242-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},{"$f":"(Q243>=1)*(Q243-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AF243>=1)*(AF243-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2026"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O326","v":0},{"$f":"P326","v":3.3013192563274094},3.136253293511039,2.9711873306946686,2.8061213678782981,2.6410554050619277,2.4759894422455573,2.3109234794291869,2.1458575166128164,1.980791553796446,1.8157255909800756,1.6506596281637052,1.4855936653473347,1.3205277025309643,1.1554617397145939,0.99039577689822333,0.8253298140818528,{"$f":"AF326","v":0.66026385126548226},0.49519788844911172,0.33013192563274119,0.16506596281637059,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,41.200406705555679,39.140386370277895,37.080366035000111,35.020345699722327,32.960325364444543,30.900305029166759,28.840284693888975,26.780264358611191,24.720244023333407,22.660223688055623,20.600203352777839,18.540183017500055,16.480162682222272,14.420142346944488,12.360122011666704,10.30010167638892,8.2400813411111358,6.1800610058333518,4.1200406705555679,2.0600203352777839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,2.7171191669002224,2.5812632085552112,2.4454072502102,2.3095512918651888,2.1736953335201776,2.0378393751751664,1.9019834168301553,1.7661274584851441,1.6302715001401329,1.4944155417951217,1.3585595834501105,1.2227036251050996,1.0868476667600886,0.95099170841507752,0.81513575007006644,0.67927979172505537,0.5434238333800443,0.40756787503503322,0.27171191669002215,0.13585595834501107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,1.4543825988626118,1.3816634689194811,1.3089443389763504,1.2362252090332198,1.1635060790900891,1.0907869491469584,1.0180678192038279,0.94534868926069737,0.87262955931756681,0.79991042937443624,0.72719129943130567,0.6544721694881751,0.58175303954504454,0.50903390960191397,0.4363147796587834,0.36359564971565284,0.29087651977252227,0.2181573898293917,0.14543825988626113,7.2719129943130567E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,3.8041553937480166,3.7090515089043161,3.6139476240606156,3.5188437392169152,3.4237398543732147,3.3286359695295142,3.2335320846858138,3.1384281998421133,3.0433243149984128,2.9482204301547124,2.8531165453110119,2.7580126604673114,2.6629087756236109,2.5678048907799105,2.47270100593621,2.3775971210925095,2.2824932362488091,2.1873893514051086,2.0922854665614081,1.9971815817177077,1.9020776968740072,1.8069738120303067,1.7118699271866062,1.616766042342906,1.5216621574992057,1.4265582726555053,1.331454387811805,1.2363505029681048,1.1412466181244043,1.0461427332807038,0.95103884843700348,0.85593496359330312,0.76083107874960276,0.6657271939059024,0.57062330906220204,0.47551942421850169,0.38041553937480133,0.28531165453110097,0.19020776968740066,9.5103884843700331E-2,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,33.317423823570948,31.096262235332887,28.875100647094822,26.653939058856757,24.432777470618696,22.211615882380634,19.99045429414257,17.769292705904505,15.548131117666442,13.326969529428379,11.105807941190315,8.8846463529522524,6.6634847647141893,4.4423231764761262,2.2211615882380631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,1.0108251247416506,0.90974261226748554,0.80866009979332043,0.70757758731915543,0.60649507484499032,0.50541256237082521,0.40433004989666016,0.30324753742249511,0.20216502494833005,0.10108251247416503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,2.4947117842648709,2.2452406058383838,1.9957694274118967,1.7462982489854095,1.4968270705589224,1.2473558921324353,0.99788471370594822,0.7484135352794612,0.49894235685297417,0.24947117842648708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,31.076292409301512,24.861033927441209,18.645775445580906,12.430516963720603,6.2152584818603014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,0,3.537220843979564,3.1834987595816076,2.8297766751836511,2.4760545907856946,2.1223325063877381,1.7686104219897818,1.4148883375918255,1.061166253193869,0.70744416879591276,0.35372208439795638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P250:P265)","v":0},123.9138571072525,112.24439599062953,100.57493487400654,88.905473757383561,77.236012640760606,{"$f":"SUM(V250:V265)","v":65.566551524137623},60.112348889374957,54.658146254612291,49.203943619849618,43.749740985086959,38.295538350324286,33.545611490860232,28.795684631396171,24.045757771932109,19.295830912468048,14.545904053003989,12.017138781777994,9.4883735105519964,6.9596082393260001,4.4308429681000039,1.9020776968740072,1.8069738120303067,1.7118699271866062,1.616766042342906,1.5216621574992057,1.4265582726555053,1.331454387811805,1.2363505029681048,1.1412466181244043,1.0461427332807038,0.95103884843700348,0.85593496359330312,0.76083107874960276,0.6657271939059024,0.57062330906220204,0.47551942421850169,0.38041553937480133,0.28531165453110097,0.19020776968740066,9.5103884843700331E-2,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2026"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P154*P$36","v":3.3013192563274094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,41.200406705555679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,2.7171191669002224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.4543825988626118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,3.8041553937480166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,33.317423823570948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.0108251247416506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,2.4947117842648709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,31.076292409301512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,3.537220843979564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P269:P284)","v":123.9138571072525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2026"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q232>0,Q250/Q232,0)","v":-0.16506596281637048},-0.16506596281637048,-0.16506596281637048,-0.16506596281637048,-0.16506596281637048,-0.16506596281637048,-0.16506596281637048,-0.16506596281637048,-0.16506596281637051,-0.16506596281637051,-0.16506596281637051,-0.16506596281637054,-0.16506596281637054,-0.16506596281637057,-0.16506596281637057,-0.16506596281637057,-0.16506596281637057,-0.16506596281637057,-0.16506596281637059,-0.16506596281637059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q233>0,Q251/Q233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,-2.0600203352777839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13585595834501113,-0.1358559583450111,-0.1358559583450111,-0.1358559583450111,-0.1358559583450111,-0.1358559583450111,-0.1358559583450111,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501105,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,-0.13585595834501107,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AU237>0,AU255/AU237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-7.2719129943130595E-2,-7.2719129943130581E-2,-7.2719129943130581E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130553E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,{"$f":"-IF(AF238>0,AF256/AF238,0)","v":-7.2719129943130567E-2},-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,-7.2719129943130567E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-9.5103884843700415E-2,-9.5103884843700415E-2,-9.5103884843700415E-2,-9.5103884843700415E-2,-9.5103884843700415E-2,-9.5103884843700401E-2,-9.5103884843700401E-2,-9.5103884843700401E-2,-9.5103884843700401E-2,-9.5103884843700401E-2,-9.5103884843700401E-2,-9.5103884843700387E-2,-9.5103884843700387E-2,-9.5103884843700387E-2,-9.5103884843700387E-2,-9.5103884843700387E-2,-9.5103884843700373E-2,-9.5103884843700373E-2,-9.5103884843700373E-2,-9.5103884843700359E-2,-9.5103884843700359E-2,-9.5103884843700359E-2,-9.5103884843700345E-2,-9.5103884843700359E-2,-9.5103884843700359E-2,-9.5103884843700345E-2,-9.5103884843700359E-2,-9.5103884843700373E-2,-9.5103884843700359E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700331E-2,-9.5103884843700331E-2,-9.5103884843700318E-2,-9.5103884843700331E-2,-9.5103884843700331E-2,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2211615882380631,-2.2211615882380635,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380635,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,-2.2211615882380631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10108251247416507,-0.10108251247416505,-0.10108251247416505,-0.10108251247416507,-0.10108251247416505,-0.10108251247416504,-0.10108251247416504,-0.10108251247416504,-0.10108251247416503,-0.10108251247416503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24947117842648708,-0.24947117842648708,-0.24947117842648708,-0.24947117842648708,-0.24947117842648706,-0.24947117842648706,-0.24947117842648706,-0.24947117842648706,-0.24947117842648708,-0.24947117842648708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-6.2152584818603023,-6.2152584818603023,-6.2152584818603023,-6.2152584818603014,-6.2152584818603014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AU243>0,AU261/AU243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35372208439795638,-0.35372208439795638,-0.35372208439795638,-0.35372208439795638,-0.35372208439795633,-0.35372208439795638,-0.35372208439795638,-0.35372208439795633,-0.35372208439795638,-0.35372208439795638,0,0,0,0,0,{"$f":"-IF(AF244>0,AF262/AF244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},-11.669461116622971,-11.669461116622971,-11.669461116622971,-11.669461116622969,-11.669461116622969,-5.4542026347626686,-5.4542026347626678,-5.4542026347626678,-5.4542026347626678,-5.4542026347626678,-4.7499268594640593,-4.7499268594640593,-4.7499268594640593,-4.7499268594640593,-4.7499268594640593,-2.5287652712259967,-2.5287652712259967,-2.5287652712259967,-2.5287652712259967,-2.5287652712259967,-9.5103884843700359E-2,-9.5103884843700359E-2,-9.5103884843700345E-2,-9.5103884843700359E-2,-9.5103884843700359E-2,-9.5103884843700345E-2,-9.5103884843700359E-2,-9.5103884843700373E-2,-9.5103884843700359E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700345E-2,-9.5103884843700331E-2,-9.5103884843700331E-2,-9.5103884843700318E-2,-9.5103884843700331E-2,-9.5103884843700331E-2,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2026"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P250+P269+P288+P307","v":3.3013192563274094},3.136253293511039,2.9711873306946686,2.8061213678782981,2.6410554050619277,2.4759894422455573,2.3109234794291869,2.1458575166128164,1.980791553796446,1.8157255909800756,1.6506596281637052,1.4855936653473347,1.3205277025309643,1.1554617397145939,0.99039577689822333,0.8253298140818528,0.66026385126548226,0.49519788844911172,0.33013192563274119,0.16506596281637059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,41.200406705555679,39.140386370277895,37.080366035000111,35.020345699722327,32.960325364444543,30.900305029166759,28.840284693888975,26.780264358611191,24.720244023333407,22.660223688055623,20.600203352777839,18.540183017500055,16.480162682222272,14.420142346944488,12.360122011666704,10.30010167638892,8.2400813411111358,6.1800610058333518,4.1200406705555679,2.0600203352777839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,2.7171191669002224,2.5812632085552112,2.4454072502102,2.3095512918651888,2.1736953335201776,2.0378393751751664,1.9019834168301553,1.7661274584851441,1.6302715001401329,1.4944155417951217,{"$f":"Z255+Z274+Z293+Z312","v":1.3585595834501105},1.2227036251050996,1.0868476667600886,0.95099170841507752,0.81513575007006644,0.67927979172505537,0.5434238333800443,0.40756787503503322,0.27171191669002215,0.13585595834501107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P256+P275+P294+P313","v":1.4543825988626118},1.3816634689194811,1.3089443389763504,1.2362252090332198,1.1635060790900891,1.0907869491469584,1.0180678192038279,0.94534868926069737,0.87262955931756681,0.79991042937443624,0.72719129943130567,0.6544721694881751,0.58175303954504454,0.50903390960191397,0.4363147796587834,0.36359564971565284,0.29087651977252227,0.2181573898293917,0.14543825988626113,7.2719129943130567E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,3.8041553937480166,3.7090515089043161,3.6139476240606156,3.5188437392169152,3.4237398543732147,3.3286359695295142,3.2335320846858138,3.1384281998421133,3.0433243149984128,2.9482204301547124,2.8531165453110119,2.7580126604673114,2.6629087756236109,2.5678048907799105,2.47270100593621,2.3775971210925095,2.2824932362488091,2.1873893514051086,2.0922854665614081,1.9971815817177077,1.9020776968740072,1.8069738120303067,1.7118699271866062,1.616766042342906,1.5216621574992057,1.4265582726555053,1.331454387811805,1.2363505029681048,1.1412466181244043,1.0461427332807038,0.95103884843700348,0.85593496359330312,0.76083107874960276,0.6657271939059024,0.57062330906220204,0.47551942421850169,0.38041553937480133,0.28531165453110097,0.19020776968740066,9.5103884843700331E-2,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,33.317423823570948,31.096262235332887,28.875100647094822,26.653939058856757,24.432777470618696,22.211615882380634,19.99045429414257,17.769292705904505,15.548131117666442,13.326969529428379,11.105807941190315,8.8846463529522524,6.6634847647141893,4.4423231764761262,2.2211615882380631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.0108251247416506,0.90974261226748554,0.80866009979332043,0.70757758731915543,0.60649507484499032,0.50541256237082521,0.40433004989666016,0.30324753742249511,0.20216502494833005,0.10108251247416503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,2.4947117842648709,2.2452406058383838,1.9957694274118967,1.7462982489854095,1.4968270705589224,1.2473558921324353,0.99788471370594822,0.7484135352794612,0.49894235685297417,0.24947117842648708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO260+AO279+AO298+AO317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,31.076292409301512,24.861033927441209,18.645775445580906,12.430516963720603,6.2152584818603014,0,0,0,0,0,0,0,0,0,0,{"$f":"AE261+AE280+AE299+AE318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,3.537220843979564,3.1834987595816076,2.8297766751836511,2.4760545907856946,2.1223325063877381,1.7686104219897818,1.4148883375918255,1.061166253193869,0.70744416879591276,0.35372208439795638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P326:P341)","v":123.9138571072525},112.24439599062953,100.57493487400654,88.905473757383561,77.236012640760606,65.566551524137623,60.112348889374957,54.658146254612291,49.203943619849618,43.749740985086959,38.295538350324286,33.545611490860232,28.795684631396171,24.045757771932109,19.295830912468048,14.545904053003989,12.017138781777994,9.4883735105519964,6.9596082393260001,4.4308429681000039,1.9020776968740072,1.8069738120303067,1.7118699271866062,1.616766042342906,1.5216621574992057,1.4265582726555053,1.331454387811805,1.2363505029681048,1.1412466181244043,1.0461427332807038,0.95103884843700348,0.85593496359330312,0.76083107874960276,0.6657271939059024,0.57062330906220204,0.47551942421850169,0.38041553937480133,0.28531165453110097,0.19020776968740066,9.5103884843700331E-2,0,0,0,0,0,0,0,0,0]

{"sheet":"2027","index":53,"n_rows":342,"n_cols":66,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"Q30","v":2027},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":78},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":6.1997067210956462}]
[null,"High pressure mains - PE",null,null,null,null,11,null,58,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,58,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,58,6,38.531847699466532]
[null,"Low pressure mains",null,null,null,null,14,null,58,7,0]
[null,"Regulators",null,null,null,null,15,null,38,8,2.3437466008189292]
[null,"Secondary gate stations",null,null,null,null,16,null,38,9,1.8419566316144331]
[null,"Buildings",null,null,null,null,17,null,38,10,0.43622740035436808]
[null,"Meter and services pipes",null,null,null,null,18,null,23,11,28.783498527528089]
[null,"Equipment and vehicles",null,null,null,null,19,null,8,12,0.74137202536301272]
[null,"Vehicles",null,null,null,null,20,null,8,13,1.1333793227967051]
[null,"Information technology",null,null,null,null,21,null,3,14,5.6486471854984934]
[null,"Telemetry and monitoring",null,null,null,null,22,null,8,15,1.3269069148834207]
[null,"Full retail contestability",null,null,null,null,23,null,3,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,51.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":86.987289029419614}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294,0.41109986150349487]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3,8.2219972300698971E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2027}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,R39>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,(R39>=1)*(R39-1))","v":79},{"$f":"IF(AND($M$1,S39>$M$2-R$30,S$30<=$M$2),$M$2-R$30,(S39>=1)*(S39-1))","v":78},{"$f":"IF(AND($M$1,T39>$M$2-S$30,T$30<=$M$2),$M$2-S$30,(T39>=1)*(T39-1))","v":77},{"$f":"IF(AND($M$1,U39>$M$2-T$30,U$30<=$M$2),$M$2-T$30,(U39>=1)*(U39-1))","v":76},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":75},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":74},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":73},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":72},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":71},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":70},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":69},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":68},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":67},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":66},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":65},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":64},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":63},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":62},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":61},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":60},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":59},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":58},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":57},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":56},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":55},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":54},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":53},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":52},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":51},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":50},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":49},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":48},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":47},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":46},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":45},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":44},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":43},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":42},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":41},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":40},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":39},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":38},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":37},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":36},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":35},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":34}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-P$30,Q$30<=$M$2),$M$2-P$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665,10.691380787764665,9.6913807877646647,8.6913807877646647,7.6913807877646647]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2027"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q115","v":6.358673560098099},{"$f":"R115","v":6.2791901405968726},{"$f":"S115","v":6.1997067210956462},{"$f":"T115","v":6.1202233015944199},{"$f":"U115","v":6.0407398820931935},{"$f":"V115","v":5.9612564625919671},{"$f":"W115","v":5.8817730430907407},{"$f":"X115","v":5.8022896235895143},{"$f":"Y115","v":5.7228062040882879},{"$f":"Z115","v":5.6433227845870615},{"$f":"AA115","v":5.5638393650858351},{"$f":"AB115","v":5.4843559455846087},{"$f":"AC115","v":5.4048725260833823},{"$f":"AD115","v":5.3253891065821559},{"$f":"AE115","v":5.2459056870809295},{"$f":"AF115","v":5.1664222675797031},{"$f":"AG115","v":5.0869388480784767},{"$f":"AH115","v":5.0074554285772503},{"$f":"AI115","v":4.927972009076024},{"$f":"AJ115","v":4.8484885895747976},{"$f":"AK115","v":4.7690051700735712},{"$f":"AL115","v":4.6895217505723448},{"$f":"AM115","v":4.6100383310711184},{"$f":"AN115","v":4.530554911569892},{"$f":"AO115","v":4.4510714920686656},{"$f":"AP115","v":4.3715880725674392},{"$f":"AQ115","v":4.2921046530662128},{"$f":"AR115","v":4.2126212335649864},{"$f":"AS115","v":4.13313781406376},{"$f":"AT115","v":4.0536543945625336},{"$f":"AU115","v":3.9741709750613077},{"$f":"AV115","v":3.8946875555600817},{"$f":"AW115","v":3.8152041360588558},{"$f":"AX115","v":3.7357207165576298},{"$f":"AY115","v":3.6562372970564034},{"$f":"AZ115","v":3.5767538775551775},{"$f":"BA115","v":3.4972704580539515},{"$f":"BB115","v":3.4177870385527251},{"$f":"BC115","v":3.3383036190514987},{"$f":"BD115","v":3.2588201995502728},{"$f":"BE115","v":3.1793367800490469},{"$f":"BF115","v":3.0998533605478205},{"$f":"BG115","v":3.0203699410465941},{"$f":"BH115","v":2.9408865215453681},{"$f":"BI115","v":2.8614031020441422},{"$f":"BJ115","v":2.7819196825429158},{"$f":"BK115","v":2.7024362630416894}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q117:Q118)","v":39.860532102896407},{"$f":"SUM(R117:R118)","v":39.196189901181469},{"$f":"SUM(S117:S118)","v":38.531847699466532},{"$f":"SUM(T117:T118)","v":37.867505497751594},{"$f":"SUM(U117:U118)","v":37.203163296036657},{"$f":"SUM(V117:V118)","v":36.538821094321719},{"$f":"SUM(W117:W118)","v":35.874478892606781},{"$f":"SUM(X117:X118)","v":35.210136690891844},{"$f":"SUM(Y117:Y118)","v":34.545794489176906},{"$f":"SUM(Z117:Z118)","v":33.881452287461968},{"$f":"SUM(AA117:AA118)","v":33.217110085747031},{"$f":"SUM(AB117:AB118)","v":32.552767884032093},{"$f":"SUM(AC117:AC118)","v":31.888425682317152},{"$f":"SUM(AD117:AD118)","v":31.224083480602211},{"$f":"SUM(AE117:AE118)","v":30.55974127888727},{"$f":"SUM(AF117:AF118)","v":29.895399077172328},{"$f":"SUM(AG117:AG118)","v":29.231056875457387},{"$f":"SUM(AH117:AH118)","v":28.566714673742446},{"$f":"SUM(AI117:AI118)","v":27.902372472027505},{"$f":"SUM(AJ117:AJ118)","v":27.238030270312564},{"$f":"SUM(AK117:AK118)","v":26.573688068597622},{"$f":"SUM(AL117:AL118)","v":25.909345866882681},{"$f":"SUM(AM117:AM118)","v":25.24500366516774},{"$f":"SUM(AN117:AN118)","v":24.580661463452799},{"$f":"SUM(AO117:AO118)","v":23.916319261737858},{"$f":"SUM(AP117:AP118)","v":23.251977060022917},{"$f":"SUM(AQ117:AQ118)","v":22.587634858307975},{"$f":"SUM(AR117:AR118)","v":21.923292656593034},{"$f":"SUM(AS117:AS118)","v":21.258950454878093},{"$f":"SUM(AT117:AT118)","v":20.594608253163152},{"$f":"SUM(AU117:AU118)","v":19.930266051448211},{"$f":"SUM(AV117:AV118)","v":19.265923849733269},{"$f":"SUM(AW117:AW118)","v":18.601581648018328},{"$f":"SUM(AX117:AX118)","v":17.937239446303387},{"$f":"SUM(AY117:AY118)","v":17.272897244588446},{"$f":"SUM(AZ117:AZ118)","v":16.608555042873505},{"$f":"SUM(BA117:BA118)","v":15.944212841158565},{"$f":"SUM(BB117:BB118)","v":15.279870639443626},{"$f":"SUM(BC117:BC118)","v":14.615528437728685},{"$f":"SUM(BD117:BD118)","v":13.951186236013745},{"$f":"SUM(BE117:BE118)","v":13.286844034298806},{"$f":"SUM(BF117:BF118)","v":12.622501832583865},{"$f":"SUM(BG117:BG118)","v":11.958159630868924},{"$f":"SUM(BH117:BH118)","v":11.293817429153984},{"$f":"SUM(BI117:BI118)","v":10.629475227439045},{"$f":"SUM(BJ117:BJ118)","v":9.9651330257241035},{"$f":"SUM(BK117:BK118)","v":9.3007908240091641}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q120","v":2.4671016850725573},{"$f":"R120","v":2.4054241429457432},{"$f":"S120","v":2.3437466008189292},{"$f":"T120","v":2.2820690586921151},{"$f":"U120","v":2.220391516565301},{"$f":"V120","v":2.1587139744384869},{"$f":"W120","v":2.0970364323116728},{"$f":"X120","v":2.0353588901848587},{"$f":"Y120","v":1.9736813480580448},{"$f":"Z120","v":1.912003805931231},{"$f":"AA120","v":1.8503262638044171},{"$f":"AB120","v":1.7886487216776032},{"$f":"AC120","v":1.7269711795507894},{"$f":"AD120","v":1.6652936374239755},1.6036160952971616,1.5419385531703478,1.4802610110435339,1.41858346891672,1.3569059267899062,1.2952283846630923,1.2335508425362784,1.1718733004094646,1.1101957582826507,1.0485182161558368,0.98684067402902287,0.92516313190220889,0.86348558977539491,0.80180804764858093,0.74013050552176707,{"$f":"AT120","v":0.6784529633949532},0.61677542126813922,0.55509787914132525,0.49342033701451132,0.4317427948876974,0.37006525276088348,0.30838771063406956,0.24671016850725563,0.18503262638044171,0.12335508425362782,6.1677542126813908E-2,0,0,0,0,0,{"$f":"BJ120","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.938901717488877,1.890429174551655,1.8419566316144331,1.7934840886772112,1.7450115457399893,1.6965390028027674,1.6480664598655455,1.5995939169283235,1.5511213739911016,1.5026488310538797,1.4541762881166578,1.4057037451794359,1.3572312022422139,1.308758659304992,1.2602861163677701,1.2118135734305482,1.1633410304933263,1.1148684875561043,1.0663959446188824,1.0179234016816605,0.96945085874443859,0.92097831580721667,0.87250577286999476,0.82403322993277284,0.77556068699555092,0.727088144058329,0.67861560112110708,0.63014305818388516,0.58167051524666324,0.53319797230944133,0.48472542937221941,0.43625288643499749,0.38778034349777557,0.33930780056055365,0.29083525762333168,0.24236271468610973,0.19389017174888779,0.14541762881166584,9.6945085874443893E-2,4.8472542937221946E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45918673721512432,0.4477070687847462,0.43622740035436808,0.42474773192398996,0.41326806349361184,0.40178839506323372,0.3903087266328556,0.37882905820247748,0.36734938977209936,0.35586972134172123,0.34439005291134311,0.33291038448096499,0.32143071605058687,0.30995104762020875,0.29847137918983063,0.28699171075945251,0.27551204232907439,0.26403237389869627,0.25255270546831815,0.24107303703794006,0.22959336860756197,0.21811370017718387,0.20663403174680578,0.19515436331642769,0.18367469488604959,0.1721950264556715,0.16071535802529341,0.14923568959491532,0.13775602116453722,0.12627635273415913,0.11479668430378102,0.10331701587340292,9.1837347443024811E-2,8.0357679012646704E-2,6.8878010582268598E-2,5.7398342151890498E-2,4.5918673721512399E-2,3.4439005291134299E-2,2.2959336860756199E-2,1.14796684303781E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.286411442965314,30.034954985246699,28.783498527528089,27.532042069809478,26.280585612090864,25.029129154372249,23.777672696653639,22.526216238935028,21.274759781216414,20.0233033234978,18.771846865779189,17.520390408060575,16.26893395034196,15.017477492623348,13.766021034904735,12.514564577186123,11.26310811946751,10.011651661748898,8.7601952040302855,7.508738746311673,6.2572822885930606,5.0058258308744481,3.7543693731558361,2.5029129154372241,1.251456457718612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4167241534958812,1.2750517381462931,1.1333793227967051,0.99170690744711698,0.8500344920975289,0.70836207674794072,0.56668966139835253,0.4250172460487644,0.28334483069917626,0.14167241534958813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4144119758308236,7.5315295806646585,5.6486471854984934,3.7657647903323292,1.8828823951661646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6586336436042757,1.4927702792438482,1.3269069148834207,1.1610435505229932,0.99518018616256565,0.82931682180213806,0.66345345744171047,0.49759009308128288,0.33172672872085529,0.16586336436042765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R58:R73)","v":95.787292050371121},91.387290539895361,86.987289029419614,82.587287518943882,78.187286008468149,73.787284497992388,71.270165382682805,68.753046267373222,66.235927152063638,63.718808036754055,61.201688921444472,59.08477708901529,56.96786525658608,54.850953424156899,52.734041591727703,50.6171297592985,48.500217926869311,46.383306094440115,44.26639426201092,42.149482429581731,40.032570597152535,37.915658764723347,35.798746932294151,33.681835099864955,31.564923267435759,29.448011435006567,28.582556060295982,27.717100685585404,26.851645310874822,25.986189936164241,25.120734561453659,24.255279186743078,23.3898238120325,22.524368437321915,21.658913062611333,20.793457687900752,19.928002313190174,19.062546938479588,18.19709156376901,17.331636189058433,16.466180814347851,15.722355193131685,14.978529571915518,14.234703950699352,13.490878329483188,12.74705270826702,12.003227087050853]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2027"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q381","v":6.358673560098099}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q384","v":39.860532102896407}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q386","v":2.4671016850725573}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q387","v":1.938901717488877}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q388","v":0.45918673721512432}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q389","v":31.286411442965314}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q391","v":1.4167241534958812}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q392","v":9.4144119758308236}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q393","v":1.6586336436042757}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,{"$f":"SUM(Q77:Q92)","v":95.787292050371121},{"$f":"SUM(R77:R92)","v":0},0,0,0,{"$f":"SUM(V77:V92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2027"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,-7.9483419501226241E-2,-7.9483419501226241E-2,-7.9483419501226241E-2,-7.9483419501226227E-2,-7.9483419501226227E-2,-7.9483419501226227E-2,-7.9483419501226227E-2,-7.9483419501226227E-2,-7.9483419501226227E-2,-7.9483419501226213E-2,-7.9483419501226213E-2,-7.9483419501226213E-2,-7.9483419501226213E-2,-7.9483419501226213E-2,-7.9483419501226199E-2,-7.9483419501226199E-2,-7.9483419501226199E-2,-7.9483419501226199E-2,-7.9483419501226199E-2,-7.9483419501226185E-2,-7.9483419501226185E-2,-7.9483419501226185E-2,-7.9483419501226185E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226157E-2,-7.9483419501226157E-2,-7.9483419501226157E-2,-7.9483419501226144E-2,-7.9483419501226157E-2,-7.9483419501226157E-2,-7.9483419501226157E-2,-7.9483419501226171E-2,-7.9483419501226157E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226157E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226157E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226171E-2,-7.9483419501226157E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.66434220171494007,-0.66434220171494018,-0.66434220171494018,-0.66434220171494029,-0.66434220171494029,-0.66434220171494029,-0.66434220171494041,-0.66434220171494041,-0.66434220171494052,-0.66434220171494052,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494063,-0.66434220171494052,-0.66434220171494052,-0.66434220171494052,-0.66434220171494052,-0.66434220171494052,-0.66434220171494052,-0.66434220171494041,-0.66434220171494041,-0.66434220171494041,-0.66434220171494041,-0.66434220171494041,-0.66434220171494029,-0.66434220171494029,-0.66434220171494029,-0.66434220171494018,-0.66434220171494018,-0.66434220171494018,-0.66434220171494029,-0.66434220171494018,-0.66434220171494029,-0.66434220171494029,-0.66434220171494029,-0.66434220171494018,-0.66434220171494029,-0.66434220171494029,-0.66434220171494018,-0.66434220171494029]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-6.1677542126813936E-2,-6.1677542126813929E-2,-6.1677542126813922E-2,-6.1677542126813922E-2,-6.1677542126813915E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,-6.1677542126813902E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.1677542126813902E-2},-6.1677542126813902E-2,-6.1677542126813902E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,-6.1677542126813915E-2,-6.1677542126813915E-2,-6.1677542126813915E-2,-6.1677542126813922E-2,-6.1677542126813922E-2,-6.1677542126813922E-2,-6.1677542126813929E-2,-6.1677542126813929E-2,-6.1677542126813929E-2,-6.1677542126813929E-2,-6.1677542126813922E-2,-6.1677542126813915E-2,-6.1677542126813922E-2,-6.1677542126813929E-2,-6.1677542126813922E-2,-6.1677542126813915E-2,-6.1677542126813915E-2,-6.1677542126813915E-2,-6.1677542126813915E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,-6.1677542126813902E-2,-6.1677542126813908E-2,-6.1677542126813908E-2,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221925E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221932E-2,-4.8472542937221939E-2,-4.8472542937221939E-2,-4.8472542937221939E-2,-4.8472542937221946E-2,-4.8472542937221946E-2,-4.8472542937221953E-2,-4.8472542937221946E-2,-4.8472542937221946E-2,-4.8472542937221946E-2,-4.8472542937221946E-2,-4.8472542937221946E-2,-4.8472542937221946E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.1479668430378108E-2,-1.1479668430378108E-2,-1.1479668430378107E-2,-1.1479668430378107E-2,-1.1479668430378107E-2,-1.1479668430378107E-2,-1.1479668430378107E-2,-1.1479668430378105E-2,-1.1479668430378105E-2,-1.1479668430378105E-2,-1.1479668430378103E-2,-1.1479668430378103E-2,-1.1479668430378103E-2,-1.1479668430378101E-2,-1.1479668430378101E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.1479668430378098E-2,-1.1479668430378098E-2,-1.1479668430378098E-2,-1.1479668430378098E-2,-1.1479668430378098E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.1479668430378101E-2,-1.1479668430378101E-2,-1.1479668430378101E-2,-1.1479668430378103E-2,-1.1479668430378103E-2,-1.1479668430378101E-2,-1.1479668430378101E-2,-1.1479668430378101E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.14796684303781E-2,-1.14796684303781E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.2514564577186125,-1.2514564577186125,-1.2514564577186125,-1.2514564577186127,-1.2514564577186125,-1.2514564577186125,-1.2514564577186125,-1.2514564577186127,-1.2514564577186125,-1.2514564577186125,-1.2514564577186127,-1.2514564577186125,-1.2514564577186122,-1.2514564577186122,-1.2514564577186122,-1.2514564577186122,-1.2514564577186122,-1.2514564577186122,-1.2514564577186122,-1.2514564577186122,-1.251456457718612,-1.251456457718612,-1.251456457718612,-1.251456457718612,-1.251456457718612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-9.2671503170376604E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.2671503170376576E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.14167241534958813,-0.14167241534958813,-0.14167241534958813,-0.14167241534958813,-0.14167241534958816,-0.14167241534958813,-0.14167241534958813,-0.14167241534958813,-0.14167241534958813,-0.14167241534958813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.8828823951661646,-1.8828823951661646,-1.8828823951661644,-1.8828823951661646,-1.8828823951661646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.16586336436042756,-0.16586336436042759,-0.16586336436042759,-0.16586336436042762,-0.16586336436042762,-0.16586336436042762,-0.16586336436042762,-0.16586336436042762,-0.16586336436042765,-0.16586336436042765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},-4.4000015104757502,-4.4000015104757502,-4.4000015104757502,-4.4000015104757502,-4.4000015104757502,-2.5171191153095851,-2.5171191153095855,-2.5171191153095855,-2.5171191153095855,-2.5171191153095855,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291931,-2.1169118324291927,-2.1169118324291927,-2.1169118324291927,-2.1169118324291927,-2.1169118324291927,-0.86545537471058065,-0.86545537471058054,-0.86545537471058043,-0.86545537471058054,-0.86545537471058054,-0.86545537471058054,-0.86545537471058032,-0.86545537471058032,-0.86545537471058032,-0.86545537471058021,-0.86545537471058021,-0.86545537471058021,-0.86545537471058032,-0.86545537471058021,-0.86545537471058032,-0.74382562121616647,-0.74382562121616647,-0.74382562121616635,-0.74382562121616647,-0.74382562121616647,-0.74382562121616635,-0.74382562121616647]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,6.358673560098099,6.2791901405968726,6.1997067210956462,6.1202233015944199,6.0407398820931935,5.9612564625919671,5.8817730430907407,5.8022896235895143,5.7228062040882879,5.6433227845870615,5.5638393650858351,5.4843559455846087,5.4048725260833823,5.3253891065821559,5.2459056870809295,5.1664222675797031,5.0869388480784767,5.0074554285772503,4.927972009076024,4.8484885895747976,4.7690051700735712,4.6895217505723448,4.6100383310711184,4.530554911569892,4.4510714920686656,4.3715880725674392,4.2921046530662128,4.2126212335649864,4.13313781406376,4.0536543945625336,3.9741709750613077,3.8946875555600817,3.8152041360588558,3.7357207165576298,3.6562372970564034,3.5767538775551775,3.4972704580539515,3.4177870385527251,3.3383036190514987,3.2588201995502728,3.1793367800490469,3.0998533605478205,3.0203699410465941,2.9408865215453681,2.8614031020441422,2.7819196825429158,2.7024362630416894,2.6229528435404634]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,39.860532102896407,39.196189901181469,38.531847699466532,37.867505497751594,37.203163296036657,36.538821094321719,35.874478892606781,35.210136690891844,34.545794489176906,33.881452287461968,33.217110085747031,32.552767884032093,31.888425682317152,31.224083480602211,30.55974127888727,29.895399077172328,29.231056875457387,28.566714673742446,27.902372472027505,27.238030270312564,26.573688068597622,25.909345866882681,25.24500366516774,24.580661463452799,23.916319261737858,23.251977060022917,22.587634858307975,21.923292656593034,21.258950454878093,20.594608253163152,19.930266051448211,19.265923849733269,18.601581648018328,17.937239446303387,17.272897244588446,16.608555042873505,15.944212841158565,15.279870639443626,14.615528437728685,13.951186236013745,13.286844034298806,12.622501832583865,11.958159630868924,11.293817429153984,10.629475227439045,9.9651330257241035,9.3007908240091641,8.6364486222942247]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,2.4671016850725573,2.4054241429457432,2.3437466008189292,{"$f":"T63+T101+T82","v":2.2820690586921151},2.220391516565301,2.1587139744384869,2.0970364323116728,2.0353588901848587,1.9736813480580448,1.912003805931231,1.8503262638044171,1.7886487216776032,1.7269711795507894,1.6652936374239755,1.6036160952971616,1.5419385531703478,1.4802610110435339,1.41858346891672,1.3569059267899062,1.2952283846630923,1.2335508425362784,1.1718733004094646,1.1101957582826507,1.0485182161558368,0.98684067402902287,0.92516313190220889,0.86348558977539491,0.80180804764858093,0.74013050552176707,0.6784529633949532,0.61677542126813922,0.55509787914132525,0.49342033701451132,0.4317427948876974,0.37006525276088348,0.30838771063406956,0.24671016850725563,0.18503262638044171,0.12335508425362782,6.1677542126813908E-2,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,1.938901717488877,1.890429174551655,1.8419566316144331,1.7934840886772112,1.7450115457399893,1.6965390028027674,1.6480664598655455,1.5995939169283235,1.5511213739911016,1.5026488310538797,1.4541762881166578,1.4057037451794359,1.3572312022422139,1.308758659304992,1.2602861163677701,1.2118135734305482,1.1633410304933263,1.1148684875561043,1.0663959446188824,1.0179234016816605,0.96945085874443859,0.92097831580721667,0.87250577286999476,0.82403322993277284,0.77556068699555092,0.727088144058329,0.67861560112110708,0.63014305818388516,0.58167051524666324,0.53319797230944133,0.48472542937221941,0.43625288643499749,0.38778034349777557,0.33930780056055365,0.29083525762333168,0.24236271468610973,0.19389017174888779,0.14541762881166584,9.6945085874443893E-2,4.8472542937221946E-2,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0.45918673721512432,0.4477070687847462,0.43622740035436808,0.42474773192398996,0.41326806349361184,0.40178839506323372,0.3903087266328556,0.37882905820247748,0.36734938977209936,0.35586972134172123,0.34439005291134311,0.33291038448096499,0.32143071605058687,0.30995104762020875,0.29847137918983063,0.28699171075945251,0.27551204232907439,0.26403237389869627,0.25255270546831815,0.24107303703794006,0.22959336860756197,0.21811370017718387,0.20663403174680578,0.19515436331642769,0.18367469488604959,0.1721950264556715,0.16071535802529341,0.14923568959491532,0.13775602116453722,0.12627635273415913,0.11479668430378102,0.10331701587340292,9.1837347443024811E-2,8.0357679012646704E-2,6.8878010582268598E-2,5.7398342151890498E-2,4.5918673721512399E-2,3.4439005291134299E-2,2.2959336860756199E-2,1.14796684303781E-2,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,31.286411442965314,30.034954985246699,28.783498527528089,27.532042069809478,26.280585612090864,25.029129154372249,23.777672696653639,22.526216238935028,21.274759781216414,20.0233033234978,18.771846865779189,17.520390408060575,16.26893395034196,15.017477492623348,13.766021034904735,12.514564577186123,11.26310811946751,10.011651661748898,8.7601952040302855,7.508738746311673,6.2572822885930606,5.0058258308744481,3.7543693731558361,2.5029129154372241,1.251456457718612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,1.4167241534958812,1.2750517381462931,1.1333793227967051,0.99170690744711698,0.8500344920975289,0.70836207674794072,0.56668966139835253,0.4250172460487644,0.28334483069917626,0.14167241534958813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,9.4144119758308236,7.5315295806646585,5.6486471854984934,3.7657647903323292,1.8828823951661646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,1.6586336436042757,1.4927702792438482,1.3269069148834207,1.1610435505229932,0.99518018616256565,0.82931682180213806,0.66345345744171047,0.49759009308128288,0.33172672872085529,0.16586336436042765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P115:P130)","v":0},95.787292050371121,91.387290539895361,86.987289029419614,82.587287518943882,78.187286008468149,{"$f":"SUM(V115:V130)","v":73.787284497992388},71.270165382682805,68.753046267373222,66.235927152063638,63.718808036754055,61.201688921444472,59.08477708901529,56.96786525658608,54.850953424156899,52.734041591727703,50.6171297592985,48.500217926869311,46.383306094440115,44.26639426201092,42.149482429581731,40.032570597152535,37.915658764723347,35.798746932294151,33.681835099864955,31.564923267435759,29.448011435006567,28.582556060295982,27.717100685585404,26.851645310874822,25.986189936164241,25.120734561453659,24.255279186743078,23.3898238120325,22.524368437321915,21.658913062611333,20.793457687900752,19.928002313190174,19.062546938479588,18.19709156376901,17.331636189058433,16.466180814347851,15.722355193131685,14.978529571915518,14.234703950699352,13.490878329483188,12.74705270826702,12.003227087050853,11.259401465834689]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2027"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q211","v":6.358673560098099},6.2791901405968726,6.1997067210956462,6.0433774963722833,5.8901748561433873,5.7400362687190691,5.5929004530432369,5.4487073536809216,5.307398116305853,5.1689150636782859,5.03320167210327,4.9002025483597542,4.7698634070911083,4.642131048647836,{"$f":"AE211","v":4.5169533373734287},4.39427918032451,4.2740585064165693,4.1562422459867872,4.0407823107656009,3.9276315742488386,3.8167438524624115,3.708073885111713,3.6015773171080285,3.4972106804644176,3.394931376553679,3.2946976587211552,3.1964686152452817,3.1002041526389257,3.0058649792846968,2.9134125893975527,2.8228092473081512,2.734017972060538,2.647002522317877,2.5617273815700692,2.4781577436372175,2.396259498463023,2.3159992181923124,2.2373441435270158,2.1602621703550251,2.0847218366464744,2.0106923096120948,1.9381433731184026,1.8670454153545841,1.7973694167460421,1.729086938109671,1.6621701090460272,1.5965916165636564]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q213:Q214)","v":39.860532102896407},39.196189901181469,38.531847699466532,37.415270435123283,36.321024716066901,35.248663911391645,34.197750322809895,33.167855005999776,32.158557595525863,31.169446133261427,30.200116900242278,29.250174251883514,28.319230456491926,27.406905537008168,26.512827115914085,25.636630263241884,24.777957347623126,23.936457890316746,23.11178842215649,22.30361234335944,21.511599786138333,20.735427480061649,19.974778620106498,19.22934273735045,18.498815572249523,17.782898950450615,17.081300661087685,16.393734337512011,15.719919340407852,15.059580643245777,14.412448720026942,13.778259435272485,13.156753936213116,12.547678547134936,11.950784665838318,11.365828662167633,10.792571778570363,10.230780032645036,9.6802241216382168,9.1406793288515331,8.611925431920584,8.0937466129282534,7.5859313703157696,7.0882724325555362,6.6005666735505066,6.1226150297255781,5.6542224187771479]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q216","v":2.4671016850725573},2.4054241429457432,2.3437466008189292,2.2562806594152374,2.1705640368396195,2.086561746715514,2.0042395023938906,1.9235637029586996,1.8445014195122125,1.767020381734655,1.6910889647126488,1.6166761760310826,1.5437516431231477,1.4722856008733716,{"$f":"AE216","v":1.402248879468591},1.333612892491906,1.2663496252547546,1.2004316233623464,1.1358319815077864,1.0725243324903175,1.0104828364531979,0.94968217033682079,0.89009751754277122,0.83170455780460262,0.77447945726119738,0.71839885872866027,0.66343987216677391,0.6095800653361253,0.55679745464208963,0.50507049616193467,0.45437807685138282,0.40469950592704201,0.35601450642118804,0.30830320690545115,0.26154613338002902,0.21572420132511533,0.17081870791129988,0.12681132436576076,8.368408849113243E-2,4.141939733399666E-2,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.938901717488877,1.890429174551655,1.8419566316144331,1.77321691770823,1.7058519980801508,1.6398343768446333,1.5751371080338261,1.5117337845992351,1.4495985276333359,1.3887059758067546,1.329031275016705,1.2705500682424564,1.2132384856036929,1.1570731346177046,1.1020310906514359,1.0480898875644926,0.99522750853928821,0.94342237709458787,0.89265334827878162,0.84289970003929149,0.79414112476459109,0.74635772099538478,0.69952998530156252,0.65363880432161681,0.60866544696127001,0.56459155674813011,0.52139914433925294,0.47907058017855336,0.43758858730106781,0.39693623428113195,0.35709692832159479,0.31805440848124839,0.2797927390377089,0.24229630298304022,0.20554979564946491,0.16953821846256112,0.1342468728193954,9.9661354089092991E-2,6.5767545733396632E-2,3.2551613544814208E-2,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45918673721512432,0.4477070687847462,0.43622740035436808,0.41994789290900336,0.40399397561254596,0.38835913666201771,0.37303699449050004,0.35802129516241271,0.34330590982088716,0.32888483218619208,0.31475217610419093,0.30090217314382978,0.28732917024267585,0.274027627399545,0.26099211541327677,0.24821731366673391,0.23569800795512191,0.22342908835774214,0.21140554715230997,0.19962247677098643,0.18807506779728939,0.17675860700306628,0.16566847542472762,0.15480014647795576,0.14414918411011932,0.1337112409896396,0.12348205673156949,0.11345745615866078,0.10363334759721024,9.4005721206988718E-2,8.457064734457162E-2,7.5324274959402873E-2,6.6262830021937502E-2,5.7382613983221434E-2,4.8680002265279687E-2,4.0151442781696772E-2,3.1793454487785519E-2,2.3602625959752488E-2,1.5575614002280119E-2,7.7091422839571985E-3,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.286411442965314,30.034954985246699,28.783498527528089,27.234552581742786,25.716585554873191,24.228977868540987,22.771122335935427,21.342423913981978,19.942299460467598,18.570177496023508,17.225497970868297,15.907712036216191,14.616281820257127,13.350680208617245,12.11039062921016,10.894906841391217,9.7037327293286531,8.5363820995073407,7.3923784822824548,6.2712549374020661,5.1725538634192851,4.0958268109161597,3.0406342994630968,2.0065456382390954,0.9931387502395741,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64201702123619675,0.54464911719191711,0.44922857122852305,0.35571643618439691,0.26407454384115325,0.17426548934477448,8.6252615938323313E-2,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4167241534958812,1.2750517381462931,1.1333793227967051,0.98148944370587132,0.83263736219685425,0.68676232231801748,0.54380478323675752,0.40370639493712279,0.26640997440348074,0.13185948228051153,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4144119758308236,7.5315295806646585,5.6486471854984934,3.7275999859683324,1.8449737304287748,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6586336436042757,1.4927702792438482,1.3269069148834207,1.1490814271472332,0.97481244916576948,0.80402885074393504,0.63666092429053722,0.47264035636620744,0.31190019980036421,0.1543748463658379,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,{"$f":"BC223","v":2.1094237467877974E-15},2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R135:R150)","v":95.787292050371121},91.387290539895361,86.987289029419614,81.642833861328469,76.405267796599119,71.272453053164355,68.050368860418473,64.892726351527529,61.79823669281437,58.7656368272755,55.793688959047394,53.246217253876836,50.749694982809686,48.303103157163882,45.905443168030985,43.555736378680756,41.253023725117522,38.996365324625557,36.784840092143426,34.617545364310949,32.493596531035116,30.412126674424801,28.372286214946694,26.373242564658149,24.414179787375371,22.494298265638257,21.586090349570615,20.696046591824331,19.823803709232973,18.969005684293439,18.131303619852698,17.31035559670077,16.505826534011881,15.717388052576776,14.944718340770367,14.187502023200086,13.445430031981211,12.718199480586716,12.005513540220109,11.307081318660833,10.622617741532743,10.031889986046719,9.4529767856704172,8.885641849301642,8.3296536116602411,7.7847851387716691,7.2508140353408681]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2027"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q381","v":6.358673560098099}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q384","v":39.860532102896407}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q386","v":2.4671016850725573}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q387","v":1.938901717488877}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q388","v":0.45918673721512432}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q389","v":31.286411442965314}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q391","v":1.4167241534958812}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q392","v":9.4144119758308236}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q393","v":1.6586336436042757}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Q396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,{"$f":"SUM(Q154:Q169)","v":95.787292050371121},0,0,0,0,{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2027"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,-7.9483419501226241E-2,-7.9483419501226241E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,-0.66434220171494007,-0.66434220171494018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,-6.1677542126813936E-2,-6.1677542126813929E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,-4.8472542937221925E-2,-4.8472542937221925E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,-1.1479668430378108E-2,-1.1479668430378108E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,-1.2514564577186125,-1.2514564577186125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,-9.2671503170376604E-2,-9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,-0.14167241534958813,-0.14167241534958813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,-1.8828823951661646,-1.8828823951661646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,-0.16586336436042756,-0.16586336436042759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},-4.4000015104757502,-4.4000015104757502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,-0.15632922472336339,-0.1532026402288961,-0.15013858742431818,-0.14713581567583181,-0.14419309936231517,-0.14130923737506887,-0.13848305262756747,-0.13571339157501613,-0.1329991237435158,-0.13033914126864549,-0.12773235844327258,-0.12517771127440713,-0.12267415704891897,-0.12022067390794057,-0.11781626042978177,-0.11545993522118614,-0.11315073651676241,-0.11088772178642715,-0.10866996735069862,-0.10649656800368465,-0.10436663664361094,-0.10227930391073871,-0.10023371783252395,-9.8229043475873454E-2,-9.6264462606355988E-2,-9.4339173354228867E-2,-9.2452389887144271E-2,-9.0603342089401392E-2,-8.8791275247613363E-2,-8.7015449742661094E-2,-8.527514074780787E-2,-8.3569637932851701E-2,-8.1898245174194667E-2,-8.0260280270710777E-2,-7.8655074665296559E-2,-7.7081973171990628E-2,-7.5540333708550803E-2,-7.4029527034379788E-2,-7.2548936493692193E-2,-7.1097957763818345E-2,-6.967599860854197E-2,-6.828247863637113E-2,-6.6916829063643712E-2,-6.5578492482370826E-2,-6.4266922632723406E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.1165772643432501,-1.094245719056385,-1.0723608046752575,-1.0509135885817522,-1.029895316810117,-1.0092974104739147,-0.98911146226443647,-0.96932923301914764,-0.94994264835876474,-0.93094379539158945,-0.9123249194837576,-0.89407842109408242,-0.87619685267220071,-0.85867291561875658,-0.84149945730638165,-0.82466946816025388,-0.80817607879704867,-0.79201255722110786,-0.77617230607668564,-0.76064885995515186,-0.74543588275604877,-0.73052716510092774,-0.71591662179890925,-0.701598289362931,-0.68756632357567238,-0.67381499710415882,-0.66033869716207572,-0.64713192321883417,-0.63418928475445746,-0.62150549905936836,-0.60907538907818093,-0.59689388129661725,-0.5849560036706849,-0.57325688359727134,-0.56179174592532577,-0.55055591100681922,-0.53954479278668277,-0.5287538969309491,-0.5181788189923302,-0.50781524261248356,-0.49765893776023379,-0.48770575900502916,-0.4779516438249285,-0.46839261094842993,-0.45902475872946136,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.746594140369178E-2,-8.5716622575617935E-2,-8.4002290124105566E-2,-8.2322244321623453E-2,-8.0675799435190973E-2,-7.906228344648715E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-7.748103777755741E-2},-7.5931417022006273E-2,-7.441278868156613E-2,-7.2924532907934825E-2,-7.146604224977611E-2,-7.0036721404780594E-2,-6.8635986976684979E-2,-6.7263267237151272E-2,-6.5918001892408248E-2,-6.4599641854560075E-2,-6.3307649017468867E-2,-6.2041496037119503E-2,-6.0800666116377106E-2,-5.9584652794049564E-2,-5.8392959738168562E-2,-5.7225100543405197E-2,-5.6080598532537093E-2,-5.4958986561886344E-2,-5.3859806830648616E-2,-5.2782610694035635E-2,-5.1726958480154926E-2,-5.069241931055183E-2,-4.967857092434079E-2,-4.8684999505853976E-2,-4.7711299515736896E-2,-4.6757073525422153E-2,-4.5821932054913708E-2,-4.4905493413815438E-2,-4.4007383545539125E-2,-4.3127235874628335E-2,-4.226469115713577E-2,-4.1419397333993052E-2,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,-6.8739713906203218E-2,-6.7364919628079153E-2,-6.6017621235517562E-2,-6.4697268810807215E-2,-6.3403323434591069E-2,-6.2135256965899249E-2,-6.0892551826581258E-2,-5.9674700790049627E-2,-5.8481206774248645E-2,-5.7311582638763667E-2,-5.6165350985988391E-2,-5.504204396626862E-2,-5.3941203086943244E-2,-5.2862379025204374E-2,-5.1805131444700288E-2,-5.0769028815806277E-2,-4.9753648239490154E-2,-4.8758575274700351E-2,-4.778340376920634E-2,-4.6827735693822217E-2,-4.5891180979945767E-2,-4.4973357360346855E-2,-4.4073890213139913E-2,-4.3192412408877112E-2,-4.2328564160699564E-2,-4.1481992877485573E-2,-4.0652353019935861E-2,-3.9839305959537143E-2,-3.9042519840346401E-2,-3.8261669443539467E-2,-3.749643605466868E-2,-3.6746507333575304E-2,-3.6011577186903801E-2,-3.5291345643165724E-2,-3.4585518730302411E-2,-3.3893808355696359E-2,-3.3215932188582424E-2,-3.255161354481078E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.6279507445364695E-2,-1.5953917296457398E-2,-1.5634838950528251E-2,-1.5322142171517684E-2,-1.5015699328087329E-2,-1.4715385341525583E-2,-1.442107763469507E-2,-1.413265608200117E-2,-1.3850002960361147E-2,-1.3573002901153923E-2,-1.3301542843130844E-2,-1.3035511986268226E-2,-1.2774801746542861E-2,-1.2519305711612003E-2,-1.2268919597379763E-2,-1.2023541205432167E-2,-1.1783070381323524E-2,-1.1547408973697054E-2,-1.1316460794223111E-2,-1.1090131578338651E-2,-1.0868328946771876E-2,-1.0650962367836438E-2,-1.0437943120479709E-2,-1.0229184258070114E-2,-1.0024600572908712E-2,-9.8241085614505369E-3,-9.6276263902215255E-3,-9.4350738624170948E-3,-9.246372385168752E-3,-9.061444937465378E-3,-8.8802160387160718E-3,-8.7026117179417484E-3,-8.5285594835829131E-3,-8.3579882939112549E-3,-8.1908285280330295E-3,-8.0270119574723693E-3,-7.8664717183229201E-3,-7.7091422839564612E-3,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.5489459457853019,-1.5179670268695959,-1.4876076863322039,-1.4578555326055598,-1.4286984219534484,-1.4001244535143793,-1.3721219644440918,-1.3446795251552099,-1.3177859346521059,-1.2914302159590636,-1.2656016116398823,-1.2402895794070847,-1.2154837878189428,-1.1911741120625641,-1.1673506298213125,-1.1440036172248864,-1.1211235448803887,-1.0987010739827809,-1.0767270525031252,-1.0551925114530627,-1.0340886612240014,-1.0134068879995213,-0.99313875023953091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-9.9355004126815971E-2,-9.7367904044279641E-2,-9.5420545963394054E-2,-9.3512135044126157E-2,-9.1641892343243631E-2,-8.9809054496378757E-2,-8.801287340645117E-2,-8.6252615938322161E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.15188987909083373,-0.14885208150901705,-0.14587503987883671,-0.14295753908125997,-0.14009838829963475,-0.13729642053364205,-0.13455049212296921,-0.13185948228050981,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.921047199530161,-1.8826262555395576,-1.8449737304287666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B203=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K20/(1-$J$3^$I20),BM146),0))*$J$1","v":0},0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.17782548773618748,-0.17426897798146374,-0.17078359842183446,-0.16736792645339776,-0.16402056792432979,-0.1607401565658432,-0.15752535343452631,-0.15437484636583579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,{"$f":"SUM(R192:R207)","v":0},0,-5.3444551680911729,-5.2375660647293492,-5.1328147434347633,-3.2220841927458759,-3.1576425088909583,-3.094489658713139,-3.0325998655388759,-2.9719478682280984,-2.5474717051705627,-2.4965222710671506,-2.4465918256458079,-2.3976599891328916,-2.3497067893502335,-2.302712653563229,-2.2566584004919643,-2.2115252324821251,-2.1672947278324823,-2.1239488332758327,-2.0814698566103162,-2.0398404594781097,-1.9990436502885474,-1.9590627772827762,-1.9198815217371208,-0.90820791606763807,-0.89004375774628519,-0.8722428825913594,-0.85479802493953239,-0.83770206444074147,-0.82094802315192683,-0.80452906268888835,-0.78843848143511042,-0.77266971180640809,-0.75721631757027996,-0.74207199121887446,-0.72723055139449677,-0.71268594036660682,-0.69843222155927465,-0.68446357712808914,-0.59072775548602241,-0.5789132003763019,-0.56733493636877574,-0.55598823764140026,-0.54486847288857221,-0.53397110343080079,-0.52329168136218474]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P135+P173+P192+P154","v":0},6.358673560098099,6.2791901405968726,6.1997067210956462,6.0433774963722833,5.8901748561433873,5.7400362687190691,5.5929004530432369,5.4487073536809216,5.307398116305853,5.1689150636782859,5.03320167210327,4.9002025483597542,4.7698634070911083,4.642131048647836,4.5169533373734287,4.39427918032451,4.2740585064165693,4.1562422459867872,4.0407823107656009,3.9276315742488386,3.8167438524624115,3.708073885111713,3.6015773171080285,3.4972106804644176,3.394931376553679,3.2946976587211552,3.1964686152452817,3.1002041526389257,3.0058649792846968,2.9134125893975527,2.8228092473081512,{"$f":"AV135+AV173+AV192+AV154","v":2.734017972060538},2.647002522317877,2.5617273815700692,2.4781577436372175,2.396259498463023,2.3159992181923124,2.2373441435270158,2.1602621703550251,2.0847218366464744,2.0106923096120948,1.9381433731184026,1.8670454153545841,1.7973694167460421,1.729086938109671,1.6621701090460272,1.5965916165636564,1.532324693930933]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P136+P174+P193+P155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV136+AV174+AV193+AV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P137+P175+P194+P156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV137+AV175+AV194+AV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P138+P176+P195+P157","v":0},39.860532102896407,39.196189901181469,38.531847699466532,37.415270435123283,36.321024716066901,35.248663911391645,34.197750322809895,33.167855005999776,32.158557595525863,31.169446133261427,30.200116900242278,29.250174251883514,28.319230456491926,27.406905537008168,26.512827115914085,25.636630263241884,24.777957347623126,23.936457890316746,23.11178842215649,22.30361234335944,21.511599786138333,20.735427480061649,19.974778620106498,19.22934273735045,18.498815572249523,17.782898950450615,17.081300661087685,16.393734337512011,15.719919340407852,15.059580643245777,14.412448720026942,{"$f":"AV138+AV176+AV195+AV157","v":13.778259435272485},13.156753936213116,12.547678547134936,11.950784665838318,11.365828662167633,10.792571778570363,10.230780032645036,9.6802241216382168,9.1406793288515331,8.611925431920584,8.0937466129282534,7.5859313703157696,7.0882724325555362,6.6005666735505066,6.1226150297255781,5.6542224187771479,5.1951976600476861]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P139+P177+P196+P158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV139+AV177+AV196+AV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P140+P178+P197+P159","v":0},2.4671016850725573,2.4054241429457432,2.3437466008189292,2.2562806594152374,2.1705640368396195,2.086561746715514,2.0042395023938906,1.9235637029586996,1.8445014195122125,1.767020381734655,1.6910889647126488,1.6166761760310826,1.5437516431231477,1.4722856008733716,1.402248879468591,1.333612892491906,1.2663496252547546,1.2004316233623464,1.1358319815077864,1.0725243324903175,1.0104828364531979,0.94968217033682079,0.89009751754277122,0.83170455780460262,0.77447945726119738,0.71839885872866027,0.66343987216677391,0.6095800653361253,0.55679745464208963,0.50507049616193467,0.45437807685138282,{"$f":"AV140+AV178+AV197+AV159","v":0.40469950592704201},0.35601450642118804,0.30830320690545115,0.26154613338002902,0.21572420132511533,0.17081870791129988,0.12681132436576076,8.368408849113243E-2,4.141939733399666E-2,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15,3.6082248300317588E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P141+P179+P198+P160","v":0},1.938901717488877,1.890429174551655,1.8419566316144331,1.77321691770823,1.7058519980801508,1.6398343768446333,1.5751371080338261,1.5117337845992351,1.4495985276333359,1.3887059758067546,1.329031275016705,1.2705500682424564,1.2132384856036929,1.1570731346177046,1.1020310906514359,1.0480898875644926,0.99522750853928821,0.94342237709458787,0.89265334827878162,0.84289970003929149,0.79414112476459109,0.74635772099538478,0.69952998530156252,0.65363880432161681,0.60866544696127001,0.56459155674813011,0.52139914433925294,0.47907058017855336,0.43758858730106781,0.39693623428113195,0.35709692832159479,{"$f":"AV141+AV179+AV198+AV160","v":0.31805440848124839},0.2797927390377089,0.24229630298304022,0.20554979564946491,0.16953821846256112,0.1342468728193954,9.9661354089092991E-2,6.5767545733396632E-2,3.2551613544814208E-2,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15,3.4278135885301708E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P142+P180+P199+P161","v":0},0.45918673721512432,0.4477070687847462,0.43622740035436808,0.41994789290900336,0.40399397561254596,0.38835913666201771,0.37303699449050004,0.35802129516241271,0.34330590982088716,0.32888483218619208,0.31475217610419093,0.30090217314382978,0.28732917024267585,0.274027627399545,0.26099211541327677,0.24821731366673391,0.23569800795512191,0.22342908835774214,0.21140554715230997,0.19962247677098643,0.18807506779728939,0.17675860700306628,0.16566847542472762,0.15480014647795576,0.14414918411011932,0.1337112409896396,0.12348205673156949,0.11345745615866078,0.10363334759721024,9.4005721206988718E-2,8.457064734457162E-2,{"$f":"AV142+AV180+AV199+AV161","v":7.5324274959402873E-2},6.6262830021937502E-2,5.7382613983221434E-2,4.8680002265279687E-2,4.0151442781696772E-2,3.1793454487785519E-2,2.3602625959752488E-2,1.5575614002280119E-2,7.7091422839571985E-3,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16,7.3725747729014302E-16]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P143+P181+P200+P162","v":0},31.286411442965314,30.034954985246699,28.783498527528089,27.234552581742786,25.716585554873191,24.228977868540987,22.771122335935427,21.342423913981978,19.942299460467598,18.570177496023508,17.225497970868297,15.907712036216191,14.616281820257127,13.350680208617245,12.11039062921016,10.894906841391217,9.7037327293286531,8.5363820995073407,7.3923784822824548,6.2712549374020661,5.1725538634192851,4.0958268109161597,3.0406342994630968,2.0065456382390954,0.9931387502395741,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,{"$f":"AV143+AV181+AV200+AV162","v":4.3187675657918589E-14},4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14,4.3187675657918589E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P144+P182+P201+P163","v":0},0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64201702123619675,0.54464911719191711,0.44922857122852305,0.35571643618439691,0.26407454384115325,0.17426548934477448,8.6252615938323313E-2,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,{"$f":"AV144+AV182+AV201+AV163","v":1.1518563880485999E-15},1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P145+P183+P202+P164","v":0},1.4167241534958812,1.2750517381462931,1.1333793227967051,0.98148944370587132,0.83263736219685425,0.68676232231801748,0.54380478323675752,0.40370639493712279,0.26640997440348074,0.13185948228051153,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,{"$f":"AV145+AV183+AV202+AV164","v":1.7208456881689926E-15},1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15,1.7208456881689926E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P146+P184+P203+P165","v":0},9.4144119758308236,7.5315295806646585,5.6486471854984934,3.7275999859683324,1.8449737304287748,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,{"$f":"AV146+AV184+AV203+AV165","v":8.2156503822261584E-15},8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P147+P185+P204+P166","v":0},1.6586336436042757,1.4927702792438482,1.3269069148834207,1.1490814271472332,0.97481244916576948,0.80402885074393504,0.63666092429053722,0.47264035636620744,0.31190019980036421,0.1543748463658379,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,{"$f":"AV147+AV185+AV204+AV166","v":2.1094237467877974E-15},2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15,2.1094237467877974E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P148+P186+P205+P167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV148+AV186+AV205+AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P149+P187+P206+P168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV149+AV187+AV206+AV168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P150+P188+P207+P169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV150+AV188+AV207+AV169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P211:P226)","v":0},95.787292050371121,91.387290539895361,86.987289029419614,81.642833861328469,76.405267796599119,{"$f":"SUM(V211:V226)","v":71.272453053164355},68.050368860418473,64.892726351527529,61.79823669281437,58.7656368272755,55.793688959047394,53.246217253876836,50.749694982809686,48.303103157163882,45.905443168030985,43.555736378680756,41.253023725117522,38.996365324625557,36.784840092143426,34.617545364310949,32.493596531035116,30.412126674424801,28.372286214946694,26.373242564658149,24.414179787375371,22.494298265638257,21.586090349570615,20.696046591824331,19.823803709232973,18.969005684293439,18.131303619852698,17.31035559670077,16.505826534011881,15.717388052576776,14.944718340770367,14.187502023200086,13.445430031981211,12.718199480586716,12.005513540220109,11.307081318660833,10.622617741532743,10.031889986046719,9.4529767856704172,8.885641849301642,8.3296536116602411,7.7847851387716691,7.2508140353408681,6.7275223539786833]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2027"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(R232>=1)*(R232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,{"$f":"(AK237>=1)*(AK237-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},{"$f":"(R238>=1)*(R238-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AK243>=1)*(AK243-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(R244>=1)*(R244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2027"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q326","v":7.1098851262053149},6.7543908698950492,6.3988966135847836,6.0434023572745179,5.6879081009642523,5.3324138446539866,4.9769195883437209,4.6214253320334553,4.2659310757231896,3.910436819412924,3.5549425631026583,3.1994483067923927,2.843954050482127,2.4884597941718614,2.1329655378615953,{"$f":"AF326","v":1.7774712815513294},1.4219770252410635,1.0664827689307976,0.71098851262053175,0.35549425631026588,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.56964202399476,42.341159922795022,40.112677821595284,37.884195720395546,35.655713619195808,33.42723151799607,31.198749416796332,28.970267315596594,26.741785214396856,24.513303113197118,22.28482101199738,20.056338910797642,17.827856809597904,15.599374708398166,13.370892607198428,11.14241050599869,8.913928404798952,6.685446303599214,4.456964202399476,2.228482101199738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7585642523946192,2.6206360397748885,2.4827078271551573,2.3447796145354265,2.2068514019156957,2.0689231892959645,1.9309949766762335,1.7930667640565026,1.6551385514367716,1.5172103388170406,1.3792821261973096,1.2413539135775786,1.1034257009578476,0.96549748833811666,0.82756927571838568,0.68964106309865469,0.55171285047892371,0.41378463785919278,0.27585642523946186,0.13792821261973093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1679629174320172,2.0595647715604164,1.9511666256888156,1.8427684798172148,1.734370333945614,1.6259721880740132,1.5175740422024124,1.4091758963308116,1.3007777504592108,1.1923796045876101,1.083981458716009,0.97558331284440813,0.86718516697280723,0.75878702110120633,0.65038887522960542,0.54199072935800452,0.43359258348640362,0.32519443761480271,0.21679629174320181,0.1083981458716009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51343490465740993,0.50059903204097467,0.48776315942453941,0.47492728680810414,0.46209141419166888,0.44925554157523362,0.43641966895879836,0.42358379634236309,0.41074792372592783,0.39791205110949257,0.38507617849305731,0.37224030587662205,0.35940443326018678,0.34656856064375152,0.33373268802731626,0.320896815410881,0.30806094279444574,0.29522507017801047,0.28238919756157521,0.26955332494513995,0.25671745232870469,0.24388157971226945,0.23104570709583422,0.21820983447939898,0.20537396186296375,0.19253808924652852,0.17970221663009328,0.16686634401365805,0.15403047139722281,0.14119459878078758,0.12835872616435234,0.11552285354791711,0.10268698093148187,8.9851108315046641E-2,7.7015235698611406E-2,6.4179363082176172E-2,5.1343490465740937E-2,3.8507617849305703E-2,2.5671745232870469E-2,1.2835872616435234E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.982577619104433,32.650405777830805,30.318233936557178,27.98606209528355,25.653890254009923,23.321718412736296,20.989546571462665,18.657374730189034,16.325202888915406,13.993031047641777,11.660859206368148,9.3286873650945186,6.9965155238208894,4.6643436825472602,2.3321718412736301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0361968353726658,0.93257715183539924,0.82895746829813266,0.72533778476086608,0.6217181012235995,0.51809841768633291,0.41447873414906633,0.31085905061179975,0.20723936707453317,0.10361968353726658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5840954708045718,1.4256859237241146,1.2672763766436574,1.1088668295632003,0.95045728248274308,0.7920477354022859,0.63363818832182872,0.47522864124137154,0.31681909416091436,0.15840954708045718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.526627455600364,8.4213019644802909,6.3159764733602177,4.2106509822401446,2.1053254911200723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8545840671059444,1.6691256603953499,1.4836672536847555,1.2982088469741611,1.1127504402635666,0.92729203355297218,0.74183362684237775,0.55637522013178331,0.37091681342118887,0.18545840671059444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R250:R265)","v":107.10357067267209},99.375447114332317,91.647323555992529,83.919199997652726,{"$f":"SUM(V250:V265)","v":76.191076439312937},68.462952880973162,62.840154813753429,57.217356746533717,51.594558679313998,45.971760612094286,40.348962544874567,35.173652114983163,29.998341685091759,24.823031255200362,19.647720825308962,14.472410395417562,11.629271806799787,8.7861332181820195,5.9429946295642457,3.099856040946475,0.25671745232870469,0.24388157971226945,0.23104570709583422,0.21820983447939898,0.20537396186296375,0.19253808924652852,0.17970221663009328,0.16686634401365805,0.15403047139722281,0.14119459878078758,0.12835872616435234,0.11552285354791711,0.10268698093148187,8.9851108315046641E-2,7.7015235698611406E-2,6.4179363082176172E-2,5.1343490465740937E-2,3.8507617849305703E-2,2.5671745232870469E-2,1.2835872616435234E-2,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2027"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q154*Q$36","v":7.1098851262053149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,44.56964202399476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7585642523946192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,2.1679629174320172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0.51343490465740993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,34.982577619104433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.0361968353726658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5840954708045718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,10.526627455600364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8545840671059444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q269:Q284)","v":107.10357067267209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2027"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R232>0,R250/R232,0)","v":-0.35549425631026577},-0.35549425631026577,-0.35549425631026577,-0.35549425631026577,-0.35549425631026577,-0.35549425631026577,-0.35549425631026577,-0.35549425631026577,-0.35549425631026582,-0.35549425631026582,-0.35549425631026582,-0.35549425631026588,-0.35549425631026588,-0.35549425631026593,-0.35549425631026588,-0.35549425631026588,-0.35549425631026588,-0.35549425631026588,-0.35549425631026588,-0.35549425631026588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,-2.228482101199738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13792821261973096,-0.13792821261973098,-0.13792821261973096,-0.13792821261973098,-0.13792821261973098,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,-0.13792821261973096,{"$f":"-IF(AF237>0,AF255/AF237,0)","v":-0.13792821261973096},-0.13792821261973093,-0.13792821261973093,-0.13792821261973093,-0.13792821261973093,-0.13792821261973093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R238>0,R256/R238,0)","v":-0.10839814587160086},-0.10839814587160086,-0.10839814587160086,-0.10839814587160088,-0.10839814587160088,-0.10839814587160088,-0.10839814587160089,-0.10839814587160089,-0.1083981458716009,-0.10839814587160092,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,-0.1083981458716009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2835872616435248E-2,-1.2835872616435248E-2,-1.2835872616435248E-2,-1.2835872616435247E-2,-1.2835872616435247E-2,-1.2835872616435247E-2,-1.2835872616435247E-2,-1.2835872616435245E-2,-1.2835872616435245E-2,-1.2835872616435245E-2,-1.2835872616435243E-2,-1.2835872616435243E-2,-1.2835872616435243E-2,-1.2835872616435241E-2,-1.2835872616435241E-2,-1.283587261643524E-2,-1.283587261643524E-2,-1.2835872616435238E-2,-1.2835872616435236E-2,-1.2835872616435236E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3321718412736288,-2.3321718412736288,-2.3321718412736292,-2.3321718412736292,-2.3321718412736292,-2.3321718412736296,-2.3321718412736292,-2.3321718412736292,-2.3321718412736296,-2.3321718412736296,-2.3321718412736296,-2.3321718412736296,-2.3321718412736296,-2.3321718412736301,-2.3321718412736301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,-0.10361968353726658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,-0.15840954708045718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1053254911200727,-2.1053254911200727,-2.1053254911200727,-2.1053254911200723,-2.1053254911200723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,-0.18545840671059444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BJ244>0,BJ262/BJ244,0)","v":0},0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AG245>0,AG263/AG245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,-7.7281235583397905,-7.7281235583397905,-7.7281235583397905,-7.7281235583397914,-7.7281235583397914,-5.6227980672197191,-5.6227980672197182,-5.6227980672197182,-5.6227980672197191,-5.6227980672197191,-5.1753104298914003,-5.1753104298914003,-5.1753104298914003,-5.1753104298914003,-5.1753104298914003,-2.8431385886177702,-2.8431385886177702,-2.8431385886177702,-2.8431385886177702,-2.8431385886177702,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,-1.2835872616435234E-2,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2027"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q250+Q269+Q288+Q307","v":7.1098851262053149},6.7543908698950492,6.3988966135847836,6.0434023572745179,5.6879081009642523,5.3324138446539866,4.9769195883437209,4.6214253320334553,4.2659310757231896,3.910436819412924,3.5549425631026583,3.1994483067923927,2.843954050482127,2.4884597941718614,2.1329655378615953,1.7774712815513294,1.4219770252410635,1.0664827689307976,0.71098851262053175,0.35549425631026588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,44.56964202399476,42.341159922795022,40.112677821595284,37.884195720395546,35.655713619195808,33.42723151799607,31.198749416796332,28.970267315596594,26.741785214396856,24.513303113197118,22.28482101199738,20.056338910797642,17.827856809597904,15.599374708398166,13.370892607198428,11.14241050599869,8.913928404798952,6.685446303599214,4.456964202399476,2.228482101199738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7585642523946192,2.6206360397748885,2.4827078271551573,2.3447796145354265,2.2068514019156957,2.0689231892959645,1.9309949766762335,1.7930667640565026,1.6551385514367716,{"$f":"Z255+Z274+Z293+Z312","v":1.5172103388170406},1.3792821261973096,1.2413539135775786,1.1034257009578476,0.96549748833811666,0.82756927571838568,0.68964106309865469,0.55171285047892371,0.41378463785919278,0.27585642523946186,0.13792821261973093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q256+Q275+Q294+Q313","v":2.1679629174320172},2.0595647715604164,1.9511666256888156,1.8427684798172148,1.734370333945614,1.6259721880740132,1.5175740422024124,1.4091758963308116,1.3007777504592108,1.1923796045876101,1.083981458716009,0.97558331284440813,0.86718516697280723,0.75878702110120633,0.65038887522960542,0.54199072935800452,0.43359258348640362,0.32519443761480271,0.21679629174320181,0.1083981458716009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0.51343490465740993,0.50059903204097467,0.48776315942453941,0.47492728680810414,0.46209141419166888,0.44925554157523362,0.43641966895879836,0.42358379634236309,0.41074792372592783,0.39791205110949257,0.38507617849305731,0.37224030587662205,0.35940443326018678,0.34656856064375152,0.33373268802731626,0.320896815410881,0.30806094279444574,0.29522507017801047,0.28238919756157521,0.26955332494513995,0.25671745232870469,0.24388157971226945,0.23104570709583422,0.21820983447939898,0.20537396186296375,0.19253808924652852,0.17970221663009328,0.16686634401365805,0.15403047139722281,0.14119459878078758,0.12835872616435234,0.11552285354791711,0.10268698093148187,8.9851108315046641E-2,7.7015235698611406E-2,6.4179363082176172E-2,5.1343490465740937E-2,3.8507617849305703E-2,2.5671745232870469E-2,1.2835872616435234E-2,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,34.982577619104433,32.650405777830805,30.318233936557178,27.98606209528355,25.653890254009923,23.321718412736296,20.989546571462665,18.657374730189034,16.325202888915406,13.993031047641777,11.660859206368148,9.3286873650945186,6.9965155238208894,4.6643436825472602,2.3321718412736301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.0361968353726658,0.93257715183539924,0.82895746829813266,0.72533778476086608,0.6217181012235995,0.51809841768633291,0.41447873414906633,0.31085905061179975,0.20723936707453317,0.10361968353726658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5840954708045718,1.4256859237241146,1.2672763766436574,1.1088668295632003,0.95045728248274308,0.7920477354022859,0.63363818832182872,0.47522864124137154,0.31681909416091436,0.15840954708045718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,10.526627455600364,8.4213019644802909,6.3159764733602177,4.2106509822401446,2.1053254911200723,0,0,0,0,{"$f":"Z261+Z280+Z299+Z318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8545840671059444,1.6691256603953499,1.4836672536847555,1.2982088469741611,1.1127504402635666,0.92729203355297218,0.74183362684237775,0.55637522013178331,0.37091681342118887,0.18545840671059444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q326:Q341)","v":107.10357067267209},99.375447114332317,91.647323555992529,83.919199997652726,76.191076439312937,68.462952880973162,62.840154813753429,57.217356746533717,51.594558679313998,45.971760612094286,40.348962544874567,35.173652114983163,29.998341685091759,24.823031255200362,19.647720825308962,14.472410395417562,11.629271806799787,8.7861332181820195,5.9429946295642457,3.099856040946475,0.25671745232870469,0.24388157971226945,0.23104570709583422,0.21820983447939898,0.20537396186296375,0.19253808924652852,0.17970221663009328,0.16686634401365805,0.15403047139722281,0.14119459878078758,0.12835872616435234,0.11552285354791711,0.10268698093148187,8.9851108315046641E-2,7.7015235698611406E-2,6.4179363082176172E-2,5.1343490465740937E-2,3.8507617849305703E-2,2.5671745232870469E-2,1.2835872616435234E-2,0,0,0,0,0,0,0,0]

{"sheet":"2028","index":54,"n_rows":342,"n_cols":65,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"R30","v":2028},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":79},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.7693578973523785}]
[null,"High pressure mains - PE",null,null,null,null,11,null,59,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,59,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,59,6,38.010667579030944]
[null,"Low pressure mains",null,null,null,null,14,null,59,7,0]
[null,"Regulators",null,null,null,null,15,null,39,8,2.4306886674200854]
[null,"Secondary gate stations",null,null,null,null,16,null,39,9,3.008415650619447]
[null,"Buildings",null,null,null,null,17,null,39,10,0.43023313917675721]
[null,"Meter and services pipes",null,null,null,null,18,null,24,11,31.115498261273146]
[null,"Equipment and vehicles",null,null,null,null,19,null,9,12,0.83404352853338937]
[null,"Vehicles",null,null,null,null,20,null,9,13,2.1722724739555894]
[null,"Information technology",null,null,null,null,21,null,4,14,3.7696384559802056]
[null,"Telemetry and monitoring",null,null,null,null,22,null,9,15,1.4395242380184274]
[null,"Full retail contestability",null,null,null,null,23,null,4,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,52.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":87.980339891360359}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294,0.41109986150349487]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3,8.2219972300698971E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2028}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,S39>$M$2-R$30,S$30<=$M$2),$M$2-R$30,(S39>=1)*(S39-1))","v":79},{"$f":"IF(AND($M$1,T39>$M$2-S$30,T$30<=$M$2),$M$2-S$30,(T39>=1)*(T39-1))","v":78},{"$f":"IF(AND($M$1,U39>$M$2-T$30,U$30<=$M$2),$M$2-T$30,(U39>=1)*(U39-1))","v":77},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":76},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":75},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":74},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":73},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":72},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":71},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":70},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":69},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":68},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":67},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":66},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":65},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":64},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":63},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":62},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":61},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":60},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":59},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":58},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":57},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":56},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":55},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":54},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":53},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":52},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":51},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":50},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":49},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":48},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":47},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":46},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":45},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":44},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":43},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":42},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":41},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":40},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":39},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":38},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":37},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":36},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":35}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-Q$30,R$30<=$M$2),$M$2-Q$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665,10.691380787764665,9.6913807877646647,8.6913807877646647]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2028"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R115","v":4.8297295163062062},{"$f":"S115","v":4.7693578973523785},{"$f":"T115","v":4.7089862783985508},{"$f":"U115","v":4.6486146594447231},{"$f":"V115","v":4.5882430404908954},{"$f":"W115","v":4.5278714215370677},{"$f":"X115","v":4.46749980258324},{"$f":"Y115","v":4.4071281836294123},{"$f":"Z115","v":4.3467565646755846},{"$f":"AA115","v":4.2863849457217569},{"$f":"AB115","v":4.2260133267679292},{"$f":"AC115","v":4.1656417078141015},{"$f":"AD115","v":4.1052700888602738},{"$f":"AE115","v":4.0448984699064461},{"$f":"AF115","v":3.9845268509526184},{"$f":"AG115","v":3.9241552319987907},{"$f":"AH115","v":3.863783613044963},{"$f":"AI115","v":3.8034119940911353},{"$f":"AJ115","v":3.7430403751373076},{"$f":"AK115","v":3.6826687561834799},{"$f":"AL115","v":3.6222971372296522},{"$f":"AM115","v":3.5619255182758245},{"$f":"AN115","v":3.5015538993219968},{"$f":"AO115","v":3.4411822803681691},{"$f":"AP115","v":3.3808106614143414},{"$f":"AQ115","v":3.3204390424605137},{"$f":"AR115","v":3.260067423506686},{"$f":"AS115","v":3.1996958045528583},{"$f":"AT115","v":3.1393241855990306},{"$f":"AU115","v":3.0789525666452029},{"$f":"AV115","v":3.0185809476913752},{"$f":"AW115","v":2.9582093287375475},{"$f":"AX115","v":2.8978377097837198},{"$f":"AY115","v":2.8374660908298921},{"$f":"AZ115","v":2.7770944718760644},{"$f":"BA115","v":2.7167228529222367},{"$f":"BB115","v":2.656351233968409},{"$f":"BC115","v":2.5959796150145813},{"$f":"BD115","v":2.535607996060754},{"$f":"BE115","v":2.4752363771069268},{"$f":"BF115","v":2.4148647581530991},{"$f":"BG115","v":2.3544931391992714},{"$f":"BH115","v":2.2941215202454441},{"$f":"BI115","v":2.2337499012916169},{"$f":"BJ115","v":2.1733782823377892},{"$f":"BK115","v":2.1130066633839615}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R117:R118)","v":38.654916182065364},{"$f":"SUM(S117:S118)","v":38.010667579030944},{"$f":"SUM(T117:T118)","v":37.366418975996524},{"$f":"SUM(U117:U118)","v":36.722170372962104},{"$f":"SUM(V117:V118)","v":36.077921769927684},{"$f":"SUM(W117:W118)","v":35.433673166893264},{"$f":"SUM(X117:X118)","v":34.789424563858844},{"$f":"SUM(Y117:Y118)","v":34.145175960824425},{"$f":"SUM(Z117:Z118)","v":33.500927357790005},{"$f":"SUM(AA117:AA118)","v":32.856678754755585},{"$f":"SUM(AB117:AB118)","v":32.212430151721165},{"$f":"SUM(AC117:AC118)","v":31.568181548686741},{"$f":"SUM(AD117:AD118)","v":30.923932945652318},{"$f":"SUM(AE117:AE118)","v":30.279684342617895},{"$f":"SUM(AF117:AF118)","v":29.635435739583471},{"$f":"SUM(AG117:AG118)","v":28.991187136549048},{"$f":"SUM(AH117:AH118)","v":28.346938533514624},{"$f":"SUM(AI117:AI118)","v":27.702689930480201},{"$f":"SUM(AJ117:AJ118)","v":27.058441327445777},{"$f":"SUM(AK117:AK118)","v":26.414192724411354},{"$f":"SUM(AL117:AL118)","v":25.76994412137693},{"$f":"SUM(AM117:AM118)","v":25.125695518342507},{"$f":"SUM(AN117:AN118)","v":24.481446915308084},{"$f":"SUM(AO117:AO118)","v":23.83719831227366},{"$f":"SUM(AP117:AP118)","v":23.192949709239237},{"$f":"SUM(AQ117:AQ118)","v":22.548701106204813},{"$f":"SUM(AR117:AR118)","v":21.90445250317039},{"$f":"SUM(AS117:AS118)","v":21.260203900135966},{"$f":"SUM(AT117:AT118)","v":20.615955297101543},{"$f":"SUM(AU117:AU118)","v":19.97170669406712},{"$f":"SUM(AV117:AV118)","v":19.327458091032696},{"$f":"SUM(AW117:AW118)","v":18.683209487998273},{"$f":"SUM(AX117:AX118)","v":18.038960884963849},{"$f":"SUM(AY117:AY118)","v":17.394712281929426},{"$f":"SUM(AZ117:AZ118)","v":16.750463678895002},{"$f":"SUM(BA117:BA118)","v":16.106215075860579},{"$f":"SUM(BB117:BB118)","v":15.461966472826155},{"$f":"SUM(BC117:BC118)","v":14.817717869791732},{"$f":"SUM(BD117:BD118)","v":14.173469266757309},{"$f":"SUM(BE117:BE118)","v":13.529220663722885},{"$f":"SUM(BF117:BF118)","v":12.884972060688462},{"$f":"SUM(BG117:BG118)","v":12.240723457654038},{"$f":"SUM(BH117:BH118)","v":11.596474854619615},{"$f":"SUM(BI117:BI118)","v":10.952226251585191},{"$f":"SUM(BJ117:BJ118)","v":10.307977648550768},{"$f":"SUM(BK117:BK118)","v":9.6637290455163445}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R120","v":2.4930140178667544},{"$f":"S120","v":2.4306886674200854},{"$f":"T120","v":2.3683633169734164},{"$f":"U120","v":2.3060379665267474},{"$f":"V120","v":2.2437126160800784},{"$f":"W120","v":2.1813872656334095},{"$f":"X120","v":2.1190619151867405},{"$f":"Y120","v":2.0567365647400715},{"$f":"Z120","v":1.9944112142934027},{"$f":"AA120","v":1.932085863846734},{"$f":"AB120","v":1.8697605134000652},{"$f":"AC120","v":1.8074351629533965},{"$f":"AD120","v":1.7451098125067277},{"$f":"AE120","v":1.6827844620600589},{"$f":"AF120","v":1.6204591116133902},1.5581337611667214,1.4958084107200527,1.4334830602733839,1.3711577098267151,1.3088323593800464,1.2465070089333774,1.1841816584867084,1.1218563080400397,1.0595309575933709,0.99720560714670203,0.93488025670003316,0.87255490625336429,0.81022955580669542,0.74790420536002655,0.68557885491335768,{"$f":"AV120","v":0.62325350446668881},0.56092815402001994,0.49860280357335107,0.4362774531266822,0.37395210268001333,0.31162675223334446,0.24930140178667556,0.18697605134000667,0.12465070089333777,6.2325350446668884E-2,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0855545134558433,3.008415650619447,2.9312767877830508,2.8541379249466545,2.7769990621102583,2.699860199273862,2.6227213364374657,2.5455824736010695,2.4684436107646732,2.3913047479282774,2.3141658850918811,2.2370270222554849,2.1598881594190891,2.0827492965826933,2.005610433746297,1.928471570909901,1.8513327080735049,1.7741938452371089,1.6970549824007128,1.6199161195643168,1.5427772567279208,1.4656383938915247,1.3884995310551287,1.3113606682187327,1.2342218053823366,1.1570829425459406,1.0799440797095445,1.0028052168731485,0.92566635403675246,0.84852749120035642,0.77138862836396038,0.69424976552756434,0.61711090269116831,0.53997203985477227,0.46283317701837623,0.38569431418198019,0.30855545134558415,0.23141658850918811,0.15427772567279208,7.7138862836396038E-2,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44126475813000737,0.43023313917675721,0.41920152022350704,0.40816990127025687,0.39713828231700671,0.38610666336375654,0.37507504441050638,0.36404342545725621,0.35301180650400604,0.34198018755075588,0.33094856859750571,0.31991694964425554,0.30888533069100538,0.29785371173775521,0.28682209278450504,0.27579047383125488,0.26475885487800466,0.25372723592475444,0.24269561697150424,0.23166399801825405,0.22063237906500385,0.20960076011175366,0.19856914115850346,0.18753752220525327,0.17650590325200308,0.16547428429875288,0.15444266534550269,0.14341104639225249,0.1323794274390023,0.12134780848575211,0.11031618953250191,9.9284570579251719E-2,8.8252951626001525E-2,7.7221332672751331E-2,6.6189713719501136E-2,5.5158094766250949E-2,4.4126475813000762E-2,3.3094856859750568E-2,2.2063237906500381E-2,1.1031618953250191E-2,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.411977355492859,31.115498261273146,29.819019167053433,28.522540072833721,27.226060978614004,25.929581884394288,24.633102790174576,23.336623695954863,22.040144601735147,20.743665507515431,19.447186413295718,18.150707319076002,16.854228224856286,15.557749130636571,14.261270036416857,12.964790942197142,11.668311847977428,10.371832753757714,9.0753536595379991,7.7788745653182847,6.4823954710985703,5.1859163768788559,3.8894372826591419,2.5929581884394279,1.296479094219714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4136360821728773,2.1722724739555894,1.9309088657383018,1.6895452575210141,1.4481816493037265,1.2068180410864389,0.96545443286915111,0.72409082465186336,0.48272721643457561,0.24136360821728781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7120480699752569,3.7696384559802056,2.8272288419851543,1.884819227990103,0.94240961399505152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5994713755760306,1.4395242380184274,1.2795771004608243,1.1196299629032214,0.95968282534561833,0.79973568778801529,0.63978855023041226,0.47984141267280922,0.31989427511520618,0.15994713755760309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S58:S73)","v":91.568326902744957},87.980339891360359,84.392352879975775,80.804365868591191,77.216378857206593,73.62839184582198,70.982814448432435,68.337237051042905,65.691659653653346,63.046082256263801,60.400504858874264,58.24890971042997,56.097314561985698,53.945719413541418,51.794124265097139,49.642529116652859,47.49093396820858,45.339338819764301,43.187743671320021,41.036148522875735,38.884553374431455,36.732958225987176,34.581363077542896,32.429767929098617,30.278172780654334,28.126577632210054,27.271461577985487,26.416345523760921,25.561229469536354,24.706113415311791,23.850997361087224,22.995881306862657,22.140765252638086,21.285649198413523,20.43053314418896,19.57541708996439,18.720301035739823,17.865184981515259,17.010068927290693,16.154952873066129,15.299836818841561,14.595216596853309,13.890596374865058,13.185976152876808,12.481355930888558,11.776735708900306]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2028"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R381","v":4.8297295163062062}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R384","v":38.654916182065364}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R386","v":2.4930140178667544}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R387","v":3.0855545134558433}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R388","v":0.44126475813000737}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R389","v":32.411977355492859}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R391","v":2.4136360821728773}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R392","v":4.7120480699752569}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R393","v":1.5994713755760306}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,{"$f":"SUM(R77:R92)","v":91.568326902744957},{"$f":"SUM(S77:S92)","v":0},0,0,{"$f":"SUM(V77:V92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2028"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,0,-6.0371618953827574E-2,-6.0371618953827574E-2,-6.0371618953827574E-2,-6.0371618953827574E-2,-6.0371618953827567E-2,-6.0371618953827567E-2,-6.0371618953827567E-2,-6.0371618953827567E-2,-6.037161895382756E-2,-6.037161895382756E-2,-6.037161895382756E-2,-6.037161895382756E-2,-6.0371618953827554E-2,-6.0371618953827554E-2,-6.0371618953827554E-2,-6.0371618953827547E-2,-6.0371618953827547E-2,-6.0371618953827547E-2,-6.037161895382754E-2,-6.037161895382754E-2,-6.037161895382754E-2,-6.0371618953827533E-2,-6.0371618953827533E-2,-6.0371618953827526E-2,-6.0371618953827526E-2,-6.0371618953827519E-2,-6.0371618953827519E-2,-6.0371618953827512E-2,-6.0371618953827512E-2,-6.0371618953827505E-2,-6.0371618953827505E-2,-6.0371618953827498E-2,-6.0371618953827498E-2,-6.0371618953827491E-2,-6.0371618953827484E-2,-6.0371618953827484E-2,-6.0371618953827477E-2,-6.037161895382747E-2,-6.0371618953827477E-2,-6.0371618953827484E-2,-6.0371618953827477E-2,-6.037161895382747E-2,-6.0371618953827477E-2,-6.0371618953827484E-2,-6.0371618953827477E-2,-6.037161895382747E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.64424860303442277,-0.64424860303442277,-0.64424860303442277,-0.64424860303442288,-0.64424860303442288,-0.644248603034423,-0.644248603034423,-0.64424860303442311,-0.64424860303442322,-0.64424860303442322,-0.64424860303442333,-0.64424860303442333,-0.64424860303442333,-0.64424860303442333,-0.64424860303442333,-0.64424860303442333,-0.64424860303442333,-0.64424860303442333,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442322,-0.64424860303442311,-0.64424860303442311,-0.64424860303442311,-0.64424860303442311,-0.64424860303442311,-0.64424860303442311,-0.64424860303442311,-0.644248603034423,-0.644248603034423,-0.644248603034423,-0.644248603034423]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-6.2325350446668856E-2,-6.2325350446668856E-2,-6.2325350446668849E-2,-6.2325350446668849E-2,-6.2325350446668842E-2,-6.2325350446668842E-2,-6.2325350446668835E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.2325350446668835E-2},-6.2325350446668835E-2,-6.2325350446668835E-2,-6.2325350446668842E-2,-6.2325350446668842E-2,-6.2325350446668849E-2,-6.2325350446668849E-2,-6.2325350446668856E-2,-6.2325350446668856E-2,-6.2325350446668863E-2,-6.2325350446668863E-2,-6.232535044666887E-2,-6.2325350446668877E-2,-6.232535044666887E-2,-6.2325350446668863E-2,-6.232535044666887E-2,-6.2325350446668877E-2,-6.2325350446668877E-2,-6.2325350446668877E-2,-6.2325350446668877E-2,-6.2325350446668877E-2,-6.2325350446668877E-2,-6.2325350446668877E-2,-6.2325350446668884E-2,-6.2325350446668884E-2,-6.2325350446668884E-2,-6.2325350446668884E-2,-6.2325350446668891E-2,-6.2325350446668891E-2,-6.2325350446668891E-2,-6.2325350446668891E-2,-6.2325350446668884E-2,-6.2325350446668884E-2,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,0,-7.713886283639608E-2,-7.713886283639608E-2,-7.713886283639608E-2,-7.7138862836396066E-2,-7.7138862836396066E-2,-7.7138862836396052E-2,-7.7138862836396052E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396052E-2,-7.7138862836396038E-2,-7.7138862836396024E-2,-7.7138862836396038E-2,-7.7138862836396052E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,-7.7138862836396038E-2,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-1.1031618953250184E-2,-1.1031618953250185E-2,-1.1031618953250185E-2,-1.1031618953250185E-2,-1.1031618953250187E-2,-1.1031618953250187E-2,-1.1031618953250187E-2,-1.1031618953250189E-2,-1.1031618953250189E-2,-1.1031618953250189E-2,-1.1031618953250191E-2,-1.1031618953250191E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250194E-2,-1.1031618953250196E-2,-1.1031618953250194E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250192E-2,-1.1031618953250191E-2,-1.1031618953250191E-2,-1.1031618953250191E-2,-1.1031618953250191E-2,-1.1031618953250189E-2,-1.1031618953250191E-2,-1.1031618953250191E-2,-1.1031618953250189E-2,-1.1031618953250191E-2,-1.1031618953250191E-2,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-1.2964790942197144,-1.2964790942197144,-1.2964790942197144,-1.2964790942197146,-1.2964790942197144,-1.2964790942197144,-1.2964790942197144,-1.2964790942197146,-1.2964790942197144,-1.2964790942197144,-1.2964790942197146,-1.2964790942197144,-1.2964790942197142,-1.2964790942197142,-1.2964790942197142,-1.2964790942197142,-1.2964790942197142,-1.2964790942197142,-1.2964790942197142,-1.2964790942197142,-1.296479094219714,-1.296479094219714,-1.296479094219714,-1.296479094219714,-1.296479094219714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-9.2671503170376604E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.2671503170376576E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.24136360821728772,-0.24136360821728772,-0.24136360821728772,-0.24136360821728772,-0.24136360821728775,-0.24136360821728778,-0.24136360821728778,-0.24136360821728778,-0.24136360821728781,-0.24136360821728781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.94240961399505141,-0.94240961399505141,-0.94240961399505141,-0.94240961399505152,-0.94240961399505152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.15994713755760306,-0.15994713755760304,-0.15994713755760304,-0.15994713755760306,-0.15994713755760306,-0.15994713755760306,-0.15994713755760306,-0.15994713755760306,-0.15994713755760309,-0.15994713755760309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,-3.5879870113845986,-3.5879870113845986,-3.5879870113845986,-3.5879870113845995,-3.5879870113845986,-2.6455773973895478,-2.6455773973895478,-2.6455773973895478,-2.6455773973895478,-2.6455773973895478,-2.1515951484442808,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442803,-2.1515951484442799,-2.1515951484442799,-2.1515951484442799,-2.1515951484442799,-2.1515951484442799,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456582,-0.85511605422456571,-0.85511605422456571,-0.85511605422456571,-0.85511605422456571,-0.85511605422456571,-0.70462022198825058,-0.70462022198825058,-0.70462022198825047,-0.70462022198825047,-0.70462022198825047,-0.70462022198825047]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,4.8297295163062062,4.7693578973523785,4.7089862783985508,4.6486146594447231,4.5882430404908954,4.5278714215370677,4.46749980258324,4.4071281836294123,4.3467565646755846,4.2863849457217569,4.2260133267679292,4.1656417078141015,4.1052700888602738,4.0448984699064461,3.9845268509526184,3.9241552319987907,3.863783613044963,3.8034119940911353,3.7430403751373076,3.6826687561834799,3.6222971372296522,3.5619255182758245,3.5015538993219968,3.4411822803681691,3.3808106614143414,3.3204390424605137,3.260067423506686,3.1996958045528583,3.1393241855990306,3.0789525666452029,3.0185809476913752,2.9582093287375475,2.8978377097837198,2.8374660908298921,2.7770944718760644,2.7167228529222367,2.656351233968409,2.5959796150145813,2.535607996060754,2.4752363771069268,2.4148647581530991,2.3544931391992714,2.2941215202454441,2.2337499012916169,2.1733782823377892,2.1130066633839615,2.0526350444301342]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,38.654916182065364,38.010667579030944,37.366418975996524,36.722170372962104,36.077921769927684,35.433673166893264,34.789424563858844,34.145175960824425,33.500927357790005,32.856678754755585,32.212430151721165,31.568181548686741,30.923932945652318,30.279684342617895,29.635435739583471,28.991187136549048,28.346938533514624,27.702689930480201,27.058441327445777,26.414192724411354,25.76994412137693,25.125695518342507,24.481446915308084,23.83719831227366,23.192949709239237,22.548701106204813,21.90445250317039,21.260203900135966,20.615955297101543,19.97170669406712,19.327458091032696,18.683209487998273,18.038960884963849,17.394712281929426,16.750463678895002,16.106215075860579,15.461966472826155,14.817717869791732,14.173469266757309,13.529220663722885,12.884972060688462,12.240723457654038,11.596474854619615,10.952226251585191,10.307977648550768,9.6637290455163445,9.019480442481921]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.4930140178667544,2.4306886674200854,{"$f":"T63+T101+T82","v":2.3683633169734164},2.3060379665267474,2.2437126160800784,2.1813872656334095,2.1190619151867405,2.0567365647400715,1.9944112142934027,1.932085863846734,1.8697605134000652,1.8074351629533965,1.7451098125067277,1.6827844620600589,1.6204591116133902,1.5581337611667214,1.4958084107200527,1.4334830602733839,1.3711577098267151,1.3088323593800464,1.2465070089333774,1.1841816584867084,1.1218563080400397,1.0595309575933709,0.99720560714670203,0.93488025670003316,0.87255490625336429,0.81022955580669542,0.74790420536002655,0.68557885491335768,0.62325350446668881,0.56092815402001994,0.49860280357335107,0.4362774531266822,0.37395210268001333,0.31162675223334446,0.24930140178667556,0.18697605134000667,0.12465070089333777,6.2325350446668884E-2,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,3.0855545134558433,3.008415650619447,2.9312767877830508,2.8541379249466545,2.7769990621102583,2.699860199273862,2.6227213364374657,2.5455824736010695,2.4684436107646732,2.3913047479282774,2.3141658850918811,2.2370270222554849,2.1598881594190891,2.0827492965826933,2.005610433746297,1.928471570909901,1.8513327080735049,1.7741938452371089,1.6970549824007128,1.6199161195643168,1.5427772567279208,1.4656383938915247,1.3884995310551287,1.3113606682187327,1.2342218053823366,1.1570829425459406,1.0799440797095445,1.0028052168731485,0.92566635403675246,0.84852749120035642,0.77138862836396038,0.69424976552756434,0.61711090269116831,0.53997203985477227,0.46283317701837623,0.38569431418198019,0.30855545134558415,0.23141658850918811,0.15427772567279208,7.7138862836396038E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.44126475813000737,0.43023313917675721,0.41920152022350704,0.40816990127025687,0.39713828231700671,0.38610666336375654,0.37507504441050638,0.36404342545725621,0.35301180650400604,0.34198018755075588,0.33094856859750571,0.31991694964425554,0.30888533069100538,0.29785371173775521,0.28682209278450504,0.27579047383125488,0.26475885487800466,0.25372723592475444,0.24269561697150424,0.23166399801825405,0.22063237906500385,0.20960076011175366,0.19856914115850346,0.18753752220525327,0.17650590325200308,0.16547428429875288,0.15444266534550269,0.14341104639225249,0.1323794274390023,0.12134780848575211,0.11031618953250191,9.9284570579251719E-2,8.8252951626001525E-2,7.7221332672751331E-2,6.6189713719501136E-2,5.5158094766250949E-2,4.4126475813000762E-2,3.3094856859750568E-2,2.2063237906500381E-2,1.1031618953250191E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,32.411977355492859,31.115498261273146,29.819019167053433,28.522540072833721,27.226060978614004,25.929581884394288,24.633102790174576,23.336623695954863,22.040144601735147,20.743665507515431,19.447186413295718,18.150707319076002,16.854228224856286,15.557749130636571,14.261270036416857,12.964790942197142,11.668311847977428,10.371832753757714,9.0753536595379991,7.7788745653182847,6.4823954710985703,5.1859163768788559,3.8894372826591419,2.5929581884394279,1.296479094219714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.4136360821728773,2.1722724739555894,1.9309088657383018,1.6895452575210141,1.4481816493037265,1.2068180410864389,0.96545443286915111,0.72409082465186336,0.48272721643457561,0.24136360821728781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,4.7120480699752569,3.7696384559802056,2.8272288419851543,1.884819227990103,0.94240961399505152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.5994713755760306,1.4395242380184274,1.2795771004608243,1.1196299629032214,0.95968282534561833,0.79973568778801529,0.63978855023041226,0.47984141267280922,0.31989427511520618,0.15994713755760309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R115:R130)","v":91.568326902744957},87.980339891360359,84.392352879975775,80.804365868591191,{"$f":"SUM(V115:V130)","v":77.216378857206593},73.62839184582198,70.982814448432435,68.337237051042905,65.691659653653346,63.046082256263801,60.400504858874264,58.24890971042997,56.097314561985698,53.945719413541418,51.794124265097139,49.642529116652859,47.49093396820858,45.339338819764301,43.187743671320021,41.036148522875735,38.884553374431455,36.732958225987176,34.581363077542896,32.429767929098617,30.278172780654334,28.126577632210054,27.271461577985487,26.416345523760921,25.561229469536354,24.706113415311791,23.850997361087224,22.995881306862657,22.140765252638086,21.285649198413523,20.43053314418896,19.57541708996439,18.720301035739823,17.865184981515259,17.010068927290693,16.154952873066129,15.299836818841561,14.595216596853309,13.890596374865058,13.185976152876808,12.481355930888558,11.776735708900306,11.072115486912056]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2028"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R211","v":4.8297295163062062},4.7693578973523785,4.6497197362030391,4.5324743382766863,4.4175738483088605,4.3049713681403912,4.1946209375752916,4.0864775156214943,3.9804969621067725,3.8766360196623451,3.7748522960668063,3.6751042469431781,3.5773511588020224,3.4815531324236901,3.3876710665729242,{"$f":"AG211","v":3.2956666420391736},3.2055023059960983,3.1171412566738845,3.0305474283381151,2.9456854765690608,2.8625207638353878,2.7810193453563881,2.7011479552469684,2.6228739929397369,2.5461655098786502,2.4709911964787854,2.3973203693469176,2.3251229587576874,2.2543694963802419,2.1850311032503451,2.1170794779830464,2.0504868852210936,1.9852261443143797,1.9212706182258001,1.8585942026589923,1.7971713154035207,1.7369768858931585,1.6779863449730035,1.6201756148712516,1.5635210993715347,1.5079996741818122,1.4535886774958842,1.4002659007436746,1.3480095795265092,1.2967983847336872,1.2466114138367217]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R213:R214)","v":38.654916182065364},38.010667579030944,36.918994173884172,35.849154236840334,34.800711098537377,33.773236823000474,32.766312032974312,31.779525738748674,30.812475170407549,29.864765613433246,28.936010247598428,28.025829989080307,27.13385333573255,26.259716215451746,25.403061837576558,24.563540547258874,23.740809682747543,22.93453343552644,22.144382713249758,21.370035005418611,20.611174251744085,19.867490713143052,19.138680845314038,18.424447174841603,17.724498177778617,17.038548160656891,16.366317143877602,15.707530747433896,15.061920078919066,14.429221623774533,13.80917713773289,13.201533541412079,12.606042817017684,12.022461907111177,11.450552615402801,10.890081509528592,10.340819825771868,9.8025433756902789,9.2750324546103204,8.7580717519519613,8.2514502633467703,7.7549612045136822,7.2684019268572566,6.7915738347539589,6.3242823044927272,5.8663366048367207]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R216","v":2.4930140178667544},2.4306886674200854,2.3415224052074146,2.2541394682389972,2.1685041900099482,2.0845816173454801,2.0023374961343015,1.9217382573473463,1.8427510033361303,1.7653434944051385,1.6894841356527666,1.6151419640754421,1.5422866359296641,1.4708884143468017,1.4009181571955966,{"$f":"AG216","v":1.3323473051874155},1.2651478702193981,1.199292423950741,1.134754086607457,1.0715065160110389,1.009523896826549,0.94878093002574893,0.88925282256096483,0.83091527724547642,0.77374448283629782,0.71771710431530278,0.66281027336472764,0.60900157903316399,0.55626905858823161,0.50459118855219787,0.45394687591688482,0.404315449534278,0.35567665167932333,0.30801062978146776,0.26129792832156928,0.21551948089086881,0.17065660240878233,0.12669098149633759,8.3604673002141749E-2,4.1380090677829835E-2,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0855545134558433,3.008415650619447,2.8980563181622161,2.78990417235413,2.6839150694622056,2.5800457486281196,2.4782538142107153,2.3784977184816594,2.2807367446671845,2.1849309903289988,2.0910413510775769,1.9990295046111837,1.9088578950741182,1.8204897177277941,1.7338889039283965,1.6490201064049868,1.5658486848320452,1.4843406916905626,1.4044628584119097,1.3261825817988298,1.2494679107180113,1.1742875330588094,1.1006107629527915,1.0284075282488938,0.95764835823907413,0.88830437162945086,0.82034726475202002,0.7537493000121378,0.68848329456705326,0.62452260923087044,0.5618411376014113,0.50041329540454127,0.44021401005160865,0.38121871040573474,0.32340331675277828,0.26674423097288097,0.21121832690858161,0.15680294092556823,0.10347586266221513,5.1215325964129088E-2,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44126475813000737,0.43023313917675721,0.41445066509251643,0.3989838404899605,0.38382635237945567,0.36897201403116092,0.35441476244983205,0.34014865590012977,0.32616787148142157,0.31246670275108751,0.29903955739536014,0.28588095494674731,0.27298552454710673,0.26034800275545894,0.24796323139964413,0.23582615547094563,0.22393182106082107,0.21227537333889901,0.20085205457141539,0.18965720217928145,0.17868624683499018,0.16793471059758475,0.15739820508492741,0.14707242968252324,0.13695316978816716,0.1270362950916982,0.1173177578891586,0.1077935914306698,9.8459908301350776E-2,8.931289883461814E-2,8.0348829557220156E-2,7.1564041665370129E-2,6.2954949531357107E-2,5.4518039240024338E-2,4.6249867154518232E-2,3.814705851072224E-2,3.0206306039802171E-2,2.2424368618300505E-2,1.4798069945228871E-2,7.3242972456186717E-3,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.411977355492859,31.115498261273146,29.495825911421726,27.908547008567336,26.353013683770033,24.828591025468675,23.334656820333347,21.870601299300723,20.435826888688755,19.029747966289023,17.651790622337288,16.301392425264588,14.97800219213334,13.681079763664718,12.410095783765469,11.164531483464204,9.9438784691689648,8.7476385151596308,7.5753233602304828,6.4264545083999174,5.3005630336059637,4.1971893883078888,3.1158832159157761,2.056203166971506,1.0177167190061207,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.83404352853338937,0.73370881554308176,0.63538079681258031,0.53901933845668881,0.44458510926791517,0.35203956466291703,0.26134493095001887,0.17246418991137868,8.5361063693511277E-2,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4136360821728773,2.1722724739555894,1.9109499796796157,1.6548539352891614,1.4038798117865161,1.1579251707539238,0.91688962254198336,0.68067478529428183,0.44918424479153429,0.22232351509884168,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7120480699752569,3.7696384559802056,2.7984806279601044,1.8467459565004054,0.91404597846990054,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5994713755760306,1.4395242380184274,1.2663507209021825,1.0966406741282624,0.93032482828982077,0.76733529936814804,0.6076055610249087,0.45107041744853416,0.29766597674368711,0.14732962485293702,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,{"$f":"BE223","v":1.9428902930940239E-15},1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S135:S150)","v":91.568326902744957},87.980339891360359,83.428059354056074,78.966824427497855,74.594814199470804,70.310244176004289,67.007130611907627,63.770079319092865,60.597769052134424,57.488904990515138,54.442218210128239,51.902379084921456,49.41333674221881,46.974075246370219,44.583598980438595,42.240932239825604,39.945118834024875,37.695221696340163,35.490322501409146,33.329521290376739,31.211936103565002,29.136702620489487,27.102973807075482,25.109919569929758,23.156726417526944,21.242597128172186,20.36411280923048,19.503198176667617,18.659501836756,17.832679423642617,17.022393458791509,16.228313213237417,15.450114572594408,14.687479904764258,13.940097930290714,13.20766359530664,12.489877947022247,11.786448011703545,11.097086675091214,10.421512565211129,9.7594499375286468,9.2085498820096312,8.668667827600995,8.1395834142805317,7.6210806892264795,7.1129480186735066]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2028"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R381","v":4.8297295163062062}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R384","v":38.654916182065364}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R386","v":2.4930140178667544}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R387","v":3.0855545134558433}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R388","v":0.44126475813000737}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R389","v":32.411977355492859}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R391","v":2.4136360821728773}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R392","v":4.7120480699752569}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R393","v":1.5994713755760306}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!R396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,{"$f":"SUM(R154:R169)","v":91.568326902744957},0,0,0,{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2028"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,-6.0371618953827574E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,-0.64424860303442277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,-6.2325350446668856E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,-7.713886283639608E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,-1.1031618953250184E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,-1.2964790942197144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,-9.2671503170376604E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,-0.24136360821728772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,-0.94240961399505141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,-0.15994713755760306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,-3.5879870113845986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,-0.11963816114933955,-0.11724539792635276,-0.11490048996782569,-0.11260248016846917,-0.1103504305650998,-0.10814342195379778,-0.10598055351472183,-0.1038609424444274,-0.10178372359553885,-9.9748049123628071E-2,-9.7753088141155506E-2,-9.5798026378332388E-2,-9.388206585076575E-2,-9.2004424533750406E-2,-9.0164336043075402E-2,-8.8361049322213905E-2,-8.6593828335769618E-2,-8.4861951769054228E-2,-8.3164712733673124E-2,-8.1501418478999665E-2,-7.9871390109419668E-2,-7.8273962307231285E-2,-7.6708483061086657E-2,-7.5174313399864912E-2,-7.3670827131867608E-2,-7.2197410589230251E-2,-7.0753462377445647E-2,-6.933839312989673E-2,-6.7951625267298796E-2,-6.6592592761952812E-2,-6.5260740906713771E-2,-6.3955526088579476E-2,-6.2676415566807891E-2,-6.1422887255471736E-2,-6.0194429510362302E-2,-5.899054092015505E-2,-5.7810730101751945E-2,-5.6654515499716909E-2,-5.552142518972257E-2,-5.4410996685928116E-2,-5.3322776752209547E-2,-5.2256321217165357E-2,-5.1211194792822046E-2,-5.018697089696561E-2,-4.9183231479026292E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.0916734051467722,-1.0698399370438367,-1.04844313830296,-1.0274742755369006,-1.0069247900261626,-0.98678629422563935,-0.96705056834112657,-0.94770955697430415,-0.92875536583481799,-0.91018025851812168,-0.89197665334775911,-0.87413712028080393,-0.85665437787518772,-0.83952129031768385,-0.82273086451133026,-0.80627624722110369,-0.79015072227668159,-0.77434770783114792,-0.75886075367452488,-0.74368353860103453,-0.7288098678290138,-0.71423367047243336,-0.69994899706298475,-0.68595001712172499,-0.67223101677929042,-0.65878639644370462,-0.64561066851483051,-0.63269845514453382,-0.62004448604164319,-0.60764359632081033,-0.5954907243943941,-0.58358090990650624,-0.57190929170837601,-0.56047110587420856,-0.54926168375672435,-0.53827645008158986,-0.52751092107995801,-0.51696070265835881,-0.50662148860519163,-0.49648905883308775,-0.48655927765642604,-0.47682809210329746,-0.46729153026123149,-0.45794569965600684,-0.44878678566288666,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.9166262212670877E-2,-8.7382936968417452E-2,-8.5635278229049108E-2,-8.3922572664468106E-2,-8.2244121211178758E-2,-8.0599238786955171E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-7.8987254011216049E-2},-7.7407508930991742E-2,-7.5859358752371903E-2,-7.4342171577324465E-2,-7.285532814577797E-2,-7.1398221582862423E-2,-6.9970257151205167E-2,-6.8570852008181055E-2,-6.7199434968017432E-2,-6.5855446268657081E-2,-6.453833734328393E-2,-6.3247570596418251E-2,-6.1982619184489884E-2,-6.0742966800800088E-2,-5.952810746478409E-2,-5.8337545315488411E-2,-5.7170794409178639E-2,-5.6027378520995055E-2,-5.4906830950575157E-2,-5.3808694331563649E-2,-5.2732520444932374E-2,-5.1677870036033725E-2,-5.0644312635313049E-2,-4.9631426382606793E-2,-4.8638797854954653E-2,-4.7666021897855557E-2,-4.6712701459898448E-2,-4.5778447430700475E-2,-4.4862878482086463E-2,-4.3965620912444735E-2,-4.3086308494195834E-2,-4.2224582324311914E-2,-4.1380090677825679E-2,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,-0.11035933245723079,-0.10815214580808616,-0.10598910289192442,-0.10386932083408594,-0.10179193441740421,-9.9756095729056124E-2,-9.7760973814474988E-2,-9.58057543381855E-2,-9.3889639251421797E-2,-9.2011846466393363E-2,-9.0171609537065489E-2,-8.836817734632417E-2,-8.6600813799397686E-2,-8.4868797523409714E-2,-8.3171421572941537E-2,-8.1507993141482701E-2,-7.987783327865304E-2,-7.8280276613079985E-2,-7.6714671080818378E-2,-7.5180377659202019E-2,-7.3676770106017961E-2,-7.2203234703897598E-2,-7.0759170009819655E-2,-6.9343986609623251E-2,-6.7957106877430784E-2,-6.6597964739882165E-2,-6.5266005445084513E-2,-6.3960685336182835E-2,-6.2681471629459168E-2,-6.1427842196869982E-2,-6.0199285352932591E-2,-5.8995299645873932E-2,-5.7815393652956452E-2,-5.6659085779897325E-2,-5.5525904064299372E-2,-5.4415385983013383E-2,-5.3327078263353103E-2,-5.2260536698086044E-2,-5.1215325964124328E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.5782474084240779E-2,-1.5466824602555962E-2,-1.5157488110504843E-2,-1.4854338348294747E-2,-1.455725158132885E-2,-1.4266106549702272E-2,-1.3980784418708226E-2,-1.3701168730334064E-2,-1.3427145355727383E-2,-1.3158602448612835E-2,-1.2895430399640577E-2,-1.2637521791647765E-2,-1.2384771355814809E-2,-1.2137075928698511E-2,-1.1894334410124541E-2,-1.165644772192205E-2,-1.1423318767483608E-2,-1.1194852392133936E-2,-1.0970955344291258E-2,-1.0751536237405433E-2,-1.0536505512657323E-2,-1.0325775402404177E-2,-1.0119259894356093E-2,-9.9168746964689684E-3,-9.7185372025395903E-3,-9.5241664584887979E-3,-9.3336831293190214E-3,-9.1470094667326415E-3,-8.9640692773979881E-3,-8.7847878918500284E-3,-8.6090921340130269E-3,-8.4369102913327675E-3,-8.2681720855061099E-3,-8.1028086437959883E-3,-7.9407524709200691E-3,-7.781937421501667E-3,-7.6262986730716324E-3,-7.4737726996101997E-3,-7.3242972456179951E-3,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.6196723498514187,-1.5872789028543901,-1.5555333247973024,-1.5244226583013565,-1.4939342051353293,-1.4640555210326227,-1.43477441061197,-1.4060789223997308,-1.3779573439517361,-1.3503981970727015,-1.3233902331312473,-1.2969224284686223,-1.2709839798992497,-1.2455643003012646,-1.2206530142952392,-1.1962399540093345,-1.1723151549291477,-1.148868851830565,-1.1258914747939535,-1.1033736452980745,-1.0813061723921129,-1.0596800489442704,-1.0384864479653853,-1.0177167190060774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.10033471299030765,-9.8328018730501482E-2,-9.6361458355891466E-2,-9.443422918877363E-2,-9.2545544604998142E-2,-9.0694633712898182E-2,-8.8880741038640201E-2,-8.7103126217867408E-2,-8.5361063693510056E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.26132249427597376,-0.25609604439045425,-0.2509741235026452,-0.24595464103259226,-0.2410355482119404,-0.23621483724770156,-0.23149054050274756,-0.22686072969269261,-0.22232351509883877,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.97115782802010109,-0.95173467145969892,-0.93269997803050486,-0.91404597846989477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.17317351711624493,-0.16971004677392001,-0.16631584583844164,-0.16298952892167276,-0.15972973834323931,-0.15653514357637452,-0.15340444070484702,-0.15033635189075009,-0.14732962485293508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,{"$f":"SUM(S192:S207)","v":0},-4.5522805373043012,-4.4612349265582143,-4.3720102280270501,-4.2845700234665083,-3.303113564096682,-3.2370512928147481,-3.1723102669584522,-3.1088640616192835,-3.0466867803868984,-2.5398391252067816,-2.4890423427026458,-2.4392614958485925,-2.3904762659316208,-2.3426667406129882,-2.295813405800728,-2.2498971376847141,-2.2048991949310195,-2.1608012110323993,-2.117585186811751,-2.0752334830755164,-2.0337288134140055,-1.9930542371457252,-1.953193152402811,-1.9141292893547546,-0.87848431894170342,-0.86091463256286949,-0.84369633991161208,-0.82682241311337978,-0.81028596485111215,-0.79408024555408996,-0.77819864064300814,-0.76263466783014788,-0.74738197447354493,-0.73243433498407406,-0.71778564828439251,-0.70342993531870479,-0.68936133661233057,-0.67557410988008393,-0.66206262768248225,-0.55090005551901589,-0.53988205440863557,-0.52908441332046285,-0.51850272505405348,-0.50813267055297251,-0.49797001714191297]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R135+R173+R192+R154","v":4.8297295163062062},4.7693578973523785,4.6497197362030391,4.5324743382766863,4.4175738483088605,4.3049713681403912,4.1946209375752916,4.0864775156214943,3.9804969621067725,3.8766360196623451,3.7748522960668063,3.6751042469431781,3.5773511588020224,3.4815531324236901,3.3876710665729242,3.2956666420391736,3.2055023059960983,3.1171412566738845,3.0305474283381151,2.9456854765690608,2.8625207638353878,2.7810193453563881,2.7011479552469684,2.6228739929397369,2.5461655098786502,2.4709911964787854,2.3973203693469176,2.3251229587576874,2.2543694963802419,2.1850311032503451,2.1170794779830464,2.0504868852210936,1.9852261443143797,1.9212706182258001,1.8585942026589923,1.7971713154035207,1.7369768858931585,1.6779863449730035,1.6201756148712516,1.5635210993715347,1.5079996741818122,1.4535886774958842,1.4002659007436746,1.3480095795265092,1.2967983847336872,1.2466114138367217,1.1974281823576953]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R136+R174+R193+R155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R137+R175+R194+R156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R138+R176+R195+R157","v":38.654916182065364},38.010667579030944,36.918994173884172,35.849154236840334,34.800711098537377,33.773236823000474,32.766312032974312,31.779525738748674,30.812475170407549,29.864765613433246,28.936010247598428,28.025829989080307,27.13385333573255,26.259716215451746,25.403061837576558,24.563540547258874,23.740809682747543,22.93453343552644,22.144382713249758,21.370035005418611,20.611174251744085,19.867490713143052,19.138680845314038,18.424447174841603,17.724498177778617,17.038548160656891,16.366317143877602,15.707530747433896,15.061920078919066,14.429221623774533,13.80917713773289,13.201533541412079,12.606042817017684,12.022461907111177,11.450552615402801,10.890081509528592,10.340819825771868,9.8025433756902789,9.2750324546103204,8.7580717519519613,8.2514502633467703,7.7549612045136822,7.2684019268572566,6.7915738347539589,6.3242823044927272,5.8663366048367207,5.4175498191738338]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R139+R177+R196+R158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R140+R178+R197+R159","v":2.4930140178667544},2.4306886674200854,2.3415224052074146,2.2541394682389972,2.1685041900099482,2.0845816173454801,2.0023374961343015,1.9217382573473463,1.8427510033361303,1.7653434944051385,1.6894841356527666,1.6151419640754421,1.5422866359296641,1.4708884143468017,1.4009181571955966,1.3323473051874155,1.2651478702193981,1.199292423950741,1.134754086607457,1.0715065160110389,1.009523896826549,0.94878093002574893,0.88925282256096483,0.83091527724547642,0.77374448283629782,0.71771710431530278,0.66281027336472764,0.60900157903316399,0.55626905858823161,0.50459118855219787,0.45394687591688482,0.404315449534278,0.35567665167932333,0.30801062978146776,0.26129792832156928,0.21551948089086881,0.17065660240878233,0.12669098149633759,8.3604673002141749E-2,4.1380090677829835E-2,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15,4.1563974484404298E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R141+R179+R198+R160","v":3.0855545134558433},3.008415650619447,2.8980563181622161,2.78990417235413,2.6839150694622056,2.5800457486281196,2.4782538142107153,2.3784977184816594,2.2807367446671845,2.1849309903289988,2.0910413510775769,1.9990295046111837,1.9088578950741182,1.8204897177277941,1.7338889039283965,1.6490201064049868,1.5658486848320452,1.4843406916905626,1.4044628584119097,1.3261825817988298,1.2494679107180113,1.1742875330588094,1.1006107629527915,1.0284075282488938,0.95764835823907413,0.88830437162945086,0.82034726475202002,0.7537493000121378,0.68848329456705326,0.62452260923087044,0.5618411376014113,0.50041329540454127,0.44021401005160865,0.38121871040573474,0.32340331675277828,0.26674423097288097,0.21121832690858161,0.15680294092556823,0.10347586266221513,5.1215325964129088E-2,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15,4.7600812180803587E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R142+R180+R199+R161","v":0.44126475813000737},0.43023313917675721,0.41445066509251643,0.3989838404899605,0.38382635237945567,0.36897201403116092,0.35441476244983205,0.34014865590012977,0.32616787148142157,0.31246670275108751,0.29903955739536014,0.28588095494674731,0.27298552454710673,0.26034800275545894,0.24796323139964413,0.23582615547094563,0.22393182106082107,0.21227537333889901,0.20085205457141539,0.18965720217928145,0.17868624683499018,0.16793471059758475,0.15739820508492741,0.14707242968252324,0.13695316978816716,0.1270362950916982,0.1173177578891586,0.1077935914306698,9.8459908301350776E-2,8.931289883461814E-2,8.0348829557220156E-2,7.1564041665370129E-2,6.2954949531357107E-2,5.4518039240024338E-2,4.6249867154518232E-2,3.814705851072224E-2,3.0206306039802171E-2,2.2424368618300505E-2,1.4798069945228871E-2,7.3242972456186717E-3,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16,6.7654215563095477E-16]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R143+R181+R200+R162","v":32.411977355492859},31.115498261273146,29.495825911421726,27.908547008567336,26.353013683770033,24.828591025468675,23.334656820333347,21.870601299300723,20.435826888688755,19.029747966289023,17.651790622337288,16.301392425264588,14.97800219213334,13.681079763664718,12.410095783765469,11.164531483464204,9.9438784691689648,8.7476385151596308,7.5753233602304828,6.4264545083999174,5.3005630336059637,4.1971893883078888,3.1158832159157761,2.056203166971506,1.0177167190061207,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14,4.3298697960381105E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R144+R182+R201+R163","v":0.92671503170376601},0.83404352853338937,0.73370881554308176,0.63538079681258031,0.53901933845668881,0.44458510926791517,0.35203956466291703,0.26134493095001887,0.17246418991137868,8.5361063693511277E-2,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R145+R183+R202+R164","v":2.4136360821728773},2.1722724739555894,1.9109499796796157,1.6548539352891614,1.4038798117865161,1.1579251707539238,0.91688962254198336,0.68067478529428183,0.44918424479153429,0.22232351509884168,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R146+R184+R203+R165","v":4.7120480699752569},3.7696384559802056,2.7984806279601044,1.8467459565004054,0.91404597846990054,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R147+R185+R204+R166","v":1.5994713755760306},1.4395242380184274,1.2663507209021825,1.0966406741282624,0.93032482828982077,0.76733529936814804,0.6076055610249087,0.45107041744853416,0.29766597674368711,0.14732962485293702,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15,1.9428902930940239E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R148+R186+R205+R167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R149+R187+R206+R168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R150+R188+R207+R169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R211:R226)","v":91.568326902744957},87.980339891360359,83.428059354056074,78.966824427497855,{"$f":"SUM(V211:V226)","v":74.594814199470804},70.310244176004289,67.007130611907627,63.770079319092865,60.597769052134424,57.488904990515138,54.442218210128239,51.902379084921456,49.41333674221881,46.974075246370219,44.583598980438595,42.240932239825604,39.945118834024875,37.695221696340163,35.490322501409146,33.329521290376739,31.211936103565002,29.136702620489487,27.102973807075482,25.109919569929758,23.156726417526944,21.242597128172186,20.36411280923048,19.503198176667617,18.659501836756,17.832679423642617,17.022393458791509,16.228313213237417,15.450114572594408,14.687479904764258,13.940097930290714,13.20766359530664,12.489877947022247,11.786448011703545,11.097086675091214,10.421512565211129,9.7594499375286468,9.2085498820096312,8.668667827600995,8.1395834142805317,7.6210806892264795,7.1129480186735066,6.6149780015315933]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2028"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(S232>=1)*(S232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(AQ237>=1)*(AQ237-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},{"$f":"(S238>=1)*(S238-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ243>=1)*(AQ243-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(S244>=1)*(S244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2028"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R326","v":5.5358599796608967},5.2590669806778516,4.9822739816948065,4.7054809827117614,4.4286879837287163,4.1518949847456712,3.8751019857626265,3.5983089867795819,3.3215159877965372,3.0447229888134926,2.7679299898304479,2.4911369908474033,2.2143439918643586,1.9375509928813137,1.6607579938982688,{"$f":"AG326","v":1.383964994915224},1.1071719959321791,0.83037899694913431,0.55358599796608954,0.27679299898304477,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.306457077352221,42.091134223484609,39.875811369616997,37.660488515749385,35.445165661881774,33.229842808014162,31.01451995414655,28.799197100278938,26.583874246411327,24.368551392543715,22.153228538676103,19.937905684808491,17.72258283094088,15.50725997707327,13.29193712320566,11.07661426933805,8.8612914154704399,6.6459685616028299,4.4306457077352199,2.21532285386761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8575050597858769,2.7146298067965828,2.5717545538072892,2.4288793008179952,2.2860040478287011,2.1431287948394075,2.0002535418501135,1.8573782888608197,1.7145030358715259,1.571627782882232,1.4287525298929382,1.2858772769036444,1.1430020239143506,1.0001267709250568,0.85725151793576293,0.71437626494646911,0.57150101195717529,0.42862575896788147,0.28575050597858764,0.14287525298929382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5366779212857473,3.3598440252214599,3.1830101291571724,3.006176233092885,2.8293423370285975,2.65250844096431,2.4756745449000226,2.2988406488357351,2.1220067527714477,1.9451728567071604,1.7683389606428732,1.591505064578586,1.4146711685142987,1.2378372724500113,1.0610033763857241,0.88416948032143672,0.70733558425714937,0.53050168819286203,0.35366779212857469,0.17683389606428734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50577985924870172,0.49313536276748415,0.48049086628626658,0.46784636980504907,0.45520187332383155,0.44255737684261398,0.42991288036139641,0.41726838388017889,0.40462388739896138,0.39197939091774381,0.37933489443652629,0.36669039795530878,0.35404590147409121,0.34140140499287364,0.32875690851165612,0.31611241203043861,0.30346791554922103,0.29082341906800346,0.27817892258678595,0.26553442610556843,0.25288992962435086,0.24024543314313332,0.22760093666191578,0.21495644018069823,0.20231194369948069,0.18966744721826315,0.1770229507370456,0.16437845425582806,0.15173395777461052,0.13908946129339297,0.12644496481217543,0.11380046833095789,0.10115597184974034,8.8511475368522802E-2,7.5866978887305259E-2,6.3222482406087716E-2,5.0577985924870172E-2,3.7933489443652629E-2,2.5288992962435086E-2,1.2644496481217543E-2,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.150769561351211,34.674051590594466,32.197333619837721,29.720615649080973,27.243897678324224,24.767179707567475,22.290461736810727,19.813743766053978,17.33702579529723,14.860307824540483,12.383589853783736,9.9068718830269891,7.4301539122702422,4.9534359415134954,2.4767179707567477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0622053759405194,0.95598483834646752,0.8497643007524156,0.74354376315836368,0.63732322556431176,0.53110268797025983,0.42488215037620786,0.31866161278215588,0.2124410751881039,0.10622053759405195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.766521675314296,2.4898695077828665,2.213217340251437,1.9365651727200075,1.659913005188578,1.3832608376571482,1.1066086701257185,0.82995650259428888,0.55330433506285925,0.27665216753142963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4009729208944339,4.3207783367155468,3.2405837525366601,2.1603891683577734,1.0801945841788867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333220414869991,1.6499898373382991,1.4666576331895991,1.2833254290408993,1.0999932248921993,0.91666102074349942,0.73332881659479954,0.54999661244609965,0.36666440829739977,0.18333220414869988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S250:S265)","v":104.9560714723209},98.008484509725633,91.060897547130352,{"$f":"SUM(V250:V265)","v":84.113310584535085},77.165723621939819,70.218136659344552,64.350744280928168,58.483351902511771,52.615959524095402,46.748567145679012,40.881174767262621,35.579987298120422,30.278799828978222,24.977612359836023,19.676424890693823,14.375237421551619,11.550767923166166,8.7262984247807118,5.9018289263952584,3.0773594280098044,0.25288992962435086,0.24024543314313332,0.22760093666191578,0.21495644018069823,0.20231194369948069,0.18966744721826315,0.1770229507370456,0.16437845425582806,0.15173395777461052,0.13908946129339297,0.12644496481217543,0.11380046833095789,0.10115597184974034,8.8511475368522802E-2,7.5866978887305259E-2,6.3222482406087716E-2,5.0577985924870172E-2,3.7933489443652629E-2,2.5288992962435086E-2,1.2644496481217543E-2,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2028"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R154*R$36","v":5.5358599796608967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.306457077352221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8575050597858769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5366779212857473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50577985924870172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.150769561351211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0622053759405194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.766521675314296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4009729208944339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333220414869991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R269:R284)","v":104.9560714723209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2028"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S232>0,S250/S232,0)","v":-0.27679299898304482},-0.27679299898304482,-0.27679299898304482,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304482,-0.27679299898304482,-0.27679299898304482,-0.27679299898304482,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,-0.27679299898304477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2153228538676109,-2.2153228538676109,-2.2153228538676109,-2.2153228538676109,-2.2153228538676109,-2.2153228538676109,-2.2153228538676109,-2.2153228538676109,-2.2153228538676104,-2.2153228538676104,-2.2153228538676104,-2.21532285386761,-2.21532285386761,-2.21532285386761,-2.21532285386761,-2.21532285386761,-2.21532285386761,-2.21532285386761,-2.21532285386761,-2.21532285386761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14287525298929385,-0.14287525298929382,-0.14287525298929385,-0.14287525298929382,-0.14287525298929382,-0.14287525298929385,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,-0.14287525298929382,{"$f":"-IF(AL237>0,AL255/AL237,0)","v":-0.14287525298929382},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S238>0,S256/S238,0)","v":-0.17683389606428737},-0.17683389606428737,-0.17683389606428734,-0.17683389606428734,-0.17683389606428734,-0.17683389606428734,-0.17683389606428732,-0.17683389606428732,-0.17683389606428732,-0.17683389606428732,-0.17683389606428732,-0.17683389606428734,-0.17683389606428734,-0.17683389606428732,-0.17683389606428734,-0.17683389606428734,-0.17683389606428734,-0.17683389606428734,-0.17683389606428734,-0.17683389606428734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217541E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217541E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217541E-2,-1.2644496481217543E-2,-1.2644496481217545E-2,-1.2644496481217543E-2,-1.2644496481217541E-2,-1.2644496481217543E-2,-1.2644496481217545E-2,-1.2644496481217543E-2,-1.2644496481217541E-2,-1.2644496481217543E-2,-1.2644496481217545E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4767179707567473,-2.4767179707567477,-2.4767179707567477,-2.4767179707567477,-2.4767179707567477,-2.4767179707567477,-2.4767179707567473,-2.4767179707567473,-2.4767179707567473,-2.4767179707567473,-2.4767179707567473,-2.4767179707567473,-2.4767179707567473,-2.4767179707567477,-2.4767179707567477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10622053759405195,-0.10622053759405195,-0.10622053759405195,-0.10622053759405195,-0.10622053759405196,-0.10622053759405196,-0.10622053759405196,-0.10622053759405196,-0.10622053759405195,-0.10622053759405195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27665216753142963,-0.27665216753142963,-0.27665216753142963,-0.27665216753142963,-0.27665216753142968,-0.27665216753142963,-0.27665216753142963,-0.27665216753142963,-0.27665216753142963,-0.27665216753142963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0801945841788867,-1.0801945841788867,-1.0801945841788867,-1.0801945841788867,-1.0801945841788867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18333220414869991,-0.18333220414869988,-0.18333220414869988,-0.18333220414869991,-0.18333220414869988,-0.18333220414869988,-0.18333220414869988,-0.18333220414869988,-0.18333220414869988,-0.18333220414869988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ245>0,AJ263/AJ245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AH246>0,AH264/AH246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,-6.9475869625952704,-6.9475869625952704,-6.9475869625952704,-6.9475869625952704,-6.9475869625952704,-5.8673923784163842,-5.8673923784163833,-5.8673923784163833,-5.8673923784163833,-5.8673923784163833,-5.3011874691422012,-5.3011874691422012,-5.3011874691422012,-5.3011874691422012,-5.3011874691422012,-2.8244694983854535,-2.8244694983854535,-2.8244694983854535,-2.8244694983854535,-2.8244694983854535,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,-1.2644496481217543E-2,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2028"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R250+R269+R288+R307","v":5.5358599796608967},5.2590669806778516,4.9822739816948065,4.7054809827117614,4.4286879837287163,4.1518949847456712,3.8751019857626265,3.5983089867795819,3.3215159877965372,3.0447229888134926,2.7679299898304479,2.4911369908474033,2.2143439918643586,1.9375509928813137,1.6607579938982688,1.383964994915224,1.1071719959321791,0.83037899694913431,0.55358599796608954,0.27679299898304477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.306457077352221,42.091134223484609,39.875811369616997,37.660488515749385,35.445165661881774,33.229842808014162,31.01451995414655,28.799197100278938,26.583874246411327,24.368551392543715,22.153228538676103,19.937905684808491,17.72258283094088,15.50725997707327,13.29193712320566,11.07661426933805,8.8612914154704399,6.6459685616028299,4.4306457077352199,2.21532285386761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8575050597858769,2.7146298067965828,2.5717545538072892,2.4288793008179952,2.2860040478287011,2.1431287948394075,2.0002535418501135,1.8573782888608197,1.7145030358715259,1.571627782882232,1.4287525298929382,1.2858772769036444,1.1430020239143506,1.0001267709250568,{"$f":"AF255+AF274+AF293+AF312","v":0.85725151793576293},0.71437626494646911,0.57150101195717529,0.42862575896788147,0.28575050597858764,0.14287525298929382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R256+R275+R294+R313","v":3.5366779212857473},3.3598440252214599,3.1830101291571724,3.006176233092885,2.8293423370285975,2.65250844096431,2.4756745449000226,2.2988406488357351,2.1220067527714477,1.9451728567071604,1.7683389606428732,1.591505064578586,1.4146711685142987,1.2378372724500113,1.0610033763857241,0.88416948032143672,0.70733558425714937,0.53050168819286203,0.35366779212857469,0.17683389606428734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50577985924870172,0.49313536276748415,0.48049086628626658,0.46784636980504907,0.45520187332383155,0.44255737684261398,0.42991288036139641,0.41726838388017889,0.40462388739896138,0.39197939091774381,0.37933489443652629,0.36669039795530878,0.35404590147409121,0.34140140499287364,0.32875690851165612,0.31611241203043861,0.30346791554922103,0.29082341906800346,0.27817892258678595,0.26553442610556843,0.25288992962435086,0.24024543314313332,0.22760093666191578,0.21495644018069823,0.20231194369948069,0.18966744721826315,0.1770229507370456,0.16437845425582806,0.15173395777461052,0.13908946129339297,0.12644496481217543,0.11380046833095789,0.10115597184974034,8.8511475368522802E-2,7.5866978887305259E-2,6.3222482406087716E-2,5.0577985924870172E-2,3.7933489443652629E-2,2.5288992962435086E-2,1.2644496481217543E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.150769561351211,34.674051590594466,32.197333619837721,29.720615649080973,27.243897678324224,24.767179707567475,22.290461736810727,19.813743766053978,17.33702579529723,14.860307824540483,12.383589853783736,9.9068718830269891,7.4301539122702422,4.9534359415134954,2.4767179707567477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0622053759405194,0.95598483834646752,0.8497643007524156,0.74354376315836368,0.63732322556431176,0.53110268797025983,0.42488215037620786,0.31866161278215588,0.2124410751881039,0.10622053759405195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.766521675314296,2.4898695077828665,2.213217340251437,1.9365651727200075,1.659913005188578,1.3832608376571482,1.1066086701257185,0.82995650259428888,0.55330433506285925,0.27665216753142963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4009729208944339,4.3207783367155468,3.2405837525366601,2.1603891683577734,1.0801945841788867,0,0,0,0,0,0,0,0,0,{"$f":"AF261+AF280+AF299+AF318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333220414869991,1.6499898373382991,1.4666576331895991,1.2833254290408993,1.0999932248921993,0.91666102074349942,0.73332881659479954,0.54999661244609965,0.36666440829739977,0.18333220414869988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R326:R341)","v":104.9560714723209},98.008484509725633,91.060897547130352,84.113310584535085,77.165723621939819,70.218136659344552,64.350744280928168,58.483351902511771,52.615959524095402,46.748567145679012,40.881174767262621,35.579987298120422,30.278799828978222,24.977612359836023,19.676424890693823,14.375237421551619,11.550767923166166,8.7262984247807118,5.9018289263952584,3.0773594280098044,0.25288992962435086,0.24024543314313332,0.22760093666191578,0.21495644018069823,0.20231194369948069,0.18966744721826315,0.1770229507370456,0.16437845425582806,0.15173395777461052,0.13908946129339297,0.12644496481217543,0.11380046833095789,0.10115597184974034,8.8511475368522802E-2,7.5866978887305259E-2,6.3222482406087716E-2,5.0577985924870172E-2,3.7933489443652629E-2,2.5288992962435086E-2,1.2644496481217543E-2,0,0,0,0,0,0,0]

{"sheet":"2029","index":55,"n_rows":342,"n_cols":66,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"S30","v":2029},{"$f":"S30","v":2029},null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":5.4993448355310353}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,38.250289501974791]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.4997437103420461]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,2.4743845572966969]
[null,"Buildings",null,null,null,null,17,null,40,10,0.47161750099995148]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,32.55649055365177]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.92671503170376601]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.8349993521859429]
[null,"Information technology",null,null,null,null,21,null,5,14,2.0903948503114536]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.6308400469811652]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":89.23481994097861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294,0.41109986150349487]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3,8.2219972300698971E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2029}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,T39>$M$2-S$30,T$30<=$M$2),$M$2-S$30,(T39>=1)*(T39-1))","v":79},{"$f":"IF(AND($M$1,U39>$M$2-T$30,U$30<=$M$2),$M$2-T$30,(U39>=1)*(U39-1))","v":78},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":77},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":76},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":75},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":74},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":73},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":72},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":71},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":70},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":69},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":68},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":67},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":66},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":65},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":64},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":63},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":62},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":61},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":60},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":59},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":58},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":57},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":56},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":55},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":54},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":53},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":52},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":51},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":50},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":49},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":48},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":47},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":46},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":45},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":44},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":43},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":42},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":41},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":40},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":39},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":38},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":37},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":36}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-R$30,S$30<=$M$2),$M$2-R$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665,10.691380787764665,9.6913807877646647]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2029"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S115","v":5.4993448355310353},{"$f":"T115","v":5.4306030250868975},{"$f":"U115","v":5.3618612146427598},{"$f":"V115","v":5.293119404198622},{"$f":"W115","v":5.2243775937544843},{"$f":"X115","v":5.1556357833103466},{"$f":"Y115","v":5.0868939728662088},{"$f":"Z115","v":5.0181521624220711},{"$f":"AA115","v":4.9494103519779333},{"$f":"AB115","v":4.8806685415337956},{"$f":"AC115","v":4.8119267310896578},{"$f":"AD115","v":4.7431849206455201},{"$f":"AE115","v":4.6744431102013824},{"$f":"AF115","v":4.6057012997572446},{"$f":"AG115","v":4.5369594893131069},{"$f":"AH115","v":4.4682176788689691},{"$f":"AI115","v":4.3994758684248314},{"$f":"AJ115","v":4.3307340579806937},{"$f":"AK115","v":4.2619922475365559},{"$f":"AL115","v":4.1932504370924182},{"$f":"AM115","v":4.1245086266482804},{"$f":"AN115","v":4.0557668162041427},{"$f":"AO115","v":3.9870250057600045},{"$f":"AP115","v":3.9182831953158663},{"$f":"AQ115","v":3.8495413848717281},{"$f":"AR115","v":3.78079957442759},{"$f":"AS115","v":3.7120577639834518},{"$f":"AT115","v":3.6433159535393136},{"$f":"AU115","v":3.5745741430951754},{"$f":"AV115","v":3.5058323326510372},{"$f":"AW115","v":3.437090522206899},{"$f":"AX115","v":3.3683487117627608},{"$f":"AY115","v":3.2996069013186227},{"$f":"AZ115","v":3.2308650908744845},{"$f":"BA115","v":3.1621232804303467},{"$f":"BB115","v":3.0933814699862086},{"$f":"BC115","v":3.0246396595420704},{"$f":"BD115","v":2.9558978490979326},{"$f":"BE115","v":2.8871560386537949},{"$f":"BF115","v":2.8184142282096567},{"$f":"BG115","v":2.7496724177655185},{"$f":"BH115","v":2.6809306073213808},{"$f":"BI115","v":2.612188796877243},{"$f":"BJ115","v":2.5434469864331049},{"$f":"BK115","v":2.4747051759889667}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S117:S118)","v":38.250289501974791},{"$f":"SUM(T117:T118)","v":37.612784676941878},{"$f":"SUM(U117:U118)","v":36.975279851908965},{"$f":"SUM(V117:V118)","v":36.337775026876052},{"$f":"SUM(W117:W118)","v":35.700270201843139},{"$f":"SUM(X117:X118)","v":35.062765376810226},{"$f":"SUM(Y117:Y118)","v":34.425260551777313},{"$f":"SUM(Z117:Z118)","v":33.7877557267444},{"$f":"SUM(AA117:AA118)","v":33.150250901711487},{"$f":"SUM(AB117:AB118)","v":32.512746076678575},{"$f":"SUM(AC117:AC118)","v":31.875241251645662},{"$f":"SUM(AD117:AD118)","v":31.237736426612749},{"$f":"SUM(AE117:AE118)","v":30.600231601579836},{"$f":"SUM(AF117:AF118)","v":29.962726776546923},{"$f":"SUM(AG117:AG118)","v":29.32522195151401},{"$f":"SUM(AH117:AH118)","v":28.687717126481097},{"$f":"SUM(AI117:AI118)","v":28.050212301448184},{"$f":"SUM(AJ117:AJ118)","v":27.412707476415271},{"$f":"SUM(AK117:AK118)","v":26.775202651382358},{"$f":"SUM(AL117:AL118)","v":26.137697826349445},{"$f":"SUM(AM117:AM118)","v":25.500193001316532},{"$f":"SUM(AN117:AN118)","v":24.862688176283619},{"$f":"SUM(AO117:AO118)","v":24.225183351250706},{"$f":"SUM(AP117:AP118)","v":23.587678526217793},{"$f":"SUM(AQ117:AQ118)","v":22.95017370118488},{"$f":"SUM(AR117:AR118)","v":22.312668876151967},{"$f":"SUM(AS117:AS118)","v":21.675164051119054},{"$f":"SUM(AT117:AT118)","v":21.037659226086141},{"$f":"SUM(AU117:AU118)","v":20.400154401053229},{"$f":"SUM(AV117:AV118)","v":19.762649576020316},{"$f":"SUM(AW117:AW118)","v":19.125144750987403},{"$f":"SUM(AX117:AX118)","v":18.48763992595449},{"$f":"SUM(AY117:AY118)","v":17.850135100921577},{"$f":"SUM(AZ117:AZ118)","v":17.212630275888664},{"$f":"SUM(BA117:BA118)","v":16.575125450855751},{"$f":"SUM(BB117:BB118)","v":15.937620625822838},{"$f":"SUM(BC117:BC118)","v":15.300115800789925},{"$f":"SUM(BD117:BD118)","v":14.662610975757012},{"$f":"SUM(BE117:BE118)","v":14.025106150724099},{"$f":"SUM(BF117:BF118)","v":13.387601325691186},{"$f":"SUM(BG117:BG118)","v":12.750096500658273},{"$f":"SUM(BH117:BH118)","v":12.11259167562536},{"$f":"SUM(BI117:BI118)","v":11.475086850592447},{"$f":"SUM(BJ117:BJ118)","v":10.837582025559534},{"$f":"SUM(BK117:BK118)","v":10.200077200526621}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S120","v":2.4997437103420461},{"$f":"T120","v":2.4372501175834951},{"$f":"U120","v":2.374756524824944},{"$f":"V120","v":2.312262932066393},{"$f":"W120","v":2.249769339307842},{"$f":"X120","v":2.1872757465492909},{"$f":"Y120","v":2.1247821537907399},{"$f":"Z120","v":2.0622885610321888},{"$f":"AA120","v":1.9997949682736376},{"$f":"AB120","v":1.9373013755150863},{"$f":"AC120","v":1.874807782756535},{"$f":"AD120","v":1.8123141899979838},{"$f":"AE120","v":1.7498205972394325},{"$f":"AF120","v":1.6873270044808812},{"$f":"AG120","v":1.62483341172233},1.5623398189637787,1.4998462262052277,1.4373526334466766,1.3748590406881254,1.3123654479295741,1.2498718551710231,1.187378262412472,1.1248846696539208,1.0623910768953695,0.99989748413681834,0.93740389137826718,0.87491029861971603,0.81241670586116488,0.74992311310261373,0.68742952034406257,{"$f":"AW120","v":0.62493592758551142},0.56244233482696027,0.49994874206840911,0.43745514930985796,0.37496155655130681,0.31246796379275565,0.24997437103420453,0.1874807782756534,0.12498718551710228,6.2493592758551139E-2,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4743845572966969,2.4125249433642795,2.350665329431862,2.2888057154994446,2.2269461015670271,2.1650864876346096,2.1032268737021922,2.0413672597697747,1.9795076458373573,1.9176480319049398,1.8557884179725224,1.7939288040401049,1.7320691901076875,1.67020957617527,1.6083499622428525,1.5464903483104351,1.4846307343780176,1.4227711204456002,1.3609115065131827,1.2990518925807653,1.2371922786483478,1.1753326647159303,1.1134730507835129,1.0516134368510954,0.98975382291867808,0.92789420898626074,0.86603459505384339,0.80417498112142605,0.7423153671890087,0.68045575325659136,0.61859613932417401,0.55673652539175666,0.49487691145933926,0.43301729752692186,0.37115768359450446,0.30929806966208706,0.24743845572966966,0.18557884179725226,0.12371922786483483,6.1859613932417415E-2,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47161750099995148,0.45982706347495267,0.44803662594995386,0.43624618842495505,0.42445575089995624,0.41266531337495743,0.40087487584995862,0.38908443832495981,0.377294000799961,0.36550356327496225,0.35371312574996344,0.34192268822496463,0.33013225069996588,0.31834181317496713,0.30655137564996832,0.29476093812496951,0.28297050059997075,0.271180063074972,0.25938962554997319,0.24759918802497441,0.23580875049997563,0.22401831297497685,0.21222787544997807,0.20043743792497928,0.1886470003999805,0.17685656287498172,0.16506612534998294,0.15327568782498416,0.14148525029998538,0.1296948127749866,0.11790437524998781,0.10611393772498903,9.4323500199990251E-2,8.253306267499147E-2,7.0742625149992688E-2,5.8952187624993907E-2,4.7161750099995126E-2,3.5371312574996344E-2,2.3580875049997563E-2,1.1790437524998781E-2,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.55649055365177,31.254230931505699,29.951971309359628,28.649711687213557,27.347452065067486,26.045192442921415,24.742932820775344,23.440673198629273,22.138413576483202,20.836153954337131,19.533894332191061,18.23163471004499,16.929375087898919,15.627115465752848,14.324855843606777,13.022596221460706,11.720336599314635,10.418076977168564,9.115817355022493,7.8135577328764221,6.511298110730352,5.209038488584282,3.9067788664382115,2.604519244292141,1.3022596221460705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8349993521859429,2.5514994169673484,2.2679994817487543,1.98449954653016,1.7009996113115657,1.4174996760929715,1.1339997408743772,0.85049980565578287,0.56699987043718858,0.28349993521859429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0903948503114536,1.6723158802491629,1.2542369101868722,0.83615794012458156,0.41807897006229078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6308400469811652,1.4677560422830487,1.3046720375849321,1.1415880328868155,0.97850402818869897,0.81542002349058251,0.65233601879246605,0.48925201409434954,0.32616800939623303,0.16308400469811651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T58:T73)","v":89.23481994097861},86.13283562599014,83.030851311001683,79.928866996013213,76.826882681024742,73.724898366036285,71.040993021110097,68.357087676183923,65.673182331257749,62.989276986331575,60.305371641405394,58.160721739566313,56.016071837727225,53.871421935888137,51.726772034049041,49.582122132209946,47.437472230370865,45.292822328531784,43.148172426692682,41.003522524853594,38.858872623014513,36.714222721175425,34.569572819336329,32.424922917497241,30.280273015658157,28.135623113819065,27.293232834126052,26.450842554433031,25.608452274740014,24.766061995046993,23.923671715353976,23.081281435660955,22.238891155967938,21.396500876274921,20.5541105965819,19.711720316888883,18.869330037195866,18.026939757502845,17.184549477809831,16.342159198116807,15.499768918423792,14.793522282946741,14.08727564746969,13.38102901199264,12.674782376515587]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2029"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S381","v":5.4993448355310353}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S384","v":38.250289501974791}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S386","v":2.4997437103420461}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S387","v":2.4743845572966969}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S388","v":0.47161750099995148}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S389","v":32.55649055365177}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S391","v":2.8349993521859429}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S392","v":2.0903948503114536}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S393","v":1.6308400469811652}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,{"$f":"SUM(S77:S92)","v":89.23481994097861},{"$f":"SUM(T77:T92)","v":0},0,{"$f":"SUM(V77:V92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2029"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,0,0,-6.8741810444137935E-2,-6.8741810444137949E-2,-6.8741810444137949E-2,-6.8741810444137949E-2,-6.8741810444137949E-2,-6.8741810444137949E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137977E-2,-6.8741810444137977E-2,-6.8741810444137977E-2,-6.8741810444137977E-2,-6.8741810444137991E-2,-6.8741810444137991E-2,-6.8741810444137991E-2,-6.8741810444138005E-2,-6.8741810444138005E-2,-6.8741810444138005E-2,-6.8741810444138018E-2,-6.8741810444138005E-2,-6.8741810444138005E-2,-6.8741810444138005E-2,-6.8741810444138005E-2,-6.8741810444137991E-2,-6.8741810444137991E-2,-6.8741810444137991E-2,-6.8741810444137991E-2,-6.8741810444137977E-2,-6.8741810444137977E-2,-6.8741810444137977E-2,-6.8741810444137963E-2,-6.8741810444137977E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137977E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137963E-2,-6.8741810444137977E-2,-6.8741810444137963E-2,-6.8741810444137963E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291317,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291328,-0.63750482503291339,-0.63750482503291339,-0.63750482503291339,-0.63750482503291339,-0.63750482503291339,-0.63750482503291339,-0.63750482503291339,-0.63750482503291339,-0.6375048250329135,-0.6375048250329135,-0.6375048250329135,-0.6375048250329135,-0.6375048250329135,-0.63750482503291361,-0.63750482503291361,-0.63750482503291361,-0.63750482503291361,-0.63750482503291372,-0.63750482503291372,-0.63750482503291384,-0.63750482503291384]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-6.2493592758551153E-2,-6.2493592758551153E-2,-6.249359275855116E-2,-6.249359275855116E-2,-6.2493592758551167E-2,-6.2493592758551167E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.2493592758551174E-2},-6.2493592758551174E-2,-6.2493592758551174E-2,-6.2493592758551174E-2,-6.2493592758551167E-2,-6.2493592758551167E-2,-6.249359275855116E-2,-6.249359275855116E-2,-6.2493592758551153E-2,-6.2493592758551146E-2,-6.2493592758551153E-2,-6.249359275855116E-2,-6.2493592758551153E-2,-6.2493592758551146E-2,-6.2493592758551153E-2,-6.249359275855116E-2,-6.2493592758551153E-2,-6.2493592758551146E-2,-6.2493592758551146E-2,-6.2493592758551146E-2,-6.2493592758551146E-2,-6.2493592758551146E-2,-6.2493592758551146E-2,-6.2493592758551146E-2,-6.2493592758551139E-2,-6.2493592758551139E-2,-6.2493592758551139E-2,-6.2493592758551139E-2,-6.2493592758551132E-2,-6.2493592758551132E-2,-6.2493592758551132E-2,-6.2493592758551132E-2,-6.2493592758551139E-2,-6.2493592758551139E-2,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,0,0,-6.1859613932417422E-2,-6.1859613932417422E-2,-6.1859613932417422E-2,-6.1859613932417422E-2,-6.1859613932417422E-2,-6.1859613932417422E-2,-6.1859613932417415E-2,-6.1859613932417415E-2,-6.1859613932417415E-2,-6.1859613932417415E-2,-6.1859613932417415E-2,-6.1859613932417408E-2,-6.1859613932417408E-2,-6.1859613932417408E-2,-6.1859613932417408E-2,-6.1859613932417401E-2,-6.1859613932417401E-2,-6.1859613932417401E-2,-6.1859613932417394E-2,-6.1859613932417394E-2,-6.1859613932417387E-2,-6.1859613932417387E-2,-6.185961393241738E-2,-6.185961393241738E-2,-6.185961393241738E-2,-6.185961393241738E-2,-6.1859613932417387E-2,-6.1859613932417387E-2,-6.1859613932417394E-2,-6.1859613932417394E-2,-6.1859613932417401E-2,-6.1859613932417408E-2,-6.1859613932417408E-2,-6.1859613932417408E-2,-6.1859613932417408E-2,-6.1859613932417415E-2,-6.1859613932417415E-2,-6.1859613932417422E-2,-6.1859613932417415E-2,-6.1859613932417415E-2,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.1790437524998787E-2,-1.1790437524998787E-2,-1.1790437524998787E-2,-1.1790437524998785E-2,-1.1790437524998785E-2,-1.1790437524998783E-2,-1.1790437524998783E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998783E-2,-1.1790437524998781E-2,-1.179043752499878E-2,-1.1790437524998781E-2,-1.1790437524998783E-2,-1.1790437524998781E-2,-1.179043752499878E-2,-1.1790437524998781E-2,-1.1790437524998783E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,-1.1790437524998781E-2,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460707,-1.3022596221460705,-1.3022596221460705,-1.3022596221460705,-1.3022596221460705,-1.3022596221460703,-1.3022596221460705,-1.3022596221460705,-1.3022596221460705,-1.3022596221460705,-1.3022596221460705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-9.2671503170376604E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.2671503170376576E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,-9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,-0.28349993521859429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.41807897006229072,-0.41807897006229072,-0.41807897006229072,-0.41807897006229078,-0.41807897006229078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.16308400469811651,-0.16308400469811651,-0.16308400469811651,-0.16308400469811651,-0.16308400469811649,-0.16308400469811651,-0.16308400469811651,-0.16308400469811651,-0.16308400469811651,-0.16308400469811651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,-3.1019843149884672,-3.1019843149884672,-3.1019843149884672,-3.1019843149884672,-3.1019843149884672,-2.6839053449261763,-2.6839053449261763,-2.6839053449261763,-2.6839053449261763,-2.6839053449261772,-2.1446499018390894,-2.1446499018390894,-2.1446499018390894,-2.1446499018390894,-2.1446499018390894,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-2.144649901839089,-0.84239027969301861,-0.84239027969301861,-0.84239027969301861,-0.84239027969301861,-0.84239027969301861,-0.84239027969301861,-0.84239027969301872,-0.84239027969301883,-0.84239027969301883,-0.84239027969301883,-0.84239027969301883,-0.84239027969301883,-0.84239027969301894,-0.84239027969301894,-0.84239027969301894,-0.70624663547705158,-0.70624663547705169,-0.70624663547705169,-0.7062466354770518,-0.7062466354770518]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,5.4993448355310353,5.4306030250868975,5.3618612146427598,5.293119404198622,5.2243775937544843,5.1556357833103466,5.0868939728662088,5.0181521624220711,4.9494103519779333,4.8806685415337956,4.8119267310896578,4.7431849206455201,4.6744431102013824,4.6057012997572446,4.5369594893131069,4.4682176788689691,4.3994758684248314,4.3307340579806937,4.2619922475365559,4.1932504370924182,4.1245086266482804,4.0557668162041427,3.9870250057600045,3.9182831953158663,3.8495413848717281,3.78079957442759,3.7120577639834518,3.6433159535393136,3.5745741430951754,3.5058323326510372,3.437090522206899,3.3683487117627608,3.2996069013186227,3.2308650908744845,3.1621232804303467,3.0933814699862086,3.0246396595420704,2.9558978490979326,2.8871560386537949,2.8184142282096567,2.7496724177655185,2.6809306073213808,2.612188796877243,2.5434469864331049,2.4747051759889667,2.4059633655448289]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,38.250289501974791,37.612784676941878,36.975279851908965,36.337775026876052,35.700270201843139,35.062765376810226,34.425260551777313,33.7877557267444,33.150250901711487,32.512746076678575,31.875241251645662,31.237736426612749,30.600231601579836,29.962726776546923,29.32522195151401,28.687717126481097,28.050212301448184,27.412707476415271,26.775202651382358,26.137697826349445,25.500193001316532,24.862688176283619,24.225183351250706,23.587678526217793,22.95017370118488,22.312668876151967,21.675164051119054,21.037659226086141,20.400154401053229,19.762649576020316,19.125144750987403,18.48763992595449,17.850135100921577,17.212630275888664,16.575125450855751,15.937620625822838,15.300115800789925,14.662610975757012,14.025106150724099,13.387601325691186,12.750096500658273,12.11259167562536,11.475086850592447,10.837582025559534,10.200077200526621,9.5625723754937084]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.4997437103420461,{"$f":"T63+T101+T82","v":2.4372501175834951},2.374756524824944,2.312262932066393,2.249769339307842,2.1872757465492909,2.1247821537907399,2.0622885610321888,1.9997949682736376,1.9373013755150863,1.874807782756535,1.8123141899979838,1.7498205972394325,1.6873270044808812,1.62483341172233,1.5623398189637787,1.4998462262052277,1.4373526334466766,1.3748590406881254,1.3123654479295741,1.2498718551710231,1.187378262412472,1.1248846696539208,1.0623910768953695,0.99989748413681834,0.93740389137826718,0.87491029861971603,0.81241670586116488,0.74992311310261373,0.68742952034406257,0.62493592758551142,0.56244233482696027,0.49994874206840911,0.43745514930985796,0.37496155655130681,0.31246796379275565,0.24997437103420453,0.1874807782756534,0.12498718551710228,6.2493592758551139E-2,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,2.4743845572966969,2.4125249433642795,2.350665329431862,2.2888057154994446,2.2269461015670271,2.1650864876346096,2.1032268737021922,2.0413672597697747,1.9795076458373573,1.9176480319049398,1.8557884179725224,1.7939288040401049,1.7320691901076875,1.67020957617527,1.6083499622428525,1.5464903483104351,1.4846307343780176,1.4227711204456002,1.3609115065131827,1.2990518925807653,1.2371922786483478,1.1753326647159303,1.1134730507835129,1.0516134368510954,0.98975382291867808,0.92789420898626074,0.86603459505384339,0.80417498112142605,0.7423153671890087,0.68045575325659136,0.61859613932417401,0.55673652539175666,0.49487691145933926,0.43301729752692186,0.37115768359450446,0.30929806966208706,0.24743845572966966,0.18557884179725226,0.12371922786483483,6.1859613932417415E-2,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.47161750099995148,0.45982706347495267,0.44803662594995386,0.43624618842495505,0.42445575089995624,0.41266531337495743,0.40087487584995862,0.38908443832495981,0.377294000799961,0.36550356327496225,0.35371312574996344,0.34192268822496463,0.33013225069996588,0.31834181317496713,0.30655137564996832,0.29476093812496951,0.28297050059997075,0.271180063074972,0.25938962554997319,0.24759918802497441,0.23580875049997563,0.22401831297497685,0.21222787544997807,0.20043743792497928,0.1886470003999805,0.17685656287498172,0.16506612534998294,0.15327568782498416,0.14148525029998538,0.1296948127749866,0.11790437524998781,0.10611393772498903,9.4323500199990251E-2,8.253306267499147E-2,7.0742625149992688E-2,5.8952187624993907E-2,4.7161750099995126E-2,3.5371312574996344E-2,2.3580875049997563E-2,1.1790437524998781E-2,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,32.55649055365177,31.254230931505699,29.951971309359628,28.649711687213557,27.347452065067486,26.045192442921415,24.742932820775344,23.440673198629273,22.138413576483202,20.836153954337131,19.533894332191061,18.23163471004499,16.929375087898919,15.627115465752848,14.324855843606777,13.022596221460706,11.720336599314635,10.418076977168564,9.115817355022493,7.8135577328764221,6.511298110730352,5.209038488584282,3.9067788664382115,2.604519244292141,1.3022596221460705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.92671503170376601,0.83404352853338937,0.74137202536301272,0.64870052219263608,0.55602901902225954,0.46335751585188295,0.37068601268150636,0.27801450951112977,0.18534300634075318,9.267150317037659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.8349993521859429,2.5514994169673484,2.2679994817487543,1.98449954653016,1.7009996113115657,1.4174996760929715,1.1339997408743772,0.85049980565578287,0.56699987043718858,0.28349993521859429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.0903948503114536,1.6723158802491629,1.2542369101868722,0.83615794012458156,0.41807897006229078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.6308400469811652,1.4677560422830487,1.3046720375849321,1.1415880328868155,0.97850402818869897,0.81542002349058251,0.65233601879246605,0.48925201409434954,0.32616800939623303,0.16308400469811651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S115:S130)","v":89.23481994097861},86.13283562599014,83.030851311001683,{"$f":"SUM(V115:V130)","v":79.928866996013213},76.826882681024742,73.724898366036285,71.040993021110097,68.357087676183923,65.673182331257749,62.989276986331575,60.305371641405394,58.160721739566313,56.016071837727225,53.871421935888137,51.726772034049041,49.582122132209946,47.437472230370865,45.292822328531784,43.148172426692682,41.003522524853594,38.858872623014513,36.714222721175425,34.569572819336329,32.424922917497241,30.280273015658157,28.135623113819065,27.293232834126052,26.450842554433031,25.608452274740014,24.766061995046993,23.923671715353976,23.081281435660955,22.238891155967938,21.396500876274921,20.5541105965819,19.711720316888883,18.869330037195866,18.026939757502845,17.184549477809831,16.342159198116807,15.499768918423792,14.793522282946741,14.08727564746969,13.38102901199264,12.674782376515587,11.968535741038536]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2029"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211","v":5.4993448355310353},5.3620930243595151,5.2275862494114245,5.0957696099622964,4.9665893033021504,4.8399926027752072,4.7159278362588033,4.5943443650727271,4.4751925633103724,4.3584237975832654,4.2439904071707,4.131845684566386,4.0219438564141585,3.9142400648249756,3.8086903490675761,{"$f":"AH211","v":3.7052516276253247},3.6038816806119183,3.5045391325387802,3.4071834354271049,3.3117748522576629,3.21827444075161,3.1266440374756779,3.0368462422652645,2.9488444029590593,2.8626026004389784,2.7780856339692992,2.6952590068290134,2.6140889122315332,2.5345422195260028,2.4565864606745831,2.3801898170001916,2.3053211061992878,2.2319497696144022,2.1600458597612144,2.0895800281050905,2.0205235130820887,1.9528481283595471,1.8865262513314565,1.8215308118439275,1.7578352811461491,1.6954136610623263,1.6342404733801799,1.5742907494516765,1.515540020001743,1.4579643051408084]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S213:S214)","v":38.250289501974791},37.161230903333788,36.093953476665604,35.048021598530788,34.023008357958666,33.018495382197983,32.034072665952515,31.069338404031956,30.123898827349812,29.197368042201308,28.289367872755776,27.399527706699153,26.527484343963664,25.672881848482884,24.835371402911719,24.014611166251978,23.210266134325433,22.422008003037419,21.649515034375163,20.892471925086152,20.150569677982922,19.423505475821756,18.710982557703815,18.012710097948233,17.328403087387763,16.657782217038502,16.000573764096227,15.356509480212797,14.725326482007034,14.106767143765387,13.500578992288574,12.906514603841297,12.324331503162965,11.753792064498199,11.19466341460673,10.646717337713088,10.109730182357321,9.5834827701086684,9.0677603061049901,8.5623522913813837,8.0670524369522507,7.5816585796117,7.1059725994179601,6.6398003388280955,6.1829515234500274]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S216","v":2.4997437103420461},2.4095490312132939,2.3211582456671169,2.2345352758318633,2.1496447653933148,2.0664520651635372,1.9849232189383552,1.905024949637677,1.8267246457230124,1.749990347886641,1.6747907360069969,1.6010951163649458,1.5288734091157359,1.4580961360115101,1.3887344083693687,{"$f":"AH216","v":1.3207599152800702},1.2541449120525576,1.1888622088895953,1.1248851597898923,1.0621876516721833,1.0007440937168286,0.94052940692058085,0.8815190138602581,0.82368882866114179,0.76701524716600789,0.71147513730077661,0.65704582963284996,0.60370510811828182,0.55143120103400511,0.50020277209141395,0.44999891172767459,0.40079912857120997,0.35258334107787465,0.30533186933440604,0.25902542702580678,0.21364511356337954,0.16917240637020084,0.12558915332088572,8.2877565332556913E-2,4.1020209103994676E-2,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4743845572966969,2.3851048762385227,2.2976107888015118,2.2118665831132414,2.1278372615387364,2.0454885263957214,1.9647867659555667,1.8856990407242151,1.8081930699974906,1.7322372186853006,1.6578004843993543,1.584852484799127,1.5133634451909042,1.4433041863748459,1.3746461127351088,1.3073612005681665,1.241421986644563,1.1768015569994317,1.1134735359472028,1.0514120753160185,0.99059184389745791,0.93098801710726853,0.87257626685288292,0.81533275160358509,0.75923410665927316,0.70425743461384749,0.65038029600933034,0.59758070017690357,0.54583709626112531,0.49512836442366259,0.44543380722294912,0.39673314116624991,0.34900648843068471,0.30223436874983084,0.256397691462594,0.21147774772110192,0.16745620285443968,0.12431508888511071,8.2036797195168321E-2,4.0604071339024772E-2,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47161750099995148,0.45460080084856913,0.43792443470021442,0.4215815958748268,0.40556561382594697,0.3898699514180447,0.37448820225830048,0.35941408808175118,0.34464145618873288,0.33016427693357492,0.3159766412635201,0.30207275830686642,0.28844695300934581,0.27509366381777561,0.26200744041003682,0.24918294147045278,0.23661493250966043,0.22429828372808391,0.21222796792213894,0.20039905843231287,0.1888067271322833,0.17744624245825433,0.16631296747770594,0.15540235799676852,0.14470996070544986,0.13423141135995756,0.12396243300137511,0.1138988342099643,0.10403650739438172,9.437142711511079E-2,8.4899648441425279E-2,7.561730534121347E-2,6.6520609103005904E-2,5.7605846789562487E-2,4.8869379722387939E-2,4.0307641996556884E-2,3.1917139025242451E-2,2.369444611335431E-2,1.5636207059703928E-2,7.7391327871265559E-3,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.55649055365177,30.914442897437045,29.305236194346616,27.728213625317995,26.182731507669946,24.668159032374859,23.183878006585672,21.729282601312271,20.303779104144336,18.90678567691976,17.537732118239678,16.196059630733195,14.881220592976844,13.592678335975618,12.329906924114418,11.092390940490441,9.8796252765389436,8.6911149258664775,7.5263747822074603,6.3849294414216233,5.2663130074515028,4.1700689021607849,3.0957496789758814,2.0429168402546756,1.0111406583078943,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.82539438976573842,0.72610016066647143,0.62879181614918978,0.53342963852225367,0.43997470444785636,0.34838886905494698,0.25863475036989581,0.17067571405854565,8.4475858473422469E-2,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8349993521859429,2.5250400395272563,2.2212799131217436,1.9235949892443411,1.6318637638444868,1.3459671629526295,1.0657884940786095,0.79121339858206985,0.52212980499546102,0.2584278832805843,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0903948503114536,1.6552549281037203,1.2288178043401419,0.810909423051835,0.40135920938929426,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6308400469811652,1.4525352231621482,1.2777964958195116,1.1065525430237277,0.93873346928385948,0.77427077701878866,0.61309733859901927,0.45514736894764529,0.30035639868929875,0.14866124783611914,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,{"$f":"BF223","v":3.1086244689504383E-15},3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T135:T150)","v":89.23481994097861},85.145246113989586,81.137463763540367,77.209837060100099,73.360762890728665,69.588670204744631,66.285351397681779,63.048098966760207,59.875591584457069,56.766534349799983,53.719658259836038,51.215453381469686,48.76133260067067,46.356294235487631,43.999356637608244,41.689557791686447,39.42595492268309,37.207624111059808,35.033659915668977,32.903175004185968,30.815299790932617,28.769182081944336,26.763986727135816,24.798895279423469,22.873105660665377,20.985831834282443,20.127221329568854,19.285783034949539,18.461173506222611,17.653056168070218,16.861101176680872,16.08498528511932,15.324391711388994,14.579010009133276,13.84853594092267,13.132671354076278,12.431124058966814,11.743607709759539,11.06984168753641,10.409550985757742,9.7624660980146469,9.2158990529919489,8.6802633488697065,8.1553403588299087,7.6409158285909076]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2029"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S381","v":5.4993448355310353}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S384","v":38.250289501974791}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S386","v":2.4997437103420461}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S387","v":2.4743845572966969}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S388","v":0.47161750099995148}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S389","v":32.55649055365177}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S390","v":0.92671503170376601}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S391","v":2.8349993521859429}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S392","v":2.0903948503114536}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S393","v":1.6308400469811652}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!S396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,{"$f":"SUM(S154:S169)","v":89.23481994097861},0,0,{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2029"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,-0.13725181117152063,-0.13450677494809021,-0.13181663944912841,-0.12918030666014585,-0.12659670052694291,-0.12406476651640405,-0.12158347118607597,-0.11915180176235446,-0.11676876572710737,-0.11443339041256521,-0.11214472260431389,-0.10990182815222763,-0.10770379158918306,-0.10554971575739938,-0.1034387214422514,-0.10136994701340638,-9.9342548073138248E-2,-9.7355697111675479E-2,-9.5408583169441952E-2,-9.3500411506053122E-2,-9.1630403275932054E-2,-8.9797795210413422E-2,-8.8001839306205157E-2,-8.624180252008104E-2,-8.4516966469679405E-2,-8.2826627140285811E-2,-8.1170094597480091E-2,-7.9546692705530497E-2,-7.7955758851419879E-2,-7.6396643674391487E-2,-7.4868710800903668E-2,-7.337133658488558E-2,-7.190390985318787E-2,-7.0465831656124106E-2,-6.9056515023001627E-2,-6.7675384722541587E-2,-6.6321877028090739E-2,-6.4995439487528936E-2,-6.3695530697778349E-2,-6.2421620083822786E-2,-6.1173187682146329E-2,-5.9949723928503396E-2,-5.8750729449933328E-2,-5.7575714860934657E-2,-5.6424200563715964E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.0890585986410024,-1.0672774266681824,-1.0459318781348186,-1.0250132405721222,-1.0045129757606797,-0.98442271624546596,-0.96473426192055667,-0.94543957668214562,-0.92653078514850262,-0.90800016944553275,-0.88984016605662175,-0.87204336273548944,-0.8546024954807796,-0.83751044557116394,-0.82076023665974074,-0.80434503192654583,-0.78825813128801492,-0.77249296866225459,-0.75704310928900942,-0.74190224710322938,-0.72706420216116463,-0.71252291811794144,-0.6982724597555825,-0.68430701056047072,-0.67062087034926132,-0.65720845294227614,-0.64406428388343062,-0.63118299820576185,-0.61855933824164666,-0.60618815147681371,-0.59406438844727749,-0.58218310067833179,-0.5705394386647652,-0.55912864989146993,-0.5479460768936405,-0.53698715535576769,-0.52624741224865224,-0.51572246400367916,-0.50540801472360564,-0.49529985442913349,-0.48539385734055074,-0.47568598019373975,-0.46617226058986494,-0.45684881537806765,-0.44771183907050627,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-9.0194679128752092E-2,-8.8390785546177034E-2,-8.6622969835253513E-2,-8.4890510438548422E-2,-8.3192700229777455E-2,-8.1528846225181903E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-7.9898269300678254E-2},-7.8300303914664693E-2,-7.673429783637141E-2,-7.5199611879643982E-2,-7.3695619642051083E-2,-7.2221707249210065E-2,-7.0777273104225866E-2,-6.9361727642141338E-2,-6.797449308929851E-2,-6.6615003227512543E-2,-6.528270316296228E-2,-6.3977049099703032E-2,-6.269750811770898E-2,-6.1443557955354805E-2,-6.0214686796247703E-2,-5.9010393060322741E-2,-5.7830185199116285E-2,-5.6673581495133955E-2,-5.554010986523128E-2,-5.4429307667926648E-2,-5.3340721514568118E-2,-5.2273907084276747E-2,-5.1228428942591213E-2,-5.0203860363739389E-2,-4.9199783156464602E-2,-4.8215787493335306E-2,-4.7251471743468595E-2,-4.6306442308599233E-2,-4.5380313462427248E-2,-4.4472707193178695E-2,-4.3583253049315117E-2,-4.271158798832881E-2,-4.1857356228562237E-2,-4.1020209103990991E-2,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,-8.9279681058174201E-2,-8.7494087437010717E-2,-8.57442056882705E-2,-8.4029321574505086E-2,-8.2348735143014967E-2,-8.0701760440154674E-2,-7.9087725231351574E-2,-7.7505970726724549E-2,-7.5955851312190056E-2,-7.4436734285946257E-2,-7.2947999600227326E-2,-7.1489039608222782E-2,-7.0059258816058317E-2,-6.8658073639737138E-2,-6.7284912166942407E-2,-6.5939213923603551E-2,-6.4620429645131469E-2,-6.3328021052228844E-2,-6.206146063118427E-2,-6.0820231418560584E-2,-5.9603826790189378E-2,-5.841175025438558E-2,-5.7243515249297876E-2,-5.609864494431191E-2,-5.4976672045425667E-2,-5.387713860451715E-2,-5.2799595832426806E-2,-5.1743603915778265E-2,-5.0708731837462696E-2,-4.9694557200713446E-2,-4.8700666056699184E-2,-4.7726652735565187E-2,-4.6772119680853881E-2,-4.5836677287236817E-2,-4.4919943741492073E-2,-4.4021544866662231E-2,-4.3141113969328973E-2,-4.2278291689942397E-2,-4.1432725856143549E-2,-4.0604071339020678E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.7016700151382336E-2,-1.6676366148354691E-2,-1.6342838825387597E-2,-1.6015982048879843E-2,-1.5695662407902246E-2,-1.5381749159744199E-2,-1.5074114176549316E-2,-1.4772631893018331E-2,-1.4477179255157964E-2,-1.4187635670054804E-2,-1.3903882956653707E-2,-1.3625805297520631E-2,-1.3353289191570219E-2,-1.3086223407738812E-2,-1.2824498939584037E-2,-1.2568008960792356E-2,-1.2316648781576508E-2,-1.2070315805944979E-2,-1.1828909489826078E-2,-1.1592331300029556E-2,-1.1360484674028965E-2,-1.1133274980548386E-2,-1.0910609480937418E-2,-1.0692397291318668E-2,-1.0478549345492295E-2,-1.0268978358582447E-2,-1.00635987914108E-2,-9.8623268155825818E-3,-9.6650802792709305E-3,-9.4717786736855103E-3,-9.2823431002118026E-3,-9.0966962382075644E-3,-8.9147623134434133E-3,-8.7364670671745467E-3,-8.5617377258310548E-3,-8.3905029713144327E-3,-8.2226929118881416E-3,-8.0582390536503793E-3,-7.8970742725773726E-3,-7.7391327871258239E-3,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.6420476562147239,-1.6092067030904293,-1.5770225690286208,-1.5454821176480484,-1.5145724752950873,-1.4842810257891856,-1.4545954052734018,-1.4255034971679337,-1.3969934272245752,-1.3690535586800838,-1.3416724875064818,-1.3148390377563524,-1.288542257001225,-1.2627714118612003,-1.2375159836239766,-1.212765663951497,-1.1885103506724668,-1.1647401436590177,-1.1414453407858371,-1.1186164339701206,-1.0962441052907179,-1.0743192231849035,-1.0528328387212056,-1.0317761819467812,-1.0111406583078457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.10132064193802759,-9.9294229099267037E-2,-9.7308344517281695E-2,-9.5362177626936065E-2,-9.3454934074397325E-2,-9.1585835392909376E-2,-8.975411868505119E-2,-8.7959036311350172E-2,-8.6199855585123178E-2,-8.4475858473420706E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.30995931265868643,-0.30376012640551264,-0.29768492387740242,-0.29173122539985435,-0.28589660089185726,-0.2801786688740201,-0.27457509549653969,-0.26908359358660888,-0.26370192171487672,-0.2584278832805792,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.43513992220773318,-0.42643712376357856,-0.41790838128830693,-0.40955021366254074,-0.40135920938928993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.17830482381901699,-0.17473872734263665,-0.17124395279578392,-0.16781907373986824,-0.16446269226507085,-0.16117343841976942,-0.15794996965137401,-0.15479097025834657,-0.15169515085317961,-0.14866124783611603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,{"$f":"SUM(T192:T207)","v":-4.0895738269890201},-4.0077823504492391,-3.9276267034402546,-3.8490741693714492,-3.77209268598402,-3.3033188070628352,-3.2372524309215787,-3.1725073823031473,-3.1090572346570839,-3.0468760899639431,-2.50420487836635,-2.4541207807990228,-2.4050383651830423,-2.356937597879381,-2.3097988459217937,-2.2636028690033578,-2.2183308116232903,-2.1739641953908246,-2.1304849114830078,-2.0878752132533482,-2.0461177089882807,-2.0051953548085151,-1.9650914477123449,-1.9257896187580976,-1.8872738263829358,-0.85861050471358813,-0.84143829461931652,-0.82460952872692994,-0.8081173381523914,-0.79195499138934355,-0.77611589156155669,-0.76059357373032543,-0.74538170225571898,-0.73047406821060468,-0.71586458684639243,-0.70154729510946456,-0.68751634920727522,-0.67376602222312965,-0.66029070177866711,-0.6470848877430937,-0.54656704502269704,-0.53563570412224315,-0.52492299003979825,-0.51442453023900225,-0.50413603963422227]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S135+S173+S192+S154","v":5.4993448355310353},5.3620930243595151,5.2275862494114245,5.0957696099622964,4.9665893033021504,4.8399926027752072,4.7159278362588033,4.5943443650727271,4.4751925633103724,4.3584237975832654,4.2439904071707,4.131845684566386,4.0219438564141585,3.9142400648249756,3.8086903490675761,3.7052516276253247,3.6038816806119183,3.5045391325387802,3.4071834354271049,3.3117748522576629,3.21827444075161,3.1266440374756779,3.0368462422652645,2.9488444029590593,2.8626026004389784,2.7780856339692992,2.6952590068290134,2.6140889122315332,2.5345422195260028,2.4565864606745831,2.3801898170001916,2.3053211061992878,2.2319497696144022,2.1600458597612144,2.0895800281050905,2.0205235130820887,1.9528481283595471,1.8865262513314565,1.8215308118439275,1.7578352811461491,1.6954136610623263,1.6342404733801799,1.5742907494516765,1.515540020001743,1.4579643051408084,1.4015401045770925]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S136+S174+S193+S155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137+S175+S194+S156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S138+S176+S195+S157","v":38.250289501974791},37.161230903333788,36.093953476665604,35.048021598530788,34.023008357958666,33.018495382197983,32.034072665952515,31.069338404031956,30.123898827349812,29.197368042201308,28.289367872755776,27.399527706699153,26.527484343963664,25.672881848482884,24.835371402911719,24.014611166251978,23.210266134325433,22.422008003037419,21.649515034375163,20.892471925086152,20.150569677982922,19.423505475821756,18.710982557703815,18.012710097948233,17.328403087387763,16.657782217038502,16.000573764096227,15.356509480212797,14.725326482007034,14.106767143765387,13.500578992288574,12.906514603841297,12.324331503162965,11.753792064498199,11.19466341460673,10.646717337713088,10.109730182357321,9.5834827701086684,9.0677603061049901,8.5623522913813837,8.0670524369522507,7.5816585796117,7.1059725994179601,6.6398003388280955,6.1829515234500274,5.735239684379521]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S139+S177+S196+S158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S140+S178+S197+S159","v":2.4997437103420461},2.4095490312132939,2.3211582456671169,2.2345352758318633,2.1496447653933148,2.0664520651635372,1.9849232189383552,1.905024949637677,1.8267246457230124,1.749990347886641,1.6747907360069969,1.6010951163649458,1.5288734091157359,1.4580961360115101,1.3887344083693687,1.3207599152800702,1.2541449120525576,1.1888622088895953,1.1248851597898923,1.0621876516721833,1.0007440937168286,0.94052940692058085,0.8815190138602581,0.82368882866114179,0.76701524716600789,0.71147513730077661,0.65704582963284996,0.60370510811828182,0.55143120103400511,0.50020277209141395,0.44999891172767459,0.40079912857120997,0.35258334107787465,0.30533186933440604,0.25902542702580678,0.21364511356337954,0.16917240637020084,0.12558915332088572,8.2877565332556913E-2,4.1020209103994676E-2,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15,3.6845526629747383E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S141+S179+S198+S160","v":2.4743845572966969},2.3851048762385227,2.2976107888015118,2.2118665831132414,2.1278372615387364,2.0454885263957214,1.9647867659555667,1.8856990407242151,1.8081930699974906,1.7322372186853006,1.6578004843993543,1.584852484799127,1.5133634451909042,1.4433041863748459,1.3746461127351088,1.3073612005681665,1.241421986644563,1.1768015569994317,1.1134735359472028,1.0514120753160185,0.99059184389745791,0.93098801710726853,0.87257626685288292,0.81533275160358509,0.75923410665927316,0.70425743461384749,0.65038029600933034,0.59758070017690357,0.54583709626112531,0.49512836442366259,0.44543380722294912,0.39673314116624991,0.34900648843068471,0.30223436874983084,0.256397691462594,0.21147774772110192,0.16745620285443968,0.12431508888511071,8.2036797195168321E-2,4.0604071339024772E-2,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15,4.0939474033052647E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S142+S180+S199+S161","v":0.47161750099995148},0.45460080084856913,0.43792443470021442,0.4215815958748268,0.40556561382594697,0.3898699514180447,0.37448820225830048,0.35941408808175118,0.34464145618873288,0.33016427693357492,0.3159766412635201,0.30207275830686642,0.28844695300934581,0.27509366381777561,0.26200744041003682,0.24918294147045278,0.23661493250966043,0.22429828372808391,0.21222796792213894,0.20039905843231287,0.1888067271322833,0.17744624245825433,0.16631296747770594,0.15540235799676852,0.14470996070544986,0.13423141135995756,0.12396243300137511,0.1138988342099643,0.10403650739438172,9.437142711511079E-2,8.4899648441425279E-2,7.561730534121347E-2,6.6520609103005904E-2,5.7605846789562487E-2,4.8869379722387939E-2,4.0307641996556884E-2,3.1917139025242451E-2,2.369444611335431E-2,1.5636207059703928E-2,7.7391327871265559E-3,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16,7.3205330686221259E-16]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S143+S181+S200+S162","v":32.55649055365177},30.914442897437045,29.305236194346616,27.728213625317995,26.182731507669946,24.668159032374859,23.183878006585672,21.729282601312271,20.303779104144336,18.90678567691976,17.537732118239678,16.196059630733195,14.881220592976844,13.592678335975618,12.329906924114418,11.092390940490441,9.8796252765389436,8.6911149258664775,7.5263747822074603,6.3849294414216233,5.2663130074515028,4.1700689021607849,3.0957496789758814,2.0429168402546756,1.0111406583078943,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14,4.8627768478581856E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S144+S182+S201+S163","v":0.92671503170376601},0.82539438976573842,0.72610016066647143,0.62879181614918978,0.53342963852225367,0.43997470444785636,0.34838886905494698,0.25863475036989581,0.17067571405854565,8.4475858473422469E-2,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15,1.762479051592436E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S145+S183+S202+S164","v":2.8349993521859429},2.5250400395272563,2.2212799131217436,1.9235949892443411,1.6318637638444868,1.3459671629526295,1.0657884940786095,0.79121339858206985,0.52212980499546102,0.2584278832805843,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15,5.1070259132757201E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S146+S184+S203+S165","v":2.0903948503114536},1.6552549281037203,1.2288178043401419,0.810909423051835,0.40135920938929426,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15,4.3298697960381105E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S147+S185+S204+S166","v":1.6308400469811652},1.4525352231621482,1.2777964958195116,1.1065525430237277,0.93873346928385948,0.77427077701878866,0.61309733859901927,0.45514736894764529,0.30035639868929875,0.14866124783611914,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S148+S186+S205+S167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S149+S187+S206+S168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S150+S188+S207+S169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S211:S226)","v":89.23481994097861},85.145246113989586,81.137463763540367,{"$f":"SUM(V211:V226)","v":77.209837060100099},73.360762890728665,69.588670204744631,66.285351397681779,63.048098966760207,59.875591584457069,56.766534349799983,53.719658259836038,51.215453381469686,48.76133260067067,46.356294235487631,43.999356637608244,41.689557791686447,39.42595492268309,37.207624111059808,35.033659915668977,32.903175004185968,30.815299790932617,28.769182081944336,26.763986727135816,24.798895279423469,22.873105660665377,20.985831834282443,20.127221329568854,19.285783034949539,18.461173506222611,17.653056168070218,16.861101176680872,16.08498528511932,15.324391711388994,14.579010009133276,13.84853594092267,13.132671354076278,12.431124058966814,11.743607709759539,11.06984168753641,10.409550985757742,9.7624660980146469,9.2158990529919489,8.6802633488697065,8.1553403588299087,7.6409158285909076,7.1367797889566855]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2029"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(T232>=1)*(T232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(AW237>=1)*(AW237-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},{"$f":"(T238>=1)*(T238-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AW243>=1)*(AW243-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(T244>=1)*(T244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2029"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S326","v":6.4615911344600701},6.1385115777370665,5.8154320210140629,5.4923524642910593,5.1692729075680557,4.8461933508450521,4.5231137941220485,4.2000342373990449,3.8769546806760413,3.5538751239530377,3.2307955672300341,2.9077160105070305,2.584636453784027,2.2615568970610234,1.93847734033802,{"$f":"AH326","v":1.6153977836150166},1.2923182268920133,0.96923867016900989,0.64615911344600652,0.32307955672300326,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.943123031604735,42.6959668800245,40.448810728444265,38.20165457686403,35.954498425283795,33.70734227370356,31.460186122123321,29.213029970543083,26.965873818962844,24.718717667382606,22.471561515802371,20.224405364222132,17.977249212641894,15.730093061061657,13.48293690948142,11.235780757901184,8.988624606320947,6.7414684547407102,4.4943123031604735,2.2471561515802367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9371356552891568,2.790278872524699,2.6434220897602412,2.4965653069957834,2.3497085242313256,2.2028517414668678,2.05599495870241,1.9091381759379522,1.7622813931734944,1.6154246104090366,1.4685678276445788,1.321711044880121,1.1748542621156632,1.0279974793512054,0.88114069658674754,0.73428391382228964,0.58742713105783173,0.44057034829337383,0.29371356552891592,0.14685678276445796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.907339291650247,2.7619723270677348,2.6166053624852226,2.4712383979027104,2.3258714333201982,2.180504468737686,2.0351375041551738,1.8897705395726614,1.744403574990149,1.5990366104076366,1.4536696458251241,1.3083026812426117,1.1629357166600993,1.0175687520775869,0.87220178749507449,0.72683482291256207,0.58146785833004966,0.43610089374753724,0.29073392916502483,0.14536696458251241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55413863913904438,0.54028517316056823,0.52643170718209209,0.51257824120361595,0.49872477522513986,0.48487130924666377,0.47101784326818769,0.4571643772897116,0.44331091131123551,0.42945744533275942,0.41560397935428334,0.40175051337580725,0.38789704739733116,0.37404358141885508,0.36019011544037899,0.3463366494619029,0.33248318348342676,0.31862971750495062,0.30477625152647453,0.29092278554799844,0.2770693195695223,0.26321585359104616,0.24936238761257004,0.23550892163409393,0.22165545565561781,0.2078019896771417,0.19394852369866558,0.18009505772018947,0.16624159174171335,0.15238812576323724,0.13853465978476112,0.12468119380628501,0.11082772782780889,9.6974261849332777E-2,8.3120795870856662E-2,6.9267329892380547E-2,5.5413863913904439E-2,4.1560397935428331E-2,2.7706931956952223E-2,1.3853465978476111E-2,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.253053231257425,35.70284968250693,33.152646133756434,30.602442585005939,28.052239036255443,25.502035487504948,22.951831938754452,20.401628390003957,17.851424841253461,15.301221292502966,12.751017743752472,10.200814195001978,7.6506106462514838,5.1004070975009892,2.5502035487504946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0888667308766264,0.9799800577889638,0.87109338470130115,0.76220671161363851,0.65332003852597587,0.54443336543831322,0.43554669235065058,0.32666001926298793,0.21777334617532529,0.10888667308766264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3310525577390573,2.9979473019651515,2.6648420461912457,2.3317367904173398,1.998631534643434,1.6655262788695284,1.3324210230956228,0.99931576732171712,0.66621051154781141,0.33310525577390571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4561610948677974,1.964928875894238,1.4736966569206786,0.98246443794711902,0.49123221897355951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9161958204932923,1.7245762384439631,1.532956656394634,1.3413370743453048,1.1497174922959756,0.95809791024664637,0.76647832819731709,0.57485874614798782,0.38323916409865855,0.19161958204932927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T250:T265)","v":104.84865718737746},98.29729698711381,{"$f":"SUM(V250:V265)","v":91.745936786850166},85.194576586586535,78.643216386322905,72.091856186059275,66.031728204769195,59.971600223479108,53.911472242189028,47.851344260898941,41.791216279608861,36.364699809229677,30.938183338850497,25.511666868471316,20.085150398092136,14.658633927712955,11.782321006084269,8.9060080844555838,6.0296951628268953,3.1533822411982086,0.2770693195695223,0.26321585359104616,0.24936238761257004,0.23550892163409393,0.22165545565561781,0.2078019896771417,0.19394852369866558,0.18009505772018947,0.16624159174171335,0.15238812576323724,0.13853465978476112,0.12468119380628501,0.11082772782780889,9.6974261849332777E-2,8.3120795870856662E-2,6.9267329892380547E-2,5.5413863913904439E-2,4.1560397935428331E-2,2.7706931956952223E-2,1.3853465978476111E-2,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2029"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S154*S$36","v":6.4615911344600701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.943123031604735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9371356552891568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.907339291650247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55413863913904438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.253053231257425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0888667308766264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3310525577390573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4561610948677974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9161958204932923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S269:S284)","v":104.84865718737746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2029"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T232>0,T250/T232,0)","v":-0.32307955672300348},-0.32307955672300348,-0.32307955672300348,-0.32307955672300348,-0.32307955672300348,-0.32307955672300348,-0.32307955672300348,-0.32307955672300348,-0.32307955672300342,-0.32307955672300342,-0.32307955672300342,-0.32307955672300337,-0.32307955672300337,-0.32307955672300331,-0.32307955672300331,-0.32307955672300331,-0.32307955672300331,-0.32307955672300331,-0.32307955672300326,-0.32307955672300326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802372,-2.2471561515802372,-2.2471561515802372,-2.2471561515802372,-2.2471561515802372,-2.2471561515802372,-2.2471561515802367,-2.2471561515802372,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,-2.2471561515802367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14685678276445785,-0.14685678276445785,-0.14685678276445785,-0.14685678276445785,-0.14685678276445785,-0.14685678276445785,-0.14685678276445785,-0.14685678276445785,-0.14685678276445788,-0.14685678276445788,-0.14685678276445788,-0.1468567827644579,-0.1468567827644579,-0.14685678276445793,-0.14685678276445793,-0.14685678276445793,-0.14685678276445793,-0.14685678276445793,-0.14685678276445796,-0.14685678276445796,0,0,0,0,{"$f":"-IF(AR237>0,AR255/AR237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T238>0,T256/T238,0)","v":-0.14536696458251236},-0.14536696458251236,-0.14536696458251236,-0.14536696458251239,-0.14536696458251239,-0.14536696458251239,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,-0.14536696458251241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.385346597847611E-2,-1.3853465978476108E-2,-1.3853465978476108E-2,-1.3853465978476106E-2,-1.3853465978476108E-2,-1.3853465978476108E-2,-1.3853465978476108E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476115E-2,-1.3853465978476117E-2,-1.3853465978476115E-2,-1.3853465978476113E-2,-1.3853465978476115E-2,-1.3853465978476117E-2,-1.3853465978476115E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.550203548750495,-2.550203548750495,-2.550203548750495,-2.550203548750495,-2.550203548750495,-2.5502035487504946,-2.5502035487504946,-2.5502035487504946,-2.5502035487504946,-2.5502035487504942,-2.5502035487504946,-2.5502035487504946,-2.5502035487504946,-2.5502035487504946,-2.5502035487504946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,-0.10888667308766264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33310525577390571,-0.33310525577390571,-0.33310525577390571,-0.33310525577390571,-0.33310525577390565,-0.33310525577390571,-0.33310525577390571,-0.33310525577390571,-0.33310525577390571,-0.33310525577390571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.49123221897355951,-0.49123221897355951,-0.49123221897355956,-0.49123221897355951,-0.49123221897355951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AR243>0,AR261/AR243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T244>0,T262/T244,0)","v":-0.19161958204932922},-0.19161958204932925,-0.19161958204932925,-0.19161958204932925,-0.19161958204932927,-0.19161958204932927,-0.19161958204932927,-0.19161958204932927,-0.19161958204932927,-0.19161958204932927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,-6.5513602002636384,-6.5513602002636384,-6.5513602002636384,-6.5513602002636393,-6.5513602002636393,-6.060127981290079,-6.0601279812900799,-6.0601279812900799,-6.0601279812900799,-6.0601279812900781,-5.4265164703791822,-5.4265164703791804,-5.4265164703791804,-5.4265164703791804,-5.4265164703791804,-2.8763129216286862,-2.8763129216286862,-2.8763129216286862,-2.8763129216286862,-2.8763129216286862,-1.3853465978476115E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476113E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.385346597847611E-2,-1.3853465978476111E-2,-1.3853465978476111E-2,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2029"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S250+S269+S288+S307","v":6.4615911344600701},6.1385115777370665,5.8154320210140629,5.4923524642910593,5.1692729075680557,4.8461933508450521,4.5231137941220485,4.2000342373990449,3.8769546806760413,3.5538751239530377,3.2307955672300341,2.9077160105070305,2.584636453784027,2.2615568970610234,1.93847734033802,1.6153977836150166,1.2923182268920133,0.96923867016900989,0.64615911344600652,0.32307955672300326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.943123031604735,42.6959668800245,40.448810728444265,38.20165457686403,35.954498425283795,33.70734227370356,31.460186122123321,29.213029970543083,26.965873818962844,24.718717667382606,22.471561515802371,20.224405364222132,17.977249212641894,15.730093061061657,13.48293690948142,11.235780757901184,8.988624606320947,6.7414684547407102,4.4943123031604735,2.2471561515802367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9371356552891568,2.790278872524699,2.6434220897602412,2.4965653069957834,2.3497085242313256,2.2028517414668678,2.05599495870241,1.9091381759379522,1.7622813931734944,1.6154246104090366,1.4685678276445788,1.321711044880121,1.1748542621156632,1.0279974793512054,0.88114069658674754,0.73428391382228964,0.58742713105783173,0.44057034829337383,0.29371356552891592,{"$f":"AL255+AL274+AL293+AL312","v":0.14685678276445796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S256+S275+S294+S313","v":2.907339291650247},2.7619723270677348,2.6166053624852226,2.4712383979027104,2.3258714333201982,2.180504468737686,2.0351375041551738,1.8897705395726614,1.744403574990149,1.5990366104076366,1.4536696458251241,1.3083026812426117,1.1629357166600993,1.0175687520775869,0.87220178749507449,0.72683482291256207,0.58146785833004966,0.43610089374753724,0.29073392916502483,0.14536696458251241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55413863913904438,0.54028517316056823,0.52643170718209209,0.51257824120361595,0.49872477522513986,0.48487130924666377,0.47101784326818769,0.4571643772897116,0.44331091131123551,0.42945744533275942,0.41560397935428334,0.40175051337580725,0.38789704739733116,0.37404358141885508,0.36019011544037899,0.3463366494619029,0.33248318348342676,0.31862971750495062,0.30477625152647453,0.29092278554799844,0.2770693195695223,0.26321585359104616,0.24936238761257004,0.23550892163409393,0.22165545565561781,0.2078019896771417,0.19394852369866558,0.18009505772018947,0.16624159174171335,0.15238812576323724,0.13853465978476112,0.12468119380628501,0.11082772782780889,9.6974261849332777E-2,8.3120795870856662E-2,6.9267329892380547E-2,5.5413863913904439E-2,4.1560397935428331E-2,2.7706931956952223E-2,1.3853465978476111E-2,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.253053231257425,35.70284968250693,33.152646133756434,30.602442585005939,28.052239036255443,25.502035487504948,22.951831938754452,20.401628390003957,17.851424841253461,15.301221292502966,12.751017743752472,10.200814195001978,7.6506106462514838,5.1004070975009892,2.5502035487504946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0888667308766264,0.9799800577889638,0.87109338470130115,0.76220671161363851,0.65332003852597587,0.54443336543831322,0.43554669235065058,0.32666001926298793,0.21777334617532529,0.10888667308766264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3310525577390573,2.9979473019651515,2.6648420461912457,2.3317367904173398,1.998631534643434,1.6655262788695284,1.3324210230956228,0.99931576732171712,0.66621051154781141,0.33310525577390571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4561610948677974,1.964928875894238,1.4736966569206786,0.98246443794711902,0.49123221897355951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL261+AL280+AL299+AL318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S262+S281+S300+S319","v":1.9161958204932923},1.7245762384439631,1.532956656394634,1.3413370743453048,1.1497174922959756,0.95809791024664637,0.76647832819731709,0.57485874614798782,0.38323916409865855,0.19161958204932927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S326:S341)","v":104.84865718737746},98.29729698711381,91.745936786850166,85.194576586586535,78.643216386322905,72.091856186059275,66.031728204769195,59.971600223479108,53.911472242189028,47.851344260898941,41.791216279608861,36.364699809229677,30.938183338850497,25.511666868471316,20.085150398092136,14.658633927712955,11.782321006084269,8.9060080844555838,6.0296951628268953,3.1533822411982086,0.2770693195695223,0.26321585359104616,0.24936238761257004,0.23550892163409393,0.22165545565561781,0.2078019896771417,0.19394852369866558,0.18009505772018947,0.16624159174171335,0.15238812576323724,0.13853465978476112,0.12468119380628501,0.11082772782780889,9.6974261849332777E-2,8.3120795870856662E-2,6.9267329892380547E-2,5.5413863913904439E-2,4.1560397935428331E-2,2.7706931956952223E-2,1.3853465978476111E-2,0,0,0,0,0,0]

{"sheet":"2030","index":56,"n_rows":342,"n_cols":67,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"T30","v":2030},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,37.28574533301952]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,1.318283715349476]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,30.451582271022836]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":96.151040498607244}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,{"$f":"IF(AND(U30>=$I$5,U30>$C$1+1,U30<=$J$5),MIN(U30-$I$5,U30-$C$1-1),0)","v":0},{"$f":"IF(AND(V30>=$I$5,V30>$C$1+1,V30<=$J$5),MIN(V30-$I$5,V30-$C$1-1),0)","v":1},{"$f":"IF(AND(W30>=$I$5,W30>$C$1+1,W30<=$J$5),MIN(W30-$I$5,W30-$C$1-1),0)","v":2},{"$f":"IF(AND(X30>=$I$5,X30>$C$1+1,X30<=$J$5),MIN(X30-$I$5,X30-$C$1-1),0)","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281,0.41948965459540294]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3,8.3897930919080588E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2030}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,U39>$M$2-T$30,U$30<=$M$2),$M$2-T$30,(U39>=1)*(U39-1))","v":79},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":78},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":77},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":76},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":75},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":74},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":73},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":72},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":71},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":70},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":69},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":68},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":67},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":66},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":65},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":64},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":63},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":62},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":61},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":60},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":59},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":58},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":57},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":56},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":55},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":54},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":53},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":52},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":51},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":50},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":49},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":48},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":47},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":46},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":45},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":44},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":43},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":42},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":41},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":40},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":39},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":38},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":37}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-S$30,T$30<=$M$2),$M$2-S$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665,10.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2030"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T115","v":4.4462643280463254},{"$f":"U115","v":4.3906860239457464},{"$f":"V115","v":4.3351077198451673},{"$f":"W115","v":4.2795294157445882},{"$f":"X115","v":4.2239511116440092},{"$f":"Y115","v":4.1683728075434301},{"$f":"Z115","v":4.112794503442851},{"$f":"AA115","v":4.057216199342272},{"$f":"AB115","v":4.0016378952416929},{"$f":"AC115","v":3.9460595911411138},{"$f":"AD115","v":3.8904812870405348},{"$f":"AE115","v":3.8349029829399557},{"$f":"AF115","v":3.7793246788393766},{"$f":"AG115","v":3.7237463747387975},{"$f":"AH115","v":3.6681680706382185},{"$f":"AI115","v":3.6125897665376394},{"$f":"AJ115","v":3.5570114624370603},{"$f":"AK115","v":3.5014331583364813},{"$f":"AL115","v":3.4458548542359022},{"$f":"AM115","v":3.3902765501353231},{"$f":"AN115","v":3.3346982460347441},{"$f":"AO115","v":3.279119941934165},{"$f":"AP115","v":3.2235416378335859},{"$f":"AQ115","v":3.1679633337330069},{"$f":"AR115","v":3.1123850296324278},{"$f":"AS115","v":3.0568067255318487},{"$f":"AT115","v":3.0012284214312697},{"$f":"AU115","v":2.9456501173306906},{"$f":"AV115","v":2.8900718132301115},{"$f":"AW115","v":2.8344935091295325},{"$f":"AX115","v":2.7789152050289534},{"$f":"AY115","v":2.7233369009283743},{"$f":"AZ115","v":2.6677585968277953},{"$f":"BA115","v":2.6121802927272162},{"$f":"BB115","v":2.5566019886266371},{"$f":"BC115","v":2.5010236845260581},{"$f":"BD115","v":2.445445380425479},{"$f":"BE115","v":2.3898670763248999},{"$f":"BF115","v":2.3342887722243209},{"$f":"BG115","v":2.2787104681237418},{"$f":"BH115","v":2.2231321640231627},{"$f":"BI115","v":2.1675538599225836},{"$f":"BJ115","v":2.1119755558220046},{"$f":"BK115","v":2.0563972517214255}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T117:T118)","v":37.28574533301952},{"$f":"SUM(U117:U118)","v":36.664316244135861},{"$f":"SUM(V117:V118)","v":36.042887155252203},{"$f":"SUM(W117:W118)","v":35.421458066368544},{"$f":"SUM(X117:X118)","v":34.800028977484885},{"$f":"SUM(Y117:Y118)","v":34.178599888601227},{"$f":"SUM(Z117:Z118)","v":33.557170799717568},{"$f":"SUM(AA117:AA118)","v":32.935741710833909},{"$f":"SUM(AB117:AB118)","v":32.314312621950251},{"$f":"SUM(AC117:AC118)","v":31.692883533066592},{"$f":"SUM(AD117:AD118)","v":31.071454444182933},{"$f":"SUM(AE117:AE118)","v":30.450025355299275},{"$f":"SUM(AF117:AF118)","v":29.828596266415616},{"$f":"SUM(AG117:AG118)","v":29.207167177531957},{"$f":"SUM(AH117:AH118)","v":28.585738088648299},{"$f":"SUM(AI117:AI118)","v":27.96430899976464},{"$f":"SUM(AJ117:AJ118)","v":27.342879910880981},{"$f":"SUM(AK117:AK118)","v":26.721450821997323},{"$f":"SUM(AL117:AL118)","v":26.100021733113664},{"$f":"SUM(AM117:AM118)","v":25.478592644230005},{"$f":"SUM(AN117:AN118)","v":24.857163555346347},{"$f":"SUM(AO117:AO118)","v":24.235734466462688},{"$f":"SUM(AP117:AP118)","v":23.614305377579029},{"$f":"SUM(AQ117:AQ118)","v":22.992876288695371},{"$f":"SUM(AR117:AR118)","v":22.371447199811712},{"$f":"SUM(AS117:AS118)","v":21.750018110928053},{"$f":"SUM(AT117:AT118)","v":21.128589022044395},{"$f":"SUM(AU117:AU118)","v":20.507159933160736},{"$f":"SUM(AV117:AV118)","v":19.885730844277077},{"$f":"SUM(AW117:AW118)","v":19.264301755393419},{"$f":"SUM(AX117:AX118)","v":18.64287266650976},{"$f":"SUM(AY117:AY118)","v":18.021443577626101},{"$f":"SUM(AZ117:AZ118)","v":17.400014488742443},{"$f":"SUM(BA117:BA118)","v":16.778585399858784},{"$f":"SUM(BB117:BB118)","v":16.157156310975125},{"$f":"SUM(BC117:BC118)","v":15.535727222091467},{"$f":"SUM(BD117:BD118)","v":14.914298133207808},{"$f":"SUM(BE117:BE118)","v":14.292869044324149},{"$f":"SUM(BF117:BF118)","v":13.671439955440491},{"$f":"SUM(BG117:BG118)","v":13.050010866556832},{"$f":"SUM(BH117:BH118)","v":12.428581777673173},{"$f":"SUM(BI117:BI118)","v":11.807152688789515},{"$f":"SUM(BJ117:BJ118)","v":11.185723599905856},{"$f":"SUM(BK117:BK118)","v":10.564294511022197}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T120","v":2.5895956476960853},{"$f":"U120","v":2.5248557565036833},{"$f":"V120","v":2.4601158653112813},{"$f":"W120","v":2.3953759741188794},{"$f":"X120","v":2.3306360829264774},{"$f":"Y120","v":2.2658961917340754},{"$f":"Z120","v":2.2011563005416734},{"$f":"AA120","v":2.1364164093492715},{"$f":"AB120","v":2.0716765181568695},{"$f":"AC120","v":2.0069366269644675},{"$f":"AD120","v":1.9421967357720653},{"$f":"AE120","v":1.8774568445796631},{"$f":"AF120","v":1.8127169533872609},{"$f":"AG120","v":1.7479770621948587},{"$f":"AH120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"AX120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.318283715349476,1.2853266224657391,1.2523695295820023,1.2194124366982655,1.1864553438145287,1.1534982509307918,1.120541158047055,1.0875840651633182,1.0546269722795814,1.0216698793958445,0.98871278651210759,0.95575569362837065,0.92279860074463371,0.88984150786089677,0.85688441497715984,0.8239273220934229,0.79097022920968596,0.75801313632594902,0.72505604344221208,0.69209895055847515,0.65914185767473821,0.62618476479100127,0.59322767190726433,0.56027057902352739,0.52731348613979045,0.49435639325605357,0.46139930037231669,0.42844220748857981,0.39548511460484292,0.36252802172110599,0.32957092883736905,0.29661383595363217,0.26365674306989528,0.23069965018615837,0.19774255730242146,0.16478546441868455,0.13182837153494764,9.8871278651210731E-2,6.5914185767473821E-2,3.295709288373691E-2,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.451582271022836,29.233518980181923,28.01545568934101,26.797392398500097,25.579329107659184,24.361265816818271,23.143202525977358,21.925139235136445,20.707075944295532,19.489012653454619,18.270949362613706,17.052886071772793,15.83482278093188,14.616759490090967,13.398696199250054,12.180632908409141,10.962569617568226,9.7445063267273113,8.5264430358863983,7.3083797450454844,6.0903164542045705,4.8722531633636565,3.6541898725227426,2.4361265816818287,1.2180632908409144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U58:U73)","v":96.151040498607244},91.015894486862464,85.880748475117684,80.745602463372904,75.61045645162811,70.475310439883359,67.901855853775373,65.328401267667431,62.754946681559453,60.181492095451482,57.608037509343532,55.567128411668165,53.526219313992797,51.48531021631743,49.44440111864207,47.403492020966723,45.362582923291349,43.321673825615989,41.280764727940635,39.239855630265254,37.198946532589893,35.158037434914533,33.117128337239166,31.076219239563805,29.035310141888438,26.994401044213081,26.17155523737863,25.348709430544176,24.525863623709729,23.703017816875281,22.88017201004083,22.057326203206379,21.234480396371929,20.411634589537481,19.588788782703038,18.765942975868583,17.943097169034132,17.120251362199681,16.297405555365238,15.474559748530787,14.651713941696336,13.974706548712099,13.297699155727861,12.620691762743622]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2030"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T384","v":37.28574533301952}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T388","v":1.318283715349476}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T389","v":30.451582271022836}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,{"$f":"SUM(T77:T92)","v":96.151040498607244},{"$f":"SUM(U77:U92)","v":0},{"$f":"SUM(V77:V92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2030"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,0,0,0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866,-0.62142908888365866]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-6.473989119240213E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.4739891192402158E-2},-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,0,0,0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.2957092883736896E-2,-3.2957092883736903E-2,-3.2957092883736903E-2,-3.2957092883736903E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.2957092883736917E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.2957092883736903E-2,-3.2957092883736903E-2,-3.2957092883736903E-2,-3.2957092883736903E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.2957092883736903E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,-3.295709288373691E-2,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.2180632908409135,-1.2180632908409135,-1.2180632908409135,-1.2180632908409135,-1.2180632908409135,-1.2180632908409135,-1.2180632908409137,-1.2180632908409137,-1.2180632908409137,-1.2180632908409137,-1.2180632908409137,-1.2180632908409137,-1.2180632908409139,-1.2180632908409139,-1.2180632908409139,-1.2180632908409141,-1.2180632908409139,-1.2180632908409139,-1.2180632908409141,-1.2180632908409141,-1.2180632908409141,-1.2180632908409141,-1.2180632908409141,-1.2180632908409144,-1.2180632908409144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,-5.1351460117447827,-5.1351460117447827,-5.1351460117447827,-5.1351460117447827,-5.1351460117447827,-2.5734545861079638,-2.5734545861079638,-2.5734545861079638,-2.5734545861079638,-2.5734545861079638,-2.040909097675363,-2.040909097675363,-2.0409090976753634,-2.0409090976753634,-2.0409090976753634,-2.0409090976753639,-2.0409090976753634,-2.0409090976753634,-2.0409090976753639,-2.0409090976753639,-2.0409090976753639,-2.0409090976753639,-2.0409090976753639,-2.0409090976753639,-2.0409090976753639,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444941,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.82284580683444952,-0.67700739298423773,-0.67700739298423773,-0.67700739298423773,-0.67700739298423773]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209,2.2787104681237418,2.2231321640231627,2.1675538599225836,2.1119755558220046,2.0563972517214255,2.0008189476208464]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,37.28574533301952,36.664316244135861,36.042887155252203,35.421458066368544,34.800028977484885,34.178599888601227,33.557170799717568,32.935741710833909,32.314312621950251,31.692883533066592,31.071454444182933,30.450025355299275,29.828596266415616,29.207167177531957,28.585738088648299,27.96430899976464,27.342879910880981,26.721450821997323,26.100021733113664,25.478592644230005,24.857163555346347,24.235734466462688,23.614305377579029,22.992876288695371,22.371447199811712,21.750018110928053,21.128589022044395,20.507159933160736,19.885730844277077,19.264301755393419,18.64287266650976,18.021443577626101,17.400014488742443,16.778585399858784,16.157156310975125,15.535727222091467,14.914298133207808,14.292869044324149,13.671439955440491,13.050010866556832,12.428581777673173,11.807152688789515,11.185723599905856,10.564294511022197,9.9428654221385386]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":2.5895956476960853},2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.318283715349476,1.2853266224657391,1.2523695295820023,1.2194124366982655,1.1864553438145287,1.1534982509307918,1.120541158047055,1.0875840651633182,1.0546269722795814,1.0216698793958445,0.98871278651210759,0.95575569362837065,0.92279860074463371,0.88984150786089677,0.85688441497715984,0.8239273220934229,0.79097022920968596,0.75801313632594902,0.72505604344221208,0.69209895055847515,0.65914185767473821,0.62618476479100127,0.59322767190726433,0.56027057902352739,0.52731348613979045,0.49435639325605357,0.46139930037231669,0.42844220748857981,0.39548511460484292,0.36252802172110599,0.32957092883736905,0.29661383595363217,0.26365674306989528,0.23069965018615837,0.19774255730242146,0.16478546441868455,0.13182837153494764,9.8871278651210731E-2,6.5914185767473821E-2,3.295709288373691E-2,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,30.451582271022836,29.233518980181923,28.01545568934101,26.797392398500097,25.579329107659184,24.361265816818271,23.143202525977358,21.925139235136445,20.707075944295532,19.489012653454619,18.270949362613706,17.052886071772793,15.83482278093188,14.616759490090967,13.398696199250054,12.180632908409141,10.962569617568226,9.7445063267273113,8.5264430358863983,7.3083797450454844,6.0903164542045705,4.8722531633636565,3.6541898725227426,2.4361265816818287,1.2180632908409144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T115:T130)","v":96.151040498607244},91.015894486862464,{"$f":"SUM(V115:V130)","v":85.880748475117684},80.745602463372904,75.61045645162811,70.475310439883359,67.901855853775373,65.328401267667431,62.754946681559453,60.181492095451482,57.608037509343532,55.567128411668165,53.526219313992797,51.48531021631743,49.44440111864207,47.403492020966723,45.362582923291349,43.321673825615989,41.280764727940635,39.239855630265254,37.198946532589893,35.158037434914533,33.117128337239166,31.076219239563805,29.035310141888438,26.994401044213081,26.17155523737863,25.348709430544176,24.525863623709729,23.703017816875281,22.88017201004083,22.057326203206379,21.234480396371929,20.411634589537481,19.588788782703038,18.765942975868583,17.943097169034132,17.120251362199681,16.297405555365238,15.474559748530787,14.651713941696336,13.974706548712099,13.297699155727861,12.620691762743622,11.943684369759385]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2030"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AI211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607,1.2728266749223394,1.2253262397955584]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T213:T214)","v":37.28574533301952},36.224149144066047,35.183784878891643,34.164227899020723,33.165062058747225,32.185879535279199,31.22628066228053,30.285873766741837,29.364275009113918,28.461108226638554,27.576004779812699,26.708603401923362,25.858550051591813,25.025497768266892,24.209106530608469,23.409043117703217,22.624980973056068,21.856600071301862,21.103586787582742,20.365633769538004,19.64243981185416,18.933709733323994,18.239154256364429,17.558489888944056,16.891438808872092,16.237728750401565,15.59709289310045,14.969269752945358,14.354003075593369,13.751041731788417,13.160139614859565,12.58105554026929,12.013553147170821,11.457400801934321,10.912371503602552,10.378242791237417,9.8547966531195854,9.3418194377641104,8.8391017667157445,8.3464384490883461,7.8636283978134962,7.3904745475641427,6.9267837743197767,6.4723668165402977]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AI216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.318283715349476,1.2707179684232299,1.2241035364355088,1.178421393087542,1.1336528926065346,1.0897797621351473,1.0467840942731879,1.0046483397684676,0.96335530035384165,0.92288812172750823,0.88323028667370151,0.84436560832097096,0.80627822353529499,0.7689525864453326,0.73237346209716936,0.69652592023596949,0.66139532921199362,0.62696735000849724,0.59322793038907073,0.56016329916203278,0.52775996055953556,0.49600468872908832,0.46488452233525002,0.43438675926928849,0.40449895146464621,0.37520889981609673,0.34650464920051827,0.3183744835972514,0.29080692130604985,0.26379071026067236,0.23731482343620239,0.21136845434822182,0.18594101264200086,0.16102211976990433,0.13660160475524971,0.1126695000408882,8.921603742081391E-2,6.6231644053141109E-2,4.3706938552821775E-2,2.1632727162508823E-2,2.1337098754514727E-15,2.1337098754514727E-15,2.1337098754514727E-15,2.1337098754514727E-15]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.451582271022836,28.915699611503374,27.410534605174302,25.93547289897181,24.489912426893369,23.073263164256499,21.684946886872364,20.324396935035914,18.991057982236192,17.684385808492465,16.40384707822361,15.148919122560134,13.919089726009927,12.713856917390725,11.532728764943906,10.375223175546024,9.2408676979360997,8.1291993298783733,7.0397643291818017,5.9721180284991622,4.9258246538301753,3.9004571466545679,2.8955969896224731,1.9108340357310201,0.94576634091739609,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,{"$f":"BG223","v":3.6359804056473877E-15},3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U135:U150)","v":96.151040498607244},89.983631884389837,83.939571442456767,78.016392209362337,72.211676560929803,66.523055225465939,63.358266014851445,60.256772588449266,57.21730903057513,54.238634743858476,51.319533942876149,48.934554636145592,46.597274915549647,44.30674078936562,42.062017345705264,39.862188370918126,37.706355975626728,35.593640228241156,33.523178795803297,31.49412659201419,29.50565543230087,27.556953695781814,25.647225993993146,23.775692846240247,21.941590361442405,20.144169926340524,19.309548914039677,18.491620321984854,17.69005030177113,16.904511681961679,16.134683834548412,15.380252544083412,14.640909879427713,13.916354068065125,13.206289372929792,12.510425971697167,11.828479838489194,11.160172627945379,10.50523156161244,9.8633893166061597,9.2343839165000077,8.7117710542485902,8.1996104492422042,7.6976930563359449]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2030"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T384","v":37.28574533301952}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T388","v":1.318283715349476}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T389","v":30.451582271022836}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!T396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,{"$f":"SUM(T154:T169)","v":96.151040498607244},0,{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2030"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,-5.1498346524429972E-2,-5.0468379593941362E-2,-4.9459012002062534E-2,-4.8469831762021284E-2,-4.7500435126780857E-2,-4.6550426424245235E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.0615961889534744,-1.0403642651744049,-1.0195569798709168,-0.99916584027349842,-0.97918252346802848,-0.95959887299866786,-0.94040689553869428,-0.92159875762792054,-0.90316678247536208,-0.88510344682585496,-0.8674013778893378,-0.85005335033155094,-0.83305228332491987,-0.81639123765842136,-0.80006341290525296,-0.78406214464714785,-0.76838090175420504,-0.75301328371912091,-0.73795301804473834,-0.72319395768384365,-0.70873007853016667,-0.69455547695956343,-0.68066436742037206,-0.66705108007196456,-0.65371005847052532,-0.64063585730111472,-0.62782314015509244,-0.61526667735199059,-0.6029613438049507,-0.59090211692885175,-0.57908407459027467,-0.56750239309846917,-0.5561523452364997,-0.54502929833176983,-0.53412871236513437,-0.52344613811783169,-0.51297721535547491,-0.5027176710483654,-0.49266331762739812,-0.4828100512748501,-0.47315385024935308,-0.46369077324436597,-0.45441695777947871,-0.44532861862388912,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-9.3436678148577756E-2,-9.1567944585606201E-2,-8.9736585693894075E-2,-8.7941853980016194E-2,-8.6183016900415868E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-8.4459356562407537E-2},-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,-4.3361896287646876E-2,-4.2494658361893936E-2,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,-3.2244473176491296E-2,-3.1599583712961475E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.7565746926246072E-2,-4.6614431987721153E-2,-4.5682143347966726E-2,-4.4768500481007389E-2,-4.3873130471387238E-2,-4.2995667861959491E-2,-4.2135754504720298E-2,-4.12930394146259E-2,-4.046717862633338E-2,-3.9657835053806718E-2,-3.8864678352730574E-2,-3.8087384785675957E-2,-3.7325637089962442E-2,-3.657912434816319E-2,-3.5847541861199921E-2,-3.5130591023975921E-2,-3.4427979203496412E-2,-3.3739419619426475E-2,-3.3064631227037948E-2,-3.2403338602497195E-2,-3.175527183044724E-2,-3.11201663938383E-2,-3.0497763065961532E-2,-2.98878078046423E-2,-2.9290051648549455E-2,-2.8704250615578457E-2,-2.8130165603266893E-2,-2.7567562291201553E-2,-2.7016211045377519E-2,-2.6475886824469972E-2,-2.5946369087980571E-2,-2.5427441706220955E-2,-2.4918892872096535E-2,-2.4420515014654608E-2,-2.3932104714361514E-2,-2.3453462620074285E-2,-2.2984393367672794E-2,-2.2524705500319337E-2,-2.2074211390312952E-2,-2.163272716250669E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-1.5358826595194612,-1.5051650063290718,-1.4750617062024904,-1.4455604720784405,-1.4166492626368716,-1.3883162773841342,-1.3605499518364514,-1.3333389527997226,-1.3066721737437281,-1.2805387302688536,-1.2549279556634763,-1.2298293965502067,-1.2052328086192026,-1.1811281524468182,-1.1575055893978821,-1.1343554776099243,-1.1116683680577257,-1.0894350006965712,-1.0676463006826398,-1.0462933746689871,-1.0253675071756072,-1.004860157032095,-0.98476295389145307,-0.96506769481362398,-0.94576634091735157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,{"$f":"SUM(U192:U207)","v":-6.1674086142174271},-6.0440604419330786,-5.9231792330944169,-5.8047156484325271,-5.6886213354638775,-3.1647892106144755,-3.1014934264021856,-3.0394635578741425,-2.97867428671666,-2.9191008009823265,-2.3849793067305591,-2.3372797205959479,-2.2905341261840286,-2.2447234436603476,-2.1998289747871409,-2.155832395291398,-2.11271574738557,-2.0704614324378587,-2.0290522037891012,-1.9884711597133193,-1.9487017365190527,-1.9097277017886718,-1.8715331477528983,-1.8341024847978402,-1.7974204351018834,-0.83462101230084107,-0.81792859205482427,-0.8015700202137277,-0.78553861980945316,-0.76982784741326404,-0.75443129046499868,-0.73934266465569864,-0.72455581136258473,-0.7100646951353331,-0.69586340123262636,-0.68194613320797393,-0.66830721054381426,-0.65494106633293792,-0.64184224500627918,-0.62900540010615347,-0.52261286225141557,-0.51216060500638727,-0.50191739290625959,-0.49187904504813434]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135+T173+T192+T154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607,1.2728266749223394,1.2253262397955584,1.1787758133713131]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T136+T174+T193+T155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137+T175+T194+T156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T138+T176+T195+T157","v":37.28574533301952},36.224149144066047,35.183784878891643,34.164227899020723,33.165062058747225,32.185879535279199,31.22628066228053,30.285873766741837,29.364275009113918,28.461108226638554,27.576004779812699,26.708603401923362,25.858550051591813,25.025497768266892,24.209106530608469,23.409043117703217,22.624980973056068,21.856600071301862,21.103586787582742,20.365633769538004,19.64243981185416,18.933709733323994,18.239154256364429,17.558489888944056,16.891438808872092,16.237728750401565,15.59709289310045,14.969269752945358,14.354003075593369,13.751041731788417,13.160139614859565,12.58105554026929,12.013553147170821,11.457400801934321,10.912371503602552,10.378242791237417,9.8547966531195854,9.3418194377641104,8.8391017667157445,8.3464384490883461,7.8636283978134962,7.3904745475641427,6.9267837743197767,6.4723668165402977,6.0270381979164087]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T139+T177+T196+T158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T140+T178+T197+T159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T141+T179+T198+T160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T142+T180+T199+T161","v":1.318283715349476},1.2707179684232299,1.2241035364355088,1.178421393087542,1.1336528926065346,1.0897797621351473,1.0467840942731879,1.0046483397684676,0.96335530035384165,0.92288812172750823,0.88323028667370151,0.84436560832097096,0.80627822353529499,0.7689525864453326,0.73237346209716936,0.69652592023596949,0.66139532921199362,0.62696735000849724,0.59322793038907073,0.56016329916203278,0.52775996055953556,0.49600468872908832,0.46488452233525002,0.43438675926928849,0.40449895146464621,0.37520889981609673,0.34650464920051827,0.3183744835972514,0.29080692130604985,0.26379071026067236,0.23731482343620239,0.21136845434822182,0.18594101264200086,0.16102211976990433,0.13660160475524971,0.1126695000408882,8.921603742081391E-2,6.6231644053141109E-2,4.3706938552821775E-2,2.1632727162508823E-2,2.1337098754514727E-15,2.1337098754514727E-15,2.1337098754514727E-15,2.1337098754514727E-15,2.1337098754514727E-15]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T143+T181+T200+T162","v":30.451582271022836},28.915699611503374,27.410534605174302,25.93547289897181,24.489912426893369,23.073263164256499,21.684946886872364,20.324396935035914,18.991057982236192,17.684385808492465,16.40384707822361,15.148919122560134,13.919089726009927,12.713856917390725,11.532728764943906,10.375223175546024,9.2408676979360997,8.1291993298783733,7.0397643291818017,5.9721180284991622,4.9258246538301753,3.9004571466545679,2.8955969896224731,1.9108340357310201,0.94576634091739609,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14,4.4519943287468777E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T144+T182+T201+T163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T145+T183+T202+T164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T146+T184+T203+T165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T147+T185+T204+T166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T148+T186+T205+T167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T149+T187+T206+T168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T150+T188+T207+T169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T211:T226)","v":96.151040498607244},89.983631884389837,{"$f":"SUM(V211:V226)","v":83.939571442456767},78.016392209362337,72.211676560929803,66.523055225465939,63.358266014851445,60.256772588449266,57.21730903057513,54.238634743858476,51.319533942876149,48.934554636145592,46.597274915549647,44.30674078936562,42.062017345705264,39.862188370918126,37.706355975626728,35.593640228241156,33.523178795803297,31.49412659201419,29.50565543230087,27.556953695781814,25.647225993993146,23.775692846240247,21.941590361442405,20.144169926340524,19.309548914039677,18.491620321984854,17.69005030177113,16.904511681961679,16.134683834548412,15.380252544083412,14.640909879427713,13.916354068065125,13.206289372929792,12.510425971697167,11.828479838489194,11.160172627945379,10.50523156161244,9.8633893166061597,9.2343839165000077,8.7117710542485902,8.1996104492422042,7.6976930563359449,7.2058140112878108]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2030"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(U232>=1)*(U232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BC237>=1)*(BC237-1)","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},{"$f":"(U238>=1)*(U238-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BC243>=1)*(BC243-1)","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(U244>=1)*(U244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2030"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T326","v":5.3553767935397918},5.0876079538628023,4.8198391141858128,4.5520702745088233,4.2843014348318338,4.0165325951548443,3.7487637554778548,3.4809949158008653,3.2132260761238758,2.9454572364468863,2.6776883967698968,2.4099195570929073,2.1421507174159178,1.8743818777389281,1.6066130380619383,{"$f":"AI326","v":1.3388441983849486},1.0710753587079589,0.80330651903096917,0.53553767935397945,0.26776883967698972,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY326","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.909434202267896,42.663962492154504,40.418490782041111,38.173019071927719,35.927547361814327,33.682075651700934,31.436603941587538,29.191132231474143,26.945660521360747,24.700188811247351,22.454717101133955,20.209245391020559,17.963773680907163,15.718301970793767,13.472830260680372,11.227358550566976,8.9818868404535799,6.7364151303401849,4.4909434202267899,2.245471710113395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1190814160202955,2.9631273452192808,2.807173274418266,2.6512192036172513,2.4952651328162365,2.3393110620152218,2.183356991214207,2.0274029204131923,1.8714488496121775,1.7154947788111627,1.559540708010148,1.4035866372091332,1.2476325664081185,1.0916784956071037,0.93572442480608897,0.77977035400507411,0.62381628320405924,0.46786221240304443,0.31190814160202962,0.15595407080101481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3193897330272115,2.2034202463758508,2.08745075972449,1.9714812730731295,1.8555117864217689,1.7395422997704084,1.6235728131190479,1.5076033264676874,1.3916338398163268,1.2756643531649663,1.1596948665136058,1.0437253798622452,0.9277558932108847,0.81178640655952417,0.69581691990816352,0.57984743325680288,0.46387794660544229,0.34790845995408171,0.23193897330272112,0.11596948665136056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5878286794492267,1.548132962462996,1.5084372454767654,1.4687415284905347,1.4290458115043041,1.3893500945180735,1.3496543775318428,1.3099586605456122,1.2702629435593815,1.2305672265731509,1.1908715095869202,1.1511757926006896,1.1114800756144589,1.0717843586282283,1.0320886416419977,0.99239292465576701,0.95269720766953636,0.91300149068330572,0.87330577369707507,0.83361005671084443,0.79391433972461378,0.75421862273838314,0.71452290575215249,0.67482718876592185,0.6351314717796912,0.59543575479346056,0.5557400378072298,0.51604432082099905,0.47634860383476835,0.43665288684853765,0.39695716986230695,0.35726145287607625,0.31756573588984555,0.27787001890361485,0.23817430191738415,0.19847858493115345,0.15878286794492275,0.11908715095869206,7.9391433972461373E-2,3.9695716986230686E-2,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.677913184810613,34.232718972489906,31.787524760169198,29.342330547848491,26.897136335527783,24.451942123207075,22.006747910886368,19.56155369856566,17.116359486244953,14.671165273924245,12.225971061603538,9.7807768492828302,7.3355826369621226,4.8903884246414151,2.4451942123207075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1312365428562754,1.0181128885706479,0.90498923428502032,0.79186557999939278,0.67874192571376524,0.5656182714281377,0.45249461714251016,0.33937096285688262,0.22624730857125508,0.11312365428562754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.974651616230136,2.6771864546071225,2.3797212929841089,2.0822561313610954,1.7847909697380819,1.4873258081150682,1.1898606464920545,0.89239548486904086,0.59493032324602724,0.29746516162301362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.427358565401903,12.341886852321522,9.2564151392411418,6.1709434261607612,3.0854717130803806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3084442778459131,2.077599850061322,1.8467554222767306,1.6159109944921393,1.3850665667075479,1.1542221389229566,0.9233777111383652,0.69253328335377384,0.4616888555691826,0.2308444277845913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U250:U265)","v":115.81071501144925},{"$f":"SUM(V250:V265)","v":106.81375601812594},97.816797024802653,88.819838031479335,79.822879038156032,70.825920044832714,64.91443276458979,59.00294548434686,53.09145820410393,47.179970923860999,41.268483643618062,35.99842960706836,30.728375570518669,25.458321533968967,20.188267497419268,14.91821346086957,12.093353636640575,9.2684938124115863,6.4436339881825955,3.6187741639536046,0.79391433972461378,0.75421862273838314,0.71452290575215249,0.67482718876592185,0.6351314717796912,0.59543575479346056,0.5557400378072298,0.51604432082099905,0.47634860383476835,0.43665288684853765,0.39695716986230695,0.35726145287607625,0.31756573588984555,0.27787001890361485,0.23817430191738415,0.19847858493115345,0.15878286794492275,0.11908715095869206,7.9391433972461373E-2,3.9695716986230686E-2,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2030"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T154*T$36","v":5.3553767935397918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.909434202267896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1190814160202955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3193897330272115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5878286794492267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.677913184810613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1312365428562754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.974651616230136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.427358565401903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3084442778459131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T269:T284)","v":115.81071501144925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2030"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U232>0,U250/U232,0)","v":-0.26776883967698961},-0.26776883967698961,-0.26776883967698961,-0.26776883967698961,-0.26776883967698961,-0.26776883967698961,-0.26776883967698961,-0.26776883967698961,-0.26776883967698967,-0.26776883967698967,-0.26776883967698967,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,-0.26776883967698972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.245471710113395,-2.245471710113395,-2.245471710113395,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.2454717101133954,-2.245471710113395,-2.245471710113395,-2.245471710113395,-2.245471710113395,-2.245471710113395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101478,-0.15595407080101481,-0.15595407080101481,-0.15595407080101481,-0.15595407080101481,-0.15595407080101484,-0.15595407080101481,-0.15595407080101481,-0.15595407080101481,-0.15595407080101481,-0.15595407080101481,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AX237>0,AX255/AX237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U238>0,U256/U238,0)","v":-0.11596948665136057},-0.11596948665136057,-0.11596948665136056,-0.11596948665136056,-0.11596948665136056,-0.11596948665136056,-0.11596948665136056,-0.11596948665136056,-0.11596948665136057,-0.11596948665136057,-0.11596948665136057,-0.11596948665136059,-0.11596948665136059,-0.1159694866513606,-0.11596948665136059,-0.11596948665136057,-0.11596948665136057,-0.11596948665136057,-0.11596948665136056,-0.11596948665136056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9695716986230666E-2,-3.9695716986230666E-2,-3.9695716986230666E-2,-3.9695716986230666E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230672E-2,-3.9695716986230679E-2,-3.9695716986230679E-2,-3.9695716986230679E-2,-3.9695716986230679E-2,-3.9695716986230679E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.96957169862307E-2,-3.96957169862307E-2,-3.9695716986230707E-2,-3.96957169862307E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,-2.4451942123207075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,-0.11312365428562754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.29746516162301362,-0.29746516162301362,-0.29746516162301362,-0.29746516162301362,-0.29746516162301367,-0.29746516162301362,-0.29746516162301362,-0.29746516162301362,-0.29746516162301362,-0.29746516162301362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.0854717130803806,-3.0854717130803806,-3.0854717130803806,-3.0854717130803806,-3.0854717130803806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AX243>0,AX261/AX243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U244>0,U262/U244,0)","v":-0.2308444277845913},-0.23084442778459133,-0.23084442778459133,-0.23084442778459133,-0.23084442778459133,-0.2308444277845913,-0.2308444277845913,-0.23084442778459127,-0.2308444277845913,-0.2308444277845913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,-8.9969589933233109,-8.9969589933233109,-8.9969589933233109,-8.9969589933233109,-8.9969589933233109,-5.9114872802429304,-5.9114872802429304,-5.9114872802429304,-5.9114872802429304,-5.9114872802429304,-5.2700540365496984,-5.2700540365496993,-5.2700540365496993,-5.2700540365496993,-5.2700540365496993,-2.8248598242289908,-2.8248598242289908,-2.8248598242289908,-2.8248598242289908,-2.8248598242289908,-3.9695716986230686E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.96957169862307E-2,-3.96957169862307E-2,-3.9695716986230707E-2,-3.96957169862307E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230693E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,-3.9695716986230686E-2,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2030"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T250+T269+T288+T307","v":5.3553767935397918},5.0876079538628023,4.8198391141858128,4.5520702745088233,4.2843014348318338,4.0165325951548443,3.7487637554778548,3.4809949158008653,3.2132260761238758,2.9454572364468863,2.6776883967698968,2.4099195570929073,2.1421507174159178,1.8743818777389281,1.6066130380619383,1.3388441983849486,1.0710753587079589,0.80330651903096917,0.53553767935397945,0.26776883967698972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.909434202267896,42.663962492154504,40.418490782041111,38.173019071927719,35.927547361814327,33.682075651700934,31.436603941587538,29.191132231474143,26.945660521360747,24.700188811247351,22.454717101133955,20.209245391020559,17.963773680907163,15.718301970793767,13.472830260680372,11.227358550566976,8.9818868404535799,6.7364151303401849,4.4909434202267899,2.245471710113395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1190814160202955,2.9631273452192808,2.807173274418266,2.6512192036172513,2.4952651328162365,2.3393110620152218,2.183356991214207,2.0274029204131923,1.8714488496121775,1.7154947788111627,1.559540708010148,1.4035866372091332,1.2476325664081185,1.0916784956071037,0.93572442480608897,0.77977035400507411,0.62381628320405924,0.46786221240304443,0.31190814160202962,0.15595407080101481,0,0,0,0,{"$f":"AR255+AR274+AR293+AR312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T256+T275+T294+T313","v":2.3193897330272115},2.2034202463758508,2.08745075972449,1.9714812730731295,1.8555117864217689,1.7395422997704084,1.6235728131190479,1.5076033264676874,1.3916338398163268,1.2756643531649663,1.1596948665136058,1.0437253798622452,0.9277558932108847,0.81178640655952417,0.69581691990816352,0.57984743325680288,0.46387794660544229,0.34790845995408171,0.23193897330272112,0.11596948665136056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5878286794492267,1.548132962462996,1.5084372454767654,1.4687415284905347,1.4290458115043041,1.3893500945180735,1.3496543775318428,1.3099586605456122,1.2702629435593815,1.2305672265731509,1.1908715095869202,1.1511757926006896,1.1114800756144589,1.0717843586282283,1.0320886416419977,0.99239292465576701,0.95269720766953636,0.91300149068330572,0.87330577369707507,0.83361005671084443,0.79391433972461378,0.75421862273838314,0.71452290575215249,0.67482718876592185,0.6351314717796912,0.59543575479346056,0.5557400378072298,0.51604432082099905,0.47634860383476835,0.43665288684853765,0.39695716986230695,0.35726145287607625,0.31756573588984555,0.27787001890361485,0.23817430191738415,0.19847858493115345,0.15878286794492275,0.11908715095869206,7.9391433972461373E-2,3.9695716986230686E-2,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.677913184810613,34.232718972489906,31.787524760169198,29.342330547848491,26.897136335527783,24.451942123207075,22.006747910886368,19.56155369856566,17.116359486244953,14.671165273924245,12.225971061603538,9.7807768492828302,7.3355826369621226,4.8903884246414151,2.4451942123207075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1312365428562754,1.0181128885706479,0.90498923428502032,0.79186557999939278,0.67874192571376524,0.5656182714281377,0.45249461714251016,0.33937096285688262,0.22624730857125508,0.11312365428562754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.974651616230136,2.6771864546071225,2.3797212929841089,2.0822561313610954,1.7847909697380819,1.4873258081150682,1.1898606464920545,0.89239548486904086,0.59493032324602724,0.29746516162301362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.427358565401903,12.341886852321522,9.2564151392411418,6.1709434261607612,3.0854717130803806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR261+AR280+AR299+AR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T262+T281+T300+T319","v":2.3084442778459131},2.077599850061322,1.8467554222767306,1.6159109944921393,1.3850665667075479,1.1542221389229566,0.9233777111383652,0.69253328335377384,0.4616888555691826,0.2308444277845913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T326:T341)","v":115.81071501144925},106.81375601812594,97.816797024802653,88.819838031479335,79.822879038156032,70.825920044832714,64.91443276458979,59.00294548434686,53.09145820410393,47.179970923860999,41.268483643618062,35.99842960706836,30.728375570518669,25.458321533968967,20.188267497419268,14.91821346086957,12.093353636640575,9.2684938124115863,6.4436339881825955,3.6187741639536046,0.79391433972461378,0.75421862273838314,0.71452290575215249,0.67482718876592185,0.6351314717796912,0.59543575479346056,0.5557400378072298,0.51604432082099905,0.47634860383476835,0.43665288684853765,0.39695716986230695,0.35726145287607625,0.31756573588984555,0.27787001890361485,0.23817430191738415,0.19847858493115345,0.15878286794492275,0.11908715095869206,7.9391433972461373E-2,3.9695716986230686E-2,0,0,0,0,0]

{"sheet":"2031","index":57,"n_rows":342,"n_cols":68,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"U30","v":2031},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,28.349001171369586]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,11.5446063595633]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":66.989036710148312}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147,0.42805066795449281]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3,8.5610133590898561E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2031}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,V39>$M$2-U$30,V$30<=$M$2),$M$2-U$30,(V39>=1)*(V39-1))","v":79},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":78},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":77},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":76},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":75},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":74},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":73},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":72},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":71},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":70},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":69},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":68},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":67},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":66},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":65},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":64},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":63},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":62},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":61},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":60},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":59},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":58},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":57},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":56},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":55},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":54},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":53},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":52},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":51},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":50},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":49},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":48},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":47},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":46},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":45},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":44},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":43},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":42},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":41},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":40},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":39},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":38}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-T$30,U$30<=$M$2),$M$2-T$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665,11.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2031"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U115","v":4.4462643280463254},{"$f":"V115","v":4.3906860239457464},{"$f":"W115","v":4.3351077198451673},{"$f":"X115","v":4.2795294157445882},{"$f":"Y115","v":4.2239511116440092},{"$f":"Z115","v":4.1683728075434301},{"$f":"AA115","v":4.112794503442851},{"$f":"AB115","v":4.057216199342272},{"$f":"AC115","v":4.0016378952416929},{"$f":"AD115","v":3.9460595911411138},{"$f":"AE115","v":3.8904812870405348},{"$f":"AF115","v":3.8349029829399557},{"$f":"AG115","v":3.7793246788393766},{"$f":"AH115","v":3.7237463747387975},{"$f":"AI115","v":3.6681680706382185},{"$f":"AJ115","v":3.6125897665376394},{"$f":"AK115","v":3.5570114624370603},{"$f":"AL115","v":3.5014331583364813},{"$f":"AM115","v":3.4458548542359022},{"$f":"AN115","v":3.3902765501353231},{"$f":"AO115","v":3.3346982460347441},{"$f":"AP115","v":3.279119941934165},{"$f":"AQ115","v":3.2235416378335859},{"$f":"AR115","v":3.1679633337330069},{"$f":"AS115","v":3.1123850296324278},{"$f":"AT115","v":3.0568067255318487},{"$f":"AU115","v":3.0012284214312697},{"$f":"AV115","v":2.9456501173306906},{"$f":"AW115","v":2.8900718132301115},{"$f":"AX115","v":2.8344935091295325},{"$f":"AY115","v":2.7789152050289534},{"$f":"AZ115","v":2.7233369009283743},{"$f":"BA115","v":2.6677585968277953},{"$f":"BB115","v":2.6121802927272162},{"$f":"BC115","v":2.5566019886266371},{"$f":"BD115","v":2.5010236845260581},{"$f":"BE115","v":2.445445380425479},{"$f":"BF115","v":2.3898670763248999},{"$f":"BG115","v":2.3342887722243209},{"$f":"BH115","v":2.2787104681237418},{"$f":"BI115","v":2.2231321640231627},{"$f":"BJ115","v":2.1675538599225836},{"$f":"BK115","v":2.1119755558220046}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U117:U118)","v":28.349001171369586},{"$f":"SUM(V117:V118)","v":27.876517818513427},{"$f":"SUM(W117:W118)","v":27.404034465657269},{"$f":"SUM(X117:X118)","v":26.93155111280111},{"$f":"SUM(Y117:Y118)","v":26.459067759944951},{"$f":"SUM(Z117:Z118)","v":25.986584407088792},{"$f":"SUM(AA117:AA118)","v":25.514101054232633},{"$f":"SUM(AB117:AB118)","v":25.041617701376474},{"$f":"SUM(AC117:AC118)","v":24.569134348520315},{"$f":"SUM(AD117:AD118)","v":24.096650995664156},{"$f":"SUM(AE117:AE118)","v":23.624167642807997},{"$f":"SUM(AF117:AF118)","v":23.151684289951838},{"$f":"SUM(AG117:AG118)","v":22.679200937095679},{"$f":"SUM(AH117:AH118)","v":22.20671758423952},{"$f":"SUM(AI117:AI118)","v":21.734234231383361},{"$f":"SUM(AJ117:AJ118)","v":21.261750878527202},{"$f":"SUM(AK117:AK118)","v":20.789267525671043},{"$f":"SUM(AL117:AL118)","v":20.316784172814884},{"$f":"SUM(AM117:AM118)","v":19.844300819958725},{"$f":"SUM(AN117:AN118)","v":19.371817467102566},{"$f":"SUM(AO117:AO118)","v":18.899334114246408},{"$f":"SUM(AP117:AP118)","v":18.426850761390249},{"$f":"SUM(AQ117:AQ118)","v":17.95436740853409},{"$f":"SUM(AR117:AR118)","v":17.481884055677931},{"$f":"SUM(AS117:AS118)","v":17.009400702821772},{"$f":"SUM(AT117:AT118)","v":16.536917349965613},{"$f":"SUM(AU117:AU118)","v":16.064433997109454},{"$f":"SUM(AV117:AV118)","v":15.591950644253293},{"$f":"SUM(AW117:AW118)","v":15.119467291397132},{"$f":"SUM(AX117:AX118)","v":14.646983938540972},{"$f":"SUM(AY117:AY118)","v":14.174500585684811},{"$f":"SUM(AZ117:AZ118)","v":13.70201723282865},{"$f":"SUM(BA117:BA118)","v":13.22953387997249},{"$f":"SUM(BB117:BB118)","v":12.757050527116329},{"$f":"SUM(BC117:BC118)","v":12.284567174260168},{"$f":"SUM(BD117:BD118)","v":11.812083821404007},{"$f":"SUM(BE117:BE118)","v":11.339600468547847},{"$f":"SUM(BF117:BF118)","v":10.867117115691686},{"$f":"SUM(BG117:BG118)","v":10.394633762835525},{"$f":"SUM(BH117:BH118)","v":9.9221504099793645},{"$f":"SUM(BI117:BI118)","v":9.4496670571232038},{"$f":"SUM(BJ117:BJ118)","v":8.977183704267043},{"$f":"SUM(BK117:BK118)","v":8.5047003514108823}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U120","v":2.5895956476960853},{"$f":"V120","v":2.5248557565036833},{"$f":"W120","v":2.4601158653112813},{"$f":"X120","v":2.3953759741188794},{"$f":"Y120","v":2.3306360829264774},{"$f":"Z120","v":2.2658961917340754},{"$f":"AA120","v":2.2011563005416734},{"$f":"AB120","v":2.1364164093492715},{"$f":"AC120","v":2.0716765181568695},{"$f":"AD120","v":2.0069366269644675},{"$f":"AE120","v":1.9421967357720653},{"$f":"AF120","v":1.8774568445796631},{"$f":"AG120","v":1.8127169533872609},{"$f":"AH120","v":1.7479770621948587},{"$f":"AI120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"AY120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5446063595633,11.082822105180767,10.621037850798235,10.159253596415702,9.6974693420331697,9.2356850876506371,8.7739008332681045,8.312116578885572,7.8503323245030403,7.3885480701205086,6.9267638157379769,6.4649795613554453,6.0031953069729136,5.5414110525903819,5.0796267982078502,4.6178425438253186,4.1560582894427869,3.6942740350602552,3.2324897806777235,2.7707055262951914,2.3089212719126593,1.8471370175301274,1.3853527631475955,0.92356850876506358,0.46178425438253179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V58:V73)","v":66.989036710148312},62.792072563773146,58.595108417397974,54.398144271022822,50.201180124647649,46.004215978272484,44.368943257534127,42.733670536795785,41.098397816057449,39.463125095319093,37.827852374580758,36.725125142275004,35.622397909969266,34.51967067766352,33.416943445357774,32.314216213052035,31.211488980746285,30.108761748440543,29.0060345161348,27.903307283829051,26.800580051523308,25.697852819217562,24.595125586911813,23.492398354606074,22.389671122300328,21.286943889994586,20.646000912071372,20.005057934148155,19.364114956224942,18.723171978301728,18.082229000378511,17.441286022455298,16.800343044532081,16.159400066608868,15.518457088685654,14.877514110762441,14.236571132839224,13.59562815491601,12.954685176992795,12.313742199069583,11.672799221146366,11.144737564189626,10.616675907232887]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2031"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U384","v":28.349001171369586}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U389","v":11.5446063595633}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,{"$f":"SUM(U77:U92)","v":66.989036710148312},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2031"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,0,0,0,0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.47248335285615978,-0.47248335285615978,-0.47248335285615978,-0.47248335285615983,-0.47248335285615983,-0.47248335285615983,-0.47248335285615989,-0.47248335285615989,-0.47248335285615989,-0.47248335285615994,-0.47248335285615994,-0.47248335285615994,-0.47248335285616,-0.47248335285616,-0.47248335285616,-0.47248335285616005,-0.47248335285616005,-0.47248335285616011,-0.47248335285616011,-0.47248335285616017,-0.47248335285616017,-0.47248335285616022,-0.47248335285616028,-0.47248335285616028,-0.47248335285616033,-0.47248335285616039,-0.47248335285616039,-0.47248335285616039,-0.47248335285616039,-0.47248335285616039,-0.47248335285616039,-0.47248335285616033,-0.47248335285616033,-0.47248335285616033,-0.47248335285616033,-0.47248335285616028,-0.47248335285616028,-0.47248335285616028,-0.47248335285616022,-0.47248335285616022,-0.47248335285616017,-0.47248335285616017,-0.47248335285616011]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-6.473989119240213E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.4739891192402144E-2},-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,0,0,0,0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.46178425438253201,-0.46178425438253196,-0.46178425438253196,-0.4617842543825319,-0.4617842543825319,-0.46178425438253184,-0.46178425438253184,-0.46178425438253179,-0.46178425438253179,-0.46178425438253179,-0.46178425438253179,-0.46178425438253179,-0.46178425438253179,-0.46178425438253184,-0.46178425438253184,-0.46178425438253184,-0.4617842543825319,-0.4617842543825319,-0.46178425438253196,-0.4617842543825319,-0.46178425438253184,-0.46178425438253184,-0.46178425438253184,-0.46178425438253179,-0.46178425438253179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,-4.1969641463751657,-4.1969641463751657,-4.1969641463751657,-4.1969641463751657,-4.1969641463751657,-1.6352727207383466,-1.6352727207383466,-1.6352727207383466,-1.6352727207383466,-1.6352727207383466,-1.1027272323057455,-1.1027272323057455,-1.1027272323057458,-1.1027272323057458,-1.1027272323057458,-1.1027272323057458,-1.102727232305746,-1.102727232305746,-1.102727232305746,-1.102727232305746,-1.102727232305746,-1.102727232305746,-1.102727232305746,-1.102727232305746,-1.102727232305746,-0.64094297792321431,-0.64094297792321431,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.6409429779232142,-0.52806165695673923,-0.52806165695673923,-0.52806165695673912]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209,2.2787104681237418,2.2231321640231627,2.1675538599225836,2.1119755558220046,2.0563972517214255]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,28.349001171369586,27.876517818513427,27.404034465657269,26.93155111280111,26.459067759944951,25.986584407088792,25.514101054232633,25.041617701376474,24.569134348520315,24.096650995664156,23.624167642807997,23.151684289951838,22.679200937095679,22.20671758423952,21.734234231383361,21.261750878527202,20.789267525671043,20.316784172814884,19.844300819958725,19.371817467102566,18.899334114246408,18.426850761390249,17.95436740853409,17.481884055677931,17.009400702821772,16.536917349965613,16.064433997109454,15.591950644253293,15.119467291397132,14.646983938540972,14.174500585684811,13.70201723282865,13.22953387997249,12.757050527116329,12.284567174260168,11.812083821404007,11.339600468547847,10.867117115691686,10.394633762835525,9.9221504099793645,9.4496670571232038,8.977183704267043,8.5047003514108823,8.0322169985547216]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,11.5446063595633,11.082822105180767,10.621037850798235,10.159253596415702,9.6974693420331697,9.2356850876506371,8.7739008332681045,8.312116578885572,7.8503323245030403,7.3885480701205086,6.9267638157379769,6.4649795613554453,6.0031953069729136,5.5414110525903819,5.0796267982078502,4.6178425438253186,4.1560582894427869,3.6942740350602552,3.2324897806777235,2.7707055262951914,2.3089212719126593,1.8471370175301274,1.3853527631475955,0.92356850876506358,0.46178425438253179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U115:U130)","v":66.989036710148312},{"$f":"SUM(V115:V130)","v":62.792072563773146},58.595108417397974,54.398144271022822,50.201180124647649,46.004215978272484,44.368943257534127,42.733670536795785,41.098397816057449,39.463125095319093,37.827852374580758,36.725125142275004,35.622397909969266,34.51967067766352,33.416943445357774,32.314216213052035,31.211488980746285,30.108761748440543,29.0060345161348,27.903307283829051,26.800580051523308,25.697852819217562,24.595125586911813,23.492398354606074,22.389671122300328,21.286943889994586,20.646000912071372,20.005057934148155,19.364114956224942,18.723171978301728,18.082229000378511,17.441286022455298,16.800343044532081,16.159400066608868,15.518457088685654,14.877514110762441,14.236571132839224,13.59562815491601,12.954685176992795,12.313742199069583,11.672799221146366,11.144737564189626,10.616675907232887,10.088614250276148]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2031"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AJ211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607,1.2728266749223394]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U213:U214)","v":28.349001171369586},27.541851110793708,26.750844051429347,25.975657133252273,25.215973953438741,24.471484437221477,23.741884711328559,23.026876979953499,22.326169403205942,21.639475977993335,20.966516421284979,20.30701605571079,19.660705697448087,19.027321546350638,18.406605078275138,17.798302939561147,17.202166843621438,16.617953469600522,16.045424363060025,15.484345838650338,14.934488884728843,14.395629069885779,13.867546451339575,13.350025485164295,12.842854938312522,12.345827802397784,11.858741209201341,11.381396347868826,10.913598383762961,10.455156378939215,10.005883214211943,9.5655955127792165,9.1341135653751451,8.7112612569191548,8.2968659946322845,7.8907586375911514,7.4927734276908406,7.1027479219885361,6.7205229264002782,6.3459424307237855,5.9788535449608222,5.6191064369131185,5.2665542710263686]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AJ216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5446063595633,10.962332487525327,10.391704092928112,9.8324882662228426,9.2844567560516786,8.7473858760839374,8.2210564137155515,7.7052535405945335,7.1997667249359356,6.7043896455905099,6.2189201078319929,5.7431599608286463,5.2769150167653667,4.8199949715833519,4.3722133273049781,3.9333873159121717,3.5033378247472213,3.0818893234055698,2.6688697920907511,2.2641106514022291,1.8674466935274776,1.478716014810221,1.0977599496673096,0.72442300582725649,0.35855280086400443,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,{"$f":"BH223","v":3.6359804056473877E-15},3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V135:V150)","v":66.989036710148312},62.077248758716223,57.263696566312753,52.546415417757373,47.923479892173091,43.393003077100495,41.36319549646948,39.373984067451083,37.424556867013067,35.514118210583788,33.641888327283112,32.28284251988056,30.950977628626056,29.645750035196649,28.366626993635833,27.113086412906224,25.884616643791215,24.680716270058507,23.500893903800453,22.344667984867559,21.211566584313317,20.101127211770166,19.012896626677879,17.946430653287432,16.9012939993648,15.877060078520618,15.224692580940026,14.585372433311043,13.958838688634643,13.344835618851771,12.743112610464557,12.15342406224509,11.575529284990008,11.009192403280029,10.454182259204249,9.9102723180099872,9.3772405756396076,8.854869468116636,8.3429457827441276,7.8412605710790659,7.3496090636473062,6.9404029435975394,6.5393809459487686]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2031"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U384","v":28.349001171369586}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U389","v":11.5446063595633}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!U396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,{"$f":"SUM(U154:U169)","v":66.989036710148312},{"$f":"SUM(V154:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2031"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,-5.1498346524429972E-2,-5.0468379593941362E-2,-4.9459012002062534E-2,-4.8469831762021284E-2,-4.7500435126780857E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.8071500605758799,-0.79100705936436222,-0.77518691817707508,-0.7596831798135335,-0.74448951621726267,-0.72959972589291744,-0.71500773137505902,-0.7007075767475579,-0.68669342521260679,-0.67295955670835461,-0.65950036557418745,-0.64631035826270378,-0.63338415109744961,-0.62071646807550063,-0.60830213871399053,-0.59613609593971073,-0.58421337402091655,-0.57252910654049816,-0.5610785244096882,-0.54985695392149447,-0.53885981484306456,-0.5280826185462032,-0.51752096617527921,-0.50717054685177354,-0.49702713591473802,-0.48708659319644326,-0.47734486133251436,-0.46779796410586405,-0.4584420048237467,-0.4492731647272718,-0.44028770143272639,-0.43148194740407181,-0.42285230845599037,-0.41439526228687057,-0.40610735704113315,-0.3979852099003105,-0.39002550570230415,-0.38222499558825812,-0.37458049567649299,-0.36708888576296311,-0.35974710804770377,-0.35255216588674976,-0.34550112256901472,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-9.3436678148577756E-2,-9.1567944585606201E-2,-8.9736585693894075E-2,-8.7941853980016194E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-8.6183016900415868E-2},-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,-4.3361896287646876E-2,-4.2494658361893936E-2,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,-3.2244473176491296E-2,-3.1599583712961475E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.58227387203797321,-0.57062839459721371,-0.55921582670526948,-0.54803151017116403,-0.53707087996774072,-0.52632946236838596,-0.51580287312101814,-0.50548681565859788,-0.49537707934542585,-0.48546953775851737,-0.47576014700334696,-0.46624494406327999,-0.45692004518201434,-0.44778164427837402,-0.43882601139280658,-0.43004949116495045,-0.42144850134165146,-0.41301953131481839,-0.40475914068852198,-0.39666395787475156,-0.38873067871725653,-0.38095606514291136,-0.37333694384005311,-0.36587020496325207,-0.358552800863987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,{"$f":"SUM(V192:V207)","v":-4.9117879514320988},-4.8135521924034563,-4.7172811485553874,-4.6229355255842792,-4.5304768150725927,-2.0298075806310174,-1.9892114290183969,-1.9494272004380289,-1.9104386564292686,-1.8722298833006832,-1.3590458074025487,-1.3318648912544977,-1.3052275934294075,-1.2791230415608195,-1.2535405807296032,-1.228469769115011,-1.2039003737327107,-1.1798223662580565,-1.1562259189328952,-1.1331014005542375,-1.1104393725431527,-1.0882305850922895,-1.0664659733904438,-1.0451366539226348,-1.024233920844182,-0.6523674975805912,-0.63932014762897926,-0.62653374467639966,-0.61400306978287167,-0.60172300838721404,-0.58968854821946992,-0.57789477725508043,-0.56633688170997887,-0.55501014407577931,-0.54390994119426372,-0.53303174237037831,-0.52237110752297067,-0.51192368537251132,-0.50168521166506108,-0.49165150743175984,-0.40920612004976631,-0.40102199764877106,-0.39300155769579559]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U135+U173+U192+U154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607,1.2728266749223394,1.2253262397955584]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U136+U174+U193+U155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U137+U175+U194+U156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U138+U176+U195+U157","v":28.349001171369586},27.541851110793708,26.750844051429347,25.975657133252273,25.215973953438741,24.471484437221477,23.741884711328559,23.026876979953499,22.326169403205942,21.639475977993335,20.966516421284979,20.30701605571079,19.660705697448087,19.027321546350638,18.406605078275138,17.798302939561147,17.202166843621438,16.617953469600522,16.045424363060025,15.484345838650338,14.934488884728843,14.395629069885779,13.867546451339575,13.350025485164295,12.842854938312522,12.345827802397784,11.858741209201341,11.381396347868826,10.913598383762961,10.455156378939215,10.005883214211943,9.5655955127792165,9.1341135653751451,8.7112612569191548,8.2968659946322845,7.8907586375911514,7.4927734276908406,7.1027479219885361,6.7205229264002782,6.3459424307237855,5.9788535449608222,5.6191064369131185,5.2665542710263686,4.9210531484573536]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U139+U177+U196+U158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U140+U178+U197+U159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U141+U179+U198+U160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U142+U180+U199+U161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U143+U181+U200+U162","v":11.5446063595633},10.962332487525327,10.391704092928112,9.8324882662228426,9.2844567560516786,8.7473858760839374,8.2210564137155515,7.7052535405945335,7.1997667249359356,6.7043896455905099,6.2189201078319929,5.7431599608286463,5.2769150167653667,4.8199949715833519,4.3722133273049781,3.9333873159121717,3.5033378247472213,3.0818893234055698,2.6688697920907511,2.2641106514022291,1.8674466935274776,1.478716014810221,1.0977599496673096,0.72442300582725649,0.35855280086400443,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14,1.7430501486614958E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U144+U182+U201+U163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U145+U183+U202+U164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U146+U184+U203+U165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U147+U185+U204+U166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U148+U186+U205+U167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U149+U187+U206+U168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U150+U188+U207+U169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U211:U226)","v":66.989036710148312},{"$f":"SUM(V211:V226)","v":62.077248758716223},57.263696566312753,52.546415417757373,47.923479892173091,43.393003077100495,41.36319549646948,39.373984067451083,37.424556867013067,35.514118210583788,33.641888327283112,32.28284251988056,30.950977628626056,29.645750035196649,28.366626993635833,27.113086412906224,25.884616643791215,24.680716270058507,23.500893903800453,22.344667984867559,21.211566584313317,20.101127211770166,19.012896626677879,17.946430653287432,16.9012939993648,15.877060078520618,15.224692580940026,14.585372433311043,13.958838688634643,13.344835618851771,12.743112610464557,12.15342406224509,11.575529284990008,11.009192403280029,10.454182259204249,9.9102723180099872,9.3772405756396076,8.854869468116636,8.3429457827441276,7.8412605710790659,7.3496090636473062,6.9404029435975394,6.5393809459487686,6.1463793882529725]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2031"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(V232>=1)*(V232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BI237>=1)*(BI237-1)","v":0},0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},{"$f":"(V238>=1)*(V238-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BI243>=1)*(BI243-1)","v":0},0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(V244>=1)*(V244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2031"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U326","v":5.4897967510576402},5.2153069135047581,4.9408170759518759,4.6663272383989938,4.3918374008461116,4.1173475632932295,3.8428577257403473,3.5683678881874652,3.2938780506345831,3.0193882130817009,2.7448983755288188,2.4704085379759371,2.1959187004230554,1.9214288628701734,1.6469390253172915,{"$f":"AJ326","v":1.3724491877644096},1.0979593502115277,0.82346951265864576,0.54897967510576384,0.27448983755288192,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ326","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.002474671742569,33.252350938155438,31.50222720456831,29.752103470981183,28.001979737394056,26.251856003806928,24.501732270219801,22.751608536632673,21.001484803045546,19.251361069458419,17.501237335871291,15.751113602284162,14.000989868697033,12.250866135109904,10.500742401522775,8.7506186679356457,7.0004949343485166,5.2503712007613874,3.5002474671742583,1.7501237335871291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.197370359562405,3.0375018415842847,2.8776333236061644,2.7177648056280441,2.5578962876499238,2.3980277696718035,2.2381592516936832,2.0782907337155629,1.9184222157374426,1.7585536977593224,1.5986851797812021,1.4388166618030818,1.2789481438249615,1.1190796258468412,0.95921110786872099,0.79934258989060081,0.63947407191248062,0.47960555393436044,0.31973703595624026,0.15986851797812013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3776064153261944,2.2587260945598846,2.1398457737935748,2.0209654530272649,1.9020851322609553,1.7832048114946457,1.6643244907283361,1.5454441699620265,1.4265638491957167,1.3076835284294068,1.1888032076630972,1.0699228868967876,0.95104256613047788,0.83216224536416816,0.71328192459785844,0.59440160383154872,0.475521283065239,0.35664096229892928,0.2377606415326195,0.11888032076630975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.254110374229116,13.303836349280509,12.353562324331902,11.403288299383295,10.453014274434686,9.5027402494860791,8.5524662245374721,7.6021921995888642,6.6519181746402563,5.7016441496916483,4.7513701247430404,3.8010960997944325,2.8508220748458246,1.9005480498972163,0.95027402494860813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1596305800819677,1.043667522073771,0.92770446406557427,0.81174140605737755,0.69577834804918071,0.57981529004098387,0.46385223203278708,0.3478891740245903,0.23192611601639351,0.11596305800819676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0493153717975123,2.7443838346177611,2.43945229743801,2.1345207602582588,1.8295892230785076,1.5246576858987564,1.2197261487190052,0.9147946115392539,0.6098630743595026,0.3049315371797513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.814585265393491,12.651668212314792,9.4887511592360951,6.3258341061573962,3.1629170530786981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3663862292198456,2.1297476062978609,1.8931089833758763,1.6564703604538917,1.4198317375319072,1.1831931146099226,0.94655449168793804,0.70991586876595347,0.47327724584396902,0.23663862292198451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V250:V265)","v":82.711276018410729},75.637189312389054,68.563102606367394,61.489015900345706,54.414929194324031,47.340842488302357,43.429672835359369,39.518503182416389,35.607333529473408,31.696163876530431,27.78499422358745,24.531357788754399,21.277721353921358,18.024084919088303,14.770448484255255,11.516812049422207,9.2134496395377656,6.9100872296533229,4.6067248197688828,2.3033624098844414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2031"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U154*U$36","v":5.4897967510576402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.002474671742569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.197370359562405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3776064153261944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.254110374229116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1596305800819677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0493153717975123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.814585265393491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3663862292198456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U269:U284)","v":82.711276018410729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2031"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V232>0,V250/V232,0)","v":-0.27448983755288203},-0.27448983755288198,-0.27448983755288198,-0.27448983755288198,-0.27448983755288198,-0.27448983755288198,-0.27448983755288198,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288187,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,-0.27448983755288192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7501237335871285,-1.7501237335871282,-1.7501237335871282,-1.7501237335871285,-1.7501237335871285,-1.7501237335871285,-1.7501237335871287,-1.7501237335871287,-1.7501237335871289,-1.7501237335871289,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,-1.7501237335871291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15986851797812024,-0.15986851797812024,-0.15986851797812024,-0.15986851797812024,-0.15986851797812024,-0.15986851797812024,-0.15986851797812024,-0.15986851797812024,-0.15986851797812021,-0.15986851797812021,-0.15986851797812021,-0.15986851797812018,-0.15986851797812018,-0.15986851797812016,-0.15986851797812016,-0.15986851797812016,-0.15986851797812016,-0.15986851797812016,-0.15986851797812013,-0.15986851797812013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BD237>0,BD255/BD237,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V238>0,V256/V238,0)","v":-0.11888032076630972},-0.11888032076630972,-0.11888032076630971,-0.11888032076630971,-0.11888032076630971,-0.11888032076630971,-0.11888032076630972,-0.11888032076630974,-0.11888032076630972,-0.11888032076630971,-0.11888032076630972,-0.11888032076630974,-0.11888032076630974,-0.11888032076630974,-0.11888032076630974,-0.11888032076630975,-0.11888032076630975,-0.11888032076630976,-0.11888032076630975,-0.11888032076630975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.95027402494860769,-0.9502740249486078,-0.9502740249486078,-0.95027402494860791,-0.9502740249486078,-0.95027402494860791,-0.95027402494860802,-0.95027402494860802,-0.95027402494860802,-0.95027402494860802,-0.95027402494860813,-0.95027402494860813,-0.95027402494860824,-0.95027402494860813,-0.95027402494860813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11596305800819677,-0.11596305800819678,-0.11596305800819678,-0.1159630580081968,-0.11596305800819678,-0.11596305800819677,-0.11596305800819677,-0.11596305800819677,-0.11596305800819676,-0.11596305800819676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.30493153717975124,-0.30493153717975124,-0.30493153717975124,-0.30493153717975124,-0.30493153717975124,-0.3049315371797513,-0.3049315371797513,-0.3049315371797513,-0.3049315371797513,-0.3049315371797513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1629170530786981,-3.1629170530786981,-3.1629170530786985,-3.1629170530786981,-3.1629170530786981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BD243>0,BD261/BD243,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V244>0,V262/V244,0)","v":-0.23663862292198456},-0.23663862292198454,-0.23663862292198454,-0.23663862292198454,-0.23663862292198454,-0.23663862292198451,-0.23663862292198451,-0.23663862292198448,-0.23663862292198451,-0.23663862292198451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,-7.0740867060216788,-7.0740867060216788,-7.0740867060216788,-7.0740867060216788,-7.0740867060216788,-3.9111696529429807,-3.9111696529429811,-3.9111696529429807,-3.9111696529429811,-3.9111696529429811,-3.2536364348330489,-3.2536364348330498,-3.2536364348330498,-3.2536364348330498,-3.2536364348330498,-2.3033624098844414,-2.3033624098844414,-2.3033624098844414,-2.3033624098844414,-2.3033624098844414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2031"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U250+U269+U288+U307","v":5.4897967510576402},5.2153069135047581,4.9408170759518759,4.6663272383989938,4.3918374008461116,4.1173475632932295,3.8428577257403473,3.5683678881874652,3.2938780506345831,3.0193882130817009,2.7448983755288188,2.4704085379759371,2.1959187004230554,1.9214288628701734,1.6469390253172915,1.3724491877644096,1.0979593502115277,0.82346951265864576,0.54897967510576384,0.27448983755288192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.002474671742569,33.252350938155438,31.50222720456831,29.752103470981183,28.001979737394056,26.251856003806928,24.501732270219801,22.751608536632673,21.001484803045546,19.251361069458419,17.501237335871291,15.751113602284162,14.000989868697033,12.250866135109904,10.500742401522775,8.7506186679356457,7.0004949343485166,5.2503712007613874,3.5002474671742583,1.7501237335871291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.197370359562405,3.0375018415842847,2.8776333236061644,2.7177648056280441,2.5578962876499238,2.3980277696718035,2.2381592516936832,2.0782907337155629,1.9184222157374426,1.7585536977593224,1.5986851797812021,1.4388166618030818,1.2789481438249615,1.1190796258468412,0.95921110786872099,0.79934258989060081,0.63947407191248062,0.47960555393436044,0.31973703595624026,0.15986851797812013,0,0,0,0,0,0,0,0,0,{"$f":"AX255+AX274+AX293+AX312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U256+U275+U294+U313","v":2.3776064153261944},2.2587260945598846,2.1398457737935748,2.0209654530272649,1.9020851322609553,1.7832048114946457,1.6643244907283361,1.5454441699620265,1.4265638491957167,1.3076835284294068,1.1888032076630972,1.0699228868967876,0.95104256613047788,0.83216224536416816,0.71328192459785844,0.59440160383154872,0.475521283065239,0.35664096229892928,0.2377606415326195,0.11888032076630975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.254110374229116,13.303836349280509,12.353562324331902,11.403288299383295,10.453014274434686,9.5027402494860791,8.5524662245374721,7.6021921995888642,6.6519181746402563,5.7016441496916483,4.7513701247430404,3.8010960997944325,2.8508220748458246,1.9005480498972163,0.95027402494860813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1596305800819677,1.043667522073771,0.92770446406557427,0.81174140605737755,0.69577834804918071,0.57981529004098387,0.46385223203278708,0.3478891740245903,0.23192611601639351,0.11596305800819676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0493153717975123,2.7443838346177611,2.43945229743801,2.1345207602582588,1.8295892230785076,1.5246576858987564,1.2197261487190052,0.9147946115392539,0.6098630743595026,0.3049315371797513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.814585265393491,12.651668212314792,9.4887511592360951,6.3258341061573962,3.1629170530786981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX261+AX280+AX299+AX318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U262+U281+U300+U319","v":2.3663862292198456},2.1297476062978609,1.8931089833758763,1.6564703604538917,1.4198317375319072,1.1831931146099226,0.94655449168793804,0.70991586876595347,0.47327724584396902,0.23663862292198451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U326:U341)","v":82.711276018410729},75.637189312389054,68.563102606367394,61.489015900345706,54.414929194324031,47.340842488302357,43.429672835359369,39.518503182416389,35.607333529473408,31.696163876530431,27.78499422358745,24.531357788754399,21.277721353921358,18.024084919088303,14.770448484255255,11.516812049422207,9.2134496395377656,6.9100872296533229,4.6067248197688828,2.3033624098844414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2032","index":58,"n_rows":342,"n_cols":69,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"V30","v":2032},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.97387932239128]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,9.139226288141618]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":64.208534789748327}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045,0.43678639587193147]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3,8.735727917438629E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2032}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,W39>$M$2-V$30,W$30<=$M$2),$M$2-V$30,(W39>=1)*(W39-1))","v":79},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":78},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":77},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":76},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":75},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":74},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":73},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":72},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":71},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":70},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":69},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":68},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":67},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":66},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":65},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":64},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":63},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":62},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":61},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":60},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":59},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":58},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":57},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":56},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":55},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":54},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":53},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":52},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":51},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":50},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":49},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":48},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":47},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":46},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":45},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":44},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":43},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":42},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":41},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":40},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":39}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-U$30,V$30<=$M$2),$M$2-U$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665,12.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2032"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V115","v":4.4462643280463254},{"$f":"W115","v":4.3906860239457464},{"$f":"X115","v":4.3351077198451673},{"$f":"Y115","v":4.2795294157445882},{"$f":"Z115","v":4.2239511116440092},{"$f":"AA115","v":4.1683728075434301},{"$f":"AB115","v":4.112794503442851},{"$f":"AC115","v":4.057216199342272},{"$f":"AD115","v":4.0016378952416929},{"$f":"AE115","v":3.9460595911411138},{"$f":"AF115","v":3.8904812870405348},{"$f":"AG115","v":3.8349029829399557},{"$f":"AH115","v":3.7793246788393766},{"$f":"AI115","v":3.7237463747387975},{"$f":"AJ115","v":3.6681680706382185},{"$f":"AK115","v":3.6125897665376394},{"$f":"AL115","v":3.5570114624370603},{"$f":"AM115","v":3.5014331583364813},{"$f":"AN115","v":3.4458548542359022},{"$f":"AO115","v":3.3902765501353231},{"$f":"AP115","v":3.3346982460347441},{"$f":"AQ115","v":3.279119941934165},{"$f":"AR115","v":3.2235416378335859},{"$f":"AS115","v":3.1679633337330069},{"$f":"AT115","v":3.1123850296324278},{"$f":"AU115","v":3.0568067255318487},{"$f":"AV115","v":3.0012284214312697},{"$f":"AW115","v":2.9456501173306906},{"$f":"AX115","v":2.8900718132301115},{"$f":"AY115","v":2.8344935091295325},{"$f":"AZ115","v":2.7789152050289534},{"$f":"BA115","v":2.7233369009283743},{"$f":"BB115","v":2.6677585968277953},{"$f":"BC115","v":2.6121802927272162},{"$f":"BD115","v":2.5566019886266371},{"$f":"BE115","v":2.5010236845260581},{"$f":"BF115","v":2.445445380425479},{"$f":"BG115","v":2.3898670763248999},{"$f":"BH115","v":2.3342887722243209},{"$f":"BI115","v":2.2787104681237418},{"$f":"BJ115","v":2.2231321640231627},{"$f":"BK115","v":2.1675538599225836}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V117:V118)","v":27.97387932239128},{"$f":"SUM(W117:W118)","v":27.507648000351427},{"$f":"SUM(X117:X118)","v":27.041416678311574},{"$f":"SUM(Y117:Y118)","v":26.575185356271721},{"$f":"SUM(Z117:Z118)","v":26.108954034231868},{"$f":"SUM(AA117:AA118)","v":25.642722712192015},{"$f":"SUM(AB117:AB118)","v":25.176491390152162},{"$f":"SUM(AC117:AC118)","v":24.710260068112305},{"$f":"SUM(AD117:AD118)","v":24.244028746072452},{"$f":"SUM(AE117:AE118)","v":23.777797424032599},{"$f":"SUM(AF117:AF118)","v":23.311566101992742},{"$f":"SUM(AG117:AG118)","v":22.845334779952886},{"$f":"SUM(AH117:AH118)","v":22.379103457913033},{"$f":"SUM(AI117:AI118)","v":21.91287213587318},{"$f":"SUM(AJ117:AJ118)","v":21.446640813833323},{"$f":"SUM(AK117:AK118)","v":20.980409491793466},{"$f":"SUM(AL117:AL118)","v":20.514178169753613},{"$f":"SUM(AM117:AM118)","v":20.04794684771376},{"$f":"SUM(AN117:AN118)","v":19.581715525673903},{"$f":"SUM(AO117:AO118)","v":19.115484203634047},{"$f":"SUM(AP117:AP118)","v":18.649252881594194},{"$f":"SUM(AQ117:AQ118)","v":18.183021559554341},{"$f":"SUM(AR117:AR118)","v":17.716790237514484},{"$f":"SUM(AS117:AS118)","v":17.250558915474627},{"$f":"SUM(AT117:AT118)","v":16.784327593434774},{"$f":"SUM(AU117:AU118)","v":16.318096271394921},{"$f":"SUM(AV117:AV118)","v":15.851864949355067},{"$f":"SUM(AW117:AW118)","v":15.385633627315212},{"$f":"SUM(AX117:AX118)","v":14.919402305275357},{"$f":"SUM(AY117:AY118)","v":14.453170983235502},{"$f":"SUM(AZ117:AZ118)","v":13.986939661195647},{"$f":"SUM(BA117:BA118)","v":13.520708339155792},{"$f":"SUM(BB117:BB118)","v":13.054477017115937},{"$f":"SUM(BC117:BC118)","v":12.588245695076083},{"$f":"SUM(BD117:BD118)","v":12.122014373036228},{"$f":"SUM(BE117:BE118)","v":11.655783050996373},{"$f":"SUM(BF117:BF118)","v":11.189551728956518},{"$f":"SUM(BG117:BG118)","v":10.723320406916663},{"$f":"SUM(BH117:BH118)","v":10.257089084876808},{"$f":"SUM(BI117:BI118)","v":9.7908577628369535},{"$f":"SUM(BJ117:BJ118)","v":9.3246264407970987},{"$f":"SUM(BK117:BK118)","v":8.8583951187572438}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V120","v":2.5895956476960853},{"$f":"W120","v":2.5248557565036833},{"$f":"X120","v":2.4601158653112813},{"$f":"Y120","v":2.3953759741188794},{"$f":"Z120","v":2.3306360829264774},{"$f":"AA120","v":2.2658961917340754},{"$f":"AB120","v":2.2011563005416734},{"$f":"AC120","v":2.1364164093492715},{"$f":"AD120","v":2.0716765181568695},{"$f":"AE120","v":2.0069366269644675},{"$f":"AF120","v":1.9421967357720653},{"$f":"AG120","v":1.8774568445796631},{"$f":"AH120","v":1.8127169533872609},{"$f":"AI120","v":1.7479770621948587},{"$f":"AJ120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"AZ120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.139226288141618,8.7736572366159535,8.4080881850902891,8.0425191335646247,7.6769500820389602,7.3113810305132958,6.9458119789876314,6.5802429274619669,6.2146738759363025,5.8491048244106381,5.4835357728849736,5.1179667213593083,4.752397669833643,4.3868286183079785,4.0212595667823141,3.6556905152566492,3.2901214637309844,2.9245524122053195,2.5589833606796546,2.1934143091539897,1.8278452576283248,1.46227620610266,1.0967071545769951,0.73113810305132998,0.36556905152566499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W58:W73)","v":64.208534789748327},60.114037877046329,56.019540964344337,51.925044051642352,47.830547138940361,43.736050226238362,42.203244739173186,40.670439252108011,39.137633765042843,37.604828277977667,36.072022790912499,35.07176279227992,34.071502793647348,33.071242795014776,32.070982796382204,31.070722797749625,30.070462799117053,29.070202800484484,28.069942801851905,27.06968280321933,26.069422804586761,25.069162805954189,24.068902807321614,23.068642808689034,22.068382810056463,21.068122811423894,20.433431864316983,19.798740917210072,19.164049970103168,18.52935902299626,17.894668075889349,17.259977128782438,16.625286181675531,15.990595234568623,15.355904287461714,14.721213340354804,14.086522393247895,13.451831446140989,12.817140499034078,12.182449551927171,11.547758604820261,11.025948978679828]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2032"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V384","v":27.97387932239128}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V389","v":9.139226288141618}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,{"$f":"SUM(V77:V92)","v":64.208534789748327},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2032"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,0,0,0,0,0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.46623132203985468,-0.46623132203985468,-0.46623132203985473,-0.46623132203985473,-0.46623132203985479,-0.46623132203985479,-0.46623132203985485,-0.46623132203985479,-0.46623132203985485,-0.4662313220398549,-0.46623132203985485,-0.46623132203985479,-0.46623132203985485,-0.4662313220398549,-0.46623132203985485,-0.46623132203985479,-0.46623132203985485,-0.4662313220398549,-0.46623132203985485,-0.46623132203985479,-0.46623132203985485,-0.4662313220398549,-0.46623132203985485,-0.46623132203985479,-0.46623132203985485,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.4662313220398549,-0.46623132203985496,-0.46623132203985496,-0.46623132203985496]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-6.473989119240213E-2,-6.473989119240213E-2,-6.4739891192402144E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.4739891192402144E-2},-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,0,0,0,0,0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.36556905152566471,-0.36556905152566471,-0.36556905152566477,-0.36556905152566477,-0.36556905152566477,-0.36556905152566477,-0.36556905152566482,-0.36556905152566482,-0.36556905152566488,-0.36556905152566488,-0.36556905152566493,-0.36556905152566488,-0.36556905152566482,-0.36556905152566488,-0.36556905152566493,-0.36556905152566493,-0.36556905152566493,-0.36556905152566493,-0.36556905152566493,-0.36556905152566493,-0.36556905152566499,-0.36556905152566499,-0.36556905152566505,-0.36556905152566499,-0.36556905152566499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,-4.0944969127019935,-4.0944969127019935,-4.0944969127019935,-4.0944969127019935,-4.0944969127019935,-1.5328054870651746,-1.5328054870651746,-1.5328054870651746,-1.5328054870651748,-1.5328054870651748,-1.0002599986325738,-1.0002599986325738,-1.0002599986325735,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-1.0002599986325738,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690865,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.63469094710690876,-0.52180962614043402,-0.52180962614043402]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209,2.2787104681237418,2.2231321640231627,2.1675538599225836,2.1119755558220046]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,27.97387932239128,27.507648000351427,27.041416678311574,26.575185356271721,26.108954034231868,25.642722712192015,25.176491390152162,24.710260068112305,24.244028746072452,23.777797424032599,23.311566101992742,22.845334779952886,22.379103457913033,21.91287213587318,21.446640813833323,20.980409491793466,20.514178169753613,20.04794684771376,19.581715525673903,19.115484203634047,18.649252881594194,18.183021559554341,17.716790237514484,17.250558915474627,16.784327593434774,16.318096271394921,15.851864949355067,15.385633627315212,14.919402305275357,14.453170983235502,13.986939661195647,13.520708339155792,13.054477017115937,12.588245695076083,12.122014373036228,11.655783050996373,11.189551728956518,10.723320406916663,10.257089084876808,9.7908577628369535,9.3246264407970987,8.8583951187572438,8.392163796717389]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,9.139226288141618,8.7736572366159535,8.4080881850902891,8.0425191335646247,7.6769500820389602,7.3113810305132958,6.9458119789876314,6.5802429274619669,6.2146738759363025,5.8491048244106381,5.4835357728849736,5.1179667213593083,4.752397669833643,4.3868286183079785,4.0212595667823141,3.6556905152566492,3.2901214637309844,2.9245524122053195,2.5589833606796546,2.1934143091539897,1.8278452576283248,1.46227620610266,1.0967071545769951,0.73113810305132998,0.36556905152566499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V115:V130)","v":64.208534789748327},60.114037877046329,56.019540964344337,51.925044051642352,47.830547138940361,43.736050226238362,42.203244739173186,40.670439252108011,39.137633765042843,37.604828277977667,36.072022790912499,35.07176279227992,34.071502793647348,33.071242795014776,32.070982796382204,31.070722797749625,30.070462799117053,29.070202800484484,28.069942801851905,27.06968280321933,26.069422804586761,25.069162805954189,24.068902807321614,23.068642808689034,22.068382810056463,21.068122811423894,20.433431864316983,19.798740917210072,19.164049970103168,18.52935902299626,17.894668075889349,17.259977128782438,16.625286181675531,15.990595234568623,15.355904287461714,14.721213340354804,14.086522393247895,13.451831446140989,12.817140499034078,12.182449551927171,11.547758604820261,11.025948978679828,10.504139352539394]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2032"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AK211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V213:V214)","v":27.97387932239128},27.177409695362101,26.396869460873507,25.631940031074684,24.882309189871837,24.147670965493049,23.427725505601835,22.722178954908447,22.030743335228927,21.353136427942996,20.689081658802785,20.038307985045378,19.400549784763118,18.775546748486505,18.163043772935424,17.562790856895365,16.974542999176105,16.398060098611232,15.833106856057656,15.279452678355151,14.736871584206696,14.20514211194121,13.684047229121035,13.173374243957262,12.672914718496765,12.182464383545478,11.701823055293216,11.230794553606,10.769186621952528,10.316810848932125,9.8734825913721309,9.4390208989633368,9.0132484404027178,8.5959914310133119,8.1870795618116929,7.7863459299941074,7.393626970812873,7.0087623908152636,6.6315951024176067,6.2619711597879029,5.8997396960107933,5.5447528615092256]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AK216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.139226288141618,8.6782722709594537,8.226537334120934,7.7838370960191847,7.3499908626794701,6.9248215540065496,6.5081556315070879,6.0998230274576155,5.6996570754891325,5.307494442560019,4.9231750622894879,4.5465420696243672,4.1774417368125487,3.8157234106569669,3.4612394510244968,3.1138451705846761,2.7733987757536518,2.4397613088192482,2.1127965912235327,1.7923711679797312,1.4783542532008058,1.170617676717459,0.86903583176377897,0.57348562370917255,0.28384641981565839,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,{"$f":"BI223","v":3.6359804056473877E-15},3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W135:W150)","v":64.208534789748327},59.42874712671874,54.744555216949742,50.154047145376126,45.655349235233984,41.246625283294676,39.336135508534298,37.463855529269118,35.629021149589249,33.830883457502956,32.068708519258408,30.817516558010858,29.591348435988273,28.389703676406132,27.212091812015636,26.058032184912946,24.927053750352314,23.818694884482895,22.732503195930864,21.668035341149871,20.624856843464499,19.602541915732836,18.600673286555807,17.618842029962316,16.656647398500699,15.713696659668308,15.067774427031896,14.434770639048214,13.814426926824208,13.206490088844678,12.610711987624743,12.026849448429207,11.454664160017579,10.89392257737418,10.344395826383654,9.8058596104129379,9.2780941187616364,8.7608839369433618,8.2540179587614517,7.7572893001431806,7.2704952146972737,6.866049368193643]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2032"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V384","v":27.97387932239128}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V389","v":9.139226288141618}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!V396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,{"$f":"SUM(V154:V169)","v":64.208534789748327},{"$f":"SUM(W154:W169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2032"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,-5.1498346524429972E-2,-5.0468379593941362E-2,-4.9459012002062534E-2,-4.8469831762021284E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.79646962702917845,-0.78054023448859489,-0.76492942979882295,-0.7496308412028464,-0.73463822437878934,-0.71994545989121372,-0.70554655069338923,-0.6914356196795215,-0.67760690728593109,-0.66405476914021255,-0.65077367375740813,-0.63775820028225993,-0.6250030362766148,-0.61250297555108246,-0.60025291604006081,-0.58824785771925958,-0.57648290056487428,-0.56495324255357682,-0.55365417770250525,-0.54258109414845523,-0.53172947226548606,-0.52109488282017624,-0.5106729851637728,-0.50045952546049721,-0.49045033495128737,-0.48064132825226158,-0.47102850168721633,-0.46160793165347191,-0.45237577302040249,-0.44332825755999444,-0.43446169240879462,-0.42577245856061863,-0.4172570093894063,-0.40891186920161815,-0.40073363181758581,-0.39271895918123406,-0.38486457999760931,-0.37716728839765712,-0.36962394262970394,-0.36223146377710991,-0.35498683450156765,-0.34788709781153632,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.3436678148577756E-2,-9.1567944585606201E-2,-8.9736585693894075E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-8.7941853980016194E-2},-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,-4.3361896287646876E-2,-4.2494658361893936E-2,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,-3.2244473176491296E-2,-3.1599583712961475E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.46095401718216333,-0.45173493683852001,-0.44270023810174969,-0.43384623333971462,-0.4251693086729203,-0.41666592249946188,-0.40833260404947258,-0.4001659519684832,-0.39216263292911357,-0.38431938027053125,-0.37663299266512057,-0.36910033281181814,-0.3617183261555818,-0.35448395963247015,-0.34739428043982074,-0.34044639483102435,-0.33363746693440377,-0.32696471759571577,-0.32042542324380141,-0.3140169147789254,-0.30773657648334685,-0.30158184495367996,-0.29555020805460636,-0.28963920389351416,-0.2838464198156439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,{"$f":"SUM(W192:W207)","v":-4.7797876630295875},-4.6841919097689955,-4.5905080715736153,-4.4986979101421429,-4.4087239519392991,-1.9104897747603897,-1.8722799792651816,-1.8348343796798778,-1.7981376920862806,-1.7621749382445548,-1.2511919612475431,-1.226168122022592,-1.2016447595821402,-1.1776118643904974,-1.1540596271026875,-1.1309784345606337,-1.1083588658694208,-1.0861916885520326,-1.0644678547809918,-1.043178497685372,-1.0223149277316645,-1.0018686291770311,-0.9818312565934908,-0.96219463146162065,-0.94295073883238834,-0.64592223263640947,-0.63300378798368129,-0.62034371222400753,-0.60793683797952747,-0.59577810121993668,-0.58386253919553821,-0.5721852884116273,-0.5607415826433948,-0.54952675099052684,-0.53853621597071633,-0.52776549165130193,-0.51721018181827583,-0.50686597818191026,-0.49672865861827209,-0.48679408544590663,-0.40444584650363019,-0.39635692957355761]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V135+V173+V192+V154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607,1.2728266749223394]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V136+V174+V193+V155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V137+V175+V194+V156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V138+V176+V195+V157","v":27.97387932239128},27.177409695362101,26.396869460873507,25.631940031074684,24.882309189871837,24.147670965493049,23.427725505601835,22.722178954908447,22.030743335228927,21.353136427942996,20.689081658802785,20.038307985045378,19.400549784763118,18.775546748486505,18.163043772935424,17.562790856895365,16.974542999176105,16.398060098611232,15.833106856057656,15.279452678355151,14.736871584206696,14.20514211194121,13.684047229121035,13.173374243957262,12.672914718496765,12.182464383545478,11.701823055293216,11.230794553606,10.769186621952528,10.316810848932125,9.8734825913721309,9.4390208989633368,9.0132484404027178,8.5959914310133119,8.1870795618116929,7.7863459299941074,7.393626970812873,7.0087623908152636,6.6315951024176067,6.2619711597879029,5.8997396960107933,5.5447528615092256,5.1968657636976889]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V139+V177+V196+V158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V140+V178+V197+V159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V141+V179+V198+V160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V142+V180+V199+V161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V143+V181+V200+V162","v":9.139226288141618},8.6782722709594537,8.226537334120934,7.7838370960191847,7.3499908626794701,6.9248215540065496,6.5081556315070879,6.0998230274576155,5.6996570754891325,5.307494442560019,4.9231750622894879,4.5465420696243672,4.1774417368125487,3.8157234106569669,3.4612394510244968,3.1138451705846761,2.7733987757536518,2.4397613088192482,2.1127965912235327,1.7923711679797312,1.4783542532008058,1.170617676717459,0.86903583176377897,0.57348562370917255,0.28384641981565839,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14,1.4488410471358293E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V144+V182+V201+V163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V145+V183+V202+V164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V146+V184+V203+V165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V147+V185+V204+V166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V148+V186+V205+V167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V149+V187+V206+V168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V150+V188+V207+V169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V211:V226)","v":64.208534789748327},59.42874712671874,54.744555216949742,50.154047145376126,45.655349235233984,41.246625283294676,39.336135508534298,37.463855529269118,35.629021149589249,33.830883457502956,32.068708519258408,30.817516558010858,29.591348435988273,28.389703676406132,27.212091812015636,26.058032184912946,24.927053750352314,23.818694884482895,22.732503195930864,21.668035341149871,20.624856843464499,19.602541915732836,18.600673286555807,17.618842029962316,16.656647398500699,15.713696659668308,15.067774427031896,14.434770639048214,13.814426926824208,13.206490088844678,12.610711987624743,12.026849448429207,11.454664160017579,10.89392257737418,10.344395826383654,9.8058596104129379,9.2780941187616364,8.7608839369433618,8.2540179587614517,7.7572893001431806,7.2704952146972737,6.866049368193643,6.4696924386200854]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2032"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(W232>=1)*(W232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,{"$f":"(Y238>=1)*(Y238-1)","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,{"$f":"(AB244>=1)*(AB244-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2032"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V326","v":5.6275906495091856},5.3462111170337261,5.0648315845582665,4.783452052082807,4.5020725196073474,4.2206929871318879,3.9393134546564288,3.6579339221809697,3.3765543897055106,3.0951748572300515,2.8137953247545924,2.5324157922791333,2.2510362598036742,1.9696567273282148,1.6882771948527555,{"$f":"AK326","v":1.4068976623772962},1.1255181299018369,0.84413859742637765,0.56275906495091843,0.28137953247545922,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA326","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.406248951996027,33.635936504396227,31.865624056796428,30.095311609196624,28.324999161596821,26.554686713997022,24.784374266397219,23.014061818797416,21.243749371197616,19.473436923597816,17.703124475998013,15.932812028398212,14.162499580798411,12.392187133198609,10.621874685598808,8.8515622379990067,7.0812497903992053,5.310937342799404,3.5406248951996027,1.7703124475998013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2776243555874207,3.1137431378080498,2.9498619200286789,2.7859807022493079,2.622099484469937,2.4582182666905661,2.2943370489111952,2.1304558311318242,1.9665746133524531,1.8026933955730819,1.6388121777937108,1.4749309600143397,1.3110497422349685,1.1471685244555974,0.98328730667622632,0.81940608889685529,0.65552487111748425,0.49164365333811322,0.32776243555874218,0.16388121777937109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4372843363508814,2.3154201195333375,2.1935559027157936,2.0716916858982497,1.9498274690807056,1.8279632522631615,1.7060990354456174,1.5842348186280732,1.4623706018105291,1.340506384992985,1.2186421681754409,1.0967779513578968,0.97491373454035268,0.85304951772280857,0.73118530090526446,0.60932108408772034,0.48745686727017629,0.36559265045263223,0.24372843363508817,0.12186421681754409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.567423933496391,10.796262337929965,10.02510074236354,9.2539391467971139,8.4827775512306882,7.7116159556642625,6.9404543600978359,6.1692927645314093,5.3981311689649836,4.626969573398557,3.8558079778321308,3.0846463822657046,2.3134847866992785,1.5423231911328523,0.77116159556642616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1887373076420249,1.0698635768778224,0.95098984611361992,0.83211611534941743,0.71324238458521494,0.59436865382101245,0.47549492305680996,0.35662119229260747,0.23774746152840498,0.11887373076420249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1258531876296294,2.8132678688666664,2.5006825501037033,2.1880972313407403,1.8755119125777773,1.5629265938148145,1.2503412750518517,0.93775595628888875,0.62517063752592583,0.31258531876296292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.211531355554865,12.969225084443892,9.7269188133329187,6.4846125422219458,3.2423062711109729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4257825235732628,2.1832042712159367,1.9406260188586104,1.6980477665012841,1.4554695141439578,1.2128912617866314,0.9703130094293051,0.72773475707197877,0.48515650471465255,0.24257825235732627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W250:W265)","v":81.268076601339686},74.243134018105621,67.218191434871571,60.193248851637492,53.168306268403413,46.143363685169362,42.360727373046259,38.578091060923164,34.795454748800076,31.012818436676987,27.230182124553892,24.121583114315285,21.012984104076679,17.90438509383808,14.795786083599481,11.687187073360878,9.349749658688701,7.0123122440165275,4.6748748293443505,2.3374374146721753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2032"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V154*V$36","v":5.6275906495091856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.406248951996027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2776243555874207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4372843363508814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.567423933496391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1887373076420249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1258531876296294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.211531355554865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4257825235732628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V269:V284)","v":81.268076601339686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2032"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W232>0,W250/W232,0)","v":-0.28137953247545927},-0.28137953247545927,-0.28137953247545927,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545927,-0.28137953247545927,-0.28137953247545927,-0.28137953247545927,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,-0.28137953247545922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7703124475998013,-1.7703124475998013,-1.7703124475998016,-1.7703124475998013,-1.7703124475998013,-1.7703124475998016,-1.7703124475998013,-1.7703124475998011,-1.7703124475998013,-1.7703124475998016,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,-1.7703124475998013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16388121777937104,-0.16388121777937104,-0.16388121777937104,-0.16388121777937106,-0.16388121777937106,-0.16388121777937106,-0.16388121777937109,-0.16388121777937109,-0.16388121777937109,-0.16388121777937109,-0.16388121777937109,-0.16388121777937106,-0.16388121777937106,-0.16388121777937106,-0.16388121777937106,-0.16388121777937106,-0.16388121777937106,-0.16388121777937106,-0.16388121777937109,-0.16388121777937109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BJ237>0,BJ255/BJ237,0)","v":0},0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W238>0,W256/W238,0)","v":-0.12186421681754407},-0.12186421681754407,-0.12186421681754409,-0.1218642168175441,-0.1218642168175441,-0.1218642168175441,-0.1218642168175441,-0.1218642168175441,-0.1218642168175441,-0.1218642168175441,-0.12186421681754409,-0.12186421681754409,-0.12186421681754409,-0.12186421681754409,-0.12186421681754407,-0.12186421681754407,-0.12186421681754407,-0.12186421681754407,-0.12186421681754409,-0.12186421681754409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.77116159556642605,-0.77116159556642605,-0.77116159556642616,-0.77116159556642616,-0.77116159556642616,-0.77116159556642627,-0.77116159556642616,-0.77116159556642616,-0.77116159556642627,-0.77116159556642616,-0.77116159556642616,-0.77116159556642616,-0.77116159556642616,-0.77116159556642616,-0.77116159556642616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,-0.11887373076420249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.31258531876296292,-0.31258531876296292,-0.31258531876296292,-0.31258531876296292,-0.31258531876296286,-0.31258531876296292,-0.31258531876296292,-0.31258531876296292,-0.31258531876296292,-0.31258531876296292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.2423062711109729,-3.2423062711109729,-3.2423062711109729,-3.2423062711109729,-3.2423062711109729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BJ243>0,BJ261/BJ243,0)","v":0},0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W244>0,W262/W244,0)","v":-0.24257825235732627},-0.2425782523573263,-0.2425782523573263,-0.2425782523573263,-0.2425782523573263,-0.24257825235732627,-0.24257825235732627,-0.24257825235732625,-0.24257825235732627,-0.24257825235732627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,-7.0249425832340657,-7.0249425832340657,-7.0249425832340666,-7.0249425832340657,-7.0249425832340657,-3.7826363121230937,-3.7826363121230928,-3.7826363121230928,-3.7826363121230928,-3.7826363121230937,-3.1085990102386014,-3.1085990102386014,-3.1085990102386014,-3.1085990102386014,-3.1085990102386014,-2.3374374146721753,-2.3374374146721753,-2.3374374146721753,-2.3374374146721753,-2.3374374146721753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2032"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V250+V269+V288+V307","v":5.6275906495091856},5.3462111170337261,5.0648315845582665,4.783452052082807,4.5020725196073474,4.2206929871318879,3.9393134546564288,3.6579339221809697,3.3765543897055106,3.0951748572300515,2.8137953247545924,2.5324157922791333,2.2510362598036742,1.9696567273282148,1.6882771948527555,1.4068976623772962,1.1255181299018369,0.84413859742637765,0.56275906495091843,0.28137953247545922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.406248951996027,33.635936504396227,31.865624056796428,30.095311609196624,28.324999161596821,26.554686713997022,24.784374266397219,23.014061818797416,21.243749371197616,19.473436923597816,17.703124475998013,15.932812028398212,14.162499580798411,12.392187133198609,10.621874685598808,8.8515622379990067,7.0812497903992053,5.310937342799404,3.5406248951996027,1.7703124475998013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2776243555874207,3.1137431378080498,2.9498619200286789,2.7859807022493079,2.622099484469937,2.4582182666905661,2.2943370489111952,2.1304558311318242,1.9665746133524531,1.8026933955730819,1.6388121777937108,1.4749309600143397,1.3110497422349685,1.1471685244555974,0.98328730667622632,0.81940608889685529,0.65552487111748425,0.49164365333811322,0.32776243555874218,0.16388121777937109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD255+BD274+BD293+BD312","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V256+V275+V294+V313","v":2.4372843363508814},2.3154201195333375,2.1935559027157936,2.0716916858982497,1.9498274690807056,1.8279632522631615,1.7060990354456174,1.5842348186280732,1.4623706018105291,1.340506384992985,1.2186421681754409,1.0967779513578968,0.97491373454035268,0.85304951772280857,0.73118530090526446,0.60932108408772034,0.48745686727017629,0.36559265045263223,0.24372843363508817,0.12186421681754409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.567423933496391,10.796262337929965,10.02510074236354,9.2539391467971139,8.4827775512306882,7.7116159556642625,6.9404543600978359,6.1692927645314093,5.3981311689649836,4.626969573398557,3.8558079778321308,3.0846463822657046,2.3134847866992785,1.5423231911328523,0.77116159556642616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1887373076420249,1.0698635768778224,0.95098984611361992,0.83211611534941743,0.71324238458521494,0.59436865382101245,0.47549492305680996,0.35662119229260747,0.23774746152840498,0.11887373076420249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1258531876296294,2.8132678688666664,2.5006825501037033,2.1880972313407403,1.8755119125777773,1.5629265938148145,1.2503412750518517,0.93775595628888875,0.62517063752592583,0.31258531876296292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.211531355554865,12.969225084443892,9.7269188133329187,6.4846125422219458,3.2423062711109729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD261+BD280+BD299+BD318","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V262+V281+V300+V319","v":2.4257825235732628},2.1832042712159367,1.9406260188586104,1.6980477665012841,1.4554695141439578,1.2128912617866314,0.9703130094293051,0.72773475707197877,0.48515650471465255,0.24257825235732627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V326:V341)","v":81.268076601339686},74.243134018105621,67.218191434871571,60.193248851637492,53.168306268403413,46.143363685169362,42.360727373046259,38.578091060923164,34.795454748800076,31.012818436676987,27.230182124553892,24.121583114315285,21.012984104076679,17.90438509383808,14.795786083599481,11.687187073360878,9.349749658688701,7.0123122440165275,4.6748748293443505,2.3374374146721753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2033","index":59,"n_rows":342,"n_cols":70,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"W30","v":2033},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.908879085511948]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,9.0110589499022637]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":64.015367214629634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437,0.44570040395095045]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3,8.9140080790190094E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2033}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,X39>$M$2-W$30,X$30<=$M$2),$M$2-W$30,(X39>=1)*(X39-1))","v":79},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":78},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":77},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":76},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":75},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":74},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":73},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":72},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":71},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":70},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":69},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":68},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":67},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":66},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":65},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":64},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":63},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":62},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":61},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":60},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":59},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":58},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":57},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":56},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":55},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":54},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":53},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":52},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":51},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":50},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":49},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":48},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":47},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":46},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":45},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":44},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":43},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":42},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":41},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":40}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-V$30,W$30<=$M$2),$M$2-V$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665,13.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2033"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W115","v":4.4462643280463254},{"$f":"X115","v":4.3906860239457464},{"$f":"Y115","v":4.3351077198451673},{"$f":"Z115","v":4.2795294157445882},{"$f":"AA115","v":4.2239511116440092},{"$f":"AB115","v":4.1683728075434301},{"$f":"AC115","v":4.112794503442851},{"$f":"AD115","v":4.057216199342272},{"$f":"AE115","v":4.0016378952416929},{"$f":"AF115","v":3.9460595911411138},{"$f":"AG115","v":3.8904812870405348},{"$f":"AH115","v":3.8349029829399557},{"$f":"AI115","v":3.7793246788393766},{"$f":"AJ115","v":3.7237463747387975},{"$f":"AK115","v":3.6681680706382185},{"$f":"AL115","v":3.6125897665376394},{"$f":"AM115","v":3.5570114624370603},{"$f":"AN115","v":3.5014331583364813},{"$f":"AO115","v":3.4458548542359022},{"$f":"AP115","v":3.3902765501353231},{"$f":"AQ115","v":3.3346982460347441},{"$f":"AR115","v":3.279119941934165},{"$f":"AS115","v":3.2235416378335859},{"$f":"AT115","v":3.1679633337330069},{"$f":"AU115","v":3.1123850296324278},{"$f":"AV115","v":3.0568067255318487},{"$f":"AW115","v":3.0012284214312697},{"$f":"AX115","v":2.9456501173306906},{"$f":"AY115","v":2.8900718132301115},{"$f":"AZ115","v":2.8344935091295325},{"$f":"BA115","v":2.7789152050289534},{"$f":"BB115","v":2.7233369009283743},{"$f":"BC115","v":2.6677585968277953},{"$f":"BD115","v":2.6121802927272162},{"$f":"BE115","v":2.5566019886266371},{"$f":"BF115","v":2.5010236845260581},{"$f":"BG115","v":2.445445380425479},{"$f":"BH115","v":2.3898670763248999},{"$f":"BI115","v":2.3342887722243209},{"$f":"BJ115","v":2.2787104681237418},{"$f":"BK115","v":2.2231321640231627}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W117:W118)","v":27.908879085511948},{"$f":"SUM(X117:X118)","v":27.443731100753418},{"$f":"SUM(Y117:Y118)","v":26.978583115994883},{"$f":"SUM(Z117:Z118)","v":26.513435131236349},{"$f":"SUM(AA117:AA118)","v":26.048287146477819},{"$f":"SUM(AB117:AB118)","v":25.583139161719288},{"$f":"SUM(AC117:AC118)","v":25.117991176960754},{"$f":"SUM(AD117:AD118)","v":24.652843192202219},{"$f":"SUM(AE117:AE118)","v":24.187695207443689},{"$f":"SUM(AF117:AF118)","v":23.722547222685158},{"$f":"SUM(AG117:AG118)","v":23.257399237926624},{"$f":"SUM(AH117:AH118)","v":22.792251253168089},{"$f":"SUM(AI117:AI118)","v":22.327103268409559},{"$f":"SUM(AJ117:AJ118)","v":21.861955283651028},{"$f":"SUM(AK117:AK118)","v":21.396807298892494},{"$f":"SUM(AL117:AL118)","v":20.93165931413396},{"$f":"SUM(AM117:AM118)","v":20.466511329375429},{"$f":"SUM(AN117:AN118)","v":20.001363344616898},{"$f":"SUM(AO117:AO118)","v":19.536215359858364},{"$f":"SUM(AP117:AP118)","v":19.07106737509983},{"$f":"SUM(AQ117:AQ118)","v":18.605919390341299},{"$f":"SUM(AR117:AR118)","v":18.140771405582768},{"$f":"SUM(AS117:AS118)","v":17.675623420824234},{"$f":"SUM(AT117:AT118)","v":17.2104754360657},{"$f":"SUM(AU117:AU118)","v":16.745327451307169},{"$f":"SUM(AV117:AV118)","v":16.280179466548638},{"$f":"SUM(AW117:AW118)","v":15.815031481790106},{"$f":"SUM(AX117:AX118)","v":15.349883497031573},{"$f":"SUM(AY117:AY118)","v":14.884735512273041},{"$f":"SUM(AZ117:AZ118)","v":14.419587527514508},{"$f":"SUM(BA117:BA118)","v":13.954439542755976},{"$f":"SUM(BB117:BB118)","v":13.489291557997444},{"$f":"SUM(BC117:BC118)","v":13.024143573238911},{"$f":"SUM(BD117:BD118)","v":12.558995588480379},{"$f":"SUM(BE117:BE118)","v":12.093847603721846},{"$f":"SUM(BF117:BF118)","v":11.628699618963314},{"$f":"SUM(BG117:BG118)","v":11.163551634204781},{"$f":"SUM(BH117:BH118)","v":10.698403649446249},{"$f":"SUM(BI117:BI118)","v":10.233255664687716},{"$f":"SUM(BJ117:BJ118)","v":9.7681076799291837},{"$f":"SUM(BK117:BK118)","v":9.3029596951706512}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120","v":2.5895956476960853},{"$f":"X120","v":2.5248557565036833},{"$f":"Y120","v":2.4601158653112813},{"$f":"Z120","v":2.3953759741188794},{"$f":"AA120","v":2.3306360829264774},{"$f":"AB120","v":2.2658961917340754},{"$f":"AC120","v":2.2011563005416734},{"$f":"AD120","v":2.1364164093492715},{"$f":"AE120","v":2.0716765181568695},{"$f":"AF120","v":2.0069366269644675},{"$f":"AG120","v":1.9421967357720653},{"$f":"AH120","v":1.8774568445796631},{"$f":"AI120","v":1.8127169533872609},{"$f":"AJ120","v":1.7479770621948587},{"$f":"AK120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"BA120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0110589499022637,8.6506165919061733,8.2901742339100828,7.9297318759139923,7.5692895179179018,7.2088471599218114,6.8484048019257209,6.4879624439296304,6.1275200859335399,5.7670777279374494,5.406635369941359,5.0461930119452685,4.685750653949178,4.3253082959530875,3.964865937956997,3.6044235799609066,3.2439812219648161,2.8835388639687256,2.5230965059726351,2.1626541479765442,1.8022117899804535,1.4417694319843628,1.0813270739882721,0.7208847159921814,0.3604423579960907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X58:X73)","v":64.015367214629634},59.927080332738541,55.83879345084744,51.750506568956354,47.662219687065253,43.573932805174152,42.047337348919868,40.52074189266559,38.99414643641132,37.467550980157036,35.940955523902758,34.946905556081084,33.952855588259411,32.958805620437737,31.964755652616056,30.970705684794375,29.976655716972701,28.982605749151027,27.988555781329346,26.994505813507665,26.000455845685995,25.006405877864317,24.01235591004264,23.018305942220959,22.024255974399285,21.030206006577611,20.396598396752022,19.762990786926434,19.129383177100852,18.495775567275267,17.862167957449678,17.228560347624089,16.594952737798504,15.961345127972919,15.327737518147332,14.694129908321745,14.060522298496158,13.426914688670575,12.793307078844986,12.159699469019401,11.526091859193814]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2033"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W384","v":27.908879085511948}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W389","v":9.0110589499022637}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W77:W92)","v":64.015367214629634},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2033"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(P58<0,P39<1),P58,(P58/P39)))","v":0},0,0,0,0,0,0,0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.46514798475853247,-0.46514798475853253,-0.46514798475853247,-0.46514798475853242,-0.46514798475853247,-0.46514798475853253,-0.46514798475853247,-0.46514798475853242,-0.46514798475853247,-0.46514798475853253,-0.46514798475853247,-0.46514798475853242,-0.46514798475853247,-0.46514798475853253,-0.46514798475853247,-0.46514798475853242,-0.46514798475853247,-0.46514798475853253,-0.46514798475853247,-0.46514798475853242,-0.46514798475853247,-0.46514798475853253,-0.46514798475853247,-0.46514798475853242,-0.46514798475853247,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853253,-0.46514798475853258,-0.46514798475853258]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-6.473989119240213E-2,-6.473989119240213E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.4739891192402144E-2},-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(P64<0,P45<1),P64,(P64/P45)))","v":0},0,0,0,0,0,0,0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.36044235799609053,-0.36044235799609053,-0.36044235799609053,-0.36044235799609053,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609059,-0.36044235799609065,-0.36044235799609065,-0.36044235799609065,-0.3604423579960907,-0.3604423579960907,-0.36044235799609076,-0.3604423579960907,-0.3604423579960907,-0.3604423579960907,-0.3604423579960907,-0.3604423579960907,-0.3604423579960907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(P72<0,P53<1),P72,(P72/P53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,-4.0882868818910971,-4.0882868818910971,-4.0882868818910971,-4.0882868818910971,-4.0882868818910971,-1.5265954562542781,-1.5265954562542781,-1.5265954562542781,-1.5265954562542781,-1.5265954562542781,-0.99404996782167698,-0.99404996782167698,-0.99404996782167698,-0.99404996782167698,-0.99404996782167698,-0.99404996782167698,-0.99404996782167709,-0.99404996782167709,-0.99404996782167721,-0.99404996782167709,-0.99404996782167709,-0.99404996782167709,-0.99404996782167709,-0.99404996782167709,-0.99404996782167709,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558628,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.63360760982558639,-0.52072628885911165]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209,2.2787104681237418,2.2231321640231627,2.1675538599225836]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,27.908879085511948,27.443731100753418,26.978583115994883,26.513435131236349,26.048287146477819,25.583139161719288,25.117991176960754,24.652843192202219,24.187695207443689,23.722547222685158,23.257399237926624,22.792251253168089,22.327103268409559,21.861955283651028,21.396807298892494,20.93165931413396,20.466511329375429,20.001363344616898,19.536215359858364,19.07106737509983,18.605919390341299,18.140771405582768,17.675623420824234,17.2104754360657,16.745327451307169,16.280179466548638,15.815031481790106,15.349883497031573,14.884735512273041,14.419587527514508,13.954439542755976,13.489291557997444,13.024143573238911,12.558995588480379,12.093847603721846,11.628699618963314,11.163551634204781,10.698403649446249,10.233255664687716,9.7681076799291837,9.3029596951706512,8.8378117104121188]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,9.0110589499022637,8.6506165919061733,8.2901742339100828,7.9297318759139923,7.5692895179179018,7.2088471599218114,6.8484048019257209,6.4879624439296304,6.1275200859335399,5.7670777279374494,5.406635369941359,5.0461930119452685,4.685750653949178,4.3253082959530875,3.964865937956997,3.6044235799609066,3.2439812219648161,2.8835388639687256,2.5230965059726351,2.1626541479765442,1.8022117899804535,1.4417694319843628,1.0813270739882721,0.7208847159921814,0.3604423579960907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W115:W130)","v":64.015367214629634},59.927080332738541,55.83879345084744,51.750506568956354,47.662219687065253,43.573932805174152,42.047337348919868,40.52074189266559,38.99414643641132,37.467550980157036,35.940955523902758,34.946905556081084,33.952855588259411,32.958805620437737,31.964755652616056,30.970705684794375,29.976655716972701,28.982605749151027,27.988555781329346,26.994505813507665,26.000455845685995,25.006405877864317,24.01235591004264,23.018305942220959,22.024255974399285,21.030206006577611,20.396598396752022,19.762990786926434,19.129383177100852,18.495775567275267,17.862167957449678,17.228560347624089,16.594952737798504,15.961345127972919,15.327737518147332,14.694129908321745,14.060522298496158,13.426914688670575,12.793307078844986,12.159699469019401,11.526091859193814,11.005365570334703]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2033"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AL211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W213:W214)","v":27.908879085511948},27.114260139034705,26.335533571487005,25.572381535290258,24.824492539817449,24.091561324254094,23.373288733002006,22.669381593574961,21.979552596936458,21.303520180230723,20.641008411859104,19.991746878854919,19.355470576510815,18.731919800213593,18.120840039442317,17.521981873886467,16.935100871641733,16.359957489441893,15.79631697488605,15.243949270621323,14.702628920441892,14.172134977266049,13.652250912953724,13.142764529927645,12.643467874562086,12.154157152303839,11.674632644490757,11.204698626833936,10.744163289530253,10.292838658972643,9.8505405210261863,9.4170883458386569,8.9923052141548787,8.5760177451047763,8.1680560254356767,7.7682535401599582,7.3764471045897544,6.9924767977309541,6.6161858970093306,6.2474208143021395,5.8860310332490915]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AL216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0110589499022637,8.5565692927841059,8.1111694288083118,7.6746775621120333,7.2469155327496804,6.8277087439745747,6.4168860909749714,6.0142798910353603,5.6197258150945411,5.2330628206725383,4.8541330861389751,4.4827819462960834,4.1188578292500493,3.7622121945449365,3.4126994725339257,3.0701770049631349,2.7345049867437603,2.4055464088887732,2.0831670025908857,1.767235184418956,1.4576220026104649,1.1542010844381436,0.85684858462926883,0.56544313481657149,0.27986579400012812,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,{"$f":"BJ223","v":3.6359804056473877E-15},3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X135:X150)","v":64.015367214629634},59.243894592215995,54.567851422250605,49.985329115684543,45.494457255249799,41.093402832023749,39.190429195402352,37.325515031513369,35.497899150902185,33.706835587903207,31.951593296164212,30.707195328492116,29.487685320173469,28.292565512021188,27.121348100031959,25.973555036282509,24.848717833808053,23.746377375383084,22.666083726126615,21.607395949855267,20.569881929109354,19.553118188778356,18.556689723253985,17.580189827040098,16.623219928750487,15.685389428426667,15.040584016229438,14.408674712276152,13.789403594401932,13.182517898885198,12.587769917278798,12.004916895304525,11.433720933769738,10.873948891465645,10.325372290007639,9.7877672205787896,9.2609142525385195,8.7445983438590531,8.2386087533531764,7.7427389546574155,7.256786551935571]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2033"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W384","v":27.908879085511948}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W389","v":9.0110589499022637}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!W396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W154:W169)","v":64.015367214629634},{"$f":"SUM(X154:X169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2033"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,-5.1498346524429972E-2,-5.0468379593941362E-2,-4.9459012002062534E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.79461894647724474,-0.77872656754769987,-0.76315203619674576,-0.74788899547281085,-0.73293121556335461,-0.71827259125208742,-0.70390713942704564,-0.68982899663850483,-0.67603241670573466,-0.66251176837161996,-0.64926153300418754,-0.63627630234410382,-0.62355077629722166,-0.61107976077127713,-0.59885816555585158,-0.58688100224473461,-0.57514338219983985,-0.56364051455584308,-0.55236770426472614,-0.5413203501794317,-0.53049394317584297,-0.51988406431232614,-0.50948638302607963,-0.49929665536555795,-0.48931072225824684,-0.47952450781308181,-0.46993401765682019,-0.46053533730368373,-0.45132463055761002,-0.44229813794645789,-0.43345217518752877,-0.42478313168377807,-0.41628746905010255,-0.4079617196691005,-0.39980248527571849,-0.39180643557020406,-0.3839703068587999,-0.37629090072162391,-0.36876508270719149,-0.36138978105304759,-0.35416198543198668,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-9.3436678148577756E-2,-9.1567944585606201E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-8.9736585693894075E-2},-8.7941853980016194E-2,-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,-4.3361896287646876E-2,-4.2494658361893936E-2,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,-3.2244473176491296E-2,-3.1599583712961475E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.45448965711815742,-0.44539986397579429,-0.43649186669627843,-0.42776202936235286,-0.4192067887751057,-0.41082265299960358,-0.4026061999396115,-0.39455407594081926,-0.38666299442200291,-0.37892973453356288,-0.37135113984289159,-0.36392411704603372,-0.35664563470511301,-0.34951272201101069,-0.34252246757079052,-0.3356720182193747,-0.32895857785498717,-0.32237940629788742,-0.31593181817192972,-0.30961318180849112,-0.30342091817232125,-0.29735249980887485,-0.29140544981269734,-0.28557734081644337,-0.27986579400011452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(X192:X207)","v":-4.7714726224136479},-4.6760431699653751,-4.5825223065660667,-4.4908718604347451,-4.40105442322605,-1.9029736366214052,-1.8649141638889768,-1.8276158806111975,-1.7910635629989737,-1.7552422917389943,-1.2443979676720933,-1.2195100083186514,-1.1951198081522783,-1.1712174119892325,-1.147793063749448,-1.1248372024744591,-1.1023404584249699,-1.0802936492564705,-1.0586877762713409,-1.0375140207459141,-1.0167637403309959,-0.99642846552437603,-0.97649989621388855,-0.95696989828961054,-0.93783050032381854,-0.64480541219722964,-0.63190930395328515,-0.61927111787421929,-0.60688569551673499,-0.59474798160640019,-0.58285302197427236,-0.57119596153478669,-0.55977204230409106,-0.54857660145800924,-0.537605069428849,-0.52685296804027193,-0.51631590867946642,-0.50598959050587711,-0.49586979869575964,-0.48595240272184431,-0.40362099743404922]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135+W173+W192+W154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233,1.3212965066843607]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W136+W174+W193+W155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W137+W175+W194+W156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138+W176+W195+W157","v":27.908879085511948},27.114260139034705,26.335533571487005,25.572381535290258,24.824492539817449,24.091561324254094,23.373288733002006,22.669381593574961,21.979552596936458,21.303520180230723,20.641008411859104,19.991746878854919,19.355470576510815,18.731919800213593,18.120840039442317,17.521981873886467,16.935100871641733,16.359957489441893,15.79631697488605,15.243949270621323,14.702628920441892,14.172134977266049,13.652250912953724,13.142764529927645,12.643467874562086,12.154157152303839,11.674632644490757,11.204698626833936,10.744163289530253,10.292838658972643,9.8505405210261863,9.4170883458386569,8.9923052141548787,8.5760177451047763,8.1680560254356767,7.7682535401599582,7.3764471045897544,6.9924767977309541,6.6161858970093306,6.2474208143021395,5.8860310332490915,5.5318690478171044]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W139+W177+W196+W158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W140+W178+W197+W159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141+W179+W198+W160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W142+W180+W199+W161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143+W181+W200+W162","v":9.0110589499022637},8.5565692927841059,8.1111694288083118,7.6746775621120333,7.2469155327496804,6.8277087439745747,6.4168860909749714,6.0142798910353603,5.6197258150945411,5.2330628206725383,4.8541330861389751,4.4827819462960834,4.1188578292500493,3.7622121945449365,3.4126994725339257,3.0701770049631349,2.7345049867437603,2.4055464088887732,2.0831670025908857,1.767235184418956,1.4576220026104649,1.1542010844381436,0.85684858462926883,0.56544313481657149,0.27986579400012812,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14,1.3600232051658168E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144+W182+W201+W163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W145+W183+W202+W164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W146+W184+W203+W165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147+W185+W204+W166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W148+W186+W205+W167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W149+W187+W206+W168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150+W188+W207+W169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W211:W226)","v":64.015367214629634},59.243894592215995,54.567851422250605,49.985329115684543,45.494457255249799,41.093402832023749,39.190429195402352,37.325515031513369,35.497899150902185,33.706835587903207,31.951593296164212,30.707195328492116,29.487685320173469,28.292565512021188,27.121348100031959,25.973555036282509,24.848717833808053,23.746377375383084,22.666083726126615,21.607395949855267,20.569881929109354,19.553118188778356,18.556689723253985,17.580189827040098,16.623219928750487,15.685389428426667,15.040584016229438,14.408674712276152,13.789403594401932,13.182517898885198,12.587769917278798,12.004916895304525,11.433720933769738,10.873948891465645,10.325372290007639,9.7877672205787896,9.2609142525385195,8.7445983438590531,8.2386087533531764,7.7427389546574155,7.256786551935571,6.8531655545015209]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2033"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(X232>=1)*(X232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,{"$f":"(AF238>=1)*(AF238-1)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},{"$f":"(X239>=1)*(X239-1)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,{"$f":"(AF245>=1)*(AF245-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2033"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W326","v":5.7688431748118658},5.4804010160712728,5.1919588573306799,4.9035166985900869,4.6150745398494939,4.3266323811089009,4.0381902223683079,3.7497480636277145,3.4613059048871211,3.1728637461465277,2.8844215874059342,2.5959794286653408,2.3075372699247474,2.019095111184154,1.7306529524435605,{"$f":"AL326","v":1.4422107937029671},1.1537686349623737,0.86532647622178027,0.57688431748118685,0.28844215874059342,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB326","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.210610694809716,34.40008016006923,32.589549625328743,30.779019090588257,28.96848855584777,27.157958021107284,25.347427486366797,23.536896951626311,21.726366416885824,19.915835882145338,18.105305347404851,16.294774812664365,14.48424427792388,12.673713743183395,10.86318320844291,9.0526526737024255,7.2421221389619408,5.431591604221456,3.6210610694809704,1.8105305347404852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3598927269126646,3.1918980905670313,3.0239034542213981,2.8559088178757648,2.6879141815301315,2.5199195451844982,2.351924908838865,2.1839302724932317,2.0159356361475984,1.8479409998019651,1.6799463634563319,1.5119517271106986,1.3439570907650653,1.175962454419432,1.007967818073799,0.83997318172816582,0.67197854538253265,0.50398390903689949,0.33598927269126633,0.16799463634563316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4984601731932883,2.3735371645336238,2.2486141558739594,2.123691147214295,1.9987681385546305,1.8738451298949661,1.7489221212353017,1.6239991125756372,1.4990761039159728,1.3741530952563084,1.2492300865966439,1.1243070779369795,0.99938406927731505,0.87446106061765061,0.74953805195798628,0.62461504329832196,0.49969203463865758,0.3747690259789932,0.24984601731932882,0.12492300865966441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.691474479613854,10.912042847639597,10.132611215665341,9.3531795836910838,8.5737479517168271,7.7943163197425704,7.0148846877683138,6.2354530557940571,5.4560214238198004,4.6765897918455428,3.8971581598712857,3.1177265278970285,2.3382948959227714,1.5588632639485143,0.77943163197425713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2185746140638396,1.0967171526574557,0.97485969125107175,0.85300222984468776,0.73114476843830378,0.6092873070319198,0.48742984562553582,0.36557238421915184,0.24371492281276791,0.12185746140638395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2043121026391326,2.8838808923752195,2.5634496821113064,2.2430184718473933,1.92258726158348,1.6021560513195667,1.2817248410556534,0.96129363079174013,0.64086242052782683,0.32043121026391341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.618440792579289,13.294752634063432,9.9710644755475748,6.6473763170317159,3.323688158515858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4866696649149516,2.2380026984234562,1.9893357319319611,1.740668765440466,1.4920017989489709,1.2433348324574758,0.99466786596598067,0.74600089947448556,0.49733393298299033,0.24866696649149517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X250:X265)","v":83.057278423538605},75.87131265640032,68.685346889262036,61.499381122123758,54.313415354985466,47.127449587847188,43.265171979224753,39.402894370602333,35.540616761979898,31.678339153357477,27.816061544735046,24.644739574274411,21.473417603813783,18.302095633353144,15.130773662892514,11.95945169243188,9.5675613539455053,7.1756710154591286,4.7837806769727527,2.3918903384863763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2033"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W154*W$36","v":5.7688431748118658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.210610694809716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3598927269126646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4984601731932883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.691474479613854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2185746140638396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2043121026391326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.618440792579289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4866696649149516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W269:W284)","v":83.057278423538605},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2033"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X232>0,X250/X232,0)","v":-0.28844215874059331},-0.28844215874059331,-0.28844215874059331,-0.28844215874059337,-0.28844215874059337,-0.28844215874059337,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,-0.28844215874059342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8105305347404859,-1.8105305347404859,-1.8105305347404856,-1.8105305347404856,-1.8105305347404856,-1.8105305347404856,-1.8105305347404854,-1.8105305347404854,-1.8105305347404854,-1.8105305347404852,-1.8105305347404852,-1.810530534740485,-1.810530534740485,-1.810530534740485,-1.810530534740485,-1.8105305347404852,-1.8105305347404852,-1.8105305347404854,-1.8105305347404852,-1.8105305347404852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16799463634563322,-0.16799463634563322,-0.16799463634563322,-0.16799463634563322,-0.16799463634563322,-0.16799463634563322,-0.16799463634563322,-0.16799463634563322,-0.16799463634563319,-0.16799463634563319,-0.16799463634563319,-0.16799463634563316,-0.16799463634563316,-0.16799463634563314,-0.16799463634563316,-0.16799463634563316,-0.16799463634563316,-0.16799463634563316,-0.16799463634563316,-0.16799463634563316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12492300865966441,-0.12492300865966441,{"$f":"-IF(Z238>0,Z256/Z238,0)","v":-0.12492300865966441},-0.12492300865966441,-0.12492300865966441,-0.12492300865966441,-0.12492300865966441,-0.12492300865966441,-0.12492300865966439,-0.12492300865966439,-0.12492300865966439,-0.12492300865966438,-0.12492300865966438,-0.12492300865966437,-0.12492300865966438,-0.12492300865966439,-0.12492300865966439,-0.12492300865966439,-0.12492300865966441,-0.12492300865966441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.77943163197425691,-0.77943163197425691,-0.77943163197425691,-0.77943163197425702,-0.77943163197425702,-0.77943163197425702,-0.77943163197425713,-0.77943163197425713,-0.77943163197425724,-0.77943163197425713,-0.77943163197425713,-0.77943163197425713,-0.77943163197425713,-0.77943163197425713,-0.77943163197425713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12185746140638395,-0.12185746140638397,-0.12185746140638397,-0.12185746140638397,-0.12185746140638397,-0.12185746140638395,-0.12185746140638395,-0.12185746140638394,-0.12185746140638395,-0.12185746140638395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32043121026391325,-0.3204312102639133,-0.3204312102639133,-0.32043121026391336,-0.32043121026391336,-0.32043121026391336,-0.32043121026391336,-0.32043121026391336,-0.32043121026391341,-0.32043121026391341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.323688158515858,-3.323688158515858,-3.3236881585158584,-3.323688158515858,-3.323688158515858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24866696649149517,-0.24866696649149514,-0.24866696649149514,-0.24866696649149514,-0.24866696649149514,{"$f":"-IF(AC244>0,AC262/AC244,0)","v":-0.24866696649149517},-0.24866696649149517,-0.24866696649149519,-0.24866696649149517,-0.24866696649149517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,-7.1859657671382831,-7.1859657671382839,-7.1859657671382848,-7.1859657671382848,-7.1859657671382848,-3.8622776086224269,-3.8622776086224264,-3.8622776086224264,-3.8622776086224264,-3.8622776086224264,-3.1713219704606335,-3.1713219704606335,-3.1713219704606335,-3.1713219704606335,-3.1713219704606335,-2.3918903384863763,-2.3918903384863763,-2.3918903384863763,-2.3918903384863763,-2.3918903384863763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2033"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W250+W269+W288+W307","v":5.7688431748118658},5.4804010160712728,5.1919588573306799,4.9035166985900869,4.6150745398494939,4.3266323811089009,4.0381902223683079,3.7497480636277145,3.4613059048871211,3.1728637461465277,2.8844215874059342,2.5959794286653408,2.3075372699247474,2.019095111184154,1.7306529524435605,1.4422107937029671,1.1537686349623737,0.86532647622178027,0.57688431748118685,0.28844215874059342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.210610694809716,34.40008016006923,32.589549625328743,30.779019090588257,28.96848855584777,27.157958021107284,25.347427486366797,23.536896951626311,21.726366416885824,19.915835882145338,18.105305347404851,16.294774812664365,14.48424427792388,12.673713743183395,10.86318320844291,9.0526526737024255,7.2421221389619408,5.431591604221456,3.6210610694809704,1.8105305347404852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3598927269126646,3.1918980905670313,3.0239034542213981,2.8559088178757648,2.6879141815301315,2.5199195451844982,2.351924908838865,2.1839302724932317,2.0159356361475984,1.8479409998019651,1.6799463634563319,1.5119517271106986,1.3439570907650653,1.175962454419432,1.007967818073799,0.83997318172816582,0.67197854538253265,0.50398390903689949,0.33598927269126633,0.16799463634563316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ255+BJ274+BJ293+BJ312","v":0},0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256+W275+W294+W313","v":2.4984601731932883},2.3735371645336238,2.2486141558739594,2.123691147214295,1.9987681385546305,1.8738451298949661,1.7489221212353017,1.6239991125756372,1.4990761039159728,1.3741530952563084,1.2492300865966439,1.1243070779369795,0.99938406927731505,0.87446106061765061,0.74953805195798628,0.62461504329832196,0.49969203463865758,0.3747690259789932,0.24984601731932882,0.12492300865966441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.691474479613854,10.912042847639597,10.132611215665341,9.3531795836910838,8.5737479517168271,7.7943163197425704,7.0148846877683138,6.2354530557940571,5.4560214238198004,4.6765897918455428,3.8971581598712857,3.1177265278970285,2.3382948959227714,1.5588632639485143,0.77943163197425713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2185746140638396,1.0967171526574557,0.97485969125107175,0.85300222984468776,0.73114476843830378,0.6092873070319198,0.48742984562553582,0.36557238421915184,0.24371492281276791,0.12185746140638395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2043121026391326,2.8838808923752195,2.5634496821113064,2.2430184718473933,1.92258726158348,1.6021560513195667,1.2817248410556534,0.96129363079174013,0.64086242052782683,0.32043121026391341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.618440792579289,13.294752634063432,9.9710644755475748,6.6473763170317159,3.323688158515858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ261+BJ280+BJ299+BJ318","v":0},0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W262+W281+W300+W319","v":2.4866696649149516},2.2380026984234562,1.9893357319319611,1.740668765440466,1.4920017989489709,1.2433348324574758,0.99466786596598067,0.74600089947448556,0.49733393298299033,0.24866696649149517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W326:W341)","v":83.057278423538605},75.87131265640032,68.685346889262036,61.499381122123758,54.313415354985466,47.127449587847188,43.265171979224753,39.402894370602333,35.540616761979898,31.678339153357477,27.816061544735046,24.644739574274411,21.473417603813783,18.302095633353144,15.130773662892514,11.95945169243188,9.5675613539455053,7.1756710154591286,4.7837806769727527,2.3918903384863763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2034","index":60,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"X30","v":2034},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.84309571324853]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,8.8679389765401915]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":63.806463869004141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978,0.45479633056219437]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3,9.0959266112438878E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2034}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,Y39>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,(Y39>=1)*(Y39-1))","v":79},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":78},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":77},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":76},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":75},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":74},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":73},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":72},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":71},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":70},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":69},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":68},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":67},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":66},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":65},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":64},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":63},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":62},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":61},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":60},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":59},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":58},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":57},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":56},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":55},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":54},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":53},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":52},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":51},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":50},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":49},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":48},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":47},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":46},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":45},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":44},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":43},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":42},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":41}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-W$30,X$30<=$M$2),$M$2-W$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665,14.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2034"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X115","v":4.4462643280463254},{"$f":"Y115","v":4.3906860239457464},{"$f":"Z115","v":4.3351077198451673},{"$f":"AA115","v":4.2795294157445882},{"$f":"AB115","v":4.2239511116440092},{"$f":"AC115","v":4.1683728075434301},{"$f":"AD115","v":4.112794503442851},{"$f":"AE115","v":4.057216199342272},{"$f":"AF115","v":4.0016378952416929},{"$f":"AG115","v":3.9460595911411138},{"$f":"AH115","v":3.8904812870405348},{"$f":"AI115","v":3.8349029829399557},{"$f":"AJ115","v":3.7793246788393766},{"$f":"AK115","v":3.7237463747387975},{"$f":"AL115","v":3.6681680706382185},{"$f":"AM115","v":3.6125897665376394},{"$f":"AN115","v":3.5570114624370603},{"$f":"AO115","v":3.5014331583364813},{"$f":"AP115","v":3.4458548542359022},{"$f":"AQ115","v":3.3902765501353231},{"$f":"AR115","v":3.3346982460347441},{"$f":"AS115","v":3.279119941934165},{"$f":"AT115","v":3.2235416378335859},{"$f":"AU115","v":3.1679633337330069},{"$f":"AV115","v":3.1123850296324278},{"$f":"AW115","v":3.0568067255318487},{"$f":"AX115","v":3.0012284214312697},{"$f":"AY115","v":2.9456501173306906},{"$f":"AZ115","v":2.8900718132301115},{"$f":"BA115","v":2.8344935091295325},{"$f":"BB115","v":2.7789152050289534},{"$f":"BC115","v":2.7233369009283743},{"$f":"BD115","v":2.6677585968277953},{"$f":"BE115","v":2.6121802927272162},{"$f":"BF115","v":2.5566019886266371},{"$f":"BG115","v":2.5010236845260581},{"$f":"BH115","v":2.445445380425479},{"$f":"BI115","v":2.3898670763248999},{"$f":"BJ115","v":2.3342887722243209},{"$f":"BK115","v":2.2787104681237418}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X117:X118)","v":27.84309571324853},{"$f":"SUM(Y117:Y118)","v":27.379044118027721},{"$f":"SUM(Z117:Z118)","v":26.914992522806912},{"$f":"SUM(AA117:AA118)","v":26.450940927586103},{"$f":"SUM(AB117:AB118)","v":25.986889332365294},{"$f":"SUM(AC117:AC118)","v":25.522837737144485},{"$f":"SUM(AD117:AD118)","v":25.058786141923676},{"$f":"SUM(AE117:AE118)","v":24.594734546702867},{"$f":"SUM(AF117:AF118)","v":24.130682951482058},{"$f":"SUM(AG117:AG118)","v":23.666631356261249},{"$f":"SUM(AH117:AH118)","v":23.20257976104044},{"$f":"SUM(AI117:AI118)","v":22.738528165819631},{"$f":"SUM(AJ117:AJ118)","v":22.274476570598821},{"$f":"SUM(AK117:AK118)","v":21.810424975378012},{"$f":"SUM(AL117:AL118)","v":21.346373380157203},{"$f":"SUM(AM117:AM118)","v":20.882321784936394},{"$f":"SUM(AN117:AN118)","v":20.418270189715585},{"$f":"SUM(AO117:AO118)","v":19.954218594494776},{"$f":"SUM(AP117:AP118)","v":19.490166999273967},{"$f":"SUM(AQ117:AQ118)","v":19.026115404053158},{"$f":"SUM(AR117:AR118)","v":18.562063808832349},{"$f":"SUM(AS117:AS118)","v":18.09801221361154},{"$f":"SUM(AT117:AT118)","v":17.633960618390731},{"$f":"SUM(AU117:AU118)","v":17.169909023169922},{"$f":"SUM(AV117:AV118)","v":16.705857427949113},{"$f":"SUM(AW117:AW118)","v":16.241805832728303},{"$f":"SUM(AX117:AX118)","v":15.777754237507494},{"$f":"SUM(AY117:AY118)","v":15.313702642286685},{"$f":"SUM(AZ117:AZ118)","v":14.849651047065876},{"$f":"SUM(BA117:BA118)","v":14.385599451845067},{"$f":"SUM(BB117:BB118)","v":13.921547856624258},{"$f":"SUM(BC117:BC118)","v":13.457496261403449},{"$f":"SUM(BD117:BD118)","v":12.99344466618264},{"$f":"SUM(BE117:BE118)","v":12.529393070961831},{"$f":"SUM(BF117:BF118)","v":12.065341475741022},{"$f":"SUM(BG117:BG118)","v":11.601289880520213},{"$f":"SUM(BH117:BH118)","v":11.137238285299404},{"$f":"SUM(BI117:BI118)","v":10.673186690078595},{"$f":"SUM(BJ117:BJ118)","v":10.209135094857785},{"$f":"SUM(BK117:BK118)","v":9.7450834996369764}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X120","v":2.5895956476960853},{"$f":"Y120","v":2.5248557565036833},{"$f":"Z120","v":2.4601158653112813},{"$f":"AA120","v":2.3953759741188794},{"$f":"AB120","v":2.3306360829264774},{"$f":"AC120","v":2.2658961917340754},{"$f":"AD120","v":2.2011563005416734},{"$f":"AE120","v":2.1364164093492715},{"$f":"AF120","v":2.0716765181568695},{"$f":"AG120","v":2.0069366269644675},{"$f":"AH120","v":1.9421967357720653},{"$f":"AI120","v":1.8774568445796631},{"$f":"AJ120","v":1.8127169533872609},{"$f":"AK120","v":1.7479770621948587},{"$f":"AL120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"BB120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8679389765401915,8.513221417478583,8.1585038584169745,7.8037862993553668,7.4490687402937592,7.0943511812321516,6.739633622170544,6.3849160631089363,6.0301985040473287,5.6754809449857211,5.3207633859241135,4.9660458268625058,4.6113282678008982,4.2566107087392906,3.901893149677683,3.5471755906160753,3.1924580315544677,2.8377404724928601,2.4830229134312525,2.1283053543696449,1.7735877953080375,1.41887023624643,1.0641526771848224,0.70943511812321502,0.35471755906160751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y58:Y73)","v":63.806463869004141},59.724998175585256,55.643532482166357,51.56206678874748,47.480601095328588,43.399135401909689,41.87936113412762,40.359586866345545,38.839812598563476,37.320038330781401,35.800264062999332,34.81303528364986,33.825806504300395,32.838577724950923,31.851348945601448,30.864120166251979,29.876891386902507,28.889662607553042,27.90243382820357,26.915205048854094,25.927976269504629,24.940747490155157,23.953518710805682,22.966289931456213,21.979061152106745,20.991832372757276,20.359321152469413,19.726809932181546,19.094298711893686,18.461787491605826,17.829276271317958,17.196765051030095,16.564253830742231,15.931742610454371,15.299231390166508,14.666720169878644,14.034208949590781,13.401697729302921,12.769186509015055,12.136675288727194]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2034"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X384","v":27.84309571324853}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X389","v":8.8679389765401915}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(X77:X92)","v":63.806463869004141},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2034"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":-5.5578304100579068E-2},-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.46405159522080885,-0.46405159522080885,-0.46405159522080885,-0.46405159522080885,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.4640515952208088,-0.46405159522080874,-0.46405159522080874,-0.46405159522080874,-0.46405159522080874,-0.46405159522080874,-0.46405159522080874,-0.46405159522080874,-0.46405159522080869,-0.46405159522080869,-0.46405159522080869,-0.46405159522080869,-0.46405159522080869,-0.46405159522080863,-0.46405159522080863,-0.46405159522080863,-0.46405159522080863,-0.46405159522080858,-0.46405159522080858,-0.46405159522080858,-0.46405159522080858,-0.46405159522080852,-0.46405159522080852,-0.46405159522080847,-0.46405159522080847,-0.46405159522080841,-0.46405159522080841]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.473989119240213E-2,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.473989119240213E-2},-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":-4.8141429774072701E-2},-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35471755906160768,-0.35471755906160762,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160757,-0.35471755906160751,-0.35471755906160751,-0.35471755906160751,-0.35471755906160751,-0.35471755906160746,-0.35471755906160751,-0.35471755906160751,-0.35471755906160746,-0.35471755906160751,-0.35471755906160751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,-4.08146569341889,-4.08146569341889,-4.08146569341889,-4.08146569341889,-4.08146569341889,-1.5197742677820714,-1.5197742677820714,-1.5197742677820714,-1.5197742677820714,-1.5197742677820714,-0.98722877934947029,-0.98722877934947029,-0.98722877934947029,-0.98722877934947029,-0.98722877934947029,-0.98722877934947018,-0.98722877934947018,-0.98722877934947018,-0.98722877934947018,-0.98722877934947006,-0.98722877934947018,-0.98722877934947006,-0.98722877934947006,-0.98722877934947006,-0.98722877934947006,-0.63251122028786255,-0.63251122028786255,-0.63251122028786255,-0.63251122028786255,-0.63251122028786255,-0.63251122028786244,-0.63251122028786255,-0.63251122028786255,-0.63251122028786255,-0.63251122028786233,-0.63251122028786233,-0.63251122028786233,-0.63251122028786233,-0.63251122028786233,-0.63251122028786233]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209,2.2787104681237418,2.2231321640231627]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,27.84309571324853,27.379044118027721,26.914992522806912,26.450940927586103,25.986889332365294,25.522837737144485,25.058786141923676,24.594734546702867,24.130682951482058,23.666631356261249,23.20257976104044,22.738528165819631,22.274476570598821,21.810424975378012,21.346373380157203,20.882321784936394,20.418270189715585,19.954218594494776,19.490166999273967,19.026115404053158,18.562063808832349,18.09801221361154,17.633960618390731,17.169909023169922,16.705857427949113,16.241805832728303,15.777754237507494,15.313702642286685,14.849651047065876,14.385599451845067,13.921547856624258,13.457496261403449,12.99344466618264,12.529393070961831,12.065341475741022,11.601289880520213,11.137238285299404,10.673186690078595,10.209135094857785,9.7450834996369764,9.2810319044161673]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,8.8679389765401915,8.513221417478583,8.1585038584169745,7.8037862993553668,7.4490687402937592,7.0943511812321516,6.739633622170544,6.3849160631089363,6.0301985040473287,5.6754809449857211,5.3207633859241135,4.9660458268625058,4.6113282678008982,4.2566107087392906,3.901893149677683,3.5471755906160753,3.1924580315544677,2.8377404724928601,2.4830229134312525,2.1283053543696449,1.7735877953080375,1.41887023624643,1.0641526771848224,0.70943511812321502,0.35471755906160751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X115:X130)","v":63.806463869004141},59.724998175585256,55.643532482166357,51.56206678874748,47.480601095328588,43.399135401909689,41.87936113412762,40.359586866345545,38.839812598563476,37.320038330781401,35.800264062999332,34.81303528364986,33.825806504300395,32.838577724950923,31.851348945601448,30.864120166251979,29.876891386902507,28.889662607553042,27.90243382820357,26.915205048854094,25.927976269504629,24.940747490155157,23.953518710805682,22.966289931456213,21.979061152106745,20.991832372757276,20.359321152469413,19.726809932181546,19.094298711893686,18.461787491605826,17.829276271317958,17.196765051030095,16.564253830742231,15.931742610454371,15.299231390166508,14.666720169878644,14.034208949590781,13.401697729302921,12.769186509015055,12.136675288727194,11.50416406843933]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2034"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AM211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X213:X214)","v":27.84309571324853},27.050349744679266,26.273458695481388,25.512105467267467,24.765979303617826,24.034775663241177,23.318196095672061,22.615948119454327,21.927745102760948,21.253306146401435,20.592355969169112,19.944624795481438,19.309848245267517,18.687767226057876,18.078127827232425,17.480681216383484,16.895183537751521,16.321395812692199,15.759083842134062,15.208018110987089,14.667973694463054,14.1387301662695,13.620071508639818,13.111786024162729,12.613666249375182,12.125508870083387,11.647114638377426,11.178288291305584,10.718838471175181,10.268577647447385,9.8273220401941455,9.3948915450859705,8.9711096598799589,8.5558034123780669,8.1488032898262137,7.7499431697253973,7.3590602520265973,6.9759949926817733,6.6005910385238451,6.2326951634490761]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AM216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8679389765401915,8.4206678436800289,7.9823421334770694,7.5527829374781685,7.1318149253992464,6.7192662735619022,6.3149685947613055,5.9187568695367201,5.530469378816627,5.1499476379109357,4.777036331823358,4.4115832518575315,4.0534392334910221,3.7024580954918429,3.358496580252647,3.0214142953182352,2.6910736560825117,2.3673398296315025,2.0500806797095135,1.7391667127859645,1.4344710252008863,1.1358692513675097,0.84323951301080069,0.55646236942122584,0.27542076870344251,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y135:Y150)","v":63.806463869004141},59.04408274875648,54.376949250913746,49.803158423027895,45.320843411699741,40.928174700598156,39.033419061858737,37.176558535894102,35.356835220448765,33.573506371312313,31.825844099158601,30.588874550680085,29.376644393171144,28.188658838812376,27.024432995540788,25.883491669134624,24.765369169256591,23.669609119376119,22.595764270493252,21.543396318588044,20.512075725720937,19.501381544711176,18.510901247321613,17.540230555879837,16.588973278266895,15.656741146206215,15.013066010116106,14.382264376747798,13.764078776046858,13.15825688735994,12.564551436446756,11.982720094551841,11.41252537949482,10.853734558738935,10.306119554398176,9.7694568501442305,9.2435273999753633,8.7281165388098714,8.223013894867691,7.7280133038043548]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2034"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X384","v":27.84309571324853}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X389","v":8.8679389765401915}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!X396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(X154:X169)","v":63.806463869004141},{"$f":"SUM(Y154:Y169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2034"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,-5.1498346524429972E-2,-5.0468379593941362E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},{"$f":"-IF($B192=\"Land\",0,IF(AND(BN$30>=$I$5,BN$30<=$J$5),MIN(BN$29*$K9/(1-$J$3^$I9),BN135),0))*$J$1","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.79274596856926371,-0.77689104919787844,-0.76135322821392071,-0.74612616364964235,-0.73120364037664942,-0.71657956756911645,-0.70224797621773405,-0.68820301669337935,-0.67443895635951179,-0.66095017723232152,-0.64773117368767508,-0.63477655021392165,-0.62208101920964309,-0.60963939882545026,-0.59744661084894124,-0.58549767863196234,-0.57378772505932307,-0.56231197055813664,-0.55106573114697388,-0.54004441652403445,-0.52924352819355369,-0.51865865762968255,-0.50828548447708899,-0.4981197747875471,-0.4881573792917962,-0.47839423170596024,-0.46882634707184095,-0.4594498201304042,-0.45026082372779608,-0.44125560725324015,-0.43243049510817533,-0.42378188520601173,-0.41530624750189149,-0.40700012255185375,-0.39886012010081662,-0.39088291769880029,-0.38306525934482416,-0.37540395415792771,-0.36789587507476917,-0.36053795757327378,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-9.3436678148577756E-2,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-9.1567944585606201E-2},-8.9736585693894075E-2,-8.7941853980016194E-2,-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,-4.3361896287646876E-2,-4.2494658361893936E-2,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BN$30>=$I$5,BN$30<=$J$5),MIN(BN$29*$K14/(1-$J$3^$I14),BN140),0))*$J$1","v":0},0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,-3.2244473176491296E-2,-3.1599583712961475E-2,{"$f":"-IF($B198=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K15/(1-$J$3^$I15),BM141),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.44727113286016296,-0.43832571020295963,-0.42955919599890052,-0.42096801207892243,-0.41254865183734396,-0.40429767880059703,-0.39621172522458514,-0.38828749072009339,-0.38052174090569157,-0.37291130608757772,-0.3654530799658261,-0.35814401836650961,-0.3509811379991794,-0.34396151523919577,-0.33708228493441184,-0.3303406392357236,-0.32373382645100912,-0.31725914992198895,-0.31091396692354911,-0.3046956875850782,-0.2986017738333766,-0.29262973835670902,-0.28677714358957485,-0.28104160071778334,-0.27542076870342769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},{"$f":"-IF($B204=\"Land\",0,IF(AND(BN$30>=$I$5,BN$30<=$J$5),MIN(BN$29*$K21/(1-$J$3^$I21),BN147),0))*$J$1","v":0},0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Y192:Y207)","v":-4.7623811202476727},-4.6671334978427188,-4.5737908278858637,-4.4823150113281462,-4.3926687111015834,-1.8947556387394275,-1.8568605259646387,-1.819723315445346,-1.7833288491364394,-1.7476622721537103,-1.2369695484785155,-1.2122301575089451,-1.1879855543587661,-1.1642258432715908,-1.1409413264061592,-1.1181224998780357,-1.0957600498804749,-1.0738448488828656,-1.052367951905208,-1.0313205928671041,-1.0106941810097618,-0.99048029738956656,-0.97067069144177542,-0.95125727761293977,-0.93223213206068101,-0.64367513609010818,-0.63080163336830586,-0.61818560070093975,-0.605821888686921,-0.59370545091318239,-0.58183134189491892,-0.57019471505702035,-0.55879082075588005,-0.54761500434076249,-0.53666270425394713,-0.52592945016886816,-0.51541086116549073,-0.50510264394218085,-0.49500059106333733,-0.48510057924207051]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X135+X173+X192+X154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647,1.3707555186864233]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X136+X174+X193+X155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X137+X175+X194+X156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X138+X176+X195+X157","v":27.84309571324853},27.050349744679266,26.273458695481388,25.512105467267467,24.765979303617826,24.034775663241177,23.318196095672061,22.615948119454327,21.927745102760948,21.253306146401435,20.592355969169112,19.944624795481438,19.309848245267517,18.687767226057876,18.078127827232425,17.480681216383484,16.895183537751521,16.321395812692199,15.759083842134062,15.208018110987089,14.667973694463054,14.1387301662695,13.620071508639818,13.111786024162729,12.613666249375182,12.125508870083387,11.647114638377426,11.178288291305584,10.718838471175181,10.268577647447385,9.8273220401941455,9.3948915450859705,8.9711096598799589,8.5558034123780669,8.1488032898262137,7.7499431697253973,7.3590602520265973,6.9759949926817733,6.6005910385238451,6.2326951634490761,5.8721572058758023]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X139+X177+X196+X158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X140+X178+X197+X159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2,3.9135361618036768E-15]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X141+X179+X198+X160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2,3.3167912860676552E-15]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X142+X180+X199+X161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X143+X181+X200+X162","v":8.8679389765401915},8.4206678436800289,7.9823421334770694,7.5527829374781685,7.1318149253992464,6.7192662735619022,6.3149685947613055,5.9187568695367201,5.530469378816627,5.1499476379109357,4.777036331823358,4.4115832518575315,4.0534392334910221,3.7024580954918429,3.358496580252647,3.0214142953182352,2.6910736560825117,2.3673398296315025,2.0500806797095135,1.7391667127859645,1.4344710252008863,1.1358692513675097,0.84323951301080069,0.55646236942122584,0.27542076870344251,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14,1.482147737874584E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X144+X182+X201+X163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X145+X183+X202+X164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X146+X184+X203+X165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X147+X185+X204+X166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X148+X186+X205+X167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X149+X187+X206+X168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X150+X188+X207+X169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X211:X226)","v":63.806463869004141},59.04408274875648,54.376949250913746,49.803158423027895,45.320843411699741,40.928174700598156,39.033419061858737,37.176558535894102,35.356835220448765,33.573506371312313,31.825844099158601,30.588874550680085,29.376644393171144,28.188658838812376,27.024432995540788,25.883491669134624,24.765369169256591,23.669609119376119,22.595764270493252,21.543396318588044,20.512075725720937,19.501381544711176,18.510901247321613,17.540230555879837,16.588973278266895,15.656741146206215,15.013066010116106,14.382264376747798,13.764078776046858,13.15825688735994,12.564551436446756,11.982720094551841,11.41252537949482,10.853734558738935,10.306119554398176,9.7694568501442305,9.2435273999753633,8.7281165388098714,8.223013894867691,7.7280133038043548,7.2429127245622835]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2034"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(Y232>=1)*(Y232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,{"$f":"(AM238>=1)*(AM238-1)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},{"$f":"(Y239>=1)*(Y239-1)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM245>=1)*(AM245-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},{"$f":"(Y246>=1)*(Y246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2034"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X326","v":5.9136411384996421},5.6179590815746598,5.3222770246496776,5.0265949677246953,4.730912910799713,4.4352308538747307,4.1395487969497484,3.8438667400247666,3.5481846830997847,3.2525026261748025,2.9568205692498202,2.6611385123248383,2.3654564553998565,2.0697743984748742,1.7740923415498921,{"$f":"AM326","v":1.4784102846249101},1.182728227699928,0.88704617077494596,0.5913641138499639,0.29568205692498195,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC326","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.032003516848498,35.18040334100607,33.328803165163642,31.477202989321217,29.625602813478793,27.774002637636368,25.922402461793943,24.070802285951519,22.219202110109094,20.36760193426667,18.516001758424245,16.664401582581821,14.812801406739396,12.961201230896972,11.109601055054547,9.2580008792121227,7.4064007033696981,5.5548005275272736,3.7032003516848491,1.8516001758424245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4442260343581719,3.2720147326402631,3.0998034309223543,2.9275921292044456,2.7553808274865368,2.5831695257686285,2.4109582240507197,2.2387469223328109,2.0665356206149026,1.894324318896994,1.7221130171790855,1.5499017154611769,1.3776904137432684,1.2054791120253598,1.0332678103074513,0.86105650858954275,0.6888452068716342,0.51663390515372565,0.3444226034358171,0.17221130171790855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5611715235404393,2.4331129473634174,2.3050543711863956,2.1769957950093737,2.0489372188323518,1.9208786426553299,1.792820066478308,1.664761490301286,1.5367029141242639,1.408644337947242,1.2805857617702201,1.152527185593198,1.0244686094161759,0.89641003323915391,0.76835145706213193,0.64029288088510994,0.51223430470808795,0.38417572853106596,0.25611715235404398,0.12805857617702199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.794577397159664,11.00827223734902,10.221967077538377,9.4356619177277317,8.6493567579170865,7.8630515981064422,7.0767464382957979,6.2904412784851536,5.5041361186745092,4.7178309588638649,3.9315257990532206,3.1452206392425763,2.358915479431932,1.5726103196212882,0.78630515981064408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2491608368768419,1.1242447531891577,0.99932866950147359,0.87441258581378944,0.74949650212610519,0.62458041843842094,0.49966433475073674,0.37474825106305254,0.24983216737536834,0.12491608368768417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2847403364153744,2.956266302773837,2.6277922691322995,2.299318235490762,1.9708442018492245,1.642370168207687,1.3138961345661495,0.98542210092461213,0.65694806728307475,0.32847403364153738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.035563656473027,13.628450925178422,10.221338193883817,6.8142254625892118,3.4071127312946059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5490850735043162,2.2941765661538844,2.0392680588034526,1.7843595514530211,1.5294510441025895,1.2745425367521579,1.0196340294017263,0.76472552205129474,0.50981701470086316,0.25490850735043158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y250:Y265)","v":84.864169513675975},77.514900887228734,70.165632260781493,62.816363634334245,55.467095007887004,48.117826381439762,44.175670486287132,40.233514591134487,36.291358695981863,32.349202800829218,28.407046905676594,25.173189635203613,21.939332364730628,18.705475094257643,15.471617823784666,12.237760553311686,9.7902084426493481,7.3426563319870111,4.895104221324674,2.447552110662337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2034"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X154*X$36","v":5.9136411384996421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.032003516848498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4442260343581719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5611715235404393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.794577397159664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2491608368768419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2847403364153744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.035563656473027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5490850735043162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X269:X284)","v":84.864169513675975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2034"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y232>0,Y250/Y232,0)","v":-0.29568205692498212},-0.29568205692498212,-0.29568205692498206,-0.29568205692498206,-0.29568205692498206,-0.29568205692498206,-0.29568205692498201,-0.29568205692498206,-0.29568205692498206,-0.29568205692498206,-0.29568205692498201,-0.29568205692498206,-0.29568205692498206,-0.29568205692498201,-0.29568205692498201,-0.29568205692498201,-0.29568205692498201,-0.29568205692498201,-0.29568205692498195,-0.29568205692498195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.851600175842425,-1.8516001758424248,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,-1.8516001758424245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1722113017179086,-0.17221130171790858,-0.17221130171790858,-0.17221130171790855,-0.17221130171790855,-0.17221130171790858,-0.17221130171790855,-0.17221130171790852,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,-0.17221130171790855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12805857617702196,-0.12805857617702196,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702202,-0.12805857617702199,{"$f":"-IF(AG238>0,AG256/AG238,0)","v":-0.12805857617702199},-0.12805857617702199,-0.12805857617702202,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,-0.12805857617702199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.78630515981064419,-0.78630515981064431,-0.78630515981064442,-0.78630515981064431,-0.78630515981064419,-0.78630515981064419,-0.78630515981064419,-0.78630515981064419,-0.78630515981064419,-0.78630515981064419,-0.78630515981064408,-0.78630515981064408,-0.78630515981064397,-0.78630515981064408,-0.78630515981064408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12491608368768418,-0.1249160836876842,-0.1249160836876842,-0.12491608368768421,-0.1249160836876842,-0.12491608368768418,-0.12491608368768418,-0.12491608368768418,-0.12491608368768417,-0.12491608368768417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32847403364153743,-0.32847403364153743,-0.32847403364153743,-0.32847403364153743,-0.32847403364153743,-0.32847403364153738,-0.32847403364153738,-0.32847403364153738,-0.32847403364153738,-0.32847403364153738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4071127312946055,-3.4071127312946055,-3.4071127312946055,-3.4071127312946059,-3.4071127312946059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25490850735043163,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,-0.25490850735043158,0,0,0,0,0,0,0,{"$f":"-IF(AP244>0,AP262/AP244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y245>0,Y263/Y245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,-7.3492686264472402,-7.3492686264472402,-7.3492686264472402,-7.3492686264472402,-7.3492686264472402,-3.9421558951526352,-3.9421558951526343,-3.9421558951526343,-3.9421558951526343,-3.9421558951526343,-3.2338572704729813,-3.2338572704729813,-3.2338572704729809,-3.2338572704729813,-3.2338572704729813,-2.447552110662337,-2.447552110662337,-2.447552110662337,-2.447552110662337,-2.447552110662337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2034"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X250+X269+X288+X307","v":5.9136411384996421},5.6179590815746598,5.3222770246496776,5.0265949677246953,4.730912910799713,4.4352308538747307,4.1395487969497484,3.8438667400247666,3.5481846830997847,3.2525026261748025,2.9568205692498202,2.6611385123248383,2.3654564553998565,2.0697743984748742,1.7740923415498921,1.4784102846249101,1.182728227699928,0.88704617077494596,0.5913641138499639,0.29568205692498195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.032003516848498,35.18040334100607,33.328803165163642,31.477202989321217,29.625602813478793,27.774002637636368,25.922402461793943,24.070802285951519,22.219202110109094,20.36760193426667,18.516001758424245,16.664401582581821,14.812801406739396,12.961201230896972,11.109601055054547,9.2580008792121227,7.4064007033696981,5.5548005275272736,3.7032003516848491,1.8516001758424245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4442260343581719,3.2720147326402631,3.0998034309223543,2.9275921292044456,2.7553808274865368,2.5831695257686285,2.4109582240507197,2.2387469223328109,2.0665356206149026,1.894324318896994,1.7221130171790855,1.5499017154611769,1.3776904137432684,1.2054791120253598,1.0332678103074513,0.86105650858954275,0.6888452068716342,0.51663390515372565,0.3444226034358171,0.17221130171790855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5611715235404393,2.4331129473634174,{"$f":"Z256+Z275+Z294+Z313","v":2.3050543711863956},2.1769957950093737,2.0489372188323518,1.9208786426553299,1.792820066478308,1.664761490301286,1.5367029141242639,1.408644337947242,1.2805857617702201,1.152527185593198,1.0244686094161759,0.89641003323915391,0.76835145706213193,0.64029288088510994,0.51223430470808795,0.38417572853106596,0.25611715235404398,0.12805857617702199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.794577397159664,11.00827223734902,10.221967077538377,9.4356619177277317,8.6493567579170865,7.8630515981064422,7.0767464382957979,6.2904412784851536,5.5041361186745092,4.7178309588638649,3.9315257990532206,3.1452206392425763,2.358915479431932,1.5726103196212882,0.78630515981064408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2491608368768419,1.1242447531891577,0.99932866950147359,0.87441258581378944,0.74949650212610519,0.62458041843842094,0.49966433475073674,0.37474825106305254,0.24983216737536834,0.12491608368768417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2847403364153744,2.956266302773837,2.6277922691322995,2.299318235490762,1.9708442018492245,1.642370168207687,1.3138961345661495,0.98542210092461213,0.65694806728307475,0.32847403364153738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.035563656473027,13.628450925178422,10.221338193883817,6.8142254625892118,3.4071127312946059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5490850735043162,2.2941765661538844,2.0392680588034526,1.7843595514530211,1.5294510441025895,{"$f":"AC262+AC281+AC300+AC319","v":1.2745425367521579},1.0196340294017263,0.76472552205129474,0.50981701470086316,0.25490850735043158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X263+X282+X301+X320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X326:X341)","v":84.864169513675975},77.514900887228734,70.165632260781493,62.816363634334245,55.467095007887004,48.117826381439762,44.175670486287132,40.233514591134487,36.291358695981863,32.349202800829218,28.407046905676594,25.173189635203613,21.939332364730628,18.705475094257643,15.471617823784666,12.237760553311686,9.7902084426493481,7.3426563319870111,4.895104221324674,2.447552110662337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2035","index":61,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"Y30","v":2035},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.865806639387095]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,8.9612285825772346]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":63.922464401179752}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181,0.46407788832876978]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3,9.2815577665753962E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2035}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,Z39>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,(Z39>=1)*(Z39-1))","v":79},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":78},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":77},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":76},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":75},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":74},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":73},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":72},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":71},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":70},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":69},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":68},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":67},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":66},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":65},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":64},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":63},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":62},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":61},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":60},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":59},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":58},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":57},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":56},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":55},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":54},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":53},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":52},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":51},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":50},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":49},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":48},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":47},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":46},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":45},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":44},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":43},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":42}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-X$30,Y$30<=$M$2),$M$2-X$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665,15.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2035"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y115","v":4.4462643280463254},{"$f":"Z115","v":4.3906860239457464},{"$f":"AA115","v":4.3351077198451673},{"$f":"AB115","v":4.2795294157445882},{"$f":"AC115","v":4.2239511116440092},{"$f":"AD115","v":4.1683728075434301},{"$f":"AE115","v":4.112794503442851},{"$f":"AF115","v":4.057216199342272},{"$f":"AG115","v":4.0016378952416929},{"$f":"AH115","v":3.9460595911411138},{"$f":"AI115","v":3.8904812870405348},{"$f":"AJ115","v":3.8349029829399557},{"$f":"AK115","v":3.7793246788393766},{"$f":"AL115","v":3.7237463747387975},{"$f":"AM115","v":3.6681680706382185},{"$f":"AN115","v":3.6125897665376394},{"$f":"AO115","v":3.5570114624370603},{"$f":"AP115","v":3.5014331583364813},{"$f":"AQ115","v":3.4458548542359022},{"$f":"AR115","v":3.3902765501353231},{"$f":"AS115","v":3.3346982460347441},{"$f":"AT115","v":3.279119941934165},{"$f":"AU115","v":3.2235416378335859},{"$f":"AV115","v":3.1679633337330069},{"$f":"AW115","v":3.1123850296324278},{"$f":"AX115","v":3.0568067255318487},{"$f":"AY115","v":3.0012284214312697},{"$f":"AZ115","v":2.9456501173306906},{"$f":"BA115","v":2.8900718132301115},{"$f":"BB115","v":2.8344935091295325},{"$f":"BC115","v":2.7789152050289534},{"$f":"BD115","v":2.7233369009283743},{"$f":"BE115","v":2.6677585968277953},{"$f":"BF115","v":2.6121802927272162},{"$f":"BG115","v":2.5566019886266371},{"$f":"BH115","v":2.5010236845260581},{"$f":"BI115","v":2.445445380425479},{"$f":"BJ115","v":2.3898670763248999},{"$f":"BK115","v":2.3342887722243209}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y117:Y118)","v":27.865806639387095},{"$f":"SUM(Z117:Z118)","v":27.401376528730644},{"$f":"SUM(AA117:AA118)","v":26.936946418074193},{"$f":"SUM(AB117:AB118)","v":26.472516307417742},{"$f":"SUM(AC117:AC118)","v":26.00808619676129},{"$f":"SUM(AD117:AD118)","v":25.543656086104839},{"$f":"SUM(AE117:AE118)","v":25.079225975448388},{"$f":"SUM(AF117:AF118)","v":24.614795864791937},{"$f":"SUM(AG117:AG118)","v":24.150365754135485},{"$f":"SUM(AH117:AH118)","v":23.685935643479034},{"$f":"SUM(AI117:AI118)","v":23.221505532822583},{"$f":"SUM(AJ117:AJ118)","v":22.757075422166132},{"$f":"SUM(AK117:AK118)","v":22.292645311509681},{"$f":"SUM(AL117:AL118)","v":21.828215200853229},{"$f":"SUM(AM117:AM118)","v":21.363785090196778},{"$f":"SUM(AN117:AN118)","v":20.899354979540327},{"$f":"SUM(AO117:AO118)","v":20.434924868883876},{"$f":"SUM(AP117:AP118)","v":19.970494758227424},{"$f":"SUM(AQ117:AQ118)","v":19.506064647570973},{"$f":"SUM(AR117:AR118)","v":19.041634536914522},{"$f":"SUM(AS117:AS118)","v":18.577204426258071},{"$f":"SUM(AT117:AT118)","v":18.112774315601619},{"$f":"SUM(AU117:AU118)","v":17.648344204945168},{"$f":"SUM(AV117:AV118)","v":17.183914094288717},{"$f":"SUM(AW117:AW118)","v":16.719483983632266},{"$f":"SUM(AX117:AX118)","v":16.255053872975814},{"$f":"SUM(AY117:AY118)","v":15.790623762319363},{"$f":"SUM(AZ117:AZ118)","v":15.326193651662912},{"$f":"SUM(BA117:BA118)","v":14.861763541006461},{"$f":"SUM(BB117:BB118)","v":14.39733343035001},{"$f":"SUM(BC117:BC118)","v":13.932903319693558},{"$f":"SUM(BD117:BD118)","v":13.468473209037107},{"$f":"SUM(BE117:BE118)","v":13.004043098380656},{"$f":"SUM(BF117:BF118)","v":12.539612987724205},{"$f":"SUM(BG117:BG118)","v":12.075182877067753},{"$f":"SUM(BH117:BH118)","v":11.610752766411302},{"$f":"SUM(BI117:BI118)","v":11.146322655754851},{"$f":"SUM(BJ117:BJ118)","v":10.6818925450984},{"$f":"SUM(BK117:BK118)","v":10.217462434441947}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y120","v":2.5895956476960853},{"$f":"Z120","v":2.5248557565036833},{"$f":"AA120","v":2.4601158653112813},{"$f":"AB120","v":2.3953759741188794},{"$f":"AC120","v":2.3306360829264774},{"$f":"AD120","v":2.2658961917340754},{"$f":"AE120","v":2.2011563005416734},{"$f":"AF120","v":2.1364164093492715},{"$f":"AG120","v":2.0716765181568695},{"$f":"AH120","v":2.0069366269644675},{"$f":"AI120","v":1.9421967357720653},{"$f":"AJ120","v":1.8774568445796631},{"$f":"AK120","v":1.8127169533872609},{"$f":"AL120","v":1.7479770621948587},{"$f":"AM120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"BC120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9612285825772346,8.6027794392741459,8.2443302959710572,7.8858811526679675,7.5274320093648779,7.1689828660617883,6.8105337227586986,6.452084579455609,6.0936354361525193,5.7351862928494297,5.3767371495463401,5.0182880062432504,4.6598388629401608,4.3013897196370712,3.942940576333982,3.5844914330308928,3.2260422897278036,2.8675931464247144,2.5091440031216252,2.150694859818536,1.7922457165154466,1.4337965732123572,1.075347429909268,0.7168982866061786,0.3584491433030893,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z58:Z73)","v":63.922464401179752},59.83688860808374,55.75131281498772,51.665737021891722,47.580161228795703,43.494585435699683,41.970701068240487,40.446816700781284,38.922932333322095,37.399047965862891,35.875163598403702,34.88382471937711,33.892485840350517,32.901146961323917,31.909808082297321,30.918469203270732,29.927130324244136,28.935791445217543,27.94445256619095,26.95311368716435,25.961774808137758,24.970435929111165,23.979097050084565,22.987758171057973,21.99641929203138,21.005080413004787,20.372190677281282,19.739300941557772,19.10641120583427,18.473521470110768,17.840631734387259,17.207741998663753,16.574852262940247,15.941962527216745,15.309072791493239,14.676183055769734,14.043293320046228,13.410403584322726,12.777513848599217]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2035"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y384","v":27.865806639387095}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y389","v":8.9612285825772346}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y77:Y92)","v":63.922464401179752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2035"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.46443011065645157,-0.46443011065645162,-0.46443011065645162,-0.46443011065645162,-0.46443011065645162,-0.46443011065645162,-0.46443011065645162,-0.46443011065645162,-0.46443011065645162,-0.46443011065645168,-0.46443011065645168,-0.46443011065645168,-0.46443011065645168,-0.46443011065645168,-0.46443011065645168,-0.46443011065645173,-0.46443011065645173,-0.46443011065645173,-0.46443011065645173,-0.46443011065645173,-0.46443011065645179,-0.46443011065645179,-0.46443011065645179,-0.46443011065645179,-0.46443011065645184,-0.46443011065645184,-0.46443011065645184,-0.4644301106564519,-0.4644301106564519,-0.4644301106564519,-0.46443011065645196,-0.46443011065645196,-0.46443011065645201,-0.46443011065645201,-0.46443011065645207,-0.46443011065645207,-0.46443011065645212,-0.46443011065645218,-0.46443011065645212]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":-6.473989119240213E-2},-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.35844914330308941,-0.35844914330308941,-0.35844914330308947,-0.35844914330308941,-0.35844914330308941,-0.35844914330308941,-0.35844914330308941,-0.35844914330308941,-0.35844914330308936,-0.35844914330308936,-0.35844914330308936,-0.3584491433030893,-0.3584491433030893,-0.35844914330308925,-0.35844914330308925,-0.3584491433030893,-0.3584491433030893,-0.3584491433030893,-0.3584491433030893,-0.35844914330308936,-0.3584491433030893,-0.3584491433030893,-0.35844914330308936,-0.3584491433030893,-0.3584491433030893,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,-4.0855757930960142,-4.085575793096015,-4.085575793096015,-4.085575793096015,-4.085575793096015,-1.523884367459196,-1.523884367459196,-1.523884367459196,-1.523884367459196,-1.523884367459196,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.9913388790265949,-0.99133887902659501,-0.99133887902659501,-0.99133887902659512,-0.99133887902659501,-0.99133887902659512,-0.63288973572350582,-0.63288973572350582,-0.63288973572350582,-0.63288973572350582,-0.63288973572350582,-0.63288973572350571,-0.63288973572350582,-0.63288973572350582,-0.63288973572350582,-0.63288973572350604,-0.63288973572350604,-0.63288973572350604,-0.63288973572350604,-0.63288973572350604]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209,2.2787104681237418]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,27.865806639387095,27.401376528730644,26.936946418074193,26.472516307417742,26.00808619676129,25.543656086104839,25.079225975448388,24.614795864791937,24.150365754135485,23.685935643479034,23.221505532822583,22.757075422166132,22.292645311509681,21.828215200853229,21.363785090196778,20.899354979540327,20.434924868883876,19.970494758227424,19.506064647570973,19.041634536914522,18.577204426258071,18.112774315601619,17.648344204945168,17.183914094288717,16.719483983632266,16.255053872975814,15.790623762319363,15.326193651662912,14.861763541006461,14.39733343035001,13.932903319693558,13.468473209037107,13.004043098380656,12.539612987724205,12.075182877067753,11.610752766411302,11.146322655754851,10.6818925450984,10.217462434441947,9.7530323237854937]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429,6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2,4.8141429774072639E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,8.9612285825772346,8.6027794392741459,8.2443302959710572,7.8858811526679675,7.5274320093648779,7.1689828660617883,6.8105337227586986,6.452084579455609,6.0936354361525193,5.7351862928494297,5.3767371495463401,5.0182880062432504,4.6598388629401608,4.3013897196370712,3.942940576333982,3.5844914330308928,3.2260422897278036,2.8675931464247144,2.5091440031216252,2.150694859818536,1.7922457165154466,1.4337965732123572,1.075347429909268,0.7168982866061786,0.3584491433030893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y115:Y130)","v":63.922464401179752},59.83688860808374,55.75131281498772,51.665737021891722,47.580161228795703,43.494585435699683,41.970701068240487,40.446816700781284,38.922932333322095,37.399047965862891,35.875163598403702,34.88382471937711,33.892485840350517,32.901146961323917,31.909808082297321,30.918469203270732,29.927130324244136,28.935791445217543,27.94445256619095,26.95311368716435,25.961774808137758,24.970435929111165,23.979097050084565,22.987758171057973,21.99641929203138,21.005080413004787,20.372190677281282,19.739300941557772,19.10641120583427,18.473521470110768,17.840631734387259,17.207741998663753,16.574852262940247,15.941962527216745,15.309072791493239,14.676183055769734,14.043293320046228,13.410403584322726,12.777513848599217,12.144624112875711]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2035"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AN211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y213:Y214)","v":27.865806639387095},27.072414047492458,26.294889307435714,25.532915062180102,24.786180301829603,24.054380236686114,23.337216172845498,22.634395390281693,21.945631023369163,21.270641943794885,20.609152645812092,19.960893133788954,19.32559881200628,18.703010376659257,18.092873710019177,17.494939776711899,16.908964522070765,16.334708772522454,15.771938137965108,15.22042291609891,14.679937998670036,14.15026277958974,13.631181064891049,13.122480984486332,12.623954905689709,12.135399348469019,11.656614902392743,11.187406145237992,10.727581563226336,10.276953472854913,9.8353379442909201,9.4025547262982059,8.9784271726653468,8.5627821701051445,8.1554500675961457,7.7562646071373269,7.3650628558876852,6.9816851396630355,6.6059749777628793]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AN216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9612285825772346,8.5092522134849951,8.0663153717745999,7.6322372668984126,7.2068407241197487,6.7899521121966586,6.3814012725120302,5.9810214496210943,5.5886492231879767,5.2041244412835219,4.8272901550171561,4.4579925544761174,4.0960809059458994,3.741407490386286,3.3938275431378648,3.0531991948344124,2.7193834134970287,2.392243947786393,2.0716472713899701,1.7574625285214753,1.4495614805103505,1.1478184534594482,0.85211028694956403,0.56231628376987752,0.27831816065378479,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z135:Z150)","v":63.922464401179752},59.154731421374635,54.482353101165607,49.903422347360774,45.416070208632021,41.018465112677852,39.118871816782899,37.257270386805843,35.432900985428326,33.645018972078347,31.892894598995376,30.651552191606186,29.435036632364785,28.242851384308203,27.074509841212755,25.929535128979218,24.80745991099035,23.707826197361264,22.630185158004757,21.574096939435375,20.539130485237383,19.524863360123351,18.530881577511607,17.556779430552091,16.602159326531769,15.666631624591847,15.022566274131425,14.391382230680207,13.772821868098013,13.166632712767466,12.572567340543532,11.990383275764074,11.419842892280208,10.860713316466015,10.312766332168106,9.7757782875561574,9.2495300038364512,8.7338066857911336,8.2283978341067261]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2035"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y384","v":27.865806639387095}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y389","v":8.9612285825772346}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Y396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y154:Y169)","v":63.922464401179752},{"$f":"SUM(Z154:Z169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2035"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,-5.1498346524429972E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},{"$f":"-IF($B192=\"Land\",0,IF(AND(BN$30>=$I$5,BN$30<=$J$5),MIN(BN$29*$K9/(1-$J$3^$I9),BN135),0))*$J$1","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.79339259189463818,-0.77752474005674543,-0.76197424525561053,-0.74673476035049824,-0.73180006514348828,-0.71716406384061837,-0.70282078256380598,-0.68876436691252996,-0.67498907957427934,-0.66148929798279377,-0.64825951202313781,-0.63529432178267498,-0.62258843534702146,-0.61013666664008104,-0.5979339333072794,-0.58597525464113376,-0.57425574954831105,-0.56277063455734488,-0.55151522186619795,-0.54048491742887406,-0.52967521908029647,-0.51908171469869058,-0.5087000804047167,-0.49852607879662231,-0.48855555722068988,-0.47878444607627607,-0.46920875715475058,-0.45982458201165549,-0.45062809037142232,-0.441615528563994,-0.43278321799271402,-0.42412755363285976,-0.41564500256020248,-0.40733210250899854,-0.39918546045881853,-0.39120175124964213,-0.38337771622464922,-0.37571016190015627,-0.36819595866215316,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":-9.3436678148577756E-2},-9.1567944585606201E-2,-8.9736585693894075E-2,-8.7941853980016194E-2,-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,-4.3361896287646876E-2,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BN$30>=$I$5,BN$30<=$J$5),MIN(BN$29*$K14/(1-$J$3^$I14),BN140),0))*$J$1","v":0},0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,-3.2244473176491296E-2,{"$f":"-IF($B198=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K15/(1-$J$3^$I15),BM141),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.4519763690922402,-0.44293684171039532,-0.43407810487618742,-0.42539654277866362,-0.41688861192309029,-0.40855083968462852,-0.40037982289093593,-0.3923722264331172,-0.38452478190445494,-0.37683428626636584,-0.36929760054103844,-0.36191164853021768,-0.35467341555961329,-0.34757994724842101,-0.34062834830345257,-0.33381578133738354,-0.32713946571063579,-0.32059667639642314,-0.31418474286849463,-0.30790104801112478,-0.30174302705090228,-0.29570816650988418,-0.28979400317968651,-0.28399812311609274,-0.27831816065377091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},{"$f":"-IF($B204=\"Land\",0,IF(AND(BN$30>=$I$5,BN$30<=$J$5),MIN(BN$29*$K21/(1-$J$3^$I21),BN147),0))*$J$1","v":0},0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z192:Z207)","v":-4.7677329798051238},-4.6723783202090221,-4.5789307538048405,-4.4873521387287436,-4.3976050959541677,-1.8995932958949608,-1.8616014299770614,-1.8243694013775205,-1.7878820133499704,-1.752124373082971,-1.2413424073891905,-1.2165155592414065,-1.1921852480565782,-1.1683415430954467,-1.1449747122335379,-1.1220752179888671,-1.0996337136290895,-1.0776410393565079,-1.0560882185693776,-1.0349664541979902,-1.0142671251140303,-0.99398178261174974,-0.97410214695951469,-0.95462010402032427,-0.93552770193991786,-0.64406535046042401,-0.63118404345121548,-0.61856036258219105,-0.60618915533054729,-0.59406537222393629,-0.58218406477945761,-0.57054038348386837,-0.55912957581419098,-0.54794698429790722,-0.53698804461194904,-0.52624828371971,-0.51572331804531579,-0.50540885168440941,-0.49530067465072131]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y135+Y173+Y192+Y154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947,1.4212238982803647]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y136+Y174+Y193+Y155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y137+Y175+Y194+Y156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y138+Y176+Y195+Y157","v":27.865806639387095},27.072414047492458,26.294889307435714,25.532915062180102,24.786180301829603,24.054380236686114,23.337216172845498,22.634395390281693,21.945631023369163,21.270641943794885,20.609152645812092,19.960893133788954,19.32559881200628,18.703010376659257,18.092873710019177,17.494939776711899,16.908964522070765,16.334708772522454,15.771938137965108,15.22042291609891,14.679937998670036,14.15026277958974,13.631181064891049,13.122480984486332,12.623954905689709,12.135399348469019,11.656614902392743,11.187406145237992,10.727581563226336,10.276953472854913,9.8353379442909201,9.4025547262982059,8.9784271726653468,8.5627821701051445,8.1554500675961457,7.7562646071373269,7.3650628558876852,6.9816851396630355,6.6059749777628793,6.2377790191007261]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y139+Y177+Y196+Y158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y140+Y178+Y197+Y159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2,4.249465836189785E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y141+Y179+Y198+Y160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2,3.1599583712964792E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y142+Y180+Y199+Y161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y143+Y181+Y200+Y162","v":8.9612285825772346},8.5092522134849951,8.0663153717745999,7.6322372668984126,7.2068407241197487,6.7899521121966586,6.3814012725120302,5.9810214496210943,5.5886492231879767,5.2041244412835219,4.8272901550171561,4.4579925544761174,4.0960809059458994,3.741407490386286,3.3938275431378648,3.0531991948344124,2.7193834134970287,2.392243947786393,2.0716472713899701,1.7574625285214753,1.4495614805103505,1.1478184534594482,0.85211028694956403,0.56231628376987752,0.27831816065378479,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14,1.3877787807814457E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y144+Y182+Y201+Y163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y145+Y183+Y202+Y164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y146+Y184+Y203+Y165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y147+Y185+Y204+Y166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y148+Y186+Y205+Y167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y149+Y187+Y206+Y168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y150+Y188+Y207+Y169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y211:Y226)","v":63.922464401179752},59.154731421374635,54.482353101165607,49.903422347360774,45.416070208632021,41.018465112677852,39.118871816782899,37.257270386805843,35.432900985428326,33.645018972078347,31.892894598995376,30.651552191606186,29.435036632364785,28.242851384308203,27.074509841212755,25.929535128979218,24.80745991099035,23.707826197361264,22.630185158004757,21.574096939435375,20.539130485237383,19.524863360123351,18.530881577511607,17.556779430552091,16.602159326531769,15.666631624591847,15.022566274131425,14.391382230680207,13.772821868098013,13.166632712767466,12.572567340543532,11.990383275764074,11.419842892280208,10.860713316466015,10.312766332168106,9.7757782875561574,9.2495300038364512,8.7338066857911336,8.2283978341067261,7.7330971594560038]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2035"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(Z232>=1)*(Z232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"$f":"(AT238>=1)*(AT238-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},{"$f":"(Z239>=1)*(Z239-1)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT245>=1)*(AT245-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},{"$f":"(Z246>=1)*(Z246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2035"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y326","v":6.0620735310759821},5.7589698545221832,5.4558661779683844,5.1527625014145855,4.8496588248607866,4.5465551483069877,4.2434514717531888,3.9403477951993895,3.6372441186455902,3.3341404420917908,3.0310367655379915,2.7279330889841922,2.4248294124303928,2.121725735876594,1.8186220593227949,{"$f":"AN326","v":1.5155183827689958},1.2124147062151966,0.90931102966139754,0.60620735310759843,0.30310367655379922,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD326","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.992471069513499,36.092847516037821,34.193223962562143,32.293600409086466,30.393976855610791,28.494353302135117,26.594729748659443,24.695106195183769,22.795482641708094,20.89585908823242,18.996235534756746,17.096611981281072,15.196988427805397,13.297364874329723,11.397741320854049,9.4981177673783748,7.5984942139026996,5.6988706604270245,3.7992471069513494,1.8996235534756747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5306761078205615,3.3541423024295334,3.1776084970385052,3.0010746916474771,2.8245408862564489,2.6480070808654208,2.4714732754743927,2.2949394700833645,2.1184056646923364,1.9418718593013082,1.7653380539102801,1.5888042485192522,1.4122704431282243,1.2357366377371961,1.0592028323461682,0.88266902695514016,0.70613522156411213,0.52960141617308409,0.35306761078205606,0.17653380539102803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6254569287813041,2.494184082342239,2.3629112359031739,2.2316383894641088,2.1003655430250436,1.9690926965859785,1.8378198501469134,1.7065470037078481,1.5752741572687827,1.4440013108297176,1.3127284643906525,1.1814556179515872,1.0501827715125218,0.91890992507345659,0.78763707863439136,0.65636423219532614,0.52509138575626091,0.39381853931719568,0.26254569287813045,0.13127284643906523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.21781310969261,11.403292235713103,10.588771361733595,9.7742504877540881,8.9597296137745808,8.1452087397950734,7.3306878658155661,6.5161669918360587,5.7016461178565514,4.8871252438770441,4.0726043698975367,3.2580834959180294,2.443562621938522,1.6290417479590147,0.81452087397950734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2805147738824503,1.1524632964942052,1.0244118191059601,0.89636034171771506,0.76830886432946999,0.64025738694122503,0.51220590955298007,0.38415443216473505,0.25610295477649003,0.12805147738824502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3671873188593997,3.0304685869734596,2.6937498550875194,2.3570311232015797,2.0203123913156396,1.6835936594296996,1.3468749275437597,1.0101561956578198,0.67343746377187985,0.33671873188593993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.463156304250496,13.970525043400396,10.477893782550296,6.9852625217001982,3.4926312608500991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6130671088492745,2.3517603979643469,2.0904536870794193,1.8291469761944918,1.5678402653095644,1.306533554424637,1.0452268435397096,0.78392013265478222,0.52261342176985481,0.26130671088492741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z250:Z265)","v":87.152416252725587},79.608653315877277,72.064890379028981,64.521127442180713,56.977364505332417,49.433601568484136,45.382469892485958,41.331338216487772,37.28020654048958,33.229074864491395,29.177943188493206,25.852888432654133,22.52783367681506,19.202778920975987,15.877724165136911,12.552669409297836,10.042135527438269,7.5316016455787018,5.0210677637191345,2.5105338818595673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2035"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y154*Y$36","v":6.0620735310759821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.992471069513499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5306761078205615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6254569287813041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.21781310969261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2805147738824503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3671873188593997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.463156304250496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6130671088492745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y269:Y284)","v":87.152416252725587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2035"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z232>0,Z250/Z232,0)","v":-0.30310367655379911},-0.30310367655379911,-0.30310367655379911,-0.30310367655379916,-0.30310367655379916,-0.30310367655379916,-0.30310367655379922,-0.30310367655379922,-0.30310367655379916,-0.30310367655379916,-0.30310367655379916,-0.30310367655379911,-0.30310367655379911,-0.30310367655379916,-0.30310367655379916,-0.30310367655379916,-0.30310367655379916,-0.30310367655379916,-0.30310367655379922,-0.30310367655379922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8996235534756749,-1.8996235534756749,-1.8996235534756747,-1.8996235534756745,-1.8996235534756745,-1.8996235534756745,-1.8996235534756745,-1.8996235534756745,-1.8996235534756745,-1.8996235534756745,-1.8996235534756747,-1.8996235534756747,-1.8996235534756747,-1.8996235534756747,-1.8996235534756749,-1.8996235534756749,-1.8996235534756749,-1.8996235534756749,-1.8996235534756747,-1.8996235534756747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17653380539102809,-0.17653380539102806,-0.17653380539102806,-0.17653380539102806,-0.17653380539102806,-0.17653380539102806,-0.17653380539102806,-0.17653380539102803,-0.17653380539102803,-0.17653380539102803,-0.176533805391028,-0.17653380539102803,-0.17653380539102803,-0.176533805391028,-0.17653380539102803,-0.17653380539102803,-0.17653380539102803,-0.17653380539102803,-0.17653380539102803,-0.17653380539102803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1312728464390652,-0.1312728464390652,-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,-0.13127284643906525,-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,-0.13127284643906525,-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,{"$f":"-IF(AN238>0,AN256/AN238,0)","v":-0.13127284643906523},-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,-0.13127284643906523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z239>0,Z257/Z239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,-0.81452087397950734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12805147738824502,-0.12805147738824502,-0.12805147738824502,-0.12805147738824502,-0.12805147738824499,-0.12805147738824502,-0.12805147738824502,-0.12805147738824502,-0.12805147738824502,-0.12805147738824502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33671873188593998,-0.33671873188593993,-0.33671873188593993,-0.33671873188593998,-0.33671873188593993,-0.33671873188593993,-0.33671873188593993,-0.33671873188593993,-0.33671873188593993,-0.33671873188593993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4926312608500991,-3.4926312608500991,-3.4926312608500987,-3.4926312608500991,-3.4926312608500991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.26130671088492746,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,-0.26130671088492741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AN245>0,AN263/AN245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z246>0,Z264/Z246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,-7.5437629368482861,-7.5437629368482861,-7.5437629368482852,-7.5437629368482852,-7.5437629368482852,-4.0511316759981861,-4.0511316759981861,-4.0511316759981861,-4.0511316759981861,-4.0511316759981861,-3.3250547558390746,-3.3250547558390746,-3.3250547558390746,-3.3250547558390746,-3.3250547558390746,-2.5105338818595673,-2.5105338818595673,-2.5105338818595673,-2.5105338818595673,-2.5105338818595673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2035"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y250+Y269+Y288+Y307","v":6.0620735310759821},5.7589698545221832,5.4558661779683844,5.1527625014145855,4.8496588248607866,4.5465551483069877,4.2434514717531888,3.9403477951993895,3.6372441186455902,3.3341404420917908,3.0310367655379915,2.7279330889841922,2.4248294124303928,2.121725735876594,1.8186220593227949,1.5155183827689958,1.2124147062151966,0.90931102966139754,0.60620735310759843,0.30310367655379922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.992471069513499,36.092847516037821,34.193223962562143,32.293600409086466,30.393976855610791,28.494353302135117,26.594729748659443,24.695106195183769,22.795482641708094,20.89585908823242,18.996235534756746,17.096611981281072,15.196988427805397,13.297364874329723,11.397741320854049,9.4981177673783748,7.5984942139026996,5.6988706604270245,3.7992471069513494,1.8996235534756747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5306761078205615,3.3541423024295334,3.1776084970385052,3.0010746916474771,2.8245408862564489,2.6480070808654208,2.4714732754743927,2.2949394700833645,2.1184056646923364,1.9418718593013082,1.7653380539102801,1.5888042485192522,1.4122704431282243,1.2357366377371961,1.0592028323461682,0.88266902695514016,0.70613522156411213,0.52960141617308409,0.35306761078205606,0.17653380539102803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6254569287813041,2.494184082342239,2.3629112359031739,2.2316383894641088,2.1003655430250436,1.9690926965859785,1.8378198501469134,1.7065470037078481,{"$f":"AG256+AG275+AG294+AG313","v":1.5752741572687827},1.4440013108297176,1.3127284643906525,1.1814556179515872,1.0501827715125218,0.91890992507345659,0.78763707863439136,0.65636423219532614,0.52509138575626091,0.39381853931719568,0.26254569287813045,0.13127284643906523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.21781310969261,11.403292235713103,10.588771361733595,9.7742504877540881,8.9597296137745808,8.1452087397950734,7.3306878658155661,6.5161669918360587,5.7016461178565514,4.8871252438770441,4.0726043698975367,3.2580834959180294,2.443562621938522,1.6290417479590147,0.81452087397950734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2805147738824503,1.1524632964942052,1.0244118191059601,0.89636034171771506,0.76830886432946999,0.64025738694122503,0.51220590955298007,0.38415443216473505,0.25610295477649003,0.12805147738824502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3671873188593997,3.0304685869734596,2.6937498550875194,2.3570311232015797,2.0203123913156396,1.6835936594296996,1.3468749275437597,1.0101561956578198,0.67343746377187985,0.33671873188593993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.463156304250496,13.970525043400396,10.477893782550296,6.9852625217001982,3.4926312608500991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6130671088492745,2.3517603979643469,2.0904536870794193,1.8291469761944918,1.5678402653095644,1.306533554424637,1.0452268435397096,0.78392013265478222,0.52261342176985481,0.26130671088492741,0,0,0,0,0,0,0,{"$f":"AP262+AP281+AP300+AP319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y263+Y282+Y301+Y320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y326:Y341)","v":87.152416252725587},79.608653315877277,72.064890379028981,64.521127442180713,56.977364505332417,49.433601568484136,45.382469892485958,41.331338216487772,37.28020654048958,33.229074864491395,29.177943188493206,25.852888432654133,22.52783367681506,19.202778920975987,15.877724165136911,12.552669409297836,10.042135527438269,7.5316016455787018,5.0210677637191345,2.5105338818595673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2036","index":62,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"Z30","v":2036},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.823517328646325]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,8.8446700153696867]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":63.763616523231434}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616,0.47354886564160181]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3,9.4709773128320365E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2036}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AA39>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,(AA39>=1)*(AA39-1))","v":79},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":78},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":77},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":76},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":75},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":74},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":73},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":72},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":71},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":70},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":69},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":68},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":67},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":66},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":65},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":64},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":63},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":62},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":61},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":60},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":59},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":58},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":57},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":56},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":55},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":54},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":53},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":52},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":51},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":50},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":49},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":48},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":47},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":46},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":45},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":44},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":43}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-Y$30,Z$30<=$M$2),$M$2-Y$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665,16.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2036"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z115","v":4.4462643280463254},{"$f":"AA115","v":4.3906860239457464},{"$f":"AB115","v":4.3351077198451673},{"$f":"AC115","v":4.2795294157445882},{"$f":"AD115","v":4.2239511116440092},{"$f":"AE115","v":4.1683728075434301},{"$f":"AF115","v":4.112794503442851},{"$f":"AG115","v":4.057216199342272},{"$f":"AH115","v":4.0016378952416929},{"$f":"AI115","v":3.9460595911411138},{"$f":"AJ115","v":3.8904812870405348},{"$f":"AK115","v":3.8349029829399557},{"$f":"AL115","v":3.7793246788393766},{"$f":"AM115","v":3.7237463747387975},{"$f":"AN115","v":3.6681680706382185},{"$f":"AO115","v":3.6125897665376394},{"$f":"AP115","v":3.5570114624370603},{"$f":"AQ115","v":3.5014331583364813},{"$f":"AR115","v":3.4458548542359022},{"$f":"AS115","v":3.3902765501353231},{"$f":"AT115","v":3.3346982460347441},{"$f":"AU115","v":3.279119941934165},{"$f":"AV115","v":3.2235416378335859},{"$f":"AW115","v":3.1679633337330069},{"$f":"AX115","v":3.1123850296324278},{"$f":"AY115","v":3.0568067255318487},{"$f":"AZ115","v":3.0012284214312697},{"$f":"BA115","v":2.9456501173306906},{"$f":"BB115","v":2.8900718132301115},{"$f":"BC115","v":2.8344935091295325},{"$f":"BD115","v":2.7789152050289534},{"$f":"BE115","v":2.7233369009283743},{"$f":"BF115","v":2.6677585968277953},{"$f":"BG115","v":2.6121802927272162},{"$f":"BH115","v":2.5566019886266371},{"$f":"BI115","v":2.5010236845260581},{"$f":"BJ115","v":2.445445380425479},{"$f":"BK115","v":2.3898670763248999}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z117:Z118)","v":27.823517328646325},{"$f":"SUM(AA117:AA118)","v":27.359792039835554},{"$f":"SUM(AB117:AB118)","v":26.896066751024783},{"$f":"SUM(AC117:AC118)","v":26.432341462214012},{"$f":"SUM(AD117:AD118)","v":25.968616173403241},{"$f":"SUM(AE117:AE118)","v":25.50489088459247},{"$f":"SUM(AF117:AF118)","v":25.041165595781699},{"$f":"SUM(AG117:AG118)","v":24.577440306970928},{"$f":"SUM(AH117:AH118)","v":24.113715018160157},{"$f":"SUM(AI117:AI118)","v":23.649989729349386},{"$f":"SUM(AJ117:AJ118)","v":23.186264440538615},{"$f":"SUM(AK117:AK118)","v":22.722539151727844},{"$f":"SUM(AL117:AL118)","v":22.258813862917073},{"$f":"SUM(AM117:AM118)","v":21.795088574106302},{"$f":"SUM(AN117:AN118)","v":21.331363285295531},{"$f":"SUM(AO117:AO118)","v":20.86763799648476},{"$f":"SUM(AP117:AP118)","v":20.403912707673989},{"$f":"SUM(AQ117:AQ118)","v":19.940187418863218},{"$f":"SUM(AR117:AR118)","v":19.476462130052447},{"$f":"SUM(AS117:AS118)","v":19.012736841241676},{"$f":"SUM(AT117:AT118)","v":18.549011552430905},{"$f":"SUM(AU117:AU118)","v":18.085286263620134},{"$f":"SUM(AV117:AV118)","v":17.621560974809363},{"$f":"SUM(AW117:AW118)","v":17.157835685998592},{"$f":"SUM(AX117:AX118)","v":16.694110397187821},{"$f":"SUM(AY117:AY118)","v":16.23038510837705},{"$f":"SUM(AZ117:AZ118)","v":15.766659819566277},{"$f":"SUM(BA117:BA118)","v":15.302934530755504},{"$f":"SUM(BB117:BB118)","v":14.839209241944731},{"$f":"SUM(BC117:BC118)","v":14.375483953133958},{"$f":"SUM(BD117:BD118)","v":13.911758664323186},{"$f":"SUM(BE117:BE118)","v":13.448033375512413},{"$f":"SUM(BF117:BF118)","v":12.98430808670164},{"$f":"SUM(BG117:BG118)","v":12.520582797890867},{"$f":"SUM(BH117:BH118)","v":12.056857509080094},{"$f":"SUM(BI117:BI118)","v":11.593132220269322},{"$f":"SUM(BJ117:BJ118)","v":11.129406931458549},{"$f":"SUM(BK117:BK118)","v":10.665681642647776}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z120","v":2.5895956476960853},{"$f":"AA120","v":2.5248557565036833},{"$f":"AB120","v":2.4601158653112813},{"$f":"AC120","v":2.3953759741188794},{"$f":"AD120","v":2.3306360829264774},{"$f":"AE120","v":2.2658961917340754},{"$f":"AF120","v":2.2011563005416734},{"$f":"AG120","v":2.1364164093492715},{"$f":"AH120","v":2.0716765181568695},{"$f":"AI120","v":2.0069366269644675},{"$f":"AJ120","v":1.9421967357720653},{"$f":"AK120","v":1.8774568445796631},{"$f":"AL120","v":1.8127169533872609},{"$f":"AM120","v":1.7479770621948587},{"$f":"AN120","v":1.6832371710024565},1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,{"$f":"BD120","v":0.64739891192402133},0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8446700153696867,8.4908832147548985,8.1370964141401103,7.783309613525323,7.4295228129105357,7.0757360122957484,6.7219492116809612,6.3681624110661739,6.0143756104513866,5.6605888098365993,5.306802009221812,4.9530152086070247,4.5992284079922374,4.2454416073774501,3.8916548067626628,3.5378680061478756,3.1840812055330878,2.8302944049183001,2.4765076043035128,2.1227208036887251,1.7689340030739376,1.41514720245915,1.0613604018443625,0.70757360122957502,0.35378680061478751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:AA73)","v":63.763616523231434},59.683407894669401,55.603199266107374,51.522990637545348,47.442782008983308,43.362573380421274,41.844056177496057,40.32553897457084,38.80702177164563,37.288504568720413,35.76998736579521,34.784015651302596,33.798043936809982,32.812072222317369,31.826100507824755,30.840128793332145,29.854157078839531,28.868185364346921,27.882213649854311,26.896241935361694,25.910270220869084,24.92429850637647,23.938326791883853,22.952355077391246,21.966383362898632,20.980411648406022,20.348226734528193,19.716041820650364,19.083856906772542,18.451671992894717,17.819487079016888,17.187302165139059,16.555117251261233,15.922932337383408,15.29074742350558,14.658562509627753,14.026377595749926,13.394192681872102]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2036"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z384","v":27.823517328646325}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z389","v":8.8446700153696867}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z77:Z92)","v":63.763616523231434},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2036"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.46372528881077207,-0.46372528881077213,-0.46372528881077213,-0.46372528881077213,-0.46372528881077218,-0.46372528881077218,-0.46372528881077218,-0.46372528881077224,-0.46372528881077224,-0.4637252888107723,-0.4637252888107723,-0.46372528881077235,-0.46372528881077235,-0.46372528881077241,-0.46372528881077241,-0.46372528881077246,-0.46372528881077246,-0.46372528881077252,-0.46372528881077252,-0.46372528881077257,-0.46372528881077263,-0.46372528881077268,-0.46372528881077268,-0.46372528881077274,-0.4637252888107728,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285,-0.46372528881077285]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},-6.473989119240213E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.35378680061478746,-0.35378680061478746,-0.3537868006147874,-0.3537868006147874,-0.3537868006147874,-0.3537868006147874,-0.35378680061478746,-0.35378680061478746,-0.35378680061478746,-0.35378680061478746,-0.35378680061478746,-0.35378680061478746,-0.35378680061478751,-0.35378680061478751,-0.35378680061478751,-0.35378680061478757,-0.35378680061478751,-0.35378680061478751,-0.35378680061478757,-0.35378680061478751,-0.35378680061478751,-0.35378680061478751,-0.35378680061478751,-0.35378680061478751,-0.35378680061478751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,-4.0802086285620334,-4.0802086285620334,-4.0802086285620334,-4.0802086285620334,-4.0802086285620334,-1.5185172029252145,-1.5185172029252145,-1.5185172029252147,-1.5185172029252147,-1.5185172029252147,-0.98597171449261367,-0.98597171449261367,-0.98597171449261378,-0.98597171449261378,-0.98597171449261378,-0.98597171449261389,-0.98597171449261389,-0.985971714492614,-0.98597171449261412,-0.985971714492614,-0.985971714492614,-0.98597171449261412,-0.98597171449261412,-0.98597171449261423,-0.98597171449261423,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.6321849138778266,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672,-0.63218491387782672]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999,2.3342887722243209]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,27.823517328646325,27.359792039835554,26.896066751024783,26.432341462214012,25.968616173403241,25.50489088459247,25.041165595781699,24.577440306970928,24.113715018160157,23.649989729349386,23.186264440538615,22.722539151727844,22.258813862917073,21.795088574106302,21.331363285295531,20.86763799648476,20.403912707673989,19.940187418863218,19.476462130052447,19.012736841241676,18.549011552430905,18.085286263620134,17.621560974809363,17.157835685998592,16.694110397187821,16.23038510837705,15.766659819566277,15.302934530755504,14.839209241944731,14.375483953133958,13.911758664323186,13.448033375512413,12.98430808670164,12.520582797890867,12.056857509080094,11.593132220269322,11.129406931458549,10.665681642647776,10.201956353837003]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643,0.12947978238480429]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179,9.6282859548145278E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,8.8446700153696867,8.4908832147548985,8.1370964141401103,7.783309613525323,7.4295228129105357,7.0757360122957484,6.7219492116809612,6.3681624110661739,6.0143756104513866,5.6605888098365993,5.306802009221812,4.9530152086070247,4.5992284079922374,4.2454416073774501,3.8916548067626628,3.5378680061478756,3.1840812055330878,2.8302944049183001,2.4765076043035128,2.1227208036887251,1.7689340030739376,1.41514720245915,1.0613604018443625,0.70757360122957502,0.35378680061478751,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z115:Z130)","v":63.763616523231434},59.683407894669401,55.603199266107374,51.522990637545348,47.442782008983308,43.362573380421274,41.844056177496057,40.32553897457084,38.80702177164563,37.288504568720413,35.76998736579521,34.784015651302596,33.798043936809982,32.812072222317369,31.826100507824755,30.840128793332145,29.854157078839531,28.868185364346921,27.882213649854311,26.896241935361694,25.910270220869084,24.92429850637647,23.938326791883853,22.952355077391246,21.966383362898632,20.980411648406022,20.348226734528193,19.716041820650364,19.083856906772542,18.451671992894717,17.819487079016888,17.187302165139059,16.555117251261233,15.922932337383408,15.29074742350558,14.658562509627753,14.026377595749926,13.394192681872102,12.762007767994273]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2036"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AO211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z213:Z214)","v":27.823517328646325},27.031328793978247,26.254984030003531,25.494166161308307,24.748564649986989,24.017875168892097,23.301799477419102,22.600045299775569,21.912326205684906,21.238361493476056,20.577876075511384,19.930600365906002,19.296270170492729,18.674626578987723,18.065415859312818,17.468389354031409,16.883303378855629,16.309919123183363,15.748002552624543,15.1973243134769,14.657659639112209,14.128788258234813,13.610494304974965,13.102566230780313,12.604796718069554,12.116982595613011,11.638924755605599,11.170428072398336,10.711301322855217,10.261357108302962,9.8204117780417501,9.3882853543857632,8.9648014592028957,8.5497872419236867,8.1430733089900613,7.7444936547151082,7.3538855935256544,6.97108969355999]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AO216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8446700153696867,8.3985724962038386,7.9613969274213066,7.5329648700144256,7.1131014537556823,6.7016353058221139,6.2983984808472169,5.9032263923718178,5.5159577456659266,5.1364344718941535,4.7645016635978159,4.4000075114674049,4.0428032423796019,3.692743058673555,3.3496840786416291,3.0134862782103418,2.6840124337876801,2.3611280662534719,2.0447013860699479,1.7346032394900943,1.4307070558418378,1.1328887958665463,0.84102690109076073,0.55500224421049082,0.27469808046782634,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:AA150)","v":63.763616523231434},59.002966450579272,54.337529379380136,49.765401049604989,45.284715286425339,40.893643238509291,39.00045232969169,37.145125239050444,35.326904690222023,33.545048552370154,31.798829537275331,30.563274380714521,29.352430327284935,28.165803154923935,27.002908526010163,25.863271789674656,24.746427788065866,23.65192066648925,22.579303687344169,21.528139047781984,20.497997701011045,19.488459181175525,18.499111431736722,17.529550637286686,16.579381058725652,15.648214871735842,15.004876127344282,14.374404157840551,13.756541627726897,13.151036348215516,12.557641174294364,11.976113903851633,11.406217178817759,10.847718388284559,10.300389573562025,9.7640073351339431,9.2383527414744222,8.7232112396880872]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2036"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z384","v":27.823517328646325}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z389","v":8.8446700153696867}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!Z396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z154:Z169)","v":63.763616523231434},{"$f":"SUM(AA154:AA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2036"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,-5.2549333188193839E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BO$30>=$I$5,BO$30<=$J$5),MIN(BO$29*$K9/(1-$J$3^$I9),BO135),0))*$J$1","v":0},0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.79218853466807893,-0.77634476397471719,-0.76081786869522294,-0.74560151132131836,-0.73068948109489207,-0.7160756914729941,-0.7017541776435342,-0.68771909409066356,-0.67396471220885035,-0.6604854179646733,-0.64727570960537983,-0.63433019541327218,-0.6216435915050067,-0.60921071967490648,-0.59702650528140844,-0.5850859751757802,-0.57338425567226459,-0.56191657055881927,-0.55067823914764291,-0.53966467436469012,-0.52887138087739616,-0.51829395325984828,-0.50792807419465125,-0.49776951271075826,-0.48781412245654304,-0.47805784000741214,-0.46849668320726395,-0.45912674954311861,-0.44994421455225619,-0.44094533026121108,-0.43212642365598691,-0.42348389518286705,-0.41501421727920973,-0.40671393293362557,-0.39857965427495301,-0.39060806118945396,-0.38279589996566482,-0.37513998196635157,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},-9.3436678148577756E-2,-9.1567944585606201E-2,-8.9736585693894075E-2,-8.7941853980016194E-2,-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,-4.424683294657844E-2,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BO$30>=$I$5,BO$30<=$J$5),MIN(BO$29*$K14/(1-$J$3^$I14),BO140),0))*$J$1","v":0},0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,-3.2902523649480916E-2,{"$f":"-IF($B198=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K15/(1-$J$3^$I15),BM141),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.44609751916584867,-0.43717556878253166,-0.42843205740688106,-0.4198634162587434,-0.41146614793356845,-0.4032368249748971,-0.39517208847539914,-0.38726864670589123,-0.37952327377177342,-0.3719328082963379,-0.36449415213041109,-0.35720426908780289,-0.35006018370604686,-0.34305898003192586,-0.33619780043128733,-0.32947384442266159,-0.32288436753420835,-0.31642668018352416,-0.31009814657985368,-0.3038961836482566,-0.29781825997529149,-0.29186189477578561,-0.2860246568802699,-0.28030416374266448,-0.27469808046781119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BO$30>=$I$5,BO$30<=$J$5),MIN(BO$29*$K21/(1-$J$3^$I21),BO147),0))*$J$1","v":0},0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA192:AA207)","v":-4.7606500726521732},-4.66543707119913,-4.5721283297751469,-4.4806857631796433,-4.3910720479160501,-1.8931909088176053,-1.8553270906412531,-1.8182205488284282,-1.7818561378518598,-1.7462190150948222,-1.2355551565608052,-1.210844053429589,-1.1866271723609971,-1.1628946289137772,-1.1396367363355018,-1.1168440016087917,-1.0945071215766156,-1.0726169791450832,-1.0511646395621816,-1.0301413467709382,-1.0095385198355191,-0.98934774943880888,-0.96956079445003274,-0.95016957856103201,-0.93116618698981135,-0.64333874439156002,-0.63047196950372886,-0.61786253011365422,-0.60550527951138111,-0.59339517392115337,-0.58152727044273045,-0.56989672503387567,-0.55849879053319829,-0.54732881472253425,-0.53638223842808352,-0.52565459365952183,-0.51514150178633134,-0.50483867175060471]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z135+Z173+Z192+Z154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886,1.4727222448047947]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z136+Z174+Z193+Z155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z137+Z175+Z194+Z156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z138+Z176+Z195+Z157","v":27.823517328646325},27.031328793978247,26.254984030003531,25.494166161308307,24.748564649986989,24.017875168892097,23.301799477419102,22.600045299775569,21.912326205684906,21.238361493476056,20.577876075511384,19.930600365906002,19.296270170492729,18.674626578987723,18.065415859312818,17.468389354031409,16.883303378855629,16.309919123183363,15.748002552624543,15.1973243134769,14.657659639112209,14.128788258234813,13.610494304974965,13.102566230780313,12.604796718069554,12.116982595613011,11.638924755605599,11.170428072398336,10.711301322855217,10.261357108302962,9.8204117780417501,9.3882853543857632,8.9648014592028957,8.5497872419236867,8.1430733089900613,7.7444936547151082,7.3538855935256544,6.97108969355999,6.5959497115936383]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z139+Z177+Z196+Z158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z140+Z178+Z197+Z159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317,8.5856554649544725E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z141+Z179+Z198+Z160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2,6.3844056889456088E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z142+Z180+Z199+Z161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z143+Z181+Z200+Z162","v":8.8446700153696867},8.3985724962038386,7.9613969274213066,7.5329648700144256,7.1131014537556823,6.7016353058221139,6.2983984808472169,5.9032263923718178,5.5159577456659266,5.1364344718941535,4.7645016635978159,4.4000075114674049,4.0428032423796019,3.692743058673555,3.3496840786416291,3.0134862782103418,2.6840124337876801,2.3611280662534719,2.0447013860699479,1.7346032394900943,1.4307070558418378,1.1328887958665463,0.84102690109076073,0.55500224421049082,0.27469808046782634,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14,1.5154544286133387E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z144+Z182+Z201+Z163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z145+Z183+Z202+Z164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z146+Z184+Z203+Z165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z147+Z185+Z204+Z166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z148+Z186+Z205+Z167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z149+Z187+Z206+Z168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z150+Z188+Z207+Z169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z211:Z226)","v":63.763616523231434},59.002966450579272,54.337529379380136,49.765401049604989,45.284715286425339,40.893643238509291,39.00045232969169,37.145125239050444,35.326904690222023,33.545048552370154,31.798829537275331,30.563274380714521,29.352430327284935,28.165803154923935,27.002908526010163,25.863271789674656,24.746427788065866,23.65192066648925,22.579303687344169,21.528139047781984,20.497997701011045,19.488459181175525,18.499111431736722,17.529550637286686,16.579381058725652,15.648214871735842,15.004876127344282,14.374404157840551,13.756541627726897,13.151036348215516,12.557641174294364,11.976113903851633,11.406217178817759,10.847718388284559,10.300389573562025,9.7640073351339431,9.2383527414744222,8.7232112396880872,8.2183725679374859]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2036"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AA232>=1)*(AA232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"(BA238>=1)*(BA238-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},{"$f":"(AA239>=1)*(AA239-1)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA245>=1)*(BA245-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},{"$f":"(AA246>=1)*(AA246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2036"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z326","v":6.2142315767059895},5.9035199978706903,5.5928084190353911,5.2820968402000918,4.9713852613647926,4.6606736825294934,4.3499621036941942,4.039250524858895,3.7285389460235954,3.4178273671882957,3.1071157883529961,2.7964042095176964,2.4856926306823968,2.1749810518470971,1.8642694730117975,{"$f":"AO326","v":1.5535578941764978},1.2428463153411982,0.93213473650589862,0.62142315767059908,0.31071157883529954,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE326","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.886977291939992,36.942628427342996,34.998279562745999,33.053930698149003,31.109581833552003,29.165232968955003,27.220884104358003,25.276535239761003,23.332186375164003,21.387837510567003,19.443488645970003,17.499139781373003,15.554790916776003,13.610442052179003,11.666093187582003,9.7217443229850034,7.7773954583880025,5.8330465937910017,3.8886977291940008,1.9443488645970004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6192960781268573,3.4383312742205145,3.2573664703141718,3.0764016664078291,2.8954368625014864,2.7144720585951436,2.5335072546888009,2.3525424507824582,2.1715776468761154,1.9906128429697725,1.8096480390634295,1.6286832351570866,1.4477184312507436,1.2667536273444007,1.0857888234380577,0.90482401953171476,0.72385921562537181,0.54289441171902886,0.36192960781268591,0.18096480390634295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6913558976937146,2.5567881028090289,2.4222203079243432,2.2876525130396574,2.1530847181549717,2.018516923270286,1.8839491283856002,1.7493813335009145,1.6148135386162288,1.4802457437315431,1.3456779488468573,1.2111101539621716,1.0765423590774859,0.94197456419280012,0.80740676930811439,0.67283897442342866,0.53827117953874293,0.4037033846540572,0.26913558976937146,0.13456779488468573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.36157449037796,11.537469524352762,10.713364558327564,9.8892595923023663,9.0651546262771685,8.2410496602519707,7.4169446942267738,6.5928397282015769,5.76873476217638,4.9446297961511831,4.1205248301259862,3.2964198641007889,2.4723148980755916,1.6482099320503942,0.82410496602519712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3126556947068997,1.1813901252362098,1.0501245557655199,0.91885898629482987,0.78759341682413986,0.65632784735344984,0.52506227788275983,0.39379670841206987,0.26253113894137992,0.13126556947068996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4517037205627705,3.1065333485064937,2.7613629764502168,2.4161926043939399,2.0710222323376626,1.7258518602813855,1.3806814882251084,1.0355111161688313,0.69034074411255419,0.3451703720562771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.901481527487185,14.321185221989747,10.74088891649231,7.1605926109948737,3.5802963054974368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6786550932813911,2.4107895839532518,2.1429240746251126,1.8750585652969736,1.6071930559688345,1.3393275466406955,1.0714620373125565,0.80359652798441739,0.53573101865627826,0.26786550932813913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250:AA265)","v":89.117931370882772},81.398635606281701,73.67933984168063,65.960044077079559,58.240748312478487,50.521452547877431,46.382453088773794,42.243453629670164,38.104454170566534,33.965454711462904,29.826455252359274,26.431757244110745,23.03705923586222,19.642361227613698,16.247663219365169,12.852965211116643,10.282372168893314,7.7117791266699864,5.141186084446657,2.5705930422233285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2036"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z154*Z$36","v":6.2142315767059895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.886977291939992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6192960781268573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6913558976937146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.36157449037796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3126556947068997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4517037205627705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.901481527487185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6786550932813911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z269:Z284)","v":89.117931370882772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2036"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA232>0,AA250/AA232,0)","v":-0.31071157883529948},-0.31071157883529948,-0.31071157883529948,-0.31071157883529954,-0.31071157883529954,-0.31071157883529954,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.3107115788352996,-0.31071157883529954,-0.31071157883529954,-0.31071157883529954,-0.31071157883529954,-0.31071157883529954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9443488645969995,-1.9443488645969997,-1.944348864597,-1.9443488645970002,-1.9443488645970002,-1.9443488645970002,-1.9443488645970002,-1.9443488645970002,-1.9443488645970002,-1.9443488645970002,-1.9443488645970004,-1.9443488645970004,-1.9443488645970004,-1.9443488645970004,-1.9443488645970006,-1.9443488645970006,-1.9443488645970006,-1.9443488645970006,-1.9443488645970004,-1.9443488645970004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18096480390634287,-0.18096480390634287,-0.18096480390634287,-0.1809648039063429,-0.1809648039063429,-0.1809648039063429,-0.18096480390634292,-0.18096480390634292,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,-0.18096480390634295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,-0.13456779488468573,{"$f":"-IF(AU238>0,AU256/AU238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA239>0,AA257/AA239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.82410496602519734,-0.82410496602519723,-0.82410496602519723,-0.82410496602519723,-0.82410496602519712,-0.82410496602519712,-0.82410496602519712,-0.82410496602519712,-0.82410496602519712,-0.82410496602519723,-0.82410496602519723,-0.82410496602519723,-0.82410496602519723,-0.82410496602519712,-0.82410496602519712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13126556947068996,-0.13126556947068999,-0.13126556947068999,-0.13126556947068999,-0.13126556947068999,-0.13126556947068996,-0.13126556947068996,-0.13126556947068996,-0.13126556947068996,-0.13126556947068996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34517037205627704,-0.3451703720562771,-0.3451703720562771,-0.34517037205627715,-0.3451703720562771,-0.3451703720562771,-0.3451703720562771,-0.3451703720562771,-0.3451703720562771,-0.3451703720562771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5802963054974368,-3.5802963054974368,-3.5802963054974364,-3.5802963054974368,-3.5802963054974368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.26786550932813913,-0.26786550932813907,-0.26786550932813907,-0.26786550932813907,-0.26786550932813907,-0.26786550932813913,-0.26786550932813913,-0.26786550932813913,-0.26786550932813913,-0.26786550932813913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AU245>0,AU263/AU245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA246>0,AA264/AA246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,-7.7192957646010676,-7.7192957646010685,-7.7192957646010676,-7.7192957646010694,-7.7192957646010685,-4.1389994591036317,-4.1389994591036317,-4.1389994591036317,-4.1389994591036317,-4.1389994591036325,-3.3946980082485259,-3.3946980082485259,-3.3946980082485259,-3.3946980082485254,-3.3946980082485254,-2.5705930422233285,-2.5705930422233285,-2.5705930422233285,-2.5705930422233285,-2.5705930422233285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2036"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z250+Z269+Z288+Z307","v":6.2142315767059895},5.9035199978706903,5.5928084190353911,5.2820968402000918,4.9713852613647926,4.6606736825294934,4.3499621036941942,4.039250524858895,3.7285389460235954,3.4178273671882957,3.1071157883529961,2.7964042095176964,2.4856926306823968,2.1749810518470971,1.8642694730117975,1.5535578941764978,1.2428463153411982,0.93213473650589862,0.62142315767059908,0.31071157883529954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.886977291939992,36.942628427342996,34.998279562745999,33.053930698149003,31.109581833552003,29.165232968955003,27.220884104358003,25.276535239761003,23.332186375164003,21.387837510567003,19.443488645970003,17.499139781373003,15.554790916776003,13.610442052179003,11.666093187582003,9.7217443229850034,7.7773954583880025,5.8330465937910017,3.8886977291940008,1.9443488645970004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6192960781268573,3.4383312742205145,3.2573664703141718,3.0764016664078291,2.8954368625014864,2.7144720585951436,2.5335072546888009,2.3525424507824582,2.1715776468761154,1.9906128429697725,1.8096480390634295,1.6286832351570866,1.4477184312507436,1.2667536273444007,1.0857888234380577,0.90482401953171476,0.72385921562537181,0.54289441171902886,0.36192960781268591,0.18096480390634295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6913558976937146,2.5567881028090289,2.4222203079243432,2.2876525130396574,2.1530847181549717,2.018516923270286,1.8839491283856002,1.7493813335009145,1.6148135386162288,1.4802457437315431,1.3456779488468573,1.2111101539621716,1.0765423590774859,0.94197456419280012,{"$f":"AN256+AN275+AN294+AN313","v":0.80740676930811439},0.67283897442342866,0.53827117953874293,0.4037033846540572,0.26913558976937146,0.13456779488468573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z257+Z276+Z295+Z314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.36157449037796,11.537469524352762,10.713364558327564,9.8892595923023663,9.0651546262771685,8.2410496602519707,7.4169446942267738,6.5928397282015769,5.76873476217638,4.9446297961511831,4.1205248301259862,3.2964198641007889,2.4723148980755916,1.6482099320503942,0.82410496602519712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3126556947068997,1.1813901252362098,1.0501245557655199,0.91885898629482987,0.78759341682413986,0.65632784735344984,0.52506227788275983,0.39379670841206987,0.26253113894137992,0.13126556947068996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4517037205627705,3.1065333485064937,2.7613629764502168,2.4161926043939399,2.0710222323376626,1.7258518602813855,1.3806814882251084,1.0355111161688313,0.69034074411255419,0.3451703720562771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.901481527487185,14.321185221989747,10.74088891649231,7.1605926109948737,3.5802963054974368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6786550932813911,2.4107895839532518,2.1429240746251126,1.8750585652969736,1.6071930559688345,1.3393275466406955,1.0714620373125565,0.80359652798441739,0.53573101865627826,0.26786550932813913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN263+AN282+AN301+AN320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z264+Z283+Z302+Z321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z326:Z341)","v":89.117931370882772},81.398635606281701,73.67933984168063,65.960044077079559,58.240748312478487,50.521452547877431,46.382453088773794,42.243453629670164,38.104454170566534,33.965454711462904,29.826455252359274,26.431757244110745,23.03705923586222,19.642361227613698,16.247663219365169,12.852965211116643,10.282372168893314,7.7117791266699864,5.141186084446657,2.5705930422233285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2037","index":63,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AA30","v":2037},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.795324454819145]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,8.7181826941031915]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":63.608936328137759}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777,0.48321312820571616]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3,9.6642625641143228E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2037}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AB39>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,(AB39>=1)*(AB39-1))","v":79},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":78},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":77},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":76},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":75},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":74},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":73},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":72},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":71},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":70},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":69},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":68},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":67},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":66},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":65},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":64},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":63},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":62},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":61},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":60},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":59},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":58},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":57},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":56},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":55},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":54},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":53},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":52},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":51},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":50},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":49},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":48},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":47},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":46},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":45},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":44}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-Z$30,AA$30<=$M$2),$M$2-Z$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665,17.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2037"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA115","v":4.4462643280463254},{"$f":"AB115","v":4.3906860239457464},{"$f":"AC115","v":4.3351077198451673},{"$f":"AD115","v":4.2795294157445882},{"$f":"AE115","v":4.2239511116440092},{"$f":"AF115","v":4.1683728075434301},{"$f":"AG115","v":4.112794503442851},{"$f":"AH115","v":4.057216199342272},{"$f":"AI115","v":4.0016378952416929},{"$f":"AJ115","v":3.9460595911411138},{"$f":"AK115","v":3.8904812870405348},{"$f":"AL115","v":3.8349029829399557},{"$f":"AM115","v":3.7793246788393766},{"$f":"AN115","v":3.7237463747387975},{"$f":"AO115","v":3.6681680706382185},{"$f":"AP115","v":3.6125897665376394},{"$f":"AQ115","v":3.5570114624370603},{"$f":"AR115","v":3.5014331583364813},{"$f":"AS115","v":3.4458548542359022},{"$f":"AT115","v":3.3902765501353231},{"$f":"AU115","v":3.3346982460347441},{"$f":"AV115","v":3.279119941934165},{"$f":"AW115","v":3.2235416378335859},{"$f":"AX115","v":3.1679633337330069},{"$f":"AY115","v":3.1123850296324278},{"$f":"AZ115","v":3.0568067255318487},{"$f":"BA115","v":3.0012284214312697},{"$f":"BB115","v":2.9456501173306906},{"$f":"BC115","v":2.8900718132301115},{"$f":"BD115","v":2.8344935091295325},{"$f":"BE115","v":2.7789152050289534},{"$f":"BF115","v":2.7233369009283743},{"$f":"BG115","v":2.6677585968277953},{"$f":"BH115","v":2.6121802927272162},{"$f":"BI115","v":2.5566019886266371},{"$f":"BJ115","v":2.5010236845260581},{"$f":"BK115","v":2.445445380425479}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA117:AA118)","v":27.795324454819145},{"$f":"SUM(AB117:AB118)","v":27.332069047238825},{"$f":"SUM(AC117:AC118)","v":26.868813639658505},{"$f":"SUM(AD117:AD118)","v":26.405558232078185},{"$f":"SUM(AE117:AE118)","v":25.942302824497865},{"$f":"SUM(AF117:AF118)","v":25.479047416917545},{"$f":"SUM(AG117:AG118)","v":25.015792009337225},{"$f":"SUM(AH117:AH118)","v":24.552536601756906},{"$f":"SUM(AI117:AI118)","v":24.089281194176586},{"$f":"SUM(AJ117:AJ118)","v":23.626025786596266},{"$f":"SUM(AK117:AK118)","v":23.162770379015946},{"$f":"SUM(AL117:AL118)","v":22.699514971435626},{"$f":"SUM(AM117:AM118)","v":22.236259563855306},{"$f":"SUM(AN117:AN118)","v":21.773004156274986},{"$f":"SUM(AO117:AO118)","v":21.309748748694666},{"$f":"SUM(AP117:AP118)","v":20.846493341114346},{"$f":"SUM(AQ117:AQ118)","v":20.383237933534026},{"$f":"SUM(AR117:AR118)","v":19.919982525953706},{"$f":"SUM(AS117:AS118)","v":19.456727118373387},{"$f":"SUM(AT117:AT118)","v":18.993471710793067},{"$f":"SUM(AU117:AU118)","v":18.530216303212747},{"$f":"SUM(AV117:AV118)","v":18.066960895632427},{"$f":"SUM(AW117:AW118)","v":17.603705488052107},{"$f":"SUM(AX117:AX118)","v":17.140450080471787},{"$f":"SUM(AY117:AY118)","v":16.677194672891467},{"$f":"SUM(AZ117:AZ118)","v":16.213939265311147},{"$f":"SUM(BA117:BA118)","v":15.750683857730829},{"$f":"SUM(BB117:BB118)","v":15.287428450150511},{"$f":"SUM(BC117:BC118)","v":14.824173042570193},{"$f":"SUM(BD117:BD118)","v":14.360917634989875},{"$f":"SUM(BE117:BE118)","v":13.897662227409556},{"$f":"SUM(BF117:BF118)","v":13.434406819829238},{"$f":"SUM(BG117:BG118)","v":12.97115141224892},{"$f":"SUM(BH117:BH118)","v":12.507896004668602},{"$f":"SUM(BI117:BI118)","v":12.044640597088284},{"$f":"SUM(BJ117:BJ118)","v":11.581385189507966},{"$f":"SUM(BK117:BK118)","v":11.118129781927648}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA120","v":2.5895956476960853},{"$f":"AB120","v":2.5248557565036833},{"$f":"AC120","v":2.4601158653112813},{"$f":"AD120","v":2.3953759741188794},{"$f":"AE120","v":2.3306360829264774},{"$f":"AF120","v":2.2658961917340754},{"$f":"AG120","v":2.2011563005416734},{"$f":"AH120","v":2.1364164093492715},{"$f":"AI120","v":2.0716765181568695},{"$f":"AJ120","v":2.0069366269644675},{"$f":"AK120","v":1.9421967357720653},{"$f":"AL120","v":1.8774568445796631},{"$f":"AM120","v":1.8127169533872609},{"$f":"AN120","v":1.7479770621948587},{"$f":"AO120","v":1.6832371710024565},{"$f":"AP120","v":1.6184972798100543},{"$f":"AQ120","v":1.5537573886176521},{"$f":"AR120","v":1.4890174974252499},{"$f":"AS120","v":1.4242776062328477},{"$f":"AT120","v":1.3595377150404455},{"$f":"AU120","v":1.2947978238480433},{"$f":"AV120","v":1.2300579326556411},{"$f":"AW120","v":1.1653180414632389},{"$f":"AX120","v":1.1005781502708367},{"$f":"AY120","v":1.0358382590784345},{"$f":"AZ120","v":0.97109836788603232},{"$f":"BA120","v":0.90635847669363012},{"$f":"BB120","v":0.84161858550122792},{"$f":"BC120","v":0.77687869430882572},{"$f":"BD120","v":0.71213880311642352},{"$f":"BE120","v":0.64739891192402133},{"$f":"BF120","v":0.58265902073161924},{"$f":"BG120","v":0.51791912953921715},{"$f":"BH120","v":0.45317923834681501},{"$f":"BI120","v":0.38843934715441286},{"$f":"BJ120","v":0.32369945596201072},{"$f":"BK120","v":0.25895956476960857}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7181826941031915,8.3694553863390642,8.0207280785749369,7.6720007708108096,7.3232734630466823,6.9745461552825549,6.6258188475184276,6.2770915397543003,5.9283642319901722,5.579636924226044,5.2309096164619167,4.8821823086977885,4.5334550009336603,4.184727693169533,3.8360003854054052,3.4872730776412775,3.1385457698771497,2.789818462113022,2.4410911543488942,2.0923638465847665,1.7436365388206387,1.394909231056511,1.0461819232923832,0.69745461552825549,0.34872730776412775,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB58:AB73)","v":63.608936328137759},59.534257073656846,55.459577819175912,51.384898564695007,47.31021931021408,43.235540055733154,41.72255222688905,40.209564398044947,38.696576569200843,37.18358874035674,35.670600911512643,34.690158571101136,33.709716230689637,32.729273890278137,31.748831549866633,30.768389209455133,29.787946869043633,28.807504528632133,27.82706218822063,26.846619847809126,25.866177507397627,24.885735166986123,23.90529282657462,22.92485048616312,21.94440814575162,20.96396580534012,20.332250772692745,19.700535740045371,19.068820707398,18.437105674750633,17.805390642103259,17.173675609455884,16.541960576808513,15.910245544161143,15.27853051151377,14.646815478866397,14.015100446219025]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2037"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA384","v":27.795324454819145}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA389","v":8.7181826941031915}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA77:AA92)","v":63.608936328137759},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2037"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.46325540758031908,-0.46325540758031908,-0.46325540758031908,-0.46325540758031902,-0.46325540758031902,-0.46325540758031902,-0.46325540758031897,-0.46325540758031897,-0.46325540758031897,-0.46325540758031891,-0.46325540758031891,-0.46325540758031891,-0.46325540758031886,-0.46325540758031886,-0.46325540758031886,-0.4632554075803188,-0.4632554075803188,-0.46325540758031875,-0.46325540758031875,-0.46325540758031869,-0.46325540758031869,-0.46325540758031863,-0.46325540758031858,-0.46325540758031858,-0.46325540758031852,-0.46325540758031847,-0.46325540758031852,-0.46325540758031852,-0.46325540758031852,-0.46325540758031852,-0.46325540758031852,-0.46325540758031858,-0.46325540758031858,-0.46325540758031858,-0.46325540758031863,-0.46325540758031863,-0.46325540758031863]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,-6.473989119240213E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2,-4.8141429774072639E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.34872730776412764,-0.34872730776412769,-0.34872730776412769,-0.34872730776412769,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.3487273077641278,-0.34872730776412775,-0.34872730776412775,-0.3487273077641278,-0.34872730776412775,-0.34872730776412769,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,-0.34872730776412775,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,-4.0746792544809205,-4.0746792544809205,-4.0746792544809205,-4.0746792544809205,-4.0746792544809205,-1.5129878288441017,-1.5129878288441017,-1.5129878288441019,-1.5129878288441017,-1.5129878288441017,-0.98044234041150058,-0.98044234041150058,-0.98044234041150036,-0.98044234041150047,-0.98044234041150047,-0.98044234041150047,-0.98044234041150047,-0.98044234041150047,-0.98044234041150047,-0.98044234041150036,-0.98044234041150036,-0.98044234041150025,-0.98044234041150025,-0.98044234041150025,-0.98044234041150025,-0.63171503264737239,-0.6317150326473725,-0.6317150326473725,-0.6317150326473725,-0.6317150326473725,-0.63171503264737239,-0.6317150326473725,-0.6317150326473725,-0.6317150326473725,-0.6317150326473725,-0.6317150326473725,-0.6317150326473725]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479,2.3898670763248999]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,27.795324454819145,27.332069047238825,26.868813639658505,26.405558232078185,25.942302824497865,25.479047416917545,25.015792009337225,24.552536601756906,24.089281194176586,23.626025786596266,23.162770379015946,22.699514971435626,22.236259563855306,21.773004156274986,21.309748748694666,20.846493341114346,20.383237933534026,19.919982525953706,19.456727118373387,18.993471710793067,18.530216303212747,18.066960895632427,17.603705488052107,17.140450080471787,16.677194672891467,16.213939265311147,15.750683857730829,15.287428450150511,14.824173042570193,14.360917634989875,13.897662227409556,13.434406819829238,12.97115141224892,12.507896004668602,12.044640597088284,11.581385189507966,11.118129781927648,10.65487437434733]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857,0.19421967357720643]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056,0.1444242893222179]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,8.7181826941031915,8.3694553863390642,8.0207280785749369,7.6720007708108096,7.3232734630466823,6.9745461552825549,6.6258188475184276,6.2770915397543003,5.9283642319901722,5.579636924226044,5.2309096164619167,4.8821823086977885,4.5334550009336603,4.184727693169533,3.8360003854054052,3.4872730776412775,3.1385457698771497,2.789818462113022,2.4410911543488942,2.0923638465847665,1.7436365388206387,1.394909231056511,1.0461819232923832,0.69745461552825549,0.34872730776412775,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA115:AA130)","v":63.608936328137759},59.534257073656846,55.459577819175912,51.384898564695007,47.31021931021408,43.235540055733154,41.72255222688905,40.209564398044947,38.696576569200843,37.18358874035674,35.670600911512643,34.690158571101136,33.709716230689637,32.729273890278137,31.748831549866633,30.768389209455133,29.787946869043633,28.807504528632133,27.82706218822063,26.846619847809126,25.866177507397627,24.885735166986123,23.90529282657462,22.92485048616312,21.94440814575162,20.96396580534012,20.332250772692745,19.700535740045371,19.068820707398,18.437105674750633,17.805390642103259,17.173675609455884,16.541960576808513,15.910245544161143,15.27853051151377,14.646815478866397,14.015100446219025,13.383385413571656]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2037"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AP211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA213:AA214)","v":27.795324454819145},27.003938624968772,26.228380511715407,25.46833356072711,24.723487548758577,23.993538457029416,23.278188347134837,22.577145239438149,21.890122993895396,21.216841193263498,20.55702502864424,19.910405187317366,19.276717742817031,18.655704047206701,18.047110625508576,17.450689072244415,16.866195950045537,16.293392690290638,15.732045495730835,15.18192524506223,14.642807399406996,14.114471910664866,13.596703131697579,13.089289728309637,12.592024592989455,12.104704760375677,11.627131324414174,11.159109357171902,10.700447829274474,10.250959531934996,9.8104610005423059,9.378772439777471,8.9557176502279319,8.5411239564693844,8.1348221365860081,7.7366463531002987,7.3464340852843035]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AP216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7181826941031915,8.2784648001946852,7.8475412641643496,7.4252361988546207,7.0113772348510865,6.6057954501276228,6.208325301098629,5.8188045550502148,5.4370742239227692,5.0629784994178717,4.6963646894030724,4.3370831555885694,3.9849872524503565,3.6399332673749076,3.3017803620009678,2.9703905147345067,2.6456284644133747,2.3273616550986658,2.0154601819702509,1.7097967383044042,1.4102465635118744,1.1166873922151952,0.82899940434444974,0.54706517623111917,0.27076963268005522,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB135:AB150)","v":63.608936328137759},58.855468585560637,54.197070197835053,49.631839777863988,45.157913966292341,40.773466670952118,38.886768019658838,37.037803341391417,35.225817956689355,33.450072279681315,31.709841516213444,30.48015484624705,29.275061909679991,28.094070831844267,26.93669957556526,25.802475744411829,24.690936389881468,23.601627822441721,22.534105426350763,21.487933478181624,20.462684968975864,19.457941429954225,18.473292761713022,17.508337066836638,16.562680485857783,15.635937036498504,14.993082696152854,14.363085442614114,13.74568813414615,13.140638771847549,12.547690396794916,11.966600989243339,11.397133369842791,10.839055102830251,10.292138401157967,9.7561600335191301,9.230901233233066]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2037"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA384","v":27.795324454819145}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA389","v":8.7181826941031915}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AA396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA154:AA169)","v":63.608936328137759},{"$f":"SUM(AB154:AB169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2037"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,-5.3621768559381472E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.79138582985037276,-0.77555811325336521,-0.76004695098829789,-0.74484601196853195,-0.72994909172916123,-0.71535010989457792,-0.70104310769668643,-0.68702224554275271,-0.67328180063189769,-0.65981616461925974,-0.64661984132687444,-0.63368744450033698,-0.62101369561033015,-0.60859342169812358,-0.59642155326416102,-0.58449312219887783,-0.57280325975490021,-0.5613471945598022,-0.55012025066860615,-0.53911784565523402,-0.52833548874212932,-0.51776877896728668,-0.50741340338794094,-0.49726513532018213,-0.48731983261377854,-0.47757343596150292,-0.4680219672422728,-0.45866152789742737,-0.44948829733947876,-0.44049853139268919,-0.43168856076483547,-0.42305478954953862,-0.41459369375854788,-0.40630181988337699,-0.39817578348570937,-0.39021226781599516,-0.3824080224596752,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,-9.3436678148577756E-2,-9.1567944585606201E-2,-8.9736585693894075E-2,-8.7941853980016194E-2,-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,-4.5149829537324937E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,-3.3574003723960112E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.43971789390850569,-0.43092353603033551,-0.42230506530972878,-0.41385896400353417,-0.40558178472346346,-0.39747014902899425,-0.38952074604841425,-0.38173033112744603,-0.37409572450489709,-0.3666138100147992,-0.35928153381450312,-0.35209590313821304,-0.34505398507544877,-0.33815290537393977,-0.33138984726646098,-0.32476205032113176,-0.31826680931470908,-0.31190147312841493,-0.30566344366584663,-0.29955017479252971,-0.29355917129667908,-0.28768798787074551,-0.28193422811333058,-0.27629554355106395,-0.27076963268004267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB192:AB207)","v":-4.7534677425771239},-4.6583983877255815,-4.5652304199710692,-4.4739258115716476,-4.3844472953402143,-1.8866986512932864,-1.8489646782674205,-1.8119853847020719,-1.7757456770080309,-1.7402307634678702,-1.2296866699663918,-1.205092936567064,-1.1809910778357227,-1.1573712562790082,-1.1342238311534278,-1.1115393545303593,-1.089308567439752,-1.067522396090957,-1.0461719481691378,-1.0252485092057551,-1.0047435390216402,-0.98464866824120723,-0.96495569487638311,-0.9456565809788553,-0.92674344935927833,-0.64285434034565081,-0.6299972535387377,-0.61739730846796292,-0.60504936229860373,-0.59294837505263143,-0.58108940755157901,-0.56946761940054724,-0.55807826701253638,-0.54691670167228568,-0.53597836763883988,-0.52525880028606298,-0.51475362428034177]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA135+AA173+AA192+AA154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237,1.5252715779929886]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA136+AA174+AA193+AA155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA137+AA175+AA194+AA156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA138+AA176+AA195+AA157","v":27.795324454819145},27.003938624968772,26.228380511715407,25.46833356072711,24.723487548758577,23.993538457029416,23.278188347134837,22.577145239438149,21.890122993895396,21.216841193263498,20.55702502864424,19.910405187317366,19.276717742817031,18.655704047206701,18.047110625508576,17.450689072244415,16.866195950045537,16.293392690290638,15.732045495730835,15.18192524506223,14.642807399406996,14.114471910664866,13.596703131697579,13.089289728309637,12.592024592989455,12.104704760375677,11.627131324414174,11.159109357171902,10.700447829274474,10.250959531934996,9.8104610005423059,9.378772439777471,8.9557176502279319,8.5411239564693844,8.1348221365860081,7.7366463531002987,7.3464340852843035,6.9640260628246287]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA139+AA177+AA196+AA158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA140+AA178+AA197+AA159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481,0.13010338759612317]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA141+AA179+AA198+AA160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711,9.6746580538937005E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA142+AA180+AA199+AA161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA143+AA181+AA200+AA162","v":8.7181826941031915},8.2784648001946852,7.8475412641643496,7.4252361988546207,7.0113772348510865,6.6057954501276228,6.208325301098629,5.8188045550502148,5.4370742239227692,5.0629784994178717,4.6963646894030724,4.3370831555885694,3.9849872524503565,3.6399332673749076,3.3017803620009678,2.9703905147345067,2.6456284644133747,2.3273616550986658,2.0154601819702509,1.7097967383044042,1.4102465635118744,1.1166873922151952,0.82899940434444974,0.54706517623111917,0.27076963268005522,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14,1.2545520178264269E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA144+AA182+AA201+AA163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA145+AA183+AA202+AA164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA146+AA184+AA203+AA165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA147+AA185+AA204+AA166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA148+AA186+AA205+AA167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA149+AA187+AA206+AA168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA150+AA188+AA207+AA169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA211:AA226)","v":63.608936328137759},58.855468585560637,54.197070197835053,49.631839777863988,45.157913966292341,40.773466670952118,38.886768019658838,37.037803341391417,35.225817956689355,33.450072279681315,31.709841516213444,30.48015484624705,29.275061909679991,28.094070831844267,26.93669957556526,25.802475744411829,24.690936389881468,23.601627822441721,22.534105426350763,21.487933478181624,20.462684968975864,19.457941429954225,18.473292761713022,17.508337066836638,16.562680485857783,15.635937036498504,14.993082696152854,14.363085442614114,13.74568813414615,13.140638771847549,12.547690396794916,11.966600989243339,11.397133369842791,10.839055102830251,10.292138401157967,9.7561600335191301,9.230901233233066,8.7161476089527241]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2037"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AB232>=1)*(AB232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BH238>=1)*(BH238-1)","v":0},0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},{"$f":"(AB239>=1)*(AB239-1)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BH245>=1)*(BH245-1)","v":0},0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},{"$f":"(AB246>=1)*(AB246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2037"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA326","v":6.3702087892813095},6.0516983498172436,5.7331879103531787,5.4146774708891128,5.0961670314250469,4.7776565919609819,4.459146152496916,4.1406357130328502,3.8221252735687847,3.5036148341047193,3.1851043946406539,2.8665939551765884,2.548083515712523,2.2295730762484576,1.9110626367843921,{"$f":"AP326","v":1.5925521973203267},1.2740417578562613,0.95553131839219596,0.63702087892813064,0.31851043946406532,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF326","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.822648200678422,37.831515790644502,35.840383380610582,33.849250970576662,31.858118560542742,29.866986150508822,27.875853740474902,25.884721330440982,23.893588920407062,21.902456510373142,19.911324100339218,17.920191690305295,15.929059280271373,13.937926870237451,11.946794460203529,9.9556620501696074,7.9645296401356855,5.9733972301017637,3.9822648200678428,1.9911324100339214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7101404096878414,3.5246333892034492,3.3391263687190573,3.1536193482346651,2.9681123277502728,2.7826053072658805,2.5970982867814887,2.4115912662970969,2.2260842458127046,2.0405772253283123,1.8550702048439203,1.6695631843595282,1.4840561638751362,1.2985491433907441,1.1130421229063521,0.92753510242196002,0.74202808193756797,0.55652106145317592,0.37101404096878399,0.18550702048439199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.758908930725827,2.6209634841895357,2.4830180376532445,2.3450725911169532,2.2071271445806619,2.0691816980443707,1.9312362515080794,1.7932908049717879,1.6553453584354965,1.5173999118992052,1.3794544653629139,1.2415090188266225,1.103563572290331,0.9656181257540396,0.82767267921774823,0.68972723268145686,0.55178178614516549,0.41383633960887412,0.27589089307258274,0.13794544653629137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.490630319529155,11.657921631560544,10.825212943591934,9.9925042556233237,9.1597955676547134,8.3270868796861031,7.4943781917174928,6.6616695037488824,5.8289608157802721,4.9962521278116618,4.1635434398430515,3.3308347518744412,2.4981260639058309,1.6654173759372206,0.83270868796861031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.345603352644043,1.2110430173796387,1.0764826821152345,0.94192234685083021,0.80736201158642595,0.67280167632202159,0.53824134105761723,0.40368100579321292,0.26912067052880861,0.13456033526440431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.538341483948896,3.1845073355540063,2.8306731871591166,2.476839038764227,2.1230048903693373,1.7691707419744478,1.4153365935795583,1.0615024451846686,0.70766829678977916,0.35383414839488958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.35080871382711,14.680646971061687,11.010485228296265,7.3403234855308437,3.6701617427654218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7458893361227541,2.4713004025104786,2.196711468898203,1.9221225352859277,1.6475336016736524,1.372944668061377,1.0983557344491017,0.8237668008368263,0.54917786722455086,0.27458893361227543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB250:AB265)","v":91.133179536445368},83.234230371921086,75.335281207396818,67.436332042872536,59.537382878348275,51.638433713824014,47.409646292065162,43.180858870306302,38.95207144854745,34.723284026788612,30.494496605029759,27.028692600542477,23.562888596055188,20.097084591567913,16.631280587080632,13.165476582593351,10.53238126607468,7.8992859495560097,5.2661906330373398,2.6330953165186699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2037"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA154*AA$36","v":6.3702087892813095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.822648200678422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7101404096878414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.758908930725827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.490630319529155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.345603352644043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.538341483948896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.35080871382711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7458893361227541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA269:AA284)","v":91.133179536445368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2037"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB232>0,AB250/AB232,0)","v":-0.31851043946406549},-0.31851043946406543,-0.31851043946406549,-0.31851043946406543,-0.31851043946406543,-0.31851043946406549,-0.31851043946406543,-0.31851043946406538,-0.31851043946406538,-0.31851043946406538,-0.31851043946406538,-0.31851043946406538,-0.31851043946406538,-0.31851043946406538,-0.31851043946406538,-0.31851043946406532,-0.31851043946406532,-0.31851043946406532,-0.31851043946406532,-0.31851043946406532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9911324100339212,-1.9911324100339212,-1.9911324100339212,-1.9911324100339214,-1.9911324100339214,-1.9911324100339214,-1.9911324100339216,-1.9911324100339216,-1.9911324100339218,-1.9911324100339221,-1.9911324100339218,-1.9911324100339216,-1.9911324100339216,-1.9911324100339216,-1.9911324100339216,-1.9911324100339214,-1.9911324100339214,-1.9911324100339212,-1.9911324100339214,-1.9911324100339214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18550702048439208,-0.18550702048439205,-0.18550702048439208,-0.18550702048439205,-0.18550702048439205,-0.18550702048439202,-0.18550702048439205,-0.18550702048439208,-0.18550702048439205,-0.18550702048439202,-0.18550702048439202,-0.18550702048439202,-0.18550702048439202,-0.18550702048439202,-0.18550702048439202,-0.18550702048439199,-0.18550702048439199,-0.18550702048439197,-0.18550702048439199,-0.18550702048439199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13794544653629134,-0.13794544653629134,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.1379454465362914,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.1379454465362914,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,-0.13794544653629137,0,0,0,0,0,0,{"$f":"-IF(BB238>0,BB256/BB238,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB239>0,AB257/AB239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,-0.83270868796861031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13456033526440431,-0.13456033526440431,-0.13456033526440431,-0.13456033526440431,-0.13456033526440433,-0.13456033526440431,-0.13456033526440431,-0.13456033526440431,-0.13456033526440431,-0.13456033526440431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35383414839488958,-0.35383414839488958,-0.35383414839488958,-0.35383414839488958,-0.35383414839488952,-0.35383414839488958,-0.35383414839488958,-0.35383414839488952,-0.35383414839488958,-0.35383414839488958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6701617427654218,-3.6701617427654218,-3.6701617427654214,-3.6701617427654218,-3.6701617427654218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27458893361227543,-0.27458893361227538,-0.27458893361227538,-0.27458893361227538,-0.27458893361227538,-0.27458893361227543,-0.27458893361227543,-0.27458893361227543,-0.27458893361227543,-0.27458893361227543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BB245>0,BB263/BB245,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB246>0,AB264/AB246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,-7.8989491645242715,-7.8989491645242715,-7.8989491645242715,-7.8989491645242715,-7.8989491645242715,-4.2287874217588497,-4.2287874217588497,-4.2287874217588497,-4.2287874217588497,-4.2287874217588497,-3.4658040044872807,-3.4658040044872802,-3.4658040044872802,-3.4658040044872802,-3.4658040044872802,-2.6330953165186699,-2.6330953165186699,-2.6330953165186695,-2.6330953165186699,-2.6330953165186699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2037"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA250+AA269+AA288+AA307","v":6.3702087892813095},6.0516983498172436,5.7331879103531787,5.4146774708891128,5.0961670314250469,4.7776565919609819,4.459146152496916,4.1406357130328502,3.8221252735687847,3.5036148341047193,3.1851043946406539,2.8665939551765884,2.548083515712523,2.2295730762484576,1.9110626367843921,1.5925521973203267,1.2740417578562613,0.95553131839219596,0.63702087892813064,0.31851043946406532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.822648200678422,37.831515790644502,35.840383380610582,33.849250970576662,31.858118560542742,29.866986150508822,27.875853740474902,25.884721330440982,23.893588920407062,21.902456510373142,19.911324100339218,17.920191690305295,15.929059280271373,13.937926870237451,11.946794460203529,9.9556620501696074,7.9645296401356855,5.9733972301017637,3.9822648200678428,1.9911324100339214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7101404096878414,3.5246333892034492,3.3391263687190573,3.1536193482346651,2.9681123277502728,2.7826053072658805,2.5970982867814887,2.4115912662970969,2.2260842458127046,2.0405772253283123,1.8550702048439203,1.6695631843595282,1.4840561638751362,1.2985491433907441,1.1130421229063521,0.92753510242196002,0.74202808193756797,0.55652106145317592,0.37101404096878399,0.18550702048439199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.758908930725827,2.6209634841895357,2.4830180376532445,2.3450725911169532,2.2071271445806619,2.0691816980443707,1.9312362515080794,1.7932908049717879,1.6553453584354965,1.5173999118992052,1.3794544653629139,1.2415090188266225,1.103563572290331,0.9656181257540396,0.82767267921774823,0.68972723268145686,0.55178178614516549,0.41383633960887412,0.27589089307258274,0.13794544653629137,{"$f":"AU256+AU275+AU294+AU313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA257+AA276+AA295+AA314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.490630319529155,11.657921631560544,10.825212943591934,9.9925042556233237,9.1597955676547134,8.3270868796861031,7.4943781917174928,6.6616695037488824,5.8289608157802721,4.9962521278116618,4.1635434398430515,3.3308347518744412,2.4981260639058309,1.6654173759372206,0.83270868796861031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.345603352644043,1.2110430173796387,1.0764826821152345,0.94192234685083021,0.80736201158642595,0.67280167632202159,0.53824134105761723,0.40368100579321292,0.26912067052880861,0.13456033526440431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.538341483948896,3.1845073355540063,2.8306731871591166,2.476839038764227,2.1230048903693373,1.7691707419744478,1.4153365935795583,1.0615024451846686,0.70766829678977916,0.35383414839488958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.35080871382711,14.680646971061687,11.010485228296265,7.3403234855308437,3.6701617427654218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7458893361227541,2.4713004025104786,2.196711468898203,1.9221225352859277,1.6475336016736524,1.372944668061377,1.0983557344491017,0.8237668008368263,0.54917786722455086,0.27458893361227543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU263+AU282+AU301+AU320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA264+AA283+AA302+AA321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA326:AA341)","v":91.133179536445368},83.234230371921086,75.335281207396818,67.436332042872536,59.537382878348275,51.638433713824014,47.409646292065162,43.180858870306302,38.95207144854745,34.723284026788612,30.494496605029759,27.028692600542477,23.562888596055188,20.097084591567913,16.631280587080632,13.165476582593351,10.53238126607468,7.8992859495560097,5.2661906330373398,2.6330953165186699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2038","index":64,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AB30","v":2038},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":4.4462643280463254}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,27.767131580991965]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.5895956476960853]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.9256571909629081]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,8.5576616915845101]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.93920127023587607]
[null,"Vehicles",null,null,null,null,20,null,10,13,2.4696838111492125]
[null,"Information technology",null,null,null,null,21,null,5,14,12.808457128184093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.9165698029409217]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":63.420222451791894}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042,0.49307462061807777]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2,9.8614924123615558E-3]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2038}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AC39>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,(AC39>=1)*(AC39-1))","v":79},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":78},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":77},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":76},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":75},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":74},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":73},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":72},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":71},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":70},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":69},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":68},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":67},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":66},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":65},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":64},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":63},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":62},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":61},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":60},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":59},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":58},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":57},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":56},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":55},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":54},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":53},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":52},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":51},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":50},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":49},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":48},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":47},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":46},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":45}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AA$30,AB$30<=$M$2),$M$2-AA$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665,18.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2038"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB115","v":4.4462643280463254},{"$f":"AC115","v":4.3906860239457464},{"$f":"AD115","v":4.3351077198451673},{"$f":"AE115","v":4.2795294157445882},{"$f":"AF115","v":4.2239511116440092},{"$f":"AG115","v":4.1683728075434301},{"$f":"AH115","v":4.112794503442851},{"$f":"AI115","v":4.057216199342272},{"$f":"AJ115","v":4.0016378952416929},{"$f":"AK115","v":3.9460595911411138},{"$f":"AL115","v":3.8904812870405348},{"$f":"AM115","v":3.8349029829399557},{"$f":"AN115","v":3.7793246788393766},{"$f":"AO115","v":3.7237463747387975},{"$f":"AP115","v":3.6681680706382185},{"$f":"AQ115","v":3.6125897665376394},{"$f":"AR115","v":3.5570114624370603},{"$f":"AS115","v":3.5014331583364813},{"$f":"AT115","v":3.4458548542359022},{"$f":"AU115","v":3.3902765501353231},{"$f":"AV115","v":3.3346982460347441},{"$f":"AW115","v":3.279119941934165},{"$f":"AX115","v":3.2235416378335859},{"$f":"AY115","v":3.1679633337330069},{"$f":"AZ115","v":3.1123850296324278},{"$f":"BA115","v":3.0568067255318487},{"$f":"BB115","v":3.0012284214312697},{"$f":"BC115","v":2.9456501173306906},{"$f":"BD115","v":2.8900718132301115},{"$f":"BE115","v":2.8344935091295325},{"$f":"BF115","v":2.7789152050289534},{"$f":"BG115","v":2.7233369009283743},{"$f":"BH115","v":2.6677585968277953},{"$f":"BI115","v":2.6121802927272162},{"$f":"BJ115","v":2.5566019886266371},{"$f":"BK115","v":2.5010236845260581}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB117:AB118)","v":27.767131580991965},{"$f":"SUM(AC117:AC118)","v":27.3043460546421},{"$f":"SUM(AD117:AD118)","v":26.841560528292234},{"$f":"SUM(AE117:AE118)","v":26.378775001942369},{"$f":"SUM(AF117:AF118)","v":25.915989475592504},{"$f":"SUM(AG117:AG118)","v":25.453203949242639},{"$f":"SUM(AH117:AH118)","v":24.990418422892773},{"$f":"SUM(AI117:AI118)","v":24.527632896542908},{"$f":"SUM(AJ117:AJ118)","v":24.064847370193043},{"$f":"SUM(AK117:AK118)","v":23.602061843843178},{"$f":"SUM(AL117:AL118)","v":23.139276317493312},{"$f":"SUM(AM117:AM118)","v":22.676490791143447},{"$f":"SUM(AN117:AN118)","v":22.213705264793582},{"$f":"SUM(AO117:AO118)","v":21.750919738443717},{"$f":"SUM(AP117:AP118)","v":21.288134212093851},{"$f":"SUM(AQ117:AQ118)","v":20.825348685743986},{"$f":"SUM(AR117:AR118)","v":20.362563159394121},{"$f":"SUM(AS117:AS118)","v":19.899777633044256},{"$f":"SUM(AT117:AT118)","v":19.43699210669439},{"$f":"SUM(AU117:AU118)","v":18.974206580344525},{"$f":"SUM(AV117:AV118)","v":18.51142105399466},{"$f":"SUM(AW117:AW118)","v":18.048635527644795},{"$f":"SUM(AX117:AX118)","v":17.585850001294929},{"$f":"SUM(AY117:AY118)","v":17.123064474945064},{"$f":"SUM(AZ117:AZ118)","v":16.660278948595199},{"$f":"SUM(BA117:BA118)","v":16.197493422245334},{"$f":"SUM(BB117:BB118)","v":15.734707895895466},{"$f":"SUM(BC117:BC118)","v":15.271922369545599},{"$f":"SUM(BD117:BD118)","v":14.809136843195732},{"$f":"SUM(BE117:BE118)","v":14.346351316845865},{"$f":"SUM(BF117:BF118)","v":13.883565790495998},{"$f":"SUM(BG117:BG118)","v":13.420780264146131},{"$f":"SUM(BH117:BH118)","v":12.957994737796264},{"$f":"SUM(BI117:BI118)","v":12.495209211446397},{"$f":"SUM(BJ117:BJ118)","v":12.03242368509653},{"$f":"SUM(BK117:BK118)","v":11.569638158746663}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB120","v":2.5895956476960853},{"$f":"AC120","v":2.5248557565036833},{"$f":"AD120","v":2.4601158653112813},{"$f":"AE120","v":2.3953759741188794},{"$f":"AF120","v":2.3306360829264774},{"$f":"AG120","v":2.2658961917340754},{"$f":"AH120","v":2.2011563005416734},{"$f":"AI120","v":2.1364164093492715},{"$f":"AJ120","v":2.0716765181568695},{"$f":"AK120","v":2.0069366269644675},{"$f":"AL120","v":1.9421967357720653},{"$f":"AM120","v":1.8774568445796631},{"$f":"AN120","v":1.8127169533872609},{"$f":"AO120","v":1.7479770621948587},{"$f":"AP120","v":1.6832371710024565},{"$f":"AQ120","v":1.6184972798100543},{"$f":"AR120","v":1.5537573886176521},{"$f":"AS120","v":1.4890174974252499},{"$f":"AT120","v":1.4242776062328477},{"$f":"AU120","v":1.3595377150404455},{"$f":"AV120","v":1.2947978238480433},{"$f":"AW120","v":1.2300579326556411},{"$f":"AX120","v":1.1653180414632389},{"$f":"AY120","v":1.1005781502708367},{"$f":"AZ120","v":1.0358382590784345},{"$f":"BA120","v":0.97109836788603232},{"$f":"BB120","v":0.90635847669363012},{"$f":"BC120","v":0.84161858550122792},{"$f":"BD120","v":0.77687869430882572},{"$f":"BE120","v":0.71213880311642352},{"$f":"BF120","v":0.64739891192402133},{"$f":"BG120","v":0.58265902073161924},{"$f":"BH120","v":0.51791912953921715},{"$f":"BI120","v":0.45317923834681501},{"$f":"BJ120","v":0.38843934715441286},{"$f":"BK120","v":0.32369945596201072}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5576616915845101,8.2153552239211294,7.8730487562577487,7.530742288594368,7.1884358209309873,6.8461293532676066,6.5038228856042259,6.1615164179408453,5.8192099502774646,5.4769034826140839,5.1345970149507032,4.7922905472873234,4.4499840796239436,4.1076776119605629,3.7653711442971827,3.4230646766338024,3.0807582089704222,2.7384517413070419,2.3961452736436617,2.0538388059802815,1.7115323383169012,1.369225870653521,1.0269194029901407,0.68461293532676049,0.34230646766338024,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC58:AC73)","v":63.420222451791894},59.352433918642177,55.28464538549246,51.216856852342744,47.14906831919302,43.081279786043297,41.575182678530396,40.069085571017489,38.562988463504595,37.056891355991695,35.550794248478795,34.577242629398498,33.603691010318201,32.630139391237897,31.656587772157597,30.6830361530773,29.709484533996999,28.735932914916699,27.762381295836402,26.788829676756098,25.815278057675801,24.841726438595501,23.8681748195152,22.894623200434904,21.921071581354603,20.947519962274306,20.316274810857383,19.68502965944046,19.053784508023544,18.422539356606624,17.791294205189701,17.160049053772777,16.528803902355858,15.897558750938938,15.266313599522016,14.635068448105095]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2038"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB384","v":27.767131580991965}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB389","v":8.5576616915845101}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB77:AB92)","v":63.420222451791894},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2038"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2,-5.5578304100579068E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.46278552634986608,-0.46278552634986608,-0.46278552634986608,-0.46278552634986614,-0.46278552634986614,-0.46278552634986614,-0.46278552634986619,-0.46278552634986619,-0.46278552634986619,-0.46278552634986625,-0.46278552634986625,-0.46278552634986625,-0.46278552634986631,-0.46278552634986631,-0.46278552634986631,-0.46278552634986636,-0.46278552634986636,-0.46278552634986642,-0.46278552634986642,-0.46278552634986647,-0.46278552634986647,-0.46278552634986653,-0.46278552634986658,-0.46278552634986658,-0.46278552634986664,-0.46278552634986669,-0.46278552634986664,-0.46278552634986664,-0.46278552634986664,-0.46278552634986664,-0.46278552634986664,-0.46278552634986658,-0.46278552634986658,-0.46278552634986658,-0.46278552634986653,-0.46278552634986653]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,-6.473989119240213E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402171E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402158E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.473989119240213E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2,-6.4739891192402144E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072701E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072694E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.8141429774072687E-2,-4.814142977407268E-2,-4.814142977407268E-2,-4.8141429774072673E-2,-4.8141429774072673E-2,-4.8141429774072667E-2,-4.8141429774072667E-2,-4.814142977407266E-2,-4.814142977407266E-2,-4.8141429774072653E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072646E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072639E-2,-4.8141429774072632E-2,-4.8141429774072639E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.34230646766338041,-0.34230646766338041,-0.34230646766338035,-0.34230646766338035,-0.34230646766338035,-0.34230646766338035,-0.3423064676633803,-0.3423064676633803,-0.34230646766338024,-0.34230646766338024,-0.34230646766338019,-0.34230646766338024,-0.3423064676633803,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,-0.34230646766338024,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-9.392012702358761E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587582E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,-9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,-0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,-2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,-0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,-4.0677885331497201,-4.0677885331497201,-4.0677885331497201,-4.0677885331497201,-4.0677885331497201,-1.5060971075129015,-1.5060971075129015,-1.5060971075129015,-1.5060971075129013,-1.5060971075129015,-0.97355161908030041,-0.97355161908030041,-0.97355161908030063,-0.97355161908030052,-0.97355161908030052,-0.97355161908030052,-0.97355161908030052,-0.97355161908030052,-0.97355161908030052,-0.97355161908030063,-0.97355161908030063,-0.97355161908030075,-0.97355161908030075,-0.97355161908030075,-0.97355161908030075,-0.63124515141692061,-0.6312451514169205,-0.6312451514169205,-0.6312451514169205,-0.6312451514169205,-0.63124515141692039,-0.6312451514169205,-0.6312451514169205,-0.6312451514169205,-0.6312451514169205,-0.6312451514169205]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.4462643280463254,4.3906860239457464,4.3351077198451673,4.2795294157445882,4.2239511116440092,4.1683728075434301,4.112794503442851,4.057216199342272,4.0016378952416929,3.9460595911411138,3.8904812870405348,3.8349029829399557,3.7793246788393766,3.7237463747387975,3.6681680706382185,3.6125897665376394,3.5570114624370603,3.5014331583364813,3.4458548542359022,3.3902765501353231,3.3346982460347441,3.279119941934165,3.2235416378335859,3.1679633337330069,3.1123850296324278,3.0568067255318487,3.0012284214312697,2.9456501173306906,2.8900718132301115,2.8344935091295325,2.7789152050289534,2.7233369009283743,2.6677585968277953,2.6121802927272162,2.5566019886266371,2.5010236845260581,2.445445380425479]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,27.767131580991965,27.3043460546421,26.841560528292234,26.378775001942369,25.915989475592504,25.453203949242639,24.990418422892773,24.527632896542908,24.064847370193043,23.602061843843178,23.139276317493312,22.676490791143447,22.213705264793582,21.750919738443717,21.288134212093851,20.825348685743986,20.362563159394121,19.899777633044256,19.43699210669439,18.974206580344525,18.51142105399466,18.048635527644795,17.585850001294929,17.123064474945064,16.660278948595199,16.197493422245334,15.734707895895466,15.271922369545599,14.809136843195732,14.346351316845865,13.883565790495998,13.420780264146131,12.957994737796264,12.495209211446397,12.03242368509653,11.569638158746663,11.106852632396796]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,2.5895956476960853,2.5248557565036833,2.4601158653112813,2.3953759741188794,2.3306360829264774,2.2658961917340754,2.2011563005416734,2.1364164093492715,2.0716765181568695,2.0069366269644675,1.9421967357720653,1.8774568445796631,1.8127169533872609,1.7479770621948587,1.6832371710024565,1.6184972798100543,1.5537573886176521,1.4890174974252499,1.4242776062328477,1.3595377150404455,1.2947978238480433,1.2300579326556411,1.1653180414632389,1.1005781502708367,1.0358382590784345,0.97109836788603232,0.90635847669363012,0.84161858550122792,0.77687869430882572,0.71213880311642352,0.64739891192402133,0.58265902073161924,0.51791912953921715,0.45317923834681501,0.38843934715441286,0.32369945596201072,0.25895956476960857]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.9256571909629081,1.8775157611888353,1.8293743314147626,1.7812329016406898,1.7330914718666171,1.6849500420925443,1.6368086123184715,1.5886671825443988,1.540525752770326,1.4923843229962532,1.4442428932221805,1.3961014634481077,1.3479600336740349,1.2998186038999622,1.2516771741258894,1.2035357443518166,1.1553943145777439,1.1072528848036711,1.0591114550295984,1.0109700252555256,0.96282859548145294,0.91468716570738029,0.86654573593330764,0.81840430615923498,0.77026287638516233,0.72212144661108968,0.67398001683701703,0.62583858706294437,0.57769715728887172,0.52955572751479907,0.48141429774072642,0.43327286796665376,0.38513143819258111,0.33699000841850846,0.2888485786444358,0.24070714887036318,0.19256571909629056]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5576616915845101,8.2153552239211294,7.8730487562577487,7.530742288594368,7.1884358209309873,6.8461293532676066,6.5038228856042259,6.1615164179408453,5.8192099502774646,5.4769034826140839,5.1345970149507032,4.7922905472873234,4.4499840796239436,4.1076776119605629,3.7653711442971827,3.4230646766338024,3.0807582089704222,2.7384517413070419,2.3961452736436617,2.0538388059802815,1.7115323383169012,1.369225870653521,1.0269194029901407,0.68461293532676049,0.34230646766338024,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93920127023587607,0.84528114321228842,0.75136101618870077,0.65744088916511312,0.56352076214152558,0.46960063511793798,0.37568050809435038,0.28176038107076279,0.18784025404717519,9.3920127023587596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4696838111492125,2.2227154300342913,1.97574704891937,1.7287786678044488,1.4818102866895275,1.2348419055746063,0.98787352445968502,0.74090514334476376,0.49393676222984251,0.24696838111492125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,12.808457128184093,10.246765702547275,7.6850742769104565,5.1233828512736377,2.5616914256368188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9165698029409217,1.7249128226468295,1.5332558423527374,1.3415988620586452,1.149941881764553,0.95828490147046086,0.76662792117636869,0.57497094088227652,0.38331396058818434,0.19165698029409217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB115:AB130)","v":63.420222451791894},59.352433918642177,55.28464538549246,51.216856852342744,47.14906831919302,43.081279786043297,41.575182678530396,40.069085571017489,38.562988463504595,37.056891355991695,35.550794248478795,34.577242629398498,33.603691010318201,32.630139391237897,31.656587772157597,30.6830361530773,29.709484533996999,28.735932914916699,27.762381295836402,26.788829676756098,25.815278057675801,24.841726438595501,23.8681748195152,22.894623200434904,21.921071581354603,20.947519962274306,20.316274810857383,19.68502965944046,19.053784508023544,18.422539356606624,17.791294205189701,17.160049053772777,16.528803902355858,15.897558750938938,15.266313599522016,14.635068448105095,14.003823296688173]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2038"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB211","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,{"$f":"AQ211","v":2.9957256056948536},2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB213:AB214)","v":27.767131580991965},26.9765484559593,26.201776993427288,25.442500960145914,24.698410447530168,23.969201745166739,23.254577216850578,22.554245179100739,21.867919782105897,21.195320893050951,20.536173981777104,19.890210008728737,19.257165315141336,18.636781515425682,18.028805391704342,17.432988790457429,16.849088521235455,16.27686625739792,15.716088438837135,15.166526176647565,14.627955159701788,14.100155563094926,13.582911958420201,13.07601322583897,12.579252467909365,12.092426925138351,11.615337893222758,11.147790641945477,10.689594335693741,10.24056195556704,9.8005102230428722,9.3692595251691877,8.9466338412529769,8.532460671015091,8.1265709641819619,7.7287990514854963]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB216","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,{"$f":"AQ216","v":1.3682339169853224},1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9256571909629081,1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5576616915845101,8.1260399754727075,7.7030506936831404,7.2885211975293647,6.8822822912986652,6.4841681631925789,6.0940163176486148,5.7116675090155304,5.3369656765551072,4.9697578807438925,4.6098942408489023,4.2572278737518117,3.911614833996663,3.572914055036617,3.240987291655772,2.9156990635425442,2.5969165999915806,2.2845097857116365,1.9783511077172913,1.678315603282833,1.384280808937064,1.0961267104782102,0.81373569398853363,0.53699249782865044,0.26578416559196499,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93920127023587607,0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4696838111492125,2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.808457128184093,10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9165698029409217,1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC135:AC150)","v":63.420222451791894},58.675653591829189,54.025976109065716,49.469292175957534,45.003741921511505,40.627502672154399,38.748847905924563,36.907766235019317,35.103506197532191,33.33533136079479,31.602520020792138,30.380104385821664,29.182137063550602,28.008129087724956,26.857601271415831,25.730084011432879,24.625117096649593,23.542249520161974,22.481039295204102,21.441053274745389,20.421866974695849,19.423064400647302,18.444237878079729,17.484987885963502,16.544922893689602,15.623659201261177,14.981289264961436,14.351766727387687,13.734834640565417,13.130241195479591,12.537739619295483,11.957088074635056,11.388049560867834,10.830391817375958,10.283887228753922,9.7483127319043277]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2038"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB381","v":4.4462643280463254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB384","v":27.767131580991965}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB386","v":2.5895956476960853}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB387","v":1.9256571909629081}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB389","v":8.5576616915845101}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB390","v":0.93920127023587607}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB391","v":2.4696838111492125}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB392","v":12.808457128184093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB393","v":1.9165698029409217}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AB396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB154:AB169)","v":63.420222451791894},{"$f":"SUM(AC154:AC169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2038"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.11096918818926069,-0.10874980442547548,-0.10657480833696596,-0.10444331217022663,-0.10235444592682211,-0.10030735700828565,-9.8301209868119924E-2,-9.633518567075755E-2,-9.4408481957342402E-2,-9.2520312318195547E-2,-9.0669906071831632E-2,-8.8856507950395E-2,-8.7079377791387094E-2,-8.5337790235559333E-2,-8.3631034430848156E-2,-8.1958413742231187E-2,-8.0319245467386557E-2,-7.8712860558038819E-2,-7.713860334687804E-2,-7.559583127994049E-2,-7.4083914654341679E-2,-7.2602236361254846E-2,-7.1150191634029747E-2,-6.9727187801349136E-2,-6.8332644045322161E-2,-6.6965991164415706E-2,-6.5626671341127402E-2,-6.4314137914304834E-2,-6.3027855156018747E-2,-6.1767298052898371E-2,-6.0531952091840403E-2,-5.9321313050003592E-2,-5.8134886789003512E-2,-5.6972189053223446E-2,-5.5832745272158979E-2,-5.4716090366715792E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.79058312503266659,-0.77477146253201312,-0.75927603328137294,-0.74409051261574544,-0.72920870236343049,-0.71462452831616186,-0.70033203774983854,-0.68632539699484174,-0.67259888905494492,-0.65914691127384606,-0.64596397304836906,-0.63304469358740167,-0.62038379971565361,-0.60797612372134047,-0.59581660124691371,-0.58390026922197535,-0.57222226383753583,-0.56077781856078524,-0.54956226218956938,-0.53857101694577802,-0.52779959660686249,-0.51724360467472519,-0.50689873258123075,-0.496760757929606,-0.48682554277101392,-0.4770890319155936,-0.46754725127728169,-0.45819630625173607,-0.44903238012670127,-0.44005173252416724,-0.43125069787368397,-0.42262568391621025,-0.41417317023788602,-0.40588970683312831,-0.39777191269646572,-0.38981647444253642,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,-9.3436678148577756E-2,-9.1567944585606201E-2,-8.9736585693894075E-2,-8.7941853980016194E-2,-8.6183016900415868E-2,-8.4459356562407537E-2,-8.2770169431159377E-2,-8.1114766042536202E-2,-7.9492470721685485E-2,-7.7902621307251771E-2,-7.6344568881106717E-2,-7.4817677503484586E-2,-7.3321323953414896E-2,-7.1854897474346591E-2,-7.0417799524859659E-2,-6.9009443534362475E-2,-6.7629254663675212E-2,-6.6276669570401708E-2,-6.495113617899366E-2,-6.36521134554138E-2,-6.2379071186305514E-2,-6.1131489762579407E-2,-5.9908859967327817E-2,-5.8710682767981255E-2,-5.7536469112621627E-2,-5.6385739730369193E-2,-5.5258024935761811E-2,-5.4152864437046568E-2,-5.3069807148305642E-2,-5.2008411005339525E-2,-5.0968242785232737E-2,-4.9948877929528075E-2,-4.8949900370937507E-2,-4.7970902363518766E-2,-4.7011484316248388E-2,-4.6071254629923418E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-6.9480735857960399E-2,-6.8091121140801181E-2,-6.6729298717985164E-2,-6.539471274362546E-2,-6.4086818488752945E-2,-6.2805082118977881E-2,-6.1548980476598326E-2,-6.031800086706636E-2,-5.9111640849725033E-2,-5.7929408032730535E-2,-5.6770819872075919E-2,-5.5635403474634401E-2,-5.4522695405141708E-2,-5.3432241497038867E-2,-5.236359666709809E-2,-5.1316324733756129E-2,-5.0289998239081E-2,-4.9284198274299383E-2,-4.8298514308813392E-2,-4.7332544022637126E-2,-4.6385893142184387E-2,-4.5458175279340686E-2,-4.454901177375388E-2,-4.3658031538278796E-2,-4.278487090751322E-2,-4.1929173489362953E-2,-4.1090590019575692E-2,-4.0268778219184176E-2,-3.9463402654800493E-2,-3.8674134601704484E-2,-3.7900651909670395E-2,-3.714263887147698E-2,-3.639978609404744E-2,-3.5671790372166494E-2,-3.4958354564723168E-2,-3.4259187473428696E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.43162171611180289,-0.4229892817895668,-0.41452949615377543,-0.40623890623069991,-0.39811412810608587,-0.39015184554396415,-0.38234880863308485,-0.37470183246042316,-0.36720779581121471,-0.35986363989499043,-0.35266636709709059,-0.34561303975514873,-0.3387007789600458,-0.33192676338084481,-0.325288228113228,-0.31878246355096335,-0.3124068142799441,-0.30615867799434521,-0.30003550443445826,-0.29403479434576912,-0.2881540984588537,-0.28239101648967663,-0.27674319615988313,-0.27120833223668545,-0.26578416559195173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.10268580130221619,-0.10063208527617186,-9.8619443570648418E-2,-9.6647054699235443E-2,-9.4714113605250741E-2,-9.2819831333145711E-2,-9.0963434706482785E-2,-8.9144166012353143E-2,-8.7361282692106093E-2,-8.5614057038263955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.27001822628208033,-0.2646178617564387,-0.25932550452130992,-0.25413899443088367,-0.24905621454226601,-0.24407509025142071,-0.23919358844639224,-0.23440971667746444,-0.22972152234391516,-0.22512709189703684,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6662288407038059,-2.6129042638897295,-2.5606461786119348,-2.5094332550396961,-2.4592445899389017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20954454833434433,-0.20535365736765743,-0.20124658422030428,-0.19722165253589818,-0.19327721948518023,-0.1894116750954766,-0.18562344159356703,-0.18191097276169574,-0.17827275330646181,-0.17470729824033257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC192:AC207)","v":-4.7445688599627154},-4.6496774827634608,-4.5566839331081912,-4.4655502544460273,-4.3762392493571056,-1.8786547662298401,-1.8410816709052429,-1.804260037487138,-1.7681748367373957,-1.7328113400026477,-1.222415634970474,-1.1979673222710643,-1.174007975825643,-1.1505278163091299,-1.1275172599829477,-1.1049669147832886,-1.0828675764876228,-1.0612102249578703,-1.0399860204587128,-1.0191863000495385,-0.99880257404854778,-0.97882652256757674,-0.95924999211622541,-0.94006499227390061,-0.92126369242842276,-0.64236993629974148,-0.62952253757374665,-0.61693208682227163,-0.60459344508582624,-0.59250157618410948,-0.58065154466042757,-0.56903851376721892,-0.55765774349187458,-0.54650458862203699,-0.53557449684959624,-0.52486300691260424]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB135+AB173+AB192+AB154","v":4.4462643280463254},4.3352951398570649,4.2265453354315898,4.1199705270946243,4.0155272149243979,3.9131727689975757,3.8128654119892902,3.7145642021211702,3.6182290164504125,3.52382053449307,3.4313002221748743,3.3406303161030428,3.2517738081526479,3.1646944303612607,3.0793566401257015,2.9957256056948536,2.9137671919526222,2.8334479464852356,2.7547350859271966,2.6775964825803187,2.6020006513003784,2.5279167366460369,2.455314500284782,2.3841643086507522,2.3144371208494032,2.246104476804081,2.1791384856396654,2.1135118142985378,2.049197676384233,1.9861698212282142,1.9244025231753159,1.8638705710834755,1.8045492580334719,1.7464143712444684,1.6894421821912449,1.6336094369190859,1.57889334655237]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB136+AB174+AB193+AB155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB137+AB175+AB194+AB156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB138+AB176+AB195+AB157","v":27.767131580991965},26.9765484559593,26.201776993427288,25.442500960145914,24.698410447530168,23.969201745166739,23.254577216850578,22.554245179100739,21.867919782105897,21.195320893050951,20.536173981777104,19.890210008728737,19.257165315141336,18.636781515425682,18.028805391704342,17.432988790457429,16.849088521235455,16.27686625739792,15.716088438837135,15.166526176647565,14.627955159701788,14.100155563094926,13.582911958420201,13.07601322583897,12.579252467909365,12.092426925138351,11.615337893222758,11.147790641945477,10.689594335693741,10.24056195556704,9.8005102230428722,9.3692595251691877,8.9466338412529769,8.532460671015091,8.1265709641819619,7.7287990514854963,7.3389825770429598]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB139+AB177+AB196+AB158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB140+AB178+AB197+AB159","v":2.5895956476960853},2.4961589695475075,2.4045910249619014,2.3148544392680073,2.226912585287991,2.1407295683875751,2.0562702118251677,1.9735000423940083,1.8923852763514721,1.8128928056297866,1.7349901843225348,1.6586456154414282,1.5838279379379436,1.5105066139845287,1.438651716510182,1.3682339169853224,1.2992244734509599,1.2315952187872847,1.1653185492168829,1.1003674130378893,1.0367152995824755,0.97433622839617007,0.91320473863359064,0.85329587866626277,0.79458519589828147,0.7370487267856598,0.6806629870552906,0.62540496211952878,0.5712520976824822,0.51818229053417653,0.46617387952883699,0.41520563674360422,0.36525675881407615,0.31630685844313866,0.26833595607961991,0.22132447176337153,0.1752532171334481]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB141+AB179+AB198+AB160","v":1.9256571909629081},1.8561764551049478,1.7880853339641467,1.7213560352461617,1.6559613225025362,1.5918745040137834,1.5290694218948055,1.4675204414182073,1.407202440551141,1.348090799701416,1.2901613916686854,1.2333905717966094,1.1777551683219749,1.1232324729168333,1.0698002314197943,1.0174366347526962,0.96612031001894005,0.91583031177985907,0.86654611350555966,0.81824759919674628,0.77091505517410919,0.72452916203192474,0.67907098675258404,0.63452197497883012,0.59086394344055138,0.54807907253303811,0.50614989904367513,0.46505930902409942,0.42479053080491525,0.38532712815011477,0.34665299354841028,0.30875234163873988,0.27160970276726293,0.2352099166732155,0.199538126301049,0.16457977173632582,0.13032058426289711]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB142+AB180+AB199+AB161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB143+AB181+AB200+AB162","v":8.5576616915845101},8.1260399754727075,7.7030506936831404,7.2885211975293647,6.8822822912986652,6.4841681631925789,6.0940163176486148,5.7116675090155304,5.3369656765551072,4.9697578807438925,4.6098942408489023,4.2572278737518117,3.911614833996663,3.572914055036617,3.240987291655772,2.9156990635425442,2.5969165999915806,2.2845097857116365,1.9783511077172913,1.678315603282833,1.384280808937064,1.0961267104782102,0.81373569398853363,0.53699249782865044,0.26578416559196499,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14,1.3267165144270621E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB144+AB182+AB201+AB163","v":0.93920127023587607},0.83651546893365991,0.73588338365748807,0.63726394008683962,0.54061688538760422,0.44590277178235349,0.35308294044920779,0.26211950574272502,0.17297533973037188,8.5614057038265787E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB145+AB183+AB202+AB164","v":2.4696838111492125},2.199665584867132,1.9350477231106933,1.6757222185893834,1.4215832241584998,1.1725270096162337,0.92845191936481297,0.6892583309184207,0.45484861424095624,0.22512709189704108,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15,4.2466030691912238E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB146+AB184+AB203+AB165","v":12.808457128184093},10.142228287480288,7.5293240235905579,4.9686778449786235,2.4592445899389275,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14,2.5757174171303632E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB147+AB185+AB204+AB166","v":1.9165698029409217},1.7070252546065774,1.5016715972389201,1.3004250130186157,1.1032033604827176,0.90992614099753744,0.72051446590206081,0.53489102430849378,0.35298005154679801,0.17470729824033621,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15,3.6359804056473877E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB148+AB186+AB205+AB167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB149+AB187+AB206+AB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB150+AB188+AB207+AB169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB211:AB226)","v":63.420222451791894},58.675653591829189,54.025976109065716,49.469292175957534,45.003741921511505,40.627502672154399,38.748847905924563,36.907766235019317,35.103506197532191,33.33533136079479,31.602520020792138,30.380104385821664,29.182137063550602,28.008129087724956,26.857601271415831,25.730084011432879,24.625117096649593,23.542249520161974,22.481039295204102,21.441053274745389,20.421866974695849,19.423064400647302,18.444237878079729,17.484987885963502,16.544922893689602,15.623659201261177,14.981289264961436,14.351766727387687,13.734834640565417,13.130241195479591,12.537739619295483,11.957088074635056,11.388049560867834,10.830391817375958,10.283887228753922,9.7483127319043277,9.223449724991724]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2038"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AC232>=1)*(AC232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,{"$f":"(AE239>=1)*(AE239-1)","v":37},36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},{"$f":"(AC240>=1)*(AC240-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,{"$f":"(AE247>=1)*(AE247-1)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2038"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB326","v":6.5301010298922701},6.2035959783976562,5.8770909269030422,5.5505858754084292,5.2240808239138161,4.8975757724192022,4.5710707209245891,4.244565669429976,3.9180606179353625,3.591555566440749,3.2650505149461355,2.938545463451522,2.6120404119569085,2.285535360462295,1.9590303089676815,{"$f":"AQ326","v":1.632525257473068},1.3060202059784545,0.97951515448384086,0.65301010298922724,0.32650505149461362,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG326","v":0},0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.780790604471818,38.741751074248228,36.702711544024638,34.663672013801047,32.624632483577457,30.585592953353867,28.546553423130277,26.507513892906687,24.468474362683097,22.429434832459506,20.390395302235916,18.351355772012326,16.312316241788736,14.273276711565144,12.234237181341552,10.19519765111796,8.1561581208943679,6.1171185906707759,4.0780790604471839,2.039039530223592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8032649339710058,3.6131016872724557,3.4229384405739056,3.2327751938753555,3.0426119471768054,2.8524487004782548,2.6622854537797047,2.4721222070811546,2.281958960382604,2.0917957136840535,1.9016324669855031,1.7114692202869528,1.5213059735884025,1.3311427268898521,1.1409794801913018,0.95081623349275146,0.76065298679420112,0.57048974009565079,0.38032649339710056,0.19016324669855028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8281575448870448,2.6867496676426925,2.5453417903983402,2.4039339131539879,2.2625260359096355,2.1211181586652832,1.9797102814209309,1.8383024041765788,1.6968945269322266,1.5554866496878743,1.414078772443522,1.2726708951991699,1.1312630179548178,0.98985514071046554,0.84844726346611332,0.7070393862217611,0.56563150897740888,0.42422363173305666,0.28281575448870444,0.14140787724435222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.568392543193712,11.730499706980797,10.892606870767883,10.054714034554969,9.2168211983420552,8.378928362129141,7.5410355259162269,6.7031426897033128,5.8652498534903987,5.0273570172774846,4.1894641810645705,3.3515713448516564,2.5136785086387423,1.6757856724258282,0.8378928362129141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3793779967954083,1.2414401971158675,1.1035023974363267,0.96556459775678594,0.82762679807724515,0.68968899839770426,0.55175119871816336,0.41381339903862252,0.27587559935908168,0.13793779967954084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.627153855196013,3.2644384696764117,2.9017230841568105,2.5390076986372092,2.176292313117608,1.8135769275980067,1.4508615420784055,1.0881461565588042,0.72543077103920273,0.36271538551960136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.811414012544169,15.049131210035336,11.286848407526502,7.5245656050176688,3.7622828025088344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8148111584594346,2.5333300426134913,2.2518489267675479,1.9703678109216045,1.6888866950756611,1.4074055792297175,1.1259244633837739,0.84444334753783046,0.56296223169188697,0.28148111584594349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC250:AC265)","v":93.143463679410871},85.064038033982925,76.984612388555007,68.905186743127047,60.825761097699115,52.746335452271175,48.429192609352071,44.112049766432975,39.794906923513857,35.477764080594753,31.160621237675649,27.625612695801628,24.090604153927607,20.555595612053583,17.020587070179566,13.48557852830554,10.788462822644432,8.0913471169833251,5.3942314113222158,2.6971157056611079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2038"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB154*AB$36","v":6.5301010298922701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.780790604471818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8032649339710058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8281575448870448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.568392543193712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3793779967954083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.627153855196013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.811414012544169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8148111584594346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB269:AB284)","v":93.143463679410871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2038"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC232>0,AC250/AC232,0)","v":-0.32650505149461351},-0.32650505149461351,-0.32650505149461345,-0.32650505149461351,-0.32650505149461351,-0.32650505149461345,-0.32650505149461351,-0.32650505149461356,-0.32650505149461356,-0.32650505149461356,-0.32650505149461356,-0.32650505149461356,-0.32650505149461356,-0.32650505149461356,-0.32650505149461356,-0.32650505149461362,-0.32650505149461362,-0.32650505149461362,-0.32650505149461362,-0.32650505149461362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0390395302235911,-2.0390395302235911,-2.0390395302235911,-2.0390395302235911,-2.0390395302235911,-2.0390395302235911,-2.0390395302235911,-2.0390395302235911,-2.0390395302235915,-2.0390395302235915,-2.0390395302235915,-2.039039530223592,-2.039039530223592,-2.039039530223592,-2.039039530223592,-2.039039530223592,-2.039039530223592,-2.039039530223592,-2.039039530223592,-2.039039530223592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19016324669855028,-0.19016324669855031,-0.19016324669855031,-0.19016324669855034,-0.19016324669855034,-0.19016324669855031,-0.19016324669855034,-0.19016324669855036,-0.19016324669855034,-0.19016324669855031,-0.19016324669855031,-0.19016324669855031,-0.19016324669855031,-0.19016324669855031,-0.19016324669855031,-0.19016324669855028,-0.19016324669855028,-0.19016324669855025,-0.19016324669855028,-0.19016324669855028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14140787724435225,-0.14140787724435225,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435219,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435219,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,-0.14140787724435222,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BI238>0,BI256/BI238,0)","v":0},0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC239>0,AC257/AC239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,-0.8378928362129141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13793779967954084,-0.13793779967954084,-0.13793779967954084,-0.13793779967954084,-0.13793779967954087,-0.13793779967954084,-0.13793779967954084,-0.13793779967954084,-0.13793779967954084,-0.13793779967954084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.36271538551960131,-0.36271538551960131,-0.36271538551960131,-0.36271538551960131,-0.36271538551960131,-0.36271538551960136,-0.36271538551960136,-0.36271538551960142,-0.36271538551960136,-0.36271538551960136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.762282802508834,-3.762282802508834,-3.762282802508834,-3.7622828025088344,-3.7622828025088344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.28148111584594349,-0.28148111584594349,-0.28148111584594349,-0.28148111584594349,-0.28148111584594354,-0.28148111584594349,-0.28148111584594349,-0.28148111584594349,-0.28148111584594349,-0.28148111584594349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BI245>0,BI263/BI245,0)","v":0},0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC246>0,AC264/AC246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,-8.0794256454279409,-8.0794256454279409,-8.0794256454279409,-8.0794256454279409,-8.0794256454279409,-4.3171428429191074,-4.3171428429191074,-4.3171428429191074,-4.3171428429191083,-4.3171428429191074,-3.5350085418740216,-3.535008541874022,-3.535008541874022,-3.535008541874022,-3.535008541874022,-2.6971157056611079,-2.6971157056611079,-2.6971157056611079,-2.6971157056611079,-2.6971157056611079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2038"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB250+AB269+AB288+AB307","v":6.5301010298922701},6.2035959783976562,5.8770909269030422,5.5505858754084292,5.2240808239138161,4.8975757724192022,4.5710707209245891,4.244565669429976,3.9180606179353625,3.591555566440749,3.2650505149461355,2.938545463451522,2.6120404119569085,2.285535360462295,1.9590303089676815,1.632525257473068,1.3060202059784545,0.97951515448384086,0.65301010298922724,0.32650505149461362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.780790604471818,38.741751074248228,36.702711544024638,34.663672013801047,32.624632483577457,30.585592953353867,28.546553423130277,26.507513892906687,24.468474362683097,22.429434832459506,20.390395302235916,18.351355772012326,16.312316241788736,14.273276711565144,12.234237181341552,10.19519765111796,8.1561581208943679,6.1171185906707759,4.0780790604471839,2.039039530223592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8032649339710058,3.6131016872724557,3.4229384405739056,3.2327751938753555,3.0426119471768054,2.8524487004782548,2.6622854537797047,2.4721222070811546,2.281958960382604,2.0917957136840535,1.9016324669855031,1.7114692202869528,1.5213059735884025,1.3311427268898521,1.1409794801913018,0.95081623349275146,0.76065298679420112,0.57048974009565079,0.38032649339710056,0.19016324669855028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8281575448870448,2.6867496676426925,2.5453417903983402,2.4039339131539879,2.2625260359096355,2.1211181586652832,1.9797102814209309,1.8383024041765788,1.6968945269322266,1.5554866496878743,1.414078772443522,1.2726708951991699,1.1312630179548178,0.98985514071046554,0.84844726346611332,0.7070393862217611,0.56563150897740888,0.42422363173305666,0.28281575448870444,0.14140787724435222,0,0,0,0,0,0,{"$f":"BB256+BB275+BB294+BB313","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB257+AB276+AB295+AB314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.568392543193712,11.730499706980797,10.892606870767883,10.054714034554969,9.2168211983420552,8.378928362129141,7.5410355259162269,6.7031426897033128,5.8652498534903987,5.0273570172774846,4.1894641810645705,3.3515713448516564,2.5136785086387423,1.6757856724258282,0.8378928362129141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3793779967954083,1.2414401971158675,1.1035023974363267,0.96556459775678594,0.82762679807724515,0.68968899839770426,0.55175119871816336,0.41381339903862252,0.27587559935908168,0.13793779967954084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.627153855196013,3.2644384696764117,2.9017230841568105,2.5390076986372092,2.176292313117608,1.8135769275980067,1.4508615420784055,1.0881461565588042,0.72543077103920273,0.36271538551960136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.811414012544169,15.049131210035336,11.286848407526502,7.5245656050176688,3.7622828025088344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8148111584594346,2.5333300426134913,2.2518489267675479,1.9703678109216045,1.6888866950756611,1.4074055792297175,1.1259244633837739,0.84444334753783046,0.56296223169188697,0.28148111584594349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB263+BB282+BB301+BB320","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB264+AB283+AB302+AB321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB326:AB341)","v":93.143463679410871},85.064038033982925,76.984612388555007,68.905186743127047,60.825761097699115,52.746335452271175,48.429192609352071,44.112049766432975,39.794906923513857,35.477764080594753,31.160621237675649,27.625612695801628,24.090604153927607,20.555595612053583,17.020587070179566,13.48557852830554,10.788462822644432,8.0913471169833251,5.3942314113222158,2.6971157056611079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2039","index":65,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AC30","v":2039},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":3.5927651188237246}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,22.40155142423367]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,2.0925001818297857]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.5560105014142402]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,6.7003429125638521]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.75891339657286194]
[null,"Vehicles",null,null,null,null,20,null,10,13,1.9956064679400867]
[null,"Information technology",null,null,null,null,21,null,5,14,10.349762092598974]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.5486675167651571]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":50.996119612742348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432,0.50313736797763042]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2,1.0062747359552609E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2039}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AD39>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,(AD39>=1)*(AD39-1))","v":79},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":78},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":77},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":76},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":75},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":74},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":73},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":72},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":71},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":70},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":69},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":68},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":67},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":66},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":65},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":64},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":63},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":62},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":61},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":60},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":59},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":58},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":57},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":56},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":55},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":54},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":53},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":52},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":51},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":50},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":49},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":48},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":47},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":46}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AB$30,AC$30<=$M$2),$M$2-AB$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665,19.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2039"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC115","v":3.5927651188237246},{"$f":"AD115","v":3.5478555548384278},{"$f":"AE115","v":3.5029459908531315},{"$f":"AF115","v":3.4580364268678347},{"$f":"AG115","v":3.413126862882538},{"$f":"AH115","v":3.3682172988972416},{"$f":"AI115","v":3.3233077349119453},{"$f":"AJ115","v":3.2783981709266485},{"$f":"AK115","v":3.2334886069413518},{"$f":"AL115","v":3.1885790429560554},{"$f":"AM115","v":3.1436694789707591},{"$f":"AN115","v":3.0987599149854623},{"$f":"AO115","v":3.0538503510001656},{"$f":"AP115","v":3.0089407870148692},{"$f":"AQ115","v":2.9640312230295729},{"$f":"AR115","v":2.9191216590442761},{"$f":"AS115","v":2.8742120950589793},{"$f":"AT115","v":2.829302531073683},{"$f":"AU115","v":2.7843929670883862},{"$f":"AV115","v":2.7394834031030895},{"$f":"AW115","v":2.6945738391177931},{"$f":"AX115","v":2.6496642751324968},{"$f":"AY115","v":2.6047547111472},{"$f":"AZ115","v":2.5598451471619033},{"$f":"BA115","v":2.5149355831766069},{"$f":"BB115","v":2.4700260191913106},{"$f":"BC115","v":2.4251164552060138},{"$f":"BD115","v":2.380206891220717},{"$f":"BE115","v":2.3352973272354207},{"$f":"BF115","v":2.2903877632501244},{"$f":"BG115","v":2.2454781992648276},{"$f":"BH115","v":2.2005686352795308},{"$f":"BI115","v":2.1556590712942345},{"$f":"BJ115","v":2.1107495073089382},{"$f":"BK115","v":2.0658399433236414}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC117:AC118)","v":22.40155142423367},{"$f":"SUM(AD117:AD118)","v":22.028192233829774},{"$f":"SUM(AE117:AE118)","v":21.654833043425878},{"$f":"SUM(AF117:AF118)","v":21.281473853021982},{"$f":"SUM(AG117:AG118)","v":20.908114662618086},{"$f":"SUM(AH117:AH118)","v":20.53475547221419},{"$f":"SUM(AI117:AI118)","v":20.161396281810294},{"$f":"SUM(AJ117:AJ118)","v":19.788037091406398},{"$f":"SUM(AK117:AK118)","v":19.414677901002502},{"$f":"SUM(AL117:AL118)","v":19.041318710598606},{"$f":"SUM(AM117:AM118)","v":18.66795952019471},{"$f":"SUM(AN117:AN118)","v":18.294600329790818},{"$f":"SUM(AO117:AO118)","v":17.921241139386922},{"$f":"SUM(AP117:AP118)","v":17.547881948983026},{"$f":"SUM(AQ117:AQ118)","v":17.174522758579133},{"$f":"SUM(AR117:AR118)","v":16.801163568175241},{"$f":"SUM(AS117:AS118)","v":16.427804377771345},{"$f":"SUM(AT117:AT118)","v":16.054445187367449},{"$f":"SUM(AU117:AU118)","v":15.681085996963555},{"$f":"SUM(AV117:AV118)","v":15.307726806559661},{"$f":"SUM(AW117:AW118)","v":14.934367616155766},{"$f":"SUM(AX117:AX118)","v":14.561008425751872},{"$f":"SUM(AY117:AY118)","v":14.187649235347978},{"$f":"SUM(AZ117:AZ118)","v":13.814290044944084},{"$f":"SUM(BA117:BA118)","v":13.44093085454019},{"$f":"SUM(BB117:BB118)","v":13.067571664136295},{"$f":"SUM(BC117:BC118)","v":12.694212473732401},{"$f":"SUM(BD117:BD118)","v":12.320853283328507},{"$f":"SUM(BE117:BE118)","v":11.947494092924613},{"$f":"SUM(BF117:BF118)","v":11.574134902520719},{"$f":"SUM(BG117:BG118)","v":11.200775712116824},{"$f":"SUM(BH117:BH118)","v":10.82741652171293},{"$f":"SUM(BI117:BI118)","v":10.454057331309036},{"$f":"SUM(BJ117:BJ118)","v":10.080698140905142},{"$f":"SUM(BK117:BK118)","v":9.7073389505012475}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC120","v":2.0925001818297857},{"$f":"AD120","v":2.0401876772840413},{"$f":"AE120","v":1.9878751727382966},{"$f":"AF120","v":1.935562668192552},{"$f":"AG120","v":1.8832501636468073},{"$f":"AH120","v":1.8309376591010627},{"$f":"AI120","v":1.778625154555318},{"$f":"AJ120","v":1.7263126500095733},{"$f":"AK120","v":1.6740001454638287},{"$f":"AL120","v":1.621687640918084},{"$f":"AM120","v":1.5693751363723394},{"$f":"AN120","v":1.5170626318265947},{"$f":"AO120","v":1.4647501272808501},{"$f":"AP120","v":1.4124376227351054},{"$f":"AQ120","v":1.3601251181893608},{"$f":"AR120","v":1.3078126136436161},{"$f":"AS120","v":1.2555001090978715},{"$f":"AT120","v":1.2031876045521268},{"$f":"AU120","v":1.1508751000063822},{"$f":"AV120","v":1.0985625954606375},{"$f":"AW120","v":1.0462500909148928},{"$f":"AX120","v":0.9939375863691482},{"$f":"AY120","v":0.94162508182340354},{"$f":"AZ120","v":0.88931257727765889},{"$f":"BA120","v":0.83700007273191424},{"$f":"BB120","v":0.78468756818616958},{"$f":"BC120","v":0.73237506364042493},{"$f":"BD120","v":0.68006255909468027},{"$f":"BE120","v":0.62775005454893562},{"$f":"BF120","v":0.57543755000319097},{"$f":"BG120","v":0.52312504545744631},{"$f":"BH120","v":0.47081254091170166},{"$f":"BI120","v":0.41850003636595701},{"$f":"BJ120","v":0.36618753182021235},{"$f":"BK120","v":0.31387502727446775}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5560105014142402,1.5171102388788842,1.4782099763435281,1.4393097138081721,1.400409451272816,1.36150918873746,1.3226089262021039,1.2837086636667479,1.2448084011313918,1.2059081385960357,1.1670078760606797,1.1281076135253236,1.0892073509899676,1.0503070884546115,1.0114068259192555,0.97250656338389951,0.93360630084854357,0.89470603831318762,0.85580577577783168,0.81690551324247573,0.77800525070711979,0.73910498817176384,0.7002047256364079,0.66130446310105195,0.62240420056569601,0.58350393803033995,0.54460367549498401,0.50570341295962806,0.46680315042427206,0.42790288788891606,0.38900262535356006,0.35010236281820406,0.31120210028284806,0.27230183774749206,0.23340157521213606]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7003429125638521,6.432329196061298,6.164315479558744,5.89630176305619,5.628288046553636,5.360274330051082,5.092260613548528,4.824246897045974,4.55623318054342,4.288219464040866,4.0202057475383119,3.7521920310357579,3.4841783145332039,3.2161645980306499,2.9481508815280959,2.6801371650255419,2.4121234485229879,2.1441097320204339,1.8760960155178796,1.6080822990153254,1.3400685825127712,1.0720548660102169,0.8040411495076627,0.53602743300510847,0.26801371650255423,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75891339657286194,0.68302205691557571,0.60713071725828949,0.53123937760100326,0.45534803794371709,0.37945669828643092,0.30356535862914474,0.22767401897185857,0.1517826793145724,7.58913396572862E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9956064679400867,1.7960458211460779,1.5964851743520692,1.3969245275580606,1.1973638807640519,0.99780323397004322,0.79824258717603458,0.59868194038202593,0.39912129358801729,0.19956064679400864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.349762092598974,8.2798096740791784,6.2098572555593838,4.1399048370395892,2.0699524185197946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5486675167651571,1.3938007650886415,1.2389340134121258,1.0840672617356102,0.92920051005909443,0.77433375838257867,0.61946700670606292,0.46460025502954716,0.3097335033530314,0.1548667516765157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD58:AD73)","v":50.996119612742348},47.718353218121905,44.440586823501441,41.162820428880998,37.885054034260541,34.607287639640099,33.399473663539432,32.191659687438772,30.983845711338112,29.776031735237453,28.568217759136804,27.790722521163953,27.013227283191107,26.235732045218263,25.45823680724542,24.680741569272573,23.903246331299723,23.125751093326883,22.348255855354033,21.57076061738119,20.793265379408343,20.0157701414355,19.238274903462649,18.460779665489806,17.683284427516963,16.905789189544116,16.396307668073824,15.88682614660353,15.377344625133242,14.867863103662948,14.358381582192658,13.848900060722366,13.339418539252076,12.829937017781784,12.320455496311494]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2039"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC381","v":3.5927651188237246}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC384","v":22.40155142423367}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC386","v":2.0925001818297857}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC387","v":1.5560105014142402}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC389","v":6.7003429125638521}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC390","v":0.75891339657286194}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC391","v":1.9956064679400867}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC392","v":10.349762092598974}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC393","v":1.5486675167651571}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC77:AC92)","v":50.996119612742348},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2039"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296545E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296545E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296545E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2,-4.4909563985296545E-2,-4.4909563985296552E-2,-4.4909563985296559E-2,-4.4909563985296552E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.37335919040389448,-0.37335919040389448,-0.37335919040389443,-0.37335919040389443,-0.37335919040389437,-0.37335919040389437,-0.37335919040389431,-0.37335919040389431,-0.37335919040389426,-0.37335919040389426,-0.3733591904038942,-0.37335919040389426,-0.3733591904038942,-0.37335919040389415,-0.3733591904038942,-0.37335919040389426,-0.3733591904038942,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415,-0.37335919040389415]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,-5.231250454574464E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.2312504545744647E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.231250454574464E-2,-5.2312504545744633E-2,-5.2312504545744633E-2,-5.2312504545744633E-2,-5.2312504545744626E-2,-5.2312504545744626E-2,-5.2312504545744619E-2,-5.2312504545744626E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356001E-2,-3.8900262535356001E-2,-3.8900262535356001E-2,-3.8900262535356001E-2,-3.8900262535356001E-2,-3.8900262535355994E-2,-3.8900262535355994E-2,-3.8900262535355994E-2,-3.8900262535355987E-2,-3.8900262535355987E-2,-3.8900262535355987E-2,-3.890026253535598E-2,-3.890026253535598E-2,-3.890026253535598E-2,-3.890026253535598E-2,-3.8900262535355987E-2,-3.8900262535355987E-2,-3.8900262535355987E-2,-3.8900262535355987E-2,-3.8900262535355994E-2,-3.8900262535355994E-2,-3.8900262535356001E-2,-3.8900262535356001E-2,-3.8900262535355994E-2,-3.8900262535356001E-2,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356007E-2,-3.8900262535356007E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.26801371650255407,-0.26801371650255407,-0.26801371650255407,-0.26801371650255407,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255412,-0.26801371650255418,-0.26801371650255418,-0.26801371650255418,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,-0.26801371650255423,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-7.58913396572862E-2,-7.5891339657286186E-2,-7.5891339657286186E-2,-7.5891339657286186E-2,-7.5891339657286186E-2,-7.5891339657286186E-2,-7.5891339657286186E-2,-7.5891339657286186E-2,-7.58913396572862E-2,-7.58913396572862E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.19956064679400867,-0.19956064679400864,-0.19956064679400864,-0.19956064679400867,-0.19956064679400864,-0.19956064679400864,-0.19956064679400864,-0.19956064679400864,-0.19956064679400864,-0.19956064679400864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-2.0699524185197946,-2.0699524185197946,-2.0699524185197946,-2.0699524185197946,-2.0699524185197946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.1548667516765157,-0.15486675167651573,-0.15486675167651573,-0.15486675167651573,-0.15486675167651573,-0.15486675167651573,-0.15486675167651573,-0.15486675167651573,-0.1548667516765157,-0.1548667516765157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-3.2777663946204512,-3.2777663946204512,-3.2777663946204512,-3.2777663946204512,-3.2777663946204512,-1.2078139761006563,-1.2078139761006561,-1.2078139761006561,-1.2078139761006561,-1.2078139761006561,-0.77749523797284548,-0.77749523797284559,-0.77749523797284548,-0.77749523797284548,-0.77749523797284548,-0.7774952379728457,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.77749523797284559,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135,-0.50948152147029135]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.5927651188237246,3.5478555548384278,3.5029459908531315,3.4580364268678347,3.413126862882538,3.3682172988972416,3.3233077349119453,3.2783981709266485,3.2334886069413518,3.1885790429560554,3.1436694789707591,3.0987599149854623,3.0538503510001656,3.0089407870148692,2.9640312230295729,2.9191216590442761,2.8742120950589793,2.829302531073683,2.7843929670883862,2.7394834031030895,2.6945738391177931,2.6496642751324968,2.6047547111472,2.5598451471619033,2.5149355831766069,2.4700260191913106,2.4251164552060138,2.380206891220717,2.3352973272354207,2.2903877632501244,2.2454781992648276,2.2005686352795308,2.1556590712942345,2.1107495073089382,2.0658399433236414,2.0209303793383446]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.40155142423367,22.028192233829774,21.654833043425878,21.281473853021982,20.908114662618086,20.53475547221419,20.161396281810294,19.788037091406398,19.414677901002502,19.041318710598606,18.66795952019471,18.294600329790818,17.921241139386922,17.547881948983026,17.174522758579133,16.801163568175241,16.427804377771345,16.054445187367449,15.681085996963555,15.307726806559661,14.934367616155766,14.561008425751872,14.187649235347978,13.814290044944084,13.44093085454019,13.067571664136295,12.694212473732401,12.320853283328507,11.947494092924613,11.574134902520719,11.200775712116824,10.82741652171293,10.454057331309036,10.080698140905142,9.7073389505012475,9.3339797600973533]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,2.0925001818297857,2.0401876772840413,1.9878751727382966,1.935562668192552,1.8832501636468073,1.8309376591010627,1.778625154555318,1.7263126500095733,1.6740001454638287,1.621687640918084,1.5693751363723394,1.5170626318265947,1.4647501272808501,1.4124376227351054,1.3601251181893608,1.3078126136436161,1.2555001090978715,1.2031876045521268,1.1508751000063822,1.0985625954606375,1.0462500909148928,0.9939375863691482,0.94162508182340354,0.88931257727765889,0.83700007273191424,0.78468756818616958,0.73237506364042493,0.68006255909468027,0.62775005454893562,0.57543755000319097,0.52312504545744631,0.47081254091170166,0.41850003636595701,0.36618753182021235,0.31387502727446775,0.26156252272872316]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560105014142402,1.5171102388788842,1.4782099763435281,1.4393097138081721,1.400409451272816,1.36150918873746,1.3226089262021039,1.2837086636667479,1.2448084011313918,1.2059081385960357,1.1670078760606797,1.1281076135253236,1.0892073509899676,1.0503070884546115,1.0114068259192555,0.97250656338389951,0.93360630084854357,0.89470603831318762,0.85580577577783168,0.81690551324247573,0.77800525070711979,0.73910498817176384,0.7002047256364079,0.66130446310105195,0.62240420056569601,0.58350393803033995,0.54460367549498401,0.50570341295962806,0.46680315042427206,0.42790288788891606,0.38900262535356006,0.35010236281820406,0.31120210028284806,0.27230183774749206,0.23340157521213606,0.19450131267678006]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7003429125638521,6.432329196061298,6.164315479558744,5.89630176305619,5.628288046553636,5.360274330051082,5.092260613548528,4.824246897045974,4.55623318054342,4.288219464040866,4.0202057475383119,3.7521920310357579,3.4841783145332039,3.2161645980306499,2.9481508815280959,2.6801371650255419,2.4121234485229879,2.1441097320204339,1.8760960155178796,1.6080822990153254,1.3400685825127712,1.0720548660102169,0.8040411495076627,0.53602743300510847,0.26801371650255423,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75891339657286194,0.68302205691557571,0.60713071725828949,0.53123937760100326,0.45534803794371709,0.37945669828643092,0.30356535862914474,0.22767401897185857,0.1517826793145724,7.58913396572862E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9956064679400867,1.7960458211460779,1.5964851743520692,1.3969245275580606,1.1973638807640519,0.99780323397004322,0.79824258717603458,0.59868194038202593,0.39912129358801729,0.19956064679400864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.349762092598974,8.2798096740791784,6.2098572555593838,4.1399048370395892,2.0699524185197946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5486675167651571,1.3938007650886415,1.2389340134121258,1.0840672617356102,0.92920051005909443,0.77433375838257867,0.61946700670606292,0.46460025502954716,0.3097335033530314,0.1548667516765157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC115:AC130)","v":50.996119612742348},47.718353218121905,44.440586823501441,41.162820428880998,37.885054034260541,34.607287639640099,33.399473663539432,32.191659687438772,30.983845711338112,29.776031735237453,28.568217759136804,27.790722521163953,27.013227283191107,26.235732045218263,25.45823680724542,24.680741569272573,23.903246331299723,23.125751093326883,22.348255855354033,21.57076061738119,20.793265379408343,20.0157701414355,19.238274903462649,18.460779665489806,17.683284427516963,16.905789189544116,16.396307668073824,15.88682614660353,15.377344625133242,14.867863103662948,14.358381582192658,13.848900060722366,13.339418539252076,12.829937017781784,12.320455496311494,11.810973974841202]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2039"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC211","v":3.5927651188237246},3.5030974339594416,3.415223102792444,3.3291062582487867,3.2447117505960024,3.1620051330962737,3.0809526479465394,3.0015212124997999,2.9236784057619953,2.8473924551589467,2.772632223567959,2.6993671966087911,2.6275674701888065,2.5572037382972219,2.4882472810434688,{"$f":"AR211","v":2.4206699529347908},2.3544441713882862,2.2895429054727119,2.2259396648754493,2.1636084890901315,2.1025239368205204,2.0426610755963015,1.9839954715965669,1.9265031796768268,1.8701607335954817,1.8149451364357636,1.7608338512192399,1.7078047917070465,1.6558363133850971,1.6049072046295865,1.5549966780491862,1.5060843620003939,1.4581502922725773,1.4111749039393171,1.3651390233727221]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC213:AC214)","v":22.40155142423367},21.763736586251838,21.138678045029643,20.52612067463189,19.925814451642093,19.337514353112091,18.760980256552688,18.195976841924477,17.642273495588828,17.099644216179893,16.567867522359137,16.046726362414795,15.536008025669339,15.035504055658793,14.545010165048458,14.064326152250329,13.593255819708164,13.131606893816841,12.679190946443345,12.235823318017319,11.801323042159813,11.375512771819459,10.95821870688591,10.549270523251032,10.148501303288851,9.7557474677259144,9.3708487088742363,8.9936479251995927,8.6239911571984411,8.2617275245573136,7.9067091645690084,7.5587911717804692,7.217831538847701,6.8836910985735882,6.5562334671049571]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC216","v":2.0925001818297857},2.0169994888202738,1.9430088096709521,1.870497944104617,1.7994372958496085,1.7297978605597002,1.6615512139755901,1.5946695003231621,1.5291254209437828,1.464892223151991,1.4019436893160351,1.3402541261567982,1.2797983542607461,1.220551697802615,1.1624899744736465,{"$f":"AR216","v":1.1055894856112576},1.0498270065261164,0.9951797770226779,0.94162549210930824,0.88914229289420599,0.8377087576634058,0.7873038931372216,0.73790712590156105,0.68949829401061369,0.64205763875748534,0.59556579660941955,0.55000379130431509,0.50535302610531274,0.4615952762102904,0.41871268131316852,0.37668773831398905,0.33550329417479319,0.29514253891838127,0.25558899876709756,0.21682652941883954]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5560105014142402,1.4998671986766878,1.4448467619938865,1.3909267340447411,1.3380851066545787,1.2863003118122196,1.2355512128667077,1.185817095900106,1.1370776612728362,1.0893130153381119,1.042503662322082,0.9966304963663728,0.9516747937297777,0.90761820514591451,0.86444274833372858,0.82213080065778643,0.78066509193536315,0.7400286973873883,0.70020503073037299,0.66117783740649794,0.62293118794910041,0.5854494714808508,0.54871738934196623,0.51271994884585936,0.47744245715967459,0.4428705153072135,0.40899001229180165,0.37578711933669806,0.34324828424069653,0.31136022584661505,0.28010992862041517,0.2494846373387393,0.21947185188269694,0.19005932213577542,0.16123504298379235]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7003429125638521,6.3623985522133681,6.0312130790698939,5.7066513153892897,5.3885807869822973,5.0768716691434443,4.7713967336613692,4.4720312968889351,4.1786531688519499,3.8911426033757044,3.6093822492089838,3.3332571021255974,3.062654457983879,2.7974638667249949,2.5375770872912886,2.2828880434462562,2.0332927804781247,1.7886894227693557,1.5489781322147622,1.3140610674712605,1.0838423440226288,0.85822799504296976,0.63712593304290388,0.42044591228283934,0.20809949193797611,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75891339657286194,0.67593903025146718,0.59462415125650026,0.51493556984143263,0.43684076005466643,0.36030784646363556,0.28530559114442533,0.21180338093159928,0.13977121492302974,6.9179692234631593E-2,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9956064679400867,1.7774205947535562,1.5635984390307565,1.3540527264224127,1.1486979280662357,0.94745022567718229,0.75022747733590989,0.55694918396146298,0.36753645645450506,0.18191198349768625,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.349762092598974,8.1953391274012457,6.0840046215074715,4.0148968057315733,1.987171146271193,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5486675167651571,1.3793468717134263,1.21341263956273,1.0507970920550478,0.89143385549751919,0.7352578836711412,0.58220543128129076,0.43221402793923736,0.28522245266402502,0.14117070889431688,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD135:AD150)","v":50.996119612742348},47.174144884041311,43.428609649914293,39.75798512046979,36.160773081614188,32.635505283535707,31.128170564764538,29.650982540368801,28.203338276460975,26.784646897831301,25.394329346774228,24.416235283672378,23.457703101832578,22.518341563629573,21.597767256190622,20.695604434900446,19.811484870036079,18.945047696469,18.095939266373268,17.263813004879445,16.448329268615495,15.649155207076834,14.865964626768939,14.0984378580672,13.346261624739498,12.609128916078351,12.090676363689635,11.58259286234869,11.084671031034564,10.596707636346725,10.118503509552639,9.6498634652944375,9.1905962219213961,8.740514323415816,8.2994340628803513]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2039"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC381","v":3.5927651188237246}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC384","v":22.40155142423367}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC386","v":2.0925001818297857}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC387","v":1.5560105014142402}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC389","v":6.7003429125638521}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC390","v":0.75891339657286194}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC391","v":1.9956064679400867}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC392","v":10.349762092598974}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC393","v":1.5486675167651571}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AC396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC154:AC169)","v":50.996119612742348},{"$f":"SUM(AD154:AD169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2039"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.9667684864283129E-2,-8.7874331166997457E-2,-8.6116844543657506E-2,-8.4394507652784348E-2,-8.2706617499728657E-2,-8.1052485149734094E-2,-7.9431435446739404E-2,-7.784280673780461E-2,-7.6285950603048519E-2,-7.4760231590987547E-2,-7.3265026959167798E-2,-7.179972641998443E-2,-7.0363731891584735E-2,-6.8956457253753045E-2,-6.7577328108677975E-2,-6.6225781546504423E-2,-6.4901265915574324E-2,-6.3603240597262842E-2,-6.2331175785317584E-2,-6.1084552269611229E-2,-5.9862861224219001E-2,-5.8665603999734625E-2,-5.7492291919739931E-2,-5.6342446081345129E-2,-5.5215597159718223E-2,-5.4111285216523849E-2,-5.3029059512193381E-2,-5.19684783219495E-2,-5.0929108755510516E-2,-4.9910526580400308E-2,-4.8912316048792301E-2,-4.7934069727816449E-2,-4.6975388333260121E-2,-4.6035880566594918E-2,-4.5115162955263015E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.63781483798183325,-0.62505854122219662,-0.61255737039775271,-0.60030622298979752,-0.58830009853000165,-0.57653409655940147,-0.56500341462821346,-0.55370334633564933,-0.54262927940893624,-0.53177669382075754,-0.52114115994434229,-0.51071833674545541,-0.50050397001054636,-0.49049389061033538,-0.48068401279812872,-0.47107033254216607,-0.46164892589132273,-0.45241594737349627,-0.44336762842602628,-0.43450027585750584,-0.42581027034035568,-0.41729406493354859,-0.40894818363487762,-0.40076921996217996,-0.39275383556293636,-0.38489875885167762,-0.3772007836746441,-0.36965676800115116,-0.36226363264112815,-0.35501835998830561,-0.34791799278853947,-0.34095963293276865,-0.33414044027411322,-0.32745763146863105,-0.32090847883925838,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,-7.5500693009511843E-2,-7.39906791493216E-2,-7.2510865566335167E-2,-7.1060648255008463E-2,-6.9639435289908291E-2,-6.8246646584110116E-2,-6.6881713652427927E-2,-6.5544079379379366E-2,-6.4233197791791777E-2,-6.2948533835955944E-2,-6.1689563159236821E-2,-6.0455771896052085E-2,-5.9246656458131035E-2,-5.8061723328968404E-2,-5.6900488862389034E-2,-5.5762479085141252E-2,-5.4647229503438428E-2,-5.3554284913369665E-2,-5.2483199215102264E-2,-5.1433535230800222E-2,-5.0404864526184208E-2,-4.9396767235660527E-2,-4.8408831890947315E-2,-4.7440655253128371E-2,-4.6491842148065801E-2,-4.5562005305104479E-2,-4.4650765199002393E-2,-4.375774989502234E-2,-4.2882594897121887E-2,-4.202494299917945E-2,-4.1184444139195864E-2,-4.0360755256411945E-2,-3.9553540151283699E-2,-3.8762469348258034E-2,-3.7987219961292867E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-5.6143302737552421E-2,-5.502043668280137E-2,-5.3920027949145341E-2,-5.2841627390162432E-2,-5.1784794842359178E-2,-5.0749098945511995E-2,-4.9734116966601752E-2,-4.873943462726972E-2,-4.7764645934724327E-2,-4.6809353016029842E-2,-4.5873165955709234E-2,-4.4955702636595055E-2,-4.4056588583863153E-2,-4.3175456812185882E-2,-4.2311947675942166E-2,-4.1465708722423326E-2,-4.0636394547974852E-2,-3.9823666657015359E-2,-3.9027193323875047E-2,-3.8246649457397551E-2,-3.7481716468249597E-2,-3.6732082138884604E-2,-3.5997440496106911E-2,-3.5277491686184763E-2,-3.4571941852461076E-2,-3.3880503015411845E-2,-3.3202892955103612E-2,-3.2538835096001535E-2,-3.18880583940815E-2,-3.1250297226199875E-2,-3.0625291281675879E-2,-3.001278545604236E-2,-2.9412529746921507E-2,-2.882427915198308E-2,-2.824779356894342E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.33794436035048364,-0.33118547314347396,-0.32456176368060446,-0.3180705284069924,-0.31170911783885252,-0.30547493548207544,-0.29936543677243393,-0.29337812803698526,-0.28751056547624559,-0.28176035416672068,-0.27612514708338626,-0.27060264414171847,-0.26519059125888411,-0.25988677943370642,-0.25468904384503227,-0.24959526296813161,-0.24460335770876898,-0.23971129055459361,-0.23491706474350171,-0.2302187234486317,-0.22561434897965904,-0.22110206200006585,-0.21668002076006451,-0.21234642034486323,-0.20809949193796595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2974366321394807E-2,-8.1314878994966908E-2,-7.9688581415067572E-2,-7.8094809786766209E-2,-7.6532913591030885E-2,-7.5002255319210259E-2,-7.3502210212826047E-2,-7.2032166008569543E-2,-7.0591522688398148E-2,-6.9179692234630177E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.21818587318653049,-0.21382215572279983,-0.20954571260834387,-0.20535479835617698,-0.20124770238905343,-0.19722274834127235,-0.19327829337444688,-0.18941272750695795,-0.1856244729568188,-0.18191198349768242,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1544229651977287,-2.1113345058937738,-2.0691078157758982,-2.0277256594603803,-1.9871711462711725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16932064505173081,-0.16593423215069619,-0.16261554750768226,-0.1593632365575286,-0.15617597182637802,-0.15305245238985046,-0.14999140334205344,-0.14699157527521237,-0.14405174376970814,-0.14117070889431396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD192:AD207)","v":-3.8219747287010493},-3.7455352341270274,-3.6706245294444875,-3.5972120388555973,-3.5252677980784854,-1.5073347187711659,-1.4771880243957427,-1.4476442639078284,-1.4186913786296718,-1.390317551057078,-0.97809406310184244,-0.9585321818398056,-0.93936153820300938,-0.92057430743894919,-0.90216282129017022,-0.8841195648643666,-0.86643717356707939,-0.84910843009573767,-0.83212626149382285,-0.81548373626394655,-0.79917406153866755,-0.78319058030789424,-0.76752676870173631,-0.75217623332770156,-0.73713270866114744,-0.51845255238871779,-0.50808350134094349,-0.49792183131412454,-0.487963394687842,-0.47820412679408525,-0.46864004425820355,-0.45926724337303937,-0.45008189850557856,-0.44108026053546712,-0.43225865532475766]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC135+AC173+AC192+AC154","v":3.5927651188237246},3.5030974339594416,3.415223102792444,3.3291062582487867,3.2447117505960024,3.1620051330962737,3.0809526479465394,3.0015212124997999,2.9236784057619953,2.8473924551589467,2.772632223567959,2.6993671966087911,2.6275674701888065,2.5572037382972219,2.4882472810434688,2.4206699529347908,2.3544441713882862,2.2895429054727119,2.2259396648754493,2.1636084890901315,2.1025239368205204,2.0426610755963015,1.9839954715965669,1.9265031796768268,1.8701607335954817,1.8149451364357636,1.7608338512192399,1.7078047917070465,1.6558363133850971,1.6049072046295865,1.5549966780491862,1.5060843620003939,1.4581502922725773,1.4111749039393171,1.3651390233727221,1.320023860417459]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC136+AC174+AC193+AC155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC137+AC175+AC194+AC156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC138+AC176+AC195+AC157","v":22.40155142423367},21.763736586251838,21.138678045029643,20.52612067463189,19.925814451642093,19.337514353112091,18.760980256552688,18.195976841924477,17.642273495588828,17.099644216179893,16.567867522359137,16.046726362414795,15.536008025669339,15.035504055658793,14.545010165048458,14.064326152250329,13.593255819708164,13.131606893816841,12.679190946443345,12.235823318017319,11.801323042159813,11.375512771819459,10.95821870688591,10.549270523251032,10.148501303288851,9.7557474677259144,9.3708487088742363,8.9936479251995927,8.6239911571984411,8.2617275245573136,7.9067091645690084,7.5587911717804692,7.217831538847701,6.8836910985735882,6.5562334671049571,6.2353249882656989]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC139+AC177+AC196+AC158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC140+AC178+AC197+AC159","v":2.0925001818297857},2.0169994888202738,1.9430088096709521,1.870497944104617,1.7994372958496085,1.7297978605597002,1.6615512139755901,1.5946695003231621,1.5291254209437828,1.464892223151991,1.4019436893160351,1.3402541261567982,1.2797983542607461,1.220551697802615,1.1624899744736465,1.1055894856112576,1.0498270065261164,0.9951797770226779,0.94162549210930824,0.88914229289420599,0.8377087576634058,0.7873038931372216,0.73790712590156105,0.68949829401061369,0.64205763875748534,0.59556579660941955,0.55000379130431509,0.50535302610531274,0.4615952762102904,0.41871268131316852,0.37668773831398905,0.33550329417479319,0.29514253891838127,0.25558899876709756,0.21682652941883954,0.17883930945754667]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC141+AC179+AC198+AC160","v":1.5560105014142402},1.4998671986766878,1.4448467619938865,1.3909267340447411,1.3380851066545787,1.2863003118122196,1.2355512128667077,1.185817095900106,1.1370776612728362,1.0893130153381119,1.042503662322082,0.9966304963663728,0.9516747937297777,0.90761820514591451,0.86444274833372858,0.82213080065778643,0.78066509193536315,0.7400286973873883,0.70020503073037299,0.66117783740649794,0.62293118794910041,0.5854494714808508,0.54871738934196623,0.51271994884585936,0.47744245715967459,0.4428705153072135,0.40899001229180165,0.37578711933669806,0.34324828424069653,0.31136022584661505,0.28010992862041517,0.2494846373387393,0.21947185188269694,0.19005932213577542,0.16123504298379235,0.13298724941484893]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC142+AC180+AC199+AC161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC143+AC181+AC200+AC162","v":6.7003429125638521},6.3623985522133681,6.0312130790698939,5.7066513153892897,5.3885807869822973,5.0768716691434443,4.7713967336613692,4.4720312968889351,4.1786531688519499,3.8911426033757044,3.6093822492089838,3.3332571021255974,3.062654457983879,2.7974638667249949,2.5375770872912886,2.2828880434462562,2.0332927804781247,1.7886894227693557,1.5489781322147622,1.3140610674712605,1.0838423440226288,0.85822799504296976,0.63712593304290388,0.42044591228283934,0.20809949193797611,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14,1.0158540675320182E-14]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC144+AC182+AC201+AC163","v":0.75891339657286194},0.67593903025146718,0.59462415125650026,0.51493556984143263,0.43684076005466643,0.36030784646363556,0.28530559114442533,0.21180338093159928,0.13977121492302974,6.9179692234631593E-2,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15,1.4155343563970746E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC145+AC183+AC202+AC164","v":1.9956064679400867},1.7774205947535562,1.5635984390307565,1.3540527264224127,1.1486979280662357,0.94745022567718229,0.75022747733590989,0.55694918396146298,0.36753645645450506,0.18191198349768625,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC146+AC184+AC203+AC165","v":10.349762092598974},8.1953391274012457,6.0840046215074715,4.0148968057315733,1.987171146271193,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC147+AC185+AC204+AC166","v":1.5486675167651571},1.3793468717134263,1.21341263956273,1.0507970920550478,0.89143385549751919,0.7352578836711412,0.58220543128129076,0.43221402793923736,0.28522245266402502,0.14117070889431688,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15,2.9143354396410359E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC148+AC186+AC205+AC167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC149+AC187+AC206+AC168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC150+AC188+AC207+AC169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC211:AC226)","v":50.996119612742348},47.174144884041311,43.428609649914293,39.75798512046979,36.160773081614188,32.635505283535707,31.128170564764538,29.650982540368801,28.203338276460975,26.784646897831301,25.394329346774228,24.416235283672378,23.457703101832578,22.518341563629573,21.597767256190622,20.695604434900446,19.811484870036079,18.945047696469,18.095939266373268,17.263813004879445,16.448329268615495,15.649155207076834,14.865964626768939,14.0984378580672,13.346261624739498,12.609128916078351,12.090676363689635,11.58259286234869,11.084671031034564,10.596707636346725,10.118503509552639,9.6498634652944375,9.1905962219213961,8.740514323415816,8.2994340628803513,7.8671754075555915]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2039"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AD232>=1)*(AD232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,{"$f":"(AM239>=1)*(AM239-1)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},{"$f":"(AD240>=1)*(AD240-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,{"$f":"(AM247>=1)*(AM247-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2039"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC326","v":5.4090336336671125},5.138581951983757,4.8681302703004015,4.5976785886170459,4.3272269069336904,4.0567752252503348,3.7863235435669793,3.5158718618836238,3.2454201802002682,2.9749684985169127,2.7045168168335572,2.4340651351502016,2.1636134534668461,1.8931617717834903,1.6227100901001346,{"$f":"AR326","v":1.3522584084167788},1.081806726733423,0.81135504505006728,0.54090336336671152,0.27045168168335576,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH326","v":0},0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.726319726593978,32.040003740264282,30.353687753934583,28.667371767604884,26.981055781275185,25.294739794945485,23.608423808615786,21.922107822286087,20.235791835956388,18.549475849626688,16.863159863296989,15.17684387696729,13.490527890637591,11.804211904307891,10.117895917978192,8.4315799316484927,6.7452639453187944,5.058947958989096,3.3726319726593976,1.6863159863296988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1503322615416391,2.9928156484645574,2.8352990353874752,2.6777824223103934,2.5202658092333117,2.3627491961562299,2.2052325830791477,2.0477159700020655,1.8901993569249835,1.7326827438479016,1.5751661307708196,1.4176495176937376,1.2601329046166556,1.1026162915395736,0.94509967846249165,0.78758306538540968,0.6300664523083277,0.47254983923124577,0.31503322615416385,0.15751661307708192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3426282704627321,2.2254968569395954,2.1083654434164587,1.9912340298933222,1.8741026163701857,1.756971202847049,1.6398397893239125,1.522708375800776,1.4055769622776393,1.2884455487545026,1.1713141352313661,1.0541827217082296,0.93705130818509297,0.81991989466195636,0.70278848113881975,0.58565706761568315,0.46852565409254654,0.35139424056940993,0.23426282704627327,0.11713141352313663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.087600767797127,9.4150940499439848,8.7425873320908423,8.0700806142376997,7.3975738963845581,6.7250671785314164,6.0525604606782748,5.3800537428251332,4.7075470249719915,4.0350403071188499,3.3625335892657082,2.6900268714125666,2.0175201535594249,1.3450134357062833,0.67250671785314164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1425706806146949,1.0283136125532255,0.914056544491756,0.79979947643028648,0.68554240836881697,0.57128534030734746,0.45702827224587794,0.34277120418440843,0.22851413612293897,0.11425706806146949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0044553839872581,2.7040098455885322,2.4035643071898063,2.1031187687910804,1.8026732303923545,1.5022276919936288,1.2017821535949031,0.90133661519617736,0.60089107679745157,0.30044553839872579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.581929073518006,12.465543258814405,9.3491574441108032,6.2327716294072015,3.1163858147036008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3315731500680554,2.0984158350612501,1.8652585200544445,1.6321012050476389,1.3989438900408333,1.1657865750340277,0.93262926002722213,0.69947194502041654,0.46631463001361106,0.23315731500680553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD250:AD265)","v":76.776442948250605},70.108274799613582,63.440106650976567,56.771938502339545,50.103770353702529,43.435602205065521,39.883819871132104,36.332037537198687,32.78025520326527,29.22847286933186,25.676690535398443,22.772768122932025,19.86884571046561,16.964923297999192,14.061000885532781,11.157078473066365,8.9256627784530913,6.6942470838398194,4.4628313892265465,2.2314156946132733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2039"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC154*AC$36","v":5.4090336336671125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.726319726593978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1503322615416391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3426282704627321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.087600767797127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1425706806146949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0044553839872581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.581929073518006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3315731500680554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC269:AC284)","v":76.776442948250605},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2039"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD232>0,AD250/AD232,0)","v":-0.27045168168335565},-0.27045168168335565,-0.27045168168335565,-0.27045168168335565,-0.27045168168335565,-0.27045168168335565,-0.27045168168335565,-0.27045168168335565,-0.2704516816833557,-0.2704516816833557,-0.2704516816833557,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,-0.27045168168335576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6863159863296988,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.686315986329699,-1.6863159863296988,-1.6863159863296988,-1.6863159863296988,-1.6863159863296988,-1.6863159863296986,-1.6863159863296986,-1.6863159863296986,-1.6863159863296986,-1.6863159863296988,-1.6863159863296988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15751661307708195,-0.15751661307708198,-0.15751661307708195,-0.15751661307708198,-0.15751661307708198,-0.15751661307708201,-0.15751661307708198,-0.15751661307708195,-0.15751661307708195,-0.15751661307708195,-0.15751661307708195,-0.15751661307708195,-0.15751661307708195,-0.15751661307708195,-0.15751661307708195,-0.15751661307708192,-0.15751661307708192,-0.15751661307708192,-0.15751661307708192,-0.15751661307708192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11713141352313661,-0.11713141352313661,-0.11713141352313659,-0.11713141352313661,-0.11713141352313661,-0.11713141352313659,-0.11713141352313661,-0.11713141352313662,-0.11713141352313661,-0.11713141352313659,-0.11713141352313661,-0.11713141352313662,-0.11713141352313662,-0.11713141352313662,-0.11713141352313662,-0.11713141352313663,-0.11713141352313663,-0.11713141352313665,-0.11713141352313663,-0.11713141352313663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF(AF239>0,AF257/AF239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.67250671785314187,-0.67250671785314176,-0.67250671785314176,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,-0.67250671785314164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11425706806146949,-0.1142570680614695,-0.1142570680614695,-0.1142570680614695,-0.1142570680614695,-0.11425706806146949,-0.11425706806146949,-0.11425706806146947,-0.11425706806146949,-0.11425706806146949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.30044553839872579,-0.30044553839872579,-0.30044553839872579,-0.30044553839872579,-0.30044553839872573,-0.30044553839872579,-0.30044553839872579,-0.30044553839872579,-0.30044553839872579,-0.30044553839872579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1163858147036012,-3.1163858147036012,-3.1163858147036012,-3.1163858147036008,-3.1163858147036008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23315731500680553,-0.23315731500680556,-0.23315731500680556,-0.23315731500680556,-0.23315731500680556,-0.23315731500680553,-0.23315731500680553,-0.2331573150068055,-0.23315731500680553,-0.23315731500680553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(AI246>0,AI264/AI246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,-6.668168148637017,-6.6681681486370179,-6.6681681486370179,-6.668168148637017,-6.668168148637017,-3.5517823339334162,-3.5517823339334158,-3.5517823339334158,-3.5517823339334158,-3.5517823339334158,-2.9039224124664149,-2.9039224124664149,-2.9039224124664149,-2.9039224124664149,-2.9039224124664145,-2.2314156946132728,-2.2314156946132728,-2.2314156946132728,-2.2314156946132733,-2.2314156946132733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2039"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC250+AC269+AC288+AC307","v":5.4090336336671125},5.138581951983757,4.8681302703004015,4.5976785886170459,4.3272269069336904,4.0567752252503348,3.7863235435669793,3.5158718618836238,3.2454201802002682,2.9749684985169127,2.7045168168335572,2.4340651351502016,2.1636134534668461,1.8931617717834903,1.6227100901001346,1.3522584084167788,1.081806726733423,0.81135504505006728,0.54090336336671152,0.27045168168335576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.726319726593978,32.040003740264282,30.353687753934583,28.667371767604884,26.981055781275185,25.294739794945485,23.608423808615786,21.922107822286087,20.235791835956388,18.549475849626688,16.863159863296989,15.17684387696729,13.490527890637591,11.804211904307891,10.117895917978192,8.4315799316484927,6.7452639453187944,5.058947958989096,3.3726319726593976,1.6863159863296988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1503322615416391,2.9928156484645574,2.8352990353874752,2.6777824223103934,2.5202658092333117,2.3627491961562299,2.2052325830791477,2.0477159700020655,1.8901993569249835,1.7326827438479016,1.5751661307708196,1.4176495176937376,1.2601329046166556,1.1026162915395736,0.94509967846249165,0.78758306538540968,0.6300664523083277,0.47254983923124577,0.31503322615416385,0.15751661307708192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3426282704627321,2.2254968569395954,2.1083654434164587,1.9912340298933222,1.8741026163701857,1.756971202847049,1.6398397893239125,1.522708375800776,1.4055769622776393,1.2884455487545026,1.1713141352313661,1.0541827217082296,0.93705130818509297,0.81991989466195636,0.70278848113881975,0.58565706761568315,0.46852565409254654,0.35139424056940993,0.23426282704627327,0.11713141352313663,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI256+BI275+BI294+BI313","v":0},0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC257+AC276+AC295+AC314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.087600767797127,9.4150940499439848,8.7425873320908423,8.0700806142376997,7.3975738963845581,6.7250671785314164,6.0525604606782748,5.3800537428251332,4.7075470249719915,4.0350403071188499,3.3625335892657082,2.6900268714125666,2.0175201535594249,1.3450134357062833,0.67250671785314164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1425706806146949,1.0283136125532255,0.914056544491756,0.79979947643028648,0.68554240836881697,0.57128534030734746,0.45702827224587794,0.34277120418440843,0.22851413612293897,0.11425706806146949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0044553839872581,2.7040098455885322,2.4035643071898063,2.1031187687910804,1.8026732303923545,1.5022276919936288,1.2017821535949031,0.90133661519617736,0.60089107679745157,0.30044553839872579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.581929073518006,12.465543258814405,9.3491574441108032,6.2327716294072015,3.1163858147036008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3315731500680554,2.0984158350612501,1.8652585200544445,1.6321012050476389,1.3989438900408333,1.1657865750340277,0.93262926002722213,0.69947194502041654,0.46631463001361106,0.23315731500680553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI263+BI282+BI301+BI320","v":0},0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC264+AC283+AC302+AC321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC326:AC341)","v":76.776442948250605},70.108274799613582,63.440106650976567,56.771938502339545,50.103770353702529,43.435602205065521,39.883819871132104,36.332037537198687,32.78025520326527,29.22847286933186,25.676690535398443,22.772768122932025,19.86884571046561,16.964923297999192,14.061000885532781,11.157078473066365,8.9256627784530913,6.6942470838398194,4.4628313892265465,2.2314156946132733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2040","index":66,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AD30","v":2040},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":3.0831570825289245}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,19.157256822199653]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,1.7956939968048335]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.3353015405291455]
[null,"Buildings",null,null,null,null,17,null,40,10,0.91413273568200104]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,5.3454498790120502]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.65126695909243604]
[null,"Vehicles",null,null,null,null,20,null,10,13,1.7125439632369934]
[null,"Information technology",null,null,null,null,21,null,5,14,8.8817223622826926]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.3290001057347847]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":44.205525447103518}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214,0.51340547752819432]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2,1.0268109550563887E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2040}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AE39>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,(AE39>=1)*(AE39-1))","v":79},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":78},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":77},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":76},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":75},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":74},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":73},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":72},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":71},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":70},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":69},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":68},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":67},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":66},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":65},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":64},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":63},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":62},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":61},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":60},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":59},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":58},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":57},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":56},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":55},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":54},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":53},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":52},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":51},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":50},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":49},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":48},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":47}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AC$30,AD$30<=$M$2),$M$2-AC$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665,20.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2040"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD115","v":3.0831570825289245},{"$f":"AE115","v":3.0446176189973131},{"$f":"AF115","v":3.0060781554657017},{"$f":"AG115","v":2.9675386919340903},{"$f":"AH115","v":2.9289992284024788},{"$f":"AI115","v":2.8904597648708674},{"$f":"AJ115","v":2.851920301339256},{"$f":"AK115","v":2.8133808378076446},{"$f":"AL115","v":2.7748413742760332},{"$f":"AM115","v":2.7363019107444218},{"$f":"AN115","v":2.6977624472128103},{"$f":"AO115","v":2.6592229836811989},{"$f":"AP115","v":2.6206835201495875},{"$f":"AQ115","v":2.5821440566179761},{"$f":"AR115","v":2.5436045930863647},{"$f":"AS115","v":2.5050651295547532},{"$f":"AT115","v":2.4665256660231418},{"$f":"AU115","v":2.4279862024915304},{"$f":"AV115","v":2.389446738959919},{"$f":"AW115","v":2.3509072754283076},{"$f":"AX115","v":2.3123678118966962},{"$f":"AY115","v":2.2738283483650847},{"$f":"AZ115","v":2.2352888848334733},{"$f":"BA115","v":2.1967494213018619},{"$f":"BB115","v":2.1582099577702505},{"$f":"BC115","v":2.1196704942386391},{"$f":"BD115","v":2.0811310307070277},{"$f":"BE115","v":2.0425915671754162},{"$f":"BF115","v":2.0040521036438048},{"$f":"BG115","v":1.9655126401121932},{"$f":"BH115","v":1.9269731765805815},{"$f":"BI115","v":1.8884337130489699},{"$f":"BJ115","v":1.8498942495173583},{"$f":"BK115","v":1.8113547859857466}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD117:AD118)","v":19.157256822199653},{"$f":"SUM(AE117:AE118)","v":18.837969208496325},{"$f":"SUM(AF117:AF118)","v":18.518681594792998},{"$f":"SUM(AG117:AG118)","v":18.199393981089671},{"$f":"SUM(AH117:AH118)","v":17.880106367386343},{"$f":"SUM(AI117:AI118)","v":17.560818753683016},{"$f":"SUM(AJ117:AJ118)","v":17.241531139979688},{"$f":"SUM(AK117:AK118)","v":16.922243526276361},{"$f":"SUM(AL117:AL118)","v":16.602955912573034},{"$f":"SUM(AM117:AM118)","v":16.283668298869706},{"$f":"SUM(AN117:AN118)","v":15.964380685166379},{"$f":"SUM(AO117:AO118)","v":15.645093071463052},{"$f":"SUM(AP117:AP118)","v":15.325805457759724},{"$f":"SUM(AQ117:AQ118)","v":15.006517844056397},{"$f":"SUM(AR117:AR118)","v":14.68723023035307},{"$f":"SUM(AS117:AS118)","v":14.367942616649742},{"$f":"SUM(AT117:AT118)","v":14.048655002946415},{"$f":"SUM(AU117:AU118)","v":13.729367389243087},{"$f":"SUM(AV117:AV118)","v":13.41007977553976},{"$f":"SUM(AW117:AW118)","v":13.090792161836433},{"$f":"SUM(AX117:AX118)","v":12.771504548133105},{"$f":"SUM(AY117:AY118)","v":12.452216934429778},{"$f":"SUM(AZ117:AZ118)","v":12.132929320726451},{"$f":"SUM(BA117:BA118)","v":11.813641707023123},{"$f":"SUM(BB117:BB118)","v":11.494354093319796},{"$f":"SUM(BC117:BC118)","v":11.175066479616468},{"$f":"SUM(BD117:BD118)","v":10.855778865913141},{"$f":"SUM(BE117:BE118)","v":10.536491252209814},{"$f":"SUM(BF117:BF118)","v":10.217203638506486},{"$f":"SUM(BG117:BG118)","v":9.897916024803159},{"$f":"SUM(BH117:BH118)","v":9.5786284110998317},{"$f":"SUM(BI117:BI118)","v":9.2593407973965043},{"$f":"SUM(BJ117:BJ118)","v":8.9400531836931769},{"$f":"SUM(BK117:BK118)","v":8.6207655699898496}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD120","v":1.7956939968048335},{"$f":"AE120","v":1.7508016468847127},{"$f":"AF120","v":1.7059092969645919},{"$f":"AG120","v":1.6610169470444711},{"$f":"AH120","v":1.6161245971243503},{"$f":"AI120","v":1.5712322472042295},{"$f":"AJ120","v":1.5263398972841087},{"$f":"AK120","v":1.4814475473639879},{"$f":"AL120","v":1.4365551974438671},{"$f":"AM120","v":1.3916628475237462},{"$f":"AN120","v":1.3467704976036254},{"$f":"AO120","v":1.3018781476835046},{"$f":"AP120","v":1.2569857977633838},{"$f":"AQ120","v":1.212093447843263},{"$f":"AR120","v":1.1672010979231422},{"$f":"AS120","v":1.1223087480030214},{"$f":"AT120","v":1.0774163980829006},{"$f":"AU120","v":1.0325240481627798},{"$f":"AV120","v":0.98763169824265895},{"$f":"AW120","v":0.94273934832253814},{"$f":"AX120","v":0.89784699840241733},{"$f":"AY120","v":0.85295464848229652},{"$f":"AZ120","v":0.80806229856217571},{"$f":"BA120","v":0.76316994864205479},{"$f":"BB120","v":0.71827759872193386},{"$f":"BC120","v":0.67338524880181305},{"$f":"BD120","v":0.62849289888169213},{"$f":"BE120","v":0.58360054896157121},{"$f":"BF120","v":0.5387081990414504},{"$f":"BG120","v":0.49381584912132953},{"$f":"BH120","v":0.44892349920120866},{"$f":"BI120","v":0.4040311492810878},{"$f":"BJ120","v":0.35913879936096693},{"$f":"BK120","v":0.31424644944084607}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3353015405291455,1.3019190020159168,1.2685364635026881,1.2351539249894594,1.2017713864762307,1.168388847963002,1.1350063094497733,1.1016237709365446,1.0682412324233159,1.0348586939100872,1.0014761553968585,0.96809361688362994,0.93471107837040135,0.90132853985717276,0.86794600134394417,0.83456346283071559,0.801180924317487,0.76779838580425841,0.73441584729102982,0.70103330877780123,0.66765077026457265,0.63426823175134406,0.60088569323811547,0.56750315472488688,0.53412061621165829,0.5007380776984296,0.46735553918520095,0.43397300067197231,0.40059046215874367,0.36720792364551502,0.33382538513228638,0.30044284661905774,0.26706030810582909,0.23367776959260045]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91413273568200104,0.89127941728995097,0.8684260988979009,0.84557278050585083,0.82271946211380076,0.79986614372175069,0.77701282532970062,0.75415950693765055,0.73130618854560048,0.70845287015355041,0.68559955176150045,0.66274623336945049,0.63989291497740042,0.61703959658535035,0.59418627819330039,0.57133295980125043,0.54847964140920036,0.52562632301715029,0.50277300462510033,0.47991968623305031,0.4570663678410003,0.43421304944895028,0.41135973105690027,0.38850641266485025,0.36565309427280024,0.34279977588075022,0.31994645748870021,0.29709313909665019,0.27423982070460018,0.25138650231255016,0.22853318392050015,0.20567986552845013,0.18282654713640012,0.1599732287443501]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3454498790120502,5.1316318838515684,4.9178138886910867,4.703995893530605,4.4901778983701233,4.2763599032096415,4.0625419080491598,3.8487239128886777,3.6349059177281955,3.4210879225677133,3.2072699274072312,2.993451932246749,2.7796339370862668,2.5658159419257847,2.3519979467653025,2.1381799516048203,1.9243619564443384,1.7105439612838564,1.4967259661233743,1.2829079709628923,1.0690899758024104,0.85527198064192833,0.64145398548144628,0.42763599032096422,0.21381799516048211,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65126695909243604,0.58614026318319246,0.52101356727394887,0.45588687136470529,0.39076017545546171,0.32563347954621807,0.26050678363697444,0.19538008772773083,0.13025339181848722,6.5126695909243609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7125439632369934,1.541289566913294,1.3700351705895946,1.1987807742658951,1.0275263779421959,0.8562719816184966,0.68501758529479728,0.51376318897109796,0.34250879264739864,0.17125439632369932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8817223622826926,7.1053778898261539,5.3290334173696152,3.5526889449130765,1.7763444724565383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3290001057347847,1.1961000951613061,1.0632000845878276,0.93030007401434911,0.79740006344087067,0.66450005286739222,0.53160004229391378,0.39870003172043533,0.26580002114695689,0.13290001057347844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE58:AE73)","v":44.205525447103518},41.387126592619737,38.568727738135948,35.750328883652166,32.931930029168392,30.113531174684617,29.071476792657371,28.029422410630129,26.987368028602887,25.945313646575652,24.903259264548407,24.230485985327583,23.557712706106766,22.884939426885943,22.212166147665126,21.539392868444303,20.866619589223486,20.193846310002666,19.521073030781842,18.848299751561022,18.175526472340202,17.502753193119378,16.829979913898562,16.157206634677742,15.484433355456922,14.8116600762361,14.352704792175762,13.893749508115425,13.434794224055086,12.975838939994746,12.516883655934409,12.057928371874072,11.598973087813732,11.140017803753393]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2040"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD381","v":3.0831570825289245}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD384","v":19.157256822199653}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD386","v":1.7956939968048335}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD387","v":1.3353015405291455}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD388","v":0.91413273568200104}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD389","v":5.3454498790120502}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD390","v":0.65126695909243604}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD391","v":1.7125439632369934}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD392","v":8.8817223622826926}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD393","v":1.3290001057347847}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD77:AD92)","v":44.205525447103518},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2040"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,-3.8539463531611556E-2,-3.8539463531611556E-2,-3.8539463531611563E-2,-3.8539463531611563E-2,-3.8539463531611563E-2,-3.8539463531611563E-2,-3.853946353161157E-2,-3.853946353161157E-2,-3.853946353161157E-2,-3.8539463531611577E-2,-3.8539463531611577E-2,-3.8539463531611577E-2,-3.8539463531611584E-2,-3.8539463531611584E-2,-3.8539463531611584E-2,-3.8539463531611591E-2,-3.8539463531611591E-2,-3.8539463531611591E-2,-3.8539463531611598E-2,-3.8539463531611598E-2,-3.8539463531611605E-2,-3.8539463531611605E-2,-3.8539463531611612E-2,-3.8539463531611612E-2,-3.8539463531611619E-2,-3.8539463531611619E-2,-3.8539463531611626E-2,-3.8539463531611626E-2,-3.8539463531611633E-2,-3.8539463531611633E-2,-3.8539463531611633E-2,-3.8539463531611633E-2,-3.8539463531611633E-2,-3.8539463531611633E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.31928761370332753,-0.31928761370332753,-0.31928761370332753,-0.31928761370332753,-0.31928761370332753,-0.31928761370332753,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332759,-0.31928761370332764,-0.31928761370332764,-0.31928761370332764,-0.31928761370332764,-0.31928761370332764,-0.31928761370332764,-0.31928761370332764,-0.31928761370332764,-0.3192876137033277,-0.3192876137033277,-0.3192876137033277,-0.3192876137033277,-0.3192876137033277,-0.31928761370332776,-0.31928761370332776,-0.31928761370332776]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,-4.4892349920120839E-2,-4.4892349920120839E-2,-4.4892349920120839E-2,-4.4892349920120839E-2,-4.4892349920120839E-2,-4.4892349920120846E-2,-4.4892349920120846E-2,-4.4892349920120846E-2,-4.4892349920120846E-2,-4.4892349920120846E-2,-4.4892349920120846E-2,-4.4892349920120853E-2,-4.4892349920120853E-2,-4.4892349920120853E-2,-4.4892349920120853E-2,-4.4892349920120853E-2,-4.489234992012086E-2,-4.489234992012086E-2,-4.489234992012086E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120873E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120873E-2,-4.4892349920120866E-2,-4.489234992012086E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120866E-2,-4.4892349920120866E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.338253851322863E-2,-3.338253851322863E-2,-3.338253851322863E-2,-3.338253851322863E-2,-3.3382538513228623E-2,-3.3382538513228623E-2,-3.3382538513228623E-2,-3.3382538513228616E-2,-3.3382538513228616E-2,-3.3382538513228623E-2,-3.3382538513228623E-2,-3.3382538513228623E-2,-3.3382538513228623E-2,-3.3382538513228623E-2,-3.338253851322863E-2,-3.338253851322863E-2,-3.338253851322863E-2,-3.338253851322863E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228643E-2,-3.3382538513228643E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2,-3.3382538513228636E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-2.2853318392050025E-2,-2.2853318392050025E-2,-2.2853318392050025E-2,-2.2853318392050022E-2,-2.2853318392050022E-2,-2.2853318392050018E-2,-2.2853318392050018E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050011E-2,-2.2853318392050015E-2,-2.2853318392050018E-2,-2.2853318392050015E-2,-2.2853318392050011E-2,-2.2853318392050015E-2,-2.2853318392050018E-2,-2.2853318392050015E-2,-2.2853318392050011E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2,-2.2853318392050015E-2]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.213817995160482,-0.21381799516048203,-0.21381799516048203,-0.21381799516048206,-0.21381799516048206,-0.21381799516048208,-0.21381799516048208,-0.21381799516048208,-0.21381799516048208,-0.21381799516048208,-0.21381799516048208,-0.21381799516048208,-0.21381799516048206,-0.21381799516048206,-0.21381799516048206,-0.21381799516048203,-0.21381799516048206,-0.21381799516048206,-0.21381799516048203,-0.21381799516048206,-0.21381799516048208,-0.21381799516048208,-0.21381799516048208,-0.21381799516048211,-0.21381799516048211,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-6.5126695909243609E-2,-6.5126695909243609E-2,-6.5126695909243609E-2,-6.5126695909243609E-2,-6.5126695909243623E-2,-6.5126695909243609E-2,-6.5126695909243609E-2,-6.5126695909243609E-2,-6.5126695909243609E-2,-6.5126695909243609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.17125439632369935,-0.17125439632369932,-0.17125439632369932,-0.17125439632369929,-0.17125439632369932,-0.17125439632369932,-0.17125439632369932,-0.17125439632369932,-0.17125439632369932,-0.17125439632369932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.7763444724565385,-1.7763444724565385,-1.7763444724565385,-1.7763444724565383,-1.7763444724565383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.13290001057347847,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,-0.13290001057347844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8183988544837804,-2.8183988544837804,-2.8183988544837804,-2.8183988544837799,-2.8183988544837799,-1.0420543820272421,-1.0420543820272421,-1.0420543820272421,-1.0420543820272421,-1.0420543820272421,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082075,-0.67277327922082086,-0.67277327922082086,-0.67277327922082086,-0.67277327922082086,-0.67277327922082097,-0.45895528406033881,-0.45895528406033886,-0.45895528406033886,-0.45895528406033886,-0.45895528406033886,-0.45895528406033886,-0.45895528406033892,-0.45895528406033892,-0.45895528406033892]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0831570825289245,3.0446176189973131,3.0060781554657017,2.9675386919340903,2.9289992284024788,2.8904597648708674,2.851920301339256,2.8133808378076446,2.7748413742760332,2.7363019107444218,2.6977624472128103,2.6592229836811989,2.6206835201495875,2.5821440566179761,2.5436045930863647,2.5050651295547532,2.4665256660231418,2.4279862024915304,2.389446738959919,2.3509072754283076,2.3123678118966962,2.2738283483650847,2.2352888848334733,2.1967494213018619,2.1582099577702505,2.1196704942386391,2.0811310307070277,2.0425915671754162,2.0040521036438048,1.9655126401121932,1.9269731765805815,1.8884337130489699,1.8498942495173583,1.8113547859857466,1.772815322454135]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.157256822199653,18.837969208496325,18.518681594792998,18.199393981089671,17.880106367386343,17.560818753683016,17.241531139979688,16.922243526276361,16.602955912573034,16.283668298869706,15.964380685166379,15.645093071463052,15.325805457759724,15.006517844056397,14.68723023035307,14.367942616649742,14.048655002946415,13.729367389243087,13.41007977553976,13.090792161836433,12.771504548133105,12.452216934429778,12.132929320726451,11.813641707023123,11.494354093319796,11.175066479616468,10.855778865913141,10.536491252209814,10.217203638506486,9.897916024803159,9.5786284110998317,9.2593407973965043,8.9400531836931769,8.6207655699898496,8.3014779562865222]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,1.7956939968048335,1.7508016468847127,1.7059092969645919,1.6610169470444711,1.6161245971243503,1.5712322472042295,1.5263398972841087,1.4814475473639879,1.4365551974438671,1.3916628475237462,1.3467704976036254,1.3018781476835046,1.2569857977633838,1.212093447843263,1.1672010979231422,1.1223087480030214,1.0774163980829006,1.0325240481627798,0.98763169824265895,0.94273934832253814,0.89784699840241733,0.85295464848229652,0.80806229856217571,0.76316994864205479,0.71827759872193386,0.67338524880181305,0.62849289888169213,0.58360054896157121,0.5387081990414504,0.49381584912132953,0.44892349920120866,0.4040311492810878,0.35913879936096693,0.31424644944084607,0.2693540995207252]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3353015405291455,1.3019190020159168,1.2685364635026881,1.2351539249894594,1.2017713864762307,1.168388847963002,1.1350063094497733,1.1016237709365446,1.0682412324233159,1.0348586939100872,1.0014761553968585,0.96809361688362994,0.93471107837040135,0.90132853985717276,0.86794600134394417,0.83456346283071559,0.801180924317487,0.76779838580425841,0.73441584729102982,0.70103330877780123,0.66765077026457265,0.63426823175134406,0.60088569323811547,0.56750315472488688,0.53412061621165829,0.5007380776984296,0.46735553918520095,0.43397300067197231,0.40059046215874367,0.36720792364551502,0.33382538513228638,0.30044284661905774,0.26706030810582909,0.23367776959260045,0.2002952310793718]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91413273568200104,0.89127941728995097,0.8684260988979009,0.84557278050585083,0.82271946211380076,0.79986614372175069,0.77701282532970062,0.75415950693765055,0.73130618854560048,0.70845287015355041,0.68559955176150045,0.66274623336945049,0.63989291497740042,0.61703959658535035,0.59418627819330039,0.57133295980125043,0.54847964140920036,0.52562632301715029,0.50277300462510033,0.47991968623305031,0.4570663678410003,0.43421304944895028,0.41135973105690027,0.38850641266485025,0.36565309427280024,0.34279977588075022,0.31994645748870021,0.29709313909665019,0.27423982070460018,0.25138650231255016,0.22853318392050015,0.20567986552845013,0.18282654713640012,0.1599732287443501,0.13711991035230009]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3454498790120502,5.1316318838515684,4.9178138886910867,4.703995893530605,4.4901778983701233,4.2763599032096415,4.0625419080491598,3.8487239128886777,3.6349059177281955,3.4210879225677133,3.2072699274072312,2.993451932246749,2.7796339370862668,2.5658159419257847,2.3519979467653025,2.1381799516048203,1.9243619564443384,1.7105439612838564,1.4967259661233743,1.2829079709628923,1.0690899758024104,0.85527198064192833,0.64145398548144628,0.42763599032096422,0.21381799516048211,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65126695909243604,0.58614026318319246,0.52101356727394887,0.45588687136470529,0.39076017545546171,0.32563347954621807,0.26050678363697444,0.19538008772773083,0.13025339181848722,6.5126695909243609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7125439632369934,1.541289566913294,1.3700351705895946,1.1987807742658951,1.0275263779421959,0.8562719816184966,0.68501758529479728,0.51376318897109796,0.34250879264739864,0.17125439632369932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8817223622826926,7.1053778898261539,5.3290334173696152,3.5526889449130765,1.7763444724565383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3290001057347847,1.1961000951613061,1.0632000845878276,0.93030007401434911,0.79740006344087067,0.66450005286739222,0.53160004229391378,0.39870003172043533,0.26580002114695689,0.13290001057347844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD115:AD130)","v":44.205525447103518},41.387126592619737,38.568727738135948,35.750328883652166,32.931930029168392,30.113531174684617,29.071476792657371,28.029422410630129,26.987368028602887,25.945313646575652,24.903259264548407,24.230485985327583,23.557712706106766,22.884939426885943,22.212166147665126,21.539392868444303,20.866619589223486,20.193846310002666,19.521073030781842,18.848299751561022,18.175526472340202,17.502753193119378,16.829979913898562,16.157206634677742,15.484433355456922,14.8116600762361,14.352704792175762,13.893749508115425,13.434794224055086,12.975838939994746,12.516883655934409,12.057928371874072,11.598973087813732,11.140017803753393,10.681062519693056]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2040"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD211","v":3.0831570825289245},3.0062081174505173,2.9307981316736784,2.8568963456123764,2.7844725952723004,2.7134973199390258,2.6439415501124168,2.5757768956823397,2.5089755343408644,2.4435102002262186,2.3793541727938656,2.3164812659101597,2.254865817164128,2.1944826773930171,2.1353072004173281,{"$f":"AS211","v":2.0773152329811531},2.0204831048937013,1.9647876193679987,1.9102060435528101,1.8567160992539253,1.8042959538410182,1.7529242113363692,1.7025799036818132,1.6532424821803484,1.6048918091089128,1.557508149498906,1.5110721630810993,1.4655648963916488,1.4209677750359873,1.377262596107439,1.3344315207574615,1.2924570669144837,1.2513221021483654,1.2110098366775695]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD213:AD214)","v":19.157256822199653},18.611813231046874,18.07727851171715,17.553434486774023,17.040067342329756,16.536967540774377,16.043929735250103,15.560752685836317,15.087239177410805,14.623195939153803,14.168433565661942,13.722766439639919,13.286012656138336,12.857993948306785,12.438535614631864,12.027466447630442,11.624618663969049,11.229827835980883,10.842932824552481,10.463775713352646,10.092201744376808,9.7280592547804883,9.3711996149760939,9.0214771679677881,8.678749169899648,8.342875731792871,8.013719762448229,7.6911469124904794,7.375025519531885,7.0652265544324626,6.761623568635029,6.4640926425535437,6.1725123349936881,5.88676363358503]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD216","v":1.7956939968048335},1.7309025371103208,1.6674069066096984,1.6051811887190883,1.5441999851862904,1.4844384057241486,1.4258720578512496,1.3684770369358086,1.3122299164386764,1.2571077383514868,1.203088003826041,1.150148663991104,1.098268110952866,1.0474251689753926,0.9975990858374687,{"$f":"AS216","v":0.94876952436230333},0.90091655411664129,0.85402064327589244,0.80806265065195859,0.76302381788050344,0.71888576176447738,0.67563046677077176,0.63324027767694036,0.59169789236498549,0.55098635475926971,0.51108904790566834,0.47198968718913897,0.4336723136869402,0.39612128765478538,0.35932128214327369,0.32325727674199223,0.2879145514487364,0.25327868066134568,0.21933552728970276]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3353015405291455,1.2871217637424786,1.2399055824915448,1.1936337248656299,1.1482873043922333,1.1038478123283044,1.0602971101056542,1.017617421927457,0.97579132751282371,0.9348017549864831,0.89463197391066929,0.85526558845637179,0.81668653071116026,0.77887905412085301,0.74182772706235189,0.70551742654502081,0.66993333203803629,0.63506091942119147,0.60088595505668352,0.56739448997946573,0.5345728542037923,0.50240765114363239,0.47088575214467565,0.43999429112569804,0.4097206593271,0.38005250016447389,0.35097770418510033,0.32248440412531421,0.29456097006672383,0.26719600468930527,0.24037833861943508,0.2140970258709623,0.18834133937745898,0.16310076661382572]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91413273568200104,0.88114939085556498,0.84882571292565767,0.81714850855434851,0.78610484827046545,0.75568206119226011,0.72586772985561887,0.69664968514571046,0.66801600133000016,0.63995499119060417,0.61245520125399611,0.58550540711612009,0.5590946088610016,0.53321202657098554,0.5078470959267698,0.48298946389543834,0.45862898450473355,0.43475571470184282,0.41135991029500996,0.38843202197631371,0.3659626914239914,0.34394274748271553,0.32236320242026517,0.30121524825906382,0.2804902531810865,0.26017975800466875,0.24027547273177935,0.22076927316434775,0.20165319758826478,0.18291944352370346,0.16456036454043335,0.14656846713682867,0.12893640768129608,0.11165698941487413]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3454498790120502,5.0758420897210001,4.8116264562157705,4.5526951353806453,4.2989424409622234,4.0502648004321697,3.806560712712717,3.5677307067476534,3.3336773009018912,3.1043049631730439,2.8795200721987739,2.6592308790439891,2.4433474697523003,2.2317817286464452,2.0244473023627072,1.8212595646046439,1.6221355816017418,1.4269940782588977,1.2357554049829105,1.048341505172443,0.8646758833581849,0.68468357398021196,0.50829111078979849,0.33542649686319331,0.16601917521512025,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65126695909243604,0.58006191319288258,0.51028096821132019,0.44189564212938909,0.37487802256909658,0.30920075540000996,0.24483703357430506,0.18176058618511426,0.11994566774370727,5.9367047671128416E-2,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7125439632369934,1.5253061956750962,1.3418131834644367,1.1619900314979905,0.98576334257087317,0.81306118742229816,0.64381307537669474,0.47794992557200339,0.31540403876340584,0.15610906969098023,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8817223622826926,7.0328888860528078,5.2210320793475207,3.4454124087763391,1.7053051316165813,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3290001057347847,1.183696383185695,1.0412987350875871,0.90174903995144129,0.76499033871801836,0.63096681150926393,0.49962375484468458,0.37090755931339686,0.24476568769273491,0.12114665350448618,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE135:AE150)","v":44.205525447103518},40.914990508033242,37.690266267744363,34.530036512261269,31.433011351887835,28.397926694721878,27.094742759683463,25.817622503345817,24.566044652134924,23.339498357948248,22.137482989645314,21.289398244157688,20.458275193579816,19.643774604013505,18.845564026238513,18.063317660019027,17.296716221123926,16.54544681100673,15.809202789091879,15.087683647615323,14.380594888968298,13.687647905494215,13.008559861689614,12.343053578761102,11.690857421491165,11.051705187366624,10.588034789635381,10.133637799858766,9.688328749877682,9.2519258808962181,8.8242510692943856,8.4051297539245891,7.9943908648621891,7.5918667535810371]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2040"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD381","v":3.0831570825289245}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD384","v":19.157256822199653}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD386","v":1.7956939968048335}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD387","v":1.3353015405291455}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD388","v":0.91413273568200104}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD389","v":5.3454498790120502}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD390","v":0.65126695909243604}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD391","v":1.7125439632369934}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD392","v":8.8817223622826926}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD393","v":1.3290001057347847}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AD396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD154:AD169)","v":44.205525447103518},{"$f":"SUM(AE154:AE169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2040"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.6948965078407164E-2,-7.5409985776839009E-2,-7.3901786061302238E-2,-7.2423750340076185E-2,-7.0975275333274662E-2,-6.955576982660916E-2,-6.8164654430076979E-2,-6.6801361341475449E-2,-6.5465334114645932E-2,-6.4156027432353019E-2,-6.2872906883705948E-2,-6.1615448746031823E-2,-6.0383139771111191E-2,-5.9175476975688965E-2,-5.7991967436175178E-2,-5.6832128087451673E-2,-5.5695485525702644E-2,-5.4581575815188584E-2,-5.348994429888481E-2,-5.242014541290712E-2,-5.1371742504648973E-2,-5.0344307654555991E-2,-4.9337421501464876E-2,-4.8350673071435563E-2,-4.7383659610006859E-2,-4.6435986417806711E-2,-4.5507266689450585E-2,-4.4597121355661566E-2,-4.3705178928548333E-2,-4.283107534997737E-2,-4.1974453842977821E-2,-4.1134964766118255E-2,-4.0312265470795895E-2,-3.9506020161379982E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.54544359115277807,-0.53453471932972241,-0.52384402494312798,-0.51336714444426534,-0.50309980155538003,-0.4930378055242724,-0.48317704941378692,-0.47351350842551126,-0.464043238257001,-0.45476237349186105,-0.44566712602202374,-0.43675378350158323,-0.42801870783155155,-0.41945833367492047,-0.41106916700142215,-0.40284778366139362,-0.39479082798816578,-0.38689501142840244,-0.37915711119983436,-0.37157396897583772,-0.3641424895963209,-0.3568596398043945,-0.34972244700830663,-0.34272799806814042,-0.33587343810677767,-0.32915596934464203,-0.32257284995774921,-0.31612139295859421,-0.30979896509942229,-0.30360298579743383,-0.29753092608148518,-0.29158030755985542,-0.28574870140865832,-0.28003372738048521,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,-6.4791459694512721E-2,-6.3495630500622458E-2,-6.2225717890610009E-2,-6.0981203532797797E-2,-5.9761579462141848E-2,-5.8566347872899001E-2,-5.7395020915441027E-2,-5.6247120497132201E-2,-5.5122178087189555E-2,-5.401973452544577E-2,-5.2939339834936844E-2,-5.188055303823811E-2,-5.0842941977473348E-2,-4.9826083137923874E-2,-4.8829561475165401E-2,-4.785297024566209E-2,-4.6895910840748845E-2,-4.5957992623933866E-2,-4.5038832771455185E-2,-4.4138056116026086E-2,-4.3255294993705562E-2,-4.2390189093831444E-2,-4.1542385311954817E-2,-4.071153760571572E-2,-3.9897306853601405E-2,-3.909936071652937E-2,-3.8317373502198784E-2,-3.7551026032154801E-2,-3.6800005511511705E-2,-3.6064005401281476E-2,-3.5342725293255849E-2,-3.4635870787390721E-2,-3.3943153371642915E-2,-3.3264290304210062E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8179776786667038E-2,-4.7216181250933693E-2,-4.6271857625915014E-2,-4.5346420473396716E-2,-4.4439492063928776E-2,-4.3550702222650201E-2,-4.2679688178197193E-2,-4.1826094414633253E-2,-4.0989572526340584E-2,-4.0169781075813774E-2,-3.9366385454297499E-2,-3.8579057745211545E-2,-3.780747659030731E-2,-3.7051327058501164E-2,-3.631030051733114E-2,-3.5584094506984514E-2,-3.4872412616844824E-2,-3.4174964364507926E-2,-3.3491465077217765E-2,-3.2821635775673416E-2,-3.2165203060159943E-2,-3.1521898998956743E-2,-3.089146101897761E-2,-3.0273631798598051E-2,-2.9668159162626089E-2,-2.9074795979373569E-2,-2.8493300059786095E-2,-2.7923434058590373E-2,-2.7364965377418563E-2,-2.6817666069870193E-2,-2.6281312748472788E-2,-2.5755686493503328E-2,-2.5240572763633264E-2,-2.4735761308360599E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.298334482643607E-2,-3.2323677929907348E-2,-3.1677204371309199E-2,-3.1043660283883015E-2,-3.0422787078205348E-2,-2.9814331336641242E-2,-2.9218044709908415E-2,-2.8633683815710249E-2,-2.8061010139396044E-2,-2.7499789936608121E-2,-2.694979413787596E-2,-2.6410798255118439E-2,-2.5882582290016071E-2,-2.5364930644215744E-2,-2.4857632031331432E-2,-2.4360479390704803E-2,-2.3873269802890704E-2,-2.3395804406832893E-2,-2.2927888318696233E-2,-2.2469330552322309E-2,-2.2019943941275863E-2,-2.1579545062450342E-2,-2.1147954161201334E-2,-2.0724995077977305E-2,-2.031049517641776E-2,-1.9904285272889403E-2,-1.9506199567431614E-2,-1.9116075576082983E-2,-1.873375406456132E-2,-1.8359078983270095E-2,-1.7991897403604695E-2,-1.7632059455532596E-2,-1.7279418266421945E-2,-1.693382990109351E-2,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.26960778929105034,-0.26421563350522931,-0.25893132083512471,-0.25375269441842224,-0.24867764053005376,-0.24370408771945268,-0.23883000596506362,-0.23405340584576234,-0.2293723377288471,-0.22478489097427015,-0.22028919315478473,-0.21588340929168903,-0.21156574110585524,-0.20733442628373816,-0.20318773775806337,-0.19912398300290213,-0.19514150334284405,-0.19123867327598715,-0.18741389981046744,-0.18366562181425808,-0.17999230937797289,-0.17639246319041343,-0.17286461392660518,-0.16940732164807307,-0.16601917521511159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.1205045899553426E-2,-6.9780944981562357E-2,-6.8385326081931111E-2,-6.7017619560292493E-2,-6.5677267169086631E-2,-6.4363721825704906E-2,-6.3076447389190798E-2,-6.1814918441406984E-2,-6.0578620072578852E-2,-5.9367047671127264E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.18723776756189736,-0.18349301221065945,-0.17982315196644624,-0.17622668892711729,-0.17270215514857495,-0.16924811204560344,-0.16586314980469136,-0.16254588680859755,-0.1592949690724256,-0.15610906969097707,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8488334762298853,-1.8118568067052874,-1.7756196705711815,-1.7401072771597579,-1.7053051316165626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14530372254908974,-0.14239764809810795,-0.13954969513614579,-0.13675870123342287,-0.13402352720875438,-0.13134305666457932,-0.12871619553128771,-0.12614187162066196,-0.12361903418824872,-0.12114665350448375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE192:AE207)","v":-3.2905349390702772},-3.2247242402888712,-3.1602297554830936,-3.0970251603734322,-3.0350846571659633,-1.3031839350384125,-1.277120256337644,-1.2515778512108913,-1.2265462941866736,-1.20201536830294,-0.8480847454876248,-0.83112305057787217,-0.81450058956631466,-0.79821057777498838,-0.78224636621948851,-0.76660143889509891,-0.75126941011719695,-0.73624402191485272,-0.72151914147655571,-0.7070887586470247,-0.69294698347408423,-0.67908804380460253,-0.66550628292851044,-0.65219615726994007,-0.63915223412454136,-0.46367039773124108,-0.4543969897766163,-0.44530904998108395,-0.43640286898146219,-0.42767481160183296,-0.4191213153697963,-0.41073888906240036,-0.4025241112811524,-0.39447362905552935]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD135+AD173+AD192+AD154","v":3.0831570825289245},3.0062081174505173,2.9307981316736784,2.8568963456123764,2.7844725952723004,2.7134973199390258,2.6439415501124168,2.5757768956823397,2.5089755343408644,2.4435102002262186,2.3793541727938656,2.3164812659101597,2.254865817164128,2.1944826773930171,2.1353072004173281,2.0773152329811531,2.0204831048937013,1.9647876193679987,1.9102060435528101,1.8567160992539253,1.8042959538410182,1.7529242113363692,1.7025799036818132,1.6532424821803484,1.6048918091089128,1.557508149498906,1.5110721630810993,1.4655648963916488,1.4209677750359873,1.377262596107439,1.3344315207574615,1.2924570669144837,1.2513221021483654,1.2110098366775695,1.1715038165161895]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD136+AD174+AD193+AD155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD137+AD175+AD194+AD156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD138+AD176+AD195+AD157","v":19.157256822199653},18.611813231046874,18.07727851171715,17.553434486774023,17.040067342329756,16.536967540774377,16.043929735250103,15.560752685836317,15.087239177410805,14.623195939153803,14.168433565661942,13.722766439639919,13.286012656138336,12.857993948306785,12.438535614631864,12.027466447630442,11.624618663969049,11.229827835980883,10.842932824552481,10.463775713352646,10.092201744376808,9.7280592547804883,9.3711996149760939,9.0214771679677881,8.678749169899648,8.342875731792871,8.013719762448229,7.6911469124904794,7.375025519531885,7.0652265544324626,6.761623568635029,6.4640926425535437,6.1725123349936881,5.88676363358503,5.6067299062045448]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD139+AD177+AD196+AD158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD140+AD178+AD197+AD159","v":1.7956939968048335},1.7309025371103208,1.6674069066096984,1.6051811887190883,1.5441999851862904,1.4844384057241486,1.4258720578512496,1.3684770369358086,1.3122299164386764,1.2571077383514868,1.203088003826041,1.150148663991104,1.098268110952866,1.0474251689753926,0.9975990858374687,0.94876952436230333,0.90091655411664129,0.85402064327589244,0.80806265065195859,0.76302381788050344,0.71888576176447738,0.67563046677077176,0.63324027767694036,0.59169789236498549,0.55098635475926971,0.51108904790566834,0.47198968718913897,0.4336723136869402,0.39612128765478538,0.35932128214327369,0.32325727674199223,0.2879145514487364,0.25327868066134568,0.21933552728970276,0.18607123698549272]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD141+AD179+AD198+AD160","v":1.3353015405291455},1.2871217637424786,1.2399055824915448,1.1936337248656299,1.1482873043922333,1.1038478123283044,1.0602971101056542,1.017617421927457,0.97579132751282371,0.9348017549864831,0.89463197391066929,0.85526558845637179,0.81668653071116026,0.77887905412085301,0.74182772706235189,0.70551742654502081,0.66993333203803629,0.63506091942119147,0.60088595505668352,0.56739448997946573,0.5345728542037923,0.50240765114363239,0.47088575214467565,0.43999429112569804,0.4097206593271,0.38005250016447389,0.35097770418510033,0.32248440412531421,0.29456097006672383,0.26719600468930527,0.24037833861943508,0.2140970258709623,0.18834133937745898,0.16310076661382572,0.13836500530546511]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD142+AD180+AD199+AD161","v":0.91413273568200104},0.88114939085556498,0.84882571292565767,0.81714850855434851,0.78610484827046545,0.75568206119226011,0.72586772985561887,0.69664968514571046,0.66801600133000016,0.63995499119060417,0.61245520125399611,0.58550540711612009,0.5590946088610016,0.53321202657098554,0.5078470959267698,0.48298946389543834,0.45862898450473355,0.43475571470184282,0.41135991029500996,0.38843202197631371,0.3659626914239914,0.34394274748271553,0.32236320242026517,0.30121524825906382,0.2804902531810865,0.26017975800466875,0.24027547273177935,0.22076927316434775,0.20165319758826478,0.18291944352370346,0.16456036454043335,0.14656846713682867,0.12893640768129608,0.11165698941487413,9.472315951378063E-2]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD143+AD181+AD200+AD162","v":5.3454498790120502},5.0758420897210001,4.8116264562157705,4.5526951353806453,4.2989424409622234,4.0502648004321697,3.806560712712717,3.5677307067476534,3.3336773009018912,3.1043049631730439,2.8795200721987739,2.6592308790439891,2.4433474697523003,2.2317817286464452,2.0244473023627072,1.8212595646046439,1.6221355816017418,1.4269940782588977,1.2357554049829105,1.048341505172443,0.8646758833581849,0.68468357398021196,0.50829111078979849,0.33542649686319331,0.16601917521512025,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15,8.659739592076221E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD144+AD182+AD201+AD163","v":0.65126695909243604},0.58006191319288258,0.51028096821132019,0.44189564212938909,0.37487802256909658,0.30920075540000996,0.24483703357430506,0.18176058618511426,0.11994566774370727,5.9367047671128416E-2,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15,1.1518563880485999E-15]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD145+AD183+AD202+AD164","v":1.7125439632369934},1.5253061956750962,1.3418131834644367,1.1619900314979905,0.98576334257087317,0.81306118742229816,0.64381307537669474,0.47794992557200339,0.31540403876340584,0.15610906969098023,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD146+AD184+AD203+AD165","v":8.8817223622826926},7.0328888860528078,5.2210320793475207,3.4454124087763391,1.7053051316165813,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD147+AD185+AD204+AD166","v":1.3290001057347847},1.183696383185695,1.0412987350875871,0.90174903995144129,0.76499033871801836,0.63096681150926393,0.49962375484468458,0.37090755931339686,0.24476568769273491,0.12114665350448618,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15,2.4286128663675299E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD148+AD186+AD205+AD167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD149+AD187+AD206+AD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD150+AD188+AD207+AD169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD211:AD226)","v":44.205525447103518},40.914990508033242,37.690266267744363,34.530036512261269,31.433011351887835,28.397926694721878,27.094742759683463,25.817622503345817,24.566044652134924,23.339498357948248,22.137482989645314,21.289398244157688,20.458275193579816,19.643774604013505,18.845564026238513,18.063317660019027,17.296716221123926,16.54544681100673,15.809202789091879,15.087683647615323,14.380594888968298,13.687647905494215,13.008559861689614,12.343053578761102,11.690857421491165,11.051705187366624,10.588034789635381,10.133637799858766,9.688328749877682,9.2519258808962181,8.8242510692943856,8.4051297539245891,7.9943908648621891,7.5918667535810371,7.1973931245255072]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2040"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AE232>=1)*(AE232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,{"$f":"(AU239>=1)*(AU239-1)","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},{"$f":"(AE240>=1)*(AE240-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU247>=1)*(AU247-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2040"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD326","v":4.7583101012299629},4.5203945961684644,4.2824790911069659,4.0445635860454674,3.8066480809839693,3.5687325759224713,3.3308170708609732,3.0929015657994752,2.8549860607379771,2.6170705556764791,2.379155050614981,2.1412395455534829,1.9033240404919849,1.6654085354304868,1.4274930303689888,{"$f":"AS326","v":1.1895775253074907},0.95166202024599256,0.71374651518449439,0.47583101012299622,0.23791550506149811,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI326","v":0},0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.565852860847237,28.087560217804874,26.609267574762512,25.13097493172015,23.652682288677788,22.174389645635426,20.696097002593064,19.217804359550701,17.739511716508339,16.261219073465977,14.782926430423615,13.304633787381253,11.82634114433889,10.348048501296528,8.8697558582541678,7.3914632152118065,5.9131705721694452,4.4348779291270839,2.9565852860847226,1.4782926430423613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7713375137882825,2.6327706380988682,2.494203762409454,2.3556368867200397,2.2170700110306254,2.0785031353412111,1.9399362596517971,1.801369383962383,1.6628025082729689,1.5242356325835549,1.3856687568941408,1.2471018812047268,1.1085350055153127,0.96996812982589864,0.83140125413648458,0.69283437844707052,0.55426750275765646,0.41570062706824235,0.27713375137882823,0.13856687568941412,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0608028194515957,1.9577626784790159,1.854722537506436,1.7516823965338562,1.6486422555612763,1.5456021145886965,1.4425619736161166,1.3395218326435367,1.2364816916709569,1.133441550698377,1.0304014097257974,0.92736126875321767,0.82432112778063793,0.72128098680805819,0.61824084583547845,0.51520070486289871,0.41216056389031897,0.30912042291773922,0.20608028194515948,0.10304014097257974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4108029249333061,1.3755328518099734,1.3402627786866408,1.3049927055633082,1.2697226324399755,1.2344525593166429,1.1991824861933102,1.1639124130699776,1.128642339946645,1.0933722668233123,1.0581021936999797,1.0228321205766471,0.98756204745331444,0.95229197432998181,0.91702190120664917,0.88175182808331654,0.8464817549599839,0.81121168183665127,0.77594160871331863,0.740671535589986,0.70540146246665336,0.67013138934332073,0.63486131621998809,0.59959124309665546,0.56432116997332282,0.52905109684999019,0.4937810237266575,0.45851095060332481,0.42324087747999212,0.38797080435665943,0.35270073123332674,0.31743065810999405,0.28216058498666136,0.24689051186332869]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2497607076375417,7.6997766604617057,7.1497926132858698,6.5998085661100339,6.0498245189341979,5.499840471758362,4.9498564245825261,4.3998723774066901,3.8498883302308538,3.2999042830550174,2.749920235879181,2.1999361887033446,1.6499521415275085,1.0999680943516723,0.54998404717583615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0051158819014816,0.90460429371133344,0.80409270552118528,0.70358111733103712,0.60306952914088896,0.5025579409507408,0.40204635276059264,0.30153476457044448,0.20102317638029632,0.10051158819014816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6430100773156218,2.3787090695840596,2.1144080618524974,1.8501070541209352,1.5858060463893731,1.3215050386578109,1.0572040309262487,0.79290302319468653,0.52860201546312435,0.26430100773156218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.707374649268557,10.965899719414846,8.2244247895611338,5.4829498597074231,2.7414749298537116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.051077664348679,1.8459698979138111,1.6408621314789431,1.4357543650440752,1.2306465986092072,1.0255388321743393,0.82043106573947144,0.61532329930460361,0.41021553286973578,0.20510776643486789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE250:AE265)","v":68.223445200722267},62.368980623446951,56.514516046171629,50.660051468896327,44.805586891621012,38.95112231434571,35.838132666924103,32.725143019502504,29.612153372080897,26.499163724659297,23.386174077237694,20.843104792172671,18.300035507107644,15.756966222042626,13.213896936977605,10.670827651912584,8.6777424140233954,6.6846571761342108,4.6915719382450245,2.698486700355839,0.70540146246665336,0.67013138934332073,0.63486131621998809,0.59959124309665546,0.56432116997332282,0.52905109684999019,0.4937810237266575,0.45851095060332481,0.42324087747999212,0.38797080435665943,0.35270073123332674,0.31743065810999405,0.28216058498666136,0.24689051186332869]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2040"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD154*AD$36","v":4.7583101012299629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.565852860847237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7713375137882825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0608028194515957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4108029249333061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2497607076375417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0051158819014816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6430100773156218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.707374649268557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.051077664348679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD269:AD284)","v":68.223445200722267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2040"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE232>0,AE250/AE232,0)","v":-0.23791550506149814},-0.23791550506149814,-0.23791550506149811,-0.23791550506149808,-0.23791550506149808,-0.23791550506149808,-0.23791550506149808,-0.23791550506149808,-0.23791550506149808,-0.23791550506149808,-0.23791550506149811,-0.23791550506149811,-0.23791550506149811,-0.23791550506149811,-0.23791550506149814,-0.23791550506149814,-0.23791550506149814,-0.23791550506149814,-0.23791550506149811,-0.23791550506149811,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4782926430423617,-1.4782926430423617,-1.4782926430423617,-1.4782926430423617,-1.4782926430423617,-1.4782926430423617,-1.4782926430423617,-1.4782926430423617,-1.4782926430423615,-1.4782926430423615,-1.4782926430423615,-1.4782926430423613,-1.4782926430423613,-1.4782926430423611,-1.4782926430423613,-1.4782926430423613,-1.4782926430423613,-1.4782926430423613,-1.4782926430423613,-1.4782926430423613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13856687568941412,-0.13856687568941412,-0.13856687568941412,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941409,-0.13856687568941412,-0.13856687568941412,-0.13856687568941412,-0.13856687568941412,-0.13856687568941412,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10304014097257978,-0.10304014097257978,-0.10304014097257978,-0.10304014097257977,-0.10304014097257977,-0.10304014097257977,-0.10304014097257976,-0.10304014097257976,-0.10304014097257974,-0.10304014097257973,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,-0.10304014097257974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5270073123332649E-2,-3.5270073123332649E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,{"$f":"-IF(AN239>0,AN257/AN239,0)","v":-3.5270073123332656E-2},-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332656E-2,-3.5270073123332663E-2,-3.5270073123332663E-2,-3.5270073123332663E-2,-3.5270073123332663E-2,-3.5270073123332663E-2,-3.5270073123332663E-2,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332669E-2]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE240>0,AE258/AE240,0)","v":-0.54998404717583615},-0.54998404717583615,-0.54998404717583615,-0.54998404717583615,-0.54998404717583615,-0.54998404717583615,-0.54998404717583627,-0.54998404717583627,-0.54998404717583627,-0.54998404717583627,-0.54998404717583615,-0.54998404717583615,-0.54998404717583615,-0.54998404717583615,-0.54998404717583615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,-0.10051158819014816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,-0.26430100773156218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7414749298537116,-2.7414749298537116,-2.7414749298537111,-2.7414749298537116,-2.7414749298537116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.20510776643486789,-0.20510776643486789,-0.20510776643486789,-0.20510776643486789,-0.20510776643486786,-0.20510776643486786,-0.20510776643486786,-0.20510776643486786,-0.20510776643486789,-0.20510776643486789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AN247>0,AN265/AN247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.8544645772753121,-5.8544645772753121,-5.8544645772753112,-5.8544645772753121,-5.8544645772753121,-3.1129896474216006,-3.112989647421601,-3.112989647421601,-3.1129896474216006,-3.1129896474216006,-2.5430692850650223,-2.5430692850650218,-2.5430692850650218,-2.5430692850650218,-2.5430692850650218,-1.9930852378891857,-1.9930852378891857,-1.9930852378891857,-1.9930852378891857,-1.9930852378891857,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332676E-2,-3.5270073123332669E-2,-3.5270073123332669E-2,-3.5270073123332669E-2]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2040"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD250+AD269+AD288+AD307","v":4.7583101012299629},4.5203945961684644,4.2824790911069659,4.0445635860454674,3.8066480809839693,3.5687325759224713,3.3308170708609732,3.0929015657994752,2.8549860607379771,2.6170705556764791,2.379155050614981,2.1412395455534829,1.9033240404919849,1.6654085354304868,1.4274930303689888,1.1895775253074907,0.95166202024599256,0.71374651518449439,0.47583101012299622,0.23791550506149811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.565852860847237,28.087560217804874,26.609267574762512,25.13097493172015,23.652682288677788,22.174389645635426,20.696097002593064,19.217804359550701,17.739511716508339,16.261219073465977,14.782926430423615,13.304633787381253,11.82634114433889,10.348048501296528,8.8697558582541678,7.3914632152118065,5.9131705721694452,4.4348779291270839,2.9565852860847226,1.4782926430423613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7713375137882825,2.6327706380988682,2.494203762409454,2.3556368867200397,2.2170700110306254,2.0785031353412111,1.9399362596517971,1.801369383962383,1.6628025082729689,1.5242356325835549,1.3856687568941408,1.2471018812047268,1.1085350055153127,0.96996812982589864,0.83140125413648458,0.69283437844707052,0.55426750275765646,0.41570062706824235,0.27713375137882823,0.13856687568941412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0608028194515957,1.9577626784790159,1.854722537506436,1.7516823965338562,1.6486422555612763,1.5456021145886965,1.4425619736161166,1.3395218326435367,1.2364816916709569,1.133441550698377,1.0304014097257974,0.92736126875321767,0.82432112778063793,0.72128098680805819,0.61824084583547845,0.51520070486289871,0.41216056389031897,0.30912042291773922,0.20608028194515948,0.10304014097257974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4108029249333061,1.3755328518099734,{"$f":"AF257+AF276+AF295+AF314","v":1.3402627786866408},1.3049927055633082,1.2697226324399755,1.2344525593166429,1.1991824861933102,1.1639124130699776,1.128642339946645,1.0933722668233123,1.0581021936999797,1.0228321205766471,0.98756204745331444,0.95229197432998181,0.91702190120664917,0.88175182808331654,0.8464817549599839,0.81121168183665127,0.77594160871331863,0.740671535589986,0.70540146246665336,0.67013138934332073,0.63486131621998809,0.59959124309665546,0.56432116997332282,0.52905109684999019,0.4937810237266575,0.45851095060332481,0.42324087747999212,0.38797080435665943,0.35270073123332674,0.31743065810999405,0.28216058498666136,0.24689051186332869,0.21162043873999603]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2497607076375417,7.6997766604617057,7.1497926132858698,6.5998085661100339,6.0498245189341979,5.499840471758362,4.9498564245825261,4.3998723774066901,3.8498883302308538,3.2999042830550174,2.749920235879181,2.1999361887033446,1.6499521415275085,1.0999680943516723,0.54998404717583615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0051158819014816,0.90460429371133344,0.80409270552118528,0.70358111733103712,0.60306952914088896,0.5025579409507408,0.40204635276059264,0.30153476457044448,0.20102317638029632,0.10051158819014816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6430100773156218,2.3787090695840596,2.1144080618524974,1.8501070541209352,1.5858060463893731,1.3215050386578109,1.0572040309262487,0.79290302319468653,0.52860201546312435,0.26430100773156218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.707374649268557,10.965899719414846,8.2244247895611338,5.4829498597074231,2.7414749298537116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.051077664348679,1.8459698979138111,1.6408621314789431,1.4357543650440752,1.2306465986092072,1.0255388321743393,0.82043106573947144,0.61532329930460361,0.41021553286973578,0.20510776643486789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AI264+AI283+AI302+AI321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD265+AD284+AD303+AD322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD326:AD341)","v":68.223445200722267},62.368980623446951,56.514516046171629,50.660051468896327,44.805586891621012,38.95112231434571,35.838132666924103,32.725143019502504,29.612153372080897,26.499163724659297,23.386174077237694,20.843104792172671,18.300035507107644,15.756966222042626,13.213896936977605,10.670827651912584,8.6777424140233954,6.6846571761342108,4.6915719382450245,2.698486700355839,0.70540146246665336,0.67013138934332073,0.63486131621998809,0.59959124309665546,0.56432116997332282,0.52905109684999019,0.4937810237266575,0.45851095060332481,0.42324087747999212,0.38797080435665943,0.35270073123332674,0.31743065810999405,0.28216058498666136,0.24689051186332869,0.21162043873999603]

{"sheet":"2041","index":67,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AE30","v":2041},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":2.712585639092036}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,16.854703912027873]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,1.5798655785456155]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.1748087060571788]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,4.7029684794395541]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.57298974822269988]
[null,"Vehicles",null,null,null,null,20,null,10,13,1.5067095307320746]
[null,"Information technology",null,null,null,null,21,null,5,14,7.8142085808255608]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.1692646545958638]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":38.088104829538452}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791,0.52388314033489214]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2,1.0477662806697843E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2041}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AF39>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,(AF39>=1)*(AF39-1))","v":79},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":78},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":77},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":76},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":75},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":74},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":73},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":72},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":71},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":70},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":69},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":68},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":67},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":66},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":65},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":64},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":63},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":62},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":61},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":60},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":59},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":58},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":57},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":56},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":55},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":54},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":53},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":52},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":51},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":50},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":49},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":48}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AD$30,AE$30<=$M$2),$M$2-AD$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665,21.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2041"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE115","v":2.712585639092036},{"$f":"AF115","v":2.6786783186033856},{"$f":"AG115","v":2.6447709981147351},{"$f":"AH115","v":2.6108636776260847},{"$f":"AI115","v":2.5769563571374343},{"$f":"AJ115","v":2.5430490366487839},{"$f":"AK115","v":2.5091417161601335},{"$f":"AL115","v":2.4752343956714831},{"$f":"AM115","v":2.4413270751828327},{"$f":"AN115","v":2.4074197546941822},{"$f":"AO115","v":2.3735124342055318},{"$f":"AP115","v":2.3396051137168814},{"$f":"AQ115","v":2.305697793228231},{"$f":"AR115","v":2.2717904727395806},{"$f":"AS115","v":2.2378831522509302},{"$f":"AT115","v":2.2039758317622797},{"$f":"AU115","v":2.1700685112736293},{"$f":"AV115","v":2.1361611907849789},{"$f":"AW115","v":2.1022538702963285},{"$f":"AX115","v":2.0683465498076781},{"$f":"AY115","v":2.0344392293190277},{"$f":"AZ115","v":2.0005319088303772},{"$f":"BA115","v":1.9666245883417268},{"$f":"BB115","v":1.9327172678530764},{"$f":"BC115","v":1.898809947364426},{"$f":"BD115","v":1.8649026268757756},{"$f":"BE115","v":1.8309953063871252},{"$f":"BF115","v":1.7970879858984747},{"$f":"BG115","v":1.7631806654098243},{"$f":"BH115","v":1.7292733449211739},{"$f":"BI115","v":1.6953660244325235},{"$f":"BJ115","v":1.6614587039438731},{"$f":"BK115","v":1.6275513834552227}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE117:AE118)","v":16.854703912027873},{"$f":"SUM(AF117:AF118)","v":16.573792180160741},{"$f":"SUM(AG117:AG118)","v":16.292880448293609},{"$f":"SUM(AH117:AH118)","v":16.011968716426477},{"$f":"SUM(AI117:AI118)","v":15.731056984559345},{"$f":"SUM(AJ117:AJ118)","v":15.450145252692213},{"$f":"SUM(AK117:AK118)","v":15.169233520825081},{"$f":"SUM(AL117:AL118)","v":14.888321788957949},{"$f":"SUM(AM117:AM118)","v":14.607410057090817},{"$f":"SUM(AN117:AN118)","v":14.326498325223685},{"$f":"SUM(AO117:AO118)","v":14.045586593356553},{"$f":"SUM(AP117:AP118)","v":13.764674861489421},{"$f":"SUM(AQ117:AQ118)","v":13.48376312962229},{"$f":"SUM(AR117:AR118)","v":13.202851397755158},{"$f":"SUM(AS117:AS118)","v":12.921939665888026},{"$f":"SUM(AT117:AT118)","v":12.641027934020896},{"$f":"SUM(AU117:AU118)","v":12.360116202153765},{"$f":"SUM(AV117:AV118)","v":12.079204470286633},{"$f":"SUM(AW117:AW118)","v":11.798292738419502},{"$f":"SUM(AX117:AX118)","v":11.517381006552371},{"$f":"SUM(AY117:AY118)","v":11.236469274685241},{"$f":"SUM(AZ117:AZ118)","v":10.955557542818109},{"$f":"SUM(BA117:BA118)","v":10.674645810950977},{"$f":"SUM(BB117:BB118)","v":10.393734079083847},{"$f":"SUM(BC117:BC118)","v":10.112822347216717},{"$f":"SUM(BD117:BD118)","v":9.8319106153495852},{"$f":"SUM(BE117:BE118)","v":9.5509988834824533},{"$f":"SUM(BF117:BF118)","v":9.2700871516153232},{"$f":"SUM(BG117:BG118)","v":8.989175419748193},{"$f":"SUM(BH117:BH118)","v":8.7082636878810611},{"$f":"SUM(BI117:BI118)","v":8.4273519560139309},{"$f":"SUM(BJ117:BJ118)","v":8.1464402241468008},{"$f":"SUM(BK117:BK118)","v":7.8655284922796698}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE120","v":1.5798655785456155},{"$f":"AF120","v":1.540368939081975},{"$f":"AG120","v":1.5008722996183346},{"$f":"AH120","v":1.4613756601546941},{"$f":"AI120","v":1.4218790206910537},{"$f":"AJ120","v":1.3823823812274132},{"$f":"AK120","v":1.3428857417637727},{"$f":"AL120","v":1.3033891023001323},{"$f":"AM120","v":1.2638924628364918},{"$f":"AN120","v":1.2243958233728514},{"$f":"AO120","v":1.1848991839092109},{"$f":"AP120","v":1.1454025444455704},{"$f":"AQ120","v":1.10590590498193},{"$f":"AR120","v":1.0664092655182895},{"$f":"AS120","v":1.0269126260546491},{"$f":"AT120","v":0.98741598659100871},{"$f":"AU120","v":0.94791934712736836},{"$f":"AV120","v":0.90842270766372801},{"$f":"AW120","v":0.86892606820008766},{"$f":"AX120","v":0.82942942873644732},{"$f":"AY120","v":0.78993278927280697},{"$f":"AZ120","v":0.75043614980916662},{"$f":"BA120","v":0.71093951034552627},{"$f":"BB120","v":0.67144287088188592},{"$f":"BC120","v":0.63194623141824557},{"$f":"BD120","v":0.59244959195460523},{"$f":"BE120","v":0.55295295249096488},{"$f":"BF120","v":0.51345631302732453},{"$f":"BG120","v":0.47395967356368418},{"$f":"BH120","v":0.43446303410004383},{"$f":"BI120","v":0.39496639463640348},{"$f":"BJ120","v":0.35546975517276314},{"$f":"BK120","v":0.31597311570912279}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1748087060571788,1.1454384884057494,1.1160682707543199,1.0866980531028905,1.057327835451461,1.0279576178000316,0.99858740014860214,0.9692171824971727,0.93984696484574326,0.91047674719431382,0.88110652954288438,0.85173631189145493,0.82236609424002549,0.79299587658859605,0.76362565893716661,0.73425544128573716,0.70488522363430772,0.67551500598287828,0.64614478833144884,0.6167745706800194,0.58740435302858995,0.55803413537716051,0.52866391772573096,0.49929370007430146,0.46992348242287196,0.44055326477144247,0.41118304712001297,0.38181282946858347,0.35244261181715397,0.32307239416572447,0.29370217651429498,0.26433195886286548,0.23496174121143598]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7029684794395541,4.5148497402619716,4.3267310010843891,4.1386122619068066,3.9504935227292246,3.7623747835516426,3.5742560443740605,3.3861373051964785,3.1980185660188964,3.0098998268413144,2.8217810876637324,2.6336623484861503,2.4455436093085683,2.2574248701309862,2.0693061309534042,1.8811873917758219,1.6930686525982397,1.5049499134206574,1.3168311742430752,1.1287124350654929,0.94059369588791075,0.7524749567103286,0.56435621753274645,0.3762374783551643,0.18811873917758215,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57298974822269988,0.5156907734004299,0.45839179857815993,0.40109282375588995,0.34379384893361997,0.28649487411135,0.22919589928907999,0.17189692446680999,0.11459794964453998,5.7298974822269991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5067095307320746,1.356038577658867,1.2053676245856595,1.0546966715124522,0.90402571843924473,0.75335476536603729,0.60268381229282986,0.45201285921962242,0.30134190614641498,0.15067095307320749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8142085808255608,6.251366864660449,4.6885251484953372,3.1256834323302245,1.5628417161651122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1692646545958638,1.0523381891362775,0.93541172367669112,0.81848525821710472,0.70155879275751831,0.58463232729793191,0.4677058618383455,0.3507793963787591,0.23385293091917275,0.11692646545958638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF58:AF73)","v":38.088104829538452},35.628562071369849,33.169019313201233,30.709476555032623,28.24993379686401,25.790391038695404,24.893689996691908,23.996988954688405,23.100287912684909,22.203586870681406,21.30688582867791,20.735081180029479,20.163276531381044,19.591471882732609,19.019667234084174,18.447862585435743,17.876057936787308,17.304253288138877,16.732448639490443,16.160643990842008,15.588839342193577,15.017034693545142,14.445230044896707,13.873425396248278,13.301620747599845,12.729816098951407,12.346130189480556,11.962444280009706,11.578758370538853,11.195072461068003,10.811386551597153,10.427700642126302,10.044014732655452]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2041"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE381","v":2.712585639092036}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE384","v":16.854703912027873}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE386","v":1.5798655785456155}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE387","v":1.1748087060571788}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE389","v":4.7029684794395541}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE390","v":0.57298974822269988}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE391","v":1.5067095307320746}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE392","v":7.8142085808255608}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE393","v":1.1692646545958638}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE77:AE92)","v":38.088104829538452},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2041"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650451E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650458E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650465E-2,-3.3907320488650472E-2,-3.3907320488650472E-2,-3.3907320488650472E-2,-3.3907320488650472E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.2809117318671312,-0.2809117318671312,-0.2809117318671312,-0.2809117318671312,-0.28091173186713114,-0.28091173186713114,-0.28091173186713114,-0.28091173186713114,-0.28091173186713109,-0.28091173186713109,-0.28091173186713109,-0.28091173186713103,-0.28091173186713103,-0.28091173186713103,-0.28091173186713098,-0.28091173186713103,-0.28091173186713103,-0.28091173186713103,-0.28091173186713098,-0.28091173186713103,-0.28091173186713103,-0.28091173186713103,-0.28091173186713098,-0.28091173186713103,-0.28091173186713103,-0.28091173186713103,-0.28091173186713098,-0.28091173186713103,-0.28091173186713103,-0.28091173186713098,-0.28091173186713103,-0.28091173186713109,-0.28091173186713109]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,-3.949663946364039E-2,-3.9496639463640383E-2,-3.9496639463640383E-2,-3.9496639463640383E-2,-3.9496639463640376E-2,-3.9496639463640376E-2,-3.9496639463640376E-2,-3.9496639463640369E-2,-3.9496639463640369E-2,-3.9496639463640369E-2,-3.9496639463640362E-2,-3.9496639463640362E-2,-3.9496639463640355E-2,-3.9496639463640355E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2,-3.9496639463640348E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,-2.937021765142947E-2,-2.937021765142947E-2,-2.937021765142947E-2,-2.9370217651429473E-2,-2.9370217651429473E-2,-2.9370217651429473E-2,-2.9370217651429473E-2,-2.9370217651429477E-2,-2.9370217651429477E-2,-2.9370217651429477E-2,-2.937021765142948E-2,-2.937021765142948E-2,-2.937021765142948E-2,-2.9370217651429484E-2,-2.9370217651429484E-2,-2.9370217651429487E-2,-2.9370217651429487E-2,-2.9370217651429491E-2,-2.9370217651429494E-2,-2.9370217651429494E-2,-2.9370217651429498E-2,-2.9370217651429501E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2,-2.9370217651429498E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.18811873917758215,-0.18811873917758215,-0.18811873917758212,-0.18811873917758212,-0.18811873917758212,-0.18811873917758212,-0.18811873917758212,-0.18811873917758215,-0.18811873917758215,-0.18811873917758215,-0.18811873917758215,-0.18811873917758218,-0.18811873917758218,-0.18811873917758218,-0.18811873917758221,-0.18811873917758221,-0.18811873917758218,-0.18811873917758218,-0.18811873917758218,-0.18811873917758215,-0.18811873917758215,-0.18811873917758215,-0.18811873917758215,-0.18811873917758215,-0.18811873917758215,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-5.7298974822269991E-2,-5.7298974822269991E-2,-5.7298974822269991E-2,-5.7298974822269991E-2,-5.7298974822269998E-2,-5.7298974822269998E-2,-5.7298974822269998E-2,-5.7298974822269998E-2,-5.7298974822269991E-2,-5.7298974822269991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.15067095307320746,-0.15067095307320744,-0.15067095307320744,-0.15067095307320746,-0.15067095307320746,-0.15067095307320746,-0.15067095307320746,-0.15067095307320746,-0.15067095307320749,-0.15067095307320749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-1.5628417161651122,-1.5628417161651122,-1.5628417161651125,-1.5628417161651122,-1.5628417161651122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.11692646545958638,-0.11692646545958639,-0.11692646545958639,-0.11692646545958639,-0.11692646545958639,-0.11692646545958638,-0.11692646545958638,-0.11692646545958636,-0.11692646545958638,-0.11692646545958638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4595427581686096,-2.4595427581686096,-2.45954275816861,-2.4595427581686096,-2.4595427581686096,-0.89670104200349743,-0.89670104200349743,-0.89670104200349743,-0.89670104200349743,-0.89670104200349743,-0.57180464864843361,-0.5718046486484335,-0.5718046486484335,-0.5718046486484335,-0.5718046486484335,-0.57180464864843361,-0.5718046486484335,-0.5718046486484335,-0.5718046486484335,-0.5718046486484335,-0.5718046486484335,-0.5718046486484335,-0.57180464864843339,-0.5718046486484335,-0.5718046486484335,-0.38368590947085135,-0.38368590947085129,-0.38368590947085135,-0.38368590947085135,-0.38368590947085129,-0.38368590947085135,-0.38368590947085141,-0.38368590947085141]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.712585639092036,2.6786783186033856,2.6447709981147351,2.6108636776260847,2.5769563571374343,2.5430490366487839,2.5091417161601335,2.4752343956714831,2.4413270751828327,2.4074197546941822,2.3735124342055318,2.3396051137168814,2.305697793228231,2.2717904727395806,2.2378831522509302,2.2039758317622797,2.1700685112736293,2.1361611907849789,2.1022538702963285,2.0683465498076781,2.0344392293190277,2.0005319088303772,1.9666245883417268,1.9327172678530764,1.898809947364426,1.8649026268757756,1.8309953063871252,1.7970879858984747,1.7631806654098243,1.7292733449211739,1.6953660244325235,1.6614587039438731,1.6275513834552227,1.5936440629665722]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.854703912027873,16.573792180160741,16.292880448293609,16.011968716426477,15.731056984559345,15.450145252692213,15.169233520825081,14.888321788957949,14.607410057090817,14.326498325223685,14.045586593356553,13.764674861489421,13.48376312962229,13.202851397755158,12.921939665888026,12.641027934020896,12.360116202153765,12.079204470286633,11.798292738419502,11.517381006552371,11.236469274685241,10.955557542818109,10.674645810950977,10.393734079083847,10.112822347216717,9.8319106153495852,9.5509988834824533,9.2700871516153232,8.989175419748193,8.7082636878810611,8.4273519560139309,8.1464402241468008,7.8655284922796698,7.5846167604125387]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,1.5798655785456155,1.540368939081975,1.5008722996183346,1.4613756601546941,1.4218790206910537,1.3823823812274132,1.3428857417637727,1.3033891023001323,1.2638924628364918,1.2243958233728514,1.1848991839092109,1.1454025444455704,1.10590590498193,1.0664092655182895,1.0269126260546491,0.98741598659100871,0.94791934712736836,0.90842270766372801,0.86892606820008766,0.82942942873644732,0.78993278927280697,0.75043614980916662,0.71093951034552627,0.67144287088188592,0.63194623141824557,0.59244959195460523,0.55295295249096488,0.51345631302732453,0.47395967356368418,0.43446303410004383,0.39496639463640348,0.35546975517276314,0.31597311570912279,0.27647647624548244]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1748087060571788,1.1454384884057494,1.1160682707543199,1.0866980531028905,1.057327835451461,1.0279576178000316,0.99858740014860214,0.9692171824971727,0.93984696484574326,0.91047674719431382,0.88110652954288438,0.85173631189145493,0.82236609424002549,0.79299587658859605,0.76362565893716661,0.73425544128573716,0.70488522363430772,0.67551500598287828,0.64614478833144884,0.6167745706800194,0.58740435302858995,0.55803413537716051,0.52866391772573096,0.49929370007430146,0.46992348242287196,0.44055326477144247,0.41118304712001297,0.38181282946858347,0.35244261181715397,0.32307239416572447,0.29370217651429498,0.26433195886286548,0.23496174121143598,0.20559152356000648]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7029684794395541,4.5148497402619716,4.3267310010843891,4.1386122619068066,3.9504935227292246,3.7623747835516426,3.5742560443740605,3.3861373051964785,3.1980185660188964,3.0098998268413144,2.8217810876637324,2.6336623484861503,2.4455436093085683,2.2574248701309862,2.0693061309534042,1.8811873917758219,1.6930686525982397,1.5049499134206574,1.3168311742430752,1.1287124350654929,0.94059369588791075,0.7524749567103286,0.56435621753274645,0.3762374783551643,0.18811873917758215,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.57298974822269988,0.5156907734004299,0.45839179857815993,0.40109282375588995,0.34379384893361997,0.28649487411135,0.22919589928907999,0.17189692446680999,0.11459794964453998,5.7298974822269991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5067095307320746,1.356038577658867,1.2053676245856595,1.0546966715124522,0.90402571843924473,0.75335476536603729,0.60268381229282986,0.45201285921962242,0.30134190614641498,0.15067095307320749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8142085808255608,6.251366864660449,4.6885251484953372,3.1256834323302245,1.5628417161651122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1692646545958638,1.0523381891362775,0.93541172367669112,0.81848525821710472,0.70155879275751831,0.58463232729793191,0.4677058618383455,0.3507793963787591,0.23385293091917275,0.11692646545958638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE115:AE130)","v":38.088104829538452},35.628562071369849,33.169019313201233,30.709476555032623,28.24993379686401,25.790391038695404,24.893689996691908,23.996988954688405,23.100287912684909,22.203586870681406,21.30688582867791,20.735081180029479,20.163276531381044,19.591471882732609,19.019667234084174,18.447862585435743,17.876057936787308,17.304253288138877,16.732448639490443,16.160643990842008,15.588839342193577,15.017034693545142,14.445230044896707,13.873425396248278,13.301620747599845,12.729816098951407,12.346130189480556,11.962444280009706,11.578758370538853,11.195072461068003,10.811386551597153,10.427700642126302,10.044014732655452,9.6603288231845994]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2041"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE211","v":2.712585639092036},2.6448853396822267,2.5785390462606137,2.513519678707433,2.449800698505316,2.3873560979072415,2.326160389321128,2.2661885949067369,2.2074162363806336,2.1498193250250526,2.0933743518965833,2.0380582782306833,1.9838485260381011,1.9307229688893708,1.8786599228836149,{"$f":"AT211","v":1.8276381377979742},1.7776367884140463,1.7286354660177969,1.6806141700694726,1.6335533000401148,1.5874336474113442,1.5422363878351488,1.4979430734504775,1.4545356253534996,1.4119963262184612,1.3703078130661235,1.3294530701768326,1.2894154221453276,1.2501785270744525,1.2117263699049952,1.1740432558789269,1.1371138041333799,1.1009229414227439]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE213:AE214)","v":16.854703912027873},16.374818387972049,15.904530574397343,15.443648517094131,14.991984100936984,14.549352973102978,14.115574467825654,13.690471532653877,13.273870656185535,12.865601797246558,12.465498315486363,12.07339690336137,11.689137519478878,11.312563323274036,10.943520610993291,10.58185875295816,10.227430132083732,9.8800900836267935,9.5396968361389938,9.2061114536009487,8.8791977787136656,8.5588223773241268,8.2448544839623796,7.9371659484678672,7.6356311836832456,7.3401271141943161,7.0505331260951651,6.7667310177579969,6.4886049515875719,6.2160414067405556,5.9489291327904796,5.6871591043194059,5.4306244764177531]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE216","v":1.5798655785456155},1.5228615471587401,1.4669975963996023,1.4122509246556472,1.3585991863465712,1.3060204828036768,1.2544933533316402,1.2039967664490445,1.1545101113041008,1.1060131892620557,1.0584862056608517,1.0119097617316717,0.96626484668107526,0.92153282993149077,0.87769545351689804,{"$f":"AT216","v":0.83473482463059712},0.79263340832202223,0.75137402033961886,0.71093982011686352,0.67131430389856328,0.63248129800462904,0.5944249522285735,0.55712973336803906,0.52058041888471529,0.48476209069105802,0.44966012906127389,0.41526020666408547,0.38154828271484081,0.34851059724458106,0.31613366548372651,0.28440427235808902,0.25330946709496427,0.22283655793710205]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1748087060571788,1.1324197628058754,1.0908785984195981,1.0501682573210462,1.0102721230444656,0.97117391145341636,0.93285766409418813,0.89530774168214455,0.85850881771834187,0.82244587223381516,0.78710418565897899,0.75246933281563955,0.71852717702916691,0.68526386435842368,0.65266581794109535,0.62071973245211365,0.58941256867291159,0.55873154816929349,0.5286641480757478,0.499198095984073,0.47032136493423171,0.44202216850538723,0.41428895600511967,0.38711040775485744,0.36047543046960046,0.33437315273004864,0.30879292054528784,0.28372429300422225,0.25915703801397799,0.2350811281235386,0.21148673643090801,0.18836423257213003,0.16570417879052762]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7029684794395541,4.4657654444198833,4.2333064701006062,4.0054966752677146,3.7822430763314805,3.5634545493739713,3.349041792955612,3.1389172916656198,2.9329952804014279,2.7311917093625198,2.5334242097443895,2.3396120601186219,2.1496761534853697,1.9635389649847825,1.7811245202542072,1.6023583644182433,1.4271675316989987,1.2554805156341391,1.0872272398905767,0.92233902966188552,0.76074858363776809,0.60238994653413314,0.44719848217257085,0.29511084709823976,0.14606496472539532,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57298974822269988,0.51034299368900315,0.44894917424598041,0.38878323119181812,0.32982060699873911,0.27203723528952167,0.21540953101448856,0.15991438082495613,0.10552913363921435,5.2231591397187402E-2,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5067095307320746,1.341976283028893,1.1805377002797752,1.0223278891856398,0.867282274313387,0.71533757173857937,0.56643176321526789,0.42050407086242264,0.27749493235663425,0.13734597662096165,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8142085808255608,6.1875904739789904,4.5935047292693518,3.0313006994539062,1.5003407502347696,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1692646545958638,1.0414253066343975,0.91614274563216047,0.79336583584996823,0.67304446426341979,0.55512952010860239,0.43957287483688134,0.32632736247059468,0.21534676035163378,0.10658577027505209,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF135:AF150)","v":38.088104829538452},35.222085539370056,32.413386635005025,29.66086170872731,26.96338728097513,24.319862341778006,23.199541836594875,22.101627741515408,21.025671928337538,19.971235231423218,18.937887268447188,18.215446336258008,17.50745422271261,16.813621951438126,16.133666325589129,15.467309812257112,14.814280429191731,14.174311633787662,13.547142214291675,12.932516183185609,12.330182672701662,11.739895832427392,11.161414728958608,10.594503247559201,10.038929995787782,9.4944682090517905,9.1040393234814001,8.7214190156224163,8.3464511139206117,7.9789825702528452,7.6188633974584334,7.2659466081199096,6.9200881545681563]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2041"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE381","v":2.712585639092036}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE384","v":16.854703912027873}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE386","v":1.5798655785456155}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE387","v":1.1748087060571788}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE389","v":4.7029684794395541}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE390","v":0.57298974822269988}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE391","v":1.5067095307320746}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE392","v":7.8142085808255608}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE393","v":1.1692646545958638}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AE396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE154:AE169)","v":38.088104829538452},{"$f":"SUM(AF154:AF169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2041"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.770029940980915E-2,-6.6346293421612967E-2,-6.5019367553180704E-2,-6.3718980202117081E-2,-6.2444600598074738E-2,-6.1195708586113243E-2,-5.9971794414390982E-2,-5.8772358526103165E-2,-5.7596911355581093E-2,-5.6444973128469474E-2,-5.5316073665900078E-2,-5.4209752192582075E-2,-5.3125557148730435E-2,-5.2063046005755821E-2,-5.102178508564071E-2,-5.000134938392789E-2,-4.9001322396249332E-2,-4.8021295948324341E-2,-4.7060870029357854E-2,-4.6119652628770699E-2,-4.5197259576195276E-2,-4.4293314384671371E-2,-4.3407448096977948E-2,-4.2539299135038386E-2,-4.1688513152337618E-2,-4.0854742889290863E-2,-4.0037648031505044E-2,-3.9236895070874939E-2,-3.8452157169457442E-2,-3.768311402606829E-2,-3.6929451745546925E-2,-3.6190862710635985E-2,-3.5467045456423263E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.47988552405582241,-0.47028781357470589,-0.4608820573032118,-0.45166441615714753,-0.44263112783400455,-0.43377850527732448,-0.42510293517177794,-0.41660087646834243,-0.40826885893897558,-0.40010348176019611,-0.39210141212499205,-0.3842593838824922,-0.37657419620484239,-0.36904271228074548,-0.36166185803513062,-0.35442862087442795,-0.34734004845693939,-0.34039324748780059,-0.33358538253804459,-0.32691367488728368,-0.32037540138953802,-0.31396789336174724,-0.30768853549451231,-0.30153476478462199,-0.2955040694889296,-0.28959398809915099,-0.28380210833716796,-0.27812606617042457,-0.27256354484701606,-0.26711227395007575,-0.26177002847107422,-0.25653462790165271,-0.25140393534361966,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,-5.7004031386875285E-2,-5.5863950759137776E-2,-5.4746671743955019E-2,-5.3651738309075915E-2,-5.2578703542894394E-2,-5.1527129472036498E-2,-5.049658688259577E-2,-4.948665514494386E-2,-4.8496922042044976E-2,-4.7526983601204081E-2,-4.6576443929179992E-2,-4.5644915050596396E-2,-4.4732016749584463E-2,-4.3837376414592767E-2,-4.2960628886300915E-2,-4.2101416308574897E-2,-4.1259387982403396E-2,-4.0434200222755332E-2,-3.9625516218300218E-2,-3.8833005893934215E-2,-3.8056345776055531E-2,-3.729521886053442E-2,-3.6549314483323728E-2,-3.5818328193657246E-2,-3.5101961629784108E-2,-3.4399922397188427E-2,-3.3711923949244653E-2,-3.3037685470259759E-2,-3.2376931760854565E-2,-3.1729393125637474E-2,-3.1094805263124723E-2,-3.0472909157862223E-2,-2.986345097470498E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.2388943251303428E-2,-4.1541164386277356E-2,-4.071034109855181E-2,-3.9896134276580772E-2,-3.9098211591049162E-2,-3.8316247359228173E-2,-3.7549922412043607E-2,-3.6798923963802736E-2,-3.6062945484526682E-2,-3.5341686574836148E-2,-3.463485284333942E-2,-3.3942155786472632E-2,-3.3263312670743179E-2,-3.2598046417328316E-2,-3.1946085488981743E-2,-3.1307163779202112E-2,-3.0681020503618067E-2,-3.0067400093545704E-2,-2.9466052091674792E-2,-2.8876731049841297E-2,-2.8299196428844466E-2,-2.7733212500267574E-2,-2.7178548250262224E-2,-2.6634977285256978E-2,-2.610227773955184E-2,-2.5580232184760798E-2,-2.5068627541065584E-2,-2.4567254990244269E-2,-2.4075909890439385E-2,-2.3594391692630595E-2,-2.3122503858777985E-2,-2.2660053781602421E-2,-2.2206852705970375E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.23720303501967088,-0.23245897431927745,-0.2278097948328919,-0.22325359893623406,-0.21878852695750936,-0.21441275641835914,-0.21012450128999194,-0.20592201126419213,-0.20180357103890828,-0.19776749961813012,-0.19381214962576748,-0.18993590663325213,-0.18613718850058711,-0.18241444473057536,-0.17876615583596381,-0.17519083271924457,-0.17168701606485967,-0.16825327574356244,-0.16488821022869118,-0.1615904460241174,-0.15835863710363501,-0.15519146436156231,-0.15208763507433107,-0.14904588237284444,-0.14606496472538755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2646754533696669E-2,-6.1393819443022739E-2,-6.0165943054162278E-2,-5.896262419307903E-2,-5.7783371709217449E-2,-5.6627704275033094E-2,-5.5495150189532431E-2,-5.4385247185741788E-2,-5.3297542242026943E-2,-5.223159139718641E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16473324770318143,-0.16143858274911779,-0.15820981109413543,-0.15504561487225271,-0.15194470257480766,-0.14890580852331148,-0.14592769235284525,-0.14300913850578836,-0.1401489557356726,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-0.13734597662095913},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6266181068465702,-1.5940857447096386,-1.5622040298154458,-1.5309599492191366,-1.5003407502347539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.12783934796146632,-0.12528256100223698,-0.12277690978219223,-0.12032137158654839,-0.11791494415481742,-0.11555664527172106,-0.11324551236628663,-0.11098060211896091,-0.10876099007658169,-0.10658577027505006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF192:AF207)","v":-2.8660192901683952},-2.8086989043650274,-2.7525249262777267,-2.6974744277521721,-2.6435249391971283,-1.1203205051831273,-1.0979140950794644,-1.0759558131778755,-1.0544366969143177,-1.0333479629760316,-0.72244093218917893,-0.70799211354539537,-0.69383227127448766,-0.67995562584899782,-0.66635651333201784,-0.65302938306537739,-0.63996879540406992,-0.62716941949598837,-0.61462603110606873,-0.60233351048394734,-0.59028684027426825,-0.5784811034687829,-0.56691148139940728,-0.55557325177141914,-0.54446178673599066,-0.39042888557039107,-0.38262030785898327,-0.3749679017018035,-0.36746854366776743,-0.36011917279441213,-0.35291678933852388,-0.34585845355175332,-0.33894128448071831]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE135+AE173+AE192+AE154","v":2.712585639092036},2.6448853396822267,2.5785390462606137,2.513519678707433,2.449800698505316,2.3873560979072415,2.326160389321128,2.2661885949067369,2.2074162363806336,2.1498193250250526,2.0933743518965833,2.0380582782306833,1.9838485260381011,1.9307229688893708,1.8786599228836149,1.8276381377979742,1.7776367884140463,1.7286354660177969,1.6806141700694726,1.6335533000401148,1.5874336474113442,1.5422363878351488,1.4979430734504775,1.4545356253534996,1.4119963262184612,1.3703078130661235,1.3294530701768326,1.2894154221453276,1.2501785270744525,1.2117263699049952,1.1740432558789269,1.1371138041333799,1.1009229414227439,1.0654558959663207]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE136+AE174+AE193+AE155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE137+AE175+AE194+AE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE138+AE176+AE195+AE157","v":16.854703912027873},16.374818387972049,15.904530574397343,15.443648517094131,14.991984100936984,14.549352973102978,14.115574467825654,13.690471532653877,13.273870656185535,12.865601797246558,12.465498315486363,12.07339690336137,11.689137519478878,11.312563323274036,10.943520610993291,10.58185875295816,10.227430132083732,9.8800900836267935,9.5396968361389938,9.2061114536009487,8.8791977787136656,8.5588223773241268,8.2448544839623796,7.9371659484678672,7.6356311836832456,7.3401271141943161,7.0505331260951651,6.7667310177579969,6.4886049515875719,6.2160414067405556,5.9489291327904796,5.6871591043194059,5.4306244764177531,5.1792205410741339]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE139+AE177+AE196+AE158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE140+AE178+AE197+AE159","v":1.5798655785456155},1.5228615471587401,1.4669975963996023,1.4122509246556472,1.3585991863465712,1.3060204828036768,1.2544933533316402,1.2039967664490445,1.1545101113041008,1.1060131892620557,1.0584862056608517,1.0119097617316717,0.96626484668107526,0.92153282993149077,0.87769545351689804,0.83473482463059712,0.79263340832202223,0.75137402033961886,0.71093982011686352,0.67131430389856328,0.63248129800462904,0.5944249522285735,0.55712973336803906,0.52058041888471529,0.48476209069105802,0.44966012906127389,0.41526020666408547,0.38154828271484081,0.34851059724458106,0.31613366548372651,0.28440427235808902,0.25330946709496427,0.22283655793710205,0.19297310696239708]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE141+AE179+AE198+AE160","v":1.1748087060571788},1.1324197628058754,1.0908785984195981,1.0501682573210462,1.0102721230444656,0.97117391145341636,0.93285766409418813,0.89530774168214455,0.85850881771834187,0.82244587223381516,0.78710418565897899,0.75246933281563955,0.71852717702916691,0.68526386435842368,0.65266581794109535,0.62071973245211365,0.58941256867291159,0.55873154816929349,0.5286641480757478,0.499198095984073,0.47032136493423171,0.44202216850538723,0.41428895600511967,0.38711040775485744,0.36047543046960046,0.33437315273004864,0.30879292054528784,0.28372429300422225,0.25915703801397799,0.2350811281235386,0.21148673643090801,0.18836423257213003,0.16570417879052762,0.14349732608455726]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE142+AE180+AE199+AE161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE143+AE181+AE200+AE162","v":4.7029684794395541},4.4657654444198833,4.2333064701006062,4.0054966752677146,3.7822430763314805,3.5634545493739713,3.349041792955612,3.1389172916656198,2.9329952804014279,2.7311917093625198,2.5334242097443895,2.3396120601186219,2.1496761534853697,1.9635389649847825,1.7811245202542072,1.6023583644182433,1.4271675316989987,1.2554805156341391,1.0872272398905767,0.92233902966188552,0.76074858363776809,0.60238994653413314,0.44719848217257085,0.29511084709823976,0.14606496472539532,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15,7.7715611723760958E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE144+AE182+AE201+AE163","v":0.57298974822269988},0.51034299368900315,0.44894917424598041,0.38878323119181812,0.32982060699873911,0.27203723528952167,0.21540953101448856,0.15991438082495613,0.10552913363921435,5.2231591397187402E-2,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE145+AE183+AE202+AE164","v":1.5067095307320746},1.341976283028893,1.1805377002797752,1.0223278891856398,0.867282274313387,0.71533757173857937,0.56643176321526789,0.42050407086242264,0.27749493235663425,0.13734597662096165,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15,2.5257573810222311E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE146+AE184+AE203+AE165","v":7.8142085808255608},6.1875904739789904,4.5935047292693518,3.0313006994539062,1.5003407502347696,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14,1.5765166949677223E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE147+AE185+AE204+AE166","v":1.1692646545958638},1.0414253066343975,0.91614274563216047,0.79336583584996823,0.67304446426341979,0.55512952010860239,0.43957287483688134,0.32632736247059468,0.21534676035163378,0.10658577027505209,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE148+AE186+AE205+AE167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE149+AE187+AE206+AE168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE150+AE188+AE207+AE169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE211:AE226)","v":38.088104829538452},35.222085539370056,32.413386635005025,29.66086170872731,26.96338728097513,24.319862341778006,23.199541836594875,22.101627741515408,21.025671928337538,19.971235231423218,18.937887268447188,18.215446336258008,17.50745422271261,16.813621951438126,16.133666325589129,15.467309812257112,14.814280429191731,14.174311633787662,13.547142214291675,12.932516183185609,12.330182672701662,11.739895832427392,11.161414728958608,10.594503247559201,10.038929995787782,9.4944682090517905,9.1040393234814001,8.7214190156224163,8.3464511139206117,7.9789825702528452,7.6188633974584334,7.2659466081199096,6.9200881545681563,6.5811468700874389]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2041"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AF232>=1)*(AF232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"(BC239>=1)*(BC239-1)","v":16},15,14,13,12,11,10,9,8]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},{"$f":"(AF240>=1)*(AF240-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BC247>=1)*(BC247-1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2041"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE326","v":4.2914769232673722},4.0769030771040038,3.8623292309406354,3.6477553847772666,3.4331815386138977,3.2186076924505294,3.0040338462871605,2.7894600001237917,2.5748861539604233,2.3603123077970549,2.1457384616336861,1.9311646154703175,1.7165907693069489,1.5020169231435803,1.2874430769802117,{"$f":"AT326","v":1.072869230816843},0.85829538465347444,0.64372153849010583,0.42914769232673722,0.21457384616336861,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ326","v":0},0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.665175780840208,25.331916991798199,23.998658202756189,22.66539941371418,21.332140624672171,19.998881835630161,18.665623046588152,17.332364257546143,15.999105468504132,14.665846679462121,13.332587890420109,11.999329101378098,10.666070312336087,9.332811523294076,7.9995527342520649,6.6662939452100538,5.3330351561680427,3.999776367126032,2.6665175780840213,1.3332587890420107,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4994442846281419,2.374472070396735,2.2494998561653281,2.1245276419339212,1.999555427702514,1.8745832134711069,1.7496109992396998,1.6246387850082926,1.4996665707768855,1.3746943565454783,1.2497221423140712,1.1247499280826641,0.99977771385125691,0.87480549961984977,0.74983328538844263,0.62486107115703549,0.4998888569256284,0.37491664269422131,0.24994442846281423,0.12497221423140711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8586194583650246,1.7656884854467734,1.6727575125285221,1.5798265396102709,1.4868955666920196,1.3939645937737684,1.3010336208555171,1.2081026479372658,1.1151716750190146,1.0222407021007633,0.92930972918251209,0.83637875626426084,0.74344778334600958,0.65051681042775833,0.55758583750950719,0.46465486459125599,0.37172389167300479,0.27879291875475359,0.1858619458365024,9.2930972918251198E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4403847050979337,6.944359058091405,6.4483334110848762,5.9523077640783475,5.4562821170718188,4.96025647006529,4.4642308230587613,3.9682051760522321,3.4721795290457029,2.9761538820391737,2.4801282350326446,1.9841025880261156,1.4880769410195867,0.99205129401305769,0.49602564700652885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90650493991023706,0.81585444591921341,0.72520395192818965,0.63455345793716589,0.54390296394614224,0.45325246995511853,0.36260197596409482,0.27195148197307112,0.18130098798204741,9.0650493991023706E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3837069281868017,2.1453362353681218,1.9069655425494416,1.6685948497307614,1.4302241569120813,1.1918534640934011,0.95348277127472092,0.71511207845604075,0.47674138563736046,0.23837069281868023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.362557448853682,9.8900459590829453,7.4175344693122085,4.9450229795414717,2.4725114897707359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8498484287743777,1.6648635858969398,1.4798787430195022,1.2948939001420645,1.1099090572646266,0.92492421438718886,0.73993937150975109,0.55495452863231332,0.36996968575487554,0.18498484287743777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF250:AF265)","v":60.25771889792378},55.009439909104337,49.761160920284894,44.512881931465444,39.264602942646015,34.016323953826557,31.24055645477786,28.464788955729155,25.68902145668044,22.913253957631735,20.137486458583023,17.875724989221457,15.61396351985989,13.352202050498322,11.090440581136756,8.8286791117751893,7.0629432894201507,5.2972074670651121,3.5314716447100754,1.7657358223550377,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2041"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE154*AE$36","v":4.2914769232673722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.665175780840208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4994442846281419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8586194583650246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4403847050979337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90650493991023706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3837069281868017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.362557448853682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8498484287743777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE269:AE284)","v":60.25771889792378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2041"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF232>0,AF250/AF232,0)","v":-0.21457384616336861},-0.21457384616336861,-0.21457384616336864,-0.21457384616336861,-0.21457384616336861,-0.21457384616336864,-0.21457384616336861,-0.21457384616336858,-0.21457384616336861,-0.21457384616336864,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,-0.21457384616336861,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3332587890420105,-1.3332587890420105,-1.3332587890420105,-1.3332587890420107,-1.3332587890420107,-1.3332587890420107,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420109,-1.3332587890420107,-1.3332587890420107,-1.3332587890420107,-1.3332587890420107,-1.3332587890420107,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1249722142314071,-0.1249722142314071,-0.12497221423140711,-0.12497221423140713,-0.12497221423140713,-0.12497221423140713,-0.12497221423140713,-0.12497221423140713,-0.12497221423140713,-0.12497221423140713,-0.12497221423140711,-0.12497221423140711,-0.12497221423140711,-0.12497221423140711,-0.1249722142314071,-0.1249722142314071,-0.1249722142314071,-0.1249722142314071,-0.12497221423140711,-0.12497221423140711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251226E-2,-9.2930972918251212E-2,-9.2930972918251212E-2,-9.2930972918251212E-2,-9.2930972918251198E-2,-9.2930972918251198E-2,-9.2930972918251184E-2,-9.2930972918251198E-2,-9.2930972918251198E-2,-9.2930972918251198E-2,-9.2930972918251198E-2,-9.2930972918251198E-2,-9.2930972918251198E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AV239>0,AV257/AV239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF240>0,AF258/AF240,0)","v":-0.4960256470065289},-0.4960256470065289,-0.49602564700652896,-0.49602564700652896,-0.49602564700652896,-0.49602564700652901,-0.49602564700652901,-0.49602564700652901,-0.49602564700652901,-0.49602564700652896,-0.4960256470065289,-0.4960256470065289,-0.4960256470065289,-0.49602564700652885,-0.49602564700652885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.0650493991023706E-2,-9.0650493991023706E-2,-9.0650493991023706E-2,-9.0650493991023692E-2,-9.0650493991023706E-2,-9.0650493991023706E-2,-9.0650493991023706E-2,-9.0650493991023706E-2,-9.0650493991023706E-2,-9.0650493991023706E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23837069281868017,-0.2383706928186802,-0.2383706928186802,-0.2383706928186802,-0.2383706928186802,-0.23837069281868023,-0.23837069281868023,-0.23837069281868026,-0.23837069281868023,-0.23837069281868023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4725114897707363,-2.4725114897707363,-2.4725114897707363,-2.4725114897707359,-2.4725114897707359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18498484287743777,-0.18498484287743777,-0.18498484287743777,-0.1849848428774378,-0.18498484287743777,-0.18498484287743777,-0.18498484287743777,-0.18498484287743777,-0.18498484287743777,-0.18498484287743777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AV247>0,AV265/AV247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-5.2482789888194441,-5.248278988819445,-5.248278988819445,-5.2482789888194441,-5.2482789888194441,-2.7757674990487087,-2.7757674990487087,-2.7757674990487087,-2.7757674990487087,-2.7757674990487087,-2.2617614693615669,-2.2617614693615669,-2.2617614693615669,-2.2617614693615669,-2.2617614693615669,-1.7657358223550377,-1.7657358223550377,-1.7657358223550377,-1.7657358223550377,-1.7657358223550377,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2041"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE250+AE269+AE288+AE307","v":4.2914769232673722},4.0769030771040038,3.8623292309406354,3.6477553847772666,3.4331815386138977,3.2186076924505294,3.0040338462871605,2.7894600001237917,2.5748861539604233,2.3603123077970549,2.1457384616336861,1.9311646154703175,1.7165907693069489,1.5020169231435803,1.2874430769802117,1.072869230816843,0.85829538465347444,0.64372153849010583,0.42914769232673722,0.21457384616336861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.665175780840208,25.331916991798199,23.998658202756189,22.66539941371418,21.332140624672171,19.998881835630161,18.665623046588152,17.332364257546143,15.999105468504132,14.665846679462121,13.332587890420109,11.999329101378098,10.666070312336087,9.332811523294076,7.9995527342520649,6.6662939452100538,5.3330351561680427,3.999776367126032,2.6665175780840213,1.3332587890420107,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4994442846281419,2.374472070396735,2.2494998561653281,2.1245276419339212,1.999555427702514,1.8745832134711069,1.7496109992396998,1.6246387850082926,1.4996665707768855,1.3746943565454783,1.2497221423140712,1.1247499280826641,0.99977771385125691,0.87480549961984977,0.74983328538844263,0.62486107115703549,0.4998888569256284,0.37491664269422131,0.24994442846281423,0.12497221423140711,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8586194583650246,1.7656884854467734,1.6727575125285221,1.5798265396102709,1.4868955666920196,1.3939645937737684,1.3010336208555171,1.2081026479372658,1.1151716750190146,1.0222407021007633,0.92930972918251209,0.83637875626426084,0.74344778334600958,0.65051681042775833,0.55758583750950719,0.46465486459125599,0.37172389167300479,0.27879291875475359,0.1858619458365024,9.2930972918251198E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AN257+AN276+AN295+AN314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE258+AE277+AE296+AE315","v":7.4403847050979337},6.944359058091405,6.4483334110848762,5.9523077640783475,5.4562821170718188,4.96025647006529,4.4642308230587613,3.9682051760522321,3.4721795290457029,2.9761538820391737,2.4801282350326446,1.9841025880261156,1.4880769410195867,0.99205129401305769,0.49602564700652885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90650493991023706,0.81585444591921341,0.72520395192818965,0.63455345793716589,0.54390296394614224,0.45325246995511853,0.36260197596409482,0.27195148197307112,0.18130098798204741,9.0650493991023706E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3837069281868017,2.1453362353681218,1.9069655425494416,1.6685948497307614,1.4302241569120813,1.1918534640934011,0.95348277127472092,0.71511207845604075,0.47674138563736046,0.23837069281868023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.362557448853682,9.8900459590829453,7.4175344693122085,4.9450229795414717,2.4725114897707359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8498484287743777,1.6648635858969398,1.4798787430195022,1.2948939001420645,1.1099090572646266,0.92492421438718886,0.73993937150975109,0.55495452863231332,0.36996968575487554,0.18498484287743777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AN265+AN284+AN303+AN322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE326:AE341)","v":60.25771889792378},55.009439909104337,49.761160920284894,44.512881931465444,39.264602942646015,34.016323953826557,31.24055645477786,28.464788955729155,25.68902145668044,22.913253957631735,20.137486458583023,17.875724989221457,15.61396351985989,13.352202050498322,11.090440581136756,8.8286791117751893,7.0629432894201507,5.2972074670651121,3.5314716447100754,1.7657358223550377,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2042","index":68,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AF30","v":2042},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":2.4169805017591646}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,15.017955610769599]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,1.4076990763776789]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,1.0467834434114147]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,4.1904605522420058]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.51054795439590905]
[null,"Vehicles",null,null,null,null,20,null,10,13,1.3425152390075619]
[null,"Information technology",null,null,null,null,21,null,5,14,6.9626519820610602]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,1.0418435572416891]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":33.937437917266081}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669,0.53457463299478791]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2,1.0691492659895758E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2042}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AG39>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,(AG39>=1)*(AG39-1))","v":79},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":78},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":77},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":76},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":75},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":74},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":73},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":72},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":71},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":70},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":69},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":68},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":67},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":66},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":65},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":64},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":63},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":62},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":61},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":60},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":59},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":58},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":57},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":56},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":55},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":54},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":53},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":52},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":51},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":50},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":49}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AE$30,AF$30<=$M$2),$M$2-AE$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665,22.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2042"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF115","v":2.4169805017591646},{"$f":"AG115","v":2.386768245487175},{"$f":"AH115","v":2.3565559892151855},{"$f":"AI115","v":2.326343732943196},{"$f":"AJ115","v":2.2961314766712064},{"$f":"AK115","v":2.2659192203992169},{"$f":"AL115","v":2.2357069641272274},{"$f":"AM115","v":2.2054947078552378},{"$f":"AN115","v":2.1752824515832483},{"$f":"AO115","v":2.1450701953112588},{"$f":"AP115","v":2.1148579390392692},{"$f":"AQ115","v":2.0846456827672797},{"$f":"AR115","v":2.0544334264952901},{"$f":"AS115","v":2.0242211702233006},{"$f":"AT115","v":1.9940089139513111},{"$f":"AU115","v":1.9637966576793215},{"$f":"AV115","v":1.933584401407332},{"$f":"AW115","v":1.9033721451353425},{"$f":"AX115","v":1.8731598888633529},{"$f":"AY115","v":1.8429476325913634},{"$f":"AZ115","v":1.8127353763193739},{"$f":"BA115","v":1.7825231200473843},{"$f":"BB115","v":1.7523108637753948},{"$f":"BC115","v":1.7220986075034053},{"$f":"BD115","v":1.6918863512314157},{"$f":"BE115","v":1.6616740949594262},{"$f":"BF115","v":1.6314618386874367},{"$f":"BG115","v":1.6012495824154471},{"$f":"BH115","v":1.5710373261434576},{"$f":"BI115","v":1.5408250698714681},{"$f":"BJ115","v":1.5106128135994785},{"$f":"BK115","v":1.480400557327489}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF117:AF118)","v":15.017955610769599},{"$f":"SUM(AG117:AG118)","v":14.767656350590105},{"$f":"SUM(AH117:AH118)","v":14.517357090410611},{"$f":"SUM(AI117:AI118)","v":14.267057830231117},{"$f":"SUM(AJ117:AJ118)","v":14.016758570051623},{"$f":"SUM(AK117:AK118)","v":13.766459309872129},{"$f":"SUM(AL117:AL118)","v":13.516160049692635},{"$f":"SUM(AM117:AM118)","v":13.265860789513141},{"$f":"SUM(AN117:AN118)","v":13.015561529333647},{"$f":"SUM(AO117:AO118)","v":12.765262269154153},{"$f":"SUM(AP117:AP118)","v":12.514963008974659},{"$f":"SUM(AQ117:AQ118)","v":12.264663748795165},{"$f":"SUM(AR117:AR118)","v":12.014364488615671},{"$f":"SUM(AS117:AS118)","v":11.764065228436177},{"$f":"SUM(AT117:AT118)","v":11.513765968256685},{"$f":"SUM(AU117:AU118)","v":11.263466708077191},{"$f":"SUM(AV117:AV118)","v":11.013167447897697},{"$f":"SUM(AW117:AW118)","v":10.762868187718205},{"$f":"SUM(AX117:AX118)","v":10.512568927538712},{"$f":"SUM(AY117:AY118)","v":10.262269667359218},{"$f":"SUM(AZ117:AZ118)","v":10.011970407179724},{"$f":"SUM(BA117:BA118)","v":9.7616711470002322},{"$f":"SUM(BB117:BB118)","v":9.51137188682074},{"$f":"SUM(BC117:BC118)","v":9.261072626641246},{"$f":"SUM(BD117:BD118)","v":9.010773366461752},{"$f":"SUM(BE117:BE118)","v":8.7604741062822598},{"$f":"SUM(BF117:BF118)","v":8.5101748461027675},{"$f":"SUM(BG117:BG118)","v":8.2598755859232735},{"$f":"SUM(BH117:BH118)","v":8.0095763257437795},{"$f":"SUM(BI117:BI118)","v":7.7592770655642864},{"$f":"SUM(BJ117:BJ118)","v":7.5089778053847933},{"$f":"SUM(BK117:BK118)","v":7.2586785452053002}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF120","v":1.4076990763776789},{"$f":"AG120","v":1.3725065994682368},{"$f":"AH120","v":1.3373141225587948},{"$f":"AI120","v":1.3021216456493527},{"$f":"AJ120","v":1.2669291687399107},{"$f":"AK120","v":1.2317366918304686},{"$f":"AL120","v":1.1965442149210266},{"$f":"AM120","v":1.1613517380115845},{"$f":"AN120","v":1.1261592611021425},{"$f":"AO120","v":1.0909667841927004},{"$f":"AP120","v":1.0557743072832584},{"$f":"AQ120","v":1.0205818303738163},{"$f":"AR120","v":0.9853893534643744},{"$f":"AS120","v":0.95019687655493246},{"$f":"AT120","v":0.91500439964549052},{"$f":"AU120","v":0.87981192273604858},{"$f":"AV120","v":0.84461944582660664},{"$f":"AW120","v":0.8094269689171647},{"$f":"AX120","v":0.77423449200772276},{"$f":"AY120","v":0.73904201509828082},{"$f":"AZ120","v":0.70384953818883889},{"$f":"BA120","v":0.66865706127939695},{"$f":"BB120","v":0.63346458436995501},{"$f":"BC120","v":0.59827210746051307},{"$f":"BD120","v":0.56307963055107113},{"$f":"BE120","v":0.52788715364162919},{"$f":"BF120","v":0.49269467673218725},{"$f":"BG120","v":0.45750219982274531},{"$f":"BH120","v":0.42230972291330338},{"$f":"BI120","v":0.38711724600386144},{"$f":"BJ120","v":0.3519247690944195},{"$f":"BK120","v":0.31673229218497756}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0467834434114147,1.0206138573261294,0.994444271240844,0.96827468515555859,0.94210509907027318,0.91593551298498777,0.88976592689970235,0.86359634081441694,0.83742675472913153,0.81125716864384612,0.7850875825585607,0.75891799647327529,0.73274841038798999,0.70657882430270469,0.68040923821741928,0.65423965213213386,0.62807006604684856,0.60190047996156326,0.57573089387627785,0.54956130779099244,0.52339172170570714,0.49722213562042178,0.47105254953513642,0.44488296344985107,0.41871337736456571,0.39254379127928035,0.366374205193995,0.34020461910870964,0.31403503302342428,0.28786544693813892,0.26169586085285357,0.23552627476756821]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1904605522420058,4.0228421301523252,3.855223708062645,3.6876052859729649,3.5199868638832847,3.3523684417936046,3.1847500197039245,3.0171315976142443,2.8495131755245642,2.681894753434884,2.5142763313452039,2.3466579092555238,2.1790394871658436,2.0114210650761635,1.8438026429864831,1.6761842208968027,1.5085657988071224,1.340947376717442,1.1733289546277619,1.0057105325380815,0.83809211044840126,0.67047368835872101,0.50285526626904076,0.3352368441793605,0.16761842208968025,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51054795439590905,0.45949315895631815,0.40843836351672724,0.35738356807713634,0.30632877263754543,0.25527397719795453,0.20421918175836362,0.15316438631877272,0.10210959087918181,5.1054795439590905E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3425152390075619,1.2082637151068056,1.0740121912060494,0.93976066730529317,0.80550914340453694,0.67125761950378082,0.5370060956030247,0.40275457170226853,0.26850304780151235,0.13425152390075618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9626519820610602,5.570121585648848,4.1775911892366357,2.7850607928244235,1.3925303964122118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0418435572416891,0.93765920151752014,0.83347484579335118,0.72929049006918234,0.62510613434501339,0.52092177862084443,0.41673742289667554,0.31255306717250664,0.20836871144833774,0.10418435572416887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG58:AG73)","v":33.937437917266081},31.745924844253466,29.554411771240844,27.362898698228229,25.171385625215603,22.979872552202988,22.180889875602581,21.381907199002171,20.582924522401765,19.783941845801358,18.984959169200952,18.475467167665059,17.965975166129169,17.45648316459328,16.94699116305739,16.437499161521497,15.928007159985608,15.418515158449718,14.909023156913827,14.399531155377936,13.890039153842046,13.380547152306157,12.871055150770268,12.361563149234376,11.852071147698483,11.342579146162596,11.000705566716386,10.658831987270174,10.316958407823964,9.9750848283777529,9.6332112489315431,9.2913376694853369]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2042"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF381","v":2.4169805017591646}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF384","v":15.017955610769599}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF386","v":1.4076990763776789}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF387","v":1.0467834434114147}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF389","v":4.1904605522420058}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF390","v":0.51054795439590905}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF391","v":1.3425152390075619}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF392","v":6.9626519820610602}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF393","v":1.0418435572416891}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF77:AF92)","v":33.937437917266081},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2042"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,-3.0212256271989556E-2,-3.0212256271989556E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989559E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989563E-2,-3.0212256271989566E-2,-3.0212256271989566E-2,-3.0212256271989566E-2,-3.0212256271989566E-2,-3.0212256271989566E-2,-3.0212256271989566E-2,-3.0212256271989566E-2,-3.021225627198957E-2,-3.021225627198957E-2,-3.021225627198957E-2,-3.021225627198957E-2,-3.021225627198957E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.25029926017949333,-0.25029926017949333,-0.25029926017949328,-0.25029926017949328,-0.25029926017949328,-0.25029926017949328,-0.25029926017949322,-0.25029926017949322,-0.25029926017949322,-0.25029926017949322,-0.25029926017949317,-0.25029926017949317,-0.25029926017949317,-0.25029926017949311,-0.25029926017949317,-0.25029926017949311,-0.25029926017949311,-0.25029926017949311,-0.25029926017949317,-0.25029926017949311,-0.25029926017949311,-0.25029926017949311,-0.25029926017949317,-0.25029926017949311,-0.25029926017949311,-0.25029926017949311,-0.25029926017949317,-0.25029926017949311,-0.25029926017949311,-0.25029926017949311,-0.25029926017949311,-0.25029926017949311]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,-3.5192476909441973E-2,-3.5192476909441973E-2,-3.5192476909441966E-2,-3.5192476909441966E-2,-3.5192476909441966E-2,-3.519247690944196E-2,-3.519247690944196E-2,-3.5192476909441953E-2,-3.5192476909441953E-2,-3.5192476909441953E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441946E-2,-3.5192476909441953E-2,-3.5192476909441953E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,-2.6169586085285367E-2,-2.6169586085285371E-2,-2.6169586085285367E-2,-2.6169586085285367E-2,-2.6169586085285367E-2,-2.6169586085285364E-2,-2.6169586085285364E-2,-2.616958608528536E-2,-2.616958608528536E-2,-2.616958608528536E-2,-2.6169586085285357E-2,-2.6169586085285353E-2,-2.6169586085285357E-2,-2.616958608528536E-2,-2.6169586085285357E-2,-2.6169586085285353E-2,-2.6169586085285357E-2,-2.616958608528536E-2,-2.6169586085285357E-2,-2.6169586085285353E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2,-2.6169586085285357E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.16761842208968022,-0.16761842208968022,-0.16761842208968022,-0.16761842208968022,-0.16761842208968022,-0.16761842208968022,-0.16761842208968022,-0.16761842208968025,-0.16761842208968025,-0.16761842208968025,-0.16761842208968025,-0.16761842208968028,-0.16761842208968028,-0.16761842208968028,-0.16761842208968028,-0.16761842208968028,-0.16761842208968025,-0.16761842208968025,-0.16761842208968028,-0.16761842208968025,-0.16761842208968025,-0.16761842208968025,-0.16761842208968025,-0.16761842208968025,-0.16761842208968025,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,-5.1054795439590905E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.13425152390075618,-0.13425152390075618,-0.13425152390075618,-0.13425152390075618,-0.13425152390075615,-0.13425152390075618,-0.13425152390075618,-0.13425152390075618,-0.13425152390075618,-0.13425152390075618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-1.392530396412212,-1.392530396412212,-1.392530396412212,-1.3925303964122118,-1.3925303964122118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.10418435572416891,-0.1041843557241689,-0.1041843557241689,-0.10418435572416891,-0.1041843557241689,-0.10418435572416888,-0.10418435572416888,-0.10418435572416888,-0.10418435572416887,-0.10418435572416887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1915130730126182,-2.1915130730126182,-2.1915130730126182,-2.1915130730126182,-2.1915130730126182,-0.79898267660040623,-0.79898267660040623,-0.79898267660040623,-0.79898267660040623,-0.79898267660040623,-0.50949200153589025,-0.50949200153589025,-0.50949200153589036,-0.50949200153589025,-0.50949200153589036,-0.50949200153589025,-0.50949200153589014,-0.50949200153589014,-0.50949200153589036,-0.50949200153589014,-0.50949200153589025,-0.50949200153589025,-0.50949200153589036,-0.50949200153589025,-0.50949200153589025,-0.34187357944621,-0.34187357944621005,-0.34187357944621,-0.34187357944621,-0.34187357944621,-0.34187357944621,-0.34187357944621]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4169805017591646,2.386768245487175,2.3565559892151855,2.326343732943196,2.2961314766712064,2.2659192203992169,2.2357069641272274,2.2054947078552378,2.1752824515832483,2.1450701953112588,2.1148579390392692,2.0846456827672797,2.0544334264952901,2.0242211702233006,1.9940089139513111,1.9637966576793215,1.933584401407332,1.9033721451353425,1.8731598888633529,1.8429476325913634,1.8127353763193739,1.7825231200473843,1.7523108637753948,1.7220986075034053,1.6918863512314157,1.6616740949594262,1.6314618386874367,1.6012495824154471,1.5710373261434576,1.5408250698714681,1.5106128135994785,1.480400557327489,1.4501883010554995]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.017955610769599,14.767656350590105,14.517357090410611,14.267057830231117,14.016758570051623,13.766459309872129,13.516160049692635,13.265860789513141,13.015561529333647,12.765262269154153,12.514963008974659,12.264663748795165,12.014364488615671,11.764065228436177,11.513765968256685,11.263466708077191,11.013167447897697,10.762868187718205,10.512568927538712,10.262269667359218,10.011970407179724,9.7616711470002322,9.51137188682074,9.261072626641246,9.010773366461752,8.7604741062822598,8.5101748461027675,8.2598755859232735,8.0095763257437795,7.7592770655642864,7.5089778053847933,7.2586785452053002,7.0083792850258071]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,1.4076990763776789,1.3725065994682368,1.3373141225587948,1.3021216456493527,1.2669291687399107,1.2317366918304686,1.1965442149210266,1.1613517380115845,1.1261592611021425,1.0909667841927004,1.0557743072832584,1.0205818303738163,0.9853893534643744,0.95019687655493246,0.91500439964549052,0.87981192273604858,0.84461944582660664,0.8094269689171647,0.77423449200772276,0.73904201509828082,0.70384953818883889,0.66865706127939695,0.63346458436995501,0.59827210746051307,0.56307963055107113,0.52788715364162919,0.49269467673218725,0.45750219982274531,0.42230972291330338,0.38711724600386144,0.3519247690944195,0.31673229218497756,0.28153981527553562]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0467834434114147,1.0206138573261294,0.994444271240844,0.96827468515555859,0.94210509907027318,0.91593551298498777,0.88976592689970235,0.86359634081441694,0.83742675472913153,0.81125716864384612,0.7850875825585607,0.75891799647327529,0.73274841038798999,0.70657882430270469,0.68040923821741928,0.65423965213213386,0.62807006604684856,0.60190047996156326,0.57573089387627785,0.54956130779099244,0.52339172170570714,0.49722213562042178,0.47105254953513642,0.44488296344985107,0.41871337736456571,0.39254379127928035,0.366374205193995,0.34020461910870964,0.31403503302342428,0.28786544693813892,0.26169586085285357,0.23552627476756821,0.20935668868228285]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1904605522420058,4.0228421301523252,3.855223708062645,3.6876052859729649,3.5199868638832847,3.3523684417936046,3.1847500197039245,3.0171315976142443,2.8495131755245642,2.681894753434884,2.5142763313452039,2.3466579092555238,2.1790394871658436,2.0114210650761635,1.8438026429864831,1.6761842208968027,1.5085657988071224,1.340947376717442,1.1733289546277619,1.0057105325380815,0.83809211044840126,0.67047368835872101,0.50285526626904076,0.3352368441793605,0.16761842208968025,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51054795439590905,0.45949315895631815,0.40843836351672724,0.35738356807713634,0.30632877263754543,0.25527397719795453,0.20421918175836362,0.15316438631877272,0.10210959087918181,5.1054795439590905E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3425152390075619,1.2082637151068056,1.0740121912060494,0.93976066730529317,0.80550914340453694,0.67125761950378082,0.5370060956030247,0.40275457170226853,0.26850304780151235,0.13425152390075618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9626519820610602,5.570121585648848,4.1775911892366357,2.7850607928244235,1.3925303964122118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0418435572416891,0.93765920151752014,0.83347484579335118,0.72929049006918234,0.62510613434501339,0.52092177862084443,0.41673742289667554,0.31255306717250664,0.20836871144833774,0.10418435572416887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF115:AF130)","v":33.937437917266081},31.745924844253466,29.554411771240844,27.362898698228229,25.171385625215603,22.979872552202988,22.180889875602581,21.381907199002171,20.582924522401765,19.783941845801358,18.984959169200952,18.475467167665059,17.965975166129169,17.45648316459328,16.94699116305739,16.437499161521497,15.928007159985608,15.418515158449718,14.909023156913827,14.399531155377936,13.890039153842046,13.380547152306157,12.871055150770268,12.361563149234376,11.852071147698483,11.342579146162596,11.000705566716386,10.658831987270174,10.316958407823964,9.9750848283777529,9.6332112489315431,9.2913376694853369,8.9494640900391254]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2042"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF211","v":2.4169805017591646},2.3566578703632626,2.2975416915952787,2.2396078364026542,2.1828326583138824,2.1271929837868861,2.0726661027504298,2.0192297593347024,1.9668621427872897,1.9155418785708251,1.86524801963869,1.8159600378851974,1.7676578157667748,1.7203216380907207,1.6739321839681875,{"$f":"AU211","v":1.628470518928105},1.5839180871888243,1.5402567040843291,1.4974685486419239,1.4555361563083666,1.4144424118214807,1.3741705422243324,1.334704110019127,1.2960270064580257,1.2581234449681464,1.2209779547080648,1.1845753742531848,1.1489008454074023,1.1139398071385356,1.0796779896350461,1.0461014084816265,1.0131963589512754]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF213:AF214)","v":15.017955610769599},14.590365809362394,14.171327803983333,13.760670558711853,13.358226458345802,12.963831239987073,12.577323925995518,12.198546758283795,11.827345133926306,11.463567542055966,11.107065502023033,10.75769350279076,10.415308943543131,10.079772075480456,9.7509459447790334,9.4286963366916403,9.1128917207659939,8.8034031971588611,8.5001044440238704,8.2028716659515801,7.9115835434407353,7.626121183380107,7.3463680705206915,7.0722100199184643,6.8035351303282816,6.5402337385299028,6.2821983745674919,6.0293237178843286,5.781506554334829,5.5386457340563195,5.3006421301833804,5.0673985983879]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF216","v":1.4076990763776789},1.3569070827911234,1.3071309290762991,1.2583502984357713,1.2105452804080541,1.1636963627408912,1.1177844234270715,1.0727907228995284,1.028696896382536,0.98548494639588347,0.94313723540896399,0.90163647864178287,0.86096573700994539,0.82110841021074465,0.78204822994752798,{"$f":"AU216","v":0.74376925328957566},0.70625585616478237,0.66949272698248496,0.63346486038383343,0.59815755111715496,0.5635563880358101,0.5296472482160921,0.49641629119276848,0.4638499533099113,0.43193494218471129,0.40065823128201528,0.37000705459737315,0.33996890144642389,0.31053151135849361,0.28168286907232193,0.2534111996318737,0.22570496358023442]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0467834434114147,1.0090138527109089,0.97199965382441322,0.93572573891564748,0.90017730230505699,0.86533983442667839,0.83119911590586737,0.79774121175547252,0.76495246568808561,0.73281949454204642,0.70132918281892798,0.67046867733027193,0.64022538195138901,0.61058695248008377,0.58154129159820467,0.55307654393396311,0.52518109122300638,0.49784354756626881,0.47105275478266595,0.44479777785473518,0.41906790046536302,0.39385262062377829,0.36914164637902525,0.34492489161916728,0.32119247195450645,0.29793470068313888,0.27514208483719865,0.25280532130817723,0.23091529304973624,0.20946306535646406,0.18843988221705732,0.16783716274043872]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1904605522420058,3.9791068156674281,3.7719801538243418,3.5689960252181172,3.3700715791840175,3.1751256220705995,2.9840785840994499,2.7968524868877234,2.6133709116202315,2.4335589678580893,2.2573432629711898,2.0846518721820284,1.9154143092086504,1.74956149749474,1.5870257420151077,1.4277407016450681,1.2716413620824292,1.1186640093110432,0.96874620359508479,0.82182675399344562,0.67784569338383927,0.536744253986425,0.39846484337695898,0.26295102097968232,0.13014747503035118,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51054795439590905,0.45472815574169229,0.40002475306055985,0.34641541843305007,0.29387827049809045,0.24239186552183006,0.19193518864509487,0.14248764530589439,9.40290528334779E-2,4.6539632210509753E-2,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3425152390075619,1.195733864826386,1.0518881181288338,0.91091928636523245,0.77276983123690324,0.63738336521114058,0.50470462850589315,0.3746794665347507,0.24725480780303111,0.1223786422459459,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9626519820610602,5.5132952534113695,4.0929256593346723,2.7009634571395091,1.3368404989882492,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0418435572416891,0.92793555488129409,0.81630571256810702,0.7069084671011836,0.59969916654359867,0.49463405199716548,0.39167023974166093,0.29076570373126648,0.19187925844107992,9.4970542056697083E-2,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG135:AG150)","v":33.937437917266081},31.383744259755858,28.881124475395833,26.428557086723014,24.025041045823656,21.669595325742279,20.671362209070999,19.693093754733148,18.734390669482053,17.794861645935974,16.874123202860826,16.23041056883006,15.599572187479909,14.981350573756764,14.37549339230808,13.781753354488371,13.199888117425054,12.629660185103008,12.0708368114274,11.5231899052253,10.986495937147247,10.460535848430755,9.9450949614885893,9.439962892285271,8.9449334644660166,8.4598046252031498,8.1119228882552754,7.7709987860463592,7.4368931658816209,7.1094696581201777,6.7885946205139653,6.4741370836598762]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2042"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF381","v":2.4169805017591646}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF384","v":15.017955610769599}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF386","v":1.4076990763776789}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF387","v":1.0467834434114147}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF389","v":4.1904605522420058}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF390","v":0.51054795439590905}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF391","v":1.3425152390075619}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF392","v":6.9626519820610602}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF393","v":1.0418435572416891}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AF396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF154:AF169)","v":33.937437917266081},{"$f":"SUM(AG154:AG169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2042"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.0322631395902021E-2,-5.9116178767983973E-2,-5.7933855192624291E-2,-5.6775178088771805E-2,-5.563967452699637E-2,-5.4526881036456441E-2,-5.3436343415727304E-2,-5.2367616547412767E-2,-5.132026421646451E-2,-5.0293858932135213E-2,-4.9287981753492506E-2,-4.8302222118422652E-2,-4.7336177676054206E-2,-4.6389454122533119E-2,-4.5461665040082457E-2,-4.4552431739280807E-2,-4.3661383104495181E-2,-4.278815544240528E-2,-4.1932392333557174E-2,-4.1093744486886033E-2,-4.0271869597148305E-2,-3.9466432205205335E-2,-3.8677103561101232E-2,-3.7903561489879202E-2,-3.7145490260081619E-2,-3.6402580454879985E-2,-3.5674528845782386E-2,-3.4961038268866734E-2,-3.4261817503489403E-2,-3.3576581153419612E-2,-3.290504953035122E-2,-3.2246948539744191E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.42758980140720548,-0.41903800537906133,-0.41065724527148012,-0.40244410036605049,-0.39439521835872948,-0.38650731399155486,-0.37877716771172371,-0.37120162435748932,-0.36377759187033948,-0.35650204003293273,-0.34937199923227402,-0.34238455924762856,-0.33553686806267596,-0.32882613070142241,-0.32224960808739395,-0.31580461592564607,-0.30948852360713314,-0.30329875313499044,-0.29723277807229065,-0.29128812251084485,-0.28546236006062792,-0.27975311285941534,-0.27415805060222709,-0.26867488959018249,-0.2633013917983788,-0.25803536396241122,-0.252874656683163,-0.24781716354949973,-0.24286082027850975,-0.23800360387293956,-0.23324353179548077,-0.22857866115957112,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,-5.0791993586555409E-2,-4.9776153714824294E-2,-4.878063064052781E-2,-4.780501802771725E-2,-4.6848917667162905E-2,-4.5911939313819643E-2,-4.499370052754325E-2,-4.4093826516992389E-2,-4.3211949986652537E-2,-4.2347710986919487E-2,-4.1500756767181096E-2,-4.0670741631837468E-2,-3.9857326799200725E-2,-3.9060180263216698E-2,-3.8278976657952372E-2,-3.7513397124793318E-2,-3.6763129182297453E-2,-3.6027866598651509E-2,-3.5307309266678466E-2,-3.4601163081344907E-2,-3.3909139819718007E-2,-3.323095702332364E-2,-3.256633788285717E-2,-3.1915011125200024E-2,-3.1276710902696021E-2,-3.0651176684642099E-2,-3.0038153150949258E-2,-2.9437390087930271E-2,-2.8848642286171663E-2,-2.8271669440448229E-2,-2.7706236051639268E-2,-2.7152111330606479E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7769590700505784E-2,-3.7014198886495667E-2,-3.6273914908765754E-2,-3.5548436610590435E-2,-3.4837467878378624E-2,-3.4140718520811054E-2,-3.3457904150394825E-2,-3.278874606738693E-2,-3.2132971146039191E-2,-3.1490311723118412E-2,-3.0860505488656043E-2,-3.0243295378882921E-2,-2.9638429471305263E-2,-2.9045660881879147E-2,-2.8464747664241567E-2,-2.7895452710956739E-2,-2.7337543656737601E-2,-2.679079278360285E-2,-2.6254976927930791E-2,-2.5729877389372175E-2,-2.5215279841584729E-2,-2.4710974244753034E-2,-2.4216754759857975E-2,-2.373241966466081E-2,-2.3257771271367595E-2,-2.2792615845940244E-2,-2.2336763529021437E-2,-2.1890028258441004E-2,-2.1452227693272187E-2,-2.1023183139406744E-2,-2.0602719476618608E-2,-2.0190665087086234E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.21135373657457771,-0.20712666184308617,-0.20298412860622445,-0.19892444603409995,-0.19494595711341792,-0.19104703797114955,-0.18722609721172656,-0.18348157526749201,-0.17981194376214218,-0.17621570488689936,-0.17269139078916135,-0.16923756297337811,-0.16585281171391053,-0.16253575547963231,-0.15928504037003968,-0.15609933956263886,-0.1529773527713861,-0.14991780571595836,-0.14691944960163919,-0.14398106060960641,-0.14110143939741429,-0.138279410609466,-0.13551382239727666,-0.13280354594933114,-0.13014747503034449,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5819798654216789E-2,-5.4703402681132447E-2,-5.3609334627509796E-2,-5.2537147934959595E-2,-5.1486404976260398E-2,-5.0456676876735197E-2,-4.9447543339200491E-2,-4.8458592472416483E-2,-4.7489420622968147E-2,-4.6539632210508788E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14678137418117584,-0.14384574669755232,-0.14096883176360125,-0.13814945512832924,-0.13538646602576265,-0.13267873670524738,-0.13002516197114242,-0.1274246587317196,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-0.12487616555708521},-0.12237864224594351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4493567286496911,-1.4203695940766974,-1.3919622021951632,-1.3641229581512599,-1.3368404989882345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11390800236039504,-0.11162984231318712,-0.10939724546692339,-0.1072093005575849,-0.10506511454643319,-0.10296381225550454,-0.10090453601039444,-9.8886445290186559E-2,-9.6908716384382837E-2,-9.4970542056695181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG192:AG207)","v":-2.5536936575102249},-2.5026197843600206,-2.4525673886728199,-2.4035160408993632,-2.3554457200813763,-0.99823311667127856,-0.97826845433785303,-0.95870308525109604,-0.93952902354607404,-0.92073844307515273,-0.64371263403076506,-0.63083838135014969,-0.61822161372314666,-0.60585718144868372,-0.59374003781971008,-0.58186523706331583,-0.57022793232204949,-0.55882337367560841,-0.54764690620209622,-0.53669396807805436,-0.52596008871649325,-0.51544088694216339,-0.5051320692033201,-0.49502942781925369,-0.48512883926286854,-0.34788173694787355,-0.34092410220891606,-0.33410562016473772,-0.32742350776144302,-0.32087503760621416,-0.31445753685408984,-0.30816838611700803]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF135+AF173+AF192+AF154","v":2.4169805017591646},2.3566578703632626,2.2975416915952787,2.2396078364026542,2.1828326583138824,2.1271929837868861,2.0726661027504298,2.0192297593347024,1.9668621427872897,1.9155418785708251,1.86524801963869,1.8159600378851974,1.7676578157667748,1.7203216380907207,1.6739321839681875,1.628470518928105,1.5839180871888243,1.5402567040843291,1.4974685486419239,1.4555361563083666,1.4144424118214807,1.3741705422243324,1.334704110019127,1.2960270064580257,1.2581234449681464,1.2209779547080648,1.1845753742531848,1.1489008454074023,1.1139398071385356,1.0796779896350461,1.0461014084816265,1.0131963589512754,0.98094941041153116]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136+AF174+AF193+AF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF137+AF175+AF194+AF156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF138+AF176+AF195+AF157","v":15.017955610769599},14.590365809362394,14.171327803983333,13.760670558711853,13.358226458345802,12.963831239987073,12.577323925995518,12.198546758283795,11.827345133926306,11.463567542055966,11.107065502023033,10.75769350279076,10.415308943543131,10.079772075480456,9.7509459447790334,9.4286963366916403,9.1128917207659939,8.8034031971588611,8.5001044440238704,8.2028716659515801,7.9115835434407353,7.626121183380107,7.3463680705206915,7.0722100199184643,6.8035351303282816,6.5402337385299028,6.2821983745674919,6.0293237178843286,5.781506554334829,5.5386457340563195,5.3006421301833804,5.0673985983879,4.8388199372283287]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF139+AF177+AF196+AF158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF140+AF178+AF197+AF159","v":1.4076990763776789},1.3569070827911234,1.3071309290762991,1.2583502984357713,1.2105452804080541,1.1636963627408912,1.1177844234270715,1.0727907228995284,1.028696896382536,0.98548494639588347,0.94313723540896399,0.90163647864178287,0.86096573700994539,0.82110841021074465,0.78204822994752798,0.74376925328957566,0.70625585616478237,0.66949272698248496,0.63346486038383343,0.59815755111715496,0.5635563880358101,0.5296472482160921,0.49641629119276848,0.4638499533099113,0.43193494218471129,0.40065823128201528,0.37000705459737315,0.33996890144642389,0.31053151135849361,0.28168286907232193,0.2534111996318737,0.22570496358023442,0.19855285224962793]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF141+AF179+AF198+AF160","v":1.0467834434114147},1.0090138527109089,0.97199965382441322,0.93572573891564748,0.90017730230505699,0.86533983442667839,0.83119911590586737,0.79774121175547252,0.76495246568808561,0.73281949454204642,0.70132918281892798,0.67046867733027193,0.64022538195138901,0.61058695248008377,0.58154129159820467,0.55307654393396311,0.52518109122300638,0.49784354756626881,0.47105275478266595,0.44479777785473518,0.41906790046536302,0.39385262062377829,0.36914164637902525,0.34492489161916728,0.32119247195450645,0.29793470068313888,0.27514208483719865,0.25280532130817723,0.23091529304973624,0.20946306535646406,0.18843988221705732,0.16783716274043872,0.1476464976533525]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF142+AF180+AF199+AF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF143+AF181+AF200+AF162","v":4.1904605522420058},3.9791068156674281,3.7719801538243418,3.5689960252181172,3.3700715791840175,3.1751256220705995,2.9840785840994499,2.7968524868877234,2.6133709116202315,2.4335589678580893,2.2573432629711898,2.0846518721820284,1.9154143092086504,1.74956149749474,1.5870257420151077,1.4277407016450681,1.2716413620824292,1.1186640093110432,0.96874620359508479,0.82182675399344562,0.67784569338383927,0.536744253986425,0.39846484337695898,0.26295102097968232,0.13014747503035118,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15,6.6890937233665682E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF144+AF182+AF201+AF163","v":0.51054795439590905},0.45472815574169229,0.40002475306055985,0.34641541843305007,0.29387827049809045,0.24239186552183006,0.19193518864509487,0.14248764530589439,9.40290528334779E-2,4.6539632210509753E-2,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16,9.6450625264310474E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF145+AF183+AF202+AF164","v":1.3425152390075619},1.195733864826386,1.0518881181288338,0.91091928636523245,0.77276983123690324,0.63738336521114058,0.50470462850589315,0.3746794665347507,0.24725480780303111,0.1223786422459459,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15,2.3869795029440866E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF146+AF184+AF203+AF165","v":6.9626519820610602},5.5132952534113695,4.0929256593346723,2.7009634571395091,1.3368404989882492,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14,1.4654943925052066E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF147+AF185+AF204+AF166","v":1.0418435572416891},0.92793555488129409,0.81630571256810702,0.7069084671011836,0.59969916654359867,0.49463405199716548,0.39167023974166093,0.29076570373126648,0.19187925844107992,9.4970542056697083E-2,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15,1.9012569296705806E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF148+AF186+AF205+AF167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF149+AF187+AF206+AF168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF150+AF188+AF207+AF169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF211:AF226)","v":33.937437917266081},31.383744259755858,28.881124475395833,26.428557086723014,24.025041045823656,21.669595325742279,20.671362209070999,19.693093754733148,18.734390669482053,17.794861645935974,16.874123202860826,16.23041056883006,15.599572187479909,14.981350573756764,14.37549339230808,13.781753354488371,13.199888117425054,12.629660185103008,12.0708368114274,11.5231899052253,10.986495937147247,10.460535848430755,9.9450949614885893,9.439962892285271,8.9449334644660166,8.4598046252031498,8.1119228882552754,7.7709987860463592,7.4368931658816209,7.1094696581201777,6.7885946205139653,6.4741370836598762,6.1659686975428674]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2042"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AG232>=1)*(AG232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,{"$f":"(BK239>=1)*(BK239-1)","v":9}]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},{"$f":"(AG240>=1)*(AG240-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BK247>=1)*(BK247-1)","v":0}]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2042"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF326","v":3.9197891254900878},3.7237996692155835,3.5278102129410791,3.3318207566665747,3.1358313003920704,2.939841844117566,2.7438523878430616,2.5478629315685573,2.3518734752940529,2.1558840190195485,1.9598945627450441,1.7639051064705398,1.5679156501960354,1.371926193921531,1.1759367376470267,{"$f":"AU326","v":0.97994728137252218},0.7839578250980177,0.58796836882351333,0.39197891254900885,0.19598945627450443,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK326","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.355686381144519,23.137902062087292,21.920117743030065,20.702333423972838,19.484549104915612,18.266764785858385,17.048980466801158,15.831196147743933,14.613411828686708,13.395627509629483,12.177843190572258,10.960058871515033,9.7422745524578076,8.5244902334005808,7.3067059143433548,6.0889215952861289,4.8711372762289029,3.653352957171677,2.435568638114451,1.2177843190572255,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2829656786769914,2.1688173947431419,2.0546691108092925,1.9405208268754428,1.8263725429415931,1.7122242590077437,1.598075975073894,1.4839276911400443,1.3697794072061948,1.2556311232723454,1.1414828393384957,1.027334555404646,0.91318627147079645,0.79903798753694688,0.68488970360309731,0.57074141966924774,0.45659313573539817,0.3424448518015486,0.22829656786769909,0.11414828393384954,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6976431358220303,1.6127609790309287,1.5278788222398272,1.4429966654487256,1.3581145086576241,1.2732323518665225,1.1883501950754209,1.1034680382843194,1.0185858814932178,0.93370372470211638,0.84882156791101493,0.76393941111991348,0.67905725432881203,0.59417509753771047,0.50929294074660902,0.42441078395550752,0.33952862716440602,0.25464647037330451,0.16976431358220301,8.4882156791101504E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7959678166696742,6.3429032955583624,5.8898387744470506,5.4367742533357388,4.983709732224427,4.5306452111131152,4.0775806900018035,3.6245161688904921,3.1714516477791808,2.7183871266678694,2.2653226055565581,1.8122580844452465,1.3591935633339349,0.90612904222262336,0.45306452111131168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82799191728097088,0.74519272555287375,0.66239353382477661,0.57959434209667959,0.49679515036858252,0.41399595864048544,0.33119676691238836,0.24839757518429129,0.16559838345619421,8.2799191728097105E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1772524150842019,1.9595271735757818,1.7418019320673617,1.5240766905589416,1.3063514490505213,1.0886262075421009,0.87090096603368072,0.65317572452526051,0.43545048301684031,0.21772524150842015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.291827759467139,9.0334622075737112,6.775096655680283,4.5167311037868547,2.2583655518934274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6896317711977993,1.5206685940780194,1.3517054169582394,1.1827422398384595,1.0137790627186796,0.84481588559889964,0.67585270847911971,0.50688953135933978,0.33792635423955986,0.16896317711977993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG250:AG265)","v":55.038756000833416},50.24503410141569,45.451312201997979,40.657590302580253,35.863868403162542,31.070146503744816,28.534790156220527,25.999433808696239,23.46407746117195,20.928721113647661,18.393364766123369,16.32749602895538,14.261627291787386,12.195758554619394,10.129889817451401,8.0640210802834051,6.4512168642267245,4.8384126481700438,3.2256084321133618,1.6128042160566809,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2042"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF154*AF$36","v":3.9197891254900878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.355686381144519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2829656786769914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6976431358220303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7959678166696742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82799191728097088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1772524150842019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.291827759467139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6896317711977993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF269:AF284)","v":55.038756000833416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2042"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG232>0,AG250/AG232,0)","v":-0.1959894562745044},-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.1959894562745044,-0.19598945627450443,-0.19598945627450443,-0.19598945627450443,-0.19598945627450443,-0.19598945627450445,-0.19598945627450443,-0.19598945627450443,-0.19598945627450445,-0.19598945627450443,-0.19598945627450443,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.217784319057226,-1.217784319057226,-1.217784319057226,-1.2177843190572257,-1.2177843190572257,-1.2177843190572257,-1.2177843190572255,-1.2177843190572255,-1.2177843190572257,-1.2177843190572257,-1.2177843190572257,-1.217784319057226,-1.217784319057226,-1.2177843190572257,-1.2177843190572257,-1.2177843190572257,-1.2177843190572257,-1.2177843190572257,-1.2177843190572255,-1.2177843190572255,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11414828393384957,-0.11414828393384957,-0.11414828393384958,-0.11414828393384957,-0.11414828393384957,-0.11414828393384958,-0.11414828393384957,-0.11414828393384956,-0.11414828393384957,-0.11414828393384958,-0.11414828393384957,-0.11414828393384956,-0.11414828393384956,-0.11414828393384956,-0.11414828393384956,-0.11414828393384954,-0.11414828393384954,-0.11414828393384953,-0.11414828393384954,-0.11414828393384954,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.4882156791101518E-2,-8.4882156791101518E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.488215679110149E-2,-8.488215679110149E-2,-8.488215679110149E-2,-8.488215679110149E-2,-8.488215679110149E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.488215679110149E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,-8.4882156791101504E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BD239>0,BD257/BD239,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG240>0,AG258/AG240,0)","v":-0.45306452111131162},-0.45306452111131162,-0.45306452111131157,-0.45306452111131157,-0.45306452111131157,-0.45306452111131151,-0.45306452111131151,-0.45306452111131151,-0.45306452111131151,-0.45306452111131157,-0.45306452111131162,-0.45306452111131162,-0.45306452111131162,-0.45306452111131168,-0.45306452111131168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.2799191728097091E-2,-8.2799191728097077E-2,-8.2799191728097077E-2,-8.2799191728097091E-2,-8.2799191728097091E-2,-8.2799191728097091E-2,-8.2799191728097091E-2,-8.2799191728097091E-2,-8.2799191728097105E-2,-8.2799191728097105E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.21772524150842018,-0.21772524150842021,-0.21772524150842021,-0.21772524150842024,-0.21772524150842021,-0.21772524150842018,-0.21772524150842018,-0.21772524150842018,-0.21772524150842015,-0.21772524150842015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2583655518934278,-2.2583655518934278,-2.2583655518934278,-2.2583655518934274,-2.2583655518934274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,-0.16896317711977993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BD247>0,BD265/BD247,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-4.7937218994177178,-4.7937218994177178,-4.7937218994177186,-4.7937218994177169,-4.7937218994177169,-2.53535634752429,-2.5353563475242895,-2.5353563475242895,-2.53535634752429,-2.53535634752429,-2.0658687371679929,-2.0658687371679929,-2.0658687371679929,-2.0658687371679929,-2.0658687371679929,-1.6128042160566811,-1.6128042160566811,-1.6128042160566811,-1.6128042160566809,-1.6128042160566809,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2042"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF250+AF269+AF288+AF307","v":3.9197891254900878},3.7237996692155835,3.5278102129410791,3.3318207566665747,3.1358313003920704,2.939841844117566,2.7438523878430616,2.5478629315685573,2.3518734752940529,2.1558840190195485,1.9598945627450441,1.7639051064705398,1.5679156501960354,1.371926193921531,1.1759367376470267,0.97994728137252218,0.7839578250980177,0.58796836882351333,0.39197891254900885,0.19598945627450443,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.355686381144519,23.137902062087292,21.920117743030065,20.702333423972838,19.484549104915612,18.266764785858385,17.048980466801158,15.831196147743933,14.613411828686708,13.395627509629483,12.177843190572258,10.960058871515033,9.7422745524578076,8.5244902334005808,7.3067059143433548,6.0889215952861289,4.8711372762289029,3.653352957171677,2.435568638114451,1.2177843190572255,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2829656786769914,2.1688173947431419,2.0546691108092925,1.9405208268754428,1.8263725429415931,1.7122242590077437,1.598075975073894,1.4839276911400443,1.3697794072061948,1.2556311232723454,1.1414828393384957,1.027334555404646,0.91318627147079645,0.79903798753694688,0.68488970360309731,0.57074141966924774,0.45659313573539817,0.3424448518015486,0.22829656786769909,0.11414828393384954,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6976431358220303,1.6127609790309287,1.5278788222398272,1.4429966654487256,1.3581145086576241,1.2732323518665225,1.1883501950754209,1.1034680382843194,1.0185858814932178,0.93370372470211638,0.84882156791101493,0.76393941111991348,0.67905725432881203,0.59417509753771047,0.50929294074660902,0.42441078395550752,0.33952862716440602,0.25464647037330451,0.16976431358220301,8.4882156791101504E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV257+AV276+AV295+AV314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF258+AF277+AF296+AF315","v":6.7959678166696742},6.3429032955583624,5.8898387744470506,5.4367742533357388,4.983709732224427,4.5306452111131152,4.0775806900018035,3.6245161688904921,3.1714516477791808,2.7183871266678694,2.2653226055565581,1.8122580844452465,1.3591935633339349,0.90612904222262336,0.45306452111131168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82799191728097088,0.74519272555287375,0.66239353382477661,0.57959434209667959,0.49679515036858252,0.41399595864048544,0.33119676691238836,0.24839757518429129,0.16559838345619421,8.2799191728097105E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1772524150842019,1.9595271735757818,1.7418019320673617,1.5240766905589416,1.3063514490505213,1.0886262075421009,0.87090096603368072,0.65317572452526051,0.43545048301684031,0.21772524150842015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.291827759467139,9.0334622075737112,6.775096655680283,4.5167311037868547,2.2583655518934274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6896317711977993,1.5206685940780194,1.3517054169582394,1.1827422398384595,1.0137790627186796,0.84481588559889964,0.67585270847911971,0.50688953135933978,0.33792635423955986,0.16896317711977993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV265+AV284+AV303+AV322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF326:AF341)","v":55.038756000833416},50.24503410141569,45.451312201997979,40.657590302580253,35.863868403162542,31.070146503744816,28.534790156220527,25.999433808696239,23.46407746117195,20.928721113647661,18.393364766123369,16.32749602895538,14.261627291787386,12.195758554619394,10.129889817451401,8.0640210802834051,6.4512168642267245,4.8384126481700438,3.2256084321133618,1.6128042160566809,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2043","index":69,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AG30","v":2043},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":2.1678090201657363}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,13.46972373743996]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,1.262576488817112]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.93886838935431649]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,3.758457371578781]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.45791451770548813]
[null,"Vehicles",null,null,null,null,20,null,10,13,1.2041125870532756]
[null,"Information technology",null,null,null,null,21,null,5,14,6.2448578960405658]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.93443776619060903]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":30.438757774345842}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785,0.54548431938243669]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2,1.0909686387648734E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2043}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AH39>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,(AH39>=1)*(AH39-1))","v":79},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":78},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":77},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":76},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":75},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":74},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":73},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":72},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":71},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":70},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":69},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":68},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":67},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":66},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":65},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":64},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":63},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":62},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":61},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":60},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":59},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":58},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":57},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":56},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":55},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":54},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":53},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":52},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":51},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":50}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AF$30,AG$30<=$M$2),$M$2-AF$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665,23.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2043"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG115","v":2.1678090201657363},{"$f":"AH115","v":2.1407114074136646},{"$f":"AI115","v":2.1136137946615929},{"$f":"AJ115","v":2.0865161819095213},{"$f":"AK115","v":2.0594185691574496},{"$f":"AL115","v":2.0323209564053779},{"$f":"AM115","v":2.0052233436533062},{"$f":"AN115","v":1.9781257309012346},{"$f":"AO115","v":1.9510281181491629},{"$f":"AP115","v":1.9239305053970912},{"$f":"AQ115","v":1.8968328926450195},{"$f":"AR115","v":1.8697352798929479},{"$f":"AS115","v":1.8426376671408762},{"$f":"AT115","v":1.8155400543888045},{"$f":"AU115","v":1.7884424416367328},{"$f":"AV115","v":1.7613448288846612},{"$f":"AW115","v":1.7342472161325895},{"$f":"AX115","v":1.7071496033805178},{"$f":"AY115","v":1.6800519906284461},{"$f":"AZ115","v":1.6529543778763744},{"$f":"BA115","v":1.6258567651243028},{"$f":"BB115","v":1.5987591523722311},{"$f":"BC115","v":1.5716615396201594},{"$f":"BD115","v":1.5445639268680877},{"$f":"BE115","v":1.5174663141160161},{"$f":"BF115","v":1.4903687013639444},{"$f":"BG115","v":1.4632710886118727},{"$f":"BH115","v":1.436173475859801},{"$f":"BI115","v":1.4090758631077294},{"$f":"BJ115","v":1.3819782503556577},{"$f":"BK115","v":1.354880637603586}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG117:AG118)","v":13.46972373743996},{"$f":"SUM(AH117:AH118)","v":13.245228341815961},{"$f":"SUM(AI117:AI118)","v":13.020732946191963},{"$f":"SUM(AJ117:AJ118)","v":12.796237550567964},{"$f":"SUM(AK117:AK118)","v":12.571742154943966},{"$f":"SUM(AL117:AL118)","v":12.347246759319967},{"$f":"SUM(AM117:AM118)","v":12.122751363695969},{"$f":"SUM(AN117:AN118)","v":11.89825596807197},{"$f":"SUM(AO117:AO118)","v":11.673760572447971},{"$f":"SUM(AP117:AP118)","v":11.449265176823971},{"$f":"SUM(AQ117:AQ118)","v":11.224769781199972},{"$f":"SUM(AR117:AR118)","v":11.000274385575974},{"$f":"SUM(AS117:AS118)","v":10.775778989951974},{"$f":"SUM(AT117:AT118)","v":10.551283594327973},{"$f":"SUM(AU117:AU118)","v":10.326788198703975},{"$f":"SUM(AV117:AV118)","v":10.102292803079976},{"$f":"SUM(AW117:AW118)","v":9.8777974074559758},{"$f":"SUM(AX117:AX118)","v":9.6533020118319754},{"$f":"SUM(AY117:AY118)","v":9.4288066162079769},{"$f":"SUM(AZ117:AZ118)","v":9.2043112205839783},{"$f":"SUM(BA117:BA118)","v":8.979815824959978},{"$f":"SUM(BB117:BB118)","v":8.7553204293359776},{"$f":"SUM(BC117:BC118)","v":8.5308250337119791},{"$f":"SUM(BD117:BD118)","v":8.3063296380879805},{"$f":"SUM(BE117:BE118)","v":8.0818342424639802},{"$f":"SUM(BF117:BF118)","v":7.8573388468399807},{"$f":"SUM(BG117:BG118)","v":7.6328434512159813},{"$f":"SUM(BH117:BH118)","v":7.4083480555919818},{"$f":"SUM(BI117:BI118)","v":7.1838526599679824},{"$f":"SUM(BJ117:BJ118)","v":6.9593572643439829},{"$f":"SUM(BK117:BK118)","v":6.7348618687199835}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG120","v":1.262576488817112},{"$f":"AH120","v":1.2310120765966843},{"$f":"AI120","v":1.1994476643762566},{"$f":"AJ120","v":1.1678832521558289},{"$f":"AK120","v":1.1363188399354012},{"$f":"AL120","v":1.1047544277149735},{"$f":"AM120","v":1.0731900154945457},{"$f":"AN120","v":1.041625603274118},{"$f":"AO120","v":1.0100611910536903},{"$f":"AP120","v":0.97849677883326247},{"$f":"AQ120","v":0.94693236661283464},{"$f":"AR120","v":0.91536795439240681},{"$f":"AS120","v":0.88380354217197898},{"$f":"AT120","v":0.85223912995155116},{"$f":"AU120","v":0.82067471773112333},{"$f":"AV120","v":0.7891103055106955},{"$f":"AW120","v":0.75754589329026767},{"$f":"AX120","v":0.72598148106983984},{"$f":"AY120","v":0.69441706884941201},{"$f":"AZ120","v":0.66285265662898418},{"$f":"BA120","v":0.63128824440855635},{"$f":"BB120","v":0.59972383218812853},{"$f":"BC120","v":0.5681594199677007},{"$f":"BD120","v":0.53659500774727287},{"$f":"BE120","v":0.50503059552684504},{"$f":"BF120","v":0.47346618330641721},{"$f":"BG120","v":0.44190177108598938},{"$f":"BH120","v":0.41033735886556155},{"$f":"BI120","v":0.37877294664513372},{"$f":"BJ120","v":0.34720853442470589},{"$f":"BK120","v":0.31564412220427807}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93886838935431649,0.91539667962045856,0.89192496988660064,0.86845326015274271,0.84498155041888479,0.82150984068502686,0.79803813095116893,0.77456642121731101,0.75109471148345308,0.72762300174959516,0.70415129201573723,0.6806795822818793,0.65720787254802138,0.63373616281416345,0.61026445308030552,0.5867927433464476,0.56332103361258967,0.53984932387873175,0.51637761414487382,0.49290590441101589,0.46943419467715797,0.44596248494330004,0.42249077520944212,0.39901906547558424,0.37554735574172637,0.35207564600786845,0.32860393627401058,0.30513222654015271,0.28166051680629478,0.25818880707243685,0.23471709733857896]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.758457371578781,3.6081190767156297,3.4577807818524784,3.3074424869893271,3.1571041921261758,3.0067658972630245,2.8564276023998731,2.7060893075367218,2.5557510126735705,2.4054127178104192,2.2550744229472679,2.1047361280841166,1.9543978332209655,1.8040595383578144,1.6537212434946631,1.5033829486315118,1.3530446537683607,1.2027063589052096,1.0523680640420583,0.90202976917890709,0.75169147431575589,0.60135317945260469,0.45101488458945349,0.30067658972630229,0.15033829486315115,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45791451770548813,0.4121230659349393,0.36633161416439047,0.32054016239384164,0.27474871062329281,0.22895725885274401,0.18316580708219521,0.13737435531164641,9.1582903541097604E-2,4.5791451770548802E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2041125870532756,1.083701328347948,0.96329006964262043,0.84287881093729289,0.72246755223196535,0.60205629352663781,0.48164503482131027,0.36123377611598273,0.24082251741065513,0.12041125870532757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2448578960405658,4.9958863168324523,3.7469147376243392,2.4979431584162262,1.2489715792081131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93443776619060903,0.84099398957154814,0.74755021295248725,0.65410643633342636,0.56066265971436546,0.46721888309530457,0.37377510647624368,0.28033132985718279,0.18688755323812184,9.344377661906092E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH58:AH73)","v":30.438757774345842},28.473172282849287,26.507586791352729,24.542001299856171,22.576415808359613,20.610830316863058,19.89421640457461,19.177602492286169,18.460988579997725,17.744374667709277,17.027760755420832,16.570793330227325,16.113825905033814,15.656858479840306,15.199891054646798,14.742923629453292,14.285956204259783,13.828988779066275,13.372021353872768,12.915053928679262,12.458086503485751,12.001119078292243,11.544151653098734,11.08718422790523,10.630216802711718,10.173249377518211,9.8666202471878535,9.5599911168574963,9.253361986527139,8.9467328561967818,8.6401037258664264]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2043"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG381","v":2.1678090201657363}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG384","v":13.46972373743996}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG386","v":1.262576488817112}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG387","v":0.93886838935431649}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG389","v":3.758457371578781}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG390","v":0.45791451770548813}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG391","v":1.2041125870532756}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG392","v":6.2448578960405658}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG393","v":0.93443776619060903}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG77:AG92)","v":30.438757774345842},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2043"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,-2.7097612752071704E-2,-2.7097612752071704E-2,-2.7097612752071704E-2,-2.7097612752071704E-2,-2.7097612752071704E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071707E-2,-2.7097612752071711E-2,-2.7097612752071711E-2,-2.7097612752071711E-2,-2.7097612752071711E-2,-2.7097612752071711E-2,-2.7097612752071711E-2,-2.7097612752071711E-2,-2.7097612752071714E-2,-2.7097612752071714E-2,-2.7097612752071714E-2,-2.7097612752071714E-2,-2.7097612752071714E-2,-2.7097612752071717E-2,-2.7097612752071717E-2,-2.7097612752071717E-2,-2.7097612752071717E-2,-2.7097612752071721E-2,-2.7097612752071721E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.22449539562399934,-0.22449539562399934,-0.22449539562399937,-0.22449539562399937,-0.22449539562399939,-0.22449539562399939,-0.22449539562399942,-0.22449539562399942,-0.22449539562399945,-0.22449539562399942,-0.22449539562399945,-0.22449539562399948,-0.22449539562399945,-0.22449539562399942,-0.22449539562399945,-0.22449539562399948,-0.22449539562399945,-0.22449539562399942,-0.22449539562399945,-0.22449539562399948,-0.22449539562399945,-0.22449539562399942,-0.22449539562399945,-0.22449539562399948,-0.22449539562399945,-0.22449539562399945,-0.22449539562399945,-0.22449539562399945,-0.22449539562399945,-0.22449539562399945,-0.22449539562399945]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,-3.1564412220427801E-2,-3.1564412220427801E-2,-3.1564412220427808E-2,-3.1564412220427808E-2,-3.1564412220427808E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427822E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427815E-2,-3.1564412220427808E-2,-3.1564412220427808E-2,-3.1564412220427808E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,-2.3471709733857912E-2,-2.3471709733857912E-2,-2.3471709733857912E-2,-2.3471709733857912E-2,-2.3471709733857912E-2,-2.3471709733857909E-2,-2.3471709733857909E-2,-2.3471709733857909E-2,-2.3471709733857909E-2,-2.3471709733857909E-2,-2.3471709733857909E-2,-2.3471709733857905E-2,-2.3471709733857905E-2,-2.3471709733857905E-2,-2.3471709733857905E-2,-2.3471709733857905E-2,-2.3471709733857902E-2,-2.3471709733857902E-2,-2.3471709733857902E-2,-2.3471709733857898E-2,-2.3471709733857898E-2,-2.3471709733857898E-2,-2.3471709733857895E-2,-2.3471709733857898E-2,-2.3471709733857898E-2,-2.3471709733857895E-2,-2.3471709733857898E-2,-2.3471709733857902E-2,-2.3471709733857898E-2,-2.3471709733857895E-2,-2.3471709733857895E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.15033829486315123,-0.15033829486315123,-0.15033829486315123,-0.15033829486315123,-0.15033829486315123,-0.15033829486315123,-0.15033829486315123,-0.1503382948631512,-0.1503382948631512,-0.1503382948631512,-0.1503382948631512,-0.15033829486315117,-0.1503382948631512,-0.1503382948631512,-0.1503382948631512,-0.15033829486315117,-0.1503382948631512,-0.1503382948631512,-0.15033829486315117,-0.15033829486315117,-0.15033829486315117,-0.15033829486315117,-0.15033829486315117,-0.15033829486315115,-0.15033829486315115,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-4.5791451770548816E-2,-4.5791451770548809E-2,-4.5791451770548809E-2,-4.5791451770548809E-2,-4.5791451770548802E-2,-4.5791451770548802E-2,-4.5791451770548802E-2,-4.5791451770548802E-2,-4.5791451770548802E-2,-4.5791451770548802E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.12041125870532757,-0.12041125870532755,-0.12041125870532755,-0.12041125870532755,-0.12041125870532755,-0.12041125870532757,-0.12041125870532757,-0.12041125870532758,-0.12041125870532757,-0.12041125870532757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-1.2489715792081131,-1.2489715792081131,-1.2489715792081131,-1.2489715792081131,-1.2489715792081131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-9.3443776619060906E-2,-9.3443776619060906E-2,-9.3443776619060906E-2,-9.3443776619060906E-2,-9.3443776619060906E-2,-9.344377661906092E-2,-9.344377661906092E-2,-9.3443776619060934E-2,-9.344377661906092E-2,-9.344377661906092E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9655854914965583,-1.9655854914965583,-1.9655854914965585,-1.9655854914965585,-1.9655854914965585,-0.71661391228844529,-0.71661391228844529,-0.71661391228844529,-0.7166139122884454,-0.71661391228844529,-0.45696742519350814,-0.45696742519350808,-0.45696742519350814,-0.45696742519350808,-0.45696742519350814,-0.45696742519350808,-0.45696742519350814,-0.45696742519350808,-0.45696742519350808,-0.45696742519350808,-0.45696742519350808,-0.45696742519350808,-0.45696742519350808,-0.45696742519350803,-0.45696742519350803,-0.30662913033035688,-0.30662913033035688,-0.30662913033035694,-0.30662913033035688,-0.30662913033035688,-0.30662913033035688]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1678090201657363,2.1407114074136646,2.1136137946615929,2.0865161819095213,2.0594185691574496,2.0323209564053779,2.0052233436533062,1.9781257309012346,1.9510281181491629,1.9239305053970912,1.8968328926450195,1.8697352798929479,1.8426376671408762,1.8155400543888045,1.7884424416367328,1.7613448288846612,1.7342472161325895,1.7071496033805178,1.6800519906284461,1.6529543778763744,1.6258567651243028,1.5987591523722311,1.5716615396201594,1.5445639268680877,1.5174663141160161,1.4903687013639444,1.4632710886118727,1.436173475859801,1.4090758631077294,1.3819782503556577,1.354880637603586,1.3277830248515143]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.46972373743996,13.245228341815961,13.020732946191963,12.796237550567964,12.571742154943966,12.347246759319967,12.122751363695969,11.89825596807197,11.673760572447971,11.449265176823971,11.224769781199972,11.000274385575974,10.775778989951974,10.551283594327973,10.326788198703975,10.102292803079976,9.8777974074559758,9.6533020118319754,9.4288066162079769,9.2043112205839783,8.979815824959978,8.7553204293359776,8.5308250337119791,8.3063296380879805,8.0818342424639802,7.8573388468399807,7.6328434512159813,7.4083480555919818,7.1838526599679824,6.9593572643439829,6.7348618687199835,6.510366473095984]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.262576488817112,1.2310120765966843,1.1994476643762566,1.1678832521558289,1.1363188399354012,1.1047544277149735,1.0731900154945457,1.041625603274118,1.0100611910536903,0.97849677883326247,0.94693236661283464,0.91536795439240681,0.88380354217197898,0.85223912995155116,0.82067471773112333,0.7891103055106955,0.75754589329026767,0.72598148106983984,0.69441706884941201,0.66285265662898418,0.63128824440855635,0.59972383218812853,0.5681594199677007,0.53659500774727287,0.50503059552684504,0.47346618330641721,0.44190177108598938,0.41033735886556155,0.37877294664513372,0.34720853442470589,0.31564412220427807,0.28407970998385024]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93886838935431649,0.91539667962045856,0.89192496988660064,0.86845326015274271,0.84498155041888479,0.82150984068502686,0.79803813095116893,0.77456642121731101,0.75109471148345308,0.72762300174959516,0.70415129201573723,0.6806795822818793,0.65720787254802138,0.63373616281416345,0.61026445308030552,0.5867927433464476,0.56332103361258967,0.53984932387873175,0.51637761414487382,0.49290590441101589,0.46943419467715797,0.44596248494330004,0.42249077520944212,0.39901906547558424,0.37554735574172637,0.35207564600786845,0.32860393627401058,0.30513222654015271,0.28166051680629478,0.25818880707243685,0.23471709733857896,0.21124538760472106]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.758457371578781,3.6081190767156297,3.4577807818524784,3.3074424869893271,3.1571041921261758,3.0067658972630245,2.8564276023998731,2.7060893075367218,2.5557510126735705,2.4054127178104192,2.2550744229472679,2.1047361280841166,1.9543978332209655,1.8040595383578144,1.6537212434946631,1.5033829486315118,1.3530446537683607,1.2027063589052096,1.0523680640420583,0.90202976917890709,0.75169147431575589,0.60135317945260469,0.45101488458945349,0.30067658972630229,0.15033829486315115,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45791451770548813,0.4121230659349393,0.36633161416439047,0.32054016239384164,0.27474871062329281,0.22895725885274401,0.18316580708219521,0.13737435531164641,9.1582903541097604E-2,4.5791451770548802E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2041125870532756,1.083701328347948,0.96329006964262043,0.84287881093729289,0.72246755223196535,0.60205629352663781,0.48164503482131027,0.36123377611598273,0.24082251741065513,0.12041125870532757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2448578960405658,4.9958863168324523,3.7469147376243392,2.4979431584162262,1.2489715792081131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93443776619060903,0.84099398957154814,0.74755021295248725,0.65410643633342636,0.56066265971436546,0.46721888309530457,0.37377510647624368,0.28033132985718279,0.18688755323812184,9.344377661906092E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG115:AG130)","v":30.438757774345842},28.473172282849287,26.507586791352729,24.542001299856171,22.576415808359613,20.610830316863058,19.89421640457461,19.177602492286169,18.460988579997725,17.744374667709277,17.027760755420832,16.570793330227325,16.113825905033814,15.656858479840306,15.199891054646798,14.742923629453292,14.285956204259783,13.828988779066275,13.372021353872768,12.915053928679262,12.458086503485751,12.001119078292243,11.544151653098734,11.08718422790523,10.630216802711718,10.173249377518211,9.8666202471878535,9.5599911168574963,9.253361986527139,8.9467328561967818,8.6401037258664264,8.3334745955360692]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2043"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG211","v":2.1678090201657363},2.1137051726729692,2.0606834021300577,2.0087220669980042,1.9577999585685919,1.9078962923077678,1.8589906993721601,1.8110632182952646,1.764094286839907,1.7180647340136566,1.6729557722439312,1.6287489897096004,1.5854263428259561,1.5429701488799847,{"$f":"AU211","v":1.5013630788129328},1.460588150147222,1.4206287200548253,1.3814684785642766,1.3430914419035389,1.3054819459760159,1.2686246399670433,1.2325044800782503,1.197106723387233,1.1624169218300362,1.1284209163039833,1.0951048308884515,1.0624550671812303,1.0304582987481534,0.99910146568373814,0.96837176928061119,0.93825666680554676]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG213:AG214)","v":13.46972373743996},13.086215046432001,12.710376529244201,12.342054782400158,11.981099470492996,11.627363264823977,11.280701783268338,10.940973531343811,10.608039844457776,10.281764831309461,9.9620153184241129,9.6486607957964718,9.341573363621384,9.0406276800897967,8.745700910228841,8.4566726757651054,8.1734250059906444,7.8958422896116724,7.6238112275602798,7.3572207867499149,7.0959621547557576,6.8399286954014835,6.5890159052342945,6.3431213708704499,6.102144727193882,5.8659876163908455,5.6345536478038696,5.4077483585886332,5.1854791751577016,4.9676553753953883,4.7541880516283213]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG216","v":1.262576488817112},1.2170207461170799,1.1723761182710484,1.1286243829819376,1.085747682398609,1.0437285158269469,1.0025497325867181,0.96219452501129388,0.92264642158737808,0.88388928023194069,0.84590728170361196,0.80868492314584983,0.772207011759243,0.7364586586003683,{"$f":"AU216","v":0.70142527250467102},0.66709255413088775,0.6334464901245801,0.60047334739839864,0.56815966752674085,0.53649226125251614,0.50545820310377598,0.47504482611801058,0.44523971667196049,0.41603070941483145,0.38740588230284495,0.35935355173309819,0.33186226777474637,0.30492080949556161,0.27851818038196052,0.25264360385063145,0.22728651884992898]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93886838935431649,0.9049925432939403,0.87179421415477165,0.83925985159838634,0.80737617629312874,0.77613017449397625,0.74550909273080679,0.71550043260290075,0.68609194567755283,0.65727162849071186,0.62902771764760768,0.60134868502136563,0.57422323304764844,0.54764029011340554,0.52158900603784752,0.4960587476438007,0.47103909441763481,0.44651983425599223,0.42249095929758251,0.39894266183834098,0.37586533032828429,0.35324954544842874,0.33108607626617026,0.30936587646755698,0.28808008066491597,0.26722000077832775,0.24677712248947131,0.22674310176639201,0.20710976145777429,0.18786908795532892,0.16901322792293247]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.758457371578781,3.5688925255824535,3.3831189765060525,3.2010608984111797,3.022643981878204,2.8477954036758879,2.676443797037618,2.5085192225321138,2.3439531395167195,2.1826783781616332,2.0246291120336486,1.8697408312282238,1.7179503160389074,1.5691956111533774,1.423416000365558,1.2805519817934949,1.1405452435928731,1.0033386401562638,0.86887616878838669,0.73710294684786715,0.60796518934615795,0.48141018699448296,0.35738628468984146,0.23584286043129282,0.11673030465791516,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45791451770548813,0.40784929668348424,0.35878538008192046,0.31070274181238794,0.2635817563082461,0.21740319051418708,0.17214819603600925,0.12779830144739499,8.4335404750552997E-2,4.1741765987647846E-2,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2041125870532756,1.0724632060546775,0.94344681267605135,0.81701074716499777,0.69310340296416528,0.57167420564734939,0.45267359227686982,0.33605299117379989,0.22176480209279131,0.10976237679340291,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2448578960405658,4.9449183278405346,3.670977551004504,2.4225155897051938,1.1990228676318699,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93443776619060903,0.83227277362811247,0.73215108091686587,0.63403182205984421,0.53787494837996297,0.4436412121736793,0.35129215069152131,0.26079007043900648,0.17209803179154198,8.5179833917026757E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH135:AH150)","v":30.438757774345842},28.148329638305249,25.903710064985468,23.703982883132088,21.548250244915771,19.435632259463787,18.540309044000054,17.662892292845605,16.803023876714239,15.960352828905494,15.134535202052929,14.557184224901528,13.991380267293154,13.436892388836947,12.893494267949867,12.360964109480527,11.839084554180573,11.32764258998662,10.826429465076545,10.335240602664671,9.8538755175010362,9.382137734040672,8.9198347062495156,8.4667777390141836,8.0227819111235572,7.5876659997907456,7.2756481052493411,6.969870568598763,6.6702085826811981,6.3765398364819834,6.0887444652067524]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2043"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG381","v":2.1678090201657363}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG384","v":13.46972373743996}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG386","v":1.262576488817112}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG387","v":0.93886838935431649}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG389","v":3.758457371578781}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG390","v":0.45791451770548813}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG391","v":1.2041125870532756}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG392","v":6.2448578960405658}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG393","v":0.93443776619060903}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AG396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG154:AG169)","v":30.438757774345842},{"$f":"SUM(AH154:AH169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2043"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.4103847492766977E-2,-5.3021770542911628E-2,-5.1961335132053393E-2,-5.0922108429412326E-2,-4.9903666260824084E-2,-4.8905592935607596E-2,-4.7927481076895442E-2,-4.6968931455357535E-2,-4.6029552826250382E-2,-4.5108961769725377E-2,-4.4206782534330864E-2,-4.3322646883644247E-2,-4.245619394597136E-2,-4.1607070067051929E-2,-4.0774928665710891E-2,-3.9959430092396671E-2,-3.9160241490548732E-2,-3.8377036660737766E-2,-3.7609495927523003E-2,-3.6857306008972551E-2,-3.6120159888793094E-2,-3.5397756691017232E-2,-3.4689801557196885E-2,-3.399600552605294E-2,-3.3316085415531882E-2,-3.2649763707221245E-2,-3.1996768433076819E-2,-3.1356833064415279E-2,-3.0729696403126974E-2,-3.0115102475064433E-2,-2.9512800425563149E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.38350869100795842,-0.37583851718779926,-0.36832174684404329,-0.3609553119071624,-0.35373620566901909,-0.34666148155563875,-0.33972825192452594,-0.33293368688603542,-0.32627501314831475,-0.31974951288534842,-0.31335452262764141,-0.3070874321750886,-0.30094568353158679,-0.29492676986095506,-0.28902823446373593,-0.2832476697744612,-0.27758271637897197,-0.27203106205139255,-0.2665904408103647,-0.26125863199415739,-0.25603345935427424,-0.25091279016718876,-0.24589453436384498,-0.24097664367656807,-0.23615711080303667,-0.23143396858697593,-0.22680528921523641,-0.22226918343093166,-0.21782379976231303,-0.21346732376706679,-0.20919797729172546,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,-4.5555742700032119E-2,-4.4644627846031473E-2,-4.3751735289110846E-2,-4.2876700583328625E-2,-4.2019166571662048E-2,-4.1178783240228806E-2,-4.0355207575424226E-2,-3.9548103423915751E-2,-3.8757141355437431E-2,-3.7981998528328682E-2,-3.7222358557762104E-2,-3.6477911386606859E-2,-3.5748353158874722E-2,-3.5033386095697228E-2,-3.433271837378328E-2,-3.3646064006307617E-2,-3.2973142726181466E-2,-3.2313679871657834E-2,-3.166740627422468E-2,-3.1034058148740183E-2,-3.0413376985765378E-2,-2.9805109446050068E-2,-2.9209007257129067E-2,-2.8624827111986485E-2,-2.8052330569746754E-2,-2.7491283958351816E-2,-2.6941458279184777E-2,-2.640262911360108E-2,-2.587457653132906E-2,-2.5357085000702478E-2,-2.4849943300688428E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3875846060376226E-2,-3.3198329139168703E-2,-3.2534362556385331E-2,-3.1883675305257625E-2,-3.1246001799152465E-2,-3.0621081763169418E-2,-3.0008660127906026E-2,-2.9408486925347907E-2,-2.8820317186840947E-2,-2.8243910843104129E-2,-2.7679032626242044E-2,-2.7125451973717202E-2,-2.6582942934242858E-2,-2.6051284075557998E-2,-2.553025839404684E-2,-2.5019653226165901E-2,-2.4519260161642582E-2,-2.4028874958409729E-2,-2.3548297459241533E-2,-2.3077331510056705E-2,-2.261578487985557E-2,-2.2163469182258456E-2,-2.1720199798613289E-2,-2.1285795802641019E-2,-2.0860079886588199E-2,-2.0442878288856433E-2,-2.0034020723079304E-2,-1.9633340308617717E-2,-1.9240673502445363E-2,-1.8855860032396456E-2,-1.8478742831748527E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.18956484599632756,-0.18577354907640098,-0.18205807809487295,-0.17841691653297548,-0.17484857820231595,-0.17135160663826965,-0.16792457450550421,-0.16456608301539413,-0.16127476135508628,-0.15804926612798456,-0.15488828080542483,-0.15179051518931636,-0.14875470488553003,-0.1457796107878194,-0.14286401857206302,-0.14000673820062173,-0.13720660343660931,-0.13446247136787712,-0.13177322194051955,-0.12913775750170919,-0.12655500235167499,-0.12402390230464148,-0.12154342425854865,-0.11911255577337766,-0.11673030465791012,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.0065221022003864E-2,-4.9063916601563777E-2,-4.8082638269532511E-2,-4.712098550414185E-2,-4.6178565794059011E-2,-4.525499447817783E-2,-4.4349894588614269E-2,-4.3462896696841988E-2,-4.2593638762905152E-2,-4.1741765987647048E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.1316493809985981,-0.12901639337862614,-0.1264360655110536,-0.12390734420083253,-0.12142919731681588,-0.11900061337047957,-0.11662060110306995,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-0.11428818908100857},-0.11200242529938841,-0.10976237679340063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2999395682000314,-1.2739407768360307,-1.2484619612993102,-1.2234927220733238,-1.1990228676318573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.10216499256249659,-0.10012169271124664,-9.8119258857021704E-2,-9.615687367988128E-2,-9.4233736206283655E-2,-9.2349061482157976E-2,-9.0502080252514799E-2,-8.8692038647464513E-2,-8.6918197874515227E-2,-8.5179833917024925E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH192:AH207)","v":-2.2904281360405911},-2.2446195733197793,-2.1997271818533837,-2.1557326382163162,-2.1126179854519895,-0.8953232154637295,-0.87741675115445483,-0.85986841613136589,-0.84267104780873858,-0.82581762685256366,-0.57735097715140127,-0.56580395760837332,-0.55448787845620573,-0.54339812088708161,-0.53253015846933993,-0.52187955529995311,-0.51144196419395405,-0.50121312491007497,-0.49118886241187348,-0.48136508516363602,-0.47173778346036321,-0.46230302779115606,-0.45305696723533284,-0.44399582789062614,-0.43511591133281369,-0.31201789454140544,-0.30577753665057728,-0.29966198591756577,-0.2936687461992144,-0.28779537127523019,-0.28203946384972556]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG135+AG173+AG192+AG154","v":2.1678090201657363},2.1137051726729692,2.0606834021300577,2.0087220669980042,1.9577999585685919,1.9078962923077678,1.8589906993721601,1.8110632182952646,1.764094286839907,1.7180647340136566,1.6729557722439312,1.6287489897096004,1.5854263428259561,1.5429701488799847,1.5013630788129328,1.460588150147222,1.4206287200548253,1.3814684785642766,1.3430914419035389,1.3054819459760159,1.2686246399670433,1.2325044800782503,1.197106723387233,1.1624169218300362,1.1284209163039833,1.0951048308884515,1.0624550671812303,1.0304582987481534,0.99910146568373814,0.96837176928061119,0.93825666680554676,0.90874386637998361]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG136+AG174+AG193+AG155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG137+AG175+AG194+AG156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG138+AG176+AG195+AG157","v":13.46972373743996},13.086215046432001,12.710376529244201,12.342054782400158,11.981099470492996,11.627363264823977,11.280701783268338,10.940973531343811,10.608039844457776,10.281764831309461,9.9620153184241129,9.6486607957964718,9.341573363621384,9.0406276800897967,8.745700910228841,8.4566726757651054,8.1734250059906444,7.8958422896116724,7.6238112275602798,7.3572207867499149,7.0959621547557576,6.8399286954014835,6.5890159052342945,6.3431213708704499,6.102144727193882,5.8659876163908455,5.6345536478038696,5.4077483585886332,5.1854791751577016,4.9676553753953883,4.7541880516283213,4.5449900743365959]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG139+AG177+AG196+AG158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG140+AG178+AG197+AG159","v":1.262576488817112},1.2170207461170799,1.1723761182710484,1.1286243829819376,1.085747682398609,1.0437285158269469,1.0025497325867181,0.96219452501129388,0.92264642158737808,0.88388928023194069,0.84590728170361196,0.80868492314584983,0.772207011759243,0.7364586586003683,0.70142527250467102,0.66709255413088775,0.6334464901245801,0.60047334739839864,0.56815966752674085,0.53649226125251614,0.50545820310377598,0.47504482611801058,0.44523971667196049,0.41603070941483145,0.38740588230284495,0.35935355173309819,0.33186226777474637,0.30492080949556161,0.27851818038196052,0.25264360385063145,0.22728651884992898,0.20243657554924055]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG141+AG179+AG198+AG160","v":0.93886838935431649},0.9049925432939403,0.87179421415477165,0.83925985159838634,0.80737617629312874,0.77613017449397625,0.74550909273080679,0.71550043260290075,0.68609194567755283,0.65727162849071186,0.62902771764760768,0.60134868502136563,0.57422323304764844,0.54764029011340554,0.52158900603784752,0.4960587476438007,0.47103909441763481,0.44651983425599223,0.42249095929758251,0.39894266183834098,0.37586533032828429,0.35324954544842874,0.33108607626617026,0.30936587646755698,0.28808008066491597,0.26722000077832775,0.24677712248947131,0.22674310176639201,0.20710976145777429,0.18786908795532892,0.16901322792293247,0.15053448509118394]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG142+AG180+AG199+AG161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG143+AG181+AG200+AG162","v":3.758457371578781},3.5688925255824535,3.3831189765060525,3.2010608984111797,3.022643981878204,2.8477954036758879,2.676443797037618,2.5085192225321138,2.3439531395167195,2.1826783781616332,2.0246291120336486,1.8697408312282238,1.7179503160389074,1.5691956111533774,1.423416000365558,1.2805519817934949,1.1405452435928731,1.0033386401562638,0.86887616878838669,0.73710294684786715,0.60796518934615795,0.48141018699448296,0.35738628468984146,0.23584286043129282,0.11673030465791516,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15,5.0376369742366478E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG144+AG182+AG201+AG163","v":0.45791451770548813},0.40784929668348424,0.35878538008192046,0.31070274181238794,0.2635817563082461,0.21740319051418708,0.17214819603600925,0.12779830144739499,8.4335404750552997E-2,4.1741765987647846E-2,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16,7.9797279894933126E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG145+AG183+AG202+AG164","v":1.2041125870532756},1.0724632060546775,0.94344681267605135,0.81701074716499777,0.69310340296416528,0.57167420564734939,0.45267359227686982,0.33605299117379989,0.22176480209279131,0.10976237679340291,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15,2.2759572004815709E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG146+AG184+AG203+AG165","v":6.2448578960405658},4.9449183278405346,3.670977551004504,2.4225155897051938,1.1990228676318699,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14,1.2656542480726785E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG147+AG185+AG204+AG166","v":0.93443776619060903},0.83227277362811247,0.73215108091686587,0.63403182205984421,0.53787494837996297,0.4436412121736793,0.35129215069152131,0.26079007043900648,0.17209803179154198,8.5179833917026757E-2,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15,1.8318679906315083E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG148+AG186+AG205+AG167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG149+AG187+AG206+AG168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG150+AG188+AG207+AG169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG211:AG226)","v":30.438757774345842},28.148329638305249,25.903710064985468,23.703982883132088,21.548250244915771,19.435632259463787,18.540309044000054,17.662892292845605,16.803023876714239,15.960352828905494,15.134535202052929,14.557184224901528,13.991380267293154,13.436892388836947,12.893494267949867,12.360964109480527,11.839084554180573,11.32764258998662,10.826429465076545,10.335240602664671,9.8538755175010362,9.382137734040672,8.9198347062495156,8.4667777390141836,8.0227819111235572,7.5876659997907456,7.2756481052493411,6.969870568598763,6.6702085826811981,6.3765398364819834,6.0887444652067524,5.8067050013570274]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2043"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AH232>=1)*(AH232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"(BK239>=1)*(BK239-1)","v":10}]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},{"$f":"(AH240>=1)*(AH240-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BK247>=1)*(BK247-1)","v":0}]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2043"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG326","v":3.6039338373032077},3.4237371454380474,3.2435404535728871,3.0633437617077268,2.8831470698425665,2.7029503779774062,2.5227536861122459,2.3425569942470856,2.1623603023819253,1.9821636105167648,1.8019669186516043,1.6217702267864438,1.4415735349212833,1.261376843056123,{"$f":"AU326","v":1.0811801511909624},0.90098345932580204,0.72078676746064163,0.54059007559548122,0.36039338373032082,0.18019669186516041,0,0,0,0,0,0,0,0,0,0,{"$f":"BK326","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.393113371571243,21.27345770299268,20.153802034414117,19.034146365835554,17.914490697256991,16.794835028678428,15.675179360099866,14.555523691521305,13.435868022942744,12.316212354364183,11.19655668578562,10.076901017207058,8.9572453486284971,7.8375896800499349,6.7179340114713728,5.5982783428928107,4.4786226743142485,3.3589670057356864,2.2393113371571243,1.1196556685785621,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0990050728193688,1.9940548191784004,1.8891045655374321,1.7841543118964636,1.679204058255495,1.5742538046145267,1.4693035509735581,1.3643532973325896,1.2594030436916213,1.1544527900506529,1.0495025364096844,0.94455228276871595,0.83960202912774751,0.73465177548677907,0.62970152184581063,0.52475126820484219,0.41980101456387375,0.31485076092290532,0.20990050728193688,0.10495025364096844,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.560847623426576,1.4828052422552471,1.4047628610839182,1.3267204799125893,1.2486780987412605,1.1706357175699318,1.0925933363986029,1.014550955227274,0.93650857405594523,0.85846619288461645,0.78042381171328767,0.7023814305419589,0.62433904937063012,0.54629666819930134,0.46825428702797256,0.39021190585664378,0.312169524685315,0.23412714351398625,0.1560847623426575,7.8042381171328751E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2483510177750192,5.8317942832566843,5.4152375487383493,4.9986808142200143,4.5821240797016802,4.1655673451833453,3.7490106106650107,3.3324538761466762,2.9158971416283417,2.4993404071100072,2.0827836725916726,1.6662269380733381,1.2496702035550036,0.83311346903666905,0.41655673451833453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76127260731898649,0.68514534658708781,0.60901808585518913,0.53289082512329045,0.45676356439139182,0.38063630365949319,0.30450904292759456,0.22838178219569594,0.15225452146379731,7.6127260731898655E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0018101484199158,1.8016291335779242,1.6014481187359326,1.401267103893941,1.2010860890519495,1.0009050742099579,0.80072405936796631,0.60054304452597473,0.40036202968398316,0.20018101484199158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.381936079853588,8.3055488638828709,6.2291616479121537,4.1527744319414364,2.0763872159707182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5534818118668456,1.3981336306801611,1.2427854494934765,1.0874372683067919,0.9320890871201073,0.77674090593342271,0.62139272474673812,0.46604454356005359,0.31069636237336906,0.15534818118668453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH250:AH265)","v":50.603751570354746},46.196306167849102,41.788860765343451,37.381415362837814,32.973969960332148,28.566524557826508,26.235466371291583,23.904408184756655,21.573349998221726,19.242291811686798,16.911233625151869,15.011831895377515,13.112430165603159,11.213028435828807,9.3136267060544533,7.4142249762800994,5.9313799810240777,4.4485349857680596,2.9656899905120389,1.4828449952560194,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2043"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG154*AG$36","v":3.6039338373032077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.393113371571243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0990050728193688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.560847623426576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2483510177750192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76127260731898649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0018101484199158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.381936079853588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5534818118668456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG269:AG284)","v":50.603751570354746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2043"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH232>0,AH250/AH232,0)","v":-0.18019669186516038},-0.18019669186516038,-0.18019669186516041,-0.18019669186516041,-0.18019669186516041,-0.18019669186516041,-0.18019669186516044,-0.18019669186516044,-0.18019669186516044,-0.18019669186516044,-0.18019669186516044,-0.18019669186516041,-0.18019669186516041,-0.18019669186516044,-0.18019669186516041,-0.18019669186516041,-0.18019669186516041,-0.18019669186516041,-0.18019669186516041,-0.18019669186516041,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785619,-1.1196556685785619,-1.1196556685785619,-1.1196556685785619,-1.1196556685785619,-1.1196556685785619,-1.1196556685785621,-1.1196556685785619,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,-1.1196556685785621,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10495025364096844,-0.10495025364096844,-0.10495025364096845,-0.10495025364096844,-0.10495025364096844,-0.10495025364096845,-0.10495025364096844,-0.10495025364096842,-0.10495025364096844,-0.10495025364096845,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,-0.10495025364096844,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.8042381171328806E-2,-7.8042381171328792E-2,-7.8042381171328792E-2,-7.8042381171328778E-2,-7.8042381171328778E-2,-7.8042381171328792E-2,-7.8042381171328778E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328765E-2,-7.8042381171328751E-2,-7.8042381171328751E-2,-7.8042381171328751E-2,-7.8042381171328751E-2,-7.8042381171328751E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BD239>0,BD257/BD239,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH240>0,AH258/AH240,0)","v":-0.41655673451833464},-0.41655673451833458,-0.41655673451833458,-0.41655673451833453,-0.41655673451833458,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,-0.41655673451833453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.6127260731898655E-2,-7.6127260731898641E-2,-7.6127260731898641E-2,-7.6127260731898641E-2,-7.6127260731898641E-2,-7.6127260731898641E-2,-7.6127260731898641E-2,-7.6127260731898641E-2,-7.6127260731898655E-2,-7.6127260731898655E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,-0.20018101484199158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0763872159707177,-2.0763872159707177,-2.0763872159707177,-2.0763872159707182,-2.0763872159707182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15534818118668456,-0.15534818118668456,-0.15534818118668456,-0.15534818118668456,-0.15534818118668456,-0.15534818118668453,-0.15534818118668453,-0.15534818118668453,-0.15534818118668453,-0.15534818118668453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BD247>0,BD265/BD247,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.4074454025056466,-4.4074454025056466,-4.4074454025056466,-4.4074454025056466,-4.4074454025056466,-2.3310581865349289,-2.3310581865349285,-2.3310581865349285,-2.3310581865349285,-2.3310581865349289,-1.899401729774354,-1.899401729774354,-1.899401729774354,-1.8994017297743544,-1.899401729774354,-1.4828449952560194,-1.4828449952560194,-1.4828449952560194,-1.4828449952560194,-1.4828449952560194,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2043"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG250+AG269+AG288+AG307","v":3.6039338373032077},3.4237371454380474,3.2435404535728871,3.0633437617077268,2.8831470698425665,2.7029503779774062,2.5227536861122459,2.3425569942470856,2.1623603023819253,1.9821636105167648,1.8019669186516043,1.6217702267864438,1.4415735349212833,1.261376843056123,1.0811801511909624,0.90098345932580204,0.72078676746064163,0.54059007559548122,0.36039338373032082,0.18019669186516041,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.393113371571243,21.27345770299268,20.153802034414117,19.034146365835554,17.914490697256991,16.794835028678428,15.675179360099866,14.555523691521305,13.435868022942744,12.316212354364183,11.19655668578562,10.076901017207058,8.9572453486284971,7.8375896800499349,6.7179340114713728,5.5982783428928107,4.4786226743142485,3.3589670057356864,2.2393113371571243,1.1196556685785621,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0990050728193688,1.9940548191784004,1.8891045655374321,1.7841543118964636,1.679204058255495,1.5742538046145267,1.4693035509735581,1.3643532973325896,1.2594030436916213,1.1544527900506529,1.0495025364096844,0.94455228276871595,0.83960202912774751,0.73465177548677907,0.62970152184581063,0.52475126820484219,0.41980101456387375,0.31485076092290532,0.20990050728193688,0.10495025364096844,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.560847623426576,1.4828052422552471,1.4047628610839182,1.3267204799125893,1.2486780987412605,1.1706357175699318,1.0925933363986029,1.014550955227274,0.93650857405594523,0.85846619288461645,0.78042381171328767,0.7023814305419589,0.62433904937063012,0.54629666819930134,0.46825428702797256,0.39021190585664378,0.312169524685315,0.23412714351398625,0.1560847623426575,7.8042381171328751E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV257+AV276+AV295+AV314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG258+AG277+AG296+AG315","v":6.2483510177750192},5.8317942832566843,5.4152375487383493,4.9986808142200143,4.5821240797016802,4.1655673451833453,3.7490106106650107,3.3324538761466762,2.9158971416283417,2.4993404071100072,2.0827836725916726,1.6662269380733381,1.2496702035550036,0.83311346903666905,0.41655673451833453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76127260731898649,0.68514534658708781,0.60901808585518913,0.53289082512329045,0.45676356439139182,0.38063630365949319,0.30450904292759456,0.22838178219569594,0.15225452146379731,7.6127260731898655E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0018101484199158,1.8016291335779242,1.6014481187359326,1.401267103893941,1.2010860890519495,1.0009050742099579,0.80072405936796631,0.60054304452597473,0.40036202968398316,0.20018101484199158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.381936079853588,8.3055488638828709,6.2291616479121537,4.1527744319414364,2.0763872159707182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5534818118668456,1.3981336306801611,1.2427854494934765,1.0874372683067919,0.9320890871201073,0.77674090593342271,0.62139272474673812,0.46604454356005359,0.31069636237336906,0.15534818118668453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV265+AV284+AV303+AV322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG326:AG341)","v":50.603751570354746},46.196306167849102,41.788860765343451,37.381415362837814,32.973969960332148,28.566524557826508,26.235466371291583,23.904408184756655,21.573349998221726,19.242291811686798,16.911233625151869,15.011831895377515,13.112430165603159,11.213028435828807,9.3136267060544533,7.4142249762800994,5.9313799810240777,4.4485349857680596,2.9656899905120389,1.4828449952560194,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2044","index":70,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AH30","v":2044},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":1.9498159188243263}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,12.11521933948702]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,1.1356128301563746]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.8444565523138402]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,3.3805099735061854]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.41186700847598801]
[null,"Vehicles",null,null,null,null,20,null,10,13,1.0830280105180679]
[null,"Information technology",null,null,null,null,21,null,5,14,5.6168800956298099]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.84047146899028802]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":27.377861197901897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059,0.55661665243105785]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2,1.1132333048621157E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2044}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AI39>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,(AI39>=1)*(AI39-1))","v":79},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":78},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":77},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":76},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":75},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":74},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":73},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":72},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":71},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":70},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":69},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":68},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":67},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":66},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":65},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":64},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":63},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":62},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":61},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":60},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":59},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":58},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":57},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":56},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":55},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":54},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":53},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":52},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":51}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AG$30,AH$30<=$M$2),$M$2-AG$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665,24.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2044"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH115","v":1.9498159188243263},{"$f":"AI115","v":1.9254432198390221},{"$f":"AJ115","v":1.901070520853718},{"$f":"AK115","v":1.8766978218684138},{"$f":"AL115","v":1.8523251228831097},{"$f":"AM115","v":1.8279524238978055},{"$f":"AN115","v":1.8035797249125014},{"$f":"AO115","v":1.7792070259271973},{"$f":"AP115","v":1.7548343269418931},{"$f":"AQ115","v":1.730461627956589},{"$f":"AR115","v":1.7060889289712848},{"$f":"AS115","v":1.6817162299859807},{"$f":"AT115","v":1.6573435310006766},{"$f":"AU115","v":1.6329708320153724},{"$f":"AV115","v":1.6085981330300683},{"$f":"AW115","v":1.5842254340447641},{"$f":"AX115","v":1.55985273505946},{"$f":"AY115","v":1.5354800360741558},{"$f":"AZ115","v":1.5111073370888517},{"$f":"BA115","v":1.4867346381035476},{"$f":"BB115","v":1.4623619391182434},{"$f":"BC115","v":1.4379892401329393},{"$f":"BD115","v":1.4136165411476351},{"$f":"BE115","v":1.389243842162331},{"$f":"BF115","v":1.3648711431770268},{"$f":"BG115","v":1.3404984441917227},{"$f":"BH115","v":1.3161257452064186},{"$f":"BI115","v":1.2917530462211144},{"$f":"BJ115","v":1.2673803472358103},{"$f":"BK115","v":1.2430076482505061}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH117:AH118)","v":12.11521933948702},{"$f":"SUM(AI117:AI118)","v":11.913299017162236},{"$f":"SUM(AJ117:AJ118)","v":11.711378694837453},{"$f":"SUM(AK117:AK118)","v":11.50945837251267},{"$f":"SUM(AL117:AL118)","v":11.307538050187887},{"$f":"SUM(AM117:AM118)","v":11.105617727863104},{"$f":"SUM(AN117:AN118)","v":10.90369740553832},{"$f":"SUM(AO117:AO118)","v":10.701777083213537},{"$f":"SUM(AP117:AP118)","v":10.499856760888754},{"$f":"SUM(AQ117:AQ118)","v":10.297936438563971},{"$f":"SUM(AR117:AR118)","v":10.096016116239188},{"$f":"SUM(AS117:AS118)","v":9.8940957939144045},{"$f":"SUM(AT117:AT118)","v":9.6921754715896213},{"$f":"SUM(AU117:AU118)","v":9.4902551492648382},{"$f":"SUM(AV117:AV118)","v":9.288334826940055},{"$f":"SUM(AW117:AW118)","v":9.0864145046152718},{"$f":"SUM(AX117:AX118)","v":8.8844941822904886},{"$f":"SUM(AY117:AY118)","v":8.6825738599657054},{"$f":"SUM(AZ117:AZ118)","v":8.4806535376409222},{"$f":"SUM(BA117:BA118)","v":8.278733215316139},{"$f":"SUM(BB117:BB118)","v":8.0768128929913559},{"$f":"SUM(BC117:BC118)","v":7.8748925706665718},{"$f":"SUM(BD117:BD118)","v":7.6729722483417877},{"$f":"SUM(BE117:BE118)","v":7.4710519260170036},{"$f":"SUM(BF117:BF118)","v":7.2691316036922196},{"$f":"SUM(BG117:BG118)","v":7.0672112813674355},{"$f":"SUM(BH117:BH118)","v":6.8652909590426514},{"$f":"SUM(BI117:BI118)","v":6.6633706367178673},{"$f":"SUM(BJ117:BJ118)","v":6.4614503143930833},{"$f":"SUM(BK117:BK118)","v":6.2595299920682992}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH120","v":1.1356128301563746},{"$f":"AI120","v":1.1072225094024652},{"$f":"AJ120","v":1.0788321886485559},{"$f":"AK120","v":1.0504418678946466},{"$f":"AL120","v":1.0220515471407372},{"$f":"AM120","v":0.99366122638682786},{"$f":"AN120","v":0.96527090563291851},{"$f":"AO120","v":0.93688058487900916},{"$f":"AP120","v":0.90849026412509981},{"$f":"AQ120","v":0.88009994337119046},{"$f":"AR120","v":0.85170962261728111},{"$f":"AS120","v":0.82331930186337177},{"$f":"AT120","v":0.79492898110946242},{"$f":"AU120","v":0.76653866035555307},{"$f":"AV120","v":0.73814833960164372},{"$f":"AW120","v":0.70975801884773437},{"$f":"AX120","v":0.68136769809382502},{"$f":"AY120","v":0.65297737733991568},{"$f":"AZ120","v":0.62458705658600633},{"$f":"BA120","v":0.59619673583209698},{"$f":"BB120","v":0.56780641507818763},{"$f":"BC120","v":0.53941609432427828},{"$f":"BD120","v":0.51102577357036894},{"$f":"BE120","v":0.48263545281645953},{"$f":"BF120","v":0.45424513206255013},{"$f":"BG120","v":0.42585481130864072},{"$f":"BH120","v":0.39746449055473132},{"$f":"BI120","v":0.36907416980082192},{"$f":"BJ120","v":0.34068384904691251},{"$f":"BK120","v":0.31229352829300316}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8444565523138402,0.82334513850599422,0.80223372469814824,0.78112231089030226,0.76001089708245628,0.7388994832746103,0.71778806946676432,0.69667665565891834,0.67556524185107236,0.65445382804322638,0.6333424142353804,0.61223100042753442,0.59111958661968844,0.57000817281184246,0.54889675900399648,0.5277853451961505,0.50667393138830452,0.48556251758045849,0.46445110377261245,0.44333968996476641,0.42222827615692038,0.40111686234907434,0.38000544854122831,0.35889403473338227,0.33778262092553624,0.3166712071176902,0.29555979330984417,0.27444837950199813,0.25333696569415209,0.23222555188630609]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3805099735061854,3.245289574565938,3.1100691756256906,2.9748487766854432,2.8396283777451958,2.7044079788049484,2.569187579864701,2.4339671809244536,2.2987467819842062,2.1635263830439588,2.0283059841037114,1.893085585163464,1.7578651862232166,1.6226447872829692,1.4874243883427218,1.3522039894024744,1.216983590462227,1.0817631915219796,0.94654279258173224,0.81132239364148484,0.67610199470123733,0.54088159576098982,0.40566119682074236,0.27044079788049491,0.13522039894024745,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41186700847598801,0.37068030762838922,0.32949360678079043,0.28830690593319164,0.24712020508559285,0.20593350423799403,0.16474680339039521,0.12356010254279641,8.2373401695197607E-2,4.1186700847598803E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0830280105180679,0.97472520946626107,0.86642240841445428,0.7581196073626475,0.64981680631084071,0.54151400525903393,0.43321120420722714,0.32490840315542036,0.21660560210361357,0.10830280105180679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6168800956298099,4.4935040765038483,3.3701280573778862,2.2467520382519242,1.1233760191259621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84047146899028802,0.7564243220912592,0.67237717519223039,0.58833002829320158,0.50428288139417277,0.42023573449514395,0.33618858759611514,0.25214144069708633,0.16809429379805757,8.4047146899028785E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI58:AI73)","v":27.377861197901897},25.609933375165415,23.84200555242893,22.074077729692441,20.306149906955955,18.53822208421947,17.893670280608941,17.249118476998422,16.60456667338789,15.960014869777368,15.315463066166847,14.904447911354755,14.493432756542667,14.082417601730576,13.671402446918485,13.260387292106396,12.849372137294305,12.438356982482215,12.027341827670126,11.616326672858033,11.205311518045946,10.794296363233851,10.383281208421762,9.9722660536096708,9.5612508987975797,9.1502357439854887,8.8744409881136459,8.5986462322418014,8.3228514763699568,8.047056720498114]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2044"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH381","v":1.9498159188243263}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH384","v":12.11521933948702}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH386","v":1.1356128301563746}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH387","v":0.8444565523138402}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH389","v":3.3805099735061854}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH390","v":0.41186700847598801}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH391","v":1.0830280105180679}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH392","v":5.6168800956298099}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH393","v":0.84047146899028802}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH77:AH92)","v":27.377861197901897},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2044"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,-2.437269898530408E-2,-2.4372698985304076E-2,-2.4372698985304076E-2,-2.4372698985304076E-2,-2.4372698985304076E-2,-2.4372698985304073E-2,-2.4372698985304073E-2,-2.4372698985304073E-2,-2.4372698985304073E-2,-2.4372698985304069E-2,-2.4372698985304069E-2,-2.4372698985304069E-2,-2.4372698985304066E-2,-2.4372698985304066E-2,-2.4372698985304066E-2,-2.4372698985304062E-2,-2.4372698985304062E-2,-2.4372698985304062E-2,-2.4372698985304059E-2,-2.4372698985304059E-2,-2.4372698985304055E-2,-2.4372698985304055E-2,-2.4372698985304055E-2,-2.4372698985304052E-2,-2.4372698985304052E-2,-2.4372698985304048E-2,-2.4372698985304048E-2,-2.4372698985304045E-2,-2.4372698985304045E-2,-2.4372698985304041E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.20192032232478366,-0.20192032232478366,-0.20192032232478369,-0.20192032232478369,-0.20192032232478369,-0.20192032232478371,-0.20192032232478371,-0.20192032232478371,-0.20192032232478374,-0.20192032232478374,-0.20192032232478374,-0.20192032232478377,-0.20192032232478377,-0.2019203223247838,-0.2019203223247838,-0.20192032232478382,-0.20192032232478382,-0.20192032232478385,-0.20192032232478385,-0.20192032232478388,-0.20192032232478391,-0.20192032232478388,-0.20192032232478388,-0.20192032232478388,-0.20192032232478388,-0.20192032232478388,-0.20192032232478385,-0.20192032232478385,-0.20192032232478385,-0.20192032232478385]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,-2.8390320753909366E-2,-2.8390320753909366E-2,-2.8390320753909366E-2,-2.8390320753909366E-2,-2.8390320753909366E-2,-2.8390320753909366E-2,-2.8390320753909369E-2,-2.8390320753909369E-2,-2.8390320753909369E-2,-2.8390320753909369E-2,-2.8390320753909369E-2,-2.8390320753909373E-2,-2.8390320753909373E-2,-2.8390320753909373E-2,-2.8390320753909373E-2,-2.8390320753909376E-2,-2.8390320753909376E-2,-2.8390320753909376E-2,-2.839032075390938E-2,-2.839032075390938E-2,-2.8390320753909383E-2,-2.8390320753909383E-2,-2.8390320753909386E-2,-2.8390320753909383E-2,-2.8390320753909383E-2,-2.8390320753909383E-2,-2.839032075390938E-2,-2.839032075390938E-2,-2.8390320753909376E-2,-2.839032075390938E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,-2.1111413807846004E-2,-2.1111413807846004E-2,-2.1111413807846008E-2,-2.1111413807846008E-2,-2.1111413807846008E-2,-2.1111413807846008E-2,-2.1111413807846008E-2,-2.1111413807846011E-2,-2.1111413807846011E-2,-2.1111413807846011E-2,-2.1111413807846015E-2,-2.1111413807846015E-2,-2.1111413807846015E-2,-2.1111413807846018E-2,-2.1111413807846018E-2,-2.1111413807846022E-2,-2.1111413807846022E-2,-2.1111413807846022E-2,-2.1111413807846022E-2,-2.1111413807846018E-2,-2.1111413807846018E-2,-2.1111413807846018E-2,-2.1111413807846018E-2,-2.1111413807846015E-2,-2.1111413807846015E-2,-2.1111413807846015E-2,-2.1111413807846011E-2,-2.1111413807846011E-2,-2.1111413807846008E-2,-2.1111413807846008E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024743,-0.13522039894024745,-0.13522039894024745,-0.13522039894024745,-0.13522039894024745,-0.13522039894024748,-0.13522039894024745,-0.13522039894024745,-0.13522039894024745,-0.13522039894024745,-0.13522039894024745,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-4.1186700847598803E-2,-4.1186700847598803E-2,-4.1186700847598803E-2,-4.1186700847598803E-2,-4.118670084759881E-2,-4.1186700847598803E-2,-4.1186700847598803E-2,-4.1186700847598803E-2,-4.1186700847598803E-2,-4.1186700847598803E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,-0.10830280105180679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-1.1233760191259621,-1.1233760191259621,-1.1233760191259621,-1.1233760191259621,-1.1233760191259621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-8.4047146899028799E-2,-8.4047146899028799E-2,-8.4047146899028799E-2,-8.4047146899028799E-2,-8.4047146899028799E-2,-8.4047146899028785E-2,-8.4047146899028785E-2,-8.4047146899028771E-2,-8.4047146899028785E-2,-8.4047146899028785E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.767927822736487,-1.767927822736487,-1.767927822736487,-1.767927822736487,-1.767927822736487,-0.64455180361052489,-0.64455180361052489,-0.644551803610525,-0.644551803610525,-0.644551803610525,-0.41101515481209061,-0.41101515481209061,-0.41101515481209061,-0.41101515481209072,-0.41101515481209072,-0.41101515481209072,-0.41101515481209072,-0.41101515481209078,-0.41101515481209078,-0.41101515481209083,-0.41101515481209083,-0.41101515481209083,-0.41101515481209083,-0.41101515481209083,-0.41101515481209083,-0.27579475587184338,-0.27579475587184332,-0.27579475587184332,-0.27579475587184321,-0.27579475587184332]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,null,{"$f":"S58+S96+S77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9498159188243263,1.9254432198390221,1.901070520853718,1.8766978218684138,1.8523251228831097,1.8279524238978055,1.8035797249125014,1.7792070259271973,1.7548343269418931,1.730461627956589,1.7060889289712848,1.6817162299859807,1.6573435310006766,1.6329708320153724,1.6085981330300683,1.5842254340447641,1.55985273505946,1.5354800360741558,1.5111073370888517,1.4867346381035476,1.4623619391182434,1.4379892401329393,1.4136165411476351,1.389243842162331,1.3648711431770268,1.3404984441917227,1.3161257452064186,1.2917530462211144,1.2673803472358103,1.2430076482505061,1.218634949265202]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"S59+S97+S78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"S60+S98+S79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"S61+S99+S80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.11521933948702,11.913299017162236,11.711378694837453,11.50945837251267,11.307538050187887,11.105617727863104,10.90369740553832,10.701777083213537,10.499856760888754,10.297936438563971,10.096016116239188,9.8940957939144045,9.6921754715896213,9.4902551492648382,9.288334826940055,9.0864145046152718,8.8844941822904886,8.6825738599657054,8.4806535376409222,8.278733215316139,8.0768128929913559,7.8748925706665718,7.6729722483417877,7.4710519260170036,7.2691316036922196,7.0672112813674355,6.8652909590426514,6.6633706367178673,6.4614503143930833,6.2595299920682992,6.0576096697435151]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"S62+S100+S81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"S63+S101+S82","v":0},{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1356128301563746,1.1072225094024652,1.0788321886485559,1.0504418678946466,1.0220515471407372,0.99366122638682786,0.96527090563291851,0.93688058487900916,0.90849026412509981,0.88009994337119046,0.85170962261728111,0.82331930186337177,0.79492898110946242,0.76653866035555307,0.73814833960164372,0.70975801884773437,0.68136769809382502,0.65297737733991568,0.62458705658600633,0.59619673583209698,0.56780641507818763,0.53941609432427828,0.51102577357036894,0.48263545281645953,0.45424513206255013,0.42585481130864072,0.39746449055473132,0.36907416980082192,0.34068384904691251,0.31229352829300316,0.28390320753909376]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T64+T102+T83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8444565523138402,0.82334513850599422,0.80223372469814824,0.78112231089030226,0.76001089708245628,0.7388994832746103,0.71778806946676432,0.69667665565891834,0.67556524185107236,0.65445382804322638,0.6333424142353804,0.61223100042753442,0.59111958661968844,0.57000817281184246,0.54889675900399648,0.5277853451961505,0.50667393138830452,0.48556251758045849,0.46445110377261245,0.44333968996476641,0.42222827615692038,0.40111686234907434,0.38000544854122831,0.35889403473338227,0.33778262092553624,0.3166712071176902,0.29555979330984417,0.27444837950199813,0.25333696569415209,0.23222555188630609,0.21111413807846008]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T65+T103+T84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T66+T104+T85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.3805099735061854,3.245289574565938,3.1100691756256906,2.9748487766854432,2.8396283777451958,2.7044079788049484,2.569187579864701,2.4339671809244536,2.2987467819842062,2.1635263830439588,2.0283059841037114,1.893085585163464,1.7578651862232166,1.6226447872829692,1.4874243883427218,1.3522039894024744,1.216983590462227,1.0817631915219796,0.94654279258173224,0.81132239364148484,0.67610199470123733,0.54088159576098982,0.40566119682074236,0.27044079788049491,0.13522039894024745,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T67+T105+T86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.41186700847598801,0.37068030762838922,0.32949360678079043,0.28830690593319164,0.24712020508559285,0.20593350423799403,0.16474680339039521,0.12356010254279641,8.2373401695197607E-2,4.1186700847598803E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T68+T106+T87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0830280105180679,0.97472520946626107,0.86642240841445428,0.7581196073626475,0.64981680631084071,0.54151400525903393,0.43321120420722714,0.32490840315542036,0.21660560210361357,0.10830280105180679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T69+T107+T88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.6168800956298099,4.4935040765038483,3.3701280573778862,2.2467520382519242,1.1233760191259621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T70+T108+T89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.84047146899028802,0.7564243220912592,0.67237717519223039,0.58833002829320158,0.50428288139417277,0.42023573449514395,0.33618858759611514,0.25214144069708633,0.16809429379805757,8.4047146899028785E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T71+T109+T90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T72+T110+T91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT72+AT110+AT91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,{"$f":"T73+T111+T92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT73+AT111+AT92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH115:AH130)","v":27.377861197901897},25.609933375165415,23.84200555242893,22.074077729692441,20.306149906955955,18.53822208421947,17.893670280608941,17.249118476998422,16.60456667338789,15.960014869777368,15.315463066166847,14.904447911354755,14.493432756542667,14.082417601730576,13.671402446918485,13.260387292106396,12.849372137294305,12.438356982482215,12.027341827670126,11.616326672858033,11.205311518045946,10.794296363233851,10.383281208421762,9.9722660536096708,9.5612508987975797,9.1502357439854887,8.8744409881136459,8.5986462322418014,8.3228514763699568,8.047056720498114,7.7712619646262713]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2044"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH211","v":1.9498159188243263},1.9011527099670371,1.8534627652868938,1.8067266195003533,1.7609251966295436,1.71603980221615,1.6720521156910244,1.6289441828964013,1.5866984087576705,1.5452975501017145,1.5047247086188775,1.4649633239656974,1.4259971670055809,1.3878103331846665,{"$f":"AV211","v":1.3503872360401705},1.3137126008385644,1.2777714583409905,1.242549138693368,1.208031265438698,1.1742037496491213,1.1410527841753362,1.1085648380110269,1.0767266507700037,1.0455252272738009,1.0149478322475223,0.98498198512176915,0.95561545493853117,0.92683625535895786,0.89863263977097607,0.87099309649475387]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH213:AH214)","v":12.11521933948702},11.770275968655568,11.432231465240745,11.100947851894219,10.776289910814622,10.458125128556619,10.146323641943773,9.8407581850631853,9.5413040373202094,9.2478389725320937,8.9602432090397404,8.6783993608172345,8.4021923895591772,8.1315095577262824,7.8662403825300444,7.6062765908377319,7.3515120749792651,7.1018428494379675,6.8571670084074965,6.6173846841976349,6.3823980064719708,6.1521110623008193,5.9264298570130913,5.7052622758311173,5.4885180462727829,5.2761087013056152,5.067947543237791,4.8639496083313229,4.6640316321229847,4.4681120154388134]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH216","v":1.1356128301563746},1.0946381356680213,1.0544829350694349,1.0151308384828204,0.97656578382793813,0.93877203026615352,0.90173415177560456,0.86543703085486656,0.8298658523525434,0.79500609742026662,0.76084353758663537,0.72736422894967678,0.69455450648545736,0.66240097847052237,{"$f":"AV216","v":0.63089052101588605},0.60001027271034246,0.56974762937090973,0.54009023889826568,0.5110259962350745,0.48254303842514712,0.4546297397714183,0.42727470709076409,0.40046677506372297,0.37419500167722264,0.34844866375845235,0.32321725259805745,0.29849046966087045,0.2742582223824272,0.25051062004955282,0.22723796976333591]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8444565523138402,0.8139872336156857,0.78412730129149422,0.75486456761378662,0.72618708860963321,0.69808315918556285,0.67054130834997383,0.64355029453109669,0.61709910098859699,0.59117693131694737,0.56577320503873074,0.54087755328607845,0.51647981456847913,0.49257003062523186,0.46913844236084951,0.44617548586175482,0.42367178849264203,0.40161816507091147,0.38000561411761552,0.35882531418338548,0.33806862024784007,0.31772706019100555,0.29779233133530775,0.27825629705672389,0.2591109834637117,0.24034857614255978,0.22196141696783089,0.20394200097659657,0.18628297330518695,0.16897712618720551]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3805099735061854,3.2100076133190951,3.0429153003357468,2.8791648336120654,2.7186893762228577,2.5614234279814343,2.4073027987048392,2.2562645820137761,2.1082471296565344,1.9631900263464372,1.8210340651025421,1.6817212230835248,1.545194637904888,1.4113985844298238,1.2802784520242609,1.1517807222668095,1.025852947104507,0.90244372744545054,0.78150269217957524,0.66298047761901746,0.54682870734967082,0.43299997248571109,0.32144781231903052,0.2121266953556836,0.10499200073160363,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41186700847598801,0.36683630511601295,0.32270621582323744,0.27945872831631741,0.23707619055953577,0.19554130355788979,0.15483711429627672,0.11494700881989592,7.5854705453042723E-2,3.754424815352659E-2,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0830280105180679,0.96461718355563997,0.84857457313246065,0.7348528149177449,0.62340549186732341,0.51418711527791039,0.40715310622028567,0.30225977734381343,0.19946431504487064,9.872476199190669E-2,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6168800956298099,4.4476613867823573,3.3018270521118547,2.1789094041347616,1.0784501091172107,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84047146899028802,0.74858010448729551,0.65852656727436287,0.57027410080568885,0.48378668366638833,0.3990290148698738,0.31596649944928956,0.23456523433711701,0.15479199452718792,7.6614219513457413E-2,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI135:AI150)","v":27.377861197901897},25.317756641166714,23.298854175566234,21.320329759277755,19.381375831315051,17.481200981911602,16.675910736431074,15.886726295860164,15.113325544100666,14.355392807376361,13.61261872538654,13.093325690102226,12.584418515523598,12.085689484436541,11.596935033971224,11.117955672515219,10.648555898288329,10.188544119545977,9.737732576378475,9.2959372640743201,8.862977858016249,8.4386776400793408,8.0228634265011713,7.6153654971945635,7.2160175264740882,6.8246565151680221,6.5440148848050441,6.2689860870493241,5.9994578652487203,5.7353202078841292]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2044"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH381","v":1.9498159188243263}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH384","v":12.11521933948702}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH386","v":1.1356128301563746}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH387","v":0.8444565523138402}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH389","v":3.3805099735061854}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH390","v":0.41186700847598801}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH391","v":1.0830280105180679}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH392","v":5.6168800956298099}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH393","v":0.84047146899028802}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AH396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH154:AH169)","v":27.377861197901897},{"$f":"SUM(AI154:AI169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2044"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.866320885728919E-2,-4.7689944680143405E-2,-4.6736145786540541E-2,-4.5801422870809717E-2,-4.488539441339353E-2,-4.3987686525125656E-2,-4.3107932794623133E-2,-4.2245774138730673E-2,-4.1400858655956059E-2,-4.0572841482836949E-2,-3.9761384653180194E-2,-3.8966156960116592E-2,-3.8186833820914264E-2,-3.7423097144495973E-2,-3.6674635201606055E-2,-3.5941142497573929E-2,-3.5222319647622451E-2,-3.4517873254670005E-2,-3.3827515789576601E-2,-3.3150965473785071E-2,-3.2487946164309368E-2,-3.1838187241023178E-2,-3.1201423496202717E-2,-3.0577395026278657E-2,-2.9965847125753085E-2,-2.936653018323802E-2,-2.8779199579573259E-2,-2.8203615587981793E-2,-2.7639543276222152E-2,-2.7086752410697711E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.34494337083145243,-0.33804450341482339,-0.33128361334652695,-0.32465794107959633,-0.31816478225800443,-0.31180148661284429,-0.30556545688058739,-0.29945414774297568,-0.29346506478811618,-0.28759576349235383,-0.28184384822250674,-0.2762069712580566,-0.27068283183289543,-0.26526917519623749,-0.25996379169231276,-0.25476451585846654,-0.2496692255412972,-0.24467584103047121,-0.23978232420986179,-0.23498667772566456,-0.23028694417115125,-0.22568120528772825,-0.22116758118197366,-0.21674422955833417,-0.21240934496716748,-0.20816115806782415,-0.20399793490646762,-0.19991797620833829,-0.19591961668417149,-0.19200122435048808,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,-4.0974694488353378E-2,-4.0155200598586308E-2,-3.9352096586614579E-2,-3.8565054654882289E-2,-3.7793753561784639E-2,-3.7037878490548945E-2,-3.629712092073796E-2,-3.5571178502323206E-2,-3.4859754932276735E-2,-3.4162559833631208E-2,-3.3479308636958575E-2,-3.2809722464219405E-2,-3.2153528014935019E-2,-3.1510457454636313E-2,-3.0880248305543586E-2,-3.0262643339432717E-2,-2.9657390472644062E-2,-2.906424266319118E-2,-2.8482957809927351E-2,-2.7913298653728807E-2,-2.7355032680654229E-2,-2.6807932027041143E-2,-2.627177338650032E-2,-2.5746337918770311E-2,-2.5231411160394904E-2,-2.4726782937187008E-2,-2.4232247278443267E-2,-2.3747602332874398E-2,-2.327265028621691E-2,-2.2807197280492571E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0469318698154522E-2,-2.9859932324191433E-2,-2.9262733677707604E-2,-2.8677479004153451E-2,-2.8103929424070376E-2,-2.7541850835588969E-2,-2.6991013818877189E-2,-2.6451193542499647E-2,-2.5922169671649654E-2,-2.5403726278216663E-2,-2.4895651752652324E-2,-2.4397738717599277E-2,-2.390978394324729E-2,-2.3431588264382346E-2,-2.2962956499094696E-2,-2.2503697369112802E-2,-2.2053623421730544E-2,-2.1612550953295936E-2,-2.1180299934230012E-2,-2.0756693935545415E-2,-2.0341560056834507E-2,-1.9934728855697813E-2,-1.9536034278583858E-2,-1.9145313593012178E-2,-1.8762407321151933E-2,-1.8387159174728895E-2,-1.8019415991234317E-2,-1.765902767140963E-2,-1.7305847117981436E-2,-1.6959730175621808E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.17050236018709011,-0.16709231298334828,-0.16375046672368135,-0.16047545738920771,-0.15726594824142354,-0.15412062927659506,-0.15103821669106315,-0.1480174523572419,-0.14505710331009705,-0.14215596124389512,-0.1393128420190172,-0.13652658517863686,-0.1337960534750641,-0.13112013240556281,-0.12849772975745155,-0.12592777516230252,-0.12340921965905648,-0.12094103526587534,-0.11852221456055782,-0.11615177026934669,-0.11382873486395974,-0.11155216016668054,-0.10932111696334693,-0.10713469462407997,-0.10499200073159838,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.5030703359975048E-2,-4.4130089292775537E-2,-4.3247487506920028E-2,-4.2382537756781628E-2,-4.1534887001645995E-2,-4.0704189261613073E-2,-3.9890105476380805E-2,-3.9092303366853196E-2,-3.8310457299516133E-2,-3.7544248153525805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11841082696242793,-0.11604261042317934,-0.11372175821471577,-0.11144732305042145,-0.109218376589413,-0.10703400905762474,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-0.10489332887647224},-0.10279546229894279,-0.10073955305296395,-9.8724761991904664E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1692187088474522,-1.1458343346705029,-1.122917647977093,-1.1004592950175509,-1.0784501091171999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1891364502992526E-2,-9.0053537212932674E-2,-8.8252466468674018E-2,-8.6487417139300526E-2,-8.4757668796514515E-2,-8.3062515420584224E-2,-8.1401265112172536E-2,-7.9773239809929092E-2,-7.8177775013730508E-2,-7.6614219513455886E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI192:AI207)","v":-2.0601045567351872},-2.0189024656004833,-1.9785244162884741,-1.9389539279627042,-1.9001748494034498,-0.80529024548052497,-0.78918444057091452,-0.77340075175949619,-0.75793273672430628,-0.7427740819898202,-0.51929303528431503,-0.50890717457862866,-0.49872903108705613,-0.48875445046531496,-0.47897936145600867,-0.4693997742268885,-0.46001177874235072,-0.45081154316750371,-0.44179531230415353,-0.43295940605807059,-0.42430021793690909,-0.41581421357817094,-0.40749792930660744,-0.39934797072047529,-0.39136101130606576,-0.28064163036297807,-0.27502879775571842,-0.2695282218006041,-0.26413765736459199,-0.25885490421730017]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH135+AH173+AH192+AH154","v":1.9498159188243263},1.9011527099670371,1.8534627652868938,1.8067266195003533,1.7609251966295436,1.71603980221615,1.6720521156910244,1.6289441828964013,1.5866984087576705,1.5452975501017145,1.5047247086188775,1.4649633239656974,1.4259971670055809,1.3878103331846665,1.3503872360401705,1.3137126008385644,1.2777714583409905,1.242549138693368,1.208031265438698,1.1742037496491213,1.1410527841753362,1.1085648380110269,1.0767266507700037,1.0455252272738009,1.0149478322475223,0.98498198512176915,0.95561545493853117,0.92683625535895786,0.89863263977097607,0.87099309649475387,0.84390634408405618]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH136+AH174+AH193+AH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH137+AH175+AH194+AH156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH138+AH176+AH195+AH157","v":12.11521933948702},11.770275968655568,11.432231465240745,11.100947851894219,10.776289910814622,10.458125128556619,10.146323641943773,9.8407581850631853,9.5413040373202094,9.2478389725320937,8.9602432090397404,8.6783993608172345,8.4021923895591772,8.1315095577262824,7.8662403825300444,7.6062765908377319,7.3515120749792651,7.1018428494379675,6.8571670084074965,6.6173846841976349,6.3823980064719708,6.1521110623008193,5.9264298570130913,5.7052622758311173,5.4885180462727829,5.2761087013056152,5.067947543237791,4.8639496083313229,4.6640316321229847,4.4681120154388134,4.2761107910883256]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH139+AH177+AH196+AH158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH140+AH178+AH197+AH159","v":1.1356128301563746},1.0946381356680213,1.0544829350694349,1.0151308384828204,0.97656578382793813,0.93877203026615352,0.90173415177560456,0.86543703085486656,0.8298658523525434,0.79500609742026662,0.76084353758663537,0.72736422894967678,0.69455450648545736,0.66240097847052237,0.63089052101588605,0.60001027271034246,0.56974762937090973,0.54009023889826568,0.5110259962350745,0.48254303842514712,0.4546297397714183,0.42727470709076409,0.40046677506372297,0.37419500167722264,0.34844866375845235,0.32321725259805745,0.29849046966087045,0.2742582223824272,0.25051062004955282,0.22723796976333591,0.20443077248284333]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH141+AH179+AH198+AH160","v":0.8444565523138402},0.8139872336156857,0.78412730129149422,0.75486456761378662,0.72618708860963321,0.69808315918556285,0.67054130834997383,0.64355029453109669,0.61709910098859699,0.59117693131694737,0.56577320503873074,0.54087755328607845,0.51647981456847913,0.49257003062523186,0.46913844236084951,0.44617548586175482,0.42367178849264203,0.40161816507091147,0.38000561411761552,0.35882531418338548,0.33806862024784007,0.31772706019100555,0.29779233133530775,0.27825629705672389,0.2591109834637117,0.24034857614255978,0.22196141696783089,0.20394200097659657,0.18628297330518695,0.16897712618720551,0.15201739601158371]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH142+AH180+AH199+AH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH143+AH181+AH200+AH162","v":3.3805099735061854},3.2100076133190951,3.0429153003357468,2.8791648336120654,2.7186893762228577,2.5614234279814343,2.4073027987048392,2.2562645820137761,2.1082471296565344,1.9631900263464372,1.8210340651025421,1.6817212230835248,1.545194637904888,1.4113985844298238,1.2802784520242609,1.1517807222668095,1.025852947104507,0.90244372744545054,0.78150269217957524,0.66298047761901746,0.54682870734967082,0.43299997248571109,0.32144781231903052,0.2121266953556836,0.10499200073160363,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15,5.2458037913538647E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH144+AH182+AH201+AH163","v":0.41186700847598801},0.36683630511601295,0.32270621582323744,0.27945872831631741,0.23707619055953577,0.19554130355788979,0.15483711429627672,0.11494700881989592,7.5854705453042723E-2,3.754424815352659E-2,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH145+AH183+AH202+AH164","v":1.0830280105180679},0.96461718355563997,0.84857457313246065,0.7348528149177449,0.62340549186732341,0.51418711527791039,0.40715310622028567,0.30225977734381343,0.19946431504487064,9.872476199190669E-2,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15,2.0261570199409107E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH146+AH184+AH203+AH165","v":5.6168800956298099},4.4476613867823573,3.3018270521118547,2.1789094041347616,1.0784501091172107,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14,1.0880185641326534E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH147+AH185+AH204+AH166","v":0.84047146899028802},0.74858010448729551,0.65852656727436287,0.57027410080568885,0.48378668366638833,0.3990290148698738,0.31596649944928956,0.23456523433711701,0.15479199452718792,7.6614219513457413E-2,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15,1.5265566588595902E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH148+AH186+AH205+AH167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH149+AH187+AH206+AH168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH150+AH188+AH207+AH169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH211:AH226)","v":27.377861197901897},25.317756641166714,23.298854175566234,21.320329759277755,19.381375831315051,17.481200981911602,16.675910736431074,15.886726295860164,15.113325544100666,14.355392807376361,13.61261872538654,13.093325690102226,12.584418515523598,12.085689484436541,11.596935033971224,11.117955672515219,10.648555898288329,10.188544119545977,9.737732576378475,9.2959372640743201,8.862977858016249,8.4386776400793408,8.0228634265011713,7.6153654971945635,7.2160175264740882,6.8246565151680221,6.5440148848050441,6.2689860870493241,5.9994578652487203,5.7353202078841292,5.4764653036668287]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2044"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AI232>=1)*(AI232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,{"$f":"(AN240>=1)*(AN240-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},{"$f":"(AI241>=1)*(AI241-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2044"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH326","v":3.3228874819094685},3.1567431078139951,2.9905987337185218,2.8244543596230485,2.6583099855275751,2.4921656114321018,2.3260212373366285,2.1598768632411551,1.9937324891456816,1.827588115050208,1.6614437409547347,1.4952993668592611,1.3291549927637876,1.1630106186683142,{"$f":"AV326","v":0.99686624457284079},0.83072187047736734,0.6645774963818939,0.49843312228642045,0.332288748190947,0.1661443740954735,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.646826346582937,19.614485029253789,18.582143711924644,17.549802394595496,16.517461077266347,15.4851197599372,14.452778442608054,13.420437125278907,12.38809580794976,11.355754490620614,10.323413173291467,9.2910718559623202,8.2587305386331735,7.2263892213040268,6.1940479039748801,5.1617065866457335,4.1293652693165868,3.0970239519874401,2.0646826346582934,1.0323413173291467,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.935317904214108,1.8385520090034027,1.7417861137926973,1.645020218581992,1.5482543233712867,1.4514884281605813,1.354722532949876,1.2579566377391707,1.1611907425284653,1.0644248473177598,0.96765895210705433,0.87089305689634888,0.77412716168564344,0.677361266474938,0.58059537126423255,0.48382947605352711,0.38706358084282166,0.29029768563211622,0.19353179042141083,9.6765895210705416E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4391277041127208,1.3671713189070849,1.2952149337014489,1.2232585484958129,1.151302163290177,1.079345778084541,1.0073893928789051,0.93543300767326898,0.8634766224676329,0.79152023726199683,0.71956385205636075,0.64760746685072468,0.5756510816450886,0.50369469643945253,0.43173831123381645,0.35978192602818038,0.2878255408225443,0.21586915561690823,0.14391277041127215,7.1956385205636075E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7610845028934667,5.3770122027005689,4.9929399025076711,4.6088676023147732,4.2247953021218754,3.8407230019289775,3.4566507017360797,3.0725784015431818,2.688506101350284,2.3044338011573862,1.9203615009644885,1.5362892007715909,1.1522169005786931,0.76814460038579546,0.38407230019289773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7019061201949639,0.63171550817546751,0.56152489615597112,0.49133428413647473,0.42114367211697834,0.35095306009748195,0.28076244807798556,0.21057183605848917,0.14038122403899278,7.019061201949639E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8457025527198216,1.6611322974478395,1.4765620421758574,1.2919917869038753,1.1074215316318932,0.92285127635991093,0.7382810210879287,0.55371076581594658,0.36914051054396435,0.18457025527198218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5723193030492215,7.6578554424393772,5.7433915818295329,3.8289277212196886,1.9144638606098443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4323363022360851,1.2891026720124765,1.1458690417888679,1.0026354115652594,0.85940178134165091,0.71616815111804244,0.57293452089443397,0.42970089067082551,0.28646726044721704,0.14323363022360852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI250:AI265)","v":46.657508217912792},42.593769587754004,38.530030957595216,34.466292327436413,30.402553697277622,26.338815067118837,24.189540297569895,22.040265528020946,19.890990758472,17.741715988923051,15.592441219374106,13.841160947340246,12.089880675306386,10.338600403272528,8.587320131238668,6.8360398592048082,5.4688318873638462,4.1016239155228851,2.7344159436819231,1.3672079718409615,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2044"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH154*AH$36","v":3.3228874819094685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.646826346582937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.935317904214108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4391277041127208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7610845028934667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7019061201949639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8457025527198216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5723193030492215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4323363022360851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH269:AH284)","v":46.657508217912792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2044"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI232>0,AI250/AI232,0)","v":-0.16614437409547342},-0.16614437409547342,-0.16614437409547345,-0.16614437409547345,-0.16614437409547345,-0.16614437409547345,-0.16614437409547347,-0.16614437409547347,-0.16614437409547347,-0.16614437409547345,-0.16614437409547347,-0.16614437409547345,-0.16614437409547345,-0.16614437409547347,-0.16614437409547347,-0.16614437409547347,-0.16614437409547347,-0.16614437409547347,-0.1661443740954735,-0.1661443740954735,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0323413173291469,-1.0323413173291467,-1.0323413173291469,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,-1.0323413173291467,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.6765895210705402E-2,-9.6765895210705402E-2,-9.6765895210705402E-2,-9.6765895210705416E-2,-9.6765895210705416E-2,-9.6765895210705416E-2,-9.676589521070543E-2,-9.676589521070543E-2,-9.6765895210705444E-2,-9.676589521070543E-2,-9.676589521070543E-2,-9.676589521070543E-2,-9.676589521070543E-2,-9.676589521070543E-2,-9.676589521070543E-2,-9.6765895210705416E-2,-9.6765895210705416E-2,-9.6765895210705402E-2,-9.6765895210705416E-2,-9.6765895210705416E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.1956385205636048E-2,-7.1956385205636048E-2,-7.1956385205636048E-2,-7.1956385205636061E-2,-7.1956385205636061E-2,-7.1956385205636061E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,-7.1956385205636075E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BL239>0,BL257/BL239,0)","v":0}]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI240>0,AI258/AI240,0)","v":-0.38407230019289779},-0.38407230019289779,-0.38407230019289779,-0.38407230019289779,-0.38407230019289779,-0.38407230019289773,-0.38407230019289773,-0.38407230019289773,-0.38407230019289773,-0.38407230019289768,-0.38407230019289773,-0.38407230019289773,-0.38407230019289768,-0.38407230019289773,-0.38407230019289773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,-7.019061201949639E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18457025527198218,-0.18457025527198218,-0.18457025527198218,-0.18457025527198218,-0.1845702552719822,-0.18457025527198218,-0.18457025527198218,-0.1845702552719822,-0.18457025527198218,-0.18457025527198218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9144638606098443,-1.9144638606098443,-1.9144638606098443,-1.9144638606098443,-1.9144638606098443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14323363022360852,-0.14323363022360849,-0.14323363022360849,-0.14323363022360849,-0.14323363022360849,-0.14323363022360849,-0.14323363022360849,-0.14323363022360849,-0.14323363022360852,-0.14323363022360852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BL247>0,BL265/BL247,0)","v":0}]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-4.0637386301587908,-4.0637386301587908,-4.0637386301587908,-4.0637386301587908,-4.0637386301587908,-2.149274769548946,-2.1492747695489465,-2.1492747695489465,-2.1492747695489465,-2.149274769548946,-1.7512802720338594,-1.7512802720338594,-1.7512802720338592,-1.7512802720338594,-1.7512802720338594,-1.3672079718409615,-1.3672079718409615,-1.3672079718409615,-1.3672079718409615,-1.3672079718409615,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2044"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH250+AH269+AH288+AH307","v":3.3228874819094685},3.1567431078139951,2.9905987337185218,2.8244543596230485,2.6583099855275751,2.4921656114321018,2.3260212373366285,2.1598768632411551,1.9937324891456816,1.827588115050208,1.6614437409547347,1.4952993668592611,1.3291549927637876,1.1630106186683142,0.99686624457284079,0.83072187047736734,0.6645774963818939,0.49843312228642045,0.332288748190947,0.1661443740954735,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.646826346582937,19.614485029253789,18.582143711924644,17.549802394595496,16.517461077266347,15.4851197599372,14.452778442608054,13.420437125278907,12.38809580794976,11.355754490620614,10.323413173291467,9.2910718559623202,8.2587305386331735,7.2263892213040268,6.1940479039748801,5.1617065866457335,4.1293652693165868,3.0970239519874401,2.0646826346582934,1.0323413173291467,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.935317904214108,1.8385520090034027,1.7417861137926973,1.645020218581992,1.5482543233712867,1.4514884281605813,1.354722532949876,1.2579566377391707,1.1611907425284653,1.0644248473177598,0.96765895210705433,0.87089305689634888,0.77412716168564344,0.677361266474938,0.58059537126423255,0.48382947605352711,0.38706358084282166,0.29029768563211622,0.19353179042141083,9.6765895210705416E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4391277041127208,1.3671713189070849,1.2952149337014489,1.2232585484958129,1.151302163290177,1.079345778084541,1.0073893928789051,0.93543300767326898,0.8634766224676329,0.79152023726199683,0.71956385205636075,0.64760746685072468,0.5756510816450886,0.50369469643945253,0.43173831123381645,0.35978192602818038,0.2878255408225443,0.21586915561690823,0.14391277041127215,7.1956385205636075E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD257+BD276+BD295+BD314","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH258+AH277+AH296+AH315","v":5.7610845028934667},5.3770122027005689,4.9929399025076711,4.6088676023147732,4.2247953021218754,3.8407230019289775,3.4566507017360797,3.0725784015431818,2.688506101350284,2.3044338011573862,1.9203615009644885,1.5362892007715909,1.1522169005786931,0.76814460038579546,0.38407230019289773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7019061201949639,0.63171550817546751,0.56152489615597112,0.49133428413647473,0.42114367211697834,0.35095306009748195,0.28076244807798556,0.21057183605848917,0.14038122403899278,7.019061201949639E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8457025527198216,1.6611322974478395,1.4765620421758574,1.2919917869038753,1.1074215316318932,0.92285127635991093,0.7382810210879287,0.55371076581594658,0.36914051054396435,0.18457025527198218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5723193030492215,7.6578554424393772,5.7433915818295329,3.8289277212196886,1.9144638606098443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4323363022360851,1.2891026720124765,1.1458690417888679,1.0026354115652594,0.85940178134165091,0.71616815111804244,0.57293452089443397,0.42970089067082551,0.28646726044721704,0.14323363022360852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD265+BD284+BD303+BD322","v":0},0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH326:AH341)","v":46.657508217912792},42.593769587754004,38.530030957595216,34.466292327436413,30.402553697277622,26.338815067118837,24.189540297569895,22.040265528020946,19.890990758472,17.741715988923051,15.592441219374106,13.841160947340246,12.089880675306386,10.338600403272528,8.587320131238668,6.8360398592048082,5.4688318873638462,4.1016239155228851,2.7344159436819231,1.3672079718409615,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2045","index":71,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AI30","v":2045},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":1.7538411480901512}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,10.897526269321801]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,1.0214730993827772]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.75958075576456252]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,3.0407370438534578]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.37047051469429759]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.97417354686800939]
[null,"Information technology",null,null,null,null,21,null,5,14,5.0523310126342587]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.7559962106575413]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":24.626129601266857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204,0.567976175950059]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2,1.135952351900118E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2045}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AJ39>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,(AJ39>=1)*(AJ39-1))","v":79},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":78},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":77},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":76},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":75},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":74},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":73},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":72},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":71},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":70},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":69},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":68},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":67},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":66},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":65},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":64},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":63},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":62},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":61},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":60},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":59},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":58},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":57},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":56},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":55},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":54},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":53},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":52}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AH$30,AI$30<=$M$2),$M$2-AH$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665,25.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2045"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI115","v":1.7538411480901512},{"$f":"AJ115","v":1.7319181337390244},{"$f":"AK115","v":1.7099951193878975},{"$f":"AL115","v":1.6880721050367706},{"$f":"AM115","v":1.6661490906856438},{"$f":"AN115","v":1.6442260763345169},{"$f":"AO115","v":1.62230306198339},{"$f":"AP115","v":1.6003800476322632},{"$f":"AQ115","v":1.5784570332811363},{"$f":"AR115","v":1.5565340189300094},{"$f":"AS115","v":1.5346110045788826},{"$f":"AT115","v":1.5126879902277557},{"$f":"AU115","v":1.4907649758766288},{"$f":"AV115","v":1.4688419615255019},{"$f":"AW115","v":1.4469189471743751},{"$f":"AX115","v":1.4249959328232482},{"$f":"AY115","v":1.4030729184721213},{"$f":"AZ115","v":1.3811499041209945},{"$f":"BA115","v":1.3592268897698676},{"$f":"BB115","v":1.3373038754187407},{"$f":"BC115","v":1.3153808610676139},{"$f":"BD115","v":1.293457846716487},{"$f":"BE115","v":1.2715348323653601},{"$f":"BF115","v":1.2496118180142333},{"$f":"BG115","v":1.2276888036631064},{"$f":"BH115","v":1.2057657893119795},{"$f":"BI115","v":1.1838427749608527},{"$f":"BJ115","v":1.1619197606097258},{"$f":"BK115","v":1.1399967462585989}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI117:AI118)","v":10.897526269321801},{"$f":"SUM(AJ117:AJ118)","v":10.715900831499772},{"$f":"SUM(AK117:AK118)","v":10.534275393677742},{"$f":"SUM(AL117:AL118)","v":10.352649955855712},{"$f":"SUM(AM117:AM118)","v":10.171024518033683},{"$f":"SUM(AN117:AN118)","v":9.989399080211653},{"$f":"SUM(AO117:AO118)","v":9.8077736423896233},{"$f":"SUM(AP117:AP118)","v":9.6261482045675937},{"$f":"SUM(AQ117:AQ118)","v":9.444522766745564},{"$f":"SUM(AR117:AR118)","v":9.2628973289235343},{"$f":"SUM(AS117:AS118)","v":9.0812718911015047},{"$f":"SUM(AT117:AT118)","v":8.899646453279475},{"$f":"SUM(AU117:AU118)","v":8.7180210154574453},{"$f":"SUM(AV117:AV118)","v":8.5363955776354157},{"$f":"SUM(AW117:AW118)","v":8.354770139813386},{"$f":"SUM(AX117:AX118)","v":8.1731447019913563},{"$f":"SUM(AY117:AY118)","v":7.9915192641693258},{"$f":"SUM(AZ117:AZ118)","v":7.8098938263472952},{"$f":"SUM(BA117:BA118)","v":7.6282683885252656},{"$f":"SUM(BB117:BB118)","v":7.446642950703235},{"$f":"SUM(BC117:BC118)","v":7.2650175128812045},{"$f":"SUM(BD117:BD118)","v":7.0833920750591748},{"$f":"SUM(BE117:BE118)","v":6.9017666372371451},{"$f":"SUM(BF117:BF118)","v":6.7201411994151146},{"$f":"SUM(BG117:BG118)","v":6.538515761593084},{"$f":"SUM(BH117:BH118)","v":6.3568903237710543},{"$f":"SUM(BI117:BI118)","v":6.1752648859490247},{"$f":"SUM(BJ117:BJ118)","v":5.9936394481269941},{"$f":"SUM(BK117:BK118)","v":5.8120140103049636}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI120","v":1.0214730993827772},{"$f":"AJ120","v":0.99593627189820777},{"$f":"AK120","v":0.97039944441363835},{"$f":"AL120","v":0.94486261692906892},{"$f":"AM120","v":0.9193257894444995},{"$f":"AN120","v":0.89378896195993007},{"$f":"AO120","v":0.86825213447536065},{"$f":"AP120","v":0.84271530699079122},{"$f":"AQ120","v":0.8171784795062218},{"$f":"AR120","v":0.79164165202165238},{"$f":"AS120","v":0.76610482453708295},{"$f":"AT120","v":0.74056799705251353},{"$f":"AU120","v":0.7150311695679441},{"$f":"AV120","v":0.68949434208337468},{"$f":"AW120","v":0.66395751459880525},{"$f":"AX120","v":0.63842068711423583},{"$f":"AY120","v":0.61288385962966641},{"$f":"AZ120","v":0.58734703214509698},{"$f":"BA120","v":0.56181020466052756},{"$f":"BB120","v":0.53627337717595813},{"$f":"BC120","v":0.51073654969138871},{"$f":"BD120","v":0.48519972220681928},{"$f":"BE120","v":0.45966289472224986},{"$f":"BF120","v":0.43412606723768044},{"$f":"BG120","v":0.40858923975311101},{"$f":"BH120","v":0.38305241226854159},{"$f":"BI120","v":0.35751558478397216},{"$f":"BJ120","v":0.33197875729940274},{"$f":"BK120","v":0.30644192981483331}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75958075576456252,0.74059123687044848,0.72160171797633443,0.70261219908222039,0.68362268018810635,0.6646331612939923,0.64564364239987826,0.62665412350576422,0.60766460461165017,0.58867508571753613,0.56968556682342208,0.55069604792930804,0.531706529035194,0.51271701014107995,0.49372749124696591,0.47473797235285181,0.45574845345873771,0.43675893456462367,0.41776941567050963,0.39877989677639553,0.37979037788228143,0.36080085898816738,0.34181134009405334,0.32282182119993924,0.30383230230582514,0.2848427834117111,0.265853264517597,0.24686374562348293,0.22787422672936886]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0407370438534578,2.9191075620993194,2.7974780803451811,2.6758485985910427,2.5542191168369044,2.432589635082766,2.3109601533286277,2.1893306715744894,2.067701189820351,1.9460717080662127,1.8244422263120743,1.702812744557936,1.5811832628037976,1.4595537810496593,1.3379242992955209,1.2162948175413826,1.0946653357872442,0.973035854033106,0.85140637227896776,0.72977689052482952,0.60814740877069129,0.48651792701655305,0.36488844526241482,0.24325896350827653,0.12162948175413826,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37047051469429759,0.33342346322486782,0.29637641175543805,0.25932936028600828,0.22228230881657851,0.18523525734714877,0.14818820587771903,0.11114115440828927,7.4094102938859513E-2,3.7047051469429756E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97417354686800939,0.87675619218120848,0.77933883749440758,0.68192148280760667,0.58450412812080577,0.4870867734340048,0.38966941874720384,0.29225206406040288,0.19483470937360192,9.7417354686800961E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0523310126342587,4.0418648101074073,3.0313986075805555,2.0209324050537036,1.0104662025268518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7559962106575413,0.68039658959178717,0.60479696852603304,0.52919734746027891,0.45359772639452478,0.37799810532877065,0.30239848426301652,0.22679886319726239,0.15119924213150826,7.559962106575413E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ58:AJ73)","v":24.626129601266857},23.035895091212041,21.445660581157227,19.855426071102411,18.265191561047597,16.674957050992781,16.095188743464821,15.515420435936857,14.935652128408892,14.355883820880928,13.776115513352966,13.406411233046988,13.03670695274101,12.667002672435032,12.297298392129054,11.927594111823076,11.557889831517095,11.188185551211117,10.818481270905139,10.448776990599159,10.079072710293179,9.709368429987201,9.3396641496812229,8.9699598693752449,8.6002555890692634,8.2305513087632871,7.9824765102114466,7.734401711659606,7.4863269131077645]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2045"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI381","v":1.7538411480901512}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI384","v":10.897526269321801}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI386","v":1.0214730993827772}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI387","v":0.75958075576456252}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI389","v":3.0407370438534578}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI390","v":0.37047051469429759}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI391","v":0.97417354686800939}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI392","v":5.0523310126342587}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI393","v":0.7559962106575413}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI77:AI92)","v":24.626129601266857},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2045"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,-2.1923014351126889E-2,-2.1923014351126889E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126893E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126896E-2,-2.1923014351126899E-2,-2.1923014351126899E-2,-2.1923014351126899E-2,-2.1923014351126899E-2,-2.1923014351126899E-2,-2.1923014351126899E-2,-2.1923014351126899E-2,-2.1923014351126903E-2,-2.1923014351126903E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.18162543782203003,-0.18162543782203003,-0.18162543782203003,-0.18162543782203003,-0.18162543782203006,-0.18162543782203006,-0.18162543782203006,-0.18162543782203006,-0.18162543782203008,-0.18162543782203008,-0.18162543782203008,-0.18162543782203011,-0.18162543782203011,-0.18162543782203011,-0.18162543782203014,-0.18162543782203014,-0.18162543782203014,-0.18162543782203011,-0.18162543782203014,-0.18162543782203011,-0.18162543782203011,-0.18162543782203011,-0.18162543782203014,-0.18162543782203011,-0.18162543782203011,-0.18162543782203011,-0.18162543782203014,-0.18162543782203011,-0.18162543782203011]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569431E-2,-2.5536827484569435E-2,-2.5536827484569435E-2,-2.5536827484569435E-2,-2.5536827484569435E-2,-2.5536827484569435E-2,-2.5536827484569435E-2,-2.5536827484569435E-2,-2.5536827484569438E-2,-2.5536827484569438E-2,-2.5536827484569438E-2,-2.5536827484569438E-2,-2.5536827484569442E-2,-2.5536827484569442E-2,-2.5536827484569442E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,-1.8989518894114064E-2,-1.8989518894114064E-2,-1.8989518894114064E-2,-1.8989518894114064E-2,-1.8989518894114064E-2,-1.8989518894114064E-2,-1.8989518894114068E-2,-1.8989518894114068E-2,-1.8989518894114068E-2,-1.8989518894114068E-2,-1.8989518894114068E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114075E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114075E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114075E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114075E-2,-1.8989518894114071E-2,-1.8989518894114071E-2,-1.8989518894114071E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.1216294817541383,-0.1216294817541383,-0.1216294817541383,-0.1216294817541383,-0.1216294817541383,-0.1216294817541383,-0.1216294817541383,-0.12162948175413829,-0.12162948175413829,-0.12162948175413829,-0.12162948175413829,-0.12162948175413828,-0.12162948175413828,-0.12162948175413828,-0.12162948175413826,-0.12162948175413826,-0.12162948175413825,-0.12162948175413825,-0.12162948175413825,-0.12162948175413825,-0.12162948175413826,-0.12162948175413826,-0.12162948175413828,-0.12162948175413826,-0.12162948175413826,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-3.7047051469429756E-2,-3.7047051469429756E-2,-3.7047051469429756E-2,-3.7047051469429756E-2,-3.704705146942975E-2,-3.7047051469429756E-2,-3.7047051469429756E-2,-3.7047051469429756E-2,-3.7047051469429756E-2,-3.7047051469429756E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-9.7417354686800933E-2,-9.7417354686800947E-2,-9.7417354686800947E-2,-9.7417354686800947E-2,-9.7417354686800961E-2,-9.7417354686800961E-2,-9.7417354686800961E-2,-9.7417354686800961E-2,-9.7417354686800961E-2,-9.7417354686800961E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-1.0104662025268518,-1.0104662025268518,-1.0104662025268518,-1.0104662025268518,-1.0104662025268518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,-7.559962106575413E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5902345100548154,-1.5902345100548154,-1.5902345100548154,-1.5902345100548154,-1.5902345100548154,-0.5797683075279636,-0.5797683075279636,-0.5797683075279636,-0.5797683075279636,-0.5797683075279636,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597874,-0.36970428030597879,-0.36970428030597874,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.36970428030597879,-0.24807479855184053,-0.24807479855184056,-0.24807479855184053,-0.24807479855184053]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7538411480901512,1.7319181337390244,1.7099951193878975,1.6880721050367706,1.6661490906856438,1.6442260763345169,1.62230306198339,1.6003800476322632,1.5784570332811363,1.5565340189300094,1.5346110045788826,1.5126879902277557,1.4907649758766288,1.4688419615255019,1.4469189471743751,1.4249959328232482,1.4030729184721213,1.3811499041209945,1.3592268897698676,1.3373038754187407,1.3153808610676139,1.293457846716487,1.2715348323653601,1.2496118180142333,1.2276888036631064,1.2057657893119795,1.1838427749608527,1.1619197606097258,1.1399967462585989,1.1180737319074721]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.897526269321801,10.715900831499772,10.534275393677742,10.352649955855712,10.171024518033683,9.989399080211653,9.8077736423896233,9.6261482045675937,9.444522766745564,9.2628973289235343,9.0812718911015047,8.899646453279475,8.7180210154574453,8.5363955776354157,8.354770139813386,8.1731447019913563,7.9915192641693258,7.8098938263472952,7.6282683885252656,7.446642950703235,7.2650175128812045,7.0833920750591748,6.9017666372371451,6.7201411994151146,6.538515761593084,6.3568903237710543,6.1752648859490247,5.9936394481269941,5.8120140103049636,5.6303885724829339]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0214730993827772,0.99593627189820777,0.97039944441363835,0.94486261692906892,0.9193257894444995,0.89378896195993007,0.86825213447536065,0.84271530699079122,0.8171784795062218,0.79164165202165238,0.76610482453708295,0.74056799705251353,0.7150311695679441,0.68949434208337468,0.66395751459880525,0.63842068711423583,0.61288385962966641,0.58734703214509698,0.56181020466052756,0.53627337717595813,0.51073654969138871,0.48519972220681928,0.45966289472224986,0.43412606723768044,0.40858923975311101,0.38305241226854159,0.35751558478397216,0.33197875729940274,0.30644192981483331,0.28090510233026389]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75958075576456252,0.74059123687044848,0.72160171797633443,0.70261219908222039,0.68362268018810635,0.6646331612939923,0.64564364239987826,0.62665412350576422,0.60766460461165017,0.58867508571753613,0.56968556682342208,0.55069604792930804,0.531706529035194,0.51271701014107995,0.49372749124696591,0.47473797235285181,0.45574845345873771,0.43675893456462367,0.41776941567050963,0.39877989677639553,0.37979037788228143,0.36080085898816738,0.34181134009405334,0.32282182119993924,0.30383230230582514,0.2848427834117111,0.265853264517597,0.24686374562348293,0.22787422672936886,0.20888470783525478]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0407370438534578,2.9191075620993194,2.7974780803451811,2.6758485985910427,2.5542191168369044,2.432589635082766,2.3109601533286277,2.1893306715744894,2.067701189820351,1.9460717080662127,1.8244422263120743,1.702812744557936,1.5811832628037976,1.4595537810496593,1.3379242992955209,1.2162948175413826,1.0946653357872442,0.973035854033106,0.85140637227896776,0.72977689052482952,0.60814740877069129,0.48651792701655305,0.36488844526241482,0.24325896350827653,0.12162948175413826,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37047051469429759,0.33342346322486782,0.29637641175543805,0.25932936028600828,0.22228230881657851,0.18523525734714877,0.14818820587771903,0.11114115440828927,7.4094102938859513E-2,3.7047051469429756E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97417354686800939,0.87675619218120848,0.77933883749440758,0.68192148280760667,0.58450412812080577,0.4870867734340048,0.38966941874720384,0.29225206406040288,0.19483470937360192,9.7417354686800961E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0523310126342587,4.0418648101074073,3.0313986075805555,2.0209324050537036,1.0104662025268518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7559962106575413,0.68039658959178717,0.60479696852603304,0.52919734746027891,0.45359772639452478,0.37799810532877065,0.30239848426301652,0.22679886319726239,0.15119924213150826,7.559962106575413E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI115:AI130)","v":24.626129601266857},23.035895091212041,21.445660581157227,19.855426071102411,18.265191561047597,16.674957050992781,16.095188743464821,15.515420435936857,14.935652128408892,14.355883820880928,13.776115513352966,13.406411233046988,13.03670695274101,12.667002672435032,12.297298392129054,11.927594111823076,11.557889831517095,11.188185551211117,10.818481270905139,10.448776990599159,10.079072710293179,9.709368429987201,9.3396641496812229,8.9699598693752449,8.6002555890692634,8.2305513087632871,7.9824765102114466,7.734401711659606,7.4863269131077645,7.2382521145559249]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2045"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI211","v":1.7538411480901512},1.7100690477251688,1.6671723893674859,1.6251336641769567,1.5839357134902381,1.5435617218172539,1.5039952099777294,1.4652200283749954,1.4272203504043162,1.3899806659930505,1.35348577527001,1.3177207823614303,1.2826710893110223,1.2483223901216225,1.2146606649160105,{"$f":"AX211","v":1.1816721742145109},1.1493434533270412,1.1176613068573209,1.0866128033169951,1.0561852698474758,1.0263662870473469,0.9971436839032205,0.96850553282197671,0.94044014476235782,0.91293606446393127,0.8859820657714732,0.8595671470528643,0.83368052670862758,0.80831163877127565]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI213:AI214)","v":10.897526269321801},10.587252939575935,10.283185076424985,9.9851985705370545,9.693171794766883,9.4069855545121133,9.1265230390624392,8.8516697739217598,8.5823135740838943,8.3183444982427854,8.0596548039184981,7.8061389034806972,7.5576933210516524,7.3142166502711881,7.0756095129063334,6.8417745182887755,6.6126162235635686,6.3880410947328663,6.1679574684787779,5.952275514749771,5.7409072000953447,5.5337662517340069,5.3307681223398955,5.1318299555336662,4.9368705520635618,4.7458103366628599,4.5585713255701714,4.3750770946993374,4.1952527484459194]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI216","v":1.0214730993827772},0.98461674564686763,0.94849751898567625,0.91310067685770868,0.87841177157230055,0.84441664439260056,0.81110141975649452,0.77845249961311058,0.74645655787259435,0.71510053496688841,0.68437163251929667,0.65425730812065674,0.6247452702099896,0.5958234730575358,0.56748011184813107,{"$f":"AX216","v":0.53970361786291443},0.5124826537574021,0.48580610893400006,0.45966309500706604,0.43404294135867072,0.40893519078324331,0.38432959521932447,0.36021611156668398,0.33658489758709631,0.31342630788710041,0.29073088998110441,0.26848938043322834,0.24669270107630978,0.22533195530652961]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75958075576456252,0.73217388911054648,0.70531515978961079,0.67899360505509376,0.65319848141526715,0.62791926024823708,0.60314562350454759,0.57886745949573182,0.55507485876709239,0.53175811005302576,0.50890769631324051,0.48651429084825093,0.46456875349256116,0.44306212688398516,0.42198563280758067,0.40133066861270428,0.38108880370172543,0.36125177608896614,0.34181148902846203,0.32276000770916802,0.30408955601625987,0.2857925133572099,0.26786141155134091,0.25028893178158934,0.23306790160723279,0.21619129203636336,0.19965221465691133,0.18344391882504835,0.16755978890982262]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0407370438534578,2.8873717685699765,2.7370737987921649,2.5897817884099097,2.4454356182352996,2.3039763714641817,2.165346309628486,2.0294888490295042,1.8963485376425022,1.7658710324832401,1.6380030774271632,1.512692481472208,1.3898880974363519,1.2695398010812129,1.1515984706531766,1.036015966833701,0.92274511309061502,0.81173967642239075,0.70295434848753091,0.59634472711136832,0.49186729816272901,0.38947941779306244,0.28913929503078922,0.19080597472376146,9.4439320822874276E-2,4.829470157119431E-15,4.829470157119431E-15,4.829470157119431E-15,4.829470157119431E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37047051469429759,0.32996581898549143,0.29027121719086135,0.25137050743212391,0.2132478118685612,0.17588757021626977,0.13927453339702417,0.10339375731416348,6.8230596752959977E-2,3.3770699402980553E-2,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97417354686800939,0.86766411759259898,0.76328487690269686,0.66099322102659275,0.56074739826801079,0.46250649196460042,0.36623040378725824,0.27187983737346294,0.17941628228794354,8.880199830413453E-2,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0523310126342587,4.0006297402751958,2.969962493363314,1.9599085913896697,0.97005576745549837,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7559962106575413,0.67334078936183517,0.59233847649204319,0.51295620987964707,0.43516158859949888,0.35892285974495364,0.28420890546749933,0.21098923027559408,0.13923394858752694,6.8913772533221132E-2,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ135:AJ150)","v":24.626129601266857},22.773084856843614,20.95710100730884,19.177436834764759,17.433365945671557,15.724176474360222,14.999825444581489,14.289961435398332,13.594294706398841,12.912541311979338,12.244422985448221,11.777323766283256,11.319566531501591,10.870964441415559,10.431334393131245,10.000496945812621,9.5782762474403675,9.1644999630355581,8.7589992043188456,8.361608460776468,7.9721655321049392,7.5905114620068392,7.216490473310702,6.8499499043884855,6.4907401468447157,6.1387145844518205,5.8862800677131952,5.6388942413093428,5.3964561314335668]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2045"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI381","v":1.7538411480901512}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI384","v":10.897526269321801}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI386","v":1.0214730993827772}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI387","v":0.75958075576456252}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI389","v":3.0407370438534578}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI390","v":0.37047051469429759}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI391","v":0.97417354686800939}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI392","v":5.0523310126342587}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI393","v":0.7559962106575413}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AI396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI154:AI169)","v":24.626129601266857},{"$f":"SUM(AJ154:AJ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2045"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3772100364982455E-2,-4.2896658357682804E-2,-4.2038725190529147E-2,-4.1197950686718561E-2,-4.0373991672984187E-2,-3.9566511839524497E-2,-3.8775181602734014E-2,-3.7999677970679331E-2,-3.7239684411265746E-2,-3.6494890723040428E-2,-3.5764992908579617E-2,-3.5049693050408025E-2,-3.434869918939986E-2,-3.3661725205611864E-2,-3.2988490701499625E-2,-3.2328720887469631E-2,-3.1682146469720236E-2,-3.1048503540325834E-2,-3.0427533469519312E-2,-2.9818982800128929E-2,-2.9222603144126353E-2,-2.8638151081243825E-2,-2.8065388059618945E-2,-2.7504080298426561E-2,-2.6953998692458032E-2,-2.6414918718608869E-2,-2.588662034423669E-2,-2.5368887937351956E-2,-2.4861510178604919E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.3102733297458673,-0.30406786315094997,-0.29798650588793096,-0.29202677577017228,-0.28618624025476885,-0.28046251544967349,-0.27485326514067998,-0.26935619983786641,-0.26396907584110907,-0.2586896943242869,-0.25351590043780109,-0.2484455824290451,-0.24347667078046417,-0.23860713736485489,-0.23383499461755777,-0.22915829472520663,-0.22457512883070246,-0.22008362625408842,-0.21568195372900664,-0.21136831465442654,-0.20714094836133798,-0.20299812939411122,-0.19893816680622897,-0.19495940347010438,-0.19106021540070228,-0.18723901109268823,-0.18349423087083447,-0.17982434625341776,-0.17622785932834942,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,-3.685635373590955E-2,-3.6119226661191363E-2,-3.539684212796753E-2,-3.4688905285408182E-2,-3.3995127179700019E-2,-3.3315224636106013E-2,-3.2648920143383893E-2,-3.1995941740516211E-2,-3.1356022905705896E-2,-3.0728902447591772E-2,-3.0114324398639935E-2,-2.951203791066714E-2,-2.8921797152453792E-2,-2.8343361209404717E-2,-2.7776493985216623E-2,-2.7220964105512287E-2,-2.6676544823402041E-2,-2.6143013926934001E-2,-2.5620153648395316E-2,-2.5107750575427412E-2,-2.460559556391886E-2,-2.4113483652640485E-2,-2.3631213979587676E-2,-2.3158589699995916E-2,-2.2695417905995999E-2,-2.2241509547876081E-2,-2.1796679356918557E-2,-2.1360745769780181E-2,-2.0933530854384583E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.7406866654016027E-2,-2.6858729320935706E-2,-2.6321554734516993E-2,-2.579512363982665E-2,-2.5279221167030116E-2,-2.4773636743689514E-2,-2.427816400881572E-2,-2.379260072863941E-2,-2.331674871406662E-2,-2.2850413739785289E-2,-2.239340546498958E-2,-2.1945537355689788E-2,-2.1506626608575993E-2,-2.1076494076404471E-2,-2.065496419487638E-2,-2.024186491097885E-2,-1.9837027612759274E-2,-1.9440287060504088E-2,-1.9051481319294003E-2,-1.8670451692908124E-2,-1.8297042659049963E-2,-1.7931101805868963E-2,-1.7572479769751584E-2,-1.7221030174356548E-2,-1.6876609570869418E-2,-1.6539077379452028E-2,-1.6208295831862989E-2,-1.5884129915225729E-2,-1.5566447316921212E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.15336527528348121,-0.15029796977781157,-0.14729201038225534,-0.14434617017461021,-0.14145924677111801,-0.13863006183569565,-0.13585746059898171,-0.13314031138700211,-0.13047750515926207,-0.12786795505607682,-0.12531059595495528,-0.12280438403585615,-0.12034829635513904,-0.11794133042803624,-0.11558250381947552,-0.113270853743086,-0.11100543666822428,-0.1087853279348598,-0.10660962137616259,-0.10447742894863934,-0.10238788036966655,-0.10034012276227322,-9.8333320307027766E-2,-9.6366653900887181E-2,-9.4439320822869446E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.0504695708806181E-2,-3.9694601794630059E-2,-3.8900709758737453E-2,-3.8122695563562702E-2,-3.7360241652291445E-2,-3.6613036819245617E-2,-3.5880776082860701E-2,-3.5163160561203492E-2,-3.4459897349979424E-2,-3.3770699402979831E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.10650942927541035,-0.10437924068990213,-0.10229165587610409,-0.100245822758582,-9.8240906303410355E-2,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-9.6276088177342151E-2},-9.43505664137953E-2,-9.2463555085519386E-2,-9.061428398380901E-2,-8.8801998304132837E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0517012723590633,-1.0306672469118818,-1.0100539019736443,-0.98985282393417129,-0.97005576745548783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2655421295706105E-2,-8.1002312869791981E-2,-7.9382266612396141E-2,-7.7794621280148205E-2,-7.6238728854545246E-2,-7.4713954277454336E-2,-7.3219675191905254E-2,-7.1755281688067135E-2,-7.0320176054305808E-2,-6.8913772533219689E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ192:AJ207)","v":-1.8530447444232425},-1.8159838495347773,-1.779664172544082,-1.7440708890932002,-1.709189471311336,-0.72435102977873134,-0.70986400918315651,-0.69566672899949344,-0.68175339441950367,-0.66811832653111358,-0.46709921916496544,-0.45775723478166619,-0.44860209008603286,-0.43963004828431224,-0.43083744731862594,-0.4222206983722534,-0.41377628440480829,-0.40550075871671215,-0.39739074354237791,-0.3894429286715303,-0.38165407009809971,-0.3740209886961377,-0.36654056892221498,-0.35920975754377055,-0.35202556239289517,-0.25243451673862521,-0.2473858264038527,-0.2424381098757756,-0.23758934767826015]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI135+AI173+AI192+AI154","v":1.7538411480901512},1.7100690477251688,1.6671723893674859,1.6251336641769567,1.5839357134902381,1.5435617218172539,1.5039952099777294,1.4652200283749954,1.4272203504043162,1.3899806659930505,1.35348577527001,1.3177207823614303,1.2826710893110223,1.2483223901216225,1.2146606649160105,1.1816721742145109,1.1493434533270412,1.1176613068573209,1.0866128033169951,1.0561852698474758,1.0263662870473469,0.9971436839032205,0.96850553282197671,0.94044014476235782,0.91293606446393127,0.8859820657714732,0.8595671470528643,0.83368052670862758,0.80831163877127565,0.78345012859267071]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI136+AI174+AI193+AI155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI137+AI175+AI194+AI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI138+AI176+AI195+AI157","v":10.897526269321801},10.587252939575935,10.283185076424985,9.9851985705370545,9.693171794766883,9.4069855545121133,9.1265230390624392,8.8516697739217598,8.5823135740838943,8.3183444982427854,8.0596548039184981,7.8061389034806972,7.5576933210516524,7.3142166502711881,7.0756095129063334,6.8417745182887755,6.6126162235635686,6.3880410947328663,6.1679574684787779,5.952275514749771,5.7409072000953447,5.5337662517340069,5.3307681223398955,5.1318299555336662,4.9368705520635618,4.7458103366628599,4.5585713255701714,4.3750770946993374,4.1952527484459194,4.0190248891175697]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI139+AI177+AI196+AI158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI140+AI178+AI197+AI159","v":1.0214730993827772},0.98461674564686763,0.94849751898567625,0.91310067685770868,0.87841177157230055,0.84441664439260056,0.81110141975649452,0.77845249961311058,0.74645655787259435,0.71510053496688841,0.68437163251929667,0.65425730812065674,0.6247452702099896,0.5958234730575358,0.56748011184813107,0.53970361786291443,0.5124826537574021,0.48580610893400006,0.45966309500706604,0.43404294135867072,0.40893519078324331,0.38432959521932447,0.36021611156668398,0.33658489758709631,0.31342630788710041,0.29073088998110441,0.26848938043322834,0.24669270107630978,0.22533195530652961,0.20439842445214501]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI141+AI179+AI198+AI160","v":0.75958075576456252},0.73217388911054648,0.70531515978961079,0.67899360505509376,0.65319848141526715,0.62791926024823708,0.60314562350454759,0.57886745949573182,0.55507485876709239,0.53175811005302576,0.50890769631324051,0.48651429084825093,0.46456875349256116,0.44306212688398516,0.42198563280758067,0.40133066861270428,0.38108880370172543,0.36125177608896614,0.34181148902846203,0.32276000770916802,0.30408955601625987,0.2857925133572099,0.26786141155134091,0.25028893178158934,0.23306790160723279,0.21619129203636336,0.19965221465691133,0.18344391882504835,0.16755978890982262,0.1519933415929014]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI142+AI180+AI199+AI161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI143+AI181+AI200+AI162","v":3.0407370438534578},2.8873717685699765,2.7370737987921649,2.5897817884099097,2.4454356182352996,2.3039763714641817,2.165346309628486,2.0294888490295042,1.8963485376425022,1.7658710324832401,1.6380030774271632,1.512692481472208,1.3898880974363519,1.2695398010812129,1.1515984706531766,1.036015966833701,0.92274511309061502,0.81173967642239075,0.70295434848753091,0.59634472711136832,0.49186729816272901,0.38947941779306244,0.28913929503078922,0.19080597472376146,9.4439320822874276E-2,4.829470157119431E-15,4.829470157119431E-15,4.829470157119431E-15,4.829470157119431E-15,4.829470157119431E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI144+AI182+AI201+AI163","v":0.37047051469429759},0.32996581898549143,0.29027121719086135,0.25137050743212391,0.2132478118685612,0.17588757021626977,0.13927453339702417,0.10339375731416348,6.8230596752959977E-2,3.3770699402980553E-2,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI145+AI183+AI202+AI164","v":0.97417354686800939},0.86766411759259898,0.76328487690269686,0.66099322102659275,0.56074739826801079,0.46250649196460042,0.36623040378725824,0.27187983737346294,0.17941628228794354,8.880199830413453E-2,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15,1.6930901125533637E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI146+AI184+AI203+AI165","v":5.0523310126342587},4.0006297402751958,2.969962493363314,1.9599085913896697,0.97005576745549837,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14,1.0547118733938987E-14]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI147+AI185+AI204+AI166","v":0.7559962106575413},0.67334078936183517,0.59233847649204319,0.51295620987964707,0.43516158859949888,0.35892285974495364,0.28420890546749933,0.21098923027559408,0.13923394858752694,6.8913772533221132E-2,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15,1.4432899320127035E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI148+AI186+AI205+AI167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI149+AI187+AI206+AI168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI150+AI188+AI207+AI169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI211:AI226)","v":24.626129601266857},22.773084856843614,20.95710100730884,19.177436834764759,17.433365945671557,15.724176474360222,14.999825444581489,14.289961435398332,13.594294706398841,12.912541311979338,12.244422985448221,11.777323766283256,11.319566531501591,10.870964441415559,10.431334393131245,10.000496945812621,9.5782762474403675,9.1644999630355581,8.7589992043188456,8.361608460776468,7.9721655321049392,7.5905114620068392,7.216490473310702,6.8499499043884855,6.4907401468447157,6.1387145844518205,5.8862800677131952,5.6388942413093428,5.3964561314335668,5.1588667837553066]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2045"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AJ232>=1)*(AJ232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,{"$f":"(BF240>=1)*(BF240-1)","v":0},0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},{"$f":"(AJ241>=1)*(AJ241-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2045"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI326","v":3.0639276970486837},2.9107313121962495,2.7575349273438152,2.604338542491381,2.4511421576389467,2.2979457727865125,2.1447493879340782,1.991553003081644,1.8383566182292097,1.6851602333767755,1.5319638485243412,1.3787674636719072,1.2255710788194731,1.0723746939670389,0.91917830911460474,{"$f":"AX326","v":0.7659819242621706},0.61278553940973646,0.45958915455730232,0.30639276970486817,0.15319638485243409,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.037774659495216,18.085885926520454,17.133997193545692,16.18210846057093,15.23021972759617,14.27833099462141,13.326442261646649,12.374553528671889,11.422664795697129,10.470776062722368,9.5188873297476082,8.5669985967728479,7.6151098637980867,6.6632211308233256,5.7113323978485644,4.7594436648738032,3.8075549318990425,2.8556661989242818,1.903777465949521,0.95188873297476051,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7844944078300182,1.6952696874385174,1.6060449670470165,1.5168202466555156,1.4275955262640148,1.3383708058725139,1.249146085481013,1.1599213650895122,1.0706966446980113,0.98147192430651031,0.89224720391500933,0.80302248352350836,0.71379776313200738,0.62457304274050651,0.53534832234900553,0.44612360195750461,0.35689888156600369,0.26767416117450277,0.17844944078300184,8.9224720391500922E-2,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.326973379696635,1.2606247107118032,1.1942760417269713,1.1279273727421395,1.0615787037573077,0.99523003477247596,0.92888136578764424,0.86253269680281253,0.79618402781798081,0.72983535883314909,0.66348668984831738,0.59713802086348566,0.53078935187865395,0.46444068289382223,0.39809201390899052,0.33174334492415875,0.26539467593932697,0.19904600695449523,0.13269733796966349,6.6348668984831743E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3121107679848176,4.9579700501191635,4.6038293322535093,4.2496886143878552,3.8955478965222006,3.541407178656546,3.1872664607908914,2.8331257429252368,2.4789850250595822,2.1248443071939276,1.770703589328273,1.4165628714626184,1.0624221535969638,0.70828143573130919,0.3541407178656546,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64720506309696491,0.5824845567872684,0.5177640504775719,0.4530435441678754,0.3883230378581789,0.3236025315484824,0.2588820252387859,0.19416151892908942,0.12944101261939295,6.4720506309696474E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7018629738681572,1.5316766764813414,1.3614903790945256,1.1913040817077098,1.0211177843208941,0.85093148693407838,0.68074518954726271,0.51055889216044703,0.34037259477363135,0.17018629738681568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8263278240022363,7.0610622592017886,5.295796694401341,3.5305311296008943,1.7652655648004472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3207112464089754,1.1886401217680778,1.0565689971271803,0.92449787248628279,0.79242674784538525,0.66035562320448771,0.52828449856359017,0.39621337392269262,0.26414224928179508,0.13207112464089754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ250:AJ265)","v":43.021388019431704},39.27434530122467,35.527302583017622,31.780259864810581,28.033217146603544,24.286174428396507,22.304397274989917,20.322620121583324,18.34084296817673,16.359065814770144,14.377288661363549,12.762489436294368,11.147690211225186,9.5328909861560014,7.9180917610868189,6.3032925360176373,5.0426340288141098,3.7819755216105819,2.5213170144070545,1.2606585072035272,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2045"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI154*AI$36","v":3.0639276970486837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.037774659495216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7844944078300182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.326973379696635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3121107679848176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64720506309696491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7018629738681572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8263278240022363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3207112464089754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI269:AI284)","v":43.021388019431704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2045"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ232>0,AJ250/AJ232,0)","v":-0.1531963848524342},-0.15319638485243417,-0.15319638485243417,-0.15319638485243417,-0.15319638485243417,-0.15319638485243417,-0.15319638485243417,-0.15319638485243414,-0.15319638485243414,-0.15319638485243414,-0.15319638485243411,-0.15319638485243414,-0.15319638485243414,-0.15319638485243411,-0.15319638485243411,-0.15319638485243411,-0.15319638485243411,-0.15319638485243411,-0.15319638485243409,-0.15319638485243409,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.95188873297476084,-0.95188873297476073,-0.95188873297476073,-0.95188873297476062,-0.95188873297476062,-0.95188873297476062,-0.95188873297476062,-0.95188873297476073,-0.95188873297476073,-0.95188873297476073,-0.95188873297476084,-0.95188873297476084,-0.95188873297476084,-0.95188873297476084,-0.95188873297476073,-0.95188873297476062,-0.95188873297476062,-0.95188873297476062,-0.95188873297476051,-0.95188873297476051,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9224720391500909E-2,-8.9224720391500909E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500936E-2,-8.9224720391500936E-2,-8.9224720391500936E-2,-8.9224720391500936E-2,-8.9224720391500936E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500936E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,-8.9224720391500922E-2,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.634866898483173E-2,-6.634866898483173E-2,-6.634866898483173E-2,-6.634866898483173E-2,-6.634866898483173E-2,-6.634866898483173E-2,-6.634866898483173E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831757E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,-6.6348668984831743E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35414071786565449,-0.35414071786565454,-0.35414071786565454,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,-0.3541407178656546,{"$f":"-IF(AX240>0,AX258/AX240,0)","v":-0.3541407178656546},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ241>0,AJ259/AJ241,0)","v":-6.4720506309696488E-2},-6.4720506309696488E-2,-6.4720506309696488E-2,-6.4720506309696488E-2,-6.4720506309696488E-2,-6.4720506309696474E-2,-6.4720506309696474E-2,-6.4720506309696474E-2,-6.4720506309696474E-2,-6.4720506309696474E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17018629738681573,-0.1701862973868157,-0.1701862973868157,-0.1701862973868157,-0.17018629738681568,-0.17018629738681568,-0.17018629738681568,-0.17018629738681568,-0.17018629738681568,-0.17018629738681568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7652655648004472,-1.7652655648004472,-1.7652655648004469,-1.7652655648004472,-1.7652655648004472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,-0.13207112464089754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-3.7470427182070392,-3.7470427182070392,-3.7470427182070392,-3.7470427182070392,-3.7470427182070387,-1.9817771534065916,-1.9817771534065916,-1.981777153406592,-1.981777153406592,-1.981777153406592,-1.6147992250691823,-1.6147992250691823,-1.6147992250691823,-1.6147992250691823,-1.6147992250691821,-1.2606585072035275,-1.2606585072035275,-1.2606585072035275,-1.2606585072035272,-1.2606585072035272,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2045"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI250+AI269+AI288+AI307","v":3.0639276970486837},2.9107313121962495,2.7575349273438152,2.604338542491381,2.4511421576389467,2.2979457727865125,2.1447493879340782,1.991553003081644,1.8383566182292097,1.6851602333767755,1.5319638485243412,1.3787674636719072,1.2255710788194731,1.0723746939670389,0.91917830911460474,0.7659819242621706,0.61278553940973646,0.45958915455730232,0.30639276970486817,0.15319638485243409,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.037774659495216,18.085885926520454,17.133997193545692,16.18210846057093,15.23021972759617,14.27833099462141,13.326442261646649,12.374553528671889,11.422664795697129,10.470776062722368,9.5188873297476082,8.5669985967728479,7.6151098637980867,6.6632211308233256,5.7113323978485644,4.7594436648738032,3.8075549318990425,2.8556661989242818,1.903777465949521,0.95188873297476051,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7844944078300182,1.6952696874385174,1.6060449670470165,1.5168202466555156,1.4275955262640148,1.3383708058725139,1.249146085481013,1.1599213650895122,1.0706966446980113,0.98147192430651031,0.89224720391500933,0.80302248352350836,0.71379776313200738,0.62457304274050651,0.53534832234900553,0.44612360195750461,0.35689888156600369,0.26767416117450277,0.17844944078300184,8.9224720391500922E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.326973379696635,1.2606247107118032,1.1942760417269713,1.1279273727421395,1.0615787037573077,0.99523003477247596,0.92888136578764424,0.86253269680281253,0.79618402781798081,0.72983535883314909,0.66348668984831738,0.59713802086348566,0.53078935187865395,0.46444068289382223,0.39809201390899052,0.33174334492415875,0.26539467593932697,0.19904600695449523,0.13269733796966349,6.6348668984831743E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3121107679848176,4.9579700501191635,4.6038293322535093,4.2496886143878552,3.8955478965222006,3.541407178656546,{"$f":"AO258+AO277+AO296+AO315","v":3.1872664607908914},2.8331257429252368,2.4789850250595822,2.1248443071939276,1.770703589328273,1.4165628714626184,1.0624221535969638,0.70828143573130919,0.3541407178656546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI259+AI278+AI297+AI316","v":0.64720506309696491},0.5824845567872684,0.5177640504775719,0.4530435441678754,0.3883230378581789,0.3236025315484824,0.2588820252387859,0.19416151892908942,0.12944101261939295,6.4720506309696474E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7018629738681572,1.5316766764813414,1.3614903790945256,1.1913040817077098,1.0211177843208941,0.85093148693407838,0.68074518954726271,0.51055889216044703,0.34037259477363135,0.17018629738681568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8263278240022363,7.0610622592017886,5.295796694401341,3.5305311296008943,1.7652655648004472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3207112464089754,1.1886401217680778,1.0565689971271803,0.92449787248628279,0.79242674784538525,0.66035562320448771,0.52828449856359017,0.39621337392269262,0.26414224928179508,0.13207112464089754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI326:AI341)","v":43.021388019431704},39.27434530122467,35.527302583017622,31.780259864810581,28.033217146603544,24.286174428396507,22.304397274989917,20.322620121583324,18.34084296817673,16.359065814770144,14.377288661363549,12.762489436294368,11.147690211225186,9.5328909861560014,7.9180917610868189,6.3032925360176373,5.0426340288141098,3.7819755216105819,2.5213170144070545,1.2606585072035272,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2046","index":72,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AJ30","v":2046},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":1.5739108117260232}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,9.7795256058573781]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.91667797665516049]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.6816537319692404]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,2.728781289085584]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.33246314761061102]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.87423098698687551]
[null,"Information technology",null,null,null,null,21,null,5,14,4.5340015051323226]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.67843693305606401]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":22.099681988079261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185,0.57956752647965204]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2,1.1591350529593042E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2046}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AK39>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,(AK39>=1)*(AK39-1))","v":79},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":78},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":77},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":76},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":75},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":74},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":73},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":72},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":71},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":70},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":69},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":68},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":67},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":66},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":65},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":64},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":63},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":62},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":61},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":60},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":59},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":58},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":57},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":56},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":55},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":54},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":53}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AI$30,AJ$30<=$M$2),$M$2-AI$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665,26.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2046"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ115","v":1.5739108117260232},{"$f":"AK115","v":1.554236926579448},{"$f":"AL115","v":1.5345630414328728},{"$f":"AM115","v":1.5148891562862976},{"$f":"AN115","v":1.4952152711397224},{"$f":"AO115","v":1.4755413859931472},{"$f":"AP115","v":1.455867500846572},{"$f":"AQ115","v":1.4361936156999968},{"$f":"AR115","v":1.4165197305534216},{"$f":"AS115","v":1.3968458454068464},{"$f":"AT115","v":1.3771719602602712},{"$f":"AU115","v":1.357498075113696},{"$f":"AV115","v":1.3378241899671208},{"$f":"AW115","v":1.3181503048205456},{"$f":"AX115","v":1.2984764196739702},{"$f":"AY115","v":1.278802534527395},{"$f":"AZ115","v":1.2591286493808198},{"$f":"BA115","v":1.2394547642342446},{"$f":"BB115","v":1.2197808790876692},{"$f":"BC115","v":1.2001069939410938},{"$f":"BD115","v":1.1804331087945186},{"$f":"BE115","v":1.1607592236479434},{"$f":"BF115","v":1.141085338501368},{"$f":"BG115","v":1.1214114533547925},{"$f":"BH115","v":1.1017375682082173},{"$f":"BI115","v":1.0820636830616421},{"$f":"BJ115","v":1.0623897979150667},{"$f":"BK115","v":1.0427159127684913}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ117:AJ118)","v":9.7795256058573781},{"$f":"SUM(AK117:AK118)","v":9.6165335124264217},{"$f":"SUM(AL117:AL118)","v":9.4535414189954654},{"$f":"SUM(AM117:AM118)","v":9.2905493255645091},{"$f":"SUM(AN117:AN118)","v":9.1275572321335527},{"$f":"SUM(AO117:AO118)","v":8.9645651387025964},{"$f":"SUM(AP117:AP118)","v":8.8015730452716401},{"$f":"SUM(AQ117:AQ118)","v":8.6385809518406838},{"$f":"SUM(AR117:AR118)","v":8.4755888584097274},{"$f":"SUM(AS117:AS118)","v":8.3125967649787711},{"$f":"SUM(AT117:AT118)","v":8.1496046715478148},{"$f":"SUM(AU117:AU118)","v":7.9866125781168584},{"$f":"SUM(AV117:AV118)","v":7.8236204846859021},{"$f":"SUM(AW117:AW118)","v":7.6606283912549458},{"$f":"SUM(AX117:AX118)","v":7.4976362978239894},{"$f":"SUM(AY117:AY118)","v":7.3346442043930331},{"$f":"SUM(AZ117:AZ118)","v":7.1716521109620768},{"$f":"SUM(BA117:BA118)","v":7.0086600175311204},{"$f":"SUM(BB117:BB118)","v":6.8456679241001641},{"$f":"SUM(BC117:BC118)","v":6.6826758306692078},{"$f":"SUM(BD117:BD118)","v":6.5196837372382515},{"$f":"SUM(BE117:BE118)","v":6.3566916438072951},{"$f":"SUM(BF117:BF118)","v":6.1936995503763388},{"$f":"SUM(BG117:BG118)","v":6.0307074569453825},{"$f":"SUM(BH117:BH118)","v":5.8677153635144261},{"$f":"SUM(BI117:BI118)","v":5.7047232700834698},{"$f":"SUM(BJ117:BJ118)","v":5.5417311766525135},{"$f":"SUM(BK117:BK118)","v":5.3787390832215571}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ120","v":0.91667797665516049},{"$f":"AK120","v":0.89376102723878148},{"$f":"AL120","v":0.87084407782240247},{"$f":"AM120","v":0.84792712840602347},{"$f":"AN120","v":0.82501017898964446},{"$f":"AO120","v":0.80209322957326545},{"$f":"AP120","v":0.77917628015688645},{"$f":"AQ120","v":0.75625933074050744},{"$f":"AR120","v":0.73334238132412843},{"$f":"AS120","v":0.71042543190774943},{"$f":"AT120","v":0.68750848249137042},{"$f":"AU120","v":0.66459153307499141},{"$f":"AV120","v":0.64167458365861241},{"$f":"AW120","v":0.6187576342422334},{"$f":"AX120","v":0.59584068482585439},{"$f":"AY120","v":0.57292373540947539},{"$f":"AZ120","v":0.55000678599309638},{"$f":"BA120","v":0.52708983657671737},{"$f":"BB120","v":0.50417288716033837},{"$f":"BC120","v":0.48125593774395936},{"$f":"BD120","v":0.45833898832758035},{"$f":"BE120","v":0.43542203891120135},{"$f":"BF120","v":0.41250508949482234},{"$f":"BG120","v":0.38958814007844333},{"$f":"BH120","v":0.36667119066206433},{"$f":"BI120","v":0.34375424124568532},{"$f":"BJ120","v":0.32083729182930631},{"$f":"BK120","v":0.29792034241292731}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6816537319692404,0.66461238867000938,0.64757104537077836,0.63052970207154735,0.61348835877231633,0.59644701547308532,0.5794056721738543,0.56236432887462329,0.54532298557539227,0.52828164227616126,0.51124029897693024,0.49419895567769923,0.47715761237846821,0.46011626907923719,0.44307492578000618,0.42603358248077516,0.40899223918154415,0.39195089588231313,0.37490955258308212,0.3578682092838511,0.34082686598462009,0.32378552268538907,0.30674417938615806,0.28970283608692704,0.27266149278769602,0.25562014948846501,0.23857880618923399,0.22153746289000301]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.728781289085584,2.6196300375221608,2.5104787859587376,2.4013275343953144,2.2921762828318912,2.183025031268468,2.0738737797050448,1.9647225281416214,1.855571276578198,1.7464200250147746,1.6372687734513511,1.5281175218879277,1.4189662703245043,1.3098150187610809,1.2006637671976574,1.091512515634234,0.98236126407081059,0.87321001250738717,0.76405876094396374,0.65490750938054032,0.5457562578171169,0.43660500625369353,0.32745375469027016,0.21830250312684679,0.1091512515634234,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33246314761061102,0.29921683284954992,0.26597051808848882,0.23272420332742771,0.19947788856636661,0.16623157380530551,0.13298525904424441,9.9738944283183306E-2,6.6492629522122204E-2,3.3246314761061102E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87423098698687551,0.78680788828818793,0.69938478958950034,0.61196169089081276,0.52453859219212517,0.43711549349343765,0.34969239479475012,0.26226929609606259,0.17484619739737506,8.7423098698687529E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5340015051323226,3.6272012041058579,2.7204009030793932,1.8136006020529289,0.90680030102646447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67843693305606401,0.61059323975045765,0.54274954644485129,0.47490585313924488,0.40706215983363847,0.33921846652803206,0.27137477322242565,0.20353107991681924,0.13568738661121282,6.7843693305606412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK58:AK73)","v":22.099681988079261},20.672593057430877,19.245504126782492,17.818415196134104,16.391326265485723,14.964237334837339,14.443948705215419,13.923660075593499,13.403371445971578,12.883082816349658,12.362794186727738,12.031018663871174,11.699243141014609,11.36746761815804,11.035692095301476,10.703916572444912,10.372141049588347,10.040365526731783,9.7085900038752175,9.376814481018652,9.0450389581620882,8.7132634353055209,8.3814879124489572,8.0497123895923917,7.717936866735827,7.3861613438792624,7.1635370725861209,6.9409128012929795]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2046"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ381","v":1.5739108117260232}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ384","v":9.7795256058573781}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ386","v":0.91667797665516049}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ387","v":0.6816537319692404}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ389","v":2.728781289085584}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ390","v":0.33246314761061102}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ391","v":0.87423098698687551}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ392","v":4.5340015051323226}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ393","v":0.67843693305606401}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ77:AJ92)","v":22.099681988079261},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2046"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.9673885146575289E-2,-1.9673885146575292E-2,-1.9673885146575292E-2,-1.9673885146575292E-2,-1.9673885146575296E-2,-1.9673885146575296E-2,-1.9673885146575299E-2,-1.9673885146575299E-2,-1.9673885146575299E-2,-1.9673885146575303E-2,-1.9673885146575303E-2,-1.9673885146575306E-2,-1.9673885146575306E-2,-1.967388514657531E-2,-1.9673885146575306E-2,-1.967388514657531E-2,-1.967388514657531E-2,-1.9673885146575313E-2,-1.967388514657531E-2,-1.9673885146575306E-2,-1.967388514657531E-2,-1.9673885146575313E-2,-1.967388514657531E-2,-1.9673885146575306E-2,-1.967388514657531E-2,-1.9673885146575313E-2,-1.967388514657531E-2,-1.9673885146575306E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.1629920934309563,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628,-0.16299209343095628]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379014E-2,-2.2916949416379017E-2,-2.2916949416379017E-2,-2.2916949416379017E-2,-2.2916949416379017E-2,-2.2916949416379017E-2,-2.2916949416379017E-2,-2.2916949416379017E-2,-2.291694941637902E-2,-2.291694941637902E-2,-2.291694941637902E-2,-2.291694941637902E-2,-2.2916949416379024E-2,-2.2916949416379024E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231008E-2,-1.7041343299231005E-2,-1.7041343299231005E-2,-1.7041343299231005E-2,-1.7041343299231005E-2,-1.7041343299231005E-2,-1.7041343299231005E-2,-1.7041343299231005E-2,-1.7041343299231002E-2,-1.7041343299231002E-2,-1.7041343299231002E-2,-1.7041343299231002E-2,-1.7041343299230998E-2,-1.7041343299231002E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.10915125156342337,-0.10915125156342337,-0.10915125156342338,-0.10915125156342338,-0.1091512515634234,-0.1091512515634234,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.10915125156342341,-0.1091512515634234,-0.1091512515634234,-0.1091512515634234,-0.1091512515634234,-0.10915125156342338,-0.10915125156342338,-0.10915125156342338,-0.10915125156342338,-0.1091512515634234,-0.1091512515634234,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,-3.3246314761061102E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-8.7423098698687557E-2,-8.7423098698687543E-2,-8.7423098698687543E-2,-8.7423098698687543E-2,-8.7423098698687529E-2,-8.7423098698687529E-2,-8.7423098698687529E-2,-8.7423098698687529E-2,-8.7423098698687529E-2,-8.7423098698687529E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.90680030102646447,-0.90680030102646447,-0.90680030102646436,-0.90680030102646447,-0.90680030102646447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-6.7843693305606398E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,-6.7843693305606412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4270889306483845,-1.4270889306483845,-1.4270889306483843,-1.4270889306483845,-1.4270889306483845,-0.52028862962192002,-0.52028862962192002,-0.52028862962192002,-0.52028862962192002,-0.52028862962192002,-0.33177552285656503,-0.33177552285656503,-0.33177552285656503,-0.33177552285656503,-0.33177552285656503,-0.33177552285656503,-0.33177552285656503,-0.33177552285656503,-0.33177552285656497,-0.33177552285656497,-0.33177552285656497,-0.33177552285656497,-0.33177552285656497,-0.33177552285656497,-0.33177552285656497,-0.22262427129314161,-0.22262427129314161,-0.22262427129314161]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5739108117260232,1.554236926579448,1.5345630414328728,1.5148891562862976,1.4952152711397224,1.4755413859931472,1.455867500846572,1.4361936156999968,1.4165197305534216,1.3968458454068464,1.3771719602602712,1.357498075113696,1.3378241899671208,1.3181503048205456,1.2984764196739702,1.278802534527395,1.2591286493808198,1.2394547642342446,1.2197808790876692,1.2001069939410938,1.1804331087945186,1.1607592236479434,1.141085338501368,1.1214114533547925,1.1017375682082173,1.0820636830616421,1.0623897979150667,1.0427159127684913,1.0230420276219161]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7795256058573781,9.6165335124264217,9.4535414189954654,9.2905493255645091,9.1275572321335527,8.9645651387025964,8.8015730452716401,8.6385809518406838,8.4755888584097274,8.3125967649787711,8.1496046715478148,7.9866125781168584,7.8236204846859021,7.6606283912549458,7.4976362978239894,7.3346442043930331,7.1716521109620768,7.0086600175311204,6.8456679241001641,6.6826758306692078,6.5196837372382515,6.3566916438072951,6.1936995503763388,6.0307074569453825,5.8677153635144261,5.7047232700834698,5.5417311766525135,5.3787390832215571,5.2157469897906008]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91667797665516049,0.89376102723878148,0.87084407782240247,0.84792712840602347,0.82501017898964446,0.80209322957326545,0.77917628015688645,0.75625933074050744,0.73334238132412843,0.71042543190774943,0.68750848249137042,0.66459153307499141,0.64167458365861241,0.6187576342422334,0.59584068482585439,0.57292373540947539,0.55000678599309638,0.52708983657671737,0.50417288716033837,0.48125593774395936,0.45833898832758035,0.43542203891120135,0.41250508949482234,0.38958814007844333,0.36667119066206433,0.34375424124568532,0.32083729182930631,0.29792034241292731,0.2750033929965483]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6816537319692404,0.66461238867000938,0.64757104537077836,0.63052970207154735,0.61348835877231633,0.59644701547308532,0.5794056721738543,0.56236432887462329,0.54532298557539227,0.52828164227616126,0.51124029897693024,0.49419895567769923,0.47715761237846821,0.46011626907923719,0.44307492578000618,0.42603358248077516,0.40899223918154415,0.39195089588231313,0.37490955258308212,0.3578682092838511,0.34082686598462009,0.32378552268538907,0.30674417938615806,0.28970283608692704,0.27266149278769602,0.25562014948846501,0.23857880618923399,0.22153746289000301,0.20449611959077202]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.728781289085584,2.6196300375221608,2.5104787859587376,2.4013275343953144,2.2921762828318912,2.183025031268468,2.0738737797050448,1.9647225281416214,1.855571276578198,1.7464200250147746,1.6372687734513511,1.5281175218879277,1.4189662703245043,1.3098150187610809,1.2006637671976574,1.091512515634234,0.98236126407081059,0.87321001250738717,0.76405876094396374,0.65490750938054032,0.5457562578171169,0.43660500625369353,0.32745375469027016,0.21830250312684679,0.1091512515634234,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33246314761061102,0.29921683284954992,0.26597051808848882,0.23272420332742771,0.19947788856636661,0.16623157380530551,0.13298525904424441,9.9738944283183306E-2,6.6492629522122204E-2,3.3246314761061102E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87423098698687551,0.78680788828818793,0.69938478958950034,0.61196169089081276,0.52453859219212517,0.43711549349343765,0.34969239479475012,0.26226929609606259,0.17484619739737506,8.7423098698687529E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5340015051323226,3.6272012041058579,2.7204009030793932,1.8136006020529289,0.90680030102646447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67843693305606401,0.61059323975045765,0.54274954644485129,0.47490585313924488,0.40706215983363847,0.33921846652803206,0.27137477322242565,0.20353107991681924,0.13568738661121282,6.7843693305606412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ115:AJ130)","v":22.099681988079261},20.672593057430877,19.245504126782492,17.818415196134104,16.391326265485723,14.964237334837339,14.443948705215419,13.923660075593499,13.403371445971578,12.883082816349658,12.362794186727738,12.031018663871174,11.699243141014609,11.36746761815804,11.035692095301476,10.703916572444912,10.372141049588347,10.040365526731783,9.7085900038752175,9.376814481018652,9.0450389581620882,8.7132634353055209,8.3814879124489572,8.0497123895923917,7.717936866735827,7.3861613438792624,7.1635370725861209,6.9409128012929795,6.7182885299998363]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2046"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ211","v":1.5739108117260232},1.5346293853029838,1.496133587408405,1.4584077054717177,1.4214363411737643,1.3852044041617699,1.3496971058900153,1.314899953583696,1.2807987443235032,1.247379559248514,1.2146287578750246,1.182532972529005,1.1510791028899059,1.1202543106435887,1.0900460142421979,{"$f":"AY211","v":1.060441883768835},1.0314298359049392,1.0029980289983214,0.97513485822983581,0.94782895087672003,0.92106916167066655,0.89484456824873415,0.86914446669524037,0.84395836717281647,0.81927598964084103,0.79508725965950511,0.77138230427779597,0.74815144800372102]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ213:AJ214)","v":9.7795256058573781},9.5010838844910861,9.2282109975521216,8.9607955683519354,8.6987284477357534,8.4419026695318955,8.1902134068921146,7.9435579295051291,7.7018355616658827,7.4649476411834215,7.2327974791106096,7.0052903202792542,6.782333304624526,6.563835429282892,6.3497075114480905,6.139862151969985,5.9342136996814414,5.7326782164386696,5.5351734428607529,5.3416187647543945,5.1519351802101632,4.966045267356817,4.7838731527605374,4.6053444804561829,4.4303863815979163,4.2589274447168144,4.0908976865733351,3.9262285235927252]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ216","v":0.91667797665516049},0.88360279553689591,0.85118911804099662,0.81942371409501535,0.78829361822795363,0.75778612427823322,0.72788878020750714,0.69858938301819562,0.66987597377267039,0.64173683271205562,0.6141604744726531,0.5871356433980387,0.56065130894491655,0.5346966611808569,0.50926110637207844,{"$f":"AY216","v":0.48433426265947549},0.45990595582112459,0.43596621511954076,0.4125052692319886,0.38951354226218748,0.36698164983178239,0.34490039524998539,0.32326076575982432,0.30205392885946647,0.28127122869711579,0.26090418253801212,0.24094447730209051,0.22138396617088735]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6816537319692404,0.65705859472476291,0.63295536022517496,0.60933419041557879,0.58618544400217454,0.56349967251703836,0.54126761646160493,0.51948020152728014,0.49812853489164188,0.47720390158871634,0.45669776095184933,0.43660174312771965,0.4169076456600726,0.39760743014177846,0.37869321893385022,0.36015729195008056,0.34199208350598626,0.32419017923077387,0.3067443130410657,0.28964736417515169,0.272892354286556,0.25647244459573221,0.24038093309872488,0.2246112518316577,0.20915696418993188,0.19401176230104056,0.17916946444992707,0.16462401255583586]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.728781289085584,2.5911500873231761,2.4562715095960161,2.3240905034233994,2.1945531173742352,2.067606479046054,1.9431987734844367,1.8212792220340517,1.7017980616126744,1.5847065243997247,1.4699568179310338,1.3575021055917169,1.2472964874991863,1.1392949817685063,1.0334535061524399,0.92972886004869482,0.82807870686702467,0.72846155674898794,0.63083674963331193,0.53516443865994945,0.44140557390605423,0.34952188644723692,0.25947587273759593,0.17123077930214775,8.475058773540857E-2,4.163336342344337E-15,4.163336342344337E-15,4.163336342344337E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33246314761061102,0.29611391577100898,0.260491668568199,0.22558186630944521,0.1913702600958665,0.15784288600655938,0.1249860593990384,9.2786369323667836E-2,6.1230673049804681E-2,3.0306090701418788E-2,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87423098698687551,0.77864858919110902,0.68497783935125789,0.59318050450820381,0.50321911636201078,0.41505695597874165,0.32865803880313793,0.24398709997104628,0.16100957991559645,7.9691610261255597E-2,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5340015051323226,3.590196528795401,2.6652676519852179,1.7588373527112384,0.87053565942273858,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67843693305606401,0.60426130924501054,0.53156919791017809,0.46033092880204229,0.39051742507606924,0.32210019142461566,0.25505130244619112,0.18934339124733512,0.12494963827245623,6.1843760357074895E-2,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK135:AK150)","v":22.099681988079261},20.436745090381436,18.807066930637564,17.209982334088579,15.644839429470567,14.110999382944916,13.460961083584055,12.823923550210409,12.199626767504238,11.58781592045219,10.988241290341184,10.569062784925746,10.158267849618619,9.7556888130176347,9.3611613571486707,8.974524450397082,8.5956202817805281,8.2242941965363059,7.8603946329969689,7.503773060728415,7.1542839199052342,6.8117845618985182,6.4761351910519354,6.1471988076222841,5.824841151861226,5.5089306492153893,5.2823939326031653,5.0603879503231868]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2046"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ381","v":1.5739108117260232}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ384","v":9.7795256058573781}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ386","v":0.91667797665516049}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ387","v":0.6816537319692404}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ389","v":2.728781289085584}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ390","v":0.33246314761061102}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ391","v":0.87423098698687551}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ392","v":4.5340015051323226}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ393","v":0.67843693305606401}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AJ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ154:AJ169)","v":22.099681988079261},{"$f":"SUM(AK154:AK169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2046"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9281426423039549E-2,-3.8495797894578757E-2,-3.7725881936687189E-2,-3.6971364297953439E-2,-3.6231937011994363E-2,-3.550729827175448E-2,-3.4797152306319384E-2,-3.4101209260192999E-2,-3.3419185074989137E-2,-3.275080137348936E-2,-3.2095785346019569E-2,-3.1453869639099172E-2,-3.0824792246317193E-2,-3.0208296401390843E-2,-2.9604130473363029E-2,-2.901204786389577E-2,-2.8431806906617851E-2,-2.7863170768485494E-2,-2.730590735311578E-2,-2.6759789206053469E-2,-2.62245934219324E-2,-2.5700101553493747E-2,-2.5186099522423872E-2,-2.4682377531975393E-2,-2.4188729981335887E-2,-2.3704955381709168E-2,-2.3230856274074979E-2,-2.2766239148593478E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.27844172136629114,-0.27287288693896528,-0.26741542920018596,-0.26206712061618226,-0.2568257782038586,-0.25168926263978142,-0.24665547738698576,-0.24172236783924606,-0.23688792048246116,-0.23215016207281194,-0.22750715883135567,-0.22295701565472856,-0.21849787534163395,-0.21412791783480128,-0.20984535947810526,-0.20564845228854314,-0.20153548324277226,-0.19750477357791682,-0.19355467810635849,-0.18968358454423132,-0.18588991285334666,-0.18217211459627974,-0.17852867230435412,-0.17495809885826702,-0.1714589368811017,-0.16802975814347965,-0.16466916298061005,-0.16137577972099784,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,-3.3075181118264588E-2,-3.2413677495899289E-2,-3.1765403945981305E-2,-3.1130095867061676E-2,-3.0507493949720445E-2,-2.9897344070726032E-2,-2.9299397189311509E-2,-2.8713409245525283E-2,-2.8139141060614773E-2,-2.7576358239402483E-2,-2.7024831074614428E-2,-2.6484334453122139E-2,-2.5954647764059695E-2,-2.5435554808778498E-2,-2.4926843712602929E-2,-2.4428306838350872E-2,-2.3939740701583851E-2,-2.3460945887552175E-2,-2.2991726969801129E-2,-2.2531892430405109E-2,-2.2081254581797004E-2,-2.1639629490161062E-2,-2.1206836900357844E-2,-2.0782700162350683E-2,-2.0367046159103668E-2,-1.9959705235921596E-2,-1.9560511131203162E-2,-1.9169300908579098E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4595137244477493E-2,-2.4103234499587942E-2,-2.3621169809596183E-2,-2.314874641340426E-2,-2.2685771485136171E-2,-2.2232056055433446E-2,-2.1787414934324775E-2,-2.1351666635638283E-2,-2.092463330292552E-2,-2.0506140636867006E-2,-2.0096017824129665E-2,-1.9694097467647071E-2,-1.9300215518294129E-2,-1.8914211207928244E-2,-1.8535926983769681E-2,-1.8165208444094288E-2,-1.7801904275212398E-2,-1.7445866189708149E-2,-1.7096948865913987E-2,-1.6755009888595709E-2,-1.6419909690823794E-2,-1.6091511497007317E-2,-1.5769681267067171E-2,-1.5454287641725824E-2,-1.5145201888891308E-2,-1.4842297851113483E-2,-1.4545451894091212E-2,-1.4254542856209385E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13763120176240801,-0.13487857772715983,-0.13218100617261663,-0.12953738604916429,-0.12694663832818101,-0.12440770556161737,-0.12191955145038501,-0.11948116042137732,-0.11709153721294978,-0.11474970646869079,-0.11245471233931696,-0.11020561809253061,-0.10800150573068,-0.10584147561606638,-0.10372464610374506,-0.10165015318167016,-9.9617150118036749E-2,-9.7624807115676018E-2,-9.5672310973362498E-2,-9.3758864753895235E-2,-9.1883687458817337E-2,-9.0046013709640979E-2,-8.824509343544816E-2,-8.6480191566739181E-2,-8.4750587735404406E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.6349231839602029E-2,-3.5622247202809987E-2,-3.4909802258753779E-2,-3.4211606213578709E-2,-3.352737408930713E-2,-3.2856826607520991E-2,-3.219969007537056E-2,-3.1555696273863156E-2,-3.0924582348385892E-2,-3.0306090701418174E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5582397795766438E-2,-9.3670749839851117E-2,-9.1797334843054093E-2,-8.9961388146193005E-2,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-8.8162160383269142E-2},-8.6398917175603746E-2,-8.4670938832091661E-2,-8.2977520055449838E-2,-8.1317969654340849E-2,-7.9691610261254028E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.94380497633692162,-0.9249288768101831,-0.90643029927397945,-0.88830169328849984,-0.87053565942272981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.4175623811053484E-2,-7.2692111334832415E-2,-7.1238269108135771E-2,-6.9813503725973045E-2,-6.8417233651453593E-2,-6.7048888978424509E-2,-6.5707911198856009E-2,-6.4393752974878898E-2,-6.3105877915381331E-2,-6.1843760357073695E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK192:AK207)","v":-1.6629368976978245},-1.6296781597438676,-1.5970845965489902,-1.5651429046180105,-1.5338400465256503,-0.65003829936086199,-0.63703753337364466,-0.62429678270617195,-0.61181084705204858,-0.59957463011100742,-0.41917850541543633,-0.41079493530712752,-0.40257903660098499,-0.39452745586896526,-0.38663690675158591,-0.37890416861655424,-0.37132608524422306,-0.36389956353933867,-0.35662157226855185,-0.34948914082318078,-0.34249935800671716,-0.33564937084658286,-0.3289363834296512,-0.32235765576105807,-0.31591050264583698,-0.22653671661222388,-0.22200598227997939,-0.2175658626343798]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ135+AJ173+AJ192+AJ154","v":1.5739108117260232},1.5346293853029838,1.496133587408405,1.4584077054717177,1.4214363411737643,1.3852044041617699,1.3496971058900153,1.314899953583696,1.2807987443235032,1.247379559248514,1.2146287578750246,1.182532972529005,1.1510791028899059,1.1202543106435887,1.0900460142421979,1.060441883768835,1.0314298359049392,1.0029980289983214,0.97513485822983581,0.94782895087672003,0.92106916167066655,0.89484456824873415,0.86914446669524037,0.84395836717281647,0.81927598964084103,0.79508725965950511,0.77138230427779597,0.74815144800372102,0.72538520885512758]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ136+AJ174+AJ193+AJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ137+AJ175+AJ194+AJ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ138+AJ176+AJ195+AJ157","v":9.7795256058573781},9.5010838844910861,9.2282109975521216,8.9607955683519354,8.6987284477357534,8.4419026695318955,8.1902134068921146,7.9435579295051291,7.7018355616658827,7.4649476411834215,7.2327974791106096,7.0052903202792542,6.782333304624526,6.563835429282892,6.3497075114480905,6.139862151969985,5.9342136996814414,5.7326782164386696,5.5351734428607529,5.3416187647543945,5.1519351802101632,4.966045267356817,4.7838731527605374,4.6053444804561829,4.4303863815979163,4.2589274447168144,4.0908976865733351,3.9262285235927252,3.7648527438717272]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ139+AJ177+AJ196+AJ158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ140+AJ178+AJ197+AJ159","v":0.91667797665516049},0.88360279553689591,0.85118911804099662,0.81942371409501535,0.78829361822795363,0.75778612427823322,0.72788878020750714,0.69858938301819562,0.66987597377267039,0.64173683271205562,0.6141604744726531,0.5871356433980387,0.56065130894491655,0.5346966611808569,0.50926110637207844,0.48433426265947549,0.45990595582112459,0.43596621511954076,0.4125052692319886,0.38951354226218748,0.36698164983178239,0.34490039524998539,0.32326076575982432,0.30205392885946647,0.28127122869711579,0.26090418253801212,0.24094447730209051,0.22138396617088735,0.20221466526230825]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ141+AJ179+AJ198+AJ160","v":0.6816537319692404},0.65705859472476291,0.63295536022517496,0.60933419041557879,0.58618544400217454,0.56349967251703836,0.54126761646160493,0.51948020152728014,0.49812853489164188,0.47720390158871634,0.45669776095184933,0.43660174312771965,0.4169076456600726,0.39760743014177846,0.37869321893385022,0.36015729195008056,0.34199208350598626,0.32419017923077387,0.3067443130410657,0.28964736417515169,0.272892354286556,0.25647244459573221,0.24038093309872488,0.2246112518316577,0.20915696418993188,0.19401176230104056,0.17916946444992707,0.16462401255583586,0.15036946969962647]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ142+AJ180+AJ199+AJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ143+AJ181+AJ200+AJ162","v":2.728781289085584},2.5911500873231761,2.4562715095960161,2.3240905034233994,2.1945531173742352,2.067606479046054,1.9431987734844367,1.8212792220340517,1.7017980616126744,1.5847065243997247,1.4699568179310338,1.3575021055917169,1.2472964874991863,1.1392949817685063,1.0334535061524399,0.92972886004869482,0.82807870686702467,0.72846155674898794,0.63083674963331193,0.53516443865994945,0.44140557390605423,0.34952188644723692,0.25947587273759593,0.17123077930214775,8.475058773540857E-2,4.163336342344337E-15,4.163336342344337E-15,4.163336342344337E-15,4.163336342344337E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ144+AJ182+AJ201+AJ163","v":0.33246314761061102},0.29611391577100898,0.260491668568199,0.22558186630944521,0.1913702600958665,0.15784288600655938,0.1249860593990384,9.2786369323667836E-2,6.1230673049804681E-2,3.0306090701418788E-2,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16,6.1409211049578971E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ145+AJ183+AJ202+AJ164","v":0.87423098698687551},0.77864858919110902,0.68497783935125789,0.59318050450820381,0.50321911636201078,0.41505695597874165,0.32865803880313793,0.24398709997104628,0.16100957991559645,7.9691610261255597E-2,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15,1.5681900222830336E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ146+AJ184+AJ203+AJ165","v":4.5340015051323226},3.590196528795401,2.6652676519852179,1.7588373527112384,0.87053565942273858,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15,8.7707618945387367E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ147+AJ185+AJ204+AJ166","v":0.67843693305606401},0.60426130924501054,0.53156919791017809,0.46033092880204229,0.39051742507606924,0.32210019142461566,0.25505130244619112,0.18934339124733512,0.12494963827245623,6.1843760357074895E-2,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15,1.2004286453759505E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ148+AJ186+AJ205+AJ167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ149+AJ187+AJ206+AJ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ150+AJ188+AJ207+AJ169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ211:AJ226)","v":22.099681988079261},20.436745090381436,18.807066930637564,17.209982334088579,15.644839429470567,14.110999382944916,13.460961083584055,12.823923550210409,12.199626767504238,11.58781592045219,10.988241290341184,10.569062784925746,10.158267849618619,9.7556888130176347,9.3611613571486707,8.974524450397082,8.5956202817805281,8.2242941965363059,7.8603946329969689,7.503773060728415,7.1542839199052342,6.8117845618985182,6.4761351910519354,6.1471988076222841,5.824841151861226,5.5089306492153893,5.2823939326031653,5.0603879503231868,4.8428220876888055]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2046"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AK232>=1)*(AK232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,{"$f":"(AM241>=1)*(AM241-1)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},{"$f":"(AK242>=1)*(AK242-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2046"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ326","v":2.8186075416385452},2.6776771645566178,2.5367467874746907,2.3958164103927633,2.2548860333108358,2.1139556562289084,1.9730252791469811,1.8320949020650539,1.6911645249831266,1.5502341479011994,1.4093037708192722,1.2683733937373449,1.1274430166554177,0.98651263957349045,0.84558226249156321,{"$f":"AY326","v":0.70465188540963597},0.56372150832770873,0.42279113124578155,0.28186075416385437,0.14093037708192718,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.513473076716593,16.637799422880764,15.762125769044935,14.886452115209106,14.010778461373278,13.135104807537449,12.259431153701618,11.383757499865787,10.508083846029958,9.6324101921941292,8.7567365383582985,7.8810628845224686,7.0053892306866388,6.1297155768508089,5.2540419230149791,4.3783682691791492,3.5026946153433194,2.6270209615074895,1.7513473076716597,0.87567365383582985,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6416149117247196,1.5595341661384836,1.4774534205522476,1.3953726749660116,1.3132919293797756,1.2312111837935396,1.1491304382073035,1.0670496926210675,0.98496894703483151,0.9028882014485955,0.82080745586235948,0.73872671027612358,0.65664596468988767,0.57456521910365166,0.4924844735174157,0.41040372793117974,0.32832298234494378,0.24624223675870782,0.16416149117247186,8.2080745586235931E-2,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2207263177813477,1.1596900018922802,1.0986536860032128,1.0376173701141453,0.97658105422507802,0.91554473833601069,0.85450842244694336,0.79347210655787603,0.7324357906688086,0.67139947477974116,0.61036315889067383,0.5493268430016065,0.48829052711253912,0.42725421122347174,0.36621789533440435,0.30518157944533697,0.24414526355626959,0.1831089476672022,0.12207263177813479,6.1036315889067397E-2,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8867848569285028,4.5609991997999364,4.2352135426713691,3.9094278855428022,3.5836422284142353,3.2578565712856684,2.9320709141571015,2.6062852570285346,2.2804995998999678,1.9547139427714009,1.628928285642834,1.3031426285142671,0.97735697138570032,0.65157131425713355,0.32578565712856677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59538515663699421,0.53584664097329482,0.47630812530959538,0.41676960964589593,0.35723109398219649,0.29769257831849705,0.23815406265479763,0.17861554699109822,0.1190770313273988,5.9538515663699401E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5655995464908554,1.40903959184177,1.2524796371926845,1.0959196825435988,0.93935972789451327,0.78279977324542771,0.62623981859634215,0.46967986394725658,0.31311990929817102,0.15655995464908551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.119628342950266,6.4957026743602126,4.8717770057701593,3.2478513371801059,1.6239256685900529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2149655760613831,1.0934690184552447,0.97197246084910638,0.85047590324296807,0.72897934563682976,0.60748278803069145,0.48598623042455313,0.36448967281841482,0.24299311521227657,0.12149655760613828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK250:AK265)","v":39.576785326929205},36.129757880898602,32.682730434868006,29.235702988837399,25.788675542806796,22.34164809677619,20.518546319335641,18.695444541895085,16.872342764454537,15.04924098701399,13.226139209573439,11.740632460051811,10.255125710530185,8.7696189610085558,7.2841122114869288,5.7986054619653027,4.6388843695722422,3.4791632771791812,2.3194421847861211,1.1597210923930605,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2046"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ154*AJ$36","v":2.8186075416385452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.513473076716593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6416149117247196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2207263177813477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8867848569285028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59538515663699421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5655995464908554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.119628342950266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2149655760613831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ269:AJ284)","v":39.576785326929205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2046"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK232>0,AK250/AK232,0)","v":-0.14093037708192727},-0.14093037708192724,-0.14093037708192727,-0.14093037708192724,-0.14093037708192724,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192721,-0.14093037708192718,-0.14093037708192718,-0.14093037708192718,-0.14093037708192718,-0.14093037708192718,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.87567365383582962,-0.87567365383582974,-0.87567365383582974,-0.87567365383582985,-0.87567365383582985,-0.87567365383582996,-0.87567365383582985,-0.87567365383582974,-0.87567365383582985,-0.87567365383582996,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,-0.87567365383582985,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.2080745586235987E-2,-8.2080745586235973E-2,-8.2080745586235973E-2,-8.2080745586235973E-2,-8.2080745586235973E-2,-8.2080745586235973E-2,-8.2080745586235973E-2,-8.2080745586235959E-2,-8.2080745586235959E-2,-8.2080745586235959E-2,-8.2080745586235945E-2,-8.2080745586235959E-2,-8.2080745586235959E-2,-8.2080745586235945E-2,-8.2080745586235945E-2,-8.2080745586235945E-2,-8.2080745586235945E-2,-8.2080745586235945E-2,-8.2080745586235931E-2,-8.2080745586235931E-2,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1036315889067383E-2,-6.1036315889067383E-2,-6.1036315889067376E-2,-6.1036315889067376E-2,-6.1036315889067376E-2,-6.1036315889067376E-2,-6.1036315889067383E-2,-6.103631588906739E-2,-6.1036315889067383E-2,-6.1036315889067376E-2,-6.1036315889067383E-2,-6.103631588906739E-2,-6.103631588906739E-2,-6.103631588906739E-2,-6.103631588906739E-2,-6.1036315889067397E-2,-6.1036315889067397E-2,-6.1036315889067404E-2,-6.1036315889067397E-2,-6.1036315889067397E-2,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32578565712856683,-0.32578565712856689,-0.32578565712856683,-0.32578565712856683,-0.32578565712856683,-0.32578565712856683,-0.32578565712856683,-0.32578565712856683,-0.32578565712856683,-0.32578565712856683,-0.32578565712856677,-0.32578565712856677,-0.32578565712856677,-0.32578565712856677,-0.32578565712856677,0,0,0,0,0,0,0,{"$f":"-IF(BG240>0,BG258/BG240,0)","v":0},0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK241>0,AK259/AK241,0)","v":-5.9538515663699422E-2},-5.9538515663699422E-2,-5.9538515663699422E-2,-5.9538515663699422E-2,-5.9538515663699415E-2,-5.9538515663699408E-2,-5.9538515663699408E-2,-5.9538515663699408E-2,-5.9538515663699401E-2,-5.9538515663699401E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15655995464908554,-0.15655995464908556,-0.15655995464908556,-0.15655995464908554,-0.15655995464908554,-0.15655995464908554,-0.15655995464908554,-0.15655995464908554,-0.15655995464908551,-0.15655995464908551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6239256685900532,-1.6239256685900532,-1.6239256685900532,-1.6239256685900529,-1.6239256685900529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12149655760613831,-0.1214965576061383,-0.1214965576061383,-0.1214965576061383,-0.1214965576061383,-0.12149655760613828,-0.12149655760613828,-0.12149655760613827,-0.12149655760613828,-0.12149655760613828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-3.4470274460306034,-3.4470274460306034,-3.4470274460306034,-3.4470274460306034,-3.4470274460306034,-1.8231017774405505,-1.8231017774405505,-1.8231017774405502,-1.8231017774405505,-1.8231017774405505,-1.4855067495216274,-1.4855067495216274,-1.4855067495216274,-1.4855067495216274,-1.4855067495216274,-1.1597210923930605,-1.1597210923930605,-1.1597210923930605,-1.1597210923930605,-1.1597210923930605,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2046"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ250+AJ269+AJ288+AJ307","v":2.8186075416385452},2.6776771645566178,2.5367467874746907,2.3958164103927633,2.2548860333108358,2.1139556562289084,1.9730252791469811,1.8320949020650539,1.6911645249831266,1.5502341479011994,1.4093037708192722,1.2683733937373449,1.1274430166554177,0.98651263957349045,0.84558226249156321,0.70465188540963597,0.56372150832770873,0.42279113124578155,0.28186075416385437,0.14093037708192718,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.513473076716593,16.637799422880764,15.762125769044935,14.886452115209106,14.010778461373278,13.135104807537449,12.259431153701618,11.383757499865787,10.508083846029958,9.6324101921941292,8.7567365383582985,7.8810628845224686,7.0053892306866388,6.1297155768508089,5.2540419230149791,4.3783682691791492,3.5026946153433194,2.6270209615074895,1.7513473076716597,0.87567365383582985,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6416149117247196,1.5595341661384836,1.4774534205522476,1.3953726749660116,1.3132919293797756,1.2312111837935396,1.1491304382073035,1.0670496926210675,0.98496894703483151,0.9028882014485955,0.82080745586235948,0.73872671027612358,0.65664596468988767,0.57456521910365166,0.4924844735174157,0.41040372793117974,0.32832298234494378,0.24624223675870782,0.16416149117247186,8.2080745586235931E-2,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2207263177813477,1.1596900018922802,1.0986536860032128,1.0376173701141453,0.97658105422507802,0.91554473833601069,0.85450842244694336,0.79347210655787603,0.7324357906688086,0.67139947477974116,0.61036315889067383,0.5493268430016065,0.48829052711253912,0.42725421122347174,0.36621789533440435,0.30518157944533697,0.24414526355626959,0.1831089476672022,0.12207263177813479,6.1036315889067397E-2,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8867848569285028,4.5609991997999364,4.2352135426713691,3.9094278855428022,3.5836422284142353,3.2578565712856684,2.9320709141571015,2.6062852570285346,2.2804995998999678,1.9547139427714009,1.628928285642834,1.3031426285142671,0.97735697138570032,0.65157131425713355,{"$f":"AX258+AX277+AX296+AX315","v":0.32578565712856677},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ259+AJ278+AJ297+AJ316","v":0.59538515663699421},0.53584664097329482,0.47630812530959538,0.41676960964589593,0.35723109398219649,0.29769257831849705,0.23815406265479763,0.17861554699109822,0.1190770313273988,5.9538515663699401E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5655995464908554,1.40903959184177,1.2524796371926845,1.0959196825435988,0.93935972789451327,0.78279977324542771,0.62623981859634215,0.46967986394725658,0.31311990929817102,0.15655995464908551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.119628342950266,6.4957026743602126,4.8717770057701593,3.2478513371801059,1.6239256685900529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2149655760613831,1.0934690184552447,0.97197246084910638,0.85047590324296807,0.72897934563682976,0.60748278803069145,0.48598623042455313,0.36448967281841482,0.24299311521227657,0.12149655760613828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ326:AJ341)","v":39.576785326929205},36.129757880898602,32.682730434868006,29.235702988837399,25.788675542806796,22.34164809677619,20.518546319335641,18.695444541895085,16.872342764454537,15.04924098701399,13.226139209573439,11.740632460051811,10.255125710530185,8.7696189610085558,7.2841122114869288,5.7986054619653027,4.6388843695722422,3.4791632771791812,2.3194421847861211,1.1597210923930605,0,0,0,0,0,0,0,0,0]

{"sheet":"2047","index":73,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AK30","v":2047},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":1.405871538645407}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,8.7354102966300538]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.81880845336418184]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.60887667448960747]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,2.4374417666694002]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.29696757490448389]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.78089333502887082]
[null,"Information technology",null,null,null,null,21,null,5,14,4.0499268603731755]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.60600331851296196]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":19.740199818618141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642,0.5913954351833185]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2,1.182790870366637E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2047}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AL39>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,(AL39>=1)*(AL39-1))","v":79},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":78},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":77},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":76},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":75},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":74},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":73},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":72},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":71},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":70},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":69},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":68},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":67},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":66},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":65},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":64},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":63},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":62},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":61},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":60},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":59},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":58},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":57},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":56},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":55},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":54}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AJ$30,AK$30<=$M$2),$M$2-AJ$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665,27.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2047"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK115","v":1.405871538645407},{"$f":"AL115","v":1.3882981444123395},{"$f":"AM115","v":1.3707247501792719},{"$f":"AN115","v":1.3531513559462043},{"$f":"AO115","v":1.3355779617131367},{"$f":"AP115","v":1.3180045674800691},{"$f":"AQ115","v":1.3004311732470015},{"$f":"AR115","v":1.2828577790139339},{"$f":"AS115","v":1.2652843847808664},{"$f":"AT115","v":1.2477109905477988},{"$f":"AU115","v":1.2301375963147312},{"$f":"AV115","v":1.2125642020816636},{"$f":"AW115","v":1.194990807848596},{"$f":"AX115","v":1.1774174136155284},{"$f":"AY115","v":1.1598440193824608},{"$f":"AZ115","v":1.1422706251493933},{"$f":"BA115","v":1.1246972309163257},{"$f":"BB115","v":1.1071238366832581},{"$f":"BC115","v":1.0895504424501905},{"$f":"BD115","v":1.0719770482171229},{"$f":"BE115","v":1.0544036539840553},{"$f":"BF115","v":1.0368302597509877},{"$f":"BG115","v":1.0192568655179202},{"$f":"BH115","v":1.0016834712848526},{"$f":"BI115","v":0.98411007705178499},{"$f":"BJ115","v":0.96653668281871741},{"$f":"BK115","v":0.94896328858564982}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK117:AK118)","v":8.7354102966300538},{"$f":"SUM(AL117:AL118)","v":8.5898201250195534},{"$f":"SUM(AM117:AM118)","v":8.444229953409053},{"$f":"SUM(AN117:AN118)","v":8.2986397817985527},{"$f":"SUM(AO117:AO118)","v":8.1530496101880523},{"$f":"SUM(AP117:AP118)","v":8.0074594385775519},{"$f":"SUM(AQ117:AQ118)","v":7.8618692669670507},{"$f":"SUM(AR117:AR118)","v":7.7162790953565494},{"$f":"SUM(AS117:AS118)","v":7.5706889237460482},{"$f":"SUM(AT117:AT118)","v":7.4250987521355469},{"$f":"SUM(AU117:AU118)","v":7.2795085805250457},{"$f":"SUM(AV117:AV118)","v":7.1339184089145444},{"$f":"SUM(AW117:AW118)","v":6.9883282373040432},{"$f":"SUM(AX117:AX118)","v":6.8427380656935419},{"$f":"SUM(AY117:AY118)","v":6.6971478940830407},{"$f":"SUM(AZ117:AZ118)","v":6.5515577224725394},{"$f":"SUM(BA117:BA118)","v":6.4059675508620382},{"$f":"SUM(BB117:BB118)","v":6.2603773792515369},{"$f":"SUM(BC117:BC118)","v":6.1147872076410357},{"$f":"SUM(BD117:BD118)","v":5.9691970360305344},{"$f":"SUM(BE117:BE118)","v":5.8236068644200332},{"$f":"SUM(BF117:BF118)","v":5.6780166928095319},{"$f":"SUM(BG117:BG118)","v":5.5324265211990316},{"$f":"SUM(BH117:BH118)","v":5.3868363495885303},{"$f":"SUM(BI117:BI118)","v":5.2412461779780291},{"$f":"SUM(BJ117:BJ118)","v":5.0956560063675287},{"$f":"SUM(BK117:BK118)","v":4.9500658347570283}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK120","v":0.81880845336418184},{"$f":"AL120","v":0.79833824203007731},{"$f":"AM120","v":0.77786803069597277},{"$f":"AN120","v":0.75739781936186823},{"$f":"AO120","v":0.73692760802776369},{"$f":"AP120","v":0.71645739669365915},{"$f":"AQ120","v":0.69598718535955462},{"$f":"AR120","v":0.67551697402545008},{"$f":"AS120","v":0.65504676269134554},{"$f":"AT120","v":0.634576551357241},{"$f":"AU120","v":0.61410634002313647},{"$f":"AV120","v":0.59363612868903193},{"$f":"AW120","v":0.57316591735492739},{"$f":"AX120","v":0.55269570602082285},{"$f":"AY120","v":0.53222549468671831},{"$f":"AZ120","v":0.51175528335261378},{"$f":"BA120","v":0.49128507201850924},{"$f":"BB120","v":0.4708148606844047},{"$f":"BC120","v":0.45034464935030016},{"$f":"BD120","v":0.42987443801619563},{"$f":"BE120","v":0.40940422668209109},{"$f":"BF120","v":0.38893401534798655},{"$f":"BG120","v":0.36846380401388201},{"$f":"BH120","v":0.34799359267977747},{"$f":"BI120","v":0.32752338134567294},{"$f":"BJ120","v":0.3070531700115684},{"$f":"BK120","v":0.28658295867746386}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60887667448960747,0.5936547576273673,0.57843284076512713,0.56321092390288696,0.54798900704064679,0.53276709017840662,0.51754517331616645,0.50232325645392628,0.48710133959168611,0.47187942272944594,0.45665750586720577,0.4414355890049656,0.42621367214272543,0.41099175528048526,0.39576983841824509,0.38054792155600492,0.36532600469376475,0.35010408783152458,0.33488217096928435,0.31966025410704413,0.30443833724480396,0.28921642038256379,0.27399450352032356,0.25877258665808334,0.24355066979584314,0.22832875293360294,0.21310683607136274]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4374417666694002,2.3399440960026241,2.242446425335848,2.144948754669072,2.0474510840022959,1.9499534133355199,1.8524557426687438,1.7549580720019677,1.6574604013351917,1.5599627306684156,1.4624650600016396,1.3649673893348635,1.2674697186680874,1.1699720480013114,1.0724743773345353,0.97497670666775937,0.87747903600098343,0.77998136533420748,0.68248369466743153,0.58498602400065558,0.48748835333387963,0.38999068266710368,0.29249301200032773,0.19499534133355184,9.7497670666775921E-2,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29696757490448389,0.26727081741403552,0.23757405992358713,0.20787730243313873,0.17818054494269034,0.14848378745224194,0.11878702996179355,8.9090272471345155E-2,5.9393514980896775E-2,2.9696757490448387E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78089333502887082,0.70280400152598377,0.62471466802309672,0.54662533452020967,0.46853600101732257,0.39044666751443546,0.31235733401154836,0.23426800050866126,0.15617866700577415,7.8089333502887076E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0499268603731755,3.2399414882985402,2.4299561162239049,1.6199707441492701,0.80998537207463506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60600331851296196,0.54540298666166576,0.48480265481036955,0.42420232295907334,0.36360199110777713,0.30300165925648093,0.24240132740518475,0.18180099555388857,0.12120066370259239,6.0600331851296194E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL58:AL73)","v":19.740199818618141},18.465474658992186,17.19074949936623,15.916024339740275,14.64129918011432,13.366574020488365,12.901834232937043,12.437094445385725,11.9723546578344,11.50761487028308,11.042875082731758,10.746521718025068,10.45016835331838,10.153814988611687,9.8574616239049995,9.5611082591983099,9.2647548944916203,8.9684015297849307,8.6720481650782411,8.3756948003715532,8.0793414356648636,7.782988070958174,7.4866347062514844,7.1902813415447957,6.8939279768381052,6.5975746121314174,6.3987189180915047]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2047"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK381","v":1.405871538645407}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK384","v":8.7354102966300538}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK386","v":0.81880845336418184}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK387","v":0.60887667448960747}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK389","v":2.4374417666694002}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK390","v":0.29696757490448389}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK391","v":0.78089333502887082}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK392","v":4.0499268603731755}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK393","v":0.60600331851296196}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK77:AK92)","v":19.740199818618141},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2047"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2,-1.7573394233067589E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14559017161050089,-0.14559017161050092,-0.14559017161050092,-0.14559017161050092,-0.14559017161050095,-0.14559017161050095,-0.14559017161050095,-0.14559017161050095,-0.14559017161050092,-0.14559017161050092,-0.14559017161050092,-0.14559017161050092,-0.14559017161050089,-0.14559017161050089,-0.14559017161050089,-0.14559017161050086,-0.14559017161050086,-0.14559017161050086,-0.14559017161050086,-0.14559017161050083,-0.14559017161050083,-0.14559017161050081,-0.14559017161050083,-0.14559017161050081,-0.14559017161050081,-0.14559017161050081,-0.14559017161050083]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.0470211334104545E-2,-2.0470211334104545E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104548E-2,-2.0470211334104552E-2,-2.0470211334104552E-2,-2.0470211334104552E-2,-2.0470211334104552E-2,-2.0470211334104552E-2,-2.0470211334104552E-2,-2.0470211334104555E-2,-2.0470211334104555E-2,-2.0470211334104555E-2,-2.0470211334104555E-2,-2.0470211334104559E-2,-2.0470211334104559E-2,-2.0470211334104559E-2,-2.0470211334104562E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.5221916862240188E-2,-1.5221916862240188E-2,-1.5221916862240188E-2,-1.5221916862240188E-2,-1.5221916862240189E-2,-1.5221916862240189E-2,-1.5221916862240189E-2,-1.5221916862240191E-2,-1.5221916862240191E-2,-1.5221916862240191E-2,-1.5221916862240193E-2,-1.5221916862240193E-2,-1.5221916862240194E-2,-1.5221916862240194E-2,-1.5221916862240196E-2,-1.5221916862240196E-2,-1.5221916862240198E-2,-1.52219168622402E-2,-1.5221916862240198E-2,-1.5221916862240196E-2,-1.5221916862240198E-2,-1.52219168622402E-2,-1.5221916862240198E-2,-1.5221916862240196E-2,-1.5221916862240196E-2,-1.5221916862240196E-2,-1.5221916862240196E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.7497670666776004E-2,-9.7497670666776004E-2,-9.7497670666776004E-2,-9.7497670666776004E-2,-9.749767066677599E-2,-9.749767066677599E-2,-9.749767066677599E-2,-9.749767066677599E-2,-9.7497670666775976E-2,-9.7497670666775976E-2,-9.7497670666775976E-2,-9.7497670666775962E-2,-9.7497670666775962E-2,-9.7497670666775949E-2,-9.7497670666775935E-2,-9.7497670666775935E-2,-9.7497670666775935E-2,-9.7497670666775935E-2,-9.7497670666775935E-2,-9.7497670666775935E-2,-9.7497670666775921E-2,-9.7497670666775921E-2,-9.7497670666775907E-2,-9.7497670666775921E-2,-9.7497670666775921E-2,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9696757490448387E-2,-2.9696757490448391E-2,-2.9696757490448391E-2,-2.9696757490448391E-2,-2.9696757490448391E-2,-2.9696757490448387E-2,-2.9696757490448387E-2,-2.9696757490448384E-2,-2.9696757490448387E-2,-2.9696757490448387E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.8089333502887076E-2,-7.808933350288709E-2,-7.808933350288709E-2,-7.808933350288709E-2,-7.808933350288709E-2,-7.808933350288709E-2,-7.808933350288709E-2,-7.808933350288709E-2,-7.8089333502887076E-2,-7.8089333502887076E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.80998537207463506,-0.80998537207463506,-0.80998537207463495,-0.80998537207463506,-0.80998537207463506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.0600331851296194E-2,-6.0600331851296194E-2,-6.0600331851296194E-2,-6.0600331851296194E-2,-6.0600331851296187E-2,-6.0600331851296187E-2,-6.0600331851296187E-2,-6.0600331851296187E-2,-6.0600331851296194E-2,-6.0600331851296194E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2747251596259559,-1.2747251596259561,-1.2747251596259559,-1.2747251596259561,-1.2747251596259561,-0.46473978755132095,-0.46473978755132095,-0.46473978755132095,-0.46473978755132084,-0.46473978755132084,-0.29635336470668922,-0.29635336470668922,-0.29635336470668916,-0.29635336470668916,-0.29635336470668916,-0.2963533647066891,-0.2963533647066891,-0.2963533647066891,-0.2963533647066891,-0.2963533647066891,-0.2963533647066891,-0.29635336470668905,-0.2963533647066891,-0.29635336470668905,-0.29635336470668905,-0.19885569403991316,-0.19885569403991318]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.405871538645407,1.3882981444123395,1.3707247501792719,1.3531513559462043,1.3355779617131367,1.3180045674800691,1.3004311732470015,1.2828577790139339,1.2652843847808664,1.2477109905477988,1.2301375963147312,1.2125642020816636,1.194990807848596,1.1774174136155284,1.1598440193824608,1.1422706251493933,1.1246972309163257,1.1071238366832581,1.0895504424501905,1.0719770482171229,1.0544036539840553,1.0368302597509877,1.0192568655179202,1.0016834712848526,0.98411007705178499,0.96653668281871741,0.94896328858564982,0.93138989435258224]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7354102966300538,8.5898201250195534,8.444229953409053,8.2986397817985527,8.1530496101880523,8.0074594385775519,7.8618692669670507,7.7162790953565494,7.5706889237460482,7.4250987521355469,7.2795085805250457,7.1339184089145444,6.9883282373040432,6.8427380656935419,6.6971478940830407,6.5515577224725394,6.4059675508620382,6.2603773792515369,6.1147872076410357,5.9691970360305344,5.8236068644200332,5.6780166928095319,5.5324265211990316,5.3868363495885303,5.2412461779780291,5.0956560063675287,4.9500658347570283,4.8044756631465271]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81880845336418184,0.79833824203007731,0.77786803069597277,0.75739781936186823,0.73692760802776369,0.71645739669365915,0.69598718535955462,0.67551697402545008,0.65504676269134554,0.634576551357241,0.61410634002313647,0.59363612868903193,0.57316591735492739,0.55269570602082285,0.53222549468671831,0.51175528335261378,0.49128507201850924,0.4708148606844047,0.45034464935030016,0.42987443801619563,0.40940422668209109,0.38893401534798655,0.36846380401388201,0.34799359267977747,0.32752338134567294,0.3070531700115684,0.28658295867746386,0.26611274734335932]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60887667448960747,0.5936547576273673,0.57843284076512713,0.56321092390288696,0.54798900704064679,0.53276709017840662,0.51754517331616645,0.50232325645392628,0.48710133959168611,0.47187942272944594,0.45665750586720577,0.4414355890049656,0.42621367214272543,0.41099175528048526,0.39576983841824509,0.38054792155600492,0.36532600469376475,0.35010408783152458,0.33488217096928435,0.31966025410704413,0.30443833724480396,0.28921642038256379,0.27399450352032356,0.25877258665808334,0.24355066979584314,0.22832875293360294,0.21310683607136274,0.19788491920912255]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4374417666694002,2.3399440960026241,2.242446425335848,2.144948754669072,2.0474510840022959,1.9499534133355199,1.8524557426687438,1.7549580720019677,1.6574604013351917,1.5599627306684156,1.4624650600016396,1.3649673893348635,1.2674697186680874,1.1699720480013114,1.0724743773345353,0.97497670666775937,0.87747903600098343,0.77998136533420748,0.68248369466743153,0.58498602400065558,0.48748835333387963,0.38999068266710368,0.29249301200032773,0.19499534133355184,9.7497670666775921E-2,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29696757490448389,0.26727081741403552,0.23757405992358713,0.20787730243313873,0.17818054494269034,0.14848378745224194,0.11878702996179355,8.9090272471345155E-2,5.9393514980896775E-2,2.9696757490448387E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78089333502887082,0.70280400152598377,0.62471466802309672,0.54662533452020967,0.46853600101732257,0.39044666751443546,0.31235733401154836,0.23426800050866126,0.15617866700577415,7.8089333502887076E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0499268603731755,3.2399414882985402,2.4299561162239049,1.6199707441492701,0.80998537207463506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60600331851296196,0.54540298666166576,0.48480265481036955,0.42420232295907334,0.36360199110777713,0.30300165925648093,0.24240132740518475,0.18180099555388857,0.12120066370259239,6.0600331851296194E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK115:AK130)","v":19.740199818618141},18.465474658992186,17.19074949936623,15.916024339740275,14.64129918011432,13.366574020488365,12.901834232937043,12.437094445385725,11.9723546578344,11.50761487028308,11.042875082731758,10.746521718025068,10.45016835331838,10.153814988611687,9.8574616239049995,9.5611082591983099,9.2647548944916203,8.9684015297849307,8.6720481650782411,8.3756948003715532,8.0793414356648636,7.782988070958174,7.4866347062514844,7.1902813415447957,6.8939279768381052,6.5975746121314174,6.3987189180915047,6.1998632240515912]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2047"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK211","v":1.405871538645407},1.3707840108172049,1.3363982335455669,1.3027001718193616,1.2696760713276805,1.237312452845833,1.2055961067336225,1.1745140875436562,1.1440537087374891,1.1142025375074454,1.0849483897020025,1.0562793248526685,1.0281836413003211,1.0006498714190208,0.97366677693534653,{"$f":"AZ211","v":0.9472233443413457},0.92130878039922481,0.89591250773594644,0.87102416052593357,0.84663358026012092,0.82273081159962458,0.79930609831233812,0.77634987929079746,0.75385278464968764,0.73180563190139991,0.71019942220807797,0.68902533670862254]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK213:AK214)","v":8.7354102966300538},8.4866965268764698,8.2429570325179569,8.0040923280466139,7.7700049176646981,7.5405992554904211,7.3157817065596289,7.0954605086074531,6.8795457346143207,6.6679492561010507,6.4605847071580467,6.257367449193902,6.0582145363890403,5.8630446818402762,5.6717782243824875,5.4843370960738547,5.3006447903313942,5.1206263307037831,4.9442082402687237,4.7713185116423658,4.6018865775885347,4.4358432822157807,4.2731208527504814,4.1136528718744882,3.9573742506160152,3.8042212017827115,3.6541312139260738]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK216","v":0.81880845336418184},0.78926455835864673,0.76031154125322231,0.73193758448990642,0.70413110686185687,0.67688075878636833,0.65017541767238951,0.6240041833806903,0.59835637377482509,0.5732215203610771,0.5485893640156041,0.52444985079704054,0.50079312784284824,0.47760953934773981,0.45488962262253357,{"$f":"AZ216","v":0.43262410423183145},0.41080389620894336,0.38942009234651304,0.36846396456133135,0.34792695933185325,0.32780069420696473,0.308076954384574,0.2887476893586311,0.26980500963320703,0.25124118350229147,0.23304863389399419,0.21521993527786287]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60887667448960747,0.58690744778153936,0.56537760560763262,0.544278360277204,0.52360109985338399,0.50333738463804034,0.48347894372700356,0.4640176716341875,0.44494562498322776,0.42625501926528725,0.40793822566170557,0.38998776793019552,0.37239631935331563,0.35515669974797337,0.33826187253473794,0.3217049418657672,0.30547914981017588,0.28957787359569642,0.27399462290550652,0.25872303722912043,0.24375688326626208,0.22909005238266086,0.21471655811673168,0.20063053373612108,0.18682622984312269,0.17329801202798428,0.16004035856914864]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4374417666694002,2.3145048200865497,2.1940266124353562,2.0759579689371868,1.9602506983089805,1.8468575730933383,1.735732310382009,1.6268295529249064,1.5201048506169457,1.4155146423551443,1.313016238258579,1.212567802243945,1.1141283349496036,1.0176576570011491,0.92311639261166367,0.83046595350996799,0.73966852319030618,0.6506870414770376,0.56348518939803438,0.47802737436061127,0.39427871562393657,0.3122050300619954,0.23177281821129306,0.15294925059760475,7.5702154336190222E-2,3.9829251008427491E-15,3.9829251008427491E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29696757490448389,0.26449918462836736,0.23268016215777315,0.20149752013659081,0.17093853095583211,0.14099072155868861,0.11164186834948797,8.2879992204471342E-2,5.4693353582355046E-2,2.7070447732681076E-2,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78089333502887082,0.69551583354949031,0.61184588209969737,0.5298493296789003,0.44949270830651922,0.37074321936158572,0.29356872019555091,0.21793771101283682,0.14381932201377701,7.1183300794698381E-2,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0499268603731755,3.2068876332591087,2.3807091906873237,1.5710543169669742,0.77759254072103179,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60600331851296196,0.53974708747349864,0.47481598105482459,0.41118349676452404,0.34882366216002947,0.28771102424762479,0.22782063909346822,0.1691280616423948,0.11160933574034282,5.5240984356331881E-2,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL135:AL150)","v":19.740199818618141},18.254807102830874,16.799122241359353,15.372551077117262,13.97451133616001,12.604432390021909,12.02379571271317,11.454771768950604,10.897128304063292,10.350637708473725,9.8150769247959495,9.4406521950177638,9.0737159598351411,8.714118449356171,8.3617128890867818,8.0163554400227799,7.6779051399400551,7.3462238458589884,7.0211761776595409,6.7026294628240812,6.3904536822853348,6.0845214173573599,5.7847077977279451,5.4908904504911202,5.2029494501990321,4.9207672699127816,4.7184168444817232]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2047"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK381","v":1.405871538645407}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK384","v":8.7354102966300538}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK386","v":0.81880845336418184}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK387","v":0.60887667448960747}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK389","v":2.4374417666694002}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK390","v":0.29696757490448389}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK391","v":0.78089333502887082}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK392","v":4.0499268603731755}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK393","v":0.60600331851296196}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AK396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK154:AK169)","v":19.740199818618141},{"$f":"SUM(AL154:AL169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2047"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5087527828202084E-2,-3.4385777271638038E-2,-3.3698061726205278E-2,-3.3024100491681169E-2,-3.2363618481847545E-2,-3.1716346112210594E-2,-3.1082019189966378E-2,-3.046037880616705E-2,-2.9851171230043709E-2,-2.9254147805442839E-2,-2.8669064849333976E-2,-2.8095683552347296E-2,-2.7533769881300348E-2,-2.6983094483674339E-2,-2.6443432594000851E-2,-2.5914563942120834E-2,-2.5396272663278419E-2,-2.4888347210012852E-2,-2.4390580265812593E-2,-2.3902768660496339E-2,-2.342471328728641E-2,-2.2956219021540682E-2,-2.2497094641109869E-2,-2.2047152748287668E-2,-2.1606209693321915E-2,-2.1174085499455476E-2,-2.0750603789466367E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.24871376975358453,-0.24373949435851283,-0.23886470447134256,-0.23408741038191566,-0.22940566217427735,-0.22481754893079181,-0.22032119795217597,-0.21591477399313244,-0.21159647851326979,-0.20736454894300441,-0.2032172579641443,-0.19915291280486142,-0.19516985454876418,-0.19126645745778886,-0.18744112830863308,-0.18369230574246043,-0.1800184596276112,-0.17641809043505899,-0.17288972862635779,-0.16943193405383064,-0.16604329537275403,-0.16272242946529894,-0.15946798087599295,-0.15627862125847308,-0.15315304883330361,-0.15008998785663755,-0.14708818809950477,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.9543895005535097E-2,-2.8953017105424392E-2,-2.8373956763315906E-2,-2.7806477628049588E-2,-2.7250348075488595E-2,-2.670534111397882E-2,-2.6171234291699243E-2,-2.5647809605865258E-2,-2.5134853413747955E-2,-2.4632156345472996E-2,-2.4139513218563533E-2,-2.3656722954192261E-2,-2.3183588495108414E-2,-2.2719916725206245E-2,-2.2265518390702121E-2,-2.1820208022888078E-2,-2.1383803862430315E-2,-2.0956127785181709E-2,-2.0537005229478072E-2,-2.012626512488851E-2,-1.9723739822390743E-2,-1.9329265025942923E-2,-1.8942679725424065E-2,-1.8563826130915582E-2,-1.8192549608297272E-2,-1.7828698616131324E-2,-1.7472124643808699E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1969226708068123E-2,-2.1529842173906757E-2,-2.1099245330428621E-2,-2.0677260423820048E-2,-2.0263715215343644E-2,-1.9858440911036772E-2,-1.9461272092816038E-2,-1.9072046650959715E-2,-1.8690605717940522E-2,-1.831679360358171E-2,-1.7950457731510074E-2,-1.7591448576879873E-2,-1.7239619605342277E-2,-1.6894827213235427E-2,-1.655693066897072E-2,-1.6225792055591305E-2,-1.5901276214479478E-2,-1.5583250690189889E-2,-1.527158567638609E-2,-1.4966153962858369E-2,-1.46668308836012E-2,-1.4373494265929175E-2,-1.4086024380610592E-2,-1.3804303892998379E-2,-1.3528217815138412E-2,-1.3257653458835643E-2,-1.2992500389658929E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.12293694658285051,-0.12047820765119349,-0.11806864349816962,-0.11570727062820622,-0.11339312521564208,-0.11112526271132925,-0.10890275745710266,-0.10672470230796062,-0.1045902082618014,-0.10249840409656537,-0.10044843601463405,-9.8439467294341373E-2,-9.6470677948454542E-2,-9.454126438948543E-2,-9.2650439101695722E-2,-9.0797430319661823E-2,-8.898148171326857E-2,-8.7201852079003217E-2,-8.5457815037423127E-2,-8.3748658736674683E-2,-8.2073685561941168E-2,-8.0432211850702345E-2,-7.8823567613688306E-2,-7.724709626141453E-2,-7.5702154336186239E-2,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2468390276116553E-2,-3.1819022470594219E-2,-3.1182642021182337E-2,-3.0558989180758691E-2,-2.9947809397143511E-2,-2.9348853209200641E-2,-2.8761876145016626E-2,-2.8186638622116296E-2,-2.762290584967397E-2,-2.7070447732680494E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.5377501479380516E-2,-8.3669951449792904E-2,-8.1996552420797036E-2,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-8.0356621372381087E-2},-7.8749488944933471E-2,-7.7174499166034805E-2,-7.5631009182714093E-2,-7.4118388999059814E-2,-7.2636021219078625E-2,-7.1183300794697049E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.84303922711406665,-0.82617844257178519,-0.80965487372034961,-0.79346177624594239,-0.77759254072102357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.6256231039463334E-2,-6.493110641867407E-2,-6.3632484290300578E-2,-6.2359834604494561E-2,-6.111263791240467E-2,-5.9890385154156581E-2,-5.8692577451073438E-2,-5.7518725902051974E-2,-5.6368351384010938E-2,-5.5240984356330722E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL192:AL207)","v":-1.4853927157872675},-1.4556848614715221,-1.4265711642420915,-1.3980397409572494,-1.3700789461381047,-0.58063667730873925,-0.56902394376256449,-0.5576434648873132,-0.54649059558956692,-0.53556078367777549,-0.37442472977818592,-0.36693623518262225,-0.35959751047896976,-0.35240556026939029,-0.34535744906400251,-0.33845030008272248,-0.331681294081068,-0.32504766819944664,-0.31854671483545766,-0.31217578053874856,-0.30593226492797354,-0.29981361962941411,-0.29381734723682584,-0.28794100029208924,-0.28218218028624742,-0.20235042543105999,-0.19830341692243877]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK135+AK173+AK192+AK154","v":1.405871538645407},1.3707840108172049,1.3363982335455669,1.3027001718193616,1.2696760713276805,1.237312452845833,1.2055961067336225,1.1745140875436562,1.1440537087374891,1.1142025375074454,1.0849483897020025,1.0562793248526685,1.0281836413003211,1.0006498714190208,0.97366677693534653,0.9472233443413457,0.92130878039922481,0.89591250773594644,0.87102416052593357,0.84663358026012092,0.82273081159962458,0.79930609831233812,0.77634987929079746,0.75385278464968764,0.73180563190139991,0.71019942220807797,0.68902533670862254,0.66827473291915618]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK136+AK174+AK193+AK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK137+AK175+AK194+AK156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK138+AK176+AK195+AK157","v":8.7354102966300538},8.4866965268764698,8.2429570325179569,8.0040923280466139,7.7700049176646981,7.5405992554904211,7.3157817065596289,7.0954605086074531,6.8795457346143207,6.6679492561010507,6.4605847071580467,6.257367449193902,6.0582145363890403,5.8630446818402762,5.6717782243824875,5.4843370960738547,5.3006447903313942,5.1206263307037831,4.9442082402687237,4.7713185116423658,4.6018865775885347,4.4358432822157807,4.2731208527504814,4.1136528718744882,3.9573742506160152,3.8042212017827115,3.6541312139260738,3.5070430258265688]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK139+AK177+AK196+AK158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK140+AK178+AK197+AK159","v":0.81880845336418184},0.78926455835864673,0.76031154125322231,0.73193758448990642,0.70413110686185687,0.67688075878636833,0.65017541767238951,0.6240041833806903,0.59835637377482509,0.5732215203610771,0.5485893640156041,0.52444985079704054,0.50079312784284824,0.47760953934773981,0.45488962262253357,0.43262410423183145,0.41080389620894336,0.38942009234651304,0.36846396456133135,0.34792695933185325,0.32780069420696473,0.308076954384574,0.2887476893586311,0.26980500963320703,0.25124118350229147,0.23304863389399419,0.21521993527786287,0.19774781063405417]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK141+AK179+AK198+AK160","v":0.60887667448960747},0.58690744778153936,0.56537760560763262,0.544278360277204,0.52360109985338399,0.50333738463804034,0.48347894372700356,0.4640176716341875,0.44494562498322776,0.42625501926528725,0.40793822566170557,0.38998776793019552,0.37239631935331563,0.35515669974797337,0.33826187253473794,0.3217049418657672,0.30547914981017588,0.28957787359569642,0.27399462290550652,0.25872303722912043,0.24375688326626208,0.22909005238266086,0.21471655811673168,0.20063053373612108,0.18682622984312269,0.17329801202798428,0.16004035856914864,0.1470478581794897]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK142+AK180+AK199+AK161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK143+AK181+AK200+AK162","v":2.4374417666694002},2.3145048200865497,2.1940266124353562,2.0759579689371868,1.9602506983089805,1.8468575730933383,1.735732310382009,1.6268295529249064,1.5201048506169457,1.4155146423551443,1.313016238258579,1.212567802243945,1.1141283349496036,1.0176576570011491,0.92311639261166367,0.83046595350996799,0.73966852319030618,0.6506870414770376,0.56348518939803438,0.47802737436061127,0.39427871562393657,0.3122050300619954,0.23177281821129306,0.15294925059760475,7.5702154336190222E-2,3.9829251008427491E-15,3.9829251008427491E-15,3.9829251008427491E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK144+AK182+AK201+AK163","v":0.29696757490448389},0.26449918462836736,0.23268016215777315,0.20149752013659081,0.17093853095583211,0.14099072155868861,0.11164186834948797,8.2879992204471342E-2,5.4693353582355046E-2,2.7070447732681076E-2,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK145+AK183+AK202+AK164","v":0.78089333502887082},0.69551583354949031,0.61184588209969737,0.5298493296789003,0.44949270830651922,0.37074321936158572,0.29356872019555091,0.21793771101283682,0.14381932201377701,7.1183300794698381E-2,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK146+AK184+AK203+AK165","v":4.0499268603731755},3.2068876332591087,2.3807091906873237,1.5710543169669742,0.77759254072103179,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15,8.2156503822261584E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK147+AK185+AK204+AK166","v":0.60600331851296196},0.53974708747349864,0.47481598105482459,0.41118349676452404,0.34882366216002947,0.28771102424762479,0.22782063909346822,0.1691280616423948,0.11160933574034282,5.5240984356331881E-2,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15,1.1587952819525071E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK148+AK186+AK205+AK167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK149+AK187+AK206+AK168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK150+AK188+AK207+AK169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK211:AK226)","v":19.740199818618141},18.254807102830874,16.799122241359353,15.372551077117262,13.97451133616001,12.604432390021909,12.02379571271317,11.454771768950604,10.897128304063292,10.350637708473725,9.8150769247959495,9.4406521950177638,9.0737159598351411,8.714118449356171,8.3617128890867818,8.0163554400227799,7.6779051399400551,7.3462238458589884,7.0211761776595409,6.7026294628240812,6.3904536822853348,6.0845214173573599,5.7847077977279451,5.4908904504911202,5.2029494501990321,4.9207672699127816,4.7184168444817232,4.5201134275592825]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2047"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AL232>=1)*(AL232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,{"$f":"(AW241>=1)*(AW241-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},{"$f":"(AL242>=1)*(AL242-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2047"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK326","v":2.5808713900334981},2.4518278205318231,2.3227842510301482,2.1937406815284732,2.0646971120267983,1.9356535425251233,1.8066099730234484,1.6775664035217734,1.5485228340200985,1.4194792645184235,1.2904356950167486,1.1613921255150736,1.0323485560133987,0.90330498651172386,0.77426141701004902,{"$f":"AZ326","v":0.64521784750837419},0.51617427800669935,0.38713070850502451,0.25808713900334967,0.12904356950167484,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.036294849883078,15.234480107388924,14.43266536489477,13.630850622400617,12.829035879906463,12.02722113741231,11.225406394918156,10.423591652424003,9.6217769099298494,8.8199621674356958,8.0181474249415423,7.2163326824473879,6.4145179399532335,5.6127031974590791,4.8108884549649247,4.0090737124707703,3.2072589699766163,2.4054442274824623,1.6036294849883084,0.80181474249415419,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5031524951713258,1.4279948704127594,1.3528372456541931,1.2776796208956267,1.2025219961370603,1.127364371378494,1.0522067466199276,0.97704912186136139,0.90189149710279515,0.8267338723442289,0.75157624758566266,0.67641862282709642,0.60126099806853017,0.52610337330996393,0.45094574855139768,0.37578812379283139,0.30063049903426509,0.22547287427569881,0.15031524951713254,7.5157624758566272E-2,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1177638539884533,1.0618756612890308,1.0059874685896082,0.9500992758901855,0.89421108319076281,0.83832289049134012,0.78243469779191743,0.72654650509249474,0.67065831239307205,0.61477011969364936,0.55888192699422667,0.50299373429480398,0.4471055415953813,0.39121734889595861,0.33532915619653597,0.27944096349711334,0.22355277079769068,0.16766457809826801,0.11177638539884535,5.5888192699422676E-2,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4746077771309265,4.1763005919888645,3.8779934068468029,3.5796862217047414,3.2813790365626794,2.9830718514206174,2.6847646662785558,2.3864574811364943,2.0881502959944322,1.7898431108523705,1.4915359257103087,1.1932287405682469,0.89492155542618512,0.59661437028412334,0.29830718514206167,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54516724805247285,0.49065052324722558,0.4361337984419783,0.38161707363673103,0.32710034883148376,0.27258362402623648,0.21806689922098918,0.16355017441574188,0.10903344961049458,5.4516724805247288E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4335486647561915,1.2901937982805722,1.146838931804953,1.0034840653293338,0.86012919885371464,0.71677433237809551,0.57341946590247639,0.43006459942685726,0.28670973295123814,0.14335486647561907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4347762781629489,5.9478210225303592,4.4608657668977694,2.9739105112651796,1.4869552556325898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1124890034564825,1.0012401031108342,0.88999120276518595,0.77874230241953768,0.66749340207388941,0.55624450172824114,0.44499560138259292,0.3337467010369447,0.22249780069129649,0.11124890034564824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL250:AL265)","v":36.238671560635375},33.082384498780392,29.926097436925406,26.769810375070428,23.613523313215445,20.457236251360456,18.787904445138064,17.118572638915669,15.449240832693276,13.779909026470882,12.110577220248489,10.750365905652609,9.3901545910567279,8.02994327646085,6.6697319618649695,5.309520647269089,4.2476165178152714,3.1857123883614538,2.1238082589076357,1.0619041294538178,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2047"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK154*AK$36","v":2.5808713900334981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.036294849883078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5031524951713258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1177638539884533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4746077771309265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54516724805247285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4335486647561915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4347762781629489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1124890034564825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK269:AK284)","v":36.238671560635375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2047"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL232>0,AL250/AL232,0)","v":-0.12904356950167489},-0.12904356950167489,-0.12904356950167489,-0.12904356950167489,-0.12904356950167489,-0.12904356950167489,-0.12904356950167489,-0.12904356950167489,-0.12904356950167487,-0.12904356950167487,-0.12904356950167487,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,-0.12904356950167484,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.80181474249415385,-0.80181474249415385,-0.80181474249415396,-0.80181474249415396,-0.80181474249415396,-0.80181474249415396,-0.80181474249415408,-0.80181474249415408,-0.80181474249415408,-0.80181474249415419,-0.80181474249415419,-0.80181474249415419,-0.80181474249415419,-0.80181474249415419,-0.80181474249415408,-0.80181474249415408,-0.80181474249415408,-0.80181474249415408,-0.80181474249415419,-0.80181474249415419,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.5157624758566285E-2,-7.5157624758566285E-2,-7.5157624758566285E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566258E-2,-7.5157624758566258E-2,-7.5157624758566258E-2,-7.5157624758566258E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566285E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,-7.5157624758566272E-2,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.5888192699422669E-2,-5.5888192699422669E-2,-5.5888192699422676E-2,-5.5888192699422676E-2,-5.5888192699422676E-2,-5.5888192699422676E-2,-5.5888192699422676E-2,-5.5888192699422676E-2,-5.5888192699422669E-2,-5.5888192699422669E-2,-5.5888192699422669E-2,-5.5888192699422662E-2,-5.5888192699422662E-2,-5.5888192699422655E-2,-5.5888192699422662E-2,-5.5888192699422669E-2,-5.5888192699422669E-2,-5.5888192699422669E-2,-5.5888192699422676E-2,-5.5888192699422676E-2,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.29830718514206178,-0.29830718514206173,-0.29830718514206178,-0.29830718514206178,-0.29830718514206178,-0.29830718514206173,-0.29830718514206178,-0.29830718514206178,-0.29830718514206173,-0.29830718514206173,-0.29830718514206173,-0.29830718514206173,-0.29830718514206173,-0.29830718514206167,-0.29830718514206167,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4516724805247288E-2,-5.4516724805247288E-2,{"$f":"-IF(AN241>0,AN259/AN241,0)","v":-5.4516724805247288E-2},-5.4516724805247288E-2,-5.4516724805247295E-2,-5.4516724805247295E-2,-5.4516724805247295E-2,-5.4516724805247295E-2,-5.4516724805247288E-2,-5.4516724805247288E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14335486647561915,-0.14335486647561912,-0.14335486647561912,-0.1433548664756191,-0.1433548664756191,-0.1433548664756191,-0.1433548664756191,-0.1433548664756191,-0.14335486647561907,-0.14335486647561907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4869552556325898,-1.4869552556325898,-1.4869552556325898,-1.4869552556325898,-1.4869552556325898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11124890034564824,-0.11124890034564824,-0.11124890034564824,-0.11124890034564824,-0.11124890034564823,-0.11124890034564823,-0.11124890034564823,-0.11124890034564823,-0.11124890034564824,-0.11124890034564824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-3.1562870618549836,-3.1562870618549836,-3.1562870618549841,-3.1562870618549836,-3.1562870618549836,-1.6693318062223943,-1.6693318062223943,-1.6693318062223943,-1.6693318062223943,-1.6693318062223943,-1.3602113145958796,-1.3602113145958796,-1.3602113145958796,-1.3602113145958796,-1.3602113145958796,-1.0619041294538178,-1.0619041294538178,-1.0619041294538178,-1.0619041294538178,-1.0619041294538178,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2047"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK250+AK269+AK288+AK307","v":2.5808713900334981},2.4518278205318231,2.3227842510301482,2.1937406815284732,2.0646971120267983,1.9356535425251233,1.8066099730234484,1.6775664035217734,1.5485228340200985,1.4194792645184235,1.2904356950167486,1.1613921255150736,1.0323485560133987,0.90330498651172386,0.77426141701004902,0.64521784750837419,0.51617427800669935,0.38713070850502451,0.25808713900334967,0.12904356950167484,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.036294849883078,15.234480107388924,14.43266536489477,13.630850622400617,12.829035879906463,12.02722113741231,11.225406394918156,10.423591652424003,9.6217769099298494,8.8199621674356958,8.0181474249415423,7.2163326824473879,6.4145179399532335,5.6127031974590791,4.8108884549649247,4.0090737124707703,3.2072589699766163,2.4054442274824623,1.6036294849883084,0.80181474249415419,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5031524951713258,1.4279948704127594,1.3528372456541931,1.2776796208956267,1.2025219961370603,1.127364371378494,1.0522067466199276,0.97704912186136139,0.90189149710279515,0.8267338723442289,0.75157624758566266,0.67641862282709642,0.60126099806853017,0.52610337330996393,0.45094574855139768,0.37578812379283139,0.30063049903426509,0.22547287427569881,0.15031524951713254,7.5157624758566272E-2,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1177638539884533,1.0618756612890308,1.0059874685896082,0.9500992758901855,0.89421108319076281,0.83832289049134012,0.78243469779191743,0.72654650509249474,0.67065831239307205,0.61477011969364936,0.55888192699422667,0.50299373429480398,0.4471055415953813,0.39121734889595861,0.33532915619653597,0.27944096349711334,0.22355277079769068,0.16766457809826801,0.11177638539884535,5.5888192699422676E-2,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4746077771309265,4.1763005919888645,3.8779934068468029,3.5796862217047414,3.2813790365626794,2.9830718514206174,2.6847646662785558,2.3864574811364943,2.0881502959944322,1.7898431108523705,1.4915359257103087,1.1932287405682469,0.89492155542618512,0.59661437028412334,0.29830718514206167,0,0,0,0,0,0,0,{"$f":"BG258+BG277+BG296+BG315","v":0},0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK259+AK278+AK297+AK316","v":0.54516724805247285},0.49065052324722558,0.4361337984419783,0.38161707363673103,0.32710034883148376,0.27258362402623648,0.21806689922098918,0.16355017441574188,0.10903344961049458,5.4516724805247288E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4335486647561915,1.2901937982805722,1.146838931804953,1.0034840653293338,0.86012919885371464,0.71677433237809551,0.57341946590247639,0.43006459942685726,0.28670973295123814,0.14335486647561907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4347762781629489,5.9478210225303592,4.4608657668977694,2.9739105112651796,1.4869552556325898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1124890034564825,1.0012401031108342,0.88999120276518595,0.77874230241953768,0.66749340207388941,0.55624450172824114,0.44499560138259292,0.3337467010369447,0.22249780069129649,0.11124890034564824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK326:AK341)","v":36.238671560635375},33.082384498780392,29.926097436925406,26.769810375070428,23.613523313215445,20.457236251360456,18.787904445138064,17.118572638915669,15.449240832693276,13.779909026470882,12.110577220248489,10.750365905652609,9.3901545910567279,8.02994327646085,6.6697319618649695,5.309520647269089,4.2476165178152714,3.1857123883614538,2.1238082589076357,1.0619041294538178,0,0,0,0,0,0,0,0]

{"sheet":"2048","index":74,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AL30","v":2048},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":1.2466779337305309}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,7.7462577195240652]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.72609082885674425]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.5399306363231503]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,2.1614384968542519]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.2633405062197986]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.69246902196750459]
[null,"Information technology",null,null,null,null,21,null,5,14,3.5913341377652492]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.5373826442816525]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":17.504921925522947}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804,0.60346472977889642]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2,1.2069294595577928E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2048}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AM39>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,(AM39>=1)*(AM39-1))","v":79},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":78},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":77},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":76},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":75},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":74},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":73},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":72},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":71},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":70},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":69},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":68},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":67},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":66},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":65},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":64},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":63},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":62},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":61},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":60},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":59},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":58},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":57},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":56},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":55}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AK$30,AL$30<=$M$2),$M$2-AK$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665,28.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2048"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL115","v":1.2466779337305309},{"$f":"AM115","v":1.2310944595588993},{"$f":"AN115","v":1.2155109853872677},{"$f":"AO115","v":1.199927511215636},{"$f":"AP115","v":1.1843440370440044},{"$f":"AQ115","v":1.1687605628723727},{"$f":"AR115","v":1.1531770887007411},{"$f":"AS115","v":1.1375936145291095},{"$f":"AT115","v":1.1220101403574778},{"$f":"AU115","v":1.1064266661858462},{"$f":"AV115","v":1.0908431920142145},{"$f":"AW115","v":1.0752597178425829},{"$f":"AX115","v":1.0596762436709513},{"$f":"AY115","v":1.0440927694993196},{"$f":"AZ115","v":1.028509295327688},{"$f":"BA115","v":1.0129258211560563},{"$f":"BB115","v":0.9973423469844247},{"$f":"BC115","v":0.98175887281279306},{"$f":"BD115","v":0.96617539864116142},{"$f":"BE115","v":0.95059192446952978},{"$f":"BF115","v":0.93500845029789814},{"$f":"BG115","v":0.9194249761262665},{"$f":"BH115","v":0.90384150195463486},{"$f":"BI115","v":0.88825802778300322},{"$f":"BJ115","v":0.87267455361137158},{"$f":"BK115","v":0.85709107943973994}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL117:AL118)","v":7.7462577195240652},{"$f":"SUM(AM117:AM118)","v":7.6171534241986638},{"$f":"SUM(AN117:AN118)","v":7.4880491288732625},{"$f":"SUM(AO117:AO118)","v":7.3589448335478611},{"$f":"SUM(AP117:AP118)","v":7.2298405382224598},{"$f":"SUM(AQ117:AQ118)","v":7.1007362428970584},{"$f":"SUM(AR117:AR118)","v":6.9716319475716571},{"$f":"SUM(AS117:AS118)","v":6.8425276522462557},{"$f":"SUM(AT117:AT118)","v":6.7134233569208543},{"$f":"SUM(AU117:AU118)","v":6.584319061595453},{"$f":"SUM(AV117:AV118)","v":6.4552147662700516},{"$f":"SUM(AW117:AW118)","v":6.3261104709446503},{"$f":"SUM(AX117:AX118)","v":6.1970061756192489},{"$f":"SUM(AY117:AY118)","v":6.0679018802938476},{"$f":"SUM(AZ117:AZ118)","v":5.9387975849684462},{"$f":"SUM(BA117:BA118)","v":5.8096932896430449},{"$f":"SUM(BB117:BB118)","v":5.6805889943176435},{"$f":"SUM(BC117:BC118)","v":5.5514846989922422},{"$f":"SUM(BD117:BD118)","v":5.4223804036668408},{"$f":"SUM(BE117:BE118)","v":5.2932761083414395},{"$f":"SUM(BF117:BF118)","v":5.1641718130160381},{"$f":"SUM(BG117:BG118)","v":5.0350675176906368},{"$f":"SUM(BH117:BH118)","v":4.9059632223652354},{"$f":"SUM(BI117:BI118)","v":4.7768589270398341},{"$f":"SUM(BJ117:BJ118)","v":4.6477546317144327},{"$f":"SUM(BK117:BK118)","v":4.5186503363890314}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL120","v":0.72609082885674425},{"$f":"AM120","v":0.70793855813532569},{"$f":"AN120","v":0.68978628741390713},{"$f":"AO120","v":0.67163401669248857},{"$f":"AP120","v":0.65348174597107},{"$f":"AQ120","v":0.63532947524965144},{"$f":"AR120","v":0.61717720452823288},{"$f":"AS120","v":0.59902493380681432},{"$f":"AT120","v":0.58087266308539576},{"$f":"AU120","v":0.5627203923639772},{"$f":"AV120","v":0.54456812164255852},{"$f":"AW120","v":0.52641585092113985},{"$f":"AX120","v":0.50826358019972129},{"$f":"AY120","v":0.49011130947830267},{"$f":"AZ120","v":0.47195903875688405},{"$f":"BA120","v":0.45380676803546544},{"$f":"BB120","v":0.43565449731404682},{"$f":"BC120","v":0.4175022265926282},{"$f":"BD120","v":0.39934995587120958},{"$f":"BE120","v":0.38119768514979097},{"$f":"BF120","v":0.36304541442837235},{"$f":"BG120","v":0.34489314370695373},{"$f":"BH120","v":0.32674087298553511},{"$f":"BI120","v":0.3085886022641165},{"$f":"BJ120","v":0.29043633154269788},{"$f":"BK120","v":0.27228406082127926}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5399306363231503,0.52643237041507152,0.51293410450699273,0.49943583859891399,0.48593757269083526,0.47243930678275653,0.4589410408746778,0.44544277496659906,0.43194450905852033,0.41844624315044154,0.40494797724236281,0.39144971133428408,0.37795144542620529,0.3644531795181265,0.35095491361004777,0.33745664770196904,0.32395838179389025,0.31046011588581146,0.29696184997773273,0.283463584069654,0.26996531816157521,0.25646705225349642,0.24296878634541766,0.2294705204373389,0.21597225452926014,0.20247398862118138]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1614384968542519,2.0749809569800819,1.9885234171059119,1.9020658772317418,1.8156083373575718,1.7291507974834017,1.6426932576092317,1.5562357177350616,1.4697781778608916,1.3833206379867216,1.2968630981125515,1.2104055582383815,1.1239480183642114,1.0374904784900414,0.95103293861587124,0.86457539874170108,0.77811785886753093,0.69166031899336078,0.60520277911919074,0.51874523924502058,0.43228769937085049,0.34583015949668039,0.25937261962251029,0.17291507974834019,8.6457539874170097E-2,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2633405062197986,0.23700645559781874,0.21067240497583889,0.18433835435385904,0.15800430373187918,0.13167025310989933,0.10533620248791946,7.900215186593959E-2,5.2668101243959722E-2,2.6334050621979861E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69246902196750459,0.62322211977075415,0.5539752175740037,0.48472831537725325,0.4154814131805028,0.34623451098375235,0.2769876087870019,0.20774070659025143,0.13849380439350095,6.9246902196750476E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5913341377652492,2.8730673102121993,2.1548004826591494,1.4365336551060994,0.71826682755304971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5373826442816525,0.48364437985348724,0.42990611542532198,0.37616785099715672,0.32242958656899146,0.26869132214082619,0.21495305771266096,0.16121479328449573,0.10747652885633049,5.3738264428165247E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM58:AM73)","v":17.504921925522947},16.374540034722298,15.244158143921656,14.11377625312101,12.983394362320366,11.853012471519721,11.44089740827212,11.028782345024526,10.616667281776934,10.204552218529335,9.7924371552817391,9.5296413092810379,9.2668454632803385,9.0040496172796374,8.741253771278938,8.4784579252782368,8.2156620792775374,7.9528662332768345,7.690070387276136,7.4272745412754348,7.1644786952747346,6.9016828492740334,6.638887003273334,6.376091157272632,6.1132953112719326,5.8504994652712323]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2048"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL381","v":1.2466779337305309}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL384","v":7.7462577195240652}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL386","v":0.72609082885674425}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL387","v":0.5399306363231503}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL389","v":2.1614384968542519}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL390","v":0.2633405062197986}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL391","v":0.69246902196750459}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL392","v":3.5913341377652492}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL393","v":0.5373826442816525}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL77:AL92)","v":17.504921925522947},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2048"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2,-1.5583474171631636E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.12910429532540108,-0.12910429532540108,-0.12910429532540108,-0.12910429532540108,-0.12910429532540108,-0.12910429532540108,-0.12910429532540105,-0.12910429532540105,-0.12910429532540105,-0.12910429532540105,-0.12910429532540102,-0.12910429532540102,-0.12910429532540102,-0.12910429532540102,-0.12910429532540099,-0.12910429532540099,-0.12910429532540099,-0.12910429532540099,-0.12910429532540096,-0.12910429532540096,-0.12910429532540096,-0.12910429532540094,-0.12910429532540094,-0.12910429532540091,-0.12910429532540091,-0.12910429532540091]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.8152270721418607E-2,-1.8152270721418607E-2,-1.8152270721418607E-2,-1.815227072141861E-2,-1.815227072141861E-2,-1.8152270721418614E-2,-1.8152270721418614E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418621E-2,-1.8152270721418617E-2,-1.8152270721418614E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2,-1.8152270721418617E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3498265908078757E-2,-1.3498265908078757E-2,-1.3498265908078755E-2,-1.3498265908078757E-2,-1.3498265908078757E-2,-1.3498265908078759E-2,-1.3498265908078759E-2,-1.349826590807876E-2,-1.349826590807876E-2,-1.3498265908078759E-2,-1.349826590807876E-2,-1.3498265908078762E-2,-1.349826590807876E-2,-1.3498265908078759E-2,-1.349826590807876E-2,-1.3498265908078762E-2,-1.349826590807876E-2,-1.3498265908078759E-2,-1.349826590807876E-2,-1.3498265908078762E-2,-1.349826590807876E-2,-1.3498265908078759E-2,-1.3498265908078759E-2,-1.3498265908078759E-2,-1.3498265908078759E-2,-1.3498265908078759E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.6457539874170083E-2,-8.6457539874170083E-2,-8.6457539874170083E-2,-8.6457539874170083E-2,-8.6457539874170083E-2,-8.6457539874170083E-2,-8.6457539874170083E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170111E-2,-8.6457539874170111E-2,-8.6457539874170111E-2,-8.6457539874170111E-2,-8.6457539874170111E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170111E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,-8.6457539874170097E-2,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6334050621979861E-2,-2.6334050621979861E-2,-2.6334050621979861E-2,-2.6334050621979861E-2,-2.6334050621979865E-2,-2.6334050621979865E-2,-2.6334050621979865E-2,-2.6334050621979865E-2,-2.6334050621979861E-2,-2.6334050621979861E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9246902196750462E-2,-6.9246902196750462E-2,-6.9246902196750462E-2,-6.9246902196750462E-2,-6.9246902196750462E-2,-6.9246902196750476E-2,-6.9246902196750476E-2,-6.9246902196750476E-2,-6.9246902196750476E-2,-6.9246902196750476E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.71826682755304982,-0.71826682755304982,-0.71826682755304982,-0.71826682755304971,-0.71826682755304971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.3738264428165247E-2,-5.3738264428165247E-2,-5.3738264428165247E-2,-5.3738264428165247E-2,-5.373826442816524E-2,-5.373826442816524E-2,-5.373826442816524E-2,-5.373826442816524E-2,-5.3738264428165247E-2,-5.3738264428165247E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1303818908006456,-1.1303818908006456,-1.1303818908006456,-1.1303818908006453,-1.1303818908006453,-0.41211506324759578,-0.41211506324759578,-0.41211506324759578,-0.41211506324759578,-0.41211506324759578,-0.26279584600070016,-0.26279584600070016,-0.26279584600070016,-0.26279584600070016,-0.26279584600070011,-0.26279584600070011,-0.26279584600070011,-0.26279584600070011,-0.26279584600070011,-0.26279584600070005,-0.26279584600070005,-0.26279584600070005,-0.26279584600070005,-0.26279584600070005,-0.26279584600070005,-0.17633830612652993]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2466779337305309,1.2310944595588993,1.2155109853872677,1.199927511215636,1.1843440370440044,1.1687605628723727,1.1531770887007411,1.1375936145291095,1.1220101403574778,1.1064266661858462,1.0908431920142145,1.0752597178425829,1.0596762436709513,1.0440927694993196,1.028509295327688,1.0129258211560563,0.9973423469844247,0.98175887281279306,0.96617539864116142,0.95059192446952978,0.93500845029789814,0.9194249761262665,0.90384150195463486,0.88825802778300322,0.87267455361137158,0.85709107943973994,0.84150760526810831]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7462577195240652,7.6171534241986638,7.4880491288732625,7.3589448335478611,7.2298405382224598,7.1007362428970584,6.9716319475716571,6.8425276522462557,6.7134233569208543,6.584319061595453,6.4552147662700516,6.3261104709446503,6.1970061756192489,6.0679018802938476,5.9387975849684462,5.8096932896430449,5.6805889943176435,5.5514846989922422,5.4223804036668408,5.2932761083414395,5.1641718130160381,5.0350675176906368,4.9059632223652354,4.7768589270398341,4.6477546317144327,4.5186503363890314,4.38954604106363]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72609082885674425,0.70793855813532569,0.68978628741390713,0.67163401669248857,0.65348174597107,0.63532947524965144,0.61717720452823288,0.59902493380681432,0.58087266308539576,0.5627203923639772,0.54456812164255852,0.52641585092113985,0.50826358019972129,0.49011130947830267,0.47195903875688405,0.45380676803546544,0.43565449731404682,0.4175022265926282,0.39934995587120958,0.38119768514979097,0.36304541442837235,0.34489314370695373,0.32674087298553511,0.3085886022641165,0.29043633154269788,0.27228406082127926,0.25413179009986064]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5399306363231503,0.52643237041507152,0.51293410450699273,0.49943583859891399,0.48593757269083526,0.47243930678275653,0.4589410408746778,0.44544277496659906,0.43194450905852033,0.41844624315044154,0.40494797724236281,0.39144971133428408,0.37795144542620529,0.3644531795181265,0.35095491361004777,0.33745664770196904,0.32395838179389025,0.31046011588581146,0.29696184997773273,0.283463584069654,0.26996531816157521,0.25646705225349642,0.24296878634541766,0.2294705204373389,0.21597225452926014,0.20247398862118138,0.18897572271310262]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1614384968542519,2.0749809569800819,1.9885234171059119,1.9020658772317418,1.8156083373575718,1.7291507974834017,1.6426932576092317,1.5562357177350616,1.4697781778608916,1.3833206379867216,1.2968630981125515,1.2104055582383815,1.1239480183642114,1.0374904784900414,0.95103293861587124,0.86457539874170108,0.77811785886753093,0.69166031899336078,0.60520277911919074,0.51874523924502058,0.43228769937085049,0.34583015949668039,0.25937261962251029,0.17291507974834019,8.6457539874170097E-2,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2633405062197986,0.23700645559781874,0.21067240497583889,0.18433835435385904,0.15800430373187918,0.13167025310989933,0.10533620248791946,7.900215186593959E-2,5.2668101243959722E-2,2.6334050621979861E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69246902196750459,0.62322211977075415,0.5539752175740037,0.48472831537725325,0.4154814131805028,0.34623451098375235,0.2769876087870019,0.20774070659025143,0.13849380439350095,6.9246902196750476E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5913341377652492,2.8730673102121993,2.1548004826591494,1.4365336551060994,0.71826682755304971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5373826442816525,0.48364437985348724,0.42990611542532198,0.37616785099715672,0.32242958656899146,0.26869132214082619,0.21495305771266096,0.16121479328449573,0.10747652885633049,5.3738264428165247E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL115:AL130)","v":17.504921925522947},16.374540034722298,15.244158143921656,14.11377625312101,12.983394362320366,11.853012471519721,11.44089740827212,11.028782345024526,10.616667281776934,10.204552218529335,9.7924371552817391,9.5296413092810379,9.2668454632803385,9.0040496172796374,8.741253771278938,8.4784579252782368,8.2156620792775374,7.9528662332768345,7.690070387276136,7.4272745412754348,7.1644786952747346,6.9016828492740334,6.638887003273334,6.376091157272632,6.1132953112719326,5.8504994652712323,5.6741611591447016]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2048"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL211","v":1.2466779337305309},1.2155635356577719,1.185071425546468,1.1551891576373903,1.125904535086494,1.0972056049866157,1.0690806534887349,1.0415182010208117,1.0145069976022469,0.98803601825205356,0.9620944584888641,0.93667172992093839,0.91175745592437119,0.88734146740773534,0.8634137986614322,{"$f":"BA211","v":0.83996468329005514},0.81698455022610561,0.79446401982343506,0.77239390002881791,0.75076518263009318,0.72956903957934283,0.70879681938960759,0.68844004360366706,0.66849040333344534,0.64893975586862795,0.62978012135310701]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL213:AL214)","v":7.7462577195240652},7.5257070077104622,7.3095673101331311,7.0977504065073465,6.8901698409540781,6.6867408867118749,6.487380511554516,6.2920073439003037,6.1005416395991761,5.912905249384071,5.7290215869732677,5.5488155978106803,5.3722137284313449,5.1991438964395966,5.0295354610876828,4.8633191944428074,4.7004272531308295,4.5407931506450918,4.384351730209068,4.2310391381817647,4.0807927979950076,3.9335513846119858,3.7892547994966246,3.6478441460835707,3.5092617057387776,3.3734509142008804]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL216","v":0.72609082885674425},0.69989233136433426,0.67421780382177254,0.64905676683006197,0.62439895057818562,0.60023429065134681,0.5765529239230448,0.55334518452930881,0.53060159992344758,0.50831288700970356,0.4864699483542344,0.46506386847187464,0.44408591018716209,0.42352751106814379,0.40338027993150583,{"$f":"BA216","v":0.38363599341760063},0.36428659263397356,0.34532417986601904,0.32674101535342359,0.30852951413108004,0.29068224293318334,0.27319191715924462,0.25605139790078468,0.23925368902749392,0.22279193433166897,0.20665941472976052]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5399306363231503,0.52044909095773129,0.50135717649962064,0.48264710033067221,0.46431122568510275,0.44634206853244468,0.42873229452283979,0.41147471599342694,0.39456228903460239,0.3779881106149543,0.36174541576369917,0.34582757480946918,0.33022809067432379,0.31494059622188131,0.29995885165848768,0.28527674198636188,0.27088827450767861,0.25678757637856903,0.24296889221204163,0.22942658172884478,0.21615511745531185,0.20314908246724961,0.19040316817894859,0.17791217217641359,0.1656709960939293,0.15367464353309468]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1614384968542519,2.0524222927900304,1.9455864128070934,1.8408872504238152,1.7382820712882023,1.6377289957353018,1.5391869816934594,1.4426158079324538,1.3479760576466684,1.2552291023665987,1.1643370861921303,1.0752629103411513,0.98797021800719187,0.90242337951991158,0.81858747780237695,0.73642829411919297,0.65591229410967267,0.57700661410034282,0.49967904769119953,0.42389803261023917,0.34963263783089799,0.27685255094714362,0.20552806580106436,0.1356300703579067,6.7130034823612184E-2,3.5527136788005009E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2633405062197986,0.23454866814049111,0.20633266682276977,0.17868098553140285,0.15158233786586328,0.1250256631536345,9.9000121935650304E-2,7.3495091542025784E-2,4.8500161756273752E-2,2.4005130566236762E-2,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69246902196750459,0.61675922615362433,0.54256362625602172,0.46985193835637112,0.39859448421471355,0.32876217915588912,0.26032652019824121,0.19325957441974623,0.12753396755682114,6.3122872831154572E-2,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5913341377652492,2.8437563023642909,2.1111300236713517,1.3931562705522711,0.68954199249557213,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5373826442816525,0.47862892536887175,0.42105028083434665,0.364623209190512,0.30932467897955407,0.25513211937281532,0.20202341095821133,0.14997687671189944,9.8971273150513767E-2,4.8985781660355811E-2,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM135:AM150)","v":17.504921925522947},16.187727380507607,14.896876726392577,13.631843085359842,12.392110117147766,11.17717180829993,10.662283418274706,10.157692796049982,9.6631939862697589,9.1785851526851339,8.7036684957722059,8.3716416813541237,8.0462554032244054,7.7273768506572802,7.414875869141496,7.1086249072560284,6.8084989646082699,6.5143755408134671,6.2261345854945604,5.9436584492820321,5.6668318357937535,5.395541754575242,5.1296774749810998,4.8691304809788418,4.613794426856626,4.3635650938168569]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2048"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL381","v":1.2466779337305309}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL384","v":7.7462577195240652}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL386","v":0.72609082885674425}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL387","v":0.5399306363231503}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL389","v":2.1614384968542519}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL390","v":0.2633405062197986}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL391","v":0.69246902196750459}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL392","v":3.5913341377652492}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL393","v":0.5373826442816525}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AL396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL154:AL169)","v":17.504921925522947},{"$f":"SUM(AM154:AM169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2048"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.1114398072759064E-2,-3.0492110111303882E-2,-2.98822679090778E-2,-2.9284622550896242E-2,-2.8698930099878318E-2,-2.8124951497880753E-2,-2.7562452467923135E-2,-2.7011203418564673E-2,-2.647097935019338E-2,-2.5941559763189511E-2,-2.5422728567925719E-2,-2.4914273996567204E-2,-2.4415988516635859E-2,-2.392766874630314E-2,-2.3449115371377078E-2,-2.2980133063949536E-2,-2.2520530402670543E-2,-2.2070119794617132E-2,-2.1628717398724788E-2,-2.1196143050750293E-2,-2.0772220189735287E-2,-2.0356775785940581E-2,-1.994964027022177E-2,-1.9550647464817331E-2,-1.9159634515520985E-2,-1.8776441825210564E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.22055071181360295,-0.2161396975773309,-0.21181690362578426,-0.20758056555326859,-0.20342895424220317,-0.19936037515735913,-0.19537316765421192,-0.19146570430112769,-0.18763639021510514,-0.18388366241080303,-0.18020598916258695,-0.17660186937933522,-0.1730698319917485,-0.16960843535191353,-0.16621626664487527,-0.16289194131197773,-0.15963410248573817,-0.15644142043602344,-0.15331259202730294,-0.15024634018675689,-0.14724141338302174,-0.14429658511536131,-0.14141065341305409,-0.13858244034479297,-0.13581079153789713,-0.13309457570713917,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-2.6198497492409972E-2,-2.5674527542561772E-2,-2.5161036991710538E-2,-2.4657816251876324E-2,-2.4164659926838795E-2,-2.3681366728302022E-2,-2.3207739393735979E-2,-2.2743584605861258E-2,-2.2288712913744034E-2,-2.1842938655469154E-2,-2.140607988235977E-2,-2.0977958284712574E-2,-2.0558399119018321E-2,-2.0147231136637953E-2,-1.9744286513905196E-2,-1.934940078362709E-2,-1.8962412767954545E-2,-1.8583164512595458E-2,-1.8211501222343544E-2,-1.7847271197896676E-2,-1.749032577393874E-2,-1.7140519258459965E-2,-1.6797708873290768E-2,-1.6461754695824948E-2,-1.6132519601908448E-2,-1.5809869209870282E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9481545365419038E-2,-1.9091914458110659E-2,-1.8710076168948445E-2,-1.8335874645569475E-2,-1.796915715265808E-2,-1.7609774009604919E-2,-1.7257578529412822E-2,-1.6912426958824566E-2,-1.6574178419648075E-2,-1.6242694851255114E-2,-1.591784095423001E-2,-1.5599484135145407E-2,-1.5287494452442499E-2,-1.4981744563393648E-2,-1.4682109672125777E-2,-1.438846747868326E-2,-1.4100698129109593E-2,-1.3818684166527402E-2,-1.3542310483196852E-2,-1.3271464273532917E-2,-1.3006034988062257E-2,-1.2745914288301012E-2,-1.2490996002534992E-2,-1.2241176082484291E-2,-1.1996352560834605E-2,-1.1756425509617911E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.10901620406422149,-0.10683587998293706,-0.10469916238327831,-0.10260517913561275,-0.10055307555290049,-9.8542014041842457E-2,-9.6571173761005616E-2,-9.4639750285785515E-2,-9.2746955280069793E-2,-9.0892016174468418E-2,-8.9074175850979029E-2,-8.7292692333959448E-2,-8.5546838487280244E-2,-8.3835901717534647E-2,-8.2159183683183951E-2,-8.0516000009520264E-2,-7.8905680009329848E-2,-7.7327566409143261E-2,-7.5781015080960384E-2,-7.4265394779341187E-2,-7.2780086883754355E-2,-7.1324485146079267E-2,-6.9897995443157682E-2,-6.8500035534294512E-2,-6.7130034823608631E-2,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8791838079307495E-2,-2.8216001317721343E-2,-2.7651681291366914E-2,-2.7098647665539575E-2,-2.6556674712228782E-2,-2.6025541217984206E-2,-2.550503039362452E-2,-2.4994929785752032E-2,-2.449503119003699E-2,-2.4005130566236252E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.5709795813880265E-2,-7.4195599897602646E-2,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-7.2711687899650601E-2},-7.1257454141657572E-2,-6.9832305058824429E-2,-6.843565895764793E-2,-6.706694577849498E-2,-6.5725606862925084E-2,-6.4411094725666571E-2,-6.312287283115324E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.74757783540095857,-0.73262627869293928,-0.71797375311908052,-0.70361427805669896,-0.6895419924955648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8753718912780743E-2,-5.7578644534525124E-2,-5.6427071643834627E-2,-5.529853021095793E-2,-5.4192559606738765E-2,-5.3108708414603988E-2,-5.20465342463119E-2,-5.1005603561385671E-2,-4.9985491490157956E-2,-4.8985781660354798E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM192:AM207)","v":-1.3171945450153397},-1.2908506541150326,-1.2650336410327321,-1.2397329682120772,-1.2149383088478356,-0.51488839002522535,-0.50459062222472084,-0.49449880978022648,-0.48460883358462192,-0.47491665691292956,-0.33202681441808146,-0.32538627812971987,-0.31887855256712544,-0.31250098151578293,-0.3062509618854673,-0.30012594264775788,-0.29412342379480272,-0.2882409553189067,-0.28247613621252854,-0.27682661348827797,-0.27129008121851239,-0.26586427959414216,-0.26054699400225934,-0.25533605412221405,-0.2502293330397698,-0.17943731225183795]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL135+AL173+AL192+AL154","v":1.2466779337305309},1.2155635356577719,1.185071425546468,1.1551891576373903,1.125904535086494,1.0972056049866157,1.0690806534887349,1.0415182010208117,1.0145069976022469,0.98803601825205356,0.9620944584888641,0.93667172992093839,0.91175745592437119,0.88734146740773534,0.8634137986614322,0.83996468329005514,0.81698455022610561,0.79446401982343506,0.77239390002881791,0.75076518263009318,0.72956903957934283,0.70879681938960759,0.68844004360366706,0.66849040333344534,0.64893975586862795,0.62978012135310701,0.61100367952789647]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL136+AL174+AL193+AL155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL137+AL175+AL194+AL156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL138+AL176+AL195+AL157","v":7.7462577195240652},7.5257070077104622,7.3095673101331311,7.0977504065073465,6.8901698409540781,6.6867408867118749,6.487380511554516,6.2920073439003037,6.1005416395991761,5.912905249384071,5.7290215869732677,5.5488155978106803,5.3722137284313449,5.1991438964395966,5.0295354610876828,4.8633191944428074,4.7004272531308295,4.5407931506450918,4.384351730209068,4.2310391381817647,4.0807927979950076,3.9335513846119858,3.7892547994966246,3.6478441460835707,3.5092617057387776,3.3734509142008804,3.2403563384937413]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL139+AL177+AL196+AL158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL140+AL178+AL197+AL159","v":0.72609082885674425},0.69989233136433426,0.67421780382177254,0.64905676683006197,0.62439895057818562,0.60023429065134681,0.5765529239230448,0.55334518452930881,0.53060159992344758,0.50831288700970356,0.4864699483542344,0.46506386847187464,0.44408591018716209,0.42352751106814379,0.40338027993150583,0.38363599341760063,0.36428659263397356,0.34532417986601904,0.32674101535342359,0.30852951413108004,0.29068224293318334,0.27319191715924462,0.25605139790078468,0.23925368902749392,0.22279193433166897,0.20665941472976052,0.19084954551989022]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL141+AL179+AL198+AL160","v":0.5399306363231503},0.52044909095773129,0.50135717649962064,0.48264710033067221,0.46431122568510275,0.44634206853244468,0.42873229452283979,0.41147471599342694,0.39456228903460239,0.3779881106149543,0.36174541576369917,0.34582757480946918,0.33022809067432379,0.31494059622188131,0.29995885165848768,0.28527674198636188,0.27088827450767861,0.25678757637856903,0.24296889221204163,0.22942658172884478,0.21615511745531185,0.20314908246724961,0.19040316817894859,0.17791217217641359,0.1656709960939293,0.15367464353309468,0.14191821802347676]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL142+AL180+AL199+AL161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL143+AL181+AL200+AL162","v":2.1614384968542519},2.0524222927900304,1.9455864128070934,1.8408872504238152,1.7382820712882023,1.6377289957353018,1.5391869816934594,1.4426158079324538,1.3479760576466684,1.2552291023665987,1.1643370861921303,1.0752629103411513,0.98797021800719187,0.90242337951991158,0.81858747780237695,0.73642829411919297,0.65591229410967267,0.57700661410034282,0.49967904769119953,0.42389803261023917,0.34963263783089799,0.27685255094714362,0.20552806580106436,0.1356300703579067,6.7130034823612184E-2,3.5527136788005009E-15,3.5527136788005009E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL144+AL182+AL201+AL163","v":0.2633405062197986},0.23454866814049111,0.20633266682276977,0.17868098553140285,0.15158233786586328,0.1250256631536345,9.9000121935650304E-2,7.3495091542025784E-2,4.8500161756273752E-2,2.4005130566236762E-2,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16,5.1000870193718129E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL145+AL183+AL202+AL164","v":0.69246902196750459},0.61675922615362433,0.54256362625602172,0.46985193835637112,0.39859448421471355,0.32876217915588912,0.26032652019824121,0.19325957441974623,0.12753396755682114,6.3122872831154572E-2,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL146+AL184+AL203+AL165","v":3.5913341377652492},2.8437563023642909,2.1111300236713517,1.3931562705522711,0.68954199249557213,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15,7.3274719625260332E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL147+AL185+AL204+AL166","v":0.5373826442816525},0.47862892536887175,0.42105028083434665,0.364623209190512,0.30932467897955407,0.25513211937281532,0.20202341095821133,0.14997687671189944,9.8971273150513767E-2,4.8985781660355811E-2,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15,1.0130785099704553E-15]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL148+AL186+AL205+AL167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL149+AL187+AL206+AL168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL150+AL188+AL207+AL169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL211:AL226)","v":17.504921925522947},16.187727380507607,14.896876726392577,13.631843085359842,12.392110117147766,11.17717180829993,10.662283418274706,10.157692796049982,9.6631939862697589,9.1785851526851339,8.7036684957722059,8.3716416813541237,8.0462554032244054,7.7273768506572802,7.414875869141496,7.1086249072560284,6.8084989646082699,6.5143755408134671,6.2261345854945604,5.9436584492820321,5.6668318357937535,5.395541754575242,5.1296774749810998,4.8691304809788418,4.613794426856626,4.3635650938168569,4.1841277815650182]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2048"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AM232>=1)*(AM232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BG241>=1)*(BG241-1)","v":0},0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},{"$f":"(AM242>=1)*(AM242-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2048"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL326","v":2.34607142823599},2.2287678568241907,2.1114642854123913,1.9941607140005917,1.8768571425887921,1.7595535711769925,1.6422499997651929,1.5249464283533933,1.4076428569415937,1.2903392855297944,1.1730357141179948,1.0557321427061952,0.93842857129439572,0.82112499988259624,0.70382142847079676,{"$f":"BA326","v":0.58651785705899728},0.4692142856471978,0.35191071423539833,0.2346071428235989,0.11730357141179945,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.577360695834724,13.848492661042988,13.119624626251252,12.390756591459516,11.66188855666778,10.933020521876044,10.204152487084308,9.4752844522925717,8.7464164175008356,8.0175483827090996,7.2886803479173636,6.5598123131256276,5.8309442783338916,5.1020762435421556,4.3732082087504187,3.6443401739586823,2.9154721391669458,2.1866041043752094,1.4577360695834729,0.72886803479173645,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3664001758558426,1.2980801670630504,1.2297601582702582,1.161440149477466,1.0931201406846738,1.0248001318918816,0.95648012309908947,0.88816011430629738,0.81984010551350528,0.75152009672071318,0.68320008792792108,0.61488007913512899,0.54656007034233689,0.47824006154954479,0.4099200527567527,0.3416000439639606,0.2732800351711685,0.20496002637837638,0.13664001758558425,6.8320008792792125E-2,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0160730408667202,0.9652693888233842,0.91446573678004817,0.86366208473671213,0.8128584326933761,0.76205478065004006,0.71125112860670403,0.660447476563368,0.60964382452003196,0.55884017247669593,0.50803652043335989,0.45723286839002392,0.40642921634668794,0.35562556430335196,0.30482191226001598,0.25401826021668,0.203214608173344,0.15241095613000799,0.10160730408667198,5.0803652043335992E-2,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0675213414462963,3.7963532520165431,3.5251851625867898,3.2540170731570366,2.9828489837272834,2.7116808942975306,2.4405128048677773,2.1693447154380241,1.8981766260082711,1.6270085365785181,1.3558404471487651,1.084672357719012,0.81350426828925904,0.54233617885950602,0.27116808942975301,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49556956197238045,0.4460126057751424,0.39645564957790436,0.34689869338066631,0.29734173718342827,0.24778478098619022,0.19822782478895218,0.14867086859171413,9.9113912394476089E-2,4.9556956197238045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.303128693803957,1.1728158244235614,1.0425029550431657,0.91219008566277004,0.78187721628237439,0.65156434690197862,0.52125147752158285,0.39093860814118714,0.26062573876079143,0.13031286938039571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7583825636884667,5.4067060509507732,4.0550295382130797,2.7033530254753861,1.3516765127376931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0112780804634003,0.91015027241706026,0.80902246437072023,0.7078946563243802,0.60676684827804017,0.50563904023170014,0.40451123218536011,0.30338342413902009,0.20225561609268006,0.10112780804634003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM250:AM265)","v":32.941785582167782},30.072648079336695,27.203510576505614,24.334373073674524,21.46523557084344,18.596098068012356,17.07863707791897,15.561176087825576,14.043715097732184,12.526254107638795,11.008793117545403,9.7723297610759872,8.5358664046065709,7.2994030481371546,6.0629396916677374,4.8264763351983193,3.8611810681586562,2.8958858011189923,1.9305905340793281,0.96529526703966406,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2048"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL154*AL$36","v":2.34607142823599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.577360695834724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3664001758558426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0160730408667202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0675213414462963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49556956197238045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.303128693803957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7583825636884667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0112780804634003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL269:AL284)","v":32.941785582167782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2048"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM232>0,AM250/AM232,0)","v":-0.11730357141179951},-0.11730357141179951,-0.11730357141179952,-0.11730357141179951,-0.11730357141179951,-0.11730357141179951,-0.11730357141179949,-0.11730357141179949,-0.11730357141179948,-0.11730357141179949,-0.11730357141179948,-0.11730357141179946,-0.11730357141179946,-0.11730357141179946,-0.11730357141179946,-0.11730357141179945,-0.11730357141179945,-0.11730357141179944,-0.11730357141179945,-0.11730357141179945,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.72886803479173623,-0.72886803479173623,-0.72886803479173623,-0.72886803479173623,-0.72886803479173623,-0.72886803479173623,-0.72886803479173623,-0.72886803479173623,-0.72886803479173634,-0.72886803479173634,-0.72886803479173634,-0.72886803479173645,-0.72886803479173645,-0.72886803479173656,-0.72886803479173645,-0.72886803479173645,-0.72886803479173645,-0.72886803479173645,-0.72886803479173645,-0.72886803479173645,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8320008792792125E-2,-6.8320008792792125E-2,-6.8320008792792125E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792111E-2,-6.8320008792792125E-2,-6.8320008792792125E-2,-6.8320008792792125E-2,-6.8320008792792125E-2,-6.8320008792792125E-2,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0803652043336013E-2,-5.0803652043336013E-2,-5.0803652043336006E-2,-5.0803652043336006E-2,-5.0803652043336006E-2,-5.0803652043336006E-2,-5.0803652043335999E-2,-5.0803652043335999E-2,-5.0803652043335999E-2,-5.0803652043335992E-2,-5.0803652043335992E-2,-5.0803652043335992E-2,-5.0803652043335992E-2,-5.0803652043335992E-2,-5.0803652043335999E-2,-5.0803652043335999E-2,-5.0803652043335999E-2,-5.0803652043335999E-2,-5.0803652043335992E-2,-5.0803652043335992E-2,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27116808942975307,-0.27116808942975307,-0.27116808942975307,-0.27116808942975307,-0.27116808942975301,-0.27116808942975307,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,-0.27116808942975301,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,-4.9556956197238045E-2,0,{"$f":"-IF(AX241>0,AX259/AX241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM242>0,AM260/AM242,0)","v":-0.13031286938039571},-0.13031286938039571,-0.13031286938039571,-0.13031286938039571,-0.13031286938039574,-0.13031286938039571,-0.13031286938039571,-0.13031286938039571,-0.13031286938039571,-0.13031286938039571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3516765127376933,-1.3516765127376933,-1.3516765127376933,-1.3516765127376931,-1.3516765127376931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,-0.10112780804634003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-2.8691375028310837,-2.8691375028310837,-2.8691375028310837,-2.8691375028310837,-2.8691375028310837,-1.5174609900933906,-1.5174609900933904,-1.5174609900933904,-1.5174609900933906,-1.5174609900933906,-1.236463356469417,-1.2364633564694172,-1.2364633564694172,-1.2364633564694172,-1.2364633564694172,-0.96529526703966406,-0.96529526703966406,-0.96529526703966406,-0.96529526703966406,-0.96529526703966406,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2048"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL250+AL269+AL288+AL307","v":2.34607142823599},2.2287678568241907,2.1114642854123913,1.9941607140005917,1.8768571425887921,1.7595535711769925,1.6422499997651929,1.5249464283533933,1.4076428569415937,1.2903392855297944,1.1730357141179948,1.0557321427061952,0.93842857129439572,0.82112499988259624,0.70382142847079676,0.58651785705899728,0.4692142856471978,0.35191071423539833,0.2346071428235989,0.11730357141179945,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.577360695834724,13.848492661042988,13.119624626251252,12.390756591459516,11.66188855666778,10.933020521876044,10.204152487084308,9.4752844522925717,8.7464164175008356,8.0175483827090996,7.2886803479173636,6.5598123131256276,5.8309442783338916,5.1020762435421556,4.3732082087504187,3.6443401739586823,2.9154721391669458,2.1866041043752094,1.4577360695834729,0.72886803479173645,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3664001758558426,1.2980801670630504,1.2297601582702582,1.161440149477466,1.0931201406846738,1.0248001318918816,0.95648012309908947,0.88816011430629738,0.81984010551350528,0.75152009672071318,0.68320008792792108,0.61488007913512899,0.54656007034233689,0.47824006154954479,0.4099200527567527,0.3416000439639606,0.2732800351711685,0.20496002637837638,0.13664001758558425,6.8320008792792125E-2,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0160730408667202,0.9652693888233842,0.91446573678004817,0.86366208473671213,0.8128584326933761,0.76205478065004006,0.71125112860670403,0.660447476563368,0.60964382452003196,0.55884017247669593,0.50803652043335989,0.45723286839002392,0.40642921634668794,0.35562556430335196,0.30482191226001598,0.25401826021668,0.203214608173344,0.15241095613000799,0.10160730408667198,5.0803652043335992E-2,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0675213414462963,3.7963532520165431,3.5251851625867898,3.2540170731570366,2.9828489837272834,2.7116808942975306,2.4405128048677773,2.1693447154380241,1.8981766260082711,1.6270085365785181,1.3558404471487651,1.084672357719012,0.81350426828925904,0.54233617885950602,0.27116808942975301,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49556956197238045,0.4460126057751424,{"$f":"AN259+AN278+AN297+AN316","v":0.39645564957790436},0.34689869338066631,0.29734173718342827,0.24778478098619022,0.19822782478895218,0.14867086859171413,9.9113912394476089E-2,4.9556956197238045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL260+AL279+AL298+AL317","v":1.303128693803957},1.1728158244235614,1.0425029550431657,0.91219008566277004,0.78187721628237439,0.65156434690197862,0.52125147752158285,0.39093860814118714,0.26062573876079143,0.13031286938039571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7583825636884667,5.4067060509507732,4.0550295382130797,2.7033530254753861,1.3516765127376931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0112780804634003,0.91015027241706026,0.80902246437072023,0.7078946563243802,0.60676684827804017,0.50563904023170014,0.40451123218536011,0.30338342413902009,0.20225561609268006,0.10112780804634003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL326:AL341)","v":32.941785582167782},30.072648079336695,27.203510576505614,24.334373073674524,21.46523557084344,18.596098068012356,17.07863707791897,15.561176087825576,14.043715097732184,12.526254107638795,11.008793117545403,9.7723297610759872,8.5358664046065709,7.2994030481371546,6.0629396916677374,4.8264763351983193,3.8611810681586562,2.8958858011189923,1.9305905340793281,0.96529526703966406,0,0,0,0,0,0,0]

{"sheet":"2049","index":75,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AM30","v":2049},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":1.0939892474923303}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,6.7975235818166881]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.63716180256365029]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.47380184933705033]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,1.8967131852561061]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.23108749616796997]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.6076578751876146]
[null,"Information technology",null,null,null,null,21,null,5,14,3.1514802857788835]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.47156592631260613]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":15.360981249912898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043,0.61578033650907804]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2,1.2315606730181561E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2049}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AN39>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,(AN39>=1)*(AN39-1))","v":79},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":78},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":77},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":76},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":75},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":74},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":73},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":72},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":71},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":70},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":69},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":68},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":67},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":66},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":65},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":64},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":63},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":62},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":61},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":60},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":59},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":58},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":57},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":56}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AL$30,AM$30<=$M$2),$M$2-AL$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665,29.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2049"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM115","v":1.0939892474923303},{"$f":"AN115","v":1.0803143818986762},{"$f":"AO115","v":1.0666395163050222},{"$f":"AP115","v":1.0529646507113681},{"$f":"AQ115","v":1.0392897851177141},{"$f":"AR115","v":1.02561491952406},{"$f":"AS115","v":1.011940053930406},{"$f":"AT115","v":0.99826518833675182},{"$f":"AU115","v":0.98459032274309766},{"$f":"AV115","v":0.97091545714944349},{"$f":"AW115","v":0.95724059155578933},{"$f":"AX115","v":0.94356572596213517},{"$f":"AY115","v":0.92989086036848101},{"$f":"AZ115","v":0.91621599477482685},{"$f":"BA115","v":0.90254112918117269},{"$f":"BB115","v":0.88886626358751852},{"$f":"BC115","v":0.87519139799386436},{"$f":"BD115","v":0.8615165324002102},{"$f":"BE115","v":0.84784166680655604},{"$f":"BF115","v":0.83416680121290188},{"$f":"BG115","v":0.82049193561924771},{"$f":"BH115","v":0.80681707002559355},{"$f":"BI115","v":0.79314220443193939},{"$f":"BJ115","v":0.77946733883828523},{"$f":"BK115","v":0.76579247324463107}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM117:AM118)","v":6.7975235818166881},{"$f":"SUM(AN117:AN118)","v":6.6842315221197435},{"$f":"SUM(AO117:AO118)","v":6.5709394624227988},{"$f":"SUM(AP117:AP118)","v":6.4576474027258541},{"$f":"SUM(AQ117:AQ118)","v":6.3443553430289095},{"$f":"SUM(AR117:AR118)","v":6.2310632833319648},{"$f":"SUM(AS117:AS118)","v":6.1177712236350201},{"$f":"SUM(AT117:AT118)","v":6.0044791639380755},{"$f":"SUM(AU117:AU118)","v":5.8911871042411308},{"$f":"SUM(AV117:AV118)","v":5.7778950445441861},{"$f":"SUM(AW117:AW118)","v":5.6646029848472415},{"$f":"SUM(AX117:AX118)","v":5.5513109251502968},{"$f":"SUM(AY117:AY118)","v":5.4380188654533521},{"$f":"SUM(AZ117:AZ118)","v":5.3247268057564074},{"$f":"SUM(BA117:BA118)","v":5.2114347460594628},{"$f":"SUM(BB117:BB118)","v":5.0981426863625181},{"$f":"SUM(BC117:BC118)","v":4.9848506266655734},{"$f":"SUM(BD117:BD118)","v":4.8715585669686288},{"$f":"SUM(BE117:BE118)","v":4.7582665072716841},{"$f":"SUM(BF117:BF118)","v":4.6449744475747394},{"$f":"SUM(BG117:BG118)","v":4.5316823878777948},{"$f":"SUM(BH117:BH118)","v":4.4183903281808501},{"$f":"SUM(BI117:BI118)","v":4.3050982684839054},{"$f":"SUM(BJ117:BJ118)","v":4.1918062087869608},{"$f":"SUM(BK117:BK118)","v":4.0785141490900161}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM120","v":0.63716180256365029},{"$f":"AN120","v":0.62123275749955909},{"$f":"AO120","v":0.60530371243546788},{"$f":"AP120","v":0.58937466737137667},{"$f":"AQ120","v":0.57344562230728546},{"$f":"AR120","v":0.55751657724319426},{"$f":"AS120","v":0.54158753217910305},{"$f":"AT120","v":0.52565848711501173},{"$f":"AU120","v":0.50972944205092041},{"$f":"AV120","v":0.49380039698682915},{"$f":"AW120","v":0.47787135192273789},{"$f":"AX120","v":0.46194230685864662},{"$f":"AY120","v":0.44601326179455536},{"$f":"AZ120","v":0.4300842167304641},{"$f":"BA120","v":0.41415517166637283},{"$f":"BB120","v":0.39822612660228157},{"$f":"BC120","v":0.38229708153819031},{"$f":"BD120","v":0.36636803647409905},{"$f":"BE120","v":0.35043899141000778},{"$f":"BF120","v":0.33450994634591652},{"$f":"BG120","v":0.31858090128182526},{"$f":"BH120","v":0.30265185621773399},{"$f":"BI120","v":0.28672281115364273},{"$f":"BJ120","v":0.27079376608955147},{"$f":"BK120","v":0.25486472102546021}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47380184933705033,0.46195680310362408,0.45011175687019783,0.43826671063677158,0.42642166440334534,0.41457661816991909,0.40273157193649284,0.39088652570306659,0.37904147946964034,0.36719643323621409,0.35535138700278784,0.3435063407693616,0.33166129453593535,0.3198162483025091,0.30797120206908285,0.2961261558356566,0.28428110960223035,0.2724360633688041,0.26059101713537786,0.24874597090195158,0.2369009246685253,0.22505587843509903,0.21321083220167275,0.20136578596824647,0.1895207397348202]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8967131852561061,1.8208446578458619,1.7449761304356177,1.6691076030253735,1.5932390756151293,1.5173705482048852,1.441502020794641,1.3656334933843968,1.2897649659741526,1.2138964385639084,1.1380279111536642,1.06215938374342,0.9862908563331757,0.9104223289229314,0.8345538015126871,0.7586852741024428,0.6828167466921985,0.60694821928195419,0.53107969187170989,0.45521116446146559,0.37934263705122134,0.3034741096409771,0.22760558223073282,0.15173705482048855,7.5868527410244274E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23108749616796997,0.20797874655117299,0.184869996934376,0.16176124731757902,0.138652497700782,0.115543748083985,9.2434998467188001E-2,6.9326248850391001E-2,4.6217499233594E-2,2.3108749616797E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6076578751876146,0.54689208766885311,0.48612630015009167,0.42536051263133023,0.3645947251125688,0.30382893759380736,0.24306315007504589,0.18229736255628443,0.12153157503752296,6.076578751876148E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1514802857788835,2.521184228623107,1.8908881714673302,1.2605921143115535,0.63029605715577675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47156592631260613,0.42440933368134554,0.37725274105008494,0.33009614841882434,0.28293955578756375,0.23578296315630312,0.1886263705250425,0.14146977789378187,9.4313185262521249E-2,4.7156592631260624E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN58:AN73)","v":15.360981249912898},14.369044518991945,13.377107788070987,12.385171057150032,11.393234326229075,10.401297595308121,10.039656921542939,9.6780162477777587,9.3163755740125787,8.9547349002474004,8.5930942264822203,8.3624846824838599,8.1318751384854995,7.9012655944871382,7.6706560504887777,7.4400465064904173,7.2094369624920569,6.9788274184936965,6.7482178744953369,6.5176083304969747,6.2869987864986134,6.0563892425002539,5.8257796985018935,5.5951701545035313,5.3645606105051717]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2049"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM381","v":1.0939892474923303}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM384","v":6.7975235818166881}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM386","v":0.63716180256365029}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM387","v":0.47380184933705033}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM389","v":1.8967131852561061}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM390","v":0.23108749616796997}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM391","v":0.6076578751876146}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM392","v":3.1514802857788835}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM393","v":0.47156592631260613}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM77:AM92)","v":15.360981249912898},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2049"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3674865593654129E-2,-1.3674865593654129E-2,-1.3674865593654131E-2,-1.3674865593654132E-2,-1.3674865593654132E-2,-1.3674865593654134E-2,-1.3674865593654134E-2,-1.3674865593654134E-2,-1.3674865593654134E-2,-1.3674865593654134E-2,-1.3674865593654134E-2,-1.3674865593654132E-2,-1.3674865593654132E-2,-1.3674865593654132E-2,-1.3674865593654132E-2,-1.3674865593654131E-2,-1.3674865593654131E-2,-1.3674865593654131E-2,-1.3674865593654129E-2,-1.3674865593654129E-2,-1.3674865593654129E-2,-1.3674865593654127E-2,-1.3674865593654127E-2,-1.3674865593654127E-2,-1.3674865593654125E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11329205969694481,-0.11329205969694481,-0.11329205969694481,-0.11329205969694481,-0.11329205969694481,-0.11329205969694481,-0.11329205969694482,-0.11329205969694482,-0.11329205969694482,-0.11329205969694482,-0.11329205969694484,-0.11329205969694484,-0.11329205969694484,-0.11329205969694484,-0.11329205969694485,-0.11329205969694485,-0.11329205969694485,-0.11329205969694485,-0.11329205969694486,-0.11329205969694486,-0.11329205969694486,-0.11329205969694488,-0.11329205969694488,-0.11329205969694489,-0.11329205969694489]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5929045064091256E-2,-1.5929045064091259E-2,-1.5929045064091259E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091266E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2,-1.5929045064091263E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1845046233426259E-2,-1.1845046233426259E-2,-1.1845046233426259E-2,-1.1845046233426259E-2,-1.1845046233426259E-2,-1.1845046233426259E-2,-1.1845046233426261E-2,-1.1845046233426261E-2,-1.1845046233426261E-2,-1.1845046233426261E-2,-1.1845046233426261E-2,-1.1845046233426262E-2,-1.1845046233426262E-2,-1.1845046233426262E-2,-1.1845046233426264E-2,-1.1845046233426264E-2,-1.1845046233426264E-2,-1.1845046233426266E-2,-1.1845046233426266E-2,-1.1845046233426266E-2,-1.1845046233426266E-2,-1.1845046233426264E-2,-1.1845046233426264E-2,-1.1845046233426262E-2,-1.1845046233426262E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.5868527410244246E-2,-7.5868527410244246E-2,-7.5868527410244246E-2,-7.5868527410244246E-2,-7.586852741024426E-2,-7.586852741024426E-2,-7.586852741024426E-2,-7.586852741024426E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244288E-2,-7.5868527410244288E-2,-7.5868527410244288E-2,-7.5868527410244288E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.586852741024426E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244274E-2,-7.5868527410244274E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3108749616796997E-2,-2.3108749616797E-2,-2.3108749616797E-2,-2.3108749616797004E-2,-2.3108749616797E-2,-2.3108749616797E-2,-2.3108749616797E-2,-2.3108749616797E-2,-2.3108749616797E-2,-2.3108749616797E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.0765787518761459E-2,-6.0765787518761459E-2,-6.0765787518761459E-2,-6.0765787518761459E-2,-6.0765787518761466E-2,-6.0765787518761473E-2,-6.0765787518761473E-2,-6.0765787518761473E-2,-6.076578751876148E-2,-6.076578751876148E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.63029605715577675,-0.63029605715577675,-0.63029605715577675,-0.63029605715577675,-0.63029605715577675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.715659263126061E-2,-4.7156592631260617E-2,-4.7156592631260617E-2,-4.7156592631260617E-2,-4.7156592631260624E-2,-4.7156592631260624E-2,-4.7156592631260624E-2,-4.7156592631260624E-2,-4.7156592631260624E-2,-4.7156592631260624E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.99193673092095647,-0.99193673092095647,-0.99193673092095647,-0.99193673092095647,-0.99193673092095647,-0.36164067376517983,-0.36164067376517983,-0.36164067376517983,-0.36164067376517983,-0.36164067376517983,-0.23060954399836076,-0.23060954399836081,-0.23060954399836081,-0.23060954399836081,-0.23060954399836081,-0.23060954399836078,-0.23060954399836078,-0.23060954399836078,-0.23060954399836081,-0.23060954399836081,-0.23060954399836081,-0.23060954399836081,-0.23060954399836081,-0.23060954399836084,-0.23060954399836084]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0939892474923303,1.0803143818986762,1.0666395163050222,1.0529646507113681,1.0392897851177141,1.02561491952406,1.011940053930406,0.99826518833675182,0.98459032274309766,0.97091545714944349,0.95724059155578933,0.94356572596213517,0.92989086036848101,0.91621599477482685,0.90254112918117269,0.88886626358751852,0.87519139799386436,0.8615165324002102,0.84784166680655604,0.83416680121290188,0.82049193561924771,0.80681707002559355,0.79314220443193939,0.77946733883828523,0.76579247324463107,0.7521176076509769]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7975235818166881,6.6842315221197435,6.5709394624227988,6.4576474027258541,6.3443553430289095,6.2310632833319648,6.1177712236350201,6.0044791639380755,5.8911871042411308,5.7778950445441861,5.6646029848472415,5.5513109251502968,5.4380188654533521,5.3247268057564074,5.2114347460594628,5.0981426863625181,4.9848506266655734,4.8715585669686288,4.7582665072716841,4.6449744475747394,4.5316823878777948,4.4183903281808501,4.3050982684839054,4.1918062087869608,4.0785141490900161,3.9652220893930714]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63716180256365029,0.62123275749955909,0.60530371243546788,0.58937466737137667,0.57344562230728546,0.55751657724319426,0.54158753217910305,0.52565848711501173,0.50972944205092041,0.49380039698682915,0.47787135192273789,0.46194230685864662,0.44601326179455536,0.4300842167304641,0.41415517166637283,0.39822612660228157,0.38229708153819031,0.36636803647409905,0.35043899141000778,0.33450994634591652,0.31858090128182526,0.30265185621773399,0.28672281115364273,0.27079376608955147,0.25486472102546021,0.23893567596136894]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47380184933705033,0.46195680310362408,0.45011175687019783,0.43826671063677158,0.42642166440334534,0.41457661816991909,0.40273157193649284,0.39088652570306659,0.37904147946964034,0.36719643323621409,0.35535138700278784,0.3435063407693616,0.33166129453593535,0.3198162483025091,0.30797120206908285,0.2961261558356566,0.28428110960223035,0.2724360633688041,0.26059101713537786,0.24874597090195158,0.2369009246685253,0.22505587843509903,0.21321083220167275,0.20136578596824647,0.1895207397348202,0.17767569350139395]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8967131852561061,1.8208446578458619,1.7449761304356177,1.6691076030253735,1.5932390756151293,1.5173705482048852,1.441502020794641,1.3656334933843968,1.2897649659741526,1.2138964385639084,1.1380279111536642,1.06215938374342,0.9862908563331757,0.9104223289229314,0.8345538015126871,0.7586852741024428,0.6828167466921985,0.60694821928195419,0.53107969187170989,0.45521116446146559,0.37934263705122134,0.3034741096409771,0.22760558223073282,0.15173705482048855,7.5868527410244274E-2,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23108749616796997,0.20797874655117299,0.184869996934376,0.16176124731757902,0.138652497700782,0.115543748083985,9.2434998467188001E-2,6.9326248850391001E-2,4.6217499233594E-2,2.3108749616797E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6076578751876146,0.54689208766885311,0.48612630015009167,0.42536051263133023,0.3645947251125688,0.30382893759380736,0.24306315007504589,0.18229736255628443,0.12153157503752296,6.076578751876148E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1514802857788835,2.521184228623107,1.8908881714673302,1.2605921143115535,0.63029605715577675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47156592631260613,0.42440933368134554,0.37725274105008494,0.33009614841882434,0.28293955578756375,0.23578296315630312,0.1886263705250425,0.14146977789378187,9.4313185262521249E-2,4.7156592631260624E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM115:AM130)","v":15.360981249912898},14.369044518991945,13.377107788070987,12.385171057150032,11.393234326229075,10.401297595308121,10.039656921542939,9.6780162477777587,9.3163755740125787,8.9547349002474004,8.5930942264822203,8.3624846824838599,8.1318751384854995,7.9012655944871382,7.6706560504887777,7.4400465064904173,7.2094369624920569,6.9788274184936965,6.7482178744953369,6.5176083304969747,6.2869987864986134,6.0563892425002539,5.8257796985018935,5.5951701545035313,5.3645606105051717,5.1339510665068113]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2049"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM211","v":1.0939892474923303},1.0666856304050065,1.0399280856594291,1.0137056918087632,0.98800774583511075,0.96282375878093129,0.9381434514678354,0.91395675030100143,0.89025378315750414,0.86702487535687678,0.84426054571226206,0.82195150266053962,0.80008864046985162,0.77866303552297733,0.75766594267504062,{"$f":"BB211","v":0.73708879168406261},0.71692318371290409,0.69716088790116881,0.67779383800566817,0.65881412910807757,0.64021401438843883,0.62198590196319281,0.60412235178645168,0.58661607261324544,0.56945991902350335]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM213:AM214)","v":6.7975235818166881},6.6039851379871255,6.4143174630341546,6.228443141580243,6.0462863065554098,5.8677726082310731,5.692829183873223,5.5213846280025303,5.3533689632492507,5.1887136117910373,5.0273513673619883,4.8692163678215197,4.7142440682718609,4.5623712147131954,4.4135358182257027,4.2676771296679599,4.1247356148813719,3.9846529303905158,3.847371899589477,3.712836489404459,3.5809917874231414,3.45178397948145,3.3251603276985926,3.2010691489513921,3.0794597937791357]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM216","v":0.63716180256365029},0.614172004010477,0.59164200142836709,0.5695625988978994,0.54792478441804104,0.52671972622777985,0.50593876920132397,0.48557343131539715,0.46561540018718889,0.4460565296815448,0.42688883658601356,0.40810449735239296,0.38969584490344478,0.37165536550347555,0.35397569569150572,{"$f":"BB216","v":0.3366496192757753},0.31967006438835949,0.30303010059869195,0.2867229360848178,0.27074191486122112,0.25508051406209636,0.23973234127895413,0.22469113195147472,0.2099507468105449,0.19550516937243367]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47380184933705033,0.45670633446696107,0.43995272989427359,0.42353419741303983,0.40744403558143077,0.39167567698645389,0.37622268556337657,0.36107875396876077,0.34623770100603729,0.33169346910256825,0.31744012183716863,0.30347184151707701,0.28978292680338719,0.27636779038397119,0.26322095669294349,0.25033705967573633,0.23771084059887335,0.22533714590354761,0.21321092510212841,0.20132722871673758,0.18968120625905457,0.17826810425052522,0.16708326428216647,0.15612212111317486,0.14538020080756311]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8967131852561061,1.801048898737607,1.7072978979494779,1.6154219171771114,1.5253834560201922,1.4371457640864114,1.3506728259913061,1.265929346658103,1.1828807369115639,1.1014930993599557,1.0217332145593796,0.94356852745481501,0.86696713409234172,0.79189776859711791,0.71832979041179856,0.64623317179018569,0.57557848554100499,0.50633689301680795,0.43848013234309485,0.371980506882856,0.30681087393182194,0.24294463363980856,0.18035571815363544,0.11901858097718579,5.8908186544265134E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23108749616796997,0.20582198017375578,0.18106177449942587,0.15679677293858257,0.13301707140895613,0.10971296390992222,8.6874938560868989E-2,6.4493673718796829E-2,4.2560034173566109E-2,2.106506741924E-2,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6076578751876146,0.54122074631153105,0.47611236001296919,0.41230614144037853,0.34977604723923972,0.28849655492212367,0.22844265245134995,0.1695898280299917,0.11191406009706062,5.5391807522788154E-2,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1514802857788835,2.4954631289299232,1.8525663152179419,1.2225274377802002,0.60508933789121344,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47156592631260613,0.42000815425159671,0.36948153763180752,0.31996545334441406,0.27143969074276852,0.22388444339315589,0.17728030099053549,0.1316082414359675,8.6849623072490889E-2,4.2986177076283799E-2,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN135:AN150)","v":15.360981249912898},14.205112015273984,13.072360165327845,11.962263352380633,10.874368475692362,9.808231496537859,9.3564048080998283,8.9136146534305567,8.4796803018546694,8.0544246373102997,7.63767408605682,7.3463127368063521,7.0607786145408946,6.7809551747207459,6.5067282036969987,6.2379857720937268,5.9746181891225216,5.7165179578107406,5.4635797311251943,5.2157002689733583,4.9727783960645606,4.7347149606139398,4.5014127938723298,4.272776670465551,4.0487132695269095]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2049"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM381","v":1.0939892474923303}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM384","v":6.7975235818166881}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM386","v":0.63716180256365029}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM387","v":0.47380184933705033}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM389","v":1.8967131852561061}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM390","v":0.23108749616796997}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM391","v":0.6076578751876146}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM392","v":3.1514802857788835}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM393","v":0.47156592631260613}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AM396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM154:AM169)","v":15.360981249912898},{"$f":"SUM(AN154:AN169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2049"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.7303617087323838E-2,-2.6757544745577358E-2,-2.6222393850665816E-2,-2.5697945973652495E-2,-2.5183987054179444E-2,-2.4680307313095853E-2,-2.4186701166833934E-2,-2.3702967143497258E-2,-2.3228907800627314E-2,-2.2764329644614768E-2,-2.2309043051722467E-2,-2.1862862190688018E-2,-2.1425604946874257E-2,-2.0997092847936768E-2,-2.0577150990978035E-2,-2.0165607971158472E-2,-1.9762295811735303E-2,-1.9367049895500598E-2,-1.8979708897590583E-2,-1.8600114719638773E-2,-1.8228112425245999E-2,-1.7863550176741079E-2,-1.7506279173206254E-2,-1.7156153589742127E-2,-1.6813030517947285E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.1935384438295624,-0.18966767495297115,-0.18587432145391175,-0.18215683502483349,-0.17851369832433681,-0.17494342435785007,-0.17144455587069304,-0.1680156647532792,-0.16465535145821361,-0.16136224442904937,-0.15813499954046834,-0.15497229954965897,-0.15187285355866578,-0.14883539648749247,-0.14585868855774262,-0.14294151478658776,-0.14008268449085598,-0.13728103080103887,-0.13453541018501808,-0.13184470198131773,-0.12920780794169137,-0.12662365178285753,-0.12409117874720038,-0.12160935517225636,-0.11917716806881125,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2989798553173339E-2,-2.2530002582109875E-2,-2.2079402530467675E-2,-2.1637814479858318E-2,-2.1205058190261153E-2,-2.0780957026455927E-2,-2.0365337885926808E-2,-1.9958031128208275E-2,-1.9558870505644109E-2,-1.9167693095531228E-2,-1.8784339233620599E-2,-1.8408652448948189E-2,-1.8040479399969223E-2,-1.7679669811969837E-2,-1.7326076415730439E-2,-1.6979554887415829E-2,-1.6639963789667513E-2,-1.6307164513874161E-2,-1.5981021223596677E-2,-1.5661400799124744E-2,-1.5348172783142249E-2,-1.5041209327479403E-2,-1.4740385140929818E-2,-1.4445577438111219E-2,-1.4156665889348996E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7095514870089278E-2,-1.6753604572687493E-2,-1.6418532481233743E-2,-1.6090161831609065E-2,-1.5768358594976883E-2,-1.5452991423077345E-2,-1.5143931594615799E-2,-1.4841052962723481E-2,-1.4544231903469014E-2,-1.4253347265399632E-2,-1.3968280320091639E-2,-1.3688914713689805E-2,-1.3415136419416008E-2,-1.3146833691027687E-2,-1.2883897017207135E-2,-1.2626219076862991E-2,-1.237369469532573E-2,-1.2126220801419216E-2,-1.1883696385390831E-2,-1.1646022457683015E-2,-1.1413102008529354E-2,-1.1184839968358767E-2,-1.0961143168991593E-2,-1.0741920305611758E-2,-1.0527081899499522E-2,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.566428651849912E-2,-9.3751000788129132E-2,-9.1875980772366542E-2,-9.00384611569192E-2,-8.8237691933780824E-2,-8.6472938095105201E-2,-8.4743479333203087E-2,-8.3048609746539048E-2,-8.1387637551608258E-2,-7.9759884800576081E-2,-7.8164687104564562E-2,-7.6601393362473263E-2,-7.5069365495223792E-2,-7.3567978185319322E-2,-7.2096618621612929E-2,-7.065468624918067E-2,-6.9241592524197051E-2,-6.7856760673713115E-2,-6.649962546023884E-2,-6.5169632951034076E-2,-6.386624029201339E-2,-6.2588915486173111E-2,-6.1337137176449653E-2,-6.0110394432920655E-2,-5.8908186544262248E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5265515994214189E-2,-2.4760205674329901E-2,-2.4265001560843307E-2,-2.3779701529626437E-2,-2.3304107499033909E-2,-2.2838025349053232E-2,-2.2381264842072163E-2,-2.193363954523072E-2,-2.1494966754326109E-2,-2.1065067419239584E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.6437128876083565E-2,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-6.5108386298561874E-2},-6.3806218572590653E-2,-6.2530094201138836E-2,-6.1279492317116047E-2,-6.0053902470773725E-2,-5.8852824421358245E-2,-5.7675767932931082E-2,-5.6522252574272465E-2,-5.5391807522787016E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.65601715684896045,-0.64289681371198126,-0.63003887743774167,-0.61743809988898679,-0.605089337891207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.1557772061009401E-2,-5.0526616619789209E-2,-4.951608428739343E-2,-4.8525762601645553E-2,-4.7555247349612646E-2,-4.660414240262039E-2,-4.5672059554567983E-2,-4.4758618363476617E-2,-4.386344599620709E-2,-4.2986177076282946E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN192:AN207)","v":-1.1558692346389157},-1.1327518499461373,-1.1100968129472146,-1.0878948766882703,-1.0661369791545046,-0.45182668843803175,-0.44279015466927107,-0.43393435157588567,-0.42525566454436792,-0.41675055125348059,-0.29136134925046764,-0.28553412226545821,-0.27982343982014907,-0.27422697102374605,-0.26874243160327116,-0.26336758297120572,-0.25810023131178156,-0.25293822668554594,-0.24787946215183504,-0.24292187290879835,-0.23806343545062236,-0.23330216674160986,-0.22863612340677769,-0.22406340093864213,-0.21958213291986931]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM135+AM173+AM192+AM154","v":1.0939892474923303},1.0666856304050065,1.0399280856594291,1.0137056918087632,0.98800774583511075,0.96282375878093129,0.9381434514678354,0.91395675030100143,0.89025378315750414,0.86702487535687678,0.84426054571226206,0.82195150266053962,0.80008864046985162,0.77866303552297733,0.75766594267504062,0.73708879168406261,0.71692318371290409,0.69716088790116881,0.67779383800566817,0.65881412910807757,0.64021401438843883,0.62198590196319281,0.60412235178645168,0.58661607261324544,0.56945991902350335,0.5526468885055561]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM136+AM174+AM193+AM155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM137+AM175+AM194+AM156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM138+AM176+AM195+AM157","v":6.7975235818166881},6.6039851379871255,6.4143174630341546,6.228443141580243,6.0462863065554098,5.8677726082310731,5.692829183873223,5.5213846280025303,5.3533689632492507,5.1887136117910373,5.0273513673619883,4.8692163678215197,4.7142440682718609,4.5623712147131954,4.4135358182257027,4.2676771296679599,4.1247356148813719,3.9846529303905158,3.847371899589477,3.712836489404459,3.5809917874231414,3.45178397948145,3.3251603276985926,3.2010691489513921,3.0794597937791357,2.9602826257103243]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM139+AM177+AM196+AM158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM140+AM178+AM197+AM159","v":0.63716180256365029},0.614172004010477,0.59164200142836709,0.5695625988978994,0.54792478441804104,0.52671972622777985,0.50593876920132397,0.48557343131539715,0.46561540018718889,0.4460565296815448,0.42688883658601356,0.40810449735239296,0.38969584490344478,0.37165536550347555,0.35397569569150572,0.3366496192757753,0.31967006438835949,0.30303010059869195,0.2867229360848178,0.27074191486122112,0.25508051406209636,0.23973234127895413,0.22469113195147472,0.2099507468105449,0.19550516937243367,0.18134850348308468]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM141+AM179+AM198+AM160","v":0.47380184933705033},0.45670633446696107,0.43995272989427359,0.42353419741303983,0.40744403558143077,0.39167567698645389,0.37622268556337657,0.36107875396876077,0.34623770100603729,0.33169346910256825,0.31744012183716863,0.30347184151707701,0.28978292680338719,0.27636779038397119,0.26322095669294349,0.25033705967573633,0.23771084059887335,0.22533714590354761,0.21321092510212841,0.20132722871673758,0.18968120625905457,0.17826810425052522,0.16708326428216647,0.15612212111317486,0.14538020080756311,0.13485311890806359]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM142+AM180+AM199+AM161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM143+AM181+AM200+AM162","v":1.8967131852561061},1.801048898737607,1.7072978979494779,1.6154219171771114,1.5253834560201922,1.4371457640864114,1.3506728259913061,1.265929346658103,1.1828807369115639,1.1014930993599557,1.0217332145593796,0.94356852745481501,0.86696713409234172,0.79189776859711791,0.71832979041179856,0.64623317179018569,0.57557848554100499,0.50633689301680795,0.43848013234309485,0.371980506882856,0.30681087393182194,0.24294463363980856,0.18035571815363544,0.11901858097718579,5.8908186544265134E-2,2.886579864025407E-15]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM144+AM182+AM201+AM163","v":0.23108749616796997},0.20582198017375578,0.18106177449942587,0.15679677293858257,0.13301707140895613,0.10971296390992222,8.6874938560868989E-2,6.4493673718796829E-2,4.2560034173566109E-2,2.106506741924E-2,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16,4.163336342344337E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM145+AM183+AM202+AM164","v":0.6076578751876146},0.54122074631153105,0.47611236001296919,0.41230614144037853,0.34977604723923972,0.28849655492212367,0.22844265245134995,0.1695898280299917,0.11191406009706062,5.5391807522788154E-2,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15,1.1379786002407855E-15]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM146+AM184+AM203+AM165","v":3.1514802857788835},2.4954631289299232,1.8525663152179419,1.2225274377802002,0.60508933789121344,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15,6.4392935428259079E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM147+AM185+AM204+AM166","v":0.47156592631260613},0.42000815425159671,0.36948153763180752,0.31996545334441406,0.27143969074276852,0.22388444339315589,0.17728030099053549,0.1316082414359675,8.6849623072490889E-2,4.2986177076283799E-2,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16,8.5348395018058909E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM148+AM186+AM205+AM167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM149+AM187+AM206+AM168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM150+AM188+AM207+AM169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM211:AM226)","v":15.360981249912898},14.205112015273984,13.072360165327845,11.962263352380633,10.874368475692362,9.808231496537859,9.3564048080998283,8.9136146534305567,8.4796803018546694,8.0544246373102997,7.63767408605682,7.3463127368063521,7.0607786145408946,6.7809551747207459,6.5067282036969987,6.2379857720937268,5.9746181891225216,5.7165179578107406,5.4635797311251943,5.2157002689733583,4.9727783960645606,4.7347149606139398,4.5014127938723298,4.272776670465551,4.0487132695269095,3.8291311366070406]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2049"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AN232>=1)*(AN232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,{"$f":"(AR242>=1)*(AR242-1)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},{"$f":"(AN243>=1)*(AN243-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2049"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM326","v":2.1104071274176808},2.0048867710467966,1.8993664146759126,1.7938460583050286,1.6883257019341447,1.5828053455632607,1.4772849891923767,1.3717646328214927,1.2662442764506088,1.1607239200797248,1.0552035637088408,0.94968320733795675,0.84416285096707266,0.73864249459618858,0.6331221382253045,{"$f":"BB326","v":0.52760178185442042},0.42208142548353633,0.31656106911265225,0.21104071274176817,0.10552035637088408,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.113055954378815,12.457403156659874,11.801750358940932,11.146097561221991,10.490444763503049,9.8347919657841096,9.1791391680651682,8.5234863703462267,7.8678335726272861,7.2121807749083455,6.5565279771894049,5.9008751794704644,5.2452223817515238,4.5895695840325832,3.9339167863136426,3.278263988594702,2.6226111908757614,1.9669583931568211,1.3113055954378807,0.65565279771894036,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2291444477456364,1.1676872253583546,1.1062300029710728,1.044772780583791,0.98331555819650918,0.92185833580922738,0.86040111342194558,0.79894389103466379,0.73748666864738199,0.6760294462601002,0.6145722238728184,0.55311500148553661,0.49165777909825475,0.4302005567109729,0.36874333432369105,0.3072861119364092,0.24582888954912735,0.1843716671618455,0.12291444477456367,6.1457222387281837E-2,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91400788638153352,0.86830749206245683,0.82260709774338014,0.77690670342430346,0.73120630910522677,0.68550591478615008,0.6398055204670734,0.59410512614799671,0.54840473182892002,0.50270433750984334,0.45700394319076665,0.41130354887168996,0.36560315455261327,0.31990276023353659,0.27420236591445996,0.2285019715953833,0.18280157727630664,0.13710118295722998,9.1400788638153319E-2,4.5700394319076659E-2,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6589363506149462,3.4150072605739497,3.1710781705329532,2.9271490804919567,2.6832199904509602,2.4392909004099637,2.1953618103689672,1.9514327203279709,1.7075036302869746,1.4635745402459783,1.2196454502049821,0.97571636016398566,0.73178727012298928,0.48785818008199289,0.24392909004099644,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44578929828413044,0.40121036845571739,0.35663143862730434,0.31205250879889129,0.26747357897047824,0.22289464914206519,0.17831571931365214,0.13373678948523909,8.9157859656826072E-2,4.4578929828413036E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1722286245198366,1.0550057620678528,0.93778289961586914,0.82056003716388548,0.70333717471190182,0.58611431225991817,0.46889144980793451,0.35166858735595086,0.23444572490396726,0.11722286245198363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0794989276809082,4.8635991421447269,3.6476993566085452,2.4317995710723634,1.2158997855361817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90969458266491954,0.8187251243984276,0.72775566613193565,0.63678620786544371,0.54581674959895177,0.45484729133245982,0.36387783306596788,0.27290837479947594,0.18193891653298394,9.096945826649197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN250:AN265)","v":29.632763199688405},27.051832302768162,24.470901405847904,21.889970508927661,19.309039612007403,16.728108715087153,15.363077603703085,13.998046492319014,12.633015380934948,11.267984269550883,9.9029531581668131,8.7906932973296339,7.6784334364924538,6.5661735756552737,5.4539137148180945,4.3416538539809153,3.4733230831847317,2.604992312388549,1.7366615415923659,0.86833077079618293,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2049"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM154*AM$36","v":2.1104071274176808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.113055954378815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2291444477456364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91400788638153352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6589363506149462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44578929828413044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1722286245198366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0794989276809082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90969458266491954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM269:AM284)","v":29.632763199688405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2049"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN232>0,AN250/AN232,0)","v":-0.10552035637088404},-0.10552035637088403,-0.10552035637088403,-0.10552035637088404,-0.10552035637088404,-0.10552035637088404,-0.10552035637088406,-0.10552035637088406,-0.10552035637088407,-0.10552035637088407,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,-0.10552035637088408,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.65565279771894081,-0.65565279771894069,-0.65565279771894069,-0.65565279771894058,-0.65565279771894058,-0.65565279771894069,-0.65565279771894058,-0.65565279771894047,-0.65565279771894047,-0.65565279771894047,-0.65565279771894047,-0.65565279771894047,-0.65565279771894047,-0.65565279771894047,-0.65565279771894047,-0.65565279771894036,-0.65565279771894036,-0.65565279771894036,-0.65565279771894036,-0.65565279771894036,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1457222387281817E-2,-6.1457222387281817E-2,-6.1457222387281824E-2,-6.1457222387281824E-2,-6.1457222387281824E-2,-6.1457222387281824E-2,-6.145722238728183E-2,-6.145722238728183E-2,-6.145722238728183E-2,-6.1457222387281837E-2,-6.1457222387281837E-2,-6.1457222387281844E-2,-6.1457222387281844E-2,-6.1457222387281844E-2,-6.1457222387281844E-2,-6.1457222387281837E-2,-6.1457222387281837E-2,-6.145722238728183E-2,-6.1457222387281837E-2,-6.1457222387281837E-2,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076673E-2,-4.5700394319076666E-2,-4.5700394319076666E-2,-4.5700394319076666E-2,-4.5700394319076659E-2,-4.5700394319076659E-2,-4.5700394319076652E-2,-4.5700394319076659E-2,-4.5700394319076659E-2,-4.5700394319076659E-2,-4.5700394319076659E-2,-4.5700394319076659E-2,-4.5700394319076659E-2,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24392909004099642,-0.24392909004099642,-0.24392909004099639,-0.24392909004099639,-0.24392909004099639,-0.24392909004099636,-0.24392909004099636,-0.24392909004099636,-0.24392909004099636,-0.24392909004099639,-0.24392909004099642,-0.24392909004099642,-0.24392909004099642,-0.24392909004099644,-0.24392909004099644,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4578929828413043E-2,-4.4578929828413043E-2,-4.4578929828413043E-2,-4.4578929828413043E-2,-4.4578929828413043E-2,-4.4578929828413036E-2,-4.4578929828413036E-2,-4.4578929828413029E-2,-4.4578929828413036E-2,-4.4578929828413036E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BH241>0,BH259/BH241,0)","v":0},0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN242>0,AN260/AN242,0)","v":-0.11722286245198366},-0.11722286245198364,-0.11722286245198364,-0.11722286245198364,-0.11722286245198364,-0.11722286245198363,-0.11722286245198363,-0.11722286245198361,-0.11722286245198363,-0.11722286245198363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2158997855361817,-1.2158997855361817,-1.2158997855361817,-1.2158997855361817,-1.2158997855361817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.0969458266491957E-2,-9.0969458266491957E-2,-9.0969458266491957E-2,-9.0969458266491957E-2,-9.0969458266491957E-2,-9.096945826649197E-2,-9.096945826649197E-2,-9.0969458266491984E-2,-9.096945826649197E-2,-9.096945826649197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-2.5809308969202505,-2.58093089692025,-2.58093089692025,-2.58093089692025,-2.58093089692025,-1.3650311113840681,-1.3650311113840679,-1.3650311113840679,-1.3650311113840679,-1.3650311113840679,-1.1122598608371794,-1.1122598608371794,-1.1122598608371794,-1.1122598608371794,-1.1122598608371794,-0.86833077079618293,-0.86833077079618293,-0.86833077079618293,-0.86833077079618293,-0.86833077079618293,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2049"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM250+AM269+AM288+AM307","v":2.1104071274176808},2.0048867710467966,1.8993664146759126,1.7938460583050286,1.6883257019341447,1.5828053455632607,1.4772849891923767,1.3717646328214927,1.2662442764506088,1.1607239200797248,1.0552035637088408,0.94968320733795675,0.84416285096707266,0.73864249459618858,0.6331221382253045,0.52760178185442042,0.42208142548353633,0.31656106911265225,0.21104071274176817,0.10552035637088408,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.113055954378815,12.457403156659874,11.801750358940932,11.146097561221991,10.490444763503049,9.8347919657841096,9.1791391680651682,8.5234863703462267,7.8678335726272861,7.2121807749083455,6.5565279771894049,5.9008751794704644,5.2452223817515238,4.5895695840325832,3.9339167863136426,3.278263988594702,2.6226111908757614,1.9669583931568211,1.3113055954378807,0.65565279771894036,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2291444477456364,1.1676872253583546,1.1062300029710728,1.044772780583791,0.98331555819650918,0.92185833580922738,0.86040111342194558,0.79894389103466379,0.73748666864738199,0.6760294462601002,0.6145722238728184,0.55311500148553661,0.49165777909825475,0.4302005567109729,0.36874333432369105,0.3072861119364092,0.24582888954912735,0.1843716671618455,0.12291444477456367,6.1457222387281837E-2,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91400788638153352,0.86830749206245683,0.82260709774338014,0.77690670342430346,0.73120630910522677,0.68550591478615008,0.6398055204670734,0.59410512614799671,0.54840473182892002,0.50270433750984334,0.45700394319076665,0.41130354887168996,0.36560315455261327,0.31990276023353659,0.27420236591445996,0.2285019715953833,0.18280157727630664,0.13710118295722998,9.1400788638153319E-2,4.5700394319076659E-2,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6589363506149462,3.4150072605739497,3.1710781705329532,2.9271490804919567,2.6832199904509602,2.4392909004099637,2.1953618103689672,1.9514327203279709,1.7075036302869746,1.4635745402459783,1.2196454502049821,0.97571636016398566,0.73178727012298928,0.48785818008199289,0.24392909004099644,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44578929828413044,0.40121036845571739,0.35663143862730434,0.31205250879889129,0.26747357897047824,0.22289464914206519,0.17831571931365214,0.13373678948523909,8.9157859656826072E-2,4.4578929828413036E-2,0,{"$f":"AX259+AX278+AX297+AX316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM260+AM279+AM298+AM317","v":1.1722286245198366},1.0550057620678528,0.93778289961586914,0.82056003716388548,0.70333717471190182,0.58611431225991817,0.46889144980793451,0.35166858735595086,0.23444572490396726,0.11722286245198363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0794989276809082,4.8635991421447269,3.6476993566085452,2.4317995710723634,1.2158997855361817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90969458266491954,0.8187251243984276,0.72775566613193565,0.63678620786544371,0.54581674959895177,0.45484729133245982,0.36387783306596788,0.27290837479947594,0.18193891653298394,9.096945826649197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM326:AM341)","v":29.632763199688405},27.051832302768162,24.470901405847904,21.889970508927661,19.309039612007403,16.728108715087153,15.363077603703085,13.998046492319014,12.633015380934948,11.267984269550883,9.9029531581668131,8.7906932973296339,7.6784334364924538,6.5661735756552737,5.4539137148180945,4.3416538539809153,3.4733230831847317,2.604992312388549,1.7366615415923659,0.86833077079618293,0,0,0,0,0,0]

{"sheet":"2050","index":76,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AN30","v":2050},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0.94592518884695187}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,5.8775246580900591]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.5509262543463076]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.40967596787401378]
[null,"Buildings",null,null,null,null,17,null,40,10,0.28045965790426619]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,1.6400058611768618]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.19981136373498842]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.52541548434662444]
[null,"Information technology",null,null,null,null,21,null,5,14,2.7249487061286093]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.40774266193522807]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":13.562435804383911}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234,0.62834728215212043]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2,1.2566945643042409E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2050}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AO39>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,(AO39>=1)*(AO39-1))","v":79},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":78},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":77},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":76},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":75},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":74},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":73},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":72},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":71},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":70},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":69},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":68},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":67},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":66},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":65},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":64},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":63},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":62},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":61},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":60},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":59},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":58},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":57}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AM$30,AN$30<=$M$2),$M$2-AM$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665,30.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2050"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN115","v":0.94592518884695187},{"$f":"AO115","v":0.93410112398636502},{"$f":"AP115","v":0.92227705912577818},{"$f":"AQ115","v":0.91045299426519133},{"$f":"AR115","v":0.89862892940460448},{"$f":"AS115","v":0.88680486454401763},{"$f":"AT115","v":0.87498079968343068},{"$f":"AU115","v":0.86315673482284383},{"$f":"AV115","v":0.85133266996225698},{"$f":"AW115","v":0.83950860510167002},{"$f":"AX115","v":0.82768454024108307},{"$f":"AY115","v":0.81586047538049622},{"$f":"AZ115","v":0.80403641051990937},{"$f":"BA115","v":0.79221234565932241},{"$f":"BB115","v":0.78038828079873546},{"$f":"BC115","v":0.76856421593814861},{"$f":"BD115","v":0.75674015107756176},{"$f":"BE115","v":0.7449160862169748},{"$f":"BF115","v":0.73309202135638796},{"$f":"BG115","v":0.72126795649580111},{"$f":"BH115","v":0.70944389163521415},{"$f":"BI115","v":0.69761982677462719},{"$f":"BJ115","v":0.68579576191404035},{"$f":"BK115","v":0.6739716970534535}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN117:AN118)","v":5.8775246580900591},{"$f":"SUM(AO117:AO118)","v":5.7795659137885584},{"$f":"SUM(AP117:AP118)","v":5.6816071694870578},{"$f":"SUM(AQ117:AQ118)","v":5.5836484251855572},{"$f":"SUM(AR117:AR118)","v":5.4856896808840565},{"$f":"SUM(AS117:AS118)","v":5.3877309365825559},{"$f":"SUM(AT117:AT118)","v":5.2897721922810552},{"$f":"SUM(AU117:AU118)","v":5.1918134479795546},{"$f":"SUM(AV117:AV118)","v":5.0938547036780539},{"$f":"SUM(AW117:AW118)","v":4.9958959593765533},{"$f":"SUM(AX117:AX118)","v":4.8979372150750526},{"$f":"SUM(AY117:AY118)","v":4.799978470773552},{"$f":"SUM(AZ117:AZ118)","v":4.7020197264720514},{"$f":"SUM(BA117:BA118)","v":4.6040609821705507},{"$f":"SUM(BB117:BB118)","v":4.5061022378690501},{"$f":"SUM(BC117:BC118)","v":4.4081434935675485},{"$f":"SUM(BD117:BD118)","v":4.3101847492660479},{"$f":"SUM(BE117:BE118)","v":4.2122260049645472},{"$f":"SUM(BF117:BF118)","v":4.1142672606630457},{"$f":"SUM(BG117:BG118)","v":4.0163085163615442},{"$f":"SUM(BH117:BH118)","v":3.9183497720600431},{"$f":"SUM(BI117:BI118)","v":3.820391027758542},{"$f":"SUM(BJ117:BJ118)","v":3.7224322834570409},{"$f":"SUM(BK117:BK118)","v":3.6244735391555398}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN120","v":0.5509262543463076},{"$f":"AO120","v":0.53715309798764987},{"$f":"AP120","v":0.52337994162899215},{"$f":"AQ120","v":0.50960678527033443},{"$f":"AR120","v":0.49583362891167676},{"$f":"AS120","v":0.48206047255301909},{"$f":"AT120","v":0.46828731619436142},{"$f":"AU120","v":0.45451415983570376},{"$f":"AV120","v":0.44074100347704609},{"$f":"AW120","v":0.42696784711838842},{"$f":"AX120","v":0.41319469075973075},{"$f":"AY120","v":0.39942153440107309},{"$f":"AZ120","v":0.38564837804241542},{"$f":"BA120","v":0.37187522168375775},{"$f":"BB120","v":0.35810206532510008},{"$f":"BC120","v":0.34432890896644242},{"$f":"BD120","v":0.33055575260778469},{"$f":"BE120","v":0.31678259624912697},{"$f":"BF120","v":0.3030094398904693},{"$f":"BG120","v":0.28923628353181163},{"$f":"BH120","v":0.27546312717315391},{"$f":"BI120","v":0.26168997081449619},{"$f":"BJ120","v":0.24791681445583849},{"$f":"BK120","v":0.2341436580971808}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40967596787401378,0.39943406867716341,0.38919216948031304,0.37895027028346268,0.36870837108661231,0.35846647188976194,0.34822457269291163,0.33798267349606126,0.32774077429921089,0.31749887510236052,0.30725697590551021,0.2970150767086599,0.28677317751180953,0.27653127831495916,0.26628937911810885,0.25604747992125854,0.2458055807244082,0.23556368152755786,0.22532178233070752,0.21507988313385717,0.20483798393700683,0.19459608474015649,0.18435418554330615,0.17411228634645581]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28045965790426619,0.27344816645665954,0.26643667500905288,0.25942518356144623,0.25241369211383957,0.24540220066623292,0.23839070921862626,0.23137921777101961,0.22436772632341295,0.2173562348758063,0.21034474342819964,0.20333325198059299,0.19632176053298633,0.18931026908537968,0.18229877763777302,0.17528728619016637,0.16827579474255971,0.16126430329495306,0.1542528118473464,0.14724132039973975,0.1402298289521331,0.13321833750452644,0.12620684605691979,0.11919535460931313]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6400058611768618,1.5744056267297872,1.5088053922827127,1.4432051578356382,1.3776049233885637,1.3120046889414891,1.2464044544944146,1.1808042200473401,1.1152039856002656,1.049603751153191,0.98400351670611663,0.91840328225904222,0.85280304781196781,0.78720281336489339,0.72160257891781898,0.65600234447074457,0.59040211002367016,0.52480187557659574,0.45920164112952128,0.39360140668244681,0.32800117223537234,0.26240093778829787,0.1968007033412234,0.13120046889414894]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19981136373498842,0.17983022736148957,0.15984909098799072,0.13986795461449186,0.11988681824099302,9.9905681867494184E-2,7.9924545493995344E-2,5.9943409120496505E-2,3.9962272746997665E-2,1.9981136373498833E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52541548434662444,0.47287393591196197,0.42033238747729951,0.3677908390426371,0.31524929060797463,0.26270774217331216,0.21016619373864973,0.15762464530398729,0.10508309686932485,5.2541548434662425E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7249487061286093,2.1799589649028874,1.6349692236771656,1.0899794824514437,0.54498974122572186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40774266193522807,0.36696839574170526,0.32619412954818244,0.28541986335465963,0.24464559716113682,0.20387133096761401,0.16309706477409119,0.1223227985805684,8.1548532387045597E-2,4.0774266193522798E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO58:AO73)","v":13.562435804383911},12.697739521544229,11.833043238704546,10.968346955864863,10.103650673025179,9.238954390185496,8.9192478485715334,8.5995413069575743,8.2798347653436153,7.9601282237296545,7.6404216821156927,7.4340120915034165,7.2276025008911402,7.0211929102788631,6.8147833196665868,6.6083737290543096,6.4019641384420316,6.1955545478297562,5.9891449572174782,5.782735366605201,5.5763257759929239,5.3699161853806467,5.1635065947683687,4.9570970041560916]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2050"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN381","v":0.94592518884695187}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN384","v":5.8775246580900591}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN386","v":0.5509262543463076}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN387","v":0.40967596787401378}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN388","v":0.28045965790426619}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN389","v":1.6400058611768618}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN390","v":0.19981136373498842}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN391","v":0.52541548434662444}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN392","v":2.7249487061286093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN393","v":0.40774266193522807}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN77:AN92)","v":13.562435804383911},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2050"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1824064860586899E-2,-1.1824064860586899E-2,-1.1824064860586899E-2,-1.1824064860586901E-2,-1.1824064860586901E-2,-1.1824064860586903E-2,-1.1824064860586901E-2,-1.1824064860586903E-2,-1.1824064860586903E-2,-1.1824064860586903E-2,-1.1824064860586901E-2,-1.1824064860586903E-2,-1.1824064860586903E-2,-1.1824064860586903E-2,-1.1824064860586901E-2,-1.1824064860586903E-2,-1.1824064860586903E-2,-1.1824064860586901E-2,-1.1824064860586903E-2,-1.1824064860586904E-2,-1.1824064860586903E-2,-1.1824064860586901E-2,-1.1824064860586903E-2,-1.1824064860586904E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.7958744301500991E-2,-9.7958744301500991E-2,-9.7958744301500991E-2,-9.7958744301501005E-2,-9.7958744301501005E-2,-9.7958744301501019E-2,-9.7958744301501019E-2,-9.7958744301501033E-2,-9.7958744301501033E-2,-9.7958744301501047E-2,-9.7958744301501047E-2,-9.7958744301501061E-2,-9.7958744301501074E-2,-9.7958744301501074E-2,-9.7958744301501088E-2,-9.7958744301501074E-2,-9.7958744301501088E-2,-9.7958744301501102E-2,-9.7958744301501088E-2,-9.7958744301501074E-2,-9.7958744301501074E-2,-9.7958744301501074E-2,-9.7958744301501074E-2,-9.7958744301501074E-2]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.377315635865769E-2,-1.3773156358657689E-2,-1.3773156358657689E-2,-1.3773156358657687E-2,-1.3773156358657689E-2,-1.3773156358657689E-2,-1.3773156358657689E-2,-1.377315635865769E-2,-1.377315635865769E-2,-1.377315635865769E-2,-1.3773156358657692E-2,-1.3773156358657692E-2,-1.3773156358657694E-2,-1.3773156358657694E-2,-1.3773156358657695E-2,-1.3773156358657697E-2,-1.3773156358657695E-2,-1.3773156358657694E-2,-1.3773156358657695E-2,-1.3773156358657697E-2,-1.3773156358657695E-2,-1.3773156358657694E-2,-1.3773156358657694E-2,-1.3773156358657694E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0241899196850344E-2,-1.0241899196850344E-2,-1.0241899196850344E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.024189919685034E-2,-1.0241899196850342E-2,-1.024189919685034E-2,-1.024189919685034E-2,-1.0241899196850339E-2,-1.024189919685034E-2,-1.0241899196850342E-2,-1.024189919685034E-2,-1.0241899196850339E-2,-1.024189919685034E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2,-1.0241899196850342E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3,-7.0114914476066548E-3]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074454E-2,-6.5600234447074454E-2,-6.5600234447074454E-2,-6.5600234447074454E-2,-6.560023444707444E-2,-6.560023444707444E-2,-6.560023444707444E-2,-6.560023444707444E-2,-6.560023444707444E-2,-6.5600234447074454E-2,-6.5600234447074454E-2,-6.5600234447074454E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2,-6.5600234447074468E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9981136373498843E-2,-1.998113637349884E-2,-1.998113637349884E-2,-1.9981136373498836E-2,-1.9981136373498836E-2,-1.9981136373498836E-2,-1.9981136373498836E-2,-1.9981136373498836E-2,-1.9981136373498833E-2,-1.9981136373498833E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2541548434662445E-2,-5.2541548434662438E-2,-5.2541548434662438E-2,-5.2541548434662445E-2,-5.2541548434662438E-2,-5.2541548434662431E-2,-5.2541548434662431E-2,-5.2541548434662431E-2,-5.2541548434662425E-2,-5.2541548434662425E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.54498974122572186,-0.54498974122572186,-0.54498974122572186,-0.54498974122572186,-0.54498974122572186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.0774266193522805E-2,-4.0774266193522805E-2,-4.0774266193522805E-2,-4.0774266193522805E-2,-4.0774266193522805E-2,-4.0774266193522798E-2,-4.0774266193522798E-2,-4.0774266193522798E-2,-4.0774266193522798E-2,-4.0774266193522798E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.86469628283968303,-0.86469628283968292,-0.86469628283968292,-0.86469628283968303,-0.86469628283968292,-0.31970654161396111,-0.31970654161396111,-0.31970654161396117,-0.31970654161396111,-0.31970654161396111,-0.20640959061227707,-0.20640959061227709,-0.20640959061227712,-0.20640959061227709,-0.20640959061227715,-0.20640959061227715,-0.20640959061227715,-0.20640959061227718,-0.20640959061227715,-0.20640959061227715,-0.20640959061227715,-0.20640959061227715,-0.20640959061227715,-0.20640959061227715]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94592518884695187,0.93410112398636502,0.92227705912577818,0.91045299426519133,0.89862892940460448,0.88680486454401763,0.87498079968343068,0.86315673482284383,0.85133266996225698,0.83950860510167002,0.82768454024108307,0.81586047538049622,0.80403641051990937,0.79221234565932241,0.78038828079873546,0.76856421593814861,0.75674015107756176,0.7449160862169748,0.73309202135638796,0.72126795649580111,0.70944389163521415,0.69761982677462719,0.68579576191404035,0.6739716970534535,0.66214763219286654]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8775246580900591,5.7795659137885584,5.6816071694870578,5.5836484251855572,5.4856896808840565,5.3877309365825559,5.2897721922810552,5.1918134479795546,5.0938547036780539,4.9958959593765533,4.8979372150750526,4.799978470773552,4.7020197264720514,4.6040609821705507,4.5061022378690501,4.4081434935675485,4.3101847492660479,4.2122260049645472,4.1142672606630457,4.0163085163615442,3.9183497720600431,3.820391027758542,3.7224322834570409,3.6244735391555398,3.5265147948540387]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5509262543463076,0.53715309798764987,0.52337994162899215,0.50960678527033443,0.49583362891167676,0.48206047255301909,0.46828731619436142,0.45451415983570376,0.44074100347704609,0.42696784711838842,0.41319469075973075,0.39942153440107309,0.38564837804241542,0.37187522168375775,0.35810206532510008,0.34432890896644242,0.33055575260778469,0.31678259624912697,0.3030094398904693,0.28923628353181163,0.27546312717315391,0.26168997081449619,0.24791681445583849,0.2341436580971808,0.2203705017385231]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40967596787401378,0.39943406867716341,0.38919216948031304,0.37895027028346268,0.36870837108661231,0.35846647188976194,0.34822457269291163,0.33798267349606126,0.32774077429921089,0.31749887510236052,0.30725697590551021,0.2970150767086599,0.28677317751180953,0.27653127831495916,0.26628937911810885,0.25604747992125854,0.2458055807244082,0.23556368152755786,0.22532178233070752,0.21507988313385717,0.20483798393700683,0.19459608474015649,0.18435418554330615,0.17411228634645581,0.16387038714960547]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28045965790426619,0.27344816645665954,0.26643667500905288,0.25942518356144623,0.25241369211383957,0.24540220066623292,0.23839070921862626,0.23137921777101961,0.22436772632341295,0.2173562348758063,0.21034474342819964,0.20333325198059299,0.19632176053298633,0.18931026908537968,0.18229877763777302,0.17528728619016637,0.16827579474255971,0.16126430329495306,0.1542528118473464,0.14724132039973975,0.1402298289521331,0.13321833750452644,0.12620684605691979,0.11919535460931313,0.11218386316170648]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6400058611768618,1.5744056267297872,1.5088053922827127,1.4432051578356382,1.3776049233885637,1.3120046889414891,1.2464044544944146,1.1808042200473401,1.1152039856002656,1.049603751153191,0.98400351670611663,0.91840328225904222,0.85280304781196781,0.78720281336489339,0.72160257891781898,0.65600234447074457,0.59040211002367016,0.52480187557659574,0.45920164112952128,0.39360140668244681,0.32800117223537234,0.26240093778829787,0.1968007033412234,0.13120046889414894,6.5600234447074468E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19981136373498842,0.17983022736148957,0.15984909098799072,0.13986795461449186,0.11988681824099302,9.9905681867494184E-2,7.9924545493995344E-2,5.9943409120496505E-2,3.9962272746997665E-2,1.9981136373498833E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52541548434662444,0.47287393591196197,0.42033238747729951,0.3677908390426371,0.31524929060797463,0.26270774217331216,0.21016619373864973,0.15762464530398729,0.10508309686932485,5.2541548434662425E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7249487061286093,2.1799589649028874,1.6349692236771656,1.0899794824514437,0.54498974122572186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40774266193522807,0.36696839574170526,0.32619412954818244,0.28541986335465963,0.24464559716113682,0.20387133096761401,0.16309706477409119,0.1223227985805684,8.1548532387045597E-2,4.0774266193522798E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN115:AN130)","v":13.562435804383911},12.697739521544229,11.833043238704546,10.968346955864863,10.103650673025179,9.238954390185496,8.9192478485715334,8.5995413069575743,8.2798347653436153,7.9601282237296545,7.6404216821156927,7.4340120915034165,7.2276025008911402,7.0211929102788631,6.8147833196665868,6.6083737290543096,6.4019641384420316,6.1955545478297562,5.9891449572174782,5.782735366605201,5.5763257759929239,5.3699161853806467,5.1635065947683687,4.9570970041560916,4.7506874135438144]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2050"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN211","v":0.94592518884695187},0.92231693199366616,0.89918084027744616,0.87650747039555055,0.8542875679112929,0.83251206347672035,0.81117206913083928,0.79025887467187583,0.7697639441020917,0.74967891214370319,0.72999558082448246,0.71070591613164613,0.6918020447326666,0.67327625076166664,0.65512097267008662,{"$f":"BC211","v":0.63732880014033821},0.61989247106118484,0.60280486856361448,0.58605901811599559,0.56964808467732908,0.55356536990743588,0.53780430943294055,0.52235847016793513,0.5072215476882298]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN213:AN214)","v":5.8775246580900591},5.710180335969647,5.546182900291643,5.3854654133271991,5.2279622761020441,5.0736092016213918,4.9223431886303528,4.7741024958991343,4.6288266170225407,4.4864562557234784,4.3469333016503979,4.2102008066587793,4.0762029615669926,3.9448850733770415,3.8161935429508897,3.6900758431332608,3.5664804973119844,3.4453570584071338,3.3266560882803802,3.2103291375561613,3.0963287258464272,2.9846083223708875,2.8751223269648585,2.7678260514669502]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN216","v":0.5509262543463076},0.5310479698130619,0.51156725097048117,0.49247614650475202,0.47376686412833746,0.45543176739945118,0.43746337260514262,0.41985434570672026,0.40259749934626632,0.38568578991302149,0.36911231466844152,0.35287030892875315,0.33695314330385856,0.32135432099146188,0.30606747512531313,{"$f":"BC216","v":0.29108636617648737},0.2764048794066381,0.26201702237218583,0.24791692247842259,0.23409882458253461,0.22055708864456441,0.2072861874253536,0.19428070423052701,0.18153533069959696]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40967596787401378,0.39489421552224907,0.38040809821751964,0.3662117032588848,0.35229923619942266,0.33866501848114977,0.32530348511724233,0.31220918242061302,0.29937676577791633,0.28680099746807358,0.27447674452442766,0.26239897663965467,0.25056276411257711,0.23896327583604113,0.22759577732503586,0.2164556287842507,0.20553828321428125,0.19483928455571117,0.18435426587031251,0.1740789475586218,0.16400913561316491,0.15414071990661715,0.14446967251420037,0.13499204606963192]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28045965790426619,0.27034023296138932,0.26042319651737,0.25070450080223106,0.24118017900139488,0.23184634363657544,0.22269918497905239,0.21373496949467979,0.20495003831999464,0.19634080576880319,0.18790375786863558,0.17963545092647132,0.17153251012315035,0.16359162813589581,0.15580956378838634,0.14818314072782707,0.14070924612847899,0.13338482942111787,0.12620690104790397,0.11917253124215435,0.11227884883251972,0.10552304007107778,9.8902347484864692E-2,9.2414068750375861E-2]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6400058611768618,1.5572890899669558,1.4762266541812481,1.3967854671112545,1.3189331037826608,1.2426377877206389,1.1678683779798575,1.0945943564338918,1.0227858153188454,0.95241344502609981,0.88344852213920921,0.81586289771005638,0.74962898576948667,0.68471975206772828,0.62110870304000509,0.55876987499283637,0.49767782350661099,0.43780761305011018,0.37913480680273937,0.32163545668031596,0.265286093560341,0.21006371770276555,0.15594578936234163,0.10291021958872618]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19981136373498842,0.17796536475197713,0.15655628574862607,0.13557538832534202,0.11501410885052366,9.4864054965201658E-2,7.5117002157586099E-2,5.5764890406122855E-2,3.6799820889688875E-2,1.8214052763583573E-2,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52541548434662444,0.46797017231763283,0.41167376652922105,0.35650328885657756,0.30243622073738691,0.24945049398058008,0.19752448175890938,0.14663698978167211,9.6767247643979579E-2,4.7894900349040898E-2,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7249487061286093,2.1577190423987158,1.6018339719434205,1.0570666028972311,0.52319458123196549,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40774266193522807,0.36316288623347437,0.31947470604575573,0.27666028946179144,0.23470216120950646,0.19358319552226719,0.15328660914877268,0.11379595450274807,7.5095112949643966E-2,3.7168288227601938E-2,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO135:AO150)","v":13.562435804383911},12.552886241928769,11.563527670722733,10.593956270940815,9.6437762991545366,8.712599926803982,8.3127777715077595,7.9209520593174636,7.5369628613709727,7.1606534473834111,6.7918702216756017,6.5316743569953681,6.276682409608739,6.0267903011698429,5.7818960348997237,5.5418996539550074,5.306703200629185,5.0762106763698815,4.8503280025957611,4.6289629822971241,4.4120252624044607,4.1994262969096496,3.9910793107247349,3.7868992642635186]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2050"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN381","v":0.94592518884695187}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN384","v":5.8775246580900591}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN386","v":0.5509262543463076}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN387","v":0.40967596787401378}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN388","v":0.28045965790426619}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN389","v":1.6400058611768618}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN390","v":0.19981136373498842}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN391","v":0.52541548434662444}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN392","v":2.7249487061286093}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN393","v":0.40774266193522807}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AN396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN154:AN169)","v":13.562435804383911},{"$f":"SUM(AO154:AO169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2050"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.360825685328569E-2,-2.313609171621998E-2,-2.2673369881895576E-2,-2.2219902484257661E-2,-2.1775504434572508E-2,-2.1339994345881061E-2,-2.0913194458963433E-2,-2.0494930569784169E-2,-2.0085031958388486E-2,-1.9683331319220718E-2,-1.92896646928363E-2,-1.8903871398979574E-2,-1.8525793970999981E-2,-1.815527809157998E-2,-1.7792172529748379E-2,-1.7436329079153413E-2,-1.7087602497570343E-2,-1.6745850447618935E-2,-1.6410933438666557E-2,-1.6082714769893227E-2,-1.576106047449536E-2,-1.5445839265005453E-2,-1.5136922479705344E-2,-1.4834184030111237E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16734432212041236,-0.16399743567800409,-0.16071748696444402,-0.15750313722515513,-0.15435307448065202,-0.15126601299103895,-0.14824069273121818,-0.14527587887659382,-0.14237036129906194,-0.13952295407308068,-0.13673249499161907,-0.13399784509178669,-0.13131788818995094,-0.12869153042615192,-0.12611769981762888,-0.12359534582127631,-0.12112343890485076,-0.11870097012675376,-0.11632695072421867,-0.11400041170973431,-0.11172040347553962,-0.10948599540602881,-0.10729627549790824,-0.10515034998795006,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9878284533245683E-2,-1.948071884258077E-2,-1.9091104465729154E-2,-1.870928237641457E-2,-1.8335096728886276E-2,-1.7968394794308552E-2,-1.7609026898422378E-2,-1.725684636045393E-2,-1.6911709433244854E-2,-1.6573475244579958E-2,-1.6242005739688356E-2,-1.5917165624894588E-2,-1.5598822312396695E-2,-1.5286845866148761E-2,-1.4981108948825785E-2,-1.4681486769849268E-2,-1.4387857034452283E-2,-1.4100099893763238E-2,-1.3818097895887973E-2,-1.3541735937970215E-2,-1.3270901219210809E-2,-1.3005483194826592E-2,-1.2745373530930061E-2,-1.2490466060311458E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4781752351764727E-2,-1.4486117304729432E-2,-1.4196394958634841E-2,-1.3912467059462145E-2,-1.36342177182729E-2,-1.3361533363907442E-2,-1.3094302696629293E-2,-1.2832416642696708E-2,-1.2575768309842774E-2,-1.2324252943645919E-2,-1.2077767884772999E-2,-1.1836212527077538E-2,-1.1599488276535987E-2,-1.1367498511005266E-2,-1.114014854078516E-2,-1.0917345569969457E-2,-1.0698998658570068E-2,-1.0485018685398667E-2,-1.0275318311690693E-2,-1.0069811945456879E-2,-9.8684157065477424E-3,-9.6710473924167869E-3,-9.4776264445684492E-3,-9.2880739156770802E-3,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0119424942876867E-2,-9.9170364440193306E-3,-9.718695715138944E-3,-9.5243218008361635E-3,-9.3338353648194407E-3,-9.1471586575230506E-3,-8.96421548437259E-3,-8.7849311746851389E-3,-8.6092325511914342E-3,-8.4370479001676067E-3,-8.2683069421642542E-3,-8.1029408033209682E-3,-7.9408819872545493E-3,-7.782064347509457E-3,-7.6264230605592679E-3,-7.4738945993480825E-3,-7.3244167073611205E-3,-7.1779283732138982E-3,-7.0343698057496193E-3,-6.8936824096346274E-3,-6.7558087614419341E-3,-6.6206925862130955E-3,-6.4882787344888336E-3,-6.3585131597990565E-3,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2716771209905893E-2,-8.1062435785707765E-2,-7.9441187069993632E-2,-7.7852363328593743E-2,-7.6295316062021862E-2,-7.4769409740781431E-2,-7.3274021545965795E-2,-7.1808541115046476E-2,-7.0372370292745554E-2,-6.8964922886890642E-2,-6.7585624429152821E-2,-6.6233911940569754E-2,-6.490923370175837E-2,-6.3611049027723188E-2,-6.2338828047168726E-2,-6.1092051486225353E-2,-5.9870210456500837E-2,-5.8672806247370826E-2,-5.7499350122423402E-2,-5.6349363119974939E-2,-5.5222375857575438E-2,-5.4117928340423928E-2,-5.3035569773615447E-2,-5.1974858378143127E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1845998983011299E-2,-2.140907900335107E-2,-2.0980897423284049E-2,-2.0561279474818367E-2,-2.0150053885321997E-2,-1.9747052807615555E-2,-1.9352111751463244E-2,-1.8965069516433983E-2,-1.8585768126105302E-2,-1.8214052763583195E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":-5.7445312028991592E-2},-5.629640578841176E-2,-5.517047767264352E-2,-5.4067068119190646E-2,-5.2985726756806829E-2,-5.1926012221670696E-2,-5.0887491977237277E-2,-4.9869742137692533E-2,-4.8872347294938681E-2,-4.7894900349039912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.56722966372989325,-0.55588507045529534,-0.54476736904618939,-0.53387202166526559,-0.52319458123196028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.457977570175372E-2,-4.3688180187718646E-2,-4.2814416583964267E-2,-4.1958128252284982E-2,-4.111896568723928E-2,-4.0296586373494495E-2,-3.9490654646024602E-2,-3.8700841553104111E-2,-3.7926824722042028E-2,-3.7168288227601189E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO192:AO207)","v":-1.0095495624551412},-0.98935857120603821,-0.96957139978191742,-0.95017997178627889,-0.93117637235055339,-0.39982215529622123,-0.39182571219029677,-0.38398919794649089,-0.37630941398756101,-0.36878322570780986,-0.26019586468023381,-0.25499194738662911,-0.24989210843889653,-0.24489426627011857,-0.2399963809447162,-0.23519645332582187,-0.23049252425930541,-0.2258826737741193,-0.22136502029863692,-0.21693771989266419,-0.21259896549481094,-0.20834698618491465,-0.2041800464612164,-0.20009644553199202]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN135+AN173+AN192+AN154","v":0.94592518884695187},0.92231693199366616,0.89918084027744616,0.87650747039555055,0.8542875679112929,0.83251206347672035,0.81117206913083928,0.79025887467187583,0.7697639441020917,0.74967891214370319,0.72999558082448246,0.71070591613164613,0.6918020447326666,0.67327625076166664,0.65512097267008662,0.63732880014033821,0.61989247106118484,0.60280486856361448,0.58605901811599559,0.56964808467732908,0.55356536990743588,0.53780430943294055,0.52235847016793513,0.5072215476882298,0.49238736365811858]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN136+AN174+AN193+AN155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN137+AN175+AN194+AN156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN138+AN176+AN195+AN157","v":5.8775246580900591},5.710180335969647,5.546182900291643,5.3854654133271991,5.2279622761020441,5.0736092016213918,4.9223431886303528,4.7741024958991343,4.6288266170225407,4.4864562557234784,4.3469333016503979,4.2102008066587793,4.0762029615669926,3.9448850733770415,3.8161935429508897,3.6900758431332608,3.5664804973119844,3.4453570584071338,3.3266560882803802,3.2103291375561613,3.0963287258464272,2.9846083223708875,2.8751223269648585,2.7678260514669502,2.6626757014789999]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN139+AN177+AN196+AN158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN140+AN178+AN197+AN159","v":0.5509262543463076},0.5310479698130619,0.51156725097048117,0.49247614650475202,0.47376686412833746,0.45543176739945118,0.43746337260514262,0.41985434570672026,0.40259749934626632,0.38568578991302149,0.36911231466844152,0.35287030892875315,0.33695314330385856,0.32135432099146188,0.30606747512531313,0.29108636617648737,0.2764048794066381,0.26201702237218583,0.24791692247842259,0.23409882458253461,0.22055708864456441,0.2072861874253536,0.19428070423052701,0.18153533069959696,0.1690448646392855]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN141+AN179+AN198+AN160","v":0.40967596787401378},0.39489421552224907,0.38040809821751964,0.3662117032588848,0.35229923619942266,0.33866501848114977,0.32530348511724233,0.31220918242061302,0.29937676577791633,0.28680099746807358,0.27447674452442766,0.26239897663965467,0.25056276411257711,0.23896327583604113,0.22759577732503586,0.2164556287842507,0.20553828321428125,0.19483928455571117,0.18435426587031251,0.1740789475586218,0.16400913561316491,0.15414071990661715,0.14446967251420037,0.13499204606963192,0.12570397215395485]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN142+AN180+AN199+AN161","v":0.28045965790426619},0.27034023296138932,0.26042319651737,0.25070450080223106,0.24118017900139488,0.23184634363657544,0.22269918497905239,0.21373496949467979,0.20495003831999464,0.19634080576880319,0.18790375786863558,0.17963545092647132,0.17153251012315035,0.16359162813589581,0.15580956378838634,0.14818314072782707,0.14070924612847899,0.13338482942111787,0.12620690104790397,0.11917253124215435,0.11227884883251972,0.10552304007107778,9.8902347484864692E-2,9.2414068750375861E-2,8.6055555590576802E-2]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN143+AN181+AN200+AN162","v":1.6400058611768618},1.5572890899669558,1.4762266541812481,1.3967854671112545,1.3189331037826608,1.2426377877206389,1.1678683779798575,1.0945943564338918,1.0227858153188454,0.95241344502609981,0.88344852213920921,0.81586289771005638,0.74962898576948667,0.68471975206772828,0.62110870304000509,0.55876987499283637,0.49767782350661099,0.43780761305011018,0.37913480680273937,0.32163545668031596,0.265286093560341,0.21006371770276555,0.15594578936234163,0.10291021958872618,5.0935361210583049E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN144+AN182+AN201+AN163","v":0.19981136373498842},0.17796536475197713,0.15655628574862607,0.13557538832534202,0.11501410885052366,9.4864054965201658E-2,7.5117002157586099E-2,5.5764890406122855E-2,3.6799820889688875E-2,1.8214052763583573E-2,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16,3.7816971776294395E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN145+AN183+AN202+AN164","v":0.52541548434662444},0.46797017231763283,0.41167376652922105,0.35650328885657756,0.30243622073738691,0.24945049398058008,0.19752448175890938,0.14663698978167211,9.6767247643979579E-2,4.7894900349040898E-2,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16,9.8532293435482643E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN146+AN184+AN203+AN165","v":2.7249487061286093},2.1577190423987158,1.6018339719434205,1.0570666028972311,0.52319458123196549,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15,5.2180482157382357E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN147+AN185+AN204+AN166","v":0.40774266193522807},0.36316288623347437,0.31947470604575573,0.27666028946179144,0.23470216120950646,0.19358319552226719,0.15328660914877268,0.11379595450274807,7.5095112949643966E-2,3.7168288227601938E-2,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16,7.4940054162198066E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN148+AN186+AN205+AN167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN149+AN187+AN206+AN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN150+AN188+AN207+AN169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN211:AN226)","v":13.562435804383911},12.552886241928769,11.563527670722733,10.593956270940815,9.6437762991545366,8.712599926803982,8.3127777715077595,7.9209520593174636,7.5369628613709727,7.1606534473834111,6.7918702216756017,6.5316743569953681,6.276682409608739,6.0267903011698429,5.7818960348997237,5.5418996539550074,5.306703200629185,5.0762106763698815,4.8503280025957611,4.6289629822971241,4.4120252624044607,4.1994262969096496,3.9910793107247349,3.7868992642635186,3.5868028187315262]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2050"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AO232>=1)*(AO232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(BC242>=1)*(BC242-1)","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},{"$f":"(AO243>=1)*(AO243-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2050"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN326","v":1.8705796930610026},1.7770507084079525,1.6835217237549025,1.5899927391018525,1.4964637544488024,1.4029347697957522,1.3094057851427021,1.2158768004896521,1.1223478158366018,1.0288188311835516,0.9352898465305014,0.84176086187745125,0.7482318772244011,0.65470289257135095,0.5611739079183008,{"$f":"BC326","v":0.46764492326525064},0.37411593861220049,0.28058695395915034,0.18705796930610025,9.3528984653050123E-2,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.622883501273838,11.041739326210147,10.460595151146455,9.8794509760827633,9.2983068010190717,8.7171626259553801,8.1360184508916884,7.5548742758279968,6.9737301007643051,6.3925859257006135,5.8114417506369218,5.2302975755732293,4.6491534005095367,4.0680092254458451,3.486865050382153,2.9057208753184609,2.3245767002547688,1.7434325251910767,1.1622883501273846,0.58114417506369231,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0894640251736698,1.0349908239149863,0.98051762265630282,0.92604442139761933,0.87157122013893584,0.81709801888025235,0.76262481762156886,0.70815161636288537,0.65367841510420188,0.59920521384551839,0.5447320125868349,0.49025881132815141,0.43578561006946792,0.38131240881078443,0.32683920755210094,0.27236600629341745,0.21789280503473396,0.16341960377605047,0.10894640251736698,5.447320125868349E-2,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81013969738386171,0.76963271251466858,0.72912572764547545,0.68861874277628232,0.64811175790708919,0.60760477303789617,0.56709778816870304,0.52659080329950991,0.48608381843031684,0.44557683356112376,0.40506984869193069,0.36456286382273762,0.32405587895354454,0.28354889408435147,0.24304190921515839,0.20253492434596532,0.16202793947677224,0.12152095460757918,8.1013969738386121E-2,4.0506984869193061E-2,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55461271883250218,0.5407474008616896,0.52688208289087701,0.51301676492006443,0.4991514469492519,0.48528612897843937,0.47142081100762684,0.45755549303681431,0.44369017506600178,0.42982485709518925,0.41595953912437672,0.40209422115356419,0.38822890318275161,0.37436358521193902,0.36049826724112649,0.34663294927031396,0.33276763129950138,0.31890231332868879,0.30503699535787626,0.29117167738706373,0.27730635941625115,0.26344104144543856,0.249575723474626,0.23571040550381345]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2431334915163306,3.0269245920819086,2.8107156926474866,2.5945067932130645,2.3782978937786425,2.1620889943442205,1.9458800949097985,1.7296711954753765,1.5134622960409545,1.2972533966065325,1.0810444971721105,0.86483559773768837,0.64862669830326625,0.43241779886884413,0.21620889943442206,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39512964011572466,0.35561667610415221,0.31610371209257976,0.27659074808100731,0.23707778406943483,0.19756482005786236,0.15805185604628988,0.1185388920347174,7.9025928023144926E-2,3.9512964011572463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.039016136822239,0.93511452314001509,0.83121290945779114,0.72731129577556719,0.62340968209334335,0.51950806841111952,0.41560645472889562,0.31170484104667173,0.20780322736444784,0.10390161368222392,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3886224560003217,4.3108979648002572,3.2331734736001927,2.1554489824001282,1.0777244912000641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.806316559072073,0.72568490316486567,0.64505324725765834,0.564421591350451,0.48378993544324372,0.40315827953603645,0.32252662362882917,0.24189496772162189,0.16126331181441461,8.0631655907207306E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO250:AO265)","v":26.819897919251559},24.518399631200644,22.216901343149718,19.9154030550988,17.613904767047881,15.312406478996959,14.088632682146102,12.864858885295243,11.641085088444385,10.417311291593533,9.1935374947426762,8.1938099314928223,7.1940823682429675,6.1943548049931145,5.1946272417432624,4.1948996784934085,3.4113810146779766,2.6278623508625456,1.8443436870471142,1.0608250232316827,0.27730635941625115,0.26344104144543856,0.249575723474626,0.23571040550381345]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2050"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN154*AN$36","v":1.8705796930610026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.622883501273838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0894640251736698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81013969738386171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55461271883250218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2431334915163306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39512964011572466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.039016136822239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3886224560003217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.806316559072073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN269:AN284)","v":26.819897919251559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2050"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AO232>0,AO250/AO232,0)","v":-9.3528984653050123E-2},-9.3528984653050137E-2,-9.3528984653050137E-2,-9.3528984653050151E-2,-9.3528984653050151E-2,-9.3528984653050137E-2,-9.3528984653050151E-2,-9.3528984653050165E-2,-9.3528984653050151E-2,-9.3528984653050137E-2,-9.3528984653050137E-2,-9.3528984653050137E-2,-9.3528984653050137E-2,-9.3528984653050137E-2,-9.3528984653050137E-2,-9.3528984653050123E-2,-9.3528984653050123E-2,-9.352898465305011E-2,-9.3528984653050123E-2,-9.3528984653050123E-2,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.58114417506369187,-0.58114417506369198,-0.58114417506369198,-0.58114417506369198,-0.58114417506369198,-0.58114417506369198,-0.58114417506369198,-0.58114417506369209,-0.58114417506369209,-0.58114417506369209,-0.5811441750636922,-0.58114417506369209,-0.58114417506369209,-0.5811441750636922,-0.5811441750636922,-0.5811441750636922,-0.5811441750636922,-0.5811441750636922,-0.58114417506369231,-0.58114417506369231,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,-5.447320125868349E-2,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0506984869193088E-2,-4.0506984869193081E-2,-4.0506984869193081E-2,-4.0506984869193075E-2,-4.0506984869193075E-2,-4.0506984869193081E-2,-4.0506984869193075E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193068E-2,-4.0506984869193061E-2,-4.0506984869193061E-2,-4.0506984869193061E-2,-4.0506984869193061E-2,-4.0506984869193061E-2,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3865317970812554E-2,-1.3865317970812554E-2,-1.3865317970812552E-2,-1.3865317970812552E-2,-1.3865317970812552E-2,-1.3865317970812554E-2,-1.3865317970812554E-2,-1.3865317970812556E-2,-1.3865317970812556E-2,-1.3865317970812556E-2,-1.3865317970812557E-2,-1.3865317970812559E-2,-1.3865317970812557E-2,-1.3865317970812556E-2,-1.3865317970812557E-2,-1.3865317970812559E-2,-1.3865317970812557E-2,-1.3865317970812556E-2,-1.3865317970812557E-2,-1.3865317970812559E-2,-1.3865317970812557E-2,-1.3865317970812556E-2,-1.3865317970812556E-2,-1.3865317970812556E-2]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.21620889943442204,-0.21620889943442204,-0.21620889943442204,-0.21620889943442204,-0.21620889943442204,-0.21620889943442206,-0.21620889943442206,-0.21620889943442206,-0.21620889943442206,-0.21620889943442209,-0.21620889943442209,-0.21620889943442209,-0.21620889943442209,-0.21620889943442206,-0.21620889943442206,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9512964011572463E-2,-3.951296401157247E-2,-3.951296401157247E-2,-3.951296401157247E-2,-3.951296401157247E-2,-3.951296401157247E-2,-3.951296401157247E-2,-3.951296401157247E-2,-3.9512964011572463E-2,-3.9512964011572463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10390161368222391,-0.10390161368222389,-0.10390161368222389,-0.10390161368222388,{"$f":"-IF(AS242>0,AS260/AS242,0)","v":-0.10390161368222389},-0.10390161368222391,-0.10390161368222391,-0.10390161368222391,-0.10390161368222392,-0.10390161368222392,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AO243>0,AO261/AO243,0)","v":-1.0777244912000643},-1.0777244912000643,-1.0777244912000643,-1.0777244912000641,-1.0777244912000641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0631655907207306E-2,-8.0631655907207292E-2,-8.0631655907207292E-2,-8.0631655907207292E-2,-8.0631655907207292E-2,-8.0631655907207292E-2,-8.0631655907207292E-2,-8.0631655907207292E-2,-8.0631655907207306E-2,-8.0631655907207306E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-2.3014982880509214,-2.3014982880509214,-2.3014982880509214,-2.3014982880509209,-2.3014982880509209,-1.2237737968508573,-1.2237737968508571,-1.2237737968508573,-1.2237737968508573,-1.2237737968508573,-0.99972756324985357,-0.99972756324985346,-0.99972756324985346,-0.99972756324985346,-0.99972756324985346,-0.78351866381543145,-0.78351866381543145,-0.78351866381543145,-0.78351866381543156,-0.78351866381543156,-1.3865317970812557E-2,-1.3865317970812556E-2,-1.3865317970812556E-2,-1.3865317970812556E-2]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2050"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN250+AN269+AN288+AN307","v":1.8705796930610026},1.7770507084079525,1.6835217237549025,1.5899927391018525,1.4964637544488024,1.4029347697957522,1.3094057851427021,1.2158768004896521,1.1223478158366018,1.0288188311835516,0.9352898465305014,0.84176086187745125,0.7482318772244011,0.65470289257135095,0.5611739079183008,0.46764492326525064,0.37411593861220049,0.28058695395915034,0.18705796930610025,9.3528984653050123E-2,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.622883501273838,11.041739326210147,10.460595151146455,9.8794509760827633,9.2983068010190717,8.7171626259553801,8.1360184508916884,7.5548742758279968,6.9737301007643051,6.3925859257006135,5.8114417506369218,5.2302975755732293,4.6491534005095367,4.0680092254458451,3.486865050382153,2.9057208753184609,2.3245767002547688,1.7434325251910767,1.1622883501273846,0.58114417506369231,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0894640251736698,1.0349908239149863,0.98051762265630282,0.92604442139761933,0.87157122013893584,0.81709801888025235,0.76262481762156886,0.70815161636288537,0.65367841510420188,0.59920521384551839,0.5447320125868349,0.49025881132815141,0.43578561006946792,0.38131240881078443,0.32683920755210094,0.27236600629341745,0.21789280503473396,0.16341960377605047,0.10894640251736698,5.447320125868349E-2,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81013969738386171,0.76963271251466858,0.72912572764547545,0.68861874277628232,0.64811175790708919,0.60760477303789617,0.56709778816870304,0.52659080329950991,0.48608381843031684,0.44557683356112376,0.40506984869193069,0.36456286382273762,0.32405587895354454,0.28354889408435147,0.24304190921515839,0.20253492434596532,0.16202793947677224,0.12152095460757918,8.1013969738386121E-2,4.0506984869193061E-2,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55461271883250218,0.5407474008616896,0.52688208289087701,0.51301676492006443,0.4991514469492519,0.48528612897843937,0.47142081100762684,0.45755549303681431,0.44369017506600178,0.42982485709518925,0.41595953912437672,0.40209422115356419,0.38822890318275161,0.37436358521193902,0.36049826724112649,0.34663294927031396,0.33276763129950138,0.31890231332868879,0.30503699535787626,0.29117167738706373,0.27730635941625115,0.26344104144543856,0.249575723474626,0.23571040550381345,0.22184508753300089]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2431334915163306,3.0269245920819086,2.8107156926474866,2.5945067932130645,2.3782978937786425,2.1620889943442205,1.9458800949097985,1.7296711954753765,1.5134622960409545,1.2972533966065325,1.0810444971721105,0.86483559773768837,0.64862669830326625,0.43241779886884413,0.21620889943442206,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39512964011572466,0.35561667610415221,0.31610371209257976,0.27659074808100731,0.23707778406943483,0.19756482005786236,0.15805185604628988,0.1185388920347174,7.9025928023144926E-2,3.9512964011572463E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"BH259+BH278+BH297+BH316","v":0},0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN260+AN279+AN298+AN317","v":1.039016136822239},0.93511452314001509,0.83121290945779114,0.72731129577556719,0.62340968209334335,0.51950806841111952,0.41560645472889562,0.31170484104667173,0.20780322736444784,0.10390161368222392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3886224560003217,4.3108979648002572,3.2331734736001927,2.1554489824001282,1.0777244912000641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.806316559072073,0.72568490316486567,0.64505324725765834,0.564421591350451,0.48378993544324372,0.40315827953603645,0.32252662362882917,0.24189496772162189,0.16126331181441461,8.0631655907207306E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN326:AN341)","v":26.819897919251559},24.518399631200644,22.216901343149718,19.9154030550988,17.613904767047881,15.312406478996959,14.088632682146102,12.864858885295243,11.641085088444385,10.417311291593533,9.1935374947426762,8.1938099314928223,7.1940823682429675,6.1943548049931145,5.1946272417432624,4.1948996784934085,3.4113810146779766,2.6278623508625456,1.8443436870471142,1.0608250232316827,0.27730635941625115,0.26344104144543856,0.249575723474626,0.23571040550381345,0.22184508753300089]

{"sheet":"2051","index":77,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AO30","v":2051},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0.80090889877375537}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,4.9764631039845799]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.4664657891306484]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.34687006134597875]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,1.3885826318450905]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.16917902301189738]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.44486598087073476]
[null,"Information technology",null,null,null,null,21,null,5,14,2.3071969043352607]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.34523314338599392]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":11.245765536683939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219,0.64117069607359234]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2,1.2823413921471847E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2051}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AP39>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,(AP39>=1)*(AP39-1))","v":79},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":78},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":77},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":76},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":75},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":74},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":73},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":72},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":71},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":70},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":69},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":68},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":67},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":66},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":65},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":64},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":63},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":62},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":61},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":60},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":59},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":58}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AN$30,AO$30<=$M$2),$M$2-AN$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665,31.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2051"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO115","v":0.80090889877375537},{"$f":"AP115","v":0.79089753753908343},{"$f":"AQ115","v":0.78088617630441148},{"$f":"AR115","v":0.77087481506973954},{"$f":"AS115","v":0.76086345383506759},{"$f":"AT115","v":0.75085209260039565},{"$f":"AU115","v":0.7408407313657237},{"$f":"AV115","v":0.73082937013105176},{"$f":"AW115","v":0.72081800889637981},{"$f":"AX115","v":0.71080664766170787},{"$f":"AY115","v":0.70079528642703592},{"$f":"AZ115","v":0.69078392519236398},{"$f":"BA115","v":0.68077256395769203},{"$f":"BB115","v":0.67076120272302009},{"$f":"BC115","v":0.66074984148834814},{"$f":"BD115","v":0.6507384802536762},{"$f":"BE115","v":0.64072711901900425},{"$f":"BF115","v":0.63071575778433231},{"$f":"BG115","v":0.62070439654966036},{"$f":"BH115","v":0.61069303531498842},{"$f":"BI115","v":0.60068167408031647},{"$f":"BJ115","v":0.59067031284564453},{"$f":"BK115","v":0.58065895161097258}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO117:AO118)","v":4.9764631039845799},{"$f":"SUM(AP117:AP118)","v":4.8935220522515035},{"$f":"SUM(AQ117:AQ118)","v":4.8105810005184271},{"$f":"SUM(AR117:AR118)","v":4.7276399487853507},{"$f":"SUM(AS117:AS118)","v":4.6446988970522742},{"$f":"SUM(AT117:AT118)","v":4.5617578453191978},{"$f":"SUM(AU117:AU118)","v":4.4788167935861214},{"$f":"SUM(AV117:AV118)","v":4.395875741853045},{"$f":"SUM(AW117:AW118)","v":4.3129346901199686},{"$f":"SUM(AX117:AX118)","v":4.2299936383868921},{"$f":"SUM(AY117:AY118)","v":4.1470525866538157},{"$f":"SUM(AZ117:AZ118)","v":4.0641115349207393},{"$f":"SUM(BA117:BA118)","v":3.9811704831876629},{"$f":"SUM(BB117:BB118)","v":3.8982294314545864},{"$f":"SUM(BC117:BC118)","v":3.81528837972151},{"$f":"SUM(BD117:BD118)","v":3.7323473279884336},{"$f":"SUM(BE117:BE118)","v":3.6494062762553572},{"$f":"SUM(BF117:BF118)","v":3.5664652245222808},{"$f":"SUM(BG117:BG118)","v":3.4835241727892043},{"$f":"SUM(BH117:BH118)","v":3.4005831210561279},{"$f":"SUM(BI117:BI118)","v":3.3176420693230515},{"$f":"SUM(BJ117:BJ118)","v":3.2347010175899751},{"$f":"SUM(BK117:BK118)","v":3.1517599658568987}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO120","v":0.4664657891306484},{"$f":"AP120","v":0.4548041444023822},{"$f":"AQ120","v":0.44314249967411601},{"$f":"AR120","v":0.43148085494584981},{"$f":"AS120","v":0.41981921021758362},{"$f":"AT120","v":0.40815756548931742},{"$f":"AU120","v":0.39649592076105122},{"$f":"AV120","v":0.38483427603278503},{"$f":"AW120","v":0.37317263130451883},{"$f":"AX120","v":0.36151098657625264},{"$f":"AY120","v":0.34984934184798644},{"$f":"AZ120","v":0.33818769711972024},{"$f":"BA120","v":0.32652605239145405},{"$f":"BB120","v":0.31486440766318785},{"$f":"BC120","v":0.30320276293492165},{"$f":"BD120","v":0.29154111820665546},{"$f":"BE120","v":0.27987947347838926},{"$f":"BF120","v":0.26821782875012307},{"$f":"BG120","v":0.25655618402185687},{"$f":"BH120","v":0.24489453929359065},{"$f":"BI120","v":0.23323289456532442},{"$f":"BJ120","v":0.2215712498370582},{"$f":"BK120","v":0.20990960510879197}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34687006134597875,0.33819830981232929,0.32952655827867983,0.32085480674503036,0.3121830552113809,0.30351130367773144,0.29483955214408197,0.28616780061043251,0.27749604907678305,0.26882429754313358,0.26015254600948412,0.25148079447583466,0.24280904294218519,0.23413729140853573,0.22546553987488627,0.2167937883412368,0.20812203680758734,0.19945028527393788,0.19077853374028841,0.18210678220663895,0.17343503067298949,0.16476327913934002,0.15609152760569056]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3885826318450905,1.3330393265712868,1.2774960212974831,1.2219527160236794,1.1664094107498757,1.110866105476072,1.0553228002022683,0.99977949492846474,0.94423618965466116,0.88869288438085758,0.83314957910705401,0.77760627383325043,0.72206296855944685,0.66651966328564327,0.61097635801183969,0.55543305273803611,0.49988974746423248,0.44434644219042885,0.38880313691662527,0.33325983164282164,0.277716526369018,0.2221732210952144,0.16662991582141079]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16917902301189738,0.15226112071070763,0.13534321840951791,0.11842531610832817,0.10150741380713843,8.4589511505948692E-2,6.7671609204758953E-2,5.0753706903569215E-2,3.3835804602379477E-2,1.6917902301189738E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44486598087073476,0.40037938278366125,0.35589278469658781,0.31140618660951436,0.26691958852244085,0.22243299043536738,0.1779463923482939,0.13345979426122043,8.8973196174146951E-2,4.4486598087073476E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3071969043352607,1.8457575234682086,1.3843181426011566,0.92287876173410432,0.46143938086705216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34523314338599392,0.31070982904739453,0.27618651470879513,0.24166320037019573,0.20713988603159633,0.17261657169299693,0.13809325735439754,0.10356994301579815,6.9046628677198768E-2,3.4523314338599384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP58:AP73)","v":11.245765536683939},10.519569226586556,9.7933729164891759,9.0671766063917936,8.3409802962944095,7.6147839861970272,7.3500270569666979,7.0852701277363668,6.8205131985060365,6.5557562692757063,6.2909993400453761,6.1221702255419093,5.9533411110384415,5.7845119965349738,5.6156828820315052,5.4468537675280384,5.2780246530245707,5.1091955385211021,4.9403664240176353,4.7715373095141675,4.6027081950106989,4.433879080507233,4.2650499660037653]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2051"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO381","v":0.80090889877375537}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO384","v":4.9764631039845799}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO386","v":0.4664657891306484}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO387","v":0.34687006134597875}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO389","v":1.3885826318450905}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO390","v":0.16917902301189738}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO391","v":0.44486598087073476}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO392","v":2.3071969043352607}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO393","v":0.34523314338599392}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO77:AO92)","v":11.245765536683939},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2051"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2,-1.0011361234671941E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2941051733076337E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.2941051733076324E-2,-8.294105173307631E-2,-8.294105173307631E-2,-8.294105173307631E-2,-8.294105173307631E-2,-8.294105173307631E-2,-8.294105173307631E-2,-8.2941051733076296E-2,-8.2941051733076296E-2,-8.2941051733076296E-2,-8.2941051733076296E-2,-8.2941051733076296E-2,-8.2941051733076282E-2,-8.2941051733076282E-2,-8.2941051733076282E-2]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.166164472826621E-2,-1.166164472826621E-2,-1.166164472826621E-2,-1.1661644728266212E-2,-1.1661644728266212E-2,-1.1661644728266212E-2,-1.1661644728266212E-2,-1.1661644728266213E-2,-1.1661644728266213E-2,-1.1661644728266213E-2,-1.1661644728266215E-2,-1.1661644728266215E-2,-1.1661644728266215E-2,-1.1661644728266217E-2,-1.1661644728266217E-2,-1.1661644728266219E-2,-1.1661644728266219E-2,-1.166164472826622E-2,-1.1661644728266222E-2,-1.166164472826622E-2,-1.166164472826622E-2,-1.166164472826622E-2,-1.166164472826622E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.6717515336494685E-3,-8.6717515336494685E-3,-8.6717515336494685E-3,-8.6717515336494685E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494702E-3,-8.6717515336494719E-3,-8.6717515336494719E-3,-8.6717515336494719E-3,-8.6717515336494719E-3,-8.6717515336494719E-3,-8.6717515336494737E-3,-8.6717515336494737E-3,-8.6717515336494737E-3,-8.6717515336494737E-3,-8.6717515336494754E-3,-8.6717515336494754E-3]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.554330527380362E-2,-5.5543305273803613E-2,-5.5543305273803613E-2,-5.5543305273803606E-2,-5.5543305273803606E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803606E-2,-5.5543305273803606E-2,-5.5543305273803606E-2,-5.5543305273803613E-2,-5.5543305273803606E-2,-5.5543305273803606E-2,-5.5543305273803613E-2,-5.5543305273803606E-2,-5.5543305273803599E-2,-5.5543305273803599E-2,-5.5543305273803599E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,-1.6917902301189738E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4486598087073476E-2,-4.4486598087073476E-2,-4.4486598087073476E-2,-4.4486598087073483E-2,-4.4486598087073476E-2,-4.4486598087073476E-2,-4.4486598087073476E-2,-4.4486598087073476E-2,-4.4486598087073476E-2,-4.4486598087073476E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.46143938086705216,-0.46143938086705216,-0.46143938086705222,-0.46143938086705216,-0.46143938086705216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4523314338599391E-2,-3.4523314338599391E-2,-3.4523314338599391E-2,-3.4523314338599391E-2,-3.4523314338599391E-2,-3.4523314338599384E-2,-3.4523314338599384E-2,-3.4523314338599384E-2,-3.4523314338599384E-2,-3.4523314338599384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.72619631009738228,-0.72619631009738228,-0.72619631009738228,-0.72619631009738228,-0.72619631009738228,-0.26475692923033012,-0.26475692923033012,-0.26475692923033012,-0.26475692923033012,-0.26475692923033012,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346755,-0.16882911450346752,-0.16882911450346752,-0.16882911450346752]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80090889877375537,0.79089753753908343,0.78088617630441148,0.77087481506973954,0.76086345383506759,0.75085209260039565,0.7408407313657237,0.73082937013105176,0.72081800889637981,0.71080664766170787,0.70079528642703592,0.69078392519236398,0.68077256395769203,0.67076120272302009,0.66074984148834814,0.6507384802536762,0.64072711901900425,0.63071575778433231,0.62070439654966036,0.61069303531498842,0.60068167408031647,0.59067031284564453,0.58065895161097258,0.57064759037630064]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9764631039845799,4.8935220522515035,4.8105810005184271,4.7276399487853507,4.6446988970522742,4.5617578453191978,4.4788167935861214,4.395875741853045,4.3129346901199686,4.2299936383868921,4.1470525866538157,4.0641115349207393,3.9811704831876629,3.8982294314545864,3.81528837972151,3.7323473279884336,3.6494062762553572,3.5664652245222808,3.4835241727892043,3.4005831210561279,3.3176420693230515,3.2347010175899751,3.1517599658568987,3.0688189141238222]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4664657891306484,0.4548041444023822,0.44314249967411601,0.43148085494584981,0.41981921021758362,0.40815756548931742,0.39649592076105122,0.38483427603278503,0.37317263130451883,0.36151098657625264,0.34984934184798644,0.33818769711972024,0.32652605239145405,0.31486440766318785,0.30320276293492165,0.29154111820665546,0.27987947347838926,0.26821782875012307,0.25655618402185687,0.24489453929359065,0.23323289456532442,0.2215712498370582,0.20990960510879197,0.19824796038052575]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34687006134597875,0.33819830981232929,0.32952655827867983,0.32085480674503036,0.3121830552113809,0.30351130367773144,0.29483955214408197,0.28616780061043251,0.27749604907678305,0.26882429754313358,0.26015254600948412,0.25148079447583466,0.24280904294218519,0.23413729140853573,0.22546553987488627,0.2167937883412368,0.20812203680758734,0.19945028527393788,0.19077853374028841,0.18210678220663895,0.17343503067298949,0.16476327913934002,0.15609152760569056,0.1474197760720411]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3885826318450905,1.3330393265712868,1.2774960212974831,1.2219527160236794,1.1664094107498757,1.110866105476072,1.0553228002022683,0.99977949492846474,0.94423618965466116,0.88869288438085758,0.83314957910705401,0.77760627383325043,0.72206296855944685,0.66651966328564327,0.61097635801183969,0.55543305273803611,0.49988974746423248,0.44434644219042885,0.38880313691662527,0.33325983164282164,0.277716526369018,0.2221732210952144,0.16662991582141079,0.11108661054760718]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16917902301189738,0.15226112071070763,0.13534321840951791,0.11842531610832817,0.10150741380713843,8.4589511505948692E-2,6.7671609204758953E-2,5.0753706903569215E-2,3.3835804602379477E-2,1.6917902301189738E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44486598087073476,0.40037938278366125,0.35589278469658781,0.31140618660951436,0.26691958852244085,0.22243299043536738,0.1779463923482939,0.13345979426122043,8.8973196174146951E-2,4.4486598087073476E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3071969043352607,1.8457575234682086,1.3843181426011566,0.92287876173410432,0.46143938086705216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34523314338599392,0.31070982904739453,0.27618651470879513,0.24166320037019573,0.20713988603159633,0.17261657169299693,0.13809325735439754,0.10356994301579815,6.9046628677198768E-2,3.4523314338599384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO115:AO130)","v":11.245765536683939},10.519569226586556,9.7933729164891759,9.0671766063917936,8.3409802962944095,7.6147839861970272,7.3500270569666979,7.0852701277363668,6.8205131985060365,6.5557562692757063,6.2909993400453761,6.1221702255419093,5.9533411110384415,5.7845119965349738,5.6156828820315052,5.4468537675280384,5.2780246530245707,5.1091955385211021,4.9403664240176353,4.7715373095141675,4.6027081950106989,4.433879080507233,4.2650499660037653,4.0962208515002967]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2051"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO211","v":0.80090889877375537},0.78091993641048307,0.76133075329447619,0.74213335384078949,0.72331990237617649,0.70488271994085572,0.68681428115424137,0.66910721114335936,0.65175428253269496,0.63474841249424385,0.61808265985656174,0.60175022227163333,0.58574443343840343,0.57005876038183811,0.55468680078640409,{"$f":"BD211","v":0.53962228038287874},0.52485905038742398,0.51039108499187824,0.49621247890424347,0.48231744493836137,0.46870031165179693,0.45535552103096377,0.44227762622254729]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO213:AO214)","v":4.9764631039845799},4.8347737205896051,4.695918124862529,4.5598396410499946,4.4264827269137115,4.2957929510601538,4.1677169707236672,4.0422025099939107,3.9191983384787492,3.7986542503938909,3.6805210440707294,3.5647505018740313,3.451295370521267,3.3401093417955581,3.2311470336443633,3.1243639716561926,3.0197165709077853,2.9171621181743461,2.8166587544955757,2.7181654580903807,2.6216420276132895,2.5270490657457403,2.4343479631155418]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO216","v":0.4664657891306484},0.44963497083471116,0.43314076890469266,0.41697645101327452,0.40113541947968473,0.38561120857676678,0.37039748189190719,0.35548802974074478,0.34087676663260563,0.32655772878662925,0.31252507169757238,0.29877306775029666,0.28529610388196647,0.27208867929100289,0.25914540319185858,{"$f":"BD216","v":0.24646099261469714},0.23403027024907894,0.22184816233077309,0.20990969657083336,0.19821000012609241,0.1867442976102463,0.17550790914471712,0.1644962484484985]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34687006134597875,0.33435444474375109,0.32208914047356796,0.31006914228878851,0.29828954406770464,0.28674553781104245,0.27543241167951349,0.26434554807061511,0.25348042173389473,0.24283259792390874,0.23239773059012248,0.22217156060301194,0.21214991401564359,0.20232870036002262,0.19270391097751408,0.18327161738265571,0.1740279696596945,0.16496919489119252,0.15609159561806057,0.14739154833039128,0.13886550198847536,0.13050997657339777,0.12232156166662173]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3885826318450905,1.3185468627156089,1.2499118089687169,1.1826494562967627,1.1167323506782476,1.0521335871721029,0.98882679893608105,0.92678614646477964,0.86598630704290425,0.80640246440946639,0.74801029862869728,0.69078597616354354,0.63470614014769289,0.57974790085215921,0.52588882634253631,0.47310693332310583,0.42138067816406394,0.37068894810820291,0.32101105265345908,0.27232671510781015,0.22461606431307418,0.17785962653423293,0.13203831751096851]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16917902301189738,0.15068215328647655,0.13255522095556416,0.11479082727127,9.7381721460661735E-2,8.0320797766265634E-2,6.3601092545757451E-2,4.7215781429659431E-2,3.1158176535883375E-2,1.5421723739982841E-2,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44486598087073476,0.39622739703839488,0.34856158488270178,0.30184908897012253,0.25607084297579485,0.21120816190135377,0.16724273444840149,0.12415661554450827,8.1932219018692909E-2,4.0552310423393856E-2,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3071969043352607,1.8269271211788458,1.3562627336855593,0.89501163394213845,0.44298555619358604,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34523314338599392,0.30748772811864611,0.27049722115664526,0.23424652433388443,0.19872084144757882,0.16390567221899932,0.1297868063749914,9.6350317847863659E-2,6.3582559091278468E-2,3.147015550982498E-2,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP135:AP150)","v":11.245765536683939},10.399554334916523,9.5702673571844521,8.7575661190070253,7.9611189055931471,7.1806006364475454,6.849818577754565,6.5256521602354454,6.2079690710667084,5.8966396436813451,5.59153680484369,5.3782313286625234,5.1691919620049802,4.9643333826805875,4.7635719749426828,4.5668257953595361,4.3740145393680523,4.1850595084963986,3.9998835782421787,3.8184111665930422,3.6405682031768887,3.4662820990290579,3.2954817169641841]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2051"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO381","v":0.80090889877375537}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO384","v":4.9764631039845799}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO386","v":0.4664657891306484}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO387","v":0.34687006134597875}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO389","v":1.3885826318450905}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO390","v":0.16917902301189738}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO391","v":0.44486598087073476}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO392","v":2.3071969043352607}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO393","v":0.34523314338599392}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AO396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO154:AO169)","v":11.245765536683939},{"$f":"SUM(AP154:AP169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2051"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9988962363272345E-2,-1.9589183116006895E-2,-1.9197399453686759E-2,-1.8813451464613024E-2,-1.8437182435320762E-2,-1.8068438786614346E-2,-1.7707070010882058E-2,-1.7352928610664418E-2,-1.7005870038451127E-2,-1.6665752637682107E-2,-1.6332437584928462E-2,-1.6005788833229895E-2,-1.5685673056565295E-2,-1.5371959595433988E-2,-1.5064520403525308E-2,-1.4763229995454801E-2,-1.4467965395545705E-2,-1.417860608763479E-2,-1.3895033965882094E-2,-1.3617133286564453E-2,-1.3344790620833163E-2,-1.3077894808416498E-2,-1.2816336912248169E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14168938339497514,-0.13885559572707565,-0.13607848381253412,-0.13335691413628342,-0.13068977585355776,-0.12807598033648659,-0.12551446072975686,-0.12300417151516173,-0.12054408808485849,-0.11813320632316134,-0.11577054219669808,-0.11345513135276414,-0.11118602872570885,-0.10896230815119465,-0.10678306198817075,-0.10464740074840734,-0.10255445273343919,-0.10050336367877041,-9.8493296405194997E-2,-9.652343047709111E-2,-9.4592961867549258E-2,-9.2701102630198276E-2,-9.0847080577594302E-2,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6830818295937248E-2,-1.64942019300185E-2,-1.6164317891418131E-2,-1.5841031533589768E-2,-1.552421090291797E-2,-1.521372668485961E-2,-1.4909452151162416E-2,-1.4611263108139169E-2,-1.4319037845976388E-2,-1.4032657089056858E-2,-1.375200394727572E-2,-1.3476963868330206E-2,-1.3207424590963602E-2,-1.2943276099144328E-2,-1.2684410577161442E-2,-1.2430722365618213E-2,-1.2182107918305847E-2,-1.1938465759939731E-2,-1.1699696444740934E-2,-1.1465702515846117E-2,-1.1236388465529195E-2,-1.101166069621861E-2,-1.0791427482294237E-2,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2515616602227669E-2,-1.2265304270183115E-2,-1.2019998184779453E-2,-1.1779598221083864E-2,-1.1544006256662185E-2,-1.1313126131528942E-2,-1.1086863608898363E-2,-1.0865126336720396E-2,-1.0647823809985987E-2,-1.0434867333786268E-2,-1.0226169987110541E-2,-1.002164658736833E-2,-9.8212136556209625E-3,-9.6247893825085421E-3,-9.4322935948583722E-3,-9.2436477229612037E-3,-9.0587747685019811E-3,-8.8775992731319406E-3,-8.7000472876693005E-3,-8.5260463419159164E-3,-8.3555254150775964E-3,-8.1884149067760446E-3,-8.0246466086405233E-3,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.0035769129481604E-2,-6.8635053746891966E-2,-6.7262352671954129E-2,-6.5917105618515034E-2,-6.4598763506144727E-2,-6.3306788236021844E-2,-6.2040652471301395E-2,-6.0799839421875369E-2,-5.9583842633437863E-2,-5.8392165780769105E-2,-5.7224322465153722E-2,-5.6079836015850648E-2,-5.4958239295533624E-2,-5.3859074509622948E-2,-5.2781893019430488E-2,-5.1726255159041883E-2,-5.0691730055861042E-2,-4.9677895454743826E-2,-4.8684337545648937E-2,-4.7710650794735965E-2,-4.6756437778841239E-2,-4.5821309023264416E-2,-4.4904882842799122E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.849686972542082E-2,-1.8126932330912403E-2,-1.7764393684294156E-2,-1.7409105810608273E-2,-1.7060923694396105E-2,-1.6719705220508183E-2,-1.6385311116098016E-2,-1.6057604893776056E-2,-1.5736452795900534E-2,-1.5421723739982525E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},-4.8638583832339898E-2,-4.7665812155693092E-2,-4.6712495912579234E-2,-4.5778245994327643E-2,-4.4862681074441087E-2,-4.3965427452952274E-2,-4.3086118903893224E-2,-4.2224396525815361E-2,-4.1379908595299053E-2,-4.0552310423393072E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.48026978315641494,-0.4706643874932866,-0.46125109974342082,-0.45202607774855241,-0.44298555619358132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7745415267347801E-2,-3.6990506962000839E-2,-3.6250696822760824E-2,-3.5525682886305608E-2,-3.4815169228579489E-2,-3.4118865844007903E-2,-3.3436488527127738E-2,-3.2767758756585191E-2,-3.2112403581453487E-2,-3.1470155509824412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP192:AP207)","v":-0.84621120176741738},-0.82928697773206894,-0.81270123817742768,-0.79644721341387914,-0.78051826914560141,-0.33078205869297972,-0.32416641751912001,-0.31768308916873766,-0.31132942738536296,-0.30510283883765565,-0.21330547618116652,-0.20903936665754319,-0.20485857932439233,-0.20076140773790446,-0.19674617958314636,-0.19281125599148347,-0.18895503087165377,-0.18517593025422072,-0.18147241164913627,-0.17784296341615358,-0.17428610414783047,-0.17080038206487386,-0.16738437442357634]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO135+AO173+AO192+AO154","v":0.80090889877375537},0.78091993641048307,0.76133075329447619,0.74213335384078949,0.72331990237617649,0.70488271994085572,0.68681428115424137,0.66910721114335936,0.65175428253269496,0.63474841249424385,0.61808265985656174,0.60175022227163333,0.58574443343840343,0.57005876038183811,0.55468680078640409,0.53962228038287874,0.52485905038742398,0.51039108499187824,0.49621247890424347,0.48231744493836137,0.46870031165179693,0.45535552103096377,0.44227762622254729,0.42946128931029914]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO136+AO174+AO193+AO155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO137+AO175+AO194+AO156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO138+AO176+AO195+AO157","v":4.9764631039845799},4.8347737205896051,4.695918124862529,4.5598396410499946,4.4264827269137115,4.2957929510601538,4.1677169707236672,4.0422025099939107,3.9191983384787492,3.7986542503938909,3.6805210440707294,3.5647505018740313,3.451295370521267,3.3401093417955581,3.2311470336443633,3.1243639716561926,3.0197165709077853,2.9171621181743461,2.8166587544955757,2.7181654580903807,2.6216420276132895,2.5270490657457403,2.4343479631155418,2.3435008825379473]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO139+AO177+AO196+AO158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO140+AO178+AO197+AO159","v":0.4664657891306484},0.44963497083471116,0.43314076890469266,0.41697645101327452,0.40113541947968473,0.38561120857676678,0.37039748189190719,0.35548802974074478,0.34087676663260563,0.32655772878662925,0.31252507169757238,0.29877306775029666,0.28529610388196647,0.27208867929100289,0.25914540319185858,0.24646099261469714,0.23403027024907894,0.22184816233077309,0.20990969657083336,0.19821000012609241,0.1867442976102463,0.17550790914471712,0.1644962484484985,0.15370482096620428]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO141+AO179+AO198+AO160","v":0.34687006134597875},0.33435444474375109,0.32208914047356796,0.31006914228878851,0.29828954406770464,0.28674553781104245,0.27543241167951349,0.26434554807061511,0.25348042173389473,0.24283259792390874,0.23239773059012248,0.22217156060301194,0.21214991401564359,0.20232870036002262,0.19270391097751408,0.18327161738265571,0.1740279696596945,0.16496919489119252,0.15609159561806057,0.14739154833039128,0.13886550198847536,0.13050997657339777,0.12232156166662173,0.1142969150579812]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO142+AO180+AO199+AO161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO143+AO181+AO200+AO162","v":1.3885826318450905},1.3185468627156089,1.2499118089687169,1.1826494562967627,1.1167323506782476,1.0521335871721029,0.98882679893608105,0.92678614646477964,0.86598630704290425,0.80640246440946639,0.74801029862869728,0.69078597616354354,0.63470614014769289,0.57974790085215921,0.52588882634253631,0.47310693332310583,0.42138067816406394,0.37068894810820291,0.32101105265345908,0.27232671510781015,0.22461606431307418,0.17785962653423293,0.13203831751096851,8.7133434668169391E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO144+AO182+AO201+AO163","v":0.16917902301189738},0.15068215328647655,0.13255522095556416,0.11479082727127,9.7381721460661735E-2,8.0320797766265634E-2,6.3601092545757451E-2,4.7215781429659431E-2,3.1158176535883375E-2,1.5421723739982841E-2,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16,3.1571967262777889E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO145+AO183+AO202+AO164","v":0.44486598087073476},0.39622739703839488,0.34856158488270178,0.30184908897012253,0.25607084297579485,0.21120816190135377,0.16724273444840149,0.12415661554450827,8.1932219018692909E-2,4.0552310423393856E-2,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16,7.8409501114151681E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO146+AO184+AO203+AO165","v":2.3071969043352607},1.8269271211788458,1.3562627336855593,0.89501163394213845,0.44298555619358604,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15,4.7184478546569153E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO147+AO185+AO204+AO166","v":0.34523314338599392},0.30748772811864611,0.27049722115664526,0.23424652433388443,0.19872084144757882,0.16390567221899932,0.1297868063749914,9.6350317847863659E-2,6.3582559091278468E-2,3.147015550982498E-2,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16,5.6898930012039273E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO148+AO186+AO205+AO167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO149+AO187+AO206+AO168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO150+AO188+AO207+AO169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO211:AO226)","v":11.245765536683939},10.399554334916523,9.5702673571844521,8.7575661190070253,7.9611189055931471,7.1806006364475454,6.849818577754565,6.5256521602354454,6.2079690710667084,5.8966396436813451,5.59153680484369,5.3782313286625234,5.1691919620049802,4.9643333826805875,4.7635719749426828,4.5668257953595361,4.3740145393680523,4.1850595084963986,3.9998835782421787,3.8184111665930422,3.6405682031768887,3.4662820990290579,3.2954817169641841,3.1280973425406082]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2051"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AP232>=1)*(AP232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,{"$f":"(AQ243>=1)*(AQ243-1)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(AP244>=1)*(AP244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2051"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO326","v":1.6235616247340197},1.5423835434973188,1.4612054622606179,1.380027381023917,1.2988492997872161,1.2176712185505152,1.1364931373138141,1.055315056077113,0.97413697484041195,0.89295889360371095,0.81178081236700994,0.73060273113030894,0.64942464989360793,0.56824656865690693,0.48706848742020592,{"$f":"BD326","v":0.40589040618350491},0.32471232494680391,0.24353424371010293,0.16235616247340195,8.1178081236700977E-2,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.088031903384394,9.5836303082151737,9.0792287130459535,8.5748271178767332,8.070425522707513,7.5660239275382937,7.0616223323690743,6.557220737199855,6.0528191420306356,5.5484175468614163,5.044015951692197,4.5396143565229776,4.0352127613537583,3.5308111661845385,3.0264095710153187,2.5220079758460989,2.0176063806768791,1.5132047855076594,1.0088031903384396,0.50440159516921979,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94559562971933964,0.89831584823337263,0.85103606674740562,0.80375628526143861,0.7564765037754716,0.70919672228950459,0.66191694080353758,0.61463715931757057,0.56735737783160356,0.52007759634563655,0.4727978148596696,0.42551803337370264,0.37823825188773569,0.33095847040176873,0.28367868891580178,0.23639890742983483,0.18911912594386787,0.14183934445790092,9.4559562971933936E-2,4.7279781485966968E-2,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70315727697957797,0.66799941313059907,0.63284154928162017,0.59768368543264128,0.56252582158366238,0.52736795773468348,0.49221009388570458,0.45705223003672568,0.42189436618774678,0.38673650233876788,0.35157863848978899,0.31642077464081009,0.28126291079183119,0.24610504694285229,0.21094718309387339,0.17578931924489449,0.14063145539591559,0.1054735915469367,7.0315727697957797E-2,3.5157863848978899E-2,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8148638094639322,2.6272062221663366,2.439548634868741,2.2518910475711453,2.0642334602735497,1.8765758729759543,1.6889182856783589,1.5012606983807635,1.3136031110831681,1.1259455237855727,0.93828793648797726,0.75063034919038185,0.56297276189278644,0.37531517459519093,0.18765758729759546,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34295107707337513,0.30865596936603762,0.27436086165870011,0.24006575395136259,0.20577064624402508,0.17147553853668757,0.13718043082935005,0.10288532312201254,6.8590215414675026E-2,3.4295107707337513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90180960131323618,0.81162864118191258,0.72144768105058898,0.63126672091926539,0.54108576078794179,0.45090480065661814,0.36072384052529449,0.2705428803939709,0.18036192026264725,9.0180960131323623E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6770317576930927,3.741625406154474,2.8062190546158554,1.8708127030772368,0.9354063515386184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69983900047305114,0.629855100425746,0.55987120037844085,0.48988730033113576,0.41990340028383066,0.34991950023652557,0.27993560018922048,0.20995170014191536,0.13996780009461024,6.998390004730512E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP250:AP265)","v":22.796841680834021},20.811300452370972,18.825759223907927,16.840217995444878,14.854676766981829,12.869135538518783,11.819000661594353,10.768865784669925,9.7187309077454973,8.668596030821071,7.6184611538966429,6.7627862448581801,5.90711133581972,5.0514364267812581,4.1957615177427954,3.340086608704333,2.6720692869634668,2.0040519652226001,1.3360346434817334,0.6680173217408667,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2051"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO154*AO$36","v":1.6235616247340197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.088031903384394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94559562971933964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70315727697957797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8148638094639322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34295107707337513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90180960131323618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6770317576930927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69983900047305114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO269:AO284)","v":22.796841680834021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2051"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AP232>0,AP250/AP232,0)","v":-8.1178081236700977E-2},-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236701005E-2,-8.1178081236701005E-2,-8.1178081236701019E-2,-8.1178081236701005E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700991E-2,-8.1178081236700977E-2,-8.1178081236700977E-2,-8.1178081236700977E-2,-8.1178081236700977E-2,-8.1178081236700977E-2,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.50440159516921967,-0.50440159516921967,-0.50440159516921967,-0.50440159516921956,-0.50440159516921956,-0.50440159516921956,-0.50440159516921956,-0.50440159516921956,-0.50440159516921967,-0.50440159516921967,-0.50440159516921967,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,-0.50440159516921979,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.7279781485966982E-2,-4.7279781485966982E-2,-4.7279781485966982E-2,-4.7279781485966975E-2,-4.7279781485966975E-2,-4.7279781485966975E-2,-4.7279781485966968E-2,-4.7279781485966968E-2,-4.7279781485966961E-2,-4.7279781485966961E-2,-4.7279781485966961E-2,-4.7279781485966961E-2,-4.7279781485966961E-2,-4.7279781485966961E-2,-4.7279781485966961E-2,-4.7279781485966968E-2,-4.7279781485966968E-2,-4.7279781485966975E-2,-4.7279781485966968E-2,-4.7279781485966968E-2,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,-3.5157863848978899E-2,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.18765758729759549,-0.18765758729759546,-0.18765758729759546,-0.18765758729759544,-0.18765758729759544,-0.18765758729759544,-0.18765758729759544,-0.18765758729759544,-0.18765758729759544,-0.18765758729759544,-0.18765758729759546,-0.18765758729759546,-0.18765758729759549,-0.18765758729759546,-0.18765758729759546,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,-3.4295107707337513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.0180960131323623E-2,-9.0180960131323623E-2,-9.0180960131323623E-2,-9.0180960131323623E-2,-9.0180960131323637E-2,-9.0180960131323623E-2,-9.0180960131323623E-2,-9.0180960131323637E-2,-9.0180960131323623E-2,-9.0180960131323623E-2,0,0,0,0,{"$f":"-IF(BD242>0,BD260/BD242,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AP243>0,AP261/AP243,0)","v":-0.93540635153861851},-0.93540635153861851,-0.93540635153861851,-0.9354063515386184,-0.9354063515386184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.998390004730512E-2,-6.9983900047305106E-2,-6.9983900047305106E-2,-6.9983900047305106E-2,-6.9983900047305106E-2,-6.998390004730512E-2,-6.998390004730512E-2,-6.998390004730512E-2,-6.998390004730512E-2,-6.998390004730512E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9855412284630467,-1.9855412284630467,-1.9855412284630467,-1.9855412284630465,-1.9855412284630465,-1.0501348769244281,-1.0501348769244281,-1.0501348769244281,-1.0501348769244283,-1.0501348769244283,-0.85567490903846211,-0.85567490903846211,-0.85567490903846222,-0.85567490903846211,-0.85567490903846211,-0.6680173217408667,-0.6680173217408667,-0.6680173217408667,-0.6680173217408667,-0.6680173217408667,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2051"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO250+AO269+AO288+AO307","v":1.6235616247340197},1.5423835434973188,1.4612054622606179,1.380027381023917,1.2988492997872161,1.2176712185505152,1.1364931373138141,1.055315056077113,0.97413697484041195,0.89295889360371095,0.81178081236700994,0.73060273113030894,0.64942464989360793,0.56824656865690693,0.48706848742020592,0.40589040618350491,0.32471232494680391,0.24353424371010293,0.16235616247340195,8.1178081236700977E-2,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.088031903384394,9.5836303082151737,9.0792287130459535,8.5748271178767332,8.070425522707513,7.5660239275382937,7.0616223323690743,6.557220737199855,6.0528191420306356,5.5484175468614163,5.044015951692197,4.5396143565229776,4.0352127613537583,3.5308111661845385,3.0264095710153187,2.5220079758460989,2.0176063806768791,1.5132047855076594,1.0088031903384396,0.50440159516921979,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94559562971933964,0.89831584823337263,0.85103606674740562,0.80375628526143861,0.7564765037754716,0.70919672228950459,0.66191694080353758,0.61463715931757057,0.56735737783160356,0.52007759634563655,0.4727978148596696,0.42551803337370264,0.37823825188773569,0.33095847040176873,0.28367868891580178,0.23639890742983483,0.18911912594386787,0.14183934445790092,9.4559562971933936E-2,4.7279781485966968E-2,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70315727697957797,0.66799941313059907,0.63284154928162017,0.59768368543264128,0.56252582158366238,0.52736795773468348,0.49221009388570458,0.45705223003672568,0.42189436618774678,0.38673650233876788,0.35157863848978899,0.31642077464081009,0.28126291079183119,0.24610504694285229,0.21094718309387339,0.17578931924489449,0.14063145539591559,0.1054735915469367,7.0315727697957797E-2,3.5157863848978899E-2,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8148638094639322,2.6272062221663366,2.439548634868741,2.2518910475711453,2.0642334602735497,1.8765758729759543,1.6889182856783589,1.5012606983807635,1.3136031110831681,1.1259455237855727,0.93828793648797726,0.75063034919038185,0.56297276189278644,0.37531517459519093,0.18765758729759546,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34295107707337513,0.30865596936603762,0.27436086165870011,0.24006575395136259,0.20577064624402508,0.17147553853668757,0.13718043082935005,0.10288532312201254,6.8590215414675026E-2,3.4295107707337513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90180960131323618,0.81162864118191258,0.72144768105058898,0.63126672091926539,{"$f":"AS260+AS279+AS298+AS317","v":0.54108576078794179},0.45090480065661814,0.36072384052529449,0.2705428803939709,0.18036192026264725,9.0180960131323623E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO261+AO280+AO299+AO318","v":4.6770317576930927},3.741625406154474,2.8062190546158554,1.8708127030772368,0.9354063515386184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69983900047305114,0.629855100425746,0.55987120037844085,0.48988730033113576,0.41990340028383066,0.34991950023652557,0.27993560018922048,0.20995170014191536,0.13996780009461024,6.998390004730512E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO326:AO341)","v":22.796841680834021},20.811300452370972,18.825759223907927,16.840217995444878,14.854676766981829,12.869135538518783,11.819000661594353,10.768865784669925,9.7187309077454973,8.668596030821071,7.6184611538966429,6.7627862448581801,5.90711133581972,5.0514364267812581,4.1957615177427954,3.340086608704333,2.6720692869634668,2.0040519652226001,1.3360346434817334,0.6680173217408667,0,0,0,0]

{"sheet":"2052","index":78,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AP30","v":2052},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0.65755977787790632}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,4.0857605381633775]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.38297631747882205]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.28478619833089019]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,1.1400498712889273]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.13889884475453876]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.36524250887294918]
[null,"Information technology",null,null,null,null,21,null,5,14,1.8942477555913015]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.2834422609469755]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":9.2329640733056877}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412,0.65425581231999219]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2,1.3085116246399844E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2052}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AQ39>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,(AQ39>=1)*(AQ39-1))","v":79},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":78},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":77},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":76},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":75},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":74},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":73},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":72},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":71},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":70},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":69},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":68},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":67},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":66},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":65},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":64},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":63},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":62},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":61},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":60},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":59}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AO$30,AP$30<=$M$2),$M$2-AO$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665,32.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2052"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP115","v":0.65755977787790632},{"$f":"AQ115","v":0.6493402806544325},{"$f":"AR115","v":0.64112078343095869},{"$f":"AS115","v":0.63290128620748487},{"$f":"AT115","v":0.62468178898401105},{"$f":"AU115","v":0.61646229176053724},{"$f":"AV115","v":0.60824279453706342},{"$f":"AW115","v":0.60002329731358961},{"$f":"AX115","v":0.59180380009011579},{"$f":"AY115","v":0.58358430286664198},{"$f":"AZ115","v":0.57536480564316816},{"$f":"BA115","v":0.56714530841969435},{"$f":"BB115","v":0.55892581119622053},{"$f":"BC115","v":0.55070631397274672},{"$f":"BD115","v":0.5424868167492729},{"$f":"BE115","v":0.53426731952579909},{"$f":"BF115","v":0.52604782230232527},{"$f":"BG115","v":0.51782832507885146},{"$f":"BH115","v":0.50960882785537764},{"$f":"BI115","v":0.50138933063190383},{"$f":"BJ115","v":0.49316983340843001},{"$f":"BK115","v":0.4849503361849562}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP117:AP118)","v":4.0857605381633775},{"$f":"SUM(AQ117:AQ118)","v":4.0176645291939881},{"$f":"SUM(AR117:AR118)","v":3.9495685202245983},{"$f":"SUM(AS117:AS118)","v":3.8814725112552084},{"$f":"SUM(AT117:AT118)","v":3.8133765022858186},{"$f":"SUM(AU117:AU118)","v":3.7452804933164288},{"$f":"SUM(AV117:AV118)","v":3.6771844843470394},{"$f":"SUM(AW117:AW118)","v":3.6090884753776495},{"$f":"SUM(AX117:AX118)","v":3.5409924664082597},{"$f":"SUM(AY117:AY118)","v":3.4728964574388703},{"$f":"SUM(AZ117:AZ118)","v":3.4048004484694809},{"$f":"SUM(BA117:BA118)","v":3.3367044395000911},{"$f":"SUM(BB117:BB118)","v":3.2686084305307013},{"$f":"SUM(BC117:BC118)","v":3.2005124215613119},{"$f":"SUM(BD117:BD118)","v":3.1324164125919225},{"$f":"SUM(BE117:BE118)","v":3.0643204036225327},{"$f":"SUM(BF117:BF118)","v":2.9962243946531428},{"$f":"SUM(BG117:BG118)","v":2.9281283856837534},{"$f":"SUM(BH117:BH118)","v":2.8600323767143641},{"$f":"SUM(BI117:BI118)","v":2.7919363677449742},{"$f":"SUM(BJ117:BJ118)","v":2.7238403587755844},{"$f":"SUM(BK117:BK118)","v":2.655744349806195}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP120","v":0.38297631747882205},{"$f":"AQ120","v":0.37340190954185148},{"$f":"AR120","v":0.36382750160488092},{"$f":"AS120","v":0.35425309366791036},{"$f":"AT120","v":0.34467868573093979},{"$f":"AU120","v":0.33510427779396923},{"$f":"AV120","v":0.32552986985699867},{"$f":"AW120","v":0.3159554619200281},{"$f":"AX120","v":0.30638105398305754},{"$f":"AY120","v":0.29680664604608697},{"$f":"AZ120","v":0.28723223810911641},{"$f":"BA120","v":0.27765783017214585},{"$f":"BB120","v":0.26808342223517528},{"$f":"BC120","v":0.25850901429820472},{"$f":"BD120","v":0.24893460636123418},{"$f":"BE120","v":0.23936019842426365},{"$f":"BF120","v":0.22978579048729311},{"$f":"BG120","v":0.22021138255032258},{"$f":"BH120","v":0.21063697461335204},{"$f":"BI120","v":0.2010625666763815},{"$f":"BJ120","v":0.19148815873941097},{"$f":"BK120","v":0.18191375080244043}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28478619833089019,0.27766654337261792,0.27054688841434565,0.26342723345607338,0.25630757849780111,0.24918792353952887,0.24206826858125663,0.23494861362298439,0.22782895866471214,0.2207093037064399,0.21358964874816766,0.20646999378989542,0.19935033883162318,0.1922306838733509,0.18511102891507866,0.17799137395680642,0.17087171899853415,0.16375206404026188,0.15663240908198964,0.1495127541237174,0.14239309916544513,0.13527344420717285]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1400498712889273,1.0944478764373702,1.048845881585813,1.0032438867342559,0.95764189188269877,0.91203989703114163,0.8664379021795845,0.82083590732802736,0.77523391247647033,0.72963191762491331,0.68402992277335617,0.63842792792179914,0.59282593307024212,0.54722393821868498,0.50162194336712784,0.45601994851557076,0.41041795366401368,0.3648159588124566,0.31921396396089952,0.27361196910934243,0.22800997425778535,0.18240797940622827]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13889884475453876,0.12500896027908487,0.11111907580363099,9.7229191328177117E-2,8.3339306852723241E-2,6.9449422377269365E-2,5.5559537901815489E-2,4.1669653426361614E-2,2.7779768950907745E-2,1.3889884475453872E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36524250887294918,0.32871825798565424,0.2921940070983593,0.25566975621106436,0.21914550532376945,0.18262125443647453,0.14609700354917962,0.10957275266188471,7.3048501774589797E-2,3.6524250887294898E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8942477555913015,1.5153982044730412,1.1365486533547808,0.75769910223652048,0.37884955111826024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2834422609469755,0.25509803485227794,0.22675380875758039,0.19840958266288283,0.17006535656818528,0.14172113047348772,0.11337690437879018,8.5032678284092639E-2,5.6688452189395097E-2,2.8344226094697549E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ58:AQ73)","v":9.2329640733056877},8.6367445967903187,8.0405251202749497,7.444305643759578,6.8480861672442073,6.2518666907288374,6.0344967653317276,5.8171268399346188,5.5997569145375072,5.3823869891403984,5.1650170637432895,5.0264054998036256,4.8877939358639626,4.7491823719242996,4.6105708079846357,4.4719592440449718,4.3333476801053088,4.1947361161656458,4.0561245522259828,3.9175129882863193,3.7789014243466559,3.6402898604069929]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2052"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP381","v":0.65755977787790632}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP384","v":4.0857605381633775}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP386","v":0.38297631747882205}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP387","v":0.28478619833089019}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP389","v":1.1400498712889273}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP390","v":0.13889884475453876}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP391","v":0.36524250887294918}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP392","v":1.8942477555913015}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP393","v":0.2834422609469755}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP77:AP92)","v":9.2329640733056877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2052"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2194972234738289E-3,-8.2194972234738289E-3,-8.2194972234738289E-3,-8.2194972234738289E-3,-8.2194972234738289E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738307E-3,-8.2194972234738324E-3,-8.2194972234738324E-3,-8.2194972234738324E-3,-8.2194972234738324E-3,-8.2194972234738324E-3,-8.2194972234738324E-3,-8.2194972234738324E-3,-8.2194972234738341E-3,-8.2194972234738341E-3]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.8096008969389624E-2,-6.8096008969389624E-2,-6.8096008969389624E-2,-6.8096008969389624E-2,-6.8096008969389624E-2,-6.809600896938961E-2,-6.8096008969389624E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.8096008969389624E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.8096008969389624E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.8096008969389624E-2,-6.809600896938961E-2,-6.809600896938961E-2,-6.809600896938961E-2]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5744079369705515E-3,-9.5744079369705515E-3,-9.5744079369705498E-3,-9.5744079369705498E-3,-9.5744079369705498E-3,-9.5744079369705498E-3,-9.5744079369705498E-3,-9.5744079369705481E-3,-9.5744079369705481E-3,-9.5744079369705481E-3,-9.5744079369705463E-3,-9.5744079369705463E-3,-9.5744079369705463E-3,-9.5744079369705446E-3,-9.5744079369705463E-3,-9.5744079369705463E-3,-9.5744079369705463E-3,-9.5744079369705463E-3,-9.5744079369705481E-3,-9.5744079369705481E-3,-9.5744079369705481E-3,-9.5744079369705498E-3]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.1196549582722545E-3,-7.1196549582722545E-3,-7.1196549582722536E-3,-7.1196549582722536E-3,-7.1196549582722528E-3,-7.1196549582722536E-3,-7.1196549582722536E-3,-7.1196549582722545E-3,-7.1196549582722545E-3,-7.1196549582722545E-3,-7.1196549582722554E-3,-7.1196549582722554E-3,-7.1196549582722563E-3,-7.1196549582722554E-3,-7.1196549582722563E-3,-7.1196549582722571E-3,-7.1196549582722563E-3,-7.1196549582722554E-3,-7.1196549582722563E-3,-7.1196549582722571E-3,-7.1196549582722563E-3,-7.1196549582722554E-3]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.5601994851557096E-2,-4.5601994851557089E-2,-4.5601994851557089E-2,-4.5601994851557089E-2,-4.5601994851557082E-2,-4.5601994851557082E-2,-4.5601994851557082E-2,-4.5601994851557075E-2,-4.5601994851557082E-2,-4.5601994851557082E-2,-4.5601994851557075E-2,-4.5601994851557082E-2,-4.5601994851557089E-2,-4.5601994851557082E-2,-4.5601994851557075E-2,-4.5601994851557075E-2,-4.5601994851557075E-2,-4.5601994851557075E-2,-4.5601994851557075E-2,-4.5601994851557075E-2,-4.5601994851557068E-2,-4.5601994851557068E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3889884475453876E-2,-1.3889884475453874E-2,-1.3889884475453874E-2,-1.3889884475453874E-2,-1.3889884475453874E-2,-1.3889884475453872E-2,-1.3889884475453872E-2,-1.3889884475453871E-2,-1.3889884475453872E-2,-1.3889884475453872E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.6524250887294919E-2,-3.6524250887294912E-2,-3.6524250887294912E-2,-3.6524250887294905E-2,-3.6524250887294905E-2,-3.6524250887294905E-2,-3.6524250887294905E-2,-3.6524250887294905E-2,-3.6524250887294898E-2,-3.6524250887294898E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.3788495511182603,-0.3788495511182603,-0.3788495511182603,-0.37884955111826024,-0.37884955111826024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8344226094697549E-2,-2.8344226094697549E-2,-2.8344226094697549E-2,-2.8344226094697549E-2,-2.8344226094697545E-2,-2.8344226094697545E-2,-2.8344226094697545E-2,-2.8344226094697545E-2,-2.8344226094697549E-2,-2.8344226094697549E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.59621947651536999,-0.59621947651536999,-0.59621947651536999,-0.59621947651536988,-0.59621947651536988,-0.21736992539710967,-0.21736992539710967,-0.21736992539710964,-0.21736992539710964,-0.21736992539710964,-0.13861156393966334,-0.13861156393966334,-0.13861156393966334,-0.13861156393966334,-0.13861156393966334,-0.13861156393966331,-0.13861156393966331,-0.13861156393966331,-0.13861156393966334,-0.13861156393966331,-0.13861156393966331,-0.13861156393966331]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65755977787790632,0.6493402806544325,0.64112078343095869,0.63290128620748487,0.62468178898401105,0.61646229176053724,0.60824279453706342,0.60002329731358961,0.59180380009011579,0.58358430286664198,0.57536480564316816,0.56714530841969435,0.55892581119622053,0.55070631397274672,0.5424868167492729,0.53426731952579909,0.52604782230232527,0.51782832507885146,0.50960882785537764,0.50138933063190383,0.49316983340843001,0.4849503361849562,0.47673083896148238]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0857605381633775,4.0176645291939881,3.9495685202245983,3.8814725112552084,3.8133765022858186,3.7452804933164288,3.6771844843470394,3.6090884753776495,3.5409924664082597,3.4728964574388703,3.4048004484694809,3.3367044395000911,3.2686084305307013,3.2005124215613119,3.1324164125919225,3.0643204036225327,2.9962243946531428,2.9281283856837534,2.8600323767143641,2.7919363677449742,2.7238403587755844,2.655744349806195,2.5876483408368056]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38297631747882205,0.37340190954185148,0.36382750160488092,0.35425309366791036,0.34467868573093979,0.33510427779396923,0.32552986985699867,0.3159554619200281,0.30638105398305754,0.29680664604608697,0.28723223810911641,0.27765783017214585,0.26808342223517528,0.25850901429820472,0.24893460636123418,0.23936019842426365,0.22978579048729311,0.22021138255032258,0.21063697461335204,0.2010625666763815,0.19148815873941097,0.18191375080244043,0.17233934286546987]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28478619833089019,0.27766654337261792,0.27054688841434565,0.26342723345607338,0.25630757849780111,0.24918792353952887,0.24206826858125663,0.23494861362298439,0.22782895866471214,0.2207093037064399,0.21358964874816766,0.20646999378989542,0.19935033883162318,0.1922306838733509,0.18511102891507866,0.17799137395680642,0.17087171899853415,0.16375206404026188,0.15663240908198964,0.1495127541237174,0.14239309916544513,0.13527344420717285,0.12815378924890061]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1400498712889273,1.0944478764373702,1.048845881585813,1.0032438867342559,0.95764189188269877,0.91203989703114163,0.8664379021795845,0.82083590732802736,0.77523391247647033,0.72963191762491331,0.68402992277335617,0.63842792792179914,0.59282593307024212,0.54722393821868498,0.50162194336712784,0.45601994851557076,0.41041795366401368,0.3648159588124566,0.31921396396089952,0.27361196910934243,0.22800997425778535,0.18240797940622827,0.13680598455467119]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13889884475453876,0.12500896027908487,0.11111907580363099,9.7229191328177117E-2,8.3339306852723241E-2,6.9449422377269365E-2,5.5559537901815489E-2,4.1669653426361614E-2,2.7779768950907745E-2,1.3889884475453872E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36524250887294918,0.32871825798565424,0.2921940070983593,0.25566975621106436,0.21914550532376945,0.18262125443647453,0.14609700354917962,0.10957275266188471,7.3048501774589797E-2,3.6524250887294898E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8942477555913015,1.5153982044730412,1.1365486533547808,0.75769910223652048,0.37884955111826024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2834422609469755,0.25509803485227794,0.22675380875758039,0.19840958266288283,0.17006535656818528,0.14172113047348772,0.11337690437879018,8.5032678284092639E-2,5.6688452189395097E-2,2.8344226094697549E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP115:AP130)","v":9.2329640733056877},8.6367445967903187,8.0405251202749497,7.444305643759578,6.8480861672442073,6.2518666907288374,6.0344967653317276,5.8171268399346188,5.5997569145375072,5.3823869891403984,5.1650170637432895,5.0264054998036256,4.8877939358639626,4.7491823719242996,4.6105708079846357,4.4719592440449718,4.3333476801053088,4.1947361161656458,4.0561245522259828,3.9175129882863193,3.7789014243466559,3.6402898604069929,3.5016782964673299]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2052"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP211","v":0.65755977787790632},0.64114850105013299,0.62506544975891509,0.60930405949352162,0.59385789703343594,0.578720657822552,0.56388616339588571,0.54934835885775279,0.53510131041038256,0.5211392029319597,0.50745633760310527,0.49404712958082797,0.48090610571899622,0.46802790233440111,0.4554072630174979,{"$f":"BE211","v":0.44303903648693271},0.43091817448697883,0.41903972972702408,0.40739885386226837,0.39599079551480781,0.38481089833429644,0.37385459909739532]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP213:AP214)","v":4.0857605381633775},3.969431153366298,3.8554283562651603,3.743705615106045,3.6342173287701121,3.526918808160898,3.4217662579638679,3.3187167587707784,3.2177282495615511,3.118759510536508,3.0217701462919657,2.9267205693323146,2.8335719839118565,2.7422863701998073,2.6528264687619991,2.5651557653529471,2.479238476012076,2.3950395324580227,2.3125245677750503,2.2316599023857373,2.1524125303042108,2.0747501056643145]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP216","v":0.38297631747882205},0.36915793044738238,0.35561591115657148,0.3423447322515768,0.329338976924682,0.3165933367043251,0.30410260928837535,0.29186169642074461,0.27986560181046649,0.26810942909239394,0.25658837982868282,0.24529775155024591,0.23423293583737775,0.22338941643876697,0.21276276742812839,{"$f":"BE216","v":0.20234865139770258},0.1921428176878853,0.18214110065226435,0.17233941795735583,0.16273376891634547,0.15332023285615531,0.14409496751716896]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28478619833089019,0.27451066501422189,0.26444064236388692,0.25457202016655867,0.24490077041317698,0.23542294565486294,0.22613467739171517,0.21703217449383033,0.20811172165390321,0.19936967787077461,0.1908024749633086,0.18240661611399192,0.17417867444166157,0.16611529160277783,0.15821317642067176,0.1504691035422078,0.14287991212131312,0.13544250452883635,0.12815384508820912,0.12101095883639443,0.11401093030961602,0.10715090235337318]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1400498712889273,1.0825493180265027,1.0261987758293265,0.97097524447609385,0.91685618374992583,0.86381950423828113,0.81184355831686938,0.76090713131388588,0.71098943285096194,0.66207008835729653,0.61412913075350439,0.56714699230178811,0.52110449661910618,0.47598285085007791,0.43176363799643019,0.38842880939985547,0.34596067737521219,0.30434190799106181,0.26355551399459443,0.22358484787805638,0.18441359508384911,0.14602576734552597]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13889884475453876,0.12371260126703808,0.10883008264928741,9.4245214403891761E-2,7.9952043523404015E-2,6.5944736060526032E-2,5.221757474690561E-2,3.8764956659557592E-2,2.558139093395654E-2,1.2661496522867507E-2,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36524250887294918,0.32530940733036784,0.28617496781863816,0.24782321709714306,0.21023850139007788,0.173405479997154,0.13730911903208859,0.10193468528632449,6.7267740215475672E-2,3.3294134046043831E-2,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8942477555913015,1.4999381250985919,1.1135146872157367,0.73481971809053848,0.36369864834784421,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2834422609469755,0.25245263538892837,0.2220828023420422,0.19232036595609373,0.16315317829786424,0.13456933439279933,0.10655716736583573,7.9105243679411408E-2,5.2202358466715559E-2,2.5837530958273631E-2,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ135:AQ150)","v":9.2329640733056877},8.5382103369894651,7.8573516753995651,7.190110187041463,6.5362135284505234,5.8953948030314018,5.6238171275015469,5.3576710054822891,5.0968478059034164,4.8412410703161228,4.590746469440572,4.4156190588791739,4.2439941965290036,4.0758018314258369,3.9109733136247322,3.7494413661796511,3.5911400576834711,3.4360047753572145,3.2839721986774828,3.1349802735313466,2.9889681868881328,2.8458763419777835]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2052"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP381","v":0.65755977787790632}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP384","v":4.0857605381633775}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP386","v":0.38297631747882205}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP387","v":0.28478619833089019}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP389","v":1.1400498712889273}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP390","v":0.13889884475453876}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP391","v":0.36524250887294918}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP392","v":1.8942477555913015}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP393","v":0.2834422609469755}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AP396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP154:AP169)","v":9.2329640733056877},{"$f":"SUM(AQ154:AQ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2052"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6411276827773338E-2,-1.608305129121787E-2,-1.5761390265393513E-2,-1.5446162460085641E-2,-1.5137239210883927E-2,-1.4834494426666248E-2,-1.4537804538132922E-2,-1.4247048447370266E-2,-1.396210747842286E-2,-1.3682865328854403E-2,-1.3409208022277313E-2,-1.3141023861831766E-2,-1.2878203384595131E-2,-1.2620639316903227E-2,-1.2368226530565163E-2,-1.2120861999953859E-2,-1.187844475995478E-2,-1.1640875864755686E-2,-1.1408058347460571E-2,-1.1179897180511359E-2,-1.0956299236901133E-2,-1.0737173252163111E-2,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11632938479707949,-0.11400279710113789,-0.11172274115911512,-0.10948828633593281,-0.10729852060921416,-0.10515255019702986,-0.10304949919308928,-0.10098850920922749,-9.896873902504294E-2,-9.6989364244542089E-2,-9.504957695965123E-2,-9.3148585420458216E-2,-9.1285613712049046E-2,-8.9459901437808048E-2,-8.7670703409051892E-2,-8.5917289340870853E-2,-8.4198943554053426E-2,-8.2514964682972355E-2,-8.0864665389312904E-2,-7.9247372081526657E-2,-7.7662424639896116E-2,-7.6109176147098195E-2,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3818387031439684E-2,-1.3542019290810888E-2,-1.3271178904994671E-2,-1.3005755326894776E-2,-1.2745640220356879E-2,-1.2490727415949742E-2,-1.2240912867630746E-2,-1.1996094610278132E-2,-1.1756172718072569E-2,-1.1521049263711119E-2,-1.1290628278436896E-2,-1.1064815712868157E-2,-1.0843519398610793E-2,-1.0626649010638575E-2,-1.0414116030425805E-2,-1.0205833709817289E-2,-1.0001717035620942E-2,-9.8016826949085239E-3,-9.6056490410103522E-3,-9.4135360601901464E-3,-9.2252653389863423E-3,-9.0407600322066142E-3,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0275533316668327E-2,-1.0070022650334959E-2,-9.8686221973282601E-3,-9.6712497533816937E-3,-9.4778247583140601E-3,-9.2882682631477784E-3,-9.1025028978848239E-3,-8.9204528399271284E-3,-8.742043783128586E-3,-8.5672029074660115E-3,-8.3958588493166907E-3,-8.2279416723303571E-3,-8.0633828388837515E-3,-7.9021151821060745E-3,-7.744072878463952E-3,-7.5891914208946745E-3,-7.4374075924767804E-3,-7.288659440627245E-3,-7.1428862518146986E-3,-7.0000285267784049E-3,-6.860027956242837E-3,-6.7228273971179798E-3,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.7500553262424724E-2,-5.6350542197176223E-2,-5.5223531353232699E-2,-5.4119060726168046E-2,-5.3036679511644681E-2,-5.1975945921411783E-2,-5.0936427002983543E-2,-4.9917698462923883E-2,-4.8919344493665397E-2,-4.7940957603792099E-2,-4.6982138451716247E-2,-4.6042495682681928E-2,-4.512164576902828E-2,-4.4219212853647716E-2,-4.3334828596574754E-2,-4.2468132024643258E-2,-4.1618769384150392E-2,-4.0786393996467392E-2,-3.9970666116538031E-2,-3.917125279420728E-2,-3.8387827738323124E-2,-3.7620071183556668E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5186243487500681E-2,-1.4882518617750666E-2,-1.4584868245395654E-2,-1.4293170880487739E-2,-1.4007307462877983E-2,-1.3727161313620423E-2,-1.3452618087348014E-2,-1.3183565725601054E-2,-1.2919894411089032E-2,-1.2661496522867252E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,-3.9933101542581319E-2,-3.9134439511729686E-2,-3.835175072149509E-2,-3.7584715707065182E-2,-3.6833021392923881E-2,-3.6096360965065404E-2,-3.5374433745764093E-2,-3.4666945070848817E-2,-3.397360616943184E-2,-3.32941340460432E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.39430963049270956,-0.38642343788285533,-0.37869496912519823,-0.37112106974269427,-0.36369864834784038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0989625558047133E-2,-3.0369833046886188E-2,-2.9762436385948464E-2,-2.9167187658229496E-2,-2.8583843905064899E-2,-2.8012167026963606E-2,-2.7451923686424327E-2,-2.6902885212695845E-2,-2.6364827508441928E-2,-2.583753095827309E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ192:AQ207)","v":-0.69475373631622428},-0.68085866158989972,-0.66724148835810171,-0.65389665859093959,-0.64081872541912077,-0.27157767552985485,-0.26614612201925775,-0.26082319957887262,-0.25560673558729513,-0.25049460087554926,-0.17512741056139838,-0.17162486235017041,-0.16819236510316701,-0.16482851780110364,-0.16153194744508156,-0.15830130849617993,-0.15513528232625634,-0.15203257667973122,-0.14899192514613657,-0.14601208664321386,-0.14309184491034957,-0.14023000801214255]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP135+AP173+AP192+AP154","v":0.65755977787790632},0.64114850105013299,0.62506544975891509,0.60930405949352162,0.59385789703343594,0.578720657822552,0.56388616339588571,0.54934835885775279,0.53510131041038256,0.5211392029319597,0.50745633760310527,0.49404712958082797,0.48090610571899622,0.46802790233440111,0.4554072630174979,0.44303903648693271,0.43091817448697883,0.41903972972702408,0.40739885386226837,0.39599079551480781,0.38481089833429644,0.37385459909739532,0.36311742584523221]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP136+AP174+AP193+AP155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP137+AP175+AP194+AP156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP138+AP176+AP195+AP157","v":4.0857605381633775},3.969431153366298,3.8554283562651603,3.743705615106045,3.6342173287701121,3.526918808160898,3.4217662579638679,3.3187167587707784,3.2177282495615511,3.118759510536508,3.0217701462919657,2.9267205693323146,2.8335719839118565,2.7422863701998073,2.6528264687619991,2.5651557653529471,2.479238476012076,2.3950395324580227,2.3125245677750503,2.2316599023857373,2.1524125303042108,2.0747501056643145,1.9986409295172163]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP139+AP177+AP196+AP158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP140+AP178+AP197+AP159","v":0.38297631747882205},0.36915793044738238,0.35561591115657148,0.3423447322515768,0.329338976924682,0.3165933367043251,0.30410260928837535,0.29186169642074461,0.27986560181046649,0.26810942909239394,0.25658837982868282,0.24529775155024591,0.23423293583737775,0.22338941643876697,0.21276276742812839,0.20234865139770258,0.1921428176878853,0.18214110065226435,0.17233941795735583,0.16273376891634547,0.15332023285615531,0.14409496751716896,0.13505420748496236]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP141+AP179+AP198+AP160","v":0.28478619833089019},0.27451066501422189,0.26444064236388692,0.25457202016655867,0.24490077041317698,0.23542294565486294,0.22613467739171517,0.21703217449383033,0.20811172165390321,0.19936967787077461,0.1908024749633086,0.18240661611399192,0.17417867444166157,0.16611529160277783,0.15821317642067176,0.1504691035422078,0.14287991212131312,0.13544250452883635,0.12815384508820912,0.12101095883639443,0.11401093030961602,0.10715090235337318,0.10042807495625521]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP142+AP180+AP199+AP161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143+AP181+AP200+AP162","v":1.1400498712889273},1.0825493180265027,1.0261987758293265,0.97097524447609385,0.91685618374992583,0.86381950423828113,0.81184355831686938,0.76090713131388588,0.71098943285096194,0.66207008835729653,0.61412913075350439,0.56714699230178811,0.52110449661910618,0.47598285085007791,0.43176363799643019,0.38842880939985547,0.34596067737521219,0.30434190799106181,0.26355551399459443,0.22358484787805638,0.18441359508384911,0.14602576734552597,0.10840569616196929]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP144+AP182+AP201+AP163","v":0.13889884475453876},0.12371260126703808,0.10883008264928741,9.4245214403891761E-2,7.9952043523404015E-2,6.5944736060526032E-2,5.221757474690561E-2,3.8764956659557592E-2,2.558139093395654E-2,1.2661496522867507E-2,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16,2.5500435096859064E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP145+AP183+AP202+AP164","v":0.36524250887294918},0.32530940733036784,0.28617496781863816,0.24782321709714306,0.21023850139007788,0.173405479997154,0.13730911903208859,0.10193468528632449,6.7267740215475672E-2,3.3294134046043831E-2,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16,6.3143934525555778E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP146+AP184+AP203+AP165","v":1.8942477555913015},1.4999381250985919,1.1135146872157367,0.73481971809053848,0.36369864834784421,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15,3.8302694349567901E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP147+AP185+AP204+AP166","v":0.2834422609469755},0.25245263538892837,0.2220828023420422,0.19232036595609373,0.16315317829786424,0.13456933439279933,0.10655716736583573,7.9105243679411408E-2,5.2202358466715559E-2,2.5837530958273631E-2,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16,5.4123372450476381E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP148+AP186+AP205+AP167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP149+AP187+AP206+AP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP150+AP188+AP207+AP169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP211:AP226)","v":9.2329640733056877},8.5382103369894651,7.8573516753995651,7.190110187041463,6.5362135284505234,5.8953948030314018,5.6238171275015469,5.3576710054822891,5.0968478059034164,4.8412410703161228,4.590746469440572,4.4156190588791739,4.2439941965290036,4.0758018314258369,3.9109733136247322,3.7494413661796511,3.5911400576834711,3.4360047753572145,3.2839721986774828,3.1349802735313466,2.9889681868881328,2.8458763419777835,2.7056463339656407]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2052"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AQ232>=1)*(AQ232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,{"$f":"(BC243>=1)*(BC243-1)","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},{"$f":"(AQ244>=1)*(AQ244-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2052"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP326","v":1.3664291936600828},1.2981077339770786,1.2297862742940744,1.1614648146110702,1.093143354928066,1.0248218952450618,0.95650043556205766,0.88817897587905359,0.81985751619604952,0.75153605651304534,0.68321459683004115,0.61489313714703708,0.54657167746403301,0.47825021778102889,0.40992875809802476,{"$f":"BE326","v":0.34160729841502063},0.27328583873201651,0.20496437904901238,0.13664291936600825,6.8321459683004127E-2,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4903345147844274,8.0658177890452052,7.6413010633059839,7.2167843375667626,6.7922676118275414,6.3677508860883201,5.9432341603490988,5.5187174346098775,5.0942007088706562,4.669683983131435,4.2451672573922137,3.8206505316529924,3.3961338059137711,2.9716170801745498,2.5471003544353286,2.1225836286961073,1.6980669029568858,1.2735501772176643,0.84903345147844278,0.42451672573922139,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79583642170501079,0.7560446006197602,0.71625277953450972,0.67646095844925913,0.63666913736400854,0.59687731627875795,0.55708549519350747,0.517293674108257,0.47750185302300646,0.43771003193775593,0.39791821085250539,0.35812638976725486,0.31833456868200433,0.27854274759675379,0.23875092651150326,0.19895910542625272,0.15916728434100219,0.11937546325575164,7.9583642170501095E-2,3.9791821085250548E-2,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59179437131425805,0.56220465274854514,0.53261493418283223,0.50302521561711933,0.47343549705140642,0.44384577848569351,0.4142560599199806,0.38466634135426769,0.35507662278855479,0.32548690422284188,0.29589718565712897,0.26630746709141606,0.23671774852570315,0.20712802995999025,0.17753831139427736,0.14794859282856448,0.11835887426285159,8.8769155697138696E-2,5.9179437131425802E-2,2.9589718565712901E-2,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3690582647633556,2.2111210471124654,2.0531838294615752,1.8952466118106848,1.7373093941597944,1.5793721765089039,1.4214349588580135,1.2634977412071231,1.1055605235562327,0.94762330590534227,0.78968608825445186,0.63174887060356144,0.47381165295267108,0.31587443530178072,0.15793721765089036,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28863601884344886,0.25977241695910397,0.23090881507475908,0.20204521319041419,0.17318161130606929,0.1443180094217244,0.11545440753737952,8.6590805653034647E-2,5.7727203768689769E-2,2.8863601884344885E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75898502870763618,0.68308652583687257,0.60718802296610896,0.53128952009534536,0.45539101722458175,0.37949251435381814,0.30359401148305454,0.2276955086122909,0.15179700574152727,7.5898502870763634E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9363043792280763,3.1490435033824609,2.3617826275368454,1.5745217516912304,0.78726087584561522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58900162860460104,0.53010146574414096,0.47120130288368084,0.41230114002322071,0.35340097716276059,0.29450081430230046,0.23560065144184036,0.17670048858138027,0.11780032572092017,5.8900162860460084E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ250:AQ265)","v":19.186379821610895},17.515299735425632,15.844219649240374,14.173139563055107,12.502059476869842,10.830979390684579,9.9471601803449339,9.0633409700052852,8.1795217596656347,7.2957025493259877,6.4118833389863408,5.6917263962622622,4.9715694535381827,4.2514125108141032,3.5312555680900237,2.8110986253659451,2.2488789002927563,1.6866591752195668,1.1244394501463779,0.56221972507318896,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2052"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP154*AP$36","v":1.3664291936600828},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4903345147844274,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79583642170501079,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59179437131425805,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3690582647633556,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28863601884344886,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75898502870763618,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9363043792280763,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58900162860460104,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP269:AP284)","v":19.186379821610895},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2052"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AQ232>0,AQ250/AQ232,0)","v":-6.832145968300414E-2},-6.832145968300414E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004113E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004113E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,-6.8321459683004127E-2,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42451672573922139,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922133,-0.42451672573922139,-0.42451672573922139,-0.42451672573922139,-0.42451672573922139,-0.42451672573922145,-0.42451672573922145,-0.42451672573922145,-0.42451672573922145,-0.42451672573922139,-0.42451672573922139,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9791821085250541E-2,-3.9791821085250534E-2,-3.9791821085250541E-2,-3.9791821085250534E-2,-3.9791821085250534E-2,-3.9791821085250527E-2,-3.9791821085250534E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250541E-2,-3.9791821085250548E-2,-3.9791821085250548E-2,-3.9791821085250548E-2,-3.9791821085250548E-2,-3.9791821085250548E-2,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,-2.9589718565712898E-2,-2.9589718565712898E-2,-2.9589718565712898E-2,-2.9589718565712894E-2,-2.9589718565712894E-2,-2.9589718565712891E-2,-2.9589718565712894E-2,-2.9589718565712898E-2,-2.9589718565712898E-2,-2.9589718565712898E-2,-2.9589718565712901E-2,-2.9589718565712901E-2,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15793721765089036,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089039,-0.15793721765089036,-0.15793721765089036,-0.15793721765089036,-0.15793721765089036,-0.15793721765089036,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8863601884344885E-2,-2.8863601884344885E-2,-2.8863601884344885E-2,-2.8863601884344885E-2,-2.8863601884344881E-2,-2.8863601884344881E-2,-2.8863601884344881E-2,-2.8863601884344881E-2,-2.8863601884344885E-2,-2.8863601884344885E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.5898502870763621E-2,-7.5898502870763621E-2,-7.5898502870763621E-2,-7.5898502870763621E-2,-7.5898502870763621E-2,-7.5898502870763634E-2,-7.5898502870763634E-2,-7.5898502870763634E-2,-7.5898502870763634E-2,-7.5898502870763634E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.78726087584561522,{"$f":"-IF(AR243>0,AR261/AR243,0)","v":-0.78726087584561522},-0.7872608758456151,-0.78726087584561522,-0.78726087584561522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AQ244>0,AQ262/AQ244,0)","v":-5.8900162860460105E-2},-5.8900162860460105E-2,-5.8900162860460105E-2,-5.8900162860460105E-2,-5.8900162860460098E-2,-5.8900162860460091E-2,-5.8900162860460091E-2,-5.8900162860460091E-2,-5.8900162860460084E-2,-5.8900162860460084E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6710800861852633,-1.6710800861852633,-1.6710800861852633,-1.6710800861852633,-1.6710800861852633,-0.88381921033964783,-0.88381921033964794,-0.88381921033964794,-0.88381921033964794,-0.88381921033964794,-0.72015694272407926,-0.72015694272407926,-0.72015694272407926,-0.72015694272407926,-0.72015694272407949,-0.56221972507318907,-0.56221972507318907,-0.56221972507318907,-0.56221972507318896,-0.56221972507318896,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2052"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP250+AP269+AP288+AP307","v":1.3664291936600828},1.2981077339770786,1.2297862742940744,1.1614648146110702,1.093143354928066,1.0248218952450618,0.95650043556205766,0.88817897587905359,0.81985751619604952,0.75153605651304534,0.68321459683004115,0.61489313714703708,0.54657167746403301,0.47825021778102889,0.40992875809802476,0.34160729841502063,0.27328583873201651,0.20496437904901238,0.13664291936600825,6.8321459683004127E-2,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4903345147844274,8.0658177890452052,7.6413010633059839,7.2167843375667626,6.7922676118275414,6.3677508860883201,5.9432341603490988,5.5187174346098775,5.0942007088706562,4.669683983131435,4.2451672573922137,3.8206505316529924,3.3961338059137711,2.9716170801745498,2.5471003544353286,2.1225836286961073,1.6980669029568858,1.2735501772176643,0.84903345147844278,0.42451672573922139,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79583642170501079,0.7560446006197602,0.71625277953450972,0.67646095844925913,0.63666913736400854,0.59687731627875795,0.55708549519350747,0.517293674108257,0.47750185302300646,0.43771003193775593,0.39791821085250539,0.35812638976725486,0.31833456868200433,0.27854274759675379,0.23875092651150326,0.19895910542625272,0.15916728434100219,0.11937546325575164,7.9583642170501095E-2,3.9791821085250548E-2,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59179437131425805,0.56220465274854514,0.53261493418283223,0.50302521561711933,0.47343549705140642,0.44384577848569351,0.4142560599199806,0.38466634135426769,0.35507662278855479,0.32548690422284188,0.29589718565712897,0.26630746709141606,0.23671774852570315,0.20712802995999025,0.17753831139427736,0.14794859282856448,0.11835887426285159,8.8769155697138696E-2,5.9179437131425802E-2,2.9589718565712901E-2,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3690582647633556,2.2111210471124654,2.0531838294615752,1.8952466118106848,1.7373093941597944,1.5793721765089039,1.4214349588580135,1.2634977412071231,1.1055605235562327,0.94762330590534227,0.78968608825445186,0.63174887060356144,0.47381165295267108,0.31587443530178072,0.15793721765089036,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28863601884344886,0.25977241695910397,0.23090881507475908,0.20204521319041419,0.17318161130606929,0.1443180094217244,0.11545440753737952,8.6590805653034647E-2,5.7727203768689769E-2,2.8863601884344885E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75898502870763618,0.68308652583687257,0.60718802296610896,0.53128952009534536,0.45539101722458175,0.37949251435381814,0.30359401148305454,0.2276955086122909,0.15179700574152727,7.5898502870763634E-2,0,0,0,0,{"$f":"BD260+BD279+BD298+BD317","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP261+AP280+AP299+AP318","v":3.9363043792280763},3.1490435033824609,2.3617826275368454,1.5745217516912304,0.78726087584561522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58900162860460104,0.53010146574414096,0.47120130288368084,0.41230114002322071,0.35340097716276059,0.29450081430230046,0.23560065144184036,0.17670048858138027,0.11780032572092017,5.8900162860460084E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP326:AP341)","v":19.186379821610895},17.515299735425632,15.844219649240374,14.173139563055107,12.502059476869842,10.830979390684579,9.9471601803449339,9.0633409700052852,8.1795217596656347,7.2957025493259877,6.4118833389863408,5.6917263962622622,4.9715694535381827,4.2514125108141032,3.5312555680900237,2.8110986253659451,2.2488789002927563,1.6866591752195668,1.1244394501463779,0.56221972507318896,0,0,0]

{"sheet":"2053","index":79,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AQ30","v":2053},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0.51461544494188294}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,3.1975731302460191]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.29972260264702821]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.22287764717046049]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0.8922189153093576]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0.10870417139252483]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.28584387692010277]
[null,"Information technology",null,null,null,null,21,null,5,14,1.4824646889438855]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.22182586304669721]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":7.2258463406179585}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195,0.66760797175509412]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2,1.3352159435101882E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2053}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AR39>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,(AR39>=1)*(AR39-1))","v":79},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":78},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":77},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":76},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":75},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":74},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":73},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":72},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":71},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":70},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":69},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":68},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":67},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":66},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":65},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":64},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":63},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":62},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":61},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":60}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AP$30,AQ$30<=$M$2),$M$2-AP$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665,33.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2053"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ115","v":0.51461544494188294},{"$f":"AR115","v":0.50818275188010942},{"$f":"AS115","v":0.5017500588183359},{"$f":"AT115","v":0.49531736575656238},{"$f":"AU115","v":0.48888467269478886},{"$f":"AV115","v":0.48245197963301534},{"$f":"AW115","v":0.47601928657124182},{"$f":"AX115","v":0.4695865935094683},{"$f":"AY115","v":0.46315390044769478},{"$f":"AZ115","v":0.45672120738592126},{"$f":"BA115","v":0.45028851432414774},{"$f":"BB115","v":0.44385582126237422},{"$f":"BC115","v":0.4374231282006007},{"$f":"BD115","v":0.43099043513882718},{"$f":"BE115","v":0.42455774207705366},{"$f":"BF115","v":0.41812504901528014},{"$f":"BG115","v":0.41169235595350662},{"$f":"BH115","v":0.4052596628917331},{"$f":"BI115","v":0.39882696982995958},{"$f":"BJ115","v":0.39239427676818606},{"$f":"BK115","v":0.38596158370641254}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ117:AQ118)","v":3.1975731302460191},{"$f":"SUM(AR117:AR118)","v":3.1442802447419189},{"$f":"SUM(AS117:AS118)","v":3.0909873592378188},{"$f":"SUM(AT117:AT118)","v":3.0376944737337186},{"$f":"SUM(AU117:AU118)","v":2.9844015882296184},{"$f":"SUM(AV117:AV118)","v":2.9311087027255183},{"$f":"SUM(AW117:AW118)","v":2.8778158172214181},{"$f":"SUM(AX117:AX118)","v":2.8245229317173179},{"$f":"SUM(AY117:AY118)","v":2.7712300462132178},{"$f":"SUM(AZ117:AZ118)","v":2.7179371607091176},{"$f":"SUM(BA117:BA118)","v":2.6646442752050175},{"$f":"SUM(BB117:BB118)","v":2.6113513897009173},{"$f":"SUM(BC117:BC118)","v":2.5580585041968171},{"$f":"SUM(BD117:BD118)","v":2.504765618692717},{"$f":"SUM(BE117:BE118)","v":2.4514727331886168},{"$f":"SUM(BF117:BF118)","v":2.3981798476845166},{"$f":"SUM(BG117:BG118)","v":2.3448869621804165},{"$f":"SUM(BH117:BH118)","v":2.2915940766763163},{"$f":"SUM(BI117:BI118)","v":2.2383011911722162},{"$f":"SUM(BJ117:BJ118)","v":2.1850083056681155},{"$f":"SUM(BK117:BK118)","v":2.1317154201640154}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ120","v":0.29972260264702821},{"$f":"AR120","v":0.29222953758085252},{"$f":"AS120","v":0.28473647251467682},{"$f":"AT120","v":0.27724340744850112},{"$f":"AU120","v":0.26975034238232543},{"$f":"AV120","v":0.26225727731614973},{"$f":"AW120","v":0.25476421224997403},{"$f":"AX120","v":0.24727114718379833},{"$f":"AY120","v":0.23977808211762264},{"$f":"AZ120","v":0.23228501705144694},{"$f":"BA120","v":0.22479195198527124},{"$f":"BB120","v":0.21729888691909555},{"$f":"BC120","v":0.20980582185291985},{"$f":"BD120","v":0.20231275678674415},{"$f":"BE120","v":0.19481969172056846},{"$f":"BF120","v":0.18732662665439276},{"$f":"BG120","v":0.17983356158821706},{"$f":"BH120","v":0.17234049652204136},{"$f":"BI120","v":0.16484743145586564},{"$f":"BJ120","v":0.15735436638968991},{"$f":"BK120","v":0.14986130132351422}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22287764717046049,0.21730570599119897,0.21173376481193745,0.20616182363267593,0.20058988245341441,0.1950179412741529,0.18944600009489138,0.18387405891562986,0.17830211773636834,0.17273017655710682,0.1671582353778453,0.16158629419858378,0.15601435301932226,0.15044241184006074,0.14487047066079922,0.1392985294815377,0.13372658830227618,0.12815464712301466,0.12258270594375316,0.11701076476449165,0.11143882358523015]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8922189153093576,0.85653015869698335,0.8208414020846091,0.78515264547223484,0.74946388885986048,0.71377513224748612,0.67808637563511187,0.64239761902273762,0.60670886241036326,0.5710201057979889,0.53533134918561465,0.49964259257324034,0.46395383596086603,0.42826507934849173,0.39257632273611742,0.35688756612374312,0.32119880951136881,0.2855100528989945,0.2498212962866202,0.21413253967424589,0.17844378306187159]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10870417139252483,9.7833754253272356E-2,8.6963337114019879E-2,7.6092919974767387E-2,6.5222502835514909E-2,5.4352085696262424E-2,4.3481668557009939E-2,3.2611251417757454E-2,2.174083427850497E-2,1.0870417139252485E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28584387692010277,0.2572594892280925,0.22867510153608223,0.20009071384407195,0.17150632615206168,0.14292193846005141,0.11433755076804113,8.5753163076030842E-2,5.7168775384020556E-2,2.8584387692010278E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4824646889438855,1.1859717511551084,0.88947881336633139,0.59298587557755433,0.29649293778877717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22182586304669721,0.1996432767420275,0.17746069043735779,0.15527810413268806,0.13309551782801834,0.11091293152334862,8.8730345218678897E-2,6.6547758914009172E-2,4.4365172609339448E-2,2.2182586304669724E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR58:AR73)","v":7.2258463406179585},6.7592366702695648,6.2926269999211693,5.8260173295727746,5.35940765922438,4.8927979888759845,4.722681256316366,4.5525645237567494,4.3824477911971318,4.2123310586375142,4.0422143260778967,3.9337349846542113,3.8252556432305256,3.7167763018068407,3.6082969603831558,3.4998176189594705,3.3913382775357852,3.2828589361120999,3.174379594688415,3.0659002532647293,2.9574209118410435]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2053"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ381","v":0.51461544494188294}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ384","v":3.1975731302460191}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ386","v":0.29972260264702821}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ387","v":0.22287764717046049}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ389","v":0.8922189153093576}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ390","v":0.10870417139252483}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ391","v":0.28584387692010277}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ392","v":1.4824646889438855}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ393","v":0.22182586304669721}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ77:AQ92)","v":7.2258463406179585},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2053"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.4326930617735366E-3,-6.4326930617735366E-3,-6.4326930617735374E-3,-6.4326930617735374E-3,-6.4326930617735374E-3,-6.4326930617735374E-3,-6.4326930617735383E-3,-6.4326930617735383E-3,-6.4326930617735383E-3,-6.4326930617735392E-3,-6.4326930617735392E-3,-6.4326930617735392E-3,-6.43269306177354E-3,-6.43269306177354E-3,-6.43269306177354E-3,-6.4326930617735409E-3,-6.4326930617735409E-3,-6.4326930617735409E-3,-6.4326930617735418E-3,-6.4326930617735418E-3,-6.4326930617735426E-3]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.3292885504100315E-2,-5.3292885504100322E-2,-5.3292885504100322E-2,-5.3292885504100329E-2,-5.3292885504100329E-2,-5.3292885504100329E-2,-5.3292885504100336E-2,-5.3292885504100336E-2,-5.3292885504100343E-2,-5.3292885504100343E-2,-5.329288550410035E-2,-5.329288550410035E-2,-5.3292885504100357E-2,-5.3292885504100364E-2,-5.3292885504100364E-2,-5.3292885504100371E-2,-5.3292885504100378E-2,-5.3292885504100378E-2,-5.3292885504100385E-2,-5.3292885504100378E-2,-5.3292885504100385E-2]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.4930650661757057E-3,-7.4930650661757057E-3,-7.4930650661757057E-3,-7.4930650661757057E-3,-7.4930650661757065E-3,-7.4930650661757065E-3,-7.4930650661757065E-3,-7.4930650661757074E-3,-7.4930650661757074E-3,-7.4930650661757074E-3,-7.4930650661757083E-3,-7.4930650661757083E-3,-7.4930650661757092E-3,-7.4930650661757092E-3,-7.49306506617571E-3,-7.49306506617571E-3,-7.4930650661757109E-3,-7.4930650661757118E-3,-7.4930650661757109E-3,-7.49306506617571E-3,-7.4930650661757109E-3]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5719411792615123E-3,-5.5719411792615123E-3,-5.5719411792615123E-3,-5.5719411792615114E-3,-5.5719411792615114E-3,-5.5719411792615114E-3,-5.5719411792615114E-3,-5.5719411792615105E-3,-5.5719411792615105E-3,-5.5719411792615105E-3,-5.5719411792615097E-3,-5.5719411792615097E-3,-5.5719411792615097E-3,-5.5719411792615088E-3,-5.5719411792615088E-3,-5.5719411792615079E-3,-5.5719411792615079E-3,-5.5719411792615071E-3,-5.5719411792615071E-3,-5.5719411792615071E-3,-5.5719411792615071E-3]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5688756612374306E-2,-3.5688756612374306E-2,-3.5688756612374306E-2,-3.5688756612374313E-2,-3.5688756612374306E-2,-3.5688756612374306E-2,-3.5688756612374306E-2,-3.5688756612374313E-2,-3.5688756612374306E-2,-3.5688756612374306E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.5688756612374313E-2,-3.568875661237432E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0870417139252483E-2,-1.0870417139252485E-2,-1.0870417139252485E-2,-1.0870417139252483E-2,-1.0870417139252485E-2,-1.0870417139252485E-2,-1.0870417139252485E-2,-1.0870417139252485E-2,-1.0870417139252485E-2,-1.0870417139252485E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8584387692010278E-2,-2.8584387692010278E-2,-2.8584387692010278E-2,-2.8584387692010278E-2,-2.8584387692010282E-2,-2.8584387692010282E-2,-2.8584387692010282E-2,-2.8584387692010282E-2,-2.8584387692010278E-2,-2.8584387692010278E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29649293778877711,-0.29649293778877711,-0.29649293778877711,-0.29649293778877717,-0.29649293778877717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2182586304669721E-2,-2.2182586304669724E-2,-2.2182586304669724E-2,-2.2182586304669721E-2,-2.2182586304669724E-2,-2.2182586304669724E-2,-2.2182586304669724E-2,-2.2182586304669724E-2,-2.2182586304669724E-2,-2.2182586304669724E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.46660967034839496,-0.46660967034839496,-0.46660967034839501,-0.46660967034839507,-0.46660967034839507,-0.17011673255961784,-0.1701167325596179,-0.1701167325596179,-0.1701167325596179,-0.1701167325596179,-0.10847934142368543,-0.10847934142368543,-0.10847934142368543,-0.10847934142368543,-0.10847934142368543,-0.10847934142368543,-0.10847934142368545,-0.10847934142368545,-0.10847934142368545,-0.10847934142368545,-0.10847934142368545]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51461544494188294,0.50818275188010942,0.5017500588183359,0.49531736575656238,0.48888467269478886,0.48245197963301534,0.47601928657124182,0.4695865935094683,0.46315390044769478,0.45672120738592126,0.45028851432414774,0.44385582126237422,0.4374231282006007,0.43099043513882718,0.42455774207705366,0.41812504901528014,0.41169235595350662,0.4052596628917331,0.39882696982995958,0.39239427676818606,0.38596158370641254,0.37952889064463902]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1975731302460191,3.1442802447419189,3.0909873592378188,3.0376944737337186,2.9844015882296184,2.9311087027255183,2.8778158172214181,2.8245229317173179,2.7712300462132178,2.7179371607091176,2.6646442752050175,2.6113513897009173,2.5580585041968171,2.504765618692717,2.4514727331886168,2.3981798476845166,2.3448869621804165,2.2915940766763163,2.2383011911722162,2.1850083056681155,2.1317154201640154,2.0784225346599152]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29972260264702821,0.29222953758085252,0.28473647251467682,0.27724340744850112,0.26975034238232543,0.26225727731614973,0.25476421224997403,0.24727114718379833,0.23977808211762264,0.23228501705144694,0.22479195198527124,0.21729888691909555,0.20980582185291985,0.20231275678674415,0.19481969172056846,0.18732662665439276,0.17983356158821706,0.17234049652204136,0.16484743145586564,0.15735436638968991,0.14986130132351422,0.14236823625733852]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22287764717046049,0.21730570599119897,0.21173376481193745,0.20616182363267593,0.20058988245341441,0.1950179412741529,0.18944600009489138,0.18387405891562986,0.17830211773636834,0.17273017655710682,0.1671582353778453,0.16158629419858378,0.15601435301932226,0.15044241184006074,0.14487047066079922,0.1392985294815377,0.13372658830227618,0.12815464712301466,0.12258270594375316,0.11701076476449165,0.11143882358523015,0.10586688240596864]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8922189153093576,0.85653015869698335,0.8208414020846091,0.78515264547223484,0.74946388885986048,0.71377513224748612,0.67808637563511187,0.64239761902273762,0.60670886241036326,0.5710201057979889,0.53533134918561465,0.49964259257324034,0.46395383596086603,0.42826507934849173,0.39257632273611742,0.35688756612374312,0.32119880951136881,0.2855100528989945,0.2498212962866202,0.21413253967424589,0.17844378306187159,0.14275502644949728]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10870417139252483,9.7833754253272356E-2,8.6963337114019879E-2,7.6092919974767387E-2,6.5222502835514909E-2,5.4352085696262424E-2,4.3481668557009939E-2,3.2611251417757454E-2,2.174083427850497E-2,1.0870417139252485E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28584387692010277,0.2572594892280925,0.22867510153608223,0.20009071384407195,0.17150632615206168,0.14292193846005141,0.11433755076804113,8.5753163076030842E-2,5.7168775384020556E-2,2.8584387692010278E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4824646889438855,1.1859717511551084,0.88947881336633139,0.59298587557755433,0.29649293778877717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22182586304669721,0.1996432767420275,0.17746069043735779,0.15527810413268806,0.13309551782801834,0.11091293152334862,8.8730345218678897E-2,6.6547758914009172E-2,4.4365172609339448E-2,2.2182586304669724E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ115:AQ130)","v":7.2258463406179585},6.7592366702695648,6.2926269999211693,5.8260173295727746,5.35940765922438,4.8927979888759845,4.722681256316366,4.5525645237567494,4.3824477911971318,4.2123310586375142,4.0422143260778967,3.9337349846542113,3.8252556432305256,3.7167763018068407,3.6082969603831558,3.4998176189594705,3.3913382775357852,3.2828589361120999,3.174379594688415,3.0659002532647293,2.9574209118410435,2.8489415704173586]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2053"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ211","v":0.51461544494188294},0.50177175101333316,0.48918493096335441,0.47684984731437524,0.46476146533837565,0.45291485100189605,0.44130516895214605,0.42992768054339103,0.41877774190281114,0.40785080203504281,0.39714240096462988,0.38664816791562517,0.37636381952760056,0.36628515810733647,0.35640806991547763,{"$f":"BF211","v":0.34672852348745598},0.33724256798799479,0.32794633159852282,0.3188360199368403,0.30990791450839139,0.30115837118851146]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ213:AQ214)","v":3.1975731302460191},3.1065321327106132,3.0173119551259155,2.9298761810929115,2.8441891225405675,2.7602158051592705,2.6779219541255994,2.5972739801126017,2.5182389655798643,2.4407846513377813,2.3648794233805401,2.2904922999824437,2.2175929190523092,2.1461515257407773,2.0761389602954763,2.0075266461590813,1.9402865783054142,1.8743913118088202,1.8098139506421582,1.7465281366988294,1.6845080390343672]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ216","v":0.29972260264702821},0.28890814040374324,0.27830996740532393,0.26792375786687306,0.25774527251919116,0.24777035687846291,0.23799493955054923,0.22841503056919382,0.21902671976746552,0.2098261751817718,0.20080964148779196,0.19197343846769171,0.18331395950799345,0.17482767012748918,0.16651110653459497,{"$f":"BF216","v":0.15836087421355866},0.15037364653894306,0.14254616341781978,0.13487522995911896,0.12735771516959216,0.1199905506758559]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22287764717046049,0.21483587161229328,0.20695493156528941,0.19923161031922562,0.19166275549808309,0.18424527777336341,0.17697614960313815,0.16985240399631737,0.16287113330163303,0.15602948802084235,0.14932467564566748,0.14275395951799613,0.13631465771287821,0.13000414194386264,0.12381983649022739,0.11775921714566484,0.11181981018799354,0.10599919136947566,0.10029498492732815,9.4704862614023583E-2,8.9226542746985105E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8922189153093576,0.84721818108403302,0.80311746154321495,0.75989875639321325,0.71754442534621155,0.67603718092014986,0.63536008138260947,0.59549652383581986,0.556430237439966,0.51814527677202926,0.48062601531745125,0.44385713909196478,0.40782364039098806,0.37251081166403088,0.33790423951161286,0.30398979880224319,0.27075364690706089,0.23818221804978223,0.20626221776964918,0.17498061749511878,0.14432464922607899]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10870417139252483,9.681920562631427E-2,8.5171939175427924E-2,7.3757618053559307E-2,6.257158335412806E-2,5.1609269348685441E-2,4.0866201623351674E-2,3.0337995252524584E-2,2.0020353009114034E-2,9.9090636105716948E-3,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28584387692010277,0.25459167520459491,0.22396451752339722,0.19394990299582346,0.16453558075880118,0.13570954496651935,0.10746002989008316,7.9775505115175699E-2,5.2644670835766377E-2,2.6056453241945245E-2,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4824646889438855,1.1738724776080025,0.87145211049883708,0.57508015073185503,0.28463563016021259,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22182586304669721,0.19757295025965946,0.17380509572836247,0.15051259828769142,0.12768595079583381,0.10531583625381334,8.3393124002633282E-2,6.1908865996476825E-2,4.0854293150443491E-2,2.0220811761330827E-2,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR135:AR150)","v":7.2258463406179585},6.6821223855225869,6.149272909529123,5.6270804230555278,5.1153317863114038,4.6138181223021633,4.4012776491301127,4.192987985421504,3.9888641149870669,3.7888227219613184,3.5927821567960847,3.4557250049757253,3.321408996191773,3.1897793075835001,3.0607822127473927,2.9343650598080075,2.8104762499274103,2.6890652162444244,2.5700824032350988,2.4534792464859594,2.3392081528718025]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2053"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ381","v":0.51461544494188294}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ384","v":3.1975731302460191}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ386","v":0.29972260264702821}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ387","v":0.22287764717046049}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ389","v":0.8922189153093576}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ390","v":0.10870417139252483}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ391","v":0.28584387692010277}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ392","v":1.4824646889438855}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ393","v":0.22182586304669721}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AQ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ154:AQ169)","v":7.2258463406179585},{"$f":"SUM(AR154:AR169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2053"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2843693928549752E-2,-1.2586820049978756E-2,-1.2335083648979181E-2,-1.2088381975999596E-2,-1.1846614336479605E-2,-1.1609682049750013E-2,-1.1377488408755011E-2,-1.114993864057991E-2,-1.0926939867768314E-2,-1.0708401070412947E-2,-1.0494233049004688E-2,-1.0284348388024592E-2,-1.00786614202641E-2,-9.8770881918588179E-3,-9.6795464280216414E-3,-9.4859554994612093E-3,-9.2962363894719836E-3,-9.110311661682545E-3,-8.9281054284488914E-3,-8.7495433198799162E-3,-8.5745524534823168E-3,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1040997535405982E-2,-8.9220177584697857E-2,-8.7435774033003913E-2,-8.568705855234382E-2,-8.3973317381296958E-2,-8.2293851033671012E-2,-8.0647974012997573E-2,-7.9035014532737632E-2,-7.7454314242082878E-2,-7.5905227957241223E-2,-7.4387123398096389E-2,-7.2899380930134469E-2,-7.1441393311531765E-2,-7.0012565445301128E-2,-6.8612314136395111E-2,-6.7240067853667207E-2,-6.5895266496593857E-2,-6.4577361166661976E-2,-6.3285813943328745E-2,-6.2020097664462162E-2,-6.0779695711172921E-2,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0814462243284983E-2,-1.0598172998419282E-2,-1.0386209538450897E-2,-1.0178485347681879E-2,-9.9749156407282404E-3,-9.7754173279136752E-3,-9.5799089813554013E-3,-9.3883108017282935E-3,-9.2005445856937276E-3,-9.0165336939798529E-3,-8.8362030201002556E-3,-8.6594789596982497E-3,-8.4862893805042854E-3,-8.3165635928941981E-3,-8.1502323210363142E-3,-7.9872276746155869E-3,-7.827483121123276E-3,-7.6709334587008104E-3,-7.5175147895267941E-3,-7.3671644937362583E-3,-7.2198212038615322E-3,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.04177555816722E-3,-7.880940047003876E-3,-7.7233212460637969E-3,-7.5688548211425219E-3,-7.4174777247196701E-3,-7.2691281702252763E-3,-7.1237456068207698E-3,-6.9812706946843555E-3,-6.841645280790668E-3,-6.7048123751748557E-3,-6.5707161276713569E-3,-6.4393018051179304E-3,-6.3105157690155709E-3,-6.1843054536352589E-3,-6.0606193445625536E-3,-5.9394069576713029E-3,-5.8206188185178764E-3,-5.704206442147519E-3,-5.5901223133045675E-3,-5.4783198670384772E-3,-5.3687534696977074E-3,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.50007342253246E-2,-4.4100719540818102E-2,-4.3218705150001736E-2,-4.2354331047001703E-2,-4.1507244426061664E-2,-4.067709953754043E-2,-3.9863557546789614E-2,-3.9066286395853828E-2,-3.8284960667936754E-2,-3.7519261454578019E-2,-3.6768876225486455E-2,-3.6033498700976725E-2,-3.5312828726957186E-2,-3.4606572152418039E-2,-3.3914440709369678E-2,-3.3236151895182288E-2,-3.2571428857278636E-2,-3.1920000280133067E-2,-3.1281600274530405E-2,-3.0655968269039796E-2,-3.0042848903658995E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1884965766210558E-2,-1.1647266450886347E-2,-1.1414321121868619E-2,-1.1186034699431247E-2,-1.0962314005442621E-2,-1.0743067725333769E-2,-1.0528206370827091E-2,-1.0317642243410551E-2,-1.0111289398542339E-2,-9.9090636105714936E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,-3.1252201715507862E-2,-3.0627157681197704E-2,-3.0014614527573754E-2,-2.9414322237022276E-2,-2.882603579228183E-2,-2.824951507643619E-2,-2.7684524774907463E-2,-2.7130834279409318E-2,-2.6588217593821132E-2,-2.6056453241944711E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.30859221133588305,-0.30242036710916537,-0.29637195976698211,-0.29044452057164244,-0.28463563016020954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4252912787037745E-2,-2.3767854531296987E-2,-2.3292497440671047E-2,-2.2826647491857626E-2,-2.237011454202047E-2,-2.192271225118006E-2,-2.148425800615646E-2,-2.1054572846033331E-2,-2.0633481389112664E-2,-2.0220811761330414E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR192:AR207)","v":-0.54372395509537175},-0.53284947599346433,-0.52219248647359506,-0.51174863674412308,-0.50151366400924058,-0.21254047317205044,-0.20828966370860941,-0.20412387043443719,-0.20004139302574847,-0.19604056516523355,-0.13705715182035916,-0.13431600878395197,-0.13162968860827293,-0.12899709483610744,-0.1264171529393853,-0.12388880988059758,-0.12141103368298563,-0.11898281300932589,-0.1166031567491394,-0.1142710936141566,-0.11198567174187346]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ135+AQ173+AQ192+AQ154","v":0.51461544494188294},0.50177175101333316,0.48918493096335441,0.47684984731437524,0.46476146533837565,0.45291485100189605,0.44130516895214605,0.42992768054339103,0.41877774190281114,0.40785080203504281,0.39714240096462988,0.38664816791562517,0.37636381952760056,0.36628515810733647,0.35640806991547763,0.34672852348745598,0.33724256798799479,0.32794633159852282,0.3188360199368403,0.30990791450839139,0.30115837118851146,0.29258381873502914]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ136+AQ174+AQ193+AQ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ137+AQ175+AQ194+AQ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ138+AQ176+AQ195+AQ157","v":3.1975731302460191},3.1065321327106132,3.0173119551259155,2.9298761810929115,2.8441891225405675,2.7602158051592705,2.6779219541255994,2.5972739801126017,2.5182389655798643,2.4407846513377813,2.3648794233805401,2.2904922999824437,2.2175929190523092,2.1461515257407773,2.0761389602954763,2.0075266461590813,1.9402865783054142,1.8743913118088202,1.8098139506421582,1.7465281366988294,1.6845080390343672,1.6237283433231942]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ139+AQ177+AQ196+AQ158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ140+AQ178+AQ197+AQ159","v":0.29972260264702821},0.28890814040374324,0.27830996740532393,0.26792375786687306,0.25774527251919116,0.24777035687846291,0.23799493955054923,0.22841503056919382,0.21902671976746552,0.2098261751817718,0.20080964148779196,0.19197343846769171,0.18331395950799345,0.17482767012748918,0.16651110653459497,0.15836087421355866,0.15037364653894306,0.14254616341781978,0.13487522995911896,0.12735771516959216,0.1199905506758559,0.11277072947199437]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ141+AQ179+AQ198+AQ160","v":0.22287764717046049},0.21483587161229328,0.20695493156528941,0.19923161031922562,0.19166275549808309,0.18424527777336341,0.17697614960313815,0.16985240399631737,0.16287113330163303,0.15602948802084235,0.14932467564566748,0.14275395951799613,0.13631465771287821,0.13000414194386264,0.12381983649022739,0.11775921714566484,0.11181981018799354,0.10599919136947566,0.10029498492732815,9.4704862614023583E-2,8.9226542746985105E-2,8.3857789277287403E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ142+AQ180+AQ199+AQ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ143+AQ181+AQ200+AQ162","v":0.8922189153093576},0.84721818108403302,0.80311746154321495,0.75989875639321325,0.71754442534621155,0.67603718092014986,0.63536008138260947,0.59549652383581986,0.556430237439966,0.51814527677202926,0.48062601531745125,0.44385713909196478,0.40782364039098806,0.37251081166403088,0.33790423951161286,0.30398979880224319,0.27075364690706089,0.23818221804978223,0.20626221776964918,0.17498061749511878,0.14432464922607899,0.11428180032242]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ144+AQ182+AQ201+AQ163","v":0.10870417139252483},9.681920562631427E-2,8.5171939175427924E-2,7.3757618053559307E-2,6.257158335412806E-2,5.1609269348685441E-2,4.0866201623351674E-2,3.0337995252524584E-2,2.0020353009114034E-2,9.9090636105716948E-3,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16,2.0122792321330962E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ145+AQ183+AQ202+AQ164","v":0.28584387692010277},0.25459167520459491,0.22396451752339722,0.19394990299582346,0.16453558075880118,0.13570954496651935,0.10746002989008316,7.9775505115175699E-2,5.2644670835766377E-2,2.6056453241945245E-2,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16,5.3429483060085659E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ146+AQ184+AQ203+AQ165","v":1.4824646889438855},1.1738724776080025,0.87145211049883708,0.57508015073185503,0.28463563016021259,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15,3.0531133177191805E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ147+AQ185+AQ204+AQ166","v":0.22182586304669721},0.19757295025965946,0.17380509572836247,0.15051259828769142,0.12768595079583381,0.10531583625381334,8.3393124002633282E-2,6.1908865996476825E-2,4.0854293150443491E-2,2.0220811761330827E-2,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16,4.1286418728248009E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ148+AQ186+AQ205+AQ167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ149+AQ187+AQ206+AQ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ150+AQ188+AQ207+AQ169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ211:AQ226)","v":7.2258463406179585},6.6821223855225869,6.149272909529123,5.6270804230555278,5.1153317863114038,4.6138181223021633,4.4012776491301127,4.192987985421504,3.9888641149870669,3.7888227219613184,3.5927821567960847,3.4557250049757253,3.321408996191773,3.1897793075835001,3.0607822127473927,2.9343650598080075,2.8104762499274103,2.6890652162444244,2.5700824032350988,2.4534792464859594,2.3392081528718025,2.227222481129929]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2053"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AR232>=1)*(AR232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,{"$f":"(AT244>=1)*(AT244-1)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},{"$f":"(AR245>=1)*(AR245-1)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2053"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ326","v":1.0962281293222227},1.0414167228561115,0.98660531639000038,0.93179390992388922,0.87698250345777806,0.82217109699166691,0.76735969052555575,0.71254828405944459,0.65773687759333344,0.60292547112722228,0.54811406466111112,0.49330265819500002,0.43849125172888892,0.38367984526277782,0.32886843879666672,{"$f":"BF326","v":0.27405703233055562},0.21924562586444449,0.16443421939833336,0.10962281293222223,5.4811406466111115E-2,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8114349178471656,6.4708631719548073,6.130291426062449,5.7897196801700908,5.4491479342777325,5.1085761883853742,4.7680044424930159,4.4274326966006576,4.0868609507082994,3.7462892048159411,3.4057174589235828,3.0651457130312245,2.7245739671388662,2.384002221246508,2.0434304753541497,1.7028587294617914,1.3622869835694331,1.0217152376770748,0.68114349178471656,0.34057174589235828,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63846577331631649,0.60654248465050065,0.57461919598468481,0.54269590731886896,0.51077261865305312,0.47884932998723728,0.44692604132142144,0.4150027526556056,0.38307946398978976,0.35115617532397392,0.31923288665815808,0.28730959799234229,0.25538630932652651,0.22346302066071069,0.19153973199489488,0.15961644332907907,0.12769315466326325,9.576986599744744E-2,6.3846577331631627E-2,3.1923288665815813E-2,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47477149904236665,0.45103292409024831,0.42729434913812997,0.40355577418601163,0.37981719923389329,0.35607862428177495,0.33234004932965661,0.30860147437753827,0.28486289942541992,0.26112432447330158,0.23738574952118324,0.21364717456906493,0.18990859961694662,0.16617002466482828,0.14243144971270996,0.11869287476059164,9.4954299808473308E-2,7.1215724856354981E-2,4.7477149904236654E-2,2.3738574952118327E-2,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9005948657175196,1.7738885413363517,1.6471822169551837,1.5204758925740158,1.3937695681928479,1.26706324381168,1.1403569194305121,1.0136505950493442,0.88694427066817616,0.76023794628700814,0.63353162190584011,0.50682529752467209,0.38011897314350407,0.25341264876233605,0.12670632438116802,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23156042366471799,0.20840438129824618,0.18524833893177439,0.16209229656530261,0.13893625419883079,0.115780211832359,9.2624169465887196E-2,6.9468127099415397E-2,4.6312084732943598E-2,2.3156042366471799E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60890146526737743,0.54801131874063969,0.48712117221390194,0.4262310256871642,0.36534087916042646,0.30445073263368871,0.24356058610695097,0.18267043958021323,0.12178029305347549,6.0890146526737743E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1579298847719888,2.5263439078175911,1.8947579308631934,1.2631719539087958,0.63158597695439789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47253100013434413,0.42527790012090971,0.3780248001074753,0.33077170009404089,0.28351860008060648,0.23626550006717206,0.18901240005373765,0.14175930004030324,9.4506200026868825E-2,4.7253100013434413E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR250:AR265)","v":15.392417959084018},14.051781352865405,12.711144746646793,11.370508140428178,10.029871534209565,8.6892349279909524,7.9801842987267371,7.2711336694625217,6.5620830401983063,5.8530324109340901,5.1439817816698756,4.5662304413123049,3.988479100954732,3.4107277605971609,2.8329764202395893,2.2552250798820177,1.804180063905614,1.3531350479292106,0.90209003195280701,0.45104501597640351,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2053"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ154*AQ$36","v":1.0962281293222227},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8114349178471656,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63846577331631649,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47477149904236665,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9005948657175196,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23156042366471799,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60890146526737743,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1579298847719888,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47253100013434413,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ269:AQ284)","v":15.392417959084018},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2053"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AR232>0,AR250/AR232,0)","v":-5.4811406466111136E-2},-5.4811406466111136E-2,-5.4811406466111129E-2,-5.4811406466111129E-2,-5.4811406466111129E-2,-5.4811406466111129E-2,-5.4811406466111122E-2,-5.4811406466111122E-2,-5.4811406466111122E-2,-5.4811406466111115E-2,-5.4811406466111115E-2,-5.4811406466111115E-2,-5.4811406466111115E-2,-5.4811406466111115E-2,-5.4811406466111122E-2,-5.4811406466111122E-2,-5.4811406466111122E-2,-5.4811406466111122E-2,-5.4811406466111115E-2,-5.4811406466111115E-2,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,-0.34057174589235828,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1923288665815827E-2,-3.192328866581582E-2,-3.192328866581582E-2,-3.192328866581582E-2,-3.192328866581582E-2,-3.192328866581582E-2,-3.192328866581582E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815806E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,-3.1923288665815813E-2,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3738574952118334E-2,-2.373857495211833E-2,-2.373857495211833E-2,-2.373857495211833E-2,-2.373857495211833E-2,-2.373857495211833E-2,-2.373857495211833E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118324E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118324E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,-2.3738574952118327E-2,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12670632438116797,-0.12670632438116797,-0.12670632438116797,-0.126706324381168,-0.126706324381168,-0.126706324381168,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,-0.12670632438116802,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3156042366471799E-2,-2.3156042366471799E-2,-2.3156042366471799E-2,-2.3156042366471803E-2,-2.3156042366471799E-2,-2.3156042366471799E-2,-2.3156042366471799E-2,-2.3156042366471799E-2,-2.3156042366471799E-2,-2.3156042366471799E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,-6.0890146526737743E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.63158597695439778,-0.63158597695439778,-0.63158597695439778,-0.63158597695439789,-0.63158597695439789,0,0,0,0,0,0,0,{"$f":"-IF(BD243>0,BD261/BD243,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AR244>0,AR262/AR244,0)","v":-4.7253100013434413E-2},-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,-4.7253100013434413E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3406366062186135,-1.3406366062186135,-1.3406366062186135,-1.3406366062186135,-1.3406366062186135,-0.70905062926421558,-0.70905062926421558,-0.70905062926421558,-0.70905062926421558,-0.70905062926421558,-0.57775134035757159,-0.57775134035757159,-0.57775134035757159,-0.57775134035757159,-0.57775134035757159,-0.45104501597640351,-0.45104501597640351,-0.45104501597640351,-0.45104501597640351,-0.45104501597640351,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2053"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ250+AQ269+AQ288+AQ307","v":1.0962281293222227},1.0414167228561115,0.98660531639000038,0.93179390992388922,0.87698250345777806,0.82217109699166691,0.76735969052555575,0.71254828405944459,0.65773687759333344,0.60292547112722228,0.54811406466111112,0.49330265819500002,0.43849125172888892,0.38367984526277782,0.32886843879666672,0.27405703233055562,0.21924562586444449,0.16443421939833336,0.10962281293222223,5.4811406466111115E-2,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8114349178471656,6.4708631719548073,6.130291426062449,5.7897196801700908,5.4491479342777325,5.1085761883853742,4.7680044424930159,4.4274326966006576,4.0868609507082994,3.7462892048159411,3.4057174589235828,3.0651457130312245,2.7245739671388662,2.384002221246508,2.0434304753541497,1.7028587294617914,1.3622869835694331,1.0217152376770748,0.68114349178471656,0.34057174589235828,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63846577331631649,0.60654248465050065,0.57461919598468481,0.54269590731886896,0.51077261865305312,0.47884932998723728,0.44692604132142144,0.4150027526556056,0.38307946398978976,0.35115617532397392,0.31923288665815808,0.28730959799234229,0.25538630932652651,0.22346302066071069,0.19153973199489488,0.15961644332907907,0.12769315466326325,9.576986599744744E-2,6.3846577331631627E-2,3.1923288665815813E-2,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47477149904236665,0.45103292409024831,0.42729434913812997,0.40355577418601163,0.37981719923389329,0.35607862428177495,0.33234004932965661,0.30860147437753827,0.28486289942541992,0.26112432447330158,0.23738574952118324,0.21364717456906493,0.18990859961694662,0.16617002466482828,0.14243144971270996,0.11869287476059164,9.4954299808473308E-2,7.1215724856354981E-2,4.7477149904236654E-2,2.3738574952118327E-2,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9005948657175196,1.7738885413363517,1.6471822169551837,1.5204758925740158,1.3937695681928479,1.26706324381168,1.1403569194305121,1.0136505950493442,0.88694427066817616,0.76023794628700814,0.63353162190584011,0.50682529752467209,0.38011897314350407,0.25341264876233605,0.12670632438116802,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23156042366471799,0.20840438129824618,0.18524833893177439,0.16209229656530261,0.13893625419883079,0.115780211832359,9.2624169465887196E-2,6.9468127099415397E-2,4.6312084732943598E-2,2.3156042366471799E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60890146526737743,0.54801131874063969,0.48712117221390194,0.4262310256871642,0.36534087916042646,0.30445073263368871,0.24356058610695097,0.18267043958021323,0.12178029305347549,6.0890146526737743E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1579298847719888,{"$f":"AR261+AR280+AR299+AR318","v":2.5263439078175911},1.8947579308631934,1.2631719539087958,0.63158597695439789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ262+AQ281+AQ300+AQ319","v":0.47253100013434413},0.42527790012090971,0.3780248001074753,0.33077170009404089,0.28351860008060648,0.23626550006717206,0.18901240005373765,0.14175930004030324,9.4506200026868825E-2,4.7253100013434413E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ326:AQ341)","v":15.392417959084018},14.051781352865405,12.711144746646793,11.370508140428178,10.029871534209565,8.6892349279909524,7.9801842987267371,7.2711336694625217,6.5620830401983063,5.8530324109340901,5.1439817816698756,4.5662304413123049,3.988479100954732,3.4107277605971609,2.8329764202395893,2.2552250798820177,1.804180063905614,1.3531350479292106,0.90209003195280701,0.45104501597640351,0,0]

{"sheet":"2054","index":80,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AR30","v":2054},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0.37087047127948153}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,2.3044109255190999]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.21600257821521379]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0.16062234209294976]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0.64299984164412027]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,7.8340375654570832E-2]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.20600052794312221]
[null,"Information technology",null,null,null,null,21,null,5,14,1.0683751979225955]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0.15986434759920035]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":5.2074866078703543}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261,0.68123262423989195]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2,1.362465248479784E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2054}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AS39>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,(AS39>=1)*(AS39-1))","v":79},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":78},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":77},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":76},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":75},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":74},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":73},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":72},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":71},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":70},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":69},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":68},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":67},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":66},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":65},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":64},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":63},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":62},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":61}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AQ$30,AR$30<=$M$2),$M$2-AQ$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665,34.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2054"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR115","v":0.37087047127948153},{"$f":"AS115","v":0.36623459038848799},{"$f":"AT115","v":0.36159870949749445},{"$f":"AU115","v":0.35696282860650091},{"$f":"AV115","v":0.35232694771550738},{"$f":"AW115","v":0.34769106682451384},{"$f":"AX115","v":0.3430551859335203},{"$f":"AY115","v":0.33841930504252676},{"$f":"AZ115","v":0.33378342415153323},{"$f":"BA115","v":0.32914754326053969},{"$f":"BB115","v":0.32451166236954615},{"$f":"BC115","v":0.31987578147855261},{"$f":"BD115","v":0.31523990058755907},{"$f":"BE115","v":0.31060401969656554},{"$f":"BF115","v":0.305968138805572},{"$f":"BG115","v":0.30133225791457846},{"$f":"BH115","v":0.29669637702358492},{"$f":"BI115","v":0.29206049613259139},{"$f":"BJ115","v":0.28742461524159785},{"$f":"BK115","v":0.28278873435060431}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR117:AR118)","v":2.3044109255190999},{"$f":"SUM(AS117:AS118)","v":2.2660040767604483},{"$f":"SUM(AT117:AT118)","v":2.2275972280017968},{"$f":"SUM(AU117:AU118)","v":2.1891903792431453},{"$f":"SUM(AV117:AV118)","v":2.1507835304844938},{"$f":"SUM(AW117:AW118)","v":2.1123766817258423},{"$f":"SUM(AX117:AX118)","v":2.0739698329671907},{"$f":"SUM(AY117:AY118)","v":2.0355629842085392},{"$f":"SUM(AZ117:AZ118)","v":1.9971561354498875},{"$f":"SUM(BA117:BA118)","v":1.9587492866912357},{"$f":"SUM(BB117:BB118)","v":1.920342437932584},{"$f":"SUM(BC117:BC118)","v":1.8819355891739322},{"$f":"SUM(BD117:BD118)","v":1.8435287404152805},{"$f":"SUM(BE117:BE118)","v":1.8051218916566287},{"$f":"SUM(BF117:BF118)","v":1.766715042897977},{"$f":"SUM(BG117:BG118)","v":1.7283081941393252},{"$f":"SUM(BH117:BH118)","v":1.6899013453806735},{"$f":"SUM(BI117:BI118)","v":1.6514944966220217},{"$f":"SUM(BJ117:BJ118)","v":1.61308764786337},{"$f":"SUM(BK117:BK118)","v":1.5746807991047183}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR120","v":0.21600257821521379},{"$f":"AS120","v":0.21060251375983344},{"$f":"AT120","v":0.20520244930445308},{"$f":"AU120","v":0.19980238484907273},{"$f":"AV120","v":0.19440232039369237},{"$f":"AW120","v":0.18900225593831202},{"$f":"AX120","v":0.18360219148293166},{"$f":"AY120","v":0.17820212702755131},{"$f":"AZ120","v":0.17280206257217096},{"$f":"BA120","v":0.1674019981167906},{"$f":"BB120","v":0.16200193366141025},{"$f":"BC120","v":0.15660186920602989},{"$f":"BD120","v":0.15120180475064954},{"$f":"BE120","v":0.14580174029526921},{"$f":"BF120","v":0.14040167583988886},{"$f":"BG120","v":0.1350016113845085},{"$f":"BH120","v":0.12960154692912818},{"$f":"BI120","v":0.12420148247374783},{"$f":"BJ120","v":0.11880141801836749},{"$f":"BK120","v":0.11340135356298715}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16062234209294976,0.15660678354062602,0.15259122498830227,0.14857566643597853,0.14456010788365478,0.14054454933133104,0.13652899077900729,0.13251343222668355,0.1284978736743598,0.12448231512203606,0.12046675656971231,0.11645119801738857,0.11243563946506482,0.10842008091274108,0.10440452236041733,0.10038896380809359,9.6373405255769845E-2,9.23578467034461E-2,8.8342288151122356E-2,8.4326729598798611E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64299984164412027,0.61727984797835544,0.59155985431259062,0.56583986064682579,0.54011986698106096,0.51439987331529613,0.4886798796495313,0.46295988598376647,0.43723989231800164,0.41151989865223682,0.38579990498647199,0.36007991132070721,0.33435991765494244,0.30863992398917761,0.28291993032341278,0.25719993665764801,0.23147994299188321,0.20575994932611841,0.18003995566035361,0.15431996199458881]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8340375654570832E-2,7.0506338089113746E-2,6.267230052365666E-2,5.4838262958199574E-2,4.7004225392742488E-2,3.9170187827285409E-2,3.133615026182833E-2,2.3502112696371247E-2,1.5668075130914165E-2,7.8340375654570825E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20600052794312221,0.18540047514880997,0.16480042235449777,0.14420036956018556,0.12360031676587334,0.10300026397156112,8.2400211177248897E-2,6.1800158382936676E-2,4.1200105588624455E-2,2.0600052794312228E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0683751979225955,0.85470015833807644,0.64102511875355739,0.42735007916903822,0.21367503958451911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15986434759920035,0.14387791283928031,0.12789147807936027,0.11190504331944023,9.5918608559520196E-2,7.9932173799600159E-2,6.3945739039680122E-2,4.7959304279760091E-2,3.1972869519840061E-2,1.598643475992003E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS58:AS73)","v":5.2074866078703543},4.871212696843032,4.5349387858157089,4.1986648747883875,3.8623909637610643,3.526117052733742,3.4035181812909387,3.2809193098481355,3.1583204384053318,3.0357215669625277,2.9131226955197249,2.8349443491966109,2.7567660028734964,2.6785876565503819,2.6004093102272678,2.5222309639041538,2.4440526175810393,2.3658742712579253,2.2876959249348117,2.2095175786116972]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2054"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR381","v":0.37087047127948153}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR384","v":2.3044109255190999}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR386","v":0.21600257821521379}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR387","v":0.16062234209294976}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR389","v":0.64299984164412027}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR390","v":7.8340375654570832E-2}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR391","v":0.20600052794312221}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR392","v":1.0683751979225955}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR393","v":0.15986434759920035}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR77:AR92)","v":5.2074866078703543},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2054"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.6358808909935188E-3,-4.6358808909935188E-3,-4.6358808909935188E-3,-4.6358808909935188E-3,-4.6358808909935179E-3,-4.6358808909935179E-3,-4.6358808909935179E-3,-4.635880890993517E-3,-4.635880890993517E-3,-4.635880890993517E-3,-4.6358808909935162E-3,-4.6358808909935162E-3,-4.6358808909935162E-3,-4.6358808909935153E-3,-4.6358808909935153E-3,-4.6358808909935144E-3,-4.6358808909935144E-3,-4.6358808909935144E-3,-4.6358808909935136E-3,-4.6358808909935136E-3]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8406848758651663E-2,-3.840684875865167E-2,-3.840684875865167E-2,-3.840684875865167E-2,-3.8406848758651677E-2,-3.8406848758651677E-2,-3.8406848758651684E-2,-3.8406848758651684E-2,-3.8406848758651684E-2,-3.8406848758651684E-2,-3.8406848758651677E-2,-3.8406848758651677E-2,-3.8406848758651677E-2,-3.8406848758651677E-2,-3.8406848758651677E-2,-3.840684875865167E-2,-3.840684875865167E-2,-3.840684875865167E-2,-3.840684875865167E-2,-3.8406848758651663E-2]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.400064455380345E-3,-5.400064455380345E-3,-5.4000644553803441E-3,-5.4000644553803441E-3,-5.4000644553803441E-3,-5.4000644553803432E-3,-5.4000644553803432E-3,-5.4000644553803424E-3,-5.4000644553803424E-3,-5.4000644553803424E-3,-5.4000644553803415E-3,-5.4000644553803415E-3,-5.4000644553803406E-3,-5.4000644553803415E-3,-5.4000644553803406E-3,-5.4000644553803398E-3,-5.4000644553803406E-3,-5.4000644553803406E-3,-5.4000644553803406E-3,-5.4000644553803406E-3]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.0155585523237438E-3,-4.015558552323743E-3]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5719993665764811E-2,-2.5719993665764811E-2,-2.5719993665764808E-2,-2.5719993665764808E-2,-2.5719993665764808E-2,-2.5719993665764808E-2,-2.5719993665764804E-2,-2.5719993665764804E-2,-2.5719993665764801E-2,-2.5719993665764801E-2,-2.5719993665764797E-2,-2.5719993665764801E-2,-2.5719993665764804E-2,-2.5719993665764801E-2,-2.5719993665764797E-2,-2.5719993665764801E-2,-2.5719993665764801E-2,-2.5719993665764801E-2,-2.5719993665764801E-2,-2.5719993665764801E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.8340375654570825E-3,-7.8340375654570825E-3,-7.8340375654570825E-3,-7.8340375654570825E-3,-7.8340375654570808E-3,-7.8340375654570825E-3,-7.8340375654570825E-3,-7.8340375654570825E-3,-7.8340375654570825E-3,-7.8340375654570825E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.0600052794312221E-2,-2.0600052794312221E-2,-2.0600052794312221E-2,-2.0600052794312224E-2,-2.0600052794312224E-2,-2.0600052794312224E-2,-2.0600052794312224E-2,-2.0600052794312224E-2,-2.0600052794312228E-2,-2.0600052794312228E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.21367503958451911,-0.21367503958451911,-0.21367503958451914,-0.21367503958451911,-0.21367503958451911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5986434759920034E-2,-1.5986434759920034E-2,-1.5986434759920034E-2,-1.5986434759920034E-2,-1.5986434759920034E-2,-1.598643475992003E-2,-1.598643475992003E-2,-1.598643475992003E-2,-1.598643475992003E-2,-1.598643475992003E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.33627391102732251,-0.33627391102732251,-0.33627391102732251,-0.33627391102732251,-0.33627391102732251,-0.12259887144280343,-0.12259887144280343,-0.12259887144280343,-0.12259887144280343,-0.12259887144280343,-7.8178346323114073E-2,-7.8178346323114073E-2,-7.8178346323114087E-2,-7.8178346323114073E-2,-7.8178346323114073E-2,-7.8178346323114073E-2,-7.8178346323114073E-2,-7.8178346323114073E-2,-7.8178346323114073E-2,-7.8178346323114059E-2]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37087047127948153,0.36623459038848799,0.36159870949749445,0.35696282860650091,0.35232694771550738,0.34769106682451384,0.3430551859335203,0.33841930504252676,0.33378342415153323,0.32914754326053969,0.32451166236954615,0.31987578147855261,0.31523990058755907,0.31060401969656554,0.305968138805572,0.30133225791457846,0.29669637702358492,0.29206049613259139,0.28742461524159785,0.28278873435060431,0.27815285345961077]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3044109255190999,2.2660040767604483,2.2275972280017968,2.1891903792431453,2.1507835304844938,2.1123766817258423,2.0739698329671907,2.0355629842085392,1.9971561354498875,1.9587492866912357,1.920342437932584,1.8819355891739322,1.8435287404152805,1.8051218916566287,1.766715042897977,1.7283081941393252,1.6899013453806735,1.6514944966220217,1.61308764786337,1.5746807991047183,1.5362739503460665]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21600257821521379,0.21060251375983344,0.20520244930445308,0.19980238484907273,0.19440232039369237,0.18900225593831202,0.18360219148293166,0.17820212702755131,0.17280206257217096,0.1674019981167906,0.16200193366141025,0.15660186920602989,0.15120180475064954,0.14580174029526921,0.14040167583988886,0.1350016113845085,0.12960154692912818,0.12420148247374783,0.11880141801836749,0.11340135356298715,0.10800128910760681]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16062234209294976,0.15660678354062602,0.15259122498830227,0.14857566643597853,0.14456010788365478,0.14054454933133104,0.13652899077900729,0.13251343222668355,0.1284978736743598,0.12448231512203606,0.12046675656971231,0.11645119801738857,0.11243563946506482,0.10842008091274108,0.10440452236041733,0.10038896380809359,9.6373405255769845E-2,9.23578467034461E-2,8.8342288151122356E-2,8.4326729598798611E-2,8.0311171046474866E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64299984164412027,0.61727984797835544,0.59155985431259062,0.56583986064682579,0.54011986698106096,0.51439987331529613,0.4886798796495313,0.46295988598376647,0.43723989231800164,0.41151989865223682,0.38579990498647199,0.36007991132070721,0.33435991765494244,0.30863992398917761,0.28291993032341278,0.25719993665764801,0.23147994299188321,0.20575994932611841,0.18003995566035361,0.15431996199458881,0.128599968328824]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8340375654570832E-2,7.0506338089113746E-2,6.267230052365666E-2,5.4838262958199574E-2,4.7004225392742488E-2,3.9170187827285409E-2,3.133615026182833E-2,2.3502112696371247E-2,1.5668075130914165E-2,7.8340375654570825E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20600052794312221,0.18540047514880997,0.16480042235449777,0.14420036956018556,0.12360031676587334,0.10300026397156112,8.2400211177248897E-2,6.1800158382936676E-2,4.1200105588624455E-2,2.0600052794312228E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0683751979225955,0.85470015833807644,0.64102511875355739,0.42735007916903822,0.21367503958451911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15986434759920035,0.14387791283928031,0.12789147807936027,0.11190504331944023,9.5918608559520196E-2,7.9932173799600159E-2,6.3945739039680122E-2,4.7959304279760091E-2,3.1972869519840061E-2,1.598643475992003E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR115:AR130)","v":5.2074866078703543},4.871212696843032,4.5349387858157089,4.1986648747883875,3.8623909637610643,3.526117052733742,3.4035181812909387,3.2809193098481355,3.1583204384053318,3.0357215669625277,2.9131226955197249,2.8349443491966109,2.7567660028734964,2.6785876565503819,2.6004093102272678,2.5222309639041538,2.4440526175810393,2.3658742712579253,2.2876959249348117,2.2095175786116972,2.1313392322885831]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2054"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR211","v":0.37087047127948153},0.3616143425195128,0.35254333633474344,0.34365375027366946,0.33494195593381698,0.32640439748076155,0.31803759019676725,0.30983811905845282,0.30180263734290469,0.29392786526166753,0.28621058862205512,0.2786476575152349,0.27123598503055113,0.26397254599556103,0.25685437574127074,{"$f":"BG211","v":0.24987856889206622},0.24304227817984581,0.23634271328186982,0.22977713968185334,0.22334287755383719]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR213:AR214)","v":2.3044109255190999},2.2387999571861861,2.1745012082199309,2.1114884342330007,2.049735915725809,1.9892184475887613,1.9299113288144545,1.8717903524156339,1.8148317955447895,1.759012409811362,1.7043094117926032,1.6507004737342195,1.5981637144370036,1.546677690325732,1.4962213866966858,1.4467742091402205,1.3983159751348844,1.3508269058096551,1.3042876178709304,1.2586791156909802]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR216","v":0.21600257821521379},0.20820886594283106,0.20057102791589596,0.19308594664949957,0.18575056700843112,0.17856189496018404,0.17151699635290191,0.16461299571776541,0.15784707509533163,0.15121647288534654,0.14471848271956114,0.13835045235709145,0.13210978260187115,0.12599392624175526,0.12000038700884169,{"$f":"BG216","v":0.1141267185605864},0.10837052348129621,0.10272945230359182,9.720120254944152E-2,9.1783517790374219E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16062234209294976,0.15482683571921838,0.14914723947296163,0.14358123515163002,0.13812655091672504,0.13278096036651815,0.1275422816273154,0.12240837646289671,0.11737714940176638,0.11244654688185868,0.10761455641234913,0.10287920575222977,9.8238562105312788E-2,9.3690731331334154E-2,8.9233857172835093E-2,8.4866120497506012E-2,8.0585738555683517E-2,7.6390964252697466E-2,7.2280085435771135E-2,6.8251424195183333E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64299984164412027,0.61056893877459284,0.57878665396245599,0.54764001484656188,0.51711630851298562,0.48720307630608095,0.45788810874331437,0.4291594405318031,0.40100534568452206,0.37341433273418667,0.34637514004285797,0.31987673120535581,0.29390829054460371,0.26845921869706668,0.24351912828648037,0.2190778396841058,0.1951253768537787,0.17165196328005816,0.14864801797781202,0.12610415158161081]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8340375654570832E-2,6.9775178285974945E-2,6.138128486475098E-2,5.3155269311951497E-2,4.5093774070208002E-2,3.719350873329938E-2,2.9451248703128929E-2,2.1863833873561889E-2,1.4428167340586186E-2,7.1412141382700004E-3,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20600052794312221,0.18347784835261599,0.16140562235391989,0.13977484087519773,0.11857667502605,9.780247249388524E-2,7.7443754012363766E-2,5.7492209900472727E-2,3.7939696670819506E-2,1.8778233705759349E-2,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0683751979225955,0.84598051471552382,0.62803372517259359,0.41444587142052192,0.20512977474349173,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15986434759920035,0.14238588035995017,0.125256982465485,0.10847066252890913,9.2020068991064782E-2,7.5898487323977332E-2,6.0099337290231619E-2,4.4616170257160824E-2,2.9442666564751446E-2,1.4572632946190253E-2,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS135:AS150)","v":5.2074866078703543},4.815638361856406,4.4316270807627376,4.0552960252909411,3.6864915909285823,3.3250632452534701,3.1718906457404801,3.02178149821775,2.8746745336454733,2.7305097083646439,2.5892281795894294,2.4904545205641342,2.3936563347193451,2.2987941125914522,2.2058291349061165,2.1147234567744881,2.0254398922054917,1.9379419989278754,1.8521940635158114,1.768161086811989]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2054"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR381","v":0.37087047127948153}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR384","v":2.3044109255190999}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR386","v":0.21600257821521379}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR387","v":0.16062234209294976}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR389","v":0.64299984164412027}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR390","v":7.8340375654570832E-2}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR391","v":0.20600052794312221}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR392","v":1.0683751979225955}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR393","v":0.15986434759920035}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AR396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR154:AR169)","v":5.2074866078703543},{"$f":"SUM(AS154:AS169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2054"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.2561287599687205E-3,-9.0710061847693452E-3,-8.8895860610739581E-3,-8.7117943398524779E-3,-8.5375584530554289E-3,-8.3668072839943198E-3,-8.1994711383144327E-3,-8.0354817155481456E-3,-7.8747720812371823E-3,-7.717276639612438E-3,-7.5629311068201891E-3,-7.4116724846837847E-3,-7.263439034990108E-3,-7.1181702542903059E-3,-6.9758068492045003E-3,-6.8362907122204103E-3,-6.6995648979760016E-3,-6.5655736000164817E-3,-6.4342621280161511E-3,-6.3055768854558287E-3,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.5610968332913619E-2,-6.4298748966255329E-2,-6.301277398693024E-2,-6.1752518507191621E-2,-6.0517468137047788E-2,-5.9307118774306833E-2,-5.812097639882069E-2,-5.6958556870844279E-2,-5.5819385733427394E-2,-5.4702998018758851E-2,-5.3608938058383661E-2,-5.253675929721599E-2,-5.1486024111271664E-2,-5.0456303629046226E-2,-4.9447177556465306E-2,-4.8458234005336005E-2,-4.7489069325229269E-2,-4.6539287938724694E-2,-4.5608502179950189E-2,-4.4696332136351186E-2,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.7937122723827461E-3,-7.6378380269350914E-3,-7.4850812663963878E-3,-7.3353796410684591E-3,-7.1886720482470896E-3,-7.0448986072821481E-3,-6.9040006351365054E-3,-6.7659206224337754E-3,-6.6306022099850998E-3,-6.4979901657853979E-3,-6.368030362469689E-3,-6.2406697552202951E-3,-6.1158563601158896E-3,-5.9935392329135712E-3,-5.8736684482552995E-3,-5.7561950792901937E-3,-5.6410711777043886E-3,-5.5282497541503019E-3,-5.417684759067295E-3,-5.3093310638859491E-3,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.7955063737313789E-3,-5.6795962462567505E-3,-5.5660043213316152E-3,-5.4546842349049831E-3,-5.3455905502068834E-3,-5.238678739202746E-3,-5.1339051644186898E-3,-5.0312270611303162E-3,-4.9306025199077107E-3,-4.8319904695095567E-3,-4.7353506601193647E-3,-4.6406436469169773E-3,-4.5478307739786374E-3,-4.4568741584990641E-3,-4.3677366753290831E-3,-4.2803819418225008E-3,-4.1947743029860504E-3,-4.1108788169263305E-3,-4.0286612405878034E-3,-3.9480880157760469E-3,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2430902869527385E-2,-3.1782284812136838E-2,-3.11466391158941E-2,-3.0523706333576213E-2,-2.9913232206904689E-2,-2.9314967562766595E-2,-2.8728668211511262E-2,-2.8154094847281042E-2,-2.759101295033542E-2,-2.7039192691328713E-2,-2.6498408837502131E-2,-2.5968440660752087E-2,-2.5449071847537044E-2,-2.4940090410586306E-2,-2.4441288602374579E-2,-2.3952462830327086E-2,-2.3473413573720542E-2,-2.3003945302246132E-2,-2.2543866396201206E-2,-2.2092989068277186E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.5651973685958813E-3,-8.3938934212239632E-3,-8.2260155527994847E-3,-8.0614952417434934E-3,-7.9002653369086243E-3,-7.7422600301704503E-3,-7.5874148295670407E-3,-7.4356665329757014E-3,-7.286953202316186E-3,-7.1412141382698625E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,-2.2522679590506221E-2,-2.2072225998696092E-2,-2.1630781478722171E-2,-2.1198165849147726E-2,-2.0774202532164769E-2,-2.0358718481521473E-2,-1.9951544111891043E-2,-1.9552513229653224E-2,-1.9161462965060157E-2,-1.8778233705758957E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.2223946832070717,-0.21794678954293026,-0.21358785375207165,-0.20931609667703019,-0.20512977474348959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7478467239250173E-2,-1.7128897894465169E-2,-1.6786319936575863E-2,-1.6450593537844348E-2,-1.6121581667087458E-2,-1.5799150033745709E-2,-1.5483167033070793E-2,-1.5173503692409379E-2,-1.4870033618561193E-2,-1.4572632946189969E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS192:AS207)","v":-0.39184824601394785},-0.38401128109366878,-0.37633105547179546,-0.36880443436235949,-0.36142834567511228,-0.15317259951299028,-0.15010914752273047,-0.14710696457227587,-0.14416482528083036,-0.14128152877521374,-9.877365902529503E-2,-9.6798185844789136E-2,-9.4862222127893331E-2,-9.2964977685335459E-2,-9.1105678131628759E-2,-8.9283564568996193E-2,-8.7497893277616257E-2,-8.5747935412063936E-2,-8.4032976703822648E-2,-8.2352317169746198E-2]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR135+AR173+AR192+AR154","v":0.37087047127948153},0.3616143425195128,0.35254333633474344,0.34365375027366946,0.33494195593381698,0.32640439748076155,0.31803759019676725,0.30983811905845282,0.30180263734290469,0.29392786526166753,0.28621058862205512,0.2786476575152349,0.27123598503055113,0.26397254599556103,0.25685437574127074,0.24987856889206622,0.24304227817984581,0.23634271328186982,0.22977713968185334,0.22334287755383719,0.21703730066838137]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR136+AR174+AR193+AR155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR137+AR175+AR194+AR156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR138+AR176+AR195+AR157","v":2.3044109255190999},2.2387999571861861,2.1745012082199309,2.1114884342330007,2.049735915725809,1.9892184475887613,1.9299113288144545,1.8717903524156339,1.8148317955447895,1.759012409811362,1.7043094117926032,1.6507004737342195,1.5981637144370036,1.546677690325732,1.4962213866966858,1.4467742091402205,1.3983159751348844,1.3508269058096551,1.3042876178709304,1.2586791156909802,1.2139827835546291]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR139+AR177+AR196+AR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR140+AR178+AR197+AR159","v":0.21600257821521379},0.20820886594283106,0.20057102791589596,0.19308594664949957,0.18575056700843112,0.17856189496018404,0.17151699635290191,0.16461299571776541,0.15784707509533163,0.15121647288534654,0.14471848271956114,0.13835045235709145,0.13210978260187115,0.12599392624175526,0.12000038700884169,0.1141267185605864,0.10837052348129621,0.10272945230359182,9.720120254944152E-2,9.1783517790374219E-2,8.6474186726488267E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR141+AR179+AR198+AR160","v":0.16062234209294976},0.15482683571921838,0.14914723947296163,0.14358123515163002,0.13812655091672504,0.13278096036651815,0.1275422816273154,0.12240837646289671,0.11737714940176638,0.11244654688185868,0.10761455641234913,0.10287920575222977,9.8238562105312788E-2,9.3690731331334154E-2,8.9233857172835093E-2,8.4866120497506012E-2,8.0585738555683517E-2,7.6390964252697466E-2,7.2280085435771135E-2,6.8251424195183333E-2,6.4303336179407283E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR142+AR180+AR199+AR161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR143+AR181+AR200+AR162","v":0.64299984164412027},0.61056893877459284,0.57878665396245599,0.54764001484656188,0.51711630851298562,0.48720307630608095,0.45788810874331437,0.4291594405318031,0.40100534568452206,0.37341433273418667,0.34637514004285797,0.31987673120535581,0.29390829054460371,0.26845921869706668,0.24351912828648037,0.2190778396841058,0.1951253768537787,0.17165196328005816,0.14864801797781202,0.12610415158161081,0.10401116251333363]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR144+AR182+AR201+AR163","v":7.8340375654570832E-2},6.9775178285974945E-2,6.138128486475098E-2,5.3155269311951497E-2,4.5093774070208002E-2,3.719350873329938E-2,2.9451248703128929E-2,2.1863833873561889E-2,1.4428167340586186E-2,7.1412141382700004E-3,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16,1.3791051634015616E-16]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR145+AR183+AR202+AR164","v":0.20600052794312221},0.18347784835261599,0.16140562235391989,0.13977484087519773,0.11857667502605,9.780247249388524E-2,7.7443754012363766E-2,5.7492209900472727E-2,3.7939696670819506E-2,1.8778233705759349E-2,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16,3.920475055707584E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR146+AR184+AR203+AR165","v":1.0683751979225955},0.84598051471552382,0.62803372517259359,0.41444587142052192,0.20512977474349173,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15,2.1371793224034263E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR147+AR185+AR204+AR166","v":0.15986434759920035},0.14238588035995017,0.125256982465485,0.10847066252890913,9.2020068991064782E-2,7.5898487323977332E-2,6.0099337290231619E-2,4.4616170257160824E-2,2.9442666564751446E-2,1.4572632946190253E-2,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16,2.8449465006019636E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR148+AR186+AR205+AR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR149+AR187+AR206+AR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR150+AR188+AR207+AR169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR211:AR226)","v":5.2074866078703543},4.815638361856406,4.4316270807627376,4.0552960252909411,3.6864915909285823,3.3250632452534701,3.1718906457404801,3.02178149821775,2.8746745336454733,2.7305097083646439,2.5892281795894294,2.4904545205641342,2.3936563347193451,2.2987941125914522,2.2058291349061165,2.1147234567744881,2.0254398922054917,1.9379419989278754,1.8521940635158114,1.768161086811989,1.6858087696422426]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2054"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AS232>=1)*(AS232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(BG244>=1)*(BG244-1)","v":0},0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},{"$f":"(AS245>=1)*(AS245-1)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2054"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR326","v":0.80985378302570676},0.76936109387442142,0.72886840472313608,0.68837571557185073,0.64788302642056539,0.60739033726928005,0.5668976481179947,0.52640495896670936,0.48591226981542401,0.44541958066413867,0.40492689151285333,0.36443420236156798,0.32394151321028264,0.2834488240589973,0.24295613490771195,{"$f":"BG326","v":0.20246344575642664},0.16197075660514132,0.12147806745385599,8.098537830257066E-2,4.049268915128533E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.032042317197722,4.7804402013378358,4.5288380854779495,4.2772359696180633,4.0256338537581771,3.7740317378982908,3.5224296220384046,3.2708275061785184,3.0192253903186321,2.7676232744587459,2.5160211585988597,2.2644190427389739,2.0128169268790881,1.7612148110192021,1.5096126951593161,1.2580105792994301,1.006408463439544,0.75480634757965803,0.50320423171977202,0.25160211585988601]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47167547340017918,0.44809169973017021,0.42450792606016124,0.40092415239015228,0.37734037872014331,0.35375660505013434,0.33017283138012538,0.30658905771011641,0.28300528404010744,0.25942151037009847,0.23583773670008951,0.21225396303008057,0.18867018936007163,0.16508641569006266,0.14150264202005372,0.11791886835004477,9.4335094680035814E-2,7.075132101002686E-2,4.7167547340017907E-2,2.3583773670008953E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35074405070226822,0.33320684816715479,0.31566964563204136,0.29813244309692793,0.28059524056181451,0.26305803802670108,0.24552083549158768,0.22798363295647428,0.21044643042136088,0.19290922788624748,0.17537202535113408,0.15783482281602068,0.14029762028090728,0.12276041774579387,0.10522321521068045,8.768601267556704E-2,7.0148810140453627E-2,5.261160760534022E-2,3.5074405070226813E-2,1.7537202535113407E-2]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4040909011815172,1.3104848411027494,1.2168787810239816,1.1232727209452138,1.029666660866446,0.93606060078767817,0.84245454070891035,0.74884848063014253,0.65524242055137472,0.5616363604726069,0.46803030039383908,0.37442424031507127,0.28081818023630345,0.18721212015753563,9.3606060078767817E-2,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17106848482336759,0.15396163634103083,0.13685478785869407,0.1197479393763573,0.10264109089402054,8.5534242411683781E-2,6.8427393929347019E-2,5.1320545447010264E-2,3.421369696467351E-2,1.7106848482336755E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44983442948282049,0.40485098653453844,0.35986754358625639,0.31488410063797434,0.26990065768969229,0.22491721474141024,0.17993377179312819,0.13495032884484615,8.9966885896564097E-2,4.4983442948282049E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3329646405750961,1.8663717124600769,1.3997787843450578,0.93318585623003858,0.46659292811501929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34908885096054221,0.31417996586448799,0.27927108076843377,0.24436219567237955,0.20945331057632532,0.1745444254802711,0.13963554038421688,0.10472665528816266,6.9817770192108441E-2,3.4908885096054221E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS250:AS265)","v":11.371362931349219},10.380948985412466,9.3905350394757114,8.4001210935389583,7.4097071476022043,6.4192932016654485,5.8954721838437152,5.3716511660219801,4.8478301482002459,4.32400913037851,3.8001881125567758,3.3733662712617143,2.9465444299666537,2.5197225886715917,2.0929007473765302,1.6660789060814685,1.332863124865175,0.99964734364888119,0.6664315624325875,0.33321578121629375]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2054"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR154*AR$36","v":0.80985378302570676},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.032042317197722,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47167547340017918,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35074405070226822,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4040909011815172,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17106848482336759,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44983442948282049,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3329646405750961,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34908885096054221,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR269:AR284)","v":11.371362931349219},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2054"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AS232>0,AS250/AS232,0)","v":-4.0492689151285337E-2},-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.0492689151285337E-2,-4.049268915128533E-2,-4.049268915128533E-2,-4.049268915128533E-2,-4.049268915128533E-2,-4.0492689151285323E-2,-4.049268915128533E-2,-4.049268915128533E-2,-4.049268915128533E-2,-4.049268915128533E-2,-4.049268915128533E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25160211585988612,-0.25160211585988607,-0.25160211585988607,-0.25160211585988607,-0.25160211585988607,-0.25160211585988607,-0.25160211585988607,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988596,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601,-0.25160211585988601]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.358377367000896E-2,-2.3583773670008957E-2,-2.3583773670008957E-2,-2.3583773670008957E-2,-2.3583773670008957E-2,-2.3583773670008957E-2,-2.3583773670008957E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.358377367000895E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.358377367000895E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.3583773670008953E-2,-2.3583773670008953E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.753720253511341E-2,-1.753720253511341E-2,-1.753720253511341E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.753720253511341E-2,-1.753720253511341E-2,-1.753720253511341E-2,-1.753720253511341E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2,-1.7537202535113407E-2]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,-9.3606060078767817E-2,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7106848482336758E-2,-1.7106848482336758E-2,-1.7106848482336758E-2,-1.7106848482336758E-2,-1.7106848482336758E-2,-1.7106848482336755E-2,-1.7106848482336755E-2,-1.7106848482336755E-2,-1.7106848482336755E-2,-1.7106848482336755E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,-4.4983442948282049E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.46659292811501923,-0.46659292811501923,-0.46659292811501923,-0.46659292811501929,-0.46659292811501929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4908885096054221E-2,-3.4908885096054221E-2,{"$f":"-IF(AU244>0,AU262/AU244,0)","v":-3.4908885096054221E-2},-3.4908885096054221E-2,-3.4908885096054221E-2,-3.4908885096054221E-2,-3.4908885096054221E-2,-3.4908885096054221E-2,-3.4908885096054221E-2,-3.4908885096054221E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AS245>0,AS263/AS245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.9904139459367538,-0.9904139459367538,-0.9904139459367538,-0.9904139459367538,-0.9904139459367538,-0.52382101782173462,-0.52382101782173462,-0.52382101782173462,-0.52382101782173462,-0.52382101782173462,-0.42682184129506151,-0.42682184129506157,-0.42682184129506157,-0.42682184129506157,-0.42682184129506157,-0.33321578121629375,-0.33321578121629375,-0.33321578121629375,-0.33321578121629375,-0.33321578121629375]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2054"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR250+AR269+AR288+AR307","v":0.80985378302570676},0.76936109387442142,0.72886840472313608,0.68837571557185073,0.64788302642056539,0.60739033726928005,0.5668976481179947,0.52640495896670936,0.48591226981542401,0.44541958066413867,0.40492689151285333,0.36443420236156798,0.32394151321028264,0.2834488240589973,0.24295613490771195,0.20246344575642664,0.16197075660514132,0.12147806745385599,8.098537830257066E-2,4.049268915128533E-2,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.032042317197722,4.7804402013378358,4.5288380854779495,4.2772359696180633,4.0256338537581771,3.7740317378982908,3.5224296220384046,3.2708275061785184,3.0192253903186321,2.7676232744587459,2.5160211585988597,2.2644190427389739,2.0128169268790881,1.7612148110192021,1.5096126951593161,1.2580105792994301,1.006408463439544,0.75480634757965803,0.50320423171977202,0.25160211585988601,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47167547340017918,0.44809169973017021,0.42450792606016124,0.40092415239015228,0.37734037872014331,0.35375660505013434,0.33017283138012538,0.30658905771011641,0.28300528404010744,0.25942151037009847,0.23583773670008951,0.21225396303008057,0.18867018936007163,0.16508641569006266,0.14150264202005372,0.11791886835004477,9.4335094680035814E-2,7.075132101002686E-2,4.7167547340017907E-2,2.3583773670008953E-2,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35074405070226822,0.33320684816715479,0.31566964563204136,0.29813244309692793,0.28059524056181451,0.26305803802670108,0.24552083549158768,0.22798363295647428,0.21044643042136088,0.19290922788624748,0.17537202535113408,0.15783482281602068,0.14029762028090728,0.12276041774579387,0.10522321521068045,8.768601267556704E-2,7.0148810140453627E-2,5.261160760534022E-2,3.5074405070226813E-2,1.7537202535113407E-2,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4040909011815172,1.3104848411027494,1.2168787810239816,1.1232727209452138,1.029666660866446,0.93606060078767817,0.84245454070891035,0.74884848063014253,0.65524242055137472,0.5616363604726069,0.46803030039383908,0.37442424031507127,0.28081818023630345,0.18721212015753563,9.3606060078767817E-2,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17106848482336759,0.15396163634103083,0.13685478785869407,0.1197479393763573,0.10264109089402054,8.5534242411683781E-2,6.8427393929347019E-2,5.1320545447010264E-2,3.421369696467351E-2,1.7106848482336755E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44983442948282049,0.40485098653453844,0.35986754358625639,0.31488410063797434,0.26990065768969229,0.22491721474141024,0.17993377179312819,0.13495032884484615,8.9966885896564097E-2,4.4983442948282049E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3329646405750961,1.8663717124600769,1.3997787843450578,0.93318585623003858,0.46659292811501929,0,0,0,0,0,0,0,{"$f":"BD261+BD280+BD299+BD318","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR262+AR281+AR300+AR319","v":0.34908885096054221},0.31417996586448799,0.27927108076843377,0.24436219567237955,0.20945331057632532,0.1745444254802711,0.13963554038421688,0.10472665528816266,6.9817770192108441E-2,3.4908885096054221E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR326:AR341)","v":11.371362931349219},10.380948985412466,9.3905350394757114,8.4001210935389583,7.4097071476022043,6.4192932016654485,5.8954721838437152,5.3716511660219801,4.8478301482002459,4.32400913037851,3.8001881125567758,3.3733662712617143,2.9465444299666537,2.5197225886715917,2.0929007473765302,1.6660789060814685,1.332863124865175,0.99964734364888119,0.6664315624325875,0.33321578121629375,0]

{"sheet":"2055","index":81,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AS30","v":2055},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0.2251238684818303}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,1.3988115590192478]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0.13111676387202403]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,9.7500140390867865E-2]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0.3903104263996367]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,4.7553768206006299E-2]
[null,"Vehicles",null,null,null,null,20,null,10,13,0.12504537123125981]
[null,"Information technology",null,null,null,null,21,null,5,14,0.64851956726726456]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,9.7040026507624236E-2]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":3.1610214913757613}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557,0.69513533085703261]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2,1.3902706617140652E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2055}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AT39>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,(AT39>=1)*(AT39-1))","v":79},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":78},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":77},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":76},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":75},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":74},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":73},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":72},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":71},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":70},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":69},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":68},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":67},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":66},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":65},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":64},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":63},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":62}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AR$30,AS$30<=$M$2),$M$2-AR$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665,35.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2055"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS115","v":0.2251238684818303},{"$f":"AT115","v":0.22230982012580741},{"$f":"AU115","v":0.21949577176978452},{"$f":"AV115","v":0.21668172341376163},{"$f":"AW115","v":0.21386767505773874},{"$f":"AX115","v":0.21105362670171585},{"$f":"AY115","v":0.20823957834569295},{"$f":"AZ115","v":0.20542552998967006},{"$f":"BA115","v":0.20261148163364717},{"$f":"BB115","v":0.19979743327762428},{"$f":"BC115","v":0.19698338492160139},{"$f":"BD115","v":0.19416933656557853},{"$f":"BE115","v":0.19135528820955566},{"$f":"BF115","v":0.18854123985353277},{"$f":"BG115","v":0.18572719149750988},{"$f":"BH115","v":0.18291314314148702},{"$f":"BI115","v":0.18009909478546415},{"$f":"BJ115","v":0.17728504642944126},{"$f":"BK115","v":0.1744709980734184}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS117:AS118)","v":1.3988115590192478},{"$f":"SUM(AT117:AT118)","v":1.3754980330355937},{"$f":"SUM(AU117:AU118)","v":1.3521845070519396},{"$f":"SUM(AV117:AV118)","v":1.3288709810682855},{"$f":"SUM(AW117:AW118)","v":1.3055574550846314},{"$f":"SUM(AX117:AX118)","v":1.2822439291009773},{"$f":"SUM(AY117:AY118)","v":1.2589304031173232},{"$f":"SUM(AZ117:AZ118)","v":1.2356168771336691},{"$f":"SUM(BA117:BA118)","v":1.212303351150015},{"$f":"SUM(BB117:BB118)","v":1.1889898251663609},{"$f":"SUM(BC117:BC118)","v":1.1656762991827068},{"$f":"SUM(BD117:BD118)","v":1.1423627731990527},{"$f":"SUM(BE117:BE118)","v":1.1190492472153986},{"$f":"SUM(BF117:BF118)","v":1.0957357212317445},{"$f":"SUM(BG117:BG118)","v":1.0724221952480903},{"$f":"SUM(BH117:BH118)","v":1.0491086692644362},{"$f":"SUM(BI117:BI118)","v":1.0257951432807821},{"$f":"SUM(BJ117:BJ118)","v":1.002481617297128},{"$f":"SUM(BK117:BK118)","v":0.97916809131347393}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS120","v":0.13111676387202403},{"$f":"AT120","v":0.12783884477522342},{"$f":"AU120","v":0.12456092567842282},{"$f":"AV120","v":0.12128300658162222},{"$f":"AW120","v":0.11800508748482162},{"$f":"AX120","v":0.11472716838802102},{"$f":"AY120","v":0.11144924929122042},{"$f":"AZ120","v":0.10817133019441982},{"$f":"BA120","v":0.10489341109761922},{"$f":"BB120","v":0.10161549200081862},{"$f":"BC120","v":9.8337572904018025E-2},{"$f":"BD120","v":9.5059653807217426E-2},{"$f":"BE120","v":9.1781734710416826E-2},{"$f":"BF120","v":8.8503815613616227E-2},{"$f":"BG120","v":8.5225896516815627E-2},{"$f":"BH120","v":8.1947977420015028E-2},{"$f":"BI120","v":7.8670058323214428E-2},{"$f":"BJ120","v":7.5392139226413829E-2},{"$f":"BK120","v":7.211422012961323E-2}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7500140390867865E-2,9.5062636881096174E-2,9.2625133371324483E-2,9.0187629861552793E-2,8.7750126351781102E-2,8.5312622842009411E-2,8.2875119332237707E-2,8.0437615822466016E-2,7.8000112312694325E-2,7.5562608802922621E-2,7.312510529315093E-2,7.0687601783379239E-2,6.8250098273607535E-2,6.581259476383583E-2,6.3375091254064139E-2,6.0937587744292442E-2,5.8500084234520744E-2,5.6062580724749046E-2,5.3625077214977349E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3903104263996367,0.37469800934365122,0.35908559228766573,0.34347317523168025,0.32786075817569477,0.31224834111970928,0.2966359240637238,0.28102350700773832,0.26541108995175283,0.24979867289576738,0.23418625583978192,0.21857383878379646,0.20296142172781101,0.18734900467182555,0.1717365876158401,0.15612417055985464,0.14051175350386919,0.12489933644788372,0.10928691939189825]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7553768206006299E-2,4.2798391385405671E-2,3.8043014564805043E-2,3.3287637744204415E-2,2.8532260923603784E-2,2.3776884103003153E-2,1.9021507282402522E-2,1.426613046180189E-2,9.510753641201259E-3,4.7553768206006295E-3,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12504537123125981,0.11254083410813383,0.10003629698500785,8.7531759861881872E-2,7.5027222738755894E-2,6.2522685615629917E-2,5.0018148492503932E-2,3.7513611369377947E-2,2.5009074246251962E-2,1.2504537123125981E-2,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64851956726726456,0.51881565381381167,0.38911174036035878,0.25940782690690589,0.12970391345345295,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7040026507624236E-2,8.7336023856861816E-2,7.7632021206099397E-2,6.7928018555336978E-2,5.8224015904574551E-2,4.8520013253812125E-2,3.8816010603049698E-2,2.9112007952287272E-2,1.9408005301524846E-2,9.7040026507624229E-3,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT58:AT73)","v":3.1610214913757613},2.9568982473255847,2.7527750032754081,2.5486517592252316,2.344528515175055,2.140405271124878,2.065985940528154,1.9915666099314304,1.9171472793347064,1.8427279487379826,1.7683086181412593,1.7208532041390245,1.6733977901367898,1.6259423761345551,1.5784869621323199,1.5310315481300851,1.4835761341278506,1.4361207201256159,1.3886653061233811]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2055"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS381","v":0.2251238684818303}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS384","v":1.3988115590192478}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS386","v":0.13111676387202403}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS387","v":9.7500140390867865E-2}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS389","v":0.3903104263996367}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS390","v":4.7553768206006299E-2}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS391","v":0.12504537123125981}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS392","v":0.64851956726726456}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS393","v":9.7040026507624236E-2}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS77:AS92)","v":3.1610214913757613},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2055"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8140483560228787E-3,-2.8140483560228787E-3,-2.8140483560228783E-3,-2.8140483560228783E-3,-2.8140483560228783E-3,-2.8140483560228778E-3,-2.8140483560228778E-3,-2.8140483560228774E-3,-2.8140483560228774E-3,-2.8140483560228774E-3,-2.814048356022877E-3,-2.8140483560228774E-3,-2.8140483560228774E-3,-2.8140483560228774E-3,-2.814048356022877E-3,-2.8140483560228774E-3,-2.8140483560228774E-3,-2.814048356022877E-3,-2.8140483560228774E-3]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3313525983654129E-2,-2.3313525983654132E-2,-2.3313525983654132E-2,-2.3313525983654132E-2,-2.3313525983654132E-2,-2.3313525983654132E-2,-2.3313525983654132E-2,-2.3313525983654132E-2,-2.3313525983654135E-2,-2.3313525983654135E-2,-2.3313525983654135E-2,-2.3313525983654135E-2,-2.3313525983654135E-2,-2.3313525983654139E-2,-2.3313525983654139E-2,-2.3313525983654139E-2,-2.3313525983654139E-2,-2.3313525983654139E-2,-2.3313525983654142E-2]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2779190968006008E-3,-3.2779190968006003E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006008E-3,-3.2779190968006012E-3,-3.2779190968006012E-3,-3.2779190968006012E-3,-3.2779190968006012E-3,-3.2779190968006012E-3,-3.2779190968006012E-3]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4375035097716968E-3,-2.4375035097716968E-3,-2.4375035097716968E-3,-2.4375035097716972E-3,-2.4375035097716972E-3,-2.4375035097716977E-3,-2.4375035097716972E-3,-2.4375035097716977E-3,-2.4375035097716977E-3,-2.4375035097716972E-3,-2.4375035097716977E-3,-2.4375035097716981E-3,-2.4375035097716977E-3,-2.4375035097716972E-3,-2.4375035097716977E-3,-2.4375035097716977E-3,-2.4375035097716977E-3,-2.4375035097716977E-3,-2.4375035097716977E-3]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5612417055985468E-2,-1.5612417055985468E-2,-1.5612417055985466E-2,-1.5612417055985466E-2,-1.5612417055985464E-2,-1.5612417055985464E-2,-1.5612417055985463E-2,-1.5612417055985463E-2,-1.5612417055985461E-2,-1.5612417055985461E-2,-1.5612417055985461E-2,-1.5612417055985461E-2,-1.5612417055985463E-2,-1.5612417055985463E-2,-1.5612417055985463E-2,-1.5612417055985464E-2,-1.5612417055985464E-2,-1.5612417055985464E-2,-1.5612417055985464E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.7553768206006295E-3,-4.7553768206006304E-3,-4.7553768206006304E-3,-4.7553768206006304E-3,-4.7553768206006304E-3,-4.7553768206006304E-3,-4.7553768206006304E-3,-4.7553768206006304E-3,-4.7553768206006295E-3,-4.7553768206006295E-3,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2504537123125981E-2,-1.2504537123125981E-2,-1.2504537123125981E-2,-1.2504537123125981E-2,-1.2504537123125983E-2,-1.2504537123125983E-2,-1.2504537123125983E-2,-1.2504537123125983E-2,-1.2504537123125981E-2,-1.2504537123125981E-2,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.12970391345345292,-0.12970391345345292,-0.12970391345345292,-0.12970391345345295,-0.12970391345345295,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.7040026507624229E-3,-9.7040026507624246E-3,-9.7040026507624246E-3,-9.7040026507624246E-3,-9.7040026507624246E-3,-9.7040026507624246E-3,-9.7040026507624246E-3,-9.7040026507624246E-3,-9.7040026507624229E-3,-9.7040026507624229E-3,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20412324405017673,-0.20412324405017673,-0.20412324405017673,-0.20412324405017676,-0.20412324405017676,-7.4419330596723801E-2,-7.4419330596723801E-2,-7.4419330596723801E-2,-7.4419330596723801E-2,-7.4419330596723801E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234776E-2,-4.7455414002234783E-2]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2251238684818303,0.22230982012580741,0.21949577176978452,0.21668172341376163,0.21386767505773874,0.21105362670171585,0.20823957834569295,0.20542552998967006,0.20261148163364717,0.19979743327762428,0.19698338492160139,0.19416933656557853,0.19135528820955566,0.18854123985353277,0.18572719149750988,0.18291314314148702,0.18009909478546415,0.17728504642944126,0.1744709980734184,0.17165694971739553]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3988115590192478,1.3754980330355937,1.3521845070519396,1.3288709810682855,1.3055574550846314,1.2822439291009773,1.2589304031173232,1.2356168771336691,1.212303351150015,1.1889898251663609,1.1656762991827068,1.1423627731990527,1.1190492472153986,1.0957357212317445,1.0724221952480903,1.0491086692644362,1.0257951432807821,1.002481617297128,0.97916809131347393,0.95585456532981983]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13111676387202403,0.12783884477522342,0.12456092567842282,0.12128300658162222,0.11800508748482162,0.11472716838802102,0.11144924929122042,0.10817133019441982,0.10489341109761922,0.10161549200081862,9.8337572904018025E-2,9.5059653807217426E-2,9.1781734710416826E-2,8.8503815613616227E-2,8.5225896516815627E-2,8.1947977420015028E-2,7.8670058323214428E-2,7.5392139226413829E-2,7.211422012961323E-2,6.883630103281263E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7500140390867865E-2,9.5062636881096174E-2,9.2625133371324483E-2,9.0187629861552793E-2,8.7750126351781102E-2,8.5312622842009411E-2,8.2875119332237707E-2,8.0437615822466016E-2,7.8000112312694325E-2,7.5562608802922621E-2,7.312510529315093E-2,7.0687601783379239E-2,6.8250098273607535E-2,6.581259476383583E-2,6.3375091254064139E-2,6.0937587744292442E-2,5.8500084234520744E-2,5.6062580724749046E-2,5.3625077214977349E-2,5.1187573705205651E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3903104263996367,0.37469800934365122,0.35908559228766573,0.34347317523168025,0.32786075817569477,0.31224834111970928,0.2966359240637238,0.28102350700773832,0.26541108995175283,0.24979867289576738,0.23418625583978192,0.21857383878379646,0.20296142172781101,0.18734900467182555,0.1717365876158401,0.15612417055985464,0.14051175350386919,0.12489933644788372,0.10928691939189825,9.3674502335912777E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7553768206006299E-2,4.2798391385405671E-2,3.8043014564805043E-2,3.3287637744204415E-2,2.8532260923603784E-2,2.3776884103003153E-2,1.9021507282402522E-2,1.426613046180189E-2,9.510753641201259E-3,4.7553768206006295E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12504537123125981,0.11254083410813383,0.10003629698500785,8.7531759861881872E-2,7.5027222738755894E-2,6.2522685615629917E-2,5.0018148492503932E-2,3.7513611369377947E-2,2.5009074246251962E-2,1.2504537123125981E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64851956726726456,0.51881565381381167,0.38911174036035878,0.25940782690690589,0.12970391345345295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7040026507624236E-2,8.7336023856861816E-2,7.7632021206099397E-2,6.7928018555336978E-2,5.8224015904574551E-2,4.8520013253812125E-2,3.8816010603049698E-2,2.9112007952287272E-2,1.9408005301524846E-2,9.7040026507624229E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS115:AS130)","v":3.1610214913757613},2.9568982473255847,2.7527750032754081,2.5486517592252316,2.344528515175055,2.140405271124878,2.065985940528154,1.9915666099314304,1.9171472793347064,1.8427279487379826,1.7683086181412593,1.7208532041390245,1.6733977901367898,1.6259423761345551,1.5784869621323199,1.5310315481300851,1.4835761341278506,1.4361207201256159,1.3886653061233811,1.3412098921211462]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2055"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS211","v":0.2251238684818303},0.21950526124566727,0.2139990261542275,0.20860291576461654,0.20331472758279778,0.19813230316461541,0.19305352723479668,0.18807632682357434,0.18319867042057644,0.1784185671456385,0.17373406593619931,0.16914325475094891,0.1646442597894035,0.16023524472708903,0.15591440996602082,{"$f":"BH211","v":0.151679991900174},0.14753026219564411,0.14346352708520482,0.13947812667697432]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS213:AS214)","v":1.3988115590192478},1.3589847295739521,1.3199544367175622,1.2817047497183001,1.2442200564590233,1.207485057064932,1.1714847576587226,1.1362044642406373,1.1016297766909138,1.0677465828921846,1.0345410529694301,1.0019996336451307,0.97010904270731724,0.93885626358826013,0.90822854005158415,0.87821337098564167,0.84879850530101808,0.81997193693008696,0.79172189992657438]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS216","v":0.13111676387202403},0.12638586510151792,0.12174958430642194,0.11720602912722787,0.11275334505161769,0.1083897146575197,0.10411335687130369,9.9922526240811993E-2,9.5815512222930124E-2,9.179063848540589E-2,8.7846262222632143E-2,8.3980773485113874E-2,8.0192594522345978E-2,7.6480179138833426E-2,7.2842012062991138E-2,{"$f":"BH216","v":6.9276608328665695E-2},6.5782512669026752E-2,6.2358298922580595E-2,5.9002569451063358E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7500140390867865E-2,9.3982182193321565E-2,9.0534583159726192E-2,8.7155936106802723E-2,8.3844861994937722E-2,8.0600009365310019E-2,7.7420053788274878E-2,7.4303697322780443E-2,7.1249667986595891E-2,6.8256719237135027E-2,6.5323629462663388E-2,6.2449201483681174E-2,5.9632262064278609E-2,5.6871661433264095E-2,5.4166272814869867E-2,5.1514991968843529E-2,4.8916736739737718E-2,4.6370446615214021E-2,4.3875082293180795E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3903104263996367,0.3706243880715957,0.35133207051011556,0.33242559929986498,0.31389725751381942,0.2957394825634948,0.27794486311217664,0.26050613604988487,0.24341618352883893,0.2266680300582139,0.21025483965700137,0.19416991306381309,0.17840668500248857,0.16295872150239055,0.14781971727229448,0.13298349312680036,0.11844399346421611,0.10419528379488355,9.0231548318937635E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7553768206006299E-2,4.2354566556771688E-2,3.7259348940521769E-2,3.2266035676596846E-2,2.7372588677950425E-2,2.2577010619276933E-2,1.7877344121776911E-2,1.327167095422689E-2,8.7581112500278689E-3,4.3348227399128275E-3,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12504537123125981,0.11137377116965619,9.7975603109284631E-2,8.4845398410120509E-2,7.197779780493968E-2,5.9367549211862464E-2,4.7009505590646788E-2,3.489862284185543E-2,2.3029957748039898E-2,1.1398665956100675E-2,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64851956726726456,0.51352270100114983,0.38122577206035735,0.25157478169838077,0.12451681114364369,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7040026507624236E-2,8.643033804561745E-2,7.6032843352850793E-2,6.5843298553939472E-2,5.5857544651006383E-2,4.6071505826131953E-2,3.6481187777755011E-2,2.7082676090345609E-2,1.7872134636684398E-2,8.8458040120964077E-3,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT135:AT150)","v":3.1610214913757613},2.9231638029592499,2.6900632683110683,2.4616247443558499,2.2377549908797363,2.0183626324731447,1.9253845961554545,1.834266120564118,1.7449700144846085,1.6574598305266892,1.571699850247928,1.5117427764286895,1.4529848440858357,1.3954020703898391,1.3389709521677622,1.283668456310127,1.2294720103696444,1.1763594933479717,1.1243092266667323]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2055"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS381","v":0.2251238684818303}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS384","v":1.3988115590192478}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS386","v":0.13111676387202403}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS387","v":9.7500140390867865E-2}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS389","v":0.3903104263996367}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS390","v":4.7553768206006299E-2}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS391","v":0.12504537123125981}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS392","v":0.64851956726726456}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS393","v":9.7040026507624236E-2}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AS396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS154:AS169)","v":3.1610214913757613},{"$f":"SUM(AT154:AT169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2055"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.6186072361630226E-3,-5.5062350914397611E-3,-5.3961103896109667E-3,-5.2881881818187459E-3,-5.1824244181823713E-3,-5.0787759298187244E-3,-4.9772004112223489E-3,-4.8776564029979017E-3,-4.7801032749379439E-3,-4.6845012094391854E-3,-4.5908111852504012E-3,-4.4989949615453929E-3,-4.4090150623144848E-3,-4.3208347610681945E-3,-4.2344180658468308E-3,-4.1497297045298941E-3,-4.0667351104392967E-3,-3.9854004082305102E-3,-3.9056924000658998E-3,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9826829445295781E-2,-3.9030292856389863E-2,-3.8249686999262067E-2,-3.7484693259276822E-2,-3.6734999394091285E-2,-3.6000299406209454E-2,-3.5280293418085265E-2,-3.4574687549723565E-2,-3.3883193798729096E-2,-3.3205529922754509E-2,-3.2541419324299416E-2,-3.1890590937813428E-2,-3.1252779119057154E-2,-3.0627723536676008E-2,-3.0015169065942496E-2,-2.9414865684623641E-2,-2.8826568370931165E-2,-2.8250037003512543E-2,-2.7685036263442292E-2,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.7308987705061076E-3,-4.6362807950959851E-3,-4.5435551791940662E-3,-4.4526840756101841E-3,-4.3636303940979802E-3,-4.2763577862160208E-3,-4.1908306304916992E-3,-4.1070140178818661E-3,-4.0248737375242283E-3,-3.9443762627737449E-3,-3.8654887375182689E-3,-3.7881789627679033E-3,-3.7124153835125457E-3,-3.6381670758422937E-3,-3.5654037343254476E-3,-3.494095659638939E-3,-3.4242137464461603E-3,-3.3557294715172367E-3,-3.2886148820868918E-3,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5179581975463016E-3,-3.4475990335953752E-3,-3.3786470529234675E-3,-3.311074111864998E-3,-3.244852629627698E-3,-3.179955577035144E-3,-3.116356465494441E-3,-3.0540293361845522E-3,-2.992948749460861E-3,-2.9330897744716442E-3,-2.874427978982211E-3,-2.8169394194025666E-3,-2.7606006310145152E-3,-2.7053886183942247E-3,-2.6512808460263399E-3,-2.5982552291058131E-3,-2.5462901245236966E-3,-2.4953643220332229E-3,-2.4454570355925583E-3,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9686038328040986E-2,-1.9292317561480164E-2,-1.8906471210250561E-2,-1.8528341786045548E-2,-1.8157774950324636E-2,-1.7794619451318144E-2,-1.743872706229178E-2,-1.7089952521045945E-2,-1.6748153470625027E-2,-1.6413190401212526E-2,-1.6084926593188272E-2,-1.5763228061324509E-2,-1.5447963500098017E-2,-1.5139004230096054E-2,-1.4836224145494134E-2,-1.453949966258425E-2,-1.4248709669332565E-2,-1.3963735475945914E-2,-1.3684460766426996E-2,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.199201649234611E-3,-5.0952176162499183E-3,-4.9933132639249202E-3,-4.8934469986464217E-3,-4.7955780586734923E-3,-4.699666497500022E-3,-4.6056731675500218E-3,-4.5135597041990215E-3,-4.4232885101150414E-3,-4.3348227399127408E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,-1.3671600061603624E-2,-1.339816806037155E-2,-1.3130204699164118E-2,-1.2867600605180836E-2,-1.2610248593077217E-2,-1.2358043621215675E-2,-1.2110882748791359E-2,-1.1868665093815534E-2,-1.1631291791939223E-2,-1.1398665956100439E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13499686626611476,-0.13229692894079248,-0.12965099036197661,-0.12705797055473708,-0.12451681114364234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0609688462006788E-2,-1.0397494692766652E-2,-1.0189544798911319E-2,-9.9857539029330911E-3,-9.7860388248744296E-3,-9.5903180483769418E-3,-9.398511687409402E-3,-9.2105414536612137E-3,-9.0263306245879898E-3,-8.8458040120962308E-3,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT192:AT207)","v":-0.237857688416512},-0.23310053464818176,-0.2284385239552181,-0.22386975347611374,-0.21939235840659144,-9.2978036317690124E-2,-9.1118475591336318E-2,-8.9296106079509593E-2,-8.7510183957919416E-2,-8.5759980278761014E-2,-5.9957073819238565E-2,-5.87579323428538E-2,-5.7582773695996708E-2,-5.6431118222076776E-2,-5.5302495857635248E-2,-5.4196445940482528E-2,-5.3112517021672884E-2,-5.2050266681239424E-2,-5.1009261347614639E-2]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS135+AS173+AS192+AS154","v":0.2251238684818303},0.21950526124566727,0.2139990261542275,0.20860291576461654,0.20331472758279778,0.19813230316461541,0.19305352723479668,0.18807632682357434,0.18319867042057644,0.1784185671456385,0.17373406593619931,0.16914325475094891,0.1646442597894035,0.16023524472708903,0.15591440996602082,0.151679991900174,0.14753026219564411,0.14346352708520482,0.13947812667697432,0.1355724342769084]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS136+AS174+AS193+AS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS137+AS175+AS194+AS156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS138+AS176+AS195+AS157","v":1.3988115590192478},1.3589847295739521,1.3199544367175622,1.2817047497183001,1.2442200564590233,1.207485057064932,1.1714847576587226,1.1362044642406373,1.1016297766909138,1.0677465828921846,1.0345410529694301,1.0019996336451307,0.97010904270731724,0.93885626358826013,0.90822854005158415,0.87821337098564167,0.84879850530101808,0.81997193693008696,0.79172189992657438,0.76403686366313206]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS139+AS177+AS196+AS158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS140+AS178+AS197+AS159","v":0.13111676387202403},0.12638586510151792,0.12174958430642194,0.11720602912722787,0.11275334505161769,0.1083897146575197,0.10411335687130369,9.9922526240811993E-2,9.5815512222930124E-2,9.179063848540589E-2,8.7846262222632143E-2,8.3980773485113874E-2,8.0192594522345978E-2,7.6480179138833426E-2,7.2842012062991138E-2,6.9276608328665695E-2,6.5782512669026752E-2,6.2358298922580595E-2,5.9002569451063358E-2,5.5713954568976466E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS141+AS179+AS198+AS160","v":9.7500140390867865E-2},9.3982182193321565E-2,9.0534583159726192E-2,8.7155936106802723E-2,8.3844861994937722E-2,8.0600009365310019E-2,7.7420053788274878E-2,7.4303697322780443E-2,7.1249667986595891E-2,6.8256719237135027E-2,6.5323629462663388E-2,6.2449201483681174E-2,5.9632262064278609E-2,5.6871661433264095E-2,5.4166272814869867E-2,5.1514991968843529E-2,4.8916736739737718E-2,4.6370446615214021E-2,4.3875082293180795E-2,4.142962525758824E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS142+AS180+AS199+AS161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS143+AS181+AS200+AS162","v":0.3903104263996367},0.3706243880715957,0.35133207051011556,0.33242559929986498,0.31389725751381942,0.2957394825634948,0.27794486311217664,0.26050613604988487,0.24341618352883893,0.2266680300582139,0.21025483965700137,0.19416991306381309,0.17840668500248857,0.16295872150239055,0.14781971727229448,0.13298349312680036,0.11844399346421611,0.10419528379488355,9.0231548318937635E-2,7.6547087552510634E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS144+AS182+AS201+AS163","v":4.7553768206006299E-2},4.2354566556771688E-2,3.7259348940521769E-2,3.2266035676596846E-2,2.7372588677950425E-2,2.2577010619276933E-2,1.7877344121776911E-2,1.327167095422689E-2,8.7581112500278689E-3,4.3348227399128275E-3,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17,8.6736173798840355E-17]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS145+AS183+AS202+AS164","v":0.12504537123125981},0.11137377116965619,9.7975603109284631E-2,8.4845398410120509E-2,7.197779780493968E-2,5.9367549211862464E-2,4.7009505590646788E-2,3.489862284185543E-2,2.3029957748039898E-2,1.1398665956100675E-2,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16,2.3592239273284576E-16]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS146+AS184+AS203+AS165","v":0.64851956726726456},0.51352270100114983,0.38122577206035735,0.25157478169838077,0.12451681114364369,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15,1.3461454173580023E-15]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS147+AS185+AS204+AS166","v":9.7040026507624236E-2},8.643033804561745E-2,7.6032843352850793E-2,6.5843298553939472E-2,5.5857544651006383E-2,4.6071505826131953E-2,3.6481187777755011E-2,2.7082676090345609E-2,1.7872134636684398E-2,8.8458040120964077E-3,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16,1.7694179454963432E-16]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS148+AS186+AS205+AS167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS149+AS187+AS206+AS168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS150+AS188+AS207+AS169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS211:AS226)","v":3.1610214913757613},2.9231638029592499,2.6900632683110683,2.4616247443558499,2.2377549908797363,2.0183626324731447,1.9253845961554545,1.834266120564118,1.7449700144846085,1.6574598305266892,1.571699850247928,1.5117427764286895,1.4529848440858357,1.3954020703898391,1.3389709521677622,1.283668456310127,1.2294720103696444,1.1763594933479717,1.1243092266667323,1.0732999653191175]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2055"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AT232>=1)*(AT232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,{"$f":"(BA245>=1)*(BA245-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},{"$f":"(AT246>=1)*(AT246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2055"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS326","v":0.50393223016585464},0.47873561865756192,0.4535390071492692,0.42834239564097648,0.40314578413268376,0.37794917262439104,0.35275256111609832,0.3275559496078056,0.30235933809951288,0.27716272659122015,0.25196611508292743,0.22676950357463468,0.20157289206634194,0.17637628055804919,0.15117966904975644,{"$f":"BH326","v":0.12598305754146369},0.10078644603317095,7.5589834524878219E-2,5.0393223016585484E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1311927663291659,2.9746331280127074,2.8180734896962489,2.6615138513797905,2.504954213063332,2.348394574746874,2.1918349364304155,2.035275298113957,1.8787156597974988,1.7221560214810405,1.5655963831645823,1.409036744848124,1.2524771065316658,1.0959174682152075,0.93935782989874927,0.78279819158229103,0.62623855326583278,0.46967891494937458,0.31311927663291639]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29350047898404713,0.27882545503484479,0.26415043108564246,0.24947540713644009,0.23480038318723773,0.22012535923803536,0.205450335288833,0.19077531133963063,0.17610028739042827,0.1614252634412259,0.14675023949202354,0.13207521554282117,0.11740019159361882,0.10272516764441647,8.805014369521412E-2,7.3375119746011769E-2,5.8700095796809418E-2,4.4025071847607067E-2,2.9350047898404709E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21825079464028274,0.2073382549082686,0.19642571517625446,0.18551317544424031,0.17460063571222617,0.16368809598021203,0.15277555624819789,0.14186301651618374,0.1309504767841696,0.12003793705215547,0.10912539732014134,9.8212857588127214E-2,8.7300317856113085E-2,7.6387778124098943E-2,6.5475238392084814E-2,5.4562698660070678E-2,4.3650158928056543E-2,3.2737619196042407E-2,2.1825079464028271E-2]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87369680060570476,0.81545034723199106,0.75720389385827747,0.69895744048456376,0.64071098711085006,0.58246453373713647,0.52421808036342288,0.46597162698970923,0.40772517361599558,0.34947872024228194,0.29123226686856829,0.23298581349485464,0.174739360121141,0.11649290674742732,5.8246453373713661E-2,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10644751543427296,9.580276389084566E-2,8.5158012347418363E-2,7.4513260803991066E-2,6.3868509260563769E-2,5.3223757717136472E-2,4.2579006173709175E-2,3.1934254630281877E-2,2.1289503086854587E-2,1.0644751543427294E-2,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2799098701592001,0.25191888314328009,0.22392789612736008,0.19593690911144007,0.16794592209552006,0.13995493507960005,0.11196394806368004,8.3972961047760031E-2,5.5981974031840021E-2,2.799098701592001E-2,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4516893035069907,1.1613514428055924,0.87101358210419433,0.58067572140279622,0.29033786070139811,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21722084514236023,0.19549876062812421,0.1737766761138882,0.15205459159965218,0.13033250708541616,0.10861042257118013,8.6888338056944098E-2,6.516625354270808E-2,4.3444169028472049E-2,2.1722084514236024E-2,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT250:AT265)","v":7.0758406049678788},6.4595546543132176,5.8432687036585547,5.2269827530038917,4.6106968023492287,3.9944108516945649,3.668462761741301,3.3425146717880363,3.016566581834772,2.6906184918815073,2.364670401928243,2.0990801350485615,1.8334898681688809,1.5678996012891995,1.3023093344095185,1.036719067529837,0.8293752540238698,0.62203144051790227,0.4146876270119349]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2055"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS154*AS$36","v":0.50393223016585464},null,null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1311927663291659,null,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29350047898404713,null,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21825079464028274,null,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87369680060570476,null,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10644751543427296,null,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2799098701592001,null,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4516893035069907,null,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21722084514236023,null,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS269:AS284)","v":7.0758406049678788},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2055"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AT232>0,AT250/AT232,0)","v":-2.5196611508292732E-2},-2.5196611508292732E-2,-2.5196611508292735E-2,-2.5196611508292735E-2,-2.5196611508292735E-2,-2.5196611508292735E-2,-2.5196611508292738E-2,-2.5196611508292738E-2,-2.5196611508292738E-2,-2.5196611508292742E-2,-2.5196611508292742E-2,-2.5196611508292742E-2,-2.5196611508292742E-2,-2.5196611508292742E-2,-2.5196611508292738E-2,-2.5196611508292738E-2,-2.5196611508292738E-2,-2.5196611508292738E-2,-2.5196611508292742E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1565596383164583,-0.15655963831645828,-0.15655963831645828,-0.15655963831645825,-0.15655963831645825,-0.15655963831645828,-0.15655963831645825,-0.15655963831645822,-0.15655963831645822,-0.15655963831645822,-0.15655963831645822,-0.15655963831645822,-0.15655963831645822,-0.15655963831645822,-0.15655963831645822,-0.15655963831645819,-0.15655963831645819,-0.15655963831645819,-0.15655963831645819]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4675023949202356E-2,-1.4675023949202358E-2,-1.4675023949202358E-2,-1.4675023949202358E-2,-1.4675023949202358E-2,-1.4675023949202358E-2,-1.4675023949202356E-2,-1.4675023949202356E-2,-1.4675023949202356E-2,-1.4675023949202354E-2,-1.4675023949202354E-2,-1.4675023949202353E-2,-1.4675023949202353E-2,-1.4675023949202353E-2,-1.4675023949202353E-2,-1.4675023949202354E-2,-1.4675023949202354E-2,-1.4675023949202356E-2,-1.4675023949202354E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0912539732014137E-2,-1.0912539732014137E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014134E-2,-1.0912539732014134E-2,-1.0912539732014134E-2,-1.0912539732014134E-2,-1.0912539732014134E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014134E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014136E-2,-1.0912539732014136E-2]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8246453373713654E-2,-5.8246453373713647E-2,-5.8246453373713654E-2,-5.8246453373713647E-2,-5.824645337371364E-2,-5.8246453373713647E-2,-5.8246453373713654E-2,-5.8246453373713654E-2,-5.8246453373713654E-2,-5.8246453373713654E-2,-5.8246453373713661E-2,-5.8246453373713661E-2,-5.8246453373713668E-2,-5.8246453373713661E-2,-5.8246453373713661E-2,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0644751543427295E-2,-1.0644751543427295E-2,-1.0644751543427295E-2,-1.0644751543427295E-2,-1.0644751543427295E-2,-1.0644751543427294E-2,-1.0644751543427294E-2,-1.0644751543427292E-2,-1.0644751543427294E-2,-1.0644751543427294E-2,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,-2.799098701592001E-2,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.29033786070139811,-0.29033786070139811,-0.29033786070139811,-0.29033786070139811,-0.29033786070139811,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1722084514236024E-2,-2.1722084514236024E-2,-2.1722084514236024E-2,-2.1722084514236024E-2,-2.1722084514236028E-2,-2.1722084514236024E-2,-2.1722084514236024E-2,-2.1722084514236028E-2,-2.1722084514236024E-2,-2.1722084514236024E-2,0,0,0,0,{"$f":"-IF(BH244>0,BH262/BH244,0)","v":0},0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AT245>0,AT263/AT245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.61628595065466274,-0.61628595065466263,-0.61628595065466274,-0.61628595065466263,-0.61628595065466263,-0.32594808995326452,-0.32594808995326452,-0.32594808995326446,-0.32594808995326446,-0.32594808995326446,-0.26559026687968113,-0.26559026687968113,-0.26559026687968113,-0.26559026687968113,-0.26559026687968113,-0.20734381350596745,-0.20734381350596745,-0.20734381350596745,-0.20734381350596745]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2055"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS250+AS269+AS288+AS307","v":0.50393223016585464},0.47873561865756192,0.4535390071492692,0.42834239564097648,0.40314578413268376,0.37794917262439104,0.35275256111609832,0.3275559496078056,0.30235933809951288,0.27716272659122015,0.25196611508292743,0.22676950357463468,0.20157289206634194,0.17637628055804919,0.15117966904975644,0.12598305754146369,0.10078644603317095,7.5589834524878219E-2,5.0393223016585484E-2,2.5196611508292742E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1311927663291659,2.9746331280127074,2.8180734896962489,2.6615138513797905,2.504954213063332,2.348394574746874,2.1918349364304155,2.035275298113957,1.8787156597974988,1.7221560214810405,1.5655963831645823,1.409036744848124,1.2524771065316658,1.0959174682152075,0.93935782989874927,0.78279819158229103,0.62623855326583278,0.46967891494937458,0.31311927663291639,0.15655963831645819]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29350047898404713,0.27882545503484479,0.26415043108564246,0.24947540713644009,0.23480038318723773,0.22012535923803536,0.205450335288833,0.19077531133963063,0.17610028739042827,0.1614252634412259,0.14675023949202354,0.13207521554282117,0.11740019159361882,0.10272516764441647,8.805014369521412E-2,7.3375119746011769E-2,5.8700095796809418E-2,4.4025071847607067E-2,2.9350047898404709E-2,1.4675023949202354E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21825079464028274,0.2073382549082686,0.19642571517625446,0.18551317544424031,0.17460063571222617,0.16368809598021203,0.15277555624819789,0.14186301651618374,0.1309504767841696,0.12003793705215547,0.10912539732014134,9.8212857588127214E-2,8.7300317856113085E-2,7.6387778124098943E-2,6.5475238392084814E-2,5.4562698660070678E-2,4.3650158928056543E-2,3.2737619196042407E-2,2.1825079464028271E-2,1.0912539732014136E-2]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87369680060570476,0.81545034723199106,0.75720389385827747,0.69895744048456376,0.64071098711085006,0.58246453373713647,0.52421808036342288,0.46597162698970923,0.40772517361599558,0.34947872024228194,0.29123226686856829,0.23298581349485464,0.174739360121141,0.11649290674742732,5.8246453373713661E-2,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10644751543427296,9.580276389084566E-2,8.5158012347418363E-2,7.4513260803991066E-2,6.3868509260563769E-2,5.3223757717136472E-2,4.2579006173709175E-2,3.1934254630281877E-2,2.1289503086854587E-2,1.0644751543427294E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2799098701592001,0.25191888314328009,0.22392789612736008,0.19593690911144007,0.16794592209552006,0.13995493507960005,0.11196394806368004,8.3972961047760031E-2,5.5981974031840021E-2,2.799098701592001E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4516893035069907,1.1613514428055924,0.87101358210419433,0.58067572140279622,0.29033786070139811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21722084514236023,0.19549876062812421,{"$f":"AU262+AU281+AU300+AU319","v":0.1737766761138882},0.15205459159965218,0.13033250708541616,0.10861042257118013,8.6888338056944098E-2,6.516625354270808E-2,4.3444169028472049E-2,2.1722084514236024E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS263+AS282+AS301+AS320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS326:AS341)","v":7.0758406049678788},6.4595546543132176,5.8432687036585547,5.2269827530038917,4.6106968023492287,3.9944108516945649,3.668462761741301,3.3425146717880363,3.016566581834772,2.6906184918815073,2.364670401928243,2.0990801350485615,1.8334898681688809,1.5678996012891995,1.3023093344095185,1.036719067529837,0.8293752540238698,0.62203144051790227,0.4146876270119349,0.20734381350596745]

{"sheet":"2056","index":82,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AT30","v":2056},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":7.6129481635146587E-2}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0.47303202282161139]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,4.4339373406159899E-2]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,3.2971337945491411E-2]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0.13199013786934635]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,1.608111902009788E-2]
[null,"Vehicles",null,null,null,null,20,null,10,13,4.2286228274718056E-2]
[null,"Information technology",null,null,null,null,21,null,5,14,0.21930796951586318]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,3.2815742576325573E-2]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":1.0689534130647602}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547,0.70932176618064557]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2,1.4186435323612911E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2056}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AU39>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,(AU39>=1)*(AU39-1))","v":79},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":78},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":77},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":76},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":75},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":74},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":73},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":72},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":71},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":70},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":69},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":68},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":67},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":66},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":65},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":64},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":63}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AS$30,AT$30<=$M$2),$M$2-AS$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665,36.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2056"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT115","v":7.6129481635146587E-2},{"$f":"AU115","v":7.5177863114707255E-2},{"$f":"AV115","v":7.4226244594267923E-2},{"$f":"AW115","v":7.3274626073828591E-2},{"$f":"AX115","v":7.232300755338926E-2},{"$f":"AY115","v":7.1371389032949928E-2},{"$f":"AZ115","v":7.0419770512510596E-2},{"$f":"BA115","v":6.9468151992071264E-2},{"$f":"BB115","v":6.8516533471631932E-2},{"$f":"BC115","v":6.7564914951192601E-2},{"$f":"BD115","v":6.6613296430753269E-2},{"$f":"BE115","v":6.5661677910313937E-2},{"$f":"BF115","v":6.4710059389874605E-2},{"$f":"BG115","v":6.3758440869435273E-2},{"$f":"BH115","v":6.2806822348995942E-2},{"$f":"BI115","v":6.185520382855661E-2},{"$f":"BJ115","v":6.0903585308117278E-2},{"$f":"BK115","v":5.9951966787677946E-2}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT117:AT118)","v":0.47303202282161139},{"$f":"SUM(AU117:AU118)","v":0.46514815577458452},{"$f":"SUM(AV117:AV118)","v":0.45726428872755764},{"$f":"SUM(AW117:AW118)","v":0.44938042168053077},{"$f":"SUM(AX117:AX118)","v":0.4414965546335039},{"$f":"SUM(AY117:AY118)","v":0.43361268758647703},{"$f":"SUM(AZ117:AZ118)","v":0.42572882053945016},{"$f":"SUM(BA117:BA118)","v":0.41784495349242329},{"$f":"SUM(BB117:BB118)","v":0.40996108644539642},{"$f":"SUM(BC117:BC118)","v":0.40207721939836955},{"$f":"SUM(BD117:BD118)","v":0.39419335235134267},{"$f":"SUM(BE117:BE118)","v":0.3863094853043158},{"$f":"SUM(BF117:BF118)","v":0.37842561825728893},{"$f":"SUM(BG117:BG118)","v":0.37054175121026206},{"$f":"SUM(BH117:BH118)","v":0.36265788416323519},{"$f":"SUM(BI117:BI118)","v":0.35477401711620832},{"$f":"SUM(BJ117:BJ118)","v":0.34689015006918145},{"$f":"SUM(BK117:BK118)","v":0.33900628302215458}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT120","v":4.4339373406159899E-2},{"$f":"AU120","v":4.3230889071005904E-2},{"$f":"AV120","v":4.2122404735851909E-2},{"$f":"AW120","v":4.1013920400697915E-2},{"$f":"AX120","v":3.990543606554392E-2},{"$f":"AY120","v":3.8796951730389925E-2},{"$f":"AZ120","v":3.7688467395235931E-2},{"$f":"BA120","v":3.6579983060081936E-2},{"$f":"BB120","v":3.5471498724927941E-2},{"$f":"BC120","v":3.4363014389773947E-2},{"$f":"BD120","v":3.3254530054619945E-2},{"$f":"BE120","v":3.2146045719465943E-2},{"$f":"BF120","v":3.1037561384311945E-2},{"$f":"BG120","v":2.9929077049157947E-2},{"$f":"BH120","v":2.8820592714003949E-2},{"$f":"BI120","v":2.7712108378849951E-2},{"$f":"BJ120","v":2.6603624043695952E-2},{"$f":"BK120","v":2.5495139708541954E-2}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2971337945491411E-2,3.2147054496854129E-2,3.1322771048216846E-2,3.0498487599579561E-2,2.9674204150942275E-2,2.884992070230499E-2,2.8025637253667704E-2,2.7201353805030418E-2,2.6377070356393133E-2,2.5552786907755847E-2,2.4728503459118562E-2,2.3904220010481276E-2,2.307993656184399E-2,2.2255653113206705E-2,2.1431369664569419E-2,2.0607086215932133E-2,1.9782802767294848E-2,1.8958519318657562E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13199013786934635,0.1267105323545725,0.12143092683979864,0.11615132132502479,0.11087171581025093,0.10559211029547708,0.10031250478070322,9.5032899265929366E-2,8.9753293751155511E-2,8.4473688236381655E-2,7.91940827216078E-2,7.3914477206833945E-2,6.863487169206009E-2,6.3355266177286235E-2,5.8075660662512379E-2,5.2796055147738524E-2,4.7516449632964669E-2,4.2236844118190814E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.608111902009788E-2,1.4473007118088091E-2,1.2864895216078302E-2,1.1256783314068514E-2,9.6486714120587267E-3,8.0405595100489398E-3,6.432447608039152E-3,4.8243357060293642E-3,3.2162238040195764E-3,1.6081119020097882E-3,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2286228274718056E-2,3.8057605447246248E-2,3.3828982619774441E-2,2.9600359792302636E-2,2.5371736964830832E-2,2.1143114137359028E-2,1.6914491309887224E-2,1.2685868482415418E-2,8.4572456549436119E-3,4.2286228274718059E-3,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21930796951586318,0.17544637561269055,0.13158478170951793,8.7723187806345276E-2,4.3861593903172638E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2815742576325573E-2,2.9534168318693016E-2,2.6252594061060459E-2,2.2971019803427903E-2,1.9689445545795346E-2,1.640787128816279E-2,1.3126297030530231E-2,9.8447227728976731E-3,6.5631485152651148E-3,3.2815742576325574E-3,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU58:AU73)","v":1.0689534130647602},0.99992565130844235,0.93089788955212416,0.86187012779580596,0.79284236603948777,0.72381460428316957,0.69864843643002417,0.67348226857687876,0.64831610072373314,0.62314993287058784,0.59798376501744221,0.58193590615141089,0.56588804728537956,0.54984018841934823,0.5337923295533169,0.51774447068728557,0.50169661182125413,0.48564875295522281]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2056"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT381","v":7.6129481635146587E-2}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT384","v":0.47303202282161139}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT386","v":4.4339373406159899E-2}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT387","v":3.2971337945491411E-2}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT389","v":0.13199013786934635}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT390","v":1.608111902009788E-2}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT391","v":4.2286228274718056E-2}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT392","v":0.21930796951586318}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT393","v":3.2815742576325573E-2}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT77:AT92)","v":1.0689534130647602},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2056"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933236E-4,-9.5161852043933247E-4,-9.5161852043933247E-4,-9.5161852043933247E-4,-9.5161852043933247E-4,-9.5161852043933247E-4,-9.5161852043933247E-4,-9.5161852043933247E-4]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.8838670470268556E-3,-7.8838670470268556E-3,-7.8838670470268556E-3,-7.8838670470268556E-3,-7.8838670470268556E-3,-7.8838670470268556E-3,-7.8838670470268556E-3,-7.8838670470268539E-3,-7.8838670470268539E-3,-7.8838670470268539E-3,-7.8838670470268539E-3,-7.8838670470268539E-3,-7.8838670470268522E-3,-7.8838670470268522E-3,-7.8838670470268522E-3,-7.8838670470268522E-3,-7.8838670470268504E-3,-7.8838670470268504E-3]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1084843351539975E-3,-1.1084843351539975E-3,-1.1084843351539975E-3,-1.1084843351539977E-3,-1.1084843351539977E-3,-1.1084843351539979E-3,-1.1084843351539979E-3,-1.1084843351539982E-3,-1.1084843351539982E-3,-1.1084843351539984E-3,-1.1084843351539982E-3,-1.1084843351539979E-3,-1.1084843351539979E-3,-1.1084843351539979E-3,-1.1084843351539979E-3,-1.1084843351539979E-3,-1.1084843351539979E-3,-1.1084843351539979E-3]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2428344863728529E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.242834486372854E-4,-8.2428344863728529E-4,-8.2428344863728529E-4,-8.2428344863728529E-4]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2796055147738543E-3,-5.2796055147738543E-3,-5.2796055147738543E-3,-5.2796055147738543E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738535E-3,-5.2796055147738526E-3,-5.2796055147738526E-3,-5.2796055147738526E-3,-5.2796055147738517E-3,-5.2796055147738517E-3]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.608111902009788E-3,-1.6081119020097878E-3,-1.6081119020097878E-3,-1.6081119020097876E-3,-1.6081119020097878E-3,-1.608111902009788E-3,-1.608111902009788E-3,-1.608111902009788E-3,-1.6081119020097882E-3,-1.6081119020097882E-3,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.2286228274718059E-3,-4.2286228274718051E-3,-4.2286228274718051E-3,-4.2286228274718051E-3,-4.2286228274718051E-3,-4.2286228274718059E-3,-4.2286228274718059E-3,-4.2286228274718059E-3,-4.2286228274718059E-3,-4.2286228274718059E-3,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3861593903172638E-2,-4.3861593903172638E-2,-4.3861593903172645E-2,-4.3861593903172638E-2,-4.3861593903172638E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2815742576325574E-3,-3.2815742576325574E-3,-3.2815742576325574E-3,-3.2815742576325574E-3,-3.2815742576325579E-3,-3.2815742576325579E-3,-3.2815742576325579E-3,-3.2815742576325579E-3,-3.2815742576325574E-3,-3.2815742576325574E-3,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9027761756318112E-2,-6.9027761756318112E-2,-6.9027761756318126E-2,-6.9027761756318112E-2,-6.9027761756318112E-2,-2.5166167853145474E-2,-2.5166167853145474E-2,-2.5166167853145474E-2,-2.5166167853145474E-2,-2.5166167853145474E-2,-1.6047858866031321E-2,-1.6047858866031321E-2,-1.6047858866031321E-2,-1.6047858866031321E-2,-1.6047858866031321E-2,-1.6047858866031321E-2,-1.6047858866031318E-2,-1.6047858866031318E-2]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6129481635146587E-2,7.5177863114707255E-2,7.4226244594267923E-2,7.3274626073828591E-2,7.232300755338926E-2,7.1371389032949928E-2,7.0419770512510596E-2,6.9468151992071264E-2,6.8516533471631932E-2,6.7564914951192601E-2,6.6613296430753269E-2,6.5661677910313937E-2,6.4710059389874605E-2,6.3758440869435273E-2,6.2806822348995942E-2,6.185520382855661E-2,6.0903585308117278E-2,5.9951966787677946E-2,5.9000348267238614E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47303202282161139,0.46514815577458452,0.45726428872755764,0.44938042168053077,0.4414965546335039,0.43361268758647703,0.42572882053945016,0.41784495349242329,0.40996108644539642,0.40207721939836955,0.39419335235134267,0.3863094853043158,0.37842561825728893,0.37054175121026206,0.36265788416323519,0.35477401711620832,0.34689015006918145,0.33900628302215458,0.3311224159751277]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4339373406159899E-2,4.3230889071005904E-2,4.2122404735851909E-2,4.1013920400697915E-2,3.990543606554392E-2,3.8796951730389925E-2,3.7688467395235931E-2,3.6579983060081936E-2,3.5471498724927941E-2,3.4363014389773947E-2,3.3254530054619945E-2,3.2146045719465943E-2,3.1037561384311945E-2,2.9929077049157947E-2,2.8820592714003949E-2,2.7712108378849951E-2,2.6603624043695952E-2,2.5495139708541954E-2,2.4386655373387956E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2971337945491411E-2,3.2147054496854129E-2,3.1322771048216846E-2,3.0498487599579561E-2,2.9674204150942275E-2,2.884992070230499E-2,2.8025637253667704E-2,2.7201353805030418E-2,2.6377070356393133E-2,2.5552786907755847E-2,2.4728503459118562E-2,2.3904220010481276E-2,2.307993656184399E-2,2.2255653113206705E-2,2.1431369664569419E-2,2.0607086215932133E-2,1.9782802767294848E-2,1.8958519318657562E-2,1.8134235870020277E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13199013786934635,0.1267105323545725,0.12143092683979864,0.11615132132502479,0.11087171581025093,0.10559211029547708,0.10031250478070322,9.5032899265929366E-2,8.9753293751155511E-2,8.4473688236381655E-2,7.91940827216078E-2,7.3914477206833945E-2,6.863487169206009E-2,6.3355266177286235E-2,5.8075660662512379E-2,5.2796055147738524E-2,4.7516449632964669E-2,4.2236844118190814E-2,3.6957238603416959E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.608111902009788E-2,1.4473007118088091E-2,1.2864895216078302E-2,1.1256783314068514E-2,9.6486714120587267E-3,8.0405595100489398E-3,6.432447608039152E-3,4.8243357060293642E-3,3.2162238040195764E-3,1.6081119020097882E-3,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2286228274718056E-2,3.8057605447246248E-2,3.3828982619774441E-2,2.9600359792302636E-2,2.5371736964830832E-2,2.1143114137359028E-2,1.6914491309887224E-2,1.2685868482415418E-2,8.4572456549436119E-3,4.2286228274718059E-3,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21930796951586318,0.17544637561269055,0.13158478170951793,8.7723187806345276E-2,4.3861593903172638E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2815742576325573E-2,2.9534168318693016E-2,2.6252594061060459E-2,2.2971019803427903E-2,1.9689445545795346E-2,1.640787128816279E-2,1.3126297030530231E-2,9.8447227728976731E-3,6.5631485152651148E-3,3.2815742576325574E-3,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT115:AT130)","v":1.0689534130647602},0.99992565130844235,0.93089788955212416,0.86187012779580596,0.79284236603948777,0.72381460428316957,0.69864843643002417,0.67348226857687876,0.64831610072373314,0.62314993287058784,0.59798376501744221,0.58193590615141089,0.56588804728537956,0.54984018841934823,0.5337923295533169,0.51774447068728557,0.50169661182125413,0.48564875295522281,0.46960089408919148]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2056"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT211","v":7.6129481635146587E-2},7.4229453622634459E-2,7.2367426170372576E-2,7.0542639267155927E-2,6.8754348102003607E-2,6.7001822760154331E-2,6.5284347925142039E-2,6.360122258683E-2,6.1951759755284198E-2,6.0335286180369312E-2,5.8751142076952728E-2,5.7198680855604478E-2,5.5677268858683189E-2,5.4186285101700329E-2,5.2725121019857123E-2,{"$f":"BI211","v":5.1293180219650784E-2},4.9889878235448569E-2,4.8514642290930401E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT213:AT214)","v":0.47303202282161139},0.45956390013302817,0.44636513989821663,0.43343035486810133,0.4207542655385883,0.40833169799566554,0.39615758180360128,0.38422694793537826,0.37253492674451971,0.36107674597747835,0.3498477288257778,0.33884329201711127,0.3280589439446181,0.31749028283357478,0.30713299494475232,0.29698285281370629,0.28703571352528118,0.27728751702262455]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT216","v":4.4339373406159899E-2},4.2739539174917331E-2,4.1171701628299612E-2,3.9635220832614247E-2,3.8129469652842592E-2,3.6653833496666371E-2,3.5207710063613673E-2,3.379050909922203E-2,3.2401652154118221E-2,3.1040572347916486E-2,2.9706714137838784E-2,2.8399533091962637E-2,2.7118495667004014E-2,2.5863078990544564E-2,2.4632770647614301E-2,{"$f":"BI216","v":2.3427068471542644E-2},2.2245480338992419E-2,2.1087523969093198E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2971337945491411E-2,3.1781680288134079E-2,3.0615815783923892E-2,2.9473268569797911E-2,2.8353572299954447E-2,2.7256269955507853E-2,2.6180913657950191E-2,2.5127064486343682E-2,2.4094292298169305E-2,2.3082175553758414E-2,2.2090301144235741E-2,2.1118264222903523E-2,2.0165668039997947E-2,1.9232123780750485E-2,1.8317250406687972E-2,1.7420674500106707E-2,1.6542030111657068E-2,1.5680958610976424E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13199013786934635,0.12533296773687616,0.11880894100705537,0.11241539481183099,0.10614971954051111,0.10000935777461763,9.3991803244042008E-2,8.8094599804077911E-2,8.2315340432913095E-2,7.6651666249171566E-2,7.110126554910487E-2,6.5661872863039511E-2,6.033126803069546E-2,5.5107275294998287E-2,4.9987762414015063E-2,4.4970639790651502E-2,4.005385961975521E-2,3.5235415052276842E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.608111902009788E-2,1.4322920170983949E-2,1.2599885298852295E-2,1.0911311124163275E-2,9.2565084329680348E-3,7.6348017955966997E-3,6.0455292909727919E-3,4.4880422364413624E-3,2.9617049230005613E-3,1.4658943558285762E-3,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2286228274718056E-2,3.766294317913111E-2,3.3132123785455901E-2,2.8691920779654198E-2,2.434052183396853E-2,2.0076150867196572E-2,1.5897067319760056E-2,1.180156544327227E-2,7.7879736043142385E-3,3.8546536021353689E-3,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21930796951586318,0.17365647320623043,0.12891800682279034,8.5074309767019046E-2,4.2107486652363184E-2,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2815742576325573E-2,2.9227895190928662E-2,2.5711804753239691E-2,2.22660361243045E-2,1.8889182867948013E-2,1.5579866676718656E-2,1.2336736809313886E-2,9.1584695392572107E-3,6.0437676146016693E-3,2.9913597284392389E-3,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU135:AU150)","v":1.0689534130647602},0.98851777270286434,0.90969084514820631,0.83244045614464168,0.75673507492114789,0.68254380132212411,0.65110169011439634,0.62028842113082328,0.5900914175269214,0.56049835399509762,0.53149715173391054,0.51122164305062212,0.49135164454099928,0.4718790460015691,0.45279589943292736,0.43409441579565855,0.41576696183113504,0.39780605694590199]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2056"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT381","v":7.6129481635146587E-2}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT384","v":0.47303202282161139}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT386","v":4.4339373406159899E-2}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT387","v":3.2971337945491411E-2}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT389","v":0.13199013786934635}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT390","v":1.608111902009788E-2}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT391","v":4.2286228274718056E-2}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT392","v":0.21930796951586318}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT393","v":3.2815742576325573E-2}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AT396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT154:AT169)","v":1.0689534130647602},{"$f":"SUM(AU154:AU169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2056"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9000280125121313E-3,-1.8620274522618888E-3,-1.8247869032166509E-3,-1.7882911651523178E-3,-1.7525253418492713E-3,-1.717474835012286E-3,-1.68312533831204E-3,-1.6494628315457994E-3,-1.6164735749148835E-3,-1.5841441034165858E-3,-1.5524612213482537E-3,-1.5214119969212889E-3,-1.4909837569828631E-3,-1.4611640818432054E-3,-1.4319408002063413E-3,-1.4033019842022145E-3,-1.3752359445181701E-3,-1.3477312256278068E-3,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3468122688583207E-2,-1.3198760234811542E-2,-1.293478503011531E-2,-1.2676089329513003E-2,-1.2422567542922742E-2,-1.2174116192064287E-2,-1.1930633868223002E-2,-1.1692021190858541E-2,-1.1458180767041371E-2,-1.1229017151700544E-2,-1.1004436808666531E-2,-1.0784348072493202E-2,-1.0568661111043336E-2,-1.0357287888822468E-2,-1.015014213104602E-2,-9.9471392884250987E-3,-9.7481965026565975E-3,-9.5532325726034647E-3,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5998342312425694E-3,-1.567837546617718E-3,-1.5364807956853637E-3,-1.5057511797716562E-3,-1.4756361561762232E-3,-1.4461234330526986E-3,-1.4172009643916444E-3,-1.3888569451038116E-3,-1.3610798062017354E-3,-1.3338582100777007E-3,-1.3071810458761466E-3,-1.2810374249586237E-3,-1.255416676459451E-3,-1.2303083429302619E-3,-1.2057021760716567E-3,-1.1815881325502235E-3,-1.157956369899219E-3,-1.1347972425012347E-3,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1896576573573331E-3,-1.1658645042101864E-3,-1.1425472141259824E-3,-1.1196962698434628E-3,-1.0973023444465933E-3,-1.0753562975576614E-3,-1.0538491716065082E-3,-1.0327721881743781E-3,-1.0121167444108905E-3,-9.9187440952267295E-4,-9.7203692133221919E-4,-9.5259618290557469E-4,-9.3354425924746325E-4,-9.1487337406251389E-4,-8.9657590658126366E-4,-8.7864438844963838E-4,-8.6107150068064553E-4,-8.4385007066703271E-4,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.6571701324701915E-3,-6.5240267298207867E-3,-6.3935461952243713E-3,-6.2656752713198833E-3,-6.1403617658934845E-3,-6.0175545305756152E-3,-5.8972034399641026E-3,-5.7792593711648212E-3,-5.6636741837415242E-3,-5.5504007000666943E-3,-5.4393926860653603E-3,-5.3306048323440523E-3,-5.2239927356971709E-3,-5.119512880983227E-3,-5.0171226233635628E-3,-4.916780170896291E-3,-4.8184445674783654E-3,-4.722075676128798E-3,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7581988491139318E-3,-1.7230348721316534E-3,-1.6885741746890202E-3,-1.6548026911952396E-3,-1.6217066373713346E-3,-1.5892725046239081E-3,-1.5574870545314299E-3,-1.5263373134408013E-3,-1.4958105671719851E-3,-1.4658943558285456E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,-4.6232850955869468E-3,-4.530819393675208E-3,-4.4402030058017031E-3,-4.3513989456856689E-3,-4.2643709667719559E-3,-4.1790835474365164E-3,-4.0955018764877857E-3,-4.013591838958031E-3,-3.9333200021788696E-3,-3.8546536021352921E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.565149630963275E-2,-4.473846638344009E-2,-4.3843697055771291E-2,-4.2966823114655862E-2,-4.210748665236274E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5878473853969092E-3,-3.5160904376889705E-3,-3.4457686289351913E-3,-3.3768532563564872E-3,-3.3093161912293571E-3,-3.2431298674047704E-3,-3.1782672700566743E-3,-3.1147019246555415E-3,-3.0524078861624304E-3,-2.9913597284391817E-3,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU192:AU207)","v":-8.0435640361895974E-2},-7.8826927554658033E-2,-7.7250389003564887E-2,-7.5705381223493587E-2,-7.4191273599023708E-2,-3.1442111207727746E-2,-3.0813268983573189E-2,-3.0197003603901727E-2,-2.9593063531823692E-2,-2.9001202261187218E-2,-2.027550868328851E-2,-1.986999850962274E-2,-1.9472598539430286E-2,-1.9083146568641678E-2,-1.8701483637268847E-2,-1.8327453964523465E-2,-1.7960904885232998E-2,-1.7601686787528339E-2]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT135+AT173+AT192+AT154","v":7.6129481635146587E-2},7.4229453622634459E-2,7.2367426170372576E-2,7.0542639267155927E-2,6.8754348102003607E-2,6.7001822760154331E-2,6.5284347925142039E-2,6.360122258683E-2,6.1951759755284198E-2,6.0335286180369312E-2,5.8751142076952728E-2,5.7198680855604478E-2,5.5677268858683189E-2,5.4186285101700329E-2,5.2725121019857123E-2,5.1293180219650784E-2,4.9889878235448569E-2,4.8514642290930401E-2,4.7166911065302596E-2]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT136+AT174+AT193+AT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT137+AT175+AT194+AT156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT138+AT176+AT195+AT157","v":0.47303202282161139},0.45956390013302817,0.44636513989821663,0.43343035486810133,0.4207542655385883,0.40833169799566554,0.39615758180360128,0.38422694793537826,0.37253492674451971,0.36107674597747835,0.3498477288257778,0.33884329201711127,0.3280589439446181,0.31749028283357478,0.30713299494475232,0.29698285281370629,0.28703571352528118,0.27728751702262455,0.26773428445002107]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT139+AT177+AT196+AT158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT140+AT178+AT197+AT159","v":4.4339373406159899E-2},4.2739539174917331E-2,4.1171701628299612E-2,3.9635220832614247E-2,3.8129469652842592E-2,3.6653833496666371E-2,3.5207710063613673E-2,3.379050909922203E-2,3.2401652154118221E-2,3.1040572347916486E-2,2.9706714137838784E-2,2.8399533091962637E-2,2.7118495667004014E-2,2.5863078990544564E-2,2.4632770647614301E-2,2.3427068471542644E-2,2.2245480338992419E-2,2.1087523969093198E-2,1.9952726726591964E-2]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT141+AT179+AT198+AT160","v":3.2971337945491411E-2},3.1781680288134079E-2,3.0615815783923892E-2,2.9473268569797911E-2,2.8353572299954447E-2,2.7256269955507853E-2,2.6180913657950191E-2,2.5127064486343682E-2,2.4094292298169305E-2,2.3082175553758414E-2,2.2090301144235741E-2,2.1118264222903523E-2,2.0165668039997947E-2,1.9232123780750485E-2,1.8317250406687972E-2,1.7420674500106707E-2,1.6542030111657068E-2,1.5680958610976424E-2,1.4837108540309391E-2]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT142+AT180+AT199+AT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT143+AT181+AT200+AT162","v":0.13199013786934635},0.12533296773687616,0.11880894100705537,0.11241539481183099,0.10614971954051111,0.10000935777461763,9.3991803244042008E-2,8.8094599804077911E-2,8.2315340432913095E-2,7.6651666249171566E-2,7.110126554910487E-2,6.5661872863039511E-2,6.033126803069546E-2,5.5107275294998287E-2,4.9987762414015063E-2,4.4970639790651502E-2,4.005385961975521E-2,3.5235415052276842E-2,3.0513339376148044E-2]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT144+AT182+AT201+AT163","v":1.608111902009788E-2},1.4322920170983949E-2,1.2599885298852295E-2,1.0911311124163275E-2,9.2565084329680348E-3,7.6348017955966997E-3,6.0455292909727919E-3,4.4880422364413624E-3,2.9617049230005613E-3,1.4658943558285762E-3,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17,3.0574501264091225E-17]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT145+AT183+AT202+AT164","v":4.2286228274718056E-2},3.766294317913111E-2,3.3132123785455901E-2,2.8691920779654198E-2,2.434052183396853E-2,2.0076150867196572E-2,1.5897067319760056E-2,1.180156544327227E-2,7.7879736043142385E-3,3.8546536021353689E-3,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17,7.6761513811973714E-17]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT146+AT184+AT203+AT165","v":0.21930796951586318},0.17365647320623043,0.12891800682279034,8.5074309767019046E-2,4.2107486652363184E-2,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT147+AT185+AT204+AT166","v":3.2815742576325573E-2},2.9227895190928662E-2,2.5711804753239691E-2,2.22660361243045E-2,1.8889182867948013E-2,1.5579866676718656E-2,1.2336736809313886E-2,9.1584695392572107E-3,6.0437676146016693E-3,2.9913597284392389E-3,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17,5.7245874707234634E-17]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT148+AT186+AT205+AT167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT149+AT187+AT206+AT168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT150+AT188+AT207+AT169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT211:AT226)","v":1.0689534130647602},0.98851777270286434,0.90969084514820631,0.83244045614464168,0.75673507492114789,0.68254380132212411,0.65110169011439634,0.62028842113082328,0.5900914175269214,0.56049835399509762,0.53149715173391054,0.51122164305062212,0.49135164454099928,0.4718790460015691,0.45279589943292736,0.43409441579565855,0.41576696183113504,0.39780605694590199,0.38020437015837366]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2056"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AU232>=1)*(AU232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,{"$f":"(AW246>=1)*(AW246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},{"$f":"(AU247>=1)*(AU247-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2056"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT326","v":0.17469066529226948},0.16595613202765599,0.15722159876304254,0.14848706549842905,0.13975253223381556,0.13101799896920208,0.1222834657045886,0.11354893243997513,0.10481439917536166,9.6079865910748186E-2,8.7345332646134713E-2,7.861079938152124E-2,6.9876266116907768E-2,6.1141732852294295E-2,5.2407199587680822E-2,{"$f":"BI326","v":4.367266632306735E-2},3.4938133058453877E-2,2.6203599793840408E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0854438647997524,1.0311716715597647,0.97689947831977708,0.92262728507978942,0.86835509183980175,0.81408289859981409,0.75981070535982653,0.70553851211983898,0.65126631887985131,0.59699412563986365,0.54272193239987609,0.48844973915988849,0.43417754591990088,0.37990535267991327,0.32563315943992566,0.27136096619993805,0.21708877295995044,0.16281657971996283]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10174343069989457,9.6656259164899838E-2,9.1569087629905108E-2,8.6481916094910377E-2,8.1394744559915647E-2,7.6307573024920916E-2,7.1220401489926186E-2,6.6133229954931455E-2,6.1046058419936725E-2,5.5958886884941994E-2,5.0871715349947264E-2,4.578454381495254E-2,4.0697372279957816E-2,3.5610200744963086E-2,3.0523029209968359E-2,2.5435857674973632E-2,2.0348686139978905E-2,1.5261514604984178E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5657745692767633E-2,7.1874858408129252E-2,6.8091971123490871E-2,6.430908383885249E-2,6.0526196554214109E-2,5.6743309269575729E-2,5.2960421984937348E-2,4.9177534700298967E-2,4.5394647415660586E-2,4.1611760131022205E-2,3.7828872846383824E-2,3.4045985561745443E-2,3.0263098277107062E-2,2.6480210992468681E-2,2.2697323707830296E-2,1.8914436423191912E-2,1.5131549138553529E-2,1.1348661853915146E-2]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30287143037329695,0.28268000168174384,0.26248857299019068,0.24229714429863755,0.22210571560708442,0.20191428691553129,0.18172285822397816,0.16153142953242502,0.14134000084087189,0.12114857214931876,0.10095714345776563,8.0765714766212499E-2,6.0574286074659374E-2,4.0382857383106249E-2,2.0191428691553125E-2,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6900571499072679E-2,3.3210514349165408E-2,2.9520457199258141E-2,2.5830400049350874E-2,2.2140342899443607E-2,1.845028574953634E-2,1.4760228599629072E-2,1.1070171449721805E-2,7.3801142998145362E-3,3.6900571499072681E-3,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7032177171700637E-2,8.7328959454530578E-2,7.7625741737360518E-2,6.7922524020190458E-2,5.8219306303020392E-2,4.8516088585850325E-2,3.8812870868680259E-2,2.9109653151510193E-2,1.9406435434340126E-2,9.703217717170063E-3,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50323546510181261,0.4025883720814501,0.30194127906108759,0.20129418604072508,0.10064709302036254,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5300708471809752E-2,6.7770637624628774E-2,6.0240566777447796E-2,5.2710495930266818E-2,4.5180425083085847E-2,3.7650354235904876E-2,3.0120283388723901E-2,2.2590212541542927E-2,1.5060141694361952E-2,7.5300708471809762E-3,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU250:AU265)","v":2.4528760591023766},2.2392374063519687,2.0255987536015603,1.8119601008511521,1.5983214481007437,1.3846827953503356,1.2716912356202901,1.1586996758902446,1.0457081161601987,0.93271655643015305,0.81972499670010757,0.72765678268432021,0.63558856866853297,0.54352035465274551,0.45145214063695821,0.35938392662117097,0.28750714129693677,0.21563035597270255]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2056"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT154*AT$36","v":0.17469066529226948},null,null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0854438647997524,null,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10174343069989457,null,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5657745692767633E-2,null,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30287143037329695,null,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6900571499072679E-2,null,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7032177171700637E-2,null,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50323546510181261,null,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5300708471809752E-2,null,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT269:AT284)","v":2.4528760591023766},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2056"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AU232>0,AU250/AU232,0)","v":-8.7345332646134744E-3},-8.7345332646134727E-3,-8.7345332646134744E-3,-8.7345332646134727E-3,-8.7345332646134727E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134709E-3,-8.7345332646134692E-3,-8.7345332646134692E-3,-8.7345332646134692E-3]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4272193239987623E-2,-5.4272193239987616E-2,-5.4272193239987616E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987603E-2,-5.4272193239987609E-2,-5.4272193239987616E-2,-5.4272193239987609E-2,-5.4272193239987603E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987609E-2,-5.4272193239987609E-2]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0871715349947288E-3,-5.0871715349947279E-3,-5.0871715349947279E-3,-5.0871715349947279E-3,-5.0871715349947279E-3,-5.0871715349947279E-3,-5.0871715349947279E-3,-5.087171534994727E-3,-5.087171534994727E-3,-5.087171534994727E-3,-5.0871715349947262E-3,-5.087171534994727E-3,-5.087171534994727E-3,-5.0871715349947262E-3,-5.0871715349947262E-3,-5.0871715349947262E-3,-5.0871715349947262E-3,-5.0871715349947262E-3]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383818E-3,-3.7828872846383823E-3,-3.7828872846383823E-3,-3.7828872846383823E-3,-3.7828872846383827E-3,-3.7828872846383827E-3,-3.7828872846383831E-3,-3.7828872846383827E-3,-3.7828872846383823E-3,-3.7828872846383823E-3,-3.7828872846383823E-3]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0191428691553128E-2,-2.0191428691553132E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553128E-2,-2.0191428691553125E-2,-2.0191428691553125E-2,-2.0191428691553125E-2,-2.0191428691553125E-2,-2.0191428691553125E-2,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6900571499072681E-3,-3.6900571499072676E-3,-3.6900571499072676E-3,-3.6900571499072676E-3,-3.6900571499072676E-3,-3.6900571499072681E-3,-3.6900571499072681E-3,-3.6900571499072685E-3,-3.6900571499072681E-3,-3.6900571499072681E-3,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.703217717170063E-3,-9.7032177171700647E-3,-9.7032177171700647E-3,-9.7032177171700647E-3,-9.7032177171700647E-3,-9.7032177171700647E-3,-9.7032177171700647E-3,-9.7032177171700647E-3,-9.703217717170063E-3,-9.703217717170063E-3,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10064709302036252,-0.10064709302036252,-0.10064709302036252,-0.10064709302036254,-0.10064709302036254,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.5300708471809754E-3,-7.5300708471809745E-3,-7.5300708471809745E-3,-7.5300708471809736E-3,-7.5300708471809745E-3,-7.5300708471809754E-3,-7.5300708471809754E-3,-7.5300708471809754E-3,-7.5300708471809762E-3,-7.5300708471809762E-3,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"-IF(BB245>0,BB263/BB245,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AU246>0,AU264/AU246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.21363865275040814,-0.21363865275040814,-0.21363865275040814,-0.21363865275040814,-0.21363865275040814,-0.11299155973004561,-0.11299155973004563,-0.11299155973004563,-0.11299155973004563,-0.11299155973004561,-9.2068214015787325E-2,-9.2068214015787325E-2,-9.2068214015787325E-2,-9.2068214015787325E-2,-9.2068214015787325E-2,-7.1876785324234194E-2,-7.1876785324234194E-2,-7.1876785324234194E-2]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2056"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT250+AT269+AT288+AT307","v":0.17469066529226948},0.16595613202765599,0.15722159876304254,0.14848706549842905,0.13975253223381556,0.13101799896920208,0.1222834657045886,0.11354893243997513,0.10481439917536166,9.6079865910748186E-2,8.7345332646134713E-2,7.861079938152124E-2,6.9876266116907768E-2,6.1141732852294295E-2,5.2407199587680822E-2,4.367266632306735E-2,3.4938133058453877E-2,2.6203599793840408E-2,1.7469066529226938E-2]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0854438647997524,1.0311716715597647,0.97689947831977708,0.92262728507978942,0.86835509183980175,0.81408289859981409,0.75981070535982653,0.70553851211983898,0.65126631887985131,0.59699412563986365,0.54272193239987609,0.48844973915988849,0.43417754591990088,0.37990535267991327,0.32563315943992566,0.27136096619993805,0.21708877295995044,0.16281657971996283,0.10854438647997522]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10174343069989457,9.6656259164899838E-2,9.1569087629905108E-2,8.6481916094910377E-2,8.1394744559915647E-2,7.6307573024920916E-2,7.1220401489926186E-2,6.6133229954931455E-2,6.1046058419936725E-2,5.5958886884941994E-2,5.0871715349947264E-2,4.578454381495254E-2,4.0697372279957816E-2,3.5610200744963086E-2,3.0523029209968359E-2,2.5435857674973632E-2,2.0348686139978905E-2,1.5261514604984178E-2,1.0174343069989451E-2]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5657745692767633E-2,7.1874858408129252E-2,6.8091971123490871E-2,6.430908383885249E-2,6.0526196554214109E-2,5.6743309269575729E-2,5.2960421984937348E-2,4.9177534700298967E-2,4.5394647415660586E-2,4.1611760131022205E-2,3.7828872846383824E-2,3.4045985561745443E-2,3.0263098277107062E-2,2.6480210992468681E-2,2.2697323707830296E-2,1.8914436423191912E-2,1.5131549138553529E-2,1.1348661853915146E-2,7.5657745692767637E-3]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30287143037329695,0.28268000168174384,0.26248857299019068,0.24229714429863755,0.22210571560708442,0.20191428691553129,0.18172285822397816,0.16153142953242502,0.14134000084087189,0.12114857214931876,0.10095714345776563,8.0765714766212499E-2,6.0574286074659374E-2,4.0382857383106249E-2,2.0191428691553125E-2,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6900571499072679E-2,3.3210514349165408E-2,2.9520457199258141E-2,2.5830400049350874E-2,2.2140342899443607E-2,1.845028574953634E-2,1.4760228599629072E-2,1.1070171449721805E-2,7.3801142998145362E-3,3.6900571499072681E-3,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7032177171700637E-2,8.7328959454530578E-2,7.7625741737360518E-2,6.7922524020190458E-2,5.8219306303020392E-2,4.8516088585850325E-2,3.8812870868680259E-2,2.9109653151510193E-2,1.9406435434340126E-2,9.703217717170063E-3,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50323546510181261,0.4025883720814501,0.30194127906108759,0.20129418604072508,0.10064709302036254,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5300708471809752E-2,6.7770637624628774E-2,6.0240566777447796E-2,5.2710495930266818E-2,4.5180425083085847E-2,3.7650354235904876E-2,3.0120283388723901E-2,2.2590212541542927E-2,1.5060141694361952E-2,7.5300708471809762E-3,0,0,0,0,{"$f":"BH262+BH281+BH300+BH319","v":0},0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT263+AT282+AT301+AT320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT326:AT341)","v":2.4528760591023766},2.2392374063519687,2.0255987536015603,1.8119601008511521,1.5983214481007437,1.3846827953503356,1.2716912356202901,1.1586996758902446,1.0457081161601987,0.93271655643015305,0.81972499670010757,0.72765678268432021,0.63558856866853297,0.54352035465274551,0.45145214063695821,0.35938392662117097,0.28750714129693677,0.21563035597270255,0.14375357064846839]

{"sheet":"2057","index":83,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AU30","v":2057},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354,0.72379772059249547]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2,1.4475954411849909E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2057}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AV39>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,(AV39>=1)*(AV39-1))","v":79},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":78},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":77},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":76},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":75},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":74},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":73},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":72},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":71},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":70},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":69},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":68},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":67},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":66},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":65},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":64}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AT$30,AU$30<=$M$2),$M$2-AT$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665,37.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2057"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU115","v":0},{"$f":"AV115","v":0},{"$f":"AW115","v":0},{"$f":"AX115","v":0},{"$f":"AY115","v":0},{"$f":"AZ115","v":0},{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU117:AU118)","v":0},{"$f":"SUM(AV117:AV118)","v":0},{"$f":"SUM(AW117:AW118)","v":0},{"$f":"SUM(AX117:AX118)","v":0},{"$f":"SUM(AY117:AY118)","v":0},{"$f":"SUM(AZ117:AZ118)","v":0},{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU120","v":0},{"$f":"AV120","v":0},{"$f":"AW120","v":0},{"$f":"AX120","v":0},{"$f":"AY120","v":0},{"$f":"AZ120","v":0},{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV58:AV73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2057"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU77:AU92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2057"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU115:AU130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2057"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ211","v":0},0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU213:AU214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ216","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV135:AV150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2057"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AU396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU154:AU169)","v":0},{"$f":"SUM(AV154:AV169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2057"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV192:AV207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU135+AU173+AU192+AU154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU136+AU174+AU193+AU155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU137+AU175+AU194+AU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU138+AU176+AU195+AU157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU139+AU177+AU196+AU158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU140+AU178+AU197+AU159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU141+AU179+AU198+AU160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU142+AU180+AU199+AU161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU143+AU181+AU200+AU162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU144+AU182+AU201+AU163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU145+AU183+AU202+AU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU146+AU184+AU203+AU165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU147+AU185+AU204+AU166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU148+AU186+AU205+AU167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU149+AU187+AU206+AU168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU150+AU188+AU207+AU169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU211:AU226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2057"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AV232>=1)*(AV232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},{"$f":"(AV247>=1)*(AV247-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2057"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ326","v":0},0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV250:AV265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2057"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU154*AU$36","v":0},null,null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU269:AU284)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2057"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AV232>0,AV250/AV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF(AX246>0,AX264/AX246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AV247>0,AV265/AV247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2057"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU250+AU269+AU288+AU307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"BB263+BB282+BB301+BB320","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU264+AU283+AU302+AU321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU326:AU341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2058","index":84,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AV30","v":2058},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016,0.73856910264540354]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2,1.4771382052908072E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2058}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AW39>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,(AW39>=1)*(AW39-1))","v":79},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":78},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":77},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":76},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":75},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":74},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":73},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":72},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":71},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":70},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":69},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":68},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":67},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":66},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":65}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AU$30,AV$30<=$M$2),$M$2-AU$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665,38.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2058"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV115","v":0},{"$f":"AW115","v":0},{"$f":"AX115","v":0},{"$f":"AY115","v":0},{"$f":"AZ115","v":0},{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV117:AV118)","v":0},{"$f":"SUM(AW117:AW118)","v":0},{"$f":"SUM(AX117:AX118)","v":0},{"$f":"SUM(AY117:AY118)","v":0},{"$f":"SUM(AZ117:AZ118)","v":0},{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV120","v":0},{"$f":"AW120","v":0},{"$f":"AX120","v":0},{"$f":"AY120","v":0},{"$f":"AZ120","v":0},{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW58:AW73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2058"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV77:AV92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2058"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV115:AV130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2058"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK211","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV213:AV214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK216","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW135:AW150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2058"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AV396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV154:AV169)","v":0},{"$f":"SUM(AW154:AW169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2058"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW192:AW207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV135+AV173+AV192+AV154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV136+AV174+AV193+AV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV137+AV175+AV194+AV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV138+AV176+AV195+AV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV139+AV177+AV196+AV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV140+AV178+AV197+AV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV141+AV179+AV198+AV160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV142+AV180+AV199+AV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV143+AV181+AV200+AV162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV144+AV182+AV201+AV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV145+AV183+AV202+AV164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV146+AV184+AV203+AV165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV147+AV185+AV204+AV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV148+AV186+AV205+AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV149+AV187+AV206+AV168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV150+AV188+AV207+AV169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV211:AV226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2058"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AW232>=1)*(AW232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(BK247>=1)*(BK247-1)","v":0}]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2058"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK326","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW250:AW265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2058"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV154*AV$36","v":0},null,null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV269:AV284)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2058"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AW232>0,AW250/AW232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AW247>0,AW265/AW247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2058"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV250+AV269+AV288+AV307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AX264+AX283+AX302+AX321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV265+AV284+AV303+AV322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV326:AV341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2059","index":85,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AW30","v":2059},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369,0.7536419414749016]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2,1.5072838829498033E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2059}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AX39>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,(AX39>=1)*(AX39-1))","v":79},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":78},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":77},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":76},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":75},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":74},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":73},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":72},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":71},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":70},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":69},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":68},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":67},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":66}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AV$30,AW$30<=$M$2),$M$2-AV$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665,39.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2059"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW115","v":0},{"$f":"AX115","v":0},{"$f":"AY115","v":0},{"$f":"AZ115","v":0},{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW117:AW118)","v":0},{"$f":"SUM(AX117:AX118)","v":0},{"$f":"SUM(AY117:AY118)","v":0},{"$f":"SUM(AZ117:AZ118)","v":0},{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW120","v":0},{"$f":"AX120","v":0},{"$f":"AY120","v":0},{"$f":"AZ120","v":0},{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX58:AX73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2059"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW77:AW92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2059"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW115:AW130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2059"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW213:AW214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX135:AX150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2059"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AW396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW154:AW169)","v":0},{"$f":"SUM(AX154:AX169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2059"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX192:AX207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW135+AW173+AW192+AW154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW136+AW174+AW193+AW155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW137+AW175+AW194+AW156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW138+AW176+AW195+AW157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW139+AW177+AW196+AW158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW140+AW178+AW197+AW159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW141+AW179+AW198+AW160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW142+AW180+AW199+AW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW143+AW181+AW200+AW162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW144+AW182+AW201+AW163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW145+AW183+AW202+AW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW146+AW184+AW203+AW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW147+AW185+AW204+AW166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW148+AW186+AW205+AW167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW149+AW187+AW206+AW168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW150+AW188+AW207+AW169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW211:AW226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2059"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AX232>=1)*(AX232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2059"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK341","v":0}]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX250:AX265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2059"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW154*AW$36","v":0},null,null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW269:AW284)","v":0},null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2059"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AX232>0,AX250/AX232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BL247>0,BL265/BL247,0)","v":0}]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2059"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW250+AW269+AW288+AW307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW265+AW284+AW303+AW322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW326:AW341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2060","index":86,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AX30","v":2060},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973,0.76902238926010369]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2,1.5380447785202074E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2060}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AY39>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,(AY39>=1)*(AY39-1))","v":79},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":78},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":77},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":76},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":75},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":74},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":73},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":72},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":71},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":70},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":69},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":68},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":67}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AW$30,AX$30<=$M$2),$M$2-AW$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665,40.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2060"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX115","v":0},{"$f":"AY115","v":0},{"$f":"AZ115","v":0},{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX117:AX118)","v":0},{"$f":"SUM(AY117:AY118)","v":0},{"$f":"SUM(AZ117:AZ118)","v":0},{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX120","v":0},{"$f":"AY120","v":0},{"$f":"AZ120","v":0},{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY58:AY73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2060"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX77:AX92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2060"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX115:AX130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2060"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX213:AX214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY135:AY150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2060"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AX396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX154:AX169)","v":0},{"$f":"SUM(AY154:AY169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2060"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY192:AY207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX135+AX173+AX192+AX154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136+AX174+AX193+AX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX137+AX175+AX194+AX156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX138+AX176+AX195+AX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX139+AX177+AX196+AX158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX140+AX178+AX197+AX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX141+AX179+AX198+AX160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX142+AX180+AX199+AX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX143+AX181+AX200+AX162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX144+AX182+AX201+AX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX145+AX183+AX202+AX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX146+AX184+AX203+AX165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX147+AX185+AX204+AX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX148+AX186+AX205+AX167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX149+AX187+AX206+AX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX150+AX188+AX207+AX169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX211:AX226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2060"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AY232>=1)*(AY232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2060"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY250:AY265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2060"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX154*AX$36","v":0},null,null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX269:AX284)","v":0},null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2060"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AY232>0,AY250/AY232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2060"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX250+AX269+AX288+AX307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL265+BL284+BL303+BL322","v":0}]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX326:AX341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2061","index":87,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AY30","v":2061},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562,0.78471672373479973]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2,1.5694334474695995E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2061}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,AZ39>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,(AZ39>=1)*(AZ39-1))","v":79},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":78},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":77},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":76},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":75},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":74},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":73},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":72},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":71},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":70},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":69},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":68}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AX$30,AY$30<=$M$2),$M$2-AX$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665,41.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2061"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY115","v":0},{"$f":"AZ115","v":0},{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY117:AY118)","v":0},{"$f":"SUM(AZ117:AZ118)","v":0},{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY120","v":0},{"$f":"AZ120","v":0},{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ58:AZ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2061"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY77:AY92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2061"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY115:AY130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2061"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY211","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY213:AY214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY216","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ135:AZ150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2061"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AY396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY154:AY169)","v":0},{"$f":"SUM(AZ154:AZ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2061"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ192:AZ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY135+AY173+AY192+AY154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY136+AY174+AY193+AY155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY137+AY175+AY194+AY156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY138+AY176+AY195+AY157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY139+AY177+AY196+AY158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY140+AY178+AY197+AY159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY141+AY179+AY198+AY160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY142+AY180+AY199+AY161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY143+AY181+AY200+AY162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY144+AY182+AY201+AY163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY145+AY183+AY202+AY164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY146+AY184+AY203+AY165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY147+AY185+AY204+AY166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY148+AY186+AY205+AY167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY149+AY187+AY206+AY168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY150+AY188+AY207+AY169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY211:AY226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2061"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(AZ232>=1)*(AZ232-1)","v":19},18,17,16,15,14,13,12,11,10,9,8]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2061"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY326","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ250:AZ265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2061"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY154*AY$36","v":0},null,null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY269:AY284)","v":0},null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2061"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AZ232>0,AZ250/AZ232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2061"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY250+AY269+AY288+AY307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY326:AY341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2062","index":88,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"AZ30","v":2062},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658,0.80073135074979562]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2,1.6014627014995914E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2062}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BA39>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,(BA39>=1)*(BA39-1))","v":79},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":78},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":77},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":76},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":75},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":74},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":73},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":72},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":71},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":70},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":69}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AY$30,AZ$30<=$M$2),$M$2-AY$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665,42.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2062"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ115","v":0},{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ117:AZ118)","v":0},{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ120","v":0},{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA58:BA73)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2062"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ77:AZ92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2062"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ115:AZ130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2062"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ211","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ213:AZ214)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ216","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA135:BA150)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2062"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!AZ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ154:AZ169)","v":0},{"$f":"SUM(BA154:BA169)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2062"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA192:BA207)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ135+AZ173+AZ192+AZ154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ136+AZ174+AZ193+AZ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ137+AZ175+AZ194+AZ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ138+AZ176+AZ195+AZ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ139+AZ177+AZ196+AZ158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ140+AZ178+AZ197+AZ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ141+AZ179+AZ198+AZ160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ142+AZ180+AZ199+AZ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ143+AZ181+AZ200+AZ162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ144+AZ182+AZ201+AZ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ145+AZ183+AZ202+AZ164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ146+AZ184+AZ203+AZ165","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ147+AZ185+AZ204+AZ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ148+AZ186+AZ205+AZ167","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ149+AZ187+AZ206+AZ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ150+AZ188+AZ207+AZ169","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ211:AZ226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2062"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BA232>=1)*(BA232-1)","v":19},18,17,16,15,14,13,12,11,10,9]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2062"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ326","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA250:BA265)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2062"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ154*AZ$36","v":0},null,null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ269:AZ284)","v":0},null,null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2062"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BA232>0,BA250/BA232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2062"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ250+AZ269+AZ288+AZ307","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ326:AZ341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2063","index":89,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BA30","v":2063},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754658]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2,1.6341456137750933E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2063}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BB39>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,(BB39>=1)*(BB39-1))","v":79},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":78},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":77},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":76},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":75},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":74},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":73},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":72},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":71},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":70}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-AZ$30,BA$30<=$M$2),$M$2-AZ$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665,43.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2063"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA115","v":0},{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA117:BA118)","v":0},{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA120","v":0},{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB58:BB73)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2063"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA77:BA92)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2063"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA115:BA130)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2063"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA211","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA213:BA214)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA216","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB135:BB150)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2063"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BA396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA154:BA169)","v":0},{"$f":"SUM(BB154:BB169)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2063"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB192:BB207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA135+BA173+BA192+BA154","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA136+BA174+BA193+BA155","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA137+BA175+BA194+BA156","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA138+BA176+BA195+BA157","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA139+BA177+BA196+BA158","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA140+BA178+BA197+BA159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA141+BA179+BA198+BA160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA142+BA180+BA199+BA161","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA143+BA181+BA200+BA162","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA144+BA182+BA201+BA163","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA145+BA183+BA202+BA164","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA146+BA184+BA203+BA165","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA147+BA185+BA204+BA166","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA148+BA186+BA205+BA167","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA149+BA187+BA206+BA168","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA150+BA188+BA207+BA169","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA211:BA226)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2063"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BB232>=1)*(BB232-1)","v":19},18,17,16,15,14,13,12,11,10]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2063"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA326","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB250:BB265)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2063"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA154*BA$36","v":0},null,null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA269:BA284)","v":0},null,null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2063"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BB232>0,BB250/BB232,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2063"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA250+BA269+BA288+BA307","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA326:BA341)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2064","index":90,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BB30","v":2064},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2,1.6674955242602995E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2064}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BC39>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,(BC39>=1)*(BC39-1))","v":79},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":78},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":77},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":76},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":75},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":74},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":73},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":72},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":71}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52,51]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52,51]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52,51]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52,51]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32,31]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32,31]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32,31]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17,16]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2,1]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2,1]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2,1]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BA$30,BB$30<=$M$2),$M$2-BA$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665,44.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2064"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB115","v":0},{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB117:BB118)","v":0},{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB120","v":0},{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC58:BC73)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2064"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB77:BB92)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2064"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB115:BB130)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2064"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB211","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB213:BB214)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB216","v":0},0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC135:BC150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2064"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BB396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB154:BB169)","v":0},{"$f":"SUM(BC154:BC169)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2064"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC192:BC207)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB135+BB173+BB192+BB154","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB136+BB174+BB193+BB155","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB137+BB175+BB194+BB156","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB138+BB176+BB195+BB157","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB139+BB177+BB196+BB158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB140+BB178+BB197+BB159","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB141+BB179+BB198+BB160","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB142+BB180+BB199+BB161","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB143+BB181+BB200+BB162","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB144+BB182+BB201+BB163","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB145+BB183+BB202+BB164","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB146+BB184+BB203+BB165","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB147+BB185+BB204+BB166","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB148+BB186+BB205+BB167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB149+BB187+BB206+BB168","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB150+BB188+BB207+BB169","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB211:BB226)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2064"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BC232>=1)*(BC232-1)","v":19},18,17,16,15,14,13,12,11]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12,11]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12,11]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12,11]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12,11]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12,11]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12,11]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32,31]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7,6]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2,1]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2,1]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2,1]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2064"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB326","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC250:BC265)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2064"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB154*BB$36","v":0},null,{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB269:BB284)","v":0},null,{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2064"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BC232>0,BC250/BC232,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2064"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB250+BB269+BB288+BB307","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB326:BB341)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"2065","index":91,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BC30","v":2065},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2,1.7015260451635709E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2065}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BD39>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,(BD39>=1)*(BD39-1))","v":79},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":78},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":77},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":76},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":75},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":74},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":73},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":72}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53,52]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53,52]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53,52]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53,52]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33,32]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33,32]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33,32]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18,17]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3,2]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3,2]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3,2]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BB$30,BC$30<=$M$2),$M$2-BB$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665,45.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2065"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC115","v":0},{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC117:BC118)","v":0},{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC120","v":0},{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD58:BD73)","v":0},0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2065"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC77:BC92)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2065"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC115:BC130)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2065"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC211","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC213:BC214)","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC216","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD135:BD150)","v":0},0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2065"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BC396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC154:BC169)","v":0},{"$f":"SUM(BD154:BD169)","v":0},0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2065"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD192:BD207)","v":0},0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC135+BC173+BC192+BC154","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC136+BC174+BC193+BC155","v":0},0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC137+BC175+BC194+BC156","v":0},0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC138+BC176+BC195+BC157","v":0},0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC139+BC177+BC196+BC158","v":0},0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC140+BC178+BC197+BC159","v":0},0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC141+BC179+BC198+BC160","v":0},0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC142+BC180+BC199+BC161","v":0},0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC143+BC181+BC200+BC162","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC144+BC182+BC201+BC163","v":0},0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC145+BC183+BC202+BC164","v":0},0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC146+BC184+BC203+BC165","v":0},0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC147+BC185+BC204+BC166","v":0},0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC148+BC186+BC205+BC167","v":0},0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC149+BC187+BC206+BC168","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC150+BC188+BC207+BC169","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC211:BC226)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2065"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BD232>=1)*(BD232-1)","v":19},18,17,16,15,14,13,12]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13,12]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13,12]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13,12]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13,12]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13,12]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13,12]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33,32]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8,7]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3,2]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3,2]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3,2]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2065"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC326","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD250:BD265)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2065"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC154*BC$36","v":0},{"$f":"BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC269:BC284)","v":0},{"$f":"SUM(BD269:BD284)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2065"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BD232>0,BD250/BD232,0)","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2065"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC250+BC269+BC288+BC307","v":0},0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC326:BC341)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"2066","index":92,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BD30","v":2066},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2,1.7362510664934397E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2066}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BE39>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,(BE39>=1)*(BE39-1))","v":79},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":78},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":77},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":76},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":75},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":74},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":73}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54,53]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54,53]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54,53]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54,53]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34,33]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34,33]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34,33]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19,18]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4,3]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4,3]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4,3]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BC$30,BD$30<=$M$2),$M$2-BC$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665,46.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2066"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD115","v":0},{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD117:BD118)","v":0},{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD120","v":0},{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE58:BE73)","v":0},0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2066"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD77:BD92)","v":0},0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2066"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD115:BD130)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2066"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD211","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD213:BD214)","v":0},0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD216","v":0},0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE135:BE150)","v":0},0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2066"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BD396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD154:BD169)","v":0},{"$f":"SUM(BE154:BE169)","v":0},0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2066"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE192:BE207)","v":0},0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD135+BD173+BD192+BD154","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD136+BD174+BD193+BD155","v":0},0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD137+BD175+BD194+BD156","v":0},0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD138+BD176+BD195+BD157","v":0},0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD139+BD177+BD196+BD158","v":0},0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD140+BD178+BD197+BD159","v":0},0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD141+BD179+BD198+BD160","v":0},0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD142+BD180+BD199+BD161","v":0},0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD143+BD181+BD200+BD162","v":0},0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD144+BD182+BD201+BD163","v":0},0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD145+BD183+BD202+BD164","v":0},0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD146+BD184+BD203+BD165","v":0},0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD147+BD185+BD204+BD166","v":0},0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD148+BD186+BD205+BD167","v":0},0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD149+BD187+BD206+BD168","v":0},0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD150+BD188+BD207+BD169","v":0},0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD211:BD226)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2066"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BE232>=1)*(BE232-1)","v":19},18,17,16,15,14,13]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14,13]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14,13]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14,13]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14,13]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14,13]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14,13]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34,33]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9,8]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4,3]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4,3]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4,3]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2066"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD326","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE250:BE265)","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2066"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD154*BD$36","v":0},{"$f":"BE154","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE164","v":0},0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD269:BD284)","v":0},{"$f":"SUM(BE269:BE284)","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2066"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BE232>0,BE250/BE232,0)","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2066"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD250+BD269+BD288+BD307","v":0},0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD326:BD341)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"2067","index":93,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BE30","v":2067},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2,1.7716847617279995E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2067}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BF39>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,(BF39>=1)*(BF39-1))","v":79},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":78},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":77},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":76},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":75},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":74}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55,54]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55,54]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55,54]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55,54]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35,34]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35,34]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35,34]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20,19]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5,4]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5,4]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5,4]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BD$30,BE$30<=$M$2),$M$2-BD$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665,47.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2067"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE115","v":0},{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE117:BE118)","v":0},{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE120","v":0},{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF58:BF73)","v":0},0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2067"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE77:BE92)","v":0},0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2067"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE115:BE130)","v":0},0,0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2067"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE211","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE213:BE214)","v":0},0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE216","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF135:BF150)","v":0},0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2067"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BE396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE154:BE169)","v":0},{"$f":"SUM(BF154:BF169)","v":0},0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2067"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF192:BF207)","v":0},0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE135+BE173+BE192+BE154","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE145+BE183+BE202+BE164","v":0},0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE211:BE226)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2067"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BF232>=1)*(BF232-1)","v":19},18,17,16,15,14]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15,14]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15,14]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15,14]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15,14]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15,14]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15,14]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35,34]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10,9]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5,4]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5,4]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5,4]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2067"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE326","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF250:BF265)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2067"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE154*BE$36","v":0},{"$f":"BF154","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BF164","v":0},0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE269:BE284)","v":0},{"$f":"SUM(BF269:BF284)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2067"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BF232>0,BF250/BF232,0)","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2067"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE250+BE269+BE288+BE307","v":0},0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE326:BE341)","v":0},0,0,0,0,0,0,0]

{"sheet":"2068","index":94,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BF30","v":2068},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988,0.90392079679999982]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2,1.8078415935999997E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2068}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BG39>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,(BG39>=1)*(BG39-1))","v":79},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":78},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":77},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":76},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":75}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56,55]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56,55]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56,55]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56,55]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36,35]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36,35]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36,35]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21,20]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6,5]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6,5]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1,0]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6,5]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1,0]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BE$30,BF$30<=$M$2),$M$2-BE$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665,48.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2068"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF115","v":0},{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF117:BF118)","v":0},{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF120","v":0},{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG58:BG73)","v":0},0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2068"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF77:BF92)","v":0},0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2068"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF115:BF130)","v":0},0,0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2068"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF211","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF213:BF214)","v":0},0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF216","v":0},0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG135:BG150)","v":0},0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2068"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BF396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF154:BF169)","v":0},{"$f":"SUM(BG154:BG169)","v":0},0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2068"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG192:BG207)","v":0},0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF135+BF173+BF192+BF154","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF145+BF183+BF202+BF164","v":0},0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF211:BF226)","v":0},0,0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2068"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BG232>=1)*(BG232-1)","v":19},18,17,16,15]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16,15]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16,15]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16,15]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16,15]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16,15]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16,15]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36,35]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11,10]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6,5]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6,5]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1,0]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6,5]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2068"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF326","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG250:BG265)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2068"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF154*BF$36","v":0},{"$f":"BG154","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BG164","v":0},0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF269:BF284)","v":0},{"$f":"SUM(BG269:BG284)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2068"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BG232>0,BG250/BG232,0)","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2068"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF250+BF269+BF288+BF307","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF326:BF341)","v":0},0,0,0,0,0,0]

{"sheet":"2069","index":95,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BG30","v":2069},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992,0.92236815999999988]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2,1.8447363199999997E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2069}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BH39>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,(BH39>=1)*(BH39-1))","v":79},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":78},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":77},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":76}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK67)","v":60},59,58,57,56]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK68)","v":60},59,58,57,56]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK69)","v":60},59,58,57,56]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK70)","v":60},59,58,57,56]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK71)","v":40},39,38,37,36]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK72)","v":40},39,38,37,36]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK73)","v":40},39,38,37,36]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK74)","v":25},24,23,22,21]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK75)","v":10},9,8,7,6]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK76)","v":10},9,8,7,6]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK77)","v":5},4,3,2,1]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK78)","v":10},9,8,7,6]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK79)","v":5},4,3,2,1]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK80)","v":0},0,0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BF$30,BG$30<=$M$2),$M$2-BF$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665,49.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2069"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG115","v":0},{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG117:BG118)","v":0},{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG120","v":0},{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH58:BH73)","v":0},0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2069"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG77:BG92)","v":0},0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2069"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG115:BG130)","v":0},0,0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2069"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG211","v":0},0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG213:BG214)","v":0},0,0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG216","v":0},0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH135:BH150)","v":0},0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2069"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BG396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG154:BG169)","v":0},{"$f":"SUM(BH154:BH169)","v":0},0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2069"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH192:BH207)","v":0},0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG135+BG173+BG192+BG154","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG145+BG183+BG202+BG164","v":0},0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG211:BG226)","v":0},0,0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2069"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BH232>=1)*(BH232-1)","v":19},18,17,16]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17,16]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17,16]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17,16]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17,16]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17,16]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17,16]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37,36]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12,11]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7,6]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7,6]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2,1]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7,6]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1,0]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2,1]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2069"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG326","v":0},0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH250:BH265)","v":0},0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2069"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG154*BG$36","v":0},{"$f":"BH154","v":0},0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BH164","v":0},0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG269:BG284)","v":0},{"$f":"SUM(BH269:BH284)","v":0},0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2069"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BH232>0,BH250/BH232,0)","v":0},0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2069"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG250+BG269+BG288+BG307","v":0},0,0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG326:BG341)","v":0},0,0,0,0,0]

{"sheet":"2070","index":96,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BH30","v":2070},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992,0.94119199999999992]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2,1.8823839999999998E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2070}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BI39>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,(BI39>=1)*(BI39-1))","v":79},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":78},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":77}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK67)","v":60},59,58,57]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK68)","v":60},59,58,57]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK69)","v":60},59,58,57]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK70)","v":60},59,58,57]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK71)","v":40},39,38,37]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK72)","v":40},39,38,37]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK73)","v":40},39,38,37]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK74)","v":25},24,23,22]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK75)","v":10},9,8,7]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK76)","v":10},9,8,7]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK77)","v":5},4,3,2]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK78)","v":10},9,8,7]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK79)","v":5},4,3,2]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK80)","v":0},0,0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BG$30,BH$30<=$M$2),$M$2-BG$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665,50.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2070"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH115","v":0},{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH117:BH118)","v":0},{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH120","v":0},{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI58:BI73)","v":0},0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2070"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH77:BH92)","v":0},0,0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2070"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH115:BH130)","v":0},0,0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2070"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH211","v":0},0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH213:BH214)","v":0},0,0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH216","v":0},0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI135:BI150)","v":0},0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2070"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BH396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH154:BH169)","v":0},{"$f":"SUM(BI154:BI169)","v":0},0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2070"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI192:BI207)","v":0},0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH135+BH173+BH192+BH154","v":0},0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH145+BH183+BH202+BH164","v":0},0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH211:BH226)","v":0},0,0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2070"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BI232>=1)*(BI232-1)","v":19},18,17]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18,17]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18,17]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18,17]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18,17]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18,17]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18,17]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38,37]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13,12]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8,7]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8,7]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3,2]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8,7]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2,1]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3,2]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2070"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH326","v":0},0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI250:BI265)","v":0},0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2070"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH154*BH$36","v":0},{"$f":"BI154","v":0},0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH269:BH284)","v":0},{"$f":"SUM(BI269:BI284)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2070"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BI232>0,BI250/BI232,0)","v":0},0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2070"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH250+BH269+BH288+BH307","v":0},0,0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH326:BH341)","v":0},0,0,0,0]

{"sheet":"2071","index":97,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BI30","v":2071},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98,0.96039999999999992]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2,1.9207999999999999E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2071}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BJ39>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,(BJ39>=1)*(BJ39-1))","v":79},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":78}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK67)","v":60},59,58]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK68)","v":60},59,58]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK69)","v":60},59,58]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK70)","v":60},59,58]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK71)","v":40},39,38]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK72)","v":40},39,38]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK73)","v":40},39,38]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK74)","v":25},24,23]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK75)","v":10},9,8]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK76)","v":10},9,8]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK77)","v":5},4,3]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK78)","v":10},9,8]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK79)","v":5},4,3]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK80)","v":0},0,0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BH$30,BI$30<=$M$2),$M$2-BH$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665,51.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2071"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI115","v":0},{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI117:BI118)","v":0},{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI120","v":0},{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ58:BJ73)","v":0},0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2071"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI77:BI92)","v":0},0,0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2071"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI115:BI130)","v":0},0,0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2071"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI211","v":0},0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI213:BI214)","v":0},0,0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI216","v":0},0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ135:BJ150)","v":0},0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2071"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BI396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI154:BI169)","v":0},{"$f":"SUM(BJ154:BJ169)","v":0},0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2071"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ192:BJ207)","v":0},0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI135+BI173+BI192+BI154","v":0},0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI211:BI226)","v":0},0,0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2071"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BJ232>=1)*(BJ232-1)","v":19},18]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19,18]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19,18]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19,18]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19,18]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19,18]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19,18]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39,38]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14,13]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9,8]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9,8]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4,3]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9,8]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3,2]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4,3]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2071"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI326","v":0},0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ250:BJ265)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2071"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI154*BI$36","v":0},{"$f":"BJ154","v":0},0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI269:BI284)","v":0},{"$f":"SUM(BJ269:BJ284)","v":0},0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2071"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BJ232>0,BJ250/BJ232,0)","v":0},0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2071"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI250+BI269+BI288+BI307","v":0},0,0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI326:BI341)","v":0},0,0,0]

{"sheet":"2072","index":98,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BJ30","v":2072},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.98]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.9599999999999999E-2]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2072}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43"]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK66)","v":80},{"$f":"IF(AND($M$1,BK39>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,(BK39>=1)*(BK39-1))","v":79}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK67)","v":60},59]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK68)","v":60},59]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK69)","v":60},59]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK70)","v":60},59]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK71)","v":40},39]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK72)","v":40},39]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK73)","v":40},39]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK74)","v":25},24]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK75)","v":10},9]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK76)","v":10},9]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK77)","v":5},4]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK78)","v":10},9]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK79)","v":5},4]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK80)","v":0},0]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BI$30,BJ$30<=$M$2),$M$2-BI$30,'PTRM expenditure'!$AK81)","v":53.691380787764665},52.691380787764665]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2072"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ115","v":0},{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ117:BJ118)","v":0},{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ120","v":0},{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK58:BK73)","v":0},0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2072"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ77:BJ92)","v":0},0,0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2072"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ115:BJ130)","v":0},0,0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2072"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ211","v":0},0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ213:BJ214)","v":0},0]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ216","v":0},0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK135:BK150)","v":0},0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2072"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BJ396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ154:BJ169)","v":0},{"$f":"SUM(BK154:BK169)","v":0},0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2072"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK192:BK207)","v":0},0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ135+BJ173+BJ192+BJ154","v":0},0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ211:BJ226)","v":0},0,0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2072"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20},{"$f":"(BK232>=1)*(BK232-1)","v":19}]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20},19]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20},19]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20},19]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20},19]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20},19]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20},19]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40},39]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15},14]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10},9]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10},9]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5},4]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10},9]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4},3]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5},4]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2072"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ326","v":0},0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK250:BK265)","v":0},0]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2072"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ154*BJ$36","v":0},{"$f":"BK154","v":0},0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ269:BJ284)","v":0},{"$f":"SUM(BK269:BK284)","v":0},0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2072"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BK232>0,BK250/BK232,0)","v":0},0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2072"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ250+BJ269+BJ288+BJ307","v":0},0,0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ326:BJ341)","v":0},0,0]

{"sheet":"2073","index":99,"n_rows":342,"n_cols":71,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BK30","v":2073},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":80},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,60,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,60,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,60,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,60,7,0]
[null,"Regulators",null,null,null,null,15,null,40,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,40,9,0]
[null,"Buildings",null,null,null,null,17,null,40,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,25,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,10,12,0]
[null,"Vehicles",null,null,null,null,20,null,10,13,0]
[null,"Information technology",null,null,null,null,21,null,5,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,10,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,5,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,53.691380787764665,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BM30>=$I$5,BM30>$C$1+1,BM30<=$J$5+1),MIN(BM30-$I$5,BM30-$C$1-1),0)","v":1},{"$f":"IF(AND(BN30>=$I$5,BN30>$C$1+1,BN30<=$J$5),MIN(BN30-$I$5,BN30-$C$1-1),0)","v":0}]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$J$3^BM27","v":0.98},1]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BM28*$J$2","v":1.9599999999999999E-2},0.02]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2073}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,-175.1,0]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43",0,0]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK66)","v":80}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK67)","v":60}]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK68)","v":60}]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK69)","v":60}]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK70)","v":60}]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK71)","v":40}]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK72)","v":40}]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK73)","v":40}]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK74)","v":25}]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK75)","v":10}]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK76)","v":10}]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK77)","v":5}]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK78)","v":10}]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK79)","v":5}]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK80)","v":0}]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BJ$30,BK$30<=$M$2),$M$2-BJ$30,'PTRM expenditure'!$AK81)","v":53.691380787764665}]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2073"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK115","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK117:BK118)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK120","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL58:BL73)","v":0}]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2073"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK77:BK92)","v":0},0]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2073"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK115:BK130)","v":0},0]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2073"}]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK211","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK213:BK214)","v":0}]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK216","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Opening Capital Base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL135:BL150)","v":0}]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2073"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BK396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK154:BK169)","v":0},{"$f":"SUM(BL154:BL169)","v":0}]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2073"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B192=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K9/(1-$J$3^$I9),BM135),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B197=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K14/(1-$J$3^$I14),BM140),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B204=\"Land\",0,IF(AND(BM$30>=$I$5,BM$30<=$J$5),MIN(BM$29*$K21/(1-$J$3^$I21),BM147),0))*$J$1","v":0},0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL192:BL207)","v":0}]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK135+BK173+BK192+BK154","v":0},0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK211:BK226)","v":0},0]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2073"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20}]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20}]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20}]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20}]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20}]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20}]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20}]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40}]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15}]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10}]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10}]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5}]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10}]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4}]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5}]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2073"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK326","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Opening Capital Base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL250:BL265)","v":0}]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2073"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK154*BK$36","v":0},{"$f":"BL154","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK269:BK284)","v":0},{"$f":"SUM(BL269:BL284)","v":0}]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2073"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(BL232>0,BL250/BL232,0)","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2073"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK250+BK269+BK288+BK307","v":0},0]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK326:BK341)","v":0},0]

{"sheet":"2074","index":100,"n_rows":342,"n_cols":68,"rows_kept":342,"cut":false,"hidden":true,"merged":[]}
[null,"Year ",{"$f":"BL30","v":2074},null,null,null,null,null,"Apply tilt",{"$f":"(Dashboard!$C$49)","v":true},null,"Apply Network asset final year",{"$f":"Dashboard!$C$57","v":false}]
[null,null,null,null,null,null,null,null,"Tilt value",{"$f":"Dashboard!J8","v":0.02},null,"Network asset final year",{"$f":"Dashboard!L14","v":2074}]
[null,"CPI index December 2023",{"$f":"'PTRM expenditure'!$M$42","v":136.1},null,null,null,null,null,"1-tilt",{"$f":"1-J2","v":0.98}]
[null,null,null,null,null,null,null,null,"Start year","End Year"]
[null,null,null,null,null,null,null,null,{"$f":"Dashboard!K9","v":2030},{"$f":"Dashboard!L9","v":2074}]
[]
[]
[null,null,null,null,null,null,"Row index",null,"year 1 asset life","Row index","Year1 WDV $ 2023 million"]
[null,"High pressure mains - steel",null,null,null,null,10,null,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$30:$BL$54,G9)","v":0},3,{"$f":"HLOOKUP(MAX($I$5,$C$1+1),$O$133:$BL$150,J9)","v":0}]
[null,"High pressure mains - PE",null,null,null,null,11,null,0,4,0]
[null,"Medium pressure mains",null,null,null,null,12,null,0,5,0]
[null,"Medium/low pressure mains",null,null,null,null,13,null,0,6,0]
[null,"Low pressure mains",null,null,null,null,14,null,0,7,0]
[null,"Regulators",null,null,null,null,15,null,0,8,0]
[null,"Secondary gate stations",null,null,null,null,16,null,0,9,0]
[null,"Buildings",null,null,null,null,17,null,0,10,0]
[null,"Meter and services pipes",null,null,null,null,18,null,0,11,0]
[null,"Equipment and vehicles",null,null,null,null,19,null,0,12,0]
[null,"Vehicles",null,null,null,null,20,null,0,13,0]
[null,"Information technology",null,null,null,null,21,null,0,14,0]
[null,"Telemetry and monitoring",null,null,null,null,22,null,0,15,0]
[null,"Full retail contestability",null,null,null,null,23,null,0,16,0]
[null,"Land",null,null,null,null,24,null,0,17,0]
[null,"Equity rasing costs",null,null,null,null,25,null,0,18,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply straight line depreciaiton",{"$f":"IF(AND(O30>=$I5,O30<=$J5,$J$1),0,1)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AU30>=$I5,AU30<=$J5,$J$1),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref",null,null,"Number of prior years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P30>=$I$5,P30>$C$1+1,P30<=$J$5),MIN(P30-$I$5,P30-$C$1-1),0)","v":0},{"$f":"IF(AND(Q30>=$I$5,Q30>$C$1+1,Q30<=$J$5),MIN(Q30-$I$5,Q30-$C$1-1),0)","v":0},{"$f":"IF(AND(R30>=$I$5,R30>$C$1+1,R30<=$J$5),MIN(R30-$I$5,R30-$C$1-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BM30>=$I$5,BM30>$C$1+1,BM30<=$J$5),MIN(BM30-$I$5,BM30-$C$1-1),0)","v":0},{"$f":"IF(AND(BN30>=$I$5,BN30>$C$1+1,BN30<=$J$5+1),MIN(BN30-$I$5,BN30-$C$1-1),0)","v":0},0,0]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$3^P27","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$J$3^BM27","v":1},1,1,1]
[null,null,null,"1- tilt ocmpunded by years of depreciaiton x tilt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28*$J$2","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BM28*$J$2","v":0.02},0.02,0.02,0.02]
[null,"Mid West and South West Gas Distribution Systems",null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078]
[null,"Access Arrangement Revisions 2014",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,{"$f":"C1","v":2074}]
[null,"Year fraction for depreciation",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,-175.1,0,0,0]
[null,"Access Arrangement ",null,null,null,null,null,null,null,null,null,null,"AA5","AA5","AA6","AA6","AA6","AA6","AA6","AA7","AA7","AA7","AA7","AA7","AA8","AA8","AA8","AA8","AA8","AA9","AA10","AA11","AA12","AA13","AA14","AA15","AA16","AA17","AA18","AA19","AA20","AA21","AA22","AA23","AA24","AA25","AA26","AA27","AA28","AA29","AA30","AA31","AA32","AA33","AA34","AA35","AA36","AA37","AA38","AA39","AA40","AA41","AA42","AA43",0,0,0,0]
[null,"CPI INDEX",null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!M42","v":136.1},{"$f":"'PTRM expenditure'!N42","v":141.27179999999998},{"$f":"'PTRM expenditure'!O42","v":144.81772217999998},{"$f":"'PTRM expenditure'!P42","v":148.45264700671797},{"$f":"'PTRM expenditure'!Q42","v":152.17880844658657},{"$f":"'PTRM expenditure'!R42","v":155.99849653859587},{"$f":"'PTRM expenditure'!S42","v":159.91405880171462},{"$f":"'PTRM expenditure'!T42","v":163.92790167763764},{"$f":"'PTRM expenditure'!U42","v":168.04249200974633},{"$f":"'PTRM expenditure'!V42","v":172.26035855919093},{"$f":"'PTRM expenditure'!W42","v":176.5840935590266},{"$f":"'PTRM expenditure'!X42","v":181.01635430735814},{"$f":"'PTRM expenditure'!Y42","v":185.55986480047281},{"$f":"'PTRM expenditure'!Z42","v":190.21741740696467},{"$f":"'PTRM expenditure'!AA42","v":194.99187458387948},{"$f":"'PTRM expenditure'!AB42","v":199.88617063593483},{"$f":"'PTRM expenditure'!AC42","v":204.90331351889677},{"$f":"'PTRM expenditure'!AD42","v":210.04638668822105},{"$f":"'PTRM expenditure'!AE42","v":215.31855099409538},{"$f":"'PTRM expenditure'!AF42","v":220.72304662404716},{"$f":"'PTRM expenditure'!AG42","v":226.26319509431073},{"$f":"'PTRM expenditure'!AH42","v":231.9424012911779},{"$f":"'PTRM expenditure'!AI42","v":237.76415556358646},{"$f":"'PTRM expenditure'!AJ42","v":243.73203586823246},{"$f":"'PTRM expenditure'!AK42","v":249.84970996852508},{"$f":"'PTRM expenditure'!AL42","v":256.12093768873501},{"$f":"'PTRM expenditure'!AM42","v":262.54957322472222},{"$f":"'PTRM expenditure'!AN42","v":269.13956751266272},{"$f":"'PTRM expenditure'!AO42","v":275.89497065723054},{"$f":"'PTRM expenditure'!AP42","v":282.81993442072701},{"$f":"'PTRM expenditure'!AQ42","v":289.9187147746872},{"$f":"'PTRM expenditure'!AR42","v":297.19567451553183},{"$f":"'PTRM expenditure'!AS42","v":304.65528594587164},{"$f":"'PTRM expenditure'!AT42","v":312.30213362311298},{"$f":"'PTRM expenditure'!AU42","v":320.1409171770531},{"$f":"'PTRM expenditure'!AV42","v":328.17645419819712},{"$f":"'PTRM expenditure'!AW42","v":336.41368319857185},{"$f":"'PTRM expenditure'!AX42","v":344.85766664685599},{"$f":"'PTRM expenditure'!AY42","v":353.51359407969204},{"$f":"'PTRM expenditure'!AZ42","v":362.38678529109228},{"$f":"'PTRM expenditure'!BA42","v":371.48269360189869},{"$f":"'PTRM expenditure'!BB42","v":380.80690921130633},{"$f":"'PTRM expenditure'!BC42","v":390.36516263251008},{"$f":"'PTRM expenditure'!BD42","v":400.16332821458604},{"$f":"'PTRM expenditure'!BE42","v":410.20742775277211},{"$f":"'PTRM expenditure'!BF42","v":420.50363418936666},{"$f":"'PTRM expenditure'!BG42","v":431.05827540751972},{"$f":"'PTRM expenditure'!BH42","v":441.87783812024844},{"$f":"'PTRM expenditure'!BI42","v":452.96897185706661},{"$f":"'PTRM expenditure'!BJ42","v":464.33849305067895},{"$f":"'PTRM expenditure'!BK42","v":475.99338922625094},{"$f":"'PTRM expenditure'!BL42","v":487.94082329582977}]
[null,"Inflator to nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/$M$35","v":1.0640537999999999},{"$f":"P35/$M$35","v":1.0907615503799999},{"$f":"Q35/$M$35","v":1.1181396652945377},1.1462049708934303,1.1749747156628554,1.2044665810259929,1.2346986922097454,1.2656896293842097,1.2974584390817532,1.330024645902705,1.3634082645148626,1.3976298119541857,1.4327103202342357,1.4686713492721148,1.5055350001388448,1.5433239286423295,1.5820613592512518,1.6217710993684582,1.6624775539626064,1.7042057405670676,1.7469813046553011,1.790830535402149,1.8357803818407428,1.8818584694249452,1.929093117007511,1.9775133542443992,2.0271489394359334,2.0780303778157752,2.1301889402989507,2.1836566827004544,2.2384664654362356,2.2946519737186848,2.3522477382590234,2.4112891564893251,2.4718125143172069,2.5338550084265687,2.5974547691380754,2.6626508838434408,2.7294834210279113,2.7979934548957117,2.8682230906135935,2.9402154901879944,3.014014898991713,3.0896666729564046,3.1672173064476099,3.2467144608394451,3.3282069938065146,3.4117449893510576,3.497379788583769,3.5851640212772211]
[null,"Annual inflation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35/N35-1","v":2.50999999999999E-2},{"$f":"P35/O35-1","v":2.50999999999999E-2},2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[null,"Asset Life"]
[null,"High pressure mains - steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK66>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK66)","v":80}]
[null,"High pressure mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK67>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK67)","v":60}]
[null,"Medium pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK68>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK68)","v":60}]
[null,"Medium/low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK69>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK69)","v":60}]
[null,"Low pressure mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK70>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK70)","v":60}]
[null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK71>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK71)","v":40}]
[null,"Secondary gate stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK72>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK72)","v":40}]
[null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK73>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK73)","v":40}]
[null,"Meter and services pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK74>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK74)","v":25}]
[null,"Equipment and vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK75>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK75)","v":10}]
[null,"Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK76>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK76)","v":10}]
[null,"Information technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK77>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK77)","v":5}]
[null,"Telemetry and monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK78>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK78)","v":10}]
[null,"Full retail contestability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK79>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK79)","v":5}]
[null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK80>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK80)","v":0}]
[null,"Equity rasing costs",null,null,null,null,null,null,null,null,{"$f":"OFFSET($P53,0,$I$5-$O$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$1,'PTRM expenditure'!$AK81>$M$2-BK$30,BL$30<=$M$2),$M$2-BK$30,'PTRM expenditure'!$AK81)","v":53.691380787764665}]
[]
[null,"Real straight line depreciation RAB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2074"}]
[null,"High pressure mains - steel","$ M real 2023"]
[null,"High pressure mains - PE","$ M real 2023"]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023"]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023"]
[null,"Secondary gate stations","$ M real 2023"]
[null,"Buildings","$ M real 2023"]
[null,"Meter and services pipes","$ M real 2023"]
[null,"Equipment and vehicles","$ M real 2023"]
[null,"Vehicles","$ M real 2023"]
[null,"Information technology","$ M real 2023"]
[null,"Telemetry and monitoring","$ M real 2023"]
[null,"Full retail contestability","$ M real 2023"]
[null,"Land","$ M real 2023"]
[null,"Equity rasing costs","$ M real 2023"]
[null,"Total Opening Capital Base","$ M real 2023"]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2074"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL77:BL92)","v":0}]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2074"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B96=\"Land\",0,IF(OR(Y58<0,Y39<1),Y58,(Y58/Y39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF($B101=\"Land\",0,IF(OR(Z63<0,Z44<1),Z63,(Z63/Z44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B102=\"Land\",0,IF(OR(Y64<0,Y45<1),Y64,(Y64/Y45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B109=\"Land\",0,IF(OR(AU71<0,AU52<1),AU71,(AU71/AU52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B110=\"Land\",0,IF(OR(Y72<0,Y53<1),Y72,(Y72/Y53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:P111)","v":0},{"$f":"SUM(Q96:Q111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T63+T101+T82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT71+AT109+AT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72+O110+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL115:BL130)","v":0}]
[]
[null,"Real",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2074"}]
[null,"High pressure mains - steel","$ M real 2023"]
[null,"High pressure mains - PE","$ M real 2023"]
[null,"Medium pressure mains","$ M real 2023"]
[null,"Medium/low pressure mains","$ M real 2023"]
[null,"Low pressure mains","$ M real 2023"]
[null,"Regulators","$ M real 2023"]
[null,"Secondary gate stations","$ M real 2023"]
[null,"Buildings","$ M real 2023"]
[null,"Meter and services pipes","$ M real 2023"]
[null,"Equipment and vehicles","$ M real 2023"]
[null,"Vehicles","$ M real 2023"]
[null,"Information technology","$ M real 2023"]
[null,"Telemetry and monitoring","$ M real 2023"]
[null,"Full retail contestability","$ M real 2023"]
[null,"Land","$ M real 2023"]
[null,"Equity rasing costs","$ M real 2023"]
[null,"Total Opening Capital Base","$ M real 2023"]
[null,null,"$ M real 2023"]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2074"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL381","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL382","v":0}]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL383","v":0}]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL384","v":0}]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL385","v":0}]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL386","v":0}]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL387","v":0}]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL388","v":0}]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL389","v":0}]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL390","v":0}]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL391","v":0}]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL392","v":0}]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL393","v":0}]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL394","v":0}]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL395","v":0}]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Active_Scenario!BL396","v":0}]
[null,"Total CAPEX","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O154:O169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL154:BL169)","v":0}]
[null,null,"$ M real 2023"]
[null,{"$f":"\"Depreciation straight line:  \"&$B$32","v":"Depreciation straight line:  2074"},"$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B173=\"Land\",0,IF(P135<0,P135,IF(P39<1,P135,P135/P39)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B173=\"Land\",0,IF(AV135<0,AV135,IF(AV39<1,AV135,AV135/AV39)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B174=\"Land\",0,IF(P136<0,P136,IF(P40<1,P136,P136/P40)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B174=\"Land\",0,IF(AV136<0,AV136,IF(AV40<1,AV136,AV136/AV40)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B175=\"Land\",0,IF(P137<0,P137,IF(P41<1,P137,P137/P41)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B175=\"Land\",0,IF(AV137<0,AV137,IF(AV41<1,AV137,AV137/AV41)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B176=\"Land\",0,IF(P138<0,P138,IF(P42<1,P138,P138/P42)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B176=\"Land\",0,IF(AV138<0,AV138,IF(AV42<1,AV138,AV138/AV42)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B177=\"Land\",0,IF(P139<0,P139,IF(P43<1,P139,P139/P43)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B177=\"Land\",0,IF(AV139<0,AV139,IF(AV43<1,AV139,AV139/AV43)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B178=\"Land\",0,IF(P140<0,P140,IF(P44<1,P140,P140/P44)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B178=\"Land\",0,IF(AV140<0,AV140,IF(AV44<1,AV140,AV140/AV44)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B179=\"Land\",0,IF(P141<0,P141,IF(P45<1,P141,P141/P45)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B179=\"Land\",0,IF(AV141<0,AV141,IF(AV45<1,AV141,AV141/AV45)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B180=\"Land\",0,IF(P142<0,P142,IF(P46<1,P142,P142/P46)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B180=\"Land\",0,IF(AV142<0,AV142,IF(AV46<1,AV142,AV142/AV46)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B181=\"Land\",0,IF(P143<0,P143,IF(P47<1,P143,P143/P47)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B181=\"Land\",0,IF(AV143<0,AV143,IF(AV47<1,AV143,AV143/AV47)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B182=\"Land\",0,IF(P144<0,P144,IF(P48<1,P144,P144/P48)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B182=\"Land\",0,IF(AV144<0,AV144,IF(AV48<1,AV144,AV144/AV48)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B183=\"Land\",0,IF(P145<0,P145,IF(P49<1,P145,P145/P49)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B183=\"Land\",0,IF(AV145<0,AV145,IF(AV49<1,AV145,AV145/AV49)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B184=\"Land\",0,IF(P146<0,P146,IF(P50<1,P146,P146/P50)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B184=\"Land\",0,IF(AV146<0,AV146,IF(AV50<1,AV146,AV146/AV50)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B185=\"Land\",0,IF(P147<0,P147,IF(P51<1,P147,P147/P51)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B185=\"Land\",0,IF(AV147<0,AV147,IF(AV51<1,AV147,AV147/AV51)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B186=\"Land\",0,IF(P148<0,P148,IF(P52<1,P148,P148/P52)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B186=\"Land\",0,IF(AV148<0,AV148,IF(AV52<1,AV148,AV148/AV52)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B187=\"Land\",0,IF(P149<0,P149,IF(P53<1,P149,P149/P53)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B187=\"Land\",0,IF(AV149<0,AV149,IF(AV53<1,AV149,AV149/AV53)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($B188=\"Land\",0,IF(P150<0,P150,IF(P54<1,P150,P150/P54)))*P$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF($B188=\"Land\",0,IF(AV150<0,AV150,IF(AV54<1,AV150,AV150/AV54)))*AV$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P173:P188)","v":0},{"$f":"SUM(Q173:Q188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$ M real 2023"]
[null,"Accelerated depreciaiton","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B192=\"Land\",P39=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K9/(1-$J$3^$I9),P135),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B197=\"Land\",Z44=0),0,IF(AND(Z$30>=$I$5,Z$30<=$J$5),MIN(Z$29*$K14/(1-$J$3^$I14),Z140),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(OR($B198=\"Land\",P45=0),0,IF(AND(P$30>=$I$5,P$30<=$J$5),MIN(P$29*$K15/(1-$J$3^$I15),P141),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B202=\"Land\",AO49=0),0,IF(AND(AO$30>=$I$5,AO$30<=$J$5),MIN(AO$29*$K19/(1-$J$3^$I19),AO145),0))*$J$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OR($B207=\"Land\",BD54=0),0,IF(AND(BD$30>=$I$5,BD$30<=$J$5),MIN(BD$29*$K24/(1-$J$3^$I24),BD150),0))*$J$1","v":0},0,0,0,0,0,0,0,0]
[0,"Total over depreciation","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P207)","v":0}]
[null,null,"$ M real 2023"]
[null,"Closing Asset Base","$ M real 2023"]
[null,"High pressure mains - steel","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL135+BL173+BL192+BL154","v":0}]
[null,"High pressure mains - PE","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium/low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Low pressure mains","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Regulators","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Secondary gate stations","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total closing asset base","$ M real 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL211:BL226)","v":0}]
[]
[]
[null,"Tax Asset Base prime cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AU30","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"\"Tax Asset Life \"&$B$32","v":"Tax Asset Life 2074"}]
[null,"High pressure mains - steel","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO66","v":20}]
[null,"High pressure mains - PE","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO67","v":20}]
[null,"Medium pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO68","v":20}]
[null,"Medium/low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO69","v":20}]
[null,"Low pressure mains","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO70","v":20}]
[null,"Regulators","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO71","v":20}]
[null,"Secondary gate stations","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO72","v":20}]
[null,"Buildings","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO73","v":40}]
[null,"Meter and services pipes","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO74","v":15}]
[null,"Equipment and vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO75","v":10}]
[null,"Vehicles","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO76","v":10}]
[null,"Information technology","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO77","v":5}]
[null,"Telemetry and monitoring","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO78","v":10}]
[null,"Full retail contestability","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO79","v":4}]
[null,"Land","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM expenditure'!$AO81","v":5}]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$32","v":"Opening Capital Base: 2074"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Opening Capital Base","$m nominal"]
[]
[null,{"$f":"\"CAPEX: \"&$B$32","v":"CAPEX: 2074"}]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL154*BL$36","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total CAPEX","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL269:BL284)","v":0}]
[]
[null,{"$f":"\"Depreciation:  \"&$B$32","v":"Depreciation:  2074"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Depreciation","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P288:P303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Disposals: \"&$B$32","v":"Disposals: 2074"}]
[null,"High pressure mains - steel","$m nominal"]
[null,"High pressure mains - PE","$m nominal"]
[null,"Medium pressure mains","$m nominal"]
[null,"Medium/low pressure mains","$m nominal"]
[null,"Low pressure mains","$m nominal"]
[null,"Regulators","$m nominal"]
[null,"Secondary gate stations","$m nominal"]
[null,"Buildings","$m nominal"]
[null,"Meter and services pipes","$m nominal"]
[null,"Equipment and vehicles","$m nominal"]
[null,"Vehicles","$m nominal"]
[null,"Information technology","$m nominal"]
[null,"Telemetry and monitoring","$m nominal"]
[null,"Full retail contestability","$m nominal"]
[null,"Land","$m nominal"]
[null,"Equity rasing costs","$m nominal"]
[null,"Total Tax disposals","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P307:P322)","v":0},0,0,0,0,0,{"$f":"SUM(V307:V322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,"High pressure mains - steel","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL250+BL269+BL288+BL307","v":0}]
[null,"High pressure mains - PE","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Medium/low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Low pressure mains","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Regulators","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Secondary gate stations","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meter and services pipes","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment and vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Vehicles","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Information technology","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Telemetry and monitoring","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Full retail contestability","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equity rasing costs","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tax closing asset base","$m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL326:BL341)","v":0}]